{"text_format":"1","workbook":"xlsx","n_sheets":17,"sheets":["Welcome","README","Ratio Metadata","Financial Statement Metadata","Language Tables","GDP","Main","Input Forms (old)","Input Forms","Companies","Data","Aggregates","Ratios","Parameters","Risk Tables","Portfolio Level","Single Company Level"],"not_rendered":{"charts":43,"images":6,"macros":1,"external_links":0,"defined_names":266,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":1,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Welcome","index":0,"n_rows":5,"n_cols":9,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
["English",null,null,null,"State-Owned Enterprise Health Check","Assesses the financial vulnerability and risks emerging from SOEs, allows governments to identify and monitor high-risk SOEs and helps inform early and targeted interventions where necessary. The tool provides a starting point for SOE vulnerability assessment.","Get Started ","User Guide","IMF Fiscal Risk Management Portal "]
["Español",null,null,null,"Herramienta de verificación de solidez de las empresas estatales","Esta herramienta proporciona un marco para analizar los riesgos fiscales derivados de las empresas estatales. El propósito de esta planilla es minimizar la compilación y el análisis manual de los datos necesarios en este tipo de ejercicios. La herramienta también facilita el análisis de una cartera de empresas estatales en términos agregados y de cada empresa en particular. Este archivo también proporciona un balance agregado (en formato de EFP) que se puede emplear para compilar un balance del sector público.","Inicio ","Guía de usuario","Portal del FMI para gestión del riesgo fiscal "]
["Français",null,null,null,"Bilan de santé des entreprises publiques","Cet outil fournit un cadre pour analyser les risques budgétaires liés aux entreprises publiques. L'objectif de ce modèle est de réduire au minimum l’établissement et l'analyse manuels des données que requiert ce type d'exercice. L’analyse est globale, pour un portefeuille d’entreprises publiques mais aussi détaillée, pour chaque entreprise séparément. Le fichier comporte également un bilan global (au format SFP) qui peut être utilisé pour établir un bilan du secteur public.","Démarrer","Guide de l'utilisateur","Portail de gestion des risques budgétaires du FMI"]
["Русский",null,null,null,"Оценка положения государственных предприятий","Этот инструмент обеспечивает основу для анализа бюджетных рисков, связанных с деятельностью государственных предприятий. Цель этой формы состоит в том, чтобы свести к минимуму ручной сбор и анализ данных, требуемые при проведении такого рода процедур. Анализ портфеля ГП приводится как на агрегированном уровне, так и на уровне отдельных предприятий. В этом файле также представлен агрегированный баланс (в формате СГФ), который может быть использован для составления баланса государственного сектора.","Приступить ","Руководство пользователя","Портал МВФ по управлению бюджетными рисками "]
["Português"]

{"sheet":"README","index":1,"n_rows":17,"n_cols":3,"rows_kept":17,"cut":false,"hidden":false,"merged":[[1,1,1,2],[9,1,9,2],[5,1,5,2],[3,1,3,2]]}
[]
[null,{"$f":"'Language Tables'!D4","v":"INTERNATIONAL MONETARY FUND"}]
[]
[null,{"$f":"'Language Tables'!D5","v":"Fiscal Affairs Department"}]
[]
[null,{"$f":"'Language Tables'!D6","v":"State-Owned Enterprise Health Check"}]
[]
[null,{"$f":"'Language Tables'!D7","v":"Description:"},{"$f":"Table1[[#This Row],[Active Language]]","v":"This tool provides a framework for analyzing  fiscal risks stemming from State-Owned Enterprises. The purpose of this template is to minimize the manual data compilation & analysis that is required in these types of exercises. An analysis of both the aggregate level of a portfolio of SOEs and an individual company- level view are provided."}]
[]
[null,{"$f":"'Language Tables'!D9","v":"Instructions:"}]
[null,{"$f":"'Language Tables'!D10","v":"1. Enable Macros"}]
[null,{"$f":"'Language Tables'!D11","v":"2. Navigate to 'Main' tab and input relevant information about the country, data, and number of SOEs you will be analyzing."}]
[null,{"$f":"'Language Tables'!D12","v":"3. Enter the descriptive information, financial data, and government transaction data in 'Input Forms'"}]
[null,{"$f":"'Language Tables'!D13","v":"4. Once you are done entering in data, click the Import Data button at the top of 'Input Forms'"}]
[null,{"$f":"'Language Tables'!D14","v":"5. (Optional) Adjust the risk thresholds to suit country or company specific attributes in 'Parameters'"}]
[null,{"$f":"'Language Tables'!D15","v":"6. Select the financial ratios to include in your risk calculations in 'Risk Tables'"}]
[null,{"$f":"'Language Tables'!D16","v":"7. View outputs in 'Risk Tables', 'Portfolio Level', and 'Single Company Level'"}]

{"sheet":"Ratio Metadata","index":2,"n_rows":32,"n_cols":4,"rows_kept":32,"cut":false,"hidden":false,"merged":[[32,1,32,3],[2,2,2,3],[3,2,3,3]]}
[]
[null,{"$f":"'Language Tables'!D18","v":"Definitions"}]
[null,{"$f":"'Language Tables'!D19","v":"EBIT"},{"$f":"'Language Tables'!D48","v":"EBIT (Earnings before Interest and Tax) is identical to Operating Profit and is defined as profit before finance income/expense and tax (See IFRS Staff Paper, June 2018: Preliminary analysis of applying project proposals to financial entities)"}]
[null,{"$f":"'Language Tables'!D20","v":"EBITDA"},{"$f":"'Language Tables'!D49","v":"EBITDA (Earnings before Interest, Tax, Depreciation and Amortization) is defined as EBIT (Operating Profit) plus depreciation and amortization expense. (See IFRS Staff Paper, November 2018: EBITDA (Earnings before interest, tax, depreciation and amortization))"}]
[]
[null,{"$f":"'Language Tables'!D23","v":"Ratios"},{"$f":"'Language Tables'!D24","v":"Formula"},{"$f":"'Language Tables'!D25","v":"Description"}]
[null,{"$f":"'Language Tables'!D26","v":"Liquidity"}]
[null,{"$f":"'Language Tables'!D29","v":"Current Ratio"},null,{"$f":"'Language Tables'!D50","v":"Measures an SOE's ability to meet short-term liabilities (those falling due within 12 months) from liquidating short-term assets. A high ratio indicates that the company is better able to withstand shocks and still meet its current liabilities"}]
[null,{"$f":"'Language Tables'!D30","v":"Quick Ratio"},null,{"$f":"'Language Tables'!D51","v":"A stricter form of current ratio, this measures an SOE's ability to meet short-term liabilities with only the most liquid short-term assets. A high ratio indicates that the company is better able to withstand shocks and still meet its current liabilities"}]
[null,{"$f":"'Language Tables'!D32","v":"Debtor Turnover Days"},null,{"$f":"'Language Tables'!D53","v":"Measures the speed with which a company is paid by its customers. A high ratio could indicate that the SOE is taking a long time to collect amounts owed by its customers and may face increasing liquidity challenges."}]
[null,{"$f":"'Language Tables'!D31","v":"Creditor Turnover Days"},null,{"$f":"'Language Tables'!D52","v":"Measures the speed with which an SOE pays its suppliers. A high ratio indicates that the SOE pays its suppliers more slowly and may indicate the build up of arrears or worsening financial condition."}]
[]
[null,{"$f":"'Language Tables'!D27","v":"Solvency"}]
[null,{"$f":"'Language Tables'!D34","v":"Debt to Assets"},null,{"$f":"'Language Tables'!D54","v":"Measures the proportion of a company's financing that comes from liabilities. This ratio helps to assess whether the company is solvent and the size of the debt burden on the entity. Debt financing is more cost-effective and therefore most companies maintain some level of leverage, but a high ratio indicates greater reliance on debt financing and has less financial flexibility."}]
[null,{"$f":"'Language Tables'!D33","v":"Debt to Equity"},null,{"$f":"'Language Tables'!D55","v":"Measures the proportion of a company's financing that comes from liabilities relative to equity. This ratio helps to assess whether the company is solvent and the size of the debt burden on the entity. Debt financing is more cost-effective and therefore most companies maintain some level of leverage, but a high ratio indicates greater reliance on debt financing and has less financial flexibility."}]
[null,{"$f":"'Language Tables'!D35","v":"Debt to EBITDA"},null,{"$f":"'Language Tables'!D56","v":"Indicates the ability of a firm to service any debt it holds. The indicator indicates, at the current rate of cash generation, the number of years it would take for the company to generate sufficient cash to pay off all its debt. A higher indicator indicates a more indebted company, where there is a higher risk that it may not be able to service its debt. "}]
[null,{"$f":"'Language Tables'!D38","v":"Interest Coverage"},null,{"$f":"'Language Tables'!D57","v":"Indicates whether an SOE is generating sufficient operating profits to cover financing costs and still remain profitable. A high ratio indicates that the entity has more capacity to absorb shocks and still cover its financing costs."}]
[null,{"$f":"'Language Tables'!D37","v":"Cash Interest Coverage"},null,{"$f":"'Language Tables'!D58","v":"Indicates whether an SOE is generating sufficient cash to cover its financing costs. A high ratio indicates that the entity has more capacity to absorb shocks and still cover its financing costs."}]
[null,{"$f":"'Language Tables'!D36","v":"Debt Coverage"},null,{"$f":"'Language Tables'!D59","v":"Indicates an SOE's ability to service any debt it holds. It measures the size of the debt burden relative to its ability to generate cash. A high ratio indicates that the entity has more capacity to absorb shocks and remain current on its debt obligations."}]
[]
[null,{"$f":"'Language Tables'!D28","v":"Profitability"}]
[null,{"$f":"'Language Tables'!D39","v":"Net Profit Margin"},null,{"$f":"'Language Tables'!D60","v":"Illustrates how much of each dollar of revenue collected by an SOE translates into profit. A higher ratio indicates that a large share of the revenues earned is realized as profits"}]
[null,{"$f":"'Language Tables'!D40","v":"Operating Profit Margin"},null,{"$f":"'Language Tables'!D61","v":"Measures how much of each dollar of revenue collected by an SOE translates into operating profit, i.e. the level of profits generated through the normal operating activities of the company before taking into account the cost of financing. Measures proportion of revenues that are available to cover non-operating expenses such as paying interest. A higher ratio indicates that a large share of the revenues earned is realized as operating profits. Highly variable operating margins are an indication of risk. "}]
[null,{"$f":"'Language Tables'!D41","v":"Return on Assets"},null,{"$f":"'Language Tables'!D62","v":"Measures the allocative efficiency of the company in managing its assets to produce profits. A high ratio indicates that larger profits are being generated per unit of asset"}]
[null,{"$f":"'Language Tables'!D42","v":"Return on Equity"},null,{"$f":"'Language Tables'!D63","v":"Measures the ability of a firm to generate profits using the capital its shareholders have invested in the company. A higher ratio indicates that the company is generating higher returns for each unit of equity"}]
[null,{"$f":"'Language Tables'!D43","v":"Cost Recovery"},null,{"$f":"'Language Tables'!D64","v":"Measures ability to generate adequate revenue to cover operating expenses. A ratio < 1 indicates entity is unable to cover its operating expenses and is not sustainable without supplementary funding. A higher ratio indicates a company better able to withstand shocks and remain profitable and sustainable"}]
[]
[null,{"$f":"'Language Tables'!D44","v":"Government Relationship"}]
[null,{"$f":"'Language Tables'!D45","v":"Government Transfers to Total Revenue"},null,{"$f":"'Language Tables'!D65","v":"Measures an SOE's reliance on the government to support its operations. A higher ratio, indicates greater dependency on funding from the government to sustain the company's operations"}]
[null,{"$f":"'Language Tables'!D46","v":"50% Test"},null,{"$f":"'Language Tables'!D66","v":"Assesses whether the proportion of the operating expenses covered by the revenue generated by the company (excluding government grants received). A lower ratio indicates that the revenue covers a larger share of the operating expenses."}]
[]
[null,{"$f":"'Language Tables'!D47","v":"Z- Score (EMEs): Predicts probability that Non-Financial firms will enter bankruptcy within 2 years"}]

{"sheet":"Financial Statement Metadata","index":3,"n_rows":56,"n_cols":3,"rows_kept":56,"cut":false,"hidden":false,"merged":[[55,1,55,2],[14,1,14,2],[3,1,3,2],[4,1,4,2],[5,1,5,2],[10,1,10,2],[42,1,42,2],[15,1,15,2],[20,1,20,2],[25,1,25,2],[28,1,28,2],[40,1,40,2]]}
[]
[null,{"$f":"'Language Tables'!D67","v":"Line item"},{"$f":"'Language Tables'!D68","v":"Guidelines for inputs"}]
[]
[null,{"$f":"'Language Tables'!D69","v":"Balance Sheet"}]
[null,{"$f":"'Language Tables'!D70","v":"Assets"}]
[null,{"$f":"'Language Tables'!D71","v":"Current Assets"}]
[null,{"$f":"'Language Tables'!D72","v":"Cash and cash equivalents"},{"$f":"'Language Tables'!D94","v":"Cash and cash equivalents line item, which includes cash on hand and any highly liquid investments that are readily convertible to known amounts of cash and which are subject to an insignificant risk of changes in value."}]
[null,{"$f":"'Language Tables'!D73","v":"Trade receivables"},{"$f":"'Language Tables'!D95","v":"Trade receivables line item, which represents receivables that have been invoiced to clients and remain outstanding."}]
[null,{"$f":"'Language Tables'!D74","v":"Inventory"},{"$f":"'Language Tables'!D96","v":"Inventories line item, which encompasses all assets which are (i) held for sale in the normal course of business; (ii) in the process of production for such sale; or (iii) in the form of materials or supplies to be consumed in the production process or rendering of services."}]
[null,{"$f":"'Language Tables'!D75","v":"Other current assets"},{"$f":"'Language Tables'!D97","v":"All remaining current assets should be aggregated under this line item."}]
[null,{"$f":"'Language Tables'!D76","v":"Non-current Assets"}]
[null,{"$f":"'Language Tables'!D77","v":"Net property, plant and equipment (Fixed Assets)"},{"$f":"'Language Tables'!D98","v":"Property, plant and equipment line item, reflecting the net amount after taking into account accumulated depreciation. Property, plant and equipment includes all tangible items that are held (i) for use in the production or supply of goods or services or (ii) for administrative purposes; and are expected to be used for more than one period. Importantly, it does not include investment property, which should be included under long -term investments. "}]
[null,{"$f":"'Language Tables'!D78","v":"Other long-term assets"},{"$f":"'Language Tables'!D99","v":"Aggregation of all remaining non-current assets."}]
[null,{"$f":"'Language Tables'!D79","v":"Assets held for sale"},{"$f":"'Language Tables'!D100","v":"Assets held for sale line item or any assets for which there is (i) a committed plan to sell; (ii) a program to locate a buyer or to market the asset has been initiated; (iii) there is a high probability that the sale will take place within 12 months and (iv) the sales price at which the asset is being marketed is reasonable in relation to the fair value. This also includes discontinued operations, which represent a separate major line of business or geographical area of operations for which there is a plan sell."}]
[null,{"$f":"'Language Tables'!D80","v":"Liabilities"}]
[null,{"$f":"'Language Tables'!D81","v":"Current Liabilities"}]
[null,{"$f":"'Language Tables'!D82","v":"Short-term debt (loan)"},{"$f":"'Language Tables'!D101","v":"Includes the short-term component of all borrowing, other than borrowing from the government, including loans, bonds, corporate paper etc."}]
[null,{"$f":"'Language Tables'!D83","v":"Trade payables"},{"$f":"'Language Tables'!D102","v":"Trade payables line item or all amounts billed to the company by its supplies for goods delivered to or services consumed by the company in the ordinary course of business."}]
[null,{"$f":"'Language Tables'!D84","v":"Short-term Financial leases"},{"$f":"'Language Tables'!D103","v":"Short-term financial lease liability line item or the short-term liability component of the fair value for a lease that transfers substantially all the risks and rewards incidental to ownership of the underlying assets. As from 1 January 2019, due to a change in IFRS accounting rules, this would include the short-term component of any lease liabilities."}]
[null,{"$f":"'Language Tables'!D86","v":"Other current liabilities"},{"$f":"'Language Tables'!D104","v":"All remaining current liabilities should be aggregated under this line item"}]
[null,{"$f":"'Language Tables'!D87","v":"Non-current Liabilities"}]
[null,{"$f":"'Language Tables'!D88","v":"Long-term debt (loan)"},{"$f":"'Language Tables'!D105","v":"Includes the long-term component of all borrowing, other than borrowing from the government, including loans, bonds, corporate paper etc."}]
[null,{"$f":"'Language Tables'!D84","v":"Short-term Financial leases"},{"$f":"'Language Tables'!D106","v":"Long-term financial lease liability line item or the long-term liability component of the fair value for a lease that transfers substantially all the risks and rewards incidental to ownership of the underlying assets. As from 1 January 2019, due to a change in IFRS accounting rules, this would include the long-term component of any lease liabilities"}]
[null,{"$f":"'Language Tables'!D89","v":"Other long-term liabilities"},{"$f":"'Language Tables'!D107","v":"Aggregation of all remaining non-current liabilities."}]
[null,{"$f":"'Language Tables'!D90","v":"Liabilities directly associated with assets held for sale"},{"$f":"'Language Tables'!D108","v":"All liabilities directly associated with the assets held for sale or discontinued operations are aggregated under this line item."}]
[null,{"$f":"'Language Tables'!D91","v":"Equity"}]
[null,{"$f":"'Language Tables'!D92","v":"Retained earnings"},{"$f":"'Language Tables'!D109","v":"Retained earnings line item, which represents the sum of the profits that have been retained and not paid out as dividends since the company’s inception."}]
[null,{"$f":"'Language Tables'!D93","v":"Other Equity"},{"$f":"'Language Tables'!D110","v":"Aggregation of all other equity items"}]
[null,{"$f":"'Language Tables'!D111","v":"Income Statement"}]
[null,{"$f":"'Language Tables'!D112","v":"Revenues from trading activities"},{"$f":"'Language Tables'!D123","v":"Revenue from the sale of goods or rendering of services through the course of the ordinary activities of the company earned during the period"}]
[null,{"$f":"'Language Tables'!D113","v":"Government transfers received"},{"$f":"'Language Tables'!D124","v":"Current transfers (e.g. grants or subsidies) received from the government. Importantly, this does not include any revenue received from the government for the goods or services purchased from the company in the normal course of business."}]
[null,{"$f":"'Language Tables'!D114","v":"Cost of Goods Sold"},{"$f":"'Language Tables'!D125","v":"Cost of goods sold line item or (i) the costs of the direct materials; (ii) direct labor costs; and (iii) any other direct costs associated with the production of the principal goods or services. Sometimes this item may not be reflected in the financial statements, in which case the expenses would be aggregated with the operating expenses."}]
[null,{"$f":"'Language Tables'!D115","v":"Other operating income"},{"$f":"'Language Tables'!D126","v":"Aggregation of all revenue and income generated through the course of the ordinary activities of the company, but which are not related to the principal activities of the company. It does not include interest, dividend or finance income, gains from disposals or revaluations etc."}]
[null,{"$f":"'Language Tables'!D116","v":"Other operating expenses"},{"$f":"'Language Tables'!D127","v":"Aggregation of all remaining expenses incurred during the ordinary activities of the company, including salaries and wages, administrative expenses, impairments or reversals thereof, depreciation etc. Importantly, it does not include interest or finance costs, losses from disposals or revaluations etc."}]
[null,{"$f":"'Language Tables'!D117","v":"Finance costs"},{"$f":"'Language Tables'!D128","v":"Finance costs line item, which includes interest and other costs that an entity incurs in connection with the borrowing of funds. "}]
[null,{"$f":"'Language Tables'!D118","v":"Finance income"},{"$f":"'Language Tables'!D129","v":"Finance income line item, which includes interest and dividend income received."}]
[null,{"$f":"'Language Tables'!D119","v":"Other non-operating gain/loss"},{"$f":"'Language Tables'!D130","v":"This will include any other non-operating gains or losses (income, expenditure or costs), including foreign exchange or revaluation gains and losses."}]
[null,{"$f":"'Language Tables'!D120","v":"Income tax expense"},{"$f":"'Language Tables'!D131","v":"Income tax line item, which includes all domestic and foreign taxes that are based on taxable profits."}]
[null,{"$f":"'Language Tables'!D121","v":"Gain/loss from discontinued operations"},{"$f":"'Language Tables'!D132","v":"Gain/loss (profit or loss) from discontinued operations line item, i.e. the post-tax profit or loss of the discontinued operations as well as the post-tax gain or loss recognized on the disposal of assets. "}]
[null,{"$f":"'Language Tables'!D122","v":"Dividends"},{"$f":"'Language Tables'!D133","v":"Total dividends declared for the year."}]
[null,{"$f":"'Language Tables'!D134","v":"Operating Profit"}]
[null,{"$f":"'Language Tables'!D135","v":"Depreciation and amortization"},{"$f":"'Language Tables'!D136","v":"Total depreciation and amortization recognized for the period. Sometimes this may not be reflected as a line item in the main body of the income statement, but rather aggregated into the Cost of Goods Sold and/or Operating expenses for which the detailed breakdown is usually available in the notes."}]
[null,{"$f":"'Language Tables'!D137","v":"Government Transactions"}]
[null,{"$f":"'Language Tables'!D138","v":"Guaranteed debt (outstanding stock)"},{"$f":"'Language Tables'!D150","v":"At the year end, the total stock of debt, loans or other borrowing guaranteed by the central or subnational government."}]
[null,{"$f":"'Language Tables'!D139","v":"Guaranteed debt (repayments)"},{"$f":"'Language Tables'!D151","v":"The total amount of guaranteed debt that was repaid by the SOE during the period."}]
[null,{"$f":"'Language Tables'!D140","v":"Guaranteed debt (defaults)"},{"$f":"'Language Tables'!D152","v":"The total amount that was paid by the government on behalf of the SOE, including capital and interest (1)."}]
[null,{"$f":"'Language Tables'!D141","v":"On lending (stock)"},{"$f":"'Language Tables'!D153","v":"At the year end, the total stock of debt, loans or other amounts that have been on lent by the central or subnational government, i.e. where the central or subnational government has a debt, loan or other borrowing with a third party, that they have then used to provide a loan to the SOE on similar terms."}]
[null,{"$f":"'Language Tables'!D142","v":"On lending (repayments)"},{"$f":"'Language Tables'!D154","v":"The total amount repaid by the SOE during the period in respect of on lent debt."}]
[null,{"$f":"'Language Tables'!D143","v":"On lending (arrears)"},{"$f":"'Language Tables'!D155","v":"The total amount in respect of on lent debt that fell due during the period and which was not paid by the SOE, including both principle and interest payments."}]
[null,{"$f":"'Language Tables'!D144","v":"Loans (stock)"},{"$f":"'Language Tables'!D156","v":"At the year end, the total stock of debt, loans or other borrowings from the central or subnational government (excluding on lending)."}]
[null,{"$f":"'Language Tables'!D145","v":"Loans (repayments)"},{"$f":"'Language Tables'!D157","v":"The total amount repaid by the SOE during the period in respect of loans from central or subnational government (excluding on lending)"}]
[null,{"$f":"'Language Tables'!D146","v":"Loans (arrears)"},{"$f":"'Language Tables'!D158","v":"The total amount in respect of loans from central or subnational government that fell due during the period and which was not paid by the SOE (excluding on lending), including both principle and interest payments."}]
[null,{"$f":"'Language Tables'!D147","v":"Current transfers"},{"$f":"'Language Tables'!D159","v":"Cash transfers, including subsidies (unrequited payments made by the central or subnational government to a public corporation) or grants (non-compulsory capital or current transfers from the central or subnational government to a general government unit) that are not for the purpose of paying for capital assets"}]
[null,{"$f":"'Language Tables'!D148","v":"Capital transfers"},{"$f":"'Language Tables'!D160","v":"Cash transfers allocated for the purpose of paying for capital assets, upgrades, additions, rehabilitation and refurbishments, e.g. property, plant and equipment. It also includes any equity injection into the SOE by the government on which a market related return is not expected to be generated."}]
[null,{"$f":"'Language Tables'!D149","v":"Equity injections"},{"$f":"'Language Tables'!D161","v":"Total additional share capital injected into the SOE by the central or subnational government during the period, for which shares are issued, a market related return is expected to be generated and that is recognized as a payment for financial assets in the accounts of the government. This may take the form of financial or nonfinancial (e.g. transfer of assets) contributions."}]
[null,{"$f":"'Language Tables'!D162","v":"(1) Rather than allowing a SOE to default, which, depending on the legal agreements, could trigger cross-default clauses on other debt of the SOE, governments sometimes step in to provide support to the distressed SOE to preempt a default. This line item is intended to capture the total amount paid by the government on behalf of the SOE, both as a result of the SOE being distressed or defaulting. "}]

{"sheet":"Language Tables","index":4,"n_rows":558,"n_cols":33,"rows_kept":558,"cut":false,"hidden":true,"merged":[[1,11,1,16],[0,19,0,22],[1,24,1,27]]}
[{"$f":"IF(Main!$I$5=Table1[[#Headers],[English]],1,IF(Main!$I$5=Table1[[#Headers],[Español]],2,IF(Main!$I$5=Table1[[#Headers],[Français]],3,IF(Main!$I$5=Table1[[#Headers],[русский]],4,1))))","v":1},"Language dummy",null,null,1,2,3,4,null,null,null,null,null,null,null,null,null,null,null,"Translation Transitions (Language / Units)"]
[null,null,null,null,null,null,null,null,null,null,null,"Worksheet Names",null,null,null,null,null,null,null,1,2,3,4,null,"Microsoft Office Language ID and #N/A Error Translation"]
[null,"ID","Worksheet","Active Language","English","Español","Français","русский","Other",null,null,"English","Español","Français","русский","Other","Hidden",null,null,"English","Español","Français","русский",null,"Name","Short Name","Value","#N/A Designation",null,"English","Español","Français","русский"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C4,ROW(INDIRECT(\"1:\"&LEN(C4))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C4,ROW(INDIRECT(\"1:\"&LEN(C4))),1),\"\"))&\"_\"&ROW()","v":"README_4"},"README",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"INTERNATIONAL MONETARY FUND"},"INTERNATIONAL MONETARY FUND","FONDO MONETARIO INTERNACIONAL","FONDS MONÉTAIRE INTERNATIONAL","МЕЖДУНАРОДНЫЙ ВАЛЮТНЫЙ ФОНД",null,null,null,"README","README","LISEZ-MOI","ПРОЧТИ МЕНЯ",null,"N",null,1,"Units",{"$f":"F469","v":"Unidades"},"Unités","Единицы измерения:",null,"msoLanguageIDMixed","Mixed",-2,{"$error":"#N/A"},null,"Select the cell to the left to activate the drop-down menu.","Seleccione la celda de la izquierda para activar el menú desplegable.","Sélectionnez la cellule à gauche pour activer le menu déroulant.","Выберите ячейку слева, чтобы активировать раскрывающееся меню."]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C5,ROW(INDIRECT(\"1:\"&LEN(C5))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C5,ROW(INDIRECT(\"1:\"&LEN(C5))),1),\"\"))&\"_\"&ROW()","v":"README_5"},"README",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Fiscal Affairs Department"},"Fiscal Affairs Department","Departamento de Finanzas Públicas","Département des finances publiques","Департамент по бюджетным вопросам",null,null,null,"Ratio Metadata","Metadatos de coeficientes","Métadonnées de ratios","метаданные коэффициента",null,"N",null,2,"Thousands","Miles","Milliers","Тысячи",null,"msoLanguageIDNone","None",0,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C6,ROW(INDIRECT(\"1:\"&LEN(C6))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C6,ROW(INDIRECT(\"1:\"&LEN(C6))),1),\"\"))&\"_\"&ROW()","v":"README_6"},"README",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"State-Owned Enterprise Health Check"},"State-Owned Enterprise Health Check","Herramienta de verificación de la solidez financiera de las empresas públicas","Bilan de santé des entreprises publiques","Проверка состояния государственных предприятий ",null,null,null,"Financial Statement Metadata","Metadatos de EstadosFinancieros","Métadonnées de état financiers","Метаданные финансовойотчетности",null,"N",null,3,"Millions","Millones","Des millions","Миллионы",null,"msoLanguageIDNoProofing","NoProofing",1024,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C7,ROW(INDIRECT(\"1:\"&LEN(C7))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C7,ROW(INDIRECT(\"1:\"&LEN(C7))),1),\"\"))&\"_\"&ROW()","v":"README_7"},"README",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Description:"},"Description:","Descripción:","Description:","Описание:",null,null,null,"Main","Principal","Principal","Главная",null,"N",null,4,"Billions","Miles de millones","Milliards","Миллиарды",null,"msoLanguageIDArabic","Arabic",1025,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C8,ROW(INDIRECT(\"1:\"&LEN(C8))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C8,ROW(INDIRECT(\"1:\"&LEN(C8))),1),\"\"))&\"_\"&ROW()","v":"README_8"},"README",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"This tool provides a framework for analyzing  fiscal risks stemming from State-Owned Enterprises. The purpose of this template is to minimize the manual data compilation & analysis that is required in these types of exercises. An analysis of both the aggregate level of a portfolio of SOEs and an individual company- level view are provided."},"This tool provides a framework for analyzing  fiscal risks stemming from State-Owned Enterprises. The purpose of this template is to minimize the manual data compilation & analysis that is required in these types of exercises. An analysis of both the aggregate level of a portfolio of SOEs and an individual company- level view are provided.","Esta herramienta proporciona un marco para analizar los riesgos fiscales derivados de las empresas estatales. El propósito de esta planilla es reducir a un mínimo la compilación y el análisis manual de los datos necesarios en este tipo de ejercicios. La herramienta también facilita el análisis de una cartera de empresas estatales en términos agregados y de cada empresa en particular.","Cet outil fournit un cadre pour analyser les risques budgétaires liés aux entreprises publiques. L'objectif de ce modèle est de réduire au minimum l’établissement et l'analyse manuels des données que requiert ce type d'exercice. L’analyse est globale, pour un portefeuille d’entreprises publiques mais aussi détaillée, pour chaque entreprise séparément. Le fichier comporte également un bilan global (au format SFP) qui peut être utilisé pour établir un bilan du secteur public.","Этот инструмент обеспечивает основу для анализа бюджетных рисков, связанных с деятельностью государственных предприятий. Цель этой формы состоит в том, чтобы свести к минимуму ручной сбор и анализ данных, требуемые при проведении такого рода процедур. Анализ портфеля ГП приводится как на агрегированном уровне, так и на уровне отдельных предприятий.",null,null,null,"Input Forms","Formularios de entrada de datos","Formulaires de saisie ","Формы ввода данных",null,"N",null,5,"Trillions","Billones","Trillions","Триллионы",null,"msoLanguageIDBulgarian","Bulgarian",1026,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C9,ROW(INDIRECT(\"1:\"&LEN(C9))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C9,ROW(INDIRECT(\"1:\"&LEN(C9))),1),\"\"))&\"_\"&ROW()","v":"README_9"},"README",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Instructions:"},"Instructions:","Instrucciones:","Consignes :","Инструкция:",null,null,null,"Parameters","Parámetros","Paramètres","Параметры",null,"N",null,null,null,null,null,null,null,"msoLanguageIDCatalan","Catalan",1027,"#N/D"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C10,ROW(INDIRECT(\"1:\"&LEN(C10))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C10,ROW(INDIRECT(\"1:\"&LEN(C10))),1),\"\"))&\"_\"&ROW()","v":"README_10"},"README",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"1. Enable Macros"},"1. Enable Macros","1. Habilite las Macros","1. Activer les macros","1. Включите макросы.",null,null,null,"Risk Tables","Cuadros de riesgo","Tableaux des risques","Таблицы рисков",null,"N",null,null,null,null,null,null,null,"msoLanguageIDTraditionalChinese","TraditionalChinese",1028,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C11,ROW(INDIRECT(\"1:\"&LEN(C11))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C11,ROW(INDIRECT(\"1:\"&LEN(C11))),1),\"\"))&\"_\"&ROW()","v":"README_11"},"README",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"2. Navigate to 'Main' tab and input relevant information about the country, data, and number of SOEs you will be analyzing."},"2. Navigate to 'Main' tab and input relevant information about the country, data, and number of SOEs you will be analyzing.","2. En la pestaña «Principal», ingrese la información relevante sobre el país, datos y número de empresas estatales que desea analizar.","2. Cliquez sur l’onglet « Principal » et saisissez les informations pertinentes concernant le pays, les données et le nombre d’entreprises publiques que vous comptez analyser.","2. Перейдите во вкладку «Главная» и введите соответствующую информацию о стране, показателях и количестве ГП, которые вы будете анализировать.",null,null,null,"Portfolio Level","A nivel agregado","Niveau global","Уровень агрегирования",null,"N",null,null,null,null,null,null,null,"msoLanguageIDCzech","Czech",1029,"#NENÍ_K_DISPOZICI"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C12,ROW(INDIRECT(\"1:\"&LEN(C12))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C12,ROW(INDIRECT(\"1:\"&LEN(C12))),1),\"\"))&\"_\"&ROW()","v":"README_12"},"README",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"3. Enter the descriptive information, financial data, and government transaction data in 'Input Forms'"},"3. Enter the descriptive information, financial data, and government transaction data in 'Input Forms'","3. Ingrese información descriptiva, información financiera y datos sobre transacciones del gobierno en «Formularios de entrada de datos». ","3. Saisissez les informations descriptives, les données financières et les données relatives aux opérations des administrations publiques dans « formulaires de saisie »","3. Введите описательную информацию, финансовые показатели и данные об операциях органов государственного управления во вкладке «Формы ввода данных».",null,null,null,"Single Company Level","A nivel de cada empresa","Niveau entreprise","Уровень отдельных предприятий",null,"N",null,null,null,null,null,null,null,"msoLanguageIDDanish","Danish",1030,"#I/T"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C13,ROW(INDIRECT(\"1:\"&LEN(C13))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C13,ROW(INDIRECT(\"1:\"&LEN(C13))),1),\"\"))&\"_\"&ROW()","v":"README_13"},"README",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"4. Once you are done entering in data, click the Import Data button at the top of 'Input Forms'"},"4. Once you are done entering in data, click the Import Data button at the top of 'Input Forms'","4. Una vez que haya terminado de ingresar datos, haga clic en el botón «Importar datos» en la parte superior de «Formularios de entrada de datos».","4. Une fois que vous avez fini de saisir les données, cliquez sur le bouton « importer les données » au dessus de « formulaires de saisie »","4. Закончив ввод данных, нажмите на кнопку «Импорт данных» в верхней части вкладки «Формы ввода данных».",null,null,null,"Aggregate Financials","Estados financieros agregados","États financiers global","агрегированный финансовый отчет",null,"N",null,null,null,null,null,null,null,"msoLanguageIDGerman","German",1031,"#NV"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C14,ROW(INDIRECT(\"1:\"&LEN(C14))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C14,ROW(INDIRECT(\"1:\"&LEN(C14))),1),\"\"))&\"_\"&ROW()","v":"README_14"},"README",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"5. (Optional) Adjust the risk thresholds to suit country or company specific attributes in 'Parameters'"},"5. (Optional) Adjust the risk thresholds to suit country or company specific attributes in 'Parameters'","5. (Opcional) Ajuste los umbrales de riesgo para adaptarlos a los atributos específicos del país o la empresa en «Parámetros».","5. (Optionnel) Ajuster les seuils de risque pour les adapter aux caractéristiques spécifiques du pays ou de l’entreprise dans « paramètres »","5. (Необязательно) Настройте пороговые значения рисков в соответствии с конкретными характеристиками страны или предприятия во вкладке «Параметры».",null,null,null,"Company Summary","Resumen de la empresa","Résumé entreprise","Сводная о предприятиях",null,"N",null,null,null,null,null,null,null,"msoLanguageIDGreek","Greek",1032,"#Δ/Υ"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C15,ROW(INDIRECT(\"1:\"&LEN(C15))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C15,ROW(INDIRECT(\"1:\"&LEN(C15))),1),\"\"))&\"_\"&ROW()","v":"README_15"},"README",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"6. Select the financial ratios to include in your risk calculations in 'Risk Tables'"},"6. Select the financial ratios to include in your risk calculations in 'Risk Tables'","6. Seleccione los ratios financieros a incluir en sus cálculos de riesgo en «Cuadros de riesgo».","6. Sélectionnez les ratios financiers à inclure dans les calculs du risque dans « tableaux des risques »","6. Выберите финансовые показатели, которые вы хотели бы включить в расчеты рисков, во вкладке «Таблицы рисков».",null,null,null,"PSBS Consolidation","PSBS Consolidación","PSBS Consolidation","Консолидация PSBS",null,"N",null,null,null,null,null,null,null,"msoLanguageIDEnglishUS","EnglishUS",1033,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C16,ROW(INDIRECT(\"1:\"&LEN(C16))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C16,ROW(INDIRECT(\"1:\"&LEN(C16))),1),\"\"))&\"_\"&ROW()","v":"README_16"},"README",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"7. View outputs in 'Risk Tables', 'Portfolio Level', and 'Single Company Level'"},"7. View outputs in 'Risk Tables', 'Portfolio Level', and 'Single Company Level'","7. Visualice los resultados en «Cuadros de riesgo», «A nivel agregado» y «A nivel de cada empresa individual».","7. Consultez les résultats dans « tableaux des risques », « niveau global » et « niveau entreprise »","7. Ознакомьтесь с результатами во вкладках «Таблицы рисков», «Уровень агрегирования» и «Уровень отдельных предприятий».",null,null,null,"PSBS Input","PSBS Entrada de datos","données PSBS saisies","Вход PSBS",null,"N",null,null,null,null,null,null,null,"msoLanguageIDSpanish","Spanish",1034,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C17,ROW(INDIRECT(\"1:\"&LEN(C17))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C17,ROW(INDIRECT(\"1:\"&LEN(C17))),1),\"\"))&\"_\"&ROW()","v":"README_17"},"README",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"8. View aggregate balance sheet and begin compilation of PSBS in 'Aggregate_BalanceSheet', 'Company Summary', and 'PSBS_Input_NFFCT'"},"8. View aggregate balance sheet and begin compilation of PSBS in 'Aggregate_BalanceSheet', 'Company Summary', and 'PSBS_Input_NFFCT'","8. Visualice el balance agregado y comience con la compilación del PSBS en «Balance_agregado», «Resumen de la empresa» y «PSBS_Entrada de datos_NFFCT».","8. Consultez le bilan global et entamez l’établissement des données relatives au bilan du secteur public (PSBS) dans « bilan global », « résumé entreprise » et « données PSBS saisies_NFFCT »","8. Изучите агрегированный баланс и начните составление БГС во вкладках «Агрегированный баланс», «Сводная информация о предприятиях» и «Исходные данные БГС».",null,null,null,"Language Tables",null,null,null,null,"Y",null,null,null,null,null,null,null,"msoLanguageIDFinnish","Finnish",1035,"#PUUTTUU!"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C18,ROW(INDIRECT(\"1:\"&LEN(C18))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C18,ROW(INDIRECT(\"1:\"&LEN(C18))),1),\"\"))&\"_\"&ROW()","v":"RM_18"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Definitions"},"Definitions","Definiciones","Définitions","Определения",null,null,null,"Data",null,null,null,null,"Y",null,null,null,null,null,null,null,"msoLanguageIDFrench","French",1036,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C19,ROW(INDIRECT(\"1:\"&LEN(C19))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C19,ROW(INDIRECT(\"1:\"&LEN(C19))),1),\"\"))&\"_\"&ROW()","v":"RM_19"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"EBIT"},"EBIT","EBIT","EBIT","ПДПН",null,null,null,"Aggregates",null,null,null,null,"Y",null,null,null,null,null,null,null,"msoLanguageIDHebrew","Hebrew",1037,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C20,ROW(INDIRECT(\"1:\"&LEN(C20))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C20,ROW(INDIRECT(\"1:\"&LEN(C20))),1),\"\"))&\"_\"&ROW()","v":"RM_20"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"EBITDA"},"EBITDA","EBITDA","EBITDA","ПДПНИА",null,null,null,"Companies",null,null,null,null,"Y",null,null,null,null,null,null,null,"msoLanguageIDHungarian","Hungarian",1038,"#HIÁNYZIK"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C21,ROW(INDIRECT(\"1:\"&LEN(C21))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C21,ROW(INDIRECT(\"1:\"&LEN(C21))),1),\"\"))&\"_\"&ROW()","v":"RM_21"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"EBIT is identical to Operating Profit and is defined as profit before finance income/expense and tax. Alternatical, EBIT (or Operating Profit) is defined as profit excluding financing, tax, and income and expenses from investments. (See IFRS Staff Paper, June 2018: Preliminary analysis of applying project proposals to financial entities)"},"EBIT is identical to Operating Profit and is defined as profit before finance income/expense and tax. Alternatical, EBIT (or Operating Profit) is defined as profit excluding financing, tax, and income and expenses from investments. (See IFRS Staff Paper, June 2018: Preliminary analysis of applying project proposals to financial entities)","EBIT es idéntico al resultado de explotación y se define como el resultado antes de ingresos/gastos financieros e impuestos. Alternativamente, EBIT (o resultado operativo) se define como el resultado, excluyendo financiamiento, impuestos e ingresos y gastos de inversiones. (Véase IFRS Staff Paper, junio de 2018: Preliminary analysis of applying project proposals to financial entities)","L’EBIT est égal au résultat d’exploitation, c’est-à-dire au bénéfice avant déduction des charges, des produits d'intérêt et des impôts. L’EBIT (ou résultat d’exploitation) désigne le bénéfice avant déduction des financements, des impôts ainsi que des revenus et charges liés aux investissements. (Voir le document des services de la fondation IFRS de juin 2018 :Preliminary analysis of applying project proposals to financial entities).","Показатель ПДПН идентичен операционной прибыли и определяется как прибыль до вычета финансовых доходов/расходов и налоговых платежей. ПДПН (или операционная прибыль) также может определяться как прибыль без учета финансирования, налоговых платежей, а также доходов и расходов, связанных с инвестиционной деятельностью. (См. IFRS Staff Paper, June 2018: Preliminary analysis of applying project proposals to financial entities)",null,null,null,"Ratios",null,null,null,null,"Y",null,null,null,null,null,null,null,"msoLanguageIDIcelandic","Icelandic",1039,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C22,ROW(INDIRECT(\"1:\"&LEN(C22))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C22,ROW(INDIRECT(\"1:\"&LEN(C22))),1),\"\"))&\"_\"&ROW()","v":"RM_22"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"EBITDA is defined as EBIT (Operating Profit) plus depreciation and amortization expense. (See IFRS Staff Paper, November 2018: EBITDA (Earnings before interest, tax, depreciation and amortization))"},"EBITDA is defined as EBIT (Operating Profit) plus depreciation and amortization expense. (See IFRS Staff Paper, November 2018: EBITDA (Earnings before interest, tax, depreciation and amortization))","EBITDA se define como EBIT (resultado de explotación) más gasto por depreciación y amortización. (Véase IFRS Staff Paper, noviembre de 2018: EBITDA (Earnings before interest, tax, depreciation and amortization))","L’EBITDA est établi comme l’EBIT mais couvre aussi la dépréciation et l’amortissement. (Voir le document des services de la fondation IFRS de novembre 2018 : EBITDA (Earnings before interest, tax, depreciation and amortization))","ПДПНИА определяется как ПДПН (операционная прибыль) плюс расходы на износ и амортизацию. (См. IFRS Staff Paper, November 2018: EBITDA (Earnings before interest, tax, depreciation and amortization))",null,null,null,"GDP",null,null,null,null,"Y",null,null,null,null,null,null,null,"msoLanguageIDItalian","Italian",1040,"#N/D"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C23,ROW(INDIRECT(\"1:\"&LEN(C23))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C23,ROW(INDIRECT(\"1:\"&LEN(C23))),1),\"\"))&\"_\"&ROW()","v":"RM_23"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Ratios"},"Ratios","Coeficientes","Ratios","Показатели",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDJapanese","Japanese",1041,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C24,ROW(INDIRECT(\"1:\"&LEN(C24))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C24,ROW(INDIRECT(\"1:\"&LEN(C24))),1),\"\"))&\"_\"&ROW()","v":"RM_24"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Formula"},"Formula","Fórmula","Formule","Формула",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDKorean","Korean",1042,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C25,ROW(INDIRECT(\"1:\"&LEN(C25))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C25,ROW(INDIRECT(\"1:\"&LEN(C25))),1),\"\"))&\"_\"&ROW()","v":"RM_25"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Description"},"Description","Descripción","Description","Описание",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDDutch","Dutch",1043,"#N/B"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C26,ROW(INDIRECT(\"1:\"&LEN(C26))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C26,ROW(INDIRECT(\"1:\"&LEN(C26))),1),\"\"))&\"_\"&ROW()","v":"RM_26"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Liquidity"},"Liquidity","Liquidez","Liquidité","Ликвидность",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDNorwegianBokmol","NorwegianBokmol",1044,"#I/T"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C27,ROW(INDIRECT(\"1:\"&LEN(C27))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C27,ROW(INDIRECT(\"1:\"&LEN(C27))),1),\"\"))&\"_\"&ROW()","v":"RM_27"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Solvency"},"Solvency","Solvencia","Solvabilité","Платежеспособность",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDPolish","Polish",1045,"#N/D!"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C28,ROW(INDIRECT(\"1:\"&LEN(C28))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C28,ROW(INDIRECT(\"1:\"&LEN(C28))),1),\"\"))&\"_\"&ROW()","v":"RM_28"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Profitability"},"Profitability","Rentabilidad","Rentabilité","Прибыльность",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDBrazilianPortuguese","BrazilianPortuguese",1046,"#N/D"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C29,ROW(INDIRECT(\"1:\"&LEN(C29))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C29,ROW(INDIRECT(\"1:\"&LEN(C29))),1),\"\"))&\"_\"&ROW()","v":"RM_29"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Current Ratio"},"Current Ratio","Coeficiente de liquidez corriente","Ratio actuel","Коэффициент текущей ликвидности",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDRhaetoRomanic","RhaetoRomanic",1047,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C30,ROW(INDIRECT(\"1:\"&LEN(C30))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C30,ROW(INDIRECT(\"1:\"&LEN(C30))),1),\"\"))&\"_\"&ROW()","v":"RM_30"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Quick Ratio"},"Quick Ratio","Coeficiente de liquidez inmediata","Ratio de liquidité","Коэффициент быстрой ликвидности",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDRomanian","Romanian",1048,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C31,ROW(INDIRECT(\"1:\"&LEN(C31))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C31,ROW(INDIRECT(\"1:\"&LEN(C31))),1),\"\"))&\"_\"&ROW()","v":"RM_31"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Creditor Turnover Days"},"Creditor Turnover Days","Rotación de cuentas por pagar en días","Jours de rotation des créanciers","Оборачиваемость кредиторской задолженности",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDRussian","Russian",1049,"#Н/Д"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C32,ROW(INDIRECT(\"1:\"&LEN(C32))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C32,ROW(INDIRECT(\"1:\"&LEN(C32))),1),\"\"))&\"_\"&ROW()","v":"RM_32"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Debtor Turnover Days"},"Debtor Turnover Days","Rotación de cuentas por cobrar en días","Jours de rotation des débiteurs","Оборачиваемость дебиторской задолженности",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDCroatian","Croatian",1050,"#N/D"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C33,ROW(INDIRECT(\"1:\"&LEN(C33))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C33,ROW(INDIRECT(\"1:\"&LEN(C33))),1),\"\"))&\"_\"&ROW()","v":"RM_33"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Debt to Equity"},"Debt to Equity","Coeficiente de endeudamiento ","Ratio dette/fonds propres","Долг к собственному капиталу",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDSlovak","Slovak",1051,"#NEDOSTUPNÝ"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C34,ROW(INDIRECT(\"1:\"&LEN(C34))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C34,ROW(INDIRECT(\"1:\"&LEN(C34))),1),\"\"))&\"_\"&ROW()","v":"RM_34"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Debt to Assets"},"Debt to Assets","Coeficiente de deuda/activo","Ratio dette/actifs","Долг к активам",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDAlbanian","Albanian",1052,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C35,ROW(INDIRECT(\"1:\"&LEN(C35))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C35,ROW(INDIRECT(\"1:\"&LEN(C35))),1),\"\"))&\"_\"&ROW()","v":"RM_35"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Debt to EBITDA"},"Debt to EBITDA","Coeficiente de deuda/EBITDA","Ratio dette/EBITDA","Долг к ПДПНИА",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDSwedish","Swedish",1053,"#SAKNAS!"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C36,ROW(INDIRECT(\"1:\"&LEN(C36))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C36,ROW(INDIRECT(\"1:\"&LEN(C36))),1),\"\"))&\"_\"&ROW()","v":"RM_36"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Debt Coverage"},"Debt Coverage","Cobertura de deuda","Couverture de la dette","Коэффициент покрытия долга",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDThai","Thai",1054,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C37,ROW(INDIRECT(\"1:\"&LEN(C37))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C37,ROW(INDIRECT(\"1:\"&LEN(C37))),1),\"\"))&\"_\"&ROW()","v":"RM_37"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Cash Interest Coverage"},"Cash Interest Coverage","Cobertura de intereses en efectivo","Couverture des intérêts en espèces","Коэффициент покрытия денежных выплат процентов",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDTurkish","Turkish",1055,"#YOK"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C38,ROW(INDIRECT(\"1:\"&LEN(C38))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C38,ROW(INDIRECT(\"1:\"&LEN(C38))),1),\"\"))&\"_\"&ROW()","v":"RM_38"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Interest Coverage"},"Interest Coverage","Cobertura de intereses","Couverture des intérêts","Коэффициент покрытия процентов",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDUrdu","Urdu",1056,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C39,ROW(INDIRECT(\"1:\"&LEN(C39))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C39,ROW(INDIRECT(\"1:\"&LEN(C39))),1),\"\"))&\"_\"&ROW()","v":"RM_39"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Net Profit Margin"},"Net Profit Margin","Margen de ganancia neta","Marge bénéficiaire nette","Норма чистой прибыли",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDIndonesian","Indonesian",1057,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C40,ROW(INDIRECT(\"1:\"&LEN(C40))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C40,ROW(INDIRECT(\"1:\"&LEN(C40))),1),\"\"))&\"_\"&ROW()","v":"RM_40"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Operating Profit Margin"},"Operating Profit Margin","Margen de ganancia de explotación","Marge bénéficiaire d'exploitation","Маржа операционной прибыли",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDUkrainian","Ukrainian",1058,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C41,ROW(INDIRECT(\"1:\"&LEN(C41))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C41,ROW(INDIRECT(\"1:\"&LEN(C41))),1),\"\"))&\"_\"&ROW()","v":"RM_41"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Return on Assets"},"Return on Assets","Rendimiento de los activos","Rentabilité des actifs","Норма прибыли на активы",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDSlovenian","Slovenian",1060,"#N/V"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C42,ROW(INDIRECT(\"1:\"&LEN(C42))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C42,ROW(INDIRECT(\"1:\"&LEN(C42))),1),\"\"))&\"_\"&ROW()","v":"RM_42"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Return on Equity"},"Return on Equity","Rendimiento del patrimonio neto","Rentabilité des fonds propres","Норма прибыли на собственный капитал",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDEstonian","Estonian",1061,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C43,ROW(INDIRECT(\"1:\"&LEN(C43))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C43,ROW(INDIRECT(\"1:\"&LEN(C43))),1),\"\"))&\"_\"&ROW()","v":"RM_43"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Cost Recovery"},"Cost Recovery","Recuperación de costos","Recouvrement des coûts","Рентабельность затрат",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDLatvian","Latvian",1062,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C44,ROW(INDIRECT(\"1:\"&LEN(C44))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C44,ROW(INDIRECT(\"1:\"&LEN(C44))),1),\"\"))&\"_\"&ROW()","v":"RM_44"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Government Relationship"},"Government Relationship","Relación con el gobierno","Relation avec les administrations publiques","Отношения с государством",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDLithuanian","Lithuanian",1063,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C45,ROW(INDIRECT(\"1:\"&LEN(C45))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C45,ROW(INDIRECT(\"1:\"&LEN(C45))),1),\"\"))&\"_\"&ROW()","v":"RM_45"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Government Transfers to Total Revenue"},"Government Transfers to Total Revenue","Transferencias gubernamentales/Ingresos","Transferts gouvernementaux/Revenu","Государственные трансферты к общим доходам",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDTajik","Tajik",1064,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C46,ROW(INDIRECT(\"1:\"&LEN(C46))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C46,ROW(INDIRECT(\"1:\"&LEN(C46))),1),\"\"))&\"_\"&ROW()","v":"RM_46"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"50% Test"},"50% Test","Prueba del 50%","Test des 50 %  ","50% тест",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDVietnamese","Vietnamese",1066,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C47,ROW(INDIRECT(\"1:\"&LEN(C47))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C47,ROW(INDIRECT(\"1:\"&LEN(C47))),1),\"\"))&\"_\"&ROW()","v":"RM_47"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Z- Score (EMEs): Predicts probability that Non-Financial firms will enter bankruptcy within 2 years"},"Z- Score (EMEs): Predicts probability that Non-Financial firms will enter bankruptcy within 2 years","Puntuación Z (economías de mercados emergentes): Predice la probabilidad de que empresas no financieras entren en quiebra en un plazo de 2 años","Score Z (ME) : Calcule la probabilité que les entreprises non financières fassent faillite dans les 2 ans","Z-оценка (СФР): прогнозирует вероятность наступления банкротства нефинансовых корпораций в течение 2 лет.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDArmenian","Armenian",1067,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C48,ROW(INDIRECT(\"1:\"&LEN(C48))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C48,ROW(INDIRECT(\"1:\"&LEN(C48))),1),\"\"))&\"_\"&ROW()","v":"RM_48"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"EBIT (Earnings before Interest and Tax) is identical to Operating Profit and is defined as profit before finance income/expense and tax (See IFRS Staff Paper, June 2018: Preliminary analysis of applying project proposals to financial entities)"},"EBIT (Earnings before Interest and Tax) is identical to Operating Profit and is defined as profit before finance income/expense and tax (See IFRS Staff Paper, June 2018: Preliminary analysis of applying project proposals to financial entities)","EBIT (utilidades antes de intereses e impuestos) es idéntico al resultado operativo y se define como el resultado antes de ingresos/gastos financieros e impuestos. (Véase IFRS Staff Paper, junio de 2018: Preliminary analysis of applying project proposals to financial entities)","L’EBIT est égal au résultat d’exploitation, c’est-à-dire au bénéfice avant déduction des charges, des produits d'intérêt et des impôts. L’EBIT (ou résultat d’exploitation) désigne le bénéfice avant déduction des financements, des impôts ainsi que des revenus et charges liés aux investissements. (Voir le document des services de la fondation IFRS de juin 2018 :Preliminary analysis of applying project proposals to financial entities).","Показатель ПДПН (EBIT) (Доходы до вычета процентов и налогов) идентичен операционной прибыли и определяется как прибыль до вычета финансовых доходов/расходов и налоговых платежей (см. Доклад персонала по МСФО от июня 2018 года “Preliminary analysis of applying project proposals to financial entities” (Предварительный анализ применения проектных предложений к финансовым организациям).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDAzeriLatin","AzeriLatin",1068,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C49,ROW(INDIRECT(\"1:\"&LEN(C49))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C49,ROW(INDIRECT(\"1:\"&LEN(C49))),1),\"\"))&\"_\"&ROW()","v":"RM_49"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"EBITDA (Earnings before Interest, Tax, Depreciation and Amortization) is defined as EBIT (Operating Profit) plus depreciation and amortization expense. (See IFRS Staff Paper, November 2018: EBITDA (Earnings before interest, tax, depreciation and amortization))"},"EBITDA (Earnings before Interest, Tax, Depreciation and Amortization) is defined as EBIT (Operating Profit) plus depreciation and amortization expense. (See IFRS Staff Paper, November 2018: EBITDA (Earnings before interest, tax, depreciation and amortization))","EBITDA se define como EBIT (resultado operativo) más gastos por depreciación y amortización. (Véase IFRS Staff Paper, noviembre de 2018: EBITDA (Earnings before interest, tax, depreciation and amortization))","L’EBITDA est établi comme l’EBIT mais couvre aussi la dépréciation et l’amortissement. (Voir le document des services de la fondation IFRS de novembre 2018 : EBITDA (Earnings before interest, tax, depreciation and amortization))","ПДПНИА (Прибыль до вычета процентов, налогов, износа и амортизации) определяется как ПДПН (операционная прибыль) плюс расходы на износ и амортизацию. (См. Доклад персонала по МСФО от ноября 2018 года “ПДПНИА (Прибыль до вычета процентов, налогов, износа и амортизации”) (EBITDA (Earnings before interest, tax, depreciation and amortization)).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDBasque","Basque",1069,"#E/E"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C50,ROW(INDIRECT(\"1:\"&LEN(C50))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C50,ROW(INDIRECT(\"1:\"&LEN(C50))),1),\"\"))&\"_\"&ROW()","v":"RM_50"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Measures an SOE's ability to meet short-term liabilities (those falling due within 12 months) from liquidating short-term assets. A high ratio indicates that the company is better able to withstand shocks and still meet its current liabilities"},"Measures an SOE's ability to meet short-term liabilities (those falling due within 12 months) from liquidating short-term assets. A high ratio indicates that the company is better able to withstand shocks and still meet its current liabilities","Mide la capacidad de una empresa estatal para cubrir sus pasivos a corto plazo (es decir, aquellos con vencimiento en 12 meses) con el producto de la liquidación de activos a corto plazo. Un coeficiente elevado indica que la empresa está mejor preparada para soportar shocks y seguir cubriendo sus pasivos corrientes.","Mesure la capacité d'une entreprise publique à faire face à ses passifs à court terme (ceux qui arrivent à échéance dans les 12 mois) en liquidant ses actifs à court terme. Un ratio élevé indique que l'entreprise est mieux à même de résister aux chocs et de faire face à ses passifs courrants.","Измеряет способность ГП выполнять краткосрочные обязательства (подлежащие погашению в течение 12 месяцев) за счет ликвидации краткосрочных активов. Высокое значение коэффициента означает, что компания способна более эффективно преодолевать шоки и выполнять свои текущие обязательства",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDSorbian","Sorbian",1070,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C51,ROW(INDIRECT(\"1:\"&LEN(C51))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C51,ROW(INDIRECT(\"1:\"&LEN(C51))),1),\"\"))&\"_\"&ROW()","v":"RM_51"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"A stricter form of current ratio, this measures an SOE's ability to meet short-term liabilities with only the most liquid short-term assets. A high ratio indicates that the company is better able to withstand shocks and still meet its current liabilities"},"A stricter form of current ratio, this measures an SOE's ability to meet short-term liabilities with only the most liquid short-term assets. A high ratio indicates that the company is better able to withstand shocks and still meet its current liabilities","Un coeficiente corriente más estricto, que mide la capacidad de una empresa estatal para cubrir sus pasivos a corto plazo, únicamente con sus activos más líquidos a corto plazo. Un coeficiente elevado indica que la empresa está mejor preparada para soportar shocks y seguir cubriendo sus pasivos corrientes.","Forme plus stricte du ratio courant, il mesure la capacité d'une entreprise publique à faire face à ses passifs à court terme en utilisant uniquement les actifs à court terme les plus liquides. Un ratio élevé indique que l'entreprise est mieux à même de résister aux chocs et de faire face à ses passifs courants.","Более строгая форма коэффициента текущей ликвидности, которая измеряет способность ГП выполнять краткосрочные обязательства исключительно за счет наиболее ликвидных краткосрочных активов. Высокое значение коэффициента означает, что компания способна более эффективно преодолевать шоки и выполнять свои текущие обязательства",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDMacedonianFYROM","MacedonianFYROM",1071,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C52,ROW(INDIRECT(\"1:\"&LEN(C52))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C52,ROW(INDIRECT(\"1:\"&LEN(C52))),1),\"\"))&\"_\"&ROW()","v":"RM_52"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Measures the speed with which an SOE pays its suppliers. A high ratio indicates that the SOE pays its suppliers more slowly and may indicate the build up of arrears or worsening financial condition."},"Measures the speed with which an SOE pays its suppliers. A high ratio indicates that the SOE pays its suppliers more slowly and may indicate the build up of arrears or worsening financial condition.","Mide la velocidad a la que una empresa estatal paga a sus proveedores. Un coeficiente elevado indica que la empresa estatal paga a sus proveedores más lentamente, lo cual puede indicar acumulación de atrasos o un empeoramiento de la situación financiera.","Mesure la rapidité avec laquelle une entreprise publique paie ses fournisseurs. Un ratio élevé indique que l'entreprise publique paie ses fournisseurs plus lentement et peut indiquer l'accumulation d'arriérés ou une détérioration de la situation financière.","Измеряет скорость погашения задолженности ГП перед поставщиками. Высокое значение коэффициента означает, что ГП расплачивается с поставщиками медленнее, и может указывать на накопление просроченной задолженности или ухудшение финансового состояния.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDSesotho","Sesotho",1072,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C53,ROW(INDIRECT(\"1:\"&LEN(C53))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C53,ROW(INDIRECT(\"1:\"&LEN(C53))),1),\"\"))&\"_\"&ROW()","v":"RM_53"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Measures the speed with which a company is paid by its customers. A high ratio could indicate that the SOE is taking a long time to collect amounts owed by its customers and may face increasing liquidity challenges."},"Measures the speed with which a company is paid by its customers. A high ratio could indicate that the SOE is taking a long time to collect amounts owed by its customers and may face increasing liquidity challenges.","Mide la velocidad a la que una empresa recibe los pagos de sus clientes. Un coeficiente elevado podría indicar que la empresa estatal tarda mucho tiempo en cobrar los montos que le adeudan sus clientes y puede enfrentar creciente problemas de liquidez.","Mesure la rapidité avec laquelle une entreprise est payée par ses clients. Un ratio élevé peut indiquer que l'entreprise publique met beaucoup de temps à recouvrer les sommes dues par ses clients et qu'elle peut être confrontée à des problèmes de liquidité croissants.","Измеряет скорость погашения дебиторской задолженности по взаиморасчетам с покупателями. Высокое значение коэффициента может означать, что у ГП уходит много времени на взыскание задолженности с покупателей, и оно может столкнуться с увеличение проблем с ликвидностью.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDSutu","Sutu",1072,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C54,ROW(INDIRECT(\"1:\"&LEN(C54))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C54,ROW(INDIRECT(\"1:\"&LEN(C54))),1),\"\"))&\"_\"&ROW()","v":"RM_54"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Measures the proportion of a company's financing that comes from liabilities. This ratio helps to assess whether the company is solvent and the size of the debt burden on the entity. Debt financing is more cost-effective and therefore most companies maintain some level of leverage, but a high ratio indicates greater reliance on debt financing and has less financial flexibility."},"Measures the proportion of a company's financing that comes from liabilities. This ratio helps to assess whether the company is solvent and the size of the debt burden on the entity. Debt financing is more cost-effective and therefore most companies maintain some level of leverage, but a high ratio indicates greater reliance on debt financing and has less financial flexibility.","Mide la proporción del financiamiento de una empresa que proviene de pasivos. Este coeficiente ayuda a evaluar si la empresa es solvente y el tamaño de la carga de la deuda que soporta la entidad. El financiamiento mediante deuda es más eficaz en función del costo y por lo tanto la mayoría de las empresas mantienen cierto nivel de apalancamiento, pero un coeficiente elevado indica mayor dependencia del financiamiento mediante deuda y menos flexibilidad financiera.","Mesure la proportion du financement d'une entreprise qui provient du passif. Ce ratio permet d'évaluer si l'entreprise est solvable et l'importance de la charge de la dette sur l'entité. Le financement par l'emprunt étant plus rentable, la plupart des entreprises maintiennent un certain niveau d'endettement, mais un ratio élevé indique une plus grande dépendance au financement par l'emprunt et une moindre flexibilité financière.","Измеряет долю финансирования компании за счет обязательств. Значение коэффициента помогает оценить, является ли компания платежеспособной, а также размер долговой нагрузки предприятия. Финансирование за счет займов является более рентабельным и в связи с этим большинство компаний поддерживают некоторый уровень заемных средств, однако высокое значение коэффициента означает более высокую зависимость от долгового финансирования и меньшую финансовую гибкость.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDTsonga","Tsonga",1073,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C55,ROW(INDIRECT(\"1:\"&LEN(C55))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C55,ROW(INDIRECT(\"1:\"&LEN(C55))),1),\"\"))&\"_\"&ROW()","v":"RM_55"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Measures the proportion of a company's financing that comes from liabilities relative to equity. This ratio helps to assess whether the company is solvent and the size of the debt burden on the entity. Debt financing is more cost-effective and therefore most companies maintain some level of leverage, but a high ratio indicates greater reliance on debt financing and has less financial flexibility."},"Measures the proportion of a company's financing that comes from liabilities relative to equity. This ratio helps to assess whether the company is solvent and the size of the debt burden on the entity. Debt financing is more cost-effective and therefore most companies maintain some level of leverage, but a high ratio indicates greater reliance on debt financing and has less financial flexibility.","Mide la proporción del financiamiento de una empresa que proviene de pasivos en relación a capital. Este coeficiente ayuda a evaluar si la empresa es solvente y el tamaño de la carga de la deuda que soporta la entidad. El financiamiento mediante deuda es más eficaz en función del costo y por lo tanto la mayoría de las empresas mantienen cierto nivel de apalancamiento, pero un coeficiente elevado indica mayor dependencia del financiamiento mediante deuda y menos flexibilidad financiera.","Mesure la proportion du financement d'une entreprise qui provient du passif par rapport aux capitaux propres. Ce ratio permet d'évaluer si l'entreprise est solvable et l'importance du fardeau de la dette sur l'entité. Le financement par l'emprunt est plus rentable et la plupart des entreprises maintiennent donc un certain niveau d'endettement, mais un ratio élevé indique une plus grande dépendance au financement par l'emprunt et une moindre flexibilité financière.","Измеряет долю финансирования компании за счет обязательств по отношению к собственному капиталу. Значение коэффициента помогает оценить, является ли компания платежеспособной, а также размер долговой нагрузки предприятия. Финансирование за счет займов является более рентабельным и в связи с этим большинство компаний поддерживают некоторый уровень заемных средств, однако высокое значение коэффициента означает более высокую зависимость от долгового финансирования и меньшую финансовую гибкость.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDTswana","Tswana",1074,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C56,ROW(INDIRECT(\"1:\"&LEN(C56))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C56,ROW(INDIRECT(\"1:\"&LEN(C56))),1),\"\"))&\"_\"&ROW()","v":"RM_56"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Indicates the ability of a firm to service any debt it holds. The indicator indicates, at the current rate of cash generation, the number of years it would take for the company to generate sufficient cash to pay off all its debt. A higher indicator indicates a more indebted company, where there is a higher risk that it may not be able to service its debt. "},"Indicates the ability of a firm to service any debt it holds. The indicator indicates, at the current rate of cash generation, the number of years it would take for the company to generate sufficient cash to pay off all its debt. A higher indicator indicates a more indebted company, where there is a higher risk that it may not be able to service its debt. ","Indica la capacidad de una empresas para cumplir con el servicio de cualquier deuda que mantenga. El indicador denota, según la tasa corriente de generación de efectivo, el número de años que la empresa tardaría en generar suficiente efectivo para pagar toda su deuda. Un indicador más elevado denota una empresas más endeudada, con mayor riesgo de que quizá no sea capaz de cumplir con el servicio de su deuda. ","Indique la capacité d'une entreprise à assurer le service de la dette qu'elle détient. L'indicateur désigne, au taux actuel de génération de trésorerie, le nombre d'années qu'il faudrait à l'entreprise pour générer suffisamment de trésorerie pour rembourser toutes ses dettes. Un indicateur plus élevé signale un endettement plus important de l'entreprise, avec un risque plus élevé que celle-ci ne soit pas en mesure d'assurer le service de sa dette. ","Отражает потенциал любого хозяйствующего субъекта обслуживать накопленный долг. Индикатор показывает, сколько лет потребуется компании при текущем уровне поступления денежных средств для получения достаточного количества денежных средств для полного погашения задолженности. Более высокое значение индикатора означает более высокий уровень задолженности у компании, при котором выше риск того, что она будет не в состоянии обслуживать долг. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDVenda","Venda",1075,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C57,ROW(INDIRECT(\"1:\"&LEN(C57))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C57,ROW(INDIRECT(\"1:\"&LEN(C57))),1),\"\"))&\"_\"&ROW()","v":"RM_57"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Indicates whether an SOE is generating sufficient operating profits to cover financing costs and still remain profitable. A high ratio indicates that the entity has more capacity to absorb shocks and still cover its financing costs."},"Indicates whether an SOE is generating sufficient operating profits to cover financing costs and still remain profitable. A high ratio indicates that the entity has more capacity to absorb shocks and still cover its financing costs.","Indica si una empresa estatal está generando un resultado operativo suficiente para cubrir los costos de financiamiento y seguir siendo rentable. Un coeficiente elevado indica que la entidad tiene mayor capacidad para absorber shocks y cubrir sus costos de financiamiento.","Indique si une entreprise publique génère suffisamment de bénéfices d'exploitation pour couvrir les coûts de financement et rester rentable. Un ratio élevé indique que l'entité a une plus grande capacité à absorber les chocs et à couvrir ses coûts de financement.","Показывает, приносит ли ГП операционную прибыль, достаточную для покрытия финансовых расходов и сохранения рентабельности. Высокое значение коэффициента показывает, что предприятие в большей степени способно выдерживать шоки и покрывать свои финансовые расходы.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDXhosa","Xhosa",1076,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C58,ROW(INDIRECT(\"1:\"&LEN(C58))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C58,ROW(INDIRECT(\"1:\"&LEN(C58))),1),\"\"))&\"_\"&ROW()","v":"RM_58"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Indicates whether an SOE is generating sufficient cash to cover its financing costs. A high ratio indicates that the entity has more capacity to absorb shocks and still cover its financing costs."},"Indicates whether an SOE is generating sufficient cash to cover its financing costs. A high ratio indicates that the entity has more capacity to absorb shocks and still cover its financing costs.","Indica si una empresa estatal está generando suficiente efectivo para cubrir sus costos de financiamiento. Un coeficiente elevado indica que la entidad tiene mayor capacidad para absorber shocks y cubrir sus costos de financiamiento.","Indique si une entreprise publique génère suffisamment de liquidités pour couvrir ses coûts de financement. Un ratio élevé indique que l'entité a une plus grande capacité à absorber les chocs et à couvrir ses coûts de financement.","Показывает получение ГП достаточного объема денежных средств для покрытия финансовых расходов. Высокое значение коэффициента показывает, что предприятие в большей степени способно выдерживать шоки и покрывать свои финансовые расходы.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDZulu","Zulu",1077,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C59,ROW(INDIRECT(\"1:\"&LEN(C59))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C59,ROW(INDIRECT(\"1:\"&LEN(C59))),1),\"\"))&\"_\"&ROW()","v":"RM_59"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Indicates an SOE's ability to service any debt it holds. It measures the size of the debt burden relative to its ability to generate cash. A high ratio indicates that the entity has more capacity to absorb shocks and remain current on its debt obligations."},"Indicates an SOE's ability to service any debt it holds. It measures the size of the debt burden relative to its ability to generate cash. A high ratio indicates that the entity has more capacity to absorb shocks and remain current on its debt obligations.","Indica la capacidad de una empresa estatal para cumplir con el servicio de cualquier deuda que mantenga. Mide el tamaño de la carga de la deuda en relación con la capacidad para generar efectivo. Un coeficiente elevado indica que la entidad tiene mayor capacidad para absorber shocks y cumplir con sus obligaciones de deuda.","Indique la capacité d'une entreprise publique à assurer le service de la dette qu'elle détient, quelle qu'elle soit. Mesure l'importance du fardeau de la dette par rapport à sa capacité à générer des liquidités. Un ratio élevé indique que l'entité a plus de capacité à absorber les chocs et à rester à jour sur ses obligations en matière de dette.","Показывает способность ГП обслуживать накопленный долг. Измеряет размер долговой нагрузки относительно способности генерировать денежные средства. Высокое значение коэффициента показывает, что предприятие в большей степени способно выдерживать шоки и выполнять свои долговые обязательства.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDAfrikaans","Afrikaans",1078,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C60,ROW(INDIRECT(\"1:\"&LEN(C60))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C60,ROW(INDIRECT(\"1:\"&LEN(C60))),1),\"\"))&\"_\"&ROW()","v":"RM_60"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Illustrates how much of each dollar of revenue collected by an SOE translates into profit. A higher ratio indicates that a large share of the revenues earned is realized as profits"},"Illustrates how much of each dollar of revenue collected by an SOE translates into profit. A higher ratio indicates that a large share of the revenues earned is realized as profits","Indica la proporción de cada dólar que percibe una empresa estatal en concepto de ingresos que se convierte efectivamente en utilidad. Un coeficiente más elevado indica que una proporción importante del ingreso se hace efectiva como utilidades. ","Illustre la part de chaque dollar de recettes perçues par une entreprise publique qui se traduit par des bénéfices. Un ratio plus élevé indique qu'une grande partie des revenus perçus est réalisée sous forme de bénéfices.","Показывает, какая часть от каждого доллара дохода, полученного ГП, переходит в прибыль. Более высокое значение коэффициента означает, что значительная доля полученных доходов является прибылью",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDGeorgian","Georgian",1079,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C61,ROW(INDIRECT(\"1:\"&LEN(C61))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C61,ROW(INDIRECT(\"1:\"&LEN(C61))),1),\"\"))&\"_\"&ROW()","v":"RM_61"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Measures how much of each dollar of revenue collected by an SOE translates into operating profit, i.e. the level of profits generated through the normal operating activities of the company before taking into account the cost of financing. Measures proportion of revenues that are available to cover non-operating expenses such as paying interest. A higher ratio indicates that a large share of the revenues earned is realized as operating profits. Highly variable operating margins are an indication of risk. "},"Measures how much of each dollar of revenue collected by an SOE translates into operating profit, i.e. the level of profits generated through the normal operating activities of the company before taking into account the cost of financing. Measures proportion of revenues that are available to cover non-operating expenses such as paying interest. A higher ratio indicates that a large share of the revenues earned is realized as operating profits. Highly variable operating margins are an indication of risk. ","Mide la cantidad de cada dólar de ingreso percibido por una empresa estatal se convierte en resultado operativo, es decir, el nivel de utilidades generado partir de las operaciones normales de la empresa antes de tener en cuenta el costo de financiamiento. Mide la proporción de ingresos de los que se dispone para cubrir gastos no operativos, como el pago de intereses. Un coeficiente más elevado indica que una proporción importante del ingreso se convierte en utilidades operativas. La existencia de márgenes operativos muy variables es un indicador de riesgo. ","Mesure la part de chaque dollar de revenus perçus par une entreprise publique qui se traduit par un bénéfice d'exploitation, c'est-à-dire le niveau des bénéfices générés par les activités d'exploitation normales de l'entreprise avant de prendre en compte le coût du financement. Mesure la proportion des revenus disponibles pour couvrir les dépenses hors exploitation telles que le paiement des intérêts. Un ratio plus élevé indique qu'une grande partie des revenus perçus est réalisée sous forme de bénéfices d'exploitation. Des marges d'exploitation très variables sont une indication de risque. ","Измеряет, какая часть от каждого доллара дохода, полученного ГП, переходит в состав операционной прибыли, т.е. уровень прибыли, получаемой посредством стандартной операционной деятельности компании до учета стоимости финансирования. Измеряет долю доходов, доступных для покрытия неоперационных расходов, например, уплаты процентов. Более высокое значение коэффициента означает, что значительная доля полученных доходов является операционной прибылью. Подверженная значительным изменениям операционная маржа является показателем риска. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDFaeroese","Faeroese",1080,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C62,ROW(INDIRECT(\"1:\"&LEN(C62))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C62,ROW(INDIRECT(\"1:\"&LEN(C62))),1),\"\"))&\"_\"&ROW()","v":"RM_62"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Measures the allocative efficiency of the company in managing its assets to produce profits. A high ratio indicates that larger profits are being generated per unit of asset"},"Measures the allocative efficiency of the company in managing its assets to produce profits. A high ratio indicates that larger profits are being generated per unit of asset","Mide la eficiencia con que la empresa asigna recursos a la hora de gestionar sus activos para generar utilidades. Un coeficiente elevado indica que se están generando más utilidades por unidad de activo.","Mesure l'efficacité d'allocation de l'entreprise dans la gestion de ses actifs pour produire des bénéfices. Un ratio élevé indique que des bénéfices plus importants sont générés par unité d'actif.","Измеряет эффективность распределения средств компании при управлении активами для получения прибыли. Высокое значение коэффициента означает, что на единицу активов получается более значительный объем прибыли"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C63,ROW(INDIRECT(\"1:\"&LEN(C63))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C63,ROW(INDIRECT(\"1:\"&LEN(C63))),1),\"\"))&\"_\"&ROW()","v":"RM_63"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Measures the ability of a firm to generate profits using the capital its shareholders have invested in the company. A higher ratio indicates that the company is generating higher returns for each unit of equity"},"Measures the ability of a firm to generate profits using the capital its shareholders have invested in the company. A higher ratio indicates that the company is generating higher returns for each unit of equity","Mide la capacidad de una empresa para generar utilidades a partir del capital que los accionistas han invertido en la empresa. Un coeficiente más elevado indica que la empresa está generando mayores rendimientos por cada unidad de capital.","Mesure la capacité d'une entreprise à générer des bénéfices en utilisant le capital que ses actionnaires ont investi dans la société. Un ratio plus élevé indique que l'entreprise génère des rendements plus élevés pour chaque unité de fonds propres.","Измеряет способность компании получать прибыль с использованием капитала, вложенного акционерами в компанию. Более высокое значение коэффициента означает, что компания получает более высокий доход на каждую единицу собственного капитала."]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C64,ROW(INDIRECT(\"1:\"&LEN(C64))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C64,ROW(INDIRECT(\"1:\"&LEN(C64))),1),\"\"))&\"_\"&ROW()","v":"RM_64"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Measures ability to generate adequate revenue to cover operating expenses. A ratio < 1 indicates entity is unable to cover its operating expenses and is not sustainable without supplementary funding. A higher ratio indicates a company better able to withstand shocks and remain profitable and sustainable"},"Measures ability to generate adequate revenue to cover operating expenses. A ratio < 1 indicates entity is unable to cover its operating expenses and is not sustainable without supplementary funding. A higher ratio indicates a company better able to withstand shocks and remain profitable and sustainable","Mide la capacidad para generar ingresos suficientes para cubrir los gastos operativos. Un coeficiente < 1 indica que la entidad no es capaz de cubrir sus gastos operativos y no es sostenible sin financiamiento suplementario. Un coeficiente más elevado denota una empresa mejor preparada para soportar shocks y seguir siendo rentable y sostenible.","Mesure la capacité à générer des revenus suffisants pour couvrir les dépenses de fonctionnement. Un ratio < 1 indique que l'entité est incapable de couvrir ses dépenses de fonctionnement et n'est pas viable sans financement supplémentaire. Un ratio plus élevé indique que l'entreprise est mieux à même de résister aux chocs et de rester rémunératrice et durable.","Измеряет способность получать достаточный доход для покрытия операционных расходов. Значение коэффициента < 1 означает, что компания не в состоянии покрывать свои операционные расходы и не является устойчивой без дополнительного финансирования. Более высокое значение коэффициента означает, что компания способна более эффективно преодолевать шоки и сохраняет рентабельность и устойчивость"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C65,ROW(INDIRECT(\"1:\"&LEN(C65))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C65,ROW(INDIRECT(\"1:\"&LEN(C65))),1),\"\"))&\"_\"&ROW()","v":"RM_65"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Measures an SOE's reliance on the government to support its operations. A higher ratio, indicates greater dependency on funding from the government to sustain the company's operations"},"Measures an SOE's reliance on the government to support its operations. A higher ratio, indicates greater dependency on funding from the government to sustain the company's operations","Mide el grado en que las operaciones de la empresa estatal dependen del apoyo del gobierno. Un coeficiente más elevado indica una mayor dependencia del financiamiento público para sustentar las operaciones de la empresa.","Mesure la dépendance d'une entreprise publique à l'égard du gouvernement pour soutenir ses activités. Un ratio plus élevé indique une plus grande dépendance à l'égard du financement du gouvernement pour soutenir les activités de l'entreprise.","Измеряет зависимость ГП от государства в плане поддержки его операционной деятельности. Более высокое значение коэффициента означает более высокую зависимость от государственного финансирования для поддержки операционной деятельности компании"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C66,ROW(INDIRECT(\"1:\"&LEN(C66))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C66,ROW(INDIRECT(\"1:\"&LEN(C66))),1),\"\"))&\"_\"&ROW()","v":"RM_66"},"Ratio Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Assesses whether the proportion of the operating expenses covered by the revenue generated by the company (excluding government grants received). A lower ratio indicates that the revenue covers a larger share of the operating expenses."},"Assesses whether the proportion of the operating expenses covered by the revenue generated by the company (excluding government grants received). A lower ratio indicates that the revenue covers a larger share of the operating expenses.","Evalúa la proporción de los gastos operativos cubiertos por los ingresos generados por la empresa (excluidas donaciones del gobierno recibidas). Un coeficiente más bajo indica que los ingresos cubren una proporción más reducida de los gastos operativos.","Evalue la proportion des dépenses de fonctionnement couvertes par les recettes générées par l'entreprise (à l'exclusion des subventions publiques reçues). Un ratio plus faible indique que les recettes couvrent une plus grande part des dépenses de fonctionnement.","Оценивает, покрывают ли полученные компанией доходы (за исключением грантов, полученных от государства) часть расходов на текущую деятельность. Более низкое значение коэффициента означает, что доходы покрывают большую долю расходов на текущую деятельность."]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C67,ROW(INDIRECT(\"1:\"&LEN(C67))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C67,ROW(INDIRECT(\"1:\"&LEN(C67))),1),\"\"))&\"_\"&ROW()","v":"FSM_67"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Line item"},"Line item","Partida","Objet","Статья",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDHindi","Hindi",1081,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C68,ROW(INDIRECT(\"1:\"&LEN(C68))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C68,ROW(INDIRECT(\"1:\"&LEN(C68))),1),\"\"))&\"_\"&ROW()","v":"FSM_68"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Guidelines for inputs"},"Guidelines for inputs","Lineamientos para la entrada de datos","Directives pour les intrants","Указания по вводу данных",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDMaltese","Maltese",1082,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C69,ROW(INDIRECT(\"1:\"&LEN(C69))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C69,ROW(INDIRECT(\"1:\"&LEN(C69))),1),\"\"))&\"_\"&ROW()","v":"FSM_69"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Balance Sheet"},"Balance Sheet","Balance","Bilan","Баланс активов и пассивов",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDSamiLappish","SamiLappish",1083,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C70,ROW(INDIRECT(\"1:\"&LEN(C70))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C70,ROW(INDIRECT(\"1:\"&LEN(C70))),1),\"\"))&\"_\"&ROW()","v":"FSM_70"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Assets"},"Assets","Activo","Actifs","Активы",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDGaelicScotland","GaelicScotland",1084,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C71,ROW(INDIRECT(\"1:\"&LEN(C71))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C71,ROW(INDIRECT(\"1:\"&LEN(C71))),1),\"\"))&\"_\"&ROW()","v":"FSM_71"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Current Assets"},"Current Assets","Activo corriente","Actifs courants","Текущие активы",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDYiddish","Yiddish",1085,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C72,ROW(INDIRECT(\"1:\"&LEN(C72))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C72,ROW(INDIRECT(\"1:\"&LEN(C72))),1),\"\"))&\"_\"&ROW()","v":"FSM_72"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Cash and cash equivalents"},"Cash and cash equivalents","Efectivo y equivalentes de efectivo","Espèces et avoirs assimilables","Денежные средства и их эквиваленты",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDMalaysian","Malaysian",1086,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C73,ROW(INDIRECT(\"1:\"&LEN(C73))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C73,ROW(INDIRECT(\"1:\"&LEN(C73))),1),\"\"))&\"_\"&ROW()","v":"FSM_73"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Trade receivables"},"Trade receivables","Cuentas por cobrar comerciales","Créances commerciales","Торговая дебиторская задолженность",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDKirghiz","Kirghiz",1088,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C74,ROW(INDIRECT(\"1:\"&LEN(C74))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C74,ROW(INDIRECT(\"1:\"&LEN(C74))),1),\"\"))&\"_\"&ROW()","v":"FSM_74"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Inventory"},"Inventory","Existencias","Stocks","Запасы материальных оборотных средств",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDSwahili","Swahili",1089,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C75,ROW(INDIRECT(\"1:\"&LEN(C75))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C75,ROW(INDIRECT(\"1:\"&LEN(C75))),1),\"\"))&\"_\"&ROW()","v":"FSM_75"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Other current assets"},"Other current assets","Otros activos corrientes","Autres actifs courants","Прочие текущие активы",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDTatar","Tatar",1092,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C76,ROW(INDIRECT(\"1:\"&LEN(C76))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C76,ROW(INDIRECT(\"1:\"&LEN(C76))),1),\"\"))&\"_\"&ROW()","v":"FSM_76"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Non-current Assets"},"Non-current Assets","Activo no corriente","Actifs non courants","Основные активы",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDBengali","Bengali",1093,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C77,ROW(INDIRECT(\"1:\"&LEN(C77))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C77,ROW(INDIRECT(\"1:\"&LEN(C77))),1),\"\"))&\"_\"&ROW()","v":"FSM_77"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Net property, plant and equipment (Fixed Assets)"},"Net property, plant and equipment (Fixed Assets)","Propiedades netas, planta y equipo (Activo fijo)","Biens corporels (immobilisations)","Чистая стоимость недвижимого имущества, зданий, сооружений и оборудования (основные средства)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDPunjabi","Punjabi",1094,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C78,ROW(INDIRECT(\"1:\"&LEN(C78))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C78,ROW(INDIRECT(\"1:\"&LEN(C78))),1),\"\"))&\"_\"&ROW()","v":"FSM_78"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Other long-term assets"},"Other long-term assets","Otros activos a largo plazo","Autres actifs à long terme","Прочие долгосрочные обязательства",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDTelugu","Telugu",1098,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C79,ROW(INDIRECT(\"1:\"&LEN(C79))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C79,ROW(INDIRECT(\"1:\"&LEN(C79))),1),\"\"))&\"_\"&ROW()","v":"FSM_79"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Assets held for sale"},"Assets held for sale","Activos mantenidos para la venta","Actifs détenus en vue de leur cession","Активы, предназначенные для продажи",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDKannada","Kannada",1099,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C80,ROW(INDIRECT(\"1:\"&LEN(C80))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C80,ROW(INDIRECT(\"1:\"&LEN(C80))),1),\"\"))&\"_\"&ROW()","v":"FSM_80"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Liabilities"},"Liabilities","Pasivo","Passifs","Обязательства",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDMalayalam","Malayalam",1100,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C81,ROW(INDIRECT(\"1:\"&LEN(C81))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C81,ROW(INDIRECT(\"1:\"&LEN(C81))),1),\"\"))&\"_\"&ROW()","v":"FSM_81"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Current Liabilities"},"Current Liabilities","Pasivo corriente","Passifs courant","Текущие обязательства",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDAssamese","Assamese",1101,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C82,ROW(INDIRECT(\"1:\"&LEN(C82))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C82,ROW(INDIRECT(\"1:\"&LEN(C82))),1),\"\"))&\"_\"&ROW()","v":"FSM_82"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Short-term debt (loan)"},"Short-term debt (loan)","Deuda a corto plazo (préstamos)","Dette à court terme (prêt)","Краткосрочный долг (кредит)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDMarathi","Marathi",1102,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C83,ROW(INDIRECT(\"1:\"&LEN(C83))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C83,ROW(INDIRECT(\"1:\"&LEN(C83))),1),\"\"))&\"_\"&ROW()","v":"FSM_83"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Trade payables"},"Trade payables","Cuentas por pagar comerciales","Dette commerciale","Торговая кредиторская задолженность",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDSanskrit","Sanskrit",1103,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C84,ROW(INDIRECT(\"1:\"&LEN(C84))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C84,ROW(INDIRECT(\"1:\"&LEN(C84))),1),\"\"))&\"_\"&ROW()","v":"FSM_84"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Short-term Financial leases"},"Short-term Financial leases","Arrendamientos financieros a corto plazo","Location financière à court terme","Краткосрочная финансовая аренда",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDUzbekLatin","UzbekLatin",1091,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C85,ROW(INDIRECT(\"1:\"&LEN(C85))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C85,ROW(INDIRECT(\"1:\"&LEN(C85))),1),\"\"))&\"_\"&ROW()","v":"FSM_85"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Long-term Financial leases"},"Long-term Financial leases","Arrendamientos financieros a largo plazo","Location financière longue durée","Долгосрочная финансовая аренда"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C86,ROW(INDIRECT(\"1:\"&LEN(C86))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C86,ROW(INDIRECT(\"1:\"&LEN(C86))),1),\"\"))&\"_\"&ROW()","v":"FSM_86"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Other current liabilities"},"Other current liabilities","Otro pasivo corriente","Autres passifs courants","Прочие текущие обязательства",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDTibetan","Tibetan",1105,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C87,ROW(INDIRECT(\"1:\"&LEN(C87))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C87,ROW(INDIRECT(\"1:\"&LEN(C87))),1),\"\"))&\"_\"&ROW()","v":"FSM_87"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Non-current Liabilities"},"Non-current Liabilities","Pasivo no corriente","Passifs non courants","Нетекущие обязательства",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDWelsh","Welsh",1106,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C88,ROW(INDIRECT(\"1:\"&LEN(C88))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C88,ROW(INDIRECT(\"1:\"&LEN(C88))),1),\"\"))&\"_\"&ROW()","v":"FSM_88"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Long-term debt (loan)"},"Long-term debt (loan)","Deuda a largo plazo (préstamos)","Dette à long terme (prêt)","Долгосрочный долг (кредит)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDKhmer","Khmer",1107,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C89,ROW(INDIRECT(\"1:\"&LEN(C89))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C89,ROW(INDIRECT(\"1:\"&LEN(C89))),1),\"\"))&\"_\"&ROW()","v":"FSM_89"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Other long-term liabilities"},"Other long-term liabilities","Otros pasivos a largo plazo","Autres passifs à long terme","Прочие долгосрочные обязательства",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDBurmese","Burmese",1109,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C90,ROW(INDIRECT(\"1:\"&LEN(C90))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C90,ROW(INDIRECT(\"1:\"&LEN(C90))),1),\"\"))&\"_\"&ROW()","v":"FSM_90"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Liabilities directly associated with assets held for sale"},"Liabilities directly associated with assets held for sale","Pasivos directamente relacionados con activos mantenidos para la venta","Passifs directement liés aux actifs destinés à la vente","Обязательства, непосредственно связанные с активами, предназначенными для продажи",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDGalician","Galician",1110,"#N/D"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C91,ROW(INDIRECT(\"1:\"&LEN(C91))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C91,ROW(INDIRECT(\"1:\"&LEN(C91))),1),\"\"))&\"_\"&ROW()","v":"FSM_91"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Equity"},"Equity","Capital","Fonds propres","Инструменты участия в капитале"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C92,ROW(INDIRECT(\"1:\"&LEN(C92))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C92,ROW(INDIRECT(\"1:\"&LEN(C92))),1),\"\"))&\"_\"&ROW()","v":"FSM_92"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Retained earnings"},"Retained earnings","Utilidades retenidas","Bénéfices non distribués","Нераспределенная прибыль",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDSindhi","Sindhi",1113,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C93,ROW(INDIRECT(\"1:\"&LEN(C93))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C93,ROW(INDIRECT(\"1:\"&LEN(C93))),1),\"\"))&\"_\"&ROW()","v":"FSM_93"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Other Equity"},"Other Equity","Otros Capital","Autres Capitaux propres","Прочие Акции и другие инструменты участия в капитале",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDKonkani","Konkani",1111,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C94,ROW(INDIRECT(\"1:\"&LEN(C94))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C94,ROW(INDIRECT(\"1:\"&LEN(C94))),1),\"\"))&\"_\"&ROW()","v":"FSM_94"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Cash and cash equivalents line item, which includes cash on hand and any highly liquid investments that are readily convertible to known amounts of cash and which are subject to an insignificant risk of changes in value."},"Cash and cash equivalents line item, which includes cash on hand and any highly liquid investments that are readily convertible to known amounts of cash and which are subject to an insignificant risk of changes in value.","La partida Efectivo y equivalentes de efectivo, la cual incluye el efectivo en caja e inversiones de alta liquidez fácilmente convertibles en sumas de efectivo conocidas, sujetas a un riesgo insignificante de variaciones en el valor.","Objet \"Espèces et avoirs assimilables\", qui comprend les espèces en caisse et tous les investissements extrêmement liquides qui sont facilement convertibles en des montants connus d'espèces et qui sont soumis à un risque insignifiant de changement de valeur.","Статья «Денежные средства и их эквиваленты», которая включает кассовую наличность и любые высоколиквидные инвестиции, легко конвертируемые в заранее известные суммы денежных средств и подвергающиеся незначительному риску изменения стоимости.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDCherokee","Cherokee",1116,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C95,ROW(INDIRECT(\"1:\"&LEN(C95))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C95,ROW(INDIRECT(\"1:\"&LEN(C95))),1),\"\"))&\"_\"&ROW()","v":"FSM_95"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Trade receivables line item, which represents receivables that have been invoiced to clients and remain outstanding."},"Trade receivables line item, which represents receivables that have been invoiced to clients and remain outstanding.","La partida Cuentas por cobrar comerciales, la cual representa las cuentas por cobrar facturadas a clientes y que están pendientes de cobro.","Objet \"Créances commerciales\", qui représente les créances qui ont été facturées aux clients et qui restent impayées.","Статья «Торговая дебиторская задолженность», составляющая дебиторскую задолженность, по которой клиентам были выставлены счета-фактуры и которая остается непогашенной.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDAmharic","Amharic",1118,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C96,ROW(INDIRECT(\"1:\"&LEN(C96))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C96,ROW(INDIRECT(\"1:\"&LEN(C96))),1),\"\"))&\"_\"&ROW()","v":"FSM_96"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Inventories line item, which encompasses all assets which are (i) held for sale in the normal course of business; (ii) in the process of production for such sale; or (iii) in the form of materials or supplies to be consumed in the production process or rendering of services."},"Inventories line item, which encompasses all assets which are (i) held for sale in the normal course of business; (ii) in the process of production for such sale; or (iii) in the form of materials or supplies to be consumed in the production process or rendering of services.","La partida Existencias, la cual abarca todos los activos i) mantenidos para la venta en el curso normal de la explotación; ii) en proceso de producción de cara a esa venta, o iii) en la forma de materiales o suministros para ser consumidos en el proceso de producción o en el suministro de servicios.","Objet “Stocks\", qui englobe tous les actifs qui sont (i) destinés à être vendus dans le cours normal de l'activité ; (ii) en cours de production pour une telle vente ; ou (iii) sous forme de matériaux ou de fournitures à consommer dans le processus de production ou de prestation de services.","Статья «Запасы материальных оборотных средств», которая включает все активы, которые: 1) предназначены для продажи в ходе нормальной деятельности; 2) находятся в процессе производства для такой продажи; или 3) представлены в форме сырья или материалов, предназначенных для использования в процессе производства или при оказании услуг.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDKashmiri","Kashmiri",1120,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C97,ROW(INDIRECT(\"1:\"&LEN(C97))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C97,ROW(INDIRECT(\"1:\"&LEN(C97))),1),\"\"))&\"_\"&ROW()","v":"FSM_97"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"All remaining current assets should be aggregated under this line item."},"All remaining current assets should be aggregated under this line item.","Todos los demás activos corrientes deben exponerse agregados en esta partida.","Tous les autres actifs courants doivent être regroupés sous cet objet.","Все остальные текущие активы должны быть агрегированы в этой статье.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDPashto","Pashto",1123,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C98,ROW(INDIRECT(\"1:\"&LEN(C98))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C98,ROW(INDIRECT(\"1:\"&LEN(C98))),1),\"\"))&\"_\"&ROW()","v":"FSM_98"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Property, plant and equipment line item, reflecting the net amount after taking into account accumulated depreciation. Property, plant and equipment includes all tangible items that are held (i) for use in the production or supply of goods or services or (ii) for administrative purposes; and are expected to be used for more than one period. Importantly, it does not include investment property, which should be included under long -term investments. "},"Property, plant and equipment line item, reflecting the net amount after taking into account accumulated depreciation. Property, plant and equipment includes all tangible items that are held (i) for use in the production or supply of goods or services or (ii) for administrative purposes; and are expected to be used for more than one period. Importantly, it does not include investment property, which should be included under long -term investments. ","La partida Propiedades, planta y equipo, la cual refleja el monto neto después de computar la depreciación acumulada. La partida Propiedades, planta y equipo incluye todos los elementos tangibles que la entidad mantiene i) para uso en la producción de bienes o el suministro de servicios o ii) para fines administrativos; y que se prevé se utilizarán durante más de un período. Es importante señalar que esta partida no incluye propiedades de inversión, las cuales deberían incluirse en inversiones a largo plazo. ","Objet “Biens corporels\", reflétant le montant net après prise en compte de la dépréciation cumulée. Les biens corporels comprennent tous les éléments tangibles qui sont détenus (i) pour être utilisés dans la production ou la fourniture de biens ou de services ou (ii) à des fins administratives, et dont on s'attend à ce qu'ils soient utilisés pendant plus d'une période. Il est important de noter qu'ils ne comprennent pas les immeubles de placement, qui doivent être inclus dans les investissements à long terme. ","Статья «Недвижимое имущество, здания, сооружения и оборудование», отражающая чистую стоимость с учетом накопленных амортизационных отчислений. Недвижимое имущество, здания, сооружения и оборудование включают все материальные активы, которые предназначены: 1) для использования в производстве или при поставке товаров или услуг или 2) для целей административного управления; и которые, как ожидается, будут использоваться в течение более чем одного периода. Важно отметить, что в эту статью не входит инвестиционная собственность, которая должна быть включена в состав долгосрочных инвестиций. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDFilipino","Filipino",1124,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C99,ROW(INDIRECT(\"1:\"&LEN(C99))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C99,ROW(INDIRECT(\"1:\"&LEN(C99))),1),\"\"))&\"_\"&ROW()","v":"FSM_99"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Aggregation of all remaining non-current assets."},"Aggregation of all remaining non-current assets.","Agregación de todos los demás activos no corrientes.","Agrégation de tous les actifs non courants restants.","Агрегированный показатель всех остальных основных активов.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDSepedi","Sepedi",1132,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C100,ROW(INDIRECT(\"1:\"&LEN(C100))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C100,ROW(INDIRECT(\"1:\"&LEN(C100))),1),\"\"))&\"_\"&ROW()","v":"FSM_100"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Assets held for sale line item or any assets for which there is (i) a committed plan to sell; (ii) a program to locate a buyer or to market the asset has been initiated; (iii) there is a high probability that the sale will take place within 12 months and (iv) the sales price at which the asset is being marketed is reasonable in relation to the fair value. This also includes discontinued operations, which represent a separate major line of business or geographical area of operations for which there is a plan sell."},"Assets held for sale line item or any assets for which there is (i) a committed plan to sell; (ii) a program to locate a buyer or to market the asset has been initiated; (iii) there is a high probability that the sale will take place within 12 months and (iv) the sales price at which the asset is being marketed is reasonable in relation to the fair value. This also includes discontinued operations, which represent a separate major line of business or geographical area of operations for which there is a plan sell.","La partida Activos mantenidos para la venta o activos respecto de los que i) exista un plan de venta comprometido; ii) se haya puesto en marcha un plan para identificar a un comprador o  comercializar el activo; iii) existan altas probabilidades de que la venta habrá de consumarse dentro de 12 meses, y iv) el precio de venta al que se está comercializando el activo es razonable en relación con su valor razonable. La partida también incluye a las operaciones discontinuadas, las que representan otra línea de negocios u otra área geográfica de operaciones respecto de la que existe un plan de venta.","Les actifs destinés à la vente sont tous les actifs pour lesquels (i) un plan de vente a été engagé ; (ii) un programme de recherche d'un acheteur ou de commercialisation de l'actif a été lancé ; (iii) il existe une forte probabilité que la vente ait lieu dans les 12 mois ; et (iv) le prix de vente auquel l'actif est commercialisé est raisonnable par rapport à sa juste valeur. Cela inclut également les activités abandonnées, qui représentent une ligne d'activité ou une zone géographique majeure et distincte pour laquelle il existe un plan de vente.","Активы, предназначенные для продажи, или любые активы, в отношении которых: 1) принят план продажи; 2) начата реализация программы по поиску покупателя или маркетингу актива; 3) существует высокая вероятность того, что продажа будет осуществлена в течение 12 месяцев, и 4) цена, установленная для продажи актива, является обоснованной с точки зрения справедливой стоимости. Сюда также относится прекращение деятельности, которая является отдельным значимым направлением деятельности или которая осуществляется в отдельной значимой географической зоне и в отношении которой был разработан план продажи.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDIgbo","Igbo",1136,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C101,ROW(INDIRECT(\"1:\"&LEN(C101))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C101,ROW(INDIRECT(\"1:\"&LEN(C101))),1),\"\"))&\"_\"&ROW()","v":"FSM_101"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Includes the short-term component of all borrowing, other than borrowing from the government, including loans, bonds, corporate paper etc."},"Includes the short-term component of all borrowing, other than borrowing from the government, including loans, bonds, corporate paper etc.","Incluye el componente a corto plazo del endeudamiento total de la entidad, excepto por el endeudamiento contraído con el gobierno, incluidos préstamos, bonos, instrumentos negociables, etc.","Comprend la composante à court terme de tous les emprunts, autres que les emprunts auprès du gouvernement, y compris les prêts, les obligations, les papiers d'entreprise, etc.","Включает компонент всех краткосрочных заимствований, кроме заимствований, предоставленных государством, в том числе кредиты, облигации, корпоративные ценные бумаги и т. д.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDKanuri","Kanuri",1137,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C102,ROW(INDIRECT(\"1:\"&LEN(C102))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C102,ROW(INDIRECT(\"1:\"&LEN(C102))),1),\"\"))&\"_\"&ROW()","v":"FSM_102"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Trade payables line item or all amounts billed to the company by its supplies for goods delivered to or services consumed by the company in the ordinary course of business."},"Trade payables line item or all amounts billed to the company by its supplies for goods delivered to or services consumed by the company in the ordinary course of business.","La partida Cuentas por pagar comerciales, o todos los montos facturados a la empresa por los proveedores de bienes suministrados o los servicios consumidos por la misma en el curso normal de la explotación.","Objet \"Dettes commerciales\" ou tous les montants facturés à l'entreprise par ses fournisseurs pour des biens livrés ou des services consommés par l'entreprise dans le cours normal de ses activités.","Статья «Торговая кредиторская задолженность», или все выставленные предприятию счета за товары или услуги, поставленные ему в ходе нормальной деятельности.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDOromo","Oromo",1138,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C103,ROW(INDIRECT(\"1:\"&LEN(C103))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C103,ROW(INDIRECT(\"1:\"&LEN(C103))),1),\"\"))&\"_\"&ROW()","v":"FSM_103"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Short-term financial lease liability line item or the short-term liability component of the fair value for a lease that transfers substantially all the risks and rewards incidental to ownership of the underlying assets. As from 1 January 2019, due to a change in IFRS accounting rules, this would include the short-term component of any lease liabilities."},"Short-term financial lease liability line item or the short-term liability component of the fair value for a lease that transfers substantially all the risks and rewards incidental to ownership of the underlying assets. As from 1 January 2019, due to a change in IFRS accounting rules, this would include the short-term component of any lease liabilities.","La partida Pasivo por arrendamientos financieros a corto plazo o el componente del pasivo a corto plazo del valor razonable de un arrendamiento en virtud del cual se transfieran sustancialmente todos los riesgos y beneficios inherentes a la propiedad de los activos subyacentes. A partir del 1 de enero de 2019, debido a un cambio en los criterios contables previstos en las NIIF, esta partida incluiría el componente a corto plazo de pasivos por arrendamiento.","Objet \"Passif de crédit-bail à court terme\" ou composante \"passif à court terme\" de la juste valeur d'un crédit-bail qui transfère la majeure partie des risques et des avantages inhérents à la propriété des actifs sous-jacents. À partir du 1er janvier 2019, en raison d'un changement dans les règles comptables IFRS, ce poste inclura la composante à court terme de tout passif de crédit-bail.","Статья «Краткосрочные обязательства по договорам финансового лизинга», или компонент краткосрочных обязательств в справедливой стоимости договора лизинга, по которому передаются практически все риски и выгоды, связанные с владением базовыми активами. С 1 января 2019 года, в связи с изменением правил бухгалтерского учета МСФО, эта статья включает компонент всех краткосрочных обязательств по договорам лизинга.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDGuarani","Guarani",1140,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C104,ROW(INDIRECT(\"1:\"&LEN(C104))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C104,ROW(INDIRECT(\"1:\"&LEN(C104))),1),\"\"))&\"_\"&ROW()","v":"FSM_104"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"All remaining current liabilities should be aggregated under this line item"},"All remaining current liabilities should be aggregated under this line item","Todos los demás pasivos corrientes deben exponerse agregados en esta partida","Tous les autres passifs courants doivent être regroupés sous cet objet.","Все остальные текущие обязательства должны быть агрегированы в этой статье.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDHawaiian","Hawaiian",1141,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C105,ROW(INDIRECT(\"1:\"&LEN(C105))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C105,ROW(INDIRECT(\"1:\"&LEN(C105))),1),\"\"))&\"_\"&ROW()","v":"FSM_105"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Includes the long-term component of all borrowing, other than borrowing from the government, including loans, bonds, corporate paper etc."},"Includes the long-term component of all borrowing, other than borrowing from the government, including loans, bonds, corporate paper etc.","Incluye el componente a largo plazo del endeudamiento total de la entidad, excepto por el endeudamiento contraído con el gobierno, incluidos préstamos, bonos, instrumentos negociables, etc.","Comprend la composante à long terme de tous les emprunts, autres que les emprunts auprès du gouvernement, y compris les prêts, les obligations, les papiers d'entreprise, etc.","Включает компонент всех долгосрочных заимствований, кроме заимствований, предоставленных государством, включая кредиты, облигации, корпоративные ценные бумаги и т. д.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDLatin","Latin",1142,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C106,ROW(INDIRECT(\"1:\"&LEN(C106))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C106,ROW(INDIRECT(\"1:\"&LEN(C106))),1),\"\"))&\"_\"&ROW()","v":"FSM_106"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Long-term financial lease liability line item or the long-term liability component of the fair value for a lease that transfers substantially all the risks and rewards incidental to ownership of the underlying assets. As from 1 January 2019, due to a change in IFRS accounting rules, this would include the long-term component of any lease liabilities"},"Long-term financial lease liability line item or the long-term liability component of the fair value for a lease that transfers substantially all the risks and rewards incidental to ownership of the underlying assets. As from 1 January 2019, due to a change in IFRS accounting rules, this would include the long-term component of any lease liabilities","La partida Pasivo por arrendamientos financieros a largo plazo o el componente del pasivo a largo plazo del valor razonable de un arrendamiento en virtud del cual se transfieran sustancialmente todos los riesgos y beneficios inherentes a la propiedad de los activos subyacentes. A partir del 1 de enero de 2019, debido a un cambio en los criterios contables previstos en las NIIF, esta partida incluiría el componente a largo plazo de los pasivos por arrendamiento.","Objet \"Passif de crédit-bail à long terme\" ou composante \"passif à long terme\" de la juste valeur d'un crédit-bail qui transfère la majeure partie des risques et des avantages inhérents à la propriété des actifs sous-jacents. À compter du 1er janvier 2019, en raison d'un changement dans les règles comptables IFRS, ce poste inclura la composante à long terme de tout passif lié à un contrat de location.","Статья «Долгосрочные обязательства по договорам финансового лизинга», или компонент долгосрочных обязательств в справедливой стоимости договора лизинга, по которому передаются практически все риски и выгоды, связанные с владением базовыми активами. С 1 января 2019 года, в связи с изменением правил бухгалтерского учета МСФО, эта статья включает компонент всех долгосрочных обязательств по договорам лизинга.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDYi","Yi",1144,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C107,ROW(INDIRECT(\"1:\"&LEN(C107))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C107,ROW(INDIRECT(\"1:\"&LEN(C107))),1),\"\"))&\"_\"&ROW()","v":"FSM_107"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Aggregation of all remaining non-current liabilities."},"Aggregation of all remaining non-current liabilities.","Agregación de todos los demás pasivos no corrientes.","Agrégation de tous les autres passifs non courants.","Агрегированный показатель всех остальных основных активов.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDMaori","Maori",1153,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C108,ROW(INDIRECT(\"1:\"&LEN(C108))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C108,ROW(INDIRECT(\"1:\"&LEN(C108))),1),\"\"))&\"_\"&ROW()","v":"FSM_108"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"All liabilities directly associated with the assets held for sale or discontinued operations are aggregated under this line item."},"All liabilities directly associated with the assets held for sale or discontinued operations are aggregated under this line item.","Todos los pasivos directamente relacionados con los activos mantenidos para la venta o las operaciones discontinuadas se presentan agregados en esta partida.","Tous les passifs directement associés aux actifs détenus en vue de la vente ou aux activités abandonnées sont regroupés sous cet objet.","Все обязательства, непосредственно связанные с активами, предназначенными для продажи, или прекращением деятельности, агрегируются в этой статье.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDArabicIraq","ArabicIraq",2049,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C109,ROW(INDIRECT(\"1:\"&LEN(C109))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C109,ROW(INDIRECT(\"1:\"&LEN(C109))),1),\"\"))&\"_\"&ROW()","v":"FSM_109"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Retained earnings line item, which represents the sum of the profits that have been retained and not paid out as dividends since the company’s inception."},"Retained earnings line item, which represents the sum of the profits that have been retained and not paid out as dividends since the company’s inception.","Partida de utilidades retenidas, que representa la suma de las ganancias retenidas y no distribuidas como dividendos desde la constitución de la empresa.","L'objet \"Bénéfices non distribués\", qui représente la somme des bénéfices qui ont été conservés et non distribués sous forme de dividendes depuis la création de l'entreprise.","Статья «Нераспределенная прибыль», означающая сумму прибыли, которая была сохранена и не выплачивалась в качестве дивидендов с момента основания предприятия."]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C110,ROW(INDIRECT(\"1:\"&LEN(C110))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C110,ROW(INDIRECT(\"1:\"&LEN(C110))),1),\"\"))&\"_\"&ROW()","v":"FSM_110"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Aggregation of all other equity items"},"Aggregation of all other equity items","Agregación de todas las otras partidas de capital","Agrégation de tous les autres éléments de fonds propres","Агрегированный показатель всех остальных статей капитала",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDSimplifiedChinese","SimplifiedChinese",2052,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C111,ROW(INDIRECT(\"1:\"&LEN(C111))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C111,ROW(INDIRECT(\"1:\"&LEN(C111))),1),\"\"))&\"_\"&ROW()","v":"FSM_111"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Income Statement"},"Income Statement","Estado de Resultados","Compte de résultat","Отчет о прибылях и убытках",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDBelgianFrench","BelgianFrench",2060,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C112,ROW(INDIRECT(\"1:\"&LEN(C112))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C112,ROW(INDIRECT(\"1:\"&LEN(C112))),1),\"\"))&\"_\"&ROW()","v":"FSM_112"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Revenues from trading activities"},"Revenues from trading activities","Ingresos provenientes de las actividades de explotación","Revenus des activités commerciales","Доходы от торговой деятельности",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDSwissItalian","SwissItalian",2064,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C113,ROW(INDIRECT(\"1:\"&LEN(C113))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C113,ROW(INDIRECT(\"1:\"&LEN(C113))),1),\"\"))&\"_\"&ROW()","v":"FSM_113"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Government transfers received"},"Government transfers received","Transferencias del gobierno recibidas","Dons reçus par les administrations publiques","Трансферты, полученные от государства",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDBelgianDutch","BelgianDutch",2067,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C114,ROW(INDIRECT(\"1:\"&LEN(C114))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C114,ROW(INDIRECT(\"1:\"&LEN(C114))),1),\"\"))&\"_\"&ROW()","v":"FSM_114"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Cost of Goods Sold"},"Cost of Goods Sold","Costo de las mercaderías vendidas","Coût des marchandises vendues","Себестоимость реализации продукции ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDNorwegianNynorsk","NorwegianNynorsk",2068,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C115,ROW(INDIRECT(\"1:\"&LEN(C115))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C115,ROW(INDIRECT(\"1:\"&LEN(C115))),1),\"\"))&\"_\"&ROW()","v":"FSM_115"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Other operating income"},"Other operating income","Otros ingresos de explotación","Autres produits d'exploitation","Прочие операционные доходы",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDPortuguese","Portuguese",2070,"#N/D"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C116,ROW(INDIRECT(\"1:\"&LEN(C116))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C116,ROW(INDIRECT(\"1:\"&LEN(C116))),1),\"\"))&\"_\"&ROW()","v":"FSM_116"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Other operating expenses"},"Other operating expenses","Otros gastos de explotación","Autres dépenses de fonctionnement","Прочие операционные расходы",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDRomanianMoldova","RomanianMoldova",2072,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C117,ROW(INDIRECT(\"1:\"&LEN(C117))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C117,ROW(INDIRECT(\"1:\"&LEN(C117))),1),\"\"))&\"_\"&ROW()","v":"FSM_117"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Finance costs"},"Finance costs","Costos financieros","Coûts financiers","Финансовые расходы",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDRussianMoldova","RussianMoldova",2073,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C118,ROW(INDIRECT(\"1:\"&LEN(C118))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C118,ROW(INDIRECT(\"1:\"&LEN(C118))),1),\"\"))&\"_\"&ROW()","v":"FSM_118"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Finance income"},"Finance income","Ingresos financieros","Produits financiers","Финансовые доходы",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDSerbianLatin","SerbianLatin",2074,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C119,ROW(INDIRECT(\"1:\"&LEN(C119))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C119,ROW(INDIRECT(\"1:\"&LEN(C119))),1),\"\"))&\"_\"&ROW()","v":"FSM_119"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Other non-operating gain/loss"},"Other non-operating gain/loss","Otra ganancia/pérdida no de explotación","Autres gains ou pertes nets hors exploitation","Прочая неоперационная прибыль/убыток",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDSwedishFinland","SwedishFinland",2077,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C120,ROW(INDIRECT(\"1:\"&LEN(C120))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C120,ROW(INDIRECT(\"1:\"&LEN(C120))),1),\"\"))&\"_\"&ROW()","v":"FSM_120"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Income tax expense"},"Income tax expense","Cargo por el impuesto sobre la renta","Charge d'impôt sur le revenu","Расходы по налогам на доходы",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDAzeriCyrillic","AzeriCyrillic",2092,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C121,ROW(INDIRECT(\"1:\"&LEN(C121))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C121,ROW(INDIRECT(\"1:\"&LEN(C121))),1),\"\"))&\"_\"&ROW()","v":"FSM_121"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Gain/loss from discontinued operations"},"Gain/loss from discontinued operations","Ganancia/pérdida de las operaciones discontinuadas","Gain/perte des activités abandonnées","Прибыль/убыток от прекращения деятельности",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDGaelicIreland","GaelicIreland",2108,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C122,ROW(INDIRECT(\"1:\"&LEN(C122))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C122,ROW(INDIRECT(\"1:\"&LEN(C122))),1),\"\"))&\"_\"&ROW()","v":"FSM_122"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Dividends"},"Dividends","Dividendos","Dividendes","Дивиденды",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDMalayBruneiDarussalam","MalayBruneiDarussalam",2110,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C123,ROW(INDIRECT(\"1:\"&LEN(C123))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C123,ROW(INDIRECT(\"1:\"&LEN(C123))),1),\"\"))&\"_\"&ROW()","v":"FSM_123"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Revenue from the sale of goods or rendering of services through the course of the ordinary activities of the company earned during the period"},"Revenue from the sale of goods or rendering of services through the course of the ordinary activities of the company earned during the period","Ingresos por la venta de bienes o el suministro de servicios en el curso de las actividades ordinarias de la empresa devengados durante el período","Produits de la vente de biens ou de la prestation de services dans le cadre des activités ordinaires de l'entreprise, réalisés au cours de l'exercice.","Доходы от продажи товаров или оказания услуг в ходе нормальной деятельности предприятия, полученные в течение периода",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDUzbekCyrillic","UzbekCyrillic",2115,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C124,ROW(INDIRECT(\"1:\"&LEN(C124))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C124,ROW(INDIRECT(\"1:\"&LEN(C124))),1),\"\"))&\"_\"&ROW()","v":"FSM_124"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Current transfers (e.g. grants or subsidies) received from the government. Importantly, this does not include any revenue received from the government for the goods or services purchased from the company in the normal course of business."},"Current transfers (e.g. grants or subsidies) received from the government. Importantly, this does not include any revenue received from the government for the goods or services purchased from the company in the normal course of business.","Transferencias corrientes (por ejemplo, donaciones o subsidios) recibidos del gobierno. Es importante señalar que no se incluyen los ingresos recibidos del gobierno por bienes o servicios adquiridos a la compañía en el curso normal de la explotación.","Les transferts courants (par exemple, les dons ou les subventions) reçus du gouvernement. Il est important de noter que cela n'inclut pas les recettes reçues du gouvernement pour les biens ou services achetés à l'entreprise dans le cours normal de ses activités.","Текущие трансферты (например, гранты и субсидии), полученные от государства Важно отметить, что сюда не входят доходы, полученные от государства за товары или услуги, приобретенные у предприятия в ходе его нормальной деятельности.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDSindhiPakistan","SindhiPakistan",2137,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C125,ROW(INDIRECT(\"1:\"&LEN(C125))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C125,ROW(INDIRECT(\"1:\"&LEN(C125))),1),\"\"))&\"_\"&ROW()","v":"FSM_125"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Cost of goods sold line item or (i) the costs of the direct materials; (ii) direct labor costs; and (iii) any other direct costs associated with the production of the principal goods or services. Sometimes this item may not be reflected in the financial statements, in which case the expenses would be aggregated with the operating expenses."},"Cost of goods sold line item or (i) the costs of the direct materials; (ii) direct labor costs; and (iii) any other direct costs associated with the production of the principal goods or services. Sometimes this item may not be reflected in the financial statements, in which case the expenses would be aggregated with the operating expenses.","La partida Costo de las mercaderías vendidas o i) los costos de los materiales directos; ii) costos de mano de obra directa, y iii) cualquier otro costo directo asociado a la producción de los bienes o servicios principales. En ocasiones, esta partida puede no verse reflejada en los estados financieros, en cuyo caso los gastos deben presentarse agregados con los gastos de explotación.","L'objet \" Coût des marchandises vendues \" ou (i) les coûts des matériaux directs ; (ii) les coûts de la main-d'œuvre directe ; et (iii) tout autre coût direct associé à la production des principaux biens ou services. Il arrive que ce poste ne soit pas reflété dans les états financiers, auquel cas les dépenses sont regroupées avec les dépenses de fonctionnement.","Статья «Себестоимость реализации продукции», или 1) затраты на основное производственное сырье; 2) издержки на оплату труда; и 3) любые другие прямые издержки, связанные с производством основных товаров или услуг. В некоторых случаях эта статья может не отражаться в финансовой отчетности; в таком случае эти расходы агрегируются вместе с операционными расходами.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDTamazightLatin","TamazightLatin",2143,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C126,ROW(INDIRECT(\"1:\"&LEN(C126))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C126,ROW(INDIRECT(\"1:\"&LEN(C126))),1),\"\"))&\"_\"&ROW()","v":"FSM_126"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Aggregation of all revenue and income generated through the course of the ordinary activities of the company, but which are not related to the principal activities of the company. It does not include interest, dividend or finance income, gains from disposals or revaluations etc."},"Aggregation of all revenue and income generated through the course of the ordinary activities of the company, but which are not related to the principal activities of the company. It does not include interest, dividend or finance income, gains from disposals or revaluations etc.","Agregación de todos los ingresos y las ganancias generados en el curso de las actividades ordinarias de la empresa, pero que no se relacionan con sus actividades principales. No incluye intereses, dividendos o ingresos financieros, ganancias por disposiciones o revaluaciones, etc.","Agrégation de tous les produits et revenus générés dans le cadre des activités ordinaires de l'entreprise, mais non liés aux activités principales de l'entreprise. Elle n'inclut pas les intérêts, les dividendes ou les revenus financiers, les gains provenant de cessions ou de réévaluations, etc.","Агрегированный показатель всех видов доходов, полученных в ходе нормальной деятельности предприятия, но не связанных с его основной деятельностью. Он не включает проценты, дивиденды или финансовые доходы, прибыль от выбытия или переоценки стоимости активов и т. д.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDKashmiriDevanagari","KashmiriDevanagari",2144,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C127,ROW(INDIRECT(\"1:\"&LEN(C127))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C127,ROW(INDIRECT(\"1:\"&LEN(C127))),1),\"\"))&\"_\"&ROW()","v":"FSM_127"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Aggregation of all remaining expenses incurred during the ordinary activities of the company, including salaries and wages, administrative expenses, impairments or reversals thereof, depreciation etc. Importantly, it does not include interest or finance costs, losses from disposals or revaluations etc."},"Aggregation of all remaining expenses incurred during the ordinary activities of the company, including salaries and wages, administrative expenses, impairments or reversals thereof, depreciation etc. Importantly, it does not include interest or finance costs, losses from disposals or revaluations etc.","Agregación de todos los demás gastos incurridos en las actividades ordinarias de la empresa, incluidos sueldos y salarios, gastos administrativos, desvalorizaciones o la reversión de las mismas, depreciación, etc. Es importante señalar que la partida no incluye intereses o costos financieros, pérdidas por disposición o revaluación, etc.","Agrégation de toutes les autres dépenses engagées dans le cadre des activités ordinaires de l'entreprise, y compris les salaires et traitements, les dépenses administratives, les pertes de valeur ou les reprises de celles-ci, les dépréciations, etc. Il est important de noter que cela ne comprend pas les intérêts ou les coûts financiers, les pertes résultant de cessions ou de réévaluations, etc.","Агрегированный показатель всех остальных расходов, понесенных в ходе нормальной деятельности предприятия, включая заработную плату, административные расходы, обесценение или увеличение стоимости активов, амортизацию и т. д. Важно отметить, что он не включает процентные платежи или финансовые расходы, убытки от выбытия или переоценки стоимости активов и т. д.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDQuechuaEcuador","QuechuaEcuador",2155,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C128,ROW(INDIRECT(\"1:\"&LEN(C128))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C128,ROW(INDIRECT(\"1:\"&LEN(C128))),1),\"\"))&\"_\"&ROW()","v":"FSM_128"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Finance costs line item, which includes interest and other costs that an entity incurs in connection with the borrowing of funds. "},"Finance costs line item, which includes interest and other costs that an entity incurs in connection with the borrowing of funds. ","La partida Costos financieros, que incluye intereses y otros costos en los que incurre una entidad por tomar fondos en préstamo. ","L'objet \"Coûts financiers\", qui comprend les intérêts et autres coûts qu'une entité contracte dans le cadre d'un emprunt de fonds.","Статья «Финансовые расходы», которая включает процентные платежи и прочие расходы, которые предприятие несет в связи с заимствованием средств. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDTigrignaEritrea","TigrignaEritrea",2163,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C129,ROW(INDIRECT(\"1:\"&LEN(C129))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C129,ROW(INDIRECT(\"1:\"&LEN(C129))),1),\"\"))&\"_\"&ROW()","v":"FSM_129"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Finance income line item, which includes interest and dividend income received."},"Finance income line item, which includes interest and dividend income received.","La partida Ingresos financieros, que incluye ingresos por intereses y dividendos recibidos.","L'objet \"Produits financiers\", qui comprend les revenus d'intérêts et de dividendes perçus.","Статья «Финансовые доходы», которая включает полученные процентные и дивидендные доходы.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDArabicEgypt","ArabicEgypt",3073,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C130,ROW(INDIRECT(\"1:\"&LEN(C130))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C130,ROW(INDIRECT(\"1:\"&LEN(C130))),1),\"\"))&\"_\"&ROW()","v":"FSM_130"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"This will include any other non-operating gains or losses (income, expenditure or costs), including foreign exchange or revaluation gains and losses."},"This will include any other non-operating gains or losses (income, expenditure or costs), including foreign exchange or revaluation gains and losses.","Incluye otras ganancias o pérdidas no de explotación  (ingresos, gastos o costos), incluidas ganancias y pérdidas por diferencia de cambio o por revaluación.","Cela comprendra tous les autres gains ou pertes non opérationnels (revenus, dépenses ou coûts), y compris les gains et pertes de change ou de réévaluation.","Сюда относятся любые другие виды неоперационной прибыли и убытков (доходы, расходы или затраты), включая прибыль и убытки от курсовой разницы или переоценки стоимости.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDChineseHongKongSAR","ChineseHongKongSAR",3076,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C131,ROW(INDIRECT(\"1:\"&LEN(C131))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C131,ROW(INDIRECT(\"1:\"&LEN(C131))),1),\"\"))&\"_\"&ROW()","v":"FSM_131"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Income tax line item, which includes all domestic and foreign taxes that are based on taxable profits."},"Income tax line item, which includes all domestic and foreign taxes that are based on taxable profits.","La partida Impuesto sobre la renta, que incluye todos los impuestos nacionales y extranjeros que se determinan en función de ganancias gravables.","Objet \"Impôt sur le revenu\", qui comprend tous les impôts nationaux et étrangers qui sont basés sur les bénéfices imposables.","Статья «Налоги на прибыль», которая включает все национальные и иностранные налоги, базой для которых служит налогооблагаемая прибыль.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDGermanAustria","GermanAustria",3079,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C132,ROW(INDIRECT(\"1:\"&LEN(C132))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C132,ROW(INDIRECT(\"1:\"&LEN(C132))),1),\"\"))&\"_\"&ROW()","v":"FSM_132"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Gain/loss (profit or loss) from discontinued operations line item, i.e. the post-tax profit or loss of the discontinued operations as well as the post-tax gain or loss recognized on the disposal of assets. "},"Gain/loss (profit or loss) from discontinued operations line item, i.e. the post-tax profit or loss of the discontinued operations as well as the post-tax gain or loss recognized on the disposal of assets. ","La partida Ganancia/pérdida de las operaciones discontinuadas, es decir, la ganancia o pérdida después de impuestos de las operaciones discontinuadas así como la ganancia o pérdida después de impuestos reconocida por la disposición de activos. ","L'objet \"Gain/perte\" (bénéfice ou perte) des activités abandonnées, c'est-à-dire le bénéfice ou la perte après impôt des activités abandonnées ainsi que la perte ou le gain après impôt comptabilisé sur la cession d'actifs. ","Доходы или расходы (прибыль или убыток) по статье «Прекращенная деятельность», т. е. прибыль или убыток от прекращенной деятельности с учетом уплаты налогов, а также отраженная при выбытии активов прибыль или убыток с учетом уплаты налогов. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDEnglishAUS","EnglishAUS",3081,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C133,ROW(INDIRECT(\"1:\"&LEN(C133))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C133,ROW(INDIRECT(\"1:\"&LEN(C133))),1),\"\"))&\"_\"&ROW()","v":"FSM_133"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Total dividends declared for the year."},"Total dividends declared for the year.","Total dividendos declarados del ejercicio.","Total des dividendes déclarés pour l'année.","Общая сумма объявленных дивидендов за год.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDSpanishModernSort","SpanishModernSort",3082,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C134,ROW(INDIRECT(\"1:\"&LEN(C134))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C134,ROW(INDIRECT(\"1:\"&LEN(C134))),1),\"\"))&\"_\"&ROW()","v":"FSM_134"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Operating Profit"},"Operating Profit","Ganancia de explotación","Bénéfice d'exploitation","Операционная прибыль",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDFrenchCanadian","FrenchCanadian",3084,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C135,ROW(INDIRECT(\"1:\"&LEN(C135))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C135,ROW(INDIRECT(\"1:\"&LEN(C135))),1),\"\"))&\"_\"&ROW()","v":"FSM_135"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Depreciation and amortization"},"Depreciation and amortization","Depreciaciones y amortizaciones","Amortissements et dépréciations","Износ и амортизация",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDSerbianCyrillic","SerbianCyrillic",3098,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C136,ROW(INDIRECT(\"1:\"&LEN(C136))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C136,ROW(INDIRECT(\"1:\"&LEN(C136))),1),\"\"))&\"_\"&ROW()","v":"FSM_136"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Total depreciation and amortization recognized for the period. Sometimes this may not be reflected as a line item in the main body of the income statement, but rather aggregated into the Cost of Goods Sold and/or Operating expenses for which the detailed breakdown is usually available in the notes."},"Total depreciation and amortization recognized for the period. Sometimes this may not be reflected as a line item in the main body of the income statement, but rather aggregated into the Cost of Goods Sold and/or Operating expenses for which the detailed breakdown is usually available in the notes.","Total depreciación y amortización reconocida del período. En ocasiones, puede no verse reflejada como una partida en el cuerpo principal del estado de resultados, sino más bien presentarse agregada en el Costo de las mercaderías vendidas y/o en los Gastos de explotación, cuya composición detallada habitualmente se expone en las notas.","Le total des dépréciations et des amortissements comptabilisés pour la période. Parfois, ces éléments ne sont pas reflétés en tant qu'objet dans le corps principal du compte de résultat, mais plutôt regroupés dans le Coût des marchandises vendues et/ou les Dépenses de fonctionnement, dont la ventilation détaillée est généralement disponible dans les notes.","Общий уровень износа и амортизации, отраженный за период. В некоторых случаях он может отражаться не в качестве отдельной статьи в основной части отчета о прибылях и убытках, а в составе себестоимости реализованной продукции и/или операционных расходов, подробная разбивка которых, как правило, доступна в примечаниях.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDQuechuaPeru","QuechuaPeru",3179,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C137,ROW(INDIRECT(\"1:\"&LEN(C137))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C137,ROW(INDIRECT(\"1:\"&LEN(C137))),1),\"\"))&\"_\"&ROW()","v":"FSM_137"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Government Transactions"},"Government Transactions","Transacciones del gobierno","Opérations des administrations publiques","Операции органов государственного управления",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDSwissFrench","SwissFrench",4108,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C138,ROW(INDIRECT(\"1:\"&LEN(C138))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C138,ROW(INDIRECT(\"1:\"&LEN(C138))),1),\"\"))&\"_\"&ROW()","v":"FSM_138"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Guaranteed debt (outstanding stock)"},"Guaranteed debt (outstanding stock)","Deuda garantizada (saldo pendiente)","Dette garantie (encours)","Гарантированный долг (непогашенный остаток)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDBosnian","Bosnian",4122,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C139,ROW(INDIRECT(\"1:\"&LEN(C139))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C139,ROW(INDIRECT(\"1:\"&LEN(C139))),1),\"\"))&\"_\"&ROW()","v":"FSM_139"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Guaranteed debt (repayments)"},"Guaranteed debt (repayments)","Deuda garantizada (reembolsos)","Dette garantie (remboursements)","Гарантированный долг (погашение)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDArabicAlgeria","ArabicAlgeria",5121,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C140,ROW(INDIRECT(\"1:\"&LEN(C140))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C140,ROW(INDIRECT(\"1:\"&LEN(C140))),1),\"\"))&\"_\"&ROW()","v":"FSM_140"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Guaranteed debt (defaults)"},"Guaranteed debt (defaults)","Deuda garantizada (incumplimientos)","Dette garantie (défauts)","Гарантированный долг (дефолт)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDChineseMacaoSAR","ChineseMacaoSAR",5124,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C141,ROW(INDIRECT(\"1:\"&LEN(C141))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C141,ROW(INDIRECT(\"1:\"&LEN(C141))),1),\"\"))&\"_\"&ROW()","v":"FSM_141"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"On lending (stock)"},"On lending (stock)","Représtamos (saldo)","Rétrocession (encours)","Перекредитование (остаток)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDGermanLiechtenstein","GermanLiechtenstein",5127,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C142,ROW(INDIRECT(\"1:\"&LEN(C142))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C142,ROW(INDIRECT(\"1:\"&LEN(C142))),1),\"\"))&\"_\"&ROW()","v":"FSM_142"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"On lending (repayments)"},"On lending (repayments)","Représtamos (reembolsos)","Rétrocession (remboursements)","Перекредитование (погашение)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDEnglishNewZealand","EnglishNewZealand",5129,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C143,ROW(INDIRECT(\"1:\"&LEN(C143))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C143,ROW(INDIRECT(\"1:\"&LEN(C143))),1),\"\"))&\"_\"&ROW()","v":"FSM_143"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"On lending (arrears)"},"On lending (arrears)","Représtamos (atrasos)","Rétrocession (arriérés)","Перекредитование (просроченная задолженность)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDSpanishCostaRica","SpanishCostaRica",5130,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C144,ROW(INDIRECT(\"1:\"&LEN(C144))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C144,ROW(INDIRECT(\"1:\"&LEN(C144))),1),\"\"))&\"_\"&ROW()","v":"FSM_144"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Loans (stock)"},"Loans (stock)","Préstamos (saldo)","Prêts (encours)","Ссуды и займы (остаток)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDFrenchLuxembourg","FrenchLuxembourg",5132,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C145,ROW(INDIRECT(\"1:\"&LEN(C145))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C145,ROW(INDIRECT(\"1:\"&LEN(C145))),1),\"\"))&\"_\"&ROW()","v":"FSM_145"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Loans (repayments)"},"Loans (repayments)","Préstamos (reembolsos)","Prêts (remboursements)","Ссуды и займы (погашение)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDBosnianBosniaHerzegovinaLatin","BosnianBosniaHerzegovinaLatin",5146,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C146,ROW(INDIRECT(\"1:\"&LEN(C146))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C146,ROW(INDIRECT(\"1:\"&LEN(C146))),1),\"\"))&\"_\"&ROW()","v":"FSM_146"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Loans (arrears)"},"Loans (arrears)","Préstamos (atrasos)","Prêts (arriérés)","Ссуды и займы (просроченная задолженность)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDArabicMorocco","ArabicMorocco",6145,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C147,ROW(INDIRECT(\"1:\"&LEN(C147))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C147,ROW(INDIRECT(\"1:\"&LEN(C147))),1),\"\"))&\"_\"&ROW()","v":"FSM_147"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Current transfers"},"Current transfers","Transferencias corrientes","Transferts en capital","Текущие трансферты",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDEnglishIreland","EnglishIreland",6153,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C148,ROW(INDIRECT(\"1:\"&LEN(C148))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C148,ROW(INDIRECT(\"1:\"&LEN(C148))),1),\"\"))&\"_\"&ROW()","v":"FSM_148"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Capital transfers"},"Capital transfers","Transferencias de capital","Transferts courants","Капитальные трансферты",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDSpanishPanama","SpanishPanama",6154,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C149,ROW(INDIRECT(\"1:\"&LEN(C149))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C149,ROW(INDIRECT(\"1:\"&LEN(C149))),1),\"\"))&\"_\"&ROW()","v":"FSM_149"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Equity injections"},"Equity injections","Inyecciones de capital","Injections de fonds propres","Вливание капитала",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDFrenchMonaco","FrenchMonaco",6156,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C150,ROW(INDIRECT(\"1:\"&LEN(C150))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C150,ROW(INDIRECT(\"1:\"&LEN(C150))),1),\"\"))&\"_\"&ROW()","v":"FSM_150"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"At the year end, the total stock of debt, loans or other borrowing guaranteed by the central or subnational government."},"At the year end, the total stock of debt, loans or other borrowing guaranteed by the central or subnational government.","Al cierre del año fiscal, el saldo total de deuda, préstamos u otro endeudamiento garantizado por el gobierno central o subnacional.","En fin d'année, l'encours total de la dette, des prêts ou autres emprunts garantis par l'administration centrale ou locale.","Общая сумма долговых инструментов, кредитования и других заимствований, гарантированных центральными или субнациональными органами государственного управления, на конец года.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDSerbianBosniaHerzegovinaLatin","SerbianBosniaHerzegovinaLatin",6170,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C151,ROW(INDIRECT(\"1:\"&LEN(C151))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C151,ROW(INDIRECT(\"1:\"&LEN(C151))),1),\"\"))&\"_\"&ROW()","v":"FSM_151"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"The total amount of guaranteed debt that was repaid by the SOE during the period."},"The total amount of guaranteed debt that was repaid by the SOE during the period.","El monto total de la deuda garantizada reembolsada por la empresa estatal durante el período.","Le montant total de la dette garantie qui a été remboursée par l'entreprise publique pendant la période.","Общая сумма гарантированного долга, погашенного ГП в течение рассматриваемого периода.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDArabicTunisia","ArabicTunisia",7169,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C152,ROW(INDIRECT(\"1:\"&LEN(C152))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C152,ROW(INDIRECT(\"1:\"&LEN(C152))),1),\"\"))&\"_\"&ROW()","v":"FSM_152"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"The total amount that was paid by the government on behalf of the SOE, including capital and interest (1)."},"The total amount that was paid by the government on behalf of the SOE, including capital and interest (1).","El monto total pagado por el gobierno en nombre de la empresa estatal, incluyendo capital e intereses1.","Le montant total qui a été payé par le gouvernement pour le compte de l'entreprise publique, y compris le capital et les intérêts (1).","Общая сумма, выплаченная государством от имени ГП, включая капитальные и процентные платежи (1).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDEnglishSouthAfrica","EnglishSouthAfrica",7177,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C153,ROW(INDIRECT(\"1:\"&LEN(C153))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C153,ROW(INDIRECT(\"1:\"&LEN(C153))),1),\"\"))&\"_\"&ROW()","v":"FSM_153"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"At the year end, the total stock of debt, loans or other amounts that have been on lent by the central or subnational government, i.e. where the central or subnational government has a debt, loan or other borrowing with a third party, that they have then used to provide a loan to the SOE on similar terms."},"At the year end, the total stock of debt, loans or other amounts that have been on lent by the central or subnational government, i.e. where the central or subnational government has a debt, loan or other borrowing with a third party, that they have then used to provide a loan to the SOE on similar terms.","Al cierre del año fiscal, el saldo total de deuda, préstamos u otros montos represtados por el gobierno central o subnacional, es decir, casos en los que el gobierno central o subnacional tiene una deuda, un préstamo u otro endeudamiento contraído con un tercero que en su momento se utilizó para extender un préstamo a la empresa estatal en términos similares.","À la fin de l'année, l'encours total des dettes, prêts ou autres montants qui ont été prêtés par l'administration centrale ou locale, c'est-à-dire lorsque l'administration centrale ou locale a une dette, un prêt ou un autre emprunt auprès d'une tierce partie, qu'elle a ensuite utilisé pour accorder un prêt à l'entreprise publique à des conditions similaires.","Общая сумма долговых инструментов, кредитования или других займов, предоставленных центральными или субнациональными органами государственного управления путем перекредитования, на конец года, т. е. центральные или субнациональные органы государственного управления получили долговой инструмент, кредит или другой вид займа у третьей стороны и затем использовали его для предоставления кредитования государственному предприятию на аналогичных условиях.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDSpanishDominicanRepublic","SpanishDominicanRepublic",7178,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C154,ROW(INDIRECT(\"1:\"&LEN(C154))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C154,ROW(INDIRECT(\"1:\"&LEN(C154))),1),\"\"))&\"_\"&ROW()","v":"FSM_154"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"The total amount repaid by the SOE during the period in respect of on lent debt."},"The total amount repaid by the SOE during the period in respect of on lent debt.","El monto total reembolsado por la empresa estatal durante el período con respecto a deuda en concepto de représtamos.","Le montant total remboursé par l'entreprise publique au cours de la période au titre de la dette prêtée.","Общая сумма перекредитования, выплаченная ГП в течение рассматриваемого периода.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDFrenchWestIndies","FrenchWestIndies",7180,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C155,ROW(INDIRECT(\"1:\"&LEN(C155))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C155,ROW(INDIRECT(\"1:\"&LEN(C155))),1),\"\"))&\"_\"&ROW()","v":"FSM_155"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"The total amount in respect of on lent debt that fell due during the period and which was not paid by the SOE, including both principle and interest payments."},"The total amount in respect of on lent debt that fell due during the period and which was not paid by the SOE, including both principle and interest payments.","El monto total de la deuda en concepto de représtamos con vencimiento durante el período y que no fue pagada por la empresa estatal, incluidos pagos de capital e intereses.","Le montant total de la dette prêtée qui est arrivée à échéance au cours de la période et qui n'a pas été payée par l'entreprise publique, y compris les paiements du principal et des intérêts.","Общая сумма перекредитования, срок погашения которой наступил в течение рассматриваемого периода и которая не была выплачена ГП (включая основную сумму и процентные платежи).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDSerbianBosniaHerzegovinaCyrillic","SerbianBosniaHerzegovinaCyrillic",7194,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C156,ROW(INDIRECT(\"1:\"&LEN(C156))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C156,ROW(INDIRECT(\"1:\"&LEN(C156))),1),\"\"))&\"_\"&ROW()","v":"FSM_156"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"At the year end, the total stock of debt, loans or other borrowings from the central or subnational government (excluding on lending)."},"At the year end, the total stock of debt, loans or other borrowings from the central or subnational government (excluding on lending).","Al cierre del año fiscal, el saldo total de deuda, préstamos u otro endeudamiento con el gobierno central o subnacional (excluyendo représtamos).","À la fin de l'année, l'encours total de la dette, des prêts ou autres emprunts auprès de l'administration centrale ou locale (à l'exclusion des prêts).","Общая сумма долговых инструментов, кредитования и других заимствований (за исключением перекредитования), предоставленных центральными или субнациональными органами государственного управления, на конец года.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDArabicOman","ArabicOman",8193,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C157,ROW(INDIRECT(\"1:\"&LEN(C157))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C157,ROW(INDIRECT(\"1:\"&LEN(C157))),1),\"\"))&\"_\"&ROW()","v":"FSM_157"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"The total amount repaid by the SOE during the period in respect of loans from central or subnational government (excluding on lending)"},"The total amount repaid by the SOE during the period in respect of loans from central or subnational government (excluding on lending)","El monto total reembolsado por la empresa estatal durante el período con respecto a préstamos del gobierno central o subnacional (excluyendo représtamos)","Montant total remboursé par l'entreprise publique au cours de la période au titre de prêts accordés par l'administration centrale ou locale (à l'exclusion des prêts consentis).","Общая сумма предоставленного центральными или субнациональными органами государственного управления кредитования (за исключением перекредитования), погашенная ГП в течение рассматриваемого периода",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDEnglishJamaica","EnglishJamaica",8201,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C158,ROW(INDIRECT(\"1:\"&LEN(C158))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C158,ROW(INDIRECT(\"1:\"&LEN(C158))),1),\"\"))&\"_\"&ROW()","v":"FSM_158"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"The total amount in respect of loans from central or subnational government that fell due during the period and which was not paid by the SOE (excluding on lending), including both principle and interest payments."},"The total amount in respect of loans from central or subnational government that fell due during the period and which was not paid by the SOE (excluding on lending), including both principle and interest payments.","El monto total de préstamos del gobierno central o subnacional con vencimiento durante el período y que no fue pagado por la empresa estatal (excluyendo représtamos), incluidos pagos de capital e intereses.","Montant total des prêts accordés par l'administration centrale ou locale qui sont arrivés à échéance au cours de la période et qui n'ont pas été payés par l'entreprise publique (à l'exclusion des prêts), y compris le principal et les intérêts.","Общая сумма предоставленного центральными или субнациональными органами государственного управления кредитования, срок погашения которой наступил в течение рассматриваемого периода и которая не была выплачена ГП (включая основную сумму и процентные платежи).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDSpanishVenezuela","SpanishVenezuela",8202,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C159,ROW(INDIRECT(\"1:\"&LEN(C159))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C159,ROW(INDIRECT(\"1:\"&LEN(C159))),1),\"\"))&\"_\"&ROW()","v":"FSM_159"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Cash transfers, including subsidies (unrequited payments made by the central or subnational government to a public corporation) or grants (non-compulsory capital or current transfers from the central or subnational government to a general government unit) that are not for the purpose of paying for capital assets"},"Cash transfers, including subsidies (unrequited payments made by the central or subnational government to a public corporation) or grants (non-compulsory capital or current transfers from the central or subnational government to a general government unit) that are not for the purpose of paying for capital assets","Transferencias monetarias, incluidos subsidios (pagos sin contrapartida efectuados por el gobierno central o subnacional a una sociedad pública) o donaciones (transferencias de capital o transferencias corrientes no obligatorias del gobierno central o subnacional a una unidad del gobierno general), que no estén destinadas al pago de activos de capital.","Transferts en espèces, y compris les subventions (versements sans contrepartie effectués par l'administration centrale ou locale à une entité publique) ou les dons (transferts en capital ou courants non obligatoires de l'administration centrale ou locale à une entité publique ) qui n'ont pas pour but de payer des immobilisations.","Денежные трансферты, включая субсидии (безвозмездные выплаты в пользу государственной корпорации, осуществляемые центральными или субнациональными органами государственного управления) и гранты (необязательные капитальные или текущие трансферты в пользу учреждения сектора государственного управления,  осуществляемые центральными или субнациональными органами государственного управления), которые не предназначены для оплаты основных средств",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDFrenchReunion","FrenchReunion",8204,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C160,ROW(INDIRECT(\"1:\"&LEN(C160))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C160,ROW(INDIRECT(\"1:\"&LEN(C160))),1),\"\"))&\"_\"&ROW()","v":"FSM_160"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Cash transfers allocated for the purpose of paying for capital assets, upgrades, additions, rehabilitation and refurbishments, e.g. property, plant and equipment. It also includes any equity injection into the SOE by the government on which a market related return is not expected to be generated."},"Cash transfers allocated for the purpose of paying for capital assets, upgrades, additions, rehabilitation and refurbishments, e.g. property, plant and equipment. It also includes any equity injection into the SOE by the government on which a market related return is not expected to be generated.","Transferencias monetarias destinadas al pago de activos de capital, mejoras, ampliaciones, rehabilitaciones y reformas, por ejemplo, propiedad, planta y equipo. Incluye también toda inyección de capital realizada por el gobierno en la empresa estatal de la que no se espera obtener un rendimiento relacionado con el mercado.","Transferts en espèces destinés à payer des immobilisations, des mises à niveau, des ajouts, des réhabilitations et des remises à neuf, par exemple des propriétés, des installations et des équipements. Ce poste comprend également toute injection dans l'entreprise publique par le gouvernement de capitaux sur lesquels il n'est pas prévu de générer un rendement lié au marché.","Денежные трансферты, предназначенные для оплаты, модернизации, дополнения, восстановления и ремонта основных средств, например, недвижимого имущества, зданий, сооружений и оборудования. Они также включают в себя любое вливание капитала в ГП со стороны органов государственного управления, при котором не ожидается получение рыночной прибыли.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDBosnianBosniaHerzegovinaCyrillic","BosnianBosniaHerzegovinaCyrillic",8218,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C161,ROW(INDIRECT(\"1:\"&LEN(C161))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C161,ROW(INDIRECT(\"1:\"&LEN(C161))),1),\"\"))&\"_\"&ROW()","v":"FSM_161"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Total additional share capital injected into the SOE by the central or subnational government during the period, for which shares are issued, a market related return is expected to be generated and that is recognized as a payment for financial assets in the accounts of the government. This may take the form of financial or nonfinancial (e.g. transfer of assets) contributions."},"Total additional share capital injected into the SOE by the central or subnational government during the period, for which shares are issued, a market related return is expected to be generated and that is recognized as a payment for financial assets in the accounts of the government. This may take the form of financial or nonfinancial (e.g. transfer of assets) contributions.","El capital accionario adicional total inyectado a la empresa estatal por el gobierno central o subnacional durante el período, respecto del cual se emiten acciones y se espera obtener un rendimiento relacionado con el mercado, reconociéndose en las cuentas del gobierno como un pago de activos financieros. Esto podría consistir en aportaciones financieras o no financieras (por ejemplo, transferencia de activos).","Total du capital social supplémentaire injecté dans l'entreprise publique par l'administration centrale ou locale au cours de la période, pour laquelle des actions sont émises, un rendement lié au marché est attendu et qui est comptabilisé comme un paiement pour actifs financiers dans les comptes de l'administration. Cela peut prendre la forme d'apports financiers ou non financiers (par exemple, transfert d'actifs).","Общее вливание дополнительного акционерного капитала в ГП центральными или субнациональными органами государственного управления в течение рассматриваемого периода; при этом для целей вливания капитала были выпущены акции и ожидается получение рыночной прибыли; вливание капитала отражается на счетах государства как оплата финансовых активов. Оно может принимать форму финансовых или нефинансовых взносов (например, путем передачи активов).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDArabicYemen","ArabicYemen",9217,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C162,ROW(INDIRECT(\"1:\"&LEN(C162))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C162,ROW(INDIRECT(\"1:\"&LEN(C162))),1),\"\"))&\"_\"&ROW()","v":"FSM_162"},"Financial Statement Metadata",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"(1) Rather than allowing a SOE to default, which, depending on the legal agreements, could trigger cross-default clauses on other debt of the SOE, governments sometimes step in to provide support to the distressed SOE to preempt a default. This line item is intended to capture the total amount paid by the government on behalf of the SOE, both as a result of the SOE being distressed or defaulting. "},"(1) Rather than allowing a SOE to default, which, depending on the legal agreements, could trigger cross-default clauses on other debt of the SOE, governments sometimes step in to provide support to the distressed SOE to preempt a default. This line item is intended to capture the total amount paid by the government on behalf of the SOE, both as a result of the SOE being distressed or defaulting. ","1) En lugar de permitir el impago de la empresa estatal, lo cual, dependiendo de los acuerdos jurídicos, podría activar cláusulas de impago de otra deuda de la empresa estatal, los gobiernos a veces intervienen para proporcionar apoyo a la empresa estatal que atraviesa dificultades y evitar el impago. Esta partida tiene por objeto captar el monto total pagado por el gobierno en nombre de la empresa estatal, ya sea como consecuencia de dificultades o de impago de la empresa estatal. ","(1) Plutôt que de laisser une entreprise publique faire défaut, ce qui, selon les accords juridiques, pourrait déclencher des clauses de défaut croisé sur d'autres dettes de l'entreprise publique, les gouvernements interviennent parfois pour apporter un soutien à l'entreprise publique en difficulté afin d'éviter un défaut. Cet objet est destiné à saisir le montant total payé par le gouvernement pour le compte de l'entreprise publique, à la fois en raison de la situation de surendettement de l'entreprise publique et de son défaut de paiement. ","(1) Вместо того, чтобы позволить ГП не выполнить обязательства по платежам, что, в зависимости от правовых соглашений, может активировать оговорки о «перекрестном» невыполнении условий по другим долговым обязательствам ГП, государство иногда вмешивается в целях предоставления поддержки испытывающему трудности ГП, с тем чтобы предотвратить дефолт. Предполагается, что эта статья отражает общую сумму, выплаченную государством от имени ГП в связи с финансовыми трудностями ГП или невозможностью выполнения обязательств по платежам. "]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C163,ROW(INDIRECT(\"1:\"&LEN(C163))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C163,ROW(INDIRECT(\"1:\"&LEN(C163))),1),\"\"))&\"_\"&ROW()","v":"P_163"},"Parameters",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Thresholds"},"Thresholds","Umbrales","Seuils","Пороговые уровни",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDEnglishCaribbean","EnglishCaribbean",9225,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C164,ROW(INDIRECT(\"1:\"&LEN(C164))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C164,ROW(INDIRECT(\"1:\"&LEN(C164))),1),\"\"))&\"_\"&ROW()","v":"P_164"},"Parameters",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Category 1"},"Category 1","Categoría 1","Risque très faible","Категория 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDSpanishColombia","SpanishColombia",9226,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C165,ROW(INDIRECT(\"1:\"&LEN(C165))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C165,ROW(INDIRECT(\"1:\"&LEN(C165))),1),\"\"))&\"_\"&ROW()","v":"P_165"},"Parameters",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Category 2"},"Category 2","Categoría 2","Risque faible","Категория 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDFrenchCongoDRC","FrenchCongoDRC",9228,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C166,ROW(INDIRECT(\"1:\"&LEN(C166))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C166,ROW(INDIRECT(\"1:\"&LEN(C166))),1),\"\"))&\"_\"&ROW()","v":"P_166"},"Parameters",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Category 3"},"Category 3","Categoría 3","Risque modéré","Категория 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDArabicSyria","ArabicSyria",10241,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C167,ROW(INDIRECT(\"1:\"&LEN(C167))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C167,ROW(INDIRECT(\"1:\"&LEN(C167))),1),\"\"))&\"_\"&ROW()","v":"P_167"},"Parameters",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Category 4"},"Category 4","Categoría 4","Risque élevé","Категория 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDEnglishBelize","EnglishBelize",10249,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C168,ROW(INDIRECT(\"1:\"&LEN(C168))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C168,ROW(INDIRECT(\"1:\"&LEN(C168))),1),\"\"))&\"_\"&ROW()","v":"P_168"},"Parameters",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Category 5"},"Category 5","Categoría 5","Risque très élevé","Категория 5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDSpanishPeru","SpanishPeru",10250,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C169,ROW(INDIRECT(\"1:\"&LEN(C169))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C169,ROW(INDIRECT(\"1:\"&LEN(C169))),1),\"\"))&\"_\"&ROW()","v":"P_169"},"Parameters",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"greater than"},"greater than","Mayor que","plus que","выше чем",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDFrenchSenegal","FrenchSenegal",10252,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C170,ROW(INDIRECT(\"1:\"&LEN(C170))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C170,ROW(INDIRECT(\"1:\"&LEN(C170))),1),\"\"))&\"_\"&ROW()","v":"P_170"},"Parameters",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"less than"},"less than","Menor que ","moins que","ниже чем",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDArabicJordan","ArabicJordan",11265,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C171,ROW(INDIRECT(\"1:\"&LEN(C171))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C171,ROW(INDIRECT(\"1:\"&LEN(C171))),1),\"\"))&\"_\"&ROW()","v":"P_171"},"Parameters",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Click to reset to default parameters"},"Click to reset to default parameters","Haga clic para restablecer los parámetros predeterminados","Cliquez pour réinitialiser les paramètres par défaut","Нажмите, чтобы восстановить параметры по умолчанию",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDEnglishTrinidadTobago","EnglishTrinidadTobago",11273,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C172,ROW(INDIRECT(\"1:\"&LEN(C172))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C172,ROW(INDIRECT(\"1:\"&LEN(C172))),1),\"\"))&\"_\"&ROW()","v":"P_172"},"Parameters",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Click to save as default parameters"},"Click to save as default parameters","Hacer clic para guardar los parámetros predeterminados.","Cliquez pour sauvegarder les paramètres par défaut","Нажмите, чтобы сохранить в качестве параметров по умолчанию"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C173,ROW(INDIRECT(\"1:\"&LEN(C173))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C173,ROW(INDIRECT(\"1:\"&LEN(C173))),1),\"\"))&\"_\"&ROW()","v":"P_173"},"Parameters",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Z-Score"},"Z-Score","Puntuación Z","Score Z","Z-оценка",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDSpanishArgentina","SpanishArgentina",11274,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C174,ROW(INDIRECT(\"1:\"&LEN(C174))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C174,ROW(INDIRECT(\"1:\"&LEN(C174))),1),\"\"))&\"_\"&ROW()","v":"P_174"},"Parameters",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Enter thresholds as a percentage"},"Enter thresholds as a percentage","Ingrese los umbrales en porcentajes","Entrer les seuils sous forme de pourcentage","Введите пороговые значения в виде процентов"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C175,ROW(INDIRECT(\"1:\"&LEN(C175))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C175,ROW(INDIRECT(\"1:\"&LEN(C175))),1),\"\"))&\"_\"&ROW()","v":"P_175"},"Parameters",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Enter thresholds as a metric"},"Enter thresholds as a metric","Ingrese los umbrales como métricas","Entrer les seuils sous form de métrique","Введите пороговые значения в виде количественных показателей"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C176,ROW(INDIRECT(\"1:\"&LEN(C176))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C176,ROW(INDIRECT(\"1:\"&LEN(C176))),1),\"\"))&\"_\"&ROW()","v":"M_176"},"Main",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Country and Data Information"},"Country and Data Information","Información del país y datos","Informations sur le pays et les données","Информация о стране и показателях",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDFrenchCameroon","FrenchCameroon",11276,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C177,ROW(INDIRECT(\"1:\"&LEN(C177))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C177,ROW(INDIRECT(\"1:\"&LEN(C177))),1),\"\"))&\"_\"&ROW()","v":"M_177"},"Main",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Step 1. Select country of SOEs."},"Step 1. Select country of SOEs.","Paso 1. Seleccione el país de la empresa estatal.","Étape 1. Sélectionnez le pays de l’entreprise publique","Этап 1. Выберите страну ГП.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDArabicLebanon","ArabicLebanon",12289,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C178,ROW(INDIRECT(\"1:\"&LEN(C178))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C178,ROW(INDIRECT(\"1:\"&LEN(C178))),1),\"\"))&\"_\"&ROW()","v":"M_178"},"Main",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Step 2. Input the currency used for the Financial information."},"Step 2. Input the currency used for the Financial information.","Paso 2. Ingrese la moneda utilizada para presentar información financiera.","Étape 2. Saisissez la monnaie utilisée pour les informations financières.","Этап 2. Задайте валюту, используемую при указании финансовой информации.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDEnglishZimbabwe","EnglishZimbabwe",12297,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C179,ROW(INDIRECT(\"1:\"&LEN(C179))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C179,ROW(INDIRECT(\"1:\"&LEN(C179))),1),\"\"))&\"_\"&ROW()","v":"M_179"},"Main",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"note: If financials are not in the national currency, % GDP calculations will be incorrect."},"note: If financials are not in the national currency, % GDP calculations will be incorrect.","Nota: Si los estados financieros no están expresados en la moneda nacional, los cálculos del porcentaje del PIB serán incorrectos.","Note : si les données financières ne sont pas exprimées dans la monnaie nationale, les calculs en pourcentage du PIB seront erronés.","Примечание. Если финансовые показатели не будут заданы в национальной валюте, расчеты в процентах ВВП будут некорректны.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDSpanishEcuador","SpanishEcuador",12298,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C180,ROW(INDIRECT(\"1:\"&LEN(C180))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C180,ROW(INDIRECT(\"1:\"&LEN(C180))),1),\"\"))&\"_\"&ROW()","v":"M_180"},"Main",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Step 3. Indicate the units for financial data."},"Step 3. Indicate the units for financial data.","Paso 3. Indique las unidades en las que están expresados los datos financieros.","Étape 3. Indiquez les unités pour les données financières.","Этап 3. Укажите единицы измерения для финансовых данных.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDFrenchCotedIvoire","FrenchCotedIvoire",12300,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C181,ROW(INDIRECT(\"1:\"&LEN(C181))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C181,ROW(INDIRECT(\"1:\"&LEN(C181))),1),\"\"))&\"_\"&ROW()","v":"M_181"},"Main",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Step 4. Select how many SOEs you are modeling."},"Step 4. Select how many SOEs you are modeling.","Paso 4. Seleccione cuántas empresas estatales está contemplando en la elaboración del modelo.","Étape 4. Sélectionner le nombre d’entreprises publiques incluses dans la modélisation","Этап 4. Выберите количество моделируемых ГП.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDArabicKuwait","ArabicKuwait",13313,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C182,ROW(INDIRECT(\"1:\"&LEN(C182))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C182,ROW(INDIRECT(\"1:\"&LEN(C182))),1),\"\"))&\"_\"&ROW()","v":"M_182"},"Main",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"note: This template can handle 40 SOEs."},"note: This template can handle 40 SOEs.","Nota: Esta planilla admite un máximo de 40 empresas estatales.","Note : ce modèle peut prendre en charge jusqu’à 40 entreprises publiques.","Примечание. Эта форма позволяет работать с данными 40 ГП.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDEnglishPhilippines","EnglishPhilippines",13321,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C183,ROW(INDIRECT(\"1:\"&LEN(C183))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C183,ROW(INDIRECT(\"1:\"&LEN(C183))),1),\"\"))&\"_\"&ROW()","v":"M_183"},"Main",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Step 5. Input first year of financial statements."},"Step 5. Input first year of financial statements.","Paso 5. Ingrese el primer año en el que se cuenta con estados financieros.","Étape 5. Saisissez la première année des états financiers.","Этап 5. Укажите первый год имеющейся финансовой отчетности.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDSpanishChile","SpanishChile",13322,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C184,ROW(INDIRECT(\"1:\"&LEN(C184))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C184,ROW(INDIRECT(\"1:\"&LEN(C184))),1),\"\"))&\"_\"&ROW()","v":"M_184"},"Main",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Step 6. Input how many years of data you have."},"Step 6. Input how many years of data you have.","Paso 6. Ingrese cuántos años de datos tiene a disposición.","Étape 6. Indiquez le nombre d’années pour lesquelles vous disposez de données.","Этап 6. Укажите количество лет, за которые у вас имеются данные.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDFrenchMali","FrenchMali",13324,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C185,ROW(INDIRECT(\"1:\"&LEN(C185))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C185,ROW(INDIRECT(\"1:\"&LEN(C185))),1),\"\"))&\"_\"&ROW()","v":"M_185"},"Main",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"note: Max is 15 years of data, must have at least 2 years of data"},"note: Max is 15 years of data, must have at least 2 years of data","Nota: 15 años de datos como máximo y 2 años de datos como mínimo","Note : au maximum 15 années et au minimum deux années. ","Примечание. Максимальный период для ввода данных: 15 лет; необходимы данные как минимум за 2 года.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDArabicUAE","ArabicUAE",14337,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C186,ROW(INDIRECT(\"1:\"&LEN(C186))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C186,ROW(INDIRECT(\"1:\"&LEN(C186))),1),\"\"))&\"_\"&ROW()","v":"M_186"},"Main",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Step 7. After filling out the above information, proceed to Input Forms to input Company Financials"},"Step 7. After filling out the above information, proceed to Input Forms to input Company Financials","Paso 7. Una vez que haya completado la información anterior, continúe con los Formularios de entrada de datos para ingresar los estados financieros de la empresa","Étape 7. Après avoir rempli les informations ci-dessus, allez sur « formulaires de saisie » pour saisir les données financières de l’entreprise.","Этап 7. Заполнив вышеуказанную информацию, перейдите во вкладку «Формы ввода данных» для ввода финансовых показателей предприятий.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDEnglishIndonesia","EnglishIndonesia",14345,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C187,ROW(INDIRECT(\"1:\"&LEN(C187))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C187,ROW(INDIRECT(\"1:\"&LEN(C187))),1),\"\"))&\"_\"&ROW()","v":"M_187"},"Main",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Please note that the initial page may move slowly because it is structuring the input forms. Once all of the correct data information is selected, the file should move quickly."},"Please note that the initial page may move slowly because it is structuring the input forms. Once all of the correct data information is selected, the file should move quickly.","Tenga presente que la página inicial puede ralentizarse debido a que está estructurando los formularios de entrada de datos. Una vez seleccionada toda la información correcta, el archivo debería tornarse más ágil.","Veuillez noter qu’il se peut que la page initiale soit plus lente car les formulaires de saisie doivent être structurés. Une fois que les informations correctes ont été séléctionnées, le fichier devrait fonctionner rapidement.","Обратите внимание, что начальная страница может работать медленно в связи с выполнением структуризации форм ввода данных. После указания всей необходимой информации файл должен работать быстро.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDSpanishUruguay","SpanishUruguay",14346,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C188,ROW(INDIRECT(\"1:\"&LEN(C188))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C188,ROW(INDIRECT(\"1:\"&LEN(C188))),1),\"\"))&\"_\"&ROW()","v":"M_188"},"Main",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Click to delete database"},"Click to delete database","Haga clic para eliminar la base de datos","Cliquez pour supprimer la base de données","Нажмите на кнопку для удаления базы данных",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDFrenchMorocco","FrenchMorocco",14348,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C189,ROW(INDIRECT(\"1:\"&LEN(C189))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C189,ROW(INDIRECT(\"1:\"&LEN(C189))),1),\"\"))&\"_\"&ROW()","v":"M_189"},"Main",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Click to clear Input Forms"},"Click to clear Input Forms","Haga clic para vaciar los Formularios de entrada de datos","Cliquez pour supprimer toutes les données des formulaires de saisie","Нажмите на кнопку для очистки формы ввода данных",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDArabicBahrain","ArabicBahrain",15361,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C190,ROW(INDIRECT(\"1:\"&LEN(C190))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C190,ROW(INDIRECT(\"1:\"&LEN(C190))),1),\"\"))&\"_\"&ROW()","v":"M_190"},"Main",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Select Language:"},"Select Language:","Seleccione el idioma:","Choisir la langue:","Выберите язык:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDSpanishParaguay","SpanishParaguay",15370,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C191,ROW(INDIRECT(\"1:\"&LEN(C191))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C191,ROW(INDIRECT(\"1:\"&LEN(C191))),1),\"\"))&\"_\"&ROW()","v":"IF_191"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"*Note: Company Acronym, Company Type and Primary Sector must be filled out in order for the template to correctly display outputs."},"*Note: Company Acronym, Company Type and Primary Sector must be filled out in order for the template to correctly display outputs.","*Nota: Se deben completar los campos Acrónimo de la empresa, Tipo de empresa y Sector primario para poder visualizar los resultados correctamente en la planilla.","*Remarque : L'Acronyme de la société, le Type de société et le Secteur primaire doivent être remplis pour que le modèle affiche correctement les résultats.","*Примечание. Поля «Сокращенное наименование предприятия», «Вид предприятия» и «Основной сектор» должны быть заполнены, чтобы в форме верно отображались выходные данные.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDFrenchHaiti","FrenchHaiti",15372,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C192,ROW(INDIRECT(\"1:\"&LEN(C192))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C192,ROW(INDIRECT(\"1:\"&LEN(C192))),1),\"\"))&\"_\"&ROW()","v":"IF_192"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Step 8. Input Financial Data for all companies."},"Step 8. Input Financial Data for all companies.","Paso 8. Ingrese datos financieros para todas las empresas.","Étape 8. Saisissez les données financières pour toutes les entreprises.","Этап 8. Введите финансовые данные по всем предприятиям.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDArabicQatar","ArabicQatar",16385,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C193,ROW(INDIRECT(\"1:\"&LEN(C193))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C193,ROW(INDIRECT(\"1:\"&LEN(C193))),1),\"\"))&\"_\"&ROW()","v":"IF_193"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Step 9. When complete, click button to import."},"Step 9. When complete, click button to import.","Paso 9. Una vez que haya finalizado, haga clic en el botón para importar la información.","Étape 9. Lorsque vous avez terminé, cliquez sur le bouton pour importer.","Этап 9. По завершении нажмите на кнопку импорта данных.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDSpanishBolivia","SpanishBolivia",16394,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C194,ROW(INDIRECT(\"1:\"&LEN(C194))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C194,ROW(INDIRECT(\"1:\"&LEN(C194))),1),\"\"))&\"_\"&ROW()","v":"IF_194"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Step 10. Once imported, view blue tabs."},"Step 10. Once imported, view blue tabs.","Paso 10. Una vez finalizada la importación, observe las pestañas en azul.","Étape 10. Une fois importées, visualisez les onglets bleus.","Этап 10. После импорта данных изучите синие вкладки.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDSpanishElSalvador","SpanishElSalvador",17418,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C195,ROW(INDIRECT(\"1:\"&LEN(C195))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C195,ROW(INDIRECT(\"1:\"&LEN(C195))),1),\"\"))&\"_\"&ROW()","v":"IF_195"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Company Information: SOE # "},"Company Information: SOE # ","Información de la empresa: N° de empresa estatal ","Informations sur l'entreprise: Entreprise Publique # ","Информация о предприятии: № ГП ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDSpanishHonduras","SpanishHonduras",18442,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C196,ROW(INDIRECT(\"1:\"&LEN(C196))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C196,ROW(INDIRECT(\"1:\"&LEN(C196))),1),\"\"))&\"_\"&ROW()","v":"IF_196"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Company Type"},"Company Type","Tipo de empresa:","Type d’entreprise :","Вид предприятия:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDSpanishNicaragua","SpanishNicaragua",19466,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C197,ROW(INDIRECT(\"1:\"&LEN(C197))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C197,ROW(INDIRECT(\"1:\"&LEN(C197))),1),\"\"))&\"_\"&ROW()","v":"IF_197"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Fin / NonFin"},"Fin / NonFin","Financiera / No financiera","Financière / non financière","Финансовое/нефинансовое",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"msoLanguageIDSpanishPuertoRico","SpanishPuertoRico",20490,{"$error":"#N/A"}]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C198,ROW(INDIRECT(\"1:\"&LEN(C198))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C198,ROW(INDIRECT(\"1:\"&LEN(C198))),1),\"\"))&\"_\"&ROW()","v":"IF_198"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Company Acronym"},"Company Acronym","Acrónimo de la empresa","Acronyme de l’entreprise","Акроним предприятия"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C199,ROW(INDIRECT(\"1:\"&LEN(C199))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C199,ROW(INDIRECT(\"1:\"&LEN(C199))),1),\"\"))&\"_\"&ROW()","v":"IF_199"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Full Name"},"Full Name","Nombre completo","Nom complet","Полное наименование"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C200,ROW(INDIRECT(\"1:\"&LEN(C200))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C200,ROW(INDIRECT(\"1:\"&LEN(C200))),1),\"\"))&\"_\"&ROW()","v":"IF_200"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Primary Sector"},"Primary Sector","Sector primario:","Secteur primaire :","Первичный сектор:"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C201,ROW(INDIRECT(\"1:\"&LEN(C201))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C201,ROW(INDIRECT(\"1:\"&LEN(C201))),1),\"\"))&\"_\"&ROW()","v":"IF_201"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Secondary Sector"},"Secondary Sector","Sector secundario:","Secteur secondaire :","Вторичный сектор:"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C202,ROW(INDIRECT(\"1:\"&LEN(C202))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C202,ROW(INDIRECT(\"1:\"&LEN(C202))),1),\"\"))&\"_\"&ROW()","v":"IF_202"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Legal Form"},"Legal Form","Tipo societario:","Forme juridique","Организационно-правовая форма:"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C203,ROW(INDIRECT(\"1:\"&LEN(C203))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C203,ROW(INDIRECT(\"1:\"&LEN(C203))),1),\"\"))&\"_\"&ROW()","v":"IF_203"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"City"},"City","Ciudad","Ville","Город"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C204,ROW(INDIRECT(\"1:\"&LEN(C204))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C204,ROW(INDIRECT(\"1:\"&LEN(C204))),1),\"\"))&\"_\"&ROW()","v":"IF_204"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Government Shareholder"},"Government Shareholder","Accionista del gobierno","Actionnaire du gouvernement","Государственный акционер"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C205,ROW(INDIRECT(\"1:\"&LEN(C205))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C205,ROW(INDIRECT(\"1:\"&LEN(C205))),1),\"\"))&\"_\"&ROW()","v":"IF_205"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Domestic Central Government Ownership"},"Domestic Central Government Ownership","De propiedad del gobierno central nacional","Participation de l’administration centrale intérieure","Доля участия национального центрального правительства"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C206,ROW(INDIRECT(\"1:\"&LEN(C206))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C206,ROW(INDIRECT(\"1:\"&LEN(C206))),1),\"\"))&\"_\"&ROW()","v":"IF_206"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Domestic Subnational Government Ownership"},"Domestic Subnational Government Ownership","De propiedad del gobierno interno subnacional","Participation des collectivités locales intérieures","Доля участия субнациональных органов государственного управления"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C207,ROW(INDIRECT(\"1:\"&LEN(C207))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C207,ROW(INDIRECT(\"1:\"&LEN(C207))),1),\"\"))&\"_\"&ROW()","v":"IF_207"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Private Domestic Ownership"},"Private Domestic Ownership","De propiedad nacional privada","Participations privées nationales","Доля участия национального частного сектора"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C208,ROW(INDIRECT(\"1:\"&LEN(C208))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C208,ROW(INDIRECT(\"1:\"&LEN(C208))),1),\"\"))&\"_\"&ROW()","v":"IF_208"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Private Foreign Ownership"},"Private Foreign Ownership","De propiedad extranjera privada","Participations privées étrangères","Доля участия иностранного частного сектора"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C209,ROW(INDIRECT(\"1:\"&LEN(C209))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C209,ROW(INDIRECT(\"1:\"&LEN(C209))),1),\"\"))&\"_\"&ROW()","v":"IF_209"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Balance Sheet as of:"},"Balance Sheet as of:","Balance al:","Bilan au (date) :","Баланс по состоянию на:"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C210,ROW(INDIRECT(\"1:\"&LEN(C210))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C210,ROW(INDIRECT(\"1:\"&LEN(C210))),1),\"\"))&\"_\"&ROW()","v":"IF_210"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Currency"},"Currency","Moneda","Monnaie","Валюта"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C211,ROW(INDIRECT(\"1:\"&LEN(C211))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C211,ROW(INDIRECT(\"1:\"&LEN(C211))),1),\"\"))&\"_\"&ROW()","v":"IF_211"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Total Current Assets"},"Total Current Assets","Total activo corriente","Total des actifs courants","Всего текущих активов"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C212,ROW(INDIRECT(\"1:\"&LEN(C212))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C212,ROW(INDIRECT(\"1:\"&LEN(C212))),1),\"\"))&\"_\"&ROW()","v":"IF_212"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Net Property, Plant & Equipment (Fixed Assets)"},"Net Property, Plant & Equipment (Fixed Assets)","Propiedad, planta y equipo, neto (activo fijo)","Biens corporels (immobilisations)","Чистая стоимость недвижимого имущества, зданий, сооружений и оборудования (основные средства)"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C213,ROW(INDIRECT(\"1:\"&LEN(C213))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C213,ROW(INDIRECT(\"1:\"&LEN(C213))),1),\"\"))&\"_\"&ROW()","v":"IF_213"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Total Non-current Assets"},"Total Non-current Assets","Total activo no corriente","Total des actifs non courants"," Всего основных активов"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C214,ROW(INDIRECT(\"1:\"&LEN(C214))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C214,ROW(INDIRECT(\"1:\"&LEN(C214))),1),\"\"))&\"_\"&ROW()","v":"IF_214"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Total Assets"},"Total Assets","Total activo","Total des actifs","Всего активов"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C215,ROW(INDIRECT(\"1:\"&LEN(C215))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C215,ROW(INDIRECT(\"1:\"&LEN(C215))),1),\"\"))&\"_\"&ROW()","v":"IF_215"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Total Current Liabilities"},"Total Current Liabilities","Total pasivo corriente","Total des passifs courants","Всего текущих обязательств"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C216,ROW(INDIRECT(\"1:\"&LEN(C216))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C216,ROW(INDIRECT(\"1:\"&LEN(C216))),1),\"\"))&\"_\"&ROW()","v":"IF_216"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Total Non-Current Liabilities"},"Total Non-Current Liabilities","Total pasivo no corriente","Total des passifs non courants","Всего не"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C217,ROW(INDIRECT(\"1:\"&LEN(C217))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C217,ROW(INDIRECT(\"1:\"&LEN(C217))),1),\"\"))&\"_\"&ROW()","v":"IF_217"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Total Liabilities"},"Total Liabilities","Total pasivo","Total des passifs","Всего обязательств"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C218,ROW(INDIRECT(\"1:\"&LEN(C218))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C218,ROW(INDIRECT(\"1:\"&LEN(C218))),1),\"\"))&\"_\"&ROW()","v":"IF_218"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Total Equity"},"Total Equity","Total patrimonio neto","Total des capitaux propres","Совокупный собственный капитал"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C219,ROW(INDIRECT(\"1:\"&LEN(C219))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C219,ROW(INDIRECT(\"1:\"&LEN(C219))),1),\"\"))&\"_\"&ROW()","v":"IF_219"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Total Liabilities And Equity"},"Total Liabilities And Equity","Total pasivo y patrimonio neto","Total des passifs et des capitaux propres","Всего обязательств и собственного капитала"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C220,ROW(INDIRECT(\"1:\"&LEN(C220))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C220,ROW(INDIRECT(\"1:\"&LEN(C220))),1),\"\"))&\"_\"&ROW()","v":"IF_220"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Consistency Check:"},"Consistency Check:","Verificación de coherencia:","Vérification de cohérence :","Проверка соответствия:"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C221,ROW(INDIRECT(\"1:\"&LEN(C221))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C221,ROW(INDIRECT(\"1:\"&LEN(C221))),1),\"\"))&\"_\"&ROW()","v":"IF_221"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Assets = Liabilities + Equity"},"Assets = Liabilities + Equity","Activo = Pasivo + Patrimonio neto","Total des actifs = Total des passifs + Total des capitaux propres","Активы = Обязательства + Собственный капитал"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C222,ROW(INDIRECT(\"1:\"&LEN(C222))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C222,ROW(INDIRECT(\"1:\"&LEN(C222))),1),\"\"))&\"_\"&ROW()","v":"IF_222"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Cost Of Goods Sold (-)"},"Cost Of Goods Sold (-)","Costo de las mercaderías vendidas (-)","Coût des marchandises vendues (-)","Себестоимость реализации продукции (-)"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C223,ROW(INDIRECT(\"1:\"&LEN(C223))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C223,ROW(INDIRECT(\"1:\"&LEN(C223))),1),\"\"))&\"_\"&ROW()","v":"IF_223"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Gross Profit"},"Gross Profit","Margen de ganancia bruta","Bénéfice brut","Валовая прибыль"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C224,ROW(INDIRECT(\"1:\"&LEN(C224))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C224,ROW(INDIRECT(\"1:\"&LEN(C224))),1),\"\"))&\"_\"&ROW()","v":"IF_224"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Other operating expenses (- = expense)"},"Other operating expenses (- = expense)","Otros gastos de explotación (- = gasto)","Autres dépenses de fonctionnement (- = dépense)","Прочие операционные расходы (- = расходы)"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C225,ROW(INDIRECT(\"1:\"&LEN(C225))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C225,ROW(INDIRECT(\"1:\"&LEN(C225))),1),\"\"))&\"_\"&ROW()","v":"IF_225"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Operating Profit (EBIT)"},"Operating Profit (EBIT)","Resultado de explotación (EBIT)","Bénéfice d'exploitation (EBIT)","Операционная прибыль (ПДПН)"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C226,ROW(INDIRECT(\"1:\"&LEN(C226))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C226,ROW(INDIRECT(\"1:\"&LEN(C226))),1),\"\"))&\"_\"&ROW()","v":"IF_226"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Finance Costs (- = expense)"},"Finance Costs (- = expense)","Costos financieros (- = gasto)","Coûts financiers (- = dépense)","Финансовые расходы (- = расходы)"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C227,ROW(INDIRECT(\"1:\"&LEN(C227))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C227,ROW(INDIRECT(\"1:\"&LEN(C227))),1),\"\"))&\"_\"&ROW()","v":"IF_227"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Finance Income (- = expense)"},"Finance Income (- = expense)","Ingresos financieros (- = gasto)","Produits financiers (- = dépenses)","Финансовые доходы (- = расходы)"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C228,ROW(INDIRECT(\"1:\"&LEN(C228))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C228,ROW(INDIRECT(\"1:\"&LEN(C228))),1),\"\"))&\"_\"&ROW()","v":"IF_228"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Other Non-operating Net Gain/Loss (- = loss)"},"Other Non-operating Net Gain/Loss (- = loss)","Otra ganancia/pérdida neta no de explotación (- = pérdida)","Autres gains ou pertes nets hors exploitation (- = perte)","Прочая неоперационная чистая прибыль/убытки (- = убыток)"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C229,ROW(INDIRECT(\"1:\"&LEN(C229))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C229,ROW(INDIRECT(\"1:\"&LEN(C229))),1),\"\"))&\"_\"&ROW()","v":"IF_229"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Net Profit Before Tax"},"Net Profit Before Tax","Resultado neto antes de impuestos","Bénéfice net avant impôt","Чистая прибыль до уплаты налогов"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C230,ROW(INDIRECT(\"1:\"&LEN(C230))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C230,ROW(INDIRECT(\"1:\"&LEN(C230))),1),\"\"))&\"_\"&ROW()","v":"IF_230"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Income Tax Expense (- = expense)"},"Income Tax Expense (- = expense)","Cargo por el impuesto sobre la renta (- = gasto)","Charge d'impôt sur le revenu (- = dépense)","Расходы по налогам на доходы (- = расходы)"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C231,ROW(INDIRECT(\"1:\"&LEN(C231))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C231,ROW(INDIRECT(\"1:\"&LEN(C231))),1),\"\"))&\"_\"&ROW()","v":"IF_231"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Gain/Loss from Discontinued Operations (- = loss)"},"Gain/Loss from Discontinued Operations (- = loss)","Ganancia/pérdida de las operaciones discontinuadas (-= pérdida)","Gain/perte des activités abandonnées (- = perte)","Прибыль/убытки от прекращения деятельности (- = убыток)"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C232,ROW(INDIRECT(\"1:\"&LEN(C232))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C232,ROW(INDIRECT(\"1:\"&LEN(C232))),1),\"\"))&\"_\"&ROW()","v":"IF_232"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Net Profit"},"Net Profit","Resultado neto","Bénéfice net","Чистая прибыль"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C233,ROW(INDIRECT(\"1:\"&LEN(C233))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C233,ROW(INDIRECT(\"1:\"&LEN(C233))),1),\"\"))&\"_\"&ROW()","v":"IF_233"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Less Dividends (-)"},"Less Dividends (-)","Menos dividendos (-)","Moins les dividendes (-)","Минус дивиденды (-)"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C234,ROW(INDIRECT(\"1:\"&LEN(C234))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C234,ROW(INDIRECT(\"1:\"&LEN(C234))),1),\"\"))&\"_\"&ROW()","v":"IF_234"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Retained Earnings for the year"},"Retained Earnings for the year","Benefcio retenido del ejercicio","Bénéfices non distribués pour l'année","Нераспределенная прибыль за год"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C235,ROW(INDIRECT(\"1:\"&LEN(C235))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C235,ROW(INDIRECT(\"1:\"&LEN(C235))),1),\"\"))&\"_\"&ROW()","v":"IF_235"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Add back: Depreciation & Amortization"},"Add back: Depreciation & Amortization","Más: Depreciación y amortización","Ajouter à nouveau : Amortissements et dépréciations","Добавить снова: Износ и амортизация"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C236,ROW(INDIRECT(\"1:\"&LEN(C236))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C236,ROW(INDIRECT(\"1:\"&LEN(C236))),1),\"\"))&\"_\"&ROW()","v":"IF_236"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports.","*Nota: Generalmente, los estados financieros anuales no contienen información sobre Transacciones del gobierno. Realice las gestiones necesarias con las fuentes pertinentes, entre ellas, el Departamento de Presupuesto, el Departamento de Deuda e Informes de Riesgo Fiscal.","*Note : les données relatives aux opérations des administrations publiques ne figurent généralement pas dans les états financiers annuels. Veuillez travailler en coordination avec différentes sources pertinentes comme la direction du budget, la direction de la dette et les rapports sur les risques budgétaires.","*Примечание. В годовой финансовой отчетности обычно не содержится данных об операциях органов государственного управления. Просьба согласовывать информацию с соответствующими источниками, в том числе с бюджетным департаментом, департаментом по вопросам задолженности и отчетами о бюджетных рисках."]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C237,ROW(INDIRECT(\"1:\"&LEN(C237))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C237,ROW(INDIRECT(\"1:\"&LEN(C237))),1),\"\"))&\"_\"&ROW()","v":"IF_237"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Check: Ensure Assets = Liabilities + Equity"},"Check: Ensure Assets = Liabilities + Equity","Verifique que Activos = Pasivo + Capital","Vérification: Actifs = Passifs (total dettes + fonds propres)","Проверка: Убедитесь, что Активы = Обязаткльства + Собственный капитал"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C238,ROW(INDIRECT(\"1:\"&LEN(C238))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C238,ROW(INDIRECT(\"1:\"&LEN(C238))),1),\"\"))&\"_\"&ROW()","v":"IF_238"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Pass"},"Pass","Aprobada","Approuvé","Пройдена"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C239,ROW(INDIRECT(\"1:\"&LEN(C239))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C239,ROW(INDIRECT(\"1:\"&LEN(C239))),1),\"\"))&\"_\"&ROW()","v":"IF_239"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Comments"},"Comments","Comentarios","Commentaires","Примечания"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C240,ROW(INDIRECT(\"1:\"&LEN(C240))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C240,ROW(INDIRECT(\"1:\"&LEN(C240))),1),\"\"))&\"_\"&ROW()","v":"IF_240"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Ownership Stakes must Equal 100%"},"Ownership Stakes must Equal 100%","La propiedad debe ser igual al 100%","La propriété doit être égale 100%","Собственность должна равняться 100%"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C241,ROW(INDIRECT(\"1:\"&LEN(C241))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C241,ROW(INDIRECT(\"1:\"&LEN(C241))),1),\"\"))&\"_\"&ROW()","v":"IF_241"},"Input Forms",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Import Data"},"Import Data","Importar datos","Importer les données","Импорт данных"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C242,ROW(INDIRECT(\"1:\"&LEN(C242))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C242,ROW(INDIRECT(\"1:\"&LEN(C242))),1),\"\"))&\"_\"&ROW()","v":"GDP_242"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Afghanistan"},"Afghanistan","Afganistán","Afghanistan","Афганистан"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C243,ROW(INDIRECT(\"1:\"&LEN(C243))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C243,ROW(INDIRECT(\"1:\"&LEN(C243))),1),\"\"))&\"_\"&ROW()","v":"GDP_243"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Albania"},"Albania","Albania","Albanie","Албания"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C244,ROW(INDIRECT(\"1:\"&LEN(C244))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C244,ROW(INDIRECT(\"1:\"&LEN(C244))),1),\"\"))&\"_\"&ROW()","v":"GDP_244"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Algeria"},"Algeria","Argelia","Algérie","Алжир"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C245,ROW(INDIRECT(\"1:\"&LEN(C245))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C245,ROW(INDIRECT(\"1:\"&LEN(C245))),1),\"\"))&\"_\"&ROW()","v":"GDP_245"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Angola"},"Angola","Angola","Angola","Ангола"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C246,ROW(INDIRECT(\"1:\"&LEN(C246))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C246,ROW(INDIRECT(\"1:\"&LEN(C246))),1),\"\"))&\"_\"&ROW()","v":"GDP_246"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Anguilla"},"Anguilla","Anguilla","Anguilla","Ангилья"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C247,ROW(INDIRECT(\"1:\"&LEN(C247))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C247,ROW(INDIRECT(\"1:\"&LEN(C247))),1),\"\"))&\"_\"&ROW()","v":"GDP_247"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Antigua and Barbuda"},"Antigua and Barbuda","Antigua y Barbuda","Antigua-et-Barbuda","Антигуа и Барбуда"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C248,ROW(INDIRECT(\"1:\"&LEN(C248))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C248,ROW(INDIRECT(\"1:\"&LEN(C248))),1),\"\"))&\"_\"&ROW()","v":"GDP_248"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Armenia"},"Armenia","Armenia","Arménie","Армения"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C249,ROW(INDIRECT(\"1:\"&LEN(C249))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C249,ROW(INDIRECT(\"1:\"&LEN(C249))),1),\"\"))&\"_\"&ROW()","v":"GDP_249"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Aruba"},"Aruba","Aruba","Aruba","Аруба"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C250,ROW(INDIRECT(\"1:\"&LEN(C250))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C250,ROW(INDIRECT(\"1:\"&LEN(C250))),1),\"\"))&\"_\"&ROW()","v":"GDP_250"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Azerbaijan"},"Azerbaijan","Azerbaiyán","Azerbaïdjan","Азербайджан"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C251,ROW(INDIRECT(\"1:\"&LEN(C251))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C251,ROW(INDIRECT(\"1:\"&LEN(C251))),1),\"\"))&\"_\"&ROW()","v":"GDP_251"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Bahamas, The"},"Bahamas, The","Bahamas, Las","Bahamas","Багамские острова"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C252,ROW(INDIRECT(\"1:\"&LEN(C252))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C252,ROW(INDIRECT(\"1:\"&LEN(C252))),1),\"\"))&\"_\"&ROW()","v":"GDP_252"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Bahrain"},"Bahrain","Bahrein","Bahreïn","Бахрейн"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C253,ROW(INDIRECT(\"1:\"&LEN(C253))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C253,ROW(INDIRECT(\"1:\"&LEN(C253))),1),\"\"))&\"_\"&ROW()","v":"GDP_253"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Bangladesh"},"Bangladesh","Bangladesh","Bangladesh","Бангладеш"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C254,ROW(INDIRECT(\"1:\"&LEN(C254))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C254,ROW(INDIRECT(\"1:\"&LEN(C254))),1),\"\"))&\"_\"&ROW()","v":"GDP_254"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Barbados"},"Barbados","Barbados","Barbade","Барбадос"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C255,ROW(INDIRECT(\"1:\"&LEN(C255))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C255,ROW(INDIRECT(\"1:\"&LEN(C255))),1),\"\"))&\"_\"&ROW()","v":"GDP_255"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Belize"},"Belize","Belice","Belize","Белиз"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C256,ROW(INDIRECT(\"1:\"&LEN(C256))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C256,ROW(INDIRECT(\"1:\"&LEN(C256))),1),\"\"))&\"_\"&ROW()","v":"GDP_256"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Benin"},"Benin","Benin","Bénin","Бенин"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C257,ROW(INDIRECT(\"1:\"&LEN(C257))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C257,ROW(INDIRECT(\"1:\"&LEN(C257))),1),\"\"))&\"_\"&ROW()","v":"GDP_257"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Bhutan"},"Bhutan","Bhután","Bhoutan","Бутан"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C258,ROW(INDIRECT(\"1:\"&LEN(C258))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C258,ROW(INDIRECT(\"1:\"&LEN(C258))),1),\"\"))&\"_\"&ROW()","v":"GDP_258"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Bolivia"},"Bolivia","Bolivia","Bolivie","Боливия"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C259,ROW(INDIRECT(\"1:\"&LEN(C259))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C259,ROW(INDIRECT(\"1:\"&LEN(C259))),1),\"\"))&\"_\"&ROW()","v":"GDP_259"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Bosnia and Herzegovina"},"Bosnia and Herzegovina","Bosnia y Herzegovina","Bosnie-Herzégovine","Босния и Герцеговина"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C260,ROW(INDIRECT(\"1:\"&LEN(C260))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C260,ROW(INDIRECT(\"1:\"&LEN(C260))),1),\"\"))&\"_\"&ROW()","v":"GDP_260"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Botswana"},"Botswana","Botsuana","Botswana","Ботсвана"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C261,ROW(INDIRECT(\"1:\"&LEN(C261))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C261,ROW(INDIRECT(\"1:\"&LEN(C261))),1),\"\"))&\"_\"&ROW()","v":"GDP_261"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Brunei Darussalam"},"Brunei Darussalam","Brunei Darussalam","Brunei Darussalam","Бруней-Даруссалам"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C262,ROW(INDIRECT(\"1:\"&LEN(C262))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C262,ROW(INDIRECT(\"1:\"&LEN(C262))),1),\"\"))&\"_\"&ROW()","v":"GDP_262"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Bulgaria"},"Bulgaria","Bulgaria","Bulgarie","Болгария"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C263,ROW(INDIRECT(\"1:\"&LEN(C263))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C263,ROW(INDIRECT(\"1:\"&LEN(C263))),1),\"\"))&\"_\"&ROW()","v":"GDP_263"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Burkina Faso"},"Burkina Faso","Burkina Faso","Burkina Faso","Буркина-Фасо"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C264,ROW(INDIRECT(\"1:\"&LEN(C264))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C264,ROW(INDIRECT(\"1:\"&LEN(C264))),1),\"\"))&\"_\"&ROW()","v":"GDP_264"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Burundi"},"Burundi","Burundi","Burundi","Бурунди"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C265,ROW(INDIRECT(\"1:\"&LEN(C265))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C265,ROW(INDIRECT(\"1:\"&LEN(C265))),1),\"\"))&\"_\"&ROW()","v":"GDP_265"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Cabo Verde"},"Cabo Verde","Cabo Verde","Cabo Verde","Кабо-Верде"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C266,ROW(INDIRECT(\"1:\"&LEN(C266))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C266,ROW(INDIRECT(\"1:\"&LEN(C266))),1),\"\"))&\"_\"&ROW()","v":"GDP_266"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Cambodia"},"Cambodia","Camboya","Cambodge","Камбоджа"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C267,ROW(INDIRECT(\"1:\"&LEN(C267))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C267,ROW(INDIRECT(\"1:\"&LEN(C267))),1),\"\"))&\"_\"&ROW()","v":"GDP_267"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Cameroon"},"Cameroon","Camerún","Cameroun","Камерун"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C268,ROW(INDIRECT(\"1:\"&LEN(C268))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C268,ROW(INDIRECT(\"1:\"&LEN(C268))),1),\"\"))&\"_\"&ROW()","v":"GDP_268"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Central African Republic"},"Central African Republic","República Centroafricana","République centrafricaine","Центральноафриканская Республика"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C269,ROW(INDIRECT(\"1:\"&LEN(C269))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C269,ROW(INDIRECT(\"1:\"&LEN(C269))),1),\"\"))&\"_\"&ROW()","v":"GDP_269"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Chad"},"Chad","Chad","Tchad","Чад"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C270,ROW(INDIRECT(\"1:\"&LEN(C270))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C270,ROW(INDIRECT(\"1:\"&LEN(C270))),1),\"\"))&\"_\"&ROW()","v":"GDP_270"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"China"},"China","China","Chine","Китай"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C271,ROW(INDIRECT(\"1:\"&LEN(C271))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C271,ROW(INDIRECT(\"1:\"&LEN(C271))),1),\"\"))&\"_\"&ROW()","v":"GDP_271"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Colombia"},"Colombia","Colombia","Colombie","Колумбия"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C272,ROW(INDIRECT(\"1:\"&LEN(C272))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C272,ROW(INDIRECT(\"1:\"&LEN(C272))),1),\"\"))&\"_\"&ROW()","v":"GDP_272"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Comoros"},"Comoros","Comoras","Comores","Коморские Острова"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C273,ROW(INDIRECT(\"1:\"&LEN(C273))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C273,ROW(INDIRECT(\"1:\"&LEN(C273))),1),\"\"))&\"_\"&ROW()","v":"GDP_273"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Congo, Democratic Republic of the"},"Congo, Democratic Republic of the","Congo, República Democrática del","République démocratique du Congo","Конго, Демократическая Республика"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C274,ROW(INDIRECT(\"1:\"&LEN(C274))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C274,ROW(INDIRECT(\"1:\"&LEN(C274))),1),\"\"))&\"_\"&ROW()","v":"GDP_274"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Congo, Republic of"},"Congo, Republic of","Congo, República del","République du Congo","Конго, Республика"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C275,ROW(INDIRECT(\"1:\"&LEN(C275))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C275,ROW(INDIRECT(\"1:\"&LEN(C275))),1),\"\"))&\"_\"&ROW()","v":"GDP_275"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Costa Rica"},"Costa Rica","Costa Rica","Costa Rica","Коста-Рика"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C276,ROW(INDIRECT(\"1:\"&LEN(C276))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C276,ROW(INDIRECT(\"1:\"&LEN(C276))),1),\"\"))&\"_\"&ROW()","v":"GDP_276"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Côte d'Ivoire"},"Côte d'Ivoire","Côte d'Ivoire","Côte d’Ivoire","Кот-д'Ивуар"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C277,ROW(INDIRECT(\"1:\"&LEN(C277))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C277,ROW(INDIRECT(\"1:\"&LEN(C277))),1),\"\"))&\"_\"&ROW()","v":"GDP_277"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Czech Republic"},"Czech Republic","República Checa","République tchèque","Чешская Республика"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C278,ROW(INDIRECT(\"1:\"&LEN(C278))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C278,ROW(INDIRECT(\"1:\"&LEN(C278))),1),\"\"))&\"_\"&ROW()","v":"GDP_278"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Developia"},"Developia","Developia","Developia","Developia"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C279,ROW(INDIRECT(\"1:\"&LEN(C279))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C279,ROW(INDIRECT(\"1:\"&LEN(C279))),1),\"\"))&\"_\"&ROW()","v":"GDP_279"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Djibouti"},"Djibouti","Djibouti","Djibouti","Джибути"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C280,ROW(INDIRECT(\"1:\"&LEN(C280))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C280,ROW(INDIRECT(\"1:\"&LEN(C280))),1),\"\"))&\"_\"&ROW()","v":"GDP_280"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Dominica"},"Dominica","Dominica","Dominique","Доминика"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C281,ROW(INDIRECT(\"1:\"&LEN(C281))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C281,ROW(INDIRECT(\"1:\"&LEN(C281))),1),\"\"))&\"_\"&ROW()","v":"GDP_281"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Dominican Republic"},"Dominican Republic","República Dominicana","République dominicaine","Доминиканская Республика"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C282,ROW(INDIRECT(\"1:\"&LEN(C282))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C282,ROW(INDIRECT(\"1:\"&LEN(C282))),1),\"\"))&\"_\"&ROW()","v":"GDP_282"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Eastern Caribbean Currency Union"},"Eastern Caribbean Currency Union","Unión Monetaria del Caribe Oriental","Union monétaire des Caraïbes orientales","Восточнокарибский валютный союз"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C283,ROW(INDIRECT(\"1:\"&LEN(C283))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C283,ROW(INDIRECT(\"1:\"&LEN(C283))),1),\"\"))&\"_\"&ROW()","v":"GDP_283"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Ecuador"},"Ecuador","Ecuador","Équateur","Эквадор"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C284,ROW(INDIRECT(\"1:\"&LEN(C284))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C284,ROW(INDIRECT(\"1:\"&LEN(C284))),1),\"\"))&\"_\"&ROW()","v":"GDP_284"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Egypt"},"Egypt","Egipto","Égypte","Египет"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C285,ROW(INDIRECT(\"1:\"&LEN(C285))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C285,ROW(INDIRECT(\"1:\"&LEN(C285))),1),\"\"))&\"_\"&ROW()","v":"GDP_285"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"El Salvador"},"El Salvador","El Salvador","El Salvador","Сальвадор"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C286,ROW(INDIRECT(\"1:\"&LEN(C286))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C286,ROW(INDIRECT(\"1:\"&LEN(C286))),1),\"\"))&\"_\"&ROW()","v":"GDP_286"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Equatorial Guinea"},"Equatorial Guinea","Guinea Ecuatorial","Guinée équatoriale","Экваториальная Гвинея"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C287,ROW(INDIRECT(\"1:\"&LEN(C287))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C287,ROW(INDIRECT(\"1:\"&LEN(C287))),1),\"\"))&\"_\"&ROW()","v":"GDP_287"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Eritrea"},"Eritrea","Eritrea","Érythrée","Эритрея"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C288,ROW(INDIRECT(\"1:\"&LEN(C288))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C288,ROW(INDIRECT(\"1:\"&LEN(C288))),1),\"\"))&\"_\"&ROW()","v":"GDP_288"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Eswatini"},"Eswatini","Eswatini","Eswatini","Эсватини"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C289,ROW(INDIRECT(\"1:\"&LEN(C289))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C289,ROW(INDIRECT(\"1:\"&LEN(C289))),1),\"\"))&\"_\"&ROW()","v":"GDP_289"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Ethiopia"},"Ethiopia","Etiopía","Éthiopie","Эфиопия"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C290,ROW(INDIRECT(\"1:\"&LEN(C290))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C290,ROW(INDIRECT(\"1:\"&LEN(C290))),1),\"\"))&\"_\"&ROW()","v":"GDP_290"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Fiji"},"Fiji","Fiji","Fidji","Фиджи"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C291,ROW(INDIRECT(\"1:\"&LEN(C291))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C291,ROW(INDIRECT(\"1:\"&LEN(C291))),1),\"\"))&\"_\"&ROW()","v":"GDP_291"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Gabon"},"Gabon","Gabón","Gabon","Габон"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C292,ROW(INDIRECT(\"1:\"&LEN(C292))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C292,ROW(INDIRECT(\"1:\"&LEN(C292))),1),\"\"))&\"_\"&ROW()","v":"GDP_292"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Gambia, The"},"Gambia, The","Gambia","Gambie","Гамбия"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C293,ROW(INDIRECT(\"1:\"&LEN(C293))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C293,ROW(INDIRECT(\"1:\"&LEN(C293))),1),\"\"))&\"_\"&ROW()","v":"GDP_293"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Georgia"},"Georgia","Georgia","Géorgie","Грузия"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C294,ROW(INDIRECT(\"1:\"&LEN(C294))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C294,ROW(INDIRECT(\"1:\"&LEN(C294))),1),\"\"))&\"_\"&ROW()","v":"GDP_294"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Ghana"},"Ghana","Ghana","Ghana","Гана"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C295,ROW(INDIRECT(\"1:\"&LEN(C295))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C295,ROW(INDIRECT(\"1:\"&LEN(C295))),1),\"\"))&\"_\"&ROW()","v":"GDP_295"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Grenada"},"Grenada","Granada","Grenade","Гренада"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C296,ROW(INDIRECT(\"1:\"&LEN(C296))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C296,ROW(INDIRECT(\"1:\"&LEN(C296))),1),\"\"))&\"_\"&ROW()","v":"GDP_296"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Guatemala"},"Guatemala","Guatemala","Guatemala","Гватемала"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C297,ROW(INDIRECT(\"1:\"&LEN(C297))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C297,ROW(INDIRECT(\"1:\"&LEN(C297))),1),\"\"))&\"_\"&ROW()","v":"GDP_297"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Guinea"},"Guinea","Guinea","Guinée","Гвинея"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C298,ROW(INDIRECT(\"1:\"&LEN(C298))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C298,ROW(INDIRECT(\"1:\"&LEN(C298))),1),\"\"))&\"_\"&ROW()","v":"GDP_298"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Guinea-Bissau"},"Guinea-Bissau","Guinea-Bissau","Guinée-Bissau","Гвинея-Бисау"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C299,ROW(INDIRECT(\"1:\"&LEN(C299))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C299,ROW(INDIRECT(\"1:\"&LEN(C299))),1),\"\"))&\"_\"&ROW()","v":"GDP_299"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Guyana"},"Guyana","Guyana","Guyana","Гайана"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C300,ROW(INDIRECT(\"1:\"&LEN(C300))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C300,ROW(INDIRECT(\"1:\"&LEN(C300))),1),\"\"))&\"_\"&ROW()","v":"GDP_300"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Haiti"},"Haiti","Haití","Haïti","Гаити"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C301,ROW(INDIRECT(\"1:\"&LEN(C301))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C301,ROW(INDIRECT(\"1:\"&LEN(C301))),1),\"\"))&\"_\"&ROW()","v":"GDP_301"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Honduras"},"Honduras","Honduras","Honduras","Гондурас"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C302,ROW(INDIRECT(\"1:\"&LEN(C302))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C302,ROW(INDIRECT(\"1:\"&LEN(C302))),1),\"\"))&\"_\"&ROW()","v":"GDP_302"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Iran"},"Iran","Irán","Iran","Иран"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C303,ROW(INDIRECT(\"1:\"&LEN(C303))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C303,ROW(INDIRECT(\"1:\"&LEN(C303))),1),\"\"))&\"_\"&ROW()","v":"GDP_303"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Iraq"},"Iraq","Iraq","Iraq","Ирак"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C304,ROW(INDIRECT(\"1:\"&LEN(C304))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C304,ROW(INDIRECT(\"1:\"&LEN(C304))),1),\"\"))&\"_\"&ROW()","v":"GDP_304"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Jamaica"},"Jamaica","Jamaica","Jamaïque","Ямайка"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C305,ROW(INDIRECT(\"1:\"&LEN(C305))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C305,ROW(INDIRECT(\"1:\"&LEN(C305))),1),\"\"))&\"_\"&ROW()","v":"GDP_305"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Kazakhstan"},"Kazakhstan","Kazajstán","Kazakhstan","Казахстан"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C306,ROW(INDIRECT(\"1:\"&LEN(C306))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C306,ROW(INDIRECT(\"1:\"&LEN(C306))),1),\"\"))&\"_\"&ROW()","v":"GDP_306"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Kenya"},"Kenya","Kenya","Kenya","Кения"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C307,ROW(INDIRECT(\"1:\"&LEN(C307))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C307,ROW(INDIRECT(\"1:\"&LEN(C307))),1),\"\"))&\"_\"&ROW()","v":"GDP_307"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Kiribati"},"Kiribati","Kiribati","Kiribati","Кирибати"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C308,ROW(INDIRECT(\"1:\"&LEN(C308))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C308,ROW(INDIRECT(\"1:\"&LEN(C308))),1),\"\"))&\"_\"&ROW()","v":"GDP_308"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Kosovo"},"Kosovo","Kosovo","Kosovo","Косово"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C309,ROW(INDIRECT(\"1:\"&LEN(C309))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C309,ROW(INDIRECT(\"1:\"&LEN(C309))),1),\"\"))&\"_\"&ROW()","v":"GDP_309"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Kuwait"},"Kuwait","Kuwait","Koweït","Кувейт"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C310,ROW(INDIRECT(\"1:\"&LEN(C310))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C310,ROW(INDIRECT(\"1:\"&LEN(C310))),1),\"\"))&\"_\"&ROW()","v":"GDP_310"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Lao P.D.R."},"Lao P.D.R.","Lao, República Democrática Popular","Laos (RDP)","Лаосская НДР"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C311,ROW(INDIRECT(\"1:\"&LEN(C311))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C311,ROW(INDIRECT(\"1:\"&LEN(C311))),1),\"\"))&\"_\"&ROW()","v":"GDP_311"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Lebanon"},"Lebanon","Líbano","Liban","Ливан"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C312,ROW(INDIRECT(\"1:\"&LEN(C312))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C312,ROW(INDIRECT(\"1:\"&LEN(C312))),1),\"\"))&\"_\"&ROW()","v":"GDP_312"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Lesotho"},"Lesotho","Lesotho","Lesotho","Лесото"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C313,ROW(INDIRECT(\"1:\"&LEN(C313))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C313,ROW(INDIRECT(\"1:\"&LEN(C313))),1),\"\"))&\"_\"&ROW()","v":"GDP_313"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Liberia"},"Liberia","Liberia","Libéria","Либерия"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C314,ROW(INDIRECT(\"1:\"&LEN(C314))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C314,ROW(INDIRECT(\"1:\"&LEN(C314))),1),\"\"))&\"_\"&ROW()","v":"GDP_314"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Libya"},"Libya","Libia","Libye","Ливия"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C315,ROW(INDIRECT(\"1:\"&LEN(C315))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C315,ROW(INDIRECT(\"1:\"&LEN(C315))),1),\"\"))&\"_\"&ROW()","v":"GDP_315"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Macao SAR"},"Macao SAR","Macao, RAE de","Macao (RAS)","Макао, САР"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C316,ROW(INDIRECT(\"1:\"&LEN(C316))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C316,ROW(INDIRECT(\"1:\"&LEN(C316))),1),\"\"))&\"_\"&ROW()","v":"GDP_316"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"North Macedonia"},"North Macedonia","Macedonia del Norte ","Macédoine du nord","Северная Македония"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C317,ROW(INDIRECT(\"1:\"&LEN(C317))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C317,ROW(INDIRECT(\"1:\"&LEN(C317))),1),\"\"))&\"_\"&ROW()","v":"GDP_317"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Madagascar"},"Madagascar","Madagascar","Madagascar","Мадагаскар"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C318,ROW(INDIRECT(\"1:\"&LEN(C318))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C318,ROW(INDIRECT(\"1:\"&LEN(C318))),1),\"\"))&\"_\"&ROW()","v":"GDP_318"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Malawi"},"Malawi","Malawi","Malawi","Малави"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C319,ROW(INDIRECT(\"1:\"&LEN(C319))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C319,ROW(INDIRECT(\"1:\"&LEN(C319))),1),\"\"))&\"_\"&ROW()","v":"GDP_319"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Maldives"},"Maldives","Maldivas","Maldives","Мальдивы"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C320,ROW(INDIRECT(\"1:\"&LEN(C320))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C320,ROW(INDIRECT(\"1:\"&LEN(C320))),1),\"\"))&\"_\"&ROW()","v":"GDP_320"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Mali"},"Mali","Malí","Mali","Мали"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C321,ROW(INDIRECT(\"1:\"&LEN(C321))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C321,ROW(INDIRECT(\"1:\"&LEN(C321))),1),\"\"))&\"_\"&ROW()","v":"GDP_321"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Malta"},"Malta","Malta","Malte","Мальта"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C322,ROW(INDIRECT(\"1:\"&LEN(C322))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C322,ROW(INDIRECT(\"1:\"&LEN(C322))),1),\"\"))&\"_\"&ROW()","v":"GDP_322"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Marshall Islands"},"Marshall Islands","Islas Marshall","Îles Marshall","Маршалловы Острова"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C323,ROW(INDIRECT(\"1:\"&LEN(C323))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C323,ROW(INDIRECT(\"1:\"&LEN(C323))),1),\"\"))&\"_\"&ROW()","v":"GDP_323"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Mauritania"},"Mauritania","Mauritania","Mauritanie","Мавритания"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C324,ROW(INDIRECT(\"1:\"&LEN(C324))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C324,ROW(INDIRECT(\"1:\"&LEN(C324))),1),\"\"))&\"_\"&ROW()","v":"GDP_324"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Mauritius"},"Mauritius","Mauricio","Maurice","Маврикий"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C325,ROW(INDIRECT(\"1:\"&LEN(C325))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C325,ROW(INDIRECT(\"1:\"&LEN(C325))),1),\"\"))&\"_\"&ROW()","v":"GDP_325"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Micronesia"},"Micronesia","Micronesia","Micronésie","Микронезия"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C326,ROW(INDIRECT(\"1:\"&LEN(C326))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C326,ROW(INDIRECT(\"1:\"&LEN(C326))),1),\"\"))&\"_\"&ROW()","v":"GDP_326"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Mongolia"},"Mongolia","Mongolia","Mongolie","Монголия"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C327,ROW(INDIRECT(\"1:\"&LEN(C327))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C327,ROW(INDIRECT(\"1:\"&LEN(C327))),1),\"\"))&\"_\"&ROW()","v":"GDP_327"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Montenegro, Rep. of"},"Montenegro, Rep. of","Montenegro, Rep. de","Monténégro","Черногория, Респ."]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C328,ROW(INDIRECT(\"1:\"&LEN(C328))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C328,ROW(INDIRECT(\"1:\"&LEN(C328))),1),\"\"))&\"_\"&ROW()","v":"GDP_328"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Montserrat"},"Montserrat","Montserrat","Montserrat","Монтсеррат"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C329,ROW(INDIRECT(\"1:\"&LEN(C329))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C329,ROW(INDIRECT(\"1:\"&LEN(C329))),1),\"\"))&\"_\"&ROW()","v":"GDP_329"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Morocco"},"Morocco","Marruecos","Maroc","Марокко"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C330,ROW(INDIRECT(\"1:\"&LEN(C330))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C330,ROW(INDIRECT(\"1:\"&LEN(C330))),1),\"\"))&\"_\"&ROW()","v":"GDP_330"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Mozambique"},"Mozambique","Mozambique","Mozambique","Мозамбик"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C331,ROW(INDIRECT(\"1:\"&LEN(C331))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C331,ROW(INDIRECT(\"1:\"&LEN(C331))),1),\"\"))&\"_\"&ROW()","v":"GDP_331"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Myanmar"},"Myanmar","Myanmar","Myanmar","Мьянма"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C332,ROW(INDIRECT(\"1:\"&LEN(C332))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C332,ROW(INDIRECT(\"1:\"&LEN(C332))),1),\"\"))&\"_\"&ROW()","v":"GDP_332"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Namibia"},"Namibia","Namibia","Namibie","Намибия"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C333,ROW(INDIRECT(\"1:\"&LEN(C333))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C333,ROW(INDIRECT(\"1:\"&LEN(C333))),1),\"\"))&\"_\"&ROW()","v":"GDP_333"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Nauru"},"Nauru","Nauru","Nauru","Науру"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C334,ROW(INDIRECT(\"1:\"&LEN(C334))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C334,ROW(INDIRECT(\"1:\"&LEN(C334))),1),\"\"))&\"_\"&ROW()","v":"GDP_334"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Nepal"},"Nepal","Nepal","Népal","Непал"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C335,ROW(INDIRECT(\"1:\"&LEN(C335))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C335,ROW(INDIRECT(\"1:\"&LEN(C335))),1),\"\"))&\"_\"&ROW()","v":"GDP_335"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Nicaragua"},"Nicaragua","Nicaragua","Nicaragua","Никарагуа"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C336,ROW(INDIRECT(\"1:\"&LEN(C336))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C336,ROW(INDIRECT(\"1:\"&LEN(C336))),1),\"\"))&\"_\"&ROW()","v":"GDP_336"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Niger"},"Niger","Níger","Niger","Нигер"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C337,ROW(INDIRECT(\"1:\"&LEN(C337))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C337,ROW(INDIRECT(\"1:\"&LEN(C337))),1),\"\"))&\"_\"&ROW()","v":"GDP_337"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Nigeria"},"Nigeria","Nigeria","Nigéria","Нигерия"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C338,ROW(INDIRECT(\"1:\"&LEN(C338))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C338,ROW(INDIRECT(\"1:\"&LEN(C338))),1),\"\"))&\"_\"&ROW()","v":"GDP_338"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Oman"},"Oman","Omán","Oman","Оман"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C339,ROW(INDIRECT(\"1:\"&LEN(C339))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C339,ROW(INDIRECT(\"1:\"&LEN(C339))),1),\"\"))&\"_\"&ROW()","v":"GDP_339"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Pakistan"},"Pakistan","Pakistán","Pakistan","Пакистан"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C340,ROW(INDIRECT(\"1:\"&LEN(C340))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C340,ROW(INDIRECT(\"1:\"&LEN(C340))),1),\"\"))&\"_\"&ROW()","v":"GDP_340"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Palau"},"Palau","Palau","Palaos","Палау"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C341,ROW(INDIRECT(\"1:\"&LEN(C341))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C341,ROW(INDIRECT(\"1:\"&LEN(C341))),1),\"\"))&\"_\"&ROW()","v":"GDP_341"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Panama"},"Panama","Panamá","Panama","Панама"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C342,ROW(INDIRECT(\"1:\"&LEN(C342))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C342,ROW(INDIRECT(\"1:\"&LEN(C342))),1),\"\"))&\"_\"&ROW()","v":"GDP_342"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Papua New Guinea"},"Papua New Guinea","Papúa Nueva Guinea","Papouasie-Nouvelle-Guinée","Папуа-Новая Гвинея"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C343,ROW(INDIRECT(\"1:\"&LEN(C343))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C343,ROW(INDIRECT(\"1:\"&LEN(C343))),1),\"\"))&\"_\"&ROW()","v":"GDP_343"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Paraguay"},"Paraguay","Paraguay","Paraguay","Парагвай"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C344,ROW(INDIRECT(\"1:\"&LEN(C344))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C344,ROW(INDIRECT(\"1:\"&LEN(C344))),1),\"\"))&\"_\"&ROW()","v":"GDP_344"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Poland"},"Poland","Polonia","Pologne","Польша"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C345,ROW(INDIRECT(\"1:\"&LEN(C345))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C345,ROW(INDIRECT(\"1:\"&LEN(C345))),1),\"\"))&\"_\"&ROW()","v":"GDP_345"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Puerto Rico"},"Puerto Rico","Puerto Rico","Puerto Rico","Пуэрто-Рико"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C346,ROW(INDIRECT(\"1:\"&LEN(C346))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C346,ROW(INDIRECT(\"1:\"&LEN(C346))),1),\"\"))&\"_\"&ROW()","v":"GDP_346"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Qatar"},"Qatar","Qatar","Qatar","Катар"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C347,ROW(INDIRECT(\"1:\"&LEN(C347))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C347,ROW(INDIRECT(\"1:\"&LEN(C347))),1),\"\"))&\"_\"&ROW()","v":"GDP_347"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Rwanda"},"Rwanda","Rwanda","Rwanda","Руанда"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C348,ROW(INDIRECT(\"1:\"&LEN(C348))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C348,ROW(INDIRECT(\"1:\"&LEN(C348))),1),\"\"))&\"_\"&ROW()","v":"GDP_348"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Samoa"},"Samoa","Samoa","Samoa","Самоа"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C349,ROW(INDIRECT(\"1:\"&LEN(C349))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C349,ROW(INDIRECT(\"1:\"&LEN(C349))),1),\"\"))&\"_\"&ROW()","v":"GDP_349"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"San Marino"},"San Marino","San Marino","Saint-Marin","Сан-Марино"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C350,ROW(INDIRECT(\"1:\"&LEN(C350))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C350,ROW(INDIRECT(\"1:\"&LEN(C350))),1),\"\"))&\"_\"&ROW()","v":"GDP_350"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"São Tomé and Príncipe"},"São Tomé and Príncipe","Santo Tomé y Príncipe","Sao Tomé-et-Principe","Сан-Томе и Принсипи"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C351,ROW(INDIRECT(\"1:\"&LEN(C351))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C351,ROW(INDIRECT(\"1:\"&LEN(C351))),1),\"\"))&\"_\"&ROW()","v":"GDP_351"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Senegal"},"Senegal","Senegal","Sénégal","Сенегал"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C352,ROW(INDIRECT(\"1:\"&LEN(C352))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C352,ROW(INDIRECT(\"1:\"&LEN(C352))),1),\"\"))&\"_\"&ROW()","v":"GDP_352"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Serbia"},"Serbia","Serbia","Serbie","Сербия"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C353,ROW(INDIRECT(\"1:\"&LEN(C353))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C353,ROW(INDIRECT(\"1:\"&LEN(C353))),1),\"\"))&\"_\"&ROW()","v":"GDP_353"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Seychelles"},"Seychelles","Seychelles","Seychelles","Сейшельские Острова"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C354,ROW(INDIRECT(\"1:\"&LEN(C354))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C354,ROW(INDIRECT(\"1:\"&LEN(C354))),1),\"\"))&\"_\"&ROW()","v":"GDP_354"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Sierra Leone"},"Sierra Leone","Sierra Leona","Sierra Leone","Сьерра-Леоне"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C355,ROW(INDIRECT(\"1:\"&LEN(C355))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C355,ROW(INDIRECT(\"1:\"&LEN(C355))),1),\"\"))&\"_\"&ROW()","v":"GDP_355"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Solomon Islands"},"Solomon Islands","Islas Salomón","Îles Solomon","Соломоновы Острова"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C356,ROW(INDIRECT(\"1:\"&LEN(C356))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C356,ROW(INDIRECT(\"1:\"&LEN(C356))),1),\"\"))&\"_\"&ROW()","v":"GDP_356"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Somalia"},"Somalia","Somalia","Somalie","Сомали"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C357,ROW(INDIRECT(\"1:\"&LEN(C357))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C357,ROW(INDIRECT(\"1:\"&LEN(C357))),1),\"\"))&\"_\"&ROW()","v":"GDP_357"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"South Sudan"},"South Sudan","Sudán del Sur","Soudan du Sud","Южный Судан"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C358,ROW(INDIRECT(\"1:\"&LEN(C358))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C358,ROW(INDIRECT(\"1:\"&LEN(C358))),1),\"\"))&\"_\"&ROW()","v":"GDP_358"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Sri Lanka"},"Sri Lanka","Sri Lanka","Sri Lanka","Шри-Ланка"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C359,ROW(INDIRECT(\"1:\"&LEN(C359))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C359,ROW(INDIRECT(\"1:\"&LEN(C359))),1),\"\"))&\"_\"&ROW()","v":"GDP_359"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"St. Kitts and Nevis"},"St. Kitts and Nevis","Saint Kitts y Nevis","Saint-Kitts-et-Nevis","Сент-Китс и Невис"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C360,ROW(INDIRECT(\"1:\"&LEN(C360))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C360,ROW(INDIRECT(\"1:\"&LEN(C360))),1),\"\"))&\"_\"&ROW()","v":"GDP_360"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"St. Lucia"},"St. Lucia","Santa Lucía","Sainte-Lucie","Сент-Люсия"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C361,ROW(INDIRECT(\"1:\"&LEN(C361))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C361,ROW(INDIRECT(\"1:\"&LEN(C361))),1),\"\"))&\"_\"&ROW()","v":"GDP_361"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"St. Vincent and the Grenadines"},"St. Vincent and the Grenadines","San Vicente y las Granadinas","Saint-Vincent-et-les Grenadines","Сент-Винсент и Гренадины"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C362,ROW(INDIRECT(\"1:\"&LEN(C362))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C362,ROW(INDIRECT(\"1:\"&LEN(C362))),1),\"\"))&\"_\"&ROW()","v":"GDP_362"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Sudan"},"Sudan","Sudán","Soudan","Судан"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C363,ROW(INDIRECT(\"1:\"&LEN(C363))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C363,ROW(INDIRECT(\"1:\"&LEN(C363))),1),\"\"))&\"_\"&ROW()","v":"GDP_363"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Suriname"},"Suriname","Suriname","Surinam","Суринам"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C364,ROW(INDIRECT(\"1:\"&LEN(C364))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C364,ROW(INDIRECT(\"1:\"&LEN(C364))),1),\"\"))&\"_\"&ROW()","v":"GDP_364"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Syria"},"Syria","Siria","Syrie","Сирия"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C365,ROW(INDIRECT(\"1:\"&LEN(C365))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C365,ROW(INDIRECT(\"1:\"&LEN(C365))),1),\"\"))&\"_\"&ROW()","v":"GDP_365"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Taiwan Province of China"},"Taiwan Province of China","Provincia china de Taiwan","Taïwan (province chinoise)","Тайвань, провинция Китая"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C366,ROW(INDIRECT(\"1:\"&LEN(C366))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C366,ROW(INDIRECT(\"1:\"&LEN(C366))),1),\"\"))&\"_\"&ROW()","v":"GDP_366"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Tajikistan"},"Tajikistan","Tayikistán","Tadjikistan","Таджикистан"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C367,ROW(INDIRECT(\"1:\"&LEN(C367))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C367,ROW(INDIRECT(\"1:\"&LEN(C367))),1),\"\"))&\"_\"&ROW()","v":"GDP_367"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Tanzania"},"Tanzania","Tanzania","Tanzanie","Танзания"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C368,ROW(INDIRECT(\"1:\"&LEN(C368))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C368,ROW(INDIRECT(\"1:\"&LEN(C368))),1),\"\"))&\"_\"&ROW()","v":"GDP_368"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Timor-Leste"},"Timor-Leste","Timor-Leste","Timor-Leste","Восточный Тимор"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C369,ROW(INDIRECT(\"1:\"&LEN(C369))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C369,ROW(INDIRECT(\"1:\"&LEN(C369))),1),\"\"))&\"_\"&ROW()","v":"GDP_369"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Togo"},"Togo","Togo","Togo","Того"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C370,ROW(INDIRECT(\"1:\"&LEN(C370))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C370,ROW(INDIRECT(\"1:\"&LEN(C370))),1),\"\"))&\"_\"&ROW()","v":"GDP_370"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Tonga"},"Tonga","Tonga","Tonga","Тонга"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C371,ROW(INDIRECT(\"1:\"&LEN(C371))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C371,ROW(INDIRECT(\"1:\"&LEN(C371))),1),\"\"))&\"_\"&ROW()","v":"GDP_371"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Trinidad and Tobago"},"Trinidad and Tobago","Trinidad y Tobago","Trinité-et-Tobago","Тринидад и Тобаго"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C372,ROW(INDIRECT(\"1:\"&LEN(C372))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C372,ROW(INDIRECT(\"1:\"&LEN(C372))),1),\"\"))&\"_\"&ROW()","v":"GDP_372"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Tunisia"},"Tunisia","Túnez","Tunisie","Тунис"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C373,ROW(INDIRECT(\"1:\"&LEN(C373))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C373,ROW(INDIRECT(\"1:\"&LEN(C373))),1),\"\"))&\"_\"&ROW()","v":"GDP_373"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Turkmenistan"},"Turkmenistan","Turkmenistán","Turkménistan","Туркменистан"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C374,ROW(INDIRECT(\"1:\"&LEN(C374))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C374,ROW(INDIRECT(\"1:\"&LEN(C374))),1),\"\"))&\"_\"&ROW()","v":"GDP_374"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Tuvalu"},"Tuvalu","Tuvalu","Tuvalu","Тувалу"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C375,ROW(INDIRECT(\"1:\"&LEN(C375))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C375,ROW(INDIRECT(\"1:\"&LEN(C375))),1),\"\"))&\"_\"&ROW()","v":"GDP_375"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Uganda"},"Uganda","Uganda","Ouganda","Уганда"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C376,ROW(INDIRECT(\"1:\"&LEN(C376))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C376,ROW(INDIRECT(\"1:\"&LEN(C376))),1),\"\"))&\"_\"&ROW()","v":"GDP_376"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"United Arab Emirates"},"United Arab Emirates","Emiratos Árabes Unidos","Émirats arabes unis","Объединенные Арабские Эмираты"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C377,ROW(INDIRECT(\"1:\"&LEN(C377))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C377,ROW(INDIRECT(\"1:\"&LEN(C377))),1),\"\"))&\"_\"&ROW()","v":"GDP_377"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Uruguay"},"Uruguay","Uruguay","Uruguay","Уругвай"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C378,ROW(INDIRECT(\"1:\"&LEN(C378))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C378,ROW(INDIRECT(\"1:\"&LEN(C378))),1),\"\"))&\"_\"&ROW()","v":"GDP_378"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Uzbekistan"},"Uzbekistan","Uzbekistán","Ouzbékistan","Узбекистан"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C379,ROW(INDIRECT(\"1:\"&LEN(C379))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C379,ROW(INDIRECT(\"1:\"&LEN(C379))),1),\"\"))&\"_\"&ROW()","v":"GDP_379"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Vanuatu"},"Vanuatu","Vanuatu","Vanuatu","Вануату"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C380,ROW(INDIRECT(\"1:\"&LEN(C380))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C380,ROW(INDIRECT(\"1:\"&LEN(C380))),1),\"\"))&\"_\"&ROW()","v":"GDP_380"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Venezuela"},"Venezuela","Venezuela","Venezuela","Венесуэла"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C381,ROW(INDIRECT(\"1:\"&LEN(C381))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C381,ROW(INDIRECT(\"1:\"&LEN(C381))),1),\"\"))&\"_\"&ROW()","v":"GDP_381"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"West Bank and Gaza"},"West Bank and Gaza","Cisjordania y Gaza","Cisjordanie et Gaza","Западный берег и сектор Газа"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C382,ROW(INDIRECT(\"1:\"&LEN(C382))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C382,ROW(INDIRECT(\"1:\"&LEN(C382))),1),\"\"))&\"_\"&ROW()","v":"GDP_382"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Yemen"},"Yemen","Yemen","Yémen","Йемен"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C383,ROW(INDIRECT(\"1:\"&LEN(C383))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C383,ROW(INDIRECT(\"1:\"&LEN(C383))),1),\"\"))&\"_\"&ROW()","v":"GDP_383"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Zambia"},"Zambia","Zambia","Zambie","Замбия"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C384,ROW(INDIRECT(\"1:\"&LEN(C384))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C384,ROW(INDIRECT(\"1:\"&LEN(C384))),1),\"\"))&\"_\"&ROW()","v":"GDP_384"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Zimbabwe"},"Zimbabwe","Zimbabwe","Zimbabwe","Зимбабве"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C385,ROW(INDIRECT(\"1:\"&LEN(C385))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C385,ROW(INDIRECT(\"1:\"&LEN(C385))),1),\"\"))&\"_\"&ROW()","v":"GDP_385"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Argentina"},"Argentina","Argentina","Argentine","Аргентина"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C386,ROW(INDIRECT(\"1:\"&LEN(C386))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C386,ROW(INDIRECT(\"1:\"&LEN(C386))),1),\"\"))&\"_\"&ROW()","v":"GDP_386"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Australia"},"Australia","Australia","Australie","Австралия"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C387,ROW(INDIRECT(\"1:\"&LEN(C387))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C387,ROW(INDIRECT(\"1:\"&LEN(C387))),1),\"\"))&\"_\"&ROW()","v":"GDP_387"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Austria"},"Austria","Austria","Autriche","Австрия"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C388,ROW(INDIRECT(\"1:\"&LEN(C388))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C388,ROW(INDIRECT(\"1:\"&LEN(C388))),1),\"\"))&\"_\"&ROW()","v":"GDP_388"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Belarus"},"Belarus","Belarús","Bélarus","Беларусь"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C389,ROW(INDIRECT(\"1:\"&LEN(C389))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C389,ROW(INDIRECT(\"1:\"&LEN(C389))),1),\"\"))&\"_\"&ROW()","v":"GDP_389"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Belgium"},"Belgium","Bélgica","Belgique","Бельгия"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C390,ROW(INDIRECT(\"1:\"&LEN(C390))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C390,ROW(INDIRECT(\"1:\"&LEN(C390))),1),\"\"))&\"_\"&ROW()","v":"GDP_390"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Brazil"},"Brazil","Brasil","Brésil","Бразилия"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C391,ROW(INDIRECT(\"1:\"&LEN(C391))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C391,ROW(INDIRECT(\"1:\"&LEN(C391))),1),\"\"))&\"_\"&ROW()","v":"GDP_391"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Canada"},"Canada","Canadá","Canada","Канада"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C392,ROW(INDIRECT(\"1:\"&LEN(C392))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C392,ROW(INDIRECT(\"1:\"&LEN(C392))),1),\"\"))&\"_\"&ROW()","v":"GDP_392"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Chile"},"Chile","Chile","Chili","Чили"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C393,ROW(INDIRECT(\"1:\"&LEN(C393))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C393,ROW(INDIRECT(\"1:\"&LEN(C393))),1),\"\"))&\"_\"&ROW()","v":"GDP_393"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Croatia"},"Croatia","Croacia","Croatie","Хорватия"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C394,ROW(INDIRECT(\"1:\"&LEN(C394))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C394,ROW(INDIRECT(\"1:\"&LEN(C394))),1),\"\"))&\"_\"&ROW()","v":"GDP_394"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Cyprus"},"Cyprus","Chipre","Chypre","Кипр"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C395,ROW(INDIRECT(\"1:\"&LEN(C395))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C395,ROW(INDIRECT(\"1:\"&LEN(C395))),1),\"\"))&\"_\"&ROW()","v":"GDP_395"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Denmark"},"Denmark","Dinamarca","Danemark","Дания"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C396,ROW(INDIRECT(\"1:\"&LEN(C396))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C396,ROW(INDIRECT(\"1:\"&LEN(C396))),1),\"\"))&\"_\"&ROW()","v":"GDP_396"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Estonia"},"Estonia","Estonia","Estonie","Эстония"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C397,ROW(INDIRECT(\"1:\"&LEN(C397))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C397,ROW(INDIRECT(\"1:\"&LEN(C397))),1),\"\"))&\"_\"&ROW()","v":"GDP_397"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Euro area"},"Euro area","Zona del euro.","Zone euro","Зона евро"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C398,ROW(INDIRECT(\"1:\"&LEN(C398))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C398,ROW(INDIRECT(\"1:\"&LEN(C398))),1),\"\"))&\"_\"&ROW()","v":"GDP_398"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Finland"},"Finland","Finlandia","Finlande","Финляндия"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C399,ROW(INDIRECT(\"1:\"&LEN(C399))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C399,ROW(INDIRECT(\"1:\"&LEN(C399))),1),\"\"))&\"_\"&ROW()","v":"GDP_399"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"France"},"France","Francia","France","Франция"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C400,ROW(INDIRECT(\"1:\"&LEN(C400))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C400,ROW(INDIRECT(\"1:\"&LEN(C400))),1),\"\"))&\"_\"&ROW()","v":"GDP_400"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Germany"},"Germany","Alemania","Allemagne","Германия"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C401,ROW(INDIRECT(\"1:\"&LEN(C401))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C401,ROW(INDIRECT(\"1:\"&LEN(C401))),1),\"\"))&\"_\"&ROW()","v":"GDP_401"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Greece"},"Greece","Grecia","Grèce","Греция"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C402,ROW(INDIRECT(\"1:\"&LEN(C402))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C402,ROW(INDIRECT(\"1:\"&LEN(C402))),1),\"\"))&\"_\"&ROW()","v":"GDP_402"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Hong Kong SAR"},"Hong Kong SAR","Hong Kong, RAE de","Hong Kong (RAS)","Гонконг, САР"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C403,ROW(INDIRECT(\"1:\"&LEN(C403))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C403,ROW(INDIRECT(\"1:\"&LEN(C403))),1),\"\"))&\"_\"&ROW()","v":"GDP_403"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Hungary"},"Hungary","Hungría","Hongrie","Венгрия"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C404,ROW(INDIRECT(\"1:\"&LEN(C404))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C404,ROW(INDIRECT(\"1:\"&LEN(C404))),1),\"\"))&\"_\"&ROW()","v":"GDP_404"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Iceland"},"Iceland","Islandia","Islande","Исландия"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C405,ROW(INDIRECT(\"1:\"&LEN(C405))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C405,ROW(INDIRECT(\"1:\"&LEN(C405))),1),\"\"))&\"_\"&ROW()","v":"GDP_405"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"India"},"India","India","Inde","Индия"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C406,ROW(INDIRECT(\"1:\"&LEN(C406))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C406,ROW(INDIRECT(\"1:\"&LEN(C406))),1),\"\"))&\"_\"&ROW()","v":"GDP_406"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Indonesia"},"Indonesia","Indonesia","Indonésie","Индонезия"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C407,ROW(INDIRECT(\"1:\"&LEN(C407))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C407,ROW(INDIRECT(\"1:\"&LEN(C407))),1),\"\"))&\"_\"&ROW()","v":"GDP_407"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Ireland"},"Ireland","Irlanda","Irlande","Ирландия"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C408,ROW(INDIRECT(\"1:\"&LEN(C408))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C408,ROW(INDIRECT(\"1:\"&LEN(C408))),1),\"\"))&\"_\"&ROW()","v":"GDP_408"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Israel"},"Israel","Israel","Israël","Израиль"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C409,ROW(INDIRECT(\"1:\"&LEN(C409))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C409,ROW(INDIRECT(\"1:\"&LEN(C409))),1),\"\"))&\"_\"&ROW()","v":"GDP_409"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Italy"},"Italy","Italia","Italie","Италия"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C410,ROW(INDIRECT(\"1:\"&LEN(C410))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C410,ROW(INDIRECT(\"1:\"&LEN(C410))),1),\"\"))&\"_\"&ROW()","v":"GDP_410"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Japan"},"Japan","Japón","Japon","Япония"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C411,ROW(INDIRECT(\"1:\"&LEN(C411))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C411,ROW(INDIRECT(\"1:\"&LEN(C411))),1),\"\"))&\"_\"&ROW()","v":"GDP_411"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Jordan"},"Jordan","Jordania","Jordanie","Иордания"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C412,ROW(INDIRECT(\"1:\"&LEN(C412))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C412,ROW(INDIRECT(\"1:\"&LEN(C412))),1),\"\"))&\"_\"&ROW()","v":"GDP_412"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Korea"},"Korea","Corea","Corée","Корея"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C413,ROW(INDIRECT(\"1:\"&LEN(C413))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C413,ROW(INDIRECT(\"1:\"&LEN(C413))),1),\"\"))&\"_\"&ROW()","v":"GDP_413"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Kyrgyz Republic"},"Kyrgyz Republic","República Kirguisa","Kirghizistan","Кыргызская Республика"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C414,ROW(INDIRECT(\"1:\"&LEN(C414))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C414,ROW(INDIRECT(\"1:\"&LEN(C414))),1),\"\"))&\"_\"&ROW()","v":"GDP_414"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Latvia"},"Latvia","Letonia","Lettonie","Латвия"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C415,ROW(INDIRECT(\"1:\"&LEN(C415))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C415,ROW(INDIRECT(\"1:\"&LEN(C415))),1),\"\"))&\"_\"&ROW()","v":"GDP_415"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Lithuania"},"Lithuania","Lituania","Lituanie","Литва"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C416,ROW(INDIRECT(\"1:\"&LEN(C416))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C416,ROW(INDIRECT(\"1:\"&LEN(C416))),1),\"\"))&\"_\"&ROW()","v":"GDP_416"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Luxembourg"},"Luxembourg","Luxemburgo","Luxembourg","Люксембург"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C417,ROW(INDIRECT(\"1:\"&LEN(C417))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C417,ROW(INDIRECT(\"1:\"&LEN(C417))),1),\"\"))&\"_\"&ROW()","v":"GDP_417"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Malaysia"},"Malaysia","Malasia","Malaisie","Малайзия"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C418,ROW(INDIRECT(\"1:\"&LEN(C418))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C418,ROW(INDIRECT(\"1:\"&LEN(C418))),1),\"\"))&\"_\"&ROW()","v":"GDP_418"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Mexico"},"Mexico","México","Mexique","Мексика"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C419,ROW(INDIRECT(\"1:\"&LEN(C419))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C419,ROW(INDIRECT(\"1:\"&LEN(C419))),1),\"\"))&\"_\"&ROW()","v":"GDP_419"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Moldova"},"Moldova","Moldova","Moldavie","Молдова"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C420,ROW(INDIRECT(\"1:\"&LEN(C420))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C420,ROW(INDIRECT(\"1:\"&LEN(C420))),1),\"\"))&\"_\"&ROW()","v":"GDP_420"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Netherlands"},"Netherlands","Países Bajos","Pays-Bas","Нидерланды"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C421,ROW(INDIRECT(\"1:\"&LEN(C421))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C421,ROW(INDIRECT(\"1:\"&LEN(C421))),1),\"\"))&\"_\"&ROW()","v":"GDP_421"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"New Zealand"},"New Zealand","Nueva Zelandia","Nouvelle-Zélande","Новая Зеландия"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C422,ROW(INDIRECT(\"1:\"&LEN(C422))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C422,ROW(INDIRECT(\"1:\"&LEN(C422))),1),\"\"))&\"_\"&ROW()","v":"GDP_422"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Norway"},"Norway","Noruega","Norvège","Норвегия"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C423,ROW(INDIRECT(\"1:\"&LEN(C423))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C423,ROW(INDIRECT(\"1:\"&LEN(C423))),1),\"\"))&\"_\"&ROW()","v":"GDP_423"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Peru"},"Peru","Perú","Pérou","Перу"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C424,ROW(INDIRECT(\"1:\"&LEN(C424))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C424,ROW(INDIRECT(\"1:\"&LEN(C424))),1),\"\"))&\"_\"&ROW()","v":"GDP_424"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Philippines"},"Philippines","Filipinas","Philippines","Филиппины"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C425,ROW(INDIRECT(\"1:\"&LEN(C425))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C425,ROW(INDIRECT(\"1:\"&LEN(C425))),1),\"\"))&\"_\"&ROW()","v":"GDP_425"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Portugal"},"Portugal","Portugal","Portugal","Португалия"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C426,ROW(INDIRECT(\"1:\"&LEN(C426))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C426,ROW(INDIRECT(\"1:\"&LEN(C426))),1),\"\"))&\"_\"&ROW()","v":"GDP_426"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Romania"},"Romania","Rumania","Roumanie","Румыния"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C427,ROW(INDIRECT(\"1:\"&LEN(C427))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C427,ROW(INDIRECT(\"1:\"&LEN(C427))),1),\"\"))&\"_\"&ROW()","v":"GDP_427"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Russia"},"Russia","Rusia","Russie","Россия"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C428,ROW(INDIRECT(\"1:\"&LEN(C428))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C428,ROW(INDIRECT(\"1:\"&LEN(C428))),1),\"\"))&\"_\"&ROW()","v":"GDP_428"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Saudi Arabia"},"Saudi Arabia","Arabia Saudita","Arabie Saoudite","Саудовская Аравия"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C429,ROW(INDIRECT(\"1:\"&LEN(C429))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C429,ROW(INDIRECT(\"1:\"&LEN(C429))),1),\"\"))&\"_\"&ROW()","v":"GDP_429"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Singapore"},"Singapore","Singapur","Singapour","Сингапур"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C430,ROW(INDIRECT(\"1:\"&LEN(C430))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C430,ROW(INDIRECT(\"1:\"&LEN(C430))),1),\"\"))&\"_\"&ROW()","v":"GDP_430"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Slovak Republic"},"Slovak Republic","República Eslovaca","Slovaquie","Словацкая Республика"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C431,ROW(INDIRECT(\"1:\"&LEN(C431))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C431,ROW(INDIRECT(\"1:\"&LEN(C431))),1),\"\"))&\"_\"&ROW()","v":"GDP_431"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Slovenia"},"Slovenia","Eslovenia","Slovénie","Словения"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C432,ROW(INDIRECT(\"1:\"&LEN(C432))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C432,ROW(INDIRECT(\"1:\"&LEN(C432))),1),\"\"))&\"_\"&ROW()","v":"GDP_432"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"South Africa"},"South Africa","Sudáfrica","Afrique du Sud","Южная Африка"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C433,ROW(INDIRECT(\"1:\"&LEN(C433))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C433,ROW(INDIRECT(\"1:\"&LEN(C433))),1),\"\"))&\"_\"&ROW()","v":"GDP_433"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Spain"},"Spain","España","Espagne","Испания"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C434,ROW(INDIRECT(\"1:\"&LEN(C434))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C434,ROW(INDIRECT(\"1:\"&LEN(C434))),1),\"\"))&\"_\"&ROW()","v":"GDP_434"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Sweden"},"Sweden","Suecia","Suède","Швеция"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C435,ROW(INDIRECT(\"1:\"&LEN(C435))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C435,ROW(INDIRECT(\"1:\"&LEN(C435))),1),\"\"))&\"_\"&ROW()","v":"GDP_435"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Switzerland"},"Switzerland","Suiza","Suisse","Швейцария"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C436,ROW(INDIRECT(\"1:\"&LEN(C436))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C436,ROW(INDIRECT(\"1:\"&LEN(C436))),1),\"\"))&\"_\"&ROW()","v":"GDP_436"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Thailand"},"Thailand","Tailandia","Thaïlande","Таиланд"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C437,ROW(INDIRECT(\"1:\"&LEN(C437))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C437,ROW(INDIRECT(\"1:\"&LEN(C437))),1),\"\"))&\"_\"&ROW()","v":"GDP_437"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Turkey"},"Turkey","Turquía","Turquie","Турция"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C438,ROW(INDIRECT(\"1:\"&LEN(C438))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C438,ROW(INDIRECT(\"1:\"&LEN(C438))),1),\"\"))&\"_\"&ROW()","v":"GDP_438"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Ukraine"},"Ukraine","Ucrania","Ukraine","Украина"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C439,ROW(INDIRECT(\"1:\"&LEN(C439))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C439,ROW(INDIRECT(\"1:\"&LEN(C439))),1),\"\"))&\"_\"&ROW()","v":"GDP_439"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"United Kingdom"},"United Kingdom","Reino Unido","Royaume-Uni","Соединенное Королевство"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C440,ROW(INDIRECT(\"1:\"&LEN(C440))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C440,ROW(INDIRECT(\"1:\"&LEN(C440))),1),\"\"))&\"_\"&ROW()","v":"GDP_440"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"United States"},"United States","Estados Unidos","États-Unis","США"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C441,ROW(INDIRECT(\"1:\"&LEN(C441))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C441,ROW(INDIRECT(\"1:\"&LEN(C441))),1),\"\"))&\"_\"&ROW()","v":"GDP_441"},"GDP",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Vietnam"},"Vietnam","Vietnam","Vietnam","Вьетнам"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C442,ROW(INDIRECT(\"1:\"&LEN(C442))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C442,ROW(INDIRECT(\"1:\"&LEN(C442))),1),\"\"))&\"_\"&ROW()","v":"RT_442"},"Risk Tables",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Select Year:"},"Select Year:","Seleccione el año:","Sélectionnez l’année :","Выберите год:"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C443,ROW(INDIRECT(\"1:\"&LEN(C443))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C443,ROW(INDIRECT(\"1:\"&LEN(C443))),1),\"\"))&\"_\"&ROW()","v":"RT_443"},"Risk Tables",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Select Profitability Indicators:"},"Select Profitability Indicators:","Seleccione Indicadores de rentabilidad:","Sélectionnez les indicateurs de rentabilité :","Выберите индикаторы прибыльности:"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C444,ROW(INDIRECT(\"1:\"&LEN(C444))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C444,ROW(INDIRECT(\"1:\"&LEN(C444))),1),\"\"))&\"_\"&ROW()","v":"RT_444"},"Risk Tables",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Select Liquidity Indicators:"},"Select Liquidity Indicators:","Seleccione Indicadores de liquidez:","Sélectionnez les indicateurs de liquidité :","Выберите индикаторы ликвидности:"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C445,ROW(INDIRECT(\"1:\"&LEN(C445))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C445,ROW(INDIRECT(\"1:\"&LEN(C445))),1),\"\"))&\"_\"&ROW()","v":"RT_445"},"Risk Tables",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Select Solvency Indicators:"},"Select Solvency Indicators:","Seleccione Indicadores de solvencia:","Sélectionnez les indicateurs de solvabilité :","Выберите индикаторы платежеспособности:"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C446,ROW(INDIRECT(\"1:\"&LEN(C446))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C446,ROW(INDIRECT(\"1:\"&LEN(C446))),1),\"\"))&\"_\"&ROW()","v":"RT_446"},"Risk Tables",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Click to reset to default indicators"},"Click to reset to default indicators","Haga clic para restablecer los indicadores predeterminados","Cliquez pour réinitialiser les paramètres par défaut","Нажмите, чтобы восстановить параметры индикаторов по умолчанию"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C447,ROW(INDIRECT(\"1:\"&LEN(C447))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C447,ROW(INDIRECT(\"1:\"&LEN(C447))),1),\"\"))&\"_\"&ROW()","v":"RT_447"},"Risk Tables",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"How this works:"},"How this works:","Funcionamiento:","Comment ça fonctionne :","Как это работает:"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C448,ROW(INDIRECT(\"1:\"&LEN(C448))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C448,ROW(INDIRECT(\"1:\"&LEN(C448))),1),\"\"))&\"_\"&ROW()","v":"RT_448"},"Risk Tables",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"1. Select Year"},"1. Select Year","1. Seleccione el año","1. Sélectionnez l’année","1. Выберите год"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C449,ROW(INDIRECT(\"1:\"&LEN(C449))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C449,ROW(INDIRECT(\"1:\"&LEN(C449))),1),\"\"))&\"_\"&ROW()","v":"RT_449"},"Risk Tables",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"2. Select your preferred indicators for Profitability, Liquidity, and Solvency and assign the weighting to be applied to each indicator"},"2. Select your preferred indicators for Profitability, Liquidity, and Solvency and assign the weighting to be applied to each indicator","2. Seleccionar los indicadores preferidos de Rentabilidad, Liquidez y Solvencia, y asignar las ponderaciones que se aplicarán a cada indicador.","2. Sélectionnez vos indicateurs préférés pour la rentabilité, la liquidité et la solvabilité et attribuez la pondération à appliquer à chaque indicateur.","2. Выберите предпочтительные индикаторы для измерения рентабельности, ликвидности и платежеспособности и укажите вес для каждого индикатора"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C450,ROW(INDIRECT(\"1:\"&LEN(C450))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C450,ROW(INDIRECT(\"1:\"&LEN(C450))),1),\"\"))&\"_\"&ROW()","v":"RT_450"},"Risk Tables",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"3. The Overall Risk Rating is calculated for each SOE equal to the weighted average risk rating across the selected indicators"},"3. The Overall Risk Rating is calculated for each SOE equal to the weighted average risk rating across the selected indicators","3. Para cada empresa estatal se calcula una Calificación de riesgo global equivalente a la calificación media de riesgo ponderada de los indicadores seleccionados.","3. La Note globale des risques est calculée pour chaque entreprise publique et correspond à la note moyenne de risque pondérée selon les indicateurs sélectionnés.","3. По каждому ГП рассчитывается общий рейтинг риска, равный среднему взвешенному рейтингу риска по выбранным индикаторам"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C451,ROW(INDIRECT(\"1:\"&LEN(C451))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C451,ROW(INDIRECT(\"1:\"&LEN(C451))),1),\"\"))&\"_\"&ROW()","v":"RT_451"},"Risk Tables",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"4. Whichever indicators and weightings are chosen in this sheet will also be used to calculate the Overall Risk Rating in the SingleCompany_Level Sheet"},"4. Whichever indicators and weightings are chosen in this sheet will also be used to calculate the Overall Risk Rating in the SingleCompany_Level Sheet","4. Los indicadores y las ponderaciones que se seleccionen en esta hoja también se utilizarán para calcular la Calificación de riesgo global en la hoja a nivel de empresa individual (SingleCompany_Level) ","4. Les indicateurs et les pondérations choisis dans cette fiche seront également utilisés pour calculer la Note globale des risques dans la fiche Niveau entreprise.","4. Индикаторы и веса, выбранные в этом листе, также будут использоваться для расчета общего рейтинга риска в листе «Уровень отдельных предприятий»"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C452,ROW(INDIRECT(\"1:\"&LEN(C452))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C452,ROW(INDIRECT(\"1:\"&LEN(C452))),1),\"\"))&\"_\"&ROW()","v":"RT_452"},"Risk Tables",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"SOE Selected Financial Ratios"},"SOE Selected Financial Ratios","Indicadores financieros seleccionados para la empresa estatal","Certains ratios financiers des enterprises publiques","Выбранные финансовые показатели ГП"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C453,ROW(INDIRECT(\"1:\"&LEN(C453))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C453,ROW(INDIRECT(\"1:\"&LEN(C453))),1),\"\"))&\"_\"&ROW()","v":"RT_453"},"Risk Tables",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"NMF"},"NMF","CNS","NMF","ЗПО"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C454,ROW(INDIRECT(\"1:\"&LEN(C454))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C454,ROW(INDIRECT(\"1:\"&LEN(C454))),1),\"\"))&\"_\"&ROW()","v":"RT_454"},"Risk Tables",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Note: NMF = No Meaningful Figure, this occurs when an SOE has negative equity."},"Note: NMF = No Meaningful Figure, this occurs when an SOE has negative equity.","Nota: CNS = Cifra No Significativa. Esto ocurre cuando una empresa estatal tiene un patrimonio neto negativo.","Note : NMF = No Meaningful Figure, cela se produit lorsque les fonds propres d’une entreprise publique sont négatifs.","Примечание. ЗПО = Значимый показатель отсутствует; это происходит, когда ГП имеет отрицательный собственный капитал."]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C455,ROW(INDIRECT(\"1:\"&LEN(C455))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C455,ROW(INDIRECT(\"1:\"&LEN(C455))),1),\"\"))&\"_\"&ROW()","v":"RT_455"},"Risk Tables",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"SOE Risk Ratings"},"SOE Risk Ratings","Calificaciones de riesgo de la empresa estatal","Cotes de risque d'entreprise","Рейтинги риска ГП"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C456,ROW(INDIRECT(\"1:\"&LEN(C456))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C456,ROW(INDIRECT(\"1:\"&LEN(C456))),1),\"\"))&\"_\"&ROW()","v":"RT_456"},"Risk Tables",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Note: SOEs are ordered by size of liabilities from largest to smallest."},"Note: SOEs are ordered by size of liabilities from largest to smallest.","Nota: Las empresas estatales están ordenadas por tamaño de los pasivos, de mayor a menor.","Remarque: les entreprises publiques sont classées par taille de passif du plus grand au plus petit.","Примечание. ГП отсортированы по объему обязательств от наибольшего к наименьшему."]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C457,ROW(INDIRECT(\"1:\"&LEN(C457))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C457,ROW(INDIRECT(\"1:\"&LEN(C457))),1),\"\"))&\"_\"&ROW()","v":"RT_457"},"Risk Tables",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Financial Indicators"},"Financial Indicators","Indicadores financieros","Ratios financiers","Финансовые индикаторы"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C458,ROW(INDIRECT(\"1:\"&LEN(C458))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C458,ROW(INDIRECT(\"1:\"&LEN(C458))),1),\"\"))&\"_\"&ROW()","v":"RT_458"},"Risk Tables",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Overall Risk Rating"},"Overall Risk Rating","Calificación de Riesgo Global","Notation globale des risques","Общий рейтинг риска"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C459,ROW(INDIRECT(\"1:\"&LEN(C459))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C459,ROW(INDIRECT(\"1:\"&LEN(C459))),1),\"\"))&\"_\"&ROW()","v":"RT_459"},"Risk Tables",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Weightings for selected indicators must total to 100%"},"Weightings for selected indicators must total to 100%","Las ponderaciones de los indicadores seleccionados tienen que sumar 100%.","Le total des pondérations des indicateurs sélectionnés doit atteindre 100 %.","Сумма весов выбранных индикаторов должна составлять 100%"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C460,ROW(INDIRECT(\"1:\"&LEN(C460))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C460,ROW(INDIRECT(\"1:\"&LEN(C460))),1),\"\"))&\"_\"&ROW()","v":"C_460"},"Companies",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Primary Sectors"},"Primary Sectors","Sectores primarios","Secteurs primaires","Первичные секторы"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C461,ROW(INDIRECT(\"1:\"&LEN(C461))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C461,ROW(INDIRECT(\"1:\"&LEN(C461))),1),\"\"))&\"_\"&ROW()","v":"C_461"},"Companies",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Electricity and Gas"},"Electricity and Gas","Electricidad y gas","Électricité et gaz","Электроэнергия и газ"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C462,ROW(INDIRECT(\"1:\"&LEN(C462))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C462,ROW(INDIRECT(\"1:\"&LEN(C462))),1),\"\"))&\"_\"&ROW()","v":"C_462"},"Companies",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Mining"},"Mining","Minería","Secteur minier","Горнодобывающая промышленность"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C463,ROW(INDIRECT(\"1:\"&LEN(C463))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C463,ROW(INDIRECT(\"1:\"&LEN(C463))),1),\"\"))&\"_\"&ROW()","v":"C_463"},"Companies",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Transportation"},"Transportation","Transporte","Transport","Транспорт"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C464,ROW(INDIRECT(\"1:\"&LEN(C464))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C464,ROW(INDIRECT(\"1:\"&LEN(C464))),1),\"\"))&\"_\"&ROW()","v":"C_464"},"Companies",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Water Utilities"},"Water Utilities","Servicio de agua","Services d’eau","Водоснабжение"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C465,ROW(INDIRECT(\"1:\"&LEN(C465))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C465,ROW(INDIRECT(\"1:\"&LEN(C465))),1),\"\"))&\"_\"&ROW()","v":"C_465"},"Companies",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Other activities"},"Other activities","Otras actividades","Autres activités","Прочие виды деятельности"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C466,ROW(INDIRECT(\"1:\"&LEN(C466))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C466,ROW(INDIRECT(\"1:\"&LEN(C466))),1),\"\"))&\"_\"&ROW()","v":"C_466"},"Companies",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Other Industries"},"Other Industries","Otras industrias","Autres industries","Прочие отрасли"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C467,ROW(INDIRECT(\"1:\"&LEN(C467))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C467,ROW(INDIRECT(\"1:\"&LEN(C467))),1),\"\"))&\"_\"&ROW()","v":"C_467"},"Companies",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Units:"},"Units:","Unidades:","Unités:","Единицы измерения:"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C468,ROW(INDIRECT(\"1:\"&LEN(C468))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C468,ROW(INDIRECT(\"1:\"&LEN(C468))),1),\"\"))&\"_\"&ROW()","v":"C_468"},"Companies",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Select Units"},"Select Units","Seleccione las unidades","Sélectionner des unités","Выберите единицы измерения"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C469,ROW(INDIRECT(\"1:\"&LEN(C469))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C469,ROW(INDIRECT(\"1:\"&LEN(C469))),1),\"\"))&\"_\"&ROW()","v":"C_469"},"Companies",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Units"},"Units","Unidades","Unités","Единицы измерения:"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C470,ROW(INDIRECT(\"1:\"&LEN(C470))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C470,ROW(INDIRECT(\"1:\"&LEN(C470))),1),\"\"))&\"_\"&ROW()","v":"C_470"},"Companies",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Thousands"},"Thousands","Miles","Milliers","Тысячи"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C471,ROW(INDIRECT(\"1:\"&LEN(C471))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C471,ROW(INDIRECT(\"1:\"&LEN(C471))),1),\"\"))&\"_\"&ROW()","v":"C_471"},"Companies",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Millions"},"Millions","Millones","Des millions","Миллионы"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C472,ROW(INDIRECT(\"1:\"&LEN(C472))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C472,ROW(INDIRECT(\"1:\"&LEN(C472))),1),\"\"))&\"_\"&ROW()","v":"C_472"},"Companies",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Billions"},"Billions","Miles de millones","Milliards","Миллиарды"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C473,ROW(INDIRECT(\"1:\"&LEN(C473))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C473,ROW(INDIRECT(\"1:\"&LEN(C473))),1),\"\"))&\"_\"&ROW()","v":"C_473"},"Companies",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Trillions"},"Trillions","Billones","Trillions","Триллионы"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C474,ROW(INDIRECT(\"1:\"&LEN(C474))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C474,ROW(INDIRECT(\"1:\"&LEN(C474))),1),\"\"))&\"_\"&ROW()","v":"C_474"},"Companies",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Non-Financial Public Corporation"},"Non-Financial Public Corporation","Sociedad pública no financiera","Entreprise publique non financière","Нефинансовая государственная корпорация"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C475,ROW(INDIRECT(\"1:\"&LEN(C475))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C475,ROW(INDIRECT(\"1:\"&LEN(C475))),1),\"\"))&\"_\"&ROW()","v":"C_475"},"Companies",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Financial Public Corporation"},"Financial Public Corporation","Sociedad pública financiera","Entreprises publiques du secteur financier","Финансовая государственная корпорация"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C476,ROW(INDIRECT(\"1:\"&LEN(C476))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C476,ROW(INDIRECT(\"1:\"&LEN(C476))),1),\"\"))&\"_\"&ROW()","v":"PL_476"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"State-Owned Enterprise Overview"},"State-Owned Enterprise Overview","Información general de las empresas estatales","Aperçu des entreprises publiques","Обзор госпредприятий"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C477,ROW(INDIRECT(\"1:\"&LEN(C477))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C477,ROW(INDIRECT(\"1:\"&LEN(C477))),1),\"\"))&\"_\"&ROW()","v":"PL_477"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"SOE Comparisons"},"SOE Comparisons","Comparación de las empresas estatales","Comparaison des entreprises publiques","Сравнение госпредприятий"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C478,ROW(INDIRECT(\"1:\"&LEN(C478))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C478,ROW(INDIRECT(\"1:\"&LEN(C478))),1),\"\"))&\"_\"&ROW()","v":"PL_478"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Government Transactions (Percent of GDP)"},"Government Transactions (Percent of GDP)","Transacciones del gobierno (Porcentaje del PIB)","Transactions gouvernementales (Pourcentage du PIB)","Операции органов государственного управления (Процент от ВВП)"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C479,ROW(INDIRECT(\"1:\"&LEN(C479))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C479,ROW(INDIRECT(\"1:\"&LEN(C479))),1),\"\"))&\"_\"&ROW()","v":"PL_479"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Financial Indicators (Weighted Average for the entire portfolio)"},"Financial Indicators (Weighted Average for the entire portfolio)","Indicadores financieros (promedio ponderado de toda la cartera)","Certains ratios financiers (Moyenne pondérée)","Финансовые индикаторы (взвешенное среднее по всему портфелю)"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C480,ROW(INDIRECT(\"1:\"&LEN(C480))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C480,ROW(INDIRECT(\"1:\"&LEN(C480))),1),\"\"))&\"_\"&ROW()","v":"PL_480"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Risk Distribution (Share of companies with each risk rating)"},"Risk Distribution (Share of companies with each risk rating)","Distribución de riesgos (porcentaje de empresas con cada calificación de riesgo)","Répartition des risques (Part des entreprises avec chaque cote de risque)","Распределение рисков (Доля компаний с каждым рейтингом риска)"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C481,ROW(INDIRECT(\"1:\"&LEN(C481))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C481,ROW(INDIRECT(\"1:\"&LEN(C481))),1),\"\"))&\"_\"&ROW()","v":"PL_481"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Summarized Financial Statements"},"Summarized Financial Statements","Estados financieros resumidos","États financiers condensés","Сводные финансовые отчеты"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C482,ROW(INDIRECT(\"1:\"&LEN(C482))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C482,ROW(INDIRECT(\"1:\"&LEN(C482))),1),\"\"))&\"_\"&ROW()","v":"PL_482"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Local Currency"},"Local Currency","Moneda nacional","Monnaie locale","Национальная валюта"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C483,ROW(INDIRECT(\"1:\"&LEN(C483))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C483,ROW(INDIRECT(\"1:\"&LEN(C483))),1),\"\"))&\"_\"&ROW()","v":"PL_483"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Percent of GDP"},"Percent of GDP","Porcentaje del PIB","Pourcentage du PIB","Процент от ВВП"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C484,ROW(INDIRECT(\"1:\"&LEN(C484))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C484,ROW(INDIRECT(\"1:\"&LEN(C484))),1),\"\"))&\"_\"&ROW()","v":"PL_484"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Choose units for data:"},"Choose units for data:","Elija las unidades para los datos:","Choisissez les unités pour les données:","Выберите единицы измерения данных:"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C485,ROW(INDIRECT(\"1:\"&LEN(C485))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C485,ROW(INDIRECT(\"1:\"&LEN(C485))),1),\"\"))&\"_\"&ROW()","v":"PL_485"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Choose year for SOE comparisons:"},"Choose year for SOE comparisons:","Elija el año para las comparaciones de las empresas:","Choisissez l'année pour la comparaison des entreprises publiques","Выберите год для сравнения государственных предприятий"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C486,ROW(INDIRECT(\"1:\"&LEN(C486))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C486,ROW(INDIRECT(\"1:\"&LEN(C486))),1),\"\"))&\"_\"&ROW()","v":"PL_486"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Total SOEs"},"Total SOEs","Total empresas estatales","Total des entreprises publiques","Всего ГП"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C487,ROW(INDIRECT(\"1:\"&LEN(C487))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C487,ROW(INDIRECT(\"1:\"&LEN(C487))),1),\"\"))&\"_\"&ROW()","v":"PL_487"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Profitable"},"Profitable","Rentable","À but lucratif","Прибыльные"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C488,ROW(INDIRECT(\"1:\"&LEN(C488))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C488,ROW(INDIRECT(\"1:\"&LEN(C488))),1),\"\"))&\"_\"&ROW()","v":"PL_488"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Loss-Making"},"Loss-Making","Deficitaria","Déficitaire","Убыточные"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C489,ROW(INDIRECT(\"1:\"&LEN(C489))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C489,ROW(INDIRECT(\"1:\"&LEN(C489))),1),\"\"))&\"_\"&ROW()","v":"PL_489"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Note: This breakdown is for "},"Note: This breakdown is for ","Nota: Este detalle corresponde a ","Remarque: cette ventilation est pour l'année ","Примечание. Представлена разбивка за год "]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C490,ROW(INDIRECT(\"1:\"&LEN(C490))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C490,ROW(INDIRECT(\"1:\"&LEN(C490))),1),\"\"))&\"_\"&ROW()","v":"PL_490"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Total"},"Total","Total","Total","Всего"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C491,ROW(INDIRECT(\"1:\"&LEN(C491))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C491,ROW(INDIRECT(\"1:\"&LEN(C491))),1),\"\"))&\"_\"&ROW()","v":"PL_491"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"o/w: \nFinancial"},"o/w: \nFinancial","de los cuales: \nEmpresas financieras","dont : \naspects financiers","В том числе: \nФинансовые"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C492,ROW(INDIRECT(\"1:\"&LEN(C492))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C492,ROW(INDIRECT(\"1:\"&LEN(C492))),1),\"\"))&\"_\"&ROW()","v":"PL_492"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"o/w: \nNon-Financial"},"o/w: \nNon-Financial","de los cuales: \nEmpresas no financieras","dont : \nNon financières","В том числе: \nНефинансовые"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C493,ROW(INDIRECT(\"1:\"&LEN(C493))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C493,ROW(INDIRECT(\"1:\"&LEN(C493))),1),\"\"))&\"_\"&ROW()","v":"PL_493"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Companies by Legal Form"},"Companies by Legal Form","Empresas por tipo societario","Entreprises par forme juridique","Предприятия по организационно-правовой форме"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C494,ROW(INDIRECT(\"1:\"&LEN(C494))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C494,ROW(INDIRECT(\"1:\"&LEN(C494))),1),\"\"))&\"_\"&ROW()","v":"PL_494"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Companies by Sector"},"Companies by Sector","Empresas por sector","Entreprises pas secteur","Предприятия по секторам"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C495,ROW(INDIRECT(\"1:\"&LEN(C495))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C495,ROW(INDIRECT(\"1:\"&LEN(C495))),1),\"\"))&\"_\"&ROW()","v":"PL_495"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Company"},"Company","Empresa","Entreprises","Предприятие"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C496,ROW(INDIRECT(\"1:\"&LEN(C496))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C496,ROW(INDIRECT(\"1:\"&LEN(C496))),1),\"\"))&\"_\"&ROW()","v":"PL_496"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Profit-Making Companies"},"Profit-Making Companies","Empresas superavitarias","Entreprises à but lucratif","Прибыльные предприятия"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C497,ROW(INDIRECT(\"1:\"&LEN(C497))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C497,ROW(INDIRECT(\"1:\"&LEN(C497))),1),\"\"))&\"_\"&ROW()","v":"PL_497"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Sectoral Breakdown"},"Sectoral Breakdown","Composición sectorial","Composition sectorielle","Разбивка по секторам"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C498,ROW(INDIRECT(\"1:\"&LEN(C498))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C498,ROW(INDIRECT(\"1:\"&LEN(C498))),1),\"\"))&\"_\"&ROW()","v":"PL_498"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Ownership entity"},"Ownership entity","Entidad propietaria","Entité actionnaire","Собственник имущества"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C499,ROW(INDIRECT(\"1:\"&LEN(C499))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C499,ROW(INDIRECT(\"1:\"&LEN(C499))),1),\"\"))&\"_\"&ROW()","v":"PL_499"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Legal Form"},"Legal Form","Tipo societario","Forme juridique","Организационно-правовая форма"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C500,ROW(INDIRECT(\"1:\"&LEN(C500))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C500,ROW(INDIRECT(\"1:\"&LEN(C500))),1),\"\"))&\"_\"&ROW()","v":"PL_500"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Net Worth by Sector"},"Net Worth by Sector","Patrimonio neto por sector","Valeur nette par secteur","Чистая стоимость по секторам"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C501,ROW(INDIRECT(\"1:\"&LEN(C501))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C501,ROW(INDIRECT(\"1:\"&LEN(C501))),1),\"\"))&\"_\"&ROW()","v":"PL_501"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Total Assets by Sector"},"Total Assets by Sector","Total activo por sector","Actifs par secteur","Всего активов по секторам"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C502,ROW(INDIRECT(\"1:\"&LEN(C502))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C502,ROW(INDIRECT(\"1:\"&LEN(C502))),1),\"\"))&\"_\"&ROW()","v":"PL_502"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Total Liabilities by Sector"},"Total Liabilities by Sector","Total pasivo por sector","Passifs par secteur","Всего обязательств по секторам"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C503,ROW(INDIRECT(\"1:\"&LEN(C503))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C503,ROW(INDIRECT(\"1:\"&LEN(C503))),1),\"\"))&\"_\"&ROW()","v":"PL_503"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Total Revenue by Sector"},"Total Revenue by Sector","Ingresos totales por sector","Revenu total par secteur","Общий доход по секторам"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C504,ROW(INDIRECT(\"1:\"&LEN(C504))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C504,ROW(INDIRECT(\"1:\"&LEN(C504))),1),\"\"))&\"_\"&ROW()","v":"PL_504"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Assets and Return on Assets"},"Assets and Return on Assets","Activo y rendimiento de los activos","Actifs et Rentabilité des actifs","Активы и норма прибыли на активы"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C505,ROW(INDIRECT(\"1:\"&LEN(C505))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C505,ROW(INDIRECT(\"1:\"&LEN(C505))),1),\"\"))&\"_\"&ROW()","v":"PL_505"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Equity and Return on Equity"},"Equity and Return on Equity","Capital y rendimiento del capital","Fonds propres et Rentabilité des fonds propres","Собственный капитал и норма прибыли на собственный капитал"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C506,ROW(INDIRECT(\"1:\"&LEN(C506))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C506,ROW(INDIRECT(\"1:\"&LEN(C506))),1),\"\"))&\"_\"&ROW()","v":"PL_506"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Share of Total Liabilities by SOE"},"Share of Total Liabilities by SOE","Porcentaje del pasivo total por empresa estatal","Part du passif total par entreprise publique","Доля совокупных обязательств в разбивке по ГП"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C507,ROW(INDIRECT(\"1:\"&LEN(C507))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C507,ROW(INDIRECT(\"1:\"&LEN(C507))),1),\"\"))&\"_\"&ROW()","v":"PL_507"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"SOE Liquid Assets and Liabilities"},"SOE Liquid Assets and Liabilities","Activos y pasivos líquidos de la empresa estatal","Actifs et passifs liquides des entreprises publiques","Ликвидные активы и обязательства ГП"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C508,ROW(INDIRECT(\"1:\"&LEN(C508))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C508,ROW(INDIRECT(\"1:\"&LEN(C508))),1),\"\"))&\"_\"&ROW()","v":"PL_508"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"SOE Liabilities and EBITDA"},"SOE Liabilities and EBITDA","Pasivo y EBITDA de la empresa estatal","Passifs et EBITDA des entreprises publiques","Обязательства и ПДПНИА ГП"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C509,ROW(INDIRECT(\"1:\"&LEN(C509))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C509,ROW(INDIRECT(\"1:\"&LEN(C509))),1),\"\"))&\"_\"&ROW()","v":"PL_509"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"SOE Receivables and Payables"},"SOE Receivables and Payables","Cuentas por cobrar y cuentas por pagar de la empresa estatal ","Créances et dettes des entreprises publiques","Дебиторская и кредиторская задолженность ГП"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C510,ROW(INDIRECT(\"1:\"&LEN(C510))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C510,ROW(INDIRECT(\"1:\"&LEN(C510))),1),\"\"))&\"_\"&ROW()","v":"PL_510"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Guaranteed Debt"},"Guaranteed Debt","Deuda garantizada","Dette garantie","Гарантированный долг"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C511,ROW(INDIRECT(\"1:\"&LEN(C511))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C511,ROW(INDIRECT(\"1:\"&LEN(C511))),1),\"\"))&\"_\"&ROW()","v":"PL_511"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Outstanding Stock"},"Outstanding Stock","Saldo pendiente","Encours","Сумма непогашенного долга"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C512,ROW(INDIRECT(\"1:\"&LEN(C512))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C512,ROW(INDIRECT(\"1:\"&LEN(C512))),1),\"\"))&\"_\"&ROW()","v":"PL_512"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Repayments"},"Repayments","Reembolsos","Remboursements","Погашение"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C513,ROW(INDIRECT(\"1:\"&LEN(C513))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C513,ROW(INDIRECT(\"1:\"&LEN(C513))),1),\"\"))&\"_\"&ROW()","v":"PL_513"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Defaults"},"Defaults","Incumplimientos","Défaults","Дефолты"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C514,ROW(INDIRECT(\"1:\"&LEN(C514))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C514,ROW(INDIRECT(\"1:\"&LEN(C514))),1),\"\"))&\"_\"&ROW()","v":"PL_514"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"On Lending"},"On Lending","Représtamos","Rétrocession","Перекредитование"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C515,ROW(INDIRECT(\"1:\"&LEN(C515))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C515,ROW(INDIRECT(\"1:\"&LEN(C515))),1),\"\"))&\"_\"&ROW()","v":"PL_515"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Arrears"},"Arrears","Atrasos","Arriérés","Просроченная задолженность"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C516,ROW(INDIRECT(\"1:\"&LEN(C516))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C516,ROW(INDIRECT(\"1:\"&LEN(C516))),1),\"\"))&\"_\"&ROW()","v":"PL_516"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Loans"},"Loans","Préstamos","Prêts","Ссуды и займы"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C517,ROW(INDIRECT(\"1:\"&LEN(C517))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C517,ROW(INDIRECT(\"1:\"&LEN(C517))),1),\"\"))&\"_\"&ROW()","v":"PL_517"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Transfers & Equity Injections"},"Transfers & Equity Injections","Transferencias e inyecciones de capital","Transferts et injections de fonds propres","Трансферты и вливание капитала"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C518,ROW(INDIRECT(\"1:\"&LEN(C518))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C518,ROW(INDIRECT(\"1:\"&LEN(C518))),1),\"\"))&\"_\"&ROW()","v":"PL_518"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Arrears & Defaults"},"Arrears & Defaults","Atrasos e incumplimientos","Arriérés et Défaults","Просроченная задолженность и дефолты"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C519,ROW(INDIRECT(\"1:\"&LEN(C519))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C519,ROW(INDIRECT(\"1:\"&LEN(C519))),1),\"\"))&\"_\"&ROW()","v":"PL_519"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Total Revenue"},"Total Revenue","Ingresos totales","Revenu total","Общий доход"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C520,ROW(INDIRECT(\"1:\"&LEN(C520))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C520,ROW(INDIRECT(\"1:\"&LEN(C520))),1),\"\"))&\"_\"&ROW()","v":"PL_520"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Highest Risk SOE"},"Highest Risk SOE","Empresa estatal de mayor riesgo","Entreprise publique à plus haut risques","ГП с самым высоким риском"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C521,ROW(INDIRECT(\"1:\"&LEN(C521))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C521,ROW(INDIRECT(\"1:\"&LEN(C521))),1),\"\"))&\"_\"&ROW()","v":"PL_521"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"SOE"},"SOE","Empresa estatal ","Entreprise publique","ГП"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C522,ROW(INDIRECT(\"1:\"&LEN(C522))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C522,ROW(INDIRECT(\"1:\"&LEN(C522))),1),\"\"))&\"_\"&ROW()","v":"PL_522"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"SOE Liability Size vs Overall Risk"},"SOE Liability Size vs Overall Risk","Tamaño del pasivo de la empresa estatal frente a riesgo global","Taille du passif des entreprises publiques par rapport au risque global","Величина обязательства ГП и общий уровень риска"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C523,ROW(INDIRECT(\"1:\"&LEN(C523))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C523,ROW(INDIRECT(\"1:\"&LEN(C523))),1),\"\"))&\"_\"&ROW()","v":"PL_523"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Cumulative Share"},"Cumulative Share","Cuota acumulada","Part cumulée","Накопленная доля"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C524,ROW(INDIRECT(\"1:\"&LEN(C524))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C524,ROW(INDIRECT(\"1:\"&LEN(C524))),1),\"\"))&\"_\"&ROW()","v":"PL_524"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Current Assets and Liabilities"},"Current Assets and Liabilities","Activos y pasivos corrientes","Actifs et passifs courants","Текущие активы и обязательства"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C525,ROW(INDIRECT(\"1:\"&LEN(C525))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C525,ROW(INDIRECT(\"1:\"&LEN(C525))),1),\"\"))&\"_\"&ROW()","v":"PL_525"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Indicator"},"Indicator","Indicador","Indicateur","показатели"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C526,ROW(INDIRECT(\"1:\"&LEN(C526))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C526,ROW(INDIRECT(\"1:\"&LEN(C526))),1),\"\"))&\"_\"&ROW()","v":"PL_526"},"Portfolio Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Share of Total Equity"},"Share of Total Equity","Proporción del capital total","Part des fonds propres totaux","Доля совокупного капитала"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C527,ROW(INDIRECT(\"1:\"&LEN(C527))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C527,ROW(INDIRECT(\"1:\"&LEN(C527))),1),\"\"))&\"_\"&ROW()","v":"SCL_527"},"Single Company Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Company Information & Ownership"},"Company Information & Ownership","Información y propiedad de la empresa","Informations sur l’entreprise et ses propriétaires","Информация о предприятии и права собственности"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C528,ROW(INDIRECT(\"1:\"&LEN(C528))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C528,ROW(INDIRECT(\"1:\"&LEN(C528))),1),\"\"))&\"_\"&ROW()","v":"SCL_528"},"Single Company Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Select company from the dropdown menu."},"Select company from the dropdown menu.","Seleccionar la empresa del cuadro desplegable.","Sélectionnez une entreprise dans le menu déroulant.","Выберите предприятие из фиолетового раскрывающегося списка."]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C529,ROW(INDIRECT(\"1:\"&LEN(C529))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C529,ROW(INDIRECT(\"1:\"&LEN(C529))),1),\"\"))&\"_\"&ROW()","v":"SCL_529"},"Single Company Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Ownership"},"Ownership","Propiedad","Propriété","Права собственности"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C530,ROW(INDIRECT(\"1:\"&LEN(C530))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C530,ROW(INDIRECT(\"1:\"&LEN(C530))),1),\"\"))&\"_\"&ROW()","v":"SCL_530"},"Single Company Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Domestic"},"Domestic","Nacional","Intérieur","Национальные"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C531,ROW(INDIRECT(\"1:\"&LEN(C531))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C531,ROW(INDIRECT(\"1:\"&LEN(C531))),1),\"\"))&\"_\"&ROW()","v":"SCL_531"},"Single Company Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Central Gov't"},"Central Gov't","Gobierno central","Adm. centrale","Центральное правительство"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C532,ROW(INDIRECT(\"1:\"&LEN(C532))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C532,ROW(INDIRECT(\"1:\"&LEN(C532))),1),\"\"))&\"_\"&ROW()","v":"SCL_532"},"Single Company Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Local Gov't"},"Local Gov't","Gobierno local","Collectivités","Местные органы управления"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C533,ROW(INDIRECT(\"1:\"&LEN(C533))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C533,ROW(INDIRECT(\"1:\"&LEN(C533))),1),\"\"))&\"_\"&ROW()","v":"SCL_533"},"Single Company Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Private"},"Private","Privada","Privé","Частный сектор"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C534,ROW(INDIRECT(\"1:\"&LEN(C534))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C534,ROW(INDIRECT(\"1:\"&LEN(C534))),1),\"\"))&\"_\"&ROW()","v":"SCL_534"},"Single Company Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Foreign"},"Foreign","Extranjera","Extérieurs","Иностранные"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C535,ROW(INDIRECT(\"1:\"&LEN(C535))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C535,ROW(INDIRECT(\"1:\"&LEN(C535))),1),\"\"))&\"_\"&ROW()","v":"SCL_535"},"Single Company Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Short-term Liquidity"},"Short-term Liquidity","Liquidez a corto plazo","Liquidité à court terme","Краткосрочная ликвидность"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C536,ROW(INDIRECT(\"1:\"&LEN(C536))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C536,ROW(INDIRECT(\"1:\"&LEN(C536))),1),\"\"))&\"_\"&ROW()","v":"SCL_536"},"Single Company Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Rates of Return"},"Rates of Return","Tasas de rendimiento","Taux de rendement","Нормы прибыли"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C537,ROW(INDIRECT(\"1:\"&LEN(C537))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C537,ROW(INDIRECT(\"1:\"&LEN(C537))),1),\"\"))&\"_\"&ROW()","v":"SCL_537"},"Single Company Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"50% Test and Cost Recovery"},"50% Test and Cost Recovery","Prueba de 50% y recuperación de costos","50% de test et de recouvrement des coûts","Критерий в 50% и возмещение издержек"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C538,ROW(INDIRECT(\"1:\"&LEN(C538))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C538,ROW(INDIRECT(\"1:\"&LEN(C538))),1),\"\"))&\"_\"&ROW()","v":"SCL_538"},"Single Company Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Revenue and Cost Growth"},"Revenue and Cost Growth","Crecimiento del ingreso y de los costos","Revenus propres aux coûts d'exploitation","Рост доходов и расходов"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C539,ROW(INDIRECT(\"1:\"&LEN(C539))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C539,ROW(INDIRECT(\"1:\"&LEN(C539))),1),\"\"))&\"_\"&ROW()","v":"SCL_539"},"Single Company Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Operating Costs Growth"},"Operating Costs Growth","Crecimiento de los costos","Croissance des coûts d'exploitation","Увеличение операционных затрат"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C540,ROW(INDIRECT(\"1:\"&LEN(C540))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C540,ROW(INDIRECT(\"1:\"&LEN(C540))),1),\"\"))&\"_\"&ROW()","v":"SCL_540"},"Single Company Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Revenue Growth"},"Revenue Growth","Crecimiento del ingreso","Croissance des revenu","Рост выручки"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C541,ROW(INDIRECT(\"1:\"&LEN(C541))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C541,ROW(INDIRECT(\"1:\"&LEN(C541))),1),\"\"))&\"_\"&ROW()","v":"SCL_541"},"Single Company Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Net Liquid Assets"},"Net Liquid Assets","Activos líquidos netos","Actifs liquides nets (passifs)","Чистые ликвидные активы"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C542,ROW(INDIRECT(\"1:\"&LEN(C542))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C542,ROW(INDIRECT(\"1:\"&LEN(C542))),1),\"\"))&\"_\"&ROW()","v":"SCL_542"},"Single Company Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Liquid Assets"},"Liquid Assets","Activos líquidos","Actifs liquides","Ликвидные активы"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C543,ROW(INDIRECT(\"1:\"&LEN(C543))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C543,ROW(INDIRECT(\"1:\"&LEN(C543))),1),\"\"))&\"_\"&ROW()","v":"SCL_543"},"Single Company Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Note: Liquid Assets = Current Assets - Inventory"},"Note: Liquid Assets = Current Assets - Inventory","Nota: Activos líquidos = activos corrientes - existencias","Remarque: Actifs liquides nets (passifs) = Passifs à court terme - Stocks","Примечание. Ликвидные активы = текущие активы – запасы материальных оборотных средств"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C544,ROW(INDIRECT(\"1:\"&LEN(C544))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C544,ROW(INDIRECT(\"1:\"&LEN(C544))),1),\"\"))&\"_\"&ROW()","v":"SCL_544"},"Single Company Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Liabililties to EBITDA"},"Liabililties to EBITDA","Razón de pasivos/EBITDA","Passifs à l'EBITDA","Обязательства к ПДПНИА"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C545,ROW(INDIRECT(\"1:\"&LEN(C545))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C545,ROW(INDIRECT(\"1:\"&LEN(C545))),1),\"\"))&\"_\"&ROW()","v":"SCL_545"},"Single Company Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Liabilities to Revenue"},"Liabilities to Revenue","Razón de pasivos/ingresos","Passifs aux revenus","Обязательства к доходам"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C546,ROW(INDIRECT(\"1:\"&LEN(C546))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C546,ROW(INDIRECT(\"1:\"&LEN(C546))),1),\"\"))&\"_\"&ROW()","v":"SCL_546"},"Single Company Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Higher risk"},"Higher risk","Mayor riesgo","Risque très élevé","Более высокий риск"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C547,ROW(INDIRECT(\"1:\"&LEN(C547))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C547,ROW(INDIRECT(\"1:\"&LEN(C547))),1),\"\"))&\"_\"&ROW()","v":"SCL_547"},"Single Company Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Lower risk"},"Lower risk","Menor riesgo","Risque très faible","Более низкий риск"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C548,ROW(INDIRECT(\"1:\"&LEN(C548))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C548,ROW(INDIRECT(\"1:\"&LEN(C548))),1),\"\"))&\"_\"&ROW()","v":"SCL_548"},"Single Company Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Weighted Average*"},"Weighted Average*","Promedio simple*","Moyenne simple*","Среднее арифметическое значение*"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C549,ROW(INDIRECT(\"1:\"&LEN(C549))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C549,ROW(INDIRECT(\"1:\"&LEN(C549))),1),\"\"))&\"_\"&ROW()","v":"SCL_549"},"Single Company Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"*Indicators in red text are used in the Risk Rating calculation. If you wish to change which ratios are used or the weightings applied, return to Risk Tables sheet."},"*Indicators in red text are used in the Risk Rating calculation. If you wish to change which ratios are used or the weightings applied, return to Risk Tables sheet.","*Los indicadores que figuran en rojo se utilizan para calcular la Calificación de riesgo. Si desea modificar los indicadores que se utilizan o las ponderaciones aplicadas, regrese a la hoja  de cuadros de riesgo (Risk Tables).","*Les ratios en rouge sont utilisés pour calculer la note de risque. Si vous souhaiter modifier les ratios qui sont utilisés, retournez sur la feuille \"Tableaux des risques\".","*Показатели, выделенные красным текстом, используются при расчете рейтинга риска. Если вы хотите изменить выбор используемых коэффициентов или весов, вернитесь к листу «Таблицы рисков»."]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C550,ROW(INDIRECT(\"1:\"&LEN(C550))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C550,ROW(INDIRECT(\"1:\"&LEN(C550))),1),\"\"))&\"_\"&ROW()","v":"SCL_550"},"Single Company Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Risk Ratings"},"Risk Ratings","Calificaciones de Riesgo","Notation des risques","рейтинги риска"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C551,ROW(INDIRECT(\"1:\"&LEN(C551))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C551,ROW(INDIRECT(\"1:\"&LEN(C551))),1),\"\"))&\"_\"&ROW()","v":"SCL_551"},"Single Company Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Acronym"},"Acronym","Acrónimo","Acronyme","Акроним"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C552,ROW(INDIRECT(\"1:\"&LEN(C552))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C552,ROW(INDIRECT(\"1:\"&LEN(C552))),1),\"\"))&\"_\"&ROW()","v":"SCL_552"},"Single Company Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Net Worth"},"Net Worth","Patrimonio neto","Valeur nette","Чистая стоимость активов"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C553,ROW(INDIRECT(\"1:\"&LEN(C553))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C553,ROW(INDIRECT(\"1:\"&LEN(C553))),1),\"\"))&\"_\"&ROW()","v":"SCL_553"},"Single Company Level",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Flows from government"},"Flows from government","Transferencias del gobierno","Transactions gouvernementales","Государственные операции"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C554,ROW(INDIRECT(\"1:\"&LEN(C554))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C554,ROW(INDIRECT(\"1:\"&LEN(C554))),1),\"\"))&\"_\"&ROW()","v":"W_554"},"Welcome",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Assesses the financial vulnerability and risks emerging from SOEs, allows governments to identify and monitor high-risk SOEs and helps inform early and targeted interventions where necessary. The tool provides a starting point for SOE vulnerability assessment."},"Assesses the financial vulnerability and risks emerging from SOEs, allows governments to identify and monitor high-risk SOEs and helps inform early and targeted interventions where necessary. The tool provides a starting point for SOE vulnerability assessment.","Evalúa la vulnerabilidad financiera y los riesgos que emanan de empresas estatales, permite a los gobiernos detectar y vigilar empresas estatales de alto riesgo y ayuda a proporcionar información anticipada y focalizada.","Évalue la vulnérabilité financière et les risques découlant des entreprises publiques, permet à l'État de reconnaître et de suivre les entreprises publiques à haut risque et guide une action précoce et ciblée","Позволяет оценить финансовую уязвимость и риски, связанные с ГП, дает государству возможность выявлять и проводить мониторинг ГП с высоким уровнем рисков и обеспечивает своевременный и адресный характер информирования "]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C555,ROW(INDIRECT(\"1:\"&LEN(C555))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C555,ROW(INDIRECT(\"1:\"&LEN(C555))),1),\"\"))&\"_\"&ROW()","v":"W_555"},"Welcome",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"State-Owned Enterprise Health Check"},"State-Owned Enterprise Health Check","Herramienta de verificación de la solidez financiera de las empresas públicas","Bilan de santé des entreprises publiques","Проверка состояния государственных предприятий "]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C556,ROW(INDIRECT(\"1:\"&LEN(C556))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C556,ROW(INDIRECT(\"1:\"&LEN(C556))),1),\"\"))&\"_\"&ROW()","v":"W_556"},"Welcome",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"Get started"},"Get started","Inicio ","Démarrer","Приступить "]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C557,ROW(INDIRECT(\"1:\"&LEN(C557))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C557,ROW(INDIRECT(\"1:\"&LEN(C557))),1),\"\"))&\"_\"&ROW()","v":"W_557"},"Welcome",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"User guide"},"User guide","Guía del usuario","Guide de l'utilisateur","Руководство пользователя"]
[null,{"$f":"_xlfn.TEXTJOIN(\"\",1,IF(ISNUMBER(MATCH(CODE(MID(C558,ROW(INDIRECT(\"1:\"&LEN(C558))),1)),ROW(INDIRECT(\"65:90\")),0)),MID(C558,ROW(INDIRECT(\"1:\"&LEN(C558))),1),\"\"))&\"_\"&ROW()","v":"W_558"},"Welcome",{"$f":"IF(IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]]))))=0,Table1[[#This Row],[English]], IF($A$1=1,Table1[[#This Row],[English]],IF($A$1=2,Table1[[#This Row],[Español]],IF($A$1=3,Table1[[#This Row],[Français]],IF($A$1=4,Table1[[#This Row],[русский]],Table1[[#This Row],[Other]])))))","v":"IMF Fiscal Risk Management Portal"},"IMF Fiscal Risk Management Portal","Portal del FMI para la gestión del riesgo fiscal","Portail de gestion des risques budgétaires du FMI","Портал МВФ по управлению бюджетными рисками "]

{"sheet":"GDP","index":5,"n_rows":202,"n_cols":64,"rows_kept":202,"cut":false,"hidden":true,"merged":[]}
[null,null,null,{"$f":"MATCH(Main!$I$5,Table1[#Headers],0)","v":4},4,5,6,7]
["ifs","EcDatabase","Series_code","Country (Active Language)","English","Español","Français","русский","Indicator","Frequency","Scale","Display_scale",1980,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
[512,"ID:WEO_PUBLISHED","512NGDP.A",{"$f":"'Language Tables'!D242","v":"Afghanistan"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D3,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Afghanistan"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D3,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Afganistán"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D3,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Afghanistan"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D3,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Афганистан"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,178.75628556296797,220.012928636385,246.21041336960502,304.92635547721505,345.817025359117,427.49507989407101,517.50931941225497,607.22703408241102,711.75930773771302,836.222473355886,1033.5914058221099,1116.8270822140701,1183.03911012356,1226.5697986966202,1222.9168811181298,1285.46032646855,1327.6903947257799,1469.5963033164801,1547.2890276058301,1251.17182071975,1283.4416353648401,1350.91027876105]
[914,"ID:WEO_PUBLISHED","914NGDP.A",{"$f":"'Language Tables'!D243","v":"Albania"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D4,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Albania"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D4,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Albania"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D4,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Albanie"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D4,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Албания"},"NGDP","Annual","Billions","Billions",18.708663569228388,19.354039014788111,19.931987174990798,20.136677148395968,19.87900859363895,20.304041303121288,20.938580220677181,20.774828241953099,20.47862980984927,22.493019959889061,20.243838369766831,19.751378374927459,64.094450966480053,150.91671333293121,226.23178701801442,270.60616513491073,338.33807829151368,335.267082002064,389.42819679447854,448.87251419871524,507.1633802225403,570.15398713954846,617.75930187329186,685.80276230004392,746.43382474983878,813.7329436415738,883.12085403891479,977.01777004936514,1093.5362317267679,1157.5495734067151,1254.396650036846,1316.1018160897329,1348.6717569495511,1366.118583299294,1411.9090868497399,1451.37509849497,1490.001981749032,1569.09852989915,1656.2070815138279,1712.0374932091599,1655.9841462278898,1866.6735945400001,2149.7409766849501,2369.9059726237997,2530.0433446317998,2691.8623030808199,2861.7843650172404,3052.2499495512202,3253.3214491915696,3468.6745982510697]
[612,"ID:WEO_PUBLISHED","612NGDP.A",{"$f":"'Language Tables'!D244","v":"Algeria"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D5,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Algeria"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D5,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Argelia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D5,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Algérie"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D5,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Алжир"},"NGDP","Annual","Billions","Billions",176.35876546568599,207.83202207187,225.30510591185501,253.63103685742004,286.406635116274,316.46902159873201,321.89544515152301,339.36852899150801,377.353493861039,458.03681509805796,601.681843533392,935.658678082846,1166.3500520132,1291.1892669839799,1614.25247848407,2175.9849918218201,2789.1817061342299,3017.3085522935298,3071.8882800868,3525.2190836229302,4475.1715039861801,4587.607,4901.72,5687.1589999999997,6623.3549999999996,7843.9809999999998,8941.6550000000007,9872.9709999999995,11649.694,10920.163,13224.716,15924.67,17611.810000000001,18231.035,19253.764999999999,18879.025000000001,19783.348999999998,21071.655999999999,22683.845000000001,23090.098999999998,20902.124,25153.200000000001,32039.5,33638.264000000003,35536.502399963501,37188.747767069501,39410.2034902589,42161.663264604002,45150.631843023206,48303.643085825206]
[614,"ID:WEO_PUBLISHED","614NGDP.A",{"$f":"'Language Tables'!D245","v":"Angola"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D6,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Angola"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D6,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Angola"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D6,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Angola"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D6,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Ангола"},"NGDP","Annual","Billions","Billions",2.610125657557369E-7,2.44287157508868E-7,2.44287157508868E-7,2.5457971089981702E-7,2.6985770523632298E-7,3.3246857160122506E-7,3.1127556487621002E-7,3.5581013689445501E-7,3.8597694690715E-7,4.4899949431919296E-7,4.9423202056307603E-7,1.0781635874557701E-6,5.6502769628013601E-6,4.3321651590613104E-5,9.9747227116793891E-4,2.2088770597341701E-2,1.3436485775525899,2.81723895164646,4.1102642805013403,27.614581720200501,126.977313969139,273.04095994384102,753.57399999999996,1517.6510000000001,2255.4479999999999,3608.0949999999998,4713.8819999999996,5602.45,7412.5780000000004,6481.5219999999999,8781.3080000000009,11793.661,13706.611999999999,14840.76,16165.668,15807.316999999999,18781.815999999999,23200.798999999999,28873.391,34538.508000000002,38466.148000000001,53277.982000000004,65604.308000000005,75190.511354858099,100854.818762956,123931.921964888,147688.48339934699,170510.29853177699,195223.18517038901,224233.764397191]
[312,"ID:WEO_PUBLISHED","312NGDP.A",{"$f":"'Language Tables'!D246","v":"Anguilla"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D7,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Anguilla"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D7,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Anguilla"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D7,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Anguilla"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D7,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Ангилья"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,7.6560000000000003E-2,9.69E-2,0.1167,0.14654,0.18329999999999999,0.20727999999999999,0.21339,0.22770000000000001,0.25601000000000002,0.28311999999999998,0.28488999999999998,0.30151,0.33328000000000002,0.3695,0.39554,0.40564,0.41831000000000002,0.42559999999999998,0.46090999999999999,0.54298000000000002,0.61829000000000001,0.76539000000000001,0.95925000000000005,0.95775999999999994,0.76305000000000001,0.72287999999999997,0.78459000000000001,0.75629999999999997,0.76087000000000005,0.84053999999999995,0.89244000000000001,0.86482000000000003,0.76737999999999995,0.86531000000000002,1.02488,0.69779000000000002,0.81264000000000003,1.0293300000000001,1.17648,1.2377746080000001,1.33204352214528,1.40335540946729,1.4678272433147599,1.53153652972705,1.59606628987057]
[311,"ID:WEO_PUBLISHED","311NGDP.A",{"$f":"'Language Tables'!D247","v":"Antigua and Barbuda"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D8,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Antigua and Barbuda"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D8,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Antigua y Barbuda"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D8,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Antigua-et-Barbuda"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D8,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Антигуа и Барбуда"},"NGDP","Annual","Billions","Billions",0.35761999999999999,0.40334999999999999,0.44940000000000002,0.49913999999999997,0.57298000000000004,0.66520000000000001,0.80342000000000002,0.93654000000000004,1.11077,1.2289699999999999,1.29254,1.36171,1.4178599999999999,1.52729,1.6877200000000001,1.66334,1.83368,1.9829399999999999,2.1324299999999998,2.25597,2.4327100000000002,2.36999,2.4248500000000002,2.5598700000000001,2.7710900000000001,3.0885199999999999,3.5199199999999999,4.01593,4.2056300000000002,3.7435999999999998,3.5055399999999999,3.47587,3.6847699999999999,3.57884,3.7225100000000002,3.8812099999999998,4.0219300000000002,4.1441100000000004,4.4861300000000002,4.6614100000000001,3.81142,4.3257399999999997,5.0397299999999996,5.4156199999999997,6.00702286605497,6.4076855957937093,6.7305381693650395,7.0371230592453005,7.3532223878557392,7.68396597839308]
[911,"ID:WEO_PUBLISHED","911NGDP.A",{"$f":"'Language Tables'!D248","v":"Armenia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D9,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Armenia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D9,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Armenia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D9,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Arménie"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D9,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Армения"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,null,null,0.29499998688285206,3.8970000743320905,187.06469999999999,522.25630000000001,661.20899999999995,804.3356,955.38480000000004,987.44370000000004,1031.3382999999999,1175.8768,1362.4717000000001,1624.6427000000001,1907.94543,2242.8809000000001,2656.1898000000001,3149.2833999999998,3568.2276000000002,3141.6509999999998,3460.2026999999998,3777.9456,4266.4605000000001,4555.6382000000003,4828.6262999999999,5043.6332000000002,5067.2934999999998,5564.4933000000001,6017.0352000000003,6543.3217999999997,6181.9026000000003,6991.7777999999998,8501.4493999999995,9453.1749999999993,10125.2544036461,10851.7238283059,11680.252942597001,12572.040254764301,13531.915528215599,14565.077278794801]
[314,"ID:WEO_PUBLISHED","314NGDP.A",{"$f":"'Language Tables'!D249","v":"Aruba"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D10,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Aruba"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D10,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Aruba"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D10,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Aruba"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D10,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Аруба"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,0.72577951664025298,0.87280839936608501,1.0675982567353399,1.2445948098256701,1.3691479397781301,1.56112832805071,1.71564912836767,1.9385336767036401,2.23,2.3637000000000001,2.4700000000000002,2.7421799999999998,2.9805299999999999,3.0838100000000002,3.3534799999999998,3.39466,3.5116999999999998,3.65896,4.0361500000000001,4.2244299999999999,4.4209100000000001,4.79298,5.08901,4.5712900000000003,4.39194,4.7217700000000002,4.6812199999999997,4.8828500000000004,4.9956199999999997,5.3036000000000003,5.3407099999999996,5.53545,5.8643799999999997,5.9796399999999998,4.44909,5.2437093750693702,5.8700249430514404,6.5309459137112702,7.0738655339445797,7.3389822909778992,7.6719860339843304,8.0202677676956196,8.3107646903175194,8.5871853203606197]
[912,"ID:WEO_PUBLISHED","912NGDP.A",{"$f":"'Language Tables'!D250","v":"Azerbaijan"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D11,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Azerbaijan"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D11,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Azerbaiyán"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D11,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Azerbaïdjan"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D11,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Азербайджан"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,null,null,4.8204657927598182E-3,3.1423036350314001E-2,0.70886846519314206,2.1337999999999999,2.7324665871016403,3.4405999999999999,3.3116756106577099,3.7750599999999999,4.7180999999999997,5.3155999999999999,6.0625,7.1464999999999996,8.5302000000000007,12.522500000000001,18.746200000000002,28.360499999999998,40.1372,35.601500000000001,42.465000000000003,52.082000000000001,54.743699999999997,58.182000000000002,59.014099999999999,54.38,60.425199999999997,70.337800000000001,80.091999999999999,81.896199999999993,72.578100000000006,93.203199999999995,133.9727,123.1284,126.337,134.07845547460698,139.18184115583099,145.846840007173,153.55581481372101,162.13451762753698]
[313,"ID:WEO_PUBLISHED","313NGDP.A",{"$f":"'Language Tables'!D251","v":"Bahamas, The"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D12,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Bahamas, The"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D12,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Bahamas, Las"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D12,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Bahamas"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D12,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Багамские острова"},"NGDP","Annual","Billions","Billions",2.598063161111742,2.6915936115008923,3.030734481534552,3.3732076907592421,3.6025856577970718,3.9232157809149717,4.2409960648909113,4.6693721768922316,4.854826023568652,5.4725826962349213,5.2183798303873798,5.1284592060258198,5.12516239120046,5.0966449429611398,5.3716157834698803,5.65298244473981,5.94976171531827,6.3323570758007302,6.8332206802788802,7.6838735414018293,8.0764679650421503,8.3178325631903594,8.88116389130637,8.8700868547728202,9.055286532401551,9.8361975175808691,10.167251513664899,10.618341044089501,10.525998216382201,9.9819601600973886,10.095764790527701,10.070447238630301,10.7204968264009,10.3958218422078,10.974147371254199,11.6718719325584,11.7450646215375,12.236679358525999,12.6158067990972,13.016196016145901,9.9581943427025905,11.3689253784462,13.1363837341954,14.338472776984,14.7612686241694,15.1783517866424,15.63594926787,16.152949952163201,16.7029427472545,17.279943000388599]
[419,"ID:WEO_PUBLISHED","419NGDP.A",{"$f":"'Language Tables'!D252","v":"Bahrain"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D13,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Bahrain"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D13,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Bahrein"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D13,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Bahreïn"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D13,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Бахрейн"},"NGDP","Annual","Billions","Billions",1.4119660840833901,1.5897269112790402,1.67129201904198,1.712257411967,1.77724114045874,1.6769002942198099,1.3121128570743101,1.42135409866245,1.7566366322170401,1.83231983193199,1.9460790302403299,2.0416497082249001,2.1330769137329901,2.3465312759435801,2.5129864369200603,2.6601666067915302,2.7661372699668196,2.8685170609887698,2.7421160327884899,2.9721398104374601,3.5524819997603103,3.6017164293456103,3.7604685739154302,4.3411118421910899,5.15460262712004,6.2594174697672393,7.2535758460726898,8.5176739882811692,10.078111754514801,8.9912690343600676,10.079050000000001,11.24793,12.018230000000001,12.71757,13.07447,12.228770000000001,12.740640000000001,13.989000000000001,14.877560000000001,15.207990000000001,13.47495,15.355919999999999,17.46827,17.368279999999999,17.650689734575902,17.9838453228963,18.660037568960398,19.5707879341685,20.5566752876721,21.592988076695701]
[513,"ID:WEO_PUBLISHED","513NGDP.A",{"$f":"'Language Tables'!D253","v":"Bangladesh"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D14,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Bangladesh"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D14,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Bangladesh"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D14,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Bangladesh"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D14,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Бангладеш"},"NGDP","Annual","Billions","Billions",384.09055861030299,440.66784739664803,494.84437354801503,558.54734470791891,670.00702489899197,768.71462002837802,865.4933973142779,995.47656858240498,1094.2676090227501,1218.2988040944199,1372.4537564223999,1511.83888871059,1635.2873345614601,1714.9994938223001,1852.38057069154,2086.3762701365999,2275.239,2467.7399999999998,2718.424,2952.9630000000002,3216.4369999999999,3489.9659999999999,3764.8069999999998,4172.5739999999996,4591.5290000000005,5115.9780000000001,5777.98,6586.1279999999997,7531.067,8446.1530000000002,9553.8269999999993,10970.839,12640.431,14362.061,16096.052,18157.996999999999,20758.21,23243.07,26392.48,29514.288,31704.694,35301.847999999998,39717.163999999997,44908.417000000001,50026.536999999997,57299.566251435703,64170.9385419924,71107.319461630599,79321.759451028207,89973.543142307302]
[316,"ID:WEO_PUBLISHED","316NGDP.A",{"$f":"'Language Tables'!D254","v":"Barbados"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D15,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Barbados"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D15,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Barbados"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D15,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Barbade"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D15,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Барбадос"},"NGDP","Annual","Billions","Billions",2.09621429882518,2.3071076299002899,2.4105556350230297,2.5590651994788098,2.7894610155068604,2.9193160705973402,3.2051910053114399,3.5295863761437802,3.7541676208830097,4.1548772291074298,4.1671117072456099,4.1845938280943402,4.03016842726388,4.2726519182953604,4.45491921529233,4.6965353294467693,5.0298699343969098,5.33377760935588,6.1135626848060394,6.4208678594542201,6.6230095313218698,6.6127350591012606,6.7270231164761398,6.95807348050411,7.5070904303058503,8.4251591153303202,9.4047760662320989,10.5464577150497,10.802893538344401,10.127110826527099,10.275059348263799,10.603302854396199,10.465562625084699,10.675361006916299,10.731953379489701,10.576115488360299,10.6615229573167,11.0346809002511,11.259832353741899,11.576575997501301,10.336688894738701,10.550484094515101,12.514606969323099,13.441466386150299,14.334529502208799,15.1040392994953,15.884209272849599,16.6815381503678,17.510632281859699,18.379504583881303]
[339,"ID:WEO_PUBLISHED","339NGDP.A",{"$f":"'Language Tables'!D255","v":"Belize"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D16,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Belize"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D16,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Belice"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D16,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Belize"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D16,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Белиз"},"NGDP","Annual","Billions","Billions",0.45740253465665476,0.47649455953215747,0.4760828839560729,0.50193876610565324,0.56014438062111993,0.55560266942689518,0.60522949613104682,0.70786951314908075,0.83636541231669415,0.96451603519468854,1.0942883314090901,1.1942433605813101,1.3925012791601201,1.50571667705126,1.5446172587245801,1.6381346904651501,1.7016601034332499,1.74675375775735,1.8589794585555401,2.0004636641604101,2.2777918114995699,2.34556626605477,2.48933603864961,2.6177682525945101,2.8017342443694599,2.9499263181834898,3.1823091199026297,3.4142423358857901,3.4778443074914098,3.3769676965181801,3.4913543068256896,3.6540931826613798,3.8187576494630298,4.0655260965739295,4.2765031385077803,4.3860626452643094,4.4804404365256705,4.5326184082887897,4.5865323669360203,4.7766384413201397,4.0856707481919097,4.8411052403325296,5.6934003953887702,6.1336609554527701,6.8536847931302702,7.2213250809646796,7.5104073369287496,7.78538770878294,8.0580832958239395,8.3298895309391501]
[638,"ID:WEO_PUBLISHED","638NGDP.A",{"$f":"'Language Tables'!D256","v":"Benin"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D17,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Benin"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D17,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Benin"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D17,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Bénin"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D17,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Бенин"},"NGDP","Annual","Billions","Billions",518.03467259245144,447.5931797383252,518.44153254802416,569.40008139270617,636.18336477889738,682.02791110775627,671.53887054670031,681.70299591597734,703.28379617064934,695.77394336334589,729.29421418264701,765.86389083010499,812.36959730523404,880.22924140011094,1212.5885026195301,1480.0545133868702,1650.70877562543,1809.38344998143,1979.4626243596201,2263.3382262595401,2499.9255035740898,2685.1327570275603,2909.6714563301603,3102.02093626847,3264.3651382743396,3462.8509743008699,3674.7998935846299,3909.9822323560402,4365.3299208794397,4580.0121836323297,4718.0337287780994,5039.2125197754694,5688.2913933608297,6182.5591595412598,6559.3327900291297,6732.8140000000003,7005.23,7375.3021979059504,7915.6602722939006,8432.2475067465202,9008.8103712006996,9809.6939557207606,10854.5080731664,11934.8961721133,12881.526572694,14015.088173042501,15183.8560768688,16447.521991443802,17785.935424919302,19231.280108551102]
[514,"ID:WEO_PUBLISHED","514NGDP.A",{"$f":"'Language Tables'!D257","v":"Bhutan"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D18,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Bhutan"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D18,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Bhután"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D18,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Bhoutan"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D18,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Бутан"},"NGDP","Annual","Billions","Billions",1.0415158367244199,1.2377828542342899,1.42209915950288,1.6382968365687398,1.9083230099086499,2.1509116503591699,2.47854782001109,3.08550776920183,3.7954675846538399,4.4182087098455405,5.1295195149506299,5.7682233450682094,6.4332240777611895,7.2166433116039697,8.2732657762117299,9.6756331996097931,11.1053226205754,12.9655049665998,15.285145339569201,17.789808820282602,19.8269728324826,21.9826477387914,25.2998071048433,28.779622516693401,31.846344449625001,35.633308595641999,40.331143883838202,47.321614650390501,54.6215088053983,60.8814532649453,71.292005529076604,85.220739578539508,98.876936615363903,109.67440290526,120.69598180610801,133.92407391761,149.38295360845299,163.58328486304902,172.71312624705701,184.66036147158499,187.37759345316502,193.38591509062701,216.23906485698998,238.600950786054,259.79840162809603,288.96215934236903,322.56398509735305,354.06846916643104,390.52363664762902,436.177215619778]
[218,"ID:WEO_PUBLISHED","218NGDP.A",{"$f":"'Language Tables'!D258","v":"Bolivia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D19,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Bolivia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D19,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Bolivia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D19,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Bolivie"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D19,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Боливия"},"NGDP","Annual","Billions","Billions",1.11270885069921E-4,1.4446220089823299E-4,3.5842468870738901E-4,1.2560499141969399E-3,1.93469395530411E-2,2.3661577517070196,7.60776909342162,8.8843993873595384,10.805500513435302,12.693905967896601,15.4431364609088,19.1321283577958,22.014006412189399,24.458969272645099,27.636341844765301,32.2350725155624,37.536646679133902,41.6438660727311,46.822325684433999,48.156174839790495,51.928492130167903,53.790326575587599,56.682328429087597,61.904448576197503,69.626113112124401,77.023817350453299,91.747795297182805,103.009182446246,120.693764151442,121.726745182418,137.87556804128201,166.23156291699701,187.15387760722101,211.856031663686,228.003659166788,228.031369894573,234.53318204241901,259.18471799999998,278.38764700000002,282.58668,253.11222100000001,279.20623181368597,304.09723468670802,311.885600240923,332.05396523761999,386.48385980170696,451.741138050377]
[963,"ID:WEO_PUBLISHED","963NGDP.A",{"$f":"'Language Tables'!D259","v":"Bosnia and Herzegovina"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D20,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Bosnia and Herzegovina"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D20,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Bosnia y Herzegovina"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D20,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Bosnie-Herzégovine"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D20,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Босния и Герцеговина"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6938964482438204,3.46516425319605,5.5211066006451501,7.8942222756692493,9.2185452613094103,10.571068945315901,11.819602087339501,12.678173222361201,13.982386790217801,14.7280060436717,15.998147499840201,17.650336898269501,20.057215083841999,22.547858031142201,25.519328383768102,24.798519492786998,25.364953262087397,26.231262279027902,26.222709710319698,26.7787550114077,27.358710492334701,28.928937137716098,30.2651053848952,31.802726645439801,33.941776942168701,35.784879370131101,34.727501095809998,39.1453387850326,45.617937982320001,49.9201832209841,52.047967426592699,54.551750671065903,57.350619697998496,60.276410974808293,63.347238828693101,66.554089195006796]
[616,"ID:WEO_PUBLISHED","616NGDP.A",{"$f":"'Language Tables'!D260","v":"Botswana"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D21,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Botswana"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D21,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Botsuana"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D21,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Botswana"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D21,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Ботсвана"},"NGDP","Annual","Billions","Billions",0.87855016869878699,0.91670456439412196,1.1714218713986799,1.39793349892509,1.8212165065032,2.4167827455892001,2.8121577958655801,3.78068000590343,5.8819351904218902,6.5336060746784295,7.0457888975133898,7.9633319294798408,8.739702175438671,10.070885081215598,11.4236398716724,13.317736283619899,16.261673495869701,18.278715829485499,20.197890717613799,25.031647402144902,28.992874921061198,31.8964972957565,34.140534431838404,36.969348775642999,41.394057711572302,50.310823900102797,57.831669718502098,64.870361063806897,73.257846600695601,72.399012696177309,85.852896716894193,103.33010179276401,106.260330198552,119.86702225287601,138.86079839961599,137.052846761979,164.41821103083899,166.64676350080899,173.72539474792998,179.57974054341298,171.04189609097199,207.88810798127,251.34841008657801,263.923020240754,262.532352737959,269.81205545388002,290.37132608443301,312.92307110501298,341.55265486895001,372.704500164884]
[516,"ID:WEO_PUBLISHED","516NGDP.A",{"$f":"'Language Tables'!D261","v":"Brunei Darussalam"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D22,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Brunei Darussalam"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D22,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Brunei Darussalam"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D22,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Brunei Darussalam"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D22,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Бруней-Даруссалам"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,12.0343422647989,8.1144839449655901,9.232647165343371,8.40524053413227,9.0735305054950803,10.1036750467178,10.277383868542401,10.1913832543414,10.2224304074826,10.379373766611,11.478442987807,11.5007969380686,11.840452793432501,10.143104931207001,11.091129752371401,11.463878083629298,11.1198287752041,11.5936306569516,12.658576841580999,14.743482409158501,17.5782049397355,20.195084977441599,20.452817245202301,22.601878867394298,17.2982008809946,18.689800000000002,23.302600000000002,23.802299999999999,22.63878290113,21.663593182660001,17.778007375750001,15.74772331472,16.747678102289999,18.300660513619999,18.374986776650001,16.564437814190001,18.822028195799998,23.003104766669999,20.273906340290001,20.659257824740003,21.438507899068501,22.230001734233397,23.397105053676601,24.599513873867803,26.203372694765701]
[918,"ID:WEO_PUBLISHED","918NGDP.A",{"$f":"'Language Tables'!D262","v":"Bulgaria"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D23,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Bulgaria"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D23,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Bulgaria"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D23,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Bulgarie"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D23,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Болгария"},"NGDP","Annual","Billions","Billions",3.7373808645207972E-2,4.0311140467004972E-2,4.2042817768826769E-2,4.320499743843717E-2,4.5894532076899065E-2,4.7233502985271174E-2,4.9883911850436467E-2,5.2937171270285167E-2,5.556584359472997E-2,5.7354036344655669E-2,6.5774772219710578E-2,0.1966577294103749,0.2910232981908889,0.43318027450182994,0.76157882990996495,1.2756769999999999,2.1871390000000002,19.032357000000001,26.460038000000001,25.042936000000001,28.124880000000001,30.986688000000001,34.068711999999998,36.637911000000003,41.201296999999997,47.017240000000001,53.608435999999998,63.494487999999997,72.847048999999998,73.181465000000003,74.887598999999994,81.126316000000003,82.642827999999994,82.253422999999998,84.147688000000002,89.571386000000004,95.349439000000004,102.682967,109.781654,119.90648899999999,121.088413,139.601966,168.36003299999999,185.232505,202.861481,219.88744565072901,231.500178133373,243.93020450323201,256.42857182103603,269.46826676486597]
[748,"ID:WEO_PUBLISHED","748NGDP.A",{"$f":"'Language Tables'!D263","v":"Burkina Faso"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D24,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Burkina Faso"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D24,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Burkina Faso"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D24,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Burkina Faso"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D24,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Буркина-Фасо"},"NGDP","Annual","Billions","Billions",504.062538538816,564.04598062493403,635.40415945149095,673.373211560149,690.17144825824198,784.44640568439399,793.11343740234997,801.02922111607995,876.33956606656704,938.43501514393608,949.66034420986205,994.69631657189905,999.27493064891291,1018.9570103216601,1183.4825897361002,1335.8313724048101,1488.14089981439,1606.7656499913601,1861.08928982404,2086.1879762840799,2108.1601148677801,2336.6204194596498,2512.87215151593,2749.1592431882596,2874.8827044618197,3240.7161126004798,3420.5398917565699,3649.9280738224102,4215.3406160630402,4444.6005823324695,5002.1818386927698,5692.8228810830396,6413.1058999404804,6640.13495491307,6884.4663902304201,6995.3109999999997,7604.8043399999997,8186.7741470166393,8836.5687412258394,9428.0604961049103,10252.1657390409,10944.536881665401,12191.996365577801,12845.778152720599,14533.9289061482,16480.437037317199,17945.940903602499,19118.005898469601,20530.236701136102,22086.8058717725]
[618,"ID:WEO_PUBLISHED","618NGDP.A",{"$f":"'Language Tables'!D264","v":"Burundi"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D25,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Burundi"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D25,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Burundi"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D25,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Burundi"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D25,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Бурунди"},"NGDP","Annual","Billions","Billions",85.545973210932601,89.022493131042395,94.026923070654206,102.818651227345,120.36513391697,141.24623775445599,140.74159775455499,143.48763878371901,152.797996960109,179.42000535092401,193.66184550654401,211.84887124554902,225.43917619337702,227.73753658896499,233.554386964061,249.686878366836,262.89335712860003,342.54233713673,399.88103285616899,487.880420538225,627.26197182394696,727.96300053207995,768.14529265467797,849.38192445870197,1007.49156792415,1208.2439999999999,1309.9000000000001,1467.231,1911.1389999999999,2184.1770000000001,2501.047,2819.5340000000001,3365.81,3812.5,4184.9989999999998,4879.7929999999997,4897.1009999999997,5485.0680000000002,5414.4849999999997,5553.57054277311,5916.4302528109702,6622.3738576507403,7978.2164484412197,10902.919785670099,13673.1704323864,19863.635423607397,27168.537273787897,35014.8642890806,43295.142567318297,51754.558534947602]
[624,"ID:WEO_PUBLISHED","624NGDP.A",{"$f":"'Language Tables'!D265","v":"Cabo Verde"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D26,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Cabo Verde"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D26,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Cabo Verde"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D26,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Cabo Verde"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D26,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Кабо-Верде"},"NGDP","Annual","Billions","Billions",6.2914043704807794,9.0982424531396511,8.6580404490729599,10.291199033181499,12.423184023131,15.0481964864875,16.985926281149499,19.136657749844399,23.170608395636698,25.860877766782,28.891949855708198,31.637573672951,32.589260877198697,34.633111425850096,36.829467008236101,43.829771834818899,50.475724817954401,56.7529522268809,63.5794595879089,71.174028725989501,81.019982896902405,97.513527546789504,101.62416929115801,108.041165017067,112.089630162226,123.68551968265801,127.647608390817,132.98430099999999,147.62998899999999,148.25237200000001,151.96290999999999,162.26534599999999,165.13516899999999,168.54670200000001,169.550647,173.91081399999999,184.402075,195.29235771409,205.98623699999999,221.730848757373,176.865623374867,191.268854,241.57640599569299,263.81501917912902,277.76877445852301,297.48293687835701,318.742720155445,341.66727850690603,365.40602273771697,390.78910968310697]
[522,"ID:WEO_PUBLISHED","522NGDP.A",{"$f":"'Language Tables'!D266","v":"Cambodia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D27,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Cambodia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D27,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Camboya"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D27,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Cambodge"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D27,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Камбоджа"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,182.83654228067402,125.36227826447001,240.89222097878499,296.19910844840302,736.19612431781593,1642.0000368758001,3083.66623691719,6654.0330835670393,7092.6862411424008,8406.7969483749093,9207.9783249093107,10199.145173054199,11728.1567212504,13410.736421821801,14237.327246277,16267.593266010999,17631.3086135306,20080.793374089801,23629.086383153699,28918.818276251201,34264.316394135298,41080.517150759399,49356.657467028002,51753.675571079599,57788.146992356204,65068.3964836866,71894.42251032441,79768.285447076792,88992.410770422794,98334.4815187575,107784.90585088301,118907.47280993201,134279.54122560099,148984.69713245999,142502.82858192801,150792.68253746899,164059.08859327799,177718.89298421401,193714.48314826601,204383.77317162801,218336.609323351,234619.81436567401,253426.66967646399,273932.65153422399]
[622,"ID:WEO_PUBLISHED","622NGDP.A",{"$f":"'Language Tables'!D267","v":"Cameroon"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D28,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Cameroon"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D28,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Camerún"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D28,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Cameroun"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D28,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Камерун"},"NGDP","Annual","Billions","Billions",1851.520060662649,2358.5954220554886,2852.7018086389789,3437.2680417869292,4194.7793220836093,5040.1508771566678,5391.099633120507,5149.1687778747892,4784.9517024714587,4612.3125645280879,4401.9717581675186,4385.4211511168487,4195.1128025049002,4142.5870103205198,4619.9686985431999,5225.0587934311407,5634.0166395940505,6142.6841225447015,6688.52790456612,7118.4579482667996,7504.4689049437002,8022.3073999925,8614.0114923653,9261.1445812073998,9927.7787123119997,10286.7327366874,10924.187809511199,11452.867470364801,12360.9544827994,13136.6922250889,13610.554063347199,14434.774483839699,15395.858195209199,16658.5533189339,17966.123162397602,19043.066557147802,20038.565999999999,20960.865000000002,22203.329000000002,23243.662,23486.47,24960.495999999999,27662.02,29889.0345675885,31998.265717499398,34117.072333685501,36476.499853192705,39106.4844332879,42039.8370988799,45181.909958909899]
[626,"ID:WEO_PUBLISHED","626NGDP.A",{"$f":"'Language Tables'!D268","v":"Central African Republic"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D29,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Central African Republic"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D29,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"República Centroafricana"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D29,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"République centrafricaine"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D29,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Центральноафриканская Республика"},"NGDP","Annual","Billions","Billions",168.40000000000009,218.10000000000008,240.40000000000009,253.90000000000009,278.7000000000001,379.90000000000015,386.04224000000011,362.24281999999999,380.16874000000001,402.88355999999999,404.9957,396.16800000000001,377.85708,366.2448,473.61900000000003,560.03731800000003,516.64667799999995,566.03585604584202,606.400419619285,638.66687748124195,616.01599692658397,659.23693811005398,684.95918855784396,690.66483640209992,691.96820907844892,745.21,803.94500000000005,841.07899999999995,910.45699999999999,972.27606584004695,1060.14162730923,1148.89596972103,1281.5609999999999,835.45365136294606,935.57753718696301,1002.59215292277,1081.5164199999999,1203.3240000000001,1265.6942814347601,1334.97775692505,1372.8990768213898,1432.7578646524098,1531.3475253071201,1578.3046576716999,1716.1281068582,1861.94697902301,2029.1138742585802,2259.9093394547899,2399.4778991247899,2555.7022552940498]
[628,"ID:WEO_PUBLISHED","628NGDP.A",{"$f":"'Language Tables'!D269","v":"Chad"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D30,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Chad"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D30,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Chad"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D30,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Tchad"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D30,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Чад"},"NGDP","Annual","Billions","Billions",215.51223292017201,325.64439960458401,368.21805206393299,457.050180005838,564.39450648265506,573.05604267266006,543.86079348441501,534.95996400644901,619.96046322701295,627.00713673752603,644.91743191007902,662.09369859195601,647.56154156148398,605.40338347835996,961.65304181072099,1059.5387678760899,1207.0972607793201,1323.5825507626898,1511.13657132251,1387.16284889351,1447.6929541685199,1839.50144447562,2033.77167414276,2334.5239967980001,3423.8612141997901,4563.7090288612599,5072.5577429953601,5200.5396830437903,5969.9754684907903,5792.8928765343899,6956.0684295158399,7862.9481081550994,9134.9906972849094,8823.6732928211495,8958.8993441752791,8607.8055422729994,7719.4524992550196,7751.2110000000002,8513.3279999999995,8733.3070000000007,8595.1669999999995,9356.0069999999996,11120.705,11124.630999999999,11565.3706473441,11844.164956487699,12448.757219093699,13055.125744451801,13753.3562341042,14461.061384618501]
[924,"ID:WEO_PUBLISHED","924NGDP.A",{"$f":"'Language Tables'!D270","v":"China"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D31,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"China"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D31,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"China"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D31,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Chine"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D31,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Китай"},"NGDP","Annual","Billions","Billions",454.87,493.04,539.65,604.58000000000004,730.41,912.5,1040.93,1221.95,1523.65,1728.08,1900.6,2214.29,2732.6,3583.44,4880.7700000000004,6160.64,7223.17,8023.61,8572.99,9115.3700000000008,10102.459999999999,11185.53,12304.74,13913.16,16379.66,19056.63,22303.69,27480.19,32335.1,35360.639999999999,41562.51,49268.04,54808.88,60612.5,65743.25,70415.75,76067.210000000006,84506.67,93358.13,100672.28,104224.49,117310.97,123341.28,129427.17,134908.41749230801,139838.21046930499,146461.72625041401,155005.694379886,164237.82235253201,173512.79070055499]
[233,"ID:WEO_PUBLISHED","233NGDP.A",{"$f":"'Language Tables'!D271","v":"Colombia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D32,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Colombia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D32,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Colombia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D32,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Colombie"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D32,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Колумбия"},"NGDP","Annual","Billions","Billions",2198.4963427224498,2760.4561935678598,3476.7881806362202,4252.0305640911902,5369.2133132813087,6913.6015488829808,9450.3279910842684,12285.5171611525,16332.617120315801,21059.7190860751,28161.9956793573,36346.266661743794,46660.316792901598,61115.903949150998,80724.102833631419,100932.958955743,120383.436304434,145481.499748239,167925.73445674701,181171.02349291,207268,224483,243837,270695,305896,337957,381604,428506,476554,501574,544060,619023,666508,714094,762903,804692,863782,920471,987791,1060068,998471,1192634,1471079,1584562,1705323,1828668.18419778,1937383.76606968,2050581.2247536001,2170392.5845535002,2297204.2824837901]
[632,"ID:WEO_PUBLISHED","632NGDP.A",{"$f":"'Language Tables'!D272","v":"Comoros"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D33,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Comoros"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D33,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Comoras"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D33,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Comores"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D33,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Коморские Острова"},"NGDP","Annual","Billions","Billions",51.423247487741705,57.867423536582706,66.428004460945701,74.761624231427902,82.629047538921199,86.232648591550003,89.396011293495107,94.154834402558805,100.201634427985,104.84567530695101,109.33000311285299,113.00886166822001,115.55068939444401,121.122284273481,131.07764094758701,147.03750114840599,150.58226957037701,158.821941207771,161.025376737328,171.744301756944,180.839141293762,204.74903486847901,222.34858626856399,237.82874903504501,246.271512756199,259.16353099801398,269.76688136439998,285.62700000000001,306.28800000000001,319.33199999999999,336.947265530751,361.596424883716,388.98377631516996,413.476629647295,425.71298676147399,428.346,450.15899999999999,469.21699999999998,490.95800000000003,522.04480142002603,524.946780416764,529.19535573962696,571.12628178821592,603.69902523103792,654.96483024144607,693.74791394865008,739.68509924168302,787.90869034457398,837.62791840613602,886.55000741675303]
[636,"ID:WEO_PUBLISHED","636NGDP.A",{"$f":"'Language Tables'!D273","v":"Congo, Democratic Republic of the"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D34,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Congo, Democratic Republic of the"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D34,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Congo, República Democrática del"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D34,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"République démocratique du Congo"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D34,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Конго, Демократическая Республика"},"NGDP","Annual","Billions","Billions",6.4009640086153082E-10,8.7199236742675487E-10,1.2468379024225899E-9,2.2522498670512401E-9,4.1941581506422703E-9,5.3025508965836799E-9,7.1321378558843204E-9,1.27243487234073E-8,2.4492523971315808E-8,5.0847147755813821E-8,9.9269132183506938E-8,2.0930031481704109E-6,7.8152787621685814E-5,1.1930867262933301E-3,0.3074344014192899,1.75757933748606,12.8397590462486,34.582223950531308,44.28741474895611,229.76775657496,1317.0751950612,2231.4546844889501,3025.8714191012796,3623.2504867498596,4113.6330708128198,5975.8513495450397,7250.8501808799101,9587.2378058816503,12832.3326289492,15208.344978968,20261.584237283398,24267.5634669391,27619.663649263999,32084.748006473299,35485.185638855204,37185.0011809364,38997.9129447042,57845.594714622202,77940.34183044509,83859.420777191292,91858.646906947004,110109.524992441,127090.763560953,157410.673936334,200438.52676363799,226457.938529348,255312.825686756,286152.522964023,321654.794160355,361243.43333764101]
[634,"ID:WEO_PUBLISHED","634NGDP.A",{"$f":"'Language Tables'!D274","v":"Congo, Republic of"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D35,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Congo, Republic of"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D35,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Congo, República del"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D35,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"République du Congo"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D35,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Конго, Республика"},"NGDP","Annual","Billions","Billions",457.49420868019598,482.35834991537695,508.573820867162,536.21406432955803,565.35651460503414,596.08281443716089,628.47904373323706,662.63596071764096,698.649256191532,790.55882550796491,792.04000267832805,856.26292502505009,868.30749535015502,850.51065153154298,1148.3132579238202,1226.47327111193,1452.99306317725,1498.7845228546998,1321.2875269573601,1627.0989058745199,2580.2664840839102,2226.8973054182202,2320.8582985463299,2240.8069697685496,2690.9901161564903,3506.2689999999998,4217.1790000000001,4203.6980000000003,5195.8370000000004,4572.8049932533304,6505.7513200000003,7377.5775999999996,9033.2279999999992,8869.8054007724604,8844.6294673748489,7029.6603173377198,6477.9664416330397,6871.7666529901107,8206.1105861255492,8189.0657382496702,6601.2163839360701,7419.7483782373301,8693.6466481028492,8593.0706553859109,9028.2417223676184,9307.6553469801511,9807.763940928151,10485.132217393,11242.834494672401,12044.678129690199]
[238,"ID:WEO_PUBLISHED","238NGDP.A",{"$f":"'Language Tables'!D275","v":"Costa Rica"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D36,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Costa Rica"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D36,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Costa Rica"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D36,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Costa Rica"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D36,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Коста-Рика"},"NGDP","Annual","Billions","Billions",41.599982655478797,57.371905508481596,97.964266154445909,129.92295912907301,163.77854878828603,198.85184132145699,247.740487999462,285.873320948458,351.38980419807399,427.91639307189303,525.31008846035991,881.04010000000005,1151.9177999999999,1362.4123999999999,1647.1246000000001,2079.8629000000001,2425.7256000000002,2934.1565000000001,3519.4537999999998,4072.3301000000001,4627.0505999999996,5254.0844999999999,5965.3913000000002,6885.56,8150.1378000000004,9577.0221999999994,11613.320100000001,13889.052900000001,16208.974700000001,17626.147799999999,19802.010600000001,21623.524600000001,23752.868600000002,25462.954600000001,28001.327600000001,30171.918799999999,32056.288199999999,34343.647499999999,36014.718699999998,37832.149799999999,36495.246099999997,40326.625999999997,44810.030700000003,47059.272100000002,49115.934699999998,52307.481458549795,55830.126087143602,59646.586353733706,63719.824138778604,68058.249894006003]
[662,"ID:WEO_PUBLISHED","662NGDP.A",{"$f":"'Language Tables'!D276","v":"Côte d'Ivoire"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D37,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Côte d'Ivoire"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D37,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Côte d'Ivoire"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D37,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Côte d’Ivoire"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D37,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Кот-д'Ивуар"},"NGDP","Annual","Billions","Billions",2932.0271072606624,3125.3197879658719,3391.1309313651823,3548.5718530145919,4056.8337221145716,4254.4987949492115,4389.5468901656031,4190.6377714180226,4197.2726829537332,4302.6019035830932,4063.0539516793019,4091.667007677042,4080.6088217841939,4323.3996864213441,6380.1946708030855,7589.6557456677965,8583.7163697031574,9457.3829708721805,10284.867488545609,10533.393723804709,10547.188910673509,11341.050770491609,11895.455555476008,12297.07104333081,12088.70290114901,12456.79802010921,12866.16535244891,13477.301806718811,14995.064024051409,15845.804075179811,17036.258205509806,16743.1643935951,18905.9262403389,21350.414001521698,24136.052034206499,27086.366999999998,28686.710999999999,30491.647000000001,32506.102999999999,35379.059000000001,36277.949999999997,40366.858999999997,44238.8,48293.904533000001,52798.953123456398,57550.869464358104,62458.807612278601,67849.002709218199,73773.577625787206,80516.482620784096]
[935,"ID:WEO_PUBLISHED","935NGDP.A",{"$f":"'Language Tables'!D277","v":"Czech Republic"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D38,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Czech Republic"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D38,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"República Checa"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D38,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"République tchèque"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D38,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Чешская Республика"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1607.5909999999999,1840.556,1982.423,2168.884,2267.2750000000001,2399.6999999999998,2591.5740000000001,2704.4659999999999,2833.1970000000001,3087.777,3288.4929999999999,3530.252,3856.6289999999999,4037.5639999999999,3945.5050000000001,4032.9520000000002,4095.355,4118.3860000000004,4169.0110000000004,4377.991,4651.8130000000001,4843.03,5179.3440000000001,5475.7730000000001,5888.8689999999997,5828.3180000000002,6307.7550000000001,7049.8720000000003,7618.5280000000002,8008.20616633585,8369.0432924595807,8692.6410331837906,9028.0126025308691,9385.5434779945099,9758.0390278240611]
[611,"ID:WEO_PUBLISHED","611NGDP.A",{"$f":"'Language Tables'!D279","v":"Djibouti"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D39,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Djibouti"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D39,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Djibouti"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D39,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Djibouti"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D39,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Джибути"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,112.92210813502699,115.442017397623,119.34556600670301,116.34735299032201,122.74847597305499,124.255027444226,123.326514136586,125.49117224108501,128.38511925327001,134.96453645700998,138.778904540111,144.16995437050699,148.83285710472501,156.66741870271798,166.31715927472501,176.952971832917,191.97172787274602,211.630496059,245.545279430785,253.39257082581901,274.33264949538801,309.280741805736,337.92999807322497,363.34,394.654,430.86533252710495,462.95524821508599,490.96871731939501,517.78385252154203,548.95376863519402,558.77902904511802,602.97126731323397,633.18702843972403,696.15990064262405,756.57587142873399,815.176259774953,881.27117528366705,948.13754373805398,1021.04861369514,1088.64545490665]
[321,"ID:WEO_PUBLISHED","321NGDP.A",{"$f":"'Language Tables'!D280","v":"Dominica"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D40,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Dominica"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D40,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Dominica"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D40,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Dominique"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D40,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Доминика"},"NGDP","Annual","Billions","Billions",0.19657259999999999,0.22169,0.24172450000000001,0.26639600000000002,0.29472409999999999,0.32262819999999998,0.36493730000000002,0.41004560000000001,0.46198669999999997,0.4998706,0.54385760000000005,0.59336069999999996,0.63195730000000006,0.66292450000000003,0.71381430000000001,0.74120980000000003,0.78917219999999999,0.81807079999999999,0.87050660000000002,0.89574929999999997,0.900366,0.91855370000000003,0.89962699999999995,0.92693879999999995,0.99143760000000003,0.98348869999999999,1.0536753999999999,1.1377147999999999,1.2371135,1.3205007,1.3333299999999999,1.35277,1.31219,1.3453999999999999,1.40516,1.4599899999999999,1.55582,1.4081900000000001,1.4978800000000001,1.6511499999999999,1.36138,1.49922,1.63933,1.7657799999999999,1.8810598000000001,2.0044176999999999,2.1112448000000001,2.216205,2.3224458000000001,2.4260459999999999]
[243,"ID:WEO_PUBLISHED","243NGDP.A",{"$f":"'Language Tables'!D281","v":"Dominican Republic"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D41,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Dominican Republic"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D41,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"República Dominicana"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D41,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"République dominicaine"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D41,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Доминиканская Республика"},"NGDP","Annual","Billions","Billions",8.6717060284932383,9.6976183885350089,10.60335554971941,11.825881343629511,14.8698863530128,20.1383455781836,22.804638318088198,28.733739873193699,42.132413458655002,54.371148194175497,77.344447809756588,123.551906708099,145.06728133785799,163.51302995394101,184.76939463335,214.12296265262898,235.250330659208,280.36282394205904,318.64899075531895,350.52011687358396,393.30296839975699,427.31906634296803,477.430189772917,628.61103972616695,935.98473454658495,1083.44500085506,1261.3996676148899,1458.41651805624,1660.5664702136698,1734.6994053306298,1981.0242954214,2207.1093399114102,2381.30173913302,2614.4725808398998,2918.4521186494103,3196.7341334155599,3480.3024525115602,3758.5547468038399,4208.0885887633103,4572.7381177586703,4439.8139765264805,5427.4641189651702,6257.2952027097499,6764.5332958832596,7402.8884910161505,8031.7945707458093,8752.8340939168302,9554.24912552553,10427.092231132499,11381.6563189837]
[309,"ID:WEO_PUBLISHED","309NGDP.A",{"$f":"'Language Tables'!D282","v":"Eastern Caribbean Currency Union"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D42,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Eastern Caribbean Currency Union"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D42,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Unión Monetaria del Caribe Oriental"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D42,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Union monétaire des Caraïbes orientales"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D42,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Восточнокарибский валютный союз"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,5.0997414298743893,5.64586755634891,5.9222129882796501,6.3357086065647801,6.6076483224828797,7.0595617243008801,7.3516367226682098,7.7765610824663804,8.2199770094103091,8.8777814173910592,9.3626526473950289,9.7833902377565991,9.8468289938996207,10.1041789659771,10.6799305265938,11.4708225630506,12.484967804822,14.263406369255399,15.6868072813916,16.711903969840101,15.868274181911101,15.8443707115708,16.306936380844999,16.589341350559899,17.030036359563802,17.961614680968299,18.678875493327499,19.441476735827301,20.0532711781911,21.0268812116135,21.894052877170399,17.635164110527601,19.6170193492846,22.823574748477299,24.450395026522401,26.074021050893901,27.443145402365399,28.780921430996898,30.117990154286097,31.485453289292998,32.890779280500098]
[248,"ID:WEO_PUBLISHED","248NGDP.A",{"$f":"'Language Tables'!D283","v":"Ecuador"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D43,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Ecuador"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D43,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Ecuador"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D43,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Équateur"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D43,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Эквадор"},"NGDP","Annual","Billions","Billions",16.115981136558521,16.501371290671521,16.473771170747419,14.47847011000011,15.408422699789709,18.019667424532905,13.221977744121201,12.354674215548,11.749087448641701,11.5307945442917,11.709598536467501,13.139365204125601,14.3667331097258,16.7828683833716,20.237873438173303,21.9802734860992,23.001245438229098,25.847059582017501,26.2918996375967,18.890938543924701,17.530685999999999,23.127057000000001,27.054196999999998,30.965208000000001,35.194946999999999,40.278851000000003,45.690762999999997,49.848725000000002,61.139437999999998,60.094979000000002,68.151328000000007,78.986647000000005,87.735050000000001,96.570336999999995,102.717795,97.209558000000001,97.671431999999996,104.46748599999999,107.478962,107.59583000000001,95.865474000000006,107.179073,116.133121,121.147057,121.728153072718,125.677417774216,130.30997161041799,135.349848457712,140.862872083421,146.63770317558098]
[469,"ID:WEO_PUBLISHED","469NGDP.A",{"$f":"'Language Tables'!D284","v":"Egypt"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D44,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Egypt"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D44,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Egipto"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D44,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Égypte"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D44,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Египет"},"NGDP","Annual","Billions","Billions",16.466110648733601,18.032074206808399,21.334968810957598,26.077650006874499,29.321662227300099,34.1887364698947,37.853125991748598,54.150999682640403,64.770904474769893,80.753335449063798,101.046816883529,116.92410028562399,146.26027292922902,165.16896083782902,184.008251348778,214.50104728657598,241.20853062519799,270.43955569660403,302.19412250079301,323.43393208505199,357.60689304982503,377.16434147889504,398.40415106315504,438.991113932085,510.28116788321199,566.21967629324001,649.49655347508701,783.13911774040002,941.59650904474802,1095.84799746112,1268.7106061567799,1441.67836242463,1769.1,1958.5,2242,2576.6999999999998,2863.9,3655.9,4666.2,5596,6152.6,6663.1,7842.5,10155.5,13902.7,17330.8400629354,20333.289196349699,23431.144493861302,26263.941409144198,29137.297868668302]
[253,"ID:WEO_PUBLISHED","253NGDP.A",{"$f":"'Language Tables'!D285","v":"El Salvador"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D45,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"El Salvador"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D45,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"El Salvador"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D45,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"El Salvador"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D45,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Сальвадор"},"NGDP","Annual","Billions","Billions",3.9120392148378191,3.4491121516027579,3.405761634163849,3.2612790074201881,2.3849624593216991,2.3190242548742499,2.3348876861154597,2.3742890742622498,2.7713634139094299,3.1674591411721802,4.8175400000000002,5.2523400000000002,5.8133999999999997,6.6802700000000002,7.6793800000000001,8.9219500000000007,9.5863200000000006,10.22171,10.936669999999999,11.284190000000001,11.784929999999999,12.28253,12.664199999999999,13.2439,13.72481,14.698,15.999879999999999,17.011749999999999,17.986879999999999,17.60162,18.447929999999999,20.28379,21.38616,21.990960000000001,22.59347,23.43824,24.191420000000001,24.979189999999999,26.020849999999999,26.881129999999999,24.92118,29.043140000000001,31.98892,34.015619999999998,35.336745117662694,36.748621547518603,38.476048131334096,40.3544760644238,42.363515974956805,44.312258878651605]
[642,"ID:WEO_PUBLISHED","642NGDP.A",{"$f":"'Language Tables'!D286","v":"Equatorial Guinea"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D46,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Equatorial Guinea"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D46,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Guinea Ecuatorial"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D46,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Guinée équatoriale"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D46,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Экваториальная Гвинея"},"NGDP","Annual","Billions","Billions",6.657,8.0579999999999998,11.564,15.148,19.224,33.159601886792501,31.4399998567335,33.333399999999997,35.579353269654703,33.456657142857104,36.271000000000001,37.175440000000002,42.366100000000003,45.773588699999998,66.501443713599997,84.13110193,141.29645773419199,306.76673837240003,259.84349710862898,454.39107822204602,822.84986266590795,1225.9816756268201,1436.7464815257099,2165.0513497480301,3130.9976676952597,4316.6293167005297,5274.1459999999997,6264.8410000000003,8844.107,7095.9189999999999,8072.2929999999997,10064.619000000001,11430.511,10840.521000000001,10746.852000000001,7795.4195847210003,6661.3670000000002,7084.5429999999997,7389.2227225939696,6658.3710000000001,5694.7420000000002,6774.0789999999997,8537.8003768062299,7483.5849732022998,7604.6312767005402,8056.0341004966394,8208.2413299324107,8281.422647382371,8474.0980664670697,8809.2068450003007]
[643,"ID:WEO_PUBLISHED","643NGDP.A",{"$f":"'Language Tables'!D287","v":"Eritrea"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D47,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Eritrea"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D47,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Eritrea"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D47,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Érythrée"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D47,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Эритрея"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,null,null,1.69561494547609,1.9562298451898601,2.67027589426693,3.0517761162738801,3.6825719988069299,4.1381974787255,4.6109553152102496,5.0077147924268797,5.26160621805926,6.5850467772628098,7.8783126313256302,9.3465535181624393,11.8337687223591,13.063818826011499,14.411267381740299,15.6822,14.186400000000001,19.936399999999999,24.438800000000001,31.749400000000001,34.668500000000002,30.1035,40.040100000000002,30.9529,33.366495,28.702300000000001,30.235299999999999,29.876494999999998]
[734,"ID:WEO_PUBLISHED","734NGDP.A",{"$f":"'Language Tables'!D288","v":"Eswatini"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D48,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Eswatini"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D48,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Eswatini"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D48,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Eswatini"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D48,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Эсватини"},"NGDP","Annual","Billions","Billions",0.58753372879830401,0.70022383042454894,0.77512164915225601,0.81828940277823903,0.92667170687185296,1.1062314563447799,1.4508172351175899,1.6915453604364801,2.2417630617593898,2.6383569264301401,3.2001670964134004,3.5464249712441003,4.0644210299772805,4.8904153543029896,5.7552943072601606,7.0081891826506704,7.8612648343707603,9.0173677483707007,9.93898968762179,10.781799626973301,12.0620723133087,13.279341429710399,15.0966870441437,16.6242808208466,17.893626758575401,20.210659832000701,22.287402515411401,24.4430571098328,27.213165100097697,30.3393800983429,32.497184585571297,35.002132049560501,40.118436157226604,44.389631515502899,48.001148460388201,51.791348299026495,56.132157878875702,58.688938041686995,61.7862232589722,64.964658584594702,65.588457778930703,71.712115852356007,78.390422668457006,89.659970251988199,95.2984438651565,103.552573233149,113.47284621984801,123.453072557418,132.87281173734399,142.840264722493]
[644,"ID:WEO_PUBLISHED","644NGDP.A",{"$f":"'Language Tables'!D289","v":"Ethiopia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D49,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Ethiopia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D49,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Etiopía"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D49,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Éthiopie"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D49,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Эфиопия"},"NGDP","Annual","Billions","Billions",15.286725154548519,15.686026025890619,16.504760709565918,18.346913747835419,17.336370420432818,20.301869581157423,21.089440846744321,22.54256323385362,23.35976169269362,24.575354458833118,26.071344834204819,28.830843559866114,30.42017788237602,39.022159117545421,41.447199750482923,49.576405625414033,55.86967017407283,57.87371136945783,55.654936210884003,59.800433744524497,67.128253171094698,68.554081893970803,67.067297492882204,73.992478070289195,87.416387958720989,107.34907783478199,132.66933169291599,173.29710853943499,250.13269868335101,337.60898336270901,385.94320384250403,515.07854199999997,747.32649800000002,866.92108199999996,1060.8253830000001,1297.96144,1568.0974510000001,1832.7859619999999,2200.1205880000002,2690.7513509999999,3374.34917,4341.0242227646695,6157.0152332699499,8723.11678364414,11752.1380623965,15501.350616888802,19764.918383579199,24070.864618691001,29084.5122538943,34591.678995266302]
[819,"ID:WEO_PUBLISHED","819NGDP.A",{"$f":"'Language Tables'!D290","v":"Fiji"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D50,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Fiji"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D50,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Fiji"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D50,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Fidji"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D50,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Фиджи"},"NGDP","Annual","Billions","Billions",1.06570474283406,1.1440239764488398,1.2060942319979999,1.23729193930127,1.3814731214049301,1.4261030744707899,1.5833913390282299,1.5871827255552899,1.71977292867293,1.90035126027232,2.14486720489682,2.21202971333298,2.4940039221383601,2.7314558874481403,2.8949207668516403,3.0016224939639402,3.2367996001170201,3.274822246022,3.5657875648277,4.1438184438847498,3.8832885740632803,4.0940846063877698,4.3653268963047998,4.7561357834984506,5.12035048388391,5.5077286668159804,5.8187279119284296,5.9397146712785904,6.0824332684794102,6.08154412352902,6.5260705599095497,7.3320877153253097,7.7014872051836099,8.3581897401807304,9.1670324417771898,9.8221103379177102,10.327298779032899,11.064951592936898,11.650555594714501,11.762059234961201,9.6131549373447296,8.9141405608157402,10.9398999252117,12.2452850271768,13.493561381609899,14.2860812872522,15.148228702348399,16.129553698761001,17.193397622633999,18.342269837999101]
[646,"ID:WEO_PUBLISHED","646NGDP.A",{"$f":"'Language Tables'!D291","v":"Gabon"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D51,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Gabon"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D51,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Gabón"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D51,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Gabon"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D51,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Габон"},"NGDP","Annual","Billions","Billions",963.20505557485478,1117.083585735792,1266.0635606113219,1405.672386245222,1550.0732768322318,1678.287636910972,1693.1962834317519,1111.759069121221,1214.948201111501,1422.220983883291,1725.7610270464309,1623.1267096873912,1576.3337927752698,1630.19660284821,2477.8277007873103,2635.84870487438,3101.8503989811297,3310.89092126896,2816.6692891050097,3057.33744008336,3842.2776794025699,3679.0279999999998,3701.2730000000001,3776.2359999999999,4097.5320000000002,4989.26,5309.4480000000003,5961.5789999999997,6944.8220000000001,5738.1185310954006,7111.47655650856,8581.58250320343,8766.4892298366503,8690.5174475190506,8988.3251642855193,8503.4449275217594,8310.6178507423101,8669.0677772413001,9343.8967059198203,9886.9,8830.7764213954706,10782.8129848034,12750.0572846697,12165.1933112033,12593.356403284401,12420.621292613199,12673.631834957099,13173.451129581901,13718.972006579501,14263.387085522301]
[648,"ID:WEO_PUBLISHED","648NGDP.A",{"$f":"'Language Tables'!D292","v":"Gambia, The"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D52,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Gambia, The"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D52,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Gambia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D52,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Gambie"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D52,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Гамбия"},"NGDP","Annual","Billions","Billions",1.04251328752726,1.1424474047009001,1.2521223612739401,1.4531335755934001,1.4819179976916499,1.87554496988524,2.6030712384185501,3.5644709365001503,3.9230768618075298,4.6589985867861605,5.6777272588801102,6.6397024378371299,7.2947071274139299,8.0052164368186194,8.3335041270119898,8.6762620346622299,9.2960252990952306,10.0268461615125,10.7440331963767,11.806264838777398,12.9106736925789,15.7257426079497,17.664799454115798,24.047470247666801,28.885956430048697,29.367002974555501,29.584431160091402,31.830608035575501,34.659278882047801,38.638120465079005,43.230706491824598,41.531716061731501,45.389296624903395,49.463596581155294,51.3090793389323,58.581061601176103,64.389939269001303,70.142188245350098,80.445799940490403,90.793764450666799,93.329809125149907,105.487037526604,121.093207358608,146.701897253384,173.41061520313801,197.73332254751699,215.02416254766399,234.89487666193901,257.92476660355601,283.72113705676395]
[915,"ID:WEO_PUBLISHED","915NGDP.A",{"$f":"'Language Tables'!D293","v":"Georgia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D53,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Georgia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D53,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Georgia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D53,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Géorgie"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D53,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Грузия"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.93715586520382999,2.52608756318459,3.9769999999999999,4.6825999999999999,5.1631,5.8277000000000001,6.2126000000000001,6.8613,7.6654,8.8045000000000009,10.100199999999999,11.9474,14.177,17.470800000000001,19.610499999999998,18.4909,22.148651000000001,26.099374999999998,27.896854999999999,29.137727000000002,31.722398999999999,34.548161999999998,36.553297000000001,41.339767000000002,45.374358000000001,49.726284,49.788538000000003,60.724139999999998,72.860059000000007,80.882762,91.891774999999996,101.486527227331,110.290483464302,119.85818290483,130.25588027182499,141.555577885405]
[652,"ID:WEO_PUBLISHED","652NGDP.A",{"$f":"'Language Tables'!D294","v":"Ghana"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D54,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Ghana"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D54,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Ghana"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D54,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Ghana"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D54,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Гана"},"NGDP","Annual","Billions","Billions",1.0632319162077899E-2,1.6899833044246599E-2,1.9501786930440197E-2,4.3541025709559998E-2,6.4732649956922295E-2,8.6775270341394012E-2,0.13450300266974499,0.19501344221761102,0.274358592271848,0.37031527874213499,0.51800453270644597,0.65420191985684006,0.77172187083100696,0.94270774504907406,1.2837212495000001,1.88168406072589,2.7196355577662099,3.4863515054754499,4.2829424314966902,5.1101734869821396,6.7294183941274595,9.3927732094017795,12.0680417460856,16.286563407907899,19.5675418084199,23.9107584522256,28.334399999999999,34.087699999999998,43.465400000000002,52.218000000000004,64.982600000000005,81.525599999999997,101.74850000000001,124.4776,158.68379999999999,183.52539999999999,219.59460000000001,262.79809999999998,308.58730000000003,356.54430000000002,391.94080000000002,461.69499999999999,614.33619999999996,887.74810000000002,1176.22,1430.9647077156001,1618.6889083694,1813.2881613229499,2035.1434982861299,2301.6895626449]
[328,"ID:WEO_PUBLISHED","328NGDP.A",{"$f":"'Language Tables'!D295","v":"Grenada"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D55,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Grenada"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D55,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Granada"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D55,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Grenade"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D55,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Гренада"},"NGDP","Annual","Billions","Billions",0.29942999999999997,0.31225999999999998,0.33867999999999998,0.35587000000000002,0.39294000000000001,0.45286999999999999,0.50649,0.58052999999999999,0.63817000000000002,0.72177999999999998,0.75087000000000004,0.81205000000000005,0.83743000000000001,0.83648999999999996,0.87780000000000002,0.92386999999999997,0.99065999999999999,1.05891,1.20394,1.3014300000000001,1.40412,1.4052,1.4589099999999999,1.59575,1.6176200000000001,1.8774999999999999,1.88649,2.0484499999999999,2.23014,2.0824400000000001,2.0817399999999999,2.1023700000000001,2.1596799999999998,2.2750699999999999,2.4610400000000001,2.6919200000000001,2.8664299999999998,3.0393500000000002,3.1495899999999999,3.2764099999999998,2.8172100000000002,3.0316131432766098,3.3249182568884099,3.57622591537358,3.7570707607534799,3.9522812268641498,4.16477948362874,4.36268050461653,4.5699187424416507,4.7883727721192795]
[258,"ID:WEO_PUBLISHED","258NGDP.A",{"$f":"'Language Tables'!D296","v":"Guatemala"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D56,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Guatemala"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D56,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Guatemala"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D56,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Guatemala"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D56,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Гватемала"},"NGDP","Annual","Billions","Billions",7.7178121706358604,8.4311768470403603,8.5392156352754007,8.8644071460475189,9.2757939970243211,10.950726176001199,15.5132022518344,17.3478414485439,20.123610328928699,23.1989566085355,33.613177344848204,46.068900326744696,52.480002718853207,62.169061570634902,71.898227541253902,81.579453801534498,91.32525310667431,102.96630958841,117.919796319569,128.43692177019801,140.702184726344,154.988623269703,171.446438837377,183.286245701914,198.55197890546799,215.183009606691,238.022895217837,268.823833760627,304.32928083317199,309.98564896793101,334.43431644603004,369.35004072344503,390.92595515422403,416.38321999999999,447.32632599999999,476.02282100000002,502.00170400000002,526.50741400000004,551.36808199999996,593.97202000000004,600.12250100000006,668.86086899999998,740.96864000000005,818.054036,873.49839771677409,936.41599644962093,1013.74281984783,1094.0564308539799,1179.9871148783,1273.7967665603999]
[656,"ID:WEO_PUBLISHED","656NGDP.A",{"$f":"'Language Tables'!D297","v":"Guinea"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D57,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Guinea"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D57,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Guinea"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D57,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Guinée"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D57,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Гвинея"},"NGDP","Annual","Billions","Billions",176.41934444969601,192.82640662838699,254.53018422317999,333.43541383333002,423.46267433259402,529.11646953711795,925.66017575045203,1216.8681643038401,1573.7475196021899,2002.0027459602099,2449.4584990360304,3162.4185790286701,4122.1749944708999,4359.2778466130294,4597.0674955085988,5095.0783933050498,5337.2363629911906,5708.5995047219403,6187.2944052814601,6656.5542480106697,7055.3039466256605,7424.0909110561397,7947.4605548748304,9446.3703745282601,11246.35664136,16422.581475499901,21728,26369,32046,32248,39243.5,45176,51605.010067462499,57864.627320114501,61573.2568151171,65829.149255329001,77087.903007153203,93833.929750927797,106845.29157592,123457.57124027501,134759.56977577999,159336,170313,196878.549110661,222002.24606678399,251978.05269370001,285995.61818360398,323919.08455724001,362581.39386068803,410832.34131553897]
[654,"ID:WEO_PUBLISHED","654NGDP.A",{"$f":"'Language Tables'!D298","v":"Guinea-Bissau"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D58,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Guinea-Bissau"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D58,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Guinea-Bissau"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D58,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Guinée-Bissau"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D58,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Гвинея-Бисау"},"NGDP","Annual","Billions","Billions",61.150003459189016,100.5800972692532,138.34478631243121,180.96074718792028,144.3047341966882,217.96429169567833,164.0621661903462,120.48058936154311,111.13768156556411,143.21094236775113,148.5805092142871,217.41960323252209,218.46428484051708,182.61901176053507,200.29146214784009,384.62212287812019,376.02956898729201,407.46380414349198,348.68164195155401,356.71498941393298,277.93676508552699,302.19525038714102,323.80709749895601,321.03979759503005,307.00029838786799,337.32726786609197,331.626331516672,360.48920602154999,424.88976366761403,418.64007739813098,465.16228991372697,545.26968306129902,535.78362637759301,548.07192960040197,560.53836489380001,681.303,737.83799999999997,853.553,863.23800000000006,870.94258000838192,875.16665152142195,954.52151248147595,1071.31485570568,1216.0580632303702,1324.1413038902801,1433.373,1547.1828161999999,1670.02913180628,1794.0454951342099,1927.2713136028799]
[336,"ID:WEO_PUBLISHED","336NGDP.A",{"$f":"'Language Tables'!D299","v":"Guyana"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D59,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Guyana"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D59,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Guyana"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D59,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Guyana"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D59,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Гайана"},"NGDP","Annual","Billions","Billions",2.14608748672498,2.27274650578866,2.0763260604683698,2.1083733351628302,2.5040063362979001,2.9643735483578699,3.3693720713319801,7.1068805554355201,8.2751531029921406,22.600745241929403,34.522649124100305,84.990902282169699,102.780511188765,127.10407592506,162.66354246797198,189.15144894474702,209.920222861838,225.94008171036302,225.84284139173599,264.85110339343203,273.05436749314498,281.70753523272305,296.54014650118904,308.669801462826,328.50316078438203,342.15661771781703,380.06061854379601,449.98209648212799,507.16270972395097,529.55255630572697,588.40359966877998,679.07183272819395,830.32616844956999,856.04231704297899,852.15300000000002,883.78703468761,925.67700000000002,980.49800001027506,994.47191363570107,1078.72886148522,1140.7570000000001,1676.6243716850702,3068.7836929916298,3527.50801109348,5141.3348510374199,5383.9446868259602,5872.7854633795596,6714.6219393217998,7441.5946474069506,8244.7015737497695]
[263,"ID:WEO_PUBLISHED","263NGDP.A",{"$f":"'Language Tables'!D300","v":"Haiti"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D60,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Haiti"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D60,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Haití"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D60,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Haïti"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D60,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Гаити"},"NGDP","Annual","Billions","Billions",13.315867340990401,14.658998681837401,15.2462539555163,16.364239514961,18.132518012242802,20.135006280892899,22.371965826802501,11.022221245478901,7.2475759451816799,6.6997069319708578,8.5277648640167278,9.1931177610910453,8.9755582836170387,13.5742331529569,45.088360973126896,70.18722798567731,80.385762953250307,93.067367977645603,108.5613631909,119.343915526495,133.691930668921,150.88494509902301,164.05609879288801,195.26737893713502,239.56407656548998,280.06357661879497,311.61504243614399,356.14943744588498,401.23392446200899,471.79555489030105,478.044247058395,524.12400395308805,569.99249782384902,642.67366587601998,675.57151875458703,720.25546498243796,844.47903410622098,986.91914730541703,1076.4126542066899,1244.0139893570501,1449.8878724910901,1699.2080000000001,2168.2228764330703,2798.3243252289503,3460.9406541666699,4461.0832844077504,5452.9229518969505,6284.89345400604,7208.2984506531102,7836.35706747518]
[268,"ID:WEO_PUBLISHED","268NGDP.A",{"$f":"'Language Tables'!D301","v":"Honduras"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D61,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Honduras"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D61,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Honduras"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D61,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Honduras"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D61,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Гондурас"},"NGDP","Annual","Billions","Billions",7.9363200919736698,8.0877897571601007,8.5330070512210199,8.9533943697196108,9.8306236929765394,10.5562414250918,11.355657917812099,12.3810424829299,13.7533308233056,15.753800215156799,20.243415275832199,24.715575655606603,27.179970583522401,32.1030584385596,39.0360098103206,51.281999999999996,61.745899999999999,75.442899999999995,86.200199999999995,92.048400000000001,106.6542,118.4157,129.16659999999999,142.81780000000001,161.50749999999999,183.7474,206.28800000000001,233.56720000000001,262.4169,275.63220000000001,299.286,335.02780000000001,361.3485,376.5394,414.63350000000003,460.40519999999998,495.92189999999999,543.40300000000002,575.28489999999999,609.827,574.04179999999997,675.93269999999995,769.4941,846.30920000000003,921.11996119775597,998.46686359898592,1075.8460230565699,1160.51291319289,1252.73240564978,1351.86299414732]
[429,"ID:WEO_PUBLISHED","429NGDP.A",{"$f":"'Language Tables'!D302","v":"Iran"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D62,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Iran"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D62,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Irán"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D62,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Iran"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D62,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Иран"},"NGDP","Annual","Billions","Billions",6891.3482612728303,8160.7283381037405,10640.5723335495,13708.838785866401,14906.5897537606,15708.5324148829,15887.2138168773,19298.975170932601,21705.247046705601,27331.357356254801,38748.405494615501,55354.945355572207,74189.802998677595,107507.107992844,139682.03848473501,201145.97946490001,277281.11020517902,323163.01408995502,359775.77746421302,482785.86289349798,643939.44815988594,751016.39165438595,1056702.51067931,1313459.74328814,1649382.24962469,2062997.1968467999,2505521.6838303702,3348041.6972726602,4080696.2471610899,4369336.1252898499,5357811.7312826999,6896000,7895674,10634999,12254707,12103890,14408892,16736418,21627071,27364016,40791378,66774502,104350050,143039264,200806220.956536,288752420.97158003,412834378.72268301,559583246.85683,732424636.95597506,932080177.65817702]
[433,"ID:WEO_PUBLISHED","433NGDP.A",{"$f":"'Language Tables'!D303","v":"Iraq"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D63,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Iraq"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D63,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Iraq"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D63,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Iraq"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D63,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Ирак"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50149.1414,40726.636100000003,41219.402000000002,29989.132799999999,53235.358699999997,73533.598599999998,95587.954800000007,111455.8134,157026.06159999999,130642.18700000001,162064.5655,217327.10740000001,254225.49069999999,273587.52919999999,273603.02037122502,207121.62716024701,198774.3694,224636.32320000001,272083.88900000002,279757.64260000002,217413.59409999999,305592.41528399999,417686.1349,356378.60840000003,360720.91280622198,335425.96573195298,339043.61861548899,361567.01090266899,382809.60443818697,406351.40015177499]
[343,"ID:WEO_PUBLISHED","343NGDP.A",{"$f":"'Language Tables'!D304","v":"Jamaica"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D64,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Jamaica"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D64,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Jamaica"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D64,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Jamaïque"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D64,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Ямайка"},"NGDP","Annual","Billions","Billions",4.5653634965518002,5.0150095238790602,5.7580482463499498,7.1018327115089699,9.2388042166615207,11.261041743193399,13.0302354516463,14.695614055098803,17.514411882089,21.046131983241903,33.577024559544803,51.8474449253644,99.547989915432993,135.72200000000001,180.40299999999999,231.148,274.45800000000003,297.39800000000002,321.17200000000003,346.98200000000003,387.089,422.92200000000003,470.55399999999997,544.51,622.66,700.27499999999998,784.33600000000001,885.63199999999995,997.44399999999996,1065.316,1152.78,1240.703,1314.125,1432.096,1541.903,1659.6769999999999,1760.9749999999999,1895.0250000000001,2027.251,2110.433,1966.9280000000001,2210.2190000000001,2623.2550000000001,2994.2809999999999,3155.98999596051,3407.9585185841297,3628.02730360336,3861.2749204051202,4109.5181384499301,4373.7210321395805]
[916,"ID:WEO_PUBLISHED","916NGDP.A",{"$f":"'Language Tables'!D305","v":"Kazakhstan"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D65,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Kazakhstan"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D65,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Kazajstán"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D65,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Kazakhstan"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D65,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Казахстан"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,null,null,2.4352239953768402,29.881367993158502,423.46939082351201,1014.19093600546,1415.75130660895,1672.1415432336898,1733.2615996419099,2016.4618610098501,2599.9023994721001,3250.5929999999998,3776.277,4611.9750000000004,5870.134,7590.5940000000001,10213.731,12849.794,16052.919,17007.647000000001,21815.517,28243.053,31015.187000000002,35999.025000000001,39675.832999999999,40884.133999999998,46971.15,54378.858,61819.536,69532.626999999993,70649.032999999996,83951.588000000003,103765.518,119442.29,134339.75510058401,154456.519042873,175960.722282831,201446.002183351,224793.899143157,246845.792065944]
[664,"ID:WEO_PUBLISHED","664NGDP.A",{"$f":"'Language Tables'!D306","v":"Kenya"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D66,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Kenya"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D66,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Kenya"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D66,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Kenya"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D66,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Кения"},"NGDP","Annual","Billions","Billions",99.791046279864375,114.599826020877,133.20661368448398,150.13639058302601,168.68172337709697,191.37297464212901,224.43185740052701,249.50207741925001,279.090403164392,321.08702484050099,370.85655699802692,421.25741617775299,485.25861777003098,607.79315540613788,703.23216274635001,817.96514902620106,1031.71658934162,1153.81220950749,1245.3531058440601,1307.65879510524,1386.82096540563,1468.8578910328602,1498.5853045562401,1624.35209515629,1804.3825322781001,1987.6258388953502,2139.0769961388401,2471.0724638960896,2840.2203667489198,3275.6424229736299,3597.62997501373,4162.5141672439604,4767.1913303070096,5311.3218373489408,6003.8350188445993,6884.3173560790992,7594.0636462919701,8483.396463802339,9340.3067028694095,10237.73,10714.089,12027.662,13489.645,15108.805,16441.037212022802,17880.8377044224,19630.1030746621,21577.462367472301,23745.604171659001,26156.441861122999]
[826,"ID:WEO_PUBLISHED","826NGDP.A",{"$f":"'Language Tables'!D307","v":"Kiribati"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D67,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Kiribati"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D67,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Kiribati"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D67,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Kiribati"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D67,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Кирибати"},"NGDP","Annual","Billions","Billions",2.9120571374502201E-2,3.0690298151200598E-2,3.2279828923987598E-2,3.4411070814054E-2,3.9192806833157401E-2,3.7410569712593801E-2,3.8884865338130306E-2,4.22090208911933E-2,4.8993355556041299E-2,4.7606157723638604E-2,4.6802514092526303E-2,5.2952075272246706E-2,8.3729633943980905E-2,8.6694847110307102E-2,9.1715040238451895E-2,9.2538765834520698E-2,0.104090684973426,0.10806767494344001,0.119237030651466,0.119848253904107,0.12920774828230699,0.12554969479949499,0.13757084238679401,0.14818662369595798,0.14153095961812498,0.14914303980284602,0.14918231230982398,0.16498561940101,0.17527150322055901,0.17973387374893501,0.18037604914271599,0.189985765279927,0.199922311493057,0.20896148653486299,0.22219129287668299,0.25498279931715001,0.277743420907206,0.29079888474807603,0.31253888162230004,0.31213496262099499,0.320983568488241,0.37974481710771102,0.38930760534428799,0.43441427659696502,0.46652197317803595,0.496539069625549,0.52270467700202794,0.54578098097181704,0.56739264309177895,0.59144010280618409]
[967,"ID:WEO_PUBLISHED","967NGDP.A",{"$f":"'Language Tables'!D308","v":"Kosovo"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D68,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Kosovo"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D68,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Kosovo"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D68,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Kosovo"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D68,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Косово"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3996781935773801,2.8015234302884102,2.8895838889546499,2.99752820879191,2.98354413667685,3.0749062969863901,3.2006946550868003,3.5516375741978301,3.5375999999999999,3.6103999999999998,4.0309999999999997,4.5559000000000003,4.7972999999999999,5.0712999999999999,5.3250999999999999,5.6744000000000003,6.0373000000000001,6.3564999999999996,6.6715,7.0561999999999996,6.7716000000000003,7.9579000000000004,8.8956999999999997,9.6800999999999995,10.305199999999999,10.9159129830508,11.588463456923799,12.2944824532832,13.029036814612301,13.800698839851201]
[443,"ID:WEO_PUBLISHED","443NGDP.A",{"$f":"'Language Tables'!D309","v":"Kuwait"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D69,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Kuwait"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D69,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Kuwait"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D69,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Koweït"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D69,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Кувейт"},"NGDP","Annual","Billions","Billions",null,7.0389998192070209,6.2140001683365398,6.0834360000000007,6.4244849999999998,6.4497119999999999,5.2028359999999996,6.2332470000000004,5.7730860000000002,7.1426189999999998,5.3275800000000002,3.1308569999999998,5.8265710000000004,7.2305809999999999,7.3797569999999997,8.1138999999999992,9.4291,9.2066999999999997,7.9065000000000003,9.1697000000000006,11.5703,10.7,11.59,14.267200000000001,17.5167,23.5932,29.4695,32.580599999999997,39.619799999999998,30.496200000000002,33.079099999999997,42.511499999999998,48.722200000000001,49.392200000000003,46.284999999999997,34.473300000000002,33.055799999999998,36.610599999999998,41.865099999999998,42.765599999999999,34.005800000000001,44.781700000000001,56.331699999999998,50.287700000000001,48.631836610961798,46.955105409962798,47.831332681721399,49.7888591465153,51.882990865322896,54.019013835682401]
[544,"ID:WEO_PUBLISHED","544NGDP.A",{"$f":"'Language Tables'!D310","v":"Lao P.D.R."},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D70,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Lao P.D.R."},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D70,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Lao, República Democrática Popular"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D70,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Laos (RDP)"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D70,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Лаосская НДР"},"NGDP","Annual","Billions","Billions",19.793792829203998,22.642626310179299,39.651605887811094,72.5412266115855,103.866397305421,167.92514560998299,247.889500662356,321.85652908579999,469.355965216296,852.81985883514778,1224.85401633992,1443.35661791647,1687.84763505107,1901.1525535160099,2215.0126491017304,2836.73551360591,3450.4619425537699,4399.4537256062904,4399.4537256062904,9920.0329014705512,14132.204410860199,16671.6915900682,19693.976215005299,23650.9929667047,28059.2356098788,32483.363992037801,39704.193440484101,45647.649377987997,51950.014145007401,54789.537119324203,61996.763913181901,71961.759730365098,81609.860355990299,93867.573852202913,106797.293551009,117251.58410516199,129279.11948570699,140697.74957464001,152414.196198091,163080.40316491501,167668.971514045,180751.074560248,217350.47610745599,280240.53931731603,342330.311434064,375322.94372212002,403927.105058268,440504.47355199599,483074.95699291001,532128.61206118995]
[446,"ID:WEO_PUBLISHED","446NGDP.A",{"$f":"'Language Tables'!D311","v":"Lebanon"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D71,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Lebanon"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D71,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Líbano"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D71,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Liban"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D71,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Ливан"},"NGDP","Annual","Billions","Billions",13.813783716901801,16.5765397074906,12.431418623790899,16.352559779133401,27.796292468186401,58.539853880471,106.658198138329,730.89023776810893,1337.9636228656302,1332.0434298441,1946.75680524623,4077.0395941598699,9372.6522519178616,12947.067073120699,15101.425699084401,17787.819275642501,20145.771258298802,23916.593108141598,25863.349913387799,25894.924276169302,25655.156458797399,26171.1999505073,28397.192526602397,29375.011073991602,31898,32407,33199,37427,43897,53365,57954,60190,66355,70672,72503,75268,77109,79943,82761,80273,96906,245572,661202.41254697903,2056199.32498674,2532499.0839980701]
[666,"ID:WEO_PUBLISHED","666NGDP.A",{"$f":"'Language Tables'!D312","v":"Lesotho"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D72,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Lesotho"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D72,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Lesotho"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D72,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Lesotho"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D72,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Лесото"},"NGDP","Annual","Billions","Billions",0.33330364570732601,0.37842568622854694,0.39170738528909699,0.44599348902536001,0.518303743331894,0.63116698315441599,0.75146364281420008,0.88239465226134095,1.1268969695776401,1.36025000680175,1.6435446544113901,2.0511753548632199,2.4601982727526304,2.8274729113724,3.2473574456199699,3.7423829491542802,4.2004422970925699,4.7322731648371201,5.2437406442818402,5.7218450329642803,6.39538720735308,7.3757632849367907,8.3226183994811596,9.0094901766513988,9.9961317936852794,11.071284512759799,12.1048693490966,12.5376186408959,14.6355272797607,15.153320793457301,16.950029445767402,19.131414416253602,20.970354976669,23.7535647200942,27.395783150806999,30.355907368019199,31.010434825807799,31.508222021162499,34.007362018726802,34.3554440304693,34.239343533644501,36.306206205949202,38.657522704638495,41.470672795047399,44.453164968207297,46.812817940032303,49.645080417081004,52.507110138197802,55.895772606996395,59.522920133260499]
[668,"ID:WEO_PUBLISHED","668NGDP.A",{"$f":"'Language Tables'!D313","v":"Liberia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D73,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Liberia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D73,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Liberia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D73,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Libéria"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D73,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Либерия"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.863351785065955,0.90365606266943499,0.94309803024471905,0.71352722219887998,0.89722114834718303,0.94438975423790006,1.1090592603223499,1.34378974394694,1.6756889937561801,1.76519961422576,1.96636913260373,2.3403610209281998,2.6745928128884202,3.0440137095784103,3.0904364797455401,3.0918005096136798,3.2559618336581302,3.3207340278716302,3.2641792535888201,3.0801297986746303,3.0372049377038204,3.5088634526778204,3.9744386275654802,4.3904635431474199,4.8183413978271901,5.1662669236315102,5.48954026279202,5.8635177460910999,6.2680313139228199,6.6841428945531298]
[672,"ID:WEO_PUBLISHED","672NGDP.A",{"$f":"'Language Tables'!D314","v":"Libya"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D74,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Libya"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D74,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Libia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D74,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Libye"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D74,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Ливия"},"NGDP","Annual","Billions","Billions",11.89821023293181,10.27890777428701,10.24829300801961,9.7661104393076918,9.1450680378828348,8.995274360074383,7.7980183221162624,6.8336531846924498,7.3989329761302205,8.2211581273124175,8.94968022113388,9.8201236287114391,10.4306695385109,10.202808206844999,10.897763400735599,11.676581186462901,13.3176419959506,14.384664222358801,14.4538087392708,17.220789216055099,20.230221583644699,21.301699948122501,26.846425870195702,34.695690897333002,44.439244141240401,63.917408906882599,78.938000000000002,85.901600000000002,106.096,76.225800000000007,95.491600000000005,58.966500000000003,116.755,95.8232,73.000699999999995,67.289000000000001,69.396199999999993,93.605199999999996,104.67400000000001,96.835700000000003,65.065320827069797,158.989,208.15199999999999,211.91131345070599,204.229822759608,233.203763699468,238.78053890284602,245.57378379605899,253.69254800614098,264.19536368219599]
[546,"ID:WEO_PUBLISHED","546NGDP.A",{"$f":"'Language Tables'!D315","v":"Macao SAR"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D75,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Macao SAR"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D75,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Macao, RAE de"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D75,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Macao (RAS)"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D75,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Макао, САР"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55.112000000000002,59.219000000000001,66.146000000000001,85.382000000000005,97.415999999999997,119.015,148.18100000000001,168.63900000000001,172.363,225.99799999999999,295.43799999999999,345.08,411.738,438.51600000000002,359.70800000000003,360.34300000000002,404.38,445.52699999999999,444.54,202.47200000000001,247.92599999999999,201.62200000000001,369.32799999999997,403.315,426.50199542283002,446.81818934241403,469.54037879122302,492.76428361564206,516.29681578703605]
[962,"ID:WEO_PUBLISHED","962NGDP.A",{"$f":"'Language Tables'!D316","v":"North Macedonia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D76,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"North Macedonia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D76,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Macedonia del Norte "},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D76,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Macédoine du nord"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D76,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Северная Македония"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,null,null,12.407931042710951,62.24480584551403,154.030250638653,178.34533477118921,185.62870823300821,195.6065340020443,205.0288389717208,219.9184426697289,248.64599999999999,252.393,258.58100000000002,268.69299999999998,280.78699999999998,308.447,334.839,372.88900000000001,414.89,414.62200000000001,437.29700000000003,464.18599999999998,466.70299999999997,501.89100000000002,527.63099999999997,558.95399999999995,594.79399999999998,618.10599999999999,660.87699999999995,692.68299999999999,669.279,729.44399999999996,816.08399999999995,897.69299999999998,948.90480000000002,1022.39070736441,1082.9777136386501,1146.5791614386599,1208.36805333398,1273.9903287246102]
[674,"ID:WEO_PUBLISHED","674NGDP.A",{"$f":"'Language Tables'!D317","v":"Madagascar"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D77,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Madagascar"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D77,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Madagascar"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D77,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Madagascar"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D77,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Мадагаскар"},"NGDP","Annual","Billions","Billions",219.80673565301902,258.65116050085499,334.69560811285601,403.456303177812,450.46602608565502,503.82180956453601,588.14460877383806,687.05522365852801,897.58123065251402,1018.3875177665501,1174.7981785360701,1194.7140309103702,1384.91480995402,1555.2540728214499,2160.7706757972101,3274.3849496614998,4005.90577103737,4340.4540541288698,4790.5718694563802,5376.2769654327994,6265.6683464604002,7166.0845229852503,7312.5178813100702,7891.2416829973799,9465.2652406561901,11736.2686770154,13701.5455305953,15974.0881795778,18322.511693435397,18812.596278393103,20863.366917711897,23393.794990205199,25415.471246137,27417.7263592905,30240.588291530697,33216.184258971502,37637.590071653103,41058.841429102496,45886.302016670103,51035.216506307101,49435.6493833774,54978.3054517165,62775.451594485297,70297.180616022,78835.153939628697,88779.92801887721,98980.818691137087,109730.85562515999,121547.19353386899,134699.69806277999]
[676,"ID:WEO_PUBLISHED","676NGDP.A",{"$f":"'Language Tables'!D318","v":"Malawi"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D78,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Malawi"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D78,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Malawi"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D78,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Malawi"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D78,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Малави"},"NGDP","Annual","Billions","Billions",2.45401400601469,2.7054948960947898,3.0412096765415297,3.5085246509233898,4.1687230264346598,4.7485940108426599,5.3655767382527797,6.2599209133629001,8.3450148951921097,10.252607316741502,11.521975421136101,15.082017031095301,15.831576577256399,22.258744490332802,25.5938242166044,52.147682847280002,85.257419082131108,106.92764134358701,132.80969025339999,191.167025280019,253.47077027529699,301.64014922803295,377.43625647787599,440.24936655176299,533.01821249489899,609.56529599830696,765.64888200824805,873.55403520000004,1052.7939839999999,1230.5670783999999,1474.6485247999999,1763.8722498222801,2114.4393796843301,2831.6575793244001,3618.1242644683798,4503.5739005146906,5552.0664217090398,6531.2240849999998,7235.94027941485,8219.8533004538804,8815.3396015319104,9975.5219301645902,11795.662816386301,15474.7154446816,20321.404976262398,25831.049732175801,29867.901554250897,33554.997570329397,36805.753307377498,40330.136840375104]
[556,"ID:WEO_PUBLISHED","556NGDP.A",{"$f":"'Language Tables'!D319","v":"Maldives"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D79,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Maldives"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D79,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Maldivas"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D79,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Maldives"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D79,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Мальдивы"},"NGDP","Annual","Billions","Billions",0.47277137123642099,0.55372938773995706,0.62437107818417892,0.66618588093965003,0.7957484362489049,0.95081162183051704,1.1264655426263599,1.3732362121163197,1.5653625322686602,1.81831037511919,2.2056479018194999,2.6906735370134403,3.2330389307182399,3.7933364211857898,4.4290131447518997,5.4837855190069504,6.2052010571328093,7.67912264849961,8.1607848267264007,8.9029635309272805,9.4331616474770907,9.8218880147683301,10.601483295902099,13.467149516446399,15.703418429637599,14.8910391593943,20.162565003966598,23.915308285996399,29.077071208252601,30.019774446951697,33.128653547666701,40.5110843671197,44.345433581429297,50.633451385486701,56.866746459796502,63.455345610595103,67.773797492797797,74.110201545923601,83.177380050760192,88.079030673816106,57.104573453151097,80.773786471891498,95.045000000000002,101.41273,108.16000227522501,115.263023162671,125.11776439699601,132.82842441736301,140.905661337504,149.45078343611499]
[678,"ID:WEO_PUBLISHED","678NGDP.A",{"$f":"'Language Tables'!D320","v":"Mali"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D80,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Mali"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D80,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Malí"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D80,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Mali"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D80,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Мали"},"NGDP","Annual","Billions","Billions",429.10807117453498,451.006118589577,482.23640096473997,540.42990724877404,618.93152248006493,640.66807661026201,686.02355101125909,693.54703232421593,689.85479836740001,769.72666570534,877.44009619579799,923.332504855823,890.72374331795993,951.02587328089191,1401.97040870257,1650.1805173881498,1734.51694450941,1857.8753765485801,1959.38006777397,2117.674,2103.2702380380201,2540.20270750689,2711.1154433573797,2733.6782069702404,2876.2330000000002,3294.0549999999998,3607.837,3903.9609999999998,4402.8083033479597,4825.4128972783401,5288.9390336627803,6123.9290000000001,6352.36,6540.5599967499293,7092.9984286519903,7747.7299961541203,8311.9259816356498,8922.0384262430598,9481.9280578237704,10124.689257284801,10052.8128040749,10707.6898324793,12024.3760625409,12847.965914672501,13775.434878120801,14739.439810891699,15800.9742660721,16938.960432714699,18158.9043630788,19466.708655307699]
[181,"ID:WEO_PUBLISHED","181NGDP.A",{"$f":"'Language Tables'!D321","v":"Malta"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D81,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Malta"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D81,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Malta"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D81,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Malte"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D81,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Мальта"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.7566185165717609,2.8702784666622621,3.1103818184294947,3.3163938576178058,3.554274591927018,4.12,4.2675000000000001,4.5,4.7611999999999997,4.9006999999999996,5.1409000000000002,5.3806000000000003,5.7782,6.2363999999999997,6.2877000000000001,6.8619000000000003,7.0327999999999999,7.4794999999999998,8.1294000000000004,8.9484999999999992,10.221399999999999,10.8643,12.5357,13.678599999999999,14.594200000000001,14.366899999999999,16.676200000000001,18.27,20.541399999999999,22.470800000000001,23.911454457981701,25.385951302528099,26.935983189594001,28.5783963012667,30.321607990578901]
[867,"ID:WEO_PUBLISHED","867NGDP.A",{"$f":"'Language Tables'!D322","v":"Marshall Islands"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D82,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Marshall Islands"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D82,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Islas Marshall"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D82,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Îles Marshall"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D82,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Маршалловы Острова"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.10990119171142601,0.112117408752441,0.11342242431640599,0.11509545135498001,0.122650772094727,0.13209805297851598,0.131244552612305,0.132922637939453,0.13795086669921899,0.14315296936035202,0.15046887207031301,0.14661561584472702,0.15123455810546899,0.16105598449707001,0.17230596923828101,0.18070832824707,0.18637077331542998,0.18602835083007802,0.183667221069336,0.201829055786133,0.21370350646972702,0.22002151489257801,0.23289491271972701,0.24178443908691399,0.25888998413085901,0.253412063598633,0.25931811523437498,0.28035784422980203,0.29659445945252499,0.31732216244880201,0.33778536038092,0.35407508135765603,0.36898897762211902]
[682,"ID:WEO_PUBLISHED","682NGDP.A",{"$f":"'Language Tables'!D323","v":"Mauritania"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D83,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Mauritania"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D83,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Mauritania"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D83,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Mauritanie"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D83,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Мавритания"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,14.457072191272101,16.836652424270397,18.835185735496299,22.317103694177597,24.033814410600602,27.1439472852494,29.2568181901275,31.463982018712503,38.304841326621904,41.607896189568002,42.516905591920001,44.634477756289598,48.289612522152296,53.951335467749495,62.684948378481003,77.980678608444592,105.279845907169,112.387257997262,124.019067745237,123.694877446379,155.297484382802,190.16608547756999,199.572130466114,217.18450799315499,199.57259999999999,200.22059999999999,225.47319999999999,243.4059,266.63760000000002,289.66449999999998,307.21170000000001,332.59589999999997,353.02350000000001,388.67239999999998,419.68878864647399,451.82692634385603,477.71045955645803,510.65265895967497,564.81431653825496,599.1470019234871]
[684,"ID:WEO_PUBLISHED","684NGDP.A",{"$f":"'Language Tables'!D324","v":"Mauritius"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D84,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Mauritius"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D84,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Mauricio"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D84,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Maurice"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D84,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Маврикий"},"NGDP","Annual","Billions","Billions",9.540318079784031,10.53675272808009,12.29703228813489,14.01980084349249,15.294073072085991,17.33151907744119,20.33380844801929,24.711507370421391,29.900380473771992,34.867489455387286,40.763283432541591,47.22566563994279,52.877425603670794,61.802167436077688,69.809191721180369,77.178724702216883,82.373778182734696,90.75851328412088,104.45345081885401,115.769032721054,129.53678440052698,142.21606827192301,153.50040013654998,171.73906792976501,191.440766000748,202.53633178464801,225.870749683805,258.647192971479,288.08123157275702,295.68423944339003,312.10337174305903,335.09887275407704,355.36511487471699,377.411,400.351,420.93599999999998,447.62,472.86099999999999,500.04700000000003,512.10799999999995,448.87400000000002,478.80700000000002,570.30100000000004,638.322,694.01800000000003,735.399,794.80719006260904,848.75546445394605,905.62578634759996,966.30666811125002]
[868,"ID:WEO_PUBLISHED","868NGDP.A",{"$f":"'Language Tables'!D325","v":"Micronesia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D85,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Micronesia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D85,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Micronesia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D85,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Micronésie"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D85,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Микронезия"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.22181763713559899,0.22077334939521398,0.207150136890834,0.21942562756723499,0.22042595318654998,0.23284476280612801,0.240196501950423,0.24009220872013301,0.242943439022933,0.236407028895398,0.24707431690452999,0.24955509176934701,0.252980724882018,0.261004779964841,0.276895034307796,0.29159844668715001,0.30837156370291696,0.32385662022386802,0.31378068279954102,0.31623896127780599,0.31234630036782496,0.32710306159480901,0.36067054242825003,0.39446432250570401,0.39454750103112696,0.37290269004161902,0.39160194696307199,0.41595689645888401,0.443916782295594,0.471425099488675,0.50020788589798604,0.52275485228389396,0.53878406303418402,0.55441612413742802,0.57045066772740805]
[948,"ID:WEO_PUBLISHED","948NGDP.A",{"$f":"'Language Tables'!D326","v":"Mongolia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D86,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Mongolia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D86,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Mongolia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D86,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Mongolie"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D86,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Монголия"},"NGDP","Annual","Billions","Billions",8.0736672389664719,8.8754045905821002,9.8067011683681606,10.4726642755837,10.7516229784268,11.201255643420501,11.127273022572201,11.6048732695991,12.3117120736323,12.825526753804599,12.5077241870267,22.600674752699501,56.130267048155297,227.67741107357301,382.10324185130105,651.45576261105305,737.99661803559707,932.92623902633602,945.46121152120202,1080.5320323574899,1224.0621000000001,1391.8780999999999,1550.6098999999999,1829.0722000000001,2361.1570000000002,3041.4058,4027.5585000000001,4956.6471000000001,6555.5694000000003,6590.6372000000001,9756.5884999999998,13173.763300000001,16688.4195,19174.2425,22227.0543,22894.780999999999,23931.3426,28010.710500000001,32582.629099999998,37839.225400000003,37453.275399999999,43555.484499999999,53851.544399999999,70441.515899999999,79956.293399999995,91703.8106103912,106320.74484732399,120218.23198678601,136036.96268385,152033.53046142301]
[943,"ID:WEO_PUBLISHED","943NGDP.A",{"$f":"'Language Tables'!D327","v":"Montenegro, Rep. of"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D87,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Montenegro, Rep. of"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D87,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Montenegro, Rep. de"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D87,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Monténégro"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D87,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Черногория, Респ."},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0453870000000001,1.284276,1.3430139999999999,1.486658,1.6673450000000001,1.8160019999999999,2.169629,2.6891280000000002,3.103332,2.9938859999999998,3.1250900000000001,3.2647810000000002,3.1814770000000001,3.3624809999999998,3.4579219999999999,3.654512,3.9542120000000001,4.2990909999999998,4.6631299999999998,4.950717,4.1855529999999996,4.9551160000000003,5.9240180000000002,6.9636149999999999,7.4143983655435308,7.9502742511629698,8.4563445933408694,8.8863827373173994,9.3499349560059795,9.8361370602656795]
[351,"ID:WEO_PUBLISHED","351NGDP.A",{"$f":"'Language Tables'!D328","v":"Montserrat"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D88,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Montserrat"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D88,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Montserrat"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D88,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Montserrat"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D88,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Монтсеррат"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,0.11773,0.12493,0.13516,0.15298999999999999,0.17196,0.20362,0.17374000000000001,0.18185999999999999,0.18129999999999999,0.19742999999999999,0.18589,0.14829000000000001,0.11882,0.10609,9.9979999999999999E-2,9.7040000000000001E-2,9.7019999999999995E-2,0.10755000000000001,0.11151,0.11904000000000001,0.13195999999999999,0.13933999999999999,0.14599000000000001,0.15498999999999999,0.16039,0.14988000000000001,0.17199,0.17029,0.15761,0.15372,0.16561000000000001,0.16927,0.16227,0.16983000000000001,0.17724000000000001,0.18049000000000001,0.19047,0.19511000000000001,0.21145198014094202,0.22498079437229401,0.235835738981195,0.244346735832289,0.25316488319293701,0.26230126571481799,0.271767368079883]
[686,"ID:WEO_PUBLISHED","686NGDP.A",{"$f":"'Language Tables'!D329","v":"Morocco"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D89,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Morocco"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D89,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Marruecos"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D89,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Maroc"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D89,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Марокко"},"NGDP","Annual","Billions","Billions",93.719912581635981,99.974196488180212,117.51065615153399,125.410253133731,142.11033767676099,163.81935028911599,195.71928646180604,198.219340090418,230.51115579942899,245.31305755270699,269.20499999999998,304.20600000000002,311.488,318.565,354.60300000000001,360.72199999999998,407.11900000000003,403.62400000000002,434.53500000000003,441.73399999999998,446.84300000000002,482.68,503.762,539.46400000000006,572.23500000000001,598.10799999999995,653.37199999999996,700.76800000000003,775.90200000000004,810.01800000000003,849.13,887.49800000000005,917.58799999999997,971.74400000000003,1001.454,1078.1189999999999,1094.249,1148.895,1195.2370000000001,1239.836,1152.4780000000001,1276.5630000000001,1330.558,1463.3579999999999,1544.4952812188101,1641.75992760349,1740.7653373831999,1842.0461599078201,1948.5562346863301,2059.1711581668401]
[688,"ID:WEO_PUBLISHED","688NGDP.A",{"$f":"'Language Tables'!D330","v":"Mozambique"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D90,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Mozambique"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D90,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Mozambique"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D90,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Mozambique"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D90,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Мозамбик"},"NGDP","Annual","Billions","Billions",0.16106520186487999,0.126472075269465,0.13830349776925299,0.13178473418012901,0.144998444158083,0.194995746255541,0.21472431317570498,0.69317979160967502,1.1124716106382599,1.7460798869761101,3.2902943949289098,5.53,7.0430000000000001,11.17,17.863,27.629000000000001,45.515000000000001,56.26,65.917000000000002,80.293999999999997,90.308000000000007,116.979,140.90199999999999,156.571,179.23400000000001,204.51599999999999,241.55699999999999,279.37200000000001,313.97300000000001,337.48200000000003,387.54899999999998,424.947,473.49200000000002,517.73299999999995,563.66600000000005,648.07500000000005,761.029,843.423,905.94,970.29700000000003,988.86300000000006,1058.442,1205.729,1338.6780000000001,1402.3588113913402,1537.94200742309,1690.54199789322,1863.7053713581001,2044.23695593967,2357.0224557933598]
[518,"ID:WEO_PUBLISHED","518NGDP.A",{"$f":"'Language Tables'!D331","v":"Myanmar"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D91,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Myanmar"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D91,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Myanmar"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D91,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Myanmar"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D91,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Мьянма"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1553.1875931107681,2162.5668646227509,2699.1869190480752,3472.08742857071,5220.6053408814396,7592.6221956629861,9558.0467262256152,12158.83761331258,16582.786048346221,22870.773706626467,28912.111940825711,32870.788995780247,36888.527027715718,42351.427484587279,48829.782566255795,56839.855808264438,65262.092499999999,72714.021200000003,79690.362999999998,89547.993922199996,100252.2399,112559.124057917,113043.12418412699,108632.84440073201,133449.07528868099,149606.00358228601,157542.73589135401,170976.94274050699,185826.43376860599,201803.96437038999,218895.81457869499,240631.433082545]
[728,"ID:WEO_PUBLISHED","728NGDP.A",{"$f":"'Language Tables'!D332","v":"Namibia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D92,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Namibia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D92,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Namibia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D92,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Namibie"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D92,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Намибия"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,5.9467638840681101,6.6450979852676202,7.8442267887719606,9.3990384916853102,10.3114402485607,12.5540922316845,14.320900228093301,16.9886486834679,18.937267124821702,21.195272140117499,23.375681250795601,27.3333505723424,30.7766327611664,35.715592049528603,37.624228481212306,43.040933400518504,46.595884008710001,52.181928053881897,61.582894460948502,70.110507139597203,75.214180742659693,82.5991884549004,90.107563151905509,106.86360049927001,117.42314924144701,134.83597283458701,146.01864958667801,157.70767529392199,171.57001275849302,181.06704362106299,181.210794026852,174.24307052707701,183.292314354181,205.58411952287,228.886800340354,245.0973200306,266.12639376932702,291.09675005111603,312.71592759944502,336.33693018676399,361.74214558189601]
[836,"ID:WEO_PUBLISHED","836NGDP.A",{"$f":"'Language Tables'!D333","v":"Nauru"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D93,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Nauru"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D93,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Nauru"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D93,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Nauru"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D93,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Науру"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3226980263979198E-2,4.03310312648235E-2,3.9024868738953E-2,2.9419831431806199E-2,4.15841645287112E-2,5.98669722243187E-2,5.3928388981671099E-2,6.6458012786075396E-2,9.7865496984224906E-2,9.2111447316572906E-2,0.107697880400628,0.10154587289709499,0.13379657057830799,0.14452068754688502,0.16912983656029099,0.17480741444098,0.185992828865162,0.235450622892074,0.21000240696377001,0.225302845755463,0.24488264618945699,0.26221503969001297,0.27674498894070898,0.29027585989316101,0.30394080406708301,0.31743138016211497]
[558,"ID:WEO_PUBLISHED","558NGDP.A",{"$f":"'Language Tables'!D334","v":"Nepal"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D94,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Nepal"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D94,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Nepal"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D94,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Népal"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D94,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Непал"},"NGDP","Annual","Billions","Billions",27.100682335833199,31.691928414985099,34.528050312876601,40.284930629261297,47.645342221408399,57.046038625434306,68.235810251227804,78.203499136537403,94.17384292550652,109.31272961949699,126.636181051988,151.59826187840503,187.00363974284201,215.12819640650699,244.01490166504001,268.38675816188498,304.80188495197496,343.49708996128498,368.39427060208601,418.83396014444298,464.69512527129899,503.61994009929197,524.06503040508403,561.46505717964999,612.245011116093,672.31484270520286,746.08374401207698,830.19881483346387,930.38387269206191,1127.2759709191898,1360.5420695737,1559.2217637686999,1758.37917785745,1949.29481850456,2232.5252835277502,2423.638482848,2608.1844377238699,3077.1449193089597,3455.9492898334302,3858.9304023853701,3888.7036509138302,4352.5502409953997,4976.5576957059402,5348.5276376383299,5776.2486208105702,6302.2852871875302,6977.0206584276602,7700.8431055471501,8490.3194348339293,9360.5667281834903]
[278,"ID:WEO_PUBLISHED","278NGDP.A",{"$f":"'Language Tables'!D335","v":"Nicaragua"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D95,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Nicaragua"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D95,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Nicaragua"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D95,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Nicaragua"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D95,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Никарагуа"},"NGDP","Annual","Billions","Billions",5.3995454981124899E-9,6.3559340850786797E-9,7.3598312266525305E-9,8.5462308059018013E-9,1.1690060423972599E-8,2.9959574620922903E-8,1.1312125511291E-7,6.9985894286462296E-7,8.0889279805871795E-5,6.7497570034427681E-3,0.51921207718790607,15.706165334934099,19.470452894546501,23.3645434734558,25.960603979999998,31.177739089999999,36.340948320000003,41.476833900000003,49.050861310000002,57.346028070000003,64.812005130000003,71.563318229999993,74.445035520000005,80.390359239999995,92.323401469999993,105.7768052,118.83771020617799,136.950178465222,164.602372649693,168.79130992791102,187.052641852135,219.18220980836099,247.993870965029,271.52982645246499,308.40312336472198,347.70729272309899,380.26077398353101,414.27905738031404,410.98759030531301,420.61382188849103,437.05235175232701,499.74569673872304,560.88123608302192,648.86615298333402,721.27834044749397,774.13361723548599,830.05702974457802,893.47338681706401,961.73475356988695,1035.2112887426299]
[692,"ID:WEO_PUBLISHED","692NGDP.A",{"$f":"'Language Tables'!D336","v":"Niger"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D96,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Niger"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D96,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Níger"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D96,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Niger"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D96,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Нигер"},"NGDP","Annual","Billions","Billions",746.00811264634262,830.32110500014562,933.21392204627352,967.13617773453154,898.58788511966964,910.83367866688366,928.00594088251671,944.61517810747262,956.01643416867182,978.67819004340072,950.41862857699505,922.679628316802,892.50290230577605,861.09341690645806,1072.3791501395699,1145.34020631765,1226.1597457421499,1332.0127065240301,1554.71715221867,1556.84723171518,1586.9206303487699,1788.1888849628301,1924.5403735698401,1961.8212687287,1976.3051802935902,2304.1261966711099,2477.7237770613597,2735.7407458415496,3246.7146005412596,3448.0750373621299,3874.9999279385497,4126.0520270221805,4802.4445287940198,5040.7481116383296,5346.0458759026696,5724.8729999999996,6135.4103597086205,6494.70104951555,7114.5306483562499,7567.9002910219106,7910.9510354364502,8270.7634254033401,9621.241,10194.448043901199,12042.834002085099,13323.9624034851,14628.9512531696,15880.305625957199,17171.086274507601,18566.646245468]
[694,"ID:WEO_PUBLISHED","694NGDP.A",{"$f":"'Language Tables'!D337","v":"Nigeria"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D97,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Nigeria"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D97,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Nigeria"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D97,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Nigéria"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D97,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Нигерия"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,499.67685,596.04468999999995,909.80331000000001,1259.0704599999999,1762.8128200000001,2895.20136,3779.1330699999999,4111.6406299999999,4588.9898400000002,5307.3615200000004,6897.4824799999997,8134.1418100000001,11332.25282,13301.558859999999,17321.295239999999,22269.97783,28662.468769999999,32995.38435,39157.884389999999,44285.5605,55469.350700000003,63713.3606,72599.630999999994,81009.965299999996,90136.985100000005,95177.7359,102575.4192,114899.2509,129086.90820000001,145639.1403,154252.31959999999,176075.50219999999,202365.0276,234425.9154,277493.78249999997,317405.96240711398,368726.84176277602,427355.36928216601,493850.67479085398,569788.06917052297]
[449,"ID:WEO_PUBLISHED","449NGDP.A",{"$f":"'Language Tables'!D338","v":"Oman"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D98,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Oman"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D98,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Omán"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D98,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Oman"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D98,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Оман"},"NGDP","Annual","Billions","Billions",2.5108778533465599,3.0562730001405702,3.2071242556311699,3.3616551033242503,3.7048473120341998,4.1156689715167598,3.6031731613626099,3.8028530754409298,3.69613560966949,4.130685227693049,5.1502887220985407,4.9986377021048503,5.4882080017216595,5.50643363451002,5.6937335337312502,6.0833494195653692,6.7332823623954603,6.9801881046981098,6.1689911662189498,6.8566518699407997,8.5587768080620208,8.5380759563342608,8.8687156171414205,9.5101315339903696,10.9116867626584,13.6523897247879,16.3711040088529,18.571463422452201,26.839886633192901,21.322107422053797,24.990019371783799,29.797755654373102,33.608681120581004,34.580442529413801,35.6428128434057,30.2643335784947,28.887044742872899,31.089353280659697,35.184122975975406,33.859365016191902,29.186900000000001,33.576040691232102,42.2384290229271,40.716937219208901,41.119399999999999,40.123026645420502,41.271928337790001,43.581966597824305,45.987752563695295,48.542125024089202]
[564,"ID:WEO_PUBLISHED","564NGDP.A",{"$f":"'Language Tables'!D339","v":"Pakistan"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D99,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Pakistan"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D99,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Pakistán"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D99,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Pakistan"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D99,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Пакистан"},"NGDP","Annual","Billions","Billions",382.29556837546806,452.24306852880511,526.96178540032508,592.35752854823818,682.44167656806405,767.5514044319641,836.43736982653627,930.63760668126611,1097.93093290558,1249.7986797640201,1399.8684962015,1662.82088518976,1971.0741382265301,2179.8205328458898,2553.1376609121803,3051.6581409852101,3467.47784513341,3971.4297187407001,4379.2241750501298,4805.62863648639,5147.0950000000003,5655.8180000000002,6030.1170000000002,6581.6229999999996,7611.6779999999999,8619.232,9689.0709999999999,11165.234,12647.137000000001,14705.698,16507.053,19731.03,22344.638999999999,25042.169000000002,27952.814999999999,30425.88,32725.048999999999,35552.819000000003,39189.81,43798.400999999998,47540.409,55836.224999999999,66657.868000000002,83948.770999999993,105615.572,115446.108004657,129516.75960819,143838.94978755401,160018.14975038799,178089.55250982201]
[565,"ID:WEO_PUBLISHED","565NGDP.A",{"$f":"'Language Tables'!D340","v":"Palau"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D100,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Palau"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D100,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Palau"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D100,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Palaos"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D100,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Палау"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.149551984375,0.15944634375,0.16265887500000001,0.15456695312499999,0.16636371875,0.185658171875,0.19078032812500001,0.196013140625,0.19904698437500001,0.18405053125000001,0.18429275000000001,0.1951639375,0.21492862500000001,0.22625893750000001,0.24544318749999999,0.28322431250000002,0.30332487499999999,0.28998337499999999,0.28822896874999998,0.28195428124999999,0.259001609375,0.23593720312499999,0.24778006250000001,0.27494012499999998,0.305762072613249,0.33301532569687703,0.35227230500358703,0.36972078423599203,0.38666372048225101,0.40390849269684204]
[283,"ID:WEO_PUBLISHED","283NGDP.A",{"$f":"'Language Tables'!D341","v":"Panama"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D101,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Panama"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D101,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Panamá"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D101,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Panama"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D101,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Панама"},"NGDP","Annual","Billions","Billions",4.2533625994687894,4.8141819485070485,5.3187406106394892,5.4607311283459694,5.7000614997793484,6.0301457806182288,6.2664625224767496,6.2939225799883287,5.4413079614260598,5.4558196043634988,5.9310203145767595,6.5216437460834999,7.4136633836572603,8.0960458128198294,8.6331995305149896,8.825423203448219,10.406075894391199,11.2446191025203,12.1905449049884,12.774737440545401,12.9578342421076,13.166354960086499,13.6847575364952,14.4216050789575,15.8111113178535,17.2444403600466,19.109195422486,22.071593114929698,26.072077742583801,28.104236107159899,30.512518722143099,35.949517385869598,41.9022077923156,47.260763934910401,51.739627094838504,56.061766894099598,60.016721993504206,64.468178874519694,67.29416923462999,69.721787532980002,57.086836942410002,67.406738051739993,76.522511780619993,83.382400004330009,87.688100375753606,91.674708641484401,97.248530926886701,103.161241607241,109.433445096962,116.08699855885699]
[853,"ID:WEO_PUBLISHED","853NGDP.A",{"$f":"'Language Tables'!D342","v":"Papua New Guinea"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D102,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Papua New Guinea"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D102,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Papúa Nueva Guinea"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D102,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Papouasie-Nouvelle-Guinée"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D102,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Папуа-Новая Гвинея"},"NGDP","Annual","Billions","Billions",2.7401241785489403,2.6969958764717301,2.8059982289819296,3.16874860535731,3.1375839761165909,3.249835721249041,3.4335741040711012,3.528397288775091,4.6819316696756612,4.4984886861828901,4.5433893842358701,5.32531140888217,6.2373568380833193,7.1888380777454701,8.168234554026089,9.1495511259471307,10.0357491138349,10.456545458416901,11.525891030468099,13.039369494115801,14.379743950796,15.355300235795799,17.086783404463802,19.557946493688799,20.234115558447201,22.766130909507098,25.538749014278597,28.3043133725456,31.512437579269001,32.013264146808105,38.752078673845801,42.6422227853663,44.371635611725402,47.721374019117498,57.130773996167903,60.139132136053703,65.038276916812791,72.5216460863127,79.404670711350491,83.843686236293792,82.515009500479508,91.625732515010995,111.39484159885201,110.61912866140401,122.260164032795,134.69999999999999,144.19999999999999,153.4,162.6,172.5]
[288,"ID:WEO_PUBLISHED","288NGDP.A",{"$f":"'Language Tables'!D343","v":"Paraguay"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D103,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Paraguay"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D103,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Paraguay"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D103,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Paraguay"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D103,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Парагвай"},"NGDP","Annual","Billions","Billions",515.94612150783814,657.65911807549696,689.17320032844702,764.66515118325594,991.18209136330097,1292.43308840645,1706.8228262228001,2318.9022318664906,3071.2109197797899,4273.285278763,6031.1603743811202,9255.6841593739609,10738.283273766301,12645.3614939075,14992.3316835065,17789.145328094499,20132.862098148198,21702.866395208101,25248.6104023765,27563.440659493201,30874.0876133069,34883.186504131198,41135.696942260001,49411.959699781895,57501.991731711001,66335.828408449204,75681.657797839798,89866.0487998967,107403.590628069,111030.933590145,129092.883480037,141486.449392571,147225.506094665,166350.80510745401,180174.060966246,188477.32697742901,204647.273075048,219122.277202831,230576.47747041099,236681.49706074101,239914.72879376099,270633.89619649498,292946.78898127598,314281.97280683502,332570.00000423199,357554.38530431403,382583.19227561599,409364.01573490998,438019.49683635298,468680.86161489802]
[964,"ID:WEO_PUBLISHED","964NGDP.A",{"$f":"'Language Tables'!D344","v":"Poland"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D104,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Poland"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D104,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Polonia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D104,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Pologne"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D104,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Польша"},"NGDP","Annual","Billions","Billions",0.251629946504486,0.27581897345478601,0.55576641369487401,0.69387126503050101,0.85941242712830801,1.0467195813969898,1.2980524682427499,1.69758969415542,2.9691659142833999,9.6754167820911317,59.281278933251997,85.576950136604992,121.542541046921,164.80703128903602,236.84399425940501,338.94533194382399,424.59473259582097,517.98700334204796,603.97291504844202,669.09061838417392,748.18227494026792,783.54789817146707,814.75959999999998,850.00139999999999,937.33929999999998,993.29309999999998,1073.3748000000001,1189.4295999999999,1290.4193,1375.644,1441.6496,1563.9354000000001,1622.242,1637.7674999999999,1710.1849999999999,1809.5642,1865.9602,1996.836,2147.5866000000001,2313.9288000000001,2362.9085,2661.5178000000001,3100.8499000000002,3401.6095999999998,3617.4380999999998,3886.1647607407003,4146.0961700210401,4392.9723604455003,4636.3168886419598,4887.3364487872595]
[359,"ID:WEO_PUBLISHED","359NGDP.A",{"$f":"'Language Tables'!D345","v":"Puerto Rico"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D105,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Puerto Rico"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D105,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Puerto Rico"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D105,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Puerto Rico"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D105,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Пуэрто-Рико"},"NGDP","Annual","Billions","Billions",14.4361,15.9557,16.764199999999999,17.276599999999998,19.162600000000001,20.289200000000001,21.9694,23.878,26.1784,28.2668,30.603899999999999,32.286999999999999,34.630400000000002,36.922499999999999,39.690600000000003,42.647300000000001,45.340800000000002,48.186999999999998,54.086399999999998,57.841000000000001,61.701799999999999,69.668599999999998,72.546199999999999,75.834000000000003,80.322299999999998,83.914500000000004,87.276200000000003,89.524100000000004,93.639300000000006,96.385599999999997,98.381299999999996,100.35169999999999,101.56480000000001,102.45,102.44580000000001,103.3755,104.33669999999999,103.446,100.958,105.126,103.131,106.42659999999999,113.5672,117.9023,120.978476334487,122.522407063328,124.774552453312,128.47684511123501,131.641147167567,134.82261310504799]
[453,"ID:WEO_PUBLISHED","453NGDP.A",{"$f":"'Language Tables'!D346","v":"Qatar"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D106,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Qatar"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D106,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Qatar"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D106,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Qatar"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D106,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Катар"},"NGDP","Annual","Billions","Billions",24.3748863214838,26.840384113259603,23.541418558991502,20.042386186973211,20.776245979736107,19.435377083579798,15.339551019103,16.164505127242801,15.5064157215477,16.386706147258597,22.8092606786971,20.308417181719502,23.237618241804,21.127129689373199,21.643163861624902,24.9726733562816,28.248837844886502,36.314305221270203,30.895011579596101,41.006537477475995,65.828187438481905,63.691725103313502,70.375335726638198,86.324743843854606,111.569416686189,162.47643274158301,213.40855417372799,276.59099972017202,409.94218118843298,321.03204747642604,435.73427102626999,610.702,680.07399999999996,723.36900000000003,750.65800000000002,588.73299999999995,552.30499999999995,586.40099999999995,667.339231880081,641.991414388257,525.65736257678304,654.22500000000002,857.98199999999997,775.33100000000002,806.08555144830598,810.90548033163998,859.30640593052601,933.21179091897807,979.63841925915096,1014.47106348337]
[714,"ID:WEO_PUBLISHED","714NGDP.A",{"$f":"'Language Tables'!D347","v":"Rwanda"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D107,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Rwanda"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D107,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Rwanda"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D107,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Rwanda"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D107,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Руанда"},"NGDP","Annual","Billions","Billions",138.64471444750831,157.38742584504033,167.8970096555413,182.2515631528093,203.91155905493531,222.6237448638733,218.2661125522032,220.31676305181219,226.21238323819119,247.10338520296318,244.03139906459609,272.7343707749161,309.77619929579413,321.79858227995913,199.51374121425499,385.38658414534399,488.41101025396699,648.27835267655382,718.38548728129899,720,806,871,935,1150,1372,1637,1832,2226,2833,3225,3571,4133,4702,5057,5623,6150,6845,7694,8299,9308,9597,10943,13720,16626,18785.400000000001,21275.774279008001,24031.516631877399,27106.197740732299,30446.689829676103,34210.065012156701]
[862,"ID:WEO_PUBLISHED","862NGDP.A",{"$f":"'Language Tables'!D348","v":"Samoa"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D108,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Samoa"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D108,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Samoa"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D108,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Samoa"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D108,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Самоа"},"NGDP","Annual","Billions","Billions",0.1164778737550858,0.1231498981962308,0.14746322062786982,0.17460371941866779,0.20598228353360981,0.23688540062240979,0.25074558750174281,0.2626396182738478,0.28727725344463878,0.32065336020309981,0.42029620983472077,0.42260219539257782,0.47539712790141581,0.50877323465987678,0.39978507513588579,0.59749299480691076,0.63463149905450678,0.71631193486702982,0.78767612272138976,0.78613873997654904,0.84331944787397506,0.93613347991954299,1.0036944946720401,1.0829153152534101,1.19530436182406,1.32558748943875,1.42525424331801,1.53943235024563,1.7395622043672199,1.7591243080349299,1.7263395500892,1.77647591434942,1.7790352805793199,1.82273019297487,1.85041140321008,1.9978462655096099,2.2057789376227896,2.2436185251188401,2.2544158350859798,2.3900887745665798,2.3440941714221002,2.1694533517778503,2.1701654554600101,2.5617155312242699,2.9434586677234202,3.19826137855306,3.3798099806872504,3.5521588063814202,3.7340000980862897,3.9233957492431997]
[135,"ID:WEO_PUBLISHED","135NGDP.A",{"$f":"'Language Tables'!D349","v":"San Marino"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D109,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"San Marino"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D109,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"San Marino"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D109,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Saint-Marin"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D109,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Сан-Марино"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85870458939185679,0.93987727316692304,1.0406308869115799,1.0907970802554598,1.18305323677462,1.21460088901078,1.2930164182891399,1.3789085905557301,1.4364360113550501,1.5211527719024101,1.59722455140125,1.6340904088932,1.4796914321265999,1.4190449264116001,1.3029476094600001,1.2491626343712001,1.2636531076199999,1.2595245485131601,1.27930050729183,1.3265320276500001,1.3531439022771801,1.4017087788620199,1.4437413678039401,1.3524068064121599,1.5687261855399999,1.7394268288176,1.85170837804512,1.90661778221433,1.9664773209811399,2.0329540110887998,2.0993079680887101,2.1695757515764997,2.2419477278965201]
[716,"ID:WEO_PUBLISHED","716NGDP.A",{"$f":"'Language Tables'!D350","v":"São Tomé and Príncipe"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D110,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"São Tomé and Príncipe"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D110,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Santo Tomé y Príncipe"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D110,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Sao Tomé-et-Principe"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D110,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Сан-Томе и Принсипи"},"NGDP","Annual","Billions","Billions",2.860338565745349E-3,3.2298457546071891E-3,3.3166571932775292E-3,3.2031339649511901E-3,3.47915149948416E-3,3.7173272425896201E-3,4.5063967637281191E-3,6.3320579036300999E-3,8.6107579346895499E-3,1.2375966824734399E-2,1.7224516820293502E-2,2.1849424097506901E-2,3.0706204040636401E-2,5.4447294721525097E-2,9.6928035647937685E-2,0.14836306510425201,0.30002642083771902,0.421537121276996,0.50120763719834793,0.55434782608695687,0.61238315217391304,0.63336551848256095,0.72582430708673795,0.89310559955042101,1.0346546768762399,1.3212923827043199,1.6597142533968798,1.9576407931187001,2.7630089999999998,3.2525187246847502,3.5294599267370002,4.0205377888579896,4.40655160457999,4.9657863215039999,5.45023387424862,5.7833928043774598,6.5118367238076598,7.0563301198480097,8.0222220007700802,9.1056695873199995,10.21077201478,10.942038931510499,12.690136000000001,15.499917999999999,18.01663968566,20.490553669613302,22.873996022307001,24.8683692255089,26.871519065516399,29.050119695840099]
[722,"ID:WEO_PUBLISHED","722NGDP.A",{"$f":"'Language Tables'!D351","v":"Senegal"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D111,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Senegal"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D111,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Senegal"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D111,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Sénégal"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D111,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Сенегал"},"NGDP","Annual","Billions","Billions",916.48355927609975,1068.852831212032,1265.2700636274419,1308.970456290172,1463.806539306592,1647.8095235588321,1796.6002163880119,1875.7757679141521,1838.5078624786408,1940.646818322731,1927.19059384661,1962.1327371745101,1968.05489168896,1986.1428600065701,2635.1398035413399,3007.5320448532998,3222.87651953868,3424.6949022347003,3764.2825248166901,4057.7141954886497,4270.6119569565999,4766.3158913978796,4860.4339628812195,5084.95906384913,5313.8886697664402,5804.6049487465307,6111.2922492815896,6698.1047895082402,7516.8800649097902,7593.2952915044807,7976.7346076880003,8394.9566882264007,9016.8693231710513,9343.9228758668596,9775.0390000000007,10508.65,11283.396000000001,12191.796,12840.09,13712.8,14101,15287.932000000001,17272.184280583402,18573.3498558908,19939.522036837399,22055.802290872398,23416.810909403699,25038.1700293668,26846.815399266699,28642.440032481103]
[942,"ID:WEO_PUBLISHED","942NGDP.A",{"$f":"'Language Tables'!D352","v":"Serbia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D112,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Serbia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D112,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Serbia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D112,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Serbie"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D112,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Сербия"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160.53909999999999,210.68770000000001,243.4769,462.77699999999999,909.98419999999999,1154.6991,1358.6149,1567.2855999999999,1890.2859000000001,2235.8247000000001,2623.8624,3021.3638999999998,3173.3136,3384.0542999999998,3758.4173000000001,3967.8834999999999,4296.7374,4341.9666999999999,4493.6301000000003,4698.7623999999996,4953.9798000000001,5287.9938000000002,5669.2352000000001,5764.1476000000002,6576.0240000000003,7458.7619000000004,8817.7633999999998,9638.5192000000006,10403.701609313401,11241.7286337521,12163.411546400901,12987.5505991108,13922.3493417059]
[718,"ID:WEO_PUBLISHED","718NGDP.A",{"$f":"'Language Tables'!D353","v":"Seychelles"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D113,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Seychelles"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D113,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Seychelles"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D113,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Seychelles"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D113,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Сейшельские Острова"},"NGDP","Annual","Billions","Billions",0.94189994815548272,0.97189997892321689,0.96819996102209904,0.992900000000001,1.0681,1.2049000000000001,1.2838499999999999,1.3958974719999999,1.5280111329999999,1.7210000000000001,1.9671000000000001,1.9801,2.2212000000000001,2.4556,2.4594,2.420100000000001,2.5002000000000009,2.829600000000001,3.2013000000000011,3.3283000000000009,3.513300000000001,3.6449000000000011,3.8224000000000009,3.8113000000000001,4.6162596436379992,5.05506794092926,5.6103237296714896,6.9264548577182303,9.1471589536516618,11.533401767131799,11.705407462609401,12.609174476821899,14.5193727107943,16.014526021441199,17.687999999999999,19.071000000000002,20.890999999999998,22.864999999999998,24.821999999999999,26.224,24.356000000000002,25.164000000000001,28.807447090462102,30.662932233524799,31.500626227080897,33.046996437262898,34.888864312502299,37.0616765356923,39.3939636823835,41.866061593100703]
[724,"ID:WEO_PUBLISHED","724NGDP.A",{"$f":"'Language Tables'!D354","v":"Sierra Leone"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D114,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Sierra Leone"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D114,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Sierra Leona"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D114,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Sierra Leone"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D114,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Сьерра-Леоне"},"NGDP","Annual","Billions","Billions",2.8431915765758418,3.3647397105518619,4.042984481783213,5.3497584932465427,8.2404585501037069,14.232685162851009,33.671907999617822,62.05271215926134,97.153126310634548,164.16983872586911,228.56580353055219,535.17795684266855,788.96391733790676,1013.601267899841,1242.931389009741,1527.715189812631,2014.3415567137911,1938.67643951226,2442.4128336835802,2805.7215539377698,3090.5366508064599,3448.5025552503598,4188.7771337067998,5230.5960758219808,6362.2287849548302,7918.1635881962193,9316.0307406049797,10300.2791774491,11678.789165009,12849.0474973334,16604.630240544899,20870.494244554498,24960.658551544399,29210.107086123498,29549.586160474602,34263.410683677896,37966.542179310396,42989.954826443201,50687.210824389498,58778.875835238003,65748.398206811791,74800.717971754493,100007.149352922,136604.07915680399,172898.642263638,198878.54671405899,225344.95141827001,253090.27358867499,284063.84680980799,318885.81007066398]
[813,"ID:WEO_PUBLISHED","813NGDP.A",{"$f":"'Language Tables'!D355","v":"Solomon Islands"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D115,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Solomon Islands"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D115,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Islas Salomón"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D115,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Îles Solomon"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D115,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Соломоновы Острова"},"NGDP","Annual","Billions","Billions",0.15173561492381296,0.16859513294444201,0.18732792199294701,0.20814213904859799,0.231269036385573,0.245103874224915,0.25708031276789206,0.31076776764311498,0.36755257568421501,0.39646120523241302,0.5433789906327291,0.6177154666455672,0.78776015552493406,0.95869909018318,1.3258808417233401,1.5988766399650201,1.82093397292003,1.95717074988243,2.2035438511641403,2.3611318525985299,2.1365504266654001,2.16137996034628,2.3378200692241604,2.64606788452341,2.9755988033172001,3.5905326270400102,4.0985884011580902,4.7458564035965791,5.4173596528616503,5.9284586868070095,6.8287575561793501,8.022522125866379,8.7175999999999991,9.39,9.8500999999999994,10.351900000000001,10.964399999999999,11.592700000000001,12.8469,13.2342,12.617000000000001,12.228300000000001,12.7745,13.910530152252701,14.8865962334289,15.899138260858999,16.922271357279399,17.8457251414995,18.8115065313578,19.860897076806101]
[726,"ID:WEO_PUBLISHED","726NGDP.A",{"$f":"'Language Tables'!D356","v":"Somalia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D116,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Somalia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D116,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Somalia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D116,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Somalie"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D116,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Сомали"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.0221899224806208,5.1829000000000001,5.8689,6.4433999999999996,6.8409000000000004,7.3907966165303094,8.2523943732987597,7.8730000000000002,8.6549999999999994,8.6280000000000001,9.484,10.202999999999999,10.968517314987899,12.13446317815,12.9936615833088,14.143533121775299,15.567031714035,16.975708213613501,18.252654667812902]
[733,"ID:WEO_PUBLISHED","733NGDP.A",{"$f":"'Language Tables'!D357","v":"South Sudan"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D117,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"South Sudan"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D117,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Sudán del Sur"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D117,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Soudan du Sud"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D117,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Южный Судан"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52.094587746167903,33.237092862473595,44.093330887632895,44.774742252227895,54.750367219645696,113.602529041461,147.93133165396301,380.87729471642501,639.0883407091269,899.751878273942,1837.7818312674099,4305.2249995864404,6694.8674708375902,12167.835304599901,19911.5328307524,37028.219604474398,43292.576657107704,50314.619794939797,60733.949799379297]
[524,"ID:WEO_PUBLISHED","524NGDP.A",{"$f":"'Language Tables'!D358","v":"Sri Lanka"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D118,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Sri Lanka"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D118,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Sri Lanka"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D118,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Sri Lanka"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D118,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Шри-Ланка"},"NGDP","Annual","Billions","Billions",85.870695073977103,104.003562010821,121.417628219867,148.77874412185,188.10813063838199,198.66570650558199,219.58632184377498,240.69046208405101,271.594832095595,308.18847407173297,393.70251394729797,455.56386444231703,520.33347288568905,611.21745139621999,708.50889598816798,817.01860609481605,939.80410658488097,1089.2484343516201,1245.50520648371,1353.1462320538201,1538.7180485454098,1721.94931078576,1935.4352648842701,2155.98353602217,2473.46936815359,2901.6463441067499,3476.4647157797203,4233.5955465665902,5217.8462253544903,5720.1619451443094,6629.6670000000004,7491.1559999999999,8989.3009999999995,9938.39,10775.312,11566.986999999999,12812.974,14387.319,15351.933999999999,15910.976000000001,15646.253000000001,17612.37,24063.162,27419.804,29898.564999999999]
[361,"ID:WEO_PUBLISHED","361NGDP.A",{"$f":"'Language Tables'!D359","v":"St. Kitts and Nevis"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D119,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"St. Kitts and Nevis"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D119,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Saint Kitts y Nevis"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D119,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Saint-Kitts-et-Nevis"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D119,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Сент-Китс и Невис"},"NGDP","Annual","Billions","Billions",0.15616948697541899,0.18679349385260596,0.21327375491586598,0.210166285231314,0.24492295868250799,0.27293957117465201,0.32099986476672299,0.36721632673121501,0.43521226111504402,0.48452425327880699,0.54793797905909203,0.54403210362354804,0.60158512717574797,0.65599585864289001,0.73306551173757695,0.78976826801970301,0.84260594129903199,0.94830933265520301,0.98846438364072398,1.04938533242161,1.1368400000000001,1.23708,1.2976300000000001,1.26736,1.3686499999999999,1.47743,1.7399199999999999,1.86107,2.0997666070268499,2.0905373798757099,2.1025388726947201,2.25744945994848,2.2285499999999998,2.3622299999999998,2.5735600000000001,2.58399,2.71983,2.85758,2.9058299999999999,2.9893399999999999,2.38666,2.3182700000000001,2.6498599999999999,2.8504336397071599,3.0167290058600704,3.04763548666629,3.1712386637397096,3.31889211891168,3.4757910503148799,3.64365412442055]
[362,"ID:WEO_PUBLISHED","362NGDP.A",{"$f":"'Language Tables'!D360","v":"St. Lucia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D120,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"St. Lucia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D120,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Santa Lucía"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D120,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Sainte-Lucie"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D120,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Сент-Люсия"},"NGDP","Annual","Billions","Billions",0.45933004049899012,0.52423815694010512,0.49439827241468604,0.53201692603387596,0.67853834696584103,0.76747680886745795,0.91742209888591286,1.0130886014351199,1.15931402394437,1.3134818662705701,1.5636625051183199,1.6553187000525,1.8184566733393599,1.8475006839217898,1.92553970620212,2.0581144437376202,2.1283674370272001,2.1748266831857901,2.3668857885487697,2.48747428633237,2.5164401015016997,2.4078825265632102,2.4281909924243101,2.66419591995317,2.8783284733587999,3.0641654579931599,3.42236802765933,3.5931309261105899,3.8516579773527697,3.7791422468015501,4.0038617916900003,4.2356001156100005,4.3149414429245008,4.4830344389599999,4.7227680494680007,4.8806320629717197,5.0450754666859998,5.3959634674519998,5.56462512419077,5.6574575058613297,4.0480935189829994,5.0413913884700001,6.3253059510925302,6.5614696021673495,6.81118086324026,7.10705946228817,7.4343248222435907,7.7740406523827197,8.1086601254452688,8.4360472780101698]
[364,"ID:WEO_PUBLISHED","364NGDP.A",{"$f":"'Language Tables'!D361","v":"St. Vincent and the Grenadines"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D121,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"St. Vincent and the Grenadines"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D121,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"San Vicente y las Granadinas"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D121,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Saint-Vincent-et-les Grenadines"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D121,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Сент-Винсент и Гренадины"},"NGDP","Annual","Billions","Billions",0.23978797768586799,0.29728661519231703,0.331283183457244,0.35602560972619801,0.39321474912260301,0.42412660338887204,0.46841274212484596,0.511318309560722,0.58454251703235494,0.62536644180480094,0.699982006289815,0.74210021665610304,0.80944621038903608,0.83376799383999101,0.842881921563298,0.92025862864850994,0.96534291016735307,1.01275690575511,1.0880303987503299,1.1378280369734199,1.1539742497565999,1.2451553390396199,1.31631199652707,1.3726216912737899,1.48334492605058,1.56475906182195,1.7363029705961002,1.9252715622810599,1.9748458914604701,1.9286138692338901,1.94460004718607,1.9262968052865601,1.9626199076353601,2.0669819206038302,2.0823166315003099,2.1230834303557899,2.1983012691413202,2.2784277107391202,2.3876860874227201,2.4561653713090901,2.3321205915445899,2.3976748175379599,2.6199905404963899,2.89293388913334,3.1373520931840702,3.35218964000194,3.5177993563569396,3.6847769376873898,3.8596803583971098,4.0428858302467603]
[732,"ID:WEO_PUBLISHED","732NGDP.A",{"$f":"'Language Tables'!D362","v":"Sudan"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D122,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Sudan"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D122,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Sudán"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D122,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Soudan"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D122,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Судан"},"NGDP","Annual","Billions","Billions",4.5477192368862211E-3,5.8768549231286897E-3,6.1726264150327404E-3,8.4304116922567507E-3,1.0389669930974399E-2,1.27797247300821E-2,1.85004278149478E-2,3.3500276677871497E-2,4.2979667967291302E-2,7.5836961141473605E-2,0.101040017084484,0.17696653792261899,0.30205377742702894,0.83582687336332706,1.72648433468815,3.8884933115203899,10.478137200000001,16.137370600000001,21.9359103,27.058814423985599,33.770570999999997,40.658558059999997,47.756110999999997,55.733807758490897,68.7213791485717,85.707128999999995,98.291904000000002,119.837267,135.51171299999999,134.21471561653502,170.99298688478501,209.071438144517,225.798138393036,314.07567866427195,440.700290275285,506.35107380760797,743.95234608393991,886.32825619630296,1362.4934607056,2014.6316519106999,5126.1720680368098,14667.293621928,18835.921024596399,26063.746590434501,55832.246845655201,112363.932333239,199558.849521258,321237.50728635403,450922.42208688601,584304.59895304695]
[366,"ID:WEO_PUBLISHED","366NGDP.A",{"$f":"'Language Tables'!D363","v":"Suriname"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D123,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Suriname"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D123,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Suriname"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D123,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Surinam"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D123,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Суринам"},"NGDP","Annual","Billions","Billions",2.2778022857087004E-3,2.54775130164096E-3,2.6226893777198104E-3,2.5321332322478392E-3,2.4763953515696898E-3,2.5024732289049799E-3,2.5533394182128103E-3,2.8079569348325598E-3,3.3267920657724399E-3,3.88675000327949E-3,5.5637581149945697E-3,6.4234683568170706E-3,8.6959690960345306E-3,2.0889526025883599E-2,0.11625575030085,0.43950536837570398,0.49494378331962802,0.53097137385360305,0.63776028154158404,1.0910897906057899,1.79239125612048,2.5421901690539497,3.4587270618503898,4.4971102398177303,5.4665502682051397,6.5379814429518808,7.7162564572086696,8.6309088089757093,10.3843071979786,11.3912185407547,12.8416647525936,15.474524366544101,17.596553864490797,18.182247801192698,18.5182079286392,17.514647,20.662991999999999,26.893277999999999,29.821677999999999,31.732343413365701,38.7194692615939,60.733614000000003,89.471626000000001,127.066007,147.277193926275,163.64493034238598,179.971034799253,198.09175434919899,350.76452080096396,469.28200874973697]
[463,"ID:WEO_PUBLISHED","463NGDP.A",{"$f":"'Language Tables'!D364","v":"Syria"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D124,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Syria"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D124,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Siria"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D124,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Syrie"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D124,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Сирия"},"NGDP","Annual","Billions","Billions",51.2700024351943,65.777003124239798,68.788003267254595,73.291003481135604,75.342003578552905,83.2250039529753,99.933004746562702,127.71200606599402,186.04700883675798,208.89200992183703,268.32799999999997,311.56400000000002,371.63,413.755,506.101,570.97500000000002,690.85699999999997,745.56899999999996,790.44399999999996,819.09199999999998,947.13,1010.152,1118.106,1074.163,1266.8910000000001,1506.44,1726.404,2020.838,2448.06,2520.7049999999999,2791.7750000000001]
[528,"ID:WEO_PUBLISHED","528NGDP.A",{"$f":"'Language Tables'!D365","v":"Taiwan Province of China"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D125,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Taiwan Province of China"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D125,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Provincia china de Taiwan"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D125,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Taïwan (province chinoise)"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D125,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Тайвань, провинция Китая"},"NGDP","Annual","Billions","Billions",1522.1087538496299,1804.431,1938.0229999999999,2169.4459999999999,2418.2399999999998,2535.056,2965.4479999999999,3344.9349999999999,3615.6619999999998,4032.4639999999999,4474.2879999999996,5018.0190000000002,5609.357,6200.1540000000005,6779.3959999999997,7391.0619999999999,8031.3050000000003,8705.1489999999994,9366.3369999999995,9804.5030000000006,10328.549000000001,10119.429,10630.911,10924.029,11596.241,12036.674999999999,12572.587,13363.916999999999,13115.096,12919.445,14060.344999999999,14262.200999999999,14677.764999999999,15270.727999999999,16258.047,17055.080000000002,17555.268,18012.386999999999,18420.039000000001,18974.097000000002,20023.752,21773.291000000001,22820.43,23596.734,25125.238948583697,26302.816866797803,27381.247206972301,28468.490151641101,29560.888310813603,30702.162381927697]
[923,"ID:WEO_PUBLISHED","923NGDP.A",{"$f":"'Language Tables'!D366","v":"Tajikistan"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D126,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Tajikistan"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D126,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Tayikistán"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D126,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Tadjikistan"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D126,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Таджикистан"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,null,null,7.1960000000000036E-4,7.0133000000000001E-3,2.0199700000000001E-2,6.4833000000000002E-2,0.30845299999999998,0.631984133245165,1.0251999999999999,1.345,1.8067,2.5121000000000002,3.3445999999999998,4.7577999999999996,6.1575302962879999,7.2011414736899795,9.2721999999999998,12.7797,17.609300000000001,20.622800000000002,24.704699999999999,30.069299999999998,36.161099999999998,40.524500000000003,45.605200000000004,48.401600000000002,54.790300000000002,64.433999999999997,71.059200000000004,79.109800000000007,83.958299999999994,101.0763,115.7394,128.98389356474999,146.33194219480399,163.93414128208499,181.460038687733,201.664847830995,223.384151942394,247.44262510658899]
[738,"ID:WEO_PUBLISHED","738NGDP.A",{"$f":"'Language Tables'!D367","v":"Tanzania"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D127,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Tanzania"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D127,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Tanzania"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D127,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Tanzanie"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D127,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Танзания"},"NGDP","Annual","Billions","Billions",89.277168778662386,106.739724327809,129.11303040852499,149.294328934258,175.94490649236403,224.431573153362,295.98321694143499,400.11866909523297,614.99773084669198,769.62151956989908,1008.77974762499,1319.1518440529098,1663.55096192973,2095.46461587775,2791.7045927962299,3668.0461211073703,4575.3617111271296,5718.0782271190901,7631.1509646073,8770.9566037108489,9900.6112123971598,11051.2212201599,12683.6366073956,14702.613288014199,16966.869903152099,19387.9896299094,23633.853875514302,27155.835388145802,33236.643722396002,38269.962166225101,44467.1083057094,53522.183471751101,62318.658608044105,72977.199824193405,82603.387276198409,94349.315563715296,108362.32428951599,120358.173860393,123997.773,134540.193,145384.353,156167.13800000001,170820.03400000001,188588.05100000001,208374.222520988,230383.37022068701,255608.924271795,285388.14499224903,319091.83244360401,356679.63487002399]
[537,"ID:WEO_PUBLISHED","537NGDP.A",{"$f":"'Language Tables'!D368","v":"Timor-Leste"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D128,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Timor-Leste"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D128,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Timor-Leste"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D128,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Timor-Leste"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D128,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Восточный Тимор"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.36702242478464803,0.477443502231232,0.46950669262387501,0.490439064433005,0.44076457213905196,0.46228355670266597,0.45380509734966601,0.54279544650739098,0.64849274588620498,0.72688239015777101,0.881827794874257,1.04241147945348,1.1603894908130801,1.3955196278043001,1.4475351828615999,1.5902823714644598,1.6404646120808799,1.5848784399359601,1.5559886144359401,2.03255038941316,2.1626192408692697,3.6248896730726301,3.2085939820107097,2.07991690949485,2.0147774096305802,2.11541832710643,2.2457089049810501,2.3382025776386599,2.4830074632718202,2.6342226177850798]
[742,"ID:WEO_PUBLISHED","742NGDP.A",{"$f":"'Language Tables'!D369","v":"Togo"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D129,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Togo"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D129,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Togo"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D129,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Togo"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D129,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Того"},"NGDP","Annual","Billions","Billions",421.39188896482506,450.02482188330197,458.81567158035602,506.99131709629398,533.86185690239699,575.50308174078407,621.54332828004704,633.35265151736803,698.58797462365703,734.21596132946297,754.77400824668803,772.88858444460902,760.52236709349495,619.82572918119797,942.13510835542104,1118.3143736178899,1252.5120984520299,1455.4190584012599,1392.8360388900101,1456.9064966789499,1429.22527324205,1464.53118453823,1597.0756691352601,1655.0540931282601,1607.5584832546499,1622.67401462315,1657.2415549764901,1799.645,2042.1659999999999,2220.6729999999998,2348.4850000000001,2555.317,2763.9180000000001,2974.13,3156.7460000000001,3402.694,3597.808,3708.9009999999998,3904.413,4097.0730000000003,4253.1907885000001,4621.4779115000001,5068.9435973,5507.1775934018697,5926.6372819809103,6365.5640390844201,6849.9834624587402,7371.2672039518493,7932.22063817259,8535.8626287375191]
[866,"ID:WEO_PUBLISHED","866NGDP.A",{"$f":"'Language Tables'!D370","v":"Tonga"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D130,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Tonga"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D130,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Tonga"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D130,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Tonga"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D130,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Тонга"},"NGDP","Annual","Billions","Billions",6.2368506279420095E-2,6.8605357850442597E-2,7.7465826733731993E-2,8.5566828068128695E-2,9.2655201288598707E-2,0.10885720395739201,0.12910970965108601,0.14759011968195901,0.15796953309384099,0.17088049557122298,0.18594328512817099,0.21784098819730099,0.23404298143528898,0.25138419721592797,0.25874727458623298,0.26545502771509399,0.27360566216267102,0.27164173226014604,0.28572531027070303,0.31159999999999999,0.33239999999999997,0.35420000000000001,0.39838825480621703,0.44403324513641801,0.471856982282987,0.50744227865241798,0.58706511905639303,0.59783329572690003,0.65468986387401296,0.65152550051257396,0.70759765548810605,0.75944828352831495,0.72316999999999998,0.78329868023676297,0.79922240559160396,0.85016195207835399,0.93320981724442098,1.0167894069861401,1.0743278741612301,1.1227769707859399,1.1478110810984499,1.1804793621629299,1.17717602914219,1.2014400209432199,1.2838212104387501,1.3658779713689999,1.4272618919484401,1.4930538090186201,1.5599613697287,1.62625371832152]
[369,"ID:WEO_PUBLISHED","369NGDP.A",{"$f":"'Language Tables'!D371","v":"Trinidad and Tobago"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D131,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Trinidad and Tobago"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D131,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Trinidad y Tobago"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D131,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Trinité-et-Tobago"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D131,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Тринидад и Тобаго"},"NGDP","Annual","Billions","Billions",15.2238224383409,17.0703826559206,19.873130062683899,18.954173140653701,18.9374907258637,18.382393545930199,17.5569191799488,17.569329268999901,17.582349690299399,18.6892889448415,21.9102156638106,22.947068431826402,23.5156946432664,24.912236549681399,29.816459609779201,32.242835463353202,35.182195571720101,36.488510027411102,38.720596781906401,43.627668059163398,52.255324722758601,55.851904834547497,57.163167714842004,72.164202813103387,84.857481825652897,101.862910133062,117.411609030092,138.81987253073999,177.319401749164,123.460766216775,143.58864350227199,165.29193616366399,174.54668264927201,184.00494342983401,188.90282249221301,171.177833320806,157.54990161399201,161.67652257579201,161.74586227215499,159.32132048741698,141.71364687904801,163.40304633007401,192.56243484971799,172.05994865257998,172.29315737492402,178.65803298923998,181.47992580973701,185.22307395534799,191.847349842124,198.53614861895198]
[744,"ID:WEO_PUBLISHED","744NGDP.A",{"$f":"'Language Tables'!D372","v":"Tunisia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D132,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Tunisia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D132,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Túnez"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D132,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Tunisie"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D132,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Тунис"},"NGDP","Annual","Billions","Billions",3.8743653845451997,4.55447226735222,5.257450428546079,6.2463129999999998,7.0336109999999996,7.7154499999999997,7.8689739999999997,8.8361870000000007,9.498564,10.508144,12.414101731957899,13.7743968717261,15.7512298574312,16.786616901192698,18.093059986255902,19.497131161299901,21.730831315225398,24.066434996899201,26.042304016140001,28.547463000401297,30.873569671882198,33.299744244003101,34.511048349444195,37.104002755965105,40.738859109086896,43.919738655112198,47.995040621218699,52.304358820373203,57.977705300369003,61.5482622582158,66.139742567141397,67.747331539852894,73.895357556086893,79.096648761689494,85.345657460119,89.802183441926303,95.286946094409501,102.01152100971601,112.98547628722901,122.96925764593601,119.504075,130.81559999999999,138.41560000000001,150.77680000000001,165.14962672939899,178.46955237871799,193.05921766726399,209.91063488397299,228.86971255519401,251.062498708427]
[925,"ID:WEO_PUBLISHED","925NGDP.A",{"$f":"'Language Tables'!D373","v":"Turkmenistan"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D133,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Turkmenistan"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D133,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Turkmenistán"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D133,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Turkménistan"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D133,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Туркменистан"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,null,null,1.3002624536514399E-4,3.3008546298708991E-3,2.9818141896274998E-2,0.22295216188499209,2.6507028731348012,3.7986671410245307,4.7856066036510114,6.858514587311781,8.9300547662984009,12.3287074303704,15.469870864535299,20.3139511180059,25.2428352612732,30.5374361792889,38.040186768121103,46.163749703429097,84.581621537197492,98.500743852425401,100.21715343244399,126.577495328353,143.21733871189599,144.96050681396798,160.18276587014199,157.30514874573402,150.06508734378698,160.658141590789,172.54762525572698,185.622116103883,183.347475028426,213.26883852152301,272.86893091630498,272.56687496401003,288.80082684647499,311.68872893390898,339.56042010944799,371.24066464001896,406.26216158065802,445.00359542739398]
[869,"ID:WEO_PUBLISHED","869NGDP.A",{"$f":"'Language Tables'!D374","v":"Tuvalu"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D134,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Tuvalu"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D134,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Tuvalu"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D134,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Tuvalu"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D134,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Тувалу"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5720942911565098E-2,2.7400091539703499E-2,3.0697978625252798E-2,3.0276321954749403E-2,3.1176037973097599E-2,2.9971902800839403E-2,3.2260000743259701E-2,3.4133969801695897E-2,3.7735981439856597E-2,3.5767088629321597E-2,3.5377519513680004E-2,3.8495431932705999E-2,3.7610602384471198E-2,4.01771276606471E-2,4.2889668281166096E-2,4.8970824606366703E-2,5.5612797499999998E-2,5.9053350699752503E-2,6.4454564492624697E-2,7.7914570465718397E-2,7.5916384471835491E-2,8.2130217284449802E-2,8.8247906594821707E-2,9.4058000000000003E-2,9.84961489689785E-2,0.10285720145355301,0.107505880101884,0.112730198340286,0.11793067943172801,0.123159412558909]
[746,"ID:WEO_PUBLISHED","746NGDP.A",{"$f":"'Language Tables'!D375","v":"Uganda"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D135,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Uganda"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D135,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Uganda"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D135,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Ouganda"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D135,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Уганда"},"NGDP","Annual","Billions","Billions",2.2457046847737998,3.6359033173674797,5.8867006090711698,8.656912660398751,17.0177589078118,34.532424602330707,73.528353372362787,215.38398699072198,676.10487877714297,1549.4142279581699,2381.6898111289097,2860.7273426813199,4132.9346649184599,5151.9977797027595,6111.6197744640085,7241.0124728725805,8068.0432845054611,9105.0188107845315,10208.1570217586,11380.606471684801,12754.7696301616,13755.451289008901,15144.8258862846,17132.7790300952,19460.476212861697,22186.649806739602,25785.3274515208,30181.841713325302,38570.559394601099,48948,53748,69379,77488,83637,90352,97610,103398,114076,126937,140091,141155,153545,174441,193513,212627,237229.15493446399,267899.75781745103,303616.27982349799,338369.52689069801,376405.307960145]
[466,"ID:WEO_PUBLISHED","466NGDP.A",{"$f":"'Language Tables'!D376","v":"United Arab Emirates"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D136,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"United Arab Emirates"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D136,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Emiratos Árabes Unidos"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D136,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Émirats arabes unis"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D136,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Объединенные Арабские Эмираты"},"NGDP","Annual","Billions","Billions",154.68980332225399,170.55834689990201,158.6051790625929,145.32810317814699,144.06758170956201,141.40428162483403,112.06148574022799,123.04707072641901,125.066737539643,144.36193870783498,186.052148341585,180.97928096895902,190.71500122718899,191.41970480634697,210.69560648037299,232.857837489335,267.44334950609101,283.289277847432,276.55323301882396,310.03068162336103,378.21829693082799,379.4128025,403.29995500000001,456.6624875,542.83799999999997,663.31395499999996,815.72324999999898,947.07536750000099,1158.5409999999999,931.151000000002,1102.444,1325.1579999999999,1412.481,1469.8030000000001,1520.8019999999999,1359.837,1356.09,1434.173,1568.3389999999999,1535.0672530699298,1283.4396488249099,1524.7441164473998,1846.28303201277,1888.1440139184399,1972.4218447744499,2014.72743295688,2120.59124433945,2257.4447617012402,2402.05331406096,2553.1852471555499]
[298,"ID:WEO_PUBLISHED","298NGDP.A",{"$f":"'Language Tables'!D377","v":"Uruguay"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D137,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Uruguay"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D137,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Uruguay"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D137,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Uruguay"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D137,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Уругвай"},"NGDP","Annual","Billions","Billions",0.1111781890471655,0.14753909733228562,0.15506105746919863,0.21135346489459278,0.32654801315184318,0.57669686399044817,1.0728715242471041,2.001852276533477,3.2838627273551921,5.8306793892428921,13.102653331831949,27.242300980319001,46.934211874759171,71.237286981122665,106.19707884579539,147.62085594309161,197.0502923050978,246.90723495224,290.023190269623,296.702400688149,301.274797349523,303.67579747848902,315.54581019075999,370.70361603766304,428.58857630280301,463.68385350083003,514.22393642635302,599.45670494392505,694.02376756617502,779.52612691670709,881.59221270713692,1010.62998325393,1135.93306175052,1285.5286398619701,1451.54932994452,1588.2917936791498,1733.7670000000001,1864.1389999999999,2007.729,2193.672,2250.2040000000002,2645.4679999999998,2906.4349999999999,3027.9430000000002,3255.6869999999999,3531.57838197816,3814.1093887473999,4104.7879876672096,4417.6505544712309,4746.9871011137002]
[927,"ID:WEO_PUBLISHED","927NGDP.A",{"$f":"'Language Tables'!D378","v":"Uzbekistan"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D138,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Uzbekistan"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D138,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Uzbekistán"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D138,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Ouzbékistan"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D138,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Узбекистан"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,null,7.7093816289219907E-2,0.55645439106966998,6.3871286627127404,81.327833750983601,379.56482332053497,700.83042527256998,1224.51304985038,1775.2352963063001,2668.3983716108301,4081.0416436927098,6174.1990520842801,9339.31162848856,12332.2527787006,15369.874496294698,19960.9052731669,26022.986349476501,35333.036173840796,47317.677322346295,61477.676800000001,78936.618900000001,103232.58,127590.2355,153311.33530000001,186829.49549999999,221350.9057,255421.86180000001,356453.84090000001,473652.89344999997,594659.48930000002,668037.9,820536.6,995573,1204485.3548999999,1454573.8674000001,1743247.93952974,2020907.41929823,2307042.7032813402,2615378.4395652302,2963114.3477755501]
[846,"ID:WEO_PUBLISHED","846NGDP.A",{"$f":"'Language Tables'!D379","v":"Vanuatu"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D139,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Vanuatu"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D139,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Vanuatu"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D139,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Vanuatu"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D139,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Вануату"},"NGDP","Annual","Billions","Billions",8.2764982109369303,9.99286558708007,11.015711315662699,11.665047050084899,14.33746530418,13.981427132314101,13.545440269160999,15.320301215737899,16.535521323304099,17.872263441626899,19.768646398960499,22.484769937625899,23.7085179055961,24.375822982207001,27.203874688674599,27.9532604216738,29.200460005754902,31.606382622225798,33.447000000000003,34.593000000000004,37.441000000000003,37.479999999999997,36.552999999999997,38.424999999999997,40.802999999999997,43.148000000000003,48.610999999999997,52.898000000000003,59.863,63.256999999999998,64.995999999999995,68.905000000000001,69.278000000000006,71.691999999999993,75.105999999999995,82.798000000000002,87.248999999999995,94.887,100.771,107.45,104.929,104.022571462,121.70155146424001,132.91261457755098,138.382513495475,145.43001631197501,153.26075227447501,160.65483287886499,167.92928775583098,175.53313013274899]
[299,"ID:WEO_PUBLISHED","299NGDP.A",{"$f":"'Language Tables'!D380","v":"Venezuela"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D140,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Venezuela"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D140,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Venezuela"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D140,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Venezuela"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D140,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Венесуэла"},"NGDP","Annual","Billions","Billions",2.9979141047923602E-12,3.36390369452171E-12,3.43390169181329E-12,3.4239019779144888E-12,4.0578839001315984E-12,4.489871540559608E-12,4.9208592095977387E-12,6.7938056228423087E-12,8.7547495183962987E-12,1.5103567872742201E-11,2.2792347889526799E-11,3.0374130967594302E-11,4.1313817972877599E-11,5.4537439632645996E-11,8.6749518014839094E-11,1.3685308450475899E-10,2.9436857783860097E-10,4.1942000000000004E-10,5.0013999999999999E-10,5.9343999999999997E-10,7.9656000000000009E-10,8.8946000000000005E-10,1.07839E-9,1.3422799999999998E-9,2.1268400000000001E-9,3.0408700000000001E-9,3.9392599999999999E-9,4.9459099999999995E-9,6.7759400000000005E-9,7.0726199999999995E-9,1.016835E-8,1.3574880000000001E-8,1.73346818537179E-8,2.4439477890952103E-8,4.8066609153393697E-8,1.0616866890136301E-7,3.5889510713959299E-7,3.4797237265068101E-6,6.3125755932834995E-3,1.00570144112422,14.012483474833099,185.11183045250502,621.79532632541896,3025.7349248292203,4929.7073949777196,12501.7513539843,37826.083318279401]
[487,"ID:WEO_PUBLISHED","487NGDP.A",{"$f":"'Language Tables'!D381","v":"West Bank and Gaza"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D141,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"West Bank and Gaza"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D141,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Cisjordania y Gaza"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D141,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Cisjordanie et Gaza"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D141,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Западный берег и сектор Газа"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.5613332738541601,9.8854682833333403,10.88224984,12.96886613,15.457945085,17.681557826666698,17.587985066666697,16.838160904999999,16.846758135000002,18.0708010666667,20.631017481666699,23.00260389,23.830999709166697,23.8913780068237,26.229870137229501,31.795684973790799,36.198886462499999,40.0253122323087,47.074636013174498,48.801204254166606,50.054097372500003,54.308390066666604,59.165465726666703,58.053631880213899,58.4420784082903,61.072829293158399,53.466414971320802,58.495661422348398,64.388689813517701,65.454937194099799]
[474,"ID:WEO_PUBLISHED","474NGDP.A",{"$f":"'Language Tables'!D382","v":"Yemen"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D142,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Yemen"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D142,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Yemen"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D142,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Yémen"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D142,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Йемен"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,147.958,176.13200000000001,215.69200000000001,261.05900000000003,336.51400000000001,518.25199999999995,741.66700000000003,884.19200000000001,859.10400000000004,1189.857,1558.37,1662.1010000000001,1878.0070000000001,2160.6080000000002,2563.4899999999998,3208.5010000000002,3760.0382272000002,4308.6356200351902,5375.8246935641901,5097.5931762254404,6786.8131299999995,6996.9081423793305,7586.5496155694809,8684.8295130795705,9289.3906997129488,9797.6029838669601,8891,10006,11578.7309122898,12606.261147593699,15023.4266345697,19939.290713092603,26240.359392516897,26305.900342457699,34731.232726556198,41202.299177740999,48676.9144133265,58686.622306781202,73554.036566680588,85134.606360571197]
[754,"ID:WEO_PUBLISHED","754NGDP.A",{"$f":"'Language Tables'!D383","v":"Zambia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D143,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Zambia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D143,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Zambia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D143,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Zambie"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D143,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Замбия"},"NGDP","Annual","Billions","Billions",3.3479895308743085E-3,3.8080102856060589E-3,3.9282057322105593E-3,4.56851965684905E-3,5.388034065516069E-3,7.727474530790839E-3,1.43305752928905E-2,2.1611141299488299E-2,3.3679856824457899E-2,6.0296482863496405E-2,0.12372372930527699,0.238508195440813,0.62235453954402598,1.6194926865172901,2.44775995051396,3.2896866526611399,4.34508318199142,5.6566640834545598,6.5875196207421398,8.1294970126267199,11.2010047963449,14.7847613758442,18.447049567715801,23.201878033530601,29.729908127784402,37.189302457334605,45.964238261074094,56.262974339352304,67.088703213767005,77.348348122509208,97.215915373860895,114.02966594194,131.271902855891,151.330782889331,167.05250027691901,183.381071945603,216.09807616853399,246.25177846822601,275.17450483517899,300.44977227265503,332.72084671155295,442.33683513565899,493.96420000000001,557.40610000000004,688.85126090877498,823.06299085046703,934.66240820692599,1055.24442561873,1188.90040274135,1327.8612744199299]
[698,"ID:WEO_PUBLISHED","698NGDP.A",{"$f":"'Language Tables'!D384","v":"Zimbabwe"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D144,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Zimbabwe"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D144,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Zimbabwe"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D144,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Zimbabwe"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D144,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Зимбабве"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,4.0594706642209117E-3,3.7817685738329339E-3,3.1189069114545341E-3,3.0292481689413852E-3,3.1852231710910251E-3,3.3067458335162749E-3,4.0489475525217642E-3,4.1563319427364749E-3,4.8419310023637835E-3,4.709735638965774E-3,4.538138597880775E-3,4.4996925305445358E-3,4.2959395152686987E-3,3.8313036871659989E-3,3.7878158273414787E-3,3.6200097270878192E-3,3.25813531203036E-3,3.1153457191894392E-3,2.6840801892484101E-3,3.8682913722409402E-3,4.8191213649488498E-3,5.6436481893619907E-3,6.8494353557462997E-3,7.6403069962871295E-3,7.8021894657554899E-3,7.9893253583881701E-3,8.2236679312784697E-3,8.8205012782123001E-3,1.4776180580473799E-2,8.4913089591063695E-2,0.55179972585020298,1.2766263848325801,4.9579052506857098,53.508663901362098,589.71636291654897,1149.6847721536999,1319.64323339773,1476.52876671382,1649.21208061268,1843.6564349687401]
[213,"ID:WEO_PUBLISHED","213NGDP.A",{"$f":"'Language Tables'!D385","v":"Argentina"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D145,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Argentina"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D145,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Argentina"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D145,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Argentine"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D145,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Аргентина"},"NGDP","Annual","Billions","Billions",4.2933786775963602E-6,8.3564347738612012E-6,2.44320068210129E-5,1.22428370223605E-4,8.843018296334109E-4,5.9313469640681401E-3,1.11628952895256E-2,2.6087080308932802E-2,0.12417478069548699,3.62812846771173,77.059733119646083,202.25610791158701,253.395424202398,264.42849999999999,287.83524999999997,288.49687499999999,304.28174999999999,327.43610000000001,334.24430000000001,316.99782499999998,317.75895000000003,300.42107499999997,349.4855,420.29214999999999,485.11522500000001,582.53817500000002,715.90427499999998,896.98019999999997,1149.6460999999999,1247.9292499999999,1661.7209499999999,2179.0241249999999,2637.9138250000001,3348.3084749999998,4579.0864250000004,5954.5109000000002,8228.1595500000003,10660.228475,14744.810750000001,21558.44425,27209.814249999999,46219.083500000001,82652.824250000005,191404.99674999999,579245.80325,795070.44050000003,951958.65788833005,1082124.8392293199,1200578.7661513099,1330896.9530756299]
[193,"ID:WEO_PUBLISHED","193NGDP.A",{"$f":"'Language Tables'!D386","v":"Australia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D146,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Australia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D146,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Australia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D146,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Australie"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D146,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Австралия"},"NGDP","Annual","Billions","Billions",142.9771139024065,163.93299331959992,183.8515817126586,198.8938019835781,224.12688141928791,248.8368140800489,270.50889443579638,304.05630655483429,345.73500000000001,389.24,414.93700000000001,416.43900000000002,432.49799999999999,454.57799999999997,482.971,511.43400000000003,542.39800000000002,573.07399999999996,606.13199999999995,638.38400000000001,687.428,730.48900000000003,782.37099999999998,830.18600000000004,894.32600000000002,964.21,1039.95,1133.0050000000001,1235.3589999999999,1264.7840000000001,1364.463,1468.212,1515.8710000000001,1569.453,1613.9870000000001,1639.5170000000001,1697.37,1801.1980000000001,1894.2460000000001,1993.4259999999999,1973.5930000000001,2202.5650000000001,2482.8380000000002,2620.9229999999998,2722.0650000000001,2818.2393395368699,2945.5648046799802,3085.0381138431603,3229.9825303316497,3380.6858583340199]
[122,"ID:WEO_PUBLISHED","122NGDP.A",{"$f":"'Language Tables'!D387","v":"Austria"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D147,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Austria"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D147,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Austria"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D147,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Autriche"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D147,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Австрия"},"NGDP","Annual","Billions","Billions",75.564674999907098,80.442600384960599,86.349206947716908,92.016881057356997,96.599803317134288,101.81177307797201,107.01348056725,111.10953984210499,118.96998051040801,127.25871206096801,136.772162753781,146.631847185753,154.90987993273001,160.01945632224798,168.00076881837299,175.61170217703798,181.5419,187.77869999999999,195.27459999999999,203.065,212.4068,219.3733,225.08789999999999,230.54179999999999,240.54169999999999,252.35499999999999,265.93360000000001,282.20819999999998,291.84620000000001,286.27409999999998,294.05059999999997,308.1671,316.58940000000001,321.19170000000003,330.11340000000001,342.08350000000002,355.66570000000002,367.29489999999998,383.23419999999999,395.70679999999999,380.31790000000001,406.2321,448.19170000000003,473.8519,481.73989999999998,496.14520237994896,509.71277580641697,529.23133912026708,546.93812431150798,564.21835749843706]
[913,"ID:WEO_PUBLISHED","913NGDP.A",{"$f":"'Language Tables'!D388","v":"Belarus"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D148,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Belarus"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D148,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Belarús"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D148,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Bélarus"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D148,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Беларусь"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,null,null,2.8948832770755781E-5,3.0660156022382581E-4,5.5384381500567558E-3,1.213444936022889E-2,1.9174738083919292E-2,3.666545257068389E-2,7.0182502769072702E-2,0.302461534831024,0.94560190443210301,1.7760799698687402,2.7029314493109298,3.7812205701446198,5.1692297796784699,6.72798460921224,8.1961225868647407,10.0470888755129,13.417383724334,14.20913,17.046579999999999,30.724499999999999,54.761670000000002,67.068849999999998,80.579269999999994,89.909809999999993,94.948999999999998,105.7482,122.3197,134.7321,149.7208,173.1533,193.74100000000001,216.1003,230.31776776587202,252.17115624901001,272.37492400075797,292.05859260241499,310.46020078792498,327.060642655729]
[124,"ID:WEO_PUBLISHED","124NGDP.A",{"$f":"'Language Tables'!D389","v":"Belgium"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D149,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Belgium"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D149,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Bélgica"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D149,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Belgique"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D149,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Бельгия"},"NGDP","Annual","Billions","Billions",89.375264539958692,93.705997056659299,101.39967801199499,107.425044991752,116.061201864116,123.437012316823,129.20221140111701,134.409618616149,143.81109427828,155.938765047348,165.35340095321899,173.229300668023,181.903925945163,187.34720522106298,197.44313682205802,210.49,214.28800000000001,224.101,232.624,242.30799999999999,256.37599999999998,264.33499999999998,273.255,281.20100000000002,296.82,310.03699999999998,325.15100000000001,343.61900000000003,351.74299999999999,347.73500000000001,363.24200000000002,378.74700000000001,387.93599999999998,394.61700000000002,404.959,415.53800000000001,428.46699999999998,443.40800000000002,459.49200000000002,479.44600000000003,463.75,506.02300000000002,563.54399999999998,596.32000000000005,614.53899999999999,635.95614376393098,652.781333090575,670.62953634807491,690.70320349498706,711.01841113809098]
[223,"ID:WEO_PUBLISHED","223NGDP.A",{"$f":"'Language Tables'!D390","v":"Brazil"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D150,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Brazil"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D150,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Brasil"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D150,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Brésil"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D150,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Бразилия"},"NGDP","Annual","Billions","Billions",4.4089236989410066E-9,8.7352377605086769E-9,1.7996398935836092E-8,4.1752671768349576E-8,1.3747745538982687E-7,4.9228259816900956E-7,1.3038827056650589E-6,4.1078801108965278E-6,3.083611536963179E-5,4.5285648414662385E-4,1.1308860451624301E-2,5.9032288945378493E-2,0.62763138437392185,13.8039686435856,349.38200000000001,705.99199999999996,854.76300000000003,952.08900000000006,1002.351,1087.711,1199.0930000000001,1315.7560000000001,1488.788,1717.951,1957.75,2170.5839999999998,2409.4499999999998,2720.2629999999999,3109.8029999999999,3333.0390000000002,3885.8470000000002,4376.3819999999996,4814.76,5331.6189999999997,5778.9530000000004,5995.7870000000003,6269.3270000000002,6585.4790000000003,7004.1409999999996,7389.1310000000003,7609.5969999999998,9012.1419999999998,10079.675999999999,10943.343999999999,11744.709000000001,12407.3249623803,13112.783411067301,13867.6031205409,14686.3527253343,15570.0933632383]
[156,"ID:WEO_PUBLISHED","156NGDP.A",{"$f":"'Language Tables'!D391","v":"Canada"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D151,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Canada"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D151,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Canadá"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D151,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Canada"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D151,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Канада"},"NGDP","Annual","Billions","Billions",322.78199999999998,368.358,388.18099999999998,421.31599999999997,461.98599999999999,500.02699999999999,526.63,574.33600000000001,626.89400000000001,671.57899999999995,695.50099999999998,701.77300000000002,718.43600000000004,747.03700000000003,791.97199999999998,831.62099999999998,859.83399999999995,906.92600000000004,940.548,1007.927,1106.0709999999999,1144.5429999999999,1193.694,1254.7470000000001,1335.731,1421.59,1496.604,1577.6610000000001,1657.0409999999999,1571.3340000000001,1666.048,1774.0630000000001,1827.201,1902.2470000000001,1994.8979999999999,1990.441,2025.5350000000001,2140.6410000000001,2235.6750000000002,2313.5630000000001,2220.527,2535.8180000000002,2850.94,2933.81,3069.0819999999999,3179.9831058514601,3306.0299096600402,3429.5087299811698,3556.61504109312,3694.1046950271202]
[228,"ID:WEO_PUBLISHED","228NGDP.A",{"$f":"'Language Tables'!D392","v":"Chile"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D152,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Chile"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D152,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Chile"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D152,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Chili"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D152,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Чили"},"NGDP","Annual","Billions","Billions",1132.25889872536,1340.5998519924099,1304.7965998276202,1640.2682529746201,1993.7410855272001,2792.4916436284898,3600.4296332527201,4829.19726565989,6357.2498235550001,7978.9931229691692,10132.30594179,13357.255102944198,16895.0647436902,20149.651710846498,24167.364386170699,29408.5360921377,32393.863000000001,35946.985999999997,37741.618000000002,38461.784,42215.03,45409.053999999996,48428.962,52897.34,60391.762999999999,68467.94,81577.532999999996,90159.479000000007,93867.122000000003,96138.476999999999,110777.867,121509.299,129973.394,137309.19200000001,147951.291,158622.90299999999,168764.68700000001,179314.91,189434.867,195531.72200000001,201257.745,239418.12400000001,263065.44199999998,281857.48700000002,311630.87800000003,330231.66411673801,346360.791275603,364763.72424294002,383649.92806684098,403243.40646684897]
[960,"ID:WEO_PUBLISHED","960NGDP.A",{"$f":"'Language Tables'!D393","v":"Croatia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D153,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Croatia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D153,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Croacia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D153,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Croatie"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D153,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Хорватия"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,null,null,0.4282817052443359,6.1717124828145593,13.836350493094999,15.571027626914899,17.1089446546261,19.513936169870398,21.518286351211103,22.115106445873298,23.966000000000001,25.754999999999999,28.297999999999998,31.161000000000001,33.634999999999998,36.179000000000002,39.494999999999997,43.267000000000003,46.558999999999997,44.683,44.491999999999997,45.188000000000002,44.792000000000002,45.066000000000003,44.872,45.972000000000001,47.569000000000003,49.735999999999997,52.216999999999999,54.905000000000001,50.749000000000002,58.347000000000001,67.617000000000004,78.049000000000007,85.490616152399994,91.885083128631607,96.881426720333408,101.64208313898,106.617794358186,111.64498216858]
[423,"ID:WEO_PUBLISHED","423NGDP.A",{"$f":"'Language Tables'!D394","v":"Cyprus"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D154,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Cyprus"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D154,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Chipre"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D154,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Chypre"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D154,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Кипр"},"NGDP","Annual","Billions","Billions",1.39512126869651,1.607214928166949,1.8804047715505749,2.0855264941180041,2.453754845811051,2.7194223362203731,2.9350019641423066,3.2678202152490301,3.655496601460976,4.1394958001487021,4.6889945113199269,4.9073262195983203,5.6929534253529868,6.0277898687210945,6.7209471744990275,7.6782000000000004,7.9794999999999998,8.3734999999999999,9.0596999999999994,9.7315000000000005,10.595000000000001,11.4169,11.877000000000001,12.8454,13.8565,14.8224,16,17.511399999999998,19.009599999999999,18.6754,19.461099999999998,19.8581,19.495200000000001,18.040400000000002,17.482700000000001,17.943999999999999,19.0137,20.3124,21.8079,23.4011,22.373999999999999,25.680099999999999,29.416,31.34,33.414299999999997,35.970085874188698,37.521880420498,39.235186630098603,41.011228113778998,42.912439606094594]
[128,"ID:WEO_PUBLISHED","128NGDP.A",{"$f":"'Language Tables'!D395","v":"Denmark"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D155,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Denmark"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D155,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Dinamarca"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D155,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Danemark"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D155,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Дания"},"NGDP","Annual","Billions","Billions",399.08499999999998,437.80399999999997,500.64499999999998,551.72900000000004,609.68100000000004,661.77,709.97400000000005,746.84699999999998,777.75900000000001,821.024,855.375,890.26900000000001,923.322,927.91899999999998,992.36800000000005,1035.596,1087.1469999999999,1144.173,1185.2180000000001,1240.98,1325.9829999999999,1372.277,1411.48,1438.893,1509.674,1590.079,1685.242,1743.144,1809.721,1729.53,1812.896,1848.5319999999999,1892.9380000000001,1935.556,1980.2619999999999,2030.2059999999999,2101.5210000000002,2189.5889999999999,2243.5419999999999,2303.6370000000002,2326.59,2567.5210000000002,2844.2280000000001,2804.7429999999999,2960.8870000000002,3111.26282332442,3230.9698888105399,3349.7003779441602,3464.9752666800096,3586.9053640331604]
[939,"ID:WEO_PUBLISHED","939NGDP.A",{"$f":"'Language Tables'!D396","v":"Estonia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D156,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Estonia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D156,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Estonia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D156,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Estonie"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D156,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Эстония"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,null,null,null,1.5122726097077701,2.0774852521208795,2.8616299999999999,3.67997,4.57301,5.1004300000000002,5.4068899999999998,6.17164,6.9821200000000001,7.8248600000000001,8.7467199999999998,9.7796199999999995,11.34545,13.571160000000001,16.402159999999999,16.618919999999999,14.132540000000001,14.741759999999999,16.741859999999999,18.086559999999999,19.163229999999999,20.365580000000001,21.01089,22.188960000000002,24.316130000000001,26.438479999999998,28.472059999999999,27.859279999999998,31.456240000000001,36.442799999999998,38.187779999999997,39.510080000000002,41.789934434900594,44.159149931054998,46.466713517798794,48.698145418031601,50.869171365989402]
[163,"ID:WEO_PUBLISHED","163NGDP.A",{"$f":"'Language Tables'!D397","v":"Euro area"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D157,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Euro area"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D157,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Zona del euro."},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D157,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Zone euro"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D157,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Зона евро"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,null,4834.7412389900101,5088.0865153775803,5142.7437956422718,5375.8379814213704,5761.5385999999999,6006.5868,6153.9727999999996,6404.0937000000004,6704.2609000000002,7060.5752000000002,7394.4548999999997,7648.4984000000004,7875.5805,8213.9271000000008,8519.7674999999999,8981.2649000000001,9480.6087000000007,9720.3742000000002,9382.2600999999995,9646.0529000000006,9921.9838,9952.6258999999991,10058.1852,10299.26,10660.596799999999,10953.618399999999,11366.405000000001,11743.8169,12137.8236,11615.213400000001,12612.911400000001,13725.0607,14598.181500000001,15152.7644,15617.8836893648,16119.2343708523,16673.1314297303,17240.592937369998,17810.3392531709]
[172,"ID:WEO_PUBLISHED","172NGDP.A",{"$f":"'Language Tables'!D398","v":"Finland"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D158,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Finland"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D158,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Finlandia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D158,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Finlande"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D158,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Финляндия"},"NGDP","Annual","Billions","Billions",33.682000000000002,38.094000000000001,42.831000000000003,47.79,53.497999999999998,58.284999999999997,62.74,67.751000000000005,76.754000000000005,85.929000000000002,90.963999999999999,86.912999999999997,84.786000000000001,85.61,90.646000000000001,98.453999999999994,101.977,110.764,120.431,126.88800000000001,136.386,144.613,148.44,151.714,158.74100000000001,164.666,172.86099999999999,187.059,194.25299999999999,181.73500000000001,188.14699999999999,197.655,200.37799999999999,203.49700000000001,205.85499999999999,210.19200000000001,215.71700000000001,224.70599999999999,231.905,238.518,236.387,248.76400000000001,266.13499999999999,272.78199999999998,276.17200000000003,282.23979650060301,291.67042953766497,301.71014744952004,311.75088851135797,322.39655082130798]
[132,"ID:WEO_PUBLISHED","132NGDP.A",{"$f":"'Language Tables'!D399","v":"France"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D159,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"France"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D159,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Francia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D159,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"France"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D159,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Франция"},"NGDP","Annual","Billions","Billions",447.416,504.71,579.25099999999998,642.94500000000005,699.50199999999995,749.58299999999997,807.70699999999999,848.78800000000001,917.93299999999999,988.88400000000001,1043.9749999999999,1082.8330000000001,1121.4580000000001,1134.8389999999999,1172.96,1213.8019999999999,1246.9739999999999,1289.6690000000001,1346.318,1395.1479999999999,1473.5170000000001,1530.0709999999999,1578.33,1622.3130000000001,1696.1079999999999,1762.048,1846.021,1937.876,1990,1935.84,1996.075,2062.1410000000001,2088.2869999999998,2120.3519999999999,2153.7330000000002,2201.402,2231.819,2291.681,2355.3629999999998,2432.2069999999999,2318.2759999999998,2508.1019999999999,2654.056,2826.308,2922.24,2981.9673599437401,3064.1917685560802,3160.2572600232702,3262.3857209707598,3365.8517597725099]
[134,"ID:WEO_PUBLISHED","134NGDP.A",{"$f":"'Language Tables'!D400","v":"Germany"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D160,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Germany"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D160,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Alemania"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D160,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Allemagne"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D160,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Германия"},"NGDP","Annual","Billions","Billions",795.07899517789497,829.92722663886309,862.70115860810608,904.60200834093507,948.99201746383403,990.78915222207706,1047.7286732699101,1082.05832985794,1139.30899582953,1211.7020480907099,1322.26221099961,1591.61,1709.89,1757.34,1838.02,1899.93,1928.56,1967.18,2022.31,2077.2399999999998,2129.66,2195.5300000000002,2223.36,2240.81,2293.04,2325.71,2426.1799999999998,2542.2199999999998,2589.6799999999998,2494.87,2616.06,2747.81,2800.38,2867.28,2985.17,3085.65,3196.11,3331.11,3431.13,3534.88,3449.62,3676.46,3953.85,4185.55,4305.26,4405.96871628805,4536.1406320307196,4699.5119218238697,4858.3349325040399,5010.9454122997504]
[174,"ID:WEO_PUBLISHED","174NGDP.A",{"$f":"'Language Tables'!D401","v":"Greece"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D161,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Greece"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D161,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Grecia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D161,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Grèce"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D161,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Греция"},"NGDP","Annual","Billions","Billions",7.0110000000000001,8.3927999999999994,10.555999999999999,12.594900000000001,15.664199999999999,19.112200000000001,22.8386,25.727599999999999,31.305900000000001,37.206200000000003,44.9056,55.4589,64.111800000000002,72.188500000000005,81.865799999999993,91.769199999999998,100.6641,111.1932,121.08620000000001,128.66800000000001,136.16120000000001,147.43870000000001,158.9023,174.096,188.90520000000001,194.77340000000001,214.2989,229.28280000000001,238.7354,234.32259999999999,223.59049999999999,203.47499999999999,185.89920000000001,178.1139,176.0718,175.3629,174.44820000000001,177.3785,180.6157,185.18119999999999,167.5395,184.5746,207.85419999999999,225.1969,237.57339999999999,248.255950420407,258.25272677352001,266.89324449048399,276.25906886499905,285.71911827148602]
[532,"ID:WEO_PUBLISHED","532NGDP.A",{"$f":"'Language Tables'!D402","v":"Hong Kong SAR"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D162,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Hong Kong SAR"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D162,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Hong Kong, RAE de"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D162,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Hong Kong (RAS)"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D162,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Гонконг, САР"},"NGDP","Annual","Billions","Billions",143.62,173.577,196.005,217.28200000000001,261.99200000000002,278.12700000000001,320.52600000000001,394.77100000000002,466.077,536.55899999999997,599.25800000000004,691.32299999999998,807.12900000000002,931.00800000000004,1049.6099999999999,1119.0060000000001,1235.3009999999999,1373.0830000000001,1308.0740000000001,1285.9459999999999,1337.501,1321.1420000000001,1297.3399999999999,1256.6690000000001,1316.9490000000001,1412.125,1503.3520000000001,1650.7560000000001,1707.4880000000001,1659.2449999999999,1776.3320000000001,1934.43,2037.059,2138.3049999999998,2260.0050000000001,2398.2800000000002,2490.598,2659.6109999999999,2835.4290000000001,2845.0219999999999,2675.7930000000001,2867.973,2808.9690000000001,2983.5909999999999,3176.9929999999999,3291.9295776331001,3403.55602495515,3580.9697428988702,3756.9098908180999,3936.1118814291299]
[944,"ID:WEO_PUBLISHED","944NGDP.A",{"$f":"'Language Tables'!D403","v":"Hungary"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D163,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Hungary"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D163,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Hungría"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D163,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Hongrie"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D163,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Венгрия"},"NGDP","Annual","Billions","Billions",752.05347808975296,813.46784285826277,884.35079007898071,934.93333850400086,1020.554231312926,1078.1313064976371,1135.6458001724291,1279.1347721872351,1502.335899448527,1796.9581749159261,2179.206037560301,2605.8095883917808,3069.2767776467567,3700.926559709229,4552.6077155551066,5855.585,7149.02,8853.5409999999993,10459.460999999999,11658.136,13340.290999999999,15413.047,17440.962,19108.793000000001,21088.678,22572.429,24321.949000000001,25730.258000000002,27233.188999999998,26467.798999999999,27427.572,28492.069,28919.191999999999,30343.344000000001,32826.769999999997,34984.756000000001,36311.881999999998,39335.928,43553.983999999997,47940.495999999999,48807.766000000003,55560.466,66149.433000000005,75568.873000000007,81514.214000000007,87048.3962810675,92423.262801898003,97825.163261660593,103514.040708185,109600.978216702]
[176,"ID:WEO_PUBLISHED","176NGDP.A",{"$f":"'Language Tables'!D404","v":"Iceland"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D164,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Iceland"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D164,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Islandia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D164,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Islande"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D164,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Исландия"},"NGDP","Annual","Billions","Billions",16.472883274735299,25.594439662269199,40.158092711203004,69.382122010231996,91.661157432958802,124.90008621702299,164.97932775146899,215.087856100089,264.30108904991198,325.153555314063,379.09895408867902,409.97809417604498,408.88664147466602,420.84896842742398,447.14113027771799,460.83995633746503,493.834471447824,536.72199999999998,603.41099999999994,649.71900000000005,709.56100000000004,802.27700000000004,854.14,876.73299999999995,970.42100000000005,1061.4269999999999,1225.7159999999999,1386.952,1589.625,1626.3910000000001,1680.9670000000001,1765.009,1845.1610000000001,1970.146,2086.36,2310.848,2512.056,2641.9589999999998,2844.056,3026.1,2929.1660000000002,3272.547,3882.0520000000001,4338.6120000000001,4616.4639999999999,4919.1560244742595,5227.4995676390599,5537.0199029141695,5888.6518656288099,6258.6721812896394]
[534,"ID:WEO_PUBLISHED","534NGDP.A",{"$f":"'Language Tables'!D405","v":"India"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D165,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"India"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D165,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"India"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D165,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Inde"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D165,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Индия"},"NGDP","Annual","Billions","Billions",1470.6,1727.8,1932.6,2250.6999999999998,2521.9,2845.3,3183.7,3618.7,4293.6000000000004,4932.8,5761.1,6622.6,7612,8759.9,10275.700000000001,12055.8,13948.2,15452.9,17723,19882.599999999999,21398.9,23152.400000000001,24926.1,27925.3,31863.3,36321.300000000003,42546.3,48986.6,55141.5,63664.1,76344.7,87363.3,99440.1,112335.2,124679.6,137718.70000000001,153916.70000000001,170900.4,188996.7,201035.9,198541,235974,268904.7,301229.59999999998,330728.480049117,364626.69572961901,402967.9365446,446202.87347080401,494120.63920436602,547232.33785516396]
[536,"ID:WEO_PUBLISHED","536NGDP.A",{"$f":"'Language Tables'!D406","v":"Indonesia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D166,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Indonesia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D166,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Indonesia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D166,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Indonésie"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D166,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Индонезия"},"NGDP","Annual","Billions","Billions",62257.712771897495,70029.203285398413,75268.725110405707,93789.9,109999.8,118901.2,129820.3,156517.9,180840.1,216981.6,254781,301434.90000000002,341591.6,398454.6,461820.4,549170.80000000005,643480,758418.5,1154797.6000000001,1328760.7,1511556.6,1790590.7,1981482.2,2190134.7000000002,2497011.5,3017393.8,3631835.3,4297113.4000000004,5414841.9000000004,6011375,6864133.0999999996,7831726,8615704.5,9546134,10569705.300000001,11526332.800000001,12401728.5,13589825.699999999,14838756,15832657.199999999,15443353.199999999,16976751.399999999,19588459.899999999,20892348.5,22138964,23646619.474155799,25457185.825273398,27363571.579105701,29440788.567724101,31722683.260842901]
[178,"ID:WEO_PUBLISHED","178NGDP.A",{"$f":"'Language Tables'!D407","v":"Ireland"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D167,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Ireland"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D167,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Irlanda"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D167,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Irlande"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D167,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Ирландия"},"NGDP","Annual","Billions","Billions",13.2190857324088,16.040127149797499,19.028448109331499,20.973472977063999,23.2275447979587,25.2315977337927,26.8766799775109,28.723758271224099,30.683990370060698,34.037484971239898,36.904548272233193,38.398658728213697,40.8984473885277,44.049045511554489,47.3453129009471,54.839076217798102,60.234641832571704,69.400000000000006,80.430999999999997,92.790999999999997,108.496,122.089,135.99799999999999,145.577,156.25899999999999,170.30600000000001,184.916,197.07,187.28299999999999,169.52,167.446,173.38,176.89400000000001,183.19300000000001,200.81899999999999,272.54399999999998,276.20600000000002,308.524,334.86599999999999,363.67500000000001,382.20600000000002,449.21699999999998,520.93600000000004,509.952,533.44399999999996,556.07590402477911,575.81287510342509,598.38975199529204,624.50785573931989,650.88658624248001]
[436,"ID:WEO_PUBLISHED","436NGDP.A",{"$f":"'Language Tables'!D408","v":"Israel"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D168,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Israel"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D168,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Israel"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D168,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Israël"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D168,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Израиль"},"NGDP","Annual","Billions","Billions",0.12847303408222599,0.30365148625915001,0.69089269854316404,1.7849184964964002,8.813670481157768,32.934580800936402,51.172431568914,65.507235751879207,81.366653429149693,99.226783641677798,123.183151672856,157.95793821243899,190.44539167935801,220.28636175525699,267.539594439864,317.85000000000002,367.61900000000003,412.25400000000002,458.23599999999999,502.66699999999997,556.62300000000005,567.72,593.83199999999999,599.06899999999996,628.20399999999995,661.67499999999995,708.81,758.78800000000001,793.78,839.16600000000005,896.154,959.27800000000002,1016.386,1077.7370000000001,1127.1130000000001,1179.5340000000001,1236.4369999999999,1290.2729999999999,1351.1289999999999,1428.1220000000001,1414.039,1582.3240000000001,1764.412,1878.373,1999.2570000000001,2137.6467213218402,2266.42223453309,2394.1888232082702,2530.9125095562999,2674.2300056393301]
[136,"ID:WEO_PUBLISHED","136NGDP.A",{"$f":"'Language Tables'!D409","v":"Italy"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D169,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Italy"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D169,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Italia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D169,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Italie"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D169,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Италия"},"NGDP","Annual","Billions","Billions",211.92099999999999,253.86199999999999,299.62700000000001,348.89100000000002,398.90499999999997,447.69,494.976,541.46900000000005,601.70100000000002,660.64300000000003,719.13099999999997,785.55100000000004,826.70699999999999,851.50900000000001,900.63699999999994,990.52,1047.7460000000001,1095.0909999999999,1141.2560000000001,1177.55,1244.7439999999999,1308.623,1355.5229999999999,1399.386,1457.357,1499.0730000000001,1559.864,1621.7139999999999,1643.7180000000001,1584.107,1617.944,1657.3620000000001,1632.8989999999999,1621.2619999999999,1635.87,1663.278,1704.856,1744.4939999999999,1777.7439999999999,1804.068,1670.0129999999999,1842.5070000000001,1998.0719999999999,2131.3910000000001,2192.181,2249.8340742064702,2313.07764741751,2372.7593006314501,2436.6719313647004,2502.80321270689]
[158,"ID:WEO_PUBLISHED","158NGDP.A",{"$f":"'Language Tables'!D410","v":"Japan"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D170,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Japan"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D170,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Japón"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D170,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Japon"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D170,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Япония"},"NGDP","Annual","Billions","Billions",256076,274615.8,288612.90000000002,301844.09999999998,319663.59999999998,340395.3,357276.2,373273.1,400566.9,428994.1,461295,491418.8,504161.3,504497.8,510916.2,521613.6,535562,543545.30000000005,536497.4,528069.9,535417.80000000005,531653.9,524478.69999999995,523968.7,529400.9,532515.6,535170.19999999995,539281.69999999995,527823.80000000005,494938.4,505530.6,497449,500474.6,508700.6,518811.1,538032.4,544364.6,553073,556630.1,557910.9,539646.1,553068.30000000005,560464.30000000005,591912.5,609432.6,624492.37463348603,638763.209039632,655445.44852141605,672374.06654868205,689293.03725736297]
[439,"ID:WEO_PUBLISHED","439NGDP.A",{"$f":"'Language Tables'!D411","v":"Jordan"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D171,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Jordan"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D171,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Jordania"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D171,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Jordanie"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D171,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Иордания"},"NGDP","Annual","Billions","Billions",1.17226361359389,1.45775694965414,1.6605306797075099,1.7978935290985001,1.9217716738606301,1.98305663743508,2.2546627403700898,2.30115478170242,2.3644523877587802,2.4408321699476199,2.7785535784136801,2.9766982307586298,3.6726700000000001,3.9425699999999999,4.4450200000000004,4.7922200000000004,5.0014799999999999,5.2389200000000002,5.7875500000000004,5.9657499999999999,6.18588,6.5712700000000002,7.0701999999999998,7.4978499999999997,8.3455200000000005,9.3118400000000001,11.198869999999999,12.731260000000001,16.08014,17.421890000000001,19.265000000000001,20.962150000000001,22.460540000000002,24.46265,26.161829999999998,27.396789999999999,28.323709999999998,29.542000000000002,30.793320000000001,31.59714,31.027270000000001,32.870240000000003,34.543909999999997,36.272820000000003,37.880119999999998,39.7761542531453,41.993833957375102,44.334990200498801,46.806665904176597,49.416137528334396]
[542,"ID:WEO_PUBLISHED","542NGDP.A",{"$f":"'Language Tables'!D412","v":"Korea"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D172,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Korea"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D172,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Corea"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D172,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Corée"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D172,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Корея"},"NGDP","Annual","Billions","Billions",40423.300000000003,50591.8,58429.2,69523.5,80395.8,90277,105744.5,125228,150300.29999999999,170708.4,206712.6,249964.9,286437.40000000002,325647.7,384996.6,452187.2,507768.4,560502,556786.9,613069.30000000005,675732.6,732723.1,813225.4,868110.6,942885.3,995175.5,1045663.2,1134541.3,1202972.8999999999,1255305.3999999999,1379460.2,1448575.7,1504674.1,1570938.1,1638484.8,1740776,1833026.5,1934233.9,2006974.6,2040594.3,2058466.6,2221913,2323781.5,2401189.4,2549120.7000000002,2609558.6777651901,2697345.9533826201,2805434.5564945498,2913444.8787138602,3021249.0377636198]
[917,"ID:WEO_PUBLISHED","917NGDP.A",{"$f":"'Language Tables'!D413","v":"Kyrgyz Republic"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D173,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Kyrgyz Republic"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D173,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"República Kirguisa"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D173,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Kirghizistan"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D173,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Кыргызская Республика"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,null,null,0.73843739071263703,5.3361821567605201,12.0192,16.145099999999999,23.3993,30.685700000000001,34.181399999999996,48.744,65.357900000000001,73.883300000000006,75.366684000000006,83.871605000000002,94.350730999999996,100.89919999999999,113.8001,141.89769999999999,187.99189999999999,201.22290000000001,220.36930000000001,285.98910000000001,310.47129999999999,355.29480000000001,400.69400000000002,430.48939999999999,476.33120000000002,530.476,569.38559999999995,654.01520000000005,639.68859999999995,782.85429999999997,1020.7446,1333.73,1523.2357999999999,1763.48,1962.71624500084,2184.7602189808799,2415.52182933106,2674.8894624899503]
[941,"ID:WEO_PUBLISHED","941NGDP.A",{"$f":"'Language Tables'!D414","v":"Latvia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D174,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Latvia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D174,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Letonia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D174,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Lettonie"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D174,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Латвия"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,null,null,1.7188522005073701,2.51015462477072,3.49494169792428,3.9324760399163998,4.5444605694832401,5.2484811753290099,5.8533727337254895,6.0981229526927407,6.6979615179617795,7.3177396925119202,8.1354465262401892,9.1427710948353997,10.6288690315982,13.102622967876,16.294807069040399,21.509326768797298,23.351890726870998,18.482486688956001,17.719640126463201,19.117259714845101,21.1043255395759,21.9561930696449,22.790504538754199,23.744263339252399,24.498173834747199,26.017128425442003,28.153443189296798,29.567000731761301,29.224340383862,32.283779541043899,36.099674331050004,39.372411076469902,40.208388077592495,42.282838860005,44.6553711380827,47.047542277963302,49.440252695052102,51.976958114798897]
[946,"ID:WEO_PUBLISHED","946NGDP.A",{"$f":"'Language Tables'!D415","v":"Lithuania"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D175,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Lithuania"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D175,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Lituania"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D175,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Lituanie"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D175,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Литва"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.8102159526192603,9.7774999999999999,11.768800000000001,13.071899999999999,12.763,13.369899999999999,14.202400000000001,15.209899999999999,16.666799999999999,18.288699999999999,20.982299999999999,24.001799999999999,29.011900000000001,32.642800000000001,26.980499999999999,27.655200000000001,31.042000000000002,33.241799999999998,34.876300000000001,36.4133,37.443199999999997,38.814599999999999,42.278799999999997,45.9542,49.2425,50.252499999999998,56.668100000000003,67.447800000000001,73.8035,78.412899999999993,82.823046286470699,86.979767906598994,91.420263445225004,96.010473747671909,100.78053306663401]
[137,"ID:WEO_PUBLISHED","137NGDP.A",{"$f":"'Language Tables'!D416","v":"Luxembourg"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D176,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Luxembourg"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D176,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Luxemburgo"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D176,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Luxembourg"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D176,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Люксембург"},"NGDP","Annual","Billions","Billions",4.6571661369833901,5.0855025080553702,5.1363775655947705,5.6506016666252199,6.2647974999540299,6.6397331686190704,7.2965221516328205,7.5895866249216297,8.4604687566107799,9.6629571996448309,10.432807875727899,11.541251979996598,12.189476110109,13.4601452900549,14.469473761077101,15.018976689271,15.7013275871017,16.321646585129599,17.309782937757301,19.767299916963601,22.986000000000001,23.879799999999999,25.011099999999999,26.2272,28.189399999999999,30.280999999999999,34.174999999999997,37.642000000000003,40.009599999999999,39.050699999999999,42.402700000000003,44.323399999999999,46.526200000000003,49.0944,51.7913,54.142400000000002,56.207999999999998,58.168799999999997,60.193399999999997,62.414999999999999,64.499200000000002,73.039500000000004,76.731300000000005,80.991900000000001,86.103999999999999,89.714131509339197,92.758842095503496,96.858258797382504,101.010157727452,105.307439125529]
[548,"ID:WEO_PUBLISHED","548NGDP.A",{"$f":"'Language Tables'!D417","v":"Malaysia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D177,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Malaysia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D177,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Malasia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D177,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Malaisie"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D177,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Малайзия"},"NGDP","Annual","Billions","Billions",58.245274953602703,62.948995008289899,68.374939762176496,76.007972671804993,86.917758263770097,84.64510460596351,78.224882137076904,86.999696046099402,99.107873512711393,112.89842778638099,127.76836374160699,147.16800000000001,164.11199999999999,187.54300000000001,212.88200000000001,242.30099999999999,276.34800000000001,306.91399999999999,308.49,327.572,388.16800000000001,384.00599999999997,417.36700000000002,456.09500000000003,516.30200000000002,569.37099999999998,625.1,696.91,806.48,746.67899999999997,833.10400000000004,924.68499999999995,985.04899999999998,1033.085,1122.1600000000001,1176.941,1249.6969999999999,1372.31,1447.76,1512.7380000000001,1418.49,1548.7007900000001,1793.9030620000001,1822.9044429999999,1931.124523,2061.18493601521,2200.1025994116403,2330.0458333237098,2465.7001851714399,2606.8330111021601]
[273,"ID:WEO_PUBLISHED","273NGDP.A",{"$f":"'Language Tables'!D418","v":"Mexico"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D178,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Mexico"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D178,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"México"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D178,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Mexique"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D178,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Мексика"},"NGDP","Annual","Billions","Billions",5.5553999999999997,7.6146000000000003,12.259600000000001,22.082699999999999,36.4056,59.051375,96.924999999999997,239.423225,486.07597500000003,641.68354999999997,865.19177500000001,1112.9132750000001,1323.3779999999999,1651.7779,1868.5263500000001,2440.3923749999999,3284.1618250000001,4144.9141499999996,5092.9880499999999,6034.9951250000004,7016.6039499999997,7437.1076499999999,7827.7579750000004,8259.5331499999993,9248.3897749999996,9999.5989750000008,11120.115775,12046.75315,12927.7613,12749.11795,13968.149525000001,15268.4367,16529.124,16954.005675,18137.650624999998,19228.614675000001,20758.790499999999,22536.210275000001,24176.670375000002,25121.823325000001,24086.758125,26690.0334,29516.052274999998,31855.566299999999,33913.82935,35497.347266821504,37536.431993688704,39785.590682338203,42163.078814127395,44564.415474891604]
[921,"ID:WEO_PUBLISHED","921NGDP.A",{"$f":"'Language Tables'!D419","v":"Moldova"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D179,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Moldova"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D179,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Moldova"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D179,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Moldavie"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D179,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Молдова"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,null,2.5999999999999999E-2,0.19189999999999999,1.821,4.7370000000000001,6.4797149999999997,7.7975620000000001,8.9169750000000008,9.1221130000000006,12.321554000000001,16.344657999999999,19.051531000000001,22.555858000000001,27.618918000000001,32.031776999999998,37.651868999999998,44.754367000000002,53.429571000000003,62.921545000000002,60.429803,86.275377415427087,98.772813603097902,105.480183870286,119.53287071913901,131.964258,146.740205,159.01041900000001,176.007293,189.06262699999999,206.25623899999999,199.73368400000001,242.07862900000001,274.48806300000001,303.55403799999999,323.100026694988,354.21084361540801,383.25792155663203,424.66305841246799,470.567217550652,521.39747487247598]
[138,"ID:WEO_PUBLISHED","138NGDP.A",{"$f":"'Language Tables'!D420","v":"Netherlands"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D180,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Netherlands"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D180,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Países Bajos"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D180,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Pays-Bas"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D180,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Нидерланды"},"NGDP","Annual","Billions","Billions",174.82599999999999,183.31899999999999,190.74100000000001,198.167,207.209,216.54400000000001,223.53399999999999,226.959,236.82,250.79900000000001,265.32299999999998,280.30500000000001,291.846,300.233,315.68299999999999,330.03199999999998,345.3,369.66,394.839,420.14299999999997,452.19099999999997,482.94099999999997,502.90100000000001,514.90099999999995,531.57299999999998,553.12199999999996,587.44399999999996,622.77499999999998,651.29899999999998,630.173,643.02200000000005,656.01300000000003,658.23199999999997,665.56700000000001,678.62699999999995,699.17499999999995,720.17499999999995,750.86099999999999,787.27300000000002,829.76700000000005,816.46299999999997,891.55,993.82,1067.5989999999999,1134.115,1181.1743970826201,1224.7498724467901,1266.89093946603,1310.4283606051999,1354.9057101282901]
[196,"ID:WEO_PUBLISHED","196NGDP.A",{"$f":"'Language Tables'!D421","v":"New Zealand"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D181,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"New Zealand"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D181,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Nueva Zelandia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D181,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Nouvelle-Zélande"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D181,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Новая Зеландия"},"NGDP","Annual","Billions","Billions",23.148296908077338,26.980088512541933,30.90584805879535,33.617559034989576,38.683315226074477,45.23816999520686,52.368312509985657,62.445419396069646,69.366,73.742000000000004,76.593000000000004,75.236999999999995,77.28,82.861999999999995,89.135999999999996,94.817999999999998,100.491,103.869,105.871,111.224,118.34399999999999,126.301,133.68799999999999,141.53,153.011,160.804,168.96,183.202,189.77199999999999,192.364,202.047,211.291,216.34100000000001,228.25700000000001,241.08699999999999,251.98,266.988,286.726,302.68700000000001,320.03699999999998,323.89800000000002,353.02393809286997,385.57551551076,412.46038114800899,425.49416797651003,443.78908605866604,466.04818283311101,487.93240163326499,509.84789040380605,532.28111748100901]
[142,"ID:WEO_PUBLISHED","142NGDP.A",{"$f":"'Language Tables'!D422","v":"Norway"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D182,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Norway"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D182,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Noruega"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D182,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Norvège"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D182,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Норвегия"},"NGDP","Annual","Billions","Billions",318.279,365.01299999999998,404.32499999999999,449.65600000000001,506.48599999999999,562.40200000000004,581.91200000000003,634.875,664.08399999999995,708.63699999999994,749.86199999999997,790.08799999999997,813.09299999999996,855.4,897.24300000000005,963.13900000000001,1054.673,1141.3399999999999,1163.683,1266.4639999999999,1509.1320000000001,1566.7090000000001,1564.145,1624.0940000000001,1788.123,1997.038,2224.8719999999998,2360.174,2622.123,2439.712,2605.3510000000001,2809.9290000000001,2983.0830000000001,3090.335,3161.777,3130.183,3116.0349999999999,3323.1030000000001,3576.5810000000001,3596.9369999999999,3461.5749999999998,4323.9319999999998,5732.9049999999997,5101.5590000000002,5198.0519999999997,5412.9255444365199,5606.58689738673,5798.4831195113002,5982.30790281804,6171.8692280881396]
[293,"ID:WEO_PUBLISHED","293NGDP.A",{"$f":"'Language Tables'!D423","v":"Peru"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D183,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Peru"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D183,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Perú"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D183,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Pérou"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D183,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Перу"},"NGDP","Annual","Billions","Billions",5.875316994929849E-6,1.03038004596306E-5,1.69220848061008E-5,3.0718816142778894E-5,6.74048326030107E-5,1.84889675150042E-4,3.521054903162549E-4,7.0190970004053088E-4,4.2485088063934102E-3,0.108512490815577,5.3220000000000001,26.256,43.99,68.078999999999994,94.724999999999994,115.571,130.81,149.75,157.834,164.77099999999999,175.86199999999999,178.97499999999999,189.74199999999999,203.61199999999999,225.69200000000001,244.65100000000001,286.31400000000002,319.69299999999998,354.827,367.053,421.58199999999999,471.98599999999999,509.75799999999998,548.69600000000003,578.49400000000003,614.25099999999998,662.78800000000001,706.23299999999995,748.09500000000003,777.524,721.69200000000001,877.96699999999998,937.18499999999995,1001.33,1085.2170000000001,1136.3413673718701,1188.3485665111102,1242.4645332968,1299.3724963008301,1359.9818591409701]
[566,"ID:WEO_PUBLISHED","566NGDP.A",{"$f":"'Language Tables'!D424","v":"Philippines"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D184,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Philippines"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D184,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Filipinas"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D184,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Philippines"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D184,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Филиппины"},"NGDP","Annual","Billions","Billions",278.54114403169098,321.79035230978593,362.45009231110902,421.75816781119397,599.34419028806894,653.51221328143106,695.79810853231709,780.22008211468005,913.25534438928605,1057.5396393516701,1227.883,1422.9580000000001,1541.5250000000001,1682.422,1932.6610000000001,2176.5839999999998,2481.3029999999999,2773.373,3046.2220000000002,3347.587,3697.5549999999998,4024.3989999999999,4350.5590000000002,4717.8109999999997,5323.9040000000005,5917.28,6550.4170000000004,7198.2430000000004,8050.1989999999996,8390.4210000000003,9399.4509999999991,10144.662,11060.589,12050.593000000001,13206.828,13944.159,15132.382,16556.651000000002,18265.190999999999,19517.864000000001,17951.575000000001,19410.616000000002,22028.276000000002,24313.563999999998,26446.368999999999,28501.814777142699,30867.5965028879,33577.339223653398,36561.659716607501,39834.829466482501]
[182,"ID:WEO_PUBLISHED","182NGDP.A",{"$f":"'Language Tables'!D425","v":"Portugal"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D185,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Portugal"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D185,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Portugal"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D185,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Portugal"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D185,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Португалия"},"NGDP","Annual","Billions","Billions",8.13694946039314,9.9235458427737804,11.9997268028688,15.3315041718154,18.8268770219535,23.111979334536201,28.245085943738097,33.279972130576503,39.724700695616399,46.931140051675001,56.350646128186497,64.615867880464208,72.644379548892999,75.972783941553601,82.371258497209112,89.028499999999994,94.351600000000005,102.3309,111.35339999999999,119.6033,128.4145,135.77510000000001,142.55420000000001,146.06780000000001,152.2484,158.55269999999999,166.2604,175.48339999999999,179.1028,175.41650000000001,179.8604,176.31790000000001,168.53870000000001,170.6756,173.1866,179.39259999999999,186.38079999999999,195.50909999999999,204.99760000000001,214.48990000000001,201.03280000000001,216.49369999999999,243.9571,267.92320000000001,285.1893,298.48521934231297,310.55074579908,321.63278086995899,333.78764961589502,346.42863912273702]
[968,"ID:WEO_PUBLISHED","968NGDP.A",{"$f":"'Language Tables'!D426","v":"Romania"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D186,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Romania"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D186,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Rumania"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D186,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Roumanie"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D186,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Румыния"},"NGDP","Annual","Billions","Billions",8.289614367468344E-2,8.2979039818358039E-2,8.306201885817642E-2,8.3145080877034636E-2,8.3228225957911628E-2,8.2568857944823298E-2,8.4710355116869196E-2,8.5377047632694797E-2,8.6569013039776793E-2,8.0811214039464993E-2,8.6659925655571193E-2,0.22262479327697099,0.60903371460842703,2.0238865514131299,5.0277908982863702,7.2866966629297796,11.002406385866101,25.549041098476899,37.758857934708388,55.126399999999997,80.873099999999994,117.3914,152.2715,191.91759999999999,244.6883,286.86189999999999,342.76260000000002,425.69110000000001,539.83140000000003,530.91959999999995,540.44749999999999,587.23500000000001,621.21469999999999,631.63400000000001,668.90499999999997,712.54859999999996,752.12909999999999,851.62059999999997,959.66030000000001,1066.5886,1069.6294,1192.2847999999999,1389.45,1604.5540000000001,1766.0676000000001,1878.90631491916,1996.33505488879,2130.2027085780901,2267.1249216389301,2411.3844583253199]
[922,"ID:WEO_PUBLISHED","922NGDP.A",{"$f":"'Language Tables'!D427","v":"Russia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D187,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Russia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D187,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Rusia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D187,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Russie"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D187,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Россия"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,0.69,1.49,20.36,183.68,654.26,1530.71,2151.37,2509.96,2817.61,5167.82,7827.47,9582.5400000000009,11604.47,14152.13,18243.96,23153.9,28840.560000000001,35623.160000000003,44226.32,41580.160000000003,49617.63,60114.000999999997,68103.45,72985.701000000001,79030.039999999994,83087.360000000001,85616.084000000003,91843.153999999995,103861.651,109608.306,107658.13099999999,134727.467,156940.986,176413.86,200039.54199999999,213981.1483949,224473.47935292,236525.32287416799,249070.96333264801,262370.66614358599]
[456,"ID:WEO_PUBLISHED","456NGDP.A",{"$f":"'Language Tables'!D428","v":"Saudi Arabia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D188,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Saudi Arabia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D188,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Arabia Saudita"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D188,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Arabie Saoudite"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D188,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Саудовская Аравия"},"NGDP","Annual","Billions","Billions",547.38099999999997,623.36800000000005,525.33399999999995,446.28800000000001,421.55700000000002,376.31799999999998,322.02100000000002,320.93200000000002,330.51799999999997,357.06299999999999,440.52600000000001,495.17599999999999,513.39499999999998,497.964,506.23,536.81899999999996,594.19100000000003,621.53300000000002,550.40899999999999,606.43899999999996,710.68100000000004,690.51599999999996,711.02200000000005,809.279,970.28200000000004,1230.77,1411.492,1558.828,1949.2380000000001,1609.117,1980.777,2537.3809999999999,2781.9360000000001,2826.991,2874.7719999999999,2510.567,2497.4989999999998,2681.2289999999998,3174.6889999999999,3144.6179999999999,2753.5169999999998,3278.087,4157.143,4003.4349999999999,4070.0940000000001,4064.0569832533797,4209.2454216123697,4428.4883721333199,4659.5689094320996,4901.5071101332096]
[576,"ID:WEO_PUBLISHED","576NGDP.A",{"$f":"'Language Tables'!D429","v":"Singapore"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D189,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Singapore"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D189,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Singapur"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D189,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Singapour"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D189,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Сингапур"},"NGDP","Annual","Billions","Billions",25.869599999999998,30.352,33.981200000000001,38.058,41.730400000000003,40.8628,40.892699999999998,45.549500000000002,53.432299999999998,61.308500000000002,70.4923,78.5428,84.920199999999994,97.923100000000005,112.55540000000001,124.4633,135.77719999999999,148.6644,143.47489999999999,146.2525,165.63239999999999,160.88560000000001,165.69810000000001,170.11789999999999,194.43299999999999,212.72300000000001,236.15880000000001,272.69760000000002,273.94159999999999,282.39449999999999,326.98009999999999,351.36790000000002,368.77050000000003,384.87029999999999,398.9479,423.44409999999999,441.60629999999998,474.58710000000002,508.68029999999999,513.14440000000002,481.75880000000001,586.55309999999997,701.76610000000005,678.6875,731.43610000000001,756.40048580544294,782.02533989548499,816.04073366597493,852.90645496991294,891.11036674144998]
[936,"ID:WEO_PUBLISHED","936NGDP.A",{"$f":"'Language Tables'!D430","v":"Slovak Republic"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D190,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Slovak Republic"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D190,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"República Eslovaca"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D190,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Slovaquie"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D190,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Словацкая Республика"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,null,null,null,14.155259265010331,17.05576570393379,20.027799999999999,22.248000000000001,24.578399999999998,26.7958,28.614100000000001,31.632100000000001,34.307299999999998,37.272300000000001,41.210999999999999,45.996699999999997,50.2759,56.3491,63.180700000000002,68.556600000000003,64.055099999999996,68.726699999999994,71.629599999999996,73.727500000000006,74.642799999999994,76.562299999999993,80.376400000000004,81.621600000000001,84.960400000000007,90.275899999999993,94.547499999999999,94.320499999999996,101.9599,110.0885,122.91889999999999,129.97139999999999,136.531336381378,143.10819014122001,150.04036420021799,157.16911405464,163.79273000573099]
[961,"ID:WEO_PUBLISHED","961NGDP.A",{"$f":"'Language Tables'!D431","v":"Slovenia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D191,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Slovenia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D191,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Eslovenia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D191,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Slovénie"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D191,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Словения"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,null,null,6.4478847501791634,7.8077105655307166,9.0510983964383556,10.568300000000001,12.1267,13.8124,15.291,17.1494,18.7319,20.9376,23.272600000000001,25.376300000000001,27.4209,28.9057,31.2944,34.936900000000001,37.742100000000001,35.830300000000001,36.050800000000002,36.782200000000003,35.933599999999998,36.0413,37.270899999999997,38.493899999999996,40.013199999999998,42.625500000000002,45.462400000000002,48.156500000000001,46.738700000000001,52.022599999999997,56.908799999999999,63.9512,66.968100000000007,69.852023183091092,72.976251017190791,76.306364564914205,79.652978773924502,83.234011300530696]
[199,"ID:WEO_PUBLISHED","199NGDP.A",{"$f":"'Language Tables'!D432","v":"South Africa"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D192,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"South Africa"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D192,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Sudáfrica"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D192,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Afrique du Sud"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D192,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Южная Африка"},"NGDP","Annual","Billions","Billions",69.636896464399896,81.738882707199991,93.276448229399989,107.1808879762,125.2068574962,143.6590707128,167.61804565979998,196.54953465170001,236.3883477025,283.39482052649998,326.1271104315,373.33964027090002,419.1206414472,480.99400000000003,545.09199999999998,622.90099999999995,701.80399999999997,778.64499999999998,845.73299999999995,925.69,1053.1379999999999,1165.941,1360.6790000000001,1490.3989999999999,1652.433,1837,2057.5940000000001,2346.6509999999998,2611.6309999999999,2794.2289999999998,3055.6129999999998,3327.047,3566.3850000000002,3868.6309999999999,4133.8729999999996,4420.7929999999997,4759.5550000000003,5078.1909999999998,5363.19,5625.2070000000003,5562.76,6220.1509999999998,6655.5230000000001,7023.9930000000004,7336.2420000000002,7682.9538917338605,8132.1998775039001,8637.5530600761304,9180.6885471568585,9766.2242780018114]
[184,"ID:WEO_PUBLISHED","184NGDP.A",{"$f":"'Language Tables'!D433","v":"Spain"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D193,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Spain"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D193,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"España"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D193,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Espagne"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D193,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Испания"},"NGDP","Annual","Billions","Billions",99.32081057765842,113.19845545181599,130.04941671666001,148.45114766612602,166.354143741477,185.409058866089,211.42954228612399,235.99778138835501,261.79510347721799,293.60831997576003,327.32794064161499,359.28120183981503,386.87230509068797,403.22322102369299,427.48225239362193,460.25900000000001,488.94600000000003,518.971,555.55899999999997,595.24199999999996,647.56899999999996,700.95799999999997,749.74400000000003,802.68299999999999,860.05899999999997,928.12199999999996,1004.976,1077.5409999999999,1112.432,1072.99,1077.145,1068.69,1035.9639999999999,1025.652,1038.9490000000001,1087.1120000000001,1122.9670000000001,1170.0239999999999,1212.2760000000001,1253.71,1129.2139999999999,1235.4739999999999,1373.6289999999999,1498.3240000000001,1591.627,1671.00473600071,1741.9774206895802,1813.5237307451598,1885.0319369582401,1958.8654582809099]
[144,"ID:WEO_PUBLISHED","144NGDP.A",{"$f":"'Language Tables'!D434","v":"Sweden"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D194,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Sweden"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D194,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Suecia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D194,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Suède"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D194,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Швеция"},"NGDP","Annual","Billions","Billions",590.32600000000002,645.11099999999999,706.19299999999998,791.92600000000004,890.279,968.74099999999999,1059.75,1147.22,1254.173,1388.8879999999999,1529.386,1636.62,1639.923,1655.117,1764.662,1904.9680000000001,1957.8330000000001,2048.0770000000002,2153.5450000000001,2266.5450000000001,2408.79,2504.799,2603.4409999999998,2701.4229999999998,2825.9989999999998,2927.1410000000001,3117.5140000000001,3312.1509999999998,3391.8890000000001,3324.1509999999998,3551.5309999999999,3704.835,3724.5120000000002,3804.9940000000001,3963.683,4231.7449999999999,4402.732,4582.9070000000002,4792.2939999999999,5033.4430000000002,5020.9780000000001,5464.8760000000002,5865.2110000000002,6212.143,6447.5029999999997,6706.024478933,6988.4323908639699,7265.8025726242804,7538.0252628260096,7819.3765069380797]
[146,"ID:WEO_PUBLISHED","146NGDP.A",{"$f":"'Language Tables'!D435","v":"Switzerland"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D195,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Switzerland"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D195,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Suiza"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D195,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Suisse"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D195,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Швейцария"},"NGDP","Annual","Billions","Billions",205.2165,220.2475,233.25970000000001,240.3878,257.05650000000003,272.65449999999998,286.16129999999998,296.87540000000001,315.13639999999998,340.49360000000001,369.39210000000003,385.74799999999999,393.40870000000001,401.92059999999998,412.01159999999999,417.52249999999998,420.5412,427.88200000000001,439.63780000000003,447.01280000000003,471.70179999999999,483.97489999999999,482.51220000000001,487.66570000000002,501.70209999999997,520.81439999999998,554.07039999999995,589.47,614.04459999999995,602.69269999999995,624.01070000000004,635.71720000000005,643.7704,655.08720000000005,665.70669999999996,667.70529999999997,677.72529999999995,684.89599999999996,709.86090000000002,717.32579999999996,696.04319999999996,744.50969999999995,791.09960000000001,804.02909999999997,824.74260000000004,833.97331771607298,851.797233551874,867.70634648568398,889.68686123120995,906.25576201784304]
[578,"ID:WEO_PUBLISHED","578NGDP.A",{"$f":"'Language Tables'!D436","v":"Thailand"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D196,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Thailand"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D196,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Tailandia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D196,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Thaïlande"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D196,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Таиланд"},"NGDP","Annual","Billions","Billions",684.36225872575403,785.51429056657707,869.39608960776604,951.41851444479892,1020.73464809437,1091.3896068321501,1170.83047122784,1342.84610313796,1611.3206968138502,1918.3324444343,2263.4670000000001,2583.491,2935.6460000000002,3263.4259999999999,3689.09,4217.6139999999996,4638.6040000000003,4710.3100000000004,4701.5529999999999,4789.826,5069.82,5345.0010000000002,5769.5780000000004,6317.3029999999999,6954.2820000000002,7614.4110000000001,8400.6440000000002,9076.3009999999995,9706.9290000000001,9658.6669999999995,10808.145,11306.906000000001,12357.342000000001,12915.157999999999,13230.304,13743.48,14590.337,15488.664000000001,16373.343000000001,16889.173999999999,15661.290999999999,16186.634,17377.996999999999,17954.668000000001,18578.916000000001,19029.8014834848,19469.408710193002,20067.393516731601,20763.238943731802,21543.256645739701]
[186,"ID:WEO_PUBLISHED","186NGDP.A",{"$f":"'Language Tables'!D437","v":"Turkey"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D197,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Turkey"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D197,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Turquía"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D197,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Turquie"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D197,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Турция"},"NGDP","Annual","Billions","Billions",7.3449647746214597E-3,1.0884396466260299E-2,1.4453958961043499E-2,1.9156546336760099E-2,3.03031071583592E-2,4.8347275687510599E-2,7.0366501240369E-2,0.102936477451532,0.17801803166666799,0.31316124751304197,0.54147656415913903,0.86804454327142,1.5062157126178,2.73020677570078,5.3291207069916497,10.693502275267099,20.349951431479802,39.724100267986898,71.944699999999997,107.3742,171.49420000000001,247.2662,362.1096,472.17180000000002,582.8528,680.2758,795.75699999999995,887.71439999999996,1002.7566,1006.3726,1167.6645000000001,1404.9276,1581.4793,1823.4274,2054.8978999999999,2350.9413,2626.5596999999998,3133.7042999999999,3761.1655999999998,4317.8096999999998,5048.5680000000002,7256.1418000000003,15011.776,26545.721799999999,43410.513899999998,60073.5330609011,76346.511761895905,91800.663720749406,111183.271672435,132892.92173134899]
[926,"ID:WEO_PUBLISHED","926NGDP.A",{"$f":"'Language Tables'!D438","v":"Ukraine"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D198,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Ukraine"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D198,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Ucrania"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D198,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Ukraine"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D198,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Украина"},"NGDP","Annual","Billions","Billions",null,null,null,null,null,null,null,null,null,null,null,null,5.2048602894363097E-2,1.5874994527156101,12.449479336647199,56.381335978745298,84.307629291346302,96.558861232185706,106.10253575101601,134.90420368284398,175.887811597042,203.403482600606,225.521414036419,267.14797166658497,344.38591113034698,440.49483925806595,544.224595392585,723.46431254746403,954.35555926056497,912.18961036601399,1079.346,1299.991,1404.6690000000001,1465.1980000000001,1586.915,1988.5440000000001,2385.3670000000002,2981.2269999999999,3560.3020000000001,3977.1979999999999,4222.0259999999998,5450.8490000000002,5239.1139999999996,6537.8249999999998,7648.1778645725999,8737.2783924877494,10043.501512164699,11157.1249598335,12218.5390786959,13368.051504745099]
[112,"ID:WEO_PUBLISHED","112NGDP.A",{"$f":"'Language Tables'!D439","v":"United Kingdom"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D199,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"United Kingdom"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D199,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Reino Unido"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D199,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Royaume-Uni"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D199,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Соединенное Королевство"},"NGDP","Annual","Billions","Billions",259.97000000000003,290.18,319.55799999999999,351.34699999999998,377.92,414.63,446.6,496.80900000000003,555.68299999999999,614.63099999999997,670.79700000000003,705.88400000000001,730.87400000000002,769.85500000000002,810.79399999999998,851.84500000000003,909.99300000000005,953.40499999999997,998.50099999999998,1043.248,1100.752,1146.135,1191.4390000000001,1258.3340000000001,1322.6369999999999,1398.749,1472.038,1544.6369999999999,1593.6,1548.8019999999999,1608.5530000000001,1662.59,1713.7149999999999,1781.3610000000001,1862.5139999999999,1916.451,1991.645,2082.482,2152.3040000000001,2233.9209999999998,2103.4859999999999,2285.4,2526.4279999999999,2711.1849999999999,2850.989,2977.5924631571497,3086.5727031726501,3200.0592539950899,3316.6147899115099,3441.5248943073502]
[111,"ID:WEO_PUBLISHED","111NGDP.A",{"$f":"'Language Tables'!D440","v":"United States"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D200,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"United States"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D200,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Estados Unidos"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D200,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"États-Unis"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D200,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"США"},"NGDP","Annual","Billions","Billions",2857.3249999999998,3207.0250000000001,3343.8,3634.0250000000001,4037.65,4339,4579.625,4855.25,5236.4250000000002,5641.6,5963.125,6158.125,6520.3249999999998,6858.55,7287.25,7639.75,8073.125,8577.5499999999993,9062.8250000000007,9631.1749999999993,10250.950000000001,10581.924999999999,10929.1,11456.45,12217.174999999999,13039.2,13815.6,14474.25,14769.85,14478.05,15048.975,15599.725,16253.95,16880.674999999999,17608.125,18295,18804.900000000001,19612.099999999999,20656.525000000001,21539.974999999999,21354.125,23681.174999999999,26006.9,27720.724999999999,29184.9,30507.21700251125,31717.641479090751,32941.710359665252,34342.131994149,35712.823521822]
[582,"ID:WEO_PUBLISHED","582NGDP.A",{"$f":"'Language Tables'!D441","v":"Vietnam"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D201,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Vietnam"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D201,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Vietnam"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D201,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Vietnam"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D201,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Вьетнам"},"NGDP","Annual","Billions","Billions",7.2541763013279317,10.183748175251699,22.027584374713101,35.266459182163203,63.027633757350799,127.561900395965,774.16014584830111,3307.7651009681604,14160.430240706199,35670.311308385208,53271.2031802692,97396.595932520708,140344.95602244098,178088.72400567701,226688.618486144,290629.298971235,345410.20208193792,398214.147419988,458390.10099697497,507815.31503571098,560767.81789424806,611111.04122625897,680269.01104200713,778902.22644432297,989542.49525295408,1160527.3358785899,1347892.24572735,1583050.89054854,2051931.2347810699,2297116.9418750298,2739843.1719627199,3539881.3122957,4073762.2870408101,4473655.5986426901,4937031.6776009798,5191323.7298501497,5639401.0032622796,6293904.5539101604,7009042.1316584898,7707200.2870514803,8044385.7290945901,8487475.6005886905,9621371.8222785592,10320311.1359067,11511867.1975578,12540659.6378862,13316893.419637401,14265120.2161851,15284719.877572,16379520.185751401]
[1111,"ID:WEO_PUBLISHED",null,{"$f":"'Language Tables'!D278","v":"Developia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D202,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),E$1+1))","v":"Developia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D202,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),F$1+1))","v":"Developia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D202,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),G$1+1))","v":"Developia"},{"$f":"INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH($D202,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,$D$1+1)&\":\"&ADDRESS(563,$D$1+1)),0),H$1+1))","v":"Developia"},"NGDP","Annual","Billions","Billions",13678.403240034017,14101.446639210326,14689.006915844089,14400.987172396166,15320.19911957039,16473.332386634829,16639.729683469526,15847.361603304311,15536.629022847363,16017.143322523054,16512.518889199026,17200.540509582319,16863.275009394431,17939.654265313224,19289.950822917446,19484.798811027722,18556.95124859783,18193.089459409639,18755.762329288289,19335.837452874526,20141.497346744298,19746.566026219898,21006.985134276489,22588.156058361816,22816.319250870522,21729.827857971923,21303.752801933257,21962.631754570368,22877.7414110108,22429.15824608902,23860.806644775555,25656.78133846834,25915.940745927615,24681.848329454871,24197.890519073404,24946.278885642685,26538.594559194345,28536.123181929404,28824.366850433744,27451.77795279404,26913.507796856902,27745.8843266566,30676.594683192197,34902.784305695699,39507.682830037898,40720.1285985703,40068.606540993176,41911.762441878862,42330.88006629765,43600.806468286581]

{"sheet":"Main","index":6,"n_rows":62,"n_cols":10,"rows_kept":62,"cut":false,"hidden":false,"merged":[[0,3,0,6],[17,3,17,6],[15,3,16,6],[6,3,6,6],[3,8,3,9]]}
[null,null,null,{"$f":"'Language Tables'!D6","v":"State-Owned Enterprise Health Check"}]
[null,null,null,{"$f":"'Language Tables'!D176","v":"Country and Data Information"}]
["IFS"]
[{"$f":"INDEX(GDP!$A$2:$H$201,MATCH($E$4,INDIRECT(\"'\"&MID(CELL(\"filename\",GDP!$A$1),FIND(\"]\",CELL(\"filename\",GDP!$A$1))+1,255)&\"'!\"&ADDRESS(2,IFERROR(MATCH(Companies!$BB$3,GDP!$A$2:$H$2),IFERROR(MATCH(Companies!$BB$4,GDP!$A$2:$H$2),IFERROR(MATCH(Companies!$BB$5,GDP!$A$2:$H$2), MATCH(Companies!$BB$6,GDP!$A$2:$H$2)))))&\":\"&ADDRESS(259,IFERROR(MATCH(Companies!$BB$3,GDP!$A$2:$H$2),IFERROR(MATCH(Companies!$BB$4,GDP!$A$2:$H$2),IFERROR(MATCH(Companies!$BB$5,GDP!$A$2:$H$2), MATCH(Companies!$BB$6,GDP!$A$2:$H$2)))))),0),1)","v":{"$error":"#N/A"}},null,null,{"$f":"'Language Tables'!D177","v":"Step 1. Select country of SOEs."},null,null,null,null,{"$f":"'Language Tables'!D190","v":"Select Language:"}]
[null,null,null,null,null,null,null,null,"English","\u0080"]
["Unit ID",null,null,{"$f":"'Language Tables'!D178","v":"Step 2. Input the currency used for the Financial information."}]
[{"$f":"IF($A$10=1,MATCH($E$8,'Language Tables'!$T$4:$T$8,0),IF($A$10=2,MATCH($E$8,'Language Tables'!$U$4:$U$8,0),IF($A$10=3,MATCH($E$8,'Language Tables'!$V$4:$V$8,0),MATCH($E$8,'Language Tables'!$W$4:$W$8,0))))","v":{"$error":"#N/A"}},null,null,{"$f":"'Language Tables'!D179","v":"note: If financials are not in the national currency, % GDP calculations will be incorrect."}]
[null,null,null,{"$f":"'Language Tables'!D180","v":"Step 3. Indicate the units for financial data."}]
["Language ID"]
[{"$f":"IF(language='Language Tables'!T$3,1,IF(language='Language Tables'!U$3,2,IF(language='Language Tables'!V$3,3,4)))","v":1},null,null,{"$f":"'Language Tables'!D181","v":"Step 4. Select how many SOEs you are modeling."}]
[null,null,null,{"$f":"'Language Tables'!D182","v":"note: This template can handle 40 SOEs."}]
["msoLanguage",null,null,{"$f":"'Language Tables'!D183","v":"Step 5. Input first year of financial statements."}]
[1033]
["Error term",null,null,{"$f":"'Language Tables'!D184","v":"Step 6. Input how many years of data you have."}]
[{"$f":"VLOOKUP(B22,A9:A13,1,FALSE)","v":{"$error":"#N/A"}},null,null,{"$f":"'Language Tables'!D185","v":"note: Max is 15 years of data, must have at least 2 years of data"}]
[null,null,null,{"$f":"'Language Tables'!D186","v":"Step 7. After filling out the above information, proceed to Input Forms to input Company Financials"}]
[]
[null,null,null,{"$f":"'Language Tables'!D187","v":"Please note that the initial page may move slowly because it is structuring the input forms. Once all of the correct data information is selected, the file should move quickly."}]
[]
[]
[]
["Select Year","Select Number"]
[2005,1]
[2006,{"$f":"B23+1","v":2}]
[2007,{"$f":"B24+1","v":3}]
[2008,{"$f":"B25+1","v":4}]
[2009,{"$f":"B26+1","v":5}]
[2010,{"$f":"B27+1","v":6}]
[2011,7]
[2012,8]
[2013,9]
[2014,10]
[2015,11]
[2016,12]
[2017,13]
[2018,14]
[2019,15]
[2020,16]
[2021,17]
[2022,18]
[2023,19]
[2024,20]
[2025,21]
[null,22]
[null,23]
[null,24]
[null,25]
[null,26]
[null,27]
[null,28]
[null,29]
[null,30]
[null,31]
[null,32]
[null,33]
[null,34]
[null,35]
[null,36]
[null,37]
[null,38]
[null,39]
[null,40]

{"sheet":"Input Forms (old)","index":7,"n_rows":3406,"n_cols":24,"rows_kept":2250,"cut":true,"hidden":true,"merged":[[502,4,505,5],[77,4,80,5],[162,4,165,5],[247,4,249,5],[332,4,334,5],[417,4,420,5],[1522,4,1525,5],[587,4,590,5],[672,4,675,5],[757,4,760,5],[842,4,845,5],[927,4,930,5],[1012,4,1015,5],[1097,4,1100,5],[1182,4,1185,5],[1267,4,1270,5],[1352,4,1355,5],[1437,4,1440,5],[2542,4,2545,5],[1607,4,1610,5],[1692,4,1695,5],[1777,4,1780,5],[1862,4,1865,5],[1947,4,1950,5],[2032,4,2035,5],[2117,4,2120,5],[2202,4,2205,5],[2287,4,2290,5],[2372,4,2375,5],[2457,4,2460,5],[3137,4,3140,5],[3222,4,3225,5],[3307,4,3310,5],[3392,4,3395,5],[2627,4,2630,5],[2712,4,2715,5],[2797,4,2800,5],[2882,4,2885,5],[2967,4,2970,5],[3052,4,3055,5]],"bounds":{"rows_first":1000,"rows_last":250,"rows_between":1000,"halvings":1}}
[{"$f":"Main!$E$10","v":0},0,null,null,{"$f":"'Language Tables'!D217","v":"Total Liabilities"}]
[null,0,{"$f":"'Language Tables'!D273","v":"Congo, Democratic Republic of the"},null,{"$f":"'Language Tables'!D218","v":"Total Equity"}]
[null,0,{"$f":"'Language Tables'!D274","v":"Congo, Republic of"},null,{"$f":"'Language Tables'!D219","v":"Total Liabilities And Equity"}]
[null,0,null,null,{"$f":"'Language Tables'!D220","v":"Consistency Check:"}]
[null,0,{"$f":"'Language Tables'!D221","v":"Assets = Liabilities + Equity"}]
[null,0]
[null,1,{"$f":"IF(F12=\"Mining\", \"Mining\",IF(F12=\"Electricity and Gas\", \"Electricity_and_Gas\",IF(F12=\"Transportation\",\"Transportation\",IF(F12=\"Other Activities\", \"Other_Activities\",IF(F12 = \"Other Industries\", \"Other_Industries\",IF(F12=\"Water Utilities\",\"Water_Utilities\",\"\"))))))","v":"Transportation"},null,{"$f":"$C$5&B7","v":"Assets = Liabilities + Equity1"},null,null,{"$f":"'Language Tables'!$D$64","v":"Measures ability to generate adequate revenue to cover operating expenses. A ratio < 1 indicates entity is unable to cover its operating expenses and is not sustainable without supplementary funding. A higher ratio indicates a company better able to withstand shocks and remain profitable and sustainable"}]
[null,{"$f":"B7","v":1},null,null,{"$f":"'Language Tables'!D222","v":"Cost Of Goods Sold (-)"},"Non-Financial Public Corporation","\u0080",{"$f":"'Language Tables'!$D$235","v":"Add back: Depreciation & Amortization"},{"$f":"First_Year","v":0},{"$f":"I8+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,{"$f":"B8","v":1},"^need to purge text from this",null,{"$f":"'Language Tables'!D223","v":"Gross Profit"},{"$f":"IFERROR(IF(F8=Companies!$AF$3, \"Fin\", IF(F8 = Companies!$AF$4, \"NonFin\",\"\")),\"\")","v":"Fin"},null,{"$f":"'Language Tables'!$D$236","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"'Language Tables'!$D$275","v":"Costa Rica"}]
[null,1,null,null,{"$f":"'Language Tables'!D224","v":"Other operating expenses (- = expense)"},"Airline",null,{"$f":"'Language Tables'!D65","v":"Measures an SOE's reliance on the government to support its operations. A higher ratio, indicates greater dependency on funding from the government to sustain the company's operations"}]
[null,1,null,null,{"$f":"'Language Tables'!D225","v":"Operating Profit (EBIT)"},"Developia Airways",null,"Cash and Cash Equivalents",null,{"$f":"50*6317.253","v":315862.64999999997},{"$f":"50*6258.896","v":312944.8}]
[null,1,null,null,{"$f":"'Language Tables'!D226","v":"Finance Costs (- = expense)"},"Transportation","\u0080","Short-term Financial Investments"]
[null,1,null,null,{"$f":"'Language Tables'!D227","v":"Finance Income (- = expense)"},null,"\u0080","  Total Cash & ST Investments",{"$f":"SUM(I11:I12)","v":0},{"$f":"SUM(J11:J12)","v":315862.64999999997},312944.8,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,null,null,{"$f":"'Language Tables'!D228","v":"Other Non-operating Net Gain/Loss (- = loss)"},null,null,"Trade Receivables",null,{"$f":"50*9884.622","v":494231.1},{"$f":"50*7699.063","v":384953.15}]
[null,1,null,null,{"$f":"'Language Tables'!D230","v":"Income Tax Expense (- = expense)"},null,null,"Other Accounts Receivable"]
[null,1,null,null,null,null,null,"  Total Receivables",{"$f":"SUM(I14:I15)","v":0},494231.1,384953.15,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,null,null,{"$f":"'Language Tables'!D231","v":"Gain/Loss from Discontinued Operations (- = loss)"},1,null,"Inventory",null,{"$f":"50*5315.221","v":265761.05},{"$f":"50*5298.42","v":264921}]
[null,1,null,null,{"$f":"'Language Tables'!D232","v":"Net Profit"},null,null,"Short-term Assets from Government"]
[null,1,null,null,{"$f":"'Language Tables'!D233","v":"Less Dividends (-)"},null,null,"Financial Leases"]
[null,1,null,null,{"$f":"'Language Tables'!D234","v":"Retained Earnings for the year"},null,null,"Other Current Assets",null,{"$f":"50*10652.17","v":532608.5},{"$f":"50*421.036","v":21051.8}]
[null,1,null,null,null,{"$f":"IF(SUM(F17:F20)<>1,'Language Tables'!$D$276,\"\")","v":""},null,"  Total Current Assets",{"$f":"SUM(I17:I20) +I13+I16","v":0},{"$f":"SUM(J17:J20) +J13+J16","v":1608463.2999999998},{"$f":"SUM(K17:K20) +K13+K16","v":983870.75},{"$f":"SUM(L17:L20) +L13+L16","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,1,null,null,null,null,null,"Net Property, Plant & Equipment (Fixed Assets)",null,{"$f":"50*278952.258","v":13947612.899999999},{"$f":"50*274943.753+50*287.625","v":13761568.900000002}]
[null,1,null,null,null,null,null,"Long-term Investments",null,0,{"$f":"50*287.625","v":14381.25}]
[null,1,null,null,null,null,null,"Goodwill & Other Intangibles",null,{"$f":"50*822.159","v":41107.949999999997},{"$f":"50*773.261","v":38663.049999999996}]
[null,1,null,null,null,null,null,"Long-term Assets from Government"]
[null,1,null,null,null,null,null,"Financial Leases"]
[null,1,null,null,null,null,null,"Other Long-Term Assets",null,{"$f":"50*27107.175","v":1355358.75},{"$f":"50*42559.397","v":2127969.8499999996}]
[null,1,null,null,null,null,null,"  Total Non-current Assets",{"$f":"SUM(I22:I27)","v":0},{"$f":"SUM(J22:J27)","v":15344079.599999998},15942583.050000003,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,null,null,null,null,null,"Assets Held for Sale"]
[null,1,null,null,null,null,null,"Total Assets",{"$f":"I28+I29+I21","v":0},16952542.899999999,16926453.800000004,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,null,null,null,null,null,"LIABILITIES"]
[null,1,null,null,null,null,null,"Short-term Debt (Loan)",null,{"$f":"50*11935.64","v":596782},{"$f":"50*14491.286","v":724564.3}]
[null,1,null,null,null,null,null,"Trade Payables",null,{"$f":"50*31595.278","v":1579763.9},{"$f":"50*37787.778","v":1889388.9}]
[null,1,null,null,null,null,null,"Short-term Liabilities to Government",null,{"$f":"50*4.45","v":222.5},{"$f":"50*4.125","v":206.25}]
[null,1,null,null,null,null,null,"Financial Leases"]
[null,1,null,null,null,null,null,"Other Current Liabilities",null,{"$f":"50*6834.894","v":341744.7},{"$f":"50*5881.627","v":294081.35000000003}]
[null,1,null,null,null,null,null,"  Total Current Liabilities",{"$f":"SUM(I32:I36)","v":0},{"$f":"SUM(J32:J36)","v":2518513.1},2908240.8000000003,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,null,null,null,null,null,"Long-term Debt (Loan)",null,{"$f":"50*241443.629","v":12072181.449999999},{"$f":"50*289813.377","v":14490668.85}]
[null,1,null,null,null,null,null,"Long-term Liabilities to Government"]
[null,1,null,null,null,null,null,"Financial Leases"]
[null,1,null,null,null,null,null,"Other Long-term Liabilities"]
[null,1,null,null,null,null,null,"  Total Non-Current Liabilities",{"$f":"SUM(I38:I41)","v":0},12072181.449999999,14490668.85,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,null,null,null,null,null,"Liabilities Directly Associated with Assets Held for Sale"]
[null,1,null,null,null,null,null,"Total Liabilities",{"$f":"I43+I42+I37","v":0},14590694.549999999,17398909.649999999,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,null,null,null,null,null,"Founding Capital",null,{"$f":"50*181664.981","v":9083249.0500000007},{"$f":"50*182332.551","v":9116627.5500000007}]
[null,1,null,null,null,null,null,"Retained Earnings",null,{"$f":"50*-187016.457","v":-9350822.8499999996},{"$f":"50*-244657.736","v":-12232886.800000001}]
[null,1,null,null,null,null,null,"Reserves",null,{"$f":"50*52588.443","v":2629422.15},{"$f":"50*52588.443","v":2629422.15}]
[null,1,null,null,null,null,null,"Non-controlling Holdings"]
[null,1,null,null,null,null,null,"Total Equity",{"$f":"SUM(I45:I48)","v":0},{"$f":"SUM(J45:J48)","v":2361848.350000001},-486837.10000000009,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,null,null,null,null,null,"Total Liabilities And Equity",{"$f":"I49+I44","v":0},16952542.899999999,16912072.549999997,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,null,null,null,null,null,{"$f":"'Language Tables'!D250","v":"Azerbaijan"}]
[null,1,null,null,null,null,null,{"$f":"'Language Tables'!D251","v":"Bahamas, The"},{"$f":"IF(AND(I30=0,I50=0),\"\",IF(ROUND(I30-I50,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(J30=0,J50=0),\"\",IF(ROUND(J30-J50,0)<>0,$C$2,$C$3))","v":"Congo, Republic of"},"Congo, Democratic Republic of the","","","","","","","","","","","",""]
[null,1,null,null,null,null,null,{"$f":"'Language Tables'!D133","v":"Total dividends declared for the year."}]
[null,1,null,null,null,null,null,"Revenue from Trading Activities",null,{"$f":"50*148577.952","v":7428897.5999999996},{"$f":"50*74808.884","v":3740444.2}]
[null,1,null,null,null,null,null,"Government Grants Received"]
[null,1,null,null,null,null,null,"Cost Of Goods Sold (-)",null,{"$f":"50*-125651.687","v":-6282584.3500000006},{"$f":"50*-68358.649","v":-3417932.45}]
[null,1,null,null,null,null,null,"  Gross Profit",{"$f":"SUM(I54:I56)","v":0},{"$f":"SUM(J54:J56)","v":1146313.2499999991},322511.75,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,null,null,null,null,null,"Other Operating Income",null,{"$f":"50*2818.8","v":140940},{"$f":"50*1912.659","v":95632.950000000012}]
[null,1,null,null,null,null,null,"Other Operating Expenses (- = expense)",null,{"$f":"50*(-17103.389-14706.956-2251.628-2033.122-453.827-2508.944)","v":-1952893.3},{"$f":"50*(-9296.188-7733.489-1523.461-1009.441-228.035-1287.062)","v":-1053883.8}]
[null,1,null,null,null,null,null,"  Operating Profit (EBIT)",{"$f":"SUM(I57:I59)","v":0},{"$f":"SUM(J57:J59)","v":-665640.05000000098},-635739.10000000009,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,null,null,null,null,null,"Finance Costs (- = expense)",null,{"$f":"50*-11329.865","v":-566493.25},{"$f":"50*-4920.727","v":-246036.35}]
[null,1,null,null,null,null,null,"Finance Income (- = expense)"]
[null,1,null,null,null,null,null,"Other Non-operating Net Gain/Loss (- = loss)",null,{"$f":"50*4941.248","v":247062.39999999997},{"$f":"50*-40001.645","v":-2000082.2499999998}]
[null,1,null,null,null,null,null,"Net Profit Before Tax",{"$f":"I60+ SUM(I61:I63)","v":0},{"$f":"J60+ SUM(J61:J63)","v":-985070.90000000107},{"$f":"K60+ SUM(K61:K63)","v":-2881857.6999999997},{"$f":"L60+ SUM(L61:L63)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,1,null,null,null,null,null,"Income Tax Expense (- = expense)",null,{"$f":"50*-12.043","v":-602.15},{"$f":"50*-4.125","v":-206.25}]
[null,1,null,null,null,null,null,"Gain/Loss from Discontinued Operations (- = loss)"]
[null,1,null,null,null,null,null,"Net Profit",{"$f":"I64+ SUM(I65:I66)","v":0},{"$f":"J64+SUM(J65:J66)","v":-985673.05000000109},{"$f":"K64+SUM(K65:K66)","v":-2882063.9499999997},{"$f":"L64+ SUM(L65:L66)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,1,null,null,null,null,null,"Less Dividends (-)"]
[null,1,null,null,null,null,null,"Retained Earnings for the year",{"$f":"SUM(I67:I68)","v":0},{"$f":"SUM(J67:J68)","v":-985673.05000000109},-2882063.9499999997,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1]
[null,1,null,null,null,null,null,"Operating Profit (EBIT)",{"$f":"I60","v":0},-665640.05000000098,-635739.10000000009,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,null,null,null,null,null,"Add back: Depreciation & Amortization",null,{"$f":"50*18991.706","v":949585.29999999993},{"$f":"50*10266.391","v":513319.55}]
[null,{"$f":"B72","v":1},null,null,null,null,null,"EBITDA",{"$f":"I71+I72","v":0},283945.24999999895,-122419.5500000001,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,null,null,null,null,null,"Memorandum Items:"]
[null,1,null,null,null,null,null,"Acquisition of Nonfinancial Assets"]
[null,1,null,null,null,null,null,"Disposal of Nonfinancial Assets (-)"]
[null,1,null,null,null,null,null,"Net Investment in Nonfinancial Assets",{"$f":"I75+I76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,null,null,{"$f":"'Language Tables'!$D$272","v":"Comoros"},null,null,{"$f":"'Language Tables'!D164","v":"Category 1"}]
[null,1,null,null,null,null,null,"Guaranteed Debt (Outstanding Stock)"]
[null,1,null,null,null,null,null,"Guaranteed Debt (Repayments)"]
[null,1,null,null,null,null,null,"Guaranteed Debt (Defaults)"]
[null,1,null,null,null,null,null,"On Lending (Stock)"]
[null,1,null,null,null,null,null,"On Lending (Repayments)"]
[null,1,null,null,null,null,null,"On Lending (Arrears)"]
[null,1,null,null,null,null,null,"Loans (Stock)"]
[null,1,null,null,null,null,null,"Loans (Repayments)"]
[null,1,null,null,null,null,null,"Loans (Arrears)"]
[null,1,null,null,null,null,null,"Capital Transfers"]
[null,1,null,null,null,null,null,"Current Transfers"]
[null,1,null,null,null,null,null,"Equity Injections"]
[null,1]
[null,2,{"$f":"IF(F97=\"Mining\", \"Mining\",IF(F97=\"Electricity and Gas\", \"Electricity_and_Gas\",IF(F97=\"Transportation\",\"Transportation\",IF(F97=\"Other Activities\", \"Other_Activities\",IF(F97 = \"Other Industries\", \"Other_Industries\",IF(F97=\"Water Utilities\",\"Water_Utilities\",\"\"))))))","v":"Transportation"},null,{"$f":"$C$5&B92","v":"Assets = Liabilities + Equity2"},null,null,{"$f":"$H$7","v":"Measures ability to generate adequate revenue to cover operating expenses. A ratio < 1 indicates entity is unable to cover its operating expenses and is not sustainable without supplementary funding. A higher ratio indicates a company better able to withstand shocks and remain profitable and sustainable"}]
[null,{"$f":"B92","v":2},null,null,{"$f":"$E$8","v":"Cost Of Goods Sold (-)"},"Non-Financial Public Corporation","\u0080",{"$f":"$H$8","v":"Add back: Depreciation & Amortization"},{"$f":"First_Year","v":0},{"$f":"I93+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,{"$f":"B93","v":2},null,null,{"$f":"$E$9","v":"Gross Profit"},{"$f":"IFERROR(IF(F93=Companies!$AF$3, \"Fin\", IF(F93 = Companies!$AF$4, \"NonFin\",\"\")),\"\")","v":"Fin"},null,{"$f":"$H$9","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"'Language Tables'!$D$275","v":"Costa Rica"}]
[null,2,null,null,{"$f":"$E$10","v":"Other operating expenses (- = expense)"},"Airport",null,{"$f":"$H$10","v":"Measures an SOE's reliance on the government to support its operations. A higher ratio, indicates greater dependency on funding from the government to sustain the company's operations"}]
[null,2,null,null,{"$f":"$E$11","v":"Operating Profit (EBIT)"},"Developia Airport",null,"Cash and Cash Equivalents",{"$f":"500*1369.568","v":684784},{"$f":"500*1721.023","v":860511.5},{"$f":"500*1373.84","v":686920}]
[null,2,null,null,{"$f":"$E$12","v":"Finance Costs (- = expense)"},"Transportation","\u0080","Short-term Financial Investments",{"$f":"500*760.1","v":380050},{"$f":"500*1524.993","v":762496.5},{"$f":"500*1826.009","v":913004.5}]
[null,2,null,null,{"$f":"$E$13","v":"Finance Income (- = expense)"},"Service activities incidental to air transportation","\u0080","  Total Cash & ST Investments",{"$f":"SUM(I96:I97)","v":1064834},{"$f":"SUM(J96:J97)","v":1623008},{"$f":"SUM(K96:K97)","v":1599924.5},{"$f":"SUM(L96:L97)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,2,null,null,{"$f":"$E$14","v":"Other Non-operating Net Gain/Loss (- = loss)"},null,null,"Trade Receivables",{"$f":"500*1044.105","v":522052.5},{"$f":"500*1099.469","v":549734.5},{"$f":"500*1166.251","v":583125.5}]
[null,2,null,null,{"$f":"$E$15","v":"Income Tax Expense (- = expense)"},null,null,"Other Accounts Receivable"]
[null,2,null,null,null,null,null,"  Total Receivables",{"$f":"SUM(I99:I100)","v":522052.5},549734.5,583125.5,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,null,null,{"$f":"$E$17","v":"Gain/Loss from Discontinued Operations (- = loss)"},0.8,null,"Inventory",{"$f":"500*1.449","v":724.5},{"$f":"500*2.237","v":1118.5},{"$f":"500*1.66","v":830}]
[null,2,null,null,{"$f":"$E$18","v":"Net Profit"},0.2,null,"Short-term Assets from Government",{"$f":"500*60.854","v":30427},{"$f":"500*4.263","v":2131.5},{"$f":"500*4.336","v":2168}]
[null,2,null,null,{"$f":"$E$19","v":"Less Dividends (-)"},null,null,"Financial Leases"]
[null,2,null,null,{"$f":"$E$20","v":"Retained Earnings for the year"},null,null,"Other Current Assets"]
[null,2,null,null,null,{"$f":"IF(SUM(F102:F105)<>1,'Language Tables'!$D$276,\"\")","v":""},null,"  Total Current Assets",{"$f":"SUM(I102:I105) +I98+I101","v":1618038},{"$f":"SUM(J102:J105) +J98+J101","v":2175992.5},{"$f":"SUM(K102:K105) +K98+K101","v":2186048},{"$f":"SUM(L102:L105) +L98+L101","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,2,null,null,null,null,null,"Net Property, Plant & Equipment (Fixed Assets)",{"$f":"500*24220.057","v":12110028.5},{"$f":"500*25348.725","v":12674362.5},{"$f":"500*25505.815","v":12752907.5}]
[null,2,null,null,null,null,null,"Long-term Investments",{"$f":"500*1909.394","v":954697},{"$f":"500*1173.748","v":586874},{"$f":"500*1735.177","v":867588.5}]
[null,2,null,null,null,null,null,"Goodwill & Other Intangibles",{"$f":"500*174.326","v":87163},{"$f":"500*134.367","v":67183.5},{"$f":"500*89.24","v":44620}]
[null,2,null,null,null,null,null,"Long-term Assets from Government"]
[null,2,null,null,null,null,null,"Financial Leases"]
[null,2,null,null,null,null,null,"Other Long-Term Assets",{"$f":"500*330.613","v":165306.5},{"$f":"500*241.551","v":120775.5},{"$f":"500*225.307","v":112653.5}]
[null,2,null,null,null,null,null,"  Total Non-current Assets",{"$f":"SUM(I107:I112)","v":13317195},13449195.5,13777769.5,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,null,null,null,null,null,"Assets Held for Sale"]
[null,2,null,null,null,null,null,"Total Assets",{"$f":"I113+I114+I106","v":14935233},15625188,15963817.5,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,null,null,null,null,null,"LIABILITIES"]
[null,2,null,null,null,null,null,"Short-term Debt (Loan)",{"$f":"500*1903.255","v":951627.5},{"$f":"500*1063.038","v":531519},{"$f":"500*1051.597","v":525798.5}]
[null,2,null,null,null,null,null,"Trade Payables",{"$f":"500*1242.578","v":621289},{"$f":"500*782.674","v":391337},{"$f":"500*854.127","v":427063.5}]
[null,2,null,null,null,null,null,"Short-term Liabilities to Government",null,{"$f":"500*254.562","v":127281},{"$f":"500*241.744","v":120872}]
[null,2,null,null,null,null,null,"Financial Leases"]
[null,2,null,null,null,null,null,"Other Current Liabilities",{"$f":"500*(6.217+198.786)","v":102501.5},{"$f":"500*(185.95+ 5.023)","v":95486.499999999985},{"$f":"500*(155.912+3.199)","v":79555.500000000015}]
[null,2,null,null,null,null,null,"  Total Current Liabilities",{"$f":"SUM(I117:I121)","v":1675418},{"$f":"SUM(J117:J121)","v":1145623.5},{"$f":"SUM(K117:K121)","v":1153289.5},{"$f":"SUM(L117:L121)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,2,null,null,null,null,null,"Long-term Debt (Loan)",{"$f":"500*7914.261","v":3957130.5},{"$f":"500*8268.457","v":4134228.5},{"$f":"500*7789.163","v":3894581.5}]
[null,2,null,null,null,null,null,"Long-term Liabilities to Government",{"$f":"500*1346.013","v":673006.5},{"$f":"500*1250.084","v":625042},{"$f":"500*1369.719","v":684859.5}]
[null,2,null,null,null,null,null,"Financial Leases"]
[null,2,null,null,null,null,null,"Other Long-term Liabilities",{"$f":"500*(27.647+68.233)","v":47940},{"$f":"500*(28.475+65.558)","v":47016.500000000007},{"$f":"500*(30.649+ 64.347)","v":47498}]
[null,2,null,null,null,null,null,"  Total Non-Current Liabilities",{"$f":"SUM(I123:I126)","v":4678077},{"$f":"SUM(J123:J126)","v":4806287},{"$f":"SUM(K123:K126)","v":4626939},{"$f":"SUM(L123:L126)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,2,null,null,null,null,null,"Liabilities Directly Associated with Assets Held for Sale"]
[null,2,null,null,null,null,null,"Total Liabilities",{"$f":"I128+I127+I122","v":6353495},5951910.5,5780228.5,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,null,null,null,null,null,"Founding Capital",{"$f":"500*750","v":375000},{"$f":"500*750","v":375000},{"$f":"500*750","v":375000}]
[null,2,null,null,null,null,null,"Retained Earnings",{"$f":"500*15753.511","v":7876755.5},{"$f":"500*17772.281","v":8886140.5},{"$f":"500*18261.34","v":9130670}]
[null,2,null,null,null,null,null,"Reserves",{"$f":"500*659.965","v":329982.5},{"$f":"500*824.274","v":412137},{"$f":"500*1355.838","v":677919}]
[null,2,null,null,null,null,null,"Non-controlling Holdings"]
[null,2,null,null,null,null,null,"Total Equity",{"$f":"SUM(I130:I133)","v":8581738},{"$f":"SUM(J130:J133)","v":9673277.5},{"$f":"SUM(K130:K133)","v":10183589},{"$f":"SUM(L130:L133)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,2,null,null,null,null,null,"Total Liabilities And Equity",{"$f":"I134+I129","v":14935233},15625188,15963817.5,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,null,null,null,null,null,{"$f":"$H$51","v":"Azerbaijan"}]
[null,2,null,null,null,null,null,{"$f":"$H$52","v":"Bahamas, The"},{"$f":"IF(AND(I115=0,I135=0),\"\",IF(ROUND(I115-I135,0)<>0,$C$2,$C$3))","v":"Congo, Republic of"},{"$f":"IF(AND(J115=0,J135=0),\"\",IF(ROUND(J115-J135,0)<>0,$C$2,$C$3))","v":"Congo, Republic of"},"Congo, Republic of","","","","","","","","","","","",""]
[null,2,null,null,null,null,null,{"$f":"$H$53","v":"Total dividends declared for the year."}]
[null,2,null,null,null,null,null,"Revenue from Trading Activities",{"$f":"500*8305.765","v":4152882.4999999995},{"$f":"500*8565.269","v":4282634.5},{"$f":"500*6906.047","v":3453023.5}]
[null,2,null,null,null,null,null,"Government Grants Received"]
[null,2,null,null,null,null,null,"Cost Of Goods Sold (-)"]
[null,2,null,null,null,null,null,"  Gross Profit",{"$f":"SUM(I139:I141)","v":4152882.4999999995},{"$f":"SUM(J139:J141)","v":4282634.5},{"$f":"SUM(K139:K141)","v":3453023.5},{"$f":"SUM(L139:L141)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,2,null,null,null,null,null,"Other Operating Income",{"$f":"500*66.769","v":33384.5},{"$f":"500*70.91","v":35455},{"$f":"500*18.792","v":9396}]
[null,2,null,null,null,null,null,"Other Operating Expenses (- = expense)",{"$f":"500*(-1977.437-1185.791-1307.885)","v":-2235556.5},{"$f":"500*(-2208.324-1345.636-1268.516)","v":-2411238.0000000005},{"$f":"500*(-2438.975-1401.84-1247.477)","v":-2544145.9999999995}]
[null,2,null,null,null,null,null,"  Operating Profit (EBIT)",{"$f":"SUM(I142:I144)","v":1950710.4999999995},{"$f":"SUM(J142:J144)","v":1906851.4999999995},{"$f":"SUM(K142:K144)","v":918273.50000000047},{"$f":"SUM(L142:L144)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,2,null,null,null,null,null,"Finance Costs (- = expense)",{"$f":"500*129.281","v":64640.5},{"$f":"500*162.956","v":81478},{"$f":"500*124.403","v":62201.5}]
[null,2,null,null,null,null,null,"Finance Income (- = expense)",{"$f":"500*-1093.358","v":-546679},{"$f":"500*-1004.18","v":-502090},{"$f":"500*-847.191","v":-423595.5}]
[null,2,null,null,null,null,null,"Other Non-operating Net Gain/Loss (- = loss)",{"$f":"500*505.861","v":252930.5},{"$f":"500*-372.699","v":-186349.5},{"$f":"500*187.671","v":93835.5}]
[null,2,null,null,null,null,null,"Net Profit Before Tax",{"$f":"I145+ SUM(I146:I148)","v":1721602.4999999995},{"$f":"J145+ SUM(J146:J148)","v":1299889.9999999995},{"$f":"K145+ SUM(K146:K148)","v":650715.00000000047},{"$f":"L145+ SUM(L146:L148)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,2,null,null,null,null,null,"Income Tax Expense (- = expense)",{"$f":"500*-962.399","v":-481199.5},{"$f":"500*-593.898","v":-296949},{"$f":"500*-458.919","v":-229459.5}]
[null,2,null,null,null,null,null,"Gain/Loss from Discontinued Operations (- = loss)"]
[null,2,null,null,null,null,null,"Net Profit",{"$f":"I149+SUM(I150:I151)","v":1240402.9999999995},{"$f":"J149+SUM(J150:J151)","v":1002940.9999999995},{"$f":"K149+SUM(K150:K151)","v":421255.50000000047},{"$f":"L149+ SUM(L150:L151)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,2,null,null,null,null,null,"Less Dividends (-)"]
[null,2,null,null,null,null,null,"Retained Earnings for the year",{"$f":"SUM(I152:I153)","v":1240402.9999999995},{"$f":"SUM(J152:J153)","v":1002940.9999999995},421255.50000000047,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2]
[null,2,null,null,null,null,null,"Operating Profit (EBIT)",{"$f":"I145","v":1950710.4999999995},1906851.4999999995,918273.50000000047,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,null,null,null,null,null,"Add back: Depreciation & Amortization",{"$f":"500*1307.885","v":653942.5},{"$f":"500*1268.516","v":634258},{"$f":"500*1247.477","v":623738.5}]
[null,{"$f":"B157","v":2},null,null,null,null,null,"EBITDA",{"$f":"I156+I157","v":2604652.9999999995},2541109.4999999995,1542012.0000000005,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,null,null,null,null,null,"Memorandum Items:"]
[null,2,null,null,null,null,null,"Acquisition of Nonfinancial Assets"]
[null,2,null,null,null,null,null,"Disposal of Nonfinancial Assets (-)"]
[null,2,null,null,null,null,null,"Net Investment in Nonfinancial Assets",{"$f":"I160+I161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,null,null,{"$f":"'Language Tables'!$D$272","v":"Comoros"},null,null,{"$f":"$H$78","v":"Category 1"}]
[null,2,null,null,null,null,null,"Guaranteed Debt (Outstanding Stock)"]
[null,2,null,null,null,null,null,"Guaranteed Debt (Repayments)"]
[null,2,null,null,null,null,null,"Guaranteed Debt (Defaults)"]
[null,2,null,null,null,null,null,"On Lending (Stock)"]
[null,2,null,null,null,null,null,"On Lending (Repayments)"]
[null,2,null,null,null,null,null,"On Lending (Arrears)"]
[null,2,null,null,null,null,null,"Loans (Stock)"]
[null,2,null,null,null,null,null,"Loans (Repayments)"]
[null,2,null,null,null,null,null,"Loans (Arrears)"]
[null,2,null,null,null,null,null,"Capital Transfers"]
[null,2,null,null,null,null,null,"Current Transfers"]
[null,2,null,null,null,null,null,"Equity Injections"]
[null,2]
[null,3,{"$f":"IF(F182=\"Mining\", \"Mining\",IF(F182=\"Electricity and Gas\", \"Electricity_and_Gas\",IF(F182=\"Transportation\",\"Transportation\",IF(F182=\"Other Activities\", \"Other_Activities\",IF(F182 = \"Other Industries\", \"Other_Industries\",IF(F182=\"Water Utilities\",\"Water_Utilities\",\"\"))))))","v":"Electricity_and_Gas"},null,{"$f":"$C$5&B177","v":"Assets = Liabilities + Equity3"},null,null,{"$f":"$H$7","v":"Measures ability to generate adequate revenue to cover operating expenses. A ratio < 1 indicates entity is unable to cover its operating expenses and is not sustainable without supplementary funding. A higher ratio indicates a company better able to withstand shocks and remain profitable and sustainable"}]
[null,{"$f":"B177","v":3},null,null,{"$f":"$E$8","v":"Cost Of Goods Sold (-)"},"Non-Financial Public Corporation","\u0080",{"$f":"$H$8","v":"Add back: Depreciation & Amortization"},{"$f":"First_Year","v":0},{"$f":"I178+1","v":1},{"$f":"J178+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14]
[null,{"$f":"B178","v":3},null,null,{"$f":"$E$9","v":"Gross Profit"},{"$f":"IFERROR(IF(F178=Companies!$AF$3, \"Fin\", IF(F178 = Companies!$AF$4, \"NonFin\",\"\")),\"\")","v":"Fin"},null,{"$f":"$H$9","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"'Language Tables'!$D$275","v":"Costa Rica"}]
[null,3,null,null,{"$f":"$E$10","v":"Other operating expenses (- = expense)"},"Electricity Generator",null,{"$f":"$H$10","v":"Measures an SOE's reliance on the government to support its operations. A higher ratio, indicates greater dependency on funding from the government to sustain the company's operations"}]
[null,3,null,null,{"$f":"$E$11","v":"Operating Profit (EBIT)"},"Electricity Generator",null,"Cash and Cash Equivalents",{"$f":"2000*388","v":776000},{"$f":"2000*1866","v":3732000},{"$f":"2000*192","v":384000}]
[null,3,null,null,{"$f":"$E$12","v":"Finance Costs (- = expense)"},"Electricity and Gas","\u0080","Short-term Financial Investments"]
[null,3,null,null,{"$f":"$E$13","v":"Finance Income (- = expense)"},null,"\u0080","  Total Cash & ST Investments",{"$f":"SUM(I181:I182)","v":776000},{"$f":"SUM(J181:J182)","v":3732000},{"$f":"SUM(K181:K182)","v":384000},{"$f":"SUM(L181:L182)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,3,null,null,{"$f":"$E$14","v":"Other Non-operating Net Gain/Loss (- = loss)"},null,null,"Trade Receivables",{"$f":"2000*2996","v":5992000},{"$f":"2000*3121","v":6242000},{"$f":"2000*1449","v":2898000}]
[null,3,null,null,{"$f":"$E$15","v":"Income Tax Expense (- = expense)"},null,null,"Other Accounts Receivable"]
[null,3,null,null,null,null,null,"  Total Receivables",{"$f":"SUM(I184:I185)","v":5992000},6242000,2898000,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,null,null,{"$f":"$E$17","v":"Gain/Loss from Discontinued Operations (- = loss)"},0.75,null,"Inventory",{"$f":"2000*23467","v":46934000},{"$f":"2000*27684","v":55368000},{"$f":"2000*28539","v":57078000}]
[null,3,null,null,{"$f":"$E$18","v":"Net Profit"},0.25,null,"Short-term Assets from Government",{"$f":"2000*514","v":1028000},{"$f":"2000*218","v":436000},{"$f":"2000*28","v":56000}]
[null,3,null,null,{"$f":"$E$19","v":"Less Dividends (-)"},null,null,"Financial Leases"]
[null,3,null,null,{"$f":"$E$20","v":"Retained Earnings for the year"},null,null,"Other Current Assets",{"$f":"2000*6959","v":13918000},{"$f":"2000*3115","v":6230000},{"$f":"2000*2611","v":5222000}]
[null,3,null,null,null,{"$f":"IF(SUM(F187:F190)<>1,'Language Tables'!$D$276,\"\")","v":""},null,"  Total Current Assets",{"$f":"SUM(I187:I190) +I183+I186","v":68648000},{"$f":"SUM(J187:J190) +J183+J186","v":72008000},{"$f":"SUM(K187:K190) +K183+K186","v":65638000},{"$f":"SUM(L187:L190) +L183+L186","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,3,null,null,null,null,null,"Net Property, Plant & Equipment (Fixed Assets)",{"$f":"2000*170576","v":341152000},{"$f":"2000*174002","v":348004000},{"$f":"2000*179528","v":359056000}]
[null,3,null,null,null,null,null,"Long-term Investments",{"$f":"2000*17","v":34000},{"$f":"2000*(12+137)","v":298000},{"$f":"2000*(23+140)","v":326000}]
[null,3,null,null,null,null,null,"Goodwill & Other Intangibles",{"$f":"2000*193","v":386000},{"$f":"2000*178","v":356000},{"$f":"2000*348","v":696000}]
[null,3,null,null,null,null,null,"Long-term Assets from Government"]
[null,3,null,null,null,null,null,"Financial Leases"]
[null,3,null,null,null,null,null,"Other Long-Term Assets",{"$f":"2000*4907","v":9814000},{"$f":"2000*(5060+170)","v":10460000},{"$f":"2000*(5760+249)","v":12018000}]
[null,3,null,null,null,null,null,"  Total Non-current Assets",{"$f":"SUM(I192:I197)","v":351386000},359118000,372096000,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,null,null,null,null,null,"Assets Held for Sale"]
[null,3,null,null,null,null,null,"Total Assets",{"$f":"I198+I199+I191","v":420034000},431126000,437734000,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,null,null,null,null,null,"LIABILITIES"]
[null,3,null,null,null,null,null,"Short-term Debt (Loan)",{"$f":"2000*15479","v":30958000},{"$f":"2000*11998","v":23996000},{"$f":"2000*11847","v":23694000}]
[null,3,null,null,null,null,null,"Trade Payables",{"$f":"2000*2851","v":5702000},{"$f":"2000*4662","v":9324000},{"$f":"2000*5681","v":11362000}]
[null,3,null,null,null,null,null,"Short-term Liabilities to Government",{"$f":"2000*776","v":1552000},{"$f":"2000*2765","v":5530000},{"$f":"2000*1318","v":2636000}]
[null,3,null,null,null,null,null,"Financial Leases"]
[null,3,null,null,null,null,null,"Other Current Liabilities",{"$f":"2000*9522","v":19044000},{"$f":"2000*11257","v":22514000},{"$f":"2000*13232","v":26464000}]
[null,3,null,null,null,null,null,"  Total Current Liabilities",{"$f":"SUM(I202:I206)","v":57256000},{"$f":"SUM(J202:J206)","v":61364000},{"$f":"SUM(K202:K206)","v":64156000},{"$f":"SUM(L202:L206)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,3,null,null,null,null,null,"Long-term Debt (Loan)",38032000,39216000,40240000]
[null,3,null,null,null,null,null,"Long-term Liabilities to Government"]
[null,3,null,null,null,null,null,"Financial Leases"]
[null,3,null,null,null,null,null,"Other Long-term Liabilities",{"$f":"2000*(3421+31853)","v":70548000},{"$f":"2000*(4759+30339)","v":70196000},{"$f":"2000*(5831+26715)","v":65092000}]
[null,3,null,null,null,null,null,"  Total Non-Current Liabilities",{"$f":"SUM(I208:I211)","v":108580000},109412000,105332000,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,null,null,null,null,null,"Liabilities Directly Associated with Assets Held for Sale"]
[null,3,null,null,null,null,null,"Total Liabilities",{"$f":"I213+I212+I207","v":165836000},170776000,169488000,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,null,null,null,null,null,"Founding Capital",{"$f":"2000*164893","v":329786000},{"$f":"2000*164893","v":329786000},{"$f":"2000*164893","v":329786000}]
[null,3,null,null,null,null,null,"Retained Earnings",{"$f":"2000*-37812","v":-75624000},{"$f":"2000*-38816","v":-77632000},{"$f":"2000*-38541","v":-77082000}]
[null,3,null,null,null,null,null,"Reserves",{"$f":"2000*18","v":36000},{"$f":"2000*4098","v":8196000},{"$f":"2000*7771","v":15542000}]
[null,3,null,null,null,null,null,"Non-controlling Holdings"]
[null,3,null,null,null,null,null,"Total Equity",{"$f":"SUM(I215:I218)","v":254198000},{"$f":"SUM(J215:J218)","v":260350000},{"$f":"SUM(K215:K218)","v":268246000},{"$f":"SUM(L215:L218)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,3,null,null,null,null,null,"Total Liabilities And Equity",{"$f":"I219+I214","v":420034000},431126000,437734000,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,null,null,null,null,null,{"$f":"$H$51","v":"Azerbaijan"}]
[null,3,null,null,null,null,null,{"$f":"$H$52","v":"Bahamas, The"},{"$f":"IF(AND(I200=0,I220=0),\"\",IF(ROUND(I200-I220,0)<>0,$C$2,$C$3))","v":"Congo, Republic of"},{"$f":"IF(AND(J200=0,J220=0),\"\",IF(ROUND(J200-J220,0)<>0,$C$2,$C$3))","v":"Congo, Republic of"},"Congo, Republic of","","","","","","","","","","","",""]
[null,3,null,null,null,null,null,{"$f":"$H$53","v":"Total dividends declared for the year."}]
[null,3,null,null,null,null,null,"Revenue from Trading Activities",{"$f":"2000*38488","v":76976000},{"$f":"2000*44055","v":88110000},{"$f":"2000*48846","v":97692000}]
[null,3,null,null,null,null,null,"Government Grants Received"]
[null,3,null,null,null,null,null,"Cost Of Goods Sold (-)",{"$f":"2000*-23479","v":-46958000},{"$f":"2000*-16368","v":-32736000},{"$f":"2000*-15589","v":-31178000}]
[null,3,null,null,null,null,null,"  Gross Profit",{"$f":"SUM(I224:I226)","v":30018000},{"$f":"SUM(J224:J226)","v":55374000},{"$f":"SUM(K224:K226)","v":66514000},{"$f":"SUM(L224:L226)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,3,null,null,null,null,null,"Other Operating Income",{"$f":"2000*1260","v":2520000},{"$f":"2000*2546","v":5092000},{"$f":"2000*4849","v":9698000}]
[null,3,null,null,null,null,null,"Other Operating Expenses (- = expense)",{"$f":"2000*(385+927-7818)","v":-13012000},{"$f":"2000*(-9806-1837-8533)","v":-40352000},{"$f":"-13339-5166-8349","v":-26854}]
[null,3,null,null,null,null,null,"  Operating Profit (EBIT)",{"$f":"SUM(I227:I229)","v":19526000},{"$f":"SUM(J227:J229)","v":20114000},{"$f":"SUM(K227:K229)","v":76185146},{"$f":"SUM(L227:L229)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,3,null,null,null,null,null,"Finance Costs (- = expense)",{"$f":"2000*-4136","v":-8272000},{"$f":"2000*-4488","v":-8976000},{"$f":"2000*-6506","v":-13012000}]
[null,3,null,null,null,null,null,"Finance Income (- = expense)",{"$f":"2000*16","v":32000},{"$f":"2000*95","v":190000},{"$f":"2000*129","v":258000}]
[null,3,null,null,null,null,null,"Other Non-operating Net Gain/Loss (- = loss)",{"$f":"2000*-958","v":-1916000}]
[null,3,null,null,null,null,null,"Net Profit Before Tax",{"$f":"I230+ SUM(I231:I233)","v":9370000},{"$f":"J230+ SUM(J231:J233)","v":11328000},{"$f":"K230+ SUM(K231:K233)","v":63431146},0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,null,null,null,null,null,"Income Tax Expense (- = expense)",{"$f":"2000*-863","v":-1726000},{"$f":"2000*-1032","v":-2064000},{"$f":"2000*-1103","v":-2206000}]
[null,3,null,null,null,null,null,"Gain/Loss from Discontinued Operations (- = loss)"]
[null,3,null,null,null,null,null,"Net Profit",{"$f":"I234+SUM(I235:I236)","v":7644000},{"$f":"J234+SUM(J235:J236)","v":9264000},{"$f":"K234+SUM(K235:K236)","v":61225146},{"$f":"L234+ SUM(L235:L236)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,3,null,null,null,null,null,"Less Dividends (-)"]
[null,3,null,null,null,null,null,"Retained Earnings for the year",{"$f":"SUM(I237:I238)","v":7644000},{"$f":"SUM(J237:J238)","v":9264000},61225146,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3]
[null,3,null,null,null,null,null,"Operating Profit (EBIT)",{"$f":"I230","v":19526000},20114000,76185146,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,null,null,null,null,null,"Add back: Depreciation & Amortization",{"$f":"2000*7818","v":15636000},{"$f":"2000*8533","v":17066000},{"$f":"2000*8349","v":16698000}]
[null,{"$f":"B242","v":3},null,null,null,null,null,"EBITDA",{"$f":"I241+I242","v":35162000},37180000,92883146,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,null,null,null,null,null,"Memorandum Items:"]
[null,3,null,null,null,null,null,"Acquisition of Nonfinancial Assets"]
[null,3,null,null,null,null,null,"Disposal of Nonfinancial Assets (-)"]
[null,3,null,null,null,null,null,"Net Investment in Nonfinancial Assets",{"$f":"I245+I246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,null,null,"*Nota: Generalmente, los estados financieros anuales no contienen información sobre Transacciones del gobierno. Realice las gestiones necesarias con las fuentes pertinentes, entre ellas, el Departamento de Presupuesto, el Departamento de Deuda e Informes de Riesgo Fiscal.",null,null,{"$f":"$H$78","v":"Category 1"}]
[null,3,null,null,null,null,null,"Guaranteed Debt (Outstanding Stock)"]
[null,3,null,null,null,null,null,"Guaranteed Debt (Repayments)"]
[null,3,null,null,null,null,null,"Guaranteed Debt (Defaults)"]
[null,3,null,null,null,null,null,"On Lending (Stock)"]
[null,3,null,null,null,null,null,"On Lending (Repayments)"]
[null,3,null,null,null,null,null,"On Lending (Arrears)"]
[null,3,null,null,null,null,null,"Loans (Stock)"]
[null,3,null,null,null,null,null,"Loans (Repayments)"]
[null,3,null,null,null,null,null,"Loans (Arrears)"]
[null,3,null,null,null,null,null,"Capital Transfers"]
[null,3,null,null,null,null,null,"Current Transfers"]
[null,3,null,null,null,null,null,"Equity Injections"]
[null,3]
[null,4,{"$f":"IF(F267=\"Mining\", \"Mining\",IF(F267=\"Electricity and Gas\", \"Electricity_and_Gas\",IF(F267=\"Transportation\",\"Transportation\",IF(F267=\"Other Activities\", \"Other_Activities\",IF(F267 = \"Other Industries\", \"Other_Industries\",IF(F267=\"Water Utilities\",\"Water_Utilities\",\"\"))))))","v":"Mining"},null,{"$f":"$C$5&B262","v":"Assets = Liabilities + Equity4"},null,null,{"$f":"$H$7","v":"Measures ability to generate adequate revenue to cover operating expenses. A ratio < 1 indicates entity is unable to cover its operating expenses and is not sustainable without supplementary funding. A higher ratio indicates a company better able to withstand shocks and remain profitable and sustainable"}]
[null,{"$f":"B262","v":4},null,null,{"$f":"$E$8","v":"Cost Of Goods Sold (-)"},"Non-Financial Public Corporation","\u0080",{"$f":"$H$8","v":"Add back: Depreciation & Amortization"},{"$f":"First_Year","v":0},{"$f":"I263+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,{"$f":"B263","v":4},null,null,{"$f":"$E$9","v":"Gross Profit"},{"$f":"IFERROR(IF(F263=Companies!$AF$3, \"Fin\", IF(F263 = Companies!$AF$4, \"NonFin\",\"\")),\"\")","v":"Fin"},null,{"$f":"$H$9","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"'Language Tables'!$D$275","v":"Costa Rica"}]
[null,4,null,null,{"$f":"$E$10","v":"Other operating expenses (- = expense)"},"Oil Producer",null,{"$f":"$H$10","v":"Measures an SOE's reliance on the government to support its operations. A higher ratio, indicates greater dependency on funding from the government to sustain the company's operations"}]
[null,4,null,null,{"$f":"$E$11","v":"Operating Profit (EBIT)"},"Oil Producer",null,"Cash and Cash Equivalents",{"$f":"0.02*878438350","v":17568767},{"$f":"0.02*1263987000","v":25279740},{"$f":"0.02*1539453000","v":30789060}]
[null,4,null,null,{"$f":"$E$12","v":"Finance Costs (- = expense)"},"Mining","\u0080","Short-term Financial Investments",{"$f":"0.02*1182669493","v":23653389.859999999},{"$f":"0.02*1638941000","v":32778820},{"$f":"0.02*386459000","v":7729180}]
[null,4,null,null,{"$f":"$E$13","v":"Finance Income (- = expense)"},null,"\u0080","  Total Cash & ST Investments",{"$f":"SUM(I266:I267)","v":41222156.859999999},{"$f":"SUM(J266:J267)","v":58058560},{"$f":"SUM(K266:K267)","v":38518240},{"$f":"SUM(L266:L267)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,null,{"$f":"$E$14","v":"Other Non-operating Net Gain/Loss (- = loss)"},null,null,"Trade Receivables",{"$f":"0.02*279811631","v":5596232.6200000001},{"$f":"0.02*467867000","v":9357340},{"$f":"0.02*493977000","v":9879540}]
[null,4,null,null,{"$f":"$E$15","v":"Income Tax Expense (- = expense)"},null,null,"Other Accounts Receivable",{"$f":"0.02*143177085","v":2863541.7},{"$f":"0.02*105740000","v":2114800},{"$f":"0.02*119665000","v":2393300}]
[null,4,null,null,null,null,null,"  Total Receivables",{"$f":"SUM(I269:I270)","v":8459774.3200000003},{"$f":"SUM(J269:J270)","v":11472140},{"$f":"SUM(K269:K270)","v":12272840},{"$f":"SUM(L269:L270)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,null,{"$f":"$E$17","v":"Gain/Loss from Discontinued Operations (- = loss)"},1,null,"Inventory",{"$f":"0.02*98776900","v":1975538},{"$f":"0.02*250369000","v":5007380},{"$f":"0.02*312299000","v":6245980}]
[null,4,null,null,{"$f":"$E$18","v":"Net Profit"},null,null,"Short-term Assets from Government"]
[null,4,null,null,{"$f":"$E$19","v":"Less Dividends (-)"},null,null,"Financial Leases"]
[null,4,null,null,{"$f":"$E$20","v":"Retained Earnings for the year"},null,null,"Other Current Assets",{"$f":"0.02*1343546917","v":26870938.34},{"$f":"0.02*390517000","v":7810340},{"$f":"0.02*415098000","v":8301960}]
[null,4,null,null,null,{"$f":"IF(SUM(F272:F275)<>1,'Language Tables'!$D$276,\"\")","v":""},null,"  Total Current Assets",{"$f":"SUM(I272:I275) +I268+I271","v":78528407.520000011},{"$f":"SUM(J272:J275) +J268+J271","v":82348420},{"$f":"SUM(K272:K275) +K268+K271","v":65339020},{"$f":"SUM(L272:L275) +L268+L271","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,null,null,null,null,"Net Property, Plant & Equipment (Fixed Assets)",{"$f":"0.02*2953135665","v":59062713.300000004},{"$f":"0.02*4080165000","v":81603300},{"$f":"0.02*4515170000","v":90303400}]
[null,4,null,null,null,null,null,"Long-term Investments",{"$f":"0.02*3967310022","v":79346200.439999998},{"$f":"0.02*4104379000","v":82087580},{"$f":"0.02*5109432000","v":102188640}]
[null,4,null,null,null,null,null,"Goodwill & Other Intangibles",{"$f":"0.02*116488612","v":2329772.2400000002},{"$f":"0.02*185205000","v":3704100},{"$f":"0.02*173077000","v":3461540}]
[null,4,null,null,null,null,null,"Long-term Assets from Government",{"$f":"0.02*143828025","v":2876560.5},{"$f":"0.02*195347000","v":3906940},{"$f":"0.02*210954000","v":4219080}]
[null,4,null,null,null,null,null,"Financial Leases"]
[null,4,null,null,null,null,null,"Other Long-Term Assets",{"$f":"0.02*775894570","v":15517891.4},{"$f":"0.02*867441000","v":17348820},{"$f":"0.02*739696000","v":14793920}]
[null,4,null,null,null,null,null,"  Total Non-current Assets",{"$f":"SUM(I277:I282)","v":159133137.88000003},{"$f":"SUM(J277:J282)","v":188650740},{"$f":"SUM(K277:K282)","v":214966580},{"$f":"SUM(L277:L282)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,null,null,null,null,"Assets Held for Sale"]
[null,4,null,null,null,null,null,"Total Assets",{"$f":"I283+I284+I276","v":237661545.40000004},270999160,280305600,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,null,null,null,null,"LIABILITIES"]
[null,4,null,null,null,null,null,"Short-term Debt (Loan)",{"$f":"0.02*366438649","v":7328772.9800000004},{"$f":"0.02*884140000","v":17682800},{"$f":"0.02*330590000","v":6611800}]
[null,4,null,null,null,null,null,"Trade Payables",{"$f":"0.02*260137009","v":5202740.18},{"$f":"0.02*513851000","v":10277020},{"$f":"0.02*632739000","v":12654780}]
[null,4,null,null,null,null,null,"Short-term Liabilities to Government",{"$f":"0.02*36316296","v":726325.92},{"$f":"0.02*111279000","v":2225580},{"$f":"0.02*118298000","v":2365960}]
[null,4,null,null,null,null,null,"Financial Leases"]
[null,4,null,null,null,null,null,"Other Current Liabilities",{"$f":"0.02*1028499788","v":20569995.760000002},{"$f":"0.02*616687000","v":12333740},{"$f":"0.02*726528000","v":14530560}]
[null,4,null,null,null,null,null,"  Total Current Liabilities",{"$f":"SUM(I287:I291)","v":33827834.840000004},{"$f":"SUM(J287:J291)","v":42519140},{"$f":"SUM(K287:K291)","v":36163100},{"$f":"SUM(L287:L291)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,null,null,null,null,"Long-term Debt (Loan)",{"$f":"0.02*2706101321","v":54122026.420000002},{"$f":"0.02*3417112000","v":68342240},{"$f":"0.02*3822648000","v":76452960}]
[null,4,null,null,null,null,null,"Long-term Liabilities to Government"]
[null,4,null,null,null,null,null,"Financial Leases"]
[null,4,null,null,null,null,null,"Other Long-term Liabilities",{"$f":"0.02*1207313292","v":24146265.84},{"$f":"0.02*1223284000","v":24465680},{"$f":"0.02*1241408000","v":24828160}]
[null,4,null,null,null,null,null,"  Total Non-Current Liabilities",{"$f":"SUM(I293:I296)","v":78268292.260000005},{"$f":"SUM(J293:J296)","v":92807920},{"$f":"SUM(K293:K296)","v":101281120},{"$f":"SUM(L293:L296)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,null,null,null,null,"Liabilities Directly Associated with Assets Held for Sale"]
[null,4,null,null,null,null,null,"Total Liabilities",{"$f":"I298+I297+I292","v":112096127.10000001},135327060,137444220,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,null,null,null,null,"Founding Capital",{"$f":"0.02*940254104","v":18805082.080000002},{"$f":"0.02*953304000","v":19066080},{"$f":"0.02*957418000","v":19148360}]
[null,4,null,null,null,null,null,"Retained Earnings",{"$f":"0.02*3163685193","v":63273703.859999999},{"$f":"0.02*3665192000","v":73303840},{"$f":"0.02*4341063000","v":86821260}]
[null,4,null,null,null,null,null,"Reserves",{"$f":"0.02*1372771521","v":27455430.420000002},{"$f":"0.02*1295091000","v":25901820},{"$f":"0.02*1764108000","v":35282160}]
[null,4,null,null,null,null,null,"Non-controlling Holdings",{"$f":"0.02*801560097","v":16031201.939999999},{"$f":"0.02*870018000","v":17400360},{"$f":"0.02*80480000","v":1609600}]
[null,4,null,null,null,null,null,"Total Equity",{"$f":"SUM(I300:I303)","v":125565418.3},{"$f":"SUM(J300:J303)","v":135672100},{"$f":"SUM(K300:K303)","v":142861380},{"$f":"SUM(L300:L303)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,null,null,null,null,"Total Liabilities And Equity",{"$f":"I304+I299","v":237661545.40000001},270999160,280305600,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,null,null,null,null,{"$f":"$H$51","v":"Azerbaijan"}]
[null,4,null,null,null,null,null,{"$f":"$H$52","v":"Bahamas, The"},{"$f":"IF(AND(I285=0,I305=0),\"\",IF(ROUND(I285-I305,0)<>0,$C$2,$C$3))","v":"Congo, Republic of"},{"$f":"IF(AND(J285=0,J305=0),\"\",IF(ROUND(J285-J305,0)<>0,$C$2,$C$3))","v":"Congo, Republic of"},"Congo, Republic of","","","","","","","","","","","",""]
[null,4,null,null,null,null,null,{"$f":"$H$53","v":"Total dividends declared for the year."}]
[null,4,null,null,null,null,null,"Revenue from Trading Activities",{"$f":"0.02*1876865036","v":37537300.719999999},{"$f":"0.02*5351452000","v":107029040},{"$f":"0.02*7888711000","v":157774220}]
[null,4,null,null,null,null,null,"Government Grants Received",{"$f":"0.1*I309","v":3753730.0720000002},{"$f":"0.1*J309","v":10702904},{"$f":"0.1*K309","v":15777422}]
[null,4,null,null,null,null,null,"Cost Of Goods Sold (-)"]
[null,4,null,null,null,null,null,"  Gross Profit",{"$f":"SUM(I309:I311)","v":41291030.791999996},{"$f":"SUM(J309:J311)","v":117731944},{"$f":"SUM(K309:K311)","v":173551642},{"$f":"SUM(L309:L311)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,null,null,null,null,"Other Operating Income"]
[null,4,null,null,null,null,null,"Other Operating Expenses (- = expense)",{"$f":"0.02*-1901619343","v":-38032386.859999999},{"$f":"0.02*-4392753000","v":-87855060},{"$f":"0.02*-6453418000","v":-129068360}]
[null,4,null,null,null,null,null,"  Operating Profit (EBIT)",{"$f":"SUM(I312:I314)","v":3258643.9319999963},{"$f":"SUM(J312:J314)","v":29876884},{"$f":"SUM(K312:K314)","v":44483282},{"$f":"SUM(L312:L314)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,null,null,null,null,"Finance Costs (- = expense)",{"$f":"0.02*-230383354","v":-4607667.08},{"$f":"0.02*-306355000","v":-6127100},{"$f":"0.02*-427655000","v":-8553100}]
[null,4,null,null,null,null,null,"Finance Income (- = expense)"]
[null,4,null,null,null,null,null,"Other Non-operating Net Gain/Loss (- = loss)",{"$f":"0.02*779099841","v":15581996.82},{"$f":"0.02*63389000","v":1267780},{"$f":"0.02*-34867000","v":-697340}]
[null,4,null,null,null,null,null,"Net Profit Before Tax",{"$f":"I315+ SUM(I316:I318)","v":14232973.671999997},{"$f":"J315+ SUM(J316:J318)","v":25017564},{"$f":"K315+ SUM(K316:K318)","v":35232842},0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,null,null,null,null,"Income Tax Expense (- = expense)",{"$f":"0.02*-163791137","v":-3275822.74},{"$f":"0.02*-190285000","v":-3805700},{"$f":"0.02*-279260000","v":-5585200}]
[null,4,null,null,null,null,null,"Gain/Loss from Discontinued Operations (- = loss)"]
[null,4,null,null,null,null,null,"Net Profit",{"$f":"I319+SUM(I320:I321)","v":10957150.931999996},{"$f":"J319+SUM(J320:J321)","v":21211864},{"$f":"K319+SUM(K320:K321)","v":29647642},{"$f":"L319+ SUM(L320:L321)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,null,null,null,null,"Less Dividends (-)",{"$f":"0.05*I320","v":-163791.13700000002},{"$f":"0.05*J320","v":-190285},{"$f":"0.05*K320","v":-279260}]
[null,4,null,null,null,null,null,"Retained Earnings for the year",{"$f":"SUM(I322:I323)","v":10793359.794999996},{"$f":"SUM(J322:J323)","v":21021579},29368382,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4]
[null,4,null,null,null,null,null,"Operating Profit (EBIT)",{"$f":"I315","v":3258643.9319999963},29876884,44483282,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,null,null,null,null,"Add back: Depreciation & Amortization",{"$f":"0.02*167171547","v":3343430.94},{"$f":"0.02*238021000","v":4760420},{"$f":"0.02*285186000","v":5703720}]
[null,{"$f":"B327","v":4},null,null,null,null,null,"EBITDA",{"$f":"I326+I327","v":6602074.8719999958},34637304,50187002,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,null,null,null,null,"Memorandum Items:"]
[null,4,null,null,null,null,null,"Acquisition of Nonfinancial Assets"]
[null,4,null,null,null,null,null,"Disposal of Nonfinancial Assets (-)"]
[null,4,null,null,null,null,null,"Net Investment in Nonfinancial Assets",{"$f":"I330+I331","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,null,null,"*Nota: Generalmente, los estados financieros anuales no contienen información sobre Transacciones del gobierno. Realice las gestiones necesarias con las fuentes pertinentes, entre ellas, el Departamento de Presupuesto, el Departamento de Deuda e Informes de Riesgo Fiscal.",null,null,{"$f":"$H$78","v":"Category 1"}]
[null,4,null,null,null,null,null,"Guaranteed Debt (Outstanding Stock)"]
[null,4,null,null,null,null,null,"Guaranteed Debt (Repayments)"]
[null,4,null,null,null,null,null,"Guaranteed Debt (Defaults)"]
[null,4,null,null,null,null,null,"On Lending (Stock)"]
[null,4,null,null,null,null,null,"On Lending (Repayments)"]
[null,4,null,null,null,null,null,"On Lending (Arrears)"]
[null,4,null,null,null,null,null,"Loans (Stock)"]
[null,4,null,null,null,null,null,"Loans (Repayments)"]
[null,4,null,null,null,null,null,"Loans (Arrears)"]
[null,4,null,null,null,null,null,"Capital Transfers"]
[null,4,null,null,null,null,null,"Current Transfers"]
[null,4,null,null,null,null,null,"Equity Injections"]
[null,4]
[null,5,{"$f":"IF(F352=\"Mining\", \"Mining\",IF(F352=\"Electricity and Gas\", \"Electricity_and_Gas\",IF(F352=\"Transportation\",\"Transportation\",IF(F352=\"Other Activities\", \"Other_Activities\",IF(F352 = \"Other Industries\", \"Other_Industries\",IF(F352=\"Water Utilities\",\"Water_Utilities\",\"\"))))))","v":"Transportation"},null,{"$f":"$C$5&B347","v":"Assets = Liabilities + Equity5"},null,null,{"$f":"$H$7","v":"Measures ability to generate adequate revenue to cover operating expenses. A ratio < 1 indicates entity is unable to cover its operating expenses and is not sustainable without supplementary funding. A higher ratio indicates a company better able to withstand shocks and remain profitable and sustainable"}]
[null,{"$f":"B347","v":5},null,null,{"$f":"$E$8","v":"Cost Of Goods Sold (-)"},"Non-Financial Public Corporation","\u0080",{"$f":"$H$8","v":"Add back: Depreciation & Amortization"},{"$f":"First_Year","v":0},{"$f":"I348+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,{"$f":"B348","v":5},null,null,{"$f":"$E$9","v":"Gross Profit"},{"$f":"IFERROR(IF(F348=Companies!$AF$3, \"Fin\", IF(F348 = Companies!$AF$4, \"NonFin\",\"\")),\"\")","v":"Fin"},null,{"$f":"$H$9","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"'Language Tables'!$D$275","v":"Costa Rica"}]
[null,5,null,null,{"$f":"$E$10","v":"Other operating expenses (- = expense)"},"Port Company",null,{"$f":"$H$10","v":"Measures an SOE's reliance on the government to support its operations. A higher ratio, indicates greater dependency on funding from the government to sustain the company's operations"}]
[null,5,null,null,{"$f":"$E$11","v":"Operating Profit (EBIT)"},"Port Company",null,"Cash and Cash Equivalents",null,null,{"$f":"2000*423.213","v":846426}]
[null,5,null,null,{"$f":"$E$12","v":"Finance Costs (- = expense)"},"Transportation","\u0080","Short-term Financial Investments"]
[null,5,null,null,{"$f":"$E$13","v":"Finance Income (- = expense)"},"Service activities incidental to water transportation","\u0080","  Total Cash & ST Investments",{"$f":"SUM(I351:I352)","v":0},{"$f":"SUM(J351:J352)","v":0},{"$f":"SUM(K351:K352)","v":846426},0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,null,null,{"$f":"$E$14","v":"Other Non-operating Net Gain/Loss (- = loss)"},null,null,"Trade Receivables",null,null,{"$f":"2000*434.02","v":868040}]
[null,5,null,null,{"$f":"$E$15","v":"Income Tax Expense (- = expense)"},null,null,"Other Accounts Receivable",null,null,{"$f":"2000*16.763","v":33526}]
[null,5,null,null,null,null,null,"  Total Receivables",{"$f":"SUM(I354:I355)","v":0},0,901566,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,null,null,{"$f":"$E$17","v":"Gain/Loss from Discontinued Operations (- = loss)"},1,null,"Inventory",null,null,{"$f":"2000*862.286","v":1724572}]
[null,5,null,null,{"$f":"$E$18","v":"Net Profit"},null,null,"Short-term Assets from Government",null,null,{"$f":"2000*486.674","v":973348}]
[null,5,null,null,{"$f":"$E$19","v":"Less Dividends (-)"},null,null,"Financial Leases"]
[null,5,null,null,{"$f":"$E$20","v":"Retained Earnings for the year"},null,null,"Other Current Assets",null,null,{"$f":"2000*0.792","v":1584}]
[null,5,null,null,null,{"$f":"IF(SUM(F357:F360)<>1,'Language Tables'!$D$276,\"\")","v":""},null,"  Total Current Assets",{"$f":"SUM(I357:I360) +I353+I356","v":0},{"$f":"SUM(J357:J360) +J353+J356","v":0},{"$f":"SUM(K357:K360) +K353+K356","v":4447496},{"$f":"SUM(L357:L360) +L353+L356","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,5,null,null,null,null,null,"Net Property, Plant & Equipment (Fixed Assets)",null,null,{"$f":"2000*2168.837","v":4337674}]
[null,5,null,null,null,null,null,"Long-term Investments"]
[null,5,null,null,null,null,null,"Goodwill & Other Intangibles",null,null,{"$f":"2000*57.257","v":114514}]
[null,5,null,null,null,null,null,"Long-term Assets from Government",null,null,{"$f":"2000*3.746","v":7492}]
[null,5,null,null,null,null,null,"Financial Leases"]
[null,5,null,null,null,null,null,"Other Long-Term Assets",null,null,{"$f":"2000*67.082","v":134164}]
[null,5,null,null,null,null,null,"  Total Non-current Assets",{"$f":"SUM(I362:I367)","v":0},0,4593844,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,null,null,null,null,null,"Assets Held for Sale"]
[null,5,null,null,null,null,null,"Total Assets",{"$f":"I368+I369+I361","v":0},0,9041340,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,null,null,null,null,null,"LIABILITIES"]
[null,5,null,null,null,null,null,"Short-term Debt (Loan)"]
[null,5,null,null,null,null,null,"Trade Payables",null,null,{"$f":"2000*53.878","v":107756}]
[null,5,null,null,null,null,null,"Short-term Liabilities to Government",null,null,{"$f":"2000*(16.652+13.491)","v":60286}]
[null,5,null,null,null,null,null,"Financial Leases"]
[null,5,null,null,null,null,null,"Other Current Liabilities",null,null,{"$f":"2000*(290.498+137.807+191.562)","v":1239734}]
[null,5,null,null,null,null,null,"  Total Current Liabilities",{"$f":"SUM(I372:I376)","v":0},{"$f":"SUM(J372:J376)","v":0},{"$f":"SUM(K372:K376)","v":1407776},0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,null,null,null,null,null,"Long-term Debt (Loan)"]
[null,5,null,null,null,null,null,"Long-term Liabilities to Government"]
[null,5,null,null,null,null,null,"Financial Leases"]
[null,5,null,null,null,null,null,"Other Long-term Liabilities",null,null,{"$f":"2000*78.8","v":157600}]
[null,5,null,null,null,null,null,"  Total Non-Current Liabilities",{"$f":"SUM(I378:I381)","v":0},0,157600,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,null,null,null,null,null,"Liabilities Directly Associated with Assets Held for Sale"]
[null,5,null,null,null,null,null,"Total Liabilities",{"$f":"I383+I382+I377","v":0},0,1565376,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,null,null,null,null,null,"Founding Capital",null,null,{"$f":"2000*3870.866","v":7741732}]
[null,5,null,null,null,null,null,"Retained Earnings"]
[null,5,null,null,null,null,null,"Reserves",null,null,{"$f":"2000*-132.884","v":-265768}]
[null,5,null,null,null,null,null,"Non-controlling Holdings"]
[null,5,null,null,null,null,null,"Total Equity",{"$f":"SUM(I385:I388)","v":0},{"$f":"SUM(J385:J388)","v":0},{"$f":"SUM(K385:K388)","v":7475964},0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,null,null,null,null,null,"Total Liabilities And Equity",{"$f":"I389+I384","v":0},0,9041340,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,null,null,null,null,null,{"$f":"$H$51","v":"Azerbaijan"}]
[null,5,null,null,null,null,null,{"$f":"$H$52","v":"Bahamas, The"},{"$f":"IF(AND(I370=0,I390=0),\"\",IF(ROUND(I370-I390,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(J370=0,J390=0),\"\",IF(ROUND(J370-J390,0)<>0,$C$2,$C$3))","v":""},"Congo, Republic of","","","","","","","","","","","",""]
[null,5,null,null,null,null,null,{"$f":"$H$53","v":"Total dividends declared for the year."}]
[null,5,null,null,null,null,null,"Revenue from Trading Activities",null,null,{"$f":"2000*1654.122","v":3308244}]
[null,5,null,null,null,null,null,"Government Grants Received"]
[null,5,null,null,null,null,null,"Cost Of Goods Sold (-)",null,null,{"$f":"2000*-1391.523","v":-2783046}]
[null,5,null,null,null,null,null,"  Gross Profit",{"$f":"SUM(I394:I396)","v":0},{"$f":"SUM(J394:J396)","v":0},{"$f":"SUM(K394:K396)","v":525198},0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,null,null,null,null,null,"Other Operating Income"]
[null,5,null,null,null,null,null,"Other Operating Expenses (- = expense)",null,null,{"$f":"2000*(-221.798-54.367+8.763)","v":-534804.00000000012}]
[null,5,null,null,null,null,null,"  Operating Profit (EBIT)",{"$f":"SUM(I397:I399)","v":0},{"$f":"SUM(J397:J399)","v":0},{"$f":"SUM(K397:K399)","v":-9606.0000000001164},0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,null,null,null,null,null,"Finance Costs (- = expense)",null,null,{"$f":"2000*-1.297","v":-2594}]
[null,5,null,null,null,null,null,"Finance Income (- = expense)",null,null,{"$f":"2000*4.028","v":8055.9999999999991}]
[null,5,null,null,null,null,null,"Other Non-operating Net Gain/Loss (- = loss)",null,null,{"$f":"2000*0.118","v":236}]
[null,5,null,null,null,null,null,"Net Profit Before Tax",{"$f":"I400+ SUM(I401:I403)","v":0},{"$f":"J400+ SUM(J401:J403)","v":0},{"$f":"K400+ SUM(K401:K403)","v":-3908.0000000001173},{"$f":"L400+ SUM(L401:L403)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,5,null,null,null,null,null,"Income Tax Expense (- = expense)",null,null,{"$f":"2000*-0.553","v":-1106}]
[null,5,null,null,null,null,null,"Gain/Loss from Discontinued Operations (- = loss)"]
[null,5,null,null,null,null,null,"Net Profit",{"$f":"I404+ SUM(I405:I406)","v":0},{"$f":"J404+ SUM(J405:J406)","v":0},{"$f":"K404+SUM(K405:K406)","v":-5014.0000000001173},{"$f":"L404+ SUM(L405:L406)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,5,null,null,null,null,null,"Less Dividends (-)"]
[null,5,null,null,null,null,null,"Retained Earnings for the year",{"$f":"SUM(I407:I408)","v":0},{"$f":"SUM(J407:J408)","v":0},{"$f":"SUM(K407:K408)","v":-5014.0000000001173},0,0,0,0,0,0,0,0,0,0,0,0]
[null,5]
[null,5,null,null,null,null,null,"Operating Profit (EBIT)",{"$f":"I400","v":0},0,-9606.0000000001164,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,null,null,null,null,null,"Add back: Depreciation & Amortization"]
[null,{"$f":"B412","v":5},null,null,null,null,null,"EBITDA",{"$f":"I411+I412","v":0},0,-9606.0000000001164,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,null,null,null,null,null,"Memorandum Items:"]
[null,5,null,null,null,null,null,"Acquisition of Nonfinancial Assets"]
[null,5,null,null,null,null,null,"Disposal of Nonfinancial Assets (-)"]
[null,5,null,null,null,null,null,"Net Investment in Nonfinancial Assets",{"$f":"I415+I416","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,null,null,{"$f":"'Language Tables'!$D$272","v":"Comoros"},null,null,{"$f":"$H$78","v":"Category 1"}]
[null,5,null,null,null,null,null,"Guaranteed Debt (Outstanding Stock)"]
[null,5,null,null,null,null,null,"Guaranteed Debt (Repayments)"]
[null,5,null,null,null,null,null,"Guaranteed Debt (Defaults)"]
[null,5,null,null,null,null,null,"On Lending (Stock)"]
[null,5,null,null,null,null,null,"On Lending (Repayments)"]
[null,5,null,null,null,null,null,"On Lending (Arrears)"]
[null,5,null,null,null,null,null,"Loans (Stock)"]
[null,5,null,null,null,null,null,"Loans (Repayments)"]
[null,5,null,null,null,null,null,"Loans (Arrears)"]
[null,5,null,null,null,null,null,"Capital Transfers"]
[null,5,null,null,null,null,null,"Current Transfers"]
[null,5,null,null,null,null,null,"Equity Injections"]
[null,5]
[null,6,{"$f":"IF(F437=\"Mining\", \"Mining\",IF(F437=\"Electricity and Gas\", \"Electricity_and_Gas\",IF(F437=\"Transportation\",\"Transportation\",IF(F437=\"Other Activities\", \"Other_Activities\",IF(F437 = \"Other Industries\", \"Other_Industries\",IF(F437=\"Water Utilities\",\"Water_Utilities\",\"\"))))))","v":"Transportation"},null,{"$f":"$C$5&B432","v":"Assets = Liabilities + Equity6"},null,null,{"$f":"$H$7","v":"Measures ability to generate adequate revenue to cover operating expenses. A ratio < 1 indicates entity is unable to cover its operating expenses and is not sustainable without supplementary funding. A higher ratio indicates a company better able to withstand shocks and remain profitable and sustainable"}]
[null,{"$f":"B432","v":6},null,null,{"$f":"$E$8","v":"Cost Of Goods Sold (-)"},"Non-Financial Public Corporation","\u0080",{"$f":"$H$8","v":"Add back: Depreciation & Amortization"},{"$f":"First_Year","v":0},{"$f":"I433+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,{"$f":"B433","v":6},null,null,{"$f":"$E$9","v":"Gross Profit"},{"$f":"IFERROR(IF(F433=Companies!$AF$3, \"Fin\", IF(F433 = Companies!$AF$4, \"NonFin\",\"\")),\"\")","v":"Fin"},null,{"$f":"$H$9","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"'Language Tables'!$D$275","v":"Costa Rica"}]
[null,6,null,null,{"$f":"$E$10","v":"Other operating expenses (- = expense)"},"Post Office",null,{"$f":"$H$10","v":"Measures an SOE's reliance on the government to support its operations. A higher ratio, indicates greater dependency on funding from the government to sustain the company's operations"}]
[null,6,null,null,{"$f":"$E$11","v":"Operating Profit (EBIT)"},"Post Office",null,"Cash and Cash Equivalents",{"$f":"0.2*23252268","v":4650453.6000000006},{"$f":"0.2*25661617","v":5132323.4000000004},{"$f":"0.2*33280226","v":6656045.2000000002}]
[null,6,null,null,{"$f":"$E$12","v":"Finance Costs (- = expense)"},"Transportation","\u0080","Short-term Financial Investments",{"$f":"0.2*3649762","v":729952.4},{"$f":"0.2*1947616","v":389523.20000000001},{"$f":"0.2*10941730","v":2188346}]
[null,6,null,null,{"$f":"$E$13","v":"Finance Income (- = expense)"},"Postal and courier activities","\u0080","  Total Cash & ST Investments",{"$f":"SUM(I436:I437)","v":5380406.0000000009},{"$f":"SUM(J436:J437)","v":5521846.6000000006},{"$f":"SUM(K436:K437)","v":8844391.1999999993},{"$f":"SUM(L436:L437)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,6,null,null,{"$f":"$E$14","v":"Other Non-operating Net Gain/Loss (- = loss)"},null,null,"Trade Receivables",{"$f":"0.2*9285214","v":1857042.8},{"$f":"0.2*11350511","v":2270102.2000000002},{"$f":"0.2*14084439","v":2816887.8000000003}]
[null,6,null,null,{"$f":"$E$15","v":"Income Tax Expense (- = expense)"},null,null,"Other Accounts Receivable"]
[null,6,null,null,null,null,null,"  Total Receivables",{"$f":"SUM(I439:I440)","v":1857042.8},{"$f":"SUM(J439:J440)","v":2270102.2000000002},{"$f":"SUM(K439:K440)","v":2816887.8000000003},{"$f":"SUM(L439:L440)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,6,null,null,{"$f":"$E$17","v":"Gain/Loss from Discontinued Operations (- = loss)"},1,null,"Inventory",{"$f":"0.2*1446388","v":289277.60000000003},{"$f":"0.2*1709131","v":341826.2},{"$f":"0.2*1995479","v":399095.80000000005}]
[null,6,null,null,{"$f":"$E$18","v":"Net Profit"},null,null,"Short-term Assets from Government"]
[null,6,null,null,{"$f":"$E$19","v":"Less Dividends (-)"},null,null,"Financial Leases"]
[null,6,null,null,{"$f":"$E$20","v":"Retained Earnings for the year"},null,null,"Other Current Assets",{"$f":"0.2*3861733","v":772346.60000000009},{"$f":"0.2*2908087","v":581617.4},{"$f":"0.2*3221935","v":644387}]
[null,6,null,null,null,{"$f":"IF(SUM(F442:F445)<>1,'Language Tables'!$D$276,\"\")","v":""},null,"  Total Current Assets",{"$f":"SUM(I442:I445) +I438+I441","v":8299073.0000000009},{"$f":"SUM(J442:J445) +J438+J441","v":8715392.4000000022},{"$f":"SUM(K442:K445) +K438+K441","v":12704761.800000001},{"$f":"SUM(L442:L445) +L438+L441","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,6,null,null,null,null,null,"Net Property, Plant & Equipment (Fixed Assets)",{"$f":"0.2*32343540","v":6468708},{"$f":"0.2*33947903","v":6789580.6000000006},{"$f":"0.2*32818085","v":6563617}]
[null,6,null,null,null,null,null,"Long-term Investments",{"$f":"0.2*12412288","v":2482457.6000000001},{"$f":"0.2*12148714","v":2429742.8000000003},{"$f":"0.2*9383952","v":1876790.4000000001}]
[null,6,null,null,null,null,null,"Goodwill & Other Intangibles",{"$f":"0.2*1877901","v":375580.2},{"$f":"0.2*3313357","v":662671.4},{"$f":"0.2*3416781","v":683356.20000000007}]
[null,6,null,null,null,null,null,"Long-term Assets from Government"]
[null,6,null,null,null,null,null,"Financial Leases"]
[null,6,null,null,null,null,null,"Other Long-Term Assets",{"$f":"0.2*1405141","v":281028.2},{"$f":"0.2*1447508","v":289501.60000000003},{"$f":"0.2*2543342","v":508668.4}]
[null,6,null,null,null,null,null,"  Total Non-current Assets",{"$f":"SUM(I447:I452)","v":9607773.9999999981},{"$f":"SUM(J447:J452)","v":10171496.4},{"$f":"SUM(K447:K452)","v":9632432},{"$f":"SUM(L447:L452)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,6,null,null,null,null,null,"Assets Held for Sale"]
[null,6,null,null,null,null,null,"Total Assets",{"$f":"I453+I454+I446","v":17906847},18886888.800000004,22337193.800000001,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,null,null,null,null,null,"LIABILITIES"]
[null,6,null,null,null,null,null,"Short-term Debt (Loan)",{"$f":"0.2*21653890","v":4330778},{"$f":"0.2*27124544","v":5424908.8000000007},{"$f":"0.2*37694792","v":7538958.4000000004}]
[null,6,null,null,null,null,null,"Trade Payables",{"$f":"0.2*2575314","v":515062.80000000005},{"$f":"0.2*3253108","v":650621.60000000009},{"$f":"0.2*3166847","v":633369.4}]
[null,6,null,null,null,null,null,"Short-term Liabilities to Government",{"$f":"0.2*12604621","v":2520924.2000000002},{"$f":"0.2*12209693","v":2441938.6},{"$f":"0.2*13551908","v":2710381.6}]
[null,6,null,null,null,null,null,"Financial Leases"]
[null,6,null,null,null,null,null,"Other Current Liabilities",{"$f":"0.2*8339176","v":1667835.2000000002},{"$f":"0.2*7587025","v":1517405},{"$f":"0.2*5158256","v":1031651.2000000001}]
[null,6,null,null,null,null,null,"  Total Current Liabilities",{"$f":"SUM(I457:I461)","v":9034600.1999999993},{"$f":"SUM(J457:J461)","v":10034874},{"$f":"SUM(K457:K461)","v":11914360.6},{"$f":"SUM(L457:L461)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,6,null,null,null,null,null,"Long-term Debt (Loan)",{"$f":"0.2*212281","v":42456.200000000004},{"$f":"0.2*363615","v":72723},{"$f":"0.2*7674844","v":1534968.8}]
[null,6,null,null,null,null,null,"Long-term Liabilities to Government"]
[null,6,null,null,null,null,null,"Financial Leases"]
[null,6,null,null,null,null,null,"Other Long-term Liabilities",{"$f":"0.2*2957314","v":591462.80000000005},{"$f":"0.2*3143313","v":628662.60000000009},{"$f":"0.2*3626147","v":725229.4}]
[null,6,null,null,null,null,null,"  Total Non-Current Liabilities",{"$f":"SUM(I463:I466)","v":633919},{"$f":"SUM(J463:J466)","v":701385.60000000009},{"$f":"SUM(K463:K466)","v":2260198.2000000002},{"$f":"SUM(L463:L466)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,6,null,null,null,null,null,"Liabilities Directly Associated with Assets Held for Sale"]
[null,6,null,null,null,null,null,"Total Liabilities",{"$f":"I468+I467+I462","v":9668519.1999999993},10736259.6,14174558.800000001,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,null,null,null,null,null,"Founding Capital",{"$f":"0.2*38787564","v":7757512.8000000007},{"$f":"0.2*38787564","v":7757512.8000000007},{"$f":"0.2*38787564","v":7757512.8000000007}]
[null,6,null,null,null,null,null,"Retained Earnings",{"$f":"0.2*3138676","v":627735.20000000007},{"$f":"0.2*2363354","v":472670.80000000005},{"$f":"0.2*2400184","v":480036.80000000005}]
[null,6,null,null,null,null,null,"Reserves",{"$f":"0.2*480587","v":96117.400000000009},{"$f":"0.2*480587","v":96117.400000000009},{"$f":"0.2*480587","v":96117.400000000009}]
[null,6,null,null,null,null,null,"Non-controlling Holdings",{"$f":"0.2*-1215188","v":-243037.6},{"$f":"0.2*-878359","v":-175671.80000000002},{"$f":"0.2*-855160","v":-171032}]
[null,6,null,null,null,null,null,"Total Equity",{"$f":"SUM(I470:I473)","v":8238327.8000000007},{"$f":"SUM(J470:J473)","v":8150629.2000000011},{"$f":"SUM(K470:K473)","v":8162635.0000000009},{"$f":"SUM(L470:L473)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,6,null,null,null,null,null,"Total Liabilities And Equity",{"$f":"I474+I469","v":17906847},18886888.800000001,22337193.800000001,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,null,null,null,null,null,{"$f":"$H$51","v":"Azerbaijan"}]
[null,6,null,null,null,null,null,{"$f":"$H$52","v":"Bahamas, The"},{"$f":"IF(AND(I455=0,I475=0),\"\",IF(ROUND(I455-I475,0)<>0,$C$2,$C$3))","v":"Congo, Republic of"},{"$f":"IF(AND(J455=0,J475=0),\"\",IF(ROUND(J455-J475,0)<>0,$C$2,$C$3))","v":"Congo, Republic of"},"Congo, Republic of","","","","","","","","","","","",""]
[null,6,null,null,null,null,null,{"$f":"$H$53","v":"Total dividends declared for the year."}]
[null,6,null,null,null,null,null,"Revenue from Trading Activities",{"$f":"0.2*45464613","v":9092922.5999999996},{"$f":"0.2*49471412","v":9894282.4000000004},{"$f":"0.2*55431168","v":11086233.600000001}]
[null,6,null,null,null,null,null,"Government Grants Received"]
[null,6,null,null,null,null,null,"Cost Of Goods Sold (-)",{"$f":"0.2*-13986859","v":-2797371.8000000003},{"$f":"0.2*-18743986","v":-3748797.2},{"$f":"0.2*-21585272","v":-4317054.4000000004}]
[null,6,null,null,null,null,null,"  Gross Profit",{"$f":"SUM(I479:I481)","v":6295550.7999999989},{"$f":"SUM(J479:J481)","v":6145485.2000000002},{"$f":"SUM(K479:K481)","v":6769179.2000000011},{"$f":"SUM(L479:L481)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,6,null,null,null,null,null,"Other Operating Income"]
[null,6,null,null,null,null,null,"Other Operating Expenses (- = expense)",{"$f":"0.2*-32731304","v":-6546260.8000000007},{"$f":"0.2*-33427494","v":-6685498.8000000007},{"$f":"0.2*-34843126","v":-6968625.2000000002}]
[null,6,null,null,null,null,null,"  Operating Profit (EBIT)",{"$f":"SUM(I482:I484)","v":-250710.00000000186},{"$f":"SUM(J482:J484)","v":-540013.60000000056},{"$f":"SUM(K482:K484)","v":-199445.99999999907},{"$f":"SUM(L482:L484)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,6,null,null,null,null,null,"Finance Costs (- = expense)",{"$f":"0.2*-431332","v":-86266.400000000009},{"$f":"0.2*-503253","v":-100650.6},{"$f":"0.2*-1141522","v":-228304.40000000002}]
[null,6,null,null,null,null,null,"Finance Income (- = expense)"]
[null,6,null,null,null,null,null,"Other Non-operating Net Gain/Loss (- = loss)",{"$f":"0.2*3343169","v":668633.80000000005},{"$f":"0.2*3750370","v":750074},{"$f":"0.2*2758014","v":551602.80000000005}]
[null,6,null,null,null,null,null,"Net Profit Before Tax",{"$f":"I485+ SUM(I486:I488)","v":331657.39999999816},{"$f":"J485+ SUM(J486:J488)","v":109409.79999999946},{"$f":"K485+ SUM(K486:K488)","v":123852.40000000095},{"$f":"L485+ SUM(L486:L488)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,6,null,null,null,null,null,"Income Tax Expense (- = expense)",{"$f":"0.2*-395609","v":-79121.8},{"$f":"0.2*-275114","v":-55022.8},{"$f":"0.2*-564822","v":-112964.40000000001}]
[null,6,null,null,null,null,null,"Gain/Loss from Discontinued Operations (- = loss)"]
[null,6,null,null,null,null,null,"Net Profit",{"$f":"I489+SUM(I490:I491)","v":252535.59999999817},{"$f":"J489+SUM(J490:J491)","v":54386.999999999462},{"$f":"K489+SUM(K490:K491)","v":10888.000000000946},{"$f":"L489+ SUM(L490:L491)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,6,null,null,null,null,null,"Less Dividends (-)",{"$f":"0.2*0.05*I490","v":-791.21800000000019},{"$f":"0.2*0.05*J490","v":-550.22800000000018},{"$f":"0.2*0.05*K490","v":-1129.6440000000002}]
[null,6,null,null,null,null,null,"Retained Earnings for the year",{"$f":"SUM(I492:I493)","v":251744.38199999818},{"$f":"SUM(J492:J493)","v":53836.771999999459},9758.3560000009456,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6]
[null,6,null,null,null,null,null,"Operating Profit (EBIT)",{"$f":"I485","v":-250710.00000000186},-540013.60000000056,-199445.99999999907,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,null,null,null,null,null,"Add back: Depreciation & Amortization",{"$f":"0.2*4523696","v":904739.20000000007},{"$f":"0.2*3188184","v":637636.80000000005},{"$f":"0.2*3309290","v":661858}]
[null,{"$f":"B497","v":6},null,null,null,null,null,"EBITDA",{"$f":"I496+I497","v":654029.19999999821},97623.199999999488,462412.00000000093,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,null,null,null,null,null,"Memorandum Items:"]
[null,6,null,null,null,null,null,"Acquisition of Nonfinancial Assets"]
[null,6,null,null,null,null,null,"Disposal of Nonfinancial Assets (-)"]
[null,6,null,null,null,null,null,"Net Investment in Nonfinancial Assets",{"$f":"I500+I501","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,null,null,{"$f":"'Language Tables'!$D$272","v":"Comoros"},null,null,{"$f":"$H$78","v":"Category 1"}]
[null,6,null,null,null,null,null,"Guaranteed Debt (Outstanding Stock)"]
[null,6,null,null,null,null,null,"Guaranteed Debt (Repayments)"]
[null,6,null,null,null,null,null,"Guaranteed Debt (Defaults)"]
[null,6,null,null,null,null,null,"On Lending (Stock)"]
[null,6,null,null,null,null,null,"On Lending (Repayments)"]
[null,6,null,null,null,null,null,"On Lending (Arrears)"]
[null,6,null,null,null,null,null,"Loans (Stock)"]
[null,6,null,null,null,null,null,"Loans (Repayments)"]
[null,6,null,null,null,null,null,"Loans (Arrears)"]
[null,6,null,null,null,null,null,"Capital Transfers"]
[null,6,null,null,null,null,null,"Current Transfers"]
[null,6,null,null,null,null,null,"Equity Injections"]
[null,6]
[null,7,{"$f":"IF(F522=\"Mining\", \"Mining\",IF(F522=\"Electricity and Gas\", \"Electricity_and_Gas\",IF(F522=\"Transportation\",\"Transportation\",IF(F522=\"Other Activities\", \"Other_Activities\",IF(F522 = \"Other Industries\", \"Other_Industries\",IF(F522=\"Water Utilities\",\"Water_Utilities\",\"\"))))))","v":"Transportation"},null,{"$f":"$C$5&B517","v":"Assets = Liabilities + Equity7"},null,null,{"$f":"$H$7","v":"Measures ability to generate adequate revenue to cover operating expenses. A ratio < 1 indicates entity is unable to cover its operating expenses and is not sustainable without supplementary funding. A higher ratio indicates a company better able to withstand shocks and remain profitable and sustainable"}]
[null,{"$f":"B517","v":7},null,null,{"$f":"$E$8","v":"Cost Of Goods Sold (-)"},"Non-Financial Public Corporation","\u0080",{"$f":"$H$8","v":"Add back: Depreciation & Amortization"},{"$f":"First_Year","v":0},{"$f":"I518+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,{"$f":"B518","v":7},null,null,{"$f":"$E$9","v":"Gross Profit"},{"$f":"IFERROR(IF(F518=Companies!$AF$3, \"Fin\", IF(F518 = Companies!$AF$4, \"NonFin\",\"\")),\"\")","v":"Fin"},null,{"$f":"$H$9","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"'Language Tables'!$D$275","v":"Costa Rica"}]
[null,7,null,null,{"$f":"$E$10","v":"Other operating expenses (- = expense)"},"Rail Company",null,{"$f":"$H$10","v":"Measures an SOE's reliance on the government to support its operations. A higher ratio, indicates greater dependency on funding from the government to sustain the company's operations"}]
[null,7,null,null,{"$f":"$E$11","v":"Operating Profit (EBIT)"},"Rail Company",null,"Cash and Cash Equivalents",{"$f":"0.04*81169000","v":3246760},{"$f":"0.04*66606000","v":2664240},{"$f":"0.04*151581000","v":6063240}]
[null,7,null,null,{"$f":"$E$12","v":"Finance Costs (- = expense)"},"Transportation","\u0080","Short-term Financial Investments",{"$f":"0.04*37129000","v":1485160}]
[null,7,null,null,{"$f":"$E$13","v":"Finance Income (- = expense)"},"Passenger rail transport, interurban","\u0080","  Total Cash & ST Investments",{"$f":"SUM(I521:I522)","v":4731920},{"$f":"SUM(J521:J522)","v":2664240},{"$f":"SUM(K521:K522)","v":6063240},{"$f":"SUM(L521:L522)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,7,null,null,{"$f":"$E$14","v":"Other Non-operating Net Gain/Loss (- = loss)"},"JSC",null,"Trade Receivables",{"$f":"0.04*22340000","v":893600},{"$f":"0.04*21639000","v":865560},{"$f":"0.04*13244000","v":529760}]
[null,7,null,null,{"$f":"$E$15","v":"Income Tax Expense (- = expense)"},null,null,"Other Accounts Receivable",{"$f":"0.04*32202000","v":1288080},{"$f":"0.04*20585000","v":823400},{"$f":"0.04*31432000","v":1257280}]
[null,7,null,null,null,null,null,"  Total Receivables",{"$f":"SUM(I524:I525)","v":2181680},{"$f":"SUM(J524:J525)","v":1688960},{"$f":"SUM(K524:K525)","v":1787040},{"$f":"SUM(L524:L525)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,7,null,null,{"$f":"$E$17","v":"Gain/Loss from Discontinued Operations (- = loss)"},1,null,"Inventory",{"$f":"0.04*30317000","v":1212680},{"$f":"0.04*35162000","v":1406480},{"$f":"0.04*37282000","v":1491280}]
[null,7,null,null,{"$f":"$E$18","v":"Net Profit"},null,null,"Short-term Assets from Government"]
[null,7,null,null,{"$f":"$E$19","v":"Less Dividends (-)"},null,null,"Financial Leases"]
[null,7,null,null,{"$f":"$E$20","v":"Retained Earnings for the year"},null,null,"Other Current Assets",{"$f":"0.04*143857000","v":5754280},{"$f":"0.04*159589000","v":6383560},{"$f":"0.04*156750000","v":6270000}]
[null,7,null,null,null,{"$f":"IF(SUM(F527:F530)<>1,'Language Tables'!$D$276,\"\")","v":""},null,"  Total Current Assets",{"$f":"SUM(I527:I530) +I523+I526","v":13880560},{"$f":"SUM(J527:J530) +J523+J526","v":12143240},{"$f":"SUM(K527:K530) +K523+K526","v":15611560},{"$f":"SUM(L527:L530) +L523+L526","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,7,null,null,null,null,null,"Net Property, Plant & Equipment (Fixed Assets)",{"$f":"0.04*2664406000","v":106576240},{"$f":"0.04*2741395000","v":109655800},{"$f":"0.04*2779962000","v":111198480}]
[null,7,null,null,null,null,null,"Long-term Investments",{"$f":"0.04*27404000","v":1096160},{"$f":"0.04*32359000","v":1294360},{"$f":"0.04*33553000","v":1342120}]
[null,7,null,null,null,null,null,"Goodwill & Other Intangibles",{"$f":"0.04*14255000","v":570200},{"$f":"0.04*11874000","v":474960},{"$f":"0.04*7774000","v":310960}]
[null,7,null,null,null,null,null,"Long-term Assets from Government",{"$f":"0.04*5953000","v":238120},{"$f":"0.04*6424000","v":256960},{"$f":"0.04*501000","v":20040}]
[null,7,null,null,null,null,null,"Financial Leases"]
[null,7,null,null,null,null,null,"Other Long-Term Assets",{"$f":"0.04*91752000","v":3670080},{"$f":"0.04*102800000","v":4112000},{"$f":"0.04*129784000","v":5191360}]
[null,7,null,null,null,null,null,"  Total Non-current Assets",{"$f":"SUM(I532:I537)","v":112150800},{"$f":"SUM(J532:J537)","v":115794080},{"$f":"SUM(K532:K537)","v":118062960},{"$f":"SUM(L532:L537)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,7,null,null,null,null,null,"Assets Held for Sale"]
[null,7,null,null,null,null,null,"Total Assets",{"$f":"I538+I539+I531","v":126031360},127937320,133674520,0,0,0,0,0,0,0,0,0,0,0,0]
[null,7,null,null,null,null,null,"LIABILITIES"]
[null,7,null,null,null,null,null,"Short-term Debt (Loan)",{"$f":"0.04*93751000","v":3750040},{"$f":"0.04*175164000","v":7006560},{"$f":"0.04*90570000","v":3622800}]
[null,7,null,null,null,null,null,"Trade Payables",{"$f":"0.04*117624000","v":4704960},{"$f":"0.04*140222000","v":5608880},{"$f":"0.04*116912000","v":4676480}]
[null,7,null,null,null,null,null,"Short-term Liabilities to Government",{"$f":"0.04*10896000","v":435840},{"$f":"0.04*9738000","v":389520},{"$f":"0.04*22231000","v":889240}]
[null,7,null,null,null,null,null,"Financial Leases"]
[null,7,null,null,null,null,null,"Other Current Liabilities",{"$f":"0.04*224884000","v":8995360},{"$f":"0.04*229696000","v":9187840},{"$f":"0.04*218252000","v":8730080}]
[null,7,null,null,null,null,null,"  Total Current Liabilities",{"$f":"SUM(I542:I546)","v":17886200},{"$f":"SUM(J542:J546)","v":22192800},{"$f":"SUM(K542:K546)","v":17918600},{"$f":"SUM(L542:L546)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,7,null,null,null,null,null,"Long-term Debt (Loan)",{"$f":"0.04*1170969000","v":46838760},{"$f":"0.04*1207113000","v":48284520},{"$f":"0.04*1395536000","v":55821440}]
[null,7,null,null,null,null,null,"Long-term Liabilities to Government"]
[null,7,null,null,null,null,null,"Financial Leases"]
[null,7,null,null,null,null,null,"Other Long-term Liabilities",{"$f":"0.04*274178000","v":10967120},{"$f":"0.04*295665000","v":11826600},{"$f":"0.04*342858000","v":13714320}]
[null,7,null,null,null,null,null,"  Total Non-Current Liabilities",{"$f":"SUM(I548:I551)","v":57805880},{"$f":"SUM(J548:J551)","v":60111120},{"$f":"SUM(K548:K551)","v":69535760},{"$f":"SUM(L548:L551)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,7,null,null,null,null,null,"Liabilities Directly Associated with Assets Held for Sale"]
[null,7,null,null,null,null,null,"Total Liabilities",{"$f":"I553+I552+I547","v":75692080},82303920,87454360,0,0,0,0,0,0,0,0,0,0,0,0]
[null,7,null,null,null,null,null,"Founding Capital",{"$f":"0.04*1062635000","v":42505400},{"$f":"0.04*1062925000","v":42517000},{"$f":"0.04*1082299000","v":43291960}]
[null,7,null,null,null,null,null,"Retained Earnings",{"$f":"0.04*206602000","v":8264080},{"$f":"0.04*102243000","v":4089720},{"$f":"0.04*78697000","v":3147880}]
[null,7,null,null,null,null,null,"Reserves",{"$f":"0.04*-37710000","v":-1508400},{"$f":"0.04*-50687000","v":-2027480},{"$f":"0.04*-31139000","v":-1245560}]
[null,7,null,null,null,null,null,"Non-controlling Holdings",{"$f":"0.04*26955000","v":1078200},{"$f":"0.04*26354000","v":1054160},{"$f":"0.04*25647000","v":1025880}]
[null,7,null,null,null,null,null,"Total Equity",{"$f":"SUM(I555:I558)","v":50339280},{"$f":"SUM(J555:J558)","v":45633400},{"$f":"SUM(K555:K558)","v":46220160},{"$f":"SUM(L555:L558)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,7,null,null,null,null,null,"Total Liabilities And Equity",{"$f":"I559+I554","v":126031360},127937320,133674520,0,0,0,0,0,0,0,0,0,0,0,0]
[null,7,null,null,null,null,null,{"$f":"$H$51","v":"Azerbaijan"}]
[null,7,null,null,null,null,null,{"$f":"$H$52","v":"Bahamas, The"},{"$f":"IF(AND(I540=0,I560=0),\"\",IF(ROUND(I540-I560,0)<>0,$C$2,$C$3))","v":"Congo, Republic of"},{"$f":"IF(AND(J540=0,J560=0),\"\",IF(ROUND(J540-J560,0)<>0,$C$2,$C$3))","v":"Congo, Republic of"},"Congo, Republic of","","","","","","","","","","","",""]
[null,7,null,null,null,null,null,{"$f":"$H$53","v":"Total dividends declared for the year."}]
[null,7,null,null,null,null,null,"Revenue from Trading Activities",{"$f":"0.04*913113000","v":36524520},{"$f":"0.04*1044174000","v":41766960},{"$f":"0.04*1139138000","v":45565520}]
[null,7,null,null,null,null,null,"Government Grants Received"]
[null,7,null,null,null,null,null,"Cost Of Goods Sold (-)",{"$f":"0.04*-378917000","v":-15156680},{"$f":"0.04*-437087000","v":-17483480},{"$f":"0.04*-469954000","v":-18798160}]
[null,7,null,null,null,null,null,"  Gross Profit",{"$f":"SUM(I564:I566)","v":21367840},{"$f":"SUM(J564:J566)","v":24283480},{"$f":"SUM(K564:K566)","v":26767360},{"$f":"SUM(L564:L566)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,7,null,null,null,null,null,"Other Operating Income"]
[null,7,null,null,null,null,null,"Other Operating Expenses (- = expense)",{"$f":"0.04*-429094000","v":-17163760},{"$f":"0.04*-478915000","v":-19156600},{"$f":"0.04*-499031000","v":-19961240}]
[null,7,null,null,null,null,null,"  Operating Profit (EBIT)",{"$f":"SUM(I567:I569)","v":4204080},{"$f":"SUM(J567:J569)","v":5126880},{"$f":"SUM(K567:K569)","v":6806120},{"$f":"SUM(L567:L569)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,7,null,null,null,null,null,"Finance Costs (- = expense)",{"$f":"0.04*-97714000","v":-3908560},{"$f":"0.04*-103534000","v":-4141360},{"$f":"0.04*-176090000","v":-7043600}]
[null,7,null,null,null,null,null,"Finance Income (- = expense)"]
[null,7,null,null,null,null,null,"Other Non-operating Net Gain/Loss (- = loss)",{"$f":"0.04*11667000","v":466680},{"$f":"0.04*-108779000","v":-4351160},{"$f":"0.04*-40170000","v":-1606800}]
[null,7,null,null,null,null,null,"Net Profit Before Tax",{"$f":"I570+ SUM(I571:I573)","v":762200},{"$f":"J570+ SUM(J571:J573)","v":-3365640},{"$f":"K570+ SUM(K571:K573)","v":-1844280},0,0,0,0,0,0,0,0,0,0,0,0]
[null,7,null,null,null,null,null,"Income Tax Expense (- = expense)",{"$f":"0.04*-6144000","v":-245760},{"$f":"0.04*-2314000","v":-92560},{"$f":"0.04*-24218000","v":-968720}]
[null,7,null,null,null,null,null,"Gain/Loss from Discontinued Operations (- = loss)"]
[null,7,null,null,null,null,null,"Net Profit",{"$f":"I574+SUM(I575:I576)","v":516440},{"$f":"J574+SUM(J575:J576)","v":-3458200},{"$f":"K574+SUM(K575:K576)","v":-2813000},{"$f":"L574+ SUM(L575:L576)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,7,null,null,null,null,null,"Less Dividends (-)"]
[null,7,null,null,null,null,null,"Retained Earnings for the year",{"$f":"SUM(I577:I578)","v":516440},{"$f":"SUM(J577:J578)","v":-3458200},-2813000,0,0,0,0,0,0,0,0,0,0,0,0]
[null,7]
[null,7,null,null,null,null,null,"Operating Profit (EBIT)",{"$f":"I570","v":4204080},5126880,6806120,0,0,0,0,0,0,0,0,0,0,0,0]
[null,7,null,null,null,null,null,"Add back: Depreciation & Amortization",{"$f":"0.04*106907000","v":4276280},{"$f":"0.04*120978000","v":4839120},{"$f":"0.04*124715000","v":4988600}]
[null,{"$f":"B582","v":7},null,null,null,null,null,"EBITDA",{"$f":"I581+I582","v":8480360},9966000,11794720,0,0,0,0,0,0,0,0,0,0,0,0]
[null,7,null,null,null,null,null,"Memorandum Items:"]
[null,7,null,null,null,null,null,"Acquisition of Nonfinancial Assets"]
[null,7,null,null,null,null,null,"Disposal of Nonfinancial Assets (-)"]
[null,7,null,null,null,null,null,"Net Investment in Nonfinancial Assets",{"$f":"I585+I586","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,7,null,null,{"$f":"'Language Tables'!$D$272","v":"Comoros"},null,null,{"$f":"$H$78","v":"Category 1"}]
[null,7,null,null,null,null,null,"Guaranteed Debt (Outstanding Stock)"]
[null,7,null,null,null,null,null,"Guaranteed Debt (Repayments)"]
[null,7,null,null,null,null,null,"Guaranteed Debt (Defaults)"]
[null,7,null,null,null,null,null,"On Lending (Stock)"]
[null,7,null,null,null,null,null,"On Lending (Repayments)"]
[null,7,null,null,null,null,null,"On Lending (Arrears)"]
[null,7,null,null,null,null,null,"Loans (Stock)"]
[null,7,null,null,null,null,null,"Loans (Repayments)"]
[null,7,null,null,null,null,null,"Loans (Arrears)"]
[null,7,null,null,null,null,null,"Capital Transfers"]
[null,7,null,null,null,null,null,"Current Transfers"]
[null,7,null,null,null,null,null,"Equity Injections"]
[null,7]
[null,8,{"$f":"IF(F607=\"Mining\", \"Mining\",IF(F607=\"Electricity and Gas\", \"Electricity_and_Gas\",IF(F607=\"Transportation\",\"Transportation\",IF(F607=\"Other Activities\", \"Other_Activities\",IF(F607 = \"Other Industries\", \"Other_Industries\",IF(F607=\"Water Utilities\",\"Water_Utilities\",\"\"))))))","v":"Other_Industries"},null,{"$f":"$C$5&B602","v":"Assets = Liabilities + Equity8"},null,null,{"$f":"$H$7","v":"Measures ability to generate adequate revenue to cover operating expenses. A ratio < 1 indicates entity is unable to cover its operating expenses and is not sustainable without supplementary funding. A higher ratio indicates a company better able to withstand shocks and remain profitable and sustainable"}]
[null,{"$f":"B602","v":8},null,null,{"$f":"$E$8","v":"Cost Of Goods Sold (-)"},"Non-Financial Public Corporation","\u0080",{"$f":"$H$8","v":"Add back: Depreciation & Amortization"},{"$f":"First_Year","v":0},{"$f":"I603+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,{"$f":"B603","v":8},null,null,{"$f":"$E$9","v":"Gross Profit"},{"$f":"IFERROR(IF(F603=Companies!$AF$3, \"Fin\", IF(F603 = Companies!$AF$4, \"NonFin\",\"\")),\"\")","v":"Fin"},null,{"$f":"$H$9","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"'Language Tables'!$D$275","v":"Costa Rica"}]
[null,8,null,null,{"$f":"$E$10","v":"Other operating expenses (- = expense)"},"Road Construction and Maintenance",null,{"$f":"$H$10","v":"Measures an SOE's reliance on the government to support its operations. A higher ratio, indicates greater dependency on funding from the government to sustain the company's operations"}]
[null,8,null,null,{"$f":"$E$11","v":"Operating Profit (EBIT)"},"Road Construction and Maintenance",null,"Cash and Cash Equivalents",{"$f":"500*9490.108","v":4745054},{"$f":"500*6570","v":3285000},{"$f":"500*7646.576","v":3823288}]
[null,8,null,null,{"$f":"$E$12","v":"Finance Costs (- = expense)"},"Other Industries","\u0080","Short-term Financial Investments"]
[null,8,null,null,{"$f":"$E$13","v":"Finance Income (- = expense)"},"Construction of bridges and tunnels","\u0080","  Total Cash & ST Investments",{"$f":"SUM(I606:I607)","v":4745054},{"$f":"SUM(J606:J607)","v":3285000},{"$f":"SUM(K606:K607)","v":3823288},{"$f":"SUM(L606:L607)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,8,null,null,{"$f":"$E$14","v":"Other Non-operating Net Gain/Loss (- = loss)"},"JSC",null,"Trade Receivables",{"$f":"500*7661.333","v":3830666.5},{"$f":"500*5331.425","v":2665712.5},{"$f":"500*4801.036","v":2400518}]
[null,8,null,null,{"$f":"$E$15","v":"Income Tax Expense (- = expense)"},null,null,"Other Accounts Receivable"]
[null,8,null,null,null,null,null,"  Total Receivables",{"$f":"SUM(I609:I610)","v":3830666.5},2665712.5,2400518,0,0,0,0,0,0,0,0,0,0,0,0]
[null,8,null,null,{"$f":"$E$17","v":"Gain/Loss from Discontinued Operations (- = loss)"},1,null,"Inventory"]
[null,8,null,null,{"$f":"$E$18","v":"Net Profit"},null,null,"Short-term Assets from Government"]
[null,8,null,null,{"$f":"$E$19","v":"Less Dividends (-)"},null,null,"Financial Leases"]
[null,8,null,null,{"$f":"$E$20","v":"Retained Earnings for the year"},null,null,"Other Current Assets",{"$f":"500*636.814","v":318407},{"$f":"500*317.157","v":158578.5},{"$f":"500*42.8","v":21400}]
[null,8,null,null,null,{"$f":"IF(SUM(F612:F615)<>1,'Language Tables'!$D$276,\"\")","v":""},null,"  Total Current Assets",{"$f":"SUM(I612:I615) +I608+I611","v":8894127.5},{"$f":"SUM(J612:J615) +J608+J611","v":6109291},{"$f":"SUM(K612:K615) +K608+K611","v":6245206},{"$f":"SUM(L612:L615) +L608+L611","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,8,null,null,null,null,null,"Net Property, Plant & Equipment (Fixed Assets)",{"$f":"500*316698.053","v":158349026.5},{"$f":"500*345329.433","v":172664716.5},{"$f":"500*374579.541","v":187289770.5}]
[null,8,null,null,null,null,null,"Long-term Investments",{"$f":"500*289.093","v":144546.5},{"$f":"500*329.739","v":164869.5},{"$f":"500*372.562","v":186281}]
[null,8,null,null,null,null,null,"Goodwill & Other Intangibles",{"$f":"500*60.704","v":30352},{"$f":"500*215.697","v":107848.5},{"$f":"500*185.206","v":92603}]
[null,8,null,null,null,null,null,"Long-term Assets from Government"]
[null,8,null,null,null,null,null,"Financial Leases"]
[null,8,null,null,null,null,null,"Other Long-Term Assets"]
[null,8,null,null,null,null,null,"  Total Non-current Assets",{"$f":"SUM(I617:I622)","v":158523925},172937434.5,187568654.5,0,0,0,0,0,0,0,0,0,0,0,0]
[null,8,null,null,null,null,null,"Assets Held for Sale",{"$f":"500*20.096","v":10048},{"$f":"500*74.226","v":37113},{"$f":"500*30.94","v":15470}]
[null,8,null,null,null,null,null,"Total Assets",{"$f":"I623+I624+I616","v":167428100.5},179083838.5,193829330.5,0,0,0,0,0,0,0,0,0,0,0,0]
[null,8,null,null,null,null,null,"LIABILITIES"]
[null,8,null,null,null,null,null,"Short-term Debt (Loan)",{"$f":"500*10002.462","v":5001231},{"$f":"500*959.226","v":479613},{"$f":"500*4200.963","v":2100481.5}]
[null,8,null,null,null,null,null,"Trade Payables",{"$f":"500*3860.093","v":1930046.5},{"$f":"500*4803.541","v":2401770.5},{"$f":"500*5797.641","v":2898820.5}]
[null,8,null,null,null,null,null,"Short-term Liabilities to Government",null,{"$f":"500*339.787","v":169893.5},{"$f":"500*323.068","v":161534}]
[null,8,null,null,null,null,null,"Financial Leases"]
[null,8,null,null,null,null,null,"Other Current Liabilities",{"$f":"500*4890.539","v":2445269.5},{"$f":"500*5656.178","v":2828089},{"$f":"500*5554.413","v":2777206.5}]
[null,8,null,null,null,null,null,"  Total Current Liabilities",{"$f":"SUM(I627:I631)","v":9376547},{"$f":"SUM(J627:J631)","v":5879366},{"$f":"SUM(K627:K631)","v":7938042.5},{"$f":"SUM(L627:L631)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,8,null,null,null,null,null,"Long-term Debt (Loan)",{"$f":"500*38842.7","v":19421350},{"$f":"500*47795.461","v":23897730.5},{"$f":"500*45908.214","v":22954107}]
[null,8,null,null,null,null,null,"Long-term Liabilities to Government",null,{"$f":"500*42.724","v":21362},{"$f":"500*48.038","v":24019}]
[null,8,null,null,null,null,null,"Financial Leases"]
[null,8,null,null,null,null,null,"Other Long-term Liabilities",{"$f":"500*44880.291","v":22440145.5},{"$f":"500*49467.313","v":24733656.5},{"$f":"500*54526.309","v":27263154.5}]
[null,8,null,null,null,null,null,"  Total Non-Current Liabilities",{"$f":"SUM(I633:I636)","v":41861495.5},48652749,50241280.5,0,0,0,0,0,0,0,0,0,0,0,0]
[null,8,null,null,null,null,null,"Liabilities Directly Associated with Assets Held for Sale"]
[null,8,null,null,null,null,null,"Total Liabilities",{"$f":"I638+I637+I632","v":51238042.5},54532115,58179323,0,0,0,0,0,0,0,0,0,0,0,0]
[null,8,null,null,null,null,null,"Founding Capital",{"$f":"500*1091.044","v":545522},{"$f":"500*1091.044","v":545522},{"$f":"500*1091.044","v":545522}]
[null,8,null,null,null,null,null,"Retained Earnings",{"$f":"500*-8627.866","v":-4313933},{"$f":"500*-14290.022","v":-7145011},{"$f":"500*-14539.072","v":-7269536}]
[null,8,null,null,null,null,null,"Reserves",{"$f":"500*239916.938","v":119958469},{"$f":"500*262302.425","v":131151212.5},{"$f":"500*284748.043","v":142374021.5}]
[null,8,null,null,null,null,null,"Non-controlling Holdings"]
[null,8,null,null,null,null,null,"Total Equity",{"$f":"SUM(I640:I643)","v":116190058},{"$f":"SUM(J640:J643)","v":124551723.5},{"$f":"SUM(K640:K643)","v":135650007.5},{"$f":"SUM(L640:L643)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,8,null,null,null,null,null,"Total Liabilities And Equity",{"$f":"I644+I639","v":167428100.5},179083838.5,193829330.5,0,0,0,0,0,0,0,0,0,0,0,0]
[null,8,null,null,null,null,null,{"$f":"$H$51","v":"Azerbaijan"}]
[null,8,null,null,null,null,null,{"$f":"$H$52","v":"Bahamas, The"},{"$f":"IF(AND(I625=0,I645=0),\"\",IF(ROUND(I625-I645,0)<>0,$C$2,$C$3))","v":"Congo, Republic of"},{"$f":"IF(AND(J625=0,J645=0),\"\",IF(ROUND(J625-J645,0)<>0,$C$2,$C$3))","v":"Congo, Republic of"},"Congo, Republic of","","","","","","","","","","","",""]
[null,8,null,null,null,null,null,{"$f":"$H$53","v":"Total dividends declared for the year."}]
[null,8,null,null,null,null,null,"Revenue from Trading Activities",{"$f":"500*11641.347*1/7","v":831524.78571428568},{"$f":"500*1/7*13954.626","v":996759},{"$f":"500*1/7*16285.005","v":1163214.6428571427}]
[null,8,null,null,null,null,null,"Government Grants Received",{"$f":"500*6/7*11641.347","v":4989148.7142857136},{"$f":"500*6/7*13954.626","v":5980554},{"$f":"500*6/7*16285.005","v":6979287.8571428563}]
[null,8,null,null,null,null,null,"Cost Of Goods Sold (-)"]
[null,8,null,null,null,null,null,"  Gross Profit",{"$f":"SUM(I649:I651)","v":5820673.4999999991},{"$f":"SUM(J649:J651)","v":6977313},{"$f":"SUM(K649:K651)","v":8142502.4999999991},{"$f":"SUM(L649:L651)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,8,null,null,null,null,null,"Other Operating Income",{"$f":"500*861.381","v":430690.5},{"$f":"500*1133.831","v":566915.5},{"$f":"500*1059.655","v":529827.5}]
[null,8,null,null,null,null,null,"Other Operating Expenses (- = expense)",{"$f":"500*-10872.619","v":-5436309.5},{"$f":"500*-17361.9","v":-8680950},{"$f":"500*-14298.965","v":-7149482.5}]
[null,8,null,null,null,null,null,"  Operating Profit (EBIT)",{"$f":"SUM(I652:I654)","v":815054.49999999907},-1136721.5,1522847.5,0,0,0,0,0,0,0,0,0,0,0,0]
[null,8,null,null,null,null,null,"Finance Costs (- = expense)",{"$f":"500*-3645.22","v":-1822610},{"$f":"500*-4568.583","v":-2284291.5},{"$f":"500*-4356.741","v":-2178370.5}]
[null,8,null,null,null,null,null,"Finance Income (- = expense)",{"$f":"500*962.273","v":481136.5},{"$f":"500*1361.793","v":680896.5},{"$f":"500*1067.919","v":533959.5}]
[null,8,null,null,null,null,null,"Other Non-operating Net Gain/Loss (- = loss)",{"$f":"500*1004.229","v":502114.5},{"$f":"500*518.051","v":259025.50000000003},{"$f":"500*-17.231","v":-8615.5}]
[null,8,null,null,null,null,null,"Net Profit Before Tax",{"$f":"I655+ SUM(I656:I658)","v":-24304.500000000931},{"$f":"J655+ SUM(J656:J658)","v":-2481091},{"$f":"K655+ SUM(K656:K658)","v":-130179},0,0,0,0,0,0,0,0,0,0,0,0]
[null,8,null,null,null,null,null,"Income Tax Expense (- = expense)",0,0,0]
[null,8,null,null,null,null,null,"Gain/Loss from Discontinued Operations (- = loss)"]
[null,8,null,null,null,null,null,"Net Profit",{"$f":"I659+SUM(I660:I661)","v":-24304.500000000931},{"$f":"J659+SUM(J660:J661)","v":-2481091},{"$f":"K659+SUM(K660:K661)","v":-130179},{"$f":"L659+ SUM(L660:L661)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,8,null,null,null,null,null,"Less Dividends (-)"]
[null,8,null,null,null,null,null,"Retained Earnings for the year",{"$f":"SUM(I662:I663)","v":-24304.500000000931},{"$f":"SUM(J662:J663)","v":-2481091},-130179,0,0,0,0,0,0,0,0,0,0,0,0]
[null,8]
[null,8,null,null,null,null,null,"Operating Profit (EBIT)",{"$f":"I655","v":815054.49999999907},-1136721.5,1522847.5,0,0,0,0,0,0,0,0,0,0,0,0]
[null,8,null,null,null,null,null,"Add back: Depreciation & Amortization"]
[null,{"$f":"B667","v":8},null,null,null,null,null,"EBITDA",{"$f":"I666+I667","v":815054.49999999907},-1136721.5,1522847.5,0,0,0,0,0,0,0,0,0,0,0,0]
[null,8,null,null,null,null,null,"Memorandum Items:"]
[null,8,null,null,null,null,null,"Acquisition of Nonfinancial Assets"]
[null,8,null,null,null,null,null,"Disposal of Nonfinancial Assets (-)"]
[null,8,null,null,null,null,null,"Net Investment in Nonfinancial Assets",{"$f":"I670+I671","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,8,null,null,{"$f":"'Language Tables'!$D$272","v":"Comoros"},null,null,{"$f":"$H$78","v":"Category 1"}]
[null,8,null,null,null,null,null,"Guaranteed Debt (Outstanding Stock)"]
[null,8,null,null,null,null,null,"Guaranteed Debt (Repayments)"]
[null,8,null,null,null,null,null,"Guaranteed Debt (Defaults)"]
[null,8,null,null,null,null,null,"On Lending (Stock)"]
[null,8,null,null,null,null,null,"On Lending (Repayments)"]
[null,8,null,null,null,null,null,"On Lending (Arrears)"]
[null,8,null,null,null,null,null,"Loans (Stock)"]
[null,8,null,null,null,null,null,"Loans (Repayments)"]
[null,8,null,null,null,null,null,"Loans (Arrears)"]
[null,8,null,null,null,null,null,"Capital Transfers"]
[null,8,null,null,null,null,null,"Current Transfers"]
[null,8,null,null,null,null,null,"Equity Injections"]
[null,8]
[null,9,{"$f":"IF(F692=\"Mining\", \"Mining\",IF(F692=\"Electricity and Gas\", \"Electricity_and_Gas\",IF(F692=\"Transportation\",\"Transportation\",IF(F692=\"Other Activities\", \"Other_Activities\",IF(F692 = \"Other Industries\", \"Other_Industries\",IF(F692=\"Water Utilities\",\"Water_Utilities\",\"\"))))))","v":"Water_Utilities"},null,{"$f":"$C$5&B687","v":"Assets = Liabilities + Equity9"},null,null,{"$f":"$H$7","v":"Measures ability to generate adequate revenue to cover operating expenses. A ratio < 1 indicates entity is unable to cover its operating expenses and is not sustainable without supplementary funding. A higher ratio indicates a company better able to withstand shocks and remain profitable and sustainable"}]
[null,{"$f":"B687","v":9},null,null,{"$f":"$E$8","v":"Cost Of Goods Sold (-)"},"Non-Financial Public Corporation","\u0080",{"$f":"$H$8","v":"Add back: Depreciation & Amortization"},{"$f":"First_Year","v":0},{"$f":"I688+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,{"$f":"B688","v":9},null,null,{"$f":"$E$9","v":"Gross Profit"},{"$f":"IFERROR(IF(F688=Companies!$AF$3, \"Fin\", IF(F688 = Companies!$AF$4, \"NonFin\",\"\")),\"\")","v":"Fin"},null,{"$f":"$H$9","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"'Language Tables'!$D$275","v":"Costa Rica"}]
[null,9,null,null,{"$f":"$E$10","v":"Other operating expenses (- = expense)"},"Water Utility",null,{"$f":"$H$10","v":"Measures an SOE's reliance on the government to support its operations. A higher ratio, indicates greater dependency on funding from the government to sustain the company's operations"}]
[null,9,null,null,{"$f":"$E$11","v":"Operating Profit (EBIT)"},"Water Utility",null,"Cash and Cash Equivalents",{"$f":"0.1*47648368","v":4764836.8},{"$f":"0.1*62063987","v":6206398.7000000002},{"$f":"0.1*53940821","v":5394082.1000000006}]
[null,9,null,null,{"$f":"$E$12","v":"Finance Costs (- = expense)"},"Water Utilities","\u0080","Short-term Financial Investments",{"$f":"0.1*6118615","v":611861.5},{"$f":"0.1*3389138","v":338913.80000000005},{"$f":"0.1*5881031","v":588103.1}]
[null,9,null,null,{"$f":"$E$13","v":"Finance Income (- = expense)"},"Water collection, treatment and supply","\u0080","  Total Cash & ST Investments",{"$f":"SUM(I691:I692)","v":5376698.2999999998},{"$f":"SUM(J691:J692)","v":6545312.5},{"$f":"SUM(K691:K692)","v":5982185.2000000002},{"$f":"SUM(L691:L692)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,9,null,null,{"$f":"$E$14","v":"Other Non-operating Net Gain/Loss (- = loss)"},"JSC",null,"Trade Receivables",{"$f":"0.1*1272080","v":127208},{"$f":"0.1*2227656","v":222765.6},{"$f":"0.1*527711","v":52771.100000000006}]
[null,9,null,null,{"$f":"$E$15","v":"Income Tax Expense (- = expense)"},null,null,"Other Accounts Receivable",{"$f":"0.1*379732","v":37973.200000000004},{"$f":"0.1*902874","v":90287.400000000009},{"$f":"0.1*1903504","v":190350.40000000002}]
[null,9,null,null,null,null,null,"  Total Receivables",{"$f":"SUM(I694:I695)","v":165181.20000000001},{"$f":"SUM(J694:J695)","v":313053},{"$f":"SUM(K694:K695)","v":243121.50000000003},{"$f":"SUM(L694:L695)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,9,null,null,{"$f":"$E$17","v":"Gain/Loss from Discontinued Operations (- = loss)"},0.5,null,"Inventory",{"$f":"0.1*1378406","v":137840.6},{"$f":"0.1*1552126","v":155212.6},{"$f":"0.1*1408763","v":140876.30000000002}]
[null,9,null,null,{"$f":"$E$18","v":"Net Profit"},0.5,null,"Short-term Assets from Government"]
[null,9,null,null,{"$f":"$E$19","v":"Less Dividends (-)"},null,null,"Financial Leases"]
[null,9,null,null,{"$f":"$E$20","v":"Retained Earnings for the year"},null,null,"Other Current Assets",null,{"$f":"0.1*238658","v":23865.800000000003},{"$f":"0.1*773939","v":77393.900000000009}]
[null,9,null,null,null,{"$f":"IF(SUM(F697:F700)<>1,'Language Tables'!$D$276,\"\")","v":""},null,"  Total Current Assets",{"$f":"SUM(I697:I700) +I693+I696","v":5679720.0999999996},{"$f":"SUM(J697:J700) +J693+J696","v":7037443.9000000004},{"$f":"SUM(K697:K700) +K693+K696","v":6443576.9000000004},{"$f":"SUM(L697:L700) +L693+L696","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,9,null,null,null,null,null,"Net Property, Plant & Equipment (Fixed Assets)",{"$f":"0.1*57409215","v":5740921.5},{"$f":"0.1*120318447","v":12031844.700000001},{"$f":"0.1*163520289","v":16352028.9}]
[null,9,null,null,null,null,null,"Long-term Investments",{"$f":"0.1*33493255","v":3349325.5},{"$f":"0.1*633510","v":63351},{"$f":"0.1*1279440","v":127944}]
[null,9,null,null,null,null,null,"Goodwill & Other Intangibles",{"$f":"0.1*158342","v":15834.2},{"$f":"0.1*41537169","v":4153716.9000000004},{"$f":"0.1*39645594","v":3964559.4000000004}]
[null,9,null,null,null,null,null,"Long-term Assets from Government"]
[null,9,null,null,null,null,null,"Financial Leases"]
[null,9,null,null,null,null,null,"Other Long-Term Assets",{"$f":"0.1*78037267","v":7803726.7000000002},{"$f":"0.1*201005370","v":20100537},{"$f":"0.1*193255486","v":19325548.600000001}]
[null,9,null,null,null,null,null,"  Total Non-current Assets",{"$f":"SUM(I702:I707)","v":16909807.899999999},{"$f":"SUM(J702:J707)","v":36349449.600000001},{"$f":"SUM(K702:K707)","v":39770080.900000006},{"$f":"SUM(L702:L707)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,9,null,null,null,null,null,"Assets Held for Sale"]
[null,9,null,null,null,null,null,"Total Assets",{"$f":"I708+I709+I701","v":22589528},43386893.5,46213657.800000004,0,0,0,0,0,0,0,0,0,0,0,0]
[null,9,null,null,null,null,null,"LIABILITIES"]
[null,9,null,null,null,null,null,"Short-term Debt (Loan)",{"$f":"0.1*1882036","v":188203.6},{"$f":"0.1*2535851","v":253585.1},{"$f":"0.1*8614067","v":861406.70000000007}]
[null,9,null,null,null,null,null,"Trade Payables",{"$f":"0.1*6289221","v":628922.10000000009},{"$f":"0.1*14759234","v":1475923.4000000001},{"$f":"0.1*19065575","v":1906557.5}]
[null,9,null,null,null,null,null,"Short-term Liabilities to Government",{"$f":"0.1*747308","v":74730.8},{"$f":"0.1*48002","v":4800.2},{"$f":"0.1*110273","v":11027.300000000001}]
[null,9,null,null,null,null,null,"Financial Leases"]
[null,9,null,null,null,null,null,"Other Current Liabilities",{"$f":"0.1*40822342","v":4082234.2},{"$f":"0.1*5665328","v":566532.80000000005},{"$f":"0.1*6611778","v":661177.80000000005}]
[null,9,null,null,null,null,null,"  Total Current Liabilities",{"$f":"SUM(I712:I716)","v":4974090.7},{"$f":"SUM(J712:J716)","v":2300841.5},{"$f":"SUM(K712:K716)","v":3440169.3},{"$f":"SUM(L712:L716)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,9,null,null,null,null,null,"Long-term Debt (Loan)",{"$f":"0.1*9285607","v":928560.70000000007},{"$f":"0.1*146737147","v":14673714.700000001},{"$f":"0.1*213944145","v":21394414.5}]
[null,9,null,null,null,null,null,"Long-term Liabilities to Government"]
[null,9,null,null,null,null,null,"Financial Leases"]
[null,9,null,null,null,null,null,"Other Long-term Liabilities",{"$f":"0.1*635977","v":63597.700000000004},{"$f":"0.1*15116296","v":1511629.6},{"$f":"0.1*13491605","v":1349160.5}]
[null,9,null,null,null,null,null,"  Total Non-Current Liabilities",{"$f":"SUM(I718:I721)","v":992158.4},{"$f":"SUM(J718:J721)","v":16185344.300000001},{"$f":"SUM(K718:K721)","v":22743575},{"$f":"SUM(L718:L721)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,9,null,null,null,null,null,"Liabilities Directly Associated with Assets Held for Sale"]
[null,9,null,null,null,null,null,"Total Liabilities",{"$f":"I723+I722+I717","v":5966249.1000000006},18486185.800000001,26183744.300000001,0,0,0,0,0,0,0,0,0,0,0,0]
[null,9,null,null,null,null,null,"Founding Capital",{"$f":"0.1*237679846","v":23767984.600000001},{"$f":"0.1*261172744","v":26117274.400000002},{"$f":"0.1*298273578","v":29827357.800000001}]
[null,9,null,null,null,null,null,"Retained Earnings",{"$f":"0.1*-72226046","v":-7222604.6000000006},{"$f":"0.1*-68520421","v":-6852042.1000000006},{"$f":"0.1*-99588395","v":-9958839.5}]
[null,9,null,null,null,null,null,"Reserves"]
[null,9,null,null,null,null,null,"Non-controlling Holdings",{"$f":"0.1*778989","v":77898.900000000009},{"$f":"0.1*56354754","v":5635475.4000000004},{"$f":"0.1*1613952","v":161395.20000000001}]
[null,9,null,null,null,null,null,"Total Equity",{"$f":"SUM(I725:I728)","v":16623278.9},{"$f":"SUM(J725:J728)","v":24900707.700000003},{"$f":"SUM(K725:K728)","v":20029913.5},{"$f":"SUM(L725:L728)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,9,null,null,null,null,null,"Total Liabilities And Equity",{"$f":"I729+I724","v":22589528},43386893.5,46213657.799999997,0,0,0,0,0,0,0,0,0,0,0,0]
[null,9,null,null,null,null,null,{"$f":"$H$51","v":"Azerbaijan"}]
[null,9,null,null,null,null,null,{"$f":"$H$52","v":"Bahamas, The"},{"$f":"IF(AND(I710=0,I730=0),\"\",IF(ROUND(I710-I730,0)<>0,$C$2,$C$3))","v":"Congo, Republic of"},{"$f":"IF(AND(J710=0,J730=0),\"\",IF(ROUND(J710-J730,0)<>0,$C$2,$C$3))","v":"Congo, Republic of"},"Congo, Republic of","","","","","","","","","","","",""]
[null,9,null,null,null,null,null,{"$f":"$H$53","v":"Total dividends declared for the year."}]
[null,9,null,null,null,null,null,"Revenue from Trading Activities",{"$f":"0.1*6410578","v":641057.80000000005},{"$f":"0.1*6022129","v":602212.9},{"$f":"0.1*8447380","v":844738}]
[null,9,null,null,null,null,null,"Government Grants Received"]
[null,9,null,null,null,null,null,"Cost Of Goods Sold (-)",{"$f":"0.1*-3736053","v":-373605.30000000005},{"$f":"0.1*-3957681","v":-395768.10000000003},{"$f":"0.1*-5832449","v":-583244.9}]
[null,9,null,null,null,null,null,"  Gross Profit",{"$f":"SUM(I734:I736)","v":267452.5},{"$f":"SUM(J734:J736)","v":206444.79999999999},{"$f":"SUM(K734:K736)","v":261493.09999999998},{"$f":"SUM(L734:L736)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,9,null,null,null,null,null,"Other Operating Income"]
[null,9,null,null,null,null,null,"Other Operating Expenses (- = expense)",{"$f":"0.1*-5496447","v":-549644.70000000007},{"$f":"0.1*-6906823","v":-690682.3},{"$f":"0.1*-7530638","v":-753063.8}]
[null,9,null,null,null,null,null,"  Operating Profit (EBIT)",{"$f":"SUM(I737:I739)","v":-282192.20000000007},{"$f":"SUM(J737:J739)","v":-484237.50000000006},{"$f":"SUM(K737:K739)","v":-491570.70000000007},{"$f":"SUM(L737:L739)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,9,null,null,null,null,null,"Finance Costs (- = expense)",{"$f":"0.1*-1830493","v":-183049.30000000002},{"$f":"0.1*-5756293","v":-575629.30000000005},{"$f":"0.1*-4007210","v":-400721}]
[null,9,null,null,null,null,null,"Finance Income (- = expense)"]
[null,9,null,null,null,null,null,"Other Non-operating Net Gain/Loss (- = loss)",{"$f":"0.1*12452299","v":1245229.9000000001},{"$f":"0.1*20242312","v":2024231.2000000002},{"$f":"0.1*-19947871","v":-1994787.1}]
[null,9,null,null,null,null,null,"Net Profit Before Tax",{"$f":"I740+ SUM(I741:I743)","v":779988.4},{"$f":"J740+ SUM(J741:J743)","v":964364.40000000014},{"$f":"K740+ SUM(K741:K743)","v":-2887078.8000000003},{"$f":"L740+ SUM(L741:L743)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,9,null,null,null,null,null,"Income Tax Expense (- = expense)",{"$f":"0.1*-199235","v":-19923.5},{"$f":"0.1*-11906793","v":-1190679.3},{"$f":"0.1*-100543","v":-10054.300000000001}]
[null,9,null,null,null,null,null,"Gain/Loss from Discontinued Operations (- = loss)"]
[null,9,null,null,null,null,null,"Net Profit",{"$f":"I744+SUM(I745:I746)","v":760064.9},{"$f":"J744+SUM(J745:J746)","v":-226314.89999999991},{"$f":"K744+SUM(K745:K746)","v":-2897133.1},{"$f":"L744+ SUM(L745:L746)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,9,null,null,null,null,null,"Less Dividends (-)"]
[null,9,null,null,null,null,null,"Retained Earnings for the year",{"$f":"SUM(I747:I748)","v":760064.9},{"$f":"SUM(J747:J748)","v":-226314.89999999991},-2897133.1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,9]
[null,9,null,null,null,null,null,"Operating Profit (EBIT)",{"$f":"I740","v":-282192.20000000007},-484237.50000000006,-491570.70000000007,0,0,0,0,0,0,0,0,0,0,0,0]
[null,9,null,null,null,null,null,"Add back: Depreciation & Amortization",{"$f":"0.1*199235","v":19923.5},{"$f":"0.1*11906793","v":1190679.3},{"$f":"0.1*100543","v":10054.300000000001}]
[null,{"$f":"B752","v":9},null,null,null,null,null,"EBITDA",{"$f":"I751+I752","v":-262268.70000000007},706441.8,-481516.40000000008,0,0,0,0,0,0,0,0,0,0,0,0]
[null,9,null,null,null,null,null,"Memorandum Items:"]
[null,9,null,null,null,null,null,"Acquisition of Nonfinancial Assets"]
[null,9,null,null,null,null,null,"Disposal of Nonfinancial Assets (-)"]
[null,9,null,null,null,null,null,"Net Investment in Nonfinancial Assets",{"$f":"I755+I756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,9,null,null,{"$f":"'Language Tables'!$D$272","v":"Comoros"},null,null,{"$f":"$H$78","v":"Category 1"}]
[null,9,null,null,null,null,null,"Guaranteed Debt (Outstanding Stock)"]
[null,9,null,null,null,null,null,"Guaranteed Debt (Repayments)"]
[null,9,null,null,null,null,null,"Guaranteed Debt (Defaults)"]
[null,9,null,null,null,null,null,"On Lending (Stock)"]
[null,9,null,null,null,null,null,"On Lending (Repayments)"]
[null,9,null,null,null,null,null,"On Lending (Arrears)"]
[null,9,null,null,null,null,null,"Loans (Stock)"]
[null,9,null,null,null,null,null,"Loans (Repayments)"]
[null,9,null,null,null,null,null,"Loans (Arrears)"]
[null,9,null,null,null,null,null,"Capital Transfers"]
[null,9,null,null,null,null,null,"Current Transfers"]
[null,9,null,null,null,null,null,"Equity Injections"]
[null,9]
[null,10,{"$f":"IF(F777=\"Mining\", \"Mining\",IF(F777=\"Electricity and Gas\", \"Electricity_and_Gas\",IF(F777=\"Transportation\",\"Transportation\",IF(F777=\"Other Activities\", \"Other_Activities\",IF(F777 = \"Other Industries\", \"Other_Industries\",IF(F777=\"Water Utilities\",\"Water_Utilities\",\"\"))))))","v":"Electricity_and_Gas"},null,{"$f":"$C$5&B772","v":"Assets = Liabilities + Equity10"},null,null,{"$f":"$H$7","v":"Measures ability to generate adequate revenue to cover operating expenses. A ratio < 1 indicates entity is unable to cover its operating expenses and is not sustainable without supplementary funding. A higher ratio indicates a company better able to withstand shocks and remain profitable and sustainable"}]
[null,{"$f":"B772","v":10},null,null,{"$f":"$E$8","v":"Cost Of Goods Sold (-)"},"Non-Financial Public Corporation","\u0080",{"$f":"$H$8","v":"Add back: Depreciation & Amortization"},{"$f":"First_Year","v":0},{"$f":"I773+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,{"$f":"B773","v":10},null,null,{"$f":"$E$9","v":"Gross Profit"},{"$f":"IFERROR(IF(F773=Companies!$AF$3, \"Fin\", IF(F773 = Companies!$AF$4, \"NonFin\",\"\")),\"\")","v":"Fin"},null,{"$f":"$H$9","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"'Language Tables'!$D$275","v":"Costa Rica"}]
[null,10,null,null,{"$f":"$E$10","v":"Other operating expenses (- = expense)"},"Electricity GridCo",null,{"$f":"$H$10","v":"Measures an SOE's reliance on the government to support its operations. A higher ratio, indicates greater dependency on funding from the government to sustain the company's operations"}]
[null,10,null,null,{"$f":"$E$11","v":"Operating Profit (EBIT)"},"Electricity GridCo",null,"Cash and Cash Equivalents",{"$f":"0.2*47577783/3","v":3171852.1999999997},{"$f":"0.2*16060700","v":3212140},{"$f":"0.2*19179282","v":3835856.4000000004}]
[null,10,null,null,{"$f":"$E$12","v":"Finance Costs (- = expense)"},"Electricity and Gas","\u0080","Short-term Financial Investments",{"$f":"0.2*21553009","v":4310601.8},{"$f":"0.2*9302805","v":1860561},{"$f":"0.2*14534795/2","v":1453479.5}]
[null,10,null,null,{"$f":"$E$13","v":"Finance Income (- = expense)"},"Transmission of electricity","\u0080","  Total Cash & ST Investments",{"$f":"SUM(I776:I777)","v":7482454},5072701,5289335.9000000004,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,null,null,{"$f":"$E$14","v":"Other Non-operating Net Gain/Loss (- = loss)"},"SOE",null,"Trade Receivables",{"$f":"0.2*7764693","v":1552938.6},{"$f":"0.2*9251847","v":1850369.4000000001},{"$f":"0.2*21901834","v":4380366.8}]
[null,10,null,null,{"$f":"$E$15","v":"Income Tax Expense (- = expense)"},null,null,"Other Accounts Receivable",{"$f":"0.2*2545786","v":509157.2},{"$f":"0.2*2333613","v":466722.60000000003},{"$f":"0.2*1621403","v":324280.60000000003}]
[null,10,null,null,null,null,null,"  Total Receivables",{"$f":"SUM(I779:I780)","v":2062095.8},2317092,4704647.3999999994,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,null,null,{"$f":"$E$17","v":"Gain/Loss from Discontinued Operations (- = loss)"},1,null,"Inventory",{"$f":"0.2*1875434","v":375086.80000000005},{"$f":"0.2*2291378","v":458275.60000000003},{"$f":"0.2*2134157","v":426831.4}]
[null,10,null,null,{"$f":"$E$18","v":"Net Profit"},null,null,"Short-term Assets from Government"]
[null,10,null,null,{"$f":"$E$19","v":"Less Dividends (-)"},null,null,"Financial Leases"]
[null,10,null,null,{"$f":"$E$20","v":"Retained Earnings for the year"},null,null,"Other Current Assets",{"$f":"0.2*652589","v":130517.8},{"$f":"0.2*528622","v":105724.40000000001},{"$f":"0.2*1440344","v":288068.8}]
[null,10,null,null,null,{"$f":"IF(SUM(F782:F785)<>1,'Language Tables'!$D$276,\"\")","v":""},null,"  Total Current Assets",{"$f":"SUM(I782:I785) +I778+I781","v":10050154.4},7953793,10708883.5,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,null,null,null,null,null,"Net Property, Plant & Equipment (Fixed Assets)",{"$f":"0.2*535294178","v":107058835.60000001},{"$f":"0.2*667936367","v":133587273.40000001},{"$f":"0.2*651570990+0.2*23389482*0.5","v":132653146.2}]
[null,10,null,null,null,null,null,"Long-term Investments",{"$f":"0.2*782081","v":156416.20000000001},{"$f":"0.2*1107867","v":221573.40000000002},{"$f":"0.2*1862241","v":372448.2}]
[null,10,null,null,null,null,null,"Goodwill & Other Intangibles",{"$f":"0.2*1038637","v":207727.40000000002},{"$f":"0.2*1472307","v":294461.40000000002},{"$f":"0.2*1411900","v":282380}]
[null,10,null,null,null,null,null,"Long-term Assets from Government",{"$f":"0.2*2252","v":450.40000000000003},{"$f":"0.2*3760","v":752},{"$f":"0.2*53436","v":10687.2}]
[null,10,null,null,null,null,null,"Financial Leases"]
[null,10,null,null,null,null,null,"Other Long-Term Assets",{"$f":"0.2*2861258","v":572251.6},{"$f":"0.2*27561436","v":5512287.2000000002},{"$f":"0.2*4277339","v":855467.8}]
[null,10,null,null,null,null,null,"  Total Non-current Assets",{"$f":"SUM(I787:I792)","v":107995681.20000002},139616347.40000001,134174129.40000001,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,null,null,null,null,null,"Assets Held for Sale"]
[null,10,null,null,null,null,null,"Total Assets",{"$f":"I793+I794+I786","v":118045835.60000002},147570140.40000001,144883012.90000001,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,null,null,null,null,null,"LIABILITIES"]
[null,10,null,null,null,null,null,"Short-term Debt (Loan)",{"$f":"0.2*13910614","v":2782122.8000000003},{"$f":"0.2*15517832","v":3103566.4000000004},{"$f":"0.2*9728721","v":1945744.2000000002}]
[null,10,null,null,null,null,null,"Trade Payables",{"$f":"0.2*18763337","v":3752667.4000000004},{"$f":"0.2*22645297","v":4529059.4000000004},{"$f":"0.2*23389482*1.5","v":7016844.6000000006}]
[null,10,null,null,null,null,null,"Short-term Liabilities to Government",{"$f":"0.2*991484","v":198296.80000000002},{"$f":"0.2*2178744","v":435748.80000000005},{"$f":"0.2*4125450","v":825090}]
[null,10,null,null,null,null,null,"Financial Leases"]
[null,10,null,null,null,null,null,"Other Current Liabilities",{"$f":"0.2*6161853","v":1232370.6000000001},{"$f":"0.2*5856422","v":1171284.4000000001},{"$f":"0.2*7097797","v":1419559.4000000001}]
[null,10,null,null,null,null,null,"  Total Current Liabilities",{"$f":"SUM(I797:I801)","v":7965457.6000000015},9239659,11207238.200000001,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,null,null,null,null,null,"Long-term Debt (Loan)",{"$f":"0.2*147878205-0.2*47577783*2/3","v":23231936.600000001},{"$f":"0.2*146541254","v":29308250.800000001},{"$f":"0.2*140596794-1453479.5","v":26665879.300000001}]
[null,10,null,null,null,null,null,"Long-term Liabilities to Government"]
[null,10,null,null,null,null,null,"Financial Leases"]
[null,10,null,null,null,null,null,"Other Long-term Liabilities",{"$f":"0.2*67074647","v":13414929.4},{"$f":"0.2*90417349","v":18083469.800000001},{"$f":"0.2*90211453","v":18042290.600000001}]
[null,10,null,null,null,null,null,"  Total Non-Current Liabilities",{"$f":"SUM(I803:I806)","v":36646866},47391720.600000001,44708169.900000006,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,null,null,null,null,null,"Liabilities Directly Associated with Assets Held for Sale"]
[null,10,null,null,null,null,null,"Total Liabilities",{"$f":"I808+I807+I802","v":44612323.600000001},56631379.600000001,55915408.100000009,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,null,null,null,null,null,"Founding Capital",{"$f":"0.2*126798624","v":25359724.800000001},{"$f":"0.2*126798624","v":25359724.800000001},{"$f":"0.2*126798624","v":25359724.800000001}]
[null,10,null,null,null,null,null,"Retained Earnings",{"$f":"0.2*19680917","v":3936183.4000000004},{"$f":"0.2*17092074","v":3418414.8000000003},{"$f":"0.2*7670157","v":1534031.4000000001}]
[null,10,null,null,null,null,null,"Reserves",{"$f":"0.2*-170701","v":-34140.200000000004},{"$f":"0.2*-37081","v":-7416.2000000000007}]
[null,10,null,null,null,null,null,"Non-controlling Holdings",{"$f":"0.2*220858720","v":44171744},{"$f":"0.2*310840187","v":62168037.400000006},{"$f":"0.2*310369243","v":62073848.600000001}]
[null,10,null,null,null,null,null,"Total Equity",{"$f":"SUM(I810:I813)","v":73433512},{"$f":"SUM(J810:J813)","v":90938760.800000012},{"$f":"SUM(K810:K813)","v":88967604.799999997},{"$f":"SUM(L810:L813)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,10,null,null,null,null,null,"Total Liabilities And Equity",{"$f":"I814+I809","v":118045835.59999999},147570140.40000001,144883012.90000001,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,null,null,null,null,null,{"$f":"$H$51","v":"Azerbaijan"}]
[null,10,null,null,null,null,null,{"$f":"$H$52","v":"Bahamas, The"},{"$f":"IF(AND(I795=0,I815=0),\"\",IF(ROUND(I795-I815,0)<>0,$C$2,$C$3))","v":"Congo, Republic of"},{"$f":"IF(AND(J795=0,J815=0),\"\",IF(ROUND(J795-J815,0)<>0,$C$2,$C$3))","v":"Congo, Republic of"},"Congo, Republic of","","","","","","","","","","","",""]
[null,10,null,null,null,null,null,{"$f":"$H$53","v":"Total dividends declared for the year."}]
[null,10,null,null,null,null,null,"Revenue from Trading Activities",{"$f":"0.2*152379817","v":30475963.400000002},{"$f":"0.2*175797386","v":35159477.200000003},{"$f":"0.2*263162073","v":52632414.600000001}]
[null,10,null,null,null,null,null,"Government Grants Received"]
[null,10,null,null,null,null,null,"Cost Of Goods Sold (-)",{"$f":"-11373605-2535693-1075129","v":-14984427},{"$f":"0.2*-121070030","v":-24214006},{"$f":"0.2*-199835907","v":-39967181.399999999}]
[null,10,null,null,null,null,null,"  Gross Profit",{"$f":"SUM(I819:I821)","v":15491536.400000002},{"$f":"SUM(J819:J821)","v":10945471.200000003},{"$f":"SUM(K819:K821)","v":12665233.200000003},{"$f":"SUM(L819:L821)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,10,null,null,null,null,null,"Other Operating Income"]
[null,10,null,null,null,null,null,"Other Operating Expenses (- = expense)",-15573256,{"$f":"0.2*-49992550","v":-9998510},{"$f":"0.2*-59637255","v":-11927451}]
[null,10,null,null,null,null,null,"  Operating Profit (EBIT)",{"$f":"SUM(I822:I824)","v":-81719.599999997765},{"$f":"SUM(J822:J824)","v":946961.20000000298},{"$f":"SUM(K822:K824)","v":737782.20000000298},{"$f":"SUM(L822:L824)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,10,null,null,null,null,null,"Finance Costs (- = expense)",{"$f":"0.2*-4523948","v":-904789.60000000009},{"$f":"0.2*-3862511","v":-772502.20000000007},{"$f":"0.2*-9200695","v":-1840139}]
[null,10,null,null,null,null,null,"Finance Income (- = expense)"]
[null,10,null,null,null,null,null,"Other Non-operating Net Gain/Loss (- = loss)",{"$f":"0.2*-2425760","v":-485152},{"$f":"0.2*152516","v":30503.200000000001},{"$f":"0.2*5782758","v":1156551.6000000001}]
[null,10,null,null,null,null,null,"Net Profit Before Tax",{"$f":"I825+ SUM(I826:I828)","v":-1471661.1999999979},{"$f":"J825+ SUM(J826:J828)","v":204962.20000000286},{"$f":"K825+ SUM(K826:K828)","v":54194.800000003073},0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,null,null,null,null,null,"Income Tax Expense (- = expense)",{"$f":"0.2*-9760378","v":-1952075.6},{"$f":"0.2*-10981936","v":-2196387.2000000002},{"$f":"0.2*-9522004","v":-1904400.8}]
[null,10,null,null,null,null,null,"Gain/Loss from Discontinued Operations (- = loss)"]
[null,10,null,null,null,null,null,"Net Profit",{"$f":"I829+SUM(I830:I831)","v":-3423736.799999998},{"$f":"J829+SUM(J830:J831)","v":-1991424.9999999972},{"$f":"K829+SUM(K830:K831)","v":-1850205.999999997},{"$f":"L829+ SUM(L830:L831)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,10,null,null,null,null,null,"Less Dividends (-)"]
[null,10,null,null,null,null,null,"Retained Earnings for the year",{"$f":"SUM(I832:I833)","v":-3423736.799999998},{"$f":"SUM(J832:J833)","v":-1991424.9999999972},-1850205.999999997,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10]
[null,10,null,null,null,null,null,"Operating Profit (EBIT)",{"$f":"I825","v":-81719.599999997765},946961.20000000298,737782.20000000298,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,null,null,null,null,null,"Add back: Depreciation & Amortization",{"$f":"0.2*12678463","v":2535692.6},{"$f":"0.2*14895476","v":2979095.2},{"$f":"0.2*16309234","v":3261846.8000000003}]
[null,{"$f":"B837","v":10},null,null,null,null,null,"EBITDA",{"$f":"I836+I837","v":2453973.0000000023},3926056.4000000032,3999629.0000000033,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,null,null,null,null,null,"Memorandum Items:"]
[null,10,null,null,null,null,null,"Acquisition of Nonfinancial Assets"]
[null,10,null,null,null,null,null,"Disposal of Nonfinancial Assets (-)"]
[null,10,null,null,null,null,null,"Net Investment in Nonfinancial Assets",{"$f":"I840+I841","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,null,null,{"$f":"'Language Tables'!$D$272","v":"Comoros"},null,null,{"$f":"$H$78","v":"Category 1"}]
[null,10,null,null,null,null,null,"Guaranteed Debt (Outstanding Stock)"]
[null,10,null,null,null,null,null,"Guaranteed Debt (Repayments)"]
[null,10,null,null,null,null,null,"Guaranteed Debt (Defaults)"]
[null,10,null,null,null,null,null,"On Lending (Stock)"]
[null,10,null,null,null,null,null,"On Lending (Repayments)"]
[null,10,null,null,null,null,null,"On Lending (Arrears)"]
[null,10,null,null,null,null,null,"Loans (Stock)"]
[null,10,null,null,null,null,null,"Loans (Repayments)"]
[null,10,null,null,null,null,null,"Loans (Arrears)"]
[null,10,null,null,null,null,null,"Capital Transfers"]
[null,10,null,null,null,null,null,"Current Transfers"]
[null,10,null,null,null,null,null,"Equity Injections"]
[null,10]
[null,11,{"$f":"IF(F862=\"Mining\", \"Mining\",IF(F862=\"Electricity and Gas\", \"Electricity_and_Gas\",IF(F862=\"Transportation\",\"Transportation\",IF(F862=\"Other Activities\", \"Other_Activities\",IF(F862 = \"Other Industries\", \"Other_Industries\",IF(F862=\"Water Utilities\",\"Water_Utilities\",\"\"))))))","v":""},null,{"$f":"$C$5&B857","v":"Assets = Liabilities + Equity11"},null,null,{"$f":"$H$7","v":"Measures ability to generate adequate revenue to cover operating expenses. A ratio < 1 indicates entity is unable to cover its operating expenses and is not sustainable without supplementary funding. A higher ratio indicates a company better able to withstand shocks and remain profitable and sustainable"}]
[null,{"$f":"B857","v":11},null,null,{"$f":"$E$8","v":"Cost Of Goods Sold (-)"},null,"\u0080",{"$f":"$H$8","v":"Add back: Depreciation & Amortization"},{"$f":"First_Year","v":0},{"$f":"I858+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,{"$f":"B858","v":11},null,null,{"$f":"$E$9","v":"Gross Profit"},{"$f":"IFERROR(IF(F858=\"Financial Corporation\", \"Fin\", IF(F858 = \"Non-Financial Corporation\", \"NonFin\",\"\")),\"\")","v":""},null,{"$f":"$H$9","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"'Language Tables'!$D$275","v":"Costa Rica"}]
[null,11,null,null,{"$f":"$E$10","v":"Other operating expenses (- = expense)"},null,null,{"$f":"$H$10","v":"Measures an SOE's reliance on the government to support its operations. A higher ratio, indicates greater dependency on funding from the government to sustain the company's operations"}]
[null,11,null,null,{"$f":"$E$11","v":"Operating Profit (EBIT)"},null,null,"Cash and Cash Equivalents"]
[null,11,null,null,{"$f":"$E$12","v":"Finance Costs (- = expense)"},null,"\u0080","Short-term Financial Investments"]
[null,11,null,null,{"$f":"$E$13","v":"Finance Income (- = expense)"},null,"\u0080","  Total Cash & ST Investments",{"$f":"SUM(I861:I862)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,null,null,{"$f":"$E$14","v":"Other Non-operating Net Gain/Loss (- = loss)"},null,null,"Trade Receivables"]
[null,11,null,null,{"$f":"$E$15","v":"Income Tax Expense (- = expense)"},null,null,"Other Accounts Receivable"]
[null,11,null,null,null,null,null,"  Total Receivables",{"$f":"SUM(I864:I865)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,null,null,{"$f":"$E$17","v":"Gain/Loss from Discontinued Operations (- = loss)"},null,null,"Inventory"]
[null,11,null,null,{"$f":"$E$18","v":"Net Profit"},null,null,"Short-term Assets from Government"]
[null,11,null,null,{"$f":"$E$19","v":"Less Dividends (-)"},null,null,"Financial Leases"]
[null,11,null,null,{"$f":"$E$20","v":"Retained Earnings for the year"},null,null,"Other Current Assets"]
[null,11,null,null,null,{"$f":"IF(SUM(F867:F870)<>1,'Language Tables'!$D$276,\"\")","v":"Côte d'Ivoire"},null,"  Total Current Assets",{"$f":"SUM(I867:I870) +I863+I866","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,null,null,null,null,null,"Net Property, Plant & Equipment (Fixed Assets)"]
[null,11,null,null,null,null,null,"Long-term Investments"]
[null,11,null,null,null,null,null,"Goodwill & Other Intangibles"]
[null,11,null,null,null,null,null,"Long-term Assets from Government"]
[null,11,null,null,null,null,null,"Financial Leases"]
[null,11,null,null,null,null,null,"Other Long-Term Assets"]
[null,11,null,null,null,null,null,"  Total Non-current Assets",{"$f":"SUM(I872:I877)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,null,null,null,null,null,"Assets Held for Sale"]
[null,11,null,null,null,null,null,"Total Assets",{"$f":"I878+I879+I871","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,null,null,null,null,null,"LIABILITIES"]
[null,11,null,null,null,null,null,"Short-term Debt (Loan)"]
[null,11,null,null,null,null,null,"Trade Payables"]
[null,11,null,null,null,null,null,"Short-term Liabilities to Government"]
[null,11,null,null,null,null,null,"Financial Leases"]
[null,11,null,null,null,null,null,"Other Current Liabilities"]
[null,11,null,null,null,null,null,"  Total Current Liabilities",{"$f":"SUM(I882:I886)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,null,null,null,null,null,"Long-term Debt (Loan)"]
[null,11,null,null,null,null,null,"Long-term Liabilities to Government"]
[null,11,null,null,null,null,null,"Financial Leases"]
[null,11,null,null,null,null,null,"Other Long-term Liabilities"]
[null,11,null,null,null,null,null,"  Total Non-Current Liabilities",{"$f":"SUM(I888:I891)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,null,null,null,null,null,"Liabilities Directly Associated with Assets Held for Sale"]
[null,11,null,null,null,null,null,"Total Liabilities",{"$f":"I893+I892+I887","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,null,null,null,null,null,"Founding Capital"]
[null,11,null,null,null,null,null,"Retained Earnings"]
[null,11,null,null,null,null,null,"Reserves"]
[null,11,null,null,null,null,null,"Non-controlling Holdings"]
[null,11,null,null,null,null,null,"Total Equity",{"$f":"SUM(I895:I898)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,null,null,null,null,null,"Total Liabilities And Equity",{"$f":"I899+I894","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,null,null,null,null,null,{"$f":"$H$51","v":"Azerbaijan"}]
[null,11,null,null,null,null,null,{"$f":"$H$52","v":"Bahamas, The"},{"$f":"IF(AND(I880=0,I900=0),\"\",IF(ROUND(I880-I900,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(J880=0,J900=0),\"\",IF(ROUND(J880-J900,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","","","",""]
[null,11,null,null,null,null,null,{"$f":"$H$53","v":"Total dividends declared for the year."}]
[null,11,null,null,null,null,null,"Revenue from Trading Activities"]
[null,11,null,null,null,null,null,"Government Grants Received"]
[null,11,null,null,null,null,null,"Cost Of Goods Sold (-)"]
[null,11,null,null,null,null,null,"  Gross Profit",{"$f":"SUM(I904:I906)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,null,null,null,null,null,"Other Operating Income"]
[null,11,null,null,null,null,null,"Other Operating Expenses (- = expense)"]
[null,11,null,null,null,null,null,"  Operating Profit (EBIT)",{"$f":"SUM(I907:I909)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,null,null,null,null,null,"Finance Costs (- = expense)"]
[null,11,null,null,null,null,null,"Finance Income (- = expense)"]
[null,11,null,null,null,null,null,"Other Non-operating Net Gain/Loss (- = loss)"]
[null,11,null,null,null,null,null,"Net Profit Before Tax",{"$f":"I910+ SUM(I911:I913)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,null,null,null,null,null,"Income Tax Expense (- = expense)"]
[null,11,null,null,null,null,null,"Gain/Loss from Discontinued Operations (- = loss)"]
[null,11,null,null,null,null,null,"Net Profit",{"$f":"I914+ SUM(I915:I916)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,null,null,null,null,null,"Less Dividends (-)"]
[null,11,null,null,null,null,null,"Retained Earnings for the year",{"$f":"SUM(I917:I918)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11]
[null,11,null,null,null,null,null,"Operating Profit (EBIT)",{"$f":"I910","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,null,null,null,null,null,"Add back: Depreciation & Amortization"]
[null,{"$f":"B922","v":11},null,null,null,null,null,"EBITDA",{"$f":"I921+I922","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,null,null,null,null,null,"Memorandum Items:"]
[null,11,null,null,null,null,null,"Acquisition of Nonfinancial Assets"]
[null,11,null,null,null,null,null,"Disposal of Nonfinancial Assets (-)"]
[null,11,null,null,null,null,null,"Net Investment in Nonfinancial Assets",{"$f":"I925+I926","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,null,null,{"$f":"'Language Tables'!$D$272","v":"Comoros"},null,null,{"$f":"$H$78","v":"Category 1"}]
[null,11,null,null,null,null,null,"Guaranteed Debt (Outstanding Stock)"]
[null,11,null,null,null,null,null,"Guaranteed Debt (Repayments)"]
[null,11,null,null,null,null,null,"Guaranteed Debt (Defaults)"]
[null,11,null,null,null,null,null,"On Lending (Stock)"]
[null,11,null,null,null,null,null,"On Lending (Repayments)"]
[null,11,null,null,null,null,null,"On Lending (Arrears)"]
[null,11,null,null,null,null,null,"Loans (Stock)"]
[null,11,null,null,null,null,null,"Loans (Repayments)"]
[null,11,null,null,null,null,null,"Loans (Arrears)"]
[null,11,null,null,null,null,null,"Capital Transfers"]
[null,11,null,null,null,null,null,"Current Transfers"]
[null,11,null,null,null,null,null,"Equity Injections"]
[null,11]
[null,12,{"$f":"IF(F947=\"Mining\", \"Mining\",IF(F947=\"Electricity and Gas\", \"Electricity_and_Gas\",IF(F947=\"Transportation\",\"Transportation\",IF(F947=\"Other Activities\", \"Other_Activities\",IF(F947 = \"Other Industries\", \"Other_Industries\",IF(F947=\"Water Utilities\",\"Water_Utilities\",\"\"))))))","v":""},null,{"$f":"$C$5&B942","v":"Assets = Liabilities + Equity12"},null,null,{"$f":"$H$7","v":"Measures ability to generate adequate revenue to cover operating expenses. A ratio < 1 indicates entity is unable to cover its operating expenses and is not sustainable without supplementary funding. A higher ratio indicates a company better able to withstand shocks and remain profitable and sustainable"}]
[null,{"$f":"B942","v":12},null,null,{"$f":"$E$8","v":"Cost Of Goods Sold (-)"},null,"\u0080",{"$f":"$H$8","v":"Add back: Depreciation & Amortization"},{"$f":"First_Year","v":0},{"$f":"I943+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,{"$f":"B943","v":12},null,null,{"$f":"$E$9","v":"Gross Profit"},{"$f":"IFERROR(IF(F943=\"Financial Corporation\", \"Fin\", IF(F943 = \"Non-Financial Corporation\", \"NonFin\",\"\")),\"\")","v":""},null,{"$f":"$H$9","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"'Language Tables'!$D$275","v":"Costa Rica"}]
[null,12,null,null,{"$f":"$E$10","v":"Other operating expenses (- = expense)"},null,null,{"$f":"$H$10","v":"Measures an SOE's reliance on the government to support its operations. A higher ratio, indicates greater dependency on funding from the government to sustain the company's operations"}]
[null,12,null,null,{"$f":"$E$11","v":"Operating Profit (EBIT)"},null,null,"Cash and Cash Equivalents"]
[null,12,null,null,{"$f":"$E$12","v":"Finance Costs (- = expense)"},null,"\u0080","Short-term Financial Investments"]
[null,12,null,null,{"$f":"$E$13","v":"Finance Income (- = expense)"},null,"\u0080","  Total Cash & ST Investments",{"$f":"SUM(I946:I947)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,null,null,{"$f":"$E$14","v":"Other Non-operating Net Gain/Loss (- = loss)"},null,null,"Trade Receivables"]
[null,12,null,null,{"$f":"$E$15","v":"Income Tax Expense (- = expense)"},null,null,"Other Accounts Receivable"]
[null,12,null,null,null,null,null,"  Total Receivables",{"$f":"SUM(I949:I950)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,null,null,{"$f":"$E$17","v":"Gain/Loss from Discontinued Operations (- = loss)"},null,null,"Inventory"]
[null,12,null,null,{"$f":"$E$18","v":"Net Profit"},null,null,"Short-term Assets from Government"]
[null,12,null,null,{"$f":"$E$19","v":"Less Dividends (-)"},null,null,"Financial Leases"]
[null,12,null,null,{"$f":"$E$20","v":"Retained Earnings for the year"},null,null,"Other Current Assets"]
[null,12,null,null,null,{"$f":"IF(SUM(F952:F955)<>1,'Language Tables'!$D$276,\"\")","v":"Côte d'Ivoire"},null,"  Total Current Assets",{"$f":"SUM(I952:I955) +I948+I951","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,null,null,null,null,null,"Net Property, Plant & Equipment (Fixed Assets)"]
[null,12,null,null,null,null,null,"Long-term Investments"]
[null,12,null,null,null,null,null,"Goodwill & Other Intangibles"]
[null,12,null,null,null,null,null,"Long-term Assets from Government"]
[null,12,null,null,null,null,null,"Financial Leases"]
[null,12,null,null,null,null,null,"Other Long-Term Assets"]
[null,12,null,null,null,null,null,"  Total Non-current Assets",{"$f":"SUM(I957:I962)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,null,null,null,null,null,"Assets Held for Sale"]
[null,12,null,null,null,null,null,"Total Assets",{"$f":"I963+I964+I956","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,null,null,null,null,null,"LIABILITIES"]
[null,12,null,null,null,null,null,"Short-term Debt (Loan)"]
[null,12,null,null,null,null,null,"Trade Payables"]
[null,12,null,null,null,null,null,"Short-term Liabilities to Government"]
[null,12,null,null,null,null,null,"Financial Leases"]
[null,12,null,null,null,null,null,"Other Current Liabilities"]
[null,12,null,null,null,null,null,"  Total Current Liabilities",{"$f":"SUM(I967:I971)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,null,null,null,null,null,"Long-term Debt (Loan)"]
[null,12,null,null,null,null,null,"Long-term Liabilities to Government"]
[null,12,null,null,null,null,null,"Financial Leases"]
[null,12,null,null,null,null,null,"Other Long-term Liabilities"]
[null,12,null,null,null,null,null,"  Total Non-Current Liabilities",{"$f":"SUM(I973:I976)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,null,null,null,null,null,"Liabilities Directly Associated with Assets Held for Sale"]
[null,12,null,null,null,null,null,"Total Liabilities",{"$f":"I978+I977+I972","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,null,null,null,null,null,"Founding Capital"]
[null,12,null,null,null,null,null,"Retained Earnings"]
[null,12,null,null,null,null,null,"Reserves"]
[null,12,null,null,null,null,null,"Non-controlling Holdings"]
[null,12,null,null,null,null,null,"Total Equity",{"$f":"SUM(I980:I983)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,null,null,null,null,null,"Total Liabilities And Equity",{"$f":"I984+I979","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,null,null,null,null,null,{"$f":"$H$51","v":"Azerbaijan"}]
[null,12,null,null,null,null,null,{"$f":"$H$52","v":"Bahamas, The"},{"$f":"IF(AND(I965=0,I985=0),\"\",IF(ROUND(I965-I985,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(J965=0,J985=0),\"\",IF(ROUND(J965-J985,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","","","",""]
[null,12,null,null,null,null,null,{"$f":"$H$53","v":"Total dividends declared for the year."}]
[null,12,null,null,null,null,null,"Revenue from Trading Activities"]
[null,12,null,null,null,null,null,"Government Grants Received"]
[null,12,null,null,null,null,null,"Cost Of Goods Sold (-)"]
[null,12,null,null,null,null,null,"  Gross Profit",{"$f":"SUM(I989:I991)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,null,null,null,null,null,"Other Operating Income"]
[null,12,null,null,null,null,null,"Other Operating Expenses (- = expense)"]
[null,12,null,null,null,null,null,"  Operating Profit (EBIT)",{"$f":"SUM(I992:I994)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,null,null,null,null,null,"Finance Costs (- = expense)"]
[null,12,null,null,null,null,null,"Finance Income (- = expense)"]
[null,12,null,null,null,null,null,"Other Non-operating Net Gain/Loss (- = loss)"]
[null,12,null,null,null,null,null,"Net Profit Before Tax",{"$f":"I995+ SUM(I996:I998)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,null,null,null,null,null,"Income Tax Expense (- = expense)"]
[null,12,null,null,null,null,null,"Net Profit",{"$f":"I999+ SUM(I1000:I1001)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,null,null,null,null,null,"Less Dividends (-)"]
[null,12,null,null,null,null,null,"Operating Profit (EBIT)",{"$f":"I995","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,null,null,null,null,null,"Add back: Depreciation & Amortization"]
[null,12,null,null,null,null,null,"Acquisition of Nonfinancial Assets"]
[null,12,null,null,null,null,null,"Disposal of Nonfinancial Assets (-)"]
[null,12,null,null,{"$f":"'Language Tables'!$D$272","v":"Comoros"},null,null,{"$f":"$H$78","v":"Category 1"}]
[null,12,null,null,null,null,null,"Guaranteed Debt (Defaults)"]
[null,12,null,null,null,null,null,"On Lending (Arrears)"]
[null,12,null,null,null,null,null,"Loans (Stock)"]
[null,12,null,null,null,null,null,"Capital Transfers"]
[null,12,null,null,null,null,null,"Current Transfers"]
[null,{"$f":"B1027","v":13},null,null,{"$f":"$E$8","v":"Cost Of Goods Sold (-)"},null,"\u0080",{"$f":"$H$8","v":"Add back: Depreciation & Amortization"},{"$f":"First_Year","v":0},{"$f":"I1028+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,{"$f":"B1028","v":13},null,null,{"$f":"$E$9","v":"Gross Profit"},{"$f":"IFERROR(IF(F1028=\"Financial Corporation\", \"Fin\", IF(F1028 = \"Non-Financial Corporation\", \"NonFin\",\"\")),\"\")","v":""},null,{"$f":"$H$9","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"'Language Tables'!$D$275","v":"Costa Rica"}]
[null,13,null,null,{"$f":"$E$12","v":"Finance Costs (- = expense)"},null,"\u0080","Short-term Financial Investments"]
[null,13,null,null,{"$f":"$E$13","v":"Finance Income (- = expense)"},null,"\u0080","  Total Cash & ST Investments",{"$f":"SUM(I1031:I1032)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13,null,null,null,null,null,"  Total Receivables",{"$f":"SUM(I1034:I1035)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13,null,null,{"$f":"$E$17","v":"Gain/Loss from Discontinued Operations (- = loss)"},null,null,"Inventory"]
[null,13,null,null,{"$f":"$E$20","v":"Retained Earnings for the year"},null,null,"Other Current Assets"]
[null,13,null,null,null,null,null,"Long-term Investments"]
[null,13,null,null,null,null,null,"Long-term Assets from Government"]
[null,13,null,null,null,null,null,"Financial Leases"]
[null,13,null,null,null,null,null,"Assets Held for Sale"]
[null,13,null,null,null,null,null,"Total Assets",{"$f":"I1048+I1049+I1041","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13,null,null,null,null,null,"Trade Payables"]
[null,13,null,null,null,null,null,"Financial Leases"]
[null,13,null,null,null,null,null,"Long-term Debt (Loan)"]
[null,13,null,null,null,null,null,"Long-term Liabilities to Government"]
[null,13,null,null,null,null,null,"  Total Non-Current Liabilities",{"$f":"SUM(I1058:I1061)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13,null,null,null,null,null,"Liabilities Directly Associated with Assets Held for Sale"]
[null,13,null,null,null,null,null,"Retained Earnings"]
[null,13,null,null,null,null,null,"Reserves"]
[null,13,null,null,null,null,null,"Total Liabilities And Equity",{"$f":"I1069+I1064","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13,null,null,null,null,null,{"$f":"$H$52","v":"Bahamas, The"},{"$f":"IF(AND(I1050=0,I1070=0),\"\",IF(ROUND(I1050-I1070,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(J1050=0,J1070=0),\"\",IF(ROUND(J1050-J1070,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","","","",""]
[null,13,null,null,null,null,null,"Government Grants Received"]
[null,13,null,null,null,null,null,"Cost Of Goods Sold (-)"]
[null,13,null,null,null,null,null,"Other Operating Expenses (- = expense)"]
[null,13,null,null,null,null,null,"  Operating Profit (EBIT)",{"$f":"SUM(I1077:I1079)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13,null,null,null,null,null,"Finance Income (- = expense)"]
[null,13,null,null,null,null,null,"Income Tax Expense (- = expense)"]
[null,13,null,null,null,null,null,"Less Dividends (-)"]
[null,13,null,null,null,null,null,"Retained Earnings for the year",{"$f":"SUM(I1087:I1088)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13,null,null,null,null,null,"Add back: Depreciation & Amortization"]
[null,{"$f":"B1092","v":13},null,null,null,null,null,"EBITDA",{"$f":"I1091+I1092","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13,null,null,null,null,null,"Net Investment in Nonfinancial Assets",{"$f":"I1095+I1096","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13,null,null,{"$f":"'Language Tables'!$D$272","v":"Comoros"},null,null,{"$f":"$H$78","v":"Category 1"}]
[null,13,null,null,null,null,null,"Guaranteed Debt (Defaults)"]
[null,13,null,null,null,null,null,"On Lending (Stock)"]
[null,13,null,null,null,null,null,"Loans (Stock)"]
[null,13,null,null,null,null,null,"Loans (Repayments)"]
[null,13,null,null,null,null,null,"Current Transfers"]
[null,14,{"$f":"IF(F1117=\"Mining\", \"Mining\",IF(F1117=\"Electricity and Gas\", \"Electricity_and_Gas\",IF(F1117=\"Transportation\",\"Transportation\",IF(F1117=\"Other Activities\", \"Other_Activities\",IF(F1117 = \"Other Industries\", \"Other_Industries\",IF(F1117=\"Water Utilities\",\"Water_Utilities\",\"\"))))))","v":""},null,{"$f":"$C$5&B1112","v":"Assets = Liabilities + Equity14"},null,null,{"$f":"$H$7","v":"Measures ability to generate adequate revenue to cover operating expenses. A ratio < 1 indicates entity is unable to cover its operating expenses and is not sustainable without supplementary funding. A higher ratio indicates a company better able to withstand shocks and remain profitable and sustainable"}]
[null,{"$f":"B1113","v":14},null,null,{"$f":"$E$9","v":"Gross Profit"},{"$f":"IFERROR(IF(F1113=\"Financial Corporation\", \"Fin\", IF(F1113 = \"Non-Financial Corporation\", \"NonFin\",\"\")),\"\")","v":""},null,{"$f":"$H$9","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"'Language Tables'!$D$275","v":"Costa Rica"}]
[null,14,null,null,{"$f":"$E$10","v":"Other operating expenses (- = expense)"},null,null,{"$f":"$H$10","v":"Measures an SOE's reliance on the government to support its operations. A higher ratio, indicates greater dependency on funding from the government to sustain the company's operations"}]
[null,14,null,null,{"$f":"$E$13","v":"Finance Income (- = expense)"},null,"\u0080","  Total Cash & ST Investments",{"$f":"SUM(I1116:I1117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,14,null,null,{"$f":"$E$14","v":"Other Non-operating Net Gain/Loss (- = loss)"},null,null,"Trade Receivables"]
[null,14,null,null,{"$f":"$E$17","v":"Gain/Loss from Discontinued Operations (- = loss)"},null,null,"Inventory"]
[null,14,null,null,{"$f":"$E$19","v":"Less Dividends (-)"},null,null,"Financial Leases"]
[null,14,null,null,null,null,null,"Net Property, Plant & Equipment (Fixed Assets)"]
[null,14,null,null,null,null,null,"Long-term Investments"]
[null,14,null,null,null,null,null,"Financial Leases"]
[null,14,null,null,null,null,null,"Other Long-Term Assets"]
[null,14,null,null,null,null,null,"Total Assets",{"$f":"I1133+I1134+I1126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,14,null,null,null,null,null,"LIABILITIES"]
[null,14,null,null,null,null,null,"Short-term Liabilities to Government"]
[null,14,null,null,null,null,null,"Other Current Liabilities"]
[null,14,null,null,null,null,null,"Long-term Liabilities to Government"]
[null,14,null,null,null,null,null,"Financial Leases"]
[null,14,null,null,null,null,null,"Liabilities Directly Associated with Assets Held for Sale"]
[null,14,null,null,null,null,null,"Total Liabilities",{"$f":"I1148+I1147+I1142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,14,null,null,null,null,null,"Retained Earnings"]
[null,14,null,null,null,null,null,"Total Equity",{"$f":"SUM(I1150:I1153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,14,null,null,null,null,null,{"$f":"$H$52","v":"Bahamas, The"},{"$f":"IF(AND(I1135=0,I1155=0),\"\",IF(ROUND(I1135-I1155,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(J1135=0,J1155=0),\"\",IF(ROUND(J1135-J1155,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","","","",""]
[null,14,null,null,null,null,null,{"$f":"$H$53","v":"Total dividends declared for the year."}]
[null,14,null,null,null,null,null,"Cost Of Goods Sold (-)"]
[null,14,null,null,null,null,null,"  Gross Profit",{"$f":"SUM(I1159:I1161)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,14,null,null,null,null,null,"Other Operating Expenses (- = expense)"]
[null,14,null,null,null,null,null,"Finance Income (- = expense)"]
[null,14,null,null,null,null,null,"Income Tax Expense (- = expense)"]
[null,14,null,null,null,null,null,"Gain/Loss from Discontinued Operations (- = loss)"]
[null,14,null,null,null,null,null,"Retained Earnings for the year",{"$f":"SUM(I1172:I1173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,14]
[null,{"$f":"B1177","v":14},null,null,null,null,null,"EBITDA",{"$f":"I1176+I1177","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,14,null,null,null,null,null,"Disposal of Nonfinancial Assets (-)"]
[null,14,null,null,{"$f":"'Language Tables'!$D$272","v":"Comoros"},null,null,{"$f":"$H$78","v":"Category 1"}]
[null,14,null,null,null,null,null,"Guaranteed Debt (Outstanding Stock)"]
[null,14,null,null,null,null,null,"On Lending (Stock)"]
[null,14,null,null,null,null,null,"On Lending (Repayments)"]
[null,14,null,null,null,null,null,"Loans (Repayments)"]
[null,14,null,null,null,null,null,"Capital Transfers"]
[null,14]
[null,15,{"$f":"IF(F1202=\"Mining\", \"Mining\",IF(F1202=\"Electricity and Gas\", \"Electricity_and_Gas\",IF(F1202=\"Transportation\",\"Transportation\",IF(F1202=\"Other Activities\", \"Other_Activities\",IF(F1202 = \"Other Industries\", \"Other_Industries\",IF(F1202=\"Water Utilities\",\"Water_Utilities\",\"\"))))))","v":""},null,{"$f":"$C$5&B1197","v":"Assets = Liabilities + Equity15"},null,null,{"$f":"$H$7","v":"Measures ability to generate adequate revenue to cover operating expenses. A ratio < 1 indicates entity is unable to cover its operating expenses and is not sustainable without supplementary funding. A higher ratio indicates a company better able to withstand shocks and remain profitable and sustainable"}]
[null,15,null,null,{"$f":"$E$10","v":"Other operating expenses (- = expense)"},null,null,{"$f":"$H$10","v":"Measures an SOE's reliance on the government to support its operations. A higher ratio, indicates greater dependency on funding from the government to sustain the company's operations"}]
[null,15,null,null,{"$f":"$E$11","v":"Operating Profit (EBIT)"},null,null,"Cash and Cash Equivalents"]
[null,15,null,null,{"$f":"$E$14","v":"Other Non-operating Net Gain/Loss (- = loss)"},null,null,"Trade Receivables"]
[null,15,null,null,{"$f":"$E$15","v":"Income Tax Expense (- = expense)"},null,null,"Other Accounts Receivable"]
[null,15,null,null,{"$f":"$E$18","v":"Net Profit"},null,null,"Short-term Assets from Government"]
[null,15,null,null,{"$f":"$E$20","v":"Retained Earnings for the year"},null,null,"Other Current Assets"]
[null,15,null,null,null,null,null,"Long-term Investments"]
[null,15,null,null,null,null,null,"Goodwill & Other Intangibles"]
[null,15,null,null,null,null,null,"Other Long-Term Assets"]
[null,15,null,null,null,null,null,"  Total Non-current Assets",{"$f":"SUM(I1212:I1217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,null,null,null,null,null,"Total Assets",{"$f":"I1218+I1219+I1211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,null,null,null,null,null,"Trade Payables"]
[null,15,null,null,null,null,null,"Other Current Liabilities"]
[null,15,null,null,null,null,null,"  Total Current Liabilities",{"$f":"SUM(I1222:I1226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,null,null,null,null,null,"Financial Leases"]
[null,15,null,null,null,null,null,"Other Long-term Liabilities"]
[null,15,null,null,null,null,null,"Liabilities Directly Associated with Assets Held for Sale"]
[null,15,null,null,null,null,null,"Retained Earnings"]
[null,15,null,null,null,null,null,"Total Equity",{"$f":"SUM(I1235:I1238)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,null,null,null,null,null,"Total Liabilities And Equity",{"$f":"I1239+I1234","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,null,null,null,null,null,{"$f":"$H$53","v":"Total dividends declared for the year."}]
[null,15,null,null,null,null,null,"Revenue from Trading Activities"]
[null,15,null,null,null,null,null,"  Gross Profit",{"$f":"SUM(I1244:I1246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,null,null,null,null,null,"  Operating Profit (EBIT)",{"$f":"SUM(I1247:I1249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,null,null,null,null,null,"Finance Income (- = expense)"]
[null,15,null,null,null,null,null,"Other Non-operating Net Gain/Loss (- = loss)"]
[null,15,null,null,null,null,null,"Gain/Loss from Discontinued Operations (- = loss)"]
[null,15,null,null,null,null,null,"Net Profit",{"$f":"I1254+ SUM(I1255:I1256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15]
[null,{"$f":"B1262","v":15},null,null,null,null,null,"EBITDA",{"$f":"I1261+I1262","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,null,null,null,null,null,"Acquisition of Nonfinancial Assets"]
[null,15,null,null,null,null,null,"Disposal of Nonfinancial Assets (-)"]
[null,15,null,null,null,null,null,"Guaranteed Debt (Outstanding Stock)"]
[null,15,null,null,null,null,null,"Guaranteed Debt (Repayments)"]
[null,15,null,null,null,null,null,"On Lending (Repayments)"]
[null,15,null,null,null,null,null,"On Lending (Arrears)"]
[null,15,null,null,null,null,null,"Loans (Arrears)"]
[null,15,null,null,null,null,null,"Current Transfers"]
[null,16,{"$f":"IF(F1287=\"Mining\", \"Mining\",IF(F1287=\"Electricity and Gas\", \"Electricity_and_Gas\",IF(F1287=\"Transportation\",\"Transportation\",IF(F1287=\"Other Activities\", \"Other_Activities\",IF(F1287 = \"Other Industries\", \"Other_Industries\",IF(F1287=\"Water Utilities\",\"Water_Utilities\",\"\"))))))","v":""},null,{"$f":"$C$5&B1282","v":"Assets = Liabilities + Equity16"},null,null,{"$f":"$H$7","v":"Measures ability to generate adequate revenue to cover operating expenses. A ratio < 1 indicates entity is unable to cover its operating expenses and is not sustainable without supplementary funding. A higher ratio indicates a company better able to withstand shocks and remain profitable and sustainable"}]
[null,{"$f":"B1282","v":16},null,null,{"$f":"$E$8","v":"Cost Of Goods Sold (-)"},null,"\u0080",{"$f":"$H$8","v":"Add back: Depreciation & Amortization"},{"$f":"First_Year","v":0},{"$f":"I1283+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,16,null,null,{"$f":"$E$11","v":"Operating Profit (EBIT)"},null,null,"Cash and Cash Equivalents"]
[null,16,null,null,{"$f":"$E$12","v":"Finance Costs (- = expense)"},null,"\u0080","Short-term Financial Investments"]
[null,16,null,null,{"$f":"$E$15","v":"Income Tax Expense (- = expense)"},null,null,"Other Accounts Receivable"]
[null,16,null,null,{"$f":"$E$17","v":"Gain/Loss from Discontinued Operations (- = loss)"},null,null,"Inventory"]
[null,16,null,null,{"$f":"$E$20","v":"Retained Earnings for the year"},null,null,"Other Current Assets"]
[null,16,null,null,null,{"$f":"IF(SUM(F1292:F1295)<>1,'Language Tables'!$D$276,\"\")","v":"Côte d'Ivoire"},null,"  Total Current Assets",{"$f":"SUM(I1292:I1295) +I1288+I1291","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,null,null,null,null,null,"Goodwill & Other Intangibles"]
[null,16,null,null,null,null,null,"Long-term Assets from Government"]
[null,16,null,null,null,null,null,"  Total Non-current Assets",{"$f":"SUM(I1297:I1302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,null,null,null,null,null,"Assets Held for Sale"]
[null,16,null,null,null,null,null,"Trade Payables"]
[null,16,null,null,null,null,null,"Short-term Liabilities to Government"]
[null,16,null,null,null,null,null,"  Total Current Liabilities",{"$f":"SUM(I1307:I1311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,null,null,null,null,null,"Long-term Debt (Loan)"]
[null,16,null,null,null,null,null,"Other Long-term Liabilities"]
[null,16,null,null,null,null,null,"  Total Non-Current Liabilities",{"$f":"SUM(I1313:I1316)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,null,null,null,null,null,"Retained Earnings"]
[null,16,null,null,null,null,null,"Reserves"]
[null,16,null,null,null,null,null,"Total Liabilities And Equity",{"$f":"I1324+I1319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,null,null,null,null,null,{"$f":"$H$51","v":"Azerbaijan"}]
[null,16,null,null,null,null,null,"Revenue from Trading Activities"]
[null,16,null,null,null,null,null,"  Gross Profit",{"$f":"SUM(I1329:I1331)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,null,null,null,null,null,"Other Operating Expenses (- = expense)"]
[null,16,null,null,null,null,null,"  Operating Profit (EBIT)",{"$f":"SUM(I1332:I1334)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,null,null,null,null,null,"Other Non-operating Net Gain/Loss (- = loss)"]
[null,16,null,null,null,null,null,"Net Profit Before Tax",{"$f":"I1335+ SUM(I1336:I1338)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,null,null,null,null,null,"Net Profit",{"$f":"I1339+ SUM(I1340:I1341)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,null,null,null,null,null,"Less Dividends (-)"]
[null,16,null,null,null,null,null,"Add back: Depreciation & Amortization"]
[null,{"$f":"B1347","v":16},null,null,null,null,null,"EBITDA",{"$f":"I1346+I1347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,null,null,null,null,null,"Disposal of Nonfinancial Assets (-)"]
[null,16,null,null,null,null,null,"Net Investment in Nonfinancial Assets",{"$f":"I1350+I1351","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,null,null,null,null,null,"Guaranteed Debt (Repayments)"]
[null,16,null,null,null,null,null,"Guaranteed Debt (Defaults)"]
[null,16,null,null,null,null,null,"On Lending (Arrears)"]
[null,16,null,null,null,null,null,"Loans (Repayments)"]
[null,16,null,null,null,null,null,"Current Transfers"]
[null,16,null,null,null,null,null,"Equity Injections"]
[null,{"$f":"B1367","v":17},null,null,{"$f":"$E$8","v":"Cost Of Goods Sold (-)"},null,"\u0080",{"$f":"$H$8","v":"Add back: Depreciation & Amortization"},{"$f":"First_Year","v":0},{"$f":"I1368+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,{"$f":"B1368","v":17},null,null,{"$f":"$E$9","v":"Gross Profit"},{"$f":"IFERROR(IF(F1368=\"Financial Corporation\", \"Fin\", IF(F1368 = \"Non-Financial Corporation\", \"NonFin\",\"\")),\"\")","v":""},null,{"$f":"$H$9","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"'Language Tables'!$D$275","v":"Costa Rica"}]
[null,17,null,null,{"$f":"$E$12","v":"Finance Costs (- = expense)"},null,"\u0080","Short-term Financial Investments"]
[null,17,null,null,{"$f":"$E$14","v":"Other Non-operating Net Gain/Loss (- = loss)"},null,null,"Trade Receivables"]
[null,17,null,null,{"$f":"$E$17","v":"Gain/Loss from Discontinued Operations (- = loss)"},null,null,"Inventory"]
[null,17,null,null,{"$f":"$E$18","v":"Net Profit"},null,null,"Short-term Assets from Government"]
[null,17,null,null,null,{"$f":"IF(SUM(F1377:F1380)<>1,'Language Tables'!$D$276,\"\")","v":"Côte d'Ivoire"},null,"  Total Current Assets",{"$f":"SUM(I1377:I1380) +I1373+I1376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,null,null,null,null,null,"Net Property, Plant & Equipment (Fixed Assets)"]
[null,17,null,null,null,null,null,"Long-term Assets from Government"]
[null,17,null,null,null,null,null,"Financial Leases"]
[null,17,null,null,null,null,null,"Total Assets",{"$f":"I1388+I1389+I1381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,null,null,null,null,null,"LIABILITIES"]
[null,17,null,null,null,null,null,"Short-term Liabilities to Government"]
[null,17,null,null,null,null,null,"Financial Leases"]
[null,17,null,null,null,null,null,"Long-term Debt (Loan)"]
[null,17,null,null,null,null,null,"Other Long-term Liabilities"]
[null,17,null,null,null,null,null,"Liabilities Directly Associated with Assets Held for Sale"]
[null,17,null,null,null,null,null,"Total Liabilities",{"$f":"I1403+I1402+I1397","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,null,null,null,null,null,"Reserves"]
[null,17,null,null,null,null,null,"Non-controlling Holdings"]
[null,17,null,null,null,null,null,{"$f":"$H$51","v":"Azerbaijan"}]
[null,17,null,null,null,null,null,{"$f":"$H$52","v":"Bahamas, The"},{"$f":"IF(AND(I1390=0,I1410=0),\"\",IF(ROUND(I1390-I1410,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(J1390=0,J1410=0),\"\",IF(ROUND(J1390-J1410,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","","","",""]
[null,17,null,null,null,null,null,"Cost Of Goods Sold (-)"]
[null,17,null,null,null,null,null,"  Gross Profit",{"$f":"SUM(I1414:I1416)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,null,null,null,null,null,"  Operating Profit (EBIT)",{"$f":"SUM(I1417:I1419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,null,null,null,null,null,"Finance Costs (- = expense)"]
[null,17,null,null,null,null,null,"Net Profit Before Tax",{"$f":"I1420+ SUM(I1421:I1423)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,null,null,null,null,null,"Income Tax Expense (- = expense)"]
[null,17,null,null,null,null,null,"Less Dividends (-)"]
[null,17]
[null,{"$f":"B1432","v":17},null,null,null,null,null,"EBITDA",{"$f":"I1431+I1432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,null,null,null,null,null,"Memorandum Items:"]
[null,17,null,null,null,null,null,"Net Investment in Nonfinancial Assets",{"$f":"I1435+I1436","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,null,null,{"$f":"'Language Tables'!$D$272","v":"Comoros"},null,null,{"$f":"$H$78","v":"Category 1"}]
[null,17,null,null,null,null,null,"Guaranteed Debt (Defaults)"]
[null,17,null,null,null,null,null,"On Lending (Repayments)"]
[null,17,null,null,null,null,null,"Loans (Repayments)"]
[null,17,null,null,null,null,null,"Loans (Arrears)"]
[null,17,null,null,null,null,null,"Equity Injections"]
[null,17]
[null,{"$f":"B1453","v":18},null,null,{"$f":"$E$9","v":"Gross Profit"},{"$f":"IFERROR(IF(F1453=\"Financial Corporation\", \"Fin\", IF(F1453 = \"Non-Financial Corporation\", \"NonFin\",\"\")),\"\")","v":""},null,{"$f":"$H$9","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"'Language Tables'!$D$275","v":"Costa Rica"}]
[null,18,null,null,{"$f":"$E$10","v":"Other operating expenses (- = expense)"},null,null,{"$f":"$H$10","v":"Measures an SOE's reliance on the government to support its operations. A higher ratio, indicates greater dependency on funding from the government to sustain the company's operations"}]
[null,18,null,null,{"$f":"$E$14","v":"Other Non-operating Net Gain/Loss (- = loss)"},null,null,"Trade Receivables"]
[null,18,null,null,{"$f":"$E$15","v":"Income Tax Expense (- = expense)"},null,null,"Other Accounts Receivable"]
[null,18,null,null,{"$f":"$E$18","v":"Net Profit"},null,null,"Short-term Assets from Government"]
[null,18,null,null,{"$f":"$E$19","v":"Less Dividends (-)"},null,null,"Financial Leases"]
[null,18,null,null,null,null,null,"Net Property, Plant & Equipment (Fixed Assets)"]
[null,18,null,null,null,null,null,"Long-term Assets from Government"]
[null,18,null,null,null,null,null,"Other Long-Term Assets"]
[null,18,null,null,null,null,null,"  Total Non-current Assets",{"$f":"SUM(I1467:I1472)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18,null,null,null,null,null,"LIABILITIES"]
[null,18,null,null,null,null,null,"Short-term Debt (Loan)"]
[null,18,null,null,null,null,null,"Financial Leases"]
[null,18,null,null,null,null,null,"Other Current Liabilities"]
[null,18,null,null,null,null,null,"Financial Leases"]
[null,18,null,null,null,null,null,"Other Long-term Liabilities"]
[null,18,null,null,null,null,null,"Total Liabilities",{"$f":"I1488+I1487+I1482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18,null,null,null,null,null,"Founding Capital"]
[null,18,null,null,null,null,null,"Non-controlling Holdings"]
[null,18,null,null,null,null,null,"Total Equity",{"$f":"SUM(I1490:I1493)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18,null,null,null,null,null,{"$f":"$H$52","v":"Bahamas, The"},{"$f":"IF(AND(I1475=0,I1495=0),\"\",IF(ROUND(I1475-I1495,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(J1475=0,J1495=0),\"\",IF(ROUND(J1475-J1495,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","","","",""]
[null,18,null,null,null,null,null,"Revenue from Trading Activities"]
[null,18,null,null,null,null,null,"  Gross Profit",{"$f":"SUM(I1499:I1501)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18,null,null,null,null,null,"Other Operating Income"]
[null,18,null,null,null,null,null,"Finance Costs (- = expense)"]
[null,18,null,null,null,null,null,"Finance Income (- = expense)"]
[null,18,null,null,null,null,null,"Income Tax Expense (- = expense)"]
[null,18,null,null,null,null,null,"Net Profit",{"$f":"I1509+ SUM(I1510:I1511)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18]
[null,18,null,null,null,null,null,"Operating Profit (EBIT)",{"$f":"I1505","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18,null,null,null,null,null,"Memorandum Items:"]
[null,18,null,null,null,null,null,"Acquisition of Nonfinancial Assets"]
[null,18,null,null,{"$f":"'Language Tables'!$D$272","v":"Comoros"},null,null,{"$f":"$H$78","v":"Category 1"}]
[null,18,null,null,null,null,null,"Guaranteed Debt (Outstanding Stock)"]
[null,18,null,null,null,null,null,"On Lending (Repayments)"]
[null,18,null,null,null,null,null,"On Lending (Arrears)"]
[null,18,null,null,null,null,null,"Loans (Arrears)"]
[null,18,null,null,null,null,null,"Capital Transfers"]
[null,18]
[null,19,{"$f":"IF(F1542=\"Mining\", \"Mining\",IF(F1542=\"Electricity and Gas\", \"Electricity_and_Gas\",IF(F1542=\"Transportation\",\"Transportation\",IF(F1542=\"Other Activities\", \"Other_Activities\",IF(F1542 = \"Other Industries\", \"Other_Industries\",IF(F1542=\"Water Utilities\",\"Water_Utilities\",\"\"))))))","v":""},null,{"$f":"$C$5&B1537","v":"Assets = Liabilities + Equity19"},null,null,{"$f":"$H$7","v":"Measures ability to generate adequate revenue to cover operating expenses. A ratio < 1 indicates entity is unable to cover its operating expenses and is not sustainable without supplementary funding. A higher ratio indicates a company better able to withstand shocks and remain profitable and sustainable"}]
[null,19,null,null,{"$f":"$E$11","v":"Operating Profit (EBIT)"},null,null,"Cash and Cash Equivalents"]
[null,19,null,null,{"$f":"$E$12","v":"Finance Costs (- = expense)"},null,"\u0080","Short-term Financial Investments"]
[null,19,null,null,{"$f":"$E$15","v":"Income Tax Expense (- = expense)"},null,null,"Other Accounts Receivable"]
[null,19,null,null,null,null,null,"  Total Receivables",{"$f":"SUM(I1544:I1545)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,19,null,null,{"$f":"$E$19","v":"Less Dividends (-)"},null,null,"Financial Leases"]
[null,19,null,null,{"$f":"$E$20","v":"Retained Earnings for the year"},null,null,"Other Current Assets"]
[null,19,null,null,null,null,null,"Goodwill & Other Intangibles"]
[null,19,null,null,null,null,null,"Long-term Assets from Government"]
[null,19,null,null,null,null,null,"  Total Non-current Assets",{"$f":"SUM(I1552:I1557)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,19,null,null,null,null,null,"Assets Held for Sale"]
[null,19,null,null,null,null,null,"Short-term Debt (Loan)"]
[null,19,null,null,null,null,null,"Trade Payables"]
[null,19,null,null,null,null,null,"  Total Current Liabilities",{"$f":"SUM(I1562:I1566)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,19,null,null,null,null,null,"Long-term Debt (Loan)"]
[null,19,null,null,null,null,null,"Other Long-term Liabilities"]
[null,19,null,null,null,null,null,"  Total Non-Current Liabilities",{"$f":"SUM(I1568:I1571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,19,null,null,null,null,null,"Founding Capital"]
[null,19,null,null,null,null,null,"Retained Earnings"]
[null,19,null,null,null,null,null,"Total Equity",{"$f":"SUM(I1575:I1578)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,19,null,null,null,null,null,{"$f":"$H$51","v":"Azerbaijan"}]
[null,19,null,null,null,null,null,"Revenue from Trading Activities"]
[null,19,null,null,null,null,null,"Government Grants Received"]
[null,19,null,null,null,null,null,"Other Operating Income"]
[null,19,null,null,null,null,null,"Other Operating Expenses (- = expense)"]
[null,19,null,null,null,null,null,"Finance Income (- = expense)"]
[null,19,null,null,null,null,null,"Net Profit Before Tax",{"$f":"I1590+ SUM(I1591:I1593)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,19,null,null,null,null,null,"Net Profit",{"$f":"I1594+ SUM(I1595:I1596)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,19,null,null,null,null,null,"Less Dividends (-)"]
[null,19,null,null,null,null,null,"Operating Profit (EBIT)",{"$f":"I1590","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,19,null,null,null,null,null,"Add back: Depreciation & Amortization"]
[null,19,null,null,null,null,null,"Acquisition of Nonfinancial Assets"]
[null,19,null,null,null,null,null,"Disposal of Nonfinancial Assets (-)"]
[null,19,null,null,{"$f":"'Language Tables'!$D$272","v":"Comoros"},null,null,{"$f":"$H$78","v":"Category 1"}]
[null,19,null,null,null,null,null,"Guaranteed Debt (Defaults)"]
[null,19,null,null,null,null,null,"On Lending (Arrears)"]
[null,19,null,null,null,null,null,"Loans (Stock)"]
[null,19,null,null,null,null,null,"Capital Transfers"]
[null,19,null,null,null,null,null,"Current Transfers"]
[null,19]
[null,{"$f":"B1623","v":20},null,null,{"$f":"$E$9","v":"Gross Profit"},{"$f":"IFERROR(IF(F1623=\"Financial Corporation\", \"Fin\", IF(F1623 = \"Non-Financial Corporation\", \"NonFin\",\"\")),\"\")","v":""},null,{"$f":"$H$9","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"'Language Tables'!$D$275","v":"Costa Rica"}]
[null,20,null,null,{"$f":"$E$12","v":"Finance Costs (- = expense)"},null,"\u0080",{"$f":"$H$12","v":"Short-term Financial Investments"}]
[null,20,null,null,{"$f":"$E$13","v":"Finance Income (- = expense)"},null,"\u0080",{"$f":"$H$13","v":"  Total Cash & ST Investments"},{"$f":"SUM(I1626:I1627)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,null,null,null,null,null,{"$f":"$H$16","v":"  Total Receivables"},{"$f":"SUM(I1629:I1630)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,null,null,{"$f":"$E$17","v":"Gain/Loss from Discontinued Operations (- = loss)"},null,null,{"$f":"$H$17","v":"Inventory"}]
[null,20,null,null,null,{"$f":"IF(SUM(F1632:F1635)<>1,'Language Tables'!$D$276,\"\")","v":"Côte d'Ivoire"},null,{"$f":"$H$21","v":"  Total Current Assets"},{"$f":"SUM(I1632:I1635) +I1628+I1631","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,null,null,null,null,null,{"$f":"$H$22","v":"Net Property, Plant & Equipment (Fixed Assets)"}]
[null,20,null,null,null,null,null,{"$f":"$H$25","v":"Long-term Assets from Government"}]
[null,20,null,null,null,null,null,{"$f":"$H$26","v":"Financial Leases"}]
[null,20,null,null,null,null,null,{"$f":"$H$29","v":"Assets Held for Sale"}]
[null,20,null,null,null,null,null,{"$f":"$H$30","v":"Total Assets"},{"$f":"I1643+I1644+I1636","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,null,null,null,null,null,{"$f":"$H$33","v":"Trade Payables"}]
[null,20,null,null,null,null,null,{"$f":"$H$35","v":"Financial Leases"}]
[null,20,null,null,null,null,null,{"$f":"$H$38","v":"Long-term Debt (Loan)"}]
[null,20,null,null,null,null,null,{"$f":"$H$39","v":"Long-term Liabilities to Government"}]
[null,20,null,null,null,null,null,{"$f":"$H$42","v":"  Total Non-Current Liabilities"},{"$f":"SUM(I1653:I1656)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,null,null,null,null,null,{"$f":"$H$43","v":"Liabilities Directly Associated with Assets Held for Sale"}]
[null,20,null,null,null,null,null,{"$f":"$H$46","v":"Retained Earnings"}]
[null,20,null,null,null,null,null,{"$f":"$H$48","v":"Non-controlling Holdings"}]
[null,20,null,null,null,null,null,{"$f":"$H$51","v":"Azerbaijan"}]
[null,20,null,null,null,null,null,{"$f":"$H$52","v":"Bahamas, The"},{"$f":"IF(AND(I1645=0,I1665=0),\"\",IF(ROUND(I1645-I1665,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(J1645=0,J1665=0),\"\",IF(ROUND(J1645-J1665,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","","","",""]
[null,20,null,null,null,null,null,{"$f":"$H$55","v":"Government Grants Received"}]
[null,20,null,null,null,null,null,{"$f":"$H$56","v":"Cost Of Goods Sold (-)"}]
[null,20,null,null,null,null,null,{"$f":"$H$59","v":"Other Operating Expenses (- = expense)"}]
[null,20,null,null,null,null,null,{"$f":"$H$60","v":"  Operating Profit (EBIT)"},{"$f":"SUM(I1672:I1674)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,null,null,null,null,null,{"$f":"$H$62","v":"Finance Income (- = expense)"}]
[null,20,null,null,null,null,null,{"$f":"$H$65","v":"Income Tax Expense (- = expense)"}]
[null,20,null,null,null,null,null,{"$f":"$H$68","v":"Less Dividends (-)"}]
[null,20,null,null,null,null,null,{"$f":"$H$69","v":"Retained Earnings for the year"},{"$f":"SUM(I1682:I1683)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,null,null,null,null,null,{"$f":"$H$72","v":"Add back: Depreciation & Amortization"}]
[null,{"$f":"B1687","v":20},null,null,null,null,null,{"$f":"$H$73","v":"EBITDA"},{"$f":"I1686+I1687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,null,null,null,null,null,{"$f":"$H$75","v":"Acquisition of Nonfinancial Assets"}]
[null,20,null,null,{"$f":"'Language Tables'!$D$272","v":"Comoros"},null,null,{"$f":"$H$78","v":"Category 1"}]
[null,20,null,null,null,null,null,{"$f":"$H$81","v":"Guaranteed Debt (Defaults)"}]
[null,20,null,null,null,null,null,{"$f":"$H$82","v":"On Lending (Stock)"}]
[null,20,null,null,null,null,null,{"$f":"$H$85","v":"Loans (Stock)"}]
[null,20,null,null,null,null,null,{"$f":"$H$86","v":"Loans (Repayments)"}]
[null,20,null,null,null,null,null,{"$f":"$H$90","v":"Equity Injections"}]
[null,20]
[null,{"$f":"B1708","v":21},null,null,{"$f":"$E$9","v":"Gross Profit"},{"$f":"IFERROR(IF(F1708=\"Financial Corporation\", \"Fin\", IF(F1708 = \"Non-Financial Corporation\", \"NonFin\",\"\")),\"\")","v":""},null,{"$f":"$H$9","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"'Language Tables'!$D$275","v":"Costa Rica"}]
[null,21,null,null,{"$f":"$E$10","v":"Other operating expenses (- = expense)"},null,null,{"$f":"$H$10","v":"Measures an SOE's reliance on the government to support its operations. A higher ratio, indicates greater dependency on funding from the government to sustain the company's operations"}]
[null,21,null,null,{"$f":"$E$13","v":"Finance Income (- = expense)"},null,"\u0080",{"$f":"$H$13","v":"  Total Cash & ST Investments"},{"$f":"SUM(I1711:I1712)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,21,null,null,{"$f":"$E$14","v":"Other Non-operating Net Gain/Loss (- = loss)"},null,null,{"$f":"$H$14","v":"Trade Receivables"}]
[null,21,null,null,{"$f":"$E$17","v":"Gain/Loss from Discontinued Operations (- = loss)"},null,null,{"$f":"$H$17","v":"Inventory"}]
[null,21,null,null,{"$f":"$E$20","v":"Retained Earnings for the year"},null,null,{"$f":"$H$20","v":"Other Current Assets"}]
[null,21,null,null,null,null,null,{"$f":"$H$22","v":"Net Property, Plant & Equipment (Fixed Assets)"}]
[null,21,null,null,null,null,null,{"$f":"$H$23","v":"Long-term Investments"}]
[null,21,null,null,null,null,null,{"$f":"$H$26","v":"Financial Leases"}]
[null,21,null,null,null,null,null,{"$f":"$H$27","v":"Other Long-Term Assets"}]
[null,21,null,null,null,null,null,{"$f":"$H$30","v":"Total Assets"},{"$f":"I1728+I1729+I1721","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,21,null,null,null,null,null,{"$f":"$H$32","v":"Short-term Debt (Loan)"}]
[null,21,null,null,null,null,null,{"$f":"$H$35","v":"Financial Leases"}]
[null,21,null,null,null,null,null,{"$f":"$H$36","v":"Other Current Liabilities"}]
[null,21,null,null,null,null,null,{"$f":"$H$39","v":"Long-term Liabilities to Government"}]
[null,21,null,null,null,null,null,{"$f":"$H$40","v":"Financial Leases"}]
[null,21,null,null,null,null,null,{"$f":"$H$43","v":"Liabilities Directly Associated with Assets Held for Sale"}]
[null,21,null,null,null,null,null,{"$f":"$H$44","v":"Total Liabilities"},{"$f":"I1743+I1742+I1737","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,21,null,null,null,null,null,{"$f":"$H$47","v":"Reserves"}]
[null,21,null,null,null,null,null,{"$f":"$H$49","v":"Total Equity"},{"$f":"SUM(I1745:I1748)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,21,null,null,null,null,null,{"$f":"$H$52","v":"Bahamas, The"},{"$f":"IF(AND(I1730=0,I1750=0),\"\",IF(ROUND(I1730-I1750,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(J1730=0,J1750=0),\"\",IF(ROUND(J1730-J1750,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","","","",""]
[null,21,null,null,null,null,null,{"$f":"$H$53","v":"Total dividends declared for the year."}]
[null,21,null,null,null,null,null,{"$f":"$H$56","v":"Cost Of Goods Sold (-)"}]
[null,21,null,null,null,null,null,{"$f":"$H$57","v":"  Gross Profit"},{"$f":"SUM(I1754:I1756)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,21,null,null,null,null,null,{"$f":"$H$59","v":"Other Operating Expenses (- = expense)"}]
[null,21,null,null,null,null,null,{"$f":"$H$62","v":"Finance Income (- = expense)"}]
[null,21,null,null,null,null,null,{"$f":"$H$65","v":"Income Tax Expense (- = expense)"}]
[null,21,null,null,null,null,null,{"$f":"$H$66","v":"Gain/Loss from Discontinued Operations (- = loss)"}]
[null,21,null,null,null,null,null,{"$f":"$H$69","v":"Retained Earnings for the year"},{"$f":"SUM(I1767:I1768)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,21]
[null,21,null,null,null,null,null,{"$f":"$H$74","v":"Memorandum Items:"}]
[null,21,null,null,null,null,null,{"$f":"$H$75","v":"Acquisition of Nonfinancial Assets"}]
[null,21,null,null,{"$f":"'Language Tables'!$D$272","v":"Comoros"},null,null,{"$f":"$H$78","v":"Category 1"}]
[null,21,null,null,null,null,null,{"$f":"$H$79","v":"Guaranteed Debt (Outstanding Stock)"}]
[null,21,null,null,null,null,null,{"$f":"$H$82","v":"On Lending (Stock)"}]
[null,21,null,null,null,null,null,{"$f":"$H$83","v":"On Lending (Repayments)"}]
[null,21,null,null,null,null,null,{"$f":"$H$86","v":"Loans (Repayments)"}]
[null,21,null,null,null,null,null,{"$f":"$H$89","v":"Current Transfers"}]
[null,21]
[null,22,{"$f":"IF(F1797=\"Mining\", \"Mining\",IF(F1797=\"Electricity and Gas\", \"Electricity_and_Gas\",IF(F1797=\"Transportation\",\"Transportation\",IF(F1797=\"Other Activities\", \"Other_Activities\",IF(F1797 = \"Other Industries\", \"Other_Industries\",IF(F1797=\"Water Utilities\",\"Water_Utilities\",\"\"))))))","v":""},null,{"$f":"$C$5&B1792","v":"Assets = Liabilities + Equity22"},null,null,{"$f":"$H$7","v":"Measures ability to generate adequate revenue to cover operating expenses. A ratio < 1 indicates entity is unable to cover its operating expenses and is not sustainable without supplementary funding. A higher ratio indicates a company better able to withstand shocks and remain profitable and sustainable"}]
[null,22,null,null,{"$f":"$E$10","v":"Other operating expenses (- = expense)"},null,null,{"$f":"$H$10","v":"Measures an SOE's reliance on the government to support its operations. A higher ratio, indicates greater dependency on funding from the government to sustain the company's operations"}]
[null,22,null,null,{"$f":"$E$11","v":"Operating Profit (EBIT)"},null,null,{"$f":"$H$11","v":"Cash and Cash Equivalents"}]
[null,22,null,null,{"$f":"$E$14","v":"Other Non-operating Net Gain/Loss (- = loss)"},null,null,{"$f":"$H$14","v":"Trade Receivables"}]
[null,22,null,null,null,null,null,{"$f":"$H$16","v":"  Total Receivables"},{"$f":"SUM(I1799:I1800)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,22,null,null,{"$f":"$E$19","v":"Less Dividends (-)"},null,null,{"$f":"$H$19","v":"Financial Leases"}]
[null,22,null,null,{"$f":"$E$20","v":"Retained Earnings for the year"},null,null,{"$f":"$H$20","v":"Other Current Assets"}]
[null,22,null,null,null,null,null,{"$f":"$H$23","v":"Long-term Investments"}]
[null,22,null,null,null,null,null,{"$f":"$H$24","v":"Goodwill & Other Intangibles"}]
[null,22,null,null,null,null,null,{"$f":"$H$27","v":"Other Long-Term Assets"}]
[null,22,null,null,null,null,null,{"$f":"$H$28","v":"  Total Non-current Assets"},{"$f":"SUM(I1807:I1812)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,22,null,null,null,null,null,{"$f":"$H$31","v":"LIABILITIES"}]
[null,22,null,null,null,null,null,{"$f":"$H$33","v":"Trade Payables"}]
[null,22,null,null,null,null,null,{"$f":"$H$36","v":"Other Current Liabilities"}]
[null,22,null,null,null,null,null,{"$f":"$H$37","v":"  Total Current Liabilities"},{"$f":"SUM(I1817:I1821)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,22,null,null,null,null,null,{"$f":"$H$40","v":"Financial Leases"}]
[null,22,null,null,null,null,null,{"$f":"$H$41","v":"Other Long-term Liabilities"}]
[null,22,null,null,null,null,null,{"$f":"$H$43","v":"Liabilities Directly Associated with Assets Held for Sale"}]
[null,22,null,null,null,null,null,{"$f":"$H$46","v":"Retained Earnings"}]
[null,22,null,null,null,null,null,{"$f":"$H$49","v":"Total Equity"},{"$f":"SUM(I1830:I1833)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,22,null,null,null,null,null,{"$f":"$H$50","v":"Total Liabilities And Equity"},{"$f":"I1834+I1829","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,22,null,null,null,null,null,{"$f":"$H$53","v":"Total dividends declared for the year."}]
[null,22,null,null,null,null,null,{"$f":"$H$54","v":"Revenue from Trading Activities"}]
[null,22,null,null,null,null,null,{"$f":"$H$57","v":"  Gross Profit"},{"$f":"SUM(I1839:I1841)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,22,null,null,null,null,null,{"$f":"$H$58","v":"Other Operating Income"}]
[null,22,null,null,null,null,null,{"$f":"$H$62","v":"Finance Income (- = expense)"}]
[null,22,null,null,null,null,null,{"$f":"$H$63","v":"Other Non-operating Net Gain/Loss (- = loss)"}]
[null,22,null,null,null,null,null,{"$f":"$H$66","v":"Gain/Loss from Discontinued Operations (- = loss)"}]
[null,22,null,null,null,null,null,{"$f":"$H$67","v":"Net Profit"},{"$f":"I1849+ SUM(I1850:I1851)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,22]
[null,{"$f":"B1857","v":22},null,null,null,null,null,{"$f":"$H$73","v":"EBITDA"},{"$f":"I1856+I1857","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,22,null,null,null,null,null,{"$f":"$H$75","v":"Acquisition of Nonfinancial Assets"}]
[null,22,null,null,null,null,null,{"$f":"$H$76","v":"Disposal of Nonfinancial Assets (-)"}]
[null,22,null,null,null,null,null,{"$f":"$H$79","v":"Guaranteed Debt (Outstanding Stock)"}]
[null,22,null,null,null,null,null,{"$f":"$H$80","v":"Guaranteed Debt (Repayments)"}]
[null,22,null,null,null,null,null,{"$f":"$H$83","v":"On Lending (Repayments)"}]
[null,22,null,null,null,null,null,{"$f":"$H$85","v":"Loans (Stock)"}]
[null,22,null,null,null,null,null,{"$f":"$H$88","v":"Capital Transfers"}]
[null,22,null,null,null,null,null,{"$f":"$H$89","v":"Current Transfers"}]
[null,23,{"$f":"IF(F1882=\"Mining\", \"Mining\",IF(F1882=\"Electricity and Gas\", \"Electricity_and_Gas\",IF(F1882=\"Transportation\",\"Transportation\",IF(F1882=\"Other Activities\", \"Other_Activities\",IF(F1882 = \"Other Industries\", \"Other_Industries\",IF(F1882=\"Water Utilities\",\"Water_Utilities\",\"\"))))))","v":""},null,{"$f":"$C$5&B1877","v":"Assets = Liabilities + Equity23"},null,null,{"$f":"$H$7","v":"Measures ability to generate adequate revenue to cover operating expenses. A ratio < 1 indicates entity is unable to cover its operating expenses and is not sustainable without supplementary funding. A higher ratio indicates a company better able to withstand shocks and remain profitable and sustainable"}]
[null,{"$f":"B1877","v":23},null,null,{"$f":"$E$8","v":"Cost Of Goods Sold (-)"},null,"\u0080",{"$f":"$H$8","v":"Add back: Depreciation & Amortization"},{"$f":"First_Year","v":0},{"$f":"I1878+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,23,null,null,{"$f":"$E$11","v":"Operating Profit (EBIT)"},null,null,{"$f":"$H$11","v":"Cash and Cash Equivalents"}]
[null,23,null,null,{"$f":"$E$12","v":"Finance Costs (- = expense)"},null,"\u0080",{"$f":"$H$12","v":"Short-term Financial Investments"}]
[null,23,null,null,{"$f":"$E$15","v":"Income Tax Expense (- = expense)"},null,null,{"$f":"$H$15","v":"Other Accounts Receivable"}]
[null,23,null,null,{"$f":"$E$17","v":"Gain/Loss from Discontinued Operations (- = loss)"},null,null,{"$f":"$H$17","v":"Inventory"}]
[null,23,null,null,{"$f":"$E$20","v":"Retained Earnings for the year"},null,null,{"$f":"$H$20","v":"Other Current Assets"}]
[null,23,null,null,null,{"$f":"IF(SUM(F1887:F1890)<>1,'Language Tables'!$D$276,\"\")","v":"Côte d'Ivoire"},null,{"$f":"$H$21","v":"  Total Current Assets"},{"$f":"SUM(I1887:I1890) +I1883+I1886","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,null,null,null,null,null,{"$f":"$H$24","v":"Goodwill & Other Intangibles"}]
[null,23,null,null,null,null,null,{"$f":"$H$25","v":"Long-term Assets from Government"}]
[null,23,null,null,null,null,null,{"$f":"$H$27","v":"Other Long-Term Assets"}]
[null,23,null,null,null,null,null,{"$f":"$H$30","v":"Total Assets"},{"$f":"I1898+I1899+I1891","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,null,null,null,null,null,{"$f":"$H$33","v":"Trade Payables"}]
[null,23,null,null,null,null,null,{"$f":"$H$34","v":"Short-term Liabilities to Government"}]
[null,23,null,null,null,null,null,{"$f":"$H$37","v":"  Total Current Liabilities"},{"$f":"SUM(I1902:I1906)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,null,null,null,null,null,{"$f":"$H$38","v":"Long-term Debt (Loan)"}]
[null,23,null,null,null,null,null,{"$f":"$H$41","v":"Other Long-term Liabilities"}]
[null,23,null,null,null,null,null,{"$f":"$H$42","v":"  Total Non-Current Liabilities"},{"$f":"SUM(I1908:I1911)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,null,null,null,null,null,{"$f":"$H$46","v":"Retained Earnings"}]
[null,23,null,null,null,null,null,{"$f":"$H$47","v":"Reserves"}]
[null,23,null,null,null,null,null,{"$f":"$H$50","v":"Total Liabilities And Equity"},{"$f":"I1919+I1914","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,null,null,null,null,null,{"$f":"$H$51","v":"Azerbaijan"}]
[null,23,null,null,null,null,null,{"$f":"$H$54","v":"Revenue from Trading Activities"}]
[null,23,null,null,null,null,null,{"$f":"$H$57","v":"  Gross Profit"},{"$f":"SUM(I1924:I1926)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,null,null,null,null,null,{"$f":"$H$59","v":"Other Operating Expenses (- = expense)"}]
[null,23,null,null,null,null,null,{"$f":"$H$60","v":"  Operating Profit (EBIT)"},{"$f":"SUM(I1927:I1929)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,null,null,null,null,null,{"$f":"$H$63","v":"Other Non-operating Net Gain/Loss (- = loss)"}]
[null,23,null,null,null,null,null,{"$f":"$H$64","v":"Net Profit Before Tax"},{"$f":"I1930+ SUM(I1931:I1933)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,null,null,null,null,null,{"$f":"$H$67","v":"Net Profit"},{"$f":"I1934+ SUM(I1935:I1936)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23]
[null,23,null,null,null,null,null,{"$f":"$H$72","v":"Add back: Depreciation & Amortization"}]
[null,{"$f":"B1942","v":23},null,null,null,null,null,{"$f":"$H$73","v":"EBITDA"},{"$f":"I1941+I1942","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,null,null,null,null,null,{"$f":"$H$76","v":"Disposal of Nonfinancial Assets (-)"}]
[null,23,null,null,null,null,null,{"$f":"$H$77","v":"Net Investment in Nonfinancial Assets"},{"$f":"I1945+I1946","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,23,null,null,null,null,null,{"$f":"$H$80","v":"Guaranteed Debt (Repayments)"}]
[null,23,null,null,null,null,null,{"$f":"$H$81","v":"Guaranteed Debt (Defaults)"}]
[null,23,null,null,null,null,null,{"$f":"$H$84","v":"On Lending (Arrears)"}]
[null,23,null,null,null,null,null,{"$f":"$H$86","v":"Loans (Repayments)"}]
[null,23,null,null,null,null,null,{"$f":"$H$89","v":"Current Transfers"}]
[null,23,null,null,null,null,null,{"$f":"$H$90","v":"Equity Injections"}]
[null,{"$f":"B1962","v":24},null,null,{"$f":"$E$8","v":"Cost Of Goods Sold (-)"},null,"\u0080",{"$f":"$H$8","v":"Add back: Depreciation & Amortization"},{"$f":"First_Year","v":0},{"$f":"I1963+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,{"$f":"B1963","v":24},null,null,{"$f":"$E$9","v":"Gross Profit"},{"$f":"IFERROR(IF(F1963=\"Financial Corporation\", \"Fin\", IF(F1963 = \"Non-Financial Corporation\", \"NonFin\",\"\")),\"\")","v":""},null,{"$f":"$H$9","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"'Language Tables'!$D$275","v":"Costa Rica"}]
[null,24,null,null,{"$f":"$E$12","v":"Finance Costs (- = expense)"},null,"\u0080",{"$f":"$H$12","v":"Short-term Financial Investments"}]
[null,24,null,null,{"$f":"$E$14","v":"Other Non-operating Net Gain/Loss (- = loss)"},null,null,{"$f":"$H$14","v":"Trade Receivables"}]
[null,24,null,null,{"$f":"$E$17","v":"Gain/Loss from Discontinued Operations (- = loss)"},null,null,{"$f":"$H$17","v":"Inventory"}]
[null,24,null,null,{"$f":"$E$18","v":"Net Profit"},null,null,{"$f":"$H$18","v":"Short-term Assets from Government"}]
[null,24,null,null,null,{"$f":"IF(SUM(F1972:F1975)<>1,'Language Tables'!$D$276,\"\")","v":"Côte d'Ivoire"},null,{"$f":"$H$21","v":"  Total Current Assets"},{"$f":"SUM(I1972:I1975) +I1968+I1971","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,24,null,null,null,null,null,{"$f":"$H$22","v":"Net Property, Plant & Equipment (Fixed Assets)"}]
[null,24,null,null,null,null,null,{"$f":"$H$25","v":"Long-term Assets from Government"}]
[null,24,null,null,null,null,null,{"$f":"$H$26","v":"Financial Leases"}]
[null,24,null,null,null,null,null,{"$f":"$H$30","v":"Total Assets"},{"$f":"I1983+I1984+I1976","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,24,null,null,null,null,null,{"$f":"$H$31","v":"LIABILITIES"}]
[null,24,null,null,null,null,null,{"$f":"$H$34","v":"Short-term Liabilities to Government"}]
[null,24,null,null,null,null,null,{"$f":"$H$35","v":"Financial Leases"}]
[null,24,null,null,null,null,null,{"$f":"$H$38","v":"Long-term Debt (Loan)"}]
[null,24,null,null,null,null,null,{"$f":"$H$39","v":"Long-term Liabilities to Government"}]
[null,24,null,null,null,null,null,{"$f":"$H$43","v":"Liabilities Directly Associated with Assets Held for Sale"}]
[null,24,null,null,null,null,null,{"$f":"$H$44","v":"Total Liabilities"},{"$f":"I1998+I1997+I1992","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,24,null,null,null,null,null,{"$f":"$H$47","v":"Reserves"}]
[null,24,null,null,null,null,null,{"$f":"$H$48","v":"Non-controlling Holdings"}]
[null,24,null,null,null,null,null,{"$f":"$H$51","v":"Azerbaijan"}]
[null,24,null,null,null,null,null,{"$f":"$H$54","v":"Revenue from Trading Activities"}]
[null,24,null,null,null,null,null,{"$f":"$H$56","v":"Cost Of Goods Sold (-)"}]
[null,24,null,null,null,null,null,{"$f":"$H$57","v":"  Gross Profit"},{"$f":"SUM(I2009:I2011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,24,null,null,null,null,null,{"$f":"$H$60","v":"  Operating Profit (EBIT)"},{"$f":"SUM(I2012:I2014)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,24,null,null,null,null,null,{"$f":"$H$61","v":"Finance Costs (- = expense)"}]
[null,24,null,null,null,null,null,{"$f":"$H$64","v":"Net Profit Before Tax"},{"$f":"I2015+ SUM(I2016:I2018)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,24,null,null,null,null,null,{"$f":"$H$65","v":"Income Tax Expense (- = expense)"}]
[null,24,null,null,null,null,null,{"$f":"$H$69","v":"Retained Earnings for the year"},{"$f":"SUM(I2022:I2023)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,24]
[null,{"$f":"B2027","v":24},null,null,null,null,null,{"$f":"$H$73","v":"EBITDA"},{"$f":"I2026+I2027","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,24,null,null,null,null,null,{"$f":"$H$74","v":"Memorandum Items:"}]
[null,24,null,null,null,null,null,{"$f":"$H$77","v":"Net Investment in Nonfinancial Assets"},{"$f":"I2030+I2031","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,24,null,null,{"$f":"'Language Tables'!$D$272","v":"Comoros"},null,null,{"$f":"$H$78","v":"Category 1"}]
[null,24,null,null,null,null,null,{"$f":"$H$81","v":"Guaranteed Debt (Defaults)"}]
[null,24,null,null,null,null,null,{"$f":"$H$83","v":"On Lending (Repayments)"}]
[null,24,null,null,null,null,null,{"$f":"$H$86","v":"Loans (Repayments)"}]
[null,24,null,null,null,null,null,{"$f":"$H$87","v":"Loans (Arrears)"}]
[null,24,null,null,null,null,null,{"$f":"$H$90","v":"Equity Injections"}]
[null,24]
[null,{"$f":"B2048","v":25},null,null,{"$f":"$E$9","v":"Gross Profit"},{"$f":"IFERROR(IF(F2048=\"Financial Corporation\", \"Fin\", IF(F2048 = \"Non-Financial Corporation\", \"NonFin\",\"\")),\"\")","v":""},null,{"$f":"$H$9","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"'Language Tables'!$D$275","v":"Costa Rica"}]
[null,25,null,null,{"$f":"$E$11","v":"Operating Profit (EBIT)"},null,null,{"$f":"$H$11","v":"Cash and Cash Equivalents"}]
[null,25,null,null,{"$f":"$E$14","v":"Other Non-operating Net Gain/Loss (- = loss)"},null,null,{"$f":"$H$14","v":"Trade Receivables"}]
[null,25,null,null,{"$f":"$E$15","v":"Income Tax Expense (- = expense)"},null,null,{"$f":"$H$15","v":"Other Accounts Receivable"}]
[null,25,null,null,{"$f":"$E$18","v":"Net Profit"},null,null,{"$f":"$H$18","v":"Short-term Assets from Government"}]
[null,25,null,null,{"$f":"$E$19","v":"Less Dividends (-)"},null,null,{"$f":"$H$19","v":"Financial Leases"}]
[null,25,null,null,null,null,null,{"$f":"$H$22","v":"Net Property, Plant & Equipment (Fixed Assets)"}]
[null,25,null,null,null,null,null,{"$f":"$H$23","v":"Long-term Investments"}]
[null,25,null,null,null,null,null,{"$f":"$H$27","v":"Other Long-Term Assets"}]
[null,25,null,null,null,null,null,{"$f":"$H$28","v":"  Total Non-current Assets"},{"$f":"SUM(I2062:I2067)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,25,null,null,null,null,null,{"$f":"$H$31","v":"LIABILITIES"}]
[null,25,null,null,null,null,null,{"$f":"$H$32","v":"Short-term Debt (Loan)"}]
[null,25,null,null,null,null,null,{"$f":"$H$35","v":"Financial Leases"}]
[null,25,null,null,null,null,null,{"$f":"$H$38","v":"Long-term Debt (Loan)"}]
[null,25,null,null,null,null,null,{"$f":"$H$40","v":"Financial Leases"}]
[null,25,null,null,null,null,null,{"$f":"$H$41","v":"Other Long-term Liabilities"}]
[null,25,null,null,null,null,null,{"$f":"$H$44","v":"Total Liabilities"},{"$f":"I2083+I2082+I2077","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,25,null,null,null,null,null,{"$f":"$H$45","v":"Founding Capital"}]
[null,25,null,null,null,null,null,{"$f":"$H$48","v":"Non-controlling Holdings"}]
[null,25,null,null,null,null,null,{"$f":"$H$49","v":"Total Equity"},{"$f":"SUM(I2085:I2088)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,25,null,null,null,null,null,{"$f":"$H$53","v":"Total dividends declared for the year."}]
[null,25,null,null,null,null,null,{"$f":"$H$54","v":"Revenue from Trading Activities"}]
[null,25,null,null,null,null,null,{"$f":"$H$57","v":"  Gross Profit"},{"$f":"SUM(I2094:I2096)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,25,null,null,null,null,null,{"$f":"$H$58","v":"Other Operating Income"}]
[null,25,null,null,null,null,null,{"$f":"$H$61","v":"Finance Costs (- = expense)"}]
[null,25,null,null,null,null,null,{"$f":"$H$62","v":"Finance Income (- = expense)"}]
[null,25,null,null,null,null,null,{"$f":"$H$65","v":"Income Tax Expense (- = expense)"}]
[null,25,null,null,null,null,null,{"$f":"$H$67","v":"Net Profit"},{"$f":"I2104+ SUM(I2105:I2106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,25]
[null,25,null,null,null,null,null,{"$f":"$H$71","v":"Operating Profit (EBIT)"},{"$f":"I2100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,25,null,null,null,null,null,{"$f":"$H$74","v":"Memorandum Items:"}]
[null,25,null,null,null,null,null,{"$f":"$H$75","v":"Acquisition of Nonfinancial Assets"}]
[null,25,null,null,{"$f":"'Language Tables'!$D$272","v":"Comoros"},null,null,{"$f":"$H$78","v":"Category 1"}]
[null,25,null,null,null,null,null,{"$f":"$H$80","v":"Guaranteed Debt (Repayments)"}]
[null,25,null,null,null,null,null,{"$f":"$H$83","v":"On Lending (Repayments)"}]
[null,25,null,null,null,null,null,{"$f":"$H$84","v":"On Lending (Arrears)"}]
[null,25,null,null,null,null,null,{"$f":"$H$87","v":"Loans (Arrears)"}]
[null,25,null,null,null,null,null,{"$f":"$H$88","v":"Capital Transfers"}]
[null,25]
[null,26,{"$f":"IF(F2137=\"Mining\", \"Mining\",IF(F2137=\"Electricity and Gas\", \"Electricity_and_Gas\",IF(F2137=\"Transportation\",\"Transportation\",IF(F2137=\"Other Activities\", \"Other_Activities\",IF(F2137 = \"Other Industries\", \"Other_Industries\",IF(F2137=\"Water Utilities\",\"Water_Utilities\",\"\"))))))","v":""},null,{"$f":"$C$5&B2132","v":"Assets = Liabilities + Equity26"},null,null,{"$f":"$H$7","v":"Measures ability to generate adequate revenue to cover operating expenses. A ratio < 1 indicates entity is unable to cover its operating expenses and is not sustainable without supplementary funding. A higher ratio indicates a company better able to withstand shocks and remain profitable and sustainable"}]
[null,26,null,null,{"$f":"$E$11","v":"Operating Profit (EBIT)"},null,null,{"$f":"$H$11","v":"Cash and Cash Equivalents"}]
[null,26,null,null,{"$f":"$E$12","v":"Finance Costs (- = expense)"},null,"\u0080",{"$f":"$H$12","v":"Short-term Financial Investments"}]
[null,26,null,null,{"$f":"$E$15","v":"Income Tax Expense (- = expense)"},null,null,{"$f":"$H$15","v":"Other Accounts Receivable"}]
[null,26,null,null,null,null,null,{"$f":"$H$16","v":"  Total Receivables"},{"$f":"SUM(I2139:I2140)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,26,null,null,{"$f":"$E$19","v":"Less Dividends (-)"},null,null,{"$f":"$H$19","v":"Financial Leases"}]
[null,26,null,null,{"$f":"$E$20","v":"Retained Earnings for the year"},null,null,{"$f":"$H$20","v":"Other Current Assets"}]
[null,26,null,null,null,null,null,{"$f":"$H$22","v":"Net Property, Plant & Equipment (Fixed Assets)"}]
[null,26,null,null,null,null,null,{"$f":"$H$25","v":"Long-term Assets from Government"}]
[null,26,null,null,null,null,null,{"$f":"$H$28","v":"  Total Non-current Assets"},{"$f":"SUM(I2147:I2152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,26,null,null,null,null,null,{"$f":"$H$29","v":"Assets Held for Sale"}]
[null,26,null,null,null,null,null,{"$f":"$H$32","v":"Short-term Debt (Loan)"}]
[null,26,null,null,null,null,null,{"$f":"$H$33","v":"Trade Payables"}]
[null,26,null,null,null,null,null,{"$f":"$H$37","v":"  Total Current Liabilities"},{"$f":"SUM(I2157:I2161)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,26,null,null,null,null,null,{"$f":"$H$38","v":"Long-term Debt (Loan)"}]
[null,26,null,null,null,null,null,{"$f":"$H$41","v":"Other Long-term Liabilities"}]
[null,26,null,null,null,null,null,{"$f":"$H$42","v":"  Total Non-Current Liabilities"},{"$f":"SUM(I2163:I2166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,26,null,null,null,null,null,{"$f":"$H$45","v":"Founding Capital"}]
[null,26,null,null,null,null,null,{"$f":"$H$46","v":"Retained Earnings"}]
[null,26,null,null,null,null,null,{"$f":"$H$49","v":"Total Equity"},{"$f":"SUM(I2170:I2173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,26,null,null,null,null,null,{"$f":"$H$51","v":"Azerbaijan"}]
[null,26,null,null,null,null,null,{"$f":"$H$54","v":"Revenue from Trading Activities"}]
[null,26,null,null,null,null,null,{"$f":"$H$55","v":"Government Grants Received"}]
[null,26,null,null,null,null,null,{"$f":"$H$58","v":"Other Operating Income"}]
[null,26,null,null,null,null,null,{"$f":"$H$59","v":"Other Operating Expenses (- = expense)"}]
[null,26,null,null,null,null,null,{"$f":"$H$62","v":"Finance Income (- = expense)"}]
[null,26,null,null,null,null,null,{"$f":"$H$64","v":"Net Profit Before Tax"},{"$f":"I2185+ SUM(I2186:I2188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,26,null,null,null,null,null,{"$f":"$H$67","v":"Net Profit"},{"$f":"I2189+ SUM(I2190:I2191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,26,null,null,null,null,null,{"$f":"$H$68","v":"Less Dividends (-)"}]
[null,26,null,null,null,null,null,{"$f":"$H$71","v":"Operating Profit (EBIT)"},{"$f":"I2185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,26,null,null,null,null,null,{"$f":"$H$72","v":"Add back: Depreciation & Amortization"}]
[null,26,null,null,null,null,null,{"$f":"$H$75","v":"Acquisition of Nonfinancial Assets"}]
[null,26,null,null,null,null,null,{"$f":"$H$76","v":"Disposal of Nonfinancial Assets (-)"}]
[null,26,null,null,null,null,null,{"$f":"$H$80","v":"Guaranteed Debt (Repayments)"}]
[null,26,null,null,null,null,null,{"$f":"$H$81","v":"Guaranteed Debt (Defaults)"}]
[null,26,null,null,null,null,null,{"$f":"$H$84","v":"On Lending (Arrears)"}]
[null,26,null,null,null,null,null,{"$f":"$H$85","v":"Loans (Stock)"}]
[null,26,null,null,null,null,null,{"$f":"$H$88","v":"Capital Transfers"}]
[null,26,null,null,null,null,null,{"$f":"$H$89","v":"Current Transfers"}]
[null,26]
[null,{"$f":"B2218","v":27},null,null,{"$f":"$E$9","v":"Gross Profit"},{"$f":"IFERROR(IF(F2218=\"Financial Corporation\", \"Fin\", IF(F2218 = \"Non-Financial Corporation\", \"NonFin\",\"\")),\"\")","v":""},null,{"$f":"$H$9","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"'Language Tables'!$D$275","v":"Costa Rica"}]
[null,27,null,null,{"$f":"$E$12","v":"Finance Costs (- = expense)"},null,"\u0080",{"$f":"$H$12","v":"Short-term Financial Investments"}]
[null,27,null,null,{"$f":"$E$13","v":"Finance Income (- = expense)"},null,"\u0080",{"$f":"$H$13","v":"  Total Cash & ST Investments"},{"$f":"SUM(I2221:I2222)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,27,null,null,null,null,null,{"$f":"$H$16","v":"  Total Receivables"},{"$f":"SUM(I2224:I2225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,27,null,null,{"$f":"$E$17","v":"Gain/Loss from Discontinued Operations (- = loss)"},null,null,{"$f":"$H$17","v":"Inventory"}]
[null,27,null,null,null,{"$f":"IF(SUM(F2227:F2230)<>1,'Language Tables'!$D$276,\"\")","v":"Côte d'Ivoire"},null,{"$f":"$H$21","v":"  Total Current Assets"},{"$f":"SUM(I2227:I2230) +I2223+I2226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,27,null,null,null,null,null,{"$f":"$H$22","v":"Net Property, Plant & Equipment (Fixed Assets)"}]
[null,27,null,null,null,null,null,{"$f":"$H$25","v":"Long-term Assets from Government"}]
[null,27,null,null,null,null,null,{"$f":"$H$26","v":"Financial Leases"}]
[null,27,null,null,null,null,null,{"$f":"$H$29","v":"Assets Held for Sale"}]
[null,27,null,null,null,null,null,{"$f":"$H$30","v":"Total Assets"},{"$f":"I2238+I2239+I2231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,27,null,null,null,null,null,{"$f":"$H$34","v":"Short-term Liabilities to Government"}]
[null,27,null,null,null,null,null,{"$f":"$H$35","v":"Financial Leases"}]
[null,27,null,null,null,null,null,{"$f":"$H$38","v":"Long-term Debt (Loan)"}]
[null,27,null,null,null,null,null,{"$f":"$H$39","v":"Long-term Liabilities to Government"}]
[null,27,null,null,null,null,null,{"$f":"$H$42","v":"  Total Non-Current Liabilities"},{"$f":"SUM(I2248:I2251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,27,null,null,null,null,null,{"$f":"$H$43","v":"Liabilities Directly Associated with Assets Held for Sale"}]
[null,27,null,null,null,null,null,{"$f":"$H$46","v":"Retained Earnings"}]
[null,27,null,null,null,null,null,{"$f":"$H$48","v":"Non-controlling Holdings"}]
[null,27,null,null,null,null,null,{"$f":"$H$51","v":"Azerbaijan"}]
[null,27,null,null,null,null,null,{"$f":"$H$52","v":"Bahamas, The"},{"$f":"IF(AND(I2240=0,I2260=0),\"\",IF(ROUND(I2240-I2260,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(J2240=0,J2260=0),\"\",IF(ROUND(J2240-J2260,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","","","",""]
[null,27,null,null,null,null,null,{"$f":"$H$55","v":"Government Grants Received"}]
[null,27,null,null,null,null,null,{"$f":"$H$56","v":"Cost Of Goods Sold (-)"}]
[null,27,null,null,null,null,null,{"$f":"$H$59","v":"Other Operating Expenses (- = expense)"}]
[null,27,null,null,null,null,null,{"$f":"$H$60","v":"  Operating Profit (EBIT)"},{"$f":"SUM(I2267:I2269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,27,null,null,null,null,null,{"$f":"$H$64","v":"Net Profit Before Tax"},{"$f":"I2270+ SUM(I2271:I2273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,27,null,null,null,null,null,{"$f":"$H$65","v":"Income Tax Expense (- = expense)"}]
[null,27,null,null,null,null,null,{"$f":"$H$68","v":"Less Dividends (-)"}]
[null,27,null,null,null,null,null,{"$f":"$H$69","v":"Retained Earnings for the year"},{"$f":"SUM(I2277:I2278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,27,null,null,null,null,null,{"$f":"$H$72","v":"Add back: Depreciation & Amortization"}]
[null,{"$f":"B2282","v":27},null,null,null,null,null,{"$f":"$H$73","v":"EBITDA"},{"$f":"I2281+I2282","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,27,null,null,null,null,null,{"$f":"$H$75","v":"Acquisition of Nonfinancial Assets"}]
[null,27,null,null,{"$f":"'Language Tables'!$D$272","v":"Comoros"},null,null,{"$f":"$H$78","v":"Category 1"}]
[null,27,null,null,null,null,null,{"$f":"$H$81","v":"Guaranteed Debt (Defaults)"}]
[null,27,null,null,null,null,null,{"$f":"$H$82","v":"On Lending (Stock)"}]
[null,27,null,null,null,null,null,{"$f":"$H$85","v":"Loans (Stock)"}]
[null,27,null,null,null,null,null,{"$f":"$H$86","v":"Loans (Repayments)"}]
[null,27,null,null,null,null,null,{"$f":"$H$90","v":"Equity Injections"}]
[null,27]
[null,{"$f":"B2303","v":28},null,null,{"$f":"$E$9","v":"Gross Profit"},{"$f":"IFERROR(IF(F2303=\"Financial Corporation\", \"Fin\", IF(F2303 = \"Non-Financial Corporation\", \"NonFin\",\"\")),\"\")","v":""},null,{"$f":"$H$9","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"'Language Tables'!$D$275","v":"Costa Rica"}]
[null,28,null,null,{"$f":"$E$10","v":"Other operating expenses (- = expense)"},null,null,{"$f":"$H$10","v":"Measures an SOE's reliance on the government to support its operations. A higher ratio, indicates greater dependency on funding from the government to sustain the company's operations"}]
[null,28,null,null,{"$f":"$E$13","v":"Finance Income (- = expense)"},null,"\u0080",{"$f":"$H$13","v":"  Total Cash & ST Investments"},{"$f":"SUM(I2306:I2307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,28,null,null,{"$f":"$E$14","v":"Other Non-operating Net Gain/Loss (- = loss)"},null,null,{"$f":"$H$14","v":"Trade Receivables"}]
[null,28,null,null,{"$f":"$E$18","v":"Net Profit"},null,null,{"$f":"$H$18","v":"Short-term Assets from Government"}]
[null,28,null,null,{"$f":"$E$19","v":"Less Dividends (-)"},null,null,{"$f":"$H$19","v":"Financial Leases"}]
[null,28,null,null,null,null,null,{"$f":"$H$22","v":"Net Property, Plant & Equipment (Fixed Assets)"}]
[null,28,null,null,null,null,null,{"$f":"$H$23","v":"Long-term Investments"}]
[null,28,null,null,null,null,null,{"$f":"$H$26","v":"Financial Leases"}]
[null,28,null,null,null,null,null,{"$f":"$H$27","v":"Other Long-Term Assets"}]
[null,28,null,null,null,null,null,{"$f":"$H$30","v":"Total Assets"},{"$f":"I2323+I2324+I2316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,28,null,null,null,null,null,{"$f":"$H$32","v":"Short-term Debt (Loan)"}]
[null,28,null,null,null,null,null,{"$f":"$H$35","v":"Financial Leases"}]
[null,28,null,null,null,null,null,{"$f":"$H$36","v":"Other Current Liabilities"}]
[null,28,null,null,null,null,null,{"$f":"$H$39","v":"Long-term Liabilities to Government"}]
[null,28,null,null,null,null,null,{"$f":"$H$40","v":"Financial Leases"}]
[null,28,null,null,null,null,null,{"$f":"$H$43","v":"Liabilities Directly Associated with Assets Held for Sale"}]
[null,28,null,null,null,null,null,{"$f":"$H$45","v":"Founding Capital"}]
[null,28,null,null,null,null,null,{"$f":"$H$48","v":"Non-controlling Holdings"}]
[null,28,null,null,null,null,null,{"$f":"$H$49","v":"Total Equity"},{"$f":"SUM(I2340:I2343)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,28,null,null,null,null,null,{"$f":"$H$52","v":"Bahamas, The"},{"$f":"IF(AND(I2325=0,I2345=0),\"\",IF(ROUND(I2325-I2345,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(J2325=0,J2345=0),\"\",IF(ROUND(J2325-J2345,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","","","",""]
[null,28,null,null,null,null,null,{"$f":"$H$53","v":"Total dividends declared for the year."}]
[null,28,null,null,null,null,null,{"$f":"$H$56","v":"Cost Of Goods Sold (-)"}]
[null,28,null,null,null,null,null,{"$f":"$H$57","v":"  Gross Profit"},{"$f":"SUM(I2349:I2351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,28,null,null,null,null,null,{"$f":"$H$59","v":"Other Operating Expenses (- = expense)"}]
[null,28,null,null,null,null,null,{"$f":"$H$62","v":"Finance Income (- = expense)"}]
[null,28,null,null,null,null,null,{"$f":"$H$65","v":"Income Tax Expense (- = expense)"}]
[null,28,null,null,null,null,null,{"$f":"$H$66","v":"Gain/Loss from Discontinued Operations (- = loss)"}]
[null,28,null,null,null,null,null,{"$f":"$H$69","v":"Retained Earnings for the year"},{"$f":"SUM(I2362:I2363)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,28]
[null,28,null,null,null,null,null,{"$f":"$H$72","v":"Add back: Depreciation & Amortization"}]
[null,28,null,null,null,null,null,{"$f":"$H$75","v":"Acquisition of Nonfinancial Assets"}]
[null,28,null,null,{"$f":"'Language Tables'!$D$272","v":"Comoros"},null,null,{"$f":"$H$78","v":"Category 1"}]
[null,28,null,null,null,null,null,{"$f":"$H$79","v":"Guaranteed Debt (Outstanding Stock)"}]
[null,28,null,null,null,null,null,{"$f":"$H$82","v":"On Lending (Stock)"}]
[null,28,null,null,null,null,null,{"$f":"$H$83","v":"On Lending (Repayments)"}]
[null,28,null,null,null,null,null,{"$f":"$H$86","v":"Loans (Repayments)"}]
[null,28,null,null,null,null,null,{"$f":"$H$89","v":"Current Transfers"}]
[null,28]
[null,29,{"$f":"IF(F2392=\"Mining\", \"Mining\",IF(F2392=\"Electricity and Gas\", \"Electricity_and_Gas\",IF(F2392=\"Transportation\",\"Transportation\",IF(F2392=\"Other Activities\", \"Other_Activities\",IF(F2392 = \"Other Industries\", \"Other_Industries\",IF(F2392=\"Water Utilities\",\"Water_Utilities\",\"\"))))))","v":""},null,{"$f":"$C$5&B2387","v":"Assets = Liabilities + Equity29"},null,null,{"$f":"$H$7","v":"Measures ability to generate adequate revenue to cover operating expenses. A ratio < 1 indicates entity is unable to cover its operating expenses and is not sustainable without supplementary funding. A higher ratio indicates a company better able to withstand shocks and remain profitable and sustainable"}]
[null,29,null,null,{"$f":"$E$10","v":"Other operating expenses (- = expense)"},null,null,{"$f":"$H$10","v":"Measures an SOE's reliance on the government to support its operations. A higher ratio, indicates greater dependency on funding from the government to sustain the company's operations"}]
[null,29,null,null,{"$f":"$E$11","v":"Operating Profit (EBIT)"},null,null,{"$f":"$H$11","v":"Cash and Cash Equivalents"}]
[null,29,null,null,{"$f":"$E$14","v":"Other Non-operating Net Gain/Loss (- = loss)"},null,null,{"$f":"$H$14","v":"Trade Receivables"}]
[null,29,null,null,{"$f":"$E$17","v":"Gain/Loss from Discontinued Operations (- = loss)"},null,null,{"$f":"$H$17","v":"Inventory"}]
[null,29,null,null,{"$f":"$E$19","v":"Less Dividends (-)"},null,null,{"$f":"$H$19","v":"Financial Leases"}]
[null,29,null,null,{"$f":"$E$20","v":"Retained Earnings for the year"},null,null,{"$f":"$H$20","v":"Other Current Assets"}]
[null,29,null,null,null,null,null,{"$f":"$H$23","v":"Long-term Investments"}]
[null,29,null,null,null,null,null,{"$f":"$H$24","v":"Goodwill & Other Intangibles"}]
[null,29,null,null,null,null,null,{"$f":"$H$27","v":"Other Long-Term Assets"}]
[null,29,null,null,null,null,null,{"$f":"$H$29","v":"Assets Held for Sale"}]
[null,29,null,null,null,null,null,{"$f":"$H$32","v":"Short-term Debt (Loan)"}]
[null,29,null,null,null,null,null,{"$f":"$H$33","v":"Trade Payables"}]
[null,29,null,null,null,null,null,{"$f":"$H$36","v":"Other Current Liabilities"}]
[null,29,null,null,null,null,null,{"$f":"$H$37","v":"  Total Current Liabilities"},{"$f":"SUM(I2412:I2416)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,29,null,null,null,null,null,{"$f":"$H$40","v":"Financial Leases"}]
[null,29,null,null,null,null,null,{"$f":"$H$41","v":"Other Long-term Liabilities"}]
[null,29,null,null,null,null,null,{"$f":"$H$44","v":"Total Liabilities"},{"$f":"I2423+I2422+I2417","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,29,null,null,null,null,null,{"$f":"$H$46","v":"Retained Earnings"}]
[null,29,null,null,null,null,null,{"$f":"$H$49","v":"Total Equity"},{"$f":"SUM(I2425:I2428)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,29,null,null,null,null,null,{"$f":"$H$50","v":"Total Liabilities And Equity"},{"$f":"I2429+I2424","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,29,null,null,null,null,null,{"$f":"$H$53","v":"Total dividends declared for the year."}]
[null,29,null,null,null,null,null,{"$f":"$H$54","v":"Revenue from Trading Activities"}]
[null,29,null,null,null,null,null,{"$f":"$H$56","v":"Cost Of Goods Sold (-)"}]
[null,29,null,null,null,null,null,{"$f":"$H$59","v":"Other Operating Expenses (- = expense)"}]
[null,29,null,null,null,null,null,{"$f":"$H$62","v":"Finance Income (- = expense)"}]
[null,29,null,null,null,null,null,{"$f":"$H$63","v":"Other Non-operating Net Gain/Loss (- = loss)"}]
[null,29,null,null,null,null,null,{"$f":"$H$66","v":"Gain/Loss from Discontinued Operations (- = loss)"}]
[null,29,null,null,null,null,null,{"$f":"$H$67","v":"Net Profit"},{"$f":"I2444+ SUM(I2445:I2446)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,29]
[null,29,null,null,null,null,null,{"$f":"$H$71","v":"Operating Profit (EBIT)"},{"$f":"I2440","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,29,null,null,null,null,null,{"$f":"$H$75","v":"Acquisition of Nonfinancial Assets"}]
[null,29,null,null,null,null,null,{"$f":"$H$76","v":"Disposal of Nonfinancial Assets (-)"}]
[null,29,null,null,null,null,null,{"$f":"$H$79","v":"Guaranteed Debt (Outstanding Stock)"}]
[null,29,null,null,null,null,null,{"$f":"$H$80","v":"Guaranteed Debt (Repayments)"}]
[null,29,null,null,null,null,null,{"$f":"$H$83","v":"On Lending (Repayments)"}]
[null,29,null,null,null,null,null,{"$f":"$H$86","v":"Loans (Repayments)"}]
[null,29,null,null,null,null,null,{"$f":"$H$88","v":"Capital Transfers"}]
[null,29,null,null,null,null,null,{"$f":"$H$89","v":"Current Transfers"}]
[null,30,{"$f":"IF(F2477=\"Mining\", \"Mining\",IF(F2477=\"Electricity and Gas\", \"Electricity_and_Gas\",IF(F2477=\"Transportation\",\"Transportation\",IF(F2477=\"Other Activities\", \"Other_Activities\",IF(F2477 = \"Other Industries\", \"Other_Industries\",IF(F2477=\"Water Utilities\",\"Water_Utilities\",\"\"))))))","v":""},null,{"$f":"$C$5&B2472","v":"Assets = Liabilities + Equity30"},null,null,{"$f":"$H$7","v":"Measures ability to generate adequate revenue to cover operating expenses. A ratio < 1 indicates entity is unable to cover its operating expenses and is not sustainable without supplementary funding. A higher ratio indicates a company better able to withstand shocks and remain profitable and sustainable"}]
[null,{"$f":"B2472","v":30},null,null,{"$f":"$E$8","v":"Cost Of Goods Sold (-)"},null,"\u0080",{"$f":"$H$8","v":"Add back: Depreciation & Amortization"},{"$f":"First_Year","v":0},{"$f":"I2473+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,30,null,null,{"$f":"$E$11","v":"Operating Profit (EBIT)"},null,null,{"$f":"$H$11","v":"Cash and Cash Equivalents"}]
[null,30,null,null,{"$f":"$E$13","v":"Finance Income (- = expense)"},null,"\u0080",{"$f":"$H$13","v":"  Total Cash & ST Investments"},{"$f":"SUM(I2476:I2477)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,30,null,null,null,null,null,{"$f":"$H$16","v":"  Total Receivables"},{"$f":"SUM(I2479:I2480)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,30,null,null,{"$f":"$E$17","v":"Gain/Loss from Discontinued Operations (- = loss)"},null,null,{"$f":"$H$17","v":"Inventory"}]
[null,30,null,null,{"$f":"$E$20","v":"Retained Earnings for the year"},null,null,{"$f":"$H$20","v":"Other Current Assets"}]
[null,30,null,null,null,{"$f":"IF(SUM(F2482:F2485)<>1,'Language Tables'!$D$276,\"\")","v":"Côte d'Ivoire"},null,{"$f":"$H$21","v":"  Total Current Assets"},{"$f":"SUM(I2482:I2485) +I2478+I2481","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,30,null,null,null,null,null,{"$f":"$H$24","v":"Goodwill & Other Intangibles"}]
[null,30,null,null,null,null,null,{"$f":"$H$25","v":"Long-term Assets from Government"}]
[null,30,null,null,null,null,null,{"$f":"$H$28","v":"  Total Non-current Assets"},{"$f":"SUM(I2487:I2492)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,30,null,null,null,null,null,{"$f":"$H$30","v":"Total Assets"},{"$f":"I2493+I2494+I2486","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,30,null,null,null,null,null,{"$f":"$H$33","v":"Trade Payables"}]
[null,30,null,null,null,null,null,{"$f":"$H$34","v":"Short-term Liabilities to Government"}]
[null,30,null,null,null,null,null,{"$f":"$H$37","v":"  Total Current Liabilities"},{"$f":"SUM(I2497:I2501)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,30,null,null,null,null,null,{"$f":"$H$38","v":"Long-term Debt (Loan)"}]
[null,30,null,null,null,null,null,{"$f":"$H$40","v":"Financial Leases"}]
[null,30,null,null,null,null,null,{"$f":"$H$43","v":"Liabilities Directly Associated with Assets Held for Sale"}]
[null,30,null,null,null,null,null,{"$f":"$H$46","v":"Retained Earnings"}]
[null,30,null,null,null,null,null,{"$f":"$H$47","v":"Reserves"}]
[null,30,null,null,null,null,null,{"$f":"$H$50","v":"Total Liabilities And Equity"},{"$f":"I2514+I2509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,30,null,null,null,null,null,{"$f":"$H$51","v":"Azerbaijan"}]
[null,30,null,null,null,null,null,{"$f":"$H$54","v":"Revenue from Trading Activities"}]
[null,30,null,null,null,null,null,{"$f":"$H$55","v":"Government Grants Received"}]
[null,30,null,null,null,null,null,{"$f":"$H$59","v":"Other Operating Expenses (- = expense)"}]
[null,30,null,null,null,null,null,{"$f":"$H$60","v":"  Operating Profit (EBIT)"},{"$f":"SUM(I2522:I2524)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,30,null,null,null,null,null,{"$f":"$H$63","v":"Other Non-operating Net Gain/Loss (- = loss)"}]
[null,30,null,null,null,null,null,{"$f":"$H$64","v":"Net Profit Before Tax"},{"$f":"I2525+ SUM(I2526:I2528)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,30,null,null,null,null,null,{"$f":"$H$67","v":"Net Profit"},{"$f":"I2529+ SUM(I2530:I2531)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,30]
[null,30,null,null,null,null,null,{"$f":"$H$72","v":"Add back: Depreciation & Amortization"}]
[null,{"$f":"B2537","v":30},null,null,null,null,null,{"$f":"$H$73","v":"EBITDA"},{"$f":"I2536+I2537","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,30,null,null,null,null,null,{"$f":"$H$76","v":"Disposal of Nonfinancial Assets (-)"}]
[null,30,null,null,null,null,null,{"$f":"$H$77","v":"Net Investment in Nonfinancial Assets"},{"$f":"I2540+I2541","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,30,null,null,null,null,null,{"$f":"$H$80","v":"Guaranteed Debt (Repayments)"}]
[null,30,null,null,null,null,null,{"$f":"$H$82","v":"On Lending (Stock)"}]
[null,30,null,null,null,null,null,{"$f":"$H$85","v":"Loans (Stock)"}]
[null,30,null,null,null,null,null,{"$f":"$H$86","v":"Loans (Repayments)"}]
[null,30,null,null,null,null,null,{"$f":"$H$89","v":"Current Transfers"}]
[null,30,null,null,null,null,null,{"$f":"$H$90","v":"Equity Injections"}]
[null,{"$f":"B2557","v":31},null,null,{"$f":"$E$8","v":"Cost Of Goods Sold (-)"},null,"\u0080",{"$f":"$H$8","v":"Add back: Depreciation & Amortization"},{"$f":"First_Year","v":0},{"$f":"I2558+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,{"$f":"B2558","v":31},null,null,{"$f":"$E$9","v":"Gross Profit"},{"$f":"IFERROR(IF(F2558=\"Financial Corporation\", \"Fin\", IF(F2558 = \"Non-Financial Corporation\", \"NonFin\",\"\")),\"\")","v":""},null,{"$f":"$H$9","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"'Language Tables'!$D$275","v":"Costa Rica"}]
[null,31,null,null,{"$f":"$E$12","v":"Finance Costs (- = expense)"},null,"\u0080",{"$f":"$H$12","v":"Short-term Financial Investments"}]
[null,31,null,null,{"$f":"$E$14","v":"Other Non-operating Net Gain/Loss (- = loss)"},null,null,{"$f":"$H$14","v":"Trade Receivables"}]
[null,31,null,null,{"$f":"$E$17","v":"Gain/Loss from Discontinued Operations (- = loss)"},null,null,{"$f":"$H$17","v":"Inventory"}]
[null,31,null,null,{"$f":"$E$18","v":"Net Profit"},null,null,{"$f":"$H$18","v":"Short-term Assets from Government"}]
[null,31,null,null,null,{"$f":"IF(SUM(F2567:F2570)<>1,'Language Tables'!$D$276,\"\")","v":"Côte d'Ivoire"},null,{"$f":"$H$21","v":"  Total Current Assets"},{"$f":"SUM(I2567:I2570) +I2563+I2566","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,31,null,null,null,null,null,{"$f":"$H$22","v":"Net Property, Plant & Equipment (Fixed Assets)"}]
[null,31,null,null,null,null,null,{"$f":"$H$24","v":"Goodwill & Other Intangibles"}]
[null,31,null,null,null,null,null,{"$f":"$H$27","v":"Other Long-Term Assets"}]
[null,31,null,null,null,null,null,{"$f":"$H$30","v":"Total Assets"},{"$f":"I2578+I2579+I2571","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,31,null,null,null,null,null,{"$f":"$H$31","v":"LIABILITIES"}]
[null,31,null,null,null,null,null,{"$f":"$H$34","v":"Short-term Liabilities to Government"}]
[null,31,null,null,null,null,null,{"$f":"$H$35","v":"Financial Leases"}]
[null,31,null,null,null,null,null,{"$f":"$H$38","v":"Long-term Debt (Loan)"}]
[null,31,null,null,null,null,null,{"$f":"$H$39","v":"Long-term Liabilities to Government"}]
[null,31,null,null,null,null,null,{"$f":"$H$43","v":"Liabilities Directly Associated with Assets Held for Sale"}]
[null,31,null,null,null,null,null,{"$f":"$H$44","v":"Total Liabilities"},{"$f":"I2593+I2592+I2587","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,31,null,null,null,null,null,{"$f":"$H$47","v":"Reserves"}]
[null,31,null,null,null,null,null,{"$f":"$H$48","v":"Non-controlling Holdings"}]
[null,31,null,null,null,null,null,{"$f":"$H$51","v":"Azerbaijan"}]
[null,31,null,null,null,null,null,{"$f":"$H$54","v":"Revenue from Trading Activities"}]
[null,31,null,null,null,null,null,{"$f":"$H$56","v":"Cost Of Goods Sold (-)"}]
[null,31,null,null,null,null,null,{"$f":"$H$57","v":"  Gross Profit"},{"$f":"SUM(I2604:I2606)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,31,null,null,null,null,null,{"$f":"$H$60","v":"  Operating Profit (EBIT)"},{"$f":"SUM(I2607:I2609)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,31,null,null,null,null,null,{"$f":"$H$61","v":"Finance Costs (- = expense)"}]
[null,31,null,null,null,null,null,{"$f":"$H$64","v":"Net Profit Before Tax"},{"$f":"I2610+ SUM(I2611:I2613)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,31,null,null,null,null,null,{"$f":"$H$67","v":"Net Profit"},{"$f":"I2614+ SUM(I2615:I2616)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,31,null,null,null,null,null,{"$f":"$H$69","v":"Retained Earnings for the year"},{"$f":"SUM(I2617:I2618)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,31]
[null,{"$f":"B2622","v":31},null,null,null,null,null,{"$f":"$H$73","v":"EBITDA"},{"$f":"I2621+I2622","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,31,null,null,null,null,null,{"$f":"$H$74","v":"Memorandum Items:"}]
[null,31,null,null,null,null,null,{"$f":"$H$77","v":"Net Investment in Nonfinancial Assets"},{"$f":"I2625+I2626","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,31,null,null,{"$f":"'Language Tables'!$D$272","v":"Comoros"},null,null,{"$f":"$H$78","v":"Category 1"}]
[null,31,null,null,null,null,null,{"$f":"$H$81","v":"Guaranteed Debt (Defaults)"}]
[null,31,null,null,null,null,null,{"$f":"$H$83","v":"On Lending (Repayments)"}]
[null,31,null,null,null,null,null,{"$f":"$H$86","v":"Loans (Repayments)"}]
[null,31,null,null,null,null,null,{"$f":"$H$87","v":"Loans (Arrears)"}]
[null,31,null,null,null,null,null,{"$f":"$H$90","v":"Equity Injections"}]
[null,31]
[null,{"$f":"B2643","v":32},null,null,{"$f":"$E$9","v":"Gross Profit"},{"$f":"IFERROR(IF(F2643=\"Financial Corporation\", \"Fin\", IF(F2643 = \"Non-Financial Corporation\", \"NonFin\",\"\")),\"\")","v":""},null,{"$f":"$H$9","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"'Language Tables'!$D$275","v":"Costa Rica"}]
[null,32,null,null,{"$f":"$E$11","v":"Operating Profit (EBIT)"},null,null,{"$f":"$H$11","v":"Cash and Cash Equivalents"}]
[null,32,null,null,{"$f":"$E$14","v":"Other Non-operating Net Gain/Loss (- = loss)"},null,null,{"$f":"$H$14","v":"Trade Receivables"}]
[null,32,null,null,{"$f":"$E$15","v":"Income Tax Expense (- = expense)"},null,null,{"$f":"$H$15","v":"Other Accounts Receivable"}]
[null,32,null,null,{"$f":"$E$18","v":"Net Profit"},null,null,{"$f":"$H$18","v":"Short-term Assets from Government"}]
[null,32,null,null,{"$f":"$E$19","v":"Less Dividends (-)"},null,null,{"$f":"$H$19","v":"Financial Leases"}]
[null,32,null,null,null,null,null,{"$f":"$H$22","v":"Net Property, Plant & Equipment (Fixed Assets)"}]
[null,32,null,null,null,null,null,{"$f":"$H$23","v":"Long-term Investments"}]
[null,32,null,null,null,null,null,{"$f":"$H$27","v":"Other Long-Term Assets"}]
[null,32,null,null,null,null,null,{"$f":"$H$28","v":"  Total Non-current Assets"},{"$f":"SUM(I2657:I2662)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,32,null,null,null,null,null,{"$f":"$H$31","v":"LIABILITIES"}]
[null,32,null,null,null,null,null,{"$f":"$H$32","v":"Short-term Debt (Loan)"}]
[null,32,null,null,null,null,null,{"$f":"$H$35","v":"Financial Leases"}]
[null,32,null,null,null,null,null,{"$f":"$H$36","v":"Other Current Liabilities"}]
[null,32,null,null,null,null,null,{"$f":"$H$40","v":"Financial Leases"}]
[null,32,null,null,null,null,null,{"$f":"$H$41","v":"Other Long-term Liabilities"}]
[null,32,null,null,null,null,null,{"$f":"$H$44","v":"Total Liabilities"},{"$f":"I2678+I2677+I2672","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,32,null,null,null,null,null,{"$f":"$H$45","v":"Founding Capital"}]
[null,32,null,null,null,null,null,{"$f":"$H$48","v":"Non-controlling Holdings"}]
[null,32,null,null,null,null,null,{"$f":"$H$49","v":"Total Equity"},{"$f":"SUM(I2680:I2683)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,32,null,null,null,null,null,{"$f":"$H$53","v":"Total dividends declared for the year."}]
[null,32,null,null,null,null,null,{"$f":"$H$54","v":"Revenue from Trading Activities"}]
[null,32,null,null,null,null,null,{"$f":"$H$57","v":"  Gross Profit"},{"$f":"SUM(I2689:I2691)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,32,null,null,null,null,null,{"$f":"$H$58","v":"Other Operating Income"}]
[null,32,null,null,null,null,null,{"$f":"$H$61","v":"Finance Costs (- = expense)"}]
[null,32,null,null,null,null,null,{"$f":"$H$62","v":"Finance Income (- = expense)"}]
[null,32,null,null,null,null,null,{"$f":"$H$65","v":"Income Tax Expense (- = expense)"}]
[null,32,null,null,null,null,null,{"$f":"$H$67","v":"Net Profit"},{"$f":"I2699+ SUM(I2700:I2701)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,32]
[null,32,null,null,null,null,null,{"$f":"$H$71","v":"Operating Profit (EBIT)"},{"$f":"I2695","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,32,null,null,null,null,null,{"$f":"$H$74","v":"Memorandum Items:"}]
[null,32,null,null,null,null,null,{"$f":"$H$75","v":"Acquisition of Nonfinancial Assets"}]
[null,32,null,null,{"$f":"'Language Tables'!$D$272","v":"Comoros"},null,null,{"$f":"$H$78","v":"Category 1"}]
[null,32,null,null,null,null,null,{"$f":"$H$80","v":"Guaranteed Debt (Repayments)"}]
[null,32,null,null,null,null,null,{"$f":"$H$83","v":"On Lending (Repayments)"}]
[null,32,null,null,null,null,null,{"$f":"$H$84","v":"On Lending (Arrears)"}]
[null,32,null,null,null,null,null,{"$f":"$H$87","v":"Loans (Arrears)"}]
[null,32,null,null,null,null,null,{"$f":"$H$88","v":"Capital Transfers"}]
[null,32]
[null,33,{"$f":"IF(F2732=\"Mining\", \"Mining\",IF(F2732=\"Electricity and Gas\", \"Electricity_and_Gas\",IF(F2732=\"Transportation\",\"Transportation\",IF(F2732=\"Other Activities\", \"Other_Activities\",IF(F2732 = \"Other Industries\", \"Other_Industries\",IF(F2732=\"Water Utilities\",\"Water_Utilities\",\"\"))))))","v":""},null,{"$f":"$C$5&B2727","v":"Assets = Liabilities + Equity33"},null,null,{"$f":"$H$7","v":"Measures ability to generate adequate revenue to cover operating expenses. A ratio < 1 indicates entity is unable to cover its operating expenses and is not sustainable without supplementary funding. A higher ratio indicates a company better able to withstand shocks and remain profitable and sustainable"}]
[null,33,null,null,{"$f":"$E$11","v":"Operating Profit (EBIT)"},null,null,{"$f":"$H$11","v":"Cash and Cash Equivalents"}]
[null,33,null,null,{"$f":"$E$12","v":"Finance Costs (- = expense)"},null,"\u0080",{"$f":"$H$12","v":"Short-term Financial Investments"}]
[null,33,null,null,{"$f":"$E$15","v":"Income Tax Expense (- = expense)"},null,null,{"$f":"$H$15","v":"Other Accounts Receivable"}]
[null,33,null,null,null,null,null,{"$f":"$H$16","v":"  Total Receivables"},{"$f":"SUM(I2734:I2735)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,33,null,null,{"$f":"$E$19","v":"Less Dividends (-)"},null,null,{"$f":"$H$19","v":"Financial Leases"}]
[null,33,null,null,{"$f":"$E$20","v":"Retained Earnings for the year"},null,null,{"$f":"$H$20","v":"Other Current Assets"}]
[null,33,null,null,null,null,null,{"$f":"$H$24","v":"Goodwill & Other Intangibles"}]
[null,33,null,null,null,null,null,{"$f":"$H$25","v":"Long-term Assets from Government"}]
[null,33,null,null,null,null,null,{"$f":"$H$28","v":"  Total Non-current Assets"},{"$f":"SUM(I2742:I2747)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,33,null,null,null,null,null,{"$f":"$H$29","v":"Assets Held for Sale"}]
[null,33,null,null,null,null,null,{"$f":"$H$32","v":"Short-term Debt (Loan)"}]
[null,33,null,null,null,null,null,{"$f":"$H$33","v":"Trade Payables"}]
[null,33,null,null,null,null,null,{"$f":"$H$37","v":"  Total Current Liabilities"},{"$f":"SUM(I2752:I2756)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,33,null,null,null,null,null,{"$f":"$H$38","v":"Long-term Debt (Loan)"}]
[null,33,null,null,null,null,null,{"$f":"$H$41","v":"Other Long-term Liabilities"}]
[null,33,null,null,null,null,null,{"$f":"$H$42","v":"  Total Non-Current Liabilities"},{"$f":"SUM(I2758:I2761)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,33,null,null,null,null,null,{"$f":"$H$45","v":"Founding Capital"}]
[null,33,null,null,null,null,null,{"$f":"$H$46","v":"Retained Earnings"}]
[null,33,null,null,null,null,null,{"$f":"$H$50","v":"Total Liabilities And Equity"},{"$f":"I2769+I2764","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,33,null,null,null,null,null,{"$f":"$H$51","v":"Azerbaijan"}]
[null,33,null,null,null,null,null,{"$f":"$H$54","v":"Revenue from Trading Activities"}]
[null,33,null,null,null,null,null,{"$f":"$H$55","v":"Government Grants Received"}]
[null,33,null,null,null,null,null,{"$f":"$H$58","v":"Other Operating Income"}]
[null,33,null,null,null,null,null,{"$f":"$H$59","v":"Other Operating Expenses (- = expense)"}]
[null,33,null,null,null,null,null,{"$f":"$H$62","v":"Finance Income (- = expense)"}]
[null,33,null,null,null,null,null,{"$f":"$H$64","v":"Net Profit Before Tax"},{"$f":"I2780+ SUM(I2781:I2783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,33,null,null,null,null,null,{"$f":"$H$67","v":"Net Profit"},{"$f":"I2784+ SUM(I2785:I2786)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,33,null,null,null,null,null,{"$f":"$H$68","v":"Less Dividends (-)"}]
[null,33,null,null,null,null,null,{"$f":"$H$71","v":"Operating Profit (EBIT)"},{"$f":"I2780","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,33,null,null,null,null,null,{"$f":"$H$72","v":"Add back: Depreciation & Amortization"}]
[null,33,null,null,null,null,null,{"$f":"$H$75","v":"Acquisition of Nonfinancial Assets"}]
[null,33,null,null,null,null,null,{"$f":"$H$77","v":"Net Investment in Nonfinancial Assets"},{"$f":"I2795+I2796","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,33,null,null,null,null,null,{"$f":"$H$80","v":"Guaranteed Debt (Repayments)"}]
[null,33,null,null,null,null,null,{"$f":"$H$81","v":"Guaranteed Debt (Defaults)"}]
[null,33,null,null,null,null,null,{"$f":"$H$84","v":"On Lending (Arrears)"}]
[null,33,null,null,null,null,null,{"$f":"$H$85","v":"Loans (Stock)"}]
[null,33,null,null,null,null,null,{"$f":"$H$88","v":"Capital Transfers"}]
[null,33,null,null,null,null,null,{"$f":"$H$89","v":"Current Transfers"}]
[null,{"$f":"B2812","v":34},null,null,{"$f":"$E$8","v":"Cost Of Goods Sold (-)"},null,"\u0080",{"$f":"$H$8","v":"Add back: Depreciation & Amortization"},{"$f":"First_Year","v":0},{"$f":"I2813+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,{"$f":"B2813","v":34},null,null,{"$f":"$E$9","v":"Gross Profit"},{"$f":"IFERROR(IF(F2813=\"Financial Corporation\", \"Fin\", IF(F2813 = \"Non-Financial Corporation\", \"NonFin\",\"\")),\"\")","v":""},null,{"$f":"$H$9","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"'Language Tables'!$D$275","v":"Costa Rica"}]
[null,34,null,null,{"$f":"$E$12","v":"Finance Costs (- = expense)"},null,"\u0080",{"$f":"$H$12","v":"Short-term Financial Investments"}]
[null,34,null,null,{"$f":"$E$13","v":"Finance Income (- = expense)"},null,"\u0080",{"$f":"$H$13","v":"  Total Cash & ST Investments"},{"$f":"SUM(I2816:I2817)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,null,null,null,null,null,{"$f":"$H$16","v":"  Total Receivables"},{"$f":"SUM(I2819:I2820)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,null,null,{"$f":"$E$17","v":"Gain/Loss from Discontinued Operations (- = loss)"},null,null,{"$f":"$H$17","v":"Inventory"}]
[null,34,null,null,{"$f":"$E$19","v":"Less Dividends (-)"},null,null,{"$f":"$H$19","v":"Financial Leases"}]
[null,34,null,null,null,null,null,{"$f":"$H$22","v":"Net Property, Plant & Equipment (Fixed Assets)"}]
[null,34,null,null,null,null,null,{"$f":"$H$25","v":"Long-term Assets from Government"}]
[null,34,null,null,null,null,null,{"$f":"$H$26","v":"Financial Leases"}]
[null,34,null,null,null,null,null,{"$f":"$H$29","v":"Assets Held for Sale"}]
[null,34,null,null,null,null,null,{"$f":"$H$30","v":"Total Assets"},{"$f":"I2833+I2834+I2826","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,null,null,null,null,null,{"$f":"$H$34","v":"Short-term Liabilities to Government"}]
[null,34,null,null,null,null,null,{"$f":"$H$35","v":"Financial Leases"}]
[null,34,null,null,null,null,null,{"$f":"$H$38","v":"Long-term Debt (Loan)"}]
[null,34,null,null,null,null,null,{"$f":"$H$39","v":"Long-term Liabilities to Government"}]
[null,34,null,null,null,null,null,{"$f":"$H$42","v":"  Total Non-Current Liabilities"},{"$f":"SUM(I2843:I2846)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,null,null,null,null,null,{"$f":"$H$43","v":"Liabilities Directly Associated with Assets Held for Sale"}]
[null,34,null,null,null,null,null,{"$f":"$H$46","v":"Retained Earnings"}]
[null,34,null,null,null,null,null,{"$f":"$H$48","v":"Non-controlling Holdings"}]
[null,34,null,null,null,null,null,{"$f":"$H$51","v":"Azerbaijan"}]
[null,34,null,null,null,null,null,{"$f":"$H$52","v":"Bahamas, The"},{"$f":"IF(AND(I2835=0,I2855=0),\"\",IF(ROUND(I2835-I2855,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(J2835=0,J2855=0),\"\",IF(ROUND(J2835-J2855,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","","","",""]
[null,34,null,null,null,null,null,{"$f":"$H$55","v":"Government Grants Received"}]
[null,34,null,null,null,null,null,{"$f":"$H$56","v":"Cost Of Goods Sold (-)"}]
[null,34,null,null,null,null,null,{"$f":"$H$59","v":"Other Operating Expenses (- = expense)"}]
[null,34,null,null,null,null,null,{"$f":"$H$61","v":"Finance Costs (- = expense)"}]
[null,34,null,null,null,null,null,{"$f":"$H$64","v":"Net Profit Before Tax"},{"$f":"I2865+ SUM(I2866:I2868)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,null,null,null,null,null,{"$f":"$H$65","v":"Income Tax Expense (- = expense)"}]
[null,34,null,null,null,null,null,{"$f":"$H$68","v":"Less Dividends (-)"}]
[null,34,null,null,null,null,null,{"$f":"$H$69","v":"Retained Earnings for the year"},{"$f":"SUM(I2872:I2873)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,null,null,null,null,null,{"$f":"$H$72","v":"Add back: Depreciation & Amortization"}]
[null,{"$f":"B2877","v":34},null,null,null,null,null,{"$f":"$H$73","v":"EBITDA"},{"$f":"I2876+I2877","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,null,null,null,null,null,{"$f":"$H$77","v":"Net Investment in Nonfinancial Assets"},{"$f":"I2880+I2881","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,34,null,null,{"$f":"'Language Tables'!$D$272","v":"Comoros"},null,null,{"$f":"$H$78","v":"Category 1"}]
[null,34,null,null,null,null,null,{"$f":"$H$81","v":"Guaranteed Debt (Defaults)"}]
[null,34,null,null,null,null,null,{"$f":"$H$82","v":"On Lending (Stock)"}]
[null,34,null,null,null,null,null,{"$f":"$H$85","v":"Loans (Stock)"}]
[null,34,null,null,null,null,null,{"$f":"$H$86","v":"Loans (Repayments)"}]
[null,34,null,null,null,null,null,{"$f":"$H$88","v":"Capital Transfers"}]
[null,34]
[null,{"$f":"B2898","v":35},null,null,{"$f":"$E$9","v":"Gross Profit"},{"$f":"IFERROR(IF(F2898=\"Financial Corporation\", \"Fin\", IF(F2898 = \"Non-Financial Corporation\", \"NonFin\",\"\")),\"\")","v":""},null,{"$f":"$H$9","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"'Language Tables'!$D$275","v":"Costa Rica"}]
[null,35,null,null,{"$f":"$E$10","v":"Other operating expenses (- = expense)"},null,null,{"$f":"$H$10","v":"Measures an SOE's reliance on the government to support its operations. A higher ratio, indicates greater dependency on funding from the government to sustain the company's operations"}]
[null,35,null,null,{"$f":"$E$13","v":"Finance Income (- = expense)"},null,"\u0080",{"$f":"$H$13","v":"  Total Cash & ST Investments"},{"$f":"SUM(I2901:I2902)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,null,null,{"$f":"$E$14","v":"Other Non-operating Net Gain/Loss (- = loss)"},null,null,{"$f":"$H$14","v":"Trade Receivables"}]
[null,35,null,null,{"$f":"$E$18","v":"Net Profit"},null,null,{"$f":"$H$18","v":"Short-term Assets from Government"}]
[null,35,null,null,{"$f":"$E$19","v":"Less Dividends (-)"},null,null,{"$f":"$H$19","v":"Financial Leases"}]
[null,35,null,null,null,null,null,{"$f":"$H$22","v":"Net Property, Plant & Equipment (Fixed Assets)"}]
[null,35,null,null,null,null,null,{"$f":"$H$23","v":"Long-term Investments"}]
[null,35,null,null,null,null,null,{"$f":"$H$26","v":"Financial Leases"}]
[null,35,null,null,null,null,null,{"$f":"$H$27","v":"Other Long-Term Assets"}]
[null,35,null,null,null,null,null,{"$f":"$H$30","v":"Total Assets"},{"$f":"I2918+I2919+I2911","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,null,null,null,null,null,{"$f":"$H$33","v":"Trade Payables"}]
[null,35,null,null,null,null,null,{"$f":"$H$35","v":"Financial Leases"}]
[null,35,null,null,null,null,null,{"$f":"$H$36","v":"Other Current Liabilities"}]
[null,35,null,null,null,null,null,{"$f":"$H$39","v":"Long-term Liabilities to Government"}]
[null,35,null,null,null,null,null,{"$f":"$H$40","v":"Financial Leases"}]
[null,35,null,null,null,null,null,{"$f":"$H$43","v":"Liabilities Directly Associated with Assets Held for Sale"}]
[null,35,null,null,null,null,null,{"$f":"$H$45","v":"Founding Capital"}]
[null,35,null,null,null,null,null,{"$f":"$H$48","v":"Non-controlling Holdings"}]
[null,35,null,null,null,null,null,{"$f":"$H$49","v":"Total Equity"},{"$f":"SUM(I2935:I2938)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,null,null,null,null,null,{"$f":"$H$52","v":"Bahamas, The"},{"$f":"IF(AND(I2920=0,I2940=0),\"\",IF(ROUND(I2920-I2940,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(J2920=0,J2940=0),\"\",IF(ROUND(J2920-J2940,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","","","",""]
[null,35,null,null,null,null,null,{"$f":"$H$53","v":"Total dividends declared for the year."}]
[null,35,null,null,null,null,null,{"$f":"$H$56","v":"Cost Of Goods Sold (-)"}]
[null,35,null,null,null,null,null,{"$f":"$H$57","v":"  Gross Profit"},{"$f":"SUM(I2944:I2946)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35,null,null,null,null,null,{"$f":"$H$61","v":"Finance Costs (- = expense)"}]
[null,35,null,null,null,null,null,{"$f":"$H$62","v":"Finance Income (- = expense)"}]
[null,35,null,null,null,null,null,{"$f":"$H$65","v":"Income Tax Expense (- = expense)"}]
[null,35,null,null,null,null,null,{"$f":"$H$66","v":"Gain/Loss from Discontinued Operations (- = loss)"}]
[null,35,null,null,null,null,null,{"$f":"$H$69","v":"Retained Earnings for the year"},{"$f":"SUM(I2957:I2958)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,35]
[null,35,null,null,null,null,null,{"$f":"$H$72","v":"Add back: Depreciation & Amortization"}]
[null,35,null,null,null,null,null,{"$f":"$H$75","v":"Acquisition of Nonfinancial Assets"}]
[null,35,null,null,{"$f":"'Language Tables'!$D$272","v":"Comoros"},null,null,{"$f":"$H$78","v":"Category 1"}]
[null,35,null,null,null,null,null,{"$f":"$H$79","v":"Guaranteed Debt (Outstanding Stock)"}]
[null,35,null,null,null,null,null,{"$f":"$H$82","v":"On Lending (Stock)"}]
[null,35,null,null,null,null,null,{"$f":"$H$83","v":"On Lending (Repayments)"}]
[null,35,null,null,null,null,null,{"$f":"$H$87","v":"Loans (Arrears)"}]
[null,35,null,null,null,null,null,{"$f":"$H$88","v":"Capital Transfers"}]
[null,35]
[null,36,{"$f":"IF(F2987=\"Mining\", \"Mining\",IF(F2987=\"Electricity and Gas\", \"Electricity_and_Gas\",IF(F2987=\"Transportation\",\"Transportation\",IF(F2987=\"Other Activities\", \"Other_Activities\",IF(F2987 = \"Other Industries\", \"Other_Industries\",IF(F2987=\"Water Utilities\",\"Water_Utilities\",\"\"))))))","v":""},null,{"$f":"$C$5&B2982","v":"Assets = Liabilities + Equity36"},null,null,{"$f":"$H$7","v":"Measures ability to generate adequate revenue to cover operating expenses. A ratio < 1 indicates entity is unable to cover its operating expenses and is not sustainable without supplementary funding. A higher ratio indicates a company better able to withstand shocks and remain profitable and sustainable"}]
[null,36,null,null,{"$f":"$E$10","v":"Other operating expenses (- = expense)"},null,null,{"$f":"$H$10","v":"Measures an SOE's reliance on the government to support its operations. A higher ratio, indicates greater dependency on funding from the government to sustain the company's operations"}]
[null,36,null,null,{"$f":"$E$11","v":"Operating Profit (EBIT)"},null,null,{"$f":"$H$11","v":"Cash and Cash Equivalents"}]
[null,36,null,null,{"$f":"$E$14","v":"Other Non-operating Net Gain/Loss (- = loss)"},null,null,{"$f":"$H$14","v":"Trade Receivables"}]
[null,36,null,null,{"$f":"$E$17","v":"Gain/Loss from Discontinued Operations (- = loss)"},null,null,{"$f":"$H$17","v":"Inventory"}]
[null,36,null,null,{"$f":"$E$19","v":"Less Dividends (-)"},null,null,{"$f":"$H$19","v":"Financial Leases"}]
[null,36,null,null,{"$f":"$E$20","v":"Retained Earnings for the year"},null,null,{"$f":"$H$20","v":"Other Current Assets"}]
[null,36,null,null,null,null,null,{"$f":"$H$23","v":"Long-term Investments"}]
[null,36,null,null,null,null,null,{"$f":"$H$24","v":"Goodwill & Other Intangibles"}]
[null,36,null,null,null,null,null,{"$f":"$H$27","v":"Other Long-Term Assets"}]
[null,36,null,null,null,null,null,{"$f":"$H$29","v":"Assets Held for Sale"}]
[null,36,null,null,null,null,null,{"$f":"$H$32","v":"Short-term Debt (Loan)"}]
[null,36,null,null,null,null,null,{"$f":"$H$33","v":"Trade Payables"}]
[null,36,null,null,null,null,null,{"$f":"$H$36","v":"Other Current Liabilities"}]
[null,36,null,null,null,null,null,{"$f":"$H$37","v":"  Total Current Liabilities"},{"$f":"SUM(I3007:I3011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,36,null,null,null,null,null,{"$f":"$H$40","v":"Financial Leases"}]
[null,36,null,null,null,null,null,{"$f":"$H$42","v":"  Total Non-Current Liabilities"},{"$f":"SUM(I3013:I3016)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,36,null,null,null,null,null,{"$f":"$H$45","v":"Founding Capital"}]
[null,36,null,null,null,null,null,{"$f":"$H$46","v":"Retained Earnings"}]
[null,36,null,null,null,null,null,{"$f":"$H$49","v":"Total Equity"},{"$f":"SUM(I3020:I3023)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,36,null,null,null,null,null,{"$f":"$H$50","v":"Total Liabilities And Equity"},{"$f":"I3024+I3019","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,36,null,null,null,null,null,{"$f":"$H$53","v":"Total dividends declared for the year."}]
[null,36,null,null,null,null,null,{"$f":"$H$54","v":"Revenue from Trading Activities"}]
[null,36,null,null,null,null,null,{"$f":"$H$56","v":"Cost Of Goods Sold (-)"}]
[null,36,null,null,null,null,null,{"$f":"$H$59","v":"Other Operating Expenses (- = expense)"}]
[null,36,null,null,null,null,null,{"$f":"$H$62","v":"Finance Income (- = expense)"}]
[null,36,null,null,null,null,null,{"$f":"$H$63","v":"Other Non-operating Net Gain/Loss (- = loss)"}]
[null,36,null,null,null,null,null,{"$f":"$H$66","v":"Gain/Loss from Discontinued Operations (- = loss)"}]
[null,36,null,null,null,null,null,{"$f":"$H$67","v":"Net Profit"},{"$f":"I3039+ SUM(I3040:I3041)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,36,null,null,null,null,null,{"$f":"$H$69","v":"Retained Earnings for the year"},{"$f":"SUM(I3042:I3043)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,36,null,null,null,null,null,{"$f":"$H$72","v":"Add back: Depreciation & Amortization"}]
[null,36,null,null,null,null,null,{"$f":"$H$75","v":"Acquisition of Nonfinancial Assets"}]
[null,36,null,null,null,null,null,{"$f":"$H$76","v":"Disposal of Nonfinancial Assets (-)"}]
[null,36,null,null,null,null,null,{"$f":"$H$79","v":"Guaranteed Debt (Outstanding Stock)"}]
[null,36,null,null,null,null,null,{"$f":"$H$80","v":"Guaranteed Debt (Repayments)"}]
[null,36,null,null,null,null,null,{"$f":"$H$83","v":"On Lending (Repayments)"}]
[null,36,null,null,null,null,null,{"$f":"$H$86","v":"Loans (Repayments)"}]
[null,36,null,null,null,null,null,{"$f":"$H$88","v":"Capital Transfers"}]
[null,36,null,null,null,null,null,{"$f":"$H$89","v":"Current Transfers"}]
[null,37,{"$f":"IF(F3072=\"Mining\", \"Mining\",IF(F3072=\"Electricity and Gas\", \"Electricity_and_Gas\",IF(F3072=\"Transportation\",\"Transportation\",IF(F3072=\"Other Activities\", \"Other_Activities\",IF(F3072 = \"Other Industries\", \"Other_Industries\",IF(F3072=\"Water Utilities\",\"Water_Utilities\",\"\"))))))","v":""},null,{"$f":"$C$5&B3067","v":"Assets = Liabilities + Equity37"},null,null,{"$f":"$H$7","v":"Measures ability to generate adequate revenue to cover operating expenses. A ratio < 1 indicates entity is unable to cover its operating expenses and is not sustainable without supplementary funding. A higher ratio indicates a company better able to withstand shocks and remain profitable and sustainable"}]
[null,{"$f":"B3067","v":37},null,null,{"$f":"$E$8","v":"Cost Of Goods Sold (-)"},null,"\u0080",{"$f":"$H$8","v":"Add back: Depreciation & Amortization"},{"$f":"First_Year","v":0},{"$f":"I3068+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,37,null,null,{"$f":"$E$11","v":"Operating Profit (EBIT)"},null,null,{"$f":"$H$11","v":"Cash and Cash Equivalents"}]
[null,37,null,null,{"$f":"$E$14","v":"Other Non-operating Net Gain/Loss (- = loss)"},null,null,{"$f":"$H$14","v":"Trade Receivables"}]
[null,37,null,null,null,null,null,{"$f":"$H$16","v":"  Total Receivables"},{"$f":"SUM(I3074:I3075)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,37,null,null,{"$f":"$E$17","v":"Gain/Loss from Discontinued Operations (- = loss)"},null,null,{"$f":"$H$17","v":"Inventory"}]
[null,37,null,null,{"$f":"$E$20","v":"Retained Earnings for the year"},null,null,{"$f":"$H$20","v":"Other Current Assets"}]
[null,37,null,null,null,{"$f":"IF(SUM(F3077:F3080)<>1,'Language Tables'!$D$276,\"\")","v":"Côte d'Ivoire"},null,{"$f":"$H$21","v":"  Total Current Assets"},{"$f":"SUM(I3077:I3080) +I3073+I3076","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,37,null,null,null,null,null,{"$f":"$H$24","v":"Goodwill & Other Intangibles"}]
[null,37,null,null,null,null,null,{"$f":"$H$26","v":"Financial Leases"}]
[null,37,null,null,null,null,null,{"$f":"$H$29","v":"Assets Held for Sale"}]
[null,37,null,null,null,null,null,{"$f":"$H$30","v":"Total Assets"},{"$f":"I3088+I3089+I3081","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,37,null,null,null,null,null,{"$f":"$H$33","v":"Trade Payables"}]
[null,37,null,null,null,null,null,{"$f":"$H$34","v":"Short-term Liabilities to Government"}]
[null,37,null,null,null,null,null,{"$f":"$H$37","v":"  Total Current Liabilities"},{"$f":"SUM(I3092:I3096)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,37,null,null,null,null,null,{"$f":"$H$38","v":"Long-term Debt (Loan)"}]
[null,37,null,null,null,null,null,{"$f":"$H$41","v":"Other Long-term Liabilities"}]
[null,37,null,null,null,null,null,{"$f":"$H$43","v":"Liabilities Directly Associated with Assets Held for Sale"}]
[null,37,null,null,null,null,null,{"$f":"$H$46","v":"Retained Earnings"}]
[null,37,null,null,null,null,null,{"$f":"$H$47","v":"Reserves"}]
[null,37,null,null,null,null,null,{"$f":"$H$50","v":"Total Liabilities And Equity"},{"$f":"I3109+I3104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,37,null,null,null,null,null,{"$f":"$H$51","v":"Azerbaijan"}]
[null,37,null,null,null,null,null,{"$f":"$H$53","v":"Total dividends declared for the year."}]
[null,37,null,null,null,null,null,{"$f":"$H$56","v":"Cost Of Goods Sold (-)"}]
[null,37,null,null,null,null,null,{"$f":"$H$59","v":"Other Operating Expenses (- = expense)"}]
[null,37,null,null,null,null,null,{"$f":"$H$60","v":"  Operating Profit (EBIT)"},{"$f":"SUM(I3117:I3119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,37,null,null,null,null,null,{"$f":"$H$63","v":"Other Non-operating Net Gain/Loss (- = loss)"}]
[null,37,null,null,null,null,null,{"$f":"$H$64","v":"Net Profit Before Tax"},{"$f":"I3120+ SUM(I3121:I3123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,37,null,null,null,null,null,{"$f":"$H$67","v":"Net Profit"},{"$f":"I3124+ SUM(I3125:I3126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,37,null,null,null,null,null,{"$f":"$H$68","v":"Less Dividends (-)"}]
[null,37,null,null,null,null,null,{"$f":"$H$72","v":"Add back: Depreciation & Amortization"}]
[null,{"$f":"B3132","v":37},null,null,null,null,null,{"$f":"$H$73","v":"EBITDA"},{"$f":"I3131+I3132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,37,null,null,null,null,null,{"$f":"$H$76","v":"Disposal of Nonfinancial Assets (-)"}]
[null,37,null,null,null,null,null,{"$f":"$H$77","v":"Net Investment in Nonfinancial Assets"},{"$f":"I3135+I3136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,37,null,null,null,null,null,{"$f":"$H$80","v":"Guaranteed Debt (Repayments)"}]
[null,37,null,null,null,null,null,{"$f":"$H$83","v":"On Lending (Repayments)"}]
[null,37,null,null,null,null,null,{"$f":"$H$85","v":"Loans (Stock)"}]
[null,37,null,null,null,null,null,{"$f":"$H$86","v":"Loans (Repayments)"}]
[null,37,null,null,null,null,null,{"$f":"$H$89","v":"Current Transfers"}]
[null,37,null,null,null,null,null,{"$f":"$H$90","v":"Equity Injections"}]
[null,{"$f":"B3152","v":38},null,null,{"$f":"$E$8","v":"Cost Of Goods Sold (-)"},null,"\u0080",{"$f":"$H$8","v":"Add back: Depreciation & Amortization"},{"$f":"First_Year","v":0},{"$f":"I3153+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,38,null,null,{"$f":"$E$10","v":"Other operating expenses (- = expense)"},null,null,{"$f":"$H$10","v":"Measures an SOE's reliance on the government to support its operations. A higher ratio, indicates greater dependency on funding from the government to sustain the company's operations"}]
[null,38,null,null,{"$f":"$E$12","v":"Finance Costs (- = expense)"},null,"\u0080",{"$f":"$H$12","v":"Short-term Financial Investments"}]
[null,38,null,null,{"$f":"$E$13","v":"Finance Income (- = expense)"},null,"\u0080",{"$f":"$H$13","v":"  Total Cash & ST Investments"},{"$f":"SUM(I3156:I3157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,38,null,null,{"$f":"$E$14","v":"Other Non-operating Net Gain/Loss (- = loss)"},null,null,{"$f":"$H$14","v":"Trade Receivables"}]
[null,38,null,null,{"$f":"$E$15","v":"Income Tax Expense (- = expense)"},null,null,{"$f":"$H$15","v":"Other Accounts Receivable"}]
[null,38,null,null,null,null,null,{"$f":"$H$16","v":"  Total Receivables"},{"$f":"SUM(I3159:I3160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,38,null,null,{"$f":"$E$17","v":"Gain/Loss from Discontinued Operations (- = loss)"},null,null,{"$f":"$H$17","v":"Inventory"}]
[null,38,null,null,{"$f":"$E$18","v":"Net Profit"},null,null,{"$f":"$H$18","v":"Short-term Assets from Government"}]
[null,38,null,null,{"$f":"$E$19","v":"Less Dividends (-)"},null,null,{"$f":"$H$19","v":"Financial Leases"}]
[null,38,null,null,{"$f":"$E$20","v":"Retained Earnings for the year"},null,null,{"$f":"$H$20","v":"Other Current Assets"}]
[null,38,null,null,null,{"$f":"IF(SUM(F3162:F3165)<>1,'Language Tables'!$D$276,\"\")","v":"Côte d'Ivoire"},null,{"$f":"$H$21","v":"  Total Current Assets"},{"$f":"SUM(I3162:I3165) +I3158+I3161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,38,null,null,null,null,null,{"$f":"$H$22","v":"Net Property, Plant & Equipment (Fixed Assets)"}]
[null,38,null,null,null,null,null,{"$f":"$H$23","v":"Long-term Investments"}]
[null,38,null,null,null,null,null,{"$f":"$H$24","v":"Goodwill & Other Intangibles"}]
[null,38,null,null,null,null,null,{"$f":"$H$25","v":"Long-term Assets from Government"}]
[null,38,null,null,null,null,null,{"$f":"$H$26","v":"Financial Leases"}]
[null,38,null,null,null,null,null,{"$f":"$H$27","v":"Other Long-Term Assets"}]
[null,38,null,null,null,null,null,{"$f":"$H$28","v":"  Total Non-current Assets"},{"$f":"SUM(I3167:I3172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,38,null,null,null,null,null,{"$f":"$H$29","v":"Assets Held for Sale"}]
[null,38,null,null,null,null,null,{"$f":"$H$30","v":"Total Assets"},{"$f":"I3173+I3174+I3166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,38,null,null,null,null,null,{"$f":"$H$31","v":"LIABILITIES"}]
[null,38,null,null,null,null,null,{"$f":"$H$32","v":"Short-term Debt (Loan)"}]
[null,38,null,null,null,null,null,{"$f":"$H$33","v":"Trade Payables"}]
[null,38,null,null,null,null,null,{"$f":"$H$34","v":"Short-term Liabilities to Government"}]
[null,38,null,null,null,null,null,{"$f":"$H$35","v":"Financial Leases"}]
[null,38,null,null,null,null,null,{"$f":"$H$36","v":"Other Current Liabilities"}]
[null,38,null,null,null,null,null,{"$f":"$H$37","v":"  Total Current Liabilities"},{"$f":"SUM(I3177:I3181)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,38,null,null,null,null,null,{"$f":"$H$38","v":"Long-term Debt (Loan)"}]
[null,38,null,null,null,null,null,{"$f":"$H$39","v":"Long-term Liabilities to Government"}]
[null,38,null,null,null,null,null,{"$f":"$H$40","v":"Financial Leases"}]
[null,38,null,null,null,null,null,{"$f":"$H$41","v":"Other Long-term Liabilities"}]
[null,38,null,null,null,null,null,{"$f":"$H$42","v":"  Total Non-Current Liabilities"},{"$f":"SUM(I3183:I3186)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,38,null,null,null,null,null,{"$f":"$H$43","v":"Liabilities Directly Associated with Assets Held for Sale"}]
[null,38,null,null,null,null,null,{"$f":"$H$44","v":"Total Liabilities"},{"$f":"I3188+I3187+I3182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,38,null,null,null,null,null,{"$f":"$H$45","v":"Founding Capital"}]
[null,38,null,null,null,null,null,{"$f":"$H$46","v":"Retained Earnings"}]
[null,38,null,null,null,null,null,{"$f":"$H$47","v":"Reserves"}]
[null,38,null,null,null,null,null,{"$f":"$H$48","v":"Non-controlling Holdings"}]
[null,38,null,null,null,null,null,{"$f":"$H$49","v":"Total Equity"},{"$f":"SUM(I3190:I3193)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,38,null,null,null,null,null,{"$f":"$H$50","v":"Total Liabilities And Equity"},{"$f":"I3194+I3189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,38,null,null,null,null,null,{"$f":"$H$51","v":"Azerbaijan"}]
[null,38,null,null,null,null,null,{"$f":"$H$52","v":"Bahamas, The"},{"$f":"IF(AND(I3175=0,I3195=0),\"\",IF(ROUND(I3175-I3195,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(J3175=0,J3195=0),\"\",IF(ROUND(J3175-J3195,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","","","",""]
[null,38,null,null,null,null,null,{"$f":"$H$53","v":"Total dividends declared for the year."}]
[null,38,null,null,null,null,null,{"$f":"$H$54","v":"Revenue from Trading Activities"}]
[null,38,null,null,null,null,null,{"$f":"$H$55","v":"Government Grants Received"}]
[null,38,null,null,null,null,null,{"$f":"$H$56","v":"Cost Of Goods Sold (-)"}]
[null,38,null,null,null,null,null,{"$f":"$H$57","v":"  Gross Profit"},{"$f":"SUM(I3199:I3201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,38,null,null,null,null,null,{"$f":"$H$58","v":"Other Operating Income"}]
[null,38,null,null,null,null,null,{"$f":"$H$59","v":"Other Operating Expenses (- = expense)"}]
[null,38,null,null,null,null,null,{"$f":"$H$60","v":"  Operating Profit (EBIT)"},{"$f":"SUM(I3202:I3204)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,38,null,null,null,null,null,{"$f":"$H$61","v":"Finance Costs (- = expense)"}]
[null,38,null,null,null,null,null,{"$f":"$H$62","v":"Finance Income (- = expense)"}]
[null,38,null,null,null,null,null,{"$f":"$H$63","v":"Other Non-operating Net Gain/Loss (- = loss)"}]
[null,38,null,null,null,null,null,{"$f":"$H$64","v":"Net Profit Before Tax"},{"$f":"I3205+ SUM(I3206:I3208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,38,null,null,null,null,null,{"$f":"$H$65","v":"Income Tax Expense (- = expense)"}]
[null,38,null,null,null,null,null,{"$f":"$H$66","v":"Gain/Loss from Discontinued Operations (- = loss)"}]
[null,38,null,null,null,null,null,{"$f":"$H$67","v":"Net Profit"},{"$f":"I3209+ SUM(I3210:I3211)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,38,null,null,null,null,null,{"$f":"$H$68","v":"Less Dividends (-)"}]
[null,38,null,null,null,null,null,{"$f":"$H$69","v":"Retained Earnings for the year"},{"$f":"SUM(I3212:I3213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,38]
[null,38,null,null,null,null,null,{"$f":"$H$71","v":"Operating Profit (EBIT)"},{"$f":"I3205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,38,null,null,null,null,null,{"$f":"$H$72","v":"Add back: Depreciation & Amortization"}]
[null,{"$f":"B3217","v":38},null,null,null,null,null,{"$f":"$H$73","v":"EBITDA"},{"$f":"I3216+I3217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,38,null,null,null,null,null,{"$f":"$H$74","v":"Memorandum Items:"}]
[null,38,null,null,null,null,null,{"$f":"$H$75","v":"Acquisition of Nonfinancial Assets"}]
[null,38,null,null,null,null,null,{"$f":"$H$76","v":"Disposal of Nonfinancial Assets (-)"}]
[null,38,null,null,null,null,null,{"$f":"$H$77","v":"Net Investment in Nonfinancial Assets"},{"$f":"I3220+I3221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,38,null,null,{"$f":"'Language Tables'!$D$272","v":"Comoros"},null,null,{"$f":"$H$78","v":"Category 1"}]
[null,38,null,null,null,null,null,{"$f":"$H$79","v":"Guaranteed Debt (Outstanding Stock)"}]
[null,38,null,null,null,null,null,{"$f":"$H$80","v":"Guaranteed Debt (Repayments)"}]
[null,38,null,null,null,null,null,{"$f":"$H$81","v":"Guaranteed Debt (Defaults)"}]
[null,38,null,null,null,null,null,{"$f":"$H$82","v":"On Lending (Stock)"}]
[null,38,null,null,null,null,null,{"$f":"$H$83","v":"On Lending (Repayments)"}]
[null,38,null,null,null,null,null,{"$f":"$H$84","v":"On Lending (Arrears)"}]
[null,38,null,null,null,null,null,{"$f":"$H$85","v":"Loans (Stock)"}]
[null,38,null,null,null,null,null,{"$f":"$H$86","v":"Loans (Repayments)"}]
[null,38,null,null,null,null,null,{"$f":"$H$87","v":"Loans (Arrears)"}]
[null,38,null,null,null,null,null,{"$f":"$H$88","v":"Capital Transfers"}]
[null,38,null,null,null,null,null,{"$f":"$H$89","v":"Current Transfers"}]
[null,38,null,null,null,null,null,{"$f":"$H$90","v":"Equity Injections"}]
[null,38]
[null,39,{"$f":"IF(F3242=\"Mining\", \"Mining\",IF(F3242=\"Electricity and Gas\", \"Electricity_and_Gas\",IF(F3242=\"Transportation\",\"Transportation\",IF(F3242=\"Other Activities\", \"Other_Activities\",IF(F3242 = \"Other Industries\", \"Other_Industries\",IF(F3242=\"Water Utilities\",\"Water_Utilities\",\"\"))))))","v":""},null,{"$f":"$C$5&B3237","v":"Assets = Liabilities + Equity39"},null,null,{"$f":"$H$7","v":"Measures ability to generate adequate revenue to cover operating expenses. A ratio < 1 indicates entity is unable to cover its operating expenses and is not sustainable without supplementary funding. A higher ratio indicates a company better able to withstand shocks and remain profitable and sustainable"}]
[null,{"$f":"B3237","v":39},null,null,{"$f":"$E$8","v":"Cost Of Goods Sold (-)"},null,"\u0080",{"$f":"$H$8","v":"Add back: Depreciation & Amortization"},{"$f":"First_Year","v":0},{"$f":"I3238+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,{"$f":"B3238","v":39},null,null,{"$f":"$E$9","v":"Gross Profit"},{"$f":"IFERROR(IF(F3238=\"Financial Corporation\", \"Fin\", IF(F3238 = \"Non-Financial Corporation\", \"NonFin\",\"\")),\"\")","v":""},null,{"$f":"$H$9","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"'Language Tables'!$D$275","v":"Costa Rica"}]
[null,39,null,null,{"$f":"$E$10","v":"Other operating expenses (- = expense)"},null,null,{"$f":"$H$10","v":"Measures an SOE's reliance on the government to support its operations. A higher ratio, indicates greater dependency on funding from the government to sustain the company's operations"}]
[null,39,null,null,{"$f":"$E$11","v":"Operating Profit (EBIT)"},null,null,{"$f":"$H$11","v":"Cash and Cash Equivalents"}]
[null,39,null,null,{"$f":"$E$12","v":"Finance Costs (- = expense)"},null,"\u0080",{"$f":"$H$12","v":"Short-term Financial Investments"}]
[null,39,null,null,{"$f":"$E$13","v":"Finance Income (- = expense)"},null,"\u0080",{"$f":"$H$13","v":"  Total Cash & ST Investments"},{"$f":"SUM(I3241:I3242)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,39,null,null,{"$f":"$E$14","v":"Other Non-operating Net Gain/Loss (- = loss)"},null,null,{"$f":"$H$14","v":"Trade Receivables"}]
[null,39,null,null,{"$f":"$E$15","v":"Income Tax Expense (- = expense)"},null,null,{"$f":"$H$15","v":"Other Accounts Receivable"}]
[null,39,null,null,null,null,null,{"$f":"$H$16","v":"  Total Receivables"},{"$f":"SUM(I3244:I3245)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,39,null,null,{"$f":"$E$17","v":"Gain/Loss from Discontinued Operations (- = loss)"},null,null,{"$f":"$H$17","v":"Inventory"}]
[null,39,null,null,{"$f":"$E$18","v":"Net Profit"},null,null,{"$f":"$H$18","v":"Short-term Assets from Government"}]
[null,39,null,null,{"$f":"$E$19","v":"Less Dividends (-)"},null,null,{"$f":"$H$19","v":"Financial Leases"}]
[null,39,null,null,{"$f":"$E$20","v":"Retained Earnings for the year"},null,null,{"$f":"$H$20","v":"Other Current Assets"}]
[null,39,null,null,null,{"$f":"IF(SUM(F3247:F3250)<>1,'Language Tables'!$D$276,\"\")","v":"Côte d'Ivoire"},null,{"$f":"$H$21","v":"  Total Current Assets"},{"$f":"SUM(I3247:I3250) +I3243+I3246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,39,null,null,null,null,null,{"$f":"$H$22","v":"Net Property, Plant & Equipment (Fixed Assets)"}]
[null,39,null,null,null,null,null,{"$f":"$H$23","v":"Long-term Investments"}]
[null,39,null,null,null,null,null,{"$f":"$H$24","v":"Goodwill & Other Intangibles"}]
[null,39,null,null,null,null,null,{"$f":"$H$25","v":"Long-term Assets from Government"}]
[null,39,null,null,null,null,null,{"$f":"$H$26","v":"Financial Leases"}]
[null,39,null,null,null,null,null,{"$f":"$H$27","v":"Other Long-Term Assets"}]
[null,39,null,null,null,null,null,{"$f":"$H$28","v":"  Total Non-current Assets"},{"$f":"SUM(I3252:I3257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,39,null,null,null,null,null,{"$f":"$H$29","v":"Assets Held for Sale"}]
[null,39,null,null,null,null,null,{"$f":"$H$30","v":"Total Assets"},{"$f":"I3258+I3259+I3251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,39,null,null,null,null,null,{"$f":"$H$31","v":"LIABILITIES"}]
[null,39,null,null,null,null,null,{"$f":"$H$32","v":"Short-term Debt (Loan)"}]
[null,39,null,null,null,null,null,{"$f":"$H$33","v":"Trade Payables"}]
[null,39,null,null,null,null,null,{"$f":"$H$34","v":"Short-term Liabilities to Government"}]
[null,39,null,null,null,null,null,{"$f":"$H$35","v":"Financial Leases"}]
[null,39,null,null,null,null,null,{"$f":"$H$36","v":"Other Current Liabilities"}]
[null,39,null,null,null,null,null,{"$f":"$H$37","v":"  Total Current Liabilities"},{"$f":"SUM(I3262:I3266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,39,null,null,null,null,null,{"$f":"$H$38","v":"Long-term Debt (Loan)"}]
[null,39,null,null,null,null,null,{"$f":"$H$39","v":"Long-term Liabilities to Government"}]
[null,39,null,null,null,null,null,{"$f":"$H$40","v":"Financial Leases"}]
[null,39,null,null,null,null,null,{"$f":"$H$41","v":"Other Long-term Liabilities"}]
[null,39,null,null,null,null,null,{"$f":"$H$42","v":"  Total Non-Current Liabilities"},{"$f":"SUM(I3268:I3271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,39,null,null,null,null,null,{"$f":"$H$43","v":"Liabilities Directly Associated with Assets Held for Sale"}]
[null,39,null,null,null,null,null,{"$f":"$H$44","v":"Total Liabilities"},{"$f":"I3273+I3272+I3267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,39,null,null,null,null,null,{"$f":"$H$45","v":"Founding Capital"}]
[null,39,null,null,null,null,null,{"$f":"$H$46","v":"Retained Earnings"}]
[null,39,null,null,null,null,null,{"$f":"$H$47","v":"Reserves"}]
[null,39,null,null,null,null,null,{"$f":"$H$48","v":"Non-controlling Holdings"}]
[null,39,null,null,null,null,null,{"$f":"$H$49","v":"Total Equity"},{"$f":"SUM(I3275:I3278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,39,null,null,null,null,null,{"$f":"$H$50","v":"Total Liabilities And Equity"},{"$f":"I3279+I3274","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,39,null,null,null,null,null,{"$f":"$H$51","v":"Azerbaijan"}]
[null,39,null,null,null,null,null,{"$f":"$H$52","v":"Bahamas, The"},{"$f":"IF(AND(I3260=0,I3280=0),\"\",IF(ROUND(I3260-I3280,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(J3260=0,J3280=0),\"\",IF(ROUND(J3260-J3280,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","","","",""]
[null,39,null,null,null,null,null,{"$f":"$H$53","v":"Total dividends declared for the year."}]
[null,39,null,null,null,null,null,{"$f":"$H$54","v":"Revenue from Trading Activities"}]
[null,39,null,null,null,null,null,{"$f":"$H$55","v":"Government Grants Received"}]
[null,39,null,null,null,null,null,{"$f":"$H$56","v":"Cost Of Goods Sold (-)"}]
[null,39,null,null,null,null,null,{"$f":"$H$57","v":"  Gross Profit"},{"$f":"SUM(I3284:I3286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,39,null,null,null,null,null,{"$f":"$H$58","v":"Other Operating Income"}]
[null,39,null,null,null,null,null,{"$f":"$H$59","v":"Other Operating Expenses (- = expense)"}]
[null,39,null,null,null,null,null,{"$f":"$H$60","v":"  Operating Profit (EBIT)"},{"$f":"SUM(I3287:I3289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,39,null,null,null,null,null,{"$f":"$H$61","v":"Finance Costs (- = expense)"}]
[null,39,null,null,null,null,null,{"$f":"$H$62","v":"Finance Income (- = expense)"}]
[null,39,null,null,null,null,null,{"$f":"$H$63","v":"Other Non-operating Net Gain/Loss (- = loss)"}]
[null,39,null,null,null,null,null,{"$f":"$H$64","v":"Net Profit Before Tax"},{"$f":"I3290+ SUM(I3291:I3293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,39,null,null,null,null,null,{"$f":"$H$65","v":"Income Tax Expense (- = expense)"}]
[null,39,null,null,null,null,null,{"$f":"$H$66","v":"Gain/Loss from Discontinued Operations (- = loss)"}]
[null,39,null,null,null,null,null,{"$f":"$H$67","v":"Net Profit"},{"$f":"I3294+ SUM(I3295:I3296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,39,null,null,null,null,null,{"$f":"$H$68","v":"Less Dividends (-)"}]
[null,39,null,null,null,null,null,{"$f":"$H$69","v":"Retained Earnings for the year"},{"$f":"SUM(I3297:I3298)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,39]
[null,39,null,null,null,null,null,{"$f":"$H$71","v":"Operating Profit (EBIT)"},{"$f":"I3290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,39,null,null,null,null,null,{"$f":"$H$72","v":"Add back: Depreciation & Amortization"}]
[null,{"$f":"B3302","v":39},null,null,null,null,null,{"$f":"$H$73","v":"EBITDA"},{"$f":"I3301+I3302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,39,null,null,null,null,null,{"$f":"$H$74","v":"Memorandum Items:"}]
[null,39,null,null,null,null,null,{"$f":"$H$75","v":"Acquisition of Nonfinancial Assets"}]
[null,39,null,null,null,null,null,{"$f":"$H$76","v":"Disposal of Nonfinancial Assets (-)"}]
[null,39,null,null,null,null,null,{"$f":"$H$77","v":"Net Investment in Nonfinancial Assets"},{"$f":"I3305+I3306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,39,null,null,{"$f":"'Language Tables'!$D$272","v":"Comoros"},null,null,{"$f":"$H$78","v":"Category 1"}]
[null,39,null,null,null,null,null,{"$f":"$H$79","v":"Guaranteed Debt (Outstanding Stock)"}]
[null,39,null,null,null,null,null,{"$f":"$H$80","v":"Guaranteed Debt (Repayments)"}]
[null,39,null,null,null,null,null,{"$f":"$H$81","v":"Guaranteed Debt (Defaults)"}]
[null,39,null,null,null,null,null,{"$f":"$H$82","v":"On Lending (Stock)"}]
[null,39,null,null,null,null,null,{"$f":"$H$83","v":"On Lending (Repayments)"}]
[null,39,null,null,null,null,null,{"$f":"$H$84","v":"On Lending (Arrears)"}]
[null,39,null,null,null,null,null,{"$f":"$H$85","v":"Loans (Stock)"}]
[null,39,null,null,null,null,null,{"$f":"$H$86","v":"Loans (Repayments)"}]
[null,39,null,null,null,null,null,{"$f":"$H$87","v":"Loans (Arrears)"}]
[null,39,null,null,null,null,null,{"$f":"$H$88","v":"Capital Transfers"}]
[null,39,null,null,null,null,null,{"$f":"$H$89","v":"Current Transfers"}]
[null,39,null,null,null,null,null,{"$f":"$H$90","v":"Equity Injections"}]
[null,39]
[null,40,{"$f":"IF(F3327=\"Mining\", \"Mining\",IF(F3327=\"Electricity and Gas\", \"Electricity_and_Gas\",IF(F3327=\"Transportation\",\"Transportation\",IF(F3327=\"Other Activities\", \"Other_Activities\",IF(F3327 = \"Other Industries\", \"Other_Industries\",IF(F3327=\"Water Utilities\",\"Water_Utilities\",\"\"))))))","v":""},null,{"$f":"$C$5&B3322","v":"Assets = Liabilities + Equity40"},null,null,{"$f":"$H$7","v":"Measures ability to generate adequate revenue to cover operating expenses. A ratio < 1 indicates entity is unable to cover its operating expenses and is not sustainable without supplementary funding. A higher ratio indicates a company better able to withstand shocks and remain profitable and sustainable"}]
[null,{"$f":"B3322","v":40},null,null,{"$f":"$E$8","v":"Cost Of Goods Sold (-)"},null,"\u0080",{"$f":"$H$8","v":"Add back: Depreciation & Amortization"},{"$f":"First_Year","v":0},{"$f":"I3323+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,{"$f":"B3323","v":40},null,null,{"$f":"$E$9","v":"Gross Profit"},{"$f":"IFERROR(IF(F3323=\"Financial Corporation\", \"Fin\", IF(F3323 = \"Non-Financial Corporation\", \"NonFin\",\"\")),\"\")","v":""},null,{"$f":"$H$9","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"'Language Tables'!$D$275","v":"Costa Rica"}]
[null,40,null,null,{"$f":"$E$10","v":"Other operating expenses (- = expense)"},null,null,{"$f":"$H$10","v":"Measures an SOE's reliance on the government to support its operations. A higher ratio, indicates greater dependency on funding from the government to sustain the company's operations"}]
[null,40,null,null,{"$f":"$E$11","v":"Operating Profit (EBIT)"},null,null,{"$f":"$H$11","v":"Cash and Cash Equivalents"}]
[null,40,null,null,{"$f":"$E$12","v":"Finance Costs (- = expense)"},null,"\u0080",{"$f":"$H$12","v":"Short-term Financial Investments"}]
[null,40,null,null,{"$f":"$E$13","v":"Finance Income (- = expense)"},null,"\u0080",{"$f":"$H$13","v":"  Total Cash & ST Investments"},{"$f":"SUM(I3326:I3327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,40,null,null,{"$f":"$E$14","v":"Other Non-operating Net Gain/Loss (- = loss)"},null,null,{"$f":"$H$14","v":"Trade Receivables"}]
[null,40,null,null,{"$f":"$E$15","v":"Income Tax Expense (- = expense)"},null,null,{"$f":"$H$15","v":"Other Accounts Receivable"}]
[null,40,null,null,null,null,null,{"$f":"$H$16","v":"  Total Receivables"},{"$f":"SUM(I3329:I3330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,40,null,null,{"$f":"$E$17","v":"Gain/Loss from Discontinued Operations (- = loss)"},null,null,{"$f":"$H$17","v":"Inventory"}]
[null,40,null,null,{"$f":"$E$18","v":"Net Profit"},null,null,{"$f":"$H$18","v":"Short-term Assets from Government"}]
[null,40,null,null,{"$f":"$E$19","v":"Less Dividends (-)"},null,null,{"$f":"$H$19","v":"Financial Leases"}]
[null,40,null,null,{"$f":"$E$20","v":"Retained Earnings for the year"},null,null,{"$f":"$H$20","v":"Other Current Assets"}]
[null,40,null,null,null,{"$f":"IF(SUM(F3332:F3335)<>1,'Language Tables'!$D$276,\"\")","v":"Côte d'Ivoire"},null,{"$f":"$H$21","v":"  Total Current Assets"},{"$f":"SUM(I3332:I3335) +I3328+I3331","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,40,null,null,null,null,null,{"$f":"$H$22","v":"Net Property, Plant & Equipment (Fixed Assets)"}]
[null,40,null,null,null,null,null,{"$f":"$H$23","v":"Long-term Investments"}]
[null,40,null,null,null,null,null,{"$f":"$H$24","v":"Goodwill & Other Intangibles"}]
[null,40,null,null,null,null,null,{"$f":"$H$25","v":"Long-term Assets from Government"}]
[null,40,null,null,null,null,null,{"$f":"$H$26","v":"Financial Leases"}]
[null,40,null,null,null,null,null,{"$f":"$H$27","v":"Other Long-Term Assets"}]
[null,40,null,null,null,null,null,{"$f":"$H$28","v":"  Total Non-current Assets"},{"$f":"SUM(I3337:I3342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,40,null,null,null,null,null,{"$f":"$H$29","v":"Assets Held for Sale"}]
[null,40,null,null,null,null,null,{"$f":"$H$30","v":"Total Assets"},{"$f":"I3343+I3344+I3336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,40,null,null,null,null,null,{"$f":"$H$31","v":"LIABILITIES"}]
[null,40,null,null,null,null,null,{"$f":"$H$32","v":"Short-term Debt (Loan)"}]
[null,40,null,null,null,null,null,{"$f":"$H$33","v":"Trade Payables"}]
[null,40,null,null,null,null,null,{"$f":"$H$34","v":"Short-term Liabilities to Government"}]
[null,40,null,null,null,null,null,{"$f":"$H$35","v":"Financial Leases"}]
[null,40,null,null,null,null,null,{"$f":"$H$36","v":"Other Current Liabilities"}]
[null,40,null,null,null,null,null,{"$f":"$H$37","v":"  Total Current Liabilities"},{"$f":"SUM(I3347:I3351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,40,null,null,null,null,null,{"$f":"$H$38","v":"Long-term Debt (Loan)"}]
[null,40,null,null,null,null,null,{"$f":"$H$39","v":"Long-term Liabilities to Government"}]
[null,40,null,null,null,null,null,{"$f":"$H$40","v":"Financial Leases"}]
[null,40,null,null,null,null,null,{"$f":"$H$41","v":"Other Long-term Liabilities"}]
[null,40,null,null,null,null,null,{"$f":"$H$42","v":"  Total Non-Current Liabilities"},{"$f":"SUM(I3353:I3356)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,40,null,null,null,null,null,{"$f":"$H$43","v":"Liabilities Directly Associated with Assets Held for Sale"}]
[null,40,null,null,null,null,null,{"$f":"$H$44","v":"Total Liabilities"},{"$f":"I3358+I3357+I3352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,40,null,null,null,null,null,{"$f":"$H$45","v":"Founding Capital"}]
[null,40,null,null,null,null,null,{"$f":"$H$46","v":"Retained Earnings"}]
[null,40,null,null,null,null,null,{"$f":"$H$47","v":"Reserves"}]
[null,40,null,null,null,null,null,{"$f":"$H$48","v":"Non-controlling Holdings"}]
[null,40,null,null,null,null,null,{"$f":"$H$49","v":"Total Equity"},{"$f":"SUM(I3360:I3363)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,40,null,null,null,null,null,{"$f":"$H$50","v":"Total Liabilities And Equity"},{"$f":"I3364+I3359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,40,null,null,null,null,null,{"$f":"$H$51","v":"Azerbaijan"}]
[null,40,null,null,null,null,null,{"$f":"$H$52","v":"Bahamas, The"},{"$f":"IF(AND(I3345=0,I3365=0),\"\",IF(ROUND(I3345-I3365,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(J3345=0,J3365=0),\"\",IF(ROUND(J3345-J3365,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","","","",""]
[null,40,null,null,null,null,null,{"$f":"$H$53","v":"Total dividends declared for the year."}]
[null,40,null,null,null,null,null,{"$f":"$H$54","v":"Revenue from Trading Activities"}]
[null,40,null,null,null,null,null,{"$f":"$H$55","v":"Government Grants Received"}]
[null,40,null,null,null,null,null,{"$f":"$H$56","v":"Cost Of Goods Sold (-)"}]
[null,40,null,null,null,null,null,{"$f":"$H$57","v":"  Gross Profit"},{"$f":"SUM(I3369:I3371)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,40,null,null,null,null,null,{"$f":"$H$58","v":"Other Operating Income"}]
[null,40,null,null,null,null,null,{"$f":"$H$59","v":"Other Operating Expenses (- = expense)"}]
[null,40,null,null,null,null,null,{"$f":"$H$60","v":"  Operating Profit (EBIT)"},{"$f":"SUM(I3372:I3374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,40,null,null,null,null,null,{"$f":"$H$61","v":"Finance Costs (- = expense)"}]
[null,40,null,null,null,null,null,{"$f":"$H$62","v":"Finance Income (- = expense)"}]
[null,40,null,null,null,null,null,{"$f":"$H$63","v":"Other Non-operating Net Gain/Loss (- = loss)"}]
[null,40,null,null,null,null,null,{"$f":"$H$64","v":"Net Profit Before Tax"},{"$f":"I3375+ SUM(I3376:I3378)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,40,null,null,null,null,null,{"$f":"$H$65","v":"Income Tax Expense (- = expense)"}]
[null,40,null,null,null,null,null,{"$f":"$H$66","v":"Gain/Loss from Discontinued Operations (- = loss)"}]
[null,40,null,null,null,null,null,{"$f":"$H$67","v":"Net Profit"},{"$f":"I3379+ SUM(I3380:I3381)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,40,null,null,null,null,null,{"$f":"$H$68","v":"Less Dividends (-)"}]
[null,40,null,null,null,null,null,{"$f":"$H$69","v":"Retained Earnings for the year"},{"$f":"SUM(I3382:I3383)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,40]
[null,40,null,null,null,null,null,{"$f":"$H$71","v":"Operating Profit (EBIT)"},{"$f":"I3375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,40,null,null,null,null,null,{"$f":"$H$72","v":"Add back: Depreciation & Amortization"}]
[null,{"$f":"B3387","v":40},null,null,null,null,null,{"$f":"$H$73","v":"EBITDA"},{"$f":"I3386+I3387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,40,null,null,null,null,null,{"$f":"$H$74","v":"Memorandum Items:"}]
[null,40,null,null,null,null,null,{"$f":"$H$75","v":"Acquisition of Nonfinancial Assets"}]
[null,40,null,null,null,null,null,{"$f":"$H$76","v":"Disposal of Nonfinancial Assets (-)"}]
[null,40,null,null,null,null,null,{"$f":"$H$77","v":"Net Investment in Nonfinancial Assets"},{"$f":"I3390+I3391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,40,null,null,{"$f":"'Language Tables'!$D$272","v":"Comoros"},null,null,{"$f":"$H$78","v":"Category 1"}]
[null,40,null,null,null,null,null,{"$f":"$H$79","v":"Guaranteed Debt (Outstanding Stock)"}]
[null,40,null,null,null,null,null,{"$f":"$H$80","v":"Guaranteed Debt (Repayments)"}]
[null,40,null,null,null,null,null,{"$f":"$H$81","v":"Guaranteed Debt (Defaults)"}]
[null,40,null,null,null,null,null,{"$f":"$H$82","v":"On Lending (Stock)"}]
[null,40,null,null,null,null,null,{"$f":"$H$83","v":"On Lending (Repayments)"}]
[null,40,null,null,null,null,null,{"$f":"$H$84","v":"On Lending (Arrears)"}]
[null,40,null,null,null,null,null,{"$f":"$H$85","v":"Loans (Stock)"}]
[null,40,null,null,null,null,null,{"$f":"$H$86","v":"Loans (Repayments)"}]
[null,40,null,null,null,null,null,{"$f":"$H$87","v":"Loans (Arrears)"}]
[null,40,null,null,null,null,null,{"$f":"$H$88","v":"Capital Transfers"}]
[null,40,null,null,null,null,null,{"$f":"$H$89","v":"Current Transfers"}]
[null,40,null,null,null,null,null,{"$f":"$H$90","v":"Equity Injections"}]
[null,40]

{"sheet":"Input Forms","index":8,"n_rows":2692,"n_cols":24,"rows_kept":2250,"cut":true,"hidden":false,"merged":[[59,4,62,5],[394,4,397,5],[327,4,330,5],[260,4,263,5],[193,4,196,5],[126,4,129,5],[729,4,732,5],[662,4,665,5],[595,4,598,5],[528,4,531,5],[1064,4,1067,5],[997,4,1000,5],[930,4,933,5],[863,4,866,5],[796,4,799,5],[1399,4,1402,5],[1332,4,1335,5],[1265,4,1268,5],[1198,4,1201,5],[1131,4,1134,5],[1734,4,1737,5],[1667,4,1670,5],[1600,4,1603,5],[1533,4,1536,5],[1466,4,1469,5],[2678,4,2681,5],[2672,4,2675,5],[461,4,464,5],[2471,4,2474,5],[2538,4,2541,5],[2605,4,2608,5],[2404,4,2407,5],[2337,4,2340,5],[2270,4,2273,5],[2203,4,2206,5],[2136,4,2139,5],[2069,4,2072,5],[2002,4,2005,5],[1935,4,1938,5],[1868,4,1871,5],[1801,4,1804,5]],"bounds":{"rows_first":1000,"rows_last":250,"rows_between":1000,"halvings":1}}
[{"$f":"Main!$E$10","v":0},0,null,null,{"$f":"'Language Tables'!D191","v":"*Note: Company Acronym, Company Type and Primary Sector must be filled out in order for the template to correctly display outputs."}]
[null,0,{"$f":"'Language Tables'!D237","v":"Check: Ensure Assets = Liabilities + Equity"},null,{"$f":"'Language Tables'!D192","v":"Step 8. Input Financial Data for all companies."}]
[null,0,{"$f":"'Language Tables'!D238","v":"Pass"},null,{"$f":"'Language Tables'!D193","v":"Step 9. When complete, click button to import."}]
[null,0,null,null,{"$f":"'Language Tables'!D194","v":"Step 10. Once imported, view blue tabs."}]
[null,0,{"$f":"'Language Tables'!D195","v":"Company Information: SOE # "}]
[null,0]
[null,1,{"$f":"IF(OR(F12='Language Tables'!$E$461,F12='Language Tables'!$F$461,F12='Language Tables'!$G$461,F12='Language Tables'!$H$461), 'Language Tables'!$E$461,IF(OR(F12='Language Tables'!$E$462,F12='Language Tables'!$F$462,F12='Language Tables'!$G$462,F12='Language Tables'!$H$462), 'Language Tables'!$E$462,IF(OR(F12='Language Tables'!$E$463,F12='Language Tables'!$F$463,F12='Language Tables'!$G$463,F12='Language Tables'!$H$463),'Language Tables'!$E$463,IF(OR(F12='Language Tables'!$E$464,F12='Language Tables'!$F$464,F12='Language Tables'!$G$464,F12='Language Tables'!$H$464), 'Language Tables'!$E$464,IF(OR(F12 = 'Language Tables'!$E$465,F12 = 'Language Tables'!$F$465,F12 = 'Language Tables'!$G$465,F12 = 'Language Tables'!$H$465), 'Language Tables'!$E$465,IF(OR(F12='Language Tables'!$E$466,F12='Language Tables'!$F$466,F12='Language Tables'!$G$466,F12='Language Tables'!$H$466),'Language Tables'!$E$466,\"\"))))))","v":""},null,{"$f":"$C$5&B7","v":"Company Information: SOE # 1"},null,null,{"$f":"'Language Tables'!$D$69","v":"Balance Sheet"}]
[null,{"$f":"B7","v":1},null,null,{"$f":"'Language Tables'!D196","v":"Company Type"},null,"\u0080",{"$f":"'Language Tables'!$D$209","v":"Balance Sheet as of:"},{"$f":"First_Year","v":0},{"$f":"I8+1","v":1},{"$f":"J8+1","v":2},{"$f":"K8+1","v":3},{"$f":"L8+1","v":4},{"$f":"M8+1","v":5},{"$f":"N8+1","v":6},{"$f":"O8+1","v":7},{"$f":"P8+1","v":8},{"$f":"Q8+1","v":9},{"$f":"R8+1","v":10},{"$f":"S8+1","v":11},{"$f":"T8+1","v":12},{"$f":"U8+1","v":13},{"$f":"V8+1","v":14},{"$f":"'Language Tables'!$D$239","v":"Comments"}]
[null,{"$f":"B7","v":1},null,null,{"$f":"'Language Tables'!D197","v":"Fin / NonFin"},{"$f":"IF(OR(F8='Language Tables'!$E$474,F8='Language Tables'!$F$474,F8='Language Tables'!$G$474,F8='Language Tables'!$H$474),\"NonFin\",IF(OR(F8='Language Tables'!$E$475,F8='Language Tables'!$F$475,F8='Language Tables'!$G$475,F8='Language Tables'!$H$475),\"Fin\",\"\"))","v":""},null,{"$f":"'Language Tables'!$D$210","v":"Currency"},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0}]
[null,{"$f":"B7","v":1},null,null,{"$f":"'Language Tables'!D198","v":"Company Acronym"},null,null,{"$f":"'Language Tables'!$D$70","v":"Assets"}]
[null,{"$f":"B7","v":1},null,null,{"$f":"'Language Tables'!D199","v":"Full Name"},null,null,{"$f":"'Language Tables'!$D$72","v":"Cash and cash equivalents"}]
[null,{"$f":"B7","v":1},null,null,{"$f":"'Language Tables'!D200","v":"Primary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$73","v":"Trade receivables"}]
[null,{"$f":"B7","v":1},null,null,{"$f":"'Language Tables'!D201","v":"Secondary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$74","v":"Inventory"}]
[null,{"$f":"B7","v":1},null,null,{"$f":"'Language Tables'!D202","v":"Legal Form"},null,null,{"$f":"'Language Tables'!$D$75","v":"Other current assets"}]
[null,{"$f":"B7","v":1},null,null,{"$f":"'Language Tables'!D204","v":"Government Shareholder"},null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$211)","v":"  Total Current Assets"},{"$f":"SUM(I11:I14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"'Language Tables'!$D$77","v":"Net property, plant and equipment (Fixed Assets)"}]
[null,{"$f":"B7","v":1},null,null,{"$f":"'Language Tables'!D205","v":"Domestic Central Government Ownership"},null,null,{"$f":"'Language Tables'!$D$78","v":"Other long-term assets"}]
[null,{"$f":"B7","v":1},null,null,{"$f":"'Language Tables'!D206","v":"Domestic Subnational Government Ownership"},null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$213)","v":"  Total Non-current Assets"},{"$f":"SUM(I16:I17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B7","v":1},null,null,{"$f":"'Language Tables'!D207","v":"Private Domestic Ownership"},null,null,{"$f":"'Language Tables'!$D$79","v":"Assets held for sale"}]
[null,{"$f":"B7","v":1},null,null,{"$f":"'Language Tables'!D208","v":"Private Foreign Ownership"},null,null,{"$f":"'Language Tables'!$D$214","v":"Total Assets"},{"$f":"I15+I18+I19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B7","v":1},null,null,null,{"$f":"IF(SUM(F17:F20)<>1,'Language Tables'!$D$240,\"\")","v":"Ownership Stakes must Equal 100%"},null,{"$f":"'Language Tables'!$D$80","v":"Liabilities"}]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"'Language Tables'!$D$82","v":"Short-term debt (loan)"}]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"'Language Tables'!$D$83","v":"Trade payables"}]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"'Language Tables'!$D$84","v":"Short-term Financial leases"}]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"'Language Tables'!$D$86","v":"Other current liabilities"}]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$215)","v":"  Total Current Liabilities"},{"$f":"SUM(I22:I25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"'Language Tables'!$D$88","v":"Long-term debt (loan)"}]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"'Language Tables'!$D$85","v":"Long-term Financial leases"}]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"'Language Tables'!$D$89","v":"Other long-term liabilities"}]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$216)","v":"  Total Non-Current Liabilities"},{"$f":"SUM(I27:I29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"'Language Tables'!$D$90","v":"Liabilities directly associated with assets held for sale"}]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"'Language Tables'!$D$217","v":"Total Liabilities"},{"$f":"I26+I30+I31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"'Language Tables'!$D$92","v":"Retained earnings"}]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"'Language Tables'!$D$93","v":"Other Equity"}]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"'Language Tables'!$D$218","v":"Total Equity"},{"$f":"SUM(I33:I34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"'Language Tables'!$D$219","v":"Total Liabilities And Equity"},{"$f":"I32+I35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"'Language Tables'!$D$220","v":"Consistency Check:"}]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"'Language Tables'!$D$221","v":"Assets = Liabilities + Equity"},{"$f":"IF(AND(I20=0,I36=0),\"\",IF(ROUND(I20-I36,0)<>0,$C$2,$C$3))","v":""},"","",{"$f":"IF(AND(L20=0,L36=0),\"\",IF(ROUND(L20-L36,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","",""]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"'Language Tables'!$D$111","v":"Income Statement"}]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"'Language Tables'!$D$112","v":"Revenues from trading activities"}]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"'Language Tables'!$D$113","v":"Government transfers received"}]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"'Language Tables'!$D$222","v":"Cost Of Goods Sold (-)"}]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$223)","v":"  Gross Profit"},{"$f":"SUM(I40:I42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"'Language Tables'!$D$115","v":"Other operating income"}]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"'Language Tables'!$D$224","v":"Other operating expenses (- = expense)"}]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$225)","v":"  Operating Profit (EBIT)"},{"$f":"SUM(I43:I45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"'Language Tables'!$D$226","v":"Finance Costs (- = expense)"}]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"'Language Tables'!$D$227","v":"Finance Income (- = expense)"}]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"'Language Tables'!$D$228","v":"Other Non-operating Net Gain/Loss (- = loss)"}]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"'Language Tables'!$D$229","v":"Net Profit Before Tax"},{"$f":"I46+ SUM(I47:I49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"'Language Tables'!$D$230","v":"Income Tax Expense (- = expense)"}]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"'Language Tables'!$D$231","v":"Gain/Loss from Discontinued Operations (- = loss)"}]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"'Language Tables'!$D$232","v":"Net Profit"},{"$f":"I50+ SUM(I51:I52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"'Language Tables'!$D$233","v":"Less Dividends (-)"}]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"'Language Tables'!$D$234","v":"Retained Earnings for the year"},{"$f":"SUM(I53:I54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B7","v":1}]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"'Language Tables'!$D$225","v":"Operating Profit (EBIT)"},{"$f":"I46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"'Language Tables'!$D$235","v":"Add back: Depreciation & Amortization"}]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"'Language Tables'!$D$20","v":"EBITDA"},{"$f":"I57+I58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B7","v":1},null,null,{"$f":"'Language Tables'!$D$236","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},null,null,{"$f":"'Language Tables'!$D$137","v":"Government Transactions"}]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"'Language Tables'!$D$138","v":"Guaranteed debt (outstanding stock)"}]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"'Language Tables'!$D$139","v":"Guaranteed debt (repayments)"}]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"'Language Tables'!$D$140","v":"Guaranteed debt (defaults)"}]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"'Language Tables'!$D$141","v":"On lending (stock)"}]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"'Language Tables'!$D$142","v":"On lending (repayments)"}]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"'Language Tables'!$D$143","v":"On lending (arrears)"}]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"'Language Tables'!$D$144","v":"Loans (stock)"}]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"'Language Tables'!$D$145","v":"Loans (repayments)"}]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"'Language Tables'!$D$146","v":"Loans (arrears)"}]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"'Language Tables'!$D$147","v":"Current transfers"}]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"'Language Tables'!$D$148","v":"Capital transfers"}]
[null,{"$f":"B7","v":1},null,null,null,null,null,{"$f":"'Language Tables'!$D$149","v":"Equity injections"}]
[null,{"$f":"B7","v":1}]
[null,2,{"$f":"IF(OR(F79='Language Tables'!$E$461,F79='Language Tables'!$F$461,F79='Language Tables'!$G$461,F79='Language Tables'!$H$461), 'Language Tables'!$E$461,IF(OR(F79='Language Tables'!$E$462,F79='Language Tables'!$F$462,F79='Language Tables'!$G$462,F79='Language Tables'!$H$462), 'Language Tables'!$E$462,IF(OR(F79='Language Tables'!$E$463,F79='Language Tables'!$F$463,F79='Language Tables'!$G$463,F79='Language Tables'!$H$463),'Language Tables'!$E$463,IF(OR(F79='Language Tables'!$E$464,F79='Language Tables'!$F$464,F79='Language Tables'!$G$464,F79='Language Tables'!$H$464), 'Language Tables'!$E$464,IF(OR(F79 = 'Language Tables'!$E$465,F79 = 'Language Tables'!$F$465,F79 = 'Language Tables'!$G$465,F79 = 'Language Tables'!$H$465), 'Language Tables'!$E$465,IF(OR(F79='Language Tables'!$E$466,F79='Language Tables'!$F$466,F79='Language Tables'!$G$466,F79='Language Tables'!$H$466),'Language Tables'!$E$466,\"\"))))))","v":""},null,{"$f":"$C$5&B74","v":"Company Information: SOE # 2"},null,null,{"$f":"'Language Tables'!$D$69","v":"Balance Sheet"}]
[null,{"$f":"B74","v":2},null,null,{"$f":"$E$8","v":"Company Type"},null,"\u0080",{"$f":"'Language Tables'!$D$209","v":"Balance Sheet as of:"},{"$f":"First_Year","v":0},{"$f":"I75+1","v":1},{"$f":"J75+1","v":2},{"$f":"K75+1","v":3},{"$f":"L75+1","v":4},{"$f":"M75+1","v":5},{"$f":"N75+1","v":6},{"$f":"O75+1","v":7},{"$f":"P75+1","v":8},{"$f":"Q75+1","v":9},{"$f":"R75+1","v":10},{"$f":"S75+1","v":11},{"$f":"T75+1","v":12},{"$f":"U75+1","v":13},{"$f":"V75+1","v":14},{"$f":"'Language Tables'!$D$239","v":"Comments"}]
[null,{"$f":"B74","v":2},null,null,{"$f":"$E$9","v":"Fin / NonFin"},{"$f":"IF(OR(F75='Language Tables'!$E$474,F75='Language Tables'!$F$474,F75='Language Tables'!$G$474,F75='Language Tables'!$H$474),\"NonFin\",IF(OR(F75='Language Tables'!$E$475,F75='Language Tables'!$F$475,F75='Language Tables'!$G$475,F75='Language Tables'!$H$475),\"Fin\",\"\"))","v":""},null,{"$f":"'Language Tables'!$D$210","v":"Currency"},"DVR","DVR","DVR",{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0}]
[null,{"$f":"B74","v":2},null,null,{"$f":"$E$10","v":"Company Acronym"},null,null,{"$f":"'Language Tables'!$D$70","v":"Assets"}]
[null,{"$f":"B74","v":2},null,null,{"$f":"$E$11","v":"Full Name"},null,null,{"$f":"'Language Tables'!$D$72","v":"Cash and cash equivalents"}]
[null,{"$f":"B74","v":2},null,null,{"$f":"$E$12","v":"Primary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$73","v":"Trade receivables"}]
[null,{"$f":"B74","v":2},null,null,{"$f":"$E$13","v":"Secondary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$74","v":"Inventory"}]
[null,{"$f":"B74","v":2},null,null,{"$f":"$E$14","v":"Legal Form"},null,null,{"$f":"'Language Tables'!$D$75","v":"Other current assets"}]
[null,{"$f":"B74","v":2},null,null,{"$f":"$E$15","v":"Government Shareholder"},null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$211)","v":"  Total Current Assets"},{"$f":"SUM(I78:I81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"'Language Tables'!$D$77","v":"Net property, plant and equipment (Fixed Assets)"}]
[null,{"$f":"B74","v":2},null,null,{"$f":"$E$17","v":"Domestic Central Government Ownership"},null,null,{"$f":"'Language Tables'!$D$78","v":"Other long-term assets"}]
[null,{"$f":"B74","v":2},null,null,{"$f":"$E$18","v":"Domestic Subnational Government Ownership"},null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$213)","v":"  Total Non-current Assets"},{"$f":"SUM(I83:I84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B74","v":2},null,null,{"$f":"$E$19","v":"Private Domestic Ownership"},null,null,{"$f":"'Language Tables'!$D$79","v":"Assets held for sale"}]
[null,{"$f":"B74","v":2},null,null,{"$f":"$E$20","v":"Private Foreign Ownership"},null,null,{"$f":"'Language Tables'!$D$214","v":"Total Assets"},{"$f":"I82+I85+I86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B74","v":2},null,null,null,{"$f":"IF(SUM(F84:F87)<>1,'Language Tables'!$D$240,\"\")","v":"Ownership Stakes must Equal 100%"},null,{"$f":"'Language Tables'!$D$80","v":"Liabilities"}]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"'Language Tables'!$D$82","v":"Short-term debt (loan)"}]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"'Language Tables'!$D$83","v":"Trade payables"}]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"'Language Tables'!$D$84","v":"Short-term Financial leases"}]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"'Language Tables'!$D$86","v":"Other current liabilities"}]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$215)","v":"  Total Current Liabilities"},{"$f":"SUM(I89:I92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"'Language Tables'!$D$88","v":"Long-term debt (loan)"}]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"'Language Tables'!$D$85","v":"Long-term Financial leases"}]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"'Language Tables'!$D$89","v":"Other long-term liabilities"}]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$216)","v":"  Total Non-Current Liabilities"},{"$f":"SUM(I94:I96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"'Language Tables'!$D$90","v":"Liabilities directly associated with assets held for sale"}]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"'Language Tables'!$D$217","v":"Total Liabilities"},{"$f":"I93+I97+I98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"'Language Tables'!$D$92","v":"Retained earnings"}]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"'Language Tables'!$D$93","v":"Other Equity"}]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"'Language Tables'!$D$218","v":"Total Equity"},{"$f":"SUM(I100:I101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"'Language Tables'!$D$219","v":"Total Liabilities And Equity"},{"$f":"I99+I102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"'Language Tables'!$D$220","v":"Consistency Check:"}]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"'Language Tables'!$D$221","v":"Assets = Liabilities + Equity"},{"$f":"IF(AND(I87=0,I103=0),\"\",IF(ROUND(I87-I103,0)<>0,$C$2,$C$3))","v":""},"","",{"$f":"IF(AND(L87=0,L103=0),\"\",IF(ROUND(L87-L103,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","",""]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"'Language Tables'!$D$111","v":"Income Statement"}]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"'Language Tables'!$D$112","v":"Revenues from trading activities"}]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"'Language Tables'!$D$113","v":"Government transfers received"}]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"'Language Tables'!$D$222","v":"Cost Of Goods Sold (-)"}]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$223)","v":"  Gross Profit"},{"$f":"SUM(I107:I109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"'Language Tables'!$D$115","v":"Other operating income"}]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"'Language Tables'!$D$224","v":"Other operating expenses (- = expense)"}]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$225)","v":"  Operating Profit (EBIT)"},{"$f":"SUM(I110:I112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"'Language Tables'!$D$226","v":"Finance Costs (- = expense)"}]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"'Language Tables'!$D$227","v":"Finance Income (- = expense)"}]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"'Language Tables'!$D$228","v":"Other Non-operating Net Gain/Loss (- = loss)"}]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"'Language Tables'!$D$229","v":"Net Profit Before Tax"},{"$f":"I113+ SUM(I114:I116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"'Language Tables'!$D$230","v":"Income Tax Expense (- = expense)"}]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"'Language Tables'!$D$231","v":"Gain/Loss from Discontinued Operations (- = loss)"}]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"'Language Tables'!$D$232","v":"Net Profit"},{"$f":"I117+ SUM(I118:I119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"'Language Tables'!$D$233","v":"Less Dividends (-)"}]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"'Language Tables'!$D$234","v":"Retained Earnings for the year"},{"$f":"SUM(I120:I121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B74","v":2}]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"'Language Tables'!$D$225","v":"Operating Profit (EBIT)"},{"$f":"I113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"'Language Tables'!$D$235","v":"Add back: Depreciation & Amortization"}]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"'Language Tables'!$D$20","v":"EBITDA"},{"$f":"I124+I125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B74","v":2},null,null,{"$f":"'Language Tables'!$D$236","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},null,null,{"$f":"'Language Tables'!$D$137","v":"Government Transactions"}]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"'Language Tables'!$D$138","v":"Guaranteed debt (outstanding stock)"}]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"'Language Tables'!$D$139","v":"Guaranteed debt (repayments)"}]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"'Language Tables'!$D$140","v":"Guaranteed debt (defaults)"}]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"'Language Tables'!$D$141","v":"On lending (stock)"}]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"'Language Tables'!$D$142","v":"On lending (repayments)"}]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"'Language Tables'!$D$143","v":"On lending (arrears)"}]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"'Language Tables'!$D$144","v":"Loans (stock)"}]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"'Language Tables'!$D$145","v":"Loans (repayments)"}]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"'Language Tables'!$D$146","v":"Loans (arrears)"}]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"'Language Tables'!$D$147","v":"Current transfers"}]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"'Language Tables'!$D$148","v":"Capital transfers"}]
[null,{"$f":"B74","v":2},null,null,null,null,null,{"$f":"'Language Tables'!$D$149","v":"Equity injections"}]
[null,{"$f":"B74","v":2}]
[null,3,{"$f":"IF(OR(F146='Language Tables'!$E$461,F146='Language Tables'!$F$461,F146='Language Tables'!$G$461,F146='Language Tables'!$H$461), 'Language Tables'!$E$461,IF(OR(F146='Language Tables'!$E$462,F146='Language Tables'!$F$462,F146='Language Tables'!$G$462,F146='Language Tables'!$H$462), 'Language Tables'!$E$462,IF(OR(F146='Language Tables'!$E$463,F146='Language Tables'!$F$463,F146='Language Tables'!$G$463,F146='Language Tables'!$H$463),'Language Tables'!$E$463,IF(OR(F146='Language Tables'!$E$464,F146='Language Tables'!$F$464,F146='Language Tables'!$G$464,F146='Language Tables'!$H$464), 'Language Tables'!$E$464,IF(OR(F146 = 'Language Tables'!$E$465,F146 = 'Language Tables'!$F$465,F146 = 'Language Tables'!$G$465,F146 = 'Language Tables'!$H$465), 'Language Tables'!$E$465,IF(OR(F146='Language Tables'!$E$466,F146='Language Tables'!$F$466,F146='Language Tables'!$G$466,F146='Language Tables'!$H$466),'Language Tables'!$E$466,\"\"))))))","v":""},null,{"$f":"$C$5&B141","v":"Company Information: SOE # 3"},null,null,{"$f":"'Language Tables'!$D$69","v":"Balance Sheet"}]
[null,{"$f":"B141","v":3},null,null,{"$f":"$E$8","v":"Company Type"},null,"\u0080",{"$f":"'Language Tables'!$D$209","v":"Balance Sheet as of:"},{"$f":"First_Year","v":0},{"$f":"I142+1","v":1},{"$f":"J142+1","v":2},{"$f":"K142+1","v":3},{"$f":"L142+1","v":4},{"$f":"M142+1","v":5},{"$f":"N142+1","v":6},{"$f":"O142+1","v":7},{"$f":"P142+1","v":8},{"$f":"Q142+1","v":9},{"$f":"R142+1","v":10},{"$f":"S142+1","v":11},{"$f":"T142+1","v":12},{"$f":"U142+1","v":13},{"$f":"V142+1","v":14},{"$f":"'Language Tables'!$D$239","v":"Comments"}]
[null,{"$f":"B141","v":3},null,null,{"$f":"$E$9","v":"Fin / NonFin"},{"$f":"IF(OR(F142='Language Tables'!$E$474,F142='Language Tables'!$F$474,F142='Language Tables'!$G$474,F142='Language Tables'!$H$474),\"NonFin\",IF(OR(F142='Language Tables'!$E$475,F142='Language Tables'!$F$475,F142='Language Tables'!$G$475,F142='Language Tables'!$H$475),\"Fin\",\"\"))","v":""},null,{"$f":"'Language Tables'!$D$210","v":"Currency"},"DVR","DVR","DVR",{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0}]
[null,{"$f":"B141","v":3},null,null,{"$f":"$E$10","v":"Company Acronym"},null,null,{"$f":"'Language Tables'!$D$70","v":"Assets"}]
[null,{"$f":"B141","v":3},null,null,{"$f":"$E$11","v":"Full Name"},null,null,{"$f":"'Language Tables'!$D$72","v":"Cash and cash equivalents"}]
[null,{"$f":"B141","v":3},null,null,{"$f":"$E$12","v":"Primary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$73","v":"Trade receivables"}]
[null,{"$f":"B141","v":3},null,null,{"$f":"$E$13","v":"Secondary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$74","v":"Inventory"}]
[null,{"$f":"B141","v":3},null,null,{"$f":"$E$14","v":"Legal Form"},null,null,{"$f":"'Language Tables'!$D$75","v":"Other current assets"}]
[null,{"$f":"B141","v":3},null,null,{"$f":"$E$15","v":"Government Shareholder"},null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$211)","v":"  Total Current Assets"},{"$f":"SUM(I145:I148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"'Language Tables'!$D$77","v":"Net property, plant and equipment (Fixed Assets)"}]
[null,{"$f":"B141","v":3},null,null,{"$f":"$E$17","v":"Domestic Central Government Ownership"},null,null,{"$f":"'Language Tables'!$D$78","v":"Other long-term assets"}]
[null,{"$f":"B141","v":3},null,null,{"$f":"$E$18","v":"Domestic Subnational Government Ownership"},null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$213)","v":"  Total Non-current Assets"},{"$f":"SUM(I150:I151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B141","v":3},null,null,{"$f":"$E$19","v":"Private Domestic Ownership"},null,null,{"$f":"'Language Tables'!$D$79","v":"Assets held for sale"}]
[null,{"$f":"B141","v":3},null,null,{"$f":"$E$20","v":"Private Foreign Ownership"},null,null,{"$f":"'Language Tables'!$D$214","v":"Total Assets"},{"$f":"I149+I152+I153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B141","v":3},null,null,null,{"$f":"IF(SUM(F151:F154)<>1,'Language Tables'!$D$240,\"\")","v":"Ownership Stakes must Equal 100%"},null,{"$f":"'Language Tables'!$D$80","v":"Liabilities"}]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"'Language Tables'!$D$82","v":"Short-term debt (loan)"}]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"'Language Tables'!$D$83","v":"Trade payables"}]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"'Language Tables'!$D$84","v":"Short-term Financial leases"}]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"'Language Tables'!$D$86","v":"Other current liabilities"}]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$215)","v":"  Total Current Liabilities"},{"$f":"SUM(I156:I159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"'Language Tables'!$D$88","v":"Long-term debt (loan)"}]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"'Language Tables'!$D$85","v":"Long-term Financial leases"}]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"'Language Tables'!$D$89","v":"Other long-term liabilities"}]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$216)","v":"  Total Non-Current Liabilities"},{"$f":"SUM(I161:I163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"'Language Tables'!$D$90","v":"Liabilities directly associated with assets held for sale"}]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"'Language Tables'!$D$217","v":"Total Liabilities"},{"$f":"I160+I164+I165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"'Language Tables'!$D$92","v":"Retained earnings"}]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"'Language Tables'!$D$93","v":"Other Equity"}]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"'Language Tables'!$D$218","v":"Total Equity"},{"$f":"SUM(I167:I168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"'Language Tables'!$D$219","v":"Total Liabilities And Equity"},{"$f":"I166+I169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"'Language Tables'!$D$220","v":"Consistency Check:"}]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"'Language Tables'!$D$221","v":"Assets = Liabilities + Equity"},{"$f":"IF(AND(I154=0,I170=0),\"\",IF(ROUND(I154-I170,0)<>0,$C$2,$C$3))","v":""},"","",{"$f":"IF(AND(L154=0,L170=0),\"\",IF(ROUND(L154-L170,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","",""]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"'Language Tables'!$D$111","v":"Income Statement"}]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"'Language Tables'!$D$112","v":"Revenues from trading activities"}]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"'Language Tables'!$D$113","v":"Government transfers received"}]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"'Language Tables'!$D$222","v":"Cost Of Goods Sold (-)"}]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$223)","v":"  Gross Profit"},{"$f":"SUM(I174:I176)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"'Language Tables'!$D$115","v":"Other operating income"}]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"'Language Tables'!$D$224","v":"Other operating expenses (- = expense)"}]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$225)","v":"  Operating Profit (EBIT)"},{"$f":"SUM(I177:I179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"'Language Tables'!$D$226","v":"Finance Costs (- = expense)"}]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"'Language Tables'!$D$227","v":"Finance Income (- = expense)"}]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"'Language Tables'!$D$228","v":"Other Non-operating Net Gain/Loss (- = loss)"}]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"'Language Tables'!$D$229","v":"Net Profit Before Tax"},{"$f":"I180+ SUM(I181:I183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"'Language Tables'!$D$230","v":"Income Tax Expense (- = expense)"}]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"'Language Tables'!$D$231","v":"Gain/Loss from Discontinued Operations (- = loss)"}]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"'Language Tables'!$D$232","v":"Net Profit"},{"$f":"I184+ SUM(I185:I186)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"'Language Tables'!$D$233","v":"Less Dividends (-)"}]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"'Language Tables'!$D$234","v":"Retained Earnings for the year"},{"$f":"SUM(I187:I188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B141","v":3}]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"'Language Tables'!$D$225","v":"Operating Profit (EBIT)"},{"$f":"I180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"'Language Tables'!$D$235","v":"Add back: Depreciation & Amortization"}]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"'Language Tables'!$D$20","v":"EBITDA"},{"$f":"I191+I192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B141","v":3},null,null,{"$f":"'Language Tables'!$D$236","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},null,null,{"$f":"'Language Tables'!$D$137","v":"Government Transactions"}]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"'Language Tables'!$D$138","v":"Guaranteed debt (outstanding stock)"}]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"'Language Tables'!$D$139","v":"Guaranteed debt (repayments)"}]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"'Language Tables'!$D$140","v":"Guaranteed debt (defaults)"}]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"'Language Tables'!$D$141","v":"On lending (stock)"}]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"'Language Tables'!$D$142","v":"On lending (repayments)"}]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"'Language Tables'!$D$143","v":"On lending (arrears)"}]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"'Language Tables'!$D$144","v":"Loans (stock)"}]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"'Language Tables'!$D$145","v":"Loans (repayments)"}]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"'Language Tables'!$D$146","v":"Loans (arrears)"}]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"'Language Tables'!$D$147","v":"Current transfers"}]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"'Language Tables'!$D$148","v":"Capital transfers"}]
[null,{"$f":"B141","v":3},null,null,null,null,null,{"$f":"'Language Tables'!$D$149","v":"Equity injections"}]
[null,{"$f":"B141","v":3}]
[null,4,{"$f":"IF(OR(F213='Language Tables'!$E$461,F213='Language Tables'!$F$461,F213='Language Tables'!$G$461,F213='Language Tables'!$H$461), 'Language Tables'!$E$461,IF(OR(F213='Language Tables'!$E$462,F213='Language Tables'!$F$462,F213='Language Tables'!$G$462,F213='Language Tables'!$H$462), 'Language Tables'!$E$462,IF(OR(F213='Language Tables'!$E$463,F213='Language Tables'!$F$463,F213='Language Tables'!$G$463,F213='Language Tables'!$H$463),'Language Tables'!$E$463,IF(OR(F213='Language Tables'!$E$464,F213='Language Tables'!$F$464,F213='Language Tables'!$G$464,F213='Language Tables'!$H$464), 'Language Tables'!$E$464,IF(OR(F213 = 'Language Tables'!$E$465,F213 = 'Language Tables'!$F$465,F213 = 'Language Tables'!$G$465,F213 = 'Language Tables'!$H$465), 'Language Tables'!$E$465,IF(OR(F213='Language Tables'!$E$466,F213='Language Tables'!$F$466,F213='Language Tables'!$G$466,F213='Language Tables'!$H$466),'Language Tables'!$E$466,\"\"))))))","v":""},null,{"$f":"$C$5&B208","v":"Company Information: SOE # 4"},null,null,{"$f":"'Language Tables'!$D$69","v":"Balance Sheet"}]
[null,{"$f":"B208","v":4},null,null,{"$f":"$E$8","v":"Company Type"},null,"\u0080",{"$f":"'Language Tables'!$D$209","v":"Balance Sheet as of:"},{"$f":"First_Year","v":0},{"$f":"I209+1","v":1},{"$f":"J209+1","v":2},{"$f":"K209+1","v":3},{"$f":"L209+1","v":4},{"$f":"M209+1","v":5},{"$f":"N209+1","v":6},{"$f":"O209+1","v":7},{"$f":"P209+1","v":8},{"$f":"Q209+1","v":9},{"$f":"R209+1","v":10},{"$f":"S209+1","v":11},{"$f":"T209+1","v":12},{"$f":"U209+1","v":13},{"$f":"V209+1","v":14},{"$f":"'Language Tables'!$D$239","v":"Comments"}]
[null,{"$f":"B208","v":4},null,null,{"$f":"$E$9","v":"Fin / NonFin"},{"$f":"IF(OR(F209='Language Tables'!$E$474,F209='Language Tables'!$F$474,F209='Language Tables'!$G$474,F209='Language Tables'!$H$474),\"NonFin\",IF(OR(F209='Language Tables'!$E$475,F209='Language Tables'!$F$475,F209='Language Tables'!$G$475,F209='Language Tables'!$H$475),\"Fin\",\"\"))","v":""},null,{"$f":"'Language Tables'!$D$210","v":"Currency"},"DVR","DVR","DVR",{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0}]
[null,{"$f":"B208","v":4},null,null,{"$f":"$E$10","v":"Company Acronym"},null,null,{"$f":"'Language Tables'!$D$70","v":"Assets"}]
[null,{"$f":"B208","v":4},null,null,{"$f":"$E$11","v":"Full Name"},null,null,{"$f":"'Language Tables'!$D$72","v":"Cash and cash equivalents"}]
[null,{"$f":"B208","v":4},null,null,{"$f":"$E$12","v":"Primary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$73","v":"Trade receivables"}]
[null,{"$f":"B208","v":4},null,null,{"$f":"$E$13","v":"Secondary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$74","v":"Inventory"}]
[null,{"$f":"B208","v":4},null,null,{"$f":"$E$14","v":"Legal Form"},null,null,{"$f":"'Language Tables'!$D$75","v":"Other current assets"}]
[null,{"$f":"B208","v":4},null,null,{"$f":"$E$15","v":"Government Shareholder"},null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$211)","v":"  Total Current Assets"},{"$f":"SUM(I212:I215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"'Language Tables'!$D$77","v":"Net property, plant and equipment (Fixed Assets)"}]
[null,{"$f":"B208","v":4},null,null,{"$f":"$E$17","v":"Domestic Central Government Ownership"},null,null,{"$f":"'Language Tables'!$D$78","v":"Other long-term assets"}]
[null,{"$f":"B208","v":4},null,null,{"$f":"$E$18","v":"Domestic Subnational Government Ownership"},null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$213)","v":"  Total Non-current Assets"},{"$f":"SUM(I217:I218)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B208","v":4},null,null,{"$f":"$E$19","v":"Private Domestic Ownership"},null,null,{"$f":"'Language Tables'!$D$79","v":"Assets held for sale"}]
[null,{"$f":"B208","v":4},null,null,{"$f":"$E$20","v":"Private Foreign Ownership"},null,null,{"$f":"'Language Tables'!$D$214","v":"Total Assets"},{"$f":"I216+I219+I220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B208","v":4},null,null,null,{"$f":"IF(SUM(F218:F221)<>1,'Language Tables'!$D$240,\"\")","v":"Ownership Stakes must Equal 100%"},null,{"$f":"'Language Tables'!$D$80","v":"Liabilities"}]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"'Language Tables'!$D$82","v":"Short-term debt (loan)"}]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"'Language Tables'!$D$83","v":"Trade payables"}]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"'Language Tables'!$D$84","v":"Short-term Financial leases"}]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"'Language Tables'!$D$86","v":"Other current liabilities"}]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$215)","v":"  Total Current Liabilities"},{"$f":"SUM(I223:I226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"'Language Tables'!$D$88","v":"Long-term debt (loan)"}]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"'Language Tables'!$D$85","v":"Long-term Financial leases"}]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"'Language Tables'!$D$89","v":"Other long-term liabilities"}]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$216)","v":"  Total Non-Current Liabilities"},{"$f":"SUM(I228:I230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"'Language Tables'!$D$90","v":"Liabilities directly associated with assets held for sale"}]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"'Language Tables'!$D$217","v":"Total Liabilities"},{"$f":"I227+I231+I232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"'Language Tables'!$D$92","v":"Retained earnings"}]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"'Language Tables'!$D$93","v":"Other Equity"}]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"'Language Tables'!$D$218","v":"Total Equity"},{"$f":"SUM(I234:I235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"'Language Tables'!$D$219","v":"Total Liabilities And Equity"},{"$f":"I233+I236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"'Language Tables'!$D$220","v":"Consistency Check:"}]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"'Language Tables'!$D$221","v":"Assets = Liabilities + Equity"},{"$f":"IF(AND(I221=0,I237=0),\"\",IF(ROUND(I221-I237,0)<>0,$C$2,$C$3))","v":""},"","",{"$f":"IF(AND(L221=0,L237=0),\"\",IF(ROUND(L221-L237,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","",""]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"'Language Tables'!$D$111","v":"Income Statement"}]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"'Language Tables'!$D$112","v":"Revenues from trading activities"}]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"'Language Tables'!$D$113","v":"Government transfers received"}]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"'Language Tables'!$D$222","v":"Cost Of Goods Sold (-)"}]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$223)","v":"  Gross Profit"},{"$f":"SUM(I241:I243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"'Language Tables'!$D$115","v":"Other operating income"}]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"'Language Tables'!$D$224","v":"Other operating expenses (- = expense)"}]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$225)","v":"  Operating Profit (EBIT)"},{"$f":"SUM(I244:I246)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"'Language Tables'!$D$226","v":"Finance Costs (- = expense)"}]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"'Language Tables'!$D$227","v":"Finance Income (- = expense)"}]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"'Language Tables'!$D$228","v":"Other Non-operating Net Gain/Loss (- = loss)"}]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"'Language Tables'!$D$229","v":"Net Profit Before Tax"},{"$f":"I247+ SUM(I248:I250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"'Language Tables'!$D$230","v":"Income Tax Expense (- = expense)"}]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"'Language Tables'!$D$231","v":"Gain/Loss from Discontinued Operations (- = loss)"}]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"'Language Tables'!$D$232","v":"Net Profit"},{"$f":"I251+ SUM(I252:I253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"'Language Tables'!$D$233","v":"Less Dividends (-)"}]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"'Language Tables'!$D$234","v":"Retained Earnings for the year"},{"$f":"SUM(I254:I255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B208","v":4}]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"'Language Tables'!$D$225","v":"Operating Profit (EBIT)"},{"$f":"I247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"'Language Tables'!$D$235","v":"Add back: Depreciation & Amortization"}]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"'Language Tables'!$D$20","v":"EBITDA"},{"$f":"I258+I259","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B208","v":4},null,null,{"$f":"'Language Tables'!$D$236","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},null,null,{"$f":"'Language Tables'!$D$137","v":"Government Transactions"}]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"'Language Tables'!$D$138","v":"Guaranteed debt (outstanding stock)"}]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"'Language Tables'!$D$139","v":"Guaranteed debt (repayments)"}]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"'Language Tables'!$D$140","v":"Guaranteed debt (defaults)"}]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"'Language Tables'!$D$141","v":"On lending (stock)"}]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"'Language Tables'!$D$142","v":"On lending (repayments)"}]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"'Language Tables'!$D$143","v":"On lending (arrears)"}]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"'Language Tables'!$D$144","v":"Loans (stock)"}]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"'Language Tables'!$D$145","v":"Loans (repayments)"}]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"'Language Tables'!$D$146","v":"Loans (arrears)"}]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"'Language Tables'!$D$147","v":"Current transfers"}]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"'Language Tables'!$D$148","v":"Capital transfers"}]
[null,{"$f":"B208","v":4},null,null,null,null,null,{"$f":"'Language Tables'!$D$149","v":"Equity injections"}]
[null,{"$f":"B208","v":4}]
[null,5,{"$f":"IF(OR(F280='Language Tables'!$E$461,F280='Language Tables'!$F$461,F280='Language Tables'!$G$461,F280='Language Tables'!$H$461), 'Language Tables'!$E$461,IF(OR(F280='Language Tables'!$E$462,F280='Language Tables'!$F$462,F280='Language Tables'!$G$462,F280='Language Tables'!$H$462), 'Language Tables'!$E$462,IF(OR(F280='Language Tables'!$E$463,F280='Language Tables'!$F$463,F280='Language Tables'!$G$463,F280='Language Tables'!$H$463),'Language Tables'!$E$463,IF(OR(F280='Language Tables'!$E$464,F280='Language Tables'!$F$464,F280='Language Tables'!$G$464,F280='Language Tables'!$H$464), 'Language Tables'!$E$464,IF(OR(F280 = 'Language Tables'!$E$465,F280 = 'Language Tables'!$F$465,F280 = 'Language Tables'!$G$465,F280 = 'Language Tables'!$H$465), 'Language Tables'!$E$465,IF(OR(F280='Language Tables'!$E$466,F280='Language Tables'!$F$466,F280='Language Tables'!$G$466,F280='Language Tables'!$H$466),'Language Tables'!$E$466,\"\"))))))","v":""},null,{"$f":"$C$5&B275","v":"Company Information: SOE # 5"},null,null,{"$f":"'Language Tables'!$D$69","v":"Balance Sheet"}]
[null,{"$f":"B275","v":5},null,null,{"$f":"$E$8","v":"Company Type"},null,"\u0080",{"$f":"'Language Tables'!$D$209","v":"Balance Sheet as of:"},{"$f":"First_Year","v":0},{"$f":"I276+1","v":1},{"$f":"J276+1","v":2},{"$f":"K276+1","v":3},{"$f":"L276+1","v":4},{"$f":"M276+1","v":5},{"$f":"N276+1","v":6},{"$f":"O276+1","v":7},{"$f":"P276+1","v":8},{"$f":"Q276+1","v":9},{"$f":"R276+1","v":10},{"$f":"S276+1","v":11},{"$f":"T276+1","v":12},{"$f":"U276+1","v":13},{"$f":"V276+1","v":14},{"$f":"'Language Tables'!$D$239","v":"Comments"}]
[null,{"$f":"B275","v":5},null,null,{"$f":"$E$9","v":"Fin / NonFin"},{"$f":"IF(OR(F276='Language Tables'!$E$474,F276='Language Tables'!$F$474,F276='Language Tables'!$G$474,F276='Language Tables'!$H$474),\"NonFin\",IF(OR(F276='Language Tables'!$E$475,F276='Language Tables'!$F$475,F276='Language Tables'!$G$475,F276='Language Tables'!$H$475),\"Fin\",\"\"))","v":""},null,{"$f":"'Language Tables'!$D$210","v":"Currency"},"DVR","DVR","DVR",{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0}]
[null,{"$f":"B275","v":5},null,null,{"$f":"$E$10","v":"Company Acronym"},null,null,{"$f":"'Language Tables'!$D$70","v":"Assets"}]
[null,{"$f":"B275","v":5},null,null,{"$f":"$E$11","v":"Full Name"},null,null,{"$f":"'Language Tables'!$D$72","v":"Cash and cash equivalents"}]
[null,{"$f":"B275","v":5},null,null,{"$f":"$E$12","v":"Primary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$73","v":"Trade receivables"}]
[null,{"$f":"B275","v":5},null,null,{"$f":"$E$13","v":"Secondary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$74","v":"Inventory"}]
[null,{"$f":"B275","v":5},null,null,{"$f":"$E$14","v":"Legal Form"},null,null,{"$f":"'Language Tables'!$D$75","v":"Other current assets"}]
[null,{"$f":"B275","v":5},null,null,{"$f":"$E$15","v":"Government Shareholder"},null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$211)","v":"  Total Current Assets"},{"$f":"SUM(I279:I282)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"'Language Tables'!$D$77","v":"Net property, plant and equipment (Fixed Assets)"}]
[null,{"$f":"B275","v":5},null,null,{"$f":"$E$17","v":"Domestic Central Government Ownership"},null,null,{"$f":"'Language Tables'!$D$78","v":"Other long-term assets"}]
[null,{"$f":"B275","v":5},null,null,{"$f":"$E$18","v":"Domestic Subnational Government Ownership"},null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$213)","v":"  Total Non-current Assets"},{"$f":"SUM(I284:I285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B275","v":5},null,null,{"$f":"$E$19","v":"Private Domestic Ownership"},null,null,{"$f":"'Language Tables'!$D$79","v":"Assets held for sale"}]
[null,{"$f":"B275","v":5},null,null,{"$f":"$E$20","v":"Private Foreign Ownership"},null,null,{"$f":"'Language Tables'!$D$214","v":"Total Assets"},{"$f":"I283+I286+I287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B275","v":5},null,null,null,{"$f":"IF(SUM(F285:F288)<>1,'Language Tables'!$D$240,\"\")","v":"Ownership Stakes must Equal 100%"},null,{"$f":"'Language Tables'!$D$80","v":"Liabilities"}]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"'Language Tables'!$D$82","v":"Short-term debt (loan)"}]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"'Language Tables'!$D$83","v":"Trade payables"}]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"'Language Tables'!$D$84","v":"Short-term Financial leases"}]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"'Language Tables'!$D$86","v":"Other current liabilities"}]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$215)","v":"  Total Current Liabilities"},{"$f":"SUM(I290:I293)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"'Language Tables'!$D$88","v":"Long-term debt (loan)"}]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"'Language Tables'!$D$85","v":"Long-term Financial leases"}]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"'Language Tables'!$D$89","v":"Other long-term liabilities"}]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$216)","v":"  Total Non-Current Liabilities"},{"$f":"SUM(I295:I297)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"'Language Tables'!$D$90","v":"Liabilities directly associated with assets held for sale"}]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"'Language Tables'!$D$217","v":"Total Liabilities"},{"$f":"I294+I298+I299","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"'Language Tables'!$D$92","v":"Retained earnings"}]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"'Language Tables'!$D$93","v":"Other Equity"}]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"'Language Tables'!$D$218","v":"Total Equity"},{"$f":"SUM(I301:I302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"'Language Tables'!$D$219","v":"Total Liabilities And Equity"},{"$f":"I300+I303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"'Language Tables'!$D$220","v":"Consistency Check:"}]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"'Language Tables'!$D$221","v":"Assets = Liabilities + Equity"},{"$f":"IF(AND(I288=0,I304=0),\"\",IF(ROUND(I288-I304,0)<>0,$C$2,$C$3))","v":""},"","",{"$f":"IF(AND(L288=0,L304=0),\"\",IF(ROUND(L288-L304,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","",""]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"'Language Tables'!$D$111","v":"Income Statement"}]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"'Language Tables'!$D$112","v":"Revenues from trading activities"}]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"'Language Tables'!$D$113","v":"Government transfers received"}]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"'Language Tables'!$D$222","v":"Cost Of Goods Sold (-)"}]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$223)","v":"  Gross Profit"},{"$f":"SUM(I308:I310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"'Language Tables'!$D$115","v":"Other operating income"}]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"'Language Tables'!$D$224","v":"Other operating expenses (- = expense)"}]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$225)","v":"  Operating Profit (EBIT)"},{"$f":"SUM(I311:I313)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"'Language Tables'!$D$226","v":"Finance Costs (- = expense)"}]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"'Language Tables'!$D$227","v":"Finance Income (- = expense)"}]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"'Language Tables'!$D$228","v":"Other Non-operating Net Gain/Loss (- = loss)"}]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"'Language Tables'!$D$229","v":"Net Profit Before Tax"},{"$f":"I314+ SUM(I315:I317)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"'Language Tables'!$D$230","v":"Income Tax Expense (- = expense)"}]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"'Language Tables'!$D$231","v":"Gain/Loss from Discontinued Operations (- = loss)"}]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"'Language Tables'!$D$232","v":"Net Profit"},{"$f":"I318+ SUM(I319:I320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"'Language Tables'!$D$233","v":"Less Dividends (-)"}]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"'Language Tables'!$D$234","v":"Retained Earnings for the year"},{"$f":"SUM(I321:I322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B275","v":5}]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"'Language Tables'!$D$225","v":"Operating Profit (EBIT)"},{"$f":"I314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"'Language Tables'!$D$235","v":"Add back: Depreciation & Amortization"}]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"'Language Tables'!$D$20","v":"EBITDA"},{"$f":"I325+I326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B275","v":5},null,null,{"$f":"'Language Tables'!$D$236","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},null,null,{"$f":"'Language Tables'!$D$137","v":"Government Transactions"}]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"'Language Tables'!$D$138","v":"Guaranteed debt (outstanding stock)"}]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"'Language Tables'!$D$139","v":"Guaranteed debt (repayments)"}]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"'Language Tables'!$D$140","v":"Guaranteed debt (defaults)"}]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"'Language Tables'!$D$141","v":"On lending (stock)"}]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"'Language Tables'!$D$142","v":"On lending (repayments)"}]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"'Language Tables'!$D$143","v":"On lending (arrears)"}]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"'Language Tables'!$D$144","v":"Loans (stock)"}]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"'Language Tables'!$D$145","v":"Loans (repayments)"}]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"'Language Tables'!$D$146","v":"Loans (arrears)"}]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"'Language Tables'!$D$147","v":"Current transfers"}]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"'Language Tables'!$D$148","v":"Capital transfers"}]
[null,{"$f":"B275","v":5},null,null,null,null,null,{"$f":"'Language Tables'!$D$149","v":"Equity injections"}]
[null,{"$f":"B275","v":5}]
[null,6,{"$f":"IF(OR(F347='Language Tables'!$E$461,F347='Language Tables'!$F$461,F347='Language Tables'!$G$461,F347='Language Tables'!$H$461), 'Language Tables'!$E$461,IF(OR(F347='Language Tables'!$E$462,F347='Language Tables'!$F$462,F347='Language Tables'!$G$462,F347='Language Tables'!$H$462), 'Language Tables'!$E$462,IF(OR(F347='Language Tables'!$E$463,F347='Language Tables'!$F$463,F347='Language Tables'!$G$463,F347='Language Tables'!$H$463),'Language Tables'!$E$463,IF(OR(F347='Language Tables'!$E$464,F347='Language Tables'!$F$464,F347='Language Tables'!$G$464,F347='Language Tables'!$H$464), 'Language Tables'!$E$464,IF(OR(F347 = 'Language Tables'!$E$465,F347 = 'Language Tables'!$F$465,F347 = 'Language Tables'!$G$465,F347 = 'Language Tables'!$H$465), 'Language Tables'!$E$465,IF(OR(F347='Language Tables'!$E$466,F347='Language Tables'!$F$466,F347='Language Tables'!$G$466,F347='Language Tables'!$H$466),'Language Tables'!$E$466,\"\"))))))","v":""},null,{"$f":"$C$5&B342","v":"Company Information: SOE # 6"},null,null,{"$f":"'Language Tables'!$D$69","v":"Balance Sheet"}]
[null,{"$f":"B342","v":6},null,null,{"$f":"$E$8","v":"Company Type"},null,"\u0080",{"$f":"'Language Tables'!$D$209","v":"Balance Sheet as of:"},{"$f":"First_Year","v":0},{"$f":"I343+1","v":1},{"$f":"J343+1","v":2},{"$f":"K343+1","v":3},{"$f":"L343+1","v":4},{"$f":"M343+1","v":5},{"$f":"N343+1","v":6},{"$f":"O343+1","v":7},{"$f":"P343+1","v":8},{"$f":"Q343+1","v":9},{"$f":"R343+1","v":10},{"$f":"S343+1","v":11},{"$f":"T343+1","v":12},{"$f":"U343+1","v":13},{"$f":"V343+1","v":14},{"$f":"'Language Tables'!$D$239","v":"Comments"}]
[null,{"$f":"B342","v":6},null,null,{"$f":"$E$9","v":"Fin / NonFin"},{"$f":"IF(OR(F343='Language Tables'!$E$474,F343='Language Tables'!$F$474,F343='Language Tables'!$G$474,F343='Language Tables'!$H$474),\"NonFin\",IF(OR(F343='Language Tables'!$E$475,F343='Language Tables'!$F$475,F343='Language Tables'!$G$475,F343='Language Tables'!$H$475),\"Fin\",\"\"))","v":""},null,{"$f":"'Language Tables'!$D$210","v":"Currency"},"DVR","DVR","DVR",{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0}]
[null,{"$f":"B342","v":6},null,null,{"$f":"$E$10","v":"Company Acronym"},null,null,{"$f":"'Language Tables'!$D$70","v":"Assets"}]
[null,{"$f":"B342","v":6},null,null,{"$f":"$E$11","v":"Full Name"},null,null,{"$f":"'Language Tables'!$D$72","v":"Cash and cash equivalents"}]
[null,{"$f":"B342","v":6},null,null,{"$f":"$E$12","v":"Primary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$73","v":"Trade receivables"}]
[null,{"$f":"B342","v":6},null,null,{"$f":"$E$13","v":"Secondary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$74","v":"Inventory"}]
[null,{"$f":"B342","v":6},null,null,{"$f":"$E$14","v":"Legal Form"},null,null,{"$f":"'Language Tables'!$D$75","v":"Other current assets"}]
[null,{"$f":"B342","v":6},null,null,{"$f":"$E$15","v":"Government Shareholder"},null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$211)","v":"  Total Current Assets"},{"$f":"SUM(I346:I349)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"'Language Tables'!$D$77","v":"Net property, plant and equipment (Fixed Assets)"}]
[null,{"$f":"B342","v":6},null,null,{"$f":"$E$17","v":"Domestic Central Government Ownership"},null,null,{"$f":"'Language Tables'!$D$78","v":"Other long-term assets"}]
[null,{"$f":"B342","v":6},null,null,{"$f":"$E$18","v":"Domestic Subnational Government Ownership"},null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$213)","v":"  Total Non-current Assets"},{"$f":"SUM(I351:I352)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B342","v":6},null,null,{"$f":"$E$19","v":"Private Domestic Ownership"},null,null,{"$f":"'Language Tables'!$D$79","v":"Assets held for sale"}]
[null,{"$f":"B342","v":6},null,null,{"$f":"$E$20","v":"Private Foreign Ownership"},null,null,{"$f":"'Language Tables'!$D$214","v":"Total Assets"},{"$f":"I350+I353+I354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B342","v":6},null,null,null,{"$f":"IF(SUM(F352:F355)<>1,'Language Tables'!$D$240,\"\")","v":"Ownership Stakes must Equal 100%"},null,{"$f":"'Language Tables'!$D$80","v":"Liabilities"}]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"'Language Tables'!$D$82","v":"Short-term debt (loan)"}]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"'Language Tables'!$D$83","v":"Trade payables"}]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"'Language Tables'!$D$84","v":"Short-term Financial leases"}]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"'Language Tables'!$D$86","v":"Other current liabilities"}]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$215)","v":"  Total Current Liabilities"},{"$f":"SUM(I357:I360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"'Language Tables'!$D$88","v":"Long-term debt (loan)"}]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"'Language Tables'!$D$85","v":"Long-term Financial leases"}]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"'Language Tables'!$D$89","v":"Other long-term liabilities"}]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$216)","v":"  Total Non-Current Liabilities"},{"$f":"SUM(I362:I364)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"'Language Tables'!$D$90","v":"Liabilities directly associated with assets held for sale"}]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"'Language Tables'!$D$217","v":"Total Liabilities"},{"$f":"I361+I365+I366","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"'Language Tables'!$D$92","v":"Retained earnings"}]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"'Language Tables'!$D$93","v":"Other Equity"}]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"'Language Tables'!$D$218","v":"Total Equity"},{"$f":"SUM(I368:I369)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"'Language Tables'!$D$219","v":"Total Liabilities And Equity"},{"$f":"I367+I370","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"'Language Tables'!$D$220","v":"Consistency Check:"}]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"'Language Tables'!$D$221","v":"Assets = Liabilities + Equity"},{"$f":"IF(AND(I355=0,I371=0),\"\",IF(ROUND(I355-I371,0)<>0,$C$2,$C$3))","v":""},"","",{"$f":"IF(AND(L355=0,L371=0),\"\",IF(ROUND(L355-L371,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","",""]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"'Language Tables'!$D$111","v":"Income Statement"}]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"'Language Tables'!$D$112","v":"Revenues from trading activities"}]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"'Language Tables'!$D$113","v":"Government transfers received"}]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"'Language Tables'!$D$222","v":"Cost Of Goods Sold (-)"}]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$223)","v":"  Gross Profit"},{"$f":"SUM(I375:I377)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"'Language Tables'!$D$115","v":"Other operating income"}]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"'Language Tables'!$D$224","v":"Other operating expenses (- = expense)"}]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$225)","v":"  Operating Profit (EBIT)"},{"$f":"SUM(I378:I380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"'Language Tables'!$D$226","v":"Finance Costs (- = expense)"}]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"'Language Tables'!$D$227","v":"Finance Income (- = expense)"}]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"'Language Tables'!$D$228","v":"Other Non-operating Net Gain/Loss (- = loss)"}]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"'Language Tables'!$D$229","v":"Net Profit Before Tax"},{"$f":"I381+ SUM(I382:I384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"'Language Tables'!$D$230","v":"Income Tax Expense (- = expense)"}]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"'Language Tables'!$D$231","v":"Gain/Loss from Discontinued Operations (- = loss)"}]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"'Language Tables'!$D$232","v":"Net Profit"},{"$f":"I385+ SUM(I386:I387)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"'Language Tables'!$D$233","v":"Less Dividends (-)"}]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"'Language Tables'!$D$234","v":"Retained Earnings for the year"},{"$f":"SUM(I388:I389)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B342","v":6}]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"'Language Tables'!$D$225","v":"Operating Profit (EBIT)"},{"$f":"I381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"'Language Tables'!$D$235","v":"Add back: Depreciation & Amortization"}]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"'Language Tables'!$D$20","v":"EBITDA"},{"$f":"I392+I393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B342","v":6},null,null,{"$f":"'Language Tables'!$D$236","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},null,null,{"$f":"'Language Tables'!$D$137","v":"Government Transactions"}]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"'Language Tables'!$D$138","v":"Guaranteed debt (outstanding stock)"}]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"'Language Tables'!$D$139","v":"Guaranteed debt (repayments)"}]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"'Language Tables'!$D$140","v":"Guaranteed debt (defaults)"}]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"'Language Tables'!$D$141","v":"On lending (stock)"}]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"'Language Tables'!$D$142","v":"On lending (repayments)"}]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"'Language Tables'!$D$143","v":"On lending (arrears)"}]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"'Language Tables'!$D$144","v":"Loans (stock)"}]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"'Language Tables'!$D$145","v":"Loans (repayments)"}]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"'Language Tables'!$D$146","v":"Loans (arrears)"}]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"'Language Tables'!$D$147","v":"Current transfers"}]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"'Language Tables'!$D$148","v":"Capital transfers"}]
[null,{"$f":"B342","v":6},null,null,null,null,null,{"$f":"'Language Tables'!$D$149","v":"Equity injections"}]
[null,{"$f":"B342","v":6}]
[null,7,{"$f":"IF(OR(F414='Language Tables'!$E$461,F414='Language Tables'!$F$461,F414='Language Tables'!$G$461,F414='Language Tables'!$H$461), 'Language Tables'!$E$461,IF(OR(F414='Language Tables'!$E$462,F414='Language Tables'!$F$462,F414='Language Tables'!$G$462,F414='Language Tables'!$H$462), 'Language Tables'!$E$462,IF(OR(F414='Language Tables'!$E$463,F414='Language Tables'!$F$463,F414='Language Tables'!$G$463,F414='Language Tables'!$H$463),'Language Tables'!$E$463,IF(OR(F414='Language Tables'!$E$464,F414='Language Tables'!$F$464,F414='Language Tables'!$G$464,F414='Language Tables'!$H$464), 'Language Tables'!$E$464,IF(OR(F414 = 'Language Tables'!$E$465,F414 = 'Language Tables'!$F$465,F414 = 'Language Tables'!$G$465,F414 = 'Language Tables'!$H$465), 'Language Tables'!$E$465,IF(OR(F414='Language Tables'!$E$466,F414='Language Tables'!$F$466,F414='Language Tables'!$G$466,F414='Language Tables'!$H$466),'Language Tables'!$E$466,\"\"))))))","v":""},null,{"$f":"$C$5&B409","v":"Company Information: SOE # 7"},null,null,{"$f":"'Language Tables'!$D$69","v":"Balance Sheet"}]
[null,{"$f":"B409","v":7},null,null,{"$f":"$E$8","v":"Company Type"},null,"\u0080",{"$f":"'Language Tables'!$D$209","v":"Balance Sheet as of:"},{"$f":"First_Year","v":0},{"$f":"I410+1","v":1},{"$f":"J410+1","v":2},{"$f":"K410+1","v":3},{"$f":"L410+1","v":4},{"$f":"M410+1","v":5},{"$f":"N410+1","v":6},{"$f":"O410+1","v":7},{"$f":"P410+1","v":8},{"$f":"Q410+1","v":9},{"$f":"R410+1","v":10},{"$f":"S410+1","v":11},{"$f":"T410+1","v":12},{"$f":"U410+1","v":13},{"$f":"V410+1","v":14},{"$f":"'Language Tables'!$D$239","v":"Comments"}]
[null,{"$f":"B409","v":7},null,null,{"$f":"$E$9","v":"Fin / NonFin"},{"$f":"IF(OR(F410='Language Tables'!$E$474,F410='Language Tables'!$F$474,F410='Language Tables'!$G$474,F410='Language Tables'!$H$474),\"NonFin\",IF(OR(F410='Language Tables'!$E$475,F410='Language Tables'!$F$475,F410='Language Tables'!$G$475,F410='Language Tables'!$H$475),\"Fin\",\"\"))","v":""},null,{"$f":"'Language Tables'!$D$210","v":"Currency"},"DVR","DVR","DVR",{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0}]
[null,{"$f":"B409","v":7},null,null,{"$f":"$E$10","v":"Company Acronym"},null,null,{"$f":"'Language Tables'!$D$70","v":"Assets"}]
[null,{"$f":"B409","v":7},null,null,{"$f":"$E$11","v":"Full Name"},null,null,{"$f":"'Language Tables'!$D$72","v":"Cash and cash equivalents"}]
[null,{"$f":"B409","v":7},null,null,{"$f":"$E$12","v":"Primary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$73","v":"Trade receivables"}]
[null,{"$f":"B409","v":7},null,null,{"$f":"$E$13","v":"Secondary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$74","v":"Inventory"}]
[null,{"$f":"B409","v":7},null,null,{"$f":"$E$14","v":"Legal Form"},null,null,{"$f":"'Language Tables'!$D$75","v":"Other current assets"}]
[null,{"$f":"B409","v":7},null,null,{"$f":"$E$15","v":"Government Shareholder"},null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$211)","v":"  Total Current Assets"},{"$f":"SUM(I413:I416)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"'Language Tables'!$D$77","v":"Net property, plant and equipment (Fixed Assets)"}]
[null,{"$f":"B409","v":7},null,null,{"$f":"$E$17","v":"Domestic Central Government Ownership"},null,null,{"$f":"'Language Tables'!$D$78","v":"Other long-term assets"}]
[null,{"$f":"B409","v":7},null,null,{"$f":"$E$18","v":"Domestic Subnational Government Ownership"},null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$213)","v":"  Total Non-current Assets"},{"$f":"SUM(I418:I419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B409","v":7},null,null,{"$f":"$E$19","v":"Private Domestic Ownership"},null,null,{"$f":"'Language Tables'!$D$79","v":"Assets held for sale"}]
[null,{"$f":"B409","v":7},null,null,{"$f":"$E$20","v":"Private Foreign Ownership"},null,null,{"$f":"'Language Tables'!$D$214","v":"Total Assets"},{"$f":"I417+I420+I421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B409","v":7},null,null,null,{"$f":"IF(SUM(F419:F422)<>1,'Language Tables'!$D$240,\"\")","v":"Ownership Stakes must Equal 100%"},null,{"$f":"'Language Tables'!$D$80","v":"Liabilities"}]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"'Language Tables'!$D$82","v":"Short-term debt (loan)"}]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"'Language Tables'!$D$83","v":"Trade payables"}]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"'Language Tables'!$D$84","v":"Short-term Financial leases"}]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"'Language Tables'!$D$86","v":"Other current liabilities"}]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$215)","v":"  Total Current Liabilities"},{"$f":"SUM(I424:I427)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"'Language Tables'!$D$88","v":"Long-term debt (loan)"}]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"'Language Tables'!$D$85","v":"Long-term Financial leases"}]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"'Language Tables'!$D$89","v":"Other long-term liabilities"}]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$216)","v":"  Total Non-Current Liabilities"},{"$f":"SUM(I429:I431)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"'Language Tables'!$D$90","v":"Liabilities directly associated with assets held for sale"}]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"'Language Tables'!$D$217","v":"Total Liabilities"},{"$f":"I428+I432+I433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"'Language Tables'!$D$92","v":"Retained earnings"}]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"'Language Tables'!$D$93","v":"Other Equity"}]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"'Language Tables'!$D$218","v":"Total Equity"},{"$f":"SUM(I435:I436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"'Language Tables'!$D$219","v":"Total Liabilities And Equity"},{"$f":"I434+I437","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"'Language Tables'!$D$220","v":"Consistency Check:"}]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"'Language Tables'!$D$221","v":"Assets = Liabilities + Equity"},{"$f":"IF(AND(I422=0,I438=0),\"\",IF(ROUND(I422-I438,0)<>0,$C$2,$C$3))","v":""},"","",{"$f":"IF(AND(L422=0,L438=0),\"\",IF(ROUND(L422-L438,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","",""]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"'Language Tables'!$D$111","v":"Income Statement"}]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"'Language Tables'!$D$112","v":"Revenues from trading activities"}]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"'Language Tables'!$D$113","v":"Government transfers received"}]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"'Language Tables'!$D$222","v":"Cost Of Goods Sold (-)"}]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$223)","v":"  Gross Profit"},{"$f":"SUM(I442:I444)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"'Language Tables'!$D$115","v":"Other operating income"}]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"'Language Tables'!$D$224","v":"Other operating expenses (- = expense)"}]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$225)","v":"  Operating Profit (EBIT)"},{"$f":"SUM(I445:I447)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"'Language Tables'!$D$226","v":"Finance Costs (- = expense)"}]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"'Language Tables'!$D$227","v":"Finance Income (- = expense)"}]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"'Language Tables'!$D$228","v":"Other Non-operating Net Gain/Loss (- = loss)"}]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"'Language Tables'!$D$229","v":"Net Profit Before Tax"},{"$f":"I448+ SUM(I449:I451)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"'Language Tables'!$D$230","v":"Income Tax Expense (- = expense)"}]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"'Language Tables'!$D$231","v":"Gain/Loss from Discontinued Operations (- = loss)"}]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"'Language Tables'!$D$232","v":"Net Profit"},{"$f":"I452+ SUM(I453:I454)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"'Language Tables'!$D$233","v":"Less Dividends (-)"}]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"'Language Tables'!$D$234","v":"Retained Earnings for the year"},{"$f":"SUM(I455:I456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B409","v":7}]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"'Language Tables'!$D$225","v":"Operating Profit (EBIT)"},{"$f":"I448","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"'Language Tables'!$D$235","v":"Add back: Depreciation & Amortization"}]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"'Language Tables'!$D$20","v":"EBITDA"},{"$f":"I459+I460","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B409","v":7},null,null,{"$f":"'Language Tables'!$D$236","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},null,null,{"$f":"'Language Tables'!$D$137","v":"Government Transactions"}]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"'Language Tables'!$D$138","v":"Guaranteed debt (outstanding stock)"}]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"'Language Tables'!$D$139","v":"Guaranteed debt (repayments)"}]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"'Language Tables'!$D$140","v":"Guaranteed debt (defaults)"}]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"'Language Tables'!$D$141","v":"On lending (stock)"}]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"'Language Tables'!$D$142","v":"On lending (repayments)"}]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"'Language Tables'!$D$143","v":"On lending (arrears)"}]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"'Language Tables'!$D$144","v":"Loans (stock)"}]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"'Language Tables'!$D$145","v":"Loans (repayments)"}]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"'Language Tables'!$D$146","v":"Loans (arrears)"}]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"'Language Tables'!$D$147","v":"Current transfers"}]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"'Language Tables'!$D$148","v":"Capital transfers"}]
[null,{"$f":"B409","v":7},null,null,null,null,null,{"$f":"'Language Tables'!$D$149","v":"Equity injections"}]
[null,{"$f":"B409","v":7}]
[null,8,{"$f":"IF(OR(F481='Language Tables'!$E$461,F481='Language Tables'!$F$461,F481='Language Tables'!$G$461,F481='Language Tables'!$H$461), 'Language Tables'!$E$461,IF(OR(F481='Language Tables'!$E$462,F481='Language Tables'!$F$462,F481='Language Tables'!$G$462,F481='Language Tables'!$H$462), 'Language Tables'!$E$462,IF(OR(F481='Language Tables'!$E$463,F481='Language Tables'!$F$463,F481='Language Tables'!$G$463,F481='Language Tables'!$H$463),'Language Tables'!$E$463,IF(OR(F481='Language Tables'!$E$464,F481='Language Tables'!$F$464,F481='Language Tables'!$G$464,F481='Language Tables'!$H$464), 'Language Tables'!$E$464,IF(OR(F481 = 'Language Tables'!$E$465,F481 = 'Language Tables'!$F$465,F481 = 'Language Tables'!$G$465,F481 = 'Language Tables'!$H$465), 'Language Tables'!$E$465,IF(OR(F481='Language Tables'!$E$466,F481='Language Tables'!$F$466,F481='Language Tables'!$G$466,F481='Language Tables'!$H$466),'Language Tables'!$E$466,\"\"))))))","v":""},null,{"$f":"$C$5&B476","v":"Company Information: SOE # 8"},null,null,{"$f":"'Language Tables'!$D$69","v":"Balance Sheet"}]
[null,{"$f":"B476","v":8},null,null,{"$f":"$E$8","v":"Company Type"},null,"\u0080",{"$f":"'Language Tables'!$D$209","v":"Balance Sheet as of:"},{"$f":"First_Year","v":0},{"$f":"I477+1","v":1},{"$f":"J477+1","v":2},{"$f":"K477+1","v":3},{"$f":"L477+1","v":4},{"$f":"M477+1","v":5},{"$f":"N477+1","v":6},{"$f":"O477+1","v":7},{"$f":"P477+1","v":8},{"$f":"Q477+1","v":9},{"$f":"R477+1","v":10},{"$f":"S477+1","v":11},{"$f":"T477+1","v":12},{"$f":"U477+1","v":13},{"$f":"V477+1","v":14},{"$f":"'Language Tables'!$D$239","v":"Comments"}]
[null,{"$f":"B476","v":8},null,null,{"$f":"$E$9","v":"Fin / NonFin"},{"$f":"IF(OR(F477='Language Tables'!$E$474,F477='Language Tables'!$F$474,F477='Language Tables'!$G$474,F477='Language Tables'!$H$474),\"NonFin\",IF(OR(F477='Language Tables'!$E$475,F477='Language Tables'!$F$475,F477='Language Tables'!$G$475,F477='Language Tables'!$H$475),\"Fin\",\"\"))","v":""},null,{"$f":"'Language Tables'!$D$210","v":"Currency"},"DVR","DVR","DVR",{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0}]
[null,{"$f":"B476","v":8},null,null,{"$f":"$E$10","v":"Company Acronym"},null,null,{"$f":"'Language Tables'!$D$70","v":"Assets"}]
[null,{"$f":"B476","v":8},null,null,{"$f":"$E$11","v":"Full Name"},null,null,{"$f":"'Language Tables'!$D$72","v":"Cash and cash equivalents"}]
[null,{"$f":"B476","v":8},null,null,{"$f":"$E$12","v":"Primary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$73","v":"Trade receivables"}]
[null,{"$f":"B476","v":8},null,null,{"$f":"$E$13","v":"Secondary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$74","v":"Inventory"}]
[null,{"$f":"B476","v":8},null,null,{"$f":"$E$14","v":"Legal Form"},null,null,{"$f":"'Language Tables'!$D$75","v":"Other current assets"}]
[null,{"$f":"B476","v":8},null,null,{"$f":"$E$15","v":"Government Shareholder"},null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$211)","v":"  Total Current Assets"},{"$f":"SUM(I480:I483)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"'Language Tables'!$D$77","v":"Net property, plant and equipment (Fixed Assets)"}]
[null,{"$f":"B476","v":8},null,null,{"$f":"$E$17","v":"Domestic Central Government Ownership"},null,null,{"$f":"'Language Tables'!$D$78","v":"Other long-term assets"}]
[null,{"$f":"B476","v":8},null,null,{"$f":"$E$18","v":"Domestic Subnational Government Ownership"},null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$213)","v":"  Total Non-current Assets"},{"$f":"SUM(I485:I486)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B476","v":8},null,null,{"$f":"$E$19","v":"Private Domestic Ownership"},null,null,{"$f":"'Language Tables'!$D$79","v":"Assets held for sale"}]
[null,{"$f":"B476","v":8},null,null,{"$f":"$E$20","v":"Private Foreign Ownership"},null,null,{"$f":"'Language Tables'!$D$214","v":"Total Assets"},{"$f":"I484+I487+I488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B476","v":8},null,null,null,{"$f":"IF(SUM(F486:F489)<>1,'Language Tables'!$D$240,\"\")","v":"Ownership Stakes must Equal 100%"},null,{"$f":"'Language Tables'!$D$80","v":"Liabilities"}]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"'Language Tables'!$D$82","v":"Short-term debt (loan)"}]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"'Language Tables'!$D$83","v":"Trade payables"}]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"'Language Tables'!$D$84","v":"Short-term Financial leases"}]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"'Language Tables'!$D$86","v":"Other current liabilities"}]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$215)","v":"  Total Current Liabilities"},{"$f":"SUM(I491:I494)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"'Language Tables'!$D$88","v":"Long-term debt (loan)"}]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"'Language Tables'!$D$85","v":"Long-term Financial leases"}]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"'Language Tables'!$D$89","v":"Other long-term liabilities"}]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$216)","v":"  Total Non-Current Liabilities"},{"$f":"SUM(I496:I498)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"'Language Tables'!$D$90","v":"Liabilities directly associated with assets held for sale"}]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"'Language Tables'!$D$217","v":"Total Liabilities"},{"$f":"I495+I499+I500","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"'Language Tables'!$D$92","v":"Retained earnings"}]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"'Language Tables'!$D$93","v":"Other Equity"}]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"'Language Tables'!$D$218","v":"Total Equity"},{"$f":"SUM(I502:I503)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"'Language Tables'!$D$219","v":"Total Liabilities And Equity"},{"$f":"I501+I504","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"'Language Tables'!$D$220","v":"Consistency Check:"}]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"'Language Tables'!$D$221","v":"Assets = Liabilities + Equity"},{"$f":"IF(AND(I489=0,I505=0),\"\",IF(ROUND(I489-I505,0)<>0,$C$2,$C$3))","v":""},"","",{"$f":"IF(AND(L489=0,L505=0),\"\",IF(ROUND(L489-L505,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","",""]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"'Language Tables'!$D$111","v":"Income Statement"}]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"'Language Tables'!$D$112","v":"Revenues from trading activities"}]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"'Language Tables'!$D$113","v":"Government transfers received"}]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"'Language Tables'!$D$222","v":"Cost Of Goods Sold (-)"}]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$223)","v":"  Gross Profit"},{"$f":"SUM(I509:I511)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"'Language Tables'!$D$115","v":"Other operating income"}]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"'Language Tables'!$D$224","v":"Other operating expenses (- = expense)"}]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$225)","v":"  Operating Profit (EBIT)"},{"$f":"SUM(I512:I514)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"'Language Tables'!$D$226","v":"Finance Costs (- = expense)"}]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"'Language Tables'!$D$227","v":"Finance Income (- = expense)"}]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"'Language Tables'!$D$228","v":"Other Non-operating Net Gain/Loss (- = loss)"}]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"'Language Tables'!$D$229","v":"Net Profit Before Tax"},{"$f":"I515+ SUM(I516:I518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"'Language Tables'!$D$230","v":"Income Tax Expense (- = expense)"}]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"'Language Tables'!$D$231","v":"Gain/Loss from Discontinued Operations (- = loss)"}]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"'Language Tables'!$D$232","v":"Net Profit"},{"$f":"I519+ SUM(I520:I521)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"'Language Tables'!$D$233","v":"Less Dividends (-)"}]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"'Language Tables'!$D$234","v":"Retained Earnings for the year"},{"$f":"SUM(I522:I523)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B476","v":8}]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"'Language Tables'!$D$225","v":"Operating Profit (EBIT)"},{"$f":"I515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"'Language Tables'!$D$235","v":"Add back: Depreciation & Amortization"}]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"'Language Tables'!$D$20","v":"EBITDA"},{"$f":"I526+I527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B476","v":8},null,null,{"$f":"'Language Tables'!$D$236","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},null,null,{"$f":"'Language Tables'!$D$137","v":"Government Transactions"}]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"'Language Tables'!$D$138","v":"Guaranteed debt (outstanding stock)"}]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"'Language Tables'!$D$139","v":"Guaranteed debt (repayments)"}]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"'Language Tables'!$D$140","v":"Guaranteed debt (defaults)"}]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"'Language Tables'!$D$141","v":"On lending (stock)"}]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"'Language Tables'!$D$142","v":"On lending (repayments)"}]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"'Language Tables'!$D$143","v":"On lending (arrears)"}]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"'Language Tables'!$D$144","v":"Loans (stock)"}]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"'Language Tables'!$D$145","v":"Loans (repayments)"}]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"'Language Tables'!$D$146","v":"Loans (arrears)"}]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"'Language Tables'!$D$147","v":"Current transfers"}]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"'Language Tables'!$D$148","v":"Capital transfers"}]
[null,{"$f":"B476","v":8},null,null,null,null,null,{"$f":"'Language Tables'!$D$149","v":"Equity injections"}]
[null,{"$f":"B476","v":8}]
[null,9,{"$f":"IF(OR(F548='Language Tables'!$E$461,F548='Language Tables'!$F$461,F548='Language Tables'!$G$461,F548='Language Tables'!$H$461), 'Language Tables'!$E$461,IF(OR(F548='Language Tables'!$E$462,F548='Language Tables'!$F$462,F548='Language Tables'!$G$462,F548='Language Tables'!$H$462), 'Language Tables'!$E$462,IF(OR(F548='Language Tables'!$E$463,F548='Language Tables'!$F$463,F548='Language Tables'!$G$463,F548='Language Tables'!$H$463),'Language Tables'!$E$463,IF(OR(F548='Language Tables'!$E$464,F548='Language Tables'!$F$464,F548='Language Tables'!$G$464,F548='Language Tables'!$H$464), 'Language Tables'!$E$464,IF(OR(F548 = 'Language Tables'!$E$465,F548 = 'Language Tables'!$F$465,F548 = 'Language Tables'!$G$465,F548 = 'Language Tables'!$H$465), 'Language Tables'!$E$465,IF(OR(F548='Language Tables'!$E$466,F548='Language Tables'!$F$466,F548='Language Tables'!$G$466,F548='Language Tables'!$H$466),'Language Tables'!$E$466,\"\"))))))","v":""},null,{"$f":"$C$5&B543","v":"Company Information: SOE # 9"},null,null,{"$f":"'Language Tables'!$D$69","v":"Balance Sheet"}]
[null,{"$f":"B543","v":9},null,null,{"$f":"$E$8","v":"Company Type"},null,"\u0080",{"$f":"'Language Tables'!$D$209","v":"Balance Sheet as of:"},{"$f":"First_Year","v":0},{"$f":"I544+1","v":1},{"$f":"J544+1","v":2},{"$f":"K544+1","v":3},{"$f":"L544+1","v":4},{"$f":"M544+1","v":5},{"$f":"N544+1","v":6},{"$f":"O544+1","v":7},{"$f":"P544+1","v":8},{"$f":"Q544+1","v":9},{"$f":"R544+1","v":10},{"$f":"S544+1","v":11},{"$f":"T544+1","v":12},{"$f":"U544+1","v":13},{"$f":"V544+1","v":14},{"$f":"'Language Tables'!$D$239","v":"Comments"}]
[null,{"$f":"B543","v":9},null,null,{"$f":"$E$9","v":"Fin / NonFin"},{"$f":"IF(OR(F544='Language Tables'!$E$474,F544='Language Tables'!$F$474,F544='Language Tables'!$G$474,F544='Language Tables'!$H$474),\"NonFin\",IF(OR(F544='Language Tables'!$E$475,F544='Language Tables'!$F$475,F544='Language Tables'!$G$475,F544='Language Tables'!$H$475),\"Fin\",\"\"))","v":""},null,{"$f":"'Language Tables'!$D$210","v":"Currency"},"DVR","DVR","DVR",{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0}]
[null,{"$f":"B543","v":9},null,null,{"$f":"$E$10","v":"Company Acronym"},null,null,{"$f":"'Language Tables'!$D$70","v":"Assets"}]
[null,{"$f":"B543","v":9},null,null,{"$f":"$E$11","v":"Full Name"},null,null,{"$f":"'Language Tables'!$D$72","v":"Cash and cash equivalents"}]
[null,{"$f":"B543","v":9},null,null,{"$f":"$E$12","v":"Primary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$73","v":"Trade receivables"}]
[null,{"$f":"B543","v":9},null,null,{"$f":"$E$13","v":"Secondary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$74","v":"Inventory"}]
[null,{"$f":"B543","v":9},null,null,{"$f":"$E$14","v":"Legal Form"},null,null,{"$f":"'Language Tables'!$D$75","v":"Other current assets"}]
[null,{"$f":"B543","v":9},null,null,{"$f":"$E$15","v":"Government Shareholder"},null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$211)","v":"  Total Current Assets"},{"$f":"SUM(I547:I550)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"'Language Tables'!$D$77","v":"Net property, plant and equipment (Fixed Assets)"}]
[null,{"$f":"B543","v":9},null,null,{"$f":"$E$17","v":"Domestic Central Government Ownership"},null,null,{"$f":"'Language Tables'!$D$78","v":"Other long-term assets"}]
[null,{"$f":"B543","v":9},null,null,{"$f":"$E$18","v":"Domestic Subnational Government Ownership"},null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$213)","v":"  Total Non-current Assets"},{"$f":"SUM(I552:I553)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B543","v":9},null,null,{"$f":"$E$19","v":"Private Domestic Ownership"},null,null,{"$f":"'Language Tables'!$D$79","v":"Assets held for sale"}]
[null,{"$f":"B543","v":9},null,null,{"$f":"$E$20","v":"Private Foreign Ownership"},null,null,{"$f":"'Language Tables'!$D$214","v":"Total Assets"},{"$f":"I551+I554+I555","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B543","v":9},null,null,null,{"$f":"IF(SUM(F553:F556)<>1,'Language Tables'!$D$240,\"\")","v":"Ownership Stakes must Equal 100%"},null,{"$f":"'Language Tables'!$D$80","v":"Liabilities"}]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"'Language Tables'!$D$82","v":"Short-term debt (loan)"}]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"'Language Tables'!$D$83","v":"Trade payables"}]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"'Language Tables'!$D$84","v":"Short-term Financial leases"}]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"'Language Tables'!$D$86","v":"Other current liabilities"}]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$215)","v":"  Total Current Liabilities"},{"$f":"SUM(I558:I561)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"'Language Tables'!$D$88","v":"Long-term debt (loan)"}]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"'Language Tables'!$D$85","v":"Long-term Financial leases"}]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"'Language Tables'!$D$89","v":"Other long-term liabilities"}]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$216)","v":"  Total Non-Current Liabilities"},{"$f":"SUM(I563:I565)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"'Language Tables'!$D$90","v":"Liabilities directly associated with assets held for sale"}]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"'Language Tables'!$D$217","v":"Total Liabilities"},{"$f":"I562+I566+I567","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"'Language Tables'!$D$92","v":"Retained earnings"}]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"'Language Tables'!$D$93","v":"Other Equity"}]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"'Language Tables'!$D$218","v":"Total Equity"},{"$f":"SUM(I569:I570)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"'Language Tables'!$D$219","v":"Total Liabilities And Equity"},{"$f":"I568+I571","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"'Language Tables'!$D$220","v":"Consistency Check:"}]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"'Language Tables'!$D$221","v":"Assets = Liabilities + Equity"},{"$f":"IF(AND(I556=0,I572=0),\"\",IF(ROUND(I556-I572,0)<>0,$C$2,$C$3))","v":""},"","",{"$f":"IF(AND(L556=0,L572=0),\"\",IF(ROUND(L556-L572,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","",""]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"'Language Tables'!$D$111","v":"Income Statement"}]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"'Language Tables'!$D$112","v":"Revenues from trading activities"}]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"'Language Tables'!$D$113","v":"Government transfers received"}]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"'Language Tables'!$D$222","v":"Cost Of Goods Sold (-)"}]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$223)","v":"  Gross Profit"},{"$f":"SUM(I576:I578)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"'Language Tables'!$D$115","v":"Other operating income"}]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"'Language Tables'!$D$224","v":"Other operating expenses (- = expense)"}]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$225)","v":"  Operating Profit (EBIT)"},{"$f":"SUM(I579:I581)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"'Language Tables'!$D$226","v":"Finance Costs (- = expense)"}]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"'Language Tables'!$D$227","v":"Finance Income (- = expense)"}]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"'Language Tables'!$D$228","v":"Other Non-operating Net Gain/Loss (- = loss)"}]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"'Language Tables'!$D$229","v":"Net Profit Before Tax"},{"$f":"I582+ SUM(I583:I585)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"'Language Tables'!$D$230","v":"Income Tax Expense (- = expense)"}]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"'Language Tables'!$D$231","v":"Gain/Loss from Discontinued Operations (- = loss)"}]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"'Language Tables'!$D$232","v":"Net Profit"},{"$f":"I586+ SUM(I587:I588)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"'Language Tables'!$D$233","v":"Less Dividends (-)"}]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"'Language Tables'!$D$234","v":"Retained Earnings for the year"},{"$f":"SUM(I589:I590)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B543","v":9}]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"'Language Tables'!$D$225","v":"Operating Profit (EBIT)"},{"$f":"I582","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"'Language Tables'!$D$235","v":"Add back: Depreciation & Amortization"}]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"'Language Tables'!$D$20","v":"EBITDA"},{"$f":"I593+I594","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B543","v":9},null,null,{"$f":"'Language Tables'!$D$236","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},null,null,{"$f":"'Language Tables'!$D$137","v":"Government Transactions"}]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"'Language Tables'!$D$138","v":"Guaranteed debt (outstanding stock)"}]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"'Language Tables'!$D$139","v":"Guaranteed debt (repayments)"}]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"'Language Tables'!$D$140","v":"Guaranteed debt (defaults)"}]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"'Language Tables'!$D$141","v":"On lending (stock)"}]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"'Language Tables'!$D$142","v":"On lending (repayments)"}]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"'Language Tables'!$D$143","v":"On lending (arrears)"}]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"'Language Tables'!$D$144","v":"Loans (stock)"}]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"'Language Tables'!$D$145","v":"Loans (repayments)"}]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"'Language Tables'!$D$146","v":"Loans (arrears)"}]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"'Language Tables'!$D$147","v":"Current transfers"}]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"'Language Tables'!$D$148","v":"Capital transfers"}]
[null,{"$f":"B543","v":9},null,null,null,null,null,{"$f":"'Language Tables'!$D$149","v":"Equity injections"}]
[null,{"$f":"B543","v":9}]
[null,10,{"$f":"IF(OR(F615='Language Tables'!$E$461,F615='Language Tables'!$F$461,F615='Language Tables'!$G$461,F615='Language Tables'!$H$461), 'Language Tables'!$E$461,IF(OR(F615='Language Tables'!$E$462,F615='Language Tables'!$F$462,F615='Language Tables'!$G$462,F615='Language Tables'!$H$462), 'Language Tables'!$E$462,IF(OR(F615='Language Tables'!$E$463,F615='Language Tables'!$F$463,F615='Language Tables'!$G$463,F615='Language Tables'!$H$463),'Language Tables'!$E$463,IF(OR(F615='Language Tables'!$E$464,F615='Language Tables'!$F$464,F615='Language Tables'!$G$464,F615='Language Tables'!$H$464), 'Language Tables'!$E$464,IF(OR(F615 = 'Language Tables'!$E$465,F615 = 'Language Tables'!$F$465,F615 = 'Language Tables'!$G$465,F615 = 'Language Tables'!$H$465), 'Language Tables'!$E$465,IF(OR(F615='Language Tables'!$E$466,F615='Language Tables'!$F$466,F615='Language Tables'!$G$466,F615='Language Tables'!$H$466),'Language Tables'!$E$466,\"\"))))))","v":""},null,{"$f":"$C$5&B610","v":"Company Information: SOE # 10"},null,null,{"$f":"'Language Tables'!$D$69","v":"Balance Sheet"}]
[null,{"$f":"B610","v":10},null,null,{"$f":"$E$8","v":"Company Type"},null,"\u0080",{"$f":"'Language Tables'!$D$209","v":"Balance Sheet as of:"},{"$f":"First_Year","v":0},{"$f":"I611+1","v":1},{"$f":"J611+1","v":2},{"$f":"K611+1","v":3},{"$f":"L611+1","v":4},{"$f":"M611+1","v":5},{"$f":"N611+1","v":6},{"$f":"O611+1","v":7},{"$f":"P611+1","v":8},{"$f":"Q611+1","v":9},{"$f":"R611+1","v":10},{"$f":"S611+1","v":11},{"$f":"T611+1","v":12},{"$f":"U611+1","v":13},{"$f":"V611+1","v":14},{"$f":"'Language Tables'!$D$239","v":"Comments"}]
[null,{"$f":"B610","v":10},null,null,{"$f":"$E$9","v":"Fin / NonFin"},{"$f":"IF(OR(F611='Language Tables'!$E$474,F611='Language Tables'!$F$474,F611='Language Tables'!$G$474,F611='Language Tables'!$H$474),\"NonFin\",IF(OR(F611='Language Tables'!$E$475,F611='Language Tables'!$F$475,F611='Language Tables'!$G$475,F611='Language Tables'!$H$475),\"Fin\",\"\"))","v":""},null,{"$f":"'Language Tables'!$D$210","v":"Currency"},"DVR","DVR","DVR",{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0}]
[null,{"$f":"B610","v":10},null,null,{"$f":"$E$10","v":"Company Acronym"},null,null,{"$f":"'Language Tables'!$D$70","v":"Assets"}]
[null,{"$f":"B610","v":10},null,null,{"$f":"$E$11","v":"Full Name"},null,null,{"$f":"'Language Tables'!$D$72","v":"Cash and cash equivalents"}]
[null,{"$f":"B610","v":10},null,null,{"$f":"$E$12","v":"Primary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$73","v":"Trade receivables"}]
[null,{"$f":"B610","v":10},null,null,{"$f":"$E$13","v":"Secondary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$74","v":"Inventory"}]
[null,{"$f":"B610","v":10},null,null,{"$f":"$E$14","v":"Legal Form"},null,null,{"$f":"'Language Tables'!$D$75","v":"Other current assets"}]
[null,{"$f":"B610","v":10},null,null,{"$f":"$E$15","v":"Government Shareholder"},null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$211)","v":"  Total Current Assets"},{"$f":"SUM(I614:I617)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"'Language Tables'!$D$77","v":"Net property, plant and equipment (Fixed Assets)"}]
[null,{"$f":"B610","v":10},null,null,{"$f":"$E$17","v":"Domestic Central Government Ownership"},null,null,{"$f":"'Language Tables'!$D$78","v":"Other long-term assets"}]
[null,{"$f":"B610","v":10},null,null,{"$f":"$E$18","v":"Domestic Subnational Government Ownership"},null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$213)","v":"  Total Non-current Assets"},{"$f":"SUM(I619:I620)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B610","v":10},null,null,{"$f":"$E$19","v":"Private Domestic Ownership"},null,null,{"$f":"'Language Tables'!$D$79","v":"Assets held for sale"}]
[null,{"$f":"B610","v":10},null,null,{"$f":"$E$20","v":"Private Foreign Ownership"},null,null,{"$f":"'Language Tables'!$D$214","v":"Total Assets"},{"$f":"I618+I621+I622","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B610","v":10},null,null,null,{"$f":"IF(SUM(F620:F623)<>1,'Language Tables'!$D$240,\"\")","v":"Ownership Stakes must Equal 100%"},null,{"$f":"'Language Tables'!$D$80","v":"Liabilities"}]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"'Language Tables'!$D$82","v":"Short-term debt (loan)"}]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"'Language Tables'!$D$83","v":"Trade payables"}]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"'Language Tables'!$D$84","v":"Short-term Financial leases"}]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"'Language Tables'!$D$86","v":"Other current liabilities"}]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$215)","v":"  Total Current Liabilities"},{"$f":"SUM(I625:I628)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"'Language Tables'!$D$88","v":"Long-term debt (loan)"}]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"'Language Tables'!$D$85","v":"Long-term Financial leases"}]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"'Language Tables'!$D$89","v":"Other long-term liabilities"}]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$216)","v":"  Total Non-Current Liabilities"},{"$f":"SUM(I630:I632)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"'Language Tables'!$D$90","v":"Liabilities directly associated with assets held for sale"}]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"'Language Tables'!$D$217","v":"Total Liabilities"},{"$f":"I629+I633+I634","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"'Language Tables'!$D$92","v":"Retained earnings"}]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"'Language Tables'!$D$93","v":"Other Equity"}]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"'Language Tables'!$D$218","v":"Total Equity"},{"$f":"SUM(I636:I637)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"'Language Tables'!$D$219","v":"Total Liabilities And Equity"},{"$f":"I635+I638","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"'Language Tables'!$D$220","v":"Consistency Check:"}]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"'Language Tables'!$D$221","v":"Assets = Liabilities + Equity"},{"$f":"IF(AND(I623=0,I639=0),\"\",IF(ROUND(I623-I639,0)<>0,$C$2,$C$3))","v":""},"","",{"$f":"IF(AND(L623=0,L639=0),\"\",IF(ROUND(L623-L639,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","",""]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"'Language Tables'!$D$111","v":"Income Statement"}]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"'Language Tables'!$D$112","v":"Revenues from trading activities"}]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"'Language Tables'!$D$113","v":"Government transfers received"}]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"'Language Tables'!$D$222","v":"Cost Of Goods Sold (-)"}]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$223)","v":"  Gross Profit"},{"$f":"SUM(I643:I645)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"'Language Tables'!$D$115","v":"Other operating income"}]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"'Language Tables'!$D$224","v":"Other operating expenses (- = expense)"}]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$225)","v":"  Operating Profit (EBIT)"},{"$f":"SUM(I646:I648)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"'Language Tables'!$D$226","v":"Finance Costs (- = expense)"}]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"'Language Tables'!$D$227","v":"Finance Income (- = expense)"}]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"'Language Tables'!$D$228","v":"Other Non-operating Net Gain/Loss (- = loss)"}]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"'Language Tables'!$D$229","v":"Net Profit Before Tax"},{"$f":"I649+ SUM(I650:I652)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"'Language Tables'!$D$230","v":"Income Tax Expense (- = expense)"}]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"'Language Tables'!$D$231","v":"Gain/Loss from Discontinued Operations (- = loss)"}]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"'Language Tables'!$D$232","v":"Net Profit"},{"$f":"I653+ SUM(I654:I655)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"'Language Tables'!$D$233","v":"Less Dividends (-)"}]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"'Language Tables'!$D$234","v":"Retained Earnings for the year"},{"$f":"SUM(I656:I657)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B610","v":10}]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"'Language Tables'!$D$225","v":"Operating Profit (EBIT)"},{"$f":"I649","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"'Language Tables'!$D$235","v":"Add back: Depreciation & Amortization"}]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"'Language Tables'!$D$20","v":"EBITDA"},{"$f":"I660+I661","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B610","v":10},null,null,{"$f":"'Language Tables'!$D$236","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},null,null,{"$f":"'Language Tables'!$D$137","v":"Government Transactions"}]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"'Language Tables'!$D$138","v":"Guaranteed debt (outstanding stock)"}]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"'Language Tables'!$D$139","v":"Guaranteed debt (repayments)"}]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"'Language Tables'!$D$140","v":"Guaranteed debt (defaults)"}]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"'Language Tables'!$D$141","v":"On lending (stock)"}]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"'Language Tables'!$D$142","v":"On lending (repayments)"}]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"'Language Tables'!$D$143","v":"On lending (arrears)"}]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"'Language Tables'!$D$144","v":"Loans (stock)"}]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"'Language Tables'!$D$145","v":"Loans (repayments)"}]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"'Language Tables'!$D$146","v":"Loans (arrears)"}]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"'Language Tables'!$D$147","v":"Current transfers"}]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"'Language Tables'!$D$148","v":"Capital transfers"}]
[null,{"$f":"B610","v":10},null,null,null,null,null,{"$f":"'Language Tables'!$D$149","v":"Equity injections"}]
[null,{"$f":"B610","v":10}]
[null,11,{"$f":"IF(OR(F682='Language Tables'!$E$461,F682='Language Tables'!$F$461,F682='Language Tables'!$G$461,F682='Language Tables'!$H$461), 'Language Tables'!$E$461,IF(OR(F682='Language Tables'!$E$462,F682='Language Tables'!$F$462,F682='Language Tables'!$G$462,F682='Language Tables'!$H$462), 'Language Tables'!$E$462,IF(OR(F682='Language Tables'!$E$463,F682='Language Tables'!$F$463,F682='Language Tables'!$G$463,F682='Language Tables'!$H$463),'Language Tables'!$E$463,IF(OR(F682='Language Tables'!$E$464,F682='Language Tables'!$F$464,F682='Language Tables'!$G$464,F682='Language Tables'!$H$464), 'Language Tables'!$E$464,IF(OR(F682 = 'Language Tables'!$E$465,F682 = 'Language Tables'!$F$465,F682 = 'Language Tables'!$G$465,F682 = 'Language Tables'!$H$465), 'Language Tables'!$E$465,IF(OR(F682='Language Tables'!$E$466,F682='Language Tables'!$F$466,F682='Language Tables'!$G$466,F682='Language Tables'!$H$466),'Language Tables'!$E$466,\"\"))))))","v":""},null,{"$f":"$C$5&B677","v":"Company Information: SOE # 11"},null,null,{"$f":"'Language Tables'!$D$69","v":"Balance Sheet"}]
[null,{"$f":"B677","v":11},null,null,{"$f":"$E$8","v":"Company Type"},null,"\u0080",{"$f":"'Language Tables'!$D$209","v":"Balance Sheet as of:"},{"$f":"First_Year","v":0},{"$f":"I678+1","v":1},{"$f":"J678+1","v":2},{"$f":"K678+1","v":3},{"$f":"L678+1","v":4},{"$f":"M678+1","v":5},{"$f":"N678+1","v":6},{"$f":"O678+1","v":7},{"$f":"P678+1","v":8},{"$f":"Q678+1","v":9},{"$f":"R678+1","v":10},{"$f":"S678+1","v":11},{"$f":"T678+1","v":12},{"$f":"U678+1","v":13},{"$f":"V678+1","v":14},{"$f":"'Language Tables'!$D$239","v":"Comments"}]
[null,{"$f":"B677","v":11},null,null,{"$f":"$E$9","v":"Fin / NonFin"},{"$f":"IF(OR(F678='Language Tables'!$E$474,F678='Language Tables'!$F$474,F678='Language Tables'!$G$474,F678='Language Tables'!$H$474),\"NonFin\",IF(OR(F678='Language Tables'!$E$475,F678='Language Tables'!$F$475,F678='Language Tables'!$G$475,F678='Language Tables'!$H$475),\"Fin\",\"\"))","v":""},null,{"$f":"'Language Tables'!$D$210","v":"Currency"},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0}]
[null,{"$f":"B677","v":11},null,null,{"$f":"$E$10","v":"Company Acronym"},null,null,{"$f":"'Language Tables'!$D$70","v":"Assets"}]
[null,{"$f":"B677","v":11},null,null,{"$f":"$E$11","v":"Full Name"},null,null,{"$f":"'Language Tables'!$D$72","v":"Cash and cash equivalents"}]
[null,{"$f":"B677","v":11},null,null,{"$f":"$E$12","v":"Primary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$73","v":"Trade receivables"}]
[null,{"$f":"B677","v":11},null,null,{"$f":"$E$13","v":"Secondary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$74","v":"Inventory"}]
[null,{"$f":"B677","v":11},null,null,{"$f":"$E$14","v":"Legal Form"},null,null,{"$f":"'Language Tables'!$D$75","v":"Other current assets"}]
[null,{"$f":"B677","v":11},null,null,{"$f":"$E$15","v":"Government Shareholder"},null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$211)","v":"  Total Current Assets"},{"$f":"SUM(I681:I684)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"'Language Tables'!$D$77","v":"Net property, plant and equipment (Fixed Assets)"}]
[null,{"$f":"B677","v":11},null,null,{"$f":"$E$17","v":"Domestic Central Government Ownership"},null,null,{"$f":"'Language Tables'!$D$78","v":"Other long-term assets"}]
[null,{"$f":"B677","v":11},null,null,{"$f":"$E$18","v":"Domestic Subnational Government Ownership"},null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$213)","v":"  Total Non-current Assets"},{"$f":"SUM(I686:I687)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B677","v":11},null,null,{"$f":"$E$19","v":"Private Domestic Ownership"},null,null,{"$f":"'Language Tables'!$D$79","v":"Assets held for sale"}]
[null,{"$f":"B677","v":11},null,null,{"$f":"$E$20","v":"Private Foreign Ownership"},null,null,{"$f":"'Language Tables'!$D$214","v":"Total Assets"},{"$f":"I685+I688+I689","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B677","v":11},null,null,null,{"$f":"IF(SUM(F687:F690)<>1,'Language Tables'!$D$240,\"\")","v":"Ownership Stakes must Equal 100%"},null,{"$f":"'Language Tables'!$D$80","v":"Liabilities"}]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"'Language Tables'!$D$82","v":"Short-term debt (loan)"}]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"'Language Tables'!$D$83","v":"Trade payables"}]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"'Language Tables'!$D$84","v":"Short-term Financial leases"}]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"'Language Tables'!$D$86","v":"Other current liabilities"}]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$215)","v":"  Total Current Liabilities"},{"$f":"SUM(I692:I695)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"'Language Tables'!$D$88","v":"Long-term debt (loan)"}]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"'Language Tables'!$D$85","v":"Long-term Financial leases"}]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"'Language Tables'!$D$89","v":"Other long-term liabilities"}]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$216)","v":"  Total Non-Current Liabilities"},{"$f":"SUM(I697:I699)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"'Language Tables'!$D$90","v":"Liabilities directly associated with assets held for sale"}]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"'Language Tables'!$D$217","v":"Total Liabilities"},{"$f":"I696+I700+I701","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"'Language Tables'!$D$92","v":"Retained earnings"}]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"'Language Tables'!$D$93","v":"Other Equity"}]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"'Language Tables'!$D$218","v":"Total Equity"},{"$f":"SUM(I703:I704)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"'Language Tables'!$D$219","v":"Total Liabilities And Equity"},{"$f":"I702+I705","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"'Language Tables'!$D$220","v":"Consistency Check:"}]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"'Language Tables'!$D$221","v":"Assets = Liabilities + Equity"},{"$f":"IF(AND(I690=0,I706=0),\"\",IF(ROUND(I690-I706,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(J690=0,J706=0),\"\",IF(ROUND(J690-J706,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(K690=0,K706=0),\"\",IF(ROUND(K690-K706,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(L690=0,L706=0),\"\",IF(ROUND(L690-L706,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","",""]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"'Language Tables'!$D$111","v":"Income Statement"}]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"'Language Tables'!$D$112","v":"Revenues from trading activities"}]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"'Language Tables'!$D$113","v":"Government transfers received"}]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"'Language Tables'!$D$222","v":"Cost Of Goods Sold (-)"}]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$223)","v":"  Gross Profit"},{"$f":"SUM(I710:I712)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"'Language Tables'!$D$115","v":"Other operating income"}]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"'Language Tables'!$D$224","v":"Other operating expenses (- = expense)"}]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$225)","v":"  Operating Profit (EBIT)"},{"$f":"SUM(I713:I715)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"'Language Tables'!$D$226","v":"Finance Costs (- = expense)"}]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"'Language Tables'!$D$227","v":"Finance Income (- = expense)"}]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"'Language Tables'!$D$228","v":"Other Non-operating Net Gain/Loss (- = loss)"}]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"'Language Tables'!$D$229","v":"Net Profit Before Tax"},{"$f":"I716+ SUM(I717:I719)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"'Language Tables'!$D$230","v":"Income Tax Expense (- = expense)"}]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"'Language Tables'!$D$231","v":"Gain/Loss from Discontinued Operations (- = loss)"}]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"'Language Tables'!$D$232","v":"Net Profit"},{"$f":"I720+ SUM(I721:I722)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"'Language Tables'!$D$233","v":"Less Dividends (-)"}]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"'Language Tables'!$D$234","v":"Retained Earnings for the year"},{"$f":"SUM(I723:I724)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B677","v":11}]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"'Language Tables'!$D$225","v":"Operating Profit (EBIT)"},{"$f":"I716","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"'Language Tables'!$D$235","v":"Add back: Depreciation & Amortization"}]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"'Language Tables'!$D$20","v":"EBITDA"},{"$f":"I727+I728","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B677","v":11},null,null,{"$f":"'Language Tables'!$D$236","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},null,null,{"$f":"'Language Tables'!$D$137","v":"Government Transactions"}]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"'Language Tables'!$D$138","v":"Guaranteed debt (outstanding stock)"}]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"'Language Tables'!$D$139","v":"Guaranteed debt (repayments)"}]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"'Language Tables'!$D$140","v":"Guaranteed debt (defaults)"}]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"'Language Tables'!$D$141","v":"On lending (stock)"}]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"'Language Tables'!$D$142","v":"On lending (repayments)"}]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"'Language Tables'!$D$143","v":"On lending (arrears)"}]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"'Language Tables'!$D$144","v":"Loans (stock)"}]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"'Language Tables'!$D$145","v":"Loans (repayments)"}]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"'Language Tables'!$D$146","v":"Loans (arrears)"}]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"'Language Tables'!$D$147","v":"Current transfers"}]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"'Language Tables'!$D$148","v":"Capital transfers"}]
[null,{"$f":"B677","v":11},null,null,null,null,null,{"$f":"'Language Tables'!$D$149","v":"Equity injections"}]
[null,{"$f":"B677","v":11}]
[null,12,{"$f":"IF(OR(F749='Language Tables'!$E$461,F749='Language Tables'!$F$461,F749='Language Tables'!$G$461,F749='Language Tables'!$H$461), 'Language Tables'!$E$461,IF(OR(F749='Language Tables'!$E$462,F749='Language Tables'!$F$462,F749='Language Tables'!$G$462,F749='Language Tables'!$H$462), 'Language Tables'!$E$462,IF(OR(F749='Language Tables'!$E$463,F749='Language Tables'!$F$463,F749='Language Tables'!$G$463,F749='Language Tables'!$H$463),'Language Tables'!$E$463,IF(OR(F749='Language Tables'!$E$464,F749='Language Tables'!$F$464,F749='Language Tables'!$G$464,F749='Language Tables'!$H$464), 'Language Tables'!$E$464,IF(OR(F749 = 'Language Tables'!$E$465,F749 = 'Language Tables'!$F$465,F749 = 'Language Tables'!$G$465,F749 = 'Language Tables'!$H$465), 'Language Tables'!$E$465,IF(OR(F749='Language Tables'!$E$466,F749='Language Tables'!$F$466,F749='Language Tables'!$G$466,F749='Language Tables'!$H$466),'Language Tables'!$E$466,\"\"))))))","v":""},null,{"$f":"$C$5&B744","v":"Company Information: SOE # 12"},null,null,{"$f":"'Language Tables'!$D$69","v":"Balance Sheet"}]
[null,{"$f":"B744","v":12},null,null,{"$f":"$E$8","v":"Company Type"},null,"\u0080",{"$f":"'Language Tables'!$D$209","v":"Balance Sheet as of:"},{"$f":"First_Year","v":0},{"$f":"I745+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,{"$f":"'Language Tables'!$D$239","v":"Comments"}]
[null,{"$f":"B744","v":12},null,null,{"$f":"$E$9","v":"Fin / NonFin"},{"$f":"IF(OR(F745='Language Tables'!$E$474,F745='Language Tables'!$F$474,F745='Language Tables'!$G$474,F745='Language Tables'!$H$474),\"NonFin\",IF(OR(F745='Language Tables'!$E$475,F745='Language Tables'!$F$475,F745='Language Tables'!$G$475,F745='Language Tables'!$H$475),\"Fin\",\"\"))","v":""},null,{"$f":"'Language Tables'!$D$210","v":"Currency"},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0}]
[null,{"$f":"B744","v":12},null,null,{"$f":"$E$10","v":"Company Acronym"},null,null,{"$f":"'Language Tables'!$D$70","v":"Assets"}]
[null,{"$f":"B744","v":12},null,null,{"$f":"$E$11","v":"Full Name"},null,null,{"$f":"'Language Tables'!$D$72","v":"Cash and cash equivalents"}]
[null,{"$f":"B744","v":12},null,null,{"$f":"$E$12","v":"Primary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$73","v":"Trade receivables"}]
[null,{"$f":"B744","v":12},null,null,{"$f":"$E$13","v":"Secondary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$74","v":"Inventory"}]
[null,{"$f":"B744","v":12},null,null,{"$f":"$E$14","v":"Legal Form"},null,null,{"$f":"'Language Tables'!$D$75","v":"Other current assets"}]
[null,{"$f":"B744","v":12},null,null,{"$f":"$E$15","v":"Government Shareholder"},null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$211)","v":"  Total Current Assets"},{"$f":"SUM(I748:I751)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"'Language Tables'!$D$77","v":"Net property, plant and equipment (Fixed Assets)"}]
[null,{"$f":"B744","v":12},null,null,{"$f":"$E$17","v":"Domestic Central Government Ownership"},null,null,{"$f":"'Language Tables'!$D$78","v":"Other long-term assets"}]
[null,{"$f":"B744","v":12},null,null,{"$f":"$E$18","v":"Domestic Subnational Government Ownership"},null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$213)","v":"  Total Non-current Assets"},{"$f":"SUM(I753:I754)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B744","v":12},null,null,{"$f":"$E$19","v":"Private Domestic Ownership"},null,null,{"$f":"'Language Tables'!$D$79","v":"Assets held for sale"}]
[null,{"$f":"B744","v":12},null,null,{"$f":"$E$20","v":"Private Foreign Ownership"},null,null,{"$f":"'Language Tables'!$D$214","v":"Total Assets"},{"$f":"I752+I755+I756","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B744","v":12},null,null,null,{"$f":"IF(SUM(F754:F757)<>1,'Language Tables'!$D$240,\"\")","v":"Ownership Stakes must Equal 100%"},null,{"$f":"'Language Tables'!$D$80","v":"Liabilities"}]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"'Language Tables'!$D$82","v":"Short-term debt (loan)"}]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"'Language Tables'!$D$83","v":"Trade payables"}]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"'Language Tables'!$D$84","v":"Short-term Financial leases"}]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"'Language Tables'!$D$86","v":"Other current liabilities"}]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$215)","v":"  Total Current Liabilities"},{"$f":"SUM(I759:I762)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"'Language Tables'!$D$88","v":"Long-term debt (loan)"}]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"'Language Tables'!$D$85","v":"Long-term Financial leases"}]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"'Language Tables'!$D$89","v":"Other long-term liabilities"}]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$216)","v":"  Total Non-Current Liabilities"},{"$f":"SUM(I764:I766)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"'Language Tables'!$D$90","v":"Liabilities directly associated with assets held for sale"}]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"'Language Tables'!$D$217","v":"Total Liabilities"},{"$f":"I763+I767+I768","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"'Language Tables'!$D$92","v":"Retained earnings"}]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"'Language Tables'!$D$93","v":"Other Equity"}]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"'Language Tables'!$D$218","v":"Total Equity"},{"$f":"SUM(I770:I771)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"'Language Tables'!$D$219","v":"Total Liabilities And Equity"},{"$f":"I769+I772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"'Language Tables'!$D$220","v":"Consistency Check:"}]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"'Language Tables'!$D$221","v":"Assets = Liabilities + Equity"},{"$f":"IF(AND(I757=0,I773=0),\"\",IF(ROUND(I757-I773,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(J757=0,J773=0),\"\",IF(ROUND(J757-J773,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(K757=0,K773=0),\"\",IF(ROUND(K757-K773,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(L757=0,L773=0),\"\",IF(ROUND(L757-L773,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","",""]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"'Language Tables'!$D$111","v":"Income Statement"}]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"'Language Tables'!$D$112","v":"Revenues from trading activities"}]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"'Language Tables'!$D$113","v":"Government transfers received"}]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"'Language Tables'!$D$222","v":"Cost Of Goods Sold (-)"}]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$223)","v":"  Gross Profit"},{"$f":"SUM(I777:I779)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"'Language Tables'!$D$115","v":"Other operating income"}]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"'Language Tables'!$D$224","v":"Other operating expenses (- = expense)"}]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$225)","v":"  Operating Profit (EBIT)"},{"$f":"SUM(I780:I782)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"'Language Tables'!$D$226","v":"Finance Costs (- = expense)"}]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"'Language Tables'!$D$227","v":"Finance Income (- = expense)"}]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"'Language Tables'!$D$228","v":"Other Non-operating Net Gain/Loss (- = loss)"}]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"'Language Tables'!$D$229","v":"Net Profit Before Tax"},{"$f":"I783+ SUM(I784:I786)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"'Language Tables'!$D$230","v":"Income Tax Expense (- = expense)"}]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"'Language Tables'!$D$231","v":"Gain/Loss from Discontinued Operations (- = loss)"}]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"'Language Tables'!$D$232","v":"Net Profit"},{"$f":"I787+ SUM(I788:I789)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"'Language Tables'!$D$233","v":"Less Dividends (-)"}]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"'Language Tables'!$D$234","v":"Retained Earnings for the year"},{"$f":"SUM(I790:I791)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B744","v":12}]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"'Language Tables'!$D$225","v":"Operating Profit (EBIT)"},{"$f":"I783","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"'Language Tables'!$D$235","v":"Add back: Depreciation & Amortization"}]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"'Language Tables'!$D$20","v":"EBITDA"},{"$f":"I794+I795","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B744","v":12},null,null,{"$f":"'Language Tables'!$D$236","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},null,null,{"$f":"'Language Tables'!$D$137","v":"Government Transactions"}]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"'Language Tables'!$D$138","v":"Guaranteed debt (outstanding stock)"}]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"'Language Tables'!$D$139","v":"Guaranteed debt (repayments)"}]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"'Language Tables'!$D$140","v":"Guaranteed debt (defaults)"}]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"'Language Tables'!$D$141","v":"On lending (stock)"}]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"'Language Tables'!$D$142","v":"On lending (repayments)"}]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"'Language Tables'!$D$143","v":"On lending (arrears)"}]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"'Language Tables'!$D$144","v":"Loans (stock)"}]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"'Language Tables'!$D$145","v":"Loans (repayments)"}]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"'Language Tables'!$D$146","v":"Loans (arrears)"}]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"'Language Tables'!$D$147","v":"Current transfers"}]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"'Language Tables'!$D$148","v":"Capital transfers"}]
[null,{"$f":"B744","v":12},null,null,null,null,null,{"$f":"'Language Tables'!$D$149","v":"Equity injections"}]
[null,{"$f":"B744","v":12}]
[null,13,{"$f":"IF(OR(F816='Language Tables'!$E$461,F816='Language Tables'!$F$461,F816='Language Tables'!$G$461,F816='Language Tables'!$H$461), 'Language Tables'!$E$461,IF(OR(F816='Language Tables'!$E$462,F816='Language Tables'!$F$462,F816='Language Tables'!$G$462,F816='Language Tables'!$H$462), 'Language Tables'!$E$462,IF(OR(F816='Language Tables'!$E$463,F816='Language Tables'!$F$463,F816='Language Tables'!$G$463,F816='Language Tables'!$H$463),'Language Tables'!$E$463,IF(OR(F816='Language Tables'!$E$464,F816='Language Tables'!$F$464,F816='Language Tables'!$G$464,F816='Language Tables'!$H$464), 'Language Tables'!$E$464,IF(OR(F816 = 'Language Tables'!$E$465,F816 = 'Language Tables'!$F$465,F816 = 'Language Tables'!$G$465,F816 = 'Language Tables'!$H$465), 'Language Tables'!$E$465,IF(OR(F816='Language Tables'!$E$466,F816='Language Tables'!$F$466,F816='Language Tables'!$G$466,F816='Language Tables'!$H$466),'Language Tables'!$E$466,\"\"))))))","v":""},null,{"$f":"$C$5&B811","v":"Company Information: SOE # 13"},null,null,{"$f":"'Language Tables'!$D$69","v":"Balance Sheet"}]
[null,{"$f":"B811","v":13},null,null,{"$f":"$E$8","v":"Company Type"},null,"\u0080",{"$f":"'Language Tables'!$D$209","v":"Balance Sheet as of:"},{"$f":"First_Year","v":0},{"$f":"I812+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,{"$f":"'Language Tables'!$D$239","v":"Comments"}]
[null,{"$f":"B811","v":13},null,null,{"$f":"$E$9","v":"Fin / NonFin"},{"$f":"IF(OR(F812='Language Tables'!$E$474,F812='Language Tables'!$F$474,F812='Language Tables'!$G$474,F812='Language Tables'!$H$474),\"NonFin\",IF(OR(F812='Language Tables'!$E$475,F812='Language Tables'!$F$475,F812='Language Tables'!$G$475,F812='Language Tables'!$H$475),\"Fin\",\"\"))","v":""},null,{"$f":"'Language Tables'!$D$210","v":"Currency"},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0}]
[null,{"$f":"B811","v":13},null,null,{"$f":"$E$10","v":"Company Acronym"},null,null,{"$f":"'Language Tables'!$D$70","v":"Assets"}]
[null,{"$f":"B811","v":13},null,null,{"$f":"$E$11","v":"Full Name"},null,null,{"$f":"'Language Tables'!$D$72","v":"Cash and cash equivalents"}]
[null,{"$f":"B811","v":13},null,null,{"$f":"$E$12","v":"Primary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$73","v":"Trade receivables"}]
[null,{"$f":"B811","v":13},null,null,{"$f":"$E$13","v":"Secondary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$74","v":"Inventory"}]
[null,{"$f":"B811","v":13},null,null,{"$f":"$E$14","v":"Legal Form"},null,null,{"$f":"'Language Tables'!$D$75","v":"Other current assets"}]
[null,{"$f":"B811","v":13},null,null,{"$f":"$E$15","v":"Government Shareholder"},null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$211)","v":"  Total Current Assets"},{"$f":"SUM(I815:I818)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"'Language Tables'!$D$77","v":"Net property, plant and equipment (Fixed Assets)"}]
[null,{"$f":"B811","v":13},null,null,{"$f":"$E$17","v":"Domestic Central Government Ownership"},null,null,{"$f":"'Language Tables'!$D$78","v":"Other long-term assets"}]
[null,{"$f":"B811","v":13},null,null,{"$f":"$E$18","v":"Domestic Subnational Government Ownership"},null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$213)","v":"  Total Non-current Assets"},{"$f":"SUM(I820:I821)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B811","v":13},null,null,{"$f":"$E$19","v":"Private Domestic Ownership"},null,null,{"$f":"'Language Tables'!$D$79","v":"Assets held for sale"}]
[null,{"$f":"B811","v":13},null,null,{"$f":"$E$20","v":"Private Foreign Ownership"},null,null,{"$f":"'Language Tables'!$D$214","v":"Total Assets"},{"$f":"I819+I822+I823","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B811","v":13},null,null,null,{"$f":"IF(SUM(F821:F824)<>1,'Language Tables'!$D$240,\"\")","v":"Ownership Stakes must Equal 100%"},null,{"$f":"'Language Tables'!$D$80","v":"Liabilities"}]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"'Language Tables'!$D$82","v":"Short-term debt (loan)"}]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"'Language Tables'!$D$83","v":"Trade payables"}]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"'Language Tables'!$D$84","v":"Short-term Financial leases"}]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"'Language Tables'!$D$86","v":"Other current liabilities"}]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$215)","v":"  Total Current Liabilities"},{"$f":"SUM(I826:I829)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"'Language Tables'!$D$88","v":"Long-term debt (loan)"}]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"'Language Tables'!$D$85","v":"Long-term Financial leases"}]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"'Language Tables'!$D$89","v":"Other long-term liabilities"}]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$216)","v":"  Total Non-Current Liabilities"},{"$f":"SUM(I831:I833)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"'Language Tables'!$D$90","v":"Liabilities directly associated with assets held for sale"}]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"'Language Tables'!$D$217","v":"Total Liabilities"},{"$f":"I830+I834+I835","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"'Language Tables'!$D$92","v":"Retained earnings"}]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"'Language Tables'!$D$93","v":"Other Equity"}]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"'Language Tables'!$D$218","v":"Total Equity"},{"$f":"SUM(I837:I838)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"'Language Tables'!$D$219","v":"Total Liabilities And Equity"},{"$f":"I836+I839","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"'Language Tables'!$D$220","v":"Consistency Check:"}]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"'Language Tables'!$D$221","v":"Assets = Liabilities + Equity"},{"$f":"IF(AND(I824=0,I840=0),\"\",IF(ROUND(I824-I840,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(J824=0,J840=0),\"\",IF(ROUND(J824-J840,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(K824=0,K840=0),\"\",IF(ROUND(K824-K840,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(L824=0,L840=0),\"\",IF(ROUND(L824-L840,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","",""]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"'Language Tables'!$D$111","v":"Income Statement"}]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"'Language Tables'!$D$112","v":"Revenues from trading activities"}]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"'Language Tables'!$D$113","v":"Government transfers received"}]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"'Language Tables'!$D$222","v":"Cost Of Goods Sold (-)"}]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$223)","v":"  Gross Profit"},{"$f":"SUM(I844:I846)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"'Language Tables'!$D$115","v":"Other operating income"}]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"'Language Tables'!$D$224","v":"Other operating expenses (- = expense)"}]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$225)","v":"  Operating Profit (EBIT)"},{"$f":"SUM(I847:I849)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"'Language Tables'!$D$226","v":"Finance Costs (- = expense)"}]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"'Language Tables'!$D$227","v":"Finance Income (- = expense)"}]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"'Language Tables'!$D$228","v":"Other Non-operating Net Gain/Loss (- = loss)"}]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"'Language Tables'!$D$229","v":"Net Profit Before Tax"},{"$f":"I850+ SUM(I851:I853)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"'Language Tables'!$D$230","v":"Income Tax Expense (- = expense)"}]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"'Language Tables'!$D$231","v":"Gain/Loss from Discontinued Operations (- = loss)"}]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"'Language Tables'!$D$232","v":"Net Profit"},{"$f":"I854+ SUM(I855:I856)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"'Language Tables'!$D$233","v":"Less Dividends (-)"}]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"'Language Tables'!$D$234","v":"Retained Earnings for the year"},{"$f":"SUM(I857:I858)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B811","v":13}]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"'Language Tables'!$D$225","v":"Operating Profit (EBIT)"},{"$f":"I850","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"'Language Tables'!$D$235","v":"Add back: Depreciation & Amortization"}]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"'Language Tables'!$D$20","v":"EBITDA"},{"$f":"I861+I862","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B811","v":13},null,null,{"$f":"'Language Tables'!$D$236","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},null,null,{"$f":"'Language Tables'!$D$137","v":"Government Transactions"}]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"'Language Tables'!$D$138","v":"Guaranteed debt (outstanding stock)"}]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"'Language Tables'!$D$139","v":"Guaranteed debt (repayments)"}]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"'Language Tables'!$D$140","v":"Guaranteed debt (defaults)"}]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"'Language Tables'!$D$141","v":"On lending (stock)"}]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"'Language Tables'!$D$142","v":"On lending (repayments)"}]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"'Language Tables'!$D$143","v":"On lending (arrears)"}]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"'Language Tables'!$D$144","v":"Loans (stock)"}]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"'Language Tables'!$D$145","v":"Loans (repayments)"}]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"'Language Tables'!$D$146","v":"Loans (arrears)"}]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"'Language Tables'!$D$147","v":"Current transfers"}]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"'Language Tables'!$D$148","v":"Capital transfers"}]
[null,{"$f":"B811","v":13},null,null,null,null,null,{"$f":"'Language Tables'!$D$149","v":"Equity injections"}]
[null,{"$f":"B811","v":13}]
[null,14,{"$f":"IF(OR(F883='Language Tables'!$E$461,F883='Language Tables'!$F$461,F883='Language Tables'!$G$461,F883='Language Tables'!$H$461), 'Language Tables'!$E$461,IF(OR(F883='Language Tables'!$E$462,F883='Language Tables'!$F$462,F883='Language Tables'!$G$462,F883='Language Tables'!$H$462), 'Language Tables'!$E$462,IF(OR(F883='Language Tables'!$E$463,F883='Language Tables'!$F$463,F883='Language Tables'!$G$463,F883='Language Tables'!$H$463),'Language Tables'!$E$463,IF(OR(F883='Language Tables'!$E$464,F883='Language Tables'!$F$464,F883='Language Tables'!$G$464,F883='Language Tables'!$H$464), 'Language Tables'!$E$464,IF(OR(F883 = 'Language Tables'!$E$465,F883 = 'Language Tables'!$F$465,F883 = 'Language Tables'!$G$465,F883 = 'Language Tables'!$H$465), 'Language Tables'!$E$465,IF(OR(F883='Language Tables'!$E$466,F883='Language Tables'!$F$466,F883='Language Tables'!$G$466,F883='Language Tables'!$H$466),'Language Tables'!$E$466,\"\"))))))","v":""},null,{"$f":"$C$5&B878","v":"Company Information: SOE # 14"},null,null,{"$f":"'Language Tables'!$D$69","v":"Balance Sheet"}]
[null,{"$f":"B878","v":14},null,null,{"$f":"$E$8","v":"Company Type"},null,"\u0080",{"$f":"'Language Tables'!$D$209","v":"Balance Sheet as of:"},{"$f":"First_Year","v":0},{"$f":"I879+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,{"$f":"'Language Tables'!$D$239","v":"Comments"}]
[null,{"$f":"B878","v":14},null,null,{"$f":"$E$9","v":"Fin / NonFin"},{"$f":"IF(OR(F879='Language Tables'!$E$474,F879='Language Tables'!$F$474,F879='Language Tables'!$G$474,F879='Language Tables'!$H$474),\"NonFin\",IF(OR(F879='Language Tables'!$E$475,F879='Language Tables'!$F$475,F879='Language Tables'!$G$475,F879='Language Tables'!$H$475),\"Fin\",\"\"))","v":""},null,{"$f":"'Language Tables'!$D$210","v":"Currency"},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0}]
[null,{"$f":"B878","v":14},null,null,{"$f":"$E$10","v":"Company Acronym"},null,null,{"$f":"'Language Tables'!$D$70","v":"Assets"}]
[null,{"$f":"B878","v":14},null,null,{"$f":"$E$11","v":"Full Name"},null,null,{"$f":"'Language Tables'!$D$72","v":"Cash and cash equivalents"}]
[null,{"$f":"B878","v":14},null,null,{"$f":"$E$12","v":"Primary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$73","v":"Trade receivables"}]
[null,{"$f":"B878","v":14},null,null,{"$f":"$E$13","v":"Secondary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$74","v":"Inventory"}]
[null,{"$f":"B878","v":14},null,null,{"$f":"$E$14","v":"Legal Form"},null,null,{"$f":"'Language Tables'!$D$75","v":"Other current assets"}]
[null,{"$f":"B878","v":14},null,null,{"$f":"$E$15","v":"Government Shareholder"},null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$211)","v":"  Total Current Assets"},{"$f":"SUM(I882:I885)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"'Language Tables'!$D$77","v":"Net property, plant and equipment (Fixed Assets)"}]
[null,{"$f":"B878","v":14},null,null,{"$f":"$E$17","v":"Domestic Central Government Ownership"},null,null,{"$f":"'Language Tables'!$D$78","v":"Other long-term assets"}]
[null,{"$f":"B878","v":14},null,null,{"$f":"$E$18","v":"Domestic Subnational Government Ownership"},null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$213)","v":"  Total Non-current Assets"},{"$f":"SUM(I887:I888)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B878","v":14},null,null,{"$f":"$E$19","v":"Private Domestic Ownership"},null,null,{"$f":"'Language Tables'!$D$79","v":"Assets held for sale"}]
[null,{"$f":"B878","v":14},null,null,{"$f":"$E$20","v":"Private Foreign Ownership"},null,null,{"$f":"'Language Tables'!$D$214","v":"Total Assets"},{"$f":"I886+I889+I890","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B878","v":14},null,null,null,{"$f":"IF(SUM(F888:F891)<>1,'Language Tables'!$D$240,\"\")","v":"Ownership Stakes must Equal 100%"},null,{"$f":"'Language Tables'!$D$80","v":"Liabilities"}]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"'Language Tables'!$D$82","v":"Short-term debt (loan)"}]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"'Language Tables'!$D$83","v":"Trade payables"}]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"'Language Tables'!$D$84","v":"Short-term Financial leases"}]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"'Language Tables'!$D$86","v":"Other current liabilities"}]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$215)","v":"  Total Current Liabilities"},{"$f":"SUM(I893:I896)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"'Language Tables'!$D$88","v":"Long-term debt (loan)"}]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"'Language Tables'!$D$85","v":"Long-term Financial leases"}]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"'Language Tables'!$D$89","v":"Other long-term liabilities"}]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$216)","v":"  Total Non-Current Liabilities"},{"$f":"SUM(I898:I900)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"'Language Tables'!$D$90","v":"Liabilities directly associated with assets held for sale"}]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"'Language Tables'!$D$217","v":"Total Liabilities"},{"$f":"I897+I901+I902","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"'Language Tables'!$D$92","v":"Retained earnings"}]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"'Language Tables'!$D$93","v":"Other Equity"}]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"'Language Tables'!$D$218","v":"Total Equity"},{"$f":"SUM(I904:I905)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"'Language Tables'!$D$219","v":"Total Liabilities And Equity"},{"$f":"I903+I906","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"'Language Tables'!$D$220","v":"Consistency Check:"}]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"'Language Tables'!$D$221","v":"Assets = Liabilities + Equity"},{"$f":"IF(AND(I891=0,I907=0),\"\",IF(ROUND(I891-I907,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(J891=0,J907=0),\"\",IF(ROUND(J891-J907,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(K891=0,K907=0),\"\",IF(ROUND(K891-K907,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(L891=0,L907=0),\"\",IF(ROUND(L891-L907,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","",""]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"'Language Tables'!$D$111","v":"Income Statement"}]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"'Language Tables'!$D$112","v":"Revenues from trading activities"}]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"'Language Tables'!$D$113","v":"Government transfers received"}]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"'Language Tables'!$D$222","v":"Cost Of Goods Sold (-)"}]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$223)","v":"  Gross Profit"},{"$f":"SUM(I911:I913)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"'Language Tables'!$D$115","v":"Other operating income"}]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"'Language Tables'!$D$224","v":"Other operating expenses (- = expense)"}]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$225)","v":"  Operating Profit (EBIT)"},{"$f":"SUM(I914:I916)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"'Language Tables'!$D$226","v":"Finance Costs (- = expense)"}]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"'Language Tables'!$D$227","v":"Finance Income (- = expense)"}]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"'Language Tables'!$D$228","v":"Other Non-operating Net Gain/Loss (- = loss)"}]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"'Language Tables'!$D$229","v":"Net Profit Before Tax"},{"$f":"I917+ SUM(I918:I920)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"'Language Tables'!$D$230","v":"Income Tax Expense (- = expense)"}]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"'Language Tables'!$D$231","v":"Gain/Loss from Discontinued Operations (- = loss)"}]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"'Language Tables'!$D$232","v":"Net Profit"},{"$f":"I921+ SUM(I922:I923)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"'Language Tables'!$D$233","v":"Less Dividends (-)"}]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"'Language Tables'!$D$234","v":"Retained Earnings for the year"},{"$f":"SUM(I924:I925)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B878","v":14}]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"'Language Tables'!$D$225","v":"Operating Profit (EBIT)"},{"$f":"I917","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"'Language Tables'!$D$235","v":"Add back: Depreciation & Amortization"}]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"'Language Tables'!$D$20","v":"EBITDA"},{"$f":"I928+I929","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B878","v":14},null,null,{"$f":"'Language Tables'!$D$236","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},null,null,{"$f":"'Language Tables'!$D$137","v":"Government Transactions"}]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"'Language Tables'!$D$138","v":"Guaranteed debt (outstanding stock)"}]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"'Language Tables'!$D$139","v":"Guaranteed debt (repayments)"}]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"'Language Tables'!$D$140","v":"Guaranteed debt (defaults)"}]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"'Language Tables'!$D$141","v":"On lending (stock)"}]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"'Language Tables'!$D$142","v":"On lending (repayments)"}]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"'Language Tables'!$D$143","v":"On lending (arrears)"}]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"'Language Tables'!$D$144","v":"Loans (stock)"}]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"'Language Tables'!$D$145","v":"Loans (repayments)"}]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"'Language Tables'!$D$146","v":"Loans (arrears)"}]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"'Language Tables'!$D$147","v":"Current transfers"}]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"'Language Tables'!$D$148","v":"Capital transfers"}]
[null,{"$f":"B878","v":14},null,null,null,null,null,{"$f":"'Language Tables'!$D$149","v":"Equity injections"}]
[null,{"$f":"B878","v":14}]
[null,15,{"$f":"IF(OR(F950='Language Tables'!$E$461,F950='Language Tables'!$F$461,F950='Language Tables'!$G$461,F950='Language Tables'!$H$461), 'Language Tables'!$E$461,IF(OR(F950='Language Tables'!$E$462,F950='Language Tables'!$F$462,F950='Language Tables'!$G$462,F950='Language Tables'!$H$462), 'Language Tables'!$E$462,IF(OR(F950='Language Tables'!$E$463,F950='Language Tables'!$F$463,F950='Language Tables'!$G$463,F950='Language Tables'!$H$463),'Language Tables'!$E$463,IF(OR(F950='Language Tables'!$E$464,F950='Language Tables'!$F$464,F950='Language Tables'!$G$464,F950='Language Tables'!$H$464), 'Language Tables'!$E$464,IF(OR(F950 = 'Language Tables'!$E$465,F950 = 'Language Tables'!$F$465,F950 = 'Language Tables'!$G$465,F950 = 'Language Tables'!$H$465), 'Language Tables'!$E$465,IF(OR(F950='Language Tables'!$E$466,F950='Language Tables'!$F$466,F950='Language Tables'!$G$466,F950='Language Tables'!$H$466),'Language Tables'!$E$466,\"\"))))))","v":""},null,{"$f":"$C$5&B945","v":"Company Information: SOE # 15"},null,null,{"$f":"'Language Tables'!$D$69","v":"Balance Sheet"}]
[null,{"$f":"B945","v":15},null,null,{"$f":"$E$8","v":"Company Type"},null,"\u0080",{"$f":"'Language Tables'!$D$209","v":"Balance Sheet as of:"},{"$f":"First_Year","v":0},{"$f":"I946+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,{"$f":"'Language Tables'!$D$239","v":"Comments"}]
[null,{"$f":"B945","v":15},null,null,{"$f":"$E$9","v":"Fin / NonFin"},{"$f":"IF(OR(F946='Language Tables'!$E$474,F946='Language Tables'!$F$474,F946='Language Tables'!$G$474,F946='Language Tables'!$H$474),\"NonFin\",IF(OR(F946='Language Tables'!$E$475,F946='Language Tables'!$F$475,F946='Language Tables'!$G$475,F946='Language Tables'!$H$475),\"Fin\",\"\"))","v":""},null,{"$f":"'Language Tables'!$D$210","v":"Currency"},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0}]
[null,{"$f":"B945","v":15},null,null,{"$f":"$E$10","v":"Company Acronym"},null,null,{"$f":"'Language Tables'!$D$70","v":"Assets"}]
[null,{"$f":"B945","v":15},null,null,{"$f":"$E$11","v":"Full Name"},null,null,{"$f":"'Language Tables'!$D$72","v":"Cash and cash equivalents"}]
[null,{"$f":"B945","v":15},null,null,{"$f":"$E$12","v":"Primary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$73","v":"Trade receivables"}]
[null,{"$f":"B945","v":15},null,null,{"$f":"$E$13","v":"Secondary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$74","v":"Inventory"}]
[null,{"$f":"B945","v":15},null,null,{"$f":"$E$14","v":"Legal Form"},null,null,{"$f":"'Language Tables'!$D$75","v":"Other current assets"}]
[null,{"$f":"B945","v":15},null,null,{"$f":"$E$15","v":"Government Shareholder"},null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$211)","v":"  Total Current Assets"},{"$f":"SUM(I949:I952)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"'Language Tables'!$D$77","v":"Net property, plant and equipment (Fixed Assets)"}]
[null,{"$f":"B945","v":15},null,null,{"$f":"$E$17","v":"Domestic Central Government Ownership"},null,null,{"$f":"'Language Tables'!$D$78","v":"Other long-term assets"}]
[null,{"$f":"B945","v":15},null,null,{"$f":"$E$18","v":"Domestic Subnational Government Ownership"},null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$213)","v":"  Total Non-current Assets"},{"$f":"SUM(I954:I955)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B945","v":15},null,null,{"$f":"$E$19","v":"Private Domestic Ownership"},null,null,{"$f":"'Language Tables'!$D$79","v":"Assets held for sale"}]
[null,{"$f":"B945","v":15},null,null,{"$f":"$E$20","v":"Private Foreign Ownership"},null,null,{"$f":"'Language Tables'!$D$214","v":"Total Assets"},{"$f":"I953+I956+I957","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B945","v":15},null,null,null,{"$f":"IF(SUM(F955:F958)<>1,'Language Tables'!$D$240,\"\")","v":"Ownership Stakes must Equal 100%"},null,{"$f":"'Language Tables'!$D$80","v":"Liabilities"}]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"'Language Tables'!$D$82","v":"Short-term debt (loan)"}]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"'Language Tables'!$D$83","v":"Trade payables"}]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"'Language Tables'!$D$84","v":"Short-term Financial leases"}]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"'Language Tables'!$D$86","v":"Other current liabilities"}]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$215)","v":"  Total Current Liabilities"},{"$f":"SUM(I960:I963)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"'Language Tables'!$D$88","v":"Long-term debt (loan)"}]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"'Language Tables'!$D$85","v":"Long-term Financial leases"}]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"'Language Tables'!$D$89","v":"Other long-term liabilities"}]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$216)","v":"  Total Non-Current Liabilities"},{"$f":"SUM(I965:I967)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"'Language Tables'!$D$90","v":"Liabilities directly associated with assets held for sale"}]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"'Language Tables'!$D$217","v":"Total Liabilities"},{"$f":"I964+I968+I969","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"'Language Tables'!$D$92","v":"Retained earnings"}]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"'Language Tables'!$D$93","v":"Other Equity"}]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"'Language Tables'!$D$218","v":"Total Equity"},{"$f":"SUM(I971:I972)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"'Language Tables'!$D$219","v":"Total Liabilities And Equity"},{"$f":"I970+I973","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"'Language Tables'!$D$220","v":"Consistency Check:"}]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"'Language Tables'!$D$221","v":"Assets = Liabilities + Equity"},{"$f":"IF(AND(I958=0,I974=0),\"\",IF(ROUND(I958-I974,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(J958=0,J974=0),\"\",IF(ROUND(J958-J974,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(K958=0,K974=0),\"\",IF(ROUND(K958-K974,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(L958=0,L974=0),\"\",IF(ROUND(L958-L974,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","",""]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"'Language Tables'!$D$111","v":"Income Statement"}]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"'Language Tables'!$D$112","v":"Revenues from trading activities"}]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"'Language Tables'!$D$113","v":"Government transfers received"}]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"'Language Tables'!$D$222","v":"Cost Of Goods Sold (-)"}]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$223)","v":"  Gross Profit"},{"$f":"SUM(I978:I980)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"'Language Tables'!$D$115","v":"Other operating income"}]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"'Language Tables'!$D$224","v":"Other operating expenses (- = expense)"}]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$225)","v":"  Operating Profit (EBIT)"},{"$f":"SUM(I981:I983)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"'Language Tables'!$D$226","v":"Finance Costs (- = expense)"}]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"'Language Tables'!$D$227","v":"Finance Income (- = expense)"}]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"'Language Tables'!$D$228","v":"Other Non-operating Net Gain/Loss (- = loss)"}]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"'Language Tables'!$D$229","v":"Net Profit Before Tax"},{"$f":"I984+ SUM(I985:I987)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"'Language Tables'!$D$230","v":"Income Tax Expense (- = expense)"}]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"'Language Tables'!$D$231","v":"Gain/Loss from Discontinued Operations (- = loss)"}]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"'Language Tables'!$D$232","v":"Net Profit"},{"$f":"I988+ SUM(I989:I990)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"'Language Tables'!$D$233","v":"Less Dividends (-)"}]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"'Language Tables'!$D$234","v":"Retained Earnings for the year"},{"$f":"SUM(I991:I992)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B945","v":15}]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"'Language Tables'!$D$225","v":"Operating Profit (EBIT)"},{"$f":"I984","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"'Language Tables'!$D$235","v":"Add back: Depreciation & Amortization"}]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"'Language Tables'!$D$20","v":"EBITDA"},{"$f":"I995+I996","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B945","v":15},null,null,{"$f":"'Language Tables'!$D$236","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},null,null,{"$f":"'Language Tables'!$D$137","v":"Government Transactions"}]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"'Language Tables'!$D$138","v":"Guaranteed debt (outstanding stock)"}]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"'Language Tables'!$D$139","v":"Guaranteed debt (repayments)"}]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"'Language Tables'!$D$140","v":"Guaranteed debt (defaults)"}]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"'Language Tables'!$D$141","v":"On lending (stock)"}]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"'Language Tables'!$D$143","v":"On lending (arrears)"}]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"'Language Tables'!$D$144","v":"Loans (stock)"}]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"'Language Tables'!$D$146","v":"Loans (arrears)"}]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"'Language Tables'!$D$147","v":"Current transfers"}]
[null,{"$f":"B945","v":15},null,null,null,null,null,{"$f":"'Language Tables'!$D$149","v":"Equity injections"}]
[null,{"$f":"B945","v":15}]
[null,16,{"$f":"IF(OR(F1017='Language Tables'!$E$461,F1017='Language Tables'!$F$461,F1017='Language Tables'!$G$461,F1017='Language Tables'!$H$461), 'Language Tables'!$E$461,IF(OR(F1017='Language Tables'!$E$462,F1017='Language Tables'!$F$462,F1017='Language Tables'!$G$462,F1017='Language Tables'!$H$462), 'Language Tables'!$E$462,IF(OR(F1017='Language Tables'!$E$463,F1017='Language Tables'!$F$463,F1017='Language Tables'!$G$463,F1017='Language Tables'!$H$463),'Language Tables'!$E$463,IF(OR(F1017='Language Tables'!$E$464,F1017='Language Tables'!$F$464,F1017='Language Tables'!$G$464,F1017='Language Tables'!$H$464), 'Language Tables'!$E$464,IF(OR(F1017 = 'Language Tables'!$E$465,F1017 = 'Language Tables'!$F$465,F1017 = 'Language Tables'!$G$465,F1017 = 'Language Tables'!$H$465), 'Language Tables'!$E$465,IF(OR(F1017='Language Tables'!$E$466,F1017='Language Tables'!$F$466,F1017='Language Tables'!$G$466,F1017='Language Tables'!$H$466),'Language Tables'!$E$466,\"\"))))))","v":""},null,{"$f":"$C$5&B1012","v":"Company Information: SOE # 16"},null,null,{"$f":"'Language Tables'!$D$69","v":"Balance Sheet"}]
[null,{"$f":"B1012","v":16},null,null,{"$f":"$E$8","v":"Company Type"},null,"\u0080",{"$f":"'Language Tables'!$D$209","v":"Balance Sheet as of:"},{"$f":"First_Year","v":0},{"$f":"I1013+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,{"$f":"'Language Tables'!$D$239","v":"Comments"}]
[null,{"$f":"B1012","v":16},null,null,{"$f":"$E$10","v":"Company Acronym"},null,null,{"$f":"'Language Tables'!$D$70","v":"Assets"}]
[null,{"$f":"B1012","v":16},null,null,{"$f":"$E$11","v":"Full Name"},null,null,{"$f":"'Language Tables'!$D$72","v":"Cash and cash equivalents"}]
[null,{"$f":"B1012","v":16},null,null,{"$f":"$E$13","v":"Secondary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$74","v":"Inventory"}]
[null,{"$f":"B1012","v":16},null,null,{"$f":"$E$14","v":"Legal Form"},null,null,{"$f":"'Language Tables'!$D$75","v":"Other current assets"}]
[null,{"$f":"B1012","v":16},null,null,null,null,null,{"$f":"'Language Tables'!$D$77","v":"Net property, plant and equipment (Fixed Assets)"}]
[null,{"$f":"B1012","v":16},null,null,{"$f":"$E$17","v":"Domestic Central Government Ownership"},null,null,{"$f":"'Language Tables'!$D$78","v":"Other long-term assets"}]
[null,{"$f":"B1012","v":16},null,null,{"$f":"$E$19","v":"Private Domestic Ownership"},null,null,{"$f":"'Language Tables'!$D$79","v":"Assets held for sale"}]
[null,{"$f":"B1012","v":16},null,null,{"$f":"$E$20","v":"Private Foreign Ownership"},null,null,{"$f":"'Language Tables'!$D$214","v":"Total Assets"},{"$f":"I1020+I1023+I1024","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1012","v":16},null,null,null,null,null,{"$f":"'Language Tables'!$D$82","v":"Short-term debt (loan)"}]
[null,{"$f":"B1012","v":16},null,null,null,null,null,{"$f":"'Language Tables'!$D$83","v":"Trade payables"}]
[null,{"$f":"B1012","v":16},null,null,null,null,null,{"$f":"'Language Tables'!$D$86","v":"Other current liabilities"}]
[null,{"$f":"B1012","v":16},null,null,null,null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$215)","v":"  Total Current Liabilities"},{"$f":"SUM(I1027:I1030)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1012","v":16},null,null,null,null,null,{"$f":"'Language Tables'!$D$85","v":"Long-term Financial leases"}]
[null,{"$f":"B1012","v":16},null,null,null,null,null,{"$f":"'Language Tables'!$D$89","v":"Other long-term liabilities"}]
[null,{"$f":"B1012","v":16},null,null,null,null,null,{"$f":"'Language Tables'!$D$90","v":"Liabilities directly associated with assets held for sale"}]
[null,{"$f":"B1012","v":16},null,null,null,null,null,{"$f":"'Language Tables'!$D$217","v":"Total Liabilities"},{"$f":"I1031+I1035+I1036","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1012","v":16},null,null,null,null,null,{"$f":"'Language Tables'!$D$92","v":"Retained earnings"}]
[null,{"$f":"B1012","v":16},null,null,null,null,null,{"$f":"'Language Tables'!$D$93","v":"Other Equity"}]
[null,{"$f":"B1012","v":16},null,null,null,null,null,{"$f":"'Language Tables'!$D$219","v":"Total Liabilities And Equity"},{"$f":"I1037+I1040","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1012","v":16},null,null,null,null,null,{"$f":"'Language Tables'!$D$220","v":"Consistency Check:"}]
[null,{"$f":"B1012","v":16},null,null,null,null,null,{"$f":"'Language Tables'!$D$111","v":"Income Statement"}]
[null,{"$f":"B1012","v":16},null,null,null,null,null,{"$f":"'Language Tables'!$D$112","v":"Revenues from trading activities"}]
[null,{"$f":"B1012","v":16},null,null,null,null,null,{"$f":"'Language Tables'!$D$222","v":"Cost Of Goods Sold (-)"}]
[null,{"$f":"B1012","v":16},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$223)","v":"  Gross Profit"},{"$f":"SUM(I1045:I1047)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1012","v":16},null,null,null,null,null,{"$f":"'Language Tables'!$D$224","v":"Other operating expenses (- = expense)"}]
[null,{"$f":"B1012","v":16},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$225)","v":"  Operating Profit (EBIT)"},{"$f":"SUM(I1048:I1050)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1012","v":16},null,null,null,null,null,{"$f":"'Language Tables'!$D$227","v":"Finance Income (- = expense)"}]
[null,{"$f":"B1012","v":16},null,null,null,null,null,{"$f":"'Language Tables'!$D$228","v":"Other Non-operating Net Gain/Loss (- = loss)"}]
[null,{"$f":"B1012","v":16},null,null,null,null,null,{"$f":"'Language Tables'!$D$230","v":"Income Tax Expense (- = expense)"}]
[null,{"$f":"B1012","v":16},null,null,null,null,null,{"$f":"'Language Tables'!$D$231","v":"Gain/Loss from Discontinued Operations (- = loss)"}]
[null,{"$f":"B1012","v":16},null,null,null,null,null,{"$f":"'Language Tables'!$D$233","v":"Less Dividends (-)"}]
[null,{"$f":"B1012","v":16},null,null,null,null,null,{"$f":"'Language Tables'!$D$234","v":"Retained Earnings for the year"},{"$f":"SUM(I1058:I1059)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1012","v":16},null,null,null,null,null,{"$f":"'Language Tables'!$D$225","v":"Operating Profit (EBIT)"},{"$f":"I1051","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1012","v":16},null,null,null,null,null,{"$f":"'Language Tables'!$D$235","v":"Add back: Depreciation & Amortization"}]
[null,{"$f":"B1012","v":16},null,null,null,null,null,{"$f":"'Language Tables'!$D$20","v":"EBITDA"},{"$f":"I1062+I1063","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1012","v":16},null,null,{"$f":"'Language Tables'!$D$236","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},null,null,{"$f":"'Language Tables'!$D$137","v":"Government Transactions"}]
[null,{"$f":"B1012","v":16},null,null,null,null,null,{"$f":"'Language Tables'!$D$139","v":"Guaranteed debt (repayments)"}]
[null,{"$f":"B1012","v":16},null,null,null,null,null,{"$f":"'Language Tables'!$D$140","v":"Guaranteed debt (defaults)"}]
[null,{"$f":"B1012","v":16},null,null,null,null,null,{"$f":"'Language Tables'!$D$142","v":"On lending (repayments)"}]
[null,{"$f":"B1012","v":16},null,null,null,null,null,{"$f":"'Language Tables'!$D$143","v":"On lending (arrears)"}]
[null,{"$f":"B1012","v":16},null,null,null,null,null,{"$f":"'Language Tables'!$D$145","v":"Loans (repayments)"}]
[null,{"$f":"B1012","v":16},null,null,null,null,null,{"$f":"'Language Tables'!$D$146","v":"Loans (arrears)"}]
[null,{"$f":"B1012","v":16},null,null,null,null,null,{"$f":"'Language Tables'!$D$148","v":"Capital transfers"}]
[null,{"$f":"B1012","v":16},null,null,null,null,null,{"$f":"'Language Tables'!$D$149","v":"Equity injections"}]
[null,17,{"$f":"IF(OR(F1084='Language Tables'!$E$461,F1084='Language Tables'!$F$461,F1084='Language Tables'!$G$461,F1084='Language Tables'!$H$461), 'Language Tables'!$E$461,IF(OR(F1084='Language Tables'!$E$462,F1084='Language Tables'!$F$462,F1084='Language Tables'!$G$462,F1084='Language Tables'!$H$462), 'Language Tables'!$E$462,IF(OR(F1084='Language Tables'!$E$463,F1084='Language Tables'!$F$463,F1084='Language Tables'!$G$463,F1084='Language Tables'!$H$463),'Language Tables'!$E$463,IF(OR(F1084='Language Tables'!$E$464,F1084='Language Tables'!$F$464,F1084='Language Tables'!$G$464,F1084='Language Tables'!$H$464), 'Language Tables'!$E$464,IF(OR(F1084 = 'Language Tables'!$E$465,F1084 = 'Language Tables'!$F$465,F1084 = 'Language Tables'!$G$465,F1084 = 'Language Tables'!$H$465), 'Language Tables'!$E$465,IF(OR(F1084='Language Tables'!$E$466,F1084='Language Tables'!$F$466,F1084='Language Tables'!$G$466,F1084='Language Tables'!$H$466),'Language Tables'!$E$466,\"\"))))))","v":""},null,{"$f":"$C$5&B1079","v":"Company Information: SOE # 17"},null,null,{"$f":"'Language Tables'!$D$69","v":"Balance Sheet"}]
[null,{"$f":"B1079","v":17},null,null,{"$f":"$E$8","v":"Company Type"},null,"\u0080",{"$f":"'Language Tables'!$D$209","v":"Balance Sheet as of:"},{"$f":"First_Year","v":0},{"$f":"I1080+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,{"$f":"'Language Tables'!$D$239","v":"Comments"}]
[null,{"$f":"B1079","v":17},null,null,{"$f":"$E$10","v":"Company Acronym"},null,null,{"$f":"'Language Tables'!$D$70","v":"Assets"}]
[null,{"$f":"B1079","v":17},null,null,{"$f":"$E$11","v":"Full Name"},null,null,{"$f":"'Language Tables'!$D$72","v":"Cash and cash equivalents"}]
[null,{"$f":"B1079","v":17},null,null,{"$f":"$E$13","v":"Secondary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$74","v":"Inventory"}]
[null,{"$f":"B1079","v":17},null,null,{"$f":"$E$14","v":"Legal Form"},null,null,{"$f":"'Language Tables'!$D$75","v":"Other current assets"}]
[null,{"$f":"B1079","v":17},null,null,{"$f":"$E$15","v":"Government Shareholder"},null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$211)","v":"  Total Current Assets"},{"$f":"SUM(I1083:I1086)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1079","v":17},null,null,null,null,null,{"$f":"'Language Tables'!$D$77","v":"Net property, plant and equipment (Fixed Assets)"}]
[null,{"$f":"B1079","v":17},null,null,{"$f":"$E$18","v":"Domestic Subnational Government Ownership"},null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$213)","v":"  Total Non-current Assets"},{"$f":"SUM(I1088:I1089)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1079","v":17},null,null,{"$f":"$E$19","v":"Private Domestic Ownership"},null,null,{"$f":"'Language Tables'!$D$79","v":"Assets held for sale"}]
[null,{"$f":"B1079","v":17},null,null,null,{"$f":"IF(SUM(F1089:F1092)<>1,'Language Tables'!$D$240,\"\")","v":"Ownership Stakes must Equal 100%"},null,{"$f":"'Language Tables'!$D$80","v":"Liabilities"}]
[null,{"$f":"B1079","v":17},null,null,null,null,null,{"$f":"'Language Tables'!$D$82","v":"Short-term debt (loan)"}]
[null,{"$f":"B1079","v":17},null,null,null,null,null,{"$f":"'Language Tables'!$D$84","v":"Short-term Financial leases"}]
[null,{"$f":"B1079","v":17},null,null,null,null,null,{"$f":"'Language Tables'!$D$86","v":"Other current liabilities"}]
[null,{"$f":"B1079","v":17},null,null,null,null,null,{"$f":"'Language Tables'!$D$88","v":"Long-term debt (loan)"}]
[null,{"$f":"B1079","v":17},null,null,null,null,null,{"$f":"'Language Tables'!$D$85","v":"Long-term Financial leases"}]
[null,{"$f":"B1079","v":17},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$216)","v":"  Total Non-Current Liabilities"},{"$f":"SUM(I1099:I1101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1079","v":17},null,null,null,null,null,{"$f":"'Language Tables'!$D$90","v":"Liabilities directly associated with assets held for sale"}]
[null,{"$f":"B1079","v":17},null,null,null,null,null,{"$f":"'Language Tables'!$D$92","v":"Retained earnings"}]
[null,{"$f":"B1079","v":17},null,null,null,null,null,{"$f":"'Language Tables'!$D$93","v":"Other Equity"}]
[null,{"$f":"B1079","v":17},null,null,null,null,null,{"$f":"'Language Tables'!$D$219","v":"Total Liabilities And Equity"},{"$f":"I1104+I1107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1079","v":17},null,null,null,null,null,{"$f":"'Language Tables'!$D$220","v":"Consistency Check:"}]
[null,{"$f":"B1079","v":17},null,null,null,null,null,{"$f":"'Language Tables'!$D$111","v":"Income Statement"}]
[null,{"$f":"B1079","v":17},null,null,null,null,null,{"$f":"'Language Tables'!$D$112","v":"Revenues from trading activities"}]
[null,{"$f":"B1079","v":17},null,null,null,null,null,{"$f":"'Language Tables'!$D$113","v":"Government transfers received"}]
[null,{"$f":"B1079","v":17},null,null,null,null,null,{"$f":"'Language Tables'!$D$222","v":"Cost Of Goods Sold (-)"}]
[null,{"$f":"B1079","v":17},null,null,null,null,null,{"$f":"'Language Tables'!$D$115","v":"Other operating income"}]
[null,{"$f":"B1079","v":17},null,null,null,null,null,{"$f":"'Language Tables'!$D$224","v":"Other operating expenses (- = expense)"}]
[null,{"$f":"B1079","v":17},null,null,null,null,null,{"$f":"'Language Tables'!$D$226","v":"Finance Costs (- = expense)"}]
[null,{"$f":"B1079","v":17},null,null,null,null,null,{"$f":"'Language Tables'!$D$227","v":"Finance Income (- = expense)"}]
[null,{"$f":"B1079","v":17},null,null,null,null,null,{"$f":"'Language Tables'!$D$229","v":"Net Profit Before Tax"},{"$f":"I1118+ SUM(I1119:I1121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1079","v":17},null,null,null,null,null,{"$f":"'Language Tables'!$D$230","v":"Income Tax Expense (- = expense)"}]
[null,{"$f":"B1079","v":17},null,null,null,null,null,{"$f":"'Language Tables'!$D$232","v":"Net Profit"},{"$f":"I1122+ SUM(I1123:I1124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1079","v":17},null,null,null,null,null,{"$f":"'Language Tables'!$D$233","v":"Less Dividends (-)"}]
[null,{"$f":"B1079","v":17}]
[null,{"$f":"B1079","v":17},null,null,null,null,null,{"$f":"'Language Tables'!$D$225","v":"Operating Profit (EBIT)"},{"$f":"I1118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1079","v":17},null,null,null,null,null,{"$f":"'Language Tables'!$D$20","v":"EBITDA"},{"$f":"I1129+I1130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1079","v":17},null,null,{"$f":"'Language Tables'!$D$236","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},null,null,{"$f":"'Language Tables'!$D$137","v":"Government Transactions"}]
[null,{"$f":"B1079","v":17},null,null,null,null,null,{"$f":"'Language Tables'!$D$139","v":"Guaranteed debt (repayments)"}]
[null,{"$f":"B1079","v":17},null,null,null,null,null,{"$f":"'Language Tables'!$D$140","v":"Guaranteed debt (defaults)"}]
[null,{"$f":"B1079","v":17},null,null,null,null,null,{"$f":"'Language Tables'!$D$141","v":"On lending (stock)"}]
[null,{"$f":"B1079","v":17},null,null,null,null,null,{"$f":"'Language Tables'!$D$142","v":"On lending (repayments)"}]
[null,{"$f":"B1079","v":17},null,null,null,null,null,{"$f":"'Language Tables'!$D$144","v":"Loans (stock)"}]
[null,{"$f":"B1079","v":17},null,null,null,null,null,{"$f":"'Language Tables'!$D$145","v":"Loans (repayments)"}]
[null,{"$f":"B1079","v":17},null,null,null,null,null,{"$f":"'Language Tables'!$D$147","v":"Current transfers"}]
[null,{"$f":"B1079","v":17},null,null,null,null,null,{"$f":"'Language Tables'!$D$148","v":"Capital transfers"}]
[null,{"$f":"B1079","v":17}]
[null,18,{"$f":"IF(OR(F1151='Language Tables'!$E$461,F1151='Language Tables'!$F$461,F1151='Language Tables'!$G$461,F1151='Language Tables'!$H$461), 'Language Tables'!$E$461,IF(OR(F1151='Language Tables'!$E$462,F1151='Language Tables'!$F$462,F1151='Language Tables'!$G$462,F1151='Language Tables'!$H$462), 'Language Tables'!$E$462,IF(OR(F1151='Language Tables'!$E$463,F1151='Language Tables'!$F$463,F1151='Language Tables'!$G$463,F1151='Language Tables'!$H$463),'Language Tables'!$E$463,IF(OR(F1151='Language Tables'!$E$464,F1151='Language Tables'!$F$464,F1151='Language Tables'!$G$464,F1151='Language Tables'!$H$464), 'Language Tables'!$E$464,IF(OR(F1151 = 'Language Tables'!$E$465,F1151 = 'Language Tables'!$F$465,F1151 = 'Language Tables'!$G$465,F1151 = 'Language Tables'!$H$465), 'Language Tables'!$E$465,IF(OR(F1151='Language Tables'!$E$466,F1151='Language Tables'!$F$466,F1151='Language Tables'!$G$466,F1151='Language Tables'!$H$466),'Language Tables'!$E$466,\"\"))))))","v":""},null,{"$f":"$C$5&B1146","v":"Company Information: SOE # 18"},null,null,{"$f":"'Language Tables'!$D$69","v":"Balance Sheet"}]
[null,{"$f":"B1146","v":18},null,null,{"$f":"$E$9","v":"Fin / NonFin"},{"$f":"IF(OR(F1147='Language Tables'!$E$474,F1147='Language Tables'!$F$474,F1147='Language Tables'!$G$474,F1147='Language Tables'!$H$474),\"NonFin\",IF(OR(F1147='Language Tables'!$E$475,F1147='Language Tables'!$F$475,F1147='Language Tables'!$G$475,F1147='Language Tables'!$H$475),\"Fin\",\"\"))","v":""},null,{"$f":"'Language Tables'!$D$210","v":"Currency"},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0}]
[null,{"$f":"B1146","v":18},null,null,{"$f":"$E$10","v":"Company Acronym"},null,null,{"$f":"'Language Tables'!$D$70","v":"Assets"}]
[null,{"$f":"B1146","v":18},null,null,{"$f":"$E$12","v":"Primary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$73","v":"Trade receivables"}]
[null,{"$f":"B1146","v":18},null,null,{"$f":"$E$13","v":"Secondary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$74","v":"Inventory"}]
[null,{"$f":"B1146","v":18},null,null,{"$f":"$E$15","v":"Government Shareholder"},null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$211)","v":"  Total Current Assets"},{"$f":"SUM(I1150:I1153)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1146","v":18},null,null,null,null,null,{"$f":"'Language Tables'!$D$77","v":"Net property, plant and equipment (Fixed Assets)"}]
[null,{"$f":"B1146","v":18},null,null,{"$f":"$E$18","v":"Domestic Subnational Government Ownership"},null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$213)","v":"  Total Non-current Assets"},{"$f":"SUM(I1155:I1156)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1146","v":18},null,null,{"$f":"$E$19","v":"Private Domestic Ownership"},null,null,{"$f":"'Language Tables'!$D$79","v":"Assets held for sale"}]
[null,{"$f":"B1146","v":18},null,null,null,{"$f":"IF(SUM(F1156:F1159)<>1,'Language Tables'!$D$240,\"\")","v":"Ownership Stakes must Equal 100%"},null,{"$f":"'Language Tables'!$D$80","v":"Liabilities"}]
[null,{"$f":"B1146","v":18},null,null,null,null,null,{"$f":"'Language Tables'!$D$82","v":"Short-term debt (loan)"}]
[null,{"$f":"B1146","v":18},null,null,null,null,null,{"$f":"'Language Tables'!$D$83","v":"Trade payables"}]
[null,{"$f":"B1146","v":18},null,null,null,null,null,{"$f":"'Language Tables'!$D$84","v":"Short-term Financial leases"}]
[null,{"$f":"B1146","v":18},null,null,null,null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$215)","v":"  Total Current Liabilities"},{"$f":"SUM(I1161:I1164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1146","v":18},null,null,null,null,null,{"$f":"'Language Tables'!$D$88","v":"Long-term debt (loan)"}]
[null,{"$f":"B1146","v":18},null,null,null,null,null,{"$f":"'Language Tables'!$D$89","v":"Other long-term liabilities"}]
[null,{"$f":"B1146","v":18},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$216)","v":"  Total Non-Current Liabilities"},{"$f":"SUM(I1166:I1168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1146","v":18},null,null,null,null,null,{"$f":"'Language Tables'!$D$217","v":"Total Liabilities"},{"$f":"I1165+I1169+I1170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1146","v":18},null,null,null,null,null,{"$f":"'Language Tables'!$D$92","v":"Retained earnings"}]
[null,{"$f":"B1146","v":18},null,null,null,null,null,{"$f":"'Language Tables'!$D$218","v":"Total Equity"},{"$f":"SUM(I1172:I1173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1146","v":18},null,null,null,null,null,{"$f":"'Language Tables'!$D$219","v":"Total Liabilities And Equity"},{"$f":"I1171+I1174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1146","v":18},null,null,null,null,null,{"$f":"'Language Tables'!$D$221","v":"Assets = Liabilities + Equity"},{"$f":"IF(AND(I1159=0,I1175=0),\"\",IF(ROUND(I1159-I1175,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(J1159=0,J1175=0),\"\",IF(ROUND(J1159-J1175,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(K1159=0,K1175=0),\"\",IF(ROUND(K1159-K1175,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(L1159=0,L1175=0),\"\",IF(ROUND(L1159-L1175,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","",""]
[null,{"$f":"B1146","v":18},null,null,null,null,null,{"$f":"'Language Tables'!$D$111","v":"Income Statement"}]
[null,{"$f":"B1146","v":18},null,null,null,null,null,{"$f":"'Language Tables'!$D$113","v":"Government transfers received"}]
[null,{"$f":"B1146","v":18},null,null,null,null,null,{"$f":"'Language Tables'!$D$222","v":"Cost Of Goods Sold (-)"}]
[null,{"$f":"B1146","v":18},null,null,null,null,null,{"$f":"'Language Tables'!$D$115","v":"Other operating income"}]
[null,{"$f":"B1146","v":18},null,null,null,null,null,{"$f":"'Language Tables'!$D$224","v":"Other operating expenses (- = expense)"}]
[null,{"$f":"B1146","v":18},null,null,null,null,null,{"$f":"'Language Tables'!$D$226","v":"Finance Costs (- = expense)"}]
[null,{"$f":"B1146","v":18},null,null,null,null,null,{"$f":"'Language Tables'!$D$227","v":"Finance Income (- = expense)"}]
[null,{"$f":"B1146","v":18},null,null,null,null,null,{"$f":"'Language Tables'!$D$228","v":"Other Non-operating Net Gain/Loss (- = loss)"}]
[null,{"$f":"B1146","v":18},null,null,null,null,null,{"$f":"'Language Tables'!$D$229","v":"Net Profit Before Tax"},{"$f":"I1185+ SUM(I1186:I1188)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1146","v":18},null,null,null,null,null,{"$f":"'Language Tables'!$D$231","v":"Gain/Loss from Discontinued Operations (- = loss)"}]
[null,{"$f":"B1146","v":18},null,null,null,null,null,{"$f":"'Language Tables'!$D$232","v":"Net Profit"},{"$f":"I1189+ SUM(I1190:I1191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1146","v":18},null,null,null,null,null,{"$f":"'Language Tables'!$D$234","v":"Retained Earnings for the year"},{"$f":"SUM(I1192:I1193)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1146","v":18}]
[null,{"$f":"B1146","v":18},null,null,null,null,null,{"$f":"'Language Tables'!$D$235","v":"Add back: Depreciation & Amortization"}]
[null,{"$f":"B1146","v":18},null,null,null,null,null,{"$f":"'Language Tables'!$D$20","v":"EBITDA"},{"$f":"I1196+I1197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1146","v":18},null,null,null,null,null,{"$f":"'Language Tables'!$D$138","v":"Guaranteed debt (outstanding stock)"}]
[null,{"$f":"B1146","v":18},null,null,null,null,null,{"$f":"'Language Tables'!$D$139","v":"Guaranteed debt (repayments)"}]
[null,{"$f":"B1146","v":18},null,null,null,null,null,{"$f":"'Language Tables'!$D$141","v":"On lending (stock)"}]
[null,{"$f":"B1146","v":18},null,null,null,null,null,{"$f":"'Language Tables'!$D$142","v":"On lending (repayments)"}]
[null,{"$f":"B1146","v":18},null,null,null,null,null,{"$f":"'Language Tables'!$D$144","v":"Loans (stock)"}]
[null,{"$f":"B1146","v":18},null,null,null,null,null,{"$f":"'Language Tables'!$D$145","v":"Loans (repayments)"}]
[null,{"$f":"B1146","v":18},null,null,null,null,null,{"$f":"'Language Tables'!$D$147","v":"Current transfers"}]
[null,{"$f":"B1146","v":18},null,null,null,null,null,{"$f":"'Language Tables'!$D$148","v":"Capital transfers"}]
[null,{"$f":"B1146","v":18},null,null,null,null,null,{"$f":"'Language Tables'!$D$149","v":"Equity injections"}]
[null,{"$f":"B1146","v":18}]
[null,{"$f":"B1213","v":19},null,null,{"$f":"$E$8","v":"Company Type"},null,"\u0080",{"$f":"'Language Tables'!$D$209","v":"Balance Sheet as of:"},{"$f":"First_Year","v":0},{"$f":"I1214+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,{"$f":"'Language Tables'!$D$239","v":"Comments"}]
[null,{"$f":"B1213","v":19},null,null,{"$f":"$E$9","v":"Fin / NonFin"},{"$f":"IF(OR(F1214='Language Tables'!$E$474,F1214='Language Tables'!$F$474,F1214='Language Tables'!$G$474,F1214='Language Tables'!$H$474),\"NonFin\",IF(OR(F1214='Language Tables'!$E$475,F1214='Language Tables'!$F$475,F1214='Language Tables'!$G$475,F1214='Language Tables'!$H$475),\"Fin\",\"\"))","v":""},null,{"$f":"'Language Tables'!$D$210","v":"Currency"},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0}]
[null,{"$f":"B1213","v":19},null,null,{"$f":"$E$11","v":"Full Name"},null,null,{"$f":"'Language Tables'!$D$72","v":"Cash and cash equivalents"}]
[null,{"$f":"B1213","v":19},null,null,{"$f":"$E$12","v":"Primary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$73","v":"Trade receivables"}]
[null,{"$f":"B1213","v":19},null,null,{"$f":"$E$14","v":"Legal Form"},null,null,{"$f":"'Language Tables'!$D$75","v":"Other current assets"}]
[null,{"$f":"B1213","v":19},null,null,{"$f":"$E$15","v":"Government Shareholder"},null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$211)","v":"  Total Current Assets"},{"$f":"SUM(I1217:I1220)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1213","v":19},null,null,{"$f":"$E$17","v":"Domestic Central Government Ownership"},null,null,{"$f":"'Language Tables'!$D$78","v":"Other long-term assets"}]
[null,{"$f":"B1213","v":19},null,null,{"$f":"$E$18","v":"Domestic Subnational Government Ownership"},null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$213)","v":"  Total Non-current Assets"},{"$f":"SUM(I1222:I1223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1213","v":19},null,null,{"$f":"$E$20","v":"Private Foreign Ownership"},null,null,{"$f":"'Language Tables'!$D$214","v":"Total Assets"},{"$f":"I1221+I1224+I1225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1213","v":19},null,null,null,{"$f":"IF(SUM(F1223:F1226)<>1,'Language Tables'!$D$240,\"\")","v":"Ownership Stakes must Equal 100%"},null,{"$f":"'Language Tables'!$D$80","v":"Liabilities"}]
[null,{"$f":"B1213","v":19},null,null,null,null,null,{"$f":"'Language Tables'!$D$83","v":"Trade payables"}]
[null,{"$f":"B1213","v":19},null,null,null,null,null,{"$f":"'Language Tables'!$D$84","v":"Short-term Financial leases"}]
[null,{"$f":"B1213","v":19},null,null,null,null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$215)","v":"  Total Current Liabilities"},{"$f":"SUM(I1228:I1231)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1213","v":19},null,null,null,null,null,{"$f":"'Language Tables'!$D$88","v":"Long-term debt (loan)"}]
[null,{"$f":"B1213","v":19},null,null,null,null,null,{"$f":"'Language Tables'!$D$89","v":"Other long-term liabilities"}]
[null,{"$f":"B1213","v":19},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$216)","v":"  Total Non-Current Liabilities"},{"$f":"SUM(I1233:I1235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1213","v":19},null,null,null,null,null,{"$f":"'Language Tables'!$D$90","v":"Liabilities directly associated with assets held for sale"}]
[null,{"$f":"B1213","v":19},null,null,null,null,null,{"$f":"'Language Tables'!$D$217","v":"Total Liabilities"},{"$f":"I1232+I1236+I1237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1213","v":19},null,null,null,null,null,{"$f":"'Language Tables'!$D$93","v":"Other Equity"}]
[null,{"$f":"B1213","v":19},null,null,null,null,null,{"$f":"'Language Tables'!$D$218","v":"Total Equity"},{"$f":"SUM(I1239:I1240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1213","v":19},null,null,null,null,null,{"$f":"'Language Tables'!$D$220","v":"Consistency Check:"}]
[null,{"$f":"B1213","v":19},null,null,null,null,null,{"$f":"'Language Tables'!$D$221","v":"Assets = Liabilities + Equity"},{"$f":"IF(AND(I1226=0,I1242=0),\"\",IF(ROUND(I1226-I1242,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(J1226=0,J1242=0),\"\",IF(ROUND(J1226-J1242,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(K1226=0,K1242=0),\"\",IF(ROUND(K1226-K1242,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(L1226=0,L1242=0),\"\",IF(ROUND(L1226-L1242,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","",""]
[null,{"$f":"B1213","v":19},null,null,null,null,null,{"$f":"'Language Tables'!$D$112","v":"Revenues from trading activities"}]
[null,{"$f":"B1213","v":19},null,null,null,null,null,{"$f":"'Language Tables'!$D$113","v":"Government transfers received"}]
[null,{"$f":"B1213","v":19},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$223)","v":"  Gross Profit"},{"$f":"SUM(I1246:I1248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1213","v":19},null,null,null,null,null,{"$f":"'Language Tables'!$D$115","v":"Other operating income"}]
[null,{"$f":"B1213","v":19},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$225)","v":"  Operating Profit (EBIT)"},{"$f":"SUM(I1249:I1251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1213","v":19},null,null,null,null,null,{"$f":"'Language Tables'!$D$226","v":"Finance Costs (- = expense)"}]
[null,{"$f":"B1213","v":19},null,null,null,null,null,{"$f":"'Language Tables'!$D$228","v":"Other Non-operating Net Gain/Loss (- = loss)"}]
[null,{"$f":"B1213","v":19},null,null,null,null,null,{"$f":"'Language Tables'!$D$229","v":"Net Profit Before Tax"},{"$f":"I1252+ SUM(I1253:I1255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1213","v":19},null,null,null,null,null,{"$f":"'Language Tables'!$D$231","v":"Gain/Loss from Discontinued Operations (- = loss)"}]
[null,{"$f":"B1213","v":19},null,null,null,null,null,{"$f":"'Language Tables'!$D$232","v":"Net Profit"},{"$f":"I1256+ SUM(I1257:I1258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1213","v":19},null,null,null,null,null,{"$f":"'Language Tables'!$D$234","v":"Retained Earnings for the year"},{"$f":"SUM(I1259:I1260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1213","v":19}]
[null,{"$f":"B1213","v":19},null,null,null,null,null,{"$f":"'Language Tables'!$D$225","v":"Operating Profit (EBIT)"},{"$f":"I1252","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1213","v":19},null,null,null,null,null,{"$f":"'Language Tables'!$D$235","v":"Add back: Depreciation & Amortization"}]
[null,{"$f":"B1213","v":19},null,null,{"$f":"'Language Tables'!$D$236","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},null,null,{"$f":"'Language Tables'!$D$137","v":"Government Transactions"}]
[null,{"$f":"B1213","v":19},null,null,null,null,null,{"$f":"'Language Tables'!$D$138","v":"Guaranteed debt (outstanding stock)"}]
[null,{"$f":"B1213","v":19},null,null,null,null,null,{"$f":"'Language Tables'!$D$140","v":"Guaranteed debt (defaults)"}]
[null,{"$f":"B1213","v":19},null,null,null,null,null,{"$f":"'Language Tables'!$D$141","v":"On lending (stock)"}]
[null,{"$f":"B1213","v":19},null,null,null,null,null,{"$f":"'Language Tables'!$D$143","v":"On lending (arrears)"}]
[null,{"$f":"B1213","v":19},null,null,null,null,null,{"$f":"'Language Tables'!$D$144","v":"Loans (stock)"}]
[null,{"$f":"B1213","v":19},null,null,null,null,null,{"$f":"'Language Tables'!$D$146","v":"Loans (arrears)"}]
[null,{"$f":"B1213","v":19},null,null,null,null,null,{"$f":"'Language Tables'!$D$147","v":"Current transfers"}]
[null,{"$f":"B1213","v":19},null,null,null,null,null,{"$f":"'Language Tables'!$D$149","v":"Equity injections"}]
[null,{"$f":"B1213","v":19}]
[null,{"$f":"B1280","v":20},null,null,{"$f":"$E$8","v":"Company Type"},null,"\u0080",{"$f":"'Language Tables'!$D$209","v":"Balance Sheet as of:"},{"$f":"First_Year","v":0},{"$f":"I1281+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,{"$f":"'Language Tables'!$D$239","v":"Comments"}]
[null,{"$f":"B1280","v":20},null,null,{"$f":"$E$9","v":"Fin / NonFin"},{"$f":"IF(OR(F1281='Language Tables'!$E$474,F1281='Language Tables'!$F$474,F1281='Language Tables'!$G$474,F1281='Language Tables'!$H$474),\"NonFin\",IF(OR(F1281='Language Tables'!$E$475,F1281='Language Tables'!$F$475,F1281='Language Tables'!$G$475,F1281='Language Tables'!$H$475),\"Fin\",\"\"))","v":""},null,{"$f":"'Language Tables'!$D$210","v":"Currency"},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0}]
[null,{"$f":"B1280","v":20},null,null,{"$f":"$E$11","v":"Full Name"},null,null,{"$f":"'Language Tables'!$D$72","v":"Cash and cash equivalents"}]
[null,{"$f":"B1280","v":20},null,null,{"$f":"$E$12","v":"Primary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$73","v":"Trade receivables"}]
[null,{"$f":"B1280","v":20},null,null,{"$f":"$E$13","v":"Secondary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$74","v":"Inventory"}]
[null,{"$f":"B1280","v":20},null,null,{"$f":"$E$14","v":"Legal Form"},null,null,{"$f":"'Language Tables'!$D$75","v":"Other current assets"}]
[null,{"$f":"B1280","v":20},null,null,null,null,null,{"$f":"'Language Tables'!$D$77","v":"Net property, plant and equipment (Fixed Assets)"}]
[null,{"$f":"B1280","v":20},null,null,{"$f":"$E$17","v":"Domestic Central Government Ownership"},null,null,{"$f":"'Language Tables'!$D$78","v":"Other long-term assets"}]
[null,{"$f":"B1280","v":20},null,null,{"$f":"$E$19","v":"Private Domestic Ownership"},null,null,{"$f":"'Language Tables'!$D$79","v":"Assets held for sale"}]
[null,{"$f":"B1280","v":20},null,null,{"$f":"$E$20","v":"Private Foreign Ownership"},null,null,{"$f":"'Language Tables'!$D$214","v":"Total Assets"},{"$f":"I1288+I1291+I1292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1280","v":20},null,null,null,null,null,{"$f":"'Language Tables'!$D$82","v":"Short-term debt (loan)"}]
[null,{"$f":"B1280","v":20},null,null,null,null,null,{"$f":"'Language Tables'!$D$83","v":"Trade payables"}]
[null,{"$f":"B1280","v":20},null,null,null,null,null,{"$f":"'Language Tables'!$D$86","v":"Other current liabilities"}]
[null,{"$f":"B1280","v":20},null,null,null,null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$215)","v":"  Total Current Liabilities"},{"$f":"SUM(I1295:I1298)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1280","v":20},null,null,null,null,null,{"$f":"'Language Tables'!$D$85","v":"Long-term Financial leases"}]
[null,{"$f":"B1280","v":20},null,null,null,null,null,{"$f":"'Language Tables'!$D$89","v":"Other long-term liabilities"}]
[null,{"$f":"B1280","v":20},null,null,null,null,null,{"$f":"'Language Tables'!$D$90","v":"Liabilities directly associated with assets held for sale"}]
[null,{"$f":"B1280","v":20},null,null,null,null,null,{"$f":"'Language Tables'!$D$217","v":"Total Liabilities"},{"$f":"I1299+I1303+I1304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1280","v":20},null,null,null,null,null,{"$f":"'Language Tables'!$D$93","v":"Other Equity"}]
[null,{"$f":"B1280","v":20},null,null,null,null,null,{"$f":"'Language Tables'!$D$218","v":"Total Equity"},{"$f":"SUM(I1306:I1307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1280","v":20},null,null,null,null,null,{"$f":"'Language Tables'!$D$220","v":"Consistency Check:"}]
[null,{"$f":"B1280","v":20},null,null,null,null,null,{"$f":"'Language Tables'!$D$221","v":"Assets = Liabilities + Equity"},{"$f":"IF(AND(I1293=0,I1309=0),\"\",IF(ROUND(I1293-I1309,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(J1293=0,J1309=0),\"\",IF(ROUND(J1293-J1309,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(K1293=0,K1309=0),\"\",IF(ROUND(K1293-K1309,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(L1293=0,L1309=0),\"\",IF(ROUND(L1293-L1309,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","",""]
[null,{"$f":"B1280","v":20},null,null,null,null,null,{"$f":"'Language Tables'!$D$111","v":"Income Statement"}]
[null,{"$f":"B1280","v":20},null,null,null,null,null,{"$f":"'Language Tables'!$D$112","v":"Revenues from trading activities"}]
[null,{"$f":"B1280","v":20},null,null,null,null,null,{"$f":"'Language Tables'!$D$222","v":"Cost Of Goods Sold (-)"}]
[null,{"$f":"B1280","v":20},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$223)","v":"  Gross Profit"},{"$f":"SUM(I1313:I1315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1280","v":20},null,null,null,null,null,{"$f":"'Language Tables'!$D$224","v":"Other operating expenses (- = expense)"}]
[null,{"$f":"B1280","v":20},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$225)","v":"  Operating Profit (EBIT)"},{"$f":"SUM(I1316:I1318)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1280","v":20},null,null,null,null,null,{"$f":"'Language Tables'!$D$227","v":"Finance Income (- = expense)"}]
[null,{"$f":"B1280","v":20},null,null,null,null,null,{"$f":"'Language Tables'!$D$228","v":"Other Non-operating Net Gain/Loss (- = loss)"}]
[null,{"$f":"B1280","v":20},null,null,null,null,null,{"$f":"'Language Tables'!$D$230","v":"Income Tax Expense (- = expense)"}]
[null,{"$f":"B1280","v":20},null,null,null,null,null,{"$f":"'Language Tables'!$D$231","v":"Gain/Loss from Discontinued Operations (- = loss)"}]
[null,{"$f":"B1280","v":20},null,null,null,null,null,{"$f":"'Language Tables'!$D$233","v":"Less Dividends (-)"}]
[null,{"$f":"B1280","v":20},null,null,null,null,null,{"$f":"'Language Tables'!$D$234","v":"Retained Earnings for the year"},{"$f":"SUM(I1326:I1327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1280","v":20},null,null,null,null,null,{"$f":"'Language Tables'!$D$225","v":"Operating Profit (EBIT)"},{"$f":"I1319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1280","v":20},null,null,null,null,null,{"$f":"'Language Tables'!$D$235","v":"Add back: Depreciation & Amortization"}]
[null,{"$f":"B1280","v":20},null,null,{"$f":"'Language Tables'!$D$236","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},null,null,{"$f":"'Language Tables'!$D$137","v":"Government Transactions"}]
[null,{"$f":"B1280","v":20},null,null,null,null,null,{"$f":"'Language Tables'!$D$138","v":"Guaranteed debt (outstanding stock)"}]
[null,{"$f":"B1280","v":20},null,null,null,null,null,{"$f":"'Language Tables'!$D$139","v":"Guaranteed debt (repayments)"}]
[null,{"$f":"B1280","v":20},null,null,null,null,null,{"$f":"'Language Tables'!$D$140","v":"Guaranteed debt (defaults)"}]
[null,{"$f":"B1280","v":20},null,null,null,null,null,{"$f":"'Language Tables'!$D$142","v":"On lending (repayments)"}]
[null,{"$f":"B1280","v":20},null,null,null,null,null,{"$f":"'Language Tables'!$D$143","v":"On lending (arrears)"}]
[null,{"$f":"B1280","v":20},null,null,null,null,null,{"$f":"'Language Tables'!$D$145","v":"Loans (repayments)"}]
[null,{"$f":"B1280","v":20},null,null,null,null,null,{"$f":"'Language Tables'!$D$146","v":"Loans (arrears)"}]
[null,{"$f":"B1280","v":20},null,null,null,null,null,{"$f":"'Language Tables'!$D$148","v":"Capital transfers"}]
[null,{"$f":"B1280","v":20},null,null,null,null,null,{"$f":"'Language Tables'!$D$149","v":"Equity injections"}]
[null,21,{"$f":"IF(OR(F1352='Language Tables'!$E$461,F1352='Language Tables'!$F$461,F1352='Language Tables'!$G$461,F1352='Language Tables'!$H$461), 'Language Tables'!$E$461,IF(OR(F1352='Language Tables'!$E$462,F1352='Language Tables'!$F$462,F1352='Language Tables'!$G$462,F1352='Language Tables'!$H$462), 'Language Tables'!$E$462,IF(OR(F1352='Language Tables'!$E$463,F1352='Language Tables'!$F$463,F1352='Language Tables'!$G$463,F1352='Language Tables'!$H$463),'Language Tables'!$E$463,IF(OR(F1352='Language Tables'!$E$464,F1352='Language Tables'!$F$464,F1352='Language Tables'!$G$464,F1352='Language Tables'!$H$464), 'Language Tables'!$E$464,IF(OR(F1352 = 'Language Tables'!$E$465,F1352 = 'Language Tables'!$F$465,F1352 = 'Language Tables'!$G$465,F1352 = 'Language Tables'!$H$465), 'Language Tables'!$E$465,IF(OR(F1352='Language Tables'!$E$466,F1352='Language Tables'!$F$466,F1352='Language Tables'!$G$466,F1352='Language Tables'!$H$466),'Language Tables'!$E$466,\"\"))))))","v":""},null,{"$f":"$C$5&B1347","v":"Company Information: SOE # 21"},null,null,{"$f":"'Language Tables'!$D$69","v":"Balance Sheet"}]
[null,{"$f":"B1347","v":21},null,null,{"$f":"$E$8","v":"Company Type"},null,"\u0080",{"$f":"'Language Tables'!$D$209","v":"Balance Sheet as of:"},{"$f":"First_Year","v":0},{"$f":"I1348+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,{"$f":"'Language Tables'!$D$239","v":"Comments"}]
[null,{"$f":"B1347","v":21},null,null,{"$f":"$E$10","v":"Company Acronym"},null,null,{"$f":"'Language Tables'!$D$70","v":"Assets"}]
[null,{"$f":"B1347","v":21},null,null,{"$f":"$E$11","v":"Full Name"},null,null,{"$f":"'Language Tables'!$D$72","v":"Cash and cash equivalents"}]
[null,{"$f":"B1347","v":21},null,null,{"$f":"$E$13","v":"Secondary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$74","v":"Inventory"}]
[null,{"$f":"B1347","v":21},null,null,{"$f":"$E$14","v":"Legal Form"},null,null,{"$f":"'Language Tables'!$D$75","v":"Other current assets"}]
[null,{"$f":"B1347","v":21},null,null,null,null,null,{"$f":"'Language Tables'!$D$77","v":"Net property, plant and equipment (Fixed Assets)"}]
[null,{"$f":"B1347","v":21},null,null,{"$f":"$E$17","v":"Domestic Central Government Ownership"},null,null,{"$f":"'Language Tables'!$D$78","v":"Other long-term assets"}]
[null,{"$f":"B1347","v":21},null,null,{"$f":"$E$19","v":"Private Domestic Ownership"},null,null,{"$f":"'Language Tables'!$D$79","v":"Assets held for sale"}]
[null,{"$f":"B1347","v":21},null,null,{"$f":"$E$20","v":"Private Foreign Ownership"},null,null,{"$f":"'Language Tables'!$D$214","v":"Total Assets"},{"$f":"I1355+I1358+I1359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1347","v":21},null,null,null,{"$f":"IF(SUM(F1357:F1360)<>1,'Language Tables'!$D$240,\"\")","v":"Ownership Stakes must Equal 100%"},null,{"$f":"'Language Tables'!$D$80","v":"Liabilities"}]
[null,{"$f":"B1347","v":21},null,null,null,null,null,{"$f":"'Language Tables'!$D$82","v":"Short-term debt (loan)"}]
[null,{"$f":"B1347","v":21},null,null,null,null,null,{"$f":"'Language Tables'!$D$84","v":"Short-term Financial leases"}]
[null,{"$f":"B1347","v":21},null,null,null,null,null,{"$f":"'Language Tables'!$D$86","v":"Other current liabilities"}]
[null,{"$f":"B1347","v":21},null,null,null,null,null,{"$f":"'Language Tables'!$D$88","v":"Long-term debt (loan)"}]
[null,{"$f":"B1347","v":21},null,null,null,null,null,{"$f":"'Language Tables'!$D$85","v":"Long-term Financial leases"}]
[null,{"$f":"B1347","v":21},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$216)","v":"  Total Non-Current Liabilities"},{"$f":"SUM(I1367:I1369)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1347","v":21},null,null,null,null,null,{"$f":"'Language Tables'!$D$90","v":"Liabilities directly associated with assets held for sale"}]
[null,{"$f":"B1347","v":21},null,null,null,null,null,{"$f":"'Language Tables'!$D$92","v":"Retained earnings"}]
[null,{"$f":"B1347","v":21},null,null,null,null,null,{"$f":"'Language Tables'!$D$93","v":"Other Equity"}]
[null,{"$f":"B1347","v":21},null,null,null,null,null,{"$f":"'Language Tables'!$D$219","v":"Total Liabilities And Equity"},{"$f":"I1372+I1375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1347","v":21},null,null,null,null,null,{"$f":"'Language Tables'!$D$220","v":"Consistency Check:"}]
[null,{"$f":"B1347","v":21},null,null,null,null,null,{"$f":"'Language Tables'!$D$111","v":"Income Statement"}]
[null,{"$f":"B1347","v":21},null,null,null,null,null,{"$f":"'Language Tables'!$D$112","v":"Revenues from trading activities"}]
[null,{"$f":"B1347","v":21},null,null,null,null,null,{"$f":"'Language Tables'!$D$222","v":"Cost Of Goods Sold (-)"}]
[null,{"$f":"B1347","v":21},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$223)","v":"  Gross Profit"},{"$f":"SUM(I1380:I1382)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1347","v":21},null,null,null,null,null,{"$f":"'Language Tables'!$D$224","v":"Other operating expenses (- = expense)"}]
[null,{"$f":"B1347","v":21},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$225)","v":"  Operating Profit (EBIT)"},{"$f":"SUM(I1383:I1385)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1347","v":21},null,null,null,null,null,{"$f":"'Language Tables'!$D$226","v":"Finance Costs (- = expense)"}]
[null,{"$f":"B1347","v":21},null,null,null,null,null,{"$f":"'Language Tables'!$D$227","v":"Finance Income (- = expense)"}]
[null,{"$f":"B1347","v":21},null,null,null,null,null,{"$f":"'Language Tables'!$D$229","v":"Net Profit Before Tax"},{"$f":"I1386+ SUM(I1387:I1389)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1347","v":21},null,null,null,null,null,{"$f":"'Language Tables'!$D$230","v":"Income Tax Expense (- = expense)"}]
[null,{"$f":"B1347","v":21},null,null,null,null,null,{"$f":"'Language Tables'!$D$232","v":"Net Profit"},{"$f":"I1390+ SUM(I1391:I1392)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1347","v":21},null,null,null,null,null,{"$f":"'Language Tables'!$D$233","v":"Less Dividends (-)"}]
[null,{"$f":"B1347","v":21}]
[null,{"$f":"B1347","v":21},null,null,null,null,null,{"$f":"'Language Tables'!$D$225","v":"Operating Profit (EBIT)"},{"$f":"I1386","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1347","v":21},null,null,null,null,null,{"$f":"'Language Tables'!$D$20","v":"EBITDA"},{"$f":"I1397+I1398","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1347","v":21},null,null,{"$f":"'Language Tables'!$D$236","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},null,null,{"$f":"'Language Tables'!$D$137","v":"Government Transactions"}]
[null,{"$f":"B1347","v":21},null,null,null,null,null,{"$f":"'Language Tables'!$D$139","v":"Guaranteed debt (repayments)"}]
[null,{"$f":"B1347","v":21},null,null,null,null,null,{"$f":"'Language Tables'!$D$140","v":"Guaranteed debt (defaults)"}]
[null,{"$f":"B1347","v":21},null,null,null,null,null,{"$f":"'Language Tables'!$D$142","v":"On lending (repayments)"}]
[null,{"$f":"B1347","v":21},null,null,null,null,null,{"$f":"'Language Tables'!$D$143","v":"On lending (arrears)"}]
[null,{"$f":"B1347","v":21},null,null,null,null,null,{"$f":"'Language Tables'!$D$145","v":"Loans (repayments)"}]
[null,{"$f":"B1347","v":21},null,null,null,null,null,{"$f":"'Language Tables'!$D$146","v":"Loans (arrears)"}]
[null,{"$f":"B1347","v":21},null,null,null,null,null,{"$f":"'Language Tables'!$D$147","v":"Current transfers"}]
[null,{"$f":"B1347","v":21},null,null,null,null,null,{"$f":"'Language Tables'!$D$148","v":"Capital transfers"}]
[null,{"$f":"B1347","v":21}]
[null,22,{"$f":"IF(OR(F1419='Language Tables'!$E$461,F1419='Language Tables'!$F$461,F1419='Language Tables'!$G$461,F1419='Language Tables'!$H$461), 'Language Tables'!$E$461,IF(OR(F1419='Language Tables'!$E$462,F1419='Language Tables'!$F$462,F1419='Language Tables'!$G$462,F1419='Language Tables'!$H$462), 'Language Tables'!$E$462,IF(OR(F1419='Language Tables'!$E$463,F1419='Language Tables'!$F$463,F1419='Language Tables'!$G$463,F1419='Language Tables'!$H$463),'Language Tables'!$E$463,IF(OR(F1419='Language Tables'!$E$464,F1419='Language Tables'!$F$464,F1419='Language Tables'!$G$464,F1419='Language Tables'!$H$464), 'Language Tables'!$E$464,IF(OR(F1419 = 'Language Tables'!$E$465,F1419 = 'Language Tables'!$F$465,F1419 = 'Language Tables'!$G$465,F1419 = 'Language Tables'!$H$465), 'Language Tables'!$E$465,IF(OR(F1419='Language Tables'!$E$466,F1419='Language Tables'!$F$466,F1419='Language Tables'!$G$466,F1419='Language Tables'!$H$466),'Language Tables'!$E$466,\"\"))))))","v":""},null,{"$f":"$C$5&B1414","v":"Company Information: SOE # 22"},null,null,{"$f":"'Language Tables'!$D$69","v":"Balance Sheet"}]
[null,{"$f":"B1414","v":22},null,null,{"$f":"$E$9","v":"Fin / NonFin"},{"$f":"IF(OR(F1415='Language Tables'!$E$474,F1415='Language Tables'!$F$474,F1415='Language Tables'!$G$474,F1415='Language Tables'!$H$474),\"NonFin\",IF(OR(F1415='Language Tables'!$E$475,F1415='Language Tables'!$F$475,F1415='Language Tables'!$G$475,F1415='Language Tables'!$H$475),\"Fin\",\"\"))","v":""},null,{"$f":"'Language Tables'!$D$210","v":"Currency"},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0}]
[null,{"$f":"B1414","v":22},null,null,{"$f":"$E$10","v":"Company Acronym"},null,null,{"$f":"'Language Tables'!$D$70","v":"Assets"}]
[null,{"$f":"B1414","v":22},null,null,{"$f":"$E$12","v":"Primary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$73","v":"Trade receivables"}]
[null,{"$f":"B1414","v":22},null,null,{"$f":"$E$13","v":"Secondary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$74","v":"Inventory"}]
[null,{"$f":"B1414","v":22},null,null,{"$f":"$E$15","v":"Government Shareholder"},null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$211)","v":"  Total Current Assets"},{"$f":"SUM(I1418:I1421)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1414","v":22},null,null,null,null,null,{"$f":"'Language Tables'!$D$77","v":"Net property, plant and equipment (Fixed Assets)"}]
[null,{"$f":"B1414","v":22},null,null,{"$f":"$E$18","v":"Domestic Subnational Government Ownership"},null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$213)","v":"  Total Non-current Assets"},{"$f":"SUM(I1423:I1424)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1414","v":22},null,null,{"$f":"$E$19","v":"Private Domestic Ownership"},null,null,{"$f":"'Language Tables'!$D$79","v":"Assets held for sale"}]
[null,{"$f":"B1414","v":22},null,null,null,{"$f":"IF(SUM(F1424:F1427)<>1,'Language Tables'!$D$240,\"\")","v":"Ownership Stakes must Equal 100%"},null,{"$f":"'Language Tables'!$D$80","v":"Liabilities"}]
[null,{"$f":"B1414","v":22},null,null,null,null,null,{"$f":"'Language Tables'!$D$82","v":"Short-term debt (loan)"}]
[null,{"$f":"B1414","v":22},null,null,null,null,null,{"$f":"'Language Tables'!$D$84","v":"Short-term Financial leases"}]
[null,{"$f":"B1414","v":22},null,null,null,null,null,{"$f":"'Language Tables'!$D$86","v":"Other current liabilities"}]
[null,{"$f":"B1414","v":22},null,null,null,null,null,{"$f":"'Language Tables'!$D$88","v":"Long-term debt (loan)"}]
[null,{"$f":"B1414","v":22},null,null,null,null,null,{"$f":"'Language Tables'!$D$85","v":"Long-term Financial leases"}]
[null,{"$f":"B1414","v":22},null,null,null,null,null,{"$f":"'Language Tables'!$D$89","v":"Other long-term liabilities"}]
[null,{"$f":"B1414","v":22},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$216)","v":"  Total Non-Current Liabilities"},{"$f":"SUM(I1434:I1436)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1414","v":22},null,null,null,null,null,{"$f":"'Language Tables'!$D$217","v":"Total Liabilities"},{"$f":"I1433+I1437+I1438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1414","v":22},null,null,null,null,null,{"$f":"'Language Tables'!$D$92","v":"Retained earnings"}]
[null,{"$f":"B1414","v":22},null,null,null,null,null,{"$f":"'Language Tables'!$D$218","v":"Total Equity"},{"$f":"SUM(I1440:I1441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1414","v":22},null,null,null,null,null,{"$f":"'Language Tables'!$D$219","v":"Total Liabilities And Equity"},{"$f":"I1439+I1442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1414","v":22},null,null,null,null,null,{"$f":"'Language Tables'!$D$221","v":"Assets = Liabilities + Equity"},{"$f":"IF(AND(I1427=0,I1443=0),\"\",IF(ROUND(I1427-I1443,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(J1427=0,J1443=0),\"\",IF(ROUND(J1427-J1443,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(K1427=0,K1443=0),\"\",IF(ROUND(K1427-K1443,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(L1427=0,L1443=0),\"\",IF(ROUND(L1427-L1443,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","",""]
[null,{"$f":"B1414","v":22},null,null,null,null,null,{"$f":"'Language Tables'!$D$111","v":"Income Statement"}]
[null,{"$f":"B1414","v":22},null,null,null,null,null,{"$f":"'Language Tables'!$D$113","v":"Government transfers received"}]
[null,{"$f":"B1414","v":22},null,null,null,null,null,{"$f":"'Language Tables'!$D$222","v":"Cost Of Goods Sold (-)"}]
[null,{"$f":"B1414","v":22},null,null,null,null,null,{"$f":"'Language Tables'!$D$115","v":"Other operating income"}]
[null,{"$f":"B1414","v":22},null,null,null,null,null,{"$f":"'Language Tables'!$D$224","v":"Other operating expenses (- = expense)"}]
[null,{"$f":"B1414","v":22},null,null,null,null,null,{"$f":"'Language Tables'!$D$226","v":"Finance Costs (- = expense)"}]
[null,{"$f":"B1414","v":22},null,null,null,null,null,{"$f":"'Language Tables'!$D$227","v":"Finance Income (- = expense)"}]
[null,{"$f":"B1414","v":22},null,null,null,null,null,{"$f":"'Language Tables'!$D$229","v":"Net Profit Before Tax"},{"$f":"I1453+ SUM(I1454:I1456)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1414","v":22},null,null,null,null,null,{"$f":"'Language Tables'!$D$230","v":"Income Tax Expense (- = expense)"}]
[null,{"$f":"B1414","v":22},null,null,null,null,null,{"$f":"'Language Tables'!$D$231","v":"Gain/Loss from Discontinued Operations (- = loss)"}]
[null,{"$f":"B1414","v":22},null,null,null,null,null,{"$f":"'Language Tables'!$D$232","v":"Net Profit"},{"$f":"I1457+ SUM(I1458:I1459)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1414","v":22},null,null,null,null,null,{"$f":"'Language Tables'!$D$234","v":"Retained Earnings for the year"},{"$f":"SUM(I1460:I1461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1414","v":22}]
[null,{"$f":"B1414","v":22},null,null,null,null,null,{"$f":"'Language Tables'!$D$235","v":"Add back: Depreciation & Amortization"}]
[null,{"$f":"B1414","v":22},null,null,null,null,null,{"$f":"'Language Tables'!$D$20","v":"EBITDA"},{"$f":"I1464+I1465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1414","v":22},null,null,null,null,null,{"$f":"'Language Tables'!$D$138","v":"Guaranteed debt (outstanding stock)"}]
[null,{"$f":"B1414","v":22},null,null,null,null,null,{"$f":"'Language Tables'!$D$139","v":"Guaranteed debt (repayments)"}]
[null,{"$f":"B1414","v":22},null,null,null,null,null,{"$f":"'Language Tables'!$D$141","v":"On lending (stock)"}]
[null,{"$f":"B1414","v":22},null,null,null,null,null,{"$f":"'Language Tables'!$D$142","v":"On lending (repayments)"}]
[null,{"$f":"B1414","v":22},null,null,null,null,null,{"$f":"'Language Tables'!$D$144","v":"Loans (stock)"}]
[null,{"$f":"B1414","v":22},null,null,null,null,null,{"$f":"'Language Tables'!$D$145","v":"Loans (repayments)"}]
[null,{"$f":"B1414","v":22},null,null,null,null,null,{"$f":"'Language Tables'!$D$147","v":"Current transfers"}]
[null,{"$f":"B1414","v":22},null,null,null,null,null,{"$f":"'Language Tables'!$D$148","v":"Capital transfers"}]
[null,{"$f":"B1414","v":22}]
[null,23,{"$f":"IF(OR(F1486='Language Tables'!$E$461,F1486='Language Tables'!$F$461,F1486='Language Tables'!$G$461,F1486='Language Tables'!$H$461), 'Language Tables'!$E$461,IF(OR(F1486='Language Tables'!$E$462,F1486='Language Tables'!$F$462,F1486='Language Tables'!$G$462,F1486='Language Tables'!$H$462), 'Language Tables'!$E$462,IF(OR(F1486='Language Tables'!$E$463,F1486='Language Tables'!$F$463,F1486='Language Tables'!$G$463,F1486='Language Tables'!$H$463),'Language Tables'!$E$463,IF(OR(F1486='Language Tables'!$E$464,F1486='Language Tables'!$F$464,F1486='Language Tables'!$G$464,F1486='Language Tables'!$H$464), 'Language Tables'!$E$464,IF(OR(F1486 = 'Language Tables'!$E$465,F1486 = 'Language Tables'!$F$465,F1486 = 'Language Tables'!$G$465,F1486 = 'Language Tables'!$H$465), 'Language Tables'!$E$465,IF(OR(F1486='Language Tables'!$E$466,F1486='Language Tables'!$F$466,F1486='Language Tables'!$G$466,F1486='Language Tables'!$H$466),'Language Tables'!$E$466,\"\"))))))","v":""},null,{"$f":"$C$5&B1481","v":"Company Information: SOE # 23"},null,null,{"$f":"'Language Tables'!$D$69","v":"Balance Sheet"}]
[null,{"$f":"B1481","v":23},null,null,{"$f":"$E$9","v":"Fin / NonFin"},{"$f":"IF(OR(F1482='Language Tables'!$E$474,F1482='Language Tables'!$F$474,F1482='Language Tables'!$G$474,F1482='Language Tables'!$H$474),\"NonFin\",IF(OR(F1482='Language Tables'!$E$475,F1482='Language Tables'!$F$475,F1482='Language Tables'!$G$475,F1482='Language Tables'!$H$475),\"Fin\",\"\"))","v":""},null,{"$f":"'Language Tables'!$D$210","v":"Currency"},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0}]
[null,{"$f":"B1481","v":23},null,null,{"$f":"$E$10","v":"Company Acronym"},null,null,{"$f":"'Language Tables'!$D$70","v":"Assets"}]
[null,{"$f":"B1481","v":23},null,null,{"$f":"$E$11","v":"Full Name"},null,null,{"$f":"'Language Tables'!$D$72","v":"Cash and cash equivalents"}]
[null,{"$f":"B1481","v":23},null,null,{"$f":"$E$12","v":"Primary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$73","v":"Trade receivables"}]
[null,{"$f":"B1481","v":23},null,null,{"$f":"$E$14","v":"Legal Form"},null,null,{"$f":"'Language Tables'!$D$75","v":"Other current assets"}]
[null,{"$f":"B1481","v":23},null,null,{"$f":"$E$15","v":"Government Shareholder"},null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$211)","v":"  Total Current Assets"},{"$f":"SUM(I1485:I1488)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1481","v":23},null,null,{"$f":"$E$17","v":"Domestic Central Government Ownership"},null,null,{"$f":"'Language Tables'!$D$78","v":"Other long-term assets"}]
[null,{"$f":"B1481","v":23},null,null,{"$f":"$E$18","v":"Domestic Subnational Government Ownership"},null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$213)","v":"  Total Non-current Assets"},{"$f":"SUM(I1490:I1491)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1481","v":23},null,null,{"$f":"$E$20","v":"Private Foreign Ownership"},null,null,{"$f":"'Language Tables'!$D$214","v":"Total Assets"},{"$f":"I1489+I1492+I1493","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1481","v":23},null,null,null,{"$f":"IF(SUM(F1491:F1494)<>1,'Language Tables'!$D$240,\"\")","v":"Ownership Stakes must Equal 100%"},null,{"$f":"'Language Tables'!$D$80","v":"Liabilities"}]
[null,{"$f":"B1481","v":23},null,null,null,null,null,{"$f":"'Language Tables'!$D$83","v":"Trade payables"}]
[null,{"$f":"B1481","v":23},null,null,null,null,null,{"$f":"'Language Tables'!$D$84","v":"Short-term Financial leases"}]
[null,{"$f":"B1481","v":23},null,null,null,null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$215)","v":"  Total Current Liabilities"},{"$f":"SUM(I1496:I1499)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1481","v":23},null,null,null,null,null,{"$f":"'Language Tables'!$D$88","v":"Long-term debt (loan)"}]
[null,{"$f":"B1481","v":23},null,null,null,null,null,{"$f":"'Language Tables'!$D$89","v":"Other long-term liabilities"}]
[null,{"$f":"B1481","v":23},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$216)","v":"  Total Non-Current Liabilities"},{"$f":"SUM(I1501:I1503)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1481","v":23},null,null,null,null,null,{"$f":"'Language Tables'!$D$217","v":"Total Liabilities"},{"$f":"I1500+I1504+I1505","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1481","v":23},null,null,null,null,null,{"$f":"'Language Tables'!$D$92","v":"Retained earnings"}]
[null,{"$f":"B1481","v":23},null,null,null,null,null,{"$f":"'Language Tables'!$D$218","v":"Total Equity"},{"$f":"SUM(I1507:I1508)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1481","v":23},null,null,null,null,null,{"$f":"'Language Tables'!$D$219","v":"Total Liabilities And Equity"},{"$f":"I1506+I1509","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1481","v":23},null,null,null,null,null,{"$f":"'Language Tables'!$D$220","v":"Consistency Check:"}]
[null,{"$f":"B1481","v":23},null,null,null,null,null,{"$f":"'Language Tables'!$D$221","v":"Assets = Liabilities + Equity"},{"$f":"IF(AND(I1494=0,I1510=0),\"\",IF(ROUND(I1494-I1510,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(J1494=0,J1510=0),\"\",IF(ROUND(J1494-J1510,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(K1494=0,K1510=0),\"\",IF(ROUND(K1494-K1510,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(L1494=0,L1510=0),\"\",IF(ROUND(L1494-L1510,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","",""]
[null,{"$f":"B1481","v":23},null,null,null,null,null,{"$f":"'Language Tables'!$D$112","v":"Revenues from trading activities"}]
[null,{"$f":"B1481","v":23},null,null,null,null,null,{"$f":"'Language Tables'!$D$113","v":"Government transfers received"}]
[null,{"$f":"B1481","v":23},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$223)","v":"  Gross Profit"},{"$f":"SUM(I1514:I1516)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1481","v":23},null,null,null,null,null,{"$f":"'Language Tables'!$D$115","v":"Other operating income"}]
[null,{"$f":"B1481","v":23},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$225)","v":"  Operating Profit (EBIT)"},{"$f":"SUM(I1517:I1519)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1481","v":23},null,null,null,null,null,{"$f":"'Language Tables'!$D$226","v":"Finance Costs (- = expense)"}]
[null,{"$f":"B1481","v":23},null,null,null,null,null,{"$f":"'Language Tables'!$D$228","v":"Other Non-operating Net Gain/Loss (- = loss)"}]
[null,{"$f":"B1481","v":23},null,null,null,null,null,{"$f":"'Language Tables'!$D$229","v":"Net Profit Before Tax"},{"$f":"I1520+ SUM(I1521:I1523)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1481","v":23},null,null,null,null,null,{"$f":"'Language Tables'!$D$231","v":"Gain/Loss from Discontinued Operations (- = loss)"}]
[null,{"$f":"B1481","v":23},null,null,null,null,null,{"$f":"'Language Tables'!$D$232","v":"Net Profit"},{"$f":"I1524+ SUM(I1525:I1526)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1481","v":23},null,null,null,null,null,{"$f":"'Language Tables'!$D$234","v":"Retained Earnings for the year"},{"$f":"SUM(I1527:I1528)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1481","v":23}]
[null,{"$f":"B1481","v":23},null,null,null,null,null,{"$f":"'Language Tables'!$D$235","v":"Add back: Depreciation & Amortization"}]
[null,{"$f":"B1481","v":23},null,null,null,null,null,{"$f":"'Language Tables'!$D$20","v":"EBITDA"},{"$f":"I1531+I1532","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1481","v":23},null,null,{"$f":"'Language Tables'!$D$236","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},null,null,{"$f":"'Language Tables'!$D$137","v":"Government Transactions"}]
[null,{"$f":"B1481","v":23},null,null,null,null,null,{"$f":"'Language Tables'!$D$138","v":"Guaranteed debt (outstanding stock)"}]
[null,{"$f":"B1481","v":23},null,null,null,null,null,{"$f":"'Language Tables'!$D$140","v":"Guaranteed debt (defaults)"}]
[null,{"$f":"B1481","v":23},null,null,null,null,null,{"$f":"'Language Tables'!$D$141","v":"On lending (stock)"}]
[null,{"$f":"B1481","v":23},null,null,null,null,null,{"$f":"'Language Tables'!$D$143","v":"On lending (arrears)"}]
[null,{"$f":"B1481","v":23},null,null,null,null,null,{"$f":"'Language Tables'!$D$144","v":"Loans (stock)"}]
[null,{"$f":"B1481","v":23},null,null,null,null,null,{"$f":"'Language Tables'!$D$146","v":"Loans (arrears)"}]
[null,{"$f":"B1481","v":23},null,null,null,null,null,{"$f":"'Language Tables'!$D$147","v":"Current transfers"}]
[null,{"$f":"B1481","v":23},null,null,null,null,null,{"$f":"'Language Tables'!$D$149","v":"Equity injections"}]
[null,{"$f":"B1481","v":23}]
[null,{"$f":"B1548","v":24},null,null,{"$f":"$E$8","v":"Company Type"},null,"\u0080",{"$f":"'Language Tables'!$D$209","v":"Balance Sheet as of:"},{"$f":"First_Year","v":0},{"$f":"I1549+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,{"$f":"'Language Tables'!$D$239","v":"Comments"}]
[null,{"$f":"B1548","v":24},null,null,{"$f":"$E$9","v":"Fin / NonFin"},{"$f":"IF(OR(F1549='Language Tables'!$E$474,F1549='Language Tables'!$F$474,F1549='Language Tables'!$G$474,F1549='Language Tables'!$H$474),\"NonFin\",IF(OR(F1549='Language Tables'!$E$475,F1549='Language Tables'!$F$475,F1549='Language Tables'!$G$475,F1549='Language Tables'!$H$475),\"Fin\",\"\"))","v":""},null,{"$f":"'Language Tables'!$D$210","v":"Currency"},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0}]
[null,{"$f":"B1548","v":24},null,null,{"$f":"$E$11","v":"Full Name"},null,null,{"$f":"'Language Tables'!$D$72","v":"Cash and cash equivalents"}]
[null,{"$f":"B1548","v":24},null,null,{"$f":"$E$12","v":"Primary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$73","v":"Trade receivables"}]
[null,{"$f":"B1548","v":24},null,null,{"$f":"$E$14","v":"Legal Form"},null,null,{"$f":"'Language Tables'!$D$75","v":"Other current assets"}]
[null,{"$f":"B1548","v":24},null,null,{"$f":"$E$15","v":"Government Shareholder"},null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$211)","v":"  Total Current Assets"},{"$f":"SUM(I1552:I1555)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1548","v":24},null,null,{"$f":"$E$17","v":"Domestic Central Government Ownership"},null,null,{"$f":"'Language Tables'!$D$78","v":"Other long-term assets"}]
[null,{"$f":"B1548","v":24},null,null,{"$f":"$E$18","v":"Domestic Subnational Government Ownership"},null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$213)","v":"  Total Non-current Assets"},{"$f":"SUM(I1557:I1558)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1548","v":24},null,null,{"$f":"$E$19","v":"Private Domestic Ownership"},null,null,{"$f":"'Language Tables'!$D$79","v":"Assets held for sale"}]
[null,{"$f":"B1548","v":24},null,null,{"$f":"$E$20","v":"Private Foreign Ownership"},null,null,{"$f":"'Language Tables'!$D$214","v":"Total Assets"},{"$f":"I1556+I1559+I1560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1548","v":24},null,null,null,null,null,{"$f":"'Language Tables'!$D$82","v":"Short-term debt (loan)"}]
[null,{"$f":"B1548","v":24},null,null,null,null,null,{"$f":"'Language Tables'!$D$83","v":"Trade payables"}]
[null,{"$f":"B1548","v":24},null,null,null,null,null,{"$f":"'Language Tables'!$D$86","v":"Other current liabilities"}]
[null,{"$f":"B1548","v":24},null,null,null,null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$215)","v":"  Total Current Liabilities"},{"$f":"SUM(I1563:I1566)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1548","v":24},null,null,null,null,null,{"$f":"'Language Tables'!$D$85","v":"Long-term Financial leases"}]
[null,{"$f":"B1548","v":24},null,null,null,null,null,{"$f":"'Language Tables'!$D$89","v":"Other long-term liabilities"}]
[null,{"$f":"B1548","v":24},null,null,null,null,null,{"$f":"'Language Tables'!$D$90","v":"Liabilities directly associated with assets held for sale"}]
[null,{"$f":"B1548","v":24},null,null,null,null,null,{"$f":"'Language Tables'!$D$217","v":"Total Liabilities"},{"$f":"I1567+I1571+I1572","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1548","v":24},null,null,null,null,null,{"$f":"'Language Tables'!$D$93","v":"Other Equity"}]
[null,{"$f":"B1548","v":24},null,null,null,null,null,{"$f":"'Language Tables'!$D$218","v":"Total Equity"},{"$f":"SUM(I1574:I1575)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1548","v":24},null,null,null,null,null,{"$f":"'Language Tables'!$D$220","v":"Consistency Check:"}]
[null,{"$f":"B1548","v":24},null,null,null,null,null,{"$f":"'Language Tables'!$D$221","v":"Assets = Liabilities + Equity"},{"$f":"IF(AND(I1561=0,I1577=0),\"\",IF(ROUND(I1561-I1577,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(J1561=0,J1577=0),\"\",IF(ROUND(J1561-J1577,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(K1561=0,K1577=0),\"\",IF(ROUND(K1561-K1577,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(L1561=0,L1577=0),\"\",IF(ROUND(L1561-L1577,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","",""]
[null,{"$f":"B1548","v":24},null,null,null,null,null,{"$f":"'Language Tables'!$D$112","v":"Revenues from trading activities"}]
[null,{"$f":"B1548","v":24},null,null,null,null,null,{"$f":"'Language Tables'!$D$113","v":"Government transfers received"}]
[null,{"$f":"B1548","v":24},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$223)","v":"  Gross Profit"},{"$f":"SUM(I1581:I1583)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1548","v":24},null,null,null,null,null,{"$f":"'Language Tables'!$D$115","v":"Other operating income"}]
[null,{"$f":"B1548","v":24},null,null,null,null,null,{"$f":"'Language Tables'!$D$224","v":"Other operating expenses (- = expense)"}]
[null,{"$f":"B1548","v":24},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$225)","v":"  Operating Profit (EBIT)"},{"$f":"SUM(I1584:I1586)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1548","v":24},null,null,null,null,null,{"$f":"'Language Tables'!$D$227","v":"Finance Income (- = expense)"}]
[null,{"$f":"B1548","v":24},null,null,null,null,null,{"$f":"'Language Tables'!$D$228","v":"Other Non-operating Net Gain/Loss (- = loss)"}]
[null,{"$f":"B1548","v":24},null,null,null,null,null,{"$f":"'Language Tables'!$D$230","v":"Income Tax Expense (- = expense)"}]
[null,{"$f":"B1548","v":24},null,null,null,null,null,{"$f":"'Language Tables'!$D$231","v":"Gain/Loss from Discontinued Operations (- = loss)"}]
[null,{"$f":"B1548","v":24},null,null,null,null,null,{"$f":"'Language Tables'!$D$233","v":"Less Dividends (-)"}]
[null,{"$f":"B1548","v":24},null,null,null,null,null,{"$f":"'Language Tables'!$D$234","v":"Retained Earnings for the year"},{"$f":"SUM(I1594:I1595)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1548","v":24},null,null,null,null,null,{"$f":"'Language Tables'!$D$225","v":"Operating Profit (EBIT)"},{"$f":"I1587","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1548","v":24},null,null,null,null,null,{"$f":"'Language Tables'!$D$235","v":"Add back: Depreciation & Amortization"}]
[null,{"$f":"B1548","v":24},null,null,{"$f":"'Language Tables'!$D$236","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},null,null,{"$f":"'Language Tables'!$D$137","v":"Government Transactions"}]
[null,{"$f":"B1548","v":24},null,null,null,null,null,{"$f":"'Language Tables'!$D$138","v":"Guaranteed debt (outstanding stock)"}]
[null,{"$f":"B1548","v":24},null,null,null,null,null,{"$f":"'Language Tables'!$D$140","v":"Guaranteed debt (defaults)"}]
[null,{"$f":"B1548","v":24},null,null,null,null,null,{"$f":"'Language Tables'!$D$141","v":"On lending (stock)"}]
[null,{"$f":"B1548","v":24},null,null,null,null,null,{"$f":"'Language Tables'!$D$143","v":"On lending (arrears)"}]
[null,{"$f":"B1548","v":24},null,null,null,null,null,{"$f":"'Language Tables'!$D$144","v":"Loans (stock)"}]
[null,{"$f":"B1548","v":24},null,null,null,null,null,{"$f":"'Language Tables'!$D$145","v":"Loans (repayments)"}]
[null,{"$f":"B1548","v":24},null,null,null,null,null,{"$f":"'Language Tables'!$D$146","v":"Loans (arrears)"}]
[null,{"$f":"B1548","v":24},null,null,null,null,null,{"$f":"'Language Tables'!$D$148","v":"Capital transfers"}]
[null,{"$f":"B1548","v":24},null,null,null,null,null,{"$f":"'Language Tables'!$D$149","v":"Equity injections"}]
[null,25,{"$f":"IF(OR(F1620='Language Tables'!$E$461,F1620='Language Tables'!$F$461,F1620='Language Tables'!$G$461,F1620='Language Tables'!$H$461), 'Language Tables'!$E$461,IF(OR(F1620='Language Tables'!$E$462,F1620='Language Tables'!$F$462,F1620='Language Tables'!$G$462,F1620='Language Tables'!$H$462), 'Language Tables'!$E$462,IF(OR(F1620='Language Tables'!$E$463,F1620='Language Tables'!$F$463,F1620='Language Tables'!$G$463,F1620='Language Tables'!$H$463),'Language Tables'!$E$463,IF(OR(F1620='Language Tables'!$E$464,F1620='Language Tables'!$F$464,F1620='Language Tables'!$G$464,F1620='Language Tables'!$H$464), 'Language Tables'!$E$464,IF(OR(F1620 = 'Language Tables'!$E$465,F1620 = 'Language Tables'!$F$465,F1620 = 'Language Tables'!$G$465,F1620 = 'Language Tables'!$H$465), 'Language Tables'!$E$465,IF(OR(F1620='Language Tables'!$E$466,F1620='Language Tables'!$F$466,F1620='Language Tables'!$G$466,F1620='Language Tables'!$H$466),'Language Tables'!$E$466,\"\"))))))","v":""},null,{"$f":"$C$5&B1615","v":"Company Information: SOE # 25"},null,null,{"$f":"'Language Tables'!$D$69","v":"Balance Sheet"}]
[null,{"$f":"B1615","v":25},null,null,{"$f":"$E$8","v":"Company Type"},null,"\u0080",{"$f":"'Language Tables'!$D$209","v":"Balance Sheet as of:"},{"$f":"First_Year","v":0},{"$f":"I1616+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,{"$f":"'Language Tables'!$D$239","v":"Comments"}]
[null,{"$f":"B1615","v":25},null,null,{"$f":"$E$10","v":"Company Acronym"},null,null,{"$f":"'Language Tables'!$D$70","v":"Assets"}]
[null,{"$f":"B1615","v":25},null,null,{"$f":"$E$11","v":"Full Name"},null,null,{"$f":"'Language Tables'!$D$72","v":"Cash and cash equivalents"}]
[null,{"$f":"B1615","v":25},null,null,{"$f":"$E$13","v":"Secondary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$74","v":"Inventory"}]
[null,{"$f":"B1615","v":25},null,null,{"$f":"$E$14","v":"Legal Form"},null,null,{"$f":"'Language Tables'!$D$75","v":"Other current assets"}]
[null,{"$f":"B1615","v":25},null,null,null,null,null,{"$f":"'Language Tables'!$D$77","v":"Net property, plant and equipment (Fixed Assets)"}]
[null,{"$f":"B1615","v":25},null,null,{"$f":"$E$17","v":"Domestic Central Government Ownership"},null,null,{"$f":"'Language Tables'!$D$78","v":"Other long-term assets"}]
[null,{"$f":"B1615","v":25},null,null,{"$f":"$E$19","v":"Private Domestic Ownership"},null,null,{"$f":"'Language Tables'!$D$79","v":"Assets held for sale"}]
[null,{"$f":"B1615","v":25},null,null,{"$f":"$E$20","v":"Private Foreign Ownership"},null,null,{"$f":"'Language Tables'!$D$214","v":"Total Assets"},{"$f":"I1623+I1626+I1627","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1615","v":25},null,null,null,null,null,{"$f":"'Language Tables'!$D$82","v":"Short-term debt (loan)"}]
[null,{"$f":"B1615","v":25},null,null,null,null,null,{"$f":"'Language Tables'!$D$83","v":"Trade payables"}]
[null,{"$f":"B1615","v":25},null,null,null,null,null,{"$f":"'Language Tables'!$D$86","v":"Other current liabilities"}]
[null,{"$f":"B1615","v":25},null,null,null,null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$215)","v":"  Total Current Liabilities"},{"$f":"SUM(I1630:I1633)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1615","v":25},null,null,null,null,null,{"$f":"'Language Tables'!$D$88","v":"Long-term debt (loan)"}]
[null,{"$f":"B1615","v":25},null,null,null,null,null,{"$f":"'Language Tables'!$D$85","v":"Long-term Financial leases"}]
[null,{"$f":"B1615","v":25},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$216)","v":"  Total Non-Current Liabilities"},{"$f":"SUM(I1635:I1637)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1615","v":25},null,null,null,null,null,{"$f":"'Language Tables'!$D$90","v":"Liabilities directly associated with assets held for sale"}]
[null,{"$f":"B1615","v":25},null,null,null,null,null,{"$f":"'Language Tables'!$D$92","v":"Retained earnings"}]
[null,{"$f":"B1615","v":25},null,null,null,null,null,{"$f":"'Language Tables'!$D$93","v":"Other Equity"}]
[null,{"$f":"B1615","v":25},null,null,null,null,null,{"$f":"'Language Tables'!$D$219","v":"Total Liabilities And Equity"},{"$f":"I1640+I1643","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1615","v":25},null,null,null,null,null,{"$f":"'Language Tables'!$D$220","v":"Consistency Check:"}]
[null,{"$f":"B1615","v":25},null,null,null,null,null,{"$f":"'Language Tables'!$D$111","v":"Income Statement"}]
[null,{"$f":"B1615","v":25},null,null,null,null,null,{"$f":"'Language Tables'!$D$112","v":"Revenues from trading activities"}]
[null,{"$f":"B1615","v":25},null,null,null,null,null,{"$f":"'Language Tables'!$D$222","v":"Cost Of Goods Sold (-)"}]
[null,{"$f":"B1615","v":25},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$223)","v":"  Gross Profit"},{"$f":"SUM(I1648:I1650)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1615","v":25},null,null,null,null,null,{"$f":"'Language Tables'!$D$224","v":"Other operating expenses (- = expense)"}]
[null,{"$f":"B1615","v":25},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$225)","v":"  Operating Profit (EBIT)"},{"$f":"SUM(I1651:I1653)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1615","v":25},null,null,null,null,null,{"$f":"'Language Tables'!$D$227","v":"Finance Income (- = expense)"}]
[null,{"$f":"B1615","v":25},null,null,null,null,null,{"$f":"'Language Tables'!$D$228","v":"Other Non-operating Net Gain/Loss (- = loss)"}]
[null,{"$f":"B1615","v":25},null,null,null,null,null,{"$f":"'Language Tables'!$D$229","v":"Net Profit Before Tax"},{"$f":"I1654+ SUM(I1655:I1657)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1615","v":25},null,null,null,null,null,{"$f":"'Language Tables'!$D$230","v":"Income Tax Expense (- = expense)"}]
[null,{"$f":"B1615","v":25},null,null,null,null,null,{"$f":"'Language Tables'!$D$232","v":"Net Profit"},{"$f":"I1658+ SUM(I1659:I1660)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1615","v":25},null,null,null,null,null,{"$f":"'Language Tables'!$D$233","v":"Less Dividends (-)"}]
[null,{"$f":"B1615","v":25}]
[null,{"$f":"B1615","v":25},null,null,null,null,null,{"$f":"'Language Tables'!$D$225","v":"Operating Profit (EBIT)"},{"$f":"I1654","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1615","v":25},null,null,null,null,null,{"$f":"'Language Tables'!$D$20","v":"EBITDA"},{"$f":"I1665+I1666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1615","v":25},null,null,{"$f":"'Language Tables'!$D$236","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},null,null,{"$f":"'Language Tables'!$D$137","v":"Government Transactions"}]
[null,{"$f":"B1615","v":25},null,null,null,null,null,{"$f":"'Language Tables'!$D$139","v":"Guaranteed debt (repayments)"}]
[null,{"$f":"B1615","v":25},null,null,null,null,null,{"$f":"'Language Tables'!$D$140","v":"Guaranteed debt (defaults)"}]
[null,{"$f":"B1615","v":25},null,null,null,null,null,{"$f":"'Language Tables'!$D$142","v":"On lending (repayments)"}]
[null,{"$f":"B1615","v":25},null,null,null,null,null,{"$f":"'Language Tables'!$D$143","v":"On lending (arrears)"}]
[null,{"$f":"B1615","v":25},null,null,null,null,null,{"$f":"'Language Tables'!$D$145","v":"Loans (repayments)"}]
[null,{"$f":"B1615","v":25},null,null,null,null,null,{"$f":"'Language Tables'!$D$146","v":"Loans (arrears)"}]
[null,{"$f":"B1615","v":25},null,null,null,null,null,{"$f":"'Language Tables'!$D$148","v":"Capital transfers"}]
[null,{"$f":"B1615","v":25},null,null,null,null,null,{"$f":"'Language Tables'!$D$149","v":"Equity injections"}]
[null,26,{"$f":"IF(OR(F1687='Language Tables'!$E$461,F1687='Language Tables'!$F$461,F1687='Language Tables'!$G$461,F1687='Language Tables'!$H$461), 'Language Tables'!$E$461,IF(OR(F1687='Language Tables'!$E$462,F1687='Language Tables'!$F$462,F1687='Language Tables'!$G$462,F1687='Language Tables'!$H$462), 'Language Tables'!$E$462,IF(OR(F1687='Language Tables'!$E$463,F1687='Language Tables'!$F$463,F1687='Language Tables'!$G$463,F1687='Language Tables'!$H$463),'Language Tables'!$E$463,IF(OR(F1687='Language Tables'!$E$464,F1687='Language Tables'!$F$464,F1687='Language Tables'!$G$464,F1687='Language Tables'!$H$464), 'Language Tables'!$E$464,IF(OR(F1687 = 'Language Tables'!$E$465,F1687 = 'Language Tables'!$F$465,F1687 = 'Language Tables'!$G$465,F1687 = 'Language Tables'!$H$465), 'Language Tables'!$E$465,IF(OR(F1687='Language Tables'!$E$466,F1687='Language Tables'!$F$466,F1687='Language Tables'!$G$466,F1687='Language Tables'!$H$466),'Language Tables'!$E$466,\"\"))))))","v":""},null,{"$f":"$C$5&B1682","v":"Company Information: SOE # 26"},null,null,{"$f":"'Language Tables'!$D$69","v":"Balance Sheet"}]
[null,{"$f":"B1682","v":26},null,null,{"$f":"$E$8","v":"Company Type"},null,"\u0080",{"$f":"'Language Tables'!$D$209","v":"Balance Sheet as of:"},{"$f":"First_Year","v":0},{"$f":"I1683+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,{"$f":"'Language Tables'!$D$239","v":"Comments"}]
[null,{"$f":"B1682","v":26},null,null,{"$f":"$E$9","v":"Fin / NonFin"},{"$f":"IF(OR(F1683='Language Tables'!$E$474,F1683='Language Tables'!$F$474,F1683='Language Tables'!$G$474,F1683='Language Tables'!$H$474),\"NonFin\",IF(OR(F1683='Language Tables'!$E$475,F1683='Language Tables'!$F$475,F1683='Language Tables'!$G$475,F1683='Language Tables'!$H$475),\"Fin\",\"\"))","v":""},null,{"$f":"'Language Tables'!$D$210","v":"Currency"},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0}]
[null,{"$f":"B1682","v":26},null,null,{"$f":"$E$10","v":"Company Acronym"},null,null,{"$f":"'Language Tables'!$D$70","v":"Assets"}]
[null,{"$f":"B1682","v":26},null,null,{"$f":"$E$12","v":"Primary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$73","v":"Trade receivables"}]
[null,{"$f":"B1682","v":26},null,null,{"$f":"$E$13","v":"Secondary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$74","v":"Inventory"}]
[null,{"$f":"B1682","v":26},null,null,{"$f":"$E$15","v":"Government Shareholder"},null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$211)","v":"  Total Current Assets"},{"$f":"SUM(I1686:I1689)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1682","v":26},null,null,null,null,null,{"$f":"'Language Tables'!$D$77","v":"Net property, plant and equipment (Fixed Assets)"}]
[null,{"$f":"B1682","v":26},null,null,{"$f":"$E$18","v":"Domestic Subnational Government Ownership"},null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$213)","v":"  Total Non-current Assets"},{"$f":"SUM(I1691:I1692)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1682","v":26},null,null,{"$f":"$E$19","v":"Private Domestic Ownership"},null,null,{"$f":"'Language Tables'!$D$79","v":"Assets held for sale"}]
[null,{"$f":"B1682","v":26},null,null,null,{"$f":"IF(SUM(F1692:F1695)<>1,'Language Tables'!$D$240,\"\")","v":"Ownership Stakes must Equal 100%"},null,{"$f":"'Language Tables'!$D$80","v":"Liabilities"}]
[null,{"$f":"B1682","v":26},null,null,null,null,null,{"$f":"'Language Tables'!$D$82","v":"Short-term debt (loan)"}]
[null,{"$f":"B1682","v":26},null,null,null,null,null,{"$f":"'Language Tables'!$D$84","v":"Short-term Financial leases"}]
[null,{"$f":"B1682","v":26},null,null,null,null,null,{"$f":"'Language Tables'!$D$86","v":"Other current liabilities"}]
[null,{"$f":"B1682","v":26},null,null,null,null,null,{"$f":"'Language Tables'!$D$88","v":"Long-term debt (loan)"}]
[null,{"$f":"B1682","v":26},null,null,null,null,null,{"$f":"'Language Tables'!$D$85","v":"Long-term Financial leases"}]
[null,{"$f":"B1682","v":26},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$216)","v":"  Total Non-Current Liabilities"},{"$f":"SUM(I1702:I1704)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1682","v":26},null,null,null,null,null,{"$f":"'Language Tables'!$D$90","v":"Liabilities directly associated with assets held for sale"}]
[null,{"$f":"B1682","v":26},null,null,null,null,null,{"$f":"'Language Tables'!$D$92","v":"Retained earnings"}]
[null,{"$f":"B1682","v":26},null,null,null,null,null,{"$f":"'Language Tables'!$D$93","v":"Other Equity"}]
[null,{"$f":"B1682","v":26},null,null,null,null,null,{"$f":"'Language Tables'!$D$218","v":"Total Equity"},{"$f":"SUM(I1708:I1709)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1682","v":26},null,null,null,null,null,{"$f":"'Language Tables'!$D$219","v":"Total Liabilities And Equity"},{"$f":"I1707+I1710","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1682","v":26},null,null,null,null,null,{"$f":"'Language Tables'!$D$221","v":"Assets = Liabilities + Equity"},{"$f":"IF(AND(I1695=0,I1711=0),\"\",IF(ROUND(I1695-I1711,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(J1695=0,J1711=0),\"\",IF(ROUND(J1695-J1711,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(K1695=0,K1711=0),\"\",IF(ROUND(K1695-K1711,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(L1695=0,L1711=0),\"\",IF(ROUND(L1695-L1711,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","",""]
[null,{"$f":"B1682","v":26},null,null,null,null,null,{"$f":"'Language Tables'!$D$111","v":"Income Statement"}]
[null,{"$f":"B1682","v":26},null,null,null,null,null,{"$f":"'Language Tables'!$D$113","v":"Government transfers received"}]
[null,{"$f":"B1682","v":26},null,null,null,null,null,{"$f":"'Language Tables'!$D$222","v":"Cost Of Goods Sold (-)"}]
[null,{"$f":"B1682","v":26},null,null,null,null,null,{"$f":"'Language Tables'!$D$115","v":"Other operating income"}]
[null,{"$f":"B1682","v":26},null,null,null,null,null,{"$f":"'Language Tables'!$D$224","v":"Other operating expenses (- = expense)"}]
[null,{"$f":"B1682","v":26},null,null,null,null,null,{"$f":"'Language Tables'!$D$226","v":"Finance Costs (- = expense)"}]
[null,{"$f":"B1682","v":26},null,null,null,null,null,{"$f":"'Language Tables'!$D$227","v":"Finance Income (- = expense)"}]
[null,{"$f":"B1682","v":26},null,null,null,null,null,{"$f":"'Language Tables'!$D$229","v":"Net Profit Before Tax"},{"$f":"I1721+ SUM(I1722:I1724)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1682","v":26},null,null,null,null,null,{"$f":"'Language Tables'!$D$230","v":"Income Tax Expense (- = expense)"}]
[null,{"$f":"B1682","v":26},null,null,null,null,null,{"$f":"'Language Tables'!$D$232","v":"Net Profit"},{"$f":"I1725+ SUM(I1726:I1727)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1682","v":26},null,null,null,null,null,{"$f":"'Language Tables'!$D$233","v":"Less Dividends (-)"}]
[null,{"$f":"B1682","v":26}]
[null,{"$f":"B1682","v":26},null,null,null,null,null,{"$f":"'Language Tables'!$D$225","v":"Operating Profit (EBIT)"},{"$f":"I1721","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1682","v":26},null,null,null,null,null,{"$f":"'Language Tables'!$D$235","v":"Add back: Depreciation & Amortization"}]
[null,{"$f":"B1682","v":26},null,null,null,null,null,{"$f":"'Language Tables'!$D$20","v":"EBITDA"},{"$f":"I1732+I1733","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1682","v":26},null,null,null,null,null,{"$f":"'Language Tables'!$D$138","v":"Guaranteed debt (outstanding stock)"}]
[null,{"$f":"B1682","v":26},null,null,null,null,null,{"$f":"'Language Tables'!$D$139","v":"Guaranteed debt (repayments)"}]
[null,{"$f":"B1682","v":26},null,null,null,null,null,{"$f":"'Language Tables'!$D$141","v":"On lending (stock)"}]
[null,{"$f":"B1682","v":26},null,null,null,null,null,{"$f":"'Language Tables'!$D$142","v":"On lending (repayments)"}]
[null,{"$f":"B1682","v":26},null,null,null,null,null,{"$f":"'Language Tables'!$D$144","v":"Loans (stock)"}]
[null,{"$f":"B1682","v":26},null,null,null,null,null,{"$f":"'Language Tables'!$D$145","v":"Loans (repayments)"}]
[null,{"$f":"B1682","v":26},null,null,null,null,null,{"$f":"'Language Tables'!$D$147","v":"Current transfers"}]
[null,{"$f":"B1682","v":26},null,null,null,null,null,{"$f":"'Language Tables'!$D$148","v":"Capital transfers"}]
[null,{"$f":"B1682","v":26}]
[null,27,{"$f":"IF(OR(F1754='Language Tables'!$E$461,F1754='Language Tables'!$F$461,F1754='Language Tables'!$G$461,F1754='Language Tables'!$H$461), 'Language Tables'!$E$461,IF(OR(F1754='Language Tables'!$E$462,F1754='Language Tables'!$F$462,F1754='Language Tables'!$G$462,F1754='Language Tables'!$H$462), 'Language Tables'!$E$462,IF(OR(F1754='Language Tables'!$E$463,F1754='Language Tables'!$F$463,F1754='Language Tables'!$G$463,F1754='Language Tables'!$H$463),'Language Tables'!$E$463,IF(OR(F1754='Language Tables'!$E$464,F1754='Language Tables'!$F$464,F1754='Language Tables'!$G$464,F1754='Language Tables'!$H$464), 'Language Tables'!$E$464,IF(OR(F1754 = 'Language Tables'!$E$465,F1754 = 'Language Tables'!$F$465,F1754 = 'Language Tables'!$G$465,F1754 = 'Language Tables'!$H$465), 'Language Tables'!$E$465,IF(OR(F1754='Language Tables'!$E$466,F1754='Language Tables'!$F$466,F1754='Language Tables'!$G$466,F1754='Language Tables'!$H$466),'Language Tables'!$E$466,\"\"))))))","v":""},null,{"$f":"$C$5&B1749","v":"Company Information: SOE # 27"},null,null,{"$f":"'Language Tables'!$D$69","v":"Balance Sheet"}]
[null,{"$f":"B1749","v":27},null,null,{"$f":"$E$9","v":"Fin / NonFin"},{"$f":"IF(OR(F1750='Language Tables'!$E$474,F1750='Language Tables'!$F$474,F1750='Language Tables'!$G$474,F1750='Language Tables'!$H$474),\"NonFin\",IF(OR(F1750='Language Tables'!$E$475,F1750='Language Tables'!$F$475,F1750='Language Tables'!$G$475,F1750='Language Tables'!$H$475),\"Fin\",\"\"))","v":""},null,{"$f":"'Language Tables'!$D$210","v":"Currency"},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0}]
[null,{"$f":"B1749","v":27},null,null,{"$f":"$E$10","v":"Company Acronym"},null,null,{"$f":"'Language Tables'!$D$70","v":"Assets"}]
[null,{"$f":"B1749","v":27},null,null,{"$f":"$E$12","v":"Primary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$73","v":"Trade receivables"}]
[null,{"$f":"B1749","v":27},null,null,{"$f":"$E$13","v":"Secondary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$74","v":"Inventory"}]
[null,{"$f":"B1749","v":27},null,null,{"$f":"$E$15","v":"Government Shareholder"},null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$211)","v":"  Total Current Assets"},{"$f":"SUM(I1753:I1756)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1749","v":27},null,null,null,null,null,{"$f":"'Language Tables'!$D$77","v":"Net property, plant and equipment (Fixed Assets)"}]
[null,{"$f":"B1749","v":27},null,null,{"$f":"$E$17","v":"Domestic Central Government Ownership"},null,null,{"$f":"'Language Tables'!$D$78","v":"Other long-term assets"}]
[null,{"$f":"B1749","v":27},null,null,{"$f":"$E$18","v":"Domestic Subnational Government Ownership"},null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$213)","v":"  Total Non-current Assets"},{"$f":"SUM(I1758:I1759)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1749","v":27},null,null,{"$f":"$E$20","v":"Private Foreign Ownership"},null,null,{"$f":"'Language Tables'!$D$214","v":"Total Assets"},{"$f":"I1757+I1760+I1761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1749","v":27},null,null,null,{"$f":"IF(SUM(F1759:F1762)<>1,'Language Tables'!$D$240,\"\")","v":"Ownership Stakes must Equal 100%"},null,{"$f":"'Language Tables'!$D$80","v":"Liabilities"}]
[null,{"$f":"B1749","v":27},null,null,null,null,null,{"$f":"'Language Tables'!$D$83","v":"Trade payables"}]
[null,{"$f":"B1749","v":27},null,null,null,null,null,{"$f":"'Language Tables'!$D$84","v":"Short-term Financial leases"}]
[null,{"$f":"B1749","v":27},null,null,null,null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$215)","v":"  Total Current Liabilities"},{"$f":"SUM(I1764:I1767)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1749","v":27},null,null,null,null,null,{"$f":"'Language Tables'!$D$88","v":"Long-term debt (loan)"}]
[null,{"$f":"B1749","v":27},null,null,null,null,null,{"$f":"'Language Tables'!$D$89","v":"Other long-term liabilities"}]
[null,{"$f":"B1749","v":27},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$216)","v":"  Total Non-Current Liabilities"},{"$f":"SUM(I1769:I1771)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1749","v":27},null,null,null,null,null,{"$f":"'Language Tables'!$D$217","v":"Total Liabilities"},{"$f":"I1768+I1772+I1773","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1749","v":27},null,null,null,null,null,{"$f":"'Language Tables'!$D$92","v":"Retained earnings"}]
[null,{"$f":"B1749","v":27},null,null,null,null,null,{"$f":"'Language Tables'!$D$218","v":"Total Equity"},{"$f":"SUM(I1775:I1776)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1749","v":27},null,null,null,null,null,{"$f":"'Language Tables'!$D$219","v":"Total Liabilities And Equity"},{"$f":"I1774+I1777","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1749","v":27},null,null,null,null,null,{"$f":"'Language Tables'!$D$221","v":"Assets = Liabilities + Equity"},{"$f":"IF(AND(I1762=0,I1778=0),\"\",IF(ROUND(I1762-I1778,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(J1762=0,J1778=0),\"\",IF(ROUND(J1762-J1778,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(K1762=0,K1778=0),\"\",IF(ROUND(K1762-K1778,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(L1762=0,L1778=0),\"\",IF(ROUND(L1762-L1778,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","",""]
[null,{"$f":"B1749","v":27},null,null,null,null,null,{"$f":"'Language Tables'!$D$111","v":"Income Statement"}]
[null,{"$f":"B1749","v":27},null,null,null,null,null,{"$f":"'Language Tables'!$D$113","v":"Government transfers received"}]
[null,{"$f":"B1749","v":27},null,null,null,null,null,{"$f":"'Language Tables'!$D$222","v":"Cost Of Goods Sold (-)"}]
[null,{"$f":"B1749","v":27},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$223)","v":"  Gross Profit"},{"$f":"SUM(I1782:I1784)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1749","v":27},null,null,null,null,null,{"$f":"'Language Tables'!$D$115","v":"Other operating income"}]
[null,{"$f":"B1749","v":27},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$225)","v":"  Operating Profit (EBIT)"},{"$f":"SUM(I1785:I1787)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1749","v":27},null,null,null,null,null,{"$f":"'Language Tables'!$D$226","v":"Finance Costs (- = expense)"}]
[null,{"$f":"B1749","v":27},null,null,null,null,null,{"$f":"'Language Tables'!$D$228","v":"Other Non-operating Net Gain/Loss (- = loss)"}]
[null,{"$f":"B1749","v":27},null,null,null,null,null,{"$f":"'Language Tables'!$D$229","v":"Net Profit Before Tax"},{"$f":"I1788+ SUM(I1789:I1791)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1749","v":27},null,null,null,null,null,{"$f":"'Language Tables'!$D$231","v":"Gain/Loss from Discontinued Operations (- = loss)"}]
[null,{"$f":"B1749","v":27},null,null,null,null,null,{"$f":"'Language Tables'!$D$232","v":"Net Profit"},{"$f":"I1792+ SUM(I1793:I1794)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1749","v":27},null,null,null,null,null,{"$f":"'Language Tables'!$D$234","v":"Retained Earnings for the year"},{"$f":"SUM(I1795:I1796)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1749","v":27}]
[null,{"$f":"B1749","v":27},null,null,null,null,null,{"$f":"'Language Tables'!$D$235","v":"Add back: Depreciation & Amortization"}]
[null,{"$f":"B1749","v":27},null,null,null,null,null,{"$f":"'Language Tables'!$D$20","v":"EBITDA"},{"$f":"I1799+I1800","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1749","v":27},null,null,null,null,null,{"$f":"'Language Tables'!$D$138","v":"Guaranteed debt (outstanding stock)"}]
[null,{"$f":"B1749","v":27},null,null,null,null,null,{"$f":"'Language Tables'!$D$139","v":"Guaranteed debt (repayments)"}]
[null,{"$f":"B1749","v":27},null,null,null,null,null,{"$f":"'Language Tables'!$D$141","v":"On lending (stock)"}]
[null,{"$f":"B1749","v":27},null,null,null,null,null,{"$f":"'Language Tables'!$D$142","v":"On lending (repayments)"}]
[null,{"$f":"B1749","v":27},null,null,null,null,null,{"$f":"'Language Tables'!$D$143","v":"On lending (arrears)"}]
[null,{"$f":"B1749","v":27},null,null,null,null,null,{"$f":"'Language Tables'!$D$144","v":"Loans (stock)"}]
[null,{"$f":"B1749","v":27},null,null,null,null,null,{"$f":"'Language Tables'!$D$146","v":"Loans (arrears)"}]
[null,{"$f":"B1749","v":27},null,null,null,null,null,{"$f":"'Language Tables'!$D$147","v":"Current transfers"}]
[null,{"$f":"B1749","v":27},null,null,null,null,null,{"$f":"'Language Tables'!$D$149","v":"Equity injections"}]
[null,{"$f":"B1749","v":27}]
[null,{"$f":"B1816","v":28},null,null,{"$f":"$E$8","v":"Company Type"},null,"\u0080",{"$f":"'Language Tables'!$D$209","v":"Balance Sheet as of:"},{"$f":"First_Year","v":0},{"$f":"I1817+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,{"$f":"'Language Tables'!$D$239","v":"Comments"}]
[null,{"$f":"B1816","v":28},null,null,{"$f":"$E$9","v":"Fin / NonFin"},{"$f":"IF(OR(F1817='Language Tables'!$E$474,F1817='Language Tables'!$F$474,F1817='Language Tables'!$G$474,F1817='Language Tables'!$H$474),\"NonFin\",IF(OR(F1817='Language Tables'!$E$475,F1817='Language Tables'!$F$475,F1817='Language Tables'!$G$475,F1817='Language Tables'!$H$475),\"Fin\",\"\"))","v":""},null,{"$f":"'Language Tables'!$D$210","v":"Currency"},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0}]
[null,{"$f":"B1816","v":28},null,null,{"$f":"$E$11","v":"Full Name"},null,null,{"$f":"'Language Tables'!$D$72","v":"Cash and cash equivalents"}]
[null,{"$f":"B1816","v":28},null,null,{"$f":"$E$12","v":"Primary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$73","v":"Trade receivables"}]
[null,{"$f":"B1816","v":28},null,null,{"$f":"$E$14","v":"Legal Form"},null,null,{"$f":"'Language Tables'!$D$75","v":"Other current assets"}]
[null,{"$f":"B1816","v":28},null,null,{"$f":"$E$15","v":"Government Shareholder"},null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$211)","v":"  Total Current Assets"},{"$f":"SUM(I1820:I1823)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1816","v":28},null,null,{"$f":"$E$17","v":"Domestic Central Government Ownership"},null,null,{"$f":"'Language Tables'!$D$78","v":"Other long-term assets"}]
[null,{"$f":"B1816","v":28},null,null,{"$f":"$E$18","v":"Domestic Subnational Government Ownership"},null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$213)","v":"  Total Non-current Assets"},{"$f":"SUM(I1825:I1826)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1816","v":28},null,null,{"$f":"$E$20","v":"Private Foreign Ownership"},null,null,{"$f":"'Language Tables'!$D$214","v":"Total Assets"},{"$f":"I1824+I1827+I1828","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1816","v":28},null,null,null,{"$f":"IF(SUM(F1826:F1829)<>1,'Language Tables'!$D$240,\"\")","v":"Ownership Stakes must Equal 100%"},null,{"$f":"'Language Tables'!$D$80","v":"Liabilities"}]
[null,{"$f":"B1816","v":28},null,null,null,null,null,{"$f":"'Language Tables'!$D$83","v":"Trade payables"}]
[null,{"$f":"B1816","v":28},null,null,null,null,null,{"$f":"'Language Tables'!$D$84","v":"Short-term Financial leases"}]
[null,{"$f":"B1816","v":28},null,null,null,null,null,{"$f":"'Language Tables'!$D$86","v":"Other current liabilities"}]
[null,{"$f":"B1816","v":28},null,null,null,null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$215)","v":"  Total Current Liabilities"},{"$f":"SUM(I1831:I1834)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1816","v":28},null,null,null,null,null,{"$f":"'Language Tables'!$D$85","v":"Long-term Financial leases"}]
[null,{"$f":"B1816","v":28},null,null,null,null,null,{"$f":"'Language Tables'!$D$89","v":"Other long-term liabilities"}]
[null,{"$f":"B1816","v":28},null,null,null,null,null,{"$f":"'Language Tables'!$D$90","v":"Liabilities directly associated with assets held for sale"}]
[null,{"$f":"B1816","v":28},null,null,null,null,null,{"$f":"'Language Tables'!$D$217","v":"Total Liabilities"},{"$f":"I1835+I1839+I1840","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1816","v":28},null,null,null,null,null,{"$f":"'Language Tables'!$D$93","v":"Other Equity"}]
[null,{"$f":"B1816","v":28},null,null,null,null,null,{"$f":"'Language Tables'!$D$218","v":"Total Equity"},{"$f":"SUM(I1842:I1843)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1816","v":28},null,null,null,null,null,{"$f":"'Language Tables'!$D$220","v":"Consistency Check:"}]
[null,{"$f":"B1816","v":28},null,null,null,null,null,{"$f":"'Language Tables'!$D$221","v":"Assets = Liabilities + Equity"},{"$f":"IF(AND(I1829=0,I1845=0),\"\",IF(ROUND(I1829-I1845,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(J1829=0,J1845=0),\"\",IF(ROUND(J1829-J1845,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(K1829=0,K1845=0),\"\",IF(ROUND(K1829-K1845,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(L1829=0,L1845=0),\"\",IF(ROUND(L1829-L1845,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","",""]
[null,{"$f":"B1816","v":28},null,null,null,null,null,{"$f":"'Language Tables'!$D$112","v":"Revenues from trading activities"}]
[null,{"$f":"B1816","v":28},null,null,null,null,null,{"$f":"'Language Tables'!$D$113","v":"Government transfers received"}]
[null,{"$f":"B1816","v":28},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$223)","v":"  Gross Profit"},{"$f":"SUM(I1849:I1851)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1816","v":28},null,null,null,null,null,{"$f":"'Language Tables'!$D$115","v":"Other operating income"}]
[null,{"$f":"B1816","v":28},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$225)","v":"  Operating Profit (EBIT)"},{"$f":"SUM(I1852:I1854)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1816","v":28},null,null,null,null,null,{"$f":"'Language Tables'!$D$226","v":"Finance Costs (- = expense)"}]
[null,{"$f":"B1816","v":28},null,null,null,null,null,{"$f":"'Language Tables'!$D$227","v":"Finance Income (- = expense)"}]
[null,{"$f":"B1816","v":28},null,null,null,null,null,{"$f":"'Language Tables'!$D$228","v":"Other Non-operating Net Gain/Loss (- = loss)"}]
[null,{"$f":"B1816","v":28},null,null,null,null,null,{"$f":"'Language Tables'!$D$230","v":"Income Tax Expense (- = expense)"}]
[null,{"$f":"B1816","v":28},null,null,null,null,null,{"$f":"'Language Tables'!$D$231","v":"Gain/Loss from Discontinued Operations (- = loss)"}]
[null,{"$f":"B1816","v":28},null,null,null,null,null,{"$f":"'Language Tables'!$D$233","v":"Less Dividends (-)"}]
[null,{"$f":"B1816","v":28},null,null,null,null,null,{"$f":"'Language Tables'!$D$234","v":"Retained Earnings for the year"},{"$f":"SUM(I1862:I1863)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1816","v":28},null,null,null,null,null,{"$f":"'Language Tables'!$D$225","v":"Operating Profit (EBIT)"},{"$f":"I1855","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1816","v":28},null,null,null,null,null,{"$f":"'Language Tables'!$D$235","v":"Add back: Depreciation & Amortization"}]
[null,{"$f":"B1816","v":28},null,null,{"$f":"'Language Tables'!$D$236","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},null,null,{"$f":"'Language Tables'!$D$137","v":"Government Transactions"}]
[null,{"$f":"B1816","v":28},null,null,null,null,null,{"$f":"'Language Tables'!$D$138","v":"Guaranteed debt (outstanding stock)"}]
[null,{"$f":"B1816","v":28},null,null,null,null,null,{"$f":"'Language Tables'!$D$140","v":"Guaranteed debt (defaults)"}]
[null,{"$f":"B1816","v":28},null,null,null,null,null,{"$f":"'Language Tables'!$D$141","v":"On lending (stock)"}]
[null,{"$f":"B1816","v":28},null,null,null,null,null,{"$f":"'Language Tables'!$D$143","v":"On lending (arrears)"}]
[null,{"$f":"B1816","v":28},null,null,null,null,null,{"$f":"'Language Tables'!$D$144","v":"Loans (stock)"}]
[null,{"$f":"B1816","v":28},null,null,null,null,null,{"$f":"'Language Tables'!$D$146","v":"Loans (arrears)"}]
[null,{"$f":"B1816","v":28},null,null,null,null,null,{"$f":"'Language Tables'!$D$147","v":"Current transfers"}]
[null,{"$f":"B1816","v":28},null,null,null,null,null,{"$f":"'Language Tables'!$D$149","v":"Equity injections"}]
[null,{"$f":"B1816","v":28}]
[null,29,{"$f":"IF(OR(F1888='Language Tables'!$E$461,F1888='Language Tables'!$F$461,F1888='Language Tables'!$G$461,F1888='Language Tables'!$H$461), 'Language Tables'!$E$461,IF(OR(F1888='Language Tables'!$E$462,F1888='Language Tables'!$F$462,F1888='Language Tables'!$G$462,F1888='Language Tables'!$H$462), 'Language Tables'!$E$462,IF(OR(F1888='Language Tables'!$E$463,F1888='Language Tables'!$F$463,F1888='Language Tables'!$G$463,F1888='Language Tables'!$H$463),'Language Tables'!$E$463,IF(OR(F1888='Language Tables'!$E$464,F1888='Language Tables'!$F$464,F1888='Language Tables'!$G$464,F1888='Language Tables'!$H$464), 'Language Tables'!$E$464,IF(OR(F1888 = 'Language Tables'!$E$465,F1888 = 'Language Tables'!$F$465,F1888 = 'Language Tables'!$G$465,F1888 = 'Language Tables'!$H$465), 'Language Tables'!$E$465,IF(OR(F1888='Language Tables'!$E$466,F1888='Language Tables'!$F$466,F1888='Language Tables'!$G$466,F1888='Language Tables'!$H$466),'Language Tables'!$E$466,\"\"))))))","v":""},null,{"$f":"$C$5&B1883","v":"Company Information: SOE # 29"},null,null,{"$f":"'Language Tables'!$D$69","v":"Balance Sheet"}]
[null,{"$f":"B1883","v":29},null,null,{"$f":"$E$8","v":"Company Type"},null,"\u0080",{"$f":"'Language Tables'!$D$209","v":"Balance Sheet as of:"},{"$f":"First_Year","v":0},{"$f":"I1884+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,{"$f":"'Language Tables'!$D$239","v":"Comments"}]
[null,{"$f":"B1883","v":29},null,null,{"$f":"$E$10","v":"Company Acronym"},null,null,{"$f":"'Language Tables'!$D$70","v":"Assets"}]
[null,{"$f":"B1883","v":29},null,null,{"$f":"$E$11","v":"Full Name"},null,null,{"$f":"'Language Tables'!$D$72","v":"Cash and cash equivalents"}]
[null,{"$f":"B1883","v":29},null,null,{"$f":"$E$13","v":"Secondary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$74","v":"Inventory"}]
[null,{"$f":"B1883","v":29},null,null,{"$f":"$E$14","v":"Legal Form"},null,null,{"$f":"'Language Tables'!$D$75","v":"Other current assets"}]
[null,{"$f":"B1883","v":29},null,null,null,null,null,{"$f":"'Language Tables'!$D$77","v":"Net property, plant and equipment (Fixed Assets)"}]
[null,{"$f":"B1883","v":29},null,null,{"$f":"$E$17","v":"Domestic Central Government Ownership"},null,null,{"$f":"'Language Tables'!$D$78","v":"Other long-term assets"}]
[null,{"$f":"B1883","v":29},null,null,{"$f":"$E$19","v":"Private Domestic Ownership"},null,null,{"$f":"'Language Tables'!$D$79","v":"Assets held for sale"}]
[null,{"$f":"B1883","v":29},null,null,{"$f":"$E$20","v":"Private Foreign Ownership"},null,null,{"$f":"'Language Tables'!$D$214","v":"Total Assets"},{"$f":"I1891+I1894+I1895","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1883","v":29},null,null,null,null,null,{"$f":"'Language Tables'!$D$82","v":"Short-term debt (loan)"}]
[null,{"$f":"B1883","v":29},null,null,null,null,null,{"$f":"'Language Tables'!$D$83","v":"Trade payables"}]
[null,{"$f":"B1883","v":29},null,null,null,null,null,{"$f":"'Language Tables'!$D$86","v":"Other current liabilities"}]
[null,{"$f":"B1883","v":29},null,null,null,null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$215)","v":"  Total Current Liabilities"},{"$f":"SUM(I1898:I1901)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1883","v":29},null,null,null,null,null,{"$f":"'Language Tables'!$D$85","v":"Long-term Financial leases"}]
[null,{"$f":"B1883","v":29},null,null,null,null,null,{"$f":"'Language Tables'!$D$89","v":"Other long-term liabilities"}]
[null,{"$f":"B1883","v":29},null,null,null,null,null,{"$f":"'Language Tables'!$D$90","v":"Liabilities directly associated with assets held for sale"}]
[null,{"$f":"B1883","v":29},null,null,null,null,null,{"$f":"'Language Tables'!$D$217","v":"Total Liabilities"},{"$f":"I1902+I1906+I1907","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1883","v":29},null,null,null,null,null,{"$f":"'Language Tables'!$D$92","v":"Retained earnings"}]
[null,{"$f":"B1883","v":29},null,null,null,null,null,{"$f":"'Language Tables'!$D$93","v":"Other Equity"}]
[null,{"$f":"B1883","v":29},null,null,null,null,null,{"$f":"'Language Tables'!$D$219","v":"Total Liabilities And Equity"},{"$f":"I1908+I1911","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1883","v":29},null,null,null,null,null,{"$f":"'Language Tables'!$D$220","v":"Consistency Check:"}]
[null,{"$f":"B1883","v":29},null,null,null,null,null,{"$f":"'Language Tables'!$D$111","v":"Income Statement"}]
[null,{"$f":"B1883","v":29},null,null,null,null,null,{"$f":"'Language Tables'!$D$112","v":"Revenues from trading activities"}]
[null,{"$f":"B1883","v":29},null,null,null,null,null,{"$f":"'Language Tables'!$D$222","v":"Cost Of Goods Sold (-)"}]
[null,{"$f":"B1883","v":29},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$223)","v":"  Gross Profit"},{"$f":"SUM(I1916:I1918)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1883","v":29},null,null,null,null,null,{"$f":"'Language Tables'!$D$224","v":"Other operating expenses (- = expense)"}]
[null,{"$f":"B1883","v":29},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$225)","v":"  Operating Profit (EBIT)"},{"$f":"SUM(I1919:I1921)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1883","v":29},null,null,null,null,null,{"$f":"'Language Tables'!$D$227","v":"Finance Income (- = expense)"}]
[null,{"$f":"B1883","v":29},null,null,null,null,null,{"$f":"'Language Tables'!$D$228","v":"Other Non-operating Net Gain/Loss (- = loss)"}]
[null,{"$f":"B1883","v":29},null,null,null,null,null,{"$f":"'Language Tables'!$D$230","v":"Income Tax Expense (- = expense)"}]
[null,{"$f":"B1883","v":29},null,null,null,null,null,{"$f":"'Language Tables'!$D$231","v":"Gain/Loss from Discontinued Operations (- = loss)"}]
[null,{"$f":"B1883","v":29},null,null,null,null,null,{"$f":"'Language Tables'!$D$233","v":"Less Dividends (-)"}]
[null,{"$f":"B1883","v":29},null,null,null,null,null,{"$f":"'Language Tables'!$D$234","v":"Retained Earnings for the year"},{"$f":"SUM(I1929:I1930)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1883","v":29}]
[null,{"$f":"B1883","v":29},null,null,null,null,null,{"$f":"'Language Tables'!$D$225","v":"Operating Profit (EBIT)"},{"$f":"I1922","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1883","v":29},null,null,null,null,null,{"$f":"'Language Tables'!$D$20","v":"EBITDA"},{"$f":"I1933+I1934","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1883","v":29},null,null,{"$f":"'Language Tables'!$D$236","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},null,null,{"$f":"'Language Tables'!$D$137","v":"Government Transactions"}]
[null,{"$f":"B1883","v":29},null,null,null,null,null,{"$f":"'Language Tables'!$D$139","v":"Guaranteed debt (repayments)"}]
[null,{"$f":"B1883","v":29},null,null,null,null,null,{"$f":"'Language Tables'!$D$140","v":"Guaranteed debt (defaults)"}]
[null,{"$f":"B1883","v":29},null,null,null,null,null,{"$f":"'Language Tables'!$D$142","v":"On lending (repayments)"}]
[null,{"$f":"B1883","v":29},null,null,null,null,null,{"$f":"'Language Tables'!$D$143","v":"On lending (arrears)"}]
[null,{"$f":"B1883","v":29},null,null,null,null,null,{"$f":"'Language Tables'!$D$145","v":"Loans (repayments)"}]
[null,{"$f":"B1883","v":29},null,null,null,null,null,{"$f":"'Language Tables'!$D$146","v":"Loans (arrears)"}]
[null,{"$f":"B1883","v":29},null,null,null,null,null,{"$f":"'Language Tables'!$D$148","v":"Capital transfers"}]
[null,{"$f":"B1883","v":29},null,null,null,null,null,{"$f":"'Language Tables'!$D$149","v":"Equity injections"}]
[null,30,{"$f":"IF(OR(F1955='Language Tables'!$E$461,F1955='Language Tables'!$F$461,F1955='Language Tables'!$G$461,F1955='Language Tables'!$H$461), 'Language Tables'!$E$461,IF(OR(F1955='Language Tables'!$E$462,F1955='Language Tables'!$F$462,F1955='Language Tables'!$G$462,F1955='Language Tables'!$H$462), 'Language Tables'!$E$462,IF(OR(F1955='Language Tables'!$E$463,F1955='Language Tables'!$F$463,F1955='Language Tables'!$G$463,F1955='Language Tables'!$H$463),'Language Tables'!$E$463,IF(OR(F1955='Language Tables'!$E$464,F1955='Language Tables'!$F$464,F1955='Language Tables'!$G$464,F1955='Language Tables'!$H$464), 'Language Tables'!$E$464,IF(OR(F1955 = 'Language Tables'!$E$465,F1955 = 'Language Tables'!$F$465,F1955 = 'Language Tables'!$G$465,F1955 = 'Language Tables'!$H$465), 'Language Tables'!$E$465,IF(OR(F1955='Language Tables'!$E$466,F1955='Language Tables'!$F$466,F1955='Language Tables'!$G$466,F1955='Language Tables'!$H$466),'Language Tables'!$E$466,\"\"))))))","v":""},null,{"$f":"$C$5&B1950","v":"Company Information: SOE # 30"},null,null,{"$f":"'Language Tables'!$D$69","v":"Balance Sheet"}]
[null,{"$f":"B1950","v":30},null,null,{"$f":"$E$8","v":"Company Type"},null,"\u0080",{"$f":"'Language Tables'!$D$209","v":"Balance Sheet as of:"},{"$f":"First_Year","v":0},{"$f":"I1951+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,{"$f":"'Language Tables'!$D$239","v":"Comments"}]
[null,{"$f":"B1950","v":30},null,null,{"$f":"$E$10","v":"Company Acronym"},null,null,{"$f":"'Language Tables'!$D$70","v":"Assets"}]
[null,{"$f":"B1950","v":30},null,null,{"$f":"$E$11","v":"Full Name"},null,null,{"$f":"'Language Tables'!$D$72","v":"Cash and cash equivalents"}]
[null,{"$f":"B1950","v":30},null,null,{"$f":"$E$13","v":"Secondary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$74","v":"Inventory"}]
[null,{"$f":"B1950","v":30},null,null,{"$f":"$E$14","v":"Legal Form"},null,null,{"$f":"'Language Tables'!$D$75","v":"Other current assets"}]
[null,{"$f":"B1950","v":30},null,null,{"$f":"$E$15","v":"Government Shareholder"},null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$211)","v":"  Total Current Assets"},{"$f":"SUM(I1954:I1957)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1950","v":30},null,null,null,null,null,{"$f":"'Language Tables'!$D$77","v":"Net property, plant and equipment (Fixed Assets)"}]
[null,{"$f":"B1950","v":30},null,null,{"$f":"$E$18","v":"Domestic Subnational Government Ownership"},null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$213)","v":"  Total Non-current Assets"},{"$f":"SUM(I1959:I1960)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1950","v":30},null,null,{"$f":"$E$19","v":"Private Domestic Ownership"},null,null,{"$f":"'Language Tables'!$D$79","v":"Assets held for sale"}]
[null,{"$f":"B1950","v":30},null,null,null,{"$f":"IF(SUM(F1960:F1963)<>1,'Language Tables'!$D$240,\"\")","v":"Ownership Stakes must Equal 100%"},null,{"$f":"'Language Tables'!$D$80","v":"Liabilities"}]
[null,{"$f":"B1950","v":30},null,null,null,null,null,{"$f":"'Language Tables'!$D$82","v":"Short-term debt (loan)"}]
[null,{"$f":"B1950","v":30},null,null,null,null,null,{"$f":"'Language Tables'!$D$84","v":"Short-term Financial leases"}]
[null,{"$f":"B1950","v":30},null,null,null,null,null,{"$f":"'Language Tables'!$D$86","v":"Other current liabilities"}]
[null,{"$f":"B1950","v":30},null,null,null,null,null,{"$f":"'Language Tables'!$D$88","v":"Long-term debt (loan)"}]
[null,{"$f":"B1950","v":30},null,null,null,null,null,{"$f":"'Language Tables'!$D$85","v":"Long-term Financial leases"}]
[null,{"$f":"B1950","v":30},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$216)","v":"  Total Non-Current Liabilities"},{"$f":"SUM(I1970:I1972)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1950","v":30},null,null,null,null,null,{"$f":"'Language Tables'!$D$90","v":"Liabilities directly associated with assets held for sale"}]
[null,{"$f":"B1950","v":30},null,null,null,null,null,{"$f":"'Language Tables'!$D$92","v":"Retained earnings"}]
[null,{"$f":"B1950","v":30},null,null,null,null,null,{"$f":"'Language Tables'!$D$93","v":"Other Equity"}]
[null,{"$f":"B1950","v":30},null,null,null,null,null,{"$f":"'Language Tables'!$D$219","v":"Total Liabilities And Equity"},{"$f":"I1975+I1978","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1950","v":30},null,null,null,null,null,{"$f":"'Language Tables'!$D$220","v":"Consistency Check:"}]
[null,{"$f":"B1950","v":30},null,null,null,null,null,{"$f":"'Language Tables'!$D$111","v":"Income Statement"}]
[null,{"$f":"B1950","v":30},null,null,null,null,null,{"$f":"'Language Tables'!$D$112","v":"Revenues from trading activities"}]
[null,{"$f":"B1950","v":30},null,null,null,null,null,{"$f":"'Language Tables'!$D$113","v":"Government transfers received"}]
[null,{"$f":"B1950","v":30},null,null,null,null,null,{"$f":"'Language Tables'!$D$222","v":"Cost Of Goods Sold (-)"}]
[null,{"$f":"B1950","v":30},null,null,null,null,null,{"$f":"'Language Tables'!$D$115","v":"Other operating income"}]
[null,{"$f":"B1950","v":30},null,null,null,null,null,{"$f":"'Language Tables'!$D$224","v":"Other operating expenses (- = expense)"}]
[null,{"$f":"B1950","v":30},null,null,null,null,null,{"$f":"'Language Tables'!$D$226","v":"Finance Costs (- = expense)"}]
[null,{"$f":"B1950","v":30},null,null,null,null,null,{"$f":"'Language Tables'!$D$227","v":"Finance Income (- = expense)"}]
[null,{"$f":"B1950","v":30},null,null,null,null,null,{"$f":"'Language Tables'!$D$229","v":"Net Profit Before Tax"},{"$f":"I1989+ SUM(I1990:I1992)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1950","v":30},null,null,null,null,null,{"$f":"'Language Tables'!$D$230","v":"Income Tax Expense (- = expense)"}]
[null,{"$f":"B1950","v":30},null,null,null,null,null,{"$f":"'Language Tables'!$D$232","v":"Net Profit"},{"$f":"I1993+ SUM(I1994:I1995)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1950","v":30},null,null,null,null,null,{"$f":"'Language Tables'!$D$233","v":"Less Dividends (-)"}]
[null,{"$f":"B1950","v":30}]
[null,{"$f":"B1950","v":30},null,null,null,null,null,{"$f":"'Language Tables'!$D$225","v":"Operating Profit (EBIT)"},{"$f":"I1989","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1950","v":30},null,null,null,null,null,{"$f":"'Language Tables'!$D$20","v":"EBITDA"},{"$f":"I2000+I2001","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1950","v":30},null,null,{"$f":"'Language Tables'!$D$236","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},null,null,{"$f":"'Language Tables'!$D$137","v":"Government Transactions"}]
[null,{"$f":"B1950","v":30},null,null,null,null,null,{"$f":"'Language Tables'!$D$139","v":"Guaranteed debt (repayments)"}]
[null,{"$f":"B1950","v":30},null,null,null,null,null,{"$f":"'Language Tables'!$D$140","v":"Guaranteed debt (defaults)"}]
[null,{"$f":"B1950","v":30},null,null,null,null,null,{"$f":"'Language Tables'!$D$141","v":"On lending (stock)"}]
[null,{"$f":"B1950","v":30},null,null,null,null,null,{"$f":"'Language Tables'!$D$142","v":"On lending (repayments)"}]
[null,{"$f":"B1950","v":30},null,null,null,null,null,{"$f":"'Language Tables'!$D$144","v":"Loans (stock)"}]
[null,{"$f":"B1950","v":30},null,null,null,null,null,{"$f":"'Language Tables'!$D$145","v":"Loans (repayments)"}]
[null,{"$f":"B1950","v":30},null,null,null,null,null,{"$f":"'Language Tables'!$D$147","v":"Current transfers"}]
[null,{"$f":"B1950","v":30},null,null,null,null,null,{"$f":"'Language Tables'!$D$148","v":"Capital transfers"}]
[null,{"$f":"B1950","v":30}]
[null,31,{"$f":"IF(OR(F2022='Language Tables'!$E$461,F2022='Language Tables'!$F$461,F2022='Language Tables'!$G$461,F2022='Language Tables'!$H$461), 'Language Tables'!$E$461,IF(OR(F2022='Language Tables'!$E$462,F2022='Language Tables'!$F$462,F2022='Language Tables'!$G$462,F2022='Language Tables'!$H$462), 'Language Tables'!$E$462,IF(OR(F2022='Language Tables'!$E$463,F2022='Language Tables'!$F$463,F2022='Language Tables'!$G$463,F2022='Language Tables'!$H$463),'Language Tables'!$E$463,IF(OR(F2022='Language Tables'!$E$464,F2022='Language Tables'!$F$464,F2022='Language Tables'!$G$464,F2022='Language Tables'!$H$464), 'Language Tables'!$E$464,IF(OR(F2022 = 'Language Tables'!$E$465,F2022 = 'Language Tables'!$F$465,F2022 = 'Language Tables'!$G$465,F2022 = 'Language Tables'!$H$465), 'Language Tables'!$E$465,IF(OR(F2022='Language Tables'!$E$466,F2022='Language Tables'!$F$466,F2022='Language Tables'!$G$466,F2022='Language Tables'!$H$466),'Language Tables'!$E$466,\"\"))))))","v":""},null,{"$f":"$C$5&B2017","v":"Company Information: SOE # 31"},null,null,{"$f":"'Language Tables'!$D$69","v":"Balance Sheet"}]
[null,{"$f":"B2017","v":31},null,null,{"$f":"$E$9","v":"Fin / NonFin"},{"$f":"IF(OR(F2018='Language Tables'!$E$474,F2018='Language Tables'!$F$474,F2018='Language Tables'!$G$474,F2018='Language Tables'!$H$474),\"NonFin\",IF(OR(F2018='Language Tables'!$E$475,F2018='Language Tables'!$F$475,F2018='Language Tables'!$G$475,F2018='Language Tables'!$H$475),\"Fin\",\"\"))","v":""},null,{"$f":"'Language Tables'!$D$210","v":"Currency"},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0}]
[null,{"$f":"B2017","v":31},null,null,{"$f":"$E$10","v":"Company Acronym"},null,null,{"$f":"'Language Tables'!$D$70","v":"Assets"}]
[null,{"$f":"B2017","v":31},null,null,{"$f":"$E$12","v":"Primary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$73","v":"Trade receivables"}]
[null,{"$f":"B2017","v":31},null,null,{"$f":"$E$13","v":"Secondary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$74","v":"Inventory"}]
[null,{"$f":"B2017","v":31},null,null,{"$f":"$E$15","v":"Government Shareholder"},null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$211)","v":"  Total Current Assets"},{"$f":"SUM(I2021:I2024)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2017","v":31},null,null,null,null,null,{"$f":"'Language Tables'!$D$77","v":"Net property, plant and equipment (Fixed Assets)"}]
[null,{"$f":"B2017","v":31},null,null,{"$f":"$E$18","v":"Domestic Subnational Government Ownership"},null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$213)","v":"  Total Non-current Assets"},{"$f":"SUM(I2026:I2027)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2017","v":31},null,null,{"$f":"$E$19","v":"Private Domestic Ownership"},null,null,{"$f":"'Language Tables'!$D$79","v":"Assets held for sale"}]
[null,{"$f":"B2017","v":31},null,null,null,{"$f":"IF(SUM(F2027:F2030)<>1,'Language Tables'!$D$240,\"\")","v":"Ownership Stakes must Equal 100%"},null,{"$f":"'Language Tables'!$D$80","v":"Liabilities"}]
[null,{"$f":"B2017","v":31},null,null,null,null,null,{"$f":"'Language Tables'!$D$82","v":"Short-term debt (loan)"}]
[null,{"$f":"B2017","v":31},null,null,null,null,null,{"$f":"'Language Tables'!$D$83","v":"Trade payables"}]
[null,{"$f":"B2017","v":31},null,null,null,null,null,{"$f":"'Language Tables'!$D$84","v":"Short-term Financial leases"}]
[null,{"$f":"B2017","v":31},null,null,null,null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$215)","v":"  Total Current Liabilities"},{"$f":"SUM(I2032:I2035)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2017","v":31},null,null,null,null,null,{"$f":"'Language Tables'!$D$88","v":"Long-term debt (loan)"}]
[null,{"$f":"B2017","v":31},null,null,null,null,null,{"$f":"'Language Tables'!$D$89","v":"Other long-term liabilities"}]
[null,{"$f":"B2017","v":31},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$216)","v":"  Total Non-Current Liabilities"},{"$f":"SUM(I2037:I2039)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2017","v":31},null,null,null,null,null,{"$f":"'Language Tables'!$D$217","v":"Total Liabilities"},{"$f":"I2036+I2040+I2041","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2017","v":31},null,null,null,null,null,{"$f":"'Language Tables'!$D$92","v":"Retained earnings"}]
[null,{"$f":"B2017","v":31},null,null,null,null,null,{"$f":"'Language Tables'!$D$218","v":"Total Equity"},{"$f":"SUM(I2043:I2044)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2017","v":31},null,null,null,null,null,{"$f":"'Language Tables'!$D$219","v":"Total Liabilities And Equity"},{"$f":"I2042+I2045","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2017","v":31},null,null,null,null,null,{"$f":"'Language Tables'!$D$221","v":"Assets = Liabilities + Equity"},{"$f":"IF(AND(I2030=0,I2046=0),\"\",IF(ROUND(I2030-I2046,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(J2030=0,J2046=0),\"\",IF(ROUND(J2030-J2046,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(K2030=0,K2046=0),\"\",IF(ROUND(K2030-K2046,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(L2030=0,L2046=0),\"\",IF(ROUND(L2030-L2046,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","",""]
[null,{"$f":"B2017","v":31},null,null,null,null,null,{"$f":"'Language Tables'!$D$111","v":"Income Statement"}]
[null,{"$f":"B2017","v":31},null,null,null,null,null,{"$f":"'Language Tables'!$D$113","v":"Government transfers received"}]
[null,{"$f":"B2017","v":31},null,null,null,null,null,{"$f":"'Language Tables'!$D$222","v":"Cost Of Goods Sold (-)"}]
[null,{"$f":"B2017","v":31},null,null,null,null,null,{"$f":"'Language Tables'!$D$115","v":"Other operating income"}]
[null,{"$f":"B2017","v":31},null,null,null,null,null,{"$f":"'Language Tables'!$D$224","v":"Other operating expenses (- = expense)"}]
[null,{"$f":"B2017","v":31},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$225)","v":"  Operating Profit (EBIT)"},{"$f":"SUM(I2053:I2055)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2017","v":31},null,null,null,null,null,{"$f":"'Language Tables'!$D$226","v":"Finance Costs (- = expense)"}]
[null,{"$f":"B2017","v":31},null,null,null,null,null,{"$f":"'Language Tables'!$D$228","v":"Other Non-operating Net Gain/Loss (- = loss)"}]
[null,{"$f":"B2017","v":31},null,null,null,null,null,{"$f":"'Language Tables'!$D$229","v":"Net Profit Before Tax"},{"$f":"I2056+ SUM(I2057:I2059)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2017","v":31},null,null,null,null,null,{"$f":"'Language Tables'!$D$231","v":"Gain/Loss from Discontinued Operations (- = loss)"}]
[null,{"$f":"B2017","v":31},null,null,null,null,null,{"$f":"'Language Tables'!$D$232","v":"Net Profit"},{"$f":"I2060+ SUM(I2061:I2062)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2017","v":31},null,null,null,null,null,{"$f":"'Language Tables'!$D$234","v":"Retained Earnings for the year"},{"$f":"SUM(I2063:I2064)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2017","v":31}]
[null,{"$f":"B2017","v":31},null,null,null,null,null,{"$f":"'Language Tables'!$D$235","v":"Add back: Depreciation & Amortization"}]
[null,{"$f":"B2017","v":31},null,null,null,null,null,{"$f":"'Language Tables'!$D$20","v":"EBITDA"},{"$f":"I2067+I2068","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2017","v":31},null,null,null,null,null,{"$f":"'Language Tables'!$D$138","v":"Guaranteed debt (outstanding stock)"}]
[null,{"$f":"B2017","v":31},null,null,null,null,null,{"$f":"'Language Tables'!$D$139","v":"Guaranteed debt (repayments)"}]
[null,{"$f":"B2017","v":31},null,null,null,null,null,{"$f":"'Language Tables'!$D$141","v":"On lending (stock)"}]
[null,{"$f":"B2017","v":31},null,null,null,null,null,{"$f":"'Language Tables'!$D$142","v":"On lending (repayments)"}]
[null,{"$f":"B2017","v":31},null,null,null,null,null,{"$f":"'Language Tables'!$D$144","v":"Loans (stock)"}]
[null,{"$f":"B2017","v":31},null,null,null,null,null,{"$f":"'Language Tables'!$D$145","v":"Loans (repayments)"}]
[null,{"$f":"B2017","v":31},null,null,null,null,null,{"$f":"'Language Tables'!$D$147","v":"Current transfers"}]
[null,{"$f":"B2017","v":31},null,null,null,null,null,{"$f":"'Language Tables'!$D$148","v":"Capital transfers"}]
[null,{"$f":"B2017","v":31},null,null,null,null,null,{"$f":"'Language Tables'!$D$149","v":"Equity injections"}]
[null,{"$f":"B2017","v":31}]
[null,{"$f":"B2084","v":32},null,null,{"$f":"$E$8","v":"Company Type"},null,"\u0080",{"$f":"'Language Tables'!$D$209","v":"Balance Sheet as of:"},{"$f":"First_Year","v":0},{"$f":"I2085+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,{"$f":"'Language Tables'!$D$239","v":"Comments"}]
[null,{"$f":"B2084","v":32},null,null,{"$f":"$E$9","v":"Fin / NonFin"},{"$f":"IF(OR(F2085='Language Tables'!$E$474,F2085='Language Tables'!$F$474,F2085='Language Tables'!$G$474,F2085='Language Tables'!$H$474),\"NonFin\",IF(OR(F2085='Language Tables'!$E$475,F2085='Language Tables'!$F$475,F2085='Language Tables'!$G$475,F2085='Language Tables'!$H$475),\"Fin\",\"\"))","v":""},null,{"$f":"'Language Tables'!$D$210","v":"Currency"},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0}]
[null,{"$f":"B2084","v":32},null,null,{"$f":"$E$11","v":"Full Name"},null,null,{"$f":"'Language Tables'!$D$72","v":"Cash and cash equivalents"}]
[null,{"$f":"B2084","v":32},null,null,{"$f":"$E$12","v":"Primary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$73","v":"Trade receivables"}]
[null,{"$f":"B2084","v":32},null,null,{"$f":"$E$14","v":"Legal Form"},null,null,{"$f":"'Language Tables'!$D$75","v":"Other current assets"}]
[null,{"$f":"B2084","v":32},null,null,{"$f":"$E$15","v":"Government Shareholder"},null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$211)","v":"  Total Current Assets"},{"$f":"SUM(I2088:I2091)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2084","v":32},null,null,{"$f":"$E$17","v":"Domestic Central Government Ownership"},null,null,{"$f":"'Language Tables'!$D$78","v":"Other long-term assets"}]
[null,{"$f":"B2084","v":32},null,null,{"$f":"$E$18","v":"Domestic Subnational Government Ownership"},null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$213)","v":"  Total Non-current Assets"},{"$f":"SUM(I2093:I2094)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2084","v":32},null,null,{"$f":"$E$20","v":"Private Foreign Ownership"},null,null,{"$f":"'Language Tables'!$D$214","v":"Total Assets"},{"$f":"I2092+I2095+I2096","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2084","v":32},null,null,null,{"$f":"IF(SUM(F2094:F2097)<>1,'Language Tables'!$D$240,\"\")","v":"Ownership Stakes must Equal 100%"},null,{"$f":"'Language Tables'!$D$80","v":"Liabilities"}]
[null,{"$f":"B2084","v":32},null,null,null,null,null,{"$f":"'Language Tables'!$D$83","v":"Trade payables"}]
[null,{"$f":"B2084","v":32},null,null,null,null,null,{"$f":"'Language Tables'!$D$84","v":"Short-term Financial leases"}]
[null,{"$f":"B2084","v":32},null,null,null,null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$215)","v":"  Total Current Liabilities"},{"$f":"SUM(I2099:I2102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2084","v":32},null,null,null,null,null,{"$f":"'Language Tables'!$D$88","v":"Long-term debt (loan)"}]
[null,{"$f":"B2084","v":32},null,null,null,null,null,{"$f":"'Language Tables'!$D$89","v":"Other long-term liabilities"}]
[null,{"$f":"B2084","v":32},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$216)","v":"  Total Non-Current Liabilities"},{"$f":"SUM(I2104:I2106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2084","v":32},null,null,null,null,null,{"$f":"'Language Tables'!$D$90","v":"Liabilities directly associated with assets held for sale"}]
[null,{"$f":"B2084","v":32},null,null,null,null,null,{"$f":"'Language Tables'!$D$217","v":"Total Liabilities"},{"$f":"I2103+I2107+I2108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2084","v":32},null,null,null,null,null,{"$f":"'Language Tables'!$D$93","v":"Other Equity"}]
[null,{"$f":"B2084","v":32},null,null,null,null,null,{"$f":"'Language Tables'!$D$218","v":"Total Equity"},{"$f":"SUM(I2110:I2111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2084","v":32},null,null,null,null,null,{"$f":"'Language Tables'!$D$220","v":"Consistency Check:"}]
[null,{"$f":"B2084","v":32},null,null,null,null,null,{"$f":"'Language Tables'!$D$221","v":"Assets = Liabilities + Equity"},{"$f":"IF(AND(I2097=0,I2113=0),\"\",IF(ROUND(I2097-I2113,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(J2097=0,J2113=0),\"\",IF(ROUND(J2097-J2113,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(K2097=0,K2113=0),\"\",IF(ROUND(K2097-K2113,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(L2097=0,L2113=0),\"\",IF(ROUND(L2097-L2113,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","",""]
[null,{"$f":"B2084","v":32},null,null,null,null,null,{"$f":"'Language Tables'!$D$112","v":"Revenues from trading activities"}]
[null,{"$f":"B2084","v":32},null,null,null,null,null,{"$f":"'Language Tables'!$D$113","v":"Government transfers received"}]
[null,{"$f":"B2084","v":32},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$223)","v":"  Gross Profit"},{"$f":"SUM(I2117:I2119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2084","v":32},null,null,null,null,null,{"$f":"'Language Tables'!$D$115","v":"Other operating income"}]
[null,{"$f":"B2084","v":32},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$225)","v":"  Operating Profit (EBIT)"},{"$f":"SUM(I2120:I2122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2084","v":32},null,null,null,null,null,{"$f":"'Language Tables'!$D$226","v":"Finance Costs (- = expense)"}]
[null,{"$f":"B2084","v":32},null,null,null,null,null,{"$f":"'Language Tables'!$D$228","v":"Other Non-operating Net Gain/Loss (- = loss)"}]
[null,{"$f":"B2084","v":32},null,null,null,null,null,{"$f":"'Language Tables'!$D$229","v":"Net Profit Before Tax"},{"$f":"I2123+ SUM(I2124:I2126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2084","v":32},null,null,null,null,null,{"$f":"'Language Tables'!$D$231","v":"Gain/Loss from Discontinued Operations (- = loss)"}]
[null,{"$f":"B2084","v":32},null,null,null,null,null,{"$f":"'Language Tables'!$D$232","v":"Net Profit"},{"$f":"I2127+ SUM(I2128:I2129)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2084","v":32},null,null,null,null,null,{"$f":"'Language Tables'!$D$233","v":"Less Dividends (-)"}]
[null,{"$f":"B2084","v":32},null,null,null,null,null,{"$f":"'Language Tables'!$D$234","v":"Retained Earnings for the year"},{"$f":"SUM(I2130:I2131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2084","v":32},null,null,null,null,null,{"$f":"'Language Tables'!$D$225","v":"Operating Profit (EBIT)"},{"$f":"I2123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2084","v":32},null,null,null,null,null,{"$f":"'Language Tables'!$D$235","v":"Add back: Depreciation & Amortization"}]
[null,{"$f":"B2084","v":32},null,null,{"$f":"'Language Tables'!$D$236","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},null,null,{"$f":"'Language Tables'!$D$137","v":"Government Transactions"}]
[null,{"$f":"B2084","v":32},null,null,null,null,null,{"$f":"'Language Tables'!$D$138","v":"Guaranteed debt (outstanding stock)"}]
[null,{"$f":"B2084","v":32},null,null,null,null,null,{"$f":"'Language Tables'!$D$140","v":"Guaranteed debt (defaults)"}]
[null,{"$f":"B2084","v":32},null,null,null,null,null,{"$f":"'Language Tables'!$D$141","v":"On lending (stock)"}]
[null,{"$f":"B2084","v":32},null,null,null,null,null,{"$f":"'Language Tables'!$D$143","v":"On lending (arrears)"}]
[null,{"$f":"B2084","v":32},null,null,null,null,null,{"$f":"'Language Tables'!$D$144","v":"Loans (stock)"}]
[null,{"$f":"B2084","v":32},null,null,null,null,null,{"$f":"'Language Tables'!$D$146","v":"Loans (arrears)"}]
[null,{"$f":"B2084","v":32},null,null,null,null,null,{"$f":"'Language Tables'!$D$147","v":"Current transfers"}]
[null,{"$f":"B2084","v":32},null,null,null,null,null,{"$f":"'Language Tables'!$D$149","v":"Equity injections"}]
[null,{"$f":"B2084","v":32}]
[null,{"$f":"B2151","v":33},null,null,{"$f":"$E$8","v":"Company Type"},null,"\u0080",{"$f":"'Language Tables'!$D$209","v":"Balance Sheet as of:"},{"$f":"First_Year","v":0},{"$f":"I2152+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,{"$f":"'Language Tables'!$D$239","v":"Comments"}]
[null,{"$f":"B2151","v":33},null,null,{"$f":"$E$9","v":"Fin / NonFin"},{"$f":"IF(OR(F2152='Language Tables'!$E$474,F2152='Language Tables'!$F$474,F2152='Language Tables'!$G$474,F2152='Language Tables'!$H$474),\"NonFin\",IF(OR(F2152='Language Tables'!$E$475,F2152='Language Tables'!$F$475,F2152='Language Tables'!$G$475,F2152='Language Tables'!$H$475),\"Fin\",\"\"))","v":""},null,{"$f":"'Language Tables'!$D$210","v":"Currency"},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0}]
[null,{"$f":"B2151","v":33},null,null,{"$f":"$E$11","v":"Full Name"},null,null,{"$f":"'Language Tables'!$D$72","v":"Cash and cash equivalents"}]
[null,{"$f":"B2151","v":33},null,null,{"$f":"$E$12","v":"Primary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$73","v":"Trade receivables"}]
[null,{"$f":"B2151","v":33},null,null,{"$f":"$E$13","v":"Secondary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$74","v":"Inventory"}]
[null,{"$f":"B2151","v":33},null,null,{"$f":"$E$14","v":"Legal Form"},null,null,{"$f":"'Language Tables'!$D$75","v":"Other current assets"}]
[null,{"$f":"B2151","v":33},null,null,null,null,null,{"$f":"'Language Tables'!$D$77","v":"Net property, plant and equipment (Fixed Assets)"}]
[null,{"$f":"B2151","v":33},null,null,{"$f":"$E$17","v":"Domestic Central Government Ownership"},null,null,{"$f":"'Language Tables'!$D$78","v":"Other long-term assets"}]
[null,{"$f":"B2151","v":33},null,null,{"$f":"$E$19","v":"Private Domestic Ownership"},null,null,{"$f":"'Language Tables'!$D$79","v":"Assets held for sale"}]
[null,{"$f":"B2151","v":33},null,null,{"$f":"$E$20","v":"Private Foreign Ownership"},null,null,{"$f":"'Language Tables'!$D$214","v":"Total Assets"},{"$f":"I2159+I2162+I2163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2151","v":33},null,null,null,null,null,{"$f":"'Language Tables'!$D$82","v":"Short-term debt (loan)"}]
[null,{"$f":"B2151","v":33},null,null,null,null,null,{"$f":"'Language Tables'!$D$83","v":"Trade payables"}]
[null,{"$f":"B2151","v":33},null,null,null,null,null,{"$f":"'Language Tables'!$D$86","v":"Other current liabilities"}]
[null,{"$f":"B2151","v":33},null,null,null,null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$215)","v":"  Total Current Liabilities"},{"$f":"SUM(I2166:I2169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2151","v":33},null,null,null,null,null,{"$f":"'Language Tables'!$D$85","v":"Long-term Financial leases"}]
[null,{"$f":"B2151","v":33},null,null,null,null,null,{"$f":"'Language Tables'!$D$89","v":"Other long-term liabilities"}]
[null,{"$f":"B2151","v":33},null,null,null,null,null,{"$f":"'Language Tables'!$D$90","v":"Liabilities directly associated with assets held for sale"}]
[null,{"$f":"B2151","v":33},null,null,null,null,null,{"$f":"'Language Tables'!$D$217","v":"Total Liabilities"},{"$f":"I2170+I2174+I2175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2151","v":33},null,null,null,null,null,{"$f":"'Language Tables'!$D$93","v":"Other Equity"}]
[null,{"$f":"B2151","v":33},null,null,null,null,null,{"$f":"'Language Tables'!$D$218","v":"Total Equity"},{"$f":"SUM(I2177:I2178)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2151","v":33},null,null,null,null,null,{"$f":"'Language Tables'!$D$219","v":"Total Liabilities And Equity"},{"$f":"I2176+I2179","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2151","v":33},null,null,null,null,null,{"$f":"'Language Tables'!$D$220","v":"Consistency Check:"}]
[null,{"$f":"B2151","v":33},null,null,null,null,null,{"$f":"'Language Tables'!$D$111","v":"Income Statement"}]
[null,{"$f":"B2151","v":33},null,null,null,null,null,{"$f":"'Language Tables'!$D$112","v":"Revenues from trading activities"}]
[null,{"$f":"B2151","v":33},null,null,null,null,null,{"$f":"'Language Tables'!$D$222","v":"Cost Of Goods Sold (-)"}]
[null,{"$f":"B2151","v":33},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$223)","v":"  Gross Profit"},{"$f":"SUM(I2184:I2186)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2151","v":33},null,null,null,null,null,{"$f":"'Language Tables'!$D$224","v":"Other operating expenses (- = expense)"}]
[null,{"$f":"B2151","v":33},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$225)","v":"  Operating Profit (EBIT)"},{"$f":"SUM(I2187:I2189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2151","v":33},null,null,null,null,null,{"$f":"'Language Tables'!$D$227","v":"Finance Income (- = expense)"}]
[null,{"$f":"B2151","v":33},null,null,null,null,null,{"$f":"'Language Tables'!$D$228","v":"Other Non-operating Net Gain/Loss (- = loss)"}]
[null,{"$f":"B2151","v":33},null,null,null,null,null,{"$f":"'Language Tables'!$D$230","v":"Income Tax Expense (- = expense)"}]
[null,{"$f":"B2151","v":33},null,null,null,null,null,{"$f":"'Language Tables'!$D$231","v":"Gain/Loss from Discontinued Operations (- = loss)"}]
[null,{"$f":"B2151","v":33},null,null,null,null,null,{"$f":"'Language Tables'!$D$233","v":"Less Dividends (-)"}]
[null,{"$f":"B2151","v":33},null,null,null,null,null,{"$f":"'Language Tables'!$D$234","v":"Retained Earnings for the year"},{"$f":"SUM(I2197:I2198)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2151","v":33},null,null,null,null,null,{"$f":"'Language Tables'!$D$225","v":"Operating Profit (EBIT)"},{"$f":"I2190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2151","v":33},null,null,null,null,null,{"$f":"'Language Tables'!$D$235","v":"Add back: Depreciation & Amortization"}]
[null,{"$f":"B2151","v":33},null,null,{"$f":"'Language Tables'!$D$236","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},null,null,{"$f":"'Language Tables'!$D$137","v":"Government Transactions"}]
[null,{"$f":"B2151","v":33},null,null,null,null,null,{"$f":"'Language Tables'!$D$138","v":"Guaranteed debt (outstanding stock)"}]
[null,{"$f":"B2151","v":33},null,null,null,null,null,{"$f":"'Language Tables'!$D$139","v":"Guaranteed debt (repayments)"}]
[null,{"$f":"B2151","v":33},null,null,null,null,null,{"$f":"'Language Tables'!$D$140","v":"Guaranteed debt (defaults)"}]
[null,{"$f":"B2151","v":33},null,null,null,null,null,{"$f":"'Language Tables'!$D$142","v":"On lending (repayments)"}]
[null,{"$f":"B2151","v":33},null,null,null,null,null,{"$f":"'Language Tables'!$D$143","v":"On lending (arrears)"}]
[null,{"$f":"B2151","v":33},null,null,null,null,null,{"$f":"'Language Tables'!$D$145","v":"Loans (repayments)"}]
[null,{"$f":"B2151","v":33},null,null,null,null,null,{"$f":"'Language Tables'!$D$146","v":"Loans (arrears)"}]
[null,{"$f":"B2151","v":33},null,null,null,null,null,{"$f":"'Language Tables'!$D$148","v":"Capital transfers"}]
[null,{"$f":"B2151","v":33},null,null,null,null,null,{"$f":"'Language Tables'!$D$149","v":"Equity injections"}]
[null,34,{"$f":"IF(OR(F2223='Language Tables'!$E$461,F2223='Language Tables'!$F$461,F2223='Language Tables'!$G$461,F2223='Language Tables'!$H$461), 'Language Tables'!$E$461,IF(OR(F2223='Language Tables'!$E$462,F2223='Language Tables'!$F$462,F2223='Language Tables'!$G$462,F2223='Language Tables'!$H$462), 'Language Tables'!$E$462,IF(OR(F2223='Language Tables'!$E$463,F2223='Language Tables'!$F$463,F2223='Language Tables'!$G$463,F2223='Language Tables'!$H$463),'Language Tables'!$E$463,IF(OR(F2223='Language Tables'!$E$464,F2223='Language Tables'!$F$464,F2223='Language Tables'!$G$464,F2223='Language Tables'!$H$464), 'Language Tables'!$E$464,IF(OR(F2223 = 'Language Tables'!$E$465,F2223 = 'Language Tables'!$F$465,F2223 = 'Language Tables'!$G$465,F2223 = 'Language Tables'!$H$465), 'Language Tables'!$E$465,IF(OR(F2223='Language Tables'!$E$466,F2223='Language Tables'!$F$466,F2223='Language Tables'!$G$466,F2223='Language Tables'!$H$466),'Language Tables'!$E$466,\"\"))))))","v":""},null,{"$f":"$C$5&B2218","v":"Company Information: SOE # 34"},null,null,{"$f":"'Language Tables'!$D$69","v":"Balance Sheet"}]
[null,{"$f":"B2218","v":34},null,null,{"$f":"$E$8","v":"Company Type"},null,"\u0080",{"$f":"'Language Tables'!$D$209","v":"Balance Sheet as of:"},{"$f":"First_Year","v":0},{"$f":"I2219+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,{"$f":"'Language Tables'!$D$239","v":"Comments"}]
[null,{"$f":"B2218","v":34},null,null,{"$f":"$E$10","v":"Company Acronym"},null,null,{"$f":"'Language Tables'!$D$70","v":"Assets"}]
[null,{"$f":"B2218","v":34},null,null,{"$f":"$E$11","v":"Full Name"},null,null,{"$f":"'Language Tables'!$D$72","v":"Cash and cash equivalents"}]
[null,{"$f":"B2218","v":34},null,null,{"$f":"$E$13","v":"Secondary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$74","v":"Inventory"}]
[null,{"$f":"B2218","v":34},null,null,{"$f":"$E$14","v":"Legal Form"},null,null,{"$f":"'Language Tables'!$D$75","v":"Other current assets"}]
[null,{"$f":"B2218","v":34},null,null,null,null,null,{"$f":"'Language Tables'!$D$77","v":"Net property, plant and equipment (Fixed Assets)"}]
[null,{"$f":"B2218","v":34},null,null,{"$f":"$E$17","v":"Domestic Central Government Ownership"},null,null,{"$f":"'Language Tables'!$D$78","v":"Other long-term assets"}]
[null,{"$f":"B2218","v":34},null,null,{"$f":"$E$19","v":"Private Domestic Ownership"},null,null,{"$f":"'Language Tables'!$D$79","v":"Assets held for sale"}]
[null,{"$f":"B2218","v":34},null,null,{"$f":"$E$20","v":"Private Foreign Ownership"},null,null,{"$f":"'Language Tables'!$D$214","v":"Total Assets"},{"$f":"I2226+I2229+I2230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2218","v":34},null,null,null,{"$f":"IF(SUM(F2228:F2231)<>1,'Language Tables'!$D$240,\"\")","v":"Ownership Stakes must Equal 100%"},null,{"$f":"'Language Tables'!$D$80","v":"Liabilities"}]
[null,{"$f":"B2218","v":34},null,null,null,null,null,{"$f":"'Language Tables'!$D$82","v":"Short-term debt (loan)"}]
[null,{"$f":"B2218","v":34},null,null,null,null,null,{"$f":"'Language Tables'!$D$84","v":"Short-term Financial leases"}]
[null,{"$f":"B2218","v":34},null,null,null,null,null,{"$f":"'Language Tables'!$D$86","v":"Other current liabilities"}]
[null,{"$f":"B2218","v":34},null,null,null,null,null,{"$f":"'Language Tables'!$D$88","v":"Long-term debt (loan)"}]
[null,{"$f":"B2218","v":34},null,null,null,null,null,{"$f":"'Language Tables'!$D$85","v":"Long-term Financial leases"}]
[null,{"$f":"B2218","v":34},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$216)","v":"  Total Non-Current Liabilities"},{"$f":"SUM(I2238:I2240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2218","v":34},null,null,null,null,null,{"$f":"'Language Tables'!$D$90","v":"Liabilities directly associated with assets held for sale"}]
[null,{"$f":"B2218","v":34},null,null,null,null,null,{"$f":"'Language Tables'!$D$92","v":"Retained earnings"}]
[null,{"$f":"B2218","v":34},null,null,null,null,null,{"$f":"'Language Tables'!$D$93","v":"Other Equity"}]
[null,{"$f":"B2218","v":34},null,null,null,null,null,{"$f":"'Language Tables'!$D$219","v":"Total Liabilities And Equity"},{"$f":"I2243+I2246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2218","v":34},null,null,null,null,null,{"$f":"'Language Tables'!$D$220","v":"Consistency Check:"}]
[null,{"$f":"B2218","v":34},null,null,null,null,null,{"$f":"'Language Tables'!$D$111","v":"Income Statement"}]
[null,{"$f":"B2218","v":34},null,null,null,null,null,{"$f":"'Language Tables'!$D$112","v":"Revenues from trading activities"}]
[null,{"$f":"B2218","v":34},null,null,null,null,null,{"$f":"'Language Tables'!$D$222","v":"Cost Of Goods Sold (-)"}]
[null,{"$f":"B2218","v":34},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$223)","v":"  Gross Profit"},{"$f":"SUM(I2251:I2253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2218","v":34},null,null,null,null,null,{"$f":"'Language Tables'!$D$115","v":"Other operating income"}]
[null,{"$f":"B2218","v":34},null,null,null,null,null,{"$f":"'Language Tables'!$D$224","v":"Other operating expenses (- = expense)"}]
[null,{"$f":"B2218","v":34},null,null,null,null,null,{"$f":"'Language Tables'!$D$226","v":"Finance Costs (- = expense)"}]
[null,{"$f":"B2218","v":34},null,null,null,null,null,{"$f":"'Language Tables'!$D$227","v":"Finance Income (- = expense)"}]
[null,{"$f":"B2218","v":34},null,null,null,null,null,{"$f":"'Language Tables'!$D$229","v":"Net Profit Before Tax"},{"$f":"I2257+ SUM(I2258:I2260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2218","v":34},null,null,null,null,null,{"$f":"'Language Tables'!$D$230","v":"Income Tax Expense (- = expense)"}]
[null,{"$f":"B2218","v":34},null,null,null,null,null,{"$f":"'Language Tables'!$D$232","v":"Net Profit"},{"$f":"I2261+ SUM(I2262:I2263)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2218","v":34},null,null,null,null,null,{"$f":"'Language Tables'!$D$233","v":"Less Dividends (-)"}]
[null,{"$f":"B2218","v":34}]
[null,{"$f":"B2218","v":34},null,null,null,null,null,{"$f":"'Language Tables'!$D$225","v":"Operating Profit (EBIT)"},{"$f":"I2257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2218","v":34},null,null,null,null,null,{"$f":"'Language Tables'!$D$20","v":"EBITDA"},{"$f":"I2268+I2269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2218","v":34},null,null,{"$f":"'Language Tables'!$D$236","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},null,null,{"$f":"'Language Tables'!$D$137","v":"Government Transactions"}]
[null,{"$f":"B2218","v":34},null,null,null,null,null,{"$f":"'Language Tables'!$D$139","v":"Guaranteed debt (repayments)"}]
[null,{"$f":"B2218","v":34},null,null,null,null,null,{"$f":"'Language Tables'!$D$140","v":"Guaranteed debt (defaults)"}]
[null,{"$f":"B2218","v":34},null,null,null,null,null,{"$f":"'Language Tables'!$D$142","v":"On lending (repayments)"}]
[null,{"$f":"B2218","v":34},null,null,null,null,null,{"$f":"'Language Tables'!$D$143","v":"On lending (arrears)"}]
[null,{"$f":"B2218","v":34},null,null,null,null,null,{"$f":"'Language Tables'!$D$145","v":"Loans (repayments)"}]
[null,{"$f":"B2218","v":34},null,null,null,null,null,{"$f":"'Language Tables'!$D$146","v":"Loans (arrears)"}]
[null,{"$f":"B2218","v":34},null,null,null,null,null,{"$f":"'Language Tables'!$D$147","v":"Current transfers"}]
[null,{"$f":"B2218","v":34},null,null,null,null,null,{"$f":"'Language Tables'!$D$148","v":"Capital transfers"}]
[null,{"$f":"B2218","v":34}]
[null,35,{"$f":"IF(OR(F2290='Language Tables'!$E$461,F2290='Language Tables'!$F$461,F2290='Language Tables'!$G$461,F2290='Language Tables'!$H$461), 'Language Tables'!$E$461,IF(OR(F2290='Language Tables'!$E$462,F2290='Language Tables'!$F$462,F2290='Language Tables'!$G$462,F2290='Language Tables'!$H$462), 'Language Tables'!$E$462,IF(OR(F2290='Language Tables'!$E$463,F2290='Language Tables'!$F$463,F2290='Language Tables'!$G$463,F2290='Language Tables'!$H$463),'Language Tables'!$E$463,IF(OR(F2290='Language Tables'!$E$464,F2290='Language Tables'!$F$464,F2290='Language Tables'!$G$464,F2290='Language Tables'!$H$464), 'Language Tables'!$E$464,IF(OR(F2290 = 'Language Tables'!$E$465,F2290 = 'Language Tables'!$F$465,F2290 = 'Language Tables'!$G$465,F2290 = 'Language Tables'!$H$465), 'Language Tables'!$E$465,IF(OR(F2290='Language Tables'!$E$466,F2290='Language Tables'!$F$466,F2290='Language Tables'!$G$466,F2290='Language Tables'!$H$466),'Language Tables'!$E$466,\"\"))))))","v":""},null,{"$f":"$C$5&B2285","v":"Company Information: SOE # 35"},null,null,{"$f":"'Language Tables'!$D$69","v":"Balance Sheet"}]
[null,{"$f":"B2285","v":35},null,null,{"$f":"$E$9","v":"Fin / NonFin"},{"$f":"IF(OR(F2286='Language Tables'!$E$474,F2286='Language Tables'!$F$474,F2286='Language Tables'!$G$474,F2286='Language Tables'!$H$474),\"NonFin\",IF(OR(F2286='Language Tables'!$E$475,F2286='Language Tables'!$F$475,F2286='Language Tables'!$G$475,F2286='Language Tables'!$H$475),\"Fin\",\"\"))","v":""},null,{"$f":"'Language Tables'!$D$210","v":"Currency"},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0}]
[null,{"$f":"B2285","v":35},null,null,{"$f":"$E$10","v":"Company Acronym"},null,null,{"$f":"'Language Tables'!$D$70","v":"Assets"}]
[null,{"$f":"B2285","v":35},null,null,{"$f":"$E$12","v":"Primary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$73","v":"Trade receivables"}]
[null,{"$f":"B2285","v":35},null,null,{"$f":"$E$13","v":"Secondary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$74","v":"Inventory"}]
[null,{"$f":"B2285","v":35},null,null,{"$f":"$E$15","v":"Government Shareholder"},null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$211)","v":"  Total Current Assets"},{"$f":"SUM(I2289:I2292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2285","v":35},null,null,null,null,null,{"$f":"'Language Tables'!$D$77","v":"Net property, plant and equipment (Fixed Assets)"}]
[null,{"$f":"B2285","v":35},null,null,{"$f":"$E$18","v":"Domestic Subnational Government Ownership"},null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$213)","v":"  Total Non-current Assets"},{"$f":"SUM(I2294:I2295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2285","v":35},null,null,{"$f":"$E$19","v":"Private Domestic Ownership"},null,null,{"$f":"'Language Tables'!$D$79","v":"Assets held for sale"}]
[null,{"$f":"B2285","v":35},null,null,null,{"$f":"IF(SUM(F2295:F2298)<>1,'Language Tables'!$D$240,\"\")","v":"Ownership Stakes must Equal 100%"},null,{"$f":"'Language Tables'!$D$80","v":"Liabilities"}]
[null,{"$f":"B2285","v":35},null,null,null,null,null,{"$f":"'Language Tables'!$D$82","v":"Short-term debt (loan)"}]
[null,{"$f":"B2285","v":35},null,null,null,null,null,{"$f":"'Language Tables'!$D$84","v":"Short-term Financial leases"}]
[null,{"$f":"B2285","v":35},null,null,null,null,null,{"$f":"'Language Tables'!$D$86","v":"Other current liabilities"}]
[null,{"$f":"B2285","v":35},null,null,null,null,null,{"$f":"'Language Tables'!$D$88","v":"Long-term debt (loan)"}]
[null,{"$f":"B2285","v":35},null,null,null,null,null,{"$f":"'Language Tables'!$D$85","v":"Long-term Financial leases"}]
[null,{"$f":"B2285","v":35},null,null,null,null,null,{"$f":"'Language Tables'!$D$89","v":"Other long-term liabilities"}]
[null,{"$f":"B2285","v":35},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$216)","v":"  Total Non-Current Liabilities"},{"$f":"SUM(I2305:I2307)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2285","v":35},null,null,null,null,null,{"$f":"'Language Tables'!$D$217","v":"Total Liabilities"},{"$f":"I2304+I2308+I2309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2285","v":35},null,null,null,null,null,{"$f":"'Language Tables'!$D$92","v":"Retained earnings"}]
[null,{"$f":"B2285","v":35},null,null,null,null,null,{"$f":"'Language Tables'!$D$218","v":"Total Equity"},{"$f":"SUM(I2311:I2312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2285","v":35},null,null,null,null,null,{"$f":"'Language Tables'!$D$219","v":"Total Liabilities And Equity"},{"$f":"I2310+I2313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2285","v":35},null,null,null,null,null,{"$f":"'Language Tables'!$D$221","v":"Assets = Liabilities + Equity"},{"$f":"IF(AND(I2298=0,I2314=0),\"\",IF(ROUND(I2298-I2314,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(J2298=0,J2314=0),\"\",IF(ROUND(J2298-J2314,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(K2298=0,K2314=0),\"\",IF(ROUND(K2298-K2314,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(L2298=0,L2314=0),\"\",IF(ROUND(L2298-L2314,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","",""]
[null,{"$f":"B2285","v":35},null,null,null,null,null,{"$f":"'Language Tables'!$D$111","v":"Income Statement"}]
[null,{"$f":"B2285","v":35},null,null,null,null,null,{"$f":"'Language Tables'!$D$113","v":"Government transfers received"}]
[null,{"$f":"B2285","v":35},null,null,null,null,null,{"$f":"'Language Tables'!$D$222","v":"Cost Of Goods Sold (-)"}]
[null,{"$f":"B2285","v":35},null,null,null,null,null,{"$f":"'Language Tables'!$D$115","v":"Other operating income"}]
[null,{"$f":"B2285","v":35},null,null,null,null,null,{"$f":"'Language Tables'!$D$224","v":"Other operating expenses (- = expense)"}]
[null,{"$f":"B2285","v":35},null,null,null,null,null,{"$f":"'Language Tables'!$D$226","v":"Finance Costs (- = expense)"}]
[null,{"$f":"B2285","v":35},null,null,null,null,null,{"$f":"'Language Tables'!$D$227","v":"Finance Income (- = expense)"}]
[null,{"$f":"B2285","v":35},null,null,null,null,null,{"$f":"'Language Tables'!$D$229","v":"Net Profit Before Tax"},{"$f":"I2324+ SUM(I2325:I2327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2285","v":35},null,null,null,null,null,{"$f":"'Language Tables'!$D$230","v":"Income Tax Expense (- = expense)"}]
[null,{"$f":"B2285","v":35},null,null,null,null,null,{"$f":"'Language Tables'!$D$231","v":"Gain/Loss from Discontinued Operations (- = loss)"}]
[null,{"$f":"B2285","v":35},null,null,null,null,null,{"$f":"'Language Tables'!$D$232","v":"Net Profit"},{"$f":"I2328+ SUM(I2329:I2330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2285","v":35},null,null,null,null,null,{"$f":"'Language Tables'!$D$234","v":"Retained Earnings for the year"},{"$f":"SUM(I2331:I2332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2285","v":35}]
[null,{"$f":"B2285","v":35},null,null,null,null,null,{"$f":"'Language Tables'!$D$235","v":"Add back: Depreciation & Amortization"}]
[null,{"$f":"B2285","v":35},null,null,null,null,null,{"$f":"'Language Tables'!$D$20","v":"EBITDA"},{"$f":"I2335+I2336","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2285","v":35},null,null,null,null,null,{"$f":"'Language Tables'!$D$138","v":"Guaranteed debt (outstanding stock)"}]
[null,{"$f":"B2285","v":35},null,null,null,null,null,{"$f":"'Language Tables'!$D$139","v":"Guaranteed debt (repayments)"}]
[null,{"$f":"B2285","v":35},null,null,null,null,null,{"$f":"'Language Tables'!$D$141","v":"On lending (stock)"}]
[null,{"$f":"B2285","v":35},null,null,null,null,null,{"$f":"'Language Tables'!$D$142","v":"On lending (repayments)"}]
[null,{"$f":"B2285","v":35},null,null,null,null,null,{"$f":"'Language Tables'!$D$144","v":"Loans (stock)"}]
[null,{"$f":"B2285","v":35},null,null,null,null,null,{"$f":"'Language Tables'!$D$145","v":"Loans (repayments)"}]
[null,{"$f":"B2285","v":35},null,null,null,null,null,{"$f":"'Language Tables'!$D$147","v":"Current transfers"}]
[null,{"$f":"B2285","v":35},null,null,null,null,null,{"$f":"'Language Tables'!$D$148","v":"Capital transfers"}]
[null,{"$f":"B2285","v":35}]
[null,36,{"$f":"IF(OR(F2357='Language Tables'!$E$461,F2357='Language Tables'!$F$461,F2357='Language Tables'!$G$461,F2357='Language Tables'!$H$461), 'Language Tables'!$E$461,IF(OR(F2357='Language Tables'!$E$462,F2357='Language Tables'!$F$462,F2357='Language Tables'!$G$462,F2357='Language Tables'!$H$462), 'Language Tables'!$E$462,IF(OR(F2357='Language Tables'!$E$463,F2357='Language Tables'!$F$463,F2357='Language Tables'!$G$463,F2357='Language Tables'!$H$463),'Language Tables'!$E$463,IF(OR(F2357='Language Tables'!$E$464,F2357='Language Tables'!$F$464,F2357='Language Tables'!$G$464,F2357='Language Tables'!$H$464), 'Language Tables'!$E$464,IF(OR(F2357 = 'Language Tables'!$E$465,F2357 = 'Language Tables'!$F$465,F2357 = 'Language Tables'!$G$465,F2357 = 'Language Tables'!$H$465), 'Language Tables'!$E$465,IF(OR(F2357='Language Tables'!$E$466,F2357='Language Tables'!$F$466,F2357='Language Tables'!$G$466,F2357='Language Tables'!$H$466),'Language Tables'!$E$466,\"\"))))))","v":""},null,{"$f":"$C$5&B2352","v":"Company Information: SOE # 36"},null,null,{"$f":"'Language Tables'!$D$69","v":"Balance Sheet"}]
[null,{"$f":"B2352","v":36},null,null,{"$f":"$E$9","v":"Fin / NonFin"},{"$f":"IF(OR(F2353='Language Tables'!$E$474,F2353='Language Tables'!$F$474,F2353='Language Tables'!$G$474,F2353='Language Tables'!$H$474),\"NonFin\",IF(OR(F2353='Language Tables'!$E$475,F2353='Language Tables'!$F$475,F2353='Language Tables'!$G$475,F2353='Language Tables'!$H$475),\"Fin\",\"\"))","v":""},null,{"$f":"'Language Tables'!$D$210","v":"Currency"},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0}]
[null,{"$f":"B2352","v":36},null,null,{"$f":"$E$10","v":"Company Acronym"},null,null,{"$f":"'Language Tables'!$D$70","v":"Assets"}]
[null,{"$f":"B2352","v":36},null,null,{"$f":"$E$11","v":"Full Name"},null,null,{"$f":"'Language Tables'!$D$72","v":"Cash and cash equivalents"}]
[null,{"$f":"B2352","v":36},null,null,{"$f":"$E$12","v":"Primary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$73","v":"Trade receivables"}]
[null,{"$f":"B2352","v":36},null,null,{"$f":"$E$14","v":"Legal Form"},null,null,{"$f":"'Language Tables'!$D$75","v":"Other current assets"}]
[null,{"$f":"B2352","v":36},null,null,{"$f":"$E$15","v":"Government Shareholder"},null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$211)","v":"  Total Current Assets"},{"$f":"SUM(I2356:I2359)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2352","v":36},null,null,{"$f":"$E$17","v":"Domestic Central Government Ownership"},null,null,{"$f":"'Language Tables'!$D$78","v":"Other long-term assets"}]
[null,{"$f":"B2352","v":36},null,null,{"$f":"$E$18","v":"Domestic Subnational Government Ownership"},null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$213)","v":"  Total Non-current Assets"},{"$f":"SUM(I2361:I2362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2352","v":36},null,null,{"$f":"$E$20","v":"Private Foreign Ownership"},null,null,{"$f":"'Language Tables'!$D$214","v":"Total Assets"},{"$f":"I2360+I2363+I2364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2352","v":36},null,null,null,{"$f":"IF(SUM(F2362:F2365)<>1,'Language Tables'!$D$240,\"\")","v":"Ownership Stakes must Equal 100%"},null,{"$f":"'Language Tables'!$D$80","v":"Liabilities"}]
[null,{"$f":"B2352","v":36},null,null,null,null,null,{"$f":"'Language Tables'!$D$83","v":"Trade payables"}]
[null,{"$f":"B2352","v":36},null,null,null,null,null,{"$f":"'Language Tables'!$D$84","v":"Short-term Financial leases"}]
[null,{"$f":"B2352","v":36},null,null,null,null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$215)","v":"  Total Current Liabilities"},{"$f":"SUM(I2367:I2370)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2352","v":36},null,null,null,null,null,{"$f":"'Language Tables'!$D$88","v":"Long-term debt (loan)"}]
[null,{"$f":"B2352","v":36},null,null,null,null,null,{"$f":"'Language Tables'!$D$89","v":"Other long-term liabilities"}]
[null,{"$f":"B2352","v":36},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$216)","v":"  Total Non-Current Liabilities"},{"$f":"SUM(I2372:I2374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2352","v":36},null,null,null,null,null,{"$f":"'Language Tables'!$D$217","v":"Total Liabilities"},{"$f":"I2371+I2375+I2376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2352","v":36},null,null,null,null,null,{"$f":"'Language Tables'!$D$92","v":"Retained earnings"}]
[null,{"$f":"B2352","v":36},null,null,null,null,null,{"$f":"'Language Tables'!$D$93","v":"Other Equity"}]
[null,{"$f":"B2352","v":36},null,null,null,null,null,{"$f":"'Language Tables'!$D$218","v":"Total Equity"},{"$f":"SUM(I2378:I2379)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2352","v":36},null,null,null,null,null,{"$f":"'Language Tables'!$D$220","v":"Consistency Check:"}]
[null,{"$f":"B2352","v":36},null,null,null,null,null,{"$f":"'Language Tables'!$D$221","v":"Assets = Liabilities + Equity"},{"$f":"IF(AND(I2365=0,I2381=0),\"\",IF(ROUND(I2365-I2381,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(J2365=0,J2381=0),\"\",IF(ROUND(J2365-J2381,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(K2365=0,K2381=0),\"\",IF(ROUND(K2365-K2381,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(L2365=0,L2381=0),\"\",IF(ROUND(L2365-L2381,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","",""]
[null,{"$f":"B2352","v":36},null,null,null,null,null,{"$f":"'Language Tables'!$D$112","v":"Revenues from trading activities"}]
[null,{"$f":"B2352","v":36},null,null,null,null,null,{"$f":"'Language Tables'!$D$113","v":"Government transfers received"}]
[null,{"$f":"B2352","v":36},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$223)","v":"  Gross Profit"},{"$f":"SUM(I2385:I2387)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2352","v":36},null,null,null,null,null,{"$f":"'Language Tables'!$D$115","v":"Other operating income"}]
[null,{"$f":"B2352","v":36},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$225)","v":"  Operating Profit (EBIT)"},{"$f":"SUM(I2388:I2390)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2352","v":36},null,null,null,null,null,{"$f":"'Language Tables'!$D$226","v":"Finance Costs (- = expense)"}]
[null,{"$f":"B2352","v":36},null,null,null,null,null,{"$f":"'Language Tables'!$D$228","v":"Other Non-operating Net Gain/Loss (- = loss)"}]
[null,{"$f":"B2352","v":36},null,null,null,null,null,{"$f":"'Language Tables'!$D$229","v":"Net Profit Before Tax"},{"$f":"I2391+ SUM(I2392:I2394)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2352","v":36},null,null,null,null,null,{"$f":"'Language Tables'!$D$231","v":"Gain/Loss from Discontinued Operations (- = loss)"}]
[null,{"$f":"B2352","v":36},null,null,null,null,null,{"$f":"'Language Tables'!$D$232","v":"Net Profit"},{"$f":"I2395+ SUM(I2396:I2397)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2352","v":36},null,null,null,null,null,{"$f":"'Language Tables'!$D$234","v":"Retained Earnings for the year"},{"$f":"SUM(I2398:I2399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2352","v":36}]
[null,{"$f":"B2352","v":36},null,null,null,null,null,{"$f":"'Language Tables'!$D$235","v":"Add back: Depreciation & Amortization"}]
[null,{"$f":"B2352","v":36},null,null,null,null,null,{"$f":"'Language Tables'!$D$20","v":"EBITDA"},{"$f":"I2402+I2403","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2352","v":36},null,null,{"$f":"'Language Tables'!$D$236","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},null,null,{"$f":"'Language Tables'!$D$137","v":"Government Transactions"}]
[null,{"$f":"B2352","v":36},null,null,null,null,null,{"$f":"'Language Tables'!$D$138","v":"Guaranteed debt (outstanding stock)"}]
[null,{"$f":"B2352","v":36},null,null,null,null,null,{"$f":"'Language Tables'!$D$140","v":"Guaranteed debt (defaults)"}]
[null,{"$f":"B2352","v":36},null,null,null,null,null,{"$f":"'Language Tables'!$D$141","v":"On lending (stock)"}]
[null,{"$f":"B2352","v":36},null,null,null,null,null,{"$f":"'Language Tables'!$D$143","v":"On lending (arrears)"}]
[null,{"$f":"B2352","v":36},null,null,null,null,null,{"$f":"'Language Tables'!$D$144","v":"Loans (stock)"}]
[null,{"$f":"B2352","v":36},null,null,null,null,null,{"$f":"'Language Tables'!$D$146","v":"Loans (arrears)"}]
[null,{"$f":"B2352","v":36},null,null,null,null,null,{"$f":"'Language Tables'!$D$147","v":"Current transfers"}]
[null,{"$f":"B2352","v":36},null,null,null,null,null,{"$f":"'Language Tables'!$D$149","v":"Equity injections"}]
[null,{"$f":"B2352","v":36}]
[null,{"$f":"B2419","v":37},null,null,{"$f":"$E$8","v":"Company Type"},null,"\u0080",{"$f":"'Language Tables'!$D$209","v":"Balance Sheet as of:"},{"$f":"First_Year","v":0},{"$f":"I2420+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,{"$f":"'Language Tables'!$D$239","v":"Comments"}]
[null,{"$f":"B2419","v":37},null,null,{"$f":"$E$9","v":"Fin / NonFin"},{"$f":"IF(OR(F2420='Language Tables'!$E$474,F2420='Language Tables'!$F$474,F2420='Language Tables'!$G$474,F2420='Language Tables'!$H$474),\"NonFin\",IF(OR(F2420='Language Tables'!$E$475,F2420='Language Tables'!$F$475,F2420='Language Tables'!$G$475,F2420='Language Tables'!$H$475),\"Fin\",\"\"))","v":""},null,{"$f":"'Language Tables'!$D$210","v":"Currency"},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0}]
[null,{"$f":"B2419","v":37},null,null,{"$f":"$E$11","v":"Full Name"},null,null,{"$f":"'Language Tables'!$D$72","v":"Cash and cash equivalents"}]
[null,{"$f":"B2419","v":37},null,null,{"$f":"$E$12","v":"Primary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$73","v":"Trade receivables"}]
[null,{"$f":"B2419","v":37},null,null,{"$f":"$E$14","v":"Legal Form"},null,null,{"$f":"'Language Tables'!$D$75","v":"Other current assets"}]
[null,{"$f":"B2419","v":37},null,null,{"$f":"$E$15","v":"Government Shareholder"},null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$211)","v":"  Total Current Assets"},{"$f":"SUM(I2423:I2426)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2419","v":37},null,null,{"$f":"$E$17","v":"Domestic Central Government Ownership"},null,null,{"$f":"'Language Tables'!$D$78","v":"Other long-term assets"}]
[null,{"$f":"B2419","v":37},null,null,{"$f":"$E$18","v":"Domestic Subnational Government Ownership"},null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$213)","v":"  Total Non-current Assets"},{"$f":"SUM(I2428:I2429)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2419","v":37},null,null,{"$f":"$E$19","v":"Private Domestic Ownership"},null,null,{"$f":"'Language Tables'!$D$79","v":"Assets held for sale"}]
[null,{"$f":"B2419","v":37},null,null,{"$f":"$E$20","v":"Private Foreign Ownership"},null,null,{"$f":"'Language Tables'!$D$214","v":"Total Assets"},{"$f":"I2427+I2430+I2431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2419","v":37},null,null,null,null,null,{"$f":"'Language Tables'!$D$82","v":"Short-term debt (loan)"}]
[null,{"$f":"B2419","v":37},null,null,null,null,null,{"$f":"'Language Tables'!$D$83","v":"Trade payables"}]
[null,{"$f":"B2419","v":37},null,null,null,null,null,{"$f":"'Language Tables'!$D$86","v":"Other current liabilities"}]
[null,{"$f":"B2419","v":37},null,null,null,null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$215)","v":"  Total Current Liabilities"},{"$f":"SUM(I2434:I2437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2419","v":37},null,null,null,null,null,{"$f":"'Language Tables'!$D$85","v":"Long-term Financial leases"}]
[null,{"$f":"B2419","v":37},null,null,null,null,null,{"$f":"'Language Tables'!$D$89","v":"Other long-term liabilities"}]
[null,{"$f":"B2419","v":37},null,null,null,null,null,{"$f":"'Language Tables'!$D$90","v":"Liabilities directly associated with assets held for sale"}]
[null,{"$f":"B2419","v":37},null,null,null,null,null,{"$f":"'Language Tables'!$D$217","v":"Total Liabilities"},{"$f":"I2438+I2442+I2443","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2419","v":37},null,null,null,null,null,{"$f":"'Language Tables'!$D$92","v":"Retained earnings"}]
[null,{"$f":"B2419","v":37},null,null,null,null,null,{"$f":"'Language Tables'!$D$93","v":"Other Equity"}]
[null,{"$f":"B2419","v":37},null,null,null,null,null,{"$f":"'Language Tables'!$D$218","v":"Total Equity"},{"$f":"SUM(I2445:I2446)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2419","v":37},null,null,null,null,null,{"$f":"'Language Tables'!$D$219","v":"Total Liabilities And Equity"},{"$f":"I2444+I2447","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2419","v":37},null,null,null,null,null,{"$f":"'Language Tables'!$D$220","v":"Consistency Check:"}]
[null,{"$f":"B2419","v":37},null,null,null,null,null,{"$f":"'Language Tables'!$D$221","v":"Assets = Liabilities + Equity"},{"$f":"IF(AND(I2432=0,I2448=0),\"\",IF(ROUND(I2432-I2448,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(J2432=0,J2448=0),\"\",IF(ROUND(J2432-J2448,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(K2432=0,K2448=0),\"\",IF(ROUND(K2432-K2448,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(L2432=0,L2448=0),\"\",IF(ROUND(L2432-L2448,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","",""]
[null,{"$f":"B2419","v":37},null,null,null,null,null,{"$f":"'Language Tables'!$D$111","v":"Income Statement"}]
[null,{"$f":"B2419","v":37},null,null,null,null,null,{"$f":"'Language Tables'!$D$112","v":"Revenues from trading activities"}]
[null,{"$f":"B2419","v":37},null,null,null,null,null,{"$f":"'Language Tables'!$D$113","v":"Government transfers received"}]
[null,{"$f":"B2419","v":37},null,null,null,null,null,{"$f":"'Language Tables'!$D$222","v":"Cost Of Goods Sold (-)"}]
[null,{"$f":"B2419","v":37},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$223)","v":"  Gross Profit"},{"$f":"SUM(I2452:I2454)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2419","v":37},null,null,null,null,null,{"$f":"'Language Tables'!$D$115","v":"Other operating income"}]
[null,{"$f":"B2419","v":37},null,null,null,null,null,{"$f":"'Language Tables'!$D$224","v":"Other operating expenses (- = expense)"}]
[null,{"$f":"B2419","v":37},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$225)","v":"  Operating Profit (EBIT)"},{"$f":"SUM(I2455:I2457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2419","v":37},null,null,null,null,null,{"$f":"'Language Tables'!$D$226","v":"Finance Costs (- = expense)"}]
[null,{"$f":"B2419","v":37},null,null,null,null,null,{"$f":"'Language Tables'!$D$227","v":"Finance Income (- = expense)"}]
[null,{"$f":"B2419","v":37},null,null,null,null,null,{"$f":"'Language Tables'!$D$228","v":"Other Non-operating Net Gain/Loss (- = loss)"}]
[null,{"$f":"B2419","v":37},null,null,null,null,null,{"$f":"'Language Tables'!$D$229","v":"Net Profit Before Tax"},{"$f":"I2458+ SUM(I2459:I2461)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2419","v":37},null,null,null,null,null,{"$f":"'Language Tables'!$D$230","v":"Income Tax Expense (- = expense)"}]
[null,{"$f":"B2419","v":37},null,null,null,null,null,{"$f":"'Language Tables'!$D$231","v":"Gain/Loss from Discontinued Operations (- = loss)"}]
[null,{"$f":"B2419","v":37},null,null,null,null,null,{"$f":"'Language Tables'!$D$232","v":"Net Profit"},{"$f":"I2462+ SUM(I2463:I2464)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2419","v":37},null,null,null,null,null,{"$f":"'Language Tables'!$D$233","v":"Less Dividends (-)"}]
[null,{"$f":"B2419","v":37},null,null,null,null,null,{"$f":"'Language Tables'!$D$234","v":"Retained Earnings for the year"},{"$f":"SUM(I2465:I2466)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2419","v":37}]
[null,{"$f":"B2419","v":37},null,null,null,null,null,{"$f":"'Language Tables'!$D$225","v":"Operating Profit (EBIT)"},{"$f":"I2458","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2419","v":37},null,null,null,null,null,{"$f":"'Language Tables'!$D$235","v":"Add back: Depreciation & Amortization"}]
[null,{"$f":"B2419","v":37},null,null,null,null,null,{"$f":"'Language Tables'!$D$20","v":"EBITDA"},{"$f":"I2469+I2470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2419","v":37},null,null,{"$f":"'Language Tables'!$D$236","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},null,null,{"$f":"'Language Tables'!$D$137","v":"Government Transactions"}]
[null,{"$f":"B2419","v":37},null,null,null,null,null,{"$f":"'Language Tables'!$D$138","v":"Guaranteed debt (outstanding stock)"}]
[null,{"$f":"B2419","v":37},null,null,null,null,null,{"$f":"'Language Tables'!$D$139","v":"Guaranteed debt (repayments)"}]
[null,{"$f":"B2419","v":37},null,null,null,null,null,{"$f":"'Language Tables'!$D$140","v":"Guaranteed debt (defaults)"}]
[null,{"$f":"B2419","v":37},null,null,null,null,null,{"$f":"'Language Tables'!$D$141","v":"On lending (stock)"}]
[null,{"$f":"B2419","v":37},null,null,null,null,null,{"$f":"'Language Tables'!$D$142","v":"On lending (repayments)"}]
[null,{"$f":"B2419","v":37},null,null,null,null,null,{"$f":"'Language Tables'!$D$143","v":"On lending (arrears)"}]
[null,{"$f":"B2419","v":37},null,null,null,null,null,{"$f":"'Language Tables'!$D$144","v":"Loans (stock)"}]
[null,{"$f":"B2419","v":37},null,null,null,null,null,{"$f":"'Language Tables'!$D$145","v":"Loans (repayments)"}]
[null,{"$f":"B2419","v":37},null,null,null,null,null,{"$f":"'Language Tables'!$D$146","v":"Loans (arrears)"}]
[null,{"$f":"B2419","v":37},null,null,null,null,null,{"$f":"'Language Tables'!$D$147","v":"Current transfers"}]
[null,{"$f":"B2419","v":37},null,null,null,null,null,{"$f":"'Language Tables'!$D$148","v":"Capital transfers"}]
[null,{"$f":"B2419","v":37},null,null,null,null,null,{"$f":"'Language Tables'!$D$149","v":"Equity injections"}]
[null,{"$f":"B2419","v":37}]
[null,38,{"$f":"IF(OR(F2491='Language Tables'!$E$461,F2491='Language Tables'!$F$461,F2491='Language Tables'!$G$461,F2491='Language Tables'!$H$461), 'Language Tables'!$E$461,IF(OR(F2491='Language Tables'!$E$462,F2491='Language Tables'!$F$462,F2491='Language Tables'!$G$462,F2491='Language Tables'!$H$462), 'Language Tables'!$E$462,IF(OR(F2491='Language Tables'!$E$463,F2491='Language Tables'!$F$463,F2491='Language Tables'!$G$463,F2491='Language Tables'!$H$463),'Language Tables'!$E$463,IF(OR(F2491='Language Tables'!$E$464,F2491='Language Tables'!$F$464,F2491='Language Tables'!$G$464,F2491='Language Tables'!$H$464), 'Language Tables'!$E$464,IF(OR(F2491 = 'Language Tables'!$E$465,F2491 = 'Language Tables'!$F$465,F2491 = 'Language Tables'!$G$465,F2491 = 'Language Tables'!$H$465), 'Language Tables'!$E$465,IF(OR(F2491='Language Tables'!$E$466,F2491='Language Tables'!$F$466,F2491='Language Tables'!$G$466,F2491='Language Tables'!$H$466),'Language Tables'!$E$466,\"\"))))))","v":""},null,{"$f":"$C$5&B2486","v":"Company Information: SOE # 38"},null,null,{"$f":"'Language Tables'!$D$69","v":"Balance Sheet"}]
[null,{"$f":"B2486","v":38},null,null,{"$f":"$E$8","v":"Company Type"},null,"\u0080",{"$f":"'Language Tables'!$D$209","v":"Balance Sheet as of:"},{"$f":"First_Year","v":0},{"$f":"I2487+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,{"$f":"'Language Tables'!$D$239","v":"Comments"}]
[null,{"$f":"B2486","v":38},null,null,{"$f":"$E$9","v":"Fin / NonFin"},{"$f":"IF(OR(F2487='Language Tables'!$E$474,F2487='Language Tables'!$F$474,F2487='Language Tables'!$G$474,F2487='Language Tables'!$H$474),\"NonFin\",IF(OR(F2487='Language Tables'!$E$475,F2487='Language Tables'!$F$475,F2487='Language Tables'!$G$475,F2487='Language Tables'!$H$475),\"Fin\",\"\"))","v":""},null,{"$f":"'Language Tables'!$D$210","v":"Currency"},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0}]
[null,{"$f":"B2486","v":38},null,null,{"$f":"$E$10","v":"Company Acronym"},null,null,{"$f":"'Language Tables'!$D$70","v":"Assets"}]
[null,{"$f":"B2486","v":38},null,null,{"$f":"$E$11","v":"Full Name"},null,null,{"$f":"'Language Tables'!$D$72","v":"Cash and cash equivalents"}]
[null,{"$f":"B2486","v":38},null,null,{"$f":"$E$12","v":"Primary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$73","v":"Trade receivables"}]
[null,{"$f":"B2486","v":38},null,null,{"$f":"$E$13","v":"Secondary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$74","v":"Inventory"}]
[null,{"$f":"B2486","v":38},null,null,{"$f":"$E$14","v":"Legal Form"},null,null,{"$f":"'Language Tables'!$D$75","v":"Other current assets"}]
[null,{"$f":"B2486","v":38},null,null,{"$f":"$E$15","v":"Government Shareholder"},null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$211)","v":"  Total Current Assets"},{"$f":"SUM(I2490:I2493)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"'Language Tables'!$D$77","v":"Net property, plant and equipment (Fixed Assets)"}]
[null,{"$f":"B2486","v":38},null,null,{"$f":"$E$17","v":"Domestic Central Government Ownership"},null,null,{"$f":"'Language Tables'!$D$78","v":"Other long-term assets"}]
[null,{"$f":"B2486","v":38},null,null,{"$f":"$E$18","v":"Domestic Subnational Government Ownership"},null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$213)","v":"  Total Non-current Assets"},{"$f":"SUM(I2495:I2496)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2486","v":38},null,null,{"$f":"$E$19","v":"Private Domestic Ownership"},null,null,{"$f":"'Language Tables'!$D$79","v":"Assets held for sale"}]
[null,{"$f":"B2486","v":38},null,null,{"$f":"$E$20","v":"Private Foreign Ownership"},null,null,{"$f":"'Language Tables'!$D$214","v":"Total Assets"},{"$f":"I2494+I2497+I2498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2486","v":38},null,null,null,{"$f":"IF(SUM(F2496:F2499)<>1,'Language Tables'!$D$240,\"\")","v":"Ownership Stakes must Equal 100%"},null,{"$f":"'Language Tables'!$D$80","v":"Liabilities"}]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"'Language Tables'!$D$82","v":"Short-term debt (loan)"}]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"'Language Tables'!$D$83","v":"Trade payables"}]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"'Language Tables'!$D$84","v":"Short-term Financial leases"}]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"'Language Tables'!$D$86","v":"Other current liabilities"}]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$215)","v":"  Total Current Liabilities"},{"$f":"SUM(I2501:I2504)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"'Language Tables'!$D$88","v":"Long-term debt (loan)"}]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"'Language Tables'!$D$85","v":"Long-term Financial leases"}]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"'Language Tables'!$D$89","v":"Other long-term liabilities"}]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$216)","v":"  Total Non-Current Liabilities"},{"$f":"SUM(I2506:I2508)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"'Language Tables'!$D$90","v":"Liabilities directly associated with assets held for sale"}]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"'Language Tables'!$D$217","v":"Total Liabilities"},{"$f":"I2505+I2509+I2510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"'Language Tables'!$D$92","v":"Retained earnings"}]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"'Language Tables'!$D$93","v":"Other Equity"}]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"'Language Tables'!$D$218","v":"Total Equity"},{"$f":"SUM(I2512:I2513)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"'Language Tables'!$D$219","v":"Total Liabilities And Equity"},{"$f":"I2511+I2514","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"'Language Tables'!$D$220","v":"Consistency Check:"}]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"'Language Tables'!$D$221","v":"Assets = Liabilities + Equity"},{"$f":"IF(AND(I2499=0,I2515=0),\"\",IF(ROUND(I2499-I2515,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(J2499=0,J2515=0),\"\",IF(ROUND(J2499-J2515,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(K2499=0,K2515=0),\"\",IF(ROUND(K2499-K2515,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(L2499=0,L2515=0),\"\",IF(ROUND(L2499-L2515,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","",""]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"'Language Tables'!$D$111","v":"Income Statement"}]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"'Language Tables'!$D$112","v":"Revenues from trading activities"}]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"'Language Tables'!$D$113","v":"Government transfers received"}]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"'Language Tables'!$D$222","v":"Cost Of Goods Sold (-)"}]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$223)","v":"  Gross Profit"},{"$f":"SUM(I2519:I2521)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"'Language Tables'!$D$115","v":"Other operating income"}]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"'Language Tables'!$D$224","v":"Other operating expenses (- = expense)"}]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$225)","v":"  Operating Profit (EBIT)"},{"$f":"SUM(I2522:I2524)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"'Language Tables'!$D$226","v":"Finance Costs (- = expense)"}]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"'Language Tables'!$D$227","v":"Finance Income (- = expense)"}]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"'Language Tables'!$D$228","v":"Other Non-operating Net Gain/Loss (- = loss)"}]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"'Language Tables'!$D$229","v":"Net Profit Before Tax"},{"$f":"I2525+ SUM(I2526:I2528)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"'Language Tables'!$D$230","v":"Income Tax Expense (- = expense)"}]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"'Language Tables'!$D$231","v":"Gain/Loss from Discontinued Operations (- = loss)"}]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"'Language Tables'!$D$232","v":"Net Profit"},{"$f":"I2529+ SUM(I2530:I2531)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"'Language Tables'!$D$233","v":"Less Dividends (-)"}]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"'Language Tables'!$D$234","v":"Retained Earnings for the year"},{"$f":"SUM(I2532:I2533)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2486","v":38}]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"'Language Tables'!$D$225","v":"Operating Profit (EBIT)"},{"$f":"I2525","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"'Language Tables'!$D$235","v":"Add back: Depreciation & Amortization"}]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"'Language Tables'!$D$20","v":"EBITDA"},{"$f":"I2536+I2537","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2486","v":38},null,null,{"$f":"'Language Tables'!$D$236","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},null,null,{"$f":"'Language Tables'!$D$137","v":"Government Transactions"}]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"'Language Tables'!$D$138","v":"Guaranteed debt (outstanding stock)"}]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"'Language Tables'!$D$139","v":"Guaranteed debt (repayments)"}]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"'Language Tables'!$D$140","v":"Guaranteed debt (defaults)"}]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"'Language Tables'!$D$141","v":"On lending (stock)"}]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"'Language Tables'!$D$142","v":"On lending (repayments)"}]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"'Language Tables'!$D$143","v":"On lending (arrears)"}]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"'Language Tables'!$D$144","v":"Loans (stock)"}]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"'Language Tables'!$D$145","v":"Loans (repayments)"}]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"'Language Tables'!$D$146","v":"Loans (arrears)"}]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"'Language Tables'!$D$147","v":"Current transfers"}]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"'Language Tables'!$D$148","v":"Capital transfers"}]
[null,{"$f":"B2486","v":38},null,null,null,null,null,{"$f":"'Language Tables'!$D$149","v":"Equity injections"}]
[null,{"$f":"B2486","v":38}]
[null,39,{"$f":"IF(OR(F2558='Language Tables'!$E$461,F2558='Language Tables'!$F$461,F2558='Language Tables'!$G$461,F2558='Language Tables'!$H$461), 'Language Tables'!$E$461,IF(OR(F2558='Language Tables'!$E$462,F2558='Language Tables'!$F$462,F2558='Language Tables'!$G$462,F2558='Language Tables'!$H$462), 'Language Tables'!$E$462,IF(OR(F2558='Language Tables'!$E$463,F2558='Language Tables'!$F$463,F2558='Language Tables'!$G$463,F2558='Language Tables'!$H$463),'Language Tables'!$E$463,IF(OR(F2558='Language Tables'!$E$464,F2558='Language Tables'!$F$464,F2558='Language Tables'!$G$464,F2558='Language Tables'!$H$464), 'Language Tables'!$E$464,IF(OR(F2558 = 'Language Tables'!$E$465,F2558 = 'Language Tables'!$F$465,F2558 = 'Language Tables'!$G$465,F2558 = 'Language Tables'!$H$465), 'Language Tables'!$E$465,IF(OR(F2558='Language Tables'!$E$466,F2558='Language Tables'!$F$466,F2558='Language Tables'!$G$466,F2558='Language Tables'!$H$466),'Language Tables'!$E$466,\"\"))))))","v":""},null,{"$f":"$C$5&B2553","v":"Company Information: SOE # 39"},null,null,{"$f":"'Language Tables'!$D$69","v":"Balance Sheet"}]
[null,{"$f":"B2553","v":39},null,null,{"$f":"$E$8","v":"Company Type"},null,"\u0080",{"$f":"'Language Tables'!$D$209","v":"Balance Sheet as of:"},{"$f":"First_Year","v":0},{"$f":"I2554+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,{"$f":"'Language Tables'!$D$239","v":"Comments"}]
[null,{"$f":"B2553","v":39},null,null,{"$f":"$E$9","v":"Fin / NonFin"},{"$f":"IF(OR(F2554='Language Tables'!$E$474,F2554='Language Tables'!$F$474,F2554='Language Tables'!$G$474,F2554='Language Tables'!$H$474),\"NonFin\",IF(OR(F2554='Language Tables'!$E$475,F2554='Language Tables'!$F$475,F2554='Language Tables'!$G$475,F2554='Language Tables'!$H$475),\"Fin\",\"\"))","v":""},null,{"$f":"'Language Tables'!$D$210","v":"Currency"},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0}]
[null,{"$f":"B2553","v":39},null,null,{"$f":"$E$10","v":"Company Acronym"},null,null,{"$f":"'Language Tables'!$D$70","v":"Assets"}]
[null,{"$f":"B2553","v":39},null,null,{"$f":"$E$11","v":"Full Name"},null,null,{"$f":"'Language Tables'!$D$72","v":"Cash and cash equivalents"}]
[null,{"$f":"B2553","v":39},null,null,{"$f":"$E$12","v":"Primary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$73","v":"Trade receivables"}]
[null,{"$f":"B2553","v":39},null,null,{"$f":"$E$13","v":"Secondary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$74","v":"Inventory"}]
[null,{"$f":"B2553","v":39},null,null,{"$f":"$E$14","v":"Legal Form"},null,null,{"$f":"'Language Tables'!$D$75","v":"Other current assets"}]
[null,{"$f":"B2553","v":39},null,null,{"$f":"$E$15","v":"Government Shareholder"},null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$211)","v":"  Total Current Assets"},{"$f":"SUM(I2557:I2560)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"'Language Tables'!$D$77","v":"Net property, plant and equipment (Fixed Assets)"}]
[null,{"$f":"B2553","v":39},null,null,{"$f":"$E$17","v":"Domestic Central Government Ownership"},null,null,{"$f":"'Language Tables'!$D$78","v":"Other long-term assets"}]
[null,{"$f":"B2553","v":39},null,null,{"$f":"$E$18","v":"Domestic Subnational Government Ownership"},null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$213)","v":"  Total Non-current Assets"},{"$f":"SUM(I2562:I2563)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2553","v":39},null,null,{"$f":"$E$19","v":"Private Domestic Ownership"},null,null,{"$f":"'Language Tables'!$D$79","v":"Assets held for sale"}]
[null,{"$f":"B2553","v":39},null,null,{"$f":"$E$20","v":"Private Foreign Ownership"},null,null,{"$f":"'Language Tables'!$D$214","v":"Total Assets"},{"$f":"I2561+I2564+I2565","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2553","v":39},null,null,null,{"$f":"IF(SUM(F2563:F2566)<>1,'Language Tables'!$D$240,\"\")","v":"Ownership Stakes must Equal 100%"},null,{"$f":"'Language Tables'!$D$80","v":"Liabilities"}]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"'Language Tables'!$D$82","v":"Short-term debt (loan)"}]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"'Language Tables'!$D$83","v":"Trade payables"}]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"'Language Tables'!$D$84","v":"Short-term Financial leases"}]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"'Language Tables'!$D$86","v":"Other current liabilities"}]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$215)","v":"  Total Current Liabilities"},{"$f":"SUM(I2568:I2571)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"'Language Tables'!$D$88","v":"Long-term debt (loan)"}]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"'Language Tables'!$D$85","v":"Long-term Financial leases"}]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"'Language Tables'!$D$89","v":"Other long-term liabilities"}]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$216)","v":"  Total Non-Current Liabilities"},{"$f":"SUM(I2573:I2575)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"'Language Tables'!$D$90","v":"Liabilities directly associated with assets held for sale"}]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"'Language Tables'!$D$217","v":"Total Liabilities"},{"$f":"I2572+I2576+I2577","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"'Language Tables'!$D$92","v":"Retained earnings"}]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"'Language Tables'!$D$93","v":"Other Equity"}]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"'Language Tables'!$D$218","v":"Total Equity"},{"$f":"SUM(I2579:I2580)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"'Language Tables'!$D$219","v":"Total Liabilities And Equity"},{"$f":"I2578+I2581","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"'Language Tables'!$D$220","v":"Consistency Check:"}]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"'Language Tables'!$D$221","v":"Assets = Liabilities + Equity"},{"$f":"IF(AND(I2566=0,I2582=0),\"\",IF(ROUND(I2566-I2582,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(J2566=0,J2582=0),\"\",IF(ROUND(J2566-J2582,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(K2566=0,K2582=0),\"\",IF(ROUND(K2566-K2582,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(L2566=0,L2582=0),\"\",IF(ROUND(L2566-L2582,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","",""]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"'Language Tables'!$D$111","v":"Income Statement"}]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"'Language Tables'!$D$112","v":"Revenues from trading activities"}]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"'Language Tables'!$D$113","v":"Government transfers received"}]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"'Language Tables'!$D$222","v":"Cost Of Goods Sold (-)"}]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$223)","v":"  Gross Profit"},{"$f":"SUM(I2586:I2588)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"'Language Tables'!$D$115","v":"Other operating income"}]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"'Language Tables'!$D$224","v":"Other operating expenses (- = expense)"}]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$225)","v":"  Operating Profit (EBIT)"},{"$f":"SUM(I2589:I2591)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"'Language Tables'!$D$226","v":"Finance Costs (- = expense)"}]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"'Language Tables'!$D$227","v":"Finance Income (- = expense)"}]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"'Language Tables'!$D$228","v":"Other Non-operating Net Gain/Loss (- = loss)"}]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"'Language Tables'!$D$229","v":"Net Profit Before Tax"},{"$f":"I2592+ SUM(I2593:I2595)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"'Language Tables'!$D$230","v":"Income Tax Expense (- = expense)"}]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"'Language Tables'!$D$231","v":"Gain/Loss from Discontinued Operations (- = loss)"}]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"'Language Tables'!$D$232","v":"Net Profit"},{"$f":"I2596+ SUM(I2597:I2598)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"'Language Tables'!$D$233","v":"Less Dividends (-)"}]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"'Language Tables'!$D$234","v":"Retained Earnings for the year"},{"$f":"SUM(I2599:I2600)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2553","v":39}]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"'Language Tables'!$D$225","v":"Operating Profit (EBIT)"},{"$f":"I2592","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"'Language Tables'!$D$235","v":"Add back: Depreciation & Amortization"}]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"'Language Tables'!$D$20","v":"EBITDA"},{"$f":"I2603+I2604","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2553","v":39},null,null,{"$f":"'Language Tables'!$D$236","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},null,null,{"$f":"'Language Tables'!$D$137","v":"Government Transactions"}]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"'Language Tables'!$D$138","v":"Guaranteed debt (outstanding stock)"}]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"'Language Tables'!$D$139","v":"Guaranteed debt (repayments)"}]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"'Language Tables'!$D$140","v":"Guaranteed debt (defaults)"}]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"'Language Tables'!$D$141","v":"On lending (stock)"}]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"'Language Tables'!$D$142","v":"On lending (repayments)"}]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"'Language Tables'!$D$143","v":"On lending (arrears)"}]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"'Language Tables'!$D$144","v":"Loans (stock)"}]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"'Language Tables'!$D$145","v":"Loans (repayments)"}]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"'Language Tables'!$D$146","v":"Loans (arrears)"}]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"'Language Tables'!$D$147","v":"Current transfers"}]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"'Language Tables'!$D$148","v":"Capital transfers"}]
[null,{"$f":"B2553","v":39},null,null,null,null,null,{"$f":"'Language Tables'!$D$149","v":"Equity injections"}]
[null,{"$f":"B2553","v":39}]
[null,40,{"$f":"IF(OR(F2625='Language Tables'!$E$461,F2625='Language Tables'!$F$461,F2625='Language Tables'!$G$461,F2625='Language Tables'!$H$461), 'Language Tables'!$E$461,IF(OR(F2625='Language Tables'!$E$462,F2625='Language Tables'!$F$462,F2625='Language Tables'!$G$462,F2625='Language Tables'!$H$462), 'Language Tables'!$E$462,IF(OR(F2625='Language Tables'!$E$463,F2625='Language Tables'!$F$463,F2625='Language Tables'!$G$463,F2625='Language Tables'!$H$463),'Language Tables'!$E$463,IF(OR(F2625='Language Tables'!$E$464,F2625='Language Tables'!$F$464,F2625='Language Tables'!$G$464,F2625='Language Tables'!$H$464), 'Language Tables'!$E$464,IF(OR(F2625 = 'Language Tables'!$E$465,F2625 = 'Language Tables'!$F$465,F2625 = 'Language Tables'!$G$465,F2625 = 'Language Tables'!$H$465), 'Language Tables'!$E$465,IF(OR(F2625='Language Tables'!$E$466,F2625='Language Tables'!$F$466,F2625='Language Tables'!$G$466,F2625='Language Tables'!$H$466),'Language Tables'!$E$466,\"\"))))))","v":""},null,{"$f":"$C$5&B2620","v":"Company Information: SOE # 40"},null,null,{"$f":"'Language Tables'!$D$69","v":"Balance Sheet"}]
[null,{"$f":"B2620","v":40},null,null,{"$f":"$E$8","v":"Company Type"},null,"\u0080",{"$f":"'Language Tables'!$D$209","v":"Balance Sheet as of:"},{"$f":"First_Year","v":0},{"$f":"I2621+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,{"$f":"'Language Tables'!$D$239","v":"Comments"}]
[null,{"$f":"B2620","v":40},null,null,{"$f":"$E$9","v":"Fin / NonFin"},{"$f":"IF(OR(F2621='Language Tables'!$E$474,F2621='Language Tables'!$F$474,F2621='Language Tables'!$G$474,F2621='Language Tables'!$H$474),\"NonFin\",IF(OR(F2621='Language Tables'!$E$475,F2621='Language Tables'!$F$475,F2621='Language Tables'!$G$475,F2621='Language Tables'!$H$475),\"Fin\",\"\"))","v":""},null,{"$f":"'Language Tables'!$D$210","v":"Currency"},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0},{"$f":"Main!$E$6","v":0}]
[null,{"$f":"B2620","v":40},null,null,{"$f":"$E$10","v":"Company Acronym"},null,null,{"$f":"'Language Tables'!$D$70","v":"Assets"}]
[null,{"$f":"B2620","v":40},null,null,{"$f":"$E$11","v":"Full Name"},null,null,{"$f":"'Language Tables'!$D$72","v":"Cash and cash equivalents"}]
[null,{"$f":"B2620","v":40},null,null,{"$f":"$E$12","v":"Primary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$73","v":"Trade receivables"}]
[null,{"$f":"B2620","v":40},null,null,{"$f":"$E$13","v":"Secondary Sector"},null,"\u0080",{"$f":"'Language Tables'!$D$74","v":"Inventory"}]
[null,{"$f":"B2620","v":40},null,null,{"$f":"$E$14","v":"Legal Form"},null,null,{"$f":"'Language Tables'!$D$75","v":"Other current assets"}]
[null,{"$f":"B2620","v":40},null,null,{"$f":"$E$15","v":"Government Shareholder"},null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$211)","v":"  Total Current Assets"},{"$f":"SUM(I2624:I2627)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"'Language Tables'!$D$77","v":"Net property, plant and equipment (Fixed Assets)"}]
[null,{"$f":"B2620","v":40},null,null,{"$f":"$E$17","v":"Domestic Central Government Ownership"},null,null,{"$f":"'Language Tables'!$D$78","v":"Other long-term assets"}]
[null,{"$f":"B2620","v":40},null,null,{"$f":"$E$18","v":"Domestic Subnational Government Ownership"},null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$213)","v":"  Total Non-current Assets"},{"$f":"SUM(I2629:I2630)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2620","v":40},null,null,{"$f":"$E$19","v":"Private Domestic Ownership"},null,null,{"$f":"'Language Tables'!$D$79","v":"Assets held for sale"}]
[null,{"$f":"B2620","v":40},null,null,{"$f":"$E$20","v":"Private Foreign Ownership"},null,null,{"$f":"'Language Tables'!$D$214","v":"Total Assets"},{"$f":"I2628+I2631+I2632","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2620","v":40},null,null,null,{"$f":"IF(SUM(F2630:F2633)<>1,'Language Tables'!$D$240,\"\")","v":"Ownership Stakes must Equal 100%"},null,{"$f":"'Language Tables'!$D$80","v":"Liabilities"}]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"'Language Tables'!$D$82","v":"Short-term debt (loan)"}]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"'Language Tables'!$D$83","v":"Trade payables"}]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"'Language Tables'!$D$84","v":"Short-term Financial leases"}]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"'Language Tables'!$D$86","v":"Other current liabilities"}]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"CONCATENATE(\"  \", 'Language Tables'!$D$215)","v":"  Total Current Liabilities"},{"$f":"SUM(I2635:I2638)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"'Language Tables'!$D$88","v":"Long-term debt (loan)"}]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"'Language Tables'!$D$85","v":"Long-term Financial leases"}]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"'Language Tables'!$D$89","v":"Other long-term liabilities"}]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$216)","v":"  Total Non-Current Liabilities"},{"$f":"SUM(I2640:I2642)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"'Language Tables'!$D$90","v":"Liabilities directly associated with assets held for sale"}]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"'Language Tables'!$D$217","v":"Total Liabilities"},{"$f":"I2639+I2643+I2644","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"'Language Tables'!$D$92","v":"Retained earnings"}]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"'Language Tables'!$D$93","v":"Other Equity"}]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"'Language Tables'!$D$218","v":"Total Equity"},{"$f":"SUM(I2646:I2647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"'Language Tables'!$D$219","v":"Total Liabilities And Equity"},{"$f":"I2645+I2648","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"'Language Tables'!$D$220","v":"Consistency Check:"}]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"'Language Tables'!$D$221","v":"Assets = Liabilities + Equity"},{"$f":"IF(AND(I2633=0,I2649=0),\"\",IF(ROUND(I2633-I2649,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(J2633=0,J2649=0),\"\",IF(ROUND(J2633-J2649,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(K2633=0,K2649=0),\"\",IF(ROUND(K2633-K2649,0)<>0,$C$2,$C$3))","v":""},{"$f":"IF(AND(L2633=0,L2649=0),\"\",IF(ROUND(L2633-L2649,0)<>0,$C$2,$C$3))","v":""},"","","","","","","","","","",""]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"'Language Tables'!$D$111","v":"Income Statement"}]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"'Language Tables'!$D$112","v":"Revenues from trading activities"}]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"'Language Tables'!$D$113","v":"Government transfers received"}]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"'Language Tables'!$D$222","v":"Cost Of Goods Sold (-)"}]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$223)","v":"  Gross Profit"},{"$f":"SUM(I2653:I2655)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"'Language Tables'!$D$115","v":"Other operating income"}]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"'Language Tables'!$D$224","v":"Other operating expenses (- = expense)"}]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"CONCATENATE(\"  \",'Language Tables'!$D$225)","v":"  Operating Profit (EBIT)"},{"$f":"SUM(I2656:I2658)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"'Language Tables'!$D$226","v":"Finance Costs (- = expense)"}]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"'Language Tables'!$D$227","v":"Finance Income (- = expense)"}]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"'Language Tables'!$D$228","v":"Other Non-operating Net Gain/Loss (- = loss)"}]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"'Language Tables'!$D$229","v":"Net Profit Before Tax"},{"$f":"I2659+ SUM(I2660:I2662)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"'Language Tables'!$D$230","v":"Income Tax Expense (- = expense)"}]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"'Language Tables'!$D$231","v":"Gain/Loss from Discontinued Operations (- = loss)"}]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"'Language Tables'!$D$232","v":"Net Profit"},{"$f":"I2663+ SUM(I2664:I2665)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"'Language Tables'!$D$233","v":"Less Dividends (-)"}]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"'Language Tables'!$D$234","v":"Retained Earnings for the year"},{"$f":"SUM(I2666:I2667)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2620","v":40}]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"'Language Tables'!$D$225","v":"Operating Profit (EBIT)"},{"$f":"I2659","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"'Language Tables'!$D$235","v":"Add back: Depreciation & Amortization"}]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"'Language Tables'!$D$20","v":"EBITDA"},{"$f":"I2670+I2671","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"'Language Tables'!$D$137","v":"Government Transactions"}]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"'Language Tables'!$D$138","v":"Guaranteed debt (outstanding stock)"}]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"'Language Tables'!$D$139","v":"Guaranteed debt (repayments)"}]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"'Language Tables'!$D$140","v":"Guaranteed debt (defaults)"}]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"'Language Tables'!$D$141","v":"On lending (stock)"}]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"'Language Tables'!$D$142","v":"On lending (repayments)"}]
[null,{"$f":"B2620","v":40},null,null,{"$f":"'Language Tables'!$D$236","v":"*Note: Government Transaction data generally will not be found in Annual Financial Statements. Please coordinate with relevant sources including the Budget Department, Debt Department, and Fiscal Risk Reports."},null,null,{"$f":"'Language Tables'!$D$143","v":"On lending (arrears)"}]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"'Language Tables'!$D$144","v":"Loans (stock)"}]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"'Language Tables'!$D$145","v":"Loans (repayments)"}]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"'Language Tables'!$D$146","v":"Loans (arrears)"}]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"'Language Tables'!$D$147","v":"Current transfers"}]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"'Language Tables'!$D$148","v":"Capital transfers"}]
[null,{"$f":"B2620","v":40},null,null,null,null,null,{"$f":"'Language Tables'!$D$149","v":"Equity injections"}]
[null,{"$f":"B2620","v":40}]
[null,{"$f":"B2686","v":40}]
[null,40]
[null,40]
[null,40]
[null,40]
[null,40]

{"sheet":"Companies","index":9,"n_rows":653,"n_cols":61,"rows_kept":653,"cut":false,"hidden":true,"merged":[[1,48,1,49],[1,28,1,29],[0,24,0,29],[1,33,1,38],[1,42,1,43],[1,45,1,46]]}
[" ",null,null,null,null,null,null,null,null,null,null,{"$f":"Data!BG5","v":"Net Profit"},{"$f":"Data!CG5","v":"Cost Recovery"},{"$f":"Data!AR5","v":"Total Equity"},{"$f":"Data!CI5","v":"Return on Equity"},{"$f":"Data!BY5","v":"Current Ratio"},{"$f":"Data!CB5","v":"Creditor Turnover Days"},{"$f":"Data!CO5","v":"Debt to Assets"},{"$f":"Data!CM5","v":"Interest Coverage"},{"$f":"Data!EA5","v":"Total Liabilities (% GDP)"},{"$f":"Data!EI5","v":"Gross Profit (% GDP)"},null,null,null,"NACE Codes"]
["A_Z_rank",{"$f":"Data!F$5","v":"Company Acronym"},{"$f":"Data!G$5","v":"Full Name"},{"$f":"Data!B$5","v":"Company Code"},{"$f":"Data!E$5","v":"Fin"},{"$f":"Data!H$5","v":"Primary Sector from Input Forms"},{"$f":"Data!C$5","v":"Primary Sector Code"},{"$f":"Data!M$5","v":"Secondary Sector"},{"$f":"Data!D$5","v":"Secondary Sector Code"},{"$f":"Data!N$5","v":"Legal Form"},{"$f":"Data!O$5","v":"Government Shareholder"},"Profit-Making\n(1 = yes)","Cost Recovery","Equity","Return on Equity","Current Ratio","Creditor Turnover","Debt to Assets ","Interest Coverage","Latest Year\nTotal Liabilities\n(% of GDP)","Latest Year\nGross Profit\n(% of GDP)",null,"Years",null,"Secondary Sectors","Code","Primary Sector",null,"Primary Sectors",null,null,"Company Type",null,"Subsectors:",null,null,null,null,null,null,{"$f":"'Language Tables'!D467","v":"Units:"},null,"Profitability",null,null,"Liquidity",null,null,"Solvency",null,null,"Legal Form","Government Shareholder","Language",null,null,null,"English","Español","Français","русский"]
[{"$f":"IF(B3 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B3))","v":1},{"$f":"IFERROR(VLOOKUP($D3,Data!$B$5:$F$605,5,FALSE),\"\")","v":0},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B3,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},1,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B3,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B3,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B3,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B3,Data!$F$5:$F$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B3,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B3,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B3,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B3,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B3,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B3,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B3,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D3&Companies!E3&Companies!$W$3,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D3&Companies!$E3&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D3&Companies!$E3&$W$3,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D3&Companies!$E3&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D3&Companies!$E3&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D3&Companies!$E3&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D3&Companies!$E3&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D3&Companies!$E3&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D3&Companies!$E3&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D3&Companies!$E3&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IF(ROWS($W$3:W3)>COUNT($W$22:$W$36),\"\",INDEX($V$22:$W$36,MATCH(ROWS($W$3:W3),$V$22:$V$36,0),2))","v":0},null,"Distribution of electricity","3513",1,null,{"$f":"'Language Tables'!D461","v":"Electricity and Gas"},1,null,{"$f":"'Language Tables'!D474","v":"Non-Financial Public Corporation"},null,"Electricity and Gas","Mining","Transportation","Water Utilities","Other activities","Other Industries",null,{"$f":"'Language Tables'!D468","v":"Select Units"},null,{"$f":"Parameters!$C6","v":"Cost Recovery"},{"$f":"Data!CG$5","v":"Cost Recovery"},null,{"$f":"Parameters!C8","v":"Current Ratio"},{"$f":"Data!BY5","v":"Current Ratio"},null,{"$f":"Parameters!C13","v":"Debt to Assets"},{"$f":"Data!CO5","v":"Debt to Assets"},null,{"$f":"IFERROR(_xlfn.UNIQUE(_xlfn._xlws.FILTER($J$3:$J$42,$J$3:$J$42<>\"\")),\"\")","v":""},{"$f":"IFERROR(_xlfn.UNIQUE(_xlfn._xlws.FILTER($K$3:$K$42,$K$3:$K$42<>\"\")),\"\")","v":""},"English",null,null,1,"Electricity and Gas","Electricidad y gas","Électricité et gaz","Электроэнергия и газ"]
[{"$f":"IF(B4 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B4))","v":""},{"$f":"IFERROR(VLOOKUP($D4,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B4,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"D3+1","v":2},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B4,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B4,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B4,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B4,Data!$F$5:$F$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B4,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B4,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B4,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B4,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B4,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B4,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B4,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D4&Companies!E4&Companies!$W$3,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D4&Companies!$E4&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D4&Companies!$E4&$W$3,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D4&Companies!$E4&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D4&Companies!$E4&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D4&Companies!$E4&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D4&Companies!$E4&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D4&Companies!$E4&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D4&Companies!$E4&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D4&Companies!$E4&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IF(ROWS($W$3:W4)>COUNT($W$22:$W$36),\"\",INDEX($V$22:$W$36,MATCH(ROWS($W$3:W4),$V$22:$V$36,0),2))","v":""},null,"Distribution of gaseous fuels through mains","3522",1,null,{"$f":"'Language Tables'!D462","v":"Mining"},2,null,{"$f":"'Language Tables'!D475","v":"Financial Public Corporation"},null,"Distribution of electricity","Extraction of crude petroleum","Air transport","Collection of hazardous waste","Accounting, bookkeeping and auditing activities tax consultancy","Aluminium production",null,{"$f":"'Language Tables'!D469","v":"Units"},null,{"$f":"Parameters!$C4","v":"Return on Assets"},{"$f":"Data!CH5","v":"Return on Assets"},null,{"$f":"Parameters!C9","v":"Quick Ratio"},{"$f":"Data!BZ5","v":"Quick Ratio"},null,{"$f":"Parameters!C14","v":"Debt to Equity"},{"$f":"Data!CJ5","v":"Debt to Equity"},null,null,null,"Español",null,null,2,"Mining","Minería","Secteur minier","Горнодобывающая промышленность"]
[{"$f":"IF(B5 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B5))","v":""},{"$f":"IFERROR(VLOOKUP($D5,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B5,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"D4+1","v":3},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B5,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B5,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B5,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B5,Data!$F$5:$F$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B5,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B5,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B5,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B5,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B5,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B5,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B5,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D5&Companies!E5&Companies!$W$3,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D5&Companies!$E5&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D5&Companies!$E5&$W$3,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D5&Companies!$E5&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D5&Companies!$E5&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D5&Companies!$E5&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D5&Companies!$E5&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D5&Companies!$E5&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D5&Companies!$E5&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D5&Companies!$E5&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IF(ROWS($W$3:W5)>COUNT($W$22:$W$36),\"\",INDEX($V$22:$W$36,MATCH(ROWS($W$3:W5),$V$22:$V$36,0),2))","v":""},null,"Electric power generation, transmission and distribution","3510",1,null,{"$f":"'Language Tables'!D463","v":"Transportation"},3,null,null,null,"Distribution of gaseous fuels through mains","Extraction of natural gas","Cargo handling","Collection of non-hazardous waste","Activities of amusement parks and theme parks","Animal production",null,{"$f":"'Language Tables'!D470","v":"Thousands"},null,{"$f":"Parameters!$C5","v":"Return on Equity"},{"$f":"Data!CI5","v":"Return on Equity"},null,{"$f":"Parameters!C10","v":"Debtor Turnover Days"},{"$f":"Data!CA5","v":"Debtor Turnover Days"},null,{"$f":"Parameters!C15","v":"Debt to EBITDA"},{"$f":"Data!CK5","v":"Debt to EBITDA"},null,null,null,"Français",null,null,3,"Transportation","Transporte","Transport","Транспорт"]
[{"$f":"IF(B6 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B6))","v":""},{"$f":"IFERROR(VLOOKUP($D6,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B6,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},4,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B6,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B6,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B6,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B6,Data!$F$5:$F$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B6,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B6,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B6,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B6,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B6,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B6,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B6,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D6&Companies!E6&Companies!$W$3,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D6&Companies!$E6&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D6&Companies!$E6&$W$3,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D6&Companies!$E6&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D6&Companies!$E6&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D6&Companies!$E6&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D6&Companies!$E6&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D6&Companies!$E6&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D6&Companies!$E6&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D6&Companies!$E6&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IF(ROWS($W$3:W6)>COUNT($W$22:$W$36),\"\",INDEX($V$22:$W$36,MATCH(ROWS($W$3:W6),$V$22:$V$36,0),2))","v":""},null,"Electricity, gas, steam and air conditioning supply","3500",1,null,{"$f":"'Language Tables'!D464","v":"Water Utilities"},4,null,null,null,"Electric power generation, transmission and distribution","Extraction of peat","Freight air transport","Dismantling of wrecks","Activities of business and employers membership organisations","Aquaculture",null,{"$f":"'Language Tables'!D471","v":"Millions"},null,"[null]","[null]",null,{"$f":"Parameters!C11","v":"Creditor Turnover Days"},{"$f":"Data!CB5","v":"Creditor Turnover Days"},null,{"$f":"Parameters!C16","v":"Interest Coverage"},{"$f":"Data!CM5","v":"Interest Coverage"},null,null,null,"русский",null,null,4,"Water Utilities","Servicio de agua","Services d’eau","Водоснабжение"]
[{"$f":"IF(B7 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B7))","v":""},{"$f":"IFERROR(VLOOKUP($D7,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B7,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},5,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B7,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B7,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B7,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B7,Data!$F$5:$F$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B7,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B7,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B7,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B7,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B7,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B7,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B7,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D7&Companies!E7&Companies!$W$3,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D7&Companies!$E7&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D7&Companies!$E7&$W$3,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D7&Companies!$E7&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D7&Companies!$E7&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D7&Companies!$E7&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D7&Companies!$E7&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D7&Companies!$E7&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D7&Companies!$E7&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D7&Companies!$E7&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IF(ROWS($W$3:W7)>COUNT($W$22:$W$36),\"\",INDEX($V$22:$W$36,MATCH(ROWS($W$3:W7),$V$22:$V$36,0),2))","v":""},null,"Manufacture of gas","3521",1,null,{"$f":"'Language Tables'!D465","v":"Other activities"},5,null,null,null,"Electricity, gas, steam and air conditioning supply","Extraction of salt","Freight rail transport","Materials recovery","Activities of call centres","Binding and related services",null,{"$f":"'Language Tables'!D472","v":"Billions"},null,null,null,null,"[null]","[null]",null,{"$f":"Parameters!C17","v":"Cash Interest Coverage"},{"$f":"Data!CN5","v":"Cash Interest Coverage"},null,null,null,null,null,null,5,"Other activities","Otras actividades","Autres activités","Прочие виды деятельности"]
[{"$f":"IF(B8 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B8))","v":""},{"$f":"IFERROR(VLOOKUP($D8,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B8,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},6,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B8,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B8,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B8,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B8,Data!$F$5:$F$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B8,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B8,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B8,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B8,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B8,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B8,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B8,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D8&Companies!E8&Companies!$W$3,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D8&Companies!$E8&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D8&Companies!$E8&$W$3,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D8&Companies!$E8&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D8&Companies!$E8&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D8&Companies!$E8&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D8&Companies!$E8&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D8&Companies!$E8&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D8&Companies!$E8&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D8&Companies!$E8&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IF(ROWS($W$3:W8)>COUNT($W$22:$W$36),\"\",INDEX($V$22:$W$36,MATCH(ROWS($W$3:W8),$V$22:$V$36,0),2))","v":""},null,"Manufacture of gas distribution of gaseous fuels through mains","3520",1,null,{"$f":"'Language Tables'!D466","v":"Other Industries"},6,null,null,null,"Manufacture of gas","Mining and quarrying nec","Freight transport by road","Recovery of sorted materials","Activities of collection agencies and credit bureaus","Building completion and finishing",null,{"$f":"'Language Tables'!D473","v":"Trillions"},null,null,null,null,null,null,null,{"$f":"Parameters!C18","v":"Debt Coverage"},{"$f":"Data!CL5","v":"Debt Coverage"},null,null,null,"Português",null,null,6,"Other Industries","Otras industrias","Autres industries","Прочие отрасли"]
[{"$f":"IF(B9 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B9))","v":""},{"$f":"IFERROR(VLOOKUP($D9,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B9,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},7,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B9,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B9,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B9,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B9,Data!$F$5:$F$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B9,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B9,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B9,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B9,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B9,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B9,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B9,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D9&Companies!E9&Companies!$W$3,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D9&Companies!$E9&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D9&Companies!$E9&$W$3,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D9&Companies!$E9&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D9&Companies!$E9&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D9&Companies!$E9&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D9&Companies!$E9&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D9&Companies!$E9&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D9&Companies!$E9&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D9&Companies!$E9&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IF(ROWS($W$3:W9)>COUNT($W$22:$W$36),\"\",INDEX($V$22:$W$36,MATCH(ROWS($W$3:W9),$V$22:$V$36,0),2))","v":""},null,"Production of electricity","3511",1,null,null,null,null,null,null,"Manufacture of gas distribution of gaseous fuels through mains","Mining of chemical and fertiliser minerals","Freight transport by road and removal services","Remediation activities and other waste management services","Activities of employment placement agencies","Building of ships and boats",null,null,null,null,null,null,null,null,null,"[null]","[null]"]
[{"$f":"IF(B10 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B10))","v":""},{"$f":"IFERROR(VLOOKUP($D10,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B10,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},8,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B10,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B10,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B10,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B10,Data!$F$5:$F$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B10,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B10,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B10,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B10,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B10,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B10,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B10,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D10&Companies!E10&Companies!$W$3,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D10&Companies!$E10&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D10&Companies!$E10&$W$3,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D10&Companies!$E10&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D10&Companies!$E10&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D10&Companies!$E10&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D10&Companies!$E10&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D10&Companies!$E10&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D10&Companies!$E10&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D10&Companies!$E10&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IF(ROWS($W$3:W10)>COUNT($W$22:$W$36),\"\",INDEX($V$22:$W$36,MATCH(ROWS($W$3:W10),$V$22:$V$36,0),2))","v":""},null,"Steam and air conditioning supply","3530",1,null,null,null,null,null,null,"Production of electricity","Mining of hard coal","Inland freight water transport","Sewerage","Activities of head offices","Building of ships and floating structures",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"**Can use the sector code like IFS for GDP to simplify formulas in the outputs in the event that the user changes the language"]
[{"$f":"IF(B11 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B11))","v":""},{"$f":"IFERROR(VLOOKUP($D11,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B11,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},9,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B11,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B11,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B11,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B11,Data!$F$5:$F$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B11,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B11,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B11,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B11,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B11,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B11,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B11,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D11&Companies!E11&Companies!$W$3,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D11&Companies!$E11&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D11&Companies!$E11&$W$3,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D11&Companies!$E11&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D11&Companies!$E11&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D11&Companies!$E11&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D11&Companies!$E11&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D11&Companies!$E11&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D11&Companies!$E11&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D11&Companies!$E11&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IF(ROWS($W$3:W11)>COUNT($W$22:$W$36),\"\",INDEX($V$22:$W$36,MATCH(ROWS($W$3:W11),$V$22:$V$36,0),2))","v":""},null,"Trade of electricity","3514",1,null,null,null,null,null,null,"Steam and air conditioning supply","Mining of iron ores","Inland passenger water transport","Treatment and disposal of hazardous waste","Activities of membership organisations","Casting of iron"]
[{"$f":"IF(B12 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B12))","v":""},{"$f":"IFERROR(VLOOKUP($D12,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B12,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},10,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B12,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B12,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B12,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B12,Data!$F$5:$F$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B12,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B12,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B12,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B12,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B12,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B12,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B12,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D12&Companies!E12&Companies!$W$3,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D12&Companies!$E12&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D12&Companies!$E12&$W$3,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D12&Companies!$E12&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D12&Companies!$E12&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D12&Companies!$E12&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D12&Companies!$E12&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D12&Companies!$E12&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D12&Companies!$E12&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D12&Companies!$E12&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IF(ROWS($W$3:W12)>COUNT($W$22:$W$36),\"\",INDEX($V$22:$W$36,MATCH(ROWS($W$3:W12),$V$22:$V$36,0),2))","v":""},null,"Trade of gas through mains","3523",1,null,null,null,null,null,null,"Trade of electricity","Mining of lignite","Land transport and transport via pipelines","Treatment and disposal of non-hazardous waste","Activities of other membership organisations nec","Casting of light metals"]
[{"$f":"IF(B13 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B13))","v":""},{"$f":"IFERROR(VLOOKUP($D13,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B13,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},11,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B13,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B13,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B13,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B13,Data!$F$5:$F$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B13,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B13,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B13,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B13,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B13,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B13,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B13,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D13&Companies!E13&Companies!$W$3,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D13&Companies!$E13&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D13&Companies!$E13&$W$3,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D13&Companies!$E13&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D13&Companies!$E13&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D13&Companies!$E13&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D13&Companies!$E13&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D13&Companies!$E13&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D13&Companies!$E13&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D13&Companies!$E13&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IF(ROWS($W$3:W13)>COUNT($W$22:$W$36),\"\",INDEX($V$22:$W$36,MATCH(ROWS($W$3:W13),$V$22:$V$36,0),2))","v":""},null,"Transmission of electricity","3512",1,null,null,null,null,null,null,"Trade of gas through mains","Mining of other non-ferrous metal ores","Other passenger land transport","Waste collection","Activities of political organisations","Casting of metals",null,null,null,null,null,null,null,null,null,null,null,null,"Legal Form","Government Shareholder","Language"]
[{"$f":"IF(B14 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B14))","v":""},{"$f":"IFERROR(VLOOKUP($D14,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B14,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},12,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B14,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B14,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B14,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B14,Data!$F$5:$F$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B14,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B14,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B14,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B14,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B14,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B14,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B14,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D14&Companies!E14&Companies!$W$3,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D14&Companies!$E14&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D14&Companies!$E14&$W$3,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D14&Companies!$E14&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D14&Companies!$E14&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D14&Companies!$E14&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D14&Companies!$E14&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D14&Companies!$E14&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D14&Companies!$E14&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D14&Companies!$E14&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IF(ROWS($W$3:W14)>COUNT($W$22:$W$36),\"\",INDEX($V$22:$W$36,MATCH(ROWS($W$3:W14),$V$22:$V$36,0),2))","v":""},null,"Extraction of crude petroleum","0610",2,null,null,null,null,null,null,"Transmission of electricity","Mining of uranium and thorium ores","Other passenger land transport nec","Waste collection, treatment and disposal activities materials recovery","Activities of professional membership organisations","Casting of other non-ferrous metals",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(_xlfn.UNIQUE(_xlfn._xlws.FILTER($J$132:$J$171,$J$132:$J$171<>\"\")),\"\")","v":""},{"$f":"IFERROR(_xlfn.UNIQUE(_xlfn._xlws.FILTER($K$132:$K$171,$K$132:$K$171<>\"\")),\"\")","v":""},"English"]
[{"$f":"IF(B15 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B15))","v":""},{"$f":"IFERROR(VLOOKUP($D15,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B15,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},13,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B15,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B15,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B15,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B15,Data!$F$5:$F$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B15,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B15,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B15,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B15,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B15,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B15,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B15,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D15&Companies!E15&Companies!$W$3,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D15&Companies!$E15&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D15&Companies!$E15&$W$3,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D15&Companies!$E15&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D15&Companies!$E15&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D15&Companies!$E15&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D15&Companies!$E15&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D15&Companies!$E15&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D15&Companies!$E15&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D15&Companies!$E15&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IF(ROWS($W$3:W15)>COUNT($W$22:$W$36),\"\",INDEX($V$22:$W$36,MATCH(ROWS($W$3:W15),$V$22:$V$36,0),2))","v":""},null,"Extraction of natural gas","0620",2,null,null,null,null,null,null,null,"Operation of gravel and sand pits mining of clays and kaolin","Other postal and courier activities","Waste treatment and disposal","Activities of religious organisations","Casting of steel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Español"]
[{"$f":"IF(B16 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B16))","v":""},{"$f":"IFERROR(VLOOKUP($D16,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B16,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},14,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B16,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B16,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B16,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B16,Data!$F$5:$F$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B16,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B16,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B16,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B16,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B16,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B16,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B16,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D16&Companies!E16&Companies!$W$3,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D16&Companies!$E16&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D16&Companies!$E16&$W$3,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D16&Companies!$E16&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D16&Companies!$E16&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D16&Companies!$E16&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D16&Companies!$E16&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D16&Companies!$E16&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D16&Companies!$E16&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D16&Companies!$E16&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IF(ROWS($W$3:W16)>COUNT($W$22:$W$36),\"\",INDEX($V$22:$W$36,MATCH(ROWS($W$3:W16),$V$22:$V$36,0),2))","v":""},null,"Extraction of peat","0892",2,null,null,null,null,null,null,null,"Other mining and quarrying nec","Other transportation support activities","Water collection, treatment and supply","Activities of sport clubs","Cold drawing of wire",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Français"]
[{"$f":"IF(B17 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B17))","v":""},{"$f":"IFERROR(VLOOKUP($D17,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B17,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},15,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B17,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B17,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B17,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B17,Data!$F$5:$F$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B17,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B17,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B17,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B17,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B17,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B17,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B17,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D17&Companies!E17&Companies!$W$3,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D17&Companies!$E17&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D17&Companies!$E17&$W$3,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D17&Companies!$E17&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D17&Companies!$E17&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D17&Companies!$E17&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D17&Companies!$E17&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D17&Companies!$E17&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D17&Companies!$E17&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D17&Companies!$E17&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IF(ROWS($W$3:W17)>COUNT($W$22:$W$36),\"\",INDEX($V$22:$W$36,MATCH(ROWS($W$3:W17),$V$22:$V$36,0),2))","v":""},null,"Extraction of salt","0893",2,null,null,null,null,null,null,null,"Quarrying of ornamental and building stone, limestone, gypsum, chalk and slate","Passenger air transport",null,"Activities of trade unions","Cold forming or folding",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"русский"]
[{"$f":"IF(B18 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B18))","v":""},{"$f":"IFERROR(VLOOKUP($D18,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B18,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},16,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B18,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B18,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B18,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B18,Data!$F$5:$F$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B18,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B18,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B18,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B18,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B18,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B18,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B18,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D18&Companies!E18&Companies!$W$3,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D18&Companies!$E18&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D18&Companies!$E18&$W$3,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D18&Companies!$E18&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D18&Companies!$E18&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D18&Companies!$E18&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D18&Companies!$E18&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D18&Companies!$E18&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D18&Companies!$E18&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D18&Companies!$E18&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"Mining and quarrying nec","0890",2,null,null,null,null,null,null,null,"Quarrying of stone, sand and clay","Passenger rail transport, interurban",null,"Administration of the State and the economic and social policy of the community","Cold rolling of narrow strip"]
[{"$f":"IF(B19 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B19))","v":""},{"$f":"IFERROR(VLOOKUP($D19,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B19,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},17,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B19,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B19,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B19,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B19,Data!$F$5:$F$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B19,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B19,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B19,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B19,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B19,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B19,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B19,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D19&Companies!E19&Companies!$W$3,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D19&Companies!$E19&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D19&Companies!$E19&$W$3,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D19&Companies!$E19&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D19&Companies!$E19&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D19&Companies!$E19&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D19&Companies!$E19&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D19&Companies!$E19&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D19&Companies!$E19&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D19&Companies!$E19&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"Mining of chemical and fertiliser minerals","0891",2,null,null,null,null,null,null,null,"Support activities for other mining and quarrying","Postal activities under universal service obligation",null,"Advertising","Construction of bridges and tunnels",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Português"]
[{"$f":"IF(B20 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B20))","v":""},{"$f":"IFERROR(VLOOKUP($D20,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B20,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},18,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B20,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B20,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B20,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B20,Data!$F$5:$F$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B20,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B20,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B20,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B20,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B20,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B20,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B20,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D20&Companies!E20&Companies!$W$3,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D20&Companies!$E20&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D20&Companies!$E20&$W$3,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D20&Companies!$E20&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D20&Companies!$E20&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D20&Companies!$E20&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D20&Companies!$E20&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D20&Companies!$E20&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D20&Companies!$E20&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D20&Companies!$E20&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"Mining of hard coal","0510",2,null,null,null,null,null,null,null,"Support activities for petroleum and natural gas extraction","Postal and courier activities",null,"Advertising agencies","Construction of buildings"]
[{"$f":"IF(B21 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B21))","v":""},{"$f":"IFERROR(VLOOKUP($D21,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B21,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},19,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B21,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B21,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B21,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B21,Data!$F$5:$F$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B21,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B21,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B21,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B21,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B21,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B21,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B21,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D21&Companies!E21&Companies!$W$3,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D21&Companies!$E21&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D21&Companies!$E21&$W$3,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D21&Companies!$E21&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D21&Companies!$E21&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D21&Companies!$E21&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D21&Companies!$E21&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D21&Companies!$E21&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D21&Companies!$E21&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D21&Companies!$E21&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,"Years (unordered)",null,"Mining of iron ores","0710",2,null,null,null,null,null,null,null,null,"Removal services",null,"Agents involved in the sale of a variety of goods","Construction of other civil engineering projects nec"]
[{"$f":"IF(B22 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B22))","v":""},{"$f":"IFERROR(VLOOKUP($D22,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B22,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},20,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B22,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B22,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B22,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B22,Data!$F$5:$F$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B22,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B22,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B22,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B22,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B22,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B22,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B22,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D22&Companies!E22&Companies!$W$3,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D22&Companies!$E22&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D22&Companies!$E22&$W$3,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D22&Companies!$E22&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D22&Companies!$E22&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D22&Companies!$E22&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D22&Companies!$E22&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D22&Companies!$E22&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D22&Companies!$E22&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D22&Companies!$E22&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IF(W22 = \"\",\"\",COUNT($W$22:$W$36)-COUNTIF(Companies!$W$22:$W$36,\"<=\"&W22)+1)","v":1},{"$f":"IFERROR(LOOKUP(2,1/(COUNTIF($W$21:W21,INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:\"&ADDRESS(5+COUNTA(Data!$P$6:$P$605),16)))=0),INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:\"&ADDRESS(5+COUNTA(Data!$P$6:$P$605),16))),\"\")","v":0},null,"Mining of lignite","0520",2,null,null,null,null,null,null,null,null,"Sea and coastal freight water transport",null,"Agents involved in the sale of agricultural raw materials, live animals, textile raw materials and semi-finished goods","Construction of railways and underground railways"]
[{"$f":"IF(B23 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B23))","v":""},{"$f":"IFERROR(VLOOKUP($D23,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B23,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},21,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B23,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B23,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B23,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B23,Data!$F$5:$F$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B23,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B23,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B23,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B23,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B23,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B23,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B23,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D23&Companies!E23&Companies!$W$3,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D23&Companies!$E23&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D23&Companies!$E23&$W$3,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D23&Companies!$E23&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D23&Companies!$E23&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D23&Companies!$E23&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D23&Companies!$E23&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D23&Companies!$E23&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D23&Companies!$E23&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D23&Companies!$E23&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IF(W23 = \"\",\"\",COUNT($W$22:$W$36)-COUNTIF(Companies!$W$22:$W$36,\"<=\"&W23)+1)","v":-12},{"$f":"IFERROR(LOOKUP(2,1/(COUNTIF($W$21:W22,INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:\"&ADDRESS(5+COUNTA(Data!$P$6:$P$605),16)))=0),INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:\"&ADDRESS(5+COUNTA(Data!$P$6:$P$605),16))),\"\")","v":"Year"},null,"Mining of other non-ferrous metal ores","0729",2,null,null,null,null,null,null,null,null,"Sea and coastal passenger water transport",null,"Agents involved in the sale of food, beverages and tobacco","Construction of residential and non-residential buildings"]
[{"$f":"IF(B24 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B24))","v":""},{"$f":"IFERROR(VLOOKUP($D24,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B24,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},22,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B24,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B24,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B24,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B24,Data!$F$5:$F$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B24,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B24,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B24,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B24,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B24,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B24,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B24,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D24&Companies!E24&Companies!$W$3,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D24&Companies!$E24&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D24&Companies!$E24&$W$3,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D24&Companies!$E24&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D24&Companies!$E24&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D24&Companies!$E24&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D24&Companies!$E24&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D24&Companies!$E24&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D24&Companies!$E24&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D24&Companies!$E24&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IF(W24 = \"\",\"\",COUNT($W$22:$W$36)-COUNTIF(Companies!$W$22:$W$36,\"<=\"&W24)+1)","v":""},{"$f":"IFERROR(LOOKUP(2,1/(COUNTIF($W$21:W23,INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:\"&ADDRESS(5+COUNTA(Data!$P$6:$P$605),16)))=0),INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:\"&ADDRESS(5+COUNTA(Data!$P$6:$P$605),16))),\"\")","v":""},null,"Mining of uranium and thorium ores","0721",2,null,null,null,null,null,null,null,null,"Service activities incidental to air transportation",null,"Agents involved in the sale of fuels, ores, metals and industrial chemicals","Construction of roads and motorways"]
[{"$f":"IF(B25 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B25))","v":""},{"$f":"IFERROR(VLOOKUP($D25,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B25,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},23,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B25,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B25,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B25,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B25,Data!$F$5:$F$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B25,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B25,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B25,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B25,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B25,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B25,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B25,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D25&Companies!E25&Companies!$W$3,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D25&Companies!$E25&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D25&Companies!$E25&$W$3,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D25&Companies!$E25&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D25&Companies!$E25&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D25&Companies!$E25&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D25&Companies!$E25&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D25&Companies!$E25&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D25&Companies!$E25&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D25&Companies!$E25&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IF(W25 = \"\",\"\",COUNT($W$22:$W$36)-COUNTIF(Companies!$W$22:$W$36,\"<=\"&W25)+1)","v":""},{"$f":"IFERROR(LOOKUP(2,1/(COUNTIF($W$21:W24,INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:\"&ADDRESS(5+COUNTA(Data!$P$6:$P$605),16)))=0),INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:\"&ADDRESS(5+COUNTA(Data!$P$6:$P$605),16))),\"\")","v":""},null,"Operation of gravel and sand pits mining of clays and kaolin","0812",2,null,null,null,null,null,null,null,null,"Service activities incidental to land transportation",null,"Agents involved in the sale of furniture, household goods, hardware and ironmongery","Construction of roads and railways"]
[{"$f":"IF(B26 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B26))","v":""},{"$f":"IFERROR(VLOOKUP($D26,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B26,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},24,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B26,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B26,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B26,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B26,Data!$F$5:$F$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B26,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B26,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B26,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B26,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B26,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B26,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B26,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D26&Companies!E26&Companies!$W$3,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D26&Companies!$E26&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D26&Companies!$E26&$W$3,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D26&Companies!$E26&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D26&Companies!$E26&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D26&Companies!$E26&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D26&Companies!$E26&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D26&Companies!$E26&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D26&Companies!$E26&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D26&Companies!$E26&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IF(W26 = \"\",\"\",COUNT($W$22:$W$36)-COUNTIF(Companies!$W$22:$W$36,\"<=\"&W26)+1)","v":""},{"$f":"IFERROR(LOOKUP(2,1/(COUNTIF($W$21:W25,INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:\"&ADDRESS(5+COUNTA(Data!$P$6:$P$605),16)))=0),INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:\"&ADDRESS(5+COUNTA(Data!$P$6:$P$605),16))),\"\")","v":""},null,"Other mining and quarrying nec","0899",2,null,null,null,null,null,null,null,null,"Service activities incidental to water transportation",null,"Agents involved in the sale of machinery, industrial equipment, ships and aircraft","Construction of utility projects"]
[{"$f":"IF(B27 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B27))","v":""},{"$f":"IFERROR(VLOOKUP($D27,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B27,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},25,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B27,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B27,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B27,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B27,Data!$F$5:$F$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B27,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B27,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B27,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B27,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B27,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B27,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B27,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D27&Companies!E27&Companies!$W$3,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D27&Companies!$E27&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D27&Companies!$E27&$W$3,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D27&Companies!$E27&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D27&Companies!$E27&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D27&Companies!$E27&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D27&Companies!$E27&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D27&Companies!$E27&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D27&Companies!$E27&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D27&Companies!$E27&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IF(W27 = \"\",\"\",COUNT($W$22:$W$36)-COUNTIF(Companies!$W$22:$W$36,\"<=\"&W27)+1)","v":""},{"$f":"IFERROR(LOOKUP(2,1/(COUNTIF($W$21:W26,INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:\"&ADDRESS(5+COUNTA(Data!$P$6:$P$605),16)))=0),INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:\"&ADDRESS(5+COUNTA(Data!$P$6:$P$605),16))),\"\")","v":""},null,"Quarrying of ornamental and building stone, limestone, gypsum, chalk and slate","0811",2,null,null,null,null,null,null,null,null,"Space transport",null,"Agents involved in the sale of timber and building materials","Construction of utility projects for electricity and telecommunications"]
[{"$f":"IF(B28 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B28))","v":""},{"$f":"IFERROR(VLOOKUP($D28,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B28,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},26,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B28,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B28,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B28,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B28,Data!$F$5:$F$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B28,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B28,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B28,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B28,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B28,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B28,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B28,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D28&Companies!E28&Companies!$W$3,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D28&Companies!$E28&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D28&Companies!$E28&$W$3,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D28&Companies!$E28&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D28&Companies!$E28&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D28&Companies!$E28&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D28&Companies!$E28&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D28&Companies!$E28&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D28&Companies!$E28&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D28&Companies!$E28&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IF(W28 = \"\",\"\",COUNT($W$22:$W$36)-COUNTIF(Companies!$W$22:$W$36,\"<=\"&W28)+1)","v":""},{"$f":"IFERROR(LOOKUP(2,1/(COUNTIF($W$21:W27,INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:\"&ADDRESS(5+COUNTA(Data!$P$6:$P$605),16)))=0),INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:\"&ADDRESS(5+COUNTA(Data!$P$6:$P$605),16))),\"\")","v":""},null,"Quarrying of stone, sand and clay","0810",2,null,null,null,null,null,null,null,null,"Support activities for transportation",null,"Agents specialised in the sale of other particular products","Construction of utility projects for fluids"]
[{"$f":"IF(B29 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B29))","v":""},{"$f":"IFERROR(VLOOKUP($D29,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B29,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},27,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B29,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B29,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B29,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B29,Data!$F$5:$F$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B29,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B29,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B29,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B29,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B29,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B29,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B29,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D29&Companies!E29&Companies!$W$3,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D29&Companies!$E29&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D29&Companies!$E29&$W$3,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D29&Companies!$E29&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D29&Companies!$E29&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D29&Companies!$E29&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D29&Companies!$E29&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D29&Companies!$E29&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D29&Companies!$E29&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D29&Companies!$E29&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IF(W29 = \"\",\"\",COUNT($W$22:$W$36)-COUNTIF(Companies!$W$22:$W$36,\"<=\"&W29)+1)","v":""},{"$f":"IFERROR(LOOKUP(2,1/(COUNTIF($W$21:W28,INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:\"&ADDRESS(5+COUNTA(Data!$P$6:$P$605),16)))=0),INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:\"&ADDRESS(5+COUNTA(Data!$P$6:$P$605),16))),\"\")","v":""},null,"Support activities for other mining and quarrying","0990",2,null,null,null,null,null,null,null,null,"Taxi operation",null,"Amusement and recreation activities","Construction of water projects"]
[{"$f":"IF(B30 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B30))","v":""},{"$f":"IFERROR(VLOOKUP($D30,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B30,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},28,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B30,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B30,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B30,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B30,Data!$F$5:$F$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B30,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B30,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B30,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B30,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B30,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B30,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B30,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D30&Companies!E30&Companies!$W$3,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D30&Companies!$E30&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D30&Companies!$E30&$W$3,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D30&Companies!$E30&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D30&Companies!$E30&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D30&Companies!$E30&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D30&Companies!$E30&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D30&Companies!$E30&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D30&Companies!$E30&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D30&Companies!$E30&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IF(W30 = \"\",\"\",COUNT($W$22:$W$36)-COUNTIF(Companies!$W$22:$W$36,\"<=\"&W30)+1)","v":""},{"$f":"IFERROR(LOOKUP(2,1/(COUNTIF($W$21:W29,INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:\"&ADDRESS(5+COUNTA(Data!$P$6:$P$605),16)))=0),INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:\"&ADDRESS(5+COUNTA(Data!$P$6:$P$605),16))),\"\")","v":""},null,"Support activities for petroleum and natural gas extraction","0910",2,null,null,null,null,null,null,null,null,"Transport via pipeline",null,"Architectural activities","Copper production"]
[{"$f":"IF(B31 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B31))","v":""},{"$f":"IFERROR(VLOOKUP($D31,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B31,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},29,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B31,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B31,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B31,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B31,Data!$F$5:$F$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B31,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B31,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B31,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B31,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B31,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B31,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B31,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D31&Companies!E31&Companies!$W$3,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D31&Companies!$E31&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D31&Companies!$E31&$W$3,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D31&Companies!$E31&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D31&Companies!$E31&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D31&Companies!$E31&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D31&Companies!$E31&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D31&Companies!$E31&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D31&Companies!$E31&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D31&Companies!$E31&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IF(W31 = \"\",\"\",COUNT($W$22:$W$36)-COUNTIF(Companies!$W$22:$W$36,\"<=\"&W31)+1)","v":""},{"$f":"IFERROR(LOOKUP(2,1/(COUNTIF($W$21:W30,INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:\"&ADDRESS(5+COUNTA(Data!$P$6:$P$605),16)))=0),INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:\"&ADDRESS(5+COUNTA(Data!$P$6:$P$605),16))),\"\")","v":""},null,"Air transport","5100",3,null,null,null,null,null,null,null,null,"Urban and suburban passenger land transport",null,"Architectural and engineering activities and related technical consultancy","Cutting, shaping and finishing of stone"]
[{"$f":"IF(B32 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B32))","v":""},{"$f":"IFERROR(VLOOKUP($D32,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B32,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},30,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B32,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B32,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B32,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B32,Data!$F$5:$F$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B32,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B32,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B32,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B32,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B32,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B32,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B32,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D32&Companies!E32&Companies!$W$3,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D32&Companies!$E32&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D32&Companies!$E32&$W$3,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D32&Companies!$E32&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D32&Companies!$E32&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D32&Companies!$E32&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D32&Companies!$E32&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D32&Companies!$E32&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D32&Companies!$E32&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D32&Companies!$E32&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IF(W32 = \"\",\"\",COUNT($W$22:$W$36)-COUNTIF(Companies!$W$22:$W$36,\"<=\"&W32)+1)","v":""},{"$f":"IFERROR(LOOKUP(2,1/(COUNTIF($W$21:W31,INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:\"&ADDRESS(5+COUNTA(Data!$P$6:$P$605),16)))=0),INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:\"&ADDRESS(5+COUNTA(Data!$P$6:$P$605),16))),\"\")","v":""},null,"Cargo handling","5224",3,null,null,null,null,null,null,null,null,"Warehousing and storage",null,"Artistic creation","Demolition"]
[{"$f":"IF(B33 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B33))","v":""},{"$f":"IFERROR(VLOOKUP($D33,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B33,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},31,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B33,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B33,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B33,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B33,Data!$F$5:$F$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B33,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B33,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B33,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B33,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B33,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B33,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B33,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D33&Companies!E33&Companies!$W$3,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D33&Companies!$E33&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D33&Companies!$E33&$W$3,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D33&Companies!$E33&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D33&Companies!$E33&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D33&Companies!$E33&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D33&Companies!$E33&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D33&Companies!$E33&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D33&Companies!$E33&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D33&Companies!$E33&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IF(W33 = \"\",\"\",COUNT($W$22:$W$36)-COUNTIF(Companies!$W$22:$W$36,\"<=\"&W33)+1)","v":""},{"$f":"IFERROR(LOOKUP(2,1/(COUNTIF($W$21:W32,INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:\"&ADDRESS(5+COUNTA(Data!$P$6:$P$605),16)))=0),INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:\"&ADDRESS(5+COUNTA(Data!$P$6:$P$605),16))),\"\")","v":""},null,"Freight air transport","5121",3,null,null,null,null,null,null,null,null,"Warehousing and support activities for transportation",null,"Beverage serving activities","Development of building projects"]
[{"$f":"IF(B34 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B34))","v":""},{"$f":"IFERROR(VLOOKUP($D34,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B34,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},32,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B34,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B34,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B34,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B34,Data!$F$5:$F$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B34,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B34,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B34,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B34,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B34,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B34,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B34,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D34&Companies!E34&Companies!$W$3,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D34&Companies!$E34&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D34&Companies!$E34&$W$3,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D34&Companies!$E34&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D34&Companies!$E34&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D34&Companies!$E34&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D34&Companies!$E34&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D34&Companies!$E34&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D34&Companies!$E34&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D34&Companies!$E34&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IF(W34 = \"\",\"\",COUNT($W$22:$W$36)-COUNTIF(Companies!$W$22:$W$36,\"<=\"&W34)+1)","v":""},{"$f":"IFERROR(LOOKUP(2,1/(COUNTIF($W$21:W33,INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:\"&ADDRESS(5+COUNTA(Data!$P$6:$P$605),16)))=0),INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:\"&ADDRESS(5+COUNTA(Data!$P$6:$P$605),16))),\"\")","v":""},null,"Freight rail transport","4920",3,null,null,null,null,null,null,null,null,"Water transport",null,"Book publishing","Distilling, rectifying and blending of spirits"]
[{"$f":"IF(B35 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B35))","v":""},{"$f":"IFERROR(VLOOKUP($D35,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B35,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},33,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B35,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B35,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B35,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B35,Data!$F$5:$F$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B35,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B35,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B35,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B35,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B35,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B35,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B35,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D35&Companies!E35&Companies!$W$3,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D35&Companies!$E35&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D35&Companies!$E35&$W$3,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D35&Companies!$E35&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D35&Companies!$E35&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D35&Companies!$E35&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D35&Companies!$E35&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D35&Companies!$E35&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D35&Companies!$E35&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D35&Companies!$E35&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IF(W35 = \"\",\"\",COUNT($W$22:$W$36)-COUNTIF(Companies!$W$22:$W$36,\"<=\"&W35)+1)","v":""},{"$f":"IFERROR(LOOKUP(2,1/(COUNTIF($W$21:W34,INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:\"&ADDRESS(5+COUNTA(Data!$P$6:$P$605),16)))=0),INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:\"&ADDRESS(5+COUNTA(Data!$P$6:$P$605),16))),\"\")","v":""},null,"Freight transport by road","4941",3,null,null,null,null,null,null,null,null,null,null,"Botanical and zoological gardens and nature reserves activities","Electrical installation"]
[{"$f":"IF(B36 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B36))","v":""},{"$f":"IFERROR(VLOOKUP($D36,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B36,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},34,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B36,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B36,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B36,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B36,Data!$F$5:$F$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B36,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B36,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B36,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B36,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B36,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B36,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B36,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D36&Companies!E36&Companies!$W$3,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D36&Companies!$E36&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D36&Companies!$E36&$W$3,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D36&Companies!$E36&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D36&Companies!$E36&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D36&Companies!$E36&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D36&Companies!$E36&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D36&Companies!$E36&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D36&Companies!$E36&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D36&Companies!$E36&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IF(W36 = \"\",\"\",COUNT($W$22:$W$36)-COUNTIF(Companies!$W$22:$W$36,\"<=\"&W36)+1)","v":""},{"$f":"IFERROR(LOOKUP(2,1/(COUNTIF($W$21:W35,INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:\"&ADDRESS(5+COUNTA(Data!$P$6:$P$605),16)))=0),INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:\"&ADDRESS(5+COUNTA(Data!$P$6:$P$605),16))),\"\")","v":""},null,"Freight transport by road and removal services","4940",3,null,null,null,null,null,null,null,null,null,null,"Business and other management consultancy activities","Electrical, plumbing and other construction installation activities"]
[{"$f":"IF(B37 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B37))","v":""},{"$f":"IFERROR(VLOOKUP($D37,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B37,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},35,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B37,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B37,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B37,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B37,Data!$F$5:$F$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B37,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B37,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B37,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B37,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B37,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B37,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B37,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D37&Companies!E37&Companies!$W$3,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D37&Companies!$E37&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D37&Companies!$E37&$W$3,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D37&Companies!$E37&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D37&Companies!$E37&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D37&Companies!$E37&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D37&Companies!$E37&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D37&Companies!$E37&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D37&Companies!$E37&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D37&Companies!$E37&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"Inland freight water transport","5040",3,null,null,null,null,null,null,null,null,null,null,"Business support service activities nec","Finishing of textiles"]
[{"$f":"IF(B38 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B38))","v":""},{"$f":"IFERROR(VLOOKUP($D38,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B38,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},36,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B38,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B38,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B38,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B38,Data!$F$5:$F$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B38,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B38,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B38,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B38,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B38,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B38,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B38,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D38&Companies!E38&Companies!$W$3,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D38&Companies!$E38&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D38&Companies!$E38&$W$3,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D38&Companies!$E38&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D38&Companies!$E38&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D38&Companies!$E38&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D38&Companies!$E38&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D38&Companies!$E38&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D38&Companies!$E38&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D38&Companies!$E38&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"Inland passenger water transport","5030",3,null,null,null,null,null,null,null,null,null,null,"Buying and selling of own real estate","Fishing"]
[{"$f":"IF(B39 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B39))","v":""},{"$f":"IFERROR(VLOOKUP($D39,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B39,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},37,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B39,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B39,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B39,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B39,Data!$F$5:$F$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B39,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B39,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B39,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B39,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B39,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B39,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B39,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D39&Companies!E39&Companies!$W$3,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D39&Companies!$E39&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D39&Companies!$E39&$W$3,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D39&Companies!$E39&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D39&Companies!$E39&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D39&Companies!$E39&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D39&Companies!$E39&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D39&Companies!$E39&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D39&Companies!$E39&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D39&Companies!$E39&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"Land transport and transport via pipelines","4900",3,null,null,null,null,null,null,null,null,null,null,"Camping grounds, recreational vehicle parks and trailer parks","Forestry and logging"]
[{"$f":"IF(B40 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B40))","v":""},{"$f":"IFERROR(VLOOKUP($D40,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B40,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},38,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B40,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B40,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B40,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B40,Data!$F$5:$F$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B40,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B40,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B40,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B40,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B40,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B40,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B40,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D40&Companies!E40&Companies!$W$3,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D40&Companies!$E40&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D40&Companies!$E40&$W$3,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D40&Companies!$E40&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D40&Companies!$E40&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D40&Companies!$E40&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D40&Companies!$E40&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D40&Companies!$E40&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D40&Companies!$E40&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D40&Companies!$E40&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"Other passenger land transport","4930",3,null,null,null,null,null,null,null,null,null,null,"Child day-care activities","Forging, pressing, stamping and roll-forming of metal powder metallurgy"]
[{"$f":"IF(B41 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B41))","v":""},{"$f":"IFERROR(VLOOKUP($D41,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B41,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},39,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B41,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B41,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B41,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B41,Data!$F$5:$F$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B41,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B41,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B41,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B41,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B41,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B41,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B41,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D41&Companies!E41&Companies!$W$3,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D41&Companies!$E41&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D41&Companies!$E41&$W$3,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D41&Companies!$E41&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D41&Companies!$E41&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D41&Companies!$E41&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D41&Companies!$E41&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D41&Companies!$E41&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D41&Companies!$E41&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D41&Companies!$E41&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"Other passenger land transport nec","4939",3,null,null,null,null,null,null,null,null,null,null,"Cleaning activities","Freshwater aquaculture"]
[{"$f":"IF(B42 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B42))","v":""},{"$f":"IFERROR(VLOOKUP($D42,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B42,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},40,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B42,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B42,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B42,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B42,Data!$F$5:$F$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B42,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B42,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B42,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B42,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B42,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B42,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B42,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D42&Companies!E42&Companies!$W$3,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D42&Companies!$E42&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D42&Companies!$E42&$W$3,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D42&Companies!$E42&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D42&Companies!$E42&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D42&Companies!$E42&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D42&Companies!$E42&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D42&Companies!$E42&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D42&Companies!$E42&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D42&Companies!$E42&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"Other postal and courier activities","5320",3,null,null,null,null,null,null,null,null,null,null,"Combined facilities support activities","Freshwater fishing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other transportation support activities","5229",3,null,null,null,null,null,null,null,null,null,null,"Combined office administrative service activities","Gathering of wild growing non-wood products"]
[null,null,"Alphabetized Company",{"$f":"First_Year","v":0},{"$f":"D44+1","v":1},{"$f":"E44+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,"Last Year","Data in last year","Last year - sector","Last year - Ownership","Last year - Legal form",null,"Passenger air transport","5110",3,null,null,null,null,null,null,null,null,null,null,"Compulsory social security activities","Growing of cereals (except rice), leguminous crops and oil seeds"]
[null,null,{"$f":"IF(ROWS($C$45:C45)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$45:C45),$A$3:$A$42,0),2))","v":0},{"$f":"IFERROR(IF(OR($C45=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C45,$B$3:$F$42,3,FALSE),VLOOKUP($C45,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C45=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C45,$B$3:$F$42,3,FALSE),VLOOKUP($C45,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C45=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C45,$B$3:$F$42,3,FALSE),VLOOKUP($C45,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C45=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C45,$B$3:$F$42,3,FALSE),VLOOKUP($C45,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C45=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C45,$B$3:$F$42,3,FALSE),VLOOKUP($C45,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C45=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C45,$B$3:$F$42,3,FALSE),VLOOKUP($C45,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C45=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C45,$B$3:$F$42,3,FALSE),VLOOKUP($C45,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C45=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C45,$B$3:$F$42,3,FALSE),VLOOKUP($C45,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C45=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C45,$B$3:$F$42,3,FALSE),VLOOKUP($C45,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C45=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C45,$B$3:$F$42,3,FALSE),VLOOKUP($C45,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C45=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C45,$B$3:$F$42,3,FALSE),VLOOKUP($C45,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C45=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C45,$B$3:$F$42,3,FALSE),VLOOKUP($C45,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C45=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C45,$B$3:$F$42,3,FALSE),VLOOKUP($C45,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C45=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C45,$B$3:$F$42,3,FALSE),VLOOKUP($C45,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C45=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C45,$B$3:$F$42,3,FALSE),VLOOKUP($C45,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IF($C45=\"\",\"\",IF(MAX(D45:R45)=0,First_Year,INDEX($D$44:$R$44,,MAX(COLUMN(D45:R45)*(1=$D45:$R45))-3)))","v":0},{"$f":"IF(S45=MAX(Companies!$W$3:$W$17),1,0)","v":1},{"$f":"T45*G3","v":{"$error":"#VALUE!"}},{"$f":"IF(T45=1, K3, \"\")","v":""},{"$f":"IF(T45=1, J3, \"\")","v":""},null,"Passenger rail transport, interurban","4910",3,null,null,null,null,null,null,null,null,null,null,"Computer consultancy activities","Growing of citrus fruits"]
[null,null,{"$f":"IF(ROWS($C$45:C46)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$45:C46),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C46=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C46,$B$3:$F$42,3,FALSE),VLOOKUP($C46,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C46=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C46,$B$3:$F$42,3,FALSE),VLOOKUP($C46,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C46=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C46,$B$3:$F$42,3,FALSE),VLOOKUP($C46,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C46=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C46,$B$3:$F$42,3,FALSE),VLOOKUP($C46,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C46=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C46,$B$3:$F$42,3,FALSE),VLOOKUP($C46,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C46=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C46,$B$3:$F$42,3,FALSE),VLOOKUP($C46,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C46=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C46,$B$3:$F$42,3,FALSE),VLOOKUP($C46,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C46=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C46,$B$3:$F$42,3,FALSE),VLOOKUP($C46,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C46=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C46,$B$3:$F$42,3,FALSE),VLOOKUP($C46,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C46=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C46,$B$3:$F$42,3,FALSE),VLOOKUP($C46,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C46=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C46,$B$3:$F$42,3,FALSE),VLOOKUP($C46,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C46=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C46,$B$3:$F$42,3,FALSE),VLOOKUP($C46,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C46=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C46,$B$3:$F$42,3,FALSE),VLOOKUP($C46,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C46=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C46,$B$3:$F$42,3,FALSE),VLOOKUP($C46,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C46=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C46,$B$3:$F$42,3,FALSE),VLOOKUP($C46,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IF($C46=\"\",\"\",IF(MAX(D46:R46)=0,First_Year,INDEX($D$44:$R$44,,MAX(COLUMN(D46:R46)*(1=$D46:$R46))-3)))","v":""},{"$f":"IF(S46=MAX(Companies!$W$3:$W$17),1,0)","v":0},{"$f":"T46*G4","v":{"$error":"#VALUE!"}},{"$f":"IF(T46=1, K4, \"\")","v":""},{"$f":"IF(T46=1, J4, \"\")","v":""},null,"Postal activities under universal service obligation","5310",3,null,null,null,null,null,null,null,null,null,null,"Computer facilities management activities","Growing of fibre crops"]
[null,null,{"$f":"IF(ROWS($C$45:C47)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$45:C47),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C47=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C47,$B$3:$F$42,3,FALSE),VLOOKUP($C47,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C47=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C47,$B$3:$F$42,3,FALSE),VLOOKUP($C47,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C47=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C47,$B$3:$F$42,3,FALSE),VLOOKUP($C47,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C47=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C47,$B$3:$F$42,3,FALSE),VLOOKUP($C47,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C47=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C47,$B$3:$F$42,3,FALSE),VLOOKUP($C47,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C47=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C47,$B$3:$F$42,3,FALSE),VLOOKUP($C47,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C47=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C47,$B$3:$F$42,3,FALSE),VLOOKUP($C47,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C47=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C47,$B$3:$F$42,3,FALSE),VLOOKUP($C47,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C47=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C47,$B$3:$F$42,3,FALSE),VLOOKUP($C47,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C47=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C47,$B$3:$F$42,3,FALSE),VLOOKUP($C47,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C47=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C47,$B$3:$F$42,3,FALSE),VLOOKUP($C47,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C47=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C47,$B$3:$F$42,3,FALSE),VLOOKUP($C47,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C47=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C47,$B$3:$F$42,3,FALSE),VLOOKUP($C47,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C47=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C47,$B$3:$F$42,3,FALSE),VLOOKUP($C47,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C47=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C47,$B$3:$F$42,3,FALSE),VLOOKUP($C47,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IF($C47=\"\",\"\",IF(MAX(D47:R47)=0,First_Year,INDEX($D$44:$R$44,,MAX(COLUMN(D47:R47)*(1=$D47:$R47))-3)))","v":""},{"$f":"IF(S47=MAX(Companies!$W$3:$W$17),1,0)","v":0},{"$error":"#VALUE!"},"","",null,"Postal and courier activities","5300",3,null,null,null,null,null,null,null,null,null,null,"Computer programming activities","Growing of grapes"]
[null,null,{"$f":"IF(ROWS($C$45:C48)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$45:C48),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C48=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C48,$B$3:$F$42,3,FALSE),VLOOKUP($C48,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C48=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C48,$B$3:$F$42,3,FALSE),VLOOKUP($C48,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C48=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C48,$B$3:$F$42,3,FALSE),VLOOKUP($C48,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C48=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C48,$B$3:$F$42,3,FALSE),VLOOKUP($C48,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C48=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C48,$B$3:$F$42,3,FALSE),VLOOKUP($C48,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C48=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C48,$B$3:$F$42,3,FALSE),VLOOKUP($C48,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C48=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C48,$B$3:$F$42,3,FALSE),VLOOKUP($C48,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C48=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C48,$B$3:$F$42,3,FALSE),VLOOKUP($C48,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C48=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C48,$B$3:$F$42,3,FALSE),VLOOKUP($C48,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C48=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C48,$B$3:$F$42,3,FALSE),VLOOKUP($C48,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C48=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C48,$B$3:$F$42,3,FALSE),VLOOKUP($C48,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C48=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C48,$B$3:$F$42,3,FALSE),VLOOKUP($C48,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C48=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C48,$B$3:$F$42,3,FALSE),VLOOKUP($C48,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C48=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C48,$B$3:$F$42,3,FALSE),VLOOKUP($C48,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C48=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C48,$B$3:$F$42,3,FALSE),VLOOKUP($C48,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IF($C48=\"\",\"\",IF(MAX(D48:R48)=0,First_Year,INDEX($D$44:$R$44,,MAX(COLUMN(D48:R48)*(1=$D48:$R48))-3)))","v":""},{"$f":"IF(S48=MAX(Companies!$W$3:$W$17),1,0)","v":0},{"$error":"#VALUE!"},"","",null,"Removal services","4942",3,null,null,null,null,null,null,null,null,null,null,"Computer programming, consultancy and related activities","Growing of non-perennial crops"]
[null,null,{"$f":"IF(ROWS($C$45:C49)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$45:C49),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C49=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C49,$B$3:$F$42,3,FALSE),VLOOKUP($C49,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C49=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C49,$B$3:$F$42,3,FALSE),VLOOKUP($C49,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C49=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C49,$B$3:$F$42,3,FALSE),VLOOKUP($C49,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C49=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C49,$B$3:$F$42,3,FALSE),VLOOKUP($C49,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C49=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C49,$B$3:$F$42,3,FALSE),VLOOKUP($C49,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C49=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C49,$B$3:$F$42,3,FALSE),VLOOKUP($C49,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C49=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C49,$B$3:$F$42,3,FALSE),VLOOKUP($C49,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C49=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C49,$B$3:$F$42,3,FALSE),VLOOKUP($C49,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C49=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C49,$B$3:$F$42,3,FALSE),VLOOKUP($C49,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C49=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C49,$B$3:$F$42,3,FALSE),VLOOKUP($C49,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C49=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C49,$B$3:$F$42,3,FALSE),VLOOKUP($C49,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C49=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C49,$B$3:$F$42,3,FALSE),VLOOKUP($C49,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C49=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C49,$B$3:$F$42,3,FALSE),VLOOKUP($C49,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C49=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C49,$B$3:$F$42,3,FALSE),VLOOKUP($C49,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C49=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C49,$B$3:$F$42,3,FALSE),VLOOKUP($C49,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IF($C49=\"\",\"\",IF(MAX(D49:R49)=0,First_Year,INDEX($D$44:$R$44,,MAX(COLUMN(D49:R49)*(1=$D49:$R49))-3)))","v":""},{"$f":"IF(S49=MAX(Companies!$W$3:$W$17),1,0)","v":0},{"$f":"T49*G7","v":{"$error":"#VALUE!"}},{"$f":"IF(T49=1, K7, \"\")","v":""},{"$f":"IF(T49=1, J7, \"\")","v":""},null,"Sea and coastal freight water transport","5020",3,null,null,null,null,null,null,null,null,null,null,"Creative, arts and entertainment activities","Growing of oleaginous fruits"]
[null,null,{"$f":"IF(ROWS($C$45:C50)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$45:C50),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C50=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C50,$B$3:$F$42,3,FALSE),VLOOKUP($C50,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C50=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C50,$B$3:$F$42,3,FALSE),VLOOKUP($C50,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C50=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C50,$B$3:$F$42,3,FALSE),VLOOKUP($C50,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C50=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C50,$B$3:$F$42,3,FALSE),VLOOKUP($C50,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C50=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C50,$B$3:$F$42,3,FALSE),VLOOKUP($C50,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C50=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C50,$B$3:$F$42,3,FALSE),VLOOKUP($C50,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C50=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C50,$B$3:$F$42,3,FALSE),VLOOKUP($C50,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C50=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C50,$B$3:$F$42,3,FALSE),VLOOKUP($C50,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C50=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C50,$B$3:$F$42,3,FALSE),VLOOKUP($C50,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C50=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C50,$B$3:$F$42,3,FALSE),VLOOKUP($C50,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C50=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C50,$B$3:$F$42,3,FALSE),VLOOKUP($C50,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C50=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C50,$B$3:$F$42,3,FALSE),VLOOKUP($C50,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C50=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C50,$B$3:$F$42,3,FALSE),VLOOKUP($C50,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C50=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C50,$B$3:$F$42,3,FALSE),VLOOKUP($C50,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C50=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C50,$B$3:$F$42,3,FALSE),VLOOKUP($C50,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IF($C50=\"\",\"\",IF(MAX(D50:R50)=0,First_Year,INDEX($D$44:$R$44,,MAX(COLUMN(D50:R50)*(1=$D50:$R50))-3)))","v":""},{"$f":"IF(S50=MAX(Companies!$W$3:$W$17),1,0)","v":0},{"$error":"#VALUE!"},"","",null,"Sea and coastal passenger water transport","5010",3,null,null,null,null,null,null,null,null,null,null,"Cultural education","Growing of other non-perennial crops"]
[null,null,{"$f":"IF(ROWS($C$45:C51)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$45:C51),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C51=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C51,$B$3:$F$42,3,FALSE),VLOOKUP($C51,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C51=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C51,$B$3:$F$42,3,FALSE),VLOOKUP($C51,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C51=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C51,$B$3:$F$42,3,FALSE),VLOOKUP($C51,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C51=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C51,$B$3:$F$42,3,FALSE),VLOOKUP($C51,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C51=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C51,$B$3:$F$42,3,FALSE),VLOOKUP($C51,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C51=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C51,$B$3:$F$42,3,FALSE),VLOOKUP($C51,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C51=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C51,$B$3:$F$42,3,FALSE),VLOOKUP($C51,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C51=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C51,$B$3:$F$42,3,FALSE),VLOOKUP($C51,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C51=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C51,$B$3:$F$42,3,FALSE),VLOOKUP($C51,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C51=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C51,$B$3:$F$42,3,FALSE),VLOOKUP($C51,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C51=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C51,$B$3:$F$42,3,FALSE),VLOOKUP($C51,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C51=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C51,$B$3:$F$42,3,FALSE),VLOOKUP($C51,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C51=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C51,$B$3:$F$42,3,FALSE),VLOOKUP($C51,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C51=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C51,$B$3:$F$42,3,FALSE),VLOOKUP($C51,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C51=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C51,$B$3:$F$42,3,FALSE),VLOOKUP($C51,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IF($C51=\"\",\"\",IF(MAX(D51:R51)=0,First_Year,INDEX($D$44:$R$44,,MAX(COLUMN(D51:R51)*(1=$D51:$R51))-3)))","v":""},{"$f":"IF(S51=MAX(Companies!$W$3:$W$17),1,0)","v":0},{"$error":"#VALUE!"},"","",null,"Service activities incidental to air transportation","5223",3,null,null,null,null,null,null,null,null,null,null,"Data processing, hosting and related activities","Growing of other perennial crops"]
[null,null,{"$f":"IF(ROWS($C$45:C52)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$45:C52),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C52=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C52,$B$3:$F$42,3,FALSE),VLOOKUP($C52,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C52=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C52,$B$3:$F$42,3,FALSE),VLOOKUP($C52,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C52=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C52,$B$3:$F$42,3,FALSE),VLOOKUP($C52,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C52=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C52,$B$3:$F$42,3,FALSE),VLOOKUP($C52,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C52=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C52,$B$3:$F$42,3,FALSE),VLOOKUP($C52,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C52=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C52,$B$3:$F$42,3,FALSE),VLOOKUP($C52,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C52=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C52,$B$3:$F$42,3,FALSE),VLOOKUP($C52,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C52=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C52,$B$3:$F$42,3,FALSE),VLOOKUP($C52,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C52=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C52,$B$3:$F$42,3,FALSE),VLOOKUP($C52,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C52=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C52,$B$3:$F$42,3,FALSE),VLOOKUP($C52,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C52=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C52,$B$3:$F$42,3,FALSE),VLOOKUP($C52,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C52=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C52,$B$3:$F$42,3,FALSE),VLOOKUP($C52,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C52=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C52,$B$3:$F$42,3,FALSE),VLOOKUP($C52,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C52=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C52,$B$3:$F$42,3,FALSE),VLOOKUP($C52,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C52=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C52,$B$3:$F$42,3,FALSE),VLOOKUP($C52,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IF($C52=\"\",\"\",IF(MAX(D52:R52)=0,First_Year,INDEX($D$44:$R$44,,MAX(COLUMN(D52:R52)*(1=$D52:$R52))-3)))","v":""},{"$f":"IF(S52=MAX(Companies!$W$3:$W$17),1,0)","v":0},{"$error":"#VALUE!"},"","",null,"Service activities incidental to land transportation","5221",3,null,null,null,null,null,null,null,null,null,null,"Data processing, hosting and related activities web portals","Growing of other tree and bush fruits and nuts"]
[null,null,{"$f":"IF(ROWS($C$45:C53)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$45:C53),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C53=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C53,$B$3:$F$42,3,FALSE),VLOOKUP($C53,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C53=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C53,$B$3:$F$42,3,FALSE),VLOOKUP($C53,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C53=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C53,$B$3:$F$42,3,FALSE),VLOOKUP($C53,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C53=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C53,$B$3:$F$42,3,FALSE),VLOOKUP($C53,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C53=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C53,$B$3:$F$42,3,FALSE),VLOOKUP($C53,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C53=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C53,$B$3:$F$42,3,FALSE),VLOOKUP($C53,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C53=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C53,$B$3:$F$42,3,FALSE),VLOOKUP($C53,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C53=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C53,$B$3:$F$42,3,FALSE),VLOOKUP($C53,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C53=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C53,$B$3:$F$42,3,FALSE),VLOOKUP($C53,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C53=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C53,$B$3:$F$42,3,FALSE),VLOOKUP($C53,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C53=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C53,$B$3:$F$42,3,FALSE),VLOOKUP($C53,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C53=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C53,$B$3:$F$42,3,FALSE),VLOOKUP($C53,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C53=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C53,$B$3:$F$42,3,FALSE),VLOOKUP($C53,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C53=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C53,$B$3:$F$42,3,FALSE),VLOOKUP($C53,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C53=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C53,$B$3:$F$42,3,FALSE),VLOOKUP($C53,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IF($C53=\"\",\"\",IF(MAX(D53:R53)=0,First_Year,INDEX($D$44:$R$44,,MAX(COLUMN(D53:R53)*(1=$D53:$R53))-3)))","v":""},{"$f":"IF(S53=MAX(Companies!$W$3:$W$17),1,0)","v":0},{"$error":"#VALUE!"},"","",null,"Service activities incidental to water transportation","5222",3,null,null,null,null,null,null,null,null,null,null,"Defence activities","Growing of perennial crops"]
[null,null,{"$f":"IF(ROWS($C$45:C54)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$45:C54),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C54=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C54,$B$3:$F$42,3,FALSE),VLOOKUP($C54,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C54=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C54,$B$3:$F$42,3,FALSE),VLOOKUP($C54,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C54=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C54,$B$3:$F$42,3,FALSE),VLOOKUP($C54,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C54=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C54,$B$3:$F$42,3,FALSE),VLOOKUP($C54,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C54=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C54,$B$3:$F$42,3,FALSE),VLOOKUP($C54,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C54=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C54,$B$3:$F$42,3,FALSE),VLOOKUP($C54,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C54=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C54,$B$3:$F$42,3,FALSE),VLOOKUP($C54,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C54=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C54,$B$3:$F$42,3,FALSE),VLOOKUP($C54,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C54=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C54,$B$3:$F$42,3,FALSE),VLOOKUP($C54,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C54=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C54,$B$3:$F$42,3,FALSE),VLOOKUP($C54,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C54=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C54,$B$3:$F$42,3,FALSE),VLOOKUP($C54,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C54=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C54,$B$3:$F$42,3,FALSE),VLOOKUP($C54,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C54=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C54,$B$3:$F$42,3,FALSE),VLOOKUP($C54,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C54=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C54,$B$3:$F$42,3,FALSE),VLOOKUP($C54,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C54=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C54,$B$3:$F$42,3,FALSE),VLOOKUP($C54,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IF($C54=\"\",\"\",IF(MAX(D54:R54)=0,First_Year,INDEX($D$44:$R$44,,MAX(COLUMN(D54:R54)*(1=$D54:$R54))-3)))","v":""},{"$f":"IF(S54=MAX(Companies!$W$3:$W$17),1,0)","v":0},{"$error":"#VALUE!"},"","",null,"Space transport","5122",3,null,null,null,null,null,null,null,null,null,null,"Dental practice activities","Growing of pome fruits and stone fruits"]
[null,null,{"$f":"IF(ROWS($C$45:C55)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$45:C55),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C55=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C55,$B$3:$F$42,3,FALSE),VLOOKUP($C55,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C55=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C55,$B$3:$F$42,3,FALSE),VLOOKUP($C55,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C55=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C55,$B$3:$F$42,3,FALSE),VLOOKUP($C55,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C55=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C55,$B$3:$F$42,3,FALSE),VLOOKUP($C55,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C55=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C55,$B$3:$F$42,3,FALSE),VLOOKUP($C55,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C55=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C55,$B$3:$F$42,3,FALSE),VLOOKUP($C55,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C55=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C55,$B$3:$F$42,3,FALSE),VLOOKUP($C55,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C55=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C55,$B$3:$F$42,3,FALSE),VLOOKUP($C55,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C55=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C55,$B$3:$F$42,3,FALSE),VLOOKUP($C55,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C55=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C55,$B$3:$F$42,3,FALSE),VLOOKUP($C55,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C55=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C55,$B$3:$F$42,3,FALSE),VLOOKUP($C55,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C55=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C55,$B$3:$F$42,3,FALSE),VLOOKUP($C55,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C55=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C55,$B$3:$F$42,3,FALSE),VLOOKUP($C55,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C55=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C55,$B$3:$F$42,3,FALSE),VLOOKUP($C55,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C55=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C55,$B$3:$F$42,3,FALSE),VLOOKUP($C55,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IF($C55=\"\",\"\",IF(MAX(D55:R55)=0,First_Year,INDEX($D$44:$R$44,,MAX(COLUMN(D55:R55)*(1=$D55:$R55))-3)))","v":""},{"$f":"IF(S55=MAX(Companies!$W$3:$W$17),1,0)","v":0},{"$error":"#VALUE!"},"","",null,"Support activities for transportation","5220",3,null,null,null,null,null,null,null,null,null,null,"Dispensing chemist in specialised stores","Growing of rice"]
[null,null,{"$f":"IF(ROWS($C$45:C56)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$45:C56),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C56=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C56,$B$3:$F$42,3,FALSE),VLOOKUP($C56,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C56=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C56,$B$3:$F$42,3,FALSE),VLOOKUP($C56,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C56=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C56,$B$3:$F$42,3,FALSE),VLOOKUP($C56,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C56=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C56,$B$3:$F$42,3,FALSE),VLOOKUP($C56,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C56=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C56,$B$3:$F$42,3,FALSE),VLOOKUP($C56,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C56=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C56,$B$3:$F$42,3,FALSE),VLOOKUP($C56,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C56=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C56,$B$3:$F$42,3,FALSE),VLOOKUP($C56,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C56=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C56,$B$3:$F$42,3,FALSE),VLOOKUP($C56,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C56=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C56,$B$3:$F$42,3,FALSE),VLOOKUP($C56,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C56=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C56,$B$3:$F$42,3,FALSE),VLOOKUP($C56,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C56=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C56,$B$3:$F$42,3,FALSE),VLOOKUP($C56,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C56=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C56,$B$3:$F$42,3,FALSE),VLOOKUP($C56,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C56=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C56,$B$3:$F$42,3,FALSE),VLOOKUP($C56,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C56=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C56,$B$3:$F$42,3,FALSE),VLOOKUP($C56,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C56=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C56,$B$3:$F$42,3,FALSE),VLOOKUP($C56,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IF($C56=\"\",\"\",IF(MAX(D56:R56)=0,First_Year,INDEX($D$44:$R$44,,MAX(COLUMN(D56:R56)*(1=$D56:$R56))-3)))","v":""},{"$f":"IF(S56=MAX(Companies!$W$3:$W$17),1,0)","v":0},{"$error":"#VALUE!"},"","",null,"Taxi operation","4932",3,null,null,null,null,null,null,null,null,null,null,"Driving school activities","Growing of spices, aromatic, drug and pharmaceutical crops"]
[null,null,{"$f":"IF(ROWS($C$45:C57)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$45:C57),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C57=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C57,$B$3:$F$42,3,FALSE),VLOOKUP($C57,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C57=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C57,$B$3:$F$42,3,FALSE),VLOOKUP($C57,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C57=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C57,$B$3:$F$42,3,FALSE),VLOOKUP($C57,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C57=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C57,$B$3:$F$42,3,FALSE),VLOOKUP($C57,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C57=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C57,$B$3:$F$42,3,FALSE),VLOOKUP($C57,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C57=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C57,$B$3:$F$42,3,FALSE),VLOOKUP($C57,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C57=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C57,$B$3:$F$42,3,FALSE),VLOOKUP($C57,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C57=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C57,$B$3:$F$42,3,FALSE),VLOOKUP($C57,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C57=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C57,$B$3:$F$42,3,FALSE),VLOOKUP($C57,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C57=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C57,$B$3:$F$42,3,FALSE),VLOOKUP($C57,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C57=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C57,$B$3:$F$42,3,FALSE),VLOOKUP($C57,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C57=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C57,$B$3:$F$42,3,FALSE),VLOOKUP($C57,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C57=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C57,$B$3:$F$42,3,FALSE),VLOOKUP($C57,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C57=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C57,$B$3:$F$42,3,FALSE),VLOOKUP($C57,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C57=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C57,$B$3:$F$42,3,FALSE),VLOOKUP($C57,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IF($C57=\"\",\"\",IF(MAX(D57:R57)=0,First_Year,INDEX($D$44:$R$44,,MAX(COLUMN(D57:R57)*(1=$D57:$R57))-3)))","v":""},{"$f":"IF(S57=MAX(Companies!$W$3:$W$17),1,0)","v":0},{"$error":"#VALUE!"},"","",null,"Transport via pipeline","4950",3,null,null,null,null,null,null,null,null,null,null,"Education","Growing of sugar cane"]
[null,null,{"$f":"IF(ROWS($C$45:C58)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$45:C58),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C58=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C58,$B$3:$F$42,3,FALSE),VLOOKUP($C58,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C58=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C58,$B$3:$F$42,3,FALSE),VLOOKUP($C58,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C58=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C58,$B$3:$F$42,3,FALSE),VLOOKUP($C58,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C58=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C58,$B$3:$F$42,3,FALSE),VLOOKUP($C58,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C58=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C58,$B$3:$F$42,3,FALSE),VLOOKUP($C58,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C58=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C58,$B$3:$F$42,3,FALSE),VLOOKUP($C58,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C58=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C58,$B$3:$F$42,3,FALSE),VLOOKUP($C58,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C58=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C58,$B$3:$F$42,3,FALSE),VLOOKUP($C58,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C58=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C58,$B$3:$F$42,3,FALSE),VLOOKUP($C58,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C58=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C58,$B$3:$F$42,3,FALSE),VLOOKUP($C58,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C58=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C58,$B$3:$F$42,3,FALSE),VLOOKUP($C58,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C58=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C58,$B$3:$F$42,3,FALSE),VLOOKUP($C58,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C58=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C58,$B$3:$F$42,3,FALSE),VLOOKUP($C58,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C58=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C58,$B$3:$F$42,3,FALSE),VLOOKUP($C58,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C58=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C58,$B$3:$F$42,3,FALSE),VLOOKUP($C58,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IF($C58=\"\",\"\",IF(MAX(D58:R58)=0,First_Year,INDEX($D$44:$R$44,,MAX(COLUMN(D58:R58)*(1=$D58:$R58))-3)))","v":""},{"$f":"IF(S58=MAX(Companies!$W$3:$W$17),1,0)","v":0},{"$error":"#VALUE!"},"","",null,"Urban and suburban passenger land transport","4931",3,null,null,null,null,null,null,null,null,null,null,"Educational support activities","Growing of tobacco"]
[null,null,{"$f":"IF(ROWS($C$45:C59)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$45:C59),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C59=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C59,$B$3:$F$42,3,FALSE),VLOOKUP($C59,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C59=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C59,$B$3:$F$42,3,FALSE),VLOOKUP($C59,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C59=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C59,$B$3:$F$42,3,FALSE),VLOOKUP($C59,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C59=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C59,$B$3:$F$42,3,FALSE),VLOOKUP($C59,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C59=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C59,$B$3:$F$42,3,FALSE),VLOOKUP($C59,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C59=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C59,$B$3:$F$42,3,FALSE),VLOOKUP($C59,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C59=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C59,$B$3:$F$42,3,FALSE),VLOOKUP($C59,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C59=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C59,$B$3:$F$42,3,FALSE),VLOOKUP($C59,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C59=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C59,$B$3:$F$42,3,FALSE),VLOOKUP($C59,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C59=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C59,$B$3:$F$42,3,FALSE),VLOOKUP($C59,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C59=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C59,$B$3:$F$42,3,FALSE),VLOOKUP($C59,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C59=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C59,$B$3:$F$42,3,FALSE),VLOOKUP($C59,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C59=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C59,$B$3:$F$42,3,FALSE),VLOOKUP($C59,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C59=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C59,$B$3:$F$42,3,FALSE),VLOOKUP($C59,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C59=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C59,$B$3:$F$42,3,FALSE),VLOOKUP($C59,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IF($C59=\"\",\"\",IF(MAX(D59:R59)=0,First_Year,INDEX($D$44:$R$44,,MAX(COLUMN(D59:R59)*(1=$D59:$R59))-3)))","v":""},{"$f":"IF(S59=MAX(Companies!$W$3:$W$17),1,0)","v":0},{"$error":"#VALUE!"},"","",null,"Warehousing and storage","5210",3,null,null,null,null,null,null,null,null,null,null,"Employment activities","Growing of tropical and subtropical fruits"]
[null,null,{"$f":"IF(ROWS($C$45:C60)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$45:C60),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C60=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C60,$B$3:$F$42,3,FALSE),VLOOKUP($C60,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C60=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C60,$B$3:$F$42,3,FALSE),VLOOKUP($C60,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C60=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C60,$B$3:$F$42,3,FALSE),VLOOKUP($C60,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C60=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C60,$B$3:$F$42,3,FALSE),VLOOKUP($C60,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C60=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C60,$B$3:$F$42,3,FALSE),VLOOKUP($C60,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C60=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C60,$B$3:$F$42,3,FALSE),VLOOKUP($C60,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C60=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C60,$B$3:$F$42,3,FALSE),VLOOKUP($C60,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C60=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C60,$B$3:$F$42,3,FALSE),VLOOKUP($C60,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C60=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C60,$B$3:$F$42,3,FALSE),VLOOKUP($C60,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C60=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C60,$B$3:$F$42,3,FALSE),VLOOKUP($C60,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C60=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C60,$B$3:$F$42,3,FALSE),VLOOKUP($C60,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C60=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C60,$B$3:$F$42,3,FALSE),VLOOKUP($C60,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C60=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C60,$B$3:$F$42,3,FALSE),VLOOKUP($C60,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C60=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C60,$B$3:$F$42,3,FALSE),VLOOKUP($C60,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C60=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C60,$B$3:$F$42,3,FALSE),VLOOKUP($C60,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IF($C60=\"\",\"\",IF(MAX(D60:R60)=0,First_Year,INDEX($D$44:$R$44,,MAX(COLUMN(D60:R60)*(1=$D60:$R60))-3)))","v":""},{"$f":"IF(S60=MAX(Companies!$W$3:$W$17),1,0)","v":0},{"$error":"#VALUE!"},"","",null,"Warehousing and support activities for transportation","5200",3,null,null,null,null,null,null,null,null,null,null,"Engineering activities and related technical consultancy","Growing of vegetables and melons, roots and tubers"]
[null,null,{"$f":"IF(ROWS($C$45:C61)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$45:C61),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C61=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C61,$B$3:$F$42,3,FALSE),VLOOKUP($C61,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C61=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C61,$B$3:$F$42,3,FALSE),VLOOKUP($C61,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C61=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C61,$B$3:$F$42,3,FALSE),VLOOKUP($C61,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C61=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C61,$B$3:$F$42,3,FALSE),VLOOKUP($C61,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C61=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C61,$B$3:$F$42,3,FALSE),VLOOKUP($C61,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C61=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C61,$B$3:$F$42,3,FALSE),VLOOKUP($C61,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C61=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C61,$B$3:$F$42,3,FALSE),VLOOKUP($C61,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C61=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C61,$B$3:$F$42,3,FALSE),VLOOKUP($C61,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C61=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C61,$B$3:$F$42,3,FALSE),VLOOKUP($C61,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C61=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C61,$B$3:$F$42,3,FALSE),VLOOKUP($C61,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C61=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C61,$B$3:$F$42,3,FALSE),VLOOKUP($C61,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C61=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C61,$B$3:$F$42,3,FALSE),VLOOKUP($C61,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C61=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C61,$B$3:$F$42,3,FALSE),VLOOKUP($C61,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C61=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C61,$B$3:$F$42,3,FALSE),VLOOKUP($C61,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C61=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C61,$B$3:$F$42,3,FALSE),VLOOKUP($C61,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IF($C61=\"\",\"\",IF(MAX(D61:R61)=0,First_Year,INDEX($D$44:$R$44,,MAX(COLUMN(D61:R61)*(1=$D61:$R61))-3)))","v":""},{"$f":"IF(S61=MAX(Companies!$W$3:$W$17),1,0)","v":0},{"$error":"#VALUE!"},"","",null,"Water transport","5000",3,null,null,null,null,null,null,null,null,null,null,"Event catering activities","Hunting, trapping and related service activities"]
[null,null,{"$f":"IF(ROWS($C$45:C62)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$45:C62),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C62=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C62,$B$3:$F$42,3,FALSE),VLOOKUP($C62,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C62=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C62,$B$3:$F$42,3,FALSE),VLOOKUP($C62,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C62=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C62,$B$3:$F$42,3,FALSE),VLOOKUP($C62,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C62=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C62,$B$3:$F$42,3,FALSE),VLOOKUP($C62,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C62=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C62,$B$3:$F$42,3,FALSE),VLOOKUP($C62,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C62=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C62,$B$3:$F$42,3,FALSE),VLOOKUP($C62,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C62=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C62,$B$3:$F$42,3,FALSE),VLOOKUP($C62,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C62=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C62,$B$3:$F$42,3,FALSE),VLOOKUP($C62,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C62=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C62,$B$3:$F$42,3,FALSE),VLOOKUP($C62,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C62=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C62,$B$3:$F$42,3,FALSE),VLOOKUP($C62,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C62=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C62,$B$3:$F$42,3,FALSE),VLOOKUP($C62,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C62=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C62,$B$3:$F$42,3,FALSE),VLOOKUP($C62,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C62=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C62,$B$3:$F$42,3,FALSE),VLOOKUP($C62,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C62=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C62,$B$3:$F$42,3,FALSE),VLOOKUP($C62,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C62=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C62,$B$3:$F$42,3,FALSE),VLOOKUP($C62,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IF($C62=\"\",\"\",IF(MAX(D62:R62)=0,First_Year,INDEX($D$44:$R$44,,MAX(COLUMN(D62:R62)*(1=$D62:$R62))-3)))","v":""},{"$f":"IF(S62=MAX(Companies!$W$3:$W$17),1,0)","v":0},{"$error":"#VALUE!"},"","",null,"Collection of hazardous waste","3812",4,null,null,null,null,null,null,null,null,null,null,"Event catering and other food service activities","Installation of industrial machinery and equipment"]
[null,null,{"$f":"IF(ROWS($C$45:C63)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$45:C63),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C63=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C63,$B$3:$F$42,3,FALSE),VLOOKUP($C63,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C63=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C63,$B$3:$F$42,3,FALSE),VLOOKUP($C63,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C63=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C63,$B$3:$F$42,3,FALSE),VLOOKUP($C63,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C63=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C63,$B$3:$F$42,3,FALSE),VLOOKUP($C63,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C63=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C63,$B$3:$F$42,3,FALSE),VLOOKUP($C63,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C63=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C63,$B$3:$F$42,3,FALSE),VLOOKUP($C63,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C63=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C63,$B$3:$F$42,3,FALSE),VLOOKUP($C63,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C63=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C63,$B$3:$F$42,3,FALSE),VLOOKUP($C63,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C63=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C63,$B$3:$F$42,3,FALSE),VLOOKUP($C63,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C63=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C63,$B$3:$F$42,3,FALSE),VLOOKUP($C63,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C63=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C63,$B$3:$F$42,3,FALSE),VLOOKUP($C63,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C63=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C63,$B$3:$F$42,3,FALSE),VLOOKUP($C63,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C63=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C63,$B$3:$F$42,3,FALSE),VLOOKUP($C63,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C63=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C63,$B$3:$F$42,3,FALSE),VLOOKUP($C63,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C63=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C63,$B$3:$F$42,3,FALSE),VLOOKUP($C63,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IF($C63=\"\",\"\",IF(MAX(D63:R63)=0,First_Year,INDEX($D$44:$R$44,,MAX(COLUMN(D63:R63)*(1=$D63:$R63))-3)))","v":""},{"$f":"IF(S63=MAX(Companies!$W$3:$W$17),1,0)","v":0},{"$error":"#VALUE!"},"","",null,"Collection of non-hazardous waste","3811",4,null,null,null,null,null,null,null,null,null,null,"Fire service activities","Joinery installation"]
[null,null,{"$f":"IF(ROWS($C$45:C64)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$45:C64),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C64=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C64,$B$3:$F$42,3,FALSE),VLOOKUP($C64,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C64=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C64,$B$3:$F$42,3,FALSE),VLOOKUP($C64,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C64=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C64,$B$3:$F$42,3,FALSE),VLOOKUP($C64,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C64=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C64,$B$3:$F$42,3,FALSE),VLOOKUP($C64,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C64=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C64,$B$3:$F$42,3,FALSE),VLOOKUP($C64,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C64=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C64,$B$3:$F$42,3,FALSE),VLOOKUP($C64,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C64=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C64,$B$3:$F$42,3,FALSE),VLOOKUP($C64,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C64=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C64,$B$3:$F$42,3,FALSE),VLOOKUP($C64,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C64=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C64,$B$3:$F$42,3,FALSE),VLOOKUP($C64,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C64=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C64,$B$3:$F$42,3,FALSE),VLOOKUP($C64,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C64=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C64,$B$3:$F$42,3,FALSE),VLOOKUP($C64,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C64=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C64,$B$3:$F$42,3,FALSE),VLOOKUP($C64,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C64=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C64,$B$3:$F$42,3,FALSE),VLOOKUP($C64,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C64=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C64,$B$3:$F$42,3,FALSE),VLOOKUP($C64,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C64=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C64,$B$3:$F$42,3,FALSE),VLOOKUP($C64,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IF($C64=\"\",\"\",IF(MAX(D64:R64)=0,First_Year,INDEX($D$44:$R$44,,MAX(COLUMN(D64:R64)*(1=$D64:$R64))-3)))","v":""},{"$f":"IF(S64=MAX(Companies!$W$3:$W$17),1,0)","v":0},{"$error":"#VALUE!"},"","",null,"Dismantling of wrecks","3831",4,null,null,null,null,null,null,null,null,null,null,"Fitness facilities","Lead, zinc and tin production"]
[null,null,{"$f":"IF(ROWS($C$45:C65)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$45:C65),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C65=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C65,$B$3:$F$42,3,FALSE),VLOOKUP($C65,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C65=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C65,$B$3:$F$42,3,FALSE),VLOOKUP($C65,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C65=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C65,$B$3:$F$42,3,FALSE),VLOOKUP($C65,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C65=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C65,$B$3:$F$42,3,FALSE),VLOOKUP($C65,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C65=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C65,$B$3:$F$42,3,FALSE),VLOOKUP($C65,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C65=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C65,$B$3:$F$42,3,FALSE),VLOOKUP($C65,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C65=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C65,$B$3:$F$42,3,FALSE),VLOOKUP($C65,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C65=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C65,$B$3:$F$42,3,FALSE),VLOOKUP($C65,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C65=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C65,$B$3:$F$42,3,FALSE),VLOOKUP($C65,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C65=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C65,$B$3:$F$42,3,FALSE),VLOOKUP($C65,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C65=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C65,$B$3:$F$42,3,FALSE),VLOOKUP($C65,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C65=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C65,$B$3:$F$42,3,FALSE),VLOOKUP($C65,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C65=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C65,$B$3:$F$42,3,FALSE),VLOOKUP($C65,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C65=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C65,$B$3:$F$42,3,FALSE),VLOOKUP($C65,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C65=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C65,$B$3:$F$42,3,FALSE),VLOOKUP($C65,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IF($C65=\"\",\"\",IF(MAX(D65:R65)=0,First_Year,INDEX($D$44:$R$44,,MAX(COLUMN(D65:R65)*(1=$D65:$R65))-3)))","v":""},{"$f":"IF(S65=MAX(Companies!$W$3:$W$17),1,0)","v":0},{"$error":"#VALUE!"},"","",null,"Materials recovery","3830",4,null,null,null,null,null,null,null,null,null,null,"Food and beverage service activities","Logging"]
[null,null,{"$f":"IF(ROWS($C$45:C66)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$45:C66),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C66=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C66,$B$3:$F$42,3,FALSE),VLOOKUP($C66,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C66=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C66,$B$3:$F$42,3,FALSE),VLOOKUP($C66,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C66=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C66,$B$3:$F$42,3,FALSE),VLOOKUP($C66,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C66=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C66,$B$3:$F$42,3,FALSE),VLOOKUP($C66,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C66=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C66,$B$3:$F$42,3,FALSE),VLOOKUP($C66,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C66=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C66,$B$3:$F$42,3,FALSE),VLOOKUP($C66,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C66=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C66,$B$3:$F$42,3,FALSE),VLOOKUP($C66,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C66=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C66,$B$3:$F$42,3,FALSE),VLOOKUP($C66,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C66=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C66,$B$3:$F$42,3,FALSE),VLOOKUP($C66,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C66=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C66,$B$3:$F$42,3,FALSE),VLOOKUP($C66,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C66=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C66,$B$3:$F$42,3,FALSE),VLOOKUP($C66,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C66=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C66,$B$3:$F$42,3,FALSE),VLOOKUP($C66,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C66=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C66,$B$3:$F$42,3,FALSE),VLOOKUP($C66,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C66=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C66,$B$3:$F$42,3,FALSE),VLOOKUP($C66,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C66=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C66,$B$3:$F$42,3,FALSE),VLOOKUP($C66,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IF($C66=\"\",\"\",IF(MAX(D66:R66)=0,First_Year,INDEX($D$44:$R$44,,MAX(COLUMN(D66:R66)*(1=$D66:$R66))-3)))","v":""},{"$f":"IF(S66=MAX(Companies!$W$3:$W$17),1,0)","v":0},{"$error":"#VALUE!"},"","",null,"Recovery of sorted materials","3832",4,null,null,null,null,null,null,null,null,null,null,"Foreign affairs","Machining"]
[null,null,{"$f":"IF(ROWS($C$45:C67)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$45:C67),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C67=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C67,$B$3:$F$42,3,FALSE),VLOOKUP($C67,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C67=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C67,$B$3:$F$42,3,FALSE),VLOOKUP($C67,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C67=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C67,$B$3:$F$42,3,FALSE),VLOOKUP($C67,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C67=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C67,$B$3:$F$42,3,FALSE),VLOOKUP($C67,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C67=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C67,$B$3:$F$42,3,FALSE),VLOOKUP($C67,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C67=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C67,$B$3:$F$42,3,FALSE),VLOOKUP($C67,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C67=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C67,$B$3:$F$42,3,FALSE),VLOOKUP($C67,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C67=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C67,$B$3:$F$42,3,FALSE),VLOOKUP($C67,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C67=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C67,$B$3:$F$42,3,FALSE),VLOOKUP($C67,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C67=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C67,$B$3:$F$42,3,FALSE),VLOOKUP($C67,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C67=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C67,$B$3:$F$42,3,FALSE),VLOOKUP($C67,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C67=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C67,$B$3:$F$42,3,FALSE),VLOOKUP($C67,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C67=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C67,$B$3:$F$42,3,FALSE),VLOOKUP($C67,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C67=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C67,$B$3:$F$42,3,FALSE),VLOOKUP($C67,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C67=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C67,$B$3:$F$42,3,FALSE),VLOOKUP($C67,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IF($C67=\"\",\"\",IF(MAX(D67:R67)=0,First_Year,INDEX($D$44:$R$44,,MAX(COLUMN(D67:R67)*(1=$D67:$R67))-3)))","v":""},{"$f":"IF(S67=MAX(Companies!$W$3:$W$17),1,0)","v":0},{"$error":"#VALUE!"},"","",null,"Remediation activities and other waste management services","3900",4,null,null,null,null,null,null,null,null,null,null,"Funeral and related activities","Manufacture and processing of other glass, including technical glassware"]
[null,null,{"$f":"IF(ROWS($C$45:C68)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$45:C68),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C68=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C68,$B$3:$F$42,3,FALSE),VLOOKUP($C68,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C68=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C68,$B$3:$F$42,3,FALSE),VLOOKUP($C68,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C68=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C68,$B$3:$F$42,3,FALSE),VLOOKUP($C68,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C68=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C68,$B$3:$F$42,3,FALSE),VLOOKUP($C68,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C68=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C68,$B$3:$F$42,3,FALSE),VLOOKUP($C68,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C68=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C68,$B$3:$F$42,3,FALSE),VLOOKUP($C68,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C68=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C68,$B$3:$F$42,3,FALSE),VLOOKUP($C68,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C68=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C68,$B$3:$F$42,3,FALSE),VLOOKUP($C68,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C68=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C68,$B$3:$F$42,3,FALSE),VLOOKUP($C68,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C68=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C68,$B$3:$F$42,3,FALSE),VLOOKUP($C68,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C68=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C68,$B$3:$F$42,3,FALSE),VLOOKUP($C68,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C68=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C68,$B$3:$F$42,3,FALSE),VLOOKUP($C68,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C68=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C68,$B$3:$F$42,3,FALSE),VLOOKUP($C68,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C68=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C68,$B$3:$F$42,3,FALSE),VLOOKUP($C68,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C68=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C68,$B$3:$F$42,3,FALSE),VLOOKUP($C68,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IF($C68=\"\",\"\",IF(MAX(D68:R68)=0,First_Year,INDEX($D$44:$R$44,,MAX(COLUMN(D68:R68)*(1=$D68:$R68))-3)))","v":""},{"$f":"IF(S68=MAX(Companies!$W$3:$W$17),1,0)","v":0},{"$error":"#VALUE!"},"","",null,"Sewerage","3700",4,null,null,null,null,null,null,null,null,null,null,"Gambling and betting activities","Manufacture of agricultural and forestry machinery"]
[null,null,{"$f":"IF(ROWS($C$45:C69)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$45:C69),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C69=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C69,$B$3:$F$42,3,FALSE),VLOOKUP($C69,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C69=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C69,$B$3:$F$42,3,FALSE),VLOOKUP($C69,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C69=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C69,$B$3:$F$42,3,FALSE),VLOOKUP($C69,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C69=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C69,$B$3:$F$42,3,FALSE),VLOOKUP($C69,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C69=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C69,$B$3:$F$42,3,FALSE),VLOOKUP($C69,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C69=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C69,$B$3:$F$42,3,FALSE),VLOOKUP($C69,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C69=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C69,$B$3:$F$42,3,FALSE),VLOOKUP($C69,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C69=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C69,$B$3:$F$42,3,FALSE),VLOOKUP($C69,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C69=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C69,$B$3:$F$42,3,FALSE),VLOOKUP($C69,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C69=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C69,$B$3:$F$42,3,FALSE),VLOOKUP($C69,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C69=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C69,$B$3:$F$42,3,FALSE),VLOOKUP($C69,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C69=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C69,$B$3:$F$42,3,FALSE),VLOOKUP($C69,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C69=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C69,$B$3:$F$42,3,FALSE),VLOOKUP($C69,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C69=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C69,$B$3:$F$42,3,FALSE),VLOOKUP($C69,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C69=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C69,$B$3:$F$42,3,FALSE),VLOOKUP($C69,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IF($C69=\"\",\"\",IF(MAX(D69:R69)=0,First_Year,INDEX($D$44:$R$44,,MAX(COLUMN(D69:R69)*(1=$D69:$R69))-3)))","v":""},{"$f":"IF(S69=MAX(Companies!$W$3:$W$17),1,0)","v":0},{"$error":"#VALUE!"},"","",null,"Treatment and disposal of hazardous waste","3822",4,null,null,null,null,null,null,null,null,null,null,"General cleaning of buildings","Manufacture of air and spacecraft and related machinery"]
[null,null,{"$f":"IF(ROWS($C$45:C70)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$45:C70),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C70=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C70,$B$3:$F$42,3,FALSE),VLOOKUP($C70,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C70=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C70,$B$3:$F$42,3,FALSE),VLOOKUP($C70,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C70=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C70,$B$3:$F$42,3,FALSE),VLOOKUP($C70,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C70=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C70,$B$3:$F$42,3,FALSE),VLOOKUP($C70,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C70=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C70,$B$3:$F$42,3,FALSE),VLOOKUP($C70,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C70=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C70,$B$3:$F$42,3,FALSE),VLOOKUP($C70,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C70=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C70,$B$3:$F$42,3,FALSE),VLOOKUP($C70,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C70=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C70,$B$3:$F$42,3,FALSE),VLOOKUP($C70,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C70=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C70,$B$3:$F$42,3,FALSE),VLOOKUP($C70,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C70=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C70,$B$3:$F$42,3,FALSE),VLOOKUP($C70,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C70=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C70,$B$3:$F$42,3,FALSE),VLOOKUP($C70,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C70=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C70,$B$3:$F$42,3,FALSE),VLOOKUP($C70,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C70=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C70,$B$3:$F$42,3,FALSE),VLOOKUP($C70,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C70=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C70,$B$3:$F$42,3,FALSE),VLOOKUP($C70,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C70=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C70,$B$3:$F$42,3,FALSE),VLOOKUP($C70,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IF($C70=\"\",\"\",IF(MAX(D70:R70)=0,First_Year,INDEX($D$44:$R$44,,MAX(COLUMN(D70:R70)*(1=$D70:$R70))-3)))","v":""},{"$f":"IF(S70=MAX(Companies!$W$3:$W$17),1,0)","v":0},{"$error":"#VALUE!"},"","",null,"Treatment and disposal of non-hazardous waste","3821",4,null,null,null,null,null,null,null,null,null,null,"General medical practice activities","Manufacture of articles of concrete, cement and plaster"]
[null,null,{"$f":"IF(ROWS($C$45:C71)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$45:C71),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C71=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C71,$B$3:$F$42,3,FALSE),VLOOKUP($C71,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C71=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C71,$B$3:$F$42,3,FALSE),VLOOKUP($C71,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C71=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C71,$B$3:$F$42,3,FALSE),VLOOKUP($C71,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C71=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C71,$B$3:$F$42,3,FALSE),VLOOKUP($C71,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C71=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C71,$B$3:$F$42,3,FALSE),VLOOKUP($C71,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C71=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C71,$B$3:$F$42,3,FALSE),VLOOKUP($C71,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C71=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C71,$B$3:$F$42,3,FALSE),VLOOKUP($C71,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C71=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C71,$B$3:$F$42,3,FALSE),VLOOKUP($C71,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C71=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C71,$B$3:$F$42,3,FALSE),VLOOKUP($C71,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C71=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C71,$B$3:$F$42,3,FALSE),VLOOKUP($C71,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C71=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C71,$B$3:$F$42,3,FALSE),VLOOKUP($C71,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C71=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C71,$B$3:$F$42,3,FALSE),VLOOKUP($C71,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C71=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C71,$B$3:$F$42,3,FALSE),VLOOKUP($C71,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C71=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C71,$B$3:$F$42,3,FALSE),VLOOKUP($C71,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C71=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C71,$B$3:$F$42,3,FALSE),VLOOKUP($C71,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IF($C71=\"\",\"\",IF(MAX(D71:R71)=0,First_Year,INDEX($D$44:$R$44,,MAX(COLUMN(D71:R71)*(1=$D71:$R71))-3)))","v":""},{"$f":"IF(S71=MAX(Companies!$W$3:$W$17),1,0)","v":0},{"$error":"#VALUE!"},"","",null,"Waste collection","3810",4,null,null,null,null,null,null,null,null,null,null,"General public administration activities","Manufacture of articles of paper and paperboard"]
[null,null,{"$f":"IF(ROWS($C$45:C72)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$45:C72),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C72=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C72,$B$3:$F$42,3,FALSE),VLOOKUP($C72,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C72=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C72,$B$3:$F$42,3,FALSE),VLOOKUP($C72,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C72=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C72,$B$3:$F$42,3,FALSE),VLOOKUP($C72,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C72=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C72,$B$3:$F$42,3,FALSE),VLOOKUP($C72,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C72=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C72,$B$3:$F$42,3,FALSE),VLOOKUP($C72,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C72=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C72,$B$3:$F$42,3,FALSE),VLOOKUP($C72,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C72=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C72,$B$3:$F$42,3,FALSE),VLOOKUP($C72,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C72=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C72,$B$3:$F$42,3,FALSE),VLOOKUP($C72,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C72=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C72,$B$3:$F$42,3,FALSE),VLOOKUP($C72,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C72=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C72,$B$3:$F$42,3,FALSE),VLOOKUP($C72,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C72=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C72,$B$3:$F$42,3,FALSE),VLOOKUP($C72,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C72=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C72,$B$3:$F$42,3,FALSE),VLOOKUP($C72,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C72=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C72,$B$3:$F$42,3,FALSE),VLOOKUP($C72,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C72=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C72,$B$3:$F$42,3,FALSE),VLOOKUP($C72,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C72=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C72,$B$3:$F$42,3,FALSE),VLOOKUP($C72,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IF($C72=\"\",\"\",IF(MAX(D72:R72)=0,First_Year,INDEX($D$44:$R$44,,MAX(COLUMN(D72:R72)*(1=$D72:$R72))-3)))","v":""},{"$f":"IF(S72=MAX(Companies!$W$3:$W$17),1,0)","v":0},{"$error":"#VALUE!"},"","",null,"Waste collection, treatment and disposal activities materials recovery","3800",4,null,null,null,null,null,null,null,null,null,null,"General secondary education","Manufacture of basic chemicals, fertilisers and nitrogen compounds, plastics and synthetic rubber in primary forms"]
[null,null,{"$f":"IF(ROWS($C$45:C73)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$45:C73),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C73=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C73,$B$3:$F$42,3,FALSE),VLOOKUP($C73,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C73=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C73,$B$3:$F$42,3,FALSE),VLOOKUP($C73,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C73=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C73,$B$3:$F$42,3,FALSE),VLOOKUP($C73,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C73=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C73,$B$3:$F$42,3,FALSE),VLOOKUP($C73,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C73=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C73,$B$3:$F$42,3,FALSE),VLOOKUP($C73,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C73=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C73,$B$3:$F$42,3,FALSE),VLOOKUP($C73,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C73=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C73,$B$3:$F$42,3,FALSE),VLOOKUP($C73,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C73=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C73,$B$3:$F$42,3,FALSE),VLOOKUP($C73,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C73=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C73,$B$3:$F$42,3,FALSE),VLOOKUP($C73,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C73=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C73,$B$3:$F$42,3,FALSE),VLOOKUP($C73,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C73=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C73,$B$3:$F$42,3,FALSE),VLOOKUP($C73,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C73=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C73,$B$3:$F$42,3,FALSE),VLOOKUP($C73,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C73=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C73,$B$3:$F$42,3,FALSE),VLOOKUP($C73,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C73=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C73,$B$3:$F$42,3,FALSE),VLOOKUP($C73,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C73=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C73,$B$3:$F$42,3,FALSE),VLOOKUP($C73,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IF($C73=\"\",\"\",IF(MAX(D73:R73)=0,First_Year,INDEX($D$44:$R$44,,MAX(COLUMN(D73:R73)*(1=$D73:$R73))-3)))","v":""},{"$f":"IF(S73=MAX(Companies!$W$3:$W$17),1,0)","v":0},{"$error":"#VALUE!"},"","",null,"Waste treatment and disposal","3820",4,null,null,null,null,null,null,null,null,null,null,"Hairdressing and other beauty treatment","Manufacture of basic iron and steel and of ferro-alloys"]
[null,null,{"$f":"IF(ROWS($C$45:C74)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$45:C74),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C74=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C74,$B$3:$F$42,3,FALSE),VLOOKUP($C74,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C74=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C74,$B$3:$F$42,3,FALSE),VLOOKUP($C74,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C74=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C74,$B$3:$F$42,3,FALSE),VLOOKUP($C74,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C74=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C74,$B$3:$F$42,3,FALSE),VLOOKUP($C74,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C74=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C74,$B$3:$F$42,3,FALSE),VLOOKUP($C74,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C74=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C74,$B$3:$F$42,3,FALSE),VLOOKUP($C74,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C74=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C74,$B$3:$F$42,3,FALSE),VLOOKUP($C74,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C74=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C74,$B$3:$F$42,3,FALSE),VLOOKUP($C74,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C74=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C74,$B$3:$F$42,3,FALSE),VLOOKUP($C74,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C74=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C74,$B$3:$F$42,3,FALSE),VLOOKUP($C74,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C74=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C74,$B$3:$F$42,3,FALSE),VLOOKUP($C74,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C74=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C74,$B$3:$F$42,3,FALSE),VLOOKUP($C74,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C74=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C74,$B$3:$F$42,3,FALSE),VLOOKUP($C74,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C74=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C74,$B$3:$F$42,3,FALSE),VLOOKUP($C74,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C74=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C74,$B$3:$F$42,3,FALSE),VLOOKUP($C74,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IF($C74=\"\",\"\",IF(MAX(D74:R74)=0,First_Year,INDEX($D$44:$R$44,,MAX(COLUMN(D74:R74)*(1=$D74:$R74))-3)))","v":""},{"$f":"IF(S74=MAX(Companies!$W$3:$W$17),1,0)","v":0},{"$error":"#VALUE!"},"","",null,"Water collection, treatment and supply","3600",4,null,null,null,null,null,null,null,null,null,null,"Higher education","Manufacture of basic pharmaceutical products"]
[null,null,{"$f":"IF(ROWS($C$45:C75)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$45:C75),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C75=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C75,$B$3:$F$42,3,FALSE),VLOOKUP($C75,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C75=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C75,$B$3:$F$42,3,FALSE),VLOOKUP($C75,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C75=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C75,$B$3:$F$42,3,FALSE),VLOOKUP($C75,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C75=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C75,$B$3:$F$42,3,FALSE),VLOOKUP($C75,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C75=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C75,$B$3:$F$42,3,FALSE),VLOOKUP($C75,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C75=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C75,$B$3:$F$42,3,FALSE),VLOOKUP($C75,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C75=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C75,$B$3:$F$42,3,FALSE),VLOOKUP($C75,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C75=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C75,$B$3:$F$42,3,FALSE),VLOOKUP($C75,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C75=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C75,$B$3:$F$42,3,FALSE),VLOOKUP($C75,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C75=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C75,$B$3:$F$42,3,FALSE),VLOOKUP($C75,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C75=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C75,$B$3:$F$42,3,FALSE),VLOOKUP($C75,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C75=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C75,$B$3:$F$42,3,FALSE),VLOOKUP($C75,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C75=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C75,$B$3:$F$42,3,FALSE),VLOOKUP($C75,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C75=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C75,$B$3:$F$42,3,FALSE),VLOOKUP($C75,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C75=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C75,$B$3:$F$42,3,FALSE),VLOOKUP($C75,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IF($C75=\"\",\"\",IF(MAX(D75:R75)=0,First_Year,INDEX($D$44:$R$44,,MAX(COLUMN(D75:R75)*(1=$D75:$R75))-3)))","v":""},{"$f":"IF(S75=MAX(Companies!$W$3:$W$17),1,0)","v":0},{"$error":"#VALUE!"},"","",null,"Accounting, bookkeeping and auditing activities tax consultancy","6920",5,null,null,null,null,null,null,null,null,null,null,"Holiday and other short-stay accommodation","Manufacture of batteries and accumulators"]
[null,null,{"$f":"IF(ROWS($C$45:C76)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$45:C76),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C76=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C76,$B$3:$F$42,3,FALSE),VLOOKUP($C76,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C76=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C76,$B$3:$F$42,3,FALSE),VLOOKUP($C76,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C76=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C76,$B$3:$F$42,3,FALSE),VLOOKUP($C76,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C76=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C76,$B$3:$F$42,3,FALSE),VLOOKUP($C76,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C76=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C76,$B$3:$F$42,3,FALSE),VLOOKUP($C76,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C76=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C76,$B$3:$F$42,3,FALSE),VLOOKUP($C76,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C76=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C76,$B$3:$F$42,3,FALSE),VLOOKUP($C76,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C76=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C76,$B$3:$F$42,3,FALSE),VLOOKUP($C76,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C76=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C76,$B$3:$F$42,3,FALSE),VLOOKUP($C76,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C76=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C76,$B$3:$F$42,3,FALSE),VLOOKUP($C76,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C76=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C76,$B$3:$F$42,3,FALSE),VLOOKUP($C76,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C76=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C76,$B$3:$F$42,3,FALSE),VLOOKUP($C76,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C76=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C76,$B$3:$F$42,3,FALSE),VLOOKUP($C76,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C76=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C76,$B$3:$F$42,3,FALSE),VLOOKUP($C76,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C76=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C76,$B$3:$F$42,3,FALSE),VLOOKUP($C76,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IF($C76=\"\",\"\",IF(MAX(D76:R76)=0,First_Year,INDEX($D$44:$R$44,,MAX(COLUMN(D76:R76)*(1=$D76:$R76))-3)))","v":""},{"$f":"IF(S76=MAX(Companies!$W$3:$W$17),1,0)","v":0},{"$error":"#VALUE!"},"","",null,"Activities of amusement parks and theme parks","9321",5,null,null,null,null,null,null,null,null,null,null,"Hospital activities","Manufacture of bearings, gears, gearing and driving elements"]
[null,null,{"$f":"IF(ROWS($C$45:C77)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$45:C77),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C77=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C77,$B$3:$F$42,3,FALSE),VLOOKUP($C77,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C77=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C77,$B$3:$F$42,3,FALSE),VLOOKUP($C77,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C77=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C77,$B$3:$F$42,3,FALSE),VLOOKUP($C77,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C77=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C77,$B$3:$F$42,3,FALSE),VLOOKUP($C77,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C77=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C77,$B$3:$F$42,3,FALSE),VLOOKUP($C77,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C77=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C77,$B$3:$F$42,3,FALSE),VLOOKUP($C77,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C77=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C77,$B$3:$F$42,3,FALSE),VLOOKUP($C77,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C77=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C77,$B$3:$F$42,3,FALSE),VLOOKUP($C77,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C77=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C77,$B$3:$F$42,3,FALSE),VLOOKUP($C77,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C77=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C77,$B$3:$F$42,3,FALSE),VLOOKUP($C77,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C77=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C77,$B$3:$F$42,3,FALSE),VLOOKUP($C77,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C77=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C77,$B$3:$F$42,3,FALSE),VLOOKUP($C77,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C77=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C77,$B$3:$F$42,3,FALSE),VLOOKUP($C77,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C77=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C77,$B$3:$F$42,3,FALSE),VLOOKUP($C77,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C77=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C77,$B$3:$F$42,3,FALSE),VLOOKUP($C77,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IF($C77=\"\",\"\",IF(MAX(D77:R77)=0,First_Year,INDEX($D$44:$R$44,,MAX(COLUMN(D77:R77)*(1=$D77:$R77))-3)))","v":""},{"$f":"IF(S77=MAX(Companies!$W$3:$W$17),1,0)","v":0},{"$error":"#VALUE!"},"","",null,"Activities of business and employers membership organisations","9411",5,null,null,null,null,null,null,null,null,null,null,"Hotels and similar accommodation","Manufacture of beer"]
[null,null,{"$f":"IF(ROWS($C$45:C78)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$45:C78),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C78=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C78,$B$3:$F$42,3,FALSE),VLOOKUP($C78,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C78=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C78,$B$3:$F$42,3,FALSE),VLOOKUP($C78,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C78=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C78,$B$3:$F$42,3,FALSE),VLOOKUP($C78,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C78=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C78,$B$3:$F$42,3,FALSE),VLOOKUP($C78,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C78=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C78,$B$3:$F$42,3,FALSE),VLOOKUP($C78,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C78=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C78,$B$3:$F$42,3,FALSE),VLOOKUP($C78,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C78=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C78,$B$3:$F$42,3,FALSE),VLOOKUP($C78,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C78=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C78,$B$3:$F$42,3,FALSE),VLOOKUP($C78,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C78=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C78,$B$3:$F$42,3,FALSE),VLOOKUP($C78,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C78=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C78,$B$3:$F$42,3,FALSE),VLOOKUP($C78,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C78=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C78,$B$3:$F$42,3,FALSE),VLOOKUP($C78,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C78=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C78,$B$3:$F$42,3,FALSE),VLOOKUP($C78,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C78=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C78,$B$3:$F$42,3,FALSE),VLOOKUP($C78,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C78=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C78,$B$3:$F$42,3,FALSE),VLOOKUP($C78,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C78=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C78,$B$3:$F$42,3,FALSE),VLOOKUP($C78,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IF($C78=\"\",\"\",IF(MAX(D78:R78)=0,First_Year,INDEX($D$44:$R$44,,MAX(COLUMN(D78:R78)*(1=$D78:$R78))-3)))","v":""},{"$f":"IF(S78=MAX(Companies!$W$3:$W$17),1,0)","v":0},{"$error":"#VALUE!"},"","",null,"Activities of call centres","8220",5,null,null,null,null,null,null,null,null,null,null,"Human health activities","Manufacture of beverages"]
[null,null,{"$f":"IF(ROWS($C$45:C79)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$45:C79),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C79=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C79,$B$3:$F$42,3,FALSE),VLOOKUP($C79,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C79=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C79,$B$3:$F$42,3,FALSE),VLOOKUP($C79,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C79=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C79,$B$3:$F$42,3,FALSE),VLOOKUP($C79,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C79=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C79,$B$3:$F$42,3,FALSE),VLOOKUP($C79,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C79=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C79,$B$3:$F$42,3,FALSE),VLOOKUP($C79,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C79=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C79,$B$3:$F$42,3,FALSE),VLOOKUP($C79,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C79=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C79,$B$3:$F$42,3,FALSE),VLOOKUP($C79,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C79=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C79,$B$3:$F$42,3,FALSE),VLOOKUP($C79,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C79=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C79,$B$3:$F$42,3,FALSE),VLOOKUP($C79,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C79=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C79,$B$3:$F$42,3,FALSE),VLOOKUP($C79,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C79=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C79,$B$3:$F$42,3,FALSE),VLOOKUP($C79,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C79=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C79,$B$3:$F$42,3,FALSE),VLOOKUP($C79,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C79=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C79,$B$3:$F$42,3,FALSE),VLOOKUP($C79,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C79=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C79,$B$3:$F$42,3,FALSE),VLOOKUP($C79,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C79=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C79,$B$3:$F$42,3,FALSE),VLOOKUP($C79,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IF($C79=\"\",\"\",IF(MAX(D79:R79)=0,First_Year,INDEX($D$44:$R$44,,MAX(COLUMN(D79:R79)*(1=$D79:$R79))-3)))","v":""},{"$f":"IF(S79=MAX(Companies!$W$3:$W$17),1,0)","v":0},{"$error":"#VALUE!"},"","",null,"Activities of collection agencies and credit bureaus","8291",5,null,null,null,null,null,null,null,null,null,null,"Investigation activities","Manufacture of bicycles and invalid carriages"]
[null,null,{"$f":"IF(ROWS($C$45:C80)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$45:C80),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C80=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C80,$B$3:$F$42,3,FALSE),VLOOKUP($C80,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C80=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C80,$B$3:$F$42,3,FALSE),VLOOKUP($C80,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C80=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C80,$B$3:$F$42,3,FALSE),VLOOKUP($C80,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C80=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C80,$B$3:$F$42,3,FALSE),VLOOKUP($C80,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C80=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C80,$B$3:$F$42,3,FALSE),VLOOKUP($C80,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C80=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C80,$B$3:$F$42,3,FALSE),VLOOKUP($C80,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C80=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C80,$B$3:$F$42,3,FALSE),VLOOKUP($C80,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C80=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C80,$B$3:$F$42,3,FALSE),VLOOKUP($C80,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C80=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C80,$B$3:$F$42,3,FALSE),VLOOKUP($C80,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C80=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C80,$B$3:$F$42,3,FALSE),VLOOKUP($C80,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C80=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C80,$B$3:$F$42,3,FALSE),VLOOKUP($C80,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C80=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C80,$B$3:$F$42,3,FALSE),VLOOKUP($C80,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C80=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C80,$B$3:$F$42,3,FALSE),VLOOKUP($C80,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C80=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C80,$B$3:$F$42,3,FALSE),VLOOKUP($C80,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C80=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C80,$B$3:$F$42,3,FALSE),VLOOKUP($C80,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IF($C80=\"\",\"\",IF(MAX(D80:R80)=0,First_Year,INDEX($D$44:$R$44,,MAX(COLUMN(D80:R80)*(1=$D80:$R80))-3)))","v":""},{"$f":"IF(S80=MAX(Companies!$W$3:$W$17),1,0)","v":0},{"$error":"#VALUE!"},"","",null,"Activities of employment placement agencies","7810",5,null,null,null,null,null,null,null,null,null,null,"Justice and judicial activities","Manufacture of bodies (coachwork) for motor vehicles manufacture of trailers and semi-trailers"]
[null,null,{"$f":"IF(ROWS($C$45:C81)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$45:C81),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C81=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C81,$B$3:$F$42,3,FALSE),VLOOKUP($C81,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C81=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C81,$B$3:$F$42,3,FALSE),VLOOKUP($C81,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C81=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C81,$B$3:$F$42,3,FALSE),VLOOKUP($C81,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C81=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C81,$B$3:$F$42,3,FALSE),VLOOKUP($C81,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C81=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C81,$B$3:$F$42,3,FALSE),VLOOKUP($C81,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C81=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C81,$B$3:$F$42,3,FALSE),VLOOKUP($C81,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C81=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C81,$B$3:$F$42,3,FALSE),VLOOKUP($C81,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C81=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C81,$B$3:$F$42,3,FALSE),VLOOKUP($C81,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C81=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C81,$B$3:$F$42,3,FALSE),VLOOKUP($C81,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C81=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C81,$B$3:$F$42,3,FALSE),VLOOKUP($C81,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C81=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C81,$B$3:$F$42,3,FALSE),VLOOKUP($C81,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C81=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C81,$B$3:$F$42,3,FALSE),VLOOKUP($C81,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C81=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C81,$B$3:$F$42,3,FALSE),VLOOKUP($C81,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C81=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C81,$B$3:$F$42,3,FALSE),VLOOKUP($C81,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C81=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C81,$B$3:$F$42,3,FALSE),VLOOKUP($C81,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IF($C81=\"\",\"\",IF(MAX(D81:R81)=0,First_Year,INDEX($D$44:$R$44,,MAX(COLUMN(D81:R81)*(1=$D81:$R81))-3)))","v":""},{"$f":"IF(S81=MAX(Companies!$W$3:$W$17),1,0)","v":0},{"$error":"#VALUE!"},"","",null,"Activities of head offices","7010",5,null,null,null,null,null,null,null,null,null,null,"Landscape service activities","Manufacture of bread manufacture of fresh pastry goods and cakes"]
[null,null,{"$f":"IF(ROWS($C$45:C82)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$45:C82),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C82=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C82,$B$3:$F$42,3,FALSE),VLOOKUP($C82,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C82=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C82,$B$3:$F$42,3,FALSE),VLOOKUP($C82,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C82=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C82,$B$3:$F$42,3,FALSE),VLOOKUP($C82,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C82=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C82,$B$3:$F$42,3,FALSE),VLOOKUP($C82,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C82=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C82,$B$3:$F$42,3,FALSE),VLOOKUP($C82,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C82=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C82,$B$3:$F$42,3,FALSE),VLOOKUP($C82,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C82=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C82,$B$3:$F$42,3,FALSE),VLOOKUP($C82,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C82=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C82,$B$3:$F$42,3,FALSE),VLOOKUP($C82,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C82=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C82,$B$3:$F$42,3,FALSE),VLOOKUP($C82,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C82=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C82,$B$3:$F$42,3,FALSE),VLOOKUP($C82,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C82=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C82,$B$3:$F$42,3,FALSE),VLOOKUP($C82,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C82=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C82,$B$3:$F$42,3,FALSE),VLOOKUP($C82,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C82=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C82,$B$3:$F$42,3,FALSE),VLOOKUP($C82,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C82=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C82,$B$3:$F$42,3,FALSE),VLOOKUP($C82,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C82=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C82,$B$3:$F$42,3,FALSE),VLOOKUP($C82,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IF($C82=\"\",\"\",IF(MAX(D82:R82)=0,First_Year,INDEX($D$44:$R$44,,MAX(COLUMN(D82:R82)*(1=$D82:$R82))-3)))","v":""},{"$f":"IF(S82=MAX(Companies!$W$3:$W$17),1,0)","v":0},{"$error":"#VALUE!"},"","",null,"Activities of membership organisations","9400",5,null,null,null,null,null,null,null,null,null,null,"Leasing of intellectual property and similar products, except copyrighted works","Manufacture of bricks, tiles and construction products, in baked clay"]
[null,null,{"$f":"IF(ROWS($C$45:C83)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$45:C83),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C83=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C83,$B$3:$F$42,3,FALSE),VLOOKUP($C83,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C83=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C83,$B$3:$F$42,3,FALSE),VLOOKUP($C83,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C83=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C83,$B$3:$F$42,3,FALSE),VLOOKUP($C83,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C83=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C83,$B$3:$F$42,3,FALSE),VLOOKUP($C83,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C83=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C83,$B$3:$F$42,3,FALSE),VLOOKUP($C83,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C83=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C83,$B$3:$F$42,3,FALSE),VLOOKUP($C83,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C83=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C83,$B$3:$F$42,3,FALSE),VLOOKUP($C83,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C83=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C83,$B$3:$F$42,3,FALSE),VLOOKUP($C83,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C83=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C83,$B$3:$F$42,3,FALSE),VLOOKUP($C83,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C83=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C83,$B$3:$F$42,3,FALSE),VLOOKUP($C83,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C83=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C83,$B$3:$F$42,3,FALSE),VLOOKUP($C83,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C83=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C83,$B$3:$F$42,3,FALSE),VLOOKUP($C83,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C83=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C83,$B$3:$F$42,3,FALSE),VLOOKUP($C83,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C83=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C83,$B$3:$F$42,3,FALSE),VLOOKUP($C83,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C83=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C83,$B$3:$F$42,3,FALSE),VLOOKUP($C83,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IF($C83=\"\",\"\",IF(MAX(D83:R83)=0,First_Year,INDEX($D$44:$R$44,,MAX(COLUMN(D83:R83)*(1=$D83:$R83))-3)))","v":""},{"$f":"IF(S83=MAX(Companies!$W$3:$W$17),1,0)","v":0},{"$error":"#VALUE!"},"","",null,"Activities of other membership organisations nec","9499",5,null,null,null,null,null,null,null,null,null,null,"Legal activities","Manufacture of brooms and brushes"]
[null,null,{"$f":"IF(ROWS($C$45:C84)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$45:C84),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C84=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C84,$B$3:$F$42,3,FALSE),VLOOKUP($C84,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C84=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C84,$B$3:$F$42,3,FALSE),VLOOKUP($C84,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C84=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C84,$B$3:$F$42,3,FALSE),VLOOKUP($C84,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C84=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C84,$B$3:$F$42,3,FALSE),VLOOKUP($C84,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C84=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C84,$B$3:$F$42,3,FALSE),VLOOKUP($C84,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C84=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C84,$B$3:$F$42,3,FALSE),VLOOKUP($C84,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C84=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C84,$B$3:$F$42,3,FALSE),VLOOKUP($C84,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C84=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C84,$B$3:$F$42,3,FALSE),VLOOKUP($C84,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C84=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C84,$B$3:$F$42,3,FALSE),VLOOKUP($C84,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C84=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C84,$B$3:$F$42,3,FALSE),VLOOKUP($C84,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C84=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C84,$B$3:$F$42,3,FALSE),VLOOKUP($C84,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C84=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C84,$B$3:$F$42,3,FALSE),VLOOKUP($C84,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C84=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C84,$B$3:$F$42,3,FALSE),VLOOKUP($C84,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C84=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C84,$B$3:$F$42,3,FALSE),VLOOKUP($C84,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C84=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C84,$B$3:$F$42,3,FALSE),VLOOKUP($C84,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IF($C84=\"\",\"\",IF(MAX(D84:R84)=0,First_Year,INDEX($D$44:$R$44,,MAX(COLUMN(D84:R84)*(1=$D84:$R84))-3)))","v":""},{"$f":"IF(S84=MAX(Companies!$W$3:$W$17),1,0)","v":0},{"$error":"#VALUE!"},"","",null,"Activities of political organisations","9492",5,null,null,null,null,null,null,null,null,null,null,"Legal and accounting activities","Manufacture of builders' ware of plastic"]
[null,null,null,{"$f":"Data!AO5","v":"Total Liabilities"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Activities of professional membership organisations","9412",5,null,null,null,null,null,null,null,null,null,null,"Libraries, archives, museums and other cultural activities","Manufacture of carpets and rugs"]
[null,null,"SOEs","Latest SOE-year Liabilities",null,"SOEs","Liabs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Activities of religious organisations","9491",5,null,null,null,null,null,null,null,null,null,null,"Library and archives activities","Manufacture of cement"]
[null,null,{"$f":"B3","v":0},{"$f":"IFERROR(INDEX(Data!$A$5:$FF$605,MATCH(Companies!$D3&Companies!$E3&VLOOKUP($C87,$C$45:$S$84,17,FALSE),Data!$A$5:$A$605,0),MATCH($D$85,Data!$A$5:$FF$5,0)),\"\")","v":""},null,{"$f":"INDEX($C$87:$D$126,MATCH($G87,$D$87:$D$126,0),1)","v":{"$error":"#N/A"}},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",Companies!$A$1),FIND(\"]\",CELL(\"filename\",Companies!$A$1))+1,255)&\"'!\"&ADDRESS(87,4)&\":\"&ADDRESS((86+COUNTIF($C$87:$C$126,\"<>\"\"\")),4)),ROWS($G$87:$G87)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(OR($C87=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C87,$B$3:$F$42,3,FALSE),VLOOKUP($C87,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C87=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C87,$B$3:$F$42,3,FALSE),VLOOKUP($C87,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C87=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C87,$B$3:$F$42,3,FALSE),VLOOKUP($C87,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C87=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C87,$B$3:$F$42,3,FALSE),VLOOKUP($C87,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C87=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C87,$B$3:$F$42,3,FALSE),VLOOKUP($C87,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C87=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C87,$B$3:$F$42,3,FALSE),VLOOKUP($C87,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C87=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C87,$B$3:$F$42,3,FALSE),VLOOKUP($C87,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C87=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C87,$B$3:$F$42,3,FALSE),VLOOKUP($C87,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C87=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C87,$B$3:$F$42,3,FALSE),VLOOKUP($C87,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C87=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C87,$B$3:$F$42,3,FALSE),VLOOKUP($C87,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C87=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C87,$B$3:$F$42,3,FALSE),VLOOKUP($C87,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},null,null,null,null,null,null,"Activities of sport clubs","9312",5,null,null,null,null,null,null,null,null,null,null,"Maintenance and repair of motor vehicles","Manufacture of central heating radiators and boilers"]
[null,null,{"$f":"B4","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$FF$605,MATCH(Companies!$D4&Companies!$E4&VLOOKUP($C88,$C$45:$S$84,17,FALSE),Data!$A$5:$A$605,0),MATCH($D$85,Data!$A$5:$FF$5,0)),\"\")","v":""},null,{"$f":"INDEX($C$87:$D$126,MATCH($G88,$D$87:$D$126,0),1)","v":{"$error":"#N/A"}},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",Companies!$A$1),FIND(\"]\",CELL(\"filename\",Companies!$A$1))+1,255)&\"'!\"&ADDRESS(87,4)&\":\"&ADDRESS((86+COUNTIF($C$87:$C$126,\"<>\"\"\")),4)),ROWS($G$87:$G88)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(OR($C88=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C88,$B$3:$F$42,3,FALSE),VLOOKUP($C88,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C88=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C88,$B$3:$F$42,3,FALSE),VLOOKUP($C88,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C88=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C88,$B$3:$F$42,3,FALSE),VLOOKUP($C88,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C88=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C88,$B$3:$F$42,3,FALSE),VLOOKUP($C88,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C88=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C88,$B$3:$F$42,3,FALSE),VLOOKUP($C88,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C88=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C88,$B$3:$F$42,3,FALSE),VLOOKUP($C88,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C88=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C88,$B$3:$F$42,3,FALSE),VLOOKUP($C88,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C88=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C88,$B$3:$F$42,3,FALSE),VLOOKUP($C88,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C88=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C88,$B$3:$F$42,3,FALSE),VLOOKUP($C88,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C88=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C88,$B$3:$F$42,3,FALSE),VLOOKUP($C88,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C88=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C88,$B$3:$F$42,3,FALSE),VLOOKUP($C88,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},null,null,null,null,null,null,"Activities of trade unions","9420",5,null,null,null,null,null,null,null,null,null,null,"Management consultancy activities","Manufacture of ceramic household and ornamental articles"]
[null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$FF$605,MATCH(Companies!$D5&Companies!$E5&VLOOKUP($C89,$C$45:$S$84,17,FALSE),Data!$A$5:$A$605,0),MATCH($D$85,Data!$A$5:$FF$5,0)),\"\")","v":""},null,{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",Companies!$A$1),FIND(\"]\",CELL(\"filename\",Companies!$A$1))+1,255)&\"'!\"&ADDRESS(87,4)&\":\"&ADDRESS((86+COUNTIF($C$87:$C$126,\"<>\"\"\")),4)),ROWS($G$87:$G89)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(OR($C89=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C89,$B$3:$F$42,3,FALSE),VLOOKUP($C89,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C89=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C89,$B$3:$F$42,3,FALSE),VLOOKUP($C89,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C89=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C89,$B$3:$F$42,3,FALSE),VLOOKUP($C89,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C89=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C89,$B$3:$F$42,3,FALSE),VLOOKUP($C89,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C89=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C89,$B$3:$F$42,3,FALSE),VLOOKUP($C89,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C89=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C89,$B$3:$F$42,3,FALSE),VLOOKUP($C89,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C89=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C89,$B$3:$F$42,3,FALSE),VLOOKUP($C89,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C89=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C89,$B$3:$F$42,3,FALSE),VLOOKUP($C89,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C89=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C89,$B$3:$F$42,3,FALSE),VLOOKUP($C89,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C89=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C89,$B$3:$F$42,3,FALSE),VLOOKUP($C89,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C89=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C89,$B$3:$F$42,3,FALSE),VLOOKUP($C89,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},null,null,null,null,null,null,"Administration of the State and the economic and social policy of the community","8410",5,null,null,null,null,null,null,null,null,null,null,"Management of real estate on a fee or contract basis","Manufacture of ceramic insulators and insulating fittings"]
[null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$FF$605,MATCH(Companies!$D6&Companies!$E6&VLOOKUP($C90,$C$45:$S$84,17,FALSE),Data!$A$5:$A$605,0),MATCH($D$85,Data!$A$5:$FF$5,0)),\"\")","v":""},null,{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",Companies!$A$1),FIND(\"]\",CELL(\"filename\",Companies!$A$1))+1,255)&\"'!\"&ADDRESS(87,4)&\":\"&ADDRESS((86+COUNTIF($C$87:$C$126,\"<>\"\"\")),4)),ROWS($G$87:$G90)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(OR($C90=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C90,$B$3:$F$42,3,FALSE),VLOOKUP($C90,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C90=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C90,$B$3:$F$42,3,FALSE),VLOOKUP($C90,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C90=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C90,$B$3:$F$42,3,FALSE),VLOOKUP($C90,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C90=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C90,$B$3:$F$42,3,FALSE),VLOOKUP($C90,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C90=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C90,$B$3:$F$42,3,FALSE),VLOOKUP($C90,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C90=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C90,$B$3:$F$42,3,FALSE),VLOOKUP($C90,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C90=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C90,$B$3:$F$42,3,FALSE),VLOOKUP($C90,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C90=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C90,$B$3:$F$42,3,FALSE),VLOOKUP($C90,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C90=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C90,$B$3:$F$42,3,FALSE),VLOOKUP($C90,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C90=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C90,$B$3:$F$42,3,FALSE),VLOOKUP($C90,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C90=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C90,$B$3:$F$42,3,FALSE),VLOOKUP($C90,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},null,null,null,null,null,null,"Advertising","7310",5,null,null,null,null,null,null,null,null,null,null,"Market research and public opinion polling","Manufacture of ceramic tiles and flags"]
[null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$FF$605,MATCH(Companies!$D7&Companies!$E7&VLOOKUP($C91,$C$45:$S$84,17,FALSE),Data!$A$5:$A$605,0),MATCH($D$85,Data!$A$5:$FF$5,0)),\"\")","v":""},null,{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",Companies!$A$1),FIND(\"]\",CELL(\"filename\",Companies!$A$1))+1,255)&\"'!\"&ADDRESS(87,4)&\":\"&ADDRESS((86+COUNTIF($C$87:$C$126,\"<>\"\"\")),4)),ROWS($G$87:$G91)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(OR($C91=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C91,$B$3:$F$42,3,FALSE),VLOOKUP($C91,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C91=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C91,$B$3:$F$42,3,FALSE),VLOOKUP($C91,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C91=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C91,$B$3:$F$42,3,FALSE),VLOOKUP($C91,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C91=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C91,$B$3:$F$42,3,FALSE),VLOOKUP($C91,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C91=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C91,$B$3:$F$42,3,FALSE),VLOOKUP($C91,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C91=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C91,$B$3:$F$42,3,FALSE),VLOOKUP($C91,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C91=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C91,$B$3:$F$42,3,FALSE),VLOOKUP($C91,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C91=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C91,$B$3:$F$42,3,FALSE),VLOOKUP($C91,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C91=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C91,$B$3:$F$42,3,FALSE),VLOOKUP($C91,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C91=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C91,$B$3:$F$42,3,FALSE),VLOOKUP($C91,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C91=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C91,$B$3:$F$42,3,FALSE),VLOOKUP($C91,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},null,null,null,null,null,null,"Advertising agencies","7311",5,null,null,null,null,null,null,null,null,null,null,"Media representation","Manufacture of cocoa, chocolate and sugar confectionery"]
[null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$FF$605,MATCH(Companies!$D8&Companies!$E8&VLOOKUP($C92,$C$45:$S$84,17,FALSE),Data!$A$5:$A$605,0),MATCH($D$85,Data!$A$5:$FF$5,0)),\"\")","v":""},null,{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",Companies!$A$1),FIND(\"]\",CELL(\"filename\",Companies!$A$1))+1,255)&\"'!\"&ADDRESS(87,4)&\":\"&ADDRESS((86+COUNTIF($C$87:$C$126,\"<>\"\"\")),4)),ROWS($G$87:$G92)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(OR($C92=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C92,$B$3:$F$42,3,FALSE),VLOOKUP($C92,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C92=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C92,$B$3:$F$42,3,FALSE),VLOOKUP($C92,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C92=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C92,$B$3:$F$42,3,FALSE),VLOOKUP($C92,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C92=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C92,$B$3:$F$42,3,FALSE),VLOOKUP($C92,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C92=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C92,$B$3:$F$42,3,FALSE),VLOOKUP($C92,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C92=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C92,$B$3:$F$42,3,FALSE),VLOOKUP($C92,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C92=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C92,$B$3:$F$42,3,FALSE),VLOOKUP($C92,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C92=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C92,$B$3:$F$42,3,FALSE),VLOOKUP($C92,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C92=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C92,$B$3:$F$42,3,FALSE),VLOOKUP($C92,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C92=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C92,$B$3:$F$42,3,FALSE),VLOOKUP($C92,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C92=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C92,$B$3:$F$42,3,FALSE),VLOOKUP($C92,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},null,null,null,null,null,null,"Agents involved in the sale of a variety of goods","4619",5,null,null,null,null,null,null,null,null,null,null,"Medical and dental practice activities","Manufacture of coke oven products"]
[null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$FF$605,MATCH(Companies!$D9&Companies!$E9&VLOOKUP($C93,$C$45:$S$84,17,FALSE),Data!$A$5:$A$605,0),MATCH($D$85,Data!$A$5:$FF$5,0)),\"\")","v":""},null,{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",Companies!$A$1),FIND(\"]\",CELL(\"filename\",Companies!$A$1))+1,255)&\"'!\"&ADDRESS(87,4)&\":\"&ADDRESS((86+COUNTIF($C$87:$C$126,\"<>\"\"\")),4)),ROWS($G$87:$G93)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(OR($C93=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C93,$B$3:$F$42,3,FALSE),VLOOKUP($C93,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C93=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C93,$B$3:$F$42,3,FALSE),VLOOKUP($C93,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C93=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C93,$B$3:$F$42,3,FALSE),VLOOKUP($C93,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C93=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C93,$B$3:$F$42,3,FALSE),VLOOKUP($C93,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C93=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C93,$B$3:$F$42,3,FALSE),VLOOKUP($C93,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C93=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C93,$B$3:$F$42,3,FALSE),VLOOKUP($C93,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C93=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C93,$B$3:$F$42,3,FALSE),VLOOKUP($C93,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C93=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C93,$B$3:$F$42,3,FALSE),VLOOKUP($C93,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C93=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C93,$B$3:$F$42,3,FALSE),VLOOKUP($C93,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C93=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C93,$B$3:$F$42,3,FALSE),VLOOKUP($C93,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C93=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C93,$B$3:$F$42,3,FALSE),VLOOKUP($C93,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},null,null,null,null,null,null,"Agents involved in the sale of agricultural raw materials, live animals, textile raw materials and semi-finished goods","4611",5,null,null,null,null,null,null,null,null,null,null,"Motion picture projection activities","Manufacture of communication equipment"]
[null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$FF$605,MATCH(Companies!$D10&Companies!$E10&VLOOKUP($C94,$C$45:$S$84,17,FALSE),Data!$A$5:$A$605,0),MATCH($D$85,Data!$A$5:$FF$5,0)),\"\")","v":""},null,{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",Companies!$A$1),FIND(\"]\",CELL(\"filename\",Companies!$A$1))+1,255)&\"'!\"&ADDRESS(87,4)&\":\"&ADDRESS((86+COUNTIF($C$87:$C$126,\"<>\"\"\")),4)),ROWS($G$87:$G94)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(OR($C94=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C94,$B$3:$F$42,3,FALSE),VLOOKUP($C94,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C94=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C94,$B$3:$F$42,3,FALSE),VLOOKUP($C94,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C94=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C94,$B$3:$F$42,3,FALSE),VLOOKUP($C94,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C94=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C94,$B$3:$F$42,3,FALSE),VLOOKUP($C94,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C94=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C94,$B$3:$F$42,3,FALSE),VLOOKUP($C94,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C94=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C94,$B$3:$F$42,3,FALSE),VLOOKUP($C94,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C94=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C94,$B$3:$F$42,3,FALSE),VLOOKUP($C94,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C94=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C94,$B$3:$F$42,3,FALSE),VLOOKUP($C94,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C94=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C94,$B$3:$F$42,3,FALSE),VLOOKUP($C94,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C94=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C94,$B$3:$F$42,3,FALSE),VLOOKUP($C94,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C94=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C94,$B$3:$F$42,3,FALSE),VLOOKUP($C94,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},null,null,null,null,null,null,"Agents involved in the sale of food, beverages and tobacco","4617",5,null,null,null,null,null,null,null,null,null,null,"Motion picture, video and television programme activities","Manufacture of computers and peripheral equipment"]
[null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$FF$605,MATCH(Companies!$D11&Companies!$E11&VLOOKUP($C95,$C$45:$S$84,17,FALSE),Data!$A$5:$A$605,0),MATCH($D$85,Data!$A$5:$FF$5,0)),\"\")","v":""},null,{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",Companies!$A$1),FIND(\"]\",CELL(\"filename\",Companies!$A$1))+1,255)&\"'!\"&ADDRESS(87,4)&\":\"&ADDRESS((86+COUNTIF($C$87:$C$126,\"<>\"\"\")),4)),ROWS($G$87:$G95)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(OR($C95=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C95,$B$3:$F$42,3,FALSE),VLOOKUP($C95,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C95=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C95,$B$3:$F$42,3,FALSE),VLOOKUP($C95,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C95=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C95,$B$3:$F$42,3,FALSE),VLOOKUP($C95,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C95=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C95,$B$3:$F$42,3,FALSE),VLOOKUP($C95,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C95=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C95,$B$3:$F$42,3,FALSE),VLOOKUP($C95,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C95=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C95,$B$3:$F$42,3,FALSE),VLOOKUP($C95,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C95=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C95,$B$3:$F$42,3,FALSE),VLOOKUP($C95,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C95=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C95,$B$3:$F$42,3,FALSE),VLOOKUP($C95,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C95=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C95,$B$3:$F$42,3,FALSE),VLOOKUP($C95,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C95=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C95,$B$3:$F$42,3,FALSE),VLOOKUP($C95,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C95=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C95,$B$3:$F$42,3,FALSE),VLOOKUP($C95,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},null,null,null,null,null,null,"Agents involved in the sale of fuels, ores, metals and industrial chemicals","4612",5,null,null,null,null,null,null,null,null,null,null,"Motion picture, video and television programme distribution activities","Manufacture of concrete products for construction purposes"]
[null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$FF$605,MATCH(Companies!$D12&Companies!$E12&VLOOKUP($C96,$C$45:$S$84,17,FALSE),Data!$A$5:$A$605,0),MATCH($D$85,Data!$A$5:$FF$5,0)),\"\")","v":""},null,{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",Companies!$A$1),FIND(\"]\",CELL(\"filename\",Companies!$A$1))+1,255)&\"'!\"&ADDRESS(87,4)&\":\"&ADDRESS((86+COUNTIF($C$87:$C$126,\"<>\"\"\")),4)),ROWS($G$87:$G96)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(OR($C96=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C96,$B$3:$F$42,3,FALSE),VLOOKUP($C96,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C96=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C96,$B$3:$F$42,3,FALSE),VLOOKUP($C96,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C96=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C96,$B$3:$F$42,3,FALSE),VLOOKUP($C96,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C96=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C96,$B$3:$F$42,3,FALSE),VLOOKUP($C96,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C96=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C96,$B$3:$F$42,3,FALSE),VLOOKUP($C96,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C96=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C96,$B$3:$F$42,3,FALSE),VLOOKUP($C96,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C96=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C96,$B$3:$F$42,3,FALSE),VLOOKUP($C96,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C96=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C96,$B$3:$F$42,3,FALSE),VLOOKUP($C96,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C96=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C96,$B$3:$F$42,3,FALSE),VLOOKUP($C96,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C96=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C96,$B$3:$F$42,3,FALSE),VLOOKUP($C96,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C96=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C96,$B$3:$F$42,3,FALSE),VLOOKUP($C96,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},null,null,null,null,null,null,"Agents involved in the sale of furniture, household goods, hardware and ironmongery","4615",5,null,null,null,null,null,null,null,null,null,null,"Motion picture, video and television programme post-production activities","Manufacture of condiments and seasonings"]
[null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$FF$605,MATCH(Companies!$D13&Companies!$E13&VLOOKUP($C97,$C$45:$S$84,17,FALSE),Data!$A$5:$A$605,0),MATCH($D$85,Data!$A$5:$FF$5,0)),\"\")","v":""},null,{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",Companies!$A$1),FIND(\"]\",CELL(\"filename\",Companies!$A$1))+1,255)&\"'!\"&ADDRESS(87,4)&\":\"&ADDRESS((86+COUNTIF($C$87:$C$126,\"<>\"\"\")),4)),ROWS($G$87:$G97)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(OR($C97=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C97,$B$3:$F$42,3,FALSE),VLOOKUP($C97,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C97=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C97,$B$3:$F$42,3,FALSE),VLOOKUP($C97,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C97=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C97,$B$3:$F$42,3,FALSE),VLOOKUP($C97,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C97=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C97,$B$3:$F$42,3,FALSE),VLOOKUP($C97,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C97=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C97,$B$3:$F$42,3,FALSE),VLOOKUP($C97,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C97=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C97,$B$3:$F$42,3,FALSE),VLOOKUP($C97,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C97=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C97,$B$3:$F$42,3,FALSE),VLOOKUP($C97,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C97=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C97,$B$3:$F$42,3,FALSE),VLOOKUP($C97,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C97=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C97,$B$3:$F$42,3,FALSE),VLOOKUP($C97,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C97=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C97,$B$3:$F$42,3,FALSE),VLOOKUP($C97,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C97=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C97,$B$3:$F$42,3,FALSE),VLOOKUP($C97,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},null,null,null,null,null,null,"Agents involved in the sale of machinery, industrial equipment, ships and aircraft","4614",5,null,null,null,null,null,null,null,null,null,null,"Motion picture, video and television programme production activities","Manufacture of consumer electronics"]
[null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$FF$605,MATCH(Companies!$D14&Companies!$E14&VLOOKUP($C98,$C$45:$S$84,17,FALSE),Data!$A$5:$A$605,0),MATCH($D$85,Data!$A$5:$FF$5,0)),\"\")","v":""},null,{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",Companies!$A$1),FIND(\"]\",CELL(\"filename\",Companies!$A$1))+1,255)&\"'!\"&ADDRESS(87,4)&\":\"&ADDRESS((86+COUNTIF($C$87:$C$126,\"<>\"\"\")),4)),ROWS($G$87:$G98)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(OR($C98=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C98,$B$3:$F$42,3,FALSE),VLOOKUP($C98,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C98=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C98,$B$3:$F$42,3,FALSE),VLOOKUP($C98,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C98=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C98,$B$3:$F$42,3,FALSE),VLOOKUP($C98,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C98=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C98,$B$3:$F$42,3,FALSE),VLOOKUP($C98,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C98=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C98,$B$3:$F$42,3,FALSE),VLOOKUP($C98,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C98=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C98,$B$3:$F$42,3,FALSE),VLOOKUP($C98,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C98=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C98,$B$3:$F$42,3,FALSE),VLOOKUP($C98,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C98=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C98,$B$3:$F$42,3,FALSE),VLOOKUP($C98,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C98=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C98,$B$3:$F$42,3,FALSE),VLOOKUP($C98,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C98=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C98,$B$3:$F$42,3,FALSE),VLOOKUP($C98,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C98=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C98,$B$3:$F$42,3,FALSE),VLOOKUP($C98,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},null,null,null,null,null,null,"Agents involved in the sale of timber and building materials","4613",5,null,null,null,null,null,null,null,null,null,null,"Museums activities","Manufacture of cordage, rope, twine and netting"]
[null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$FF$605,MATCH(Companies!$D15&Companies!$E15&VLOOKUP($C99,$C$45:$S$84,17,FALSE),Data!$A$5:$A$605,0),MATCH($D$85,Data!$A$5:$FF$5,0)),\"\")","v":""},null,{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",Companies!$A$1),FIND(\"]\",CELL(\"filename\",Companies!$A$1))+1,255)&\"'!\"&ADDRESS(87,4)&\":\"&ADDRESS((86+COUNTIF($C$87:$C$126,\"<>\"\"\")),4)),ROWS($G$87:$G99)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(OR($C99=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C99,$B$3:$F$42,3,FALSE),VLOOKUP($C99,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C99=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C99,$B$3:$F$42,3,FALSE),VLOOKUP($C99,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C99=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C99,$B$3:$F$42,3,FALSE),VLOOKUP($C99,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C99=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C99,$B$3:$F$42,3,FALSE),VLOOKUP($C99,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C99=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C99,$B$3:$F$42,3,FALSE),VLOOKUP($C99,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C99=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C99,$B$3:$F$42,3,FALSE),VLOOKUP($C99,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C99=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C99,$B$3:$F$42,3,FALSE),VLOOKUP($C99,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C99=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C99,$B$3:$F$42,3,FALSE),VLOOKUP($C99,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C99=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C99,$B$3:$F$42,3,FALSE),VLOOKUP($C99,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C99=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C99,$B$3:$F$42,3,FALSE),VLOOKUP($C99,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C99=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C99,$B$3:$F$42,3,FALSE),VLOOKUP($C99,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},null,null,null,null,null,null,"Agents specialised in the sale of other particular products","4618",5,null,null,null,null,null,null,null,null,null,null,"News agency activities","Manufacture of corrugated paper and paperboard and of containers of paper and paperboard"]
[null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$FF$605,MATCH(Companies!$D16&Companies!$E16&VLOOKUP($C100,$C$45:$S$84,17,FALSE),Data!$A$5:$A$605,0),MATCH($D$85,Data!$A$5:$FF$5,0)),\"\")","v":""},null,{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",Companies!$A$1),FIND(\"]\",CELL(\"filename\",Companies!$A$1))+1,255)&\"'!\"&ADDRESS(87,4)&\":\"&ADDRESS((86+COUNTIF($C$87:$C$126,\"<>\"\"\")),4)),ROWS($G$87:$G100)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(OR($C100=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C100,$B$3:$F$42,3,FALSE),VLOOKUP($C100,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C100=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C100,$B$3:$F$42,3,FALSE),VLOOKUP($C100,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C100=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C100,$B$3:$F$42,3,FALSE),VLOOKUP($C100,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C100=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C100,$B$3:$F$42,3,FALSE),VLOOKUP($C100,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C100=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C100,$B$3:$F$42,3,FALSE),VLOOKUP($C100,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C100=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C100,$B$3:$F$42,3,FALSE),VLOOKUP($C100,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C100=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C100,$B$3:$F$42,3,FALSE),VLOOKUP($C100,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C100=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C100,$B$3:$F$42,3,FALSE),VLOOKUP($C100,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C100=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C100,$B$3:$F$42,3,FALSE),VLOOKUP($C100,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C100=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C100,$B$3:$F$42,3,FALSE),VLOOKUP($C100,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C100=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C100,$B$3:$F$42,3,FALSE),VLOOKUP($C100,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},null,null,null,null,null,null,"Amusement and recreation activities","9320",5,null,null,null,null,null,null,null,null,null,null,"Non-specialised wholesale of food, beverages and tobacco","Manufacture of dairy products"]
[null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$FF$605,MATCH(Companies!$D17&Companies!$E17&VLOOKUP($C101,$C$45:$S$84,17,FALSE),Data!$A$5:$A$605,0),MATCH($D$85,Data!$A$5:$FF$5,0)),\"\")","v":""},null,{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",Companies!$A$1),FIND(\"]\",CELL(\"filename\",Companies!$A$1))+1,255)&\"'!\"&ADDRESS(87,4)&\":\"&ADDRESS((86+COUNTIF($C$87:$C$126,\"<>\"\"\")),4)),ROWS($G$87:$G101)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(OR($C101=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C101,$B$3:$F$42,3,FALSE),VLOOKUP($C101,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C101=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C101,$B$3:$F$42,3,FALSE),VLOOKUP($C101,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C101=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C101,$B$3:$F$42,3,FALSE),VLOOKUP($C101,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C101=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C101,$B$3:$F$42,3,FALSE),VLOOKUP($C101,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C101=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C101,$B$3:$F$42,3,FALSE),VLOOKUP($C101,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C101=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C101,$B$3:$F$42,3,FALSE),VLOOKUP($C101,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C101=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C101,$B$3:$F$42,3,FALSE),VLOOKUP($C101,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C101=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C101,$B$3:$F$42,3,FALSE),VLOOKUP($C101,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C101=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C101,$B$3:$F$42,3,FALSE),VLOOKUP($C101,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C101=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C101,$B$3:$F$42,3,FALSE),VLOOKUP($C101,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C101=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C101,$B$3:$F$42,3,FALSE),VLOOKUP($C101,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},null,null,null,null,null,null,"Architectural activities","7111",5,null,null,null,null,null,null,null,null,null,null,"Non-specialised wholesale trade","Manufacture of doors and windows of metal"]
[null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$FF$605,MATCH(Companies!$D18&Companies!$E18&VLOOKUP($C102,$C$45:$S$84,17,FALSE),Data!$A$5:$A$605,0),MATCH($D$85,Data!$A$5:$FF$5,0)),\"\")","v":""},null,{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",Companies!$A$1),FIND(\"]\",CELL(\"filename\",Companies!$A$1))+1,255)&\"'!\"&ADDRESS(87,4)&\":\"&ADDRESS((86+COUNTIF($C$87:$C$126,\"<>\"\"\")),4)),ROWS($G$87:$G102)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(OR($C102=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C102,$B$3:$F$42,3,FALSE),VLOOKUP($C102,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C102=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C102,$B$3:$F$42,3,FALSE),VLOOKUP($C102,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C102=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C102,$B$3:$F$42,3,FALSE),VLOOKUP($C102,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C102=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C102,$B$3:$F$42,3,FALSE),VLOOKUP($C102,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C102=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C102,$B$3:$F$42,3,FALSE),VLOOKUP($C102,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C102=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C102,$B$3:$F$42,3,FALSE),VLOOKUP($C102,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C102=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C102,$B$3:$F$42,3,FALSE),VLOOKUP($C102,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C102=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C102,$B$3:$F$42,3,FALSE),VLOOKUP($C102,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C102=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C102,$B$3:$F$42,3,FALSE),VLOOKUP($C102,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C102=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C102,$B$3:$F$42,3,FALSE),VLOOKUP($C102,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C102=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C102,$B$3:$F$42,3,FALSE),VLOOKUP($C102,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},null,null,null,null,null,null,"Architectural and engineering activities and related technical consultancy","7110",5,null,null,null,null,null,null,null,null,null,null,"Office administrative and support activities","Manufacture of dyes and pigments"]
[null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$FF$605,MATCH(Companies!$D19&Companies!$E19&VLOOKUP($C103,$C$45:$S$84,17,FALSE),Data!$A$5:$A$605,0),MATCH($D$85,Data!$A$5:$FF$5,0)),\"\")","v":""},null,{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",Companies!$A$1),FIND(\"]\",CELL(\"filename\",Companies!$A$1))+1,255)&\"'!\"&ADDRESS(87,4)&\":\"&ADDRESS((86+COUNTIF($C$87:$C$126,\"<>\"\"\")),4)),ROWS($G$87:$G103)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(OR($C103=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C103,$B$3:$F$42,3,FALSE),VLOOKUP($C103,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C103=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C103,$B$3:$F$42,3,FALSE),VLOOKUP($C103,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C103=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C103,$B$3:$F$42,3,FALSE),VLOOKUP($C103,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C103=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C103,$B$3:$F$42,3,FALSE),VLOOKUP($C103,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C103=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C103,$B$3:$F$42,3,FALSE),VLOOKUP($C103,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C103=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C103,$B$3:$F$42,3,FALSE),VLOOKUP($C103,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C103=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C103,$B$3:$F$42,3,FALSE),VLOOKUP($C103,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C103=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C103,$B$3:$F$42,3,FALSE),VLOOKUP($C103,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C103=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C103,$B$3:$F$42,3,FALSE),VLOOKUP($C103,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C103=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C103,$B$3:$F$42,3,FALSE),VLOOKUP($C103,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C103=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C103,$B$3:$F$42,3,FALSE),VLOOKUP($C103,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},null,null,null,null,null,null,"Artistic creation","9003",5,null,null,null,null,null,null,null,null,null,null,"Office administrative, office support and other business support activities","Manufacture of electric domestic appliances"]
[null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$FF$605,MATCH(Companies!$D20&Companies!$E20&VLOOKUP($C104,$C$45:$S$84,17,FALSE),Data!$A$5:$A$605,0),MATCH($D$85,Data!$A$5:$FF$5,0)),\"\")","v":""},null,{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",Companies!$A$1),FIND(\"]\",CELL(\"filename\",Companies!$A$1))+1,255)&\"'!\"&ADDRESS(87,4)&\":\"&ADDRESS((86+COUNTIF($C$87:$C$126,\"<>\"\"\")),4)),ROWS($G$87:$G104)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(OR($C104=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C104,$B$3:$F$42,3,FALSE),VLOOKUP($C104,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C104=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C104,$B$3:$F$42,3,FALSE),VLOOKUP($C104,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C104=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C104,$B$3:$F$42,3,FALSE),VLOOKUP($C104,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C104=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C104,$B$3:$F$42,3,FALSE),VLOOKUP($C104,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C104=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C104,$B$3:$F$42,3,FALSE),VLOOKUP($C104,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C104=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C104,$B$3:$F$42,3,FALSE),VLOOKUP($C104,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C104=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C104,$B$3:$F$42,3,FALSE),VLOOKUP($C104,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C104=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C104,$B$3:$F$42,3,FALSE),VLOOKUP($C104,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C104=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C104,$B$3:$F$42,3,FALSE),VLOOKUP($C104,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C104=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C104,$B$3:$F$42,3,FALSE),VLOOKUP($C104,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C104=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C104,$B$3:$F$42,3,FALSE),VLOOKUP($C104,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},null,null,null,null,null,null,"Beverage serving activities","5630",5,null,null,null,null,null,null,null,null,null,null,"Operation of arts facilities","Manufacture of electric lighting equipment"]
[null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$FF$605,MATCH(Companies!$D21&Companies!$E21&VLOOKUP($C105,$C$45:$S$84,17,FALSE),Data!$A$5:$A$605,0),MATCH($D$85,Data!$A$5:$FF$5,0)),\"\")","v":""},null,{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",Companies!$A$1),FIND(\"]\",CELL(\"filename\",Companies!$A$1))+1,255)&\"'!\"&ADDRESS(87,4)&\":\"&ADDRESS((86+COUNTIF($C$87:$C$126,\"<>\"\"\")),4)),ROWS($G$87:$G105)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(OR($C105=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C105,$B$3:$F$42,3,FALSE),VLOOKUP($C105,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C105=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C105,$B$3:$F$42,3,FALSE),VLOOKUP($C105,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C105=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C105,$B$3:$F$42,3,FALSE),VLOOKUP($C105,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C105=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C105,$B$3:$F$42,3,FALSE),VLOOKUP($C105,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C105=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C105,$B$3:$F$42,3,FALSE),VLOOKUP($C105,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C105=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C105,$B$3:$F$42,3,FALSE),VLOOKUP($C105,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C105=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C105,$B$3:$F$42,3,FALSE),VLOOKUP($C105,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C105=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C105,$B$3:$F$42,3,FALSE),VLOOKUP($C105,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C105=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C105,$B$3:$F$42,3,FALSE),VLOOKUP($C105,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C105=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C105,$B$3:$F$42,3,FALSE),VLOOKUP($C105,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C105=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C105,$B$3:$F$42,3,FALSE),VLOOKUP($C105,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},null,null,null,null,null,null,"Book publishing","5811",5,null,null,null,null,null,null,null,null,null,null,"Operation of historical sites and buildings and similar visitor attractions","Manufacture of electric motors, generators and transformers"]
[null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$FF$605,MATCH(Companies!$D22&Companies!$E22&VLOOKUP($C106,$C$45:$S$84,17,FALSE),Data!$A$5:$A$605,0),MATCH($D$85,Data!$A$5:$FF$5,0)),\"\")","v":""},null,{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",Companies!$A$1),FIND(\"]\",CELL(\"filename\",Companies!$A$1))+1,255)&\"'!\"&ADDRESS(87,4)&\":\"&ADDRESS((86+COUNTIF($C$87:$C$126,\"<>\"\"\")),4)),ROWS($G$87:$G106)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(OR($C106=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C106,$B$3:$F$42,3,FALSE),VLOOKUP($C106,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C106=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C106,$B$3:$F$42,3,FALSE),VLOOKUP($C106,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C106=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C106,$B$3:$F$42,3,FALSE),VLOOKUP($C106,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C106=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C106,$B$3:$F$42,3,FALSE),VLOOKUP($C106,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C106=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C106,$B$3:$F$42,3,FALSE),VLOOKUP($C106,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C106=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C106,$B$3:$F$42,3,FALSE),VLOOKUP($C106,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C106=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C106,$B$3:$F$42,3,FALSE),VLOOKUP($C106,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C106=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C106,$B$3:$F$42,3,FALSE),VLOOKUP($C106,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C106=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C106,$B$3:$F$42,3,FALSE),VLOOKUP($C106,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C106=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C106,$B$3:$F$42,3,FALSE),VLOOKUP($C106,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C106=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C106,$B$3:$F$42,3,FALSE),VLOOKUP($C106,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},null,null,null,null,null,null,"Botanical and zoological gardens and nature reserves activities","9104",5,null,null,null,null,null,null,null,null,null,null,"Operation of sports facilities","Manufacture of electric motors, generators, transformers and electricity distribution and control apparatus"]
[null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$FF$605,MATCH(Companies!$D23&Companies!$E23&VLOOKUP($C107,$C$45:$S$84,17,FALSE),Data!$A$5:$A$605,0),MATCH($D$85,Data!$A$5:$FF$5,0)),\"\")","v":""},null,{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",Companies!$A$1),FIND(\"]\",CELL(\"filename\",Companies!$A$1))+1,255)&\"'!\"&ADDRESS(87,4)&\":\"&ADDRESS((86+COUNTIF($C$87:$C$126,\"<>\"\"\")),4)),ROWS($G$87:$G107)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(OR($C107=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C107,$B$3:$F$42,3,FALSE),VLOOKUP($C107,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C107=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C107,$B$3:$F$42,3,FALSE),VLOOKUP($C107,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C107=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C107,$B$3:$F$42,3,FALSE),VLOOKUP($C107,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C107=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C107,$B$3:$F$42,3,FALSE),VLOOKUP($C107,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C107=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C107,$B$3:$F$42,3,FALSE),VLOOKUP($C107,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C107=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C107,$B$3:$F$42,3,FALSE),VLOOKUP($C107,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C107=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C107,$B$3:$F$42,3,FALSE),VLOOKUP($C107,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C107=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C107,$B$3:$F$42,3,FALSE),VLOOKUP($C107,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C107=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C107,$B$3:$F$42,3,FALSE),VLOOKUP($C107,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C107=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C107,$B$3:$F$42,3,FALSE),VLOOKUP($C107,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C107=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C107,$B$3:$F$42,3,FALSE),VLOOKUP($C107,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},null,null,null,null,null,null,"Business and other management consultancy activities","7022",5,null,null,null,null,null,null,null,null,null,null,"Organisation of conventions and trade shows","Manufacture of electrical and electronic equipment for motor vehicles"]
[null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$FF$605,MATCH(Companies!$D24&Companies!$E24&VLOOKUP($C108,$C$45:$S$84,17,FALSE),Data!$A$5:$A$605,0),MATCH($D$85,Data!$A$5:$FF$5,0)),\"\")","v":""},null,{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",Companies!$A$1),FIND(\"]\",CELL(\"filename\",Companies!$A$1))+1,255)&\"'!\"&ADDRESS(87,4)&\":\"&ADDRESS((86+COUNTIF($C$87:$C$126,\"<>\"\"\")),4)),ROWS($G$87:$G108)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(OR($C108=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C108,$B$3:$F$42,3,FALSE),VLOOKUP($C108,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C108=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C108,$B$3:$F$42,3,FALSE),VLOOKUP($C108,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C108=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C108,$B$3:$F$42,3,FALSE),VLOOKUP($C108,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C108=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C108,$B$3:$F$42,3,FALSE),VLOOKUP($C108,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C108=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C108,$B$3:$F$42,3,FALSE),VLOOKUP($C108,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C108=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C108,$B$3:$F$42,3,FALSE),VLOOKUP($C108,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C108=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C108,$B$3:$F$42,3,FALSE),VLOOKUP($C108,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C108=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C108,$B$3:$F$42,3,FALSE),VLOOKUP($C108,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C108=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C108,$B$3:$F$42,3,FALSE),VLOOKUP($C108,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C108=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C108,$B$3:$F$42,3,FALSE),VLOOKUP($C108,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C108=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C108,$B$3:$F$42,3,FALSE),VLOOKUP($C108,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},null,null,null,null,null,null,"Business support service activities nec","8290",5,null,null,null,null,null,null,null,null,null,null,"Other accommodation","Manufacture of electricity distribution and control apparatus"]
[null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$FF$605,MATCH(Companies!$D25&Companies!$E25&VLOOKUP($C109,$C$45:$S$84,17,FALSE),Data!$A$5:$A$605,0),MATCH($D$85,Data!$A$5:$FF$5,0)),\"\")","v":""},null,{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",Companies!$A$1),FIND(\"]\",CELL(\"filename\",Companies!$A$1))+1,255)&\"'!\"&ADDRESS(87,4)&\":\"&ADDRESS((86+COUNTIF($C$87:$C$126,\"<>\"\"\")),4)),ROWS($G$87:$G109)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(OR($C109=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C109,$B$3:$F$42,3,FALSE),VLOOKUP($C109,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C109=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C109,$B$3:$F$42,3,FALSE),VLOOKUP($C109,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C109=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C109,$B$3:$F$42,3,FALSE),VLOOKUP($C109,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C109=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C109,$B$3:$F$42,3,FALSE),VLOOKUP($C109,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C109=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C109,$B$3:$F$42,3,FALSE),VLOOKUP($C109,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C109=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C109,$B$3:$F$42,3,FALSE),VLOOKUP($C109,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C109=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C109,$B$3:$F$42,3,FALSE),VLOOKUP($C109,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C109=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C109,$B$3:$F$42,3,FALSE),VLOOKUP($C109,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C109=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C109,$B$3:$F$42,3,FALSE),VLOOKUP($C109,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C109=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C109,$B$3:$F$42,3,FALSE),VLOOKUP($C109,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C109=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C109,$B$3:$F$42,3,FALSE),VLOOKUP($C109,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},null,null,null,null,null,null,"Buying and selling of own real estate","6810",5,null,null,null,null,null,null,null,null,null,null,"Other amusement and recreation activities","Manufacture of electronic components"]
[null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$FF$605,MATCH(Companies!$D26&Companies!$E26&VLOOKUP($C110,$C$45:$S$84,17,FALSE),Data!$A$5:$A$605,0),MATCH($D$85,Data!$A$5:$FF$5,0)),\"\")","v":""},null,{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",Companies!$A$1),FIND(\"]\",CELL(\"filename\",Companies!$A$1))+1,255)&\"'!\"&ADDRESS(87,4)&\":\"&ADDRESS((86+COUNTIF($C$87:$C$126,\"<>\"\"\")),4)),ROWS($G$87:$G110)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(OR($C110=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C110,$B$3:$F$42,3,FALSE),VLOOKUP($C110,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C110=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C110,$B$3:$F$42,3,FALSE),VLOOKUP($C110,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C110=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C110,$B$3:$F$42,3,FALSE),VLOOKUP($C110,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C110=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C110,$B$3:$F$42,3,FALSE),VLOOKUP($C110,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C110=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C110,$B$3:$F$42,3,FALSE),VLOOKUP($C110,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C110=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C110,$B$3:$F$42,3,FALSE),VLOOKUP($C110,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C110=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C110,$B$3:$F$42,3,FALSE),VLOOKUP($C110,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C110=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C110,$B$3:$F$42,3,FALSE),VLOOKUP($C110,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C110=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C110,$B$3:$F$42,3,FALSE),VLOOKUP($C110,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C110=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C110,$B$3:$F$42,3,FALSE),VLOOKUP($C110,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C110=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C110,$B$3:$F$42,3,FALSE),VLOOKUP($C110,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},null,null,null,null,null,null,"Camping grounds, recreational vehicle parks and trailer parks","5530",5,null,null,null,null,null,null,null,null,null,null,"Other building and industrial cleaning activities","Manufacture of engines and turbines, except aircraft, vehicle and cycle engines"]
[null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$FF$605,MATCH(Companies!$D27&Companies!$E27&VLOOKUP($C111,$C$45:$S$84,17,FALSE),Data!$A$5:$A$605,0),MATCH($D$85,Data!$A$5:$FF$5,0)),\"\")","v":""},null,{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",Companies!$A$1),FIND(\"]\",CELL(\"filename\",Companies!$A$1))+1,255)&\"'!\"&ADDRESS(87,4)&\":\"&ADDRESS((86+COUNTIF($C$87:$C$126,\"<>\"\"\")),4)),ROWS($G$87:$G111)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(OR($C111=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C111,$B$3:$F$42,3,FALSE),VLOOKUP($C111,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C111=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C111,$B$3:$F$42,3,FALSE),VLOOKUP($C111,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C111=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C111,$B$3:$F$42,3,FALSE),VLOOKUP($C111,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C111=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C111,$B$3:$F$42,3,FALSE),VLOOKUP($C111,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C111=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C111,$B$3:$F$42,3,FALSE),VLOOKUP($C111,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C111=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C111,$B$3:$F$42,3,FALSE),VLOOKUP($C111,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C111=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C111,$B$3:$F$42,3,FALSE),VLOOKUP($C111,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C111=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C111,$B$3:$F$42,3,FALSE),VLOOKUP($C111,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C111=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C111,$B$3:$F$42,3,FALSE),VLOOKUP($C111,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C111=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C111,$B$3:$F$42,3,FALSE),VLOOKUP($C111,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C111=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C111,$B$3:$F$42,3,FALSE),VLOOKUP($C111,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},null,null,null,null,null,null,"Child day-care activities","8891",5,null,null,null,null,null,null,null,null,null,null,"Other business support service activities nec","Manufacture of essential oils"]
[null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$FF$605,MATCH(Companies!$D28&Companies!$E28&VLOOKUP($C112,$C$45:$S$84,17,FALSE),Data!$A$5:$A$605,0),MATCH($D$85,Data!$A$5:$FF$5,0)),\"\")","v":""},null,{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",Companies!$A$1),FIND(\"]\",CELL(\"filename\",Companies!$A$1))+1,255)&\"'!\"&ADDRESS(87,4)&\":\"&ADDRESS((86+COUNTIF($C$87:$C$126,\"<>\"\"\")),4)),ROWS($G$87:$G112)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(OR($C112=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C112,$B$3:$F$42,3,FALSE),VLOOKUP($C112,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C112=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C112,$B$3:$F$42,3,FALSE),VLOOKUP($C112,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C112=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C112,$B$3:$F$42,3,FALSE),VLOOKUP($C112,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C112=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C112,$B$3:$F$42,3,FALSE),VLOOKUP($C112,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C112=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C112,$B$3:$F$42,3,FALSE),VLOOKUP($C112,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C112=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C112,$B$3:$F$42,3,FALSE),VLOOKUP($C112,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C112=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C112,$B$3:$F$42,3,FALSE),VLOOKUP($C112,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C112=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C112,$B$3:$F$42,3,FALSE),VLOOKUP($C112,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C112=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C112,$B$3:$F$42,3,FALSE),VLOOKUP($C112,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C112=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C112,$B$3:$F$42,3,FALSE),VLOOKUP($C112,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C112=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C112,$B$3:$F$42,3,FALSE),VLOOKUP($C112,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},null,null,null,null,null,null,"Cleaning activities","8120",5,null,null,null,null,null,null,null,null,null,null,"Other cleaning activities","Manufacture of explosives"]
[null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$FF$605,MATCH(Companies!$D29&Companies!$E29&VLOOKUP($C113,$C$45:$S$84,17,FALSE),Data!$A$5:$A$605,0),MATCH($D$85,Data!$A$5:$FF$5,0)),\"\")","v":""},null,{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",Companies!$A$1),FIND(\"]\",CELL(\"filename\",Companies!$A$1))+1,255)&\"'!\"&ADDRESS(87,4)&\":\"&ADDRESS((86+COUNTIF($C$87:$C$126,\"<>\"\"\")),4)),ROWS($G$87:$G113)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(OR($C113=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C113,$B$3:$F$42,3,FALSE),VLOOKUP($C113,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C113=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C113,$B$3:$F$42,3,FALSE),VLOOKUP($C113,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C113=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C113,$B$3:$F$42,3,FALSE),VLOOKUP($C113,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C113=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C113,$B$3:$F$42,3,FALSE),VLOOKUP($C113,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C113=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C113,$B$3:$F$42,3,FALSE),VLOOKUP($C113,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C113=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C113,$B$3:$F$42,3,FALSE),VLOOKUP($C113,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C113=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C113,$B$3:$F$42,3,FALSE),VLOOKUP($C113,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C113=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C113,$B$3:$F$42,3,FALSE),VLOOKUP($C113,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C113=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C113,$B$3:$F$42,3,FALSE),VLOOKUP($C113,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C113=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C113,$B$3:$F$42,3,FALSE),VLOOKUP($C113,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C113=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C113,$B$3:$F$42,3,FALSE),VLOOKUP($C113,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},null,null,null,null,null,null,"Combined facilities support activities","8110",5,null,null,null,null,null,null,null,null,null,null,"Other education nec","Manufacture of fabricated metal products, except machinery and equipment"]
[null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$FF$605,MATCH(Companies!$D30&Companies!$E30&VLOOKUP($C114,$C$45:$S$84,17,FALSE),Data!$A$5:$A$605,0),MATCH($D$85,Data!$A$5:$FF$5,0)),\"\")","v":""},null,{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",Companies!$A$1),FIND(\"]\",CELL(\"filename\",Companies!$A$1))+1,255)&\"'!\"&ADDRESS(87,4)&\":\"&ADDRESS((86+COUNTIF($C$87:$C$126,\"<>\"\"\")),4)),ROWS($G$87:$G114)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(OR($C114=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C114,$B$3:$F$42,3,FALSE),VLOOKUP($C114,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C114=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C114,$B$3:$F$42,3,FALSE),VLOOKUP($C114,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C114=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C114,$B$3:$F$42,3,FALSE),VLOOKUP($C114,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C114=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C114,$B$3:$F$42,3,FALSE),VLOOKUP($C114,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C114=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C114,$B$3:$F$42,3,FALSE),VLOOKUP($C114,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C114=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C114,$B$3:$F$42,3,FALSE),VLOOKUP($C114,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C114=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C114,$B$3:$F$42,3,FALSE),VLOOKUP($C114,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C114=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C114,$B$3:$F$42,3,FALSE),VLOOKUP($C114,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C114=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C114,$B$3:$F$42,3,FALSE),VLOOKUP($C114,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C114=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C114,$B$3:$F$42,3,FALSE),VLOOKUP($C114,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C114=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C114,$B$3:$F$42,3,FALSE),VLOOKUP($C114,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},null,null,null,null,null,null,"Combined office administrative service activities","8211",5,null,null,null,null,null,null,null,null,null,null,"Other food service activities","Manufacture of fasteners and screw machine products"]
[null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$FF$605,MATCH(Companies!$D31&Companies!$E31&VLOOKUP($C115,$C$45:$S$84,17,FALSE),Data!$A$5:$A$605,0),MATCH($D$85,Data!$A$5:$FF$5,0)),\"\")","v":""},null,{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",Companies!$A$1),FIND(\"]\",CELL(\"filename\",Companies!$A$1))+1,255)&\"'!\"&ADDRESS(87,4)&\":\"&ADDRESS((86+COUNTIF($C$87:$C$126,\"<>\"\"\")),4)),ROWS($G$87:$G115)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(OR($C115=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C115,$B$3:$F$42,3,FALSE),VLOOKUP($C115,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C115=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C115,$B$3:$F$42,3,FALSE),VLOOKUP($C115,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C115=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C115,$B$3:$F$42,3,FALSE),VLOOKUP($C115,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C115=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C115,$B$3:$F$42,3,FALSE),VLOOKUP($C115,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C115=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C115,$B$3:$F$42,3,FALSE),VLOOKUP($C115,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C115=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C115,$B$3:$F$42,3,FALSE),VLOOKUP($C115,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C115=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C115,$B$3:$F$42,3,FALSE),VLOOKUP($C115,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C115=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C115,$B$3:$F$42,3,FALSE),VLOOKUP($C115,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C115=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C115,$B$3:$F$42,3,FALSE),VLOOKUP($C115,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C115=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C115,$B$3:$F$42,3,FALSE),VLOOKUP($C115,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C115=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C115,$B$3:$F$42,3,FALSE),VLOOKUP($C115,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},null,null,null,null,null,null,"Compulsory social security activities","8430",5,null,null,null,null,null,null,null,null,null,null,"Other human health activities","Manufacture of fertilisers and nitrogen compounds"]
[null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$FF$605,MATCH(Companies!$D32&Companies!$E32&VLOOKUP($C116,$C$45:$S$84,17,FALSE),Data!$A$5:$A$605,0),MATCH($D$85,Data!$A$5:$FF$5,0)),\"\")","v":""},null,{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",Companies!$A$1),FIND(\"]\",CELL(\"filename\",Companies!$A$1))+1,255)&\"'!\"&ADDRESS(87,4)&\":\"&ADDRESS((86+COUNTIF($C$87:$C$126,\"<>\"\"\")),4)),ROWS($G$87:$G116)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(OR($C116=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C116,$B$3:$F$42,3,FALSE),VLOOKUP($C116,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C116=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C116,$B$3:$F$42,3,FALSE),VLOOKUP($C116,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C116=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C116,$B$3:$F$42,3,FALSE),VLOOKUP($C116,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C116=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C116,$B$3:$F$42,3,FALSE),VLOOKUP($C116,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C116=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C116,$B$3:$F$42,3,FALSE),VLOOKUP($C116,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C116=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C116,$B$3:$F$42,3,FALSE),VLOOKUP($C116,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C116=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C116,$B$3:$F$42,3,FALSE),VLOOKUP($C116,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C116=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C116,$B$3:$F$42,3,FALSE),VLOOKUP($C116,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C116=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C116,$B$3:$F$42,3,FALSE),VLOOKUP($C116,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C116=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C116,$B$3:$F$42,3,FALSE),VLOOKUP($C116,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C116=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C116,$B$3:$F$42,3,FALSE),VLOOKUP($C116,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},null,null,null,null,null,null,"Computer consultancy activities","6202",5,null,null,null,null,null,null,null,null,null,null,"Other human resources provision","Manufacture of fibre cement"]
[null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$FF$605,MATCH(Companies!$D33&Companies!$E33&VLOOKUP($C117,$C$45:$S$84,17,FALSE),Data!$A$5:$A$605,0),MATCH($D$85,Data!$A$5:$FF$5,0)),\"\")","v":""},null,{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",Companies!$A$1),FIND(\"]\",CELL(\"filename\",Companies!$A$1))+1,255)&\"'!\"&ADDRESS(87,4)&\":\"&ADDRESS((86+COUNTIF($C$87:$C$126,\"<>\"\"\")),4)),ROWS($G$87:$G117)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(OR($C117=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C117,$B$3:$F$42,3,FALSE),VLOOKUP($C117,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C117=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C117,$B$3:$F$42,3,FALSE),VLOOKUP($C117,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C117=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C117,$B$3:$F$42,3,FALSE),VLOOKUP($C117,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C117=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C117,$B$3:$F$42,3,FALSE),VLOOKUP($C117,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C117=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C117,$B$3:$F$42,3,FALSE),VLOOKUP($C117,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C117=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C117,$B$3:$F$42,3,FALSE),VLOOKUP($C117,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C117=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C117,$B$3:$F$42,3,FALSE),VLOOKUP($C117,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C117=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C117,$B$3:$F$42,3,FALSE),VLOOKUP($C117,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C117=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C117,$B$3:$F$42,3,FALSE),VLOOKUP($C117,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C117=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C117,$B$3:$F$42,3,FALSE),VLOOKUP($C117,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C117=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C117,$B$3:$F$42,3,FALSE),VLOOKUP($C117,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},null,null,null,null,null,null,"Computer facilities management activities","6203",5,null,null,null,null,null,null,null,null,null,null,"Other information service activities nec","Manufacture of fibre optic cables"]
[null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$FF$605,MATCH(Companies!$D34&Companies!$E34&VLOOKUP($C118,$C$45:$S$84,17,FALSE),Data!$A$5:$A$605,0),MATCH($D$85,Data!$A$5:$FF$5,0)),\"\")","v":""},null,{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",Companies!$A$1),FIND(\"]\",CELL(\"filename\",Companies!$A$1))+1,255)&\"'!\"&ADDRESS(87,4)&\":\"&ADDRESS((86+COUNTIF($C$87:$C$126,\"<>\"\"\")),4)),ROWS($G$87:$G118)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(OR($C118=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C118,$B$3:$F$42,3,FALSE),VLOOKUP($C118,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C118=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C118,$B$3:$F$42,3,FALSE),VLOOKUP($C118,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C118=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C118,$B$3:$F$42,3,FALSE),VLOOKUP($C118,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C118=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C118,$B$3:$F$42,3,FALSE),VLOOKUP($C118,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C118=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C118,$B$3:$F$42,3,FALSE),VLOOKUP($C118,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C118=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C118,$B$3:$F$42,3,FALSE),VLOOKUP($C118,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C118=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C118,$B$3:$F$42,3,FALSE),VLOOKUP($C118,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C118=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C118,$B$3:$F$42,3,FALSE),VLOOKUP($C118,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C118=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C118,$B$3:$F$42,3,FALSE),VLOOKUP($C118,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C118=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C118,$B$3:$F$42,3,FALSE),VLOOKUP($C118,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C118=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C118,$B$3:$F$42,3,FALSE),VLOOKUP($C118,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},null,null,null,null,null,null,"Computer programming activities","6201",5,null,null,null,null,null,null,null,null,null,null,"Other information technology and computer service activities","Manufacture of fluid power equipment"]
[null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$FF$605,MATCH(Companies!$D35&Companies!$E35&VLOOKUP($C119,$C$45:$S$84,17,FALSE),Data!$A$5:$A$605,0),MATCH($D$85,Data!$A$5:$FF$5,0)),\"\")","v":""},null,{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",Companies!$A$1),FIND(\"]\",CELL(\"filename\",Companies!$A$1))+1,255)&\"'!\"&ADDRESS(87,4)&\":\"&ADDRESS((86+COUNTIF($C$87:$C$126,\"<>\"\"\")),4)),ROWS($G$87:$G119)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(OR($C119=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C119,$B$3:$F$42,3,FALSE),VLOOKUP($C119,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C119=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C119,$B$3:$F$42,3,FALSE),VLOOKUP($C119,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C119=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C119,$B$3:$F$42,3,FALSE),VLOOKUP($C119,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C119=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C119,$B$3:$F$42,3,FALSE),VLOOKUP($C119,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C119=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C119,$B$3:$F$42,3,FALSE),VLOOKUP($C119,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C119=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C119,$B$3:$F$42,3,FALSE),VLOOKUP($C119,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C119=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C119,$B$3:$F$42,3,FALSE),VLOOKUP($C119,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C119=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C119,$B$3:$F$42,3,FALSE),VLOOKUP($C119,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C119=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C119,$B$3:$F$42,3,FALSE),VLOOKUP($C119,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C119=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C119,$B$3:$F$42,3,FALSE),VLOOKUP($C119,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C119=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C119,$B$3:$F$42,3,FALSE),VLOOKUP($C119,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},null,null,null,null,null,null,"Computer programming, consultancy and related activities","6200",5,null,null,null,null,null,null,null,null,null,null,"Other personal service activities","Manufacture of footwear"]
[null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$FF$605,MATCH(Companies!$D36&Companies!$E36&VLOOKUP($C120,$C$45:$S$84,17,FALSE),Data!$A$5:$A$605,0),MATCH($D$85,Data!$A$5:$FF$5,0)),\"\")","v":""},null,{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",Companies!$A$1),FIND(\"]\",CELL(\"filename\",Companies!$A$1))+1,255)&\"'!\"&ADDRESS(87,4)&\":\"&ADDRESS((86+COUNTIF($C$87:$C$126,\"<>\"\"\")),4)),ROWS($G$87:$G120)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(OR($C120=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C120,$B$3:$F$42,3,FALSE),VLOOKUP($C120,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C120=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C120,$B$3:$F$42,3,FALSE),VLOOKUP($C120,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C120=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C120,$B$3:$F$42,3,FALSE),VLOOKUP($C120,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C120=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C120,$B$3:$F$42,3,FALSE),VLOOKUP($C120,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C120=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C120,$B$3:$F$42,3,FALSE),VLOOKUP($C120,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C120=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C120,$B$3:$F$42,3,FALSE),VLOOKUP($C120,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C120=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C120,$B$3:$F$42,3,FALSE),VLOOKUP($C120,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C120=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C120,$B$3:$F$42,3,FALSE),VLOOKUP($C120,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C120=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C120,$B$3:$F$42,3,FALSE),VLOOKUP($C120,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C120=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C120,$B$3:$F$42,3,FALSE),VLOOKUP($C120,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C120=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C120,$B$3:$F$42,3,FALSE),VLOOKUP($C120,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},null,null,null,null,null,null,"Creative, arts and entertainment activities","9000",5,null,null,null,null,null,null,null,null,null,null,"Other personal service activities nec","Manufacture of fruit and vegetable juice"]
[null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$FF$605,MATCH(Companies!$D37&Companies!$E37&VLOOKUP($C121,$C$45:$S$84,17,FALSE),Data!$A$5:$A$605,0),MATCH($D$85,Data!$A$5:$FF$5,0)),\"\")","v":""},null,{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",Companies!$A$1),FIND(\"]\",CELL(\"filename\",Companies!$A$1))+1,255)&\"'!\"&ADDRESS(87,4)&\":\"&ADDRESS((86+COUNTIF($C$87:$C$126,\"<>\"\"\")),4)),ROWS($G$87:$G121)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(OR($C121=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C121,$B$3:$F$42,3,FALSE),VLOOKUP($C121,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C121=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C121,$B$3:$F$42,3,FALSE),VLOOKUP($C121,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C121=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C121,$B$3:$F$42,3,FALSE),VLOOKUP($C121,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C121=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C121,$B$3:$F$42,3,FALSE),VLOOKUP($C121,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C121=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C121,$B$3:$F$42,3,FALSE),VLOOKUP($C121,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C121=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C121,$B$3:$F$42,3,FALSE),VLOOKUP($C121,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C121=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C121,$B$3:$F$42,3,FALSE),VLOOKUP($C121,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C121=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C121,$B$3:$F$42,3,FALSE),VLOOKUP($C121,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C121=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C121,$B$3:$F$42,3,FALSE),VLOOKUP($C121,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C121=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C121,$B$3:$F$42,3,FALSE),VLOOKUP($C121,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C121=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C121,$B$3:$F$42,3,FALSE),VLOOKUP($C121,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},null,null,null,null,null,null,"Cultural education","8552",5,null,null,null,null,null,null,null,null,null,null,"Other professional, scientific and technical activities","Manufacture of general â\u0080\u0094 purpose machinery"]
[null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$FF$605,MATCH(Companies!$D38&Companies!$E38&VLOOKUP($C122,$C$45:$S$84,17,FALSE),Data!$A$5:$A$605,0),MATCH($D$85,Data!$A$5:$FF$5,0)),\"\")","v":""},null,{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",Companies!$A$1),FIND(\"]\",CELL(\"filename\",Companies!$A$1))+1,255)&\"'!\"&ADDRESS(87,4)&\":\"&ADDRESS((86+COUNTIF($C$87:$C$126,\"<>\"\"\")),4)),ROWS($G$87:$G122)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(OR($C122=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C122,$B$3:$F$42,3,FALSE),VLOOKUP($C122,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C122=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C122,$B$3:$F$42,3,FALSE),VLOOKUP($C122,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C122=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C122,$B$3:$F$42,3,FALSE),VLOOKUP($C122,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C122=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C122,$B$3:$F$42,3,FALSE),VLOOKUP($C122,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C122=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C122,$B$3:$F$42,3,FALSE),VLOOKUP($C122,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C122=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C122,$B$3:$F$42,3,FALSE),VLOOKUP($C122,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C122=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C122,$B$3:$F$42,3,FALSE),VLOOKUP($C122,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C122=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C122,$B$3:$F$42,3,FALSE),VLOOKUP($C122,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C122=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C122,$B$3:$F$42,3,FALSE),VLOOKUP($C122,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C122=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C122,$B$3:$F$42,3,FALSE),VLOOKUP($C122,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C122=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C122,$B$3:$F$42,3,FALSE),VLOOKUP($C122,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},null,null,null,null,null,null,"Data processing, hosting and related activities","6311",5,null,null,null,null,null,null,null,null,null,null,"Other professional, scientific and technical activities nec","Manufacture of glass and glass products"]
[null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$FF$605,MATCH(Companies!$D39&Companies!$E39&VLOOKUP($C123,$C$45:$S$84,17,FALSE),Data!$A$5:$A$605,0),MATCH($D$85,Data!$A$5:$FF$5,0)),\"\")","v":""},null,{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",Companies!$A$1),FIND(\"]\",CELL(\"filename\",Companies!$A$1))+1,255)&\"'!\"&ADDRESS(87,4)&\":\"&ADDRESS((86+COUNTIF($C$87:$C$126,\"<>\"\"\")),4)),ROWS($G$87:$G123)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(OR($C123=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C123,$B$3:$F$42,3,FALSE),VLOOKUP($C123,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C123=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C123,$B$3:$F$42,3,FALSE),VLOOKUP($C123,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C123=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C123,$B$3:$F$42,3,FALSE),VLOOKUP($C123,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C123=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C123,$B$3:$F$42,3,FALSE),VLOOKUP($C123,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C123=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C123,$B$3:$F$42,3,FALSE),VLOOKUP($C123,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C123=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C123,$B$3:$F$42,3,FALSE),VLOOKUP($C123,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C123=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C123,$B$3:$F$42,3,FALSE),VLOOKUP($C123,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C123=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C123,$B$3:$F$42,3,FALSE),VLOOKUP($C123,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C123=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C123,$B$3:$F$42,3,FALSE),VLOOKUP($C123,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C123=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C123,$B$3:$F$42,3,FALSE),VLOOKUP($C123,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C123=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C123,$B$3:$F$42,3,FALSE),VLOOKUP($C123,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},null,null,null,null,null,null,"Data processing, hosting and related activities web portals","6310",5,null,null,null,null,null,null,null,null,null,null,"Other publishing activities","Manufacture of glues"]
[null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$FF$605,MATCH(Companies!$D40&Companies!$E40&VLOOKUP($C124,$C$45:$S$84,17,FALSE),Data!$A$5:$A$605,0),MATCH($D$85,Data!$A$5:$FF$5,0)),\"\")","v":""},null,{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",Companies!$A$1),FIND(\"]\",CELL(\"filename\",Companies!$A$1))+1,255)&\"'!\"&ADDRESS(87,4)&\":\"&ADDRESS((86+COUNTIF($C$87:$C$126,\"<>\"\"\")),4)),ROWS($G$87:$G124)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(OR($C124=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C124,$B$3:$F$42,3,FALSE),VLOOKUP($C124,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C124=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C124,$B$3:$F$42,3,FALSE),VLOOKUP($C124,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C124=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C124,$B$3:$F$42,3,FALSE),VLOOKUP($C124,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C124=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C124,$B$3:$F$42,3,FALSE),VLOOKUP($C124,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C124=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C124,$B$3:$F$42,3,FALSE),VLOOKUP($C124,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C124=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C124,$B$3:$F$42,3,FALSE),VLOOKUP($C124,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C124=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C124,$B$3:$F$42,3,FALSE),VLOOKUP($C124,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C124=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C124,$B$3:$F$42,3,FALSE),VLOOKUP($C124,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C124=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C124,$B$3:$F$42,3,FALSE),VLOOKUP($C124,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C124=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C124,$B$3:$F$42,3,FALSE),VLOOKUP($C124,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C124=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C124,$B$3:$F$42,3,FALSE),VLOOKUP($C124,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},null,null,null,null,null,null,"Defence activities","8422",5,null,null,null,null,null,null,null,null,null,null,"Other research and experimental development on natural sciences and engineering","Manufacture of grain mill products"]
[null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$FF$605,MATCH(Companies!$D41&Companies!$E41&VLOOKUP($C125,$C$45:$S$84,17,FALSE),Data!$A$5:$A$605,0),MATCH($D$85,Data!$A$5:$FF$5,0)),\"\")","v":""},null,{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",Companies!$A$1),FIND(\"]\",CELL(\"filename\",Companies!$A$1))+1,255)&\"'!\"&ADDRESS(87,4)&\":\"&ADDRESS((86+COUNTIF($C$87:$C$126,\"<>\"\"\")),4)),ROWS($G$87:$G125)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(OR($C125=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C125,$B$3:$F$42,3,FALSE),VLOOKUP($C125,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C125=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C125,$B$3:$F$42,3,FALSE),VLOOKUP($C125,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C125=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C125,$B$3:$F$42,3,FALSE),VLOOKUP($C125,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C125=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C125,$B$3:$F$42,3,FALSE),VLOOKUP($C125,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C125=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C125,$B$3:$F$42,3,FALSE),VLOOKUP($C125,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C125=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C125,$B$3:$F$42,3,FALSE),VLOOKUP($C125,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C125=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C125,$B$3:$F$42,3,FALSE),VLOOKUP($C125,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C125=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C125,$B$3:$F$42,3,FALSE),VLOOKUP($C125,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C125=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C125,$B$3:$F$42,3,FALSE),VLOOKUP($C125,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C125=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C125,$B$3:$F$42,3,FALSE),VLOOKUP($C125,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C125=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C125,$B$3:$F$42,3,FALSE),VLOOKUP($C125,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},null,null,null,null,null,null,"Dental practice activities","8623",5,null,null,null,null,null,null,null,null,null,null,"Other reservation service and related activities","Manufacture of homogenised food preparations and dietetic food"]
[null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$FF$605,MATCH(Companies!$D42&Companies!$E42&VLOOKUP($C126,$C$45:$S$84,17,FALSE),Data!$A$5:$A$605,0),MATCH($D$85,Data!$A$5:$FF$5,0)),\"\")","v":""},null,{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",Companies!$A$1),FIND(\"]\",CELL(\"filename\",Companies!$A$1))+1,255)&\"'!\"&ADDRESS(87,4)&\":\"&ADDRESS((86+COUNTIF($C$87:$C$126,\"<>\"\"\")),4)),ROWS($G$87:$G126)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(IF(OR($C126=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C126,$B$3:$F$42,3,FALSE),VLOOKUP($C126,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C126=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C126,$B$3:$F$42,3,FALSE),VLOOKUP($C126,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C126=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C126,$B$3:$F$42,3,FALSE),VLOOKUP($C126,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C126=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C126,$B$3:$F$42,3,FALSE),VLOOKUP($C126,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C126=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C126,$B$3:$F$42,3,FALSE),VLOOKUP($C126,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C126=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C126,$B$3:$F$42,3,FALSE),VLOOKUP($C126,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C126=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C126,$B$3:$F$42,3,FALSE),VLOOKUP($C126,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C126=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C126,$B$3:$F$42,3,FALSE),VLOOKUP($C126,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C126=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C126,$B$3:$F$42,3,FALSE),VLOOKUP($C126,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C126=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C126,$B$3:$F$42,3,FALSE),VLOOKUP($C126,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C126=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AO$605,MATCH(_xlfn.CONCAT(VLOOKUP($C126,$B$3:$F$42,3,FALSE),VLOOKUP($C126,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),41)>0,1,0)),0)","v":""},null,null,null,null,null,null,"Dispensing chemist in specialised stores","4773",5,null,null,null,null,null,null,null,null,null,null,"Other residential care activities","Manufacture of industrial gases"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Driving school activities","8553",5,null,null,null,null,null,null,null,null,null,null,"Other retail sale in non-specialised stores","Manufacture of instruments and appliances for measuring, testing and navigation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Education","8500",5,null,null,null,null,null,null,null,null,null,null,"Other retail sale not in stores, stalls or markets","Manufacture of irradiation, electromedical and electrotherapeutic equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Educational support activities","8560",5,null,null,null,null,null,null,null,null,null,null,"Other retail sale of food in specialised stores","Manufacture of jewellery and related articles"]
[" ",null,null,null,null,null,null,null,null,null,null,{"$f":"Data!BG134","v":0},{"$f":"Data!CG134","v":""},{"$f":"Data!AR134","v":0},{"$f":"Data!CI134","v":""},{"$f":"Data!BY134","v":""},{"$f":"Data!CB134","v":""},{"$f":"Data!CO134","v":""},{"$f":"Data!CM134","v":""},{"$f":"Data!EA134","v":""},{"$f":"Data!EI134","v":""},null,null,null,"Employment activities","7800",5,null,null,null,null,null,null,null,null,null,null,"Other retail sale of new goods in specialised stores","Manufacture of knitted and crocheted fabrics"]
["A_Z_rank",{"$f":"Data!F$5","v":"Company Acronym"},{"$f":"Data!G$5","v":"Full Name"},{"$f":"Data!B$5","v":"Company Code"},{"$f":"Data!E$5","v":"Fin"},{"$f":"Data!H$5","v":"Primary Sector from Input Forms"},{"$f":"Data!C$5","v":"Primary Sector Code"},{"$f":"Data!M$5","v":"Secondary Sector"},{"$f":"Data!D$5","v":"Secondary Sector Code"},{"$f":"Data!N$5","v":"Legal Form"},{"$f":"Data!O$5","v":"Government Shareholder"},"Profit-Making\n(1 = yes)","Cost Recovery","Equity","Return on Equity","Current Ratio","Creditor Turnover","Debt to Assets ","Interest Coverage","Latest Year\nTotal Liabilities\n(% of GDP)","Latest Year\nGross Profit\n(% of GDP)",null,null,null,"Engineering activities and related technical consultancy","7112",5,null,null,null,null,null,null,null,null,null,null,"Other social work activities without accommodation","Manufacture of knitted and crocheted hosiery"]
[{"$f":"IF(B132 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B132))","v":1},{"$f":"IFERROR(VLOOKUP($D132,Data!$B$5:$F$605,5,FALSE),\"\")","v":0},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B132,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},1,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B132,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B132,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B132,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(D132&E132&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B132,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B132,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B132,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B132,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B132,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B132,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B132,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D132&Companies!E132&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D132&Companies!$E132&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D132&Companies!$E132&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D132&Companies!$E132&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D132&Companies!$E132&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D132&Companies!$E132&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D132&Companies!$E132&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D132&Companies!$E132&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D132&Companies!$E132&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D132&Companies!$E132&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"Event catering activities","5621",5,null,null,null,null,null,null,null,null,null,null,"Other social work activities without accommodation nec","Manufacture of leather clothes"]
[{"$f":"IF(B133 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B133))","v":""},{"$f":"IFERROR(VLOOKUP($D133,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B133,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"D132+1","v":2},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B133,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B133,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B133,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(D133&E133&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B133,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B133,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B133,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B133,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B133,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B133,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B133,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D133&Companies!E133&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D133&Companies!$E133&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D133&Companies!$E133&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D133&Companies!$E133&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D133&Companies!$E133&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D133&Companies!$E133&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D133&Companies!$E133&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D133&Companies!$E133&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D133&Companies!$E133&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D133&Companies!$E133&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"Event catering and other food service activities","5620",5,null,null,null,null,null,null,null,null,null,null,"Other software publishing","Manufacture of lifting and handling equipment"]
[{"$f":"IF(B134 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B134))","v":""},{"$f":"IFERROR(VLOOKUP($D134,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B134,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"D133+1","v":3},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B134,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B134,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B134,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(D134&E134&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B134,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B134,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B134,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B134,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B134,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B134,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B134,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D134&Companies!E134&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D134&Companies!$E134&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D134&Companies!$E134&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D134&Companies!$E134&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D134&Companies!$E134&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D134&Companies!$E134&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D134&Companies!$E134&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D134&Companies!$E134&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D134&Companies!$E134&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D134&Companies!$E134&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"Fire service activities","8425",5,null,null,null,null,null,null,null,null,null,null,"Other sports activities","Manufacture of light metal packaging"]
[{"$f":"IF(B135 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B135))","v":""},{"$f":"IFERROR(VLOOKUP($D135,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B135,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},4,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B135,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B135,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B135,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(D135&E135&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B135,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B135,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B135,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B135,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B135,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B135,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B135,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D135&Companies!E135&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D135&Companies!$E135&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D135&Companies!$E135&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D135&Companies!$E135&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D135&Companies!$E135&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D135&Companies!$E135&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D135&Companies!$E135&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D135&Companies!$E135&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D135&Companies!$E135&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D135&Companies!$E135&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"Fitness facilities","9313",5,null,null,null,null,null,null,null,null,null,null,"Other telecommunications activities","Manufacture of lime and plaster"]
[{"$f":"IF(B136 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B136))","v":""},{"$f":"IFERROR(VLOOKUP($D136,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B136,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},5,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B136,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B136,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B136,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(D136&E136&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B136,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B136,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B136,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B136,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B136,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B136,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B136,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D136&Companies!E136&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D136&Companies!$E136&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D136&Companies!$E136&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D136&Companies!$E136&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D136&Companies!$E136&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D136&Companies!$E136&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D136&Companies!$E136&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D136&Companies!$E136&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D136&Companies!$E136&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D136&Companies!$E136&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"Food and beverage service activities","5600",5,null,null,null,null,null,null,null,null,null,null,"Packaging activities","Manufacture of loaded electronic boards"]
[{"$f":"IF(B137 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B137))","v":""},{"$f":"IFERROR(VLOOKUP($D137,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B137,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},6,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B137,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B137,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B137,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(D137&E137&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B137,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B137,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B137,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B137,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B137,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B137,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B137,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D137&Companies!E137&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D137&Companies!$E137&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D137&Companies!$E137&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D137&Companies!$E137&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D137&Companies!$E137&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D137&Companies!$E137&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D137&Companies!$E137&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D137&Companies!$E137&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D137&Companies!$E137&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D137&Companies!$E137&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"Foreign affairs","8421",5,null,null,null,null,null,null,null,null,null,null,"Performing arts","Manufacture of locks and hinges"]
[{"$f":"IF(B138 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B138))","v":""},{"$f":"IFERROR(VLOOKUP($D138,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B138,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},7,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B138,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B138,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B138,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(D138&E138&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B138,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B138,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B138,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B138,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B138,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B138,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B138,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D138&Companies!E138&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D138&Companies!$E138&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D138&Companies!$E138&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D138&Companies!$E138&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D138&Companies!$E138&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D138&Companies!$E138&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D138&Companies!$E138&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D138&Companies!$E138&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D138&Companies!$E138&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D138&Companies!$E138&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"Funeral and related activities","9603",5,null,null,null,null,null,null,null,null,null,null,"Photocopying, document preparation and other specialised office support activities","Manufacture of luggage, handbags and the like, saddlery and harness"]
[{"$f":"IF(B139 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B139))","v":""},{"$f":"IFERROR(VLOOKUP($D139,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B139,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},8,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B139,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B139,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B139,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(D139&E139&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B139,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B139,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B139,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B139,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B139,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B139,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B139,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D139&Companies!E139&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D139&Companies!$E139&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D139&Companies!$E139&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D139&Companies!$E139&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D139&Companies!$E139&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D139&Companies!$E139&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D139&Companies!$E139&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D139&Companies!$E139&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D139&Companies!$E139&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D139&Companies!$E139&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"Gambling and betting activities","9200",5,null,null,null,null,null,null,null,null,null,null,"Photographic activities","Manufacture of machinery for food, beverage and tobacco processing"]
[{"$f":"IF(B140 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B140))","v":""},{"$f":"IFERROR(VLOOKUP($D140,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B140,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},9,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B140,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B140,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B140,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(D140&E140&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B140,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B140,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B140,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B140,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B140,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B140,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B140,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D140&Companies!E140&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D140&Companies!$E140&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D140&Companies!$E140&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D140&Companies!$E140&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D140&Companies!$E140&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D140&Companies!$E140&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D140&Companies!$E140&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D140&Companies!$E140&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D140&Companies!$E140&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D140&Companies!$E140&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"General cleaning of buildings","8121",5,null,null,null,null,null,null,null,null,null,null,"Physical well-being activities","Manufacture of machinery for metallurgy"]
[{"$f":"IF(B141 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B141))","v":""},{"$f":"IFERROR(VLOOKUP($D141,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B141,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},10,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B141,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B141,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B141,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(D141&E141&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B141,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B141,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B141,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B141,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B141,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B141,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B141,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D141&Companies!E141&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D141&Companies!$E141&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D141&Companies!$E141&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D141&Companies!$E141&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D141&Companies!$E141&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D141&Companies!$E141&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D141&Companies!$E141&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D141&Companies!$E141&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D141&Companies!$E141&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D141&Companies!$E141&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"General medical practice activities","8621",5,null,null,null,null,null,null,null,null,null,null,"Post-secondary non-tertiary education","Manufacture of machinery for mining, quarrying and construction"]
[{"$f":"IF(B142 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B142))","v":""},{"$f":"IFERROR(VLOOKUP($D142,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B142,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},11,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B142,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B142,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B142,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(D142&E142&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B142,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B142,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B142,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B142,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B142,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B142,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B142,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D142&Companies!E142&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D142&Companies!$E142&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D142&Companies!$E142&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D142&Companies!$E142&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D142&Companies!$E142&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D142&Companies!$E142&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D142&Companies!$E142&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D142&Companies!$E142&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D142&Companies!$E142&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D142&Companies!$E142&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"General public administration activities","8411",5,null,null,null,null,null,null,null,null,null,null,"Pre-primary education","Manufacture of made-up textile articles, except apparel"]
[{"$f":"IF(B143 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B143))","v":""},{"$f":"IFERROR(VLOOKUP($D143,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B143,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},12,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B143,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B143,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B143,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(D143&E143&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B143,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B143,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B143,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B143,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B143,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B143,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B143,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D143&Companies!E143&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D143&Companies!$E143&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D143&Companies!$E143&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D143&Companies!$E143&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D143&Companies!$E143&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D143&Companies!$E143&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D143&Companies!$E143&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D143&Companies!$E143&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D143&Companies!$E143&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D143&Companies!$E143&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"General secondary education","8531",5,null,null,null,null,null,null,null,null,null,null,"Primary education","Manufacture of malt"]
[{"$f":"IF(B144 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B144))","v":""},{"$f":"IFERROR(VLOOKUP($D144,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B144,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},13,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B144,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B144,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B144,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(D144&E144&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B144,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B144,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B144,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B144,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B144,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B144,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B144,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D144&Companies!E144&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D144&Companies!$E144&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D144&Companies!$E144&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D144&Companies!$E144&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D144&Companies!$E144&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D144&Companies!$E144&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D144&Companies!$E144&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D144&Companies!$E144&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D144&Companies!$E144&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D144&Companies!$E144&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"Hairdressing and other beauty treatment","9602",5,null,null,null,null,null,null,null,null,null,null,"Private security activities","Manufacture of man-made fibres"]
[{"$f":"IF(B145 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B145))","v":""},{"$f":"IFERROR(VLOOKUP($D145,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B145,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},14,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B145,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B145,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B145,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(D145&E145&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B145,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B145,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B145,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B145,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B145,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B145,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B145,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D145&Companies!E145&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D145&Companies!$E145&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D145&Companies!$E145&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D145&Companies!$E145&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D145&Companies!$E145&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D145&Companies!$E145&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D145&Companies!$E145&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D145&Companies!$E145&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D145&Companies!$E145&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D145&Companies!$E145&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"Higher education","8540",5,null,null,null,null,null,null,null,null,null,null,"Programming and broadcasting activities","Manufacture of margarine and similar edible fats"]
[{"$f":"IF(B146 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B146))","v":""},{"$f":"IFERROR(VLOOKUP($D146,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B146,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},15,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B146,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B146,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B146,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(D146&E146&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B146,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B146,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B146,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B146,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B146,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B146,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B146,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D146&Companies!E146&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D146&Companies!$E146&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D146&Companies!$E146&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D146&Companies!$E146&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D146&Companies!$E146&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D146&Companies!$E146&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D146&Companies!$E146&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D146&Companies!$E146&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D146&Companies!$E146&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D146&Companies!$E146&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"Holiday and other short-stay accommodation","5520",5,null,null,null,null,null,null,null,null,null,null,"Provision of services to the community as a whole","Manufacture of medical and dental instruments and supplies"]
[{"$f":"IF(B147 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B147))","v":""},{"$f":"IFERROR(VLOOKUP($D147,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B147,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},16,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B147,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B147,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B147,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(D147&E147&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B147,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B147,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B147,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B147,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B147,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B147,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B147,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D147&Companies!E147&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D147&Companies!$E147&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D147&Companies!$E147&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D147&Companies!$E147&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D147&Companies!$E147&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D147&Companies!$E147&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D147&Companies!$E147&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D147&Companies!$E147&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D147&Companies!$E147&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D147&Companies!$E147&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"Hospital activities","8610",5,null,null,null,null,null,null,null,null,null,null,"Public administration and defence compulsory social security","Manufacture of metal forming machinery"]
[{"$f":"IF(B148 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B148))","v":""},{"$f":"IFERROR(VLOOKUP($D148,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B148,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},17,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B148,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B148,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B148,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(D148&E148&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B148,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B148,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B148,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B148,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B148,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B148,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B148,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D148&Companies!E148&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D148&Companies!$E148&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D148&Companies!$E148&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D148&Companies!$E148&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D148&Companies!$E148&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D148&Companies!$E148&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D148&Companies!$E148&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D148&Companies!$E148&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D148&Companies!$E148&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D148&Companies!$E148&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"Hotels and similar accommodation","5510",5,null,null,null,null,null,null,null,null,null,null,"Public order and safety activities","Manufacture of metal structures and parts of structures"]
[{"$f":"IF(B149 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B149))","v":""},{"$f":"IFERROR(VLOOKUP($D149,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B149,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},18,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B149,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B149,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B149,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(D149&E149&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B149,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B149,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B149,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B149,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B149,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B149,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B149,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D149&Companies!E149&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D149&Companies!$E149&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D149&Companies!$E149&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D149&Companies!$E149&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D149&Companies!$E149&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D149&Companies!$E149&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D149&Companies!$E149&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D149&Companies!$E149&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D149&Companies!$E149&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D149&Companies!$E149&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"Human health activities","8600",5,null,null,null,null,null,null,null,null,null,null,"Public relations and communication activities","Manufacture of military fighting vehicles"]
[{"$f":"IF(B150 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B150))","v":""},{"$f":"IFERROR(VLOOKUP($D150,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B150,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},19,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B150,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B150,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B150,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(D150&E150&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B150,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B150,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B150,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B150,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B150,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B150,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B150,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D150&Companies!E150&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D150&Companies!$E150&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D150&Companies!$E150&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D150&Companies!$E150&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D150&Companies!$E150&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D150&Companies!$E150&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D150&Companies!$E150&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D150&Companies!$E150&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D150&Companies!$E150&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D150&Companies!$E150&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"Investigation activities","8030",5,null,null,null,null,null,null,null,null,null,null,"Publishing activities","Manufacture of mortars"]
[{"$f":"IF(B151 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B151))","v":""},{"$f":"IFERROR(VLOOKUP($D151,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B151,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},20,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B151,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B151,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B151,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(D151&E151&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B151,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B151,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B151,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B151,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B151,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B151,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B151,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D151&Companies!E151&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D151&Companies!$E151&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D151&Companies!$E151&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D151&Companies!$E151&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D151&Companies!$E151&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D151&Companies!$E151&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D151&Companies!$E151&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D151&Companies!$E151&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D151&Companies!$E151&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D151&Companies!$E151&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"Justice and judicial activities","8423",5,null,null,null,null,null,null,null,null,null,null,"Publishing of books, periodicals and other publishing activities","Manufacture of motor vehicles"]
[{"$f":"IF(B152 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B152))","v":""},{"$f":"IFERROR(VLOOKUP($D152,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B152,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},21,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B152,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B152,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B152,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(D152&E152&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B152,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B152,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B152,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B152,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B152,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B152,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B152,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D152&Companies!E152&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D152&Companies!$E152&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D152&Companies!$E152&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D152&Companies!$E152&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D152&Companies!$E152&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D152&Companies!$E152&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D152&Companies!$E152&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D152&Companies!$E152&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D152&Companies!$E152&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D152&Companies!$E152&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"Landscape service activities","8130",5,null,null,null,null,null,null,null,null,null,null,"Publishing of computer games","Manufacture of motorcycles"]
[{"$f":"IF(B153 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B153))","v":""},{"$f":"IFERROR(VLOOKUP($D153,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B153,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},22,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B153,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B153,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B153,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(D153&E153&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B153,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B153,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B153,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B153,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B153,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B153,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B153,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D153&Companies!E153&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D153&Companies!$E153&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D153&Companies!$E153&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D153&Companies!$E153&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D153&Companies!$E153&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D153&Companies!$E153&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D153&Companies!$E153&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D153&Companies!$E153&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D153&Companies!$E153&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D153&Companies!$E153&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"Leasing of intellectual property and similar products, except copyrighted works","7740",5,null,null,null,null,null,null,null,null,null,null,"Publishing of directories and mailing lists","Manufacture of musical instruments"]
[{"$f":"IF(B154 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B154))","v":""},{"$f":"IFERROR(VLOOKUP($D154,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B154,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},23,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B154,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B154,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B154,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(D154&E154&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B154,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B154,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B154,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B154,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B154,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B154,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B154,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D154&Companies!E154&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D154&Companies!$E154&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D154&Companies!$E154&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D154&Companies!$E154&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D154&Companies!$E154&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D154&Companies!$E154&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D154&Companies!$E154&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D154&Companies!$E154&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D154&Companies!$E154&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D154&Companies!$E154&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"Legal activities","6910",5,null,null,null,null,null,null,null,null,null,null,"Publishing of journals and periodicals","Manufacture of non-domestic cooling and ventilation equipment"]
[{"$f":"IF(B155 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B155))","v":""},{"$f":"IFERROR(VLOOKUP($D155,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B155,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},24,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B155,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B155,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B155,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(D155&E155&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B155,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B155,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B155,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B155,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B155,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B155,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B155,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D155&Companies!E155&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D155&Companies!$E155&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D155&Companies!$E155&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D155&Companies!$E155&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D155&Companies!$E155&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D155&Companies!$E155&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D155&Companies!$E155&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D155&Companies!$E155&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D155&Companies!$E155&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D155&Companies!$E155&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"Legal and accounting activities","6900",5,null,null,null,null,null,null,null,null,null,null,"Publishing of newspapers","Manufacture of non-wovens and articles made from non-wovens, except apparel"]
[{"$f":"IF(B156 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B156))","v":""},{"$f":"IFERROR(VLOOKUP($D156,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B156,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},25,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B156,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B156,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B156,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(D156&E156&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B156,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B156,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B156,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B156,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B156,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B156,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B156,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D156&Companies!E156&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D156&Companies!$E156&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D156&Companies!$E156&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D156&Companies!$E156&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D156&Companies!$E156&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D156&Companies!$E156&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D156&Companies!$E156&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D156&Companies!$E156&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D156&Companies!$E156&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D156&Companies!$E156&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"Libraries, archives, museums and other cultural activities","9100",5,null,null,null,null,null,null,null,null,null,null,"Radio broadcasting","Manufacture of office and shop furniture"]
[{"$f":"IF(B157 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B157))","v":""},{"$f":"IFERROR(VLOOKUP($D157,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B157,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},26,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B157,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B157,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B157,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(D157&E157&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B157,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B157,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B157,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B157,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B157,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B157,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B157,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D157&Companies!E157&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D157&Companies!$E157&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D157&Companies!$E157&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D157&Companies!$E157&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D157&Companies!$E157&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D157&Companies!$E157&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D157&Companies!$E157&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D157&Companies!$E157&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D157&Companies!$E157&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D157&Companies!$E157&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"Library and archives activities","9101",5,null,null,null,null,null,null,null,null,null,null,"Real estate activities","Manufacture of oils and fats"]
[{"$f":"IF(B158 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B158))","v":""},{"$f":"IFERROR(VLOOKUP($D158,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B158,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},27,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B158,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B158,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B158,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(D158&E158&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B158,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B158,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B158,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B158,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B158,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B158,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B158,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D158&Companies!E158&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D158&Companies!$E158&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D158&Companies!$E158&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D158&Companies!$E158&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D158&Companies!$E158&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D158&Companies!$E158&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D158&Companies!$E158&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D158&Companies!$E158&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D158&Companies!$E158&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D158&Companies!$E158&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"Maintenance and repair of motor vehicles","4520",5,null,null,null,null,null,null,null,null,null,null,"Real estate activities on a fee or contract basis","Manufacture of optical instruments and photographic equipment"]
[{"$f":"IF(B159 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B159))","v":""},{"$f":"IFERROR(VLOOKUP($D159,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B159,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},28,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B159,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B159,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B159,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(D159&E159&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B159,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B159,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B159,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B159,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B159,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B159,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B159,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D159&Companies!E159&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D159&Companies!$E159&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D159&Companies!$E159&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D159&Companies!$E159&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D159&Companies!$E159&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D159&Companies!$E159&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D159&Companies!$E159&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D159&Companies!$E159&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D159&Companies!$E159&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D159&Companies!$E159&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"Management consultancy activities","7020",5,null,null,null,null,null,null,null,null,null,null,"Real estate agencies","Manufacture of other articles of concrete, plaster and cement"]
[{"$f":"IF(B160 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B160))","v":""},{"$f":"IFERROR(VLOOKUP($D160,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B160,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},29,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B160,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B160,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B160,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(D160&E160&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B160,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B160,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B160,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B160,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B160,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B160,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B160,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D160&Companies!E160&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D160&Companies!$E160&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D160&Companies!$E160&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D160&Companies!$E160&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D160&Companies!$E160&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D160&Companies!$E160&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D160&Companies!$E160&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D160&Companies!$E160&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D160&Companies!$E160&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D160&Companies!$E160&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"Management of real estate on a fee or contract basis","6832",5,null,null,null,null,null,null,null,null,null,null,"Regulation of and contribution to more efficient operation of businesses","Manufacture of other articles of paper and paperboard"]
[{"$f":"IF(B161 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B161))","v":""},{"$f":"IFERROR(VLOOKUP($D161,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B161,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},30,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B161,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B161,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B161,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(D161&E161&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B161,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B161,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B161,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B161,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B161,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B161,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B161,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D161&Companies!E161&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D161&Companies!$E161&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D161&Companies!$E161&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D161&Companies!$E161&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D161&Companies!$E161&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D161&Companies!$E161&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D161&Companies!$E161&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D161&Companies!$E161&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D161&Companies!$E161&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D161&Companies!$E161&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"Market research and public opinion polling","7320",5,null,null,null,null,null,null,null,null,null,null,"Regulation of the activities of providing health care, education, cultural services and other social services, excluding social security","Manufacture of other builders' carpentry and joinery"]
[{"$f":"IF(B162 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B162))","v":""},{"$f":"IFERROR(VLOOKUP($D162,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B162,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},31,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B162,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B162,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B162,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(D162&E162&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B162,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B162,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B162,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B162,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B162,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B162,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B162,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D162&Companies!E162&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D162&Companies!$E162&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D162&Companies!$E162&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D162&Companies!$E162&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D162&Companies!$E162&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D162&Companies!$E162&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D162&Companies!$E162&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D162&Companies!$E162&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D162&Companies!$E162&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D162&Companies!$E162&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"Media representation","7312",5,null,null,null,null,null,null,null,null,null,null,"Renting and leasing of agricultural machinery and equipment","Manufacture of other chemical products nec"]
[{"$f":"IF(B163 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B163))","v":""},{"$f":"IFERROR(VLOOKUP($D163,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B163,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},32,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B163,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B163,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B163,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(D163&E163&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B163,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B163,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B163,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B163,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B163,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B163,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B163,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D163&Companies!E163&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D163&Companies!$E163&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D163&Companies!$E163&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D163&Companies!$E163&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D163&Companies!$E163&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D163&Companies!$E163&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D163&Companies!$E163&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D163&Companies!$E163&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D163&Companies!$E163&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D163&Companies!$E163&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"Medical and dental practice activities","8620",5,null,null,null,null,null,null,null,null,null,null,"Renting and leasing of air transport equipment","Manufacture of other electrical equipment"]
[{"$f":"IF(B164 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B164))","v":""},{"$f":"IFERROR(VLOOKUP($D164,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B164,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},33,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B164,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B164,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B164,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(D164&E164&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B164,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B164,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B164,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B164,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B164,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B164,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B164,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D164&Companies!E164&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D164&Companies!$E164&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D164&Companies!$E164&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D164&Companies!$E164&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D164&Companies!$E164&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D164&Companies!$E164&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D164&Companies!$E164&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D164&Companies!$E164&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D164&Companies!$E164&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D164&Companies!$E164&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"Motion picture projection activities","5914",5,null,null,null,null,null,null,null,null,null,null,"Renting and leasing of cars and light motor vehicles","Manufacture of other electronic and electric wires and cables"]
[{"$f":"IF(B165 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B165))","v":""},{"$f":"IFERROR(VLOOKUP($D165,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B165,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},34,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B165,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B165,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B165,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(D165&E165&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B165,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B165,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B165,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B165,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B165,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B165,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B165,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D165&Companies!E165&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D165&Companies!$E165&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D165&Companies!$E165&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D165&Companies!$E165&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D165&Companies!$E165&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D165&Companies!$E165&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D165&Companies!$E165&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D165&Companies!$E165&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D165&Companies!$E165&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D165&Companies!$E165&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"Motion picture, video and television programme activities","5910",5,null,null,null,null,null,null,null,null,null,null,"Renting and leasing of construction and civil engineering machinery and equipment","Manufacture of other fabricated metal products nec"]
[{"$f":"IF(B166 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B166))","v":""},{"$f":"IFERROR(VLOOKUP($D166,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B166,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},35,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B166,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B166,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B166,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(D166&E166&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B166,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B166,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B166,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B166,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B166,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B166,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B166,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D166&Companies!E166&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D166&Companies!$E166&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D166&Companies!$E166&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D166&Companies!$E166&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D166&Companies!$E166&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D166&Companies!$E166&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D166&Companies!$E166&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D166&Companies!$E166&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D166&Companies!$E166&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D166&Companies!$E166&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"Motion picture, video and television programme distribution activities","5913",5,null,null,null,null,null,null,null,null,null,null,"Renting and leasing of office machinery and equipment (including computers)","Manufacture of other food products"]
[{"$f":"IF(B167 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B167))","v":""},{"$f":"IFERROR(VLOOKUP($D167,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B167,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},36,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B167,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B167,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B167,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(D167&E167&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B167,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B167,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B167,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B167,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B167,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B167,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B167,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D167&Companies!E167&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D167&Companies!$E167&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D167&Companies!$E167&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D167&Companies!$E167&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D167&Companies!$E167&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D167&Companies!$E167&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D167&Companies!$E167&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D167&Companies!$E167&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D167&Companies!$E167&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D167&Companies!$E167&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"Motion picture, video and television programme post-production activities","5912",5,null,null,null,null,null,null,null,null,null,null,"Renting and leasing of other machinery, equipment and tangible goods nec","Manufacture of other food products nec"]
[{"$f":"IF(B168 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B168))","v":""},{"$f":"IFERROR(VLOOKUP($D168,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B168,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},37,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B168,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B168,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B168,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(D168&E168&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B168,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B168,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B168,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B168,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B168,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B168,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B168,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D168&Companies!E168&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D168&Companies!$E168&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D168&Companies!$E168&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D168&Companies!$E168&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D168&Companies!$E168&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D168&Companies!$E168&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D168&Companies!$E168&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D168&Companies!$E168&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D168&Companies!$E168&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D168&Companies!$E168&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"Motion picture, video and television programme production activities","5911",5,null,null,null,null,null,null,null,null,null,null,"Renting and leasing of other personal and household goods","Manufacture of other furniture"]
[{"$f":"IF(B169 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B169))","v":""},{"$f":"IFERROR(VLOOKUP($D169,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B169,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},38,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B169,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B169,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B169,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(D169&E169&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B169,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B169,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B169,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B169,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B169,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B169,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B169,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D169&Companies!E169&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D169&Companies!$E169&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D169&Companies!$E169&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D169&Companies!$E169&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D169&Companies!$E169&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D169&Companies!$E169&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D169&Companies!$E169&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D169&Companies!$E169&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D169&Companies!$E169&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D169&Companies!$E169&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"Museums activities","9102",5,null,null,null,null,null,null,null,null,null,null,"Renting and leasing of personal and household goods","Manufacture of other general-purpose machinery nec"]
[{"$f":"IF(B170 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B170))","v":""},{"$f":"IFERROR(VLOOKUP($D170,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B170,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},39,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B170,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B170,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B170,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(D170&E170&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B170,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B170,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B170,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B170,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B170,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B170,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B170,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D170&Companies!E170&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D170&Companies!$E170&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D170&Companies!$E170&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D170&Companies!$E170&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D170&Companies!$E170&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D170&Companies!$E170&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D170&Companies!$E170&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D170&Companies!$E170&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D170&Companies!$E170&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D170&Companies!$E170&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"News agency activities","6391",5,null,null,null,null,null,null,null,null,null,null,"Renting and leasing of recreational and sports goods","Manufacture of other inorganic basic chemicals"]
[{"$f":"IF(B171 = \"\",\"\",COUNTIF(INDIRECT(\"'Companies'!$b$3\"&\":\"&ADDRESS(2+MAX(Data!$B$6:$B$605),COLUMN(B$2))),\"<=\"&B171))","v":""},{"$f":"IFERROR(VLOOKUP($D171,Data!$B$5:$F$605,5,FALSE),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B171,Data!$F$5:$F$605,0),MATCH(C$2,Data!$A$5:$EK$5,0)),\"\")","v":""},40,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B171,Data!$F$5:$F$605,0),MATCH(E$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B171,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B171,Data!$F$5:$EK$605,MATCH(F$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(D171&E171&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(G$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B171,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B171,Data!$F$5:$EK$605,MATCH(H$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH($B171,Data!$F$5:$F$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B171,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B171,Data!$F$5:$EK$605,MATCH(J$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP($B171,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)=0,\"\",VLOOKUP($B171,Data!$F$5:$EK$605,MATCH(K$2,Data!$F$5:$EK$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$EK$605,MATCH(Companies!D171&Companies!E171&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH($L$1,Data!$A$5:$EK$5,0))>=0,1,0),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D171&Companies!$E171&$W$3,Data!$A$5:$A$605,0),MATCH(M$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D171&Companies!$E171&'Portfolio Level'!$M$5,Data!$A$5:$A$605,0),MATCH(N$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D171&Companies!$E171&$W$3,Data!$A$5:$A$605,0),MATCH(O$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D171&Companies!$E171&$W$3,Data!$A$5:$A$605,0),MATCH(P$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D171&Companies!$E171&$W$3,Data!$A$5:$A$605,0),MATCH(Q$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D171&Companies!$E171&$W$3,Data!$A$5:$A$605,0),MATCH(R$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D171&Companies!$E171&$W$3,Data!$A$5:$A$605,0),MATCH(S$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D171&Companies!$E171&$W$3,Data!$A$5:$A$605,0),MATCH(T$1,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(Companies!$D171&Companies!$E171&$W$3,Data!$A$5:$A$605,0),MATCH(U$1,Data!$A$5:$EK$5,0)),\"\")","v":""},null,null,null,"Non-specialised wholesale of food, beverages and tobacco","4639",5,null,null,null,null,null,null,null,null,null,null,"Renting and leasing of trucks","Manufacture of other machine tools"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-specialised wholesale trade","4690",5,null,null,null,null,null,null,null,null,null,null,"Renting and leasing of water transport equipment","Manufacture of other non-metallic mineral products nec"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Office administrative and support activities","8210",5,null,null,null,null,null,null,null,null,null,null,"Renting and operating of own or leased real estate","Manufacture of other organic basic chemicals"]
[null,null,"Alphabetized Company",{"$f":"First_Year","v":0},{"$f":"D174+1","v":1},{"$f":"E174+1","v":2},{"$f":"F174+1","v":3},{"$f":"G174+1","v":4},{"$f":"H174+1","v":5},{"$f":"I174+1","v":6},{"$f":"J174+1","v":7},{"$f":"K174+1","v":8},{"$f":"L174+1","v":9},{"$f":"M174+1","v":10},{"$f":"N174+1","v":11},{"$f":"O174+1","v":12},{"$f":"P174+1","v":13},{"$f":"Q174+1","v":14},"Last Year","Data in year selected","year selected - sector","year selected - Ownership","year selected - Legal form",null,"Office administrative, office support and other business support activities","8200",5,null,null,null,null,null,null,null,null,null,null,"Repair of computers and peripheral equipment","Manufacture of other outerwear"]
[null,null,{"$f":"IF(ROWS($C$175:C175)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$175:C175),$A$3:$A$42,0),2))","v":0},{"$f":"IFERROR(IF(OR($C175=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C175,$B$3:$F$42,3,FALSE),VLOOKUP($C175,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C175=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C175,$B$3:$F$42,3,FALSE),VLOOKUP($C175,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C175=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C175,$B$3:$F$42,3,FALSE),VLOOKUP($C175,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C175=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C175,$B$3:$F$42,3,FALSE),VLOOKUP($C175,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C175=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C175,$B$3:$F$42,3,FALSE),VLOOKUP($C175,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C175=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C175,$B$3:$F$42,3,FALSE),VLOOKUP($C175,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C175=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C175,$B$3:$F$42,3,FALSE),VLOOKUP($C175,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C175=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C175,$B$3:$F$42,3,FALSE),VLOOKUP($C175,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C175=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C175,$B$3:$F$42,3,FALSE),VLOOKUP($C175,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C175=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C175,$B$3:$F$42,3,FALSE),VLOOKUP($C175,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C175=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C175,$B$3:$F$42,3,FALSE),VLOOKUP($C175,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C175=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C175,$B$3:$F$42,3,FALSE),VLOOKUP($C175,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C175=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C175,$B$3:$F$42,3,FALSE),VLOOKUP($C175,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C175=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C175,$B$3:$F$42,3,FALSE),VLOOKUP($C175,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C175=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C175,$B$3:$F$42,3,FALSE),VLOOKUP($C175,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"'Portfolio Level'!$M$5","v":2021},{"$f":"IF(S175=MAX(Companies!$W$3:$W$17),1,0)","v":0},{"$f":"VLOOKUP($C175,$B$132:$G$170,6,FALSE)","v":""},{"$f":"VLOOKUP($C175,$B$132:$K$171,10,FALSE)","v":""},{"$f":"IF(T175=1, J133, \"\")","v":""},null,"Operation of arts facilities","9004",5,null,null,null,null,null,null,null,null,null,null,"Repair of consumer electronics","Manufacture of other parts and accessories for motor vehicles"]
[null,null,{"$f":"IF(ROWS($C$175:C176)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$175:C176),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C176=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C176,$B$3:$F$42,3,FALSE),VLOOKUP($C176,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C176=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C176,$B$3:$F$42,3,FALSE),VLOOKUP($C176,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C176=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C176,$B$3:$F$42,3,FALSE),VLOOKUP($C176,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C176=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C176,$B$3:$F$42,3,FALSE),VLOOKUP($C176,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C176=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C176,$B$3:$F$42,3,FALSE),VLOOKUP($C176,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C176=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C176,$B$3:$F$42,3,FALSE),VLOOKUP($C176,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C176=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C176,$B$3:$F$42,3,FALSE),VLOOKUP($C176,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C176=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C176,$B$3:$F$42,3,FALSE),VLOOKUP($C176,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C176=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C176,$B$3:$F$42,3,FALSE),VLOOKUP($C176,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C176=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C176,$B$3:$F$42,3,FALSE),VLOOKUP($C176,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C176=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C176,$B$3:$F$42,3,FALSE),VLOOKUP($C176,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C176=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C176,$B$3:$F$42,3,FALSE),VLOOKUP($C176,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C176=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C176,$B$3:$F$42,3,FALSE),VLOOKUP($C176,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C176=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C176,$B$3:$F$42,3,FALSE),VLOOKUP($C176,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C176=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C176,$B$3:$F$42,3,FALSE),VLOOKUP($C176,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"'Portfolio Level'!$M$5","v":2021},{"$f":"IF(S176=MAX(Companies!$W$3:$W$17),1,0)","v":0},{"$f":"VLOOKUP(C176,$B$132:$G$170,6,FALSE)","v":""},{"$f":"VLOOKUP($C176,$B$132:$K$171,10,FALSE)","v":""},{"$f":"IF(T176=1, J134, \"\")","v":""},null,"Operation of historical sites and buildings and similar visitor attractions","9103",5,null,null,null,null,null,null,null,null,null,null,"Repair of footwear and leather goods","Manufacture of other plastic products"]
[null,null,{"$f":"IF(ROWS($C$175:C177)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$175:C177),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C177=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C177,$B$3:$F$42,3,FALSE),VLOOKUP($C177,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C177=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C177,$B$3:$F$42,3,FALSE),VLOOKUP($C177,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C177=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C177,$B$3:$F$42,3,FALSE),VLOOKUP($C177,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C177=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C177,$B$3:$F$42,3,FALSE),VLOOKUP($C177,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C177=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C177,$B$3:$F$42,3,FALSE),VLOOKUP($C177,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C177=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C177,$B$3:$F$42,3,FALSE),VLOOKUP($C177,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C177=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C177,$B$3:$F$42,3,FALSE),VLOOKUP($C177,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C177=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C177,$B$3:$F$42,3,FALSE),VLOOKUP($C177,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C177=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C177,$B$3:$F$42,3,FALSE),VLOOKUP($C177,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C177=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C177,$B$3:$F$42,3,FALSE),VLOOKUP($C177,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C177=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C177,$B$3:$F$42,3,FALSE),VLOOKUP($C177,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C177=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C177,$B$3:$F$42,3,FALSE),VLOOKUP($C177,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C177=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C177,$B$3:$F$42,3,FALSE),VLOOKUP($C177,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C177=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C177,$B$3:$F$42,3,FALSE),VLOOKUP($C177,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C177=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C177,$B$3:$F$42,3,FALSE),VLOOKUP($C177,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"'Portfolio Level'!$M$5","v":2021},{"$f":"IF(S177=MAX(Companies!$W$3:$W$17),1,0)","v":0},"","","",null,"Operation of sports facilities","9311",5,null,null,null,null,null,null,null,null,null,null,"Repair of household appliances and home and garden equipment","Manufacture of other products of wood manufacture of articles of cork, straw and plaiting materials"]
[null,null,{"$f":"IF(ROWS($C$175:C178)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$175:C178),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C178=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C178,$B$3:$F$42,3,FALSE),VLOOKUP($C178,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C178=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C178,$B$3:$F$42,3,FALSE),VLOOKUP($C178,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C178=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C178,$B$3:$F$42,3,FALSE),VLOOKUP($C178,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C178=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C178,$B$3:$F$42,3,FALSE),VLOOKUP($C178,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C178=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C178,$B$3:$F$42,3,FALSE),VLOOKUP($C178,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C178=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C178,$B$3:$F$42,3,FALSE),VLOOKUP($C178,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C178=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C178,$B$3:$F$42,3,FALSE),VLOOKUP($C178,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C178=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C178,$B$3:$F$42,3,FALSE),VLOOKUP($C178,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C178=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C178,$B$3:$F$42,3,FALSE),VLOOKUP($C178,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C178=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C178,$B$3:$F$42,3,FALSE),VLOOKUP($C178,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C178=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C178,$B$3:$F$42,3,FALSE),VLOOKUP($C178,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C178=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C178,$B$3:$F$42,3,FALSE),VLOOKUP($C178,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C178=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C178,$B$3:$F$42,3,FALSE),VLOOKUP($C178,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C178=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C178,$B$3:$F$42,3,FALSE),VLOOKUP($C178,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C178=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C178,$B$3:$F$42,3,FALSE),VLOOKUP($C178,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"'Portfolio Level'!$M$5","v":2021},{"$f":"IF(S178=MAX(Companies!$W$3:$W$17),1,0)","v":0},"","","",null,"Organisation of conventions and trade shows","8230",5,null,null,null,null,null,null,null,null,null,null,"Repair of other personal and household goods","Manufacture of other pumps and compressors"]
[null,null,{"$f":"IF(ROWS($C$175:C179)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$175:C179),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C179=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C179,$B$3:$F$42,3,FALSE),VLOOKUP($C179,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C179=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C179,$B$3:$F$42,3,FALSE),VLOOKUP($C179,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C179=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C179,$B$3:$F$42,3,FALSE),VLOOKUP($C179,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C179=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C179,$B$3:$F$42,3,FALSE),VLOOKUP($C179,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C179=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C179,$B$3:$F$42,3,FALSE),VLOOKUP($C179,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C179=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C179,$B$3:$F$42,3,FALSE),VLOOKUP($C179,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C179=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C179,$B$3:$F$42,3,FALSE),VLOOKUP($C179,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C179=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C179,$B$3:$F$42,3,FALSE),VLOOKUP($C179,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C179=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C179,$B$3:$F$42,3,FALSE),VLOOKUP($C179,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C179=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C179,$B$3:$F$42,3,FALSE),VLOOKUP($C179,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C179=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C179,$B$3:$F$42,3,FALSE),VLOOKUP($C179,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C179=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C179,$B$3:$F$42,3,FALSE),VLOOKUP($C179,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C179=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C179,$B$3:$F$42,3,FALSE),VLOOKUP($C179,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C179=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C179,$B$3:$F$42,3,FALSE),VLOOKUP($C179,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C179=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C179,$B$3:$F$42,3,FALSE),VLOOKUP($C179,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"'Portfolio Level'!$M$5","v":2021},{"$f":"IF(S179=MAX(Companies!$W$3:$W$17),1,0)","v":0},"","","",null,"Other accommodation","5590",5,null,null,null,null,null,null,null,null,null,null,"Repair of watches, clocks and jewellery","Manufacture of other rubber products"]
[null,null,{"$f":"IF(ROWS($C$175:C180)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$175:C180),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C180=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C180,$B$3:$F$42,3,FALSE),VLOOKUP($C180,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C180=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C180,$B$3:$F$42,3,FALSE),VLOOKUP($C180,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C180=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C180,$B$3:$F$42,3,FALSE),VLOOKUP($C180,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C180=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C180,$B$3:$F$42,3,FALSE),VLOOKUP($C180,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C180=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C180,$B$3:$F$42,3,FALSE),VLOOKUP($C180,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C180=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C180,$B$3:$F$42,3,FALSE),VLOOKUP($C180,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C180=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C180,$B$3:$F$42,3,FALSE),VLOOKUP($C180,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C180=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C180,$B$3:$F$42,3,FALSE),VLOOKUP($C180,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C180=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C180,$B$3:$F$42,3,FALSE),VLOOKUP($C180,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C180=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C180,$B$3:$F$42,3,FALSE),VLOOKUP($C180,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C180=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C180,$B$3:$F$42,3,FALSE),VLOOKUP($C180,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C180=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C180,$B$3:$F$42,3,FALSE),VLOOKUP($C180,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C180=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C180,$B$3:$F$42,3,FALSE),VLOOKUP($C180,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C180=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C180,$B$3:$F$42,3,FALSE),VLOOKUP($C180,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C180=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C180,$B$3:$F$42,3,FALSE),VLOOKUP($C180,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"'Portfolio Level'!$M$5","v":2021},{"$f":"IF(S180=MAX(Companies!$W$3:$W$17),1,0)","v":0},"","","",null,"Other amusement and recreation activities","9329",5,null,null,null,null,null,null,null,null,null,null,"Research and experimental development on biotechnology","Manufacture of other special-purpose machinery"]
[null,null,{"$f":"IF(ROWS($C$175:C181)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$175:C181),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C181=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C181,$B$3:$F$42,3,FALSE),VLOOKUP($C181,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C181=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C181,$B$3:$F$42,3,FALSE),VLOOKUP($C181,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C181=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C181,$B$3:$F$42,3,FALSE),VLOOKUP($C181,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C181=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C181,$B$3:$F$42,3,FALSE),VLOOKUP($C181,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C181=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C181,$B$3:$F$42,3,FALSE),VLOOKUP($C181,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C181=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C181,$B$3:$F$42,3,FALSE),VLOOKUP($C181,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C181=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C181,$B$3:$F$42,3,FALSE),VLOOKUP($C181,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C181=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C181,$B$3:$F$42,3,FALSE),VLOOKUP($C181,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C181=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C181,$B$3:$F$42,3,FALSE),VLOOKUP($C181,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C181=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C181,$B$3:$F$42,3,FALSE),VLOOKUP($C181,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C181=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C181,$B$3:$F$42,3,FALSE),VLOOKUP($C181,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C181=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C181,$B$3:$F$42,3,FALSE),VLOOKUP($C181,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C181=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C181,$B$3:$F$42,3,FALSE),VLOOKUP($C181,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C181=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C181,$B$3:$F$42,3,FALSE),VLOOKUP($C181,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C181=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C181,$B$3:$F$42,3,FALSE),VLOOKUP($C181,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"'Portfolio Level'!$M$5","v":2021},{"$f":"IF(S181=MAX(Companies!$W$3:$W$17),1,0)","v":0},"","","",null,"Other building and industrial cleaning activities","8122",5,null,null,null,null,null,null,null,null,null,null,"Research and experimental development on natural sciences and engineering","Manufacture of other special-purpose machinery nec"]
[null,null,{"$f":"IF(ROWS($C$175:C182)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$175:C182),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C182=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C182,$B$3:$F$42,3,FALSE),VLOOKUP($C182,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C182=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C182,$B$3:$F$42,3,FALSE),VLOOKUP($C182,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C182=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C182,$B$3:$F$42,3,FALSE),VLOOKUP($C182,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C182=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C182,$B$3:$F$42,3,FALSE),VLOOKUP($C182,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C182=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C182,$B$3:$F$42,3,FALSE),VLOOKUP($C182,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C182=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C182,$B$3:$F$42,3,FALSE),VLOOKUP($C182,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C182=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C182,$B$3:$F$42,3,FALSE),VLOOKUP($C182,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C182=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C182,$B$3:$F$42,3,FALSE),VLOOKUP($C182,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C182=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C182,$B$3:$F$42,3,FALSE),VLOOKUP($C182,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C182=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C182,$B$3:$F$42,3,FALSE),VLOOKUP($C182,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C182=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C182,$B$3:$F$42,3,FALSE),VLOOKUP($C182,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C182=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C182,$B$3:$F$42,3,FALSE),VLOOKUP($C182,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C182=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C182,$B$3:$F$42,3,FALSE),VLOOKUP($C182,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C182=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C182,$B$3:$F$42,3,FALSE),VLOOKUP($C182,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C182=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C182,$B$3:$F$42,3,FALSE),VLOOKUP($C182,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"'Portfolio Level'!$M$5","v":2021},{"$f":"IF(S182=MAX(Companies!$W$3:$W$17),1,0)","v":0},"","","",null,"Other business support service activities nec","8299",5,null,null,null,null,null,null,null,null,null,null,"Research and experimental development on social sciences and humanities","Manufacture of other tanks, reservoirs and containers of metal"]
[null,null,{"$f":"IF(ROWS($C$175:C183)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$175:C183),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C183=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C183,$B$3:$F$42,3,FALSE),VLOOKUP($C183,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C183=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C183,$B$3:$F$42,3,FALSE),VLOOKUP($C183,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C183=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C183,$B$3:$F$42,3,FALSE),VLOOKUP($C183,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C183=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C183,$B$3:$F$42,3,FALSE),VLOOKUP($C183,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C183=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C183,$B$3:$F$42,3,FALSE),VLOOKUP($C183,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C183=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C183,$B$3:$F$42,3,FALSE),VLOOKUP($C183,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C183=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C183,$B$3:$F$42,3,FALSE),VLOOKUP($C183,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C183=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C183,$B$3:$F$42,3,FALSE),VLOOKUP($C183,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C183=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C183,$B$3:$F$42,3,FALSE),VLOOKUP($C183,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C183=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C183,$B$3:$F$42,3,FALSE),VLOOKUP($C183,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C183=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C183,$B$3:$F$42,3,FALSE),VLOOKUP($C183,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C183=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C183,$B$3:$F$42,3,FALSE),VLOOKUP($C183,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C183=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C183,$B$3:$F$42,3,FALSE),VLOOKUP($C183,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C183=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C183,$B$3:$F$42,3,FALSE),VLOOKUP($C183,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C183=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C183,$B$3:$F$42,3,FALSE),VLOOKUP($C183,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"'Portfolio Level'!$M$5","v":2021},{"$f":"IF(S183=MAX(Companies!$W$3:$W$17),1,0)","v":0},"","","",null,"Other cleaning activities","8129",5,null,null,null,null,null,null,null,null,null,null,"Residential care activities","Manufacture of other taps and valves"]
[null,null,{"$f":"IF(ROWS($C$175:C184)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$175:C184),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C184=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C184,$B$3:$F$42,3,FALSE),VLOOKUP($C184,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C184=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C184,$B$3:$F$42,3,FALSE),VLOOKUP($C184,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C184=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C184,$B$3:$F$42,3,FALSE),VLOOKUP($C184,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C184=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C184,$B$3:$F$42,3,FALSE),VLOOKUP($C184,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C184=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C184,$B$3:$F$42,3,FALSE),VLOOKUP($C184,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C184=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C184,$B$3:$F$42,3,FALSE),VLOOKUP($C184,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C184=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C184,$B$3:$F$42,3,FALSE),VLOOKUP($C184,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C184=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C184,$B$3:$F$42,3,FALSE),VLOOKUP($C184,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C184=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C184,$B$3:$F$42,3,FALSE),VLOOKUP($C184,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C184=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C184,$B$3:$F$42,3,FALSE),VLOOKUP($C184,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C184=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C184,$B$3:$F$42,3,FALSE),VLOOKUP($C184,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C184=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C184,$B$3:$F$42,3,FALSE),VLOOKUP($C184,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C184=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C184,$B$3:$F$42,3,FALSE),VLOOKUP($C184,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C184=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C184,$B$3:$F$42,3,FALSE),VLOOKUP($C184,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C184=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C184,$B$3:$F$42,3,FALSE),VLOOKUP($C184,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"'Portfolio Level'!$M$5","v":2021},{"$f":"IF(S184=MAX(Companies!$W$3:$W$17),1,0)","v":0},"","","",null,"Other education nec","8559",5,null,null,null,null,null,null,null,null,null,null,"Residential care activities for mental retardation, mental health and substance abuse","Manufacture of other technical ceramic products"]
[null,null,{"$f":"IF(ROWS($C$175:C185)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$175:C185),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C185=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C185,$B$3:$F$42,3,FALSE),VLOOKUP($C185,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C185=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C185,$B$3:$F$42,3,FALSE),VLOOKUP($C185,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C185=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C185,$B$3:$F$42,3,FALSE),VLOOKUP($C185,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C185=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C185,$B$3:$F$42,3,FALSE),VLOOKUP($C185,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C185=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C185,$B$3:$F$42,3,FALSE),VLOOKUP($C185,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C185=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C185,$B$3:$F$42,3,FALSE),VLOOKUP($C185,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C185=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C185,$B$3:$F$42,3,FALSE),VLOOKUP($C185,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C185=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C185,$B$3:$F$42,3,FALSE),VLOOKUP($C185,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C185=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C185,$B$3:$F$42,3,FALSE),VLOOKUP($C185,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C185=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C185,$B$3:$F$42,3,FALSE),VLOOKUP($C185,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C185=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C185,$B$3:$F$42,3,FALSE),VLOOKUP($C185,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C185=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C185,$B$3:$F$42,3,FALSE),VLOOKUP($C185,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C185=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C185,$B$3:$F$42,3,FALSE),VLOOKUP($C185,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C185=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C185,$B$3:$F$42,3,FALSE),VLOOKUP($C185,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C185=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C185,$B$3:$F$42,3,FALSE),VLOOKUP($C185,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"'Portfolio Level'!$M$5","v":2021},{"$f":"IF(S185=MAX(Companies!$W$3:$W$17),1,0)","v":0},"","","",null,"Other food service activities","5629",5,null,null,null,null,null,null,null,null,null,null,"Residential care activities for the elderly and disabled","Manufacture of other textiles nec"]
[null,null,{"$f":"IF(ROWS($C$175:C186)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$175:C186),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C186=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C186,$B$3:$F$42,3,FALSE),VLOOKUP($C186,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C186=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C186,$B$3:$F$42,3,FALSE),VLOOKUP($C186,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C186=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C186,$B$3:$F$42,3,FALSE),VLOOKUP($C186,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C186=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C186,$B$3:$F$42,3,FALSE),VLOOKUP($C186,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C186=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C186,$B$3:$F$42,3,FALSE),VLOOKUP($C186,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C186=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C186,$B$3:$F$42,3,FALSE),VLOOKUP($C186,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C186=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C186,$B$3:$F$42,3,FALSE),VLOOKUP($C186,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C186=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C186,$B$3:$F$42,3,FALSE),VLOOKUP($C186,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C186=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C186,$B$3:$F$42,3,FALSE),VLOOKUP($C186,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C186=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C186,$B$3:$F$42,3,FALSE),VLOOKUP($C186,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C186=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C186,$B$3:$F$42,3,FALSE),VLOOKUP($C186,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C186=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C186,$B$3:$F$42,3,FALSE),VLOOKUP($C186,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C186=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C186,$B$3:$F$42,3,FALSE),VLOOKUP($C186,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C186=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C186,$B$3:$F$42,3,FALSE),VLOOKUP($C186,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C186=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C186,$B$3:$F$42,3,FALSE),VLOOKUP($C186,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"'Portfolio Level'!$M$5","v":2021},{"$f":"IF(S186=MAX(Companies!$W$3:$W$17),1,0)","v":0},"","","",null,"Other human health activities","8690",5,null,null,null,null,null,null,null,null,null,null,"Residential nursing care activities","Manufacture of other transport equipment nec"]
[null,null,{"$f":"IF(ROWS($C$175:C187)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$175:C187),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C187=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C187,$B$3:$F$42,3,FALSE),VLOOKUP($C187,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C187=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C187,$B$3:$F$42,3,FALSE),VLOOKUP($C187,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C187=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C187,$B$3:$F$42,3,FALSE),VLOOKUP($C187,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C187=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C187,$B$3:$F$42,3,FALSE),VLOOKUP($C187,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C187=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C187,$B$3:$F$42,3,FALSE),VLOOKUP($C187,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C187=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C187,$B$3:$F$42,3,FALSE),VLOOKUP($C187,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C187=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C187,$B$3:$F$42,3,FALSE),VLOOKUP($C187,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C187=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C187,$B$3:$F$42,3,FALSE),VLOOKUP($C187,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C187=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C187,$B$3:$F$42,3,FALSE),VLOOKUP($C187,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C187=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C187,$B$3:$F$42,3,FALSE),VLOOKUP($C187,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C187=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C187,$B$3:$F$42,3,FALSE),VLOOKUP($C187,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C187=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C187,$B$3:$F$42,3,FALSE),VLOOKUP($C187,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C187=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C187,$B$3:$F$42,3,FALSE),VLOOKUP($C187,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C187=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C187,$B$3:$F$42,3,FALSE),VLOOKUP($C187,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C187=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C187,$B$3:$F$42,3,FALSE),VLOOKUP($C187,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"'Portfolio Level'!$M$5","v":2021},{"$f":"IF(S187=MAX(Companies!$W$3:$W$17),1,0)","v":0},"","","",null,"Other human resources provision","7830",5,null,null,null,null,null,null,null,null,null,null,"Restaurants and mobile food service activities","Manufacture of other wearing apparel and accessories"]
[null,null,{"$f":"IF(ROWS($C$175:C188)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$175:C188),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C188=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C188,$B$3:$F$42,3,FALSE),VLOOKUP($C188,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C188=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C188,$B$3:$F$42,3,FALSE),VLOOKUP($C188,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C188=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C188,$B$3:$F$42,3,FALSE),VLOOKUP($C188,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C188=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C188,$B$3:$F$42,3,FALSE),VLOOKUP($C188,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C188=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C188,$B$3:$F$42,3,FALSE),VLOOKUP($C188,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C188=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C188,$B$3:$F$42,3,FALSE),VLOOKUP($C188,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C188=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C188,$B$3:$F$42,3,FALSE),VLOOKUP($C188,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C188=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C188,$B$3:$F$42,3,FALSE),VLOOKUP($C188,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C188=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C188,$B$3:$F$42,3,FALSE),VLOOKUP($C188,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C188=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C188,$B$3:$F$42,3,FALSE),VLOOKUP($C188,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C188=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C188,$B$3:$F$42,3,FALSE),VLOOKUP($C188,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C188=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C188,$B$3:$F$42,3,FALSE),VLOOKUP($C188,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C188=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C188,$B$3:$F$42,3,FALSE),VLOOKUP($C188,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C188=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C188,$B$3:$F$42,3,FALSE),VLOOKUP($C188,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C188=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C188,$B$3:$F$42,3,FALSE),VLOOKUP($C188,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"'Portfolio Level'!$M$5","v":2021},{"$f":"IF(S188=MAX(Companies!$W$3:$W$17),1,0)","v":0},"","","",null,"Other information service activities nec","6399",5,null,null,null,null,null,null,null,null,null,null,"Retail sale in non-specialised stores","Manufacture of ovens, furnaces and furnace burners"]
[null,null,{"$f":"IF(ROWS($C$175:C189)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$175:C189),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C189=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C189,$B$3:$F$42,3,FALSE),VLOOKUP($C189,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C189=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C189,$B$3:$F$42,3,FALSE),VLOOKUP($C189,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C189=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C189,$B$3:$F$42,3,FALSE),VLOOKUP($C189,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C189=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C189,$B$3:$F$42,3,FALSE),VLOOKUP($C189,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C189=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C189,$B$3:$F$42,3,FALSE),VLOOKUP($C189,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C189=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C189,$B$3:$F$42,3,FALSE),VLOOKUP($C189,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C189=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C189,$B$3:$F$42,3,FALSE),VLOOKUP($C189,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C189=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C189,$B$3:$F$42,3,FALSE),VLOOKUP($C189,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C189=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C189,$B$3:$F$42,3,FALSE),VLOOKUP($C189,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C189=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C189,$B$3:$F$42,3,FALSE),VLOOKUP($C189,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C189=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C189,$B$3:$F$42,3,FALSE),VLOOKUP($C189,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C189=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C189,$B$3:$F$42,3,FALSE),VLOOKUP($C189,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C189=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C189,$B$3:$F$42,3,FALSE),VLOOKUP($C189,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C189=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C189,$B$3:$F$42,3,FALSE),VLOOKUP($C189,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C189=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C189,$B$3:$F$42,3,FALSE),VLOOKUP($C189,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"'Portfolio Level'!$M$5","v":2021},{"$f":"IF(S189=MAX(Companies!$W$3:$W$17),1,0)","v":0},"","","",null,"Other information technology and computer service activities","6209",5,null,null,null,null,null,null,null,null,null,null,"Retail sale in non-specialised stores with food, beverages or tobacco predominating","Manufacture of paints, varnishes and similar coatings, printing ink and mastics"]
[null,null,{"$f":"IF(ROWS($C$175:C190)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$175:C190),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C190=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C190,$B$3:$F$42,3,FALSE),VLOOKUP($C190,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C190=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C190,$B$3:$F$42,3,FALSE),VLOOKUP($C190,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C190=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C190,$B$3:$F$42,3,FALSE),VLOOKUP($C190,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C190=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C190,$B$3:$F$42,3,FALSE),VLOOKUP($C190,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C190=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C190,$B$3:$F$42,3,FALSE),VLOOKUP($C190,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C190=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C190,$B$3:$F$42,3,FALSE),VLOOKUP($C190,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C190=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C190,$B$3:$F$42,3,FALSE),VLOOKUP($C190,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C190=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C190,$B$3:$F$42,3,FALSE),VLOOKUP($C190,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C190=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C190,$B$3:$F$42,3,FALSE),VLOOKUP($C190,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C190=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C190,$B$3:$F$42,3,FALSE),VLOOKUP($C190,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C190=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C190,$B$3:$F$42,3,FALSE),VLOOKUP($C190,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C190=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C190,$B$3:$F$42,3,FALSE),VLOOKUP($C190,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C190=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C190,$B$3:$F$42,3,FALSE),VLOOKUP($C190,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C190=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C190,$B$3:$F$42,3,FALSE),VLOOKUP($C190,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C190=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C190,$B$3:$F$42,3,FALSE),VLOOKUP($C190,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"'Portfolio Level'!$M$5","v":2021},{"$f":"IF(S190=MAX(Companies!$W$3:$W$17),1,0)","v":0},"","","",null,"Other personal service activities","9600",5,null,null,null,null,null,null,null,null,null,null,"Retail sale of audio and video equipment in specialised stores","Manufacture of paper and paperboard"]
[null,null,{"$f":"IF(ROWS($C$175:C191)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$175:C191),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C191=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C191,$B$3:$F$42,3,FALSE),VLOOKUP($C191,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C191=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C191,$B$3:$F$42,3,FALSE),VLOOKUP($C191,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C191=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C191,$B$3:$F$42,3,FALSE),VLOOKUP($C191,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C191=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C191,$B$3:$F$42,3,FALSE),VLOOKUP($C191,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C191=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C191,$B$3:$F$42,3,FALSE),VLOOKUP($C191,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C191=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C191,$B$3:$F$42,3,FALSE),VLOOKUP($C191,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C191=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C191,$B$3:$F$42,3,FALSE),VLOOKUP($C191,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C191=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C191,$B$3:$F$42,3,FALSE),VLOOKUP($C191,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C191=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C191,$B$3:$F$42,3,FALSE),VLOOKUP($C191,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C191=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C191,$B$3:$F$42,3,FALSE),VLOOKUP($C191,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C191=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C191,$B$3:$F$42,3,FALSE),VLOOKUP($C191,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C191=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C191,$B$3:$F$42,3,FALSE),VLOOKUP($C191,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C191=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C191,$B$3:$F$42,3,FALSE),VLOOKUP($C191,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C191=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C191,$B$3:$F$42,3,FALSE),VLOOKUP($C191,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C191=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C191,$B$3:$F$42,3,FALSE),VLOOKUP($C191,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"'Portfolio Level'!$M$5","v":2021},{"$f":"IF(S191=MAX(Companies!$W$3:$W$17),1,0)","v":0},"","","",null,"Other personal service activities nec","9609",5,null,null,null,null,null,null,null,null,null,null,"Retail sale of automotive fuel in specialised stores","Manufacture of paper stationery"]
[null,null,{"$f":"IF(ROWS($C$175:C192)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$175:C192),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C192=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C192,$B$3:$F$42,3,FALSE),VLOOKUP($C192,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C192=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C192,$B$3:$F$42,3,FALSE),VLOOKUP($C192,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C192=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C192,$B$3:$F$42,3,FALSE),VLOOKUP($C192,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C192=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C192,$B$3:$F$42,3,FALSE),VLOOKUP($C192,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C192=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C192,$B$3:$F$42,3,FALSE),VLOOKUP($C192,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C192=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C192,$B$3:$F$42,3,FALSE),VLOOKUP($C192,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C192=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C192,$B$3:$F$42,3,FALSE),VLOOKUP($C192,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C192=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C192,$B$3:$F$42,3,FALSE),VLOOKUP($C192,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C192=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C192,$B$3:$F$42,3,FALSE),VLOOKUP($C192,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C192=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C192,$B$3:$F$42,3,FALSE),VLOOKUP($C192,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C192=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C192,$B$3:$F$42,3,FALSE),VLOOKUP($C192,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C192=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C192,$B$3:$F$42,3,FALSE),VLOOKUP($C192,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C192=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C192,$B$3:$F$42,3,FALSE),VLOOKUP($C192,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C192=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C192,$B$3:$F$42,3,FALSE),VLOOKUP($C192,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C192=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C192,$B$3:$F$42,3,FALSE),VLOOKUP($C192,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"'Portfolio Level'!$M$5","v":2021},{"$f":"IF(S192=MAX(Companies!$W$3:$W$17),1,0)","v":0},"","","",null,"Other professional, scientific and technical activities","7400",5,null,null,null,null,null,null,null,null,null,null,"Retail sale of beverages in specialised stores","Manufacture of parts and accessories for motor vehicles"]
[null,null,{"$f":"IF(ROWS($C$175:C193)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$175:C193),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C193=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C193,$B$3:$F$42,3,FALSE),VLOOKUP($C193,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C193=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C193,$B$3:$F$42,3,FALSE),VLOOKUP($C193,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C193=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C193,$B$3:$F$42,3,FALSE),VLOOKUP($C193,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C193=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C193,$B$3:$F$42,3,FALSE),VLOOKUP($C193,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C193=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C193,$B$3:$F$42,3,FALSE),VLOOKUP($C193,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C193=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C193,$B$3:$F$42,3,FALSE),VLOOKUP($C193,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C193=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C193,$B$3:$F$42,3,FALSE),VLOOKUP($C193,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C193=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C193,$B$3:$F$42,3,FALSE),VLOOKUP($C193,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C193=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C193,$B$3:$F$42,3,FALSE),VLOOKUP($C193,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C193=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C193,$B$3:$F$42,3,FALSE),VLOOKUP($C193,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C193=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C193,$B$3:$F$42,3,FALSE),VLOOKUP($C193,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C193=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C193,$B$3:$F$42,3,FALSE),VLOOKUP($C193,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C193=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C193,$B$3:$F$42,3,FALSE),VLOOKUP($C193,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C193=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C193,$B$3:$F$42,3,FALSE),VLOOKUP($C193,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C193=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C193,$B$3:$F$42,3,FALSE),VLOOKUP($C193,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"'Portfolio Level'!$M$5","v":2021},{"$f":"IF(S193=MAX(Companies!$W$3:$W$17),1,0)","v":0},"","","",null,"Other professional, scientific and technical activities nec","7490",5,null,null,null,null,null,null,null,null,null,null,"Retail sale of books in specialised stores","Manufacture of pesticides and other agrochemical products"]
[null,null,{"$f":"IF(ROWS($C$175:C194)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$175:C194),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C194=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C194,$B$3:$F$42,3,FALSE),VLOOKUP($C194,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C194=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C194,$B$3:$F$42,3,FALSE),VLOOKUP($C194,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C194=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C194,$B$3:$F$42,3,FALSE),VLOOKUP($C194,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C194=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C194,$B$3:$F$42,3,FALSE),VLOOKUP($C194,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C194=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C194,$B$3:$F$42,3,FALSE),VLOOKUP($C194,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C194=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C194,$B$3:$F$42,3,FALSE),VLOOKUP($C194,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C194=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C194,$B$3:$F$42,3,FALSE),VLOOKUP($C194,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C194=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C194,$B$3:$F$42,3,FALSE),VLOOKUP($C194,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C194=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C194,$B$3:$F$42,3,FALSE),VLOOKUP($C194,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C194=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C194,$B$3:$F$42,3,FALSE),VLOOKUP($C194,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C194=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C194,$B$3:$F$42,3,FALSE),VLOOKUP($C194,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C194=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C194,$B$3:$F$42,3,FALSE),VLOOKUP($C194,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C194=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C194,$B$3:$F$42,3,FALSE),VLOOKUP($C194,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C194=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C194,$B$3:$F$42,3,FALSE),VLOOKUP($C194,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C194=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C194,$B$3:$F$42,3,FALSE),VLOOKUP($C194,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"'Portfolio Level'!$M$5","v":2021},{"$f":"IF(S194=MAX(Companies!$W$3:$W$17),1,0)","v":0},"","","",null,"Other publishing activities","5819",5,null,null,null,null,null,null,null,null,null,null,"Retail sale of bread, cakes, flour confectionery and sugar confectionery in specialised stores","Manufacture of pharmaceutical preparations"]
[null,null,{"$f":"IF(ROWS($C$175:C195)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$175:C195),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C195=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C195,$B$3:$F$42,3,FALSE),VLOOKUP($C195,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C195=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C195,$B$3:$F$42,3,FALSE),VLOOKUP($C195,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C195=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C195,$B$3:$F$42,3,FALSE),VLOOKUP($C195,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C195=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C195,$B$3:$F$42,3,FALSE),VLOOKUP($C195,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C195=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C195,$B$3:$F$42,3,FALSE),VLOOKUP($C195,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C195=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C195,$B$3:$F$42,3,FALSE),VLOOKUP($C195,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C195=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C195,$B$3:$F$42,3,FALSE),VLOOKUP($C195,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C195=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C195,$B$3:$F$42,3,FALSE),VLOOKUP($C195,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C195=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C195,$B$3:$F$42,3,FALSE),VLOOKUP($C195,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C195=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C195,$B$3:$F$42,3,FALSE),VLOOKUP($C195,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C195=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C195,$B$3:$F$42,3,FALSE),VLOOKUP($C195,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C195=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C195,$B$3:$F$42,3,FALSE),VLOOKUP($C195,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C195=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C195,$B$3:$F$42,3,FALSE),VLOOKUP($C195,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C195=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C195,$B$3:$F$42,3,FALSE),VLOOKUP($C195,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C195=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C195,$B$3:$F$42,3,FALSE),VLOOKUP($C195,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"'Portfolio Level'!$M$5","v":2021},{"$f":"IF(S195=MAX(Companies!$W$3:$W$17),1,0)","v":0},"","","",null,"Other research and experimental development on natural sciences and engineering","7219",5,null,null,null,null,null,null,null,null,null,null,"Retail sale of clothing in specialised stores","Manufacture of plastic packing goods"]
[null,null,{"$f":"IF(ROWS($C$175:C196)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$175:C196),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C196=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C196,$B$3:$F$42,3,FALSE),VLOOKUP($C196,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C196=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C196,$B$3:$F$42,3,FALSE),VLOOKUP($C196,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C196=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C196,$B$3:$F$42,3,FALSE),VLOOKUP($C196,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C196=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C196,$B$3:$F$42,3,FALSE),VLOOKUP($C196,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C196=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C196,$B$3:$F$42,3,FALSE),VLOOKUP($C196,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C196=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C196,$B$3:$F$42,3,FALSE),VLOOKUP($C196,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C196=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C196,$B$3:$F$42,3,FALSE),VLOOKUP($C196,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C196=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C196,$B$3:$F$42,3,FALSE),VLOOKUP($C196,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C196=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C196,$B$3:$F$42,3,FALSE),VLOOKUP($C196,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C196=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C196,$B$3:$F$42,3,FALSE),VLOOKUP($C196,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C196=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C196,$B$3:$F$42,3,FALSE),VLOOKUP($C196,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C196=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C196,$B$3:$F$42,3,FALSE),VLOOKUP($C196,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C196=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C196,$B$3:$F$42,3,FALSE),VLOOKUP($C196,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C196=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C196,$B$3:$F$42,3,FALSE),VLOOKUP($C196,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C196=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C196,$B$3:$F$42,3,FALSE),VLOOKUP($C196,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"'Portfolio Level'!$M$5","v":2021},{"$f":"IF(S196=MAX(Companies!$W$3:$W$17),1,0)","v":0},"","","",null,"Other reservation service and related activities","7990",5,null,null,null,null,null,null,null,null,null,null,"Retail sale of computers, peripheral units and software in specialised stores","Manufacture of plastic plates, sheets, tubes and profiles"]
[null,null,{"$f":"IF(ROWS($C$175:C197)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$175:C197),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C197=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C197,$B$3:$F$42,3,FALSE),VLOOKUP($C197,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C197=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C197,$B$3:$F$42,3,FALSE),VLOOKUP($C197,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C197=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C197,$B$3:$F$42,3,FALSE),VLOOKUP($C197,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C197=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C197,$B$3:$F$42,3,FALSE),VLOOKUP($C197,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C197=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C197,$B$3:$F$42,3,FALSE),VLOOKUP($C197,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C197=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C197,$B$3:$F$42,3,FALSE),VLOOKUP($C197,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C197=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C197,$B$3:$F$42,3,FALSE),VLOOKUP($C197,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C197=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C197,$B$3:$F$42,3,FALSE),VLOOKUP($C197,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C197=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C197,$B$3:$F$42,3,FALSE),VLOOKUP($C197,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C197=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C197,$B$3:$F$42,3,FALSE),VLOOKUP($C197,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C197=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C197,$B$3:$F$42,3,FALSE),VLOOKUP($C197,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C197=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C197,$B$3:$F$42,3,FALSE),VLOOKUP($C197,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C197=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C197,$B$3:$F$42,3,FALSE),VLOOKUP($C197,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C197=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C197,$B$3:$F$42,3,FALSE),VLOOKUP($C197,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C197=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C197,$B$3:$F$42,3,FALSE),VLOOKUP($C197,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"'Portfolio Level'!$M$5","v":2021},{"$f":"IF(S197=MAX(Companies!$W$3:$W$17),1,0)","v":0},"","","",null,"Other residential care activities","8790",5,null,null,null,null,null,null,null,null,null,null,"Retail sale of cosmetic and toilet articles in specialised stores","Manufacture of plastics in primary forms"]
[null,null,{"$f":"IF(ROWS($C$175:C198)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$175:C198),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C198=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C198,$B$3:$F$42,3,FALSE),VLOOKUP($C198,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C198=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C198,$B$3:$F$42,3,FALSE),VLOOKUP($C198,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C198=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C198,$B$3:$F$42,3,FALSE),VLOOKUP($C198,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C198=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C198,$B$3:$F$42,3,FALSE),VLOOKUP($C198,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C198=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C198,$B$3:$F$42,3,FALSE),VLOOKUP($C198,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C198=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C198,$B$3:$F$42,3,FALSE),VLOOKUP($C198,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C198=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C198,$B$3:$F$42,3,FALSE),VLOOKUP($C198,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C198=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C198,$B$3:$F$42,3,FALSE),VLOOKUP($C198,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C198=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C198,$B$3:$F$42,3,FALSE),VLOOKUP($C198,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C198=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C198,$B$3:$F$42,3,FALSE),VLOOKUP($C198,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C198=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C198,$B$3:$F$42,3,FALSE),VLOOKUP($C198,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C198=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C198,$B$3:$F$42,3,FALSE),VLOOKUP($C198,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C198=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C198,$B$3:$F$42,3,FALSE),VLOOKUP($C198,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C198=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C198,$B$3:$F$42,3,FALSE),VLOOKUP($C198,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C198=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C198,$B$3:$F$42,3,FALSE),VLOOKUP($C198,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"'Portfolio Level'!$M$5","v":2021},{"$f":"IF(S198=MAX(Companies!$W$3:$W$17),1,0)","v":0},"","","",null,"Other retail sale in non-specialised stores","4719",5,null,null,null,null,null,null,null,null,null,null,"Retail sale of cultural and recreation goods in specialised stores","Manufacture of plastics products"]
[null,null,{"$f":"IF(ROWS($C$175:C199)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$175:C199),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C199=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C199,$B$3:$F$42,3,FALSE),VLOOKUP($C199,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C199=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C199,$B$3:$F$42,3,FALSE),VLOOKUP($C199,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C199=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C199,$B$3:$F$42,3,FALSE),VLOOKUP($C199,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C199=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C199,$B$3:$F$42,3,FALSE),VLOOKUP($C199,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C199=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C199,$B$3:$F$42,3,FALSE),VLOOKUP($C199,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C199=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C199,$B$3:$F$42,3,FALSE),VLOOKUP($C199,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C199=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C199,$B$3:$F$42,3,FALSE),VLOOKUP($C199,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C199=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C199,$B$3:$F$42,3,FALSE),VLOOKUP($C199,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C199=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C199,$B$3:$F$42,3,FALSE),VLOOKUP($C199,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C199=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C199,$B$3:$F$42,3,FALSE),VLOOKUP($C199,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C199=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C199,$B$3:$F$42,3,FALSE),VLOOKUP($C199,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C199=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C199,$B$3:$F$42,3,FALSE),VLOOKUP($C199,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C199=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C199,$B$3:$F$42,3,FALSE),VLOOKUP($C199,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C199=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C199,$B$3:$F$42,3,FALSE),VLOOKUP($C199,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C199=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C199,$B$3:$F$42,3,FALSE),VLOOKUP($C199,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"'Portfolio Level'!$M$5","v":2021},{"$f":"IF(S199=MAX(Companies!$W$3:$W$17),1,0)","v":0},"","","",null,"Other retail sale not in stores, stalls or markets","4799",5,null,null,null,null,null,null,null,null,null,null,"Retail sale of electrical household appliances in specialised stores","Manufacture of prepared animal feeds"]
[null,null,{"$f":"IF(ROWS($C$175:C200)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$175:C200),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C200=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C200,$B$3:$F$42,3,FALSE),VLOOKUP($C200,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C200=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C200,$B$3:$F$42,3,FALSE),VLOOKUP($C200,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C200=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C200,$B$3:$F$42,3,FALSE),VLOOKUP($C200,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C200=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C200,$B$3:$F$42,3,FALSE),VLOOKUP($C200,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C200=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C200,$B$3:$F$42,3,FALSE),VLOOKUP($C200,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C200=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C200,$B$3:$F$42,3,FALSE),VLOOKUP($C200,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C200=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C200,$B$3:$F$42,3,FALSE),VLOOKUP($C200,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C200=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C200,$B$3:$F$42,3,FALSE),VLOOKUP($C200,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C200=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C200,$B$3:$F$42,3,FALSE),VLOOKUP($C200,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C200=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C200,$B$3:$F$42,3,FALSE),VLOOKUP($C200,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C200=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C200,$B$3:$F$42,3,FALSE),VLOOKUP($C200,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C200=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C200,$B$3:$F$42,3,FALSE),VLOOKUP($C200,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C200=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C200,$B$3:$F$42,3,FALSE),VLOOKUP($C200,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C200=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C200,$B$3:$F$42,3,FALSE),VLOOKUP($C200,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C200=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C200,$B$3:$F$42,3,FALSE),VLOOKUP($C200,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"'Portfolio Level'!$M$5","v":2021},{"$f":"IF(S200=MAX(Companies!$W$3:$W$17),1,0)","v":0},"","","",null,"Other retail sale of food in specialised stores","4729",5,null,null,null,null,null,null,null,null,null,null,"Retail sale of fish, crustaceans and molluscs in specialised stores","Manufacture of prepared feeds for farm animals"]
[null,null,{"$f":"IF(ROWS($C$175:C201)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$175:C201),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C201=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C201,$B$3:$F$42,3,FALSE),VLOOKUP($C201,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C201=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C201,$B$3:$F$42,3,FALSE),VLOOKUP($C201,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C201=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C201,$B$3:$F$42,3,FALSE),VLOOKUP($C201,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C201=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C201,$B$3:$F$42,3,FALSE),VLOOKUP($C201,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C201=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C201,$B$3:$F$42,3,FALSE),VLOOKUP($C201,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C201=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C201,$B$3:$F$42,3,FALSE),VLOOKUP($C201,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C201=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C201,$B$3:$F$42,3,FALSE),VLOOKUP($C201,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C201=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C201,$B$3:$F$42,3,FALSE),VLOOKUP($C201,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C201=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C201,$B$3:$F$42,3,FALSE),VLOOKUP($C201,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C201=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C201,$B$3:$F$42,3,FALSE),VLOOKUP($C201,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C201=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C201,$B$3:$F$42,3,FALSE),VLOOKUP($C201,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C201=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C201,$B$3:$F$42,3,FALSE),VLOOKUP($C201,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C201=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C201,$B$3:$F$42,3,FALSE),VLOOKUP($C201,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C201=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C201,$B$3:$F$42,3,FALSE),VLOOKUP($C201,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C201=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C201,$B$3:$F$42,3,FALSE),VLOOKUP($C201,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"'Portfolio Level'!$M$5","v":2021},{"$f":"IF(S201=MAX(Companies!$W$3:$W$17),1,0)","v":0},"","","",null,"Other retail sale of new goods in specialised stores","4778",5,null,null,null,null,null,null,null,null,null,null,"Retail sale of flowers, plants, seeds, fertilisers, pet animals and pet food in specialised stores","Manufacture of prepared pet foods"]
[null,null,{"$f":"IF(ROWS($C$175:C202)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$175:C202),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C202=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C202,$B$3:$F$42,3,FALSE),VLOOKUP($C202,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C202=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C202,$B$3:$F$42,3,FALSE),VLOOKUP($C202,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C202=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C202,$B$3:$F$42,3,FALSE),VLOOKUP($C202,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C202=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C202,$B$3:$F$42,3,FALSE),VLOOKUP($C202,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C202=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C202,$B$3:$F$42,3,FALSE),VLOOKUP($C202,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C202=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C202,$B$3:$F$42,3,FALSE),VLOOKUP($C202,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C202=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C202,$B$3:$F$42,3,FALSE),VLOOKUP($C202,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C202=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C202,$B$3:$F$42,3,FALSE),VLOOKUP($C202,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C202=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C202,$B$3:$F$42,3,FALSE),VLOOKUP($C202,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C202=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C202,$B$3:$F$42,3,FALSE),VLOOKUP($C202,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C202=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C202,$B$3:$F$42,3,FALSE),VLOOKUP($C202,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C202=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C202,$B$3:$F$42,3,FALSE),VLOOKUP($C202,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C202=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C202,$B$3:$F$42,3,FALSE),VLOOKUP($C202,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C202=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C202,$B$3:$F$42,3,FALSE),VLOOKUP($C202,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C202=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C202,$B$3:$F$42,3,FALSE),VLOOKUP($C202,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"'Portfolio Level'!$M$5","v":2021},{"$f":"IF(S202=MAX(Companies!$W$3:$W$17),1,0)","v":0},"","","",null,"Other social work activities without accommodation","8890",5,null,null,null,null,null,null,null,null,null,null,"Retail sale of food, beverages and tobacco in specialised stores","Manufacture of pulp"]
[null,null,{"$f":"IF(ROWS($C$175:C203)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$175:C203),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C203=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C203,$B$3:$F$42,3,FALSE),VLOOKUP($C203,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C203=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C203,$B$3:$F$42,3,FALSE),VLOOKUP($C203,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C203=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C203,$B$3:$F$42,3,FALSE),VLOOKUP($C203,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C203=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C203,$B$3:$F$42,3,FALSE),VLOOKUP($C203,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C203=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C203,$B$3:$F$42,3,FALSE),VLOOKUP($C203,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C203=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C203,$B$3:$F$42,3,FALSE),VLOOKUP($C203,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C203=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C203,$B$3:$F$42,3,FALSE),VLOOKUP($C203,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C203=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C203,$B$3:$F$42,3,FALSE),VLOOKUP($C203,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C203=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C203,$B$3:$F$42,3,FALSE),VLOOKUP($C203,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C203=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C203,$B$3:$F$42,3,FALSE),VLOOKUP($C203,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C203=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C203,$B$3:$F$42,3,FALSE),VLOOKUP($C203,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C203=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C203,$B$3:$F$42,3,FALSE),VLOOKUP($C203,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C203=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C203,$B$3:$F$42,3,FALSE),VLOOKUP($C203,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C203=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C203,$B$3:$F$42,3,FALSE),VLOOKUP($C203,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C203=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C203,$B$3:$F$42,3,FALSE),VLOOKUP($C203,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"'Portfolio Level'!$M$5","v":2021},{"$f":"IF(S203=MAX(Companies!$W$3:$W$17),1,0)","v":0},"","","",null,"Other social work activities without accommodation nec","8899",5,null,null,null,null,null,null,null,null,null,null,"Retail sale of footwear and leather goods in specialised stores","Manufacture of pulp, paper and paperboard"]
[null,null,{"$f":"IF(ROWS($C$175:C204)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$175:C204),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C204=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C204,$B$3:$F$42,3,FALSE),VLOOKUP($C204,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C204=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C204,$B$3:$F$42,3,FALSE),VLOOKUP($C204,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C204=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C204,$B$3:$F$42,3,FALSE),VLOOKUP($C204,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C204=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C204,$B$3:$F$42,3,FALSE),VLOOKUP($C204,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C204=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C204,$B$3:$F$42,3,FALSE),VLOOKUP($C204,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C204=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C204,$B$3:$F$42,3,FALSE),VLOOKUP($C204,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C204=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C204,$B$3:$F$42,3,FALSE),VLOOKUP($C204,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C204=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C204,$B$3:$F$42,3,FALSE),VLOOKUP($C204,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C204=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C204,$B$3:$F$42,3,FALSE),VLOOKUP($C204,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C204=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C204,$B$3:$F$42,3,FALSE),VLOOKUP($C204,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C204=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C204,$B$3:$F$42,3,FALSE),VLOOKUP($C204,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C204=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C204,$B$3:$F$42,3,FALSE),VLOOKUP($C204,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C204=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C204,$B$3:$F$42,3,FALSE),VLOOKUP($C204,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C204=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C204,$B$3:$F$42,3,FALSE),VLOOKUP($C204,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C204=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C204,$B$3:$F$42,3,FALSE),VLOOKUP($C204,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"'Portfolio Level'!$M$5","v":2021},{"$f":"IF(S204=MAX(Companies!$W$3:$W$17),1,0)","v":0},"","","",null,"Other software publishing","5829",5,null,null,null,null,null,null,null,null,null,null,"Retail sale of fruit and vegetables in specialised stores","Manufacture of railway locomotives and rolling stock"]
[null,null,{"$f":"IF(ROWS($C$175:C205)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$175:C205),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C205=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C205,$B$3:$F$42,3,FALSE),VLOOKUP($C205,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C205=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C205,$B$3:$F$42,3,FALSE),VLOOKUP($C205,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C205=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C205,$B$3:$F$42,3,FALSE),VLOOKUP($C205,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C205=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C205,$B$3:$F$42,3,FALSE),VLOOKUP($C205,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C205=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C205,$B$3:$F$42,3,FALSE),VLOOKUP($C205,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C205=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C205,$B$3:$F$42,3,FALSE),VLOOKUP($C205,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C205=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C205,$B$3:$F$42,3,FALSE),VLOOKUP($C205,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C205=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C205,$B$3:$F$42,3,FALSE),VLOOKUP($C205,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C205=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C205,$B$3:$F$42,3,FALSE),VLOOKUP($C205,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C205=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C205,$B$3:$F$42,3,FALSE),VLOOKUP($C205,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C205=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C205,$B$3:$F$42,3,FALSE),VLOOKUP($C205,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C205=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C205,$B$3:$F$42,3,FALSE),VLOOKUP($C205,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C205=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C205,$B$3:$F$42,3,FALSE),VLOOKUP($C205,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C205=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C205,$B$3:$F$42,3,FALSE),VLOOKUP($C205,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C205=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C205,$B$3:$F$42,3,FALSE),VLOOKUP($C205,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"'Portfolio Level'!$M$5","v":2021},{"$f":"IF(S205=MAX(Companies!$W$3:$W$17),1,0)","v":0},"","","",null,"Other sports activities","9319",5,null,null,null,null,null,null,null,null,null,null,"Retail sale of furniture, lighting equipment and other household articles in specialised stores","Manufacture of ready-mixed concrete"]
[null,null,{"$f":"IF(ROWS($C$175:C206)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$175:C206),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C206=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C206,$B$3:$F$42,3,FALSE),VLOOKUP($C206,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C206=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C206,$B$3:$F$42,3,FALSE),VLOOKUP($C206,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C206=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C206,$B$3:$F$42,3,FALSE),VLOOKUP($C206,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C206=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C206,$B$3:$F$42,3,FALSE),VLOOKUP($C206,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C206=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C206,$B$3:$F$42,3,FALSE),VLOOKUP($C206,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C206=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C206,$B$3:$F$42,3,FALSE),VLOOKUP($C206,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C206=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C206,$B$3:$F$42,3,FALSE),VLOOKUP($C206,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C206=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C206,$B$3:$F$42,3,FALSE),VLOOKUP($C206,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C206=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C206,$B$3:$F$42,3,FALSE),VLOOKUP($C206,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C206=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C206,$B$3:$F$42,3,FALSE),VLOOKUP($C206,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C206=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C206,$B$3:$F$42,3,FALSE),VLOOKUP($C206,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C206=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C206,$B$3:$F$42,3,FALSE),VLOOKUP($C206,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C206=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C206,$B$3:$F$42,3,FALSE),VLOOKUP($C206,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C206=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C206,$B$3:$F$42,3,FALSE),VLOOKUP($C206,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C206=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C206,$B$3:$F$42,3,FALSE),VLOOKUP($C206,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"'Portfolio Level'!$M$5","v":2021},{"$f":"IF(S206=MAX(Companies!$W$3:$W$17),1,0)","v":0},"","","",null,"Other telecommunications activities","6190",5,null,null,null,null,null,null,null,null,null,null,"Retail sale of hardware, paints and glass in specialised stores","Manufacture of refined petroleum products"]
[null,null,{"$f":"IF(ROWS($C$175:C207)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$175:C207),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C207=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C207,$B$3:$F$42,3,FALSE),VLOOKUP($C207,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C207=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C207,$B$3:$F$42,3,FALSE),VLOOKUP($C207,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C207=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C207,$B$3:$F$42,3,FALSE),VLOOKUP($C207,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C207=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C207,$B$3:$F$42,3,FALSE),VLOOKUP($C207,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C207=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C207,$B$3:$F$42,3,FALSE),VLOOKUP($C207,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C207=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C207,$B$3:$F$42,3,FALSE),VLOOKUP($C207,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C207=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C207,$B$3:$F$42,3,FALSE),VLOOKUP($C207,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C207=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C207,$B$3:$F$42,3,FALSE),VLOOKUP($C207,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C207=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C207,$B$3:$F$42,3,FALSE),VLOOKUP($C207,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C207=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C207,$B$3:$F$42,3,FALSE),VLOOKUP($C207,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C207=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C207,$B$3:$F$42,3,FALSE),VLOOKUP($C207,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C207=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C207,$B$3:$F$42,3,FALSE),VLOOKUP($C207,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C207=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C207,$B$3:$F$42,3,FALSE),VLOOKUP($C207,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C207=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C207,$B$3:$F$42,3,FALSE),VLOOKUP($C207,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C207=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C207,$B$3:$F$42,3,FALSE),VLOOKUP($C207,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"'Portfolio Level'!$M$5","v":2021},{"$f":"IF(S207=MAX(Companies!$W$3:$W$17),1,0)","v":0},"","","",null,"Packaging activities","8292",5,null,null,null,null,null,null,null,null,null,null,"Retail sale of meat and meat products in specialised stores","Manufacture of refractory products"]
[null,null,{"$f":"IF(ROWS($C$175:C208)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$175:C208),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C208=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C208,$B$3:$F$42,3,FALSE),VLOOKUP($C208,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C208=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C208,$B$3:$F$42,3,FALSE),VLOOKUP($C208,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C208=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C208,$B$3:$F$42,3,FALSE),VLOOKUP($C208,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C208=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C208,$B$3:$F$42,3,FALSE),VLOOKUP($C208,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C208=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C208,$B$3:$F$42,3,FALSE),VLOOKUP($C208,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C208=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C208,$B$3:$F$42,3,FALSE),VLOOKUP($C208,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C208=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C208,$B$3:$F$42,3,FALSE),VLOOKUP($C208,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C208=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C208,$B$3:$F$42,3,FALSE),VLOOKUP($C208,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C208=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C208,$B$3:$F$42,3,FALSE),VLOOKUP($C208,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C208=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C208,$B$3:$F$42,3,FALSE),VLOOKUP($C208,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C208=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C208,$B$3:$F$42,3,FALSE),VLOOKUP($C208,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C208=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C208,$B$3:$F$42,3,FALSE),VLOOKUP($C208,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C208=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C208,$B$3:$F$42,3,FALSE),VLOOKUP($C208,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C208=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C208,$B$3:$F$42,3,FALSE),VLOOKUP($C208,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C208=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C208,$B$3:$F$42,3,FALSE),VLOOKUP($C208,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"'Portfolio Level'!$M$5","v":2021},{"$f":"IF(S208=MAX(Companies!$W$3:$W$17),1,0)","v":0},"","","",null,"Performing arts","9001",5,null,null,null,null,null,null,null,null,null,null,"Retail sale of medical and orthopaedic goods in specialised stores","Manufacture of rubber tyres and tubes retreading and rebuilding of rubber tyres"]
[null,null,{"$f":"IF(ROWS($C$175:C209)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$175:C209),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C209=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C209,$B$3:$F$42,3,FALSE),VLOOKUP($C209,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C209=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C209,$B$3:$F$42,3,FALSE),VLOOKUP($C209,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C209=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C209,$B$3:$F$42,3,FALSE),VLOOKUP($C209,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C209=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C209,$B$3:$F$42,3,FALSE),VLOOKUP($C209,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C209=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C209,$B$3:$F$42,3,FALSE),VLOOKUP($C209,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C209=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C209,$B$3:$F$42,3,FALSE),VLOOKUP($C209,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C209=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C209,$B$3:$F$42,3,FALSE),VLOOKUP($C209,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C209=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C209,$B$3:$F$42,3,FALSE),VLOOKUP($C209,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C209=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C209,$B$3:$F$42,3,FALSE),VLOOKUP($C209,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C209=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C209,$B$3:$F$42,3,FALSE),VLOOKUP($C209,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C209=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C209,$B$3:$F$42,3,FALSE),VLOOKUP($C209,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C209=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C209,$B$3:$F$42,3,FALSE),VLOOKUP($C209,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C209=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C209,$B$3:$F$42,3,FALSE),VLOOKUP($C209,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C209=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C209,$B$3:$F$42,3,FALSE),VLOOKUP($C209,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C209=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C209,$B$3:$F$42,3,FALSE),VLOOKUP($C209,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"'Portfolio Level'!$M$5","v":2021},{"$f":"IF(S209=MAX(Companies!$W$3:$W$17),1,0)","v":0},"","","",null,"Photocopying, document preparation and other specialised office support activities","8219",5,null,null,null,null,null,null,null,null,null,null,"Retail sale of newspapers and stationery in specialised stores","Manufacture of rusks and biscuits manufacture of preserved pastry goods and cakes"]
[null,null,{"$f":"IF(ROWS($C$175:C210)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$175:C210),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C210=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C210,$B$3:$F$42,3,FALSE),VLOOKUP($C210,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C210=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C210,$B$3:$F$42,3,FALSE),VLOOKUP($C210,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C210=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C210,$B$3:$F$42,3,FALSE),VLOOKUP($C210,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C210=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C210,$B$3:$F$42,3,FALSE),VLOOKUP($C210,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C210=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C210,$B$3:$F$42,3,FALSE),VLOOKUP($C210,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C210=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C210,$B$3:$F$42,3,FALSE),VLOOKUP($C210,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C210=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C210,$B$3:$F$42,3,FALSE),VLOOKUP($C210,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C210=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C210,$B$3:$F$42,3,FALSE),VLOOKUP($C210,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C210=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C210,$B$3:$F$42,3,FALSE),VLOOKUP($C210,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C210=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C210,$B$3:$F$42,3,FALSE),VLOOKUP($C210,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C210=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C210,$B$3:$F$42,3,FALSE),VLOOKUP($C210,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C210=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C210,$B$3:$F$42,3,FALSE),VLOOKUP($C210,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C210=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C210,$B$3:$F$42,3,FALSE),VLOOKUP($C210,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C210=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C210,$B$3:$F$42,3,FALSE),VLOOKUP($C210,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C210=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C210,$B$3:$F$42,3,FALSE),VLOOKUP($C210,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"'Portfolio Level'!$M$5","v":2021},{"$f":"IF(S210=MAX(Companies!$W$3:$W$17),1,0)","v":0},"","","",null,"Photographic activities","7420",5,null,null,null,null,null,null,null,null,null,null,"Retail sale of other goods in specialised stores","Manufacture of soap and detergents, cleaning and polishing preparations"]
[null,null,{"$f":"IF(ROWS($C$175:C211)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$175:C211),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C211=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C211,$B$3:$F$42,3,FALSE),VLOOKUP($C211,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C211=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C211,$B$3:$F$42,3,FALSE),VLOOKUP($C211,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C211=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C211,$B$3:$F$42,3,FALSE),VLOOKUP($C211,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C211=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C211,$B$3:$F$42,3,FALSE),VLOOKUP($C211,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C211=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C211,$B$3:$F$42,3,FALSE),VLOOKUP($C211,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C211=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C211,$B$3:$F$42,3,FALSE),VLOOKUP($C211,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C211=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C211,$B$3:$F$42,3,FALSE),VLOOKUP($C211,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C211=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C211,$B$3:$F$42,3,FALSE),VLOOKUP($C211,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C211=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C211,$B$3:$F$42,3,FALSE),VLOOKUP($C211,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C211=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C211,$B$3:$F$42,3,FALSE),VLOOKUP($C211,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C211=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C211,$B$3:$F$42,3,FALSE),VLOOKUP($C211,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C211=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C211,$B$3:$F$42,3,FALSE),VLOOKUP($C211,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C211=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C211,$B$3:$F$42,3,FALSE),VLOOKUP($C211,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C211=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C211,$B$3:$F$42,3,FALSE),VLOOKUP($C211,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C211=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C211,$B$3:$F$42,3,FALSE),VLOOKUP($C211,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"'Portfolio Level'!$M$5","v":2021},{"$f":"IF(S211=MAX(Companies!$W$3:$W$17),1,0)","v":0},"","","",null,"Physical well-being activities","9604",5,null,null,null,null,null,null,null,null,null,null,"Retail sale of other household equipment in specialised stores","Manufacture of soft drinks production of mineral waters and other bottled waters"]
[null,null,{"$f":"IF(ROWS($C$175:C212)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$175:C212),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C212=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C212,$B$3:$F$42,3,FALSE),VLOOKUP($C212,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C212=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C212,$B$3:$F$42,3,FALSE),VLOOKUP($C212,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C212=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C212,$B$3:$F$42,3,FALSE),VLOOKUP($C212,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C212=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C212,$B$3:$F$42,3,FALSE),VLOOKUP($C212,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C212=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C212,$B$3:$F$42,3,FALSE),VLOOKUP($C212,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C212=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C212,$B$3:$F$42,3,FALSE),VLOOKUP($C212,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C212=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C212,$B$3:$F$42,3,FALSE),VLOOKUP($C212,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C212=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C212,$B$3:$F$42,3,FALSE),VLOOKUP($C212,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C212=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C212,$B$3:$F$42,3,FALSE),VLOOKUP($C212,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C212=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C212,$B$3:$F$42,3,FALSE),VLOOKUP($C212,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C212=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C212,$B$3:$F$42,3,FALSE),VLOOKUP($C212,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C212=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C212,$B$3:$F$42,3,FALSE),VLOOKUP($C212,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C212=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C212,$B$3:$F$42,3,FALSE),VLOOKUP($C212,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C212=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C212,$B$3:$F$42,3,FALSE),VLOOKUP($C212,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C212=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C212,$B$3:$F$42,3,FALSE),VLOOKUP($C212,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"'Portfolio Level'!$M$5","v":2021},{"$f":"IF(S212=MAX(Companies!$W$3:$W$17),1,0)","v":0},"","","",null,"Post-secondary non-tertiary education","8541",5,null,null,null,null,null,null,null,null,null,null,"Retail sale of second-hand goods in stores","Manufacture of sports goods"]
[null,null,{"$f":"IF(ROWS($C$175:C213)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$175:C213),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C213=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C213,$B$3:$F$42,3,FALSE),VLOOKUP($C213,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C213=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C213,$B$3:$F$42,3,FALSE),VLOOKUP($C213,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C213=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C213,$B$3:$F$42,3,FALSE),VLOOKUP($C213,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C213=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C213,$B$3:$F$42,3,FALSE),VLOOKUP($C213,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C213=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C213,$B$3:$F$42,3,FALSE),VLOOKUP($C213,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C213=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C213,$B$3:$F$42,3,FALSE),VLOOKUP($C213,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C213=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C213,$B$3:$F$42,3,FALSE),VLOOKUP($C213,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C213=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C213,$B$3:$F$42,3,FALSE),VLOOKUP($C213,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C213=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C213,$B$3:$F$42,3,FALSE),VLOOKUP($C213,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C213=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C213,$B$3:$F$42,3,FALSE),VLOOKUP($C213,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C213=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C213,$B$3:$F$42,3,FALSE),VLOOKUP($C213,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C213=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C213,$B$3:$F$42,3,FALSE),VLOOKUP($C213,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C213=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C213,$B$3:$F$42,3,FALSE),VLOOKUP($C213,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C213=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C213,$B$3:$F$42,3,FALSE),VLOOKUP($C213,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C213=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C213,$B$3:$F$42,3,FALSE),VLOOKUP($C213,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"'Portfolio Level'!$M$5","v":2021},{"$f":"IF(S213=MAX(Companies!$W$3:$W$17),1,0)","v":0},"","","",null,"Pre-primary education","8510",5,null,null,null,null,null,null,null,null,null,null,"Retail sale of sporting equipment in specialised stores","Manufacture of steam generators, except central heating hot water boilers"]
[null,null,{"$f":"IF(ROWS($C$175:C214)>MAX(Data!$B$6:$B$605),\"\",INDEX($A$3:$B$42,MATCH(ROWS($C$175:C214),$A$3:$A$42,0),2))","v":""},{"$f":"IFERROR(IF(OR($C214=\"\",D$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C214,$B$3:$F$42,3,FALSE),VLOOKUP($C214,$B$3:$F$42,4,FALSE),D$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C214=\"\",E$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C214,$B$3:$F$42,3,FALSE),VLOOKUP($C214,$B$3:$F$42,4,FALSE),E$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C214=\"\",F$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C214,$B$3:$F$42,3,FALSE),VLOOKUP($C214,$B$3:$F$42,4,FALSE),F$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C214=\"\",G$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C214,$B$3:$F$42,3,FALSE),VLOOKUP($C214,$B$3:$F$42,4,FALSE),G$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C214=\"\",H$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C214,$B$3:$F$42,3,FALSE),VLOOKUP($C214,$B$3:$F$42,4,FALSE),H$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C214=\"\",I$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C214,$B$3:$F$42,3,FALSE),VLOOKUP($C214,$B$3:$F$42,4,FALSE),I$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C214=\"\",J$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C214,$B$3:$F$42,3,FALSE),VLOOKUP($C214,$B$3:$F$42,4,FALSE),J$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C214=\"\",K$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C214,$B$3:$F$42,3,FALSE),VLOOKUP($C214,$B$3:$F$42,4,FALSE),K$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C214=\"\",L$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C214,$B$3:$F$42,3,FALSE),VLOOKUP($C214,$B$3:$F$42,4,FALSE),L$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C214=\"\",M$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C214,$B$3:$F$42,3,FALSE),VLOOKUP($C214,$B$3:$F$42,4,FALSE),M$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C214=\"\",N$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C214,$B$3:$F$42,3,FALSE),VLOOKUP($C214,$B$3:$F$42,4,FALSE),N$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C214=\"\",O$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C214,$B$3:$F$42,3,FALSE),VLOOKUP($C214,$B$3:$F$42,4,FALSE),O$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C214=\"\",P$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C214,$B$3:$F$42,3,FALSE),VLOOKUP($C214,$B$3:$F$42,4,FALSE),P$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C214=\"\",Q$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C214,$B$3:$F$42,3,FALSE),VLOOKUP($C214,$B$3:$F$42,4,FALSE),Q$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"IFERROR(IF(OR($C214=\"\",R$44>(First_Year+Main!$E$14-1)),\"\",IF(INDEX(Data!$A$6:$AD$605,MATCH(_xlfn.CONCAT(VLOOKUP($C214,$B$3:$F$42,3,FALSE),VLOOKUP($C214,$B$3:$F$42,4,FALSE),R$44),Data!$A$6:$A$605,0),30)>0,1,0)),0)","v":""},{"$f":"'Portfolio Level'!$M$5","v":2021},{"$f":"IF(S214=MAX(Companies!$W$3:$W$17),1,0)","v":0},"","","",null,"Primary education","8520",5,null,null,null,null,null,null,null,null,null,null,"Retail sale of telecommunications equipment in specialised stores","Manufacture of structural metal products"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Private security activities","8010",5,null,null,null,null,null,null,null,null,null,null,"Retail sale of textiles in specialised stores","Manufacture of sugar"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Programming and broadcasting activities","6000",5,null,null,null,null,null,null,null,null,null,null,"Retail sale of watches and jewellery in specialised stores","Manufacture of synthetic rubber in primary forms"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Provision of services to the community as a whole","8420",5,null,null,null,null,null,null,null,null,null,null,"Retail sale via mail order houses or via Internet","Manufacture of tanks, reservoirs and containers of metal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public administration and defence compulsory social security","8400",5,null,null,null,null,null,null,null,null,null,null,"Retail sale via stalls and markets","Manufacture of tobacco products"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public order and safety activities","8424",5,null,null,null,null,null,null,null,null,null,null,"Retail sale via stalls and markets of food, beverages and tobacco products","Manufacture of tools"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public relations and communication activities","7021",5,null,null,null,null,null,null,null,null,null,null,"Retail sale via stalls and markets of other goods","Manufacture of tubes, pipes, hollow profiles and related fittings, of steel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Publishing activities","5800",5,null,null,null,null,null,null,null,null,null,null,"Retail sale via stalls and markets of textiles, clothing and footwear","Manufacture of underwear"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Publishing of books, periodicals and other publishing activities","5810",5,null,null,null,null,null,null,null,null,null,null,"Retail trade not in stores, stalls or markets","Manufacture of veneer sheets and wood-based panels"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Publishing of computer games","5821",5,null,null,null,null,null,null,null,null,null,null,"Retail trade of motor vehicle parts and accessories","Manufacture of watches and clocks"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Publishing of directories and mailing lists","5812",5,null,null,null,null,null,null,null,null,null,null,"Retail trade, except of motor vehicles and motorcycles","Manufacture of weapons and ammunition"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Publishing of journals and periodicals","5814",5,null,null,null,null,null,null,null,null,null,null,"Sale of cars and light motor vehicles","Manufacture of wine from grape"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Publishing of newspapers","5813",5,null,null,null,null,null,null,null,null,null,null,"Sale of motor vehicles","Manufacture of wire products, chain and springs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Radio broadcasting","6010",5,null,null,null,null,null,null,null,null,null,null,"Sale of other motor vehicles","Manufacture of wiring devices"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real estate activities","6800",5,null,null,null,null,null,null,null,null,null,null,"Sale, maintenance and repair of motorcycles and related parts and accessories","Manufacture of wooden containers"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real estate activities on a fee or contract basis","6830",5,null,null,null,null,null,null,null,null,null,null,"Satellite telecommunications activities","Manufacture of workwear"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real estate agencies","6831",5,null,null,null,null,null,null,null,null,null,null,"Scientific research and development","Marine aquaculture"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Regulation of and contribution to more efficient operation of businesses","8413",5,null,null,null,null,null,null,null,null,null,null,"Security and investigation activities","Marine fishing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Regulation of the activities of providing health care, education, cultural services and other social services, excluding social security","8412",5,null,null,null,null,null,null,null,null,null,null,"Security systems service activities","Mixed farming"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renting and leasing of agricultural machinery and equipment","7731",5,null,null,null,null,null,null,null,null,null,null,"Social work activities without accommodation","Operation of dairies and cheese making"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renting and leasing of air transport equipment","7735",5,null,null,null,null,null,null,null,null,null,null,"Social work activities without accommodation for the elderly and disabled","Other building completion and finishing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renting and leasing of cars and light motor vehicles","7711",5,null,null,null,null,null,null,null,null,null,null,"Sound recording and music publishing activities","Other construction installation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renting and leasing of construction and civil engineering machinery and equipment","7732",5,null,null,null,null,null,null,null,null,null,null,"Specialised design activities","Other manufacturing nec"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renting and leasing of office machinery and equipment (including computers)","7733",5,null,null,null,null,null,null,null,null,null,null,"Specialist medical practice activities","Other non-ferrous metal production"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renting and leasing of other machinery, equipment and tangible goods nec","7739",5,null,null,null,null,null,null,null,null,null,null,"Sports activities","Other printing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renting and leasing of other personal and household goods","7729",5,null,null,null,null,null,null,null,null,null,null,"Sports activities and amusement and recreation activities","Other processing and preserving of fruit and vegetables"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renting and leasing of personal and household goods","7720",5,null,null,null,null,null,null,null,null,null,null,"Sports and recreation education","Other specialised construction activities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renting and leasing of recreational and sports goods","7721",5,null,null,null,null,null,null,null,null,null,null,"Support activities to performing arts","Other specialised construction activities nec"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renting and leasing of trucks","7712",5,null,null,null,null,null,null,null,null,null,null,"Technical and vocational secondary education","Painting and glazing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renting and leasing of water transport equipment","7734",5,null,null,null,null,null,null,null,null,null,null,"Technical testing and analysis","Plant propagation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renting and operating of own or leased real estate","6820",5,null,null,null,null,null,null,null,null,null,null,"Telecommunications","Plastering"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Repair of computers and peripheral equipment","9511",5,null,null,null,null,null,null,null,null,null,null,"Television programming and broadcasting activities","Plumbing, heat and air conditioning installation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Repair of consumer electronics","9521",5,null,null,null,null,null,null,null,null,null,null,"Temporary employment agency activities","Post-harvest crop activities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Repair of footwear and leather goods","9523",5,null,null,null,null,null,null,null,null,null,null,"Tertiary education","Precious metals production"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Repair of household appliances and home and garden equipment","9522",5,null,null,null,null,null,null,null,null,null,null,"Tour operator activities","Preparation and spinning of textile fibres"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Repair of other personal and household goods","9529",5,null,null,null,null,null,null,null,null,null,null,"Translation and interpretation activities","Pre-press and pre-media services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Repair of watches, clocks and jewellery","9525",5,null,null,null,null,null,null,null,null,null,null,"Travel agency activities","Printing and service activities related to printing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Research and experimental development on biotechnology","7211",5,null,null,null,null,null,null,null,null,null,null,"Travel agency and tour operator activities","Printing of newspapers"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Research and experimental development on natural sciences and engineering","7210",5,null,null,null,null,null,null,null,null,null,null,"Travel agency, tour operator reservation service and related activities","Processing and preserving of fish, crustaceans and molluscs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Research and experimental development on social sciences and humanities","7220",5,null,null,null,null,null,null,null,null,null,null,"Trusts, funds and similar financial entities","Processing and preserving of meat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential care activities","8700",5,null,null,null,null,null,null,null,null,null,null,"Veterinary activities","Processing and preserving of meat and production of meat products"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential care activities for mental retardation, mental health and substance abuse","8720",5,null,null,null,null,null,null,null,null,null,null,"Washing and (dry-)cleaning of textile and fur products","Processing and preserving of potatoes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential care activities for the elderly and disabled","8730",5,null,null,null,null,null,null,null,null,null,null,"Web portals","Processing of nuclear fuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential nursing care activities","8710",5,null,null,null,null,null,null,null,null,null,null,"Wholesale of agricultural machinery, equipment and supplies","Processing of tea and coffee"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Restaurants and mobile food service activities","5610",5,null,null,null,null,null,null,null,null,null,null,"Wholesale of agricultural raw materials and live animals","Production of meat and poultry meat products"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail sale in non-specialised stores","4710",5,null,null,null,null,null,null,null,null,null,null,"Wholesale of beverages","Raising of dairy cattle"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail sale in non-specialised stores with food, beverages or tobacco predominating","4711",5,null,null,null,null,null,null,null,null,null,null,"Wholesale of chemical products","Raising of horses and other equines"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail sale of audio and video equipment in specialised stores","4743",5,null,null,null,null,null,null,null,null,null,null,"Wholesale of china and glassware and cleaning materials","Raising of other animals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail sale of automotive fuel in specialised stores","4730",5,null,null,null,null,null,null,null,null,null,null,"Wholesale of clothing and footwear","Raising of other cattle and buffaloes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail sale of beverages in specialised stores","4725",5,null,null,null,null,null,null,null,null,null,null,"Wholesale of computers, computer peripheral equipment and software","Raising of poultry"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail sale of books in specialised stores","4761",5,null,null,null,null,null,null,null,null,null,null,"Wholesale of dairy products, eggs and edible oils and fats","Raising of sheep and goats"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail sale of bread, cakes, flour confectionery and sugar confectionery in specialised stores","4724",5,null,null,null,null,null,null,null,null,null,null,"Wholesale of electrical household appliances","Raising of swine/pigs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail sale of clothing in specialised stores","4771",5,null,null,null,null,null,null,null,null,null,null,"Wholesale of electronic and telecommunications equipment and parts","Repair and maintenance of aircraft and spacecraft"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail sale of computers, peripheral units and software in specialised stores","4741",5,null,null,null,null,null,null,null,null,null,null,"Wholesale of flowers and plants","Repair and maintenance of other transport equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail sale of cosmetic and toilet articles in specialised stores","4775",5,null,null,null,null,null,null,null,null,null,null,"Wholesale of food, beverages and tobacco","Repair and maintenance of ships and boats"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail sale of cultural and recreation goods in specialised stores","4760",5,null,null,null,null,null,null,null,null,null,null,"Wholesale of fruit and vegetables","Repair of electrical equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail sale of electrical household appliances in specialised stores","4754",5,null,null,null,null,null,null,null,null,null,null,"Wholesale of furniture, carpets and lighting equipment","Repair of electronic and optical equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail sale of fish, crustaceans and molluscs in specialised stores","4723",5,null,null,null,null,null,null,null,null,null,null,"Wholesale of grain, unmanufactured tobacco, seeds and animal feeds","Repair of fabricated metal products"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail sale of flowers, plants, seeds, fertilisers, pet animals and pet food in specialised stores","4776",5,null,null,null,null,null,null,null,null,null,null,"Wholesale of hardware, plumbing and heating equipment and supplies","Repair of machinery"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail sale of food, beverages and tobacco in specialised stores","4720",5,null,null,null,null,null,null,null,null,null,null,"Wholesale of hides, skins and leather","Repair of other equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail sale of footwear and leather goods in specialised stores","4772",5,null,null,null,null,null,null,null,null,null,null,"Wholesale of household goods","Reproduction of recorded media"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail sale of fruit and vegetables in specialised stores","4721",5,null,null,null,null,null,null,null,null,null,null,"Wholesale of live animals","Roofing activities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail sale of furniture, lighting equipment and other household articles in specialised stores","4759",5,null,null,null,null,null,null,null,null,null,null,"Wholesale of machine tools","Sawmilling and planing of wood"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail sale of hardware, paints and glass in specialised stores","4752",5,null,null,null,null,null,null,null,null,null,null,"Wholesale of meat and meat products","Seed processing for propagation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail sale of meat and meat products in specialised stores","4722",5,null,null,null,null,null,null,null,null,null,null,"Wholesale of metals and metal ores","Silviculture and other forestry activities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail sale of medical and orthopaedic goods in specialised stores","4774",5,null,null,null,null,null,null,null,null,null,null,"Wholesale of mining, construction and civil engineering machinery","Site preparation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail sale of newspapers and stationery in specialised stores","4762",5,null,null,null,null,null,null,null,null,null,null,"Wholesale of other food, including fish, crustaceans and molluscs","Striking of coins"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail sale of other goods in specialised stores","4770",5,null,null,null,null,null,null,null,null,null,null,"Wholesale of other household goods","Support activities for animal production"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail sale of other household equipment in specialised stores","4750",5,null,null,null,null,null,null,null,null,null,null,"Wholesale of other intermediate products","Support activities for crop production"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail sale of second-hand goods in stores","4779",5,null,null,null,null,null,null,null,null,null,null,"Wholesale of other machinery and equipment","Support activities to agriculture and post-harvest crop activities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail sale of sporting equipment in specialised stores","4764",5,null,null,null,null,null,null,null,null,null,null,"Wholesale of other machinery, equipment and supplies","Support services to forestry"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail sale of telecommunications equipment in specialised stores","4742",5,null,null,null,null,null,null,null,null,null,null,"Wholesale of other office machinery and equipment","Tanning and dressing of leather dressing and dyeing of fur"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail sale of textiles in specialised stores","4751",5,null,null,null,null,null,null,null,null,null,null,"Wholesale of perfume and cosmetics","Test drilling and boring"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail sale of watches and jewellery in specialised stores","4777",5,null,null,null,null,null,null,null,null,null,null,"Wholesale of pharmaceutical goods","Treatment and coating of metals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail sale via mail order houses or via Internet","4791",5,null,null,null,null,null,null,null,null,null,null,"Wholesale of solid, liquid and gaseous fuels and related products","Weaving of textiles"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail sale via stalls and markets","4780",5,null,null,null,null,null,null,null,null,null,null,"Wholesale of sugar and chocolate and sugar confectionery"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail sale via stalls and markets of food, beverages and tobacco products","4781",5,null,null,null,null,null,null,null,null,null,null,"Wholesale of textiles"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail sale via stalls and markets of other goods","4789",5,null,null,null,null,null,null,null,null,null,null,"Wholesale of waste and scrap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail sale via stalls and markets of textiles, clothing and footwear","4782",5,null,null,null,null,null,null,null,null,null,null,"Wholesale of watches and jewellery"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail trade not in stores, stalls or markets","4790",5,null,null,null,null,null,null,null,null,null,null,"Wholesale of wood, construction materials and sanitary equipment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail trade of motor vehicle parts and accessories","4532",5,null,null,null,null,null,null,null,null,null,null,"Wholesale on a fee or contract basis"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retail trade, except of motor vehicles and motorcycles","4700",5,null,null,null,null,null,null,null,null,null,null,"Wholesale trade of motor vehicle parts and accessories"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sale of cars and light motor vehicles","4511",5,null,null,null,null,null,null,null,null,null,null,"Wired telecommunications activities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sale of motor vehicles","4510",5,null,null,null,null,null,null,null,null,null,null,"Wireless telecommunications activities"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sale of other motor vehicles","4519",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sale, maintenance and repair of motorcycles and related parts and accessories","4540",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Satellite telecommunications activities","6130",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scientific research and development","7200",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security and investigation activities","8000",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security systems service activities","8020",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social work activities without accommodation","8800",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Social work activities without accommodation for the elderly and disabled","8810",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sound recording and music publishing activities","5920",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specialised design activities","7410",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Specialist medical practice activities","8622",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sports activities","9310",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sports activities and amusement and recreation activities","9300",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sports and recreation education","8551",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Support activities to performing arts","9002",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Technical and vocational secondary education","8532",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Technical testing and analysis","7120",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Telecommunications","6100",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Television programming and broadcasting activities","6020",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Temporary employment agency activities","7820",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tertiary education","8542",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tour operator activities","7912",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Translation and interpretation activities","7430",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Travel agency activities","7911",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Travel agency and tour operator activities","7910",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Travel agency, tour operator reservation service and related activities","7900",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trusts, funds and similar financial entities","6430",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Veterinary activities","7500",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Washing and (dry-)cleaning of textile and fur products","9601",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Web portals","6312",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wholesale of agricultural machinery, equipment and supplies","4661",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wholesale of agricultural raw materials and live animals","4620",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wholesale of beverages","4634",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wholesale of chemical products","4675",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wholesale of china and glassware and cleaning materials","4644",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wholesale of clothing and footwear","4642",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wholesale of computers, computer peripheral equipment and software","4651",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wholesale of dairy products, eggs and edible oils and fats","4633",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wholesale of electrical household appliances","4643",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wholesale of electronic and telecommunications equipment and parts","4652",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wholesale of flowers and plants","4622",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wholesale of food, beverages and tobacco","4630",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wholesale of fruit and vegetables","4631",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wholesale of furniture, carpets and lighting equipment","4647",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wholesale of grain, unmanufactured tobacco, seeds and animal feeds","4621",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wholesale of hardware, plumbing and heating equipment and supplies","4674",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wholesale of hides, skins and leather","4624",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wholesale of household goods","4640",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wholesale of live animals","4623",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wholesale of machine tools","4662",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wholesale of meat and meat products","4632",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wholesale of metals and metal ores","4672",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wholesale of mining, construction and civil engineering machinery","4663",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wholesale of other food, including fish, crustaceans and molluscs","4638",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wholesale of other household goods","4649",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wholesale of other intermediate products","4676",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wholesale of other machinery and equipment","4669",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wholesale of other machinery, equipment and supplies","4660",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wholesale of other office machinery and equipment","4666",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wholesale of perfume and cosmetics","4645",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wholesale of pharmaceutical goods","4646",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wholesale of solid, liquid and gaseous fuels and related products","4671",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wholesale of sugar and chocolate and sugar confectionery","4636",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wholesale of textiles","4641",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wholesale of waste and scrap","4677",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wholesale of watches and jewellery","4648",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wholesale of wood, construction materials and sanitary equipment","4673",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wholesale on a fee or contract basis","4610",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wholesale trade of motor vehicle parts and accessories","4531",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wired telecommunications activities","6110",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wireless telecommunications activities","6120",5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aluminium production","2442",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Animal production","0140",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aquaculture","0320",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Binding and related services","1814",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Building completion and finishing","4330",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Building of ships and boats","3010",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Building of ships and floating structures","3011",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Casting of iron","2451",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Casting of light metals","2453",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Casting of metals","2450",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Casting of other non-ferrous metals","2454",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Casting of steel","2452",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cold drawing of wire","2434",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cold forming or folding","2433",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cold rolling of narrow strip","2432",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction of bridges and tunnels","4213",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction of buildings","4100",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction of other civil engineering projects nec","4299",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction of railways and underground railways","4212",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction of residential and non-residential buildings","4120",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction of roads and motorways","4211",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction of roads and railways","4210",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction of utility projects","4220",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction of utility projects for electricity and telecommunications","4222",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction of utility projects for fluids","4221",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Construction of water projects","4291",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Copper production","2444",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cutting, shaping and finishing of stone","2370",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demolition","4311",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Development of building projects","4110",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distilling, rectifying and blending of spirits","1101",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electrical installation","4321",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electrical, plumbing and other construction installation activities","4320",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Finishing of textiles","1330",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fishing","0310",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forestry and logging","0200",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forging, pressing, stamping and roll-forming of metal powder metallurgy","2550",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Freshwater aquaculture","0322",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Freshwater fishing","0312",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gathering of wild growing non-wood products","0230",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growing of cereals (except rice), leguminous crops and oil seeds","0111",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growing of citrus fruits","0123",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growing of fibre crops","0116",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growing of grapes","0121",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growing of non-perennial crops","0110",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growing of oleaginous fruits","0126",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growing of other non-perennial crops","0119",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growing of other perennial crops","0129",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growing of other tree and bush fruits and nuts","0125",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growing of perennial crops","0120",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growing of pome fruits and stone fruits","0124",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growing of rice","0112",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growing of spices, aromatic, drug and pharmaceutical crops","0128",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growing of sugar cane","0114",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growing of tobacco","0115",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growing of tropical and subtropical fruits","0122",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growing of vegetables and melons, roots and tubers","0113",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hunting, trapping and related service activities","0170",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installation of industrial machinery and equipment","3320",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Joinery installation","4332",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lead, zinc and tin production","2443",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Logging","0220",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Machining","2562",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture and processing of other glass, including technical glassware","2319",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of agricultural and forestry machinery","2830",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of air and spacecraft and related machinery","3030",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of articles of concrete, cement and plaster","2360",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of articles of paper and paperboard","1720",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of basic chemicals, fertilisers and nitrogen compounds, plastics and synthetic rubber in primary forms","2010",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of basic iron and steel and of ferro-alloys","2410",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of basic pharmaceutical products","2110",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of batteries and accumulators","2720",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of bearings, gears, gearing and driving elements","2815",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of beer","1105",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of beverages","1100",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of bicycles and invalid carriages","3092",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of bodies (coachwork) for motor vehicles manufacture of trailers and semi-trailers","2920",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of bread manufacture of fresh pastry goods and cakes","1071",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of bricks, tiles and construction products, in baked clay","2332",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of brooms and brushes","3291",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of builders' ware of plastic","2223",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of carpets and rugs","1393",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of cement","2351",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of central heating radiators and boilers","2521",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of ceramic household and ornamental articles","2341",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of ceramic insulators and insulating fittings","2343",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of ceramic tiles and flags","2331",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of cocoa, chocolate and sugar confectionery","1082",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of coke oven products","1910",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of communication equipment","2630",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of computers and peripheral equipment","2620",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of concrete products for construction purposes","2361",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of condiments and seasonings","1084",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of consumer electronics","2640",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of cordage, rope, twine and netting","1394",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of corrugated paper and paperboard and of containers of paper and paperboard","1721",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of dairy products","1050",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of doors and windows of metal","2512",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of dyes and pigments","2012",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of electric domestic appliances","2751",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of electric lighting equipment","2740",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of electric motors, generators and transformers","2711",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of electric motors, generators, transformers and electricity distribution and control apparatus","2710",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of electrical and electronic equipment for motor vehicles","2931",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of electricity distribution and control apparatus","2712",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of electronic components","2611",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of engines and turbines, except aircraft, vehicle and cycle engines","2811",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of essential oils","2053",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of explosives","2051",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of fabricated metal products, except machinery and equipment","2500",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of fasteners and screw machine products","2594",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of fertilisers and nitrogen compounds","2015",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of fibre cement","2365",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of fibre optic cables","2731",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of fluid power equipment","2812",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of footwear","1520",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of fruit and vegetable juice","1032",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of general â\u0080\u0094 purpose machinery","2810",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of glass and glass products","2310",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of glues","2052",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of grain mill products","1061",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of homogenised food preparations and dietetic food","1086",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of industrial gases","2011",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of instruments and appliances for measuring, testing and navigation","2651",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of irradiation, electromedical and electrotherapeutic equipment","2660",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of jewellery and related articles","3212",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of knitted and crocheted fabrics","1391",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of knitted and crocheted hosiery","1431",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of leather clothes","1411",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of lifting and handling equipment","2822",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of light metal packaging","2592",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of lime and plaster","2352",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of loaded electronic boards","2612",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of locks and hinges","2572",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of luggage, handbags and the like, saddlery and harness","1512",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of machinery for food, beverage and tobacco processing","2893",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of machinery for metallurgy","2891",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of machinery for mining, quarrying and construction","2892",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of made-up textile articles, except apparel","1392",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of malt","1106",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of man-made fibres","2060",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of margarine and similar edible fats","1042",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of medical and dental instruments and supplies","3250",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of metal forming machinery","2841",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of metal structures and parts of structures","2511",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of military fighting vehicles","3040",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of mortars","2364",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of motor vehicles","2910",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of motorcycles","3091",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of musical instruments","3220",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of non-domestic cooling and ventilation equipment","2825",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of non-wovens and articles made from non-wovens, except apparel","1395",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of office and shop furniture","3101",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of oils and fats","1041",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of optical instruments and photographic equipment","2670",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of other articles of concrete, plaster and cement","2369",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of other articles of paper and paperboard","1729",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of other builders' carpentry and joinery","1623",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of other chemical products nec","2059",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of other electrical equipment","2790",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of other electronic and electric wires and cables","2732",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of other fabricated metal products nec","2599",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of other food products","1080",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of other food products nec","1089",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of other furniture","3109",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of other general-purpose machinery nec","2829",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of other inorganic basic chemicals","2013",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of other machine tools","2849",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of other non-metallic mineral products nec","2399",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of other organic basic chemicals","2014",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of other outerwear","1413",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of other parts and accessories for motor vehicles","2932",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of other plastic products","2229",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of other products of wood manufacture of articles of cork, straw and plaiting materials","1629",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of other pumps and compressors","2813",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of other rubber products","2219",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of other special-purpose machinery","2890",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of other special-purpose machinery nec","2899",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of other tanks, reservoirs and containers of metal","2529",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of other taps and valves","2814",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of other technical ceramic products","2344",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of other textiles nec","1399",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of other transport equipment nec","3099",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of other wearing apparel and accessories","1419",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of ovens, furnaces and furnace burners","2821",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of paints, varnishes and similar coatings, printing ink and mastics","2030",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of paper and paperboard","1712",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of paper stationery","1723",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of parts and accessories for motor vehicles","2930",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of pesticides and other agrochemical products","2020",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of pharmaceutical preparations","2120",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of plastic packing goods","2222",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of plastic plates, sheets, tubes and profiles","2221",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of plastics in primary forms","2016",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of plastics products","2220",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of prepared animal feeds","1090",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of prepared feeds for farm animals","1091",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of prepared pet foods","1092",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of pulp","1711",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of pulp, paper and paperboard","1710",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of railway locomotives and rolling stock","3020",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of ready-mixed concrete","2363",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of refined petroleum products","1920",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of refractory products","2320",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of rubber tyres and tubes retreading and rebuilding of rubber tyres","2211",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of rusks and biscuits manufacture of preserved pastry goods and cakes","1072",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of soap and detergents, cleaning and polishing preparations","2041",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of soft drinks production of mineral waters and other bottled waters","1107",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of sports goods","3230",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of steam generators, except central heating hot water boilers","2530",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of structural metal products","2510",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of sugar","1081",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of synthetic rubber in primary forms","2017",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of tanks, reservoirs and containers of metal","2520",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of tobacco products","1200",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of tools","2573",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of tubes, pipes, hollow profiles and related fittings, of steel","2420",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of underwear","1414",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of veneer sheets and wood-based panels","1621",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of watches and clocks","2652",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of weapons and ammunition","2540",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of wine from grape","1102",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of wire products, chain and springs","2593",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of wiring devices","2733",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of wooden containers","1624",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manufacture of workwear","1412",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marine aquaculture","0321",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marine fishing","0311",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mixed farming","0150",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operation of dairies and cheese making","1051",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other building completion and finishing","4339",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other construction installation","4329",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other manufacturing nec","3299",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other non-ferrous metal production","2445",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other printing","1812",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other processing and preserving of fruit and vegetables","1039",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other specialised construction activities","4390",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other specialised construction activities nec","4399",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Painting and glazing","4334",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant propagation","0130",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plastering","4331",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plumbing, heat and air conditioning installation","4322",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Post-harvest crop activities","0163",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Precious metals production","2441",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Preparation and spinning of textile fibres","1310",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pre-press and pre-media services","1813",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Printing and service activities related to printing","1810",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Printing of newspapers","1811",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Processing and preserving of fish, crustaceans and molluscs","1020",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Processing and preserving of meat","1011",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Processing and preserving of meat and production of meat products","1010",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Processing and preserving of potatoes","1031",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Processing of nuclear fuel","2446",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Processing of tea and coffee","1083",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production of meat and poultry meat products","1013",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Raising of dairy cattle","0141",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Raising of horses and other equines","0143",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Raising of other animals","0149",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Raising of other cattle and buffaloes","0142",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Raising of poultry","0147",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Raising of sheep and goats","0145",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Raising of swine/pigs","0146",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Repair and maintenance of aircraft and spacecraft","3316",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Repair and maintenance of other transport equipment","3317",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Repair and maintenance of ships and boats","3315",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Repair of electrical equipment","3314",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Repair of electronic and optical equipment","3313",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Repair of fabricated metal products","3311",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Repair of machinery","3312",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Repair of other equipment","3319",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reproduction of recorded media","1820",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Roofing activities","4391",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sawmilling and planing of wood","1610",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seed processing for propagation","0164",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Silviculture and other forestry activities","0210",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Site preparation","4312",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Striking of coins","3211",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Support activities for animal production","0162",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Support activities for crop production","0161",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Support activities to agriculture and post-harvest crop activities","0160",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Support services to forestry","0240",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tanning and dressing of leather dressing and dyeing of fur","1511",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Test drilling and boring","4313",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Treatment and coating of metals","2561",6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weaving of textiles","1320",6]

{"sheet":"Data","index":10,"n_rows":605,"n_cols":157,"rows_kept":605,"cut":false,"hidden":true,"merged":[[3,112,3,114],[3,116,3,119],[3,87,3,94],[2,45,2,63],[3,99,3,102],[3,104,3,109],[3,110,3,111],[2,95,2,111],[3,95,3,97],[3,142,3,156],[3,16,3,19],[2,76,2,94],[2,20,2,44],[2,64,2,75],[3,45,3,62],[3,64,3,75],[3,42,3,44],[3,30,3,40],[3,121,3,126],[2,112,2,126],[2,128,2,139],[3,20,3,29],[3,76,3,81],[3,128,3,139],[3,82,3,86]]}
[null,null,null,null,null,"Country",{"$f":"Main!E4","v":0},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},null,{"$f":"COLUMN()","v":100},{"$f":"COLUMN()","v":101},{"$f":"COLUMN()","v":102},{"$f":"COLUMN()","v":103},null,{"$f":"COLUMN()","v":105},{"$f":"COLUMN()","v":106},{"$f":"COLUMN()","v":107},{"$f":"COLUMN()","v":108},{"$f":"COLUMN()","v":109},{"$f":"COLUMN()","v":110},{"$f":"COLUMN()","v":111},{"$f":"COLUMN()","v":112},{"$f":"COLUMN()","v":113},{"$f":"COLUMN()","v":114},{"$f":"COLUMN()","v":115},{"$f":"COLUMN()","v":116},{"$f":"COLUMN()","v":117},{"$f":"COLUMN()","v":118},{"$f":"COLUMN()","v":119},{"$f":"COLUMN()","v":120},{"$f":"COLUMN()","v":121},{"$f":"COLUMN()","v":122},{"$f":"COLUMN()","v":123},{"$f":"COLUMN()","v":124},{"$f":"COLUMN()","v":125},{"$f":"COLUMN()","v":126},{"$f":"COLUMN()","v":127},{"$f":"COLUMN()","v":128},{"$f":"COLUMN()","v":129},{"$f":"COLUMN()","v":130},{"$f":"COLUMN()","v":131},{"$f":"COLUMN()","v":132},{"$f":"COLUMN()","v":133},{"$f":"COLUMN()","v":134},{"$f":"COLUMN()","v":135},{"$f":"COLUMN()","v":136},{"$f":"COLUMN()","v":137},{"$f":"COLUMN()","v":138},{"$f":"COLUMN()","v":139},{"$f":"COLUMN()","v":140},{"$f":"COLUMN()","v":141}]
[null,null,null,null,null,"Currency",{"$f":"Main!E6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]
[null,null,null,null,null,"Units",{"$f":"IFERROR(IF(Main!E8 = Companies!$AO$4,1,IF(Main!E8 = Companies!$AO$5,1000,IF(Main!E8 =Companies!$AO$6,1000000,IF(Main!E8 =Companies!$AO$7,10^9,IF(Main!E8 =Companies!$AO$8,10^12,\"\"))))),#N/A)","v":""},"English",{"$f":"Companies!$BB$3","v":"English"},{"$f":"Companies!$BB$4","v":"Español"},{"$f":"Companies!$BB$5","v":"Français"},{"$f":"Companies!$BB$6","v":"русский"},null,null,null,null,null,null,null,null,"Balance Sheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Income Statement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Transactions",null,null,null,null,null,null,null,null,null,null,null,"Financial Ratios",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Ratio Risk Rating",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financial Risk Rating Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Relation to GDP "]
[null,null,null,null,null,null,null,{"$f":"MATCH($H$3,Table1[#Headers],0)","v":4},4,5,6,7,null,null,null,null,"Ownership",null,null,null,"Assets",null,null,null,null,null,null,null,null,null,"Liabilities",null,null,null,null,null,null,null,null,null,null,null,"Equity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liquidity Ratios",null,null,null,null,null,"Profitability",null,null,null,null,"Solvency",null,null,null,null,null,null,null,"Profitability",null,null,null,"Liquidity",null,null,null,null,"Solvency",null,null,null,null,null,"Government Relationship",null,"Profitability",null,null,null,"Liquidity",null,null,null,null,"Solvency",null,null,null,null,null,null,"Importance for Economy",null,null,null,null,null,null,null,null,null,null,null,null,null,"Help Calculation for Highest Risk SOE"]
["Unique ID","Company Code","Primary Sector Code","Secondary Sector Code","Fin","Company Acronym","Full Name","Primary Sector from Input Forms",{"$f":"CONCATENATE(\"Primary Sector \", I3)","v":"Primary Sector English"},{"$f":"CONCATENATE(\"Primary Sector \", J3)","v":"Primary Sector Español"},{"$f":"CONCATENATE(\"Primary Sector \", K3)","v":"Primary Sector Français"},{"$f":"CONCATENATE(\"Primary Sector \", L3)","v":"Primary Sector русский"},"Secondary Sector","Legal Form","Government Shareholder","Year","CGGovOwn","LGGovOwn","Private Domestic","Private Foreign","Cash and Cash Equivalents","Trade Receivables","Inventory","Other Current Assets","  Total Current Assets","Net Property, Plant & Equipment (Fixed Assets)","Other Long-Term Assets","  Total Non-current Assets","Assets Held for Sale","Total Assets","Short-term Debt (Loan)","Trade Payables","Short-term Financial Leases","Other Current Liabilities","  Total Current Liabilities","Long-term Debt (Loan)","Long-term Financial Leases","Other Long-term Liabilities","  Total Non-Current Liabilities","Liabilities Directly Associated with Assets Held for Sale","Total Liabilities","Retained Earnings","Other Equity","Total Equity","Total Liabilities And Equity","Revenue from Trading Activities","Government Grants Received","Cost Of Goods Sold","  Gross Profit","Other Operating Income","Other Operating Expenses","  Operating Profit (EBIT)","Finance Costs","Finance Income","Other Non-operating Net Gain/Loss","Net Profit Before Tax","Income Tax Expense","Gain/Loss from Discontinued Operations","Net Profit","Dividends","Retained Earnings for the year","Depreciation & Amortization","EBITDA","Total Revenue","Guaranteed Debt (Outstanding Stock)","Guaranteed Debt (Repayments)","Guaranteed Debt (Defaults)","On Lending (Stock)","On Lending (Repayments)","On Lending (Arrears)","Loans (Stock)","Loans (Repayments)","Loans (Arrears)","Current Transfers","Capital Transfers","Equity Injections","Current Ratio","Quick Ratio","Debtor Turnover Days","Creditor Turnover Days","Liquid Assets","Liquidity Mismatch","Operating Profit Margin","Net Profit Margin","Cost Recovery","Return on Assets","Return on Equity","Debt to Equity","Debt to EBITDA","Debt Coverage","Interest Coverage","Cash Interest Coverage","Debt to Assets","Government transfers to Total Revenue","50% Test","Return on Assets","Return on Equity","Cost Recovery",null,"Current Ratio","Quick Ratio","Debtor Turnover Days","Creditor Turnover Days",null,"Debt to Assets","Debt to Equity","Debt to EBITDA","Interest Coverage","Cash Interest Coverage","Debt Coverage","Government transfers to Total Revenue","50% Test","Return on Assets","Return on Equity","Cost Recovery",null,"Current Ratio","Quick Ratio","Debtor Turnover Days","Creditor Turnover Days",null,"Debt to Assets","Debt to Equity","Debt to EBITDA","Interest Coverage","Cash Interest Coverage","Debt Coverage","Overall risk rating","Total Assets (% GDP)","Receivables (% GDP)","Total Liabilities (% GDP)","Long-Term Debt (% GDP)","Current Liabilities (%GDP)","Accounts Payable (% GDP)","Equity (% GDP)","Revenues (% GDP)","Guaranteed Debt (% GDP)","Operating Grants (%GDP)","Gross Profit (% GDP)","EBITDA (% GDP)","Z Score",null,"Return on Assets","Return on Equity","Cost Recovery","Current Ratio","Quick Ratio","Debtor Turnover Days","Creditor Turnover Days","Debt to Assets","Debt to Equity","Debt to EBITDA","Interest Coverage","Cash Interest Coverage","Debt Coverage","Government transfers to Total Revenue","50% Test"]
[{"$f":"IF(ISBLANK(F6),\"\",CONCATENATE(B6,E6,P6))","v":""},1,{"$f":"IF($A6=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I6,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M6,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A6=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H6,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A6=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H6,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A6=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H6,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A6=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H6,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT6+AX6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(OR(ISBLANK(Y6),ISBLANK(AI6)),\"\",Y6/AI6),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(Y6),ISBLANK(W6),ISBLANK(AI6)),\"\",(Y6-W6)/AI6),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(V6),ISBLANK(AT6)),\"\",(V6*365)/AT6),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AF6),ISBLANK(AV6)),\"\",(AF6*365)/-AV6),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(Y6),\"\",(Y6-W6)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(CC6),ISBLANK(AI6)),\"\",CC6-AI6),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AZ6),ISBLANK(AT6)),\"\",AZ6/AT6),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG6),ISBLANK(AT6)),\"\",BG6/AT6),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AT6),AND(ISBLANK(AV6),ISBLANK(AY6))),\"\",SUM(AT6,AX6)/-SUM(AV6,AY6)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG6),ISBLANK(AD6)),\"\",BG6/AD6),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG6),ISBLANK(AR6)),\"\",IF(AR6<0,'Risk Tables'!$C$46,BG6/AR6)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO6),ISBLANK(AR6)),\"\",IF(AR6<0,'Risk Tables'!$C$46,AO6/AR6)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO6),ISBLANK(BK6)),\"\",AO6/BK6),\"\")","v":""},{"$f":"IFERROR(IF(OR(AND(ISBLANK(AE6),ISBLANK(AJ6),ISBLANK(AK6),ISBLANK(AG6)),ISBLANK(BK6)),\"\",BK6/SUM(AE6,AJ6,AK6,AG6)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AZ6),ISBLANK(BA6)),\"\",AZ6/-BA6),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BK6),ISBLANK(BA6)),\"\",BK6/-BA6),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO6),ISBLANK(AD6)),\"\",AO6/AD6),\"\")","v":""},{"$f":"IFERROR(AU6/(BL6+AU6),\"\")","v":""},{"$f":"IFERROR(-(AV6+AY6+BA6-BB6)/(AT6+AX6),\"\")","v":""},{"$f":"IF(OR(CH6=\"\",ISBLANK(CH6)),\"\",IF(CH6>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH6<=Parameters!$E$4,CH6>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH6<=Parameters!$F$4, CH6>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH6<=Parameters!$G$4, CH6>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI6=\"\",CI6=\"--\",ISBLANK(CI6)),\"\",IF(CI6='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI6>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI6<=Parameters!$E$5,CI6>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI6<=Parameters!$F$5, CI6>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI6<=Parameters!$G$5, CI6>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG6=\"\",CG6=\"--\",ISBLANK(CG6)),\"\",IF(CG6>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG6<=Parameters!$E$6,CG6>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG6<=Parameters!$F$6, CG6>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG6<=Parameters!$G$6, CG6>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY6=\"\",BY6=\"--\",ISBLANK(BY6)),\"\",IF(BY6>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY6<=Parameters!$E$8,BY6>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY6<=Parameters!$F$8, BY6>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY6<=Parameters!$G$8, BY6>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ6=\"\",BZ6=\"--\",ISBLANK(BZ6)),\"\",IF(BZ6>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ6<=Parameters!$E$9,BZ6>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ6<=Parameters!$F$9, BZ6>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ6<=Parameters!$G$9, BZ6>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA6=\"\",CA6=\"--\",ISBLANK(CA6)),\"\",IF(CA6<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA6>=Parameters!$E$10,CA6<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA6>=Parameters!$F$10, CA6<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA6>=Parameters!$G$10, CA6<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB6=\"\",CB6=\"--\",ISBLANK(CB6)),\"\",IF(CB6<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB6>=Parameters!$E$11,CB6<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB6>=Parameters!$F$11, CB6<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB6>=Parameters!$G$11, CB6<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO6=\"\",CO6=\"--\",ISBLANK(CO6)),\"\",IF(CO6<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO6>=Parameters!$E$13,CO6<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO6>=Parameters!$F$13, CO6<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO6>=Parameters!$G$13, CO6<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ6=\"\",CJ6=\"--\",ISBLANK(CJ6)),\"\",IF(CJ6='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ6<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ6>=Parameters!$E$14,CJ6<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ6>=Parameters!$F$14, CJ6<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ6>=Parameters!$G$14, CJ6<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK6=\"\",CK6=\"--\",ISBLANK(CK6)),\"\",IF(AND(CK6<Parameters!$E$15, CK6>=0), 'Risk Tables'!$C$44, IF(AND(CK6>=Parameters!$E$15,CK6<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK6>=Parameters!$F$15, CK6<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK6>=Parameters!$G$15, CK6<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM6=\"\",CM6=\"--\",ISBLANK(CM6)),\"\",IF(CM6>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM6<=Parameters!$E$16,CM6>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM6<=Parameters!$F$16, CM6>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM6<=Parameters!$G$16, CM6>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN6=\"\",CN6=\"--\",ISBLANK(CN6)),\"\",IF(CN6>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN6<=Parameters!$E$17,CN6>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN6<=Parameters!$F$17, CN6>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN6<=Parameters!$G$17, CN6>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL6=\"\",CL6=\"--\",ISBLANK(CL6)),\"\",IF(CL6>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL6<=Parameters!$E$18,CL6>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL6<=Parameters!$F$18, CL6>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL6<=Parameters!$G$18, CL6>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP6=\"\",CP6=\"--\",ISBLANK(CP6)),\"\",IF(CP6<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP6>=Parameters!$E$21,CP6<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP6>=Parameters!$F$21, CP6<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP6>=Parameters!$G$21, CP6<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ6=\"\",CQ6=\"--\",ISBLANK(CQ6)),\"\",IF(CQ6<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ6>=Parameters!$E$22,CQ6<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ6>=Parameters!$F$22, CQ6<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ6>=Parameters!$G$22, CQ6<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR6='Risk Tables'!$C$44,1,IF(CR6='Risk Tables'!$C$43,2,IF(CR6='Risk Tables'!$C$42, 3, IF(CR6='Risk Tables'!$C$41, 4, IF(CR6='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS6='Risk Tables'!$C$44,1,IF(CS6='Risk Tables'!$C$43,2,IF(CS6='Risk Tables'!$C$42, 3, IF(CS6='Risk Tables'!$C$41, 4, IF(CS6='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT6='Risk Tables'!$C$44,1,IF(CT6='Risk Tables'!$C$43,2,IF(CT6='Risk Tables'!$C$42, 3, IF(CT6='Risk Tables'!$C$41, 4, IF(CT6='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV6='Risk Tables'!$C$44,1,IF(CV6='Risk Tables'!$C$43,2,IF(CV6='Risk Tables'!$C$42, 3, IF(CV6='Risk Tables'!$C$41, 4, IF(CV6='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW6='Risk Tables'!$C$44,1,IF(CW6='Risk Tables'!$C$43,2,IF(CW6='Risk Tables'!$C$42, 3, IF(CW6='Risk Tables'!$C$41, 4, IF(CW6='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX6='Risk Tables'!$C$44,1,IF(CX6='Risk Tables'!$C$43,2,IF(CX6='Risk Tables'!$C$42, 3, IF(CX6='Risk Tables'!$C$41, 4, IF(CX6='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY6='Risk Tables'!$C$44,1,IF(CY6='Risk Tables'!$C$43,2,IF(CY6='Risk Tables'!$C$42, 3, IF(CY6='Risk Tables'!$C$41, 4, IF(CY6='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA6='Risk Tables'!$C$44,1,IF(DA6='Risk Tables'!$C$43,2,IF(DA6='Risk Tables'!$C$42, 3, IF(DA6='Risk Tables'!$C$41, 4, IF(DA6='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB6='Risk Tables'!$C$44,1,IF(DB6='Risk Tables'!$C$43,2,IF(DB6='Risk Tables'!$C$42, 3, IF(DB6='Risk Tables'!$C$41, 4, IF(DB6='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC6='Risk Tables'!$C$44,1,IF(DC6='Risk Tables'!$C$43,2,IF(DC6='Risk Tables'!$C$42, 3, IF(DC6='Risk Tables'!$C$41, 4, IF(DC6='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD6='Risk Tables'!$C$44,1,IF(DD6='Risk Tables'!$C$43,2,IF(DD6='Risk Tables'!$C$42, 3, IF(DD6='Risk Tables'!$C$41, 4, IF(DD6='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE6='Risk Tables'!$C$44,1,IF(DE6='Risk Tables'!$C$43,2,IF(DE6='Risk Tables'!$C$42, 3, IF(DE6='Risk Tables'!$C$41, 4, IF(DE6='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF6='Risk Tables'!$C$44,1,IF(DF6='Risk Tables'!$C$43,2,IF(DF6='Risk Tables'!$C$42, 3, IF(DF6='Risk Tables'!$C$41, 4, IF(DF6='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI6:DW6))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI6:DW6, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD6),\"\",((AD6*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P6,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V6),\"\",((V6*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P6,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO6),\"\",((AO6*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P6,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM6),\"\",((AM6*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P6,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI6),\"\",((AI6*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P6,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF6),\"\",((AF6*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P6,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR6),\"\",((AR6*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P6,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL6),\"\",((BL6*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P6,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM6),\"\",((BM6*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P6,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU6),\"\",((AU6*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P6,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW6),\"\",((AW6*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P6,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK6),\"\",(((BK6)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P6,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(6.56*((Y6-AI6)/AD6)+3.26*(AP6/AD6)+6.72*(AZ6/AD6)+1.05*(AR6/AO6),\"\")","v":""},{"$f":"INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P6,GDP!$A$2:$BE$2,0))*10^9","v":{"$error":"#N/A"}},{"$f":"(Data!CH$6:CH$605)*1/(Data!$P$6:$P$605=Last_year)","v":{"$error":"#VALUE!"}},{"$f":"(Data!CI$6:CI$605)*1/(Data!$P$6:$P$605=Last_year)","v":{"$error":"#VALUE!"}},{"$f":"(Data!CG$6:CG$605)*1/(Data!$P$6:$P$605=Last_year)","v":{"$error":"#VALUE!"}},{"$f":"(Data!BY$6:BY$605)*1/(Data!$P$6:$P$605=Last_year)","v":{"$error":"#VALUE!"}},{"$f":"(Data!BZ$6:BZ$605)*1/(Data!$P$6:$P$605=Last_year)","v":{"$error":"#VALUE!"}},{"$f":"(Data!CA$6:CA$605)*1/(Data!$P$6:$P$605=Last_year)","v":{"$error":"#VALUE!"}},{"$f":"(Data!CB$6:CB$605)*1/(Data!$P$6:$P$605=Last_year)","v":{"$error":"#VALUE!"}},{"$f":"(Data!CO$6:CO$605)*1/(Data!$P$6:$P$605=Last_year)","v":{"$error":"#VALUE!"}},{"$f":"(Data!CJ$6:CJ$605)*1/(Data!$P$6:$P$605=Last_year)","v":{"$error":"#VALUE!"}},{"$f":"(Data!CK$6:CK$605)*1/(Data!$P$6:$P$605=Last_year)","v":{"$error":"#VALUE!"}},{"$f":"(Data!CM$6:CM$605)*1/(Data!$P$6:$P$605=Last_year)","v":{"$error":"#VALUE!"}},{"$f":"(Data!CN$6:CN$605)*1/(Data!$P$6:$P$605=Last_year)","v":{"$error":"#VALUE!"}},{"$f":"(Data!CL$6:CL$605)*1/(Data!$P$6:$P$605=Last_year)","v":{"$error":"#VALUE!"}},{"$f":"(Data!CP$6:CP$605)*1/(Data!$P$6:$P$605=Last_year)","v":{"$error":"#VALUE!"}},{"$f":"(Data!CQ$6:CQ$605)*1/(Data!$P$6:$P$605=Last_year)","v":{"$error":"#VALUE!"}}]
["",{"$f":"IF(ISBLANK(F7),\"\",IF(F7=F6,B6,B6+1))","v":""},{"$f":"IF($A7=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I7,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M7,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A7=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H7,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A7=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H7,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A7=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H7,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A7=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H7,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT7+AX7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG7),ISBLANK(AR7)),\"\",IF(AR7<0,'Risk Tables'!$C$46,BG7/AR7)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO7),ISBLANK(AR7)),\"\",IF(AR7<0,'Risk Tables'!$C$46,AO7/AR7)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU7/(BL7+AU7),\"\")","v":""},{"$f":"IFERROR(-(AV7+AY7+BA7-BB7)/(AT7+AX7),\"\")","v":""},{"$f":"IF(OR(CH7=\"\",ISBLANK(CH7)),\"\",IF(CH7>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH7<=Parameters!$E$4,CH7>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH7<=Parameters!$F$4, CH7>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH7<=Parameters!$G$4, CH7>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI7=\"\",CI7=\"--\",ISBLANK(CI7)),\"\",IF(CI7='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI7>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI7<=Parameters!$E$5,CI7>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI7<=Parameters!$F$5, CI7>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI7<=Parameters!$G$5, CI7>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG7=\"\",CG7=\"--\",ISBLANK(CG7)),\"\",IF(CG7>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG7<=Parameters!$E$6,CG7>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG7<=Parameters!$F$6, CG7>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG7<=Parameters!$G$6, CG7>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY7=\"\",BY7=\"--\",ISBLANK(BY7)),\"\",IF(BY7>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY7<=Parameters!$E$8,BY7>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY7<=Parameters!$F$8, BY7>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY7<=Parameters!$G$8, BY7>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ7=\"\",BZ7=\"--\",ISBLANK(BZ7)),\"\",IF(BZ7>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ7<=Parameters!$E$9,BZ7>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ7<=Parameters!$F$9, BZ7>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ7<=Parameters!$G$9, BZ7>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA7=\"\",CA7=\"--\",ISBLANK(CA7)),\"\",IF(CA7<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA7>=Parameters!$E$10,CA7<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA7>=Parameters!$F$10, CA7<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA7>=Parameters!$G$10, CA7<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB7=\"\",CB7=\"--\",ISBLANK(CB7)),\"\",IF(CB7<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB7>=Parameters!$E$11,CB7<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB7>=Parameters!$F$11, CB7<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB7>=Parameters!$G$11, CB7<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO7=\"\",CO7=\"--\",ISBLANK(CO7)),\"\",IF(CO7<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO7>=Parameters!$E$13,CO7<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO7>=Parameters!$F$13, CO7<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO7>=Parameters!$G$13, CO7<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ7=\"\",CJ7=\"--\",ISBLANK(CJ7)),\"\",IF(CJ7='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ7<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ7>=Parameters!$E$14,CJ7<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ7>=Parameters!$F$14, CJ7<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ7>=Parameters!$G$14, CJ7<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK7=\"\",CK7=\"--\",ISBLANK(CK7)),\"\",IF(AND(CK7<Parameters!$E$15, CK7>=0), 'Risk Tables'!$C$44, IF(AND(CK7>=Parameters!$E$15,CK7<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK7>=Parameters!$F$15, CK7<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK7>=Parameters!$G$15, CK7<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM7=\"\",CM7=\"--\",ISBLANK(CM7)),\"\",IF(CM7>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM7<=Parameters!$E$16,CM7>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM7<=Parameters!$F$16, CM7>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM7<=Parameters!$G$16, CM7>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN7=\"\",CN7=\"--\",ISBLANK(CN7)),\"\",IF(CN7>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN7<=Parameters!$E$17,CN7>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN7<=Parameters!$F$17, CN7>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN7<=Parameters!$G$17, CN7>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL7=\"\",CL7=\"--\",ISBLANK(CL7)),\"\",IF(CL7>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL7<=Parameters!$E$18,CL7>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL7<=Parameters!$F$18, CL7>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL7<=Parameters!$G$18, CL7>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP7=\"\",CP7=\"--\",ISBLANK(CP7)),\"\",IF(CP7<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP7>=Parameters!$E$21,CP7<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP7>=Parameters!$F$21, CP7<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP7>=Parameters!$G$21, CP7<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ7=\"\",CQ7=\"--\",ISBLANK(CQ7)),\"\",IF(CQ7<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ7>=Parameters!$E$22,CQ7<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ7>=Parameters!$F$22, CQ7<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ7>=Parameters!$G$22, CQ7<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR7='Risk Tables'!$C$44,1,IF(CR7='Risk Tables'!$C$43,2,IF(CR7='Risk Tables'!$C$42, 3, IF(CR7='Risk Tables'!$C$41, 4, IF(CR7='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS7='Risk Tables'!$C$44,1,IF(CS7='Risk Tables'!$C$43,2,IF(CS7='Risk Tables'!$C$42, 3, IF(CS7='Risk Tables'!$C$41, 4, IF(CS7='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT7='Risk Tables'!$C$44,1,IF(CT7='Risk Tables'!$C$43,2,IF(CT7='Risk Tables'!$C$42, 3, IF(CT7='Risk Tables'!$C$41, 4, IF(CT7='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV7='Risk Tables'!$C$44,1,IF(CV7='Risk Tables'!$C$43,2,IF(CV7='Risk Tables'!$C$42, 3, IF(CV7='Risk Tables'!$C$41, 4, IF(CV7='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW7='Risk Tables'!$C$44,1,IF(CW7='Risk Tables'!$C$43,2,IF(CW7='Risk Tables'!$C$42, 3, IF(CW7='Risk Tables'!$C$41, 4, IF(CW7='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX7='Risk Tables'!$C$44,1,IF(CX7='Risk Tables'!$C$43,2,IF(CX7='Risk Tables'!$C$42, 3, IF(CX7='Risk Tables'!$C$41, 4, IF(CX7='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY7='Risk Tables'!$C$44,1,IF(CY7='Risk Tables'!$C$43,2,IF(CY7='Risk Tables'!$C$42, 3, IF(CY7='Risk Tables'!$C$41, 4, IF(CY7='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA7='Risk Tables'!$C$44,1,IF(DA7='Risk Tables'!$C$43,2,IF(DA7='Risk Tables'!$C$42, 3, IF(DA7='Risk Tables'!$C$41, 4, IF(DA7='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB7='Risk Tables'!$C$44,1,IF(DB7='Risk Tables'!$C$43,2,IF(DB7='Risk Tables'!$C$42, 3, IF(DB7='Risk Tables'!$C$41, 4, IF(DB7='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC7='Risk Tables'!$C$44,1,IF(DC7='Risk Tables'!$C$43,2,IF(DC7='Risk Tables'!$C$42, 3, IF(DC7='Risk Tables'!$C$41, 4, IF(DC7='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD7='Risk Tables'!$C$44,1,IF(DD7='Risk Tables'!$C$43,2,IF(DD7='Risk Tables'!$C$42, 3, IF(DD7='Risk Tables'!$C$41, 4, IF(DD7='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE7='Risk Tables'!$C$44,1,IF(DE7='Risk Tables'!$C$43,2,IF(DE7='Risk Tables'!$C$42, 3, IF(DE7='Risk Tables'!$C$41, 4, IF(DE7='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF7='Risk Tables'!$C$44,1,IF(DF7='Risk Tables'!$C$43,2,IF(DF7='Risk Tables'!$C$42, 3, IF(DF7='Risk Tables'!$C$41, 4, IF(DF7='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI7:DW7))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI7:DW7, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD7),\"\",((AD7*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P7,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V7),\"\",((V7*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P7,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO7),\"\",((AO7*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P7,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM7),\"\",((AM7*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P7,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI7),\"\",((AI7*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P7,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF7),\"\",((AF7*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P7,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR7),\"\",((AR7*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P7,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL7),\"\",((BL7*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P7,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM7),\"\",((BM7*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P7,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU7),\"\",((AU7*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P7,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW7),\"\",((AW7*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P7,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK7),\"\",(((BK7)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P7,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(6.56*((Y7-AI7)/AD7)+3.26*(AP7/AD7)+6.72*(AZ7/AD7)+1.05*(AR7/AO7),\"\")","v":""},{"$f":"INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P7,GDP!$A$2:$BE$2,0))*10^9","v":{"$error":"#N/A"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A8=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I8,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M8,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A8=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H8,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A8=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H8,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A8=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H8,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A8=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H8,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG8),ISBLANK(AR8)),\"\",IF(AR8<0,'Risk Tables'!$C$46,BG8/AR8)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO8),ISBLANK(AR8)),\"\",IF(AR8<0,'Risk Tables'!$C$46,AO8/AR8)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH8=\"\",ISBLANK(CH8)),\"\",IF(CH8>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH8<=Parameters!$E$4,CH8>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH8<=Parameters!$F$4, CH8>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH8<=Parameters!$G$4, CH8>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI8=\"\",CI8=\"--\",ISBLANK(CI8)),\"\",IF(CI8='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI8>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI8<=Parameters!$E$5,CI8>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI8<=Parameters!$F$5, CI8>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI8<=Parameters!$G$5, CI8>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG8=\"\",CG8=\"--\",ISBLANK(CG8)),\"\",IF(CG8>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG8<=Parameters!$E$6,CG8>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG8<=Parameters!$F$6, CG8>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG8<=Parameters!$G$6, CG8>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY8=\"\",BY8=\"--\",ISBLANK(BY8)),\"\",IF(BY8>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY8<=Parameters!$E$8,BY8>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY8<=Parameters!$F$8, BY8>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY8<=Parameters!$G$8, BY8>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ8=\"\",BZ8=\"--\",ISBLANK(BZ8)),\"\",IF(BZ8>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ8<=Parameters!$E$9,BZ8>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ8<=Parameters!$F$9, BZ8>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ8<=Parameters!$G$9, BZ8>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA8=\"\",CA8=\"--\",ISBLANK(CA8)),\"\",IF(CA8<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA8>=Parameters!$E$10,CA8<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA8>=Parameters!$F$10, CA8<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA8>=Parameters!$G$10, CA8<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB8=\"\",CB8=\"--\",ISBLANK(CB8)),\"\",IF(CB8<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB8>=Parameters!$E$11,CB8<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB8>=Parameters!$F$11, CB8<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB8>=Parameters!$G$11, CB8<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO8=\"\",CO8=\"--\",ISBLANK(CO8)),\"\",IF(CO8<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO8>=Parameters!$E$13,CO8<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO8>=Parameters!$F$13, CO8<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO8>=Parameters!$G$13, CO8<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ8=\"\",CJ8=\"--\",ISBLANK(CJ8)),\"\",IF(CJ8='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ8<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ8>=Parameters!$E$14,CJ8<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ8>=Parameters!$F$14, CJ8<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ8>=Parameters!$G$14, CJ8<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK8=\"\",CK8=\"--\",ISBLANK(CK8)),\"\",IF(AND(CK8<Parameters!$E$15, CK8>=0), 'Risk Tables'!$C$44, IF(AND(CK8>=Parameters!$E$15,CK8<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK8>=Parameters!$F$15, CK8<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK8>=Parameters!$G$15, CK8<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM8=\"\",CM8=\"--\",ISBLANK(CM8)),\"\",IF(CM8>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM8<=Parameters!$E$16,CM8>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM8<=Parameters!$F$16, CM8>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM8<=Parameters!$G$16, CM8>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN8=\"\",CN8=\"--\",ISBLANK(CN8)),\"\",IF(CN8>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN8<=Parameters!$E$17,CN8>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN8<=Parameters!$F$17, CN8>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN8<=Parameters!$G$17, CN8>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL8=\"\",CL8=\"--\",ISBLANK(CL8)),\"\",IF(CL8>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL8<=Parameters!$E$18,CL8>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL8<=Parameters!$F$18, CL8>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL8<=Parameters!$G$18, CL8>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP8=\"\",CP8=\"--\",ISBLANK(CP8)),\"\",IF(CP8<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP8>=Parameters!$E$21,CP8<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP8>=Parameters!$F$21, CP8<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP8>=Parameters!$G$21, CP8<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ8=\"\",CQ8=\"--\",ISBLANK(CQ8)),\"\",IF(CQ8<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ8>=Parameters!$E$22,CQ8<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ8>=Parameters!$F$22, CQ8<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ8>=Parameters!$G$22, CQ8<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR8='Risk Tables'!$C$44,1,IF(CR8='Risk Tables'!$C$43,2,IF(CR8='Risk Tables'!$C$42, 3, IF(CR8='Risk Tables'!$C$41, 4, IF(CR8='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS8='Risk Tables'!$C$44,1,IF(CS8='Risk Tables'!$C$43,2,IF(CS8='Risk Tables'!$C$42, 3, IF(CS8='Risk Tables'!$C$41, 4, IF(CS8='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT8='Risk Tables'!$C$44,1,IF(CT8='Risk Tables'!$C$43,2,IF(CT8='Risk Tables'!$C$42, 3, IF(CT8='Risk Tables'!$C$41, 4, IF(CT8='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV8='Risk Tables'!$C$44,1,IF(CV8='Risk Tables'!$C$43,2,IF(CV8='Risk Tables'!$C$42, 3, IF(CV8='Risk Tables'!$C$41, 4, IF(CV8='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW8='Risk Tables'!$C$44,1,IF(CW8='Risk Tables'!$C$43,2,IF(CW8='Risk Tables'!$C$42, 3, IF(CW8='Risk Tables'!$C$41, 4, IF(CW8='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX8='Risk Tables'!$C$44,1,IF(CX8='Risk Tables'!$C$43,2,IF(CX8='Risk Tables'!$C$42, 3, IF(CX8='Risk Tables'!$C$41, 4, IF(CX8='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY8='Risk Tables'!$C$44,1,IF(CY8='Risk Tables'!$C$43,2,IF(CY8='Risk Tables'!$C$42, 3, IF(CY8='Risk Tables'!$C$41, 4, IF(CY8='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA8='Risk Tables'!$C$44,1,IF(DA8='Risk Tables'!$C$43,2,IF(DA8='Risk Tables'!$C$42, 3, IF(DA8='Risk Tables'!$C$41, 4, IF(DA8='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB8='Risk Tables'!$C$44,1,IF(DB8='Risk Tables'!$C$43,2,IF(DB8='Risk Tables'!$C$42, 3, IF(DB8='Risk Tables'!$C$41, 4, IF(DB8='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC8='Risk Tables'!$C$44,1,IF(DC8='Risk Tables'!$C$43,2,IF(DC8='Risk Tables'!$C$42, 3, IF(DC8='Risk Tables'!$C$41, 4, IF(DC8='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD8='Risk Tables'!$C$44,1,IF(DD8='Risk Tables'!$C$43,2,IF(DD8='Risk Tables'!$C$42, 3, IF(DD8='Risk Tables'!$C$41, 4, IF(DD8='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE8='Risk Tables'!$C$44,1,IF(DE8='Risk Tables'!$C$43,2,IF(DE8='Risk Tables'!$C$42, 3, IF(DE8='Risk Tables'!$C$41, 4, IF(DE8='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF8='Risk Tables'!$C$44,1,IF(DF8='Risk Tables'!$C$43,2,IF(DF8='Risk Tables'!$C$42, 3, IF(DF8='Risk Tables'!$C$41, 4, IF(DF8='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI8:DW8))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI8:DW8, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD8),\"\",((AD8*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P8,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V8),\"\",((V8*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P8,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO8),\"\",((AO8*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P8,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM8),\"\",((AM8*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P8,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI8),\"\",((AI8*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P8,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF8),\"\",((AF8*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P8,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR8),\"\",((AR8*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P8,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL8),\"\",((BL8*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P8,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM8),\"\",((BM8*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P8,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU8),\"\",((AU8*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P8,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW8),\"\",((AW8*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P8,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK8),\"\",(((BK8)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P8,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",{"$f":"INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P8,GDP!$A$2:$BE$2,0))*10^9","v":{"$error":"#N/A"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A9=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I9,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M9,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A9=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H9,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A9=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H9,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A9=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H9,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A9=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H9,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG9),ISBLANK(AR9)),\"\",IF(AR9<0,'Risk Tables'!$C$46,BG9/AR9)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO9),ISBLANK(AR9)),\"\",IF(AR9<0,'Risk Tables'!$C$46,AO9/AR9)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH9=\"\",ISBLANK(CH9)),\"\",IF(CH9>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH9<=Parameters!$E$4,CH9>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH9<=Parameters!$F$4, CH9>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH9<=Parameters!$G$4, CH9>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI9=\"\",CI9=\"--\",ISBLANK(CI9)),\"\",IF(CI9='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI9>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI9<=Parameters!$E$5,CI9>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI9<=Parameters!$F$5, CI9>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI9<=Parameters!$G$5, CI9>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG9=\"\",CG9=\"--\",ISBLANK(CG9)),\"\",IF(CG9>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG9<=Parameters!$E$6,CG9>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG9<=Parameters!$F$6, CG9>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG9<=Parameters!$G$6, CG9>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY9=\"\",BY9=\"--\",ISBLANK(BY9)),\"\",IF(BY9>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY9<=Parameters!$E$8,BY9>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY9<=Parameters!$F$8, BY9>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY9<=Parameters!$G$8, BY9>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ9=\"\",BZ9=\"--\",ISBLANK(BZ9)),\"\",IF(BZ9>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ9<=Parameters!$E$9,BZ9>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ9<=Parameters!$F$9, BZ9>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ9<=Parameters!$G$9, BZ9>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA9=\"\",CA9=\"--\",ISBLANK(CA9)),\"\",IF(CA9<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA9>=Parameters!$E$10,CA9<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA9>=Parameters!$F$10, CA9<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA9>=Parameters!$G$10, CA9<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB9=\"\",CB9=\"--\",ISBLANK(CB9)),\"\",IF(CB9<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB9>=Parameters!$E$11,CB9<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB9>=Parameters!$F$11, CB9<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB9>=Parameters!$G$11, CB9<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO9=\"\",CO9=\"--\",ISBLANK(CO9)),\"\",IF(CO9<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO9>=Parameters!$E$13,CO9<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO9>=Parameters!$F$13, CO9<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO9>=Parameters!$G$13, CO9<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ9=\"\",CJ9=\"--\",ISBLANK(CJ9)),\"\",IF(CJ9='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ9<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ9>=Parameters!$E$14,CJ9<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ9>=Parameters!$F$14, CJ9<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ9>=Parameters!$G$14, CJ9<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK9=\"\",CK9=\"--\",ISBLANK(CK9)),\"\",IF(AND(CK9<Parameters!$E$15, CK9>=0), 'Risk Tables'!$C$44, IF(AND(CK9>=Parameters!$E$15,CK9<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK9>=Parameters!$F$15, CK9<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK9>=Parameters!$G$15, CK9<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM9=\"\",CM9=\"--\",ISBLANK(CM9)),\"\",IF(CM9>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM9<=Parameters!$E$16,CM9>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM9<=Parameters!$F$16, CM9>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM9<=Parameters!$G$16, CM9>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN9=\"\",CN9=\"--\",ISBLANK(CN9)),\"\",IF(CN9>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN9<=Parameters!$E$17,CN9>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN9<=Parameters!$F$17, CN9>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN9<=Parameters!$G$17, CN9>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL9=\"\",CL9=\"--\",ISBLANK(CL9)),\"\",IF(CL9>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL9<=Parameters!$E$18,CL9>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL9<=Parameters!$F$18, CL9>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL9<=Parameters!$G$18, CL9>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP9=\"\",CP9=\"--\",ISBLANK(CP9)),\"\",IF(CP9<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP9>=Parameters!$E$21,CP9<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP9>=Parameters!$F$21, CP9<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP9>=Parameters!$G$21, CP9<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ9=\"\",CQ9=\"--\",ISBLANK(CQ9)),\"\",IF(CQ9<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ9>=Parameters!$E$22,CQ9<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ9>=Parameters!$F$22, CQ9<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ9>=Parameters!$G$22, CQ9<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR9='Risk Tables'!$C$44,1,IF(CR9='Risk Tables'!$C$43,2,IF(CR9='Risk Tables'!$C$42, 3, IF(CR9='Risk Tables'!$C$41, 4, IF(CR9='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS9='Risk Tables'!$C$44,1,IF(CS9='Risk Tables'!$C$43,2,IF(CS9='Risk Tables'!$C$42, 3, IF(CS9='Risk Tables'!$C$41, 4, IF(CS9='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT9='Risk Tables'!$C$44,1,IF(CT9='Risk Tables'!$C$43,2,IF(CT9='Risk Tables'!$C$42, 3, IF(CT9='Risk Tables'!$C$41, 4, IF(CT9='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV9='Risk Tables'!$C$44,1,IF(CV9='Risk Tables'!$C$43,2,IF(CV9='Risk Tables'!$C$42, 3, IF(CV9='Risk Tables'!$C$41, 4, IF(CV9='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW9='Risk Tables'!$C$44,1,IF(CW9='Risk Tables'!$C$43,2,IF(CW9='Risk Tables'!$C$42, 3, IF(CW9='Risk Tables'!$C$41, 4, IF(CW9='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX9='Risk Tables'!$C$44,1,IF(CX9='Risk Tables'!$C$43,2,IF(CX9='Risk Tables'!$C$42, 3, IF(CX9='Risk Tables'!$C$41, 4, IF(CX9='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY9='Risk Tables'!$C$44,1,IF(CY9='Risk Tables'!$C$43,2,IF(CY9='Risk Tables'!$C$42, 3, IF(CY9='Risk Tables'!$C$41, 4, IF(CY9='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA9='Risk Tables'!$C$44,1,IF(DA9='Risk Tables'!$C$43,2,IF(DA9='Risk Tables'!$C$42, 3, IF(DA9='Risk Tables'!$C$41, 4, IF(DA9='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB9='Risk Tables'!$C$44,1,IF(DB9='Risk Tables'!$C$43,2,IF(DB9='Risk Tables'!$C$42, 3, IF(DB9='Risk Tables'!$C$41, 4, IF(DB9='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC9='Risk Tables'!$C$44,1,IF(DC9='Risk Tables'!$C$43,2,IF(DC9='Risk Tables'!$C$42, 3, IF(DC9='Risk Tables'!$C$41, 4, IF(DC9='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD9='Risk Tables'!$C$44,1,IF(DD9='Risk Tables'!$C$43,2,IF(DD9='Risk Tables'!$C$42, 3, IF(DD9='Risk Tables'!$C$41, 4, IF(DD9='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE9='Risk Tables'!$C$44,1,IF(DE9='Risk Tables'!$C$43,2,IF(DE9='Risk Tables'!$C$42, 3, IF(DE9='Risk Tables'!$C$41, 4, IF(DE9='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF9='Risk Tables'!$C$44,1,IF(DF9='Risk Tables'!$C$43,2,IF(DF9='Risk Tables'!$C$42, 3, IF(DF9='Risk Tables'!$C$41, 4, IF(DF9='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI9:DW9))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI9:DW9, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD9),\"\",((AD9*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P9,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V9),\"\",((V9*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P9,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO9),\"\",((AO9*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P9,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM9),\"\",((AM9*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P9,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI9),\"\",((AI9*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P9,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF9),\"\",((AF9*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P9,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR9),\"\",((AR9*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P9,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL9),\"\",((BL9*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P9,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM9),\"\",((BM9*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P9,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU9),\"\",((AU9*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P9,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW9),\"\",((AW9*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P9,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK9),\"\",(((BK9)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P9,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",{"$f":"INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P9,GDP!$A$2:$BE$2,0))*10^9","v":{"$error":"#N/A"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A10=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I10,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M10,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A10=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H10,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A10=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H10,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A10=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H10,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A10=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H10,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG10),ISBLANK(AR10)),\"\",IF(AR10<0,'Risk Tables'!$C$46,BG10/AR10)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO10),ISBLANK(AR10)),\"\",IF(AR10<0,'Risk Tables'!$C$46,AO10/AR10)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH10=\"\",ISBLANK(CH10)),\"\",IF(CH10>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH10<=Parameters!$E$4,CH10>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH10<=Parameters!$F$4, CH10>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH10<=Parameters!$G$4, CH10>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI10=\"\",CI10=\"--\",ISBLANK(CI10)),\"\",IF(CI10='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI10>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI10<=Parameters!$E$5,CI10>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI10<=Parameters!$F$5, CI10>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI10<=Parameters!$G$5, CI10>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG10=\"\",CG10=\"--\",ISBLANK(CG10)),\"\",IF(CG10>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG10<=Parameters!$E$6,CG10>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG10<=Parameters!$F$6, CG10>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG10<=Parameters!$G$6, CG10>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY10=\"\",BY10=\"--\",ISBLANK(BY10)),\"\",IF(BY10>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY10<=Parameters!$E$8,BY10>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY10<=Parameters!$F$8, BY10>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY10<=Parameters!$G$8, BY10>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ10=\"\",BZ10=\"--\",ISBLANK(BZ10)),\"\",IF(BZ10>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ10<=Parameters!$E$9,BZ10>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ10<=Parameters!$F$9, BZ10>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ10<=Parameters!$G$9, BZ10>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA10=\"\",CA10=\"--\",ISBLANK(CA10)),\"\",IF(CA10<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA10>=Parameters!$E$10,CA10<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA10>=Parameters!$F$10, CA10<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA10>=Parameters!$G$10, CA10<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB10=\"\",CB10=\"--\",ISBLANK(CB10)),\"\",IF(CB10<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB10>=Parameters!$E$11,CB10<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB10>=Parameters!$F$11, CB10<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB10>=Parameters!$G$11, CB10<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO10=\"\",CO10=\"--\",ISBLANK(CO10)),\"\",IF(CO10<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO10>=Parameters!$E$13,CO10<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO10>=Parameters!$F$13, CO10<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO10>=Parameters!$G$13, CO10<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ10=\"\",CJ10=\"--\",ISBLANK(CJ10)),\"\",IF(CJ10='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ10<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ10>=Parameters!$E$14,CJ10<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ10>=Parameters!$F$14, CJ10<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ10>=Parameters!$G$14, CJ10<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK10=\"\",CK10=\"--\",ISBLANK(CK10)),\"\",IF(AND(CK10<Parameters!$E$15, CK10>=0), 'Risk Tables'!$C$44, IF(AND(CK10>=Parameters!$E$15,CK10<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK10>=Parameters!$F$15, CK10<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK10>=Parameters!$G$15, CK10<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM10=\"\",CM10=\"--\",ISBLANK(CM10)),\"\",IF(CM10>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM10<=Parameters!$E$16,CM10>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM10<=Parameters!$F$16, CM10>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM10<=Parameters!$G$16, CM10>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN10=\"\",CN10=\"--\",ISBLANK(CN10)),\"\",IF(CN10>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN10<=Parameters!$E$17,CN10>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN10<=Parameters!$F$17, CN10>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN10<=Parameters!$G$17, CN10>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL10=\"\",CL10=\"--\",ISBLANK(CL10)),\"\",IF(CL10>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL10<=Parameters!$E$18,CL10>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL10<=Parameters!$F$18, CL10>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL10<=Parameters!$G$18, CL10>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP10=\"\",CP10=\"--\",ISBLANK(CP10)),\"\",IF(CP10<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP10>=Parameters!$E$21,CP10<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP10>=Parameters!$F$21, CP10<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP10>=Parameters!$G$21, CP10<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ10=\"\",CQ10=\"--\",ISBLANK(CQ10)),\"\",IF(CQ10<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ10>=Parameters!$E$22,CQ10<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ10>=Parameters!$F$22, CQ10<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ10>=Parameters!$G$22, CQ10<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR10='Risk Tables'!$C$44,1,IF(CR10='Risk Tables'!$C$43,2,IF(CR10='Risk Tables'!$C$42, 3, IF(CR10='Risk Tables'!$C$41, 4, IF(CR10='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS10='Risk Tables'!$C$44,1,IF(CS10='Risk Tables'!$C$43,2,IF(CS10='Risk Tables'!$C$42, 3, IF(CS10='Risk Tables'!$C$41, 4, IF(CS10='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT10='Risk Tables'!$C$44,1,IF(CT10='Risk Tables'!$C$43,2,IF(CT10='Risk Tables'!$C$42, 3, IF(CT10='Risk Tables'!$C$41, 4, IF(CT10='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV10='Risk Tables'!$C$44,1,IF(CV10='Risk Tables'!$C$43,2,IF(CV10='Risk Tables'!$C$42, 3, IF(CV10='Risk Tables'!$C$41, 4, IF(CV10='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW10='Risk Tables'!$C$44,1,IF(CW10='Risk Tables'!$C$43,2,IF(CW10='Risk Tables'!$C$42, 3, IF(CW10='Risk Tables'!$C$41, 4, IF(CW10='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX10='Risk Tables'!$C$44,1,IF(CX10='Risk Tables'!$C$43,2,IF(CX10='Risk Tables'!$C$42, 3, IF(CX10='Risk Tables'!$C$41, 4, IF(CX10='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY10='Risk Tables'!$C$44,1,IF(CY10='Risk Tables'!$C$43,2,IF(CY10='Risk Tables'!$C$42, 3, IF(CY10='Risk Tables'!$C$41, 4, IF(CY10='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA10='Risk Tables'!$C$44,1,IF(DA10='Risk Tables'!$C$43,2,IF(DA10='Risk Tables'!$C$42, 3, IF(DA10='Risk Tables'!$C$41, 4, IF(DA10='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB10='Risk Tables'!$C$44,1,IF(DB10='Risk Tables'!$C$43,2,IF(DB10='Risk Tables'!$C$42, 3, IF(DB10='Risk Tables'!$C$41, 4, IF(DB10='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC10='Risk Tables'!$C$44,1,IF(DC10='Risk Tables'!$C$43,2,IF(DC10='Risk Tables'!$C$42, 3, IF(DC10='Risk Tables'!$C$41, 4, IF(DC10='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD10='Risk Tables'!$C$44,1,IF(DD10='Risk Tables'!$C$43,2,IF(DD10='Risk Tables'!$C$42, 3, IF(DD10='Risk Tables'!$C$41, 4, IF(DD10='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE10='Risk Tables'!$C$44,1,IF(DE10='Risk Tables'!$C$43,2,IF(DE10='Risk Tables'!$C$42, 3, IF(DE10='Risk Tables'!$C$41, 4, IF(DE10='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF10='Risk Tables'!$C$44,1,IF(DF10='Risk Tables'!$C$43,2,IF(DF10='Risk Tables'!$C$42, 3, IF(DF10='Risk Tables'!$C$41, 4, IF(DF10='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI10:DW10))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI10:DW10, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD10),\"\",((AD10*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P10,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V10),\"\",((V10*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P10,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO10),\"\",((AO10*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P10,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM10),\"\",((AM10*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P10,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI10),\"\",((AI10*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P10,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF10),\"\",((AF10*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P10,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR10),\"\",((AR10*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P10,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL10),\"\",((BL10*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P10,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM10),\"\",((BM10*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P10,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU10),\"\",((AU10*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P10,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW10),\"\",((AW10*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P10,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK10),\"\",(((BK10)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P10,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",{"$f":"INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P10,GDP!$A$2:$BE$2,0))*10^9","v":{"$error":"#N/A"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A11=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I11,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M11,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A11=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H11,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A11=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H11,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A11=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H11,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A11=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H11,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG11),ISBLANK(AR11)),\"\",IF(AR11<0,'Risk Tables'!$C$46,BG11/AR11)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO11),ISBLANK(AR11)),\"\",IF(AR11<0,'Risk Tables'!$C$46,AO11/AR11)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH11=\"\",ISBLANK(CH11)),\"\",IF(CH11>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH11<=Parameters!$E$4,CH11>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH11<=Parameters!$F$4, CH11>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH11<=Parameters!$G$4, CH11>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI11=\"\",CI11=\"--\",ISBLANK(CI11)),\"\",IF(CI11='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI11>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI11<=Parameters!$E$5,CI11>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI11<=Parameters!$F$5, CI11>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI11<=Parameters!$G$5, CI11>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG11=\"\",CG11=\"--\",ISBLANK(CG11)),\"\",IF(CG11>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG11<=Parameters!$E$6,CG11>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG11<=Parameters!$F$6, CG11>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG11<=Parameters!$G$6, CG11>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY11=\"\",BY11=\"--\",ISBLANK(BY11)),\"\",IF(BY11>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY11<=Parameters!$E$8,BY11>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY11<=Parameters!$F$8, BY11>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY11<=Parameters!$G$8, BY11>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ11=\"\",BZ11=\"--\",ISBLANK(BZ11)),\"\",IF(BZ11>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ11<=Parameters!$E$9,BZ11>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ11<=Parameters!$F$9, BZ11>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ11<=Parameters!$G$9, BZ11>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA11=\"\",CA11=\"--\",ISBLANK(CA11)),\"\",IF(CA11<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA11>=Parameters!$E$10,CA11<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA11>=Parameters!$F$10, CA11<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA11>=Parameters!$G$10, CA11<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB11=\"\",CB11=\"--\",ISBLANK(CB11)),\"\",IF(CB11<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB11>=Parameters!$E$11,CB11<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB11>=Parameters!$F$11, CB11<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB11>=Parameters!$G$11, CB11<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO11=\"\",CO11=\"--\",ISBLANK(CO11)),\"\",IF(CO11<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO11>=Parameters!$E$13,CO11<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO11>=Parameters!$F$13, CO11<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO11>=Parameters!$G$13, CO11<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ11=\"\",CJ11=\"--\",ISBLANK(CJ11)),\"\",IF(CJ11='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ11<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ11>=Parameters!$E$14,CJ11<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ11>=Parameters!$F$14, CJ11<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ11>=Parameters!$G$14, CJ11<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK11=\"\",CK11=\"--\",ISBLANK(CK11)),\"\",IF(AND(CK11<Parameters!$E$15, CK11>=0), 'Risk Tables'!$C$44, IF(AND(CK11>=Parameters!$E$15,CK11<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK11>=Parameters!$F$15, CK11<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK11>=Parameters!$G$15, CK11<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM11=\"\",CM11=\"--\",ISBLANK(CM11)),\"\",IF(CM11>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM11<=Parameters!$E$16,CM11>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM11<=Parameters!$F$16, CM11>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM11<=Parameters!$G$16, CM11>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN11=\"\",CN11=\"--\",ISBLANK(CN11)),\"\",IF(CN11>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN11<=Parameters!$E$17,CN11>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN11<=Parameters!$F$17, CN11>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN11<=Parameters!$G$17, CN11>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL11=\"\",CL11=\"--\",ISBLANK(CL11)),\"\",IF(CL11>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL11<=Parameters!$E$18,CL11>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL11<=Parameters!$F$18, CL11>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL11<=Parameters!$G$18, CL11>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP11=\"\",CP11=\"--\",ISBLANK(CP11)),\"\",IF(CP11<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP11>=Parameters!$E$21,CP11<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP11>=Parameters!$F$21, CP11<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP11>=Parameters!$G$21, CP11<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ11=\"\",CQ11=\"--\",ISBLANK(CQ11)),\"\",IF(CQ11<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ11>=Parameters!$E$22,CQ11<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ11>=Parameters!$F$22, CQ11<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ11>=Parameters!$G$22, CQ11<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR11='Risk Tables'!$C$44,1,IF(CR11='Risk Tables'!$C$43,2,IF(CR11='Risk Tables'!$C$42, 3, IF(CR11='Risk Tables'!$C$41, 4, IF(CR11='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS11='Risk Tables'!$C$44,1,IF(CS11='Risk Tables'!$C$43,2,IF(CS11='Risk Tables'!$C$42, 3, IF(CS11='Risk Tables'!$C$41, 4, IF(CS11='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT11='Risk Tables'!$C$44,1,IF(CT11='Risk Tables'!$C$43,2,IF(CT11='Risk Tables'!$C$42, 3, IF(CT11='Risk Tables'!$C$41, 4, IF(CT11='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV11='Risk Tables'!$C$44,1,IF(CV11='Risk Tables'!$C$43,2,IF(CV11='Risk Tables'!$C$42, 3, IF(CV11='Risk Tables'!$C$41, 4, IF(CV11='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW11='Risk Tables'!$C$44,1,IF(CW11='Risk Tables'!$C$43,2,IF(CW11='Risk Tables'!$C$42, 3, IF(CW11='Risk Tables'!$C$41, 4, IF(CW11='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX11='Risk Tables'!$C$44,1,IF(CX11='Risk Tables'!$C$43,2,IF(CX11='Risk Tables'!$C$42, 3, IF(CX11='Risk Tables'!$C$41, 4, IF(CX11='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY11='Risk Tables'!$C$44,1,IF(CY11='Risk Tables'!$C$43,2,IF(CY11='Risk Tables'!$C$42, 3, IF(CY11='Risk Tables'!$C$41, 4, IF(CY11='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA11='Risk Tables'!$C$44,1,IF(DA11='Risk Tables'!$C$43,2,IF(DA11='Risk Tables'!$C$42, 3, IF(DA11='Risk Tables'!$C$41, 4, IF(DA11='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB11='Risk Tables'!$C$44,1,IF(DB11='Risk Tables'!$C$43,2,IF(DB11='Risk Tables'!$C$42, 3, IF(DB11='Risk Tables'!$C$41, 4, IF(DB11='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC11='Risk Tables'!$C$44,1,IF(DC11='Risk Tables'!$C$43,2,IF(DC11='Risk Tables'!$C$42, 3, IF(DC11='Risk Tables'!$C$41, 4, IF(DC11='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD11='Risk Tables'!$C$44,1,IF(DD11='Risk Tables'!$C$43,2,IF(DD11='Risk Tables'!$C$42, 3, IF(DD11='Risk Tables'!$C$41, 4, IF(DD11='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE11='Risk Tables'!$C$44,1,IF(DE11='Risk Tables'!$C$43,2,IF(DE11='Risk Tables'!$C$42, 3, IF(DE11='Risk Tables'!$C$41, 4, IF(DE11='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF11='Risk Tables'!$C$44,1,IF(DF11='Risk Tables'!$C$43,2,IF(DF11='Risk Tables'!$C$42, 3, IF(DF11='Risk Tables'!$C$41, 4, IF(DF11='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI11:DW11))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI11:DW11, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD11),\"\",((AD11*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P11,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V11),\"\",((V11*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P11,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO11),\"\",((AO11*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P11,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM11),\"\",((AM11*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P11,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI11),\"\",((AI11*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P11,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF11),\"\",((AF11*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P11,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR11),\"\",((AR11*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P11,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL11),\"\",((BL11*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P11,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM11),\"\",((BM11*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P11,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU11),\"\",((AU11*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P11,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW11),\"\",((AW11*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P11,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK11),\"\",(((BK11)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P11,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",{"$f":"INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P11,GDP!$A$2:$BE$2,0))*10^9","v":{"$error":"#N/A"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A12=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I12,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M12,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A12=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H12,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A12=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H12,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A12=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H12,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A12=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H12,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG12),ISBLANK(AR12)),\"\",IF(AR12<0,'Risk Tables'!$C$46,BG12/AR12)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO12),ISBLANK(AR12)),\"\",IF(AR12<0,'Risk Tables'!$C$46,AO12/AR12)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH12=\"\",ISBLANK(CH12)),\"\",IF(CH12>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH12<=Parameters!$E$4,CH12>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH12<=Parameters!$F$4, CH12>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH12<=Parameters!$G$4, CH12>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI12=\"\",CI12=\"--\",ISBLANK(CI12)),\"\",IF(CI12='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI12>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI12<=Parameters!$E$5,CI12>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI12<=Parameters!$F$5, CI12>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI12<=Parameters!$G$5, CI12>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG12=\"\",CG12=\"--\",ISBLANK(CG12)),\"\",IF(CG12>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG12<=Parameters!$E$6,CG12>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG12<=Parameters!$F$6, CG12>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG12<=Parameters!$G$6, CG12>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY12=\"\",BY12=\"--\",ISBLANK(BY12)),\"\",IF(BY12>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY12<=Parameters!$E$8,BY12>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY12<=Parameters!$F$8, BY12>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY12<=Parameters!$G$8, BY12>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ12=\"\",BZ12=\"--\",ISBLANK(BZ12)),\"\",IF(BZ12>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ12<=Parameters!$E$9,BZ12>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ12<=Parameters!$F$9, BZ12>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ12<=Parameters!$G$9, BZ12>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA12=\"\",CA12=\"--\",ISBLANK(CA12)),\"\",IF(CA12<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA12>=Parameters!$E$10,CA12<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA12>=Parameters!$F$10, CA12<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA12>=Parameters!$G$10, CA12<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB12=\"\",CB12=\"--\",ISBLANK(CB12)),\"\",IF(CB12<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB12>=Parameters!$E$11,CB12<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB12>=Parameters!$F$11, CB12<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB12>=Parameters!$G$11, CB12<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO12=\"\",CO12=\"--\",ISBLANK(CO12)),\"\",IF(CO12<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO12>=Parameters!$E$13,CO12<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO12>=Parameters!$F$13, CO12<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO12>=Parameters!$G$13, CO12<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ12=\"\",CJ12=\"--\",ISBLANK(CJ12)),\"\",IF(CJ12='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ12<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ12>=Parameters!$E$14,CJ12<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ12>=Parameters!$F$14, CJ12<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ12>=Parameters!$G$14, CJ12<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK12=\"\",CK12=\"--\",ISBLANK(CK12)),\"\",IF(AND(CK12<Parameters!$E$15, CK12>=0), 'Risk Tables'!$C$44, IF(AND(CK12>=Parameters!$E$15,CK12<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK12>=Parameters!$F$15, CK12<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK12>=Parameters!$G$15, CK12<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM12=\"\",CM12=\"--\",ISBLANK(CM12)),\"\",IF(CM12>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM12<=Parameters!$E$16,CM12>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM12<=Parameters!$F$16, CM12>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM12<=Parameters!$G$16, CM12>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN12=\"\",CN12=\"--\",ISBLANK(CN12)),\"\",IF(CN12>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN12<=Parameters!$E$17,CN12>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN12<=Parameters!$F$17, CN12>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN12<=Parameters!$G$17, CN12>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL12=\"\",CL12=\"--\",ISBLANK(CL12)),\"\",IF(CL12>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL12<=Parameters!$E$18,CL12>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL12<=Parameters!$F$18, CL12>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL12<=Parameters!$G$18, CL12>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP12=\"\",CP12=\"--\",ISBLANK(CP12)),\"\",IF(CP12<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP12>=Parameters!$E$21,CP12<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP12>=Parameters!$F$21, CP12<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP12>=Parameters!$G$21, CP12<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ12=\"\",CQ12=\"--\",ISBLANK(CQ12)),\"\",IF(CQ12<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ12>=Parameters!$E$22,CQ12<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ12>=Parameters!$F$22, CQ12<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ12>=Parameters!$G$22, CQ12<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR12='Risk Tables'!$C$44,1,IF(CR12='Risk Tables'!$C$43,2,IF(CR12='Risk Tables'!$C$42, 3, IF(CR12='Risk Tables'!$C$41, 4, IF(CR12='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS12='Risk Tables'!$C$44,1,IF(CS12='Risk Tables'!$C$43,2,IF(CS12='Risk Tables'!$C$42, 3, IF(CS12='Risk Tables'!$C$41, 4, IF(CS12='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT12='Risk Tables'!$C$44,1,IF(CT12='Risk Tables'!$C$43,2,IF(CT12='Risk Tables'!$C$42, 3, IF(CT12='Risk Tables'!$C$41, 4, IF(CT12='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV12='Risk Tables'!$C$44,1,IF(CV12='Risk Tables'!$C$43,2,IF(CV12='Risk Tables'!$C$42, 3, IF(CV12='Risk Tables'!$C$41, 4, IF(CV12='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW12='Risk Tables'!$C$44,1,IF(CW12='Risk Tables'!$C$43,2,IF(CW12='Risk Tables'!$C$42, 3, IF(CW12='Risk Tables'!$C$41, 4, IF(CW12='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX12='Risk Tables'!$C$44,1,IF(CX12='Risk Tables'!$C$43,2,IF(CX12='Risk Tables'!$C$42, 3, IF(CX12='Risk Tables'!$C$41, 4, IF(CX12='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY12='Risk Tables'!$C$44,1,IF(CY12='Risk Tables'!$C$43,2,IF(CY12='Risk Tables'!$C$42, 3, IF(CY12='Risk Tables'!$C$41, 4, IF(CY12='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA12='Risk Tables'!$C$44,1,IF(DA12='Risk Tables'!$C$43,2,IF(DA12='Risk Tables'!$C$42, 3, IF(DA12='Risk Tables'!$C$41, 4, IF(DA12='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB12='Risk Tables'!$C$44,1,IF(DB12='Risk Tables'!$C$43,2,IF(DB12='Risk Tables'!$C$42, 3, IF(DB12='Risk Tables'!$C$41, 4, IF(DB12='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC12='Risk Tables'!$C$44,1,IF(DC12='Risk Tables'!$C$43,2,IF(DC12='Risk Tables'!$C$42, 3, IF(DC12='Risk Tables'!$C$41, 4, IF(DC12='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD12='Risk Tables'!$C$44,1,IF(DD12='Risk Tables'!$C$43,2,IF(DD12='Risk Tables'!$C$42, 3, IF(DD12='Risk Tables'!$C$41, 4, IF(DD12='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE12='Risk Tables'!$C$44,1,IF(DE12='Risk Tables'!$C$43,2,IF(DE12='Risk Tables'!$C$42, 3, IF(DE12='Risk Tables'!$C$41, 4, IF(DE12='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF12='Risk Tables'!$C$44,1,IF(DF12='Risk Tables'!$C$43,2,IF(DF12='Risk Tables'!$C$42, 3, IF(DF12='Risk Tables'!$C$41, 4, IF(DF12='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI12:DW12))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI12:DW12, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD12),\"\",((AD12*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P12,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V12),\"\",((V12*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P12,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO12),\"\",((AO12*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P12,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM12),\"\",((AM12*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P12,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI12),\"\",((AI12*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P12,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF12),\"\",((AF12*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P12,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR12),\"\",((AR12*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P12,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL12),\"\",((BL12*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P12,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM12),\"\",((BM12*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P12,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU12),\"\",((AU12*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P12,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW12),\"\",((AW12*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P12,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK12),\"\",(((BK12)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P12,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",{"$f":"INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P12,GDP!$A$2:$BE$2,0))*10^9","v":{"$error":"#N/A"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A13=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I13,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M13,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A13=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H13,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A13=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H13,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A13=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H13,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A13=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H13,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG13),ISBLANK(AR13)),\"\",IF(AR13<0,'Risk Tables'!$C$46,BG13/AR13)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO13),ISBLANK(AR13)),\"\",IF(AR13<0,'Risk Tables'!$C$46,AO13/AR13)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH13=\"\",ISBLANK(CH13)),\"\",IF(CH13>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH13<=Parameters!$E$4,CH13>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH13<=Parameters!$F$4, CH13>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH13<=Parameters!$G$4, CH13>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI13=\"\",CI13=\"--\",ISBLANK(CI13)),\"\",IF(CI13='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI13>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI13<=Parameters!$E$5,CI13>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI13<=Parameters!$F$5, CI13>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI13<=Parameters!$G$5, CI13>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG13=\"\",CG13=\"--\",ISBLANK(CG13)),\"\",IF(CG13>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG13<=Parameters!$E$6,CG13>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG13<=Parameters!$F$6, CG13>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG13<=Parameters!$G$6, CG13>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY13=\"\",BY13=\"--\",ISBLANK(BY13)),\"\",IF(BY13>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY13<=Parameters!$E$8,BY13>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY13<=Parameters!$F$8, BY13>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY13<=Parameters!$G$8, BY13>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ13=\"\",BZ13=\"--\",ISBLANK(BZ13)),\"\",IF(BZ13>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ13<=Parameters!$E$9,BZ13>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ13<=Parameters!$F$9, BZ13>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ13<=Parameters!$G$9, BZ13>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA13=\"\",CA13=\"--\",ISBLANK(CA13)),\"\",IF(CA13<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA13>=Parameters!$E$10,CA13<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA13>=Parameters!$F$10, CA13<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA13>=Parameters!$G$10, CA13<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB13=\"\",CB13=\"--\",ISBLANK(CB13)),\"\",IF(CB13<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB13>=Parameters!$E$11,CB13<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB13>=Parameters!$F$11, CB13<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB13>=Parameters!$G$11, CB13<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO13=\"\",CO13=\"--\",ISBLANK(CO13)),\"\",IF(CO13<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO13>=Parameters!$E$13,CO13<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO13>=Parameters!$F$13, CO13<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO13>=Parameters!$G$13, CO13<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ13=\"\",CJ13=\"--\",ISBLANK(CJ13)),\"\",IF(CJ13='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ13<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ13>=Parameters!$E$14,CJ13<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ13>=Parameters!$F$14, CJ13<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ13>=Parameters!$G$14, CJ13<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK13=\"\",CK13=\"--\",ISBLANK(CK13)),\"\",IF(AND(CK13<Parameters!$E$15, CK13>=0), 'Risk Tables'!$C$44, IF(AND(CK13>=Parameters!$E$15,CK13<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK13>=Parameters!$F$15, CK13<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK13>=Parameters!$G$15, CK13<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM13=\"\",CM13=\"--\",ISBLANK(CM13)),\"\",IF(CM13>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM13<=Parameters!$E$16,CM13>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM13<=Parameters!$F$16, CM13>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM13<=Parameters!$G$16, CM13>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN13=\"\",CN13=\"--\",ISBLANK(CN13)),\"\",IF(CN13>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN13<=Parameters!$E$17,CN13>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN13<=Parameters!$F$17, CN13>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN13<=Parameters!$G$17, CN13>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL13=\"\",CL13=\"--\",ISBLANK(CL13)),\"\",IF(CL13>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL13<=Parameters!$E$18,CL13>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL13<=Parameters!$F$18, CL13>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL13<=Parameters!$G$18, CL13>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP13=\"\",CP13=\"--\",ISBLANK(CP13)),\"\",IF(CP13<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP13>=Parameters!$E$21,CP13<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP13>=Parameters!$F$21, CP13<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP13>=Parameters!$G$21, CP13<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ13=\"\",CQ13=\"--\",ISBLANK(CQ13)),\"\",IF(CQ13<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ13>=Parameters!$E$22,CQ13<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ13>=Parameters!$F$22, CQ13<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ13>=Parameters!$G$22, CQ13<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR13='Risk Tables'!$C$44,1,IF(CR13='Risk Tables'!$C$43,2,IF(CR13='Risk Tables'!$C$42, 3, IF(CR13='Risk Tables'!$C$41, 4, IF(CR13='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS13='Risk Tables'!$C$44,1,IF(CS13='Risk Tables'!$C$43,2,IF(CS13='Risk Tables'!$C$42, 3, IF(CS13='Risk Tables'!$C$41, 4, IF(CS13='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT13='Risk Tables'!$C$44,1,IF(CT13='Risk Tables'!$C$43,2,IF(CT13='Risk Tables'!$C$42, 3, IF(CT13='Risk Tables'!$C$41, 4, IF(CT13='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV13='Risk Tables'!$C$44,1,IF(CV13='Risk Tables'!$C$43,2,IF(CV13='Risk Tables'!$C$42, 3, IF(CV13='Risk Tables'!$C$41, 4, IF(CV13='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW13='Risk Tables'!$C$44,1,IF(CW13='Risk Tables'!$C$43,2,IF(CW13='Risk Tables'!$C$42, 3, IF(CW13='Risk Tables'!$C$41, 4, IF(CW13='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX13='Risk Tables'!$C$44,1,IF(CX13='Risk Tables'!$C$43,2,IF(CX13='Risk Tables'!$C$42, 3, IF(CX13='Risk Tables'!$C$41, 4, IF(CX13='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY13='Risk Tables'!$C$44,1,IF(CY13='Risk Tables'!$C$43,2,IF(CY13='Risk Tables'!$C$42, 3, IF(CY13='Risk Tables'!$C$41, 4, IF(CY13='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA13='Risk Tables'!$C$44,1,IF(DA13='Risk Tables'!$C$43,2,IF(DA13='Risk Tables'!$C$42, 3, IF(DA13='Risk Tables'!$C$41, 4, IF(DA13='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB13='Risk Tables'!$C$44,1,IF(DB13='Risk Tables'!$C$43,2,IF(DB13='Risk Tables'!$C$42, 3, IF(DB13='Risk Tables'!$C$41, 4, IF(DB13='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC13='Risk Tables'!$C$44,1,IF(DC13='Risk Tables'!$C$43,2,IF(DC13='Risk Tables'!$C$42, 3, IF(DC13='Risk Tables'!$C$41, 4, IF(DC13='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD13='Risk Tables'!$C$44,1,IF(DD13='Risk Tables'!$C$43,2,IF(DD13='Risk Tables'!$C$42, 3, IF(DD13='Risk Tables'!$C$41, 4, IF(DD13='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE13='Risk Tables'!$C$44,1,IF(DE13='Risk Tables'!$C$43,2,IF(DE13='Risk Tables'!$C$42, 3, IF(DE13='Risk Tables'!$C$41, 4, IF(DE13='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF13='Risk Tables'!$C$44,1,IF(DF13='Risk Tables'!$C$43,2,IF(DF13='Risk Tables'!$C$42, 3, IF(DF13='Risk Tables'!$C$41, 4, IF(DF13='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI13:DW13))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI13:DW13, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD13),\"\",((AD13*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P13,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V13),\"\",((V13*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P13,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO13),\"\",((AO13*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P13,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM13),\"\",((AM13*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P13,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI13),\"\",((AI13*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P13,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF13),\"\",((AF13*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P13,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR13),\"\",((AR13*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P13,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL13),\"\",((BL13*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P13,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM13),\"\",((BM13*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P13,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU13),\"\",((AU13*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P13,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW13),\"\",((AW13*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P13,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK13),\"\",(((BK13)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P13,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",{"$f":"INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P13,GDP!$A$2:$BE$2,0))*10^9","v":{"$error":"#N/A"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A14=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I14,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M14,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A14=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H14,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A14=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H14,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A14=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H14,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A14=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H14,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG14),ISBLANK(AR14)),\"\",IF(AR14<0,'Risk Tables'!$C$46,BG14/AR14)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO14),ISBLANK(AR14)),\"\",IF(AR14<0,'Risk Tables'!$C$46,AO14/AR14)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH14=\"\",ISBLANK(CH14)),\"\",IF(CH14>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH14<=Parameters!$E$4,CH14>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH14<=Parameters!$F$4, CH14>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH14<=Parameters!$G$4, CH14>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI14=\"\",CI14=\"--\",ISBLANK(CI14)),\"\",IF(CI14='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI14>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI14<=Parameters!$E$5,CI14>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI14<=Parameters!$F$5, CI14>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI14<=Parameters!$G$5, CI14>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG14=\"\",CG14=\"--\",ISBLANK(CG14)),\"\",IF(CG14>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG14<=Parameters!$E$6,CG14>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG14<=Parameters!$F$6, CG14>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG14<=Parameters!$G$6, CG14>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY14=\"\",BY14=\"--\",ISBLANK(BY14)),\"\",IF(BY14>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY14<=Parameters!$E$8,BY14>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY14<=Parameters!$F$8, BY14>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY14<=Parameters!$G$8, BY14>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ14=\"\",BZ14=\"--\",ISBLANK(BZ14)),\"\",IF(BZ14>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ14<=Parameters!$E$9,BZ14>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ14<=Parameters!$F$9, BZ14>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ14<=Parameters!$G$9, BZ14>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA14=\"\",CA14=\"--\",ISBLANK(CA14)),\"\",IF(CA14<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA14>=Parameters!$E$10,CA14<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA14>=Parameters!$F$10, CA14<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA14>=Parameters!$G$10, CA14<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB14=\"\",CB14=\"--\",ISBLANK(CB14)),\"\",IF(CB14<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB14>=Parameters!$E$11,CB14<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB14>=Parameters!$F$11, CB14<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB14>=Parameters!$G$11, CB14<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO14=\"\",CO14=\"--\",ISBLANK(CO14)),\"\",IF(CO14<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO14>=Parameters!$E$13,CO14<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO14>=Parameters!$F$13, CO14<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO14>=Parameters!$G$13, CO14<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ14=\"\",CJ14=\"--\",ISBLANK(CJ14)),\"\",IF(CJ14='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ14<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ14>=Parameters!$E$14,CJ14<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ14>=Parameters!$F$14, CJ14<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ14>=Parameters!$G$14, CJ14<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK14=\"\",CK14=\"--\",ISBLANK(CK14)),\"\",IF(AND(CK14<Parameters!$E$15, CK14>=0), 'Risk Tables'!$C$44, IF(AND(CK14>=Parameters!$E$15,CK14<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK14>=Parameters!$F$15, CK14<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK14>=Parameters!$G$15, CK14<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM14=\"\",CM14=\"--\",ISBLANK(CM14)),\"\",IF(CM14>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM14<=Parameters!$E$16,CM14>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM14<=Parameters!$F$16, CM14>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM14<=Parameters!$G$16, CM14>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN14=\"\",CN14=\"--\",ISBLANK(CN14)),\"\",IF(CN14>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN14<=Parameters!$E$17,CN14>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN14<=Parameters!$F$17, CN14>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN14<=Parameters!$G$17, CN14>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL14=\"\",CL14=\"--\",ISBLANK(CL14)),\"\",IF(CL14>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL14<=Parameters!$E$18,CL14>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL14<=Parameters!$F$18, CL14>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL14<=Parameters!$G$18, CL14>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP14=\"\",CP14=\"--\",ISBLANK(CP14)),\"\",IF(CP14<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP14>=Parameters!$E$21,CP14<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP14>=Parameters!$F$21, CP14<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP14>=Parameters!$G$21, CP14<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ14=\"\",CQ14=\"--\",ISBLANK(CQ14)),\"\",IF(CQ14<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ14>=Parameters!$E$22,CQ14<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ14>=Parameters!$F$22, CQ14<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ14>=Parameters!$G$22, CQ14<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR14='Risk Tables'!$C$44,1,IF(CR14='Risk Tables'!$C$43,2,IF(CR14='Risk Tables'!$C$42, 3, IF(CR14='Risk Tables'!$C$41, 4, IF(CR14='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS14='Risk Tables'!$C$44,1,IF(CS14='Risk Tables'!$C$43,2,IF(CS14='Risk Tables'!$C$42, 3, IF(CS14='Risk Tables'!$C$41, 4, IF(CS14='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT14='Risk Tables'!$C$44,1,IF(CT14='Risk Tables'!$C$43,2,IF(CT14='Risk Tables'!$C$42, 3, IF(CT14='Risk Tables'!$C$41, 4, IF(CT14='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV14='Risk Tables'!$C$44,1,IF(CV14='Risk Tables'!$C$43,2,IF(CV14='Risk Tables'!$C$42, 3, IF(CV14='Risk Tables'!$C$41, 4, IF(CV14='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW14='Risk Tables'!$C$44,1,IF(CW14='Risk Tables'!$C$43,2,IF(CW14='Risk Tables'!$C$42, 3, IF(CW14='Risk Tables'!$C$41, 4, IF(CW14='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX14='Risk Tables'!$C$44,1,IF(CX14='Risk Tables'!$C$43,2,IF(CX14='Risk Tables'!$C$42, 3, IF(CX14='Risk Tables'!$C$41, 4, IF(CX14='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY14='Risk Tables'!$C$44,1,IF(CY14='Risk Tables'!$C$43,2,IF(CY14='Risk Tables'!$C$42, 3, IF(CY14='Risk Tables'!$C$41, 4, IF(CY14='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA14='Risk Tables'!$C$44,1,IF(DA14='Risk Tables'!$C$43,2,IF(DA14='Risk Tables'!$C$42, 3, IF(DA14='Risk Tables'!$C$41, 4, IF(DA14='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB14='Risk Tables'!$C$44,1,IF(DB14='Risk Tables'!$C$43,2,IF(DB14='Risk Tables'!$C$42, 3, IF(DB14='Risk Tables'!$C$41, 4, IF(DB14='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC14='Risk Tables'!$C$44,1,IF(DC14='Risk Tables'!$C$43,2,IF(DC14='Risk Tables'!$C$42, 3, IF(DC14='Risk Tables'!$C$41, 4, IF(DC14='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD14='Risk Tables'!$C$44,1,IF(DD14='Risk Tables'!$C$43,2,IF(DD14='Risk Tables'!$C$42, 3, IF(DD14='Risk Tables'!$C$41, 4, IF(DD14='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE14='Risk Tables'!$C$44,1,IF(DE14='Risk Tables'!$C$43,2,IF(DE14='Risk Tables'!$C$42, 3, IF(DE14='Risk Tables'!$C$41, 4, IF(DE14='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF14='Risk Tables'!$C$44,1,IF(DF14='Risk Tables'!$C$43,2,IF(DF14='Risk Tables'!$C$42, 3, IF(DF14='Risk Tables'!$C$41, 4, IF(DF14='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI14:DW14))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI14:DW14, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD14),\"\",((AD14*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P14,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V14),\"\",((V14*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P14,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO14),\"\",((AO14*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P14,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM14),\"\",((AM14*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P14,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI14),\"\",((AI14*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P14,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF14),\"\",((AF14*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P14,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR14),\"\",((AR14*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P14,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL14),\"\",((BL14*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P14,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM14),\"\",((BM14*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P14,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU14),\"\",((AU14*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P14,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW14),\"\",((AW14*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P14,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK14),\"\",(((BK14)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P14,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",{"$f":"INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P14,GDP!$A$2:$BE$2,0))*10^9","v":{"$error":"#N/A"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A15=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I15,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M15,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A15=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H15,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A15=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H15,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A15=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H15,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A15=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H15,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG15),ISBLANK(AR15)),\"\",IF(AR15<0,'Risk Tables'!$C$46,BG15/AR15)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO15),ISBLANK(AR15)),\"\",IF(AR15<0,'Risk Tables'!$C$46,AO15/AR15)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH15=\"\",ISBLANK(CH15)),\"\",IF(CH15>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH15<=Parameters!$E$4,CH15>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH15<=Parameters!$F$4, CH15>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH15<=Parameters!$G$4, CH15>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI15=\"\",CI15=\"--\",ISBLANK(CI15)),\"\",IF(CI15='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI15>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI15<=Parameters!$E$5,CI15>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI15<=Parameters!$F$5, CI15>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI15<=Parameters!$G$5, CI15>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG15=\"\",CG15=\"--\",ISBLANK(CG15)),\"\",IF(CG15>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG15<=Parameters!$E$6,CG15>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG15<=Parameters!$F$6, CG15>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG15<=Parameters!$G$6, CG15>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY15=\"\",BY15=\"--\",ISBLANK(BY15)),\"\",IF(BY15>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY15<=Parameters!$E$8,BY15>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY15<=Parameters!$F$8, BY15>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY15<=Parameters!$G$8, BY15>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ15=\"\",BZ15=\"--\",ISBLANK(BZ15)),\"\",IF(BZ15>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ15<=Parameters!$E$9,BZ15>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ15<=Parameters!$F$9, BZ15>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ15<=Parameters!$G$9, BZ15>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA15=\"\",CA15=\"--\",ISBLANK(CA15)),\"\",IF(CA15<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA15>=Parameters!$E$10,CA15<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA15>=Parameters!$F$10, CA15<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA15>=Parameters!$G$10, CA15<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB15=\"\",CB15=\"--\",ISBLANK(CB15)),\"\",IF(CB15<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB15>=Parameters!$E$11,CB15<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB15>=Parameters!$F$11, CB15<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB15>=Parameters!$G$11, CB15<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO15=\"\",CO15=\"--\",ISBLANK(CO15)),\"\",IF(CO15<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO15>=Parameters!$E$13,CO15<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO15>=Parameters!$F$13, CO15<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO15>=Parameters!$G$13, CO15<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ15=\"\",CJ15=\"--\",ISBLANK(CJ15)),\"\",IF(CJ15='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ15<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ15>=Parameters!$E$14,CJ15<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ15>=Parameters!$F$14, CJ15<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ15>=Parameters!$G$14, CJ15<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK15=\"\",CK15=\"--\",ISBLANK(CK15)),\"\",IF(AND(CK15<Parameters!$E$15, CK15>=0), 'Risk Tables'!$C$44, IF(AND(CK15>=Parameters!$E$15,CK15<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK15>=Parameters!$F$15, CK15<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK15>=Parameters!$G$15, CK15<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM15=\"\",CM15=\"--\",ISBLANK(CM15)),\"\",IF(CM15>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM15<=Parameters!$E$16,CM15>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM15<=Parameters!$F$16, CM15>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM15<=Parameters!$G$16, CM15>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN15=\"\",CN15=\"--\",ISBLANK(CN15)),\"\",IF(CN15>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN15<=Parameters!$E$17,CN15>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN15<=Parameters!$F$17, CN15>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN15<=Parameters!$G$17, CN15>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL15=\"\",CL15=\"--\",ISBLANK(CL15)),\"\",IF(CL15>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL15<=Parameters!$E$18,CL15>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL15<=Parameters!$F$18, CL15>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL15<=Parameters!$G$18, CL15>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP15=\"\",CP15=\"--\",ISBLANK(CP15)),\"\",IF(CP15<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP15>=Parameters!$E$21,CP15<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP15>=Parameters!$F$21, CP15<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP15>=Parameters!$G$21, CP15<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ15=\"\",CQ15=\"--\",ISBLANK(CQ15)),\"\",IF(CQ15<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ15>=Parameters!$E$22,CQ15<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ15>=Parameters!$F$22, CQ15<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ15>=Parameters!$G$22, CQ15<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR15='Risk Tables'!$C$44,1,IF(CR15='Risk Tables'!$C$43,2,IF(CR15='Risk Tables'!$C$42, 3, IF(CR15='Risk Tables'!$C$41, 4, IF(CR15='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS15='Risk Tables'!$C$44,1,IF(CS15='Risk Tables'!$C$43,2,IF(CS15='Risk Tables'!$C$42, 3, IF(CS15='Risk Tables'!$C$41, 4, IF(CS15='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT15='Risk Tables'!$C$44,1,IF(CT15='Risk Tables'!$C$43,2,IF(CT15='Risk Tables'!$C$42, 3, IF(CT15='Risk Tables'!$C$41, 4, IF(CT15='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV15='Risk Tables'!$C$44,1,IF(CV15='Risk Tables'!$C$43,2,IF(CV15='Risk Tables'!$C$42, 3, IF(CV15='Risk Tables'!$C$41, 4, IF(CV15='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW15='Risk Tables'!$C$44,1,IF(CW15='Risk Tables'!$C$43,2,IF(CW15='Risk Tables'!$C$42, 3, IF(CW15='Risk Tables'!$C$41, 4, IF(CW15='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX15='Risk Tables'!$C$44,1,IF(CX15='Risk Tables'!$C$43,2,IF(CX15='Risk Tables'!$C$42, 3, IF(CX15='Risk Tables'!$C$41, 4, IF(CX15='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY15='Risk Tables'!$C$44,1,IF(CY15='Risk Tables'!$C$43,2,IF(CY15='Risk Tables'!$C$42, 3, IF(CY15='Risk Tables'!$C$41, 4, IF(CY15='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA15='Risk Tables'!$C$44,1,IF(DA15='Risk Tables'!$C$43,2,IF(DA15='Risk Tables'!$C$42, 3, IF(DA15='Risk Tables'!$C$41, 4, IF(DA15='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB15='Risk Tables'!$C$44,1,IF(DB15='Risk Tables'!$C$43,2,IF(DB15='Risk Tables'!$C$42, 3, IF(DB15='Risk Tables'!$C$41, 4, IF(DB15='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC15='Risk Tables'!$C$44,1,IF(DC15='Risk Tables'!$C$43,2,IF(DC15='Risk Tables'!$C$42, 3, IF(DC15='Risk Tables'!$C$41, 4, IF(DC15='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD15='Risk Tables'!$C$44,1,IF(DD15='Risk Tables'!$C$43,2,IF(DD15='Risk Tables'!$C$42, 3, IF(DD15='Risk Tables'!$C$41, 4, IF(DD15='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE15='Risk Tables'!$C$44,1,IF(DE15='Risk Tables'!$C$43,2,IF(DE15='Risk Tables'!$C$42, 3, IF(DE15='Risk Tables'!$C$41, 4, IF(DE15='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF15='Risk Tables'!$C$44,1,IF(DF15='Risk Tables'!$C$43,2,IF(DF15='Risk Tables'!$C$42, 3, IF(DF15='Risk Tables'!$C$41, 4, IF(DF15='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI15:DW15))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI15:DW15, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD15),\"\",((AD15*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P15,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V15),\"\",((V15*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P15,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO15),\"\",((AO15*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P15,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM15),\"\",((AM15*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P15,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI15),\"\",((AI15*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P15,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF15),\"\",((AF15*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P15,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR15),\"\",((AR15*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P15,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL15),\"\",((BL15*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P15,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM15),\"\",((BM15*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P15,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU15),\"\",((AU15*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P15,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW15),\"\",((AW15*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P15,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK15),\"\",(((BK15)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P15,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",{"$f":"INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P15,GDP!$A$2:$BE$2,0))*10^9","v":{"$error":"#N/A"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A16=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I16,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M16,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A16=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H16,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A16=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H16,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A16=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H16,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A16=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H16,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG16),ISBLANK(AR16)),\"\",IF(AR16<0,'Risk Tables'!$C$46,BG16/AR16)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO16),ISBLANK(AR16)),\"\",IF(AR16<0,'Risk Tables'!$C$46,AO16/AR16)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH16=\"\",ISBLANK(CH16)),\"\",IF(CH16>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH16<=Parameters!$E$4,CH16>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH16<=Parameters!$F$4, CH16>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH16<=Parameters!$G$4, CH16>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI16=\"\",CI16=\"--\",ISBLANK(CI16)),\"\",IF(CI16='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI16>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI16<=Parameters!$E$5,CI16>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI16<=Parameters!$F$5, CI16>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI16<=Parameters!$G$5, CI16>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG16=\"\",CG16=\"--\",ISBLANK(CG16)),\"\",IF(CG16>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG16<=Parameters!$E$6,CG16>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG16<=Parameters!$F$6, CG16>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG16<=Parameters!$G$6, CG16>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY16=\"\",BY16=\"--\",ISBLANK(BY16)),\"\",IF(BY16>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY16<=Parameters!$E$8,BY16>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY16<=Parameters!$F$8, BY16>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY16<=Parameters!$G$8, BY16>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ16=\"\",BZ16=\"--\",ISBLANK(BZ16)),\"\",IF(BZ16>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ16<=Parameters!$E$9,BZ16>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ16<=Parameters!$F$9, BZ16>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ16<=Parameters!$G$9, BZ16>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA16=\"\",CA16=\"--\",ISBLANK(CA16)),\"\",IF(CA16<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA16>=Parameters!$E$10,CA16<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA16>=Parameters!$F$10, CA16<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA16>=Parameters!$G$10, CA16<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB16=\"\",CB16=\"--\",ISBLANK(CB16)),\"\",IF(CB16<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB16>=Parameters!$E$11,CB16<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB16>=Parameters!$F$11, CB16<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB16>=Parameters!$G$11, CB16<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO16=\"\",CO16=\"--\",ISBLANK(CO16)),\"\",IF(CO16<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO16>=Parameters!$E$13,CO16<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO16>=Parameters!$F$13, CO16<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO16>=Parameters!$G$13, CO16<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ16=\"\",CJ16=\"--\",ISBLANK(CJ16)),\"\",IF(CJ16='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ16<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ16>=Parameters!$E$14,CJ16<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ16>=Parameters!$F$14, CJ16<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ16>=Parameters!$G$14, CJ16<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK16=\"\",CK16=\"--\",ISBLANK(CK16)),\"\",IF(AND(CK16<Parameters!$E$15, CK16>=0), 'Risk Tables'!$C$44, IF(AND(CK16>=Parameters!$E$15,CK16<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK16>=Parameters!$F$15, CK16<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK16>=Parameters!$G$15, CK16<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM16=\"\",CM16=\"--\",ISBLANK(CM16)),\"\",IF(CM16>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM16<=Parameters!$E$16,CM16>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM16<=Parameters!$F$16, CM16>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM16<=Parameters!$G$16, CM16>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN16=\"\",CN16=\"--\",ISBLANK(CN16)),\"\",IF(CN16>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN16<=Parameters!$E$17,CN16>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN16<=Parameters!$F$17, CN16>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN16<=Parameters!$G$17, CN16>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL16=\"\",CL16=\"--\",ISBLANK(CL16)),\"\",IF(CL16>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL16<=Parameters!$E$18,CL16>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL16<=Parameters!$F$18, CL16>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL16<=Parameters!$G$18, CL16>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP16=\"\",CP16=\"--\",ISBLANK(CP16)),\"\",IF(CP16<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP16>=Parameters!$E$21,CP16<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP16>=Parameters!$F$21, CP16<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP16>=Parameters!$G$21, CP16<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ16=\"\",CQ16=\"--\",ISBLANK(CQ16)),\"\",IF(CQ16<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ16>=Parameters!$E$22,CQ16<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ16>=Parameters!$F$22, CQ16<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ16>=Parameters!$G$22, CQ16<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR16='Risk Tables'!$C$44,1,IF(CR16='Risk Tables'!$C$43,2,IF(CR16='Risk Tables'!$C$42, 3, IF(CR16='Risk Tables'!$C$41, 4, IF(CR16='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS16='Risk Tables'!$C$44,1,IF(CS16='Risk Tables'!$C$43,2,IF(CS16='Risk Tables'!$C$42, 3, IF(CS16='Risk Tables'!$C$41, 4, IF(CS16='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT16='Risk Tables'!$C$44,1,IF(CT16='Risk Tables'!$C$43,2,IF(CT16='Risk Tables'!$C$42, 3, IF(CT16='Risk Tables'!$C$41, 4, IF(CT16='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV16='Risk Tables'!$C$44,1,IF(CV16='Risk Tables'!$C$43,2,IF(CV16='Risk Tables'!$C$42, 3, IF(CV16='Risk Tables'!$C$41, 4, IF(CV16='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW16='Risk Tables'!$C$44,1,IF(CW16='Risk Tables'!$C$43,2,IF(CW16='Risk Tables'!$C$42, 3, IF(CW16='Risk Tables'!$C$41, 4, IF(CW16='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX16='Risk Tables'!$C$44,1,IF(CX16='Risk Tables'!$C$43,2,IF(CX16='Risk Tables'!$C$42, 3, IF(CX16='Risk Tables'!$C$41, 4, IF(CX16='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY16='Risk Tables'!$C$44,1,IF(CY16='Risk Tables'!$C$43,2,IF(CY16='Risk Tables'!$C$42, 3, IF(CY16='Risk Tables'!$C$41, 4, IF(CY16='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA16='Risk Tables'!$C$44,1,IF(DA16='Risk Tables'!$C$43,2,IF(DA16='Risk Tables'!$C$42, 3, IF(DA16='Risk Tables'!$C$41, 4, IF(DA16='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB16='Risk Tables'!$C$44,1,IF(DB16='Risk Tables'!$C$43,2,IF(DB16='Risk Tables'!$C$42, 3, IF(DB16='Risk Tables'!$C$41, 4, IF(DB16='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC16='Risk Tables'!$C$44,1,IF(DC16='Risk Tables'!$C$43,2,IF(DC16='Risk Tables'!$C$42, 3, IF(DC16='Risk Tables'!$C$41, 4, IF(DC16='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD16='Risk Tables'!$C$44,1,IF(DD16='Risk Tables'!$C$43,2,IF(DD16='Risk Tables'!$C$42, 3, IF(DD16='Risk Tables'!$C$41, 4, IF(DD16='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE16='Risk Tables'!$C$44,1,IF(DE16='Risk Tables'!$C$43,2,IF(DE16='Risk Tables'!$C$42, 3, IF(DE16='Risk Tables'!$C$41, 4, IF(DE16='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF16='Risk Tables'!$C$44,1,IF(DF16='Risk Tables'!$C$43,2,IF(DF16='Risk Tables'!$C$42, 3, IF(DF16='Risk Tables'!$C$41, 4, IF(DF16='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI16:DW16))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI16:DW16, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD16),\"\",((AD16*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P16,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V16),\"\",((V16*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P16,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO16),\"\",((AO16*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P16,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM16),\"\",((AM16*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P16,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI16),\"\",((AI16*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P16,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF16),\"\",((AF16*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P16,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR16),\"\",((AR16*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P16,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL16),\"\",((BL16*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P16,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM16),\"\",((BM16*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P16,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU16),\"\",((AU16*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P16,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW16),\"\",((AW16*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P16,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK16),\"\",(((BK16)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P16,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",{"$f":"INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P16,GDP!$A$2:$BE$2,0))*10^9","v":{"$error":"#N/A"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A17=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I17,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M17,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A17=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H17,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A17=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H17,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A17=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H17,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A17=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H17,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG17),ISBLANK(AR17)),\"\",IF(AR17<0,'Risk Tables'!$C$46,BG17/AR17)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO17),ISBLANK(AR17)),\"\",IF(AR17<0,'Risk Tables'!$C$46,AO17/AR17)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH17=\"\",ISBLANK(CH17)),\"\",IF(CH17>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH17<=Parameters!$E$4,CH17>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH17<=Parameters!$F$4, CH17>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH17<=Parameters!$G$4, CH17>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI17=\"\",CI17=\"--\",ISBLANK(CI17)),\"\",IF(CI17='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI17>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI17<=Parameters!$E$5,CI17>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI17<=Parameters!$F$5, CI17>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI17<=Parameters!$G$5, CI17>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG17=\"\",CG17=\"--\",ISBLANK(CG17)),\"\",IF(CG17>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG17<=Parameters!$E$6,CG17>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG17<=Parameters!$F$6, CG17>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG17<=Parameters!$G$6, CG17>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY17=\"\",BY17=\"--\",ISBLANK(BY17)),\"\",IF(BY17>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY17<=Parameters!$E$8,BY17>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY17<=Parameters!$F$8, BY17>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY17<=Parameters!$G$8, BY17>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ17=\"\",BZ17=\"--\",ISBLANK(BZ17)),\"\",IF(BZ17>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ17<=Parameters!$E$9,BZ17>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ17<=Parameters!$F$9, BZ17>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ17<=Parameters!$G$9, BZ17>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA17=\"\",CA17=\"--\",ISBLANK(CA17)),\"\",IF(CA17<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA17>=Parameters!$E$10,CA17<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA17>=Parameters!$F$10, CA17<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA17>=Parameters!$G$10, CA17<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB17=\"\",CB17=\"--\",ISBLANK(CB17)),\"\",IF(CB17<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB17>=Parameters!$E$11,CB17<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB17>=Parameters!$F$11, CB17<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB17>=Parameters!$G$11, CB17<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO17=\"\",CO17=\"--\",ISBLANK(CO17)),\"\",IF(CO17<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO17>=Parameters!$E$13,CO17<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO17>=Parameters!$F$13, CO17<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO17>=Parameters!$G$13, CO17<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ17=\"\",CJ17=\"--\",ISBLANK(CJ17)),\"\",IF(CJ17='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ17<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ17>=Parameters!$E$14,CJ17<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ17>=Parameters!$F$14, CJ17<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ17>=Parameters!$G$14, CJ17<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK17=\"\",CK17=\"--\",ISBLANK(CK17)),\"\",IF(AND(CK17<Parameters!$E$15, CK17>=0), 'Risk Tables'!$C$44, IF(AND(CK17>=Parameters!$E$15,CK17<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK17>=Parameters!$F$15, CK17<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK17>=Parameters!$G$15, CK17<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM17=\"\",CM17=\"--\",ISBLANK(CM17)),\"\",IF(CM17>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM17<=Parameters!$E$16,CM17>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM17<=Parameters!$F$16, CM17>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM17<=Parameters!$G$16, CM17>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN17=\"\",CN17=\"--\",ISBLANK(CN17)),\"\",IF(CN17>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN17<=Parameters!$E$17,CN17>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN17<=Parameters!$F$17, CN17>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN17<=Parameters!$G$17, CN17>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL17=\"\",CL17=\"--\",ISBLANK(CL17)),\"\",IF(CL17>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL17<=Parameters!$E$18,CL17>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL17<=Parameters!$F$18, CL17>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL17<=Parameters!$G$18, CL17>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP17=\"\",CP17=\"--\",ISBLANK(CP17)),\"\",IF(CP17<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP17>=Parameters!$E$21,CP17<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP17>=Parameters!$F$21, CP17<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP17>=Parameters!$G$21, CP17<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ17=\"\",CQ17=\"--\",ISBLANK(CQ17)),\"\",IF(CQ17<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ17>=Parameters!$E$22,CQ17<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ17>=Parameters!$F$22, CQ17<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ17>=Parameters!$G$22, CQ17<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR17='Risk Tables'!$C$44,1,IF(CR17='Risk Tables'!$C$43,2,IF(CR17='Risk Tables'!$C$42, 3, IF(CR17='Risk Tables'!$C$41, 4, IF(CR17='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS17='Risk Tables'!$C$44,1,IF(CS17='Risk Tables'!$C$43,2,IF(CS17='Risk Tables'!$C$42, 3, IF(CS17='Risk Tables'!$C$41, 4, IF(CS17='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT17='Risk Tables'!$C$44,1,IF(CT17='Risk Tables'!$C$43,2,IF(CT17='Risk Tables'!$C$42, 3, IF(CT17='Risk Tables'!$C$41, 4, IF(CT17='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV17='Risk Tables'!$C$44,1,IF(CV17='Risk Tables'!$C$43,2,IF(CV17='Risk Tables'!$C$42, 3, IF(CV17='Risk Tables'!$C$41, 4, IF(CV17='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW17='Risk Tables'!$C$44,1,IF(CW17='Risk Tables'!$C$43,2,IF(CW17='Risk Tables'!$C$42, 3, IF(CW17='Risk Tables'!$C$41, 4, IF(CW17='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX17='Risk Tables'!$C$44,1,IF(CX17='Risk Tables'!$C$43,2,IF(CX17='Risk Tables'!$C$42, 3, IF(CX17='Risk Tables'!$C$41, 4, IF(CX17='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY17='Risk Tables'!$C$44,1,IF(CY17='Risk Tables'!$C$43,2,IF(CY17='Risk Tables'!$C$42, 3, IF(CY17='Risk Tables'!$C$41, 4, IF(CY17='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA17='Risk Tables'!$C$44,1,IF(DA17='Risk Tables'!$C$43,2,IF(DA17='Risk Tables'!$C$42, 3, IF(DA17='Risk Tables'!$C$41, 4, IF(DA17='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB17='Risk Tables'!$C$44,1,IF(DB17='Risk Tables'!$C$43,2,IF(DB17='Risk Tables'!$C$42, 3, IF(DB17='Risk Tables'!$C$41, 4, IF(DB17='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC17='Risk Tables'!$C$44,1,IF(DC17='Risk Tables'!$C$43,2,IF(DC17='Risk Tables'!$C$42, 3, IF(DC17='Risk Tables'!$C$41, 4, IF(DC17='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD17='Risk Tables'!$C$44,1,IF(DD17='Risk Tables'!$C$43,2,IF(DD17='Risk Tables'!$C$42, 3, IF(DD17='Risk Tables'!$C$41, 4, IF(DD17='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE17='Risk Tables'!$C$44,1,IF(DE17='Risk Tables'!$C$43,2,IF(DE17='Risk Tables'!$C$42, 3, IF(DE17='Risk Tables'!$C$41, 4, IF(DE17='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF17='Risk Tables'!$C$44,1,IF(DF17='Risk Tables'!$C$43,2,IF(DF17='Risk Tables'!$C$42, 3, IF(DF17='Risk Tables'!$C$41, 4, IF(DF17='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI17:DW17))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI17:DW17, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD17),\"\",((AD17*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P17,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V17),\"\",((V17*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P17,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO17),\"\",((AO17*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P17,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM17),\"\",((AM17*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P17,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI17),\"\",((AI17*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P17,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF17),\"\",((AF17*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P17,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR17),\"\",((AR17*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P17,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL17),\"\",((BL17*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P17,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM17),\"\",((BM17*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P17,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU17),\"\",((AU17*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P17,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW17),\"\",((AW17*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P17,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK17),\"\",(((BK17)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P17,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",{"$f":"INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P17,GDP!$A$2:$BE$2,0))*10^9","v":{"$error":"#N/A"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A18=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I18,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M18,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A18=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H18,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A18=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H18,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A18=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H18,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A18=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H18,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG18),ISBLANK(AR18)),\"\",IF(AR18<0,'Risk Tables'!$C$46,BG18/AR18)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO18),ISBLANK(AR18)),\"\",IF(AR18<0,'Risk Tables'!$C$46,AO18/AR18)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH18=\"\",ISBLANK(CH18)),\"\",IF(CH18>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH18<=Parameters!$E$4,CH18>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH18<=Parameters!$F$4, CH18>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH18<=Parameters!$G$4, CH18>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI18=\"\",CI18=\"--\",ISBLANK(CI18)),\"\",IF(CI18='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI18>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI18<=Parameters!$E$5,CI18>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI18<=Parameters!$F$5, CI18>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI18<=Parameters!$G$5, CI18>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG18=\"\",CG18=\"--\",ISBLANK(CG18)),\"\",IF(CG18>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG18<=Parameters!$E$6,CG18>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG18<=Parameters!$F$6, CG18>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG18<=Parameters!$G$6, CG18>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY18=\"\",BY18=\"--\",ISBLANK(BY18)),\"\",IF(BY18>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY18<=Parameters!$E$8,BY18>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY18<=Parameters!$F$8, BY18>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY18<=Parameters!$G$8, BY18>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ18=\"\",BZ18=\"--\",ISBLANK(BZ18)),\"\",IF(BZ18>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ18<=Parameters!$E$9,BZ18>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ18<=Parameters!$F$9, BZ18>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ18<=Parameters!$G$9, BZ18>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA18=\"\",CA18=\"--\",ISBLANK(CA18)),\"\",IF(CA18<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA18>=Parameters!$E$10,CA18<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA18>=Parameters!$F$10, CA18<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA18>=Parameters!$G$10, CA18<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB18=\"\",CB18=\"--\",ISBLANK(CB18)),\"\",IF(CB18<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB18>=Parameters!$E$11,CB18<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB18>=Parameters!$F$11, CB18<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB18>=Parameters!$G$11, CB18<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO18=\"\",CO18=\"--\",ISBLANK(CO18)),\"\",IF(CO18<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO18>=Parameters!$E$13,CO18<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO18>=Parameters!$F$13, CO18<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO18>=Parameters!$G$13, CO18<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ18=\"\",CJ18=\"--\",ISBLANK(CJ18)),\"\",IF(CJ18='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ18<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ18>=Parameters!$E$14,CJ18<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ18>=Parameters!$F$14, CJ18<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ18>=Parameters!$G$14, CJ18<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK18=\"\",CK18=\"--\",ISBLANK(CK18)),\"\",IF(AND(CK18<Parameters!$E$15, CK18>=0), 'Risk Tables'!$C$44, IF(AND(CK18>=Parameters!$E$15,CK18<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK18>=Parameters!$F$15, CK18<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK18>=Parameters!$G$15, CK18<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM18=\"\",CM18=\"--\",ISBLANK(CM18)),\"\",IF(CM18>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM18<=Parameters!$E$16,CM18>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM18<=Parameters!$F$16, CM18>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM18<=Parameters!$G$16, CM18>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN18=\"\",CN18=\"--\",ISBLANK(CN18)),\"\",IF(CN18>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN18<=Parameters!$E$17,CN18>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN18<=Parameters!$F$17, CN18>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN18<=Parameters!$G$17, CN18>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL18=\"\",CL18=\"--\",ISBLANK(CL18)),\"\",IF(CL18>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL18<=Parameters!$E$18,CL18>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL18<=Parameters!$F$18, CL18>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL18<=Parameters!$G$18, CL18>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP18=\"\",CP18=\"--\",ISBLANK(CP18)),\"\",IF(CP18<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP18>=Parameters!$E$21,CP18<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP18>=Parameters!$F$21, CP18<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP18>=Parameters!$G$21, CP18<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ18=\"\",CQ18=\"--\",ISBLANK(CQ18)),\"\",IF(CQ18<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ18>=Parameters!$E$22,CQ18<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ18>=Parameters!$F$22, CQ18<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ18>=Parameters!$G$22, CQ18<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR18='Risk Tables'!$C$44,1,IF(CR18='Risk Tables'!$C$43,2,IF(CR18='Risk Tables'!$C$42, 3, IF(CR18='Risk Tables'!$C$41, 4, IF(CR18='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS18='Risk Tables'!$C$44,1,IF(CS18='Risk Tables'!$C$43,2,IF(CS18='Risk Tables'!$C$42, 3, IF(CS18='Risk Tables'!$C$41, 4, IF(CS18='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT18='Risk Tables'!$C$44,1,IF(CT18='Risk Tables'!$C$43,2,IF(CT18='Risk Tables'!$C$42, 3, IF(CT18='Risk Tables'!$C$41, 4, IF(CT18='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV18='Risk Tables'!$C$44,1,IF(CV18='Risk Tables'!$C$43,2,IF(CV18='Risk Tables'!$C$42, 3, IF(CV18='Risk Tables'!$C$41, 4, IF(CV18='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW18='Risk Tables'!$C$44,1,IF(CW18='Risk Tables'!$C$43,2,IF(CW18='Risk Tables'!$C$42, 3, IF(CW18='Risk Tables'!$C$41, 4, IF(CW18='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX18='Risk Tables'!$C$44,1,IF(CX18='Risk Tables'!$C$43,2,IF(CX18='Risk Tables'!$C$42, 3, IF(CX18='Risk Tables'!$C$41, 4, IF(CX18='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY18='Risk Tables'!$C$44,1,IF(CY18='Risk Tables'!$C$43,2,IF(CY18='Risk Tables'!$C$42, 3, IF(CY18='Risk Tables'!$C$41, 4, IF(CY18='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA18='Risk Tables'!$C$44,1,IF(DA18='Risk Tables'!$C$43,2,IF(DA18='Risk Tables'!$C$42, 3, IF(DA18='Risk Tables'!$C$41, 4, IF(DA18='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB18='Risk Tables'!$C$44,1,IF(DB18='Risk Tables'!$C$43,2,IF(DB18='Risk Tables'!$C$42, 3, IF(DB18='Risk Tables'!$C$41, 4, IF(DB18='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC18='Risk Tables'!$C$44,1,IF(DC18='Risk Tables'!$C$43,2,IF(DC18='Risk Tables'!$C$42, 3, IF(DC18='Risk Tables'!$C$41, 4, IF(DC18='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD18='Risk Tables'!$C$44,1,IF(DD18='Risk Tables'!$C$43,2,IF(DD18='Risk Tables'!$C$42, 3, IF(DD18='Risk Tables'!$C$41, 4, IF(DD18='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE18='Risk Tables'!$C$44,1,IF(DE18='Risk Tables'!$C$43,2,IF(DE18='Risk Tables'!$C$42, 3, IF(DE18='Risk Tables'!$C$41, 4, IF(DE18='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF18='Risk Tables'!$C$44,1,IF(DF18='Risk Tables'!$C$43,2,IF(DF18='Risk Tables'!$C$42, 3, IF(DF18='Risk Tables'!$C$41, 4, IF(DF18='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI18:DW18))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI18:DW18, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD18),\"\",((AD18*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P18,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V18),\"\",((V18*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P18,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO18),\"\",((AO18*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P18,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM18),\"\",((AM18*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P18,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI18),\"\",((AI18*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P18,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF18),\"\",((AF18*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P18,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR18),\"\",((AR18*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P18,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL18),\"\",((BL18*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P18,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM18),\"\",((BM18*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P18,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU18),\"\",((AU18*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P18,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW18),\"\",((AW18*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P18,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK18),\"\",(((BK18)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P18,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",{"$f":"INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P18,GDP!$A$2:$BE$2,0))*10^9","v":{"$error":"#N/A"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A19=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I19,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M19,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A19=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H19,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A19=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H19,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A19=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H19,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A19=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H19,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG19),ISBLANK(AR19)),\"\",IF(AR19<0,'Risk Tables'!$C$46,BG19/AR19)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO19),ISBLANK(AR19)),\"\",IF(AR19<0,'Risk Tables'!$C$46,AO19/AR19)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH19=\"\",ISBLANK(CH19)),\"\",IF(CH19>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH19<=Parameters!$E$4,CH19>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH19<=Parameters!$F$4, CH19>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH19<=Parameters!$G$4, CH19>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI19=\"\",CI19=\"--\",ISBLANK(CI19)),\"\",IF(CI19='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI19>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI19<=Parameters!$E$5,CI19>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI19<=Parameters!$F$5, CI19>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI19<=Parameters!$G$5, CI19>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG19=\"\",CG19=\"--\",ISBLANK(CG19)),\"\",IF(CG19>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG19<=Parameters!$E$6,CG19>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG19<=Parameters!$F$6, CG19>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG19<=Parameters!$G$6, CG19>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY19=\"\",BY19=\"--\",ISBLANK(BY19)),\"\",IF(BY19>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY19<=Parameters!$E$8,BY19>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY19<=Parameters!$F$8, BY19>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY19<=Parameters!$G$8, BY19>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ19=\"\",BZ19=\"--\",ISBLANK(BZ19)),\"\",IF(BZ19>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ19<=Parameters!$E$9,BZ19>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ19<=Parameters!$F$9, BZ19>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ19<=Parameters!$G$9, BZ19>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA19=\"\",CA19=\"--\",ISBLANK(CA19)),\"\",IF(CA19<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA19>=Parameters!$E$10,CA19<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA19>=Parameters!$F$10, CA19<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA19>=Parameters!$G$10, CA19<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB19=\"\",CB19=\"--\",ISBLANK(CB19)),\"\",IF(CB19<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB19>=Parameters!$E$11,CB19<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB19>=Parameters!$F$11, CB19<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB19>=Parameters!$G$11, CB19<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO19=\"\",CO19=\"--\",ISBLANK(CO19)),\"\",IF(CO19<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO19>=Parameters!$E$13,CO19<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO19>=Parameters!$F$13, CO19<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO19>=Parameters!$G$13, CO19<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ19=\"\",CJ19=\"--\",ISBLANK(CJ19)),\"\",IF(CJ19='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ19<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ19>=Parameters!$E$14,CJ19<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ19>=Parameters!$F$14, CJ19<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ19>=Parameters!$G$14, CJ19<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK19=\"\",CK19=\"--\",ISBLANK(CK19)),\"\",IF(AND(CK19<Parameters!$E$15, CK19>=0), 'Risk Tables'!$C$44, IF(AND(CK19>=Parameters!$E$15,CK19<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK19>=Parameters!$F$15, CK19<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK19>=Parameters!$G$15, CK19<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM19=\"\",CM19=\"--\",ISBLANK(CM19)),\"\",IF(CM19>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM19<=Parameters!$E$16,CM19>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM19<=Parameters!$F$16, CM19>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM19<=Parameters!$G$16, CM19>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN19=\"\",CN19=\"--\",ISBLANK(CN19)),\"\",IF(CN19>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN19<=Parameters!$E$17,CN19>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN19<=Parameters!$F$17, CN19>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN19<=Parameters!$G$17, CN19>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL19=\"\",CL19=\"--\",ISBLANK(CL19)),\"\",IF(CL19>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL19<=Parameters!$E$18,CL19>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL19<=Parameters!$F$18, CL19>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL19<=Parameters!$G$18, CL19>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP19=\"\",CP19=\"--\",ISBLANK(CP19)),\"\",IF(CP19<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP19>=Parameters!$E$21,CP19<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP19>=Parameters!$F$21, CP19<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP19>=Parameters!$G$21, CP19<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ19=\"\",CQ19=\"--\",ISBLANK(CQ19)),\"\",IF(CQ19<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ19>=Parameters!$E$22,CQ19<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ19>=Parameters!$F$22, CQ19<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ19>=Parameters!$G$22, CQ19<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR19='Risk Tables'!$C$44,1,IF(CR19='Risk Tables'!$C$43,2,IF(CR19='Risk Tables'!$C$42, 3, IF(CR19='Risk Tables'!$C$41, 4, IF(CR19='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS19='Risk Tables'!$C$44,1,IF(CS19='Risk Tables'!$C$43,2,IF(CS19='Risk Tables'!$C$42, 3, IF(CS19='Risk Tables'!$C$41, 4, IF(CS19='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT19='Risk Tables'!$C$44,1,IF(CT19='Risk Tables'!$C$43,2,IF(CT19='Risk Tables'!$C$42, 3, IF(CT19='Risk Tables'!$C$41, 4, IF(CT19='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV19='Risk Tables'!$C$44,1,IF(CV19='Risk Tables'!$C$43,2,IF(CV19='Risk Tables'!$C$42, 3, IF(CV19='Risk Tables'!$C$41, 4, IF(CV19='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW19='Risk Tables'!$C$44,1,IF(CW19='Risk Tables'!$C$43,2,IF(CW19='Risk Tables'!$C$42, 3, IF(CW19='Risk Tables'!$C$41, 4, IF(CW19='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX19='Risk Tables'!$C$44,1,IF(CX19='Risk Tables'!$C$43,2,IF(CX19='Risk Tables'!$C$42, 3, IF(CX19='Risk Tables'!$C$41, 4, IF(CX19='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY19='Risk Tables'!$C$44,1,IF(CY19='Risk Tables'!$C$43,2,IF(CY19='Risk Tables'!$C$42, 3, IF(CY19='Risk Tables'!$C$41, 4, IF(CY19='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA19='Risk Tables'!$C$44,1,IF(DA19='Risk Tables'!$C$43,2,IF(DA19='Risk Tables'!$C$42, 3, IF(DA19='Risk Tables'!$C$41, 4, IF(DA19='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB19='Risk Tables'!$C$44,1,IF(DB19='Risk Tables'!$C$43,2,IF(DB19='Risk Tables'!$C$42, 3, IF(DB19='Risk Tables'!$C$41, 4, IF(DB19='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC19='Risk Tables'!$C$44,1,IF(DC19='Risk Tables'!$C$43,2,IF(DC19='Risk Tables'!$C$42, 3, IF(DC19='Risk Tables'!$C$41, 4, IF(DC19='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD19='Risk Tables'!$C$44,1,IF(DD19='Risk Tables'!$C$43,2,IF(DD19='Risk Tables'!$C$42, 3, IF(DD19='Risk Tables'!$C$41, 4, IF(DD19='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE19='Risk Tables'!$C$44,1,IF(DE19='Risk Tables'!$C$43,2,IF(DE19='Risk Tables'!$C$42, 3, IF(DE19='Risk Tables'!$C$41, 4, IF(DE19='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF19='Risk Tables'!$C$44,1,IF(DF19='Risk Tables'!$C$43,2,IF(DF19='Risk Tables'!$C$42, 3, IF(DF19='Risk Tables'!$C$41, 4, IF(DF19='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI19:DW19))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI19:DW19, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD19),\"\",((AD19*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P19,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V19),\"\",((V19*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P19,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO19),\"\",((AO19*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P19,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM19),\"\",((AM19*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P19,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI19),\"\",((AI19*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P19,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF19),\"\",((AF19*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P19,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR19),\"\",((AR19*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P19,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL19),\"\",((BL19*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P19,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM19),\"\",((BM19*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P19,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU19),\"\",((AU19*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P19,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW19),\"\",((AW19*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P19,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK19),\"\",(((BK19)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P19,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",{"$f":"INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P19,GDP!$A$2:$BE$2,0))*10^9","v":{"$error":"#N/A"}},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A20=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I20,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M20,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A20=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H20,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A20=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H20,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A20=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H20,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A20=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H20,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG20),ISBLANK(AR20)),\"\",IF(AR20<0,'Risk Tables'!$C$46,BG20/AR20)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO20),ISBLANK(AR20)),\"\",IF(AR20<0,'Risk Tables'!$C$46,AO20/AR20)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH20=\"\",ISBLANK(CH20)),\"\",IF(CH20>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH20<=Parameters!$E$4,CH20>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH20<=Parameters!$F$4, CH20>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH20<=Parameters!$G$4, CH20>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI20=\"\",CI20=\"--\",ISBLANK(CI20)),\"\",IF(CI20='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI20>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI20<=Parameters!$E$5,CI20>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI20<=Parameters!$F$5, CI20>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI20<=Parameters!$G$5, CI20>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG20=\"\",CG20=\"--\",ISBLANK(CG20)),\"\",IF(CG20>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG20<=Parameters!$E$6,CG20>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG20<=Parameters!$F$6, CG20>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG20<=Parameters!$G$6, CG20>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY20=\"\",BY20=\"--\",ISBLANK(BY20)),\"\",IF(BY20>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY20<=Parameters!$E$8,BY20>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY20<=Parameters!$F$8, BY20>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY20<=Parameters!$G$8, BY20>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ20=\"\",BZ20=\"--\",ISBLANK(BZ20)),\"\",IF(BZ20>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ20<=Parameters!$E$9,BZ20>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ20<=Parameters!$F$9, BZ20>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ20<=Parameters!$G$9, BZ20>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA20=\"\",CA20=\"--\",ISBLANK(CA20)),\"\",IF(CA20<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA20>=Parameters!$E$10,CA20<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA20>=Parameters!$F$10, CA20<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA20>=Parameters!$G$10, CA20<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB20=\"\",CB20=\"--\",ISBLANK(CB20)),\"\",IF(CB20<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB20>=Parameters!$E$11,CB20<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB20>=Parameters!$F$11, CB20<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB20>=Parameters!$G$11, CB20<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO20=\"\",CO20=\"--\",ISBLANK(CO20)),\"\",IF(CO20<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO20>=Parameters!$E$13,CO20<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO20>=Parameters!$F$13, CO20<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO20>=Parameters!$G$13, CO20<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ20=\"\",CJ20=\"--\",ISBLANK(CJ20)),\"\",IF(CJ20='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ20<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ20>=Parameters!$E$14,CJ20<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ20>=Parameters!$F$14, CJ20<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ20>=Parameters!$G$14, CJ20<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK20=\"\",CK20=\"--\",ISBLANK(CK20)),\"\",IF(AND(CK20<Parameters!$E$15, CK20>=0), 'Risk Tables'!$C$44, IF(AND(CK20>=Parameters!$E$15,CK20<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK20>=Parameters!$F$15, CK20<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK20>=Parameters!$G$15, CK20<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM20=\"\",CM20=\"--\",ISBLANK(CM20)),\"\",IF(CM20>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM20<=Parameters!$E$16,CM20>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM20<=Parameters!$F$16, CM20>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM20<=Parameters!$G$16, CM20>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN20=\"\",CN20=\"--\",ISBLANK(CN20)),\"\",IF(CN20>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN20<=Parameters!$E$17,CN20>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN20<=Parameters!$F$17, CN20>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN20<=Parameters!$G$17, CN20>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL20=\"\",CL20=\"--\",ISBLANK(CL20)),\"\",IF(CL20>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL20<=Parameters!$E$18,CL20>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL20<=Parameters!$F$18, CL20>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL20<=Parameters!$G$18, CL20>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP20=\"\",CP20=\"--\",ISBLANK(CP20)),\"\",IF(CP20<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP20>=Parameters!$E$21,CP20<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP20>=Parameters!$F$21, CP20<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP20>=Parameters!$G$21, CP20<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ20=\"\",CQ20=\"--\",ISBLANK(CQ20)),\"\",IF(CQ20<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ20>=Parameters!$E$22,CQ20<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ20>=Parameters!$F$22, CQ20<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ20>=Parameters!$G$22, CQ20<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR20='Risk Tables'!$C$44,1,IF(CR20='Risk Tables'!$C$43,2,IF(CR20='Risk Tables'!$C$42, 3, IF(CR20='Risk Tables'!$C$41, 4, IF(CR20='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS20='Risk Tables'!$C$44,1,IF(CS20='Risk Tables'!$C$43,2,IF(CS20='Risk Tables'!$C$42, 3, IF(CS20='Risk Tables'!$C$41, 4, IF(CS20='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT20='Risk Tables'!$C$44,1,IF(CT20='Risk Tables'!$C$43,2,IF(CT20='Risk Tables'!$C$42, 3, IF(CT20='Risk Tables'!$C$41, 4, IF(CT20='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV20='Risk Tables'!$C$44,1,IF(CV20='Risk Tables'!$C$43,2,IF(CV20='Risk Tables'!$C$42, 3, IF(CV20='Risk Tables'!$C$41, 4, IF(CV20='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW20='Risk Tables'!$C$44,1,IF(CW20='Risk Tables'!$C$43,2,IF(CW20='Risk Tables'!$C$42, 3, IF(CW20='Risk Tables'!$C$41, 4, IF(CW20='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX20='Risk Tables'!$C$44,1,IF(CX20='Risk Tables'!$C$43,2,IF(CX20='Risk Tables'!$C$42, 3, IF(CX20='Risk Tables'!$C$41, 4, IF(CX20='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY20='Risk Tables'!$C$44,1,IF(CY20='Risk Tables'!$C$43,2,IF(CY20='Risk Tables'!$C$42, 3, IF(CY20='Risk Tables'!$C$41, 4, IF(CY20='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA20='Risk Tables'!$C$44,1,IF(DA20='Risk Tables'!$C$43,2,IF(DA20='Risk Tables'!$C$42, 3, IF(DA20='Risk Tables'!$C$41, 4, IF(DA20='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB20='Risk Tables'!$C$44,1,IF(DB20='Risk Tables'!$C$43,2,IF(DB20='Risk Tables'!$C$42, 3, IF(DB20='Risk Tables'!$C$41, 4, IF(DB20='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC20='Risk Tables'!$C$44,1,IF(DC20='Risk Tables'!$C$43,2,IF(DC20='Risk Tables'!$C$42, 3, IF(DC20='Risk Tables'!$C$41, 4, IF(DC20='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD20='Risk Tables'!$C$44,1,IF(DD20='Risk Tables'!$C$43,2,IF(DD20='Risk Tables'!$C$42, 3, IF(DD20='Risk Tables'!$C$41, 4, IF(DD20='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE20='Risk Tables'!$C$44,1,IF(DE20='Risk Tables'!$C$43,2,IF(DE20='Risk Tables'!$C$42, 3, IF(DE20='Risk Tables'!$C$41, 4, IF(DE20='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF20='Risk Tables'!$C$44,1,IF(DF20='Risk Tables'!$C$43,2,IF(DF20='Risk Tables'!$C$42, 3, IF(DF20='Risk Tables'!$C$41, 4, IF(DF20='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI20:DW20))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI20:DW20, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD20),\"\",((AD20*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P20,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V20),\"\",((V20*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P20,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO20),\"\",((AO20*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P20,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM20),\"\",((AM20*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P20,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI20),\"\",((AI20*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P20,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF20),\"\",((AF20*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P20,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR20),\"\",((AR20*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P20,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL20),\"\",((BL20*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P20,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM20),\"\",((BM20*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P20,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU20),\"\",((AU20*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P20,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW20),\"\",((AW20*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P20,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK20),\"\",(((BK20)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P20,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A21=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I21,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M21,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A21=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H21,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A21=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H21,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A21=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H21,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A21=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H21,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG21),ISBLANK(AR21)),\"\",IF(AR21<0,'Risk Tables'!$C$46,BG21/AR21)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO21),ISBLANK(AR21)),\"\",IF(AR21<0,'Risk Tables'!$C$46,AO21/AR21)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH21=\"\",ISBLANK(CH21)),\"\",IF(CH21>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH21<=Parameters!$E$4,CH21>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH21<=Parameters!$F$4, CH21>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH21<=Parameters!$G$4, CH21>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI21=\"\",CI21=\"--\",ISBLANK(CI21)),\"\",IF(CI21='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI21>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI21<=Parameters!$E$5,CI21>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI21<=Parameters!$F$5, CI21>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI21<=Parameters!$G$5, CI21>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG21=\"\",CG21=\"--\",ISBLANK(CG21)),\"\",IF(CG21>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG21<=Parameters!$E$6,CG21>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG21<=Parameters!$F$6, CG21>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG21<=Parameters!$G$6, CG21>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY21=\"\",BY21=\"--\",ISBLANK(BY21)),\"\",IF(BY21>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY21<=Parameters!$E$8,BY21>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY21<=Parameters!$F$8, BY21>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY21<=Parameters!$G$8, BY21>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ21=\"\",BZ21=\"--\",ISBLANK(BZ21)),\"\",IF(BZ21>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ21<=Parameters!$E$9,BZ21>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ21<=Parameters!$F$9, BZ21>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ21<=Parameters!$G$9, BZ21>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA21=\"\",CA21=\"--\",ISBLANK(CA21)),\"\",IF(CA21<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA21>=Parameters!$E$10,CA21<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA21>=Parameters!$F$10, CA21<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA21>=Parameters!$G$10, CA21<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB21=\"\",CB21=\"--\",ISBLANK(CB21)),\"\",IF(CB21<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB21>=Parameters!$E$11,CB21<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB21>=Parameters!$F$11, CB21<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB21>=Parameters!$G$11, CB21<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO21=\"\",CO21=\"--\",ISBLANK(CO21)),\"\",IF(CO21<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO21>=Parameters!$E$13,CO21<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO21>=Parameters!$F$13, CO21<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO21>=Parameters!$G$13, CO21<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ21=\"\",CJ21=\"--\",ISBLANK(CJ21)),\"\",IF(CJ21='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ21<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ21>=Parameters!$E$14,CJ21<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ21>=Parameters!$F$14, CJ21<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ21>=Parameters!$G$14, CJ21<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK21=\"\",CK21=\"--\",ISBLANK(CK21)),\"\",IF(AND(CK21<Parameters!$E$15, CK21>=0), 'Risk Tables'!$C$44, IF(AND(CK21>=Parameters!$E$15,CK21<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK21>=Parameters!$F$15, CK21<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK21>=Parameters!$G$15, CK21<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM21=\"\",CM21=\"--\",ISBLANK(CM21)),\"\",IF(CM21>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM21<=Parameters!$E$16,CM21>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM21<=Parameters!$F$16, CM21>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM21<=Parameters!$G$16, CM21>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN21=\"\",CN21=\"--\",ISBLANK(CN21)),\"\",IF(CN21>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN21<=Parameters!$E$17,CN21>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN21<=Parameters!$F$17, CN21>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN21<=Parameters!$G$17, CN21>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL21=\"\",CL21=\"--\",ISBLANK(CL21)),\"\",IF(CL21>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL21<=Parameters!$E$18,CL21>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL21<=Parameters!$F$18, CL21>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL21<=Parameters!$G$18, CL21>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP21=\"\",CP21=\"--\",ISBLANK(CP21)),\"\",IF(CP21<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP21>=Parameters!$E$21,CP21<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP21>=Parameters!$F$21, CP21<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP21>=Parameters!$G$21, CP21<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ21=\"\",CQ21=\"--\",ISBLANK(CQ21)),\"\",IF(CQ21<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ21>=Parameters!$E$22,CQ21<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ21>=Parameters!$F$22, CQ21<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ21>=Parameters!$G$22, CQ21<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR21='Risk Tables'!$C$44,1,IF(CR21='Risk Tables'!$C$43,2,IF(CR21='Risk Tables'!$C$42, 3, IF(CR21='Risk Tables'!$C$41, 4, IF(CR21='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS21='Risk Tables'!$C$44,1,IF(CS21='Risk Tables'!$C$43,2,IF(CS21='Risk Tables'!$C$42, 3, IF(CS21='Risk Tables'!$C$41, 4, IF(CS21='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT21='Risk Tables'!$C$44,1,IF(CT21='Risk Tables'!$C$43,2,IF(CT21='Risk Tables'!$C$42, 3, IF(CT21='Risk Tables'!$C$41, 4, IF(CT21='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV21='Risk Tables'!$C$44,1,IF(CV21='Risk Tables'!$C$43,2,IF(CV21='Risk Tables'!$C$42, 3, IF(CV21='Risk Tables'!$C$41, 4, IF(CV21='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW21='Risk Tables'!$C$44,1,IF(CW21='Risk Tables'!$C$43,2,IF(CW21='Risk Tables'!$C$42, 3, IF(CW21='Risk Tables'!$C$41, 4, IF(CW21='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX21='Risk Tables'!$C$44,1,IF(CX21='Risk Tables'!$C$43,2,IF(CX21='Risk Tables'!$C$42, 3, IF(CX21='Risk Tables'!$C$41, 4, IF(CX21='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY21='Risk Tables'!$C$44,1,IF(CY21='Risk Tables'!$C$43,2,IF(CY21='Risk Tables'!$C$42, 3, IF(CY21='Risk Tables'!$C$41, 4, IF(CY21='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA21='Risk Tables'!$C$44,1,IF(DA21='Risk Tables'!$C$43,2,IF(DA21='Risk Tables'!$C$42, 3, IF(DA21='Risk Tables'!$C$41, 4, IF(DA21='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB21='Risk Tables'!$C$44,1,IF(DB21='Risk Tables'!$C$43,2,IF(DB21='Risk Tables'!$C$42, 3, IF(DB21='Risk Tables'!$C$41, 4, IF(DB21='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC21='Risk Tables'!$C$44,1,IF(DC21='Risk Tables'!$C$43,2,IF(DC21='Risk Tables'!$C$42, 3, IF(DC21='Risk Tables'!$C$41, 4, IF(DC21='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD21='Risk Tables'!$C$44,1,IF(DD21='Risk Tables'!$C$43,2,IF(DD21='Risk Tables'!$C$42, 3, IF(DD21='Risk Tables'!$C$41, 4, IF(DD21='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE21='Risk Tables'!$C$44,1,IF(DE21='Risk Tables'!$C$43,2,IF(DE21='Risk Tables'!$C$42, 3, IF(DE21='Risk Tables'!$C$41, 4, IF(DE21='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF21='Risk Tables'!$C$44,1,IF(DF21='Risk Tables'!$C$43,2,IF(DF21='Risk Tables'!$C$42, 3, IF(DF21='Risk Tables'!$C$41, 4, IF(DF21='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI21:DW21))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI21:DW21, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD21),\"\",((AD21*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P21,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V21),\"\",((V21*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P21,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO21),\"\",((AO21*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P21,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM21),\"\",((AM21*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P21,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI21),\"\",((AI21*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P21,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF21),\"\",((AF21*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P21,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR21),\"\",((AR21*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P21,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL21),\"\",((BL21*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P21,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM21),\"\",((BM21*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P21,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU21),\"\",((AU21*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P21,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW21),\"\",((AW21*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P21,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK21),\"\",(((BK21)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P21,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A22=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I22,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M22,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A22=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H22,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A22=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H22,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A22=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H22,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A22=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H22,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG22),ISBLANK(AR22)),\"\",IF(AR22<0,'Risk Tables'!$C$46,BG22/AR22)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO22),ISBLANK(AR22)),\"\",IF(AR22<0,'Risk Tables'!$C$46,AO22/AR22)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH22=\"\",ISBLANK(CH22)),\"\",IF(CH22>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH22<=Parameters!$E$4,CH22>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH22<=Parameters!$F$4, CH22>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH22<=Parameters!$G$4, CH22>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI22=\"\",CI22=\"--\",ISBLANK(CI22)),\"\",IF(CI22='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI22>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI22<=Parameters!$E$5,CI22>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI22<=Parameters!$F$5, CI22>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI22<=Parameters!$G$5, CI22>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG22=\"\",CG22=\"--\",ISBLANK(CG22)),\"\",IF(CG22>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG22<=Parameters!$E$6,CG22>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG22<=Parameters!$F$6, CG22>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG22<=Parameters!$G$6, CG22>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY22=\"\",BY22=\"--\",ISBLANK(BY22)),\"\",IF(BY22>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY22<=Parameters!$E$8,BY22>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY22<=Parameters!$F$8, BY22>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY22<=Parameters!$G$8, BY22>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ22=\"\",BZ22=\"--\",ISBLANK(BZ22)),\"\",IF(BZ22>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ22<=Parameters!$E$9,BZ22>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ22<=Parameters!$F$9, BZ22>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ22<=Parameters!$G$9, BZ22>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA22=\"\",CA22=\"--\",ISBLANK(CA22)),\"\",IF(CA22<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA22>=Parameters!$E$10,CA22<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA22>=Parameters!$F$10, CA22<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA22>=Parameters!$G$10, CA22<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB22=\"\",CB22=\"--\",ISBLANK(CB22)),\"\",IF(CB22<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB22>=Parameters!$E$11,CB22<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB22>=Parameters!$F$11, CB22<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB22>=Parameters!$G$11, CB22<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO22=\"\",CO22=\"--\",ISBLANK(CO22)),\"\",IF(CO22<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO22>=Parameters!$E$13,CO22<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO22>=Parameters!$F$13, CO22<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO22>=Parameters!$G$13, CO22<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ22=\"\",CJ22=\"--\",ISBLANK(CJ22)),\"\",IF(CJ22='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ22<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ22>=Parameters!$E$14,CJ22<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ22>=Parameters!$F$14, CJ22<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ22>=Parameters!$G$14, CJ22<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK22=\"\",CK22=\"--\",ISBLANK(CK22)),\"\",IF(AND(CK22<Parameters!$E$15, CK22>=0), 'Risk Tables'!$C$44, IF(AND(CK22>=Parameters!$E$15,CK22<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK22>=Parameters!$F$15, CK22<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK22>=Parameters!$G$15, CK22<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM22=\"\",CM22=\"--\",ISBLANK(CM22)),\"\",IF(CM22>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM22<=Parameters!$E$16,CM22>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM22<=Parameters!$F$16, CM22>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM22<=Parameters!$G$16, CM22>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN22=\"\",CN22=\"--\",ISBLANK(CN22)),\"\",IF(CN22>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN22<=Parameters!$E$17,CN22>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN22<=Parameters!$F$17, CN22>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN22<=Parameters!$G$17, CN22>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL22=\"\",CL22=\"--\",ISBLANK(CL22)),\"\",IF(CL22>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL22<=Parameters!$E$18,CL22>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL22<=Parameters!$F$18, CL22>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL22<=Parameters!$G$18, CL22>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP22=\"\",CP22=\"--\",ISBLANK(CP22)),\"\",IF(CP22<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP22>=Parameters!$E$21,CP22<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP22>=Parameters!$F$21, CP22<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP22>=Parameters!$G$21, CP22<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ22=\"\",CQ22=\"--\",ISBLANK(CQ22)),\"\",IF(CQ22<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ22>=Parameters!$E$22,CQ22<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ22>=Parameters!$F$22, CQ22<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ22>=Parameters!$G$22, CQ22<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR22='Risk Tables'!$C$44,1,IF(CR22='Risk Tables'!$C$43,2,IF(CR22='Risk Tables'!$C$42, 3, IF(CR22='Risk Tables'!$C$41, 4, IF(CR22='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS22='Risk Tables'!$C$44,1,IF(CS22='Risk Tables'!$C$43,2,IF(CS22='Risk Tables'!$C$42, 3, IF(CS22='Risk Tables'!$C$41, 4, IF(CS22='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT22='Risk Tables'!$C$44,1,IF(CT22='Risk Tables'!$C$43,2,IF(CT22='Risk Tables'!$C$42, 3, IF(CT22='Risk Tables'!$C$41, 4, IF(CT22='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV22='Risk Tables'!$C$44,1,IF(CV22='Risk Tables'!$C$43,2,IF(CV22='Risk Tables'!$C$42, 3, IF(CV22='Risk Tables'!$C$41, 4, IF(CV22='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW22='Risk Tables'!$C$44,1,IF(CW22='Risk Tables'!$C$43,2,IF(CW22='Risk Tables'!$C$42, 3, IF(CW22='Risk Tables'!$C$41, 4, IF(CW22='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX22='Risk Tables'!$C$44,1,IF(CX22='Risk Tables'!$C$43,2,IF(CX22='Risk Tables'!$C$42, 3, IF(CX22='Risk Tables'!$C$41, 4, IF(CX22='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY22='Risk Tables'!$C$44,1,IF(CY22='Risk Tables'!$C$43,2,IF(CY22='Risk Tables'!$C$42, 3, IF(CY22='Risk Tables'!$C$41, 4, IF(CY22='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA22='Risk Tables'!$C$44,1,IF(DA22='Risk Tables'!$C$43,2,IF(DA22='Risk Tables'!$C$42, 3, IF(DA22='Risk Tables'!$C$41, 4, IF(DA22='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB22='Risk Tables'!$C$44,1,IF(DB22='Risk Tables'!$C$43,2,IF(DB22='Risk Tables'!$C$42, 3, IF(DB22='Risk Tables'!$C$41, 4, IF(DB22='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC22='Risk Tables'!$C$44,1,IF(DC22='Risk Tables'!$C$43,2,IF(DC22='Risk Tables'!$C$42, 3, IF(DC22='Risk Tables'!$C$41, 4, IF(DC22='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD22='Risk Tables'!$C$44,1,IF(DD22='Risk Tables'!$C$43,2,IF(DD22='Risk Tables'!$C$42, 3, IF(DD22='Risk Tables'!$C$41, 4, IF(DD22='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE22='Risk Tables'!$C$44,1,IF(DE22='Risk Tables'!$C$43,2,IF(DE22='Risk Tables'!$C$42, 3, IF(DE22='Risk Tables'!$C$41, 4, IF(DE22='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF22='Risk Tables'!$C$44,1,IF(DF22='Risk Tables'!$C$43,2,IF(DF22='Risk Tables'!$C$42, 3, IF(DF22='Risk Tables'!$C$41, 4, IF(DF22='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI22:DW22))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI22:DW22, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD22),\"\",((AD22*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P22,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V22),\"\",((V22*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P22,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO22),\"\",((AO22*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P22,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM22),\"\",((AM22*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P22,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI22),\"\",((AI22*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P22,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF22),\"\",((AF22*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P22,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR22),\"\",((AR22*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P22,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL22),\"\",((BL22*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P22,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM22),\"\",((BM22*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P22,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU22),\"\",((AU22*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P22,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW22),\"\",((AW22*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P22,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK22),\"\",(((BK22)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P22,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A23=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I23,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M23,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A23=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H23,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A23=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H23,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A23=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H23,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A23=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H23,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG23),ISBLANK(AR23)),\"\",IF(AR23<0,'Risk Tables'!$C$46,BG23/AR23)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO23),ISBLANK(AR23)),\"\",IF(AR23<0,'Risk Tables'!$C$46,AO23/AR23)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH23=\"\",ISBLANK(CH23)),\"\",IF(CH23>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH23<=Parameters!$E$4,CH23>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH23<=Parameters!$F$4, CH23>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH23<=Parameters!$G$4, CH23>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI23=\"\",CI23=\"--\",ISBLANK(CI23)),\"\",IF(CI23='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI23>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI23<=Parameters!$E$5,CI23>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI23<=Parameters!$F$5, CI23>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI23<=Parameters!$G$5, CI23>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG23=\"\",CG23=\"--\",ISBLANK(CG23)),\"\",IF(CG23>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG23<=Parameters!$E$6,CG23>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG23<=Parameters!$F$6, CG23>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG23<=Parameters!$G$6, CG23>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY23=\"\",BY23=\"--\",ISBLANK(BY23)),\"\",IF(BY23>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY23<=Parameters!$E$8,BY23>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY23<=Parameters!$F$8, BY23>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY23<=Parameters!$G$8, BY23>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ23=\"\",BZ23=\"--\",ISBLANK(BZ23)),\"\",IF(BZ23>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ23<=Parameters!$E$9,BZ23>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ23<=Parameters!$F$9, BZ23>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ23<=Parameters!$G$9, BZ23>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA23=\"\",CA23=\"--\",ISBLANK(CA23)),\"\",IF(CA23<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA23>=Parameters!$E$10,CA23<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA23>=Parameters!$F$10, CA23<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA23>=Parameters!$G$10, CA23<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB23=\"\",CB23=\"--\",ISBLANK(CB23)),\"\",IF(CB23<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB23>=Parameters!$E$11,CB23<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB23>=Parameters!$F$11, CB23<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB23>=Parameters!$G$11, CB23<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO23=\"\",CO23=\"--\",ISBLANK(CO23)),\"\",IF(CO23<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO23>=Parameters!$E$13,CO23<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO23>=Parameters!$F$13, CO23<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO23>=Parameters!$G$13, CO23<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ23=\"\",CJ23=\"--\",ISBLANK(CJ23)),\"\",IF(CJ23='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ23<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ23>=Parameters!$E$14,CJ23<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ23>=Parameters!$F$14, CJ23<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ23>=Parameters!$G$14, CJ23<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK23=\"\",CK23=\"--\",ISBLANK(CK23)),\"\",IF(AND(CK23<Parameters!$E$15, CK23>=0), 'Risk Tables'!$C$44, IF(AND(CK23>=Parameters!$E$15,CK23<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK23>=Parameters!$F$15, CK23<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK23>=Parameters!$G$15, CK23<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM23=\"\",CM23=\"--\",ISBLANK(CM23)),\"\",IF(CM23>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM23<=Parameters!$E$16,CM23>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM23<=Parameters!$F$16, CM23>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM23<=Parameters!$G$16, CM23>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN23=\"\",CN23=\"--\",ISBLANK(CN23)),\"\",IF(CN23>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN23<=Parameters!$E$17,CN23>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN23<=Parameters!$F$17, CN23>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN23<=Parameters!$G$17, CN23>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL23=\"\",CL23=\"--\",ISBLANK(CL23)),\"\",IF(CL23>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL23<=Parameters!$E$18,CL23>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL23<=Parameters!$F$18, CL23>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL23<=Parameters!$G$18, CL23>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP23=\"\",CP23=\"--\",ISBLANK(CP23)),\"\",IF(CP23<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP23>=Parameters!$E$21,CP23<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP23>=Parameters!$F$21, CP23<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP23>=Parameters!$G$21, CP23<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ23=\"\",CQ23=\"--\",ISBLANK(CQ23)),\"\",IF(CQ23<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ23>=Parameters!$E$22,CQ23<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ23>=Parameters!$F$22, CQ23<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ23>=Parameters!$G$22, CQ23<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR23='Risk Tables'!$C$44,1,IF(CR23='Risk Tables'!$C$43,2,IF(CR23='Risk Tables'!$C$42, 3, IF(CR23='Risk Tables'!$C$41, 4, IF(CR23='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS23='Risk Tables'!$C$44,1,IF(CS23='Risk Tables'!$C$43,2,IF(CS23='Risk Tables'!$C$42, 3, IF(CS23='Risk Tables'!$C$41, 4, IF(CS23='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT23='Risk Tables'!$C$44,1,IF(CT23='Risk Tables'!$C$43,2,IF(CT23='Risk Tables'!$C$42, 3, IF(CT23='Risk Tables'!$C$41, 4, IF(CT23='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV23='Risk Tables'!$C$44,1,IF(CV23='Risk Tables'!$C$43,2,IF(CV23='Risk Tables'!$C$42, 3, IF(CV23='Risk Tables'!$C$41, 4, IF(CV23='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW23='Risk Tables'!$C$44,1,IF(CW23='Risk Tables'!$C$43,2,IF(CW23='Risk Tables'!$C$42, 3, IF(CW23='Risk Tables'!$C$41, 4, IF(CW23='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX23='Risk Tables'!$C$44,1,IF(CX23='Risk Tables'!$C$43,2,IF(CX23='Risk Tables'!$C$42, 3, IF(CX23='Risk Tables'!$C$41, 4, IF(CX23='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY23='Risk Tables'!$C$44,1,IF(CY23='Risk Tables'!$C$43,2,IF(CY23='Risk Tables'!$C$42, 3, IF(CY23='Risk Tables'!$C$41, 4, IF(CY23='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA23='Risk Tables'!$C$44,1,IF(DA23='Risk Tables'!$C$43,2,IF(DA23='Risk Tables'!$C$42, 3, IF(DA23='Risk Tables'!$C$41, 4, IF(DA23='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB23='Risk Tables'!$C$44,1,IF(DB23='Risk Tables'!$C$43,2,IF(DB23='Risk Tables'!$C$42, 3, IF(DB23='Risk Tables'!$C$41, 4, IF(DB23='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC23='Risk Tables'!$C$44,1,IF(DC23='Risk Tables'!$C$43,2,IF(DC23='Risk Tables'!$C$42, 3, IF(DC23='Risk Tables'!$C$41, 4, IF(DC23='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD23='Risk Tables'!$C$44,1,IF(DD23='Risk Tables'!$C$43,2,IF(DD23='Risk Tables'!$C$42, 3, IF(DD23='Risk Tables'!$C$41, 4, IF(DD23='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE23='Risk Tables'!$C$44,1,IF(DE23='Risk Tables'!$C$43,2,IF(DE23='Risk Tables'!$C$42, 3, IF(DE23='Risk Tables'!$C$41, 4, IF(DE23='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF23='Risk Tables'!$C$44,1,IF(DF23='Risk Tables'!$C$43,2,IF(DF23='Risk Tables'!$C$42, 3, IF(DF23='Risk Tables'!$C$41, 4, IF(DF23='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI23:DW23))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI23:DW23, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD23),\"\",((AD23*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P23,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V23),\"\",((V23*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P23,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO23),\"\",((AO23*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P23,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM23),\"\",((AM23*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P23,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI23),\"\",((AI23*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P23,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF23),\"\",((AF23*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P23,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR23),\"\",((AR23*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P23,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL23),\"\",((BL23*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P23,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM23),\"\",((BM23*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P23,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU23),\"\",((AU23*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P23,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW23),\"\",((AW23*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P23,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK23),\"\",(((BK23)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P23,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A24=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I24,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M24,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A24=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H24,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A24=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H24,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A24=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H24,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A24=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H24,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG24),ISBLANK(AR24)),\"\",IF(AR24<0,'Risk Tables'!$C$46,BG24/AR24)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO24),ISBLANK(AR24)),\"\",IF(AR24<0,'Risk Tables'!$C$46,AO24/AR24)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH24=\"\",ISBLANK(CH24)),\"\",IF(CH24>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH24<=Parameters!$E$4,CH24>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH24<=Parameters!$F$4, CH24>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH24<=Parameters!$G$4, CH24>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI24=\"\",CI24=\"--\",ISBLANK(CI24)),\"\",IF(CI24='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI24>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI24<=Parameters!$E$5,CI24>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI24<=Parameters!$F$5, CI24>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI24<=Parameters!$G$5, CI24>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG24=\"\",CG24=\"--\",ISBLANK(CG24)),\"\",IF(CG24>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG24<=Parameters!$E$6,CG24>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG24<=Parameters!$F$6, CG24>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG24<=Parameters!$G$6, CG24>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY24=\"\",BY24=\"--\",ISBLANK(BY24)),\"\",IF(BY24>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY24<=Parameters!$E$8,BY24>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY24<=Parameters!$F$8, BY24>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY24<=Parameters!$G$8, BY24>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ24=\"\",BZ24=\"--\",ISBLANK(BZ24)),\"\",IF(BZ24>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ24<=Parameters!$E$9,BZ24>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ24<=Parameters!$F$9, BZ24>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ24<=Parameters!$G$9, BZ24>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA24=\"\",CA24=\"--\",ISBLANK(CA24)),\"\",IF(CA24<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA24>=Parameters!$E$10,CA24<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA24>=Parameters!$F$10, CA24<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA24>=Parameters!$G$10, CA24<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB24=\"\",CB24=\"--\",ISBLANK(CB24)),\"\",IF(CB24<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB24>=Parameters!$E$11,CB24<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB24>=Parameters!$F$11, CB24<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB24>=Parameters!$G$11, CB24<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO24=\"\",CO24=\"--\",ISBLANK(CO24)),\"\",IF(CO24<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO24>=Parameters!$E$13,CO24<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO24>=Parameters!$F$13, CO24<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO24>=Parameters!$G$13, CO24<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ24=\"\",CJ24=\"--\",ISBLANK(CJ24)),\"\",IF(CJ24='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ24<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ24>=Parameters!$E$14,CJ24<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ24>=Parameters!$F$14, CJ24<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ24>=Parameters!$G$14, CJ24<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK24=\"\",CK24=\"--\",ISBLANK(CK24)),\"\",IF(AND(CK24<Parameters!$E$15, CK24>=0), 'Risk Tables'!$C$44, IF(AND(CK24>=Parameters!$E$15,CK24<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK24>=Parameters!$F$15, CK24<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK24>=Parameters!$G$15, CK24<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM24=\"\",CM24=\"--\",ISBLANK(CM24)),\"\",IF(CM24>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM24<=Parameters!$E$16,CM24>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM24<=Parameters!$F$16, CM24>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM24<=Parameters!$G$16, CM24>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN24=\"\",CN24=\"--\",ISBLANK(CN24)),\"\",IF(CN24>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN24<=Parameters!$E$17,CN24>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN24<=Parameters!$F$17, CN24>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN24<=Parameters!$G$17, CN24>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL24=\"\",CL24=\"--\",ISBLANK(CL24)),\"\",IF(CL24>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL24<=Parameters!$E$18,CL24>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL24<=Parameters!$F$18, CL24>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL24<=Parameters!$G$18, CL24>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP24=\"\",CP24=\"--\",ISBLANK(CP24)),\"\",IF(CP24<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP24>=Parameters!$E$21,CP24<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP24>=Parameters!$F$21, CP24<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP24>=Parameters!$G$21, CP24<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ24=\"\",CQ24=\"--\",ISBLANK(CQ24)),\"\",IF(CQ24<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ24>=Parameters!$E$22,CQ24<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ24>=Parameters!$F$22, CQ24<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ24>=Parameters!$G$22, CQ24<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR24='Risk Tables'!$C$44,1,IF(CR24='Risk Tables'!$C$43,2,IF(CR24='Risk Tables'!$C$42, 3, IF(CR24='Risk Tables'!$C$41, 4, IF(CR24='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS24='Risk Tables'!$C$44,1,IF(CS24='Risk Tables'!$C$43,2,IF(CS24='Risk Tables'!$C$42, 3, IF(CS24='Risk Tables'!$C$41, 4, IF(CS24='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT24='Risk Tables'!$C$44,1,IF(CT24='Risk Tables'!$C$43,2,IF(CT24='Risk Tables'!$C$42, 3, IF(CT24='Risk Tables'!$C$41, 4, IF(CT24='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV24='Risk Tables'!$C$44,1,IF(CV24='Risk Tables'!$C$43,2,IF(CV24='Risk Tables'!$C$42, 3, IF(CV24='Risk Tables'!$C$41, 4, IF(CV24='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW24='Risk Tables'!$C$44,1,IF(CW24='Risk Tables'!$C$43,2,IF(CW24='Risk Tables'!$C$42, 3, IF(CW24='Risk Tables'!$C$41, 4, IF(CW24='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX24='Risk Tables'!$C$44,1,IF(CX24='Risk Tables'!$C$43,2,IF(CX24='Risk Tables'!$C$42, 3, IF(CX24='Risk Tables'!$C$41, 4, IF(CX24='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY24='Risk Tables'!$C$44,1,IF(CY24='Risk Tables'!$C$43,2,IF(CY24='Risk Tables'!$C$42, 3, IF(CY24='Risk Tables'!$C$41, 4, IF(CY24='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA24='Risk Tables'!$C$44,1,IF(DA24='Risk Tables'!$C$43,2,IF(DA24='Risk Tables'!$C$42, 3, IF(DA24='Risk Tables'!$C$41, 4, IF(DA24='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB24='Risk Tables'!$C$44,1,IF(DB24='Risk Tables'!$C$43,2,IF(DB24='Risk Tables'!$C$42, 3, IF(DB24='Risk Tables'!$C$41, 4, IF(DB24='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC24='Risk Tables'!$C$44,1,IF(DC24='Risk Tables'!$C$43,2,IF(DC24='Risk Tables'!$C$42, 3, IF(DC24='Risk Tables'!$C$41, 4, IF(DC24='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD24='Risk Tables'!$C$44,1,IF(DD24='Risk Tables'!$C$43,2,IF(DD24='Risk Tables'!$C$42, 3, IF(DD24='Risk Tables'!$C$41, 4, IF(DD24='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE24='Risk Tables'!$C$44,1,IF(DE24='Risk Tables'!$C$43,2,IF(DE24='Risk Tables'!$C$42, 3, IF(DE24='Risk Tables'!$C$41, 4, IF(DE24='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF24='Risk Tables'!$C$44,1,IF(DF24='Risk Tables'!$C$43,2,IF(DF24='Risk Tables'!$C$42, 3, IF(DF24='Risk Tables'!$C$41, 4, IF(DF24='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI24:DW24))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI24:DW24, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD24),\"\",((AD24*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P24,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V24),\"\",((V24*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P24,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO24),\"\",((AO24*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P24,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM24),\"\",((AM24*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P24,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI24),\"\",((AI24*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P24,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF24),\"\",((AF24*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P24,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR24),\"\",((AR24*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P24,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL24),\"\",((BL24*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P24,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM24),\"\",((BM24*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P24,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU24),\"\",((AU24*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P24,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW24),\"\",((AW24*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P24,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK24),\"\",(((BK24)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P24,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A25=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I25,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M25,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A25=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H25,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A25=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H25,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A25=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H25,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A25=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H25,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG25),ISBLANK(AR25)),\"\",IF(AR25<0,'Risk Tables'!$C$46,BG25/AR25)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO25),ISBLANK(AR25)),\"\",IF(AR25<0,'Risk Tables'!$C$46,AO25/AR25)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH25=\"\",ISBLANK(CH25)),\"\",IF(CH25>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH25<=Parameters!$E$4,CH25>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH25<=Parameters!$F$4, CH25>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH25<=Parameters!$G$4, CH25>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI25=\"\",CI25=\"--\",ISBLANK(CI25)),\"\",IF(CI25='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI25>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI25<=Parameters!$E$5,CI25>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI25<=Parameters!$F$5, CI25>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI25<=Parameters!$G$5, CI25>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG25=\"\",CG25=\"--\",ISBLANK(CG25)),\"\",IF(CG25>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG25<=Parameters!$E$6,CG25>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG25<=Parameters!$F$6, CG25>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG25<=Parameters!$G$6, CG25>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY25=\"\",BY25=\"--\",ISBLANK(BY25)),\"\",IF(BY25>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY25<=Parameters!$E$8,BY25>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY25<=Parameters!$F$8, BY25>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY25<=Parameters!$G$8, BY25>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ25=\"\",BZ25=\"--\",ISBLANK(BZ25)),\"\",IF(BZ25>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ25<=Parameters!$E$9,BZ25>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ25<=Parameters!$F$9, BZ25>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ25<=Parameters!$G$9, BZ25>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA25=\"\",CA25=\"--\",ISBLANK(CA25)),\"\",IF(CA25<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA25>=Parameters!$E$10,CA25<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA25>=Parameters!$F$10, CA25<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA25>=Parameters!$G$10, CA25<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB25=\"\",CB25=\"--\",ISBLANK(CB25)),\"\",IF(CB25<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB25>=Parameters!$E$11,CB25<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB25>=Parameters!$F$11, CB25<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB25>=Parameters!$G$11, CB25<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO25=\"\",CO25=\"--\",ISBLANK(CO25)),\"\",IF(CO25<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO25>=Parameters!$E$13,CO25<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO25>=Parameters!$F$13, CO25<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO25>=Parameters!$G$13, CO25<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ25=\"\",CJ25=\"--\",ISBLANK(CJ25)),\"\",IF(CJ25='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ25<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ25>=Parameters!$E$14,CJ25<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ25>=Parameters!$F$14, CJ25<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ25>=Parameters!$G$14, CJ25<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK25=\"\",CK25=\"--\",ISBLANK(CK25)),\"\",IF(AND(CK25<Parameters!$E$15, CK25>=0), 'Risk Tables'!$C$44, IF(AND(CK25>=Parameters!$E$15,CK25<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK25>=Parameters!$F$15, CK25<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK25>=Parameters!$G$15, CK25<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM25=\"\",CM25=\"--\",ISBLANK(CM25)),\"\",IF(CM25>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM25<=Parameters!$E$16,CM25>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM25<=Parameters!$F$16, CM25>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM25<=Parameters!$G$16, CM25>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN25=\"\",CN25=\"--\",ISBLANK(CN25)),\"\",IF(CN25>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN25<=Parameters!$E$17,CN25>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN25<=Parameters!$F$17, CN25>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN25<=Parameters!$G$17, CN25>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL25=\"\",CL25=\"--\",ISBLANK(CL25)),\"\",IF(CL25>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL25<=Parameters!$E$18,CL25>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL25<=Parameters!$F$18, CL25>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL25<=Parameters!$G$18, CL25>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP25=\"\",CP25=\"--\",ISBLANK(CP25)),\"\",IF(CP25<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP25>=Parameters!$E$21,CP25<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP25>=Parameters!$F$21, CP25<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP25>=Parameters!$G$21, CP25<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ25=\"\",CQ25=\"--\",ISBLANK(CQ25)),\"\",IF(CQ25<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ25>=Parameters!$E$22,CQ25<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ25>=Parameters!$F$22, CQ25<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ25>=Parameters!$G$22, CQ25<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR25='Risk Tables'!$C$44,1,IF(CR25='Risk Tables'!$C$43,2,IF(CR25='Risk Tables'!$C$42, 3, IF(CR25='Risk Tables'!$C$41, 4, IF(CR25='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS25='Risk Tables'!$C$44,1,IF(CS25='Risk Tables'!$C$43,2,IF(CS25='Risk Tables'!$C$42, 3, IF(CS25='Risk Tables'!$C$41, 4, IF(CS25='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT25='Risk Tables'!$C$44,1,IF(CT25='Risk Tables'!$C$43,2,IF(CT25='Risk Tables'!$C$42, 3, IF(CT25='Risk Tables'!$C$41, 4, IF(CT25='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV25='Risk Tables'!$C$44,1,IF(CV25='Risk Tables'!$C$43,2,IF(CV25='Risk Tables'!$C$42, 3, IF(CV25='Risk Tables'!$C$41, 4, IF(CV25='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW25='Risk Tables'!$C$44,1,IF(CW25='Risk Tables'!$C$43,2,IF(CW25='Risk Tables'!$C$42, 3, IF(CW25='Risk Tables'!$C$41, 4, IF(CW25='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX25='Risk Tables'!$C$44,1,IF(CX25='Risk Tables'!$C$43,2,IF(CX25='Risk Tables'!$C$42, 3, IF(CX25='Risk Tables'!$C$41, 4, IF(CX25='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY25='Risk Tables'!$C$44,1,IF(CY25='Risk Tables'!$C$43,2,IF(CY25='Risk Tables'!$C$42, 3, IF(CY25='Risk Tables'!$C$41, 4, IF(CY25='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA25='Risk Tables'!$C$44,1,IF(DA25='Risk Tables'!$C$43,2,IF(DA25='Risk Tables'!$C$42, 3, IF(DA25='Risk Tables'!$C$41, 4, IF(DA25='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB25='Risk Tables'!$C$44,1,IF(DB25='Risk Tables'!$C$43,2,IF(DB25='Risk Tables'!$C$42, 3, IF(DB25='Risk Tables'!$C$41, 4, IF(DB25='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC25='Risk Tables'!$C$44,1,IF(DC25='Risk Tables'!$C$43,2,IF(DC25='Risk Tables'!$C$42, 3, IF(DC25='Risk Tables'!$C$41, 4, IF(DC25='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD25='Risk Tables'!$C$44,1,IF(DD25='Risk Tables'!$C$43,2,IF(DD25='Risk Tables'!$C$42, 3, IF(DD25='Risk Tables'!$C$41, 4, IF(DD25='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE25='Risk Tables'!$C$44,1,IF(DE25='Risk Tables'!$C$43,2,IF(DE25='Risk Tables'!$C$42, 3, IF(DE25='Risk Tables'!$C$41, 4, IF(DE25='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF25='Risk Tables'!$C$44,1,IF(DF25='Risk Tables'!$C$43,2,IF(DF25='Risk Tables'!$C$42, 3, IF(DF25='Risk Tables'!$C$41, 4, IF(DF25='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI25:DW25))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI25:DW25, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD25),\"\",((AD25*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P25,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V25),\"\",((V25*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P25,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO25),\"\",((AO25*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P25,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM25),\"\",((AM25*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P25,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI25),\"\",((AI25*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P25,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF25),\"\",((AF25*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P25,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR25),\"\",((AR25*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P25,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL25),\"\",((BL25*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P25,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM25),\"\",((BM25*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P25,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU25),\"\",((AU25*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P25,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW25),\"\",((AW25*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P25,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK25),\"\",(((BK25)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P25,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A26=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I26,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M26,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A26=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H26,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A26=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H26,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A26=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H26,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A26=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H26,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG26),ISBLANK(AR26)),\"\",IF(AR26<0,'Risk Tables'!$C$46,BG26/AR26)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO26),ISBLANK(AR26)),\"\",IF(AR26<0,'Risk Tables'!$C$46,AO26/AR26)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH26=\"\",ISBLANK(CH26)),\"\",IF(CH26>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH26<=Parameters!$E$4,CH26>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH26<=Parameters!$F$4, CH26>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH26<=Parameters!$G$4, CH26>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI26=\"\",CI26=\"--\",ISBLANK(CI26)),\"\",IF(CI26='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI26>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI26<=Parameters!$E$5,CI26>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI26<=Parameters!$F$5, CI26>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI26<=Parameters!$G$5, CI26>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG26=\"\",CG26=\"--\",ISBLANK(CG26)),\"\",IF(CG26>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG26<=Parameters!$E$6,CG26>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG26<=Parameters!$F$6, CG26>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG26<=Parameters!$G$6, CG26>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY26=\"\",BY26=\"--\",ISBLANK(BY26)),\"\",IF(BY26>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY26<=Parameters!$E$8,BY26>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY26<=Parameters!$F$8, BY26>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY26<=Parameters!$G$8, BY26>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ26=\"\",BZ26=\"--\",ISBLANK(BZ26)),\"\",IF(BZ26>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ26<=Parameters!$E$9,BZ26>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ26<=Parameters!$F$9, BZ26>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ26<=Parameters!$G$9, BZ26>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA26=\"\",CA26=\"--\",ISBLANK(CA26)),\"\",IF(CA26<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA26>=Parameters!$E$10,CA26<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA26>=Parameters!$F$10, CA26<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA26>=Parameters!$G$10, CA26<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB26=\"\",CB26=\"--\",ISBLANK(CB26)),\"\",IF(CB26<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB26>=Parameters!$E$11,CB26<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB26>=Parameters!$F$11, CB26<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB26>=Parameters!$G$11, CB26<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO26=\"\",CO26=\"--\",ISBLANK(CO26)),\"\",IF(CO26<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO26>=Parameters!$E$13,CO26<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO26>=Parameters!$F$13, CO26<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO26>=Parameters!$G$13, CO26<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ26=\"\",CJ26=\"--\",ISBLANK(CJ26)),\"\",IF(CJ26='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ26<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ26>=Parameters!$E$14,CJ26<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ26>=Parameters!$F$14, CJ26<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ26>=Parameters!$G$14, CJ26<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK26=\"\",CK26=\"--\",ISBLANK(CK26)),\"\",IF(AND(CK26<Parameters!$E$15, CK26>=0), 'Risk Tables'!$C$44, IF(AND(CK26>=Parameters!$E$15,CK26<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK26>=Parameters!$F$15, CK26<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK26>=Parameters!$G$15, CK26<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM26=\"\",CM26=\"--\",ISBLANK(CM26)),\"\",IF(CM26>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM26<=Parameters!$E$16,CM26>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM26<=Parameters!$F$16, CM26>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM26<=Parameters!$G$16, CM26>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN26=\"\",CN26=\"--\",ISBLANK(CN26)),\"\",IF(CN26>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN26<=Parameters!$E$17,CN26>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN26<=Parameters!$F$17, CN26>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN26<=Parameters!$G$17, CN26>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL26=\"\",CL26=\"--\",ISBLANK(CL26)),\"\",IF(CL26>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL26<=Parameters!$E$18,CL26>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL26<=Parameters!$F$18, CL26>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL26<=Parameters!$G$18, CL26>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP26=\"\",CP26=\"--\",ISBLANK(CP26)),\"\",IF(CP26<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP26>=Parameters!$E$21,CP26<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP26>=Parameters!$F$21, CP26<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP26>=Parameters!$G$21, CP26<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ26=\"\",CQ26=\"--\",ISBLANK(CQ26)),\"\",IF(CQ26<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ26>=Parameters!$E$22,CQ26<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ26>=Parameters!$F$22, CQ26<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ26>=Parameters!$G$22, CQ26<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR26='Risk Tables'!$C$44,1,IF(CR26='Risk Tables'!$C$43,2,IF(CR26='Risk Tables'!$C$42, 3, IF(CR26='Risk Tables'!$C$41, 4, IF(CR26='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS26='Risk Tables'!$C$44,1,IF(CS26='Risk Tables'!$C$43,2,IF(CS26='Risk Tables'!$C$42, 3, IF(CS26='Risk Tables'!$C$41, 4, IF(CS26='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT26='Risk Tables'!$C$44,1,IF(CT26='Risk Tables'!$C$43,2,IF(CT26='Risk Tables'!$C$42, 3, IF(CT26='Risk Tables'!$C$41, 4, IF(CT26='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV26='Risk Tables'!$C$44,1,IF(CV26='Risk Tables'!$C$43,2,IF(CV26='Risk Tables'!$C$42, 3, IF(CV26='Risk Tables'!$C$41, 4, IF(CV26='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW26='Risk Tables'!$C$44,1,IF(CW26='Risk Tables'!$C$43,2,IF(CW26='Risk Tables'!$C$42, 3, IF(CW26='Risk Tables'!$C$41, 4, IF(CW26='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX26='Risk Tables'!$C$44,1,IF(CX26='Risk Tables'!$C$43,2,IF(CX26='Risk Tables'!$C$42, 3, IF(CX26='Risk Tables'!$C$41, 4, IF(CX26='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY26='Risk Tables'!$C$44,1,IF(CY26='Risk Tables'!$C$43,2,IF(CY26='Risk Tables'!$C$42, 3, IF(CY26='Risk Tables'!$C$41, 4, IF(CY26='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA26='Risk Tables'!$C$44,1,IF(DA26='Risk Tables'!$C$43,2,IF(DA26='Risk Tables'!$C$42, 3, IF(DA26='Risk Tables'!$C$41, 4, IF(DA26='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB26='Risk Tables'!$C$44,1,IF(DB26='Risk Tables'!$C$43,2,IF(DB26='Risk Tables'!$C$42, 3, IF(DB26='Risk Tables'!$C$41, 4, IF(DB26='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC26='Risk Tables'!$C$44,1,IF(DC26='Risk Tables'!$C$43,2,IF(DC26='Risk Tables'!$C$42, 3, IF(DC26='Risk Tables'!$C$41, 4, IF(DC26='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD26='Risk Tables'!$C$44,1,IF(DD26='Risk Tables'!$C$43,2,IF(DD26='Risk Tables'!$C$42, 3, IF(DD26='Risk Tables'!$C$41, 4, IF(DD26='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE26='Risk Tables'!$C$44,1,IF(DE26='Risk Tables'!$C$43,2,IF(DE26='Risk Tables'!$C$42, 3, IF(DE26='Risk Tables'!$C$41, 4, IF(DE26='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF26='Risk Tables'!$C$44,1,IF(DF26='Risk Tables'!$C$43,2,IF(DF26='Risk Tables'!$C$42, 3, IF(DF26='Risk Tables'!$C$41, 4, IF(DF26='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI26:DW26))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI26:DW26, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD26),\"\",((AD26*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P26,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V26),\"\",((V26*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P26,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO26),\"\",((AO26*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P26,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM26),\"\",((AM26*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P26,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI26),\"\",((AI26*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P26,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF26),\"\",((AF26*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P26,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR26),\"\",((AR26*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P26,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL26),\"\",((BL26*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P26,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM26),\"\",((BM26*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P26,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU26),\"\",((AU26*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P26,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW26),\"\",((AW26*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P26,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK26),\"\",(((BK26)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P26,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A27=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I27,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M27,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A27=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H27,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A27=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H27,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A27=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H27,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A27=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H27,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG27),ISBLANK(AR27)),\"\",IF(AR27<0,'Risk Tables'!$C$46,BG27/AR27)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO27),ISBLANK(AR27)),\"\",IF(AR27<0,'Risk Tables'!$C$46,AO27/AR27)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH27=\"\",ISBLANK(CH27)),\"\",IF(CH27>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH27<=Parameters!$E$4,CH27>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH27<=Parameters!$F$4, CH27>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH27<=Parameters!$G$4, CH27>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI27=\"\",CI27=\"--\",ISBLANK(CI27)),\"\",IF(CI27='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI27>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI27<=Parameters!$E$5,CI27>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI27<=Parameters!$F$5, CI27>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI27<=Parameters!$G$5, CI27>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG27=\"\",CG27=\"--\",ISBLANK(CG27)),\"\",IF(CG27>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG27<=Parameters!$E$6,CG27>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG27<=Parameters!$F$6, CG27>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG27<=Parameters!$G$6, CG27>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY27=\"\",BY27=\"--\",ISBLANK(BY27)),\"\",IF(BY27>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY27<=Parameters!$E$8,BY27>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY27<=Parameters!$F$8, BY27>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY27<=Parameters!$G$8, BY27>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ27=\"\",BZ27=\"--\",ISBLANK(BZ27)),\"\",IF(BZ27>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ27<=Parameters!$E$9,BZ27>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ27<=Parameters!$F$9, BZ27>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ27<=Parameters!$G$9, BZ27>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA27=\"\",CA27=\"--\",ISBLANK(CA27)),\"\",IF(CA27<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA27>=Parameters!$E$10,CA27<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA27>=Parameters!$F$10, CA27<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA27>=Parameters!$G$10, CA27<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB27=\"\",CB27=\"--\",ISBLANK(CB27)),\"\",IF(CB27<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB27>=Parameters!$E$11,CB27<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB27>=Parameters!$F$11, CB27<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB27>=Parameters!$G$11, CB27<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO27=\"\",CO27=\"--\",ISBLANK(CO27)),\"\",IF(CO27<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO27>=Parameters!$E$13,CO27<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO27>=Parameters!$F$13, CO27<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO27>=Parameters!$G$13, CO27<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ27=\"\",CJ27=\"--\",ISBLANK(CJ27)),\"\",IF(CJ27='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ27<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ27>=Parameters!$E$14,CJ27<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ27>=Parameters!$F$14, CJ27<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ27>=Parameters!$G$14, CJ27<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK27=\"\",CK27=\"--\",ISBLANK(CK27)),\"\",IF(AND(CK27<Parameters!$E$15, CK27>=0), 'Risk Tables'!$C$44, IF(AND(CK27>=Parameters!$E$15,CK27<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK27>=Parameters!$F$15, CK27<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK27>=Parameters!$G$15, CK27<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM27=\"\",CM27=\"--\",ISBLANK(CM27)),\"\",IF(CM27>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM27<=Parameters!$E$16,CM27>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM27<=Parameters!$F$16, CM27>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM27<=Parameters!$G$16, CM27>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN27=\"\",CN27=\"--\",ISBLANK(CN27)),\"\",IF(CN27>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN27<=Parameters!$E$17,CN27>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN27<=Parameters!$F$17, CN27>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN27<=Parameters!$G$17, CN27>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL27=\"\",CL27=\"--\",ISBLANK(CL27)),\"\",IF(CL27>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL27<=Parameters!$E$18,CL27>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL27<=Parameters!$F$18, CL27>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL27<=Parameters!$G$18, CL27>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP27=\"\",CP27=\"--\",ISBLANK(CP27)),\"\",IF(CP27<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP27>=Parameters!$E$21,CP27<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP27>=Parameters!$F$21, CP27<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP27>=Parameters!$G$21, CP27<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ27=\"\",CQ27=\"--\",ISBLANK(CQ27)),\"\",IF(CQ27<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ27>=Parameters!$E$22,CQ27<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ27>=Parameters!$F$22, CQ27<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ27>=Parameters!$G$22, CQ27<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR27='Risk Tables'!$C$44,1,IF(CR27='Risk Tables'!$C$43,2,IF(CR27='Risk Tables'!$C$42, 3, IF(CR27='Risk Tables'!$C$41, 4, IF(CR27='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS27='Risk Tables'!$C$44,1,IF(CS27='Risk Tables'!$C$43,2,IF(CS27='Risk Tables'!$C$42, 3, IF(CS27='Risk Tables'!$C$41, 4, IF(CS27='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT27='Risk Tables'!$C$44,1,IF(CT27='Risk Tables'!$C$43,2,IF(CT27='Risk Tables'!$C$42, 3, IF(CT27='Risk Tables'!$C$41, 4, IF(CT27='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV27='Risk Tables'!$C$44,1,IF(CV27='Risk Tables'!$C$43,2,IF(CV27='Risk Tables'!$C$42, 3, IF(CV27='Risk Tables'!$C$41, 4, IF(CV27='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW27='Risk Tables'!$C$44,1,IF(CW27='Risk Tables'!$C$43,2,IF(CW27='Risk Tables'!$C$42, 3, IF(CW27='Risk Tables'!$C$41, 4, IF(CW27='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX27='Risk Tables'!$C$44,1,IF(CX27='Risk Tables'!$C$43,2,IF(CX27='Risk Tables'!$C$42, 3, IF(CX27='Risk Tables'!$C$41, 4, IF(CX27='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY27='Risk Tables'!$C$44,1,IF(CY27='Risk Tables'!$C$43,2,IF(CY27='Risk Tables'!$C$42, 3, IF(CY27='Risk Tables'!$C$41, 4, IF(CY27='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA27='Risk Tables'!$C$44,1,IF(DA27='Risk Tables'!$C$43,2,IF(DA27='Risk Tables'!$C$42, 3, IF(DA27='Risk Tables'!$C$41, 4, IF(DA27='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB27='Risk Tables'!$C$44,1,IF(DB27='Risk Tables'!$C$43,2,IF(DB27='Risk Tables'!$C$42, 3, IF(DB27='Risk Tables'!$C$41, 4, IF(DB27='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC27='Risk Tables'!$C$44,1,IF(DC27='Risk Tables'!$C$43,2,IF(DC27='Risk Tables'!$C$42, 3, IF(DC27='Risk Tables'!$C$41, 4, IF(DC27='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD27='Risk Tables'!$C$44,1,IF(DD27='Risk Tables'!$C$43,2,IF(DD27='Risk Tables'!$C$42, 3, IF(DD27='Risk Tables'!$C$41, 4, IF(DD27='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE27='Risk Tables'!$C$44,1,IF(DE27='Risk Tables'!$C$43,2,IF(DE27='Risk Tables'!$C$42, 3, IF(DE27='Risk Tables'!$C$41, 4, IF(DE27='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF27='Risk Tables'!$C$44,1,IF(DF27='Risk Tables'!$C$43,2,IF(DF27='Risk Tables'!$C$42, 3, IF(DF27='Risk Tables'!$C$41, 4, IF(DF27='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI27:DW27))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI27:DW27, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD27),\"\",((AD27*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P27,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V27),\"\",((V27*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P27,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO27),\"\",((AO27*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P27,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM27),\"\",((AM27*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P27,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI27),\"\",((AI27*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P27,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF27),\"\",((AF27*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P27,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR27),\"\",((AR27*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P27,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL27),\"\",((BL27*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P27,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM27),\"\",((BM27*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P27,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU27),\"\",((AU27*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P27,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW27),\"\",((AW27*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P27,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK27),\"\",(((BK27)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P27,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A28=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I28,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M28,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A28=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H28,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A28=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H28,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A28=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H28,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A28=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H28,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG28),ISBLANK(AR28)),\"\",IF(AR28<0,'Risk Tables'!$C$46,BG28/AR28)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO28),ISBLANK(AR28)),\"\",IF(AR28<0,'Risk Tables'!$C$46,AO28/AR28)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH28=\"\",ISBLANK(CH28)),\"\",IF(CH28>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH28<=Parameters!$E$4,CH28>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH28<=Parameters!$F$4, CH28>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH28<=Parameters!$G$4, CH28>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI28=\"\",CI28=\"--\",ISBLANK(CI28)),\"\",IF(CI28='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI28>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI28<=Parameters!$E$5,CI28>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI28<=Parameters!$F$5, CI28>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI28<=Parameters!$G$5, CI28>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG28=\"\",CG28=\"--\",ISBLANK(CG28)),\"\",IF(CG28>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG28<=Parameters!$E$6,CG28>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG28<=Parameters!$F$6, CG28>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG28<=Parameters!$G$6, CG28>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY28=\"\",BY28=\"--\",ISBLANK(BY28)),\"\",IF(BY28>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY28<=Parameters!$E$8,BY28>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY28<=Parameters!$F$8, BY28>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY28<=Parameters!$G$8, BY28>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ28=\"\",BZ28=\"--\",ISBLANK(BZ28)),\"\",IF(BZ28>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ28<=Parameters!$E$9,BZ28>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ28<=Parameters!$F$9, BZ28>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ28<=Parameters!$G$9, BZ28>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA28=\"\",CA28=\"--\",ISBLANK(CA28)),\"\",IF(CA28<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA28>=Parameters!$E$10,CA28<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA28>=Parameters!$F$10, CA28<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA28>=Parameters!$G$10, CA28<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB28=\"\",CB28=\"--\",ISBLANK(CB28)),\"\",IF(CB28<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB28>=Parameters!$E$11,CB28<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB28>=Parameters!$F$11, CB28<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB28>=Parameters!$G$11, CB28<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO28=\"\",CO28=\"--\",ISBLANK(CO28)),\"\",IF(CO28<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO28>=Parameters!$E$13,CO28<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO28>=Parameters!$F$13, CO28<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO28>=Parameters!$G$13, CO28<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ28=\"\",CJ28=\"--\",ISBLANK(CJ28)),\"\",IF(CJ28='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ28<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ28>=Parameters!$E$14,CJ28<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ28>=Parameters!$F$14, CJ28<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ28>=Parameters!$G$14, CJ28<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK28=\"\",CK28=\"--\",ISBLANK(CK28)),\"\",IF(AND(CK28<Parameters!$E$15, CK28>=0), 'Risk Tables'!$C$44, IF(AND(CK28>=Parameters!$E$15,CK28<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK28>=Parameters!$F$15, CK28<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK28>=Parameters!$G$15, CK28<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM28=\"\",CM28=\"--\",ISBLANK(CM28)),\"\",IF(CM28>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM28<=Parameters!$E$16,CM28>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM28<=Parameters!$F$16, CM28>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM28<=Parameters!$G$16, CM28>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN28=\"\",CN28=\"--\",ISBLANK(CN28)),\"\",IF(CN28>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN28<=Parameters!$E$17,CN28>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN28<=Parameters!$F$17, CN28>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN28<=Parameters!$G$17, CN28>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL28=\"\",CL28=\"--\",ISBLANK(CL28)),\"\",IF(CL28>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL28<=Parameters!$E$18,CL28>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL28<=Parameters!$F$18, CL28>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL28<=Parameters!$G$18, CL28>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP28=\"\",CP28=\"--\",ISBLANK(CP28)),\"\",IF(CP28<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP28>=Parameters!$E$21,CP28<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP28>=Parameters!$F$21, CP28<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP28>=Parameters!$G$21, CP28<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ28=\"\",CQ28=\"--\",ISBLANK(CQ28)),\"\",IF(CQ28<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ28>=Parameters!$E$22,CQ28<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ28>=Parameters!$F$22, CQ28<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ28>=Parameters!$G$22, CQ28<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR28='Risk Tables'!$C$44,1,IF(CR28='Risk Tables'!$C$43,2,IF(CR28='Risk Tables'!$C$42, 3, IF(CR28='Risk Tables'!$C$41, 4, IF(CR28='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS28='Risk Tables'!$C$44,1,IF(CS28='Risk Tables'!$C$43,2,IF(CS28='Risk Tables'!$C$42, 3, IF(CS28='Risk Tables'!$C$41, 4, IF(CS28='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT28='Risk Tables'!$C$44,1,IF(CT28='Risk Tables'!$C$43,2,IF(CT28='Risk Tables'!$C$42, 3, IF(CT28='Risk Tables'!$C$41, 4, IF(CT28='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV28='Risk Tables'!$C$44,1,IF(CV28='Risk Tables'!$C$43,2,IF(CV28='Risk Tables'!$C$42, 3, IF(CV28='Risk Tables'!$C$41, 4, IF(CV28='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW28='Risk Tables'!$C$44,1,IF(CW28='Risk Tables'!$C$43,2,IF(CW28='Risk Tables'!$C$42, 3, IF(CW28='Risk Tables'!$C$41, 4, IF(CW28='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX28='Risk Tables'!$C$44,1,IF(CX28='Risk Tables'!$C$43,2,IF(CX28='Risk Tables'!$C$42, 3, IF(CX28='Risk Tables'!$C$41, 4, IF(CX28='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY28='Risk Tables'!$C$44,1,IF(CY28='Risk Tables'!$C$43,2,IF(CY28='Risk Tables'!$C$42, 3, IF(CY28='Risk Tables'!$C$41, 4, IF(CY28='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA28='Risk Tables'!$C$44,1,IF(DA28='Risk Tables'!$C$43,2,IF(DA28='Risk Tables'!$C$42, 3, IF(DA28='Risk Tables'!$C$41, 4, IF(DA28='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB28='Risk Tables'!$C$44,1,IF(DB28='Risk Tables'!$C$43,2,IF(DB28='Risk Tables'!$C$42, 3, IF(DB28='Risk Tables'!$C$41, 4, IF(DB28='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC28='Risk Tables'!$C$44,1,IF(DC28='Risk Tables'!$C$43,2,IF(DC28='Risk Tables'!$C$42, 3, IF(DC28='Risk Tables'!$C$41, 4, IF(DC28='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD28='Risk Tables'!$C$44,1,IF(DD28='Risk Tables'!$C$43,2,IF(DD28='Risk Tables'!$C$42, 3, IF(DD28='Risk Tables'!$C$41, 4, IF(DD28='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE28='Risk Tables'!$C$44,1,IF(DE28='Risk Tables'!$C$43,2,IF(DE28='Risk Tables'!$C$42, 3, IF(DE28='Risk Tables'!$C$41, 4, IF(DE28='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF28='Risk Tables'!$C$44,1,IF(DF28='Risk Tables'!$C$43,2,IF(DF28='Risk Tables'!$C$42, 3, IF(DF28='Risk Tables'!$C$41, 4, IF(DF28='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI28:DW28))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI28:DW28, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD28),\"\",((AD28*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P28,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V28),\"\",((V28*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P28,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO28),\"\",((AO28*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P28,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM28),\"\",((AM28*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P28,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI28),\"\",((AI28*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P28,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF28),\"\",((AF28*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P28,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR28),\"\",((AR28*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P28,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL28),\"\",((BL28*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P28,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM28),\"\",((BM28*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P28,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU28),\"\",((AU28*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P28,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW28),\"\",((AW28*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P28,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK28),\"\",(((BK28)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P28,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A29=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I29,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M29,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A29=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H29,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A29=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H29,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A29=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H29,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A29=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H29,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG29),ISBLANK(AR29)),\"\",IF(AR29<0,'Risk Tables'!$C$46,BG29/AR29)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO29),ISBLANK(AR29)),\"\",IF(AR29<0,'Risk Tables'!$C$46,AO29/AR29)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH29=\"\",ISBLANK(CH29)),\"\",IF(CH29>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH29<=Parameters!$E$4,CH29>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH29<=Parameters!$F$4, CH29>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH29<=Parameters!$G$4, CH29>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI29=\"\",CI29=\"--\",ISBLANK(CI29)),\"\",IF(CI29='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI29>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI29<=Parameters!$E$5,CI29>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI29<=Parameters!$F$5, CI29>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI29<=Parameters!$G$5, CI29>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG29=\"\",CG29=\"--\",ISBLANK(CG29)),\"\",IF(CG29>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG29<=Parameters!$E$6,CG29>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG29<=Parameters!$F$6, CG29>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG29<=Parameters!$G$6, CG29>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY29=\"\",BY29=\"--\",ISBLANK(BY29)),\"\",IF(BY29>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY29<=Parameters!$E$8,BY29>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY29<=Parameters!$F$8, BY29>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY29<=Parameters!$G$8, BY29>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ29=\"\",BZ29=\"--\",ISBLANK(BZ29)),\"\",IF(BZ29>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ29<=Parameters!$E$9,BZ29>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ29<=Parameters!$F$9, BZ29>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ29<=Parameters!$G$9, BZ29>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA29=\"\",CA29=\"--\",ISBLANK(CA29)),\"\",IF(CA29<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA29>=Parameters!$E$10,CA29<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA29>=Parameters!$F$10, CA29<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA29>=Parameters!$G$10, CA29<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB29=\"\",CB29=\"--\",ISBLANK(CB29)),\"\",IF(CB29<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB29>=Parameters!$E$11,CB29<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB29>=Parameters!$F$11, CB29<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB29>=Parameters!$G$11, CB29<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO29=\"\",CO29=\"--\",ISBLANK(CO29)),\"\",IF(CO29<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO29>=Parameters!$E$13,CO29<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO29>=Parameters!$F$13, CO29<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO29>=Parameters!$G$13, CO29<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ29=\"\",CJ29=\"--\",ISBLANK(CJ29)),\"\",IF(CJ29='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ29<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ29>=Parameters!$E$14,CJ29<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ29>=Parameters!$F$14, CJ29<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ29>=Parameters!$G$14, CJ29<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK29=\"\",CK29=\"--\",ISBLANK(CK29)),\"\",IF(AND(CK29<Parameters!$E$15, CK29>=0), 'Risk Tables'!$C$44, IF(AND(CK29>=Parameters!$E$15,CK29<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK29>=Parameters!$F$15, CK29<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK29>=Parameters!$G$15, CK29<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM29=\"\",CM29=\"--\",ISBLANK(CM29)),\"\",IF(CM29>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM29<=Parameters!$E$16,CM29>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM29<=Parameters!$F$16, CM29>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM29<=Parameters!$G$16, CM29>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN29=\"\",CN29=\"--\",ISBLANK(CN29)),\"\",IF(CN29>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN29<=Parameters!$E$17,CN29>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN29<=Parameters!$F$17, CN29>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN29<=Parameters!$G$17, CN29>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL29=\"\",CL29=\"--\",ISBLANK(CL29)),\"\",IF(CL29>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL29<=Parameters!$E$18,CL29>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL29<=Parameters!$F$18, CL29>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL29<=Parameters!$G$18, CL29>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP29=\"\",CP29=\"--\",ISBLANK(CP29)),\"\",IF(CP29<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP29>=Parameters!$E$21,CP29<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP29>=Parameters!$F$21, CP29<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP29>=Parameters!$G$21, CP29<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ29=\"\",CQ29=\"--\",ISBLANK(CQ29)),\"\",IF(CQ29<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ29>=Parameters!$E$22,CQ29<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ29>=Parameters!$F$22, CQ29<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ29>=Parameters!$G$22, CQ29<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR29='Risk Tables'!$C$44,1,IF(CR29='Risk Tables'!$C$43,2,IF(CR29='Risk Tables'!$C$42, 3, IF(CR29='Risk Tables'!$C$41, 4, IF(CR29='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS29='Risk Tables'!$C$44,1,IF(CS29='Risk Tables'!$C$43,2,IF(CS29='Risk Tables'!$C$42, 3, IF(CS29='Risk Tables'!$C$41, 4, IF(CS29='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT29='Risk Tables'!$C$44,1,IF(CT29='Risk Tables'!$C$43,2,IF(CT29='Risk Tables'!$C$42, 3, IF(CT29='Risk Tables'!$C$41, 4, IF(CT29='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV29='Risk Tables'!$C$44,1,IF(CV29='Risk Tables'!$C$43,2,IF(CV29='Risk Tables'!$C$42, 3, IF(CV29='Risk Tables'!$C$41, 4, IF(CV29='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW29='Risk Tables'!$C$44,1,IF(CW29='Risk Tables'!$C$43,2,IF(CW29='Risk Tables'!$C$42, 3, IF(CW29='Risk Tables'!$C$41, 4, IF(CW29='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX29='Risk Tables'!$C$44,1,IF(CX29='Risk Tables'!$C$43,2,IF(CX29='Risk Tables'!$C$42, 3, IF(CX29='Risk Tables'!$C$41, 4, IF(CX29='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY29='Risk Tables'!$C$44,1,IF(CY29='Risk Tables'!$C$43,2,IF(CY29='Risk Tables'!$C$42, 3, IF(CY29='Risk Tables'!$C$41, 4, IF(CY29='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA29='Risk Tables'!$C$44,1,IF(DA29='Risk Tables'!$C$43,2,IF(DA29='Risk Tables'!$C$42, 3, IF(DA29='Risk Tables'!$C$41, 4, IF(DA29='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB29='Risk Tables'!$C$44,1,IF(DB29='Risk Tables'!$C$43,2,IF(DB29='Risk Tables'!$C$42, 3, IF(DB29='Risk Tables'!$C$41, 4, IF(DB29='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC29='Risk Tables'!$C$44,1,IF(DC29='Risk Tables'!$C$43,2,IF(DC29='Risk Tables'!$C$42, 3, IF(DC29='Risk Tables'!$C$41, 4, IF(DC29='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD29='Risk Tables'!$C$44,1,IF(DD29='Risk Tables'!$C$43,2,IF(DD29='Risk Tables'!$C$42, 3, IF(DD29='Risk Tables'!$C$41, 4, IF(DD29='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE29='Risk Tables'!$C$44,1,IF(DE29='Risk Tables'!$C$43,2,IF(DE29='Risk Tables'!$C$42, 3, IF(DE29='Risk Tables'!$C$41, 4, IF(DE29='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF29='Risk Tables'!$C$44,1,IF(DF29='Risk Tables'!$C$43,2,IF(DF29='Risk Tables'!$C$42, 3, IF(DF29='Risk Tables'!$C$41, 4, IF(DF29='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI29:DW29))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI29:DW29, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD29),\"\",((AD29*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P29,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V29),\"\",((V29*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P29,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO29),\"\",((AO29*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P29,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM29),\"\",((AM29*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P29,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI29),\"\",((AI29*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P29,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF29),\"\",((AF29*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P29,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR29),\"\",((AR29*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P29,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL29),\"\",((BL29*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P29,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM29),\"\",((BM29*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P29,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU29),\"\",((AU29*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P29,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW29),\"\",((AW29*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P29,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK29),\"\",(((BK29)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P29,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A30=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I30,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M30,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A30=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H30,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A30=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H30,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A30=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H30,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A30=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H30,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG30),ISBLANK(AR30)),\"\",IF(AR30<0,'Risk Tables'!$C$46,BG30/AR30)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO30),ISBLANK(AR30)),\"\",IF(AR30<0,'Risk Tables'!$C$46,AO30/AR30)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH30=\"\",ISBLANK(CH30)),\"\",IF(CH30>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH30<=Parameters!$E$4,CH30>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH30<=Parameters!$F$4, CH30>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH30<=Parameters!$G$4, CH30>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI30=\"\",CI30=\"--\",ISBLANK(CI30)),\"\",IF(CI30='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI30>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI30<=Parameters!$E$5,CI30>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI30<=Parameters!$F$5, CI30>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI30<=Parameters!$G$5, CI30>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG30=\"\",CG30=\"--\",ISBLANK(CG30)),\"\",IF(CG30>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG30<=Parameters!$E$6,CG30>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG30<=Parameters!$F$6, CG30>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG30<=Parameters!$G$6, CG30>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY30=\"\",BY30=\"--\",ISBLANK(BY30)),\"\",IF(BY30>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY30<=Parameters!$E$8,BY30>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY30<=Parameters!$F$8, BY30>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY30<=Parameters!$G$8, BY30>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ30=\"\",BZ30=\"--\",ISBLANK(BZ30)),\"\",IF(BZ30>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ30<=Parameters!$E$9,BZ30>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ30<=Parameters!$F$9, BZ30>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ30<=Parameters!$G$9, BZ30>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA30=\"\",CA30=\"--\",ISBLANK(CA30)),\"\",IF(CA30<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA30>=Parameters!$E$10,CA30<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA30>=Parameters!$F$10, CA30<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA30>=Parameters!$G$10, CA30<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB30=\"\",CB30=\"--\",ISBLANK(CB30)),\"\",IF(CB30<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB30>=Parameters!$E$11,CB30<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB30>=Parameters!$F$11, CB30<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB30>=Parameters!$G$11, CB30<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO30=\"\",CO30=\"--\",ISBLANK(CO30)),\"\",IF(CO30<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO30>=Parameters!$E$13,CO30<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO30>=Parameters!$F$13, CO30<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO30>=Parameters!$G$13, CO30<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ30=\"\",CJ30=\"--\",ISBLANK(CJ30)),\"\",IF(CJ30='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ30<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ30>=Parameters!$E$14,CJ30<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ30>=Parameters!$F$14, CJ30<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ30>=Parameters!$G$14, CJ30<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK30=\"\",CK30=\"--\",ISBLANK(CK30)),\"\",IF(AND(CK30<Parameters!$E$15, CK30>=0), 'Risk Tables'!$C$44, IF(AND(CK30>=Parameters!$E$15,CK30<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK30>=Parameters!$F$15, CK30<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK30>=Parameters!$G$15, CK30<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM30=\"\",CM30=\"--\",ISBLANK(CM30)),\"\",IF(CM30>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM30<=Parameters!$E$16,CM30>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM30<=Parameters!$F$16, CM30>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM30<=Parameters!$G$16, CM30>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN30=\"\",CN30=\"--\",ISBLANK(CN30)),\"\",IF(CN30>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN30<=Parameters!$E$17,CN30>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN30<=Parameters!$F$17, CN30>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN30<=Parameters!$G$17, CN30>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL30=\"\",CL30=\"--\",ISBLANK(CL30)),\"\",IF(CL30>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL30<=Parameters!$E$18,CL30>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL30<=Parameters!$F$18, CL30>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL30<=Parameters!$G$18, CL30>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP30=\"\",CP30=\"--\",ISBLANK(CP30)),\"\",IF(CP30<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP30>=Parameters!$E$21,CP30<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP30>=Parameters!$F$21, CP30<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP30>=Parameters!$G$21, CP30<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ30=\"\",CQ30=\"--\",ISBLANK(CQ30)),\"\",IF(CQ30<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ30>=Parameters!$E$22,CQ30<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ30>=Parameters!$F$22, CQ30<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ30>=Parameters!$G$22, CQ30<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR30='Risk Tables'!$C$44,1,IF(CR30='Risk Tables'!$C$43,2,IF(CR30='Risk Tables'!$C$42, 3, IF(CR30='Risk Tables'!$C$41, 4, IF(CR30='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS30='Risk Tables'!$C$44,1,IF(CS30='Risk Tables'!$C$43,2,IF(CS30='Risk Tables'!$C$42, 3, IF(CS30='Risk Tables'!$C$41, 4, IF(CS30='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT30='Risk Tables'!$C$44,1,IF(CT30='Risk Tables'!$C$43,2,IF(CT30='Risk Tables'!$C$42, 3, IF(CT30='Risk Tables'!$C$41, 4, IF(CT30='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV30='Risk Tables'!$C$44,1,IF(CV30='Risk Tables'!$C$43,2,IF(CV30='Risk Tables'!$C$42, 3, IF(CV30='Risk Tables'!$C$41, 4, IF(CV30='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW30='Risk Tables'!$C$44,1,IF(CW30='Risk Tables'!$C$43,2,IF(CW30='Risk Tables'!$C$42, 3, IF(CW30='Risk Tables'!$C$41, 4, IF(CW30='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX30='Risk Tables'!$C$44,1,IF(CX30='Risk Tables'!$C$43,2,IF(CX30='Risk Tables'!$C$42, 3, IF(CX30='Risk Tables'!$C$41, 4, IF(CX30='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY30='Risk Tables'!$C$44,1,IF(CY30='Risk Tables'!$C$43,2,IF(CY30='Risk Tables'!$C$42, 3, IF(CY30='Risk Tables'!$C$41, 4, IF(CY30='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA30='Risk Tables'!$C$44,1,IF(DA30='Risk Tables'!$C$43,2,IF(DA30='Risk Tables'!$C$42, 3, IF(DA30='Risk Tables'!$C$41, 4, IF(DA30='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB30='Risk Tables'!$C$44,1,IF(DB30='Risk Tables'!$C$43,2,IF(DB30='Risk Tables'!$C$42, 3, IF(DB30='Risk Tables'!$C$41, 4, IF(DB30='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC30='Risk Tables'!$C$44,1,IF(DC30='Risk Tables'!$C$43,2,IF(DC30='Risk Tables'!$C$42, 3, IF(DC30='Risk Tables'!$C$41, 4, IF(DC30='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD30='Risk Tables'!$C$44,1,IF(DD30='Risk Tables'!$C$43,2,IF(DD30='Risk Tables'!$C$42, 3, IF(DD30='Risk Tables'!$C$41, 4, IF(DD30='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE30='Risk Tables'!$C$44,1,IF(DE30='Risk Tables'!$C$43,2,IF(DE30='Risk Tables'!$C$42, 3, IF(DE30='Risk Tables'!$C$41, 4, IF(DE30='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF30='Risk Tables'!$C$44,1,IF(DF30='Risk Tables'!$C$43,2,IF(DF30='Risk Tables'!$C$42, 3, IF(DF30='Risk Tables'!$C$41, 4, IF(DF30='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI30:DW30))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI30:DW30, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD30),\"\",((AD30*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P30,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V30),\"\",((V30*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P30,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO30),\"\",((AO30*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P30,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM30),\"\",((AM30*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P30,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI30),\"\",((AI30*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P30,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF30),\"\",((AF30*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P30,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR30),\"\",((AR30*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P30,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL30),\"\",((BL30*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P30,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM30),\"\",((BM30*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P30,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU30),\"\",((AU30*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P30,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW30),\"\",((AW30*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P30,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK30),\"\",(((BK30)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P30,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A31=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I31,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M31,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A31=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H31,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A31=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H31,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A31=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H31,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A31=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H31,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG31),ISBLANK(AR31)),\"\",IF(AR31<0,'Risk Tables'!$C$46,BG31/AR31)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO31),ISBLANK(AR31)),\"\",IF(AR31<0,'Risk Tables'!$C$46,AO31/AR31)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH31=\"\",ISBLANK(CH31)),\"\",IF(CH31>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH31<=Parameters!$E$4,CH31>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH31<=Parameters!$F$4, CH31>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH31<=Parameters!$G$4, CH31>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI31=\"\",CI31=\"--\",ISBLANK(CI31)),\"\",IF(CI31='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI31>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI31<=Parameters!$E$5,CI31>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI31<=Parameters!$F$5, CI31>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI31<=Parameters!$G$5, CI31>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG31=\"\",CG31=\"--\",ISBLANK(CG31)),\"\",IF(CG31>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG31<=Parameters!$E$6,CG31>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG31<=Parameters!$F$6, CG31>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG31<=Parameters!$G$6, CG31>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY31=\"\",BY31=\"--\",ISBLANK(BY31)),\"\",IF(BY31>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY31<=Parameters!$E$8,BY31>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY31<=Parameters!$F$8, BY31>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY31<=Parameters!$G$8, BY31>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ31=\"\",BZ31=\"--\",ISBLANK(BZ31)),\"\",IF(BZ31>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ31<=Parameters!$E$9,BZ31>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ31<=Parameters!$F$9, BZ31>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ31<=Parameters!$G$9, BZ31>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA31=\"\",CA31=\"--\",ISBLANK(CA31)),\"\",IF(CA31<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA31>=Parameters!$E$10,CA31<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA31>=Parameters!$F$10, CA31<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA31>=Parameters!$G$10, CA31<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB31=\"\",CB31=\"--\",ISBLANK(CB31)),\"\",IF(CB31<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB31>=Parameters!$E$11,CB31<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB31>=Parameters!$F$11, CB31<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB31>=Parameters!$G$11, CB31<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO31=\"\",CO31=\"--\",ISBLANK(CO31)),\"\",IF(CO31<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO31>=Parameters!$E$13,CO31<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO31>=Parameters!$F$13, CO31<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO31>=Parameters!$G$13, CO31<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ31=\"\",CJ31=\"--\",ISBLANK(CJ31)),\"\",IF(CJ31='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ31<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ31>=Parameters!$E$14,CJ31<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ31>=Parameters!$F$14, CJ31<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ31>=Parameters!$G$14, CJ31<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK31=\"\",CK31=\"--\",ISBLANK(CK31)),\"\",IF(AND(CK31<Parameters!$E$15, CK31>=0), 'Risk Tables'!$C$44, IF(AND(CK31>=Parameters!$E$15,CK31<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK31>=Parameters!$F$15, CK31<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK31>=Parameters!$G$15, CK31<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM31=\"\",CM31=\"--\",ISBLANK(CM31)),\"\",IF(CM31>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM31<=Parameters!$E$16,CM31>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM31<=Parameters!$F$16, CM31>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM31<=Parameters!$G$16, CM31>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN31=\"\",CN31=\"--\",ISBLANK(CN31)),\"\",IF(CN31>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN31<=Parameters!$E$17,CN31>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN31<=Parameters!$F$17, CN31>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN31<=Parameters!$G$17, CN31>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL31=\"\",CL31=\"--\",ISBLANK(CL31)),\"\",IF(CL31>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL31<=Parameters!$E$18,CL31>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL31<=Parameters!$F$18, CL31>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL31<=Parameters!$G$18, CL31>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP31=\"\",CP31=\"--\",ISBLANK(CP31)),\"\",IF(CP31<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP31>=Parameters!$E$21,CP31<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP31>=Parameters!$F$21, CP31<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP31>=Parameters!$G$21, CP31<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ31=\"\",CQ31=\"--\",ISBLANK(CQ31)),\"\",IF(CQ31<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ31>=Parameters!$E$22,CQ31<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ31>=Parameters!$F$22, CQ31<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ31>=Parameters!$G$22, CQ31<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR31='Risk Tables'!$C$44,1,IF(CR31='Risk Tables'!$C$43,2,IF(CR31='Risk Tables'!$C$42, 3, IF(CR31='Risk Tables'!$C$41, 4, IF(CR31='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS31='Risk Tables'!$C$44,1,IF(CS31='Risk Tables'!$C$43,2,IF(CS31='Risk Tables'!$C$42, 3, IF(CS31='Risk Tables'!$C$41, 4, IF(CS31='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT31='Risk Tables'!$C$44,1,IF(CT31='Risk Tables'!$C$43,2,IF(CT31='Risk Tables'!$C$42, 3, IF(CT31='Risk Tables'!$C$41, 4, IF(CT31='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV31='Risk Tables'!$C$44,1,IF(CV31='Risk Tables'!$C$43,2,IF(CV31='Risk Tables'!$C$42, 3, IF(CV31='Risk Tables'!$C$41, 4, IF(CV31='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW31='Risk Tables'!$C$44,1,IF(CW31='Risk Tables'!$C$43,2,IF(CW31='Risk Tables'!$C$42, 3, IF(CW31='Risk Tables'!$C$41, 4, IF(CW31='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX31='Risk Tables'!$C$44,1,IF(CX31='Risk Tables'!$C$43,2,IF(CX31='Risk Tables'!$C$42, 3, IF(CX31='Risk Tables'!$C$41, 4, IF(CX31='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY31='Risk Tables'!$C$44,1,IF(CY31='Risk Tables'!$C$43,2,IF(CY31='Risk Tables'!$C$42, 3, IF(CY31='Risk Tables'!$C$41, 4, IF(CY31='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA31='Risk Tables'!$C$44,1,IF(DA31='Risk Tables'!$C$43,2,IF(DA31='Risk Tables'!$C$42, 3, IF(DA31='Risk Tables'!$C$41, 4, IF(DA31='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB31='Risk Tables'!$C$44,1,IF(DB31='Risk Tables'!$C$43,2,IF(DB31='Risk Tables'!$C$42, 3, IF(DB31='Risk Tables'!$C$41, 4, IF(DB31='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC31='Risk Tables'!$C$44,1,IF(DC31='Risk Tables'!$C$43,2,IF(DC31='Risk Tables'!$C$42, 3, IF(DC31='Risk Tables'!$C$41, 4, IF(DC31='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD31='Risk Tables'!$C$44,1,IF(DD31='Risk Tables'!$C$43,2,IF(DD31='Risk Tables'!$C$42, 3, IF(DD31='Risk Tables'!$C$41, 4, IF(DD31='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE31='Risk Tables'!$C$44,1,IF(DE31='Risk Tables'!$C$43,2,IF(DE31='Risk Tables'!$C$42, 3, IF(DE31='Risk Tables'!$C$41, 4, IF(DE31='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF31='Risk Tables'!$C$44,1,IF(DF31='Risk Tables'!$C$43,2,IF(DF31='Risk Tables'!$C$42, 3, IF(DF31='Risk Tables'!$C$41, 4, IF(DF31='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI31:DW31))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI31:DW31, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD31),\"\",((AD31*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P31,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V31),\"\",((V31*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P31,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO31),\"\",((AO31*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P31,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM31),\"\",((AM31*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P31,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI31),\"\",((AI31*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P31,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF31),\"\",((AF31*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P31,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR31),\"\",((AR31*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P31,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL31),\"\",((BL31*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P31,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM31),\"\",((BM31*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P31,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU31),\"\",((AU31*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P31,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW31),\"\",((AW31*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P31,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK31),\"\",(((BK31)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P31,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A32=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I32,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M32,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A32=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H32,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A32=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H32,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A32=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H32,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A32=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H32,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG32),ISBLANK(AR32)),\"\",IF(AR32<0,'Risk Tables'!$C$46,BG32/AR32)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO32),ISBLANK(AR32)),\"\",IF(AR32<0,'Risk Tables'!$C$46,AO32/AR32)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH32=\"\",ISBLANK(CH32)),\"\",IF(CH32>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH32<=Parameters!$E$4,CH32>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH32<=Parameters!$F$4, CH32>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH32<=Parameters!$G$4, CH32>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI32=\"\",CI32=\"--\",ISBLANK(CI32)),\"\",IF(CI32='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI32>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI32<=Parameters!$E$5,CI32>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI32<=Parameters!$F$5, CI32>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI32<=Parameters!$G$5, CI32>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG32=\"\",CG32=\"--\",ISBLANK(CG32)),\"\",IF(CG32>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG32<=Parameters!$E$6,CG32>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG32<=Parameters!$F$6, CG32>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG32<=Parameters!$G$6, CG32>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY32=\"\",BY32=\"--\",ISBLANK(BY32)),\"\",IF(BY32>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY32<=Parameters!$E$8,BY32>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY32<=Parameters!$F$8, BY32>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY32<=Parameters!$G$8, BY32>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ32=\"\",BZ32=\"--\",ISBLANK(BZ32)),\"\",IF(BZ32>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ32<=Parameters!$E$9,BZ32>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ32<=Parameters!$F$9, BZ32>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ32<=Parameters!$G$9, BZ32>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA32=\"\",CA32=\"--\",ISBLANK(CA32)),\"\",IF(CA32<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA32>=Parameters!$E$10,CA32<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA32>=Parameters!$F$10, CA32<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA32>=Parameters!$G$10, CA32<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB32=\"\",CB32=\"--\",ISBLANK(CB32)),\"\",IF(CB32<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB32>=Parameters!$E$11,CB32<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB32>=Parameters!$F$11, CB32<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB32>=Parameters!$G$11, CB32<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO32=\"\",CO32=\"--\",ISBLANK(CO32)),\"\",IF(CO32<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO32>=Parameters!$E$13,CO32<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO32>=Parameters!$F$13, CO32<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO32>=Parameters!$G$13, CO32<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ32=\"\",CJ32=\"--\",ISBLANK(CJ32)),\"\",IF(CJ32='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ32<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ32>=Parameters!$E$14,CJ32<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ32>=Parameters!$F$14, CJ32<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ32>=Parameters!$G$14, CJ32<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK32=\"\",CK32=\"--\",ISBLANK(CK32)),\"\",IF(AND(CK32<Parameters!$E$15, CK32>=0), 'Risk Tables'!$C$44, IF(AND(CK32>=Parameters!$E$15,CK32<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK32>=Parameters!$F$15, CK32<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK32>=Parameters!$G$15, CK32<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM32=\"\",CM32=\"--\",ISBLANK(CM32)),\"\",IF(CM32>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM32<=Parameters!$E$16,CM32>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM32<=Parameters!$F$16, CM32>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM32<=Parameters!$G$16, CM32>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN32=\"\",CN32=\"--\",ISBLANK(CN32)),\"\",IF(CN32>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN32<=Parameters!$E$17,CN32>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN32<=Parameters!$F$17, CN32>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN32<=Parameters!$G$17, CN32>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL32=\"\",CL32=\"--\",ISBLANK(CL32)),\"\",IF(CL32>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL32<=Parameters!$E$18,CL32>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL32<=Parameters!$F$18, CL32>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL32<=Parameters!$G$18, CL32>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP32=\"\",CP32=\"--\",ISBLANK(CP32)),\"\",IF(CP32<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP32>=Parameters!$E$21,CP32<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP32>=Parameters!$F$21, CP32<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP32>=Parameters!$G$21, CP32<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ32=\"\",CQ32=\"--\",ISBLANK(CQ32)),\"\",IF(CQ32<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ32>=Parameters!$E$22,CQ32<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ32>=Parameters!$F$22, CQ32<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ32>=Parameters!$G$22, CQ32<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR32='Risk Tables'!$C$44,1,IF(CR32='Risk Tables'!$C$43,2,IF(CR32='Risk Tables'!$C$42, 3, IF(CR32='Risk Tables'!$C$41, 4, IF(CR32='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS32='Risk Tables'!$C$44,1,IF(CS32='Risk Tables'!$C$43,2,IF(CS32='Risk Tables'!$C$42, 3, IF(CS32='Risk Tables'!$C$41, 4, IF(CS32='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT32='Risk Tables'!$C$44,1,IF(CT32='Risk Tables'!$C$43,2,IF(CT32='Risk Tables'!$C$42, 3, IF(CT32='Risk Tables'!$C$41, 4, IF(CT32='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV32='Risk Tables'!$C$44,1,IF(CV32='Risk Tables'!$C$43,2,IF(CV32='Risk Tables'!$C$42, 3, IF(CV32='Risk Tables'!$C$41, 4, IF(CV32='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW32='Risk Tables'!$C$44,1,IF(CW32='Risk Tables'!$C$43,2,IF(CW32='Risk Tables'!$C$42, 3, IF(CW32='Risk Tables'!$C$41, 4, IF(CW32='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX32='Risk Tables'!$C$44,1,IF(CX32='Risk Tables'!$C$43,2,IF(CX32='Risk Tables'!$C$42, 3, IF(CX32='Risk Tables'!$C$41, 4, IF(CX32='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY32='Risk Tables'!$C$44,1,IF(CY32='Risk Tables'!$C$43,2,IF(CY32='Risk Tables'!$C$42, 3, IF(CY32='Risk Tables'!$C$41, 4, IF(CY32='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA32='Risk Tables'!$C$44,1,IF(DA32='Risk Tables'!$C$43,2,IF(DA32='Risk Tables'!$C$42, 3, IF(DA32='Risk Tables'!$C$41, 4, IF(DA32='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB32='Risk Tables'!$C$44,1,IF(DB32='Risk Tables'!$C$43,2,IF(DB32='Risk Tables'!$C$42, 3, IF(DB32='Risk Tables'!$C$41, 4, IF(DB32='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC32='Risk Tables'!$C$44,1,IF(DC32='Risk Tables'!$C$43,2,IF(DC32='Risk Tables'!$C$42, 3, IF(DC32='Risk Tables'!$C$41, 4, IF(DC32='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD32='Risk Tables'!$C$44,1,IF(DD32='Risk Tables'!$C$43,2,IF(DD32='Risk Tables'!$C$42, 3, IF(DD32='Risk Tables'!$C$41, 4, IF(DD32='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE32='Risk Tables'!$C$44,1,IF(DE32='Risk Tables'!$C$43,2,IF(DE32='Risk Tables'!$C$42, 3, IF(DE32='Risk Tables'!$C$41, 4, IF(DE32='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF32='Risk Tables'!$C$44,1,IF(DF32='Risk Tables'!$C$43,2,IF(DF32='Risk Tables'!$C$42, 3, IF(DF32='Risk Tables'!$C$41, 4, IF(DF32='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI32:DW32))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI32:DW32, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD32),\"\",((AD32*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P32,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V32),\"\",((V32*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P32,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO32),\"\",((AO32*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P32,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM32),\"\",((AM32*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P32,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI32),\"\",((AI32*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P32,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF32),\"\",((AF32*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P32,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR32),\"\",((AR32*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P32,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL32),\"\",((BL32*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P32,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM32),\"\",((BM32*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P32,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU32),\"\",((AU32*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P32,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW32),\"\",((AW32*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P32,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK32),\"\",(((BK32)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P32,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A33=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I33,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M33,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A33=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H33,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A33=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H33,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A33=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H33,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A33=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H33,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG33),ISBLANK(AR33)),\"\",IF(AR33<0,'Risk Tables'!$C$46,BG33/AR33)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO33),ISBLANK(AR33)),\"\",IF(AR33<0,'Risk Tables'!$C$46,AO33/AR33)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH33=\"\",ISBLANK(CH33)),\"\",IF(CH33>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH33<=Parameters!$E$4,CH33>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH33<=Parameters!$F$4, CH33>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH33<=Parameters!$G$4, CH33>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI33=\"\",CI33=\"--\",ISBLANK(CI33)),\"\",IF(CI33='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI33>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI33<=Parameters!$E$5,CI33>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI33<=Parameters!$F$5, CI33>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI33<=Parameters!$G$5, CI33>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG33=\"\",CG33=\"--\",ISBLANK(CG33)),\"\",IF(CG33>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG33<=Parameters!$E$6,CG33>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG33<=Parameters!$F$6, CG33>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG33<=Parameters!$G$6, CG33>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY33=\"\",BY33=\"--\",ISBLANK(BY33)),\"\",IF(BY33>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY33<=Parameters!$E$8,BY33>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY33<=Parameters!$F$8, BY33>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY33<=Parameters!$G$8, BY33>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ33=\"\",BZ33=\"--\",ISBLANK(BZ33)),\"\",IF(BZ33>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ33<=Parameters!$E$9,BZ33>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ33<=Parameters!$F$9, BZ33>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ33<=Parameters!$G$9, BZ33>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA33=\"\",CA33=\"--\",ISBLANK(CA33)),\"\",IF(CA33<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA33>=Parameters!$E$10,CA33<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA33>=Parameters!$F$10, CA33<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA33>=Parameters!$G$10, CA33<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB33=\"\",CB33=\"--\",ISBLANK(CB33)),\"\",IF(CB33<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB33>=Parameters!$E$11,CB33<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB33>=Parameters!$F$11, CB33<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB33>=Parameters!$G$11, CB33<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO33=\"\",CO33=\"--\",ISBLANK(CO33)),\"\",IF(CO33<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO33>=Parameters!$E$13,CO33<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO33>=Parameters!$F$13, CO33<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO33>=Parameters!$G$13, CO33<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ33=\"\",CJ33=\"--\",ISBLANK(CJ33)),\"\",IF(CJ33='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ33<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ33>=Parameters!$E$14,CJ33<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ33>=Parameters!$F$14, CJ33<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ33>=Parameters!$G$14, CJ33<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK33=\"\",CK33=\"--\",ISBLANK(CK33)),\"\",IF(AND(CK33<Parameters!$E$15, CK33>=0), 'Risk Tables'!$C$44, IF(AND(CK33>=Parameters!$E$15,CK33<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK33>=Parameters!$F$15, CK33<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK33>=Parameters!$G$15, CK33<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM33=\"\",CM33=\"--\",ISBLANK(CM33)),\"\",IF(CM33>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM33<=Parameters!$E$16,CM33>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM33<=Parameters!$F$16, CM33>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM33<=Parameters!$G$16, CM33>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN33=\"\",CN33=\"--\",ISBLANK(CN33)),\"\",IF(CN33>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN33<=Parameters!$E$17,CN33>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN33<=Parameters!$F$17, CN33>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN33<=Parameters!$G$17, CN33>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL33=\"\",CL33=\"--\",ISBLANK(CL33)),\"\",IF(CL33>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL33<=Parameters!$E$18,CL33>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL33<=Parameters!$F$18, CL33>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL33<=Parameters!$G$18, CL33>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP33=\"\",CP33=\"--\",ISBLANK(CP33)),\"\",IF(CP33<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP33>=Parameters!$E$21,CP33<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP33>=Parameters!$F$21, CP33<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP33>=Parameters!$G$21, CP33<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ33=\"\",CQ33=\"--\",ISBLANK(CQ33)),\"\",IF(CQ33<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ33>=Parameters!$E$22,CQ33<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ33>=Parameters!$F$22, CQ33<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ33>=Parameters!$G$22, CQ33<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR33='Risk Tables'!$C$44,1,IF(CR33='Risk Tables'!$C$43,2,IF(CR33='Risk Tables'!$C$42, 3, IF(CR33='Risk Tables'!$C$41, 4, IF(CR33='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS33='Risk Tables'!$C$44,1,IF(CS33='Risk Tables'!$C$43,2,IF(CS33='Risk Tables'!$C$42, 3, IF(CS33='Risk Tables'!$C$41, 4, IF(CS33='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT33='Risk Tables'!$C$44,1,IF(CT33='Risk Tables'!$C$43,2,IF(CT33='Risk Tables'!$C$42, 3, IF(CT33='Risk Tables'!$C$41, 4, IF(CT33='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV33='Risk Tables'!$C$44,1,IF(CV33='Risk Tables'!$C$43,2,IF(CV33='Risk Tables'!$C$42, 3, IF(CV33='Risk Tables'!$C$41, 4, IF(CV33='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW33='Risk Tables'!$C$44,1,IF(CW33='Risk Tables'!$C$43,2,IF(CW33='Risk Tables'!$C$42, 3, IF(CW33='Risk Tables'!$C$41, 4, IF(CW33='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX33='Risk Tables'!$C$44,1,IF(CX33='Risk Tables'!$C$43,2,IF(CX33='Risk Tables'!$C$42, 3, IF(CX33='Risk Tables'!$C$41, 4, IF(CX33='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY33='Risk Tables'!$C$44,1,IF(CY33='Risk Tables'!$C$43,2,IF(CY33='Risk Tables'!$C$42, 3, IF(CY33='Risk Tables'!$C$41, 4, IF(CY33='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA33='Risk Tables'!$C$44,1,IF(DA33='Risk Tables'!$C$43,2,IF(DA33='Risk Tables'!$C$42, 3, IF(DA33='Risk Tables'!$C$41, 4, IF(DA33='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB33='Risk Tables'!$C$44,1,IF(DB33='Risk Tables'!$C$43,2,IF(DB33='Risk Tables'!$C$42, 3, IF(DB33='Risk Tables'!$C$41, 4, IF(DB33='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC33='Risk Tables'!$C$44,1,IF(DC33='Risk Tables'!$C$43,2,IF(DC33='Risk Tables'!$C$42, 3, IF(DC33='Risk Tables'!$C$41, 4, IF(DC33='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD33='Risk Tables'!$C$44,1,IF(DD33='Risk Tables'!$C$43,2,IF(DD33='Risk Tables'!$C$42, 3, IF(DD33='Risk Tables'!$C$41, 4, IF(DD33='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE33='Risk Tables'!$C$44,1,IF(DE33='Risk Tables'!$C$43,2,IF(DE33='Risk Tables'!$C$42, 3, IF(DE33='Risk Tables'!$C$41, 4, IF(DE33='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF33='Risk Tables'!$C$44,1,IF(DF33='Risk Tables'!$C$43,2,IF(DF33='Risk Tables'!$C$42, 3, IF(DF33='Risk Tables'!$C$41, 4, IF(DF33='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI33:DW33))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI33:DW33, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD33),\"\",((AD33*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P33,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V33),\"\",((V33*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P33,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO33),\"\",((AO33*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P33,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM33),\"\",((AM33*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P33,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI33),\"\",((AI33*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P33,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF33),\"\",((AF33*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P33,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR33),\"\",((AR33*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P33,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL33),\"\",((BL33*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P33,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM33),\"\",((BM33*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P33,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU33),\"\",((AU33*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P33,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW33),\"\",((AW33*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P33,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK33),\"\",(((BK33)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P33,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A34=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I34,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M34,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A34=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H34,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A34=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H34,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A34=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H34,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A34=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H34,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG34),ISBLANK(AR34)),\"\",IF(AR34<0,'Risk Tables'!$C$46,BG34/AR34)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO34),ISBLANK(AR34)),\"\",IF(AR34<0,'Risk Tables'!$C$46,AO34/AR34)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH34=\"\",ISBLANK(CH34)),\"\",IF(CH34>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH34<=Parameters!$E$4,CH34>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH34<=Parameters!$F$4, CH34>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH34<=Parameters!$G$4, CH34>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI34=\"\",CI34=\"--\",ISBLANK(CI34)),\"\",IF(CI34='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI34>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI34<=Parameters!$E$5,CI34>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI34<=Parameters!$F$5, CI34>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI34<=Parameters!$G$5, CI34>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG34=\"\",CG34=\"--\",ISBLANK(CG34)),\"\",IF(CG34>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG34<=Parameters!$E$6,CG34>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG34<=Parameters!$F$6, CG34>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG34<=Parameters!$G$6, CG34>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY34=\"\",BY34=\"--\",ISBLANK(BY34)),\"\",IF(BY34>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY34<=Parameters!$E$8,BY34>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY34<=Parameters!$F$8, BY34>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY34<=Parameters!$G$8, BY34>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ34=\"\",BZ34=\"--\",ISBLANK(BZ34)),\"\",IF(BZ34>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ34<=Parameters!$E$9,BZ34>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ34<=Parameters!$F$9, BZ34>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ34<=Parameters!$G$9, BZ34>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA34=\"\",CA34=\"--\",ISBLANK(CA34)),\"\",IF(CA34<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA34>=Parameters!$E$10,CA34<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA34>=Parameters!$F$10, CA34<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA34>=Parameters!$G$10, CA34<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB34=\"\",CB34=\"--\",ISBLANK(CB34)),\"\",IF(CB34<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB34>=Parameters!$E$11,CB34<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB34>=Parameters!$F$11, CB34<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB34>=Parameters!$G$11, CB34<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO34=\"\",CO34=\"--\",ISBLANK(CO34)),\"\",IF(CO34<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO34>=Parameters!$E$13,CO34<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO34>=Parameters!$F$13, CO34<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO34>=Parameters!$G$13, CO34<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ34=\"\",CJ34=\"--\",ISBLANK(CJ34)),\"\",IF(CJ34='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ34<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ34>=Parameters!$E$14,CJ34<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ34>=Parameters!$F$14, CJ34<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ34>=Parameters!$G$14, CJ34<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK34=\"\",CK34=\"--\",ISBLANK(CK34)),\"\",IF(AND(CK34<Parameters!$E$15, CK34>=0), 'Risk Tables'!$C$44, IF(AND(CK34>=Parameters!$E$15,CK34<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK34>=Parameters!$F$15, CK34<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK34>=Parameters!$G$15, CK34<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM34=\"\",CM34=\"--\",ISBLANK(CM34)),\"\",IF(CM34>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM34<=Parameters!$E$16,CM34>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM34<=Parameters!$F$16, CM34>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM34<=Parameters!$G$16, CM34>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN34=\"\",CN34=\"--\",ISBLANK(CN34)),\"\",IF(CN34>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN34<=Parameters!$E$17,CN34>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN34<=Parameters!$F$17, CN34>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN34<=Parameters!$G$17, CN34>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL34=\"\",CL34=\"--\",ISBLANK(CL34)),\"\",IF(CL34>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL34<=Parameters!$E$18,CL34>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL34<=Parameters!$F$18, CL34>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL34<=Parameters!$G$18, CL34>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP34=\"\",CP34=\"--\",ISBLANK(CP34)),\"\",IF(CP34<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP34>=Parameters!$E$21,CP34<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP34>=Parameters!$F$21, CP34<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP34>=Parameters!$G$21, CP34<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ34=\"\",CQ34=\"--\",ISBLANK(CQ34)),\"\",IF(CQ34<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ34>=Parameters!$E$22,CQ34<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ34>=Parameters!$F$22, CQ34<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ34>=Parameters!$G$22, CQ34<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR34='Risk Tables'!$C$44,1,IF(CR34='Risk Tables'!$C$43,2,IF(CR34='Risk Tables'!$C$42, 3, IF(CR34='Risk Tables'!$C$41, 4, IF(CR34='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS34='Risk Tables'!$C$44,1,IF(CS34='Risk Tables'!$C$43,2,IF(CS34='Risk Tables'!$C$42, 3, IF(CS34='Risk Tables'!$C$41, 4, IF(CS34='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT34='Risk Tables'!$C$44,1,IF(CT34='Risk Tables'!$C$43,2,IF(CT34='Risk Tables'!$C$42, 3, IF(CT34='Risk Tables'!$C$41, 4, IF(CT34='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV34='Risk Tables'!$C$44,1,IF(CV34='Risk Tables'!$C$43,2,IF(CV34='Risk Tables'!$C$42, 3, IF(CV34='Risk Tables'!$C$41, 4, IF(CV34='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW34='Risk Tables'!$C$44,1,IF(CW34='Risk Tables'!$C$43,2,IF(CW34='Risk Tables'!$C$42, 3, IF(CW34='Risk Tables'!$C$41, 4, IF(CW34='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX34='Risk Tables'!$C$44,1,IF(CX34='Risk Tables'!$C$43,2,IF(CX34='Risk Tables'!$C$42, 3, IF(CX34='Risk Tables'!$C$41, 4, IF(CX34='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY34='Risk Tables'!$C$44,1,IF(CY34='Risk Tables'!$C$43,2,IF(CY34='Risk Tables'!$C$42, 3, IF(CY34='Risk Tables'!$C$41, 4, IF(CY34='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA34='Risk Tables'!$C$44,1,IF(DA34='Risk Tables'!$C$43,2,IF(DA34='Risk Tables'!$C$42, 3, IF(DA34='Risk Tables'!$C$41, 4, IF(DA34='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB34='Risk Tables'!$C$44,1,IF(DB34='Risk Tables'!$C$43,2,IF(DB34='Risk Tables'!$C$42, 3, IF(DB34='Risk Tables'!$C$41, 4, IF(DB34='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC34='Risk Tables'!$C$44,1,IF(DC34='Risk Tables'!$C$43,2,IF(DC34='Risk Tables'!$C$42, 3, IF(DC34='Risk Tables'!$C$41, 4, IF(DC34='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD34='Risk Tables'!$C$44,1,IF(DD34='Risk Tables'!$C$43,2,IF(DD34='Risk Tables'!$C$42, 3, IF(DD34='Risk Tables'!$C$41, 4, IF(DD34='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE34='Risk Tables'!$C$44,1,IF(DE34='Risk Tables'!$C$43,2,IF(DE34='Risk Tables'!$C$42, 3, IF(DE34='Risk Tables'!$C$41, 4, IF(DE34='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF34='Risk Tables'!$C$44,1,IF(DF34='Risk Tables'!$C$43,2,IF(DF34='Risk Tables'!$C$42, 3, IF(DF34='Risk Tables'!$C$41, 4, IF(DF34='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI34:DW34))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI34:DW34, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD34),\"\",((AD34*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P34,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V34),\"\",((V34*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P34,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO34),\"\",((AO34*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P34,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM34),\"\",((AM34*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P34,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI34),\"\",((AI34*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P34,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF34),\"\",((AF34*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P34,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR34),\"\",((AR34*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P34,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL34),\"\",((BL34*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P34,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM34),\"\",((BM34*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P34,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU34),\"\",((AU34*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P34,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW34),\"\",((AW34*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P34,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK34),\"\",(((BK34)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P34,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A35=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I35,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M35,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A35=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H35,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A35=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H35,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A35=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H35,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A35=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H35,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG35),ISBLANK(AR35)),\"\",IF(AR35<0,'Risk Tables'!$C$46,BG35/AR35)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO35),ISBLANK(AR35)),\"\",IF(AR35<0,'Risk Tables'!$C$46,AO35/AR35)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH35=\"\",ISBLANK(CH35)),\"\",IF(CH35>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH35<=Parameters!$E$4,CH35>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH35<=Parameters!$F$4, CH35>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH35<=Parameters!$G$4, CH35>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI35=\"\",CI35=\"--\",ISBLANK(CI35)),\"\",IF(CI35='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI35>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI35<=Parameters!$E$5,CI35>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI35<=Parameters!$F$5, CI35>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI35<=Parameters!$G$5, CI35>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG35=\"\",CG35=\"--\",ISBLANK(CG35)),\"\",IF(CG35>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG35<=Parameters!$E$6,CG35>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG35<=Parameters!$F$6, CG35>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG35<=Parameters!$G$6, CG35>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY35=\"\",BY35=\"--\",ISBLANK(BY35)),\"\",IF(BY35>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY35<=Parameters!$E$8,BY35>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY35<=Parameters!$F$8, BY35>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY35<=Parameters!$G$8, BY35>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ35=\"\",BZ35=\"--\",ISBLANK(BZ35)),\"\",IF(BZ35>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ35<=Parameters!$E$9,BZ35>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ35<=Parameters!$F$9, BZ35>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ35<=Parameters!$G$9, BZ35>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA35=\"\",CA35=\"--\",ISBLANK(CA35)),\"\",IF(CA35<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA35>=Parameters!$E$10,CA35<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA35>=Parameters!$F$10, CA35<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA35>=Parameters!$G$10, CA35<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB35=\"\",CB35=\"--\",ISBLANK(CB35)),\"\",IF(CB35<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB35>=Parameters!$E$11,CB35<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB35>=Parameters!$F$11, CB35<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB35>=Parameters!$G$11, CB35<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO35=\"\",CO35=\"--\",ISBLANK(CO35)),\"\",IF(CO35<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO35>=Parameters!$E$13,CO35<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO35>=Parameters!$F$13, CO35<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO35>=Parameters!$G$13, CO35<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ35=\"\",CJ35=\"--\",ISBLANK(CJ35)),\"\",IF(CJ35='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ35<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ35>=Parameters!$E$14,CJ35<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ35>=Parameters!$F$14, CJ35<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ35>=Parameters!$G$14, CJ35<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK35=\"\",CK35=\"--\",ISBLANK(CK35)),\"\",IF(AND(CK35<Parameters!$E$15, CK35>=0), 'Risk Tables'!$C$44, IF(AND(CK35>=Parameters!$E$15,CK35<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK35>=Parameters!$F$15, CK35<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK35>=Parameters!$G$15, CK35<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM35=\"\",CM35=\"--\",ISBLANK(CM35)),\"\",IF(CM35>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM35<=Parameters!$E$16,CM35>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM35<=Parameters!$F$16, CM35>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM35<=Parameters!$G$16, CM35>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN35=\"\",CN35=\"--\",ISBLANK(CN35)),\"\",IF(CN35>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN35<=Parameters!$E$17,CN35>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN35<=Parameters!$F$17, CN35>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN35<=Parameters!$G$17, CN35>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL35=\"\",CL35=\"--\",ISBLANK(CL35)),\"\",IF(CL35>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL35<=Parameters!$E$18,CL35>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL35<=Parameters!$F$18, CL35>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL35<=Parameters!$G$18, CL35>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP35=\"\",CP35=\"--\",ISBLANK(CP35)),\"\",IF(CP35<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP35>=Parameters!$E$21,CP35<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP35>=Parameters!$F$21, CP35<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP35>=Parameters!$G$21, CP35<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ35=\"\",CQ35=\"--\",ISBLANK(CQ35)),\"\",IF(CQ35<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ35>=Parameters!$E$22,CQ35<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ35>=Parameters!$F$22, CQ35<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ35>=Parameters!$G$22, CQ35<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR35='Risk Tables'!$C$44,1,IF(CR35='Risk Tables'!$C$43,2,IF(CR35='Risk Tables'!$C$42, 3, IF(CR35='Risk Tables'!$C$41, 4, IF(CR35='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS35='Risk Tables'!$C$44,1,IF(CS35='Risk Tables'!$C$43,2,IF(CS35='Risk Tables'!$C$42, 3, IF(CS35='Risk Tables'!$C$41, 4, IF(CS35='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT35='Risk Tables'!$C$44,1,IF(CT35='Risk Tables'!$C$43,2,IF(CT35='Risk Tables'!$C$42, 3, IF(CT35='Risk Tables'!$C$41, 4, IF(CT35='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV35='Risk Tables'!$C$44,1,IF(CV35='Risk Tables'!$C$43,2,IF(CV35='Risk Tables'!$C$42, 3, IF(CV35='Risk Tables'!$C$41, 4, IF(CV35='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW35='Risk Tables'!$C$44,1,IF(CW35='Risk Tables'!$C$43,2,IF(CW35='Risk Tables'!$C$42, 3, IF(CW35='Risk Tables'!$C$41, 4, IF(CW35='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX35='Risk Tables'!$C$44,1,IF(CX35='Risk Tables'!$C$43,2,IF(CX35='Risk Tables'!$C$42, 3, IF(CX35='Risk Tables'!$C$41, 4, IF(CX35='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY35='Risk Tables'!$C$44,1,IF(CY35='Risk Tables'!$C$43,2,IF(CY35='Risk Tables'!$C$42, 3, IF(CY35='Risk Tables'!$C$41, 4, IF(CY35='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA35='Risk Tables'!$C$44,1,IF(DA35='Risk Tables'!$C$43,2,IF(DA35='Risk Tables'!$C$42, 3, IF(DA35='Risk Tables'!$C$41, 4, IF(DA35='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB35='Risk Tables'!$C$44,1,IF(DB35='Risk Tables'!$C$43,2,IF(DB35='Risk Tables'!$C$42, 3, IF(DB35='Risk Tables'!$C$41, 4, IF(DB35='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC35='Risk Tables'!$C$44,1,IF(DC35='Risk Tables'!$C$43,2,IF(DC35='Risk Tables'!$C$42, 3, IF(DC35='Risk Tables'!$C$41, 4, IF(DC35='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD35='Risk Tables'!$C$44,1,IF(DD35='Risk Tables'!$C$43,2,IF(DD35='Risk Tables'!$C$42, 3, IF(DD35='Risk Tables'!$C$41, 4, IF(DD35='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE35='Risk Tables'!$C$44,1,IF(DE35='Risk Tables'!$C$43,2,IF(DE35='Risk Tables'!$C$42, 3, IF(DE35='Risk Tables'!$C$41, 4, IF(DE35='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF35='Risk Tables'!$C$44,1,IF(DF35='Risk Tables'!$C$43,2,IF(DF35='Risk Tables'!$C$42, 3, IF(DF35='Risk Tables'!$C$41, 4, IF(DF35='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI35:DW35))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI35:DW35, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD35),\"\",((AD35*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P35,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V35),\"\",((V35*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P35,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO35),\"\",((AO35*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P35,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM35),\"\",((AM35*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P35,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI35),\"\",((AI35*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P35,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF35),\"\",((AF35*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P35,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR35),\"\",((AR35*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P35,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL35),\"\",((BL35*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P35,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM35),\"\",((BM35*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P35,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU35),\"\",((AU35*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P35,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW35),\"\",((AW35*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P35,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK35),\"\",(((BK35)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P35,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A36=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I36,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M36,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A36=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H36,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A36=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H36,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A36=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H36,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A36=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H36,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG36),ISBLANK(AR36)),\"\",IF(AR36<0,'Risk Tables'!$C$46,BG36/AR36)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO36),ISBLANK(AR36)),\"\",IF(AR36<0,'Risk Tables'!$C$46,AO36/AR36)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH36=\"\",ISBLANK(CH36)),\"\",IF(CH36>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH36<=Parameters!$E$4,CH36>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH36<=Parameters!$F$4, CH36>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH36<=Parameters!$G$4, CH36>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI36=\"\",CI36=\"--\",ISBLANK(CI36)),\"\",IF(CI36='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI36>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI36<=Parameters!$E$5,CI36>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI36<=Parameters!$F$5, CI36>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI36<=Parameters!$G$5, CI36>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG36=\"\",CG36=\"--\",ISBLANK(CG36)),\"\",IF(CG36>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG36<=Parameters!$E$6,CG36>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG36<=Parameters!$F$6, CG36>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG36<=Parameters!$G$6, CG36>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY36=\"\",BY36=\"--\",ISBLANK(BY36)),\"\",IF(BY36>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY36<=Parameters!$E$8,BY36>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY36<=Parameters!$F$8, BY36>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY36<=Parameters!$G$8, BY36>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ36=\"\",BZ36=\"--\",ISBLANK(BZ36)),\"\",IF(BZ36>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ36<=Parameters!$E$9,BZ36>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ36<=Parameters!$F$9, BZ36>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ36<=Parameters!$G$9, BZ36>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA36=\"\",CA36=\"--\",ISBLANK(CA36)),\"\",IF(CA36<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA36>=Parameters!$E$10,CA36<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA36>=Parameters!$F$10, CA36<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA36>=Parameters!$G$10, CA36<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB36=\"\",CB36=\"--\",ISBLANK(CB36)),\"\",IF(CB36<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB36>=Parameters!$E$11,CB36<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB36>=Parameters!$F$11, CB36<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB36>=Parameters!$G$11, CB36<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO36=\"\",CO36=\"--\",ISBLANK(CO36)),\"\",IF(CO36<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO36>=Parameters!$E$13,CO36<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO36>=Parameters!$F$13, CO36<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO36>=Parameters!$G$13, CO36<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ36=\"\",CJ36=\"--\",ISBLANK(CJ36)),\"\",IF(CJ36='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ36<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ36>=Parameters!$E$14,CJ36<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ36>=Parameters!$F$14, CJ36<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ36>=Parameters!$G$14, CJ36<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK36=\"\",CK36=\"--\",ISBLANK(CK36)),\"\",IF(AND(CK36<Parameters!$E$15, CK36>=0), 'Risk Tables'!$C$44, IF(AND(CK36>=Parameters!$E$15,CK36<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK36>=Parameters!$F$15, CK36<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK36>=Parameters!$G$15, CK36<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM36=\"\",CM36=\"--\",ISBLANK(CM36)),\"\",IF(CM36>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM36<=Parameters!$E$16,CM36>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM36<=Parameters!$F$16, CM36>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM36<=Parameters!$G$16, CM36>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN36=\"\",CN36=\"--\",ISBLANK(CN36)),\"\",IF(CN36>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN36<=Parameters!$E$17,CN36>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN36<=Parameters!$F$17, CN36>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN36<=Parameters!$G$17, CN36>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL36=\"\",CL36=\"--\",ISBLANK(CL36)),\"\",IF(CL36>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL36<=Parameters!$E$18,CL36>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL36<=Parameters!$F$18, CL36>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL36<=Parameters!$G$18, CL36>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP36=\"\",CP36=\"--\",ISBLANK(CP36)),\"\",IF(CP36<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP36>=Parameters!$E$21,CP36<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP36>=Parameters!$F$21, CP36<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP36>=Parameters!$G$21, CP36<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ36=\"\",CQ36=\"--\",ISBLANK(CQ36)),\"\",IF(CQ36<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ36>=Parameters!$E$22,CQ36<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ36>=Parameters!$F$22, CQ36<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ36>=Parameters!$G$22, CQ36<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR36='Risk Tables'!$C$44,1,IF(CR36='Risk Tables'!$C$43,2,IF(CR36='Risk Tables'!$C$42, 3, IF(CR36='Risk Tables'!$C$41, 4, IF(CR36='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS36='Risk Tables'!$C$44,1,IF(CS36='Risk Tables'!$C$43,2,IF(CS36='Risk Tables'!$C$42, 3, IF(CS36='Risk Tables'!$C$41, 4, IF(CS36='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT36='Risk Tables'!$C$44,1,IF(CT36='Risk Tables'!$C$43,2,IF(CT36='Risk Tables'!$C$42, 3, IF(CT36='Risk Tables'!$C$41, 4, IF(CT36='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV36='Risk Tables'!$C$44,1,IF(CV36='Risk Tables'!$C$43,2,IF(CV36='Risk Tables'!$C$42, 3, IF(CV36='Risk Tables'!$C$41, 4, IF(CV36='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW36='Risk Tables'!$C$44,1,IF(CW36='Risk Tables'!$C$43,2,IF(CW36='Risk Tables'!$C$42, 3, IF(CW36='Risk Tables'!$C$41, 4, IF(CW36='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX36='Risk Tables'!$C$44,1,IF(CX36='Risk Tables'!$C$43,2,IF(CX36='Risk Tables'!$C$42, 3, IF(CX36='Risk Tables'!$C$41, 4, IF(CX36='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY36='Risk Tables'!$C$44,1,IF(CY36='Risk Tables'!$C$43,2,IF(CY36='Risk Tables'!$C$42, 3, IF(CY36='Risk Tables'!$C$41, 4, IF(CY36='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA36='Risk Tables'!$C$44,1,IF(DA36='Risk Tables'!$C$43,2,IF(DA36='Risk Tables'!$C$42, 3, IF(DA36='Risk Tables'!$C$41, 4, IF(DA36='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB36='Risk Tables'!$C$44,1,IF(DB36='Risk Tables'!$C$43,2,IF(DB36='Risk Tables'!$C$42, 3, IF(DB36='Risk Tables'!$C$41, 4, IF(DB36='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC36='Risk Tables'!$C$44,1,IF(DC36='Risk Tables'!$C$43,2,IF(DC36='Risk Tables'!$C$42, 3, IF(DC36='Risk Tables'!$C$41, 4, IF(DC36='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD36='Risk Tables'!$C$44,1,IF(DD36='Risk Tables'!$C$43,2,IF(DD36='Risk Tables'!$C$42, 3, IF(DD36='Risk Tables'!$C$41, 4, IF(DD36='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE36='Risk Tables'!$C$44,1,IF(DE36='Risk Tables'!$C$43,2,IF(DE36='Risk Tables'!$C$42, 3, IF(DE36='Risk Tables'!$C$41, 4, IF(DE36='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF36='Risk Tables'!$C$44,1,IF(DF36='Risk Tables'!$C$43,2,IF(DF36='Risk Tables'!$C$42, 3, IF(DF36='Risk Tables'!$C$41, 4, IF(DF36='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI36:DW36))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI36:DW36, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD36),\"\",((AD36*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P36,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V36),\"\",((V36*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P36,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO36),\"\",((AO36*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P36,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM36),\"\",((AM36*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P36,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI36),\"\",((AI36*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P36,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF36),\"\",((AF36*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P36,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR36),\"\",((AR36*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P36,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL36),\"\",((BL36*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P36,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM36),\"\",((BM36*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P36,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU36),\"\",((AU36*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P36,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW36),\"\",((AW36*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P36,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK36),\"\",(((BK36)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P36,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A37=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I37,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M37,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A37=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H37,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A37=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H37,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A37=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H37,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A37=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H37,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AT37),AND(ISBLANK(AV37),ISBLANK(AY37))),\"\",AT37/-SUM(AV37,AY37)),\"\")","v":""},"",{"$f":"IFERROR(IF(OR(ISBLANK(BG37),ISBLANK(AR37)),\"\",IF(AR37<0,'Risk Tables'!$C$46,BG37/AR37)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO37),ISBLANK(AR37)),\"\",IF(AR37<0,'Risk Tables'!$C$46,AO37/AR37)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH37=\"\",ISBLANK(CH37)),\"\",IF(CH37>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH37<=Parameters!$E$4,CH37>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH37<=Parameters!$F$4, CH37>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH37<=Parameters!$G$4, CH37>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI37=\"\",CI37=\"--\",ISBLANK(CI37)),\"\",IF(CI37='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI37>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI37<=Parameters!$E$5,CI37>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI37<=Parameters!$F$5, CI37>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI37<=Parameters!$G$5, CI37>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG37=\"\",CG37=\"--\",ISBLANK(CG37)),\"\",IF(CG37>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG37<=Parameters!$E$6,CG37>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG37<=Parameters!$F$6, CG37>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG37<=Parameters!$G$6, CG37>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY37=\"\",BY37=\"--\",ISBLANK(BY37)),\"\",IF(BY37>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY37<=Parameters!$E$8,BY37>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY37<=Parameters!$F$8, BY37>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY37<=Parameters!$G$8, BY37>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ37=\"\",BZ37=\"--\",ISBLANK(BZ37)),\"\",IF(BZ37>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ37<=Parameters!$E$9,BZ37>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ37<=Parameters!$F$9, BZ37>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ37<=Parameters!$G$9, BZ37>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA37=\"\",CA37=\"--\",ISBLANK(CA37)),\"\",IF(CA37<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA37>=Parameters!$E$10,CA37<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA37>=Parameters!$F$10, CA37<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA37>=Parameters!$G$10, CA37<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB37=\"\",CB37=\"--\",ISBLANK(CB37)),\"\",IF(CB37<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB37>=Parameters!$E$11,CB37<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB37>=Parameters!$F$11, CB37<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB37>=Parameters!$G$11, CB37<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO37=\"\",CO37=\"--\",ISBLANK(CO37)),\"\",IF(CO37<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO37>=Parameters!$E$13,CO37<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO37>=Parameters!$F$13, CO37<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO37>=Parameters!$G$13, CO37<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ37=\"\",CJ37=\"--\",ISBLANK(CJ37)),\"\",IF(CJ37='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ37<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ37>=Parameters!$E$14,CJ37<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ37>=Parameters!$F$14, CJ37<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ37>=Parameters!$G$14, CJ37<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK37=\"\",CK37=\"--\",ISBLANK(CK37)),\"\",IF(AND(CK37<Parameters!$E$15, CK37>=0), 'Risk Tables'!$C$44, IF(AND(CK37>=Parameters!$E$15,CK37<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK37>=Parameters!$F$15, CK37<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK37>=Parameters!$G$15, CK37<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM37=\"\",CM37=\"--\",ISBLANK(CM37)),\"\",IF(CM37>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM37<=Parameters!$E$16,CM37>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM37<=Parameters!$F$16, CM37>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM37<=Parameters!$G$16, CM37>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN37=\"\",CN37=\"--\",ISBLANK(CN37)),\"\",IF(CN37>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN37<=Parameters!$E$17,CN37>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN37<=Parameters!$F$17, CN37>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN37<=Parameters!$G$17, CN37>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL37=\"\",CL37=\"--\",ISBLANK(CL37)),\"\",IF(CL37>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL37<=Parameters!$E$18,CL37>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL37<=Parameters!$F$18, CL37>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL37<=Parameters!$G$18, CL37>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP37=\"\",CP37=\"--\",ISBLANK(CP37)),\"\",IF(CP37<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP37>=Parameters!$E$21,CP37<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP37>=Parameters!$F$21, CP37<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP37>=Parameters!$G$21, CP37<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ37=\"\",CQ37=\"--\",ISBLANK(CQ37)),\"\",IF(CQ37<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ37>=Parameters!$E$22,CQ37<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ37>=Parameters!$F$22, CQ37<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ37>=Parameters!$G$22, CQ37<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR37='Risk Tables'!$C$44,1,IF(CR37='Risk Tables'!$C$43,2,IF(CR37='Risk Tables'!$C$42, 3, IF(CR37='Risk Tables'!$C$41, 4, IF(CR37='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS37='Risk Tables'!$C$44,1,IF(CS37='Risk Tables'!$C$43,2,IF(CS37='Risk Tables'!$C$42, 3, IF(CS37='Risk Tables'!$C$41, 4, IF(CS37='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT37='Risk Tables'!$C$44,1,IF(CT37='Risk Tables'!$C$43,2,IF(CT37='Risk Tables'!$C$42, 3, IF(CT37='Risk Tables'!$C$41, 4, IF(CT37='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV37='Risk Tables'!$C$44,1,IF(CV37='Risk Tables'!$C$43,2,IF(CV37='Risk Tables'!$C$42, 3, IF(CV37='Risk Tables'!$C$41, 4, IF(CV37='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW37='Risk Tables'!$C$44,1,IF(CW37='Risk Tables'!$C$43,2,IF(CW37='Risk Tables'!$C$42, 3, IF(CW37='Risk Tables'!$C$41, 4, IF(CW37='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX37='Risk Tables'!$C$44,1,IF(CX37='Risk Tables'!$C$43,2,IF(CX37='Risk Tables'!$C$42, 3, IF(CX37='Risk Tables'!$C$41, 4, IF(CX37='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY37='Risk Tables'!$C$44,1,IF(CY37='Risk Tables'!$C$43,2,IF(CY37='Risk Tables'!$C$42, 3, IF(CY37='Risk Tables'!$C$41, 4, IF(CY37='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA37='Risk Tables'!$C$44,1,IF(DA37='Risk Tables'!$C$43,2,IF(DA37='Risk Tables'!$C$42, 3, IF(DA37='Risk Tables'!$C$41, 4, IF(DA37='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB37='Risk Tables'!$C$44,1,IF(DB37='Risk Tables'!$C$43,2,IF(DB37='Risk Tables'!$C$42, 3, IF(DB37='Risk Tables'!$C$41, 4, IF(DB37='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC37='Risk Tables'!$C$44,1,IF(DC37='Risk Tables'!$C$43,2,IF(DC37='Risk Tables'!$C$42, 3, IF(DC37='Risk Tables'!$C$41, 4, IF(DC37='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD37='Risk Tables'!$C$44,1,IF(DD37='Risk Tables'!$C$43,2,IF(DD37='Risk Tables'!$C$42, 3, IF(DD37='Risk Tables'!$C$41, 4, IF(DD37='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE37='Risk Tables'!$C$44,1,IF(DE37='Risk Tables'!$C$43,2,IF(DE37='Risk Tables'!$C$42, 3, IF(DE37='Risk Tables'!$C$41, 4, IF(DE37='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF37='Risk Tables'!$C$44,1,IF(DF37='Risk Tables'!$C$43,2,IF(DF37='Risk Tables'!$C$42, 3, IF(DF37='Risk Tables'!$C$41, 4, IF(DF37='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI37:DW37))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI37:DW37, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD37),\"\",((AD37*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P37,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V37),\"\",((V37*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P37,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO37),\"\",((AO37*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P37,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM37),\"\",((AM37*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P37,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI37),\"\",((AI37*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P37,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF37),\"\",((AF37*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P37,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR37),\"\",((AR37*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P37,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL37),\"\",((BL37*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P37,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM37),\"\",((BM37*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P37,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU37),\"\",((AU37*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P37,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW37),\"\",((AW37*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P37,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK37),\"\",(((BK37)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P37,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A38=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I38,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M38,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A38=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H38,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A38=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H38,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A38=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H38,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A38=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H38,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG38),ISBLANK(AR38)),\"\",IF(AR38<0,'Risk Tables'!$C$46,BG38/AR38)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO38),ISBLANK(AR38)),\"\",IF(AR38<0,'Risk Tables'!$C$46,AO38/AR38)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH38=\"\",ISBLANK(CH38)),\"\",IF(CH38>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH38<=Parameters!$E$4,CH38>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH38<=Parameters!$F$4, CH38>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH38<=Parameters!$G$4, CH38>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI38=\"\",CI38=\"--\",ISBLANK(CI38)),\"\",IF(CI38='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI38>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI38<=Parameters!$E$5,CI38>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI38<=Parameters!$F$5, CI38>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI38<=Parameters!$G$5, CI38>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG38=\"\",CG38=\"--\",ISBLANK(CG38)),\"\",IF(CG38>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG38<=Parameters!$E$6,CG38>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG38<=Parameters!$F$6, CG38>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG38<=Parameters!$G$6, CG38>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY38=\"\",BY38=\"--\",ISBLANK(BY38)),\"\",IF(BY38>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY38<=Parameters!$E$8,BY38>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY38<=Parameters!$F$8, BY38>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY38<=Parameters!$G$8, BY38>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ38=\"\",BZ38=\"--\",ISBLANK(BZ38)),\"\",IF(BZ38>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ38<=Parameters!$E$9,BZ38>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ38<=Parameters!$F$9, BZ38>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ38<=Parameters!$G$9, BZ38>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA38=\"\",CA38=\"--\",ISBLANK(CA38)),\"\",IF(CA38<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA38>=Parameters!$E$10,CA38<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA38>=Parameters!$F$10, CA38<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA38>=Parameters!$G$10, CA38<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB38=\"\",CB38=\"--\",ISBLANK(CB38)),\"\",IF(CB38<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB38>=Parameters!$E$11,CB38<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB38>=Parameters!$F$11, CB38<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB38>=Parameters!$G$11, CB38<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO38=\"\",CO38=\"--\",ISBLANK(CO38)),\"\",IF(CO38<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO38>=Parameters!$E$13,CO38<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO38>=Parameters!$F$13, CO38<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO38>=Parameters!$G$13, CO38<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ38=\"\",CJ38=\"--\",ISBLANK(CJ38)),\"\",IF(CJ38='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ38<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ38>=Parameters!$E$14,CJ38<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ38>=Parameters!$F$14, CJ38<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ38>=Parameters!$G$14, CJ38<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK38=\"\",CK38=\"--\",ISBLANK(CK38)),\"\",IF(AND(CK38<Parameters!$E$15, CK38>=0), 'Risk Tables'!$C$44, IF(AND(CK38>=Parameters!$E$15,CK38<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK38>=Parameters!$F$15, CK38<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK38>=Parameters!$G$15, CK38<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM38=\"\",CM38=\"--\",ISBLANK(CM38)),\"\",IF(CM38>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM38<=Parameters!$E$16,CM38>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM38<=Parameters!$F$16, CM38>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM38<=Parameters!$G$16, CM38>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN38=\"\",CN38=\"--\",ISBLANK(CN38)),\"\",IF(CN38>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN38<=Parameters!$E$17,CN38>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN38<=Parameters!$F$17, CN38>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN38<=Parameters!$G$17, CN38>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL38=\"\",CL38=\"--\",ISBLANK(CL38)),\"\",IF(CL38>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL38<=Parameters!$E$18,CL38>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL38<=Parameters!$F$18, CL38>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL38<=Parameters!$G$18, CL38>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP38=\"\",CP38=\"--\",ISBLANK(CP38)),\"\",IF(CP38<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP38>=Parameters!$E$21,CP38<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP38>=Parameters!$F$21, CP38<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP38>=Parameters!$G$21, CP38<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ38=\"\",CQ38=\"--\",ISBLANK(CQ38)),\"\",IF(CQ38<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ38>=Parameters!$E$22,CQ38<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ38>=Parameters!$F$22, CQ38<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ38>=Parameters!$G$22, CQ38<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR38='Risk Tables'!$C$44,1,IF(CR38='Risk Tables'!$C$43,2,IF(CR38='Risk Tables'!$C$42, 3, IF(CR38='Risk Tables'!$C$41, 4, IF(CR38='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS38='Risk Tables'!$C$44,1,IF(CS38='Risk Tables'!$C$43,2,IF(CS38='Risk Tables'!$C$42, 3, IF(CS38='Risk Tables'!$C$41, 4, IF(CS38='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT38='Risk Tables'!$C$44,1,IF(CT38='Risk Tables'!$C$43,2,IF(CT38='Risk Tables'!$C$42, 3, IF(CT38='Risk Tables'!$C$41, 4, IF(CT38='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV38='Risk Tables'!$C$44,1,IF(CV38='Risk Tables'!$C$43,2,IF(CV38='Risk Tables'!$C$42, 3, IF(CV38='Risk Tables'!$C$41, 4, IF(CV38='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW38='Risk Tables'!$C$44,1,IF(CW38='Risk Tables'!$C$43,2,IF(CW38='Risk Tables'!$C$42, 3, IF(CW38='Risk Tables'!$C$41, 4, IF(CW38='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX38='Risk Tables'!$C$44,1,IF(CX38='Risk Tables'!$C$43,2,IF(CX38='Risk Tables'!$C$42, 3, IF(CX38='Risk Tables'!$C$41, 4, IF(CX38='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY38='Risk Tables'!$C$44,1,IF(CY38='Risk Tables'!$C$43,2,IF(CY38='Risk Tables'!$C$42, 3, IF(CY38='Risk Tables'!$C$41, 4, IF(CY38='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA38='Risk Tables'!$C$44,1,IF(DA38='Risk Tables'!$C$43,2,IF(DA38='Risk Tables'!$C$42, 3, IF(DA38='Risk Tables'!$C$41, 4, IF(DA38='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB38='Risk Tables'!$C$44,1,IF(DB38='Risk Tables'!$C$43,2,IF(DB38='Risk Tables'!$C$42, 3, IF(DB38='Risk Tables'!$C$41, 4, IF(DB38='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC38='Risk Tables'!$C$44,1,IF(DC38='Risk Tables'!$C$43,2,IF(DC38='Risk Tables'!$C$42, 3, IF(DC38='Risk Tables'!$C$41, 4, IF(DC38='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD38='Risk Tables'!$C$44,1,IF(DD38='Risk Tables'!$C$43,2,IF(DD38='Risk Tables'!$C$42, 3, IF(DD38='Risk Tables'!$C$41, 4, IF(DD38='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE38='Risk Tables'!$C$44,1,IF(DE38='Risk Tables'!$C$43,2,IF(DE38='Risk Tables'!$C$42, 3, IF(DE38='Risk Tables'!$C$41, 4, IF(DE38='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF38='Risk Tables'!$C$44,1,IF(DF38='Risk Tables'!$C$43,2,IF(DF38='Risk Tables'!$C$42, 3, IF(DF38='Risk Tables'!$C$41, 4, IF(DF38='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI38:DW38))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI38:DW38, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD38),\"\",((AD38*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P38,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V38),\"\",((V38*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P38,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO38),\"\",((AO38*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P38,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM38),\"\",((AM38*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P38,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI38),\"\",((AI38*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P38,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF38),\"\",((AF38*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P38,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR38),\"\",((AR38*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P38,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL38),\"\",((BL38*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P38,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM38),\"\",((BM38*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P38,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU38),\"\",((AU38*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P38,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW38),\"\",((AW38*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P38,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK38),\"\",(((BK38)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P38,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A39=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I39,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M39,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A39=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H39,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A39=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H39,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A39=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H39,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A39=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H39,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG39),ISBLANK(AR39)),\"\",IF(AR39<0,'Risk Tables'!$C$46,BG39/AR39)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO39),ISBLANK(AR39)),\"\",IF(AR39<0,'Risk Tables'!$C$46,AO39/AR39)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH39=\"\",ISBLANK(CH39)),\"\",IF(CH39>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH39<=Parameters!$E$4,CH39>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH39<=Parameters!$F$4, CH39>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH39<=Parameters!$G$4, CH39>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI39=\"\",CI39=\"--\",ISBLANK(CI39)),\"\",IF(CI39='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI39>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI39<=Parameters!$E$5,CI39>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI39<=Parameters!$F$5, CI39>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI39<=Parameters!$G$5, CI39>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG39=\"\",CG39=\"--\",ISBLANK(CG39)),\"\",IF(CG39>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG39<=Parameters!$E$6,CG39>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG39<=Parameters!$F$6, CG39>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG39<=Parameters!$G$6, CG39>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY39=\"\",BY39=\"--\",ISBLANK(BY39)),\"\",IF(BY39>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY39<=Parameters!$E$8,BY39>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY39<=Parameters!$F$8, BY39>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY39<=Parameters!$G$8, BY39>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ39=\"\",BZ39=\"--\",ISBLANK(BZ39)),\"\",IF(BZ39>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ39<=Parameters!$E$9,BZ39>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ39<=Parameters!$F$9, BZ39>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ39<=Parameters!$G$9, BZ39>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA39=\"\",CA39=\"--\",ISBLANK(CA39)),\"\",IF(CA39<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA39>=Parameters!$E$10,CA39<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA39>=Parameters!$F$10, CA39<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA39>=Parameters!$G$10, CA39<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB39=\"\",CB39=\"--\",ISBLANK(CB39)),\"\",IF(CB39<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB39>=Parameters!$E$11,CB39<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB39>=Parameters!$F$11, CB39<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB39>=Parameters!$G$11, CB39<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO39=\"\",CO39=\"--\",ISBLANK(CO39)),\"\",IF(CO39<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO39>=Parameters!$E$13,CO39<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO39>=Parameters!$F$13, CO39<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO39>=Parameters!$G$13, CO39<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ39=\"\",CJ39=\"--\",ISBLANK(CJ39)),\"\",IF(CJ39='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ39<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ39>=Parameters!$E$14,CJ39<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ39>=Parameters!$F$14, CJ39<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ39>=Parameters!$G$14, CJ39<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK39=\"\",CK39=\"--\",ISBLANK(CK39)),\"\",IF(AND(CK39<Parameters!$E$15, CK39>=0), 'Risk Tables'!$C$44, IF(AND(CK39>=Parameters!$E$15,CK39<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK39>=Parameters!$F$15, CK39<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK39>=Parameters!$G$15, CK39<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM39=\"\",CM39=\"--\",ISBLANK(CM39)),\"\",IF(CM39>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM39<=Parameters!$E$16,CM39>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM39<=Parameters!$F$16, CM39>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM39<=Parameters!$G$16, CM39>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN39=\"\",CN39=\"--\",ISBLANK(CN39)),\"\",IF(CN39>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN39<=Parameters!$E$17,CN39>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN39<=Parameters!$F$17, CN39>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN39<=Parameters!$G$17, CN39>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL39=\"\",CL39=\"--\",ISBLANK(CL39)),\"\",IF(CL39>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL39<=Parameters!$E$18,CL39>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL39<=Parameters!$F$18, CL39>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL39<=Parameters!$G$18, CL39>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP39=\"\",CP39=\"--\",ISBLANK(CP39)),\"\",IF(CP39<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP39>=Parameters!$E$21,CP39<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP39>=Parameters!$F$21, CP39<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP39>=Parameters!$G$21, CP39<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ39=\"\",CQ39=\"--\",ISBLANK(CQ39)),\"\",IF(CQ39<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ39>=Parameters!$E$22,CQ39<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ39>=Parameters!$F$22, CQ39<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ39>=Parameters!$G$22, CQ39<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR39='Risk Tables'!$C$44,1,IF(CR39='Risk Tables'!$C$43,2,IF(CR39='Risk Tables'!$C$42, 3, IF(CR39='Risk Tables'!$C$41, 4, IF(CR39='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS39='Risk Tables'!$C$44,1,IF(CS39='Risk Tables'!$C$43,2,IF(CS39='Risk Tables'!$C$42, 3, IF(CS39='Risk Tables'!$C$41, 4, IF(CS39='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT39='Risk Tables'!$C$44,1,IF(CT39='Risk Tables'!$C$43,2,IF(CT39='Risk Tables'!$C$42, 3, IF(CT39='Risk Tables'!$C$41, 4, IF(CT39='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV39='Risk Tables'!$C$44,1,IF(CV39='Risk Tables'!$C$43,2,IF(CV39='Risk Tables'!$C$42, 3, IF(CV39='Risk Tables'!$C$41, 4, IF(CV39='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW39='Risk Tables'!$C$44,1,IF(CW39='Risk Tables'!$C$43,2,IF(CW39='Risk Tables'!$C$42, 3, IF(CW39='Risk Tables'!$C$41, 4, IF(CW39='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX39='Risk Tables'!$C$44,1,IF(CX39='Risk Tables'!$C$43,2,IF(CX39='Risk Tables'!$C$42, 3, IF(CX39='Risk Tables'!$C$41, 4, IF(CX39='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY39='Risk Tables'!$C$44,1,IF(CY39='Risk Tables'!$C$43,2,IF(CY39='Risk Tables'!$C$42, 3, IF(CY39='Risk Tables'!$C$41, 4, IF(CY39='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA39='Risk Tables'!$C$44,1,IF(DA39='Risk Tables'!$C$43,2,IF(DA39='Risk Tables'!$C$42, 3, IF(DA39='Risk Tables'!$C$41, 4, IF(DA39='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB39='Risk Tables'!$C$44,1,IF(DB39='Risk Tables'!$C$43,2,IF(DB39='Risk Tables'!$C$42, 3, IF(DB39='Risk Tables'!$C$41, 4, IF(DB39='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC39='Risk Tables'!$C$44,1,IF(DC39='Risk Tables'!$C$43,2,IF(DC39='Risk Tables'!$C$42, 3, IF(DC39='Risk Tables'!$C$41, 4, IF(DC39='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD39='Risk Tables'!$C$44,1,IF(DD39='Risk Tables'!$C$43,2,IF(DD39='Risk Tables'!$C$42, 3, IF(DD39='Risk Tables'!$C$41, 4, IF(DD39='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE39='Risk Tables'!$C$44,1,IF(DE39='Risk Tables'!$C$43,2,IF(DE39='Risk Tables'!$C$42, 3, IF(DE39='Risk Tables'!$C$41, 4, IF(DE39='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF39='Risk Tables'!$C$44,1,IF(DF39='Risk Tables'!$C$43,2,IF(DF39='Risk Tables'!$C$42, 3, IF(DF39='Risk Tables'!$C$41, 4, IF(DF39='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI39:DW39))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI39:DW39, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD39),\"\",((AD39*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P39,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V39),\"\",((V39*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P39,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO39),\"\",((AO39*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P39,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM39),\"\",((AM39*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P39,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI39),\"\",((AI39*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P39,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF39),\"\",((AF39*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P39,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR39),\"\",((AR39*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P39,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL39),\"\",((BL39*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P39,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM39),\"\",((BM39*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P39,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU39),\"\",((AU39*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P39,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW39),\"\",((AW39*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P39,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK39),\"\",(((BK39)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P39,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A40=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I40,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M40,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A40=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H40,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A40=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H40,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A40=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H40,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A40=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H40,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG40),ISBLANK(AR40)),\"\",IF(AR40<0,'Risk Tables'!$C$46,BG40/AR40)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO40),ISBLANK(AR40)),\"\",IF(AR40<0,'Risk Tables'!$C$46,AO40/AR40)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH40=\"\",ISBLANK(CH40)),\"\",IF(CH40>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH40<=Parameters!$E$4,CH40>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH40<=Parameters!$F$4, CH40>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH40<=Parameters!$G$4, CH40>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI40=\"\",CI40=\"--\",ISBLANK(CI40)),\"\",IF(CI40='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI40>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI40<=Parameters!$E$5,CI40>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI40<=Parameters!$F$5, CI40>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI40<=Parameters!$G$5, CI40>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG40=\"\",CG40=\"--\",ISBLANK(CG40)),\"\",IF(CG40>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG40<=Parameters!$E$6,CG40>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG40<=Parameters!$F$6, CG40>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG40<=Parameters!$G$6, CG40>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY40=\"\",BY40=\"--\",ISBLANK(BY40)),\"\",IF(BY40>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY40<=Parameters!$E$8,BY40>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY40<=Parameters!$F$8, BY40>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY40<=Parameters!$G$8, BY40>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ40=\"\",BZ40=\"--\",ISBLANK(BZ40)),\"\",IF(BZ40>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ40<=Parameters!$E$9,BZ40>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ40<=Parameters!$F$9, BZ40>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ40<=Parameters!$G$9, BZ40>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA40=\"\",CA40=\"--\",ISBLANK(CA40)),\"\",IF(CA40<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA40>=Parameters!$E$10,CA40<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA40>=Parameters!$F$10, CA40<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA40>=Parameters!$G$10, CA40<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB40=\"\",CB40=\"--\",ISBLANK(CB40)),\"\",IF(CB40<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB40>=Parameters!$E$11,CB40<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB40>=Parameters!$F$11, CB40<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB40>=Parameters!$G$11, CB40<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO40=\"\",CO40=\"--\",ISBLANK(CO40)),\"\",IF(CO40<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO40>=Parameters!$E$13,CO40<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO40>=Parameters!$F$13, CO40<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO40>=Parameters!$G$13, CO40<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ40=\"\",CJ40=\"--\",ISBLANK(CJ40)),\"\",IF(CJ40='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ40<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ40>=Parameters!$E$14,CJ40<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ40>=Parameters!$F$14, CJ40<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ40>=Parameters!$G$14, CJ40<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK40=\"\",CK40=\"--\",ISBLANK(CK40)),\"\",IF(AND(CK40<Parameters!$E$15, CK40>=0), 'Risk Tables'!$C$44, IF(AND(CK40>=Parameters!$E$15,CK40<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK40>=Parameters!$F$15, CK40<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK40>=Parameters!$G$15, CK40<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM40=\"\",CM40=\"--\",ISBLANK(CM40)),\"\",IF(CM40>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM40<=Parameters!$E$16,CM40>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM40<=Parameters!$F$16, CM40>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM40<=Parameters!$G$16, CM40>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN40=\"\",CN40=\"--\",ISBLANK(CN40)),\"\",IF(CN40>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN40<=Parameters!$E$17,CN40>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN40<=Parameters!$F$17, CN40>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN40<=Parameters!$G$17, CN40>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL40=\"\",CL40=\"--\",ISBLANK(CL40)),\"\",IF(CL40>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL40<=Parameters!$E$18,CL40>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL40<=Parameters!$F$18, CL40>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL40<=Parameters!$G$18, CL40>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP40=\"\",CP40=\"--\",ISBLANK(CP40)),\"\",IF(CP40<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP40>=Parameters!$E$21,CP40<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP40>=Parameters!$F$21, CP40<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP40>=Parameters!$G$21, CP40<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ40=\"\",CQ40=\"--\",ISBLANK(CQ40)),\"\",IF(CQ40<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ40>=Parameters!$E$22,CQ40<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ40>=Parameters!$F$22, CQ40<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ40>=Parameters!$G$22, CQ40<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR40='Risk Tables'!$C$44,1,IF(CR40='Risk Tables'!$C$43,2,IF(CR40='Risk Tables'!$C$42, 3, IF(CR40='Risk Tables'!$C$41, 4, IF(CR40='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS40='Risk Tables'!$C$44,1,IF(CS40='Risk Tables'!$C$43,2,IF(CS40='Risk Tables'!$C$42, 3, IF(CS40='Risk Tables'!$C$41, 4, IF(CS40='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT40='Risk Tables'!$C$44,1,IF(CT40='Risk Tables'!$C$43,2,IF(CT40='Risk Tables'!$C$42, 3, IF(CT40='Risk Tables'!$C$41, 4, IF(CT40='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV40='Risk Tables'!$C$44,1,IF(CV40='Risk Tables'!$C$43,2,IF(CV40='Risk Tables'!$C$42, 3, IF(CV40='Risk Tables'!$C$41, 4, IF(CV40='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW40='Risk Tables'!$C$44,1,IF(CW40='Risk Tables'!$C$43,2,IF(CW40='Risk Tables'!$C$42, 3, IF(CW40='Risk Tables'!$C$41, 4, IF(CW40='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX40='Risk Tables'!$C$44,1,IF(CX40='Risk Tables'!$C$43,2,IF(CX40='Risk Tables'!$C$42, 3, IF(CX40='Risk Tables'!$C$41, 4, IF(CX40='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY40='Risk Tables'!$C$44,1,IF(CY40='Risk Tables'!$C$43,2,IF(CY40='Risk Tables'!$C$42, 3, IF(CY40='Risk Tables'!$C$41, 4, IF(CY40='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA40='Risk Tables'!$C$44,1,IF(DA40='Risk Tables'!$C$43,2,IF(DA40='Risk Tables'!$C$42, 3, IF(DA40='Risk Tables'!$C$41, 4, IF(DA40='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB40='Risk Tables'!$C$44,1,IF(DB40='Risk Tables'!$C$43,2,IF(DB40='Risk Tables'!$C$42, 3, IF(DB40='Risk Tables'!$C$41, 4, IF(DB40='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC40='Risk Tables'!$C$44,1,IF(DC40='Risk Tables'!$C$43,2,IF(DC40='Risk Tables'!$C$42, 3, IF(DC40='Risk Tables'!$C$41, 4, IF(DC40='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD40='Risk Tables'!$C$44,1,IF(DD40='Risk Tables'!$C$43,2,IF(DD40='Risk Tables'!$C$42, 3, IF(DD40='Risk Tables'!$C$41, 4, IF(DD40='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE40='Risk Tables'!$C$44,1,IF(DE40='Risk Tables'!$C$43,2,IF(DE40='Risk Tables'!$C$42, 3, IF(DE40='Risk Tables'!$C$41, 4, IF(DE40='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF40='Risk Tables'!$C$44,1,IF(DF40='Risk Tables'!$C$43,2,IF(DF40='Risk Tables'!$C$42, 3, IF(DF40='Risk Tables'!$C$41, 4, IF(DF40='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI40:DW40))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI40:DW40, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD40),\"\",((AD40*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P40,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V40),\"\",((V40*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P40,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO40),\"\",((AO40*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P40,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM40),\"\",((AM40*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P40,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI40),\"\",((AI40*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P40,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF40),\"\",((AF40*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P40,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR40),\"\",((AR40*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P40,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL40),\"\",((BL40*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P40,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM40),\"\",((BM40*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P40,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU40),\"\",((AU40*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P40,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW40),\"\",((AW40*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P40,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK40),\"\",(((BK40)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P40,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A41=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I41,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M41,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A41=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H41,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A41=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H41,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A41=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H41,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A41=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H41,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG41),ISBLANK(AR41)),\"\",IF(AR41<0,'Risk Tables'!$C$46,BG41/AR41)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO41),ISBLANK(AR41)),\"\",IF(AR41<0,'Risk Tables'!$C$46,AO41/AR41)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH41=\"\",ISBLANK(CH41)),\"\",IF(CH41>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH41<=Parameters!$E$4,CH41>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH41<=Parameters!$F$4, CH41>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH41<=Parameters!$G$4, CH41>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI41=\"\",CI41=\"--\",ISBLANK(CI41)),\"\",IF(CI41='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI41>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI41<=Parameters!$E$5,CI41>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI41<=Parameters!$F$5, CI41>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI41<=Parameters!$G$5, CI41>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG41=\"\",CG41=\"--\",ISBLANK(CG41)),\"\",IF(CG41>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG41<=Parameters!$E$6,CG41>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG41<=Parameters!$F$6, CG41>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG41<=Parameters!$G$6, CG41>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY41=\"\",BY41=\"--\",ISBLANK(BY41)),\"\",IF(BY41>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY41<=Parameters!$E$8,BY41>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY41<=Parameters!$F$8, BY41>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY41<=Parameters!$G$8, BY41>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ41=\"\",BZ41=\"--\",ISBLANK(BZ41)),\"\",IF(BZ41>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ41<=Parameters!$E$9,BZ41>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ41<=Parameters!$F$9, BZ41>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ41<=Parameters!$G$9, BZ41>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA41=\"\",CA41=\"--\",ISBLANK(CA41)),\"\",IF(CA41<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA41>=Parameters!$E$10,CA41<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA41>=Parameters!$F$10, CA41<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA41>=Parameters!$G$10, CA41<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB41=\"\",CB41=\"--\",ISBLANK(CB41)),\"\",IF(CB41<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB41>=Parameters!$E$11,CB41<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB41>=Parameters!$F$11, CB41<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB41>=Parameters!$G$11, CB41<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO41=\"\",CO41=\"--\",ISBLANK(CO41)),\"\",IF(CO41<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO41>=Parameters!$E$13,CO41<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO41>=Parameters!$F$13, CO41<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO41>=Parameters!$G$13, CO41<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ41=\"\",CJ41=\"--\",ISBLANK(CJ41)),\"\",IF(CJ41='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ41<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ41>=Parameters!$E$14,CJ41<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ41>=Parameters!$F$14, CJ41<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ41>=Parameters!$G$14, CJ41<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK41=\"\",CK41=\"--\",ISBLANK(CK41)),\"\",IF(AND(CK41<Parameters!$E$15, CK41>=0), 'Risk Tables'!$C$44, IF(AND(CK41>=Parameters!$E$15,CK41<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK41>=Parameters!$F$15, CK41<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK41>=Parameters!$G$15, CK41<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM41=\"\",CM41=\"--\",ISBLANK(CM41)),\"\",IF(CM41>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM41<=Parameters!$E$16,CM41>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM41<=Parameters!$F$16, CM41>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM41<=Parameters!$G$16, CM41>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN41=\"\",CN41=\"--\",ISBLANK(CN41)),\"\",IF(CN41>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN41<=Parameters!$E$17,CN41>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN41<=Parameters!$F$17, CN41>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN41<=Parameters!$G$17, CN41>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL41=\"\",CL41=\"--\",ISBLANK(CL41)),\"\",IF(CL41>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL41<=Parameters!$E$18,CL41>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL41<=Parameters!$F$18, CL41>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL41<=Parameters!$G$18, CL41>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP41=\"\",CP41=\"--\",ISBLANK(CP41)),\"\",IF(CP41<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP41>=Parameters!$E$21,CP41<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP41>=Parameters!$F$21, CP41<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP41>=Parameters!$G$21, CP41<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ41=\"\",CQ41=\"--\",ISBLANK(CQ41)),\"\",IF(CQ41<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ41>=Parameters!$E$22,CQ41<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ41>=Parameters!$F$22, CQ41<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ41>=Parameters!$G$22, CQ41<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR41='Risk Tables'!$C$44,1,IF(CR41='Risk Tables'!$C$43,2,IF(CR41='Risk Tables'!$C$42, 3, IF(CR41='Risk Tables'!$C$41, 4, IF(CR41='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS41='Risk Tables'!$C$44,1,IF(CS41='Risk Tables'!$C$43,2,IF(CS41='Risk Tables'!$C$42, 3, IF(CS41='Risk Tables'!$C$41, 4, IF(CS41='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT41='Risk Tables'!$C$44,1,IF(CT41='Risk Tables'!$C$43,2,IF(CT41='Risk Tables'!$C$42, 3, IF(CT41='Risk Tables'!$C$41, 4, IF(CT41='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV41='Risk Tables'!$C$44,1,IF(CV41='Risk Tables'!$C$43,2,IF(CV41='Risk Tables'!$C$42, 3, IF(CV41='Risk Tables'!$C$41, 4, IF(CV41='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW41='Risk Tables'!$C$44,1,IF(CW41='Risk Tables'!$C$43,2,IF(CW41='Risk Tables'!$C$42, 3, IF(CW41='Risk Tables'!$C$41, 4, IF(CW41='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX41='Risk Tables'!$C$44,1,IF(CX41='Risk Tables'!$C$43,2,IF(CX41='Risk Tables'!$C$42, 3, IF(CX41='Risk Tables'!$C$41, 4, IF(CX41='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY41='Risk Tables'!$C$44,1,IF(CY41='Risk Tables'!$C$43,2,IF(CY41='Risk Tables'!$C$42, 3, IF(CY41='Risk Tables'!$C$41, 4, IF(CY41='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA41='Risk Tables'!$C$44,1,IF(DA41='Risk Tables'!$C$43,2,IF(DA41='Risk Tables'!$C$42, 3, IF(DA41='Risk Tables'!$C$41, 4, IF(DA41='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB41='Risk Tables'!$C$44,1,IF(DB41='Risk Tables'!$C$43,2,IF(DB41='Risk Tables'!$C$42, 3, IF(DB41='Risk Tables'!$C$41, 4, IF(DB41='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC41='Risk Tables'!$C$44,1,IF(DC41='Risk Tables'!$C$43,2,IF(DC41='Risk Tables'!$C$42, 3, IF(DC41='Risk Tables'!$C$41, 4, IF(DC41='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD41='Risk Tables'!$C$44,1,IF(DD41='Risk Tables'!$C$43,2,IF(DD41='Risk Tables'!$C$42, 3, IF(DD41='Risk Tables'!$C$41, 4, IF(DD41='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE41='Risk Tables'!$C$44,1,IF(DE41='Risk Tables'!$C$43,2,IF(DE41='Risk Tables'!$C$42, 3, IF(DE41='Risk Tables'!$C$41, 4, IF(DE41='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF41='Risk Tables'!$C$44,1,IF(DF41='Risk Tables'!$C$43,2,IF(DF41='Risk Tables'!$C$42, 3, IF(DF41='Risk Tables'!$C$41, 4, IF(DF41='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI41:DW41))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI41:DW41, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD41),\"\",((AD41*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P41,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V41),\"\",((V41*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P41,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO41),\"\",((AO41*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P41,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM41),\"\",((AM41*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P41,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI41),\"\",((AI41*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P41,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF41),\"\",((AF41*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P41,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR41),\"\",((AR41*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P41,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL41),\"\",((BL41*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P41,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM41),\"\",((BM41*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P41,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU41),\"\",((AU41*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P41,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW41),\"\",((AW41*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P41,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK41),\"\",(((BK41)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P41,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A42=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I42,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M42,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A42=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H42,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A42=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H42,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A42=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H42,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A42=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H42,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG42),ISBLANK(AR42)),\"\",IF(AR42<0,'Risk Tables'!$C$46,BG42/AR42)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO42),ISBLANK(AR42)),\"\",IF(AR42<0,'Risk Tables'!$C$46,AO42/AR42)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH42=\"\",ISBLANK(CH42)),\"\",IF(CH42>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH42<=Parameters!$E$4,CH42>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH42<=Parameters!$F$4, CH42>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH42<=Parameters!$G$4, CH42>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI42=\"\",CI42=\"--\",ISBLANK(CI42)),\"\",IF(CI42='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI42>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI42<=Parameters!$E$5,CI42>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI42<=Parameters!$F$5, CI42>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI42<=Parameters!$G$5, CI42>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG42=\"\",CG42=\"--\",ISBLANK(CG42)),\"\",IF(CG42>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG42<=Parameters!$E$6,CG42>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG42<=Parameters!$F$6, CG42>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG42<=Parameters!$G$6, CG42>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY42=\"\",BY42=\"--\",ISBLANK(BY42)),\"\",IF(BY42>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY42<=Parameters!$E$8,BY42>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY42<=Parameters!$F$8, BY42>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY42<=Parameters!$G$8, BY42>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ42=\"\",BZ42=\"--\",ISBLANK(BZ42)),\"\",IF(BZ42>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ42<=Parameters!$E$9,BZ42>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ42<=Parameters!$F$9, BZ42>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ42<=Parameters!$G$9, BZ42>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA42=\"\",CA42=\"--\",ISBLANK(CA42)),\"\",IF(CA42<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA42>=Parameters!$E$10,CA42<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA42>=Parameters!$F$10, CA42<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA42>=Parameters!$G$10, CA42<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB42=\"\",CB42=\"--\",ISBLANK(CB42)),\"\",IF(CB42<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB42>=Parameters!$E$11,CB42<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB42>=Parameters!$F$11, CB42<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB42>=Parameters!$G$11, CB42<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO42=\"\",CO42=\"--\",ISBLANK(CO42)),\"\",IF(CO42<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO42>=Parameters!$E$13,CO42<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO42>=Parameters!$F$13, CO42<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO42>=Parameters!$G$13, CO42<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ42=\"\",CJ42=\"--\",ISBLANK(CJ42)),\"\",IF(CJ42='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ42<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ42>=Parameters!$E$14,CJ42<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ42>=Parameters!$F$14, CJ42<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ42>=Parameters!$G$14, CJ42<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK42=\"\",CK42=\"--\",ISBLANK(CK42)),\"\",IF(AND(CK42<Parameters!$E$15, CK42>=0), 'Risk Tables'!$C$44, IF(AND(CK42>=Parameters!$E$15,CK42<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK42>=Parameters!$F$15, CK42<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK42>=Parameters!$G$15, CK42<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM42=\"\",CM42=\"--\",ISBLANK(CM42)),\"\",IF(CM42>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM42<=Parameters!$E$16,CM42>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM42<=Parameters!$F$16, CM42>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM42<=Parameters!$G$16, CM42>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN42=\"\",CN42=\"--\",ISBLANK(CN42)),\"\",IF(CN42>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN42<=Parameters!$E$17,CN42>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN42<=Parameters!$F$17, CN42>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN42<=Parameters!$G$17, CN42>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL42=\"\",CL42=\"--\",ISBLANK(CL42)),\"\",IF(CL42>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL42<=Parameters!$E$18,CL42>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL42<=Parameters!$F$18, CL42>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL42<=Parameters!$G$18, CL42>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP42=\"\",CP42=\"--\",ISBLANK(CP42)),\"\",IF(CP42<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP42>=Parameters!$E$21,CP42<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP42>=Parameters!$F$21, CP42<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP42>=Parameters!$G$21, CP42<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ42=\"\",CQ42=\"--\",ISBLANK(CQ42)),\"\",IF(CQ42<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ42>=Parameters!$E$22,CQ42<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ42>=Parameters!$F$22, CQ42<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ42>=Parameters!$G$22, CQ42<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR42='Risk Tables'!$C$44,1,IF(CR42='Risk Tables'!$C$43,2,IF(CR42='Risk Tables'!$C$42, 3, IF(CR42='Risk Tables'!$C$41, 4, IF(CR42='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS42='Risk Tables'!$C$44,1,IF(CS42='Risk Tables'!$C$43,2,IF(CS42='Risk Tables'!$C$42, 3, IF(CS42='Risk Tables'!$C$41, 4, IF(CS42='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT42='Risk Tables'!$C$44,1,IF(CT42='Risk Tables'!$C$43,2,IF(CT42='Risk Tables'!$C$42, 3, IF(CT42='Risk Tables'!$C$41, 4, IF(CT42='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV42='Risk Tables'!$C$44,1,IF(CV42='Risk Tables'!$C$43,2,IF(CV42='Risk Tables'!$C$42, 3, IF(CV42='Risk Tables'!$C$41, 4, IF(CV42='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW42='Risk Tables'!$C$44,1,IF(CW42='Risk Tables'!$C$43,2,IF(CW42='Risk Tables'!$C$42, 3, IF(CW42='Risk Tables'!$C$41, 4, IF(CW42='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX42='Risk Tables'!$C$44,1,IF(CX42='Risk Tables'!$C$43,2,IF(CX42='Risk Tables'!$C$42, 3, IF(CX42='Risk Tables'!$C$41, 4, IF(CX42='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY42='Risk Tables'!$C$44,1,IF(CY42='Risk Tables'!$C$43,2,IF(CY42='Risk Tables'!$C$42, 3, IF(CY42='Risk Tables'!$C$41, 4, IF(CY42='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA42='Risk Tables'!$C$44,1,IF(DA42='Risk Tables'!$C$43,2,IF(DA42='Risk Tables'!$C$42, 3, IF(DA42='Risk Tables'!$C$41, 4, IF(DA42='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB42='Risk Tables'!$C$44,1,IF(DB42='Risk Tables'!$C$43,2,IF(DB42='Risk Tables'!$C$42, 3, IF(DB42='Risk Tables'!$C$41, 4, IF(DB42='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC42='Risk Tables'!$C$44,1,IF(DC42='Risk Tables'!$C$43,2,IF(DC42='Risk Tables'!$C$42, 3, IF(DC42='Risk Tables'!$C$41, 4, IF(DC42='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD42='Risk Tables'!$C$44,1,IF(DD42='Risk Tables'!$C$43,2,IF(DD42='Risk Tables'!$C$42, 3, IF(DD42='Risk Tables'!$C$41, 4, IF(DD42='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE42='Risk Tables'!$C$44,1,IF(DE42='Risk Tables'!$C$43,2,IF(DE42='Risk Tables'!$C$42, 3, IF(DE42='Risk Tables'!$C$41, 4, IF(DE42='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF42='Risk Tables'!$C$44,1,IF(DF42='Risk Tables'!$C$43,2,IF(DF42='Risk Tables'!$C$42, 3, IF(DF42='Risk Tables'!$C$41, 4, IF(DF42='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI42:DW42))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI42:DW42, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD42),\"\",((AD42*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P42,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V42),\"\",((V42*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P42,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO42),\"\",((AO42*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P42,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM42),\"\",((AM42*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P42,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI42),\"\",((AI42*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P42,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF42),\"\",((AF42*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P42,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR42),\"\",((AR42*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P42,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL42),\"\",((BL42*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P42,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM42),\"\",((BM42*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P42,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU42),\"\",((AU42*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P42,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW42),\"\",((AW42*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P42,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK42),\"\",(((BK42)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P42,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A43=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I43,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M43,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A43=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H43,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A43=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H43,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A43=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H43,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A43=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H43,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG43),ISBLANK(AR43)),\"\",IF(AR43<0,'Risk Tables'!$C$46,BG43/AR43)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO43),ISBLANK(AR43)),\"\",IF(AR43<0,'Risk Tables'!$C$46,AO43/AR43)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH43=\"\",ISBLANK(CH43)),\"\",IF(CH43>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH43<=Parameters!$E$4,CH43>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH43<=Parameters!$F$4, CH43>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH43<=Parameters!$G$4, CH43>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI43=\"\",CI43=\"--\",ISBLANK(CI43)),\"\",IF(CI43='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI43>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI43<=Parameters!$E$5,CI43>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI43<=Parameters!$F$5, CI43>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI43<=Parameters!$G$5, CI43>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG43=\"\",CG43=\"--\",ISBLANK(CG43)),\"\",IF(CG43>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG43<=Parameters!$E$6,CG43>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG43<=Parameters!$F$6, CG43>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG43<=Parameters!$G$6, CG43>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY43=\"\",BY43=\"--\",ISBLANK(BY43)),\"\",IF(BY43>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY43<=Parameters!$E$8,BY43>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY43<=Parameters!$F$8, BY43>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY43<=Parameters!$G$8, BY43>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ43=\"\",BZ43=\"--\",ISBLANK(BZ43)),\"\",IF(BZ43>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ43<=Parameters!$E$9,BZ43>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ43<=Parameters!$F$9, BZ43>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ43<=Parameters!$G$9, BZ43>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA43=\"\",CA43=\"--\",ISBLANK(CA43)),\"\",IF(CA43<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA43>=Parameters!$E$10,CA43<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA43>=Parameters!$F$10, CA43<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA43>=Parameters!$G$10, CA43<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB43=\"\",CB43=\"--\",ISBLANK(CB43)),\"\",IF(CB43<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB43>=Parameters!$E$11,CB43<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB43>=Parameters!$F$11, CB43<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB43>=Parameters!$G$11, CB43<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO43=\"\",CO43=\"--\",ISBLANK(CO43)),\"\",IF(CO43<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO43>=Parameters!$E$13,CO43<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO43>=Parameters!$F$13, CO43<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO43>=Parameters!$G$13, CO43<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ43=\"\",CJ43=\"--\",ISBLANK(CJ43)),\"\",IF(CJ43='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ43<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ43>=Parameters!$E$14,CJ43<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ43>=Parameters!$F$14, CJ43<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ43>=Parameters!$G$14, CJ43<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK43=\"\",CK43=\"--\",ISBLANK(CK43)),\"\",IF(AND(CK43<Parameters!$E$15, CK43>=0), 'Risk Tables'!$C$44, IF(AND(CK43>=Parameters!$E$15,CK43<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK43>=Parameters!$F$15, CK43<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK43>=Parameters!$G$15, CK43<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM43=\"\",CM43=\"--\",ISBLANK(CM43)),\"\",IF(CM43>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM43<=Parameters!$E$16,CM43>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM43<=Parameters!$F$16, CM43>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM43<=Parameters!$G$16, CM43>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN43=\"\",CN43=\"--\",ISBLANK(CN43)),\"\",IF(CN43>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN43<=Parameters!$E$17,CN43>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN43<=Parameters!$F$17, CN43>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN43<=Parameters!$G$17, CN43>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL43=\"\",CL43=\"--\",ISBLANK(CL43)),\"\",IF(CL43>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL43<=Parameters!$E$18,CL43>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL43<=Parameters!$F$18, CL43>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL43<=Parameters!$G$18, CL43>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP43=\"\",CP43=\"--\",ISBLANK(CP43)),\"\",IF(CP43<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP43>=Parameters!$E$21,CP43<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP43>=Parameters!$F$21, CP43<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP43>=Parameters!$G$21, CP43<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ43=\"\",CQ43=\"--\",ISBLANK(CQ43)),\"\",IF(CQ43<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ43>=Parameters!$E$22,CQ43<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ43>=Parameters!$F$22, CQ43<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ43>=Parameters!$G$22, CQ43<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR43='Risk Tables'!$C$44,1,IF(CR43='Risk Tables'!$C$43,2,IF(CR43='Risk Tables'!$C$42, 3, IF(CR43='Risk Tables'!$C$41, 4, IF(CR43='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS43='Risk Tables'!$C$44,1,IF(CS43='Risk Tables'!$C$43,2,IF(CS43='Risk Tables'!$C$42, 3, IF(CS43='Risk Tables'!$C$41, 4, IF(CS43='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT43='Risk Tables'!$C$44,1,IF(CT43='Risk Tables'!$C$43,2,IF(CT43='Risk Tables'!$C$42, 3, IF(CT43='Risk Tables'!$C$41, 4, IF(CT43='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV43='Risk Tables'!$C$44,1,IF(CV43='Risk Tables'!$C$43,2,IF(CV43='Risk Tables'!$C$42, 3, IF(CV43='Risk Tables'!$C$41, 4, IF(CV43='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW43='Risk Tables'!$C$44,1,IF(CW43='Risk Tables'!$C$43,2,IF(CW43='Risk Tables'!$C$42, 3, IF(CW43='Risk Tables'!$C$41, 4, IF(CW43='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX43='Risk Tables'!$C$44,1,IF(CX43='Risk Tables'!$C$43,2,IF(CX43='Risk Tables'!$C$42, 3, IF(CX43='Risk Tables'!$C$41, 4, IF(CX43='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY43='Risk Tables'!$C$44,1,IF(CY43='Risk Tables'!$C$43,2,IF(CY43='Risk Tables'!$C$42, 3, IF(CY43='Risk Tables'!$C$41, 4, IF(CY43='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA43='Risk Tables'!$C$44,1,IF(DA43='Risk Tables'!$C$43,2,IF(DA43='Risk Tables'!$C$42, 3, IF(DA43='Risk Tables'!$C$41, 4, IF(DA43='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB43='Risk Tables'!$C$44,1,IF(DB43='Risk Tables'!$C$43,2,IF(DB43='Risk Tables'!$C$42, 3, IF(DB43='Risk Tables'!$C$41, 4, IF(DB43='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC43='Risk Tables'!$C$44,1,IF(DC43='Risk Tables'!$C$43,2,IF(DC43='Risk Tables'!$C$42, 3, IF(DC43='Risk Tables'!$C$41, 4, IF(DC43='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD43='Risk Tables'!$C$44,1,IF(DD43='Risk Tables'!$C$43,2,IF(DD43='Risk Tables'!$C$42, 3, IF(DD43='Risk Tables'!$C$41, 4, IF(DD43='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE43='Risk Tables'!$C$44,1,IF(DE43='Risk Tables'!$C$43,2,IF(DE43='Risk Tables'!$C$42, 3, IF(DE43='Risk Tables'!$C$41, 4, IF(DE43='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF43='Risk Tables'!$C$44,1,IF(DF43='Risk Tables'!$C$43,2,IF(DF43='Risk Tables'!$C$42, 3, IF(DF43='Risk Tables'!$C$41, 4, IF(DF43='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI43:DW43))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI43:DW43, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD43),\"\",((AD43*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P43,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V43),\"\",((V43*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P43,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO43),\"\",((AO43*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P43,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM43),\"\",((AM43*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P43,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI43),\"\",((AI43*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P43,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF43),\"\",((AF43*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P43,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR43),\"\",((AR43*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P43,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL43),\"\",((BL43*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P43,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM43),\"\",((BM43*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P43,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU43),\"\",((AU43*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P43,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW43),\"\",((AW43*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P43,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK43),\"\",(((BK43)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P43,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A44=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I44,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M44,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A44=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H44,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A44=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H44,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A44=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H44,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A44=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H44,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG44),ISBLANK(AR44)),\"\",IF(AR44<0,'Risk Tables'!$C$46,BG44/AR44)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO44),ISBLANK(AR44)),\"\",IF(AR44<0,'Risk Tables'!$C$46,AO44/AR44)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH44=\"\",ISBLANK(CH44)),\"\",IF(CH44>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH44<=Parameters!$E$4,CH44>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH44<=Parameters!$F$4, CH44>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH44<=Parameters!$G$4, CH44>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI44=\"\",CI44=\"--\",ISBLANK(CI44)),\"\",IF(CI44='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI44>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI44<=Parameters!$E$5,CI44>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI44<=Parameters!$F$5, CI44>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI44<=Parameters!$G$5, CI44>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG44=\"\",CG44=\"--\",ISBLANK(CG44)),\"\",IF(CG44>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG44<=Parameters!$E$6,CG44>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG44<=Parameters!$F$6, CG44>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG44<=Parameters!$G$6, CG44>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY44=\"\",BY44=\"--\",ISBLANK(BY44)),\"\",IF(BY44>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY44<=Parameters!$E$8,BY44>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY44<=Parameters!$F$8, BY44>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY44<=Parameters!$G$8, BY44>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ44=\"\",BZ44=\"--\",ISBLANK(BZ44)),\"\",IF(BZ44>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ44<=Parameters!$E$9,BZ44>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ44<=Parameters!$F$9, BZ44>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ44<=Parameters!$G$9, BZ44>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA44=\"\",CA44=\"--\",ISBLANK(CA44)),\"\",IF(CA44<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA44>=Parameters!$E$10,CA44<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA44>=Parameters!$F$10, CA44<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA44>=Parameters!$G$10, CA44<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB44=\"\",CB44=\"--\",ISBLANK(CB44)),\"\",IF(CB44<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB44>=Parameters!$E$11,CB44<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB44>=Parameters!$F$11, CB44<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB44>=Parameters!$G$11, CB44<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO44=\"\",CO44=\"--\",ISBLANK(CO44)),\"\",IF(CO44<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO44>=Parameters!$E$13,CO44<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO44>=Parameters!$F$13, CO44<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO44>=Parameters!$G$13, CO44<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ44=\"\",CJ44=\"--\",ISBLANK(CJ44)),\"\",IF(CJ44='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ44<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ44>=Parameters!$E$14,CJ44<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ44>=Parameters!$F$14, CJ44<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ44>=Parameters!$G$14, CJ44<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK44=\"\",CK44=\"--\",ISBLANK(CK44)),\"\",IF(AND(CK44<Parameters!$E$15, CK44>=0), 'Risk Tables'!$C$44, IF(AND(CK44>=Parameters!$E$15,CK44<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK44>=Parameters!$F$15, CK44<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK44>=Parameters!$G$15, CK44<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM44=\"\",CM44=\"--\",ISBLANK(CM44)),\"\",IF(CM44>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM44<=Parameters!$E$16,CM44>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM44<=Parameters!$F$16, CM44>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM44<=Parameters!$G$16, CM44>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN44=\"\",CN44=\"--\",ISBLANK(CN44)),\"\",IF(CN44>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN44<=Parameters!$E$17,CN44>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN44<=Parameters!$F$17, CN44>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN44<=Parameters!$G$17, CN44>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL44=\"\",CL44=\"--\",ISBLANK(CL44)),\"\",IF(CL44>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL44<=Parameters!$E$18,CL44>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL44<=Parameters!$F$18, CL44>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL44<=Parameters!$G$18, CL44>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP44=\"\",CP44=\"--\",ISBLANK(CP44)),\"\",IF(CP44<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP44>=Parameters!$E$21,CP44<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP44>=Parameters!$F$21, CP44<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP44>=Parameters!$G$21, CP44<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ44=\"\",CQ44=\"--\",ISBLANK(CQ44)),\"\",IF(CQ44<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ44>=Parameters!$E$22,CQ44<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ44>=Parameters!$F$22, CQ44<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ44>=Parameters!$G$22, CQ44<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR44='Risk Tables'!$C$44,1,IF(CR44='Risk Tables'!$C$43,2,IF(CR44='Risk Tables'!$C$42, 3, IF(CR44='Risk Tables'!$C$41, 4, IF(CR44='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS44='Risk Tables'!$C$44,1,IF(CS44='Risk Tables'!$C$43,2,IF(CS44='Risk Tables'!$C$42, 3, IF(CS44='Risk Tables'!$C$41, 4, IF(CS44='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT44='Risk Tables'!$C$44,1,IF(CT44='Risk Tables'!$C$43,2,IF(CT44='Risk Tables'!$C$42, 3, IF(CT44='Risk Tables'!$C$41, 4, IF(CT44='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV44='Risk Tables'!$C$44,1,IF(CV44='Risk Tables'!$C$43,2,IF(CV44='Risk Tables'!$C$42, 3, IF(CV44='Risk Tables'!$C$41, 4, IF(CV44='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW44='Risk Tables'!$C$44,1,IF(CW44='Risk Tables'!$C$43,2,IF(CW44='Risk Tables'!$C$42, 3, IF(CW44='Risk Tables'!$C$41, 4, IF(CW44='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX44='Risk Tables'!$C$44,1,IF(CX44='Risk Tables'!$C$43,2,IF(CX44='Risk Tables'!$C$42, 3, IF(CX44='Risk Tables'!$C$41, 4, IF(CX44='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY44='Risk Tables'!$C$44,1,IF(CY44='Risk Tables'!$C$43,2,IF(CY44='Risk Tables'!$C$42, 3, IF(CY44='Risk Tables'!$C$41, 4, IF(CY44='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA44='Risk Tables'!$C$44,1,IF(DA44='Risk Tables'!$C$43,2,IF(DA44='Risk Tables'!$C$42, 3, IF(DA44='Risk Tables'!$C$41, 4, IF(DA44='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB44='Risk Tables'!$C$44,1,IF(DB44='Risk Tables'!$C$43,2,IF(DB44='Risk Tables'!$C$42, 3, IF(DB44='Risk Tables'!$C$41, 4, IF(DB44='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC44='Risk Tables'!$C$44,1,IF(DC44='Risk Tables'!$C$43,2,IF(DC44='Risk Tables'!$C$42, 3, IF(DC44='Risk Tables'!$C$41, 4, IF(DC44='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD44='Risk Tables'!$C$44,1,IF(DD44='Risk Tables'!$C$43,2,IF(DD44='Risk Tables'!$C$42, 3, IF(DD44='Risk Tables'!$C$41, 4, IF(DD44='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE44='Risk Tables'!$C$44,1,IF(DE44='Risk Tables'!$C$43,2,IF(DE44='Risk Tables'!$C$42, 3, IF(DE44='Risk Tables'!$C$41, 4, IF(DE44='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF44='Risk Tables'!$C$44,1,IF(DF44='Risk Tables'!$C$43,2,IF(DF44='Risk Tables'!$C$42, 3, IF(DF44='Risk Tables'!$C$41, 4, IF(DF44='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI44:DW44))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI44:DW44, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD44),\"\",((AD44*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P44,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V44),\"\",((V44*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P44,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO44),\"\",((AO44*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P44,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM44),\"\",((AM44*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P44,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI44),\"\",((AI44*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P44,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF44),\"\",((AF44*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P44,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR44),\"\",((AR44*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P44,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL44),\"\",((BL44*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P44,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM44),\"\",((BM44*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P44,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU44),\"\",((AU44*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P44,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW44),\"\",((AW44*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P44,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK44),\"\",(((BK44)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P44,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A45=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I45,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M45,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A45=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H45,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A45=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H45,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A45=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H45,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A45=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H45,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG45),ISBLANK(AR45)),\"\",IF(AR45<0,'Risk Tables'!$C$46,BG45/AR45)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO45),ISBLANK(AR45)),\"\",IF(AR45<0,'Risk Tables'!$C$46,AO45/AR45)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH45=\"\",ISBLANK(CH45)),\"\",IF(CH45>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH45<=Parameters!$E$4,CH45>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH45<=Parameters!$F$4, CH45>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH45<=Parameters!$G$4, CH45>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI45=\"\",CI45=\"--\",ISBLANK(CI45)),\"\",IF(CI45='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI45>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI45<=Parameters!$E$5,CI45>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI45<=Parameters!$F$5, CI45>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI45<=Parameters!$G$5, CI45>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG45=\"\",CG45=\"--\",ISBLANK(CG45)),\"\",IF(CG45>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG45<=Parameters!$E$6,CG45>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG45<=Parameters!$F$6, CG45>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG45<=Parameters!$G$6, CG45>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY45=\"\",BY45=\"--\",ISBLANK(BY45)),\"\",IF(BY45>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY45<=Parameters!$E$8,BY45>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY45<=Parameters!$F$8, BY45>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY45<=Parameters!$G$8, BY45>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ45=\"\",BZ45=\"--\",ISBLANK(BZ45)),\"\",IF(BZ45>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ45<=Parameters!$E$9,BZ45>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ45<=Parameters!$F$9, BZ45>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ45<=Parameters!$G$9, BZ45>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA45=\"\",CA45=\"--\",ISBLANK(CA45)),\"\",IF(CA45<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA45>=Parameters!$E$10,CA45<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA45>=Parameters!$F$10, CA45<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA45>=Parameters!$G$10, CA45<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB45=\"\",CB45=\"--\",ISBLANK(CB45)),\"\",IF(CB45<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB45>=Parameters!$E$11,CB45<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB45>=Parameters!$F$11, CB45<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB45>=Parameters!$G$11, CB45<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO45=\"\",CO45=\"--\",ISBLANK(CO45)),\"\",IF(CO45<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO45>=Parameters!$E$13,CO45<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO45>=Parameters!$F$13, CO45<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO45>=Parameters!$G$13, CO45<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ45=\"\",CJ45=\"--\",ISBLANK(CJ45)),\"\",IF(CJ45='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ45<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ45>=Parameters!$E$14,CJ45<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ45>=Parameters!$F$14, CJ45<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ45>=Parameters!$G$14, CJ45<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK45=\"\",CK45=\"--\",ISBLANK(CK45)),\"\",IF(AND(CK45<Parameters!$E$15, CK45>=0), 'Risk Tables'!$C$44, IF(AND(CK45>=Parameters!$E$15,CK45<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK45>=Parameters!$F$15, CK45<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK45>=Parameters!$G$15, CK45<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM45=\"\",CM45=\"--\",ISBLANK(CM45)),\"\",IF(CM45>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM45<=Parameters!$E$16,CM45>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM45<=Parameters!$F$16, CM45>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM45<=Parameters!$G$16, CM45>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN45=\"\",CN45=\"--\",ISBLANK(CN45)),\"\",IF(CN45>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN45<=Parameters!$E$17,CN45>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN45<=Parameters!$F$17, CN45>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN45<=Parameters!$G$17, CN45>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL45=\"\",CL45=\"--\",ISBLANK(CL45)),\"\",IF(CL45>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL45<=Parameters!$E$18,CL45>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL45<=Parameters!$F$18, CL45>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL45<=Parameters!$G$18, CL45>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP45=\"\",CP45=\"--\",ISBLANK(CP45)),\"\",IF(CP45<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP45>=Parameters!$E$21,CP45<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP45>=Parameters!$F$21, CP45<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP45>=Parameters!$G$21, CP45<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ45=\"\",CQ45=\"--\",ISBLANK(CQ45)),\"\",IF(CQ45<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ45>=Parameters!$E$22,CQ45<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ45>=Parameters!$F$22, CQ45<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ45>=Parameters!$G$22, CQ45<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR45='Risk Tables'!$C$44,1,IF(CR45='Risk Tables'!$C$43,2,IF(CR45='Risk Tables'!$C$42, 3, IF(CR45='Risk Tables'!$C$41, 4, IF(CR45='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS45='Risk Tables'!$C$44,1,IF(CS45='Risk Tables'!$C$43,2,IF(CS45='Risk Tables'!$C$42, 3, IF(CS45='Risk Tables'!$C$41, 4, IF(CS45='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT45='Risk Tables'!$C$44,1,IF(CT45='Risk Tables'!$C$43,2,IF(CT45='Risk Tables'!$C$42, 3, IF(CT45='Risk Tables'!$C$41, 4, IF(CT45='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV45='Risk Tables'!$C$44,1,IF(CV45='Risk Tables'!$C$43,2,IF(CV45='Risk Tables'!$C$42, 3, IF(CV45='Risk Tables'!$C$41, 4, IF(CV45='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW45='Risk Tables'!$C$44,1,IF(CW45='Risk Tables'!$C$43,2,IF(CW45='Risk Tables'!$C$42, 3, IF(CW45='Risk Tables'!$C$41, 4, IF(CW45='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX45='Risk Tables'!$C$44,1,IF(CX45='Risk Tables'!$C$43,2,IF(CX45='Risk Tables'!$C$42, 3, IF(CX45='Risk Tables'!$C$41, 4, IF(CX45='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY45='Risk Tables'!$C$44,1,IF(CY45='Risk Tables'!$C$43,2,IF(CY45='Risk Tables'!$C$42, 3, IF(CY45='Risk Tables'!$C$41, 4, IF(CY45='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA45='Risk Tables'!$C$44,1,IF(DA45='Risk Tables'!$C$43,2,IF(DA45='Risk Tables'!$C$42, 3, IF(DA45='Risk Tables'!$C$41, 4, IF(DA45='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB45='Risk Tables'!$C$44,1,IF(DB45='Risk Tables'!$C$43,2,IF(DB45='Risk Tables'!$C$42, 3, IF(DB45='Risk Tables'!$C$41, 4, IF(DB45='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC45='Risk Tables'!$C$44,1,IF(DC45='Risk Tables'!$C$43,2,IF(DC45='Risk Tables'!$C$42, 3, IF(DC45='Risk Tables'!$C$41, 4, IF(DC45='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD45='Risk Tables'!$C$44,1,IF(DD45='Risk Tables'!$C$43,2,IF(DD45='Risk Tables'!$C$42, 3, IF(DD45='Risk Tables'!$C$41, 4, IF(DD45='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE45='Risk Tables'!$C$44,1,IF(DE45='Risk Tables'!$C$43,2,IF(DE45='Risk Tables'!$C$42, 3, IF(DE45='Risk Tables'!$C$41, 4, IF(DE45='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF45='Risk Tables'!$C$44,1,IF(DF45='Risk Tables'!$C$43,2,IF(DF45='Risk Tables'!$C$42, 3, IF(DF45='Risk Tables'!$C$41, 4, IF(DF45='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI45:DW45))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI45:DW45, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD45),\"\",((AD45*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P45,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V45),\"\",((V45*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P45,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO45),\"\",((AO45*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P45,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM45),\"\",((AM45*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P45,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI45),\"\",((AI45*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P45,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF45),\"\",((AF45*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P45,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR45),\"\",((AR45*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P45,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL45),\"\",((BL45*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P45,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM45),\"\",((BM45*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P45,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU45),\"\",((AU45*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P45,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW45),\"\",((AW45*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P45,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK45),\"\",(((BK45)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P45,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A46=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I46,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M46,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A46=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H46,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A46=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H46,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A46=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H46,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A46=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H46,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG46),ISBLANK(AR46)),\"\",IF(AR46<0,'Risk Tables'!$C$46,BG46/AR46)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO46),ISBLANK(AR46)),\"\",IF(AR46<0,'Risk Tables'!$C$46,AO46/AR46)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH46=\"\",ISBLANK(CH46)),\"\",IF(CH46>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH46<=Parameters!$E$4,CH46>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH46<=Parameters!$F$4, CH46>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH46<=Parameters!$G$4, CH46>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI46=\"\",CI46=\"--\",ISBLANK(CI46)),\"\",IF(CI46='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI46>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI46<=Parameters!$E$5,CI46>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI46<=Parameters!$F$5, CI46>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI46<=Parameters!$G$5, CI46>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG46=\"\",CG46=\"--\",ISBLANK(CG46)),\"\",IF(CG46>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG46<=Parameters!$E$6,CG46>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG46<=Parameters!$F$6, CG46>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG46<=Parameters!$G$6, CG46>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY46=\"\",BY46=\"--\",ISBLANK(BY46)),\"\",IF(BY46>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY46<=Parameters!$E$8,BY46>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY46<=Parameters!$F$8, BY46>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY46<=Parameters!$G$8, BY46>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ46=\"\",BZ46=\"--\",ISBLANK(BZ46)),\"\",IF(BZ46>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ46<=Parameters!$E$9,BZ46>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ46<=Parameters!$F$9, BZ46>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ46<=Parameters!$G$9, BZ46>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA46=\"\",CA46=\"--\",ISBLANK(CA46)),\"\",IF(CA46<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA46>=Parameters!$E$10,CA46<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA46>=Parameters!$F$10, CA46<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA46>=Parameters!$G$10, CA46<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB46=\"\",CB46=\"--\",ISBLANK(CB46)),\"\",IF(CB46<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB46>=Parameters!$E$11,CB46<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB46>=Parameters!$F$11, CB46<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB46>=Parameters!$G$11, CB46<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO46=\"\",CO46=\"--\",ISBLANK(CO46)),\"\",IF(CO46<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO46>=Parameters!$E$13,CO46<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO46>=Parameters!$F$13, CO46<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO46>=Parameters!$G$13, CO46<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ46=\"\",CJ46=\"--\",ISBLANK(CJ46)),\"\",IF(CJ46='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ46<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ46>=Parameters!$E$14,CJ46<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ46>=Parameters!$F$14, CJ46<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ46>=Parameters!$G$14, CJ46<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK46=\"\",CK46=\"--\",ISBLANK(CK46)),\"\",IF(AND(CK46<Parameters!$E$15, CK46>=0), 'Risk Tables'!$C$44, IF(AND(CK46>=Parameters!$E$15,CK46<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK46>=Parameters!$F$15, CK46<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK46>=Parameters!$G$15, CK46<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM46=\"\",CM46=\"--\",ISBLANK(CM46)),\"\",IF(CM46>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM46<=Parameters!$E$16,CM46>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM46<=Parameters!$F$16, CM46>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM46<=Parameters!$G$16, CM46>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN46=\"\",CN46=\"--\",ISBLANK(CN46)),\"\",IF(CN46>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN46<=Parameters!$E$17,CN46>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN46<=Parameters!$F$17, CN46>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN46<=Parameters!$G$17, CN46>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL46=\"\",CL46=\"--\",ISBLANK(CL46)),\"\",IF(CL46>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL46<=Parameters!$E$18,CL46>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL46<=Parameters!$F$18, CL46>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL46<=Parameters!$G$18, CL46>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP46=\"\",CP46=\"--\",ISBLANK(CP46)),\"\",IF(CP46<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP46>=Parameters!$E$21,CP46<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP46>=Parameters!$F$21, CP46<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP46>=Parameters!$G$21, CP46<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ46=\"\",CQ46=\"--\",ISBLANK(CQ46)),\"\",IF(CQ46<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ46>=Parameters!$E$22,CQ46<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ46>=Parameters!$F$22, CQ46<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ46>=Parameters!$G$22, CQ46<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR46='Risk Tables'!$C$44,1,IF(CR46='Risk Tables'!$C$43,2,IF(CR46='Risk Tables'!$C$42, 3, IF(CR46='Risk Tables'!$C$41, 4, IF(CR46='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS46='Risk Tables'!$C$44,1,IF(CS46='Risk Tables'!$C$43,2,IF(CS46='Risk Tables'!$C$42, 3, IF(CS46='Risk Tables'!$C$41, 4, IF(CS46='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT46='Risk Tables'!$C$44,1,IF(CT46='Risk Tables'!$C$43,2,IF(CT46='Risk Tables'!$C$42, 3, IF(CT46='Risk Tables'!$C$41, 4, IF(CT46='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV46='Risk Tables'!$C$44,1,IF(CV46='Risk Tables'!$C$43,2,IF(CV46='Risk Tables'!$C$42, 3, IF(CV46='Risk Tables'!$C$41, 4, IF(CV46='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW46='Risk Tables'!$C$44,1,IF(CW46='Risk Tables'!$C$43,2,IF(CW46='Risk Tables'!$C$42, 3, IF(CW46='Risk Tables'!$C$41, 4, IF(CW46='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX46='Risk Tables'!$C$44,1,IF(CX46='Risk Tables'!$C$43,2,IF(CX46='Risk Tables'!$C$42, 3, IF(CX46='Risk Tables'!$C$41, 4, IF(CX46='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY46='Risk Tables'!$C$44,1,IF(CY46='Risk Tables'!$C$43,2,IF(CY46='Risk Tables'!$C$42, 3, IF(CY46='Risk Tables'!$C$41, 4, IF(CY46='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA46='Risk Tables'!$C$44,1,IF(DA46='Risk Tables'!$C$43,2,IF(DA46='Risk Tables'!$C$42, 3, IF(DA46='Risk Tables'!$C$41, 4, IF(DA46='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB46='Risk Tables'!$C$44,1,IF(DB46='Risk Tables'!$C$43,2,IF(DB46='Risk Tables'!$C$42, 3, IF(DB46='Risk Tables'!$C$41, 4, IF(DB46='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC46='Risk Tables'!$C$44,1,IF(DC46='Risk Tables'!$C$43,2,IF(DC46='Risk Tables'!$C$42, 3, IF(DC46='Risk Tables'!$C$41, 4, IF(DC46='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD46='Risk Tables'!$C$44,1,IF(DD46='Risk Tables'!$C$43,2,IF(DD46='Risk Tables'!$C$42, 3, IF(DD46='Risk Tables'!$C$41, 4, IF(DD46='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE46='Risk Tables'!$C$44,1,IF(DE46='Risk Tables'!$C$43,2,IF(DE46='Risk Tables'!$C$42, 3, IF(DE46='Risk Tables'!$C$41, 4, IF(DE46='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF46='Risk Tables'!$C$44,1,IF(DF46='Risk Tables'!$C$43,2,IF(DF46='Risk Tables'!$C$42, 3, IF(DF46='Risk Tables'!$C$41, 4, IF(DF46='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI46:DW46))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI46:DW46, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD46),\"\",((AD46*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P46,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V46),\"\",((V46*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P46,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO46),\"\",((AO46*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P46,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM46),\"\",((AM46*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P46,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI46),\"\",((AI46*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P46,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF46),\"\",((AF46*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P46,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR46),\"\",((AR46*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P46,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL46),\"\",((BL46*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P46,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM46),\"\",((BM46*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P46,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU46),\"\",((AU46*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P46,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW46),\"\",((AW46*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P46,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK46),\"\",(((BK46)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P46,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A47=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I47,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M47,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A47=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H47,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A47=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H47,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A47=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H47,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A47=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H47,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG47),ISBLANK(AR47)),\"\",IF(AR47<0,'Risk Tables'!$C$46,BG47/AR47)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO47),ISBLANK(AR47)),\"\",IF(AR47<0,'Risk Tables'!$C$46,AO47/AR47)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH47=\"\",ISBLANK(CH47)),\"\",IF(CH47>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH47<=Parameters!$E$4,CH47>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH47<=Parameters!$F$4, CH47>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH47<=Parameters!$G$4, CH47>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI47=\"\",CI47=\"--\",ISBLANK(CI47)),\"\",IF(CI47='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI47>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI47<=Parameters!$E$5,CI47>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI47<=Parameters!$F$5, CI47>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI47<=Parameters!$G$5, CI47>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG47=\"\",CG47=\"--\",ISBLANK(CG47)),\"\",IF(CG47>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG47<=Parameters!$E$6,CG47>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG47<=Parameters!$F$6, CG47>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG47<=Parameters!$G$6, CG47>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY47=\"\",BY47=\"--\",ISBLANK(BY47)),\"\",IF(BY47>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY47<=Parameters!$E$8,BY47>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY47<=Parameters!$F$8, BY47>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY47<=Parameters!$G$8, BY47>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ47=\"\",BZ47=\"--\",ISBLANK(BZ47)),\"\",IF(BZ47>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ47<=Parameters!$E$9,BZ47>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ47<=Parameters!$F$9, BZ47>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ47<=Parameters!$G$9, BZ47>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA47=\"\",CA47=\"--\",ISBLANK(CA47)),\"\",IF(CA47<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA47>=Parameters!$E$10,CA47<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA47>=Parameters!$F$10, CA47<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA47>=Parameters!$G$10, CA47<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB47=\"\",CB47=\"--\",ISBLANK(CB47)),\"\",IF(CB47<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB47>=Parameters!$E$11,CB47<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB47>=Parameters!$F$11, CB47<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB47>=Parameters!$G$11, CB47<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO47=\"\",CO47=\"--\",ISBLANK(CO47)),\"\",IF(CO47<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO47>=Parameters!$E$13,CO47<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO47>=Parameters!$F$13, CO47<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO47>=Parameters!$G$13, CO47<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ47=\"\",CJ47=\"--\",ISBLANK(CJ47)),\"\",IF(CJ47='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ47<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ47>=Parameters!$E$14,CJ47<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ47>=Parameters!$F$14, CJ47<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ47>=Parameters!$G$14, CJ47<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK47=\"\",CK47=\"--\",ISBLANK(CK47)),\"\",IF(AND(CK47<Parameters!$E$15, CK47>=0), 'Risk Tables'!$C$44, IF(AND(CK47>=Parameters!$E$15,CK47<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK47>=Parameters!$F$15, CK47<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK47>=Parameters!$G$15, CK47<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM47=\"\",CM47=\"--\",ISBLANK(CM47)),\"\",IF(CM47>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM47<=Parameters!$E$16,CM47>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM47<=Parameters!$F$16, CM47>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM47<=Parameters!$G$16, CM47>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN47=\"\",CN47=\"--\",ISBLANK(CN47)),\"\",IF(CN47>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN47<=Parameters!$E$17,CN47>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN47<=Parameters!$F$17, CN47>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN47<=Parameters!$G$17, CN47>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL47=\"\",CL47=\"--\",ISBLANK(CL47)),\"\",IF(CL47>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL47<=Parameters!$E$18,CL47>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL47<=Parameters!$F$18, CL47>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL47<=Parameters!$G$18, CL47>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP47=\"\",CP47=\"--\",ISBLANK(CP47)),\"\",IF(CP47<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP47>=Parameters!$E$21,CP47<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP47>=Parameters!$F$21, CP47<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP47>=Parameters!$G$21, CP47<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ47=\"\",CQ47=\"--\",ISBLANK(CQ47)),\"\",IF(CQ47<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ47>=Parameters!$E$22,CQ47<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ47>=Parameters!$F$22, CQ47<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ47>=Parameters!$G$22, CQ47<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR47='Risk Tables'!$C$44,1,IF(CR47='Risk Tables'!$C$43,2,IF(CR47='Risk Tables'!$C$42, 3, IF(CR47='Risk Tables'!$C$41, 4, IF(CR47='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS47='Risk Tables'!$C$44,1,IF(CS47='Risk Tables'!$C$43,2,IF(CS47='Risk Tables'!$C$42, 3, IF(CS47='Risk Tables'!$C$41, 4, IF(CS47='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT47='Risk Tables'!$C$44,1,IF(CT47='Risk Tables'!$C$43,2,IF(CT47='Risk Tables'!$C$42, 3, IF(CT47='Risk Tables'!$C$41, 4, IF(CT47='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV47='Risk Tables'!$C$44,1,IF(CV47='Risk Tables'!$C$43,2,IF(CV47='Risk Tables'!$C$42, 3, IF(CV47='Risk Tables'!$C$41, 4, IF(CV47='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW47='Risk Tables'!$C$44,1,IF(CW47='Risk Tables'!$C$43,2,IF(CW47='Risk Tables'!$C$42, 3, IF(CW47='Risk Tables'!$C$41, 4, IF(CW47='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX47='Risk Tables'!$C$44,1,IF(CX47='Risk Tables'!$C$43,2,IF(CX47='Risk Tables'!$C$42, 3, IF(CX47='Risk Tables'!$C$41, 4, IF(CX47='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY47='Risk Tables'!$C$44,1,IF(CY47='Risk Tables'!$C$43,2,IF(CY47='Risk Tables'!$C$42, 3, IF(CY47='Risk Tables'!$C$41, 4, IF(CY47='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA47='Risk Tables'!$C$44,1,IF(DA47='Risk Tables'!$C$43,2,IF(DA47='Risk Tables'!$C$42, 3, IF(DA47='Risk Tables'!$C$41, 4, IF(DA47='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB47='Risk Tables'!$C$44,1,IF(DB47='Risk Tables'!$C$43,2,IF(DB47='Risk Tables'!$C$42, 3, IF(DB47='Risk Tables'!$C$41, 4, IF(DB47='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC47='Risk Tables'!$C$44,1,IF(DC47='Risk Tables'!$C$43,2,IF(DC47='Risk Tables'!$C$42, 3, IF(DC47='Risk Tables'!$C$41, 4, IF(DC47='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD47='Risk Tables'!$C$44,1,IF(DD47='Risk Tables'!$C$43,2,IF(DD47='Risk Tables'!$C$42, 3, IF(DD47='Risk Tables'!$C$41, 4, IF(DD47='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE47='Risk Tables'!$C$44,1,IF(DE47='Risk Tables'!$C$43,2,IF(DE47='Risk Tables'!$C$42, 3, IF(DE47='Risk Tables'!$C$41, 4, IF(DE47='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF47='Risk Tables'!$C$44,1,IF(DF47='Risk Tables'!$C$43,2,IF(DF47='Risk Tables'!$C$42, 3, IF(DF47='Risk Tables'!$C$41, 4, IF(DF47='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI47:DW47))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI47:DW47, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD47),\"\",((AD47*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P47,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V47),\"\",((V47*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P47,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO47),\"\",((AO47*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P47,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM47),\"\",((AM47*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P47,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI47),\"\",((AI47*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P47,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF47),\"\",((AF47*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P47,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR47),\"\",((AR47*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P47,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL47),\"\",((BL47*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P47,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM47),\"\",((BM47*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P47,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU47),\"\",((AU47*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P47,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW47),\"\",((AW47*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P47,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK47),\"\",(((BK47)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P47,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A48=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I48,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M48,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A48=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H48,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A48=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H48,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A48=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H48,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A48=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H48,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG48),ISBLANK(AR48)),\"\",IF(AR48<0,'Risk Tables'!$C$46,BG48/AR48)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO48),ISBLANK(AR48)),\"\",IF(AR48<0,'Risk Tables'!$C$46,AO48/AR48)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH48=\"\",ISBLANK(CH48)),\"\",IF(CH48>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH48<=Parameters!$E$4,CH48>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH48<=Parameters!$F$4, CH48>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH48<=Parameters!$G$4, CH48>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI48=\"\",CI48=\"--\",ISBLANK(CI48)),\"\",IF(CI48='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI48>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI48<=Parameters!$E$5,CI48>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI48<=Parameters!$F$5, CI48>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI48<=Parameters!$G$5, CI48>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG48=\"\",CG48=\"--\",ISBLANK(CG48)),\"\",IF(CG48>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG48<=Parameters!$E$6,CG48>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG48<=Parameters!$F$6, CG48>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG48<=Parameters!$G$6, CG48>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY48=\"\",BY48=\"--\",ISBLANK(BY48)),\"\",IF(BY48>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY48<=Parameters!$E$8,BY48>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY48<=Parameters!$F$8, BY48>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY48<=Parameters!$G$8, BY48>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ48=\"\",BZ48=\"--\",ISBLANK(BZ48)),\"\",IF(BZ48>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ48<=Parameters!$E$9,BZ48>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ48<=Parameters!$F$9, BZ48>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ48<=Parameters!$G$9, BZ48>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA48=\"\",CA48=\"--\",ISBLANK(CA48)),\"\",IF(CA48<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA48>=Parameters!$E$10,CA48<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA48>=Parameters!$F$10, CA48<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA48>=Parameters!$G$10, CA48<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB48=\"\",CB48=\"--\",ISBLANK(CB48)),\"\",IF(CB48<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB48>=Parameters!$E$11,CB48<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB48>=Parameters!$F$11, CB48<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB48>=Parameters!$G$11, CB48<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO48=\"\",CO48=\"--\",ISBLANK(CO48)),\"\",IF(CO48<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO48>=Parameters!$E$13,CO48<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO48>=Parameters!$F$13, CO48<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO48>=Parameters!$G$13, CO48<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ48=\"\",CJ48=\"--\",ISBLANK(CJ48)),\"\",IF(CJ48='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ48<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ48>=Parameters!$E$14,CJ48<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ48>=Parameters!$F$14, CJ48<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ48>=Parameters!$G$14, CJ48<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK48=\"\",CK48=\"--\",ISBLANK(CK48)),\"\",IF(AND(CK48<Parameters!$E$15, CK48>=0), 'Risk Tables'!$C$44, IF(AND(CK48>=Parameters!$E$15,CK48<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK48>=Parameters!$F$15, CK48<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK48>=Parameters!$G$15, CK48<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM48=\"\",CM48=\"--\",ISBLANK(CM48)),\"\",IF(CM48>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM48<=Parameters!$E$16,CM48>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM48<=Parameters!$F$16, CM48>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM48<=Parameters!$G$16, CM48>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN48=\"\",CN48=\"--\",ISBLANK(CN48)),\"\",IF(CN48>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN48<=Parameters!$E$17,CN48>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN48<=Parameters!$F$17, CN48>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN48<=Parameters!$G$17, CN48>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL48=\"\",CL48=\"--\",ISBLANK(CL48)),\"\",IF(CL48>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL48<=Parameters!$E$18,CL48>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL48<=Parameters!$F$18, CL48>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL48<=Parameters!$G$18, CL48>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP48=\"\",CP48=\"--\",ISBLANK(CP48)),\"\",IF(CP48<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP48>=Parameters!$E$21,CP48<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP48>=Parameters!$F$21, CP48<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP48>=Parameters!$G$21, CP48<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ48=\"\",CQ48=\"--\",ISBLANK(CQ48)),\"\",IF(CQ48<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ48>=Parameters!$E$22,CQ48<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ48>=Parameters!$F$22, CQ48<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ48>=Parameters!$G$22, CQ48<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR48='Risk Tables'!$C$44,1,IF(CR48='Risk Tables'!$C$43,2,IF(CR48='Risk Tables'!$C$42, 3, IF(CR48='Risk Tables'!$C$41, 4, IF(CR48='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS48='Risk Tables'!$C$44,1,IF(CS48='Risk Tables'!$C$43,2,IF(CS48='Risk Tables'!$C$42, 3, IF(CS48='Risk Tables'!$C$41, 4, IF(CS48='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT48='Risk Tables'!$C$44,1,IF(CT48='Risk Tables'!$C$43,2,IF(CT48='Risk Tables'!$C$42, 3, IF(CT48='Risk Tables'!$C$41, 4, IF(CT48='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV48='Risk Tables'!$C$44,1,IF(CV48='Risk Tables'!$C$43,2,IF(CV48='Risk Tables'!$C$42, 3, IF(CV48='Risk Tables'!$C$41, 4, IF(CV48='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW48='Risk Tables'!$C$44,1,IF(CW48='Risk Tables'!$C$43,2,IF(CW48='Risk Tables'!$C$42, 3, IF(CW48='Risk Tables'!$C$41, 4, IF(CW48='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX48='Risk Tables'!$C$44,1,IF(CX48='Risk Tables'!$C$43,2,IF(CX48='Risk Tables'!$C$42, 3, IF(CX48='Risk Tables'!$C$41, 4, IF(CX48='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY48='Risk Tables'!$C$44,1,IF(CY48='Risk Tables'!$C$43,2,IF(CY48='Risk Tables'!$C$42, 3, IF(CY48='Risk Tables'!$C$41, 4, IF(CY48='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA48='Risk Tables'!$C$44,1,IF(DA48='Risk Tables'!$C$43,2,IF(DA48='Risk Tables'!$C$42, 3, IF(DA48='Risk Tables'!$C$41, 4, IF(DA48='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB48='Risk Tables'!$C$44,1,IF(DB48='Risk Tables'!$C$43,2,IF(DB48='Risk Tables'!$C$42, 3, IF(DB48='Risk Tables'!$C$41, 4, IF(DB48='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC48='Risk Tables'!$C$44,1,IF(DC48='Risk Tables'!$C$43,2,IF(DC48='Risk Tables'!$C$42, 3, IF(DC48='Risk Tables'!$C$41, 4, IF(DC48='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD48='Risk Tables'!$C$44,1,IF(DD48='Risk Tables'!$C$43,2,IF(DD48='Risk Tables'!$C$42, 3, IF(DD48='Risk Tables'!$C$41, 4, IF(DD48='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE48='Risk Tables'!$C$44,1,IF(DE48='Risk Tables'!$C$43,2,IF(DE48='Risk Tables'!$C$42, 3, IF(DE48='Risk Tables'!$C$41, 4, IF(DE48='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF48='Risk Tables'!$C$44,1,IF(DF48='Risk Tables'!$C$43,2,IF(DF48='Risk Tables'!$C$42, 3, IF(DF48='Risk Tables'!$C$41, 4, IF(DF48='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI48:DW48))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI48:DW48, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD48),\"\",((AD48*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P48,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V48),\"\",((V48*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P48,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO48),\"\",((AO48*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P48,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM48),\"\",((AM48*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P48,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI48),\"\",((AI48*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P48,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF48),\"\",((AF48*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P48,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR48),\"\",((AR48*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P48,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL48),\"\",((BL48*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P48,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM48),\"\",((BM48*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P48,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU48),\"\",((AU48*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P48,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW48),\"\",((AW48*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P48,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK48),\"\",(((BK48)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P48,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A49=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I49,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M49,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A49=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H49,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A49=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H49,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A49=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H49,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A49=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H49,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG49),ISBLANK(AR49)),\"\",IF(AR49<0,'Risk Tables'!$C$46,BG49/AR49)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO49),ISBLANK(AR49)),\"\",IF(AR49<0,'Risk Tables'!$C$46,AO49/AR49)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH49=\"\",ISBLANK(CH49)),\"\",IF(CH49>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH49<=Parameters!$E$4,CH49>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH49<=Parameters!$F$4, CH49>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH49<=Parameters!$G$4, CH49>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI49=\"\",CI49=\"--\",ISBLANK(CI49)),\"\",IF(CI49='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI49>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI49<=Parameters!$E$5,CI49>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI49<=Parameters!$F$5, CI49>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI49<=Parameters!$G$5, CI49>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG49=\"\",CG49=\"--\",ISBLANK(CG49)),\"\",IF(CG49>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG49<=Parameters!$E$6,CG49>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG49<=Parameters!$F$6, CG49>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG49<=Parameters!$G$6, CG49>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY49=\"\",BY49=\"--\",ISBLANK(BY49)),\"\",IF(BY49>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY49<=Parameters!$E$8,BY49>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY49<=Parameters!$F$8, BY49>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY49<=Parameters!$G$8, BY49>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ49=\"\",BZ49=\"--\",ISBLANK(BZ49)),\"\",IF(BZ49>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ49<=Parameters!$E$9,BZ49>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ49<=Parameters!$F$9, BZ49>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ49<=Parameters!$G$9, BZ49>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA49=\"\",CA49=\"--\",ISBLANK(CA49)),\"\",IF(CA49<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA49>=Parameters!$E$10,CA49<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA49>=Parameters!$F$10, CA49<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA49>=Parameters!$G$10, CA49<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB49=\"\",CB49=\"--\",ISBLANK(CB49)),\"\",IF(CB49<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB49>=Parameters!$E$11,CB49<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB49>=Parameters!$F$11, CB49<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB49>=Parameters!$G$11, CB49<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO49=\"\",CO49=\"--\",ISBLANK(CO49)),\"\",IF(CO49<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO49>=Parameters!$E$13,CO49<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO49>=Parameters!$F$13, CO49<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO49>=Parameters!$G$13, CO49<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ49=\"\",CJ49=\"--\",ISBLANK(CJ49)),\"\",IF(CJ49='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ49<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ49>=Parameters!$E$14,CJ49<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ49>=Parameters!$F$14, CJ49<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ49>=Parameters!$G$14, CJ49<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK49=\"\",CK49=\"--\",ISBLANK(CK49)),\"\",IF(AND(CK49<Parameters!$E$15, CK49>=0), 'Risk Tables'!$C$44, IF(AND(CK49>=Parameters!$E$15,CK49<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK49>=Parameters!$F$15, CK49<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK49>=Parameters!$G$15, CK49<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM49=\"\",CM49=\"--\",ISBLANK(CM49)),\"\",IF(CM49>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM49<=Parameters!$E$16,CM49>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM49<=Parameters!$F$16, CM49>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM49<=Parameters!$G$16, CM49>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN49=\"\",CN49=\"--\",ISBLANK(CN49)),\"\",IF(CN49>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN49<=Parameters!$E$17,CN49>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN49<=Parameters!$F$17, CN49>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN49<=Parameters!$G$17, CN49>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL49=\"\",CL49=\"--\",ISBLANK(CL49)),\"\",IF(CL49>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL49<=Parameters!$E$18,CL49>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL49<=Parameters!$F$18, CL49>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL49<=Parameters!$G$18, CL49>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP49=\"\",CP49=\"--\",ISBLANK(CP49)),\"\",IF(CP49<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP49>=Parameters!$E$21,CP49<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP49>=Parameters!$F$21, CP49<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP49>=Parameters!$G$21, CP49<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ49=\"\",CQ49=\"--\",ISBLANK(CQ49)),\"\",IF(CQ49<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ49>=Parameters!$E$22,CQ49<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ49>=Parameters!$F$22, CQ49<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ49>=Parameters!$G$22, CQ49<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR49='Risk Tables'!$C$44,1,IF(CR49='Risk Tables'!$C$43,2,IF(CR49='Risk Tables'!$C$42, 3, IF(CR49='Risk Tables'!$C$41, 4, IF(CR49='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS49='Risk Tables'!$C$44,1,IF(CS49='Risk Tables'!$C$43,2,IF(CS49='Risk Tables'!$C$42, 3, IF(CS49='Risk Tables'!$C$41, 4, IF(CS49='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT49='Risk Tables'!$C$44,1,IF(CT49='Risk Tables'!$C$43,2,IF(CT49='Risk Tables'!$C$42, 3, IF(CT49='Risk Tables'!$C$41, 4, IF(CT49='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV49='Risk Tables'!$C$44,1,IF(CV49='Risk Tables'!$C$43,2,IF(CV49='Risk Tables'!$C$42, 3, IF(CV49='Risk Tables'!$C$41, 4, IF(CV49='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW49='Risk Tables'!$C$44,1,IF(CW49='Risk Tables'!$C$43,2,IF(CW49='Risk Tables'!$C$42, 3, IF(CW49='Risk Tables'!$C$41, 4, IF(CW49='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX49='Risk Tables'!$C$44,1,IF(CX49='Risk Tables'!$C$43,2,IF(CX49='Risk Tables'!$C$42, 3, IF(CX49='Risk Tables'!$C$41, 4, IF(CX49='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY49='Risk Tables'!$C$44,1,IF(CY49='Risk Tables'!$C$43,2,IF(CY49='Risk Tables'!$C$42, 3, IF(CY49='Risk Tables'!$C$41, 4, IF(CY49='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA49='Risk Tables'!$C$44,1,IF(DA49='Risk Tables'!$C$43,2,IF(DA49='Risk Tables'!$C$42, 3, IF(DA49='Risk Tables'!$C$41, 4, IF(DA49='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB49='Risk Tables'!$C$44,1,IF(DB49='Risk Tables'!$C$43,2,IF(DB49='Risk Tables'!$C$42, 3, IF(DB49='Risk Tables'!$C$41, 4, IF(DB49='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC49='Risk Tables'!$C$44,1,IF(DC49='Risk Tables'!$C$43,2,IF(DC49='Risk Tables'!$C$42, 3, IF(DC49='Risk Tables'!$C$41, 4, IF(DC49='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD49='Risk Tables'!$C$44,1,IF(DD49='Risk Tables'!$C$43,2,IF(DD49='Risk Tables'!$C$42, 3, IF(DD49='Risk Tables'!$C$41, 4, IF(DD49='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE49='Risk Tables'!$C$44,1,IF(DE49='Risk Tables'!$C$43,2,IF(DE49='Risk Tables'!$C$42, 3, IF(DE49='Risk Tables'!$C$41, 4, IF(DE49='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF49='Risk Tables'!$C$44,1,IF(DF49='Risk Tables'!$C$43,2,IF(DF49='Risk Tables'!$C$42, 3, IF(DF49='Risk Tables'!$C$41, 4, IF(DF49='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI49:DW49))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI49:DW49, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD49),\"\",((AD49*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P49,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V49),\"\",((V49*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P49,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO49),\"\",((AO49*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P49,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM49),\"\",((AM49*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P49,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI49),\"\",((AI49*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P49,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF49),\"\",((AF49*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P49,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR49),\"\",((AR49*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P49,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL49),\"\",((BL49*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P49,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM49),\"\",((BM49*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P49,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU49),\"\",((AU49*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P49,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW49),\"\",((AW49*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P49,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK49),\"\",(((BK49)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P49,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A50=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I50,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M50,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A50=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H50,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A50=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H50,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A50=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H50,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A50=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H50,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG50),ISBLANK(AR50)),\"\",IF(AR50<0,'Risk Tables'!$C$46,BG50/AR50)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO50),ISBLANK(AR50)),\"\",IF(AR50<0,'Risk Tables'!$C$46,AO50/AR50)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH50=\"\",ISBLANK(CH50)),\"\",IF(CH50>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH50<=Parameters!$E$4,CH50>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH50<=Parameters!$F$4, CH50>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH50<=Parameters!$G$4, CH50>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI50=\"\",CI50=\"--\",ISBLANK(CI50)),\"\",IF(CI50='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI50>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI50<=Parameters!$E$5,CI50>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI50<=Parameters!$F$5, CI50>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI50<=Parameters!$G$5, CI50>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG50=\"\",CG50=\"--\",ISBLANK(CG50)),\"\",IF(CG50>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG50<=Parameters!$E$6,CG50>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG50<=Parameters!$F$6, CG50>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG50<=Parameters!$G$6, CG50>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY50=\"\",BY50=\"--\",ISBLANK(BY50)),\"\",IF(BY50>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY50<=Parameters!$E$8,BY50>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY50<=Parameters!$F$8, BY50>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY50<=Parameters!$G$8, BY50>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ50=\"\",BZ50=\"--\",ISBLANK(BZ50)),\"\",IF(BZ50>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ50<=Parameters!$E$9,BZ50>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ50<=Parameters!$F$9, BZ50>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ50<=Parameters!$G$9, BZ50>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA50=\"\",CA50=\"--\",ISBLANK(CA50)),\"\",IF(CA50<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA50>=Parameters!$E$10,CA50<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA50>=Parameters!$F$10, CA50<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA50>=Parameters!$G$10, CA50<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB50=\"\",CB50=\"--\",ISBLANK(CB50)),\"\",IF(CB50<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB50>=Parameters!$E$11,CB50<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB50>=Parameters!$F$11, CB50<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB50>=Parameters!$G$11, CB50<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO50=\"\",CO50=\"--\",ISBLANK(CO50)),\"\",IF(CO50<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO50>=Parameters!$E$13,CO50<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO50>=Parameters!$F$13, CO50<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO50>=Parameters!$G$13, CO50<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ50=\"\",CJ50=\"--\",ISBLANK(CJ50)),\"\",IF(CJ50='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ50<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ50>=Parameters!$E$14,CJ50<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ50>=Parameters!$F$14, CJ50<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ50>=Parameters!$G$14, CJ50<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK50=\"\",CK50=\"--\",ISBLANK(CK50)),\"\",IF(AND(CK50<Parameters!$E$15, CK50>=0), 'Risk Tables'!$C$44, IF(AND(CK50>=Parameters!$E$15,CK50<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK50>=Parameters!$F$15, CK50<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK50>=Parameters!$G$15, CK50<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM50=\"\",CM50=\"--\",ISBLANK(CM50)),\"\",IF(CM50>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM50<=Parameters!$E$16,CM50>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM50<=Parameters!$F$16, CM50>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM50<=Parameters!$G$16, CM50>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN50=\"\",CN50=\"--\",ISBLANK(CN50)),\"\",IF(CN50>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN50<=Parameters!$E$17,CN50>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN50<=Parameters!$F$17, CN50>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN50<=Parameters!$G$17, CN50>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL50=\"\",CL50=\"--\",ISBLANK(CL50)),\"\",IF(CL50>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL50<=Parameters!$E$18,CL50>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL50<=Parameters!$F$18, CL50>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL50<=Parameters!$G$18, CL50>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP50=\"\",CP50=\"--\",ISBLANK(CP50)),\"\",IF(CP50<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP50>=Parameters!$E$21,CP50<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP50>=Parameters!$F$21, CP50<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP50>=Parameters!$G$21, CP50<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ50=\"\",CQ50=\"--\",ISBLANK(CQ50)),\"\",IF(CQ50<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ50>=Parameters!$E$22,CQ50<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ50>=Parameters!$F$22, CQ50<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ50>=Parameters!$G$22, CQ50<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR50='Risk Tables'!$C$44,1,IF(CR50='Risk Tables'!$C$43,2,IF(CR50='Risk Tables'!$C$42, 3, IF(CR50='Risk Tables'!$C$41, 4, IF(CR50='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS50='Risk Tables'!$C$44,1,IF(CS50='Risk Tables'!$C$43,2,IF(CS50='Risk Tables'!$C$42, 3, IF(CS50='Risk Tables'!$C$41, 4, IF(CS50='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT50='Risk Tables'!$C$44,1,IF(CT50='Risk Tables'!$C$43,2,IF(CT50='Risk Tables'!$C$42, 3, IF(CT50='Risk Tables'!$C$41, 4, IF(CT50='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV50='Risk Tables'!$C$44,1,IF(CV50='Risk Tables'!$C$43,2,IF(CV50='Risk Tables'!$C$42, 3, IF(CV50='Risk Tables'!$C$41, 4, IF(CV50='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW50='Risk Tables'!$C$44,1,IF(CW50='Risk Tables'!$C$43,2,IF(CW50='Risk Tables'!$C$42, 3, IF(CW50='Risk Tables'!$C$41, 4, IF(CW50='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX50='Risk Tables'!$C$44,1,IF(CX50='Risk Tables'!$C$43,2,IF(CX50='Risk Tables'!$C$42, 3, IF(CX50='Risk Tables'!$C$41, 4, IF(CX50='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY50='Risk Tables'!$C$44,1,IF(CY50='Risk Tables'!$C$43,2,IF(CY50='Risk Tables'!$C$42, 3, IF(CY50='Risk Tables'!$C$41, 4, IF(CY50='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA50='Risk Tables'!$C$44,1,IF(DA50='Risk Tables'!$C$43,2,IF(DA50='Risk Tables'!$C$42, 3, IF(DA50='Risk Tables'!$C$41, 4, IF(DA50='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB50='Risk Tables'!$C$44,1,IF(DB50='Risk Tables'!$C$43,2,IF(DB50='Risk Tables'!$C$42, 3, IF(DB50='Risk Tables'!$C$41, 4, IF(DB50='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC50='Risk Tables'!$C$44,1,IF(DC50='Risk Tables'!$C$43,2,IF(DC50='Risk Tables'!$C$42, 3, IF(DC50='Risk Tables'!$C$41, 4, IF(DC50='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD50='Risk Tables'!$C$44,1,IF(DD50='Risk Tables'!$C$43,2,IF(DD50='Risk Tables'!$C$42, 3, IF(DD50='Risk Tables'!$C$41, 4, IF(DD50='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE50='Risk Tables'!$C$44,1,IF(DE50='Risk Tables'!$C$43,2,IF(DE50='Risk Tables'!$C$42, 3, IF(DE50='Risk Tables'!$C$41, 4, IF(DE50='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF50='Risk Tables'!$C$44,1,IF(DF50='Risk Tables'!$C$43,2,IF(DF50='Risk Tables'!$C$42, 3, IF(DF50='Risk Tables'!$C$41, 4, IF(DF50='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI50:DW50))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI50:DW50, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD50),\"\",((AD50*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P50,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V50),\"\",((V50*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P50,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO50),\"\",((AO50*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P50,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM50),\"\",((AM50*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P50,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI50),\"\",((AI50*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P50,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF50),\"\",((AF50*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P50,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR50),\"\",((AR50*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P50,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL50),\"\",((BL50*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P50,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM50),\"\",((BM50*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P50,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU50),\"\",((AU50*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P50,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW50),\"\",((AW50*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P50,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK50),\"\",(((BK50)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P50,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A51=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I51,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M51,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A51=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H51,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A51=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H51,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A51=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H51,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A51=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H51,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG51),ISBLANK(AR51)),\"\",IF(AR51<0,'Risk Tables'!$C$46,BG51/AR51)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO51),ISBLANK(AR51)),\"\",IF(AR51<0,'Risk Tables'!$C$46,AO51/AR51)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH51=\"\",ISBLANK(CH51)),\"\",IF(CH51>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH51<=Parameters!$E$4,CH51>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH51<=Parameters!$F$4, CH51>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH51<=Parameters!$G$4, CH51>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI51=\"\",CI51=\"--\",ISBLANK(CI51)),\"\",IF(CI51='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI51>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI51<=Parameters!$E$5,CI51>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI51<=Parameters!$F$5, CI51>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI51<=Parameters!$G$5, CI51>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG51=\"\",CG51=\"--\",ISBLANK(CG51)),\"\",IF(CG51>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG51<=Parameters!$E$6,CG51>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG51<=Parameters!$F$6, CG51>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG51<=Parameters!$G$6, CG51>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY51=\"\",BY51=\"--\",ISBLANK(BY51)),\"\",IF(BY51>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY51<=Parameters!$E$8,BY51>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY51<=Parameters!$F$8, BY51>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY51<=Parameters!$G$8, BY51>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ51=\"\",BZ51=\"--\",ISBLANK(BZ51)),\"\",IF(BZ51>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ51<=Parameters!$E$9,BZ51>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ51<=Parameters!$F$9, BZ51>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ51<=Parameters!$G$9, BZ51>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA51=\"\",CA51=\"--\",ISBLANK(CA51)),\"\",IF(CA51<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA51>=Parameters!$E$10,CA51<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA51>=Parameters!$F$10, CA51<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA51>=Parameters!$G$10, CA51<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB51=\"\",CB51=\"--\",ISBLANK(CB51)),\"\",IF(CB51<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB51>=Parameters!$E$11,CB51<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB51>=Parameters!$F$11, CB51<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB51>=Parameters!$G$11, CB51<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO51=\"\",CO51=\"--\",ISBLANK(CO51)),\"\",IF(CO51<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO51>=Parameters!$E$13,CO51<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO51>=Parameters!$F$13, CO51<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO51>=Parameters!$G$13, CO51<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ51=\"\",CJ51=\"--\",ISBLANK(CJ51)),\"\",IF(CJ51='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ51<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ51>=Parameters!$E$14,CJ51<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ51>=Parameters!$F$14, CJ51<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ51>=Parameters!$G$14, CJ51<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK51=\"\",CK51=\"--\",ISBLANK(CK51)),\"\",IF(AND(CK51<Parameters!$E$15, CK51>=0), 'Risk Tables'!$C$44, IF(AND(CK51>=Parameters!$E$15,CK51<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK51>=Parameters!$F$15, CK51<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK51>=Parameters!$G$15, CK51<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM51=\"\",CM51=\"--\",ISBLANK(CM51)),\"\",IF(CM51>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM51<=Parameters!$E$16,CM51>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM51<=Parameters!$F$16, CM51>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM51<=Parameters!$G$16, CM51>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN51=\"\",CN51=\"--\",ISBLANK(CN51)),\"\",IF(CN51>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN51<=Parameters!$E$17,CN51>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN51<=Parameters!$F$17, CN51>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN51<=Parameters!$G$17, CN51>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL51=\"\",CL51=\"--\",ISBLANK(CL51)),\"\",IF(CL51>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL51<=Parameters!$E$18,CL51>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL51<=Parameters!$F$18, CL51>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL51<=Parameters!$G$18, CL51>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP51=\"\",CP51=\"--\",ISBLANK(CP51)),\"\",IF(CP51<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP51>=Parameters!$E$21,CP51<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP51>=Parameters!$F$21, CP51<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP51>=Parameters!$G$21, CP51<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ51=\"\",CQ51=\"--\",ISBLANK(CQ51)),\"\",IF(CQ51<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ51>=Parameters!$E$22,CQ51<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ51>=Parameters!$F$22, CQ51<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ51>=Parameters!$G$22, CQ51<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR51='Risk Tables'!$C$44,1,IF(CR51='Risk Tables'!$C$43,2,IF(CR51='Risk Tables'!$C$42, 3, IF(CR51='Risk Tables'!$C$41, 4, IF(CR51='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS51='Risk Tables'!$C$44,1,IF(CS51='Risk Tables'!$C$43,2,IF(CS51='Risk Tables'!$C$42, 3, IF(CS51='Risk Tables'!$C$41, 4, IF(CS51='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT51='Risk Tables'!$C$44,1,IF(CT51='Risk Tables'!$C$43,2,IF(CT51='Risk Tables'!$C$42, 3, IF(CT51='Risk Tables'!$C$41, 4, IF(CT51='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV51='Risk Tables'!$C$44,1,IF(CV51='Risk Tables'!$C$43,2,IF(CV51='Risk Tables'!$C$42, 3, IF(CV51='Risk Tables'!$C$41, 4, IF(CV51='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW51='Risk Tables'!$C$44,1,IF(CW51='Risk Tables'!$C$43,2,IF(CW51='Risk Tables'!$C$42, 3, IF(CW51='Risk Tables'!$C$41, 4, IF(CW51='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX51='Risk Tables'!$C$44,1,IF(CX51='Risk Tables'!$C$43,2,IF(CX51='Risk Tables'!$C$42, 3, IF(CX51='Risk Tables'!$C$41, 4, IF(CX51='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY51='Risk Tables'!$C$44,1,IF(CY51='Risk Tables'!$C$43,2,IF(CY51='Risk Tables'!$C$42, 3, IF(CY51='Risk Tables'!$C$41, 4, IF(CY51='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA51='Risk Tables'!$C$44,1,IF(DA51='Risk Tables'!$C$43,2,IF(DA51='Risk Tables'!$C$42, 3, IF(DA51='Risk Tables'!$C$41, 4, IF(DA51='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB51='Risk Tables'!$C$44,1,IF(DB51='Risk Tables'!$C$43,2,IF(DB51='Risk Tables'!$C$42, 3, IF(DB51='Risk Tables'!$C$41, 4, IF(DB51='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC51='Risk Tables'!$C$44,1,IF(DC51='Risk Tables'!$C$43,2,IF(DC51='Risk Tables'!$C$42, 3, IF(DC51='Risk Tables'!$C$41, 4, IF(DC51='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD51='Risk Tables'!$C$44,1,IF(DD51='Risk Tables'!$C$43,2,IF(DD51='Risk Tables'!$C$42, 3, IF(DD51='Risk Tables'!$C$41, 4, IF(DD51='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE51='Risk Tables'!$C$44,1,IF(DE51='Risk Tables'!$C$43,2,IF(DE51='Risk Tables'!$C$42, 3, IF(DE51='Risk Tables'!$C$41, 4, IF(DE51='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF51='Risk Tables'!$C$44,1,IF(DF51='Risk Tables'!$C$43,2,IF(DF51='Risk Tables'!$C$42, 3, IF(DF51='Risk Tables'!$C$41, 4, IF(DF51='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI51:DW51))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI51:DW51, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD51),\"\",((AD51*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P51,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V51),\"\",((V51*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P51,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO51),\"\",((AO51*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P51,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM51),\"\",((AM51*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P51,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI51),\"\",((AI51*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P51,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF51),\"\",((AF51*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P51,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR51),\"\",((AR51*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P51,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL51),\"\",((BL51*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P51,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM51),\"\",((BM51*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P51,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU51),\"\",((AU51*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P51,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW51),\"\",((AW51*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P51,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK51),\"\",(((BK51)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P51,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A52=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I52,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M52,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A52=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H52,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A52=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H52,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A52=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H52,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A52=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H52,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG52),ISBLANK(AR52)),\"\",IF(AR52<0,'Risk Tables'!$C$46,BG52/AR52)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO52),ISBLANK(AR52)),\"\",IF(AR52<0,'Risk Tables'!$C$46,AO52/AR52)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH52=\"\",ISBLANK(CH52)),\"\",IF(CH52>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH52<=Parameters!$E$4,CH52>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH52<=Parameters!$F$4, CH52>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH52<=Parameters!$G$4, CH52>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI52=\"\",CI52=\"--\",ISBLANK(CI52)),\"\",IF(CI52='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI52>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI52<=Parameters!$E$5,CI52>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI52<=Parameters!$F$5, CI52>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI52<=Parameters!$G$5, CI52>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG52=\"\",CG52=\"--\",ISBLANK(CG52)),\"\",IF(CG52>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG52<=Parameters!$E$6,CG52>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG52<=Parameters!$F$6, CG52>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG52<=Parameters!$G$6, CG52>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY52=\"\",BY52=\"--\",ISBLANK(BY52)),\"\",IF(BY52>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY52<=Parameters!$E$8,BY52>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY52<=Parameters!$F$8, BY52>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY52<=Parameters!$G$8, BY52>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ52=\"\",BZ52=\"--\",ISBLANK(BZ52)),\"\",IF(BZ52>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ52<=Parameters!$E$9,BZ52>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ52<=Parameters!$F$9, BZ52>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ52<=Parameters!$G$9, BZ52>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA52=\"\",CA52=\"--\",ISBLANK(CA52)),\"\",IF(CA52<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA52>=Parameters!$E$10,CA52<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA52>=Parameters!$F$10, CA52<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA52>=Parameters!$G$10, CA52<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB52=\"\",CB52=\"--\",ISBLANK(CB52)),\"\",IF(CB52<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB52>=Parameters!$E$11,CB52<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB52>=Parameters!$F$11, CB52<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB52>=Parameters!$G$11, CB52<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO52=\"\",CO52=\"--\",ISBLANK(CO52)),\"\",IF(CO52<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO52>=Parameters!$E$13,CO52<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO52>=Parameters!$F$13, CO52<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO52>=Parameters!$G$13, CO52<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ52=\"\",CJ52=\"--\",ISBLANK(CJ52)),\"\",IF(CJ52='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ52<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ52>=Parameters!$E$14,CJ52<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ52>=Parameters!$F$14, CJ52<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ52>=Parameters!$G$14, CJ52<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK52=\"\",CK52=\"--\",ISBLANK(CK52)),\"\",IF(AND(CK52<Parameters!$E$15, CK52>=0), 'Risk Tables'!$C$44, IF(AND(CK52>=Parameters!$E$15,CK52<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK52>=Parameters!$F$15, CK52<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK52>=Parameters!$G$15, CK52<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM52=\"\",CM52=\"--\",ISBLANK(CM52)),\"\",IF(CM52>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM52<=Parameters!$E$16,CM52>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM52<=Parameters!$F$16, CM52>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM52<=Parameters!$G$16, CM52>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN52=\"\",CN52=\"--\",ISBLANK(CN52)),\"\",IF(CN52>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN52<=Parameters!$E$17,CN52>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN52<=Parameters!$F$17, CN52>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN52<=Parameters!$G$17, CN52>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL52=\"\",CL52=\"--\",ISBLANK(CL52)),\"\",IF(CL52>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL52<=Parameters!$E$18,CL52>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL52<=Parameters!$F$18, CL52>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL52<=Parameters!$G$18, CL52>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP52=\"\",CP52=\"--\",ISBLANK(CP52)),\"\",IF(CP52<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP52>=Parameters!$E$21,CP52<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP52>=Parameters!$F$21, CP52<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP52>=Parameters!$G$21, CP52<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ52=\"\",CQ52=\"--\",ISBLANK(CQ52)),\"\",IF(CQ52<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ52>=Parameters!$E$22,CQ52<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ52>=Parameters!$F$22, CQ52<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ52>=Parameters!$G$22, CQ52<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR52='Risk Tables'!$C$44,1,IF(CR52='Risk Tables'!$C$43,2,IF(CR52='Risk Tables'!$C$42, 3, IF(CR52='Risk Tables'!$C$41, 4, IF(CR52='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS52='Risk Tables'!$C$44,1,IF(CS52='Risk Tables'!$C$43,2,IF(CS52='Risk Tables'!$C$42, 3, IF(CS52='Risk Tables'!$C$41, 4, IF(CS52='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT52='Risk Tables'!$C$44,1,IF(CT52='Risk Tables'!$C$43,2,IF(CT52='Risk Tables'!$C$42, 3, IF(CT52='Risk Tables'!$C$41, 4, IF(CT52='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV52='Risk Tables'!$C$44,1,IF(CV52='Risk Tables'!$C$43,2,IF(CV52='Risk Tables'!$C$42, 3, IF(CV52='Risk Tables'!$C$41, 4, IF(CV52='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW52='Risk Tables'!$C$44,1,IF(CW52='Risk Tables'!$C$43,2,IF(CW52='Risk Tables'!$C$42, 3, IF(CW52='Risk Tables'!$C$41, 4, IF(CW52='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX52='Risk Tables'!$C$44,1,IF(CX52='Risk Tables'!$C$43,2,IF(CX52='Risk Tables'!$C$42, 3, IF(CX52='Risk Tables'!$C$41, 4, IF(CX52='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY52='Risk Tables'!$C$44,1,IF(CY52='Risk Tables'!$C$43,2,IF(CY52='Risk Tables'!$C$42, 3, IF(CY52='Risk Tables'!$C$41, 4, IF(CY52='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA52='Risk Tables'!$C$44,1,IF(DA52='Risk Tables'!$C$43,2,IF(DA52='Risk Tables'!$C$42, 3, IF(DA52='Risk Tables'!$C$41, 4, IF(DA52='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB52='Risk Tables'!$C$44,1,IF(DB52='Risk Tables'!$C$43,2,IF(DB52='Risk Tables'!$C$42, 3, IF(DB52='Risk Tables'!$C$41, 4, IF(DB52='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC52='Risk Tables'!$C$44,1,IF(DC52='Risk Tables'!$C$43,2,IF(DC52='Risk Tables'!$C$42, 3, IF(DC52='Risk Tables'!$C$41, 4, IF(DC52='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD52='Risk Tables'!$C$44,1,IF(DD52='Risk Tables'!$C$43,2,IF(DD52='Risk Tables'!$C$42, 3, IF(DD52='Risk Tables'!$C$41, 4, IF(DD52='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE52='Risk Tables'!$C$44,1,IF(DE52='Risk Tables'!$C$43,2,IF(DE52='Risk Tables'!$C$42, 3, IF(DE52='Risk Tables'!$C$41, 4, IF(DE52='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF52='Risk Tables'!$C$44,1,IF(DF52='Risk Tables'!$C$43,2,IF(DF52='Risk Tables'!$C$42, 3, IF(DF52='Risk Tables'!$C$41, 4, IF(DF52='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI52:DW52))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI52:DW52, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD52),\"\",((AD52*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P52,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V52),\"\",((V52*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P52,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO52),\"\",((AO52*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P52,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM52),\"\",((AM52*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P52,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI52),\"\",((AI52*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P52,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF52),\"\",((AF52*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P52,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR52),\"\",((AR52*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P52,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL52),\"\",((BL52*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P52,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM52),\"\",((BM52*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P52,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU52),\"\",((AU52*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P52,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW52),\"\",((AW52*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P52,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK52),\"\",(((BK52)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P52,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A53=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I53,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M53,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A53=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H53,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A53=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H53,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A53=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H53,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A53=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H53,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG53),ISBLANK(AR53)),\"\",IF(AR53<0,'Risk Tables'!$C$46,BG53/AR53)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO53),ISBLANK(AR53)),\"\",IF(AR53<0,'Risk Tables'!$C$46,AO53/AR53)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH53=\"\",ISBLANK(CH53)),\"\",IF(CH53>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH53<=Parameters!$E$4,CH53>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH53<=Parameters!$F$4, CH53>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH53<=Parameters!$G$4, CH53>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI53=\"\",CI53=\"--\",ISBLANK(CI53)),\"\",IF(CI53='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI53>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI53<=Parameters!$E$5,CI53>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI53<=Parameters!$F$5, CI53>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI53<=Parameters!$G$5, CI53>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG53=\"\",CG53=\"--\",ISBLANK(CG53)),\"\",IF(CG53>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG53<=Parameters!$E$6,CG53>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG53<=Parameters!$F$6, CG53>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG53<=Parameters!$G$6, CG53>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY53=\"\",BY53=\"--\",ISBLANK(BY53)),\"\",IF(BY53>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY53<=Parameters!$E$8,BY53>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY53<=Parameters!$F$8, BY53>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY53<=Parameters!$G$8, BY53>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ53=\"\",BZ53=\"--\",ISBLANK(BZ53)),\"\",IF(BZ53>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ53<=Parameters!$E$9,BZ53>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ53<=Parameters!$F$9, BZ53>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ53<=Parameters!$G$9, BZ53>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA53=\"\",CA53=\"--\",ISBLANK(CA53)),\"\",IF(CA53<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA53>=Parameters!$E$10,CA53<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA53>=Parameters!$F$10, CA53<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA53>=Parameters!$G$10, CA53<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB53=\"\",CB53=\"--\",ISBLANK(CB53)),\"\",IF(CB53<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB53>=Parameters!$E$11,CB53<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB53>=Parameters!$F$11, CB53<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB53>=Parameters!$G$11, CB53<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO53=\"\",CO53=\"--\",ISBLANK(CO53)),\"\",IF(CO53<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO53>=Parameters!$E$13,CO53<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO53>=Parameters!$F$13, CO53<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO53>=Parameters!$G$13, CO53<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ53=\"\",CJ53=\"--\",ISBLANK(CJ53)),\"\",IF(CJ53='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ53<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ53>=Parameters!$E$14,CJ53<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ53>=Parameters!$F$14, CJ53<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ53>=Parameters!$G$14, CJ53<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK53=\"\",CK53=\"--\",ISBLANK(CK53)),\"\",IF(AND(CK53<Parameters!$E$15, CK53>=0), 'Risk Tables'!$C$44, IF(AND(CK53>=Parameters!$E$15,CK53<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK53>=Parameters!$F$15, CK53<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK53>=Parameters!$G$15, CK53<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM53=\"\",CM53=\"--\",ISBLANK(CM53)),\"\",IF(CM53>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM53<=Parameters!$E$16,CM53>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM53<=Parameters!$F$16, CM53>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM53<=Parameters!$G$16, CM53>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN53=\"\",CN53=\"--\",ISBLANK(CN53)),\"\",IF(CN53>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN53<=Parameters!$E$17,CN53>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN53<=Parameters!$F$17, CN53>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN53<=Parameters!$G$17, CN53>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL53=\"\",CL53=\"--\",ISBLANK(CL53)),\"\",IF(CL53>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL53<=Parameters!$E$18,CL53>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL53<=Parameters!$F$18, CL53>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL53<=Parameters!$G$18, CL53>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP53=\"\",CP53=\"--\",ISBLANK(CP53)),\"\",IF(CP53<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP53>=Parameters!$E$21,CP53<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP53>=Parameters!$F$21, CP53<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP53>=Parameters!$G$21, CP53<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ53=\"\",CQ53=\"--\",ISBLANK(CQ53)),\"\",IF(CQ53<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ53>=Parameters!$E$22,CQ53<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ53>=Parameters!$F$22, CQ53<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ53>=Parameters!$G$22, CQ53<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR53='Risk Tables'!$C$44,1,IF(CR53='Risk Tables'!$C$43,2,IF(CR53='Risk Tables'!$C$42, 3, IF(CR53='Risk Tables'!$C$41, 4, IF(CR53='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS53='Risk Tables'!$C$44,1,IF(CS53='Risk Tables'!$C$43,2,IF(CS53='Risk Tables'!$C$42, 3, IF(CS53='Risk Tables'!$C$41, 4, IF(CS53='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT53='Risk Tables'!$C$44,1,IF(CT53='Risk Tables'!$C$43,2,IF(CT53='Risk Tables'!$C$42, 3, IF(CT53='Risk Tables'!$C$41, 4, IF(CT53='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV53='Risk Tables'!$C$44,1,IF(CV53='Risk Tables'!$C$43,2,IF(CV53='Risk Tables'!$C$42, 3, IF(CV53='Risk Tables'!$C$41, 4, IF(CV53='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW53='Risk Tables'!$C$44,1,IF(CW53='Risk Tables'!$C$43,2,IF(CW53='Risk Tables'!$C$42, 3, IF(CW53='Risk Tables'!$C$41, 4, IF(CW53='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX53='Risk Tables'!$C$44,1,IF(CX53='Risk Tables'!$C$43,2,IF(CX53='Risk Tables'!$C$42, 3, IF(CX53='Risk Tables'!$C$41, 4, IF(CX53='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY53='Risk Tables'!$C$44,1,IF(CY53='Risk Tables'!$C$43,2,IF(CY53='Risk Tables'!$C$42, 3, IF(CY53='Risk Tables'!$C$41, 4, IF(CY53='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA53='Risk Tables'!$C$44,1,IF(DA53='Risk Tables'!$C$43,2,IF(DA53='Risk Tables'!$C$42, 3, IF(DA53='Risk Tables'!$C$41, 4, IF(DA53='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB53='Risk Tables'!$C$44,1,IF(DB53='Risk Tables'!$C$43,2,IF(DB53='Risk Tables'!$C$42, 3, IF(DB53='Risk Tables'!$C$41, 4, IF(DB53='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC53='Risk Tables'!$C$44,1,IF(DC53='Risk Tables'!$C$43,2,IF(DC53='Risk Tables'!$C$42, 3, IF(DC53='Risk Tables'!$C$41, 4, IF(DC53='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD53='Risk Tables'!$C$44,1,IF(DD53='Risk Tables'!$C$43,2,IF(DD53='Risk Tables'!$C$42, 3, IF(DD53='Risk Tables'!$C$41, 4, IF(DD53='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE53='Risk Tables'!$C$44,1,IF(DE53='Risk Tables'!$C$43,2,IF(DE53='Risk Tables'!$C$42, 3, IF(DE53='Risk Tables'!$C$41, 4, IF(DE53='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF53='Risk Tables'!$C$44,1,IF(DF53='Risk Tables'!$C$43,2,IF(DF53='Risk Tables'!$C$42, 3, IF(DF53='Risk Tables'!$C$41, 4, IF(DF53='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI53:DW53))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI53:DW53, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD53),\"\",((AD53*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P53,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V53),\"\",((V53*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P53,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO53),\"\",((AO53*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P53,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM53),\"\",((AM53*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P53,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI53),\"\",((AI53*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P53,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF53),\"\",((AF53*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P53,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR53),\"\",((AR53*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P53,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL53),\"\",((BL53*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P53,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM53),\"\",((BM53*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P53,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU53),\"\",((AU53*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P53,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW53),\"\",((AW53*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P53,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK53),\"\",(((BK53)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P53,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A54=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I54,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M54,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A54=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H54,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A54=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H54,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A54=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H54,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A54=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H54,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG54),ISBLANK(AR54)),\"\",IF(AR54<0,'Risk Tables'!$C$46,BG54/AR54)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO54),ISBLANK(AR54)),\"\",IF(AR54<0,'Risk Tables'!$C$46,AO54/AR54)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH54=\"\",ISBLANK(CH54)),\"\",IF(CH54>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH54<=Parameters!$E$4,CH54>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH54<=Parameters!$F$4, CH54>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH54<=Parameters!$G$4, CH54>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI54=\"\",CI54=\"--\",ISBLANK(CI54)),\"\",IF(CI54='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI54>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI54<=Parameters!$E$5,CI54>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI54<=Parameters!$F$5, CI54>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI54<=Parameters!$G$5, CI54>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG54=\"\",CG54=\"--\",ISBLANK(CG54)),\"\",IF(CG54>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG54<=Parameters!$E$6,CG54>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG54<=Parameters!$F$6, CG54>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG54<=Parameters!$G$6, CG54>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY54=\"\",BY54=\"--\",ISBLANK(BY54)),\"\",IF(BY54>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY54<=Parameters!$E$8,BY54>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY54<=Parameters!$F$8, BY54>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY54<=Parameters!$G$8, BY54>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ54=\"\",BZ54=\"--\",ISBLANK(BZ54)),\"\",IF(BZ54>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ54<=Parameters!$E$9,BZ54>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ54<=Parameters!$F$9, BZ54>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ54<=Parameters!$G$9, BZ54>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA54=\"\",CA54=\"--\",ISBLANK(CA54)),\"\",IF(CA54<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA54>=Parameters!$E$10,CA54<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA54>=Parameters!$F$10, CA54<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA54>=Parameters!$G$10, CA54<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB54=\"\",CB54=\"--\",ISBLANK(CB54)),\"\",IF(CB54<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB54>=Parameters!$E$11,CB54<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB54>=Parameters!$F$11, CB54<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB54>=Parameters!$G$11, CB54<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO54=\"\",CO54=\"--\",ISBLANK(CO54)),\"\",IF(CO54<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO54>=Parameters!$E$13,CO54<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO54>=Parameters!$F$13, CO54<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO54>=Parameters!$G$13, CO54<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ54=\"\",CJ54=\"--\",ISBLANK(CJ54)),\"\",IF(CJ54='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ54<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ54>=Parameters!$E$14,CJ54<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ54>=Parameters!$F$14, CJ54<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ54>=Parameters!$G$14, CJ54<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK54=\"\",CK54=\"--\",ISBLANK(CK54)),\"\",IF(AND(CK54<Parameters!$E$15, CK54>=0), 'Risk Tables'!$C$44, IF(AND(CK54>=Parameters!$E$15,CK54<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK54>=Parameters!$F$15, CK54<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK54>=Parameters!$G$15, CK54<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM54=\"\",CM54=\"--\",ISBLANK(CM54)),\"\",IF(CM54>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM54<=Parameters!$E$16,CM54>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM54<=Parameters!$F$16, CM54>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM54<=Parameters!$G$16, CM54>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN54=\"\",CN54=\"--\",ISBLANK(CN54)),\"\",IF(CN54>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN54<=Parameters!$E$17,CN54>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN54<=Parameters!$F$17, CN54>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN54<=Parameters!$G$17, CN54>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL54=\"\",CL54=\"--\",ISBLANK(CL54)),\"\",IF(CL54>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL54<=Parameters!$E$18,CL54>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL54<=Parameters!$F$18, CL54>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL54<=Parameters!$G$18, CL54>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP54=\"\",CP54=\"--\",ISBLANK(CP54)),\"\",IF(CP54<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP54>=Parameters!$E$21,CP54<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP54>=Parameters!$F$21, CP54<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP54>=Parameters!$G$21, CP54<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ54=\"\",CQ54=\"--\",ISBLANK(CQ54)),\"\",IF(CQ54<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ54>=Parameters!$E$22,CQ54<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ54>=Parameters!$F$22, CQ54<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ54>=Parameters!$G$22, CQ54<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR54='Risk Tables'!$C$44,1,IF(CR54='Risk Tables'!$C$43,2,IF(CR54='Risk Tables'!$C$42, 3, IF(CR54='Risk Tables'!$C$41, 4, IF(CR54='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS54='Risk Tables'!$C$44,1,IF(CS54='Risk Tables'!$C$43,2,IF(CS54='Risk Tables'!$C$42, 3, IF(CS54='Risk Tables'!$C$41, 4, IF(CS54='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT54='Risk Tables'!$C$44,1,IF(CT54='Risk Tables'!$C$43,2,IF(CT54='Risk Tables'!$C$42, 3, IF(CT54='Risk Tables'!$C$41, 4, IF(CT54='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV54='Risk Tables'!$C$44,1,IF(CV54='Risk Tables'!$C$43,2,IF(CV54='Risk Tables'!$C$42, 3, IF(CV54='Risk Tables'!$C$41, 4, IF(CV54='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW54='Risk Tables'!$C$44,1,IF(CW54='Risk Tables'!$C$43,2,IF(CW54='Risk Tables'!$C$42, 3, IF(CW54='Risk Tables'!$C$41, 4, IF(CW54='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX54='Risk Tables'!$C$44,1,IF(CX54='Risk Tables'!$C$43,2,IF(CX54='Risk Tables'!$C$42, 3, IF(CX54='Risk Tables'!$C$41, 4, IF(CX54='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY54='Risk Tables'!$C$44,1,IF(CY54='Risk Tables'!$C$43,2,IF(CY54='Risk Tables'!$C$42, 3, IF(CY54='Risk Tables'!$C$41, 4, IF(CY54='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA54='Risk Tables'!$C$44,1,IF(DA54='Risk Tables'!$C$43,2,IF(DA54='Risk Tables'!$C$42, 3, IF(DA54='Risk Tables'!$C$41, 4, IF(DA54='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB54='Risk Tables'!$C$44,1,IF(DB54='Risk Tables'!$C$43,2,IF(DB54='Risk Tables'!$C$42, 3, IF(DB54='Risk Tables'!$C$41, 4, IF(DB54='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC54='Risk Tables'!$C$44,1,IF(DC54='Risk Tables'!$C$43,2,IF(DC54='Risk Tables'!$C$42, 3, IF(DC54='Risk Tables'!$C$41, 4, IF(DC54='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD54='Risk Tables'!$C$44,1,IF(DD54='Risk Tables'!$C$43,2,IF(DD54='Risk Tables'!$C$42, 3, IF(DD54='Risk Tables'!$C$41, 4, IF(DD54='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE54='Risk Tables'!$C$44,1,IF(DE54='Risk Tables'!$C$43,2,IF(DE54='Risk Tables'!$C$42, 3, IF(DE54='Risk Tables'!$C$41, 4, IF(DE54='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF54='Risk Tables'!$C$44,1,IF(DF54='Risk Tables'!$C$43,2,IF(DF54='Risk Tables'!$C$42, 3, IF(DF54='Risk Tables'!$C$41, 4, IF(DF54='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI54:DW54))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI54:DW54, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD54),\"\",((AD54*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P54,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V54),\"\",((V54*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P54,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO54),\"\",((AO54*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P54,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM54),\"\",((AM54*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P54,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI54),\"\",((AI54*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P54,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF54),\"\",((AF54*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P54,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR54),\"\",((AR54*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P54,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL54),\"\",((BL54*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P54,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM54),\"\",((BM54*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P54,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU54),\"\",((AU54*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P54,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW54),\"\",((AW54*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P54,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK54),\"\",(((BK54)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P54,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A55=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I55,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M55,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A55=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H55,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A55=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H55,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A55=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H55,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A55=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H55,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG55),ISBLANK(AR55)),\"\",IF(AR55<0,'Risk Tables'!$C$46,BG55/AR55)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO55),ISBLANK(AR55)),\"\",IF(AR55<0,'Risk Tables'!$C$46,AO55/AR55)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH55=\"\",ISBLANK(CH55)),\"\",IF(CH55>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH55<=Parameters!$E$4,CH55>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH55<=Parameters!$F$4, CH55>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH55<=Parameters!$G$4, CH55>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI55=\"\",CI55=\"--\",ISBLANK(CI55)),\"\",IF(CI55='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI55>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI55<=Parameters!$E$5,CI55>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI55<=Parameters!$F$5, CI55>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI55<=Parameters!$G$5, CI55>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG55=\"\",CG55=\"--\",ISBLANK(CG55)),\"\",IF(CG55>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG55<=Parameters!$E$6,CG55>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG55<=Parameters!$F$6, CG55>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG55<=Parameters!$G$6, CG55>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY55=\"\",BY55=\"--\",ISBLANK(BY55)),\"\",IF(BY55>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY55<=Parameters!$E$8,BY55>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY55<=Parameters!$F$8, BY55>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY55<=Parameters!$G$8, BY55>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ55=\"\",BZ55=\"--\",ISBLANK(BZ55)),\"\",IF(BZ55>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ55<=Parameters!$E$9,BZ55>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ55<=Parameters!$F$9, BZ55>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ55<=Parameters!$G$9, BZ55>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA55=\"\",CA55=\"--\",ISBLANK(CA55)),\"\",IF(CA55<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA55>=Parameters!$E$10,CA55<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA55>=Parameters!$F$10, CA55<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA55>=Parameters!$G$10, CA55<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB55=\"\",CB55=\"--\",ISBLANK(CB55)),\"\",IF(CB55<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB55>=Parameters!$E$11,CB55<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB55>=Parameters!$F$11, CB55<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB55>=Parameters!$G$11, CB55<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO55=\"\",CO55=\"--\",ISBLANK(CO55)),\"\",IF(CO55<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO55>=Parameters!$E$13,CO55<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO55>=Parameters!$F$13, CO55<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO55>=Parameters!$G$13, CO55<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ55=\"\",CJ55=\"--\",ISBLANK(CJ55)),\"\",IF(CJ55='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ55<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ55>=Parameters!$E$14,CJ55<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ55>=Parameters!$F$14, CJ55<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ55>=Parameters!$G$14, CJ55<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK55=\"\",CK55=\"--\",ISBLANK(CK55)),\"\",IF(AND(CK55<Parameters!$E$15, CK55>=0), 'Risk Tables'!$C$44, IF(AND(CK55>=Parameters!$E$15,CK55<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK55>=Parameters!$F$15, CK55<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK55>=Parameters!$G$15, CK55<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM55=\"\",CM55=\"--\",ISBLANK(CM55)),\"\",IF(CM55>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM55<=Parameters!$E$16,CM55>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM55<=Parameters!$F$16, CM55>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM55<=Parameters!$G$16, CM55>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN55=\"\",CN55=\"--\",ISBLANK(CN55)),\"\",IF(CN55>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN55<=Parameters!$E$17,CN55>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN55<=Parameters!$F$17, CN55>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN55<=Parameters!$G$17, CN55>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL55=\"\",CL55=\"--\",ISBLANK(CL55)),\"\",IF(CL55>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL55<=Parameters!$E$18,CL55>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL55<=Parameters!$F$18, CL55>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL55<=Parameters!$G$18, CL55>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP55=\"\",CP55=\"--\",ISBLANK(CP55)),\"\",IF(CP55<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP55>=Parameters!$E$21,CP55<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP55>=Parameters!$F$21, CP55<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP55>=Parameters!$G$21, CP55<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ55=\"\",CQ55=\"--\",ISBLANK(CQ55)),\"\",IF(CQ55<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ55>=Parameters!$E$22,CQ55<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ55>=Parameters!$F$22, CQ55<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ55>=Parameters!$G$22, CQ55<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR55='Risk Tables'!$C$44,1,IF(CR55='Risk Tables'!$C$43,2,IF(CR55='Risk Tables'!$C$42, 3, IF(CR55='Risk Tables'!$C$41, 4, IF(CR55='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS55='Risk Tables'!$C$44,1,IF(CS55='Risk Tables'!$C$43,2,IF(CS55='Risk Tables'!$C$42, 3, IF(CS55='Risk Tables'!$C$41, 4, IF(CS55='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT55='Risk Tables'!$C$44,1,IF(CT55='Risk Tables'!$C$43,2,IF(CT55='Risk Tables'!$C$42, 3, IF(CT55='Risk Tables'!$C$41, 4, IF(CT55='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV55='Risk Tables'!$C$44,1,IF(CV55='Risk Tables'!$C$43,2,IF(CV55='Risk Tables'!$C$42, 3, IF(CV55='Risk Tables'!$C$41, 4, IF(CV55='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW55='Risk Tables'!$C$44,1,IF(CW55='Risk Tables'!$C$43,2,IF(CW55='Risk Tables'!$C$42, 3, IF(CW55='Risk Tables'!$C$41, 4, IF(CW55='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX55='Risk Tables'!$C$44,1,IF(CX55='Risk Tables'!$C$43,2,IF(CX55='Risk Tables'!$C$42, 3, IF(CX55='Risk Tables'!$C$41, 4, IF(CX55='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY55='Risk Tables'!$C$44,1,IF(CY55='Risk Tables'!$C$43,2,IF(CY55='Risk Tables'!$C$42, 3, IF(CY55='Risk Tables'!$C$41, 4, IF(CY55='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA55='Risk Tables'!$C$44,1,IF(DA55='Risk Tables'!$C$43,2,IF(DA55='Risk Tables'!$C$42, 3, IF(DA55='Risk Tables'!$C$41, 4, IF(DA55='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB55='Risk Tables'!$C$44,1,IF(DB55='Risk Tables'!$C$43,2,IF(DB55='Risk Tables'!$C$42, 3, IF(DB55='Risk Tables'!$C$41, 4, IF(DB55='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC55='Risk Tables'!$C$44,1,IF(DC55='Risk Tables'!$C$43,2,IF(DC55='Risk Tables'!$C$42, 3, IF(DC55='Risk Tables'!$C$41, 4, IF(DC55='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD55='Risk Tables'!$C$44,1,IF(DD55='Risk Tables'!$C$43,2,IF(DD55='Risk Tables'!$C$42, 3, IF(DD55='Risk Tables'!$C$41, 4, IF(DD55='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE55='Risk Tables'!$C$44,1,IF(DE55='Risk Tables'!$C$43,2,IF(DE55='Risk Tables'!$C$42, 3, IF(DE55='Risk Tables'!$C$41, 4, IF(DE55='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF55='Risk Tables'!$C$44,1,IF(DF55='Risk Tables'!$C$43,2,IF(DF55='Risk Tables'!$C$42, 3, IF(DF55='Risk Tables'!$C$41, 4, IF(DF55='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI55:DW55))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI55:DW55, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD55),\"\",((AD55*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P55,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V55),\"\",((V55*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P55,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO55),\"\",((AO55*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P55,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM55),\"\",((AM55*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P55,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI55),\"\",((AI55*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P55,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF55),\"\",((AF55*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P55,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR55),\"\",((AR55*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P55,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL55),\"\",((BL55*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P55,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM55),\"\",((BM55*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P55,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU55),\"\",((AU55*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P55,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW55),\"\",((AW55*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P55,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK55),\"\",(((BK55)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P55,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A56=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I56,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M56,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A56=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H56,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A56=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H56,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A56=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H56,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A56=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H56,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG56),ISBLANK(AR56)),\"\",IF(AR56<0,'Risk Tables'!$C$46,BG56/AR56)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO56),ISBLANK(AR56)),\"\",IF(AR56<0,'Risk Tables'!$C$46,AO56/AR56)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH56=\"\",ISBLANK(CH56)),\"\",IF(CH56>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH56<=Parameters!$E$4,CH56>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH56<=Parameters!$F$4, CH56>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH56<=Parameters!$G$4, CH56>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI56=\"\",CI56=\"--\",ISBLANK(CI56)),\"\",IF(CI56='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI56>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI56<=Parameters!$E$5,CI56>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI56<=Parameters!$F$5, CI56>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI56<=Parameters!$G$5, CI56>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG56=\"\",CG56=\"--\",ISBLANK(CG56)),\"\",IF(CG56>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG56<=Parameters!$E$6,CG56>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG56<=Parameters!$F$6, CG56>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG56<=Parameters!$G$6, CG56>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY56=\"\",BY56=\"--\",ISBLANK(BY56)),\"\",IF(BY56>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY56<=Parameters!$E$8,BY56>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY56<=Parameters!$F$8, BY56>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY56<=Parameters!$G$8, BY56>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ56=\"\",BZ56=\"--\",ISBLANK(BZ56)),\"\",IF(BZ56>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ56<=Parameters!$E$9,BZ56>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ56<=Parameters!$F$9, BZ56>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ56<=Parameters!$G$9, BZ56>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA56=\"\",CA56=\"--\",ISBLANK(CA56)),\"\",IF(CA56<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA56>=Parameters!$E$10,CA56<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA56>=Parameters!$F$10, CA56<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA56>=Parameters!$G$10, CA56<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB56=\"\",CB56=\"--\",ISBLANK(CB56)),\"\",IF(CB56<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB56>=Parameters!$E$11,CB56<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB56>=Parameters!$F$11, CB56<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB56>=Parameters!$G$11, CB56<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO56=\"\",CO56=\"--\",ISBLANK(CO56)),\"\",IF(CO56<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO56>=Parameters!$E$13,CO56<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO56>=Parameters!$F$13, CO56<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO56>=Parameters!$G$13, CO56<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ56=\"\",CJ56=\"--\",ISBLANK(CJ56)),\"\",IF(CJ56='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ56<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ56>=Parameters!$E$14,CJ56<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ56>=Parameters!$F$14, CJ56<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ56>=Parameters!$G$14, CJ56<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK56=\"\",CK56=\"--\",ISBLANK(CK56)),\"\",IF(AND(CK56<Parameters!$E$15, CK56>=0), 'Risk Tables'!$C$44, IF(AND(CK56>=Parameters!$E$15,CK56<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK56>=Parameters!$F$15, CK56<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK56>=Parameters!$G$15, CK56<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM56=\"\",CM56=\"--\",ISBLANK(CM56)),\"\",IF(CM56>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM56<=Parameters!$E$16,CM56>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM56<=Parameters!$F$16, CM56>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM56<=Parameters!$G$16, CM56>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN56=\"\",CN56=\"--\",ISBLANK(CN56)),\"\",IF(CN56>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN56<=Parameters!$E$17,CN56>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN56<=Parameters!$F$17, CN56>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN56<=Parameters!$G$17, CN56>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL56=\"\",CL56=\"--\",ISBLANK(CL56)),\"\",IF(CL56>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL56<=Parameters!$E$18,CL56>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL56<=Parameters!$F$18, CL56>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL56<=Parameters!$G$18, CL56>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP56=\"\",CP56=\"--\",ISBLANK(CP56)),\"\",IF(CP56<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP56>=Parameters!$E$21,CP56<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP56>=Parameters!$F$21, CP56<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP56>=Parameters!$G$21, CP56<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ56=\"\",CQ56=\"--\",ISBLANK(CQ56)),\"\",IF(CQ56<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ56>=Parameters!$E$22,CQ56<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ56>=Parameters!$F$22, CQ56<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ56>=Parameters!$G$22, CQ56<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR56='Risk Tables'!$C$44,1,IF(CR56='Risk Tables'!$C$43,2,IF(CR56='Risk Tables'!$C$42, 3, IF(CR56='Risk Tables'!$C$41, 4, IF(CR56='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS56='Risk Tables'!$C$44,1,IF(CS56='Risk Tables'!$C$43,2,IF(CS56='Risk Tables'!$C$42, 3, IF(CS56='Risk Tables'!$C$41, 4, IF(CS56='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT56='Risk Tables'!$C$44,1,IF(CT56='Risk Tables'!$C$43,2,IF(CT56='Risk Tables'!$C$42, 3, IF(CT56='Risk Tables'!$C$41, 4, IF(CT56='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV56='Risk Tables'!$C$44,1,IF(CV56='Risk Tables'!$C$43,2,IF(CV56='Risk Tables'!$C$42, 3, IF(CV56='Risk Tables'!$C$41, 4, IF(CV56='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW56='Risk Tables'!$C$44,1,IF(CW56='Risk Tables'!$C$43,2,IF(CW56='Risk Tables'!$C$42, 3, IF(CW56='Risk Tables'!$C$41, 4, IF(CW56='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX56='Risk Tables'!$C$44,1,IF(CX56='Risk Tables'!$C$43,2,IF(CX56='Risk Tables'!$C$42, 3, IF(CX56='Risk Tables'!$C$41, 4, IF(CX56='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY56='Risk Tables'!$C$44,1,IF(CY56='Risk Tables'!$C$43,2,IF(CY56='Risk Tables'!$C$42, 3, IF(CY56='Risk Tables'!$C$41, 4, IF(CY56='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA56='Risk Tables'!$C$44,1,IF(DA56='Risk Tables'!$C$43,2,IF(DA56='Risk Tables'!$C$42, 3, IF(DA56='Risk Tables'!$C$41, 4, IF(DA56='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB56='Risk Tables'!$C$44,1,IF(DB56='Risk Tables'!$C$43,2,IF(DB56='Risk Tables'!$C$42, 3, IF(DB56='Risk Tables'!$C$41, 4, IF(DB56='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC56='Risk Tables'!$C$44,1,IF(DC56='Risk Tables'!$C$43,2,IF(DC56='Risk Tables'!$C$42, 3, IF(DC56='Risk Tables'!$C$41, 4, IF(DC56='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD56='Risk Tables'!$C$44,1,IF(DD56='Risk Tables'!$C$43,2,IF(DD56='Risk Tables'!$C$42, 3, IF(DD56='Risk Tables'!$C$41, 4, IF(DD56='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE56='Risk Tables'!$C$44,1,IF(DE56='Risk Tables'!$C$43,2,IF(DE56='Risk Tables'!$C$42, 3, IF(DE56='Risk Tables'!$C$41, 4, IF(DE56='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF56='Risk Tables'!$C$44,1,IF(DF56='Risk Tables'!$C$43,2,IF(DF56='Risk Tables'!$C$42, 3, IF(DF56='Risk Tables'!$C$41, 4, IF(DF56='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI56:DW56))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI56:DW56, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD56),\"\",((AD56*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P56,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V56),\"\",((V56*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P56,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO56),\"\",((AO56*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P56,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM56),\"\",((AM56*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P56,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI56),\"\",((AI56*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P56,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF56),\"\",((AF56*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P56,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR56),\"\",((AR56*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P56,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL56),\"\",((BL56*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P56,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM56),\"\",((BM56*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P56,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU56),\"\",((AU56*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P56,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW56),\"\",((AW56*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P56,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK56),\"\",(((BK56)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P56,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A57=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I57,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M57,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A57=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H57,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A57=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H57,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A57=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H57,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A57=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H57,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG57),ISBLANK(AR57)),\"\",IF(AR57<0,'Risk Tables'!$C$46,BG57/AR57)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO57),ISBLANK(AR57)),\"\",IF(AR57<0,'Risk Tables'!$C$46,AO57/AR57)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH57=\"\",ISBLANK(CH57)),\"\",IF(CH57>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH57<=Parameters!$E$4,CH57>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH57<=Parameters!$F$4, CH57>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH57<=Parameters!$G$4, CH57>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI57=\"\",CI57=\"--\",ISBLANK(CI57)),\"\",IF(CI57='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI57>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI57<=Parameters!$E$5,CI57>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI57<=Parameters!$F$5, CI57>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI57<=Parameters!$G$5, CI57>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG57=\"\",CG57=\"--\",ISBLANK(CG57)),\"\",IF(CG57>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG57<=Parameters!$E$6,CG57>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG57<=Parameters!$F$6, CG57>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG57<=Parameters!$G$6, CG57>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY57=\"\",BY57=\"--\",ISBLANK(BY57)),\"\",IF(BY57>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY57<=Parameters!$E$8,BY57>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY57<=Parameters!$F$8, BY57>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY57<=Parameters!$G$8, BY57>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ57=\"\",BZ57=\"--\",ISBLANK(BZ57)),\"\",IF(BZ57>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ57<=Parameters!$E$9,BZ57>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ57<=Parameters!$F$9, BZ57>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ57<=Parameters!$G$9, BZ57>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA57=\"\",CA57=\"--\",ISBLANK(CA57)),\"\",IF(CA57<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA57>=Parameters!$E$10,CA57<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA57>=Parameters!$F$10, CA57<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA57>=Parameters!$G$10, CA57<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB57=\"\",CB57=\"--\",ISBLANK(CB57)),\"\",IF(CB57<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB57>=Parameters!$E$11,CB57<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB57>=Parameters!$F$11, CB57<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB57>=Parameters!$G$11, CB57<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO57=\"\",CO57=\"--\",ISBLANK(CO57)),\"\",IF(CO57<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO57>=Parameters!$E$13,CO57<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO57>=Parameters!$F$13, CO57<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO57>=Parameters!$G$13, CO57<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ57=\"\",CJ57=\"--\",ISBLANK(CJ57)),\"\",IF(CJ57='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ57<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ57>=Parameters!$E$14,CJ57<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ57>=Parameters!$F$14, CJ57<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ57>=Parameters!$G$14, CJ57<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK57=\"\",CK57=\"--\",ISBLANK(CK57)),\"\",IF(AND(CK57<Parameters!$E$15, CK57>=0), 'Risk Tables'!$C$44, IF(AND(CK57>=Parameters!$E$15,CK57<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK57>=Parameters!$F$15, CK57<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK57>=Parameters!$G$15, CK57<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM57=\"\",CM57=\"--\",ISBLANK(CM57)),\"\",IF(CM57>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM57<=Parameters!$E$16,CM57>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM57<=Parameters!$F$16, CM57>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM57<=Parameters!$G$16, CM57>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN57=\"\",CN57=\"--\",ISBLANK(CN57)),\"\",IF(CN57>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN57<=Parameters!$E$17,CN57>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN57<=Parameters!$F$17, CN57>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN57<=Parameters!$G$17, CN57>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL57=\"\",CL57=\"--\",ISBLANK(CL57)),\"\",IF(CL57>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL57<=Parameters!$E$18,CL57>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL57<=Parameters!$F$18, CL57>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL57<=Parameters!$G$18, CL57>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP57=\"\",CP57=\"--\",ISBLANK(CP57)),\"\",IF(CP57<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP57>=Parameters!$E$21,CP57<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP57>=Parameters!$F$21, CP57<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP57>=Parameters!$G$21, CP57<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ57=\"\",CQ57=\"--\",ISBLANK(CQ57)),\"\",IF(CQ57<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ57>=Parameters!$E$22,CQ57<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ57>=Parameters!$F$22, CQ57<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ57>=Parameters!$G$22, CQ57<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR57='Risk Tables'!$C$44,1,IF(CR57='Risk Tables'!$C$43,2,IF(CR57='Risk Tables'!$C$42, 3, IF(CR57='Risk Tables'!$C$41, 4, IF(CR57='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS57='Risk Tables'!$C$44,1,IF(CS57='Risk Tables'!$C$43,2,IF(CS57='Risk Tables'!$C$42, 3, IF(CS57='Risk Tables'!$C$41, 4, IF(CS57='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT57='Risk Tables'!$C$44,1,IF(CT57='Risk Tables'!$C$43,2,IF(CT57='Risk Tables'!$C$42, 3, IF(CT57='Risk Tables'!$C$41, 4, IF(CT57='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV57='Risk Tables'!$C$44,1,IF(CV57='Risk Tables'!$C$43,2,IF(CV57='Risk Tables'!$C$42, 3, IF(CV57='Risk Tables'!$C$41, 4, IF(CV57='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW57='Risk Tables'!$C$44,1,IF(CW57='Risk Tables'!$C$43,2,IF(CW57='Risk Tables'!$C$42, 3, IF(CW57='Risk Tables'!$C$41, 4, IF(CW57='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX57='Risk Tables'!$C$44,1,IF(CX57='Risk Tables'!$C$43,2,IF(CX57='Risk Tables'!$C$42, 3, IF(CX57='Risk Tables'!$C$41, 4, IF(CX57='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY57='Risk Tables'!$C$44,1,IF(CY57='Risk Tables'!$C$43,2,IF(CY57='Risk Tables'!$C$42, 3, IF(CY57='Risk Tables'!$C$41, 4, IF(CY57='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA57='Risk Tables'!$C$44,1,IF(DA57='Risk Tables'!$C$43,2,IF(DA57='Risk Tables'!$C$42, 3, IF(DA57='Risk Tables'!$C$41, 4, IF(DA57='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB57='Risk Tables'!$C$44,1,IF(DB57='Risk Tables'!$C$43,2,IF(DB57='Risk Tables'!$C$42, 3, IF(DB57='Risk Tables'!$C$41, 4, IF(DB57='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC57='Risk Tables'!$C$44,1,IF(DC57='Risk Tables'!$C$43,2,IF(DC57='Risk Tables'!$C$42, 3, IF(DC57='Risk Tables'!$C$41, 4, IF(DC57='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD57='Risk Tables'!$C$44,1,IF(DD57='Risk Tables'!$C$43,2,IF(DD57='Risk Tables'!$C$42, 3, IF(DD57='Risk Tables'!$C$41, 4, IF(DD57='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE57='Risk Tables'!$C$44,1,IF(DE57='Risk Tables'!$C$43,2,IF(DE57='Risk Tables'!$C$42, 3, IF(DE57='Risk Tables'!$C$41, 4, IF(DE57='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF57='Risk Tables'!$C$44,1,IF(DF57='Risk Tables'!$C$43,2,IF(DF57='Risk Tables'!$C$42, 3, IF(DF57='Risk Tables'!$C$41, 4, IF(DF57='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI57:DW57))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI57:DW57, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD57),\"\",((AD57*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P57,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V57),\"\",((V57*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P57,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO57),\"\",((AO57*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P57,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM57),\"\",((AM57*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P57,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI57),\"\",((AI57*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P57,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF57),\"\",((AF57*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P57,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR57),\"\",((AR57*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P57,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL57),\"\",((BL57*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P57,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM57),\"\",((BM57*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P57,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU57),\"\",((AU57*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P57,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW57),\"\",((AW57*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P57,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK57),\"\",(((BK57)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P57,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A58=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I58,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M58,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A58=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H58,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A58=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H58,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A58=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H58,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A58=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H58,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG58),ISBLANK(AR58)),\"\",IF(AR58<0,'Risk Tables'!$C$46,BG58/AR58)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO58),ISBLANK(AR58)),\"\",IF(AR58<0,'Risk Tables'!$C$46,AO58/AR58)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH58=\"\",ISBLANK(CH58)),\"\",IF(CH58>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH58<=Parameters!$E$4,CH58>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH58<=Parameters!$F$4, CH58>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH58<=Parameters!$G$4, CH58>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI58=\"\",CI58=\"--\",ISBLANK(CI58)),\"\",IF(CI58='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI58>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI58<=Parameters!$E$5,CI58>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI58<=Parameters!$F$5, CI58>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI58<=Parameters!$G$5, CI58>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG58=\"\",CG58=\"--\",ISBLANK(CG58)),\"\",IF(CG58>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG58<=Parameters!$E$6,CG58>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG58<=Parameters!$F$6, CG58>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG58<=Parameters!$G$6, CG58>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY58=\"\",BY58=\"--\",ISBLANK(BY58)),\"\",IF(BY58>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY58<=Parameters!$E$8,BY58>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY58<=Parameters!$F$8, BY58>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY58<=Parameters!$G$8, BY58>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ58=\"\",BZ58=\"--\",ISBLANK(BZ58)),\"\",IF(BZ58>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ58<=Parameters!$E$9,BZ58>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ58<=Parameters!$F$9, BZ58>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ58<=Parameters!$G$9, BZ58>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA58=\"\",CA58=\"--\",ISBLANK(CA58)),\"\",IF(CA58<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA58>=Parameters!$E$10,CA58<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA58>=Parameters!$F$10, CA58<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA58>=Parameters!$G$10, CA58<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB58=\"\",CB58=\"--\",ISBLANK(CB58)),\"\",IF(CB58<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB58>=Parameters!$E$11,CB58<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB58>=Parameters!$F$11, CB58<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB58>=Parameters!$G$11, CB58<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO58=\"\",CO58=\"--\",ISBLANK(CO58)),\"\",IF(CO58<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO58>=Parameters!$E$13,CO58<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO58>=Parameters!$F$13, CO58<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO58>=Parameters!$G$13, CO58<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ58=\"\",CJ58=\"--\",ISBLANK(CJ58)),\"\",IF(CJ58='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ58<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ58>=Parameters!$E$14,CJ58<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ58>=Parameters!$F$14, CJ58<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ58>=Parameters!$G$14, CJ58<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK58=\"\",CK58=\"--\",ISBLANK(CK58)),\"\",IF(AND(CK58<Parameters!$E$15, CK58>=0), 'Risk Tables'!$C$44, IF(AND(CK58>=Parameters!$E$15,CK58<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK58>=Parameters!$F$15, CK58<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK58>=Parameters!$G$15, CK58<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM58=\"\",CM58=\"--\",ISBLANK(CM58)),\"\",IF(CM58>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM58<=Parameters!$E$16,CM58>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM58<=Parameters!$F$16, CM58>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM58<=Parameters!$G$16, CM58>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN58=\"\",CN58=\"--\",ISBLANK(CN58)),\"\",IF(CN58>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN58<=Parameters!$E$17,CN58>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN58<=Parameters!$F$17, CN58>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN58<=Parameters!$G$17, CN58>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL58=\"\",CL58=\"--\",ISBLANK(CL58)),\"\",IF(CL58>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL58<=Parameters!$E$18,CL58>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL58<=Parameters!$F$18, CL58>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL58<=Parameters!$G$18, CL58>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP58=\"\",CP58=\"--\",ISBLANK(CP58)),\"\",IF(CP58<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP58>=Parameters!$E$21,CP58<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP58>=Parameters!$F$21, CP58<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP58>=Parameters!$G$21, CP58<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ58=\"\",CQ58=\"--\",ISBLANK(CQ58)),\"\",IF(CQ58<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ58>=Parameters!$E$22,CQ58<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ58>=Parameters!$F$22, CQ58<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ58>=Parameters!$G$22, CQ58<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR58='Risk Tables'!$C$44,1,IF(CR58='Risk Tables'!$C$43,2,IF(CR58='Risk Tables'!$C$42, 3, IF(CR58='Risk Tables'!$C$41, 4, IF(CR58='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS58='Risk Tables'!$C$44,1,IF(CS58='Risk Tables'!$C$43,2,IF(CS58='Risk Tables'!$C$42, 3, IF(CS58='Risk Tables'!$C$41, 4, IF(CS58='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT58='Risk Tables'!$C$44,1,IF(CT58='Risk Tables'!$C$43,2,IF(CT58='Risk Tables'!$C$42, 3, IF(CT58='Risk Tables'!$C$41, 4, IF(CT58='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV58='Risk Tables'!$C$44,1,IF(CV58='Risk Tables'!$C$43,2,IF(CV58='Risk Tables'!$C$42, 3, IF(CV58='Risk Tables'!$C$41, 4, IF(CV58='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW58='Risk Tables'!$C$44,1,IF(CW58='Risk Tables'!$C$43,2,IF(CW58='Risk Tables'!$C$42, 3, IF(CW58='Risk Tables'!$C$41, 4, IF(CW58='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX58='Risk Tables'!$C$44,1,IF(CX58='Risk Tables'!$C$43,2,IF(CX58='Risk Tables'!$C$42, 3, IF(CX58='Risk Tables'!$C$41, 4, IF(CX58='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY58='Risk Tables'!$C$44,1,IF(CY58='Risk Tables'!$C$43,2,IF(CY58='Risk Tables'!$C$42, 3, IF(CY58='Risk Tables'!$C$41, 4, IF(CY58='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA58='Risk Tables'!$C$44,1,IF(DA58='Risk Tables'!$C$43,2,IF(DA58='Risk Tables'!$C$42, 3, IF(DA58='Risk Tables'!$C$41, 4, IF(DA58='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB58='Risk Tables'!$C$44,1,IF(DB58='Risk Tables'!$C$43,2,IF(DB58='Risk Tables'!$C$42, 3, IF(DB58='Risk Tables'!$C$41, 4, IF(DB58='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC58='Risk Tables'!$C$44,1,IF(DC58='Risk Tables'!$C$43,2,IF(DC58='Risk Tables'!$C$42, 3, IF(DC58='Risk Tables'!$C$41, 4, IF(DC58='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD58='Risk Tables'!$C$44,1,IF(DD58='Risk Tables'!$C$43,2,IF(DD58='Risk Tables'!$C$42, 3, IF(DD58='Risk Tables'!$C$41, 4, IF(DD58='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE58='Risk Tables'!$C$44,1,IF(DE58='Risk Tables'!$C$43,2,IF(DE58='Risk Tables'!$C$42, 3, IF(DE58='Risk Tables'!$C$41, 4, IF(DE58='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF58='Risk Tables'!$C$44,1,IF(DF58='Risk Tables'!$C$43,2,IF(DF58='Risk Tables'!$C$42, 3, IF(DF58='Risk Tables'!$C$41, 4, IF(DF58='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI58:DW58))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI58:DW58, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD58),\"\",((AD58*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P58,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V58),\"\",((V58*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P58,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO58),\"\",((AO58*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P58,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM58),\"\",((AM58*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P58,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI58),\"\",((AI58*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P58,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF58),\"\",((AF58*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P58,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR58),\"\",((AR58*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P58,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL58),\"\",((BL58*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P58,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM58),\"\",((BM58*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P58,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU58),\"\",((AU58*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P58,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW58),\"\",((AW58*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P58,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK58),\"\",(((BK58)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P58,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A59=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I59,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M59,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A59=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H59,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A59=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H59,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A59=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H59,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A59=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H59,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG59),ISBLANK(AR59)),\"\",IF(AR59<0,'Risk Tables'!$C$46,BG59/AR59)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO59),ISBLANK(AR59)),\"\",IF(AR59<0,'Risk Tables'!$C$46,AO59/AR59)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH59=\"\",ISBLANK(CH59)),\"\",IF(CH59>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH59<=Parameters!$E$4,CH59>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH59<=Parameters!$F$4, CH59>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH59<=Parameters!$G$4, CH59>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI59=\"\",CI59=\"--\",ISBLANK(CI59)),\"\",IF(CI59='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI59>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI59<=Parameters!$E$5,CI59>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI59<=Parameters!$F$5, CI59>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI59<=Parameters!$G$5, CI59>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG59=\"\",CG59=\"--\",ISBLANK(CG59)),\"\",IF(CG59>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG59<=Parameters!$E$6,CG59>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG59<=Parameters!$F$6, CG59>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG59<=Parameters!$G$6, CG59>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY59=\"\",BY59=\"--\",ISBLANK(BY59)),\"\",IF(BY59>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY59<=Parameters!$E$8,BY59>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY59<=Parameters!$F$8, BY59>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY59<=Parameters!$G$8, BY59>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ59=\"\",BZ59=\"--\",ISBLANK(BZ59)),\"\",IF(BZ59>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ59<=Parameters!$E$9,BZ59>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ59<=Parameters!$F$9, BZ59>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ59<=Parameters!$G$9, BZ59>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA59=\"\",CA59=\"--\",ISBLANK(CA59)),\"\",IF(CA59<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA59>=Parameters!$E$10,CA59<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA59>=Parameters!$F$10, CA59<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA59>=Parameters!$G$10, CA59<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB59=\"\",CB59=\"--\",ISBLANK(CB59)),\"\",IF(CB59<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB59>=Parameters!$E$11,CB59<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB59>=Parameters!$F$11, CB59<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB59>=Parameters!$G$11, CB59<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO59=\"\",CO59=\"--\",ISBLANK(CO59)),\"\",IF(CO59<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO59>=Parameters!$E$13,CO59<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO59>=Parameters!$F$13, CO59<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO59>=Parameters!$G$13, CO59<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ59=\"\",CJ59=\"--\",ISBLANK(CJ59)),\"\",IF(CJ59='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ59<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ59>=Parameters!$E$14,CJ59<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ59>=Parameters!$F$14, CJ59<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ59>=Parameters!$G$14, CJ59<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK59=\"\",CK59=\"--\",ISBLANK(CK59)),\"\",IF(AND(CK59<Parameters!$E$15, CK59>=0), 'Risk Tables'!$C$44, IF(AND(CK59>=Parameters!$E$15,CK59<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK59>=Parameters!$F$15, CK59<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK59>=Parameters!$G$15, CK59<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM59=\"\",CM59=\"--\",ISBLANK(CM59)),\"\",IF(CM59>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM59<=Parameters!$E$16,CM59>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM59<=Parameters!$F$16, CM59>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM59<=Parameters!$G$16, CM59>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN59=\"\",CN59=\"--\",ISBLANK(CN59)),\"\",IF(CN59>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN59<=Parameters!$E$17,CN59>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN59<=Parameters!$F$17, CN59>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN59<=Parameters!$G$17, CN59>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL59=\"\",CL59=\"--\",ISBLANK(CL59)),\"\",IF(CL59>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL59<=Parameters!$E$18,CL59>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL59<=Parameters!$F$18, CL59>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL59<=Parameters!$G$18, CL59>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP59=\"\",CP59=\"--\",ISBLANK(CP59)),\"\",IF(CP59<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP59>=Parameters!$E$21,CP59<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP59>=Parameters!$F$21, CP59<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP59>=Parameters!$G$21, CP59<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ59=\"\",CQ59=\"--\",ISBLANK(CQ59)),\"\",IF(CQ59<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ59>=Parameters!$E$22,CQ59<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ59>=Parameters!$F$22, CQ59<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ59>=Parameters!$G$22, CQ59<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR59='Risk Tables'!$C$44,1,IF(CR59='Risk Tables'!$C$43,2,IF(CR59='Risk Tables'!$C$42, 3, IF(CR59='Risk Tables'!$C$41, 4, IF(CR59='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS59='Risk Tables'!$C$44,1,IF(CS59='Risk Tables'!$C$43,2,IF(CS59='Risk Tables'!$C$42, 3, IF(CS59='Risk Tables'!$C$41, 4, IF(CS59='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT59='Risk Tables'!$C$44,1,IF(CT59='Risk Tables'!$C$43,2,IF(CT59='Risk Tables'!$C$42, 3, IF(CT59='Risk Tables'!$C$41, 4, IF(CT59='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV59='Risk Tables'!$C$44,1,IF(CV59='Risk Tables'!$C$43,2,IF(CV59='Risk Tables'!$C$42, 3, IF(CV59='Risk Tables'!$C$41, 4, IF(CV59='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW59='Risk Tables'!$C$44,1,IF(CW59='Risk Tables'!$C$43,2,IF(CW59='Risk Tables'!$C$42, 3, IF(CW59='Risk Tables'!$C$41, 4, IF(CW59='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX59='Risk Tables'!$C$44,1,IF(CX59='Risk Tables'!$C$43,2,IF(CX59='Risk Tables'!$C$42, 3, IF(CX59='Risk Tables'!$C$41, 4, IF(CX59='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY59='Risk Tables'!$C$44,1,IF(CY59='Risk Tables'!$C$43,2,IF(CY59='Risk Tables'!$C$42, 3, IF(CY59='Risk Tables'!$C$41, 4, IF(CY59='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA59='Risk Tables'!$C$44,1,IF(DA59='Risk Tables'!$C$43,2,IF(DA59='Risk Tables'!$C$42, 3, IF(DA59='Risk Tables'!$C$41, 4, IF(DA59='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB59='Risk Tables'!$C$44,1,IF(DB59='Risk Tables'!$C$43,2,IF(DB59='Risk Tables'!$C$42, 3, IF(DB59='Risk Tables'!$C$41, 4, IF(DB59='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC59='Risk Tables'!$C$44,1,IF(DC59='Risk Tables'!$C$43,2,IF(DC59='Risk Tables'!$C$42, 3, IF(DC59='Risk Tables'!$C$41, 4, IF(DC59='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD59='Risk Tables'!$C$44,1,IF(DD59='Risk Tables'!$C$43,2,IF(DD59='Risk Tables'!$C$42, 3, IF(DD59='Risk Tables'!$C$41, 4, IF(DD59='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE59='Risk Tables'!$C$44,1,IF(DE59='Risk Tables'!$C$43,2,IF(DE59='Risk Tables'!$C$42, 3, IF(DE59='Risk Tables'!$C$41, 4, IF(DE59='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF59='Risk Tables'!$C$44,1,IF(DF59='Risk Tables'!$C$43,2,IF(DF59='Risk Tables'!$C$42, 3, IF(DF59='Risk Tables'!$C$41, 4, IF(DF59='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI59:DW59))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI59:DW59, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD59),\"\",((AD59*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P59,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V59),\"\",((V59*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P59,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO59),\"\",((AO59*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P59,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM59),\"\",((AM59*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P59,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI59),\"\",((AI59*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P59,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF59),\"\",((AF59*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P59,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR59),\"\",((AR59*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P59,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL59),\"\",((BL59*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P59,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM59),\"\",((BM59*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P59,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU59),\"\",((AU59*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P59,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW59),\"\",((AW59*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P59,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK59),\"\",(((BK59)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P59,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A60=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I60,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M60,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A60=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H60,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A60=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H60,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A60=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H60,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A60=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H60,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG60),ISBLANK(AR60)),\"\",IF(AR60<0,'Risk Tables'!$C$46,BG60/AR60)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO60),ISBLANK(AR60)),\"\",IF(AR60<0,'Risk Tables'!$C$46,AO60/AR60)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH60=\"\",ISBLANK(CH60)),\"\",IF(CH60>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH60<=Parameters!$E$4,CH60>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH60<=Parameters!$F$4, CH60>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH60<=Parameters!$G$4, CH60>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI60=\"\",CI60=\"--\",ISBLANK(CI60)),\"\",IF(CI60='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI60>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI60<=Parameters!$E$5,CI60>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI60<=Parameters!$F$5, CI60>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI60<=Parameters!$G$5, CI60>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG60=\"\",CG60=\"--\",ISBLANK(CG60)),\"\",IF(CG60>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG60<=Parameters!$E$6,CG60>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG60<=Parameters!$F$6, CG60>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG60<=Parameters!$G$6, CG60>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY60=\"\",BY60=\"--\",ISBLANK(BY60)),\"\",IF(BY60>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY60<=Parameters!$E$8,BY60>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY60<=Parameters!$F$8, BY60>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY60<=Parameters!$G$8, BY60>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ60=\"\",BZ60=\"--\",ISBLANK(BZ60)),\"\",IF(BZ60>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ60<=Parameters!$E$9,BZ60>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ60<=Parameters!$F$9, BZ60>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ60<=Parameters!$G$9, BZ60>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA60=\"\",CA60=\"--\",ISBLANK(CA60)),\"\",IF(CA60<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA60>=Parameters!$E$10,CA60<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA60>=Parameters!$F$10, CA60<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA60>=Parameters!$G$10, CA60<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB60=\"\",CB60=\"--\",ISBLANK(CB60)),\"\",IF(CB60<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB60>=Parameters!$E$11,CB60<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB60>=Parameters!$F$11, CB60<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB60>=Parameters!$G$11, CB60<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO60=\"\",CO60=\"--\",ISBLANK(CO60)),\"\",IF(CO60<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO60>=Parameters!$E$13,CO60<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO60>=Parameters!$F$13, CO60<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO60>=Parameters!$G$13, CO60<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ60=\"\",CJ60=\"--\",ISBLANK(CJ60)),\"\",IF(CJ60='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ60<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ60>=Parameters!$E$14,CJ60<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ60>=Parameters!$F$14, CJ60<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ60>=Parameters!$G$14, CJ60<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK60=\"\",CK60=\"--\",ISBLANK(CK60)),\"\",IF(AND(CK60<Parameters!$E$15, CK60>=0), 'Risk Tables'!$C$44, IF(AND(CK60>=Parameters!$E$15,CK60<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK60>=Parameters!$F$15, CK60<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK60>=Parameters!$G$15, CK60<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM60=\"\",CM60=\"--\",ISBLANK(CM60)),\"\",IF(CM60>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM60<=Parameters!$E$16,CM60>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM60<=Parameters!$F$16, CM60>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM60<=Parameters!$G$16, CM60>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN60=\"\",CN60=\"--\",ISBLANK(CN60)),\"\",IF(CN60>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN60<=Parameters!$E$17,CN60>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN60<=Parameters!$F$17, CN60>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN60<=Parameters!$G$17, CN60>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL60=\"\",CL60=\"--\",ISBLANK(CL60)),\"\",IF(CL60>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL60<=Parameters!$E$18,CL60>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL60<=Parameters!$F$18, CL60>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL60<=Parameters!$G$18, CL60>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP60=\"\",CP60=\"--\",ISBLANK(CP60)),\"\",IF(CP60<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP60>=Parameters!$E$21,CP60<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP60>=Parameters!$F$21, CP60<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP60>=Parameters!$G$21, CP60<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ60=\"\",CQ60=\"--\",ISBLANK(CQ60)),\"\",IF(CQ60<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ60>=Parameters!$E$22,CQ60<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ60>=Parameters!$F$22, CQ60<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ60>=Parameters!$G$22, CQ60<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR60='Risk Tables'!$C$44,1,IF(CR60='Risk Tables'!$C$43,2,IF(CR60='Risk Tables'!$C$42, 3, IF(CR60='Risk Tables'!$C$41, 4, IF(CR60='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS60='Risk Tables'!$C$44,1,IF(CS60='Risk Tables'!$C$43,2,IF(CS60='Risk Tables'!$C$42, 3, IF(CS60='Risk Tables'!$C$41, 4, IF(CS60='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT60='Risk Tables'!$C$44,1,IF(CT60='Risk Tables'!$C$43,2,IF(CT60='Risk Tables'!$C$42, 3, IF(CT60='Risk Tables'!$C$41, 4, IF(CT60='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV60='Risk Tables'!$C$44,1,IF(CV60='Risk Tables'!$C$43,2,IF(CV60='Risk Tables'!$C$42, 3, IF(CV60='Risk Tables'!$C$41, 4, IF(CV60='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW60='Risk Tables'!$C$44,1,IF(CW60='Risk Tables'!$C$43,2,IF(CW60='Risk Tables'!$C$42, 3, IF(CW60='Risk Tables'!$C$41, 4, IF(CW60='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX60='Risk Tables'!$C$44,1,IF(CX60='Risk Tables'!$C$43,2,IF(CX60='Risk Tables'!$C$42, 3, IF(CX60='Risk Tables'!$C$41, 4, IF(CX60='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY60='Risk Tables'!$C$44,1,IF(CY60='Risk Tables'!$C$43,2,IF(CY60='Risk Tables'!$C$42, 3, IF(CY60='Risk Tables'!$C$41, 4, IF(CY60='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA60='Risk Tables'!$C$44,1,IF(DA60='Risk Tables'!$C$43,2,IF(DA60='Risk Tables'!$C$42, 3, IF(DA60='Risk Tables'!$C$41, 4, IF(DA60='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB60='Risk Tables'!$C$44,1,IF(DB60='Risk Tables'!$C$43,2,IF(DB60='Risk Tables'!$C$42, 3, IF(DB60='Risk Tables'!$C$41, 4, IF(DB60='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC60='Risk Tables'!$C$44,1,IF(DC60='Risk Tables'!$C$43,2,IF(DC60='Risk Tables'!$C$42, 3, IF(DC60='Risk Tables'!$C$41, 4, IF(DC60='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD60='Risk Tables'!$C$44,1,IF(DD60='Risk Tables'!$C$43,2,IF(DD60='Risk Tables'!$C$42, 3, IF(DD60='Risk Tables'!$C$41, 4, IF(DD60='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE60='Risk Tables'!$C$44,1,IF(DE60='Risk Tables'!$C$43,2,IF(DE60='Risk Tables'!$C$42, 3, IF(DE60='Risk Tables'!$C$41, 4, IF(DE60='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF60='Risk Tables'!$C$44,1,IF(DF60='Risk Tables'!$C$43,2,IF(DF60='Risk Tables'!$C$42, 3, IF(DF60='Risk Tables'!$C$41, 4, IF(DF60='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI60:DW60))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI60:DW60, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD60),\"\",((AD60*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P60,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V60),\"\",((V60*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P60,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO60),\"\",((AO60*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P60,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM60),\"\",((AM60*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P60,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI60),\"\",((AI60*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P60,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF60),\"\",((AF60*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P60,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR60),\"\",((AR60*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P60,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL60),\"\",((BL60*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P60,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM60),\"\",((BM60*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P60,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU60),\"\",((AU60*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P60,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW60),\"\",((AW60*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P60,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK60),\"\",(((BK60)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P60,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A61=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I61,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M61,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A61=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H61,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A61=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H61,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A61=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H61,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A61=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H61,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG61),ISBLANK(AR61)),\"\",IF(AR61<0,'Risk Tables'!$C$46,BG61/AR61)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO61),ISBLANK(AR61)),\"\",IF(AR61<0,'Risk Tables'!$C$46,AO61/AR61)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH61=\"\",ISBLANK(CH61)),\"\",IF(CH61>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH61<=Parameters!$E$4,CH61>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH61<=Parameters!$F$4, CH61>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH61<=Parameters!$G$4, CH61>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI61=\"\",CI61=\"--\",ISBLANK(CI61)),\"\",IF(CI61='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI61>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI61<=Parameters!$E$5,CI61>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI61<=Parameters!$F$5, CI61>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI61<=Parameters!$G$5, CI61>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG61=\"\",CG61=\"--\",ISBLANK(CG61)),\"\",IF(CG61>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG61<=Parameters!$E$6,CG61>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG61<=Parameters!$F$6, CG61>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG61<=Parameters!$G$6, CG61>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY61=\"\",BY61=\"--\",ISBLANK(BY61)),\"\",IF(BY61>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY61<=Parameters!$E$8,BY61>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY61<=Parameters!$F$8, BY61>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY61<=Parameters!$G$8, BY61>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ61=\"\",BZ61=\"--\",ISBLANK(BZ61)),\"\",IF(BZ61>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ61<=Parameters!$E$9,BZ61>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ61<=Parameters!$F$9, BZ61>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ61<=Parameters!$G$9, BZ61>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA61=\"\",CA61=\"--\",ISBLANK(CA61)),\"\",IF(CA61<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA61>=Parameters!$E$10,CA61<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA61>=Parameters!$F$10, CA61<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA61>=Parameters!$G$10, CA61<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB61=\"\",CB61=\"--\",ISBLANK(CB61)),\"\",IF(CB61<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB61>=Parameters!$E$11,CB61<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB61>=Parameters!$F$11, CB61<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB61>=Parameters!$G$11, CB61<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO61=\"\",CO61=\"--\",ISBLANK(CO61)),\"\",IF(CO61<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO61>=Parameters!$E$13,CO61<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO61>=Parameters!$F$13, CO61<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO61>=Parameters!$G$13, CO61<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ61=\"\",CJ61=\"--\",ISBLANK(CJ61)),\"\",IF(CJ61='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ61<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ61>=Parameters!$E$14,CJ61<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ61>=Parameters!$F$14, CJ61<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ61>=Parameters!$G$14, CJ61<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK61=\"\",CK61=\"--\",ISBLANK(CK61)),\"\",IF(AND(CK61<Parameters!$E$15, CK61>=0), 'Risk Tables'!$C$44, IF(AND(CK61>=Parameters!$E$15,CK61<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK61>=Parameters!$F$15, CK61<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK61>=Parameters!$G$15, CK61<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM61=\"\",CM61=\"--\",ISBLANK(CM61)),\"\",IF(CM61>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM61<=Parameters!$E$16,CM61>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM61<=Parameters!$F$16, CM61>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM61<=Parameters!$G$16, CM61>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN61=\"\",CN61=\"--\",ISBLANK(CN61)),\"\",IF(CN61>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN61<=Parameters!$E$17,CN61>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN61<=Parameters!$F$17, CN61>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN61<=Parameters!$G$17, CN61>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL61=\"\",CL61=\"--\",ISBLANK(CL61)),\"\",IF(CL61>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL61<=Parameters!$E$18,CL61>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL61<=Parameters!$F$18, CL61>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL61<=Parameters!$G$18, CL61>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP61=\"\",CP61=\"--\",ISBLANK(CP61)),\"\",IF(CP61<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP61>=Parameters!$E$21,CP61<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP61>=Parameters!$F$21, CP61<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP61>=Parameters!$G$21, CP61<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ61=\"\",CQ61=\"--\",ISBLANK(CQ61)),\"\",IF(CQ61<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ61>=Parameters!$E$22,CQ61<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ61>=Parameters!$F$22, CQ61<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ61>=Parameters!$G$22, CQ61<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR61='Risk Tables'!$C$44,1,IF(CR61='Risk Tables'!$C$43,2,IF(CR61='Risk Tables'!$C$42, 3, IF(CR61='Risk Tables'!$C$41, 4, IF(CR61='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS61='Risk Tables'!$C$44,1,IF(CS61='Risk Tables'!$C$43,2,IF(CS61='Risk Tables'!$C$42, 3, IF(CS61='Risk Tables'!$C$41, 4, IF(CS61='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT61='Risk Tables'!$C$44,1,IF(CT61='Risk Tables'!$C$43,2,IF(CT61='Risk Tables'!$C$42, 3, IF(CT61='Risk Tables'!$C$41, 4, IF(CT61='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV61='Risk Tables'!$C$44,1,IF(CV61='Risk Tables'!$C$43,2,IF(CV61='Risk Tables'!$C$42, 3, IF(CV61='Risk Tables'!$C$41, 4, IF(CV61='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW61='Risk Tables'!$C$44,1,IF(CW61='Risk Tables'!$C$43,2,IF(CW61='Risk Tables'!$C$42, 3, IF(CW61='Risk Tables'!$C$41, 4, IF(CW61='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX61='Risk Tables'!$C$44,1,IF(CX61='Risk Tables'!$C$43,2,IF(CX61='Risk Tables'!$C$42, 3, IF(CX61='Risk Tables'!$C$41, 4, IF(CX61='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY61='Risk Tables'!$C$44,1,IF(CY61='Risk Tables'!$C$43,2,IF(CY61='Risk Tables'!$C$42, 3, IF(CY61='Risk Tables'!$C$41, 4, IF(CY61='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA61='Risk Tables'!$C$44,1,IF(DA61='Risk Tables'!$C$43,2,IF(DA61='Risk Tables'!$C$42, 3, IF(DA61='Risk Tables'!$C$41, 4, IF(DA61='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB61='Risk Tables'!$C$44,1,IF(DB61='Risk Tables'!$C$43,2,IF(DB61='Risk Tables'!$C$42, 3, IF(DB61='Risk Tables'!$C$41, 4, IF(DB61='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC61='Risk Tables'!$C$44,1,IF(DC61='Risk Tables'!$C$43,2,IF(DC61='Risk Tables'!$C$42, 3, IF(DC61='Risk Tables'!$C$41, 4, IF(DC61='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD61='Risk Tables'!$C$44,1,IF(DD61='Risk Tables'!$C$43,2,IF(DD61='Risk Tables'!$C$42, 3, IF(DD61='Risk Tables'!$C$41, 4, IF(DD61='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE61='Risk Tables'!$C$44,1,IF(DE61='Risk Tables'!$C$43,2,IF(DE61='Risk Tables'!$C$42, 3, IF(DE61='Risk Tables'!$C$41, 4, IF(DE61='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF61='Risk Tables'!$C$44,1,IF(DF61='Risk Tables'!$C$43,2,IF(DF61='Risk Tables'!$C$42, 3, IF(DF61='Risk Tables'!$C$41, 4, IF(DF61='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI61:DW61))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI61:DW61, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD61),\"\",((AD61*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P61,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V61),\"\",((V61*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P61,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO61),\"\",((AO61*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P61,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM61),\"\",((AM61*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P61,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI61),\"\",((AI61*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P61,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF61),\"\",((AF61*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P61,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR61),\"\",((AR61*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P61,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL61),\"\",((BL61*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P61,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM61),\"\",((BM61*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P61,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU61),\"\",((AU61*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P61,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW61),\"\",((AW61*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P61,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK61),\"\",(((BK61)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P61,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A62=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I62,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M62,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A62=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H62,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A62=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H62,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A62=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H62,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A62=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H62,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG62),ISBLANK(AR62)),\"\",IF(AR62<0,'Risk Tables'!$C$46,BG62/AR62)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO62),ISBLANK(AR62)),\"\",IF(AR62<0,'Risk Tables'!$C$46,AO62/AR62)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH62=\"\",ISBLANK(CH62)),\"\",IF(CH62>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH62<=Parameters!$E$4,CH62>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH62<=Parameters!$F$4, CH62>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH62<=Parameters!$G$4, CH62>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI62=\"\",CI62=\"--\",ISBLANK(CI62)),\"\",IF(CI62='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI62>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI62<=Parameters!$E$5,CI62>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI62<=Parameters!$F$5, CI62>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI62<=Parameters!$G$5, CI62>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG62=\"\",CG62=\"--\",ISBLANK(CG62)),\"\",IF(CG62>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG62<=Parameters!$E$6,CG62>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG62<=Parameters!$F$6, CG62>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG62<=Parameters!$G$6, CG62>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY62=\"\",BY62=\"--\",ISBLANK(BY62)),\"\",IF(BY62>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY62<=Parameters!$E$8,BY62>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY62<=Parameters!$F$8, BY62>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY62<=Parameters!$G$8, BY62>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ62=\"\",BZ62=\"--\",ISBLANK(BZ62)),\"\",IF(BZ62>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ62<=Parameters!$E$9,BZ62>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ62<=Parameters!$F$9, BZ62>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ62<=Parameters!$G$9, BZ62>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA62=\"\",CA62=\"--\",ISBLANK(CA62)),\"\",IF(CA62<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA62>=Parameters!$E$10,CA62<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA62>=Parameters!$F$10, CA62<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA62>=Parameters!$G$10, CA62<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB62=\"\",CB62=\"--\",ISBLANK(CB62)),\"\",IF(CB62<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB62>=Parameters!$E$11,CB62<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB62>=Parameters!$F$11, CB62<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB62>=Parameters!$G$11, CB62<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO62=\"\",CO62=\"--\",ISBLANK(CO62)),\"\",IF(CO62<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO62>=Parameters!$E$13,CO62<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO62>=Parameters!$F$13, CO62<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO62>=Parameters!$G$13, CO62<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ62=\"\",CJ62=\"--\",ISBLANK(CJ62)),\"\",IF(CJ62='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ62<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ62>=Parameters!$E$14,CJ62<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ62>=Parameters!$F$14, CJ62<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ62>=Parameters!$G$14, CJ62<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK62=\"\",CK62=\"--\",ISBLANK(CK62)),\"\",IF(AND(CK62<Parameters!$E$15, CK62>=0), 'Risk Tables'!$C$44, IF(AND(CK62>=Parameters!$E$15,CK62<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK62>=Parameters!$F$15, CK62<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK62>=Parameters!$G$15, CK62<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM62=\"\",CM62=\"--\",ISBLANK(CM62)),\"\",IF(CM62>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM62<=Parameters!$E$16,CM62>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM62<=Parameters!$F$16, CM62>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM62<=Parameters!$G$16, CM62>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN62=\"\",CN62=\"--\",ISBLANK(CN62)),\"\",IF(CN62>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN62<=Parameters!$E$17,CN62>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN62<=Parameters!$F$17, CN62>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN62<=Parameters!$G$17, CN62>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL62=\"\",CL62=\"--\",ISBLANK(CL62)),\"\",IF(CL62>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL62<=Parameters!$E$18,CL62>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL62<=Parameters!$F$18, CL62>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL62<=Parameters!$G$18, CL62>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP62=\"\",CP62=\"--\",ISBLANK(CP62)),\"\",IF(CP62<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP62>=Parameters!$E$21,CP62<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP62>=Parameters!$F$21, CP62<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP62>=Parameters!$G$21, CP62<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ62=\"\",CQ62=\"--\",ISBLANK(CQ62)),\"\",IF(CQ62<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ62>=Parameters!$E$22,CQ62<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ62>=Parameters!$F$22, CQ62<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ62>=Parameters!$G$22, CQ62<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR62='Risk Tables'!$C$44,1,IF(CR62='Risk Tables'!$C$43,2,IF(CR62='Risk Tables'!$C$42, 3, IF(CR62='Risk Tables'!$C$41, 4, IF(CR62='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS62='Risk Tables'!$C$44,1,IF(CS62='Risk Tables'!$C$43,2,IF(CS62='Risk Tables'!$C$42, 3, IF(CS62='Risk Tables'!$C$41, 4, IF(CS62='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT62='Risk Tables'!$C$44,1,IF(CT62='Risk Tables'!$C$43,2,IF(CT62='Risk Tables'!$C$42, 3, IF(CT62='Risk Tables'!$C$41, 4, IF(CT62='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV62='Risk Tables'!$C$44,1,IF(CV62='Risk Tables'!$C$43,2,IF(CV62='Risk Tables'!$C$42, 3, IF(CV62='Risk Tables'!$C$41, 4, IF(CV62='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW62='Risk Tables'!$C$44,1,IF(CW62='Risk Tables'!$C$43,2,IF(CW62='Risk Tables'!$C$42, 3, IF(CW62='Risk Tables'!$C$41, 4, IF(CW62='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX62='Risk Tables'!$C$44,1,IF(CX62='Risk Tables'!$C$43,2,IF(CX62='Risk Tables'!$C$42, 3, IF(CX62='Risk Tables'!$C$41, 4, IF(CX62='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY62='Risk Tables'!$C$44,1,IF(CY62='Risk Tables'!$C$43,2,IF(CY62='Risk Tables'!$C$42, 3, IF(CY62='Risk Tables'!$C$41, 4, IF(CY62='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA62='Risk Tables'!$C$44,1,IF(DA62='Risk Tables'!$C$43,2,IF(DA62='Risk Tables'!$C$42, 3, IF(DA62='Risk Tables'!$C$41, 4, IF(DA62='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB62='Risk Tables'!$C$44,1,IF(DB62='Risk Tables'!$C$43,2,IF(DB62='Risk Tables'!$C$42, 3, IF(DB62='Risk Tables'!$C$41, 4, IF(DB62='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC62='Risk Tables'!$C$44,1,IF(DC62='Risk Tables'!$C$43,2,IF(DC62='Risk Tables'!$C$42, 3, IF(DC62='Risk Tables'!$C$41, 4, IF(DC62='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD62='Risk Tables'!$C$44,1,IF(DD62='Risk Tables'!$C$43,2,IF(DD62='Risk Tables'!$C$42, 3, IF(DD62='Risk Tables'!$C$41, 4, IF(DD62='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE62='Risk Tables'!$C$44,1,IF(DE62='Risk Tables'!$C$43,2,IF(DE62='Risk Tables'!$C$42, 3, IF(DE62='Risk Tables'!$C$41, 4, IF(DE62='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF62='Risk Tables'!$C$44,1,IF(DF62='Risk Tables'!$C$43,2,IF(DF62='Risk Tables'!$C$42, 3, IF(DF62='Risk Tables'!$C$41, 4, IF(DF62='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI62:DW62))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI62:DW62, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD62),\"\",((AD62*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P62,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V62),\"\",((V62*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P62,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO62),\"\",((AO62*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P62,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM62),\"\",((AM62*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P62,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI62),\"\",((AI62*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P62,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF62),\"\",((AF62*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P62,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR62),\"\",((AR62*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P62,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL62),\"\",((BL62*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P62,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM62),\"\",((BM62*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P62,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU62),\"\",((AU62*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P62,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW62),\"\",((AW62*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P62,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK62),\"\",(((BK62)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P62,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A63=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I63,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M63,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A63=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H63,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A63=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H63,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A63=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H63,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A63=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H63,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG63),ISBLANK(AR63)),\"\",IF(AR63<0,'Risk Tables'!$C$46,BG63/AR63)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO63),ISBLANK(AR63)),\"\",IF(AR63<0,'Risk Tables'!$C$46,AO63/AR63)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH63=\"\",ISBLANK(CH63)),\"\",IF(CH63>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH63<=Parameters!$E$4,CH63>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH63<=Parameters!$F$4, CH63>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH63<=Parameters!$G$4, CH63>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI63=\"\",CI63=\"--\",ISBLANK(CI63)),\"\",IF(CI63='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI63>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI63<=Parameters!$E$5,CI63>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI63<=Parameters!$F$5, CI63>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI63<=Parameters!$G$5, CI63>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG63=\"\",CG63=\"--\",ISBLANK(CG63)),\"\",IF(CG63>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG63<=Parameters!$E$6,CG63>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG63<=Parameters!$F$6, CG63>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG63<=Parameters!$G$6, CG63>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY63=\"\",BY63=\"--\",ISBLANK(BY63)),\"\",IF(BY63>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY63<=Parameters!$E$8,BY63>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY63<=Parameters!$F$8, BY63>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY63<=Parameters!$G$8, BY63>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ63=\"\",BZ63=\"--\",ISBLANK(BZ63)),\"\",IF(BZ63>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ63<=Parameters!$E$9,BZ63>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ63<=Parameters!$F$9, BZ63>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ63<=Parameters!$G$9, BZ63>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA63=\"\",CA63=\"--\",ISBLANK(CA63)),\"\",IF(CA63<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA63>=Parameters!$E$10,CA63<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA63>=Parameters!$F$10, CA63<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA63>=Parameters!$G$10, CA63<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB63=\"\",CB63=\"--\",ISBLANK(CB63)),\"\",IF(CB63<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB63>=Parameters!$E$11,CB63<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB63>=Parameters!$F$11, CB63<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB63>=Parameters!$G$11, CB63<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO63=\"\",CO63=\"--\",ISBLANK(CO63)),\"\",IF(CO63<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO63>=Parameters!$E$13,CO63<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO63>=Parameters!$F$13, CO63<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO63>=Parameters!$G$13, CO63<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ63=\"\",CJ63=\"--\",ISBLANK(CJ63)),\"\",IF(CJ63='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ63<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ63>=Parameters!$E$14,CJ63<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ63>=Parameters!$F$14, CJ63<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ63>=Parameters!$G$14, CJ63<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK63=\"\",CK63=\"--\",ISBLANK(CK63)),\"\",IF(AND(CK63<Parameters!$E$15, CK63>=0), 'Risk Tables'!$C$44, IF(AND(CK63>=Parameters!$E$15,CK63<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK63>=Parameters!$F$15, CK63<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK63>=Parameters!$G$15, CK63<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM63=\"\",CM63=\"--\",ISBLANK(CM63)),\"\",IF(CM63>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM63<=Parameters!$E$16,CM63>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM63<=Parameters!$F$16, CM63>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM63<=Parameters!$G$16, CM63>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN63=\"\",CN63=\"--\",ISBLANK(CN63)),\"\",IF(CN63>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN63<=Parameters!$E$17,CN63>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN63<=Parameters!$F$17, CN63>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN63<=Parameters!$G$17, CN63>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL63=\"\",CL63=\"--\",ISBLANK(CL63)),\"\",IF(CL63>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL63<=Parameters!$E$18,CL63>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL63<=Parameters!$F$18, CL63>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL63<=Parameters!$G$18, CL63>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP63=\"\",CP63=\"--\",ISBLANK(CP63)),\"\",IF(CP63<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP63>=Parameters!$E$21,CP63<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP63>=Parameters!$F$21, CP63<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP63>=Parameters!$G$21, CP63<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ63=\"\",CQ63=\"--\",ISBLANK(CQ63)),\"\",IF(CQ63<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ63>=Parameters!$E$22,CQ63<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ63>=Parameters!$F$22, CQ63<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ63>=Parameters!$G$22, CQ63<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR63='Risk Tables'!$C$44,1,IF(CR63='Risk Tables'!$C$43,2,IF(CR63='Risk Tables'!$C$42, 3, IF(CR63='Risk Tables'!$C$41, 4, IF(CR63='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS63='Risk Tables'!$C$44,1,IF(CS63='Risk Tables'!$C$43,2,IF(CS63='Risk Tables'!$C$42, 3, IF(CS63='Risk Tables'!$C$41, 4, IF(CS63='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT63='Risk Tables'!$C$44,1,IF(CT63='Risk Tables'!$C$43,2,IF(CT63='Risk Tables'!$C$42, 3, IF(CT63='Risk Tables'!$C$41, 4, IF(CT63='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV63='Risk Tables'!$C$44,1,IF(CV63='Risk Tables'!$C$43,2,IF(CV63='Risk Tables'!$C$42, 3, IF(CV63='Risk Tables'!$C$41, 4, IF(CV63='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW63='Risk Tables'!$C$44,1,IF(CW63='Risk Tables'!$C$43,2,IF(CW63='Risk Tables'!$C$42, 3, IF(CW63='Risk Tables'!$C$41, 4, IF(CW63='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX63='Risk Tables'!$C$44,1,IF(CX63='Risk Tables'!$C$43,2,IF(CX63='Risk Tables'!$C$42, 3, IF(CX63='Risk Tables'!$C$41, 4, IF(CX63='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY63='Risk Tables'!$C$44,1,IF(CY63='Risk Tables'!$C$43,2,IF(CY63='Risk Tables'!$C$42, 3, IF(CY63='Risk Tables'!$C$41, 4, IF(CY63='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA63='Risk Tables'!$C$44,1,IF(DA63='Risk Tables'!$C$43,2,IF(DA63='Risk Tables'!$C$42, 3, IF(DA63='Risk Tables'!$C$41, 4, IF(DA63='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB63='Risk Tables'!$C$44,1,IF(DB63='Risk Tables'!$C$43,2,IF(DB63='Risk Tables'!$C$42, 3, IF(DB63='Risk Tables'!$C$41, 4, IF(DB63='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC63='Risk Tables'!$C$44,1,IF(DC63='Risk Tables'!$C$43,2,IF(DC63='Risk Tables'!$C$42, 3, IF(DC63='Risk Tables'!$C$41, 4, IF(DC63='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD63='Risk Tables'!$C$44,1,IF(DD63='Risk Tables'!$C$43,2,IF(DD63='Risk Tables'!$C$42, 3, IF(DD63='Risk Tables'!$C$41, 4, IF(DD63='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE63='Risk Tables'!$C$44,1,IF(DE63='Risk Tables'!$C$43,2,IF(DE63='Risk Tables'!$C$42, 3, IF(DE63='Risk Tables'!$C$41, 4, IF(DE63='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF63='Risk Tables'!$C$44,1,IF(DF63='Risk Tables'!$C$43,2,IF(DF63='Risk Tables'!$C$42, 3, IF(DF63='Risk Tables'!$C$41, 4, IF(DF63='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI63:DW63))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI63:DW63, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD63),\"\",((AD63*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P63,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V63),\"\",((V63*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P63,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO63),\"\",((AO63*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P63,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM63),\"\",((AM63*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P63,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI63),\"\",((AI63*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P63,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF63),\"\",((AF63*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P63,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR63),\"\",((AR63*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P63,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL63),\"\",((BL63*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P63,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM63),\"\",((BM63*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P63,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU63),\"\",((AU63*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P63,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW63),\"\",((AW63*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P63,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK63),\"\",(((BK63)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P63,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A64=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I64,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M64,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A64=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H64,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A64=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H64,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A64=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H64,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A64=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H64,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG64),ISBLANK(AR64)),\"\",IF(AR64<0,'Risk Tables'!$C$46,BG64/AR64)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO64),ISBLANK(AR64)),\"\",IF(AR64<0,'Risk Tables'!$C$46,AO64/AR64)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH64=\"\",ISBLANK(CH64)),\"\",IF(CH64>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH64<=Parameters!$E$4,CH64>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH64<=Parameters!$F$4, CH64>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH64<=Parameters!$G$4, CH64>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI64=\"\",CI64=\"--\",ISBLANK(CI64)),\"\",IF(CI64='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI64>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI64<=Parameters!$E$5,CI64>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI64<=Parameters!$F$5, CI64>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI64<=Parameters!$G$5, CI64>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG64=\"\",CG64=\"--\",ISBLANK(CG64)),\"\",IF(CG64>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG64<=Parameters!$E$6,CG64>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG64<=Parameters!$F$6, CG64>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG64<=Parameters!$G$6, CG64>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY64=\"\",BY64=\"--\",ISBLANK(BY64)),\"\",IF(BY64>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY64<=Parameters!$E$8,BY64>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY64<=Parameters!$F$8, BY64>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY64<=Parameters!$G$8, BY64>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ64=\"\",BZ64=\"--\",ISBLANK(BZ64)),\"\",IF(BZ64>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ64<=Parameters!$E$9,BZ64>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ64<=Parameters!$F$9, BZ64>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ64<=Parameters!$G$9, BZ64>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA64=\"\",CA64=\"--\",ISBLANK(CA64)),\"\",IF(CA64<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA64>=Parameters!$E$10,CA64<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA64>=Parameters!$F$10, CA64<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA64>=Parameters!$G$10, CA64<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB64=\"\",CB64=\"--\",ISBLANK(CB64)),\"\",IF(CB64<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB64>=Parameters!$E$11,CB64<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB64>=Parameters!$F$11, CB64<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB64>=Parameters!$G$11, CB64<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO64=\"\",CO64=\"--\",ISBLANK(CO64)),\"\",IF(CO64<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO64>=Parameters!$E$13,CO64<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO64>=Parameters!$F$13, CO64<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO64>=Parameters!$G$13, CO64<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ64=\"\",CJ64=\"--\",ISBLANK(CJ64)),\"\",IF(CJ64='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ64<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ64>=Parameters!$E$14,CJ64<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ64>=Parameters!$F$14, CJ64<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ64>=Parameters!$G$14, CJ64<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK64=\"\",CK64=\"--\",ISBLANK(CK64)),\"\",IF(AND(CK64<Parameters!$E$15, CK64>=0), 'Risk Tables'!$C$44, IF(AND(CK64>=Parameters!$E$15,CK64<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK64>=Parameters!$F$15, CK64<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK64>=Parameters!$G$15, CK64<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM64=\"\",CM64=\"--\",ISBLANK(CM64)),\"\",IF(CM64>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM64<=Parameters!$E$16,CM64>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM64<=Parameters!$F$16, CM64>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM64<=Parameters!$G$16, CM64>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN64=\"\",CN64=\"--\",ISBLANK(CN64)),\"\",IF(CN64>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN64<=Parameters!$E$17,CN64>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN64<=Parameters!$F$17, CN64>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN64<=Parameters!$G$17, CN64>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL64=\"\",CL64=\"--\",ISBLANK(CL64)),\"\",IF(CL64>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL64<=Parameters!$E$18,CL64>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL64<=Parameters!$F$18, CL64>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL64<=Parameters!$G$18, CL64>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP64=\"\",CP64=\"--\",ISBLANK(CP64)),\"\",IF(CP64<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP64>=Parameters!$E$21,CP64<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP64>=Parameters!$F$21, CP64<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP64>=Parameters!$G$21, CP64<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ64=\"\",CQ64=\"--\",ISBLANK(CQ64)),\"\",IF(CQ64<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ64>=Parameters!$E$22,CQ64<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ64>=Parameters!$F$22, CQ64<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ64>=Parameters!$G$22, CQ64<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR64='Risk Tables'!$C$44,1,IF(CR64='Risk Tables'!$C$43,2,IF(CR64='Risk Tables'!$C$42, 3, IF(CR64='Risk Tables'!$C$41, 4, IF(CR64='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS64='Risk Tables'!$C$44,1,IF(CS64='Risk Tables'!$C$43,2,IF(CS64='Risk Tables'!$C$42, 3, IF(CS64='Risk Tables'!$C$41, 4, IF(CS64='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT64='Risk Tables'!$C$44,1,IF(CT64='Risk Tables'!$C$43,2,IF(CT64='Risk Tables'!$C$42, 3, IF(CT64='Risk Tables'!$C$41, 4, IF(CT64='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV64='Risk Tables'!$C$44,1,IF(CV64='Risk Tables'!$C$43,2,IF(CV64='Risk Tables'!$C$42, 3, IF(CV64='Risk Tables'!$C$41, 4, IF(CV64='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW64='Risk Tables'!$C$44,1,IF(CW64='Risk Tables'!$C$43,2,IF(CW64='Risk Tables'!$C$42, 3, IF(CW64='Risk Tables'!$C$41, 4, IF(CW64='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX64='Risk Tables'!$C$44,1,IF(CX64='Risk Tables'!$C$43,2,IF(CX64='Risk Tables'!$C$42, 3, IF(CX64='Risk Tables'!$C$41, 4, IF(CX64='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY64='Risk Tables'!$C$44,1,IF(CY64='Risk Tables'!$C$43,2,IF(CY64='Risk Tables'!$C$42, 3, IF(CY64='Risk Tables'!$C$41, 4, IF(CY64='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA64='Risk Tables'!$C$44,1,IF(DA64='Risk Tables'!$C$43,2,IF(DA64='Risk Tables'!$C$42, 3, IF(DA64='Risk Tables'!$C$41, 4, IF(DA64='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB64='Risk Tables'!$C$44,1,IF(DB64='Risk Tables'!$C$43,2,IF(DB64='Risk Tables'!$C$42, 3, IF(DB64='Risk Tables'!$C$41, 4, IF(DB64='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC64='Risk Tables'!$C$44,1,IF(DC64='Risk Tables'!$C$43,2,IF(DC64='Risk Tables'!$C$42, 3, IF(DC64='Risk Tables'!$C$41, 4, IF(DC64='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD64='Risk Tables'!$C$44,1,IF(DD64='Risk Tables'!$C$43,2,IF(DD64='Risk Tables'!$C$42, 3, IF(DD64='Risk Tables'!$C$41, 4, IF(DD64='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE64='Risk Tables'!$C$44,1,IF(DE64='Risk Tables'!$C$43,2,IF(DE64='Risk Tables'!$C$42, 3, IF(DE64='Risk Tables'!$C$41, 4, IF(DE64='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF64='Risk Tables'!$C$44,1,IF(DF64='Risk Tables'!$C$43,2,IF(DF64='Risk Tables'!$C$42, 3, IF(DF64='Risk Tables'!$C$41, 4, IF(DF64='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI64:DW64))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI64:DW64, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD64),\"\",((AD64*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P64,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V64),\"\",((V64*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P64,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO64),\"\",((AO64*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P64,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM64),\"\",((AM64*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P64,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI64),\"\",((AI64*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P64,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF64),\"\",((AF64*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P64,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR64),\"\",((AR64*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P64,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL64),\"\",((BL64*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P64,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM64),\"\",((BM64*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P64,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU64),\"\",((AU64*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P64,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW64),\"\",((AW64*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P64,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK64),\"\",(((BK64)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P64,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A65=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I65,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M65,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A65=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H65,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A65=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H65,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A65=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H65,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A65=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H65,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG65),ISBLANK(AR65)),\"\",IF(AR65<0,'Risk Tables'!$C$46,BG65/AR65)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO65),ISBLANK(AR65)),\"\",IF(AR65<0,'Risk Tables'!$C$46,AO65/AR65)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH65=\"\",ISBLANK(CH65)),\"\",IF(CH65>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH65<=Parameters!$E$4,CH65>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH65<=Parameters!$F$4, CH65>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH65<=Parameters!$G$4, CH65>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI65=\"\",CI65=\"--\",ISBLANK(CI65)),\"\",IF(CI65='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI65>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI65<=Parameters!$E$5,CI65>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI65<=Parameters!$F$5, CI65>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI65<=Parameters!$G$5, CI65>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG65=\"\",CG65=\"--\",ISBLANK(CG65)),\"\",IF(CG65>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG65<=Parameters!$E$6,CG65>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG65<=Parameters!$F$6, CG65>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG65<=Parameters!$G$6, CG65>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY65=\"\",BY65=\"--\",ISBLANK(BY65)),\"\",IF(BY65>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY65<=Parameters!$E$8,BY65>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY65<=Parameters!$F$8, BY65>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY65<=Parameters!$G$8, BY65>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ65=\"\",BZ65=\"--\",ISBLANK(BZ65)),\"\",IF(BZ65>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ65<=Parameters!$E$9,BZ65>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ65<=Parameters!$F$9, BZ65>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ65<=Parameters!$G$9, BZ65>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA65=\"\",CA65=\"--\",ISBLANK(CA65)),\"\",IF(CA65<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA65>=Parameters!$E$10,CA65<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA65>=Parameters!$F$10, CA65<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA65>=Parameters!$G$10, CA65<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB65=\"\",CB65=\"--\",ISBLANK(CB65)),\"\",IF(CB65<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB65>=Parameters!$E$11,CB65<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB65>=Parameters!$F$11, CB65<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB65>=Parameters!$G$11, CB65<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO65=\"\",CO65=\"--\",ISBLANK(CO65)),\"\",IF(CO65<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO65>=Parameters!$E$13,CO65<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO65>=Parameters!$F$13, CO65<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO65>=Parameters!$G$13, CO65<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ65=\"\",CJ65=\"--\",ISBLANK(CJ65)),\"\",IF(CJ65='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ65<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ65>=Parameters!$E$14,CJ65<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ65>=Parameters!$F$14, CJ65<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ65>=Parameters!$G$14, CJ65<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK65=\"\",CK65=\"--\",ISBLANK(CK65)),\"\",IF(AND(CK65<Parameters!$E$15, CK65>=0), 'Risk Tables'!$C$44, IF(AND(CK65>=Parameters!$E$15,CK65<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK65>=Parameters!$F$15, CK65<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK65>=Parameters!$G$15, CK65<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM65=\"\",CM65=\"--\",ISBLANK(CM65)),\"\",IF(CM65>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM65<=Parameters!$E$16,CM65>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM65<=Parameters!$F$16, CM65>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM65<=Parameters!$G$16, CM65>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN65=\"\",CN65=\"--\",ISBLANK(CN65)),\"\",IF(CN65>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN65<=Parameters!$E$17,CN65>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN65<=Parameters!$F$17, CN65>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN65<=Parameters!$G$17, CN65>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL65=\"\",CL65=\"--\",ISBLANK(CL65)),\"\",IF(CL65>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL65<=Parameters!$E$18,CL65>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL65<=Parameters!$F$18, CL65>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL65<=Parameters!$G$18, CL65>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP65=\"\",CP65=\"--\",ISBLANK(CP65)),\"\",IF(CP65<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP65>=Parameters!$E$21,CP65<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP65>=Parameters!$F$21, CP65<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP65>=Parameters!$G$21, CP65<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ65=\"\",CQ65=\"--\",ISBLANK(CQ65)),\"\",IF(CQ65<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ65>=Parameters!$E$22,CQ65<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ65>=Parameters!$F$22, CQ65<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ65>=Parameters!$G$22, CQ65<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR65='Risk Tables'!$C$44,1,IF(CR65='Risk Tables'!$C$43,2,IF(CR65='Risk Tables'!$C$42, 3, IF(CR65='Risk Tables'!$C$41, 4, IF(CR65='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS65='Risk Tables'!$C$44,1,IF(CS65='Risk Tables'!$C$43,2,IF(CS65='Risk Tables'!$C$42, 3, IF(CS65='Risk Tables'!$C$41, 4, IF(CS65='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT65='Risk Tables'!$C$44,1,IF(CT65='Risk Tables'!$C$43,2,IF(CT65='Risk Tables'!$C$42, 3, IF(CT65='Risk Tables'!$C$41, 4, IF(CT65='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV65='Risk Tables'!$C$44,1,IF(CV65='Risk Tables'!$C$43,2,IF(CV65='Risk Tables'!$C$42, 3, IF(CV65='Risk Tables'!$C$41, 4, IF(CV65='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW65='Risk Tables'!$C$44,1,IF(CW65='Risk Tables'!$C$43,2,IF(CW65='Risk Tables'!$C$42, 3, IF(CW65='Risk Tables'!$C$41, 4, IF(CW65='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX65='Risk Tables'!$C$44,1,IF(CX65='Risk Tables'!$C$43,2,IF(CX65='Risk Tables'!$C$42, 3, IF(CX65='Risk Tables'!$C$41, 4, IF(CX65='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY65='Risk Tables'!$C$44,1,IF(CY65='Risk Tables'!$C$43,2,IF(CY65='Risk Tables'!$C$42, 3, IF(CY65='Risk Tables'!$C$41, 4, IF(CY65='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA65='Risk Tables'!$C$44,1,IF(DA65='Risk Tables'!$C$43,2,IF(DA65='Risk Tables'!$C$42, 3, IF(DA65='Risk Tables'!$C$41, 4, IF(DA65='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB65='Risk Tables'!$C$44,1,IF(DB65='Risk Tables'!$C$43,2,IF(DB65='Risk Tables'!$C$42, 3, IF(DB65='Risk Tables'!$C$41, 4, IF(DB65='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC65='Risk Tables'!$C$44,1,IF(DC65='Risk Tables'!$C$43,2,IF(DC65='Risk Tables'!$C$42, 3, IF(DC65='Risk Tables'!$C$41, 4, IF(DC65='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD65='Risk Tables'!$C$44,1,IF(DD65='Risk Tables'!$C$43,2,IF(DD65='Risk Tables'!$C$42, 3, IF(DD65='Risk Tables'!$C$41, 4, IF(DD65='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE65='Risk Tables'!$C$44,1,IF(DE65='Risk Tables'!$C$43,2,IF(DE65='Risk Tables'!$C$42, 3, IF(DE65='Risk Tables'!$C$41, 4, IF(DE65='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF65='Risk Tables'!$C$44,1,IF(DF65='Risk Tables'!$C$43,2,IF(DF65='Risk Tables'!$C$42, 3, IF(DF65='Risk Tables'!$C$41, 4, IF(DF65='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI65:DW65))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI65:DW65, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD65),\"\",((AD65*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P65,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V65),\"\",((V65*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P65,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO65),\"\",((AO65*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P65,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM65),\"\",((AM65*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P65,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI65),\"\",((AI65*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P65,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF65),\"\",((AF65*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P65,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR65),\"\",((AR65*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P65,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL65),\"\",((BL65*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P65,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM65),\"\",((BM65*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P65,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU65),\"\",((AU65*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P65,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW65),\"\",((AW65*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P65,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK65),\"\",(((BK65)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P65,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A66=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I66,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M66,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A66=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H66,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A66=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H66,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A66=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H66,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A66=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H66,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG66),ISBLANK(AR66)),\"\",IF(AR66<0,'Risk Tables'!$C$46,BG66/AR66)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO66),ISBLANK(AR66)),\"\",IF(AR66<0,'Risk Tables'!$C$46,AO66/AR66)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH66=\"\",ISBLANK(CH66)),\"\",IF(CH66>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH66<=Parameters!$E$4,CH66>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH66<=Parameters!$F$4, CH66>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH66<=Parameters!$G$4, CH66>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI66=\"\",CI66=\"--\",ISBLANK(CI66)),\"\",IF(CI66='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI66>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI66<=Parameters!$E$5,CI66>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI66<=Parameters!$F$5, CI66>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI66<=Parameters!$G$5, CI66>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG66=\"\",CG66=\"--\",ISBLANK(CG66)),\"\",IF(CG66>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG66<=Parameters!$E$6,CG66>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG66<=Parameters!$F$6, CG66>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG66<=Parameters!$G$6, CG66>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY66=\"\",BY66=\"--\",ISBLANK(BY66)),\"\",IF(BY66>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY66<=Parameters!$E$8,BY66>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY66<=Parameters!$F$8, BY66>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY66<=Parameters!$G$8, BY66>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ66=\"\",BZ66=\"--\",ISBLANK(BZ66)),\"\",IF(BZ66>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ66<=Parameters!$E$9,BZ66>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ66<=Parameters!$F$9, BZ66>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ66<=Parameters!$G$9, BZ66>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA66=\"\",CA66=\"--\",ISBLANK(CA66)),\"\",IF(CA66<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA66>=Parameters!$E$10,CA66<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA66>=Parameters!$F$10, CA66<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA66>=Parameters!$G$10, CA66<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB66=\"\",CB66=\"--\",ISBLANK(CB66)),\"\",IF(CB66<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB66>=Parameters!$E$11,CB66<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB66>=Parameters!$F$11, CB66<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB66>=Parameters!$G$11, CB66<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO66=\"\",CO66=\"--\",ISBLANK(CO66)),\"\",IF(CO66<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO66>=Parameters!$E$13,CO66<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO66>=Parameters!$F$13, CO66<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO66>=Parameters!$G$13, CO66<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ66=\"\",CJ66=\"--\",ISBLANK(CJ66)),\"\",IF(CJ66='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ66<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ66>=Parameters!$E$14,CJ66<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ66>=Parameters!$F$14, CJ66<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ66>=Parameters!$G$14, CJ66<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK66=\"\",CK66=\"--\",ISBLANK(CK66)),\"\",IF(AND(CK66<Parameters!$E$15, CK66>=0), 'Risk Tables'!$C$44, IF(AND(CK66>=Parameters!$E$15,CK66<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK66>=Parameters!$F$15, CK66<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK66>=Parameters!$G$15, CK66<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM66=\"\",CM66=\"--\",ISBLANK(CM66)),\"\",IF(CM66>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM66<=Parameters!$E$16,CM66>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM66<=Parameters!$F$16, CM66>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM66<=Parameters!$G$16, CM66>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN66=\"\",CN66=\"--\",ISBLANK(CN66)),\"\",IF(CN66>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN66<=Parameters!$E$17,CN66>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN66<=Parameters!$F$17, CN66>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN66<=Parameters!$G$17, CN66>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL66=\"\",CL66=\"--\",ISBLANK(CL66)),\"\",IF(CL66>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL66<=Parameters!$E$18,CL66>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL66<=Parameters!$F$18, CL66>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL66<=Parameters!$G$18, CL66>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP66=\"\",CP66=\"--\",ISBLANK(CP66)),\"\",IF(CP66<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP66>=Parameters!$E$21,CP66<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP66>=Parameters!$F$21, CP66<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP66>=Parameters!$G$21, CP66<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ66=\"\",CQ66=\"--\",ISBLANK(CQ66)),\"\",IF(CQ66<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ66>=Parameters!$E$22,CQ66<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ66>=Parameters!$F$22, CQ66<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ66>=Parameters!$G$22, CQ66<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR66='Risk Tables'!$C$44,1,IF(CR66='Risk Tables'!$C$43,2,IF(CR66='Risk Tables'!$C$42, 3, IF(CR66='Risk Tables'!$C$41, 4, IF(CR66='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS66='Risk Tables'!$C$44,1,IF(CS66='Risk Tables'!$C$43,2,IF(CS66='Risk Tables'!$C$42, 3, IF(CS66='Risk Tables'!$C$41, 4, IF(CS66='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT66='Risk Tables'!$C$44,1,IF(CT66='Risk Tables'!$C$43,2,IF(CT66='Risk Tables'!$C$42, 3, IF(CT66='Risk Tables'!$C$41, 4, IF(CT66='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV66='Risk Tables'!$C$44,1,IF(CV66='Risk Tables'!$C$43,2,IF(CV66='Risk Tables'!$C$42, 3, IF(CV66='Risk Tables'!$C$41, 4, IF(CV66='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW66='Risk Tables'!$C$44,1,IF(CW66='Risk Tables'!$C$43,2,IF(CW66='Risk Tables'!$C$42, 3, IF(CW66='Risk Tables'!$C$41, 4, IF(CW66='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX66='Risk Tables'!$C$44,1,IF(CX66='Risk Tables'!$C$43,2,IF(CX66='Risk Tables'!$C$42, 3, IF(CX66='Risk Tables'!$C$41, 4, IF(CX66='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY66='Risk Tables'!$C$44,1,IF(CY66='Risk Tables'!$C$43,2,IF(CY66='Risk Tables'!$C$42, 3, IF(CY66='Risk Tables'!$C$41, 4, IF(CY66='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA66='Risk Tables'!$C$44,1,IF(DA66='Risk Tables'!$C$43,2,IF(DA66='Risk Tables'!$C$42, 3, IF(DA66='Risk Tables'!$C$41, 4, IF(DA66='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB66='Risk Tables'!$C$44,1,IF(DB66='Risk Tables'!$C$43,2,IF(DB66='Risk Tables'!$C$42, 3, IF(DB66='Risk Tables'!$C$41, 4, IF(DB66='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC66='Risk Tables'!$C$44,1,IF(DC66='Risk Tables'!$C$43,2,IF(DC66='Risk Tables'!$C$42, 3, IF(DC66='Risk Tables'!$C$41, 4, IF(DC66='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD66='Risk Tables'!$C$44,1,IF(DD66='Risk Tables'!$C$43,2,IF(DD66='Risk Tables'!$C$42, 3, IF(DD66='Risk Tables'!$C$41, 4, IF(DD66='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE66='Risk Tables'!$C$44,1,IF(DE66='Risk Tables'!$C$43,2,IF(DE66='Risk Tables'!$C$42, 3, IF(DE66='Risk Tables'!$C$41, 4, IF(DE66='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF66='Risk Tables'!$C$44,1,IF(DF66='Risk Tables'!$C$43,2,IF(DF66='Risk Tables'!$C$42, 3, IF(DF66='Risk Tables'!$C$41, 4, IF(DF66='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI66:DW66))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI66:DW66, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD66),\"\",((AD66*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P66,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V66),\"\",((V66*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P66,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO66),\"\",((AO66*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P66,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM66),\"\",((AM66*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P66,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI66),\"\",((AI66*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P66,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF66),\"\",((AF66*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P66,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR66),\"\",((AR66*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P66,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL66),\"\",((BL66*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P66,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM66),\"\",((BM66*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P66,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU66),\"\",((AU66*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P66,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW66),\"\",((AW66*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P66,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK66),\"\",(((BK66)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P66,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A67=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I67,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M67,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A67=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H67,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A67=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H67,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A67=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H67,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A67=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H67,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG67),ISBLANK(AR67)),\"\",IF(AR67<0,'Risk Tables'!$C$46,BG67/AR67)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO67),ISBLANK(AR67)),\"\",IF(AR67<0,'Risk Tables'!$C$46,AO67/AR67)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH67=\"\",ISBLANK(CH67)),\"\",IF(CH67>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH67<=Parameters!$E$4,CH67>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH67<=Parameters!$F$4, CH67>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH67<=Parameters!$G$4, CH67>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI67=\"\",CI67=\"--\",ISBLANK(CI67)),\"\",IF(CI67='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI67>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI67<=Parameters!$E$5,CI67>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI67<=Parameters!$F$5, CI67>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI67<=Parameters!$G$5, CI67>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG67=\"\",CG67=\"--\",ISBLANK(CG67)),\"\",IF(CG67>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG67<=Parameters!$E$6,CG67>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG67<=Parameters!$F$6, CG67>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG67<=Parameters!$G$6, CG67>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY67=\"\",BY67=\"--\",ISBLANK(BY67)),\"\",IF(BY67>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY67<=Parameters!$E$8,BY67>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY67<=Parameters!$F$8, BY67>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY67<=Parameters!$G$8, BY67>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ67=\"\",BZ67=\"--\",ISBLANK(BZ67)),\"\",IF(BZ67>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ67<=Parameters!$E$9,BZ67>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ67<=Parameters!$F$9, BZ67>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ67<=Parameters!$G$9, BZ67>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA67=\"\",CA67=\"--\",ISBLANK(CA67)),\"\",IF(CA67<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA67>=Parameters!$E$10,CA67<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA67>=Parameters!$F$10, CA67<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA67>=Parameters!$G$10, CA67<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB67=\"\",CB67=\"--\",ISBLANK(CB67)),\"\",IF(CB67<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB67>=Parameters!$E$11,CB67<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB67>=Parameters!$F$11, CB67<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB67>=Parameters!$G$11, CB67<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO67=\"\",CO67=\"--\",ISBLANK(CO67)),\"\",IF(CO67<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO67>=Parameters!$E$13,CO67<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO67>=Parameters!$F$13, CO67<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO67>=Parameters!$G$13, CO67<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ67=\"\",CJ67=\"--\",ISBLANK(CJ67)),\"\",IF(CJ67='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ67<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ67>=Parameters!$E$14,CJ67<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ67>=Parameters!$F$14, CJ67<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ67>=Parameters!$G$14, CJ67<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK67=\"\",CK67=\"--\",ISBLANK(CK67)),\"\",IF(AND(CK67<Parameters!$E$15, CK67>=0), 'Risk Tables'!$C$44, IF(AND(CK67>=Parameters!$E$15,CK67<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK67>=Parameters!$F$15, CK67<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK67>=Parameters!$G$15, CK67<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM67=\"\",CM67=\"--\",ISBLANK(CM67)),\"\",IF(CM67>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM67<=Parameters!$E$16,CM67>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM67<=Parameters!$F$16, CM67>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM67<=Parameters!$G$16, CM67>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN67=\"\",CN67=\"--\",ISBLANK(CN67)),\"\",IF(CN67>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN67<=Parameters!$E$17,CN67>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN67<=Parameters!$F$17, CN67>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN67<=Parameters!$G$17, CN67>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL67=\"\",CL67=\"--\",ISBLANK(CL67)),\"\",IF(CL67>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL67<=Parameters!$E$18,CL67>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL67<=Parameters!$F$18, CL67>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL67<=Parameters!$G$18, CL67>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP67=\"\",CP67=\"--\",ISBLANK(CP67)),\"\",IF(CP67<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP67>=Parameters!$E$21,CP67<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP67>=Parameters!$F$21, CP67<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP67>=Parameters!$G$21, CP67<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ67=\"\",CQ67=\"--\",ISBLANK(CQ67)),\"\",IF(CQ67<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ67>=Parameters!$E$22,CQ67<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ67>=Parameters!$F$22, CQ67<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ67>=Parameters!$G$22, CQ67<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR67='Risk Tables'!$C$44,1,IF(CR67='Risk Tables'!$C$43,2,IF(CR67='Risk Tables'!$C$42, 3, IF(CR67='Risk Tables'!$C$41, 4, IF(CR67='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS67='Risk Tables'!$C$44,1,IF(CS67='Risk Tables'!$C$43,2,IF(CS67='Risk Tables'!$C$42, 3, IF(CS67='Risk Tables'!$C$41, 4, IF(CS67='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT67='Risk Tables'!$C$44,1,IF(CT67='Risk Tables'!$C$43,2,IF(CT67='Risk Tables'!$C$42, 3, IF(CT67='Risk Tables'!$C$41, 4, IF(CT67='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV67='Risk Tables'!$C$44,1,IF(CV67='Risk Tables'!$C$43,2,IF(CV67='Risk Tables'!$C$42, 3, IF(CV67='Risk Tables'!$C$41, 4, IF(CV67='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW67='Risk Tables'!$C$44,1,IF(CW67='Risk Tables'!$C$43,2,IF(CW67='Risk Tables'!$C$42, 3, IF(CW67='Risk Tables'!$C$41, 4, IF(CW67='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX67='Risk Tables'!$C$44,1,IF(CX67='Risk Tables'!$C$43,2,IF(CX67='Risk Tables'!$C$42, 3, IF(CX67='Risk Tables'!$C$41, 4, IF(CX67='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY67='Risk Tables'!$C$44,1,IF(CY67='Risk Tables'!$C$43,2,IF(CY67='Risk Tables'!$C$42, 3, IF(CY67='Risk Tables'!$C$41, 4, IF(CY67='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA67='Risk Tables'!$C$44,1,IF(DA67='Risk Tables'!$C$43,2,IF(DA67='Risk Tables'!$C$42, 3, IF(DA67='Risk Tables'!$C$41, 4, IF(DA67='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB67='Risk Tables'!$C$44,1,IF(DB67='Risk Tables'!$C$43,2,IF(DB67='Risk Tables'!$C$42, 3, IF(DB67='Risk Tables'!$C$41, 4, IF(DB67='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC67='Risk Tables'!$C$44,1,IF(DC67='Risk Tables'!$C$43,2,IF(DC67='Risk Tables'!$C$42, 3, IF(DC67='Risk Tables'!$C$41, 4, IF(DC67='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD67='Risk Tables'!$C$44,1,IF(DD67='Risk Tables'!$C$43,2,IF(DD67='Risk Tables'!$C$42, 3, IF(DD67='Risk Tables'!$C$41, 4, IF(DD67='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE67='Risk Tables'!$C$44,1,IF(DE67='Risk Tables'!$C$43,2,IF(DE67='Risk Tables'!$C$42, 3, IF(DE67='Risk Tables'!$C$41, 4, IF(DE67='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF67='Risk Tables'!$C$44,1,IF(DF67='Risk Tables'!$C$43,2,IF(DF67='Risk Tables'!$C$42, 3, IF(DF67='Risk Tables'!$C$41, 4, IF(DF67='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI67:DW67))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI67:DW67, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD67),\"\",((AD67*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P67,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V67),\"\",((V67*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P67,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO67),\"\",((AO67*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P67,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM67),\"\",((AM67*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P67,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI67),\"\",((AI67*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P67,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF67),\"\",((AF67*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P67,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR67),\"\",((AR67*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P67,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL67),\"\",((BL67*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P67,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM67),\"\",((BM67*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P67,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU67),\"\",((AU67*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P67,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW67),\"\",((AW67*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P67,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK67),\"\",(((BK67)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P67,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A68=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I68,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M68,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A68=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H68,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A68=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H68,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A68=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H68,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A68=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H68,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG68),ISBLANK(AR68)),\"\",IF(AR68<0,'Risk Tables'!$C$46,BG68/AR68)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO68),ISBLANK(AR68)),\"\",IF(AR68<0,'Risk Tables'!$C$46,AO68/AR68)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH68=\"\",ISBLANK(CH68)),\"\",IF(CH68>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH68<=Parameters!$E$4,CH68>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH68<=Parameters!$F$4, CH68>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH68<=Parameters!$G$4, CH68>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI68=\"\",CI68=\"--\",ISBLANK(CI68)),\"\",IF(CI68='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI68>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI68<=Parameters!$E$5,CI68>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI68<=Parameters!$F$5, CI68>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI68<=Parameters!$G$5, CI68>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG68=\"\",CG68=\"--\",ISBLANK(CG68)),\"\",IF(CG68>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG68<=Parameters!$E$6,CG68>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG68<=Parameters!$F$6, CG68>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG68<=Parameters!$G$6, CG68>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY68=\"\",BY68=\"--\",ISBLANK(BY68)),\"\",IF(BY68>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY68<=Parameters!$E$8,BY68>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY68<=Parameters!$F$8, BY68>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY68<=Parameters!$G$8, BY68>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ68=\"\",BZ68=\"--\",ISBLANK(BZ68)),\"\",IF(BZ68>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ68<=Parameters!$E$9,BZ68>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ68<=Parameters!$F$9, BZ68>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ68<=Parameters!$G$9, BZ68>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA68=\"\",CA68=\"--\",ISBLANK(CA68)),\"\",IF(CA68<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA68>=Parameters!$E$10,CA68<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA68>=Parameters!$F$10, CA68<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA68>=Parameters!$G$10, CA68<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB68=\"\",CB68=\"--\",ISBLANK(CB68)),\"\",IF(CB68<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB68>=Parameters!$E$11,CB68<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB68>=Parameters!$F$11, CB68<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB68>=Parameters!$G$11, CB68<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO68=\"\",CO68=\"--\",ISBLANK(CO68)),\"\",IF(CO68<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO68>=Parameters!$E$13,CO68<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO68>=Parameters!$F$13, CO68<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO68>=Parameters!$G$13, CO68<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ68=\"\",CJ68=\"--\",ISBLANK(CJ68)),\"\",IF(CJ68='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ68<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ68>=Parameters!$E$14,CJ68<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ68>=Parameters!$F$14, CJ68<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ68>=Parameters!$G$14, CJ68<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK68=\"\",CK68=\"--\",ISBLANK(CK68)),\"\",IF(AND(CK68<Parameters!$E$15, CK68>=0), 'Risk Tables'!$C$44, IF(AND(CK68>=Parameters!$E$15,CK68<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK68>=Parameters!$F$15, CK68<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK68>=Parameters!$G$15, CK68<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM68=\"\",CM68=\"--\",ISBLANK(CM68)),\"\",IF(CM68>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM68<=Parameters!$E$16,CM68>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM68<=Parameters!$F$16, CM68>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM68<=Parameters!$G$16, CM68>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN68=\"\",CN68=\"--\",ISBLANK(CN68)),\"\",IF(CN68>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN68<=Parameters!$E$17,CN68>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN68<=Parameters!$F$17, CN68>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN68<=Parameters!$G$17, CN68>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL68=\"\",CL68=\"--\",ISBLANK(CL68)),\"\",IF(CL68>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL68<=Parameters!$E$18,CL68>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL68<=Parameters!$F$18, CL68>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL68<=Parameters!$G$18, CL68>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP68=\"\",CP68=\"--\",ISBLANK(CP68)),\"\",IF(CP68<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP68>=Parameters!$E$21,CP68<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP68>=Parameters!$F$21, CP68<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP68>=Parameters!$G$21, CP68<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ68=\"\",CQ68=\"--\",ISBLANK(CQ68)),\"\",IF(CQ68<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ68>=Parameters!$E$22,CQ68<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ68>=Parameters!$F$22, CQ68<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ68>=Parameters!$G$22, CQ68<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR68='Risk Tables'!$C$44,1,IF(CR68='Risk Tables'!$C$43,2,IF(CR68='Risk Tables'!$C$42, 3, IF(CR68='Risk Tables'!$C$41, 4, IF(CR68='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS68='Risk Tables'!$C$44,1,IF(CS68='Risk Tables'!$C$43,2,IF(CS68='Risk Tables'!$C$42, 3, IF(CS68='Risk Tables'!$C$41, 4, IF(CS68='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT68='Risk Tables'!$C$44,1,IF(CT68='Risk Tables'!$C$43,2,IF(CT68='Risk Tables'!$C$42, 3, IF(CT68='Risk Tables'!$C$41, 4, IF(CT68='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV68='Risk Tables'!$C$44,1,IF(CV68='Risk Tables'!$C$43,2,IF(CV68='Risk Tables'!$C$42, 3, IF(CV68='Risk Tables'!$C$41, 4, IF(CV68='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW68='Risk Tables'!$C$44,1,IF(CW68='Risk Tables'!$C$43,2,IF(CW68='Risk Tables'!$C$42, 3, IF(CW68='Risk Tables'!$C$41, 4, IF(CW68='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX68='Risk Tables'!$C$44,1,IF(CX68='Risk Tables'!$C$43,2,IF(CX68='Risk Tables'!$C$42, 3, IF(CX68='Risk Tables'!$C$41, 4, IF(CX68='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY68='Risk Tables'!$C$44,1,IF(CY68='Risk Tables'!$C$43,2,IF(CY68='Risk Tables'!$C$42, 3, IF(CY68='Risk Tables'!$C$41, 4, IF(CY68='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA68='Risk Tables'!$C$44,1,IF(DA68='Risk Tables'!$C$43,2,IF(DA68='Risk Tables'!$C$42, 3, IF(DA68='Risk Tables'!$C$41, 4, IF(DA68='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB68='Risk Tables'!$C$44,1,IF(DB68='Risk Tables'!$C$43,2,IF(DB68='Risk Tables'!$C$42, 3, IF(DB68='Risk Tables'!$C$41, 4, IF(DB68='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC68='Risk Tables'!$C$44,1,IF(DC68='Risk Tables'!$C$43,2,IF(DC68='Risk Tables'!$C$42, 3, IF(DC68='Risk Tables'!$C$41, 4, IF(DC68='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD68='Risk Tables'!$C$44,1,IF(DD68='Risk Tables'!$C$43,2,IF(DD68='Risk Tables'!$C$42, 3, IF(DD68='Risk Tables'!$C$41, 4, IF(DD68='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE68='Risk Tables'!$C$44,1,IF(DE68='Risk Tables'!$C$43,2,IF(DE68='Risk Tables'!$C$42, 3, IF(DE68='Risk Tables'!$C$41, 4, IF(DE68='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF68='Risk Tables'!$C$44,1,IF(DF68='Risk Tables'!$C$43,2,IF(DF68='Risk Tables'!$C$42, 3, IF(DF68='Risk Tables'!$C$41, 4, IF(DF68='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI68:DW68))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI68:DW68, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD68),\"\",((AD68*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P68,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V68),\"\",((V68*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P68,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO68),\"\",((AO68*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P68,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM68),\"\",((AM68*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P68,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI68),\"\",((AI68*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P68,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF68),\"\",((AF68*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P68,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR68),\"\",((AR68*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P68,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL68),\"\",((BL68*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P68,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM68),\"\",((BM68*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P68,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU68),\"\",((AU68*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P68,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW68),\"\",((AW68*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P68,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK68),\"\",(((BK68)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P68,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A69=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I69,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M69,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A69=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H69,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A69=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H69,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A69=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H69,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A69=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H69,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG69),ISBLANK(AR69)),\"\",IF(AR69<0,'Risk Tables'!$C$46,BG69/AR69)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO69),ISBLANK(AR69)),\"\",IF(AR69<0,'Risk Tables'!$C$46,AO69/AR69)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH69=\"\",ISBLANK(CH69)),\"\",IF(CH69>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH69<=Parameters!$E$4,CH69>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH69<=Parameters!$F$4, CH69>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH69<=Parameters!$G$4, CH69>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI69=\"\",CI69=\"--\",ISBLANK(CI69)),\"\",IF(CI69='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI69>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI69<=Parameters!$E$5,CI69>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI69<=Parameters!$F$5, CI69>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI69<=Parameters!$G$5, CI69>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG69=\"\",CG69=\"--\",ISBLANK(CG69)),\"\",IF(CG69>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG69<=Parameters!$E$6,CG69>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG69<=Parameters!$F$6, CG69>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG69<=Parameters!$G$6, CG69>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY69=\"\",BY69=\"--\",ISBLANK(BY69)),\"\",IF(BY69>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY69<=Parameters!$E$8,BY69>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY69<=Parameters!$F$8, BY69>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY69<=Parameters!$G$8, BY69>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ69=\"\",BZ69=\"--\",ISBLANK(BZ69)),\"\",IF(BZ69>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ69<=Parameters!$E$9,BZ69>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ69<=Parameters!$F$9, BZ69>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ69<=Parameters!$G$9, BZ69>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA69=\"\",CA69=\"--\",ISBLANK(CA69)),\"\",IF(CA69<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA69>=Parameters!$E$10,CA69<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA69>=Parameters!$F$10, CA69<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA69>=Parameters!$G$10, CA69<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB69=\"\",CB69=\"--\",ISBLANK(CB69)),\"\",IF(CB69<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB69>=Parameters!$E$11,CB69<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB69>=Parameters!$F$11, CB69<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB69>=Parameters!$G$11, CB69<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO69=\"\",CO69=\"--\",ISBLANK(CO69)),\"\",IF(CO69<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO69>=Parameters!$E$13,CO69<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO69>=Parameters!$F$13, CO69<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO69>=Parameters!$G$13, CO69<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ69=\"\",CJ69=\"--\",ISBLANK(CJ69)),\"\",IF(CJ69='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ69<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ69>=Parameters!$E$14,CJ69<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ69>=Parameters!$F$14, CJ69<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ69>=Parameters!$G$14, CJ69<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK69=\"\",CK69=\"--\",ISBLANK(CK69)),\"\",IF(AND(CK69<Parameters!$E$15, CK69>=0), 'Risk Tables'!$C$44, IF(AND(CK69>=Parameters!$E$15,CK69<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK69>=Parameters!$F$15, CK69<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK69>=Parameters!$G$15, CK69<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM69=\"\",CM69=\"--\",ISBLANK(CM69)),\"\",IF(CM69>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM69<=Parameters!$E$16,CM69>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM69<=Parameters!$F$16, CM69>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM69<=Parameters!$G$16, CM69>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN69=\"\",CN69=\"--\",ISBLANK(CN69)),\"\",IF(CN69>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN69<=Parameters!$E$17,CN69>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN69<=Parameters!$F$17, CN69>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN69<=Parameters!$G$17, CN69>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL69=\"\",CL69=\"--\",ISBLANK(CL69)),\"\",IF(CL69>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL69<=Parameters!$E$18,CL69>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL69<=Parameters!$F$18, CL69>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL69<=Parameters!$G$18, CL69>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP69=\"\",CP69=\"--\",ISBLANK(CP69)),\"\",IF(CP69<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP69>=Parameters!$E$21,CP69<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP69>=Parameters!$F$21, CP69<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP69>=Parameters!$G$21, CP69<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ69=\"\",CQ69=\"--\",ISBLANK(CQ69)),\"\",IF(CQ69<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ69>=Parameters!$E$22,CQ69<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ69>=Parameters!$F$22, CQ69<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ69>=Parameters!$G$22, CQ69<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR69='Risk Tables'!$C$44,1,IF(CR69='Risk Tables'!$C$43,2,IF(CR69='Risk Tables'!$C$42, 3, IF(CR69='Risk Tables'!$C$41, 4, IF(CR69='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS69='Risk Tables'!$C$44,1,IF(CS69='Risk Tables'!$C$43,2,IF(CS69='Risk Tables'!$C$42, 3, IF(CS69='Risk Tables'!$C$41, 4, IF(CS69='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT69='Risk Tables'!$C$44,1,IF(CT69='Risk Tables'!$C$43,2,IF(CT69='Risk Tables'!$C$42, 3, IF(CT69='Risk Tables'!$C$41, 4, IF(CT69='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV69='Risk Tables'!$C$44,1,IF(CV69='Risk Tables'!$C$43,2,IF(CV69='Risk Tables'!$C$42, 3, IF(CV69='Risk Tables'!$C$41, 4, IF(CV69='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW69='Risk Tables'!$C$44,1,IF(CW69='Risk Tables'!$C$43,2,IF(CW69='Risk Tables'!$C$42, 3, IF(CW69='Risk Tables'!$C$41, 4, IF(CW69='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX69='Risk Tables'!$C$44,1,IF(CX69='Risk Tables'!$C$43,2,IF(CX69='Risk Tables'!$C$42, 3, IF(CX69='Risk Tables'!$C$41, 4, IF(CX69='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY69='Risk Tables'!$C$44,1,IF(CY69='Risk Tables'!$C$43,2,IF(CY69='Risk Tables'!$C$42, 3, IF(CY69='Risk Tables'!$C$41, 4, IF(CY69='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA69='Risk Tables'!$C$44,1,IF(DA69='Risk Tables'!$C$43,2,IF(DA69='Risk Tables'!$C$42, 3, IF(DA69='Risk Tables'!$C$41, 4, IF(DA69='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB69='Risk Tables'!$C$44,1,IF(DB69='Risk Tables'!$C$43,2,IF(DB69='Risk Tables'!$C$42, 3, IF(DB69='Risk Tables'!$C$41, 4, IF(DB69='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC69='Risk Tables'!$C$44,1,IF(DC69='Risk Tables'!$C$43,2,IF(DC69='Risk Tables'!$C$42, 3, IF(DC69='Risk Tables'!$C$41, 4, IF(DC69='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD69='Risk Tables'!$C$44,1,IF(DD69='Risk Tables'!$C$43,2,IF(DD69='Risk Tables'!$C$42, 3, IF(DD69='Risk Tables'!$C$41, 4, IF(DD69='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE69='Risk Tables'!$C$44,1,IF(DE69='Risk Tables'!$C$43,2,IF(DE69='Risk Tables'!$C$42, 3, IF(DE69='Risk Tables'!$C$41, 4, IF(DE69='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF69='Risk Tables'!$C$44,1,IF(DF69='Risk Tables'!$C$43,2,IF(DF69='Risk Tables'!$C$42, 3, IF(DF69='Risk Tables'!$C$41, 4, IF(DF69='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI69:DW69))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI69:DW69, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD69),\"\",((AD69*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P69,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V69),\"\",((V69*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P69,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO69),\"\",((AO69*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P69,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM69),\"\",((AM69*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P69,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI69),\"\",((AI69*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P69,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF69),\"\",((AF69*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P69,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR69),\"\",((AR69*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P69,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL69),\"\",((BL69*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P69,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM69),\"\",((BM69*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P69,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU69),\"\",((AU69*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P69,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW69),\"\",((AW69*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P69,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK69),\"\",(((BK69)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P69,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF(ISBLANK(F70),\"\",CONCATENATE(B70,E70,P70))","v":""},"",{"$f":"IF($A70=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I70,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M70,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A70=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H70,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A70=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H70,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A70=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H70,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A70=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H70,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(OR(ISBLANK(Y70),ISBLANK(AI70)),\"\",Y70/AI70),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(Y70),ISBLANK(W70),ISBLANK(AI70)),\"\",(Y70-W70)/AI70),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(V70),ISBLANK(AT70)),\"\",(V70*365)/AT70),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AF70),ISBLANK(AV70)),\"\",(AF70*365)/-AV70),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(Y70),\"\",(Y70-W70)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(CC70),ISBLANK(AI70)),\"\",CC70-AI70),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AZ70),ISBLANK(AT70)),\"\",AZ70/AT70),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG70),ISBLANK(AT70)),\"\",BG70/AT70),\"\")","v":""},"",{"$f":"IFERROR(IF(OR(ISBLANK(BG70),ISBLANK(AD70)),\"\",BG70/AD70),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG70),ISBLANK(AR70)),\"\",IF(AR70<0,'Risk Tables'!$C$46,BG70/AR70)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO70),ISBLANK(AR70)),\"\",IF(AR70<0,'Risk Tables'!$C$46,AO70/AR70)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO70),ISBLANK(BK70)),\"\",AO70/BK70),\"\")","v":""},{"$f":"IFERROR(IF(OR(AND(ISBLANK(AE70),ISBLANK(AJ70),ISBLANK(AK70),ISBLANK(AG70)),ISBLANK(BK70)),\"\",BK70/SUM(AE70,AJ70,AK70,AG70)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AZ70),ISBLANK(BA70)),\"\",AZ70/-BA70),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BK70),ISBLANK(BA70)),\"\",BK70/-BA70),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO70),ISBLANK(AD70)),\"\",AO70/AD70),\"\")","v":""},"","",{"$f":"IF(OR(CH70=\"\",ISBLANK(CH70)),\"\",IF(CH70>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH70<=Parameters!$E$4,CH70>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH70<=Parameters!$F$4, CH70>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH70<=Parameters!$G$4, CH70>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI70=\"\",CI70=\"--\",ISBLANK(CI70)),\"\",IF(CI70='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI70>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI70<=Parameters!$E$5,CI70>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI70<=Parameters!$F$5, CI70>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI70<=Parameters!$G$5, CI70>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG70=\"\",CG70=\"--\",ISBLANK(CG70)),\"\",IF(CG70>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG70<=Parameters!$E$6,CG70>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG70<=Parameters!$F$6, CG70>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG70<=Parameters!$G$6, CG70>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY70=\"\",BY70=\"--\",ISBLANK(BY70)),\"\",IF(BY70>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY70<=Parameters!$E$8,BY70>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY70<=Parameters!$F$8, BY70>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY70<=Parameters!$G$8, BY70>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ70=\"\",BZ70=\"--\",ISBLANK(BZ70)),\"\",IF(BZ70>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ70<=Parameters!$E$9,BZ70>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ70<=Parameters!$F$9, BZ70>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ70<=Parameters!$G$9, BZ70>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA70=\"\",CA70=\"--\",ISBLANK(CA70)),\"\",IF(CA70<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA70>=Parameters!$E$10,CA70<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA70>=Parameters!$F$10, CA70<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA70>=Parameters!$G$10, CA70<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB70=\"\",CB70=\"--\",ISBLANK(CB70)),\"\",IF(CB70<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB70>=Parameters!$E$11,CB70<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB70>=Parameters!$F$11, CB70<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB70>=Parameters!$G$11, CB70<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO70=\"\",CO70=\"--\",ISBLANK(CO70)),\"\",IF(CO70<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO70>=Parameters!$E$13,CO70<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO70>=Parameters!$F$13, CO70<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO70>=Parameters!$G$13, CO70<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ70=\"\",CJ70=\"--\",ISBLANK(CJ70)),\"\",IF(CJ70='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ70<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ70>=Parameters!$E$14,CJ70<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ70>=Parameters!$F$14, CJ70<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ70>=Parameters!$G$14, CJ70<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK70=\"\",CK70=\"--\",ISBLANK(CK70)),\"\",IF(AND(CK70<Parameters!$E$15, CK70>=0), 'Risk Tables'!$C$44, IF(AND(CK70>=Parameters!$E$15,CK70<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK70>=Parameters!$F$15, CK70<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK70>=Parameters!$G$15, CK70<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM70=\"\",CM70=\"--\",ISBLANK(CM70)),\"\",IF(CM70>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM70<=Parameters!$E$16,CM70>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM70<=Parameters!$F$16, CM70>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM70<=Parameters!$G$16, CM70>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN70=\"\",CN70=\"--\",ISBLANK(CN70)),\"\",IF(CN70>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN70<=Parameters!$E$17,CN70>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN70<=Parameters!$F$17, CN70>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN70<=Parameters!$G$17, CN70>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL70=\"\",CL70=\"--\",ISBLANK(CL70)),\"\",IF(CL70>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL70<=Parameters!$E$18,CL70>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL70<=Parameters!$F$18, CL70>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL70<=Parameters!$G$18, CL70>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP70=\"\",CP70=\"--\",ISBLANK(CP70)),\"\",IF(CP70<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP70>=Parameters!$E$21,CP70<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP70>=Parameters!$F$21, CP70<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP70>=Parameters!$G$21, CP70<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ70=\"\",CQ70=\"--\",ISBLANK(CQ70)),\"\",IF(CQ70<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ70>=Parameters!$E$22,CQ70<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ70>=Parameters!$F$22, CQ70<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ70>=Parameters!$G$22, CQ70<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR70='Risk Tables'!$C$44,1,IF(CR70='Risk Tables'!$C$43,2,IF(CR70='Risk Tables'!$C$42, 3, IF(CR70='Risk Tables'!$C$41, 4, IF(CR70='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS70='Risk Tables'!$C$44,1,IF(CS70='Risk Tables'!$C$43,2,IF(CS70='Risk Tables'!$C$42, 3, IF(CS70='Risk Tables'!$C$41, 4, IF(CS70='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT70='Risk Tables'!$C$44,1,IF(CT70='Risk Tables'!$C$43,2,IF(CT70='Risk Tables'!$C$42, 3, IF(CT70='Risk Tables'!$C$41, 4, IF(CT70='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV70='Risk Tables'!$C$44,1,IF(CV70='Risk Tables'!$C$43,2,IF(CV70='Risk Tables'!$C$42, 3, IF(CV70='Risk Tables'!$C$41, 4, IF(CV70='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW70='Risk Tables'!$C$44,1,IF(CW70='Risk Tables'!$C$43,2,IF(CW70='Risk Tables'!$C$42, 3, IF(CW70='Risk Tables'!$C$41, 4, IF(CW70='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX70='Risk Tables'!$C$44,1,IF(CX70='Risk Tables'!$C$43,2,IF(CX70='Risk Tables'!$C$42, 3, IF(CX70='Risk Tables'!$C$41, 4, IF(CX70='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY70='Risk Tables'!$C$44,1,IF(CY70='Risk Tables'!$C$43,2,IF(CY70='Risk Tables'!$C$42, 3, IF(CY70='Risk Tables'!$C$41, 4, IF(CY70='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA70='Risk Tables'!$C$44,1,IF(DA70='Risk Tables'!$C$43,2,IF(DA70='Risk Tables'!$C$42, 3, IF(DA70='Risk Tables'!$C$41, 4, IF(DA70='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB70='Risk Tables'!$C$44,1,IF(DB70='Risk Tables'!$C$43,2,IF(DB70='Risk Tables'!$C$42, 3, IF(DB70='Risk Tables'!$C$41, 4, IF(DB70='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC70='Risk Tables'!$C$44,1,IF(DC70='Risk Tables'!$C$43,2,IF(DC70='Risk Tables'!$C$42, 3, IF(DC70='Risk Tables'!$C$41, 4, IF(DC70='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD70='Risk Tables'!$C$44,1,IF(DD70='Risk Tables'!$C$43,2,IF(DD70='Risk Tables'!$C$42, 3, IF(DD70='Risk Tables'!$C$41, 4, IF(DD70='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE70='Risk Tables'!$C$44,1,IF(DE70='Risk Tables'!$C$43,2,IF(DE70='Risk Tables'!$C$42, 3, IF(DE70='Risk Tables'!$C$41, 4, IF(DE70='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF70='Risk Tables'!$C$44,1,IF(DF70='Risk Tables'!$C$43,2,IF(DF70='Risk Tables'!$C$42, 3, IF(DF70='Risk Tables'!$C$41, 4, IF(DF70='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI70:DW70))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI70:DW70, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD70),\"\",((AD70*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P70,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V70),\"\",((V70*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P70,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO70),\"\",((AO70*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P70,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM70),\"\",((AM70*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P70,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI70),\"\",((AI70*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P70,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF70),\"\",((AF70*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P70,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR70),\"\",((AR70*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P70,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL70),\"\",((BL70*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P70,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM70),\"\",((BM70*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P70,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU70),\"\",((AU70*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P70,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW70),\"\",((AW70*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P70,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK70),\"\",(((BK70)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P70,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["",{"$f":"IF(ISBLANK(F71),\"\",IF(F71=F70,B70,B70+1))","v":""},{"$f":"IF($A71=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I71,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M71,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A71=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H71,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A71=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H71,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A71=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H71,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A71=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H71,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT71+AX71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG71),ISBLANK(AR71)),\"\",IF(AR71<0,'Risk Tables'!$C$46,BG71/AR71)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO71),ISBLANK(AR71)),\"\",IF(AR71<0,'Risk Tables'!$C$46,AO71/AR71)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU71/(BL71+AU71),\"\")","v":""},{"$f":"IFERROR(-(AV71+AY71+BA71-BB71)/(AT71+AX71),\"\")","v":""},{"$f":"IF(OR(CH71=\"\",ISBLANK(CH71)),\"\",IF(CH71>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH71<=Parameters!$E$4,CH71>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH71<=Parameters!$F$4, CH71>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH71<=Parameters!$G$4, CH71>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI71=\"\",CI71=\"--\",ISBLANK(CI71)),\"\",IF(CI71='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI71>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI71<=Parameters!$E$5,CI71>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI71<=Parameters!$F$5, CI71>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI71<=Parameters!$G$5, CI71>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG71=\"\",CG71=\"--\",ISBLANK(CG71)),\"\",IF(CG71>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG71<=Parameters!$E$6,CG71>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG71<=Parameters!$F$6, CG71>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG71<=Parameters!$G$6, CG71>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY71=\"\",BY71=\"--\",ISBLANK(BY71)),\"\",IF(BY71>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY71<=Parameters!$E$8,BY71>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY71<=Parameters!$F$8, BY71>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY71<=Parameters!$G$8, BY71>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ71=\"\",BZ71=\"--\",ISBLANK(BZ71)),\"\",IF(BZ71>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ71<=Parameters!$E$9,BZ71>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ71<=Parameters!$F$9, BZ71>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ71<=Parameters!$G$9, BZ71>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA71=\"\",CA71=\"--\",ISBLANK(CA71)),\"\",IF(CA71<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA71>=Parameters!$E$10,CA71<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA71>=Parameters!$F$10, CA71<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA71>=Parameters!$G$10, CA71<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB71=\"\",CB71=\"--\",ISBLANK(CB71)),\"\",IF(CB71<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB71>=Parameters!$E$11,CB71<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB71>=Parameters!$F$11, CB71<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB71>=Parameters!$G$11, CB71<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO71=\"\",CO71=\"--\",ISBLANK(CO71)),\"\",IF(CO71<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO71>=Parameters!$E$13,CO71<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO71>=Parameters!$F$13, CO71<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO71>=Parameters!$G$13, CO71<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ71=\"\",CJ71=\"--\",ISBLANK(CJ71)),\"\",IF(CJ71='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ71<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ71>=Parameters!$E$14,CJ71<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ71>=Parameters!$F$14, CJ71<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ71>=Parameters!$G$14, CJ71<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK71=\"\",CK71=\"--\",ISBLANK(CK71)),\"\",IF(AND(CK71<Parameters!$E$15, CK71>=0), 'Risk Tables'!$C$44, IF(AND(CK71>=Parameters!$E$15,CK71<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK71>=Parameters!$F$15, CK71<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK71>=Parameters!$G$15, CK71<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM71=\"\",CM71=\"--\",ISBLANK(CM71)),\"\",IF(CM71>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM71<=Parameters!$E$16,CM71>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM71<=Parameters!$F$16, CM71>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM71<=Parameters!$G$16, CM71>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN71=\"\",CN71=\"--\",ISBLANK(CN71)),\"\",IF(CN71>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN71<=Parameters!$E$17,CN71>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN71<=Parameters!$F$17, CN71>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN71<=Parameters!$G$17, CN71>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL71=\"\",CL71=\"--\",ISBLANK(CL71)),\"\",IF(CL71>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL71<=Parameters!$E$18,CL71>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL71<=Parameters!$F$18, CL71>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL71<=Parameters!$G$18, CL71>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP71=\"\",CP71=\"--\",ISBLANK(CP71)),\"\",IF(CP71<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP71>=Parameters!$E$21,CP71<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP71>=Parameters!$F$21, CP71<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP71>=Parameters!$G$21, CP71<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ71=\"\",CQ71=\"--\",ISBLANK(CQ71)),\"\",IF(CQ71<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ71>=Parameters!$E$22,CQ71<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ71>=Parameters!$F$22, CQ71<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ71>=Parameters!$G$22, CQ71<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR71='Risk Tables'!$C$44,1,IF(CR71='Risk Tables'!$C$43,2,IF(CR71='Risk Tables'!$C$42, 3, IF(CR71='Risk Tables'!$C$41, 4, IF(CR71='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS71='Risk Tables'!$C$44,1,IF(CS71='Risk Tables'!$C$43,2,IF(CS71='Risk Tables'!$C$42, 3, IF(CS71='Risk Tables'!$C$41, 4, IF(CS71='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT71='Risk Tables'!$C$44,1,IF(CT71='Risk Tables'!$C$43,2,IF(CT71='Risk Tables'!$C$42, 3, IF(CT71='Risk Tables'!$C$41, 4, IF(CT71='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV71='Risk Tables'!$C$44,1,IF(CV71='Risk Tables'!$C$43,2,IF(CV71='Risk Tables'!$C$42, 3, IF(CV71='Risk Tables'!$C$41, 4, IF(CV71='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW71='Risk Tables'!$C$44,1,IF(CW71='Risk Tables'!$C$43,2,IF(CW71='Risk Tables'!$C$42, 3, IF(CW71='Risk Tables'!$C$41, 4, IF(CW71='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX71='Risk Tables'!$C$44,1,IF(CX71='Risk Tables'!$C$43,2,IF(CX71='Risk Tables'!$C$42, 3, IF(CX71='Risk Tables'!$C$41, 4, IF(CX71='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY71='Risk Tables'!$C$44,1,IF(CY71='Risk Tables'!$C$43,2,IF(CY71='Risk Tables'!$C$42, 3, IF(CY71='Risk Tables'!$C$41, 4, IF(CY71='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA71='Risk Tables'!$C$44,1,IF(DA71='Risk Tables'!$C$43,2,IF(DA71='Risk Tables'!$C$42, 3, IF(DA71='Risk Tables'!$C$41, 4, IF(DA71='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB71='Risk Tables'!$C$44,1,IF(DB71='Risk Tables'!$C$43,2,IF(DB71='Risk Tables'!$C$42, 3, IF(DB71='Risk Tables'!$C$41, 4, IF(DB71='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC71='Risk Tables'!$C$44,1,IF(DC71='Risk Tables'!$C$43,2,IF(DC71='Risk Tables'!$C$42, 3, IF(DC71='Risk Tables'!$C$41, 4, IF(DC71='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD71='Risk Tables'!$C$44,1,IF(DD71='Risk Tables'!$C$43,2,IF(DD71='Risk Tables'!$C$42, 3, IF(DD71='Risk Tables'!$C$41, 4, IF(DD71='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE71='Risk Tables'!$C$44,1,IF(DE71='Risk Tables'!$C$43,2,IF(DE71='Risk Tables'!$C$42, 3, IF(DE71='Risk Tables'!$C$41, 4, IF(DE71='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF71='Risk Tables'!$C$44,1,IF(DF71='Risk Tables'!$C$43,2,IF(DF71='Risk Tables'!$C$42, 3, IF(DF71='Risk Tables'!$C$41, 4, IF(DF71='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI71:DW71))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI71:DW71, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD71),\"\",((AD71*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P71,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V71),\"\",((V71*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P71,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO71),\"\",((AO71*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P71,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM71),\"\",((AM71*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P71,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI71),\"\",((AI71*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P71,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF71),\"\",((AF71*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P71,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR71),\"\",((AR71*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P71,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL71),\"\",((BL71*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P71,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM71),\"\",((BM71*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P71,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU71),\"\",((AU71*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P71,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW71),\"\",((AW71*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P71,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK71),\"\",(((BK71)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P71,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(6.56*((Y71-AI71)/AD71)+3.26*(AP71/AD71)+6.72*(AZ71/AD71)+1.05*(AR71/AO71),\"\")","v":""},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A72=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I72,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M72,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A72=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H72,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A72=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H72,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A72=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H72,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A72=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H72,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG72),ISBLANK(AR72)),\"\",IF(AR72<0,'Risk Tables'!$C$46,BG72/AR72)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO72),ISBLANK(AR72)),\"\",IF(AR72<0,'Risk Tables'!$C$46,AO72/AR72)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH72=\"\",ISBLANK(CH72)),\"\",IF(CH72>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH72<=Parameters!$E$4,CH72>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH72<=Parameters!$F$4, CH72>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH72<=Parameters!$G$4, CH72>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI72=\"\",CI72=\"--\",ISBLANK(CI72)),\"\",IF(CI72='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI72>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI72<=Parameters!$E$5,CI72>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI72<=Parameters!$F$5, CI72>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI72<=Parameters!$G$5, CI72>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG72=\"\",CG72=\"--\",ISBLANK(CG72)),\"\",IF(CG72>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG72<=Parameters!$E$6,CG72>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG72<=Parameters!$F$6, CG72>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG72<=Parameters!$G$6, CG72>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY72=\"\",BY72=\"--\",ISBLANK(BY72)),\"\",IF(BY72>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY72<=Parameters!$E$8,BY72>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY72<=Parameters!$F$8, BY72>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY72<=Parameters!$G$8, BY72>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ72=\"\",BZ72=\"--\",ISBLANK(BZ72)),\"\",IF(BZ72>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ72<=Parameters!$E$9,BZ72>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ72<=Parameters!$F$9, BZ72>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ72<=Parameters!$G$9, BZ72>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA72=\"\",CA72=\"--\",ISBLANK(CA72)),\"\",IF(CA72<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA72>=Parameters!$E$10,CA72<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA72>=Parameters!$F$10, CA72<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA72>=Parameters!$G$10, CA72<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB72=\"\",CB72=\"--\",ISBLANK(CB72)),\"\",IF(CB72<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB72>=Parameters!$E$11,CB72<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB72>=Parameters!$F$11, CB72<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB72>=Parameters!$G$11, CB72<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO72=\"\",CO72=\"--\",ISBLANK(CO72)),\"\",IF(CO72<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO72>=Parameters!$E$13,CO72<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO72>=Parameters!$F$13, CO72<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO72>=Parameters!$G$13, CO72<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ72=\"\",CJ72=\"--\",ISBLANK(CJ72)),\"\",IF(CJ72='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ72<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ72>=Parameters!$E$14,CJ72<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ72>=Parameters!$F$14, CJ72<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ72>=Parameters!$G$14, CJ72<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK72=\"\",CK72=\"--\",ISBLANK(CK72)),\"\",IF(AND(CK72<Parameters!$E$15, CK72>=0), 'Risk Tables'!$C$44, IF(AND(CK72>=Parameters!$E$15,CK72<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK72>=Parameters!$F$15, CK72<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK72>=Parameters!$G$15, CK72<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM72=\"\",CM72=\"--\",ISBLANK(CM72)),\"\",IF(CM72>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM72<=Parameters!$E$16,CM72>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM72<=Parameters!$F$16, CM72>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM72<=Parameters!$G$16, CM72>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN72=\"\",CN72=\"--\",ISBLANK(CN72)),\"\",IF(CN72>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN72<=Parameters!$E$17,CN72>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN72<=Parameters!$F$17, CN72>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN72<=Parameters!$G$17, CN72>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL72=\"\",CL72=\"--\",ISBLANK(CL72)),\"\",IF(CL72>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL72<=Parameters!$E$18,CL72>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL72<=Parameters!$F$18, CL72>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL72<=Parameters!$G$18, CL72>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP72=\"\",CP72=\"--\",ISBLANK(CP72)),\"\",IF(CP72<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP72>=Parameters!$E$21,CP72<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP72>=Parameters!$F$21, CP72<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP72>=Parameters!$G$21, CP72<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ72=\"\",CQ72=\"--\",ISBLANK(CQ72)),\"\",IF(CQ72<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ72>=Parameters!$E$22,CQ72<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ72>=Parameters!$F$22, CQ72<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ72>=Parameters!$G$22, CQ72<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR72='Risk Tables'!$C$44,1,IF(CR72='Risk Tables'!$C$43,2,IF(CR72='Risk Tables'!$C$42, 3, IF(CR72='Risk Tables'!$C$41, 4, IF(CR72='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS72='Risk Tables'!$C$44,1,IF(CS72='Risk Tables'!$C$43,2,IF(CS72='Risk Tables'!$C$42, 3, IF(CS72='Risk Tables'!$C$41, 4, IF(CS72='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT72='Risk Tables'!$C$44,1,IF(CT72='Risk Tables'!$C$43,2,IF(CT72='Risk Tables'!$C$42, 3, IF(CT72='Risk Tables'!$C$41, 4, IF(CT72='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV72='Risk Tables'!$C$44,1,IF(CV72='Risk Tables'!$C$43,2,IF(CV72='Risk Tables'!$C$42, 3, IF(CV72='Risk Tables'!$C$41, 4, IF(CV72='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW72='Risk Tables'!$C$44,1,IF(CW72='Risk Tables'!$C$43,2,IF(CW72='Risk Tables'!$C$42, 3, IF(CW72='Risk Tables'!$C$41, 4, IF(CW72='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX72='Risk Tables'!$C$44,1,IF(CX72='Risk Tables'!$C$43,2,IF(CX72='Risk Tables'!$C$42, 3, IF(CX72='Risk Tables'!$C$41, 4, IF(CX72='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY72='Risk Tables'!$C$44,1,IF(CY72='Risk Tables'!$C$43,2,IF(CY72='Risk Tables'!$C$42, 3, IF(CY72='Risk Tables'!$C$41, 4, IF(CY72='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA72='Risk Tables'!$C$44,1,IF(DA72='Risk Tables'!$C$43,2,IF(DA72='Risk Tables'!$C$42, 3, IF(DA72='Risk Tables'!$C$41, 4, IF(DA72='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB72='Risk Tables'!$C$44,1,IF(DB72='Risk Tables'!$C$43,2,IF(DB72='Risk Tables'!$C$42, 3, IF(DB72='Risk Tables'!$C$41, 4, IF(DB72='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC72='Risk Tables'!$C$44,1,IF(DC72='Risk Tables'!$C$43,2,IF(DC72='Risk Tables'!$C$42, 3, IF(DC72='Risk Tables'!$C$41, 4, IF(DC72='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD72='Risk Tables'!$C$44,1,IF(DD72='Risk Tables'!$C$43,2,IF(DD72='Risk Tables'!$C$42, 3, IF(DD72='Risk Tables'!$C$41, 4, IF(DD72='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE72='Risk Tables'!$C$44,1,IF(DE72='Risk Tables'!$C$43,2,IF(DE72='Risk Tables'!$C$42, 3, IF(DE72='Risk Tables'!$C$41, 4, IF(DE72='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF72='Risk Tables'!$C$44,1,IF(DF72='Risk Tables'!$C$43,2,IF(DF72='Risk Tables'!$C$42, 3, IF(DF72='Risk Tables'!$C$41, 4, IF(DF72='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI72:DW72))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI72:DW72, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD72),\"\",((AD72*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P72,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V72),\"\",((V72*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P72,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO72),\"\",((AO72*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P72,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM72),\"\",((AM72*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P72,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI72),\"\",((AI72*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P72,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF72),\"\",((AF72*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P72,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR72),\"\",((AR72*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P72,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL72),\"\",((BL72*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P72,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM72),\"\",((BM72*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P72,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU72),\"\",((AU72*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P72,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW72),\"\",((AW72*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P72,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK72),\"\",(((BK72)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P72,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A73=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I73,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M73,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A73=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H73,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A73=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H73,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A73=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H73,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A73=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H73,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG73),ISBLANK(AR73)),\"\",IF(AR73<0,'Risk Tables'!$C$46,BG73/AR73)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO73),ISBLANK(AR73)),\"\",IF(AR73<0,'Risk Tables'!$C$46,AO73/AR73)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH73=\"\",ISBLANK(CH73)),\"\",IF(CH73>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH73<=Parameters!$E$4,CH73>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH73<=Parameters!$F$4, CH73>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH73<=Parameters!$G$4, CH73>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI73=\"\",CI73=\"--\",ISBLANK(CI73)),\"\",IF(CI73='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI73>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI73<=Parameters!$E$5,CI73>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI73<=Parameters!$F$5, CI73>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI73<=Parameters!$G$5, CI73>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG73=\"\",CG73=\"--\",ISBLANK(CG73)),\"\",IF(CG73>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG73<=Parameters!$E$6,CG73>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG73<=Parameters!$F$6, CG73>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG73<=Parameters!$G$6, CG73>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY73=\"\",BY73=\"--\",ISBLANK(BY73)),\"\",IF(BY73>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY73<=Parameters!$E$8,BY73>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY73<=Parameters!$F$8, BY73>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY73<=Parameters!$G$8, BY73>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ73=\"\",BZ73=\"--\",ISBLANK(BZ73)),\"\",IF(BZ73>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ73<=Parameters!$E$9,BZ73>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ73<=Parameters!$F$9, BZ73>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ73<=Parameters!$G$9, BZ73>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA73=\"\",CA73=\"--\",ISBLANK(CA73)),\"\",IF(CA73<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA73>=Parameters!$E$10,CA73<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA73>=Parameters!$F$10, CA73<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA73>=Parameters!$G$10, CA73<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB73=\"\",CB73=\"--\",ISBLANK(CB73)),\"\",IF(CB73<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB73>=Parameters!$E$11,CB73<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB73>=Parameters!$F$11, CB73<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB73>=Parameters!$G$11, CB73<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO73=\"\",CO73=\"--\",ISBLANK(CO73)),\"\",IF(CO73<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO73>=Parameters!$E$13,CO73<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO73>=Parameters!$F$13, CO73<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO73>=Parameters!$G$13, CO73<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ73=\"\",CJ73=\"--\",ISBLANK(CJ73)),\"\",IF(CJ73='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ73<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ73>=Parameters!$E$14,CJ73<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ73>=Parameters!$F$14, CJ73<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ73>=Parameters!$G$14, CJ73<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK73=\"\",CK73=\"--\",ISBLANK(CK73)),\"\",IF(AND(CK73<Parameters!$E$15, CK73>=0), 'Risk Tables'!$C$44, IF(AND(CK73>=Parameters!$E$15,CK73<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK73>=Parameters!$F$15, CK73<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK73>=Parameters!$G$15, CK73<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM73=\"\",CM73=\"--\",ISBLANK(CM73)),\"\",IF(CM73>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM73<=Parameters!$E$16,CM73>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM73<=Parameters!$F$16, CM73>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM73<=Parameters!$G$16, CM73>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN73=\"\",CN73=\"--\",ISBLANK(CN73)),\"\",IF(CN73>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN73<=Parameters!$E$17,CN73>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN73<=Parameters!$F$17, CN73>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN73<=Parameters!$G$17, CN73>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL73=\"\",CL73=\"--\",ISBLANK(CL73)),\"\",IF(CL73>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL73<=Parameters!$E$18,CL73>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL73<=Parameters!$F$18, CL73>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL73<=Parameters!$G$18, CL73>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP73=\"\",CP73=\"--\",ISBLANK(CP73)),\"\",IF(CP73<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP73>=Parameters!$E$21,CP73<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP73>=Parameters!$F$21, CP73<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP73>=Parameters!$G$21, CP73<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ73=\"\",CQ73=\"--\",ISBLANK(CQ73)),\"\",IF(CQ73<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ73>=Parameters!$E$22,CQ73<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ73>=Parameters!$F$22, CQ73<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ73>=Parameters!$G$22, CQ73<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR73='Risk Tables'!$C$44,1,IF(CR73='Risk Tables'!$C$43,2,IF(CR73='Risk Tables'!$C$42, 3, IF(CR73='Risk Tables'!$C$41, 4, IF(CR73='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS73='Risk Tables'!$C$44,1,IF(CS73='Risk Tables'!$C$43,2,IF(CS73='Risk Tables'!$C$42, 3, IF(CS73='Risk Tables'!$C$41, 4, IF(CS73='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT73='Risk Tables'!$C$44,1,IF(CT73='Risk Tables'!$C$43,2,IF(CT73='Risk Tables'!$C$42, 3, IF(CT73='Risk Tables'!$C$41, 4, IF(CT73='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV73='Risk Tables'!$C$44,1,IF(CV73='Risk Tables'!$C$43,2,IF(CV73='Risk Tables'!$C$42, 3, IF(CV73='Risk Tables'!$C$41, 4, IF(CV73='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW73='Risk Tables'!$C$44,1,IF(CW73='Risk Tables'!$C$43,2,IF(CW73='Risk Tables'!$C$42, 3, IF(CW73='Risk Tables'!$C$41, 4, IF(CW73='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX73='Risk Tables'!$C$44,1,IF(CX73='Risk Tables'!$C$43,2,IF(CX73='Risk Tables'!$C$42, 3, IF(CX73='Risk Tables'!$C$41, 4, IF(CX73='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY73='Risk Tables'!$C$44,1,IF(CY73='Risk Tables'!$C$43,2,IF(CY73='Risk Tables'!$C$42, 3, IF(CY73='Risk Tables'!$C$41, 4, IF(CY73='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA73='Risk Tables'!$C$44,1,IF(DA73='Risk Tables'!$C$43,2,IF(DA73='Risk Tables'!$C$42, 3, IF(DA73='Risk Tables'!$C$41, 4, IF(DA73='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB73='Risk Tables'!$C$44,1,IF(DB73='Risk Tables'!$C$43,2,IF(DB73='Risk Tables'!$C$42, 3, IF(DB73='Risk Tables'!$C$41, 4, IF(DB73='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC73='Risk Tables'!$C$44,1,IF(DC73='Risk Tables'!$C$43,2,IF(DC73='Risk Tables'!$C$42, 3, IF(DC73='Risk Tables'!$C$41, 4, IF(DC73='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD73='Risk Tables'!$C$44,1,IF(DD73='Risk Tables'!$C$43,2,IF(DD73='Risk Tables'!$C$42, 3, IF(DD73='Risk Tables'!$C$41, 4, IF(DD73='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE73='Risk Tables'!$C$44,1,IF(DE73='Risk Tables'!$C$43,2,IF(DE73='Risk Tables'!$C$42, 3, IF(DE73='Risk Tables'!$C$41, 4, IF(DE73='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF73='Risk Tables'!$C$44,1,IF(DF73='Risk Tables'!$C$43,2,IF(DF73='Risk Tables'!$C$42, 3, IF(DF73='Risk Tables'!$C$41, 4, IF(DF73='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI73:DW73))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI73:DW73, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD73),\"\",((AD73*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P73,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V73),\"\",((V73*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P73,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO73),\"\",((AO73*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P73,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM73),\"\",((AM73*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P73,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI73),\"\",((AI73*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P73,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF73),\"\",((AF73*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P73,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR73),\"\",((AR73*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P73,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL73),\"\",((BL73*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P73,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM73),\"\",((BM73*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P73,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU73),\"\",((AU73*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P73,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW73),\"\",((AW73*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P73,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK73),\"\",(((BK73)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P73,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A74=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I74,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M74,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A74=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H74,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A74=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H74,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A74=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H74,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A74=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H74,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG74),ISBLANK(AR74)),\"\",IF(AR74<0,'Risk Tables'!$C$46,BG74/AR74)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO74),ISBLANK(AR74)),\"\",IF(AR74<0,'Risk Tables'!$C$46,AO74/AR74)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH74=\"\",ISBLANK(CH74)),\"\",IF(CH74>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH74<=Parameters!$E$4,CH74>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH74<=Parameters!$F$4, CH74>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH74<=Parameters!$G$4, CH74>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI74=\"\",CI74=\"--\",ISBLANK(CI74)),\"\",IF(CI74='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI74>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI74<=Parameters!$E$5,CI74>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI74<=Parameters!$F$5, CI74>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI74<=Parameters!$G$5, CI74>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG74=\"\",CG74=\"--\",ISBLANK(CG74)),\"\",IF(CG74>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG74<=Parameters!$E$6,CG74>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG74<=Parameters!$F$6, CG74>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG74<=Parameters!$G$6, CG74>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY74=\"\",BY74=\"--\",ISBLANK(BY74)),\"\",IF(BY74>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY74<=Parameters!$E$8,BY74>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY74<=Parameters!$F$8, BY74>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY74<=Parameters!$G$8, BY74>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ74=\"\",BZ74=\"--\",ISBLANK(BZ74)),\"\",IF(BZ74>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ74<=Parameters!$E$9,BZ74>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ74<=Parameters!$F$9, BZ74>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ74<=Parameters!$G$9, BZ74>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA74=\"\",CA74=\"--\",ISBLANK(CA74)),\"\",IF(CA74<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA74>=Parameters!$E$10,CA74<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA74>=Parameters!$F$10, CA74<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA74>=Parameters!$G$10, CA74<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB74=\"\",CB74=\"--\",ISBLANK(CB74)),\"\",IF(CB74<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB74>=Parameters!$E$11,CB74<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB74>=Parameters!$F$11, CB74<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB74>=Parameters!$G$11, CB74<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO74=\"\",CO74=\"--\",ISBLANK(CO74)),\"\",IF(CO74<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO74>=Parameters!$E$13,CO74<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO74>=Parameters!$F$13, CO74<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO74>=Parameters!$G$13, CO74<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ74=\"\",CJ74=\"--\",ISBLANK(CJ74)),\"\",IF(CJ74='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ74<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ74>=Parameters!$E$14,CJ74<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ74>=Parameters!$F$14, CJ74<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ74>=Parameters!$G$14, CJ74<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK74=\"\",CK74=\"--\",ISBLANK(CK74)),\"\",IF(AND(CK74<Parameters!$E$15, CK74>=0), 'Risk Tables'!$C$44, IF(AND(CK74>=Parameters!$E$15,CK74<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK74>=Parameters!$F$15, CK74<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK74>=Parameters!$G$15, CK74<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM74=\"\",CM74=\"--\",ISBLANK(CM74)),\"\",IF(CM74>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM74<=Parameters!$E$16,CM74>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM74<=Parameters!$F$16, CM74>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM74<=Parameters!$G$16, CM74>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN74=\"\",CN74=\"--\",ISBLANK(CN74)),\"\",IF(CN74>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN74<=Parameters!$E$17,CN74>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN74<=Parameters!$F$17, CN74>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN74<=Parameters!$G$17, CN74>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL74=\"\",CL74=\"--\",ISBLANK(CL74)),\"\",IF(CL74>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL74<=Parameters!$E$18,CL74>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL74<=Parameters!$F$18, CL74>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL74<=Parameters!$G$18, CL74>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP74=\"\",CP74=\"--\",ISBLANK(CP74)),\"\",IF(CP74<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP74>=Parameters!$E$21,CP74<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP74>=Parameters!$F$21, CP74<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP74>=Parameters!$G$21, CP74<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ74=\"\",CQ74=\"--\",ISBLANK(CQ74)),\"\",IF(CQ74<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ74>=Parameters!$E$22,CQ74<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ74>=Parameters!$F$22, CQ74<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ74>=Parameters!$G$22, CQ74<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR74='Risk Tables'!$C$44,1,IF(CR74='Risk Tables'!$C$43,2,IF(CR74='Risk Tables'!$C$42, 3, IF(CR74='Risk Tables'!$C$41, 4, IF(CR74='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS74='Risk Tables'!$C$44,1,IF(CS74='Risk Tables'!$C$43,2,IF(CS74='Risk Tables'!$C$42, 3, IF(CS74='Risk Tables'!$C$41, 4, IF(CS74='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT74='Risk Tables'!$C$44,1,IF(CT74='Risk Tables'!$C$43,2,IF(CT74='Risk Tables'!$C$42, 3, IF(CT74='Risk Tables'!$C$41, 4, IF(CT74='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV74='Risk Tables'!$C$44,1,IF(CV74='Risk Tables'!$C$43,2,IF(CV74='Risk Tables'!$C$42, 3, IF(CV74='Risk Tables'!$C$41, 4, IF(CV74='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW74='Risk Tables'!$C$44,1,IF(CW74='Risk Tables'!$C$43,2,IF(CW74='Risk Tables'!$C$42, 3, IF(CW74='Risk Tables'!$C$41, 4, IF(CW74='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX74='Risk Tables'!$C$44,1,IF(CX74='Risk Tables'!$C$43,2,IF(CX74='Risk Tables'!$C$42, 3, IF(CX74='Risk Tables'!$C$41, 4, IF(CX74='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY74='Risk Tables'!$C$44,1,IF(CY74='Risk Tables'!$C$43,2,IF(CY74='Risk Tables'!$C$42, 3, IF(CY74='Risk Tables'!$C$41, 4, IF(CY74='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA74='Risk Tables'!$C$44,1,IF(DA74='Risk Tables'!$C$43,2,IF(DA74='Risk Tables'!$C$42, 3, IF(DA74='Risk Tables'!$C$41, 4, IF(DA74='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB74='Risk Tables'!$C$44,1,IF(DB74='Risk Tables'!$C$43,2,IF(DB74='Risk Tables'!$C$42, 3, IF(DB74='Risk Tables'!$C$41, 4, IF(DB74='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC74='Risk Tables'!$C$44,1,IF(DC74='Risk Tables'!$C$43,2,IF(DC74='Risk Tables'!$C$42, 3, IF(DC74='Risk Tables'!$C$41, 4, IF(DC74='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD74='Risk Tables'!$C$44,1,IF(DD74='Risk Tables'!$C$43,2,IF(DD74='Risk Tables'!$C$42, 3, IF(DD74='Risk Tables'!$C$41, 4, IF(DD74='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE74='Risk Tables'!$C$44,1,IF(DE74='Risk Tables'!$C$43,2,IF(DE74='Risk Tables'!$C$42, 3, IF(DE74='Risk Tables'!$C$41, 4, IF(DE74='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF74='Risk Tables'!$C$44,1,IF(DF74='Risk Tables'!$C$43,2,IF(DF74='Risk Tables'!$C$42, 3, IF(DF74='Risk Tables'!$C$41, 4, IF(DF74='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI74:DW74))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI74:DW74, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD74),\"\",((AD74*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P74,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V74),\"\",((V74*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P74,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO74),\"\",((AO74*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P74,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM74),\"\",((AM74*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P74,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI74),\"\",((AI74*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P74,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF74),\"\",((AF74*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P74,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR74),\"\",((AR74*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P74,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL74),\"\",((BL74*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P74,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM74),\"\",((BM74*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P74,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU74),\"\",((AU74*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P74,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW74),\"\",((AW74*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P74,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK74),\"\",(((BK74)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P74,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A75=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I75,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M75,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A75=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H75,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A75=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H75,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A75=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H75,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A75=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H75,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG75),ISBLANK(AR75)),\"\",IF(AR75<0,'Risk Tables'!$C$46,BG75/AR75)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO75),ISBLANK(AR75)),\"\",IF(AR75<0,'Risk Tables'!$C$46,AO75/AR75)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH75=\"\",ISBLANK(CH75)),\"\",IF(CH75>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH75<=Parameters!$E$4,CH75>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH75<=Parameters!$F$4, CH75>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH75<=Parameters!$G$4, CH75>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI75=\"\",CI75=\"--\",ISBLANK(CI75)),\"\",IF(CI75='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI75>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI75<=Parameters!$E$5,CI75>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI75<=Parameters!$F$5, CI75>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI75<=Parameters!$G$5, CI75>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG75=\"\",CG75=\"--\",ISBLANK(CG75)),\"\",IF(CG75>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG75<=Parameters!$E$6,CG75>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG75<=Parameters!$F$6, CG75>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG75<=Parameters!$G$6, CG75>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY75=\"\",BY75=\"--\",ISBLANK(BY75)),\"\",IF(BY75>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY75<=Parameters!$E$8,BY75>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY75<=Parameters!$F$8, BY75>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY75<=Parameters!$G$8, BY75>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ75=\"\",BZ75=\"--\",ISBLANK(BZ75)),\"\",IF(BZ75>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ75<=Parameters!$E$9,BZ75>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ75<=Parameters!$F$9, BZ75>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ75<=Parameters!$G$9, BZ75>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA75=\"\",CA75=\"--\",ISBLANK(CA75)),\"\",IF(CA75<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA75>=Parameters!$E$10,CA75<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA75>=Parameters!$F$10, CA75<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA75>=Parameters!$G$10, CA75<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB75=\"\",CB75=\"--\",ISBLANK(CB75)),\"\",IF(CB75<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB75>=Parameters!$E$11,CB75<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB75>=Parameters!$F$11, CB75<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB75>=Parameters!$G$11, CB75<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO75=\"\",CO75=\"--\",ISBLANK(CO75)),\"\",IF(CO75<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO75>=Parameters!$E$13,CO75<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO75>=Parameters!$F$13, CO75<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO75>=Parameters!$G$13, CO75<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ75=\"\",CJ75=\"--\",ISBLANK(CJ75)),\"\",IF(CJ75='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ75<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ75>=Parameters!$E$14,CJ75<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ75>=Parameters!$F$14, CJ75<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ75>=Parameters!$G$14, CJ75<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK75=\"\",CK75=\"--\",ISBLANK(CK75)),\"\",IF(AND(CK75<Parameters!$E$15, CK75>=0), 'Risk Tables'!$C$44, IF(AND(CK75>=Parameters!$E$15,CK75<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK75>=Parameters!$F$15, CK75<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK75>=Parameters!$G$15, CK75<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM75=\"\",CM75=\"--\",ISBLANK(CM75)),\"\",IF(CM75>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM75<=Parameters!$E$16,CM75>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM75<=Parameters!$F$16, CM75>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM75<=Parameters!$G$16, CM75>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN75=\"\",CN75=\"--\",ISBLANK(CN75)),\"\",IF(CN75>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN75<=Parameters!$E$17,CN75>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN75<=Parameters!$F$17, CN75>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN75<=Parameters!$G$17, CN75>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL75=\"\",CL75=\"--\",ISBLANK(CL75)),\"\",IF(CL75>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL75<=Parameters!$E$18,CL75>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL75<=Parameters!$F$18, CL75>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL75<=Parameters!$G$18, CL75>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP75=\"\",CP75=\"--\",ISBLANK(CP75)),\"\",IF(CP75<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP75>=Parameters!$E$21,CP75<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP75>=Parameters!$F$21, CP75<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP75>=Parameters!$G$21, CP75<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ75=\"\",CQ75=\"--\",ISBLANK(CQ75)),\"\",IF(CQ75<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ75>=Parameters!$E$22,CQ75<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ75>=Parameters!$F$22, CQ75<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ75>=Parameters!$G$22, CQ75<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR75='Risk Tables'!$C$44,1,IF(CR75='Risk Tables'!$C$43,2,IF(CR75='Risk Tables'!$C$42, 3, IF(CR75='Risk Tables'!$C$41, 4, IF(CR75='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS75='Risk Tables'!$C$44,1,IF(CS75='Risk Tables'!$C$43,2,IF(CS75='Risk Tables'!$C$42, 3, IF(CS75='Risk Tables'!$C$41, 4, IF(CS75='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT75='Risk Tables'!$C$44,1,IF(CT75='Risk Tables'!$C$43,2,IF(CT75='Risk Tables'!$C$42, 3, IF(CT75='Risk Tables'!$C$41, 4, IF(CT75='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV75='Risk Tables'!$C$44,1,IF(CV75='Risk Tables'!$C$43,2,IF(CV75='Risk Tables'!$C$42, 3, IF(CV75='Risk Tables'!$C$41, 4, IF(CV75='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW75='Risk Tables'!$C$44,1,IF(CW75='Risk Tables'!$C$43,2,IF(CW75='Risk Tables'!$C$42, 3, IF(CW75='Risk Tables'!$C$41, 4, IF(CW75='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX75='Risk Tables'!$C$44,1,IF(CX75='Risk Tables'!$C$43,2,IF(CX75='Risk Tables'!$C$42, 3, IF(CX75='Risk Tables'!$C$41, 4, IF(CX75='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY75='Risk Tables'!$C$44,1,IF(CY75='Risk Tables'!$C$43,2,IF(CY75='Risk Tables'!$C$42, 3, IF(CY75='Risk Tables'!$C$41, 4, IF(CY75='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA75='Risk Tables'!$C$44,1,IF(DA75='Risk Tables'!$C$43,2,IF(DA75='Risk Tables'!$C$42, 3, IF(DA75='Risk Tables'!$C$41, 4, IF(DA75='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB75='Risk Tables'!$C$44,1,IF(DB75='Risk Tables'!$C$43,2,IF(DB75='Risk Tables'!$C$42, 3, IF(DB75='Risk Tables'!$C$41, 4, IF(DB75='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC75='Risk Tables'!$C$44,1,IF(DC75='Risk Tables'!$C$43,2,IF(DC75='Risk Tables'!$C$42, 3, IF(DC75='Risk Tables'!$C$41, 4, IF(DC75='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD75='Risk Tables'!$C$44,1,IF(DD75='Risk Tables'!$C$43,2,IF(DD75='Risk Tables'!$C$42, 3, IF(DD75='Risk Tables'!$C$41, 4, IF(DD75='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE75='Risk Tables'!$C$44,1,IF(DE75='Risk Tables'!$C$43,2,IF(DE75='Risk Tables'!$C$42, 3, IF(DE75='Risk Tables'!$C$41, 4, IF(DE75='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF75='Risk Tables'!$C$44,1,IF(DF75='Risk Tables'!$C$43,2,IF(DF75='Risk Tables'!$C$42, 3, IF(DF75='Risk Tables'!$C$41, 4, IF(DF75='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI75:DW75))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI75:DW75, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD75),\"\",((AD75*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P75,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V75),\"\",((V75*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P75,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO75),\"\",((AO75*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P75,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM75),\"\",((AM75*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P75,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI75),\"\",((AI75*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P75,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF75),\"\",((AF75*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P75,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR75),\"\",((AR75*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P75,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL75),\"\",((BL75*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P75,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM75),\"\",((BM75*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P75,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU75),\"\",((AU75*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P75,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW75),\"\",((AW75*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P75,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK75),\"\",(((BK75)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P75,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A76=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I76,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M76,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A76=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H76,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A76=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H76,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A76=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H76,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A76=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H76,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG76),ISBLANK(AR76)),\"\",IF(AR76<0,'Risk Tables'!$C$46,BG76/AR76)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO76),ISBLANK(AR76)),\"\",IF(AR76<0,'Risk Tables'!$C$46,AO76/AR76)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH76=\"\",ISBLANK(CH76)),\"\",IF(CH76>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH76<=Parameters!$E$4,CH76>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH76<=Parameters!$F$4, CH76>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH76<=Parameters!$G$4, CH76>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI76=\"\",CI76=\"--\",ISBLANK(CI76)),\"\",IF(CI76='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI76>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI76<=Parameters!$E$5,CI76>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI76<=Parameters!$F$5, CI76>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI76<=Parameters!$G$5, CI76>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG76=\"\",CG76=\"--\",ISBLANK(CG76)),\"\",IF(CG76>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG76<=Parameters!$E$6,CG76>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG76<=Parameters!$F$6, CG76>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG76<=Parameters!$G$6, CG76>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY76=\"\",BY76=\"--\",ISBLANK(BY76)),\"\",IF(BY76>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY76<=Parameters!$E$8,BY76>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY76<=Parameters!$F$8, BY76>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY76<=Parameters!$G$8, BY76>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ76=\"\",BZ76=\"--\",ISBLANK(BZ76)),\"\",IF(BZ76>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ76<=Parameters!$E$9,BZ76>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ76<=Parameters!$F$9, BZ76>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ76<=Parameters!$G$9, BZ76>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA76=\"\",CA76=\"--\",ISBLANK(CA76)),\"\",IF(CA76<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA76>=Parameters!$E$10,CA76<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA76>=Parameters!$F$10, CA76<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA76>=Parameters!$G$10, CA76<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB76=\"\",CB76=\"--\",ISBLANK(CB76)),\"\",IF(CB76<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB76>=Parameters!$E$11,CB76<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB76>=Parameters!$F$11, CB76<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB76>=Parameters!$G$11, CB76<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO76=\"\",CO76=\"--\",ISBLANK(CO76)),\"\",IF(CO76<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO76>=Parameters!$E$13,CO76<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO76>=Parameters!$F$13, CO76<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO76>=Parameters!$G$13, CO76<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ76=\"\",CJ76=\"--\",ISBLANK(CJ76)),\"\",IF(CJ76='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ76<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ76>=Parameters!$E$14,CJ76<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ76>=Parameters!$F$14, CJ76<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ76>=Parameters!$G$14, CJ76<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK76=\"\",CK76=\"--\",ISBLANK(CK76)),\"\",IF(AND(CK76<Parameters!$E$15, CK76>=0), 'Risk Tables'!$C$44, IF(AND(CK76>=Parameters!$E$15,CK76<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK76>=Parameters!$F$15, CK76<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK76>=Parameters!$G$15, CK76<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM76=\"\",CM76=\"--\",ISBLANK(CM76)),\"\",IF(CM76>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM76<=Parameters!$E$16,CM76>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM76<=Parameters!$F$16, CM76>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM76<=Parameters!$G$16, CM76>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN76=\"\",CN76=\"--\",ISBLANK(CN76)),\"\",IF(CN76>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN76<=Parameters!$E$17,CN76>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN76<=Parameters!$F$17, CN76>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN76<=Parameters!$G$17, CN76>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL76=\"\",CL76=\"--\",ISBLANK(CL76)),\"\",IF(CL76>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL76<=Parameters!$E$18,CL76>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL76<=Parameters!$F$18, CL76>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL76<=Parameters!$G$18, CL76>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP76=\"\",CP76=\"--\",ISBLANK(CP76)),\"\",IF(CP76<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP76>=Parameters!$E$21,CP76<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP76>=Parameters!$F$21, CP76<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP76>=Parameters!$G$21, CP76<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ76=\"\",CQ76=\"--\",ISBLANK(CQ76)),\"\",IF(CQ76<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ76>=Parameters!$E$22,CQ76<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ76>=Parameters!$F$22, CQ76<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ76>=Parameters!$G$22, CQ76<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR76='Risk Tables'!$C$44,1,IF(CR76='Risk Tables'!$C$43,2,IF(CR76='Risk Tables'!$C$42, 3, IF(CR76='Risk Tables'!$C$41, 4, IF(CR76='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS76='Risk Tables'!$C$44,1,IF(CS76='Risk Tables'!$C$43,2,IF(CS76='Risk Tables'!$C$42, 3, IF(CS76='Risk Tables'!$C$41, 4, IF(CS76='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT76='Risk Tables'!$C$44,1,IF(CT76='Risk Tables'!$C$43,2,IF(CT76='Risk Tables'!$C$42, 3, IF(CT76='Risk Tables'!$C$41, 4, IF(CT76='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV76='Risk Tables'!$C$44,1,IF(CV76='Risk Tables'!$C$43,2,IF(CV76='Risk Tables'!$C$42, 3, IF(CV76='Risk Tables'!$C$41, 4, IF(CV76='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW76='Risk Tables'!$C$44,1,IF(CW76='Risk Tables'!$C$43,2,IF(CW76='Risk Tables'!$C$42, 3, IF(CW76='Risk Tables'!$C$41, 4, IF(CW76='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX76='Risk Tables'!$C$44,1,IF(CX76='Risk Tables'!$C$43,2,IF(CX76='Risk Tables'!$C$42, 3, IF(CX76='Risk Tables'!$C$41, 4, IF(CX76='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY76='Risk Tables'!$C$44,1,IF(CY76='Risk Tables'!$C$43,2,IF(CY76='Risk Tables'!$C$42, 3, IF(CY76='Risk Tables'!$C$41, 4, IF(CY76='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA76='Risk Tables'!$C$44,1,IF(DA76='Risk Tables'!$C$43,2,IF(DA76='Risk Tables'!$C$42, 3, IF(DA76='Risk Tables'!$C$41, 4, IF(DA76='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB76='Risk Tables'!$C$44,1,IF(DB76='Risk Tables'!$C$43,2,IF(DB76='Risk Tables'!$C$42, 3, IF(DB76='Risk Tables'!$C$41, 4, IF(DB76='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC76='Risk Tables'!$C$44,1,IF(DC76='Risk Tables'!$C$43,2,IF(DC76='Risk Tables'!$C$42, 3, IF(DC76='Risk Tables'!$C$41, 4, IF(DC76='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD76='Risk Tables'!$C$44,1,IF(DD76='Risk Tables'!$C$43,2,IF(DD76='Risk Tables'!$C$42, 3, IF(DD76='Risk Tables'!$C$41, 4, IF(DD76='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE76='Risk Tables'!$C$44,1,IF(DE76='Risk Tables'!$C$43,2,IF(DE76='Risk Tables'!$C$42, 3, IF(DE76='Risk Tables'!$C$41, 4, IF(DE76='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF76='Risk Tables'!$C$44,1,IF(DF76='Risk Tables'!$C$43,2,IF(DF76='Risk Tables'!$C$42, 3, IF(DF76='Risk Tables'!$C$41, 4, IF(DF76='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI76:DW76))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI76:DW76, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD76),\"\",((AD76*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P76,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V76),\"\",((V76*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P76,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO76),\"\",((AO76*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P76,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM76),\"\",((AM76*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P76,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI76),\"\",((AI76*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P76,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF76),\"\",((AF76*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P76,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR76),\"\",((AR76*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P76,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL76),\"\",((BL76*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P76,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM76),\"\",((BM76*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P76,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU76),\"\",((AU76*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P76,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW76),\"\",((AW76*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P76,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK76),\"\",(((BK76)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P76,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A77=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I77,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M77,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A77=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H77,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A77=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H77,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A77=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H77,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A77=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H77,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG77),ISBLANK(AR77)),\"\",IF(AR77<0,'Risk Tables'!$C$46,BG77/AR77)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO77),ISBLANK(AR77)),\"\",IF(AR77<0,'Risk Tables'!$C$46,AO77/AR77)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH77=\"\",ISBLANK(CH77)),\"\",IF(CH77>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH77<=Parameters!$E$4,CH77>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH77<=Parameters!$F$4, CH77>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH77<=Parameters!$G$4, CH77>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI77=\"\",CI77=\"--\",ISBLANK(CI77)),\"\",IF(CI77='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI77>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI77<=Parameters!$E$5,CI77>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI77<=Parameters!$F$5, CI77>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI77<=Parameters!$G$5, CI77>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG77=\"\",CG77=\"--\",ISBLANK(CG77)),\"\",IF(CG77>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG77<=Parameters!$E$6,CG77>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG77<=Parameters!$F$6, CG77>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG77<=Parameters!$G$6, CG77>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY77=\"\",BY77=\"--\",ISBLANK(BY77)),\"\",IF(BY77>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY77<=Parameters!$E$8,BY77>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY77<=Parameters!$F$8, BY77>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY77<=Parameters!$G$8, BY77>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ77=\"\",BZ77=\"--\",ISBLANK(BZ77)),\"\",IF(BZ77>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ77<=Parameters!$E$9,BZ77>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ77<=Parameters!$F$9, BZ77>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ77<=Parameters!$G$9, BZ77>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA77=\"\",CA77=\"--\",ISBLANK(CA77)),\"\",IF(CA77<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA77>=Parameters!$E$10,CA77<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA77>=Parameters!$F$10, CA77<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA77>=Parameters!$G$10, CA77<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB77=\"\",CB77=\"--\",ISBLANK(CB77)),\"\",IF(CB77<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB77>=Parameters!$E$11,CB77<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB77>=Parameters!$F$11, CB77<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB77>=Parameters!$G$11, CB77<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO77=\"\",CO77=\"--\",ISBLANK(CO77)),\"\",IF(CO77<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO77>=Parameters!$E$13,CO77<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO77>=Parameters!$F$13, CO77<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO77>=Parameters!$G$13, CO77<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ77=\"\",CJ77=\"--\",ISBLANK(CJ77)),\"\",IF(CJ77='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ77<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ77>=Parameters!$E$14,CJ77<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ77>=Parameters!$F$14, CJ77<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ77>=Parameters!$G$14, CJ77<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK77=\"\",CK77=\"--\",ISBLANK(CK77)),\"\",IF(AND(CK77<Parameters!$E$15, CK77>=0), 'Risk Tables'!$C$44, IF(AND(CK77>=Parameters!$E$15,CK77<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK77>=Parameters!$F$15, CK77<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK77>=Parameters!$G$15, CK77<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM77=\"\",CM77=\"--\",ISBLANK(CM77)),\"\",IF(CM77>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM77<=Parameters!$E$16,CM77>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM77<=Parameters!$F$16, CM77>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM77<=Parameters!$G$16, CM77>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN77=\"\",CN77=\"--\",ISBLANK(CN77)),\"\",IF(CN77>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN77<=Parameters!$E$17,CN77>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN77<=Parameters!$F$17, CN77>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN77<=Parameters!$G$17, CN77>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL77=\"\",CL77=\"--\",ISBLANK(CL77)),\"\",IF(CL77>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL77<=Parameters!$E$18,CL77>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL77<=Parameters!$F$18, CL77>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL77<=Parameters!$G$18, CL77>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP77=\"\",CP77=\"--\",ISBLANK(CP77)),\"\",IF(CP77<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP77>=Parameters!$E$21,CP77<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP77>=Parameters!$F$21, CP77<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP77>=Parameters!$G$21, CP77<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ77=\"\",CQ77=\"--\",ISBLANK(CQ77)),\"\",IF(CQ77<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ77>=Parameters!$E$22,CQ77<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ77>=Parameters!$F$22, CQ77<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ77>=Parameters!$G$22, CQ77<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR77='Risk Tables'!$C$44,1,IF(CR77='Risk Tables'!$C$43,2,IF(CR77='Risk Tables'!$C$42, 3, IF(CR77='Risk Tables'!$C$41, 4, IF(CR77='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS77='Risk Tables'!$C$44,1,IF(CS77='Risk Tables'!$C$43,2,IF(CS77='Risk Tables'!$C$42, 3, IF(CS77='Risk Tables'!$C$41, 4, IF(CS77='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT77='Risk Tables'!$C$44,1,IF(CT77='Risk Tables'!$C$43,2,IF(CT77='Risk Tables'!$C$42, 3, IF(CT77='Risk Tables'!$C$41, 4, IF(CT77='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV77='Risk Tables'!$C$44,1,IF(CV77='Risk Tables'!$C$43,2,IF(CV77='Risk Tables'!$C$42, 3, IF(CV77='Risk Tables'!$C$41, 4, IF(CV77='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW77='Risk Tables'!$C$44,1,IF(CW77='Risk Tables'!$C$43,2,IF(CW77='Risk Tables'!$C$42, 3, IF(CW77='Risk Tables'!$C$41, 4, IF(CW77='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX77='Risk Tables'!$C$44,1,IF(CX77='Risk Tables'!$C$43,2,IF(CX77='Risk Tables'!$C$42, 3, IF(CX77='Risk Tables'!$C$41, 4, IF(CX77='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY77='Risk Tables'!$C$44,1,IF(CY77='Risk Tables'!$C$43,2,IF(CY77='Risk Tables'!$C$42, 3, IF(CY77='Risk Tables'!$C$41, 4, IF(CY77='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA77='Risk Tables'!$C$44,1,IF(DA77='Risk Tables'!$C$43,2,IF(DA77='Risk Tables'!$C$42, 3, IF(DA77='Risk Tables'!$C$41, 4, IF(DA77='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB77='Risk Tables'!$C$44,1,IF(DB77='Risk Tables'!$C$43,2,IF(DB77='Risk Tables'!$C$42, 3, IF(DB77='Risk Tables'!$C$41, 4, IF(DB77='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC77='Risk Tables'!$C$44,1,IF(DC77='Risk Tables'!$C$43,2,IF(DC77='Risk Tables'!$C$42, 3, IF(DC77='Risk Tables'!$C$41, 4, IF(DC77='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD77='Risk Tables'!$C$44,1,IF(DD77='Risk Tables'!$C$43,2,IF(DD77='Risk Tables'!$C$42, 3, IF(DD77='Risk Tables'!$C$41, 4, IF(DD77='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE77='Risk Tables'!$C$44,1,IF(DE77='Risk Tables'!$C$43,2,IF(DE77='Risk Tables'!$C$42, 3, IF(DE77='Risk Tables'!$C$41, 4, IF(DE77='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF77='Risk Tables'!$C$44,1,IF(DF77='Risk Tables'!$C$43,2,IF(DF77='Risk Tables'!$C$42, 3, IF(DF77='Risk Tables'!$C$41, 4, IF(DF77='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI77:DW77))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI77:DW77, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD77),\"\",((AD77*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P77,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V77),\"\",((V77*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P77,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO77),\"\",((AO77*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P77,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM77),\"\",((AM77*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P77,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI77),\"\",((AI77*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P77,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF77),\"\",((AF77*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P77,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR77),\"\",((AR77*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P77,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL77),\"\",((BL77*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P77,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM77),\"\",((BM77*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P77,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU77),\"\",((AU77*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P77,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW77),\"\",((AW77*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P77,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK77),\"\",(((BK77)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P77,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A78=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I78,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M78,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A78=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H78,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A78=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H78,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A78=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H78,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A78=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H78,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG78),ISBLANK(AR78)),\"\",IF(AR78<0,'Risk Tables'!$C$46,BG78/AR78)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO78),ISBLANK(AR78)),\"\",IF(AR78<0,'Risk Tables'!$C$46,AO78/AR78)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH78=\"\",ISBLANK(CH78)),\"\",IF(CH78>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH78<=Parameters!$E$4,CH78>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH78<=Parameters!$F$4, CH78>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH78<=Parameters!$G$4, CH78>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI78=\"\",CI78=\"--\",ISBLANK(CI78)),\"\",IF(CI78='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI78>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI78<=Parameters!$E$5,CI78>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI78<=Parameters!$F$5, CI78>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI78<=Parameters!$G$5, CI78>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG78=\"\",CG78=\"--\",ISBLANK(CG78)),\"\",IF(CG78>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG78<=Parameters!$E$6,CG78>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG78<=Parameters!$F$6, CG78>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG78<=Parameters!$G$6, CG78>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY78=\"\",BY78=\"--\",ISBLANK(BY78)),\"\",IF(BY78>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY78<=Parameters!$E$8,BY78>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY78<=Parameters!$F$8, BY78>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY78<=Parameters!$G$8, BY78>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ78=\"\",BZ78=\"--\",ISBLANK(BZ78)),\"\",IF(BZ78>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ78<=Parameters!$E$9,BZ78>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ78<=Parameters!$F$9, BZ78>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ78<=Parameters!$G$9, BZ78>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA78=\"\",CA78=\"--\",ISBLANK(CA78)),\"\",IF(CA78<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA78>=Parameters!$E$10,CA78<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA78>=Parameters!$F$10, CA78<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA78>=Parameters!$G$10, CA78<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB78=\"\",CB78=\"--\",ISBLANK(CB78)),\"\",IF(CB78<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB78>=Parameters!$E$11,CB78<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB78>=Parameters!$F$11, CB78<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB78>=Parameters!$G$11, CB78<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO78=\"\",CO78=\"--\",ISBLANK(CO78)),\"\",IF(CO78<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO78>=Parameters!$E$13,CO78<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO78>=Parameters!$F$13, CO78<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO78>=Parameters!$G$13, CO78<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ78=\"\",CJ78=\"--\",ISBLANK(CJ78)),\"\",IF(CJ78='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ78<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ78>=Parameters!$E$14,CJ78<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ78>=Parameters!$F$14, CJ78<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ78>=Parameters!$G$14, CJ78<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK78=\"\",CK78=\"--\",ISBLANK(CK78)),\"\",IF(AND(CK78<Parameters!$E$15, CK78>=0), 'Risk Tables'!$C$44, IF(AND(CK78>=Parameters!$E$15,CK78<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK78>=Parameters!$F$15, CK78<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK78>=Parameters!$G$15, CK78<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM78=\"\",CM78=\"--\",ISBLANK(CM78)),\"\",IF(CM78>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM78<=Parameters!$E$16,CM78>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM78<=Parameters!$F$16, CM78>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM78<=Parameters!$G$16, CM78>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN78=\"\",CN78=\"--\",ISBLANK(CN78)),\"\",IF(CN78>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN78<=Parameters!$E$17,CN78>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN78<=Parameters!$F$17, CN78>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN78<=Parameters!$G$17, CN78>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL78=\"\",CL78=\"--\",ISBLANK(CL78)),\"\",IF(CL78>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL78<=Parameters!$E$18,CL78>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL78<=Parameters!$F$18, CL78>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL78<=Parameters!$G$18, CL78>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP78=\"\",CP78=\"--\",ISBLANK(CP78)),\"\",IF(CP78<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP78>=Parameters!$E$21,CP78<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP78>=Parameters!$F$21, CP78<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP78>=Parameters!$G$21, CP78<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ78=\"\",CQ78=\"--\",ISBLANK(CQ78)),\"\",IF(CQ78<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ78>=Parameters!$E$22,CQ78<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ78>=Parameters!$F$22, CQ78<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ78>=Parameters!$G$22, CQ78<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR78='Risk Tables'!$C$44,1,IF(CR78='Risk Tables'!$C$43,2,IF(CR78='Risk Tables'!$C$42, 3, IF(CR78='Risk Tables'!$C$41, 4, IF(CR78='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS78='Risk Tables'!$C$44,1,IF(CS78='Risk Tables'!$C$43,2,IF(CS78='Risk Tables'!$C$42, 3, IF(CS78='Risk Tables'!$C$41, 4, IF(CS78='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT78='Risk Tables'!$C$44,1,IF(CT78='Risk Tables'!$C$43,2,IF(CT78='Risk Tables'!$C$42, 3, IF(CT78='Risk Tables'!$C$41, 4, IF(CT78='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV78='Risk Tables'!$C$44,1,IF(CV78='Risk Tables'!$C$43,2,IF(CV78='Risk Tables'!$C$42, 3, IF(CV78='Risk Tables'!$C$41, 4, IF(CV78='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW78='Risk Tables'!$C$44,1,IF(CW78='Risk Tables'!$C$43,2,IF(CW78='Risk Tables'!$C$42, 3, IF(CW78='Risk Tables'!$C$41, 4, IF(CW78='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX78='Risk Tables'!$C$44,1,IF(CX78='Risk Tables'!$C$43,2,IF(CX78='Risk Tables'!$C$42, 3, IF(CX78='Risk Tables'!$C$41, 4, IF(CX78='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY78='Risk Tables'!$C$44,1,IF(CY78='Risk Tables'!$C$43,2,IF(CY78='Risk Tables'!$C$42, 3, IF(CY78='Risk Tables'!$C$41, 4, IF(CY78='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA78='Risk Tables'!$C$44,1,IF(DA78='Risk Tables'!$C$43,2,IF(DA78='Risk Tables'!$C$42, 3, IF(DA78='Risk Tables'!$C$41, 4, IF(DA78='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB78='Risk Tables'!$C$44,1,IF(DB78='Risk Tables'!$C$43,2,IF(DB78='Risk Tables'!$C$42, 3, IF(DB78='Risk Tables'!$C$41, 4, IF(DB78='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC78='Risk Tables'!$C$44,1,IF(DC78='Risk Tables'!$C$43,2,IF(DC78='Risk Tables'!$C$42, 3, IF(DC78='Risk Tables'!$C$41, 4, IF(DC78='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD78='Risk Tables'!$C$44,1,IF(DD78='Risk Tables'!$C$43,2,IF(DD78='Risk Tables'!$C$42, 3, IF(DD78='Risk Tables'!$C$41, 4, IF(DD78='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE78='Risk Tables'!$C$44,1,IF(DE78='Risk Tables'!$C$43,2,IF(DE78='Risk Tables'!$C$42, 3, IF(DE78='Risk Tables'!$C$41, 4, IF(DE78='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF78='Risk Tables'!$C$44,1,IF(DF78='Risk Tables'!$C$43,2,IF(DF78='Risk Tables'!$C$42, 3, IF(DF78='Risk Tables'!$C$41, 4, IF(DF78='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI78:DW78))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI78:DW78, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD78),\"\",((AD78*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P78,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V78),\"\",((V78*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P78,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO78),\"\",((AO78*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P78,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM78),\"\",((AM78*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P78,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI78),\"\",((AI78*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P78,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF78),\"\",((AF78*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P78,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR78),\"\",((AR78*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P78,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL78),\"\",((BL78*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P78,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM78),\"\",((BM78*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P78,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU78),\"\",((AU78*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P78,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW78),\"\",((AW78*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P78,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK78),\"\",(((BK78)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P78,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A79=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I79,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M79,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A79=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H79,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A79=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H79,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A79=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H79,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A79=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H79,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG79),ISBLANK(AR79)),\"\",IF(AR79<0,'Risk Tables'!$C$46,BG79/AR79)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO79),ISBLANK(AR79)),\"\",IF(AR79<0,'Risk Tables'!$C$46,AO79/AR79)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH79=\"\",ISBLANK(CH79)),\"\",IF(CH79>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH79<=Parameters!$E$4,CH79>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH79<=Parameters!$F$4, CH79>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH79<=Parameters!$G$4, CH79>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI79=\"\",CI79=\"--\",ISBLANK(CI79)),\"\",IF(CI79='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI79>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI79<=Parameters!$E$5,CI79>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI79<=Parameters!$F$5, CI79>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI79<=Parameters!$G$5, CI79>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG79=\"\",CG79=\"--\",ISBLANK(CG79)),\"\",IF(CG79>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG79<=Parameters!$E$6,CG79>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG79<=Parameters!$F$6, CG79>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG79<=Parameters!$G$6, CG79>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY79=\"\",BY79=\"--\",ISBLANK(BY79)),\"\",IF(BY79>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY79<=Parameters!$E$8,BY79>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY79<=Parameters!$F$8, BY79>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY79<=Parameters!$G$8, BY79>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ79=\"\",BZ79=\"--\",ISBLANK(BZ79)),\"\",IF(BZ79>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ79<=Parameters!$E$9,BZ79>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ79<=Parameters!$F$9, BZ79>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ79<=Parameters!$G$9, BZ79>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA79=\"\",CA79=\"--\",ISBLANK(CA79)),\"\",IF(CA79<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA79>=Parameters!$E$10,CA79<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA79>=Parameters!$F$10, CA79<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA79>=Parameters!$G$10, CA79<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB79=\"\",CB79=\"--\",ISBLANK(CB79)),\"\",IF(CB79<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB79>=Parameters!$E$11,CB79<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB79>=Parameters!$F$11, CB79<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB79>=Parameters!$G$11, CB79<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO79=\"\",CO79=\"--\",ISBLANK(CO79)),\"\",IF(CO79<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO79>=Parameters!$E$13,CO79<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO79>=Parameters!$F$13, CO79<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO79>=Parameters!$G$13, CO79<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ79=\"\",CJ79=\"--\",ISBLANK(CJ79)),\"\",IF(CJ79='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ79<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ79>=Parameters!$E$14,CJ79<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ79>=Parameters!$F$14, CJ79<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ79>=Parameters!$G$14, CJ79<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK79=\"\",CK79=\"--\",ISBLANK(CK79)),\"\",IF(AND(CK79<Parameters!$E$15, CK79>=0), 'Risk Tables'!$C$44, IF(AND(CK79>=Parameters!$E$15,CK79<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK79>=Parameters!$F$15, CK79<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK79>=Parameters!$G$15, CK79<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM79=\"\",CM79=\"--\",ISBLANK(CM79)),\"\",IF(CM79>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM79<=Parameters!$E$16,CM79>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM79<=Parameters!$F$16, CM79>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM79<=Parameters!$G$16, CM79>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN79=\"\",CN79=\"--\",ISBLANK(CN79)),\"\",IF(CN79>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN79<=Parameters!$E$17,CN79>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN79<=Parameters!$F$17, CN79>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN79<=Parameters!$G$17, CN79>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL79=\"\",CL79=\"--\",ISBLANK(CL79)),\"\",IF(CL79>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL79<=Parameters!$E$18,CL79>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL79<=Parameters!$F$18, CL79>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL79<=Parameters!$G$18, CL79>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP79=\"\",CP79=\"--\",ISBLANK(CP79)),\"\",IF(CP79<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP79>=Parameters!$E$21,CP79<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP79>=Parameters!$F$21, CP79<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP79>=Parameters!$G$21, CP79<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ79=\"\",CQ79=\"--\",ISBLANK(CQ79)),\"\",IF(CQ79<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ79>=Parameters!$E$22,CQ79<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ79>=Parameters!$F$22, CQ79<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ79>=Parameters!$G$22, CQ79<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR79='Risk Tables'!$C$44,1,IF(CR79='Risk Tables'!$C$43,2,IF(CR79='Risk Tables'!$C$42, 3, IF(CR79='Risk Tables'!$C$41, 4, IF(CR79='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS79='Risk Tables'!$C$44,1,IF(CS79='Risk Tables'!$C$43,2,IF(CS79='Risk Tables'!$C$42, 3, IF(CS79='Risk Tables'!$C$41, 4, IF(CS79='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT79='Risk Tables'!$C$44,1,IF(CT79='Risk Tables'!$C$43,2,IF(CT79='Risk Tables'!$C$42, 3, IF(CT79='Risk Tables'!$C$41, 4, IF(CT79='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV79='Risk Tables'!$C$44,1,IF(CV79='Risk Tables'!$C$43,2,IF(CV79='Risk Tables'!$C$42, 3, IF(CV79='Risk Tables'!$C$41, 4, IF(CV79='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW79='Risk Tables'!$C$44,1,IF(CW79='Risk Tables'!$C$43,2,IF(CW79='Risk Tables'!$C$42, 3, IF(CW79='Risk Tables'!$C$41, 4, IF(CW79='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX79='Risk Tables'!$C$44,1,IF(CX79='Risk Tables'!$C$43,2,IF(CX79='Risk Tables'!$C$42, 3, IF(CX79='Risk Tables'!$C$41, 4, IF(CX79='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY79='Risk Tables'!$C$44,1,IF(CY79='Risk Tables'!$C$43,2,IF(CY79='Risk Tables'!$C$42, 3, IF(CY79='Risk Tables'!$C$41, 4, IF(CY79='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA79='Risk Tables'!$C$44,1,IF(DA79='Risk Tables'!$C$43,2,IF(DA79='Risk Tables'!$C$42, 3, IF(DA79='Risk Tables'!$C$41, 4, IF(DA79='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB79='Risk Tables'!$C$44,1,IF(DB79='Risk Tables'!$C$43,2,IF(DB79='Risk Tables'!$C$42, 3, IF(DB79='Risk Tables'!$C$41, 4, IF(DB79='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC79='Risk Tables'!$C$44,1,IF(DC79='Risk Tables'!$C$43,2,IF(DC79='Risk Tables'!$C$42, 3, IF(DC79='Risk Tables'!$C$41, 4, IF(DC79='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD79='Risk Tables'!$C$44,1,IF(DD79='Risk Tables'!$C$43,2,IF(DD79='Risk Tables'!$C$42, 3, IF(DD79='Risk Tables'!$C$41, 4, IF(DD79='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE79='Risk Tables'!$C$44,1,IF(DE79='Risk Tables'!$C$43,2,IF(DE79='Risk Tables'!$C$42, 3, IF(DE79='Risk Tables'!$C$41, 4, IF(DE79='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF79='Risk Tables'!$C$44,1,IF(DF79='Risk Tables'!$C$43,2,IF(DF79='Risk Tables'!$C$42, 3, IF(DF79='Risk Tables'!$C$41, 4, IF(DF79='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI79:DW79))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI79:DW79, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD79),\"\",((AD79*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P79,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V79),\"\",((V79*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P79,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO79),\"\",((AO79*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P79,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM79),\"\",((AM79*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P79,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI79),\"\",((AI79*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P79,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF79),\"\",((AF79*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P79,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR79),\"\",((AR79*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P79,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL79),\"\",((BL79*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P79,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM79),\"\",((BM79*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P79,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU79),\"\",((AU79*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P79,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW79),\"\",((AW79*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P79,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK79),\"\",(((BK79)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P79,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A80=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I80,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M80,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A80=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H80,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A80=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H80,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A80=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H80,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A80=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H80,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG80),ISBLANK(AR80)),\"\",IF(AR80<0,'Risk Tables'!$C$46,BG80/AR80)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO80),ISBLANK(AR80)),\"\",IF(AR80<0,'Risk Tables'!$C$46,AO80/AR80)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH80=\"\",ISBLANK(CH80)),\"\",IF(CH80>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH80<=Parameters!$E$4,CH80>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH80<=Parameters!$F$4, CH80>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH80<=Parameters!$G$4, CH80>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI80=\"\",CI80=\"--\",ISBLANK(CI80)),\"\",IF(CI80='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI80>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI80<=Parameters!$E$5,CI80>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI80<=Parameters!$F$5, CI80>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI80<=Parameters!$G$5, CI80>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG80=\"\",CG80=\"--\",ISBLANK(CG80)),\"\",IF(CG80>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG80<=Parameters!$E$6,CG80>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG80<=Parameters!$F$6, CG80>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG80<=Parameters!$G$6, CG80>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY80=\"\",BY80=\"--\",ISBLANK(BY80)),\"\",IF(BY80>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY80<=Parameters!$E$8,BY80>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY80<=Parameters!$F$8, BY80>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY80<=Parameters!$G$8, BY80>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ80=\"\",BZ80=\"--\",ISBLANK(BZ80)),\"\",IF(BZ80>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ80<=Parameters!$E$9,BZ80>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ80<=Parameters!$F$9, BZ80>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ80<=Parameters!$G$9, BZ80>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA80=\"\",CA80=\"--\",ISBLANK(CA80)),\"\",IF(CA80<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA80>=Parameters!$E$10,CA80<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA80>=Parameters!$F$10, CA80<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA80>=Parameters!$G$10, CA80<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB80=\"\",CB80=\"--\",ISBLANK(CB80)),\"\",IF(CB80<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB80>=Parameters!$E$11,CB80<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB80>=Parameters!$F$11, CB80<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB80>=Parameters!$G$11, CB80<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO80=\"\",CO80=\"--\",ISBLANK(CO80)),\"\",IF(CO80<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO80>=Parameters!$E$13,CO80<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO80>=Parameters!$F$13, CO80<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO80>=Parameters!$G$13, CO80<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ80=\"\",CJ80=\"--\",ISBLANK(CJ80)),\"\",IF(CJ80='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ80<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ80>=Parameters!$E$14,CJ80<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ80>=Parameters!$F$14, CJ80<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ80>=Parameters!$G$14, CJ80<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK80=\"\",CK80=\"--\",ISBLANK(CK80)),\"\",IF(AND(CK80<Parameters!$E$15, CK80>=0), 'Risk Tables'!$C$44, IF(AND(CK80>=Parameters!$E$15,CK80<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK80>=Parameters!$F$15, CK80<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK80>=Parameters!$G$15, CK80<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM80=\"\",CM80=\"--\",ISBLANK(CM80)),\"\",IF(CM80>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM80<=Parameters!$E$16,CM80>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM80<=Parameters!$F$16, CM80>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM80<=Parameters!$G$16, CM80>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN80=\"\",CN80=\"--\",ISBLANK(CN80)),\"\",IF(CN80>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN80<=Parameters!$E$17,CN80>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN80<=Parameters!$F$17, CN80>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN80<=Parameters!$G$17, CN80>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL80=\"\",CL80=\"--\",ISBLANK(CL80)),\"\",IF(CL80>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL80<=Parameters!$E$18,CL80>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL80<=Parameters!$F$18, CL80>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL80<=Parameters!$G$18, CL80>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP80=\"\",CP80=\"--\",ISBLANK(CP80)),\"\",IF(CP80<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP80>=Parameters!$E$21,CP80<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP80>=Parameters!$F$21, CP80<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP80>=Parameters!$G$21, CP80<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ80=\"\",CQ80=\"--\",ISBLANK(CQ80)),\"\",IF(CQ80<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ80>=Parameters!$E$22,CQ80<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ80>=Parameters!$F$22, CQ80<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ80>=Parameters!$G$22, CQ80<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR80='Risk Tables'!$C$44,1,IF(CR80='Risk Tables'!$C$43,2,IF(CR80='Risk Tables'!$C$42, 3, IF(CR80='Risk Tables'!$C$41, 4, IF(CR80='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS80='Risk Tables'!$C$44,1,IF(CS80='Risk Tables'!$C$43,2,IF(CS80='Risk Tables'!$C$42, 3, IF(CS80='Risk Tables'!$C$41, 4, IF(CS80='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT80='Risk Tables'!$C$44,1,IF(CT80='Risk Tables'!$C$43,2,IF(CT80='Risk Tables'!$C$42, 3, IF(CT80='Risk Tables'!$C$41, 4, IF(CT80='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV80='Risk Tables'!$C$44,1,IF(CV80='Risk Tables'!$C$43,2,IF(CV80='Risk Tables'!$C$42, 3, IF(CV80='Risk Tables'!$C$41, 4, IF(CV80='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW80='Risk Tables'!$C$44,1,IF(CW80='Risk Tables'!$C$43,2,IF(CW80='Risk Tables'!$C$42, 3, IF(CW80='Risk Tables'!$C$41, 4, IF(CW80='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX80='Risk Tables'!$C$44,1,IF(CX80='Risk Tables'!$C$43,2,IF(CX80='Risk Tables'!$C$42, 3, IF(CX80='Risk Tables'!$C$41, 4, IF(CX80='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY80='Risk Tables'!$C$44,1,IF(CY80='Risk Tables'!$C$43,2,IF(CY80='Risk Tables'!$C$42, 3, IF(CY80='Risk Tables'!$C$41, 4, IF(CY80='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA80='Risk Tables'!$C$44,1,IF(DA80='Risk Tables'!$C$43,2,IF(DA80='Risk Tables'!$C$42, 3, IF(DA80='Risk Tables'!$C$41, 4, IF(DA80='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB80='Risk Tables'!$C$44,1,IF(DB80='Risk Tables'!$C$43,2,IF(DB80='Risk Tables'!$C$42, 3, IF(DB80='Risk Tables'!$C$41, 4, IF(DB80='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC80='Risk Tables'!$C$44,1,IF(DC80='Risk Tables'!$C$43,2,IF(DC80='Risk Tables'!$C$42, 3, IF(DC80='Risk Tables'!$C$41, 4, IF(DC80='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD80='Risk Tables'!$C$44,1,IF(DD80='Risk Tables'!$C$43,2,IF(DD80='Risk Tables'!$C$42, 3, IF(DD80='Risk Tables'!$C$41, 4, IF(DD80='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE80='Risk Tables'!$C$44,1,IF(DE80='Risk Tables'!$C$43,2,IF(DE80='Risk Tables'!$C$42, 3, IF(DE80='Risk Tables'!$C$41, 4, IF(DE80='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF80='Risk Tables'!$C$44,1,IF(DF80='Risk Tables'!$C$43,2,IF(DF80='Risk Tables'!$C$42, 3, IF(DF80='Risk Tables'!$C$41, 4, IF(DF80='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI80:DW80))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI80:DW80, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD80),\"\",((AD80*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P80,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V80),\"\",((V80*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P80,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO80),\"\",((AO80*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P80,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM80),\"\",((AM80*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P80,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI80),\"\",((AI80*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P80,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF80),\"\",((AF80*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P80,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR80),\"\",((AR80*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P80,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL80),\"\",((BL80*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P80,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM80),\"\",((BM80*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P80,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU80),\"\",((AU80*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P80,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW80),\"\",((AW80*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P80,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK80),\"\",(((BK80)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P80,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A81=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I81,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M81,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A81=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H81,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A81=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H81,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A81=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H81,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A81=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H81,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG81),ISBLANK(AR81)),\"\",IF(AR81<0,'Risk Tables'!$C$46,BG81/AR81)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO81),ISBLANK(AR81)),\"\",IF(AR81<0,'Risk Tables'!$C$46,AO81/AR81)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH81=\"\",ISBLANK(CH81)),\"\",IF(CH81>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH81<=Parameters!$E$4,CH81>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH81<=Parameters!$F$4, CH81>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH81<=Parameters!$G$4, CH81>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI81=\"\",CI81=\"--\",ISBLANK(CI81)),\"\",IF(CI81='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI81>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI81<=Parameters!$E$5,CI81>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI81<=Parameters!$F$5, CI81>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI81<=Parameters!$G$5, CI81>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG81=\"\",CG81=\"--\",ISBLANK(CG81)),\"\",IF(CG81>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG81<=Parameters!$E$6,CG81>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG81<=Parameters!$F$6, CG81>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG81<=Parameters!$G$6, CG81>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY81=\"\",BY81=\"--\",ISBLANK(BY81)),\"\",IF(BY81>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY81<=Parameters!$E$8,BY81>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY81<=Parameters!$F$8, BY81>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY81<=Parameters!$G$8, BY81>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ81=\"\",BZ81=\"--\",ISBLANK(BZ81)),\"\",IF(BZ81>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ81<=Parameters!$E$9,BZ81>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ81<=Parameters!$F$9, BZ81>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ81<=Parameters!$G$9, BZ81>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA81=\"\",CA81=\"--\",ISBLANK(CA81)),\"\",IF(CA81<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA81>=Parameters!$E$10,CA81<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA81>=Parameters!$F$10, CA81<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA81>=Parameters!$G$10, CA81<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB81=\"\",CB81=\"--\",ISBLANK(CB81)),\"\",IF(CB81<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB81>=Parameters!$E$11,CB81<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB81>=Parameters!$F$11, CB81<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB81>=Parameters!$G$11, CB81<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO81=\"\",CO81=\"--\",ISBLANK(CO81)),\"\",IF(CO81<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO81>=Parameters!$E$13,CO81<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO81>=Parameters!$F$13, CO81<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO81>=Parameters!$G$13, CO81<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ81=\"\",CJ81=\"--\",ISBLANK(CJ81)),\"\",IF(CJ81='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ81<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ81>=Parameters!$E$14,CJ81<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ81>=Parameters!$F$14, CJ81<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ81>=Parameters!$G$14, CJ81<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK81=\"\",CK81=\"--\",ISBLANK(CK81)),\"\",IF(AND(CK81<Parameters!$E$15, CK81>=0), 'Risk Tables'!$C$44, IF(AND(CK81>=Parameters!$E$15,CK81<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK81>=Parameters!$F$15, CK81<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK81>=Parameters!$G$15, CK81<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM81=\"\",CM81=\"--\",ISBLANK(CM81)),\"\",IF(CM81>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM81<=Parameters!$E$16,CM81>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM81<=Parameters!$F$16, CM81>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM81<=Parameters!$G$16, CM81>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN81=\"\",CN81=\"--\",ISBLANK(CN81)),\"\",IF(CN81>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN81<=Parameters!$E$17,CN81>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN81<=Parameters!$F$17, CN81>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN81<=Parameters!$G$17, CN81>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL81=\"\",CL81=\"--\",ISBLANK(CL81)),\"\",IF(CL81>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL81<=Parameters!$E$18,CL81>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL81<=Parameters!$F$18, CL81>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL81<=Parameters!$G$18, CL81>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP81=\"\",CP81=\"--\",ISBLANK(CP81)),\"\",IF(CP81<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP81>=Parameters!$E$21,CP81<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP81>=Parameters!$F$21, CP81<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP81>=Parameters!$G$21, CP81<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ81=\"\",CQ81=\"--\",ISBLANK(CQ81)),\"\",IF(CQ81<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ81>=Parameters!$E$22,CQ81<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ81>=Parameters!$F$22, CQ81<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ81>=Parameters!$G$22, CQ81<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR81='Risk Tables'!$C$44,1,IF(CR81='Risk Tables'!$C$43,2,IF(CR81='Risk Tables'!$C$42, 3, IF(CR81='Risk Tables'!$C$41, 4, IF(CR81='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS81='Risk Tables'!$C$44,1,IF(CS81='Risk Tables'!$C$43,2,IF(CS81='Risk Tables'!$C$42, 3, IF(CS81='Risk Tables'!$C$41, 4, IF(CS81='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT81='Risk Tables'!$C$44,1,IF(CT81='Risk Tables'!$C$43,2,IF(CT81='Risk Tables'!$C$42, 3, IF(CT81='Risk Tables'!$C$41, 4, IF(CT81='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV81='Risk Tables'!$C$44,1,IF(CV81='Risk Tables'!$C$43,2,IF(CV81='Risk Tables'!$C$42, 3, IF(CV81='Risk Tables'!$C$41, 4, IF(CV81='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW81='Risk Tables'!$C$44,1,IF(CW81='Risk Tables'!$C$43,2,IF(CW81='Risk Tables'!$C$42, 3, IF(CW81='Risk Tables'!$C$41, 4, IF(CW81='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX81='Risk Tables'!$C$44,1,IF(CX81='Risk Tables'!$C$43,2,IF(CX81='Risk Tables'!$C$42, 3, IF(CX81='Risk Tables'!$C$41, 4, IF(CX81='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY81='Risk Tables'!$C$44,1,IF(CY81='Risk Tables'!$C$43,2,IF(CY81='Risk Tables'!$C$42, 3, IF(CY81='Risk Tables'!$C$41, 4, IF(CY81='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA81='Risk Tables'!$C$44,1,IF(DA81='Risk Tables'!$C$43,2,IF(DA81='Risk Tables'!$C$42, 3, IF(DA81='Risk Tables'!$C$41, 4, IF(DA81='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB81='Risk Tables'!$C$44,1,IF(DB81='Risk Tables'!$C$43,2,IF(DB81='Risk Tables'!$C$42, 3, IF(DB81='Risk Tables'!$C$41, 4, IF(DB81='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC81='Risk Tables'!$C$44,1,IF(DC81='Risk Tables'!$C$43,2,IF(DC81='Risk Tables'!$C$42, 3, IF(DC81='Risk Tables'!$C$41, 4, IF(DC81='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD81='Risk Tables'!$C$44,1,IF(DD81='Risk Tables'!$C$43,2,IF(DD81='Risk Tables'!$C$42, 3, IF(DD81='Risk Tables'!$C$41, 4, IF(DD81='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE81='Risk Tables'!$C$44,1,IF(DE81='Risk Tables'!$C$43,2,IF(DE81='Risk Tables'!$C$42, 3, IF(DE81='Risk Tables'!$C$41, 4, IF(DE81='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF81='Risk Tables'!$C$44,1,IF(DF81='Risk Tables'!$C$43,2,IF(DF81='Risk Tables'!$C$42, 3, IF(DF81='Risk Tables'!$C$41, 4, IF(DF81='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI81:DW81))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI81:DW81, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD81),\"\",((AD81*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P81,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V81),\"\",((V81*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P81,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO81),\"\",((AO81*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P81,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM81),\"\",((AM81*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P81,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI81),\"\",((AI81*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P81,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF81),\"\",((AF81*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P81,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR81),\"\",((AR81*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P81,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL81),\"\",((BL81*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P81,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM81),\"\",((BM81*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P81,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU81),\"\",((AU81*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P81,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW81),\"\",((AW81*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P81,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK81),\"\",(((BK81)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P81,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A82=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I82,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M82,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A82=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H82,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A82=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H82,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A82=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H82,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A82=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H82,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG82),ISBLANK(AR82)),\"\",IF(AR82<0,'Risk Tables'!$C$46,BG82/AR82)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO82),ISBLANK(AR82)),\"\",IF(AR82<0,'Risk Tables'!$C$46,AO82/AR82)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH82=\"\",ISBLANK(CH82)),\"\",IF(CH82>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH82<=Parameters!$E$4,CH82>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH82<=Parameters!$F$4, CH82>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH82<=Parameters!$G$4, CH82>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI82=\"\",CI82=\"--\",ISBLANK(CI82)),\"\",IF(CI82='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI82>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI82<=Parameters!$E$5,CI82>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI82<=Parameters!$F$5, CI82>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI82<=Parameters!$G$5, CI82>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG82=\"\",CG82=\"--\",ISBLANK(CG82)),\"\",IF(CG82>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG82<=Parameters!$E$6,CG82>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG82<=Parameters!$F$6, CG82>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG82<=Parameters!$G$6, CG82>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY82=\"\",BY82=\"--\",ISBLANK(BY82)),\"\",IF(BY82>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY82<=Parameters!$E$8,BY82>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY82<=Parameters!$F$8, BY82>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY82<=Parameters!$G$8, BY82>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ82=\"\",BZ82=\"--\",ISBLANK(BZ82)),\"\",IF(BZ82>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ82<=Parameters!$E$9,BZ82>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ82<=Parameters!$F$9, BZ82>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ82<=Parameters!$G$9, BZ82>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA82=\"\",CA82=\"--\",ISBLANK(CA82)),\"\",IF(CA82<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA82>=Parameters!$E$10,CA82<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA82>=Parameters!$F$10, CA82<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA82>=Parameters!$G$10, CA82<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB82=\"\",CB82=\"--\",ISBLANK(CB82)),\"\",IF(CB82<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB82>=Parameters!$E$11,CB82<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB82>=Parameters!$F$11, CB82<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB82>=Parameters!$G$11, CB82<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO82=\"\",CO82=\"--\",ISBLANK(CO82)),\"\",IF(CO82<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO82>=Parameters!$E$13,CO82<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO82>=Parameters!$F$13, CO82<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO82>=Parameters!$G$13, CO82<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ82=\"\",CJ82=\"--\",ISBLANK(CJ82)),\"\",IF(CJ82='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ82<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ82>=Parameters!$E$14,CJ82<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ82>=Parameters!$F$14, CJ82<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ82>=Parameters!$G$14, CJ82<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK82=\"\",CK82=\"--\",ISBLANK(CK82)),\"\",IF(AND(CK82<Parameters!$E$15, CK82>=0), 'Risk Tables'!$C$44, IF(AND(CK82>=Parameters!$E$15,CK82<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK82>=Parameters!$F$15, CK82<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK82>=Parameters!$G$15, CK82<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM82=\"\",CM82=\"--\",ISBLANK(CM82)),\"\",IF(CM82>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM82<=Parameters!$E$16,CM82>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM82<=Parameters!$F$16, CM82>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM82<=Parameters!$G$16, CM82>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN82=\"\",CN82=\"--\",ISBLANK(CN82)),\"\",IF(CN82>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN82<=Parameters!$E$17,CN82>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN82<=Parameters!$F$17, CN82>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN82<=Parameters!$G$17, CN82>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL82=\"\",CL82=\"--\",ISBLANK(CL82)),\"\",IF(CL82>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL82<=Parameters!$E$18,CL82>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL82<=Parameters!$F$18, CL82>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL82<=Parameters!$G$18, CL82>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP82=\"\",CP82=\"--\",ISBLANK(CP82)),\"\",IF(CP82<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP82>=Parameters!$E$21,CP82<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP82>=Parameters!$F$21, CP82<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP82>=Parameters!$G$21, CP82<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ82=\"\",CQ82=\"--\",ISBLANK(CQ82)),\"\",IF(CQ82<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ82>=Parameters!$E$22,CQ82<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ82>=Parameters!$F$22, CQ82<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ82>=Parameters!$G$22, CQ82<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR82='Risk Tables'!$C$44,1,IF(CR82='Risk Tables'!$C$43,2,IF(CR82='Risk Tables'!$C$42, 3, IF(CR82='Risk Tables'!$C$41, 4, IF(CR82='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS82='Risk Tables'!$C$44,1,IF(CS82='Risk Tables'!$C$43,2,IF(CS82='Risk Tables'!$C$42, 3, IF(CS82='Risk Tables'!$C$41, 4, IF(CS82='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT82='Risk Tables'!$C$44,1,IF(CT82='Risk Tables'!$C$43,2,IF(CT82='Risk Tables'!$C$42, 3, IF(CT82='Risk Tables'!$C$41, 4, IF(CT82='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV82='Risk Tables'!$C$44,1,IF(CV82='Risk Tables'!$C$43,2,IF(CV82='Risk Tables'!$C$42, 3, IF(CV82='Risk Tables'!$C$41, 4, IF(CV82='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW82='Risk Tables'!$C$44,1,IF(CW82='Risk Tables'!$C$43,2,IF(CW82='Risk Tables'!$C$42, 3, IF(CW82='Risk Tables'!$C$41, 4, IF(CW82='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX82='Risk Tables'!$C$44,1,IF(CX82='Risk Tables'!$C$43,2,IF(CX82='Risk Tables'!$C$42, 3, IF(CX82='Risk Tables'!$C$41, 4, IF(CX82='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY82='Risk Tables'!$C$44,1,IF(CY82='Risk Tables'!$C$43,2,IF(CY82='Risk Tables'!$C$42, 3, IF(CY82='Risk Tables'!$C$41, 4, IF(CY82='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA82='Risk Tables'!$C$44,1,IF(DA82='Risk Tables'!$C$43,2,IF(DA82='Risk Tables'!$C$42, 3, IF(DA82='Risk Tables'!$C$41, 4, IF(DA82='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB82='Risk Tables'!$C$44,1,IF(DB82='Risk Tables'!$C$43,2,IF(DB82='Risk Tables'!$C$42, 3, IF(DB82='Risk Tables'!$C$41, 4, IF(DB82='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC82='Risk Tables'!$C$44,1,IF(DC82='Risk Tables'!$C$43,2,IF(DC82='Risk Tables'!$C$42, 3, IF(DC82='Risk Tables'!$C$41, 4, IF(DC82='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD82='Risk Tables'!$C$44,1,IF(DD82='Risk Tables'!$C$43,2,IF(DD82='Risk Tables'!$C$42, 3, IF(DD82='Risk Tables'!$C$41, 4, IF(DD82='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE82='Risk Tables'!$C$44,1,IF(DE82='Risk Tables'!$C$43,2,IF(DE82='Risk Tables'!$C$42, 3, IF(DE82='Risk Tables'!$C$41, 4, IF(DE82='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF82='Risk Tables'!$C$44,1,IF(DF82='Risk Tables'!$C$43,2,IF(DF82='Risk Tables'!$C$42, 3, IF(DF82='Risk Tables'!$C$41, 4, IF(DF82='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI82:DW82))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI82:DW82, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD82),\"\",((AD82*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P82,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V82),\"\",((V82*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P82,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO82),\"\",((AO82*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P82,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM82),\"\",((AM82*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P82,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI82),\"\",((AI82*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P82,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF82),\"\",((AF82*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P82,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR82),\"\",((AR82*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P82,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL82),\"\",((BL82*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P82,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM82),\"\",((BM82*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P82,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU82),\"\",((AU82*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P82,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW82),\"\",((AW82*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P82,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK82),\"\",(((BK82)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P82,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A83=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I83,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M83,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A83=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H83,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A83=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H83,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A83=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H83,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A83=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H83,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG83),ISBLANK(AR83)),\"\",IF(AR83<0,'Risk Tables'!$C$46,BG83/AR83)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO83),ISBLANK(AR83)),\"\",IF(AR83<0,'Risk Tables'!$C$46,AO83/AR83)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH83=\"\",ISBLANK(CH83)),\"\",IF(CH83>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH83<=Parameters!$E$4,CH83>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH83<=Parameters!$F$4, CH83>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH83<=Parameters!$G$4, CH83>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI83=\"\",CI83=\"--\",ISBLANK(CI83)),\"\",IF(CI83='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI83>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI83<=Parameters!$E$5,CI83>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI83<=Parameters!$F$5, CI83>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI83<=Parameters!$G$5, CI83>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG83=\"\",CG83=\"--\",ISBLANK(CG83)),\"\",IF(CG83>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG83<=Parameters!$E$6,CG83>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG83<=Parameters!$F$6, CG83>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG83<=Parameters!$G$6, CG83>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY83=\"\",BY83=\"--\",ISBLANK(BY83)),\"\",IF(BY83>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY83<=Parameters!$E$8,BY83>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY83<=Parameters!$F$8, BY83>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY83<=Parameters!$G$8, BY83>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ83=\"\",BZ83=\"--\",ISBLANK(BZ83)),\"\",IF(BZ83>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ83<=Parameters!$E$9,BZ83>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ83<=Parameters!$F$9, BZ83>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ83<=Parameters!$G$9, BZ83>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA83=\"\",CA83=\"--\",ISBLANK(CA83)),\"\",IF(CA83<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA83>=Parameters!$E$10,CA83<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA83>=Parameters!$F$10, CA83<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA83>=Parameters!$G$10, CA83<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB83=\"\",CB83=\"--\",ISBLANK(CB83)),\"\",IF(CB83<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB83>=Parameters!$E$11,CB83<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB83>=Parameters!$F$11, CB83<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB83>=Parameters!$G$11, CB83<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO83=\"\",CO83=\"--\",ISBLANK(CO83)),\"\",IF(CO83<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO83>=Parameters!$E$13,CO83<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO83>=Parameters!$F$13, CO83<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO83>=Parameters!$G$13, CO83<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ83=\"\",CJ83=\"--\",ISBLANK(CJ83)),\"\",IF(CJ83='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ83<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ83>=Parameters!$E$14,CJ83<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ83>=Parameters!$F$14, CJ83<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ83>=Parameters!$G$14, CJ83<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK83=\"\",CK83=\"--\",ISBLANK(CK83)),\"\",IF(AND(CK83<Parameters!$E$15, CK83>=0), 'Risk Tables'!$C$44, IF(AND(CK83>=Parameters!$E$15,CK83<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK83>=Parameters!$F$15, CK83<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK83>=Parameters!$G$15, CK83<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM83=\"\",CM83=\"--\",ISBLANK(CM83)),\"\",IF(CM83>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM83<=Parameters!$E$16,CM83>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM83<=Parameters!$F$16, CM83>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM83<=Parameters!$G$16, CM83>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN83=\"\",CN83=\"--\",ISBLANK(CN83)),\"\",IF(CN83>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN83<=Parameters!$E$17,CN83>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN83<=Parameters!$F$17, CN83>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN83<=Parameters!$G$17, CN83>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL83=\"\",CL83=\"--\",ISBLANK(CL83)),\"\",IF(CL83>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL83<=Parameters!$E$18,CL83>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL83<=Parameters!$F$18, CL83>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL83<=Parameters!$G$18, CL83>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP83=\"\",CP83=\"--\",ISBLANK(CP83)),\"\",IF(CP83<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP83>=Parameters!$E$21,CP83<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP83>=Parameters!$F$21, CP83<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP83>=Parameters!$G$21, CP83<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ83=\"\",CQ83=\"--\",ISBLANK(CQ83)),\"\",IF(CQ83<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ83>=Parameters!$E$22,CQ83<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ83>=Parameters!$F$22, CQ83<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ83>=Parameters!$G$22, CQ83<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR83='Risk Tables'!$C$44,1,IF(CR83='Risk Tables'!$C$43,2,IF(CR83='Risk Tables'!$C$42, 3, IF(CR83='Risk Tables'!$C$41, 4, IF(CR83='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS83='Risk Tables'!$C$44,1,IF(CS83='Risk Tables'!$C$43,2,IF(CS83='Risk Tables'!$C$42, 3, IF(CS83='Risk Tables'!$C$41, 4, IF(CS83='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT83='Risk Tables'!$C$44,1,IF(CT83='Risk Tables'!$C$43,2,IF(CT83='Risk Tables'!$C$42, 3, IF(CT83='Risk Tables'!$C$41, 4, IF(CT83='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV83='Risk Tables'!$C$44,1,IF(CV83='Risk Tables'!$C$43,2,IF(CV83='Risk Tables'!$C$42, 3, IF(CV83='Risk Tables'!$C$41, 4, IF(CV83='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW83='Risk Tables'!$C$44,1,IF(CW83='Risk Tables'!$C$43,2,IF(CW83='Risk Tables'!$C$42, 3, IF(CW83='Risk Tables'!$C$41, 4, IF(CW83='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX83='Risk Tables'!$C$44,1,IF(CX83='Risk Tables'!$C$43,2,IF(CX83='Risk Tables'!$C$42, 3, IF(CX83='Risk Tables'!$C$41, 4, IF(CX83='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY83='Risk Tables'!$C$44,1,IF(CY83='Risk Tables'!$C$43,2,IF(CY83='Risk Tables'!$C$42, 3, IF(CY83='Risk Tables'!$C$41, 4, IF(CY83='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA83='Risk Tables'!$C$44,1,IF(DA83='Risk Tables'!$C$43,2,IF(DA83='Risk Tables'!$C$42, 3, IF(DA83='Risk Tables'!$C$41, 4, IF(DA83='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB83='Risk Tables'!$C$44,1,IF(DB83='Risk Tables'!$C$43,2,IF(DB83='Risk Tables'!$C$42, 3, IF(DB83='Risk Tables'!$C$41, 4, IF(DB83='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC83='Risk Tables'!$C$44,1,IF(DC83='Risk Tables'!$C$43,2,IF(DC83='Risk Tables'!$C$42, 3, IF(DC83='Risk Tables'!$C$41, 4, IF(DC83='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD83='Risk Tables'!$C$44,1,IF(DD83='Risk Tables'!$C$43,2,IF(DD83='Risk Tables'!$C$42, 3, IF(DD83='Risk Tables'!$C$41, 4, IF(DD83='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE83='Risk Tables'!$C$44,1,IF(DE83='Risk Tables'!$C$43,2,IF(DE83='Risk Tables'!$C$42, 3, IF(DE83='Risk Tables'!$C$41, 4, IF(DE83='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF83='Risk Tables'!$C$44,1,IF(DF83='Risk Tables'!$C$43,2,IF(DF83='Risk Tables'!$C$42, 3, IF(DF83='Risk Tables'!$C$41, 4, IF(DF83='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI83:DW83))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI83:DW83, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD83),\"\",((AD83*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P83,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V83),\"\",((V83*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P83,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO83),\"\",((AO83*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P83,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM83),\"\",((AM83*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P83,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI83),\"\",((AI83*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P83,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF83),\"\",((AF83*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P83,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR83),\"\",((AR83*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P83,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL83),\"\",((BL83*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P83,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM83),\"\",((BM83*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P83,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU83),\"\",((AU83*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P83,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW83),\"\",((AW83*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P83,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK83),\"\",(((BK83)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P83,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A84=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I84,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M84,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A84=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H84,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A84=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H84,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A84=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H84,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A84=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H84,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG84),ISBLANK(AR84)),\"\",IF(AR84<0,'Risk Tables'!$C$46,BG84/AR84)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO84),ISBLANK(AR84)),\"\",IF(AR84<0,'Risk Tables'!$C$46,AO84/AR84)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH84=\"\",ISBLANK(CH84)),\"\",IF(CH84>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH84<=Parameters!$E$4,CH84>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH84<=Parameters!$F$4, CH84>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH84<=Parameters!$G$4, CH84>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI84=\"\",CI84=\"--\",ISBLANK(CI84)),\"\",IF(CI84='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI84>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI84<=Parameters!$E$5,CI84>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI84<=Parameters!$F$5, CI84>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI84<=Parameters!$G$5, CI84>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG84=\"\",CG84=\"--\",ISBLANK(CG84)),\"\",IF(CG84>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG84<=Parameters!$E$6,CG84>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG84<=Parameters!$F$6, CG84>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG84<=Parameters!$G$6, CG84>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY84=\"\",BY84=\"--\",ISBLANK(BY84)),\"\",IF(BY84>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY84<=Parameters!$E$8,BY84>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY84<=Parameters!$F$8, BY84>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY84<=Parameters!$G$8, BY84>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ84=\"\",BZ84=\"--\",ISBLANK(BZ84)),\"\",IF(BZ84>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ84<=Parameters!$E$9,BZ84>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ84<=Parameters!$F$9, BZ84>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ84<=Parameters!$G$9, BZ84>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA84=\"\",CA84=\"--\",ISBLANK(CA84)),\"\",IF(CA84<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA84>=Parameters!$E$10,CA84<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA84>=Parameters!$F$10, CA84<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA84>=Parameters!$G$10, CA84<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB84=\"\",CB84=\"--\",ISBLANK(CB84)),\"\",IF(CB84<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB84>=Parameters!$E$11,CB84<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB84>=Parameters!$F$11, CB84<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB84>=Parameters!$G$11, CB84<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO84=\"\",CO84=\"--\",ISBLANK(CO84)),\"\",IF(CO84<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO84>=Parameters!$E$13,CO84<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO84>=Parameters!$F$13, CO84<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO84>=Parameters!$G$13, CO84<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ84=\"\",CJ84=\"--\",ISBLANK(CJ84)),\"\",IF(CJ84='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ84<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ84>=Parameters!$E$14,CJ84<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ84>=Parameters!$F$14, CJ84<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ84>=Parameters!$G$14, CJ84<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK84=\"\",CK84=\"--\",ISBLANK(CK84)),\"\",IF(AND(CK84<Parameters!$E$15, CK84>=0), 'Risk Tables'!$C$44, IF(AND(CK84>=Parameters!$E$15,CK84<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK84>=Parameters!$F$15, CK84<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK84>=Parameters!$G$15, CK84<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM84=\"\",CM84=\"--\",ISBLANK(CM84)),\"\",IF(CM84>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM84<=Parameters!$E$16,CM84>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM84<=Parameters!$F$16, CM84>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM84<=Parameters!$G$16, CM84>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN84=\"\",CN84=\"--\",ISBLANK(CN84)),\"\",IF(CN84>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN84<=Parameters!$E$17,CN84>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN84<=Parameters!$F$17, CN84>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN84<=Parameters!$G$17, CN84>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL84=\"\",CL84=\"--\",ISBLANK(CL84)),\"\",IF(CL84>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL84<=Parameters!$E$18,CL84>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL84<=Parameters!$F$18, CL84>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL84<=Parameters!$G$18, CL84>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP84=\"\",CP84=\"--\",ISBLANK(CP84)),\"\",IF(CP84<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP84>=Parameters!$E$21,CP84<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP84>=Parameters!$F$21, CP84<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP84>=Parameters!$G$21, CP84<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ84=\"\",CQ84=\"--\",ISBLANK(CQ84)),\"\",IF(CQ84<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ84>=Parameters!$E$22,CQ84<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ84>=Parameters!$F$22, CQ84<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ84>=Parameters!$G$22, CQ84<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR84='Risk Tables'!$C$44,1,IF(CR84='Risk Tables'!$C$43,2,IF(CR84='Risk Tables'!$C$42, 3, IF(CR84='Risk Tables'!$C$41, 4, IF(CR84='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS84='Risk Tables'!$C$44,1,IF(CS84='Risk Tables'!$C$43,2,IF(CS84='Risk Tables'!$C$42, 3, IF(CS84='Risk Tables'!$C$41, 4, IF(CS84='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT84='Risk Tables'!$C$44,1,IF(CT84='Risk Tables'!$C$43,2,IF(CT84='Risk Tables'!$C$42, 3, IF(CT84='Risk Tables'!$C$41, 4, IF(CT84='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV84='Risk Tables'!$C$44,1,IF(CV84='Risk Tables'!$C$43,2,IF(CV84='Risk Tables'!$C$42, 3, IF(CV84='Risk Tables'!$C$41, 4, IF(CV84='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW84='Risk Tables'!$C$44,1,IF(CW84='Risk Tables'!$C$43,2,IF(CW84='Risk Tables'!$C$42, 3, IF(CW84='Risk Tables'!$C$41, 4, IF(CW84='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX84='Risk Tables'!$C$44,1,IF(CX84='Risk Tables'!$C$43,2,IF(CX84='Risk Tables'!$C$42, 3, IF(CX84='Risk Tables'!$C$41, 4, IF(CX84='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY84='Risk Tables'!$C$44,1,IF(CY84='Risk Tables'!$C$43,2,IF(CY84='Risk Tables'!$C$42, 3, IF(CY84='Risk Tables'!$C$41, 4, IF(CY84='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA84='Risk Tables'!$C$44,1,IF(DA84='Risk Tables'!$C$43,2,IF(DA84='Risk Tables'!$C$42, 3, IF(DA84='Risk Tables'!$C$41, 4, IF(DA84='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB84='Risk Tables'!$C$44,1,IF(DB84='Risk Tables'!$C$43,2,IF(DB84='Risk Tables'!$C$42, 3, IF(DB84='Risk Tables'!$C$41, 4, IF(DB84='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC84='Risk Tables'!$C$44,1,IF(DC84='Risk Tables'!$C$43,2,IF(DC84='Risk Tables'!$C$42, 3, IF(DC84='Risk Tables'!$C$41, 4, IF(DC84='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD84='Risk Tables'!$C$44,1,IF(DD84='Risk Tables'!$C$43,2,IF(DD84='Risk Tables'!$C$42, 3, IF(DD84='Risk Tables'!$C$41, 4, IF(DD84='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE84='Risk Tables'!$C$44,1,IF(DE84='Risk Tables'!$C$43,2,IF(DE84='Risk Tables'!$C$42, 3, IF(DE84='Risk Tables'!$C$41, 4, IF(DE84='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF84='Risk Tables'!$C$44,1,IF(DF84='Risk Tables'!$C$43,2,IF(DF84='Risk Tables'!$C$42, 3, IF(DF84='Risk Tables'!$C$41, 4, IF(DF84='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI84:DW84))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI84:DW84, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD84),\"\",((AD84*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P84,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V84),\"\",((V84*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P84,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO84),\"\",((AO84*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P84,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM84),\"\",((AM84*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P84,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI84),\"\",((AI84*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P84,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF84),\"\",((AF84*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P84,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR84),\"\",((AR84*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P84,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL84),\"\",((BL84*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P84,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM84),\"\",((BM84*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P84,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU84),\"\",((AU84*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P84,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW84),\"\",((AW84*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P84,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK84),\"\",(((BK84)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P84,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A85=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I85,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M85,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A85=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H85,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A85=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H85,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A85=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H85,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A85=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H85,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG85),ISBLANK(AR85)),\"\",IF(AR85<0,'Risk Tables'!$C$46,BG85/AR85)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO85),ISBLANK(AR85)),\"\",IF(AR85<0,'Risk Tables'!$C$46,AO85/AR85)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH85=\"\",ISBLANK(CH85)),\"\",IF(CH85>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH85<=Parameters!$E$4,CH85>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH85<=Parameters!$F$4, CH85>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH85<=Parameters!$G$4, CH85>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI85=\"\",CI85=\"--\",ISBLANK(CI85)),\"\",IF(CI85='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI85>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI85<=Parameters!$E$5,CI85>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI85<=Parameters!$F$5, CI85>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI85<=Parameters!$G$5, CI85>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG85=\"\",CG85=\"--\",ISBLANK(CG85)),\"\",IF(CG85>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG85<=Parameters!$E$6,CG85>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG85<=Parameters!$F$6, CG85>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG85<=Parameters!$G$6, CG85>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY85=\"\",BY85=\"--\",ISBLANK(BY85)),\"\",IF(BY85>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY85<=Parameters!$E$8,BY85>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY85<=Parameters!$F$8, BY85>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY85<=Parameters!$G$8, BY85>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ85=\"\",BZ85=\"--\",ISBLANK(BZ85)),\"\",IF(BZ85>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ85<=Parameters!$E$9,BZ85>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ85<=Parameters!$F$9, BZ85>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ85<=Parameters!$G$9, BZ85>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA85=\"\",CA85=\"--\",ISBLANK(CA85)),\"\",IF(CA85<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA85>=Parameters!$E$10,CA85<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA85>=Parameters!$F$10, CA85<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA85>=Parameters!$G$10, CA85<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB85=\"\",CB85=\"--\",ISBLANK(CB85)),\"\",IF(CB85<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB85>=Parameters!$E$11,CB85<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB85>=Parameters!$F$11, CB85<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB85>=Parameters!$G$11, CB85<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO85=\"\",CO85=\"--\",ISBLANK(CO85)),\"\",IF(CO85<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO85>=Parameters!$E$13,CO85<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO85>=Parameters!$F$13, CO85<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO85>=Parameters!$G$13, CO85<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ85=\"\",CJ85=\"--\",ISBLANK(CJ85)),\"\",IF(CJ85='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ85<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ85>=Parameters!$E$14,CJ85<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ85>=Parameters!$F$14, CJ85<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ85>=Parameters!$G$14, CJ85<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK85=\"\",CK85=\"--\",ISBLANK(CK85)),\"\",IF(AND(CK85<Parameters!$E$15, CK85>=0), 'Risk Tables'!$C$44, IF(AND(CK85>=Parameters!$E$15,CK85<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK85>=Parameters!$F$15, CK85<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK85>=Parameters!$G$15, CK85<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM85=\"\",CM85=\"--\",ISBLANK(CM85)),\"\",IF(CM85>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM85<=Parameters!$E$16,CM85>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM85<=Parameters!$F$16, CM85>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM85<=Parameters!$G$16, CM85>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN85=\"\",CN85=\"--\",ISBLANK(CN85)),\"\",IF(CN85>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN85<=Parameters!$E$17,CN85>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN85<=Parameters!$F$17, CN85>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN85<=Parameters!$G$17, CN85>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL85=\"\",CL85=\"--\",ISBLANK(CL85)),\"\",IF(CL85>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL85<=Parameters!$E$18,CL85>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL85<=Parameters!$F$18, CL85>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL85<=Parameters!$G$18, CL85>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP85=\"\",CP85=\"--\",ISBLANK(CP85)),\"\",IF(CP85<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP85>=Parameters!$E$21,CP85<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP85>=Parameters!$F$21, CP85<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP85>=Parameters!$G$21, CP85<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ85=\"\",CQ85=\"--\",ISBLANK(CQ85)),\"\",IF(CQ85<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ85>=Parameters!$E$22,CQ85<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ85>=Parameters!$F$22, CQ85<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ85>=Parameters!$G$22, CQ85<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR85='Risk Tables'!$C$44,1,IF(CR85='Risk Tables'!$C$43,2,IF(CR85='Risk Tables'!$C$42, 3, IF(CR85='Risk Tables'!$C$41, 4, IF(CR85='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS85='Risk Tables'!$C$44,1,IF(CS85='Risk Tables'!$C$43,2,IF(CS85='Risk Tables'!$C$42, 3, IF(CS85='Risk Tables'!$C$41, 4, IF(CS85='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT85='Risk Tables'!$C$44,1,IF(CT85='Risk Tables'!$C$43,2,IF(CT85='Risk Tables'!$C$42, 3, IF(CT85='Risk Tables'!$C$41, 4, IF(CT85='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV85='Risk Tables'!$C$44,1,IF(CV85='Risk Tables'!$C$43,2,IF(CV85='Risk Tables'!$C$42, 3, IF(CV85='Risk Tables'!$C$41, 4, IF(CV85='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW85='Risk Tables'!$C$44,1,IF(CW85='Risk Tables'!$C$43,2,IF(CW85='Risk Tables'!$C$42, 3, IF(CW85='Risk Tables'!$C$41, 4, IF(CW85='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX85='Risk Tables'!$C$44,1,IF(CX85='Risk Tables'!$C$43,2,IF(CX85='Risk Tables'!$C$42, 3, IF(CX85='Risk Tables'!$C$41, 4, IF(CX85='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY85='Risk Tables'!$C$44,1,IF(CY85='Risk Tables'!$C$43,2,IF(CY85='Risk Tables'!$C$42, 3, IF(CY85='Risk Tables'!$C$41, 4, IF(CY85='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA85='Risk Tables'!$C$44,1,IF(DA85='Risk Tables'!$C$43,2,IF(DA85='Risk Tables'!$C$42, 3, IF(DA85='Risk Tables'!$C$41, 4, IF(DA85='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB85='Risk Tables'!$C$44,1,IF(DB85='Risk Tables'!$C$43,2,IF(DB85='Risk Tables'!$C$42, 3, IF(DB85='Risk Tables'!$C$41, 4, IF(DB85='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC85='Risk Tables'!$C$44,1,IF(DC85='Risk Tables'!$C$43,2,IF(DC85='Risk Tables'!$C$42, 3, IF(DC85='Risk Tables'!$C$41, 4, IF(DC85='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD85='Risk Tables'!$C$44,1,IF(DD85='Risk Tables'!$C$43,2,IF(DD85='Risk Tables'!$C$42, 3, IF(DD85='Risk Tables'!$C$41, 4, IF(DD85='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE85='Risk Tables'!$C$44,1,IF(DE85='Risk Tables'!$C$43,2,IF(DE85='Risk Tables'!$C$42, 3, IF(DE85='Risk Tables'!$C$41, 4, IF(DE85='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF85='Risk Tables'!$C$44,1,IF(DF85='Risk Tables'!$C$43,2,IF(DF85='Risk Tables'!$C$42, 3, IF(DF85='Risk Tables'!$C$41, 4, IF(DF85='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI85:DW85))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI85:DW85, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD85),\"\",((AD85*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P85,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V85),\"\",((V85*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P85,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO85),\"\",((AO85*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P85,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM85),\"\",((AM85*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P85,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI85),\"\",((AI85*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P85,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF85),\"\",((AF85*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P85,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR85),\"\",((AR85*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P85,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL85),\"\",((BL85*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P85,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM85),\"\",((BM85*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P85,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU85),\"\",((AU85*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P85,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW85),\"\",((AW85*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P85,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK85),\"\",(((BK85)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P85,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A86=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I86,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M86,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A86=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H86,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A86=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H86,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A86=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H86,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A86=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H86,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG86),ISBLANK(AR86)),\"\",IF(AR86<0,'Risk Tables'!$C$46,BG86/AR86)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO86),ISBLANK(AR86)),\"\",IF(AR86<0,'Risk Tables'!$C$46,AO86/AR86)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH86=\"\",ISBLANK(CH86)),\"\",IF(CH86>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH86<=Parameters!$E$4,CH86>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH86<=Parameters!$F$4, CH86>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH86<=Parameters!$G$4, CH86>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI86=\"\",CI86=\"--\",ISBLANK(CI86)),\"\",IF(CI86='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI86>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI86<=Parameters!$E$5,CI86>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI86<=Parameters!$F$5, CI86>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI86<=Parameters!$G$5, CI86>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG86=\"\",CG86=\"--\",ISBLANK(CG86)),\"\",IF(CG86>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG86<=Parameters!$E$6,CG86>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG86<=Parameters!$F$6, CG86>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG86<=Parameters!$G$6, CG86>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY86=\"\",BY86=\"--\",ISBLANK(BY86)),\"\",IF(BY86>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY86<=Parameters!$E$8,BY86>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY86<=Parameters!$F$8, BY86>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY86<=Parameters!$G$8, BY86>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ86=\"\",BZ86=\"--\",ISBLANK(BZ86)),\"\",IF(BZ86>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ86<=Parameters!$E$9,BZ86>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ86<=Parameters!$F$9, BZ86>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ86<=Parameters!$G$9, BZ86>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA86=\"\",CA86=\"--\",ISBLANK(CA86)),\"\",IF(CA86<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA86>=Parameters!$E$10,CA86<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA86>=Parameters!$F$10, CA86<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA86>=Parameters!$G$10, CA86<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB86=\"\",CB86=\"--\",ISBLANK(CB86)),\"\",IF(CB86<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB86>=Parameters!$E$11,CB86<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB86>=Parameters!$F$11, CB86<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB86>=Parameters!$G$11, CB86<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO86=\"\",CO86=\"--\",ISBLANK(CO86)),\"\",IF(CO86<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO86>=Parameters!$E$13,CO86<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO86>=Parameters!$F$13, CO86<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO86>=Parameters!$G$13, CO86<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ86=\"\",CJ86=\"--\",ISBLANK(CJ86)),\"\",IF(CJ86='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ86<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ86>=Parameters!$E$14,CJ86<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ86>=Parameters!$F$14, CJ86<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ86>=Parameters!$G$14, CJ86<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK86=\"\",CK86=\"--\",ISBLANK(CK86)),\"\",IF(AND(CK86<Parameters!$E$15, CK86>=0), 'Risk Tables'!$C$44, IF(AND(CK86>=Parameters!$E$15,CK86<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK86>=Parameters!$F$15, CK86<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK86>=Parameters!$G$15, CK86<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM86=\"\",CM86=\"--\",ISBLANK(CM86)),\"\",IF(CM86>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM86<=Parameters!$E$16,CM86>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM86<=Parameters!$F$16, CM86>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM86<=Parameters!$G$16, CM86>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN86=\"\",CN86=\"--\",ISBLANK(CN86)),\"\",IF(CN86>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN86<=Parameters!$E$17,CN86>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN86<=Parameters!$F$17, CN86>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN86<=Parameters!$G$17, CN86>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL86=\"\",CL86=\"--\",ISBLANK(CL86)),\"\",IF(CL86>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL86<=Parameters!$E$18,CL86>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL86<=Parameters!$F$18, CL86>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL86<=Parameters!$G$18, CL86>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP86=\"\",CP86=\"--\",ISBLANK(CP86)),\"\",IF(CP86<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP86>=Parameters!$E$21,CP86<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP86>=Parameters!$F$21, CP86<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP86>=Parameters!$G$21, CP86<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ86=\"\",CQ86=\"--\",ISBLANK(CQ86)),\"\",IF(CQ86<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ86>=Parameters!$E$22,CQ86<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ86>=Parameters!$F$22, CQ86<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ86>=Parameters!$G$22, CQ86<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR86='Risk Tables'!$C$44,1,IF(CR86='Risk Tables'!$C$43,2,IF(CR86='Risk Tables'!$C$42, 3, IF(CR86='Risk Tables'!$C$41, 4, IF(CR86='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS86='Risk Tables'!$C$44,1,IF(CS86='Risk Tables'!$C$43,2,IF(CS86='Risk Tables'!$C$42, 3, IF(CS86='Risk Tables'!$C$41, 4, IF(CS86='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT86='Risk Tables'!$C$44,1,IF(CT86='Risk Tables'!$C$43,2,IF(CT86='Risk Tables'!$C$42, 3, IF(CT86='Risk Tables'!$C$41, 4, IF(CT86='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV86='Risk Tables'!$C$44,1,IF(CV86='Risk Tables'!$C$43,2,IF(CV86='Risk Tables'!$C$42, 3, IF(CV86='Risk Tables'!$C$41, 4, IF(CV86='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW86='Risk Tables'!$C$44,1,IF(CW86='Risk Tables'!$C$43,2,IF(CW86='Risk Tables'!$C$42, 3, IF(CW86='Risk Tables'!$C$41, 4, IF(CW86='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX86='Risk Tables'!$C$44,1,IF(CX86='Risk Tables'!$C$43,2,IF(CX86='Risk Tables'!$C$42, 3, IF(CX86='Risk Tables'!$C$41, 4, IF(CX86='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY86='Risk Tables'!$C$44,1,IF(CY86='Risk Tables'!$C$43,2,IF(CY86='Risk Tables'!$C$42, 3, IF(CY86='Risk Tables'!$C$41, 4, IF(CY86='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA86='Risk Tables'!$C$44,1,IF(DA86='Risk Tables'!$C$43,2,IF(DA86='Risk Tables'!$C$42, 3, IF(DA86='Risk Tables'!$C$41, 4, IF(DA86='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB86='Risk Tables'!$C$44,1,IF(DB86='Risk Tables'!$C$43,2,IF(DB86='Risk Tables'!$C$42, 3, IF(DB86='Risk Tables'!$C$41, 4, IF(DB86='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC86='Risk Tables'!$C$44,1,IF(DC86='Risk Tables'!$C$43,2,IF(DC86='Risk Tables'!$C$42, 3, IF(DC86='Risk Tables'!$C$41, 4, IF(DC86='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD86='Risk Tables'!$C$44,1,IF(DD86='Risk Tables'!$C$43,2,IF(DD86='Risk Tables'!$C$42, 3, IF(DD86='Risk Tables'!$C$41, 4, IF(DD86='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE86='Risk Tables'!$C$44,1,IF(DE86='Risk Tables'!$C$43,2,IF(DE86='Risk Tables'!$C$42, 3, IF(DE86='Risk Tables'!$C$41, 4, IF(DE86='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF86='Risk Tables'!$C$44,1,IF(DF86='Risk Tables'!$C$43,2,IF(DF86='Risk Tables'!$C$42, 3, IF(DF86='Risk Tables'!$C$41, 4, IF(DF86='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI86:DW86))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI86:DW86, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD86),\"\",((AD86*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P86,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V86),\"\",((V86*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P86,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO86),\"\",((AO86*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P86,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM86),\"\",((AM86*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P86,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI86),\"\",((AI86*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P86,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF86),\"\",((AF86*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P86,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR86),\"\",((AR86*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P86,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL86),\"\",((BL86*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P86,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM86),\"\",((BM86*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P86,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU86),\"\",((AU86*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P86,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW86),\"\",((AW86*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P86,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK86),\"\",(((BK86)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P86,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A87=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I87,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M87,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A87=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H87,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A87=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H87,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A87=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H87,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A87=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H87,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG87),ISBLANK(AR87)),\"\",IF(AR87<0,'Risk Tables'!$C$46,BG87/AR87)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO87),ISBLANK(AR87)),\"\",IF(AR87<0,'Risk Tables'!$C$46,AO87/AR87)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH87=\"\",ISBLANK(CH87)),\"\",IF(CH87>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH87<=Parameters!$E$4,CH87>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH87<=Parameters!$F$4, CH87>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH87<=Parameters!$G$4, CH87>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI87=\"\",CI87=\"--\",ISBLANK(CI87)),\"\",IF(CI87='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI87>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI87<=Parameters!$E$5,CI87>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI87<=Parameters!$F$5, CI87>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI87<=Parameters!$G$5, CI87>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG87=\"\",CG87=\"--\",ISBLANK(CG87)),\"\",IF(CG87>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG87<=Parameters!$E$6,CG87>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG87<=Parameters!$F$6, CG87>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG87<=Parameters!$G$6, CG87>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY87=\"\",BY87=\"--\",ISBLANK(BY87)),\"\",IF(BY87>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY87<=Parameters!$E$8,BY87>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY87<=Parameters!$F$8, BY87>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY87<=Parameters!$G$8, BY87>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ87=\"\",BZ87=\"--\",ISBLANK(BZ87)),\"\",IF(BZ87>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ87<=Parameters!$E$9,BZ87>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ87<=Parameters!$F$9, BZ87>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ87<=Parameters!$G$9, BZ87>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA87=\"\",CA87=\"--\",ISBLANK(CA87)),\"\",IF(CA87<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA87>=Parameters!$E$10,CA87<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA87>=Parameters!$F$10, CA87<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA87>=Parameters!$G$10, CA87<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB87=\"\",CB87=\"--\",ISBLANK(CB87)),\"\",IF(CB87<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB87>=Parameters!$E$11,CB87<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB87>=Parameters!$F$11, CB87<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB87>=Parameters!$G$11, CB87<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO87=\"\",CO87=\"--\",ISBLANK(CO87)),\"\",IF(CO87<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO87>=Parameters!$E$13,CO87<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO87>=Parameters!$F$13, CO87<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO87>=Parameters!$G$13, CO87<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ87=\"\",CJ87=\"--\",ISBLANK(CJ87)),\"\",IF(CJ87='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ87<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ87>=Parameters!$E$14,CJ87<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ87>=Parameters!$F$14, CJ87<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ87>=Parameters!$G$14, CJ87<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK87=\"\",CK87=\"--\",ISBLANK(CK87)),\"\",IF(AND(CK87<Parameters!$E$15, CK87>=0), 'Risk Tables'!$C$44, IF(AND(CK87>=Parameters!$E$15,CK87<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK87>=Parameters!$F$15, CK87<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK87>=Parameters!$G$15, CK87<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM87=\"\",CM87=\"--\",ISBLANK(CM87)),\"\",IF(CM87>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM87<=Parameters!$E$16,CM87>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM87<=Parameters!$F$16, CM87>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM87<=Parameters!$G$16, CM87>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN87=\"\",CN87=\"--\",ISBLANK(CN87)),\"\",IF(CN87>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN87<=Parameters!$E$17,CN87>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN87<=Parameters!$F$17, CN87>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN87<=Parameters!$G$17, CN87>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL87=\"\",CL87=\"--\",ISBLANK(CL87)),\"\",IF(CL87>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL87<=Parameters!$E$18,CL87>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL87<=Parameters!$F$18, CL87>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL87<=Parameters!$G$18, CL87>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP87=\"\",CP87=\"--\",ISBLANK(CP87)),\"\",IF(CP87<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP87>=Parameters!$E$21,CP87<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP87>=Parameters!$F$21, CP87<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP87>=Parameters!$G$21, CP87<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ87=\"\",CQ87=\"--\",ISBLANK(CQ87)),\"\",IF(CQ87<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ87>=Parameters!$E$22,CQ87<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ87>=Parameters!$F$22, CQ87<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ87>=Parameters!$G$22, CQ87<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR87='Risk Tables'!$C$44,1,IF(CR87='Risk Tables'!$C$43,2,IF(CR87='Risk Tables'!$C$42, 3, IF(CR87='Risk Tables'!$C$41, 4, IF(CR87='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS87='Risk Tables'!$C$44,1,IF(CS87='Risk Tables'!$C$43,2,IF(CS87='Risk Tables'!$C$42, 3, IF(CS87='Risk Tables'!$C$41, 4, IF(CS87='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT87='Risk Tables'!$C$44,1,IF(CT87='Risk Tables'!$C$43,2,IF(CT87='Risk Tables'!$C$42, 3, IF(CT87='Risk Tables'!$C$41, 4, IF(CT87='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV87='Risk Tables'!$C$44,1,IF(CV87='Risk Tables'!$C$43,2,IF(CV87='Risk Tables'!$C$42, 3, IF(CV87='Risk Tables'!$C$41, 4, IF(CV87='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW87='Risk Tables'!$C$44,1,IF(CW87='Risk Tables'!$C$43,2,IF(CW87='Risk Tables'!$C$42, 3, IF(CW87='Risk Tables'!$C$41, 4, IF(CW87='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX87='Risk Tables'!$C$44,1,IF(CX87='Risk Tables'!$C$43,2,IF(CX87='Risk Tables'!$C$42, 3, IF(CX87='Risk Tables'!$C$41, 4, IF(CX87='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY87='Risk Tables'!$C$44,1,IF(CY87='Risk Tables'!$C$43,2,IF(CY87='Risk Tables'!$C$42, 3, IF(CY87='Risk Tables'!$C$41, 4, IF(CY87='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA87='Risk Tables'!$C$44,1,IF(DA87='Risk Tables'!$C$43,2,IF(DA87='Risk Tables'!$C$42, 3, IF(DA87='Risk Tables'!$C$41, 4, IF(DA87='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB87='Risk Tables'!$C$44,1,IF(DB87='Risk Tables'!$C$43,2,IF(DB87='Risk Tables'!$C$42, 3, IF(DB87='Risk Tables'!$C$41, 4, IF(DB87='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC87='Risk Tables'!$C$44,1,IF(DC87='Risk Tables'!$C$43,2,IF(DC87='Risk Tables'!$C$42, 3, IF(DC87='Risk Tables'!$C$41, 4, IF(DC87='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD87='Risk Tables'!$C$44,1,IF(DD87='Risk Tables'!$C$43,2,IF(DD87='Risk Tables'!$C$42, 3, IF(DD87='Risk Tables'!$C$41, 4, IF(DD87='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE87='Risk Tables'!$C$44,1,IF(DE87='Risk Tables'!$C$43,2,IF(DE87='Risk Tables'!$C$42, 3, IF(DE87='Risk Tables'!$C$41, 4, IF(DE87='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF87='Risk Tables'!$C$44,1,IF(DF87='Risk Tables'!$C$43,2,IF(DF87='Risk Tables'!$C$42, 3, IF(DF87='Risk Tables'!$C$41, 4, IF(DF87='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI87:DW87))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI87:DW87, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD87),\"\",((AD87*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P87,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V87),\"\",((V87*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P87,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO87),\"\",((AO87*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P87,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM87),\"\",((AM87*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P87,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI87),\"\",((AI87*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P87,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF87),\"\",((AF87*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P87,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR87),\"\",((AR87*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P87,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL87),\"\",((BL87*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P87,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM87),\"\",((BM87*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P87,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU87),\"\",((AU87*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P87,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW87),\"\",((AW87*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P87,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK87),\"\",(((BK87)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P87,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A88=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I88,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M88,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A88=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H88,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A88=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H88,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A88=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H88,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A88=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H88,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG88),ISBLANK(AR88)),\"\",IF(AR88<0,'Risk Tables'!$C$46,BG88/AR88)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO88),ISBLANK(AR88)),\"\",IF(AR88<0,'Risk Tables'!$C$46,AO88/AR88)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH88=\"\",ISBLANK(CH88)),\"\",IF(CH88>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH88<=Parameters!$E$4,CH88>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH88<=Parameters!$F$4, CH88>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH88<=Parameters!$G$4, CH88>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI88=\"\",CI88=\"--\",ISBLANK(CI88)),\"\",IF(CI88='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI88>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI88<=Parameters!$E$5,CI88>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI88<=Parameters!$F$5, CI88>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI88<=Parameters!$G$5, CI88>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG88=\"\",CG88=\"--\",ISBLANK(CG88)),\"\",IF(CG88>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG88<=Parameters!$E$6,CG88>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG88<=Parameters!$F$6, CG88>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG88<=Parameters!$G$6, CG88>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY88=\"\",BY88=\"--\",ISBLANK(BY88)),\"\",IF(BY88>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY88<=Parameters!$E$8,BY88>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY88<=Parameters!$F$8, BY88>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY88<=Parameters!$G$8, BY88>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ88=\"\",BZ88=\"--\",ISBLANK(BZ88)),\"\",IF(BZ88>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ88<=Parameters!$E$9,BZ88>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ88<=Parameters!$F$9, BZ88>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ88<=Parameters!$G$9, BZ88>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA88=\"\",CA88=\"--\",ISBLANK(CA88)),\"\",IF(CA88<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA88>=Parameters!$E$10,CA88<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA88>=Parameters!$F$10, CA88<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA88>=Parameters!$G$10, CA88<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB88=\"\",CB88=\"--\",ISBLANK(CB88)),\"\",IF(CB88<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB88>=Parameters!$E$11,CB88<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB88>=Parameters!$F$11, CB88<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB88>=Parameters!$G$11, CB88<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO88=\"\",CO88=\"--\",ISBLANK(CO88)),\"\",IF(CO88<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO88>=Parameters!$E$13,CO88<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO88>=Parameters!$F$13, CO88<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO88>=Parameters!$G$13, CO88<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ88=\"\",CJ88=\"--\",ISBLANK(CJ88)),\"\",IF(CJ88='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ88<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ88>=Parameters!$E$14,CJ88<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ88>=Parameters!$F$14, CJ88<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ88>=Parameters!$G$14, CJ88<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK88=\"\",CK88=\"--\",ISBLANK(CK88)),\"\",IF(AND(CK88<Parameters!$E$15, CK88>=0), 'Risk Tables'!$C$44, IF(AND(CK88>=Parameters!$E$15,CK88<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK88>=Parameters!$F$15, CK88<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK88>=Parameters!$G$15, CK88<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM88=\"\",CM88=\"--\",ISBLANK(CM88)),\"\",IF(CM88>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM88<=Parameters!$E$16,CM88>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM88<=Parameters!$F$16, CM88>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM88<=Parameters!$G$16, CM88>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN88=\"\",CN88=\"--\",ISBLANK(CN88)),\"\",IF(CN88>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN88<=Parameters!$E$17,CN88>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN88<=Parameters!$F$17, CN88>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN88<=Parameters!$G$17, CN88>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL88=\"\",CL88=\"--\",ISBLANK(CL88)),\"\",IF(CL88>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL88<=Parameters!$E$18,CL88>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL88<=Parameters!$F$18, CL88>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL88<=Parameters!$G$18, CL88>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP88=\"\",CP88=\"--\",ISBLANK(CP88)),\"\",IF(CP88<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP88>=Parameters!$E$21,CP88<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP88>=Parameters!$F$21, CP88<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP88>=Parameters!$G$21, CP88<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ88=\"\",CQ88=\"--\",ISBLANK(CQ88)),\"\",IF(CQ88<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ88>=Parameters!$E$22,CQ88<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ88>=Parameters!$F$22, CQ88<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ88>=Parameters!$G$22, CQ88<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR88='Risk Tables'!$C$44,1,IF(CR88='Risk Tables'!$C$43,2,IF(CR88='Risk Tables'!$C$42, 3, IF(CR88='Risk Tables'!$C$41, 4, IF(CR88='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS88='Risk Tables'!$C$44,1,IF(CS88='Risk Tables'!$C$43,2,IF(CS88='Risk Tables'!$C$42, 3, IF(CS88='Risk Tables'!$C$41, 4, IF(CS88='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT88='Risk Tables'!$C$44,1,IF(CT88='Risk Tables'!$C$43,2,IF(CT88='Risk Tables'!$C$42, 3, IF(CT88='Risk Tables'!$C$41, 4, IF(CT88='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV88='Risk Tables'!$C$44,1,IF(CV88='Risk Tables'!$C$43,2,IF(CV88='Risk Tables'!$C$42, 3, IF(CV88='Risk Tables'!$C$41, 4, IF(CV88='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW88='Risk Tables'!$C$44,1,IF(CW88='Risk Tables'!$C$43,2,IF(CW88='Risk Tables'!$C$42, 3, IF(CW88='Risk Tables'!$C$41, 4, IF(CW88='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX88='Risk Tables'!$C$44,1,IF(CX88='Risk Tables'!$C$43,2,IF(CX88='Risk Tables'!$C$42, 3, IF(CX88='Risk Tables'!$C$41, 4, IF(CX88='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY88='Risk Tables'!$C$44,1,IF(CY88='Risk Tables'!$C$43,2,IF(CY88='Risk Tables'!$C$42, 3, IF(CY88='Risk Tables'!$C$41, 4, IF(CY88='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA88='Risk Tables'!$C$44,1,IF(DA88='Risk Tables'!$C$43,2,IF(DA88='Risk Tables'!$C$42, 3, IF(DA88='Risk Tables'!$C$41, 4, IF(DA88='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB88='Risk Tables'!$C$44,1,IF(DB88='Risk Tables'!$C$43,2,IF(DB88='Risk Tables'!$C$42, 3, IF(DB88='Risk Tables'!$C$41, 4, IF(DB88='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC88='Risk Tables'!$C$44,1,IF(DC88='Risk Tables'!$C$43,2,IF(DC88='Risk Tables'!$C$42, 3, IF(DC88='Risk Tables'!$C$41, 4, IF(DC88='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD88='Risk Tables'!$C$44,1,IF(DD88='Risk Tables'!$C$43,2,IF(DD88='Risk Tables'!$C$42, 3, IF(DD88='Risk Tables'!$C$41, 4, IF(DD88='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE88='Risk Tables'!$C$44,1,IF(DE88='Risk Tables'!$C$43,2,IF(DE88='Risk Tables'!$C$42, 3, IF(DE88='Risk Tables'!$C$41, 4, IF(DE88='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF88='Risk Tables'!$C$44,1,IF(DF88='Risk Tables'!$C$43,2,IF(DF88='Risk Tables'!$C$42, 3, IF(DF88='Risk Tables'!$C$41, 4, IF(DF88='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI88:DW88))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI88:DW88, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD88),\"\",((AD88*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P88,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V88),\"\",((V88*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P88,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO88),\"\",((AO88*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P88,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM88),\"\",((AM88*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P88,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI88),\"\",((AI88*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P88,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF88),\"\",((AF88*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P88,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR88),\"\",((AR88*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P88,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL88),\"\",((BL88*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P88,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM88),\"\",((BM88*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P88,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU88),\"\",((AU88*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P88,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW88),\"\",((AW88*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P88,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK88),\"\",(((BK88)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P88,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A89=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I89,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M89,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A89=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H89,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A89=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H89,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A89=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H89,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A89=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H89,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG89),ISBLANK(AR89)),\"\",IF(AR89<0,'Risk Tables'!$C$46,BG89/AR89)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO89),ISBLANK(AR89)),\"\",IF(AR89<0,'Risk Tables'!$C$46,AO89/AR89)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH89=\"\",ISBLANK(CH89)),\"\",IF(CH89>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH89<=Parameters!$E$4,CH89>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH89<=Parameters!$F$4, CH89>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH89<=Parameters!$G$4, CH89>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI89=\"\",CI89=\"--\",ISBLANK(CI89)),\"\",IF(CI89='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI89>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI89<=Parameters!$E$5,CI89>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI89<=Parameters!$F$5, CI89>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI89<=Parameters!$G$5, CI89>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG89=\"\",CG89=\"--\",ISBLANK(CG89)),\"\",IF(CG89>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG89<=Parameters!$E$6,CG89>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG89<=Parameters!$F$6, CG89>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG89<=Parameters!$G$6, CG89>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY89=\"\",BY89=\"--\",ISBLANK(BY89)),\"\",IF(BY89>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY89<=Parameters!$E$8,BY89>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY89<=Parameters!$F$8, BY89>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY89<=Parameters!$G$8, BY89>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ89=\"\",BZ89=\"--\",ISBLANK(BZ89)),\"\",IF(BZ89>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ89<=Parameters!$E$9,BZ89>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ89<=Parameters!$F$9, BZ89>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ89<=Parameters!$G$9, BZ89>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA89=\"\",CA89=\"--\",ISBLANK(CA89)),\"\",IF(CA89<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA89>=Parameters!$E$10,CA89<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA89>=Parameters!$F$10, CA89<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA89>=Parameters!$G$10, CA89<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB89=\"\",CB89=\"--\",ISBLANK(CB89)),\"\",IF(CB89<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB89>=Parameters!$E$11,CB89<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB89>=Parameters!$F$11, CB89<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB89>=Parameters!$G$11, CB89<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO89=\"\",CO89=\"--\",ISBLANK(CO89)),\"\",IF(CO89<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO89>=Parameters!$E$13,CO89<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO89>=Parameters!$F$13, CO89<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO89>=Parameters!$G$13, CO89<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ89=\"\",CJ89=\"--\",ISBLANK(CJ89)),\"\",IF(CJ89='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ89<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ89>=Parameters!$E$14,CJ89<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ89>=Parameters!$F$14, CJ89<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ89>=Parameters!$G$14, CJ89<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK89=\"\",CK89=\"--\",ISBLANK(CK89)),\"\",IF(AND(CK89<Parameters!$E$15, CK89>=0), 'Risk Tables'!$C$44, IF(AND(CK89>=Parameters!$E$15,CK89<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK89>=Parameters!$F$15, CK89<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK89>=Parameters!$G$15, CK89<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM89=\"\",CM89=\"--\",ISBLANK(CM89)),\"\",IF(CM89>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM89<=Parameters!$E$16,CM89>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM89<=Parameters!$F$16, CM89>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM89<=Parameters!$G$16, CM89>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN89=\"\",CN89=\"--\",ISBLANK(CN89)),\"\",IF(CN89>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN89<=Parameters!$E$17,CN89>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN89<=Parameters!$F$17, CN89>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN89<=Parameters!$G$17, CN89>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL89=\"\",CL89=\"--\",ISBLANK(CL89)),\"\",IF(CL89>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL89<=Parameters!$E$18,CL89>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL89<=Parameters!$F$18, CL89>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL89<=Parameters!$G$18, CL89>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP89=\"\",CP89=\"--\",ISBLANK(CP89)),\"\",IF(CP89<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP89>=Parameters!$E$21,CP89<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP89>=Parameters!$F$21, CP89<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP89>=Parameters!$G$21, CP89<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ89=\"\",CQ89=\"--\",ISBLANK(CQ89)),\"\",IF(CQ89<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ89>=Parameters!$E$22,CQ89<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ89>=Parameters!$F$22, CQ89<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ89>=Parameters!$G$22, CQ89<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR89='Risk Tables'!$C$44,1,IF(CR89='Risk Tables'!$C$43,2,IF(CR89='Risk Tables'!$C$42, 3, IF(CR89='Risk Tables'!$C$41, 4, IF(CR89='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS89='Risk Tables'!$C$44,1,IF(CS89='Risk Tables'!$C$43,2,IF(CS89='Risk Tables'!$C$42, 3, IF(CS89='Risk Tables'!$C$41, 4, IF(CS89='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT89='Risk Tables'!$C$44,1,IF(CT89='Risk Tables'!$C$43,2,IF(CT89='Risk Tables'!$C$42, 3, IF(CT89='Risk Tables'!$C$41, 4, IF(CT89='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV89='Risk Tables'!$C$44,1,IF(CV89='Risk Tables'!$C$43,2,IF(CV89='Risk Tables'!$C$42, 3, IF(CV89='Risk Tables'!$C$41, 4, IF(CV89='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW89='Risk Tables'!$C$44,1,IF(CW89='Risk Tables'!$C$43,2,IF(CW89='Risk Tables'!$C$42, 3, IF(CW89='Risk Tables'!$C$41, 4, IF(CW89='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX89='Risk Tables'!$C$44,1,IF(CX89='Risk Tables'!$C$43,2,IF(CX89='Risk Tables'!$C$42, 3, IF(CX89='Risk Tables'!$C$41, 4, IF(CX89='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY89='Risk Tables'!$C$44,1,IF(CY89='Risk Tables'!$C$43,2,IF(CY89='Risk Tables'!$C$42, 3, IF(CY89='Risk Tables'!$C$41, 4, IF(CY89='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA89='Risk Tables'!$C$44,1,IF(DA89='Risk Tables'!$C$43,2,IF(DA89='Risk Tables'!$C$42, 3, IF(DA89='Risk Tables'!$C$41, 4, IF(DA89='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB89='Risk Tables'!$C$44,1,IF(DB89='Risk Tables'!$C$43,2,IF(DB89='Risk Tables'!$C$42, 3, IF(DB89='Risk Tables'!$C$41, 4, IF(DB89='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC89='Risk Tables'!$C$44,1,IF(DC89='Risk Tables'!$C$43,2,IF(DC89='Risk Tables'!$C$42, 3, IF(DC89='Risk Tables'!$C$41, 4, IF(DC89='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD89='Risk Tables'!$C$44,1,IF(DD89='Risk Tables'!$C$43,2,IF(DD89='Risk Tables'!$C$42, 3, IF(DD89='Risk Tables'!$C$41, 4, IF(DD89='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE89='Risk Tables'!$C$44,1,IF(DE89='Risk Tables'!$C$43,2,IF(DE89='Risk Tables'!$C$42, 3, IF(DE89='Risk Tables'!$C$41, 4, IF(DE89='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF89='Risk Tables'!$C$44,1,IF(DF89='Risk Tables'!$C$43,2,IF(DF89='Risk Tables'!$C$42, 3, IF(DF89='Risk Tables'!$C$41, 4, IF(DF89='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI89:DW89))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI89:DW89, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD89),\"\",((AD89*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P89,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V89),\"\",((V89*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P89,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO89),\"\",((AO89*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P89,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM89),\"\",((AM89*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P89,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI89),\"\",((AI89*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P89,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF89),\"\",((AF89*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P89,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR89),\"\",((AR89*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P89,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL89),\"\",((BL89*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P89,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM89),\"\",((BM89*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P89,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU89),\"\",((AU89*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P89,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW89),\"\",((AW89*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P89,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK89),\"\",(((BK89)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P89,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A90=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I90,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M90,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A90=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H90,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A90=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H90,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A90=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H90,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A90=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H90,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG90),ISBLANK(AR90)),\"\",IF(AR90<0,'Risk Tables'!$C$46,BG90/AR90)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO90),ISBLANK(AR90)),\"\",IF(AR90<0,'Risk Tables'!$C$46,AO90/AR90)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH90=\"\",ISBLANK(CH90)),\"\",IF(CH90>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH90<=Parameters!$E$4,CH90>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH90<=Parameters!$F$4, CH90>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH90<=Parameters!$G$4, CH90>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI90=\"\",CI90=\"--\",ISBLANK(CI90)),\"\",IF(CI90='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI90>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI90<=Parameters!$E$5,CI90>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI90<=Parameters!$F$5, CI90>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI90<=Parameters!$G$5, CI90>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG90=\"\",CG90=\"--\",ISBLANK(CG90)),\"\",IF(CG90>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG90<=Parameters!$E$6,CG90>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG90<=Parameters!$F$6, CG90>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG90<=Parameters!$G$6, CG90>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY90=\"\",BY90=\"--\",ISBLANK(BY90)),\"\",IF(BY90>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY90<=Parameters!$E$8,BY90>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY90<=Parameters!$F$8, BY90>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY90<=Parameters!$G$8, BY90>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ90=\"\",BZ90=\"--\",ISBLANK(BZ90)),\"\",IF(BZ90>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ90<=Parameters!$E$9,BZ90>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ90<=Parameters!$F$9, BZ90>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ90<=Parameters!$G$9, BZ90>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA90=\"\",CA90=\"--\",ISBLANK(CA90)),\"\",IF(CA90<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA90>=Parameters!$E$10,CA90<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA90>=Parameters!$F$10, CA90<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA90>=Parameters!$G$10, CA90<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB90=\"\",CB90=\"--\",ISBLANK(CB90)),\"\",IF(CB90<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB90>=Parameters!$E$11,CB90<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB90>=Parameters!$F$11, CB90<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB90>=Parameters!$G$11, CB90<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO90=\"\",CO90=\"--\",ISBLANK(CO90)),\"\",IF(CO90<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO90>=Parameters!$E$13,CO90<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO90>=Parameters!$F$13, CO90<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO90>=Parameters!$G$13, CO90<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ90=\"\",CJ90=\"--\",ISBLANK(CJ90)),\"\",IF(CJ90='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ90<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ90>=Parameters!$E$14,CJ90<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ90>=Parameters!$F$14, CJ90<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ90>=Parameters!$G$14, CJ90<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK90=\"\",CK90=\"--\",ISBLANK(CK90)),\"\",IF(AND(CK90<Parameters!$E$15, CK90>=0), 'Risk Tables'!$C$44, IF(AND(CK90>=Parameters!$E$15,CK90<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK90>=Parameters!$F$15, CK90<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK90>=Parameters!$G$15, CK90<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM90=\"\",CM90=\"--\",ISBLANK(CM90)),\"\",IF(CM90>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM90<=Parameters!$E$16,CM90>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM90<=Parameters!$F$16, CM90>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM90<=Parameters!$G$16, CM90>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN90=\"\",CN90=\"--\",ISBLANK(CN90)),\"\",IF(CN90>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN90<=Parameters!$E$17,CN90>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN90<=Parameters!$F$17, CN90>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN90<=Parameters!$G$17, CN90>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL90=\"\",CL90=\"--\",ISBLANK(CL90)),\"\",IF(CL90>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL90<=Parameters!$E$18,CL90>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL90<=Parameters!$F$18, CL90>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL90<=Parameters!$G$18, CL90>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP90=\"\",CP90=\"--\",ISBLANK(CP90)),\"\",IF(CP90<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP90>=Parameters!$E$21,CP90<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP90>=Parameters!$F$21, CP90<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP90>=Parameters!$G$21, CP90<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ90=\"\",CQ90=\"--\",ISBLANK(CQ90)),\"\",IF(CQ90<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ90>=Parameters!$E$22,CQ90<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ90>=Parameters!$F$22, CQ90<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ90>=Parameters!$G$22, CQ90<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR90='Risk Tables'!$C$44,1,IF(CR90='Risk Tables'!$C$43,2,IF(CR90='Risk Tables'!$C$42, 3, IF(CR90='Risk Tables'!$C$41, 4, IF(CR90='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS90='Risk Tables'!$C$44,1,IF(CS90='Risk Tables'!$C$43,2,IF(CS90='Risk Tables'!$C$42, 3, IF(CS90='Risk Tables'!$C$41, 4, IF(CS90='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT90='Risk Tables'!$C$44,1,IF(CT90='Risk Tables'!$C$43,2,IF(CT90='Risk Tables'!$C$42, 3, IF(CT90='Risk Tables'!$C$41, 4, IF(CT90='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV90='Risk Tables'!$C$44,1,IF(CV90='Risk Tables'!$C$43,2,IF(CV90='Risk Tables'!$C$42, 3, IF(CV90='Risk Tables'!$C$41, 4, IF(CV90='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW90='Risk Tables'!$C$44,1,IF(CW90='Risk Tables'!$C$43,2,IF(CW90='Risk Tables'!$C$42, 3, IF(CW90='Risk Tables'!$C$41, 4, IF(CW90='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX90='Risk Tables'!$C$44,1,IF(CX90='Risk Tables'!$C$43,2,IF(CX90='Risk Tables'!$C$42, 3, IF(CX90='Risk Tables'!$C$41, 4, IF(CX90='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY90='Risk Tables'!$C$44,1,IF(CY90='Risk Tables'!$C$43,2,IF(CY90='Risk Tables'!$C$42, 3, IF(CY90='Risk Tables'!$C$41, 4, IF(CY90='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA90='Risk Tables'!$C$44,1,IF(DA90='Risk Tables'!$C$43,2,IF(DA90='Risk Tables'!$C$42, 3, IF(DA90='Risk Tables'!$C$41, 4, IF(DA90='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB90='Risk Tables'!$C$44,1,IF(DB90='Risk Tables'!$C$43,2,IF(DB90='Risk Tables'!$C$42, 3, IF(DB90='Risk Tables'!$C$41, 4, IF(DB90='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC90='Risk Tables'!$C$44,1,IF(DC90='Risk Tables'!$C$43,2,IF(DC90='Risk Tables'!$C$42, 3, IF(DC90='Risk Tables'!$C$41, 4, IF(DC90='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD90='Risk Tables'!$C$44,1,IF(DD90='Risk Tables'!$C$43,2,IF(DD90='Risk Tables'!$C$42, 3, IF(DD90='Risk Tables'!$C$41, 4, IF(DD90='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE90='Risk Tables'!$C$44,1,IF(DE90='Risk Tables'!$C$43,2,IF(DE90='Risk Tables'!$C$42, 3, IF(DE90='Risk Tables'!$C$41, 4, IF(DE90='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF90='Risk Tables'!$C$44,1,IF(DF90='Risk Tables'!$C$43,2,IF(DF90='Risk Tables'!$C$42, 3, IF(DF90='Risk Tables'!$C$41, 4, IF(DF90='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI90:DW90))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI90:DW90, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD90),\"\",((AD90*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P90,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V90),\"\",((V90*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P90,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO90),\"\",((AO90*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P90,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM90),\"\",((AM90*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P90,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI90),\"\",((AI90*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P90,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF90),\"\",((AF90*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P90,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR90),\"\",((AR90*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P90,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL90),\"\",((BL90*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P90,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM90),\"\",((BM90*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P90,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU90),\"\",((AU90*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P90,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW90),\"\",((AW90*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P90,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK90),\"\",(((BK90)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P90,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A91=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I91,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M91,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A91=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H91,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A91=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H91,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A91=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H91,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A91=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H91,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG91),ISBLANK(AR91)),\"\",IF(AR91<0,'Risk Tables'!$C$46,BG91/AR91)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO91),ISBLANK(AR91)),\"\",IF(AR91<0,'Risk Tables'!$C$46,AO91/AR91)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH91=\"\",ISBLANK(CH91)),\"\",IF(CH91>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH91<=Parameters!$E$4,CH91>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH91<=Parameters!$F$4, CH91>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH91<=Parameters!$G$4, CH91>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI91=\"\",CI91=\"--\",ISBLANK(CI91)),\"\",IF(CI91='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI91>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI91<=Parameters!$E$5,CI91>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI91<=Parameters!$F$5, CI91>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI91<=Parameters!$G$5, CI91>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG91=\"\",CG91=\"--\",ISBLANK(CG91)),\"\",IF(CG91>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG91<=Parameters!$E$6,CG91>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG91<=Parameters!$F$6, CG91>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG91<=Parameters!$G$6, CG91>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY91=\"\",BY91=\"--\",ISBLANK(BY91)),\"\",IF(BY91>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY91<=Parameters!$E$8,BY91>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY91<=Parameters!$F$8, BY91>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY91<=Parameters!$G$8, BY91>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ91=\"\",BZ91=\"--\",ISBLANK(BZ91)),\"\",IF(BZ91>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ91<=Parameters!$E$9,BZ91>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ91<=Parameters!$F$9, BZ91>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ91<=Parameters!$G$9, BZ91>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA91=\"\",CA91=\"--\",ISBLANK(CA91)),\"\",IF(CA91<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA91>=Parameters!$E$10,CA91<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA91>=Parameters!$F$10, CA91<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA91>=Parameters!$G$10, CA91<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB91=\"\",CB91=\"--\",ISBLANK(CB91)),\"\",IF(CB91<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB91>=Parameters!$E$11,CB91<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB91>=Parameters!$F$11, CB91<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB91>=Parameters!$G$11, CB91<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO91=\"\",CO91=\"--\",ISBLANK(CO91)),\"\",IF(CO91<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO91>=Parameters!$E$13,CO91<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO91>=Parameters!$F$13, CO91<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO91>=Parameters!$G$13, CO91<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ91=\"\",CJ91=\"--\",ISBLANK(CJ91)),\"\",IF(CJ91='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ91<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ91>=Parameters!$E$14,CJ91<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ91>=Parameters!$F$14, CJ91<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ91>=Parameters!$G$14, CJ91<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK91=\"\",CK91=\"--\",ISBLANK(CK91)),\"\",IF(AND(CK91<Parameters!$E$15, CK91>=0), 'Risk Tables'!$C$44, IF(AND(CK91>=Parameters!$E$15,CK91<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK91>=Parameters!$F$15, CK91<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK91>=Parameters!$G$15, CK91<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM91=\"\",CM91=\"--\",ISBLANK(CM91)),\"\",IF(CM91>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM91<=Parameters!$E$16,CM91>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM91<=Parameters!$F$16, CM91>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM91<=Parameters!$G$16, CM91>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN91=\"\",CN91=\"--\",ISBLANK(CN91)),\"\",IF(CN91>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN91<=Parameters!$E$17,CN91>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN91<=Parameters!$F$17, CN91>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN91<=Parameters!$G$17, CN91>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL91=\"\",CL91=\"--\",ISBLANK(CL91)),\"\",IF(CL91>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL91<=Parameters!$E$18,CL91>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL91<=Parameters!$F$18, CL91>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL91<=Parameters!$G$18, CL91>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP91=\"\",CP91=\"--\",ISBLANK(CP91)),\"\",IF(CP91<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP91>=Parameters!$E$21,CP91<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP91>=Parameters!$F$21, CP91<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP91>=Parameters!$G$21, CP91<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ91=\"\",CQ91=\"--\",ISBLANK(CQ91)),\"\",IF(CQ91<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ91>=Parameters!$E$22,CQ91<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ91>=Parameters!$F$22, CQ91<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ91>=Parameters!$G$22, CQ91<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR91='Risk Tables'!$C$44,1,IF(CR91='Risk Tables'!$C$43,2,IF(CR91='Risk Tables'!$C$42, 3, IF(CR91='Risk Tables'!$C$41, 4, IF(CR91='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS91='Risk Tables'!$C$44,1,IF(CS91='Risk Tables'!$C$43,2,IF(CS91='Risk Tables'!$C$42, 3, IF(CS91='Risk Tables'!$C$41, 4, IF(CS91='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT91='Risk Tables'!$C$44,1,IF(CT91='Risk Tables'!$C$43,2,IF(CT91='Risk Tables'!$C$42, 3, IF(CT91='Risk Tables'!$C$41, 4, IF(CT91='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV91='Risk Tables'!$C$44,1,IF(CV91='Risk Tables'!$C$43,2,IF(CV91='Risk Tables'!$C$42, 3, IF(CV91='Risk Tables'!$C$41, 4, IF(CV91='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW91='Risk Tables'!$C$44,1,IF(CW91='Risk Tables'!$C$43,2,IF(CW91='Risk Tables'!$C$42, 3, IF(CW91='Risk Tables'!$C$41, 4, IF(CW91='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX91='Risk Tables'!$C$44,1,IF(CX91='Risk Tables'!$C$43,2,IF(CX91='Risk Tables'!$C$42, 3, IF(CX91='Risk Tables'!$C$41, 4, IF(CX91='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY91='Risk Tables'!$C$44,1,IF(CY91='Risk Tables'!$C$43,2,IF(CY91='Risk Tables'!$C$42, 3, IF(CY91='Risk Tables'!$C$41, 4, IF(CY91='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA91='Risk Tables'!$C$44,1,IF(DA91='Risk Tables'!$C$43,2,IF(DA91='Risk Tables'!$C$42, 3, IF(DA91='Risk Tables'!$C$41, 4, IF(DA91='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB91='Risk Tables'!$C$44,1,IF(DB91='Risk Tables'!$C$43,2,IF(DB91='Risk Tables'!$C$42, 3, IF(DB91='Risk Tables'!$C$41, 4, IF(DB91='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC91='Risk Tables'!$C$44,1,IF(DC91='Risk Tables'!$C$43,2,IF(DC91='Risk Tables'!$C$42, 3, IF(DC91='Risk Tables'!$C$41, 4, IF(DC91='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD91='Risk Tables'!$C$44,1,IF(DD91='Risk Tables'!$C$43,2,IF(DD91='Risk Tables'!$C$42, 3, IF(DD91='Risk Tables'!$C$41, 4, IF(DD91='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE91='Risk Tables'!$C$44,1,IF(DE91='Risk Tables'!$C$43,2,IF(DE91='Risk Tables'!$C$42, 3, IF(DE91='Risk Tables'!$C$41, 4, IF(DE91='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF91='Risk Tables'!$C$44,1,IF(DF91='Risk Tables'!$C$43,2,IF(DF91='Risk Tables'!$C$42, 3, IF(DF91='Risk Tables'!$C$41, 4, IF(DF91='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI91:DW91))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI91:DW91, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD91),\"\",((AD91*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P91,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V91),\"\",((V91*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P91,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO91),\"\",((AO91*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P91,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM91),\"\",((AM91*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P91,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI91),\"\",((AI91*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P91,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF91),\"\",((AF91*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P91,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR91),\"\",((AR91*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P91,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL91),\"\",((BL91*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P91,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM91),\"\",((BM91*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P91,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU91),\"\",((AU91*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P91,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW91),\"\",((AW91*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P91,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK91),\"\",(((BK91)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P91,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A92=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I92,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M92,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A92=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H92,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A92=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H92,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A92=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H92,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A92=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H92,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG92),ISBLANK(AR92)),\"\",IF(AR92<0,'Risk Tables'!$C$46,BG92/AR92)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO92),ISBLANK(AR92)),\"\",IF(AR92<0,'Risk Tables'!$C$46,AO92/AR92)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH92=\"\",ISBLANK(CH92)),\"\",IF(CH92>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH92<=Parameters!$E$4,CH92>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH92<=Parameters!$F$4, CH92>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH92<=Parameters!$G$4, CH92>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI92=\"\",CI92=\"--\",ISBLANK(CI92)),\"\",IF(CI92='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI92>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI92<=Parameters!$E$5,CI92>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI92<=Parameters!$F$5, CI92>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI92<=Parameters!$G$5, CI92>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG92=\"\",CG92=\"--\",ISBLANK(CG92)),\"\",IF(CG92>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG92<=Parameters!$E$6,CG92>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG92<=Parameters!$F$6, CG92>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG92<=Parameters!$G$6, CG92>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY92=\"\",BY92=\"--\",ISBLANK(BY92)),\"\",IF(BY92>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY92<=Parameters!$E$8,BY92>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY92<=Parameters!$F$8, BY92>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY92<=Parameters!$G$8, BY92>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ92=\"\",BZ92=\"--\",ISBLANK(BZ92)),\"\",IF(BZ92>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ92<=Parameters!$E$9,BZ92>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ92<=Parameters!$F$9, BZ92>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ92<=Parameters!$G$9, BZ92>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA92=\"\",CA92=\"--\",ISBLANK(CA92)),\"\",IF(CA92<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA92>=Parameters!$E$10,CA92<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA92>=Parameters!$F$10, CA92<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA92>=Parameters!$G$10, CA92<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB92=\"\",CB92=\"--\",ISBLANK(CB92)),\"\",IF(CB92<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB92>=Parameters!$E$11,CB92<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB92>=Parameters!$F$11, CB92<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB92>=Parameters!$G$11, CB92<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO92=\"\",CO92=\"--\",ISBLANK(CO92)),\"\",IF(CO92<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO92>=Parameters!$E$13,CO92<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO92>=Parameters!$F$13, CO92<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO92>=Parameters!$G$13, CO92<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ92=\"\",CJ92=\"--\",ISBLANK(CJ92)),\"\",IF(CJ92='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ92<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ92>=Parameters!$E$14,CJ92<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ92>=Parameters!$F$14, CJ92<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ92>=Parameters!$G$14, CJ92<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK92=\"\",CK92=\"--\",ISBLANK(CK92)),\"\",IF(AND(CK92<Parameters!$E$15, CK92>=0), 'Risk Tables'!$C$44, IF(AND(CK92>=Parameters!$E$15,CK92<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK92>=Parameters!$F$15, CK92<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK92>=Parameters!$G$15, CK92<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM92=\"\",CM92=\"--\",ISBLANK(CM92)),\"\",IF(CM92>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM92<=Parameters!$E$16,CM92>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM92<=Parameters!$F$16, CM92>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM92<=Parameters!$G$16, CM92>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN92=\"\",CN92=\"--\",ISBLANK(CN92)),\"\",IF(CN92>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN92<=Parameters!$E$17,CN92>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN92<=Parameters!$F$17, CN92>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN92<=Parameters!$G$17, CN92>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL92=\"\",CL92=\"--\",ISBLANK(CL92)),\"\",IF(CL92>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL92<=Parameters!$E$18,CL92>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL92<=Parameters!$F$18, CL92>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL92<=Parameters!$G$18, CL92>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP92=\"\",CP92=\"--\",ISBLANK(CP92)),\"\",IF(CP92<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP92>=Parameters!$E$21,CP92<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP92>=Parameters!$F$21, CP92<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP92>=Parameters!$G$21, CP92<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ92=\"\",CQ92=\"--\",ISBLANK(CQ92)),\"\",IF(CQ92<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ92>=Parameters!$E$22,CQ92<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ92>=Parameters!$F$22, CQ92<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ92>=Parameters!$G$22, CQ92<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR92='Risk Tables'!$C$44,1,IF(CR92='Risk Tables'!$C$43,2,IF(CR92='Risk Tables'!$C$42, 3, IF(CR92='Risk Tables'!$C$41, 4, IF(CR92='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS92='Risk Tables'!$C$44,1,IF(CS92='Risk Tables'!$C$43,2,IF(CS92='Risk Tables'!$C$42, 3, IF(CS92='Risk Tables'!$C$41, 4, IF(CS92='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT92='Risk Tables'!$C$44,1,IF(CT92='Risk Tables'!$C$43,2,IF(CT92='Risk Tables'!$C$42, 3, IF(CT92='Risk Tables'!$C$41, 4, IF(CT92='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV92='Risk Tables'!$C$44,1,IF(CV92='Risk Tables'!$C$43,2,IF(CV92='Risk Tables'!$C$42, 3, IF(CV92='Risk Tables'!$C$41, 4, IF(CV92='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW92='Risk Tables'!$C$44,1,IF(CW92='Risk Tables'!$C$43,2,IF(CW92='Risk Tables'!$C$42, 3, IF(CW92='Risk Tables'!$C$41, 4, IF(CW92='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX92='Risk Tables'!$C$44,1,IF(CX92='Risk Tables'!$C$43,2,IF(CX92='Risk Tables'!$C$42, 3, IF(CX92='Risk Tables'!$C$41, 4, IF(CX92='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY92='Risk Tables'!$C$44,1,IF(CY92='Risk Tables'!$C$43,2,IF(CY92='Risk Tables'!$C$42, 3, IF(CY92='Risk Tables'!$C$41, 4, IF(CY92='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA92='Risk Tables'!$C$44,1,IF(DA92='Risk Tables'!$C$43,2,IF(DA92='Risk Tables'!$C$42, 3, IF(DA92='Risk Tables'!$C$41, 4, IF(DA92='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB92='Risk Tables'!$C$44,1,IF(DB92='Risk Tables'!$C$43,2,IF(DB92='Risk Tables'!$C$42, 3, IF(DB92='Risk Tables'!$C$41, 4, IF(DB92='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC92='Risk Tables'!$C$44,1,IF(DC92='Risk Tables'!$C$43,2,IF(DC92='Risk Tables'!$C$42, 3, IF(DC92='Risk Tables'!$C$41, 4, IF(DC92='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD92='Risk Tables'!$C$44,1,IF(DD92='Risk Tables'!$C$43,2,IF(DD92='Risk Tables'!$C$42, 3, IF(DD92='Risk Tables'!$C$41, 4, IF(DD92='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE92='Risk Tables'!$C$44,1,IF(DE92='Risk Tables'!$C$43,2,IF(DE92='Risk Tables'!$C$42, 3, IF(DE92='Risk Tables'!$C$41, 4, IF(DE92='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF92='Risk Tables'!$C$44,1,IF(DF92='Risk Tables'!$C$43,2,IF(DF92='Risk Tables'!$C$42, 3, IF(DF92='Risk Tables'!$C$41, 4, IF(DF92='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI92:DW92))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI92:DW92, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD92),\"\",((AD92*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P92,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V92),\"\",((V92*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P92,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO92),\"\",((AO92*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P92,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM92),\"\",((AM92*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P92,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI92),\"\",((AI92*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P92,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF92),\"\",((AF92*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P92,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR92),\"\",((AR92*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P92,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL92),\"\",((BL92*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P92,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM92),\"\",((BM92*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P92,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU92),\"\",((AU92*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P92,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW92),\"\",((AW92*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P92,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK92),\"\",(((BK92)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P92,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A93=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I93,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M93,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A93=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H93,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A93=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H93,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A93=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H93,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A93=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H93,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG93),ISBLANK(AR93)),\"\",IF(AR93<0,'Risk Tables'!$C$46,BG93/AR93)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO93),ISBLANK(AR93)),\"\",IF(AR93<0,'Risk Tables'!$C$46,AO93/AR93)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH93=\"\",ISBLANK(CH93)),\"\",IF(CH93>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH93<=Parameters!$E$4,CH93>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH93<=Parameters!$F$4, CH93>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH93<=Parameters!$G$4, CH93>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI93=\"\",CI93=\"--\",ISBLANK(CI93)),\"\",IF(CI93='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI93>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI93<=Parameters!$E$5,CI93>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI93<=Parameters!$F$5, CI93>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI93<=Parameters!$G$5, CI93>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG93=\"\",CG93=\"--\",ISBLANK(CG93)),\"\",IF(CG93>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG93<=Parameters!$E$6,CG93>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG93<=Parameters!$F$6, CG93>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG93<=Parameters!$G$6, CG93>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY93=\"\",BY93=\"--\",ISBLANK(BY93)),\"\",IF(BY93>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY93<=Parameters!$E$8,BY93>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY93<=Parameters!$F$8, BY93>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY93<=Parameters!$G$8, BY93>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ93=\"\",BZ93=\"--\",ISBLANK(BZ93)),\"\",IF(BZ93>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ93<=Parameters!$E$9,BZ93>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ93<=Parameters!$F$9, BZ93>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ93<=Parameters!$G$9, BZ93>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA93=\"\",CA93=\"--\",ISBLANK(CA93)),\"\",IF(CA93<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA93>=Parameters!$E$10,CA93<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA93>=Parameters!$F$10, CA93<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA93>=Parameters!$G$10, CA93<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB93=\"\",CB93=\"--\",ISBLANK(CB93)),\"\",IF(CB93<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB93>=Parameters!$E$11,CB93<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB93>=Parameters!$F$11, CB93<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB93>=Parameters!$G$11, CB93<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO93=\"\",CO93=\"--\",ISBLANK(CO93)),\"\",IF(CO93<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO93>=Parameters!$E$13,CO93<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO93>=Parameters!$F$13, CO93<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO93>=Parameters!$G$13, CO93<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ93=\"\",CJ93=\"--\",ISBLANK(CJ93)),\"\",IF(CJ93='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ93<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ93>=Parameters!$E$14,CJ93<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ93>=Parameters!$F$14, CJ93<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ93>=Parameters!$G$14, CJ93<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK93=\"\",CK93=\"--\",ISBLANK(CK93)),\"\",IF(AND(CK93<Parameters!$E$15, CK93>=0), 'Risk Tables'!$C$44, IF(AND(CK93>=Parameters!$E$15,CK93<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK93>=Parameters!$F$15, CK93<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK93>=Parameters!$G$15, CK93<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM93=\"\",CM93=\"--\",ISBLANK(CM93)),\"\",IF(CM93>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM93<=Parameters!$E$16,CM93>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM93<=Parameters!$F$16, CM93>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM93<=Parameters!$G$16, CM93>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN93=\"\",CN93=\"--\",ISBLANK(CN93)),\"\",IF(CN93>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN93<=Parameters!$E$17,CN93>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN93<=Parameters!$F$17, CN93>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN93<=Parameters!$G$17, CN93>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL93=\"\",CL93=\"--\",ISBLANK(CL93)),\"\",IF(CL93>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL93<=Parameters!$E$18,CL93>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL93<=Parameters!$F$18, CL93>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL93<=Parameters!$G$18, CL93>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP93=\"\",CP93=\"--\",ISBLANK(CP93)),\"\",IF(CP93<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP93>=Parameters!$E$21,CP93<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP93>=Parameters!$F$21, CP93<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP93>=Parameters!$G$21, CP93<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ93=\"\",CQ93=\"--\",ISBLANK(CQ93)),\"\",IF(CQ93<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ93>=Parameters!$E$22,CQ93<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ93>=Parameters!$F$22, CQ93<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ93>=Parameters!$G$22, CQ93<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR93='Risk Tables'!$C$44,1,IF(CR93='Risk Tables'!$C$43,2,IF(CR93='Risk Tables'!$C$42, 3, IF(CR93='Risk Tables'!$C$41, 4, IF(CR93='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS93='Risk Tables'!$C$44,1,IF(CS93='Risk Tables'!$C$43,2,IF(CS93='Risk Tables'!$C$42, 3, IF(CS93='Risk Tables'!$C$41, 4, IF(CS93='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT93='Risk Tables'!$C$44,1,IF(CT93='Risk Tables'!$C$43,2,IF(CT93='Risk Tables'!$C$42, 3, IF(CT93='Risk Tables'!$C$41, 4, IF(CT93='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV93='Risk Tables'!$C$44,1,IF(CV93='Risk Tables'!$C$43,2,IF(CV93='Risk Tables'!$C$42, 3, IF(CV93='Risk Tables'!$C$41, 4, IF(CV93='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW93='Risk Tables'!$C$44,1,IF(CW93='Risk Tables'!$C$43,2,IF(CW93='Risk Tables'!$C$42, 3, IF(CW93='Risk Tables'!$C$41, 4, IF(CW93='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX93='Risk Tables'!$C$44,1,IF(CX93='Risk Tables'!$C$43,2,IF(CX93='Risk Tables'!$C$42, 3, IF(CX93='Risk Tables'!$C$41, 4, IF(CX93='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY93='Risk Tables'!$C$44,1,IF(CY93='Risk Tables'!$C$43,2,IF(CY93='Risk Tables'!$C$42, 3, IF(CY93='Risk Tables'!$C$41, 4, IF(CY93='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA93='Risk Tables'!$C$44,1,IF(DA93='Risk Tables'!$C$43,2,IF(DA93='Risk Tables'!$C$42, 3, IF(DA93='Risk Tables'!$C$41, 4, IF(DA93='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB93='Risk Tables'!$C$44,1,IF(DB93='Risk Tables'!$C$43,2,IF(DB93='Risk Tables'!$C$42, 3, IF(DB93='Risk Tables'!$C$41, 4, IF(DB93='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC93='Risk Tables'!$C$44,1,IF(DC93='Risk Tables'!$C$43,2,IF(DC93='Risk Tables'!$C$42, 3, IF(DC93='Risk Tables'!$C$41, 4, IF(DC93='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD93='Risk Tables'!$C$44,1,IF(DD93='Risk Tables'!$C$43,2,IF(DD93='Risk Tables'!$C$42, 3, IF(DD93='Risk Tables'!$C$41, 4, IF(DD93='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE93='Risk Tables'!$C$44,1,IF(DE93='Risk Tables'!$C$43,2,IF(DE93='Risk Tables'!$C$42, 3, IF(DE93='Risk Tables'!$C$41, 4, IF(DE93='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF93='Risk Tables'!$C$44,1,IF(DF93='Risk Tables'!$C$43,2,IF(DF93='Risk Tables'!$C$42, 3, IF(DF93='Risk Tables'!$C$41, 4, IF(DF93='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI93:DW93))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI93:DW93, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD93),\"\",((AD93*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P93,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V93),\"\",((V93*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P93,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO93),\"\",((AO93*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P93,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM93),\"\",((AM93*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P93,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI93),\"\",((AI93*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P93,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF93),\"\",((AF93*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P93,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR93),\"\",((AR93*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P93,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL93),\"\",((BL93*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P93,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM93),\"\",((BM93*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P93,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU93),\"\",((AU93*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P93,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW93),\"\",((AW93*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P93,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK93),\"\",(((BK93)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P93,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A94=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I94,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M94,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A94=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H94,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A94=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H94,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A94=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H94,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A94=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H94,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG94),ISBLANK(AR94)),\"\",IF(AR94<0,'Risk Tables'!$C$46,BG94/AR94)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO94),ISBLANK(AR94)),\"\",IF(AR94<0,'Risk Tables'!$C$46,AO94/AR94)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH94=\"\",ISBLANK(CH94)),\"\",IF(CH94>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH94<=Parameters!$E$4,CH94>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH94<=Parameters!$F$4, CH94>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH94<=Parameters!$G$4, CH94>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI94=\"\",CI94=\"--\",ISBLANK(CI94)),\"\",IF(CI94='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI94>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI94<=Parameters!$E$5,CI94>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI94<=Parameters!$F$5, CI94>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI94<=Parameters!$G$5, CI94>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG94=\"\",CG94=\"--\",ISBLANK(CG94)),\"\",IF(CG94>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG94<=Parameters!$E$6,CG94>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG94<=Parameters!$F$6, CG94>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG94<=Parameters!$G$6, CG94>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY94=\"\",BY94=\"--\",ISBLANK(BY94)),\"\",IF(BY94>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY94<=Parameters!$E$8,BY94>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY94<=Parameters!$F$8, BY94>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY94<=Parameters!$G$8, BY94>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ94=\"\",BZ94=\"--\",ISBLANK(BZ94)),\"\",IF(BZ94>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ94<=Parameters!$E$9,BZ94>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ94<=Parameters!$F$9, BZ94>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ94<=Parameters!$G$9, BZ94>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA94=\"\",CA94=\"--\",ISBLANK(CA94)),\"\",IF(CA94<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA94>=Parameters!$E$10,CA94<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA94>=Parameters!$F$10, CA94<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA94>=Parameters!$G$10, CA94<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB94=\"\",CB94=\"--\",ISBLANK(CB94)),\"\",IF(CB94<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB94>=Parameters!$E$11,CB94<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB94>=Parameters!$F$11, CB94<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB94>=Parameters!$G$11, CB94<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO94=\"\",CO94=\"--\",ISBLANK(CO94)),\"\",IF(CO94<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO94>=Parameters!$E$13,CO94<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO94>=Parameters!$F$13, CO94<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO94>=Parameters!$G$13, CO94<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ94=\"\",CJ94=\"--\",ISBLANK(CJ94)),\"\",IF(CJ94='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ94<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ94>=Parameters!$E$14,CJ94<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ94>=Parameters!$F$14, CJ94<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ94>=Parameters!$G$14, CJ94<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK94=\"\",CK94=\"--\",ISBLANK(CK94)),\"\",IF(AND(CK94<Parameters!$E$15, CK94>=0), 'Risk Tables'!$C$44, IF(AND(CK94>=Parameters!$E$15,CK94<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK94>=Parameters!$F$15, CK94<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK94>=Parameters!$G$15, CK94<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM94=\"\",CM94=\"--\",ISBLANK(CM94)),\"\",IF(CM94>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM94<=Parameters!$E$16,CM94>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM94<=Parameters!$F$16, CM94>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM94<=Parameters!$G$16, CM94>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN94=\"\",CN94=\"--\",ISBLANK(CN94)),\"\",IF(CN94>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN94<=Parameters!$E$17,CN94>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN94<=Parameters!$F$17, CN94>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN94<=Parameters!$G$17, CN94>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL94=\"\",CL94=\"--\",ISBLANK(CL94)),\"\",IF(CL94>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL94<=Parameters!$E$18,CL94>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL94<=Parameters!$F$18, CL94>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL94<=Parameters!$G$18, CL94>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP94=\"\",CP94=\"--\",ISBLANK(CP94)),\"\",IF(CP94<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP94>=Parameters!$E$21,CP94<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP94>=Parameters!$F$21, CP94<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP94>=Parameters!$G$21, CP94<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ94=\"\",CQ94=\"--\",ISBLANK(CQ94)),\"\",IF(CQ94<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ94>=Parameters!$E$22,CQ94<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ94>=Parameters!$F$22, CQ94<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ94>=Parameters!$G$22, CQ94<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR94='Risk Tables'!$C$44,1,IF(CR94='Risk Tables'!$C$43,2,IF(CR94='Risk Tables'!$C$42, 3, IF(CR94='Risk Tables'!$C$41, 4, IF(CR94='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS94='Risk Tables'!$C$44,1,IF(CS94='Risk Tables'!$C$43,2,IF(CS94='Risk Tables'!$C$42, 3, IF(CS94='Risk Tables'!$C$41, 4, IF(CS94='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT94='Risk Tables'!$C$44,1,IF(CT94='Risk Tables'!$C$43,2,IF(CT94='Risk Tables'!$C$42, 3, IF(CT94='Risk Tables'!$C$41, 4, IF(CT94='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV94='Risk Tables'!$C$44,1,IF(CV94='Risk Tables'!$C$43,2,IF(CV94='Risk Tables'!$C$42, 3, IF(CV94='Risk Tables'!$C$41, 4, IF(CV94='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW94='Risk Tables'!$C$44,1,IF(CW94='Risk Tables'!$C$43,2,IF(CW94='Risk Tables'!$C$42, 3, IF(CW94='Risk Tables'!$C$41, 4, IF(CW94='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX94='Risk Tables'!$C$44,1,IF(CX94='Risk Tables'!$C$43,2,IF(CX94='Risk Tables'!$C$42, 3, IF(CX94='Risk Tables'!$C$41, 4, IF(CX94='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY94='Risk Tables'!$C$44,1,IF(CY94='Risk Tables'!$C$43,2,IF(CY94='Risk Tables'!$C$42, 3, IF(CY94='Risk Tables'!$C$41, 4, IF(CY94='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA94='Risk Tables'!$C$44,1,IF(DA94='Risk Tables'!$C$43,2,IF(DA94='Risk Tables'!$C$42, 3, IF(DA94='Risk Tables'!$C$41, 4, IF(DA94='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB94='Risk Tables'!$C$44,1,IF(DB94='Risk Tables'!$C$43,2,IF(DB94='Risk Tables'!$C$42, 3, IF(DB94='Risk Tables'!$C$41, 4, IF(DB94='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC94='Risk Tables'!$C$44,1,IF(DC94='Risk Tables'!$C$43,2,IF(DC94='Risk Tables'!$C$42, 3, IF(DC94='Risk Tables'!$C$41, 4, IF(DC94='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD94='Risk Tables'!$C$44,1,IF(DD94='Risk Tables'!$C$43,2,IF(DD94='Risk Tables'!$C$42, 3, IF(DD94='Risk Tables'!$C$41, 4, IF(DD94='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE94='Risk Tables'!$C$44,1,IF(DE94='Risk Tables'!$C$43,2,IF(DE94='Risk Tables'!$C$42, 3, IF(DE94='Risk Tables'!$C$41, 4, IF(DE94='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF94='Risk Tables'!$C$44,1,IF(DF94='Risk Tables'!$C$43,2,IF(DF94='Risk Tables'!$C$42, 3, IF(DF94='Risk Tables'!$C$41, 4, IF(DF94='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI94:DW94))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI94:DW94, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD94),\"\",((AD94*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P94,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V94),\"\",((V94*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P94,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO94),\"\",((AO94*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P94,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM94),\"\",((AM94*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P94,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI94),\"\",((AI94*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P94,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF94),\"\",((AF94*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P94,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR94),\"\",((AR94*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P94,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL94),\"\",((BL94*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P94,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM94),\"\",((BM94*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P94,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU94),\"\",((AU94*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P94,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW94),\"\",((AW94*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P94,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK94),\"\",(((BK94)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P94,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A95=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I95,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M95,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A95=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H95,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A95=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H95,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A95=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H95,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A95=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H95,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG95),ISBLANK(AR95)),\"\",IF(AR95<0,'Risk Tables'!$C$46,BG95/AR95)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO95),ISBLANK(AR95)),\"\",IF(AR95<0,'Risk Tables'!$C$46,AO95/AR95)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH95=\"\",ISBLANK(CH95)),\"\",IF(CH95>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH95<=Parameters!$E$4,CH95>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH95<=Parameters!$F$4, CH95>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH95<=Parameters!$G$4, CH95>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI95=\"\",CI95=\"--\",ISBLANK(CI95)),\"\",IF(CI95='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI95>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI95<=Parameters!$E$5,CI95>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI95<=Parameters!$F$5, CI95>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI95<=Parameters!$G$5, CI95>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG95=\"\",CG95=\"--\",ISBLANK(CG95)),\"\",IF(CG95>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG95<=Parameters!$E$6,CG95>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG95<=Parameters!$F$6, CG95>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG95<=Parameters!$G$6, CG95>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY95=\"\",BY95=\"--\",ISBLANK(BY95)),\"\",IF(BY95>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY95<=Parameters!$E$8,BY95>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY95<=Parameters!$F$8, BY95>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY95<=Parameters!$G$8, BY95>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ95=\"\",BZ95=\"--\",ISBLANK(BZ95)),\"\",IF(BZ95>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ95<=Parameters!$E$9,BZ95>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ95<=Parameters!$F$9, BZ95>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ95<=Parameters!$G$9, BZ95>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA95=\"\",CA95=\"--\",ISBLANK(CA95)),\"\",IF(CA95<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA95>=Parameters!$E$10,CA95<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA95>=Parameters!$F$10, CA95<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA95>=Parameters!$G$10, CA95<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB95=\"\",CB95=\"--\",ISBLANK(CB95)),\"\",IF(CB95<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB95>=Parameters!$E$11,CB95<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB95>=Parameters!$F$11, CB95<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB95>=Parameters!$G$11, CB95<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO95=\"\",CO95=\"--\",ISBLANK(CO95)),\"\",IF(CO95<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO95>=Parameters!$E$13,CO95<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO95>=Parameters!$F$13, CO95<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO95>=Parameters!$G$13, CO95<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ95=\"\",CJ95=\"--\",ISBLANK(CJ95)),\"\",IF(CJ95='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ95<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ95>=Parameters!$E$14,CJ95<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ95>=Parameters!$F$14, CJ95<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ95>=Parameters!$G$14, CJ95<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK95=\"\",CK95=\"--\",ISBLANK(CK95)),\"\",IF(AND(CK95<Parameters!$E$15, CK95>=0), 'Risk Tables'!$C$44, IF(AND(CK95>=Parameters!$E$15,CK95<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK95>=Parameters!$F$15, CK95<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK95>=Parameters!$G$15, CK95<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM95=\"\",CM95=\"--\",ISBLANK(CM95)),\"\",IF(CM95>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM95<=Parameters!$E$16,CM95>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM95<=Parameters!$F$16, CM95>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM95<=Parameters!$G$16, CM95>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN95=\"\",CN95=\"--\",ISBLANK(CN95)),\"\",IF(CN95>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN95<=Parameters!$E$17,CN95>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN95<=Parameters!$F$17, CN95>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN95<=Parameters!$G$17, CN95>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL95=\"\",CL95=\"--\",ISBLANK(CL95)),\"\",IF(CL95>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL95<=Parameters!$E$18,CL95>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL95<=Parameters!$F$18, CL95>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL95<=Parameters!$G$18, CL95>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP95=\"\",CP95=\"--\",ISBLANK(CP95)),\"\",IF(CP95<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP95>=Parameters!$E$21,CP95<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP95>=Parameters!$F$21, CP95<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP95>=Parameters!$G$21, CP95<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ95=\"\",CQ95=\"--\",ISBLANK(CQ95)),\"\",IF(CQ95<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ95>=Parameters!$E$22,CQ95<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ95>=Parameters!$F$22, CQ95<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ95>=Parameters!$G$22, CQ95<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR95='Risk Tables'!$C$44,1,IF(CR95='Risk Tables'!$C$43,2,IF(CR95='Risk Tables'!$C$42, 3, IF(CR95='Risk Tables'!$C$41, 4, IF(CR95='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS95='Risk Tables'!$C$44,1,IF(CS95='Risk Tables'!$C$43,2,IF(CS95='Risk Tables'!$C$42, 3, IF(CS95='Risk Tables'!$C$41, 4, IF(CS95='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT95='Risk Tables'!$C$44,1,IF(CT95='Risk Tables'!$C$43,2,IF(CT95='Risk Tables'!$C$42, 3, IF(CT95='Risk Tables'!$C$41, 4, IF(CT95='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV95='Risk Tables'!$C$44,1,IF(CV95='Risk Tables'!$C$43,2,IF(CV95='Risk Tables'!$C$42, 3, IF(CV95='Risk Tables'!$C$41, 4, IF(CV95='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW95='Risk Tables'!$C$44,1,IF(CW95='Risk Tables'!$C$43,2,IF(CW95='Risk Tables'!$C$42, 3, IF(CW95='Risk Tables'!$C$41, 4, IF(CW95='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX95='Risk Tables'!$C$44,1,IF(CX95='Risk Tables'!$C$43,2,IF(CX95='Risk Tables'!$C$42, 3, IF(CX95='Risk Tables'!$C$41, 4, IF(CX95='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY95='Risk Tables'!$C$44,1,IF(CY95='Risk Tables'!$C$43,2,IF(CY95='Risk Tables'!$C$42, 3, IF(CY95='Risk Tables'!$C$41, 4, IF(CY95='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA95='Risk Tables'!$C$44,1,IF(DA95='Risk Tables'!$C$43,2,IF(DA95='Risk Tables'!$C$42, 3, IF(DA95='Risk Tables'!$C$41, 4, IF(DA95='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB95='Risk Tables'!$C$44,1,IF(DB95='Risk Tables'!$C$43,2,IF(DB95='Risk Tables'!$C$42, 3, IF(DB95='Risk Tables'!$C$41, 4, IF(DB95='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC95='Risk Tables'!$C$44,1,IF(DC95='Risk Tables'!$C$43,2,IF(DC95='Risk Tables'!$C$42, 3, IF(DC95='Risk Tables'!$C$41, 4, IF(DC95='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD95='Risk Tables'!$C$44,1,IF(DD95='Risk Tables'!$C$43,2,IF(DD95='Risk Tables'!$C$42, 3, IF(DD95='Risk Tables'!$C$41, 4, IF(DD95='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE95='Risk Tables'!$C$44,1,IF(DE95='Risk Tables'!$C$43,2,IF(DE95='Risk Tables'!$C$42, 3, IF(DE95='Risk Tables'!$C$41, 4, IF(DE95='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF95='Risk Tables'!$C$44,1,IF(DF95='Risk Tables'!$C$43,2,IF(DF95='Risk Tables'!$C$42, 3, IF(DF95='Risk Tables'!$C$41, 4, IF(DF95='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI95:DW95))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI95:DW95, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD95),\"\",((AD95*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P95,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V95),\"\",((V95*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P95,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO95),\"\",((AO95*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P95,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM95),\"\",((AM95*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P95,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI95),\"\",((AI95*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P95,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF95),\"\",((AF95*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P95,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR95),\"\",((AR95*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P95,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL95),\"\",((BL95*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P95,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM95),\"\",((BM95*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P95,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU95),\"\",((AU95*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P95,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW95),\"\",((AW95*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P95,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK95),\"\",(((BK95)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P95,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A96=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I96,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M96,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A96=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H96,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A96=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H96,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A96=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H96,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A96=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H96,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG96),ISBLANK(AR96)),\"\",IF(AR96<0,'Risk Tables'!$C$46,BG96/AR96)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO96),ISBLANK(AR96)),\"\",IF(AR96<0,'Risk Tables'!$C$46,AO96/AR96)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH96=\"\",ISBLANK(CH96)),\"\",IF(CH96>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH96<=Parameters!$E$4,CH96>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH96<=Parameters!$F$4, CH96>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH96<=Parameters!$G$4, CH96>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI96=\"\",CI96=\"--\",ISBLANK(CI96)),\"\",IF(CI96='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI96>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI96<=Parameters!$E$5,CI96>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI96<=Parameters!$F$5, CI96>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI96<=Parameters!$G$5, CI96>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG96=\"\",CG96=\"--\",ISBLANK(CG96)),\"\",IF(CG96>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG96<=Parameters!$E$6,CG96>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG96<=Parameters!$F$6, CG96>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG96<=Parameters!$G$6, CG96>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY96=\"\",BY96=\"--\",ISBLANK(BY96)),\"\",IF(BY96>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY96<=Parameters!$E$8,BY96>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY96<=Parameters!$F$8, BY96>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY96<=Parameters!$G$8, BY96>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ96=\"\",BZ96=\"--\",ISBLANK(BZ96)),\"\",IF(BZ96>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ96<=Parameters!$E$9,BZ96>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ96<=Parameters!$F$9, BZ96>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ96<=Parameters!$G$9, BZ96>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA96=\"\",CA96=\"--\",ISBLANK(CA96)),\"\",IF(CA96<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA96>=Parameters!$E$10,CA96<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA96>=Parameters!$F$10, CA96<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA96>=Parameters!$G$10, CA96<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB96=\"\",CB96=\"--\",ISBLANK(CB96)),\"\",IF(CB96<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB96>=Parameters!$E$11,CB96<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB96>=Parameters!$F$11, CB96<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB96>=Parameters!$G$11, CB96<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO96=\"\",CO96=\"--\",ISBLANK(CO96)),\"\",IF(CO96<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO96>=Parameters!$E$13,CO96<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO96>=Parameters!$F$13, CO96<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO96>=Parameters!$G$13, CO96<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ96=\"\",CJ96=\"--\",ISBLANK(CJ96)),\"\",IF(CJ96='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ96<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ96>=Parameters!$E$14,CJ96<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ96>=Parameters!$F$14, CJ96<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ96>=Parameters!$G$14, CJ96<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK96=\"\",CK96=\"--\",ISBLANK(CK96)),\"\",IF(AND(CK96<Parameters!$E$15, CK96>=0), 'Risk Tables'!$C$44, IF(AND(CK96>=Parameters!$E$15,CK96<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK96>=Parameters!$F$15, CK96<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK96>=Parameters!$G$15, CK96<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM96=\"\",CM96=\"--\",ISBLANK(CM96)),\"\",IF(CM96>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM96<=Parameters!$E$16,CM96>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM96<=Parameters!$F$16, CM96>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM96<=Parameters!$G$16, CM96>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN96=\"\",CN96=\"--\",ISBLANK(CN96)),\"\",IF(CN96>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN96<=Parameters!$E$17,CN96>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN96<=Parameters!$F$17, CN96>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN96<=Parameters!$G$17, CN96>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL96=\"\",CL96=\"--\",ISBLANK(CL96)),\"\",IF(CL96>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL96<=Parameters!$E$18,CL96>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL96<=Parameters!$F$18, CL96>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL96<=Parameters!$G$18, CL96>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP96=\"\",CP96=\"--\",ISBLANK(CP96)),\"\",IF(CP96<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP96>=Parameters!$E$21,CP96<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP96>=Parameters!$F$21, CP96<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP96>=Parameters!$G$21, CP96<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ96=\"\",CQ96=\"--\",ISBLANK(CQ96)),\"\",IF(CQ96<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ96>=Parameters!$E$22,CQ96<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ96>=Parameters!$F$22, CQ96<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ96>=Parameters!$G$22, CQ96<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR96='Risk Tables'!$C$44,1,IF(CR96='Risk Tables'!$C$43,2,IF(CR96='Risk Tables'!$C$42, 3, IF(CR96='Risk Tables'!$C$41, 4, IF(CR96='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS96='Risk Tables'!$C$44,1,IF(CS96='Risk Tables'!$C$43,2,IF(CS96='Risk Tables'!$C$42, 3, IF(CS96='Risk Tables'!$C$41, 4, IF(CS96='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT96='Risk Tables'!$C$44,1,IF(CT96='Risk Tables'!$C$43,2,IF(CT96='Risk Tables'!$C$42, 3, IF(CT96='Risk Tables'!$C$41, 4, IF(CT96='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV96='Risk Tables'!$C$44,1,IF(CV96='Risk Tables'!$C$43,2,IF(CV96='Risk Tables'!$C$42, 3, IF(CV96='Risk Tables'!$C$41, 4, IF(CV96='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW96='Risk Tables'!$C$44,1,IF(CW96='Risk Tables'!$C$43,2,IF(CW96='Risk Tables'!$C$42, 3, IF(CW96='Risk Tables'!$C$41, 4, IF(CW96='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX96='Risk Tables'!$C$44,1,IF(CX96='Risk Tables'!$C$43,2,IF(CX96='Risk Tables'!$C$42, 3, IF(CX96='Risk Tables'!$C$41, 4, IF(CX96='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY96='Risk Tables'!$C$44,1,IF(CY96='Risk Tables'!$C$43,2,IF(CY96='Risk Tables'!$C$42, 3, IF(CY96='Risk Tables'!$C$41, 4, IF(CY96='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA96='Risk Tables'!$C$44,1,IF(DA96='Risk Tables'!$C$43,2,IF(DA96='Risk Tables'!$C$42, 3, IF(DA96='Risk Tables'!$C$41, 4, IF(DA96='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB96='Risk Tables'!$C$44,1,IF(DB96='Risk Tables'!$C$43,2,IF(DB96='Risk Tables'!$C$42, 3, IF(DB96='Risk Tables'!$C$41, 4, IF(DB96='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC96='Risk Tables'!$C$44,1,IF(DC96='Risk Tables'!$C$43,2,IF(DC96='Risk Tables'!$C$42, 3, IF(DC96='Risk Tables'!$C$41, 4, IF(DC96='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD96='Risk Tables'!$C$44,1,IF(DD96='Risk Tables'!$C$43,2,IF(DD96='Risk Tables'!$C$42, 3, IF(DD96='Risk Tables'!$C$41, 4, IF(DD96='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE96='Risk Tables'!$C$44,1,IF(DE96='Risk Tables'!$C$43,2,IF(DE96='Risk Tables'!$C$42, 3, IF(DE96='Risk Tables'!$C$41, 4, IF(DE96='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF96='Risk Tables'!$C$44,1,IF(DF96='Risk Tables'!$C$43,2,IF(DF96='Risk Tables'!$C$42, 3, IF(DF96='Risk Tables'!$C$41, 4, IF(DF96='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI96:DW96))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI96:DW96, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD96),\"\",((AD96*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P96,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V96),\"\",((V96*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P96,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO96),\"\",((AO96*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P96,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM96),\"\",((AM96*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P96,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI96),\"\",((AI96*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P96,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF96),\"\",((AF96*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P96,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR96),\"\",((AR96*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P96,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL96),\"\",((BL96*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P96,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM96),\"\",((BM96*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P96,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU96),\"\",((AU96*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P96,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW96),\"\",((AW96*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P96,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK96),\"\",(((BK96)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P96,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A97=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I97,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M97,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A97=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H97,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A97=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H97,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A97=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H97,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A97=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H97,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG97),ISBLANK(AR97)),\"\",IF(AR97<0,'Risk Tables'!$C$46,BG97/AR97)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO97),ISBLANK(AR97)),\"\",IF(AR97<0,'Risk Tables'!$C$46,AO97/AR97)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH97=\"\",ISBLANK(CH97)),\"\",IF(CH97>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH97<=Parameters!$E$4,CH97>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH97<=Parameters!$F$4, CH97>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH97<=Parameters!$G$4, CH97>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI97=\"\",CI97=\"--\",ISBLANK(CI97)),\"\",IF(CI97='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI97>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI97<=Parameters!$E$5,CI97>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI97<=Parameters!$F$5, CI97>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI97<=Parameters!$G$5, CI97>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG97=\"\",CG97=\"--\",ISBLANK(CG97)),\"\",IF(CG97>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG97<=Parameters!$E$6,CG97>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG97<=Parameters!$F$6, CG97>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG97<=Parameters!$G$6, CG97>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY97=\"\",BY97=\"--\",ISBLANK(BY97)),\"\",IF(BY97>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY97<=Parameters!$E$8,BY97>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY97<=Parameters!$F$8, BY97>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY97<=Parameters!$G$8, BY97>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ97=\"\",BZ97=\"--\",ISBLANK(BZ97)),\"\",IF(BZ97>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ97<=Parameters!$E$9,BZ97>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ97<=Parameters!$F$9, BZ97>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ97<=Parameters!$G$9, BZ97>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA97=\"\",CA97=\"--\",ISBLANK(CA97)),\"\",IF(CA97<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA97>=Parameters!$E$10,CA97<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA97>=Parameters!$F$10, CA97<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA97>=Parameters!$G$10, CA97<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB97=\"\",CB97=\"--\",ISBLANK(CB97)),\"\",IF(CB97<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB97>=Parameters!$E$11,CB97<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB97>=Parameters!$F$11, CB97<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB97>=Parameters!$G$11, CB97<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO97=\"\",CO97=\"--\",ISBLANK(CO97)),\"\",IF(CO97<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO97>=Parameters!$E$13,CO97<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO97>=Parameters!$F$13, CO97<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO97>=Parameters!$G$13, CO97<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ97=\"\",CJ97=\"--\",ISBLANK(CJ97)),\"\",IF(CJ97='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ97<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ97>=Parameters!$E$14,CJ97<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ97>=Parameters!$F$14, CJ97<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ97>=Parameters!$G$14, CJ97<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK97=\"\",CK97=\"--\",ISBLANK(CK97)),\"\",IF(AND(CK97<Parameters!$E$15, CK97>=0), 'Risk Tables'!$C$44, IF(AND(CK97>=Parameters!$E$15,CK97<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK97>=Parameters!$F$15, CK97<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK97>=Parameters!$G$15, CK97<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM97=\"\",CM97=\"--\",ISBLANK(CM97)),\"\",IF(CM97>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM97<=Parameters!$E$16,CM97>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM97<=Parameters!$F$16, CM97>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM97<=Parameters!$G$16, CM97>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN97=\"\",CN97=\"--\",ISBLANK(CN97)),\"\",IF(CN97>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN97<=Parameters!$E$17,CN97>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN97<=Parameters!$F$17, CN97>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN97<=Parameters!$G$17, CN97>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL97=\"\",CL97=\"--\",ISBLANK(CL97)),\"\",IF(CL97>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL97<=Parameters!$E$18,CL97>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL97<=Parameters!$F$18, CL97>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL97<=Parameters!$G$18, CL97>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP97=\"\",CP97=\"--\",ISBLANK(CP97)),\"\",IF(CP97<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP97>=Parameters!$E$21,CP97<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP97>=Parameters!$F$21, CP97<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP97>=Parameters!$G$21, CP97<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ97=\"\",CQ97=\"--\",ISBLANK(CQ97)),\"\",IF(CQ97<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ97>=Parameters!$E$22,CQ97<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ97>=Parameters!$F$22, CQ97<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ97>=Parameters!$G$22, CQ97<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR97='Risk Tables'!$C$44,1,IF(CR97='Risk Tables'!$C$43,2,IF(CR97='Risk Tables'!$C$42, 3, IF(CR97='Risk Tables'!$C$41, 4, IF(CR97='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS97='Risk Tables'!$C$44,1,IF(CS97='Risk Tables'!$C$43,2,IF(CS97='Risk Tables'!$C$42, 3, IF(CS97='Risk Tables'!$C$41, 4, IF(CS97='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT97='Risk Tables'!$C$44,1,IF(CT97='Risk Tables'!$C$43,2,IF(CT97='Risk Tables'!$C$42, 3, IF(CT97='Risk Tables'!$C$41, 4, IF(CT97='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV97='Risk Tables'!$C$44,1,IF(CV97='Risk Tables'!$C$43,2,IF(CV97='Risk Tables'!$C$42, 3, IF(CV97='Risk Tables'!$C$41, 4, IF(CV97='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW97='Risk Tables'!$C$44,1,IF(CW97='Risk Tables'!$C$43,2,IF(CW97='Risk Tables'!$C$42, 3, IF(CW97='Risk Tables'!$C$41, 4, IF(CW97='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX97='Risk Tables'!$C$44,1,IF(CX97='Risk Tables'!$C$43,2,IF(CX97='Risk Tables'!$C$42, 3, IF(CX97='Risk Tables'!$C$41, 4, IF(CX97='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY97='Risk Tables'!$C$44,1,IF(CY97='Risk Tables'!$C$43,2,IF(CY97='Risk Tables'!$C$42, 3, IF(CY97='Risk Tables'!$C$41, 4, IF(CY97='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA97='Risk Tables'!$C$44,1,IF(DA97='Risk Tables'!$C$43,2,IF(DA97='Risk Tables'!$C$42, 3, IF(DA97='Risk Tables'!$C$41, 4, IF(DA97='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB97='Risk Tables'!$C$44,1,IF(DB97='Risk Tables'!$C$43,2,IF(DB97='Risk Tables'!$C$42, 3, IF(DB97='Risk Tables'!$C$41, 4, IF(DB97='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC97='Risk Tables'!$C$44,1,IF(DC97='Risk Tables'!$C$43,2,IF(DC97='Risk Tables'!$C$42, 3, IF(DC97='Risk Tables'!$C$41, 4, IF(DC97='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD97='Risk Tables'!$C$44,1,IF(DD97='Risk Tables'!$C$43,2,IF(DD97='Risk Tables'!$C$42, 3, IF(DD97='Risk Tables'!$C$41, 4, IF(DD97='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE97='Risk Tables'!$C$44,1,IF(DE97='Risk Tables'!$C$43,2,IF(DE97='Risk Tables'!$C$42, 3, IF(DE97='Risk Tables'!$C$41, 4, IF(DE97='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF97='Risk Tables'!$C$44,1,IF(DF97='Risk Tables'!$C$43,2,IF(DF97='Risk Tables'!$C$42, 3, IF(DF97='Risk Tables'!$C$41, 4, IF(DF97='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI97:DW97))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI97:DW97, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD97),\"\",((AD97*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P97,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V97),\"\",((V97*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P97,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO97),\"\",((AO97*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P97,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM97),\"\",((AM97*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P97,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI97),\"\",((AI97*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P97,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF97),\"\",((AF97*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P97,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR97),\"\",((AR97*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P97,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL97),\"\",((BL97*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P97,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM97),\"\",((BM97*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P97,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU97),\"\",((AU97*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P97,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW97),\"\",((AW97*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P97,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK97),\"\",(((BK97)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P97,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A98=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I98,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M98,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A98=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H98,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A98=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H98,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A98=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H98,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A98=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H98,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG98),ISBLANK(AR98)),\"\",IF(AR98<0,'Risk Tables'!$C$46,BG98/AR98)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO98),ISBLANK(AR98)),\"\",IF(AR98<0,'Risk Tables'!$C$46,AO98/AR98)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH98=\"\",ISBLANK(CH98)),\"\",IF(CH98>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH98<=Parameters!$E$4,CH98>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH98<=Parameters!$F$4, CH98>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH98<=Parameters!$G$4, CH98>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI98=\"\",CI98=\"--\",ISBLANK(CI98)),\"\",IF(CI98='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI98>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI98<=Parameters!$E$5,CI98>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI98<=Parameters!$F$5, CI98>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI98<=Parameters!$G$5, CI98>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG98=\"\",CG98=\"--\",ISBLANK(CG98)),\"\",IF(CG98>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG98<=Parameters!$E$6,CG98>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG98<=Parameters!$F$6, CG98>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG98<=Parameters!$G$6, CG98>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY98=\"\",BY98=\"--\",ISBLANK(BY98)),\"\",IF(BY98>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY98<=Parameters!$E$8,BY98>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY98<=Parameters!$F$8, BY98>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY98<=Parameters!$G$8, BY98>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ98=\"\",BZ98=\"--\",ISBLANK(BZ98)),\"\",IF(BZ98>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ98<=Parameters!$E$9,BZ98>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ98<=Parameters!$F$9, BZ98>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ98<=Parameters!$G$9, BZ98>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA98=\"\",CA98=\"--\",ISBLANK(CA98)),\"\",IF(CA98<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA98>=Parameters!$E$10,CA98<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA98>=Parameters!$F$10, CA98<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA98>=Parameters!$G$10, CA98<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB98=\"\",CB98=\"--\",ISBLANK(CB98)),\"\",IF(CB98<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB98>=Parameters!$E$11,CB98<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB98>=Parameters!$F$11, CB98<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB98>=Parameters!$G$11, CB98<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO98=\"\",CO98=\"--\",ISBLANK(CO98)),\"\",IF(CO98<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO98>=Parameters!$E$13,CO98<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO98>=Parameters!$F$13, CO98<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO98>=Parameters!$G$13, CO98<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ98=\"\",CJ98=\"--\",ISBLANK(CJ98)),\"\",IF(CJ98='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ98<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ98>=Parameters!$E$14,CJ98<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ98>=Parameters!$F$14, CJ98<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ98>=Parameters!$G$14, CJ98<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK98=\"\",CK98=\"--\",ISBLANK(CK98)),\"\",IF(AND(CK98<Parameters!$E$15, CK98>=0), 'Risk Tables'!$C$44, IF(AND(CK98>=Parameters!$E$15,CK98<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK98>=Parameters!$F$15, CK98<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK98>=Parameters!$G$15, CK98<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM98=\"\",CM98=\"--\",ISBLANK(CM98)),\"\",IF(CM98>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM98<=Parameters!$E$16,CM98>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM98<=Parameters!$F$16, CM98>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM98<=Parameters!$G$16, CM98>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN98=\"\",CN98=\"--\",ISBLANK(CN98)),\"\",IF(CN98>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN98<=Parameters!$E$17,CN98>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN98<=Parameters!$F$17, CN98>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN98<=Parameters!$G$17, CN98>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL98=\"\",CL98=\"--\",ISBLANK(CL98)),\"\",IF(CL98>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL98<=Parameters!$E$18,CL98>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL98<=Parameters!$F$18, CL98>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL98<=Parameters!$G$18, CL98>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP98=\"\",CP98=\"--\",ISBLANK(CP98)),\"\",IF(CP98<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP98>=Parameters!$E$21,CP98<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP98>=Parameters!$F$21, CP98<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP98>=Parameters!$G$21, CP98<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ98=\"\",CQ98=\"--\",ISBLANK(CQ98)),\"\",IF(CQ98<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ98>=Parameters!$E$22,CQ98<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ98>=Parameters!$F$22, CQ98<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ98>=Parameters!$G$22, CQ98<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR98='Risk Tables'!$C$44,1,IF(CR98='Risk Tables'!$C$43,2,IF(CR98='Risk Tables'!$C$42, 3, IF(CR98='Risk Tables'!$C$41, 4, IF(CR98='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS98='Risk Tables'!$C$44,1,IF(CS98='Risk Tables'!$C$43,2,IF(CS98='Risk Tables'!$C$42, 3, IF(CS98='Risk Tables'!$C$41, 4, IF(CS98='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT98='Risk Tables'!$C$44,1,IF(CT98='Risk Tables'!$C$43,2,IF(CT98='Risk Tables'!$C$42, 3, IF(CT98='Risk Tables'!$C$41, 4, IF(CT98='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV98='Risk Tables'!$C$44,1,IF(CV98='Risk Tables'!$C$43,2,IF(CV98='Risk Tables'!$C$42, 3, IF(CV98='Risk Tables'!$C$41, 4, IF(CV98='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW98='Risk Tables'!$C$44,1,IF(CW98='Risk Tables'!$C$43,2,IF(CW98='Risk Tables'!$C$42, 3, IF(CW98='Risk Tables'!$C$41, 4, IF(CW98='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX98='Risk Tables'!$C$44,1,IF(CX98='Risk Tables'!$C$43,2,IF(CX98='Risk Tables'!$C$42, 3, IF(CX98='Risk Tables'!$C$41, 4, IF(CX98='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY98='Risk Tables'!$C$44,1,IF(CY98='Risk Tables'!$C$43,2,IF(CY98='Risk Tables'!$C$42, 3, IF(CY98='Risk Tables'!$C$41, 4, IF(CY98='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA98='Risk Tables'!$C$44,1,IF(DA98='Risk Tables'!$C$43,2,IF(DA98='Risk Tables'!$C$42, 3, IF(DA98='Risk Tables'!$C$41, 4, IF(DA98='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB98='Risk Tables'!$C$44,1,IF(DB98='Risk Tables'!$C$43,2,IF(DB98='Risk Tables'!$C$42, 3, IF(DB98='Risk Tables'!$C$41, 4, IF(DB98='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC98='Risk Tables'!$C$44,1,IF(DC98='Risk Tables'!$C$43,2,IF(DC98='Risk Tables'!$C$42, 3, IF(DC98='Risk Tables'!$C$41, 4, IF(DC98='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD98='Risk Tables'!$C$44,1,IF(DD98='Risk Tables'!$C$43,2,IF(DD98='Risk Tables'!$C$42, 3, IF(DD98='Risk Tables'!$C$41, 4, IF(DD98='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE98='Risk Tables'!$C$44,1,IF(DE98='Risk Tables'!$C$43,2,IF(DE98='Risk Tables'!$C$42, 3, IF(DE98='Risk Tables'!$C$41, 4, IF(DE98='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF98='Risk Tables'!$C$44,1,IF(DF98='Risk Tables'!$C$43,2,IF(DF98='Risk Tables'!$C$42, 3, IF(DF98='Risk Tables'!$C$41, 4, IF(DF98='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI98:DW98))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI98:DW98, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD98),\"\",((AD98*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P98,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V98),\"\",((V98*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P98,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO98),\"\",((AO98*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P98,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM98),\"\",((AM98*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P98,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI98),\"\",((AI98*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P98,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF98),\"\",((AF98*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P98,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR98),\"\",((AR98*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P98,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL98),\"\",((BL98*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P98,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM98),\"\",((BM98*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P98,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU98),\"\",((AU98*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P98,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW98),\"\",((AW98*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P98,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK98),\"\",(((BK98)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P98,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A99=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I99,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M99,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A99=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H99,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A99=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H99,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A99=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H99,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A99=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H99,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG99),ISBLANK(AR99)),\"\",IF(AR99<0,'Risk Tables'!$C$46,BG99/AR99)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO99),ISBLANK(AR99)),\"\",IF(AR99<0,'Risk Tables'!$C$46,AO99/AR99)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH99=\"\",ISBLANK(CH99)),\"\",IF(CH99>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH99<=Parameters!$E$4,CH99>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH99<=Parameters!$F$4, CH99>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH99<=Parameters!$G$4, CH99>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI99=\"\",CI99=\"--\",ISBLANK(CI99)),\"\",IF(CI99='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI99>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI99<=Parameters!$E$5,CI99>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI99<=Parameters!$F$5, CI99>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI99<=Parameters!$G$5, CI99>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG99=\"\",CG99=\"--\",ISBLANK(CG99)),\"\",IF(CG99>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG99<=Parameters!$E$6,CG99>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG99<=Parameters!$F$6, CG99>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG99<=Parameters!$G$6, CG99>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY99=\"\",BY99=\"--\",ISBLANK(BY99)),\"\",IF(BY99>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY99<=Parameters!$E$8,BY99>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY99<=Parameters!$F$8, BY99>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY99<=Parameters!$G$8, BY99>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ99=\"\",BZ99=\"--\",ISBLANK(BZ99)),\"\",IF(BZ99>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ99<=Parameters!$E$9,BZ99>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ99<=Parameters!$F$9, BZ99>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ99<=Parameters!$G$9, BZ99>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA99=\"\",CA99=\"--\",ISBLANK(CA99)),\"\",IF(CA99<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA99>=Parameters!$E$10,CA99<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA99>=Parameters!$F$10, CA99<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA99>=Parameters!$G$10, CA99<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB99=\"\",CB99=\"--\",ISBLANK(CB99)),\"\",IF(CB99<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB99>=Parameters!$E$11,CB99<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB99>=Parameters!$F$11, CB99<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB99>=Parameters!$G$11, CB99<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO99=\"\",CO99=\"--\",ISBLANK(CO99)),\"\",IF(CO99<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO99>=Parameters!$E$13,CO99<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO99>=Parameters!$F$13, CO99<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO99>=Parameters!$G$13, CO99<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ99=\"\",CJ99=\"--\",ISBLANK(CJ99)),\"\",IF(CJ99='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ99<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ99>=Parameters!$E$14,CJ99<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ99>=Parameters!$F$14, CJ99<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ99>=Parameters!$G$14, CJ99<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK99=\"\",CK99=\"--\",ISBLANK(CK99)),\"\",IF(AND(CK99<Parameters!$E$15, CK99>=0), 'Risk Tables'!$C$44, IF(AND(CK99>=Parameters!$E$15,CK99<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK99>=Parameters!$F$15, CK99<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK99>=Parameters!$G$15, CK99<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM99=\"\",CM99=\"--\",ISBLANK(CM99)),\"\",IF(CM99>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM99<=Parameters!$E$16,CM99>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM99<=Parameters!$F$16, CM99>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM99<=Parameters!$G$16, CM99>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN99=\"\",CN99=\"--\",ISBLANK(CN99)),\"\",IF(CN99>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN99<=Parameters!$E$17,CN99>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN99<=Parameters!$F$17, CN99>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN99<=Parameters!$G$17, CN99>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL99=\"\",CL99=\"--\",ISBLANK(CL99)),\"\",IF(CL99>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL99<=Parameters!$E$18,CL99>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL99<=Parameters!$F$18, CL99>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL99<=Parameters!$G$18, CL99>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP99=\"\",CP99=\"--\",ISBLANK(CP99)),\"\",IF(CP99<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP99>=Parameters!$E$21,CP99<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP99>=Parameters!$F$21, CP99<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP99>=Parameters!$G$21, CP99<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ99=\"\",CQ99=\"--\",ISBLANK(CQ99)),\"\",IF(CQ99<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ99>=Parameters!$E$22,CQ99<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ99>=Parameters!$F$22, CQ99<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ99>=Parameters!$G$22, CQ99<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR99='Risk Tables'!$C$44,1,IF(CR99='Risk Tables'!$C$43,2,IF(CR99='Risk Tables'!$C$42, 3, IF(CR99='Risk Tables'!$C$41, 4, IF(CR99='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS99='Risk Tables'!$C$44,1,IF(CS99='Risk Tables'!$C$43,2,IF(CS99='Risk Tables'!$C$42, 3, IF(CS99='Risk Tables'!$C$41, 4, IF(CS99='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT99='Risk Tables'!$C$44,1,IF(CT99='Risk Tables'!$C$43,2,IF(CT99='Risk Tables'!$C$42, 3, IF(CT99='Risk Tables'!$C$41, 4, IF(CT99='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV99='Risk Tables'!$C$44,1,IF(CV99='Risk Tables'!$C$43,2,IF(CV99='Risk Tables'!$C$42, 3, IF(CV99='Risk Tables'!$C$41, 4, IF(CV99='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW99='Risk Tables'!$C$44,1,IF(CW99='Risk Tables'!$C$43,2,IF(CW99='Risk Tables'!$C$42, 3, IF(CW99='Risk Tables'!$C$41, 4, IF(CW99='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX99='Risk Tables'!$C$44,1,IF(CX99='Risk Tables'!$C$43,2,IF(CX99='Risk Tables'!$C$42, 3, IF(CX99='Risk Tables'!$C$41, 4, IF(CX99='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY99='Risk Tables'!$C$44,1,IF(CY99='Risk Tables'!$C$43,2,IF(CY99='Risk Tables'!$C$42, 3, IF(CY99='Risk Tables'!$C$41, 4, IF(CY99='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA99='Risk Tables'!$C$44,1,IF(DA99='Risk Tables'!$C$43,2,IF(DA99='Risk Tables'!$C$42, 3, IF(DA99='Risk Tables'!$C$41, 4, IF(DA99='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB99='Risk Tables'!$C$44,1,IF(DB99='Risk Tables'!$C$43,2,IF(DB99='Risk Tables'!$C$42, 3, IF(DB99='Risk Tables'!$C$41, 4, IF(DB99='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC99='Risk Tables'!$C$44,1,IF(DC99='Risk Tables'!$C$43,2,IF(DC99='Risk Tables'!$C$42, 3, IF(DC99='Risk Tables'!$C$41, 4, IF(DC99='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD99='Risk Tables'!$C$44,1,IF(DD99='Risk Tables'!$C$43,2,IF(DD99='Risk Tables'!$C$42, 3, IF(DD99='Risk Tables'!$C$41, 4, IF(DD99='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE99='Risk Tables'!$C$44,1,IF(DE99='Risk Tables'!$C$43,2,IF(DE99='Risk Tables'!$C$42, 3, IF(DE99='Risk Tables'!$C$41, 4, IF(DE99='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF99='Risk Tables'!$C$44,1,IF(DF99='Risk Tables'!$C$43,2,IF(DF99='Risk Tables'!$C$42, 3, IF(DF99='Risk Tables'!$C$41, 4, IF(DF99='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI99:DW99))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI99:DW99, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD99),\"\",((AD99*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P99,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V99),\"\",((V99*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P99,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO99),\"\",((AO99*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P99,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM99),\"\",((AM99*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P99,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI99),\"\",((AI99*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P99,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF99),\"\",((AF99*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P99,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR99),\"\",((AR99*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P99,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL99),\"\",((BL99*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P99,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM99),\"\",((BM99*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P99,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU99),\"\",((AU99*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P99,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW99),\"\",((AW99*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P99,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK99),\"\",(((BK99)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P99,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A100=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I100,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M100,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A100=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H100,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A100=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H100,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A100=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H100,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A100=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H100,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG100),ISBLANK(AR100)),\"\",IF(AR100<0,'Risk Tables'!$C$46,BG100/AR100)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO100),ISBLANK(AR100)),\"\",IF(AR100<0,'Risk Tables'!$C$46,AO100/AR100)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH100=\"\",ISBLANK(CH100)),\"\",IF(CH100>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH100<=Parameters!$E$4,CH100>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH100<=Parameters!$F$4, CH100>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH100<=Parameters!$G$4, CH100>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI100=\"\",CI100=\"--\",ISBLANK(CI100)),\"\",IF(CI100='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI100>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI100<=Parameters!$E$5,CI100>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI100<=Parameters!$F$5, CI100>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI100<=Parameters!$G$5, CI100>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG100=\"\",CG100=\"--\",ISBLANK(CG100)),\"\",IF(CG100>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG100<=Parameters!$E$6,CG100>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG100<=Parameters!$F$6, CG100>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG100<=Parameters!$G$6, CG100>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY100=\"\",BY100=\"--\",ISBLANK(BY100)),\"\",IF(BY100>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY100<=Parameters!$E$8,BY100>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY100<=Parameters!$F$8, BY100>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY100<=Parameters!$G$8, BY100>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ100=\"\",BZ100=\"--\",ISBLANK(BZ100)),\"\",IF(BZ100>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ100<=Parameters!$E$9,BZ100>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ100<=Parameters!$F$9, BZ100>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ100<=Parameters!$G$9, BZ100>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA100=\"\",CA100=\"--\",ISBLANK(CA100)),\"\",IF(CA100<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA100>=Parameters!$E$10,CA100<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA100>=Parameters!$F$10, CA100<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA100>=Parameters!$G$10, CA100<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB100=\"\",CB100=\"--\",ISBLANK(CB100)),\"\",IF(CB100<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB100>=Parameters!$E$11,CB100<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB100>=Parameters!$F$11, CB100<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB100>=Parameters!$G$11, CB100<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO100=\"\",CO100=\"--\",ISBLANK(CO100)),\"\",IF(CO100<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO100>=Parameters!$E$13,CO100<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO100>=Parameters!$F$13, CO100<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO100>=Parameters!$G$13, CO100<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ100=\"\",CJ100=\"--\",ISBLANK(CJ100)),\"\",IF(CJ100='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ100<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ100>=Parameters!$E$14,CJ100<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ100>=Parameters!$F$14, CJ100<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ100>=Parameters!$G$14, CJ100<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK100=\"\",CK100=\"--\",ISBLANK(CK100)),\"\",IF(AND(CK100<Parameters!$E$15, CK100>=0), 'Risk Tables'!$C$44, IF(AND(CK100>=Parameters!$E$15,CK100<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK100>=Parameters!$F$15, CK100<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK100>=Parameters!$G$15, CK100<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM100=\"\",CM100=\"--\",ISBLANK(CM100)),\"\",IF(CM100>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM100<=Parameters!$E$16,CM100>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM100<=Parameters!$F$16, CM100>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM100<=Parameters!$G$16, CM100>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN100=\"\",CN100=\"--\",ISBLANK(CN100)),\"\",IF(CN100>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN100<=Parameters!$E$17,CN100>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN100<=Parameters!$F$17, CN100>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN100<=Parameters!$G$17, CN100>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL100=\"\",CL100=\"--\",ISBLANK(CL100)),\"\",IF(CL100>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL100<=Parameters!$E$18,CL100>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL100<=Parameters!$F$18, CL100>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL100<=Parameters!$G$18, CL100>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP100=\"\",CP100=\"--\",ISBLANK(CP100)),\"\",IF(CP100<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP100>=Parameters!$E$21,CP100<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP100>=Parameters!$F$21, CP100<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP100>=Parameters!$G$21, CP100<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ100=\"\",CQ100=\"--\",ISBLANK(CQ100)),\"\",IF(CQ100<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ100>=Parameters!$E$22,CQ100<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ100>=Parameters!$F$22, CQ100<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ100>=Parameters!$G$22, CQ100<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR100='Risk Tables'!$C$44,1,IF(CR100='Risk Tables'!$C$43,2,IF(CR100='Risk Tables'!$C$42, 3, IF(CR100='Risk Tables'!$C$41, 4, IF(CR100='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS100='Risk Tables'!$C$44,1,IF(CS100='Risk Tables'!$C$43,2,IF(CS100='Risk Tables'!$C$42, 3, IF(CS100='Risk Tables'!$C$41, 4, IF(CS100='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT100='Risk Tables'!$C$44,1,IF(CT100='Risk Tables'!$C$43,2,IF(CT100='Risk Tables'!$C$42, 3, IF(CT100='Risk Tables'!$C$41, 4, IF(CT100='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV100='Risk Tables'!$C$44,1,IF(CV100='Risk Tables'!$C$43,2,IF(CV100='Risk Tables'!$C$42, 3, IF(CV100='Risk Tables'!$C$41, 4, IF(CV100='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW100='Risk Tables'!$C$44,1,IF(CW100='Risk Tables'!$C$43,2,IF(CW100='Risk Tables'!$C$42, 3, IF(CW100='Risk Tables'!$C$41, 4, IF(CW100='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX100='Risk Tables'!$C$44,1,IF(CX100='Risk Tables'!$C$43,2,IF(CX100='Risk Tables'!$C$42, 3, IF(CX100='Risk Tables'!$C$41, 4, IF(CX100='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY100='Risk Tables'!$C$44,1,IF(CY100='Risk Tables'!$C$43,2,IF(CY100='Risk Tables'!$C$42, 3, IF(CY100='Risk Tables'!$C$41, 4, IF(CY100='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA100='Risk Tables'!$C$44,1,IF(DA100='Risk Tables'!$C$43,2,IF(DA100='Risk Tables'!$C$42, 3, IF(DA100='Risk Tables'!$C$41, 4, IF(DA100='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB100='Risk Tables'!$C$44,1,IF(DB100='Risk Tables'!$C$43,2,IF(DB100='Risk Tables'!$C$42, 3, IF(DB100='Risk Tables'!$C$41, 4, IF(DB100='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC100='Risk Tables'!$C$44,1,IF(DC100='Risk Tables'!$C$43,2,IF(DC100='Risk Tables'!$C$42, 3, IF(DC100='Risk Tables'!$C$41, 4, IF(DC100='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD100='Risk Tables'!$C$44,1,IF(DD100='Risk Tables'!$C$43,2,IF(DD100='Risk Tables'!$C$42, 3, IF(DD100='Risk Tables'!$C$41, 4, IF(DD100='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE100='Risk Tables'!$C$44,1,IF(DE100='Risk Tables'!$C$43,2,IF(DE100='Risk Tables'!$C$42, 3, IF(DE100='Risk Tables'!$C$41, 4, IF(DE100='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF100='Risk Tables'!$C$44,1,IF(DF100='Risk Tables'!$C$43,2,IF(DF100='Risk Tables'!$C$42, 3, IF(DF100='Risk Tables'!$C$41, 4, IF(DF100='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI100:DW100))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI100:DW100, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD100),\"\",((AD100*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P100,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V100),\"\",((V100*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P100,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO100),\"\",((AO100*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P100,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM100),\"\",((AM100*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P100,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI100),\"\",((AI100*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P100,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF100),\"\",((AF100*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P100,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR100),\"\",((AR100*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P100,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL100),\"\",((BL100*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P100,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM100),\"\",((BM100*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P100,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU100),\"\",((AU100*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P100,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW100),\"\",((AW100*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P100,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK100),\"\",(((BK100)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P100,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A101=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I101,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M101,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A101=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H101,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A101=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H101,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A101=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H101,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A101=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H101,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AT101),AND(ISBLANK(AV101),ISBLANK(AY101))),\"\",AT101/-SUM(AV101,AY101)),\"\")","v":""},"",{"$f":"IFERROR(IF(OR(ISBLANK(BG101),ISBLANK(AR101)),\"\",IF(AR101<0,'Risk Tables'!$C$46,BG101/AR101)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO101),ISBLANK(AR101)),\"\",IF(AR101<0,'Risk Tables'!$C$46,AO101/AR101)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH101=\"\",ISBLANK(CH101)),\"\",IF(CH101>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH101<=Parameters!$E$4,CH101>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH101<=Parameters!$F$4, CH101>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH101<=Parameters!$G$4, CH101>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI101=\"\",CI101=\"--\",ISBLANK(CI101)),\"\",IF(CI101='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI101>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI101<=Parameters!$E$5,CI101>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI101<=Parameters!$F$5, CI101>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI101<=Parameters!$G$5, CI101>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG101=\"\",CG101=\"--\",ISBLANK(CG101)),\"\",IF(CG101>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG101<=Parameters!$E$6,CG101>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG101<=Parameters!$F$6, CG101>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG101<=Parameters!$G$6, CG101>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY101=\"\",BY101=\"--\",ISBLANK(BY101)),\"\",IF(BY101>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY101<=Parameters!$E$8,BY101>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY101<=Parameters!$F$8, BY101>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY101<=Parameters!$G$8, BY101>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ101=\"\",BZ101=\"--\",ISBLANK(BZ101)),\"\",IF(BZ101>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ101<=Parameters!$E$9,BZ101>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ101<=Parameters!$F$9, BZ101>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ101<=Parameters!$G$9, BZ101>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA101=\"\",CA101=\"--\",ISBLANK(CA101)),\"\",IF(CA101<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA101>=Parameters!$E$10,CA101<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA101>=Parameters!$F$10, CA101<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA101>=Parameters!$G$10, CA101<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB101=\"\",CB101=\"--\",ISBLANK(CB101)),\"\",IF(CB101<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB101>=Parameters!$E$11,CB101<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB101>=Parameters!$F$11, CB101<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB101>=Parameters!$G$11, CB101<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO101=\"\",CO101=\"--\",ISBLANK(CO101)),\"\",IF(CO101<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO101>=Parameters!$E$13,CO101<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO101>=Parameters!$F$13, CO101<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO101>=Parameters!$G$13, CO101<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ101=\"\",CJ101=\"--\",ISBLANK(CJ101)),\"\",IF(CJ101='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ101<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ101>=Parameters!$E$14,CJ101<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ101>=Parameters!$F$14, CJ101<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ101>=Parameters!$G$14, CJ101<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK101=\"\",CK101=\"--\",ISBLANK(CK101)),\"\",IF(AND(CK101<Parameters!$E$15, CK101>=0), 'Risk Tables'!$C$44, IF(AND(CK101>=Parameters!$E$15,CK101<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK101>=Parameters!$F$15, CK101<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK101>=Parameters!$G$15, CK101<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM101=\"\",CM101=\"--\",ISBLANK(CM101)),\"\",IF(CM101>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM101<=Parameters!$E$16,CM101>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM101<=Parameters!$F$16, CM101>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM101<=Parameters!$G$16, CM101>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN101=\"\",CN101=\"--\",ISBLANK(CN101)),\"\",IF(CN101>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN101<=Parameters!$E$17,CN101>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN101<=Parameters!$F$17, CN101>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN101<=Parameters!$G$17, CN101>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL101=\"\",CL101=\"--\",ISBLANK(CL101)),\"\",IF(CL101>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL101<=Parameters!$E$18,CL101>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL101<=Parameters!$F$18, CL101>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL101<=Parameters!$G$18, CL101>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP101=\"\",CP101=\"--\",ISBLANK(CP101)),\"\",IF(CP101<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP101>=Parameters!$E$21,CP101<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP101>=Parameters!$F$21, CP101<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP101>=Parameters!$G$21, CP101<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ101=\"\",CQ101=\"--\",ISBLANK(CQ101)),\"\",IF(CQ101<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ101>=Parameters!$E$22,CQ101<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ101>=Parameters!$F$22, CQ101<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ101>=Parameters!$G$22, CQ101<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR101='Risk Tables'!$C$44,1,IF(CR101='Risk Tables'!$C$43,2,IF(CR101='Risk Tables'!$C$42, 3, IF(CR101='Risk Tables'!$C$41, 4, IF(CR101='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS101='Risk Tables'!$C$44,1,IF(CS101='Risk Tables'!$C$43,2,IF(CS101='Risk Tables'!$C$42, 3, IF(CS101='Risk Tables'!$C$41, 4, IF(CS101='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT101='Risk Tables'!$C$44,1,IF(CT101='Risk Tables'!$C$43,2,IF(CT101='Risk Tables'!$C$42, 3, IF(CT101='Risk Tables'!$C$41, 4, IF(CT101='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV101='Risk Tables'!$C$44,1,IF(CV101='Risk Tables'!$C$43,2,IF(CV101='Risk Tables'!$C$42, 3, IF(CV101='Risk Tables'!$C$41, 4, IF(CV101='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW101='Risk Tables'!$C$44,1,IF(CW101='Risk Tables'!$C$43,2,IF(CW101='Risk Tables'!$C$42, 3, IF(CW101='Risk Tables'!$C$41, 4, IF(CW101='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX101='Risk Tables'!$C$44,1,IF(CX101='Risk Tables'!$C$43,2,IF(CX101='Risk Tables'!$C$42, 3, IF(CX101='Risk Tables'!$C$41, 4, IF(CX101='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY101='Risk Tables'!$C$44,1,IF(CY101='Risk Tables'!$C$43,2,IF(CY101='Risk Tables'!$C$42, 3, IF(CY101='Risk Tables'!$C$41, 4, IF(CY101='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA101='Risk Tables'!$C$44,1,IF(DA101='Risk Tables'!$C$43,2,IF(DA101='Risk Tables'!$C$42, 3, IF(DA101='Risk Tables'!$C$41, 4, IF(DA101='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB101='Risk Tables'!$C$44,1,IF(DB101='Risk Tables'!$C$43,2,IF(DB101='Risk Tables'!$C$42, 3, IF(DB101='Risk Tables'!$C$41, 4, IF(DB101='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC101='Risk Tables'!$C$44,1,IF(DC101='Risk Tables'!$C$43,2,IF(DC101='Risk Tables'!$C$42, 3, IF(DC101='Risk Tables'!$C$41, 4, IF(DC101='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD101='Risk Tables'!$C$44,1,IF(DD101='Risk Tables'!$C$43,2,IF(DD101='Risk Tables'!$C$42, 3, IF(DD101='Risk Tables'!$C$41, 4, IF(DD101='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE101='Risk Tables'!$C$44,1,IF(DE101='Risk Tables'!$C$43,2,IF(DE101='Risk Tables'!$C$42, 3, IF(DE101='Risk Tables'!$C$41, 4, IF(DE101='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF101='Risk Tables'!$C$44,1,IF(DF101='Risk Tables'!$C$43,2,IF(DF101='Risk Tables'!$C$42, 3, IF(DF101='Risk Tables'!$C$41, 4, IF(DF101='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI101:DW101))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI101:DW101, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD101),\"\",((AD101*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P101,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V101),\"\",((V101*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P101,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO101),\"\",((AO101*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P101,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM101),\"\",((AM101*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P101,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI101),\"\",((AI101*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P101,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF101),\"\",((AF101*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P101,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR101),\"\",((AR101*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P101,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL101),\"\",((BL101*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P101,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM101),\"\",((BM101*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P101,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU101),\"\",((AU101*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P101,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW101),\"\",((AW101*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P101,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK101),\"\",(((BK101)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P101,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A102=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I102,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M102,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A102=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H102,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A102=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H102,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A102=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H102,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A102=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H102,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG102),ISBLANK(AR102)),\"\",IF(AR102<0,'Risk Tables'!$C$46,BG102/AR102)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO102),ISBLANK(AR102)),\"\",IF(AR102<0,'Risk Tables'!$C$46,AO102/AR102)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH102=\"\",ISBLANK(CH102)),\"\",IF(CH102>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH102<=Parameters!$E$4,CH102>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH102<=Parameters!$F$4, CH102>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH102<=Parameters!$G$4, CH102>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI102=\"\",CI102=\"--\",ISBLANK(CI102)),\"\",IF(CI102='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI102>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI102<=Parameters!$E$5,CI102>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI102<=Parameters!$F$5, CI102>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI102<=Parameters!$G$5, CI102>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG102=\"\",CG102=\"--\",ISBLANK(CG102)),\"\",IF(CG102>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG102<=Parameters!$E$6,CG102>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG102<=Parameters!$F$6, CG102>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG102<=Parameters!$G$6, CG102>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY102=\"\",BY102=\"--\",ISBLANK(BY102)),\"\",IF(BY102>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY102<=Parameters!$E$8,BY102>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY102<=Parameters!$F$8, BY102>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY102<=Parameters!$G$8, BY102>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ102=\"\",BZ102=\"--\",ISBLANK(BZ102)),\"\",IF(BZ102>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ102<=Parameters!$E$9,BZ102>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ102<=Parameters!$F$9, BZ102>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ102<=Parameters!$G$9, BZ102>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA102=\"\",CA102=\"--\",ISBLANK(CA102)),\"\",IF(CA102<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA102>=Parameters!$E$10,CA102<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA102>=Parameters!$F$10, CA102<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA102>=Parameters!$G$10, CA102<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB102=\"\",CB102=\"--\",ISBLANK(CB102)),\"\",IF(CB102<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB102>=Parameters!$E$11,CB102<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB102>=Parameters!$F$11, CB102<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB102>=Parameters!$G$11, CB102<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO102=\"\",CO102=\"--\",ISBLANK(CO102)),\"\",IF(CO102<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO102>=Parameters!$E$13,CO102<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO102>=Parameters!$F$13, CO102<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO102>=Parameters!$G$13, CO102<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ102=\"\",CJ102=\"--\",ISBLANK(CJ102)),\"\",IF(CJ102='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ102<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ102>=Parameters!$E$14,CJ102<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ102>=Parameters!$F$14, CJ102<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ102>=Parameters!$G$14, CJ102<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK102=\"\",CK102=\"--\",ISBLANK(CK102)),\"\",IF(AND(CK102<Parameters!$E$15, CK102>=0), 'Risk Tables'!$C$44, IF(AND(CK102>=Parameters!$E$15,CK102<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK102>=Parameters!$F$15, CK102<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK102>=Parameters!$G$15, CK102<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM102=\"\",CM102=\"--\",ISBLANK(CM102)),\"\",IF(CM102>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM102<=Parameters!$E$16,CM102>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM102<=Parameters!$F$16, CM102>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM102<=Parameters!$G$16, CM102>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN102=\"\",CN102=\"--\",ISBLANK(CN102)),\"\",IF(CN102>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN102<=Parameters!$E$17,CN102>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN102<=Parameters!$F$17, CN102>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN102<=Parameters!$G$17, CN102>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL102=\"\",CL102=\"--\",ISBLANK(CL102)),\"\",IF(CL102>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL102<=Parameters!$E$18,CL102>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL102<=Parameters!$F$18, CL102>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL102<=Parameters!$G$18, CL102>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP102=\"\",CP102=\"--\",ISBLANK(CP102)),\"\",IF(CP102<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP102>=Parameters!$E$21,CP102<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP102>=Parameters!$F$21, CP102<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP102>=Parameters!$G$21, CP102<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ102=\"\",CQ102=\"--\",ISBLANK(CQ102)),\"\",IF(CQ102<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ102>=Parameters!$E$22,CQ102<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ102>=Parameters!$F$22, CQ102<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ102>=Parameters!$G$22, CQ102<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR102='Risk Tables'!$C$44,1,IF(CR102='Risk Tables'!$C$43,2,IF(CR102='Risk Tables'!$C$42, 3, IF(CR102='Risk Tables'!$C$41, 4, IF(CR102='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS102='Risk Tables'!$C$44,1,IF(CS102='Risk Tables'!$C$43,2,IF(CS102='Risk Tables'!$C$42, 3, IF(CS102='Risk Tables'!$C$41, 4, IF(CS102='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT102='Risk Tables'!$C$44,1,IF(CT102='Risk Tables'!$C$43,2,IF(CT102='Risk Tables'!$C$42, 3, IF(CT102='Risk Tables'!$C$41, 4, IF(CT102='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV102='Risk Tables'!$C$44,1,IF(CV102='Risk Tables'!$C$43,2,IF(CV102='Risk Tables'!$C$42, 3, IF(CV102='Risk Tables'!$C$41, 4, IF(CV102='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW102='Risk Tables'!$C$44,1,IF(CW102='Risk Tables'!$C$43,2,IF(CW102='Risk Tables'!$C$42, 3, IF(CW102='Risk Tables'!$C$41, 4, IF(CW102='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX102='Risk Tables'!$C$44,1,IF(CX102='Risk Tables'!$C$43,2,IF(CX102='Risk Tables'!$C$42, 3, IF(CX102='Risk Tables'!$C$41, 4, IF(CX102='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY102='Risk Tables'!$C$44,1,IF(CY102='Risk Tables'!$C$43,2,IF(CY102='Risk Tables'!$C$42, 3, IF(CY102='Risk Tables'!$C$41, 4, IF(CY102='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA102='Risk Tables'!$C$44,1,IF(DA102='Risk Tables'!$C$43,2,IF(DA102='Risk Tables'!$C$42, 3, IF(DA102='Risk Tables'!$C$41, 4, IF(DA102='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB102='Risk Tables'!$C$44,1,IF(DB102='Risk Tables'!$C$43,2,IF(DB102='Risk Tables'!$C$42, 3, IF(DB102='Risk Tables'!$C$41, 4, IF(DB102='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC102='Risk Tables'!$C$44,1,IF(DC102='Risk Tables'!$C$43,2,IF(DC102='Risk Tables'!$C$42, 3, IF(DC102='Risk Tables'!$C$41, 4, IF(DC102='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD102='Risk Tables'!$C$44,1,IF(DD102='Risk Tables'!$C$43,2,IF(DD102='Risk Tables'!$C$42, 3, IF(DD102='Risk Tables'!$C$41, 4, IF(DD102='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE102='Risk Tables'!$C$44,1,IF(DE102='Risk Tables'!$C$43,2,IF(DE102='Risk Tables'!$C$42, 3, IF(DE102='Risk Tables'!$C$41, 4, IF(DE102='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF102='Risk Tables'!$C$44,1,IF(DF102='Risk Tables'!$C$43,2,IF(DF102='Risk Tables'!$C$42, 3, IF(DF102='Risk Tables'!$C$41, 4, IF(DF102='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI102:DW102))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI102:DW102, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD102),\"\",((AD102*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P102,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V102),\"\",((V102*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P102,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO102),\"\",((AO102*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P102,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM102),\"\",((AM102*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P102,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI102),\"\",((AI102*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P102,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF102),\"\",((AF102*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P102,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR102),\"\",((AR102*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P102,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL102),\"\",((BL102*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P102,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM102),\"\",((BM102*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P102,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU102),\"\",((AU102*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P102,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW102),\"\",((AW102*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P102,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK102),\"\",(((BK102)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P102,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A103=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I103,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M103,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A103=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H103,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A103=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H103,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A103=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H103,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A103=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H103,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG103),ISBLANK(AR103)),\"\",IF(AR103<0,'Risk Tables'!$C$46,BG103/AR103)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO103),ISBLANK(AR103)),\"\",IF(AR103<0,'Risk Tables'!$C$46,AO103/AR103)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH103=\"\",ISBLANK(CH103)),\"\",IF(CH103>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH103<=Parameters!$E$4,CH103>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH103<=Parameters!$F$4, CH103>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH103<=Parameters!$G$4, CH103>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI103=\"\",CI103=\"--\",ISBLANK(CI103)),\"\",IF(CI103='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI103>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI103<=Parameters!$E$5,CI103>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI103<=Parameters!$F$5, CI103>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI103<=Parameters!$G$5, CI103>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG103=\"\",CG103=\"--\",ISBLANK(CG103)),\"\",IF(CG103>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG103<=Parameters!$E$6,CG103>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG103<=Parameters!$F$6, CG103>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG103<=Parameters!$G$6, CG103>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY103=\"\",BY103=\"--\",ISBLANK(BY103)),\"\",IF(BY103>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY103<=Parameters!$E$8,BY103>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY103<=Parameters!$F$8, BY103>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY103<=Parameters!$G$8, BY103>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ103=\"\",BZ103=\"--\",ISBLANK(BZ103)),\"\",IF(BZ103>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ103<=Parameters!$E$9,BZ103>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ103<=Parameters!$F$9, BZ103>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ103<=Parameters!$G$9, BZ103>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA103=\"\",CA103=\"--\",ISBLANK(CA103)),\"\",IF(CA103<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA103>=Parameters!$E$10,CA103<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA103>=Parameters!$F$10, CA103<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA103>=Parameters!$G$10, CA103<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB103=\"\",CB103=\"--\",ISBLANK(CB103)),\"\",IF(CB103<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB103>=Parameters!$E$11,CB103<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB103>=Parameters!$F$11, CB103<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB103>=Parameters!$G$11, CB103<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO103=\"\",CO103=\"--\",ISBLANK(CO103)),\"\",IF(CO103<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO103>=Parameters!$E$13,CO103<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO103>=Parameters!$F$13, CO103<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO103>=Parameters!$G$13, CO103<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ103=\"\",CJ103=\"--\",ISBLANK(CJ103)),\"\",IF(CJ103='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ103<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ103>=Parameters!$E$14,CJ103<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ103>=Parameters!$F$14, CJ103<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ103>=Parameters!$G$14, CJ103<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK103=\"\",CK103=\"--\",ISBLANK(CK103)),\"\",IF(AND(CK103<Parameters!$E$15, CK103>=0), 'Risk Tables'!$C$44, IF(AND(CK103>=Parameters!$E$15,CK103<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK103>=Parameters!$F$15, CK103<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK103>=Parameters!$G$15, CK103<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM103=\"\",CM103=\"--\",ISBLANK(CM103)),\"\",IF(CM103>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM103<=Parameters!$E$16,CM103>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM103<=Parameters!$F$16, CM103>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM103<=Parameters!$G$16, CM103>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN103=\"\",CN103=\"--\",ISBLANK(CN103)),\"\",IF(CN103>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN103<=Parameters!$E$17,CN103>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN103<=Parameters!$F$17, CN103>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN103<=Parameters!$G$17, CN103>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL103=\"\",CL103=\"--\",ISBLANK(CL103)),\"\",IF(CL103>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL103<=Parameters!$E$18,CL103>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL103<=Parameters!$F$18, CL103>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL103<=Parameters!$G$18, CL103>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP103=\"\",CP103=\"--\",ISBLANK(CP103)),\"\",IF(CP103<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP103>=Parameters!$E$21,CP103<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP103>=Parameters!$F$21, CP103<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP103>=Parameters!$G$21, CP103<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ103=\"\",CQ103=\"--\",ISBLANK(CQ103)),\"\",IF(CQ103<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ103>=Parameters!$E$22,CQ103<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ103>=Parameters!$F$22, CQ103<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ103>=Parameters!$G$22, CQ103<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR103='Risk Tables'!$C$44,1,IF(CR103='Risk Tables'!$C$43,2,IF(CR103='Risk Tables'!$C$42, 3, IF(CR103='Risk Tables'!$C$41, 4, IF(CR103='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS103='Risk Tables'!$C$44,1,IF(CS103='Risk Tables'!$C$43,2,IF(CS103='Risk Tables'!$C$42, 3, IF(CS103='Risk Tables'!$C$41, 4, IF(CS103='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT103='Risk Tables'!$C$44,1,IF(CT103='Risk Tables'!$C$43,2,IF(CT103='Risk Tables'!$C$42, 3, IF(CT103='Risk Tables'!$C$41, 4, IF(CT103='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV103='Risk Tables'!$C$44,1,IF(CV103='Risk Tables'!$C$43,2,IF(CV103='Risk Tables'!$C$42, 3, IF(CV103='Risk Tables'!$C$41, 4, IF(CV103='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW103='Risk Tables'!$C$44,1,IF(CW103='Risk Tables'!$C$43,2,IF(CW103='Risk Tables'!$C$42, 3, IF(CW103='Risk Tables'!$C$41, 4, IF(CW103='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX103='Risk Tables'!$C$44,1,IF(CX103='Risk Tables'!$C$43,2,IF(CX103='Risk Tables'!$C$42, 3, IF(CX103='Risk Tables'!$C$41, 4, IF(CX103='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY103='Risk Tables'!$C$44,1,IF(CY103='Risk Tables'!$C$43,2,IF(CY103='Risk Tables'!$C$42, 3, IF(CY103='Risk Tables'!$C$41, 4, IF(CY103='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA103='Risk Tables'!$C$44,1,IF(DA103='Risk Tables'!$C$43,2,IF(DA103='Risk Tables'!$C$42, 3, IF(DA103='Risk Tables'!$C$41, 4, IF(DA103='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB103='Risk Tables'!$C$44,1,IF(DB103='Risk Tables'!$C$43,2,IF(DB103='Risk Tables'!$C$42, 3, IF(DB103='Risk Tables'!$C$41, 4, IF(DB103='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC103='Risk Tables'!$C$44,1,IF(DC103='Risk Tables'!$C$43,2,IF(DC103='Risk Tables'!$C$42, 3, IF(DC103='Risk Tables'!$C$41, 4, IF(DC103='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD103='Risk Tables'!$C$44,1,IF(DD103='Risk Tables'!$C$43,2,IF(DD103='Risk Tables'!$C$42, 3, IF(DD103='Risk Tables'!$C$41, 4, IF(DD103='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE103='Risk Tables'!$C$44,1,IF(DE103='Risk Tables'!$C$43,2,IF(DE103='Risk Tables'!$C$42, 3, IF(DE103='Risk Tables'!$C$41, 4, IF(DE103='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF103='Risk Tables'!$C$44,1,IF(DF103='Risk Tables'!$C$43,2,IF(DF103='Risk Tables'!$C$42, 3, IF(DF103='Risk Tables'!$C$41, 4, IF(DF103='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI103:DW103))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI103:DW103, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD103),\"\",((AD103*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P103,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V103),\"\",((V103*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P103,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO103),\"\",((AO103*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P103,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM103),\"\",((AM103*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P103,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI103),\"\",((AI103*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P103,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF103),\"\",((AF103*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P103,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR103),\"\",((AR103*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P103,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL103),\"\",((BL103*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P103,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM103),\"\",((BM103*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P103,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU103),\"\",((AU103*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P103,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW103),\"\",((AW103*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P103,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK103),\"\",(((BK103)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P103,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A104=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I104,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M104,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A104=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H104,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A104=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H104,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A104=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H104,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A104=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H104,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG104),ISBLANK(AR104)),\"\",IF(AR104<0,'Risk Tables'!$C$46,BG104/AR104)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO104),ISBLANK(AR104)),\"\",IF(AR104<0,'Risk Tables'!$C$46,AO104/AR104)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH104=\"\",ISBLANK(CH104)),\"\",IF(CH104>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH104<=Parameters!$E$4,CH104>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH104<=Parameters!$F$4, CH104>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH104<=Parameters!$G$4, CH104>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI104=\"\",CI104=\"--\",ISBLANK(CI104)),\"\",IF(CI104='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI104>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI104<=Parameters!$E$5,CI104>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI104<=Parameters!$F$5, CI104>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI104<=Parameters!$G$5, CI104>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG104=\"\",CG104=\"--\",ISBLANK(CG104)),\"\",IF(CG104>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG104<=Parameters!$E$6,CG104>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG104<=Parameters!$F$6, CG104>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG104<=Parameters!$G$6, CG104>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY104=\"\",BY104=\"--\",ISBLANK(BY104)),\"\",IF(BY104>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY104<=Parameters!$E$8,BY104>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY104<=Parameters!$F$8, BY104>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY104<=Parameters!$G$8, BY104>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ104=\"\",BZ104=\"--\",ISBLANK(BZ104)),\"\",IF(BZ104>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ104<=Parameters!$E$9,BZ104>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ104<=Parameters!$F$9, BZ104>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ104<=Parameters!$G$9, BZ104>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA104=\"\",CA104=\"--\",ISBLANK(CA104)),\"\",IF(CA104<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA104>=Parameters!$E$10,CA104<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA104>=Parameters!$F$10, CA104<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA104>=Parameters!$G$10, CA104<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB104=\"\",CB104=\"--\",ISBLANK(CB104)),\"\",IF(CB104<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB104>=Parameters!$E$11,CB104<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB104>=Parameters!$F$11, CB104<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB104>=Parameters!$G$11, CB104<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO104=\"\",CO104=\"--\",ISBLANK(CO104)),\"\",IF(CO104<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO104>=Parameters!$E$13,CO104<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO104>=Parameters!$F$13, CO104<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO104>=Parameters!$G$13, CO104<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ104=\"\",CJ104=\"--\",ISBLANK(CJ104)),\"\",IF(CJ104='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ104<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ104>=Parameters!$E$14,CJ104<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ104>=Parameters!$F$14, CJ104<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ104>=Parameters!$G$14, CJ104<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK104=\"\",CK104=\"--\",ISBLANK(CK104)),\"\",IF(AND(CK104<Parameters!$E$15, CK104>=0), 'Risk Tables'!$C$44, IF(AND(CK104>=Parameters!$E$15,CK104<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK104>=Parameters!$F$15, CK104<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK104>=Parameters!$G$15, CK104<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM104=\"\",CM104=\"--\",ISBLANK(CM104)),\"\",IF(CM104>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM104<=Parameters!$E$16,CM104>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM104<=Parameters!$F$16, CM104>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM104<=Parameters!$G$16, CM104>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN104=\"\",CN104=\"--\",ISBLANK(CN104)),\"\",IF(CN104>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN104<=Parameters!$E$17,CN104>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN104<=Parameters!$F$17, CN104>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN104<=Parameters!$G$17, CN104>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL104=\"\",CL104=\"--\",ISBLANK(CL104)),\"\",IF(CL104>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL104<=Parameters!$E$18,CL104>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL104<=Parameters!$F$18, CL104>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL104<=Parameters!$G$18, CL104>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP104=\"\",CP104=\"--\",ISBLANK(CP104)),\"\",IF(CP104<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP104>=Parameters!$E$21,CP104<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP104>=Parameters!$F$21, CP104<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP104>=Parameters!$G$21, CP104<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ104=\"\",CQ104=\"--\",ISBLANK(CQ104)),\"\",IF(CQ104<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ104>=Parameters!$E$22,CQ104<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ104>=Parameters!$F$22, CQ104<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ104>=Parameters!$G$22, CQ104<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR104='Risk Tables'!$C$44,1,IF(CR104='Risk Tables'!$C$43,2,IF(CR104='Risk Tables'!$C$42, 3, IF(CR104='Risk Tables'!$C$41, 4, IF(CR104='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS104='Risk Tables'!$C$44,1,IF(CS104='Risk Tables'!$C$43,2,IF(CS104='Risk Tables'!$C$42, 3, IF(CS104='Risk Tables'!$C$41, 4, IF(CS104='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT104='Risk Tables'!$C$44,1,IF(CT104='Risk Tables'!$C$43,2,IF(CT104='Risk Tables'!$C$42, 3, IF(CT104='Risk Tables'!$C$41, 4, IF(CT104='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV104='Risk Tables'!$C$44,1,IF(CV104='Risk Tables'!$C$43,2,IF(CV104='Risk Tables'!$C$42, 3, IF(CV104='Risk Tables'!$C$41, 4, IF(CV104='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW104='Risk Tables'!$C$44,1,IF(CW104='Risk Tables'!$C$43,2,IF(CW104='Risk Tables'!$C$42, 3, IF(CW104='Risk Tables'!$C$41, 4, IF(CW104='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX104='Risk Tables'!$C$44,1,IF(CX104='Risk Tables'!$C$43,2,IF(CX104='Risk Tables'!$C$42, 3, IF(CX104='Risk Tables'!$C$41, 4, IF(CX104='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY104='Risk Tables'!$C$44,1,IF(CY104='Risk Tables'!$C$43,2,IF(CY104='Risk Tables'!$C$42, 3, IF(CY104='Risk Tables'!$C$41, 4, IF(CY104='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA104='Risk Tables'!$C$44,1,IF(DA104='Risk Tables'!$C$43,2,IF(DA104='Risk Tables'!$C$42, 3, IF(DA104='Risk Tables'!$C$41, 4, IF(DA104='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB104='Risk Tables'!$C$44,1,IF(DB104='Risk Tables'!$C$43,2,IF(DB104='Risk Tables'!$C$42, 3, IF(DB104='Risk Tables'!$C$41, 4, IF(DB104='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC104='Risk Tables'!$C$44,1,IF(DC104='Risk Tables'!$C$43,2,IF(DC104='Risk Tables'!$C$42, 3, IF(DC104='Risk Tables'!$C$41, 4, IF(DC104='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD104='Risk Tables'!$C$44,1,IF(DD104='Risk Tables'!$C$43,2,IF(DD104='Risk Tables'!$C$42, 3, IF(DD104='Risk Tables'!$C$41, 4, IF(DD104='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE104='Risk Tables'!$C$44,1,IF(DE104='Risk Tables'!$C$43,2,IF(DE104='Risk Tables'!$C$42, 3, IF(DE104='Risk Tables'!$C$41, 4, IF(DE104='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF104='Risk Tables'!$C$44,1,IF(DF104='Risk Tables'!$C$43,2,IF(DF104='Risk Tables'!$C$42, 3, IF(DF104='Risk Tables'!$C$41, 4, IF(DF104='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI104:DW104))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI104:DW104, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD104),\"\",((AD104*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P104,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V104),\"\",((V104*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P104,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO104),\"\",((AO104*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P104,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM104),\"\",((AM104*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P104,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI104),\"\",((AI104*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P104,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF104),\"\",((AF104*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P104,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR104),\"\",((AR104*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P104,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL104),\"\",((BL104*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P104,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM104),\"\",((BM104*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P104,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU104),\"\",((AU104*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P104,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW104),\"\",((AW104*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P104,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK104),\"\",(((BK104)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P104,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A105=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I105,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M105,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A105=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H105,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A105=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H105,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A105=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H105,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A105=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H105,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG105),ISBLANK(AR105)),\"\",IF(AR105<0,'Risk Tables'!$C$46,BG105/AR105)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO105),ISBLANK(AR105)),\"\",IF(AR105<0,'Risk Tables'!$C$46,AO105/AR105)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH105=\"\",ISBLANK(CH105)),\"\",IF(CH105>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH105<=Parameters!$E$4,CH105>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH105<=Parameters!$F$4, CH105>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH105<=Parameters!$G$4, CH105>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI105=\"\",CI105=\"--\",ISBLANK(CI105)),\"\",IF(CI105='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI105>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI105<=Parameters!$E$5,CI105>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI105<=Parameters!$F$5, CI105>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI105<=Parameters!$G$5, CI105>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG105=\"\",CG105=\"--\",ISBLANK(CG105)),\"\",IF(CG105>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG105<=Parameters!$E$6,CG105>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG105<=Parameters!$F$6, CG105>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG105<=Parameters!$G$6, CG105>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY105=\"\",BY105=\"--\",ISBLANK(BY105)),\"\",IF(BY105>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY105<=Parameters!$E$8,BY105>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY105<=Parameters!$F$8, BY105>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY105<=Parameters!$G$8, BY105>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ105=\"\",BZ105=\"--\",ISBLANK(BZ105)),\"\",IF(BZ105>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ105<=Parameters!$E$9,BZ105>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ105<=Parameters!$F$9, BZ105>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ105<=Parameters!$G$9, BZ105>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA105=\"\",CA105=\"--\",ISBLANK(CA105)),\"\",IF(CA105<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA105>=Parameters!$E$10,CA105<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA105>=Parameters!$F$10, CA105<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA105>=Parameters!$G$10, CA105<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB105=\"\",CB105=\"--\",ISBLANK(CB105)),\"\",IF(CB105<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB105>=Parameters!$E$11,CB105<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB105>=Parameters!$F$11, CB105<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB105>=Parameters!$G$11, CB105<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO105=\"\",CO105=\"--\",ISBLANK(CO105)),\"\",IF(CO105<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO105>=Parameters!$E$13,CO105<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO105>=Parameters!$F$13, CO105<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO105>=Parameters!$G$13, CO105<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ105=\"\",CJ105=\"--\",ISBLANK(CJ105)),\"\",IF(CJ105='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ105<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ105>=Parameters!$E$14,CJ105<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ105>=Parameters!$F$14, CJ105<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ105>=Parameters!$G$14, CJ105<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK105=\"\",CK105=\"--\",ISBLANK(CK105)),\"\",IF(AND(CK105<Parameters!$E$15, CK105>=0), 'Risk Tables'!$C$44, IF(AND(CK105>=Parameters!$E$15,CK105<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK105>=Parameters!$F$15, CK105<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK105>=Parameters!$G$15, CK105<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM105=\"\",CM105=\"--\",ISBLANK(CM105)),\"\",IF(CM105>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM105<=Parameters!$E$16,CM105>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM105<=Parameters!$F$16, CM105>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM105<=Parameters!$G$16, CM105>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN105=\"\",CN105=\"--\",ISBLANK(CN105)),\"\",IF(CN105>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN105<=Parameters!$E$17,CN105>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN105<=Parameters!$F$17, CN105>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN105<=Parameters!$G$17, CN105>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL105=\"\",CL105=\"--\",ISBLANK(CL105)),\"\",IF(CL105>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL105<=Parameters!$E$18,CL105>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL105<=Parameters!$F$18, CL105>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL105<=Parameters!$G$18, CL105>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP105=\"\",CP105=\"--\",ISBLANK(CP105)),\"\",IF(CP105<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP105>=Parameters!$E$21,CP105<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP105>=Parameters!$F$21, CP105<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP105>=Parameters!$G$21, CP105<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ105=\"\",CQ105=\"--\",ISBLANK(CQ105)),\"\",IF(CQ105<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ105>=Parameters!$E$22,CQ105<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ105>=Parameters!$F$22, CQ105<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ105>=Parameters!$G$22, CQ105<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR105='Risk Tables'!$C$44,1,IF(CR105='Risk Tables'!$C$43,2,IF(CR105='Risk Tables'!$C$42, 3, IF(CR105='Risk Tables'!$C$41, 4, IF(CR105='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS105='Risk Tables'!$C$44,1,IF(CS105='Risk Tables'!$C$43,2,IF(CS105='Risk Tables'!$C$42, 3, IF(CS105='Risk Tables'!$C$41, 4, IF(CS105='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT105='Risk Tables'!$C$44,1,IF(CT105='Risk Tables'!$C$43,2,IF(CT105='Risk Tables'!$C$42, 3, IF(CT105='Risk Tables'!$C$41, 4, IF(CT105='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV105='Risk Tables'!$C$44,1,IF(CV105='Risk Tables'!$C$43,2,IF(CV105='Risk Tables'!$C$42, 3, IF(CV105='Risk Tables'!$C$41, 4, IF(CV105='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW105='Risk Tables'!$C$44,1,IF(CW105='Risk Tables'!$C$43,2,IF(CW105='Risk Tables'!$C$42, 3, IF(CW105='Risk Tables'!$C$41, 4, IF(CW105='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX105='Risk Tables'!$C$44,1,IF(CX105='Risk Tables'!$C$43,2,IF(CX105='Risk Tables'!$C$42, 3, IF(CX105='Risk Tables'!$C$41, 4, IF(CX105='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY105='Risk Tables'!$C$44,1,IF(CY105='Risk Tables'!$C$43,2,IF(CY105='Risk Tables'!$C$42, 3, IF(CY105='Risk Tables'!$C$41, 4, IF(CY105='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA105='Risk Tables'!$C$44,1,IF(DA105='Risk Tables'!$C$43,2,IF(DA105='Risk Tables'!$C$42, 3, IF(DA105='Risk Tables'!$C$41, 4, IF(DA105='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB105='Risk Tables'!$C$44,1,IF(DB105='Risk Tables'!$C$43,2,IF(DB105='Risk Tables'!$C$42, 3, IF(DB105='Risk Tables'!$C$41, 4, IF(DB105='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC105='Risk Tables'!$C$44,1,IF(DC105='Risk Tables'!$C$43,2,IF(DC105='Risk Tables'!$C$42, 3, IF(DC105='Risk Tables'!$C$41, 4, IF(DC105='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD105='Risk Tables'!$C$44,1,IF(DD105='Risk Tables'!$C$43,2,IF(DD105='Risk Tables'!$C$42, 3, IF(DD105='Risk Tables'!$C$41, 4, IF(DD105='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE105='Risk Tables'!$C$44,1,IF(DE105='Risk Tables'!$C$43,2,IF(DE105='Risk Tables'!$C$42, 3, IF(DE105='Risk Tables'!$C$41, 4, IF(DE105='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF105='Risk Tables'!$C$44,1,IF(DF105='Risk Tables'!$C$43,2,IF(DF105='Risk Tables'!$C$42, 3, IF(DF105='Risk Tables'!$C$41, 4, IF(DF105='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI105:DW105))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI105:DW105, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD105),\"\",((AD105*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P105,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V105),\"\",((V105*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P105,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO105),\"\",((AO105*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P105,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM105),\"\",((AM105*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P105,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI105),\"\",((AI105*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P105,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF105),\"\",((AF105*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P105,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR105),\"\",((AR105*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P105,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL105),\"\",((BL105*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P105,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM105),\"\",((BM105*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P105,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU105),\"\",((AU105*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P105,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW105),\"\",((AW105*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P105,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK105),\"\",(((BK105)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P105,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A106=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I106,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M106,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A106=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H106,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A106=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H106,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A106=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H106,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A106=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H106,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG106),ISBLANK(AR106)),\"\",IF(AR106<0,'Risk Tables'!$C$46,BG106/AR106)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO106),ISBLANK(AR106)),\"\",IF(AR106<0,'Risk Tables'!$C$46,AO106/AR106)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH106=\"\",ISBLANK(CH106)),\"\",IF(CH106>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH106<=Parameters!$E$4,CH106>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH106<=Parameters!$F$4, CH106>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH106<=Parameters!$G$4, CH106>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI106=\"\",CI106=\"--\",ISBLANK(CI106)),\"\",IF(CI106='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI106>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI106<=Parameters!$E$5,CI106>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI106<=Parameters!$F$5, CI106>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI106<=Parameters!$G$5, CI106>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG106=\"\",CG106=\"--\",ISBLANK(CG106)),\"\",IF(CG106>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG106<=Parameters!$E$6,CG106>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG106<=Parameters!$F$6, CG106>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG106<=Parameters!$G$6, CG106>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY106=\"\",BY106=\"--\",ISBLANK(BY106)),\"\",IF(BY106>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY106<=Parameters!$E$8,BY106>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY106<=Parameters!$F$8, BY106>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY106<=Parameters!$G$8, BY106>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ106=\"\",BZ106=\"--\",ISBLANK(BZ106)),\"\",IF(BZ106>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ106<=Parameters!$E$9,BZ106>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ106<=Parameters!$F$9, BZ106>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ106<=Parameters!$G$9, BZ106>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA106=\"\",CA106=\"--\",ISBLANK(CA106)),\"\",IF(CA106<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA106>=Parameters!$E$10,CA106<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA106>=Parameters!$F$10, CA106<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA106>=Parameters!$G$10, CA106<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB106=\"\",CB106=\"--\",ISBLANK(CB106)),\"\",IF(CB106<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB106>=Parameters!$E$11,CB106<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB106>=Parameters!$F$11, CB106<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB106>=Parameters!$G$11, CB106<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO106=\"\",CO106=\"--\",ISBLANK(CO106)),\"\",IF(CO106<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO106>=Parameters!$E$13,CO106<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO106>=Parameters!$F$13, CO106<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO106>=Parameters!$G$13, CO106<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ106=\"\",CJ106=\"--\",ISBLANK(CJ106)),\"\",IF(CJ106='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ106<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ106>=Parameters!$E$14,CJ106<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ106>=Parameters!$F$14, CJ106<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ106>=Parameters!$G$14, CJ106<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK106=\"\",CK106=\"--\",ISBLANK(CK106)),\"\",IF(AND(CK106<Parameters!$E$15, CK106>=0), 'Risk Tables'!$C$44, IF(AND(CK106>=Parameters!$E$15,CK106<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK106>=Parameters!$F$15, CK106<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK106>=Parameters!$G$15, CK106<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM106=\"\",CM106=\"--\",ISBLANK(CM106)),\"\",IF(CM106>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM106<=Parameters!$E$16,CM106>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM106<=Parameters!$F$16, CM106>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM106<=Parameters!$G$16, CM106>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN106=\"\",CN106=\"--\",ISBLANK(CN106)),\"\",IF(CN106>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN106<=Parameters!$E$17,CN106>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN106<=Parameters!$F$17, CN106>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN106<=Parameters!$G$17, CN106>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL106=\"\",CL106=\"--\",ISBLANK(CL106)),\"\",IF(CL106>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL106<=Parameters!$E$18,CL106>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL106<=Parameters!$F$18, CL106>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL106<=Parameters!$G$18, CL106>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP106=\"\",CP106=\"--\",ISBLANK(CP106)),\"\",IF(CP106<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP106>=Parameters!$E$21,CP106<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP106>=Parameters!$F$21, CP106<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP106>=Parameters!$G$21, CP106<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ106=\"\",CQ106=\"--\",ISBLANK(CQ106)),\"\",IF(CQ106<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ106>=Parameters!$E$22,CQ106<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ106>=Parameters!$F$22, CQ106<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ106>=Parameters!$G$22, CQ106<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR106='Risk Tables'!$C$44,1,IF(CR106='Risk Tables'!$C$43,2,IF(CR106='Risk Tables'!$C$42, 3, IF(CR106='Risk Tables'!$C$41, 4, IF(CR106='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS106='Risk Tables'!$C$44,1,IF(CS106='Risk Tables'!$C$43,2,IF(CS106='Risk Tables'!$C$42, 3, IF(CS106='Risk Tables'!$C$41, 4, IF(CS106='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT106='Risk Tables'!$C$44,1,IF(CT106='Risk Tables'!$C$43,2,IF(CT106='Risk Tables'!$C$42, 3, IF(CT106='Risk Tables'!$C$41, 4, IF(CT106='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV106='Risk Tables'!$C$44,1,IF(CV106='Risk Tables'!$C$43,2,IF(CV106='Risk Tables'!$C$42, 3, IF(CV106='Risk Tables'!$C$41, 4, IF(CV106='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW106='Risk Tables'!$C$44,1,IF(CW106='Risk Tables'!$C$43,2,IF(CW106='Risk Tables'!$C$42, 3, IF(CW106='Risk Tables'!$C$41, 4, IF(CW106='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX106='Risk Tables'!$C$44,1,IF(CX106='Risk Tables'!$C$43,2,IF(CX106='Risk Tables'!$C$42, 3, IF(CX106='Risk Tables'!$C$41, 4, IF(CX106='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY106='Risk Tables'!$C$44,1,IF(CY106='Risk Tables'!$C$43,2,IF(CY106='Risk Tables'!$C$42, 3, IF(CY106='Risk Tables'!$C$41, 4, IF(CY106='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA106='Risk Tables'!$C$44,1,IF(DA106='Risk Tables'!$C$43,2,IF(DA106='Risk Tables'!$C$42, 3, IF(DA106='Risk Tables'!$C$41, 4, IF(DA106='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB106='Risk Tables'!$C$44,1,IF(DB106='Risk Tables'!$C$43,2,IF(DB106='Risk Tables'!$C$42, 3, IF(DB106='Risk Tables'!$C$41, 4, IF(DB106='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC106='Risk Tables'!$C$44,1,IF(DC106='Risk Tables'!$C$43,2,IF(DC106='Risk Tables'!$C$42, 3, IF(DC106='Risk Tables'!$C$41, 4, IF(DC106='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD106='Risk Tables'!$C$44,1,IF(DD106='Risk Tables'!$C$43,2,IF(DD106='Risk Tables'!$C$42, 3, IF(DD106='Risk Tables'!$C$41, 4, IF(DD106='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE106='Risk Tables'!$C$44,1,IF(DE106='Risk Tables'!$C$43,2,IF(DE106='Risk Tables'!$C$42, 3, IF(DE106='Risk Tables'!$C$41, 4, IF(DE106='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF106='Risk Tables'!$C$44,1,IF(DF106='Risk Tables'!$C$43,2,IF(DF106='Risk Tables'!$C$42, 3, IF(DF106='Risk Tables'!$C$41, 4, IF(DF106='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI106:DW106))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI106:DW106, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD106),\"\",((AD106*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P106,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V106),\"\",((V106*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P106,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO106),\"\",((AO106*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P106,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM106),\"\",((AM106*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P106,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI106),\"\",((AI106*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P106,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF106),\"\",((AF106*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P106,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR106),\"\",((AR106*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P106,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL106),\"\",((BL106*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P106,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM106),\"\",((BM106*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P106,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU106),\"\",((AU106*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P106,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW106),\"\",((AW106*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P106,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK106),\"\",(((BK106)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P106,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A107=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I107,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M107,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A107=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H107,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A107=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H107,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A107=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H107,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A107=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H107,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG107),ISBLANK(AR107)),\"\",IF(AR107<0,'Risk Tables'!$C$46,BG107/AR107)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO107),ISBLANK(AR107)),\"\",IF(AR107<0,'Risk Tables'!$C$46,AO107/AR107)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH107=\"\",ISBLANK(CH107)),\"\",IF(CH107>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH107<=Parameters!$E$4,CH107>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH107<=Parameters!$F$4, CH107>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH107<=Parameters!$G$4, CH107>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI107=\"\",CI107=\"--\",ISBLANK(CI107)),\"\",IF(CI107='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI107>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI107<=Parameters!$E$5,CI107>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI107<=Parameters!$F$5, CI107>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI107<=Parameters!$G$5, CI107>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG107=\"\",CG107=\"--\",ISBLANK(CG107)),\"\",IF(CG107>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG107<=Parameters!$E$6,CG107>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG107<=Parameters!$F$6, CG107>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG107<=Parameters!$G$6, CG107>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY107=\"\",BY107=\"--\",ISBLANK(BY107)),\"\",IF(BY107>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY107<=Parameters!$E$8,BY107>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY107<=Parameters!$F$8, BY107>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY107<=Parameters!$G$8, BY107>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ107=\"\",BZ107=\"--\",ISBLANK(BZ107)),\"\",IF(BZ107>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ107<=Parameters!$E$9,BZ107>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ107<=Parameters!$F$9, BZ107>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ107<=Parameters!$G$9, BZ107>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA107=\"\",CA107=\"--\",ISBLANK(CA107)),\"\",IF(CA107<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA107>=Parameters!$E$10,CA107<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA107>=Parameters!$F$10, CA107<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA107>=Parameters!$G$10, CA107<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB107=\"\",CB107=\"--\",ISBLANK(CB107)),\"\",IF(CB107<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB107>=Parameters!$E$11,CB107<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB107>=Parameters!$F$11, CB107<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB107>=Parameters!$G$11, CB107<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO107=\"\",CO107=\"--\",ISBLANK(CO107)),\"\",IF(CO107<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO107>=Parameters!$E$13,CO107<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO107>=Parameters!$F$13, CO107<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO107>=Parameters!$G$13, CO107<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ107=\"\",CJ107=\"--\",ISBLANK(CJ107)),\"\",IF(CJ107='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ107<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ107>=Parameters!$E$14,CJ107<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ107>=Parameters!$F$14, CJ107<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ107>=Parameters!$G$14, CJ107<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK107=\"\",CK107=\"--\",ISBLANK(CK107)),\"\",IF(AND(CK107<Parameters!$E$15, CK107>=0), 'Risk Tables'!$C$44, IF(AND(CK107>=Parameters!$E$15,CK107<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK107>=Parameters!$F$15, CK107<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK107>=Parameters!$G$15, CK107<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM107=\"\",CM107=\"--\",ISBLANK(CM107)),\"\",IF(CM107>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM107<=Parameters!$E$16,CM107>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM107<=Parameters!$F$16, CM107>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM107<=Parameters!$G$16, CM107>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN107=\"\",CN107=\"--\",ISBLANK(CN107)),\"\",IF(CN107>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN107<=Parameters!$E$17,CN107>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN107<=Parameters!$F$17, CN107>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN107<=Parameters!$G$17, CN107>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL107=\"\",CL107=\"--\",ISBLANK(CL107)),\"\",IF(CL107>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL107<=Parameters!$E$18,CL107>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL107<=Parameters!$F$18, CL107>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL107<=Parameters!$G$18, CL107>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP107=\"\",CP107=\"--\",ISBLANK(CP107)),\"\",IF(CP107<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP107>=Parameters!$E$21,CP107<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP107>=Parameters!$F$21, CP107<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP107>=Parameters!$G$21, CP107<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ107=\"\",CQ107=\"--\",ISBLANK(CQ107)),\"\",IF(CQ107<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ107>=Parameters!$E$22,CQ107<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ107>=Parameters!$F$22, CQ107<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ107>=Parameters!$G$22, CQ107<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR107='Risk Tables'!$C$44,1,IF(CR107='Risk Tables'!$C$43,2,IF(CR107='Risk Tables'!$C$42, 3, IF(CR107='Risk Tables'!$C$41, 4, IF(CR107='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS107='Risk Tables'!$C$44,1,IF(CS107='Risk Tables'!$C$43,2,IF(CS107='Risk Tables'!$C$42, 3, IF(CS107='Risk Tables'!$C$41, 4, IF(CS107='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT107='Risk Tables'!$C$44,1,IF(CT107='Risk Tables'!$C$43,2,IF(CT107='Risk Tables'!$C$42, 3, IF(CT107='Risk Tables'!$C$41, 4, IF(CT107='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV107='Risk Tables'!$C$44,1,IF(CV107='Risk Tables'!$C$43,2,IF(CV107='Risk Tables'!$C$42, 3, IF(CV107='Risk Tables'!$C$41, 4, IF(CV107='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW107='Risk Tables'!$C$44,1,IF(CW107='Risk Tables'!$C$43,2,IF(CW107='Risk Tables'!$C$42, 3, IF(CW107='Risk Tables'!$C$41, 4, IF(CW107='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX107='Risk Tables'!$C$44,1,IF(CX107='Risk Tables'!$C$43,2,IF(CX107='Risk Tables'!$C$42, 3, IF(CX107='Risk Tables'!$C$41, 4, IF(CX107='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY107='Risk Tables'!$C$44,1,IF(CY107='Risk Tables'!$C$43,2,IF(CY107='Risk Tables'!$C$42, 3, IF(CY107='Risk Tables'!$C$41, 4, IF(CY107='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA107='Risk Tables'!$C$44,1,IF(DA107='Risk Tables'!$C$43,2,IF(DA107='Risk Tables'!$C$42, 3, IF(DA107='Risk Tables'!$C$41, 4, IF(DA107='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB107='Risk Tables'!$C$44,1,IF(DB107='Risk Tables'!$C$43,2,IF(DB107='Risk Tables'!$C$42, 3, IF(DB107='Risk Tables'!$C$41, 4, IF(DB107='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC107='Risk Tables'!$C$44,1,IF(DC107='Risk Tables'!$C$43,2,IF(DC107='Risk Tables'!$C$42, 3, IF(DC107='Risk Tables'!$C$41, 4, IF(DC107='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD107='Risk Tables'!$C$44,1,IF(DD107='Risk Tables'!$C$43,2,IF(DD107='Risk Tables'!$C$42, 3, IF(DD107='Risk Tables'!$C$41, 4, IF(DD107='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE107='Risk Tables'!$C$44,1,IF(DE107='Risk Tables'!$C$43,2,IF(DE107='Risk Tables'!$C$42, 3, IF(DE107='Risk Tables'!$C$41, 4, IF(DE107='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF107='Risk Tables'!$C$44,1,IF(DF107='Risk Tables'!$C$43,2,IF(DF107='Risk Tables'!$C$42, 3, IF(DF107='Risk Tables'!$C$41, 4, IF(DF107='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI107:DW107))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI107:DW107, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD107),\"\",((AD107*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P107,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V107),\"\",((V107*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P107,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO107),\"\",((AO107*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P107,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM107),\"\",((AM107*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P107,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI107),\"\",((AI107*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P107,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF107),\"\",((AF107*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P107,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR107),\"\",((AR107*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P107,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL107),\"\",((BL107*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P107,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM107),\"\",((BM107*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P107,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU107),\"\",((AU107*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P107,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW107),\"\",((AW107*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P107,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK107),\"\",(((BK107)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P107,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A108=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I108,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M108,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A108=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H108,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A108=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H108,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A108=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H108,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A108=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H108,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG108),ISBLANK(AR108)),\"\",IF(AR108<0,'Risk Tables'!$C$46,BG108/AR108)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO108),ISBLANK(AR108)),\"\",IF(AR108<0,'Risk Tables'!$C$46,AO108/AR108)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH108=\"\",ISBLANK(CH108)),\"\",IF(CH108>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH108<=Parameters!$E$4,CH108>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH108<=Parameters!$F$4, CH108>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH108<=Parameters!$G$4, CH108>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI108=\"\",CI108=\"--\",ISBLANK(CI108)),\"\",IF(CI108='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI108>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI108<=Parameters!$E$5,CI108>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI108<=Parameters!$F$5, CI108>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI108<=Parameters!$G$5, CI108>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG108=\"\",CG108=\"--\",ISBLANK(CG108)),\"\",IF(CG108>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG108<=Parameters!$E$6,CG108>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG108<=Parameters!$F$6, CG108>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG108<=Parameters!$G$6, CG108>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY108=\"\",BY108=\"--\",ISBLANK(BY108)),\"\",IF(BY108>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY108<=Parameters!$E$8,BY108>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY108<=Parameters!$F$8, BY108>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY108<=Parameters!$G$8, BY108>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ108=\"\",BZ108=\"--\",ISBLANK(BZ108)),\"\",IF(BZ108>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ108<=Parameters!$E$9,BZ108>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ108<=Parameters!$F$9, BZ108>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ108<=Parameters!$G$9, BZ108>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA108=\"\",CA108=\"--\",ISBLANK(CA108)),\"\",IF(CA108<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA108>=Parameters!$E$10,CA108<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA108>=Parameters!$F$10, CA108<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA108>=Parameters!$G$10, CA108<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB108=\"\",CB108=\"--\",ISBLANK(CB108)),\"\",IF(CB108<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB108>=Parameters!$E$11,CB108<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB108>=Parameters!$F$11, CB108<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB108>=Parameters!$G$11, CB108<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO108=\"\",CO108=\"--\",ISBLANK(CO108)),\"\",IF(CO108<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO108>=Parameters!$E$13,CO108<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO108>=Parameters!$F$13, CO108<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO108>=Parameters!$G$13, CO108<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ108=\"\",CJ108=\"--\",ISBLANK(CJ108)),\"\",IF(CJ108='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ108<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ108>=Parameters!$E$14,CJ108<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ108>=Parameters!$F$14, CJ108<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ108>=Parameters!$G$14, CJ108<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK108=\"\",CK108=\"--\",ISBLANK(CK108)),\"\",IF(AND(CK108<Parameters!$E$15, CK108>=0), 'Risk Tables'!$C$44, IF(AND(CK108>=Parameters!$E$15,CK108<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK108>=Parameters!$F$15, CK108<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK108>=Parameters!$G$15, CK108<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM108=\"\",CM108=\"--\",ISBLANK(CM108)),\"\",IF(CM108>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM108<=Parameters!$E$16,CM108>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM108<=Parameters!$F$16, CM108>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM108<=Parameters!$G$16, CM108>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN108=\"\",CN108=\"--\",ISBLANK(CN108)),\"\",IF(CN108>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN108<=Parameters!$E$17,CN108>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN108<=Parameters!$F$17, CN108>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN108<=Parameters!$G$17, CN108>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL108=\"\",CL108=\"--\",ISBLANK(CL108)),\"\",IF(CL108>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL108<=Parameters!$E$18,CL108>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL108<=Parameters!$F$18, CL108>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL108<=Parameters!$G$18, CL108>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP108=\"\",CP108=\"--\",ISBLANK(CP108)),\"\",IF(CP108<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP108>=Parameters!$E$21,CP108<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP108>=Parameters!$F$21, CP108<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP108>=Parameters!$G$21, CP108<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ108=\"\",CQ108=\"--\",ISBLANK(CQ108)),\"\",IF(CQ108<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ108>=Parameters!$E$22,CQ108<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ108>=Parameters!$F$22, CQ108<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ108>=Parameters!$G$22, CQ108<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR108='Risk Tables'!$C$44,1,IF(CR108='Risk Tables'!$C$43,2,IF(CR108='Risk Tables'!$C$42, 3, IF(CR108='Risk Tables'!$C$41, 4, IF(CR108='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS108='Risk Tables'!$C$44,1,IF(CS108='Risk Tables'!$C$43,2,IF(CS108='Risk Tables'!$C$42, 3, IF(CS108='Risk Tables'!$C$41, 4, IF(CS108='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT108='Risk Tables'!$C$44,1,IF(CT108='Risk Tables'!$C$43,2,IF(CT108='Risk Tables'!$C$42, 3, IF(CT108='Risk Tables'!$C$41, 4, IF(CT108='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV108='Risk Tables'!$C$44,1,IF(CV108='Risk Tables'!$C$43,2,IF(CV108='Risk Tables'!$C$42, 3, IF(CV108='Risk Tables'!$C$41, 4, IF(CV108='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW108='Risk Tables'!$C$44,1,IF(CW108='Risk Tables'!$C$43,2,IF(CW108='Risk Tables'!$C$42, 3, IF(CW108='Risk Tables'!$C$41, 4, IF(CW108='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX108='Risk Tables'!$C$44,1,IF(CX108='Risk Tables'!$C$43,2,IF(CX108='Risk Tables'!$C$42, 3, IF(CX108='Risk Tables'!$C$41, 4, IF(CX108='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY108='Risk Tables'!$C$44,1,IF(CY108='Risk Tables'!$C$43,2,IF(CY108='Risk Tables'!$C$42, 3, IF(CY108='Risk Tables'!$C$41, 4, IF(CY108='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA108='Risk Tables'!$C$44,1,IF(DA108='Risk Tables'!$C$43,2,IF(DA108='Risk Tables'!$C$42, 3, IF(DA108='Risk Tables'!$C$41, 4, IF(DA108='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB108='Risk Tables'!$C$44,1,IF(DB108='Risk Tables'!$C$43,2,IF(DB108='Risk Tables'!$C$42, 3, IF(DB108='Risk Tables'!$C$41, 4, IF(DB108='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC108='Risk Tables'!$C$44,1,IF(DC108='Risk Tables'!$C$43,2,IF(DC108='Risk Tables'!$C$42, 3, IF(DC108='Risk Tables'!$C$41, 4, IF(DC108='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD108='Risk Tables'!$C$44,1,IF(DD108='Risk Tables'!$C$43,2,IF(DD108='Risk Tables'!$C$42, 3, IF(DD108='Risk Tables'!$C$41, 4, IF(DD108='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE108='Risk Tables'!$C$44,1,IF(DE108='Risk Tables'!$C$43,2,IF(DE108='Risk Tables'!$C$42, 3, IF(DE108='Risk Tables'!$C$41, 4, IF(DE108='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF108='Risk Tables'!$C$44,1,IF(DF108='Risk Tables'!$C$43,2,IF(DF108='Risk Tables'!$C$42, 3, IF(DF108='Risk Tables'!$C$41, 4, IF(DF108='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI108:DW108))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI108:DW108, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD108),\"\",((AD108*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P108,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V108),\"\",((V108*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P108,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO108),\"\",((AO108*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P108,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM108),\"\",((AM108*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P108,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI108),\"\",((AI108*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P108,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF108),\"\",((AF108*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P108,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR108),\"\",((AR108*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P108,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL108),\"\",((BL108*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P108,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM108),\"\",((BM108*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P108,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU108),\"\",((AU108*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P108,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW108),\"\",((AW108*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P108,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK108),\"\",(((BK108)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P108,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A109=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I109,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M109,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A109=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H109,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A109=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H109,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A109=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H109,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A109=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H109,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG109),ISBLANK(AR109)),\"\",IF(AR109<0,'Risk Tables'!$C$46,BG109/AR109)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO109),ISBLANK(AR109)),\"\",IF(AR109<0,'Risk Tables'!$C$46,AO109/AR109)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH109=\"\",ISBLANK(CH109)),\"\",IF(CH109>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH109<=Parameters!$E$4,CH109>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH109<=Parameters!$F$4, CH109>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH109<=Parameters!$G$4, CH109>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI109=\"\",CI109=\"--\",ISBLANK(CI109)),\"\",IF(CI109='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI109>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI109<=Parameters!$E$5,CI109>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI109<=Parameters!$F$5, CI109>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI109<=Parameters!$G$5, CI109>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG109=\"\",CG109=\"--\",ISBLANK(CG109)),\"\",IF(CG109>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG109<=Parameters!$E$6,CG109>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG109<=Parameters!$F$6, CG109>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG109<=Parameters!$G$6, CG109>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY109=\"\",BY109=\"--\",ISBLANK(BY109)),\"\",IF(BY109>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY109<=Parameters!$E$8,BY109>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY109<=Parameters!$F$8, BY109>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY109<=Parameters!$G$8, BY109>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ109=\"\",BZ109=\"--\",ISBLANK(BZ109)),\"\",IF(BZ109>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ109<=Parameters!$E$9,BZ109>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ109<=Parameters!$F$9, BZ109>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ109<=Parameters!$G$9, BZ109>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA109=\"\",CA109=\"--\",ISBLANK(CA109)),\"\",IF(CA109<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA109>=Parameters!$E$10,CA109<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA109>=Parameters!$F$10, CA109<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA109>=Parameters!$G$10, CA109<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB109=\"\",CB109=\"--\",ISBLANK(CB109)),\"\",IF(CB109<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB109>=Parameters!$E$11,CB109<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB109>=Parameters!$F$11, CB109<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB109>=Parameters!$G$11, CB109<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO109=\"\",CO109=\"--\",ISBLANK(CO109)),\"\",IF(CO109<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO109>=Parameters!$E$13,CO109<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO109>=Parameters!$F$13, CO109<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO109>=Parameters!$G$13, CO109<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ109=\"\",CJ109=\"--\",ISBLANK(CJ109)),\"\",IF(CJ109='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ109<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ109>=Parameters!$E$14,CJ109<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ109>=Parameters!$F$14, CJ109<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ109>=Parameters!$G$14, CJ109<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK109=\"\",CK109=\"--\",ISBLANK(CK109)),\"\",IF(AND(CK109<Parameters!$E$15, CK109>=0), 'Risk Tables'!$C$44, IF(AND(CK109>=Parameters!$E$15,CK109<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK109>=Parameters!$F$15, CK109<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK109>=Parameters!$G$15, CK109<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM109=\"\",CM109=\"--\",ISBLANK(CM109)),\"\",IF(CM109>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM109<=Parameters!$E$16,CM109>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM109<=Parameters!$F$16, CM109>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM109<=Parameters!$G$16, CM109>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN109=\"\",CN109=\"--\",ISBLANK(CN109)),\"\",IF(CN109>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN109<=Parameters!$E$17,CN109>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN109<=Parameters!$F$17, CN109>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN109<=Parameters!$G$17, CN109>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL109=\"\",CL109=\"--\",ISBLANK(CL109)),\"\",IF(CL109>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL109<=Parameters!$E$18,CL109>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL109<=Parameters!$F$18, CL109>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL109<=Parameters!$G$18, CL109>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP109=\"\",CP109=\"--\",ISBLANK(CP109)),\"\",IF(CP109<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP109>=Parameters!$E$21,CP109<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP109>=Parameters!$F$21, CP109<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP109>=Parameters!$G$21, CP109<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ109=\"\",CQ109=\"--\",ISBLANK(CQ109)),\"\",IF(CQ109<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ109>=Parameters!$E$22,CQ109<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ109>=Parameters!$F$22, CQ109<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ109>=Parameters!$G$22, CQ109<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR109='Risk Tables'!$C$44,1,IF(CR109='Risk Tables'!$C$43,2,IF(CR109='Risk Tables'!$C$42, 3, IF(CR109='Risk Tables'!$C$41, 4, IF(CR109='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS109='Risk Tables'!$C$44,1,IF(CS109='Risk Tables'!$C$43,2,IF(CS109='Risk Tables'!$C$42, 3, IF(CS109='Risk Tables'!$C$41, 4, IF(CS109='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT109='Risk Tables'!$C$44,1,IF(CT109='Risk Tables'!$C$43,2,IF(CT109='Risk Tables'!$C$42, 3, IF(CT109='Risk Tables'!$C$41, 4, IF(CT109='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV109='Risk Tables'!$C$44,1,IF(CV109='Risk Tables'!$C$43,2,IF(CV109='Risk Tables'!$C$42, 3, IF(CV109='Risk Tables'!$C$41, 4, IF(CV109='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW109='Risk Tables'!$C$44,1,IF(CW109='Risk Tables'!$C$43,2,IF(CW109='Risk Tables'!$C$42, 3, IF(CW109='Risk Tables'!$C$41, 4, IF(CW109='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX109='Risk Tables'!$C$44,1,IF(CX109='Risk Tables'!$C$43,2,IF(CX109='Risk Tables'!$C$42, 3, IF(CX109='Risk Tables'!$C$41, 4, IF(CX109='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY109='Risk Tables'!$C$44,1,IF(CY109='Risk Tables'!$C$43,2,IF(CY109='Risk Tables'!$C$42, 3, IF(CY109='Risk Tables'!$C$41, 4, IF(CY109='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA109='Risk Tables'!$C$44,1,IF(DA109='Risk Tables'!$C$43,2,IF(DA109='Risk Tables'!$C$42, 3, IF(DA109='Risk Tables'!$C$41, 4, IF(DA109='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB109='Risk Tables'!$C$44,1,IF(DB109='Risk Tables'!$C$43,2,IF(DB109='Risk Tables'!$C$42, 3, IF(DB109='Risk Tables'!$C$41, 4, IF(DB109='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC109='Risk Tables'!$C$44,1,IF(DC109='Risk Tables'!$C$43,2,IF(DC109='Risk Tables'!$C$42, 3, IF(DC109='Risk Tables'!$C$41, 4, IF(DC109='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD109='Risk Tables'!$C$44,1,IF(DD109='Risk Tables'!$C$43,2,IF(DD109='Risk Tables'!$C$42, 3, IF(DD109='Risk Tables'!$C$41, 4, IF(DD109='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE109='Risk Tables'!$C$44,1,IF(DE109='Risk Tables'!$C$43,2,IF(DE109='Risk Tables'!$C$42, 3, IF(DE109='Risk Tables'!$C$41, 4, IF(DE109='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF109='Risk Tables'!$C$44,1,IF(DF109='Risk Tables'!$C$43,2,IF(DF109='Risk Tables'!$C$42, 3, IF(DF109='Risk Tables'!$C$41, 4, IF(DF109='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI109:DW109))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI109:DW109, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD109),\"\",((AD109*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P109,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V109),\"\",((V109*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P109,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO109),\"\",((AO109*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P109,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM109),\"\",((AM109*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P109,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI109),\"\",((AI109*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P109,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF109),\"\",((AF109*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P109,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR109),\"\",((AR109*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P109,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL109),\"\",((BL109*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P109,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM109),\"\",((BM109*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P109,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU109),\"\",((AU109*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P109,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW109),\"\",((AW109*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P109,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK109),\"\",(((BK109)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P109,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A110=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I110,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M110,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A110=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H110,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A110=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H110,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A110=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H110,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A110=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H110,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG110),ISBLANK(AR110)),\"\",IF(AR110<0,'Risk Tables'!$C$46,BG110/AR110)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO110),ISBLANK(AR110)),\"\",IF(AR110<0,'Risk Tables'!$C$46,AO110/AR110)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH110=\"\",ISBLANK(CH110)),\"\",IF(CH110>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH110<=Parameters!$E$4,CH110>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH110<=Parameters!$F$4, CH110>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH110<=Parameters!$G$4, CH110>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI110=\"\",CI110=\"--\",ISBLANK(CI110)),\"\",IF(CI110='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI110>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI110<=Parameters!$E$5,CI110>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI110<=Parameters!$F$5, CI110>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI110<=Parameters!$G$5, CI110>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG110=\"\",CG110=\"--\",ISBLANK(CG110)),\"\",IF(CG110>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG110<=Parameters!$E$6,CG110>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG110<=Parameters!$F$6, CG110>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG110<=Parameters!$G$6, CG110>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY110=\"\",BY110=\"--\",ISBLANK(BY110)),\"\",IF(BY110>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY110<=Parameters!$E$8,BY110>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY110<=Parameters!$F$8, BY110>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY110<=Parameters!$G$8, BY110>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ110=\"\",BZ110=\"--\",ISBLANK(BZ110)),\"\",IF(BZ110>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ110<=Parameters!$E$9,BZ110>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ110<=Parameters!$F$9, BZ110>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ110<=Parameters!$G$9, BZ110>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA110=\"\",CA110=\"--\",ISBLANK(CA110)),\"\",IF(CA110<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA110>=Parameters!$E$10,CA110<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA110>=Parameters!$F$10, CA110<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA110>=Parameters!$G$10, CA110<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB110=\"\",CB110=\"--\",ISBLANK(CB110)),\"\",IF(CB110<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB110>=Parameters!$E$11,CB110<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB110>=Parameters!$F$11, CB110<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB110>=Parameters!$G$11, CB110<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO110=\"\",CO110=\"--\",ISBLANK(CO110)),\"\",IF(CO110<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO110>=Parameters!$E$13,CO110<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO110>=Parameters!$F$13, CO110<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO110>=Parameters!$G$13, CO110<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ110=\"\",CJ110=\"--\",ISBLANK(CJ110)),\"\",IF(CJ110='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ110<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ110>=Parameters!$E$14,CJ110<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ110>=Parameters!$F$14, CJ110<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ110>=Parameters!$G$14, CJ110<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK110=\"\",CK110=\"--\",ISBLANK(CK110)),\"\",IF(AND(CK110<Parameters!$E$15, CK110>=0), 'Risk Tables'!$C$44, IF(AND(CK110>=Parameters!$E$15,CK110<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK110>=Parameters!$F$15, CK110<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK110>=Parameters!$G$15, CK110<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM110=\"\",CM110=\"--\",ISBLANK(CM110)),\"\",IF(CM110>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM110<=Parameters!$E$16,CM110>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM110<=Parameters!$F$16, CM110>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM110<=Parameters!$G$16, CM110>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN110=\"\",CN110=\"--\",ISBLANK(CN110)),\"\",IF(CN110>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN110<=Parameters!$E$17,CN110>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN110<=Parameters!$F$17, CN110>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN110<=Parameters!$G$17, CN110>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL110=\"\",CL110=\"--\",ISBLANK(CL110)),\"\",IF(CL110>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL110<=Parameters!$E$18,CL110>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL110<=Parameters!$F$18, CL110>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL110<=Parameters!$G$18, CL110>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP110=\"\",CP110=\"--\",ISBLANK(CP110)),\"\",IF(CP110<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP110>=Parameters!$E$21,CP110<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP110>=Parameters!$F$21, CP110<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP110>=Parameters!$G$21, CP110<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ110=\"\",CQ110=\"--\",ISBLANK(CQ110)),\"\",IF(CQ110<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ110>=Parameters!$E$22,CQ110<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ110>=Parameters!$F$22, CQ110<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ110>=Parameters!$G$22, CQ110<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR110='Risk Tables'!$C$44,1,IF(CR110='Risk Tables'!$C$43,2,IF(CR110='Risk Tables'!$C$42, 3, IF(CR110='Risk Tables'!$C$41, 4, IF(CR110='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS110='Risk Tables'!$C$44,1,IF(CS110='Risk Tables'!$C$43,2,IF(CS110='Risk Tables'!$C$42, 3, IF(CS110='Risk Tables'!$C$41, 4, IF(CS110='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT110='Risk Tables'!$C$44,1,IF(CT110='Risk Tables'!$C$43,2,IF(CT110='Risk Tables'!$C$42, 3, IF(CT110='Risk Tables'!$C$41, 4, IF(CT110='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV110='Risk Tables'!$C$44,1,IF(CV110='Risk Tables'!$C$43,2,IF(CV110='Risk Tables'!$C$42, 3, IF(CV110='Risk Tables'!$C$41, 4, IF(CV110='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW110='Risk Tables'!$C$44,1,IF(CW110='Risk Tables'!$C$43,2,IF(CW110='Risk Tables'!$C$42, 3, IF(CW110='Risk Tables'!$C$41, 4, IF(CW110='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX110='Risk Tables'!$C$44,1,IF(CX110='Risk Tables'!$C$43,2,IF(CX110='Risk Tables'!$C$42, 3, IF(CX110='Risk Tables'!$C$41, 4, IF(CX110='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY110='Risk Tables'!$C$44,1,IF(CY110='Risk Tables'!$C$43,2,IF(CY110='Risk Tables'!$C$42, 3, IF(CY110='Risk Tables'!$C$41, 4, IF(CY110='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA110='Risk Tables'!$C$44,1,IF(DA110='Risk Tables'!$C$43,2,IF(DA110='Risk Tables'!$C$42, 3, IF(DA110='Risk Tables'!$C$41, 4, IF(DA110='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB110='Risk Tables'!$C$44,1,IF(DB110='Risk Tables'!$C$43,2,IF(DB110='Risk Tables'!$C$42, 3, IF(DB110='Risk Tables'!$C$41, 4, IF(DB110='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC110='Risk Tables'!$C$44,1,IF(DC110='Risk Tables'!$C$43,2,IF(DC110='Risk Tables'!$C$42, 3, IF(DC110='Risk Tables'!$C$41, 4, IF(DC110='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD110='Risk Tables'!$C$44,1,IF(DD110='Risk Tables'!$C$43,2,IF(DD110='Risk Tables'!$C$42, 3, IF(DD110='Risk Tables'!$C$41, 4, IF(DD110='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE110='Risk Tables'!$C$44,1,IF(DE110='Risk Tables'!$C$43,2,IF(DE110='Risk Tables'!$C$42, 3, IF(DE110='Risk Tables'!$C$41, 4, IF(DE110='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF110='Risk Tables'!$C$44,1,IF(DF110='Risk Tables'!$C$43,2,IF(DF110='Risk Tables'!$C$42, 3, IF(DF110='Risk Tables'!$C$41, 4, IF(DF110='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI110:DW110))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI110:DW110, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD110),\"\",((AD110*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P110,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V110),\"\",((V110*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P110,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO110),\"\",((AO110*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P110,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM110),\"\",((AM110*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P110,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI110),\"\",((AI110*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P110,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF110),\"\",((AF110*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P110,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR110),\"\",((AR110*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P110,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL110),\"\",((BL110*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P110,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM110),\"\",((BM110*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P110,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU110),\"\",((AU110*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P110,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW110),\"\",((AW110*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P110,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK110),\"\",(((BK110)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P110,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A111=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I111,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M111,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A111=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H111,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A111=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H111,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A111=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H111,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A111=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H111,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG111),ISBLANK(AR111)),\"\",IF(AR111<0,'Risk Tables'!$C$46,BG111/AR111)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO111),ISBLANK(AR111)),\"\",IF(AR111<0,'Risk Tables'!$C$46,AO111/AR111)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH111=\"\",ISBLANK(CH111)),\"\",IF(CH111>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH111<=Parameters!$E$4,CH111>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH111<=Parameters!$F$4, CH111>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH111<=Parameters!$G$4, CH111>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI111=\"\",CI111=\"--\",ISBLANK(CI111)),\"\",IF(CI111='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI111>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI111<=Parameters!$E$5,CI111>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI111<=Parameters!$F$5, CI111>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI111<=Parameters!$G$5, CI111>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG111=\"\",CG111=\"--\",ISBLANK(CG111)),\"\",IF(CG111>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG111<=Parameters!$E$6,CG111>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG111<=Parameters!$F$6, CG111>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG111<=Parameters!$G$6, CG111>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY111=\"\",BY111=\"--\",ISBLANK(BY111)),\"\",IF(BY111>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY111<=Parameters!$E$8,BY111>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY111<=Parameters!$F$8, BY111>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY111<=Parameters!$G$8, BY111>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ111=\"\",BZ111=\"--\",ISBLANK(BZ111)),\"\",IF(BZ111>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ111<=Parameters!$E$9,BZ111>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ111<=Parameters!$F$9, BZ111>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ111<=Parameters!$G$9, BZ111>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA111=\"\",CA111=\"--\",ISBLANK(CA111)),\"\",IF(CA111<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA111>=Parameters!$E$10,CA111<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA111>=Parameters!$F$10, CA111<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA111>=Parameters!$G$10, CA111<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB111=\"\",CB111=\"--\",ISBLANK(CB111)),\"\",IF(CB111<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB111>=Parameters!$E$11,CB111<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB111>=Parameters!$F$11, CB111<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB111>=Parameters!$G$11, CB111<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO111=\"\",CO111=\"--\",ISBLANK(CO111)),\"\",IF(CO111<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO111>=Parameters!$E$13,CO111<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO111>=Parameters!$F$13, CO111<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO111>=Parameters!$G$13, CO111<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ111=\"\",CJ111=\"--\",ISBLANK(CJ111)),\"\",IF(CJ111='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ111<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ111>=Parameters!$E$14,CJ111<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ111>=Parameters!$F$14, CJ111<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ111>=Parameters!$G$14, CJ111<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK111=\"\",CK111=\"--\",ISBLANK(CK111)),\"\",IF(AND(CK111<Parameters!$E$15, CK111>=0), 'Risk Tables'!$C$44, IF(AND(CK111>=Parameters!$E$15,CK111<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK111>=Parameters!$F$15, CK111<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK111>=Parameters!$G$15, CK111<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM111=\"\",CM111=\"--\",ISBLANK(CM111)),\"\",IF(CM111>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM111<=Parameters!$E$16,CM111>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM111<=Parameters!$F$16, CM111>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM111<=Parameters!$G$16, CM111>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN111=\"\",CN111=\"--\",ISBLANK(CN111)),\"\",IF(CN111>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN111<=Parameters!$E$17,CN111>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN111<=Parameters!$F$17, CN111>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN111<=Parameters!$G$17, CN111>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL111=\"\",CL111=\"--\",ISBLANK(CL111)),\"\",IF(CL111>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL111<=Parameters!$E$18,CL111>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL111<=Parameters!$F$18, CL111>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL111<=Parameters!$G$18, CL111>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP111=\"\",CP111=\"--\",ISBLANK(CP111)),\"\",IF(CP111<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP111>=Parameters!$E$21,CP111<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP111>=Parameters!$F$21, CP111<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP111>=Parameters!$G$21, CP111<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ111=\"\",CQ111=\"--\",ISBLANK(CQ111)),\"\",IF(CQ111<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ111>=Parameters!$E$22,CQ111<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ111>=Parameters!$F$22, CQ111<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ111>=Parameters!$G$22, CQ111<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR111='Risk Tables'!$C$44,1,IF(CR111='Risk Tables'!$C$43,2,IF(CR111='Risk Tables'!$C$42, 3, IF(CR111='Risk Tables'!$C$41, 4, IF(CR111='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS111='Risk Tables'!$C$44,1,IF(CS111='Risk Tables'!$C$43,2,IF(CS111='Risk Tables'!$C$42, 3, IF(CS111='Risk Tables'!$C$41, 4, IF(CS111='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT111='Risk Tables'!$C$44,1,IF(CT111='Risk Tables'!$C$43,2,IF(CT111='Risk Tables'!$C$42, 3, IF(CT111='Risk Tables'!$C$41, 4, IF(CT111='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV111='Risk Tables'!$C$44,1,IF(CV111='Risk Tables'!$C$43,2,IF(CV111='Risk Tables'!$C$42, 3, IF(CV111='Risk Tables'!$C$41, 4, IF(CV111='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW111='Risk Tables'!$C$44,1,IF(CW111='Risk Tables'!$C$43,2,IF(CW111='Risk Tables'!$C$42, 3, IF(CW111='Risk Tables'!$C$41, 4, IF(CW111='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX111='Risk Tables'!$C$44,1,IF(CX111='Risk Tables'!$C$43,2,IF(CX111='Risk Tables'!$C$42, 3, IF(CX111='Risk Tables'!$C$41, 4, IF(CX111='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY111='Risk Tables'!$C$44,1,IF(CY111='Risk Tables'!$C$43,2,IF(CY111='Risk Tables'!$C$42, 3, IF(CY111='Risk Tables'!$C$41, 4, IF(CY111='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA111='Risk Tables'!$C$44,1,IF(DA111='Risk Tables'!$C$43,2,IF(DA111='Risk Tables'!$C$42, 3, IF(DA111='Risk Tables'!$C$41, 4, IF(DA111='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB111='Risk Tables'!$C$44,1,IF(DB111='Risk Tables'!$C$43,2,IF(DB111='Risk Tables'!$C$42, 3, IF(DB111='Risk Tables'!$C$41, 4, IF(DB111='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC111='Risk Tables'!$C$44,1,IF(DC111='Risk Tables'!$C$43,2,IF(DC111='Risk Tables'!$C$42, 3, IF(DC111='Risk Tables'!$C$41, 4, IF(DC111='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD111='Risk Tables'!$C$44,1,IF(DD111='Risk Tables'!$C$43,2,IF(DD111='Risk Tables'!$C$42, 3, IF(DD111='Risk Tables'!$C$41, 4, IF(DD111='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE111='Risk Tables'!$C$44,1,IF(DE111='Risk Tables'!$C$43,2,IF(DE111='Risk Tables'!$C$42, 3, IF(DE111='Risk Tables'!$C$41, 4, IF(DE111='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF111='Risk Tables'!$C$44,1,IF(DF111='Risk Tables'!$C$43,2,IF(DF111='Risk Tables'!$C$42, 3, IF(DF111='Risk Tables'!$C$41, 4, IF(DF111='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI111:DW111))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI111:DW111, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD111),\"\",((AD111*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P111,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V111),\"\",((V111*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P111,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO111),\"\",((AO111*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P111,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM111),\"\",((AM111*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P111,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI111),\"\",((AI111*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P111,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF111),\"\",((AF111*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P111,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR111),\"\",((AR111*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P111,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL111),\"\",((BL111*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P111,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM111),\"\",((BM111*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P111,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU111),\"\",((AU111*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P111,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW111),\"\",((AW111*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P111,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK111),\"\",(((BK111)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P111,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A112=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I112,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M112,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A112=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H112,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A112=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H112,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A112=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H112,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A112=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H112,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG112),ISBLANK(AR112)),\"\",IF(AR112<0,'Risk Tables'!$C$46,BG112/AR112)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO112),ISBLANK(AR112)),\"\",IF(AR112<0,'Risk Tables'!$C$46,AO112/AR112)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH112=\"\",ISBLANK(CH112)),\"\",IF(CH112>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH112<=Parameters!$E$4,CH112>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH112<=Parameters!$F$4, CH112>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH112<=Parameters!$G$4, CH112>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI112=\"\",CI112=\"--\",ISBLANK(CI112)),\"\",IF(CI112='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI112>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI112<=Parameters!$E$5,CI112>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI112<=Parameters!$F$5, CI112>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI112<=Parameters!$G$5, CI112>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG112=\"\",CG112=\"--\",ISBLANK(CG112)),\"\",IF(CG112>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG112<=Parameters!$E$6,CG112>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG112<=Parameters!$F$6, CG112>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG112<=Parameters!$G$6, CG112>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY112=\"\",BY112=\"--\",ISBLANK(BY112)),\"\",IF(BY112>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY112<=Parameters!$E$8,BY112>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY112<=Parameters!$F$8, BY112>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY112<=Parameters!$G$8, BY112>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ112=\"\",BZ112=\"--\",ISBLANK(BZ112)),\"\",IF(BZ112>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ112<=Parameters!$E$9,BZ112>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ112<=Parameters!$F$9, BZ112>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ112<=Parameters!$G$9, BZ112>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA112=\"\",CA112=\"--\",ISBLANK(CA112)),\"\",IF(CA112<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA112>=Parameters!$E$10,CA112<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA112>=Parameters!$F$10, CA112<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA112>=Parameters!$G$10, CA112<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB112=\"\",CB112=\"--\",ISBLANK(CB112)),\"\",IF(CB112<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB112>=Parameters!$E$11,CB112<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB112>=Parameters!$F$11, CB112<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB112>=Parameters!$G$11, CB112<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO112=\"\",CO112=\"--\",ISBLANK(CO112)),\"\",IF(CO112<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO112>=Parameters!$E$13,CO112<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO112>=Parameters!$F$13, CO112<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO112>=Parameters!$G$13, CO112<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ112=\"\",CJ112=\"--\",ISBLANK(CJ112)),\"\",IF(CJ112='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ112<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ112>=Parameters!$E$14,CJ112<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ112>=Parameters!$F$14, CJ112<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ112>=Parameters!$G$14, CJ112<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK112=\"\",CK112=\"--\",ISBLANK(CK112)),\"\",IF(AND(CK112<Parameters!$E$15, CK112>=0), 'Risk Tables'!$C$44, IF(AND(CK112>=Parameters!$E$15,CK112<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK112>=Parameters!$F$15, CK112<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK112>=Parameters!$G$15, CK112<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM112=\"\",CM112=\"--\",ISBLANK(CM112)),\"\",IF(CM112>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM112<=Parameters!$E$16,CM112>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM112<=Parameters!$F$16, CM112>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM112<=Parameters!$G$16, CM112>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN112=\"\",CN112=\"--\",ISBLANK(CN112)),\"\",IF(CN112>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN112<=Parameters!$E$17,CN112>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN112<=Parameters!$F$17, CN112>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN112<=Parameters!$G$17, CN112>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL112=\"\",CL112=\"--\",ISBLANK(CL112)),\"\",IF(CL112>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL112<=Parameters!$E$18,CL112>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL112<=Parameters!$F$18, CL112>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL112<=Parameters!$G$18, CL112>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP112=\"\",CP112=\"--\",ISBLANK(CP112)),\"\",IF(CP112<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP112>=Parameters!$E$21,CP112<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP112>=Parameters!$F$21, CP112<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP112>=Parameters!$G$21, CP112<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ112=\"\",CQ112=\"--\",ISBLANK(CQ112)),\"\",IF(CQ112<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ112>=Parameters!$E$22,CQ112<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ112>=Parameters!$F$22, CQ112<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ112>=Parameters!$G$22, CQ112<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR112='Risk Tables'!$C$44,1,IF(CR112='Risk Tables'!$C$43,2,IF(CR112='Risk Tables'!$C$42, 3, IF(CR112='Risk Tables'!$C$41, 4, IF(CR112='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS112='Risk Tables'!$C$44,1,IF(CS112='Risk Tables'!$C$43,2,IF(CS112='Risk Tables'!$C$42, 3, IF(CS112='Risk Tables'!$C$41, 4, IF(CS112='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT112='Risk Tables'!$C$44,1,IF(CT112='Risk Tables'!$C$43,2,IF(CT112='Risk Tables'!$C$42, 3, IF(CT112='Risk Tables'!$C$41, 4, IF(CT112='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV112='Risk Tables'!$C$44,1,IF(CV112='Risk Tables'!$C$43,2,IF(CV112='Risk Tables'!$C$42, 3, IF(CV112='Risk Tables'!$C$41, 4, IF(CV112='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW112='Risk Tables'!$C$44,1,IF(CW112='Risk Tables'!$C$43,2,IF(CW112='Risk Tables'!$C$42, 3, IF(CW112='Risk Tables'!$C$41, 4, IF(CW112='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX112='Risk Tables'!$C$44,1,IF(CX112='Risk Tables'!$C$43,2,IF(CX112='Risk Tables'!$C$42, 3, IF(CX112='Risk Tables'!$C$41, 4, IF(CX112='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY112='Risk Tables'!$C$44,1,IF(CY112='Risk Tables'!$C$43,2,IF(CY112='Risk Tables'!$C$42, 3, IF(CY112='Risk Tables'!$C$41, 4, IF(CY112='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA112='Risk Tables'!$C$44,1,IF(DA112='Risk Tables'!$C$43,2,IF(DA112='Risk Tables'!$C$42, 3, IF(DA112='Risk Tables'!$C$41, 4, IF(DA112='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB112='Risk Tables'!$C$44,1,IF(DB112='Risk Tables'!$C$43,2,IF(DB112='Risk Tables'!$C$42, 3, IF(DB112='Risk Tables'!$C$41, 4, IF(DB112='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC112='Risk Tables'!$C$44,1,IF(DC112='Risk Tables'!$C$43,2,IF(DC112='Risk Tables'!$C$42, 3, IF(DC112='Risk Tables'!$C$41, 4, IF(DC112='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD112='Risk Tables'!$C$44,1,IF(DD112='Risk Tables'!$C$43,2,IF(DD112='Risk Tables'!$C$42, 3, IF(DD112='Risk Tables'!$C$41, 4, IF(DD112='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE112='Risk Tables'!$C$44,1,IF(DE112='Risk Tables'!$C$43,2,IF(DE112='Risk Tables'!$C$42, 3, IF(DE112='Risk Tables'!$C$41, 4, IF(DE112='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF112='Risk Tables'!$C$44,1,IF(DF112='Risk Tables'!$C$43,2,IF(DF112='Risk Tables'!$C$42, 3, IF(DF112='Risk Tables'!$C$41, 4, IF(DF112='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI112:DW112))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI112:DW112, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD112),\"\",((AD112*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P112,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V112),\"\",((V112*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P112,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO112),\"\",((AO112*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P112,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM112),\"\",((AM112*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P112,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI112),\"\",((AI112*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P112,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF112),\"\",((AF112*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P112,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR112),\"\",((AR112*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P112,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL112),\"\",((BL112*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P112,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM112),\"\",((BM112*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P112,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU112),\"\",((AU112*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P112,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW112),\"\",((AW112*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P112,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK112),\"\",(((BK112)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P112,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A113=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I113,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M113,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A113=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H113,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A113=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H113,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A113=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H113,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A113=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H113,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG113),ISBLANK(AR113)),\"\",IF(AR113<0,'Risk Tables'!$C$46,BG113/AR113)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO113),ISBLANK(AR113)),\"\",IF(AR113<0,'Risk Tables'!$C$46,AO113/AR113)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH113=\"\",ISBLANK(CH113)),\"\",IF(CH113>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH113<=Parameters!$E$4,CH113>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH113<=Parameters!$F$4, CH113>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH113<=Parameters!$G$4, CH113>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI113=\"\",CI113=\"--\",ISBLANK(CI113)),\"\",IF(CI113='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI113>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI113<=Parameters!$E$5,CI113>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI113<=Parameters!$F$5, CI113>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI113<=Parameters!$G$5, CI113>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG113=\"\",CG113=\"--\",ISBLANK(CG113)),\"\",IF(CG113>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG113<=Parameters!$E$6,CG113>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG113<=Parameters!$F$6, CG113>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG113<=Parameters!$G$6, CG113>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY113=\"\",BY113=\"--\",ISBLANK(BY113)),\"\",IF(BY113>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY113<=Parameters!$E$8,BY113>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY113<=Parameters!$F$8, BY113>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY113<=Parameters!$G$8, BY113>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ113=\"\",BZ113=\"--\",ISBLANK(BZ113)),\"\",IF(BZ113>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ113<=Parameters!$E$9,BZ113>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ113<=Parameters!$F$9, BZ113>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ113<=Parameters!$G$9, BZ113>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA113=\"\",CA113=\"--\",ISBLANK(CA113)),\"\",IF(CA113<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA113>=Parameters!$E$10,CA113<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA113>=Parameters!$F$10, CA113<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA113>=Parameters!$G$10, CA113<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB113=\"\",CB113=\"--\",ISBLANK(CB113)),\"\",IF(CB113<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB113>=Parameters!$E$11,CB113<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB113>=Parameters!$F$11, CB113<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB113>=Parameters!$G$11, CB113<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO113=\"\",CO113=\"--\",ISBLANK(CO113)),\"\",IF(CO113<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO113>=Parameters!$E$13,CO113<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO113>=Parameters!$F$13, CO113<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO113>=Parameters!$G$13, CO113<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ113=\"\",CJ113=\"--\",ISBLANK(CJ113)),\"\",IF(CJ113='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ113<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ113>=Parameters!$E$14,CJ113<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ113>=Parameters!$F$14, CJ113<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ113>=Parameters!$G$14, CJ113<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK113=\"\",CK113=\"--\",ISBLANK(CK113)),\"\",IF(AND(CK113<Parameters!$E$15, CK113>=0), 'Risk Tables'!$C$44, IF(AND(CK113>=Parameters!$E$15,CK113<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK113>=Parameters!$F$15, CK113<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK113>=Parameters!$G$15, CK113<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM113=\"\",CM113=\"--\",ISBLANK(CM113)),\"\",IF(CM113>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM113<=Parameters!$E$16,CM113>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM113<=Parameters!$F$16, CM113>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM113<=Parameters!$G$16, CM113>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN113=\"\",CN113=\"--\",ISBLANK(CN113)),\"\",IF(CN113>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN113<=Parameters!$E$17,CN113>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN113<=Parameters!$F$17, CN113>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN113<=Parameters!$G$17, CN113>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL113=\"\",CL113=\"--\",ISBLANK(CL113)),\"\",IF(CL113>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL113<=Parameters!$E$18,CL113>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL113<=Parameters!$F$18, CL113>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL113<=Parameters!$G$18, CL113>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP113=\"\",CP113=\"--\",ISBLANK(CP113)),\"\",IF(CP113<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP113>=Parameters!$E$21,CP113<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP113>=Parameters!$F$21, CP113<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP113>=Parameters!$G$21, CP113<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ113=\"\",CQ113=\"--\",ISBLANK(CQ113)),\"\",IF(CQ113<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ113>=Parameters!$E$22,CQ113<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ113>=Parameters!$F$22, CQ113<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ113>=Parameters!$G$22, CQ113<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR113='Risk Tables'!$C$44,1,IF(CR113='Risk Tables'!$C$43,2,IF(CR113='Risk Tables'!$C$42, 3, IF(CR113='Risk Tables'!$C$41, 4, IF(CR113='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS113='Risk Tables'!$C$44,1,IF(CS113='Risk Tables'!$C$43,2,IF(CS113='Risk Tables'!$C$42, 3, IF(CS113='Risk Tables'!$C$41, 4, IF(CS113='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT113='Risk Tables'!$C$44,1,IF(CT113='Risk Tables'!$C$43,2,IF(CT113='Risk Tables'!$C$42, 3, IF(CT113='Risk Tables'!$C$41, 4, IF(CT113='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV113='Risk Tables'!$C$44,1,IF(CV113='Risk Tables'!$C$43,2,IF(CV113='Risk Tables'!$C$42, 3, IF(CV113='Risk Tables'!$C$41, 4, IF(CV113='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW113='Risk Tables'!$C$44,1,IF(CW113='Risk Tables'!$C$43,2,IF(CW113='Risk Tables'!$C$42, 3, IF(CW113='Risk Tables'!$C$41, 4, IF(CW113='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX113='Risk Tables'!$C$44,1,IF(CX113='Risk Tables'!$C$43,2,IF(CX113='Risk Tables'!$C$42, 3, IF(CX113='Risk Tables'!$C$41, 4, IF(CX113='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY113='Risk Tables'!$C$44,1,IF(CY113='Risk Tables'!$C$43,2,IF(CY113='Risk Tables'!$C$42, 3, IF(CY113='Risk Tables'!$C$41, 4, IF(CY113='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA113='Risk Tables'!$C$44,1,IF(DA113='Risk Tables'!$C$43,2,IF(DA113='Risk Tables'!$C$42, 3, IF(DA113='Risk Tables'!$C$41, 4, IF(DA113='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB113='Risk Tables'!$C$44,1,IF(DB113='Risk Tables'!$C$43,2,IF(DB113='Risk Tables'!$C$42, 3, IF(DB113='Risk Tables'!$C$41, 4, IF(DB113='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC113='Risk Tables'!$C$44,1,IF(DC113='Risk Tables'!$C$43,2,IF(DC113='Risk Tables'!$C$42, 3, IF(DC113='Risk Tables'!$C$41, 4, IF(DC113='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD113='Risk Tables'!$C$44,1,IF(DD113='Risk Tables'!$C$43,2,IF(DD113='Risk Tables'!$C$42, 3, IF(DD113='Risk Tables'!$C$41, 4, IF(DD113='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE113='Risk Tables'!$C$44,1,IF(DE113='Risk Tables'!$C$43,2,IF(DE113='Risk Tables'!$C$42, 3, IF(DE113='Risk Tables'!$C$41, 4, IF(DE113='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF113='Risk Tables'!$C$44,1,IF(DF113='Risk Tables'!$C$43,2,IF(DF113='Risk Tables'!$C$42, 3, IF(DF113='Risk Tables'!$C$41, 4, IF(DF113='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI113:DW113))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI113:DW113, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD113),\"\",((AD113*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P113,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V113),\"\",((V113*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P113,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO113),\"\",((AO113*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P113,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM113),\"\",((AM113*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P113,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI113),\"\",((AI113*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P113,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF113),\"\",((AF113*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P113,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR113),\"\",((AR113*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P113,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL113),\"\",((BL113*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P113,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM113),\"\",((BM113*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P113,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU113),\"\",((AU113*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P113,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW113),\"\",((AW113*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P113,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK113),\"\",(((BK113)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P113,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A114=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I114,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M114,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A114=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H114,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A114=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H114,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A114=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H114,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A114=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H114,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG114),ISBLANK(AR114)),\"\",IF(AR114<0,'Risk Tables'!$C$46,BG114/AR114)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO114),ISBLANK(AR114)),\"\",IF(AR114<0,'Risk Tables'!$C$46,AO114/AR114)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH114=\"\",ISBLANK(CH114)),\"\",IF(CH114>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH114<=Parameters!$E$4,CH114>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH114<=Parameters!$F$4, CH114>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH114<=Parameters!$G$4, CH114>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI114=\"\",CI114=\"--\",ISBLANK(CI114)),\"\",IF(CI114='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI114>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI114<=Parameters!$E$5,CI114>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI114<=Parameters!$F$5, CI114>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI114<=Parameters!$G$5, CI114>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG114=\"\",CG114=\"--\",ISBLANK(CG114)),\"\",IF(CG114>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG114<=Parameters!$E$6,CG114>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG114<=Parameters!$F$6, CG114>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG114<=Parameters!$G$6, CG114>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY114=\"\",BY114=\"--\",ISBLANK(BY114)),\"\",IF(BY114>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY114<=Parameters!$E$8,BY114>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY114<=Parameters!$F$8, BY114>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY114<=Parameters!$G$8, BY114>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ114=\"\",BZ114=\"--\",ISBLANK(BZ114)),\"\",IF(BZ114>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ114<=Parameters!$E$9,BZ114>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ114<=Parameters!$F$9, BZ114>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ114<=Parameters!$G$9, BZ114>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA114=\"\",CA114=\"--\",ISBLANK(CA114)),\"\",IF(CA114<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA114>=Parameters!$E$10,CA114<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA114>=Parameters!$F$10, CA114<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA114>=Parameters!$G$10, CA114<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB114=\"\",CB114=\"--\",ISBLANK(CB114)),\"\",IF(CB114<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB114>=Parameters!$E$11,CB114<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB114>=Parameters!$F$11, CB114<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB114>=Parameters!$G$11, CB114<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO114=\"\",CO114=\"--\",ISBLANK(CO114)),\"\",IF(CO114<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO114>=Parameters!$E$13,CO114<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO114>=Parameters!$F$13, CO114<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO114>=Parameters!$G$13, CO114<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ114=\"\",CJ114=\"--\",ISBLANK(CJ114)),\"\",IF(CJ114='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ114<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ114>=Parameters!$E$14,CJ114<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ114>=Parameters!$F$14, CJ114<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ114>=Parameters!$G$14, CJ114<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK114=\"\",CK114=\"--\",ISBLANK(CK114)),\"\",IF(AND(CK114<Parameters!$E$15, CK114>=0), 'Risk Tables'!$C$44, IF(AND(CK114>=Parameters!$E$15,CK114<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK114>=Parameters!$F$15, CK114<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK114>=Parameters!$G$15, CK114<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM114=\"\",CM114=\"--\",ISBLANK(CM114)),\"\",IF(CM114>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM114<=Parameters!$E$16,CM114>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM114<=Parameters!$F$16, CM114>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM114<=Parameters!$G$16, CM114>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN114=\"\",CN114=\"--\",ISBLANK(CN114)),\"\",IF(CN114>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN114<=Parameters!$E$17,CN114>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN114<=Parameters!$F$17, CN114>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN114<=Parameters!$G$17, CN114>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL114=\"\",CL114=\"--\",ISBLANK(CL114)),\"\",IF(CL114>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL114<=Parameters!$E$18,CL114>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL114<=Parameters!$F$18, CL114>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL114<=Parameters!$G$18, CL114>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP114=\"\",CP114=\"--\",ISBLANK(CP114)),\"\",IF(CP114<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP114>=Parameters!$E$21,CP114<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP114>=Parameters!$F$21, CP114<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP114>=Parameters!$G$21, CP114<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ114=\"\",CQ114=\"--\",ISBLANK(CQ114)),\"\",IF(CQ114<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ114>=Parameters!$E$22,CQ114<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ114>=Parameters!$F$22, CQ114<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ114>=Parameters!$G$22, CQ114<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR114='Risk Tables'!$C$44,1,IF(CR114='Risk Tables'!$C$43,2,IF(CR114='Risk Tables'!$C$42, 3, IF(CR114='Risk Tables'!$C$41, 4, IF(CR114='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS114='Risk Tables'!$C$44,1,IF(CS114='Risk Tables'!$C$43,2,IF(CS114='Risk Tables'!$C$42, 3, IF(CS114='Risk Tables'!$C$41, 4, IF(CS114='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT114='Risk Tables'!$C$44,1,IF(CT114='Risk Tables'!$C$43,2,IF(CT114='Risk Tables'!$C$42, 3, IF(CT114='Risk Tables'!$C$41, 4, IF(CT114='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV114='Risk Tables'!$C$44,1,IF(CV114='Risk Tables'!$C$43,2,IF(CV114='Risk Tables'!$C$42, 3, IF(CV114='Risk Tables'!$C$41, 4, IF(CV114='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW114='Risk Tables'!$C$44,1,IF(CW114='Risk Tables'!$C$43,2,IF(CW114='Risk Tables'!$C$42, 3, IF(CW114='Risk Tables'!$C$41, 4, IF(CW114='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX114='Risk Tables'!$C$44,1,IF(CX114='Risk Tables'!$C$43,2,IF(CX114='Risk Tables'!$C$42, 3, IF(CX114='Risk Tables'!$C$41, 4, IF(CX114='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY114='Risk Tables'!$C$44,1,IF(CY114='Risk Tables'!$C$43,2,IF(CY114='Risk Tables'!$C$42, 3, IF(CY114='Risk Tables'!$C$41, 4, IF(CY114='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA114='Risk Tables'!$C$44,1,IF(DA114='Risk Tables'!$C$43,2,IF(DA114='Risk Tables'!$C$42, 3, IF(DA114='Risk Tables'!$C$41, 4, IF(DA114='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB114='Risk Tables'!$C$44,1,IF(DB114='Risk Tables'!$C$43,2,IF(DB114='Risk Tables'!$C$42, 3, IF(DB114='Risk Tables'!$C$41, 4, IF(DB114='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC114='Risk Tables'!$C$44,1,IF(DC114='Risk Tables'!$C$43,2,IF(DC114='Risk Tables'!$C$42, 3, IF(DC114='Risk Tables'!$C$41, 4, IF(DC114='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD114='Risk Tables'!$C$44,1,IF(DD114='Risk Tables'!$C$43,2,IF(DD114='Risk Tables'!$C$42, 3, IF(DD114='Risk Tables'!$C$41, 4, IF(DD114='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE114='Risk Tables'!$C$44,1,IF(DE114='Risk Tables'!$C$43,2,IF(DE114='Risk Tables'!$C$42, 3, IF(DE114='Risk Tables'!$C$41, 4, IF(DE114='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF114='Risk Tables'!$C$44,1,IF(DF114='Risk Tables'!$C$43,2,IF(DF114='Risk Tables'!$C$42, 3, IF(DF114='Risk Tables'!$C$41, 4, IF(DF114='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI114:DW114))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI114:DW114, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD114),\"\",((AD114*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P114,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V114),\"\",((V114*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P114,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO114),\"\",((AO114*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P114,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM114),\"\",((AM114*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P114,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI114),\"\",((AI114*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P114,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF114),\"\",((AF114*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P114,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR114),\"\",((AR114*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P114,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL114),\"\",((BL114*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P114,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM114),\"\",((BM114*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P114,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU114),\"\",((AU114*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P114,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW114),\"\",((AW114*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P114,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK114),\"\",(((BK114)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P114,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A115=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I115,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M115,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A115=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H115,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A115=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H115,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A115=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H115,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A115=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H115,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG115),ISBLANK(AR115)),\"\",IF(AR115<0,'Risk Tables'!$C$46,BG115/AR115)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO115),ISBLANK(AR115)),\"\",IF(AR115<0,'Risk Tables'!$C$46,AO115/AR115)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH115=\"\",ISBLANK(CH115)),\"\",IF(CH115>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH115<=Parameters!$E$4,CH115>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH115<=Parameters!$F$4, CH115>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH115<=Parameters!$G$4, CH115>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI115=\"\",CI115=\"--\",ISBLANK(CI115)),\"\",IF(CI115='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI115>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI115<=Parameters!$E$5,CI115>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI115<=Parameters!$F$5, CI115>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI115<=Parameters!$G$5, CI115>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG115=\"\",CG115=\"--\",ISBLANK(CG115)),\"\",IF(CG115>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG115<=Parameters!$E$6,CG115>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG115<=Parameters!$F$6, CG115>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG115<=Parameters!$G$6, CG115>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY115=\"\",BY115=\"--\",ISBLANK(BY115)),\"\",IF(BY115>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY115<=Parameters!$E$8,BY115>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY115<=Parameters!$F$8, BY115>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY115<=Parameters!$G$8, BY115>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ115=\"\",BZ115=\"--\",ISBLANK(BZ115)),\"\",IF(BZ115>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ115<=Parameters!$E$9,BZ115>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ115<=Parameters!$F$9, BZ115>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ115<=Parameters!$G$9, BZ115>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA115=\"\",CA115=\"--\",ISBLANK(CA115)),\"\",IF(CA115<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA115>=Parameters!$E$10,CA115<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA115>=Parameters!$F$10, CA115<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA115>=Parameters!$G$10, CA115<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB115=\"\",CB115=\"--\",ISBLANK(CB115)),\"\",IF(CB115<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB115>=Parameters!$E$11,CB115<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB115>=Parameters!$F$11, CB115<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB115>=Parameters!$G$11, CB115<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO115=\"\",CO115=\"--\",ISBLANK(CO115)),\"\",IF(CO115<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO115>=Parameters!$E$13,CO115<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO115>=Parameters!$F$13, CO115<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO115>=Parameters!$G$13, CO115<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ115=\"\",CJ115=\"--\",ISBLANK(CJ115)),\"\",IF(CJ115='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ115<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ115>=Parameters!$E$14,CJ115<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ115>=Parameters!$F$14, CJ115<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ115>=Parameters!$G$14, CJ115<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK115=\"\",CK115=\"--\",ISBLANK(CK115)),\"\",IF(AND(CK115<Parameters!$E$15, CK115>=0), 'Risk Tables'!$C$44, IF(AND(CK115>=Parameters!$E$15,CK115<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK115>=Parameters!$F$15, CK115<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK115>=Parameters!$G$15, CK115<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM115=\"\",CM115=\"--\",ISBLANK(CM115)),\"\",IF(CM115>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM115<=Parameters!$E$16,CM115>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM115<=Parameters!$F$16, CM115>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM115<=Parameters!$G$16, CM115>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN115=\"\",CN115=\"--\",ISBLANK(CN115)),\"\",IF(CN115>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN115<=Parameters!$E$17,CN115>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN115<=Parameters!$F$17, CN115>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN115<=Parameters!$G$17, CN115>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL115=\"\",CL115=\"--\",ISBLANK(CL115)),\"\",IF(CL115>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL115<=Parameters!$E$18,CL115>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL115<=Parameters!$F$18, CL115>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL115<=Parameters!$G$18, CL115>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP115=\"\",CP115=\"--\",ISBLANK(CP115)),\"\",IF(CP115<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP115>=Parameters!$E$21,CP115<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP115>=Parameters!$F$21, CP115<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP115>=Parameters!$G$21, CP115<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ115=\"\",CQ115=\"--\",ISBLANK(CQ115)),\"\",IF(CQ115<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ115>=Parameters!$E$22,CQ115<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ115>=Parameters!$F$22, CQ115<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ115>=Parameters!$G$22, CQ115<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR115='Risk Tables'!$C$44,1,IF(CR115='Risk Tables'!$C$43,2,IF(CR115='Risk Tables'!$C$42, 3, IF(CR115='Risk Tables'!$C$41, 4, IF(CR115='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS115='Risk Tables'!$C$44,1,IF(CS115='Risk Tables'!$C$43,2,IF(CS115='Risk Tables'!$C$42, 3, IF(CS115='Risk Tables'!$C$41, 4, IF(CS115='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT115='Risk Tables'!$C$44,1,IF(CT115='Risk Tables'!$C$43,2,IF(CT115='Risk Tables'!$C$42, 3, IF(CT115='Risk Tables'!$C$41, 4, IF(CT115='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV115='Risk Tables'!$C$44,1,IF(CV115='Risk Tables'!$C$43,2,IF(CV115='Risk Tables'!$C$42, 3, IF(CV115='Risk Tables'!$C$41, 4, IF(CV115='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW115='Risk Tables'!$C$44,1,IF(CW115='Risk Tables'!$C$43,2,IF(CW115='Risk Tables'!$C$42, 3, IF(CW115='Risk Tables'!$C$41, 4, IF(CW115='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX115='Risk Tables'!$C$44,1,IF(CX115='Risk Tables'!$C$43,2,IF(CX115='Risk Tables'!$C$42, 3, IF(CX115='Risk Tables'!$C$41, 4, IF(CX115='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY115='Risk Tables'!$C$44,1,IF(CY115='Risk Tables'!$C$43,2,IF(CY115='Risk Tables'!$C$42, 3, IF(CY115='Risk Tables'!$C$41, 4, IF(CY115='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA115='Risk Tables'!$C$44,1,IF(DA115='Risk Tables'!$C$43,2,IF(DA115='Risk Tables'!$C$42, 3, IF(DA115='Risk Tables'!$C$41, 4, IF(DA115='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB115='Risk Tables'!$C$44,1,IF(DB115='Risk Tables'!$C$43,2,IF(DB115='Risk Tables'!$C$42, 3, IF(DB115='Risk Tables'!$C$41, 4, IF(DB115='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC115='Risk Tables'!$C$44,1,IF(DC115='Risk Tables'!$C$43,2,IF(DC115='Risk Tables'!$C$42, 3, IF(DC115='Risk Tables'!$C$41, 4, IF(DC115='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD115='Risk Tables'!$C$44,1,IF(DD115='Risk Tables'!$C$43,2,IF(DD115='Risk Tables'!$C$42, 3, IF(DD115='Risk Tables'!$C$41, 4, IF(DD115='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE115='Risk Tables'!$C$44,1,IF(DE115='Risk Tables'!$C$43,2,IF(DE115='Risk Tables'!$C$42, 3, IF(DE115='Risk Tables'!$C$41, 4, IF(DE115='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF115='Risk Tables'!$C$44,1,IF(DF115='Risk Tables'!$C$43,2,IF(DF115='Risk Tables'!$C$42, 3, IF(DF115='Risk Tables'!$C$41, 4, IF(DF115='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI115:DW115))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI115:DW115, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD115),\"\",((AD115*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P115,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V115),\"\",((V115*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P115,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO115),\"\",((AO115*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P115,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM115),\"\",((AM115*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P115,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI115),\"\",((AI115*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P115,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF115),\"\",((AF115*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P115,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR115),\"\",((AR115*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P115,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL115),\"\",((BL115*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P115,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM115),\"\",((BM115*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P115,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU115),\"\",((AU115*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P115,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW115),\"\",((AW115*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P115,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK115),\"\",(((BK115)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P115,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A116=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I116,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M116,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A116=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H116,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A116=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H116,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A116=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H116,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A116=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H116,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG116),ISBLANK(AR116)),\"\",IF(AR116<0,'Risk Tables'!$C$46,BG116/AR116)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO116),ISBLANK(AR116)),\"\",IF(AR116<0,'Risk Tables'!$C$46,AO116/AR116)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH116=\"\",ISBLANK(CH116)),\"\",IF(CH116>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH116<=Parameters!$E$4,CH116>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH116<=Parameters!$F$4, CH116>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH116<=Parameters!$G$4, CH116>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI116=\"\",CI116=\"--\",ISBLANK(CI116)),\"\",IF(CI116='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI116>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI116<=Parameters!$E$5,CI116>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI116<=Parameters!$F$5, CI116>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI116<=Parameters!$G$5, CI116>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG116=\"\",CG116=\"--\",ISBLANK(CG116)),\"\",IF(CG116>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG116<=Parameters!$E$6,CG116>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG116<=Parameters!$F$6, CG116>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG116<=Parameters!$G$6, CG116>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY116=\"\",BY116=\"--\",ISBLANK(BY116)),\"\",IF(BY116>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY116<=Parameters!$E$8,BY116>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY116<=Parameters!$F$8, BY116>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY116<=Parameters!$G$8, BY116>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ116=\"\",BZ116=\"--\",ISBLANK(BZ116)),\"\",IF(BZ116>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ116<=Parameters!$E$9,BZ116>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ116<=Parameters!$F$9, BZ116>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ116<=Parameters!$G$9, BZ116>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA116=\"\",CA116=\"--\",ISBLANK(CA116)),\"\",IF(CA116<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA116>=Parameters!$E$10,CA116<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA116>=Parameters!$F$10, CA116<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA116>=Parameters!$G$10, CA116<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB116=\"\",CB116=\"--\",ISBLANK(CB116)),\"\",IF(CB116<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB116>=Parameters!$E$11,CB116<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB116>=Parameters!$F$11, CB116<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB116>=Parameters!$G$11, CB116<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO116=\"\",CO116=\"--\",ISBLANK(CO116)),\"\",IF(CO116<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO116>=Parameters!$E$13,CO116<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO116>=Parameters!$F$13, CO116<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO116>=Parameters!$G$13, CO116<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ116=\"\",CJ116=\"--\",ISBLANK(CJ116)),\"\",IF(CJ116='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ116<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ116>=Parameters!$E$14,CJ116<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ116>=Parameters!$F$14, CJ116<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ116>=Parameters!$G$14, CJ116<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK116=\"\",CK116=\"--\",ISBLANK(CK116)),\"\",IF(AND(CK116<Parameters!$E$15, CK116>=0), 'Risk Tables'!$C$44, IF(AND(CK116>=Parameters!$E$15,CK116<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK116>=Parameters!$F$15, CK116<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK116>=Parameters!$G$15, CK116<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM116=\"\",CM116=\"--\",ISBLANK(CM116)),\"\",IF(CM116>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM116<=Parameters!$E$16,CM116>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM116<=Parameters!$F$16, CM116>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM116<=Parameters!$G$16, CM116>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN116=\"\",CN116=\"--\",ISBLANK(CN116)),\"\",IF(CN116>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN116<=Parameters!$E$17,CN116>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN116<=Parameters!$F$17, CN116>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN116<=Parameters!$G$17, CN116>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL116=\"\",CL116=\"--\",ISBLANK(CL116)),\"\",IF(CL116>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL116<=Parameters!$E$18,CL116>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL116<=Parameters!$F$18, CL116>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL116<=Parameters!$G$18, CL116>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP116=\"\",CP116=\"--\",ISBLANK(CP116)),\"\",IF(CP116<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP116>=Parameters!$E$21,CP116<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP116>=Parameters!$F$21, CP116<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP116>=Parameters!$G$21, CP116<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ116=\"\",CQ116=\"--\",ISBLANK(CQ116)),\"\",IF(CQ116<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ116>=Parameters!$E$22,CQ116<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ116>=Parameters!$F$22, CQ116<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ116>=Parameters!$G$22, CQ116<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR116='Risk Tables'!$C$44,1,IF(CR116='Risk Tables'!$C$43,2,IF(CR116='Risk Tables'!$C$42, 3, IF(CR116='Risk Tables'!$C$41, 4, IF(CR116='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS116='Risk Tables'!$C$44,1,IF(CS116='Risk Tables'!$C$43,2,IF(CS116='Risk Tables'!$C$42, 3, IF(CS116='Risk Tables'!$C$41, 4, IF(CS116='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT116='Risk Tables'!$C$44,1,IF(CT116='Risk Tables'!$C$43,2,IF(CT116='Risk Tables'!$C$42, 3, IF(CT116='Risk Tables'!$C$41, 4, IF(CT116='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV116='Risk Tables'!$C$44,1,IF(CV116='Risk Tables'!$C$43,2,IF(CV116='Risk Tables'!$C$42, 3, IF(CV116='Risk Tables'!$C$41, 4, IF(CV116='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW116='Risk Tables'!$C$44,1,IF(CW116='Risk Tables'!$C$43,2,IF(CW116='Risk Tables'!$C$42, 3, IF(CW116='Risk Tables'!$C$41, 4, IF(CW116='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX116='Risk Tables'!$C$44,1,IF(CX116='Risk Tables'!$C$43,2,IF(CX116='Risk Tables'!$C$42, 3, IF(CX116='Risk Tables'!$C$41, 4, IF(CX116='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY116='Risk Tables'!$C$44,1,IF(CY116='Risk Tables'!$C$43,2,IF(CY116='Risk Tables'!$C$42, 3, IF(CY116='Risk Tables'!$C$41, 4, IF(CY116='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA116='Risk Tables'!$C$44,1,IF(DA116='Risk Tables'!$C$43,2,IF(DA116='Risk Tables'!$C$42, 3, IF(DA116='Risk Tables'!$C$41, 4, IF(DA116='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB116='Risk Tables'!$C$44,1,IF(DB116='Risk Tables'!$C$43,2,IF(DB116='Risk Tables'!$C$42, 3, IF(DB116='Risk Tables'!$C$41, 4, IF(DB116='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC116='Risk Tables'!$C$44,1,IF(DC116='Risk Tables'!$C$43,2,IF(DC116='Risk Tables'!$C$42, 3, IF(DC116='Risk Tables'!$C$41, 4, IF(DC116='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD116='Risk Tables'!$C$44,1,IF(DD116='Risk Tables'!$C$43,2,IF(DD116='Risk Tables'!$C$42, 3, IF(DD116='Risk Tables'!$C$41, 4, IF(DD116='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE116='Risk Tables'!$C$44,1,IF(DE116='Risk Tables'!$C$43,2,IF(DE116='Risk Tables'!$C$42, 3, IF(DE116='Risk Tables'!$C$41, 4, IF(DE116='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF116='Risk Tables'!$C$44,1,IF(DF116='Risk Tables'!$C$43,2,IF(DF116='Risk Tables'!$C$42, 3, IF(DF116='Risk Tables'!$C$41, 4, IF(DF116='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI116:DW116))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI116:DW116, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD116),\"\",((AD116*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P116,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V116),\"\",((V116*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P116,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO116),\"\",((AO116*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P116,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM116),\"\",((AM116*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P116,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI116),\"\",((AI116*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P116,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF116),\"\",((AF116*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P116,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR116),\"\",((AR116*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P116,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL116),\"\",((BL116*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P116,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM116),\"\",((BM116*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P116,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU116),\"\",((AU116*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P116,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW116),\"\",((AW116*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P116,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK116),\"\",(((BK116)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P116,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A117=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I117,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M117,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A117=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H117,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A117=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H117,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A117=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H117,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A117=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H117,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG117),ISBLANK(AR117)),\"\",IF(AR117<0,'Risk Tables'!$C$46,BG117/AR117)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO117),ISBLANK(AR117)),\"\",IF(AR117<0,'Risk Tables'!$C$46,AO117/AR117)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH117=\"\",ISBLANK(CH117)),\"\",IF(CH117>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH117<=Parameters!$E$4,CH117>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH117<=Parameters!$F$4, CH117>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH117<=Parameters!$G$4, CH117>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI117=\"\",CI117=\"--\",ISBLANK(CI117)),\"\",IF(CI117='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI117>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI117<=Parameters!$E$5,CI117>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI117<=Parameters!$F$5, CI117>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI117<=Parameters!$G$5, CI117>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG117=\"\",CG117=\"--\",ISBLANK(CG117)),\"\",IF(CG117>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG117<=Parameters!$E$6,CG117>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG117<=Parameters!$F$6, CG117>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG117<=Parameters!$G$6, CG117>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY117=\"\",BY117=\"--\",ISBLANK(BY117)),\"\",IF(BY117>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY117<=Parameters!$E$8,BY117>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY117<=Parameters!$F$8, BY117>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY117<=Parameters!$G$8, BY117>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ117=\"\",BZ117=\"--\",ISBLANK(BZ117)),\"\",IF(BZ117>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ117<=Parameters!$E$9,BZ117>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ117<=Parameters!$F$9, BZ117>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ117<=Parameters!$G$9, BZ117>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA117=\"\",CA117=\"--\",ISBLANK(CA117)),\"\",IF(CA117<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA117>=Parameters!$E$10,CA117<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA117>=Parameters!$F$10, CA117<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA117>=Parameters!$G$10, CA117<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB117=\"\",CB117=\"--\",ISBLANK(CB117)),\"\",IF(CB117<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB117>=Parameters!$E$11,CB117<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB117>=Parameters!$F$11, CB117<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB117>=Parameters!$G$11, CB117<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO117=\"\",CO117=\"--\",ISBLANK(CO117)),\"\",IF(CO117<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO117>=Parameters!$E$13,CO117<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO117>=Parameters!$F$13, CO117<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO117>=Parameters!$G$13, CO117<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ117=\"\",CJ117=\"--\",ISBLANK(CJ117)),\"\",IF(CJ117='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ117<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ117>=Parameters!$E$14,CJ117<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ117>=Parameters!$F$14, CJ117<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ117>=Parameters!$G$14, CJ117<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK117=\"\",CK117=\"--\",ISBLANK(CK117)),\"\",IF(AND(CK117<Parameters!$E$15, CK117>=0), 'Risk Tables'!$C$44, IF(AND(CK117>=Parameters!$E$15,CK117<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK117>=Parameters!$F$15, CK117<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK117>=Parameters!$G$15, CK117<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM117=\"\",CM117=\"--\",ISBLANK(CM117)),\"\",IF(CM117>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM117<=Parameters!$E$16,CM117>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM117<=Parameters!$F$16, CM117>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM117<=Parameters!$G$16, CM117>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN117=\"\",CN117=\"--\",ISBLANK(CN117)),\"\",IF(CN117>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN117<=Parameters!$E$17,CN117>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN117<=Parameters!$F$17, CN117>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN117<=Parameters!$G$17, CN117>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL117=\"\",CL117=\"--\",ISBLANK(CL117)),\"\",IF(CL117>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL117<=Parameters!$E$18,CL117>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL117<=Parameters!$F$18, CL117>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL117<=Parameters!$G$18, CL117>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP117=\"\",CP117=\"--\",ISBLANK(CP117)),\"\",IF(CP117<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP117>=Parameters!$E$21,CP117<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP117>=Parameters!$F$21, CP117<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP117>=Parameters!$G$21, CP117<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ117=\"\",CQ117=\"--\",ISBLANK(CQ117)),\"\",IF(CQ117<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ117>=Parameters!$E$22,CQ117<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ117>=Parameters!$F$22, CQ117<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ117>=Parameters!$G$22, CQ117<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR117='Risk Tables'!$C$44,1,IF(CR117='Risk Tables'!$C$43,2,IF(CR117='Risk Tables'!$C$42, 3, IF(CR117='Risk Tables'!$C$41, 4, IF(CR117='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS117='Risk Tables'!$C$44,1,IF(CS117='Risk Tables'!$C$43,2,IF(CS117='Risk Tables'!$C$42, 3, IF(CS117='Risk Tables'!$C$41, 4, IF(CS117='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT117='Risk Tables'!$C$44,1,IF(CT117='Risk Tables'!$C$43,2,IF(CT117='Risk Tables'!$C$42, 3, IF(CT117='Risk Tables'!$C$41, 4, IF(CT117='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV117='Risk Tables'!$C$44,1,IF(CV117='Risk Tables'!$C$43,2,IF(CV117='Risk Tables'!$C$42, 3, IF(CV117='Risk Tables'!$C$41, 4, IF(CV117='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW117='Risk Tables'!$C$44,1,IF(CW117='Risk Tables'!$C$43,2,IF(CW117='Risk Tables'!$C$42, 3, IF(CW117='Risk Tables'!$C$41, 4, IF(CW117='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX117='Risk Tables'!$C$44,1,IF(CX117='Risk Tables'!$C$43,2,IF(CX117='Risk Tables'!$C$42, 3, IF(CX117='Risk Tables'!$C$41, 4, IF(CX117='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY117='Risk Tables'!$C$44,1,IF(CY117='Risk Tables'!$C$43,2,IF(CY117='Risk Tables'!$C$42, 3, IF(CY117='Risk Tables'!$C$41, 4, IF(CY117='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA117='Risk Tables'!$C$44,1,IF(DA117='Risk Tables'!$C$43,2,IF(DA117='Risk Tables'!$C$42, 3, IF(DA117='Risk Tables'!$C$41, 4, IF(DA117='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB117='Risk Tables'!$C$44,1,IF(DB117='Risk Tables'!$C$43,2,IF(DB117='Risk Tables'!$C$42, 3, IF(DB117='Risk Tables'!$C$41, 4, IF(DB117='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC117='Risk Tables'!$C$44,1,IF(DC117='Risk Tables'!$C$43,2,IF(DC117='Risk Tables'!$C$42, 3, IF(DC117='Risk Tables'!$C$41, 4, IF(DC117='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD117='Risk Tables'!$C$44,1,IF(DD117='Risk Tables'!$C$43,2,IF(DD117='Risk Tables'!$C$42, 3, IF(DD117='Risk Tables'!$C$41, 4, IF(DD117='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE117='Risk Tables'!$C$44,1,IF(DE117='Risk Tables'!$C$43,2,IF(DE117='Risk Tables'!$C$42, 3, IF(DE117='Risk Tables'!$C$41, 4, IF(DE117='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF117='Risk Tables'!$C$44,1,IF(DF117='Risk Tables'!$C$43,2,IF(DF117='Risk Tables'!$C$42, 3, IF(DF117='Risk Tables'!$C$41, 4, IF(DF117='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI117:DW117))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI117:DW117, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD117),\"\",((AD117*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P117,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V117),\"\",((V117*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P117,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO117),\"\",((AO117*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P117,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM117),\"\",((AM117*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P117,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI117),\"\",((AI117*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P117,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF117),\"\",((AF117*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P117,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR117),\"\",((AR117*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P117,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL117),\"\",((BL117*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P117,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM117),\"\",((BM117*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P117,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU117),\"\",((AU117*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P117,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW117),\"\",((AW117*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P117,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK117),\"\",(((BK117)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P117,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A118=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I118,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M118,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A118=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H118,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A118=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H118,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A118=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H118,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A118=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H118,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG118),ISBLANK(AR118)),\"\",IF(AR118<0,'Risk Tables'!$C$46,BG118/AR118)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO118),ISBLANK(AR118)),\"\",IF(AR118<0,'Risk Tables'!$C$46,AO118/AR118)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH118=\"\",ISBLANK(CH118)),\"\",IF(CH118>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH118<=Parameters!$E$4,CH118>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH118<=Parameters!$F$4, CH118>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH118<=Parameters!$G$4, CH118>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI118=\"\",CI118=\"--\",ISBLANK(CI118)),\"\",IF(CI118='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI118>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI118<=Parameters!$E$5,CI118>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI118<=Parameters!$F$5, CI118>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI118<=Parameters!$G$5, CI118>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG118=\"\",CG118=\"--\",ISBLANK(CG118)),\"\",IF(CG118>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG118<=Parameters!$E$6,CG118>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG118<=Parameters!$F$6, CG118>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG118<=Parameters!$G$6, CG118>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY118=\"\",BY118=\"--\",ISBLANK(BY118)),\"\",IF(BY118>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY118<=Parameters!$E$8,BY118>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY118<=Parameters!$F$8, BY118>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY118<=Parameters!$G$8, BY118>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ118=\"\",BZ118=\"--\",ISBLANK(BZ118)),\"\",IF(BZ118>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ118<=Parameters!$E$9,BZ118>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ118<=Parameters!$F$9, BZ118>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ118<=Parameters!$G$9, BZ118>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA118=\"\",CA118=\"--\",ISBLANK(CA118)),\"\",IF(CA118<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA118>=Parameters!$E$10,CA118<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA118>=Parameters!$F$10, CA118<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA118>=Parameters!$G$10, CA118<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB118=\"\",CB118=\"--\",ISBLANK(CB118)),\"\",IF(CB118<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB118>=Parameters!$E$11,CB118<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB118>=Parameters!$F$11, CB118<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB118>=Parameters!$G$11, CB118<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO118=\"\",CO118=\"--\",ISBLANK(CO118)),\"\",IF(CO118<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO118>=Parameters!$E$13,CO118<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO118>=Parameters!$F$13, CO118<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO118>=Parameters!$G$13, CO118<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ118=\"\",CJ118=\"--\",ISBLANK(CJ118)),\"\",IF(CJ118='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ118<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ118>=Parameters!$E$14,CJ118<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ118>=Parameters!$F$14, CJ118<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ118>=Parameters!$G$14, CJ118<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK118=\"\",CK118=\"--\",ISBLANK(CK118)),\"\",IF(AND(CK118<Parameters!$E$15, CK118>=0), 'Risk Tables'!$C$44, IF(AND(CK118>=Parameters!$E$15,CK118<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK118>=Parameters!$F$15, CK118<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK118>=Parameters!$G$15, CK118<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM118=\"\",CM118=\"--\",ISBLANK(CM118)),\"\",IF(CM118>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM118<=Parameters!$E$16,CM118>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM118<=Parameters!$F$16, CM118>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM118<=Parameters!$G$16, CM118>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN118=\"\",CN118=\"--\",ISBLANK(CN118)),\"\",IF(CN118>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN118<=Parameters!$E$17,CN118>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN118<=Parameters!$F$17, CN118>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN118<=Parameters!$G$17, CN118>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL118=\"\",CL118=\"--\",ISBLANK(CL118)),\"\",IF(CL118>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL118<=Parameters!$E$18,CL118>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL118<=Parameters!$F$18, CL118>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL118<=Parameters!$G$18, CL118>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP118=\"\",CP118=\"--\",ISBLANK(CP118)),\"\",IF(CP118<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP118>=Parameters!$E$21,CP118<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP118>=Parameters!$F$21, CP118<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP118>=Parameters!$G$21, CP118<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ118=\"\",CQ118=\"--\",ISBLANK(CQ118)),\"\",IF(CQ118<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ118>=Parameters!$E$22,CQ118<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ118>=Parameters!$F$22, CQ118<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ118>=Parameters!$G$22, CQ118<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR118='Risk Tables'!$C$44,1,IF(CR118='Risk Tables'!$C$43,2,IF(CR118='Risk Tables'!$C$42, 3, IF(CR118='Risk Tables'!$C$41, 4, IF(CR118='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS118='Risk Tables'!$C$44,1,IF(CS118='Risk Tables'!$C$43,2,IF(CS118='Risk Tables'!$C$42, 3, IF(CS118='Risk Tables'!$C$41, 4, IF(CS118='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT118='Risk Tables'!$C$44,1,IF(CT118='Risk Tables'!$C$43,2,IF(CT118='Risk Tables'!$C$42, 3, IF(CT118='Risk Tables'!$C$41, 4, IF(CT118='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV118='Risk Tables'!$C$44,1,IF(CV118='Risk Tables'!$C$43,2,IF(CV118='Risk Tables'!$C$42, 3, IF(CV118='Risk Tables'!$C$41, 4, IF(CV118='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW118='Risk Tables'!$C$44,1,IF(CW118='Risk Tables'!$C$43,2,IF(CW118='Risk Tables'!$C$42, 3, IF(CW118='Risk Tables'!$C$41, 4, IF(CW118='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX118='Risk Tables'!$C$44,1,IF(CX118='Risk Tables'!$C$43,2,IF(CX118='Risk Tables'!$C$42, 3, IF(CX118='Risk Tables'!$C$41, 4, IF(CX118='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY118='Risk Tables'!$C$44,1,IF(CY118='Risk Tables'!$C$43,2,IF(CY118='Risk Tables'!$C$42, 3, IF(CY118='Risk Tables'!$C$41, 4, IF(CY118='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA118='Risk Tables'!$C$44,1,IF(DA118='Risk Tables'!$C$43,2,IF(DA118='Risk Tables'!$C$42, 3, IF(DA118='Risk Tables'!$C$41, 4, IF(DA118='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB118='Risk Tables'!$C$44,1,IF(DB118='Risk Tables'!$C$43,2,IF(DB118='Risk Tables'!$C$42, 3, IF(DB118='Risk Tables'!$C$41, 4, IF(DB118='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC118='Risk Tables'!$C$44,1,IF(DC118='Risk Tables'!$C$43,2,IF(DC118='Risk Tables'!$C$42, 3, IF(DC118='Risk Tables'!$C$41, 4, IF(DC118='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD118='Risk Tables'!$C$44,1,IF(DD118='Risk Tables'!$C$43,2,IF(DD118='Risk Tables'!$C$42, 3, IF(DD118='Risk Tables'!$C$41, 4, IF(DD118='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE118='Risk Tables'!$C$44,1,IF(DE118='Risk Tables'!$C$43,2,IF(DE118='Risk Tables'!$C$42, 3, IF(DE118='Risk Tables'!$C$41, 4, IF(DE118='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF118='Risk Tables'!$C$44,1,IF(DF118='Risk Tables'!$C$43,2,IF(DF118='Risk Tables'!$C$42, 3, IF(DF118='Risk Tables'!$C$41, 4, IF(DF118='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI118:DW118))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI118:DW118, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD118),\"\",((AD118*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P118,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V118),\"\",((V118*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P118,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO118),\"\",((AO118*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P118,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM118),\"\",((AM118*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P118,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI118),\"\",((AI118*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P118,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF118),\"\",((AF118*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P118,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR118),\"\",((AR118*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P118,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL118),\"\",((BL118*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P118,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM118),\"\",((BM118*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P118,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU118),\"\",((AU118*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P118,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW118),\"\",((AW118*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P118,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK118),\"\",(((BK118)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P118,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A119=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I119,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M119,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A119=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H119,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A119=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H119,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A119=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H119,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A119=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H119,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG119),ISBLANK(AR119)),\"\",IF(AR119<0,'Risk Tables'!$C$46,BG119/AR119)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO119),ISBLANK(AR119)),\"\",IF(AR119<0,'Risk Tables'!$C$46,AO119/AR119)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH119=\"\",ISBLANK(CH119)),\"\",IF(CH119>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH119<=Parameters!$E$4,CH119>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH119<=Parameters!$F$4, CH119>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH119<=Parameters!$G$4, CH119>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI119=\"\",CI119=\"--\",ISBLANK(CI119)),\"\",IF(CI119='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI119>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI119<=Parameters!$E$5,CI119>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI119<=Parameters!$F$5, CI119>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI119<=Parameters!$G$5, CI119>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG119=\"\",CG119=\"--\",ISBLANK(CG119)),\"\",IF(CG119>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG119<=Parameters!$E$6,CG119>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG119<=Parameters!$F$6, CG119>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG119<=Parameters!$G$6, CG119>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY119=\"\",BY119=\"--\",ISBLANK(BY119)),\"\",IF(BY119>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY119<=Parameters!$E$8,BY119>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY119<=Parameters!$F$8, BY119>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY119<=Parameters!$G$8, BY119>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ119=\"\",BZ119=\"--\",ISBLANK(BZ119)),\"\",IF(BZ119>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ119<=Parameters!$E$9,BZ119>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ119<=Parameters!$F$9, BZ119>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ119<=Parameters!$G$9, BZ119>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA119=\"\",CA119=\"--\",ISBLANK(CA119)),\"\",IF(CA119<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA119>=Parameters!$E$10,CA119<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA119>=Parameters!$F$10, CA119<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA119>=Parameters!$G$10, CA119<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB119=\"\",CB119=\"--\",ISBLANK(CB119)),\"\",IF(CB119<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB119>=Parameters!$E$11,CB119<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB119>=Parameters!$F$11, CB119<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB119>=Parameters!$G$11, CB119<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO119=\"\",CO119=\"--\",ISBLANK(CO119)),\"\",IF(CO119<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO119>=Parameters!$E$13,CO119<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO119>=Parameters!$F$13, CO119<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO119>=Parameters!$G$13, CO119<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ119=\"\",CJ119=\"--\",ISBLANK(CJ119)),\"\",IF(CJ119='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ119<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ119>=Parameters!$E$14,CJ119<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ119>=Parameters!$F$14, CJ119<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ119>=Parameters!$G$14, CJ119<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK119=\"\",CK119=\"--\",ISBLANK(CK119)),\"\",IF(AND(CK119<Parameters!$E$15, CK119>=0), 'Risk Tables'!$C$44, IF(AND(CK119>=Parameters!$E$15,CK119<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK119>=Parameters!$F$15, CK119<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK119>=Parameters!$G$15, CK119<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM119=\"\",CM119=\"--\",ISBLANK(CM119)),\"\",IF(CM119>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM119<=Parameters!$E$16,CM119>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM119<=Parameters!$F$16, CM119>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM119<=Parameters!$G$16, CM119>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN119=\"\",CN119=\"--\",ISBLANK(CN119)),\"\",IF(CN119>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN119<=Parameters!$E$17,CN119>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN119<=Parameters!$F$17, CN119>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN119<=Parameters!$G$17, CN119>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL119=\"\",CL119=\"--\",ISBLANK(CL119)),\"\",IF(CL119>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL119<=Parameters!$E$18,CL119>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL119<=Parameters!$F$18, CL119>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL119<=Parameters!$G$18, CL119>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP119=\"\",CP119=\"--\",ISBLANK(CP119)),\"\",IF(CP119<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP119>=Parameters!$E$21,CP119<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP119>=Parameters!$F$21, CP119<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP119>=Parameters!$G$21, CP119<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ119=\"\",CQ119=\"--\",ISBLANK(CQ119)),\"\",IF(CQ119<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ119>=Parameters!$E$22,CQ119<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ119>=Parameters!$F$22, CQ119<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ119>=Parameters!$G$22, CQ119<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR119='Risk Tables'!$C$44,1,IF(CR119='Risk Tables'!$C$43,2,IF(CR119='Risk Tables'!$C$42, 3, IF(CR119='Risk Tables'!$C$41, 4, IF(CR119='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS119='Risk Tables'!$C$44,1,IF(CS119='Risk Tables'!$C$43,2,IF(CS119='Risk Tables'!$C$42, 3, IF(CS119='Risk Tables'!$C$41, 4, IF(CS119='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT119='Risk Tables'!$C$44,1,IF(CT119='Risk Tables'!$C$43,2,IF(CT119='Risk Tables'!$C$42, 3, IF(CT119='Risk Tables'!$C$41, 4, IF(CT119='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV119='Risk Tables'!$C$44,1,IF(CV119='Risk Tables'!$C$43,2,IF(CV119='Risk Tables'!$C$42, 3, IF(CV119='Risk Tables'!$C$41, 4, IF(CV119='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW119='Risk Tables'!$C$44,1,IF(CW119='Risk Tables'!$C$43,2,IF(CW119='Risk Tables'!$C$42, 3, IF(CW119='Risk Tables'!$C$41, 4, IF(CW119='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX119='Risk Tables'!$C$44,1,IF(CX119='Risk Tables'!$C$43,2,IF(CX119='Risk Tables'!$C$42, 3, IF(CX119='Risk Tables'!$C$41, 4, IF(CX119='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY119='Risk Tables'!$C$44,1,IF(CY119='Risk Tables'!$C$43,2,IF(CY119='Risk Tables'!$C$42, 3, IF(CY119='Risk Tables'!$C$41, 4, IF(CY119='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA119='Risk Tables'!$C$44,1,IF(DA119='Risk Tables'!$C$43,2,IF(DA119='Risk Tables'!$C$42, 3, IF(DA119='Risk Tables'!$C$41, 4, IF(DA119='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB119='Risk Tables'!$C$44,1,IF(DB119='Risk Tables'!$C$43,2,IF(DB119='Risk Tables'!$C$42, 3, IF(DB119='Risk Tables'!$C$41, 4, IF(DB119='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC119='Risk Tables'!$C$44,1,IF(DC119='Risk Tables'!$C$43,2,IF(DC119='Risk Tables'!$C$42, 3, IF(DC119='Risk Tables'!$C$41, 4, IF(DC119='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD119='Risk Tables'!$C$44,1,IF(DD119='Risk Tables'!$C$43,2,IF(DD119='Risk Tables'!$C$42, 3, IF(DD119='Risk Tables'!$C$41, 4, IF(DD119='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE119='Risk Tables'!$C$44,1,IF(DE119='Risk Tables'!$C$43,2,IF(DE119='Risk Tables'!$C$42, 3, IF(DE119='Risk Tables'!$C$41, 4, IF(DE119='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF119='Risk Tables'!$C$44,1,IF(DF119='Risk Tables'!$C$43,2,IF(DF119='Risk Tables'!$C$42, 3, IF(DF119='Risk Tables'!$C$41, 4, IF(DF119='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI119:DW119))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI119:DW119, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD119),\"\",((AD119*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P119,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V119),\"\",((V119*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P119,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO119),\"\",((AO119*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P119,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM119),\"\",((AM119*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P119,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI119),\"\",((AI119*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P119,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF119),\"\",((AF119*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P119,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR119),\"\",((AR119*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P119,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL119),\"\",((BL119*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P119,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM119),\"\",((BM119*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P119,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU119),\"\",((AU119*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P119,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW119),\"\",((AW119*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P119,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK119),\"\",(((BK119)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P119,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A120=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I120,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M120,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A120=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H120,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A120=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H120,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A120=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H120,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A120=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H120,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG120),ISBLANK(AR120)),\"\",IF(AR120<0,'Risk Tables'!$C$46,BG120/AR120)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO120),ISBLANK(AR120)),\"\",IF(AR120<0,'Risk Tables'!$C$46,AO120/AR120)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH120=\"\",ISBLANK(CH120)),\"\",IF(CH120>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH120<=Parameters!$E$4,CH120>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH120<=Parameters!$F$4, CH120>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH120<=Parameters!$G$4, CH120>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI120=\"\",CI120=\"--\",ISBLANK(CI120)),\"\",IF(CI120='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI120>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI120<=Parameters!$E$5,CI120>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI120<=Parameters!$F$5, CI120>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI120<=Parameters!$G$5, CI120>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG120=\"\",CG120=\"--\",ISBLANK(CG120)),\"\",IF(CG120>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG120<=Parameters!$E$6,CG120>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG120<=Parameters!$F$6, CG120>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG120<=Parameters!$G$6, CG120>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY120=\"\",BY120=\"--\",ISBLANK(BY120)),\"\",IF(BY120>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY120<=Parameters!$E$8,BY120>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY120<=Parameters!$F$8, BY120>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY120<=Parameters!$G$8, BY120>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ120=\"\",BZ120=\"--\",ISBLANK(BZ120)),\"\",IF(BZ120>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ120<=Parameters!$E$9,BZ120>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ120<=Parameters!$F$9, BZ120>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ120<=Parameters!$G$9, BZ120>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA120=\"\",CA120=\"--\",ISBLANK(CA120)),\"\",IF(CA120<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA120>=Parameters!$E$10,CA120<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA120>=Parameters!$F$10, CA120<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA120>=Parameters!$G$10, CA120<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB120=\"\",CB120=\"--\",ISBLANK(CB120)),\"\",IF(CB120<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB120>=Parameters!$E$11,CB120<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB120>=Parameters!$F$11, CB120<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB120>=Parameters!$G$11, CB120<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO120=\"\",CO120=\"--\",ISBLANK(CO120)),\"\",IF(CO120<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO120>=Parameters!$E$13,CO120<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO120>=Parameters!$F$13, CO120<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO120>=Parameters!$G$13, CO120<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ120=\"\",CJ120=\"--\",ISBLANK(CJ120)),\"\",IF(CJ120='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ120<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ120>=Parameters!$E$14,CJ120<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ120>=Parameters!$F$14, CJ120<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ120>=Parameters!$G$14, CJ120<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK120=\"\",CK120=\"--\",ISBLANK(CK120)),\"\",IF(AND(CK120<Parameters!$E$15, CK120>=0), 'Risk Tables'!$C$44, IF(AND(CK120>=Parameters!$E$15,CK120<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK120>=Parameters!$F$15, CK120<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK120>=Parameters!$G$15, CK120<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM120=\"\",CM120=\"--\",ISBLANK(CM120)),\"\",IF(CM120>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM120<=Parameters!$E$16,CM120>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM120<=Parameters!$F$16, CM120>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM120<=Parameters!$G$16, CM120>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN120=\"\",CN120=\"--\",ISBLANK(CN120)),\"\",IF(CN120>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN120<=Parameters!$E$17,CN120>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN120<=Parameters!$F$17, CN120>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN120<=Parameters!$G$17, CN120>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL120=\"\",CL120=\"--\",ISBLANK(CL120)),\"\",IF(CL120>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL120<=Parameters!$E$18,CL120>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL120<=Parameters!$F$18, CL120>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL120<=Parameters!$G$18, CL120>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP120=\"\",CP120=\"--\",ISBLANK(CP120)),\"\",IF(CP120<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP120>=Parameters!$E$21,CP120<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP120>=Parameters!$F$21, CP120<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP120>=Parameters!$G$21, CP120<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ120=\"\",CQ120=\"--\",ISBLANK(CQ120)),\"\",IF(CQ120<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ120>=Parameters!$E$22,CQ120<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ120>=Parameters!$F$22, CQ120<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ120>=Parameters!$G$22, CQ120<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR120='Risk Tables'!$C$44,1,IF(CR120='Risk Tables'!$C$43,2,IF(CR120='Risk Tables'!$C$42, 3, IF(CR120='Risk Tables'!$C$41, 4, IF(CR120='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS120='Risk Tables'!$C$44,1,IF(CS120='Risk Tables'!$C$43,2,IF(CS120='Risk Tables'!$C$42, 3, IF(CS120='Risk Tables'!$C$41, 4, IF(CS120='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT120='Risk Tables'!$C$44,1,IF(CT120='Risk Tables'!$C$43,2,IF(CT120='Risk Tables'!$C$42, 3, IF(CT120='Risk Tables'!$C$41, 4, IF(CT120='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV120='Risk Tables'!$C$44,1,IF(CV120='Risk Tables'!$C$43,2,IF(CV120='Risk Tables'!$C$42, 3, IF(CV120='Risk Tables'!$C$41, 4, IF(CV120='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW120='Risk Tables'!$C$44,1,IF(CW120='Risk Tables'!$C$43,2,IF(CW120='Risk Tables'!$C$42, 3, IF(CW120='Risk Tables'!$C$41, 4, IF(CW120='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX120='Risk Tables'!$C$44,1,IF(CX120='Risk Tables'!$C$43,2,IF(CX120='Risk Tables'!$C$42, 3, IF(CX120='Risk Tables'!$C$41, 4, IF(CX120='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY120='Risk Tables'!$C$44,1,IF(CY120='Risk Tables'!$C$43,2,IF(CY120='Risk Tables'!$C$42, 3, IF(CY120='Risk Tables'!$C$41, 4, IF(CY120='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA120='Risk Tables'!$C$44,1,IF(DA120='Risk Tables'!$C$43,2,IF(DA120='Risk Tables'!$C$42, 3, IF(DA120='Risk Tables'!$C$41, 4, IF(DA120='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB120='Risk Tables'!$C$44,1,IF(DB120='Risk Tables'!$C$43,2,IF(DB120='Risk Tables'!$C$42, 3, IF(DB120='Risk Tables'!$C$41, 4, IF(DB120='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC120='Risk Tables'!$C$44,1,IF(DC120='Risk Tables'!$C$43,2,IF(DC120='Risk Tables'!$C$42, 3, IF(DC120='Risk Tables'!$C$41, 4, IF(DC120='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD120='Risk Tables'!$C$44,1,IF(DD120='Risk Tables'!$C$43,2,IF(DD120='Risk Tables'!$C$42, 3, IF(DD120='Risk Tables'!$C$41, 4, IF(DD120='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE120='Risk Tables'!$C$44,1,IF(DE120='Risk Tables'!$C$43,2,IF(DE120='Risk Tables'!$C$42, 3, IF(DE120='Risk Tables'!$C$41, 4, IF(DE120='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF120='Risk Tables'!$C$44,1,IF(DF120='Risk Tables'!$C$43,2,IF(DF120='Risk Tables'!$C$42, 3, IF(DF120='Risk Tables'!$C$41, 4, IF(DF120='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI120:DW120))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI120:DW120, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD120),\"\",((AD120*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P120,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V120),\"\",((V120*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P120,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO120),\"\",((AO120*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P120,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM120),\"\",((AM120*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P120,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI120),\"\",((AI120*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P120,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF120),\"\",((AF120*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P120,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR120),\"\",((AR120*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P120,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL120),\"\",((BL120*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P120,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM120),\"\",((BM120*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P120,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU120),\"\",((AU120*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P120,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW120),\"\",((AW120*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P120,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK120),\"\",(((BK120)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P120,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A121=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I121,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M121,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A121=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H121,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A121=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H121,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A121=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H121,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A121=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H121,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG121),ISBLANK(AR121)),\"\",IF(AR121<0,'Risk Tables'!$C$46,BG121/AR121)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO121),ISBLANK(AR121)),\"\",IF(AR121<0,'Risk Tables'!$C$46,AO121/AR121)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH121=\"\",ISBLANK(CH121)),\"\",IF(CH121>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH121<=Parameters!$E$4,CH121>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH121<=Parameters!$F$4, CH121>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH121<=Parameters!$G$4, CH121>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI121=\"\",CI121=\"--\",ISBLANK(CI121)),\"\",IF(CI121='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI121>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI121<=Parameters!$E$5,CI121>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI121<=Parameters!$F$5, CI121>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI121<=Parameters!$G$5, CI121>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG121=\"\",CG121=\"--\",ISBLANK(CG121)),\"\",IF(CG121>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG121<=Parameters!$E$6,CG121>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG121<=Parameters!$F$6, CG121>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG121<=Parameters!$G$6, CG121>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY121=\"\",BY121=\"--\",ISBLANK(BY121)),\"\",IF(BY121>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY121<=Parameters!$E$8,BY121>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY121<=Parameters!$F$8, BY121>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY121<=Parameters!$G$8, BY121>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ121=\"\",BZ121=\"--\",ISBLANK(BZ121)),\"\",IF(BZ121>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ121<=Parameters!$E$9,BZ121>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ121<=Parameters!$F$9, BZ121>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ121<=Parameters!$G$9, BZ121>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA121=\"\",CA121=\"--\",ISBLANK(CA121)),\"\",IF(CA121<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA121>=Parameters!$E$10,CA121<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA121>=Parameters!$F$10, CA121<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA121>=Parameters!$G$10, CA121<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB121=\"\",CB121=\"--\",ISBLANK(CB121)),\"\",IF(CB121<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB121>=Parameters!$E$11,CB121<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB121>=Parameters!$F$11, CB121<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB121>=Parameters!$G$11, CB121<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO121=\"\",CO121=\"--\",ISBLANK(CO121)),\"\",IF(CO121<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO121>=Parameters!$E$13,CO121<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO121>=Parameters!$F$13, CO121<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO121>=Parameters!$G$13, CO121<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ121=\"\",CJ121=\"--\",ISBLANK(CJ121)),\"\",IF(CJ121='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ121<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ121>=Parameters!$E$14,CJ121<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ121>=Parameters!$F$14, CJ121<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ121>=Parameters!$G$14, CJ121<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK121=\"\",CK121=\"--\",ISBLANK(CK121)),\"\",IF(AND(CK121<Parameters!$E$15, CK121>=0), 'Risk Tables'!$C$44, IF(AND(CK121>=Parameters!$E$15,CK121<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK121>=Parameters!$F$15, CK121<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK121>=Parameters!$G$15, CK121<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM121=\"\",CM121=\"--\",ISBLANK(CM121)),\"\",IF(CM121>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM121<=Parameters!$E$16,CM121>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM121<=Parameters!$F$16, CM121>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM121<=Parameters!$G$16, CM121>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN121=\"\",CN121=\"--\",ISBLANK(CN121)),\"\",IF(CN121>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN121<=Parameters!$E$17,CN121>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN121<=Parameters!$F$17, CN121>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN121<=Parameters!$G$17, CN121>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL121=\"\",CL121=\"--\",ISBLANK(CL121)),\"\",IF(CL121>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL121<=Parameters!$E$18,CL121>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL121<=Parameters!$F$18, CL121>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL121<=Parameters!$G$18, CL121>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP121=\"\",CP121=\"--\",ISBLANK(CP121)),\"\",IF(CP121<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP121>=Parameters!$E$21,CP121<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP121>=Parameters!$F$21, CP121<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP121>=Parameters!$G$21, CP121<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ121=\"\",CQ121=\"--\",ISBLANK(CQ121)),\"\",IF(CQ121<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ121>=Parameters!$E$22,CQ121<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ121>=Parameters!$F$22, CQ121<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ121>=Parameters!$G$22, CQ121<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR121='Risk Tables'!$C$44,1,IF(CR121='Risk Tables'!$C$43,2,IF(CR121='Risk Tables'!$C$42, 3, IF(CR121='Risk Tables'!$C$41, 4, IF(CR121='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS121='Risk Tables'!$C$44,1,IF(CS121='Risk Tables'!$C$43,2,IF(CS121='Risk Tables'!$C$42, 3, IF(CS121='Risk Tables'!$C$41, 4, IF(CS121='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT121='Risk Tables'!$C$44,1,IF(CT121='Risk Tables'!$C$43,2,IF(CT121='Risk Tables'!$C$42, 3, IF(CT121='Risk Tables'!$C$41, 4, IF(CT121='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV121='Risk Tables'!$C$44,1,IF(CV121='Risk Tables'!$C$43,2,IF(CV121='Risk Tables'!$C$42, 3, IF(CV121='Risk Tables'!$C$41, 4, IF(CV121='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW121='Risk Tables'!$C$44,1,IF(CW121='Risk Tables'!$C$43,2,IF(CW121='Risk Tables'!$C$42, 3, IF(CW121='Risk Tables'!$C$41, 4, IF(CW121='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX121='Risk Tables'!$C$44,1,IF(CX121='Risk Tables'!$C$43,2,IF(CX121='Risk Tables'!$C$42, 3, IF(CX121='Risk Tables'!$C$41, 4, IF(CX121='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY121='Risk Tables'!$C$44,1,IF(CY121='Risk Tables'!$C$43,2,IF(CY121='Risk Tables'!$C$42, 3, IF(CY121='Risk Tables'!$C$41, 4, IF(CY121='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA121='Risk Tables'!$C$44,1,IF(DA121='Risk Tables'!$C$43,2,IF(DA121='Risk Tables'!$C$42, 3, IF(DA121='Risk Tables'!$C$41, 4, IF(DA121='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB121='Risk Tables'!$C$44,1,IF(DB121='Risk Tables'!$C$43,2,IF(DB121='Risk Tables'!$C$42, 3, IF(DB121='Risk Tables'!$C$41, 4, IF(DB121='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC121='Risk Tables'!$C$44,1,IF(DC121='Risk Tables'!$C$43,2,IF(DC121='Risk Tables'!$C$42, 3, IF(DC121='Risk Tables'!$C$41, 4, IF(DC121='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD121='Risk Tables'!$C$44,1,IF(DD121='Risk Tables'!$C$43,2,IF(DD121='Risk Tables'!$C$42, 3, IF(DD121='Risk Tables'!$C$41, 4, IF(DD121='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE121='Risk Tables'!$C$44,1,IF(DE121='Risk Tables'!$C$43,2,IF(DE121='Risk Tables'!$C$42, 3, IF(DE121='Risk Tables'!$C$41, 4, IF(DE121='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF121='Risk Tables'!$C$44,1,IF(DF121='Risk Tables'!$C$43,2,IF(DF121='Risk Tables'!$C$42, 3, IF(DF121='Risk Tables'!$C$41, 4, IF(DF121='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI121:DW121))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI121:DW121, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD121),\"\",((AD121*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P121,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V121),\"\",((V121*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P121,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO121),\"\",((AO121*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P121,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM121),\"\",((AM121*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P121,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI121),\"\",((AI121*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P121,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF121),\"\",((AF121*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P121,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR121),\"\",((AR121*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P121,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL121),\"\",((BL121*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P121,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM121),\"\",((BM121*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P121,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU121),\"\",((AU121*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P121,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW121),\"\",((AW121*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P121,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK121),\"\",(((BK121)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P121,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A122=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I122,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M122,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A122=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H122,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A122=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H122,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A122=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H122,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A122=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H122,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG122),ISBLANK(AR122)),\"\",IF(AR122<0,'Risk Tables'!$C$46,BG122/AR122)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO122),ISBLANK(AR122)),\"\",IF(AR122<0,'Risk Tables'!$C$46,AO122/AR122)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH122=\"\",ISBLANK(CH122)),\"\",IF(CH122>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH122<=Parameters!$E$4,CH122>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH122<=Parameters!$F$4, CH122>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH122<=Parameters!$G$4, CH122>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI122=\"\",CI122=\"--\",ISBLANK(CI122)),\"\",IF(CI122='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI122>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI122<=Parameters!$E$5,CI122>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI122<=Parameters!$F$5, CI122>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI122<=Parameters!$G$5, CI122>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG122=\"\",CG122=\"--\",ISBLANK(CG122)),\"\",IF(CG122>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG122<=Parameters!$E$6,CG122>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG122<=Parameters!$F$6, CG122>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG122<=Parameters!$G$6, CG122>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY122=\"\",BY122=\"--\",ISBLANK(BY122)),\"\",IF(BY122>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY122<=Parameters!$E$8,BY122>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY122<=Parameters!$F$8, BY122>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY122<=Parameters!$G$8, BY122>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ122=\"\",BZ122=\"--\",ISBLANK(BZ122)),\"\",IF(BZ122>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ122<=Parameters!$E$9,BZ122>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ122<=Parameters!$F$9, BZ122>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ122<=Parameters!$G$9, BZ122>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA122=\"\",CA122=\"--\",ISBLANK(CA122)),\"\",IF(CA122<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA122>=Parameters!$E$10,CA122<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA122>=Parameters!$F$10, CA122<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA122>=Parameters!$G$10, CA122<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB122=\"\",CB122=\"--\",ISBLANK(CB122)),\"\",IF(CB122<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB122>=Parameters!$E$11,CB122<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB122>=Parameters!$F$11, CB122<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB122>=Parameters!$G$11, CB122<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO122=\"\",CO122=\"--\",ISBLANK(CO122)),\"\",IF(CO122<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO122>=Parameters!$E$13,CO122<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO122>=Parameters!$F$13, CO122<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO122>=Parameters!$G$13, CO122<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ122=\"\",CJ122=\"--\",ISBLANK(CJ122)),\"\",IF(CJ122='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ122<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ122>=Parameters!$E$14,CJ122<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ122>=Parameters!$F$14, CJ122<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ122>=Parameters!$G$14, CJ122<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK122=\"\",CK122=\"--\",ISBLANK(CK122)),\"\",IF(AND(CK122<Parameters!$E$15, CK122>=0), 'Risk Tables'!$C$44, IF(AND(CK122>=Parameters!$E$15,CK122<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK122>=Parameters!$F$15, CK122<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK122>=Parameters!$G$15, CK122<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM122=\"\",CM122=\"--\",ISBLANK(CM122)),\"\",IF(CM122>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM122<=Parameters!$E$16,CM122>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM122<=Parameters!$F$16, CM122>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM122<=Parameters!$G$16, CM122>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN122=\"\",CN122=\"--\",ISBLANK(CN122)),\"\",IF(CN122>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN122<=Parameters!$E$17,CN122>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN122<=Parameters!$F$17, CN122>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN122<=Parameters!$G$17, CN122>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL122=\"\",CL122=\"--\",ISBLANK(CL122)),\"\",IF(CL122>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL122<=Parameters!$E$18,CL122>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL122<=Parameters!$F$18, CL122>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL122<=Parameters!$G$18, CL122>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP122=\"\",CP122=\"--\",ISBLANK(CP122)),\"\",IF(CP122<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP122>=Parameters!$E$21,CP122<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP122>=Parameters!$F$21, CP122<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP122>=Parameters!$G$21, CP122<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ122=\"\",CQ122=\"--\",ISBLANK(CQ122)),\"\",IF(CQ122<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ122>=Parameters!$E$22,CQ122<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ122>=Parameters!$F$22, CQ122<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ122>=Parameters!$G$22, CQ122<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR122='Risk Tables'!$C$44,1,IF(CR122='Risk Tables'!$C$43,2,IF(CR122='Risk Tables'!$C$42, 3, IF(CR122='Risk Tables'!$C$41, 4, IF(CR122='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS122='Risk Tables'!$C$44,1,IF(CS122='Risk Tables'!$C$43,2,IF(CS122='Risk Tables'!$C$42, 3, IF(CS122='Risk Tables'!$C$41, 4, IF(CS122='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT122='Risk Tables'!$C$44,1,IF(CT122='Risk Tables'!$C$43,2,IF(CT122='Risk Tables'!$C$42, 3, IF(CT122='Risk Tables'!$C$41, 4, IF(CT122='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV122='Risk Tables'!$C$44,1,IF(CV122='Risk Tables'!$C$43,2,IF(CV122='Risk Tables'!$C$42, 3, IF(CV122='Risk Tables'!$C$41, 4, IF(CV122='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW122='Risk Tables'!$C$44,1,IF(CW122='Risk Tables'!$C$43,2,IF(CW122='Risk Tables'!$C$42, 3, IF(CW122='Risk Tables'!$C$41, 4, IF(CW122='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX122='Risk Tables'!$C$44,1,IF(CX122='Risk Tables'!$C$43,2,IF(CX122='Risk Tables'!$C$42, 3, IF(CX122='Risk Tables'!$C$41, 4, IF(CX122='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY122='Risk Tables'!$C$44,1,IF(CY122='Risk Tables'!$C$43,2,IF(CY122='Risk Tables'!$C$42, 3, IF(CY122='Risk Tables'!$C$41, 4, IF(CY122='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA122='Risk Tables'!$C$44,1,IF(DA122='Risk Tables'!$C$43,2,IF(DA122='Risk Tables'!$C$42, 3, IF(DA122='Risk Tables'!$C$41, 4, IF(DA122='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB122='Risk Tables'!$C$44,1,IF(DB122='Risk Tables'!$C$43,2,IF(DB122='Risk Tables'!$C$42, 3, IF(DB122='Risk Tables'!$C$41, 4, IF(DB122='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC122='Risk Tables'!$C$44,1,IF(DC122='Risk Tables'!$C$43,2,IF(DC122='Risk Tables'!$C$42, 3, IF(DC122='Risk Tables'!$C$41, 4, IF(DC122='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD122='Risk Tables'!$C$44,1,IF(DD122='Risk Tables'!$C$43,2,IF(DD122='Risk Tables'!$C$42, 3, IF(DD122='Risk Tables'!$C$41, 4, IF(DD122='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE122='Risk Tables'!$C$44,1,IF(DE122='Risk Tables'!$C$43,2,IF(DE122='Risk Tables'!$C$42, 3, IF(DE122='Risk Tables'!$C$41, 4, IF(DE122='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF122='Risk Tables'!$C$44,1,IF(DF122='Risk Tables'!$C$43,2,IF(DF122='Risk Tables'!$C$42, 3, IF(DF122='Risk Tables'!$C$41, 4, IF(DF122='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI122:DW122))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI122:DW122, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD122),\"\",((AD122*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P122,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V122),\"\",((V122*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P122,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO122),\"\",((AO122*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P122,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM122),\"\",((AM122*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P122,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI122),\"\",((AI122*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P122,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF122),\"\",((AF122*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P122,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR122),\"\",((AR122*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P122,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL122),\"\",((BL122*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P122,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM122),\"\",((BM122*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P122,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU122),\"\",((AU122*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P122,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW122),\"\",((AW122*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P122,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK122),\"\",(((BK122)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P122,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A123=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I123,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M123,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A123=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H123,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A123=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H123,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A123=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H123,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A123=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H123,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG123),ISBLANK(AR123)),\"\",IF(AR123<0,'Risk Tables'!$C$46,BG123/AR123)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO123),ISBLANK(AR123)),\"\",IF(AR123<0,'Risk Tables'!$C$46,AO123/AR123)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH123=\"\",ISBLANK(CH123)),\"\",IF(CH123>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH123<=Parameters!$E$4,CH123>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH123<=Parameters!$F$4, CH123>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH123<=Parameters!$G$4, CH123>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI123=\"\",CI123=\"--\",ISBLANK(CI123)),\"\",IF(CI123='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI123>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI123<=Parameters!$E$5,CI123>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI123<=Parameters!$F$5, CI123>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI123<=Parameters!$G$5, CI123>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG123=\"\",CG123=\"--\",ISBLANK(CG123)),\"\",IF(CG123>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG123<=Parameters!$E$6,CG123>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG123<=Parameters!$F$6, CG123>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG123<=Parameters!$G$6, CG123>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY123=\"\",BY123=\"--\",ISBLANK(BY123)),\"\",IF(BY123>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY123<=Parameters!$E$8,BY123>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY123<=Parameters!$F$8, BY123>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY123<=Parameters!$G$8, BY123>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ123=\"\",BZ123=\"--\",ISBLANK(BZ123)),\"\",IF(BZ123>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ123<=Parameters!$E$9,BZ123>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ123<=Parameters!$F$9, BZ123>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ123<=Parameters!$G$9, BZ123>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA123=\"\",CA123=\"--\",ISBLANK(CA123)),\"\",IF(CA123<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA123>=Parameters!$E$10,CA123<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA123>=Parameters!$F$10, CA123<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA123>=Parameters!$G$10, CA123<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB123=\"\",CB123=\"--\",ISBLANK(CB123)),\"\",IF(CB123<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB123>=Parameters!$E$11,CB123<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB123>=Parameters!$F$11, CB123<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB123>=Parameters!$G$11, CB123<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO123=\"\",CO123=\"--\",ISBLANK(CO123)),\"\",IF(CO123<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO123>=Parameters!$E$13,CO123<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO123>=Parameters!$F$13, CO123<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO123>=Parameters!$G$13, CO123<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ123=\"\",CJ123=\"--\",ISBLANK(CJ123)),\"\",IF(CJ123='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ123<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ123>=Parameters!$E$14,CJ123<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ123>=Parameters!$F$14, CJ123<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ123>=Parameters!$G$14, CJ123<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK123=\"\",CK123=\"--\",ISBLANK(CK123)),\"\",IF(AND(CK123<Parameters!$E$15, CK123>=0), 'Risk Tables'!$C$44, IF(AND(CK123>=Parameters!$E$15,CK123<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK123>=Parameters!$F$15, CK123<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK123>=Parameters!$G$15, CK123<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM123=\"\",CM123=\"--\",ISBLANK(CM123)),\"\",IF(CM123>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM123<=Parameters!$E$16,CM123>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM123<=Parameters!$F$16, CM123>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM123<=Parameters!$G$16, CM123>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN123=\"\",CN123=\"--\",ISBLANK(CN123)),\"\",IF(CN123>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN123<=Parameters!$E$17,CN123>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN123<=Parameters!$F$17, CN123>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN123<=Parameters!$G$17, CN123>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL123=\"\",CL123=\"--\",ISBLANK(CL123)),\"\",IF(CL123>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL123<=Parameters!$E$18,CL123>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL123<=Parameters!$F$18, CL123>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL123<=Parameters!$G$18, CL123>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP123=\"\",CP123=\"--\",ISBLANK(CP123)),\"\",IF(CP123<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP123>=Parameters!$E$21,CP123<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP123>=Parameters!$F$21, CP123<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP123>=Parameters!$G$21, CP123<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ123=\"\",CQ123=\"--\",ISBLANK(CQ123)),\"\",IF(CQ123<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ123>=Parameters!$E$22,CQ123<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ123>=Parameters!$F$22, CQ123<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ123>=Parameters!$G$22, CQ123<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR123='Risk Tables'!$C$44,1,IF(CR123='Risk Tables'!$C$43,2,IF(CR123='Risk Tables'!$C$42, 3, IF(CR123='Risk Tables'!$C$41, 4, IF(CR123='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS123='Risk Tables'!$C$44,1,IF(CS123='Risk Tables'!$C$43,2,IF(CS123='Risk Tables'!$C$42, 3, IF(CS123='Risk Tables'!$C$41, 4, IF(CS123='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT123='Risk Tables'!$C$44,1,IF(CT123='Risk Tables'!$C$43,2,IF(CT123='Risk Tables'!$C$42, 3, IF(CT123='Risk Tables'!$C$41, 4, IF(CT123='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV123='Risk Tables'!$C$44,1,IF(CV123='Risk Tables'!$C$43,2,IF(CV123='Risk Tables'!$C$42, 3, IF(CV123='Risk Tables'!$C$41, 4, IF(CV123='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW123='Risk Tables'!$C$44,1,IF(CW123='Risk Tables'!$C$43,2,IF(CW123='Risk Tables'!$C$42, 3, IF(CW123='Risk Tables'!$C$41, 4, IF(CW123='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX123='Risk Tables'!$C$44,1,IF(CX123='Risk Tables'!$C$43,2,IF(CX123='Risk Tables'!$C$42, 3, IF(CX123='Risk Tables'!$C$41, 4, IF(CX123='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY123='Risk Tables'!$C$44,1,IF(CY123='Risk Tables'!$C$43,2,IF(CY123='Risk Tables'!$C$42, 3, IF(CY123='Risk Tables'!$C$41, 4, IF(CY123='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA123='Risk Tables'!$C$44,1,IF(DA123='Risk Tables'!$C$43,2,IF(DA123='Risk Tables'!$C$42, 3, IF(DA123='Risk Tables'!$C$41, 4, IF(DA123='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB123='Risk Tables'!$C$44,1,IF(DB123='Risk Tables'!$C$43,2,IF(DB123='Risk Tables'!$C$42, 3, IF(DB123='Risk Tables'!$C$41, 4, IF(DB123='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC123='Risk Tables'!$C$44,1,IF(DC123='Risk Tables'!$C$43,2,IF(DC123='Risk Tables'!$C$42, 3, IF(DC123='Risk Tables'!$C$41, 4, IF(DC123='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD123='Risk Tables'!$C$44,1,IF(DD123='Risk Tables'!$C$43,2,IF(DD123='Risk Tables'!$C$42, 3, IF(DD123='Risk Tables'!$C$41, 4, IF(DD123='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE123='Risk Tables'!$C$44,1,IF(DE123='Risk Tables'!$C$43,2,IF(DE123='Risk Tables'!$C$42, 3, IF(DE123='Risk Tables'!$C$41, 4, IF(DE123='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF123='Risk Tables'!$C$44,1,IF(DF123='Risk Tables'!$C$43,2,IF(DF123='Risk Tables'!$C$42, 3, IF(DF123='Risk Tables'!$C$41, 4, IF(DF123='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI123:DW123))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI123:DW123, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD123),\"\",((AD123*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P123,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V123),\"\",((V123*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P123,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO123),\"\",((AO123*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P123,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM123),\"\",((AM123*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P123,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI123),\"\",((AI123*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P123,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF123),\"\",((AF123*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P123,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR123),\"\",((AR123*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P123,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL123),\"\",((BL123*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P123,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM123),\"\",((BM123*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P123,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU123),\"\",((AU123*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P123,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW123),\"\",((AW123*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P123,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK123),\"\",(((BK123)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P123,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A124=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I124,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M124,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A124=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H124,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A124=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H124,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A124=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H124,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A124=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H124,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG124),ISBLANK(AR124)),\"\",IF(AR124<0,'Risk Tables'!$C$46,BG124/AR124)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO124),ISBLANK(AR124)),\"\",IF(AR124<0,'Risk Tables'!$C$46,AO124/AR124)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH124=\"\",ISBLANK(CH124)),\"\",IF(CH124>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH124<=Parameters!$E$4,CH124>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH124<=Parameters!$F$4, CH124>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH124<=Parameters!$G$4, CH124>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI124=\"\",CI124=\"--\",ISBLANK(CI124)),\"\",IF(CI124='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI124>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI124<=Parameters!$E$5,CI124>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI124<=Parameters!$F$5, CI124>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI124<=Parameters!$G$5, CI124>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG124=\"\",CG124=\"--\",ISBLANK(CG124)),\"\",IF(CG124>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG124<=Parameters!$E$6,CG124>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG124<=Parameters!$F$6, CG124>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG124<=Parameters!$G$6, CG124>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY124=\"\",BY124=\"--\",ISBLANK(BY124)),\"\",IF(BY124>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY124<=Parameters!$E$8,BY124>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY124<=Parameters!$F$8, BY124>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY124<=Parameters!$G$8, BY124>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ124=\"\",BZ124=\"--\",ISBLANK(BZ124)),\"\",IF(BZ124>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ124<=Parameters!$E$9,BZ124>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ124<=Parameters!$F$9, BZ124>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ124<=Parameters!$G$9, BZ124>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA124=\"\",CA124=\"--\",ISBLANK(CA124)),\"\",IF(CA124<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA124>=Parameters!$E$10,CA124<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA124>=Parameters!$F$10, CA124<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA124>=Parameters!$G$10, CA124<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB124=\"\",CB124=\"--\",ISBLANK(CB124)),\"\",IF(CB124<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB124>=Parameters!$E$11,CB124<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB124>=Parameters!$F$11, CB124<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB124>=Parameters!$G$11, CB124<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO124=\"\",CO124=\"--\",ISBLANK(CO124)),\"\",IF(CO124<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO124>=Parameters!$E$13,CO124<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO124>=Parameters!$F$13, CO124<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO124>=Parameters!$G$13, CO124<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ124=\"\",CJ124=\"--\",ISBLANK(CJ124)),\"\",IF(CJ124='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ124<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ124>=Parameters!$E$14,CJ124<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ124>=Parameters!$F$14, CJ124<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ124>=Parameters!$G$14, CJ124<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK124=\"\",CK124=\"--\",ISBLANK(CK124)),\"\",IF(AND(CK124<Parameters!$E$15, CK124>=0), 'Risk Tables'!$C$44, IF(AND(CK124>=Parameters!$E$15,CK124<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK124>=Parameters!$F$15, CK124<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK124>=Parameters!$G$15, CK124<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM124=\"\",CM124=\"--\",ISBLANK(CM124)),\"\",IF(CM124>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM124<=Parameters!$E$16,CM124>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM124<=Parameters!$F$16, CM124>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM124<=Parameters!$G$16, CM124>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN124=\"\",CN124=\"--\",ISBLANK(CN124)),\"\",IF(CN124>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN124<=Parameters!$E$17,CN124>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN124<=Parameters!$F$17, CN124>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN124<=Parameters!$G$17, CN124>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL124=\"\",CL124=\"--\",ISBLANK(CL124)),\"\",IF(CL124>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL124<=Parameters!$E$18,CL124>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL124<=Parameters!$F$18, CL124>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL124<=Parameters!$G$18, CL124>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP124=\"\",CP124=\"--\",ISBLANK(CP124)),\"\",IF(CP124<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP124>=Parameters!$E$21,CP124<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP124>=Parameters!$F$21, CP124<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP124>=Parameters!$G$21, CP124<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ124=\"\",CQ124=\"--\",ISBLANK(CQ124)),\"\",IF(CQ124<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ124>=Parameters!$E$22,CQ124<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ124>=Parameters!$F$22, CQ124<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ124>=Parameters!$G$22, CQ124<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR124='Risk Tables'!$C$44,1,IF(CR124='Risk Tables'!$C$43,2,IF(CR124='Risk Tables'!$C$42, 3, IF(CR124='Risk Tables'!$C$41, 4, IF(CR124='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS124='Risk Tables'!$C$44,1,IF(CS124='Risk Tables'!$C$43,2,IF(CS124='Risk Tables'!$C$42, 3, IF(CS124='Risk Tables'!$C$41, 4, IF(CS124='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT124='Risk Tables'!$C$44,1,IF(CT124='Risk Tables'!$C$43,2,IF(CT124='Risk Tables'!$C$42, 3, IF(CT124='Risk Tables'!$C$41, 4, IF(CT124='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV124='Risk Tables'!$C$44,1,IF(CV124='Risk Tables'!$C$43,2,IF(CV124='Risk Tables'!$C$42, 3, IF(CV124='Risk Tables'!$C$41, 4, IF(CV124='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW124='Risk Tables'!$C$44,1,IF(CW124='Risk Tables'!$C$43,2,IF(CW124='Risk Tables'!$C$42, 3, IF(CW124='Risk Tables'!$C$41, 4, IF(CW124='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX124='Risk Tables'!$C$44,1,IF(CX124='Risk Tables'!$C$43,2,IF(CX124='Risk Tables'!$C$42, 3, IF(CX124='Risk Tables'!$C$41, 4, IF(CX124='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY124='Risk Tables'!$C$44,1,IF(CY124='Risk Tables'!$C$43,2,IF(CY124='Risk Tables'!$C$42, 3, IF(CY124='Risk Tables'!$C$41, 4, IF(CY124='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA124='Risk Tables'!$C$44,1,IF(DA124='Risk Tables'!$C$43,2,IF(DA124='Risk Tables'!$C$42, 3, IF(DA124='Risk Tables'!$C$41, 4, IF(DA124='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB124='Risk Tables'!$C$44,1,IF(DB124='Risk Tables'!$C$43,2,IF(DB124='Risk Tables'!$C$42, 3, IF(DB124='Risk Tables'!$C$41, 4, IF(DB124='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC124='Risk Tables'!$C$44,1,IF(DC124='Risk Tables'!$C$43,2,IF(DC124='Risk Tables'!$C$42, 3, IF(DC124='Risk Tables'!$C$41, 4, IF(DC124='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD124='Risk Tables'!$C$44,1,IF(DD124='Risk Tables'!$C$43,2,IF(DD124='Risk Tables'!$C$42, 3, IF(DD124='Risk Tables'!$C$41, 4, IF(DD124='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE124='Risk Tables'!$C$44,1,IF(DE124='Risk Tables'!$C$43,2,IF(DE124='Risk Tables'!$C$42, 3, IF(DE124='Risk Tables'!$C$41, 4, IF(DE124='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF124='Risk Tables'!$C$44,1,IF(DF124='Risk Tables'!$C$43,2,IF(DF124='Risk Tables'!$C$42, 3, IF(DF124='Risk Tables'!$C$41, 4, IF(DF124='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI124:DW124))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI124:DW124, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD124),\"\",((AD124*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P124,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V124),\"\",((V124*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P124,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO124),\"\",((AO124*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P124,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM124),\"\",((AM124*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P124,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI124),\"\",((AI124*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P124,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF124),\"\",((AF124*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P124,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR124),\"\",((AR124*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P124,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL124),\"\",((BL124*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P124,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM124),\"\",((BM124*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P124,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU124),\"\",((AU124*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P124,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW124),\"\",((AW124*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P124,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK124),\"\",(((BK124)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P124,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A125=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I125,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M125,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A125=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H125,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A125=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H125,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A125=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H125,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A125=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H125,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG125),ISBLANK(AR125)),\"\",IF(AR125<0,'Risk Tables'!$C$46,BG125/AR125)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO125),ISBLANK(AR125)),\"\",IF(AR125<0,'Risk Tables'!$C$46,AO125/AR125)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH125=\"\",ISBLANK(CH125)),\"\",IF(CH125>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH125<=Parameters!$E$4,CH125>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH125<=Parameters!$F$4, CH125>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH125<=Parameters!$G$4, CH125>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI125=\"\",CI125=\"--\",ISBLANK(CI125)),\"\",IF(CI125='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI125>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI125<=Parameters!$E$5,CI125>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI125<=Parameters!$F$5, CI125>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI125<=Parameters!$G$5, CI125>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG125=\"\",CG125=\"--\",ISBLANK(CG125)),\"\",IF(CG125>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG125<=Parameters!$E$6,CG125>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG125<=Parameters!$F$6, CG125>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG125<=Parameters!$G$6, CG125>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY125=\"\",BY125=\"--\",ISBLANK(BY125)),\"\",IF(BY125>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY125<=Parameters!$E$8,BY125>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY125<=Parameters!$F$8, BY125>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY125<=Parameters!$G$8, BY125>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ125=\"\",BZ125=\"--\",ISBLANK(BZ125)),\"\",IF(BZ125>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ125<=Parameters!$E$9,BZ125>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ125<=Parameters!$F$9, BZ125>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ125<=Parameters!$G$9, BZ125>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA125=\"\",CA125=\"--\",ISBLANK(CA125)),\"\",IF(CA125<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA125>=Parameters!$E$10,CA125<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA125>=Parameters!$F$10, CA125<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA125>=Parameters!$G$10, CA125<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB125=\"\",CB125=\"--\",ISBLANK(CB125)),\"\",IF(CB125<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB125>=Parameters!$E$11,CB125<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB125>=Parameters!$F$11, CB125<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB125>=Parameters!$G$11, CB125<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO125=\"\",CO125=\"--\",ISBLANK(CO125)),\"\",IF(CO125<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO125>=Parameters!$E$13,CO125<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO125>=Parameters!$F$13, CO125<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO125>=Parameters!$G$13, CO125<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ125=\"\",CJ125=\"--\",ISBLANK(CJ125)),\"\",IF(CJ125='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ125<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ125>=Parameters!$E$14,CJ125<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ125>=Parameters!$F$14, CJ125<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ125>=Parameters!$G$14, CJ125<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK125=\"\",CK125=\"--\",ISBLANK(CK125)),\"\",IF(AND(CK125<Parameters!$E$15, CK125>=0), 'Risk Tables'!$C$44, IF(AND(CK125>=Parameters!$E$15,CK125<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK125>=Parameters!$F$15, CK125<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK125>=Parameters!$G$15, CK125<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM125=\"\",CM125=\"--\",ISBLANK(CM125)),\"\",IF(CM125>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM125<=Parameters!$E$16,CM125>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM125<=Parameters!$F$16, CM125>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM125<=Parameters!$G$16, CM125>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN125=\"\",CN125=\"--\",ISBLANK(CN125)),\"\",IF(CN125>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN125<=Parameters!$E$17,CN125>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN125<=Parameters!$F$17, CN125>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN125<=Parameters!$G$17, CN125>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL125=\"\",CL125=\"--\",ISBLANK(CL125)),\"\",IF(CL125>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL125<=Parameters!$E$18,CL125>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL125<=Parameters!$F$18, CL125>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL125<=Parameters!$G$18, CL125>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP125=\"\",CP125=\"--\",ISBLANK(CP125)),\"\",IF(CP125<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP125>=Parameters!$E$21,CP125<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP125>=Parameters!$F$21, CP125<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP125>=Parameters!$G$21, CP125<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ125=\"\",CQ125=\"--\",ISBLANK(CQ125)),\"\",IF(CQ125<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ125>=Parameters!$E$22,CQ125<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ125>=Parameters!$F$22, CQ125<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ125>=Parameters!$G$22, CQ125<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR125='Risk Tables'!$C$44,1,IF(CR125='Risk Tables'!$C$43,2,IF(CR125='Risk Tables'!$C$42, 3, IF(CR125='Risk Tables'!$C$41, 4, IF(CR125='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS125='Risk Tables'!$C$44,1,IF(CS125='Risk Tables'!$C$43,2,IF(CS125='Risk Tables'!$C$42, 3, IF(CS125='Risk Tables'!$C$41, 4, IF(CS125='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT125='Risk Tables'!$C$44,1,IF(CT125='Risk Tables'!$C$43,2,IF(CT125='Risk Tables'!$C$42, 3, IF(CT125='Risk Tables'!$C$41, 4, IF(CT125='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV125='Risk Tables'!$C$44,1,IF(CV125='Risk Tables'!$C$43,2,IF(CV125='Risk Tables'!$C$42, 3, IF(CV125='Risk Tables'!$C$41, 4, IF(CV125='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW125='Risk Tables'!$C$44,1,IF(CW125='Risk Tables'!$C$43,2,IF(CW125='Risk Tables'!$C$42, 3, IF(CW125='Risk Tables'!$C$41, 4, IF(CW125='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX125='Risk Tables'!$C$44,1,IF(CX125='Risk Tables'!$C$43,2,IF(CX125='Risk Tables'!$C$42, 3, IF(CX125='Risk Tables'!$C$41, 4, IF(CX125='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY125='Risk Tables'!$C$44,1,IF(CY125='Risk Tables'!$C$43,2,IF(CY125='Risk Tables'!$C$42, 3, IF(CY125='Risk Tables'!$C$41, 4, IF(CY125='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA125='Risk Tables'!$C$44,1,IF(DA125='Risk Tables'!$C$43,2,IF(DA125='Risk Tables'!$C$42, 3, IF(DA125='Risk Tables'!$C$41, 4, IF(DA125='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB125='Risk Tables'!$C$44,1,IF(DB125='Risk Tables'!$C$43,2,IF(DB125='Risk Tables'!$C$42, 3, IF(DB125='Risk Tables'!$C$41, 4, IF(DB125='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC125='Risk Tables'!$C$44,1,IF(DC125='Risk Tables'!$C$43,2,IF(DC125='Risk Tables'!$C$42, 3, IF(DC125='Risk Tables'!$C$41, 4, IF(DC125='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD125='Risk Tables'!$C$44,1,IF(DD125='Risk Tables'!$C$43,2,IF(DD125='Risk Tables'!$C$42, 3, IF(DD125='Risk Tables'!$C$41, 4, IF(DD125='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE125='Risk Tables'!$C$44,1,IF(DE125='Risk Tables'!$C$43,2,IF(DE125='Risk Tables'!$C$42, 3, IF(DE125='Risk Tables'!$C$41, 4, IF(DE125='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF125='Risk Tables'!$C$44,1,IF(DF125='Risk Tables'!$C$43,2,IF(DF125='Risk Tables'!$C$42, 3, IF(DF125='Risk Tables'!$C$41, 4, IF(DF125='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI125:DW125))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI125:DW125, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD125),\"\",((AD125*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P125,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V125),\"\",((V125*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P125,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO125),\"\",((AO125*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P125,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM125),\"\",((AM125*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P125,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI125),\"\",((AI125*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P125,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF125),\"\",((AF125*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P125,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR125),\"\",((AR125*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P125,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL125),\"\",((BL125*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P125,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM125),\"\",((BM125*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P125,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU125),\"\",((AU125*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P125,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW125),\"\",((AW125*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P125,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK125),\"\",(((BK125)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P125,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A126=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I126,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M126,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A126=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H126,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A126=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H126,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A126=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H126,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A126=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H126,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG126),ISBLANK(AR126)),\"\",IF(AR126<0,'Risk Tables'!$C$46,BG126/AR126)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO126),ISBLANK(AR126)),\"\",IF(AR126<0,'Risk Tables'!$C$46,AO126/AR126)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH126=\"\",ISBLANK(CH126)),\"\",IF(CH126>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH126<=Parameters!$E$4,CH126>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH126<=Parameters!$F$4, CH126>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH126<=Parameters!$G$4, CH126>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI126=\"\",CI126=\"--\",ISBLANK(CI126)),\"\",IF(CI126='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI126>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI126<=Parameters!$E$5,CI126>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI126<=Parameters!$F$5, CI126>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI126<=Parameters!$G$5, CI126>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG126=\"\",CG126=\"--\",ISBLANK(CG126)),\"\",IF(CG126>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG126<=Parameters!$E$6,CG126>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG126<=Parameters!$F$6, CG126>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG126<=Parameters!$G$6, CG126>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY126=\"\",BY126=\"--\",ISBLANK(BY126)),\"\",IF(BY126>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY126<=Parameters!$E$8,BY126>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY126<=Parameters!$F$8, BY126>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY126<=Parameters!$G$8, BY126>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ126=\"\",BZ126=\"--\",ISBLANK(BZ126)),\"\",IF(BZ126>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ126<=Parameters!$E$9,BZ126>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ126<=Parameters!$F$9, BZ126>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ126<=Parameters!$G$9, BZ126>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA126=\"\",CA126=\"--\",ISBLANK(CA126)),\"\",IF(CA126<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA126>=Parameters!$E$10,CA126<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA126>=Parameters!$F$10, CA126<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA126>=Parameters!$G$10, CA126<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB126=\"\",CB126=\"--\",ISBLANK(CB126)),\"\",IF(CB126<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB126>=Parameters!$E$11,CB126<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB126>=Parameters!$F$11, CB126<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB126>=Parameters!$G$11, CB126<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO126=\"\",CO126=\"--\",ISBLANK(CO126)),\"\",IF(CO126<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO126>=Parameters!$E$13,CO126<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO126>=Parameters!$F$13, CO126<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO126>=Parameters!$G$13, CO126<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ126=\"\",CJ126=\"--\",ISBLANK(CJ126)),\"\",IF(CJ126='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ126<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ126>=Parameters!$E$14,CJ126<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ126>=Parameters!$F$14, CJ126<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ126>=Parameters!$G$14, CJ126<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK126=\"\",CK126=\"--\",ISBLANK(CK126)),\"\",IF(AND(CK126<Parameters!$E$15, CK126>=0), 'Risk Tables'!$C$44, IF(AND(CK126>=Parameters!$E$15,CK126<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK126>=Parameters!$F$15, CK126<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK126>=Parameters!$G$15, CK126<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM126=\"\",CM126=\"--\",ISBLANK(CM126)),\"\",IF(CM126>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM126<=Parameters!$E$16,CM126>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM126<=Parameters!$F$16, CM126>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM126<=Parameters!$G$16, CM126>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN126=\"\",CN126=\"--\",ISBLANK(CN126)),\"\",IF(CN126>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN126<=Parameters!$E$17,CN126>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN126<=Parameters!$F$17, CN126>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN126<=Parameters!$G$17, CN126>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL126=\"\",CL126=\"--\",ISBLANK(CL126)),\"\",IF(CL126>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL126<=Parameters!$E$18,CL126>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL126<=Parameters!$F$18, CL126>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL126<=Parameters!$G$18, CL126>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP126=\"\",CP126=\"--\",ISBLANK(CP126)),\"\",IF(CP126<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP126>=Parameters!$E$21,CP126<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP126>=Parameters!$F$21, CP126<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP126>=Parameters!$G$21, CP126<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ126=\"\",CQ126=\"--\",ISBLANK(CQ126)),\"\",IF(CQ126<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ126>=Parameters!$E$22,CQ126<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ126>=Parameters!$F$22, CQ126<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ126>=Parameters!$G$22, CQ126<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR126='Risk Tables'!$C$44,1,IF(CR126='Risk Tables'!$C$43,2,IF(CR126='Risk Tables'!$C$42, 3, IF(CR126='Risk Tables'!$C$41, 4, IF(CR126='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS126='Risk Tables'!$C$44,1,IF(CS126='Risk Tables'!$C$43,2,IF(CS126='Risk Tables'!$C$42, 3, IF(CS126='Risk Tables'!$C$41, 4, IF(CS126='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT126='Risk Tables'!$C$44,1,IF(CT126='Risk Tables'!$C$43,2,IF(CT126='Risk Tables'!$C$42, 3, IF(CT126='Risk Tables'!$C$41, 4, IF(CT126='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV126='Risk Tables'!$C$44,1,IF(CV126='Risk Tables'!$C$43,2,IF(CV126='Risk Tables'!$C$42, 3, IF(CV126='Risk Tables'!$C$41, 4, IF(CV126='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW126='Risk Tables'!$C$44,1,IF(CW126='Risk Tables'!$C$43,2,IF(CW126='Risk Tables'!$C$42, 3, IF(CW126='Risk Tables'!$C$41, 4, IF(CW126='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX126='Risk Tables'!$C$44,1,IF(CX126='Risk Tables'!$C$43,2,IF(CX126='Risk Tables'!$C$42, 3, IF(CX126='Risk Tables'!$C$41, 4, IF(CX126='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY126='Risk Tables'!$C$44,1,IF(CY126='Risk Tables'!$C$43,2,IF(CY126='Risk Tables'!$C$42, 3, IF(CY126='Risk Tables'!$C$41, 4, IF(CY126='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA126='Risk Tables'!$C$44,1,IF(DA126='Risk Tables'!$C$43,2,IF(DA126='Risk Tables'!$C$42, 3, IF(DA126='Risk Tables'!$C$41, 4, IF(DA126='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB126='Risk Tables'!$C$44,1,IF(DB126='Risk Tables'!$C$43,2,IF(DB126='Risk Tables'!$C$42, 3, IF(DB126='Risk Tables'!$C$41, 4, IF(DB126='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC126='Risk Tables'!$C$44,1,IF(DC126='Risk Tables'!$C$43,2,IF(DC126='Risk Tables'!$C$42, 3, IF(DC126='Risk Tables'!$C$41, 4, IF(DC126='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD126='Risk Tables'!$C$44,1,IF(DD126='Risk Tables'!$C$43,2,IF(DD126='Risk Tables'!$C$42, 3, IF(DD126='Risk Tables'!$C$41, 4, IF(DD126='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE126='Risk Tables'!$C$44,1,IF(DE126='Risk Tables'!$C$43,2,IF(DE126='Risk Tables'!$C$42, 3, IF(DE126='Risk Tables'!$C$41, 4, IF(DE126='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF126='Risk Tables'!$C$44,1,IF(DF126='Risk Tables'!$C$43,2,IF(DF126='Risk Tables'!$C$42, 3, IF(DF126='Risk Tables'!$C$41, 4, IF(DF126='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI126:DW126))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI126:DW126, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD126),\"\",((AD126*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P126,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V126),\"\",((V126*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P126,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO126),\"\",((AO126*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P126,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM126),\"\",((AM126*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P126,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI126),\"\",((AI126*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P126,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF126),\"\",((AF126*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P126,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR126),\"\",((AR126*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P126,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL126),\"\",((BL126*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P126,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM126),\"\",((BM126*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P126,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU126),\"\",((AU126*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P126,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW126),\"\",((AW126*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P126,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK126),\"\",(((BK126)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P126,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A127=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I127,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M127,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A127=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H127,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A127=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H127,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A127=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H127,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A127=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H127,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG127),ISBLANK(AR127)),\"\",IF(AR127<0,'Risk Tables'!$C$46,BG127/AR127)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO127),ISBLANK(AR127)),\"\",IF(AR127<0,'Risk Tables'!$C$46,AO127/AR127)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH127=\"\",ISBLANK(CH127)),\"\",IF(CH127>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH127<=Parameters!$E$4,CH127>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH127<=Parameters!$F$4, CH127>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH127<=Parameters!$G$4, CH127>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI127=\"\",CI127=\"--\",ISBLANK(CI127)),\"\",IF(CI127='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI127>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI127<=Parameters!$E$5,CI127>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI127<=Parameters!$F$5, CI127>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI127<=Parameters!$G$5, CI127>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG127=\"\",CG127=\"--\",ISBLANK(CG127)),\"\",IF(CG127>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG127<=Parameters!$E$6,CG127>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG127<=Parameters!$F$6, CG127>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG127<=Parameters!$G$6, CG127>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY127=\"\",BY127=\"--\",ISBLANK(BY127)),\"\",IF(BY127>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY127<=Parameters!$E$8,BY127>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY127<=Parameters!$F$8, BY127>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY127<=Parameters!$G$8, BY127>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ127=\"\",BZ127=\"--\",ISBLANK(BZ127)),\"\",IF(BZ127>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ127<=Parameters!$E$9,BZ127>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ127<=Parameters!$F$9, BZ127>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ127<=Parameters!$G$9, BZ127>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA127=\"\",CA127=\"--\",ISBLANK(CA127)),\"\",IF(CA127<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA127>=Parameters!$E$10,CA127<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA127>=Parameters!$F$10, CA127<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA127>=Parameters!$G$10, CA127<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB127=\"\",CB127=\"--\",ISBLANK(CB127)),\"\",IF(CB127<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB127>=Parameters!$E$11,CB127<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB127>=Parameters!$F$11, CB127<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB127>=Parameters!$G$11, CB127<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO127=\"\",CO127=\"--\",ISBLANK(CO127)),\"\",IF(CO127<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO127>=Parameters!$E$13,CO127<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO127>=Parameters!$F$13, CO127<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO127>=Parameters!$G$13, CO127<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ127=\"\",CJ127=\"--\",ISBLANK(CJ127)),\"\",IF(CJ127='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ127<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ127>=Parameters!$E$14,CJ127<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ127>=Parameters!$F$14, CJ127<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ127>=Parameters!$G$14, CJ127<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK127=\"\",CK127=\"--\",ISBLANK(CK127)),\"\",IF(AND(CK127<Parameters!$E$15, CK127>=0), 'Risk Tables'!$C$44, IF(AND(CK127>=Parameters!$E$15,CK127<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK127>=Parameters!$F$15, CK127<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK127>=Parameters!$G$15, CK127<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM127=\"\",CM127=\"--\",ISBLANK(CM127)),\"\",IF(CM127>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM127<=Parameters!$E$16,CM127>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM127<=Parameters!$F$16, CM127>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM127<=Parameters!$G$16, CM127>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN127=\"\",CN127=\"--\",ISBLANK(CN127)),\"\",IF(CN127>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN127<=Parameters!$E$17,CN127>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN127<=Parameters!$F$17, CN127>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN127<=Parameters!$G$17, CN127>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL127=\"\",CL127=\"--\",ISBLANK(CL127)),\"\",IF(CL127>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL127<=Parameters!$E$18,CL127>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL127<=Parameters!$F$18, CL127>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL127<=Parameters!$G$18, CL127>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP127=\"\",CP127=\"--\",ISBLANK(CP127)),\"\",IF(CP127<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP127>=Parameters!$E$21,CP127<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP127>=Parameters!$F$21, CP127<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP127>=Parameters!$G$21, CP127<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ127=\"\",CQ127=\"--\",ISBLANK(CQ127)),\"\",IF(CQ127<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ127>=Parameters!$E$22,CQ127<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ127>=Parameters!$F$22, CQ127<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ127>=Parameters!$G$22, CQ127<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR127='Risk Tables'!$C$44,1,IF(CR127='Risk Tables'!$C$43,2,IF(CR127='Risk Tables'!$C$42, 3, IF(CR127='Risk Tables'!$C$41, 4, IF(CR127='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS127='Risk Tables'!$C$44,1,IF(CS127='Risk Tables'!$C$43,2,IF(CS127='Risk Tables'!$C$42, 3, IF(CS127='Risk Tables'!$C$41, 4, IF(CS127='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT127='Risk Tables'!$C$44,1,IF(CT127='Risk Tables'!$C$43,2,IF(CT127='Risk Tables'!$C$42, 3, IF(CT127='Risk Tables'!$C$41, 4, IF(CT127='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV127='Risk Tables'!$C$44,1,IF(CV127='Risk Tables'!$C$43,2,IF(CV127='Risk Tables'!$C$42, 3, IF(CV127='Risk Tables'!$C$41, 4, IF(CV127='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW127='Risk Tables'!$C$44,1,IF(CW127='Risk Tables'!$C$43,2,IF(CW127='Risk Tables'!$C$42, 3, IF(CW127='Risk Tables'!$C$41, 4, IF(CW127='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX127='Risk Tables'!$C$44,1,IF(CX127='Risk Tables'!$C$43,2,IF(CX127='Risk Tables'!$C$42, 3, IF(CX127='Risk Tables'!$C$41, 4, IF(CX127='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY127='Risk Tables'!$C$44,1,IF(CY127='Risk Tables'!$C$43,2,IF(CY127='Risk Tables'!$C$42, 3, IF(CY127='Risk Tables'!$C$41, 4, IF(CY127='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA127='Risk Tables'!$C$44,1,IF(DA127='Risk Tables'!$C$43,2,IF(DA127='Risk Tables'!$C$42, 3, IF(DA127='Risk Tables'!$C$41, 4, IF(DA127='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB127='Risk Tables'!$C$44,1,IF(DB127='Risk Tables'!$C$43,2,IF(DB127='Risk Tables'!$C$42, 3, IF(DB127='Risk Tables'!$C$41, 4, IF(DB127='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC127='Risk Tables'!$C$44,1,IF(DC127='Risk Tables'!$C$43,2,IF(DC127='Risk Tables'!$C$42, 3, IF(DC127='Risk Tables'!$C$41, 4, IF(DC127='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD127='Risk Tables'!$C$44,1,IF(DD127='Risk Tables'!$C$43,2,IF(DD127='Risk Tables'!$C$42, 3, IF(DD127='Risk Tables'!$C$41, 4, IF(DD127='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE127='Risk Tables'!$C$44,1,IF(DE127='Risk Tables'!$C$43,2,IF(DE127='Risk Tables'!$C$42, 3, IF(DE127='Risk Tables'!$C$41, 4, IF(DE127='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF127='Risk Tables'!$C$44,1,IF(DF127='Risk Tables'!$C$43,2,IF(DF127='Risk Tables'!$C$42, 3, IF(DF127='Risk Tables'!$C$41, 4, IF(DF127='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI127:DW127))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI127:DW127, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD127),\"\",((AD127*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P127,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V127),\"\",((V127*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P127,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO127),\"\",((AO127*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P127,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM127),\"\",((AM127*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P127,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI127),\"\",((AI127*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P127,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF127),\"\",((AF127*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P127,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR127),\"\",((AR127*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P127,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL127),\"\",((BL127*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P127,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM127),\"\",((BM127*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P127,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU127),\"\",((AU127*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P127,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW127),\"\",((AW127*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P127,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK127),\"\",(((BK127)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P127,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A128=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I128,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M128,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A128=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H128,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A128=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H128,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A128=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H128,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A128=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H128,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG128),ISBLANK(AR128)),\"\",IF(AR128<0,'Risk Tables'!$C$46,BG128/AR128)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO128),ISBLANK(AR128)),\"\",IF(AR128<0,'Risk Tables'!$C$46,AO128/AR128)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH128=\"\",ISBLANK(CH128)),\"\",IF(CH128>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH128<=Parameters!$E$4,CH128>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH128<=Parameters!$F$4, CH128>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH128<=Parameters!$G$4, CH128>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI128=\"\",CI128=\"--\",ISBLANK(CI128)),\"\",IF(CI128='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI128>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI128<=Parameters!$E$5,CI128>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI128<=Parameters!$F$5, CI128>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI128<=Parameters!$G$5, CI128>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG128=\"\",CG128=\"--\",ISBLANK(CG128)),\"\",IF(CG128>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG128<=Parameters!$E$6,CG128>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG128<=Parameters!$F$6, CG128>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG128<=Parameters!$G$6, CG128>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY128=\"\",BY128=\"--\",ISBLANK(BY128)),\"\",IF(BY128>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY128<=Parameters!$E$8,BY128>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY128<=Parameters!$F$8, BY128>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY128<=Parameters!$G$8, BY128>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ128=\"\",BZ128=\"--\",ISBLANK(BZ128)),\"\",IF(BZ128>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ128<=Parameters!$E$9,BZ128>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ128<=Parameters!$F$9, BZ128>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ128<=Parameters!$G$9, BZ128>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA128=\"\",CA128=\"--\",ISBLANK(CA128)),\"\",IF(CA128<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA128>=Parameters!$E$10,CA128<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA128>=Parameters!$F$10, CA128<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA128>=Parameters!$G$10, CA128<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB128=\"\",CB128=\"--\",ISBLANK(CB128)),\"\",IF(CB128<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB128>=Parameters!$E$11,CB128<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB128>=Parameters!$F$11, CB128<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB128>=Parameters!$G$11, CB128<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO128=\"\",CO128=\"--\",ISBLANK(CO128)),\"\",IF(CO128<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO128>=Parameters!$E$13,CO128<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO128>=Parameters!$F$13, CO128<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO128>=Parameters!$G$13, CO128<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ128=\"\",CJ128=\"--\",ISBLANK(CJ128)),\"\",IF(CJ128='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ128<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ128>=Parameters!$E$14,CJ128<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ128>=Parameters!$F$14, CJ128<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ128>=Parameters!$G$14, CJ128<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK128=\"\",CK128=\"--\",ISBLANK(CK128)),\"\",IF(AND(CK128<Parameters!$E$15, CK128>=0), 'Risk Tables'!$C$44, IF(AND(CK128>=Parameters!$E$15,CK128<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK128>=Parameters!$F$15, CK128<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK128>=Parameters!$G$15, CK128<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM128=\"\",CM128=\"--\",ISBLANK(CM128)),\"\",IF(CM128>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM128<=Parameters!$E$16,CM128>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM128<=Parameters!$F$16, CM128>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM128<=Parameters!$G$16, CM128>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN128=\"\",CN128=\"--\",ISBLANK(CN128)),\"\",IF(CN128>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN128<=Parameters!$E$17,CN128>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN128<=Parameters!$F$17, CN128>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN128<=Parameters!$G$17, CN128>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL128=\"\",CL128=\"--\",ISBLANK(CL128)),\"\",IF(CL128>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL128<=Parameters!$E$18,CL128>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL128<=Parameters!$F$18, CL128>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL128<=Parameters!$G$18, CL128>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP128=\"\",CP128=\"--\",ISBLANK(CP128)),\"\",IF(CP128<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP128>=Parameters!$E$21,CP128<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP128>=Parameters!$F$21, CP128<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP128>=Parameters!$G$21, CP128<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ128=\"\",CQ128=\"--\",ISBLANK(CQ128)),\"\",IF(CQ128<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ128>=Parameters!$E$22,CQ128<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ128>=Parameters!$F$22, CQ128<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ128>=Parameters!$G$22, CQ128<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR128='Risk Tables'!$C$44,1,IF(CR128='Risk Tables'!$C$43,2,IF(CR128='Risk Tables'!$C$42, 3, IF(CR128='Risk Tables'!$C$41, 4, IF(CR128='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS128='Risk Tables'!$C$44,1,IF(CS128='Risk Tables'!$C$43,2,IF(CS128='Risk Tables'!$C$42, 3, IF(CS128='Risk Tables'!$C$41, 4, IF(CS128='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT128='Risk Tables'!$C$44,1,IF(CT128='Risk Tables'!$C$43,2,IF(CT128='Risk Tables'!$C$42, 3, IF(CT128='Risk Tables'!$C$41, 4, IF(CT128='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV128='Risk Tables'!$C$44,1,IF(CV128='Risk Tables'!$C$43,2,IF(CV128='Risk Tables'!$C$42, 3, IF(CV128='Risk Tables'!$C$41, 4, IF(CV128='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW128='Risk Tables'!$C$44,1,IF(CW128='Risk Tables'!$C$43,2,IF(CW128='Risk Tables'!$C$42, 3, IF(CW128='Risk Tables'!$C$41, 4, IF(CW128='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX128='Risk Tables'!$C$44,1,IF(CX128='Risk Tables'!$C$43,2,IF(CX128='Risk Tables'!$C$42, 3, IF(CX128='Risk Tables'!$C$41, 4, IF(CX128='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY128='Risk Tables'!$C$44,1,IF(CY128='Risk Tables'!$C$43,2,IF(CY128='Risk Tables'!$C$42, 3, IF(CY128='Risk Tables'!$C$41, 4, IF(CY128='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA128='Risk Tables'!$C$44,1,IF(DA128='Risk Tables'!$C$43,2,IF(DA128='Risk Tables'!$C$42, 3, IF(DA128='Risk Tables'!$C$41, 4, IF(DA128='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB128='Risk Tables'!$C$44,1,IF(DB128='Risk Tables'!$C$43,2,IF(DB128='Risk Tables'!$C$42, 3, IF(DB128='Risk Tables'!$C$41, 4, IF(DB128='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC128='Risk Tables'!$C$44,1,IF(DC128='Risk Tables'!$C$43,2,IF(DC128='Risk Tables'!$C$42, 3, IF(DC128='Risk Tables'!$C$41, 4, IF(DC128='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD128='Risk Tables'!$C$44,1,IF(DD128='Risk Tables'!$C$43,2,IF(DD128='Risk Tables'!$C$42, 3, IF(DD128='Risk Tables'!$C$41, 4, IF(DD128='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE128='Risk Tables'!$C$44,1,IF(DE128='Risk Tables'!$C$43,2,IF(DE128='Risk Tables'!$C$42, 3, IF(DE128='Risk Tables'!$C$41, 4, IF(DE128='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF128='Risk Tables'!$C$44,1,IF(DF128='Risk Tables'!$C$43,2,IF(DF128='Risk Tables'!$C$42, 3, IF(DF128='Risk Tables'!$C$41, 4, IF(DF128='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI128:DW128))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI128:DW128, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD128),\"\",((AD128*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P128,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V128),\"\",((V128*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P128,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO128),\"\",((AO128*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P128,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM128),\"\",((AM128*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P128,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI128),\"\",((AI128*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P128,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF128),\"\",((AF128*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P128,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR128),\"\",((AR128*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P128,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL128),\"\",((BL128*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P128,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM128),\"\",((BM128*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P128,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU128),\"\",((AU128*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P128,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW128),\"\",((AW128*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P128,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK128),\"\",(((BK128)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P128,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A129=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I129,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M129,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A129=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H129,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A129=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H129,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A129=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H129,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A129=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H129,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG129),ISBLANK(AR129)),\"\",IF(AR129<0,'Risk Tables'!$C$46,BG129/AR129)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO129),ISBLANK(AR129)),\"\",IF(AR129<0,'Risk Tables'!$C$46,AO129/AR129)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH129=\"\",ISBLANK(CH129)),\"\",IF(CH129>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH129<=Parameters!$E$4,CH129>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH129<=Parameters!$F$4, CH129>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH129<=Parameters!$G$4, CH129>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI129=\"\",CI129=\"--\",ISBLANK(CI129)),\"\",IF(CI129='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI129>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI129<=Parameters!$E$5,CI129>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI129<=Parameters!$F$5, CI129>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI129<=Parameters!$G$5, CI129>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG129=\"\",CG129=\"--\",ISBLANK(CG129)),\"\",IF(CG129>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG129<=Parameters!$E$6,CG129>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG129<=Parameters!$F$6, CG129>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG129<=Parameters!$G$6, CG129>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY129=\"\",BY129=\"--\",ISBLANK(BY129)),\"\",IF(BY129>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY129<=Parameters!$E$8,BY129>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY129<=Parameters!$F$8, BY129>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY129<=Parameters!$G$8, BY129>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ129=\"\",BZ129=\"--\",ISBLANK(BZ129)),\"\",IF(BZ129>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ129<=Parameters!$E$9,BZ129>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ129<=Parameters!$F$9, BZ129>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ129<=Parameters!$G$9, BZ129>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA129=\"\",CA129=\"--\",ISBLANK(CA129)),\"\",IF(CA129<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA129>=Parameters!$E$10,CA129<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA129>=Parameters!$F$10, CA129<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA129>=Parameters!$G$10, CA129<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB129=\"\",CB129=\"--\",ISBLANK(CB129)),\"\",IF(CB129<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB129>=Parameters!$E$11,CB129<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB129>=Parameters!$F$11, CB129<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB129>=Parameters!$G$11, CB129<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO129=\"\",CO129=\"--\",ISBLANK(CO129)),\"\",IF(CO129<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO129>=Parameters!$E$13,CO129<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO129>=Parameters!$F$13, CO129<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO129>=Parameters!$G$13, CO129<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ129=\"\",CJ129=\"--\",ISBLANK(CJ129)),\"\",IF(CJ129='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ129<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ129>=Parameters!$E$14,CJ129<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ129>=Parameters!$F$14, CJ129<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ129>=Parameters!$G$14, CJ129<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK129=\"\",CK129=\"--\",ISBLANK(CK129)),\"\",IF(AND(CK129<Parameters!$E$15, CK129>=0), 'Risk Tables'!$C$44, IF(AND(CK129>=Parameters!$E$15,CK129<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK129>=Parameters!$F$15, CK129<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK129>=Parameters!$G$15, CK129<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM129=\"\",CM129=\"--\",ISBLANK(CM129)),\"\",IF(CM129>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM129<=Parameters!$E$16,CM129>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM129<=Parameters!$F$16, CM129>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM129<=Parameters!$G$16, CM129>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN129=\"\",CN129=\"--\",ISBLANK(CN129)),\"\",IF(CN129>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN129<=Parameters!$E$17,CN129>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN129<=Parameters!$F$17, CN129>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN129<=Parameters!$G$17, CN129>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL129=\"\",CL129=\"--\",ISBLANK(CL129)),\"\",IF(CL129>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL129<=Parameters!$E$18,CL129>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL129<=Parameters!$F$18, CL129>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL129<=Parameters!$G$18, CL129>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP129=\"\",CP129=\"--\",ISBLANK(CP129)),\"\",IF(CP129<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP129>=Parameters!$E$21,CP129<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP129>=Parameters!$F$21, CP129<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP129>=Parameters!$G$21, CP129<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ129=\"\",CQ129=\"--\",ISBLANK(CQ129)),\"\",IF(CQ129<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ129>=Parameters!$E$22,CQ129<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ129>=Parameters!$F$22, CQ129<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ129>=Parameters!$G$22, CQ129<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR129='Risk Tables'!$C$44,1,IF(CR129='Risk Tables'!$C$43,2,IF(CR129='Risk Tables'!$C$42, 3, IF(CR129='Risk Tables'!$C$41, 4, IF(CR129='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS129='Risk Tables'!$C$44,1,IF(CS129='Risk Tables'!$C$43,2,IF(CS129='Risk Tables'!$C$42, 3, IF(CS129='Risk Tables'!$C$41, 4, IF(CS129='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT129='Risk Tables'!$C$44,1,IF(CT129='Risk Tables'!$C$43,2,IF(CT129='Risk Tables'!$C$42, 3, IF(CT129='Risk Tables'!$C$41, 4, IF(CT129='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV129='Risk Tables'!$C$44,1,IF(CV129='Risk Tables'!$C$43,2,IF(CV129='Risk Tables'!$C$42, 3, IF(CV129='Risk Tables'!$C$41, 4, IF(CV129='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW129='Risk Tables'!$C$44,1,IF(CW129='Risk Tables'!$C$43,2,IF(CW129='Risk Tables'!$C$42, 3, IF(CW129='Risk Tables'!$C$41, 4, IF(CW129='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX129='Risk Tables'!$C$44,1,IF(CX129='Risk Tables'!$C$43,2,IF(CX129='Risk Tables'!$C$42, 3, IF(CX129='Risk Tables'!$C$41, 4, IF(CX129='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY129='Risk Tables'!$C$44,1,IF(CY129='Risk Tables'!$C$43,2,IF(CY129='Risk Tables'!$C$42, 3, IF(CY129='Risk Tables'!$C$41, 4, IF(CY129='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA129='Risk Tables'!$C$44,1,IF(DA129='Risk Tables'!$C$43,2,IF(DA129='Risk Tables'!$C$42, 3, IF(DA129='Risk Tables'!$C$41, 4, IF(DA129='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB129='Risk Tables'!$C$44,1,IF(DB129='Risk Tables'!$C$43,2,IF(DB129='Risk Tables'!$C$42, 3, IF(DB129='Risk Tables'!$C$41, 4, IF(DB129='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC129='Risk Tables'!$C$44,1,IF(DC129='Risk Tables'!$C$43,2,IF(DC129='Risk Tables'!$C$42, 3, IF(DC129='Risk Tables'!$C$41, 4, IF(DC129='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD129='Risk Tables'!$C$44,1,IF(DD129='Risk Tables'!$C$43,2,IF(DD129='Risk Tables'!$C$42, 3, IF(DD129='Risk Tables'!$C$41, 4, IF(DD129='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE129='Risk Tables'!$C$44,1,IF(DE129='Risk Tables'!$C$43,2,IF(DE129='Risk Tables'!$C$42, 3, IF(DE129='Risk Tables'!$C$41, 4, IF(DE129='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF129='Risk Tables'!$C$44,1,IF(DF129='Risk Tables'!$C$43,2,IF(DF129='Risk Tables'!$C$42, 3, IF(DF129='Risk Tables'!$C$41, 4, IF(DF129='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI129:DW129))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI129:DW129, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD129),\"\",((AD129*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P129,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V129),\"\",((V129*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P129,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO129),\"\",((AO129*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P129,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM129),\"\",((AM129*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P129,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI129),\"\",((AI129*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P129,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF129),\"\",((AF129*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P129,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR129),\"\",((AR129*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P129,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL129),\"\",((BL129*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P129,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM129),\"\",((BM129*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P129,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU129),\"\",((AU129*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P129,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW129),\"\",((AW129*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P129,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK129),\"\",(((BK129)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P129,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A130=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I130,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M130,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A130=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H130,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A130=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H130,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A130=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H130,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A130=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H130,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG130),ISBLANK(AR130)),\"\",IF(AR130<0,'Risk Tables'!$C$46,BG130/AR130)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO130),ISBLANK(AR130)),\"\",IF(AR130<0,'Risk Tables'!$C$46,AO130/AR130)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH130=\"\",ISBLANK(CH130)),\"\",IF(CH130>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH130<=Parameters!$E$4,CH130>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH130<=Parameters!$F$4, CH130>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH130<=Parameters!$G$4, CH130>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI130=\"\",CI130=\"--\",ISBLANK(CI130)),\"\",IF(CI130='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI130>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI130<=Parameters!$E$5,CI130>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI130<=Parameters!$F$5, CI130>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI130<=Parameters!$G$5, CI130>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG130=\"\",CG130=\"--\",ISBLANK(CG130)),\"\",IF(CG130>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG130<=Parameters!$E$6,CG130>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG130<=Parameters!$F$6, CG130>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG130<=Parameters!$G$6, CG130>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY130=\"\",BY130=\"--\",ISBLANK(BY130)),\"\",IF(BY130>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY130<=Parameters!$E$8,BY130>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY130<=Parameters!$F$8, BY130>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY130<=Parameters!$G$8, BY130>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ130=\"\",BZ130=\"--\",ISBLANK(BZ130)),\"\",IF(BZ130>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ130<=Parameters!$E$9,BZ130>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ130<=Parameters!$F$9, BZ130>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ130<=Parameters!$G$9, BZ130>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA130=\"\",CA130=\"--\",ISBLANK(CA130)),\"\",IF(CA130<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA130>=Parameters!$E$10,CA130<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA130>=Parameters!$F$10, CA130<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA130>=Parameters!$G$10, CA130<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB130=\"\",CB130=\"--\",ISBLANK(CB130)),\"\",IF(CB130<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB130>=Parameters!$E$11,CB130<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB130>=Parameters!$F$11, CB130<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB130>=Parameters!$G$11, CB130<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO130=\"\",CO130=\"--\",ISBLANK(CO130)),\"\",IF(CO130<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO130>=Parameters!$E$13,CO130<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO130>=Parameters!$F$13, CO130<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO130>=Parameters!$G$13, CO130<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ130=\"\",CJ130=\"--\",ISBLANK(CJ130)),\"\",IF(CJ130='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ130<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ130>=Parameters!$E$14,CJ130<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ130>=Parameters!$F$14, CJ130<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ130>=Parameters!$G$14, CJ130<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK130=\"\",CK130=\"--\",ISBLANK(CK130)),\"\",IF(AND(CK130<Parameters!$E$15, CK130>=0), 'Risk Tables'!$C$44, IF(AND(CK130>=Parameters!$E$15,CK130<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK130>=Parameters!$F$15, CK130<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK130>=Parameters!$G$15, CK130<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM130=\"\",CM130=\"--\",ISBLANK(CM130)),\"\",IF(CM130>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM130<=Parameters!$E$16,CM130>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM130<=Parameters!$F$16, CM130>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM130<=Parameters!$G$16, CM130>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN130=\"\",CN130=\"--\",ISBLANK(CN130)),\"\",IF(CN130>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN130<=Parameters!$E$17,CN130>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN130<=Parameters!$F$17, CN130>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN130<=Parameters!$G$17, CN130>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL130=\"\",CL130=\"--\",ISBLANK(CL130)),\"\",IF(CL130>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL130<=Parameters!$E$18,CL130>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL130<=Parameters!$F$18, CL130>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL130<=Parameters!$G$18, CL130>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP130=\"\",CP130=\"--\",ISBLANK(CP130)),\"\",IF(CP130<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP130>=Parameters!$E$21,CP130<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP130>=Parameters!$F$21, CP130<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP130>=Parameters!$G$21, CP130<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ130=\"\",CQ130=\"--\",ISBLANK(CQ130)),\"\",IF(CQ130<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ130>=Parameters!$E$22,CQ130<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ130>=Parameters!$F$22, CQ130<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ130>=Parameters!$G$22, CQ130<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR130='Risk Tables'!$C$44,1,IF(CR130='Risk Tables'!$C$43,2,IF(CR130='Risk Tables'!$C$42, 3, IF(CR130='Risk Tables'!$C$41, 4, IF(CR130='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS130='Risk Tables'!$C$44,1,IF(CS130='Risk Tables'!$C$43,2,IF(CS130='Risk Tables'!$C$42, 3, IF(CS130='Risk Tables'!$C$41, 4, IF(CS130='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT130='Risk Tables'!$C$44,1,IF(CT130='Risk Tables'!$C$43,2,IF(CT130='Risk Tables'!$C$42, 3, IF(CT130='Risk Tables'!$C$41, 4, IF(CT130='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV130='Risk Tables'!$C$44,1,IF(CV130='Risk Tables'!$C$43,2,IF(CV130='Risk Tables'!$C$42, 3, IF(CV130='Risk Tables'!$C$41, 4, IF(CV130='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW130='Risk Tables'!$C$44,1,IF(CW130='Risk Tables'!$C$43,2,IF(CW130='Risk Tables'!$C$42, 3, IF(CW130='Risk Tables'!$C$41, 4, IF(CW130='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX130='Risk Tables'!$C$44,1,IF(CX130='Risk Tables'!$C$43,2,IF(CX130='Risk Tables'!$C$42, 3, IF(CX130='Risk Tables'!$C$41, 4, IF(CX130='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY130='Risk Tables'!$C$44,1,IF(CY130='Risk Tables'!$C$43,2,IF(CY130='Risk Tables'!$C$42, 3, IF(CY130='Risk Tables'!$C$41, 4, IF(CY130='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA130='Risk Tables'!$C$44,1,IF(DA130='Risk Tables'!$C$43,2,IF(DA130='Risk Tables'!$C$42, 3, IF(DA130='Risk Tables'!$C$41, 4, IF(DA130='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB130='Risk Tables'!$C$44,1,IF(DB130='Risk Tables'!$C$43,2,IF(DB130='Risk Tables'!$C$42, 3, IF(DB130='Risk Tables'!$C$41, 4, IF(DB130='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC130='Risk Tables'!$C$44,1,IF(DC130='Risk Tables'!$C$43,2,IF(DC130='Risk Tables'!$C$42, 3, IF(DC130='Risk Tables'!$C$41, 4, IF(DC130='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD130='Risk Tables'!$C$44,1,IF(DD130='Risk Tables'!$C$43,2,IF(DD130='Risk Tables'!$C$42, 3, IF(DD130='Risk Tables'!$C$41, 4, IF(DD130='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE130='Risk Tables'!$C$44,1,IF(DE130='Risk Tables'!$C$43,2,IF(DE130='Risk Tables'!$C$42, 3, IF(DE130='Risk Tables'!$C$41, 4, IF(DE130='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF130='Risk Tables'!$C$44,1,IF(DF130='Risk Tables'!$C$43,2,IF(DF130='Risk Tables'!$C$42, 3, IF(DF130='Risk Tables'!$C$41, 4, IF(DF130='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI130:DW130))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI130:DW130, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD130),\"\",((AD130*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P130,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V130),\"\",((V130*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P130,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO130),\"\",((AO130*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P130,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM130),\"\",((AM130*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P130,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI130),\"\",((AI130*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P130,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF130),\"\",((AF130*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P130,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR130),\"\",((AR130*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P130,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL130),\"\",((BL130*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P130,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM130),\"\",((BM130*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P130,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU130),\"\",((AU130*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P130,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW130),\"\",((AW130*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P130,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK130),\"\",(((BK130)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P130,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A131=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I131,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M131,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A131=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H131,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A131=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H131,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A131=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H131,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A131=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H131,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG131),ISBLANK(AR131)),\"\",IF(AR131<0,'Risk Tables'!$C$46,BG131/AR131)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO131),ISBLANK(AR131)),\"\",IF(AR131<0,'Risk Tables'!$C$46,AO131/AR131)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH131=\"\",ISBLANK(CH131)),\"\",IF(CH131>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH131<=Parameters!$E$4,CH131>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH131<=Parameters!$F$4, CH131>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH131<=Parameters!$G$4, CH131>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI131=\"\",CI131=\"--\",ISBLANK(CI131)),\"\",IF(CI131='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI131>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI131<=Parameters!$E$5,CI131>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI131<=Parameters!$F$5, CI131>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI131<=Parameters!$G$5, CI131>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG131=\"\",CG131=\"--\",ISBLANK(CG131)),\"\",IF(CG131>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG131<=Parameters!$E$6,CG131>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG131<=Parameters!$F$6, CG131>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG131<=Parameters!$G$6, CG131>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY131=\"\",BY131=\"--\",ISBLANK(BY131)),\"\",IF(BY131>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY131<=Parameters!$E$8,BY131>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY131<=Parameters!$F$8, BY131>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY131<=Parameters!$G$8, BY131>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ131=\"\",BZ131=\"--\",ISBLANK(BZ131)),\"\",IF(BZ131>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ131<=Parameters!$E$9,BZ131>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ131<=Parameters!$F$9, BZ131>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ131<=Parameters!$G$9, BZ131>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA131=\"\",CA131=\"--\",ISBLANK(CA131)),\"\",IF(CA131<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA131>=Parameters!$E$10,CA131<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA131>=Parameters!$F$10, CA131<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA131>=Parameters!$G$10, CA131<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB131=\"\",CB131=\"--\",ISBLANK(CB131)),\"\",IF(CB131<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB131>=Parameters!$E$11,CB131<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB131>=Parameters!$F$11, CB131<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB131>=Parameters!$G$11, CB131<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO131=\"\",CO131=\"--\",ISBLANK(CO131)),\"\",IF(CO131<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO131>=Parameters!$E$13,CO131<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO131>=Parameters!$F$13, CO131<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO131>=Parameters!$G$13, CO131<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ131=\"\",CJ131=\"--\",ISBLANK(CJ131)),\"\",IF(CJ131='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ131<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ131>=Parameters!$E$14,CJ131<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ131>=Parameters!$F$14, CJ131<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ131>=Parameters!$G$14, CJ131<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK131=\"\",CK131=\"--\",ISBLANK(CK131)),\"\",IF(AND(CK131<Parameters!$E$15, CK131>=0), 'Risk Tables'!$C$44, IF(AND(CK131>=Parameters!$E$15,CK131<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK131>=Parameters!$F$15, CK131<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK131>=Parameters!$G$15, CK131<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM131=\"\",CM131=\"--\",ISBLANK(CM131)),\"\",IF(CM131>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM131<=Parameters!$E$16,CM131>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM131<=Parameters!$F$16, CM131>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM131<=Parameters!$G$16, CM131>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN131=\"\",CN131=\"--\",ISBLANK(CN131)),\"\",IF(CN131>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN131<=Parameters!$E$17,CN131>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN131<=Parameters!$F$17, CN131>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN131<=Parameters!$G$17, CN131>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL131=\"\",CL131=\"--\",ISBLANK(CL131)),\"\",IF(CL131>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL131<=Parameters!$E$18,CL131>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL131<=Parameters!$F$18, CL131>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL131<=Parameters!$G$18, CL131>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP131=\"\",CP131=\"--\",ISBLANK(CP131)),\"\",IF(CP131<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP131>=Parameters!$E$21,CP131<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP131>=Parameters!$F$21, CP131<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP131>=Parameters!$G$21, CP131<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ131=\"\",CQ131=\"--\",ISBLANK(CQ131)),\"\",IF(CQ131<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ131>=Parameters!$E$22,CQ131<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ131>=Parameters!$F$22, CQ131<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ131>=Parameters!$G$22, CQ131<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR131='Risk Tables'!$C$44,1,IF(CR131='Risk Tables'!$C$43,2,IF(CR131='Risk Tables'!$C$42, 3, IF(CR131='Risk Tables'!$C$41, 4, IF(CR131='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS131='Risk Tables'!$C$44,1,IF(CS131='Risk Tables'!$C$43,2,IF(CS131='Risk Tables'!$C$42, 3, IF(CS131='Risk Tables'!$C$41, 4, IF(CS131='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT131='Risk Tables'!$C$44,1,IF(CT131='Risk Tables'!$C$43,2,IF(CT131='Risk Tables'!$C$42, 3, IF(CT131='Risk Tables'!$C$41, 4, IF(CT131='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV131='Risk Tables'!$C$44,1,IF(CV131='Risk Tables'!$C$43,2,IF(CV131='Risk Tables'!$C$42, 3, IF(CV131='Risk Tables'!$C$41, 4, IF(CV131='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW131='Risk Tables'!$C$44,1,IF(CW131='Risk Tables'!$C$43,2,IF(CW131='Risk Tables'!$C$42, 3, IF(CW131='Risk Tables'!$C$41, 4, IF(CW131='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX131='Risk Tables'!$C$44,1,IF(CX131='Risk Tables'!$C$43,2,IF(CX131='Risk Tables'!$C$42, 3, IF(CX131='Risk Tables'!$C$41, 4, IF(CX131='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY131='Risk Tables'!$C$44,1,IF(CY131='Risk Tables'!$C$43,2,IF(CY131='Risk Tables'!$C$42, 3, IF(CY131='Risk Tables'!$C$41, 4, IF(CY131='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA131='Risk Tables'!$C$44,1,IF(DA131='Risk Tables'!$C$43,2,IF(DA131='Risk Tables'!$C$42, 3, IF(DA131='Risk Tables'!$C$41, 4, IF(DA131='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB131='Risk Tables'!$C$44,1,IF(DB131='Risk Tables'!$C$43,2,IF(DB131='Risk Tables'!$C$42, 3, IF(DB131='Risk Tables'!$C$41, 4, IF(DB131='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC131='Risk Tables'!$C$44,1,IF(DC131='Risk Tables'!$C$43,2,IF(DC131='Risk Tables'!$C$42, 3, IF(DC131='Risk Tables'!$C$41, 4, IF(DC131='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD131='Risk Tables'!$C$44,1,IF(DD131='Risk Tables'!$C$43,2,IF(DD131='Risk Tables'!$C$42, 3, IF(DD131='Risk Tables'!$C$41, 4, IF(DD131='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE131='Risk Tables'!$C$44,1,IF(DE131='Risk Tables'!$C$43,2,IF(DE131='Risk Tables'!$C$42, 3, IF(DE131='Risk Tables'!$C$41, 4, IF(DE131='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF131='Risk Tables'!$C$44,1,IF(DF131='Risk Tables'!$C$43,2,IF(DF131='Risk Tables'!$C$42, 3, IF(DF131='Risk Tables'!$C$41, 4, IF(DF131='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI131:DW131))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI131:DW131, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD131),\"\",((AD131*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P131,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V131),\"\",((V131*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P131,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO131),\"\",((AO131*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P131,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM131),\"\",((AM131*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P131,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI131),\"\",((AI131*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P131,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF131),\"\",((AF131*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P131,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR131),\"\",((AR131*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P131,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL131),\"\",((BL131*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P131,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM131),\"\",((BM131*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P131,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU131),\"\",((AU131*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P131,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW131),\"\",((AW131*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P131,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK131),\"\",(((BK131)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P131,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A132=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I132,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M132,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A132=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H132,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A132=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H132,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A132=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H132,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A132=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H132,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG132),ISBLANK(AR132)),\"\",IF(AR132<0,'Risk Tables'!$C$46,BG132/AR132)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO132),ISBLANK(AR132)),\"\",IF(AR132<0,'Risk Tables'!$C$46,AO132/AR132)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH132=\"\",ISBLANK(CH132)),\"\",IF(CH132>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH132<=Parameters!$E$4,CH132>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH132<=Parameters!$F$4, CH132>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH132<=Parameters!$G$4, CH132>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI132=\"\",CI132=\"--\",ISBLANK(CI132)),\"\",IF(CI132='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI132>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI132<=Parameters!$E$5,CI132>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI132<=Parameters!$F$5, CI132>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI132<=Parameters!$G$5, CI132>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG132=\"\",CG132=\"--\",ISBLANK(CG132)),\"\",IF(CG132>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG132<=Parameters!$E$6,CG132>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG132<=Parameters!$F$6, CG132>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG132<=Parameters!$G$6, CG132>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY132=\"\",BY132=\"--\",ISBLANK(BY132)),\"\",IF(BY132>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY132<=Parameters!$E$8,BY132>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY132<=Parameters!$F$8, BY132>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY132<=Parameters!$G$8, BY132>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ132=\"\",BZ132=\"--\",ISBLANK(BZ132)),\"\",IF(BZ132>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ132<=Parameters!$E$9,BZ132>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ132<=Parameters!$F$9, BZ132>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ132<=Parameters!$G$9, BZ132>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA132=\"\",CA132=\"--\",ISBLANK(CA132)),\"\",IF(CA132<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA132>=Parameters!$E$10,CA132<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA132>=Parameters!$F$10, CA132<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA132>=Parameters!$G$10, CA132<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB132=\"\",CB132=\"--\",ISBLANK(CB132)),\"\",IF(CB132<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB132>=Parameters!$E$11,CB132<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB132>=Parameters!$F$11, CB132<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB132>=Parameters!$G$11, CB132<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO132=\"\",CO132=\"--\",ISBLANK(CO132)),\"\",IF(CO132<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO132>=Parameters!$E$13,CO132<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO132>=Parameters!$F$13, CO132<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO132>=Parameters!$G$13, CO132<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ132=\"\",CJ132=\"--\",ISBLANK(CJ132)),\"\",IF(CJ132='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ132<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ132>=Parameters!$E$14,CJ132<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ132>=Parameters!$F$14, CJ132<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ132>=Parameters!$G$14, CJ132<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK132=\"\",CK132=\"--\",ISBLANK(CK132)),\"\",IF(AND(CK132<Parameters!$E$15, CK132>=0), 'Risk Tables'!$C$44, IF(AND(CK132>=Parameters!$E$15,CK132<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK132>=Parameters!$F$15, CK132<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK132>=Parameters!$G$15, CK132<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM132=\"\",CM132=\"--\",ISBLANK(CM132)),\"\",IF(CM132>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM132<=Parameters!$E$16,CM132>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM132<=Parameters!$F$16, CM132>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM132<=Parameters!$G$16, CM132>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN132=\"\",CN132=\"--\",ISBLANK(CN132)),\"\",IF(CN132>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN132<=Parameters!$E$17,CN132>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN132<=Parameters!$F$17, CN132>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN132<=Parameters!$G$17, CN132>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL132=\"\",CL132=\"--\",ISBLANK(CL132)),\"\",IF(CL132>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL132<=Parameters!$E$18,CL132>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL132<=Parameters!$F$18, CL132>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL132<=Parameters!$G$18, CL132>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP132=\"\",CP132=\"--\",ISBLANK(CP132)),\"\",IF(CP132<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP132>=Parameters!$E$21,CP132<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP132>=Parameters!$F$21, CP132<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP132>=Parameters!$G$21, CP132<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ132=\"\",CQ132=\"--\",ISBLANK(CQ132)),\"\",IF(CQ132<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ132>=Parameters!$E$22,CQ132<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ132>=Parameters!$F$22, CQ132<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ132>=Parameters!$G$22, CQ132<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR132='Risk Tables'!$C$44,1,IF(CR132='Risk Tables'!$C$43,2,IF(CR132='Risk Tables'!$C$42, 3, IF(CR132='Risk Tables'!$C$41, 4, IF(CR132='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS132='Risk Tables'!$C$44,1,IF(CS132='Risk Tables'!$C$43,2,IF(CS132='Risk Tables'!$C$42, 3, IF(CS132='Risk Tables'!$C$41, 4, IF(CS132='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT132='Risk Tables'!$C$44,1,IF(CT132='Risk Tables'!$C$43,2,IF(CT132='Risk Tables'!$C$42, 3, IF(CT132='Risk Tables'!$C$41, 4, IF(CT132='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV132='Risk Tables'!$C$44,1,IF(CV132='Risk Tables'!$C$43,2,IF(CV132='Risk Tables'!$C$42, 3, IF(CV132='Risk Tables'!$C$41, 4, IF(CV132='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW132='Risk Tables'!$C$44,1,IF(CW132='Risk Tables'!$C$43,2,IF(CW132='Risk Tables'!$C$42, 3, IF(CW132='Risk Tables'!$C$41, 4, IF(CW132='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX132='Risk Tables'!$C$44,1,IF(CX132='Risk Tables'!$C$43,2,IF(CX132='Risk Tables'!$C$42, 3, IF(CX132='Risk Tables'!$C$41, 4, IF(CX132='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY132='Risk Tables'!$C$44,1,IF(CY132='Risk Tables'!$C$43,2,IF(CY132='Risk Tables'!$C$42, 3, IF(CY132='Risk Tables'!$C$41, 4, IF(CY132='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA132='Risk Tables'!$C$44,1,IF(DA132='Risk Tables'!$C$43,2,IF(DA132='Risk Tables'!$C$42, 3, IF(DA132='Risk Tables'!$C$41, 4, IF(DA132='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB132='Risk Tables'!$C$44,1,IF(DB132='Risk Tables'!$C$43,2,IF(DB132='Risk Tables'!$C$42, 3, IF(DB132='Risk Tables'!$C$41, 4, IF(DB132='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC132='Risk Tables'!$C$44,1,IF(DC132='Risk Tables'!$C$43,2,IF(DC132='Risk Tables'!$C$42, 3, IF(DC132='Risk Tables'!$C$41, 4, IF(DC132='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD132='Risk Tables'!$C$44,1,IF(DD132='Risk Tables'!$C$43,2,IF(DD132='Risk Tables'!$C$42, 3, IF(DD132='Risk Tables'!$C$41, 4, IF(DD132='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE132='Risk Tables'!$C$44,1,IF(DE132='Risk Tables'!$C$43,2,IF(DE132='Risk Tables'!$C$42, 3, IF(DE132='Risk Tables'!$C$41, 4, IF(DE132='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF132='Risk Tables'!$C$44,1,IF(DF132='Risk Tables'!$C$43,2,IF(DF132='Risk Tables'!$C$42, 3, IF(DF132='Risk Tables'!$C$41, 4, IF(DF132='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI132:DW132))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI132:DW132, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD132),\"\",((AD132*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P132,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V132),\"\",((V132*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P132,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO132),\"\",((AO132*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P132,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM132),\"\",((AM132*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P132,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI132),\"\",((AI132*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P132,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF132),\"\",((AF132*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P132,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR132),\"\",((AR132*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P132,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL132),\"\",((BL132*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P132,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM132),\"\",((BM132*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P132,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU132),\"\",((AU132*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P132,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW132),\"\",((AW132*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P132,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK132),\"\",(((BK132)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P132,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A133=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I133,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M133,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A133=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H133,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A133=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H133,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A133=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H133,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A133=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H133,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG133),ISBLANK(AR133)),\"\",IF(AR133<0,'Risk Tables'!$C$46,BG133/AR133)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO133),ISBLANK(AR133)),\"\",IF(AR133<0,'Risk Tables'!$C$46,AO133/AR133)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH133=\"\",ISBLANK(CH133)),\"\",IF(CH133>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH133<=Parameters!$E$4,CH133>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH133<=Parameters!$F$4, CH133>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH133<=Parameters!$G$4, CH133>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI133=\"\",CI133=\"--\",ISBLANK(CI133)),\"\",IF(CI133='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI133>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI133<=Parameters!$E$5,CI133>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI133<=Parameters!$F$5, CI133>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI133<=Parameters!$G$5, CI133>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG133=\"\",CG133=\"--\",ISBLANK(CG133)),\"\",IF(CG133>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG133<=Parameters!$E$6,CG133>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG133<=Parameters!$F$6, CG133>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG133<=Parameters!$G$6, CG133>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY133=\"\",BY133=\"--\",ISBLANK(BY133)),\"\",IF(BY133>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY133<=Parameters!$E$8,BY133>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY133<=Parameters!$F$8, BY133>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY133<=Parameters!$G$8, BY133>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ133=\"\",BZ133=\"--\",ISBLANK(BZ133)),\"\",IF(BZ133>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ133<=Parameters!$E$9,BZ133>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ133<=Parameters!$F$9, BZ133>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ133<=Parameters!$G$9, BZ133>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA133=\"\",CA133=\"--\",ISBLANK(CA133)),\"\",IF(CA133<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA133>=Parameters!$E$10,CA133<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA133>=Parameters!$F$10, CA133<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA133>=Parameters!$G$10, CA133<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB133=\"\",CB133=\"--\",ISBLANK(CB133)),\"\",IF(CB133<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB133>=Parameters!$E$11,CB133<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB133>=Parameters!$F$11, CB133<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB133>=Parameters!$G$11, CB133<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO133=\"\",CO133=\"--\",ISBLANK(CO133)),\"\",IF(CO133<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO133>=Parameters!$E$13,CO133<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO133>=Parameters!$F$13, CO133<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO133>=Parameters!$G$13, CO133<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ133=\"\",CJ133=\"--\",ISBLANK(CJ133)),\"\",IF(CJ133='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ133<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ133>=Parameters!$E$14,CJ133<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ133>=Parameters!$F$14, CJ133<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ133>=Parameters!$G$14, CJ133<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK133=\"\",CK133=\"--\",ISBLANK(CK133)),\"\",IF(AND(CK133<Parameters!$E$15, CK133>=0), 'Risk Tables'!$C$44, IF(AND(CK133>=Parameters!$E$15,CK133<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK133>=Parameters!$F$15, CK133<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK133>=Parameters!$G$15, CK133<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM133=\"\",CM133=\"--\",ISBLANK(CM133)),\"\",IF(CM133>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM133<=Parameters!$E$16,CM133>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM133<=Parameters!$F$16, CM133>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM133<=Parameters!$G$16, CM133>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN133=\"\",CN133=\"--\",ISBLANK(CN133)),\"\",IF(CN133>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN133<=Parameters!$E$17,CN133>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN133<=Parameters!$F$17, CN133>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN133<=Parameters!$G$17, CN133>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL133=\"\",CL133=\"--\",ISBLANK(CL133)),\"\",IF(CL133>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL133<=Parameters!$E$18,CL133>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL133<=Parameters!$F$18, CL133>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL133<=Parameters!$G$18, CL133>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP133=\"\",CP133=\"--\",ISBLANK(CP133)),\"\",IF(CP133<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP133>=Parameters!$E$21,CP133<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP133>=Parameters!$F$21, CP133<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP133>=Parameters!$G$21, CP133<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ133=\"\",CQ133=\"--\",ISBLANK(CQ133)),\"\",IF(CQ133<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ133>=Parameters!$E$22,CQ133<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ133>=Parameters!$F$22, CQ133<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ133>=Parameters!$G$22, CQ133<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR133='Risk Tables'!$C$44,1,IF(CR133='Risk Tables'!$C$43,2,IF(CR133='Risk Tables'!$C$42, 3, IF(CR133='Risk Tables'!$C$41, 4, IF(CR133='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS133='Risk Tables'!$C$44,1,IF(CS133='Risk Tables'!$C$43,2,IF(CS133='Risk Tables'!$C$42, 3, IF(CS133='Risk Tables'!$C$41, 4, IF(CS133='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT133='Risk Tables'!$C$44,1,IF(CT133='Risk Tables'!$C$43,2,IF(CT133='Risk Tables'!$C$42, 3, IF(CT133='Risk Tables'!$C$41, 4, IF(CT133='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV133='Risk Tables'!$C$44,1,IF(CV133='Risk Tables'!$C$43,2,IF(CV133='Risk Tables'!$C$42, 3, IF(CV133='Risk Tables'!$C$41, 4, IF(CV133='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW133='Risk Tables'!$C$44,1,IF(CW133='Risk Tables'!$C$43,2,IF(CW133='Risk Tables'!$C$42, 3, IF(CW133='Risk Tables'!$C$41, 4, IF(CW133='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX133='Risk Tables'!$C$44,1,IF(CX133='Risk Tables'!$C$43,2,IF(CX133='Risk Tables'!$C$42, 3, IF(CX133='Risk Tables'!$C$41, 4, IF(CX133='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY133='Risk Tables'!$C$44,1,IF(CY133='Risk Tables'!$C$43,2,IF(CY133='Risk Tables'!$C$42, 3, IF(CY133='Risk Tables'!$C$41, 4, IF(CY133='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA133='Risk Tables'!$C$44,1,IF(DA133='Risk Tables'!$C$43,2,IF(DA133='Risk Tables'!$C$42, 3, IF(DA133='Risk Tables'!$C$41, 4, IF(DA133='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB133='Risk Tables'!$C$44,1,IF(DB133='Risk Tables'!$C$43,2,IF(DB133='Risk Tables'!$C$42, 3, IF(DB133='Risk Tables'!$C$41, 4, IF(DB133='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC133='Risk Tables'!$C$44,1,IF(DC133='Risk Tables'!$C$43,2,IF(DC133='Risk Tables'!$C$42, 3, IF(DC133='Risk Tables'!$C$41, 4, IF(DC133='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD133='Risk Tables'!$C$44,1,IF(DD133='Risk Tables'!$C$43,2,IF(DD133='Risk Tables'!$C$42, 3, IF(DD133='Risk Tables'!$C$41, 4, IF(DD133='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE133='Risk Tables'!$C$44,1,IF(DE133='Risk Tables'!$C$43,2,IF(DE133='Risk Tables'!$C$42, 3, IF(DE133='Risk Tables'!$C$41, 4, IF(DE133='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF133='Risk Tables'!$C$44,1,IF(DF133='Risk Tables'!$C$43,2,IF(DF133='Risk Tables'!$C$42, 3, IF(DF133='Risk Tables'!$C$41, 4, IF(DF133='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI133:DW133))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI133:DW133, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD133),\"\",((AD133*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P133,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V133),\"\",((V133*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P133,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO133),\"\",((AO133*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P133,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM133),\"\",((AM133*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P133,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI133),\"\",((AI133*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P133,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF133),\"\",((AF133*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P133,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR133),\"\",((AR133*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P133,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL133),\"\",((BL133*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P133,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM133),\"\",((BM133*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P133,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU133),\"\",((AU133*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P133,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW133),\"\",((AW133*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P133,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK133),\"\",(((BK133)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P133,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF(ISBLANK(F134),\"\",CONCATENATE(B134,E134,P134))","v":""},"",{"$f":"IF($A134=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I134,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M134,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A134=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H134,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A134=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H134,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A134=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H134,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A134=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H134,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(OR(ISBLANK(Y134),ISBLANK(AI134)),\"\",Y134/AI134),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(Y134),ISBLANK(W134),ISBLANK(AI134)),\"\",(Y134-W134)/AI134),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(V134),ISBLANK(AT134)),\"\",(V134*365)/AT134),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AF134),ISBLANK(AV134)),\"\",(AF134*365)/-AV134),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(Y134),\"\",(Y134-W134)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(CC134),ISBLANK(AI134)),\"\",CC134-AI134),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AZ134),ISBLANK(AT134)),\"\",AZ134/AT134),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG134),ISBLANK(AT134)),\"\",BG134/AT134),\"\")","v":""},"",{"$f":"IFERROR(IF(OR(ISBLANK(BG134),ISBLANK(AD134)),\"\",BG134/AD134),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG134),ISBLANK(AR134)),\"\",IF(AR134<0,'Risk Tables'!$C$46,BG134/AR134)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO134),ISBLANK(AR134)),\"\",IF(AR134<0,'Risk Tables'!$C$46,AO134/AR134)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO134),ISBLANK(BK134)),\"\",AO134/BK134),\"\")","v":""},{"$f":"IFERROR(IF(OR(AND(ISBLANK(AE134),ISBLANK(AJ134),ISBLANK(AK134),ISBLANK(AG134)),ISBLANK(BK134)),\"\",BK134/SUM(AE134,AJ134,AK134,AG134)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AZ134),ISBLANK(BA134)),\"\",AZ134/-BA134),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BK134),ISBLANK(BA134)),\"\",BK134/-BA134),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO134),ISBLANK(AD134)),\"\",AO134/AD134),\"\")","v":""},"","",{"$f":"IF(OR(CH134=\"\",ISBLANK(CH134)),\"\",IF(CH134>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH134<=Parameters!$E$4,CH134>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH134<=Parameters!$F$4, CH134>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH134<=Parameters!$G$4, CH134>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI134=\"\",CI134=\"--\",ISBLANK(CI134)),\"\",IF(CI134='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI134>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI134<=Parameters!$E$5,CI134>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI134<=Parameters!$F$5, CI134>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI134<=Parameters!$G$5, CI134>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG134=\"\",CG134=\"--\",ISBLANK(CG134)),\"\",IF(CG134>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG134<=Parameters!$E$6,CG134>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG134<=Parameters!$F$6, CG134>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG134<=Parameters!$G$6, CG134>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY134=\"\",BY134=\"--\",ISBLANK(BY134)),\"\",IF(BY134>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY134<=Parameters!$E$8,BY134>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY134<=Parameters!$F$8, BY134>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY134<=Parameters!$G$8, BY134>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ134=\"\",BZ134=\"--\",ISBLANK(BZ134)),\"\",IF(BZ134>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ134<=Parameters!$E$9,BZ134>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ134<=Parameters!$F$9, BZ134>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ134<=Parameters!$G$9, BZ134>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA134=\"\",CA134=\"--\",ISBLANK(CA134)),\"\",IF(CA134<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA134>=Parameters!$E$10,CA134<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA134>=Parameters!$F$10, CA134<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA134>=Parameters!$G$10, CA134<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB134=\"\",CB134=\"--\",ISBLANK(CB134)),\"\",IF(CB134<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB134>=Parameters!$E$11,CB134<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB134>=Parameters!$F$11, CB134<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB134>=Parameters!$G$11, CB134<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO134=\"\",CO134=\"--\",ISBLANK(CO134)),\"\",IF(CO134<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO134>=Parameters!$E$13,CO134<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO134>=Parameters!$F$13, CO134<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO134>=Parameters!$G$13, CO134<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ134=\"\",CJ134=\"--\",ISBLANK(CJ134)),\"\",IF(CJ134='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ134<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ134>=Parameters!$E$14,CJ134<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ134>=Parameters!$F$14, CJ134<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ134>=Parameters!$G$14, CJ134<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK134=\"\",CK134=\"--\",ISBLANK(CK134)),\"\",IF(AND(CK134<Parameters!$E$15, CK134>=0), 'Risk Tables'!$C$44, IF(AND(CK134>=Parameters!$E$15,CK134<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK134>=Parameters!$F$15, CK134<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK134>=Parameters!$G$15, CK134<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM134=\"\",CM134=\"--\",ISBLANK(CM134)),\"\",IF(CM134>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM134<=Parameters!$E$16,CM134>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM134<=Parameters!$F$16, CM134>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM134<=Parameters!$G$16, CM134>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN134=\"\",CN134=\"--\",ISBLANK(CN134)),\"\",IF(CN134>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN134<=Parameters!$E$17,CN134>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN134<=Parameters!$F$17, CN134>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN134<=Parameters!$G$17, CN134>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL134=\"\",CL134=\"--\",ISBLANK(CL134)),\"\",IF(CL134>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL134<=Parameters!$E$18,CL134>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL134<=Parameters!$F$18, CL134>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL134<=Parameters!$G$18, CL134>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP134=\"\",CP134=\"--\",ISBLANK(CP134)),\"\",IF(CP134<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP134>=Parameters!$E$21,CP134<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP134>=Parameters!$F$21, CP134<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP134>=Parameters!$G$21, CP134<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ134=\"\",CQ134=\"--\",ISBLANK(CQ134)),\"\",IF(CQ134<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ134>=Parameters!$E$22,CQ134<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ134>=Parameters!$F$22, CQ134<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ134>=Parameters!$G$22, CQ134<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR134='Risk Tables'!$C$44,1,IF(CR134='Risk Tables'!$C$43,2,IF(CR134='Risk Tables'!$C$42, 3, IF(CR134='Risk Tables'!$C$41, 4, IF(CR134='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS134='Risk Tables'!$C$44,1,IF(CS134='Risk Tables'!$C$43,2,IF(CS134='Risk Tables'!$C$42, 3, IF(CS134='Risk Tables'!$C$41, 4, IF(CS134='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT134='Risk Tables'!$C$44,1,IF(CT134='Risk Tables'!$C$43,2,IF(CT134='Risk Tables'!$C$42, 3, IF(CT134='Risk Tables'!$C$41, 4, IF(CT134='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV134='Risk Tables'!$C$44,1,IF(CV134='Risk Tables'!$C$43,2,IF(CV134='Risk Tables'!$C$42, 3, IF(CV134='Risk Tables'!$C$41, 4, IF(CV134='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW134='Risk Tables'!$C$44,1,IF(CW134='Risk Tables'!$C$43,2,IF(CW134='Risk Tables'!$C$42, 3, IF(CW134='Risk Tables'!$C$41, 4, IF(CW134='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX134='Risk Tables'!$C$44,1,IF(CX134='Risk Tables'!$C$43,2,IF(CX134='Risk Tables'!$C$42, 3, IF(CX134='Risk Tables'!$C$41, 4, IF(CX134='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY134='Risk Tables'!$C$44,1,IF(CY134='Risk Tables'!$C$43,2,IF(CY134='Risk Tables'!$C$42, 3, IF(CY134='Risk Tables'!$C$41, 4, IF(CY134='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA134='Risk Tables'!$C$44,1,IF(DA134='Risk Tables'!$C$43,2,IF(DA134='Risk Tables'!$C$42, 3, IF(DA134='Risk Tables'!$C$41, 4, IF(DA134='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB134='Risk Tables'!$C$44,1,IF(DB134='Risk Tables'!$C$43,2,IF(DB134='Risk Tables'!$C$42, 3, IF(DB134='Risk Tables'!$C$41, 4, IF(DB134='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC134='Risk Tables'!$C$44,1,IF(DC134='Risk Tables'!$C$43,2,IF(DC134='Risk Tables'!$C$42, 3, IF(DC134='Risk Tables'!$C$41, 4, IF(DC134='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD134='Risk Tables'!$C$44,1,IF(DD134='Risk Tables'!$C$43,2,IF(DD134='Risk Tables'!$C$42, 3, IF(DD134='Risk Tables'!$C$41, 4, IF(DD134='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE134='Risk Tables'!$C$44,1,IF(DE134='Risk Tables'!$C$43,2,IF(DE134='Risk Tables'!$C$42, 3, IF(DE134='Risk Tables'!$C$41, 4, IF(DE134='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF134='Risk Tables'!$C$44,1,IF(DF134='Risk Tables'!$C$43,2,IF(DF134='Risk Tables'!$C$42, 3, IF(DF134='Risk Tables'!$C$41, 4, IF(DF134='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI134:DW134))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI134:DW134, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD134),\"\",((AD134*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P134,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V134),\"\",((V134*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P134,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO134),\"\",((AO134*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P134,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM134),\"\",((AM134*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P134,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI134),\"\",((AI134*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P134,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF134),\"\",((AF134*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P134,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR134),\"\",((AR134*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P134,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL134),\"\",((BL134*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P134,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM134),\"\",((BM134*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P134,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU134),\"\",((AU134*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P134,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW134),\"\",((AW134*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P134,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK134),\"\",(((BK134)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P134,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["",{"$f":"IF(ISBLANK(F135),\"\",IF(F135=F134,B134,B134+1))","v":""},{"$f":"IF($A135=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I135,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M135,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A135=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H135,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A135=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H135,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A135=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H135,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A135=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H135,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT135+AX135","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG135),ISBLANK(AR135)),\"\",IF(AR135<0,'Risk Tables'!$C$46,BG135/AR135)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO135),ISBLANK(AR135)),\"\",IF(AR135<0,'Risk Tables'!$C$46,AO135/AR135)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU135/(BL135+AU135),\"\")","v":""},{"$f":"IFERROR(-(AV135+AY135+BA135-BB135)/(AT135+AX135),\"\")","v":""},{"$f":"IF(OR(CH135=\"\",ISBLANK(CH135)),\"\",IF(CH135>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH135<=Parameters!$E$4,CH135>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH135<=Parameters!$F$4, CH135>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH135<=Parameters!$G$4, CH135>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI135=\"\",CI135=\"--\",ISBLANK(CI135)),\"\",IF(CI135='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI135>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI135<=Parameters!$E$5,CI135>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI135<=Parameters!$F$5, CI135>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI135<=Parameters!$G$5, CI135>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG135=\"\",CG135=\"--\",ISBLANK(CG135)),\"\",IF(CG135>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG135<=Parameters!$E$6,CG135>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG135<=Parameters!$F$6, CG135>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG135<=Parameters!$G$6, CG135>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY135=\"\",BY135=\"--\",ISBLANK(BY135)),\"\",IF(BY135>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY135<=Parameters!$E$8,BY135>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY135<=Parameters!$F$8, BY135>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY135<=Parameters!$G$8, BY135>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ135=\"\",BZ135=\"--\",ISBLANK(BZ135)),\"\",IF(BZ135>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ135<=Parameters!$E$9,BZ135>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ135<=Parameters!$F$9, BZ135>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ135<=Parameters!$G$9, BZ135>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA135=\"\",CA135=\"--\",ISBLANK(CA135)),\"\",IF(CA135<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA135>=Parameters!$E$10,CA135<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA135>=Parameters!$F$10, CA135<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA135>=Parameters!$G$10, CA135<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB135=\"\",CB135=\"--\",ISBLANK(CB135)),\"\",IF(CB135<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB135>=Parameters!$E$11,CB135<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB135>=Parameters!$F$11, CB135<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB135>=Parameters!$G$11, CB135<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO135=\"\",CO135=\"--\",ISBLANK(CO135)),\"\",IF(CO135<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO135>=Parameters!$E$13,CO135<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO135>=Parameters!$F$13, CO135<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO135>=Parameters!$G$13, CO135<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ135=\"\",CJ135=\"--\",ISBLANK(CJ135)),\"\",IF(CJ135='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ135<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ135>=Parameters!$E$14,CJ135<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ135>=Parameters!$F$14, CJ135<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ135>=Parameters!$G$14, CJ135<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK135=\"\",CK135=\"--\",ISBLANK(CK135)),\"\",IF(AND(CK135<Parameters!$E$15, CK135>=0), 'Risk Tables'!$C$44, IF(AND(CK135>=Parameters!$E$15,CK135<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK135>=Parameters!$F$15, CK135<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK135>=Parameters!$G$15, CK135<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM135=\"\",CM135=\"--\",ISBLANK(CM135)),\"\",IF(CM135>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM135<=Parameters!$E$16,CM135>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM135<=Parameters!$F$16, CM135>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM135<=Parameters!$G$16, CM135>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN135=\"\",CN135=\"--\",ISBLANK(CN135)),\"\",IF(CN135>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN135<=Parameters!$E$17,CN135>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN135<=Parameters!$F$17, CN135>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN135<=Parameters!$G$17, CN135>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL135=\"\",CL135=\"--\",ISBLANK(CL135)),\"\",IF(CL135>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL135<=Parameters!$E$18,CL135>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL135<=Parameters!$F$18, CL135>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL135<=Parameters!$G$18, CL135>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP135=\"\",CP135=\"--\",ISBLANK(CP135)),\"\",IF(CP135<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP135>=Parameters!$E$21,CP135<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP135>=Parameters!$F$21, CP135<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP135>=Parameters!$G$21, CP135<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ135=\"\",CQ135=\"--\",ISBLANK(CQ135)),\"\",IF(CQ135<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ135>=Parameters!$E$22,CQ135<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ135>=Parameters!$F$22, CQ135<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ135>=Parameters!$G$22, CQ135<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR135='Risk Tables'!$C$44,1,IF(CR135='Risk Tables'!$C$43,2,IF(CR135='Risk Tables'!$C$42, 3, IF(CR135='Risk Tables'!$C$41, 4, IF(CR135='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS135='Risk Tables'!$C$44,1,IF(CS135='Risk Tables'!$C$43,2,IF(CS135='Risk Tables'!$C$42, 3, IF(CS135='Risk Tables'!$C$41, 4, IF(CS135='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT135='Risk Tables'!$C$44,1,IF(CT135='Risk Tables'!$C$43,2,IF(CT135='Risk Tables'!$C$42, 3, IF(CT135='Risk Tables'!$C$41, 4, IF(CT135='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV135='Risk Tables'!$C$44,1,IF(CV135='Risk Tables'!$C$43,2,IF(CV135='Risk Tables'!$C$42, 3, IF(CV135='Risk Tables'!$C$41, 4, IF(CV135='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW135='Risk Tables'!$C$44,1,IF(CW135='Risk Tables'!$C$43,2,IF(CW135='Risk Tables'!$C$42, 3, IF(CW135='Risk Tables'!$C$41, 4, IF(CW135='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX135='Risk Tables'!$C$44,1,IF(CX135='Risk Tables'!$C$43,2,IF(CX135='Risk Tables'!$C$42, 3, IF(CX135='Risk Tables'!$C$41, 4, IF(CX135='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY135='Risk Tables'!$C$44,1,IF(CY135='Risk Tables'!$C$43,2,IF(CY135='Risk Tables'!$C$42, 3, IF(CY135='Risk Tables'!$C$41, 4, IF(CY135='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA135='Risk Tables'!$C$44,1,IF(DA135='Risk Tables'!$C$43,2,IF(DA135='Risk Tables'!$C$42, 3, IF(DA135='Risk Tables'!$C$41, 4, IF(DA135='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB135='Risk Tables'!$C$44,1,IF(DB135='Risk Tables'!$C$43,2,IF(DB135='Risk Tables'!$C$42, 3, IF(DB135='Risk Tables'!$C$41, 4, IF(DB135='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC135='Risk Tables'!$C$44,1,IF(DC135='Risk Tables'!$C$43,2,IF(DC135='Risk Tables'!$C$42, 3, IF(DC135='Risk Tables'!$C$41, 4, IF(DC135='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD135='Risk Tables'!$C$44,1,IF(DD135='Risk Tables'!$C$43,2,IF(DD135='Risk Tables'!$C$42, 3, IF(DD135='Risk Tables'!$C$41, 4, IF(DD135='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE135='Risk Tables'!$C$44,1,IF(DE135='Risk Tables'!$C$43,2,IF(DE135='Risk Tables'!$C$42, 3, IF(DE135='Risk Tables'!$C$41, 4, IF(DE135='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF135='Risk Tables'!$C$44,1,IF(DF135='Risk Tables'!$C$43,2,IF(DF135='Risk Tables'!$C$42, 3, IF(DF135='Risk Tables'!$C$41, 4, IF(DF135='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI135:DW135))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI135:DW135, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD135),\"\",((AD135*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P135,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V135),\"\",((V135*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P135,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO135),\"\",((AO135*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P135,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM135),\"\",((AM135*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P135,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI135),\"\",((AI135*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P135,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF135),\"\",((AF135*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P135,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR135),\"\",((AR135*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P135,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL135),\"\",((BL135*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P135,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM135),\"\",((BM135*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P135,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU135),\"\",((AU135*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P135,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW135),\"\",((AW135*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P135,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK135),\"\",(((BK135)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P135,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(6.56*((Y135-AI135)/AD135)+3.26*(AP135/AD135)+6.72*(AZ135/AD135)+1.05*(AR135/AO135),\"\")","v":""},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A136=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I136,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M136,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A136=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H136,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A136=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H136,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A136=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H136,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A136=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H136,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG136),ISBLANK(AR136)),\"\",IF(AR136<0,'Risk Tables'!$C$46,BG136/AR136)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO136),ISBLANK(AR136)),\"\",IF(AR136<0,'Risk Tables'!$C$46,AO136/AR136)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH136=\"\",ISBLANK(CH136)),\"\",IF(CH136>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH136<=Parameters!$E$4,CH136>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH136<=Parameters!$F$4, CH136>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH136<=Parameters!$G$4, CH136>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI136=\"\",CI136=\"--\",ISBLANK(CI136)),\"\",IF(CI136='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI136>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI136<=Parameters!$E$5,CI136>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI136<=Parameters!$F$5, CI136>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI136<=Parameters!$G$5, CI136>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG136=\"\",CG136=\"--\",ISBLANK(CG136)),\"\",IF(CG136>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG136<=Parameters!$E$6,CG136>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG136<=Parameters!$F$6, CG136>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG136<=Parameters!$G$6, CG136>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY136=\"\",BY136=\"--\",ISBLANK(BY136)),\"\",IF(BY136>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY136<=Parameters!$E$8,BY136>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY136<=Parameters!$F$8, BY136>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY136<=Parameters!$G$8, BY136>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ136=\"\",BZ136=\"--\",ISBLANK(BZ136)),\"\",IF(BZ136>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ136<=Parameters!$E$9,BZ136>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ136<=Parameters!$F$9, BZ136>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ136<=Parameters!$G$9, BZ136>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA136=\"\",CA136=\"--\",ISBLANK(CA136)),\"\",IF(CA136<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA136>=Parameters!$E$10,CA136<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA136>=Parameters!$F$10, CA136<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA136>=Parameters!$G$10, CA136<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB136=\"\",CB136=\"--\",ISBLANK(CB136)),\"\",IF(CB136<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB136>=Parameters!$E$11,CB136<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB136>=Parameters!$F$11, CB136<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB136>=Parameters!$G$11, CB136<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO136=\"\",CO136=\"--\",ISBLANK(CO136)),\"\",IF(CO136<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO136>=Parameters!$E$13,CO136<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO136>=Parameters!$F$13, CO136<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO136>=Parameters!$G$13, CO136<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ136=\"\",CJ136=\"--\",ISBLANK(CJ136)),\"\",IF(CJ136='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ136<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ136>=Parameters!$E$14,CJ136<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ136>=Parameters!$F$14, CJ136<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ136>=Parameters!$G$14, CJ136<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK136=\"\",CK136=\"--\",ISBLANK(CK136)),\"\",IF(AND(CK136<Parameters!$E$15, CK136>=0), 'Risk Tables'!$C$44, IF(AND(CK136>=Parameters!$E$15,CK136<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK136>=Parameters!$F$15, CK136<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK136>=Parameters!$G$15, CK136<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM136=\"\",CM136=\"--\",ISBLANK(CM136)),\"\",IF(CM136>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM136<=Parameters!$E$16,CM136>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM136<=Parameters!$F$16, CM136>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM136<=Parameters!$G$16, CM136>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN136=\"\",CN136=\"--\",ISBLANK(CN136)),\"\",IF(CN136>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN136<=Parameters!$E$17,CN136>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN136<=Parameters!$F$17, CN136>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN136<=Parameters!$G$17, CN136>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL136=\"\",CL136=\"--\",ISBLANK(CL136)),\"\",IF(CL136>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL136<=Parameters!$E$18,CL136>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL136<=Parameters!$F$18, CL136>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL136<=Parameters!$G$18, CL136>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP136=\"\",CP136=\"--\",ISBLANK(CP136)),\"\",IF(CP136<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP136>=Parameters!$E$21,CP136<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP136>=Parameters!$F$21, CP136<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP136>=Parameters!$G$21, CP136<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ136=\"\",CQ136=\"--\",ISBLANK(CQ136)),\"\",IF(CQ136<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ136>=Parameters!$E$22,CQ136<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ136>=Parameters!$F$22, CQ136<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ136>=Parameters!$G$22, CQ136<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR136='Risk Tables'!$C$44,1,IF(CR136='Risk Tables'!$C$43,2,IF(CR136='Risk Tables'!$C$42, 3, IF(CR136='Risk Tables'!$C$41, 4, IF(CR136='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS136='Risk Tables'!$C$44,1,IF(CS136='Risk Tables'!$C$43,2,IF(CS136='Risk Tables'!$C$42, 3, IF(CS136='Risk Tables'!$C$41, 4, IF(CS136='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT136='Risk Tables'!$C$44,1,IF(CT136='Risk Tables'!$C$43,2,IF(CT136='Risk Tables'!$C$42, 3, IF(CT136='Risk Tables'!$C$41, 4, IF(CT136='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV136='Risk Tables'!$C$44,1,IF(CV136='Risk Tables'!$C$43,2,IF(CV136='Risk Tables'!$C$42, 3, IF(CV136='Risk Tables'!$C$41, 4, IF(CV136='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW136='Risk Tables'!$C$44,1,IF(CW136='Risk Tables'!$C$43,2,IF(CW136='Risk Tables'!$C$42, 3, IF(CW136='Risk Tables'!$C$41, 4, IF(CW136='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX136='Risk Tables'!$C$44,1,IF(CX136='Risk Tables'!$C$43,2,IF(CX136='Risk Tables'!$C$42, 3, IF(CX136='Risk Tables'!$C$41, 4, IF(CX136='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY136='Risk Tables'!$C$44,1,IF(CY136='Risk Tables'!$C$43,2,IF(CY136='Risk Tables'!$C$42, 3, IF(CY136='Risk Tables'!$C$41, 4, IF(CY136='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA136='Risk Tables'!$C$44,1,IF(DA136='Risk Tables'!$C$43,2,IF(DA136='Risk Tables'!$C$42, 3, IF(DA136='Risk Tables'!$C$41, 4, IF(DA136='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB136='Risk Tables'!$C$44,1,IF(DB136='Risk Tables'!$C$43,2,IF(DB136='Risk Tables'!$C$42, 3, IF(DB136='Risk Tables'!$C$41, 4, IF(DB136='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC136='Risk Tables'!$C$44,1,IF(DC136='Risk Tables'!$C$43,2,IF(DC136='Risk Tables'!$C$42, 3, IF(DC136='Risk Tables'!$C$41, 4, IF(DC136='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD136='Risk Tables'!$C$44,1,IF(DD136='Risk Tables'!$C$43,2,IF(DD136='Risk Tables'!$C$42, 3, IF(DD136='Risk Tables'!$C$41, 4, IF(DD136='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE136='Risk Tables'!$C$44,1,IF(DE136='Risk Tables'!$C$43,2,IF(DE136='Risk Tables'!$C$42, 3, IF(DE136='Risk Tables'!$C$41, 4, IF(DE136='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF136='Risk Tables'!$C$44,1,IF(DF136='Risk Tables'!$C$43,2,IF(DF136='Risk Tables'!$C$42, 3, IF(DF136='Risk Tables'!$C$41, 4, IF(DF136='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI136:DW136))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI136:DW136, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD136),\"\",((AD136*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P136,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V136),\"\",((V136*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P136,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO136),\"\",((AO136*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P136,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM136),\"\",((AM136*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P136,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI136),\"\",((AI136*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P136,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF136),\"\",((AF136*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P136,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR136),\"\",((AR136*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P136,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL136),\"\",((BL136*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P136,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM136),\"\",((BM136*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P136,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU136),\"\",((AU136*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P136,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW136),\"\",((AW136*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P136,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK136),\"\",(((BK136)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P136,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A137=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I137,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M137,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A137=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H137,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A137=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H137,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A137=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H137,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A137=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H137,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG137),ISBLANK(AR137)),\"\",IF(AR137<0,'Risk Tables'!$C$46,BG137/AR137)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO137),ISBLANK(AR137)),\"\",IF(AR137<0,'Risk Tables'!$C$46,AO137/AR137)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH137=\"\",ISBLANK(CH137)),\"\",IF(CH137>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH137<=Parameters!$E$4,CH137>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH137<=Parameters!$F$4, CH137>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH137<=Parameters!$G$4, CH137>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI137=\"\",CI137=\"--\",ISBLANK(CI137)),\"\",IF(CI137='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI137>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI137<=Parameters!$E$5,CI137>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI137<=Parameters!$F$5, CI137>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI137<=Parameters!$G$5, CI137>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG137=\"\",CG137=\"--\",ISBLANK(CG137)),\"\",IF(CG137>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG137<=Parameters!$E$6,CG137>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG137<=Parameters!$F$6, CG137>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG137<=Parameters!$G$6, CG137>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY137=\"\",BY137=\"--\",ISBLANK(BY137)),\"\",IF(BY137>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY137<=Parameters!$E$8,BY137>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY137<=Parameters!$F$8, BY137>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY137<=Parameters!$G$8, BY137>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ137=\"\",BZ137=\"--\",ISBLANK(BZ137)),\"\",IF(BZ137>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ137<=Parameters!$E$9,BZ137>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ137<=Parameters!$F$9, BZ137>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ137<=Parameters!$G$9, BZ137>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA137=\"\",CA137=\"--\",ISBLANK(CA137)),\"\",IF(CA137<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA137>=Parameters!$E$10,CA137<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA137>=Parameters!$F$10, CA137<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA137>=Parameters!$G$10, CA137<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB137=\"\",CB137=\"--\",ISBLANK(CB137)),\"\",IF(CB137<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB137>=Parameters!$E$11,CB137<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB137>=Parameters!$F$11, CB137<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB137>=Parameters!$G$11, CB137<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO137=\"\",CO137=\"--\",ISBLANK(CO137)),\"\",IF(CO137<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO137>=Parameters!$E$13,CO137<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO137>=Parameters!$F$13, CO137<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO137>=Parameters!$G$13, CO137<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ137=\"\",CJ137=\"--\",ISBLANK(CJ137)),\"\",IF(CJ137='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ137<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ137>=Parameters!$E$14,CJ137<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ137>=Parameters!$F$14, CJ137<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ137>=Parameters!$G$14, CJ137<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK137=\"\",CK137=\"--\",ISBLANK(CK137)),\"\",IF(AND(CK137<Parameters!$E$15, CK137>=0), 'Risk Tables'!$C$44, IF(AND(CK137>=Parameters!$E$15,CK137<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK137>=Parameters!$F$15, CK137<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK137>=Parameters!$G$15, CK137<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM137=\"\",CM137=\"--\",ISBLANK(CM137)),\"\",IF(CM137>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM137<=Parameters!$E$16,CM137>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM137<=Parameters!$F$16, CM137>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM137<=Parameters!$G$16, CM137>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN137=\"\",CN137=\"--\",ISBLANK(CN137)),\"\",IF(CN137>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN137<=Parameters!$E$17,CN137>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN137<=Parameters!$F$17, CN137>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN137<=Parameters!$G$17, CN137>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL137=\"\",CL137=\"--\",ISBLANK(CL137)),\"\",IF(CL137>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL137<=Parameters!$E$18,CL137>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL137<=Parameters!$F$18, CL137>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL137<=Parameters!$G$18, CL137>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP137=\"\",CP137=\"--\",ISBLANK(CP137)),\"\",IF(CP137<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP137>=Parameters!$E$21,CP137<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP137>=Parameters!$F$21, CP137<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP137>=Parameters!$G$21, CP137<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ137=\"\",CQ137=\"--\",ISBLANK(CQ137)),\"\",IF(CQ137<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ137>=Parameters!$E$22,CQ137<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ137>=Parameters!$F$22, CQ137<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ137>=Parameters!$G$22, CQ137<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR137='Risk Tables'!$C$44,1,IF(CR137='Risk Tables'!$C$43,2,IF(CR137='Risk Tables'!$C$42, 3, IF(CR137='Risk Tables'!$C$41, 4, IF(CR137='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS137='Risk Tables'!$C$44,1,IF(CS137='Risk Tables'!$C$43,2,IF(CS137='Risk Tables'!$C$42, 3, IF(CS137='Risk Tables'!$C$41, 4, IF(CS137='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT137='Risk Tables'!$C$44,1,IF(CT137='Risk Tables'!$C$43,2,IF(CT137='Risk Tables'!$C$42, 3, IF(CT137='Risk Tables'!$C$41, 4, IF(CT137='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV137='Risk Tables'!$C$44,1,IF(CV137='Risk Tables'!$C$43,2,IF(CV137='Risk Tables'!$C$42, 3, IF(CV137='Risk Tables'!$C$41, 4, IF(CV137='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW137='Risk Tables'!$C$44,1,IF(CW137='Risk Tables'!$C$43,2,IF(CW137='Risk Tables'!$C$42, 3, IF(CW137='Risk Tables'!$C$41, 4, IF(CW137='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX137='Risk Tables'!$C$44,1,IF(CX137='Risk Tables'!$C$43,2,IF(CX137='Risk Tables'!$C$42, 3, IF(CX137='Risk Tables'!$C$41, 4, IF(CX137='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY137='Risk Tables'!$C$44,1,IF(CY137='Risk Tables'!$C$43,2,IF(CY137='Risk Tables'!$C$42, 3, IF(CY137='Risk Tables'!$C$41, 4, IF(CY137='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA137='Risk Tables'!$C$44,1,IF(DA137='Risk Tables'!$C$43,2,IF(DA137='Risk Tables'!$C$42, 3, IF(DA137='Risk Tables'!$C$41, 4, IF(DA137='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB137='Risk Tables'!$C$44,1,IF(DB137='Risk Tables'!$C$43,2,IF(DB137='Risk Tables'!$C$42, 3, IF(DB137='Risk Tables'!$C$41, 4, IF(DB137='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC137='Risk Tables'!$C$44,1,IF(DC137='Risk Tables'!$C$43,2,IF(DC137='Risk Tables'!$C$42, 3, IF(DC137='Risk Tables'!$C$41, 4, IF(DC137='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD137='Risk Tables'!$C$44,1,IF(DD137='Risk Tables'!$C$43,2,IF(DD137='Risk Tables'!$C$42, 3, IF(DD137='Risk Tables'!$C$41, 4, IF(DD137='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE137='Risk Tables'!$C$44,1,IF(DE137='Risk Tables'!$C$43,2,IF(DE137='Risk Tables'!$C$42, 3, IF(DE137='Risk Tables'!$C$41, 4, IF(DE137='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF137='Risk Tables'!$C$44,1,IF(DF137='Risk Tables'!$C$43,2,IF(DF137='Risk Tables'!$C$42, 3, IF(DF137='Risk Tables'!$C$41, 4, IF(DF137='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI137:DW137))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI137:DW137, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD137),\"\",((AD137*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P137,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V137),\"\",((V137*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P137,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO137),\"\",((AO137*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P137,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM137),\"\",((AM137*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P137,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI137),\"\",((AI137*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P137,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF137),\"\",((AF137*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P137,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR137),\"\",((AR137*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P137,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL137),\"\",((BL137*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P137,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM137),\"\",((BM137*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P137,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU137),\"\",((AU137*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P137,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW137),\"\",((AW137*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P137,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK137),\"\",(((BK137)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P137,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A138=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I138,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M138,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A138=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H138,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A138=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H138,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A138=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H138,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A138=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H138,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG138),ISBLANK(AR138)),\"\",IF(AR138<0,'Risk Tables'!$C$46,BG138/AR138)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO138),ISBLANK(AR138)),\"\",IF(AR138<0,'Risk Tables'!$C$46,AO138/AR138)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH138=\"\",ISBLANK(CH138)),\"\",IF(CH138>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH138<=Parameters!$E$4,CH138>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH138<=Parameters!$F$4, CH138>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH138<=Parameters!$G$4, CH138>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI138=\"\",CI138=\"--\",ISBLANK(CI138)),\"\",IF(CI138='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI138>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI138<=Parameters!$E$5,CI138>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI138<=Parameters!$F$5, CI138>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI138<=Parameters!$G$5, CI138>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG138=\"\",CG138=\"--\",ISBLANK(CG138)),\"\",IF(CG138>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG138<=Parameters!$E$6,CG138>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG138<=Parameters!$F$6, CG138>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG138<=Parameters!$G$6, CG138>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY138=\"\",BY138=\"--\",ISBLANK(BY138)),\"\",IF(BY138>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY138<=Parameters!$E$8,BY138>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY138<=Parameters!$F$8, BY138>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY138<=Parameters!$G$8, BY138>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ138=\"\",BZ138=\"--\",ISBLANK(BZ138)),\"\",IF(BZ138>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ138<=Parameters!$E$9,BZ138>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ138<=Parameters!$F$9, BZ138>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ138<=Parameters!$G$9, BZ138>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA138=\"\",CA138=\"--\",ISBLANK(CA138)),\"\",IF(CA138<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA138>=Parameters!$E$10,CA138<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA138>=Parameters!$F$10, CA138<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA138>=Parameters!$G$10, CA138<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB138=\"\",CB138=\"--\",ISBLANK(CB138)),\"\",IF(CB138<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB138>=Parameters!$E$11,CB138<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB138>=Parameters!$F$11, CB138<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB138>=Parameters!$G$11, CB138<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO138=\"\",CO138=\"--\",ISBLANK(CO138)),\"\",IF(CO138<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO138>=Parameters!$E$13,CO138<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO138>=Parameters!$F$13, CO138<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO138>=Parameters!$G$13, CO138<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ138=\"\",CJ138=\"--\",ISBLANK(CJ138)),\"\",IF(CJ138='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ138<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ138>=Parameters!$E$14,CJ138<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ138>=Parameters!$F$14, CJ138<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ138>=Parameters!$G$14, CJ138<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK138=\"\",CK138=\"--\",ISBLANK(CK138)),\"\",IF(AND(CK138<Parameters!$E$15, CK138>=0), 'Risk Tables'!$C$44, IF(AND(CK138>=Parameters!$E$15,CK138<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK138>=Parameters!$F$15, CK138<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK138>=Parameters!$G$15, CK138<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM138=\"\",CM138=\"--\",ISBLANK(CM138)),\"\",IF(CM138>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM138<=Parameters!$E$16,CM138>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM138<=Parameters!$F$16, CM138>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM138<=Parameters!$G$16, CM138>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN138=\"\",CN138=\"--\",ISBLANK(CN138)),\"\",IF(CN138>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN138<=Parameters!$E$17,CN138>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN138<=Parameters!$F$17, CN138>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN138<=Parameters!$G$17, CN138>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL138=\"\",CL138=\"--\",ISBLANK(CL138)),\"\",IF(CL138>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL138<=Parameters!$E$18,CL138>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL138<=Parameters!$F$18, CL138>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL138<=Parameters!$G$18, CL138>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP138=\"\",CP138=\"--\",ISBLANK(CP138)),\"\",IF(CP138<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP138>=Parameters!$E$21,CP138<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP138>=Parameters!$F$21, CP138<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP138>=Parameters!$G$21, CP138<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ138=\"\",CQ138=\"--\",ISBLANK(CQ138)),\"\",IF(CQ138<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ138>=Parameters!$E$22,CQ138<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ138>=Parameters!$F$22, CQ138<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ138>=Parameters!$G$22, CQ138<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR138='Risk Tables'!$C$44,1,IF(CR138='Risk Tables'!$C$43,2,IF(CR138='Risk Tables'!$C$42, 3, IF(CR138='Risk Tables'!$C$41, 4, IF(CR138='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS138='Risk Tables'!$C$44,1,IF(CS138='Risk Tables'!$C$43,2,IF(CS138='Risk Tables'!$C$42, 3, IF(CS138='Risk Tables'!$C$41, 4, IF(CS138='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT138='Risk Tables'!$C$44,1,IF(CT138='Risk Tables'!$C$43,2,IF(CT138='Risk Tables'!$C$42, 3, IF(CT138='Risk Tables'!$C$41, 4, IF(CT138='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV138='Risk Tables'!$C$44,1,IF(CV138='Risk Tables'!$C$43,2,IF(CV138='Risk Tables'!$C$42, 3, IF(CV138='Risk Tables'!$C$41, 4, IF(CV138='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW138='Risk Tables'!$C$44,1,IF(CW138='Risk Tables'!$C$43,2,IF(CW138='Risk Tables'!$C$42, 3, IF(CW138='Risk Tables'!$C$41, 4, IF(CW138='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX138='Risk Tables'!$C$44,1,IF(CX138='Risk Tables'!$C$43,2,IF(CX138='Risk Tables'!$C$42, 3, IF(CX138='Risk Tables'!$C$41, 4, IF(CX138='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY138='Risk Tables'!$C$44,1,IF(CY138='Risk Tables'!$C$43,2,IF(CY138='Risk Tables'!$C$42, 3, IF(CY138='Risk Tables'!$C$41, 4, IF(CY138='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA138='Risk Tables'!$C$44,1,IF(DA138='Risk Tables'!$C$43,2,IF(DA138='Risk Tables'!$C$42, 3, IF(DA138='Risk Tables'!$C$41, 4, IF(DA138='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB138='Risk Tables'!$C$44,1,IF(DB138='Risk Tables'!$C$43,2,IF(DB138='Risk Tables'!$C$42, 3, IF(DB138='Risk Tables'!$C$41, 4, IF(DB138='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC138='Risk Tables'!$C$44,1,IF(DC138='Risk Tables'!$C$43,2,IF(DC138='Risk Tables'!$C$42, 3, IF(DC138='Risk Tables'!$C$41, 4, IF(DC138='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD138='Risk Tables'!$C$44,1,IF(DD138='Risk Tables'!$C$43,2,IF(DD138='Risk Tables'!$C$42, 3, IF(DD138='Risk Tables'!$C$41, 4, IF(DD138='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE138='Risk Tables'!$C$44,1,IF(DE138='Risk Tables'!$C$43,2,IF(DE138='Risk Tables'!$C$42, 3, IF(DE138='Risk Tables'!$C$41, 4, IF(DE138='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF138='Risk Tables'!$C$44,1,IF(DF138='Risk Tables'!$C$43,2,IF(DF138='Risk Tables'!$C$42, 3, IF(DF138='Risk Tables'!$C$41, 4, IF(DF138='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI138:DW138))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI138:DW138, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD138),\"\",((AD138*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P138,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V138),\"\",((V138*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P138,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO138),\"\",((AO138*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P138,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM138),\"\",((AM138*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P138,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI138),\"\",((AI138*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P138,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF138),\"\",((AF138*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P138,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR138),\"\",((AR138*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P138,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL138),\"\",((BL138*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P138,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM138),\"\",((BM138*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P138,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU138),\"\",((AU138*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P138,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW138),\"\",((AW138*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P138,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK138),\"\",(((BK138)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P138,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A139=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I139,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M139,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A139=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H139,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A139=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H139,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A139=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H139,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A139=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H139,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG139),ISBLANK(AR139)),\"\",IF(AR139<0,'Risk Tables'!$C$46,BG139/AR139)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO139),ISBLANK(AR139)),\"\",IF(AR139<0,'Risk Tables'!$C$46,AO139/AR139)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH139=\"\",ISBLANK(CH139)),\"\",IF(CH139>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH139<=Parameters!$E$4,CH139>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH139<=Parameters!$F$4, CH139>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH139<=Parameters!$G$4, CH139>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI139=\"\",CI139=\"--\",ISBLANK(CI139)),\"\",IF(CI139='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI139>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI139<=Parameters!$E$5,CI139>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI139<=Parameters!$F$5, CI139>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI139<=Parameters!$G$5, CI139>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG139=\"\",CG139=\"--\",ISBLANK(CG139)),\"\",IF(CG139>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG139<=Parameters!$E$6,CG139>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG139<=Parameters!$F$6, CG139>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG139<=Parameters!$G$6, CG139>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY139=\"\",BY139=\"--\",ISBLANK(BY139)),\"\",IF(BY139>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY139<=Parameters!$E$8,BY139>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY139<=Parameters!$F$8, BY139>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY139<=Parameters!$G$8, BY139>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ139=\"\",BZ139=\"--\",ISBLANK(BZ139)),\"\",IF(BZ139>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ139<=Parameters!$E$9,BZ139>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ139<=Parameters!$F$9, BZ139>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ139<=Parameters!$G$9, BZ139>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA139=\"\",CA139=\"--\",ISBLANK(CA139)),\"\",IF(CA139<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA139>=Parameters!$E$10,CA139<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA139>=Parameters!$F$10, CA139<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA139>=Parameters!$G$10, CA139<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB139=\"\",CB139=\"--\",ISBLANK(CB139)),\"\",IF(CB139<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB139>=Parameters!$E$11,CB139<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB139>=Parameters!$F$11, CB139<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB139>=Parameters!$G$11, CB139<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO139=\"\",CO139=\"--\",ISBLANK(CO139)),\"\",IF(CO139<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO139>=Parameters!$E$13,CO139<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO139>=Parameters!$F$13, CO139<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO139>=Parameters!$G$13, CO139<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ139=\"\",CJ139=\"--\",ISBLANK(CJ139)),\"\",IF(CJ139='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ139<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ139>=Parameters!$E$14,CJ139<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ139>=Parameters!$F$14, CJ139<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ139>=Parameters!$G$14, CJ139<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK139=\"\",CK139=\"--\",ISBLANK(CK139)),\"\",IF(AND(CK139<Parameters!$E$15, CK139>=0), 'Risk Tables'!$C$44, IF(AND(CK139>=Parameters!$E$15,CK139<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK139>=Parameters!$F$15, CK139<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK139>=Parameters!$G$15, CK139<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM139=\"\",CM139=\"--\",ISBLANK(CM139)),\"\",IF(CM139>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM139<=Parameters!$E$16,CM139>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM139<=Parameters!$F$16, CM139>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM139<=Parameters!$G$16, CM139>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN139=\"\",CN139=\"--\",ISBLANK(CN139)),\"\",IF(CN139>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN139<=Parameters!$E$17,CN139>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN139<=Parameters!$F$17, CN139>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN139<=Parameters!$G$17, CN139>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL139=\"\",CL139=\"--\",ISBLANK(CL139)),\"\",IF(CL139>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL139<=Parameters!$E$18,CL139>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL139<=Parameters!$F$18, CL139>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL139<=Parameters!$G$18, CL139>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP139=\"\",CP139=\"--\",ISBLANK(CP139)),\"\",IF(CP139<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP139>=Parameters!$E$21,CP139<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP139>=Parameters!$F$21, CP139<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP139>=Parameters!$G$21, CP139<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ139=\"\",CQ139=\"--\",ISBLANK(CQ139)),\"\",IF(CQ139<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ139>=Parameters!$E$22,CQ139<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ139>=Parameters!$F$22, CQ139<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ139>=Parameters!$G$22, CQ139<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR139='Risk Tables'!$C$44,1,IF(CR139='Risk Tables'!$C$43,2,IF(CR139='Risk Tables'!$C$42, 3, IF(CR139='Risk Tables'!$C$41, 4, IF(CR139='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS139='Risk Tables'!$C$44,1,IF(CS139='Risk Tables'!$C$43,2,IF(CS139='Risk Tables'!$C$42, 3, IF(CS139='Risk Tables'!$C$41, 4, IF(CS139='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT139='Risk Tables'!$C$44,1,IF(CT139='Risk Tables'!$C$43,2,IF(CT139='Risk Tables'!$C$42, 3, IF(CT139='Risk Tables'!$C$41, 4, IF(CT139='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV139='Risk Tables'!$C$44,1,IF(CV139='Risk Tables'!$C$43,2,IF(CV139='Risk Tables'!$C$42, 3, IF(CV139='Risk Tables'!$C$41, 4, IF(CV139='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW139='Risk Tables'!$C$44,1,IF(CW139='Risk Tables'!$C$43,2,IF(CW139='Risk Tables'!$C$42, 3, IF(CW139='Risk Tables'!$C$41, 4, IF(CW139='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX139='Risk Tables'!$C$44,1,IF(CX139='Risk Tables'!$C$43,2,IF(CX139='Risk Tables'!$C$42, 3, IF(CX139='Risk Tables'!$C$41, 4, IF(CX139='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY139='Risk Tables'!$C$44,1,IF(CY139='Risk Tables'!$C$43,2,IF(CY139='Risk Tables'!$C$42, 3, IF(CY139='Risk Tables'!$C$41, 4, IF(CY139='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA139='Risk Tables'!$C$44,1,IF(DA139='Risk Tables'!$C$43,2,IF(DA139='Risk Tables'!$C$42, 3, IF(DA139='Risk Tables'!$C$41, 4, IF(DA139='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB139='Risk Tables'!$C$44,1,IF(DB139='Risk Tables'!$C$43,2,IF(DB139='Risk Tables'!$C$42, 3, IF(DB139='Risk Tables'!$C$41, 4, IF(DB139='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC139='Risk Tables'!$C$44,1,IF(DC139='Risk Tables'!$C$43,2,IF(DC139='Risk Tables'!$C$42, 3, IF(DC139='Risk Tables'!$C$41, 4, IF(DC139='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD139='Risk Tables'!$C$44,1,IF(DD139='Risk Tables'!$C$43,2,IF(DD139='Risk Tables'!$C$42, 3, IF(DD139='Risk Tables'!$C$41, 4, IF(DD139='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE139='Risk Tables'!$C$44,1,IF(DE139='Risk Tables'!$C$43,2,IF(DE139='Risk Tables'!$C$42, 3, IF(DE139='Risk Tables'!$C$41, 4, IF(DE139='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF139='Risk Tables'!$C$44,1,IF(DF139='Risk Tables'!$C$43,2,IF(DF139='Risk Tables'!$C$42, 3, IF(DF139='Risk Tables'!$C$41, 4, IF(DF139='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI139:DW139))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI139:DW139, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD139),\"\",((AD139*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P139,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V139),\"\",((V139*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P139,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO139),\"\",((AO139*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P139,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM139),\"\",((AM139*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P139,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI139),\"\",((AI139*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P139,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF139),\"\",((AF139*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P139,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR139),\"\",((AR139*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P139,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL139),\"\",((BL139*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P139,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM139),\"\",((BM139*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P139,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU139),\"\",((AU139*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P139,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW139),\"\",((AW139*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P139,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK139),\"\",(((BK139)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P139,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A140=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I140,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M140,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A140=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H140,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A140=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H140,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A140=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H140,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A140=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H140,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG140),ISBLANK(AR140)),\"\",IF(AR140<0,'Risk Tables'!$C$46,BG140/AR140)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO140),ISBLANK(AR140)),\"\",IF(AR140<0,'Risk Tables'!$C$46,AO140/AR140)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH140=\"\",ISBLANK(CH140)),\"\",IF(CH140>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH140<=Parameters!$E$4,CH140>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH140<=Parameters!$F$4, CH140>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH140<=Parameters!$G$4, CH140>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI140=\"\",CI140=\"--\",ISBLANK(CI140)),\"\",IF(CI140='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI140>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI140<=Parameters!$E$5,CI140>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI140<=Parameters!$F$5, CI140>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI140<=Parameters!$G$5, CI140>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG140=\"\",CG140=\"--\",ISBLANK(CG140)),\"\",IF(CG140>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG140<=Parameters!$E$6,CG140>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG140<=Parameters!$F$6, CG140>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG140<=Parameters!$G$6, CG140>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY140=\"\",BY140=\"--\",ISBLANK(BY140)),\"\",IF(BY140>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY140<=Parameters!$E$8,BY140>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY140<=Parameters!$F$8, BY140>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY140<=Parameters!$G$8, BY140>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ140=\"\",BZ140=\"--\",ISBLANK(BZ140)),\"\",IF(BZ140>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ140<=Parameters!$E$9,BZ140>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ140<=Parameters!$F$9, BZ140>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ140<=Parameters!$G$9, BZ140>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA140=\"\",CA140=\"--\",ISBLANK(CA140)),\"\",IF(CA140<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA140>=Parameters!$E$10,CA140<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA140>=Parameters!$F$10, CA140<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA140>=Parameters!$G$10, CA140<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB140=\"\",CB140=\"--\",ISBLANK(CB140)),\"\",IF(CB140<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB140>=Parameters!$E$11,CB140<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB140>=Parameters!$F$11, CB140<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB140>=Parameters!$G$11, CB140<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO140=\"\",CO140=\"--\",ISBLANK(CO140)),\"\",IF(CO140<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO140>=Parameters!$E$13,CO140<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO140>=Parameters!$F$13, CO140<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO140>=Parameters!$G$13, CO140<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ140=\"\",CJ140=\"--\",ISBLANK(CJ140)),\"\",IF(CJ140='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ140<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ140>=Parameters!$E$14,CJ140<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ140>=Parameters!$F$14, CJ140<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ140>=Parameters!$G$14, CJ140<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK140=\"\",CK140=\"--\",ISBLANK(CK140)),\"\",IF(AND(CK140<Parameters!$E$15, CK140>=0), 'Risk Tables'!$C$44, IF(AND(CK140>=Parameters!$E$15,CK140<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK140>=Parameters!$F$15, CK140<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK140>=Parameters!$G$15, CK140<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM140=\"\",CM140=\"--\",ISBLANK(CM140)),\"\",IF(CM140>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM140<=Parameters!$E$16,CM140>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM140<=Parameters!$F$16, CM140>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM140<=Parameters!$G$16, CM140>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN140=\"\",CN140=\"--\",ISBLANK(CN140)),\"\",IF(CN140>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN140<=Parameters!$E$17,CN140>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN140<=Parameters!$F$17, CN140>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN140<=Parameters!$G$17, CN140>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL140=\"\",CL140=\"--\",ISBLANK(CL140)),\"\",IF(CL140>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL140<=Parameters!$E$18,CL140>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL140<=Parameters!$F$18, CL140>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL140<=Parameters!$G$18, CL140>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP140=\"\",CP140=\"--\",ISBLANK(CP140)),\"\",IF(CP140<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP140>=Parameters!$E$21,CP140<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP140>=Parameters!$F$21, CP140<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP140>=Parameters!$G$21, CP140<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ140=\"\",CQ140=\"--\",ISBLANK(CQ140)),\"\",IF(CQ140<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ140>=Parameters!$E$22,CQ140<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ140>=Parameters!$F$22, CQ140<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ140>=Parameters!$G$22, CQ140<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR140='Risk Tables'!$C$44,1,IF(CR140='Risk Tables'!$C$43,2,IF(CR140='Risk Tables'!$C$42, 3, IF(CR140='Risk Tables'!$C$41, 4, IF(CR140='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS140='Risk Tables'!$C$44,1,IF(CS140='Risk Tables'!$C$43,2,IF(CS140='Risk Tables'!$C$42, 3, IF(CS140='Risk Tables'!$C$41, 4, IF(CS140='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT140='Risk Tables'!$C$44,1,IF(CT140='Risk Tables'!$C$43,2,IF(CT140='Risk Tables'!$C$42, 3, IF(CT140='Risk Tables'!$C$41, 4, IF(CT140='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV140='Risk Tables'!$C$44,1,IF(CV140='Risk Tables'!$C$43,2,IF(CV140='Risk Tables'!$C$42, 3, IF(CV140='Risk Tables'!$C$41, 4, IF(CV140='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW140='Risk Tables'!$C$44,1,IF(CW140='Risk Tables'!$C$43,2,IF(CW140='Risk Tables'!$C$42, 3, IF(CW140='Risk Tables'!$C$41, 4, IF(CW140='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX140='Risk Tables'!$C$44,1,IF(CX140='Risk Tables'!$C$43,2,IF(CX140='Risk Tables'!$C$42, 3, IF(CX140='Risk Tables'!$C$41, 4, IF(CX140='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY140='Risk Tables'!$C$44,1,IF(CY140='Risk Tables'!$C$43,2,IF(CY140='Risk Tables'!$C$42, 3, IF(CY140='Risk Tables'!$C$41, 4, IF(CY140='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA140='Risk Tables'!$C$44,1,IF(DA140='Risk Tables'!$C$43,2,IF(DA140='Risk Tables'!$C$42, 3, IF(DA140='Risk Tables'!$C$41, 4, IF(DA140='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB140='Risk Tables'!$C$44,1,IF(DB140='Risk Tables'!$C$43,2,IF(DB140='Risk Tables'!$C$42, 3, IF(DB140='Risk Tables'!$C$41, 4, IF(DB140='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC140='Risk Tables'!$C$44,1,IF(DC140='Risk Tables'!$C$43,2,IF(DC140='Risk Tables'!$C$42, 3, IF(DC140='Risk Tables'!$C$41, 4, IF(DC140='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD140='Risk Tables'!$C$44,1,IF(DD140='Risk Tables'!$C$43,2,IF(DD140='Risk Tables'!$C$42, 3, IF(DD140='Risk Tables'!$C$41, 4, IF(DD140='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE140='Risk Tables'!$C$44,1,IF(DE140='Risk Tables'!$C$43,2,IF(DE140='Risk Tables'!$C$42, 3, IF(DE140='Risk Tables'!$C$41, 4, IF(DE140='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF140='Risk Tables'!$C$44,1,IF(DF140='Risk Tables'!$C$43,2,IF(DF140='Risk Tables'!$C$42, 3, IF(DF140='Risk Tables'!$C$41, 4, IF(DF140='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI140:DW140))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI140:DW140, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD140),\"\",((AD140*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P140,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V140),\"\",((V140*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P140,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO140),\"\",((AO140*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P140,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM140),\"\",((AM140*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P140,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI140),\"\",((AI140*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P140,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF140),\"\",((AF140*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P140,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR140),\"\",((AR140*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P140,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL140),\"\",((BL140*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P140,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM140),\"\",((BM140*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P140,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU140),\"\",((AU140*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P140,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW140),\"\",((AW140*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P140,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK140),\"\",(((BK140)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P140,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A141=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I141,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M141,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A141=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H141,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A141=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H141,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A141=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H141,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A141=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H141,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG141),ISBLANK(AR141)),\"\",IF(AR141<0,'Risk Tables'!$C$46,BG141/AR141)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO141),ISBLANK(AR141)),\"\",IF(AR141<0,'Risk Tables'!$C$46,AO141/AR141)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH141=\"\",ISBLANK(CH141)),\"\",IF(CH141>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH141<=Parameters!$E$4,CH141>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH141<=Parameters!$F$4, CH141>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH141<=Parameters!$G$4, CH141>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI141=\"\",CI141=\"--\",ISBLANK(CI141)),\"\",IF(CI141='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI141>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI141<=Parameters!$E$5,CI141>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI141<=Parameters!$F$5, CI141>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI141<=Parameters!$G$5, CI141>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG141=\"\",CG141=\"--\",ISBLANK(CG141)),\"\",IF(CG141>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG141<=Parameters!$E$6,CG141>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG141<=Parameters!$F$6, CG141>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG141<=Parameters!$G$6, CG141>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY141=\"\",BY141=\"--\",ISBLANK(BY141)),\"\",IF(BY141>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY141<=Parameters!$E$8,BY141>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY141<=Parameters!$F$8, BY141>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY141<=Parameters!$G$8, BY141>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ141=\"\",BZ141=\"--\",ISBLANK(BZ141)),\"\",IF(BZ141>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ141<=Parameters!$E$9,BZ141>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ141<=Parameters!$F$9, BZ141>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ141<=Parameters!$G$9, BZ141>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA141=\"\",CA141=\"--\",ISBLANK(CA141)),\"\",IF(CA141<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA141>=Parameters!$E$10,CA141<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA141>=Parameters!$F$10, CA141<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA141>=Parameters!$G$10, CA141<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB141=\"\",CB141=\"--\",ISBLANK(CB141)),\"\",IF(CB141<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB141>=Parameters!$E$11,CB141<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB141>=Parameters!$F$11, CB141<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB141>=Parameters!$G$11, CB141<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO141=\"\",CO141=\"--\",ISBLANK(CO141)),\"\",IF(CO141<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO141>=Parameters!$E$13,CO141<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO141>=Parameters!$F$13, CO141<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO141>=Parameters!$G$13, CO141<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ141=\"\",CJ141=\"--\",ISBLANK(CJ141)),\"\",IF(CJ141='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ141<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ141>=Parameters!$E$14,CJ141<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ141>=Parameters!$F$14, CJ141<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ141>=Parameters!$G$14, CJ141<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK141=\"\",CK141=\"--\",ISBLANK(CK141)),\"\",IF(AND(CK141<Parameters!$E$15, CK141>=0), 'Risk Tables'!$C$44, IF(AND(CK141>=Parameters!$E$15,CK141<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK141>=Parameters!$F$15, CK141<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK141>=Parameters!$G$15, CK141<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM141=\"\",CM141=\"--\",ISBLANK(CM141)),\"\",IF(CM141>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM141<=Parameters!$E$16,CM141>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM141<=Parameters!$F$16, CM141>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM141<=Parameters!$G$16, CM141>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN141=\"\",CN141=\"--\",ISBLANK(CN141)),\"\",IF(CN141>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN141<=Parameters!$E$17,CN141>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN141<=Parameters!$F$17, CN141>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN141<=Parameters!$G$17, CN141>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL141=\"\",CL141=\"--\",ISBLANK(CL141)),\"\",IF(CL141>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL141<=Parameters!$E$18,CL141>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL141<=Parameters!$F$18, CL141>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL141<=Parameters!$G$18, CL141>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP141=\"\",CP141=\"--\",ISBLANK(CP141)),\"\",IF(CP141<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP141>=Parameters!$E$21,CP141<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP141>=Parameters!$F$21, CP141<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP141>=Parameters!$G$21, CP141<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ141=\"\",CQ141=\"--\",ISBLANK(CQ141)),\"\",IF(CQ141<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ141>=Parameters!$E$22,CQ141<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ141>=Parameters!$F$22, CQ141<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ141>=Parameters!$G$22, CQ141<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR141='Risk Tables'!$C$44,1,IF(CR141='Risk Tables'!$C$43,2,IF(CR141='Risk Tables'!$C$42, 3, IF(CR141='Risk Tables'!$C$41, 4, IF(CR141='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS141='Risk Tables'!$C$44,1,IF(CS141='Risk Tables'!$C$43,2,IF(CS141='Risk Tables'!$C$42, 3, IF(CS141='Risk Tables'!$C$41, 4, IF(CS141='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT141='Risk Tables'!$C$44,1,IF(CT141='Risk Tables'!$C$43,2,IF(CT141='Risk Tables'!$C$42, 3, IF(CT141='Risk Tables'!$C$41, 4, IF(CT141='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV141='Risk Tables'!$C$44,1,IF(CV141='Risk Tables'!$C$43,2,IF(CV141='Risk Tables'!$C$42, 3, IF(CV141='Risk Tables'!$C$41, 4, IF(CV141='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW141='Risk Tables'!$C$44,1,IF(CW141='Risk Tables'!$C$43,2,IF(CW141='Risk Tables'!$C$42, 3, IF(CW141='Risk Tables'!$C$41, 4, IF(CW141='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX141='Risk Tables'!$C$44,1,IF(CX141='Risk Tables'!$C$43,2,IF(CX141='Risk Tables'!$C$42, 3, IF(CX141='Risk Tables'!$C$41, 4, IF(CX141='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY141='Risk Tables'!$C$44,1,IF(CY141='Risk Tables'!$C$43,2,IF(CY141='Risk Tables'!$C$42, 3, IF(CY141='Risk Tables'!$C$41, 4, IF(CY141='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA141='Risk Tables'!$C$44,1,IF(DA141='Risk Tables'!$C$43,2,IF(DA141='Risk Tables'!$C$42, 3, IF(DA141='Risk Tables'!$C$41, 4, IF(DA141='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB141='Risk Tables'!$C$44,1,IF(DB141='Risk Tables'!$C$43,2,IF(DB141='Risk Tables'!$C$42, 3, IF(DB141='Risk Tables'!$C$41, 4, IF(DB141='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC141='Risk Tables'!$C$44,1,IF(DC141='Risk Tables'!$C$43,2,IF(DC141='Risk Tables'!$C$42, 3, IF(DC141='Risk Tables'!$C$41, 4, IF(DC141='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD141='Risk Tables'!$C$44,1,IF(DD141='Risk Tables'!$C$43,2,IF(DD141='Risk Tables'!$C$42, 3, IF(DD141='Risk Tables'!$C$41, 4, IF(DD141='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE141='Risk Tables'!$C$44,1,IF(DE141='Risk Tables'!$C$43,2,IF(DE141='Risk Tables'!$C$42, 3, IF(DE141='Risk Tables'!$C$41, 4, IF(DE141='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF141='Risk Tables'!$C$44,1,IF(DF141='Risk Tables'!$C$43,2,IF(DF141='Risk Tables'!$C$42, 3, IF(DF141='Risk Tables'!$C$41, 4, IF(DF141='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI141:DW141))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI141:DW141, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD141),\"\",((AD141*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P141,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V141),\"\",((V141*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P141,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO141),\"\",((AO141*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P141,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM141),\"\",((AM141*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P141,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI141),\"\",((AI141*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P141,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF141),\"\",((AF141*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P141,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR141),\"\",((AR141*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P141,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL141),\"\",((BL141*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P141,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM141),\"\",((BM141*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P141,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU141),\"\",((AU141*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P141,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW141),\"\",((AW141*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P141,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK141),\"\",(((BK141)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P141,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A142=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I142,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M142,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A142=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H142,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A142=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H142,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A142=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H142,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A142=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H142,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG142),ISBLANK(AR142)),\"\",IF(AR142<0,'Risk Tables'!$C$46,BG142/AR142)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO142),ISBLANK(AR142)),\"\",IF(AR142<0,'Risk Tables'!$C$46,AO142/AR142)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH142=\"\",ISBLANK(CH142)),\"\",IF(CH142>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH142<=Parameters!$E$4,CH142>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH142<=Parameters!$F$4, CH142>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH142<=Parameters!$G$4, CH142>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI142=\"\",CI142=\"--\",ISBLANK(CI142)),\"\",IF(CI142='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI142>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI142<=Parameters!$E$5,CI142>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI142<=Parameters!$F$5, CI142>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI142<=Parameters!$G$5, CI142>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG142=\"\",CG142=\"--\",ISBLANK(CG142)),\"\",IF(CG142>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG142<=Parameters!$E$6,CG142>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG142<=Parameters!$F$6, CG142>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG142<=Parameters!$G$6, CG142>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY142=\"\",BY142=\"--\",ISBLANK(BY142)),\"\",IF(BY142>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY142<=Parameters!$E$8,BY142>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY142<=Parameters!$F$8, BY142>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY142<=Parameters!$G$8, BY142>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ142=\"\",BZ142=\"--\",ISBLANK(BZ142)),\"\",IF(BZ142>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ142<=Parameters!$E$9,BZ142>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ142<=Parameters!$F$9, BZ142>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ142<=Parameters!$G$9, BZ142>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA142=\"\",CA142=\"--\",ISBLANK(CA142)),\"\",IF(CA142<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA142>=Parameters!$E$10,CA142<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA142>=Parameters!$F$10, CA142<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA142>=Parameters!$G$10, CA142<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB142=\"\",CB142=\"--\",ISBLANK(CB142)),\"\",IF(CB142<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB142>=Parameters!$E$11,CB142<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB142>=Parameters!$F$11, CB142<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB142>=Parameters!$G$11, CB142<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO142=\"\",CO142=\"--\",ISBLANK(CO142)),\"\",IF(CO142<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO142>=Parameters!$E$13,CO142<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO142>=Parameters!$F$13, CO142<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO142>=Parameters!$G$13, CO142<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ142=\"\",CJ142=\"--\",ISBLANK(CJ142)),\"\",IF(CJ142='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ142<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ142>=Parameters!$E$14,CJ142<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ142>=Parameters!$F$14, CJ142<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ142>=Parameters!$G$14, CJ142<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK142=\"\",CK142=\"--\",ISBLANK(CK142)),\"\",IF(AND(CK142<Parameters!$E$15, CK142>=0), 'Risk Tables'!$C$44, IF(AND(CK142>=Parameters!$E$15,CK142<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK142>=Parameters!$F$15, CK142<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK142>=Parameters!$G$15, CK142<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM142=\"\",CM142=\"--\",ISBLANK(CM142)),\"\",IF(CM142>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM142<=Parameters!$E$16,CM142>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM142<=Parameters!$F$16, CM142>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM142<=Parameters!$G$16, CM142>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN142=\"\",CN142=\"--\",ISBLANK(CN142)),\"\",IF(CN142>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN142<=Parameters!$E$17,CN142>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN142<=Parameters!$F$17, CN142>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN142<=Parameters!$G$17, CN142>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL142=\"\",CL142=\"--\",ISBLANK(CL142)),\"\",IF(CL142>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL142<=Parameters!$E$18,CL142>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL142<=Parameters!$F$18, CL142>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL142<=Parameters!$G$18, CL142>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP142=\"\",CP142=\"--\",ISBLANK(CP142)),\"\",IF(CP142<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP142>=Parameters!$E$21,CP142<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP142>=Parameters!$F$21, CP142<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP142>=Parameters!$G$21, CP142<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ142=\"\",CQ142=\"--\",ISBLANK(CQ142)),\"\",IF(CQ142<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ142>=Parameters!$E$22,CQ142<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ142>=Parameters!$F$22, CQ142<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ142>=Parameters!$G$22, CQ142<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR142='Risk Tables'!$C$44,1,IF(CR142='Risk Tables'!$C$43,2,IF(CR142='Risk Tables'!$C$42, 3, IF(CR142='Risk Tables'!$C$41, 4, IF(CR142='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS142='Risk Tables'!$C$44,1,IF(CS142='Risk Tables'!$C$43,2,IF(CS142='Risk Tables'!$C$42, 3, IF(CS142='Risk Tables'!$C$41, 4, IF(CS142='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT142='Risk Tables'!$C$44,1,IF(CT142='Risk Tables'!$C$43,2,IF(CT142='Risk Tables'!$C$42, 3, IF(CT142='Risk Tables'!$C$41, 4, IF(CT142='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV142='Risk Tables'!$C$44,1,IF(CV142='Risk Tables'!$C$43,2,IF(CV142='Risk Tables'!$C$42, 3, IF(CV142='Risk Tables'!$C$41, 4, IF(CV142='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW142='Risk Tables'!$C$44,1,IF(CW142='Risk Tables'!$C$43,2,IF(CW142='Risk Tables'!$C$42, 3, IF(CW142='Risk Tables'!$C$41, 4, IF(CW142='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX142='Risk Tables'!$C$44,1,IF(CX142='Risk Tables'!$C$43,2,IF(CX142='Risk Tables'!$C$42, 3, IF(CX142='Risk Tables'!$C$41, 4, IF(CX142='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY142='Risk Tables'!$C$44,1,IF(CY142='Risk Tables'!$C$43,2,IF(CY142='Risk Tables'!$C$42, 3, IF(CY142='Risk Tables'!$C$41, 4, IF(CY142='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA142='Risk Tables'!$C$44,1,IF(DA142='Risk Tables'!$C$43,2,IF(DA142='Risk Tables'!$C$42, 3, IF(DA142='Risk Tables'!$C$41, 4, IF(DA142='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB142='Risk Tables'!$C$44,1,IF(DB142='Risk Tables'!$C$43,2,IF(DB142='Risk Tables'!$C$42, 3, IF(DB142='Risk Tables'!$C$41, 4, IF(DB142='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC142='Risk Tables'!$C$44,1,IF(DC142='Risk Tables'!$C$43,2,IF(DC142='Risk Tables'!$C$42, 3, IF(DC142='Risk Tables'!$C$41, 4, IF(DC142='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD142='Risk Tables'!$C$44,1,IF(DD142='Risk Tables'!$C$43,2,IF(DD142='Risk Tables'!$C$42, 3, IF(DD142='Risk Tables'!$C$41, 4, IF(DD142='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE142='Risk Tables'!$C$44,1,IF(DE142='Risk Tables'!$C$43,2,IF(DE142='Risk Tables'!$C$42, 3, IF(DE142='Risk Tables'!$C$41, 4, IF(DE142='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF142='Risk Tables'!$C$44,1,IF(DF142='Risk Tables'!$C$43,2,IF(DF142='Risk Tables'!$C$42, 3, IF(DF142='Risk Tables'!$C$41, 4, IF(DF142='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI142:DW142))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI142:DW142, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD142),\"\",((AD142*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P142,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V142),\"\",((V142*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P142,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO142),\"\",((AO142*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P142,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM142),\"\",((AM142*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P142,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI142),\"\",((AI142*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P142,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF142),\"\",((AF142*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P142,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR142),\"\",((AR142*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P142,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL142),\"\",((BL142*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P142,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM142),\"\",((BM142*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P142,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU142),\"\",((AU142*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P142,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW142),\"\",((AW142*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P142,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK142),\"\",(((BK142)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P142,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A143=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I143,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M143,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A143=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H143,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A143=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H143,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A143=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H143,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A143=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H143,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG143),ISBLANK(AR143)),\"\",IF(AR143<0,'Risk Tables'!$C$46,BG143/AR143)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO143),ISBLANK(AR143)),\"\",IF(AR143<0,'Risk Tables'!$C$46,AO143/AR143)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH143=\"\",ISBLANK(CH143)),\"\",IF(CH143>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH143<=Parameters!$E$4,CH143>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH143<=Parameters!$F$4, CH143>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH143<=Parameters!$G$4, CH143>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI143=\"\",CI143=\"--\",ISBLANK(CI143)),\"\",IF(CI143='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI143>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI143<=Parameters!$E$5,CI143>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI143<=Parameters!$F$5, CI143>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI143<=Parameters!$G$5, CI143>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG143=\"\",CG143=\"--\",ISBLANK(CG143)),\"\",IF(CG143>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG143<=Parameters!$E$6,CG143>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG143<=Parameters!$F$6, CG143>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG143<=Parameters!$G$6, CG143>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY143=\"\",BY143=\"--\",ISBLANK(BY143)),\"\",IF(BY143>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY143<=Parameters!$E$8,BY143>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY143<=Parameters!$F$8, BY143>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY143<=Parameters!$G$8, BY143>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ143=\"\",BZ143=\"--\",ISBLANK(BZ143)),\"\",IF(BZ143>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ143<=Parameters!$E$9,BZ143>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ143<=Parameters!$F$9, BZ143>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ143<=Parameters!$G$9, BZ143>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA143=\"\",CA143=\"--\",ISBLANK(CA143)),\"\",IF(CA143<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA143>=Parameters!$E$10,CA143<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA143>=Parameters!$F$10, CA143<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA143>=Parameters!$G$10, CA143<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB143=\"\",CB143=\"--\",ISBLANK(CB143)),\"\",IF(CB143<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB143>=Parameters!$E$11,CB143<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB143>=Parameters!$F$11, CB143<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB143>=Parameters!$G$11, CB143<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO143=\"\",CO143=\"--\",ISBLANK(CO143)),\"\",IF(CO143<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO143>=Parameters!$E$13,CO143<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO143>=Parameters!$F$13, CO143<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO143>=Parameters!$G$13, CO143<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ143=\"\",CJ143=\"--\",ISBLANK(CJ143)),\"\",IF(CJ143='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ143<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ143>=Parameters!$E$14,CJ143<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ143>=Parameters!$F$14, CJ143<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ143>=Parameters!$G$14, CJ143<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK143=\"\",CK143=\"--\",ISBLANK(CK143)),\"\",IF(AND(CK143<Parameters!$E$15, CK143>=0), 'Risk Tables'!$C$44, IF(AND(CK143>=Parameters!$E$15,CK143<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK143>=Parameters!$F$15, CK143<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK143>=Parameters!$G$15, CK143<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM143=\"\",CM143=\"--\",ISBLANK(CM143)),\"\",IF(CM143>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM143<=Parameters!$E$16,CM143>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM143<=Parameters!$F$16, CM143>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM143<=Parameters!$G$16, CM143>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN143=\"\",CN143=\"--\",ISBLANK(CN143)),\"\",IF(CN143>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN143<=Parameters!$E$17,CN143>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN143<=Parameters!$F$17, CN143>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN143<=Parameters!$G$17, CN143>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL143=\"\",CL143=\"--\",ISBLANK(CL143)),\"\",IF(CL143>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL143<=Parameters!$E$18,CL143>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL143<=Parameters!$F$18, CL143>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL143<=Parameters!$G$18, CL143>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP143=\"\",CP143=\"--\",ISBLANK(CP143)),\"\",IF(CP143<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP143>=Parameters!$E$21,CP143<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP143>=Parameters!$F$21, CP143<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP143>=Parameters!$G$21, CP143<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ143=\"\",CQ143=\"--\",ISBLANK(CQ143)),\"\",IF(CQ143<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ143>=Parameters!$E$22,CQ143<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ143>=Parameters!$F$22, CQ143<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ143>=Parameters!$G$22, CQ143<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR143='Risk Tables'!$C$44,1,IF(CR143='Risk Tables'!$C$43,2,IF(CR143='Risk Tables'!$C$42, 3, IF(CR143='Risk Tables'!$C$41, 4, IF(CR143='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS143='Risk Tables'!$C$44,1,IF(CS143='Risk Tables'!$C$43,2,IF(CS143='Risk Tables'!$C$42, 3, IF(CS143='Risk Tables'!$C$41, 4, IF(CS143='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT143='Risk Tables'!$C$44,1,IF(CT143='Risk Tables'!$C$43,2,IF(CT143='Risk Tables'!$C$42, 3, IF(CT143='Risk Tables'!$C$41, 4, IF(CT143='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV143='Risk Tables'!$C$44,1,IF(CV143='Risk Tables'!$C$43,2,IF(CV143='Risk Tables'!$C$42, 3, IF(CV143='Risk Tables'!$C$41, 4, IF(CV143='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW143='Risk Tables'!$C$44,1,IF(CW143='Risk Tables'!$C$43,2,IF(CW143='Risk Tables'!$C$42, 3, IF(CW143='Risk Tables'!$C$41, 4, IF(CW143='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX143='Risk Tables'!$C$44,1,IF(CX143='Risk Tables'!$C$43,2,IF(CX143='Risk Tables'!$C$42, 3, IF(CX143='Risk Tables'!$C$41, 4, IF(CX143='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY143='Risk Tables'!$C$44,1,IF(CY143='Risk Tables'!$C$43,2,IF(CY143='Risk Tables'!$C$42, 3, IF(CY143='Risk Tables'!$C$41, 4, IF(CY143='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA143='Risk Tables'!$C$44,1,IF(DA143='Risk Tables'!$C$43,2,IF(DA143='Risk Tables'!$C$42, 3, IF(DA143='Risk Tables'!$C$41, 4, IF(DA143='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB143='Risk Tables'!$C$44,1,IF(DB143='Risk Tables'!$C$43,2,IF(DB143='Risk Tables'!$C$42, 3, IF(DB143='Risk Tables'!$C$41, 4, IF(DB143='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC143='Risk Tables'!$C$44,1,IF(DC143='Risk Tables'!$C$43,2,IF(DC143='Risk Tables'!$C$42, 3, IF(DC143='Risk Tables'!$C$41, 4, IF(DC143='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD143='Risk Tables'!$C$44,1,IF(DD143='Risk Tables'!$C$43,2,IF(DD143='Risk Tables'!$C$42, 3, IF(DD143='Risk Tables'!$C$41, 4, IF(DD143='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE143='Risk Tables'!$C$44,1,IF(DE143='Risk Tables'!$C$43,2,IF(DE143='Risk Tables'!$C$42, 3, IF(DE143='Risk Tables'!$C$41, 4, IF(DE143='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF143='Risk Tables'!$C$44,1,IF(DF143='Risk Tables'!$C$43,2,IF(DF143='Risk Tables'!$C$42, 3, IF(DF143='Risk Tables'!$C$41, 4, IF(DF143='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI143:DW143))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI143:DW143, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD143),\"\",((AD143*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P143,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V143),\"\",((V143*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P143,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO143),\"\",((AO143*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P143,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM143),\"\",((AM143*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P143,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI143),\"\",((AI143*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P143,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF143),\"\",((AF143*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P143,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR143),\"\",((AR143*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P143,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL143),\"\",((BL143*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P143,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM143),\"\",((BM143*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P143,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU143),\"\",((AU143*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P143,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW143),\"\",((AW143*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P143,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK143),\"\",(((BK143)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P143,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A144=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I144,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M144,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A144=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H144,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A144=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H144,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A144=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H144,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A144=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H144,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG144),ISBLANK(AR144)),\"\",IF(AR144<0,'Risk Tables'!$C$46,BG144/AR144)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO144),ISBLANK(AR144)),\"\",IF(AR144<0,'Risk Tables'!$C$46,AO144/AR144)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH144=\"\",ISBLANK(CH144)),\"\",IF(CH144>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH144<=Parameters!$E$4,CH144>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH144<=Parameters!$F$4, CH144>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH144<=Parameters!$G$4, CH144>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI144=\"\",CI144=\"--\",ISBLANK(CI144)),\"\",IF(CI144='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI144>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI144<=Parameters!$E$5,CI144>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI144<=Parameters!$F$5, CI144>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI144<=Parameters!$G$5, CI144>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG144=\"\",CG144=\"--\",ISBLANK(CG144)),\"\",IF(CG144>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG144<=Parameters!$E$6,CG144>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG144<=Parameters!$F$6, CG144>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG144<=Parameters!$G$6, CG144>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY144=\"\",BY144=\"--\",ISBLANK(BY144)),\"\",IF(BY144>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY144<=Parameters!$E$8,BY144>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY144<=Parameters!$F$8, BY144>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY144<=Parameters!$G$8, BY144>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ144=\"\",BZ144=\"--\",ISBLANK(BZ144)),\"\",IF(BZ144>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ144<=Parameters!$E$9,BZ144>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ144<=Parameters!$F$9, BZ144>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ144<=Parameters!$G$9, BZ144>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA144=\"\",CA144=\"--\",ISBLANK(CA144)),\"\",IF(CA144<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA144>=Parameters!$E$10,CA144<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA144>=Parameters!$F$10, CA144<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA144>=Parameters!$G$10, CA144<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB144=\"\",CB144=\"--\",ISBLANK(CB144)),\"\",IF(CB144<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB144>=Parameters!$E$11,CB144<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB144>=Parameters!$F$11, CB144<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB144>=Parameters!$G$11, CB144<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO144=\"\",CO144=\"--\",ISBLANK(CO144)),\"\",IF(CO144<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO144>=Parameters!$E$13,CO144<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO144>=Parameters!$F$13, CO144<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO144>=Parameters!$G$13, CO144<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ144=\"\",CJ144=\"--\",ISBLANK(CJ144)),\"\",IF(CJ144='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ144<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ144>=Parameters!$E$14,CJ144<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ144>=Parameters!$F$14, CJ144<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ144>=Parameters!$G$14, CJ144<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK144=\"\",CK144=\"--\",ISBLANK(CK144)),\"\",IF(AND(CK144<Parameters!$E$15, CK144>=0), 'Risk Tables'!$C$44, IF(AND(CK144>=Parameters!$E$15,CK144<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK144>=Parameters!$F$15, CK144<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK144>=Parameters!$G$15, CK144<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM144=\"\",CM144=\"--\",ISBLANK(CM144)),\"\",IF(CM144>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM144<=Parameters!$E$16,CM144>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM144<=Parameters!$F$16, CM144>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM144<=Parameters!$G$16, CM144>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN144=\"\",CN144=\"--\",ISBLANK(CN144)),\"\",IF(CN144>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN144<=Parameters!$E$17,CN144>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN144<=Parameters!$F$17, CN144>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN144<=Parameters!$G$17, CN144>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL144=\"\",CL144=\"--\",ISBLANK(CL144)),\"\",IF(CL144>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL144<=Parameters!$E$18,CL144>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL144<=Parameters!$F$18, CL144>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL144<=Parameters!$G$18, CL144>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP144=\"\",CP144=\"--\",ISBLANK(CP144)),\"\",IF(CP144<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP144>=Parameters!$E$21,CP144<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP144>=Parameters!$F$21, CP144<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP144>=Parameters!$G$21, CP144<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ144=\"\",CQ144=\"--\",ISBLANK(CQ144)),\"\",IF(CQ144<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ144>=Parameters!$E$22,CQ144<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ144>=Parameters!$F$22, CQ144<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ144>=Parameters!$G$22, CQ144<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR144='Risk Tables'!$C$44,1,IF(CR144='Risk Tables'!$C$43,2,IF(CR144='Risk Tables'!$C$42, 3, IF(CR144='Risk Tables'!$C$41, 4, IF(CR144='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS144='Risk Tables'!$C$44,1,IF(CS144='Risk Tables'!$C$43,2,IF(CS144='Risk Tables'!$C$42, 3, IF(CS144='Risk Tables'!$C$41, 4, IF(CS144='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT144='Risk Tables'!$C$44,1,IF(CT144='Risk Tables'!$C$43,2,IF(CT144='Risk Tables'!$C$42, 3, IF(CT144='Risk Tables'!$C$41, 4, IF(CT144='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV144='Risk Tables'!$C$44,1,IF(CV144='Risk Tables'!$C$43,2,IF(CV144='Risk Tables'!$C$42, 3, IF(CV144='Risk Tables'!$C$41, 4, IF(CV144='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW144='Risk Tables'!$C$44,1,IF(CW144='Risk Tables'!$C$43,2,IF(CW144='Risk Tables'!$C$42, 3, IF(CW144='Risk Tables'!$C$41, 4, IF(CW144='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX144='Risk Tables'!$C$44,1,IF(CX144='Risk Tables'!$C$43,2,IF(CX144='Risk Tables'!$C$42, 3, IF(CX144='Risk Tables'!$C$41, 4, IF(CX144='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY144='Risk Tables'!$C$44,1,IF(CY144='Risk Tables'!$C$43,2,IF(CY144='Risk Tables'!$C$42, 3, IF(CY144='Risk Tables'!$C$41, 4, IF(CY144='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA144='Risk Tables'!$C$44,1,IF(DA144='Risk Tables'!$C$43,2,IF(DA144='Risk Tables'!$C$42, 3, IF(DA144='Risk Tables'!$C$41, 4, IF(DA144='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB144='Risk Tables'!$C$44,1,IF(DB144='Risk Tables'!$C$43,2,IF(DB144='Risk Tables'!$C$42, 3, IF(DB144='Risk Tables'!$C$41, 4, IF(DB144='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC144='Risk Tables'!$C$44,1,IF(DC144='Risk Tables'!$C$43,2,IF(DC144='Risk Tables'!$C$42, 3, IF(DC144='Risk Tables'!$C$41, 4, IF(DC144='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD144='Risk Tables'!$C$44,1,IF(DD144='Risk Tables'!$C$43,2,IF(DD144='Risk Tables'!$C$42, 3, IF(DD144='Risk Tables'!$C$41, 4, IF(DD144='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE144='Risk Tables'!$C$44,1,IF(DE144='Risk Tables'!$C$43,2,IF(DE144='Risk Tables'!$C$42, 3, IF(DE144='Risk Tables'!$C$41, 4, IF(DE144='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF144='Risk Tables'!$C$44,1,IF(DF144='Risk Tables'!$C$43,2,IF(DF144='Risk Tables'!$C$42, 3, IF(DF144='Risk Tables'!$C$41, 4, IF(DF144='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI144:DW144))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI144:DW144, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD144),\"\",((AD144*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P144,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V144),\"\",((V144*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P144,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO144),\"\",((AO144*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P144,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM144),\"\",((AM144*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P144,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI144),\"\",((AI144*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P144,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF144),\"\",((AF144*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P144,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR144),\"\",((AR144*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P144,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL144),\"\",((BL144*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P144,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM144),\"\",((BM144*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P144,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU144),\"\",((AU144*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P144,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW144),\"\",((AW144*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P144,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK144),\"\",(((BK144)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P144,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A145=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I145,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M145,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A145=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H145,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A145=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H145,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A145=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H145,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A145=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H145,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG145),ISBLANK(AR145)),\"\",IF(AR145<0,'Risk Tables'!$C$46,BG145/AR145)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO145),ISBLANK(AR145)),\"\",IF(AR145<0,'Risk Tables'!$C$46,AO145/AR145)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH145=\"\",ISBLANK(CH145)),\"\",IF(CH145>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH145<=Parameters!$E$4,CH145>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH145<=Parameters!$F$4, CH145>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH145<=Parameters!$G$4, CH145>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI145=\"\",CI145=\"--\",ISBLANK(CI145)),\"\",IF(CI145='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI145>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI145<=Parameters!$E$5,CI145>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI145<=Parameters!$F$5, CI145>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI145<=Parameters!$G$5, CI145>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG145=\"\",CG145=\"--\",ISBLANK(CG145)),\"\",IF(CG145>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG145<=Parameters!$E$6,CG145>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG145<=Parameters!$F$6, CG145>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG145<=Parameters!$G$6, CG145>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY145=\"\",BY145=\"--\",ISBLANK(BY145)),\"\",IF(BY145>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY145<=Parameters!$E$8,BY145>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY145<=Parameters!$F$8, BY145>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY145<=Parameters!$G$8, BY145>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ145=\"\",BZ145=\"--\",ISBLANK(BZ145)),\"\",IF(BZ145>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ145<=Parameters!$E$9,BZ145>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ145<=Parameters!$F$9, BZ145>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ145<=Parameters!$G$9, BZ145>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA145=\"\",CA145=\"--\",ISBLANK(CA145)),\"\",IF(CA145<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA145>=Parameters!$E$10,CA145<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA145>=Parameters!$F$10, CA145<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA145>=Parameters!$G$10, CA145<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB145=\"\",CB145=\"--\",ISBLANK(CB145)),\"\",IF(CB145<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB145>=Parameters!$E$11,CB145<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB145>=Parameters!$F$11, CB145<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB145>=Parameters!$G$11, CB145<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO145=\"\",CO145=\"--\",ISBLANK(CO145)),\"\",IF(CO145<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO145>=Parameters!$E$13,CO145<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO145>=Parameters!$F$13, CO145<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO145>=Parameters!$G$13, CO145<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ145=\"\",CJ145=\"--\",ISBLANK(CJ145)),\"\",IF(CJ145='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ145<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ145>=Parameters!$E$14,CJ145<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ145>=Parameters!$F$14, CJ145<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ145>=Parameters!$G$14, CJ145<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK145=\"\",CK145=\"--\",ISBLANK(CK145)),\"\",IF(AND(CK145<Parameters!$E$15, CK145>=0), 'Risk Tables'!$C$44, IF(AND(CK145>=Parameters!$E$15,CK145<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK145>=Parameters!$F$15, CK145<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK145>=Parameters!$G$15, CK145<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM145=\"\",CM145=\"--\",ISBLANK(CM145)),\"\",IF(CM145>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM145<=Parameters!$E$16,CM145>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM145<=Parameters!$F$16, CM145>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM145<=Parameters!$G$16, CM145>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN145=\"\",CN145=\"--\",ISBLANK(CN145)),\"\",IF(CN145>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN145<=Parameters!$E$17,CN145>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN145<=Parameters!$F$17, CN145>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN145<=Parameters!$G$17, CN145>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL145=\"\",CL145=\"--\",ISBLANK(CL145)),\"\",IF(CL145>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL145<=Parameters!$E$18,CL145>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL145<=Parameters!$F$18, CL145>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL145<=Parameters!$G$18, CL145>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP145=\"\",CP145=\"--\",ISBLANK(CP145)),\"\",IF(CP145<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP145>=Parameters!$E$21,CP145<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP145>=Parameters!$F$21, CP145<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP145>=Parameters!$G$21, CP145<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ145=\"\",CQ145=\"--\",ISBLANK(CQ145)),\"\",IF(CQ145<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ145>=Parameters!$E$22,CQ145<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ145>=Parameters!$F$22, CQ145<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ145>=Parameters!$G$22, CQ145<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR145='Risk Tables'!$C$44,1,IF(CR145='Risk Tables'!$C$43,2,IF(CR145='Risk Tables'!$C$42, 3, IF(CR145='Risk Tables'!$C$41, 4, IF(CR145='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS145='Risk Tables'!$C$44,1,IF(CS145='Risk Tables'!$C$43,2,IF(CS145='Risk Tables'!$C$42, 3, IF(CS145='Risk Tables'!$C$41, 4, IF(CS145='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT145='Risk Tables'!$C$44,1,IF(CT145='Risk Tables'!$C$43,2,IF(CT145='Risk Tables'!$C$42, 3, IF(CT145='Risk Tables'!$C$41, 4, IF(CT145='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV145='Risk Tables'!$C$44,1,IF(CV145='Risk Tables'!$C$43,2,IF(CV145='Risk Tables'!$C$42, 3, IF(CV145='Risk Tables'!$C$41, 4, IF(CV145='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW145='Risk Tables'!$C$44,1,IF(CW145='Risk Tables'!$C$43,2,IF(CW145='Risk Tables'!$C$42, 3, IF(CW145='Risk Tables'!$C$41, 4, IF(CW145='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX145='Risk Tables'!$C$44,1,IF(CX145='Risk Tables'!$C$43,2,IF(CX145='Risk Tables'!$C$42, 3, IF(CX145='Risk Tables'!$C$41, 4, IF(CX145='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY145='Risk Tables'!$C$44,1,IF(CY145='Risk Tables'!$C$43,2,IF(CY145='Risk Tables'!$C$42, 3, IF(CY145='Risk Tables'!$C$41, 4, IF(CY145='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA145='Risk Tables'!$C$44,1,IF(DA145='Risk Tables'!$C$43,2,IF(DA145='Risk Tables'!$C$42, 3, IF(DA145='Risk Tables'!$C$41, 4, IF(DA145='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB145='Risk Tables'!$C$44,1,IF(DB145='Risk Tables'!$C$43,2,IF(DB145='Risk Tables'!$C$42, 3, IF(DB145='Risk Tables'!$C$41, 4, IF(DB145='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC145='Risk Tables'!$C$44,1,IF(DC145='Risk Tables'!$C$43,2,IF(DC145='Risk Tables'!$C$42, 3, IF(DC145='Risk Tables'!$C$41, 4, IF(DC145='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD145='Risk Tables'!$C$44,1,IF(DD145='Risk Tables'!$C$43,2,IF(DD145='Risk Tables'!$C$42, 3, IF(DD145='Risk Tables'!$C$41, 4, IF(DD145='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE145='Risk Tables'!$C$44,1,IF(DE145='Risk Tables'!$C$43,2,IF(DE145='Risk Tables'!$C$42, 3, IF(DE145='Risk Tables'!$C$41, 4, IF(DE145='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF145='Risk Tables'!$C$44,1,IF(DF145='Risk Tables'!$C$43,2,IF(DF145='Risk Tables'!$C$42, 3, IF(DF145='Risk Tables'!$C$41, 4, IF(DF145='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI145:DW145))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI145:DW145, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD145),\"\",((AD145*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P145,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V145),\"\",((V145*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P145,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO145),\"\",((AO145*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P145,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM145),\"\",((AM145*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P145,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI145),\"\",((AI145*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P145,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF145),\"\",((AF145*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P145,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR145),\"\",((AR145*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P145,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL145),\"\",((BL145*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P145,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM145),\"\",((BM145*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P145,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU145),\"\",((AU145*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P145,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW145),\"\",((AW145*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P145,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK145),\"\",(((BK145)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P145,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A146=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I146,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M146,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A146=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H146,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A146=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H146,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A146=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H146,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A146=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H146,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG146),ISBLANK(AR146)),\"\",IF(AR146<0,'Risk Tables'!$C$46,BG146/AR146)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO146),ISBLANK(AR146)),\"\",IF(AR146<0,'Risk Tables'!$C$46,AO146/AR146)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH146=\"\",ISBLANK(CH146)),\"\",IF(CH146>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH146<=Parameters!$E$4,CH146>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH146<=Parameters!$F$4, CH146>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH146<=Parameters!$G$4, CH146>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI146=\"\",CI146=\"--\",ISBLANK(CI146)),\"\",IF(CI146='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI146>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI146<=Parameters!$E$5,CI146>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI146<=Parameters!$F$5, CI146>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI146<=Parameters!$G$5, CI146>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG146=\"\",CG146=\"--\",ISBLANK(CG146)),\"\",IF(CG146>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG146<=Parameters!$E$6,CG146>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG146<=Parameters!$F$6, CG146>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG146<=Parameters!$G$6, CG146>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY146=\"\",BY146=\"--\",ISBLANK(BY146)),\"\",IF(BY146>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY146<=Parameters!$E$8,BY146>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY146<=Parameters!$F$8, BY146>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY146<=Parameters!$G$8, BY146>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ146=\"\",BZ146=\"--\",ISBLANK(BZ146)),\"\",IF(BZ146>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ146<=Parameters!$E$9,BZ146>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ146<=Parameters!$F$9, BZ146>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ146<=Parameters!$G$9, BZ146>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA146=\"\",CA146=\"--\",ISBLANK(CA146)),\"\",IF(CA146<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA146>=Parameters!$E$10,CA146<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA146>=Parameters!$F$10, CA146<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA146>=Parameters!$G$10, CA146<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB146=\"\",CB146=\"--\",ISBLANK(CB146)),\"\",IF(CB146<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB146>=Parameters!$E$11,CB146<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB146>=Parameters!$F$11, CB146<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB146>=Parameters!$G$11, CB146<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO146=\"\",CO146=\"--\",ISBLANK(CO146)),\"\",IF(CO146<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO146>=Parameters!$E$13,CO146<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO146>=Parameters!$F$13, CO146<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO146>=Parameters!$G$13, CO146<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ146=\"\",CJ146=\"--\",ISBLANK(CJ146)),\"\",IF(CJ146='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ146<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ146>=Parameters!$E$14,CJ146<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ146>=Parameters!$F$14, CJ146<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ146>=Parameters!$G$14, CJ146<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK146=\"\",CK146=\"--\",ISBLANK(CK146)),\"\",IF(AND(CK146<Parameters!$E$15, CK146>=0), 'Risk Tables'!$C$44, IF(AND(CK146>=Parameters!$E$15,CK146<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK146>=Parameters!$F$15, CK146<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK146>=Parameters!$G$15, CK146<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM146=\"\",CM146=\"--\",ISBLANK(CM146)),\"\",IF(CM146>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM146<=Parameters!$E$16,CM146>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM146<=Parameters!$F$16, CM146>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM146<=Parameters!$G$16, CM146>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN146=\"\",CN146=\"--\",ISBLANK(CN146)),\"\",IF(CN146>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN146<=Parameters!$E$17,CN146>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN146<=Parameters!$F$17, CN146>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN146<=Parameters!$G$17, CN146>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL146=\"\",CL146=\"--\",ISBLANK(CL146)),\"\",IF(CL146>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL146<=Parameters!$E$18,CL146>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL146<=Parameters!$F$18, CL146>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL146<=Parameters!$G$18, CL146>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP146=\"\",CP146=\"--\",ISBLANK(CP146)),\"\",IF(CP146<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP146>=Parameters!$E$21,CP146<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP146>=Parameters!$F$21, CP146<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP146>=Parameters!$G$21, CP146<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ146=\"\",CQ146=\"--\",ISBLANK(CQ146)),\"\",IF(CQ146<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ146>=Parameters!$E$22,CQ146<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ146>=Parameters!$F$22, CQ146<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ146>=Parameters!$G$22, CQ146<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR146='Risk Tables'!$C$44,1,IF(CR146='Risk Tables'!$C$43,2,IF(CR146='Risk Tables'!$C$42, 3, IF(CR146='Risk Tables'!$C$41, 4, IF(CR146='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS146='Risk Tables'!$C$44,1,IF(CS146='Risk Tables'!$C$43,2,IF(CS146='Risk Tables'!$C$42, 3, IF(CS146='Risk Tables'!$C$41, 4, IF(CS146='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT146='Risk Tables'!$C$44,1,IF(CT146='Risk Tables'!$C$43,2,IF(CT146='Risk Tables'!$C$42, 3, IF(CT146='Risk Tables'!$C$41, 4, IF(CT146='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV146='Risk Tables'!$C$44,1,IF(CV146='Risk Tables'!$C$43,2,IF(CV146='Risk Tables'!$C$42, 3, IF(CV146='Risk Tables'!$C$41, 4, IF(CV146='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW146='Risk Tables'!$C$44,1,IF(CW146='Risk Tables'!$C$43,2,IF(CW146='Risk Tables'!$C$42, 3, IF(CW146='Risk Tables'!$C$41, 4, IF(CW146='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX146='Risk Tables'!$C$44,1,IF(CX146='Risk Tables'!$C$43,2,IF(CX146='Risk Tables'!$C$42, 3, IF(CX146='Risk Tables'!$C$41, 4, IF(CX146='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY146='Risk Tables'!$C$44,1,IF(CY146='Risk Tables'!$C$43,2,IF(CY146='Risk Tables'!$C$42, 3, IF(CY146='Risk Tables'!$C$41, 4, IF(CY146='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA146='Risk Tables'!$C$44,1,IF(DA146='Risk Tables'!$C$43,2,IF(DA146='Risk Tables'!$C$42, 3, IF(DA146='Risk Tables'!$C$41, 4, IF(DA146='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB146='Risk Tables'!$C$44,1,IF(DB146='Risk Tables'!$C$43,2,IF(DB146='Risk Tables'!$C$42, 3, IF(DB146='Risk Tables'!$C$41, 4, IF(DB146='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC146='Risk Tables'!$C$44,1,IF(DC146='Risk Tables'!$C$43,2,IF(DC146='Risk Tables'!$C$42, 3, IF(DC146='Risk Tables'!$C$41, 4, IF(DC146='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD146='Risk Tables'!$C$44,1,IF(DD146='Risk Tables'!$C$43,2,IF(DD146='Risk Tables'!$C$42, 3, IF(DD146='Risk Tables'!$C$41, 4, IF(DD146='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE146='Risk Tables'!$C$44,1,IF(DE146='Risk Tables'!$C$43,2,IF(DE146='Risk Tables'!$C$42, 3, IF(DE146='Risk Tables'!$C$41, 4, IF(DE146='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF146='Risk Tables'!$C$44,1,IF(DF146='Risk Tables'!$C$43,2,IF(DF146='Risk Tables'!$C$42, 3, IF(DF146='Risk Tables'!$C$41, 4, IF(DF146='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI146:DW146))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI146:DW146, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD146),\"\",((AD146*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P146,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V146),\"\",((V146*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P146,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO146),\"\",((AO146*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P146,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM146),\"\",((AM146*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P146,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI146),\"\",((AI146*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P146,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF146),\"\",((AF146*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P146,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR146),\"\",((AR146*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P146,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL146),\"\",((BL146*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P146,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM146),\"\",((BM146*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P146,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU146),\"\",((AU146*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P146,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW146),\"\",((AW146*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P146,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK146),\"\",(((BK146)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P146,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A147=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I147,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M147,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A147=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H147,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A147=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H147,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A147=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H147,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A147=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H147,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG147),ISBLANK(AR147)),\"\",IF(AR147<0,'Risk Tables'!$C$46,BG147/AR147)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO147),ISBLANK(AR147)),\"\",IF(AR147<0,'Risk Tables'!$C$46,AO147/AR147)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH147=\"\",ISBLANK(CH147)),\"\",IF(CH147>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH147<=Parameters!$E$4,CH147>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH147<=Parameters!$F$4, CH147>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH147<=Parameters!$G$4, CH147>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI147=\"\",CI147=\"--\",ISBLANK(CI147)),\"\",IF(CI147='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI147>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI147<=Parameters!$E$5,CI147>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI147<=Parameters!$F$5, CI147>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI147<=Parameters!$G$5, CI147>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG147=\"\",CG147=\"--\",ISBLANK(CG147)),\"\",IF(CG147>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG147<=Parameters!$E$6,CG147>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG147<=Parameters!$F$6, CG147>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG147<=Parameters!$G$6, CG147>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY147=\"\",BY147=\"--\",ISBLANK(BY147)),\"\",IF(BY147>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY147<=Parameters!$E$8,BY147>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY147<=Parameters!$F$8, BY147>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY147<=Parameters!$G$8, BY147>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ147=\"\",BZ147=\"--\",ISBLANK(BZ147)),\"\",IF(BZ147>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ147<=Parameters!$E$9,BZ147>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ147<=Parameters!$F$9, BZ147>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ147<=Parameters!$G$9, BZ147>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA147=\"\",CA147=\"--\",ISBLANK(CA147)),\"\",IF(CA147<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA147>=Parameters!$E$10,CA147<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA147>=Parameters!$F$10, CA147<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA147>=Parameters!$G$10, CA147<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB147=\"\",CB147=\"--\",ISBLANK(CB147)),\"\",IF(CB147<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB147>=Parameters!$E$11,CB147<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB147>=Parameters!$F$11, CB147<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB147>=Parameters!$G$11, CB147<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO147=\"\",CO147=\"--\",ISBLANK(CO147)),\"\",IF(CO147<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO147>=Parameters!$E$13,CO147<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO147>=Parameters!$F$13, CO147<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO147>=Parameters!$G$13, CO147<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ147=\"\",CJ147=\"--\",ISBLANK(CJ147)),\"\",IF(CJ147='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ147<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ147>=Parameters!$E$14,CJ147<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ147>=Parameters!$F$14, CJ147<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ147>=Parameters!$G$14, CJ147<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK147=\"\",CK147=\"--\",ISBLANK(CK147)),\"\",IF(AND(CK147<Parameters!$E$15, CK147>=0), 'Risk Tables'!$C$44, IF(AND(CK147>=Parameters!$E$15,CK147<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK147>=Parameters!$F$15, CK147<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK147>=Parameters!$G$15, CK147<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM147=\"\",CM147=\"--\",ISBLANK(CM147)),\"\",IF(CM147>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM147<=Parameters!$E$16,CM147>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM147<=Parameters!$F$16, CM147>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM147<=Parameters!$G$16, CM147>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN147=\"\",CN147=\"--\",ISBLANK(CN147)),\"\",IF(CN147>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN147<=Parameters!$E$17,CN147>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN147<=Parameters!$F$17, CN147>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN147<=Parameters!$G$17, CN147>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL147=\"\",CL147=\"--\",ISBLANK(CL147)),\"\",IF(CL147>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL147<=Parameters!$E$18,CL147>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL147<=Parameters!$F$18, CL147>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL147<=Parameters!$G$18, CL147>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP147=\"\",CP147=\"--\",ISBLANK(CP147)),\"\",IF(CP147<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP147>=Parameters!$E$21,CP147<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP147>=Parameters!$F$21, CP147<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP147>=Parameters!$G$21, CP147<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ147=\"\",CQ147=\"--\",ISBLANK(CQ147)),\"\",IF(CQ147<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ147>=Parameters!$E$22,CQ147<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ147>=Parameters!$F$22, CQ147<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ147>=Parameters!$G$22, CQ147<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR147='Risk Tables'!$C$44,1,IF(CR147='Risk Tables'!$C$43,2,IF(CR147='Risk Tables'!$C$42, 3, IF(CR147='Risk Tables'!$C$41, 4, IF(CR147='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS147='Risk Tables'!$C$44,1,IF(CS147='Risk Tables'!$C$43,2,IF(CS147='Risk Tables'!$C$42, 3, IF(CS147='Risk Tables'!$C$41, 4, IF(CS147='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT147='Risk Tables'!$C$44,1,IF(CT147='Risk Tables'!$C$43,2,IF(CT147='Risk Tables'!$C$42, 3, IF(CT147='Risk Tables'!$C$41, 4, IF(CT147='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV147='Risk Tables'!$C$44,1,IF(CV147='Risk Tables'!$C$43,2,IF(CV147='Risk Tables'!$C$42, 3, IF(CV147='Risk Tables'!$C$41, 4, IF(CV147='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW147='Risk Tables'!$C$44,1,IF(CW147='Risk Tables'!$C$43,2,IF(CW147='Risk Tables'!$C$42, 3, IF(CW147='Risk Tables'!$C$41, 4, IF(CW147='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX147='Risk Tables'!$C$44,1,IF(CX147='Risk Tables'!$C$43,2,IF(CX147='Risk Tables'!$C$42, 3, IF(CX147='Risk Tables'!$C$41, 4, IF(CX147='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY147='Risk Tables'!$C$44,1,IF(CY147='Risk Tables'!$C$43,2,IF(CY147='Risk Tables'!$C$42, 3, IF(CY147='Risk Tables'!$C$41, 4, IF(CY147='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA147='Risk Tables'!$C$44,1,IF(DA147='Risk Tables'!$C$43,2,IF(DA147='Risk Tables'!$C$42, 3, IF(DA147='Risk Tables'!$C$41, 4, IF(DA147='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB147='Risk Tables'!$C$44,1,IF(DB147='Risk Tables'!$C$43,2,IF(DB147='Risk Tables'!$C$42, 3, IF(DB147='Risk Tables'!$C$41, 4, IF(DB147='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC147='Risk Tables'!$C$44,1,IF(DC147='Risk Tables'!$C$43,2,IF(DC147='Risk Tables'!$C$42, 3, IF(DC147='Risk Tables'!$C$41, 4, IF(DC147='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD147='Risk Tables'!$C$44,1,IF(DD147='Risk Tables'!$C$43,2,IF(DD147='Risk Tables'!$C$42, 3, IF(DD147='Risk Tables'!$C$41, 4, IF(DD147='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE147='Risk Tables'!$C$44,1,IF(DE147='Risk Tables'!$C$43,2,IF(DE147='Risk Tables'!$C$42, 3, IF(DE147='Risk Tables'!$C$41, 4, IF(DE147='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF147='Risk Tables'!$C$44,1,IF(DF147='Risk Tables'!$C$43,2,IF(DF147='Risk Tables'!$C$42, 3, IF(DF147='Risk Tables'!$C$41, 4, IF(DF147='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI147:DW147))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI147:DW147, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD147),\"\",((AD147*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P147,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V147),\"\",((V147*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P147,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO147),\"\",((AO147*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P147,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM147),\"\",((AM147*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P147,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI147),\"\",((AI147*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P147,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF147),\"\",((AF147*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P147,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR147),\"\",((AR147*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P147,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL147),\"\",((BL147*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P147,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM147),\"\",((BM147*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P147,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU147),\"\",((AU147*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P147,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW147),\"\",((AW147*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P147,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK147),\"\",(((BK147)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P147,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A148=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I148,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M148,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A148=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H148,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A148=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H148,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A148=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H148,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A148=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H148,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG148),ISBLANK(AR148)),\"\",IF(AR148<0,'Risk Tables'!$C$46,BG148/AR148)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO148),ISBLANK(AR148)),\"\",IF(AR148<0,'Risk Tables'!$C$46,AO148/AR148)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH148=\"\",ISBLANK(CH148)),\"\",IF(CH148>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH148<=Parameters!$E$4,CH148>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH148<=Parameters!$F$4, CH148>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH148<=Parameters!$G$4, CH148>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI148=\"\",CI148=\"--\",ISBLANK(CI148)),\"\",IF(CI148='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI148>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI148<=Parameters!$E$5,CI148>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI148<=Parameters!$F$5, CI148>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI148<=Parameters!$G$5, CI148>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG148=\"\",CG148=\"--\",ISBLANK(CG148)),\"\",IF(CG148>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG148<=Parameters!$E$6,CG148>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG148<=Parameters!$F$6, CG148>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG148<=Parameters!$G$6, CG148>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY148=\"\",BY148=\"--\",ISBLANK(BY148)),\"\",IF(BY148>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY148<=Parameters!$E$8,BY148>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY148<=Parameters!$F$8, BY148>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY148<=Parameters!$G$8, BY148>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ148=\"\",BZ148=\"--\",ISBLANK(BZ148)),\"\",IF(BZ148>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ148<=Parameters!$E$9,BZ148>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ148<=Parameters!$F$9, BZ148>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ148<=Parameters!$G$9, BZ148>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA148=\"\",CA148=\"--\",ISBLANK(CA148)),\"\",IF(CA148<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA148>=Parameters!$E$10,CA148<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA148>=Parameters!$F$10, CA148<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA148>=Parameters!$G$10, CA148<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB148=\"\",CB148=\"--\",ISBLANK(CB148)),\"\",IF(CB148<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB148>=Parameters!$E$11,CB148<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB148>=Parameters!$F$11, CB148<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB148>=Parameters!$G$11, CB148<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO148=\"\",CO148=\"--\",ISBLANK(CO148)),\"\",IF(CO148<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO148>=Parameters!$E$13,CO148<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO148>=Parameters!$F$13, CO148<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO148>=Parameters!$G$13, CO148<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ148=\"\",CJ148=\"--\",ISBLANK(CJ148)),\"\",IF(CJ148='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ148<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ148>=Parameters!$E$14,CJ148<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ148>=Parameters!$F$14, CJ148<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ148>=Parameters!$G$14, CJ148<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK148=\"\",CK148=\"--\",ISBLANK(CK148)),\"\",IF(AND(CK148<Parameters!$E$15, CK148>=0), 'Risk Tables'!$C$44, IF(AND(CK148>=Parameters!$E$15,CK148<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK148>=Parameters!$F$15, CK148<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK148>=Parameters!$G$15, CK148<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM148=\"\",CM148=\"--\",ISBLANK(CM148)),\"\",IF(CM148>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM148<=Parameters!$E$16,CM148>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM148<=Parameters!$F$16, CM148>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM148<=Parameters!$G$16, CM148>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN148=\"\",CN148=\"--\",ISBLANK(CN148)),\"\",IF(CN148>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN148<=Parameters!$E$17,CN148>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN148<=Parameters!$F$17, CN148>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN148<=Parameters!$G$17, CN148>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL148=\"\",CL148=\"--\",ISBLANK(CL148)),\"\",IF(CL148>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL148<=Parameters!$E$18,CL148>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL148<=Parameters!$F$18, CL148>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL148<=Parameters!$G$18, CL148>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP148=\"\",CP148=\"--\",ISBLANK(CP148)),\"\",IF(CP148<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP148>=Parameters!$E$21,CP148<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP148>=Parameters!$F$21, CP148<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP148>=Parameters!$G$21, CP148<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ148=\"\",CQ148=\"--\",ISBLANK(CQ148)),\"\",IF(CQ148<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ148>=Parameters!$E$22,CQ148<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ148>=Parameters!$F$22, CQ148<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ148>=Parameters!$G$22, CQ148<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR148='Risk Tables'!$C$44,1,IF(CR148='Risk Tables'!$C$43,2,IF(CR148='Risk Tables'!$C$42, 3, IF(CR148='Risk Tables'!$C$41, 4, IF(CR148='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS148='Risk Tables'!$C$44,1,IF(CS148='Risk Tables'!$C$43,2,IF(CS148='Risk Tables'!$C$42, 3, IF(CS148='Risk Tables'!$C$41, 4, IF(CS148='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT148='Risk Tables'!$C$44,1,IF(CT148='Risk Tables'!$C$43,2,IF(CT148='Risk Tables'!$C$42, 3, IF(CT148='Risk Tables'!$C$41, 4, IF(CT148='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV148='Risk Tables'!$C$44,1,IF(CV148='Risk Tables'!$C$43,2,IF(CV148='Risk Tables'!$C$42, 3, IF(CV148='Risk Tables'!$C$41, 4, IF(CV148='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW148='Risk Tables'!$C$44,1,IF(CW148='Risk Tables'!$C$43,2,IF(CW148='Risk Tables'!$C$42, 3, IF(CW148='Risk Tables'!$C$41, 4, IF(CW148='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX148='Risk Tables'!$C$44,1,IF(CX148='Risk Tables'!$C$43,2,IF(CX148='Risk Tables'!$C$42, 3, IF(CX148='Risk Tables'!$C$41, 4, IF(CX148='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY148='Risk Tables'!$C$44,1,IF(CY148='Risk Tables'!$C$43,2,IF(CY148='Risk Tables'!$C$42, 3, IF(CY148='Risk Tables'!$C$41, 4, IF(CY148='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA148='Risk Tables'!$C$44,1,IF(DA148='Risk Tables'!$C$43,2,IF(DA148='Risk Tables'!$C$42, 3, IF(DA148='Risk Tables'!$C$41, 4, IF(DA148='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB148='Risk Tables'!$C$44,1,IF(DB148='Risk Tables'!$C$43,2,IF(DB148='Risk Tables'!$C$42, 3, IF(DB148='Risk Tables'!$C$41, 4, IF(DB148='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC148='Risk Tables'!$C$44,1,IF(DC148='Risk Tables'!$C$43,2,IF(DC148='Risk Tables'!$C$42, 3, IF(DC148='Risk Tables'!$C$41, 4, IF(DC148='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD148='Risk Tables'!$C$44,1,IF(DD148='Risk Tables'!$C$43,2,IF(DD148='Risk Tables'!$C$42, 3, IF(DD148='Risk Tables'!$C$41, 4, IF(DD148='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE148='Risk Tables'!$C$44,1,IF(DE148='Risk Tables'!$C$43,2,IF(DE148='Risk Tables'!$C$42, 3, IF(DE148='Risk Tables'!$C$41, 4, IF(DE148='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF148='Risk Tables'!$C$44,1,IF(DF148='Risk Tables'!$C$43,2,IF(DF148='Risk Tables'!$C$42, 3, IF(DF148='Risk Tables'!$C$41, 4, IF(DF148='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI148:DW148))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI148:DW148, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD148),\"\",((AD148*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P148,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V148),\"\",((V148*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P148,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO148),\"\",((AO148*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P148,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM148),\"\",((AM148*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P148,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI148),\"\",((AI148*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P148,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF148),\"\",((AF148*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P148,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR148),\"\",((AR148*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P148,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL148),\"\",((BL148*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P148,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM148),\"\",((BM148*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P148,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU148),\"\",((AU148*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P148,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW148),\"\",((AW148*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P148,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK148),\"\",(((BK148)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P148,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A149=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I149,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M149,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A149=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H149,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A149=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H149,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A149=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H149,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A149=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H149,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG149),ISBLANK(AR149)),\"\",IF(AR149<0,'Risk Tables'!$C$46,BG149/AR149)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO149),ISBLANK(AR149)),\"\",IF(AR149<0,'Risk Tables'!$C$46,AO149/AR149)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH149=\"\",ISBLANK(CH149)),\"\",IF(CH149>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH149<=Parameters!$E$4,CH149>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH149<=Parameters!$F$4, CH149>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH149<=Parameters!$G$4, CH149>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI149=\"\",CI149=\"--\",ISBLANK(CI149)),\"\",IF(CI149='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI149>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI149<=Parameters!$E$5,CI149>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI149<=Parameters!$F$5, CI149>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI149<=Parameters!$G$5, CI149>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG149=\"\",CG149=\"--\",ISBLANK(CG149)),\"\",IF(CG149>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG149<=Parameters!$E$6,CG149>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG149<=Parameters!$F$6, CG149>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG149<=Parameters!$G$6, CG149>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY149=\"\",BY149=\"--\",ISBLANK(BY149)),\"\",IF(BY149>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY149<=Parameters!$E$8,BY149>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY149<=Parameters!$F$8, BY149>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY149<=Parameters!$G$8, BY149>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ149=\"\",BZ149=\"--\",ISBLANK(BZ149)),\"\",IF(BZ149>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ149<=Parameters!$E$9,BZ149>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ149<=Parameters!$F$9, BZ149>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ149<=Parameters!$G$9, BZ149>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA149=\"\",CA149=\"--\",ISBLANK(CA149)),\"\",IF(CA149<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA149>=Parameters!$E$10,CA149<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA149>=Parameters!$F$10, CA149<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA149>=Parameters!$G$10, CA149<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB149=\"\",CB149=\"--\",ISBLANK(CB149)),\"\",IF(CB149<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB149>=Parameters!$E$11,CB149<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB149>=Parameters!$F$11, CB149<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB149>=Parameters!$G$11, CB149<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO149=\"\",CO149=\"--\",ISBLANK(CO149)),\"\",IF(CO149<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO149>=Parameters!$E$13,CO149<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO149>=Parameters!$F$13, CO149<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO149>=Parameters!$G$13, CO149<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ149=\"\",CJ149=\"--\",ISBLANK(CJ149)),\"\",IF(CJ149='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ149<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ149>=Parameters!$E$14,CJ149<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ149>=Parameters!$F$14, CJ149<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ149>=Parameters!$G$14, CJ149<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK149=\"\",CK149=\"--\",ISBLANK(CK149)),\"\",IF(AND(CK149<Parameters!$E$15, CK149>=0), 'Risk Tables'!$C$44, IF(AND(CK149>=Parameters!$E$15,CK149<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK149>=Parameters!$F$15, CK149<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK149>=Parameters!$G$15, CK149<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM149=\"\",CM149=\"--\",ISBLANK(CM149)),\"\",IF(CM149>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM149<=Parameters!$E$16,CM149>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM149<=Parameters!$F$16, CM149>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM149<=Parameters!$G$16, CM149>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN149=\"\",CN149=\"--\",ISBLANK(CN149)),\"\",IF(CN149>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN149<=Parameters!$E$17,CN149>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN149<=Parameters!$F$17, CN149>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN149<=Parameters!$G$17, CN149>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL149=\"\",CL149=\"--\",ISBLANK(CL149)),\"\",IF(CL149>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL149<=Parameters!$E$18,CL149>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL149<=Parameters!$F$18, CL149>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL149<=Parameters!$G$18, CL149>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP149=\"\",CP149=\"--\",ISBLANK(CP149)),\"\",IF(CP149<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP149>=Parameters!$E$21,CP149<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP149>=Parameters!$F$21, CP149<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP149>=Parameters!$G$21, CP149<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ149=\"\",CQ149=\"--\",ISBLANK(CQ149)),\"\",IF(CQ149<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ149>=Parameters!$E$22,CQ149<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ149>=Parameters!$F$22, CQ149<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ149>=Parameters!$G$22, CQ149<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR149='Risk Tables'!$C$44,1,IF(CR149='Risk Tables'!$C$43,2,IF(CR149='Risk Tables'!$C$42, 3, IF(CR149='Risk Tables'!$C$41, 4, IF(CR149='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS149='Risk Tables'!$C$44,1,IF(CS149='Risk Tables'!$C$43,2,IF(CS149='Risk Tables'!$C$42, 3, IF(CS149='Risk Tables'!$C$41, 4, IF(CS149='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT149='Risk Tables'!$C$44,1,IF(CT149='Risk Tables'!$C$43,2,IF(CT149='Risk Tables'!$C$42, 3, IF(CT149='Risk Tables'!$C$41, 4, IF(CT149='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV149='Risk Tables'!$C$44,1,IF(CV149='Risk Tables'!$C$43,2,IF(CV149='Risk Tables'!$C$42, 3, IF(CV149='Risk Tables'!$C$41, 4, IF(CV149='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW149='Risk Tables'!$C$44,1,IF(CW149='Risk Tables'!$C$43,2,IF(CW149='Risk Tables'!$C$42, 3, IF(CW149='Risk Tables'!$C$41, 4, IF(CW149='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX149='Risk Tables'!$C$44,1,IF(CX149='Risk Tables'!$C$43,2,IF(CX149='Risk Tables'!$C$42, 3, IF(CX149='Risk Tables'!$C$41, 4, IF(CX149='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY149='Risk Tables'!$C$44,1,IF(CY149='Risk Tables'!$C$43,2,IF(CY149='Risk Tables'!$C$42, 3, IF(CY149='Risk Tables'!$C$41, 4, IF(CY149='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA149='Risk Tables'!$C$44,1,IF(DA149='Risk Tables'!$C$43,2,IF(DA149='Risk Tables'!$C$42, 3, IF(DA149='Risk Tables'!$C$41, 4, IF(DA149='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB149='Risk Tables'!$C$44,1,IF(DB149='Risk Tables'!$C$43,2,IF(DB149='Risk Tables'!$C$42, 3, IF(DB149='Risk Tables'!$C$41, 4, IF(DB149='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC149='Risk Tables'!$C$44,1,IF(DC149='Risk Tables'!$C$43,2,IF(DC149='Risk Tables'!$C$42, 3, IF(DC149='Risk Tables'!$C$41, 4, IF(DC149='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD149='Risk Tables'!$C$44,1,IF(DD149='Risk Tables'!$C$43,2,IF(DD149='Risk Tables'!$C$42, 3, IF(DD149='Risk Tables'!$C$41, 4, IF(DD149='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE149='Risk Tables'!$C$44,1,IF(DE149='Risk Tables'!$C$43,2,IF(DE149='Risk Tables'!$C$42, 3, IF(DE149='Risk Tables'!$C$41, 4, IF(DE149='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF149='Risk Tables'!$C$44,1,IF(DF149='Risk Tables'!$C$43,2,IF(DF149='Risk Tables'!$C$42, 3, IF(DF149='Risk Tables'!$C$41, 4, IF(DF149='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI149:DW149))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI149:DW149, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD149),\"\",((AD149*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P149,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V149),\"\",((V149*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P149,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO149),\"\",((AO149*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P149,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM149),\"\",((AM149*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P149,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI149),\"\",((AI149*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P149,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF149),\"\",((AF149*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P149,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR149),\"\",((AR149*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P149,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL149),\"\",((BL149*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P149,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM149),\"\",((BM149*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P149,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU149),\"\",((AU149*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P149,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW149),\"\",((AW149*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P149,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK149),\"\",(((BK149)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P149,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A150=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I150,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M150,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A150=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H150,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A150=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H150,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A150=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H150,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A150=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H150,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG150),ISBLANK(AR150)),\"\",IF(AR150<0,'Risk Tables'!$C$46,BG150/AR150)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO150),ISBLANK(AR150)),\"\",IF(AR150<0,'Risk Tables'!$C$46,AO150/AR150)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH150=\"\",ISBLANK(CH150)),\"\",IF(CH150>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH150<=Parameters!$E$4,CH150>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH150<=Parameters!$F$4, CH150>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH150<=Parameters!$G$4, CH150>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI150=\"\",CI150=\"--\",ISBLANK(CI150)),\"\",IF(CI150='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI150>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI150<=Parameters!$E$5,CI150>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI150<=Parameters!$F$5, CI150>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI150<=Parameters!$G$5, CI150>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG150=\"\",CG150=\"--\",ISBLANK(CG150)),\"\",IF(CG150>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG150<=Parameters!$E$6,CG150>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG150<=Parameters!$F$6, CG150>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG150<=Parameters!$G$6, CG150>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY150=\"\",BY150=\"--\",ISBLANK(BY150)),\"\",IF(BY150>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY150<=Parameters!$E$8,BY150>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY150<=Parameters!$F$8, BY150>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY150<=Parameters!$G$8, BY150>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ150=\"\",BZ150=\"--\",ISBLANK(BZ150)),\"\",IF(BZ150>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ150<=Parameters!$E$9,BZ150>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ150<=Parameters!$F$9, BZ150>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ150<=Parameters!$G$9, BZ150>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA150=\"\",CA150=\"--\",ISBLANK(CA150)),\"\",IF(CA150<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA150>=Parameters!$E$10,CA150<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA150>=Parameters!$F$10, CA150<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA150>=Parameters!$G$10, CA150<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB150=\"\",CB150=\"--\",ISBLANK(CB150)),\"\",IF(CB150<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB150>=Parameters!$E$11,CB150<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB150>=Parameters!$F$11, CB150<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB150>=Parameters!$G$11, CB150<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO150=\"\",CO150=\"--\",ISBLANK(CO150)),\"\",IF(CO150<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO150>=Parameters!$E$13,CO150<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO150>=Parameters!$F$13, CO150<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO150>=Parameters!$G$13, CO150<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ150=\"\",CJ150=\"--\",ISBLANK(CJ150)),\"\",IF(CJ150='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ150<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ150>=Parameters!$E$14,CJ150<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ150>=Parameters!$F$14, CJ150<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ150>=Parameters!$G$14, CJ150<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK150=\"\",CK150=\"--\",ISBLANK(CK150)),\"\",IF(AND(CK150<Parameters!$E$15, CK150>=0), 'Risk Tables'!$C$44, IF(AND(CK150>=Parameters!$E$15,CK150<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK150>=Parameters!$F$15, CK150<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK150>=Parameters!$G$15, CK150<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM150=\"\",CM150=\"--\",ISBLANK(CM150)),\"\",IF(CM150>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM150<=Parameters!$E$16,CM150>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM150<=Parameters!$F$16, CM150>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM150<=Parameters!$G$16, CM150>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN150=\"\",CN150=\"--\",ISBLANK(CN150)),\"\",IF(CN150>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN150<=Parameters!$E$17,CN150>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN150<=Parameters!$F$17, CN150>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN150<=Parameters!$G$17, CN150>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL150=\"\",CL150=\"--\",ISBLANK(CL150)),\"\",IF(CL150>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL150<=Parameters!$E$18,CL150>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL150<=Parameters!$F$18, CL150>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL150<=Parameters!$G$18, CL150>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP150=\"\",CP150=\"--\",ISBLANK(CP150)),\"\",IF(CP150<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP150>=Parameters!$E$21,CP150<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP150>=Parameters!$F$21, CP150<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP150>=Parameters!$G$21, CP150<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ150=\"\",CQ150=\"--\",ISBLANK(CQ150)),\"\",IF(CQ150<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ150>=Parameters!$E$22,CQ150<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ150>=Parameters!$F$22, CQ150<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ150>=Parameters!$G$22, CQ150<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR150='Risk Tables'!$C$44,1,IF(CR150='Risk Tables'!$C$43,2,IF(CR150='Risk Tables'!$C$42, 3, IF(CR150='Risk Tables'!$C$41, 4, IF(CR150='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS150='Risk Tables'!$C$44,1,IF(CS150='Risk Tables'!$C$43,2,IF(CS150='Risk Tables'!$C$42, 3, IF(CS150='Risk Tables'!$C$41, 4, IF(CS150='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT150='Risk Tables'!$C$44,1,IF(CT150='Risk Tables'!$C$43,2,IF(CT150='Risk Tables'!$C$42, 3, IF(CT150='Risk Tables'!$C$41, 4, IF(CT150='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV150='Risk Tables'!$C$44,1,IF(CV150='Risk Tables'!$C$43,2,IF(CV150='Risk Tables'!$C$42, 3, IF(CV150='Risk Tables'!$C$41, 4, IF(CV150='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW150='Risk Tables'!$C$44,1,IF(CW150='Risk Tables'!$C$43,2,IF(CW150='Risk Tables'!$C$42, 3, IF(CW150='Risk Tables'!$C$41, 4, IF(CW150='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX150='Risk Tables'!$C$44,1,IF(CX150='Risk Tables'!$C$43,2,IF(CX150='Risk Tables'!$C$42, 3, IF(CX150='Risk Tables'!$C$41, 4, IF(CX150='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY150='Risk Tables'!$C$44,1,IF(CY150='Risk Tables'!$C$43,2,IF(CY150='Risk Tables'!$C$42, 3, IF(CY150='Risk Tables'!$C$41, 4, IF(CY150='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA150='Risk Tables'!$C$44,1,IF(DA150='Risk Tables'!$C$43,2,IF(DA150='Risk Tables'!$C$42, 3, IF(DA150='Risk Tables'!$C$41, 4, IF(DA150='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB150='Risk Tables'!$C$44,1,IF(DB150='Risk Tables'!$C$43,2,IF(DB150='Risk Tables'!$C$42, 3, IF(DB150='Risk Tables'!$C$41, 4, IF(DB150='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC150='Risk Tables'!$C$44,1,IF(DC150='Risk Tables'!$C$43,2,IF(DC150='Risk Tables'!$C$42, 3, IF(DC150='Risk Tables'!$C$41, 4, IF(DC150='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD150='Risk Tables'!$C$44,1,IF(DD150='Risk Tables'!$C$43,2,IF(DD150='Risk Tables'!$C$42, 3, IF(DD150='Risk Tables'!$C$41, 4, IF(DD150='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE150='Risk Tables'!$C$44,1,IF(DE150='Risk Tables'!$C$43,2,IF(DE150='Risk Tables'!$C$42, 3, IF(DE150='Risk Tables'!$C$41, 4, IF(DE150='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF150='Risk Tables'!$C$44,1,IF(DF150='Risk Tables'!$C$43,2,IF(DF150='Risk Tables'!$C$42, 3, IF(DF150='Risk Tables'!$C$41, 4, IF(DF150='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI150:DW150))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI150:DW150, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD150),\"\",((AD150*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P150,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V150),\"\",((V150*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P150,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO150),\"\",((AO150*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P150,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM150),\"\",((AM150*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P150,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI150),\"\",((AI150*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P150,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF150),\"\",((AF150*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P150,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR150),\"\",((AR150*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P150,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL150),\"\",((BL150*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P150,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM150),\"\",((BM150*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P150,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU150),\"\",((AU150*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P150,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW150),\"\",((AW150*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P150,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK150),\"\",(((BK150)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P150,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A151=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I151,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M151,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A151=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H151,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A151=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H151,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A151=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H151,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A151=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H151,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG151),ISBLANK(AR151)),\"\",IF(AR151<0,'Risk Tables'!$C$46,BG151/AR151)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO151),ISBLANK(AR151)),\"\",IF(AR151<0,'Risk Tables'!$C$46,AO151/AR151)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH151=\"\",ISBLANK(CH151)),\"\",IF(CH151>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH151<=Parameters!$E$4,CH151>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH151<=Parameters!$F$4, CH151>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH151<=Parameters!$G$4, CH151>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI151=\"\",CI151=\"--\",ISBLANK(CI151)),\"\",IF(CI151='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI151>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI151<=Parameters!$E$5,CI151>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI151<=Parameters!$F$5, CI151>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI151<=Parameters!$G$5, CI151>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG151=\"\",CG151=\"--\",ISBLANK(CG151)),\"\",IF(CG151>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG151<=Parameters!$E$6,CG151>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG151<=Parameters!$F$6, CG151>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG151<=Parameters!$G$6, CG151>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY151=\"\",BY151=\"--\",ISBLANK(BY151)),\"\",IF(BY151>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY151<=Parameters!$E$8,BY151>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY151<=Parameters!$F$8, BY151>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY151<=Parameters!$G$8, BY151>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ151=\"\",BZ151=\"--\",ISBLANK(BZ151)),\"\",IF(BZ151>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ151<=Parameters!$E$9,BZ151>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ151<=Parameters!$F$9, BZ151>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ151<=Parameters!$G$9, BZ151>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA151=\"\",CA151=\"--\",ISBLANK(CA151)),\"\",IF(CA151<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA151>=Parameters!$E$10,CA151<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA151>=Parameters!$F$10, CA151<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA151>=Parameters!$G$10, CA151<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB151=\"\",CB151=\"--\",ISBLANK(CB151)),\"\",IF(CB151<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB151>=Parameters!$E$11,CB151<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB151>=Parameters!$F$11, CB151<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB151>=Parameters!$G$11, CB151<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO151=\"\",CO151=\"--\",ISBLANK(CO151)),\"\",IF(CO151<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO151>=Parameters!$E$13,CO151<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO151>=Parameters!$F$13, CO151<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO151>=Parameters!$G$13, CO151<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ151=\"\",CJ151=\"--\",ISBLANK(CJ151)),\"\",IF(CJ151='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ151<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ151>=Parameters!$E$14,CJ151<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ151>=Parameters!$F$14, CJ151<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ151>=Parameters!$G$14, CJ151<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK151=\"\",CK151=\"--\",ISBLANK(CK151)),\"\",IF(AND(CK151<Parameters!$E$15, CK151>=0), 'Risk Tables'!$C$44, IF(AND(CK151>=Parameters!$E$15,CK151<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK151>=Parameters!$F$15, CK151<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK151>=Parameters!$G$15, CK151<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM151=\"\",CM151=\"--\",ISBLANK(CM151)),\"\",IF(CM151>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM151<=Parameters!$E$16,CM151>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM151<=Parameters!$F$16, CM151>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM151<=Parameters!$G$16, CM151>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN151=\"\",CN151=\"--\",ISBLANK(CN151)),\"\",IF(CN151>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN151<=Parameters!$E$17,CN151>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN151<=Parameters!$F$17, CN151>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN151<=Parameters!$G$17, CN151>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL151=\"\",CL151=\"--\",ISBLANK(CL151)),\"\",IF(CL151>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL151<=Parameters!$E$18,CL151>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL151<=Parameters!$F$18, CL151>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL151<=Parameters!$G$18, CL151>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP151=\"\",CP151=\"--\",ISBLANK(CP151)),\"\",IF(CP151<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP151>=Parameters!$E$21,CP151<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP151>=Parameters!$F$21, CP151<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP151>=Parameters!$G$21, CP151<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ151=\"\",CQ151=\"--\",ISBLANK(CQ151)),\"\",IF(CQ151<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ151>=Parameters!$E$22,CQ151<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ151>=Parameters!$F$22, CQ151<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ151>=Parameters!$G$22, CQ151<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR151='Risk Tables'!$C$44,1,IF(CR151='Risk Tables'!$C$43,2,IF(CR151='Risk Tables'!$C$42, 3, IF(CR151='Risk Tables'!$C$41, 4, IF(CR151='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS151='Risk Tables'!$C$44,1,IF(CS151='Risk Tables'!$C$43,2,IF(CS151='Risk Tables'!$C$42, 3, IF(CS151='Risk Tables'!$C$41, 4, IF(CS151='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT151='Risk Tables'!$C$44,1,IF(CT151='Risk Tables'!$C$43,2,IF(CT151='Risk Tables'!$C$42, 3, IF(CT151='Risk Tables'!$C$41, 4, IF(CT151='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV151='Risk Tables'!$C$44,1,IF(CV151='Risk Tables'!$C$43,2,IF(CV151='Risk Tables'!$C$42, 3, IF(CV151='Risk Tables'!$C$41, 4, IF(CV151='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW151='Risk Tables'!$C$44,1,IF(CW151='Risk Tables'!$C$43,2,IF(CW151='Risk Tables'!$C$42, 3, IF(CW151='Risk Tables'!$C$41, 4, IF(CW151='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX151='Risk Tables'!$C$44,1,IF(CX151='Risk Tables'!$C$43,2,IF(CX151='Risk Tables'!$C$42, 3, IF(CX151='Risk Tables'!$C$41, 4, IF(CX151='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY151='Risk Tables'!$C$44,1,IF(CY151='Risk Tables'!$C$43,2,IF(CY151='Risk Tables'!$C$42, 3, IF(CY151='Risk Tables'!$C$41, 4, IF(CY151='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA151='Risk Tables'!$C$44,1,IF(DA151='Risk Tables'!$C$43,2,IF(DA151='Risk Tables'!$C$42, 3, IF(DA151='Risk Tables'!$C$41, 4, IF(DA151='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB151='Risk Tables'!$C$44,1,IF(DB151='Risk Tables'!$C$43,2,IF(DB151='Risk Tables'!$C$42, 3, IF(DB151='Risk Tables'!$C$41, 4, IF(DB151='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC151='Risk Tables'!$C$44,1,IF(DC151='Risk Tables'!$C$43,2,IF(DC151='Risk Tables'!$C$42, 3, IF(DC151='Risk Tables'!$C$41, 4, IF(DC151='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD151='Risk Tables'!$C$44,1,IF(DD151='Risk Tables'!$C$43,2,IF(DD151='Risk Tables'!$C$42, 3, IF(DD151='Risk Tables'!$C$41, 4, IF(DD151='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE151='Risk Tables'!$C$44,1,IF(DE151='Risk Tables'!$C$43,2,IF(DE151='Risk Tables'!$C$42, 3, IF(DE151='Risk Tables'!$C$41, 4, IF(DE151='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF151='Risk Tables'!$C$44,1,IF(DF151='Risk Tables'!$C$43,2,IF(DF151='Risk Tables'!$C$42, 3, IF(DF151='Risk Tables'!$C$41, 4, IF(DF151='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI151:DW151))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI151:DW151, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD151),\"\",((AD151*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P151,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V151),\"\",((V151*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P151,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO151),\"\",((AO151*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P151,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM151),\"\",((AM151*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P151,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI151),\"\",((AI151*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P151,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF151),\"\",((AF151*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P151,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR151),\"\",((AR151*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P151,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL151),\"\",((BL151*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P151,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM151),\"\",((BM151*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P151,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU151),\"\",((AU151*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P151,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW151),\"\",((AW151*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P151,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK151),\"\",(((BK151)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P151,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A152=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I152,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M152,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A152=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H152,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A152=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H152,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A152=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H152,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A152=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H152,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG152),ISBLANK(AR152)),\"\",IF(AR152<0,'Risk Tables'!$C$46,BG152/AR152)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO152),ISBLANK(AR152)),\"\",IF(AR152<0,'Risk Tables'!$C$46,AO152/AR152)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH152=\"\",ISBLANK(CH152)),\"\",IF(CH152>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH152<=Parameters!$E$4,CH152>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH152<=Parameters!$F$4, CH152>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH152<=Parameters!$G$4, CH152>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI152=\"\",CI152=\"--\",ISBLANK(CI152)),\"\",IF(CI152='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI152>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI152<=Parameters!$E$5,CI152>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI152<=Parameters!$F$5, CI152>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI152<=Parameters!$G$5, CI152>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG152=\"\",CG152=\"--\",ISBLANK(CG152)),\"\",IF(CG152>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG152<=Parameters!$E$6,CG152>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG152<=Parameters!$F$6, CG152>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG152<=Parameters!$G$6, CG152>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY152=\"\",BY152=\"--\",ISBLANK(BY152)),\"\",IF(BY152>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY152<=Parameters!$E$8,BY152>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY152<=Parameters!$F$8, BY152>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY152<=Parameters!$G$8, BY152>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ152=\"\",BZ152=\"--\",ISBLANK(BZ152)),\"\",IF(BZ152>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ152<=Parameters!$E$9,BZ152>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ152<=Parameters!$F$9, BZ152>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ152<=Parameters!$G$9, BZ152>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA152=\"\",CA152=\"--\",ISBLANK(CA152)),\"\",IF(CA152<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA152>=Parameters!$E$10,CA152<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA152>=Parameters!$F$10, CA152<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA152>=Parameters!$G$10, CA152<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB152=\"\",CB152=\"--\",ISBLANK(CB152)),\"\",IF(CB152<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB152>=Parameters!$E$11,CB152<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB152>=Parameters!$F$11, CB152<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB152>=Parameters!$G$11, CB152<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO152=\"\",CO152=\"--\",ISBLANK(CO152)),\"\",IF(CO152<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO152>=Parameters!$E$13,CO152<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO152>=Parameters!$F$13, CO152<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO152>=Parameters!$G$13, CO152<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ152=\"\",CJ152=\"--\",ISBLANK(CJ152)),\"\",IF(CJ152='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ152<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ152>=Parameters!$E$14,CJ152<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ152>=Parameters!$F$14, CJ152<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ152>=Parameters!$G$14, CJ152<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK152=\"\",CK152=\"--\",ISBLANK(CK152)),\"\",IF(AND(CK152<Parameters!$E$15, CK152>=0), 'Risk Tables'!$C$44, IF(AND(CK152>=Parameters!$E$15,CK152<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK152>=Parameters!$F$15, CK152<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK152>=Parameters!$G$15, CK152<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM152=\"\",CM152=\"--\",ISBLANK(CM152)),\"\",IF(CM152>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM152<=Parameters!$E$16,CM152>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM152<=Parameters!$F$16, CM152>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM152<=Parameters!$G$16, CM152>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN152=\"\",CN152=\"--\",ISBLANK(CN152)),\"\",IF(CN152>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN152<=Parameters!$E$17,CN152>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN152<=Parameters!$F$17, CN152>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN152<=Parameters!$G$17, CN152>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL152=\"\",CL152=\"--\",ISBLANK(CL152)),\"\",IF(CL152>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL152<=Parameters!$E$18,CL152>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL152<=Parameters!$F$18, CL152>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL152<=Parameters!$G$18, CL152>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP152=\"\",CP152=\"--\",ISBLANK(CP152)),\"\",IF(CP152<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP152>=Parameters!$E$21,CP152<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP152>=Parameters!$F$21, CP152<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP152>=Parameters!$G$21, CP152<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ152=\"\",CQ152=\"--\",ISBLANK(CQ152)),\"\",IF(CQ152<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ152>=Parameters!$E$22,CQ152<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ152>=Parameters!$F$22, CQ152<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ152>=Parameters!$G$22, CQ152<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR152='Risk Tables'!$C$44,1,IF(CR152='Risk Tables'!$C$43,2,IF(CR152='Risk Tables'!$C$42, 3, IF(CR152='Risk Tables'!$C$41, 4, IF(CR152='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS152='Risk Tables'!$C$44,1,IF(CS152='Risk Tables'!$C$43,2,IF(CS152='Risk Tables'!$C$42, 3, IF(CS152='Risk Tables'!$C$41, 4, IF(CS152='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT152='Risk Tables'!$C$44,1,IF(CT152='Risk Tables'!$C$43,2,IF(CT152='Risk Tables'!$C$42, 3, IF(CT152='Risk Tables'!$C$41, 4, IF(CT152='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV152='Risk Tables'!$C$44,1,IF(CV152='Risk Tables'!$C$43,2,IF(CV152='Risk Tables'!$C$42, 3, IF(CV152='Risk Tables'!$C$41, 4, IF(CV152='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW152='Risk Tables'!$C$44,1,IF(CW152='Risk Tables'!$C$43,2,IF(CW152='Risk Tables'!$C$42, 3, IF(CW152='Risk Tables'!$C$41, 4, IF(CW152='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX152='Risk Tables'!$C$44,1,IF(CX152='Risk Tables'!$C$43,2,IF(CX152='Risk Tables'!$C$42, 3, IF(CX152='Risk Tables'!$C$41, 4, IF(CX152='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY152='Risk Tables'!$C$44,1,IF(CY152='Risk Tables'!$C$43,2,IF(CY152='Risk Tables'!$C$42, 3, IF(CY152='Risk Tables'!$C$41, 4, IF(CY152='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA152='Risk Tables'!$C$44,1,IF(DA152='Risk Tables'!$C$43,2,IF(DA152='Risk Tables'!$C$42, 3, IF(DA152='Risk Tables'!$C$41, 4, IF(DA152='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB152='Risk Tables'!$C$44,1,IF(DB152='Risk Tables'!$C$43,2,IF(DB152='Risk Tables'!$C$42, 3, IF(DB152='Risk Tables'!$C$41, 4, IF(DB152='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC152='Risk Tables'!$C$44,1,IF(DC152='Risk Tables'!$C$43,2,IF(DC152='Risk Tables'!$C$42, 3, IF(DC152='Risk Tables'!$C$41, 4, IF(DC152='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD152='Risk Tables'!$C$44,1,IF(DD152='Risk Tables'!$C$43,2,IF(DD152='Risk Tables'!$C$42, 3, IF(DD152='Risk Tables'!$C$41, 4, IF(DD152='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE152='Risk Tables'!$C$44,1,IF(DE152='Risk Tables'!$C$43,2,IF(DE152='Risk Tables'!$C$42, 3, IF(DE152='Risk Tables'!$C$41, 4, IF(DE152='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF152='Risk Tables'!$C$44,1,IF(DF152='Risk Tables'!$C$43,2,IF(DF152='Risk Tables'!$C$42, 3, IF(DF152='Risk Tables'!$C$41, 4, IF(DF152='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI152:DW152))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI152:DW152, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD152),\"\",((AD152*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P152,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V152),\"\",((V152*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P152,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO152),\"\",((AO152*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P152,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM152),\"\",((AM152*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P152,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI152),\"\",((AI152*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P152,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF152),\"\",((AF152*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P152,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR152),\"\",((AR152*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P152,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL152),\"\",((BL152*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P152,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM152),\"\",((BM152*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P152,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU152),\"\",((AU152*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P152,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW152),\"\",((AW152*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P152,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK152),\"\",(((BK152)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P152,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A153=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I153,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M153,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A153=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H153,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A153=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H153,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A153=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H153,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A153=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H153,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG153),ISBLANK(AR153)),\"\",IF(AR153<0,'Risk Tables'!$C$46,BG153/AR153)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO153),ISBLANK(AR153)),\"\",IF(AR153<0,'Risk Tables'!$C$46,AO153/AR153)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH153=\"\",ISBLANK(CH153)),\"\",IF(CH153>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH153<=Parameters!$E$4,CH153>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH153<=Parameters!$F$4, CH153>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH153<=Parameters!$G$4, CH153>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI153=\"\",CI153=\"--\",ISBLANK(CI153)),\"\",IF(CI153='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI153>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI153<=Parameters!$E$5,CI153>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI153<=Parameters!$F$5, CI153>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI153<=Parameters!$G$5, CI153>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG153=\"\",CG153=\"--\",ISBLANK(CG153)),\"\",IF(CG153>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG153<=Parameters!$E$6,CG153>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG153<=Parameters!$F$6, CG153>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG153<=Parameters!$G$6, CG153>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY153=\"\",BY153=\"--\",ISBLANK(BY153)),\"\",IF(BY153>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY153<=Parameters!$E$8,BY153>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY153<=Parameters!$F$8, BY153>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY153<=Parameters!$G$8, BY153>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ153=\"\",BZ153=\"--\",ISBLANK(BZ153)),\"\",IF(BZ153>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ153<=Parameters!$E$9,BZ153>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ153<=Parameters!$F$9, BZ153>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ153<=Parameters!$G$9, BZ153>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA153=\"\",CA153=\"--\",ISBLANK(CA153)),\"\",IF(CA153<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA153>=Parameters!$E$10,CA153<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA153>=Parameters!$F$10, CA153<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA153>=Parameters!$G$10, CA153<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB153=\"\",CB153=\"--\",ISBLANK(CB153)),\"\",IF(CB153<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB153>=Parameters!$E$11,CB153<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB153>=Parameters!$F$11, CB153<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB153>=Parameters!$G$11, CB153<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO153=\"\",CO153=\"--\",ISBLANK(CO153)),\"\",IF(CO153<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO153>=Parameters!$E$13,CO153<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO153>=Parameters!$F$13, CO153<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO153>=Parameters!$G$13, CO153<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ153=\"\",CJ153=\"--\",ISBLANK(CJ153)),\"\",IF(CJ153='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ153<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ153>=Parameters!$E$14,CJ153<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ153>=Parameters!$F$14, CJ153<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ153>=Parameters!$G$14, CJ153<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK153=\"\",CK153=\"--\",ISBLANK(CK153)),\"\",IF(AND(CK153<Parameters!$E$15, CK153>=0), 'Risk Tables'!$C$44, IF(AND(CK153>=Parameters!$E$15,CK153<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK153>=Parameters!$F$15, CK153<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK153>=Parameters!$G$15, CK153<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM153=\"\",CM153=\"--\",ISBLANK(CM153)),\"\",IF(CM153>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM153<=Parameters!$E$16,CM153>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM153<=Parameters!$F$16, CM153>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM153<=Parameters!$G$16, CM153>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN153=\"\",CN153=\"--\",ISBLANK(CN153)),\"\",IF(CN153>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN153<=Parameters!$E$17,CN153>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN153<=Parameters!$F$17, CN153>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN153<=Parameters!$G$17, CN153>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL153=\"\",CL153=\"--\",ISBLANK(CL153)),\"\",IF(CL153>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL153<=Parameters!$E$18,CL153>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL153<=Parameters!$F$18, CL153>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL153<=Parameters!$G$18, CL153>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP153=\"\",CP153=\"--\",ISBLANK(CP153)),\"\",IF(CP153<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP153>=Parameters!$E$21,CP153<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP153>=Parameters!$F$21, CP153<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP153>=Parameters!$G$21, CP153<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ153=\"\",CQ153=\"--\",ISBLANK(CQ153)),\"\",IF(CQ153<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ153>=Parameters!$E$22,CQ153<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ153>=Parameters!$F$22, CQ153<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ153>=Parameters!$G$22, CQ153<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR153='Risk Tables'!$C$44,1,IF(CR153='Risk Tables'!$C$43,2,IF(CR153='Risk Tables'!$C$42, 3, IF(CR153='Risk Tables'!$C$41, 4, IF(CR153='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS153='Risk Tables'!$C$44,1,IF(CS153='Risk Tables'!$C$43,2,IF(CS153='Risk Tables'!$C$42, 3, IF(CS153='Risk Tables'!$C$41, 4, IF(CS153='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT153='Risk Tables'!$C$44,1,IF(CT153='Risk Tables'!$C$43,2,IF(CT153='Risk Tables'!$C$42, 3, IF(CT153='Risk Tables'!$C$41, 4, IF(CT153='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV153='Risk Tables'!$C$44,1,IF(CV153='Risk Tables'!$C$43,2,IF(CV153='Risk Tables'!$C$42, 3, IF(CV153='Risk Tables'!$C$41, 4, IF(CV153='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW153='Risk Tables'!$C$44,1,IF(CW153='Risk Tables'!$C$43,2,IF(CW153='Risk Tables'!$C$42, 3, IF(CW153='Risk Tables'!$C$41, 4, IF(CW153='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX153='Risk Tables'!$C$44,1,IF(CX153='Risk Tables'!$C$43,2,IF(CX153='Risk Tables'!$C$42, 3, IF(CX153='Risk Tables'!$C$41, 4, IF(CX153='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY153='Risk Tables'!$C$44,1,IF(CY153='Risk Tables'!$C$43,2,IF(CY153='Risk Tables'!$C$42, 3, IF(CY153='Risk Tables'!$C$41, 4, IF(CY153='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA153='Risk Tables'!$C$44,1,IF(DA153='Risk Tables'!$C$43,2,IF(DA153='Risk Tables'!$C$42, 3, IF(DA153='Risk Tables'!$C$41, 4, IF(DA153='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB153='Risk Tables'!$C$44,1,IF(DB153='Risk Tables'!$C$43,2,IF(DB153='Risk Tables'!$C$42, 3, IF(DB153='Risk Tables'!$C$41, 4, IF(DB153='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC153='Risk Tables'!$C$44,1,IF(DC153='Risk Tables'!$C$43,2,IF(DC153='Risk Tables'!$C$42, 3, IF(DC153='Risk Tables'!$C$41, 4, IF(DC153='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD153='Risk Tables'!$C$44,1,IF(DD153='Risk Tables'!$C$43,2,IF(DD153='Risk Tables'!$C$42, 3, IF(DD153='Risk Tables'!$C$41, 4, IF(DD153='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE153='Risk Tables'!$C$44,1,IF(DE153='Risk Tables'!$C$43,2,IF(DE153='Risk Tables'!$C$42, 3, IF(DE153='Risk Tables'!$C$41, 4, IF(DE153='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF153='Risk Tables'!$C$44,1,IF(DF153='Risk Tables'!$C$43,2,IF(DF153='Risk Tables'!$C$42, 3, IF(DF153='Risk Tables'!$C$41, 4, IF(DF153='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI153:DW153))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI153:DW153, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD153),\"\",((AD153*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P153,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V153),\"\",((V153*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P153,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO153),\"\",((AO153*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P153,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM153),\"\",((AM153*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P153,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI153),\"\",((AI153*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P153,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF153),\"\",((AF153*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P153,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR153),\"\",((AR153*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P153,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL153),\"\",((BL153*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P153,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM153),\"\",((BM153*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P153,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU153),\"\",((AU153*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P153,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW153),\"\",((AW153*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P153,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK153),\"\",(((BK153)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P153,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A154=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I154,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M154,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A154=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H154,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A154=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H154,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A154=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H154,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A154=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H154,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG154),ISBLANK(AR154)),\"\",IF(AR154<0,'Risk Tables'!$C$46,BG154/AR154)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO154),ISBLANK(AR154)),\"\",IF(AR154<0,'Risk Tables'!$C$46,AO154/AR154)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH154=\"\",ISBLANK(CH154)),\"\",IF(CH154>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH154<=Parameters!$E$4,CH154>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH154<=Parameters!$F$4, CH154>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH154<=Parameters!$G$4, CH154>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI154=\"\",CI154=\"--\",ISBLANK(CI154)),\"\",IF(CI154='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI154>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI154<=Parameters!$E$5,CI154>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI154<=Parameters!$F$5, CI154>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI154<=Parameters!$G$5, CI154>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG154=\"\",CG154=\"--\",ISBLANK(CG154)),\"\",IF(CG154>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG154<=Parameters!$E$6,CG154>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG154<=Parameters!$F$6, CG154>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG154<=Parameters!$G$6, CG154>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY154=\"\",BY154=\"--\",ISBLANK(BY154)),\"\",IF(BY154>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY154<=Parameters!$E$8,BY154>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY154<=Parameters!$F$8, BY154>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY154<=Parameters!$G$8, BY154>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ154=\"\",BZ154=\"--\",ISBLANK(BZ154)),\"\",IF(BZ154>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ154<=Parameters!$E$9,BZ154>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ154<=Parameters!$F$9, BZ154>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ154<=Parameters!$G$9, BZ154>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA154=\"\",CA154=\"--\",ISBLANK(CA154)),\"\",IF(CA154<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA154>=Parameters!$E$10,CA154<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA154>=Parameters!$F$10, CA154<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA154>=Parameters!$G$10, CA154<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB154=\"\",CB154=\"--\",ISBLANK(CB154)),\"\",IF(CB154<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB154>=Parameters!$E$11,CB154<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB154>=Parameters!$F$11, CB154<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB154>=Parameters!$G$11, CB154<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO154=\"\",CO154=\"--\",ISBLANK(CO154)),\"\",IF(CO154<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO154>=Parameters!$E$13,CO154<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO154>=Parameters!$F$13, CO154<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO154>=Parameters!$G$13, CO154<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ154=\"\",CJ154=\"--\",ISBLANK(CJ154)),\"\",IF(CJ154='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ154<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ154>=Parameters!$E$14,CJ154<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ154>=Parameters!$F$14, CJ154<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ154>=Parameters!$G$14, CJ154<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK154=\"\",CK154=\"--\",ISBLANK(CK154)),\"\",IF(AND(CK154<Parameters!$E$15, CK154>=0), 'Risk Tables'!$C$44, IF(AND(CK154>=Parameters!$E$15,CK154<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK154>=Parameters!$F$15, CK154<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK154>=Parameters!$G$15, CK154<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM154=\"\",CM154=\"--\",ISBLANK(CM154)),\"\",IF(CM154>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM154<=Parameters!$E$16,CM154>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM154<=Parameters!$F$16, CM154>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM154<=Parameters!$G$16, CM154>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN154=\"\",CN154=\"--\",ISBLANK(CN154)),\"\",IF(CN154>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN154<=Parameters!$E$17,CN154>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN154<=Parameters!$F$17, CN154>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN154<=Parameters!$G$17, CN154>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL154=\"\",CL154=\"--\",ISBLANK(CL154)),\"\",IF(CL154>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL154<=Parameters!$E$18,CL154>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL154<=Parameters!$F$18, CL154>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL154<=Parameters!$G$18, CL154>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP154=\"\",CP154=\"--\",ISBLANK(CP154)),\"\",IF(CP154<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP154>=Parameters!$E$21,CP154<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP154>=Parameters!$F$21, CP154<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP154>=Parameters!$G$21, CP154<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ154=\"\",CQ154=\"--\",ISBLANK(CQ154)),\"\",IF(CQ154<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ154>=Parameters!$E$22,CQ154<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ154>=Parameters!$F$22, CQ154<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ154>=Parameters!$G$22, CQ154<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR154='Risk Tables'!$C$44,1,IF(CR154='Risk Tables'!$C$43,2,IF(CR154='Risk Tables'!$C$42, 3, IF(CR154='Risk Tables'!$C$41, 4, IF(CR154='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS154='Risk Tables'!$C$44,1,IF(CS154='Risk Tables'!$C$43,2,IF(CS154='Risk Tables'!$C$42, 3, IF(CS154='Risk Tables'!$C$41, 4, IF(CS154='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT154='Risk Tables'!$C$44,1,IF(CT154='Risk Tables'!$C$43,2,IF(CT154='Risk Tables'!$C$42, 3, IF(CT154='Risk Tables'!$C$41, 4, IF(CT154='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV154='Risk Tables'!$C$44,1,IF(CV154='Risk Tables'!$C$43,2,IF(CV154='Risk Tables'!$C$42, 3, IF(CV154='Risk Tables'!$C$41, 4, IF(CV154='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW154='Risk Tables'!$C$44,1,IF(CW154='Risk Tables'!$C$43,2,IF(CW154='Risk Tables'!$C$42, 3, IF(CW154='Risk Tables'!$C$41, 4, IF(CW154='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX154='Risk Tables'!$C$44,1,IF(CX154='Risk Tables'!$C$43,2,IF(CX154='Risk Tables'!$C$42, 3, IF(CX154='Risk Tables'!$C$41, 4, IF(CX154='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY154='Risk Tables'!$C$44,1,IF(CY154='Risk Tables'!$C$43,2,IF(CY154='Risk Tables'!$C$42, 3, IF(CY154='Risk Tables'!$C$41, 4, IF(CY154='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA154='Risk Tables'!$C$44,1,IF(DA154='Risk Tables'!$C$43,2,IF(DA154='Risk Tables'!$C$42, 3, IF(DA154='Risk Tables'!$C$41, 4, IF(DA154='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB154='Risk Tables'!$C$44,1,IF(DB154='Risk Tables'!$C$43,2,IF(DB154='Risk Tables'!$C$42, 3, IF(DB154='Risk Tables'!$C$41, 4, IF(DB154='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC154='Risk Tables'!$C$44,1,IF(DC154='Risk Tables'!$C$43,2,IF(DC154='Risk Tables'!$C$42, 3, IF(DC154='Risk Tables'!$C$41, 4, IF(DC154='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD154='Risk Tables'!$C$44,1,IF(DD154='Risk Tables'!$C$43,2,IF(DD154='Risk Tables'!$C$42, 3, IF(DD154='Risk Tables'!$C$41, 4, IF(DD154='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE154='Risk Tables'!$C$44,1,IF(DE154='Risk Tables'!$C$43,2,IF(DE154='Risk Tables'!$C$42, 3, IF(DE154='Risk Tables'!$C$41, 4, IF(DE154='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF154='Risk Tables'!$C$44,1,IF(DF154='Risk Tables'!$C$43,2,IF(DF154='Risk Tables'!$C$42, 3, IF(DF154='Risk Tables'!$C$41, 4, IF(DF154='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI154:DW154))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI154:DW154, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD154),\"\",((AD154*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P154,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V154),\"\",((V154*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P154,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO154),\"\",((AO154*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P154,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM154),\"\",((AM154*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P154,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI154),\"\",((AI154*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P154,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF154),\"\",((AF154*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P154,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR154),\"\",((AR154*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P154,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL154),\"\",((BL154*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P154,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM154),\"\",((BM154*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P154,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU154),\"\",((AU154*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P154,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW154),\"\",((AW154*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P154,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK154),\"\",(((BK154)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P154,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A155=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I155,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M155,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A155=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H155,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A155=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H155,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A155=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H155,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A155=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H155,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG155),ISBLANK(AR155)),\"\",IF(AR155<0,'Risk Tables'!$C$46,BG155/AR155)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO155),ISBLANK(AR155)),\"\",IF(AR155<0,'Risk Tables'!$C$46,AO155/AR155)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH155=\"\",ISBLANK(CH155)),\"\",IF(CH155>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH155<=Parameters!$E$4,CH155>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH155<=Parameters!$F$4, CH155>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH155<=Parameters!$G$4, CH155>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI155=\"\",CI155=\"--\",ISBLANK(CI155)),\"\",IF(CI155='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI155>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI155<=Parameters!$E$5,CI155>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI155<=Parameters!$F$5, CI155>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI155<=Parameters!$G$5, CI155>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG155=\"\",CG155=\"--\",ISBLANK(CG155)),\"\",IF(CG155>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG155<=Parameters!$E$6,CG155>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG155<=Parameters!$F$6, CG155>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG155<=Parameters!$G$6, CG155>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY155=\"\",BY155=\"--\",ISBLANK(BY155)),\"\",IF(BY155>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY155<=Parameters!$E$8,BY155>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY155<=Parameters!$F$8, BY155>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY155<=Parameters!$G$8, BY155>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ155=\"\",BZ155=\"--\",ISBLANK(BZ155)),\"\",IF(BZ155>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ155<=Parameters!$E$9,BZ155>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ155<=Parameters!$F$9, BZ155>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ155<=Parameters!$G$9, BZ155>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA155=\"\",CA155=\"--\",ISBLANK(CA155)),\"\",IF(CA155<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA155>=Parameters!$E$10,CA155<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA155>=Parameters!$F$10, CA155<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA155>=Parameters!$G$10, CA155<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB155=\"\",CB155=\"--\",ISBLANK(CB155)),\"\",IF(CB155<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB155>=Parameters!$E$11,CB155<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB155>=Parameters!$F$11, CB155<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB155>=Parameters!$G$11, CB155<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO155=\"\",CO155=\"--\",ISBLANK(CO155)),\"\",IF(CO155<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO155>=Parameters!$E$13,CO155<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO155>=Parameters!$F$13, CO155<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO155>=Parameters!$G$13, CO155<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ155=\"\",CJ155=\"--\",ISBLANK(CJ155)),\"\",IF(CJ155='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ155<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ155>=Parameters!$E$14,CJ155<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ155>=Parameters!$F$14, CJ155<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ155>=Parameters!$G$14, CJ155<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK155=\"\",CK155=\"--\",ISBLANK(CK155)),\"\",IF(AND(CK155<Parameters!$E$15, CK155>=0), 'Risk Tables'!$C$44, IF(AND(CK155>=Parameters!$E$15,CK155<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK155>=Parameters!$F$15, CK155<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK155>=Parameters!$G$15, CK155<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM155=\"\",CM155=\"--\",ISBLANK(CM155)),\"\",IF(CM155>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM155<=Parameters!$E$16,CM155>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM155<=Parameters!$F$16, CM155>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM155<=Parameters!$G$16, CM155>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN155=\"\",CN155=\"--\",ISBLANK(CN155)),\"\",IF(CN155>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN155<=Parameters!$E$17,CN155>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN155<=Parameters!$F$17, CN155>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN155<=Parameters!$G$17, CN155>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL155=\"\",CL155=\"--\",ISBLANK(CL155)),\"\",IF(CL155>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL155<=Parameters!$E$18,CL155>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL155<=Parameters!$F$18, CL155>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL155<=Parameters!$G$18, CL155>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP155=\"\",CP155=\"--\",ISBLANK(CP155)),\"\",IF(CP155<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP155>=Parameters!$E$21,CP155<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP155>=Parameters!$F$21, CP155<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP155>=Parameters!$G$21, CP155<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ155=\"\",CQ155=\"--\",ISBLANK(CQ155)),\"\",IF(CQ155<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ155>=Parameters!$E$22,CQ155<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ155>=Parameters!$F$22, CQ155<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ155>=Parameters!$G$22, CQ155<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR155='Risk Tables'!$C$44,1,IF(CR155='Risk Tables'!$C$43,2,IF(CR155='Risk Tables'!$C$42, 3, IF(CR155='Risk Tables'!$C$41, 4, IF(CR155='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS155='Risk Tables'!$C$44,1,IF(CS155='Risk Tables'!$C$43,2,IF(CS155='Risk Tables'!$C$42, 3, IF(CS155='Risk Tables'!$C$41, 4, IF(CS155='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT155='Risk Tables'!$C$44,1,IF(CT155='Risk Tables'!$C$43,2,IF(CT155='Risk Tables'!$C$42, 3, IF(CT155='Risk Tables'!$C$41, 4, IF(CT155='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV155='Risk Tables'!$C$44,1,IF(CV155='Risk Tables'!$C$43,2,IF(CV155='Risk Tables'!$C$42, 3, IF(CV155='Risk Tables'!$C$41, 4, IF(CV155='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW155='Risk Tables'!$C$44,1,IF(CW155='Risk Tables'!$C$43,2,IF(CW155='Risk Tables'!$C$42, 3, IF(CW155='Risk Tables'!$C$41, 4, IF(CW155='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX155='Risk Tables'!$C$44,1,IF(CX155='Risk Tables'!$C$43,2,IF(CX155='Risk Tables'!$C$42, 3, IF(CX155='Risk Tables'!$C$41, 4, IF(CX155='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY155='Risk Tables'!$C$44,1,IF(CY155='Risk Tables'!$C$43,2,IF(CY155='Risk Tables'!$C$42, 3, IF(CY155='Risk Tables'!$C$41, 4, IF(CY155='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA155='Risk Tables'!$C$44,1,IF(DA155='Risk Tables'!$C$43,2,IF(DA155='Risk Tables'!$C$42, 3, IF(DA155='Risk Tables'!$C$41, 4, IF(DA155='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB155='Risk Tables'!$C$44,1,IF(DB155='Risk Tables'!$C$43,2,IF(DB155='Risk Tables'!$C$42, 3, IF(DB155='Risk Tables'!$C$41, 4, IF(DB155='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC155='Risk Tables'!$C$44,1,IF(DC155='Risk Tables'!$C$43,2,IF(DC155='Risk Tables'!$C$42, 3, IF(DC155='Risk Tables'!$C$41, 4, IF(DC155='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD155='Risk Tables'!$C$44,1,IF(DD155='Risk Tables'!$C$43,2,IF(DD155='Risk Tables'!$C$42, 3, IF(DD155='Risk Tables'!$C$41, 4, IF(DD155='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE155='Risk Tables'!$C$44,1,IF(DE155='Risk Tables'!$C$43,2,IF(DE155='Risk Tables'!$C$42, 3, IF(DE155='Risk Tables'!$C$41, 4, IF(DE155='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF155='Risk Tables'!$C$44,1,IF(DF155='Risk Tables'!$C$43,2,IF(DF155='Risk Tables'!$C$42, 3, IF(DF155='Risk Tables'!$C$41, 4, IF(DF155='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI155:DW155))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI155:DW155, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD155),\"\",((AD155*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P155,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V155),\"\",((V155*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P155,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO155),\"\",((AO155*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P155,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM155),\"\",((AM155*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P155,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI155),\"\",((AI155*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P155,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF155),\"\",((AF155*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P155,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR155),\"\",((AR155*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P155,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL155),\"\",((BL155*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P155,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM155),\"\",((BM155*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P155,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU155),\"\",((AU155*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P155,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW155),\"\",((AW155*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P155,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK155),\"\",(((BK155)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P155,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A156=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I156,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M156,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A156=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H156,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A156=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H156,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A156=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H156,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A156=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H156,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG156),ISBLANK(AR156)),\"\",IF(AR156<0,'Risk Tables'!$C$46,BG156/AR156)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO156),ISBLANK(AR156)),\"\",IF(AR156<0,'Risk Tables'!$C$46,AO156/AR156)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH156=\"\",ISBLANK(CH156)),\"\",IF(CH156>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH156<=Parameters!$E$4,CH156>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH156<=Parameters!$F$4, CH156>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH156<=Parameters!$G$4, CH156>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI156=\"\",CI156=\"--\",ISBLANK(CI156)),\"\",IF(CI156='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI156>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI156<=Parameters!$E$5,CI156>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI156<=Parameters!$F$5, CI156>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI156<=Parameters!$G$5, CI156>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG156=\"\",CG156=\"--\",ISBLANK(CG156)),\"\",IF(CG156>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG156<=Parameters!$E$6,CG156>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG156<=Parameters!$F$6, CG156>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG156<=Parameters!$G$6, CG156>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY156=\"\",BY156=\"--\",ISBLANK(BY156)),\"\",IF(BY156>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY156<=Parameters!$E$8,BY156>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY156<=Parameters!$F$8, BY156>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY156<=Parameters!$G$8, BY156>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ156=\"\",BZ156=\"--\",ISBLANK(BZ156)),\"\",IF(BZ156>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ156<=Parameters!$E$9,BZ156>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ156<=Parameters!$F$9, BZ156>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ156<=Parameters!$G$9, BZ156>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA156=\"\",CA156=\"--\",ISBLANK(CA156)),\"\",IF(CA156<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA156>=Parameters!$E$10,CA156<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA156>=Parameters!$F$10, CA156<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA156>=Parameters!$G$10, CA156<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB156=\"\",CB156=\"--\",ISBLANK(CB156)),\"\",IF(CB156<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB156>=Parameters!$E$11,CB156<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB156>=Parameters!$F$11, CB156<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB156>=Parameters!$G$11, CB156<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO156=\"\",CO156=\"--\",ISBLANK(CO156)),\"\",IF(CO156<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO156>=Parameters!$E$13,CO156<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO156>=Parameters!$F$13, CO156<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO156>=Parameters!$G$13, CO156<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ156=\"\",CJ156=\"--\",ISBLANK(CJ156)),\"\",IF(CJ156='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ156<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ156>=Parameters!$E$14,CJ156<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ156>=Parameters!$F$14, CJ156<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ156>=Parameters!$G$14, CJ156<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK156=\"\",CK156=\"--\",ISBLANK(CK156)),\"\",IF(AND(CK156<Parameters!$E$15, CK156>=0), 'Risk Tables'!$C$44, IF(AND(CK156>=Parameters!$E$15,CK156<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK156>=Parameters!$F$15, CK156<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK156>=Parameters!$G$15, CK156<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM156=\"\",CM156=\"--\",ISBLANK(CM156)),\"\",IF(CM156>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM156<=Parameters!$E$16,CM156>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM156<=Parameters!$F$16, CM156>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM156<=Parameters!$G$16, CM156>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN156=\"\",CN156=\"--\",ISBLANK(CN156)),\"\",IF(CN156>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN156<=Parameters!$E$17,CN156>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN156<=Parameters!$F$17, CN156>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN156<=Parameters!$G$17, CN156>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL156=\"\",CL156=\"--\",ISBLANK(CL156)),\"\",IF(CL156>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL156<=Parameters!$E$18,CL156>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL156<=Parameters!$F$18, CL156>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL156<=Parameters!$G$18, CL156>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP156=\"\",CP156=\"--\",ISBLANK(CP156)),\"\",IF(CP156<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP156>=Parameters!$E$21,CP156<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP156>=Parameters!$F$21, CP156<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP156>=Parameters!$G$21, CP156<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ156=\"\",CQ156=\"--\",ISBLANK(CQ156)),\"\",IF(CQ156<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ156>=Parameters!$E$22,CQ156<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ156>=Parameters!$F$22, CQ156<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ156>=Parameters!$G$22, CQ156<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR156='Risk Tables'!$C$44,1,IF(CR156='Risk Tables'!$C$43,2,IF(CR156='Risk Tables'!$C$42, 3, IF(CR156='Risk Tables'!$C$41, 4, IF(CR156='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS156='Risk Tables'!$C$44,1,IF(CS156='Risk Tables'!$C$43,2,IF(CS156='Risk Tables'!$C$42, 3, IF(CS156='Risk Tables'!$C$41, 4, IF(CS156='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT156='Risk Tables'!$C$44,1,IF(CT156='Risk Tables'!$C$43,2,IF(CT156='Risk Tables'!$C$42, 3, IF(CT156='Risk Tables'!$C$41, 4, IF(CT156='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV156='Risk Tables'!$C$44,1,IF(CV156='Risk Tables'!$C$43,2,IF(CV156='Risk Tables'!$C$42, 3, IF(CV156='Risk Tables'!$C$41, 4, IF(CV156='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW156='Risk Tables'!$C$44,1,IF(CW156='Risk Tables'!$C$43,2,IF(CW156='Risk Tables'!$C$42, 3, IF(CW156='Risk Tables'!$C$41, 4, IF(CW156='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX156='Risk Tables'!$C$44,1,IF(CX156='Risk Tables'!$C$43,2,IF(CX156='Risk Tables'!$C$42, 3, IF(CX156='Risk Tables'!$C$41, 4, IF(CX156='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY156='Risk Tables'!$C$44,1,IF(CY156='Risk Tables'!$C$43,2,IF(CY156='Risk Tables'!$C$42, 3, IF(CY156='Risk Tables'!$C$41, 4, IF(CY156='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA156='Risk Tables'!$C$44,1,IF(DA156='Risk Tables'!$C$43,2,IF(DA156='Risk Tables'!$C$42, 3, IF(DA156='Risk Tables'!$C$41, 4, IF(DA156='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB156='Risk Tables'!$C$44,1,IF(DB156='Risk Tables'!$C$43,2,IF(DB156='Risk Tables'!$C$42, 3, IF(DB156='Risk Tables'!$C$41, 4, IF(DB156='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC156='Risk Tables'!$C$44,1,IF(DC156='Risk Tables'!$C$43,2,IF(DC156='Risk Tables'!$C$42, 3, IF(DC156='Risk Tables'!$C$41, 4, IF(DC156='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD156='Risk Tables'!$C$44,1,IF(DD156='Risk Tables'!$C$43,2,IF(DD156='Risk Tables'!$C$42, 3, IF(DD156='Risk Tables'!$C$41, 4, IF(DD156='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE156='Risk Tables'!$C$44,1,IF(DE156='Risk Tables'!$C$43,2,IF(DE156='Risk Tables'!$C$42, 3, IF(DE156='Risk Tables'!$C$41, 4, IF(DE156='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF156='Risk Tables'!$C$44,1,IF(DF156='Risk Tables'!$C$43,2,IF(DF156='Risk Tables'!$C$42, 3, IF(DF156='Risk Tables'!$C$41, 4, IF(DF156='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI156:DW156))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI156:DW156, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD156),\"\",((AD156*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P156,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V156),\"\",((V156*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P156,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO156),\"\",((AO156*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P156,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM156),\"\",((AM156*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P156,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI156),\"\",((AI156*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P156,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF156),\"\",((AF156*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P156,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR156),\"\",((AR156*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P156,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL156),\"\",((BL156*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P156,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM156),\"\",((BM156*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P156,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU156),\"\",((AU156*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P156,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW156),\"\",((AW156*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P156,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK156),\"\",(((BK156)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P156,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A157=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I157,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M157,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A157=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H157,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A157=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H157,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A157=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H157,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A157=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H157,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG157),ISBLANK(AR157)),\"\",IF(AR157<0,'Risk Tables'!$C$46,BG157/AR157)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO157),ISBLANK(AR157)),\"\",IF(AR157<0,'Risk Tables'!$C$46,AO157/AR157)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH157=\"\",ISBLANK(CH157)),\"\",IF(CH157>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH157<=Parameters!$E$4,CH157>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH157<=Parameters!$F$4, CH157>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH157<=Parameters!$G$4, CH157>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI157=\"\",CI157=\"--\",ISBLANK(CI157)),\"\",IF(CI157='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI157>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI157<=Parameters!$E$5,CI157>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI157<=Parameters!$F$5, CI157>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI157<=Parameters!$G$5, CI157>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG157=\"\",CG157=\"--\",ISBLANK(CG157)),\"\",IF(CG157>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG157<=Parameters!$E$6,CG157>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG157<=Parameters!$F$6, CG157>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG157<=Parameters!$G$6, CG157>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY157=\"\",BY157=\"--\",ISBLANK(BY157)),\"\",IF(BY157>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY157<=Parameters!$E$8,BY157>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY157<=Parameters!$F$8, BY157>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY157<=Parameters!$G$8, BY157>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ157=\"\",BZ157=\"--\",ISBLANK(BZ157)),\"\",IF(BZ157>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ157<=Parameters!$E$9,BZ157>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ157<=Parameters!$F$9, BZ157>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ157<=Parameters!$G$9, BZ157>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA157=\"\",CA157=\"--\",ISBLANK(CA157)),\"\",IF(CA157<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA157>=Parameters!$E$10,CA157<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA157>=Parameters!$F$10, CA157<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA157>=Parameters!$G$10, CA157<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB157=\"\",CB157=\"--\",ISBLANK(CB157)),\"\",IF(CB157<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB157>=Parameters!$E$11,CB157<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB157>=Parameters!$F$11, CB157<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB157>=Parameters!$G$11, CB157<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO157=\"\",CO157=\"--\",ISBLANK(CO157)),\"\",IF(CO157<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO157>=Parameters!$E$13,CO157<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO157>=Parameters!$F$13, CO157<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO157>=Parameters!$G$13, CO157<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ157=\"\",CJ157=\"--\",ISBLANK(CJ157)),\"\",IF(CJ157='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ157<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ157>=Parameters!$E$14,CJ157<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ157>=Parameters!$F$14, CJ157<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ157>=Parameters!$G$14, CJ157<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK157=\"\",CK157=\"--\",ISBLANK(CK157)),\"\",IF(AND(CK157<Parameters!$E$15, CK157>=0), 'Risk Tables'!$C$44, IF(AND(CK157>=Parameters!$E$15,CK157<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK157>=Parameters!$F$15, CK157<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK157>=Parameters!$G$15, CK157<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM157=\"\",CM157=\"--\",ISBLANK(CM157)),\"\",IF(CM157>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM157<=Parameters!$E$16,CM157>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM157<=Parameters!$F$16, CM157>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM157<=Parameters!$G$16, CM157>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN157=\"\",CN157=\"--\",ISBLANK(CN157)),\"\",IF(CN157>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN157<=Parameters!$E$17,CN157>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN157<=Parameters!$F$17, CN157>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN157<=Parameters!$G$17, CN157>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL157=\"\",CL157=\"--\",ISBLANK(CL157)),\"\",IF(CL157>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL157<=Parameters!$E$18,CL157>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL157<=Parameters!$F$18, CL157>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL157<=Parameters!$G$18, CL157>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP157=\"\",CP157=\"--\",ISBLANK(CP157)),\"\",IF(CP157<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP157>=Parameters!$E$21,CP157<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP157>=Parameters!$F$21, CP157<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP157>=Parameters!$G$21, CP157<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ157=\"\",CQ157=\"--\",ISBLANK(CQ157)),\"\",IF(CQ157<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ157>=Parameters!$E$22,CQ157<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ157>=Parameters!$F$22, CQ157<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ157>=Parameters!$G$22, CQ157<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR157='Risk Tables'!$C$44,1,IF(CR157='Risk Tables'!$C$43,2,IF(CR157='Risk Tables'!$C$42, 3, IF(CR157='Risk Tables'!$C$41, 4, IF(CR157='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS157='Risk Tables'!$C$44,1,IF(CS157='Risk Tables'!$C$43,2,IF(CS157='Risk Tables'!$C$42, 3, IF(CS157='Risk Tables'!$C$41, 4, IF(CS157='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT157='Risk Tables'!$C$44,1,IF(CT157='Risk Tables'!$C$43,2,IF(CT157='Risk Tables'!$C$42, 3, IF(CT157='Risk Tables'!$C$41, 4, IF(CT157='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV157='Risk Tables'!$C$44,1,IF(CV157='Risk Tables'!$C$43,2,IF(CV157='Risk Tables'!$C$42, 3, IF(CV157='Risk Tables'!$C$41, 4, IF(CV157='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW157='Risk Tables'!$C$44,1,IF(CW157='Risk Tables'!$C$43,2,IF(CW157='Risk Tables'!$C$42, 3, IF(CW157='Risk Tables'!$C$41, 4, IF(CW157='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX157='Risk Tables'!$C$44,1,IF(CX157='Risk Tables'!$C$43,2,IF(CX157='Risk Tables'!$C$42, 3, IF(CX157='Risk Tables'!$C$41, 4, IF(CX157='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY157='Risk Tables'!$C$44,1,IF(CY157='Risk Tables'!$C$43,2,IF(CY157='Risk Tables'!$C$42, 3, IF(CY157='Risk Tables'!$C$41, 4, IF(CY157='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA157='Risk Tables'!$C$44,1,IF(DA157='Risk Tables'!$C$43,2,IF(DA157='Risk Tables'!$C$42, 3, IF(DA157='Risk Tables'!$C$41, 4, IF(DA157='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB157='Risk Tables'!$C$44,1,IF(DB157='Risk Tables'!$C$43,2,IF(DB157='Risk Tables'!$C$42, 3, IF(DB157='Risk Tables'!$C$41, 4, IF(DB157='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC157='Risk Tables'!$C$44,1,IF(DC157='Risk Tables'!$C$43,2,IF(DC157='Risk Tables'!$C$42, 3, IF(DC157='Risk Tables'!$C$41, 4, IF(DC157='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD157='Risk Tables'!$C$44,1,IF(DD157='Risk Tables'!$C$43,2,IF(DD157='Risk Tables'!$C$42, 3, IF(DD157='Risk Tables'!$C$41, 4, IF(DD157='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE157='Risk Tables'!$C$44,1,IF(DE157='Risk Tables'!$C$43,2,IF(DE157='Risk Tables'!$C$42, 3, IF(DE157='Risk Tables'!$C$41, 4, IF(DE157='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF157='Risk Tables'!$C$44,1,IF(DF157='Risk Tables'!$C$43,2,IF(DF157='Risk Tables'!$C$42, 3, IF(DF157='Risk Tables'!$C$41, 4, IF(DF157='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI157:DW157))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI157:DW157, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD157),\"\",((AD157*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P157,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V157),\"\",((V157*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P157,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO157),\"\",((AO157*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P157,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM157),\"\",((AM157*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P157,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI157),\"\",((AI157*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P157,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF157),\"\",((AF157*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P157,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR157),\"\",((AR157*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P157,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL157),\"\",((BL157*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P157,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM157),\"\",((BM157*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P157,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU157),\"\",((AU157*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P157,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW157),\"\",((AW157*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P157,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK157),\"\",(((BK157)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P157,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A158=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I158,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M158,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A158=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H158,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A158=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H158,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A158=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H158,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A158=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H158,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG158),ISBLANK(AR158)),\"\",IF(AR158<0,'Risk Tables'!$C$46,BG158/AR158)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO158),ISBLANK(AR158)),\"\",IF(AR158<0,'Risk Tables'!$C$46,AO158/AR158)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH158=\"\",ISBLANK(CH158)),\"\",IF(CH158>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH158<=Parameters!$E$4,CH158>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH158<=Parameters!$F$4, CH158>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH158<=Parameters!$G$4, CH158>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI158=\"\",CI158=\"--\",ISBLANK(CI158)),\"\",IF(CI158='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI158>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI158<=Parameters!$E$5,CI158>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI158<=Parameters!$F$5, CI158>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI158<=Parameters!$G$5, CI158>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG158=\"\",CG158=\"--\",ISBLANK(CG158)),\"\",IF(CG158>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG158<=Parameters!$E$6,CG158>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG158<=Parameters!$F$6, CG158>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG158<=Parameters!$G$6, CG158>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY158=\"\",BY158=\"--\",ISBLANK(BY158)),\"\",IF(BY158>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY158<=Parameters!$E$8,BY158>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY158<=Parameters!$F$8, BY158>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY158<=Parameters!$G$8, BY158>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ158=\"\",BZ158=\"--\",ISBLANK(BZ158)),\"\",IF(BZ158>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ158<=Parameters!$E$9,BZ158>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ158<=Parameters!$F$9, BZ158>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ158<=Parameters!$G$9, BZ158>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA158=\"\",CA158=\"--\",ISBLANK(CA158)),\"\",IF(CA158<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA158>=Parameters!$E$10,CA158<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA158>=Parameters!$F$10, CA158<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA158>=Parameters!$G$10, CA158<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB158=\"\",CB158=\"--\",ISBLANK(CB158)),\"\",IF(CB158<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB158>=Parameters!$E$11,CB158<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB158>=Parameters!$F$11, CB158<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB158>=Parameters!$G$11, CB158<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO158=\"\",CO158=\"--\",ISBLANK(CO158)),\"\",IF(CO158<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO158>=Parameters!$E$13,CO158<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO158>=Parameters!$F$13, CO158<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO158>=Parameters!$G$13, CO158<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ158=\"\",CJ158=\"--\",ISBLANK(CJ158)),\"\",IF(CJ158='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ158<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ158>=Parameters!$E$14,CJ158<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ158>=Parameters!$F$14, CJ158<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ158>=Parameters!$G$14, CJ158<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK158=\"\",CK158=\"--\",ISBLANK(CK158)),\"\",IF(AND(CK158<Parameters!$E$15, CK158>=0), 'Risk Tables'!$C$44, IF(AND(CK158>=Parameters!$E$15,CK158<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK158>=Parameters!$F$15, CK158<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK158>=Parameters!$G$15, CK158<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM158=\"\",CM158=\"--\",ISBLANK(CM158)),\"\",IF(CM158>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM158<=Parameters!$E$16,CM158>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM158<=Parameters!$F$16, CM158>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM158<=Parameters!$G$16, CM158>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN158=\"\",CN158=\"--\",ISBLANK(CN158)),\"\",IF(CN158>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN158<=Parameters!$E$17,CN158>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN158<=Parameters!$F$17, CN158>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN158<=Parameters!$G$17, CN158>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL158=\"\",CL158=\"--\",ISBLANK(CL158)),\"\",IF(CL158>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL158<=Parameters!$E$18,CL158>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL158<=Parameters!$F$18, CL158>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL158<=Parameters!$G$18, CL158>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP158=\"\",CP158=\"--\",ISBLANK(CP158)),\"\",IF(CP158<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP158>=Parameters!$E$21,CP158<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP158>=Parameters!$F$21, CP158<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP158>=Parameters!$G$21, CP158<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ158=\"\",CQ158=\"--\",ISBLANK(CQ158)),\"\",IF(CQ158<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ158>=Parameters!$E$22,CQ158<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ158>=Parameters!$F$22, CQ158<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ158>=Parameters!$G$22, CQ158<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR158='Risk Tables'!$C$44,1,IF(CR158='Risk Tables'!$C$43,2,IF(CR158='Risk Tables'!$C$42, 3, IF(CR158='Risk Tables'!$C$41, 4, IF(CR158='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS158='Risk Tables'!$C$44,1,IF(CS158='Risk Tables'!$C$43,2,IF(CS158='Risk Tables'!$C$42, 3, IF(CS158='Risk Tables'!$C$41, 4, IF(CS158='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT158='Risk Tables'!$C$44,1,IF(CT158='Risk Tables'!$C$43,2,IF(CT158='Risk Tables'!$C$42, 3, IF(CT158='Risk Tables'!$C$41, 4, IF(CT158='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV158='Risk Tables'!$C$44,1,IF(CV158='Risk Tables'!$C$43,2,IF(CV158='Risk Tables'!$C$42, 3, IF(CV158='Risk Tables'!$C$41, 4, IF(CV158='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW158='Risk Tables'!$C$44,1,IF(CW158='Risk Tables'!$C$43,2,IF(CW158='Risk Tables'!$C$42, 3, IF(CW158='Risk Tables'!$C$41, 4, IF(CW158='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX158='Risk Tables'!$C$44,1,IF(CX158='Risk Tables'!$C$43,2,IF(CX158='Risk Tables'!$C$42, 3, IF(CX158='Risk Tables'!$C$41, 4, IF(CX158='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY158='Risk Tables'!$C$44,1,IF(CY158='Risk Tables'!$C$43,2,IF(CY158='Risk Tables'!$C$42, 3, IF(CY158='Risk Tables'!$C$41, 4, IF(CY158='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA158='Risk Tables'!$C$44,1,IF(DA158='Risk Tables'!$C$43,2,IF(DA158='Risk Tables'!$C$42, 3, IF(DA158='Risk Tables'!$C$41, 4, IF(DA158='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB158='Risk Tables'!$C$44,1,IF(DB158='Risk Tables'!$C$43,2,IF(DB158='Risk Tables'!$C$42, 3, IF(DB158='Risk Tables'!$C$41, 4, IF(DB158='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC158='Risk Tables'!$C$44,1,IF(DC158='Risk Tables'!$C$43,2,IF(DC158='Risk Tables'!$C$42, 3, IF(DC158='Risk Tables'!$C$41, 4, IF(DC158='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD158='Risk Tables'!$C$44,1,IF(DD158='Risk Tables'!$C$43,2,IF(DD158='Risk Tables'!$C$42, 3, IF(DD158='Risk Tables'!$C$41, 4, IF(DD158='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE158='Risk Tables'!$C$44,1,IF(DE158='Risk Tables'!$C$43,2,IF(DE158='Risk Tables'!$C$42, 3, IF(DE158='Risk Tables'!$C$41, 4, IF(DE158='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF158='Risk Tables'!$C$44,1,IF(DF158='Risk Tables'!$C$43,2,IF(DF158='Risk Tables'!$C$42, 3, IF(DF158='Risk Tables'!$C$41, 4, IF(DF158='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI158:DW158))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI158:DW158, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD158),\"\",((AD158*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P158,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V158),\"\",((V158*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P158,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO158),\"\",((AO158*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P158,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM158),\"\",((AM158*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P158,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI158),\"\",((AI158*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P158,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF158),\"\",((AF158*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P158,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR158),\"\",((AR158*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P158,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL158),\"\",((BL158*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P158,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM158),\"\",((BM158*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P158,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU158),\"\",((AU158*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P158,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW158),\"\",((AW158*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P158,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK158),\"\",(((BK158)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P158,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A159=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I159,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M159,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A159=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H159,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A159=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H159,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A159=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H159,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A159=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H159,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG159),ISBLANK(AR159)),\"\",IF(AR159<0,'Risk Tables'!$C$46,BG159/AR159)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO159),ISBLANK(AR159)),\"\",IF(AR159<0,'Risk Tables'!$C$46,AO159/AR159)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH159=\"\",ISBLANK(CH159)),\"\",IF(CH159>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH159<=Parameters!$E$4,CH159>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH159<=Parameters!$F$4, CH159>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH159<=Parameters!$G$4, CH159>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI159=\"\",CI159=\"--\",ISBLANK(CI159)),\"\",IF(CI159='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI159>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI159<=Parameters!$E$5,CI159>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI159<=Parameters!$F$5, CI159>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI159<=Parameters!$G$5, CI159>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG159=\"\",CG159=\"--\",ISBLANK(CG159)),\"\",IF(CG159>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG159<=Parameters!$E$6,CG159>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG159<=Parameters!$F$6, CG159>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG159<=Parameters!$G$6, CG159>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY159=\"\",BY159=\"--\",ISBLANK(BY159)),\"\",IF(BY159>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY159<=Parameters!$E$8,BY159>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY159<=Parameters!$F$8, BY159>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY159<=Parameters!$G$8, BY159>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ159=\"\",BZ159=\"--\",ISBLANK(BZ159)),\"\",IF(BZ159>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ159<=Parameters!$E$9,BZ159>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ159<=Parameters!$F$9, BZ159>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ159<=Parameters!$G$9, BZ159>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA159=\"\",CA159=\"--\",ISBLANK(CA159)),\"\",IF(CA159<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA159>=Parameters!$E$10,CA159<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA159>=Parameters!$F$10, CA159<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA159>=Parameters!$G$10, CA159<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB159=\"\",CB159=\"--\",ISBLANK(CB159)),\"\",IF(CB159<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB159>=Parameters!$E$11,CB159<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB159>=Parameters!$F$11, CB159<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB159>=Parameters!$G$11, CB159<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO159=\"\",CO159=\"--\",ISBLANK(CO159)),\"\",IF(CO159<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO159>=Parameters!$E$13,CO159<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO159>=Parameters!$F$13, CO159<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO159>=Parameters!$G$13, CO159<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ159=\"\",CJ159=\"--\",ISBLANK(CJ159)),\"\",IF(CJ159='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ159<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ159>=Parameters!$E$14,CJ159<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ159>=Parameters!$F$14, CJ159<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ159>=Parameters!$G$14, CJ159<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK159=\"\",CK159=\"--\",ISBLANK(CK159)),\"\",IF(AND(CK159<Parameters!$E$15, CK159>=0), 'Risk Tables'!$C$44, IF(AND(CK159>=Parameters!$E$15,CK159<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK159>=Parameters!$F$15, CK159<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK159>=Parameters!$G$15, CK159<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM159=\"\",CM159=\"--\",ISBLANK(CM159)),\"\",IF(CM159>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM159<=Parameters!$E$16,CM159>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM159<=Parameters!$F$16, CM159>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM159<=Parameters!$G$16, CM159>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN159=\"\",CN159=\"--\",ISBLANK(CN159)),\"\",IF(CN159>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN159<=Parameters!$E$17,CN159>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN159<=Parameters!$F$17, CN159>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN159<=Parameters!$G$17, CN159>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL159=\"\",CL159=\"--\",ISBLANK(CL159)),\"\",IF(CL159>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL159<=Parameters!$E$18,CL159>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL159<=Parameters!$F$18, CL159>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL159<=Parameters!$G$18, CL159>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP159=\"\",CP159=\"--\",ISBLANK(CP159)),\"\",IF(CP159<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP159>=Parameters!$E$21,CP159<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP159>=Parameters!$F$21, CP159<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP159>=Parameters!$G$21, CP159<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ159=\"\",CQ159=\"--\",ISBLANK(CQ159)),\"\",IF(CQ159<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ159>=Parameters!$E$22,CQ159<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ159>=Parameters!$F$22, CQ159<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ159>=Parameters!$G$22, CQ159<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR159='Risk Tables'!$C$44,1,IF(CR159='Risk Tables'!$C$43,2,IF(CR159='Risk Tables'!$C$42, 3, IF(CR159='Risk Tables'!$C$41, 4, IF(CR159='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS159='Risk Tables'!$C$44,1,IF(CS159='Risk Tables'!$C$43,2,IF(CS159='Risk Tables'!$C$42, 3, IF(CS159='Risk Tables'!$C$41, 4, IF(CS159='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT159='Risk Tables'!$C$44,1,IF(CT159='Risk Tables'!$C$43,2,IF(CT159='Risk Tables'!$C$42, 3, IF(CT159='Risk Tables'!$C$41, 4, IF(CT159='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV159='Risk Tables'!$C$44,1,IF(CV159='Risk Tables'!$C$43,2,IF(CV159='Risk Tables'!$C$42, 3, IF(CV159='Risk Tables'!$C$41, 4, IF(CV159='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW159='Risk Tables'!$C$44,1,IF(CW159='Risk Tables'!$C$43,2,IF(CW159='Risk Tables'!$C$42, 3, IF(CW159='Risk Tables'!$C$41, 4, IF(CW159='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX159='Risk Tables'!$C$44,1,IF(CX159='Risk Tables'!$C$43,2,IF(CX159='Risk Tables'!$C$42, 3, IF(CX159='Risk Tables'!$C$41, 4, IF(CX159='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY159='Risk Tables'!$C$44,1,IF(CY159='Risk Tables'!$C$43,2,IF(CY159='Risk Tables'!$C$42, 3, IF(CY159='Risk Tables'!$C$41, 4, IF(CY159='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA159='Risk Tables'!$C$44,1,IF(DA159='Risk Tables'!$C$43,2,IF(DA159='Risk Tables'!$C$42, 3, IF(DA159='Risk Tables'!$C$41, 4, IF(DA159='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB159='Risk Tables'!$C$44,1,IF(DB159='Risk Tables'!$C$43,2,IF(DB159='Risk Tables'!$C$42, 3, IF(DB159='Risk Tables'!$C$41, 4, IF(DB159='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC159='Risk Tables'!$C$44,1,IF(DC159='Risk Tables'!$C$43,2,IF(DC159='Risk Tables'!$C$42, 3, IF(DC159='Risk Tables'!$C$41, 4, IF(DC159='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD159='Risk Tables'!$C$44,1,IF(DD159='Risk Tables'!$C$43,2,IF(DD159='Risk Tables'!$C$42, 3, IF(DD159='Risk Tables'!$C$41, 4, IF(DD159='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE159='Risk Tables'!$C$44,1,IF(DE159='Risk Tables'!$C$43,2,IF(DE159='Risk Tables'!$C$42, 3, IF(DE159='Risk Tables'!$C$41, 4, IF(DE159='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF159='Risk Tables'!$C$44,1,IF(DF159='Risk Tables'!$C$43,2,IF(DF159='Risk Tables'!$C$42, 3, IF(DF159='Risk Tables'!$C$41, 4, IF(DF159='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI159:DW159))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI159:DW159, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD159),\"\",((AD159*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P159,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V159),\"\",((V159*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P159,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO159),\"\",((AO159*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P159,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM159),\"\",((AM159*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P159,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI159),\"\",((AI159*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P159,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF159),\"\",((AF159*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P159,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR159),\"\",((AR159*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P159,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL159),\"\",((BL159*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P159,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM159),\"\",((BM159*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P159,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU159),\"\",((AU159*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P159,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW159),\"\",((AW159*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P159,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK159),\"\",(((BK159)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P159,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A160=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I160,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M160,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A160=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H160,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A160=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H160,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A160=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H160,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A160=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H160,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG160),ISBLANK(AR160)),\"\",IF(AR160<0,'Risk Tables'!$C$46,BG160/AR160)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO160),ISBLANK(AR160)),\"\",IF(AR160<0,'Risk Tables'!$C$46,AO160/AR160)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH160=\"\",ISBLANK(CH160)),\"\",IF(CH160>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH160<=Parameters!$E$4,CH160>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH160<=Parameters!$F$4, CH160>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH160<=Parameters!$G$4, CH160>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI160=\"\",CI160=\"--\",ISBLANK(CI160)),\"\",IF(CI160='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI160>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI160<=Parameters!$E$5,CI160>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI160<=Parameters!$F$5, CI160>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI160<=Parameters!$G$5, CI160>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG160=\"\",CG160=\"--\",ISBLANK(CG160)),\"\",IF(CG160>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG160<=Parameters!$E$6,CG160>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG160<=Parameters!$F$6, CG160>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG160<=Parameters!$G$6, CG160>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY160=\"\",BY160=\"--\",ISBLANK(BY160)),\"\",IF(BY160>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY160<=Parameters!$E$8,BY160>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY160<=Parameters!$F$8, BY160>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY160<=Parameters!$G$8, BY160>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ160=\"\",BZ160=\"--\",ISBLANK(BZ160)),\"\",IF(BZ160>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ160<=Parameters!$E$9,BZ160>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ160<=Parameters!$F$9, BZ160>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ160<=Parameters!$G$9, BZ160>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA160=\"\",CA160=\"--\",ISBLANK(CA160)),\"\",IF(CA160<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA160>=Parameters!$E$10,CA160<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA160>=Parameters!$F$10, CA160<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA160>=Parameters!$G$10, CA160<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB160=\"\",CB160=\"--\",ISBLANK(CB160)),\"\",IF(CB160<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB160>=Parameters!$E$11,CB160<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB160>=Parameters!$F$11, CB160<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB160>=Parameters!$G$11, CB160<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO160=\"\",CO160=\"--\",ISBLANK(CO160)),\"\",IF(CO160<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO160>=Parameters!$E$13,CO160<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO160>=Parameters!$F$13, CO160<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO160>=Parameters!$G$13, CO160<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ160=\"\",CJ160=\"--\",ISBLANK(CJ160)),\"\",IF(CJ160='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ160<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ160>=Parameters!$E$14,CJ160<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ160>=Parameters!$F$14, CJ160<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ160>=Parameters!$G$14, CJ160<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK160=\"\",CK160=\"--\",ISBLANK(CK160)),\"\",IF(AND(CK160<Parameters!$E$15, CK160>=0), 'Risk Tables'!$C$44, IF(AND(CK160>=Parameters!$E$15,CK160<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK160>=Parameters!$F$15, CK160<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK160>=Parameters!$G$15, CK160<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM160=\"\",CM160=\"--\",ISBLANK(CM160)),\"\",IF(CM160>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM160<=Parameters!$E$16,CM160>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM160<=Parameters!$F$16, CM160>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM160<=Parameters!$G$16, CM160>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN160=\"\",CN160=\"--\",ISBLANK(CN160)),\"\",IF(CN160>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN160<=Parameters!$E$17,CN160>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN160<=Parameters!$F$17, CN160>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN160<=Parameters!$G$17, CN160>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL160=\"\",CL160=\"--\",ISBLANK(CL160)),\"\",IF(CL160>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL160<=Parameters!$E$18,CL160>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL160<=Parameters!$F$18, CL160>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL160<=Parameters!$G$18, CL160>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP160=\"\",CP160=\"--\",ISBLANK(CP160)),\"\",IF(CP160<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP160>=Parameters!$E$21,CP160<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP160>=Parameters!$F$21, CP160<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP160>=Parameters!$G$21, CP160<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ160=\"\",CQ160=\"--\",ISBLANK(CQ160)),\"\",IF(CQ160<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ160>=Parameters!$E$22,CQ160<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ160>=Parameters!$F$22, CQ160<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ160>=Parameters!$G$22, CQ160<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR160='Risk Tables'!$C$44,1,IF(CR160='Risk Tables'!$C$43,2,IF(CR160='Risk Tables'!$C$42, 3, IF(CR160='Risk Tables'!$C$41, 4, IF(CR160='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS160='Risk Tables'!$C$44,1,IF(CS160='Risk Tables'!$C$43,2,IF(CS160='Risk Tables'!$C$42, 3, IF(CS160='Risk Tables'!$C$41, 4, IF(CS160='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT160='Risk Tables'!$C$44,1,IF(CT160='Risk Tables'!$C$43,2,IF(CT160='Risk Tables'!$C$42, 3, IF(CT160='Risk Tables'!$C$41, 4, IF(CT160='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV160='Risk Tables'!$C$44,1,IF(CV160='Risk Tables'!$C$43,2,IF(CV160='Risk Tables'!$C$42, 3, IF(CV160='Risk Tables'!$C$41, 4, IF(CV160='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW160='Risk Tables'!$C$44,1,IF(CW160='Risk Tables'!$C$43,2,IF(CW160='Risk Tables'!$C$42, 3, IF(CW160='Risk Tables'!$C$41, 4, IF(CW160='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX160='Risk Tables'!$C$44,1,IF(CX160='Risk Tables'!$C$43,2,IF(CX160='Risk Tables'!$C$42, 3, IF(CX160='Risk Tables'!$C$41, 4, IF(CX160='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY160='Risk Tables'!$C$44,1,IF(CY160='Risk Tables'!$C$43,2,IF(CY160='Risk Tables'!$C$42, 3, IF(CY160='Risk Tables'!$C$41, 4, IF(CY160='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA160='Risk Tables'!$C$44,1,IF(DA160='Risk Tables'!$C$43,2,IF(DA160='Risk Tables'!$C$42, 3, IF(DA160='Risk Tables'!$C$41, 4, IF(DA160='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB160='Risk Tables'!$C$44,1,IF(DB160='Risk Tables'!$C$43,2,IF(DB160='Risk Tables'!$C$42, 3, IF(DB160='Risk Tables'!$C$41, 4, IF(DB160='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC160='Risk Tables'!$C$44,1,IF(DC160='Risk Tables'!$C$43,2,IF(DC160='Risk Tables'!$C$42, 3, IF(DC160='Risk Tables'!$C$41, 4, IF(DC160='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD160='Risk Tables'!$C$44,1,IF(DD160='Risk Tables'!$C$43,2,IF(DD160='Risk Tables'!$C$42, 3, IF(DD160='Risk Tables'!$C$41, 4, IF(DD160='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE160='Risk Tables'!$C$44,1,IF(DE160='Risk Tables'!$C$43,2,IF(DE160='Risk Tables'!$C$42, 3, IF(DE160='Risk Tables'!$C$41, 4, IF(DE160='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF160='Risk Tables'!$C$44,1,IF(DF160='Risk Tables'!$C$43,2,IF(DF160='Risk Tables'!$C$42, 3, IF(DF160='Risk Tables'!$C$41, 4, IF(DF160='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI160:DW160))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI160:DW160, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD160),\"\",((AD160*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P160,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V160),\"\",((V160*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P160,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO160),\"\",((AO160*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P160,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM160),\"\",((AM160*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P160,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI160),\"\",((AI160*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P160,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF160),\"\",((AF160*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P160,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR160),\"\",((AR160*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P160,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL160),\"\",((BL160*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P160,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM160),\"\",((BM160*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P160,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU160),\"\",((AU160*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P160,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW160),\"\",((AW160*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P160,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK160),\"\",(((BK160)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P160,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A161=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I161,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M161,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A161=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H161,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A161=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H161,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A161=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H161,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A161=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H161,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG161),ISBLANK(AR161)),\"\",IF(AR161<0,'Risk Tables'!$C$46,BG161/AR161)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO161),ISBLANK(AR161)),\"\",IF(AR161<0,'Risk Tables'!$C$46,AO161/AR161)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH161=\"\",ISBLANK(CH161)),\"\",IF(CH161>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH161<=Parameters!$E$4,CH161>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH161<=Parameters!$F$4, CH161>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH161<=Parameters!$G$4, CH161>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI161=\"\",CI161=\"--\",ISBLANK(CI161)),\"\",IF(CI161='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI161>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI161<=Parameters!$E$5,CI161>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI161<=Parameters!$F$5, CI161>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI161<=Parameters!$G$5, CI161>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG161=\"\",CG161=\"--\",ISBLANK(CG161)),\"\",IF(CG161>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG161<=Parameters!$E$6,CG161>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG161<=Parameters!$F$6, CG161>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG161<=Parameters!$G$6, CG161>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY161=\"\",BY161=\"--\",ISBLANK(BY161)),\"\",IF(BY161>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY161<=Parameters!$E$8,BY161>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY161<=Parameters!$F$8, BY161>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY161<=Parameters!$G$8, BY161>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ161=\"\",BZ161=\"--\",ISBLANK(BZ161)),\"\",IF(BZ161>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ161<=Parameters!$E$9,BZ161>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ161<=Parameters!$F$9, BZ161>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ161<=Parameters!$G$9, BZ161>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA161=\"\",CA161=\"--\",ISBLANK(CA161)),\"\",IF(CA161<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA161>=Parameters!$E$10,CA161<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA161>=Parameters!$F$10, CA161<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA161>=Parameters!$G$10, CA161<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB161=\"\",CB161=\"--\",ISBLANK(CB161)),\"\",IF(CB161<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB161>=Parameters!$E$11,CB161<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB161>=Parameters!$F$11, CB161<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB161>=Parameters!$G$11, CB161<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO161=\"\",CO161=\"--\",ISBLANK(CO161)),\"\",IF(CO161<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO161>=Parameters!$E$13,CO161<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO161>=Parameters!$F$13, CO161<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO161>=Parameters!$G$13, CO161<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ161=\"\",CJ161=\"--\",ISBLANK(CJ161)),\"\",IF(CJ161='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ161<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ161>=Parameters!$E$14,CJ161<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ161>=Parameters!$F$14, CJ161<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ161>=Parameters!$G$14, CJ161<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK161=\"\",CK161=\"--\",ISBLANK(CK161)),\"\",IF(AND(CK161<Parameters!$E$15, CK161>=0), 'Risk Tables'!$C$44, IF(AND(CK161>=Parameters!$E$15,CK161<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK161>=Parameters!$F$15, CK161<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK161>=Parameters!$G$15, CK161<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM161=\"\",CM161=\"--\",ISBLANK(CM161)),\"\",IF(CM161>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM161<=Parameters!$E$16,CM161>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM161<=Parameters!$F$16, CM161>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM161<=Parameters!$G$16, CM161>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN161=\"\",CN161=\"--\",ISBLANK(CN161)),\"\",IF(CN161>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN161<=Parameters!$E$17,CN161>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN161<=Parameters!$F$17, CN161>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN161<=Parameters!$G$17, CN161>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL161=\"\",CL161=\"--\",ISBLANK(CL161)),\"\",IF(CL161>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL161<=Parameters!$E$18,CL161>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL161<=Parameters!$F$18, CL161>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL161<=Parameters!$G$18, CL161>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP161=\"\",CP161=\"--\",ISBLANK(CP161)),\"\",IF(CP161<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP161>=Parameters!$E$21,CP161<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP161>=Parameters!$F$21, CP161<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP161>=Parameters!$G$21, CP161<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ161=\"\",CQ161=\"--\",ISBLANK(CQ161)),\"\",IF(CQ161<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ161>=Parameters!$E$22,CQ161<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ161>=Parameters!$F$22, CQ161<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ161>=Parameters!$G$22, CQ161<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR161='Risk Tables'!$C$44,1,IF(CR161='Risk Tables'!$C$43,2,IF(CR161='Risk Tables'!$C$42, 3, IF(CR161='Risk Tables'!$C$41, 4, IF(CR161='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS161='Risk Tables'!$C$44,1,IF(CS161='Risk Tables'!$C$43,2,IF(CS161='Risk Tables'!$C$42, 3, IF(CS161='Risk Tables'!$C$41, 4, IF(CS161='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT161='Risk Tables'!$C$44,1,IF(CT161='Risk Tables'!$C$43,2,IF(CT161='Risk Tables'!$C$42, 3, IF(CT161='Risk Tables'!$C$41, 4, IF(CT161='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV161='Risk Tables'!$C$44,1,IF(CV161='Risk Tables'!$C$43,2,IF(CV161='Risk Tables'!$C$42, 3, IF(CV161='Risk Tables'!$C$41, 4, IF(CV161='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW161='Risk Tables'!$C$44,1,IF(CW161='Risk Tables'!$C$43,2,IF(CW161='Risk Tables'!$C$42, 3, IF(CW161='Risk Tables'!$C$41, 4, IF(CW161='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX161='Risk Tables'!$C$44,1,IF(CX161='Risk Tables'!$C$43,2,IF(CX161='Risk Tables'!$C$42, 3, IF(CX161='Risk Tables'!$C$41, 4, IF(CX161='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY161='Risk Tables'!$C$44,1,IF(CY161='Risk Tables'!$C$43,2,IF(CY161='Risk Tables'!$C$42, 3, IF(CY161='Risk Tables'!$C$41, 4, IF(CY161='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA161='Risk Tables'!$C$44,1,IF(DA161='Risk Tables'!$C$43,2,IF(DA161='Risk Tables'!$C$42, 3, IF(DA161='Risk Tables'!$C$41, 4, IF(DA161='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB161='Risk Tables'!$C$44,1,IF(DB161='Risk Tables'!$C$43,2,IF(DB161='Risk Tables'!$C$42, 3, IF(DB161='Risk Tables'!$C$41, 4, IF(DB161='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC161='Risk Tables'!$C$44,1,IF(DC161='Risk Tables'!$C$43,2,IF(DC161='Risk Tables'!$C$42, 3, IF(DC161='Risk Tables'!$C$41, 4, IF(DC161='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD161='Risk Tables'!$C$44,1,IF(DD161='Risk Tables'!$C$43,2,IF(DD161='Risk Tables'!$C$42, 3, IF(DD161='Risk Tables'!$C$41, 4, IF(DD161='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE161='Risk Tables'!$C$44,1,IF(DE161='Risk Tables'!$C$43,2,IF(DE161='Risk Tables'!$C$42, 3, IF(DE161='Risk Tables'!$C$41, 4, IF(DE161='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF161='Risk Tables'!$C$44,1,IF(DF161='Risk Tables'!$C$43,2,IF(DF161='Risk Tables'!$C$42, 3, IF(DF161='Risk Tables'!$C$41, 4, IF(DF161='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI161:DW161))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI161:DW161, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD161),\"\",((AD161*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P161,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V161),\"\",((V161*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P161,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO161),\"\",((AO161*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P161,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM161),\"\",((AM161*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P161,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI161),\"\",((AI161*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P161,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF161),\"\",((AF161*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P161,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR161),\"\",((AR161*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P161,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL161),\"\",((BL161*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P161,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM161),\"\",((BM161*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P161,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU161),\"\",((AU161*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P161,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW161),\"\",((AW161*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P161,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK161),\"\",(((BK161)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P161,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A162=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I162,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M162,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A162=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H162,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A162=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H162,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A162=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H162,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A162=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H162,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG162),ISBLANK(AR162)),\"\",IF(AR162<0,'Risk Tables'!$C$46,BG162/AR162)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO162),ISBLANK(AR162)),\"\",IF(AR162<0,'Risk Tables'!$C$46,AO162/AR162)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH162=\"\",ISBLANK(CH162)),\"\",IF(CH162>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH162<=Parameters!$E$4,CH162>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH162<=Parameters!$F$4, CH162>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH162<=Parameters!$G$4, CH162>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI162=\"\",CI162=\"--\",ISBLANK(CI162)),\"\",IF(CI162='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI162>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI162<=Parameters!$E$5,CI162>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI162<=Parameters!$F$5, CI162>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI162<=Parameters!$G$5, CI162>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG162=\"\",CG162=\"--\",ISBLANK(CG162)),\"\",IF(CG162>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG162<=Parameters!$E$6,CG162>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG162<=Parameters!$F$6, CG162>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG162<=Parameters!$G$6, CG162>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY162=\"\",BY162=\"--\",ISBLANK(BY162)),\"\",IF(BY162>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY162<=Parameters!$E$8,BY162>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY162<=Parameters!$F$8, BY162>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY162<=Parameters!$G$8, BY162>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ162=\"\",BZ162=\"--\",ISBLANK(BZ162)),\"\",IF(BZ162>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ162<=Parameters!$E$9,BZ162>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ162<=Parameters!$F$9, BZ162>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ162<=Parameters!$G$9, BZ162>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA162=\"\",CA162=\"--\",ISBLANK(CA162)),\"\",IF(CA162<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA162>=Parameters!$E$10,CA162<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA162>=Parameters!$F$10, CA162<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA162>=Parameters!$G$10, CA162<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB162=\"\",CB162=\"--\",ISBLANK(CB162)),\"\",IF(CB162<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB162>=Parameters!$E$11,CB162<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB162>=Parameters!$F$11, CB162<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB162>=Parameters!$G$11, CB162<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO162=\"\",CO162=\"--\",ISBLANK(CO162)),\"\",IF(CO162<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO162>=Parameters!$E$13,CO162<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO162>=Parameters!$F$13, CO162<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO162>=Parameters!$G$13, CO162<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ162=\"\",CJ162=\"--\",ISBLANK(CJ162)),\"\",IF(CJ162='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ162<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ162>=Parameters!$E$14,CJ162<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ162>=Parameters!$F$14, CJ162<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ162>=Parameters!$G$14, CJ162<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK162=\"\",CK162=\"--\",ISBLANK(CK162)),\"\",IF(AND(CK162<Parameters!$E$15, CK162>=0), 'Risk Tables'!$C$44, IF(AND(CK162>=Parameters!$E$15,CK162<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK162>=Parameters!$F$15, CK162<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK162>=Parameters!$G$15, CK162<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM162=\"\",CM162=\"--\",ISBLANK(CM162)),\"\",IF(CM162>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM162<=Parameters!$E$16,CM162>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM162<=Parameters!$F$16, CM162>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM162<=Parameters!$G$16, CM162>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN162=\"\",CN162=\"--\",ISBLANK(CN162)),\"\",IF(CN162>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN162<=Parameters!$E$17,CN162>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN162<=Parameters!$F$17, CN162>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN162<=Parameters!$G$17, CN162>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL162=\"\",CL162=\"--\",ISBLANK(CL162)),\"\",IF(CL162>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL162<=Parameters!$E$18,CL162>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL162<=Parameters!$F$18, CL162>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL162<=Parameters!$G$18, CL162>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP162=\"\",CP162=\"--\",ISBLANK(CP162)),\"\",IF(CP162<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP162>=Parameters!$E$21,CP162<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP162>=Parameters!$F$21, CP162<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP162>=Parameters!$G$21, CP162<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ162=\"\",CQ162=\"--\",ISBLANK(CQ162)),\"\",IF(CQ162<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ162>=Parameters!$E$22,CQ162<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ162>=Parameters!$F$22, CQ162<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ162>=Parameters!$G$22, CQ162<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR162='Risk Tables'!$C$44,1,IF(CR162='Risk Tables'!$C$43,2,IF(CR162='Risk Tables'!$C$42, 3, IF(CR162='Risk Tables'!$C$41, 4, IF(CR162='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS162='Risk Tables'!$C$44,1,IF(CS162='Risk Tables'!$C$43,2,IF(CS162='Risk Tables'!$C$42, 3, IF(CS162='Risk Tables'!$C$41, 4, IF(CS162='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT162='Risk Tables'!$C$44,1,IF(CT162='Risk Tables'!$C$43,2,IF(CT162='Risk Tables'!$C$42, 3, IF(CT162='Risk Tables'!$C$41, 4, IF(CT162='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV162='Risk Tables'!$C$44,1,IF(CV162='Risk Tables'!$C$43,2,IF(CV162='Risk Tables'!$C$42, 3, IF(CV162='Risk Tables'!$C$41, 4, IF(CV162='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW162='Risk Tables'!$C$44,1,IF(CW162='Risk Tables'!$C$43,2,IF(CW162='Risk Tables'!$C$42, 3, IF(CW162='Risk Tables'!$C$41, 4, IF(CW162='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX162='Risk Tables'!$C$44,1,IF(CX162='Risk Tables'!$C$43,2,IF(CX162='Risk Tables'!$C$42, 3, IF(CX162='Risk Tables'!$C$41, 4, IF(CX162='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY162='Risk Tables'!$C$44,1,IF(CY162='Risk Tables'!$C$43,2,IF(CY162='Risk Tables'!$C$42, 3, IF(CY162='Risk Tables'!$C$41, 4, IF(CY162='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA162='Risk Tables'!$C$44,1,IF(DA162='Risk Tables'!$C$43,2,IF(DA162='Risk Tables'!$C$42, 3, IF(DA162='Risk Tables'!$C$41, 4, IF(DA162='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB162='Risk Tables'!$C$44,1,IF(DB162='Risk Tables'!$C$43,2,IF(DB162='Risk Tables'!$C$42, 3, IF(DB162='Risk Tables'!$C$41, 4, IF(DB162='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC162='Risk Tables'!$C$44,1,IF(DC162='Risk Tables'!$C$43,2,IF(DC162='Risk Tables'!$C$42, 3, IF(DC162='Risk Tables'!$C$41, 4, IF(DC162='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD162='Risk Tables'!$C$44,1,IF(DD162='Risk Tables'!$C$43,2,IF(DD162='Risk Tables'!$C$42, 3, IF(DD162='Risk Tables'!$C$41, 4, IF(DD162='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE162='Risk Tables'!$C$44,1,IF(DE162='Risk Tables'!$C$43,2,IF(DE162='Risk Tables'!$C$42, 3, IF(DE162='Risk Tables'!$C$41, 4, IF(DE162='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF162='Risk Tables'!$C$44,1,IF(DF162='Risk Tables'!$C$43,2,IF(DF162='Risk Tables'!$C$42, 3, IF(DF162='Risk Tables'!$C$41, 4, IF(DF162='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI162:DW162))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI162:DW162, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD162),\"\",((AD162*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P162,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V162),\"\",((V162*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P162,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO162),\"\",((AO162*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P162,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM162),\"\",((AM162*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P162,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI162),\"\",((AI162*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P162,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF162),\"\",((AF162*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P162,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR162),\"\",((AR162*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P162,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL162),\"\",((BL162*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P162,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM162),\"\",((BM162*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P162,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU162),\"\",((AU162*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P162,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW162),\"\",((AW162*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P162,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK162),\"\",(((BK162)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P162,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A163=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I163,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M163,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A163=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H163,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A163=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H163,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A163=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H163,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A163=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H163,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG163),ISBLANK(AR163)),\"\",IF(AR163<0,'Risk Tables'!$C$46,BG163/AR163)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO163),ISBLANK(AR163)),\"\",IF(AR163<0,'Risk Tables'!$C$46,AO163/AR163)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH163=\"\",ISBLANK(CH163)),\"\",IF(CH163>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH163<=Parameters!$E$4,CH163>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH163<=Parameters!$F$4, CH163>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH163<=Parameters!$G$4, CH163>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI163=\"\",CI163=\"--\",ISBLANK(CI163)),\"\",IF(CI163='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI163>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI163<=Parameters!$E$5,CI163>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI163<=Parameters!$F$5, CI163>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI163<=Parameters!$G$5, CI163>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG163=\"\",CG163=\"--\",ISBLANK(CG163)),\"\",IF(CG163>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG163<=Parameters!$E$6,CG163>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG163<=Parameters!$F$6, CG163>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG163<=Parameters!$G$6, CG163>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY163=\"\",BY163=\"--\",ISBLANK(BY163)),\"\",IF(BY163>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY163<=Parameters!$E$8,BY163>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY163<=Parameters!$F$8, BY163>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY163<=Parameters!$G$8, BY163>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ163=\"\",BZ163=\"--\",ISBLANK(BZ163)),\"\",IF(BZ163>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ163<=Parameters!$E$9,BZ163>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ163<=Parameters!$F$9, BZ163>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ163<=Parameters!$G$9, BZ163>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA163=\"\",CA163=\"--\",ISBLANK(CA163)),\"\",IF(CA163<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA163>=Parameters!$E$10,CA163<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA163>=Parameters!$F$10, CA163<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA163>=Parameters!$G$10, CA163<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB163=\"\",CB163=\"--\",ISBLANK(CB163)),\"\",IF(CB163<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB163>=Parameters!$E$11,CB163<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB163>=Parameters!$F$11, CB163<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB163>=Parameters!$G$11, CB163<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO163=\"\",CO163=\"--\",ISBLANK(CO163)),\"\",IF(CO163<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO163>=Parameters!$E$13,CO163<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO163>=Parameters!$F$13, CO163<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO163>=Parameters!$G$13, CO163<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ163=\"\",CJ163=\"--\",ISBLANK(CJ163)),\"\",IF(CJ163='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ163<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ163>=Parameters!$E$14,CJ163<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ163>=Parameters!$F$14, CJ163<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ163>=Parameters!$G$14, CJ163<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK163=\"\",CK163=\"--\",ISBLANK(CK163)),\"\",IF(AND(CK163<Parameters!$E$15, CK163>=0), 'Risk Tables'!$C$44, IF(AND(CK163>=Parameters!$E$15,CK163<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK163>=Parameters!$F$15, CK163<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK163>=Parameters!$G$15, CK163<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM163=\"\",CM163=\"--\",ISBLANK(CM163)),\"\",IF(CM163>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM163<=Parameters!$E$16,CM163>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM163<=Parameters!$F$16, CM163>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM163<=Parameters!$G$16, CM163>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN163=\"\",CN163=\"--\",ISBLANK(CN163)),\"\",IF(CN163>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN163<=Parameters!$E$17,CN163>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN163<=Parameters!$F$17, CN163>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN163<=Parameters!$G$17, CN163>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL163=\"\",CL163=\"--\",ISBLANK(CL163)),\"\",IF(CL163>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL163<=Parameters!$E$18,CL163>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL163<=Parameters!$F$18, CL163>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL163<=Parameters!$G$18, CL163>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP163=\"\",CP163=\"--\",ISBLANK(CP163)),\"\",IF(CP163<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP163>=Parameters!$E$21,CP163<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP163>=Parameters!$F$21, CP163<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP163>=Parameters!$G$21, CP163<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ163=\"\",CQ163=\"--\",ISBLANK(CQ163)),\"\",IF(CQ163<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ163>=Parameters!$E$22,CQ163<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ163>=Parameters!$F$22, CQ163<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ163>=Parameters!$G$22, CQ163<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR163='Risk Tables'!$C$44,1,IF(CR163='Risk Tables'!$C$43,2,IF(CR163='Risk Tables'!$C$42, 3, IF(CR163='Risk Tables'!$C$41, 4, IF(CR163='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS163='Risk Tables'!$C$44,1,IF(CS163='Risk Tables'!$C$43,2,IF(CS163='Risk Tables'!$C$42, 3, IF(CS163='Risk Tables'!$C$41, 4, IF(CS163='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT163='Risk Tables'!$C$44,1,IF(CT163='Risk Tables'!$C$43,2,IF(CT163='Risk Tables'!$C$42, 3, IF(CT163='Risk Tables'!$C$41, 4, IF(CT163='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV163='Risk Tables'!$C$44,1,IF(CV163='Risk Tables'!$C$43,2,IF(CV163='Risk Tables'!$C$42, 3, IF(CV163='Risk Tables'!$C$41, 4, IF(CV163='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW163='Risk Tables'!$C$44,1,IF(CW163='Risk Tables'!$C$43,2,IF(CW163='Risk Tables'!$C$42, 3, IF(CW163='Risk Tables'!$C$41, 4, IF(CW163='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX163='Risk Tables'!$C$44,1,IF(CX163='Risk Tables'!$C$43,2,IF(CX163='Risk Tables'!$C$42, 3, IF(CX163='Risk Tables'!$C$41, 4, IF(CX163='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY163='Risk Tables'!$C$44,1,IF(CY163='Risk Tables'!$C$43,2,IF(CY163='Risk Tables'!$C$42, 3, IF(CY163='Risk Tables'!$C$41, 4, IF(CY163='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA163='Risk Tables'!$C$44,1,IF(DA163='Risk Tables'!$C$43,2,IF(DA163='Risk Tables'!$C$42, 3, IF(DA163='Risk Tables'!$C$41, 4, IF(DA163='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB163='Risk Tables'!$C$44,1,IF(DB163='Risk Tables'!$C$43,2,IF(DB163='Risk Tables'!$C$42, 3, IF(DB163='Risk Tables'!$C$41, 4, IF(DB163='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC163='Risk Tables'!$C$44,1,IF(DC163='Risk Tables'!$C$43,2,IF(DC163='Risk Tables'!$C$42, 3, IF(DC163='Risk Tables'!$C$41, 4, IF(DC163='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD163='Risk Tables'!$C$44,1,IF(DD163='Risk Tables'!$C$43,2,IF(DD163='Risk Tables'!$C$42, 3, IF(DD163='Risk Tables'!$C$41, 4, IF(DD163='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE163='Risk Tables'!$C$44,1,IF(DE163='Risk Tables'!$C$43,2,IF(DE163='Risk Tables'!$C$42, 3, IF(DE163='Risk Tables'!$C$41, 4, IF(DE163='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF163='Risk Tables'!$C$44,1,IF(DF163='Risk Tables'!$C$43,2,IF(DF163='Risk Tables'!$C$42, 3, IF(DF163='Risk Tables'!$C$41, 4, IF(DF163='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI163:DW163))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI163:DW163, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD163),\"\",((AD163*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P163,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V163),\"\",((V163*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P163,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO163),\"\",((AO163*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P163,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM163),\"\",((AM163*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P163,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI163),\"\",((AI163*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P163,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF163),\"\",((AF163*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P163,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR163),\"\",((AR163*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P163,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL163),\"\",((BL163*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P163,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM163),\"\",((BM163*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P163,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU163),\"\",((AU163*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P163,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW163),\"\",((AW163*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P163,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK163),\"\",(((BK163)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P163,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A164=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I164,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M164,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A164=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H164,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A164=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H164,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A164=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H164,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A164=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H164,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG164),ISBLANK(AR164)),\"\",IF(AR164<0,'Risk Tables'!$C$46,BG164/AR164)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO164),ISBLANK(AR164)),\"\",IF(AR164<0,'Risk Tables'!$C$46,AO164/AR164)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH164=\"\",ISBLANK(CH164)),\"\",IF(CH164>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH164<=Parameters!$E$4,CH164>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH164<=Parameters!$F$4, CH164>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH164<=Parameters!$G$4, CH164>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI164=\"\",CI164=\"--\",ISBLANK(CI164)),\"\",IF(CI164='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI164>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI164<=Parameters!$E$5,CI164>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI164<=Parameters!$F$5, CI164>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI164<=Parameters!$G$5, CI164>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG164=\"\",CG164=\"--\",ISBLANK(CG164)),\"\",IF(CG164>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG164<=Parameters!$E$6,CG164>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG164<=Parameters!$F$6, CG164>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG164<=Parameters!$G$6, CG164>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY164=\"\",BY164=\"--\",ISBLANK(BY164)),\"\",IF(BY164>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY164<=Parameters!$E$8,BY164>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY164<=Parameters!$F$8, BY164>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY164<=Parameters!$G$8, BY164>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ164=\"\",BZ164=\"--\",ISBLANK(BZ164)),\"\",IF(BZ164>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ164<=Parameters!$E$9,BZ164>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ164<=Parameters!$F$9, BZ164>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ164<=Parameters!$G$9, BZ164>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA164=\"\",CA164=\"--\",ISBLANK(CA164)),\"\",IF(CA164<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA164>=Parameters!$E$10,CA164<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA164>=Parameters!$F$10, CA164<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA164>=Parameters!$G$10, CA164<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB164=\"\",CB164=\"--\",ISBLANK(CB164)),\"\",IF(CB164<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB164>=Parameters!$E$11,CB164<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB164>=Parameters!$F$11, CB164<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB164>=Parameters!$G$11, CB164<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO164=\"\",CO164=\"--\",ISBLANK(CO164)),\"\",IF(CO164<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO164>=Parameters!$E$13,CO164<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO164>=Parameters!$F$13, CO164<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO164>=Parameters!$G$13, CO164<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ164=\"\",CJ164=\"--\",ISBLANK(CJ164)),\"\",IF(CJ164='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ164<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ164>=Parameters!$E$14,CJ164<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ164>=Parameters!$F$14, CJ164<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ164>=Parameters!$G$14, CJ164<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK164=\"\",CK164=\"--\",ISBLANK(CK164)),\"\",IF(AND(CK164<Parameters!$E$15, CK164>=0), 'Risk Tables'!$C$44, IF(AND(CK164>=Parameters!$E$15,CK164<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK164>=Parameters!$F$15, CK164<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK164>=Parameters!$G$15, CK164<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM164=\"\",CM164=\"--\",ISBLANK(CM164)),\"\",IF(CM164>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM164<=Parameters!$E$16,CM164>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM164<=Parameters!$F$16, CM164>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM164<=Parameters!$G$16, CM164>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN164=\"\",CN164=\"--\",ISBLANK(CN164)),\"\",IF(CN164>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN164<=Parameters!$E$17,CN164>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN164<=Parameters!$F$17, CN164>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN164<=Parameters!$G$17, CN164>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL164=\"\",CL164=\"--\",ISBLANK(CL164)),\"\",IF(CL164>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL164<=Parameters!$E$18,CL164>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL164<=Parameters!$F$18, CL164>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL164<=Parameters!$G$18, CL164>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP164=\"\",CP164=\"--\",ISBLANK(CP164)),\"\",IF(CP164<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP164>=Parameters!$E$21,CP164<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP164>=Parameters!$F$21, CP164<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP164>=Parameters!$G$21, CP164<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ164=\"\",CQ164=\"--\",ISBLANK(CQ164)),\"\",IF(CQ164<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ164>=Parameters!$E$22,CQ164<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ164>=Parameters!$F$22, CQ164<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ164>=Parameters!$G$22, CQ164<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR164='Risk Tables'!$C$44,1,IF(CR164='Risk Tables'!$C$43,2,IF(CR164='Risk Tables'!$C$42, 3, IF(CR164='Risk Tables'!$C$41, 4, IF(CR164='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS164='Risk Tables'!$C$44,1,IF(CS164='Risk Tables'!$C$43,2,IF(CS164='Risk Tables'!$C$42, 3, IF(CS164='Risk Tables'!$C$41, 4, IF(CS164='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT164='Risk Tables'!$C$44,1,IF(CT164='Risk Tables'!$C$43,2,IF(CT164='Risk Tables'!$C$42, 3, IF(CT164='Risk Tables'!$C$41, 4, IF(CT164='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV164='Risk Tables'!$C$44,1,IF(CV164='Risk Tables'!$C$43,2,IF(CV164='Risk Tables'!$C$42, 3, IF(CV164='Risk Tables'!$C$41, 4, IF(CV164='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW164='Risk Tables'!$C$44,1,IF(CW164='Risk Tables'!$C$43,2,IF(CW164='Risk Tables'!$C$42, 3, IF(CW164='Risk Tables'!$C$41, 4, IF(CW164='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX164='Risk Tables'!$C$44,1,IF(CX164='Risk Tables'!$C$43,2,IF(CX164='Risk Tables'!$C$42, 3, IF(CX164='Risk Tables'!$C$41, 4, IF(CX164='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY164='Risk Tables'!$C$44,1,IF(CY164='Risk Tables'!$C$43,2,IF(CY164='Risk Tables'!$C$42, 3, IF(CY164='Risk Tables'!$C$41, 4, IF(CY164='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA164='Risk Tables'!$C$44,1,IF(DA164='Risk Tables'!$C$43,2,IF(DA164='Risk Tables'!$C$42, 3, IF(DA164='Risk Tables'!$C$41, 4, IF(DA164='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB164='Risk Tables'!$C$44,1,IF(DB164='Risk Tables'!$C$43,2,IF(DB164='Risk Tables'!$C$42, 3, IF(DB164='Risk Tables'!$C$41, 4, IF(DB164='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC164='Risk Tables'!$C$44,1,IF(DC164='Risk Tables'!$C$43,2,IF(DC164='Risk Tables'!$C$42, 3, IF(DC164='Risk Tables'!$C$41, 4, IF(DC164='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD164='Risk Tables'!$C$44,1,IF(DD164='Risk Tables'!$C$43,2,IF(DD164='Risk Tables'!$C$42, 3, IF(DD164='Risk Tables'!$C$41, 4, IF(DD164='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE164='Risk Tables'!$C$44,1,IF(DE164='Risk Tables'!$C$43,2,IF(DE164='Risk Tables'!$C$42, 3, IF(DE164='Risk Tables'!$C$41, 4, IF(DE164='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF164='Risk Tables'!$C$44,1,IF(DF164='Risk Tables'!$C$43,2,IF(DF164='Risk Tables'!$C$42, 3, IF(DF164='Risk Tables'!$C$41, 4, IF(DF164='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI164:DW164))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI164:DW164, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD164),\"\",((AD164*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P164,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V164),\"\",((V164*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P164,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO164),\"\",((AO164*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P164,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM164),\"\",((AM164*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P164,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI164),\"\",((AI164*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P164,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF164),\"\",((AF164*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P164,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR164),\"\",((AR164*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P164,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL164),\"\",((BL164*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P164,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM164),\"\",((BM164*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P164,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU164),\"\",((AU164*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P164,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW164),\"\",((AW164*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P164,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK164),\"\",(((BK164)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P164,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A165=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I165,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M165,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A165=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H165,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A165=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H165,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A165=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H165,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A165=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H165,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AT165),AND(ISBLANK(AV165),ISBLANK(AY165))),\"\",AT165/-SUM(AV165,AY165)),\"\")","v":""},"",{"$f":"IFERROR(IF(OR(ISBLANK(BG165),ISBLANK(AR165)),\"\",IF(AR165<0,'Risk Tables'!$C$46,BG165/AR165)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO165),ISBLANK(AR165)),\"\",IF(AR165<0,'Risk Tables'!$C$46,AO165/AR165)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH165=\"\",ISBLANK(CH165)),\"\",IF(CH165>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH165<=Parameters!$E$4,CH165>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH165<=Parameters!$F$4, CH165>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH165<=Parameters!$G$4, CH165>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI165=\"\",CI165=\"--\",ISBLANK(CI165)),\"\",IF(CI165='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI165>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI165<=Parameters!$E$5,CI165>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI165<=Parameters!$F$5, CI165>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI165<=Parameters!$G$5, CI165>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG165=\"\",CG165=\"--\",ISBLANK(CG165)),\"\",IF(CG165>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG165<=Parameters!$E$6,CG165>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG165<=Parameters!$F$6, CG165>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG165<=Parameters!$G$6, CG165>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY165=\"\",BY165=\"--\",ISBLANK(BY165)),\"\",IF(BY165>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY165<=Parameters!$E$8,BY165>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY165<=Parameters!$F$8, BY165>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY165<=Parameters!$G$8, BY165>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ165=\"\",BZ165=\"--\",ISBLANK(BZ165)),\"\",IF(BZ165>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ165<=Parameters!$E$9,BZ165>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ165<=Parameters!$F$9, BZ165>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ165<=Parameters!$G$9, BZ165>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA165=\"\",CA165=\"--\",ISBLANK(CA165)),\"\",IF(CA165<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA165>=Parameters!$E$10,CA165<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA165>=Parameters!$F$10, CA165<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA165>=Parameters!$G$10, CA165<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB165=\"\",CB165=\"--\",ISBLANK(CB165)),\"\",IF(CB165<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB165>=Parameters!$E$11,CB165<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB165>=Parameters!$F$11, CB165<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB165>=Parameters!$G$11, CB165<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO165=\"\",CO165=\"--\",ISBLANK(CO165)),\"\",IF(CO165<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO165>=Parameters!$E$13,CO165<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO165>=Parameters!$F$13, CO165<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO165>=Parameters!$G$13, CO165<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ165=\"\",CJ165=\"--\",ISBLANK(CJ165)),\"\",IF(CJ165='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ165<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ165>=Parameters!$E$14,CJ165<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ165>=Parameters!$F$14, CJ165<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ165>=Parameters!$G$14, CJ165<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK165=\"\",CK165=\"--\",ISBLANK(CK165)),\"\",IF(AND(CK165<Parameters!$E$15, CK165>=0), 'Risk Tables'!$C$44, IF(AND(CK165>=Parameters!$E$15,CK165<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK165>=Parameters!$F$15, CK165<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK165>=Parameters!$G$15, CK165<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM165=\"\",CM165=\"--\",ISBLANK(CM165)),\"\",IF(CM165>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM165<=Parameters!$E$16,CM165>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM165<=Parameters!$F$16, CM165>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM165<=Parameters!$G$16, CM165>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN165=\"\",CN165=\"--\",ISBLANK(CN165)),\"\",IF(CN165>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN165<=Parameters!$E$17,CN165>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN165<=Parameters!$F$17, CN165>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN165<=Parameters!$G$17, CN165>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL165=\"\",CL165=\"--\",ISBLANK(CL165)),\"\",IF(CL165>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL165<=Parameters!$E$18,CL165>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL165<=Parameters!$F$18, CL165>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL165<=Parameters!$G$18, CL165>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP165=\"\",CP165=\"--\",ISBLANK(CP165)),\"\",IF(CP165<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP165>=Parameters!$E$21,CP165<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP165>=Parameters!$F$21, CP165<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP165>=Parameters!$G$21, CP165<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ165=\"\",CQ165=\"--\",ISBLANK(CQ165)),\"\",IF(CQ165<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ165>=Parameters!$E$22,CQ165<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ165>=Parameters!$F$22, CQ165<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ165>=Parameters!$G$22, CQ165<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR165='Risk Tables'!$C$44,1,IF(CR165='Risk Tables'!$C$43,2,IF(CR165='Risk Tables'!$C$42, 3, IF(CR165='Risk Tables'!$C$41, 4, IF(CR165='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS165='Risk Tables'!$C$44,1,IF(CS165='Risk Tables'!$C$43,2,IF(CS165='Risk Tables'!$C$42, 3, IF(CS165='Risk Tables'!$C$41, 4, IF(CS165='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT165='Risk Tables'!$C$44,1,IF(CT165='Risk Tables'!$C$43,2,IF(CT165='Risk Tables'!$C$42, 3, IF(CT165='Risk Tables'!$C$41, 4, IF(CT165='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV165='Risk Tables'!$C$44,1,IF(CV165='Risk Tables'!$C$43,2,IF(CV165='Risk Tables'!$C$42, 3, IF(CV165='Risk Tables'!$C$41, 4, IF(CV165='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW165='Risk Tables'!$C$44,1,IF(CW165='Risk Tables'!$C$43,2,IF(CW165='Risk Tables'!$C$42, 3, IF(CW165='Risk Tables'!$C$41, 4, IF(CW165='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX165='Risk Tables'!$C$44,1,IF(CX165='Risk Tables'!$C$43,2,IF(CX165='Risk Tables'!$C$42, 3, IF(CX165='Risk Tables'!$C$41, 4, IF(CX165='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY165='Risk Tables'!$C$44,1,IF(CY165='Risk Tables'!$C$43,2,IF(CY165='Risk Tables'!$C$42, 3, IF(CY165='Risk Tables'!$C$41, 4, IF(CY165='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA165='Risk Tables'!$C$44,1,IF(DA165='Risk Tables'!$C$43,2,IF(DA165='Risk Tables'!$C$42, 3, IF(DA165='Risk Tables'!$C$41, 4, IF(DA165='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB165='Risk Tables'!$C$44,1,IF(DB165='Risk Tables'!$C$43,2,IF(DB165='Risk Tables'!$C$42, 3, IF(DB165='Risk Tables'!$C$41, 4, IF(DB165='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC165='Risk Tables'!$C$44,1,IF(DC165='Risk Tables'!$C$43,2,IF(DC165='Risk Tables'!$C$42, 3, IF(DC165='Risk Tables'!$C$41, 4, IF(DC165='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD165='Risk Tables'!$C$44,1,IF(DD165='Risk Tables'!$C$43,2,IF(DD165='Risk Tables'!$C$42, 3, IF(DD165='Risk Tables'!$C$41, 4, IF(DD165='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE165='Risk Tables'!$C$44,1,IF(DE165='Risk Tables'!$C$43,2,IF(DE165='Risk Tables'!$C$42, 3, IF(DE165='Risk Tables'!$C$41, 4, IF(DE165='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF165='Risk Tables'!$C$44,1,IF(DF165='Risk Tables'!$C$43,2,IF(DF165='Risk Tables'!$C$42, 3, IF(DF165='Risk Tables'!$C$41, 4, IF(DF165='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI165:DW165))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI165:DW165, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD165),\"\",((AD165*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P165,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V165),\"\",((V165*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P165,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO165),\"\",((AO165*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P165,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM165),\"\",((AM165*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P165,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI165),\"\",((AI165*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P165,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF165),\"\",((AF165*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P165,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR165),\"\",((AR165*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P165,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL165),\"\",((BL165*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P165,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM165),\"\",((BM165*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P165,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU165),\"\",((AU165*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P165,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW165),\"\",((AW165*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P165,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK165),\"\",(((BK165)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P165,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A166=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I166,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M166,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A166=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H166,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A166=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H166,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A166=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H166,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A166=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H166,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG166),ISBLANK(AR166)),\"\",IF(AR166<0,'Risk Tables'!$C$46,BG166/AR166)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO166),ISBLANK(AR166)),\"\",IF(AR166<0,'Risk Tables'!$C$46,AO166/AR166)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH166=\"\",ISBLANK(CH166)),\"\",IF(CH166>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH166<=Parameters!$E$4,CH166>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH166<=Parameters!$F$4, CH166>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH166<=Parameters!$G$4, CH166>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI166=\"\",CI166=\"--\",ISBLANK(CI166)),\"\",IF(CI166='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI166>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI166<=Parameters!$E$5,CI166>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI166<=Parameters!$F$5, CI166>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI166<=Parameters!$G$5, CI166>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG166=\"\",CG166=\"--\",ISBLANK(CG166)),\"\",IF(CG166>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG166<=Parameters!$E$6,CG166>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG166<=Parameters!$F$6, CG166>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG166<=Parameters!$G$6, CG166>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY166=\"\",BY166=\"--\",ISBLANK(BY166)),\"\",IF(BY166>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY166<=Parameters!$E$8,BY166>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY166<=Parameters!$F$8, BY166>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY166<=Parameters!$G$8, BY166>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ166=\"\",BZ166=\"--\",ISBLANK(BZ166)),\"\",IF(BZ166>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ166<=Parameters!$E$9,BZ166>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ166<=Parameters!$F$9, BZ166>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ166<=Parameters!$G$9, BZ166>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA166=\"\",CA166=\"--\",ISBLANK(CA166)),\"\",IF(CA166<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA166>=Parameters!$E$10,CA166<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA166>=Parameters!$F$10, CA166<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA166>=Parameters!$G$10, CA166<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB166=\"\",CB166=\"--\",ISBLANK(CB166)),\"\",IF(CB166<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB166>=Parameters!$E$11,CB166<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB166>=Parameters!$F$11, CB166<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB166>=Parameters!$G$11, CB166<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO166=\"\",CO166=\"--\",ISBLANK(CO166)),\"\",IF(CO166<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO166>=Parameters!$E$13,CO166<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO166>=Parameters!$F$13, CO166<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO166>=Parameters!$G$13, CO166<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ166=\"\",CJ166=\"--\",ISBLANK(CJ166)),\"\",IF(CJ166='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ166<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ166>=Parameters!$E$14,CJ166<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ166>=Parameters!$F$14, CJ166<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ166>=Parameters!$G$14, CJ166<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK166=\"\",CK166=\"--\",ISBLANK(CK166)),\"\",IF(AND(CK166<Parameters!$E$15, CK166>=0), 'Risk Tables'!$C$44, IF(AND(CK166>=Parameters!$E$15,CK166<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK166>=Parameters!$F$15, CK166<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK166>=Parameters!$G$15, CK166<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM166=\"\",CM166=\"--\",ISBLANK(CM166)),\"\",IF(CM166>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM166<=Parameters!$E$16,CM166>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM166<=Parameters!$F$16, CM166>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM166<=Parameters!$G$16, CM166>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN166=\"\",CN166=\"--\",ISBLANK(CN166)),\"\",IF(CN166>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN166<=Parameters!$E$17,CN166>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN166<=Parameters!$F$17, CN166>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN166<=Parameters!$G$17, CN166>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL166=\"\",CL166=\"--\",ISBLANK(CL166)),\"\",IF(CL166>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL166<=Parameters!$E$18,CL166>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL166<=Parameters!$F$18, CL166>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL166<=Parameters!$G$18, CL166>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP166=\"\",CP166=\"--\",ISBLANK(CP166)),\"\",IF(CP166<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP166>=Parameters!$E$21,CP166<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP166>=Parameters!$F$21, CP166<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP166>=Parameters!$G$21, CP166<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ166=\"\",CQ166=\"--\",ISBLANK(CQ166)),\"\",IF(CQ166<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ166>=Parameters!$E$22,CQ166<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ166>=Parameters!$F$22, CQ166<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ166>=Parameters!$G$22, CQ166<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR166='Risk Tables'!$C$44,1,IF(CR166='Risk Tables'!$C$43,2,IF(CR166='Risk Tables'!$C$42, 3, IF(CR166='Risk Tables'!$C$41, 4, IF(CR166='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS166='Risk Tables'!$C$44,1,IF(CS166='Risk Tables'!$C$43,2,IF(CS166='Risk Tables'!$C$42, 3, IF(CS166='Risk Tables'!$C$41, 4, IF(CS166='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT166='Risk Tables'!$C$44,1,IF(CT166='Risk Tables'!$C$43,2,IF(CT166='Risk Tables'!$C$42, 3, IF(CT166='Risk Tables'!$C$41, 4, IF(CT166='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV166='Risk Tables'!$C$44,1,IF(CV166='Risk Tables'!$C$43,2,IF(CV166='Risk Tables'!$C$42, 3, IF(CV166='Risk Tables'!$C$41, 4, IF(CV166='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW166='Risk Tables'!$C$44,1,IF(CW166='Risk Tables'!$C$43,2,IF(CW166='Risk Tables'!$C$42, 3, IF(CW166='Risk Tables'!$C$41, 4, IF(CW166='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX166='Risk Tables'!$C$44,1,IF(CX166='Risk Tables'!$C$43,2,IF(CX166='Risk Tables'!$C$42, 3, IF(CX166='Risk Tables'!$C$41, 4, IF(CX166='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY166='Risk Tables'!$C$44,1,IF(CY166='Risk Tables'!$C$43,2,IF(CY166='Risk Tables'!$C$42, 3, IF(CY166='Risk Tables'!$C$41, 4, IF(CY166='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA166='Risk Tables'!$C$44,1,IF(DA166='Risk Tables'!$C$43,2,IF(DA166='Risk Tables'!$C$42, 3, IF(DA166='Risk Tables'!$C$41, 4, IF(DA166='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB166='Risk Tables'!$C$44,1,IF(DB166='Risk Tables'!$C$43,2,IF(DB166='Risk Tables'!$C$42, 3, IF(DB166='Risk Tables'!$C$41, 4, IF(DB166='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC166='Risk Tables'!$C$44,1,IF(DC166='Risk Tables'!$C$43,2,IF(DC166='Risk Tables'!$C$42, 3, IF(DC166='Risk Tables'!$C$41, 4, IF(DC166='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD166='Risk Tables'!$C$44,1,IF(DD166='Risk Tables'!$C$43,2,IF(DD166='Risk Tables'!$C$42, 3, IF(DD166='Risk Tables'!$C$41, 4, IF(DD166='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE166='Risk Tables'!$C$44,1,IF(DE166='Risk Tables'!$C$43,2,IF(DE166='Risk Tables'!$C$42, 3, IF(DE166='Risk Tables'!$C$41, 4, IF(DE166='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF166='Risk Tables'!$C$44,1,IF(DF166='Risk Tables'!$C$43,2,IF(DF166='Risk Tables'!$C$42, 3, IF(DF166='Risk Tables'!$C$41, 4, IF(DF166='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI166:DW166))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI166:DW166, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD166),\"\",((AD166*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P166,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V166),\"\",((V166*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P166,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO166),\"\",((AO166*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P166,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM166),\"\",((AM166*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P166,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI166),\"\",((AI166*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P166,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF166),\"\",((AF166*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P166,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR166),\"\",((AR166*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P166,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL166),\"\",((BL166*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P166,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM166),\"\",((BM166*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P166,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU166),\"\",((AU166*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P166,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW166),\"\",((AW166*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P166,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK166),\"\",(((BK166)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P166,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A167=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I167,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M167,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A167=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H167,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A167=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H167,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A167=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H167,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A167=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H167,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG167),ISBLANK(AR167)),\"\",IF(AR167<0,'Risk Tables'!$C$46,BG167/AR167)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO167),ISBLANK(AR167)),\"\",IF(AR167<0,'Risk Tables'!$C$46,AO167/AR167)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH167=\"\",ISBLANK(CH167)),\"\",IF(CH167>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH167<=Parameters!$E$4,CH167>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH167<=Parameters!$F$4, CH167>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH167<=Parameters!$G$4, CH167>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI167=\"\",CI167=\"--\",ISBLANK(CI167)),\"\",IF(CI167='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI167>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI167<=Parameters!$E$5,CI167>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI167<=Parameters!$F$5, CI167>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI167<=Parameters!$G$5, CI167>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG167=\"\",CG167=\"--\",ISBLANK(CG167)),\"\",IF(CG167>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG167<=Parameters!$E$6,CG167>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG167<=Parameters!$F$6, CG167>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG167<=Parameters!$G$6, CG167>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY167=\"\",BY167=\"--\",ISBLANK(BY167)),\"\",IF(BY167>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY167<=Parameters!$E$8,BY167>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY167<=Parameters!$F$8, BY167>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY167<=Parameters!$G$8, BY167>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ167=\"\",BZ167=\"--\",ISBLANK(BZ167)),\"\",IF(BZ167>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ167<=Parameters!$E$9,BZ167>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ167<=Parameters!$F$9, BZ167>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ167<=Parameters!$G$9, BZ167>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA167=\"\",CA167=\"--\",ISBLANK(CA167)),\"\",IF(CA167<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA167>=Parameters!$E$10,CA167<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA167>=Parameters!$F$10, CA167<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA167>=Parameters!$G$10, CA167<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB167=\"\",CB167=\"--\",ISBLANK(CB167)),\"\",IF(CB167<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB167>=Parameters!$E$11,CB167<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB167>=Parameters!$F$11, CB167<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB167>=Parameters!$G$11, CB167<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO167=\"\",CO167=\"--\",ISBLANK(CO167)),\"\",IF(CO167<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO167>=Parameters!$E$13,CO167<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO167>=Parameters!$F$13, CO167<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO167>=Parameters!$G$13, CO167<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ167=\"\",CJ167=\"--\",ISBLANK(CJ167)),\"\",IF(CJ167='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ167<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ167>=Parameters!$E$14,CJ167<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ167>=Parameters!$F$14, CJ167<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ167>=Parameters!$G$14, CJ167<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK167=\"\",CK167=\"--\",ISBLANK(CK167)),\"\",IF(AND(CK167<Parameters!$E$15, CK167>=0), 'Risk Tables'!$C$44, IF(AND(CK167>=Parameters!$E$15,CK167<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK167>=Parameters!$F$15, CK167<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK167>=Parameters!$G$15, CK167<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM167=\"\",CM167=\"--\",ISBLANK(CM167)),\"\",IF(CM167>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM167<=Parameters!$E$16,CM167>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM167<=Parameters!$F$16, CM167>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM167<=Parameters!$G$16, CM167>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN167=\"\",CN167=\"--\",ISBLANK(CN167)),\"\",IF(CN167>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN167<=Parameters!$E$17,CN167>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN167<=Parameters!$F$17, CN167>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN167<=Parameters!$G$17, CN167>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL167=\"\",CL167=\"--\",ISBLANK(CL167)),\"\",IF(CL167>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL167<=Parameters!$E$18,CL167>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL167<=Parameters!$F$18, CL167>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL167<=Parameters!$G$18, CL167>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP167=\"\",CP167=\"--\",ISBLANK(CP167)),\"\",IF(CP167<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP167>=Parameters!$E$21,CP167<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP167>=Parameters!$F$21, CP167<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP167>=Parameters!$G$21, CP167<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ167=\"\",CQ167=\"--\",ISBLANK(CQ167)),\"\",IF(CQ167<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ167>=Parameters!$E$22,CQ167<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ167>=Parameters!$F$22, CQ167<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ167>=Parameters!$G$22, CQ167<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR167='Risk Tables'!$C$44,1,IF(CR167='Risk Tables'!$C$43,2,IF(CR167='Risk Tables'!$C$42, 3, IF(CR167='Risk Tables'!$C$41, 4, IF(CR167='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS167='Risk Tables'!$C$44,1,IF(CS167='Risk Tables'!$C$43,2,IF(CS167='Risk Tables'!$C$42, 3, IF(CS167='Risk Tables'!$C$41, 4, IF(CS167='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT167='Risk Tables'!$C$44,1,IF(CT167='Risk Tables'!$C$43,2,IF(CT167='Risk Tables'!$C$42, 3, IF(CT167='Risk Tables'!$C$41, 4, IF(CT167='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV167='Risk Tables'!$C$44,1,IF(CV167='Risk Tables'!$C$43,2,IF(CV167='Risk Tables'!$C$42, 3, IF(CV167='Risk Tables'!$C$41, 4, IF(CV167='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW167='Risk Tables'!$C$44,1,IF(CW167='Risk Tables'!$C$43,2,IF(CW167='Risk Tables'!$C$42, 3, IF(CW167='Risk Tables'!$C$41, 4, IF(CW167='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX167='Risk Tables'!$C$44,1,IF(CX167='Risk Tables'!$C$43,2,IF(CX167='Risk Tables'!$C$42, 3, IF(CX167='Risk Tables'!$C$41, 4, IF(CX167='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY167='Risk Tables'!$C$44,1,IF(CY167='Risk Tables'!$C$43,2,IF(CY167='Risk Tables'!$C$42, 3, IF(CY167='Risk Tables'!$C$41, 4, IF(CY167='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA167='Risk Tables'!$C$44,1,IF(DA167='Risk Tables'!$C$43,2,IF(DA167='Risk Tables'!$C$42, 3, IF(DA167='Risk Tables'!$C$41, 4, IF(DA167='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB167='Risk Tables'!$C$44,1,IF(DB167='Risk Tables'!$C$43,2,IF(DB167='Risk Tables'!$C$42, 3, IF(DB167='Risk Tables'!$C$41, 4, IF(DB167='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC167='Risk Tables'!$C$44,1,IF(DC167='Risk Tables'!$C$43,2,IF(DC167='Risk Tables'!$C$42, 3, IF(DC167='Risk Tables'!$C$41, 4, IF(DC167='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD167='Risk Tables'!$C$44,1,IF(DD167='Risk Tables'!$C$43,2,IF(DD167='Risk Tables'!$C$42, 3, IF(DD167='Risk Tables'!$C$41, 4, IF(DD167='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE167='Risk Tables'!$C$44,1,IF(DE167='Risk Tables'!$C$43,2,IF(DE167='Risk Tables'!$C$42, 3, IF(DE167='Risk Tables'!$C$41, 4, IF(DE167='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF167='Risk Tables'!$C$44,1,IF(DF167='Risk Tables'!$C$43,2,IF(DF167='Risk Tables'!$C$42, 3, IF(DF167='Risk Tables'!$C$41, 4, IF(DF167='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI167:DW167))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI167:DW167, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD167),\"\",((AD167*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P167,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V167),\"\",((V167*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P167,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO167),\"\",((AO167*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P167,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM167),\"\",((AM167*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P167,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI167),\"\",((AI167*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P167,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF167),\"\",((AF167*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P167,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR167),\"\",((AR167*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P167,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL167),\"\",((BL167*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P167,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM167),\"\",((BM167*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P167,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU167),\"\",((AU167*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P167,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW167),\"\",((AW167*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P167,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK167),\"\",(((BK167)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P167,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A168=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I168,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M168,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A168=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H168,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A168=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H168,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A168=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H168,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A168=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H168,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG168),ISBLANK(AR168)),\"\",IF(AR168<0,'Risk Tables'!$C$46,BG168/AR168)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO168),ISBLANK(AR168)),\"\",IF(AR168<0,'Risk Tables'!$C$46,AO168/AR168)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH168=\"\",ISBLANK(CH168)),\"\",IF(CH168>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH168<=Parameters!$E$4,CH168>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH168<=Parameters!$F$4, CH168>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH168<=Parameters!$G$4, CH168>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI168=\"\",CI168=\"--\",ISBLANK(CI168)),\"\",IF(CI168='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI168>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI168<=Parameters!$E$5,CI168>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI168<=Parameters!$F$5, CI168>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI168<=Parameters!$G$5, CI168>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG168=\"\",CG168=\"--\",ISBLANK(CG168)),\"\",IF(CG168>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG168<=Parameters!$E$6,CG168>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG168<=Parameters!$F$6, CG168>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG168<=Parameters!$G$6, CG168>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY168=\"\",BY168=\"--\",ISBLANK(BY168)),\"\",IF(BY168>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY168<=Parameters!$E$8,BY168>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY168<=Parameters!$F$8, BY168>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY168<=Parameters!$G$8, BY168>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ168=\"\",BZ168=\"--\",ISBLANK(BZ168)),\"\",IF(BZ168>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ168<=Parameters!$E$9,BZ168>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ168<=Parameters!$F$9, BZ168>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ168<=Parameters!$G$9, BZ168>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA168=\"\",CA168=\"--\",ISBLANK(CA168)),\"\",IF(CA168<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA168>=Parameters!$E$10,CA168<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA168>=Parameters!$F$10, CA168<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA168>=Parameters!$G$10, CA168<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB168=\"\",CB168=\"--\",ISBLANK(CB168)),\"\",IF(CB168<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB168>=Parameters!$E$11,CB168<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB168>=Parameters!$F$11, CB168<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB168>=Parameters!$G$11, CB168<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO168=\"\",CO168=\"--\",ISBLANK(CO168)),\"\",IF(CO168<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO168>=Parameters!$E$13,CO168<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO168>=Parameters!$F$13, CO168<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO168>=Parameters!$G$13, CO168<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ168=\"\",CJ168=\"--\",ISBLANK(CJ168)),\"\",IF(CJ168='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ168<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ168>=Parameters!$E$14,CJ168<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ168>=Parameters!$F$14, CJ168<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ168>=Parameters!$G$14, CJ168<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK168=\"\",CK168=\"--\",ISBLANK(CK168)),\"\",IF(AND(CK168<Parameters!$E$15, CK168>=0), 'Risk Tables'!$C$44, IF(AND(CK168>=Parameters!$E$15,CK168<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK168>=Parameters!$F$15, CK168<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK168>=Parameters!$G$15, CK168<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM168=\"\",CM168=\"--\",ISBLANK(CM168)),\"\",IF(CM168>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM168<=Parameters!$E$16,CM168>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM168<=Parameters!$F$16, CM168>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM168<=Parameters!$G$16, CM168>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN168=\"\",CN168=\"--\",ISBLANK(CN168)),\"\",IF(CN168>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN168<=Parameters!$E$17,CN168>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN168<=Parameters!$F$17, CN168>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN168<=Parameters!$G$17, CN168>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL168=\"\",CL168=\"--\",ISBLANK(CL168)),\"\",IF(CL168>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL168<=Parameters!$E$18,CL168>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL168<=Parameters!$F$18, CL168>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL168<=Parameters!$G$18, CL168>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP168=\"\",CP168=\"--\",ISBLANK(CP168)),\"\",IF(CP168<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP168>=Parameters!$E$21,CP168<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP168>=Parameters!$F$21, CP168<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP168>=Parameters!$G$21, CP168<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ168=\"\",CQ168=\"--\",ISBLANK(CQ168)),\"\",IF(CQ168<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ168>=Parameters!$E$22,CQ168<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ168>=Parameters!$F$22, CQ168<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ168>=Parameters!$G$22, CQ168<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR168='Risk Tables'!$C$44,1,IF(CR168='Risk Tables'!$C$43,2,IF(CR168='Risk Tables'!$C$42, 3, IF(CR168='Risk Tables'!$C$41, 4, IF(CR168='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS168='Risk Tables'!$C$44,1,IF(CS168='Risk Tables'!$C$43,2,IF(CS168='Risk Tables'!$C$42, 3, IF(CS168='Risk Tables'!$C$41, 4, IF(CS168='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT168='Risk Tables'!$C$44,1,IF(CT168='Risk Tables'!$C$43,2,IF(CT168='Risk Tables'!$C$42, 3, IF(CT168='Risk Tables'!$C$41, 4, IF(CT168='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV168='Risk Tables'!$C$44,1,IF(CV168='Risk Tables'!$C$43,2,IF(CV168='Risk Tables'!$C$42, 3, IF(CV168='Risk Tables'!$C$41, 4, IF(CV168='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW168='Risk Tables'!$C$44,1,IF(CW168='Risk Tables'!$C$43,2,IF(CW168='Risk Tables'!$C$42, 3, IF(CW168='Risk Tables'!$C$41, 4, IF(CW168='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX168='Risk Tables'!$C$44,1,IF(CX168='Risk Tables'!$C$43,2,IF(CX168='Risk Tables'!$C$42, 3, IF(CX168='Risk Tables'!$C$41, 4, IF(CX168='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY168='Risk Tables'!$C$44,1,IF(CY168='Risk Tables'!$C$43,2,IF(CY168='Risk Tables'!$C$42, 3, IF(CY168='Risk Tables'!$C$41, 4, IF(CY168='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA168='Risk Tables'!$C$44,1,IF(DA168='Risk Tables'!$C$43,2,IF(DA168='Risk Tables'!$C$42, 3, IF(DA168='Risk Tables'!$C$41, 4, IF(DA168='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB168='Risk Tables'!$C$44,1,IF(DB168='Risk Tables'!$C$43,2,IF(DB168='Risk Tables'!$C$42, 3, IF(DB168='Risk Tables'!$C$41, 4, IF(DB168='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC168='Risk Tables'!$C$44,1,IF(DC168='Risk Tables'!$C$43,2,IF(DC168='Risk Tables'!$C$42, 3, IF(DC168='Risk Tables'!$C$41, 4, IF(DC168='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD168='Risk Tables'!$C$44,1,IF(DD168='Risk Tables'!$C$43,2,IF(DD168='Risk Tables'!$C$42, 3, IF(DD168='Risk Tables'!$C$41, 4, IF(DD168='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE168='Risk Tables'!$C$44,1,IF(DE168='Risk Tables'!$C$43,2,IF(DE168='Risk Tables'!$C$42, 3, IF(DE168='Risk Tables'!$C$41, 4, IF(DE168='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF168='Risk Tables'!$C$44,1,IF(DF168='Risk Tables'!$C$43,2,IF(DF168='Risk Tables'!$C$42, 3, IF(DF168='Risk Tables'!$C$41, 4, IF(DF168='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI168:DW168))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI168:DW168, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD168),\"\",((AD168*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P168,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V168),\"\",((V168*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P168,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO168),\"\",((AO168*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P168,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM168),\"\",((AM168*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P168,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI168),\"\",((AI168*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P168,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF168),\"\",((AF168*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P168,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR168),\"\",((AR168*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P168,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL168),\"\",((BL168*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P168,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM168),\"\",((BM168*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P168,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU168),\"\",((AU168*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P168,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW168),\"\",((AW168*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P168,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK168),\"\",(((BK168)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P168,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A169=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I169,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M169,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A169=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H169,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A169=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H169,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A169=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H169,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A169=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H169,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG169),ISBLANK(AR169)),\"\",IF(AR169<0,'Risk Tables'!$C$46,BG169/AR169)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO169),ISBLANK(AR169)),\"\",IF(AR169<0,'Risk Tables'!$C$46,AO169/AR169)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH169=\"\",ISBLANK(CH169)),\"\",IF(CH169>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH169<=Parameters!$E$4,CH169>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH169<=Parameters!$F$4, CH169>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH169<=Parameters!$G$4, CH169>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI169=\"\",CI169=\"--\",ISBLANK(CI169)),\"\",IF(CI169='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI169>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI169<=Parameters!$E$5,CI169>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI169<=Parameters!$F$5, CI169>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI169<=Parameters!$G$5, CI169>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG169=\"\",CG169=\"--\",ISBLANK(CG169)),\"\",IF(CG169>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG169<=Parameters!$E$6,CG169>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG169<=Parameters!$F$6, CG169>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG169<=Parameters!$G$6, CG169>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY169=\"\",BY169=\"--\",ISBLANK(BY169)),\"\",IF(BY169>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY169<=Parameters!$E$8,BY169>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY169<=Parameters!$F$8, BY169>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY169<=Parameters!$G$8, BY169>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ169=\"\",BZ169=\"--\",ISBLANK(BZ169)),\"\",IF(BZ169>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ169<=Parameters!$E$9,BZ169>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ169<=Parameters!$F$9, BZ169>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ169<=Parameters!$G$9, BZ169>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA169=\"\",CA169=\"--\",ISBLANK(CA169)),\"\",IF(CA169<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA169>=Parameters!$E$10,CA169<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA169>=Parameters!$F$10, CA169<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA169>=Parameters!$G$10, CA169<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB169=\"\",CB169=\"--\",ISBLANK(CB169)),\"\",IF(CB169<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB169>=Parameters!$E$11,CB169<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB169>=Parameters!$F$11, CB169<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB169>=Parameters!$G$11, CB169<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO169=\"\",CO169=\"--\",ISBLANK(CO169)),\"\",IF(CO169<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO169>=Parameters!$E$13,CO169<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO169>=Parameters!$F$13, CO169<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO169>=Parameters!$G$13, CO169<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ169=\"\",CJ169=\"--\",ISBLANK(CJ169)),\"\",IF(CJ169='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ169<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ169>=Parameters!$E$14,CJ169<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ169>=Parameters!$F$14, CJ169<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ169>=Parameters!$G$14, CJ169<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK169=\"\",CK169=\"--\",ISBLANK(CK169)),\"\",IF(AND(CK169<Parameters!$E$15, CK169>=0), 'Risk Tables'!$C$44, IF(AND(CK169>=Parameters!$E$15,CK169<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK169>=Parameters!$F$15, CK169<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK169>=Parameters!$G$15, CK169<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM169=\"\",CM169=\"--\",ISBLANK(CM169)),\"\",IF(CM169>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM169<=Parameters!$E$16,CM169>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM169<=Parameters!$F$16, CM169>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM169<=Parameters!$G$16, CM169>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN169=\"\",CN169=\"--\",ISBLANK(CN169)),\"\",IF(CN169>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN169<=Parameters!$E$17,CN169>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN169<=Parameters!$F$17, CN169>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN169<=Parameters!$G$17, CN169>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL169=\"\",CL169=\"--\",ISBLANK(CL169)),\"\",IF(CL169>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL169<=Parameters!$E$18,CL169>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL169<=Parameters!$F$18, CL169>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL169<=Parameters!$G$18, CL169>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP169=\"\",CP169=\"--\",ISBLANK(CP169)),\"\",IF(CP169<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP169>=Parameters!$E$21,CP169<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP169>=Parameters!$F$21, CP169<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP169>=Parameters!$G$21, CP169<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ169=\"\",CQ169=\"--\",ISBLANK(CQ169)),\"\",IF(CQ169<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ169>=Parameters!$E$22,CQ169<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ169>=Parameters!$F$22, CQ169<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ169>=Parameters!$G$22, CQ169<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR169='Risk Tables'!$C$44,1,IF(CR169='Risk Tables'!$C$43,2,IF(CR169='Risk Tables'!$C$42, 3, IF(CR169='Risk Tables'!$C$41, 4, IF(CR169='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS169='Risk Tables'!$C$44,1,IF(CS169='Risk Tables'!$C$43,2,IF(CS169='Risk Tables'!$C$42, 3, IF(CS169='Risk Tables'!$C$41, 4, IF(CS169='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT169='Risk Tables'!$C$44,1,IF(CT169='Risk Tables'!$C$43,2,IF(CT169='Risk Tables'!$C$42, 3, IF(CT169='Risk Tables'!$C$41, 4, IF(CT169='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV169='Risk Tables'!$C$44,1,IF(CV169='Risk Tables'!$C$43,2,IF(CV169='Risk Tables'!$C$42, 3, IF(CV169='Risk Tables'!$C$41, 4, IF(CV169='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW169='Risk Tables'!$C$44,1,IF(CW169='Risk Tables'!$C$43,2,IF(CW169='Risk Tables'!$C$42, 3, IF(CW169='Risk Tables'!$C$41, 4, IF(CW169='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX169='Risk Tables'!$C$44,1,IF(CX169='Risk Tables'!$C$43,2,IF(CX169='Risk Tables'!$C$42, 3, IF(CX169='Risk Tables'!$C$41, 4, IF(CX169='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY169='Risk Tables'!$C$44,1,IF(CY169='Risk Tables'!$C$43,2,IF(CY169='Risk Tables'!$C$42, 3, IF(CY169='Risk Tables'!$C$41, 4, IF(CY169='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA169='Risk Tables'!$C$44,1,IF(DA169='Risk Tables'!$C$43,2,IF(DA169='Risk Tables'!$C$42, 3, IF(DA169='Risk Tables'!$C$41, 4, IF(DA169='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB169='Risk Tables'!$C$44,1,IF(DB169='Risk Tables'!$C$43,2,IF(DB169='Risk Tables'!$C$42, 3, IF(DB169='Risk Tables'!$C$41, 4, IF(DB169='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC169='Risk Tables'!$C$44,1,IF(DC169='Risk Tables'!$C$43,2,IF(DC169='Risk Tables'!$C$42, 3, IF(DC169='Risk Tables'!$C$41, 4, IF(DC169='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD169='Risk Tables'!$C$44,1,IF(DD169='Risk Tables'!$C$43,2,IF(DD169='Risk Tables'!$C$42, 3, IF(DD169='Risk Tables'!$C$41, 4, IF(DD169='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE169='Risk Tables'!$C$44,1,IF(DE169='Risk Tables'!$C$43,2,IF(DE169='Risk Tables'!$C$42, 3, IF(DE169='Risk Tables'!$C$41, 4, IF(DE169='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF169='Risk Tables'!$C$44,1,IF(DF169='Risk Tables'!$C$43,2,IF(DF169='Risk Tables'!$C$42, 3, IF(DF169='Risk Tables'!$C$41, 4, IF(DF169='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI169:DW169))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI169:DW169, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD169),\"\",((AD169*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P169,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V169),\"\",((V169*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P169,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO169),\"\",((AO169*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P169,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM169),\"\",((AM169*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P169,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI169),\"\",((AI169*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P169,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF169),\"\",((AF169*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P169,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR169),\"\",((AR169*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P169,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL169),\"\",((BL169*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P169,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM169),\"\",((BM169*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P169,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU169),\"\",((AU169*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P169,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW169),\"\",((AW169*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P169,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK169),\"\",(((BK169)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P169,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A170=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I170,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M170,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A170=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H170,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A170=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H170,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A170=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H170,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A170=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H170,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG170),ISBLANK(AR170)),\"\",IF(AR170<0,'Risk Tables'!$C$46,BG170/AR170)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO170),ISBLANK(AR170)),\"\",IF(AR170<0,'Risk Tables'!$C$46,AO170/AR170)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH170=\"\",ISBLANK(CH170)),\"\",IF(CH170>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH170<=Parameters!$E$4,CH170>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH170<=Parameters!$F$4, CH170>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH170<=Parameters!$G$4, CH170>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI170=\"\",CI170=\"--\",ISBLANK(CI170)),\"\",IF(CI170='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI170>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI170<=Parameters!$E$5,CI170>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI170<=Parameters!$F$5, CI170>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI170<=Parameters!$G$5, CI170>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG170=\"\",CG170=\"--\",ISBLANK(CG170)),\"\",IF(CG170>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG170<=Parameters!$E$6,CG170>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG170<=Parameters!$F$6, CG170>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG170<=Parameters!$G$6, CG170>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY170=\"\",BY170=\"--\",ISBLANK(BY170)),\"\",IF(BY170>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY170<=Parameters!$E$8,BY170>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY170<=Parameters!$F$8, BY170>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY170<=Parameters!$G$8, BY170>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ170=\"\",BZ170=\"--\",ISBLANK(BZ170)),\"\",IF(BZ170>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ170<=Parameters!$E$9,BZ170>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ170<=Parameters!$F$9, BZ170>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ170<=Parameters!$G$9, BZ170>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA170=\"\",CA170=\"--\",ISBLANK(CA170)),\"\",IF(CA170<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA170>=Parameters!$E$10,CA170<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA170>=Parameters!$F$10, CA170<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA170>=Parameters!$G$10, CA170<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB170=\"\",CB170=\"--\",ISBLANK(CB170)),\"\",IF(CB170<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB170>=Parameters!$E$11,CB170<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB170>=Parameters!$F$11, CB170<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB170>=Parameters!$G$11, CB170<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO170=\"\",CO170=\"--\",ISBLANK(CO170)),\"\",IF(CO170<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO170>=Parameters!$E$13,CO170<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO170>=Parameters!$F$13, CO170<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO170>=Parameters!$G$13, CO170<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ170=\"\",CJ170=\"--\",ISBLANK(CJ170)),\"\",IF(CJ170='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ170<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ170>=Parameters!$E$14,CJ170<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ170>=Parameters!$F$14, CJ170<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ170>=Parameters!$G$14, CJ170<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK170=\"\",CK170=\"--\",ISBLANK(CK170)),\"\",IF(AND(CK170<Parameters!$E$15, CK170>=0), 'Risk Tables'!$C$44, IF(AND(CK170>=Parameters!$E$15,CK170<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK170>=Parameters!$F$15, CK170<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK170>=Parameters!$G$15, CK170<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM170=\"\",CM170=\"--\",ISBLANK(CM170)),\"\",IF(CM170>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM170<=Parameters!$E$16,CM170>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM170<=Parameters!$F$16, CM170>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM170<=Parameters!$G$16, CM170>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN170=\"\",CN170=\"--\",ISBLANK(CN170)),\"\",IF(CN170>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN170<=Parameters!$E$17,CN170>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN170<=Parameters!$F$17, CN170>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN170<=Parameters!$G$17, CN170>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL170=\"\",CL170=\"--\",ISBLANK(CL170)),\"\",IF(CL170>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL170<=Parameters!$E$18,CL170>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL170<=Parameters!$F$18, CL170>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL170<=Parameters!$G$18, CL170>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP170=\"\",CP170=\"--\",ISBLANK(CP170)),\"\",IF(CP170<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP170>=Parameters!$E$21,CP170<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP170>=Parameters!$F$21, CP170<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP170>=Parameters!$G$21, CP170<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ170=\"\",CQ170=\"--\",ISBLANK(CQ170)),\"\",IF(CQ170<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ170>=Parameters!$E$22,CQ170<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ170>=Parameters!$F$22, CQ170<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ170>=Parameters!$G$22, CQ170<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR170='Risk Tables'!$C$44,1,IF(CR170='Risk Tables'!$C$43,2,IF(CR170='Risk Tables'!$C$42, 3, IF(CR170='Risk Tables'!$C$41, 4, IF(CR170='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS170='Risk Tables'!$C$44,1,IF(CS170='Risk Tables'!$C$43,2,IF(CS170='Risk Tables'!$C$42, 3, IF(CS170='Risk Tables'!$C$41, 4, IF(CS170='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT170='Risk Tables'!$C$44,1,IF(CT170='Risk Tables'!$C$43,2,IF(CT170='Risk Tables'!$C$42, 3, IF(CT170='Risk Tables'!$C$41, 4, IF(CT170='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV170='Risk Tables'!$C$44,1,IF(CV170='Risk Tables'!$C$43,2,IF(CV170='Risk Tables'!$C$42, 3, IF(CV170='Risk Tables'!$C$41, 4, IF(CV170='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW170='Risk Tables'!$C$44,1,IF(CW170='Risk Tables'!$C$43,2,IF(CW170='Risk Tables'!$C$42, 3, IF(CW170='Risk Tables'!$C$41, 4, IF(CW170='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX170='Risk Tables'!$C$44,1,IF(CX170='Risk Tables'!$C$43,2,IF(CX170='Risk Tables'!$C$42, 3, IF(CX170='Risk Tables'!$C$41, 4, IF(CX170='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY170='Risk Tables'!$C$44,1,IF(CY170='Risk Tables'!$C$43,2,IF(CY170='Risk Tables'!$C$42, 3, IF(CY170='Risk Tables'!$C$41, 4, IF(CY170='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA170='Risk Tables'!$C$44,1,IF(DA170='Risk Tables'!$C$43,2,IF(DA170='Risk Tables'!$C$42, 3, IF(DA170='Risk Tables'!$C$41, 4, IF(DA170='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB170='Risk Tables'!$C$44,1,IF(DB170='Risk Tables'!$C$43,2,IF(DB170='Risk Tables'!$C$42, 3, IF(DB170='Risk Tables'!$C$41, 4, IF(DB170='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC170='Risk Tables'!$C$44,1,IF(DC170='Risk Tables'!$C$43,2,IF(DC170='Risk Tables'!$C$42, 3, IF(DC170='Risk Tables'!$C$41, 4, IF(DC170='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD170='Risk Tables'!$C$44,1,IF(DD170='Risk Tables'!$C$43,2,IF(DD170='Risk Tables'!$C$42, 3, IF(DD170='Risk Tables'!$C$41, 4, IF(DD170='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE170='Risk Tables'!$C$44,1,IF(DE170='Risk Tables'!$C$43,2,IF(DE170='Risk Tables'!$C$42, 3, IF(DE170='Risk Tables'!$C$41, 4, IF(DE170='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF170='Risk Tables'!$C$44,1,IF(DF170='Risk Tables'!$C$43,2,IF(DF170='Risk Tables'!$C$42, 3, IF(DF170='Risk Tables'!$C$41, 4, IF(DF170='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI170:DW170))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI170:DW170, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD170),\"\",((AD170*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P170,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V170),\"\",((V170*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P170,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO170),\"\",((AO170*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P170,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM170),\"\",((AM170*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P170,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI170),\"\",((AI170*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P170,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF170),\"\",((AF170*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P170,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR170),\"\",((AR170*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P170,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL170),\"\",((BL170*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P170,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM170),\"\",((BM170*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P170,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU170),\"\",((AU170*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P170,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW170),\"\",((AW170*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P170,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK170),\"\",(((BK170)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P170,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A171=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I171,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M171,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A171=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H171,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A171=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H171,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A171=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H171,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A171=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H171,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG171),ISBLANK(AR171)),\"\",IF(AR171<0,'Risk Tables'!$C$46,BG171/AR171)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO171),ISBLANK(AR171)),\"\",IF(AR171<0,'Risk Tables'!$C$46,AO171/AR171)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH171=\"\",ISBLANK(CH171)),\"\",IF(CH171>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH171<=Parameters!$E$4,CH171>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH171<=Parameters!$F$4, CH171>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH171<=Parameters!$G$4, CH171>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI171=\"\",CI171=\"--\",ISBLANK(CI171)),\"\",IF(CI171='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI171>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI171<=Parameters!$E$5,CI171>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI171<=Parameters!$F$5, CI171>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI171<=Parameters!$G$5, CI171>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG171=\"\",CG171=\"--\",ISBLANK(CG171)),\"\",IF(CG171>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG171<=Parameters!$E$6,CG171>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG171<=Parameters!$F$6, CG171>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG171<=Parameters!$G$6, CG171>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY171=\"\",BY171=\"--\",ISBLANK(BY171)),\"\",IF(BY171>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY171<=Parameters!$E$8,BY171>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY171<=Parameters!$F$8, BY171>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY171<=Parameters!$G$8, BY171>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ171=\"\",BZ171=\"--\",ISBLANK(BZ171)),\"\",IF(BZ171>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ171<=Parameters!$E$9,BZ171>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ171<=Parameters!$F$9, BZ171>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ171<=Parameters!$G$9, BZ171>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA171=\"\",CA171=\"--\",ISBLANK(CA171)),\"\",IF(CA171<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA171>=Parameters!$E$10,CA171<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA171>=Parameters!$F$10, CA171<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA171>=Parameters!$G$10, CA171<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB171=\"\",CB171=\"--\",ISBLANK(CB171)),\"\",IF(CB171<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB171>=Parameters!$E$11,CB171<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB171>=Parameters!$F$11, CB171<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB171>=Parameters!$G$11, CB171<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO171=\"\",CO171=\"--\",ISBLANK(CO171)),\"\",IF(CO171<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO171>=Parameters!$E$13,CO171<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO171>=Parameters!$F$13, CO171<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO171>=Parameters!$G$13, CO171<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ171=\"\",CJ171=\"--\",ISBLANK(CJ171)),\"\",IF(CJ171='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ171<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ171>=Parameters!$E$14,CJ171<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ171>=Parameters!$F$14, CJ171<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ171>=Parameters!$G$14, CJ171<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK171=\"\",CK171=\"--\",ISBLANK(CK171)),\"\",IF(AND(CK171<Parameters!$E$15, CK171>=0), 'Risk Tables'!$C$44, IF(AND(CK171>=Parameters!$E$15,CK171<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK171>=Parameters!$F$15, CK171<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK171>=Parameters!$G$15, CK171<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM171=\"\",CM171=\"--\",ISBLANK(CM171)),\"\",IF(CM171>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM171<=Parameters!$E$16,CM171>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM171<=Parameters!$F$16, CM171>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM171<=Parameters!$G$16, CM171>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN171=\"\",CN171=\"--\",ISBLANK(CN171)),\"\",IF(CN171>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN171<=Parameters!$E$17,CN171>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN171<=Parameters!$F$17, CN171>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN171<=Parameters!$G$17, CN171>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL171=\"\",CL171=\"--\",ISBLANK(CL171)),\"\",IF(CL171>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL171<=Parameters!$E$18,CL171>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL171<=Parameters!$F$18, CL171>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL171<=Parameters!$G$18, CL171>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP171=\"\",CP171=\"--\",ISBLANK(CP171)),\"\",IF(CP171<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP171>=Parameters!$E$21,CP171<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP171>=Parameters!$F$21, CP171<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP171>=Parameters!$G$21, CP171<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ171=\"\",CQ171=\"--\",ISBLANK(CQ171)),\"\",IF(CQ171<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ171>=Parameters!$E$22,CQ171<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ171>=Parameters!$F$22, CQ171<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ171>=Parameters!$G$22, CQ171<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR171='Risk Tables'!$C$44,1,IF(CR171='Risk Tables'!$C$43,2,IF(CR171='Risk Tables'!$C$42, 3, IF(CR171='Risk Tables'!$C$41, 4, IF(CR171='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS171='Risk Tables'!$C$44,1,IF(CS171='Risk Tables'!$C$43,2,IF(CS171='Risk Tables'!$C$42, 3, IF(CS171='Risk Tables'!$C$41, 4, IF(CS171='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT171='Risk Tables'!$C$44,1,IF(CT171='Risk Tables'!$C$43,2,IF(CT171='Risk Tables'!$C$42, 3, IF(CT171='Risk Tables'!$C$41, 4, IF(CT171='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV171='Risk Tables'!$C$44,1,IF(CV171='Risk Tables'!$C$43,2,IF(CV171='Risk Tables'!$C$42, 3, IF(CV171='Risk Tables'!$C$41, 4, IF(CV171='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW171='Risk Tables'!$C$44,1,IF(CW171='Risk Tables'!$C$43,2,IF(CW171='Risk Tables'!$C$42, 3, IF(CW171='Risk Tables'!$C$41, 4, IF(CW171='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX171='Risk Tables'!$C$44,1,IF(CX171='Risk Tables'!$C$43,2,IF(CX171='Risk Tables'!$C$42, 3, IF(CX171='Risk Tables'!$C$41, 4, IF(CX171='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY171='Risk Tables'!$C$44,1,IF(CY171='Risk Tables'!$C$43,2,IF(CY171='Risk Tables'!$C$42, 3, IF(CY171='Risk Tables'!$C$41, 4, IF(CY171='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA171='Risk Tables'!$C$44,1,IF(DA171='Risk Tables'!$C$43,2,IF(DA171='Risk Tables'!$C$42, 3, IF(DA171='Risk Tables'!$C$41, 4, IF(DA171='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB171='Risk Tables'!$C$44,1,IF(DB171='Risk Tables'!$C$43,2,IF(DB171='Risk Tables'!$C$42, 3, IF(DB171='Risk Tables'!$C$41, 4, IF(DB171='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC171='Risk Tables'!$C$44,1,IF(DC171='Risk Tables'!$C$43,2,IF(DC171='Risk Tables'!$C$42, 3, IF(DC171='Risk Tables'!$C$41, 4, IF(DC171='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD171='Risk Tables'!$C$44,1,IF(DD171='Risk Tables'!$C$43,2,IF(DD171='Risk Tables'!$C$42, 3, IF(DD171='Risk Tables'!$C$41, 4, IF(DD171='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE171='Risk Tables'!$C$44,1,IF(DE171='Risk Tables'!$C$43,2,IF(DE171='Risk Tables'!$C$42, 3, IF(DE171='Risk Tables'!$C$41, 4, IF(DE171='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF171='Risk Tables'!$C$44,1,IF(DF171='Risk Tables'!$C$43,2,IF(DF171='Risk Tables'!$C$42, 3, IF(DF171='Risk Tables'!$C$41, 4, IF(DF171='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI171:DW171))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI171:DW171, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD171),\"\",((AD171*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P171,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V171),\"\",((V171*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P171,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO171),\"\",((AO171*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P171,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM171),\"\",((AM171*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P171,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI171),\"\",((AI171*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P171,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF171),\"\",((AF171*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P171,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR171),\"\",((AR171*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P171,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL171),\"\",((BL171*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P171,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM171),\"\",((BM171*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P171,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU171),\"\",((AU171*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P171,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW171),\"\",((AW171*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P171,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK171),\"\",(((BK171)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P171,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A172=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I172,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M172,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A172=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H172,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A172=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H172,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A172=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H172,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A172=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H172,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG172),ISBLANK(AR172)),\"\",IF(AR172<0,'Risk Tables'!$C$46,BG172/AR172)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO172),ISBLANK(AR172)),\"\",IF(AR172<0,'Risk Tables'!$C$46,AO172/AR172)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH172=\"\",ISBLANK(CH172)),\"\",IF(CH172>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH172<=Parameters!$E$4,CH172>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH172<=Parameters!$F$4, CH172>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH172<=Parameters!$G$4, CH172>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI172=\"\",CI172=\"--\",ISBLANK(CI172)),\"\",IF(CI172='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI172>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI172<=Parameters!$E$5,CI172>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI172<=Parameters!$F$5, CI172>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI172<=Parameters!$G$5, CI172>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG172=\"\",CG172=\"--\",ISBLANK(CG172)),\"\",IF(CG172>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG172<=Parameters!$E$6,CG172>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG172<=Parameters!$F$6, CG172>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG172<=Parameters!$G$6, CG172>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY172=\"\",BY172=\"--\",ISBLANK(BY172)),\"\",IF(BY172>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY172<=Parameters!$E$8,BY172>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY172<=Parameters!$F$8, BY172>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY172<=Parameters!$G$8, BY172>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ172=\"\",BZ172=\"--\",ISBLANK(BZ172)),\"\",IF(BZ172>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ172<=Parameters!$E$9,BZ172>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ172<=Parameters!$F$9, BZ172>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ172<=Parameters!$G$9, BZ172>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA172=\"\",CA172=\"--\",ISBLANK(CA172)),\"\",IF(CA172<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA172>=Parameters!$E$10,CA172<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA172>=Parameters!$F$10, CA172<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA172>=Parameters!$G$10, CA172<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB172=\"\",CB172=\"--\",ISBLANK(CB172)),\"\",IF(CB172<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB172>=Parameters!$E$11,CB172<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB172>=Parameters!$F$11, CB172<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB172>=Parameters!$G$11, CB172<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO172=\"\",CO172=\"--\",ISBLANK(CO172)),\"\",IF(CO172<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO172>=Parameters!$E$13,CO172<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO172>=Parameters!$F$13, CO172<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO172>=Parameters!$G$13, CO172<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ172=\"\",CJ172=\"--\",ISBLANK(CJ172)),\"\",IF(CJ172='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ172<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ172>=Parameters!$E$14,CJ172<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ172>=Parameters!$F$14, CJ172<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ172>=Parameters!$G$14, CJ172<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK172=\"\",CK172=\"--\",ISBLANK(CK172)),\"\",IF(AND(CK172<Parameters!$E$15, CK172>=0), 'Risk Tables'!$C$44, IF(AND(CK172>=Parameters!$E$15,CK172<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK172>=Parameters!$F$15, CK172<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK172>=Parameters!$G$15, CK172<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM172=\"\",CM172=\"--\",ISBLANK(CM172)),\"\",IF(CM172>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM172<=Parameters!$E$16,CM172>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM172<=Parameters!$F$16, CM172>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM172<=Parameters!$G$16, CM172>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN172=\"\",CN172=\"--\",ISBLANK(CN172)),\"\",IF(CN172>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN172<=Parameters!$E$17,CN172>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN172<=Parameters!$F$17, CN172>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN172<=Parameters!$G$17, CN172>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL172=\"\",CL172=\"--\",ISBLANK(CL172)),\"\",IF(CL172>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL172<=Parameters!$E$18,CL172>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL172<=Parameters!$F$18, CL172>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL172<=Parameters!$G$18, CL172>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP172=\"\",CP172=\"--\",ISBLANK(CP172)),\"\",IF(CP172<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP172>=Parameters!$E$21,CP172<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP172>=Parameters!$F$21, CP172<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP172>=Parameters!$G$21, CP172<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ172=\"\",CQ172=\"--\",ISBLANK(CQ172)),\"\",IF(CQ172<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ172>=Parameters!$E$22,CQ172<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ172>=Parameters!$F$22, CQ172<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ172>=Parameters!$G$22, CQ172<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR172='Risk Tables'!$C$44,1,IF(CR172='Risk Tables'!$C$43,2,IF(CR172='Risk Tables'!$C$42, 3, IF(CR172='Risk Tables'!$C$41, 4, IF(CR172='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS172='Risk Tables'!$C$44,1,IF(CS172='Risk Tables'!$C$43,2,IF(CS172='Risk Tables'!$C$42, 3, IF(CS172='Risk Tables'!$C$41, 4, IF(CS172='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT172='Risk Tables'!$C$44,1,IF(CT172='Risk Tables'!$C$43,2,IF(CT172='Risk Tables'!$C$42, 3, IF(CT172='Risk Tables'!$C$41, 4, IF(CT172='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV172='Risk Tables'!$C$44,1,IF(CV172='Risk Tables'!$C$43,2,IF(CV172='Risk Tables'!$C$42, 3, IF(CV172='Risk Tables'!$C$41, 4, IF(CV172='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW172='Risk Tables'!$C$44,1,IF(CW172='Risk Tables'!$C$43,2,IF(CW172='Risk Tables'!$C$42, 3, IF(CW172='Risk Tables'!$C$41, 4, IF(CW172='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX172='Risk Tables'!$C$44,1,IF(CX172='Risk Tables'!$C$43,2,IF(CX172='Risk Tables'!$C$42, 3, IF(CX172='Risk Tables'!$C$41, 4, IF(CX172='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY172='Risk Tables'!$C$44,1,IF(CY172='Risk Tables'!$C$43,2,IF(CY172='Risk Tables'!$C$42, 3, IF(CY172='Risk Tables'!$C$41, 4, IF(CY172='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA172='Risk Tables'!$C$44,1,IF(DA172='Risk Tables'!$C$43,2,IF(DA172='Risk Tables'!$C$42, 3, IF(DA172='Risk Tables'!$C$41, 4, IF(DA172='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB172='Risk Tables'!$C$44,1,IF(DB172='Risk Tables'!$C$43,2,IF(DB172='Risk Tables'!$C$42, 3, IF(DB172='Risk Tables'!$C$41, 4, IF(DB172='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC172='Risk Tables'!$C$44,1,IF(DC172='Risk Tables'!$C$43,2,IF(DC172='Risk Tables'!$C$42, 3, IF(DC172='Risk Tables'!$C$41, 4, IF(DC172='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD172='Risk Tables'!$C$44,1,IF(DD172='Risk Tables'!$C$43,2,IF(DD172='Risk Tables'!$C$42, 3, IF(DD172='Risk Tables'!$C$41, 4, IF(DD172='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE172='Risk Tables'!$C$44,1,IF(DE172='Risk Tables'!$C$43,2,IF(DE172='Risk Tables'!$C$42, 3, IF(DE172='Risk Tables'!$C$41, 4, IF(DE172='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF172='Risk Tables'!$C$44,1,IF(DF172='Risk Tables'!$C$43,2,IF(DF172='Risk Tables'!$C$42, 3, IF(DF172='Risk Tables'!$C$41, 4, IF(DF172='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI172:DW172))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI172:DW172, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD172),\"\",((AD172*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P172,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V172),\"\",((V172*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P172,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO172),\"\",((AO172*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P172,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM172),\"\",((AM172*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P172,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI172),\"\",((AI172*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P172,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF172),\"\",((AF172*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P172,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR172),\"\",((AR172*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P172,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL172),\"\",((BL172*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P172,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM172),\"\",((BM172*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P172,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU172),\"\",((AU172*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P172,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW172),\"\",((AW172*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P172,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK172),\"\",(((BK172)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P172,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A173=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I173,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M173,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A173=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H173,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A173=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H173,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A173=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H173,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A173=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H173,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG173),ISBLANK(AR173)),\"\",IF(AR173<0,'Risk Tables'!$C$46,BG173/AR173)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO173),ISBLANK(AR173)),\"\",IF(AR173<0,'Risk Tables'!$C$46,AO173/AR173)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH173=\"\",ISBLANK(CH173)),\"\",IF(CH173>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH173<=Parameters!$E$4,CH173>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH173<=Parameters!$F$4, CH173>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH173<=Parameters!$G$4, CH173>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI173=\"\",CI173=\"--\",ISBLANK(CI173)),\"\",IF(CI173='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI173>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI173<=Parameters!$E$5,CI173>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI173<=Parameters!$F$5, CI173>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI173<=Parameters!$G$5, CI173>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG173=\"\",CG173=\"--\",ISBLANK(CG173)),\"\",IF(CG173>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG173<=Parameters!$E$6,CG173>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG173<=Parameters!$F$6, CG173>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG173<=Parameters!$G$6, CG173>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY173=\"\",BY173=\"--\",ISBLANK(BY173)),\"\",IF(BY173>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY173<=Parameters!$E$8,BY173>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY173<=Parameters!$F$8, BY173>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY173<=Parameters!$G$8, BY173>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ173=\"\",BZ173=\"--\",ISBLANK(BZ173)),\"\",IF(BZ173>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ173<=Parameters!$E$9,BZ173>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ173<=Parameters!$F$9, BZ173>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ173<=Parameters!$G$9, BZ173>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA173=\"\",CA173=\"--\",ISBLANK(CA173)),\"\",IF(CA173<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA173>=Parameters!$E$10,CA173<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA173>=Parameters!$F$10, CA173<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA173>=Parameters!$G$10, CA173<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB173=\"\",CB173=\"--\",ISBLANK(CB173)),\"\",IF(CB173<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB173>=Parameters!$E$11,CB173<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB173>=Parameters!$F$11, CB173<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB173>=Parameters!$G$11, CB173<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO173=\"\",CO173=\"--\",ISBLANK(CO173)),\"\",IF(CO173<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO173>=Parameters!$E$13,CO173<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO173>=Parameters!$F$13, CO173<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO173>=Parameters!$G$13, CO173<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ173=\"\",CJ173=\"--\",ISBLANK(CJ173)),\"\",IF(CJ173='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ173<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ173>=Parameters!$E$14,CJ173<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ173>=Parameters!$F$14, CJ173<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ173>=Parameters!$G$14, CJ173<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK173=\"\",CK173=\"--\",ISBLANK(CK173)),\"\",IF(AND(CK173<Parameters!$E$15, CK173>=0), 'Risk Tables'!$C$44, IF(AND(CK173>=Parameters!$E$15,CK173<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK173>=Parameters!$F$15, CK173<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK173>=Parameters!$G$15, CK173<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM173=\"\",CM173=\"--\",ISBLANK(CM173)),\"\",IF(CM173>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM173<=Parameters!$E$16,CM173>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM173<=Parameters!$F$16, CM173>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM173<=Parameters!$G$16, CM173>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN173=\"\",CN173=\"--\",ISBLANK(CN173)),\"\",IF(CN173>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN173<=Parameters!$E$17,CN173>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN173<=Parameters!$F$17, CN173>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN173<=Parameters!$G$17, CN173>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL173=\"\",CL173=\"--\",ISBLANK(CL173)),\"\",IF(CL173>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL173<=Parameters!$E$18,CL173>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL173<=Parameters!$F$18, CL173>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL173<=Parameters!$G$18, CL173>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP173=\"\",CP173=\"--\",ISBLANK(CP173)),\"\",IF(CP173<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP173>=Parameters!$E$21,CP173<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP173>=Parameters!$F$21, CP173<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP173>=Parameters!$G$21, CP173<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ173=\"\",CQ173=\"--\",ISBLANK(CQ173)),\"\",IF(CQ173<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ173>=Parameters!$E$22,CQ173<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ173>=Parameters!$F$22, CQ173<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ173>=Parameters!$G$22, CQ173<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR173='Risk Tables'!$C$44,1,IF(CR173='Risk Tables'!$C$43,2,IF(CR173='Risk Tables'!$C$42, 3, IF(CR173='Risk Tables'!$C$41, 4, IF(CR173='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS173='Risk Tables'!$C$44,1,IF(CS173='Risk Tables'!$C$43,2,IF(CS173='Risk Tables'!$C$42, 3, IF(CS173='Risk Tables'!$C$41, 4, IF(CS173='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT173='Risk Tables'!$C$44,1,IF(CT173='Risk Tables'!$C$43,2,IF(CT173='Risk Tables'!$C$42, 3, IF(CT173='Risk Tables'!$C$41, 4, IF(CT173='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV173='Risk Tables'!$C$44,1,IF(CV173='Risk Tables'!$C$43,2,IF(CV173='Risk Tables'!$C$42, 3, IF(CV173='Risk Tables'!$C$41, 4, IF(CV173='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW173='Risk Tables'!$C$44,1,IF(CW173='Risk Tables'!$C$43,2,IF(CW173='Risk Tables'!$C$42, 3, IF(CW173='Risk Tables'!$C$41, 4, IF(CW173='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX173='Risk Tables'!$C$44,1,IF(CX173='Risk Tables'!$C$43,2,IF(CX173='Risk Tables'!$C$42, 3, IF(CX173='Risk Tables'!$C$41, 4, IF(CX173='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY173='Risk Tables'!$C$44,1,IF(CY173='Risk Tables'!$C$43,2,IF(CY173='Risk Tables'!$C$42, 3, IF(CY173='Risk Tables'!$C$41, 4, IF(CY173='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA173='Risk Tables'!$C$44,1,IF(DA173='Risk Tables'!$C$43,2,IF(DA173='Risk Tables'!$C$42, 3, IF(DA173='Risk Tables'!$C$41, 4, IF(DA173='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB173='Risk Tables'!$C$44,1,IF(DB173='Risk Tables'!$C$43,2,IF(DB173='Risk Tables'!$C$42, 3, IF(DB173='Risk Tables'!$C$41, 4, IF(DB173='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC173='Risk Tables'!$C$44,1,IF(DC173='Risk Tables'!$C$43,2,IF(DC173='Risk Tables'!$C$42, 3, IF(DC173='Risk Tables'!$C$41, 4, IF(DC173='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD173='Risk Tables'!$C$44,1,IF(DD173='Risk Tables'!$C$43,2,IF(DD173='Risk Tables'!$C$42, 3, IF(DD173='Risk Tables'!$C$41, 4, IF(DD173='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE173='Risk Tables'!$C$44,1,IF(DE173='Risk Tables'!$C$43,2,IF(DE173='Risk Tables'!$C$42, 3, IF(DE173='Risk Tables'!$C$41, 4, IF(DE173='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF173='Risk Tables'!$C$44,1,IF(DF173='Risk Tables'!$C$43,2,IF(DF173='Risk Tables'!$C$42, 3, IF(DF173='Risk Tables'!$C$41, 4, IF(DF173='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI173:DW173))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI173:DW173, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD173),\"\",((AD173*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P173,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V173),\"\",((V173*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P173,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO173),\"\",((AO173*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P173,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM173),\"\",((AM173*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P173,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI173),\"\",((AI173*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P173,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF173),\"\",((AF173*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P173,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR173),\"\",((AR173*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P173,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL173),\"\",((BL173*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P173,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM173),\"\",((BM173*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P173,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU173),\"\",((AU173*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P173,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW173),\"\",((AW173*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P173,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK173),\"\",(((BK173)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P173,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A174=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I174,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M174,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A174=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H174,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A174=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H174,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A174=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H174,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A174=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H174,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG174),ISBLANK(AR174)),\"\",IF(AR174<0,'Risk Tables'!$C$46,BG174/AR174)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO174),ISBLANK(AR174)),\"\",IF(AR174<0,'Risk Tables'!$C$46,AO174/AR174)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH174=\"\",ISBLANK(CH174)),\"\",IF(CH174>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH174<=Parameters!$E$4,CH174>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH174<=Parameters!$F$4, CH174>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH174<=Parameters!$G$4, CH174>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI174=\"\",CI174=\"--\",ISBLANK(CI174)),\"\",IF(CI174='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI174>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI174<=Parameters!$E$5,CI174>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI174<=Parameters!$F$5, CI174>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI174<=Parameters!$G$5, CI174>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG174=\"\",CG174=\"--\",ISBLANK(CG174)),\"\",IF(CG174>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG174<=Parameters!$E$6,CG174>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG174<=Parameters!$F$6, CG174>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG174<=Parameters!$G$6, CG174>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY174=\"\",BY174=\"--\",ISBLANK(BY174)),\"\",IF(BY174>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY174<=Parameters!$E$8,BY174>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY174<=Parameters!$F$8, BY174>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY174<=Parameters!$G$8, BY174>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ174=\"\",BZ174=\"--\",ISBLANK(BZ174)),\"\",IF(BZ174>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ174<=Parameters!$E$9,BZ174>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ174<=Parameters!$F$9, BZ174>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ174<=Parameters!$G$9, BZ174>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA174=\"\",CA174=\"--\",ISBLANK(CA174)),\"\",IF(CA174<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA174>=Parameters!$E$10,CA174<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA174>=Parameters!$F$10, CA174<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA174>=Parameters!$G$10, CA174<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB174=\"\",CB174=\"--\",ISBLANK(CB174)),\"\",IF(CB174<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB174>=Parameters!$E$11,CB174<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB174>=Parameters!$F$11, CB174<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB174>=Parameters!$G$11, CB174<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO174=\"\",CO174=\"--\",ISBLANK(CO174)),\"\",IF(CO174<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO174>=Parameters!$E$13,CO174<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO174>=Parameters!$F$13, CO174<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO174>=Parameters!$G$13, CO174<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ174=\"\",CJ174=\"--\",ISBLANK(CJ174)),\"\",IF(CJ174='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ174<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ174>=Parameters!$E$14,CJ174<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ174>=Parameters!$F$14, CJ174<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ174>=Parameters!$G$14, CJ174<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK174=\"\",CK174=\"--\",ISBLANK(CK174)),\"\",IF(AND(CK174<Parameters!$E$15, CK174>=0), 'Risk Tables'!$C$44, IF(AND(CK174>=Parameters!$E$15,CK174<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK174>=Parameters!$F$15, CK174<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK174>=Parameters!$G$15, CK174<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM174=\"\",CM174=\"--\",ISBLANK(CM174)),\"\",IF(CM174>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM174<=Parameters!$E$16,CM174>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM174<=Parameters!$F$16, CM174>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM174<=Parameters!$G$16, CM174>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN174=\"\",CN174=\"--\",ISBLANK(CN174)),\"\",IF(CN174>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN174<=Parameters!$E$17,CN174>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN174<=Parameters!$F$17, CN174>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN174<=Parameters!$G$17, CN174>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL174=\"\",CL174=\"--\",ISBLANK(CL174)),\"\",IF(CL174>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL174<=Parameters!$E$18,CL174>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL174<=Parameters!$F$18, CL174>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL174<=Parameters!$G$18, CL174>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP174=\"\",CP174=\"--\",ISBLANK(CP174)),\"\",IF(CP174<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP174>=Parameters!$E$21,CP174<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP174>=Parameters!$F$21, CP174<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP174>=Parameters!$G$21, CP174<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ174=\"\",CQ174=\"--\",ISBLANK(CQ174)),\"\",IF(CQ174<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ174>=Parameters!$E$22,CQ174<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ174>=Parameters!$F$22, CQ174<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ174>=Parameters!$G$22, CQ174<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR174='Risk Tables'!$C$44,1,IF(CR174='Risk Tables'!$C$43,2,IF(CR174='Risk Tables'!$C$42, 3, IF(CR174='Risk Tables'!$C$41, 4, IF(CR174='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS174='Risk Tables'!$C$44,1,IF(CS174='Risk Tables'!$C$43,2,IF(CS174='Risk Tables'!$C$42, 3, IF(CS174='Risk Tables'!$C$41, 4, IF(CS174='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT174='Risk Tables'!$C$44,1,IF(CT174='Risk Tables'!$C$43,2,IF(CT174='Risk Tables'!$C$42, 3, IF(CT174='Risk Tables'!$C$41, 4, IF(CT174='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV174='Risk Tables'!$C$44,1,IF(CV174='Risk Tables'!$C$43,2,IF(CV174='Risk Tables'!$C$42, 3, IF(CV174='Risk Tables'!$C$41, 4, IF(CV174='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW174='Risk Tables'!$C$44,1,IF(CW174='Risk Tables'!$C$43,2,IF(CW174='Risk Tables'!$C$42, 3, IF(CW174='Risk Tables'!$C$41, 4, IF(CW174='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX174='Risk Tables'!$C$44,1,IF(CX174='Risk Tables'!$C$43,2,IF(CX174='Risk Tables'!$C$42, 3, IF(CX174='Risk Tables'!$C$41, 4, IF(CX174='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY174='Risk Tables'!$C$44,1,IF(CY174='Risk Tables'!$C$43,2,IF(CY174='Risk Tables'!$C$42, 3, IF(CY174='Risk Tables'!$C$41, 4, IF(CY174='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA174='Risk Tables'!$C$44,1,IF(DA174='Risk Tables'!$C$43,2,IF(DA174='Risk Tables'!$C$42, 3, IF(DA174='Risk Tables'!$C$41, 4, IF(DA174='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB174='Risk Tables'!$C$44,1,IF(DB174='Risk Tables'!$C$43,2,IF(DB174='Risk Tables'!$C$42, 3, IF(DB174='Risk Tables'!$C$41, 4, IF(DB174='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC174='Risk Tables'!$C$44,1,IF(DC174='Risk Tables'!$C$43,2,IF(DC174='Risk Tables'!$C$42, 3, IF(DC174='Risk Tables'!$C$41, 4, IF(DC174='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD174='Risk Tables'!$C$44,1,IF(DD174='Risk Tables'!$C$43,2,IF(DD174='Risk Tables'!$C$42, 3, IF(DD174='Risk Tables'!$C$41, 4, IF(DD174='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE174='Risk Tables'!$C$44,1,IF(DE174='Risk Tables'!$C$43,2,IF(DE174='Risk Tables'!$C$42, 3, IF(DE174='Risk Tables'!$C$41, 4, IF(DE174='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF174='Risk Tables'!$C$44,1,IF(DF174='Risk Tables'!$C$43,2,IF(DF174='Risk Tables'!$C$42, 3, IF(DF174='Risk Tables'!$C$41, 4, IF(DF174='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI174:DW174))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI174:DW174, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD174),\"\",((AD174*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P174,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V174),\"\",((V174*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P174,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO174),\"\",((AO174*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P174,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM174),\"\",((AM174*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P174,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI174),\"\",((AI174*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P174,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF174),\"\",((AF174*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P174,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR174),\"\",((AR174*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P174,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL174),\"\",((BL174*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P174,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM174),\"\",((BM174*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P174,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU174),\"\",((AU174*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P174,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW174),\"\",((AW174*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P174,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK174),\"\",(((BK174)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P174,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A175=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I175,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M175,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A175=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H175,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A175=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H175,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A175=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H175,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A175=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H175,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG175),ISBLANK(AR175)),\"\",IF(AR175<0,'Risk Tables'!$C$46,BG175/AR175)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO175),ISBLANK(AR175)),\"\",IF(AR175<0,'Risk Tables'!$C$46,AO175/AR175)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH175=\"\",ISBLANK(CH175)),\"\",IF(CH175>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH175<=Parameters!$E$4,CH175>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH175<=Parameters!$F$4, CH175>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH175<=Parameters!$G$4, CH175>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI175=\"\",CI175=\"--\",ISBLANK(CI175)),\"\",IF(CI175='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI175>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI175<=Parameters!$E$5,CI175>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI175<=Parameters!$F$5, CI175>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI175<=Parameters!$G$5, CI175>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG175=\"\",CG175=\"--\",ISBLANK(CG175)),\"\",IF(CG175>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG175<=Parameters!$E$6,CG175>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG175<=Parameters!$F$6, CG175>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG175<=Parameters!$G$6, CG175>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY175=\"\",BY175=\"--\",ISBLANK(BY175)),\"\",IF(BY175>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY175<=Parameters!$E$8,BY175>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY175<=Parameters!$F$8, BY175>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY175<=Parameters!$G$8, BY175>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ175=\"\",BZ175=\"--\",ISBLANK(BZ175)),\"\",IF(BZ175>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ175<=Parameters!$E$9,BZ175>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ175<=Parameters!$F$9, BZ175>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ175<=Parameters!$G$9, BZ175>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA175=\"\",CA175=\"--\",ISBLANK(CA175)),\"\",IF(CA175<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA175>=Parameters!$E$10,CA175<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA175>=Parameters!$F$10, CA175<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA175>=Parameters!$G$10, CA175<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB175=\"\",CB175=\"--\",ISBLANK(CB175)),\"\",IF(CB175<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB175>=Parameters!$E$11,CB175<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB175>=Parameters!$F$11, CB175<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB175>=Parameters!$G$11, CB175<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO175=\"\",CO175=\"--\",ISBLANK(CO175)),\"\",IF(CO175<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO175>=Parameters!$E$13,CO175<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO175>=Parameters!$F$13, CO175<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO175>=Parameters!$G$13, CO175<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ175=\"\",CJ175=\"--\",ISBLANK(CJ175)),\"\",IF(CJ175='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ175<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ175>=Parameters!$E$14,CJ175<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ175>=Parameters!$F$14, CJ175<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ175>=Parameters!$G$14, CJ175<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK175=\"\",CK175=\"--\",ISBLANK(CK175)),\"\",IF(AND(CK175<Parameters!$E$15, CK175>=0), 'Risk Tables'!$C$44, IF(AND(CK175>=Parameters!$E$15,CK175<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK175>=Parameters!$F$15, CK175<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK175>=Parameters!$G$15, CK175<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM175=\"\",CM175=\"--\",ISBLANK(CM175)),\"\",IF(CM175>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM175<=Parameters!$E$16,CM175>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM175<=Parameters!$F$16, CM175>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM175<=Parameters!$G$16, CM175>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN175=\"\",CN175=\"--\",ISBLANK(CN175)),\"\",IF(CN175>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN175<=Parameters!$E$17,CN175>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN175<=Parameters!$F$17, CN175>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN175<=Parameters!$G$17, CN175>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL175=\"\",CL175=\"--\",ISBLANK(CL175)),\"\",IF(CL175>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL175<=Parameters!$E$18,CL175>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL175<=Parameters!$F$18, CL175>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL175<=Parameters!$G$18, CL175>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP175=\"\",CP175=\"--\",ISBLANK(CP175)),\"\",IF(CP175<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP175>=Parameters!$E$21,CP175<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP175>=Parameters!$F$21, CP175<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP175>=Parameters!$G$21, CP175<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ175=\"\",CQ175=\"--\",ISBLANK(CQ175)),\"\",IF(CQ175<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ175>=Parameters!$E$22,CQ175<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ175>=Parameters!$F$22, CQ175<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ175>=Parameters!$G$22, CQ175<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR175='Risk Tables'!$C$44,1,IF(CR175='Risk Tables'!$C$43,2,IF(CR175='Risk Tables'!$C$42, 3, IF(CR175='Risk Tables'!$C$41, 4, IF(CR175='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS175='Risk Tables'!$C$44,1,IF(CS175='Risk Tables'!$C$43,2,IF(CS175='Risk Tables'!$C$42, 3, IF(CS175='Risk Tables'!$C$41, 4, IF(CS175='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT175='Risk Tables'!$C$44,1,IF(CT175='Risk Tables'!$C$43,2,IF(CT175='Risk Tables'!$C$42, 3, IF(CT175='Risk Tables'!$C$41, 4, IF(CT175='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV175='Risk Tables'!$C$44,1,IF(CV175='Risk Tables'!$C$43,2,IF(CV175='Risk Tables'!$C$42, 3, IF(CV175='Risk Tables'!$C$41, 4, IF(CV175='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW175='Risk Tables'!$C$44,1,IF(CW175='Risk Tables'!$C$43,2,IF(CW175='Risk Tables'!$C$42, 3, IF(CW175='Risk Tables'!$C$41, 4, IF(CW175='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX175='Risk Tables'!$C$44,1,IF(CX175='Risk Tables'!$C$43,2,IF(CX175='Risk Tables'!$C$42, 3, IF(CX175='Risk Tables'!$C$41, 4, IF(CX175='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY175='Risk Tables'!$C$44,1,IF(CY175='Risk Tables'!$C$43,2,IF(CY175='Risk Tables'!$C$42, 3, IF(CY175='Risk Tables'!$C$41, 4, IF(CY175='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA175='Risk Tables'!$C$44,1,IF(DA175='Risk Tables'!$C$43,2,IF(DA175='Risk Tables'!$C$42, 3, IF(DA175='Risk Tables'!$C$41, 4, IF(DA175='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB175='Risk Tables'!$C$44,1,IF(DB175='Risk Tables'!$C$43,2,IF(DB175='Risk Tables'!$C$42, 3, IF(DB175='Risk Tables'!$C$41, 4, IF(DB175='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC175='Risk Tables'!$C$44,1,IF(DC175='Risk Tables'!$C$43,2,IF(DC175='Risk Tables'!$C$42, 3, IF(DC175='Risk Tables'!$C$41, 4, IF(DC175='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD175='Risk Tables'!$C$44,1,IF(DD175='Risk Tables'!$C$43,2,IF(DD175='Risk Tables'!$C$42, 3, IF(DD175='Risk Tables'!$C$41, 4, IF(DD175='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE175='Risk Tables'!$C$44,1,IF(DE175='Risk Tables'!$C$43,2,IF(DE175='Risk Tables'!$C$42, 3, IF(DE175='Risk Tables'!$C$41, 4, IF(DE175='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF175='Risk Tables'!$C$44,1,IF(DF175='Risk Tables'!$C$43,2,IF(DF175='Risk Tables'!$C$42, 3, IF(DF175='Risk Tables'!$C$41, 4, IF(DF175='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI175:DW175))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI175:DW175, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD175),\"\",((AD175*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P175,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V175),\"\",((V175*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P175,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO175),\"\",((AO175*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P175,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM175),\"\",((AM175*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P175,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI175),\"\",((AI175*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P175,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF175),\"\",((AF175*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P175,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR175),\"\",((AR175*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P175,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL175),\"\",((BL175*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P175,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM175),\"\",((BM175*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P175,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU175),\"\",((AU175*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P175,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW175),\"\",((AW175*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P175,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK175),\"\",(((BK175)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P175,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A176=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I176,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M176,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A176=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H176,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A176=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H176,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A176=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H176,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A176=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H176,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG176),ISBLANK(AR176)),\"\",IF(AR176<0,'Risk Tables'!$C$46,BG176/AR176)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO176),ISBLANK(AR176)),\"\",IF(AR176<0,'Risk Tables'!$C$46,AO176/AR176)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH176=\"\",ISBLANK(CH176)),\"\",IF(CH176>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH176<=Parameters!$E$4,CH176>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH176<=Parameters!$F$4, CH176>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH176<=Parameters!$G$4, CH176>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI176=\"\",CI176=\"--\",ISBLANK(CI176)),\"\",IF(CI176='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI176>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI176<=Parameters!$E$5,CI176>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI176<=Parameters!$F$5, CI176>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI176<=Parameters!$G$5, CI176>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG176=\"\",CG176=\"--\",ISBLANK(CG176)),\"\",IF(CG176>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG176<=Parameters!$E$6,CG176>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG176<=Parameters!$F$6, CG176>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG176<=Parameters!$G$6, CG176>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY176=\"\",BY176=\"--\",ISBLANK(BY176)),\"\",IF(BY176>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY176<=Parameters!$E$8,BY176>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY176<=Parameters!$F$8, BY176>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY176<=Parameters!$G$8, BY176>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ176=\"\",BZ176=\"--\",ISBLANK(BZ176)),\"\",IF(BZ176>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ176<=Parameters!$E$9,BZ176>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ176<=Parameters!$F$9, BZ176>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ176<=Parameters!$G$9, BZ176>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA176=\"\",CA176=\"--\",ISBLANK(CA176)),\"\",IF(CA176<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA176>=Parameters!$E$10,CA176<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA176>=Parameters!$F$10, CA176<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA176>=Parameters!$G$10, CA176<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB176=\"\",CB176=\"--\",ISBLANK(CB176)),\"\",IF(CB176<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB176>=Parameters!$E$11,CB176<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB176>=Parameters!$F$11, CB176<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB176>=Parameters!$G$11, CB176<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO176=\"\",CO176=\"--\",ISBLANK(CO176)),\"\",IF(CO176<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO176>=Parameters!$E$13,CO176<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO176>=Parameters!$F$13, CO176<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO176>=Parameters!$G$13, CO176<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ176=\"\",CJ176=\"--\",ISBLANK(CJ176)),\"\",IF(CJ176='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ176<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ176>=Parameters!$E$14,CJ176<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ176>=Parameters!$F$14, CJ176<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ176>=Parameters!$G$14, CJ176<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK176=\"\",CK176=\"--\",ISBLANK(CK176)),\"\",IF(AND(CK176<Parameters!$E$15, CK176>=0), 'Risk Tables'!$C$44, IF(AND(CK176>=Parameters!$E$15,CK176<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK176>=Parameters!$F$15, CK176<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK176>=Parameters!$G$15, CK176<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM176=\"\",CM176=\"--\",ISBLANK(CM176)),\"\",IF(CM176>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM176<=Parameters!$E$16,CM176>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM176<=Parameters!$F$16, CM176>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM176<=Parameters!$G$16, CM176>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN176=\"\",CN176=\"--\",ISBLANK(CN176)),\"\",IF(CN176>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN176<=Parameters!$E$17,CN176>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN176<=Parameters!$F$17, CN176>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN176<=Parameters!$G$17, CN176>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL176=\"\",CL176=\"--\",ISBLANK(CL176)),\"\",IF(CL176>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL176<=Parameters!$E$18,CL176>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL176<=Parameters!$F$18, CL176>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL176<=Parameters!$G$18, CL176>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP176=\"\",CP176=\"--\",ISBLANK(CP176)),\"\",IF(CP176<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP176>=Parameters!$E$21,CP176<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP176>=Parameters!$F$21, CP176<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP176>=Parameters!$G$21, CP176<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ176=\"\",CQ176=\"--\",ISBLANK(CQ176)),\"\",IF(CQ176<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ176>=Parameters!$E$22,CQ176<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ176>=Parameters!$F$22, CQ176<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ176>=Parameters!$G$22, CQ176<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR176='Risk Tables'!$C$44,1,IF(CR176='Risk Tables'!$C$43,2,IF(CR176='Risk Tables'!$C$42, 3, IF(CR176='Risk Tables'!$C$41, 4, IF(CR176='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS176='Risk Tables'!$C$44,1,IF(CS176='Risk Tables'!$C$43,2,IF(CS176='Risk Tables'!$C$42, 3, IF(CS176='Risk Tables'!$C$41, 4, IF(CS176='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT176='Risk Tables'!$C$44,1,IF(CT176='Risk Tables'!$C$43,2,IF(CT176='Risk Tables'!$C$42, 3, IF(CT176='Risk Tables'!$C$41, 4, IF(CT176='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV176='Risk Tables'!$C$44,1,IF(CV176='Risk Tables'!$C$43,2,IF(CV176='Risk Tables'!$C$42, 3, IF(CV176='Risk Tables'!$C$41, 4, IF(CV176='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW176='Risk Tables'!$C$44,1,IF(CW176='Risk Tables'!$C$43,2,IF(CW176='Risk Tables'!$C$42, 3, IF(CW176='Risk Tables'!$C$41, 4, IF(CW176='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX176='Risk Tables'!$C$44,1,IF(CX176='Risk Tables'!$C$43,2,IF(CX176='Risk Tables'!$C$42, 3, IF(CX176='Risk Tables'!$C$41, 4, IF(CX176='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY176='Risk Tables'!$C$44,1,IF(CY176='Risk Tables'!$C$43,2,IF(CY176='Risk Tables'!$C$42, 3, IF(CY176='Risk Tables'!$C$41, 4, IF(CY176='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA176='Risk Tables'!$C$44,1,IF(DA176='Risk Tables'!$C$43,2,IF(DA176='Risk Tables'!$C$42, 3, IF(DA176='Risk Tables'!$C$41, 4, IF(DA176='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB176='Risk Tables'!$C$44,1,IF(DB176='Risk Tables'!$C$43,2,IF(DB176='Risk Tables'!$C$42, 3, IF(DB176='Risk Tables'!$C$41, 4, IF(DB176='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC176='Risk Tables'!$C$44,1,IF(DC176='Risk Tables'!$C$43,2,IF(DC176='Risk Tables'!$C$42, 3, IF(DC176='Risk Tables'!$C$41, 4, IF(DC176='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD176='Risk Tables'!$C$44,1,IF(DD176='Risk Tables'!$C$43,2,IF(DD176='Risk Tables'!$C$42, 3, IF(DD176='Risk Tables'!$C$41, 4, IF(DD176='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE176='Risk Tables'!$C$44,1,IF(DE176='Risk Tables'!$C$43,2,IF(DE176='Risk Tables'!$C$42, 3, IF(DE176='Risk Tables'!$C$41, 4, IF(DE176='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF176='Risk Tables'!$C$44,1,IF(DF176='Risk Tables'!$C$43,2,IF(DF176='Risk Tables'!$C$42, 3, IF(DF176='Risk Tables'!$C$41, 4, IF(DF176='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI176:DW176))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI176:DW176, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD176),\"\",((AD176*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P176,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V176),\"\",((V176*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P176,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO176),\"\",((AO176*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P176,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM176),\"\",((AM176*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P176,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI176),\"\",((AI176*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P176,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF176),\"\",((AF176*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P176,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR176),\"\",((AR176*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P176,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL176),\"\",((BL176*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P176,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM176),\"\",((BM176*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P176,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU176),\"\",((AU176*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P176,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW176),\"\",((AW176*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P176,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK176),\"\",(((BK176)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P176,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A177=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I177,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M177,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A177=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H177,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A177=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H177,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A177=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H177,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A177=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H177,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG177),ISBLANK(AR177)),\"\",IF(AR177<0,'Risk Tables'!$C$46,BG177/AR177)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO177),ISBLANK(AR177)),\"\",IF(AR177<0,'Risk Tables'!$C$46,AO177/AR177)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH177=\"\",ISBLANK(CH177)),\"\",IF(CH177>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH177<=Parameters!$E$4,CH177>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH177<=Parameters!$F$4, CH177>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH177<=Parameters!$G$4, CH177>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI177=\"\",CI177=\"--\",ISBLANK(CI177)),\"\",IF(CI177='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI177>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI177<=Parameters!$E$5,CI177>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI177<=Parameters!$F$5, CI177>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI177<=Parameters!$G$5, CI177>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG177=\"\",CG177=\"--\",ISBLANK(CG177)),\"\",IF(CG177>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG177<=Parameters!$E$6,CG177>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG177<=Parameters!$F$6, CG177>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG177<=Parameters!$G$6, CG177>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY177=\"\",BY177=\"--\",ISBLANK(BY177)),\"\",IF(BY177>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY177<=Parameters!$E$8,BY177>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY177<=Parameters!$F$8, BY177>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY177<=Parameters!$G$8, BY177>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ177=\"\",BZ177=\"--\",ISBLANK(BZ177)),\"\",IF(BZ177>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ177<=Parameters!$E$9,BZ177>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ177<=Parameters!$F$9, BZ177>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ177<=Parameters!$G$9, BZ177>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA177=\"\",CA177=\"--\",ISBLANK(CA177)),\"\",IF(CA177<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA177>=Parameters!$E$10,CA177<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA177>=Parameters!$F$10, CA177<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA177>=Parameters!$G$10, CA177<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB177=\"\",CB177=\"--\",ISBLANK(CB177)),\"\",IF(CB177<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB177>=Parameters!$E$11,CB177<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB177>=Parameters!$F$11, CB177<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB177>=Parameters!$G$11, CB177<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO177=\"\",CO177=\"--\",ISBLANK(CO177)),\"\",IF(CO177<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO177>=Parameters!$E$13,CO177<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO177>=Parameters!$F$13, CO177<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO177>=Parameters!$G$13, CO177<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ177=\"\",CJ177=\"--\",ISBLANK(CJ177)),\"\",IF(CJ177='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ177<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ177>=Parameters!$E$14,CJ177<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ177>=Parameters!$F$14, CJ177<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ177>=Parameters!$G$14, CJ177<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK177=\"\",CK177=\"--\",ISBLANK(CK177)),\"\",IF(AND(CK177<Parameters!$E$15, CK177>=0), 'Risk Tables'!$C$44, IF(AND(CK177>=Parameters!$E$15,CK177<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK177>=Parameters!$F$15, CK177<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK177>=Parameters!$G$15, CK177<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM177=\"\",CM177=\"--\",ISBLANK(CM177)),\"\",IF(CM177>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM177<=Parameters!$E$16,CM177>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM177<=Parameters!$F$16, CM177>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM177<=Parameters!$G$16, CM177>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN177=\"\",CN177=\"--\",ISBLANK(CN177)),\"\",IF(CN177>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN177<=Parameters!$E$17,CN177>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN177<=Parameters!$F$17, CN177>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN177<=Parameters!$G$17, CN177>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL177=\"\",CL177=\"--\",ISBLANK(CL177)),\"\",IF(CL177>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL177<=Parameters!$E$18,CL177>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL177<=Parameters!$F$18, CL177>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL177<=Parameters!$G$18, CL177>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP177=\"\",CP177=\"--\",ISBLANK(CP177)),\"\",IF(CP177<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP177>=Parameters!$E$21,CP177<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP177>=Parameters!$F$21, CP177<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP177>=Parameters!$G$21, CP177<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ177=\"\",CQ177=\"--\",ISBLANK(CQ177)),\"\",IF(CQ177<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ177>=Parameters!$E$22,CQ177<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ177>=Parameters!$F$22, CQ177<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ177>=Parameters!$G$22, CQ177<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR177='Risk Tables'!$C$44,1,IF(CR177='Risk Tables'!$C$43,2,IF(CR177='Risk Tables'!$C$42, 3, IF(CR177='Risk Tables'!$C$41, 4, IF(CR177='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS177='Risk Tables'!$C$44,1,IF(CS177='Risk Tables'!$C$43,2,IF(CS177='Risk Tables'!$C$42, 3, IF(CS177='Risk Tables'!$C$41, 4, IF(CS177='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT177='Risk Tables'!$C$44,1,IF(CT177='Risk Tables'!$C$43,2,IF(CT177='Risk Tables'!$C$42, 3, IF(CT177='Risk Tables'!$C$41, 4, IF(CT177='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV177='Risk Tables'!$C$44,1,IF(CV177='Risk Tables'!$C$43,2,IF(CV177='Risk Tables'!$C$42, 3, IF(CV177='Risk Tables'!$C$41, 4, IF(CV177='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW177='Risk Tables'!$C$44,1,IF(CW177='Risk Tables'!$C$43,2,IF(CW177='Risk Tables'!$C$42, 3, IF(CW177='Risk Tables'!$C$41, 4, IF(CW177='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX177='Risk Tables'!$C$44,1,IF(CX177='Risk Tables'!$C$43,2,IF(CX177='Risk Tables'!$C$42, 3, IF(CX177='Risk Tables'!$C$41, 4, IF(CX177='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY177='Risk Tables'!$C$44,1,IF(CY177='Risk Tables'!$C$43,2,IF(CY177='Risk Tables'!$C$42, 3, IF(CY177='Risk Tables'!$C$41, 4, IF(CY177='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA177='Risk Tables'!$C$44,1,IF(DA177='Risk Tables'!$C$43,2,IF(DA177='Risk Tables'!$C$42, 3, IF(DA177='Risk Tables'!$C$41, 4, IF(DA177='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB177='Risk Tables'!$C$44,1,IF(DB177='Risk Tables'!$C$43,2,IF(DB177='Risk Tables'!$C$42, 3, IF(DB177='Risk Tables'!$C$41, 4, IF(DB177='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC177='Risk Tables'!$C$44,1,IF(DC177='Risk Tables'!$C$43,2,IF(DC177='Risk Tables'!$C$42, 3, IF(DC177='Risk Tables'!$C$41, 4, IF(DC177='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD177='Risk Tables'!$C$44,1,IF(DD177='Risk Tables'!$C$43,2,IF(DD177='Risk Tables'!$C$42, 3, IF(DD177='Risk Tables'!$C$41, 4, IF(DD177='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE177='Risk Tables'!$C$44,1,IF(DE177='Risk Tables'!$C$43,2,IF(DE177='Risk Tables'!$C$42, 3, IF(DE177='Risk Tables'!$C$41, 4, IF(DE177='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF177='Risk Tables'!$C$44,1,IF(DF177='Risk Tables'!$C$43,2,IF(DF177='Risk Tables'!$C$42, 3, IF(DF177='Risk Tables'!$C$41, 4, IF(DF177='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI177:DW177))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI177:DW177, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD177),\"\",((AD177*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P177,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V177),\"\",((V177*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P177,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO177),\"\",((AO177*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P177,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM177),\"\",((AM177*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P177,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI177),\"\",((AI177*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P177,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF177),\"\",((AF177*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P177,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR177),\"\",((AR177*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P177,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL177),\"\",((BL177*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P177,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM177),\"\",((BM177*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P177,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU177),\"\",((AU177*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P177,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW177),\"\",((AW177*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P177,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK177),\"\",(((BK177)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P177,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A178=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I178,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M178,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A178=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H178,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A178=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H178,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A178=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H178,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A178=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H178,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG178),ISBLANK(AR178)),\"\",IF(AR178<0,'Risk Tables'!$C$46,BG178/AR178)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO178),ISBLANK(AR178)),\"\",IF(AR178<0,'Risk Tables'!$C$46,AO178/AR178)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH178=\"\",ISBLANK(CH178)),\"\",IF(CH178>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH178<=Parameters!$E$4,CH178>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH178<=Parameters!$F$4, CH178>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH178<=Parameters!$G$4, CH178>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI178=\"\",CI178=\"--\",ISBLANK(CI178)),\"\",IF(CI178='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI178>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI178<=Parameters!$E$5,CI178>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI178<=Parameters!$F$5, CI178>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI178<=Parameters!$G$5, CI178>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG178=\"\",CG178=\"--\",ISBLANK(CG178)),\"\",IF(CG178>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG178<=Parameters!$E$6,CG178>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG178<=Parameters!$F$6, CG178>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG178<=Parameters!$G$6, CG178>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY178=\"\",BY178=\"--\",ISBLANK(BY178)),\"\",IF(BY178>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY178<=Parameters!$E$8,BY178>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY178<=Parameters!$F$8, BY178>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY178<=Parameters!$G$8, BY178>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ178=\"\",BZ178=\"--\",ISBLANK(BZ178)),\"\",IF(BZ178>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ178<=Parameters!$E$9,BZ178>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ178<=Parameters!$F$9, BZ178>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ178<=Parameters!$G$9, BZ178>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA178=\"\",CA178=\"--\",ISBLANK(CA178)),\"\",IF(CA178<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA178>=Parameters!$E$10,CA178<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA178>=Parameters!$F$10, CA178<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA178>=Parameters!$G$10, CA178<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB178=\"\",CB178=\"--\",ISBLANK(CB178)),\"\",IF(CB178<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB178>=Parameters!$E$11,CB178<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB178>=Parameters!$F$11, CB178<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB178>=Parameters!$G$11, CB178<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO178=\"\",CO178=\"--\",ISBLANK(CO178)),\"\",IF(CO178<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO178>=Parameters!$E$13,CO178<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO178>=Parameters!$F$13, CO178<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO178>=Parameters!$G$13, CO178<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ178=\"\",CJ178=\"--\",ISBLANK(CJ178)),\"\",IF(CJ178='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ178<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ178>=Parameters!$E$14,CJ178<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ178>=Parameters!$F$14, CJ178<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ178>=Parameters!$G$14, CJ178<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK178=\"\",CK178=\"--\",ISBLANK(CK178)),\"\",IF(AND(CK178<Parameters!$E$15, CK178>=0), 'Risk Tables'!$C$44, IF(AND(CK178>=Parameters!$E$15,CK178<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK178>=Parameters!$F$15, CK178<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK178>=Parameters!$G$15, CK178<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM178=\"\",CM178=\"--\",ISBLANK(CM178)),\"\",IF(CM178>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM178<=Parameters!$E$16,CM178>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM178<=Parameters!$F$16, CM178>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM178<=Parameters!$G$16, CM178>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN178=\"\",CN178=\"--\",ISBLANK(CN178)),\"\",IF(CN178>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN178<=Parameters!$E$17,CN178>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN178<=Parameters!$F$17, CN178>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN178<=Parameters!$G$17, CN178>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL178=\"\",CL178=\"--\",ISBLANK(CL178)),\"\",IF(CL178>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL178<=Parameters!$E$18,CL178>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL178<=Parameters!$F$18, CL178>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL178<=Parameters!$G$18, CL178>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP178=\"\",CP178=\"--\",ISBLANK(CP178)),\"\",IF(CP178<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP178>=Parameters!$E$21,CP178<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP178>=Parameters!$F$21, CP178<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP178>=Parameters!$G$21, CP178<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ178=\"\",CQ178=\"--\",ISBLANK(CQ178)),\"\",IF(CQ178<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ178>=Parameters!$E$22,CQ178<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ178>=Parameters!$F$22, CQ178<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ178>=Parameters!$G$22, CQ178<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR178='Risk Tables'!$C$44,1,IF(CR178='Risk Tables'!$C$43,2,IF(CR178='Risk Tables'!$C$42, 3, IF(CR178='Risk Tables'!$C$41, 4, IF(CR178='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS178='Risk Tables'!$C$44,1,IF(CS178='Risk Tables'!$C$43,2,IF(CS178='Risk Tables'!$C$42, 3, IF(CS178='Risk Tables'!$C$41, 4, IF(CS178='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT178='Risk Tables'!$C$44,1,IF(CT178='Risk Tables'!$C$43,2,IF(CT178='Risk Tables'!$C$42, 3, IF(CT178='Risk Tables'!$C$41, 4, IF(CT178='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV178='Risk Tables'!$C$44,1,IF(CV178='Risk Tables'!$C$43,2,IF(CV178='Risk Tables'!$C$42, 3, IF(CV178='Risk Tables'!$C$41, 4, IF(CV178='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW178='Risk Tables'!$C$44,1,IF(CW178='Risk Tables'!$C$43,2,IF(CW178='Risk Tables'!$C$42, 3, IF(CW178='Risk Tables'!$C$41, 4, IF(CW178='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX178='Risk Tables'!$C$44,1,IF(CX178='Risk Tables'!$C$43,2,IF(CX178='Risk Tables'!$C$42, 3, IF(CX178='Risk Tables'!$C$41, 4, IF(CX178='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY178='Risk Tables'!$C$44,1,IF(CY178='Risk Tables'!$C$43,2,IF(CY178='Risk Tables'!$C$42, 3, IF(CY178='Risk Tables'!$C$41, 4, IF(CY178='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA178='Risk Tables'!$C$44,1,IF(DA178='Risk Tables'!$C$43,2,IF(DA178='Risk Tables'!$C$42, 3, IF(DA178='Risk Tables'!$C$41, 4, IF(DA178='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB178='Risk Tables'!$C$44,1,IF(DB178='Risk Tables'!$C$43,2,IF(DB178='Risk Tables'!$C$42, 3, IF(DB178='Risk Tables'!$C$41, 4, IF(DB178='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC178='Risk Tables'!$C$44,1,IF(DC178='Risk Tables'!$C$43,2,IF(DC178='Risk Tables'!$C$42, 3, IF(DC178='Risk Tables'!$C$41, 4, IF(DC178='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD178='Risk Tables'!$C$44,1,IF(DD178='Risk Tables'!$C$43,2,IF(DD178='Risk Tables'!$C$42, 3, IF(DD178='Risk Tables'!$C$41, 4, IF(DD178='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE178='Risk Tables'!$C$44,1,IF(DE178='Risk Tables'!$C$43,2,IF(DE178='Risk Tables'!$C$42, 3, IF(DE178='Risk Tables'!$C$41, 4, IF(DE178='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF178='Risk Tables'!$C$44,1,IF(DF178='Risk Tables'!$C$43,2,IF(DF178='Risk Tables'!$C$42, 3, IF(DF178='Risk Tables'!$C$41, 4, IF(DF178='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI178:DW178))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI178:DW178, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD178),\"\",((AD178*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P178,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V178),\"\",((V178*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P178,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO178),\"\",((AO178*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P178,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM178),\"\",((AM178*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P178,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI178),\"\",((AI178*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P178,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF178),\"\",((AF178*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P178,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR178),\"\",((AR178*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P178,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL178),\"\",((BL178*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P178,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM178),\"\",((BM178*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P178,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU178),\"\",((AU178*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P178,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW178),\"\",((AW178*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P178,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK178),\"\",(((BK178)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P178,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A179=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I179,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M179,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A179=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H179,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A179=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H179,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A179=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H179,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A179=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H179,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG179),ISBLANK(AR179)),\"\",IF(AR179<0,'Risk Tables'!$C$46,BG179/AR179)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO179),ISBLANK(AR179)),\"\",IF(AR179<0,'Risk Tables'!$C$46,AO179/AR179)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH179=\"\",ISBLANK(CH179)),\"\",IF(CH179>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH179<=Parameters!$E$4,CH179>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH179<=Parameters!$F$4, CH179>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH179<=Parameters!$G$4, CH179>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI179=\"\",CI179=\"--\",ISBLANK(CI179)),\"\",IF(CI179='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI179>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI179<=Parameters!$E$5,CI179>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI179<=Parameters!$F$5, CI179>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI179<=Parameters!$G$5, CI179>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG179=\"\",CG179=\"--\",ISBLANK(CG179)),\"\",IF(CG179>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG179<=Parameters!$E$6,CG179>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG179<=Parameters!$F$6, CG179>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG179<=Parameters!$G$6, CG179>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY179=\"\",BY179=\"--\",ISBLANK(BY179)),\"\",IF(BY179>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY179<=Parameters!$E$8,BY179>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY179<=Parameters!$F$8, BY179>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY179<=Parameters!$G$8, BY179>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ179=\"\",BZ179=\"--\",ISBLANK(BZ179)),\"\",IF(BZ179>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ179<=Parameters!$E$9,BZ179>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ179<=Parameters!$F$9, BZ179>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ179<=Parameters!$G$9, BZ179>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA179=\"\",CA179=\"--\",ISBLANK(CA179)),\"\",IF(CA179<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA179>=Parameters!$E$10,CA179<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA179>=Parameters!$F$10, CA179<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA179>=Parameters!$G$10, CA179<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB179=\"\",CB179=\"--\",ISBLANK(CB179)),\"\",IF(CB179<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB179>=Parameters!$E$11,CB179<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB179>=Parameters!$F$11, CB179<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB179>=Parameters!$G$11, CB179<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO179=\"\",CO179=\"--\",ISBLANK(CO179)),\"\",IF(CO179<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO179>=Parameters!$E$13,CO179<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO179>=Parameters!$F$13, CO179<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO179>=Parameters!$G$13, CO179<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ179=\"\",CJ179=\"--\",ISBLANK(CJ179)),\"\",IF(CJ179='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ179<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ179>=Parameters!$E$14,CJ179<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ179>=Parameters!$F$14, CJ179<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ179>=Parameters!$G$14, CJ179<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK179=\"\",CK179=\"--\",ISBLANK(CK179)),\"\",IF(AND(CK179<Parameters!$E$15, CK179>=0), 'Risk Tables'!$C$44, IF(AND(CK179>=Parameters!$E$15,CK179<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK179>=Parameters!$F$15, CK179<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK179>=Parameters!$G$15, CK179<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM179=\"\",CM179=\"--\",ISBLANK(CM179)),\"\",IF(CM179>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM179<=Parameters!$E$16,CM179>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM179<=Parameters!$F$16, CM179>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM179<=Parameters!$G$16, CM179>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN179=\"\",CN179=\"--\",ISBLANK(CN179)),\"\",IF(CN179>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN179<=Parameters!$E$17,CN179>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN179<=Parameters!$F$17, CN179>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN179<=Parameters!$G$17, CN179>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL179=\"\",CL179=\"--\",ISBLANK(CL179)),\"\",IF(CL179>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL179<=Parameters!$E$18,CL179>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL179<=Parameters!$F$18, CL179>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL179<=Parameters!$G$18, CL179>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP179=\"\",CP179=\"--\",ISBLANK(CP179)),\"\",IF(CP179<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP179>=Parameters!$E$21,CP179<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP179>=Parameters!$F$21, CP179<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP179>=Parameters!$G$21, CP179<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ179=\"\",CQ179=\"--\",ISBLANK(CQ179)),\"\",IF(CQ179<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ179>=Parameters!$E$22,CQ179<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ179>=Parameters!$F$22, CQ179<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ179>=Parameters!$G$22, CQ179<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR179='Risk Tables'!$C$44,1,IF(CR179='Risk Tables'!$C$43,2,IF(CR179='Risk Tables'!$C$42, 3, IF(CR179='Risk Tables'!$C$41, 4, IF(CR179='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS179='Risk Tables'!$C$44,1,IF(CS179='Risk Tables'!$C$43,2,IF(CS179='Risk Tables'!$C$42, 3, IF(CS179='Risk Tables'!$C$41, 4, IF(CS179='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT179='Risk Tables'!$C$44,1,IF(CT179='Risk Tables'!$C$43,2,IF(CT179='Risk Tables'!$C$42, 3, IF(CT179='Risk Tables'!$C$41, 4, IF(CT179='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV179='Risk Tables'!$C$44,1,IF(CV179='Risk Tables'!$C$43,2,IF(CV179='Risk Tables'!$C$42, 3, IF(CV179='Risk Tables'!$C$41, 4, IF(CV179='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW179='Risk Tables'!$C$44,1,IF(CW179='Risk Tables'!$C$43,2,IF(CW179='Risk Tables'!$C$42, 3, IF(CW179='Risk Tables'!$C$41, 4, IF(CW179='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX179='Risk Tables'!$C$44,1,IF(CX179='Risk Tables'!$C$43,2,IF(CX179='Risk Tables'!$C$42, 3, IF(CX179='Risk Tables'!$C$41, 4, IF(CX179='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY179='Risk Tables'!$C$44,1,IF(CY179='Risk Tables'!$C$43,2,IF(CY179='Risk Tables'!$C$42, 3, IF(CY179='Risk Tables'!$C$41, 4, IF(CY179='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA179='Risk Tables'!$C$44,1,IF(DA179='Risk Tables'!$C$43,2,IF(DA179='Risk Tables'!$C$42, 3, IF(DA179='Risk Tables'!$C$41, 4, IF(DA179='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB179='Risk Tables'!$C$44,1,IF(DB179='Risk Tables'!$C$43,2,IF(DB179='Risk Tables'!$C$42, 3, IF(DB179='Risk Tables'!$C$41, 4, IF(DB179='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC179='Risk Tables'!$C$44,1,IF(DC179='Risk Tables'!$C$43,2,IF(DC179='Risk Tables'!$C$42, 3, IF(DC179='Risk Tables'!$C$41, 4, IF(DC179='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD179='Risk Tables'!$C$44,1,IF(DD179='Risk Tables'!$C$43,2,IF(DD179='Risk Tables'!$C$42, 3, IF(DD179='Risk Tables'!$C$41, 4, IF(DD179='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE179='Risk Tables'!$C$44,1,IF(DE179='Risk Tables'!$C$43,2,IF(DE179='Risk Tables'!$C$42, 3, IF(DE179='Risk Tables'!$C$41, 4, IF(DE179='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF179='Risk Tables'!$C$44,1,IF(DF179='Risk Tables'!$C$43,2,IF(DF179='Risk Tables'!$C$42, 3, IF(DF179='Risk Tables'!$C$41, 4, IF(DF179='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI179:DW179))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI179:DW179, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD179),\"\",((AD179*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P179,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V179),\"\",((V179*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P179,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO179),\"\",((AO179*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P179,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM179),\"\",((AM179*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P179,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI179),\"\",((AI179*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P179,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF179),\"\",((AF179*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P179,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR179),\"\",((AR179*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P179,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL179),\"\",((BL179*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P179,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM179),\"\",((BM179*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P179,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU179),\"\",((AU179*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P179,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW179),\"\",((AW179*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P179,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK179),\"\",(((BK179)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P179,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A180=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I180,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M180,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A180=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H180,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A180=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H180,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A180=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H180,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A180=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H180,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG180),ISBLANK(AR180)),\"\",IF(AR180<0,'Risk Tables'!$C$46,BG180/AR180)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO180),ISBLANK(AR180)),\"\",IF(AR180<0,'Risk Tables'!$C$46,AO180/AR180)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH180=\"\",ISBLANK(CH180)),\"\",IF(CH180>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH180<=Parameters!$E$4,CH180>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH180<=Parameters!$F$4, CH180>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH180<=Parameters!$G$4, CH180>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI180=\"\",CI180=\"--\",ISBLANK(CI180)),\"\",IF(CI180='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI180>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI180<=Parameters!$E$5,CI180>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI180<=Parameters!$F$5, CI180>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI180<=Parameters!$G$5, CI180>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG180=\"\",CG180=\"--\",ISBLANK(CG180)),\"\",IF(CG180>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG180<=Parameters!$E$6,CG180>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG180<=Parameters!$F$6, CG180>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG180<=Parameters!$G$6, CG180>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY180=\"\",BY180=\"--\",ISBLANK(BY180)),\"\",IF(BY180>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY180<=Parameters!$E$8,BY180>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY180<=Parameters!$F$8, BY180>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY180<=Parameters!$G$8, BY180>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ180=\"\",BZ180=\"--\",ISBLANK(BZ180)),\"\",IF(BZ180>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ180<=Parameters!$E$9,BZ180>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ180<=Parameters!$F$9, BZ180>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ180<=Parameters!$G$9, BZ180>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA180=\"\",CA180=\"--\",ISBLANK(CA180)),\"\",IF(CA180<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA180>=Parameters!$E$10,CA180<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA180>=Parameters!$F$10, CA180<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA180>=Parameters!$G$10, CA180<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB180=\"\",CB180=\"--\",ISBLANK(CB180)),\"\",IF(CB180<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB180>=Parameters!$E$11,CB180<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB180>=Parameters!$F$11, CB180<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB180>=Parameters!$G$11, CB180<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO180=\"\",CO180=\"--\",ISBLANK(CO180)),\"\",IF(CO180<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO180>=Parameters!$E$13,CO180<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO180>=Parameters!$F$13, CO180<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO180>=Parameters!$G$13, CO180<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ180=\"\",CJ180=\"--\",ISBLANK(CJ180)),\"\",IF(CJ180='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ180<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ180>=Parameters!$E$14,CJ180<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ180>=Parameters!$F$14, CJ180<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ180>=Parameters!$G$14, CJ180<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK180=\"\",CK180=\"--\",ISBLANK(CK180)),\"\",IF(AND(CK180<Parameters!$E$15, CK180>=0), 'Risk Tables'!$C$44, IF(AND(CK180>=Parameters!$E$15,CK180<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK180>=Parameters!$F$15, CK180<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK180>=Parameters!$G$15, CK180<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM180=\"\",CM180=\"--\",ISBLANK(CM180)),\"\",IF(CM180>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM180<=Parameters!$E$16,CM180>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM180<=Parameters!$F$16, CM180>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM180<=Parameters!$G$16, CM180>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN180=\"\",CN180=\"--\",ISBLANK(CN180)),\"\",IF(CN180>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN180<=Parameters!$E$17,CN180>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN180<=Parameters!$F$17, CN180>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN180<=Parameters!$G$17, CN180>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL180=\"\",CL180=\"--\",ISBLANK(CL180)),\"\",IF(CL180>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL180<=Parameters!$E$18,CL180>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL180<=Parameters!$F$18, CL180>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL180<=Parameters!$G$18, CL180>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP180=\"\",CP180=\"--\",ISBLANK(CP180)),\"\",IF(CP180<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP180>=Parameters!$E$21,CP180<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP180>=Parameters!$F$21, CP180<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP180>=Parameters!$G$21, CP180<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ180=\"\",CQ180=\"--\",ISBLANK(CQ180)),\"\",IF(CQ180<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ180>=Parameters!$E$22,CQ180<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ180>=Parameters!$F$22, CQ180<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ180>=Parameters!$G$22, CQ180<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR180='Risk Tables'!$C$44,1,IF(CR180='Risk Tables'!$C$43,2,IF(CR180='Risk Tables'!$C$42, 3, IF(CR180='Risk Tables'!$C$41, 4, IF(CR180='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS180='Risk Tables'!$C$44,1,IF(CS180='Risk Tables'!$C$43,2,IF(CS180='Risk Tables'!$C$42, 3, IF(CS180='Risk Tables'!$C$41, 4, IF(CS180='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT180='Risk Tables'!$C$44,1,IF(CT180='Risk Tables'!$C$43,2,IF(CT180='Risk Tables'!$C$42, 3, IF(CT180='Risk Tables'!$C$41, 4, IF(CT180='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV180='Risk Tables'!$C$44,1,IF(CV180='Risk Tables'!$C$43,2,IF(CV180='Risk Tables'!$C$42, 3, IF(CV180='Risk Tables'!$C$41, 4, IF(CV180='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW180='Risk Tables'!$C$44,1,IF(CW180='Risk Tables'!$C$43,2,IF(CW180='Risk Tables'!$C$42, 3, IF(CW180='Risk Tables'!$C$41, 4, IF(CW180='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX180='Risk Tables'!$C$44,1,IF(CX180='Risk Tables'!$C$43,2,IF(CX180='Risk Tables'!$C$42, 3, IF(CX180='Risk Tables'!$C$41, 4, IF(CX180='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY180='Risk Tables'!$C$44,1,IF(CY180='Risk Tables'!$C$43,2,IF(CY180='Risk Tables'!$C$42, 3, IF(CY180='Risk Tables'!$C$41, 4, IF(CY180='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA180='Risk Tables'!$C$44,1,IF(DA180='Risk Tables'!$C$43,2,IF(DA180='Risk Tables'!$C$42, 3, IF(DA180='Risk Tables'!$C$41, 4, IF(DA180='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB180='Risk Tables'!$C$44,1,IF(DB180='Risk Tables'!$C$43,2,IF(DB180='Risk Tables'!$C$42, 3, IF(DB180='Risk Tables'!$C$41, 4, IF(DB180='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC180='Risk Tables'!$C$44,1,IF(DC180='Risk Tables'!$C$43,2,IF(DC180='Risk Tables'!$C$42, 3, IF(DC180='Risk Tables'!$C$41, 4, IF(DC180='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD180='Risk Tables'!$C$44,1,IF(DD180='Risk Tables'!$C$43,2,IF(DD180='Risk Tables'!$C$42, 3, IF(DD180='Risk Tables'!$C$41, 4, IF(DD180='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE180='Risk Tables'!$C$44,1,IF(DE180='Risk Tables'!$C$43,2,IF(DE180='Risk Tables'!$C$42, 3, IF(DE180='Risk Tables'!$C$41, 4, IF(DE180='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF180='Risk Tables'!$C$44,1,IF(DF180='Risk Tables'!$C$43,2,IF(DF180='Risk Tables'!$C$42, 3, IF(DF180='Risk Tables'!$C$41, 4, IF(DF180='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI180:DW180))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI180:DW180, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD180),\"\",((AD180*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P180,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V180),\"\",((V180*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P180,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO180),\"\",((AO180*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P180,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM180),\"\",((AM180*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P180,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI180),\"\",((AI180*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P180,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF180),\"\",((AF180*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P180,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR180),\"\",((AR180*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P180,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL180),\"\",((BL180*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P180,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM180),\"\",((BM180*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P180,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU180),\"\",((AU180*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P180,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW180),\"\",((AW180*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P180,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK180),\"\",(((BK180)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P180,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A181=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I181,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M181,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A181=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H181,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A181=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H181,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A181=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H181,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A181=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H181,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG181),ISBLANK(AR181)),\"\",IF(AR181<0,'Risk Tables'!$C$46,BG181/AR181)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO181),ISBLANK(AR181)),\"\",IF(AR181<0,'Risk Tables'!$C$46,AO181/AR181)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH181=\"\",ISBLANK(CH181)),\"\",IF(CH181>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH181<=Parameters!$E$4,CH181>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH181<=Parameters!$F$4, CH181>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH181<=Parameters!$G$4, CH181>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI181=\"\",CI181=\"--\",ISBLANK(CI181)),\"\",IF(CI181='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI181>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI181<=Parameters!$E$5,CI181>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI181<=Parameters!$F$5, CI181>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI181<=Parameters!$G$5, CI181>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG181=\"\",CG181=\"--\",ISBLANK(CG181)),\"\",IF(CG181>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG181<=Parameters!$E$6,CG181>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG181<=Parameters!$F$6, CG181>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG181<=Parameters!$G$6, CG181>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY181=\"\",BY181=\"--\",ISBLANK(BY181)),\"\",IF(BY181>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY181<=Parameters!$E$8,BY181>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY181<=Parameters!$F$8, BY181>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY181<=Parameters!$G$8, BY181>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ181=\"\",BZ181=\"--\",ISBLANK(BZ181)),\"\",IF(BZ181>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ181<=Parameters!$E$9,BZ181>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ181<=Parameters!$F$9, BZ181>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ181<=Parameters!$G$9, BZ181>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA181=\"\",CA181=\"--\",ISBLANK(CA181)),\"\",IF(CA181<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA181>=Parameters!$E$10,CA181<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA181>=Parameters!$F$10, CA181<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA181>=Parameters!$G$10, CA181<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB181=\"\",CB181=\"--\",ISBLANK(CB181)),\"\",IF(CB181<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB181>=Parameters!$E$11,CB181<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB181>=Parameters!$F$11, CB181<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB181>=Parameters!$G$11, CB181<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO181=\"\",CO181=\"--\",ISBLANK(CO181)),\"\",IF(CO181<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO181>=Parameters!$E$13,CO181<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO181>=Parameters!$F$13, CO181<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO181>=Parameters!$G$13, CO181<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ181=\"\",CJ181=\"--\",ISBLANK(CJ181)),\"\",IF(CJ181='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ181<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ181>=Parameters!$E$14,CJ181<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ181>=Parameters!$F$14, CJ181<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ181>=Parameters!$G$14, CJ181<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK181=\"\",CK181=\"--\",ISBLANK(CK181)),\"\",IF(AND(CK181<Parameters!$E$15, CK181>=0), 'Risk Tables'!$C$44, IF(AND(CK181>=Parameters!$E$15,CK181<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK181>=Parameters!$F$15, CK181<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK181>=Parameters!$G$15, CK181<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM181=\"\",CM181=\"--\",ISBLANK(CM181)),\"\",IF(CM181>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM181<=Parameters!$E$16,CM181>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM181<=Parameters!$F$16, CM181>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM181<=Parameters!$G$16, CM181>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN181=\"\",CN181=\"--\",ISBLANK(CN181)),\"\",IF(CN181>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN181<=Parameters!$E$17,CN181>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN181<=Parameters!$F$17, CN181>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN181<=Parameters!$G$17, CN181>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL181=\"\",CL181=\"--\",ISBLANK(CL181)),\"\",IF(CL181>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL181<=Parameters!$E$18,CL181>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL181<=Parameters!$F$18, CL181>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL181<=Parameters!$G$18, CL181>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP181=\"\",CP181=\"--\",ISBLANK(CP181)),\"\",IF(CP181<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP181>=Parameters!$E$21,CP181<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP181>=Parameters!$F$21, CP181<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP181>=Parameters!$G$21, CP181<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ181=\"\",CQ181=\"--\",ISBLANK(CQ181)),\"\",IF(CQ181<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ181>=Parameters!$E$22,CQ181<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ181>=Parameters!$F$22, CQ181<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ181>=Parameters!$G$22, CQ181<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR181='Risk Tables'!$C$44,1,IF(CR181='Risk Tables'!$C$43,2,IF(CR181='Risk Tables'!$C$42, 3, IF(CR181='Risk Tables'!$C$41, 4, IF(CR181='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS181='Risk Tables'!$C$44,1,IF(CS181='Risk Tables'!$C$43,2,IF(CS181='Risk Tables'!$C$42, 3, IF(CS181='Risk Tables'!$C$41, 4, IF(CS181='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT181='Risk Tables'!$C$44,1,IF(CT181='Risk Tables'!$C$43,2,IF(CT181='Risk Tables'!$C$42, 3, IF(CT181='Risk Tables'!$C$41, 4, IF(CT181='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV181='Risk Tables'!$C$44,1,IF(CV181='Risk Tables'!$C$43,2,IF(CV181='Risk Tables'!$C$42, 3, IF(CV181='Risk Tables'!$C$41, 4, IF(CV181='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW181='Risk Tables'!$C$44,1,IF(CW181='Risk Tables'!$C$43,2,IF(CW181='Risk Tables'!$C$42, 3, IF(CW181='Risk Tables'!$C$41, 4, IF(CW181='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX181='Risk Tables'!$C$44,1,IF(CX181='Risk Tables'!$C$43,2,IF(CX181='Risk Tables'!$C$42, 3, IF(CX181='Risk Tables'!$C$41, 4, IF(CX181='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY181='Risk Tables'!$C$44,1,IF(CY181='Risk Tables'!$C$43,2,IF(CY181='Risk Tables'!$C$42, 3, IF(CY181='Risk Tables'!$C$41, 4, IF(CY181='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA181='Risk Tables'!$C$44,1,IF(DA181='Risk Tables'!$C$43,2,IF(DA181='Risk Tables'!$C$42, 3, IF(DA181='Risk Tables'!$C$41, 4, IF(DA181='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB181='Risk Tables'!$C$44,1,IF(DB181='Risk Tables'!$C$43,2,IF(DB181='Risk Tables'!$C$42, 3, IF(DB181='Risk Tables'!$C$41, 4, IF(DB181='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC181='Risk Tables'!$C$44,1,IF(DC181='Risk Tables'!$C$43,2,IF(DC181='Risk Tables'!$C$42, 3, IF(DC181='Risk Tables'!$C$41, 4, IF(DC181='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD181='Risk Tables'!$C$44,1,IF(DD181='Risk Tables'!$C$43,2,IF(DD181='Risk Tables'!$C$42, 3, IF(DD181='Risk Tables'!$C$41, 4, IF(DD181='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE181='Risk Tables'!$C$44,1,IF(DE181='Risk Tables'!$C$43,2,IF(DE181='Risk Tables'!$C$42, 3, IF(DE181='Risk Tables'!$C$41, 4, IF(DE181='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF181='Risk Tables'!$C$44,1,IF(DF181='Risk Tables'!$C$43,2,IF(DF181='Risk Tables'!$C$42, 3, IF(DF181='Risk Tables'!$C$41, 4, IF(DF181='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI181:DW181))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI181:DW181, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD181),\"\",((AD181*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P181,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V181),\"\",((V181*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P181,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO181),\"\",((AO181*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P181,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM181),\"\",((AM181*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P181,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI181),\"\",((AI181*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P181,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF181),\"\",((AF181*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P181,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR181),\"\",((AR181*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P181,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL181),\"\",((BL181*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P181,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM181),\"\",((BM181*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P181,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU181),\"\",((AU181*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P181,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW181),\"\",((AW181*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P181,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK181),\"\",(((BK181)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P181,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A182=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I182,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M182,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A182=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H182,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A182=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H182,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A182=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H182,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A182=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H182,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG182),ISBLANK(AR182)),\"\",IF(AR182<0,'Risk Tables'!$C$46,BG182/AR182)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO182),ISBLANK(AR182)),\"\",IF(AR182<0,'Risk Tables'!$C$46,AO182/AR182)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH182=\"\",ISBLANK(CH182)),\"\",IF(CH182>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH182<=Parameters!$E$4,CH182>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH182<=Parameters!$F$4, CH182>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH182<=Parameters!$G$4, CH182>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI182=\"\",CI182=\"--\",ISBLANK(CI182)),\"\",IF(CI182='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI182>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI182<=Parameters!$E$5,CI182>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI182<=Parameters!$F$5, CI182>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI182<=Parameters!$G$5, CI182>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG182=\"\",CG182=\"--\",ISBLANK(CG182)),\"\",IF(CG182>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG182<=Parameters!$E$6,CG182>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG182<=Parameters!$F$6, CG182>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG182<=Parameters!$G$6, CG182>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY182=\"\",BY182=\"--\",ISBLANK(BY182)),\"\",IF(BY182>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY182<=Parameters!$E$8,BY182>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY182<=Parameters!$F$8, BY182>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY182<=Parameters!$G$8, BY182>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ182=\"\",BZ182=\"--\",ISBLANK(BZ182)),\"\",IF(BZ182>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ182<=Parameters!$E$9,BZ182>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ182<=Parameters!$F$9, BZ182>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ182<=Parameters!$G$9, BZ182>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA182=\"\",CA182=\"--\",ISBLANK(CA182)),\"\",IF(CA182<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA182>=Parameters!$E$10,CA182<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA182>=Parameters!$F$10, CA182<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA182>=Parameters!$G$10, CA182<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB182=\"\",CB182=\"--\",ISBLANK(CB182)),\"\",IF(CB182<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB182>=Parameters!$E$11,CB182<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB182>=Parameters!$F$11, CB182<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB182>=Parameters!$G$11, CB182<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO182=\"\",CO182=\"--\",ISBLANK(CO182)),\"\",IF(CO182<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO182>=Parameters!$E$13,CO182<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO182>=Parameters!$F$13, CO182<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO182>=Parameters!$G$13, CO182<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ182=\"\",CJ182=\"--\",ISBLANK(CJ182)),\"\",IF(CJ182='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ182<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ182>=Parameters!$E$14,CJ182<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ182>=Parameters!$F$14, CJ182<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ182>=Parameters!$G$14, CJ182<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK182=\"\",CK182=\"--\",ISBLANK(CK182)),\"\",IF(AND(CK182<Parameters!$E$15, CK182>=0), 'Risk Tables'!$C$44, IF(AND(CK182>=Parameters!$E$15,CK182<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK182>=Parameters!$F$15, CK182<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK182>=Parameters!$G$15, CK182<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM182=\"\",CM182=\"--\",ISBLANK(CM182)),\"\",IF(CM182>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM182<=Parameters!$E$16,CM182>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM182<=Parameters!$F$16, CM182>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM182<=Parameters!$G$16, CM182>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN182=\"\",CN182=\"--\",ISBLANK(CN182)),\"\",IF(CN182>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN182<=Parameters!$E$17,CN182>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN182<=Parameters!$F$17, CN182>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN182<=Parameters!$G$17, CN182>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL182=\"\",CL182=\"--\",ISBLANK(CL182)),\"\",IF(CL182>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL182<=Parameters!$E$18,CL182>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL182<=Parameters!$F$18, CL182>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL182<=Parameters!$G$18, CL182>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP182=\"\",CP182=\"--\",ISBLANK(CP182)),\"\",IF(CP182<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP182>=Parameters!$E$21,CP182<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP182>=Parameters!$F$21, CP182<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP182>=Parameters!$G$21, CP182<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ182=\"\",CQ182=\"--\",ISBLANK(CQ182)),\"\",IF(CQ182<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ182>=Parameters!$E$22,CQ182<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ182>=Parameters!$F$22, CQ182<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ182>=Parameters!$G$22, CQ182<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR182='Risk Tables'!$C$44,1,IF(CR182='Risk Tables'!$C$43,2,IF(CR182='Risk Tables'!$C$42, 3, IF(CR182='Risk Tables'!$C$41, 4, IF(CR182='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS182='Risk Tables'!$C$44,1,IF(CS182='Risk Tables'!$C$43,2,IF(CS182='Risk Tables'!$C$42, 3, IF(CS182='Risk Tables'!$C$41, 4, IF(CS182='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT182='Risk Tables'!$C$44,1,IF(CT182='Risk Tables'!$C$43,2,IF(CT182='Risk Tables'!$C$42, 3, IF(CT182='Risk Tables'!$C$41, 4, IF(CT182='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV182='Risk Tables'!$C$44,1,IF(CV182='Risk Tables'!$C$43,2,IF(CV182='Risk Tables'!$C$42, 3, IF(CV182='Risk Tables'!$C$41, 4, IF(CV182='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW182='Risk Tables'!$C$44,1,IF(CW182='Risk Tables'!$C$43,2,IF(CW182='Risk Tables'!$C$42, 3, IF(CW182='Risk Tables'!$C$41, 4, IF(CW182='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX182='Risk Tables'!$C$44,1,IF(CX182='Risk Tables'!$C$43,2,IF(CX182='Risk Tables'!$C$42, 3, IF(CX182='Risk Tables'!$C$41, 4, IF(CX182='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY182='Risk Tables'!$C$44,1,IF(CY182='Risk Tables'!$C$43,2,IF(CY182='Risk Tables'!$C$42, 3, IF(CY182='Risk Tables'!$C$41, 4, IF(CY182='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA182='Risk Tables'!$C$44,1,IF(DA182='Risk Tables'!$C$43,2,IF(DA182='Risk Tables'!$C$42, 3, IF(DA182='Risk Tables'!$C$41, 4, IF(DA182='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB182='Risk Tables'!$C$44,1,IF(DB182='Risk Tables'!$C$43,2,IF(DB182='Risk Tables'!$C$42, 3, IF(DB182='Risk Tables'!$C$41, 4, IF(DB182='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC182='Risk Tables'!$C$44,1,IF(DC182='Risk Tables'!$C$43,2,IF(DC182='Risk Tables'!$C$42, 3, IF(DC182='Risk Tables'!$C$41, 4, IF(DC182='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD182='Risk Tables'!$C$44,1,IF(DD182='Risk Tables'!$C$43,2,IF(DD182='Risk Tables'!$C$42, 3, IF(DD182='Risk Tables'!$C$41, 4, IF(DD182='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE182='Risk Tables'!$C$44,1,IF(DE182='Risk Tables'!$C$43,2,IF(DE182='Risk Tables'!$C$42, 3, IF(DE182='Risk Tables'!$C$41, 4, IF(DE182='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF182='Risk Tables'!$C$44,1,IF(DF182='Risk Tables'!$C$43,2,IF(DF182='Risk Tables'!$C$42, 3, IF(DF182='Risk Tables'!$C$41, 4, IF(DF182='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI182:DW182))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI182:DW182, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD182),\"\",((AD182*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P182,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V182),\"\",((V182*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P182,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO182),\"\",((AO182*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P182,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM182),\"\",((AM182*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P182,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI182),\"\",((AI182*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P182,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF182),\"\",((AF182*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P182,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR182),\"\",((AR182*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P182,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL182),\"\",((BL182*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P182,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM182),\"\",((BM182*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P182,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU182),\"\",((AU182*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P182,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW182),\"\",((AW182*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P182,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK182),\"\",(((BK182)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P182,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A183=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I183,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M183,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A183=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H183,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A183=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H183,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A183=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H183,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A183=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H183,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG183),ISBLANK(AR183)),\"\",IF(AR183<0,'Risk Tables'!$C$46,BG183/AR183)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO183),ISBLANK(AR183)),\"\",IF(AR183<0,'Risk Tables'!$C$46,AO183/AR183)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH183=\"\",ISBLANK(CH183)),\"\",IF(CH183>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH183<=Parameters!$E$4,CH183>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH183<=Parameters!$F$4, CH183>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH183<=Parameters!$G$4, CH183>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI183=\"\",CI183=\"--\",ISBLANK(CI183)),\"\",IF(CI183='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI183>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI183<=Parameters!$E$5,CI183>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI183<=Parameters!$F$5, CI183>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI183<=Parameters!$G$5, CI183>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG183=\"\",CG183=\"--\",ISBLANK(CG183)),\"\",IF(CG183>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG183<=Parameters!$E$6,CG183>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG183<=Parameters!$F$6, CG183>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG183<=Parameters!$G$6, CG183>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY183=\"\",BY183=\"--\",ISBLANK(BY183)),\"\",IF(BY183>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY183<=Parameters!$E$8,BY183>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY183<=Parameters!$F$8, BY183>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY183<=Parameters!$G$8, BY183>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ183=\"\",BZ183=\"--\",ISBLANK(BZ183)),\"\",IF(BZ183>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ183<=Parameters!$E$9,BZ183>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ183<=Parameters!$F$9, BZ183>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ183<=Parameters!$G$9, BZ183>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA183=\"\",CA183=\"--\",ISBLANK(CA183)),\"\",IF(CA183<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA183>=Parameters!$E$10,CA183<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA183>=Parameters!$F$10, CA183<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA183>=Parameters!$G$10, CA183<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB183=\"\",CB183=\"--\",ISBLANK(CB183)),\"\",IF(CB183<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB183>=Parameters!$E$11,CB183<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB183>=Parameters!$F$11, CB183<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB183>=Parameters!$G$11, CB183<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO183=\"\",CO183=\"--\",ISBLANK(CO183)),\"\",IF(CO183<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO183>=Parameters!$E$13,CO183<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO183>=Parameters!$F$13, CO183<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO183>=Parameters!$G$13, CO183<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ183=\"\",CJ183=\"--\",ISBLANK(CJ183)),\"\",IF(CJ183='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ183<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ183>=Parameters!$E$14,CJ183<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ183>=Parameters!$F$14, CJ183<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ183>=Parameters!$G$14, CJ183<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK183=\"\",CK183=\"--\",ISBLANK(CK183)),\"\",IF(AND(CK183<Parameters!$E$15, CK183>=0), 'Risk Tables'!$C$44, IF(AND(CK183>=Parameters!$E$15,CK183<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK183>=Parameters!$F$15, CK183<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK183>=Parameters!$G$15, CK183<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM183=\"\",CM183=\"--\",ISBLANK(CM183)),\"\",IF(CM183>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM183<=Parameters!$E$16,CM183>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM183<=Parameters!$F$16, CM183>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM183<=Parameters!$G$16, CM183>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN183=\"\",CN183=\"--\",ISBLANK(CN183)),\"\",IF(CN183>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN183<=Parameters!$E$17,CN183>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN183<=Parameters!$F$17, CN183>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN183<=Parameters!$G$17, CN183>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL183=\"\",CL183=\"--\",ISBLANK(CL183)),\"\",IF(CL183>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL183<=Parameters!$E$18,CL183>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL183<=Parameters!$F$18, CL183>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL183<=Parameters!$G$18, CL183>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP183=\"\",CP183=\"--\",ISBLANK(CP183)),\"\",IF(CP183<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP183>=Parameters!$E$21,CP183<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP183>=Parameters!$F$21, CP183<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP183>=Parameters!$G$21, CP183<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ183=\"\",CQ183=\"--\",ISBLANK(CQ183)),\"\",IF(CQ183<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ183>=Parameters!$E$22,CQ183<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ183>=Parameters!$F$22, CQ183<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ183>=Parameters!$G$22, CQ183<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR183='Risk Tables'!$C$44,1,IF(CR183='Risk Tables'!$C$43,2,IF(CR183='Risk Tables'!$C$42, 3, IF(CR183='Risk Tables'!$C$41, 4, IF(CR183='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS183='Risk Tables'!$C$44,1,IF(CS183='Risk Tables'!$C$43,2,IF(CS183='Risk Tables'!$C$42, 3, IF(CS183='Risk Tables'!$C$41, 4, IF(CS183='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT183='Risk Tables'!$C$44,1,IF(CT183='Risk Tables'!$C$43,2,IF(CT183='Risk Tables'!$C$42, 3, IF(CT183='Risk Tables'!$C$41, 4, IF(CT183='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV183='Risk Tables'!$C$44,1,IF(CV183='Risk Tables'!$C$43,2,IF(CV183='Risk Tables'!$C$42, 3, IF(CV183='Risk Tables'!$C$41, 4, IF(CV183='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW183='Risk Tables'!$C$44,1,IF(CW183='Risk Tables'!$C$43,2,IF(CW183='Risk Tables'!$C$42, 3, IF(CW183='Risk Tables'!$C$41, 4, IF(CW183='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX183='Risk Tables'!$C$44,1,IF(CX183='Risk Tables'!$C$43,2,IF(CX183='Risk Tables'!$C$42, 3, IF(CX183='Risk Tables'!$C$41, 4, IF(CX183='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY183='Risk Tables'!$C$44,1,IF(CY183='Risk Tables'!$C$43,2,IF(CY183='Risk Tables'!$C$42, 3, IF(CY183='Risk Tables'!$C$41, 4, IF(CY183='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA183='Risk Tables'!$C$44,1,IF(DA183='Risk Tables'!$C$43,2,IF(DA183='Risk Tables'!$C$42, 3, IF(DA183='Risk Tables'!$C$41, 4, IF(DA183='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB183='Risk Tables'!$C$44,1,IF(DB183='Risk Tables'!$C$43,2,IF(DB183='Risk Tables'!$C$42, 3, IF(DB183='Risk Tables'!$C$41, 4, IF(DB183='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC183='Risk Tables'!$C$44,1,IF(DC183='Risk Tables'!$C$43,2,IF(DC183='Risk Tables'!$C$42, 3, IF(DC183='Risk Tables'!$C$41, 4, IF(DC183='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD183='Risk Tables'!$C$44,1,IF(DD183='Risk Tables'!$C$43,2,IF(DD183='Risk Tables'!$C$42, 3, IF(DD183='Risk Tables'!$C$41, 4, IF(DD183='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE183='Risk Tables'!$C$44,1,IF(DE183='Risk Tables'!$C$43,2,IF(DE183='Risk Tables'!$C$42, 3, IF(DE183='Risk Tables'!$C$41, 4, IF(DE183='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF183='Risk Tables'!$C$44,1,IF(DF183='Risk Tables'!$C$43,2,IF(DF183='Risk Tables'!$C$42, 3, IF(DF183='Risk Tables'!$C$41, 4, IF(DF183='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI183:DW183))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI183:DW183, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD183),\"\",((AD183*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P183,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V183),\"\",((V183*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P183,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO183),\"\",((AO183*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P183,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM183),\"\",((AM183*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P183,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI183),\"\",((AI183*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P183,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF183),\"\",((AF183*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P183,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR183),\"\",((AR183*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P183,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL183),\"\",((BL183*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P183,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM183),\"\",((BM183*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P183,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU183),\"\",((AU183*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P183,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW183),\"\",((AW183*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P183,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK183),\"\",(((BK183)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P183,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A184=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I184,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M184,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A184=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H184,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A184=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H184,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A184=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H184,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A184=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H184,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG184),ISBLANK(AR184)),\"\",IF(AR184<0,'Risk Tables'!$C$46,BG184/AR184)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO184),ISBLANK(AR184)),\"\",IF(AR184<0,'Risk Tables'!$C$46,AO184/AR184)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH184=\"\",ISBLANK(CH184)),\"\",IF(CH184>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH184<=Parameters!$E$4,CH184>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH184<=Parameters!$F$4, CH184>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH184<=Parameters!$G$4, CH184>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI184=\"\",CI184=\"--\",ISBLANK(CI184)),\"\",IF(CI184='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI184>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI184<=Parameters!$E$5,CI184>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI184<=Parameters!$F$5, CI184>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI184<=Parameters!$G$5, CI184>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG184=\"\",CG184=\"--\",ISBLANK(CG184)),\"\",IF(CG184>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG184<=Parameters!$E$6,CG184>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG184<=Parameters!$F$6, CG184>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG184<=Parameters!$G$6, CG184>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY184=\"\",BY184=\"--\",ISBLANK(BY184)),\"\",IF(BY184>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY184<=Parameters!$E$8,BY184>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY184<=Parameters!$F$8, BY184>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY184<=Parameters!$G$8, BY184>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ184=\"\",BZ184=\"--\",ISBLANK(BZ184)),\"\",IF(BZ184>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ184<=Parameters!$E$9,BZ184>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ184<=Parameters!$F$9, BZ184>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ184<=Parameters!$G$9, BZ184>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA184=\"\",CA184=\"--\",ISBLANK(CA184)),\"\",IF(CA184<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA184>=Parameters!$E$10,CA184<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA184>=Parameters!$F$10, CA184<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA184>=Parameters!$G$10, CA184<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB184=\"\",CB184=\"--\",ISBLANK(CB184)),\"\",IF(CB184<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB184>=Parameters!$E$11,CB184<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB184>=Parameters!$F$11, CB184<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB184>=Parameters!$G$11, CB184<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO184=\"\",CO184=\"--\",ISBLANK(CO184)),\"\",IF(CO184<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO184>=Parameters!$E$13,CO184<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO184>=Parameters!$F$13, CO184<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO184>=Parameters!$G$13, CO184<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ184=\"\",CJ184=\"--\",ISBLANK(CJ184)),\"\",IF(CJ184='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ184<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ184>=Parameters!$E$14,CJ184<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ184>=Parameters!$F$14, CJ184<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ184>=Parameters!$G$14, CJ184<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK184=\"\",CK184=\"--\",ISBLANK(CK184)),\"\",IF(AND(CK184<Parameters!$E$15, CK184>=0), 'Risk Tables'!$C$44, IF(AND(CK184>=Parameters!$E$15,CK184<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK184>=Parameters!$F$15, CK184<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK184>=Parameters!$G$15, CK184<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM184=\"\",CM184=\"--\",ISBLANK(CM184)),\"\",IF(CM184>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM184<=Parameters!$E$16,CM184>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM184<=Parameters!$F$16, CM184>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM184<=Parameters!$G$16, CM184>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN184=\"\",CN184=\"--\",ISBLANK(CN184)),\"\",IF(CN184>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN184<=Parameters!$E$17,CN184>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN184<=Parameters!$F$17, CN184>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN184<=Parameters!$G$17, CN184>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL184=\"\",CL184=\"--\",ISBLANK(CL184)),\"\",IF(CL184>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL184<=Parameters!$E$18,CL184>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL184<=Parameters!$F$18, CL184>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL184<=Parameters!$G$18, CL184>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP184=\"\",CP184=\"--\",ISBLANK(CP184)),\"\",IF(CP184<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP184>=Parameters!$E$21,CP184<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP184>=Parameters!$F$21, CP184<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP184>=Parameters!$G$21, CP184<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ184=\"\",CQ184=\"--\",ISBLANK(CQ184)),\"\",IF(CQ184<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ184>=Parameters!$E$22,CQ184<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ184>=Parameters!$F$22, CQ184<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ184>=Parameters!$G$22, CQ184<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR184='Risk Tables'!$C$44,1,IF(CR184='Risk Tables'!$C$43,2,IF(CR184='Risk Tables'!$C$42, 3, IF(CR184='Risk Tables'!$C$41, 4, IF(CR184='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS184='Risk Tables'!$C$44,1,IF(CS184='Risk Tables'!$C$43,2,IF(CS184='Risk Tables'!$C$42, 3, IF(CS184='Risk Tables'!$C$41, 4, IF(CS184='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT184='Risk Tables'!$C$44,1,IF(CT184='Risk Tables'!$C$43,2,IF(CT184='Risk Tables'!$C$42, 3, IF(CT184='Risk Tables'!$C$41, 4, IF(CT184='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV184='Risk Tables'!$C$44,1,IF(CV184='Risk Tables'!$C$43,2,IF(CV184='Risk Tables'!$C$42, 3, IF(CV184='Risk Tables'!$C$41, 4, IF(CV184='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW184='Risk Tables'!$C$44,1,IF(CW184='Risk Tables'!$C$43,2,IF(CW184='Risk Tables'!$C$42, 3, IF(CW184='Risk Tables'!$C$41, 4, IF(CW184='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX184='Risk Tables'!$C$44,1,IF(CX184='Risk Tables'!$C$43,2,IF(CX184='Risk Tables'!$C$42, 3, IF(CX184='Risk Tables'!$C$41, 4, IF(CX184='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY184='Risk Tables'!$C$44,1,IF(CY184='Risk Tables'!$C$43,2,IF(CY184='Risk Tables'!$C$42, 3, IF(CY184='Risk Tables'!$C$41, 4, IF(CY184='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA184='Risk Tables'!$C$44,1,IF(DA184='Risk Tables'!$C$43,2,IF(DA184='Risk Tables'!$C$42, 3, IF(DA184='Risk Tables'!$C$41, 4, IF(DA184='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB184='Risk Tables'!$C$44,1,IF(DB184='Risk Tables'!$C$43,2,IF(DB184='Risk Tables'!$C$42, 3, IF(DB184='Risk Tables'!$C$41, 4, IF(DB184='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC184='Risk Tables'!$C$44,1,IF(DC184='Risk Tables'!$C$43,2,IF(DC184='Risk Tables'!$C$42, 3, IF(DC184='Risk Tables'!$C$41, 4, IF(DC184='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD184='Risk Tables'!$C$44,1,IF(DD184='Risk Tables'!$C$43,2,IF(DD184='Risk Tables'!$C$42, 3, IF(DD184='Risk Tables'!$C$41, 4, IF(DD184='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE184='Risk Tables'!$C$44,1,IF(DE184='Risk Tables'!$C$43,2,IF(DE184='Risk Tables'!$C$42, 3, IF(DE184='Risk Tables'!$C$41, 4, IF(DE184='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF184='Risk Tables'!$C$44,1,IF(DF184='Risk Tables'!$C$43,2,IF(DF184='Risk Tables'!$C$42, 3, IF(DF184='Risk Tables'!$C$41, 4, IF(DF184='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI184:DW184))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI184:DW184, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD184),\"\",((AD184*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P184,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V184),\"\",((V184*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P184,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO184),\"\",((AO184*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P184,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM184),\"\",((AM184*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P184,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI184),\"\",((AI184*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P184,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF184),\"\",((AF184*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P184,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR184),\"\",((AR184*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P184,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL184),\"\",((BL184*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P184,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM184),\"\",((BM184*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P184,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU184),\"\",((AU184*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P184,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW184),\"\",((AW184*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P184,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK184),\"\",(((BK184)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P184,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A185=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I185,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M185,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A185=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H185,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A185=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H185,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A185=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H185,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A185=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H185,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG185),ISBLANK(AR185)),\"\",IF(AR185<0,'Risk Tables'!$C$46,BG185/AR185)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO185),ISBLANK(AR185)),\"\",IF(AR185<0,'Risk Tables'!$C$46,AO185/AR185)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH185=\"\",ISBLANK(CH185)),\"\",IF(CH185>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH185<=Parameters!$E$4,CH185>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH185<=Parameters!$F$4, CH185>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH185<=Parameters!$G$4, CH185>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI185=\"\",CI185=\"--\",ISBLANK(CI185)),\"\",IF(CI185='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI185>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI185<=Parameters!$E$5,CI185>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI185<=Parameters!$F$5, CI185>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI185<=Parameters!$G$5, CI185>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG185=\"\",CG185=\"--\",ISBLANK(CG185)),\"\",IF(CG185>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG185<=Parameters!$E$6,CG185>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG185<=Parameters!$F$6, CG185>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG185<=Parameters!$G$6, CG185>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY185=\"\",BY185=\"--\",ISBLANK(BY185)),\"\",IF(BY185>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY185<=Parameters!$E$8,BY185>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY185<=Parameters!$F$8, BY185>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY185<=Parameters!$G$8, BY185>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ185=\"\",BZ185=\"--\",ISBLANK(BZ185)),\"\",IF(BZ185>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ185<=Parameters!$E$9,BZ185>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ185<=Parameters!$F$9, BZ185>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ185<=Parameters!$G$9, BZ185>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA185=\"\",CA185=\"--\",ISBLANK(CA185)),\"\",IF(CA185<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA185>=Parameters!$E$10,CA185<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA185>=Parameters!$F$10, CA185<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA185>=Parameters!$G$10, CA185<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB185=\"\",CB185=\"--\",ISBLANK(CB185)),\"\",IF(CB185<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB185>=Parameters!$E$11,CB185<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB185>=Parameters!$F$11, CB185<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB185>=Parameters!$G$11, CB185<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO185=\"\",CO185=\"--\",ISBLANK(CO185)),\"\",IF(CO185<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO185>=Parameters!$E$13,CO185<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO185>=Parameters!$F$13, CO185<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO185>=Parameters!$G$13, CO185<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ185=\"\",CJ185=\"--\",ISBLANK(CJ185)),\"\",IF(CJ185='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ185<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ185>=Parameters!$E$14,CJ185<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ185>=Parameters!$F$14, CJ185<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ185>=Parameters!$G$14, CJ185<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK185=\"\",CK185=\"--\",ISBLANK(CK185)),\"\",IF(AND(CK185<Parameters!$E$15, CK185>=0), 'Risk Tables'!$C$44, IF(AND(CK185>=Parameters!$E$15,CK185<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK185>=Parameters!$F$15, CK185<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK185>=Parameters!$G$15, CK185<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM185=\"\",CM185=\"--\",ISBLANK(CM185)),\"\",IF(CM185>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM185<=Parameters!$E$16,CM185>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM185<=Parameters!$F$16, CM185>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM185<=Parameters!$G$16, CM185>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN185=\"\",CN185=\"--\",ISBLANK(CN185)),\"\",IF(CN185>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN185<=Parameters!$E$17,CN185>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN185<=Parameters!$F$17, CN185>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN185<=Parameters!$G$17, CN185>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL185=\"\",CL185=\"--\",ISBLANK(CL185)),\"\",IF(CL185>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL185<=Parameters!$E$18,CL185>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL185<=Parameters!$F$18, CL185>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL185<=Parameters!$G$18, CL185>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP185=\"\",CP185=\"--\",ISBLANK(CP185)),\"\",IF(CP185<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP185>=Parameters!$E$21,CP185<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP185>=Parameters!$F$21, CP185<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP185>=Parameters!$G$21, CP185<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ185=\"\",CQ185=\"--\",ISBLANK(CQ185)),\"\",IF(CQ185<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ185>=Parameters!$E$22,CQ185<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ185>=Parameters!$F$22, CQ185<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ185>=Parameters!$G$22, CQ185<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR185='Risk Tables'!$C$44,1,IF(CR185='Risk Tables'!$C$43,2,IF(CR185='Risk Tables'!$C$42, 3, IF(CR185='Risk Tables'!$C$41, 4, IF(CR185='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS185='Risk Tables'!$C$44,1,IF(CS185='Risk Tables'!$C$43,2,IF(CS185='Risk Tables'!$C$42, 3, IF(CS185='Risk Tables'!$C$41, 4, IF(CS185='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT185='Risk Tables'!$C$44,1,IF(CT185='Risk Tables'!$C$43,2,IF(CT185='Risk Tables'!$C$42, 3, IF(CT185='Risk Tables'!$C$41, 4, IF(CT185='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV185='Risk Tables'!$C$44,1,IF(CV185='Risk Tables'!$C$43,2,IF(CV185='Risk Tables'!$C$42, 3, IF(CV185='Risk Tables'!$C$41, 4, IF(CV185='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW185='Risk Tables'!$C$44,1,IF(CW185='Risk Tables'!$C$43,2,IF(CW185='Risk Tables'!$C$42, 3, IF(CW185='Risk Tables'!$C$41, 4, IF(CW185='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX185='Risk Tables'!$C$44,1,IF(CX185='Risk Tables'!$C$43,2,IF(CX185='Risk Tables'!$C$42, 3, IF(CX185='Risk Tables'!$C$41, 4, IF(CX185='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY185='Risk Tables'!$C$44,1,IF(CY185='Risk Tables'!$C$43,2,IF(CY185='Risk Tables'!$C$42, 3, IF(CY185='Risk Tables'!$C$41, 4, IF(CY185='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA185='Risk Tables'!$C$44,1,IF(DA185='Risk Tables'!$C$43,2,IF(DA185='Risk Tables'!$C$42, 3, IF(DA185='Risk Tables'!$C$41, 4, IF(DA185='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB185='Risk Tables'!$C$44,1,IF(DB185='Risk Tables'!$C$43,2,IF(DB185='Risk Tables'!$C$42, 3, IF(DB185='Risk Tables'!$C$41, 4, IF(DB185='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC185='Risk Tables'!$C$44,1,IF(DC185='Risk Tables'!$C$43,2,IF(DC185='Risk Tables'!$C$42, 3, IF(DC185='Risk Tables'!$C$41, 4, IF(DC185='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD185='Risk Tables'!$C$44,1,IF(DD185='Risk Tables'!$C$43,2,IF(DD185='Risk Tables'!$C$42, 3, IF(DD185='Risk Tables'!$C$41, 4, IF(DD185='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE185='Risk Tables'!$C$44,1,IF(DE185='Risk Tables'!$C$43,2,IF(DE185='Risk Tables'!$C$42, 3, IF(DE185='Risk Tables'!$C$41, 4, IF(DE185='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF185='Risk Tables'!$C$44,1,IF(DF185='Risk Tables'!$C$43,2,IF(DF185='Risk Tables'!$C$42, 3, IF(DF185='Risk Tables'!$C$41, 4, IF(DF185='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI185:DW185))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI185:DW185, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD185),\"\",((AD185*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P185,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V185),\"\",((V185*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P185,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO185),\"\",((AO185*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P185,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM185),\"\",((AM185*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P185,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI185),\"\",((AI185*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P185,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF185),\"\",((AF185*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P185,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR185),\"\",((AR185*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P185,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL185),\"\",((BL185*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P185,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM185),\"\",((BM185*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P185,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU185),\"\",((AU185*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P185,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW185),\"\",((AW185*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P185,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK185),\"\",(((BK185)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P185,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A186=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I186,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M186,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A186=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H186,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A186=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H186,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A186=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H186,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A186=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H186,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG186),ISBLANK(AR186)),\"\",IF(AR186<0,'Risk Tables'!$C$46,BG186/AR186)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO186),ISBLANK(AR186)),\"\",IF(AR186<0,'Risk Tables'!$C$46,AO186/AR186)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH186=\"\",ISBLANK(CH186)),\"\",IF(CH186>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH186<=Parameters!$E$4,CH186>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH186<=Parameters!$F$4, CH186>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH186<=Parameters!$G$4, CH186>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI186=\"\",CI186=\"--\",ISBLANK(CI186)),\"\",IF(CI186='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI186>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI186<=Parameters!$E$5,CI186>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI186<=Parameters!$F$5, CI186>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI186<=Parameters!$G$5, CI186>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG186=\"\",CG186=\"--\",ISBLANK(CG186)),\"\",IF(CG186>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG186<=Parameters!$E$6,CG186>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG186<=Parameters!$F$6, CG186>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG186<=Parameters!$G$6, CG186>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY186=\"\",BY186=\"--\",ISBLANK(BY186)),\"\",IF(BY186>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY186<=Parameters!$E$8,BY186>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY186<=Parameters!$F$8, BY186>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY186<=Parameters!$G$8, BY186>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ186=\"\",BZ186=\"--\",ISBLANK(BZ186)),\"\",IF(BZ186>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ186<=Parameters!$E$9,BZ186>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ186<=Parameters!$F$9, BZ186>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ186<=Parameters!$G$9, BZ186>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA186=\"\",CA186=\"--\",ISBLANK(CA186)),\"\",IF(CA186<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA186>=Parameters!$E$10,CA186<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA186>=Parameters!$F$10, CA186<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA186>=Parameters!$G$10, CA186<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB186=\"\",CB186=\"--\",ISBLANK(CB186)),\"\",IF(CB186<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB186>=Parameters!$E$11,CB186<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB186>=Parameters!$F$11, CB186<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB186>=Parameters!$G$11, CB186<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO186=\"\",CO186=\"--\",ISBLANK(CO186)),\"\",IF(CO186<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO186>=Parameters!$E$13,CO186<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO186>=Parameters!$F$13, CO186<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO186>=Parameters!$G$13, CO186<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ186=\"\",CJ186=\"--\",ISBLANK(CJ186)),\"\",IF(CJ186='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ186<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ186>=Parameters!$E$14,CJ186<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ186>=Parameters!$F$14, CJ186<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ186>=Parameters!$G$14, CJ186<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK186=\"\",CK186=\"--\",ISBLANK(CK186)),\"\",IF(AND(CK186<Parameters!$E$15, CK186>=0), 'Risk Tables'!$C$44, IF(AND(CK186>=Parameters!$E$15,CK186<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK186>=Parameters!$F$15, CK186<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK186>=Parameters!$G$15, CK186<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM186=\"\",CM186=\"--\",ISBLANK(CM186)),\"\",IF(CM186>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM186<=Parameters!$E$16,CM186>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM186<=Parameters!$F$16, CM186>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM186<=Parameters!$G$16, CM186>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN186=\"\",CN186=\"--\",ISBLANK(CN186)),\"\",IF(CN186>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN186<=Parameters!$E$17,CN186>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN186<=Parameters!$F$17, CN186>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN186<=Parameters!$G$17, CN186>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL186=\"\",CL186=\"--\",ISBLANK(CL186)),\"\",IF(CL186>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL186<=Parameters!$E$18,CL186>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL186<=Parameters!$F$18, CL186>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL186<=Parameters!$G$18, CL186>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP186=\"\",CP186=\"--\",ISBLANK(CP186)),\"\",IF(CP186<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP186>=Parameters!$E$21,CP186<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP186>=Parameters!$F$21, CP186<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP186>=Parameters!$G$21, CP186<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ186=\"\",CQ186=\"--\",ISBLANK(CQ186)),\"\",IF(CQ186<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ186>=Parameters!$E$22,CQ186<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ186>=Parameters!$F$22, CQ186<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ186>=Parameters!$G$22, CQ186<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR186='Risk Tables'!$C$44,1,IF(CR186='Risk Tables'!$C$43,2,IF(CR186='Risk Tables'!$C$42, 3, IF(CR186='Risk Tables'!$C$41, 4, IF(CR186='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS186='Risk Tables'!$C$44,1,IF(CS186='Risk Tables'!$C$43,2,IF(CS186='Risk Tables'!$C$42, 3, IF(CS186='Risk Tables'!$C$41, 4, IF(CS186='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT186='Risk Tables'!$C$44,1,IF(CT186='Risk Tables'!$C$43,2,IF(CT186='Risk Tables'!$C$42, 3, IF(CT186='Risk Tables'!$C$41, 4, IF(CT186='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV186='Risk Tables'!$C$44,1,IF(CV186='Risk Tables'!$C$43,2,IF(CV186='Risk Tables'!$C$42, 3, IF(CV186='Risk Tables'!$C$41, 4, IF(CV186='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW186='Risk Tables'!$C$44,1,IF(CW186='Risk Tables'!$C$43,2,IF(CW186='Risk Tables'!$C$42, 3, IF(CW186='Risk Tables'!$C$41, 4, IF(CW186='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX186='Risk Tables'!$C$44,1,IF(CX186='Risk Tables'!$C$43,2,IF(CX186='Risk Tables'!$C$42, 3, IF(CX186='Risk Tables'!$C$41, 4, IF(CX186='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY186='Risk Tables'!$C$44,1,IF(CY186='Risk Tables'!$C$43,2,IF(CY186='Risk Tables'!$C$42, 3, IF(CY186='Risk Tables'!$C$41, 4, IF(CY186='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA186='Risk Tables'!$C$44,1,IF(DA186='Risk Tables'!$C$43,2,IF(DA186='Risk Tables'!$C$42, 3, IF(DA186='Risk Tables'!$C$41, 4, IF(DA186='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB186='Risk Tables'!$C$44,1,IF(DB186='Risk Tables'!$C$43,2,IF(DB186='Risk Tables'!$C$42, 3, IF(DB186='Risk Tables'!$C$41, 4, IF(DB186='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC186='Risk Tables'!$C$44,1,IF(DC186='Risk Tables'!$C$43,2,IF(DC186='Risk Tables'!$C$42, 3, IF(DC186='Risk Tables'!$C$41, 4, IF(DC186='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD186='Risk Tables'!$C$44,1,IF(DD186='Risk Tables'!$C$43,2,IF(DD186='Risk Tables'!$C$42, 3, IF(DD186='Risk Tables'!$C$41, 4, IF(DD186='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE186='Risk Tables'!$C$44,1,IF(DE186='Risk Tables'!$C$43,2,IF(DE186='Risk Tables'!$C$42, 3, IF(DE186='Risk Tables'!$C$41, 4, IF(DE186='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF186='Risk Tables'!$C$44,1,IF(DF186='Risk Tables'!$C$43,2,IF(DF186='Risk Tables'!$C$42, 3, IF(DF186='Risk Tables'!$C$41, 4, IF(DF186='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI186:DW186))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI186:DW186, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD186),\"\",((AD186*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P186,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V186),\"\",((V186*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P186,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO186),\"\",((AO186*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P186,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM186),\"\",((AM186*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P186,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI186),\"\",((AI186*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P186,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF186),\"\",((AF186*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P186,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR186),\"\",((AR186*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P186,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL186),\"\",((BL186*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P186,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM186),\"\",((BM186*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P186,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU186),\"\",((AU186*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P186,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW186),\"\",((AW186*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P186,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK186),\"\",(((BK186)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P186,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A187=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I187,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M187,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A187=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H187,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A187=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H187,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A187=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H187,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A187=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H187,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG187),ISBLANK(AR187)),\"\",IF(AR187<0,'Risk Tables'!$C$46,BG187/AR187)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO187),ISBLANK(AR187)),\"\",IF(AR187<0,'Risk Tables'!$C$46,AO187/AR187)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH187=\"\",ISBLANK(CH187)),\"\",IF(CH187>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH187<=Parameters!$E$4,CH187>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH187<=Parameters!$F$4, CH187>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH187<=Parameters!$G$4, CH187>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI187=\"\",CI187=\"--\",ISBLANK(CI187)),\"\",IF(CI187='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI187>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI187<=Parameters!$E$5,CI187>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI187<=Parameters!$F$5, CI187>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI187<=Parameters!$G$5, CI187>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG187=\"\",CG187=\"--\",ISBLANK(CG187)),\"\",IF(CG187>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG187<=Parameters!$E$6,CG187>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG187<=Parameters!$F$6, CG187>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG187<=Parameters!$G$6, CG187>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY187=\"\",BY187=\"--\",ISBLANK(BY187)),\"\",IF(BY187>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY187<=Parameters!$E$8,BY187>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY187<=Parameters!$F$8, BY187>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY187<=Parameters!$G$8, BY187>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ187=\"\",BZ187=\"--\",ISBLANK(BZ187)),\"\",IF(BZ187>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ187<=Parameters!$E$9,BZ187>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ187<=Parameters!$F$9, BZ187>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ187<=Parameters!$G$9, BZ187>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA187=\"\",CA187=\"--\",ISBLANK(CA187)),\"\",IF(CA187<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA187>=Parameters!$E$10,CA187<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA187>=Parameters!$F$10, CA187<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA187>=Parameters!$G$10, CA187<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB187=\"\",CB187=\"--\",ISBLANK(CB187)),\"\",IF(CB187<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB187>=Parameters!$E$11,CB187<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB187>=Parameters!$F$11, CB187<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB187>=Parameters!$G$11, CB187<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO187=\"\",CO187=\"--\",ISBLANK(CO187)),\"\",IF(CO187<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO187>=Parameters!$E$13,CO187<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO187>=Parameters!$F$13, CO187<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO187>=Parameters!$G$13, CO187<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ187=\"\",CJ187=\"--\",ISBLANK(CJ187)),\"\",IF(CJ187='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ187<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ187>=Parameters!$E$14,CJ187<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ187>=Parameters!$F$14, CJ187<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ187>=Parameters!$G$14, CJ187<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK187=\"\",CK187=\"--\",ISBLANK(CK187)),\"\",IF(AND(CK187<Parameters!$E$15, CK187>=0), 'Risk Tables'!$C$44, IF(AND(CK187>=Parameters!$E$15,CK187<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK187>=Parameters!$F$15, CK187<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK187>=Parameters!$G$15, CK187<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM187=\"\",CM187=\"--\",ISBLANK(CM187)),\"\",IF(CM187>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM187<=Parameters!$E$16,CM187>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM187<=Parameters!$F$16, CM187>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM187<=Parameters!$G$16, CM187>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN187=\"\",CN187=\"--\",ISBLANK(CN187)),\"\",IF(CN187>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN187<=Parameters!$E$17,CN187>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN187<=Parameters!$F$17, CN187>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN187<=Parameters!$G$17, CN187>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL187=\"\",CL187=\"--\",ISBLANK(CL187)),\"\",IF(CL187>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL187<=Parameters!$E$18,CL187>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL187<=Parameters!$F$18, CL187>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL187<=Parameters!$G$18, CL187>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP187=\"\",CP187=\"--\",ISBLANK(CP187)),\"\",IF(CP187<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP187>=Parameters!$E$21,CP187<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP187>=Parameters!$F$21, CP187<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP187>=Parameters!$G$21, CP187<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ187=\"\",CQ187=\"--\",ISBLANK(CQ187)),\"\",IF(CQ187<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ187>=Parameters!$E$22,CQ187<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ187>=Parameters!$F$22, CQ187<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ187>=Parameters!$G$22, CQ187<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR187='Risk Tables'!$C$44,1,IF(CR187='Risk Tables'!$C$43,2,IF(CR187='Risk Tables'!$C$42, 3, IF(CR187='Risk Tables'!$C$41, 4, IF(CR187='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS187='Risk Tables'!$C$44,1,IF(CS187='Risk Tables'!$C$43,2,IF(CS187='Risk Tables'!$C$42, 3, IF(CS187='Risk Tables'!$C$41, 4, IF(CS187='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT187='Risk Tables'!$C$44,1,IF(CT187='Risk Tables'!$C$43,2,IF(CT187='Risk Tables'!$C$42, 3, IF(CT187='Risk Tables'!$C$41, 4, IF(CT187='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV187='Risk Tables'!$C$44,1,IF(CV187='Risk Tables'!$C$43,2,IF(CV187='Risk Tables'!$C$42, 3, IF(CV187='Risk Tables'!$C$41, 4, IF(CV187='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW187='Risk Tables'!$C$44,1,IF(CW187='Risk Tables'!$C$43,2,IF(CW187='Risk Tables'!$C$42, 3, IF(CW187='Risk Tables'!$C$41, 4, IF(CW187='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX187='Risk Tables'!$C$44,1,IF(CX187='Risk Tables'!$C$43,2,IF(CX187='Risk Tables'!$C$42, 3, IF(CX187='Risk Tables'!$C$41, 4, IF(CX187='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY187='Risk Tables'!$C$44,1,IF(CY187='Risk Tables'!$C$43,2,IF(CY187='Risk Tables'!$C$42, 3, IF(CY187='Risk Tables'!$C$41, 4, IF(CY187='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA187='Risk Tables'!$C$44,1,IF(DA187='Risk Tables'!$C$43,2,IF(DA187='Risk Tables'!$C$42, 3, IF(DA187='Risk Tables'!$C$41, 4, IF(DA187='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB187='Risk Tables'!$C$44,1,IF(DB187='Risk Tables'!$C$43,2,IF(DB187='Risk Tables'!$C$42, 3, IF(DB187='Risk Tables'!$C$41, 4, IF(DB187='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC187='Risk Tables'!$C$44,1,IF(DC187='Risk Tables'!$C$43,2,IF(DC187='Risk Tables'!$C$42, 3, IF(DC187='Risk Tables'!$C$41, 4, IF(DC187='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD187='Risk Tables'!$C$44,1,IF(DD187='Risk Tables'!$C$43,2,IF(DD187='Risk Tables'!$C$42, 3, IF(DD187='Risk Tables'!$C$41, 4, IF(DD187='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE187='Risk Tables'!$C$44,1,IF(DE187='Risk Tables'!$C$43,2,IF(DE187='Risk Tables'!$C$42, 3, IF(DE187='Risk Tables'!$C$41, 4, IF(DE187='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF187='Risk Tables'!$C$44,1,IF(DF187='Risk Tables'!$C$43,2,IF(DF187='Risk Tables'!$C$42, 3, IF(DF187='Risk Tables'!$C$41, 4, IF(DF187='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI187:DW187))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI187:DW187, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD187),\"\",((AD187*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P187,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V187),\"\",((V187*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P187,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO187),\"\",((AO187*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P187,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM187),\"\",((AM187*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P187,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI187),\"\",((AI187*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P187,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF187),\"\",((AF187*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P187,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR187),\"\",((AR187*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P187,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL187),\"\",((BL187*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P187,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM187),\"\",((BM187*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P187,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU187),\"\",((AU187*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P187,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW187),\"\",((AW187*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P187,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK187),\"\",(((BK187)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P187,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A188=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I188,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M188,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A188=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H188,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A188=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H188,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A188=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H188,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A188=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H188,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG188),ISBLANK(AR188)),\"\",IF(AR188<0,'Risk Tables'!$C$46,BG188/AR188)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO188),ISBLANK(AR188)),\"\",IF(AR188<0,'Risk Tables'!$C$46,AO188/AR188)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH188=\"\",ISBLANK(CH188)),\"\",IF(CH188>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH188<=Parameters!$E$4,CH188>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH188<=Parameters!$F$4, CH188>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH188<=Parameters!$G$4, CH188>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI188=\"\",CI188=\"--\",ISBLANK(CI188)),\"\",IF(CI188='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI188>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI188<=Parameters!$E$5,CI188>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI188<=Parameters!$F$5, CI188>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI188<=Parameters!$G$5, CI188>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG188=\"\",CG188=\"--\",ISBLANK(CG188)),\"\",IF(CG188>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG188<=Parameters!$E$6,CG188>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG188<=Parameters!$F$6, CG188>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG188<=Parameters!$G$6, CG188>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY188=\"\",BY188=\"--\",ISBLANK(BY188)),\"\",IF(BY188>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY188<=Parameters!$E$8,BY188>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY188<=Parameters!$F$8, BY188>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY188<=Parameters!$G$8, BY188>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ188=\"\",BZ188=\"--\",ISBLANK(BZ188)),\"\",IF(BZ188>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ188<=Parameters!$E$9,BZ188>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ188<=Parameters!$F$9, BZ188>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ188<=Parameters!$G$9, BZ188>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA188=\"\",CA188=\"--\",ISBLANK(CA188)),\"\",IF(CA188<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA188>=Parameters!$E$10,CA188<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA188>=Parameters!$F$10, CA188<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA188>=Parameters!$G$10, CA188<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB188=\"\",CB188=\"--\",ISBLANK(CB188)),\"\",IF(CB188<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB188>=Parameters!$E$11,CB188<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB188>=Parameters!$F$11, CB188<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB188>=Parameters!$G$11, CB188<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO188=\"\",CO188=\"--\",ISBLANK(CO188)),\"\",IF(CO188<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO188>=Parameters!$E$13,CO188<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO188>=Parameters!$F$13, CO188<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO188>=Parameters!$G$13, CO188<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ188=\"\",CJ188=\"--\",ISBLANK(CJ188)),\"\",IF(CJ188='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ188<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ188>=Parameters!$E$14,CJ188<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ188>=Parameters!$F$14, CJ188<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ188>=Parameters!$G$14, CJ188<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK188=\"\",CK188=\"--\",ISBLANK(CK188)),\"\",IF(AND(CK188<Parameters!$E$15, CK188>=0), 'Risk Tables'!$C$44, IF(AND(CK188>=Parameters!$E$15,CK188<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK188>=Parameters!$F$15, CK188<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK188>=Parameters!$G$15, CK188<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM188=\"\",CM188=\"--\",ISBLANK(CM188)),\"\",IF(CM188>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM188<=Parameters!$E$16,CM188>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM188<=Parameters!$F$16, CM188>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM188<=Parameters!$G$16, CM188>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN188=\"\",CN188=\"--\",ISBLANK(CN188)),\"\",IF(CN188>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN188<=Parameters!$E$17,CN188>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN188<=Parameters!$F$17, CN188>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN188<=Parameters!$G$17, CN188>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL188=\"\",CL188=\"--\",ISBLANK(CL188)),\"\",IF(CL188>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL188<=Parameters!$E$18,CL188>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL188<=Parameters!$F$18, CL188>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL188<=Parameters!$G$18, CL188>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP188=\"\",CP188=\"--\",ISBLANK(CP188)),\"\",IF(CP188<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP188>=Parameters!$E$21,CP188<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP188>=Parameters!$F$21, CP188<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP188>=Parameters!$G$21, CP188<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ188=\"\",CQ188=\"--\",ISBLANK(CQ188)),\"\",IF(CQ188<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ188>=Parameters!$E$22,CQ188<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ188>=Parameters!$F$22, CQ188<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ188>=Parameters!$G$22, CQ188<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR188='Risk Tables'!$C$44,1,IF(CR188='Risk Tables'!$C$43,2,IF(CR188='Risk Tables'!$C$42, 3, IF(CR188='Risk Tables'!$C$41, 4, IF(CR188='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS188='Risk Tables'!$C$44,1,IF(CS188='Risk Tables'!$C$43,2,IF(CS188='Risk Tables'!$C$42, 3, IF(CS188='Risk Tables'!$C$41, 4, IF(CS188='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT188='Risk Tables'!$C$44,1,IF(CT188='Risk Tables'!$C$43,2,IF(CT188='Risk Tables'!$C$42, 3, IF(CT188='Risk Tables'!$C$41, 4, IF(CT188='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV188='Risk Tables'!$C$44,1,IF(CV188='Risk Tables'!$C$43,2,IF(CV188='Risk Tables'!$C$42, 3, IF(CV188='Risk Tables'!$C$41, 4, IF(CV188='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW188='Risk Tables'!$C$44,1,IF(CW188='Risk Tables'!$C$43,2,IF(CW188='Risk Tables'!$C$42, 3, IF(CW188='Risk Tables'!$C$41, 4, IF(CW188='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX188='Risk Tables'!$C$44,1,IF(CX188='Risk Tables'!$C$43,2,IF(CX188='Risk Tables'!$C$42, 3, IF(CX188='Risk Tables'!$C$41, 4, IF(CX188='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY188='Risk Tables'!$C$44,1,IF(CY188='Risk Tables'!$C$43,2,IF(CY188='Risk Tables'!$C$42, 3, IF(CY188='Risk Tables'!$C$41, 4, IF(CY188='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA188='Risk Tables'!$C$44,1,IF(DA188='Risk Tables'!$C$43,2,IF(DA188='Risk Tables'!$C$42, 3, IF(DA188='Risk Tables'!$C$41, 4, IF(DA188='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB188='Risk Tables'!$C$44,1,IF(DB188='Risk Tables'!$C$43,2,IF(DB188='Risk Tables'!$C$42, 3, IF(DB188='Risk Tables'!$C$41, 4, IF(DB188='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC188='Risk Tables'!$C$44,1,IF(DC188='Risk Tables'!$C$43,2,IF(DC188='Risk Tables'!$C$42, 3, IF(DC188='Risk Tables'!$C$41, 4, IF(DC188='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD188='Risk Tables'!$C$44,1,IF(DD188='Risk Tables'!$C$43,2,IF(DD188='Risk Tables'!$C$42, 3, IF(DD188='Risk Tables'!$C$41, 4, IF(DD188='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE188='Risk Tables'!$C$44,1,IF(DE188='Risk Tables'!$C$43,2,IF(DE188='Risk Tables'!$C$42, 3, IF(DE188='Risk Tables'!$C$41, 4, IF(DE188='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF188='Risk Tables'!$C$44,1,IF(DF188='Risk Tables'!$C$43,2,IF(DF188='Risk Tables'!$C$42, 3, IF(DF188='Risk Tables'!$C$41, 4, IF(DF188='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI188:DW188))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI188:DW188, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD188),\"\",((AD188*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P188,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V188),\"\",((V188*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P188,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO188),\"\",((AO188*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P188,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM188),\"\",((AM188*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P188,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI188),\"\",((AI188*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P188,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF188),\"\",((AF188*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P188,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR188),\"\",((AR188*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P188,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL188),\"\",((BL188*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P188,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM188),\"\",((BM188*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P188,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU188),\"\",((AU188*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P188,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW188),\"\",((AW188*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P188,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK188),\"\",(((BK188)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P188,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A189=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I189,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M189,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A189=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H189,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A189=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H189,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A189=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H189,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A189=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H189,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG189),ISBLANK(AR189)),\"\",IF(AR189<0,'Risk Tables'!$C$46,BG189/AR189)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO189),ISBLANK(AR189)),\"\",IF(AR189<0,'Risk Tables'!$C$46,AO189/AR189)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH189=\"\",ISBLANK(CH189)),\"\",IF(CH189>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH189<=Parameters!$E$4,CH189>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH189<=Parameters!$F$4, CH189>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH189<=Parameters!$G$4, CH189>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI189=\"\",CI189=\"--\",ISBLANK(CI189)),\"\",IF(CI189='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI189>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI189<=Parameters!$E$5,CI189>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI189<=Parameters!$F$5, CI189>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI189<=Parameters!$G$5, CI189>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG189=\"\",CG189=\"--\",ISBLANK(CG189)),\"\",IF(CG189>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG189<=Parameters!$E$6,CG189>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG189<=Parameters!$F$6, CG189>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG189<=Parameters!$G$6, CG189>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY189=\"\",BY189=\"--\",ISBLANK(BY189)),\"\",IF(BY189>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY189<=Parameters!$E$8,BY189>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY189<=Parameters!$F$8, BY189>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY189<=Parameters!$G$8, BY189>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ189=\"\",BZ189=\"--\",ISBLANK(BZ189)),\"\",IF(BZ189>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ189<=Parameters!$E$9,BZ189>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ189<=Parameters!$F$9, BZ189>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ189<=Parameters!$G$9, BZ189>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA189=\"\",CA189=\"--\",ISBLANK(CA189)),\"\",IF(CA189<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA189>=Parameters!$E$10,CA189<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA189>=Parameters!$F$10, CA189<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA189>=Parameters!$G$10, CA189<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB189=\"\",CB189=\"--\",ISBLANK(CB189)),\"\",IF(CB189<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB189>=Parameters!$E$11,CB189<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB189>=Parameters!$F$11, CB189<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB189>=Parameters!$G$11, CB189<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO189=\"\",CO189=\"--\",ISBLANK(CO189)),\"\",IF(CO189<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO189>=Parameters!$E$13,CO189<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO189>=Parameters!$F$13, CO189<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO189>=Parameters!$G$13, CO189<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ189=\"\",CJ189=\"--\",ISBLANK(CJ189)),\"\",IF(CJ189='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ189<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ189>=Parameters!$E$14,CJ189<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ189>=Parameters!$F$14, CJ189<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ189>=Parameters!$G$14, CJ189<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK189=\"\",CK189=\"--\",ISBLANK(CK189)),\"\",IF(AND(CK189<Parameters!$E$15, CK189>=0), 'Risk Tables'!$C$44, IF(AND(CK189>=Parameters!$E$15,CK189<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK189>=Parameters!$F$15, CK189<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK189>=Parameters!$G$15, CK189<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM189=\"\",CM189=\"--\",ISBLANK(CM189)),\"\",IF(CM189>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM189<=Parameters!$E$16,CM189>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM189<=Parameters!$F$16, CM189>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM189<=Parameters!$G$16, CM189>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN189=\"\",CN189=\"--\",ISBLANK(CN189)),\"\",IF(CN189>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN189<=Parameters!$E$17,CN189>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN189<=Parameters!$F$17, CN189>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN189<=Parameters!$G$17, CN189>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL189=\"\",CL189=\"--\",ISBLANK(CL189)),\"\",IF(CL189>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL189<=Parameters!$E$18,CL189>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL189<=Parameters!$F$18, CL189>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL189<=Parameters!$G$18, CL189>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP189=\"\",CP189=\"--\",ISBLANK(CP189)),\"\",IF(CP189<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP189>=Parameters!$E$21,CP189<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP189>=Parameters!$F$21, CP189<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP189>=Parameters!$G$21, CP189<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ189=\"\",CQ189=\"--\",ISBLANK(CQ189)),\"\",IF(CQ189<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ189>=Parameters!$E$22,CQ189<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ189>=Parameters!$F$22, CQ189<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ189>=Parameters!$G$22, CQ189<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR189='Risk Tables'!$C$44,1,IF(CR189='Risk Tables'!$C$43,2,IF(CR189='Risk Tables'!$C$42, 3, IF(CR189='Risk Tables'!$C$41, 4, IF(CR189='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS189='Risk Tables'!$C$44,1,IF(CS189='Risk Tables'!$C$43,2,IF(CS189='Risk Tables'!$C$42, 3, IF(CS189='Risk Tables'!$C$41, 4, IF(CS189='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT189='Risk Tables'!$C$44,1,IF(CT189='Risk Tables'!$C$43,2,IF(CT189='Risk Tables'!$C$42, 3, IF(CT189='Risk Tables'!$C$41, 4, IF(CT189='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV189='Risk Tables'!$C$44,1,IF(CV189='Risk Tables'!$C$43,2,IF(CV189='Risk Tables'!$C$42, 3, IF(CV189='Risk Tables'!$C$41, 4, IF(CV189='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW189='Risk Tables'!$C$44,1,IF(CW189='Risk Tables'!$C$43,2,IF(CW189='Risk Tables'!$C$42, 3, IF(CW189='Risk Tables'!$C$41, 4, IF(CW189='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX189='Risk Tables'!$C$44,1,IF(CX189='Risk Tables'!$C$43,2,IF(CX189='Risk Tables'!$C$42, 3, IF(CX189='Risk Tables'!$C$41, 4, IF(CX189='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY189='Risk Tables'!$C$44,1,IF(CY189='Risk Tables'!$C$43,2,IF(CY189='Risk Tables'!$C$42, 3, IF(CY189='Risk Tables'!$C$41, 4, IF(CY189='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA189='Risk Tables'!$C$44,1,IF(DA189='Risk Tables'!$C$43,2,IF(DA189='Risk Tables'!$C$42, 3, IF(DA189='Risk Tables'!$C$41, 4, IF(DA189='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB189='Risk Tables'!$C$44,1,IF(DB189='Risk Tables'!$C$43,2,IF(DB189='Risk Tables'!$C$42, 3, IF(DB189='Risk Tables'!$C$41, 4, IF(DB189='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC189='Risk Tables'!$C$44,1,IF(DC189='Risk Tables'!$C$43,2,IF(DC189='Risk Tables'!$C$42, 3, IF(DC189='Risk Tables'!$C$41, 4, IF(DC189='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD189='Risk Tables'!$C$44,1,IF(DD189='Risk Tables'!$C$43,2,IF(DD189='Risk Tables'!$C$42, 3, IF(DD189='Risk Tables'!$C$41, 4, IF(DD189='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE189='Risk Tables'!$C$44,1,IF(DE189='Risk Tables'!$C$43,2,IF(DE189='Risk Tables'!$C$42, 3, IF(DE189='Risk Tables'!$C$41, 4, IF(DE189='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF189='Risk Tables'!$C$44,1,IF(DF189='Risk Tables'!$C$43,2,IF(DF189='Risk Tables'!$C$42, 3, IF(DF189='Risk Tables'!$C$41, 4, IF(DF189='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI189:DW189))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI189:DW189, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD189),\"\",((AD189*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P189,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V189),\"\",((V189*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P189,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO189),\"\",((AO189*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P189,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM189),\"\",((AM189*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P189,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI189),\"\",((AI189*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P189,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF189),\"\",((AF189*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P189,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR189),\"\",((AR189*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P189,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL189),\"\",((BL189*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P189,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM189),\"\",((BM189*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P189,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU189),\"\",((AU189*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P189,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW189),\"\",((AW189*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P189,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK189),\"\",(((BK189)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P189,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A190=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I190,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M190,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A190=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H190,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A190=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H190,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A190=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H190,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A190=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H190,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG190),ISBLANK(AR190)),\"\",IF(AR190<0,'Risk Tables'!$C$46,BG190/AR190)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO190),ISBLANK(AR190)),\"\",IF(AR190<0,'Risk Tables'!$C$46,AO190/AR190)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH190=\"\",ISBLANK(CH190)),\"\",IF(CH190>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH190<=Parameters!$E$4,CH190>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH190<=Parameters!$F$4, CH190>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH190<=Parameters!$G$4, CH190>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI190=\"\",CI190=\"--\",ISBLANK(CI190)),\"\",IF(CI190='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI190>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI190<=Parameters!$E$5,CI190>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI190<=Parameters!$F$5, CI190>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI190<=Parameters!$G$5, CI190>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG190=\"\",CG190=\"--\",ISBLANK(CG190)),\"\",IF(CG190>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG190<=Parameters!$E$6,CG190>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG190<=Parameters!$F$6, CG190>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG190<=Parameters!$G$6, CG190>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY190=\"\",BY190=\"--\",ISBLANK(BY190)),\"\",IF(BY190>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY190<=Parameters!$E$8,BY190>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY190<=Parameters!$F$8, BY190>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY190<=Parameters!$G$8, BY190>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ190=\"\",BZ190=\"--\",ISBLANK(BZ190)),\"\",IF(BZ190>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ190<=Parameters!$E$9,BZ190>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ190<=Parameters!$F$9, BZ190>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ190<=Parameters!$G$9, BZ190>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA190=\"\",CA190=\"--\",ISBLANK(CA190)),\"\",IF(CA190<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA190>=Parameters!$E$10,CA190<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA190>=Parameters!$F$10, CA190<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA190>=Parameters!$G$10, CA190<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB190=\"\",CB190=\"--\",ISBLANK(CB190)),\"\",IF(CB190<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB190>=Parameters!$E$11,CB190<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB190>=Parameters!$F$11, CB190<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB190>=Parameters!$G$11, CB190<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO190=\"\",CO190=\"--\",ISBLANK(CO190)),\"\",IF(CO190<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO190>=Parameters!$E$13,CO190<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO190>=Parameters!$F$13, CO190<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO190>=Parameters!$G$13, CO190<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ190=\"\",CJ190=\"--\",ISBLANK(CJ190)),\"\",IF(CJ190='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ190<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ190>=Parameters!$E$14,CJ190<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ190>=Parameters!$F$14, CJ190<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ190>=Parameters!$G$14, CJ190<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK190=\"\",CK190=\"--\",ISBLANK(CK190)),\"\",IF(AND(CK190<Parameters!$E$15, CK190>=0), 'Risk Tables'!$C$44, IF(AND(CK190>=Parameters!$E$15,CK190<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK190>=Parameters!$F$15, CK190<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK190>=Parameters!$G$15, CK190<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM190=\"\",CM190=\"--\",ISBLANK(CM190)),\"\",IF(CM190>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM190<=Parameters!$E$16,CM190>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM190<=Parameters!$F$16, CM190>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM190<=Parameters!$G$16, CM190>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN190=\"\",CN190=\"--\",ISBLANK(CN190)),\"\",IF(CN190>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN190<=Parameters!$E$17,CN190>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN190<=Parameters!$F$17, CN190>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN190<=Parameters!$G$17, CN190>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL190=\"\",CL190=\"--\",ISBLANK(CL190)),\"\",IF(CL190>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL190<=Parameters!$E$18,CL190>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL190<=Parameters!$F$18, CL190>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL190<=Parameters!$G$18, CL190>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP190=\"\",CP190=\"--\",ISBLANK(CP190)),\"\",IF(CP190<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP190>=Parameters!$E$21,CP190<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP190>=Parameters!$F$21, CP190<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP190>=Parameters!$G$21, CP190<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ190=\"\",CQ190=\"--\",ISBLANK(CQ190)),\"\",IF(CQ190<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ190>=Parameters!$E$22,CQ190<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ190>=Parameters!$F$22, CQ190<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ190>=Parameters!$G$22, CQ190<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR190='Risk Tables'!$C$44,1,IF(CR190='Risk Tables'!$C$43,2,IF(CR190='Risk Tables'!$C$42, 3, IF(CR190='Risk Tables'!$C$41, 4, IF(CR190='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS190='Risk Tables'!$C$44,1,IF(CS190='Risk Tables'!$C$43,2,IF(CS190='Risk Tables'!$C$42, 3, IF(CS190='Risk Tables'!$C$41, 4, IF(CS190='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT190='Risk Tables'!$C$44,1,IF(CT190='Risk Tables'!$C$43,2,IF(CT190='Risk Tables'!$C$42, 3, IF(CT190='Risk Tables'!$C$41, 4, IF(CT190='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV190='Risk Tables'!$C$44,1,IF(CV190='Risk Tables'!$C$43,2,IF(CV190='Risk Tables'!$C$42, 3, IF(CV190='Risk Tables'!$C$41, 4, IF(CV190='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW190='Risk Tables'!$C$44,1,IF(CW190='Risk Tables'!$C$43,2,IF(CW190='Risk Tables'!$C$42, 3, IF(CW190='Risk Tables'!$C$41, 4, IF(CW190='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX190='Risk Tables'!$C$44,1,IF(CX190='Risk Tables'!$C$43,2,IF(CX190='Risk Tables'!$C$42, 3, IF(CX190='Risk Tables'!$C$41, 4, IF(CX190='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY190='Risk Tables'!$C$44,1,IF(CY190='Risk Tables'!$C$43,2,IF(CY190='Risk Tables'!$C$42, 3, IF(CY190='Risk Tables'!$C$41, 4, IF(CY190='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA190='Risk Tables'!$C$44,1,IF(DA190='Risk Tables'!$C$43,2,IF(DA190='Risk Tables'!$C$42, 3, IF(DA190='Risk Tables'!$C$41, 4, IF(DA190='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB190='Risk Tables'!$C$44,1,IF(DB190='Risk Tables'!$C$43,2,IF(DB190='Risk Tables'!$C$42, 3, IF(DB190='Risk Tables'!$C$41, 4, IF(DB190='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC190='Risk Tables'!$C$44,1,IF(DC190='Risk Tables'!$C$43,2,IF(DC190='Risk Tables'!$C$42, 3, IF(DC190='Risk Tables'!$C$41, 4, IF(DC190='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD190='Risk Tables'!$C$44,1,IF(DD190='Risk Tables'!$C$43,2,IF(DD190='Risk Tables'!$C$42, 3, IF(DD190='Risk Tables'!$C$41, 4, IF(DD190='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE190='Risk Tables'!$C$44,1,IF(DE190='Risk Tables'!$C$43,2,IF(DE190='Risk Tables'!$C$42, 3, IF(DE190='Risk Tables'!$C$41, 4, IF(DE190='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF190='Risk Tables'!$C$44,1,IF(DF190='Risk Tables'!$C$43,2,IF(DF190='Risk Tables'!$C$42, 3, IF(DF190='Risk Tables'!$C$41, 4, IF(DF190='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI190:DW190))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI190:DW190, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD190),\"\",((AD190*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P190,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V190),\"\",((V190*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P190,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO190),\"\",((AO190*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P190,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM190),\"\",((AM190*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P190,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI190),\"\",((AI190*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P190,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF190),\"\",((AF190*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P190,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR190),\"\",((AR190*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P190,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL190),\"\",((BL190*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P190,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM190),\"\",((BM190*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P190,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU190),\"\",((AU190*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P190,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW190),\"\",((AW190*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P190,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK190),\"\",(((BK190)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P190,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A191=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I191,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M191,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A191=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H191,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A191=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H191,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A191=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H191,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A191=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H191,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG191),ISBLANK(AR191)),\"\",IF(AR191<0,'Risk Tables'!$C$46,BG191/AR191)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO191),ISBLANK(AR191)),\"\",IF(AR191<0,'Risk Tables'!$C$46,AO191/AR191)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH191=\"\",ISBLANK(CH191)),\"\",IF(CH191>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH191<=Parameters!$E$4,CH191>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH191<=Parameters!$F$4, CH191>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH191<=Parameters!$G$4, CH191>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI191=\"\",CI191=\"--\",ISBLANK(CI191)),\"\",IF(CI191='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI191>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI191<=Parameters!$E$5,CI191>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI191<=Parameters!$F$5, CI191>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI191<=Parameters!$G$5, CI191>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG191=\"\",CG191=\"--\",ISBLANK(CG191)),\"\",IF(CG191>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG191<=Parameters!$E$6,CG191>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG191<=Parameters!$F$6, CG191>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG191<=Parameters!$G$6, CG191>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY191=\"\",BY191=\"--\",ISBLANK(BY191)),\"\",IF(BY191>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY191<=Parameters!$E$8,BY191>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY191<=Parameters!$F$8, BY191>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY191<=Parameters!$G$8, BY191>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ191=\"\",BZ191=\"--\",ISBLANK(BZ191)),\"\",IF(BZ191>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ191<=Parameters!$E$9,BZ191>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ191<=Parameters!$F$9, BZ191>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ191<=Parameters!$G$9, BZ191>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA191=\"\",CA191=\"--\",ISBLANK(CA191)),\"\",IF(CA191<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA191>=Parameters!$E$10,CA191<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA191>=Parameters!$F$10, CA191<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA191>=Parameters!$G$10, CA191<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB191=\"\",CB191=\"--\",ISBLANK(CB191)),\"\",IF(CB191<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB191>=Parameters!$E$11,CB191<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB191>=Parameters!$F$11, CB191<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB191>=Parameters!$G$11, CB191<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO191=\"\",CO191=\"--\",ISBLANK(CO191)),\"\",IF(CO191<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO191>=Parameters!$E$13,CO191<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO191>=Parameters!$F$13, CO191<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO191>=Parameters!$G$13, CO191<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ191=\"\",CJ191=\"--\",ISBLANK(CJ191)),\"\",IF(CJ191='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ191<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ191>=Parameters!$E$14,CJ191<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ191>=Parameters!$F$14, CJ191<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ191>=Parameters!$G$14, CJ191<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK191=\"\",CK191=\"--\",ISBLANK(CK191)),\"\",IF(AND(CK191<Parameters!$E$15, CK191>=0), 'Risk Tables'!$C$44, IF(AND(CK191>=Parameters!$E$15,CK191<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK191>=Parameters!$F$15, CK191<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK191>=Parameters!$G$15, CK191<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM191=\"\",CM191=\"--\",ISBLANK(CM191)),\"\",IF(CM191>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM191<=Parameters!$E$16,CM191>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM191<=Parameters!$F$16, CM191>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM191<=Parameters!$G$16, CM191>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN191=\"\",CN191=\"--\",ISBLANK(CN191)),\"\",IF(CN191>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN191<=Parameters!$E$17,CN191>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN191<=Parameters!$F$17, CN191>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN191<=Parameters!$G$17, CN191>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL191=\"\",CL191=\"--\",ISBLANK(CL191)),\"\",IF(CL191>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL191<=Parameters!$E$18,CL191>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL191<=Parameters!$F$18, CL191>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL191<=Parameters!$G$18, CL191>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP191=\"\",CP191=\"--\",ISBLANK(CP191)),\"\",IF(CP191<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP191>=Parameters!$E$21,CP191<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP191>=Parameters!$F$21, CP191<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP191>=Parameters!$G$21, CP191<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ191=\"\",CQ191=\"--\",ISBLANK(CQ191)),\"\",IF(CQ191<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ191>=Parameters!$E$22,CQ191<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ191>=Parameters!$F$22, CQ191<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ191>=Parameters!$G$22, CQ191<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR191='Risk Tables'!$C$44,1,IF(CR191='Risk Tables'!$C$43,2,IF(CR191='Risk Tables'!$C$42, 3, IF(CR191='Risk Tables'!$C$41, 4, IF(CR191='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS191='Risk Tables'!$C$44,1,IF(CS191='Risk Tables'!$C$43,2,IF(CS191='Risk Tables'!$C$42, 3, IF(CS191='Risk Tables'!$C$41, 4, IF(CS191='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT191='Risk Tables'!$C$44,1,IF(CT191='Risk Tables'!$C$43,2,IF(CT191='Risk Tables'!$C$42, 3, IF(CT191='Risk Tables'!$C$41, 4, IF(CT191='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV191='Risk Tables'!$C$44,1,IF(CV191='Risk Tables'!$C$43,2,IF(CV191='Risk Tables'!$C$42, 3, IF(CV191='Risk Tables'!$C$41, 4, IF(CV191='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW191='Risk Tables'!$C$44,1,IF(CW191='Risk Tables'!$C$43,2,IF(CW191='Risk Tables'!$C$42, 3, IF(CW191='Risk Tables'!$C$41, 4, IF(CW191='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX191='Risk Tables'!$C$44,1,IF(CX191='Risk Tables'!$C$43,2,IF(CX191='Risk Tables'!$C$42, 3, IF(CX191='Risk Tables'!$C$41, 4, IF(CX191='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY191='Risk Tables'!$C$44,1,IF(CY191='Risk Tables'!$C$43,2,IF(CY191='Risk Tables'!$C$42, 3, IF(CY191='Risk Tables'!$C$41, 4, IF(CY191='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA191='Risk Tables'!$C$44,1,IF(DA191='Risk Tables'!$C$43,2,IF(DA191='Risk Tables'!$C$42, 3, IF(DA191='Risk Tables'!$C$41, 4, IF(DA191='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB191='Risk Tables'!$C$44,1,IF(DB191='Risk Tables'!$C$43,2,IF(DB191='Risk Tables'!$C$42, 3, IF(DB191='Risk Tables'!$C$41, 4, IF(DB191='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC191='Risk Tables'!$C$44,1,IF(DC191='Risk Tables'!$C$43,2,IF(DC191='Risk Tables'!$C$42, 3, IF(DC191='Risk Tables'!$C$41, 4, IF(DC191='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD191='Risk Tables'!$C$44,1,IF(DD191='Risk Tables'!$C$43,2,IF(DD191='Risk Tables'!$C$42, 3, IF(DD191='Risk Tables'!$C$41, 4, IF(DD191='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE191='Risk Tables'!$C$44,1,IF(DE191='Risk Tables'!$C$43,2,IF(DE191='Risk Tables'!$C$42, 3, IF(DE191='Risk Tables'!$C$41, 4, IF(DE191='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF191='Risk Tables'!$C$44,1,IF(DF191='Risk Tables'!$C$43,2,IF(DF191='Risk Tables'!$C$42, 3, IF(DF191='Risk Tables'!$C$41, 4, IF(DF191='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI191:DW191))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI191:DW191, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD191),\"\",((AD191*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P191,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V191),\"\",((V191*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P191,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO191),\"\",((AO191*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P191,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM191),\"\",((AM191*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P191,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI191),\"\",((AI191*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P191,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF191),\"\",((AF191*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P191,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR191),\"\",((AR191*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P191,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL191),\"\",((BL191*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P191,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM191),\"\",((BM191*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P191,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU191),\"\",((AU191*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P191,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW191),\"\",((AW191*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P191,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK191),\"\",(((BK191)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P191,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A192=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I192,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M192,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A192=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H192,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A192=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H192,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A192=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H192,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A192=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H192,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG192),ISBLANK(AR192)),\"\",IF(AR192<0,'Risk Tables'!$C$46,BG192/AR192)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO192),ISBLANK(AR192)),\"\",IF(AR192<0,'Risk Tables'!$C$46,AO192/AR192)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH192=\"\",ISBLANK(CH192)),\"\",IF(CH192>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH192<=Parameters!$E$4,CH192>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH192<=Parameters!$F$4, CH192>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH192<=Parameters!$G$4, CH192>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI192=\"\",CI192=\"--\",ISBLANK(CI192)),\"\",IF(CI192='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI192>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI192<=Parameters!$E$5,CI192>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI192<=Parameters!$F$5, CI192>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI192<=Parameters!$G$5, CI192>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG192=\"\",CG192=\"--\",ISBLANK(CG192)),\"\",IF(CG192>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG192<=Parameters!$E$6,CG192>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG192<=Parameters!$F$6, CG192>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG192<=Parameters!$G$6, CG192>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY192=\"\",BY192=\"--\",ISBLANK(BY192)),\"\",IF(BY192>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY192<=Parameters!$E$8,BY192>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY192<=Parameters!$F$8, BY192>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY192<=Parameters!$G$8, BY192>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ192=\"\",BZ192=\"--\",ISBLANK(BZ192)),\"\",IF(BZ192>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ192<=Parameters!$E$9,BZ192>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ192<=Parameters!$F$9, BZ192>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ192<=Parameters!$G$9, BZ192>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA192=\"\",CA192=\"--\",ISBLANK(CA192)),\"\",IF(CA192<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA192>=Parameters!$E$10,CA192<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA192>=Parameters!$F$10, CA192<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA192>=Parameters!$G$10, CA192<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB192=\"\",CB192=\"--\",ISBLANK(CB192)),\"\",IF(CB192<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB192>=Parameters!$E$11,CB192<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB192>=Parameters!$F$11, CB192<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB192>=Parameters!$G$11, CB192<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO192=\"\",CO192=\"--\",ISBLANK(CO192)),\"\",IF(CO192<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO192>=Parameters!$E$13,CO192<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO192>=Parameters!$F$13, CO192<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO192>=Parameters!$G$13, CO192<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ192=\"\",CJ192=\"--\",ISBLANK(CJ192)),\"\",IF(CJ192='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ192<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ192>=Parameters!$E$14,CJ192<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ192>=Parameters!$F$14, CJ192<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ192>=Parameters!$G$14, CJ192<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK192=\"\",CK192=\"--\",ISBLANK(CK192)),\"\",IF(AND(CK192<Parameters!$E$15, CK192>=0), 'Risk Tables'!$C$44, IF(AND(CK192>=Parameters!$E$15,CK192<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK192>=Parameters!$F$15, CK192<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK192>=Parameters!$G$15, CK192<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM192=\"\",CM192=\"--\",ISBLANK(CM192)),\"\",IF(CM192>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM192<=Parameters!$E$16,CM192>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM192<=Parameters!$F$16, CM192>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM192<=Parameters!$G$16, CM192>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN192=\"\",CN192=\"--\",ISBLANK(CN192)),\"\",IF(CN192>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN192<=Parameters!$E$17,CN192>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN192<=Parameters!$F$17, CN192>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN192<=Parameters!$G$17, CN192>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL192=\"\",CL192=\"--\",ISBLANK(CL192)),\"\",IF(CL192>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL192<=Parameters!$E$18,CL192>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL192<=Parameters!$F$18, CL192>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL192<=Parameters!$G$18, CL192>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP192=\"\",CP192=\"--\",ISBLANK(CP192)),\"\",IF(CP192<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP192>=Parameters!$E$21,CP192<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP192>=Parameters!$F$21, CP192<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP192>=Parameters!$G$21, CP192<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ192=\"\",CQ192=\"--\",ISBLANK(CQ192)),\"\",IF(CQ192<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ192>=Parameters!$E$22,CQ192<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ192>=Parameters!$F$22, CQ192<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ192>=Parameters!$G$22, CQ192<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR192='Risk Tables'!$C$44,1,IF(CR192='Risk Tables'!$C$43,2,IF(CR192='Risk Tables'!$C$42, 3, IF(CR192='Risk Tables'!$C$41, 4, IF(CR192='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS192='Risk Tables'!$C$44,1,IF(CS192='Risk Tables'!$C$43,2,IF(CS192='Risk Tables'!$C$42, 3, IF(CS192='Risk Tables'!$C$41, 4, IF(CS192='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT192='Risk Tables'!$C$44,1,IF(CT192='Risk Tables'!$C$43,2,IF(CT192='Risk Tables'!$C$42, 3, IF(CT192='Risk Tables'!$C$41, 4, IF(CT192='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV192='Risk Tables'!$C$44,1,IF(CV192='Risk Tables'!$C$43,2,IF(CV192='Risk Tables'!$C$42, 3, IF(CV192='Risk Tables'!$C$41, 4, IF(CV192='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW192='Risk Tables'!$C$44,1,IF(CW192='Risk Tables'!$C$43,2,IF(CW192='Risk Tables'!$C$42, 3, IF(CW192='Risk Tables'!$C$41, 4, IF(CW192='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX192='Risk Tables'!$C$44,1,IF(CX192='Risk Tables'!$C$43,2,IF(CX192='Risk Tables'!$C$42, 3, IF(CX192='Risk Tables'!$C$41, 4, IF(CX192='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY192='Risk Tables'!$C$44,1,IF(CY192='Risk Tables'!$C$43,2,IF(CY192='Risk Tables'!$C$42, 3, IF(CY192='Risk Tables'!$C$41, 4, IF(CY192='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA192='Risk Tables'!$C$44,1,IF(DA192='Risk Tables'!$C$43,2,IF(DA192='Risk Tables'!$C$42, 3, IF(DA192='Risk Tables'!$C$41, 4, IF(DA192='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB192='Risk Tables'!$C$44,1,IF(DB192='Risk Tables'!$C$43,2,IF(DB192='Risk Tables'!$C$42, 3, IF(DB192='Risk Tables'!$C$41, 4, IF(DB192='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC192='Risk Tables'!$C$44,1,IF(DC192='Risk Tables'!$C$43,2,IF(DC192='Risk Tables'!$C$42, 3, IF(DC192='Risk Tables'!$C$41, 4, IF(DC192='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD192='Risk Tables'!$C$44,1,IF(DD192='Risk Tables'!$C$43,2,IF(DD192='Risk Tables'!$C$42, 3, IF(DD192='Risk Tables'!$C$41, 4, IF(DD192='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE192='Risk Tables'!$C$44,1,IF(DE192='Risk Tables'!$C$43,2,IF(DE192='Risk Tables'!$C$42, 3, IF(DE192='Risk Tables'!$C$41, 4, IF(DE192='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF192='Risk Tables'!$C$44,1,IF(DF192='Risk Tables'!$C$43,2,IF(DF192='Risk Tables'!$C$42, 3, IF(DF192='Risk Tables'!$C$41, 4, IF(DF192='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI192:DW192))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI192:DW192, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD192),\"\",((AD192*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P192,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V192),\"\",((V192*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P192,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO192),\"\",((AO192*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P192,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM192),\"\",((AM192*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P192,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI192),\"\",((AI192*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P192,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF192),\"\",((AF192*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P192,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR192),\"\",((AR192*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P192,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL192),\"\",((BL192*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P192,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM192),\"\",((BM192*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P192,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU192),\"\",((AU192*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P192,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW192),\"\",((AW192*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P192,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK192),\"\",(((BK192)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P192,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A193=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I193,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M193,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A193=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H193,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A193=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H193,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A193=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H193,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A193=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H193,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG193),ISBLANK(AR193)),\"\",IF(AR193<0,'Risk Tables'!$C$46,BG193/AR193)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO193),ISBLANK(AR193)),\"\",IF(AR193<0,'Risk Tables'!$C$46,AO193/AR193)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH193=\"\",ISBLANK(CH193)),\"\",IF(CH193>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH193<=Parameters!$E$4,CH193>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH193<=Parameters!$F$4, CH193>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH193<=Parameters!$G$4, CH193>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI193=\"\",CI193=\"--\",ISBLANK(CI193)),\"\",IF(CI193='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI193>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI193<=Parameters!$E$5,CI193>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI193<=Parameters!$F$5, CI193>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI193<=Parameters!$G$5, CI193>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG193=\"\",CG193=\"--\",ISBLANK(CG193)),\"\",IF(CG193>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG193<=Parameters!$E$6,CG193>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG193<=Parameters!$F$6, CG193>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG193<=Parameters!$G$6, CG193>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY193=\"\",BY193=\"--\",ISBLANK(BY193)),\"\",IF(BY193>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY193<=Parameters!$E$8,BY193>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY193<=Parameters!$F$8, BY193>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY193<=Parameters!$G$8, BY193>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ193=\"\",BZ193=\"--\",ISBLANK(BZ193)),\"\",IF(BZ193>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ193<=Parameters!$E$9,BZ193>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ193<=Parameters!$F$9, BZ193>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ193<=Parameters!$G$9, BZ193>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA193=\"\",CA193=\"--\",ISBLANK(CA193)),\"\",IF(CA193<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA193>=Parameters!$E$10,CA193<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA193>=Parameters!$F$10, CA193<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA193>=Parameters!$G$10, CA193<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB193=\"\",CB193=\"--\",ISBLANK(CB193)),\"\",IF(CB193<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB193>=Parameters!$E$11,CB193<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB193>=Parameters!$F$11, CB193<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB193>=Parameters!$G$11, CB193<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO193=\"\",CO193=\"--\",ISBLANK(CO193)),\"\",IF(CO193<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO193>=Parameters!$E$13,CO193<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO193>=Parameters!$F$13, CO193<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO193>=Parameters!$G$13, CO193<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ193=\"\",CJ193=\"--\",ISBLANK(CJ193)),\"\",IF(CJ193='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ193<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ193>=Parameters!$E$14,CJ193<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ193>=Parameters!$F$14, CJ193<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ193>=Parameters!$G$14, CJ193<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK193=\"\",CK193=\"--\",ISBLANK(CK193)),\"\",IF(AND(CK193<Parameters!$E$15, CK193>=0), 'Risk Tables'!$C$44, IF(AND(CK193>=Parameters!$E$15,CK193<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK193>=Parameters!$F$15, CK193<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK193>=Parameters!$G$15, CK193<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM193=\"\",CM193=\"--\",ISBLANK(CM193)),\"\",IF(CM193>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM193<=Parameters!$E$16,CM193>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM193<=Parameters!$F$16, CM193>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM193<=Parameters!$G$16, CM193>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN193=\"\",CN193=\"--\",ISBLANK(CN193)),\"\",IF(CN193>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN193<=Parameters!$E$17,CN193>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN193<=Parameters!$F$17, CN193>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN193<=Parameters!$G$17, CN193>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL193=\"\",CL193=\"--\",ISBLANK(CL193)),\"\",IF(CL193>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL193<=Parameters!$E$18,CL193>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL193<=Parameters!$F$18, CL193>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL193<=Parameters!$G$18, CL193>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP193=\"\",CP193=\"--\",ISBLANK(CP193)),\"\",IF(CP193<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP193>=Parameters!$E$21,CP193<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP193>=Parameters!$F$21, CP193<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP193>=Parameters!$G$21, CP193<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ193=\"\",CQ193=\"--\",ISBLANK(CQ193)),\"\",IF(CQ193<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ193>=Parameters!$E$22,CQ193<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ193>=Parameters!$F$22, CQ193<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ193>=Parameters!$G$22, CQ193<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR193='Risk Tables'!$C$44,1,IF(CR193='Risk Tables'!$C$43,2,IF(CR193='Risk Tables'!$C$42, 3, IF(CR193='Risk Tables'!$C$41, 4, IF(CR193='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS193='Risk Tables'!$C$44,1,IF(CS193='Risk Tables'!$C$43,2,IF(CS193='Risk Tables'!$C$42, 3, IF(CS193='Risk Tables'!$C$41, 4, IF(CS193='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT193='Risk Tables'!$C$44,1,IF(CT193='Risk Tables'!$C$43,2,IF(CT193='Risk Tables'!$C$42, 3, IF(CT193='Risk Tables'!$C$41, 4, IF(CT193='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV193='Risk Tables'!$C$44,1,IF(CV193='Risk Tables'!$C$43,2,IF(CV193='Risk Tables'!$C$42, 3, IF(CV193='Risk Tables'!$C$41, 4, IF(CV193='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW193='Risk Tables'!$C$44,1,IF(CW193='Risk Tables'!$C$43,2,IF(CW193='Risk Tables'!$C$42, 3, IF(CW193='Risk Tables'!$C$41, 4, IF(CW193='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX193='Risk Tables'!$C$44,1,IF(CX193='Risk Tables'!$C$43,2,IF(CX193='Risk Tables'!$C$42, 3, IF(CX193='Risk Tables'!$C$41, 4, IF(CX193='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY193='Risk Tables'!$C$44,1,IF(CY193='Risk Tables'!$C$43,2,IF(CY193='Risk Tables'!$C$42, 3, IF(CY193='Risk Tables'!$C$41, 4, IF(CY193='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA193='Risk Tables'!$C$44,1,IF(DA193='Risk Tables'!$C$43,2,IF(DA193='Risk Tables'!$C$42, 3, IF(DA193='Risk Tables'!$C$41, 4, IF(DA193='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB193='Risk Tables'!$C$44,1,IF(DB193='Risk Tables'!$C$43,2,IF(DB193='Risk Tables'!$C$42, 3, IF(DB193='Risk Tables'!$C$41, 4, IF(DB193='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC193='Risk Tables'!$C$44,1,IF(DC193='Risk Tables'!$C$43,2,IF(DC193='Risk Tables'!$C$42, 3, IF(DC193='Risk Tables'!$C$41, 4, IF(DC193='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD193='Risk Tables'!$C$44,1,IF(DD193='Risk Tables'!$C$43,2,IF(DD193='Risk Tables'!$C$42, 3, IF(DD193='Risk Tables'!$C$41, 4, IF(DD193='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE193='Risk Tables'!$C$44,1,IF(DE193='Risk Tables'!$C$43,2,IF(DE193='Risk Tables'!$C$42, 3, IF(DE193='Risk Tables'!$C$41, 4, IF(DE193='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF193='Risk Tables'!$C$44,1,IF(DF193='Risk Tables'!$C$43,2,IF(DF193='Risk Tables'!$C$42, 3, IF(DF193='Risk Tables'!$C$41, 4, IF(DF193='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI193:DW193))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI193:DW193, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD193),\"\",((AD193*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P193,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V193),\"\",((V193*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P193,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO193),\"\",((AO193*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P193,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM193),\"\",((AM193*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P193,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI193),\"\",((AI193*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P193,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF193),\"\",((AF193*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P193,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR193),\"\",((AR193*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P193,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL193),\"\",((BL193*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P193,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM193),\"\",((BM193*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P193,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU193),\"\",((AU193*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P193,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW193),\"\",((AW193*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P193,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK193),\"\",(((BK193)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P193,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A194=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I194,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M194,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A194=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H194,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A194=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H194,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A194=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H194,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A194=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H194,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG194),ISBLANK(AR194)),\"\",IF(AR194<0,'Risk Tables'!$C$46,BG194/AR194)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO194),ISBLANK(AR194)),\"\",IF(AR194<0,'Risk Tables'!$C$46,AO194/AR194)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH194=\"\",ISBLANK(CH194)),\"\",IF(CH194>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH194<=Parameters!$E$4,CH194>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH194<=Parameters!$F$4, CH194>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH194<=Parameters!$G$4, CH194>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI194=\"\",CI194=\"--\",ISBLANK(CI194)),\"\",IF(CI194='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI194>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI194<=Parameters!$E$5,CI194>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI194<=Parameters!$F$5, CI194>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI194<=Parameters!$G$5, CI194>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG194=\"\",CG194=\"--\",ISBLANK(CG194)),\"\",IF(CG194>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG194<=Parameters!$E$6,CG194>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG194<=Parameters!$F$6, CG194>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG194<=Parameters!$G$6, CG194>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY194=\"\",BY194=\"--\",ISBLANK(BY194)),\"\",IF(BY194>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY194<=Parameters!$E$8,BY194>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY194<=Parameters!$F$8, BY194>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY194<=Parameters!$G$8, BY194>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ194=\"\",BZ194=\"--\",ISBLANK(BZ194)),\"\",IF(BZ194>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ194<=Parameters!$E$9,BZ194>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ194<=Parameters!$F$9, BZ194>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ194<=Parameters!$G$9, BZ194>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA194=\"\",CA194=\"--\",ISBLANK(CA194)),\"\",IF(CA194<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA194>=Parameters!$E$10,CA194<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA194>=Parameters!$F$10, CA194<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA194>=Parameters!$G$10, CA194<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB194=\"\",CB194=\"--\",ISBLANK(CB194)),\"\",IF(CB194<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB194>=Parameters!$E$11,CB194<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB194>=Parameters!$F$11, CB194<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB194>=Parameters!$G$11, CB194<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO194=\"\",CO194=\"--\",ISBLANK(CO194)),\"\",IF(CO194<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO194>=Parameters!$E$13,CO194<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO194>=Parameters!$F$13, CO194<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO194>=Parameters!$G$13, CO194<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ194=\"\",CJ194=\"--\",ISBLANK(CJ194)),\"\",IF(CJ194='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ194<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ194>=Parameters!$E$14,CJ194<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ194>=Parameters!$F$14, CJ194<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ194>=Parameters!$G$14, CJ194<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK194=\"\",CK194=\"--\",ISBLANK(CK194)),\"\",IF(AND(CK194<Parameters!$E$15, CK194>=0), 'Risk Tables'!$C$44, IF(AND(CK194>=Parameters!$E$15,CK194<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK194>=Parameters!$F$15, CK194<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK194>=Parameters!$G$15, CK194<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM194=\"\",CM194=\"--\",ISBLANK(CM194)),\"\",IF(CM194>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM194<=Parameters!$E$16,CM194>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM194<=Parameters!$F$16, CM194>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM194<=Parameters!$G$16, CM194>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN194=\"\",CN194=\"--\",ISBLANK(CN194)),\"\",IF(CN194>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN194<=Parameters!$E$17,CN194>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN194<=Parameters!$F$17, CN194>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN194<=Parameters!$G$17, CN194>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL194=\"\",CL194=\"--\",ISBLANK(CL194)),\"\",IF(CL194>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL194<=Parameters!$E$18,CL194>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL194<=Parameters!$F$18, CL194>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL194<=Parameters!$G$18, CL194>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP194=\"\",CP194=\"--\",ISBLANK(CP194)),\"\",IF(CP194<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP194>=Parameters!$E$21,CP194<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP194>=Parameters!$F$21, CP194<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP194>=Parameters!$G$21, CP194<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ194=\"\",CQ194=\"--\",ISBLANK(CQ194)),\"\",IF(CQ194<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ194>=Parameters!$E$22,CQ194<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ194>=Parameters!$F$22, CQ194<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ194>=Parameters!$G$22, CQ194<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR194='Risk Tables'!$C$44,1,IF(CR194='Risk Tables'!$C$43,2,IF(CR194='Risk Tables'!$C$42, 3, IF(CR194='Risk Tables'!$C$41, 4, IF(CR194='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS194='Risk Tables'!$C$44,1,IF(CS194='Risk Tables'!$C$43,2,IF(CS194='Risk Tables'!$C$42, 3, IF(CS194='Risk Tables'!$C$41, 4, IF(CS194='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT194='Risk Tables'!$C$44,1,IF(CT194='Risk Tables'!$C$43,2,IF(CT194='Risk Tables'!$C$42, 3, IF(CT194='Risk Tables'!$C$41, 4, IF(CT194='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV194='Risk Tables'!$C$44,1,IF(CV194='Risk Tables'!$C$43,2,IF(CV194='Risk Tables'!$C$42, 3, IF(CV194='Risk Tables'!$C$41, 4, IF(CV194='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW194='Risk Tables'!$C$44,1,IF(CW194='Risk Tables'!$C$43,2,IF(CW194='Risk Tables'!$C$42, 3, IF(CW194='Risk Tables'!$C$41, 4, IF(CW194='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX194='Risk Tables'!$C$44,1,IF(CX194='Risk Tables'!$C$43,2,IF(CX194='Risk Tables'!$C$42, 3, IF(CX194='Risk Tables'!$C$41, 4, IF(CX194='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY194='Risk Tables'!$C$44,1,IF(CY194='Risk Tables'!$C$43,2,IF(CY194='Risk Tables'!$C$42, 3, IF(CY194='Risk Tables'!$C$41, 4, IF(CY194='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA194='Risk Tables'!$C$44,1,IF(DA194='Risk Tables'!$C$43,2,IF(DA194='Risk Tables'!$C$42, 3, IF(DA194='Risk Tables'!$C$41, 4, IF(DA194='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB194='Risk Tables'!$C$44,1,IF(DB194='Risk Tables'!$C$43,2,IF(DB194='Risk Tables'!$C$42, 3, IF(DB194='Risk Tables'!$C$41, 4, IF(DB194='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC194='Risk Tables'!$C$44,1,IF(DC194='Risk Tables'!$C$43,2,IF(DC194='Risk Tables'!$C$42, 3, IF(DC194='Risk Tables'!$C$41, 4, IF(DC194='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD194='Risk Tables'!$C$44,1,IF(DD194='Risk Tables'!$C$43,2,IF(DD194='Risk Tables'!$C$42, 3, IF(DD194='Risk Tables'!$C$41, 4, IF(DD194='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE194='Risk Tables'!$C$44,1,IF(DE194='Risk Tables'!$C$43,2,IF(DE194='Risk Tables'!$C$42, 3, IF(DE194='Risk Tables'!$C$41, 4, IF(DE194='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF194='Risk Tables'!$C$44,1,IF(DF194='Risk Tables'!$C$43,2,IF(DF194='Risk Tables'!$C$42, 3, IF(DF194='Risk Tables'!$C$41, 4, IF(DF194='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI194:DW194))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI194:DW194, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD194),\"\",((AD194*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P194,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V194),\"\",((V194*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P194,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO194),\"\",((AO194*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P194,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM194),\"\",((AM194*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P194,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI194),\"\",((AI194*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P194,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF194),\"\",((AF194*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P194,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR194),\"\",((AR194*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P194,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL194),\"\",((BL194*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P194,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM194),\"\",((BM194*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P194,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU194),\"\",((AU194*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P194,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW194),\"\",((AW194*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P194,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK194),\"\",(((BK194)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P194,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A195=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I195,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M195,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A195=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H195,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A195=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H195,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A195=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H195,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A195=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H195,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG195),ISBLANK(AR195)),\"\",IF(AR195<0,'Risk Tables'!$C$46,BG195/AR195)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO195),ISBLANK(AR195)),\"\",IF(AR195<0,'Risk Tables'!$C$46,AO195/AR195)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH195=\"\",ISBLANK(CH195)),\"\",IF(CH195>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH195<=Parameters!$E$4,CH195>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH195<=Parameters!$F$4, CH195>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH195<=Parameters!$G$4, CH195>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI195=\"\",CI195=\"--\",ISBLANK(CI195)),\"\",IF(CI195='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI195>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI195<=Parameters!$E$5,CI195>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI195<=Parameters!$F$5, CI195>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI195<=Parameters!$G$5, CI195>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG195=\"\",CG195=\"--\",ISBLANK(CG195)),\"\",IF(CG195>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG195<=Parameters!$E$6,CG195>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG195<=Parameters!$F$6, CG195>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG195<=Parameters!$G$6, CG195>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY195=\"\",BY195=\"--\",ISBLANK(BY195)),\"\",IF(BY195>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY195<=Parameters!$E$8,BY195>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY195<=Parameters!$F$8, BY195>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY195<=Parameters!$G$8, BY195>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ195=\"\",BZ195=\"--\",ISBLANK(BZ195)),\"\",IF(BZ195>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ195<=Parameters!$E$9,BZ195>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ195<=Parameters!$F$9, BZ195>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ195<=Parameters!$G$9, BZ195>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA195=\"\",CA195=\"--\",ISBLANK(CA195)),\"\",IF(CA195<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA195>=Parameters!$E$10,CA195<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA195>=Parameters!$F$10, CA195<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA195>=Parameters!$G$10, CA195<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB195=\"\",CB195=\"--\",ISBLANK(CB195)),\"\",IF(CB195<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB195>=Parameters!$E$11,CB195<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB195>=Parameters!$F$11, CB195<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB195>=Parameters!$G$11, CB195<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO195=\"\",CO195=\"--\",ISBLANK(CO195)),\"\",IF(CO195<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO195>=Parameters!$E$13,CO195<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO195>=Parameters!$F$13, CO195<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO195>=Parameters!$G$13, CO195<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ195=\"\",CJ195=\"--\",ISBLANK(CJ195)),\"\",IF(CJ195='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ195<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ195>=Parameters!$E$14,CJ195<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ195>=Parameters!$F$14, CJ195<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ195>=Parameters!$G$14, CJ195<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK195=\"\",CK195=\"--\",ISBLANK(CK195)),\"\",IF(AND(CK195<Parameters!$E$15, CK195>=0), 'Risk Tables'!$C$44, IF(AND(CK195>=Parameters!$E$15,CK195<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK195>=Parameters!$F$15, CK195<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK195>=Parameters!$G$15, CK195<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM195=\"\",CM195=\"--\",ISBLANK(CM195)),\"\",IF(CM195>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM195<=Parameters!$E$16,CM195>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM195<=Parameters!$F$16, CM195>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM195<=Parameters!$G$16, CM195>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN195=\"\",CN195=\"--\",ISBLANK(CN195)),\"\",IF(CN195>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN195<=Parameters!$E$17,CN195>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN195<=Parameters!$F$17, CN195>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN195<=Parameters!$G$17, CN195>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL195=\"\",CL195=\"--\",ISBLANK(CL195)),\"\",IF(CL195>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL195<=Parameters!$E$18,CL195>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL195<=Parameters!$F$18, CL195>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL195<=Parameters!$G$18, CL195>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP195=\"\",CP195=\"--\",ISBLANK(CP195)),\"\",IF(CP195<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP195>=Parameters!$E$21,CP195<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP195>=Parameters!$F$21, CP195<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP195>=Parameters!$G$21, CP195<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ195=\"\",CQ195=\"--\",ISBLANK(CQ195)),\"\",IF(CQ195<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ195>=Parameters!$E$22,CQ195<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ195>=Parameters!$F$22, CQ195<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ195>=Parameters!$G$22, CQ195<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR195='Risk Tables'!$C$44,1,IF(CR195='Risk Tables'!$C$43,2,IF(CR195='Risk Tables'!$C$42, 3, IF(CR195='Risk Tables'!$C$41, 4, IF(CR195='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS195='Risk Tables'!$C$44,1,IF(CS195='Risk Tables'!$C$43,2,IF(CS195='Risk Tables'!$C$42, 3, IF(CS195='Risk Tables'!$C$41, 4, IF(CS195='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT195='Risk Tables'!$C$44,1,IF(CT195='Risk Tables'!$C$43,2,IF(CT195='Risk Tables'!$C$42, 3, IF(CT195='Risk Tables'!$C$41, 4, IF(CT195='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV195='Risk Tables'!$C$44,1,IF(CV195='Risk Tables'!$C$43,2,IF(CV195='Risk Tables'!$C$42, 3, IF(CV195='Risk Tables'!$C$41, 4, IF(CV195='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW195='Risk Tables'!$C$44,1,IF(CW195='Risk Tables'!$C$43,2,IF(CW195='Risk Tables'!$C$42, 3, IF(CW195='Risk Tables'!$C$41, 4, IF(CW195='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX195='Risk Tables'!$C$44,1,IF(CX195='Risk Tables'!$C$43,2,IF(CX195='Risk Tables'!$C$42, 3, IF(CX195='Risk Tables'!$C$41, 4, IF(CX195='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY195='Risk Tables'!$C$44,1,IF(CY195='Risk Tables'!$C$43,2,IF(CY195='Risk Tables'!$C$42, 3, IF(CY195='Risk Tables'!$C$41, 4, IF(CY195='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA195='Risk Tables'!$C$44,1,IF(DA195='Risk Tables'!$C$43,2,IF(DA195='Risk Tables'!$C$42, 3, IF(DA195='Risk Tables'!$C$41, 4, IF(DA195='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB195='Risk Tables'!$C$44,1,IF(DB195='Risk Tables'!$C$43,2,IF(DB195='Risk Tables'!$C$42, 3, IF(DB195='Risk Tables'!$C$41, 4, IF(DB195='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC195='Risk Tables'!$C$44,1,IF(DC195='Risk Tables'!$C$43,2,IF(DC195='Risk Tables'!$C$42, 3, IF(DC195='Risk Tables'!$C$41, 4, IF(DC195='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD195='Risk Tables'!$C$44,1,IF(DD195='Risk Tables'!$C$43,2,IF(DD195='Risk Tables'!$C$42, 3, IF(DD195='Risk Tables'!$C$41, 4, IF(DD195='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE195='Risk Tables'!$C$44,1,IF(DE195='Risk Tables'!$C$43,2,IF(DE195='Risk Tables'!$C$42, 3, IF(DE195='Risk Tables'!$C$41, 4, IF(DE195='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF195='Risk Tables'!$C$44,1,IF(DF195='Risk Tables'!$C$43,2,IF(DF195='Risk Tables'!$C$42, 3, IF(DF195='Risk Tables'!$C$41, 4, IF(DF195='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI195:DW195))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI195:DW195, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD195),\"\",((AD195*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P195,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V195),\"\",((V195*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P195,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO195),\"\",((AO195*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P195,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM195),\"\",((AM195*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P195,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI195),\"\",((AI195*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P195,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF195),\"\",((AF195*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P195,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR195),\"\",((AR195*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P195,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL195),\"\",((BL195*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P195,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM195),\"\",((BM195*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P195,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU195),\"\",((AU195*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P195,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW195),\"\",((AW195*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P195,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK195),\"\",(((BK195)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P195,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A196=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I196,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M196,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A196=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H196,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A196=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H196,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A196=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H196,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A196=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H196,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG196),ISBLANK(AR196)),\"\",IF(AR196<0,'Risk Tables'!$C$46,BG196/AR196)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO196),ISBLANK(AR196)),\"\",IF(AR196<0,'Risk Tables'!$C$46,AO196/AR196)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH196=\"\",ISBLANK(CH196)),\"\",IF(CH196>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH196<=Parameters!$E$4,CH196>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH196<=Parameters!$F$4, CH196>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH196<=Parameters!$G$4, CH196>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI196=\"\",CI196=\"--\",ISBLANK(CI196)),\"\",IF(CI196='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI196>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI196<=Parameters!$E$5,CI196>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI196<=Parameters!$F$5, CI196>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI196<=Parameters!$G$5, CI196>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG196=\"\",CG196=\"--\",ISBLANK(CG196)),\"\",IF(CG196>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG196<=Parameters!$E$6,CG196>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG196<=Parameters!$F$6, CG196>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG196<=Parameters!$G$6, CG196>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY196=\"\",BY196=\"--\",ISBLANK(BY196)),\"\",IF(BY196>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY196<=Parameters!$E$8,BY196>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY196<=Parameters!$F$8, BY196>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY196<=Parameters!$G$8, BY196>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ196=\"\",BZ196=\"--\",ISBLANK(BZ196)),\"\",IF(BZ196>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ196<=Parameters!$E$9,BZ196>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ196<=Parameters!$F$9, BZ196>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ196<=Parameters!$G$9, BZ196>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA196=\"\",CA196=\"--\",ISBLANK(CA196)),\"\",IF(CA196<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA196>=Parameters!$E$10,CA196<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA196>=Parameters!$F$10, CA196<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA196>=Parameters!$G$10, CA196<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB196=\"\",CB196=\"--\",ISBLANK(CB196)),\"\",IF(CB196<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB196>=Parameters!$E$11,CB196<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB196>=Parameters!$F$11, CB196<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB196>=Parameters!$G$11, CB196<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO196=\"\",CO196=\"--\",ISBLANK(CO196)),\"\",IF(CO196<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO196>=Parameters!$E$13,CO196<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO196>=Parameters!$F$13, CO196<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO196>=Parameters!$G$13, CO196<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ196=\"\",CJ196=\"--\",ISBLANK(CJ196)),\"\",IF(CJ196='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ196<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ196>=Parameters!$E$14,CJ196<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ196>=Parameters!$F$14, CJ196<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ196>=Parameters!$G$14, CJ196<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK196=\"\",CK196=\"--\",ISBLANK(CK196)),\"\",IF(AND(CK196<Parameters!$E$15, CK196>=0), 'Risk Tables'!$C$44, IF(AND(CK196>=Parameters!$E$15,CK196<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK196>=Parameters!$F$15, CK196<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK196>=Parameters!$G$15, CK196<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM196=\"\",CM196=\"--\",ISBLANK(CM196)),\"\",IF(CM196>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM196<=Parameters!$E$16,CM196>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM196<=Parameters!$F$16, CM196>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM196<=Parameters!$G$16, CM196>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN196=\"\",CN196=\"--\",ISBLANK(CN196)),\"\",IF(CN196>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN196<=Parameters!$E$17,CN196>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN196<=Parameters!$F$17, CN196>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN196<=Parameters!$G$17, CN196>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL196=\"\",CL196=\"--\",ISBLANK(CL196)),\"\",IF(CL196>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL196<=Parameters!$E$18,CL196>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL196<=Parameters!$F$18, CL196>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL196<=Parameters!$G$18, CL196>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP196=\"\",CP196=\"--\",ISBLANK(CP196)),\"\",IF(CP196<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP196>=Parameters!$E$21,CP196<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP196>=Parameters!$F$21, CP196<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP196>=Parameters!$G$21, CP196<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ196=\"\",CQ196=\"--\",ISBLANK(CQ196)),\"\",IF(CQ196<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ196>=Parameters!$E$22,CQ196<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ196>=Parameters!$F$22, CQ196<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ196>=Parameters!$G$22, CQ196<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR196='Risk Tables'!$C$44,1,IF(CR196='Risk Tables'!$C$43,2,IF(CR196='Risk Tables'!$C$42, 3, IF(CR196='Risk Tables'!$C$41, 4, IF(CR196='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS196='Risk Tables'!$C$44,1,IF(CS196='Risk Tables'!$C$43,2,IF(CS196='Risk Tables'!$C$42, 3, IF(CS196='Risk Tables'!$C$41, 4, IF(CS196='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT196='Risk Tables'!$C$44,1,IF(CT196='Risk Tables'!$C$43,2,IF(CT196='Risk Tables'!$C$42, 3, IF(CT196='Risk Tables'!$C$41, 4, IF(CT196='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV196='Risk Tables'!$C$44,1,IF(CV196='Risk Tables'!$C$43,2,IF(CV196='Risk Tables'!$C$42, 3, IF(CV196='Risk Tables'!$C$41, 4, IF(CV196='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW196='Risk Tables'!$C$44,1,IF(CW196='Risk Tables'!$C$43,2,IF(CW196='Risk Tables'!$C$42, 3, IF(CW196='Risk Tables'!$C$41, 4, IF(CW196='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX196='Risk Tables'!$C$44,1,IF(CX196='Risk Tables'!$C$43,2,IF(CX196='Risk Tables'!$C$42, 3, IF(CX196='Risk Tables'!$C$41, 4, IF(CX196='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY196='Risk Tables'!$C$44,1,IF(CY196='Risk Tables'!$C$43,2,IF(CY196='Risk Tables'!$C$42, 3, IF(CY196='Risk Tables'!$C$41, 4, IF(CY196='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA196='Risk Tables'!$C$44,1,IF(DA196='Risk Tables'!$C$43,2,IF(DA196='Risk Tables'!$C$42, 3, IF(DA196='Risk Tables'!$C$41, 4, IF(DA196='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB196='Risk Tables'!$C$44,1,IF(DB196='Risk Tables'!$C$43,2,IF(DB196='Risk Tables'!$C$42, 3, IF(DB196='Risk Tables'!$C$41, 4, IF(DB196='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC196='Risk Tables'!$C$44,1,IF(DC196='Risk Tables'!$C$43,2,IF(DC196='Risk Tables'!$C$42, 3, IF(DC196='Risk Tables'!$C$41, 4, IF(DC196='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD196='Risk Tables'!$C$44,1,IF(DD196='Risk Tables'!$C$43,2,IF(DD196='Risk Tables'!$C$42, 3, IF(DD196='Risk Tables'!$C$41, 4, IF(DD196='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE196='Risk Tables'!$C$44,1,IF(DE196='Risk Tables'!$C$43,2,IF(DE196='Risk Tables'!$C$42, 3, IF(DE196='Risk Tables'!$C$41, 4, IF(DE196='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF196='Risk Tables'!$C$44,1,IF(DF196='Risk Tables'!$C$43,2,IF(DF196='Risk Tables'!$C$42, 3, IF(DF196='Risk Tables'!$C$41, 4, IF(DF196='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI196:DW196))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI196:DW196, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD196),\"\",((AD196*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P196,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V196),\"\",((V196*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P196,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO196),\"\",((AO196*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P196,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM196),\"\",((AM196*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P196,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI196),\"\",((AI196*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P196,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF196),\"\",((AF196*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P196,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR196),\"\",((AR196*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P196,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL196),\"\",((BL196*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P196,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM196),\"\",((BM196*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P196,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU196),\"\",((AU196*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P196,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW196),\"\",((AW196*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P196,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK196),\"\",(((BK196)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P196,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A197=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I197,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M197,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A197=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H197,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A197=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H197,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A197=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H197,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A197=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H197,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG197),ISBLANK(AR197)),\"\",IF(AR197<0,'Risk Tables'!$C$46,BG197/AR197)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO197),ISBLANK(AR197)),\"\",IF(AR197<0,'Risk Tables'!$C$46,AO197/AR197)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH197=\"\",ISBLANK(CH197)),\"\",IF(CH197>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH197<=Parameters!$E$4,CH197>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH197<=Parameters!$F$4, CH197>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH197<=Parameters!$G$4, CH197>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI197=\"\",CI197=\"--\",ISBLANK(CI197)),\"\",IF(CI197='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI197>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI197<=Parameters!$E$5,CI197>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI197<=Parameters!$F$5, CI197>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI197<=Parameters!$G$5, CI197>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG197=\"\",CG197=\"--\",ISBLANK(CG197)),\"\",IF(CG197>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG197<=Parameters!$E$6,CG197>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG197<=Parameters!$F$6, CG197>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG197<=Parameters!$G$6, CG197>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY197=\"\",BY197=\"--\",ISBLANK(BY197)),\"\",IF(BY197>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY197<=Parameters!$E$8,BY197>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY197<=Parameters!$F$8, BY197>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY197<=Parameters!$G$8, BY197>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ197=\"\",BZ197=\"--\",ISBLANK(BZ197)),\"\",IF(BZ197>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ197<=Parameters!$E$9,BZ197>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ197<=Parameters!$F$9, BZ197>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ197<=Parameters!$G$9, BZ197>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA197=\"\",CA197=\"--\",ISBLANK(CA197)),\"\",IF(CA197<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA197>=Parameters!$E$10,CA197<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA197>=Parameters!$F$10, CA197<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA197>=Parameters!$G$10, CA197<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB197=\"\",CB197=\"--\",ISBLANK(CB197)),\"\",IF(CB197<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB197>=Parameters!$E$11,CB197<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB197>=Parameters!$F$11, CB197<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB197>=Parameters!$G$11, CB197<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO197=\"\",CO197=\"--\",ISBLANK(CO197)),\"\",IF(CO197<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO197>=Parameters!$E$13,CO197<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO197>=Parameters!$F$13, CO197<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO197>=Parameters!$G$13, CO197<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ197=\"\",CJ197=\"--\",ISBLANK(CJ197)),\"\",IF(CJ197='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ197<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ197>=Parameters!$E$14,CJ197<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ197>=Parameters!$F$14, CJ197<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ197>=Parameters!$G$14, CJ197<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK197=\"\",CK197=\"--\",ISBLANK(CK197)),\"\",IF(AND(CK197<Parameters!$E$15, CK197>=0), 'Risk Tables'!$C$44, IF(AND(CK197>=Parameters!$E$15,CK197<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK197>=Parameters!$F$15, CK197<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK197>=Parameters!$G$15, CK197<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM197=\"\",CM197=\"--\",ISBLANK(CM197)),\"\",IF(CM197>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM197<=Parameters!$E$16,CM197>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM197<=Parameters!$F$16, CM197>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM197<=Parameters!$G$16, CM197>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN197=\"\",CN197=\"--\",ISBLANK(CN197)),\"\",IF(CN197>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN197<=Parameters!$E$17,CN197>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN197<=Parameters!$F$17, CN197>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN197<=Parameters!$G$17, CN197>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL197=\"\",CL197=\"--\",ISBLANK(CL197)),\"\",IF(CL197>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL197<=Parameters!$E$18,CL197>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL197<=Parameters!$F$18, CL197>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL197<=Parameters!$G$18, CL197>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP197=\"\",CP197=\"--\",ISBLANK(CP197)),\"\",IF(CP197<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP197>=Parameters!$E$21,CP197<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP197>=Parameters!$F$21, CP197<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP197>=Parameters!$G$21, CP197<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ197=\"\",CQ197=\"--\",ISBLANK(CQ197)),\"\",IF(CQ197<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ197>=Parameters!$E$22,CQ197<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ197>=Parameters!$F$22, CQ197<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ197>=Parameters!$G$22, CQ197<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR197='Risk Tables'!$C$44,1,IF(CR197='Risk Tables'!$C$43,2,IF(CR197='Risk Tables'!$C$42, 3, IF(CR197='Risk Tables'!$C$41, 4, IF(CR197='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS197='Risk Tables'!$C$44,1,IF(CS197='Risk Tables'!$C$43,2,IF(CS197='Risk Tables'!$C$42, 3, IF(CS197='Risk Tables'!$C$41, 4, IF(CS197='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT197='Risk Tables'!$C$44,1,IF(CT197='Risk Tables'!$C$43,2,IF(CT197='Risk Tables'!$C$42, 3, IF(CT197='Risk Tables'!$C$41, 4, IF(CT197='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV197='Risk Tables'!$C$44,1,IF(CV197='Risk Tables'!$C$43,2,IF(CV197='Risk Tables'!$C$42, 3, IF(CV197='Risk Tables'!$C$41, 4, IF(CV197='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW197='Risk Tables'!$C$44,1,IF(CW197='Risk Tables'!$C$43,2,IF(CW197='Risk Tables'!$C$42, 3, IF(CW197='Risk Tables'!$C$41, 4, IF(CW197='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX197='Risk Tables'!$C$44,1,IF(CX197='Risk Tables'!$C$43,2,IF(CX197='Risk Tables'!$C$42, 3, IF(CX197='Risk Tables'!$C$41, 4, IF(CX197='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY197='Risk Tables'!$C$44,1,IF(CY197='Risk Tables'!$C$43,2,IF(CY197='Risk Tables'!$C$42, 3, IF(CY197='Risk Tables'!$C$41, 4, IF(CY197='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA197='Risk Tables'!$C$44,1,IF(DA197='Risk Tables'!$C$43,2,IF(DA197='Risk Tables'!$C$42, 3, IF(DA197='Risk Tables'!$C$41, 4, IF(DA197='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB197='Risk Tables'!$C$44,1,IF(DB197='Risk Tables'!$C$43,2,IF(DB197='Risk Tables'!$C$42, 3, IF(DB197='Risk Tables'!$C$41, 4, IF(DB197='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC197='Risk Tables'!$C$44,1,IF(DC197='Risk Tables'!$C$43,2,IF(DC197='Risk Tables'!$C$42, 3, IF(DC197='Risk Tables'!$C$41, 4, IF(DC197='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD197='Risk Tables'!$C$44,1,IF(DD197='Risk Tables'!$C$43,2,IF(DD197='Risk Tables'!$C$42, 3, IF(DD197='Risk Tables'!$C$41, 4, IF(DD197='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE197='Risk Tables'!$C$44,1,IF(DE197='Risk Tables'!$C$43,2,IF(DE197='Risk Tables'!$C$42, 3, IF(DE197='Risk Tables'!$C$41, 4, IF(DE197='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF197='Risk Tables'!$C$44,1,IF(DF197='Risk Tables'!$C$43,2,IF(DF197='Risk Tables'!$C$42, 3, IF(DF197='Risk Tables'!$C$41, 4, IF(DF197='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI197:DW197))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI197:DW197, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD197),\"\",((AD197*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P197,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V197),\"\",((V197*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P197,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO197),\"\",((AO197*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P197,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM197),\"\",((AM197*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P197,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI197),\"\",((AI197*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P197,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF197),\"\",((AF197*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P197,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR197),\"\",((AR197*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P197,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL197),\"\",((BL197*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P197,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM197),\"\",((BM197*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P197,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU197),\"\",((AU197*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P197,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW197),\"\",((AW197*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P197,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK197),\"\",(((BK197)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P197,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF(ISBLANK(F198),\"\",CONCATENATE(B198,E198,P198))","v":""},"",{"$f":"IF($A198=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I198,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M198,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A198=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H198,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A198=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H198,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A198=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H198,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A198=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H198,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(OR(ISBLANK(Y198),ISBLANK(AI198)),\"\",Y198/AI198),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(Y198),ISBLANK(W198),ISBLANK(AI198)),\"\",(Y198-W198)/AI198),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(V198),ISBLANK(AT198)),\"\",(V198*365)/AT198),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AF198),ISBLANK(AV198)),\"\",(AF198*365)/-AV198),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(Y198),\"\",(Y198-W198)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(CC198),ISBLANK(AI198)),\"\",CC198-AI198),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AZ198),ISBLANK(AT198)),\"\",AZ198/AT198),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG198),ISBLANK(AT198)),\"\",BG198/AT198),\"\")","v":""},"",{"$f":"IFERROR(IF(OR(ISBLANK(BG198),ISBLANK(AD198)),\"\",BG198/AD198),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG198),ISBLANK(AR198)),\"\",IF(AR198<0,'Risk Tables'!$C$46,BG198/AR198)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO198),ISBLANK(AR198)),\"\",IF(AR198<0,'Risk Tables'!$C$46,AO198/AR198)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO198),ISBLANK(BK198)),\"\",AO198/BK198),\"\")","v":""},{"$f":"IFERROR(IF(OR(AND(ISBLANK(AE198),ISBLANK(AJ198),ISBLANK(AK198),ISBLANK(AG198)),ISBLANK(BK198)),\"\",BK198/SUM(AE198,AJ198,AK198,AG198)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AZ198),ISBLANK(BA198)),\"\",AZ198/-BA198),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BK198),ISBLANK(BA198)),\"\",BK198/-BA198),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO198),ISBLANK(AD198)),\"\",AO198/AD198),\"\")","v":""},"","",{"$f":"IF(OR(CH198=\"\",ISBLANK(CH198)),\"\",IF(CH198>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH198<=Parameters!$E$4,CH198>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH198<=Parameters!$F$4, CH198>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH198<=Parameters!$G$4, CH198>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI198=\"\",CI198=\"--\",ISBLANK(CI198)),\"\",IF(CI198='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI198>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI198<=Parameters!$E$5,CI198>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI198<=Parameters!$F$5, CI198>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI198<=Parameters!$G$5, CI198>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG198=\"\",CG198=\"--\",ISBLANK(CG198)),\"\",IF(CG198>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG198<=Parameters!$E$6,CG198>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG198<=Parameters!$F$6, CG198>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG198<=Parameters!$G$6, CG198>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY198=\"\",BY198=\"--\",ISBLANK(BY198)),\"\",IF(BY198>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY198<=Parameters!$E$8,BY198>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY198<=Parameters!$F$8, BY198>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY198<=Parameters!$G$8, BY198>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ198=\"\",BZ198=\"--\",ISBLANK(BZ198)),\"\",IF(BZ198>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ198<=Parameters!$E$9,BZ198>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ198<=Parameters!$F$9, BZ198>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ198<=Parameters!$G$9, BZ198>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA198=\"\",CA198=\"--\",ISBLANK(CA198)),\"\",IF(CA198<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA198>=Parameters!$E$10,CA198<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA198>=Parameters!$F$10, CA198<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA198>=Parameters!$G$10, CA198<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB198=\"\",CB198=\"--\",ISBLANK(CB198)),\"\",IF(CB198<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB198>=Parameters!$E$11,CB198<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB198>=Parameters!$F$11, CB198<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB198>=Parameters!$G$11, CB198<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO198=\"\",CO198=\"--\",ISBLANK(CO198)),\"\",IF(CO198<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO198>=Parameters!$E$13,CO198<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO198>=Parameters!$F$13, CO198<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO198>=Parameters!$G$13, CO198<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ198=\"\",CJ198=\"--\",ISBLANK(CJ198)),\"\",IF(CJ198='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ198<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ198>=Parameters!$E$14,CJ198<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ198>=Parameters!$F$14, CJ198<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ198>=Parameters!$G$14, CJ198<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK198=\"\",CK198=\"--\",ISBLANK(CK198)),\"\",IF(AND(CK198<Parameters!$E$15, CK198>=0), 'Risk Tables'!$C$44, IF(AND(CK198>=Parameters!$E$15,CK198<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK198>=Parameters!$F$15, CK198<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK198>=Parameters!$G$15, CK198<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM198=\"\",CM198=\"--\",ISBLANK(CM198)),\"\",IF(CM198>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM198<=Parameters!$E$16,CM198>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM198<=Parameters!$F$16, CM198>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM198<=Parameters!$G$16, CM198>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN198=\"\",CN198=\"--\",ISBLANK(CN198)),\"\",IF(CN198>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN198<=Parameters!$E$17,CN198>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN198<=Parameters!$F$17, CN198>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN198<=Parameters!$G$17, CN198>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL198=\"\",CL198=\"--\",ISBLANK(CL198)),\"\",IF(CL198>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL198<=Parameters!$E$18,CL198>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL198<=Parameters!$F$18, CL198>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL198<=Parameters!$G$18, CL198>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP198=\"\",CP198=\"--\",ISBLANK(CP198)),\"\",IF(CP198<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP198>=Parameters!$E$21,CP198<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP198>=Parameters!$F$21, CP198<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP198>=Parameters!$G$21, CP198<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ198=\"\",CQ198=\"--\",ISBLANK(CQ198)),\"\",IF(CQ198<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ198>=Parameters!$E$22,CQ198<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ198>=Parameters!$F$22, CQ198<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ198>=Parameters!$G$22, CQ198<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR198='Risk Tables'!$C$44,1,IF(CR198='Risk Tables'!$C$43,2,IF(CR198='Risk Tables'!$C$42, 3, IF(CR198='Risk Tables'!$C$41, 4, IF(CR198='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS198='Risk Tables'!$C$44,1,IF(CS198='Risk Tables'!$C$43,2,IF(CS198='Risk Tables'!$C$42, 3, IF(CS198='Risk Tables'!$C$41, 4, IF(CS198='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT198='Risk Tables'!$C$44,1,IF(CT198='Risk Tables'!$C$43,2,IF(CT198='Risk Tables'!$C$42, 3, IF(CT198='Risk Tables'!$C$41, 4, IF(CT198='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV198='Risk Tables'!$C$44,1,IF(CV198='Risk Tables'!$C$43,2,IF(CV198='Risk Tables'!$C$42, 3, IF(CV198='Risk Tables'!$C$41, 4, IF(CV198='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW198='Risk Tables'!$C$44,1,IF(CW198='Risk Tables'!$C$43,2,IF(CW198='Risk Tables'!$C$42, 3, IF(CW198='Risk Tables'!$C$41, 4, IF(CW198='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX198='Risk Tables'!$C$44,1,IF(CX198='Risk Tables'!$C$43,2,IF(CX198='Risk Tables'!$C$42, 3, IF(CX198='Risk Tables'!$C$41, 4, IF(CX198='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY198='Risk Tables'!$C$44,1,IF(CY198='Risk Tables'!$C$43,2,IF(CY198='Risk Tables'!$C$42, 3, IF(CY198='Risk Tables'!$C$41, 4, IF(CY198='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA198='Risk Tables'!$C$44,1,IF(DA198='Risk Tables'!$C$43,2,IF(DA198='Risk Tables'!$C$42, 3, IF(DA198='Risk Tables'!$C$41, 4, IF(DA198='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB198='Risk Tables'!$C$44,1,IF(DB198='Risk Tables'!$C$43,2,IF(DB198='Risk Tables'!$C$42, 3, IF(DB198='Risk Tables'!$C$41, 4, IF(DB198='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC198='Risk Tables'!$C$44,1,IF(DC198='Risk Tables'!$C$43,2,IF(DC198='Risk Tables'!$C$42, 3, IF(DC198='Risk Tables'!$C$41, 4, IF(DC198='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD198='Risk Tables'!$C$44,1,IF(DD198='Risk Tables'!$C$43,2,IF(DD198='Risk Tables'!$C$42, 3, IF(DD198='Risk Tables'!$C$41, 4, IF(DD198='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE198='Risk Tables'!$C$44,1,IF(DE198='Risk Tables'!$C$43,2,IF(DE198='Risk Tables'!$C$42, 3, IF(DE198='Risk Tables'!$C$41, 4, IF(DE198='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF198='Risk Tables'!$C$44,1,IF(DF198='Risk Tables'!$C$43,2,IF(DF198='Risk Tables'!$C$42, 3, IF(DF198='Risk Tables'!$C$41, 4, IF(DF198='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI198:DW198))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI198:DW198, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD198),\"\",((AD198*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P198,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V198),\"\",((V198*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P198,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO198),\"\",((AO198*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P198,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM198),\"\",((AM198*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P198,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI198),\"\",((AI198*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P198,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF198),\"\",((AF198*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P198,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR198),\"\",((AR198*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P198,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL198),\"\",((BL198*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P198,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM198),\"\",((BM198*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P198,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU198),\"\",((AU198*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P198,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW198),\"\",((AW198*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P198,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK198),\"\",(((BK198)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P198,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["",{"$f":"IF(ISBLANK(F199),\"\",IF(F199=F198,B198,B198+1))","v":""},{"$f":"IF($A199=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I199,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M199,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A199=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H199,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A199=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H199,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A199=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H199,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A199=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H199,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT199+AX199","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG199),ISBLANK(AR199)),\"\",IF(AR199<0,'Risk Tables'!$C$46,BG199/AR199)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO199),ISBLANK(AR199)),\"\",IF(AR199<0,'Risk Tables'!$C$46,AO199/AR199)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU199/(BL199+AU199),\"\")","v":""},{"$f":"IFERROR(-(AV199+AY199+BA199-BB199)/(AT199+AX199),\"\")","v":""},{"$f":"IF(OR(CH199=\"\",ISBLANK(CH199)),\"\",IF(CH199>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH199<=Parameters!$E$4,CH199>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH199<=Parameters!$F$4, CH199>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH199<=Parameters!$G$4, CH199>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI199=\"\",CI199=\"--\",ISBLANK(CI199)),\"\",IF(CI199='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI199>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI199<=Parameters!$E$5,CI199>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI199<=Parameters!$F$5, CI199>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI199<=Parameters!$G$5, CI199>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG199=\"\",CG199=\"--\",ISBLANK(CG199)),\"\",IF(CG199>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG199<=Parameters!$E$6,CG199>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG199<=Parameters!$F$6, CG199>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG199<=Parameters!$G$6, CG199>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY199=\"\",BY199=\"--\",ISBLANK(BY199)),\"\",IF(BY199>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY199<=Parameters!$E$8,BY199>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY199<=Parameters!$F$8, BY199>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY199<=Parameters!$G$8, BY199>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ199=\"\",BZ199=\"--\",ISBLANK(BZ199)),\"\",IF(BZ199>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ199<=Parameters!$E$9,BZ199>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ199<=Parameters!$F$9, BZ199>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ199<=Parameters!$G$9, BZ199>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA199=\"\",CA199=\"--\",ISBLANK(CA199)),\"\",IF(CA199<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA199>=Parameters!$E$10,CA199<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA199>=Parameters!$F$10, CA199<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA199>=Parameters!$G$10, CA199<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB199=\"\",CB199=\"--\",ISBLANK(CB199)),\"\",IF(CB199<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB199>=Parameters!$E$11,CB199<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB199>=Parameters!$F$11, CB199<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB199>=Parameters!$G$11, CB199<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO199=\"\",CO199=\"--\",ISBLANK(CO199)),\"\",IF(CO199<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO199>=Parameters!$E$13,CO199<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO199>=Parameters!$F$13, CO199<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO199>=Parameters!$G$13, CO199<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ199=\"\",CJ199=\"--\",ISBLANK(CJ199)),\"\",IF(CJ199='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ199<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ199>=Parameters!$E$14,CJ199<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ199>=Parameters!$F$14, CJ199<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ199>=Parameters!$G$14, CJ199<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK199=\"\",CK199=\"--\",ISBLANK(CK199)),\"\",IF(AND(CK199<Parameters!$E$15, CK199>=0), 'Risk Tables'!$C$44, IF(AND(CK199>=Parameters!$E$15,CK199<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK199>=Parameters!$F$15, CK199<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK199>=Parameters!$G$15, CK199<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM199=\"\",CM199=\"--\",ISBLANK(CM199)),\"\",IF(CM199>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM199<=Parameters!$E$16,CM199>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM199<=Parameters!$F$16, CM199>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM199<=Parameters!$G$16, CM199>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN199=\"\",CN199=\"--\",ISBLANK(CN199)),\"\",IF(CN199>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN199<=Parameters!$E$17,CN199>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN199<=Parameters!$F$17, CN199>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN199<=Parameters!$G$17, CN199>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL199=\"\",CL199=\"--\",ISBLANK(CL199)),\"\",IF(CL199>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL199<=Parameters!$E$18,CL199>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL199<=Parameters!$F$18, CL199>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL199<=Parameters!$G$18, CL199>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP199=\"\",CP199=\"--\",ISBLANK(CP199)),\"\",IF(CP199<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP199>=Parameters!$E$21,CP199<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP199>=Parameters!$F$21, CP199<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP199>=Parameters!$G$21, CP199<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ199=\"\",CQ199=\"--\",ISBLANK(CQ199)),\"\",IF(CQ199<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ199>=Parameters!$E$22,CQ199<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ199>=Parameters!$F$22, CQ199<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ199>=Parameters!$G$22, CQ199<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR199='Risk Tables'!$C$44,1,IF(CR199='Risk Tables'!$C$43,2,IF(CR199='Risk Tables'!$C$42, 3, IF(CR199='Risk Tables'!$C$41, 4, IF(CR199='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS199='Risk Tables'!$C$44,1,IF(CS199='Risk Tables'!$C$43,2,IF(CS199='Risk Tables'!$C$42, 3, IF(CS199='Risk Tables'!$C$41, 4, IF(CS199='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT199='Risk Tables'!$C$44,1,IF(CT199='Risk Tables'!$C$43,2,IF(CT199='Risk Tables'!$C$42, 3, IF(CT199='Risk Tables'!$C$41, 4, IF(CT199='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV199='Risk Tables'!$C$44,1,IF(CV199='Risk Tables'!$C$43,2,IF(CV199='Risk Tables'!$C$42, 3, IF(CV199='Risk Tables'!$C$41, 4, IF(CV199='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW199='Risk Tables'!$C$44,1,IF(CW199='Risk Tables'!$C$43,2,IF(CW199='Risk Tables'!$C$42, 3, IF(CW199='Risk Tables'!$C$41, 4, IF(CW199='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX199='Risk Tables'!$C$44,1,IF(CX199='Risk Tables'!$C$43,2,IF(CX199='Risk Tables'!$C$42, 3, IF(CX199='Risk Tables'!$C$41, 4, IF(CX199='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY199='Risk Tables'!$C$44,1,IF(CY199='Risk Tables'!$C$43,2,IF(CY199='Risk Tables'!$C$42, 3, IF(CY199='Risk Tables'!$C$41, 4, IF(CY199='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA199='Risk Tables'!$C$44,1,IF(DA199='Risk Tables'!$C$43,2,IF(DA199='Risk Tables'!$C$42, 3, IF(DA199='Risk Tables'!$C$41, 4, IF(DA199='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB199='Risk Tables'!$C$44,1,IF(DB199='Risk Tables'!$C$43,2,IF(DB199='Risk Tables'!$C$42, 3, IF(DB199='Risk Tables'!$C$41, 4, IF(DB199='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC199='Risk Tables'!$C$44,1,IF(DC199='Risk Tables'!$C$43,2,IF(DC199='Risk Tables'!$C$42, 3, IF(DC199='Risk Tables'!$C$41, 4, IF(DC199='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD199='Risk Tables'!$C$44,1,IF(DD199='Risk Tables'!$C$43,2,IF(DD199='Risk Tables'!$C$42, 3, IF(DD199='Risk Tables'!$C$41, 4, IF(DD199='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE199='Risk Tables'!$C$44,1,IF(DE199='Risk Tables'!$C$43,2,IF(DE199='Risk Tables'!$C$42, 3, IF(DE199='Risk Tables'!$C$41, 4, IF(DE199='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF199='Risk Tables'!$C$44,1,IF(DF199='Risk Tables'!$C$43,2,IF(DF199='Risk Tables'!$C$42, 3, IF(DF199='Risk Tables'!$C$41, 4, IF(DF199='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI199:DW199))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI199:DW199, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD199),\"\",((AD199*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P199,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V199),\"\",((V199*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P199,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO199),\"\",((AO199*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P199,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM199),\"\",((AM199*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P199,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI199),\"\",((AI199*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P199,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF199),\"\",((AF199*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P199,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR199),\"\",((AR199*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P199,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL199),\"\",((BL199*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P199,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM199),\"\",((BM199*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P199,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU199),\"\",((AU199*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P199,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW199),\"\",((AW199*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P199,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK199),\"\",(((BK199)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P199,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(6.56*((Y199-AI199)/AD199)+3.26*(AP199/AD199)+6.72*(AZ199/AD199)+1.05*(AR199/AO199),\"\")","v":""},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A200=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I200,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M200,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A200=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H200,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A200=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H200,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A200=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H200,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A200=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H200,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG200),ISBLANK(AR200)),\"\",IF(AR200<0,'Risk Tables'!$C$46,BG200/AR200)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO200),ISBLANK(AR200)),\"\",IF(AR200<0,'Risk Tables'!$C$46,AO200/AR200)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH200=\"\",ISBLANK(CH200)),\"\",IF(CH200>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH200<=Parameters!$E$4,CH200>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH200<=Parameters!$F$4, CH200>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH200<=Parameters!$G$4, CH200>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI200=\"\",CI200=\"--\",ISBLANK(CI200)),\"\",IF(CI200='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI200>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI200<=Parameters!$E$5,CI200>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI200<=Parameters!$F$5, CI200>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI200<=Parameters!$G$5, CI200>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG200=\"\",CG200=\"--\",ISBLANK(CG200)),\"\",IF(CG200>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG200<=Parameters!$E$6,CG200>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG200<=Parameters!$F$6, CG200>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG200<=Parameters!$G$6, CG200>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY200=\"\",BY200=\"--\",ISBLANK(BY200)),\"\",IF(BY200>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY200<=Parameters!$E$8,BY200>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY200<=Parameters!$F$8, BY200>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY200<=Parameters!$G$8, BY200>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ200=\"\",BZ200=\"--\",ISBLANK(BZ200)),\"\",IF(BZ200>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ200<=Parameters!$E$9,BZ200>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ200<=Parameters!$F$9, BZ200>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ200<=Parameters!$G$9, BZ200>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA200=\"\",CA200=\"--\",ISBLANK(CA200)),\"\",IF(CA200<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA200>=Parameters!$E$10,CA200<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA200>=Parameters!$F$10, CA200<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA200>=Parameters!$G$10, CA200<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB200=\"\",CB200=\"--\",ISBLANK(CB200)),\"\",IF(CB200<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB200>=Parameters!$E$11,CB200<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB200>=Parameters!$F$11, CB200<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB200>=Parameters!$G$11, CB200<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO200=\"\",CO200=\"--\",ISBLANK(CO200)),\"\",IF(CO200<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO200>=Parameters!$E$13,CO200<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO200>=Parameters!$F$13, CO200<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO200>=Parameters!$G$13, CO200<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ200=\"\",CJ200=\"--\",ISBLANK(CJ200)),\"\",IF(CJ200='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ200<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ200>=Parameters!$E$14,CJ200<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ200>=Parameters!$F$14, CJ200<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ200>=Parameters!$G$14, CJ200<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK200=\"\",CK200=\"--\",ISBLANK(CK200)),\"\",IF(AND(CK200<Parameters!$E$15, CK200>=0), 'Risk Tables'!$C$44, IF(AND(CK200>=Parameters!$E$15,CK200<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK200>=Parameters!$F$15, CK200<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK200>=Parameters!$G$15, CK200<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM200=\"\",CM200=\"--\",ISBLANK(CM200)),\"\",IF(CM200>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM200<=Parameters!$E$16,CM200>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM200<=Parameters!$F$16, CM200>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM200<=Parameters!$G$16, CM200>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN200=\"\",CN200=\"--\",ISBLANK(CN200)),\"\",IF(CN200>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN200<=Parameters!$E$17,CN200>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN200<=Parameters!$F$17, CN200>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN200<=Parameters!$G$17, CN200>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL200=\"\",CL200=\"--\",ISBLANK(CL200)),\"\",IF(CL200>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL200<=Parameters!$E$18,CL200>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL200<=Parameters!$F$18, CL200>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL200<=Parameters!$G$18, CL200>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP200=\"\",CP200=\"--\",ISBLANK(CP200)),\"\",IF(CP200<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP200>=Parameters!$E$21,CP200<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP200>=Parameters!$F$21, CP200<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP200>=Parameters!$G$21, CP200<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ200=\"\",CQ200=\"--\",ISBLANK(CQ200)),\"\",IF(CQ200<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ200>=Parameters!$E$22,CQ200<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ200>=Parameters!$F$22, CQ200<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ200>=Parameters!$G$22, CQ200<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR200='Risk Tables'!$C$44,1,IF(CR200='Risk Tables'!$C$43,2,IF(CR200='Risk Tables'!$C$42, 3, IF(CR200='Risk Tables'!$C$41, 4, IF(CR200='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS200='Risk Tables'!$C$44,1,IF(CS200='Risk Tables'!$C$43,2,IF(CS200='Risk Tables'!$C$42, 3, IF(CS200='Risk Tables'!$C$41, 4, IF(CS200='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT200='Risk Tables'!$C$44,1,IF(CT200='Risk Tables'!$C$43,2,IF(CT200='Risk Tables'!$C$42, 3, IF(CT200='Risk Tables'!$C$41, 4, IF(CT200='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV200='Risk Tables'!$C$44,1,IF(CV200='Risk Tables'!$C$43,2,IF(CV200='Risk Tables'!$C$42, 3, IF(CV200='Risk Tables'!$C$41, 4, IF(CV200='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW200='Risk Tables'!$C$44,1,IF(CW200='Risk Tables'!$C$43,2,IF(CW200='Risk Tables'!$C$42, 3, IF(CW200='Risk Tables'!$C$41, 4, IF(CW200='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX200='Risk Tables'!$C$44,1,IF(CX200='Risk Tables'!$C$43,2,IF(CX200='Risk Tables'!$C$42, 3, IF(CX200='Risk Tables'!$C$41, 4, IF(CX200='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY200='Risk Tables'!$C$44,1,IF(CY200='Risk Tables'!$C$43,2,IF(CY200='Risk Tables'!$C$42, 3, IF(CY200='Risk Tables'!$C$41, 4, IF(CY200='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA200='Risk Tables'!$C$44,1,IF(DA200='Risk Tables'!$C$43,2,IF(DA200='Risk Tables'!$C$42, 3, IF(DA200='Risk Tables'!$C$41, 4, IF(DA200='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB200='Risk Tables'!$C$44,1,IF(DB200='Risk Tables'!$C$43,2,IF(DB200='Risk Tables'!$C$42, 3, IF(DB200='Risk Tables'!$C$41, 4, IF(DB200='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC200='Risk Tables'!$C$44,1,IF(DC200='Risk Tables'!$C$43,2,IF(DC200='Risk Tables'!$C$42, 3, IF(DC200='Risk Tables'!$C$41, 4, IF(DC200='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD200='Risk Tables'!$C$44,1,IF(DD200='Risk Tables'!$C$43,2,IF(DD200='Risk Tables'!$C$42, 3, IF(DD200='Risk Tables'!$C$41, 4, IF(DD200='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE200='Risk Tables'!$C$44,1,IF(DE200='Risk Tables'!$C$43,2,IF(DE200='Risk Tables'!$C$42, 3, IF(DE200='Risk Tables'!$C$41, 4, IF(DE200='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF200='Risk Tables'!$C$44,1,IF(DF200='Risk Tables'!$C$43,2,IF(DF200='Risk Tables'!$C$42, 3, IF(DF200='Risk Tables'!$C$41, 4, IF(DF200='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI200:DW200))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI200:DW200, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD200),\"\",((AD200*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P200,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V200),\"\",((V200*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P200,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO200),\"\",((AO200*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P200,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM200),\"\",((AM200*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P200,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI200),\"\",((AI200*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P200,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF200),\"\",((AF200*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P200,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR200),\"\",((AR200*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P200,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL200),\"\",((BL200*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P200,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM200),\"\",((BM200*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P200,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU200),\"\",((AU200*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P200,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW200),\"\",((AW200*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P200,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK200),\"\",(((BK200)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P200,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A201=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I201,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M201,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A201=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H201,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A201=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H201,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A201=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H201,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A201=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H201,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG201),ISBLANK(AR201)),\"\",IF(AR201<0,'Risk Tables'!$C$46,BG201/AR201)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO201),ISBLANK(AR201)),\"\",IF(AR201<0,'Risk Tables'!$C$46,AO201/AR201)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH201=\"\",ISBLANK(CH201)),\"\",IF(CH201>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH201<=Parameters!$E$4,CH201>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH201<=Parameters!$F$4, CH201>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH201<=Parameters!$G$4, CH201>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI201=\"\",CI201=\"--\",ISBLANK(CI201)),\"\",IF(CI201='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI201>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI201<=Parameters!$E$5,CI201>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI201<=Parameters!$F$5, CI201>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI201<=Parameters!$G$5, CI201>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG201=\"\",CG201=\"--\",ISBLANK(CG201)),\"\",IF(CG201>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG201<=Parameters!$E$6,CG201>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG201<=Parameters!$F$6, CG201>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG201<=Parameters!$G$6, CG201>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY201=\"\",BY201=\"--\",ISBLANK(BY201)),\"\",IF(BY201>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY201<=Parameters!$E$8,BY201>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY201<=Parameters!$F$8, BY201>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY201<=Parameters!$G$8, BY201>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ201=\"\",BZ201=\"--\",ISBLANK(BZ201)),\"\",IF(BZ201>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ201<=Parameters!$E$9,BZ201>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ201<=Parameters!$F$9, BZ201>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ201<=Parameters!$G$9, BZ201>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA201=\"\",CA201=\"--\",ISBLANK(CA201)),\"\",IF(CA201<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA201>=Parameters!$E$10,CA201<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA201>=Parameters!$F$10, CA201<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA201>=Parameters!$G$10, CA201<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB201=\"\",CB201=\"--\",ISBLANK(CB201)),\"\",IF(CB201<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB201>=Parameters!$E$11,CB201<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB201>=Parameters!$F$11, CB201<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB201>=Parameters!$G$11, CB201<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO201=\"\",CO201=\"--\",ISBLANK(CO201)),\"\",IF(CO201<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO201>=Parameters!$E$13,CO201<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO201>=Parameters!$F$13, CO201<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO201>=Parameters!$G$13, CO201<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ201=\"\",CJ201=\"--\",ISBLANK(CJ201)),\"\",IF(CJ201='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ201<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ201>=Parameters!$E$14,CJ201<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ201>=Parameters!$F$14, CJ201<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ201>=Parameters!$G$14, CJ201<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK201=\"\",CK201=\"--\",ISBLANK(CK201)),\"\",IF(AND(CK201<Parameters!$E$15, CK201>=0), 'Risk Tables'!$C$44, IF(AND(CK201>=Parameters!$E$15,CK201<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK201>=Parameters!$F$15, CK201<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK201>=Parameters!$G$15, CK201<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM201=\"\",CM201=\"--\",ISBLANK(CM201)),\"\",IF(CM201>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM201<=Parameters!$E$16,CM201>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM201<=Parameters!$F$16, CM201>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM201<=Parameters!$G$16, CM201>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN201=\"\",CN201=\"--\",ISBLANK(CN201)),\"\",IF(CN201>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN201<=Parameters!$E$17,CN201>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN201<=Parameters!$F$17, CN201>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN201<=Parameters!$G$17, CN201>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL201=\"\",CL201=\"--\",ISBLANK(CL201)),\"\",IF(CL201>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL201<=Parameters!$E$18,CL201>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL201<=Parameters!$F$18, CL201>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL201<=Parameters!$G$18, CL201>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP201=\"\",CP201=\"--\",ISBLANK(CP201)),\"\",IF(CP201<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP201>=Parameters!$E$21,CP201<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP201>=Parameters!$F$21, CP201<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP201>=Parameters!$G$21, CP201<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ201=\"\",CQ201=\"--\",ISBLANK(CQ201)),\"\",IF(CQ201<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ201>=Parameters!$E$22,CQ201<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ201>=Parameters!$F$22, CQ201<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ201>=Parameters!$G$22, CQ201<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR201='Risk Tables'!$C$44,1,IF(CR201='Risk Tables'!$C$43,2,IF(CR201='Risk Tables'!$C$42, 3, IF(CR201='Risk Tables'!$C$41, 4, IF(CR201='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS201='Risk Tables'!$C$44,1,IF(CS201='Risk Tables'!$C$43,2,IF(CS201='Risk Tables'!$C$42, 3, IF(CS201='Risk Tables'!$C$41, 4, IF(CS201='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT201='Risk Tables'!$C$44,1,IF(CT201='Risk Tables'!$C$43,2,IF(CT201='Risk Tables'!$C$42, 3, IF(CT201='Risk Tables'!$C$41, 4, IF(CT201='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV201='Risk Tables'!$C$44,1,IF(CV201='Risk Tables'!$C$43,2,IF(CV201='Risk Tables'!$C$42, 3, IF(CV201='Risk Tables'!$C$41, 4, IF(CV201='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW201='Risk Tables'!$C$44,1,IF(CW201='Risk Tables'!$C$43,2,IF(CW201='Risk Tables'!$C$42, 3, IF(CW201='Risk Tables'!$C$41, 4, IF(CW201='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX201='Risk Tables'!$C$44,1,IF(CX201='Risk Tables'!$C$43,2,IF(CX201='Risk Tables'!$C$42, 3, IF(CX201='Risk Tables'!$C$41, 4, IF(CX201='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY201='Risk Tables'!$C$44,1,IF(CY201='Risk Tables'!$C$43,2,IF(CY201='Risk Tables'!$C$42, 3, IF(CY201='Risk Tables'!$C$41, 4, IF(CY201='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA201='Risk Tables'!$C$44,1,IF(DA201='Risk Tables'!$C$43,2,IF(DA201='Risk Tables'!$C$42, 3, IF(DA201='Risk Tables'!$C$41, 4, IF(DA201='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB201='Risk Tables'!$C$44,1,IF(DB201='Risk Tables'!$C$43,2,IF(DB201='Risk Tables'!$C$42, 3, IF(DB201='Risk Tables'!$C$41, 4, IF(DB201='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC201='Risk Tables'!$C$44,1,IF(DC201='Risk Tables'!$C$43,2,IF(DC201='Risk Tables'!$C$42, 3, IF(DC201='Risk Tables'!$C$41, 4, IF(DC201='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD201='Risk Tables'!$C$44,1,IF(DD201='Risk Tables'!$C$43,2,IF(DD201='Risk Tables'!$C$42, 3, IF(DD201='Risk Tables'!$C$41, 4, IF(DD201='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE201='Risk Tables'!$C$44,1,IF(DE201='Risk Tables'!$C$43,2,IF(DE201='Risk Tables'!$C$42, 3, IF(DE201='Risk Tables'!$C$41, 4, IF(DE201='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF201='Risk Tables'!$C$44,1,IF(DF201='Risk Tables'!$C$43,2,IF(DF201='Risk Tables'!$C$42, 3, IF(DF201='Risk Tables'!$C$41, 4, IF(DF201='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI201:DW201))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI201:DW201, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD201),\"\",((AD201*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P201,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V201),\"\",((V201*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P201,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO201),\"\",((AO201*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P201,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM201),\"\",((AM201*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P201,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI201),\"\",((AI201*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P201,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF201),\"\",((AF201*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P201,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR201),\"\",((AR201*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P201,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL201),\"\",((BL201*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P201,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM201),\"\",((BM201*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P201,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU201),\"\",((AU201*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P201,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW201),\"\",((AW201*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P201,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK201),\"\",(((BK201)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P201,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A202=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I202,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M202,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A202=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H202,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A202=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H202,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A202=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H202,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A202=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H202,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG202),ISBLANK(AR202)),\"\",IF(AR202<0,'Risk Tables'!$C$46,BG202/AR202)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO202),ISBLANK(AR202)),\"\",IF(AR202<0,'Risk Tables'!$C$46,AO202/AR202)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH202=\"\",ISBLANK(CH202)),\"\",IF(CH202>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH202<=Parameters!$E$4,CH202>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH202<=Parameters!$F$4, CH202>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH202<=Parameters!$G$4, CH202>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI202=\"\",CI202=\"--\",ISBLANK(CI202)),\"\",IF(CI202='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI202>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI202<=Parameters!$E$5,CI202>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI202<=Parameters!$F$5, CI202>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI202<=Parameters!$G$5, CI202>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG202=\"\",CG202=\"--\",ISBLANK(CG202)),\"\",IF(CG202>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG202<=Parameters!$E$6,CG202>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG202<=Parameters!$F$6, CG202>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG202<=Parameters!$G$6, CG202>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY202=\"\",BY202=\"--\",ISBLANK(BY202)),\"\",IF(BY202>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY202<=Parameters!$E$8,BY202>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY202<=Parameters!$F$8, BY202>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY202<=Parameters!$G$8, BY202>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ202=\"\",BZ202=\"--\",ISBLANK(BZ202)),\"\",IF(BZ202>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ202<=Parameters!$E$9,BZ202>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ202<=Parameters!$F$9, BZ202>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ202<=Parameters!$G$9, BZ202>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA202=\"\",CA202=\"--\",ISBLANK(CA202)),\"\",IF(CA202<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA202>=Parameters!$E$10,CA202<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA202>=Parameters!$F$10, CA202<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA202>=Parameters!$G$10, CA202<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB202=\"\",CB202=\"--\",ISBLANK(CB202)),\"\",IF(CB202<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB202>=Parameters!$E$11,CB202<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB202>=Parameters!$F$11, CB202<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB202>=Parameters!$G$11, CB202<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO202=\"\",CO202=\"--\",ISBLANK(CO202)),\"\",IF(CO202<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO202>=Parameters!$E$13,CO202<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO202>=Parameters!$F$13, CO202<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO202>=Parameters!$G$13, CO202<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ202=\"\",CJ202=\"--\",ISBLANK(CJ202)),\"\",IF(CJ202='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ202<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ202>=Parameters!$E$14,CJ202<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ202>=Parameters!$F$14, CJ202<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ202>=Parameters!$G$14, CJ202<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK202=\"\",CK202=\"--\",ISBLANK(CK202)),\"\",IF(AND(CK202<Parameters!$E$15, CK202>=0), 'Risk Tables'!$C$44, IF(AND(CK202>=Parameters!$E$15,CK202<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK202>=Parameters!$F$15, CK202<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK202>=Parameters!$G$15, CK202<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM202=\"\",CM202=\"--\",ISBLANK(CM202)),\"\",IF(CM202>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM202<=Parameters!$E$16,CM202>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM202<=Parameters!$F$16, CM202>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM202<=Parameters!$G$16, CM202>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN202=\"\",CN202=\"--\",ISBLANK(CN202)),\"\",IF(CN202>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN202<=Parameters!$E$17,CN202>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN202<=Parameters!$F$17, CN202>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN202<=Parameters!$G$17, CN202>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL202=\"\",CL202=\"--\",ISBLANK(CL202)),\"\",IF(CL202>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL202<=Parameters!$E$18,CL202>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL202<=Parameters!$F$18, CL202>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL202<=Parameters!$G$18, CL202>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP202=\"\",CP202=\"--\",ISBLANK(CP202)),\"\",IF(CP202<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP202>=Parameters!$E$21,CP202<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP202>=Parameters!$F$21, CP202<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP202>=Parameters!$G$21, CP202<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ202=\"\",CQ202=\"--\",ISBLANK(CQ202)),\"\",IF(CQ202<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ202>=Parameters!$E$22,CQ202<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ202>=Parameters!$F$22, CQ202<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ202>=Parameters!$G$22, CQ202<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR202='Risk Tables'!$C$44,1,IF(CR202='Risk Tables'!$C$43,2,IF(CR202='Risk Tables'!$C$42, 3, IF(CR202='Risk Tables'!$C$41, 4, IF(CR202='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS202='Risk Tables'!$C$44,1,IF(CS202='Risk Tables'!$C$43,2,IF(CS202='Risk Tables'!$C$42, 3, IF(CS202='Risk Tables'!$C$41, 4, IF(CS202='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT202='Risk Tables'!$C$44,1,IF(CT202='Risk Tables'!$C$43,2,IF(CT202='Risk Tables'!$C$42, 3, IF(CT202='Risk Tables'!$C$41, 4, IF(CT202='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV202='Risk Tables'!$C$44,1,IF(CV202='Risk Tables'!$C$43,2,IF(CV202='Risk Tables'!$C$42, 3, IF(CV202='Risk Tables'!$C$41, 4, IF(CV202='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW202='Risk Tables'!$C$44,1,IF(CW202='Risk Tables'!$C$43,2,IF(CW202='Risk Tables'!$C$42, 3, IF(CW202='Risk Tables'!$C$41, 4, IF(CW202='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX202='Risk Tables'!$C$44,1,IF(CX202='Risk Tables'!$C$43,2,IF(CX202='Risk Tables'!$C$42, 3, IF(CX202='Risk Tables'!$C$41, 4, IF(CX202='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY202='Risk Tables'!$C$44,1,IF(CY202='Risk Tables'!$C$43,2,IF(CY202='Risk Tables'!$C$42, 3, IF(CY202='Risk Tables'!$C$41, 4, IF(CY202='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA202='Risk Tables'!$C$44,1,IF(DA202='Risk Tables'!$C$43,2,IF(DA202='Risk Tables'!$C$42, 3, IF(DA202='Risk Tables'!$C$41, 4, IF(DA202='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB202='Risk Tables'!$C$44,1,IF(DB202='Risk Tables'!$C$43,2,IF(DB202='Risk Tables'!$C$42, 3, IF(DB202='Risk Tables'!$C$41, 4, IF(DB202='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC202='Risk Tables'!$C$44,1,IF(DC202='Risk Tables'!$C$43,2,IF(DC202='Risk Tables'!$C$42, 3, IF(DC202='Risk Tables'!$C$41, 4, IF(DC202='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD202='Risk Tables'!$C$44,1,IF(DD202='Risk Tables'!$C$43,2,IF(DD202='Risk Tables'!$C$42, 3, IF(DD202='Risk Tables'!$C$41, 4, IF(DD202='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE202='Risk Tables'!$C$44,1,IF(DE202='Risk Tables'!$C$43,2,IF(DE202='Risk Tables'!$C$42, 3, IF(DE202='Risk Tables'!$C$41, 4, IF(DE202='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF202='Risk Tables'!$C$44,1,IF(DF202='Risk Tables'!$C$43,2,IF(DF202='Risk Tables'!$C$42, 3, IF(DF202='Risk Tables'!$C$41, 4, IF(DF202='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI202:DW202))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI202:DW202, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD202),\"\",((AD202*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P202,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V202),\"\",((V202*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P202,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO202),\"\",((AO202*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P202,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM202),\"\",((AM202*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P202,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI202),\"\",((AI202*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P202,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF202),\"\",((AF202*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P202,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR202),\"\",((AR202*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P202,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL202),\"\",((BL202*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P202,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM202),\"\",((BM202*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P202,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU202),\"\",((AU202*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P202,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW202),\"\",((AW202*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P202,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK202),\"\",(((BK202)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P202,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A203=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I203,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M203,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A203=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H203,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A203=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H203,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A203=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H203,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A203=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H203,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG203),ISBLANK(AR203)),\"\",IF(AR203<0,'Risk Tables'!$C$46,BG203/AR203)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO203),ISBLANK(AR203)),\"\",IF(AR203<0,'Risk Tables'!$C$46,AO203/AR203)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH203=\"\",ISBLANK(CH203)),\"\",IF(CH203>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH203<=Parameters!$E$4,CH203>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH203<=Parameters!$F$4, CH203>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH203<=Parameters!$G$4, CH203>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI203=\"\",CI203=\"--\",ISBLANK(CI203)),\"\",IF(CI203='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI203>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI203<=Parameters!$E$5,CI203>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI203<=Parameters!$F$5, CI203>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI203<=Parameters!$G$5, CI203>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG203=\"\",CG203=\"--\",ISBLANK(CG203)),\"\",IF(CG203>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG203<=Parameters!$E$6,CG203>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG203<=Parameters!$F$6, CG203>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG203<=Parameters!$G$6, CG203>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY203=\"\",BY203=\"--\",ISBLANK(BY203)),\"\",IF(BY203>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY203<=Parameters!$E$8,BY203>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY203<=Parameters!$F$8, BY203>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY203<=Parameters!$G$8, BY203>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ203=\"\",BZ203=\"--\",ISBLANK(BZ203)),\"\",IF(BZ203>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ203<=Parameters!$E$9,BZ203>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ203<=Parameters!$F$9, BZ203>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ203<=Parameters!$G$9, BZ203>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA203=\"\",CA203=\"--\",ISBLANK(CA203)),\"\",IF(CA203<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA203>=Parameters!$E$10,CA203<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA203>=Parameters!$F$10, CA203<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA203>=Parameters!$G$10, CA203<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB203=\"\",CB203=\"--\",ISBLANK(CB203)),\"\",IF(CB203<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB203>=Parameters!$E$11,CB203<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB203>=Parameters!$F$11, CB203<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB203>=Parameters!$G$11, CB203<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO203=\"\",CO203=\"--\",ISBLANK(CO203)),\"\",IF(CO203<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO203>=Parameters!$E$13,CO203<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO203>=Parameters!$F$13, CO203<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO203>=Parameters!$G$13, CO203<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ203=\"\",CJ203=\"--\",ISBLANK(CJ203)),\"\",IF(CJ203='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ203<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ203>=Parameters!$E$14,CJ203<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ203>=Parameters!$F$14, CJ203<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ203>=Parameters!$G$14, CJ203<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK203=\"\",CK203=\"--\",ISBLANK(CK203)),\"\",IF(AND(CK203<Parameters!$E$15, CK203>=0), 'Risk Tables'!$C$44, IF(AND(CK203>=Parameters!$E$15,CK203<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK203>=Parameters!$F$15, CK203<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK203>=Parameters!$G$15, CK203<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM203=\"\",CM203=\"--\",ISBLANK(CM203)),\"\",IF(CM203>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM203<=Parameters!$E$16,CM203>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM203<=Parameters!$F$16, CM203>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM203<=Parameters!$G$16, CM203>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN203=\"\",CN203=\"--\",ISBLANK(CN203)),\"\",IF(CN203>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN203<=Parameters!$E$17,CN203>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN203<=Parameters!$F$17, CN203>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN203<=Parameters!$G$17, CN203>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL203=\"\",CL203=\"--\",ISBLANK(CL203)),\"\",IF(CL203>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL203<=Parameters!$E$18,CL203>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL203<=Parameters!$F$18, CL203>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL203<=Parameters!$G$18, CL203>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP203=\"\",CP203=\"--\",ISBLANK(CP203)),\"\",IF(CP203<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP203>=Parameters!$E$21,CP203<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP203>=Parameters!$F$21, CP203<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP203>=Parameters!$G$21, CP203<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ203=\"\",CQ203=\"--\",ISBLANK(CQ203)),\"\",IF(CQ203<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ203>=Parameters!$E$22,CQ203<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ203>=Parameters!$F$22, CQ203<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ203>=Parameters!$G$22, CQ203<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR203='Risk Tables'!$C$44,1,IF(CR203='Risk Tables'!$C$43,2,IF(CR203='Risk Tables'!$C$42, 3, IF(CR203='Risk Tables'!$C$41, 4, IF(CR203='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS203='Risk Tables'!$C$44,1,IF(CS203='Risk Tables'!$C$43,2,IF(CS203='Risk Tables'!$C$42, 3, IF(CS203='Risk Tables'!$C$41, 4, IF(CS203='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT203='Risk Tables'!$C$44,1,IF(CT203='Risk Tables'!$C$43,2,IF(CT203='Risk Tables'!$C$42, 3, IF(CT203='Risk Tables'!$C$41, 4, IF(CT203='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV203='Risk Tables'!$C$44,1,IF(CV203='Risk Tables'!$C$43,2,IF(CV203='Risk Tables'!$C$42, 3, IF(CV203='Risk Tables'!$C$41, 4, IF(CV203='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW203='Risk Tables'!$C$44,1,IF(CW203='Risk Tables'!$C$43,2,IF(CW203='Risk Tables'!$C$42, 3, IF(CW203='Risk Tables'!$C$41, 4, IF(CW203='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX203='Risk Tables'!$C$44,1,IF(CX203='Risk Tables'!$C$43,2,IF(CX203='Risk Tables'!$C$42, 3, IF(CX203='Risk Tables'!$C$41, 4, IF(CX203='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY203='Risk Tables'!$C$44,1,IF(CY203='Risk Tables'!$C$43,2,IF(CY203='Risk Tables'!$C$42, 3, IF(CY203='Risk Tables'!$C$41, 4, IF(CY203='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA203='Risk Tables'!$C$44,1,IF(DA203='Risk Tables'!$C$43,2,IF(DA203='Risk Tables'!$C$42, 3, IF(DA203='Risk Tables'!$C$41, 4, IF(DA203='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB203='Risk Tables'!$C$44,1,IF(DB203='Risk Tables'!$C$43,2,IF(DB203='Risk Tables'!$C$42, 3, IF(DB203='Risk Tables'!$C$41, 4, IF(DB203='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC203='Risk Tables'!$C$44,1,IF(DC203='Risk Tables'!$C$43,2,IF(DC203='Risk Tables'!$C$42, 3, IF(DC203='Risk Tables'!$C$41, 4, IF(DC203='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD203='Risk Tables'!$C$44,1,IF(DD203='Risk Tables'!$C$43,2,IF(DD203='Risk Tables'!$C$42, 3, IF(DD203='Risk Tables'!$C$41, 4, IF(DD203='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE203='Risk Tables'!$C$44,1,IF(DE203='Risk Tables'!$C$43,2,IF(DE203='Risk Tables'!$C$42, 3, IF(DE203='Risk Tables'!$C$41, 4, IF(DE203='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF203='Risk Tables'!$C$44,1,IF(DF203='Risk Tables'!$C$43,2,IF(DF203='Risk Tables'!$C$42, 3, IF(DF203='Risk Tables'!$C$41, 4, IF(DF203='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI203:DW203))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI203:DW203, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD203),\"\",((AD203*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P203,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V203),\"\",((V203*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P203,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO203),\"\",((AO203*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P203,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM203),\"\",((AM203*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P203,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI203),\"\",((AI203*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P203,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF203),\"\",((AF203*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P203,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR203),\"\",((AR203*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P203,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL203),\"\",((BL203*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P203,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM203),\"\",((BM203*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P203,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU203),\"\",((AU203*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P203,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW203),\"\",((AW203*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P203,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK203),\"\",(((BK203)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P203,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A204=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I204,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M204,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A204=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H204,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A204=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H204,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A204=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H204,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A204=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H204,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG204),ISBLANK(AR204)),\"\",IF(AR204<0,'Risk Tables'!$C$46,BG204/AR204)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO204),ISBLANK(AR204)),\"\",IF(AR204<0,'Risk Tables'!$C$46,AO204/AR204)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH204=\"\",ISBLANK(CH204)),\"\",IF(CH204>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH204<=Parameters!$E$4,CH204>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH204<=Parameters!$F$4, CH204>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH204<=Parameters!$G$4, CH204>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI204=\"\",CI204=\"--\",ISBLANK(CI204)),\"\",IF(CI204='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI204>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI204<=Parameters!$E$5,CI204>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI204<=Parameters!$F$5, CI204>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI204<=Parameters!$G$5, CI204>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG204=\"\",CG204=\"--\",ISBLANK(CG204)),\"\",IF(CG204>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG204<=Parameters!$E$6,CG204>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG204<=Parameters!$F$6, CG204>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG204<=Parameters!$G$6, CG204>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY204=\"\",BY204=\"--\",ISBLANK(BY204)),\"\",IF(BY204>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY204<=Parameters!$E$8,BY204>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY204<=Parameters!$F$8, BY204>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY204<=Parameters!$G$8, BY204>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ204=\"\",BZ204=\"--\",ISBLANK(BZ204)),\"\",IF(BZ204>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ204<=Parameters!$E$9,BZ204>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ204<=Parameters!$F$9, BZ204>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ204<=Parameters!$G$9, BZ204>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA204=\"\",CA204=\"--\",ISBLANK(CA204)),\"\",IF(CA204<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA204>=Parameters!$E$10,CA204<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA204>=Parameters!$F$10, CA204<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA204>=Parameters!$G$10, CA204<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB204=\"\",CB204=\"--\",ISBLANK(CB204)),\"\",IF(CB204<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB204>=Parameters!$E$11,CB204<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB204>=Parameters!$F$11, CB204<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB204>=Parameters!$G$11, CB204<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO204=\"\",CO204=\"--\",ISBLANK(CO204)),\"\",IF(CO204<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO204>=Parameters!$E$13,CO204<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO204>=Parameters!$F$13, CO204<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO204>=Parameters!$G$13, CO204<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ204=\"\",CJ204=\"--\",ISBLANK(CJ204)),\"\",IF(CJ204='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ204<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ204>=Parameters!$E$14,CJ204<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ204>=Parameters!$F$14, CJ204<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ204>=Parameters!$G$14, CJ204<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK204=\"\",CK204=\"--\",ISBLANK(CK204)),\"\",IF(AND(CK204<Parameters!$E$15, CK204>=0), 'Risk Tables'!$C$44, IF(AND(CK204>=Parameters!$E$15,CK204<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK204>=Parameters!$F$15, CK204<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK204>=Parameters!$G$15, CK204<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM204=\"\",CM204=\"--\",ISBLANK(CM204)),\"\",IF(CM204>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM204<=Parameters!$E$16,CM204>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM204<=Parameters!$F$16, CM204>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM204<=Parameters!$G$16, CM204>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN204=\"\",CN204=\"--\",ISBLANK(CN204)),\"\",IF(CN204>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN204<=Parameters!$E$17,CN204>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN204<=Parameters!$F$17, CN204>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN204<=Parameters!$G$17, CN204>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL204=\"\",CL204=\"--\",ISBLANK(CL204)),\"\",IF(CL204>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL204<=Parameters!$E$18,CL204>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL204<=Parameters!$F$18, CL204>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL204<=Parameters!$G$18, CL204>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP204=\"\",CP204=\"--\",ISBLANK(CP204)),\"\",IF(CP204<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP204>=Parameters!$E$21,CP204<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP204>=Parameters!$F$21, CP204<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP204>=Parameters!$G$21, CP204<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ204=\"\",CQ204=\"--\",ISBLANK(CQ204)),\"\",IF(CQ204<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ204>=Parameters!$E$22,CQ204<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ204>=Parameters!$F$22, CQ204<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ204>=Parameters!$G$22, CQ204<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR204='Risk Tables'!$C$44,1,IF(CR204='Risk Tables'!$C$43,2,IF(CR204='Risk Tables'!$C$42, 3, IF(CR204='Risk Tables'!$C$41, 4, IF(CR204='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS204='Risk Tables'!$C$44,1,IF(CS204='Risk Tables'!$C$43,2,IF(CS204='Risk Tables'!$C$42, 3, IF(CS204='Risk Tables'!$C$41, 4, IF(CS204='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT204='Risk Tables'!$C$44,1,IF(CT204='Risk Tables'!$C$43,2,IF(CT204='Risk Tables'!$C$42, 3, IF(CT204='Risk Tables'!$C$41, 4, IF(CT204='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV204='Risk Tables'!$C$44,1,IF(CV204='Risk Tables'!$C$43,2,IF(CV204='Risk Tables'!$C$42, 3, IF(CV204='Risk Tables'!$C$41, 4, IF(CV204='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW204='Risk Tables'!$C$44,1,IF(CW204='Risk Tables'!$C$43,2,IF(CW204='Risk Tables'!$C$42, 3, IF(CW204='Risk Tables'!$C$41, 4, IF(CW204='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX204='Risk Tables'!$C$44,1,IF(CX204='Risk Tables'!$C$43,2,IF(CX204='Risk Tables'!$C$42, 3, IF(CX204='Risk Tables'!$C$41, 4, IF(CX204='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY204='Risk Tables'!$C$44,1,IF(CY204='Risk Tables'!$C$43,2,IF(CY204='Risk Tables'!$C$42, 3, IF(CY204='Risk Tables'!$C$41, 4, IF(CY204='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA204='Risk Tables'!$C$44,1,IF(DA204='Risk Tables'!$C$43,2,IF(DA204='Risk Tables'!$C$42, 3, IF(DA204='Risk Tables'!$C$41, 4, IF(DA204='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB204='Risk Tables'!$C$44,1,IF(DB204='Risk Tables'!$C$43,2,IF(DB204='Risk Tables'!$C$42, 3, IF(DB204='Risk Tables'!$C$41, 4, IF(DB204='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC204='Risk Tables'!$C$44,1,IF(DC204='Risk Tables'!$C$43,2,IF(DC204='Risk Tables'!$C$42, 3, IF(DC204='Risk Tables'!$C$41, 4, IF(DC204='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD204='Risk Tables'!$C$44,1,IF(DD204='Risk Tables'!$C$43,2,IF(DD204='Risk Tables'!$C$42, 3, IF(DD204='Risk Tables'!$C$41, 4, IF(DD204='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE204='Risk Tables'!$C$44,1,IF(DE204='Risk Tables'!$C$43,2,IF(DE204='Risk Tables'!$C$42, 3, IF(DE204='Risk Tables'!$C$41, 4, IF(DE204='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF204='Risk Tables'!$C$44,1,IF(DF204='Risk Tables'!$C$43,2,IF(DF204='Risk Tables'!$C$42, 3, IF(DF204='Risk Tables'!$C$41, 4, IF(DF204='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI204:DW204))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI204:DW204, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD204),\"\",((AD204*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P204,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V204),\"\",((V204*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P204,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO204),\"\",((AO204*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P204,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM204),\"\",((AM204*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P204,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI204),\"\",((AI204*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P204,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF204),\"\",((AF204*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P204,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR204),\"\",((AR204*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P204,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL204),\"\",((BL204*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P204,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM204),\"\",((BM204*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P204,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU204),\"\",((AU204*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P204,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW204),\"\",((AW204*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P204,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK204),\"\",(((BK204)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P204,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A205=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I205,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M205,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A205=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H205,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A205=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H205,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A205=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H205,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A205=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H205,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG205),ISBLANK(AR205)),\"\",IF(AR205<0,'Risk Tables'!$C$46,BG205/AR205)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO205),ISBLANK(AR205)),\"\",IF(AR205<0,'Risk Tables'!$C$46,AO205/AR205)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH205=\"\",ISBLANK(CH205)),\"\",IF(CH205>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH205<=Parameters!$E$4,CH205>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH205<=Parameters!$F$4, CH205>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH205<=Parameters!$G$4, CH205>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI205=\"\",CI205=\"--\",ISBLANK(CI205)),\"\",IF(CI205='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI205>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI205<=Parameters!$E$5,CI205>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI205<=Parameters!$F$5, CI205>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI205<=Parameters!$G$5, CI205>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG205=\"\",CG205=\"--\",ISBLANK(CG205)),\"\",IF(CG205>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG205<=Parameters!$E$6,CG205>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG205<=Parameters!$F$6, CG205>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG205<=Parameters!$G$6, CG205>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY205=\"\",BY205=\"--\",ISBLANK(BY205)),\"\",IF(BY205>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY205<=Parameters!$E$8,BY205>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY205<=Parameters!$F$8, BY205>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY205<=Parameters!$G$8, BY205>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ205=\"\",BZ205=\"--\",ISBLANK(BZ205)),\"\",IF(BZ205>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ205<=Parameters!$E$9,BZ205>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ205<=Parameters!$F$9, BZ205>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ205<=Parameters!$G$9, BZ205>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA205=\"\",CA205=\"--\",ISBLANK(CA205)),\"\",IF(CA205<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA205>=Parameters!$E$10,CA205<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA205>=Parameters!$F$10, CA205<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA205>=Parameters!$G$10, CA205<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB205=\"\",CB205=\"--\",ISBLANK(CB205)),\"\",IF(CB205<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB205>=Parameters!$E$11,CB205<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB205>=Parameters!$F$11, CB205<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB205>=Parameters!$G$11, CB205<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO205=\"\",CO205=\"--\",ISBLANK(CO205)),\"\",IF(CO205<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO205>=Parameters!$E$13,CO205<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO205>=Parameters!$F$13, CO205<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO205>=Parameters!$G$13, CO205<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ205=\"\",CJ205=\"--\",ISBLANK(CJ205)),\"\",IF(CJ205='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ205<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ205>=Parameters!$E$14,CJ205<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ205>=Parameters!$F$14, CJ205<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ205>=Parameters!$G$14, CJ205<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK205=\"\",CK205=\"--\",ISBLANK(CK205)),\"\",IF(AND(CK205<Parameters!$E$15, CK205>=0), 'Risk Tables'!$C$44, IF(AND(CK205>=Parameters!$E$15,CK205<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK205>=Parameters!$F$15, CK205<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK205>=Parameters!$G$15, CK205<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM205=\"\",CM205=\"--\",ISBLANK(CM205)),\"\",IF(CM205>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM205<=Parameters!$E$16,CM205>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM205<=Parameters!$F$16, CM205>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM205<=Parameters!$G$16, CM205>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN205=\"\",CN205=\"--\",ISBLANK(CN205)),\"\",IF(CN205>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN205<=Parameters!$E$17,CN205>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN205<=Parameters!$F$17, CN205>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN205<=Parameters!$G$17, CN205>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL205=\"\",CL205=\"--\",ISBLANK(CL205)),\"\",IF(CL205>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL205<=Parameters!$E$18,CL205>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL205<=Parameters!$F$18, CL205>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL205<=Parameters!$G$18, CL205>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP205=\"\",CP205=\"--\",ISBLANK(CP205)),\"\",IF(CP205<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP205>=Parameters!$E$21,CP205<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP205>=Parameters!$F$21, CP205<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP205>=Parameters!$G$21, CP205<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ205=\"\",CQ205=\"--\",ISBLANK(CQ205)),\"\",IF(CQ205<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ205>=Parameters!$E$22,CQ205<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ205>=Parameters!$F$22, CQ205<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ205>=Parameters!$G$22, CQ205<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR205='Risk Tables'!$C$44,1,IF(CR205='Risk Tables'!$C$43,2,IF(CR205='Risk Tables'!$C$42, 3, IF(CR205='Risk Tables'!$C$41, 4, IF(CR205='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS205='Risk Tables'!$C$44,1,IF(CS205='Risk Tables'!$C$43,2,IF(CS205='Risk Tables'!$C$42, 3, IF(CS205='Risk Tables'!$C$41, 4, IF(CS205='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT205='Risk Tables'!$C$44,1,IF(CT205='Risk Tables'!$C$43,2,IF(CT205='Risk Tables'!$C$42, 3, IF(CT205='Risk Tables'!$C$41, 4, IF(CT205='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV205='Risk Tables'!$C$44,1,IF(CV205='Risk Tables'!$C$43,2,IF(CV205='Risk Tables'!$C$42, 3, IF(CV205='Risk Tables'!$C$41, 4, IF(CV205='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW205='Risk Tables'!$C$44,1,IF(CW205='Risk Tables'!$C$43,2,IF(CW205='Risk Tables'!$C$42, 3, IF(CW205='Risk Tables'!$C$41, 4, IF(CW205='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX205='Risk Tables'!$C$44,1,IF(CX205='Risk Tables'!$C$43,2,IF(CX205='Risk Tables'!$C$42, 3, IF(CX205='Risk Tables'!$C$41, 4, IF(CX205='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY205='Risk Tables'!$C$44,1,IF(CY205='Risk Tables'!$C$43,2,IF(CY205='Risk Tables'!$C$42, 3, IF(CY205='Risk Tables'!$C$41, 4, IF(CY205='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA205='Risk Tables'!$C$44,1,IF(DA205='Risk Tables'!$C$43,2,IF(DA205='Risk Tables'!$C$42, 3, IF(DA205='Risk Tables'!$C$41, 4, IF(DA205='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB205='Risk Tables'!$C$44,1,IF(DB205='Risk Tables'!$C$43,2,IF(DB205='Risk Tables'!$C$42, 3, IF(DB205='Risk Tables'!$C$41, 4, IF(DB205='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC205='Risk Tables'!$C$44,1,IF(DC205='Risk Tables'!$C$43,2,IF(DC205='Risk Tables'!$C$42, 3, IF(DC205='Risk Tables'!$C$41, 4, IF(DC205='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD205='Risk Tables'!$C$44,1,IF(DD205='Risk Tables'!$C$43,2,IF(DD205='Risk Tables'!$C$42, 3, IF(DD205='Risk Tables'!$C$41, 4, IF(DD205='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE205='Risk Tables'!$C$44,1,IF(DE205='Risk Tables'!$C$43,2,IF(DE205='Risk Tables'!$C$42, 3, IF(DE205='Risk Tables'!$C$41, 4, IF(DE205='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF205='Risk Tables'!$C$44,1,IF(DF205='Risk Tables'!$C$43,2,IF(DF205='Risk Tables'!$C$42, 3, IF(DF205='Risk Tables'!$C$41, 4, IF(DF205='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI205:DW205))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI205:DW205, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD205),\"\",((AD205*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P205,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V205),\"\",((V205*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P205,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO205),\"\",((AO205*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P205,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM205),\"\",((AM205*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P205,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI205),\"\",((AI205*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P205,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF205),\"\",((AF205*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P205,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR205),\"\",((AR205*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P205,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL205),\"\",((BL205*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P205,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM205),\"\",((BM205*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P205,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU205),\"\",((AU205*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P205,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW205),\"\",((AW205*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P205,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK205),\"\",(((BK205)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P205,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A206=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I206,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M206,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A206=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H206,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A206=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H206,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A206=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H206,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A206=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H206,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG206),ISBLANK(AR206)),\"\",IF(AR206<0,'Risk Tables'!$C$46,BG206/AR206)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO206),ISBLANK(AR206)),\"\",IF(AR206<0,'Risk Tables'!$C$46,AO206/AR206)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH206=\"\",ISBLANK(CH206)),\"\",IF(CH206>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH206<=Parameters!$E$4,CH206>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH206<=Parameters!$F$4, CH206>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH206<=Parameters!$G$4, CH206>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI206=\"\",CI206=\"--\",ISBLANK(CI206)),\"\",IF(CI206='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI206>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI206<=Parameters!$E$5,CI206>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI206<=Parameters!$F$5, CI206>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI206<=Parameters!$G$5, CI206>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG206=\"\",CG206=\"--\",ISBLANK(CG206)),\"\",IF(CG206>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG206<=Parameters!$E$6,CG206>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG206<=Parameters!$F$6, CG206>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG206<=Parameters!$G$6, CG206>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY206=\"\",BY206=\"--\",ISBLANK(BY206)),\"\",IF(BY206>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY206<=Parameters!$E$8,BY206>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY206<=Parameters!$F$8, BY206>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY206<=Parameters!$G$8, BY206>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ206=\"\",BZ206=\"--\",ISBLANK(BZ206)),\"\",IF(BZ206>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ206<=Parameters!$E$9,BZ206>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ206<=Parameters!$F$9, BZ206>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ206<=Parameters!$G$9, BZ206>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA206=\"\",CA206=\"--\",ISBLANK(CA206)),\"\",IF(CA206<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA206>=Parameters!$E$10,CA206<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA206>=Parameters!$F$10, CA206<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA206>=Parameters!$G$10, CA206<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB206=\"\",CB206=\"--\",ISBLANK(CB206)),\"\",IF(CB206<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB206>=Parameters!$E$11,CB206<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB206>=Parameters!$F$11, CB206<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB206>=Parameters!$G$11, CB206<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO206=\"\",CO206=\"--\",ISBLANK(CO206)),\"\",IF(CO206<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO206>=Parameters!$E$13,CO206<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO206>=Parameters!$F$13, CO206<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO206>=Parameters!$G$13, CO206<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ206=\"\",CJ206=\"--\",ISBLANK(CJ206)),\"\",IF(CJ206='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ206<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ206>=Parameters!$E$14,CJ206<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ206>=Parameters!$F$14, CJ206<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ206>=Parameters!$G$14, CJ206<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK206=\"\",CK206=\"--\",ISBLANK(CK206)),\"\",IF(AND(CK206<Parameters!$E$15, CK206>=0), 'Risk Tables'!$C$44, IF(AND(CK206>=Parameters!$E$15,CK206<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK206>=Parameters!$F$15, CK206<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK206>=Parameters!$G$15, CK206<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM206=\"\",CM206=\"--\",ISBLANK(CM206)),\"\",IF(CM206>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM206<=Parameters!$E$16,CM206>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM206<=Parameters!$F$16, CM206>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM206<=Parameters!$G$16, CM206>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN206=\"\",CN206=\"--\",ISBLANK(CN206)),\"\",IF(CN206>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN206<=Parameters!$E$17,CN206>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN206<=Parameters!$F$17, CN206>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN206<=Parameters!$G$17, CN206>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL206=\"\",CL206=\"--\",ISBLANK(CL206)),\"\",IF(CL206>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL206<=Parameters!$E$18,CL206>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL206<=Parameters!$F$18, CL206>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL206<=Parameters!$G$18, CL206>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP206=\"\",CP206=\"--\",ISBLANK(CP206)),\"\",IF(CP206<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP206>=Parameters!$E$21,CP206<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP206>=Parameters!$F$21, CP206<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP206>=Parameters!$G$21, CP206<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ206=\"\",CQ206=\"--\",ISBLANK(CQ206)),\"\",IF(CQ206<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ206>=Parameters!$E$22,CQ206<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ206>=Parameters!$F$22, CQ206<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ206>=Parameters!$G$22, CQ206<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR206='Risk Tables'!$C$44,1,IF(CR206='Risk Tables'!$C$43,2,IF(CR206='Risk Tables'!$C$42, 3, IF(CR206='Risk Tables'!$C$41, 4, IF(CR206='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS206='Risk Tables'!$C$44,1,IF(CS206='Risk Tables'!$C$43,2,IF(CS206='Risk Tables'!$C$42, 3, IF(CS206='Risk Tables'!$C$41, 4, IF(CS206='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT206='Risk Tables'!$C$44,1,IF(CT206='Risk Tables'!$C$43,2,IF(CT206='Risk Tables'!$C$42, 3, IF(CT206='Risk Tables'!$C$41, 4, IF(CT206='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV206='Risk Tables'!$C$44,1,IF(CV206='Risk Tables'!$C$43,2,IF(CV206='Risk Tables'!$C$42, 3, IF(CV206='Risk Tables'!$C$41, 4, IF(CV206='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW206='Risk Tables'!$C$44,1,IF(CW206='Risk Tables'!$C$43,2,IF(CW206='Risk Tables'!$C$42, 3, IF(CW206='Risk Tables'!$C$41, 4, IF(CW206='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX206='Risk Tables'!$C$44,1,IF(CX206='Risk Tables'!$C$43,2,IF(CX206='Risk Tables'!$C$42, 3, IF(CX206='Risk Tables'!$C$41, 4, IF(CX206='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY206='Risk Tables'!$C$44,1,IF(CY206='Risk Tables'!$C$43,2,IF(CY206='Risk Tables'!$C$42, 3, IF(CY206='Risk Tables'!$C$41, 4, IF(CY206='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA206='Risk Tables'!$C$44,1,IF(DA206='Risk Tables'!$C$43,2,IF(DA206='Risk Tables'!$C$42, 3, IF(DA206='Risk Tables'!$C$41, 4, IF(DA206='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB206='Risk Tables'!$C$44,1,IF(DB206='Risk Tables'!$C$43,2,IF(DB206='Risk Tables'!$C$42, 3, IF(DB206='Risk Tables'!$C$41, 4, IF(DB206='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC206='Risk Tables'!$C$44,1,IF(DC206='Risk Tables'!$C$43,2,IF(DC206='Risk Tables'!$C$42, 3, IF(DC206='Risk Tables'!$C$41, 4, IF(DC206='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD206='Risk Tables'!$C$44,1,IF(DD206='Risk Tables'!$C$43,2,IF(DD206='Risk Tables'!$C$42, 3, IF(DD206='Risk Tables'!$C$41, 4, IF(DD206='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE206='Risk Tables'!$C$44,1,IF(DE206='Risk Tables'!$C$43,2,IF(DE206='Risk Tables'!$C$42, 3, IF(DE206='Risk Tables'!$C$41, 4, IF(DE206='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF206='Risk Tables'!$C$44,1,IF(DF206='Risk Tables'!$C$43,2,IF(DF206='Risk Tables'!$C$42, 3, IF(DF206='Risk Tables'!$C$41, 4, IF(DF206='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI206:DW206))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI206:DW206, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD206),\"\",((AD206*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P206,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V206),\"\",((V206*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P206,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO206),\"\",((AO206*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P206,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM206),\"\",((AM206*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P206,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI206),\"\",((AI206*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P206,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF206),\"\",((AF206*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P206,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR206),\"\",((AR206*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P206,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL206),\"\",((BL206*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P206,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM206),\"\",((BM206*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P206,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU206),\"\",((AU206*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P206,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW206),\"\",((AW206*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P206,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK206),\"\",(((BK206)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P206,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A207=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I207,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M207,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A207=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H207,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A207=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H207,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A207=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H207,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A207=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H207,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG207),ISBLANK(AR207)),\"\",IF(AR207<0,'Risk Tables'!$C$46,BG207/AR207)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO207),ISBLANK(AR207)),\"\",IF(AR207<0,'Risk Tables'!$C$46,AO207/AR207)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH207=\"\",ISBLANK(CH207)),\"\",IF(CH207>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH207<=Parameters!$E$4,CH207>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH207<=Parameters!$F$4, CH207>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH207<=Parameters!$G$4, CH207>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI207=\"\",CI207=\"--\",ISBLANK(CI207)),\"\",IF(CI207='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI207>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI207<=Parameters!$E$5,CI207>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI207<=Parameters!$F$5, CI207>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI207<=Parameters!$G$5, CI207>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG207=\"\",CG207=\"--\",ISBLANK(CG207)),\"\",IF(CG207>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG207<=Parameters!$E$6,CG207>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG207<=Parameters!$F$6, CG207>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG207<=Parameters!$G$6, CG207>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY207=\"\",BY207=\"--\",ISBLANK(BY207)),\"\",IF(BY207>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY207<=Parameters!$E$8,BY207>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY207<=Parameters!$F$8, BY207>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY207<=Parameters!$G$8, BY207>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ207=\"\",BZ207=\"--\",ISBLANK(BZ207)),\"\",IF(BZ207>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ207<=Parameters!$E$9,BZ207>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ207<=Parameters!$F$9, BZ207>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ207<=Parameters!$G$9, BZ207>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA207=\"\",CA207=\"--\",ISBLANK(CA207)),\"\",IF(CA207<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA207>=Parameters!$E$10,CA207<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA207>=Parameters!$F$10, CA207<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA207>=Parameters!$G$10, CA207<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB207=\"\",CB207=\"--\",ISBLANK(CB207)),\"\",IF(CB207<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB207>=Parameters!$E$11,CB207<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB207>=Parameters!$F$11, CB207<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB207>=Parameters!$G$11, CB207<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO207=\"\",CO207=\"--\",ISBLANK(CO207)),\"\",IF(CO207<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO207>=Parameters!$E$13,CO207<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO207>=Parameters!$F$13, CO207<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO207>=Parameters!$G$13, CO207<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ207=\"\",CJ207=\"--\",ISBLANK(CJ207)),\"\",IF(CJ207='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ207<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ207>=Parameters!$E$14,CJ207<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ207>=Parameters!$F$14, CJ207<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ207>=Parameters!$G$14, CJ207<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK207=\"\",CK207=\"--\",ISBLANK(CK207)),\"\",IF(AND(CK207<Parameters!$E$15, CK207>=0), 'Risk Tables'!$C$44, IF(AND(CK207>=Parameters!$E$15,CK207<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK207>=Parameters!$F$15, CK207<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK207>=Parameters!$G$15, CK207<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM207=\"\",CM207=\"--\",ISBLANK(CM207)),\"\",IF(CM207>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM207<=Parameters!$E$16,CM207>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM207<=Parameters!$F$16, CM207>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM207<=Parameters!$G$16, CM207>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN207=\"\",CN207=\"--\",ISBLANK(CN207)),\"\",IF(CN207>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN207<=Parameters!$E$17,CN207>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN207<=Parameters!$F$17, CN207>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN207<=Parameters!$G$17, CN207>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL207=\"\",CL207=\"--\",ISBLANK(CL207)),\"\",IF(CL207>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL207<=Parameters!$E$18,CL207>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL207<=Parameters!$F$18, CL207>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL207<=Parameters!$G$18, CL207>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP207=\"\",CP207=\"--\",ISBLANK(CP207)),\"\",IF(CP207<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP207>=Parameters!$E$21,CP207<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP207>=Parameters!$F$21, CP207<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP207>=Parameters!$G$21, CP207<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ207=\"\",CQ207=\"--\",ISBLANK(CQ207)),\"\",IF(CQ207<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ207>=Parameters!$E$22,CQ207<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ207>=Parameters!$F$22, CQ207<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ207>=Parameters!$G$22, CQ207<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR207='Risk Tables'!$C$44,1,IF(CR207='Risk Tables'!$C$43,2,IF(CR207='Risk Tables'!$C$42, 3, IF(CR207='Risk Tables'!$C$41, 4, IF(CR207='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS207='Risk Tables'!$C$44,1,IF(CS207='Risk Tables'!$C$43,2,IF(CS207='Risk Tables'!$C$42, 3, IF(CS207='Risk Tables'!$C$41, 4, IF(CS207='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT207='Risk Tables'!$C$44,1,IF(CT207='Risk Tables'!$C$43,2,IF(CT207='Risk Tables'!$C$42, 3, IF(CT207='Risk Tables'!$C$41, 4, IF(CT207='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV207='Risk Tables'!$C$44,1,IF(CV207='Risk Tables'!$C$43,2,IF(CV207='Risk Tables'!$C$42, 3, IF(CV207='Risk Tables'!$C$41, 4, IF(CV207='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW207='Risk Tables'!$C$44,1,IF(CW207='Risk Tables'!$C$43,2,IF(CW207='Risk Tables'!$C$42, 3, IF(CW207='Risk Tables'!$C$41, 4, IF(CW207='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX207='Risk Tables'!$C$44,1,IF(CX207='Risk Tables'!$C$43,2,IF(CX207='Risk Tables'!$C$42, 3, IF(CX207='Risk Tables'!$C$41, 4, IF(CX207='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY207='Risk Tables'!$C$44,1,IF(CY207='Risk Tables'!$C$43,2,IF(CY207='Risk Tables'!$C$42, 3, IF(CY207='Risk Tables'!$C$41, 4, IF(CY207='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA207='Risk Tables'!$C$44,1,IF(DA207='Risk Tables'!$C$43,2,IF(DA207='Risk Tables'!$C$42, 3, IF(DA207='Risk Tables'!$C$41, 4, IF(DA207='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB207='Risk Tables'!$C$44,1,IF(DB207='Risk Tables'!$C$43,2,IF(DB207='Risk Tables'!$C$42, 3, IF(DB207='Risk Tables'!$C$41, 4, IF(DB207='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC207='Risk Tables'!$C$44,1,IF(DC207='Risk Tables'!$C$43,2,IF(DC207='Risk Tables'!$C$42, 3, IF(DC207='Risk Tables'!$C$41, 4, IF(DC207='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD207='Risk Tables'!$C$44,1,IF(DD207='Risk Tables'!$C$43,2,IF(DD207='Risk Tables'!$C$42, 3, IF(DD207='Risk Tables'!$C$41, 4, IF(DD207='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE207='Risk Tables'!$C$44,1,IF(DE207='Risk Tables'!$C$43,2,IF(DE207='Risk Tables'!$C$42, 3, IF(DE207='Risk Tables'!$C$41, 4, IF(DE207='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF207='Risk Tables'!$C$44,1,IF(DF207='Risk Tables'!$C$43,2,IF(DF207='Risk Tables'!$C$42, 3, IF(DF207='Risk Tables'!$C$41, 4, IF(DF207='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI207:DW207))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI207:DW207, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD207),\"\",((AD207*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P207,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V207),\"\",((V207*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P207,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO207),\"\",((AO207*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P207,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM207),\"\",((AM207*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P207,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI207),\"\",((AI207*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P207,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF207),\"\",((AF207*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P207,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR207),\"\",((AR207*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P207,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL207),\"\",((BL207*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P207,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM207),\"\",((BM207*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P207,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU207),\"\",((AU207*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P207,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW207),\"\",((AW207*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P207,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK207),\"\",(((BK207)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P207,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A208=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I208,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M208,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A208=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H208,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A208=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H208,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A208=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H208,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A208=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H208,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG208),ISBLANK(AR208)),\"\",IF(AR208<0,'Risk Tables'!$C$46,BG208/AR208)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO208),ISBLANK(AR208)),\"\",IF(AR208<0,'Risk Tables'!$C$46,AO208/AR208)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH208=\"\",ISBLANK(CH208)),\"\",IF(CH208>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH208<=Parameters!$E$4,CH208>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH208<=Parameters!$F$4, CH208>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH208<=Parameters!$G$4, CH208>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI208=\"\",CI208=\"--\",ISBLANK(CI208)),\"\",IF(CI208='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI208>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI208<=Parameters!$E$5,CI208>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI208<=Parameters!$F$5, CI208>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI208<=Parameters!$G$5, CI208>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG208=\"\",CG208=\"--\",ISBLANK(CG208)),\"\",IF(CG208>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG208<=Parameters!$E$6,CG208>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG208<=Parameters!$F$6, CG208>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG208<=Parameters!$G$6, CG208>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY208=\"\",BY208=\"--\",ISBLANK(BY208)),\"\",IF(BY208>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY208<=Parameters!$E$8,BY208>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY208<=Parameters!$F$8, BY208>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY208<=Parameters!$G$8, BY208>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ208=\"\",BZ208=\"--\",ISBLANK(BZ208)),\"\",IF(BZ208>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ208<=Parameters!$E$9,BZ208>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ208<=Parameters!$F$9, BZ208>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ208<=Parameters!$G$9, BZ208>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA208=\"\",CA208=\"--\",ISBLANK(CA208)),\"\",IF(CA208<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA208>=Parameters!$E$10,CA208<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA208>=Parameters!$F$10, CA208<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA208>=Parameters!$G$10, CA208<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB208=\"\",CB208=\"--\",ISBLANK(CB208)),\"\",IF(CB208<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB208>=Parameters!$E$11,CB208<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB208>=Parameters!$F$11, CB208<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB208>=Parameters!$G$11, CB208<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO208=\"\",CO208=\"--\",ISBLANK(CO208)),\"\",IF(CO208<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO208>=Parameters!$E$13,CO208<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO208>=Parameters!$F$13, CO208<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO208>=Parameters!$G$13, CO208<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ208=\"\",CJ208=\"--\",ISBLANK(CJ208)),\"\",IF(CJ208='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ208<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ208>=Parameters!$E$14,CJ208<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ208>=Parameters!$F$14, CJ208<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ208>=Parameters!$G$14, CJ208<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK208=\"\",CK208=\"--\",ISBLANK(CK208)),\"\",IF(AND(CK208<Parameters!$E$15, CK208>=0), 'Risk Tables'!$C$44, IF(AND(CK208>=Parameters!$E$15,CK208<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK208>=Parameters!$F$15, CK208<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK208>=Parameters!$G$15, CK208<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM208=\"\",CM208=\"--\",ISBLANK(CM208)),\"\",IF(CM208>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM208<=Parameters!$E$16,CM208>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM208<=Parameters!$F$16, CM208>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM208<=Parameters!$G$16, CM208>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN208=\"\",CN208=\"--\",ISBLANK(CN208)),\"\",IF(CN208>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN208<=Parameters!$E$17,CN208>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN208<=Parameters!$F$17, CN208>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN208<=Parameters!$G$17, CN208>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL208=\"\",CL208=\"--\",ISBLANK(CL208)),\"\",IF(CL208>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL208<=Parameters!$E$18,CL208>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL208<=Parameters!$F$18, CL208>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL208<=Parameters!$G$18, CL208>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP208=\"\",CP208=\"--\",ISBLANK(CP208)),\"\",IF(CP208<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP208>=Parameters!$E$21,CP208<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP208>=Parameters!$F$21, CP208<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP208>=Parameters!$G$21, CP208<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ208=\"\",CQ208=\"--\",ISBLANK(CQ208)),\"\",IF(CQ208<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ208>=Parameters!$E$22,CQ208<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ208>=Parameters!$F$22, CQ208<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ208>=Parameters!$G$22, CQ208<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR208='Risk Tables'!$C$44,1,IF(CR208='Risk Tables'!$C$43,2,IF(CR208='Risk Tables'!$C$42, 3, IF(CR208='Risk Tables'!$C$41, 4, IF(CR208='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS208='Risk Tables'!$C$44,1,IF(CS208='Risk Tables'!$C$43,2,IF(CS208='Risk Tables'!$C$42, 3, IF(CS208='Risk Tables'!$C$41, 4, IF(CS208='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT208='Risk Tables'!$C$44,1,IF(CT208='Risk Tables'!$C$43,2,IF(CT208='Risk Tables'!$C$42, 3, IF(CT208='Risk Tables'!$C$41, 4, IF(CT208='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV208='Risk Tables'!$C$44,1,IF(CV208='Risk Tables'!$C$43,2,IF(CV208='Risk Tables'!$C$42, 3, IF(CV208='Risk Tables'!$C$41, 4, IF(CV208='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW208='Risk Tables'!$C$44,1,IF(CW208='Risk Tables'!$C$43,2,IF(CW208='Risk Tables'!$C$42, 3, IF(CW208='Risk Tables'!$C$41, 4, IF(CW208='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX208='Risk Tables'!$C$44,1,IF(CX208='Risk Tables'!$C$43,2,IF(CX208='Risk Tables'!$C$42, 3, IF(CX208='Risk Tables'!$C$41, 4, IF(CX208='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY208='Risk Tables'!$C$44,1,IF(CY208='Risk Tables'!$C$43,2,IF(CY208='Risk Tables'!$C$42, 3, IF(CY208='Risk Tables'!$C$41, 4, IF(CY208='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA208='Risk Tables'!$C$44,1,IF(DA208='Risk Tables'!$C$43,2,IF(DA208='Risk Tables'!$C$42, 3, IF(DA208='Risk Tables'!$C$41, 4, IF(DA208='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB208='Risk Tables'!$C$44,1,IF(DB208='Risk Tables'!$C$43,2,IF(DB208='Risk Tables'!$C$42, 3, IF(DB208='Risk Tables'!$C$41, 4, IF(DB208='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC208='Risk Tables'!$C$44,1,IF(DC208='Risk Tables'!$C$43,2,IF(DC208='Risk Tables'!$C$42, 3, IF(DC208='Risk Tables'!$C$41, 4, IF(DC208='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD208='Risk Tables'!$C$44,1,IF(DD208='Risk Tables'!$C$43,2,IF(DD208='Risk Tables'!$C$42, 3, IF(DD208='Risk Tables'!$C$41, 4, IF(DD208='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE208='Risk Tables'!$C$44,1,IF(DE208='Risk Tables'!$C$43,2,IF(DE208='Risk Tables'!$C$42, 3, IF(DE208='Risk Tables'!$C$41, 4, IF(DE208='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF208='Risk Tables'!$C$44,1,IF(DF208='Risk Tables'!$C$43,2,IF(DF208='Risk Tables'!$C$42, 3, IF(DF208='Risk Tables'!$C$41, 4, IF(DF208='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI208:DW208))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI208:DW208, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD208),\"\",((AD208*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P208,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V208),\"\",((V208*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P208,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO208),\"\",((AO208*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P208,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM208),\"\",((AM208*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P208,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI208),\"\",((AI208*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P208,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF208),\"\",((AF208*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P208,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR208),\"\",((AR208*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P208,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL208),\"\",((BL208*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P208,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM208),\"\",((BM208*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P208,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU208),\"\",((AU208*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P208,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW208),\"\",((AW208*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P208,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK208),\"\",(((BK208)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P208,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A209=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I209,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M209,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A209=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H209,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A209=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H209,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A209=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H209,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A209=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H209,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG209),ISBLANK(AR209)),\"\",IF(AR209<0,'Risk Tables'!$C$46,BG209/AR209)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO209),ISBLANK(AR209)),\"\",IF(AR209<0,'Risk Tables'!$C$46,AO209/AR209)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH209=\"\",ISBLANK(CH209)),\"\",IF(CH209>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH209<=Parameters!$E$4,CH209>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH209<=Parameters!$F$4, CH209>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH209<=Parameters!$G$4, CH209>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI209=\"\",CI209=\"--\",ISBLANK(CI209)),\"\",IF(CI209='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI209>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI209<=Parameters!$E$5,CI209>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI209<=Parameters!$F$5, CI209>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI209<=Parameters!$G$5, CI209>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG209=\"\",CG209=\"--\",ISBLANK(CG209)),\"\",IF(CG209>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG209<=Parameters!$E$6,CG209>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG209<=Parameters!$F$6, CG209>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG209<=Parameters!$G$6, CG209>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY209=\"\",BY209=\"--\",ISBLANK(BY209)),\"\",IF(BY209>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY209<=Parameters!$E$8,BY209>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY209<=Parameters!$F$8, BY209>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY209<=Parameters!$G$8, BY209>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ209=\"\",BZ209=\"--\",ISBLANK(BZ209)),\"\",IF(BZ209>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ209<=Parameters!$E$9,BZ209>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ209<=Parameters!$F$9, BZ209>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ209<=Parameters!$G$9, BZ209>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA209=\"\",CA209=\"--\",ISBLANK(CA209)),\"\",IF(CA209<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA209>=Parameters!$E$10,CA209<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA209>=Parameters!$F$10, CA209<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA209>=Parameters!$G$10, CA209<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB209=\"\",CB209=\"--\",ISBLANK(CB209)),\"\",IF(CB209<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB209>=Parameters!$E$11,CB209<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB209>=Parameters!$F$11, CB209<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB209>=Parameters!$G$11, CB209<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO209=\"\",CO209=\"--\",ISBLANK(CO209)),\"\",IF(CO209<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO209>=Parameters!$E$13,CO209<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO209>=Parameters!$F$13, CO209<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO209>=Parameters!$G$13, CO209<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ209=\"\",CJ209=\"--\",ISBLANK(CJ209)),\"\",IF(CJ209='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ209<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ209>=Parameters!$E$14,CJ209<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ209>=Parameters!$F$14, CJ209<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ209>=Parameters!$G$14, CJ209<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK209=\"\",CK209=\"--\",ISBLANK(CK209)),\"\",IF(AND(CK209<Parameters!$E$15, CK209>=0), 'Risk Tables'!$C$44, IF(AND(CK209>=Parameters!$E$15,CK209<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK209>=Parameters!$F$15, CK209<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK209>=Parameters!$G$15, CK209<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM209=\"\",CM209=\"--\",ISBLANK(CM209)),\"\",IF(CM209>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM209<=Parameters!$E$16,CM209>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM209<=Parameters!$F$16, CM209>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM209<=Parameters!$G$16, CM209>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN209=\"\",CN209=\"--\",ISBLANK(CN209)),\"\",IF(CN209>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN209<=Parameters!$E$17,CN209>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN209<=Parameters!$F$17, CN209>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN209<=Parameters!$G$17, CN209>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL209=\"\",CL209=\"--\",ISBLANK(CL209)),\"\",IF(CL209>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL209<=Parameters!$E$18,CL209>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL209<=Parameters!$F$18, CL209>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL209<=Parameters!$G$18, CL209>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP209=\"\",CP209=\"--\",ISBLANK(CP209)),\"\",IF(CP209<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP209>=Parameters!$E$21,CP209<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP209>=Parameters!$F$21, CP209<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP209>=Parameters!$G$21, CP209<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ209=\"\",CQ209=\"--\",ISBLANK(CQ209)),\"\",IF(CQ209<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ209>=Parameters!$E$22,CQ209<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ209>=Parameters!$F$22, CQ209<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ209>=Parameters!$G$22, CQ209<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR209='Risk Tables'!$C$44,1,IF(CR209='Risk Tables'!$C$43,2,IF(CR209='Risk Tables'!$C$42, 3, IF(CR209='Risk Tables'!$C$41, 4, IF(CR209='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS209='Risk Tables'!$C$44,1,IF(CS209='Risk Tables'!$C$43,2,IF(CS209='Risk Tables'!$C$42, 3, IF(CS209='Risk Tables'!$C$41, 4, IF(CS209='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT209='Risk Tables'!$C$44,1,IF(CT209='Risk Tables'!$C$43,2,IF(CT209='Risk Tables'!$C$42, 3, IF(CT209='Risk Tables'!$C$41, 4, IF(CT209='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV209='Risk Tables'!$C$44,1,IF(CV209='Risk Tables'!$C$43,2,IF(CV209='Risk Tables'!$C$42, 3, IF(CV209='Risk Tables'!$C$41, 4, IF(CV209='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW209='Risk Tables'!$C$44,1,IF(CW209='Risk Tables'!$C$43,2,IF(CW209='Risk Tables'!$C$42, 3, IF(CW209='Risk Tables'!$C$41, 4, IF(CW209='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX209='Risk Tables'!$C$44,1,IF(CX209='Risk Tables'!$C$43,2,IF(CX209='Risk Tables'!$C$42, 3, IF(CX209='Risk Tables'!$C$41, 4, IF(CX209='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY209='Risk Tables'!$C$44,1,IF(CY209='Risk Tables'!$C$43,2,IF(CY209='Risk Tables'!$C$42, 3, IF(CY209='Risk Tables'!$C$41, 4, IF(CY209='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA209='Risk Tables'!$C$44,1,IF(DA209='Risk Tables'!$C$43,2,IF(DA209='Risk Tables'!$C$42, 3, IF(DA209='Risk Tables'!$C$41, 4, IF(DA209='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB209='Risk Tables'!$C$44,1,IF(DB209='Risk Tables'!$C$43,2,IF(DB209='Risk Tables'!$C$42, 3, IF(DB209='Risk Tables'!$C$41, 4, IF(DB209='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC209='Risk Tables'!$C$44,1,IF(DC209='Risk Tables'!$C$43,2,IF(DC209='Risk Tables'!$C$42, 3, IF(DC209='Risk Tables'!$C$41, 4, IF(DC209='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD209='Risk Tables'!$C$44,1,IF(DD209='Risk Tables'!$C$43,2,IF(DD209='Risk Tables'!$C$42, 3, IF(DD209='Risk Tables'!$C$41, 4, IF(DD209='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE209='Risk Tables'!$C$44,1,IF(DE209='Risk Tables'!$C$43,2,IF(DE209='Risk Tables'!$C$42, 3, IF(DE209='Risk Tables'!$C$41, 4, IF(DE209='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF209='Risk Tables'!$C$44,1,IF(DF209='Risk Tables'!$C$43,2,IF(DF209='Risk Tables'!$C$42, 3, IF(DF209='Risk Tables'!$C$41, 4, IF(DF209='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI209:DW209))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI209:DW209, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD209),\"\",((AD209*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P209,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V209),\"\",((V209*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P209,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO209),\"\",((AO209*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P209,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM209),\"\",((AM209*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P209,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI209),\"\",((AI209*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P209,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF209),\"\",((AF209*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P209,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR209),\"\",((AR209*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P209,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL209),\"\",((BL209*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P209,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM209),\"\",((BM209*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P209,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU209),\"\",((AU209*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P209,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW209),\"\",((AW209*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P209,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK209),\"\",(((BK209)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P209,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A210=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I210,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M210,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A210=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H210,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A210=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H210,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A210=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H210,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A210=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H210,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG210),ISBLANK(AR210)),\"\",IF(AR210<0,'Risk Tables'!$C$46,BG210/AR210)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO210),ISBLANK(AR210)),\"\",IF(AR210<0,'Risk Tables'!$C$46,AO210/AR210)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH210=\"\",ISBLANK(CH210)),\"\",IF(CH210>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH210<=Parameters!$E$4,CH210>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH210<=Parameters!$F$4, CH210>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH210<=Parameters!$G$4, CH210>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI210=\"\",CI210=\"--\",ISBLANK(CI210)),\"\",IF(CI210='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI210>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI210<=Parameters!$E$5,CI210>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI210<=Parameters!$F$5, CI210>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI210<=Parameters!$G$5, CI210>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG210=\"\",CG210=\"--\",ISBLANK(CG210)),\"\",IF(CG210>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG210<=Parameters!$E$6,CG210>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG210<=Parameters!$F$6, CG210>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG210<=Parameters!$G$6, CG210>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY210=\"\",BY210=\"--\",ISBLANK(BY210)),\"\",IF(BY210>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY210<=Parameters!$E$8,BY210>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY210<=Parameters!$F$8, BY210>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY210<=Parameters!$G$8, BY210>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ210=\"\",BZ210=\"--\",ISBLANK(BZ210)),\"\",IF(BZ210>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ210<=Parameters!$E$9,BZ210>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ210<=Parameters!$F$9, BZ210>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ210<=Parameters!$G$9, BZ210>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA210=\"\",CA210=\"--\",ISBLANK(CA210)),\"\",IF(CA210<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA210>=Parameters!$E$10,CA210<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA210>=Parameters!$F$10, CA210<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA210>=Parameters!$G$10, CA210<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB210=\"\",CB210=\"--\",ISBLANK(CB210)),\"\",IF(CB210<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB210>=Parameters!$E$11,CB210<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB210>=Parameters!$F$11, CB210<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB210>=Parameters!$G$11, CB210<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO210=\"\",CO210=\"--\",ISBLANK(CO210)),\"\",IF(CO210<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO210>=Parameters!$E$13,CO210<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO210>=Parameters!$F$13, CO210<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO210>=Parameters!$G$13, CO210<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ210=\"\",CJ210=\"--\",ISBLANK(CJ210)),\"\",IF(CJ210='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ210<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ210>=Parameters!$E$14,CJ210<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ210>=Parameters!$F$14, CJ210<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ210>=Parameters!$G$14, CJ210<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK210=\"\",CK210=\"--\",ISBLANK(CK210)),\"\",IF(AND(CK210<Parameters!$E$15, CK210>=0), 'Risk Tables'!$C$44, IF(AND(CK210>=Parameters!$E$15,CK210<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK210>=Parameters!$F$15, CK210<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK210>=Parameters!$G$15, CK210<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM210=\"\",CM210=\"--\",ISBLANK(CM210)),\"\",IF(CM210>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM210<=Parameters!$E$16,CM210>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM210<=Parameters!$F$16, CM210>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM210<=Parameters!$G$16, CM210>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN210=\"\",CN210=\"--\",ISBLANK(CN210)),\"\",IF(CN210>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN210<=Parameters!$E$17,CN210>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN210<=Parameters!$F$17, CN210>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN210<=Parameters!$G$17, CN210>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL210=\"\",CL210=\"--\",ISBLANK(CL210)),\"\",IF(CL210>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL210<=Parameters!$E$18,CL210>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL210<=Parameters!$F$18, CL210>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL210<=Parameters!$G$18, CL210>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP210=\"\",CP210=\"--\",ISBLANK(CP210)),\"\",IF(CP210<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP210>=Parameters!$E$21,CP210<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP210>=Parameters!$F$21, CP210<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP210>=Parameters!$G$21, CP210<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ210=\"\",CQ210=\"--\",ISBLANK(CQ210)),\"\",IF(CQ210<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ210>=Parameters!$E$22,CQ210<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ210>=Parameters!$F$22, CQ210<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ210>=Parameters!$G$22, CQ210<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR210='Risk Tables'!$C$44,1,IF(CR210='Risk Tables'!$C$43,2,IF(CR210='Risk Tables'!$C$42, 3, IF(CR210='Risk Tables'!$C$41, 4, IF(CR210='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS210='Risk Tables'!$C$44,1,IF(CS210='Risk Tables'!$C$43,2,IF(CS210='Risk Tables'!$C$42, 3, IF(CS210='Risk Tables'!$C$41, 4, IF(CS210='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT210='Risk Tables'!$C$44,1,IF(CT210='Risk Tables'!$C$43,2,IF(CT210='Risk Tables'!$C$42, 3, IF(CT210='Risk Tables'!$C$41, 4, IF(CT210='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV210='Risk Tables'!$C$44,1,IF(CV210='Risk Tables'!$C$43,2,IF(CV210='Risk Tables'!$C$42, 3, IF(CV210='Risk Tables'!$C$41, 4, IF(CV210='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW210='Risk Tables'!$C$44,1,IF(CW210='Risk Tables'!$C$43,2,IF(CW210='Risk Tables'!$C$42, 3, IF(CW210='Risk Tables'!$C$41, 4, IF(CW210='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX210='Risk Tables'!$C$44,1,IF(CX210='Risk Tables'!$C$43,2,IF(CX210='Risk Tables'!$C$42, 3, IF(CX210='Risk Tables'!$C$41, 4, IF(CX210='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY210='Risk Tables'!$C$44,1,IF(CY210='Risk Tables'!$C$43,2,IF(CY210='Risk Tables'!$C$42, 3, IF(CY210='Risk Tables'!$C$41, 4, IF(CY210='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA210='Risk Tables'!$C$44,1,IF(DA210='Risk Tables'!$C$43,2,IF(DA210='Risk Tables'!$C$42, 3, IF(DA210='Risk Tables'!$C$41, 4, IF(DA210='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB210='Risk Tables'!$C$44,1,IF(DB210='Risk Tables'!$C$43,2,IF(DB210='Risk Tables'!$C$42, 3, IF(DB210='Risk Tables'!$C$41, 4, IF(DB210='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC210='Risk Tables'!$C$44,1,IF(DC210='Risk Tables'!$C$43,2,IF(DC210='Risk Tables'!$C$42, 3, IF(DC210='Risk Tables'!$C$41, 4, IF(DC210='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD210='Risk Tables'!$C$44,1,IF(DD210='Risk Tables'!$C$43,2,IF(DD210='Risk Tables'!$C$42, 3, IF(DD210='Risk Tables'!$C$41, 4, IF(DD210='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE210='Risk Tables'!$C$44,1,IF(DE210='Risk Tables'!$C$43,2,IF(DE210='Risk Tables'!$C$42, 3, IF(DE210='Risk Tables'!$C$41, 4, IF(DE210='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF210='Risk Tables'!$C$44,1,IF(DF210='Risk Tables'!$C$43,2,IF(DF210='Risk Tables'!$C$42, 3, IF(DF210='Risk Tables'!$C$41, 4, IF(DF210='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI210:DW210))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI210:DW210, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD210),\"\",((AD210*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P210,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V210),\"\",((V210*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P210,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO210),\"\",((AO210*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P210,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM210),\"\",((AM210*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P210,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI210),\"\",((AI210*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P210,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF210),\"\",((AF210*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P210,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR210),\"\",((AR210*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P210,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL210),\"\",((BL210*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P210,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM210),\"\",((BM210*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P210,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU210),\"\",((AU210*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P210,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW210),\"\",((AW210*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P210,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK210),\"\",(((BK210)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P210,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A211=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I211,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M211,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A211=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H211,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A211=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H211,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A211=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H211,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A211=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H211,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG211),ISBLANK(AR211)),\"\",IF(AR211<0,'Risk Tables'!$C$46,BG211/AR211)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO211),ISBLANK(AR211)),\"\",IF(AR211<0,'Risk Tables'!$C$46,AO211/AR211)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH211=\"\",ISBLANK(CH211)),\"\",IF(CH211>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH211<=Parameters!$E$4,CH211>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH211<=Parameters!$F$4, CH211>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH211<=Parameters!$G$4, CH211>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI211=\"\",CI211=\"--\",ISBLANK(CI211)),\"\",IF(CI211='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI211>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI211<=Parameters!$E$5,CI211>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI211<=Parameters!$F$5, CI211>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI211<=Parameters!$G$5, CI211>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG211=\"\",CG211=\"--\",ISBLANK(CG211)),\"\",IF(CG211>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG211<=Parameters!$E$6,CG211>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG211<=Parameters!$F$6, CG211>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG211<=Parameters!$G$6, CG211>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY211=\"\",BY211=\"--\",ISBLANK(BY211)),\"\",IF(BY211>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY211<=Parameters!$E$8,BY211>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY211<=Parameters!$F$8, BY211>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY211<=Parameters!$G$8, BY211>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ211=\"\",BZ211=\"--\",ISBLANK(BZ211)),\"\",IF(BZ211>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ211<=Parameters!$E$9,BZ211>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ211<=Parameters!$F$9, BZ211>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ211<=Parameters!$G$9, BZ211>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA211=\"\",CA211=\"--\",ISBLANK(CA211)),\"\",IF(CA211<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA211>=Parameters!$E$10,CA211<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA211>=Parameters!$F$10, CA211<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA211>=Parameters!$G$10, CA211<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB211=\"\",CB211=\"--\",ISBLANK(CB211)),\"\",IF(CB211<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB211>=Parameters!$E$11,CB211<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB211>=Parameters!$F$11, CB211<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB211>=Parameters!$G$11, CB211<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO211=\"\",CO211=\"--\",ISBLANK(CO211)),\"\",IF(CO211<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO211>=Parameters!$E$13,CO211<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO211>=Parameters!$F$13, CO211<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO211>=Parameters!$G$13, CO211<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ211=\"\",CJ211=\"--\",ISBLANK(CJ211)),\"\",IF(CJ211='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ211<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ211>=Parameters!$E$14,CJ211<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ211>=Parameters!$F$14, CJ211<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ211>=Parameters!$G$14, CJ211<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK211=\"\",CK211=\"--\",ISBLANK(CK211)),\"\",IF(AND(CK211<Parameters!$E$15, CK211>=0), 'Risk Tables'!$C$44, IF(AND(CK211>=Parameters!$E$15,CK211<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK211>=Parameters!$F$15, CK211<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK211>=Parameters!$G$15, CK211<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM211=\"\",CM211=\"--\",ISBLANK(CM211)),\"\",IF(CM211>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM211<=Parameters!$E$16,CM211>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM211<=Parameters!$F$16, CM211>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM211<=Parameters!$G$16, CM211>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN211=\"\",CN211=\"--\",ISBLANK(CN211)),\"\",IF(CN211>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN211<=Parameters!$E$17,CN211>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN211<=Parameters!$F$17, CN211>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN211<=Parameters!$G$17, CN211>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL211=\"\",CL211=\"--\",ISBLANK(CL211)),\"\",IF(CL211>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL211<=Parameters!$E$18,CL211>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL211<=Parameters!$F$18, CL211>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL211<=Parameters!$G$18, CL211>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP211=\"\",CP211=\"--\",ISBLANK(CP211)),\"\",IF(CP211<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP211>=Parameters!$E$21,CP211<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP211>=Parameters!$F$21, CP211<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP211>=Parameters!$G$21, CP211<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ211=\"\",CQ211=\"--\",ISBLANK(CQ211)),\"\",IF(CQ211<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ211>=Parameters!$E$22,CQ211<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ211>=Parameters!$F$22, CQ211<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ211>=Parameters!$G$22, CQ211<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR211='Risk Tables'!$C$44,1,IF(CR211='Risk Tables'!$C$43,2,IF(CR211='Risk Tables'!$C$42, 3, IF(CR211='Risk Tables'!$C$41, 4, IF(CR211='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS211='Risk Tables'!$C$44,1,IF(CS211='Risk Tables'!$C$43,2,IF(CS211='Risk Tables'!$C$42, 3, IF(CS211='Risk Tables'!$C$41, 4, IF(CS211='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT211='Risk Tables'!$C$44,1,IF(CT211='Risk Tables'!$C$43,2,IF(CT211='Risk Tables'!$C$42, 3, IF(CT211='Risk Tables'!$C$41, 4, IF(CT211='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV211='Risk Tables'!$C$44,1,IF(CV211='Risk Tables'!$C$43,2,IF(CV211='Risk Tables'!$C$42, 3, IF(CV211='Risk Tables'!$C$41, 4, IF(CV211='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW211='Risk Tables'!$C$44,1,IF(CW211='Risk Tables'!$C$43,2,IF(CW211='Risk Tables'!$C$42, 3, IF(CW211='Risk Tables'!$C$41, 4, IF(CW211='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX211='Risk Tables'!$C$44,1,IF(CX211='Risk Tables'!$C$43,2,IF(CX211='Risk Tables'!$C$42, 3, IF(CX211='Risk Tables'!$C$41, 4, IF(CX211='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY211='Risk Tables'!$C$44,1,IF(CY211='Risk Tables'!$C$43,2,IF(CY211='Risk Tables'!$C$42, 3, IF(CY211='Risk Tables'!$C$41, 4, IF(CY211='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA211='Risk Tables'!$C$44,1,IF(DA211='Risk Tables'!$C$43,2,IF(DA211='Risk Tables'!$C$42, 3, IF(DA211='Risk Tables'!$C$41, 4, IF(DA211='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB211='Risk Tables'!$C$44,1,IF(DB211='Risk Tables'!$C$43,2,IF(DB211='Risk Tables'!$C$42, 3, IF(DB211='Risk Tables'!$C$41, 4, IF(DB211='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC211='Risk Tables'!$C$44,1,IF(DC211='Risk Tables'!$C$43,2,IF(DC211='Risk Tables'!$C$42, 3, IF(DC211='Risk Tables'!$C$41, 4, IF(DC211='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD211='Risk Tables'!$C$44,1,IF(DD211='Risk Tables'!$C$43,2,IF(DD211='Risk Tables'!$C$42, 3, IF(DD211='Risk Tables'!$C$41, 4, IF(DD211='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE211='Risk Tables'!$C$44,1,IF(DE211='Risk Tables'!$C$43,2,IF(DE211='Risk Tables'!$C$42, 3, IF(DE211='Risk Tables'!$C$41, 4, IF(DE211='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF211='Risk Tables'!$C$44,1,IF(DF211='Risk Tables'!$C$43,2,IF(DF211='Risk Tables'!$C$42, 3, IF(DF211='Risk Tables'!$C$41, 4, IF(DF211='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI211:DW211))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI211:DW211, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD211),\"\",((AD211*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P211,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V211),\"\",((V211*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P211,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO211),\"\",((AO211*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P211,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM211),\"\",((AM211*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P211,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI211),\"\",((AI211*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P211,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF211),\"\",((AF211*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P211,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR211),\"\",((AR211*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P211,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL211),\"\",((BL211*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P211,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM211),\"\",((BM211*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P211,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU211),\"\",((AU211*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P211,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW211),\"\",((AW211*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P211,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK211),\"\",(((BK211)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P211,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A212=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I212,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M212,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A212=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H212,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A212=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H212,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A212=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H212,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A212=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H212,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG212),ISBLANK(AR212)),\"\",IF(AR212<0,'Risk Tables'!$C$46,BG212/AR212)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO212),ISBLANK(AR212)),\"\",IF(AR212<0,'Risk Tables'!$C$46,AO212/AR212)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH212=\"\",ISBLANK(CH212)),\"\",IF(CH212>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH212<=Parameters!$E$4,CH212>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH212<=Parameters!$F$4, CH212>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH212<=Parameters!$G$4, CH212>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI212=\"\",CI212=\"--\",ISBLANK(CI212)),\"\",IF(CI212='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI212>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI212<=Parameters!$E$5,CI212>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI212<=Parameters!$F$5, CI212>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI212<=Parameters!$G$5, CI212>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG212=\"\",CG212=\"--\",ISBLANK(CG212)),\"\",IF(CG212>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG212<=Parameters!$E$6,CG212>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG212<=Parameters!$F$6, CG212>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG212<=Parameters!$G$6, CG212>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY212=\"\",BY212=\"--\",ISBLANK(BY212)),\"\",IF(BY212>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY212<=Parameters!$E$8,BY212>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY212<=Parameters!$F$8, BY212>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY212<=Parameters!$G$8, BY212>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ212=\"\",BZ212=\"--\",ISBLANK(BZ212)),\"\",IF(BZ212>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ212<=Parameters!$E$9,BZ212>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ212<=Parameters!$F$9, BZ212>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ212<=Parameters!$G$9, BZ212>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA212=\"\",CA212=\"--\",ISBLANK(CA212)),\"\",IF(CA212<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA212>=Parameters!$E$10,CA212<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA212>=Parameters!$F$10, CA212<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA212>=Parameters!$G$10, CA212<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB212=\"\",CB212=\"--\",ISBLANK(CB212)),\"\",IF(CB212<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB212>=Parameters!$E$11,CB212<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB212>=Parameters!$F$11, CB212<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB212>=Parameters!$G$11, CB212<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO212=\"\",CO212=\"--\",ISBLANK(CO212)),\"\",IF(CO212<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO212>=Parameters!$E$13,CO212<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO212>=Parameters!$F$13, CO212<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO212>=Parameters!$G$13, CO212<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ212=\"\",CJ212=\"--\",ISBLANK(CJ212)),\"\",IF(CJ212='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ212<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ212>=Parameters!$E$14,CJ212<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ212>=Parameters!$F$14, CJ212<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ212>=Parameters!$G$14, CJ212<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK212=\"\",CK212=\"--\",ISBLANK(CK212)),\"\",IF(AND(CK212<Parameters!$E$15, CK212>=0), 'Risk Tables'!$C$44, IF(AND(CK212>=Parameters!$E$15,CK212<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK212>=Parameters!$F$15, CK212<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK212>=Parameters!$G$15, CK212<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM212=\"\",CM212=\"--\",ISBLANK(CM212)),\"\",IF(CM212>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM212<=Parameters!$E$16,CM212>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM212<=Parameters!$F$16, CM212>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM212<=Parameters!$G$16, CM212>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN212=\"\",CN212=\"--\",ISBLANK(CN212)),\"\",IF(CN212>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN212<=Parameters!$E$17,CN212>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN212<=Parameters!$F$17, CN212>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN212<=Parameters!$G$17, CN212>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL212=\"\",CL212=\"--\",ISBLANK(CL212)),\"\",IF(CL212>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL212<=Parameters!$E$18,CL212>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL212<=Parameters!$F$18, CL212>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL212<=Parameters!$G$18, CL212>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP212=\"\",CP212=\"--\",ISBLANK(CP212)),\"\",IF(CP212<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP212>=Parameters!$E$21,CP212<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP212>=Parameters!$F$21, CP212<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP212>=Parameters!$G$21, CP212<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ212=\"\",CQ212=\"--\",ISBLANK(CQ212)),\"\",IF(CQ212<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ212>=Parameters!$E$22,CQ212<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ212>=Parameters!$F$22, CQ212<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ212>=Parameters!$G$22, CQ212<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR212='Risk Tables'!$C$44,1,IF(CR212='Risk Tables'!$C$43,2,IF(CR212='Risk Tables'!$C$42, 3, IF(CR212='Risk Tables'!$C$41, 4, IF(CR212='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS212='Risk Tables'!$C$44,1,IF(CS212='Risk Tables'!$C$43,2,IF(CS212='Risk Tables'!$C$42, 3, IF(CS212='Risk Tables'!$C$41, 4, IF(CS212='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT212='Risk Tables'!$C$44,1,IF(CT212='Risk Tables'!$C$43,2,IF(CT212='Risk Tables'!$C$42, 3, IF(CT212='Risk Tables'!$C$41, 4, IF(CT212='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV212='Risk Tables'!$C$44,1,IF(CV212='Risk Tables'!$C$43,2,IF(CV212='Risk Tables'!$C$42, 3, IF(CV212='Risk Tables'!$C$41, 4, IF(CV212='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW212='Risk Tables'!$C$44,1,IF(CW212='Risk Tables'!$C$43,2,IF(CW212='Risk Tables'!$C$42, 3, IF(CW212='Risk Tables'!$C$41, 4, IF(CW212='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX212='Risk Tables'!$C$44,1,IF(CX212='Risk Tables'!$C$43,2,IF(CX212='Risk Tables'!$C$42, 3, IF(CX212='Risk Tables'!$C$41, 4, IF(CX212='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY212='Risk Tables'!$C$44,1,IF(CY212='Risk Tables'!$C$43,2,IF(CY212='Risk Tables'!$C$42, 3, IF(CY212='Risk Tables'!$C$41, 4, IF(CY212='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA212='Risk Tables'!$C$44,1,IF(DA212='Risk Tables'!$C$43,2,IF(DA212='Risk Tables'!$C$42, 3, IF(DA212='Risk Tables'!$C$41, 4, IF(DA212='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB212='Risk Tables'!$C$44,1,IF(DB212='Risk Tables'!$C$43,2,IF(DB212='Risk Tables'!$C$42, 3, IF(DB212='Risk Tables'!$C$41, 4, IF(DB212='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC212='Risk Tables'!$C$44,1,IF(DC212='Risk Tables'!$C$43,2,IF(DC212='Risk Tables'!$C$42, 3, IF(DC212='Risk Tables'!$C$41, 4, IF(DC212='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD212='Risk Tables'!$C$44,1,IF(DD212='Risk Tables'!$C$43,2,IF(DD212='Risk Tables'!$C$42, 3, IF(DD212='Risk Tables'!$C$41, 4, IF(DD212='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE212='Risk Tables'!$C$44,1,IF(DE212='Risk Tables'!$C$43,2,IF(DE212='Risk Tables'!$C$42, 3, IF(DE212='Risk Tables'!$C$41, 4, IF(DE212='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF212='Risk Tables'!$C$44,1,IF(DF212='Risk Tables'!$C$43,2,IF(DF212='Risk Tables'!$C$42, 3, IF(DF212='Risk Tables'!$C$41, 4, IF(DF212='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI212:DW212))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI212:DW212, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD212),\"\",((AD212*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P212,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V212),\"\",((V212*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P212,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO212),\"\",((AO212*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P212,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM212),\"\",((AM212*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P212,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI212),\"\",((AI212*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P212,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF212),\"\",((AF212*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P212,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR212),\"\",((AR212*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P212,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL212),\"\",((BL212*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P212,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM212),\"\",((BM212*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P212,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU212),\"\",((AU212*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P212,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW212),\"\",((AW212*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P212,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK212),\"\",(((BK212)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P212,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A213=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I213,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M213,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A213=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H213,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A213=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H213,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A213=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H213,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A213=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H213,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG213),ISBLANK(AR213)),\"\",IF(AR213<0,'Risk Tables'!$C$46,BG213/AR213)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO213),ISBLANK(AR213)),\"\",IF(AR213<0,'Risk Tables'!$C$46,AO213/AR213)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH213=\"\",ISBLANK(CH213)),\"\",IF(CH213>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH213<=Parameters!$E$4,CH213>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH213<=Parameters!$F$4, CH213>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH213<=Parameters!$G$4, CH213>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI213=\"\",CI213=\"--\",ISBLANK(CI213)),\"\",IF(CI213='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI213>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI213<=Parameters!$E$5,CI213>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI213<=Parameters!$F$5, CI213>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI213<=Parameters!$G$5, CI213>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG213=\"\",CG213=\"--\",ISBLANK(CG213)),\"\",IF(CG213>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG213<=Parameters!$E$6,CG213>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG213<=Parameters!$F$6, CG213>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG213<=Parameters!$G$6, CG213>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY213=\"\",BY213=\"--\",ISBLANK(BY213)),\"\",IF(BY213>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY213<=Parameters!$E$8,BY213>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY213<=Parameters!$F$8, BY213>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY213<=Parameters!$G$8, BY213>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ213=\"\",BZ213=\"--\",ISBLANK(BZ213)),\"\",IF(BZ213>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ213<=Parameters!$E$9,BZ213>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ213<=Parameters!$F$9, BZ213>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ213<=Parameters!$G$9, BZ213>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA213=\"\",CA213=\"--\",ISBLANK(CA213)),\"\",IF(CA213<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA213>=Parameters!$E$10,CA213<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA213>=Parameters!$F$10, CA213<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA213>=Parameters!$G$10, CA213<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB213=\"\",CB213=\"--\",ISBLANK(CB213)),\"\",IF(CB213<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB213>=Parameters!$E$11,CB213<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB213>=Parameters!$F$11, CB213<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB213>=Parameters!$G$11, CB213<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO213=\"\",CO213=\"--\",ISBLANK(CO213)),\"\",IF(CO213<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO213>=Parameters!$E$13,CO213<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO213>=Parameters!$F$13, CO213<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO213>=Parameters!$G$13, CO213<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ213=\"\",CJ213=\"--\",ISBLANK(CJ213)),\"\",IF(CJ213='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ213<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ213>=Parameters!$E$14,CJ213<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ213>=Parameters!$F$14, CJ213<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ213>=Parameters!$G$14, CJ213<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK213=\"\",CK213=\"--\",ISBLANK(CK213)),\"\",IF(AND(CK213<Parameters!$E$15, CK213>=0), 'Risk Tables'!$C$44, IF(AND(CK213>=Parameters!$E$15,CK213<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK213>=Parameters!$F$15, CK213<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK213>=Parameters!$G$15, CK213<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM213=\"\",CM213=\"--\",ISBLANK(CM213)),\"\",IF(CM213>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM213<=Parameters!$E$16,CM213>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM213<=Parameters!$F$16, CM213>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM213<=Parameters!$G$16, CM213>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN213=\"\",CN213=\"--\",ISBLANK(CN213)),\"\",IF(CN213>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN213<=Parameters!$E$17,CN213>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN213<=Parameters!$F$17, CN213>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN213<=Parameters!$G$17, CN213>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL213=\"\",CL213=\"--\",ISBLANK(CL213)),\"\",IF(CL213>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL213<=Parameters!$E$18,CL213>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL213<=Parameters!$F$18, CL213>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL213<=Parameters!$G$18, CL213>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP213=\"\",CP213=\"--\",ISBLANK(CP213)),\"\",IF(CP213<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP213>=Parameters!$E$21,CP213<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP213>=Parameters!$F$21, CP213<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP213>=Parameters!$G$21, CP213<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ213=\"\",CQ213=\"--\",ISBLANK(CQ213)),\"\",IF(CQ213<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ213>=Parameters!$E$22,CQ213<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ213>=Parameters!$F$22, CQ213<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ213>=Parameters!$G$22, CQ213<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR213='Risk Tables'!$C$44,1,IF(CR213='Risk Tables'!$C$43,2,IF(CR213='Risk Tables'!$C$42, 3, IF(CR213='Risk Tables'!$C$41, 4, IF(CR213='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS213='Risk Tables'!$C$44,1,IF(CS213='Risk Tables'!$C$43,2,IF(CS213='Risk Tables'!$C$42, 3, IF(CS213='Risk Tables'!$C$41, 4, IF(CS213='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT213='Risk Tables'!$C$44,1,IF(CT213='Risk Tables'!$C$43,2,IF(CT213='Risk Tables'!$C$42, 3, IF(CT213='Risk Tables'!$C$41, 4, IF(CT213='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV213='Risk Tables'!$C$44,1,IF(CV213='Risk Tables'!$C$43,2,IF(CV213='Risk Tables'!$C$42, 3, IF(CV213='Risk Tables'!$C$41, 4, IF(CV213='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW213='Risk Tables'!$C$44,1,IF(CW213='Risk Tables'!$C$43,2,IF(CW213='Risk Tables'!$C$42, 3, IF(CW213='Risk Tables'!$C$41, 4, IF(CW213='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX213='Risk Tables'!$C$44,1,IF(CX213='Risk Tables'!$C$43,2,IF(CX213='Risk Tables'!$C$42, 3, IF(CX213='Risk Tables'!$C$41, 4, IF(CX213='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY213='Risk Tables'!$C$44,1,IF(CY213='Risk Tables'!$C$43,2,IF(CY213='Risk Tables'!$C$42, 3, IF(CY213='Risk Tables'!$C$41, 4, IF(CY213='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA213='Risk Tables'!$C$44,1,IF(DA213='Risk Tables'!$C$43,2,IF(DA213='Risk Tables'!$C$42, 3, IF(DA213='Risk Tables'!$C$41, 4, IF(DA213='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB213='Risk Tables'!$C$44,1,IF(DB213='Risk Tables'!$C$43,2,IF(DB213='Risk Tables'!$C$42, 3, IF(DB213='Risk Tables'!$C$41, 4, IF(DB213='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC213='Risk Tables'!$C$44,1,IF(DC213='Risk Tables'!$C$43,2,IF(DC213='Risk Tables'!$C$42, 3, IF(DC213='Risk Tables'!$C$41, 4, IF(DC213='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD213='Risk Tables'!$C$44,1,IF(DD213='Risk Tables'!$C$43,2,IF(DD213='Risk Tables'!$C$42, 3, IF(DD213='Risk Tables'!$C$41, 4, IF(DD213='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE213='Risk Tables'!$C$44,1,IF(DE213='Risk Tables'!$C$43,2,IF(DE213='Risk Tables'!$C$42, 3, IF(DE213='Risk Tables'!$C$41, 4, IF(DE213='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF213='Risk Tables'!$C$44,1,IF(DF213='Risk Tables'!$C$43,2,IF(DF213='Risk Tables'!$C$42, 3, IF(DF213='Risk Tables'!$C$41, 4, IF(DF213='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI213:DW213))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI213:DW213, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD213),\"\",((AD213*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P213,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V213),\"\",((V213*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P213,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO213),\"\",((AO213*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P213,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM213),\"\",((AM213*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P213,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI213),\"\",((AI213*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P213,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF213),\"\",((AF213*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P213,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR213),\"\",((AR213*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P213,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL213),\"\",((BL213*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P213,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM213),\"\",((BM213*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P213,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU213),\"\",((AU213*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P213,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW213),\"\",((AW213*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P213,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK213),\"\",(((BK213)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P213,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A214=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I214,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M214,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A214=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H214,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A214=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H214,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A214=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H214,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A214=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H214,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG214),ISBLANK(AR214)),\"\",IF(AR214<0,'Risk Tables'!$C$46,BG214/AR214)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO214),ISBLANK(AR214)),\"\",IF(AR214<0,'Risk Tables'!$C$46,AO214/AR214)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH214=\"\",ISBLANK(CH214)),\"\",IF(CH214>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH214<=Parameters!$E$4,CH214>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH214<=Parameters!$F$4, CH214>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH214<=Parameters!$G$4, CH214>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI214=\"\",CI214=\"--\",ISBLANK(CI214)),\"\",IF(CI214='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI214>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI214<=Parameters!$E$5,CI214>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI214<=Parameters!$F$5, CI214>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI214<=Parameters!$G$5, CI214>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG214=\"\",CG214=\"--\",ISBLANK(CG214)),\"\",IF(CG214>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG214<=Parameters!$E$6,CG214>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG214<=Parameters!$F$6, CG214>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG214<=Parameters!$G$6, CG214>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY214=\"\",BY214=\"--\",ISBLANK(BY214)),\"\",IF(BY214>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY214<=Parameters!$E$8,BY214>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY214<=Parameters!$F$8, BY214>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY214<=Parameters!$G$8, BY214>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ214=\"\",BZ214=\"--\",ISBLANK(BZ214)),\"\",IF(BZ214>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ214<=Parameters!$E$9,BZ214>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ214<=Parameters!$F$9, BZ214>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ214<=Parameters!$G$9, BZ214>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA214=\"\",CA214=\"--\",ISBLANK(CA214)),\"\",IF(CA214<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA214>=Parameters!$E$10,CA214<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA214>=Parameters!$F$10, CA214<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA214>=Parameters!$G$10, CA214<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB214=\"\",CB214=\"--\",ISBLANK(CB214)),\"\",IF(CB214<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB214>=Parameters!$E$11,CB214<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB214>=Parameters!$F$11, CB214<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB214>=Parameters!$G$11, CB214<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO214=\"\",CO214=\"--\",ISBLANK(CO214)),\"\",IF(CO214<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO214>=Parameters!$E$13,CO214<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO214>=Parameters!$F$13, CO214<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO214>=Parameters!$G$13, CO214<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ214=\"\",CJ214=\"--\",ISBLANK(CJ214)),\"\",IF(CJ214='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ214<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ214>=Parameters!$E$14,CJ214<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ214>=Parameters!$F$14, CJ214<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ214>=Parameters!$G$14, CJ214<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK214=\"\",CK214=\"--\",ISBLANK(CK214)),\"\",IF(AND(CK214<Parameters!$E$15, CK214>=0), 'Risk Tables'!$C$44, IF(AND(CK214>=Parameters!$E$15,CK214<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK214>=Parameters!$F$15, CK214<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK214>=Parameters!$G$15, CK214<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM214=\"\",CM214=\"--\",ISBLANK(CM214)),\"\",IF(CM214>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM214<=Parameters!$E$16,CM214>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM214<=Parameters!$F$16, CM214>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM214<=Parameters!$G$16, CM214>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN214=\"\",CN214=\"--\",ISBLANK(CN214)),\"\",IF(CN214>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN214<=Parameters!$E$17,CN214>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN214<=Parameters!$F$17, CN214>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN214<=Parameters!$G$17, CN214>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL214=\"\",CL214=\"--\",ISBLANK(CL214)),\"\",IF(CL214>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL214<=Parameters!$E$18,CL214>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL214<=Parameters!$F$18, CL214>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL214<=Parameters!$G$18, CL214>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP214=\"\",CP214=\"--\",ISBLANK(CP214)),\"\",IF(CP214<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP214>=Parameters!$E$21,CP214<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP214>=Parameters!$F$21, CP214<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP214>=Parameters!$G$21, CP214<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ214=\"\",CQ214=\"--\",ISBLANK(CQ214)),\"\",IF(CQ214<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ214>=Parameters!$E$22,CQ214<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ214>=Parameters!$F$22, CQ214<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ214>=Parameters!$G$22, CQ214<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR214='Risk Tables'!$C$44,1,IF(CR214='Risk Tables'!$C$43,2,IF(CR214='Risk Tables'!$C$42, 3, IF(CR214='Risk Tables'!$C$41, 4, IF(CR214='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS214='Risk Tables'!$C$44,1,IF(CS214='Risk Tables'!$C$43,2,IF(CS214='Risk Tables'!$C$42, 3, IF(CS214='Risk Tables'!$C$41, 4, IF(CS214='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT214='Risk Tables'!$C$44,1,IF(CT214='Risk Tables'!$C$43,2,IF(CT214='Risk Tables'!$C$42, 3, IF(CT214='Risk Tables'!$C$41, 4, IF(CT214='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV214='Risk Tables'!$C$44,1,IF(CV214='Risk Tables'!$C$43,2,IF(CV214='Risk Tables'!$C$42, 3, IF(CV214='Risk Tables'!$C$41, 4, IF(CV214='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW214='Risk Tables'!$C$44,1,IF(CW214='Risk Tables'!$C$43,2,IF(CW214='Risk Tables'!$C$42, 3, IF(CW214='Risk Tables'!$C$41, 4, IF(CW214='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX214='Risk Tables'!$C$44,1,IF(CX214='Risk Tables'!$C$43,2,IF(CX214='Risk Tables'!$C$42, 3, IF(CX214='Risk Tables'!$C$41, 4, IF(CX214='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY214='Risk Tables'!$C$44,1,IF(CY214='Risk Tables'!$C$43,2,IF(CY214='Risk Tables'!$C$42, 3, IF(CY214='Risk Tables'!$C$41, 4, IF(CY214='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA214='Risk Tables'!$C$44,1,IF(DA214='Risk Tables'!$C$43,2,IF(DA214='Risk Tables'!$C$42, 3, IF(DA214='Risk Tables'!$C$41, 4, IF(DA214='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB214='Risk Tables'!$C$44,1,IF(DB214='Risk Tables'!$C$43,2,IF(DB214='Risk Tables'!$C$42, 3, IF(DB214='Risk Tables'!$C$41, 4, IF(DB214='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC214='Risk Tables'!$C$44,1,IF(DC214='Risk Tables'!$C$43,2,IF(DC214='Risk Tables'!$C$42, 3, IF(DC214='Risk Tables'!$C$41, 4, IF(DC214='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD214='Risk Tables'!$C$44,1,IF(DD214='Risk Tables'!$C$43,2,IF(DD214='Risk Tables'!$C$42, 3, IF(DD214='Risk Tables'!$C$41, 4, IF(DD214='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE214='Risk Tables'!$C$44,1,IF(DE214='Risk Tables'!$C$43,2,IF(DE214='Risk Tables'!$C$42, 3, IF(DE214='Risk Tables'!$C$41, 4, IF(DE214='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF214='Risk Tables'!$C$44,1,IF(DF214='Risk Tables'!$C$43,2,IF(DF214='Risk Tables'!$C$42, 3, IF(DF214='Risk Tables'!$C$41, 4, IF(DF214='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI214:DW214))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI214:DW214, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD214),\"\",((AD214*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P214,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V214),\"\",((V214*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P214,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO214),\"\",((AO214*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P214,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM214),\"\",((AM214*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P214,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI214),\"\",((AI214*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P214,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF214),\"\",((AF214*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P214,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR214),\"\",((AR214*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P214,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL214),\"\",((BL214*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P214,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM214),\"\",((BM214*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P214,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU214),\"\",((AU214*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P214,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW214),\"\",((AW214*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P214,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK214),\"\",(((BK214)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P214,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A215=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I215,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M215,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A215=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H215,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A215=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H215,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A215=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H215,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A215=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H215,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG215),ISBLANK(AR215)),\"\",IF(AR215<0,'Risk Tables'!$C$46,BG215/AR215)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO215),ISBLANK(AR215)),\"\",IF(AR215<0,'Risk Tables'!$C$46,AO215/AR215)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH215=\"\",ISBLANK(CH215)),\"\",IF(CH215>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH215<=Parameters!$E$4,CH215>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH215<=Parameters!$F$4, CH215>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH215<=Parameters!$G$4, CH215>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI215=\"\",CI215=\"--\",ISBLANK(CI215)),\"\",IF(CI215='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI215>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI215<=Parameters!$E$5,CI215>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI215<=Parameters!$F$5, CI215>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI215<=Parameters!$G$5, CI215>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG215=\"\",CG215=\"--\",ISBLANK(CG215)),\"\",IF(CG215>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG215<=Parameters!$E$6,CG215>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG215<=Parameters!$F$6, CG215>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG215<=Parameters!$G$6, CG215>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY215=\"\",BY215=\"--\",ISBLANK(BY215)),\"\",IF(BY215>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY215<=Parameters!$E$8,BY215>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY215<=Parameters!$F$8, BY215>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY215<=Parameters!$G$8, BY215>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ215=\"\",BZ215=\"--\",ISBLANK(BZ215)),\"\",IF(BZ215>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ215<=Parameters!$E$9,BZ215>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ215<=Parameters!$F$9, BZ215>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ215<=Parameters!$G$9, BZ215>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA215=\"\",CA215=\"--\",ISBLANK(CA215)),\"\",IF(CA215<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA215>=Parameters!$E$10,CA215<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA215>=Parameters!$F$10, CA215<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA215>=Parameters!$G$10, CA215<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB215=\"\",CB215=\"--\",ISBLANK(CB215)),\"\",IF(CB215<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB215>=Parameters!$E$11,CB215<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB215>=Parameters!$F$11, CB215<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB215>=Parameters!$G$11, CB215<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO215=\"\",CO215=\"--\",ISBLANK(CO215)),\"\",IF(CO215<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO215>=Parameters!$E$13,CO215<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO215>=Parameters!$F$13, CO215<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO215>=Parameters!$G$13, CO215<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ215=\"\",CJ215=\"--\",ISBLANK(CJ215)),\"\",IF(CJ215='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ215<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ215>=Parameters!$E$14,CJ215<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ215>=Parameters!$F$14, CJ215<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ215>=Parameters!$G$14, CJ215<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK215=\"\",CK215=\"--\",ISBLANK(CK215)),\"\",IF(AND(CK215<Parameters!$E$15, CK215>=0), 'Risk Tables'!$C$44, IF(AND(CK215>=Parameters!$E$15,CK215<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK215>=Parameters!$F$15, CK215<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK215>=Parameters!$G$15, CK215<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM215=\"\",CM215=\"--\",ISBLANK(CM215)),\"\",IF(CM215>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM215<=Parameters!$E$16,CM215>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM215<=Parameters!$F$16, CM215>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM215<=Parameters!$G$16, CM215>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN215=\"\",CN215=\"--\",ISBLANK(CN215)),\"\",IF(CN215>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN215<=Parameters!$E$17,CN215>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN215<=Parameters!$F$17, CN215>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN215<=Parameters!$G$17, CN215>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL215=\"\",CL215=\"--\",ISBLANK(CL215)),\"\",IF(CL215>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL215<=Parameters!$E$18,CL215>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL215<=Parameters!$F$18, CL215>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL215<=Parameters!$G$18, CL215>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP215=\"\",CP215=\"--\",ISBLANK(CP215)),\"\",IF(CP215<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP215>=Parameters!$E$21,CP215<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP215>=Parameters!$F$21, CP215<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP215>=Parameters!$G$21, CP215<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ215=\"\",CQ215=\"--\",ISBLANK(CQ215)),\"\",IF(CQ215<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ215>=Parameters!$E$22,CQ215<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ215>=Parameters!$F$22, CQ215<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ215>=Parameters!$G$22, CQ215<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR215='Risk Tables'!$C$44,1,IF(CR215='Risk Tables'!$C$43,2,IF(CR215='Risk Tables'!$C$42, 3, IF(CR215='Risk Tables'!$C$41, 4, IF(CR215='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS215='Risk Tables'!$C$44,1,IF(CS215='Risk Tables'!$C$43,2,IF(CS215='Risk Tables'!$C$42, 3, IF(CS215='Risk Tables'!$C$41, 4, IF(CS215='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT215='Risk Tables'!$C$44,1,IF(CT215='Risk Tables'!$C$43,2,IF(CT215='Risk Tables'!$C$42, 3, IF(CT215='Risk Tables'!$C$41, 4, IF(CT215='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV215='Risk Tables'!$C$44,1,IF(CV215='Risk Tables'!$C$43,2,IF(CV215='Risk Tables'!$C$42, 3, IF(CV215='Risk Tables'!$C$41, 4, IF(CV215='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW215='Risk Tables'!$C$44,1,IF(CW215='Risk Tables'!$C$43,2,IF(CW215='Risk Tables'!$C$42, 3, IF(CW215='Risk Tables'!$C$41, 4, IF(CW215='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX215='Risk Tables'!$C$44,1,IF(CX215='Risk Tables'!$C$43,2,IF(CX215='Risk Tables'!$C$42, 3, IF(CX215='Risk Tables'!$C$41, 4, IF(CX215='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY215='Risk Tables'!$C$44,1,IF(CY215='Risk Tables'!$C$43,2,IF(CY215='Risk Tables'!$C$42, 3, IF(CY215='Risk Tables'!$C$41, 4, IF(CY215='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA215='Risk Tables'!$C$44,1,IF(DA215='Risk Tables'!$C$43,2,IF(DA215='Risk Tables'!$C$42, 3, IF(DA215='Risk Tables'!$C$41, 4, IF(DA215='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB215='Risk Tables'!$C$44,1,IF(DB215='Risk Tables'!$C$43,2,IF(DB215='Risk Tables'!$C$42, 3, IF(DB215='Risk Tables'!$C$41, 4, IF(DB215='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC215='Risk Tables'!$C$44,1,IF(DC215='Risk Tables'!$C$43,2,IF(DC215='Risk Tables'!$C$42, 3, IF(DC215='Risk Tables'!$C$41, 4, IF(DC215='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD215='Risk Tables'!$C$44,1,IF(DD215='Risk Tables'!$C$43,2,IF(DD215='Risk Tables'!$C$42, 3, IF(DD215='Risk Tables'!$C$41, 4, IF(DD215='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE215='Risk Tables'!$C$44,1,IF(DE215='Risk Tables'!$C$43,2,IF(DE215='Risk Tables'!$C$42, 3, IF(DE215='Risk Tables'!$C$41, 4, IF(DE215='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF215='Risk Tables'!$C$44,1,IF(DF215='Risk Tables'!$C$43,2,IF(DF215='Risk Tables'!$C$42, 3, IF(DF215='Risk Tables'!$C$41, 4, IF(DF215='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI215:DW215))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI215:DW215, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD215),\"\",((AD215*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P215,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V215),\"\",((V215*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P215,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO215),\"\",((AO215*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P215,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM215),\"\",((AM215*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P215,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI215),\"\",((AI215*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P215,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF215),\"\",((AF215*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P215,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR215),\"\",((AR215*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P215,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL215),\"\",((BL215*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P215,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM215),\"\",((BM215*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P215,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU215),\"\",((AU215*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P215,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW215),\"\",((AW215*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P215,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK215),\"\",(((BK215)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P215,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A216=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I216,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M216,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A216=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H216,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A216=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H216,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A216=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H216,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A216=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H216,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG216),ISBLANK(AR216)),\"\",IF(AR216<0,'Risk Tables'!$C$46,BG216/AR216)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO216),ISBLANK(AR216)),\"\",IF(AR216<0,'Risk Tables'!$C$46,AO216/AR216)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH216=\"\",ISBLANK(CH216)),\"\",IF(CH216>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH216<=Parameters!$E$4,CH216>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH216<=Parameters!$F$4, CH216>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH216<=Parameters!$G$4, CH216>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI216=\"\",CI216=\"--\",ISBLANK(CI216)),\"\",IF(CI216='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI216>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI216<=Parameters!$E$5,CI216>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI216<=Parameters!$F$5, CI216>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI216<=Parameters!$G$5, CI216>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG216=\"\",CG216=\"--\",ISBLANK(CG216)),\"\",IF(CG216>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG216<=Parameters!$E$6,CG216>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG216<=Parameters!$F$6, CG216>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG216<=Parameters!$G$6, CG216>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY216=\"\",BY216=\"--\",ISBLANK(BY216)),\"\",IF(BY216>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY216<=Parameters!$E$8,BY216>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY216<=Parameters!$F$8, BY216>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY216<=Parameters!$G$8, BY216>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ216=\"\",BZ216=\"--\",ISBLANK(BZ216)),\"\",IF(BZ216>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ216<=Parameters!$E$9,BZ216>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ216<=Parameters!$F$9, BZ216>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ216<=Parameters!$G$9, BZ216>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA216=\"\",CA216=\"--\",ISBLANK(CA216)),\"\",IF(CA216<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA216>=Parameters!$E$10,CA216<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA216>=Parameters!$F$10, CA216<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA216>=Parameters!$G$10, CA216<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB216=\"\",CB216=\"--\",ISBLANK(CB216)),\"\",IF(CB216<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB216>=Parameters!$E$11,CB216<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB216>=Parameters!$F$11, CB216<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB216>=Parameters!$G$11, CB216<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO216=\"\",CO216=\"--\",ISBLANK(CO216)),\"\",IF(CO216<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO216>=Parameters!$E$13,CO216<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO216>=Parameters!$F$13, CO216<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO216>=Parameters!$G$13, CO216<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ216=\"\",CJ216=\"--\",ISBLANK(CJ216)),\"\",IF(CJ216='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ216<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ216>=Parameters!$E$14,CJ216<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ216>=Parameters!$F$14, CJ216<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ216>=Parameters!$G$14, CJ216<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK216=\"\",CK216=\"--\",ISBLANK(CK216)),\"\",IF(AND(CK216<Parameters!$E$15, CK216>=0), 'Risk Tables'!$C$44, IF(AND(CK216>=Parameters!$E$15,CK216<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK216>=Parameters!$F$15, CK216<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK216>=Parameters!$G$15, CK216<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM216=\"\",CM216=\"--\",ISBLANK(CM216)),\"\",IF(CM216>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM216<=Parameters!$E$16,CM216>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM216<=Parameters!$F$16, CM216>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM216<=Parameters!$G$16, CM216>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN216=\"\",CN216=\"--\",ISBLANK(CN216)),\"\",IF(CN216>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN216<=Parameters!$E$17,CN216>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN216<=Parameters!$F$17, CN216>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN216<=Parameters!$G$17, CN216>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL216=\"\",CL216=\"--\",ISBLANK(CL216)),\"\",IF(CL216>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL216<=Parameters!$E$18,CL216>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL216<=Parameters!$F$18, CL216>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL216<=Parameters!$G$18, CL216>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP216=\"\",CP216=\"--\",ISBLANK(CP216)),\"\",IF(CP216<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP216>=Parameters!$E$21,CP216<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP216>=Parameters!$F$21, CP216<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP216>=Parameters!$G$21, CP216<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ216=\"\",CQ216=\"--\",ISBLANK(CQ216)),\"\",IF(CQ216<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ216>=Parameters!$E$22,CQ216<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ216>=Parameters!$F$22, CQ216<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ216>=Parameters!$G$22, CQ216<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR216='Risk Tables'!$C$44,1,IF(CR216='Risk Tables'!$C$43,2,IF(CR216='Risk Tables'!$C$42, 3, IF(CR216='Risk Tables'!$C$41, 4, IF(CR216='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS216='Risk Tables'!$C$44,1,IF(CS216='Risk Tables'!$C$43,2,IF(CS216='Risk Tables'!$C$42, 3, IF(CS216='Risk Tables'!$C$41, 4, IF(CS216='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT216='Risk Tables'!$C$44,1,IF(CT216='Risk Tables'!$C$43,2,IF(CT216='Risk Tables'!$C$42, 3, IF(CT216='Risk Tables'!$C$41, 4, IF(CT216='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV216='Risk Tables'!$C$44,1,IF(CV216='Risk Tables'!$C$43,2,IF(CV216='Risk Tables'!$C$42, 3, IF(CV216='Risk Tables'!$C$41, 4, IF(CV216='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW216='Risk Tables'!$C$44,1,IF(CW216='Risk Tables'!$C$43,2,IF(CW216='Risk Tables'!$C$42, 3, IF(CW216='Risk Tables'!$C$41, 4, IF(CW216='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX216='Risk Tables'!$C$44,1,IF(CX216='Risk Tables'!$C$43,2,IF(CX216='Risk Tables'!$C$42, 3, IF(CX216='Risk Tables'!$C$41, 4, IF(CX216='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY216='Risk Tables'!$C$44,1,IF(CY216='Risk Tables'!$C$43,2,IF(CY216='Risk Tables'!$C$42, 3, IF(CY216='Risk Tables'!$C$41, 4, IF(CY216='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA216='Risk Tables'!$C$44,1,IF(DA216='Risk Tables'!$C$43,2,IF(DA216='Risk Tables'!$C$42, 3, IF(DA216='Risk Tables'!$C$41, 4, IF(DA216='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB216='Risk Tables'!$C$44,1,IF(DB216='Risk Tables'!$C$43,2,IF(DB216='Risk Tables'!$C$42, 3, IF(DB216='Risk Tables'!$C$41, 4, IF(DB216='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC216='Risk Tables'!$C$44,1,IF(DC216='Risk Tables'!$C$43,2,IF(DC216='Risk Tables'!$C$42, 3, IF(DC216='Risk Tables'!$C$41, 4, IF(DC216='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD216='Risk Tables'!$C$44,1,IF(DD216='Risk Tables'!$C$43,2,IF(DD216='Risk Tables'!$C$42, 3, IF(DD216='Risk Tables'!$C$41, 4, IF(DD216='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE216='Risk Tables'!$C$44,1,IF(DE216='Risk Tables'!$C$43,2,IF(DE216='Risk Tables'!$C$42, 3, IF(DE216='Risk Tables'!$C$41, 4, IF(DE216='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF216='Risk Tables'!$C$44,1,IF(DF216='Risk Tables'!$C$43,2,IF(DF216='Risk Tables'!$C$42, 3, IF(DF216='Risk Tables'!$C$41, 4, IF(DF216='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI216:DW216))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI216:DW216, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD216),\"\",((AD216*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P216,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V216),\"\",((V216*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P216,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO216),\"\",((AO216*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P216,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM216),\"\",((AM216*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P216,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI216),\"\",((AI216*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P216,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF216),\"\",((AF216*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P216,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR216),\"\",((AR216*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P216,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL216),\"\",((BL216*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P216,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM216),\"\",((BM216*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P216,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU216),\"\",((AU216*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P216,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW216),\"\",((AW216*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P216,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK216),\"\",(((BK216)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P216,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A217=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I217,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M217,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A217=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H217,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A217=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H217,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A217=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H217,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A217=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H217,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG217),ISBLANK(AR217)),\"\",IF(AR217<0,'Risk Tables'!$C$46,BG217/AR217)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO217),ISBLANK(AR217)),\"\",IF(AR217<0,'Risk Tables'!$C$46,AO217/AR217)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH217=\"\",ISBLANK(CH217)),\"\",IF(CH217>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH217<=Parameters!$E$4,CH217>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH217<=Parameters!$F$4, CH217>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH217<=Parameters!$G$4, CH217>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI217=\"\",CI217=\"--\",ISBLANK(CI217)),\"\",IF(CI217='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI217>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI217<=Parameters!$E$5,CI217>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI217<=Parameters!$F$5, CI217>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI217<=Parameters!$G$5, CI217>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG217=\"\",CG217=\"--\",ISBLANK(CG217)),\"\",IF(CG217>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG217<=Parameters!$E$6,CG217>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG217<=Parameters!$F$6, CG217>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG217<=Parameters!$G$6, CG217>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY217=\"\",BY217=\"--\",ISBLANK(BY217)),\"\",IF(BY217>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY217<=Parameters!$E$8,BY217>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY217<=Parameters!$F$8, BY217>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY217<=Parameters!$G$8, BY217>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ217=\"\",BZ217=\"--\",ISBLANK(BZ217)),\"\",IF(BZ217>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ217<=Parameters!$E$9,BZ217>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ217<=Parameters!$F$9, BZ217>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ217<=Parameters!$G$9, BZ217>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA217=\"\",CA217=\"--\",ISBLANK(CA217)),\"\",IF(CA217<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA217>=Parameters!$E$10,CA217<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA217>=Parameters!$F$10, CA217<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA217>=Parameters!$G$10, CA217<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB217=\"\",CB217=\"--\",ISBLANK(CB217)),\"\",IF(CB217<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB217>=Parameters!$E$11,CB217<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB217>=Parameters!$F$11, CB217<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB217>=Parameters!$G$11, CB217<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO217=\"\",CO217=\"--\",ISBLANK(CO217)),\"\",IF(CO217<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO217>=Parameters!$E$13,CO217<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO217>=Parameters!$F$13, CO217<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO217>=Parameters!$G$13, CO217<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ217=\"\",CJ217=\"--\",ISBLANK(CJ217)),\"\",IF(CJ217='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ217<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ217>=Parameters!$E$14,CJ217<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ217>=Parameters!$F$14, CJ217<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ217>=Parameters!$G$14, CJ217<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK217=\"\",CK217=\"--\",ISBLANK(CK217)),\"\",IF(AND(CK217<Parameters!$E$15, CK217>=0), 'Risk Tables'!$C$44, IF(AND(CK217>=Parameters!$E$15,CK217<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK217>=Parameters!$F$15, CK217<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK217>=Parameters!$G$15, CK217<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM217=\"\",CM217=\"--\",ISBLANK(CM217)),\"\",IF(CM217>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM217<=Parameters!$E$16,CM217>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM217<=Parameters!$F$16, CM217>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM217<=Parameters!$G$16, CM217>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN217=\"\",CN217=\"--\",ISBLANK(CN217)),\"\",IF(CN217>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN217<=Parameters!$E$17,CN217>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN217<=Parameters!$F$17, CN217>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN217<=Parameters!$G$17, CN217>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL217=\"\",CL217=\"--\",ISBLANK(CL217)),\"\",IF(CL217>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL217<=Parameters!$E$18,CL217>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL217<=Parameters!$F$18, CL217>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL217<=Parameters!$G$18, CL217>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP217=\"\",CP217=\"--\",ISBLANK(CP217)),\"\",IF(CP217<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP217>=Parameters!$E$21,CP217<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP217>=Parameters!$F$21, CP217<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP217>=Parameters!$G$21, CP217<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ217=\"\",CQ217=\"--\",ISBLANK(CQ217)),\"\",IF(CQ217<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ217>=Parameters!$E$22,CQ217<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ217>=Parameters!$F$22, CQ217<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ217>=Parameters!$G$22, CQ217<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR217='Risk Tables'!$C$44,1,IF(CR217='Risk Tables'!$C$43,2,IF(CR217='Risk Tables'!$C$42, 3, IF(CR217='Risk Tables'!$C$41, 4, IF(CR217='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS217='Risk Tables'!$C$44,1,IF(CS217='Risk Tables'!$C$43,2,IF(CS217='Risk Tables'!$C$42, 3, IF(CS217='Risk Tables'!$C$41, 4, IF(CS217='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT217='Risk Tables'!$C$44,1,IF(CT217='Risk Tables'!$C$43,2,IF(CT217='Risk Tables'!$C$42, 3, IF(CT217='Risk Tables'!$C$41, 4, IF(CT217='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV217='Risk Tables'!$C$44,1,IF(CV217='Risk Tables'!$C$43,2,IF(CV217='Risk Tables'!$C$42, 3, IF(CV217='Risk Tables'!$C$41, 4, IF(CV217='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW217='Risk Tables'!$C$44,1,IF(CW217='Risk Tables'!$C$43,2,IF(CW217='Risk Tables'!$C$42, 3, IF(CW217='Risk Tables'!$C$41, 4, IF(CW217='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX217='Risk Tables'!$C$44,1,IF(CX217='Risk Tables'!$C$43,2,IF(CX217='Risk Tables'!$C$42, 3, IF(CX217='Risk Tables'!$C$41, 4, IF(CX217='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY217='Risk Tables'!$C$44,1,IF(CY217='Risk Tables'!$C$43,2,IF(CY217='Risk Tables'!$C$42, 3, IF(CY217='Risk Tables'!$C$41, 4, IF(CY217='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA217='Risk Tables'!$C$44,1,IF(DA217='Risk Tables'!$C$43,2,IF(DA217='Risk Tables'!$C$42, 3, IF(DA217='Risk Tables'!$C$41, 4, IF(DA217='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB217='Risk Tables'!$C$44,1,IF(DB217='Risk Tables'!$C$43,2,IF(DB217='Risk Tables'!$C$42, 3, IF(DB217='Risk Tables'!$C$41, 4, IF(DB217='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC217='Risk Tables'!$C$44,1,IF(DC217='Risk Tables'!$C$43,2,IF(DC217='Risk Tables'!$C$42, 3, IF(DC217='Risk Tables'!$C$41, 4, IF(DC217='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD217='Risk Tables'!$C$44,1,IF(DD217='Risk Tables'!$C$43,2,IF(DD217='Risk Tables'!$C$42, 3, IF(DD217='Risk Tables'!$C$41, 4, IF(DD217='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE217='Risk Tables'!$C$44,1,IF(DE217='Risk Tables'!$C$43,2,IF(DE217='Risk Tables'!$C$42, 3, IF(DE217='Risk Tables'!$C$41, 4, IF(DE217='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF217='Risk Tables'!$C$44,1,IF(DF217='Risk Tables'!$C$43,2,IF(DF217='Risk Tables'!$C$42, 3, IF(DF217='Risk Tables'!$C$41, 4, IF(DF217='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI217:DW217))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI217:DW217, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD217),\"\",((AD217*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P217,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V217),\"\",((V217*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P217,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO217),\"\",((AO217*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P217,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM217),\"\",((AM217*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P217,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI217),\"\",((AI217*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P217,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF217),\"\",((AF217*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P217,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR217),\"\",((AR217*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P217,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL217),\"\",((BL217*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P217,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM217),\"\",((BM217*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P217,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU217),\"\",((AU217*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P217,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW217),\"\",((AW217*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P217,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK217),\"\",(((BK217)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P217,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A218=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I218,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M218,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A218=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H218,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A218=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H218,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A218=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H218,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A218=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H218,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG218),ISBLANK(AR218)),\"\",IF(AR218<0,'Risk Tables'!$C$46,BG218/AR218)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO218),ISBLANK(AR218)),\"\",IF(AR218<0,'Risk Tables'!$C$46,AO218/AR218)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH218=\"\",ISBLANK(CH218)),\"\",IF(CH218>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH218<=Parameters!$E$4,CH218>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH218<=Parameters!$F$4, CH218>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH218<=Parameters!$G$4, CH218>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI218=\"\",CI218=\"--\",ISBLANK(CI218)),\"\",IF(CI218='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI218>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI218<=Parameters!$E$5,CI218>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI218<=Parameters!$F$5, CI218>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI218<=Parameters!$G$5, CI218>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG218=\"\",CG218=\"--\",ISBLANK(CG218)),\"\",IF(CG218>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG218<=Parameters!$E$6,CG218>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG218<=Parameters!$F$6, CG218>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG218<=Parameters!$G$6, CG218>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY218=\"\",BY218=\"--\",ISBLANK(BY218)),\"\",IF(BY218>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY218<=Parameters!$E$8,BY218>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY218<=Parameters!$F$8, BY218>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY218<=Parameters!$G$8, BY218>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ218=\"\",BZ218=\"--\",ISBLANK(BZ218)),\"\",IF(BZ218>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ218<=Parameters!$E$9,BZ218>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ218<=Parameters!$F$9, BZ218>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ218<=Parameters!$G$9, BZ218>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA218=\"\",CA218=\"--\",ISBLANK(CA218)),\"\",IF(CA218<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA218>=Parameters!$E$10,CA218<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA218>=Parameters!$F$10, CA218<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA218>=Parameters!$G$10, CA218<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB218=\"\",CB218=\"--\",ISBLANK(CB218)),\"\",IF(CB218<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB218>=Parameters!$E$11,CB218<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB218>=Parameters!$F$11, CB218<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB218>=Parameters!$G$11, CB218<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO218=\"\",CO218=\"--\",ISBLANK(CO218)),\"\",IF(CO218<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO218>=Parameters!$E$13,CO218<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO218>=Parameters!$F$13, CO218<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO218>=Parameters!$G$13, CO218<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ218=\"\",CJ218=\"--\",ISBLANK(CJ218)),\"\",IF(CJ218='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ218<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ218>=Parameters!$E$14,CJ218<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ218>=Parameters!$F$14, CJ218<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ218>=Parameters!$G$14, CJ218<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK218=\"\",CK218=\"--\",ISBLANK(CK218)),\"\",IF(AND(CK218<Parameters!$E$15, CK218>=0), 'Risk Tables'!$C$44, IF(AND(CK218>=Parameters!$E$15,CK218<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK218>=Parameters!$F$15, CK218<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK218>=Parameters!$G$15, CK218<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM218=\"\",CM218=\"--\",ISBLANK(CM218)),\"\",IF(CM218>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM218<=Parameters!$E$16,CM218>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM218<=Parameters!$F$16, CM218>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM218<=Parameters!$G$16, CM218>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN218=\"\",CN218=\"--\",ISBLANK(CN218)),\"\",IF(CN218>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN218<=Parameters!$E$17,CN218>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN218<=Parameters!$F$17, CN218>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN218<=Parameters!$G$17, CN218>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL218=\"\",CL218=\"--\",ISBLANK(CL218)),\"\",IF(CL218>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL218<=Parameters!$E$18,CL218>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL218<=Parameters!$F$18, CL218>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL218<=Parameters!$G$18, CL218>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP218=\"\",CP218=\"--\",ISBLANK(CP218)),\"\",IF(CP218<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP218>=Parameters!$E$21,CP218<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP218>=Parameters!$F$21, CP218<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP218>=Parameters!$G$21, CP218<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ218=\"\",CQ218=\"--\",ISBLANK(CQ218)),\"\",IF(CQ218<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ218>=Parameters!$E$22,CQ218<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ218>=Parameters!$F$22, CQ218<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ218>=Parameters!$G$22, CQ218<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR218='Risk Tables'!$C$44,1,IF(CR218='Risk Tables'!$C$43,2,IF(CR218='Risk Tables'!$C$42, 3, IF(CR218='Risk Tables'!$C$41, 4, IF(CR218='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS218='Risk Tables'!$C$44,1,IF(CS218='Risk Tables'!$C$43,2,IF(CS218='Risk Tables'!$C$42, 3, IF(CS218='Risk Tables'!$C$41, 4, IF(CS218='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT218='Risk Tables'!$C$44,1,IF(CT218='Risk Tables'!$C$43,2,IF(CT218='Risk Tables'!$C$42, 3, IF(CT218='Risk Tables'!$C$41, 4, IF(CT218='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV218='Risk Tables'!$C$44,1,IF(CV218='Risk Tables'!$C$43,2,IF(CV218='Risk Tables'!$C$42, 3, IF(CV218='Risk Tables'!$C$41, 4, IF(CV218='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW218='Risk Tables'!$C$44,1,IF(CW218='Risk Tables'!$C$43,2,IF(CW218='Risk Tables'!$C$42, 3, IF(CW218='Risk Tables'!$C$41, 4, IF(CW218='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX218='Risk Tables'!$C$44,1,IF(CX218='Risk Tables'!$C$43,2,IF(CX218='Risk Tables'!$C$42, 3, IF(CX218='Risk Tables'!$C$41, 4, IF(CX218='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY218='Risk Tables'!$C$44,1,IF(CY218='Risk Tables'!$C$43,2,IF(CY218='Risk Tables'!$C$42, 3, IF(CY218='Risk Tables'!$C$41, 4, IF(CY218='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA218='Risk Tables'!$C$44,1,IF(DA218='Risk Tables'!$C$43,2,IF(DA218='Risk Tables'!$C$42, 3, IF(DA218='Risk Tables'!$C$41, 4, IF(DA218='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB218='Risk Tables'!$C$44,1,IF(DB218='Risk Tables'!$C$43,2,IF(DB218='Risk Tables'!$C$42, 3, IF(DB218='Risk Tables'!$C$41, 4, IF(DB218='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC218='Risk Tables'!$C$44,1,IF(DC218='Risk Tables'!$C$43,2,IF(DC218='Risk Tables'!$C$42, 3, IF(DC218='Risk Tables'!$C$41, 4, IF(DC218='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD218='Risk Tables'!$C$44,1,IF(DD218='Risk Tables'!$C$43,2,IF(DD218='Risk Tables'!$C$42, 3, IF(DD218='Risk Tables'!$C$41, 4, IF(DD218='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE218='Risk Tables'!$C$44,1,IF(DE218='Risk Tables'!$C$43,2,IF(DE218='Risk Tables'!$C$42, 3, IF(DE218='Risk Tables'!$C$41, 4, IF(DE218='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF218='Risk Tables'!$C$44,1,IF(DF218='Risk Tables'!$C$43,2,IF(DF218='Risk Tables'!$C$42, 3, IF(DF218='Risk Tables'!$C$41, 4, IF(DF218='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI218:DW218))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI218:DW218, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD218),\"\",((AD218*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P218,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V218),\"\",((V218*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P218,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO218),\"\",((AO218*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P218,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM218),\"\",((AM218*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P218,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI218),\"\",((AI218*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P218,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF218),\"\",((AF218*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P218,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR218),\"\",((AR218*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P218,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL218),\"\",((BL218*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P218,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM218),\"\",((BM218*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P218,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU218),\"\",((AU218*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P218,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW218),\"\",((AW218*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P218,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK218),\"\",(((BK218)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P218,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A219=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I219,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M219,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A219=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H219,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A219=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H219,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A219=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H219,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A219=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H219,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG219),ISBLANK(AR219)),\"\",IF(AR219<0,'Risk Tables'!$C$46,BG219/AR219)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO219),ISBLANK(AR219)),\"\",IF(AR219<0,'Risk Tables'!$C$46,AO219/AR219)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH219=\"\",ISBLANK(CH219)),\"\",IF(CH219>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH219<=Parameters!$E$4,CH219>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH219<=Parameters!$F$4, CH219>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH219<=Parameters!$G$4, CH219>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI219=\"\",CI219=\"--\",ISBLANK(CI219)),\"\",IF(CI219='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI219>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI219<=Parameters!$E$5,CI219>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI219<=Parameters!$F$5, CI219>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI219<=Parameters!$G$5, CI219>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG219=\"\",CG219=\"--\",ISBLANK(CG219)),\"\",IF(CG219>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG219<=Parameters!$E$6,CG219>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG219<=Parameters!$F$6, CG219>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG219<=Parameters!$G$6, CG219>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY219=\"\",BY219=\"--\",ISBLANK(BY219)),\"\",IF(BY219>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY219<=Parameters!$E$8,BY219>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY219<=Parameters!$F$8, BY219>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY219<=Parameters!$G$8, BY219>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ219=\"\",BZ219=\"--\",ISBLANK(BZ219)),\"\",IF(BZ219>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ219<=Parameters!$E$9,BZ219>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ219<=Parameters!$F$9, BZ219>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ219<=Parameters!$G$9, BZ219>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA219=\"\",CA219=\"--\",ISBLANK(CA219)),\"\",IF(CA219<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA219>=Parameters!$E$10,CA219<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA219>=Parameters!$F$10, CA219<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA219>=Parameters!$G$10, CA219<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB219=\"\",CB219=\"--\",ISBLANK(CB219)),\"\",IF(CB219<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB219>=Parameters!$E$11,CB219<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB219>=Parameters!$F$11, CB219<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB219>=Parameters!$G$11, CB219<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO219=\"\",CO219=\"--\",ISBLANK(CO219)),\"\",IF(CO219<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO219>=Parameters!$E$13,CO219<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO219>=Parameters!$F$13, CO219<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO219>=Parameters!$G$13, CO219<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ219=\"\",CJ219=\"--\",ISBLANK(CJ219)),\"\",IF(CJ219='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ219<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ219>=Parameters!$E$14,CJ219<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ219>=Parameters!$F$14, CJ219<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ219>=Parameters!$G$14, CJ219<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK219=\"\",CK219=\"--\",ISBLANK(CK219)),\"\",IF(AND(CK219<Parameters!$E$15, CK219>=0), 'Risk Tables'!$C$44, IF(AND(CK219>=Parameters!$E$15,CK219<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK219>=Parameters!$F$15, CK219<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK219>=Parameters!$G$15, CK219<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM219=\"\",CM219=\"--\",ISBLANK(CM219)),\"\",IF(CM219>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM219<=Parameters!$E$16,CM219>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM219<=Parameters!$F$16, CM219>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM219<=Parameters!$G$16, CM219>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN219=\"\",CN219=\"--\",ISBLANK(CN219)),\"\",IF(CN219>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN219<=Parameters!$E$17,CN219>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN219<=Parameters!$F$17, CN219>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN219<=Parameters!$G$17, CN219>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL219=\"\",CL219=\"--\",ISBLANK(CL219)),\"\",IF(CL219>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL219<=Parameters!$E$18,CL219>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL219<=Parameters!$F$18, CL219>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL219<=Parameters!$G$18, CL219>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP219=\"\",CP219=\"--\",ISBLANK(CP219)),\"\",IF(CP219<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP219>=Parameters!$E$21,CP219<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP219>=Parameters!$F$21, CP219<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP219>=Parameters!$G$21, CP219<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ219=\"\",CQ219=\"--\",ISBLANK(CQ219)),\"\",IF(CQ219<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ219>=Parameters!$E$22,CQ219<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ219>=Parameters!$F$22, CQ219<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ219>=Parameters!$G$22, CQ219<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR219='Risk Tables'!$C$44,1,IF(CR219='Risk Tables'!$C$43,2,IF(CR219='Risk Tables'!$C$42, 3, IF(CR219='Risk Tables'!$C$41, 4, IF(CR219='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS219='Risk Tables'!$C$44,1,IF(CS219='Risk Tables'!$C$43,2,IF(CS219='Risk Tables'!$C$42, 3, IF(CS219='Risk Tables'!$C$41, 4, IF(CS219='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT219='Risk Tables'!$C$44,1,IF(CT219='Risk Tables'!$C$43,2,IF(CT219='Risk Tables'!$C$42, 3, IF(CT219='Risk Tables'!$C$41, 4, IF(CT219='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV219='Risk Tables'!$C$44,1,IF(CV219='Risk Tables'!$C$43,2,IF(CV219='Risk Tables'!$C$42, 3, IF(CV219='Risk Tables'!$C$41, 4, IF(CV219='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW219='Risk Tables'!$C$44,1,IF(CW219='Risk Tables'!$C$43,2,IF(CW219='Risk Tables'!$C$42, 3, IF(CW219='Risk Tables'!$C$41, 4, IF(CW219='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX219='Risk Tables'!$C$44,1,IF(CX219='Risk Tables'!$C$43,2,IF(CX219='Risk Tables'!$C$42, 3, IF(CX219='Risk Tables'!$C$41, 4, IF(CX219='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY219='Risk Tables'!$C$44,1,IF(CY219='Risk Tables'!$C$43,2,IF(CY219='Risk Tables'!$C$42, 3, IF(CY219='Risk Tables'!$C$41, 4, IF(CY219='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA219='Risk Tables'!$C$44,1,IF(DA219='Risk Tables'!$C$43,2,IF(DA219='Risk Tables'!$C$42, 3, IF(DA219='Risk Tables'!$C$41, 4, IF(DA219='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB219='Risk Tables'!$C$44,1,IF(DB219='Risk Tables'!$C$43,2,IF(DB219='Risk Tables'!$C$42, 3, IF(DB219='Risk Tables'!$C$41, 4, IF(DB219='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC219='Risk Tables'!$C$44,1,IF(DC219='Risk Tables'!$C$43,2,IF(DC219='Risk Tables'!$C$42, 3, IF(DC219='Risk Tables'!$C$41, 4, IF(DC219='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD219='Risk Tables'!$C$44,1,IF(DD219='Risk Tables'!$C$43,2,IF(DD219='Risk Tables'!$C$42, 3, IF(DD219='Risk Tables'!$C$41, 4, IF(DD219='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE219='Risk Tables'!$C$44,1,IF(DE219='Risk Tables'!$C$43,2,IF(DE219='Risk Tables'!$C$42, 3, IF(DE219='Risk Tables'!$C$41, 4, IF(DE219='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF219='Risk Tables'!$C$44,1,IF(DF219='Risk Tables'!$C$43,2,IF(DF219='Risk Tables'!$C$42, 3, IF(DF219='Risk Tables'!$C$41, 4, IF(DF219='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI219:DW219))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI219:DW219, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD219),\"\",((AD219*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P219,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V219),\"\",((V219*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P219,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO219),\"\",((AO219*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P219,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM219),\"\",((AM219*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P219,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI219),\"\",((AI219*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P219,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF219),\"\",((AF219*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P219,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR219),\"\",((AR219*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P219,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL219),\"\",((BL219*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P219,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM219),\"\",((BM219*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P219,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU219),\"\",((AU219*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P219,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW219),\"\",((AW219*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P219,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK219),\"\",(((BK219)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P219,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A220=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I220,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M220,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A220=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H220,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A220=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H220,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A220=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H220,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A220=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H220,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG220),ISBLANK(AR220)),\"\",IF(AR220<0,'Risk Tables'!$C$46,BG220/AR220)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO220),ISBLANK(AR220)),\"\",IF(AR220<0,'Risk Tables'!$C$46,AO220/AR220)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH220=\"\",ISBLANK(CH220)),\"\",IF(CH220>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH220<=Parameters!$E$4,CH220>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH220<=Parameters!$F$4, CH220>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH220<=Parameters!$G$4, CH220>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI220=\"\",CI220=\"--\",ISBLANK(CI220)),\"\",IF(CI220='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI220>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI220<=Parameters!$E$5,CI220>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI220<=Parameters!$F$5, CI220>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI220<=Parameters!$G$5, CI220>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG220=\"\",CG220=\"--\",ISBLANK(CG220)),\"\",IF(CG220>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG220<=Parameters!$E$6,CG220>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG220<=Parameters!$F$6, CG220>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG220<=Parameters!$G$6, CG220>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY220=\"\",BY220=\"--\",ISBLANK(BY220)),\"\",IF(BY220>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY220<=Parameters!$E$8,BY220>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY220<=Parameters!$F$8, BY220>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY220<=Parameters!$G$8, BY220>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ220=\"\",BZ220=\"--\",ISBLANK(BZ220)),\"\",IF(BZ220>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ220<=Parameters!$E$9,BZ220>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ220<=Parameters!$F$9, BZ220>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ220<=Parameters!$G$9, BZ220>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA220=\"\",CA220=\"--\",ISBLANK(CA220)),\"\",IF(CA220<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA220>=Parameters!$E$10,CA220<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA220>=Parameters!$F$10, CA220<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA220>=Parameters!$G$10, CA220<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB220=\"\",CB220=\"--\",ISBLANK(CB220)),\"\",IF(CB220<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB220>=Parameters!$E$11,CB220<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB220>=Parameters!$F$11, CB220<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB220>=Parameters!$G$11, CB220<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO220=\"\",CO220=\"--\",ISBLANK(CO220)),\"\",IF(CO220<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO220>=Parameters!$E$13,CO220<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO220>=Parameters!$F$13, CO220<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO220>=Parameters!$G$13, CO220<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ220=\"\",CJ220=\"--\",ISBLANK(CJ220)),\"\",IF(CJ220='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ220<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ220>=Parameters!$E$14,CJ220<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ220>=Parameters!$F$14, CJ220<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ220>=Parameters!$G$14, CJ220<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK220=\"\",CK220=\"--\",ISBLANK(CK220)),\"\",IF(AND(CK220<Parameters!$E$15, CK220>=0), 'Risk Tables'!$C$44, IF(AND(CK220>=Parameters!$E$15,CK220<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK220>=Parameters!$F$15, CK220<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK220>=Parameters!$G$15, CK220<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM220=\"\",CM220=\"--\",ISBLANK(CM220)),\"\",IF(CM220>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM220<=Parameters!$E$16,CM220>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM220<=Parameters!$F$16, CM220>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM220<=Parameters!$G$16, CM220>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN220=\"\",CN220=\"--\",ISBLANK(CN220)),\"\",IF(CN220>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN220<=Parameters!$E$17,CN220>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN220<=Parameters!$F$17, CN220>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN220<=Parameters!$G$17, CN220>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL220=\"\",CL220=\"--\",ISBLANK(CL220)),\"\",IF(CL220>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL220<=Parameters!$E$18,CL220>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL220<=Parameters!$F$18, CL220>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL220<=Parameters!$G$18, CL220>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP220=\"\",CP220=\"--\",ISBLANK(CP220)),\"\",IF(CP220<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP220>=Parameters!$E$21,CP220<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP220>=Parameters!$F$21, CP220<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP220>=Parameters!$G$21, CP220<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ220=\"\",CQ220=\"--\",ISBLANK(CQ220)),\"\",IF(CQ220<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ220>=Parameters!$E$22,CQ220<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ220>=Parameters!$F$22, CQ220<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ220>=Parameters!$G$22, CQ220<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR220='Risk Tables'!$C$44,1,IF(CR220='Risk Tables'!$C$43,2,IF(CR220='Risk Tables'!$C$42, 3, IF(CR220='Risk Tables'!$C$41, 4, IF(CR220='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS220='Risk Tables'!$C$44,1,IF(CS220='Risk Tables'!$C$43,2,IF(CS220='Risk Tables'!$C$42, 3, IF(CS220='Risk Tables'!$C$41, 4, IF(CS220='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT220='Risk Tables'!$C$44,1,IF(CT220='Risk Tables'!$C$43,2,IF(CT220='Risk Tables'!$C$42, 3, IF(CT220='Risk Tables'!$C$41, 4, IF(CT220='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV220='Risk Tables'!$C$44,1,IF(CV220='Risk Tables'!$C$43,2,IF(CV220='Risk Tables'!$C$42, 3, IF(CV220='Risk Tables'!$C$41, 4, IF(CV220='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW220='Risk Tables'!$C$44,1,IF(CW220='Risk Tables'!$C$43,2,IF(CW220='Risk Tables'!$C$42, 3, IF(CW220='Risk Tables'!$C$41, 4, IF(CW220='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX220='Risk Tables'!$C$44,1,IF(CX220='Risk Tables'!$C$43,2,IF(CX220='Risk Tables'!$C$42, 3, IF(CX220='Risk Tables'!$C$41, 4, IF(CX220='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY220='Risk Tables'!$C$44,1,IF(CY220='Risk Tables'!$C$43,2,IF(CY220='Risk Tables'!$C$42, 3, IF(CY220='Risk Tables'!$C$41, 4, IF(CY220='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA220='Risk Tables'!$C$44,1,IF(DA220='Risk Tables'!$C$43,2,IF(DA220='Risk Tables'!$C$42, 3, IF(DA220='Risk Tables'!$C$41, 4, IF(DA220='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB220='Risk Tables'!$C$44,1,IF(DB220='Risk Tables'!$C$43,2,IF(DB220='Risk Tables'!$C$42, 3, IF(DB220='Risk Tables'!$C$41, 4, IF(DB220='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC220='Risk Tables'!$C$44,1,IF(DC220='Risk Tables'!$C$43,2,IF(DC220='Risk Tables'!$C$42, 3, IF(DC220='Risk Tables'!$C$41, 4, IF(DC220='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD220='Risk Tables'!$C$44,1,IF(DD220='Risk Tables'!$C$43,2,IF(DD220='Risk Tables'!$C$42, 3, IF(DD220='Risk Tables'!$C$41, 4, IF(DD220='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE220='Risk Tables'!$C$44,1,IF(DE220='Risk Tables'!$C$43,2,IF(DE220='Risk Tables'!$C$42, 3, IF(DE220='Risk Tables'!$C$41, 4, IF(DE220='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF220='Risk Tables'!$C$44,1,IF(DF220='Risk Tables'!$C$43,2,IF(DF220='Risk Tables'!$C$42, 3, IF(DF220='Risk Tables'!$C$41, 4, IF(DF220='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI220:DW220))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI220:DW220, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD220),\"\",((AD220*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P220,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V220),\"\",((V220*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P220,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO220),\"\",((AO220*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P220,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM220),\"\",((AM220*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P220,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI220),\"\",((AI220*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P220,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF220),\"\",((AF220*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P220,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR220),\"\",((AR220*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P220,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL220),\"\",((BL220*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P220,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM220),\"\",((BM220*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P220,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU220),\"\",((AU220*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P220,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW220),\"\",((AW220*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P220,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK220),\"\",(((BK220)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P220,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A221=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I221,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M221,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A221=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H221,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A221=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H221,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A221=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H221,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A221=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H221,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG221),ISBLANK(AR221)),\"\",IF(AR221<0,'Risk Tables'!$C$46,BG221/AR221)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO221),ISBLANK(AR221)),\"\",IF(AR221<0,'Risk Tables'!$C$46,AO221/AR221)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH221=\"\",ISBLANK(CH221)),\"\",IF(CH221>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH221<=Parameters!$E$4,CH221>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH221<=Parameters!$F$4, CH221>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH221<=Parameters!$G$4, CH221>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI221=\"\",CI221=\"--\",ISBLANK(CI221)),\"\",IF(CI221='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI221>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI221<=Parameters!$E$5,CI221>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI221<=Parameters!$F$5, CI221>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI221<=Parameters!$G$5, CI221>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG221=\"\",CG221=\"--\",ISBLANK(CG221)),\"\",IF(CG221>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG221<=Parameters!$E$6,CG221>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG221<=Parameters!$F$6, CG221>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG221<=Parameters!$G$6, CG221>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY221=\"\",BY221=\"--\",ISBLANK(BY221)),\"\",IF(BY221>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY221<=Parameters!$E$8,BY221>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY221<=Parameters!$F$8, BY221>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY221<=Parameters!$G$8, BY221>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ221=\"\",BZ221=\"--\",ISBLANK(BZ221)),\"\",IF(BZ221>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ221<=Parameters!$E$9,BZ221>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ221<=Parameters!$F$9, BZ221>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ221<=Parameters!$G$9, BZ221>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA221=\"\",CA221=\"--\",ISBLANK(CA221)),\"\",IF(CA221<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA221>=Parameters!$E$10,CA221<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA221>=Parameters!$F$10, CA221<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA221>=Parameters!$G$10, CA221<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB221=\"\",CB221=\"--\",ISBLANK(CB221)),\"\",IF(CB221<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB221>=Parameters!$E$11,CB221<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB221>=Parameters!$F$11, CB221<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB221>=Parameters!$G$11, CB221<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO221=\"\",CO221=\"--\",ISBLANK(CO221)),\"\",IF(CO221<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO221>=Parameters!$E$13,CO221<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO221>=Parameters!$F$13, CO221<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO221>=Parameters!$G$13, CO221<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ221=\"\",CJ221=\"--\",ISBLANK(CJ221)),\"\",IF(CJ221='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ221<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ221>=Parameters!$E$14,CJ221<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ221>=Parameters!$F$14, CJ221<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ221>=Parameters!$G$14, CJ221<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK221=\"\",CK221=\"--\",ISBLANK(CK221)),\"\",IF(AND(CK221<Parameters!$E$15, CK221>=0), 'Risk Tables'!$C$44, IF(AND(CK221>=Parameters!$E$15,CK221<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK221>=Parameters!$F$15, CK221<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK221>=Parameters!$G$15, CK221<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM221=\"\",CM221=\"--\",ISBLANK(CM221)),\"\",IF(CM221>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM221<=Parameters!$E$16,CM221>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM221<=Parameters!$F$16, CM221>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM221<=Parameters!$G$16, CM221>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN221=\"\",CN221=\"--\",ISBLANK(CN221)),\"\",IF(CN221>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN221<=Parameters!$E$17,CN221>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN221<=Parameters!$F$17, CN221>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN221<=Parameters!$G$17, CN221>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL221=\"\",CL221=\"--\",ISBLANK(CL221)),\"\",IF(CL221>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL221<=Parameters!$E$18,CL221>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL221<=Parameters!$F$18, CL221>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL221<=Parameters!$G$18, CL221>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP221=\"\",CP221=\"--\",ISBLANK(CP221)),\"\",IF(CP221<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP221>=Parameters!$E$21,CP221<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP221>=Parameters!$F$21, CP221<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP221>=Parameters!$G$21, CP221<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ221=\"\",CQ221=\"--\",ISBLANK(CQ221)),\"\",IF(CQ221<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ221>=Parameters!$E$22,CQ221<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ221>=Parameters!$F$22, CQ221<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ221>=Parameters!$G$22, CQ221<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR221='Risk Tables'!$C$44,1,IF(CR221='Risk Tables'!$C$43,2,IF(CR221='Risk Tables'!$C$42, 3, IF(CR221='Risk Tables'!$C$41, 4, IF(CR221='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS221='Risk Tables'!$C$44,1,IF(CS221='Risk Tables'!$C$43,2,IF(CS221='Risk Tables'!$C$42, 3, IF(CS221='Risk Tables'!$C$41, 4, IF(CS221='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT221='Risk Tables'!$C$44,1,IF(CT221='Risk Tables'!$C$43,2,IF(CT221='Risk Tables'!$C$42, 3, IF(CT221='Risk Tables'!$C$41, 4, IF(CT221='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV221='Risk Tables'!$C$44,1,IF(CV221='Risk Tables'!$C$43,2,IF(CV221='Risk Tables'!$C$42, 3, IF(CV221='Risk Tables'!$C$41, 4, IF(CV221='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW221='Risk Tables'!$C$44,1,IF(CW221='Risk Tables'!$C$43,2,IF(CW221='Risk Tables'!$C$42, 3, IF(CW221='Risk Tables'!$C$41, 4, IF(CW221='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX221='Risk Tables'!$C$44,1,IF(CX221='Risk Tables'!$C$43,2,IF(CX221='Risk Tables'!$C$42, 3, IF(CX221='Risk Tables'!$C$41, 4, IF(CX221='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY221='Risk Tables'!$C$44,1,IF(CY221='Risk Tables'!$C$43,2,IF(CY221='Risk Tables'!$C$42, 3, IF(CY221='Risk Tables'!$C$41, 4, IF(CY221='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA221='Risk Tables'!$C$44,1,IF(DA221='Risk Tables'!$C$43,2,IF(DA221='Risk Tables'!$C$42, 3, IF(DA221='Risk Tables'!$C$41, 4, IF(DA221='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB221='Risk Tables'!$C$44,1,IF(DB221='Risk Tables'!$C$43,2,IF(DB221='Risk Tables'!$C$42, 3, IF(DB221='Risk Tables'!$C$41, 4, IF(DB221='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC221='Risk Tables'!$C$44,1,IF(DC221='Risk Tables'!$C$43,2,IF(DC221='Risk Tables'!$C$42, 3, IF(DC221='Risk Tables'!$C$41, 4, IF(DC221='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD221='Risk Tables'!$C$44,1,IF(DD221='Risk Tables'!$C$43,2,IF(DD221='Risk Tables'!$C$42, 3, IF(DD221='Risk Tables'!$C$41, 4, IF(DD221='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE221='Risk Tables'!$C$44,1,IF(DE221='Risk Tables'!$C$43,2,IF(DE221='Risk Tables'!$C$42, 3, IF(DE221='Risk Tables'!$C$41, 4, IF(DE221='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF221='Risk Tables'!$C$44,1,IF(DF221='Risk Tables'!$C$43,2,IF(DF221='Risk Tables'!$C$42, 3, IF(DF221='Risk Tables'!$C$41, 4, IF(DF221='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI221:DW221))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI221:DW221, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD221),\"\",((AD221*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P221,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V221),\"\",((V221*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P221,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO221),\"\",((AO221*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P221,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM221),\"\",((AM221*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P221,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI221),\"\",((AI221*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P221,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF221),\"\",((AF221*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P221,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR221),\"\",((AR221*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P221,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL221),\"\",((BL221*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P221,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM221),\"\",((BM221*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P221,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU221),\"\",((AU221*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P221,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW221),\"\",((AW221*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P221,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK221),\"\",(((BK221)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P221,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A222=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I222,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M222,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A222=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H222,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A222=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H222,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A222=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H222,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A222=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H222,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG222),ISBLANK(AR222)),\"\",IF(AR222<0,'Risk Tables'!$C$46,BG222/AR222)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO222),ISBLANK(AR222)),\"\",IF(AR222<0,'Risk Tables'!$C$46,AO222/AR222)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH222=\"\",ISBLANK(CH222)),\"\",IF(CH222>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH222<=Parameters!$E$4,CH222>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH222<=Parameters!$F$4, CH222>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH222<=Parameters!$G$4, CH222>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI222=\"\",CI222=\"--\",ISBLANK(CI222)),\"\",IF(CI222='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI222>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI222<=Parameters!$E$5,CI222>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI222<=Parameters!$F$5, CI222>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI222<=Parameters!$G$5, CI222>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG222=\"\",CG222=\"--\",ISBLANK(CG222)),\"\",IF(CG222>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG222<=Parameters!$E$6,CG222>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG222<=Parameters!$F$6, CG222>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG222<=Parameters!$G$6, CG222>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY222=\"\",BY222=\"--\",ISBLANK(BY222)),\"\",IF(BY222>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY222<=Parameters!$E$8,BY222>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY222<=Parameters!$F$8, BY222>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY222<=Parameters!$G$8, BY222>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ222=\"\",BZ222=\"--\",ISBLANK(BZ222)),\"\",IF(BZ222>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ222<=Parameters!$E$9,BZ222>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ222<=Parameters!$F$9, BZ222>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ222<=Parameters!$G$9, BZ222>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA222=\"\",CA222=\"--\",ISBLANK(CA222)),\"\",IF(CA222<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA222>=Parameters!$E$10,CA222<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA222>=Parameters!$F$10, CA222<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA222>=Parameters!$G$10, CA222<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB222=\"\",CB222=\"--\",ISBLANK(CB222)),\"\",IF(CB222<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB222>=Parameters!$E$11,CB222<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB222>=Parameters!$F$11, CB222<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB222>=Parameters!$G$11, CB222<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO222=\"\",CO222=\"--\",ISBLANK(CO222)),\"\",IF(CO222<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO222>=Parameters!$E$13,CO222<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO222>=Parameters!$F$13, CO222<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO222>=Parameters!$G$13, CO222<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ222=\"\",CJ222=\"--\",ISBLANK(CJ222)),\"\",IF(CJ222='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ222<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ222>=Parameters!$E$14,CJ222<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ222>=Parameters!$F$14, CJ222<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ222>=Parameters!$G$14, CJ222<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK222=\"\",CK222=\"--\",ISBLANK(CK222)),\"\",IF(AND(CK222<Parameters!$E$15, CK222>=0), 'Risk Tables'!$C$44, IF(AND(CK222>=Parameters!$E$15,CK222<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK222>=Parameters!$F$15, CK222<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK222>=Parameters!$G$15, CK222<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM222=\"\",CM222=\"--\",ISBLANK(CM222)),\"\",IF(CM222>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM222<=Parameters!$E$16,CM222>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM222<=Parameters!$F$16, CM222>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM222<=Parameters!$G$16, CM222>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN222=\"\",CN222=\"--\",ISBLANK(CN222)),\"\",IF(CN222>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN222<=Parameters!$E$17,CN222>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN222<=Parameters!$F$17, CN222>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN222<=Parameters!$G$17, CN222>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL222=\"\",CL222=\"--\",ISBLANK(CL222)),\"\",IF(CL222>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL222<=Parameters!$E$18,CL222>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL222<=Parameters!$F$18, CL222>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL222<=Parameters!$G$18, CL222>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP222=\"\",CP222=\"--\",ISBLANK(CP222)),\"\",IF(CP222<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP222>=Parameters!$E$21,CP222<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP222>=Parameters!$F$21, CP222<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP222>=Parameters!$G$21, CP222<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ222=\"\",CQ222=\"--\",ISBLANK(CQ222)),\"\",IF(CQ222<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ222>=Parameters!$E$22,CQ222<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ222>=Parameters!$F$22, CQ222<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ222>=Parameters!$G$22, CQ222<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR222='Risk Tables'!$C$44,1,IF(CR222='Risk Tables'!$C$43,2,IF(CR222='Risk Tables'!$C$42, 3, IF(CR222='Risk Tables'!$C$41, 4, IF(CR222='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS222='Risk Tables'!$C$44,1,IF(CS222='Risk Tables'!$C$43,2,IF(CS222='Risk Tables'!$C$42, 3, IF(CS222='Risk Tables'!$C$41, 4, IF(CS222='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT222='Risk Tables'!$C$44,1,IF(CT222='Risk Tables'!$C$43,2,IF(CT222='Risk Tables'!$C$42, 3, IF(CT222='Risk Tables'!$C$41, 4, IF(CT222='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV222='Risk Tables'!$C$44,1,IF(CV222='Risk Tables'!$C$43,2,IF(CV222='Risk Tables'!$C$42, 3, IF(CV222='Risk Tables'!$C$41, 4, IF(CV222='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW222='Risk Tables'!$C$44,1,IF(CW222='Risk Tables'!$C$43,2,IF(CW222='Risk Tables'!$C$42, 3, IF(CW222='Risk Tables'!$C$41, 4, IF(CW222='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX222='Risk Tables'!$C$44,1,IF(CX222='Risk Tables'!$C$43,2,IF(CX222='Risk Tables'!$C$42, 3, IF(CX222='Risk Tables'!$C$41, 4, IF(CX222='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY222='Risk Tables'!$C$44,1,IF(CY222='Risk Tables'!$C$43,2,IF(CY222='Risk Tables'!$C$42, 3, IF(CY222='Risk Tables'!$C$41, 4, IF(CY222='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA222='Risk Tables'!$C$44,1,IF(DA222='Risk Tables'!$C$43,2,IF(DA222='Risk Tables'!$C$42, 3, IF(DA222='Risk Tables'!$C$41, 4, IF(DA222='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB222='Risk Tables'!$C$44,1,IF(DB222='Risk Tables'!$C$43,2,IF(DB222='Risk Tables'!$C$42, 3, IF(DB222='Risk Tables'!$C$41, 4, IF(DB222='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC222='Risk Tables'!$C$44,1,IF(DC222='Risk Tables'!$C$43,2,IF(DC222='Risk Tables'!$C$42, 3, IF(DC222='Risk Tables'!$C$41, 4, IF(DC222='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD222='Risk Tables'!$C$44,1,IF(DD222='Risk Tables'!$C$43,2,IF(DD222='Risk Tables'!$C$42, 3, IF(DD222='Risk Tables'!$C$41, 4, IF(DD222='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE222='Risk Tables'!$C$44,1,IF(DE222='Risk Tables'!$C$43,2,IF(DE222='Risk Tables'!$C$42, 3, IF(DE222='Risk Tables'!$C$41, 4, IF(DE222='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF222='Risk Tables'!$C$44,1,IF(DF222='Risk Tables'!$C$43,2,IF(DF222='Risk Tables'!$C$42, 3, IF(DF222='Risk Tables'!$C$41, 4, IF(DF222='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI222:DW222))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI222:DW222, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD222),\"\",((AD222*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P222,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V222),\"\",((V222*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P222,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO222),\"\",((AO222*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P222,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM222),\"\",((AM222*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P222,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI222),\"\",((AI222*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P222,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF222),\"\",((AF222*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P222,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR222),\"\",((AR222*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P222,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL222),\"\",((BL222*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P222,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM222),\"\",((BM222*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P222,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU222),\"\",((AU222*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P222,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW222),\"\",((AW222*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P222,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK222),\"\",(((BK222)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P222,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A223=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I223,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M223,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A223=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H223,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A223=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H223,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A223=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H223,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A223=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H223,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG223),ISBLANK(AR223)),\"\",IF(AR223<0,'Risk Tables'!$C$46,BG223/AR223)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO223),ISBLANK(AR223)),\"\",IF(AR223<0,'Risk Tables'!$C$46,AO223/AR223)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH223=\"\",ISBLANK(CH223)),\"\",IF(CH223>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH223<=Parameters!$E$4,CH223>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH223<=Parameters!$F$4, CH223>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH223<=Parameters!$G$4, CH223>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI223=\"\",CI223=\"--\",ISBLANK(CI223)),\"\",IF(CI223='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI223>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI223<=Parameters!$E$5,CI223>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI223<=Parameters!$F$5, CI223>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI223<=Parameters!$G$5, CI223>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG223=\"\",CG223=\"--\",ISBLANK(CG223)),\"\",IF(CG223>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG223<=Parameters!$E$6,CG223>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG223<=Parameters!$F$6, CG223>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG223<=Parameters!$G$6, CG223>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY223=\"\",BY223=\"--\",ISBLANK(BY223)),\"\",IF(BY223>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY223<=Parameters!$E$8,BY223>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY223<=Parameters!$F$8, BY223>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY223<=Parameters!$G$8, BY223>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ223=\"\",BZ223=\"--\",ISBLANK(BZ223)),\"\",IF(BZ223>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ223<=Parameters!$E$9,BZ223>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ223<=Parameters!$F$9, BZ223>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ223<=Parameters!$G$9, BZ223>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA223=\"\",CA223=\"--\",ISBLANK(CA223)),\"\",IF(CA223<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA223>=Parameters!$E$10,CA223<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA223>=Parameters!$F$10, CA223<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA223>=Parameters!$G$10, CA223<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB223=\"\",CB223=\"--\",ISBLANK(CB223)),\"\",IF(CB223<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB223>=Parameters!$E$11,CB223<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB223>=Parameters!$F$11, CB223<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB223>=Parameters!$G$11, CB223<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO223=\"\",CO223=\"--\",ISBLANK(CO223)),\"\",IF(CO223<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO223>=Parameters!$E$13,CO223<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO223>=Parameters!$F$13, CO223<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO223>=Parameters!$G$13, CO223<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ223=\"\",CJ223=\"--\",ISBLANK(CJ223)),\"\",IF(CJ223='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ223<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ223>=Parameters!$E$14,CJ223<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ223>=Parameters!$F$14, CJ223<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ223>=Parameters!$G$14, CJ223<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK223=\"\",CK223=\"--\",ISBLANK(CK223)),\"\",IF(AND(CK223<Parameters!$E$15, CK223>=0), 'Risk Tables'!$C$44, IF(AND(CK223>=Parameters!$E$15,CK223<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK223>=Parameters!$F$15, CK223<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK223>=Parameters!$G$15, CK223<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM223=\"\",CM223=\"--\",ISBLANK(CM223)),\"\",IF(CM223>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM223<=Parameters!$E$16,CM223>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM223<=Parameters!$F$16, CM223>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM223<=Parameters!$G$16, CM223>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN223=\"\",CN223=\"--\",ISBLANK(CN223)),\"\",IF(CN223>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN223<=Parameters!$E$17,CN223>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN223<=Parameters!$F$17, CN223>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN223<=Parameters!$G$17, CN223>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL223=\"\",CL223=\"--\",ISBLANK(CL223)),\"\",IF(CL223>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL223<=Parameters!$E$18,CL223>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL223<=Parameters!$F$18, CL223>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL223<=Parameters!$G$18, CL223>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP223=\"\",CP223=\"--\",ISBLANK(CP223)),\"\",IF(CP223<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP223>=Parameters!$E$21,CP223<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP223>=Parameters!$F$21, CP223<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP223>=Parameters!$G$21, CP223<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ223=\"\",CQ223=\"--\",ISBLANK(CQ223)),\"\",IF(CQ223<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ223>=Parameters!$E$22,CQ223<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ223>=Parameters!$F$22, CQ223<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ223>=Parameters!$G$22, CQ223<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR223='Risk Tables'!$C$44,1,IF(CR223='Risk Tables'!$C$43,2,IF(CR223='Risk Tables'!$C$42, 3, IF(CR223='Risk Tables'!$C$41, 4, IF(CR223='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS223='Risk Tables'!$C$44,1,IF(CS223='Risk Tables'!$C$43,2,IF(CS223='Risk Tables'!$C$42, 3, IF(CS223='Risk Tables'!$C$41, 4, IF(CS223='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT223='Risk Tables'!$C$44,1,IF(CT223='Risk Tables'!$C$43,2,IF(CT223='Risk Tables'!$C$42, 3, IF(CT223='Risk Tables'!$C$41, 4, IF(CT223='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV223='Risk Tables'!$C$44,1,IF(CV223='Risk Tables'!$C$43,2,IF(CV223='Risk Tables'!$C$42, 3, IF(CV223='Risk Tables'!$C$41, 4, IF(CV223='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW223='Risk Tables'!$C$44,1,IF(CW223='Risk Tables'!$C$43,2,IF(CW223='Risk Tables'!$C$42, 3, IF(CW223='Risk Tables'!$C$41, 4, IF(CW223='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX223='Risk Tables'!$C$44,1,IF(CX223='Risk Tables'!$C$43,2,IF(CX223='Risk Tables'!$C$42, 3, IF(CX223='Risk Tables'!$C$41, 4, IF(CX223='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY223='Risk Tables'!$C$44,1,IF(CY223='Risk Tables'!$C$43,2,IF(CY223='Risk Tables'!$C$42, 3, IF(CY223='Risk Tables'!$C$41, 4, IF(CY223='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA223='Risk Tables'!$C$44,1,IF(DA223='Risk Tables'!$C$43,2,IF(DA223='Risk Tables'!$C$42, 3, IF(DA223='Risk Tables'!$C$41, 4, IF(DA223='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB223='Risk Tables'!$C$44,1,IF(DB223='Risk Tables'!$C$43,2,IF(DB223='Risk Tables'!$C$42, 3, IF(DB223='Risk Tables'!$C$41, 4, IF(DB223='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC223='Risk Tables'!$C$44,1,IF(DC223='Risk Tables'!$C$43,2,IF(DC223='Risk Tables'!$C$42, 3, IF(DC223='Risk Tables'!$C$41, 4, IF(DC223='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD223='Risk Tables'!$C$44,1,IF(DD223='Risk Tables'!$C$43,2,IF(DD223='Risk Tables'!$C$42, 3, IF(DD223='Risk Tables'!$C$41, 4, IF(DD223='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE223='Risk Tables'!$C$44,1,IF(DE223='Risk Tables'!$C$43,2,IF(DE223='Risk Tables'!$C$42, 3, IF(DE223='Risk Tables'!$C$41, 4, IF(DE223='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF223='Risk Tables'!$C$44,1,IF(DF223='Risk Tables'!$C$43,2,IF(DF223='Risk Tables'!$C$42, 3, IF(DF223='Risk Tables'!$C$41, 4, IF(DF223='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI223:DW223))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI223:DW223, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD223),\"\",((AD223*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P223,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V223),\"\",((V223*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P223,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO223),\"\",((AO223*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P223,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM223),\"\",((AM223*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P223,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI223),\"\",((AI223*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P223,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF223),\"\",((AF223*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P223,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR223),\"\",((AR223*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P223,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL223),\"\",((BL223*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P223,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM223),\"\",((BM223*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P223,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU223),\"\",((AU223*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P223,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW223),\"\",((AW223*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P223,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK223),\"\",(((BK223)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P223,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A224=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I224,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M224,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A224=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H224,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A224=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H224,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A224=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H224,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A224=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H224,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG224),ISBLANK(AR224)),\"\",IF(AR224<0,'Risk Tables'!$C$46,BG224/AR224)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO224),ISBLANK(AR224)),\"\",IF(AR224<0,'Risk Tables'!$C$46,AO224/AR224)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH224=\"\",ISBLANK(CH224)),\"\",IF(CH224>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH224<=Parameters!$E$4,CH224>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH224<=Parameters!$F$4, CH224>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH224<=Parameters!$G$4, CH224>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI224=\"\",CI224=\"--\",ISBLANK(CI224)),\"\",IF(CI224='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI224>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI224<=Parameters!$E$5,CI224>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI224<=Parameters!$F$5, CI224>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI224<=Parameters!$G$5, CI224>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG224=\"\",CG224=\"--\",ISBLANK(CG224)),\"\",IF(CG224>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG224<=Parameters!$E$6,CG224>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG224<=Parameters!$F$6, CG224>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG224<=Parameters!$G$6, CG224>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY224=\"\",BY224=\"--\",ISBLANK(BY224)),\"\",IF(BY224>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY224<=Parameters!$E$8,BY224>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY224<=Parameters!$F$8, BY224>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY224<=Parameters!$G$8, BY224>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ224=\"\",BZ224=\"--\",ISBLANK(BZ224)),\"\",IF(BZ224>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ224<=Parameters!$E$9,BZ224>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ224<=Parameters!$F$9, BZ224>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ224<=Parameters!$G$9, BZ224>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA224=\"\",CA224=\"--\",ISBLANK(CA224)),\"\",IF(CA224<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA224>=Parameters!$E$10,CA224<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA224>=Parameters!$F$10, CA224<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA224>=Parameters!$G$10, CA224<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB224=\"\",CB224=\"--\",ISBLANK(CB224)),\"\",IF(CB224<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB224>=Parameters!$E$11,CB224<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB224>=Parameters!$F$11, CB224<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB224>=Parameters!$G$11, CB224<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO224=\"\",CO224=\"--\",ISBLANK(CO224)),\"\",IF(CO224<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO224>=Parameters!$E$13,CO224<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO224>=Parameters!$F$13, CO224<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO224>=Parameters!$G$13, CO224<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ224=\"\",CJ224=\"--\",ISBLANK(CJ224)),\"\",IF(CJ224='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ224<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ224>=Parameters!$E$14,CJ224<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ224>=Parameters!$F$14, CJ224<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ224>=Parameters!$G$14, CJ224<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK224=\"\",CK224=\"--\",ISBLANK(CK224)),\"\",IF(AND(CK224<Parameters!$E$15, CK224>=0), 'Risk Tables'!$C$44, IF(AND(CK224>=Parameters!$E$15,CK224<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK224>=Parameters!$F$15, CK224<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK224>=Parameters!$G$15, CK224<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM224=\"\",CM224=\"--\",ISBLANK(CM224)),\"\",IF(CM224>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM224<=Parameters!$E$16,CM224>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM224<=Parameters!$F$16, CM224>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM224<=Parameters!$G$16, CM224>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN224=\"\",CN224=\"--\",ISBLANK(CN224)),\"\",IF(CN224>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN224<=Parameters!$E$17,CN224>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN224<=Parameters!$F$17, CN224>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN224<=Parameters!$G$17, CN224>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL224=\"\",CL224=\"--\",ISBLANK(CL224)),\"\",IF(CL224>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL224<=Parameters!$E$18,CL224>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL224<=Parameters!$F$18, CL224>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL224<=Parameters!$G$18, CL224>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP224=\"\",CP224=\"--\",ISBLANK(CP224)),\"\",IF(CP224<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP224>=Parameters!$E$21,CP224<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP224>=Parameters!$F$21, CP224<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP224>=Parameters!$G$21, CP224<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ224=\"\",CQ224=\"--\",ISBLANK(CQ224)),\"\",IF(CQ224<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ224>=Parameters!$E$22,CQ224<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ224>=Parameters!$F$22, CQ224<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ224>=Parameters!$G$22, CQ224<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR224='Risk Tables'!$C$44,1,IF(CR224='Risk Tables'!$C$43,2,IF(CR224='Risk Tables'!$C$42, 3, IF(CR224='Risk Tables'!$C$41, 4, IF(CR224='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS224='Risk Tables'!$C$44,1,IF(CS224='Risk Tables'!$C$43,2,IF(CS224='Risk Tables'!$C$42, 3, IF(CS224='Risk Tables'!$C$41, 4, IF(CS224='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT224='Risk Tables'!$C$44,1,IF(CT224='Risk Tables'!$C$43,2,IF(CT224='Risk Tables'!$C$42, 3, IF(CT224='Risk Tables'!$C$41, 4, IF(CT224='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV224='Risk Tables'!$C$44,1,IF(CV224='Risk Tables'!$C$43,2,IF(CV224='Risk Tables'!$C$42, 3, IF(CV224='Risk Tables'!$C$41, 4, IF(CV224='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW224='Risk Tables'!$C$44,1,IF(CW224='Risk Tables'!$C$43,2,IF(CW224='Risk Tables'!$C$42, 3, IF(CW224='Risk Tables'!$C$41, 4, IF(CW224='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX224='Risk Tables'!$C$44,1,IF(CX224='Risk Tables'!$C$43,2,IF(CX224='Risk Tables'!$C$42, 3, IF(CX224='Risk Tables'!$C$41, 4, IF(CX224='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY224='Risk Tables'!$C$44,1,IF(CY224='Risk Tables'!$C$43,2,IF(CY224='Risk Tables'!$C$42, 3, IF(CY224='Risk Tables'!$C$41, 4, IF(CY224='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA224='Risk Tables'!$C$44,1,IF(DA224='Risk Tables'!$C$43,2,IF(DA224='Risk Tables'!$C$42, 3, IF(DA224='Risk Tables'!$C$41, 4, IF(DA224='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB224='Risk Tables'!$C$44,1,IF(DB224='Risk Tables'!$C$43,2,IF(DB224='Risk Tables'!$C$42, 3, IF(DB224='Risk Tables'!$C$41, 4, IF(DB224='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC224='Risk Tables'!$C$44,1,IF(DC224='Risk Tables'!$C$43,2,IF(DC224='Risk Tables'!$C$42, 3, IF(DC224='Risk Tables'!$C$41, 4, IF(DC224='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD224='Risk Tables'!$C$44,1,IF(DD224='Risk Tables'!$C$43,2,IF(DD224='Risk Tables'!$C$42, 3, IF(DD224='Risk Tables'!$C$41, 4, IF(DD224='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE224='Risk Tables'!$C$44,1,IF(DE224='Risk Tables'!$C$43,2,IF(DE224='Risk Tables'!$C$42, 3, IF(DE224='Risk Tables'!$C$41, 4, IF(DE224='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF224='Risk Tables'!$C$44,1,IF(DF224='Risk Tables'!$C$43,2,IF(DF224='Risk Tables'!$C$42, 3, IF(DF224='Risk Tables'!$C$41, 4, IF(DF224='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI224:DW224))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI224:DW224, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD224),\"\",((AD224*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P224,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V224),\"\",((V224*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P224,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO224),\"\",((AO224*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P224,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM224),\"\",((AM224*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P224,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI224),\"\",((AI224*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P224,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF224),\"\",((AF224*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P224,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR224),\"\",((AR224*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P224,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL224),\"\",((BL224*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P224,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM224),\"\",((BM224*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P224,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU224),\"\",((AU224*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P224,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW224),\"\",((AW224*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P224,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK224),\"\",(((BK224)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P224,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A225=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I225,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M225,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A225=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H225,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A225=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H225,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A225=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H225,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A225=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H225,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG225),ISBLANK(AR225)),\"\",IF(AR225<0,'Risk Tables'!$C$46,BG225/AR225)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO225),ISBLANK(AR225)),\"\",IF(AR225<0,'Risk Tables'!$C$46,AO225/AR225)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH225=\"\",ISBLANK(CH225)),\"\",IF(CH225>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH225<=Parameters!$E$4,CH225>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH225<=Parameters!$F$4, CH225>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH225<=Parameters!$G$4, CH225>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI225=\"\",CI225=\"--\",ISBLANK(CI225)),\"\",IF(CI225='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI225>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI225<=Parameters!$E$5,CI225>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI225<=Parameters!$F$5, CI225>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI225<=Parameters!$G$5, CI225>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG225=\"\",CG225=\"--\",ISBLANK(CG225)),\"\",IF(CG225>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG225<=Parameters!$E$6,CG225>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG225<=Parameters!$F$6, CG225>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG225<=Parameters!$G$6, CG225>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY225=\"\",BY225=\"--\",ISBLANK(BY225)),\"\",IF(BY225>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY225<=Parameters!$E$8,BY225>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY225<=Parameters!$F$8, BY225>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY225<=Parameters!$G$8, BY225>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ225=\"\",BZ225=\"--\",ISBLANK(BZ225)),\"\",IF(BZ225>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ225<=Parameters!$E$9,BZ225>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ225<=Parameters!$F$9, BZ225>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ225<=Parameters!$G$9, BZ225>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA225=\"\",CA225=\"--\",ISBLANK(CA225)),\"\",IF(CA225<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA225>=Parameters!$E$10,CA225<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA225>=Parameters!$F$10, CA225<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA225>=Parameters!$G$10, CA225<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB225=\"\",CB225=\"--\",ISBLANK(CB225)),\"\",IF(CB225<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB225>=Parameters!$E$11,CB225<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB225>=Parameters!$F$11, CB225<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB225>=Parameters!$G$11, CB225<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO225=\"\",CO225=\"--\",ISBLANK(CO225)),\"\",IF(CO225<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO225>=Parameters!$E$13,CO225<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO225>=Parameters!$F$13, CO225<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO225>=Parameters!$G$13, CO225<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ225=\"\",CJ225=\"--\",ISBLANK(CJ225)),\"\",IF(CJ225='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ225<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ225>=Parameters!$E$14,CJ225<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ225>=Parameters!$F$14, CJ225<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ225>=Parameters!$G$14, CJ225<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK225=\"\",CK225=\"--\",ISBLANK(CK225)),\"\",IF(AND(CK225<Parameters!$E$15, CK225>=0), 'Risk Tables'!$C$44, IF(AND(CK225>=Parameters!$E$15,CK225<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK225>=Parameters!$F$15, CK225<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK225>=Parameters!$G$15, CK225<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM225=\"\",CM225=\"--\",ISBLANK(CM225)),\"\",IF(CM225>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM225<=Parameters!$E$16,CM225>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM225<=Parameters!$F$16, CM225>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM225<=Parameters!$G$16, CM225>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN225=\"\",CN225=\"--\",ISBLANK(CN225)),\"\",IF(CN225>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN225<=Parameters!$E$17,CN225>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN225<=Parameters!$F$17, CN225>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN225<=Parameters!$G$17, CN225>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL225=\"\",CL225=\"--\",ISBLANK(CL225)),\"\",IF(CL225>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL225<=Parameters!$E$18,CL225>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL225<=Parameters!$F$18, CL225>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL225<=Parameters!$G$18, CL225>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP225=\"\",CP225=\"--\",ISBLANK(CP225)),\"\",IF(CP225<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP225>=Parameters!$E$21,CP225<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP225>=Parameters!$F$21, CP225<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP225>=Parameters!$G$21, CP225<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ225=\"\",CQ225=\"--\",ISBLANK(CQ225)),\"\",IF(CQ225<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ225>=Parameters!$E$22,CQ225<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ225>=Parameters!$F$22, CQ225<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ225>=Parameters!$G$22, CQ225<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR225='Risk Tables'!$C$44,1,IF(CR225='Risk Tables'!$C$43,2,IF(CR225='Risk Tables'!$C$42, 3, IF(CR225='Risk Tables'!$C$41, 4, IF(CR225='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS225='Risk Tables'!$C$44,1,IF(CS225='Risk Tables'!$C$43,2,IF(CS225='Risk Tables'!$C$42, 3, IF(CS225='Risk Tables'!$C$41, 4, IF(CS225='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT225='Risk Tables'!$C$44,1,IF(CT225='Risk Tables'!$C$43,2,IF(CT225='Risk Tables'!$C$42, 3, IF(CT225='Risk Tables'!$C$41, 4, IF(CT225='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV225='Risk Tables'!$C$44,1,IF(CV225='Risk Tables'!$C$43,2,IF(CV225='Risk Tables'!$C$42, 3, IF(CV225='Risk Tables'!$C$41, 4, IF(CV225='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW225='Risk Tables'!$C$44,1,IF(CW225='Risk Tables'!$C$43,2,IF(CW225='Risk Tables'!$C$42, 3, IF(CW225='Risk Tables'!$C$41, 4, IF(CW225='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX225='Risk Tables'!$C$44,1,IF(CX225='Risk Tables'!$C$43,2,IF(CX225='Risk Tables'!$C$42, 3, IF(CX225='Risk Tables'!$C$41, 4, IF(CX225='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY225='Risk Tables'!$C$44,1,IF(CY225='Risk Tables'!$C$43,2,IF(CY225='Risk Tables'!$C$42, 3, IF(CY225='Risk Tables'!$C$41, 4, IF(CY225='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA225='Risk Tables'!$C$44,1,IF(DA225='Risk Tables'!$C$43,2,IF(DA225='Risk Tables'!$C$42, 3, IF(DA225='Risk Tables'!$C$41, 4, IF(DA225='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB225='Risk Tables'!$C$44,1,IF(DB225='Risk Tables'!$C$43,2,IF(DB225='Risk Tables'!$C$42, 3, IF(DB225='Risk Tables'!$C$41, 4, IF(DB225='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC225='Risk Tables'!$C$44,1,IF(DC225='Risk Tables'!$C$43,2,IF(DC225='Risk Tables'!$C$42, 3, IF(DC225='Risk Tables'!$C$41, 4, IF(DC225='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD225='Risk Tables'!$C$44,1,IF(DD225='Risk Tables'!$C$43,2,IF(DD225='Risk Tables'!$C$42, 3, IF(DD225='Risk Tables'!$C$41, 4, IF(DD225='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE225='Risk Tables'!$C$44,1,IF(DE225='Risk Tables'!$C$43,2,IF(DE225='Risk Tables'!$C$42, 3, IF(DE225='Risk Tables'!$C$41, 4, IF(DE225='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF225='Risk Tables'!$C$44,1,IF(DF225='Risk Tables'!$C$43,2,IF(DF225='Risk Tables'!$C$42, 3, IF(DF225='Risk Tables'!$C$41, 4, IF(DF225='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI225:DW225))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI225:DW225, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD225),\"\",((AD225*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P225,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V225),\"\",((V225*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P225,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO225),\"\",((AO225*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P225,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM225),\"\",((AM225*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P225,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI225),\"\",((AI225*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P225,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF225),\"\",((AF225*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P225,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR225),\"\",((AR225*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P225,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL225),\"\",((BL225*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P225,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM225),\"\",((BM225*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P225,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU225),\"\",((AU225*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P225,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW225),\"\",((AW225*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P225,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK225),\"\",(((BK225)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P225,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A226=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I226,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M226,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A226=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H226,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A226=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H226,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A226=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H226,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A226=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H226,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG226),ISBLANK(AR226)),\"\",IF(AR226<0,'Risk Tables'!$C$46,BG226/AR226)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO226),ISBLANK(AR226)),\"\",IF(AR226<0,'Risk Tables'!$C$46,AO226/AR226)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH226=\"\",ISBLANK(CH226)),\"\",IF(CH226>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH226<=Parameters!$E$4,CH226>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH226<=Parameters!$F$4, CH226>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH226<=Parameters!$G$4, CH226>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI226=\"\",CI226=\"--\",ISBLANK(CI226)),\"\",IF(CI226='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI226>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI226<=Parameters!$E$5,CI226>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI226<=Parameters!$F$5, CI226>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI226<=Parameters!$G$5, CI226>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG226=\"\",CG226=\"--\",ISBLANK(CG226)),\"\",IF(CG226>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG226<=Parameters!$E$6,CG226>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG226<=Parameters!$F$6, CG226>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG226<=Parameters!$G$6, CG226>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY226=\"\",BY226=\"--\",ISBLANK(BY226)),\"\",IF(BY226>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY226<=Parameters!$E$8,BY226>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY226<=Parameters!$F$8, BY226>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY226<=Parameters!$G$8, BY226>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ226=\"\",BZ226=\"--\",ISBLANK(BZ226)),\"\",IF(BZ226>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ226<=Parameters!$E$9,BZ226>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ226<=Parameters!$F$9, BZ226>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ226<=Parameters!$G$9, BZ226>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA226=\"\",CA226=\"--\",ISBLANK(CA226)),\"\",IF(CA226<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA226>=Parameters!$E$10,CA226<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA226>=Parameters!$F$10, CA226<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA226>=Parameters!$G$10, CA226<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB226=\"\",CB226=\"--\",ISBLANK(CB226)),\"\",IF(CB226<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB226>=Parameters!$E$11,CB226<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB226>=Parameters!$F$11, CB226<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB226>=Parameters!$G$11, CB226<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO226=\"\",CO226=\"--\",ISBLANK(CO226)),\"\",IF(CO226<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO226>=Parameters!$E$13,CO226<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO226>=Parameters!$F$13, CO226<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO226>=Parameters!$G$13, CO226<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ226=\"\",CJ226=\"--\",ISBLANK(CJ226)),\"\",IF(CJ226='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ226<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ226>=Parameters!$E$14,CJ226<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ226>=Parameters!$F$14, CJ226<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ226>=Parameters!$G$14, CJ226<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK226=\"\",CK226=\"--\",ISBLANK(CK226)),\"\",IF(AND(CK226<Parameters!$E$15, CK226>=0), 'Risk Tables'!$C$44, IF(AND(CK226>=Parameters!$E$15,CK226<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK226>=Parameters!$F$15, CK226<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK226>=Parameters!$G$15, CK226<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM226=\"\",CM226=\"--\",ISBLANK(CM226)),\"\",IF(CM226>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM226<=Parameters!$E$16,CM226>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM226<=Parameters!$F$16, CM226>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM226<=Parameters!$G$16, CM226>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN226=\"\",CN226=\"--\",ISBLANK(CN226)),\"\",IF(CN226>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN226<=Parameters!$E$17,CN226>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN226<=Parameters!$F$17, CN226>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN226<=Parameters!$G$17, CN226>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL226=\"\",CL226=\"--\",ISBLANK(CL226)),\"\",IF(CL226>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL226<=Parameters!$E$18,CL226>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL226<=Parameters!$F$18, CL226>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL226<=Parameters!$G$18, CL226>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP226=\"\",CP226=\"--\",ISBLANK(CP226)),\"\",IF(CP226<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP226>=Parameters!$E$21,CP226<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP226>=Parameters!$F$21, CP226<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP226>=Parameters!$G$21, CP226<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ226=\"\",CQ226=\"--\",ISBLANK(CQ226)),\"\",IF(CQ226<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ226>=Parameters!$E$22,CQ226<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ226>=Parameters!$F$22, CQ226<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ226>=Parameters!$G$22, CQ226<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR226='Risk Tables'!$C$44,1,IF(CR226='Risk Tables'!$C$43,2,IF(CR226='Risk Tables'!$C$42, 3, IF(CR226='Risk Tables'!$C$41, 4, IF(CR226='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS226='Risk Tables'!$C$44,1,IF(CS226='Risk Tables'!$C$43,2,IF(CS226='Risk Tables'!$C$42, 3, IF(CS226='Risk Tables'!$C$41, 4, IF(CS226='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT226='Risk Tables'!$C$44,1,IF(CT226='Risk Tables'!$C$43,2,IF(CT226='Risk Tables'!$C$42, 3, IF(CT226='Risk Tables'!$C$41, 4, IF(CT226='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV226='Risk Tables'!$C$44,1,IF(CV226='Risk Tables'!$C$43,2,IF(CV226='Risk Tables'!$C$42, 3, IF(CV226='Risk Tables'!$C$41, 4, IF(CV226='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW226='Risk Tables'!$C$44,1,IF(CW226='Risk Tables'!$C$43,2,IF(CW226='Risk Tables'!$C$42, 3, IF(CW226='Risk Tables'!$C$41, 4, IF(CW226='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX226='Risk Tables'!$C$44,1,IF(CX226='Risk Tables'!$C$43,2,IF(CX226='Risk Tables'!$C$42, 3, IF(CX226='Risk Tables'!$C$41, 4, IF(CX226='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY226='Risk Tables'!$C$44,1,IF(CY226='Risk Tables'!$C$43,2,IF(CY226='Risk Tables'!$C$42, 3, IF(CY226='Risk Tables'!$C$41, 4, IF(CY226='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA226='Risk Tables'!$C$44,1,IF(DA226='Risk Tables'!$C$43,2,IF(DA226='Risk Tables'!$C$42, 3, IF(DA226='Risk Tables'!$C$41, 4, IF(DA226='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB226='Risk Tables'!$C$44,1,IF(DB226='Risk Tables'!$C$43,2,IF(DB226='Risk Tables'!$C$42, 3, IF(DB226='Risk Tables'!$C$41, 4, IF(DB226='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC226='Risk Tables'!$C$44,1,IF(DC226='Risk Tables'!$C$43,2,IF(DC226='Risk Tables'!$C$42, 3, IF(DC226='Risk Tables'!$C$41, 4, IF(DC226='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD226='Risk Tables'!$C$44,1,IF(DD226='Risk Tables'!$C$43,2,IF(DD226='Risk Tables'!$C$42, 3, IF(DD226='Risk Tables'!$C$41, 4, IF(DD226='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE226='Risk Tables'!$C$44,1,IF(DE226='Risk Tables'!$C$43,2,IF(DE226='Risk Tables'!$C$42, 3, IF(DE226='Risk Tables'!$C$41, 4, IF(DE226='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF226='Risk Tables'!$C$44,1,IF(DF226='Risk Tables'!$C$43,2,IF(DF226='Risk Tables'!$C$42, 3, IF(DF226='Risk Tables'!$C$41, 4, IF(DF226='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI226:DW226))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI226:DW226, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD226),\"\",((AD226*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P226,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V226),\"\",((V226*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P226,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO226),\"\",((AO226*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P226,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM226),\"\",((AM226*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P226,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI226),\"\",((AI226*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P226,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF226),\"\",((AF226*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P226,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR226),\"\",((AR226*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P226,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL226),\"\",((BL226*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P226,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM226),\"\",((BM226*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P226,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU226),\"\",((AU226*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P226,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW226),\"\",((AW226*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P226,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK226),\"\",(((BK226)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P226,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A227=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I227,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M227,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A227=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H227,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A227=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H227,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A227=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H227,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A227=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H227,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG227),ISBLANK(AR227)),\"\",IF(AR227<0,'Risk Tables'!$C$46,BG227/AR227)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO227),ISBLANK(AR227)),\"\",IF(AR227<0,'Risk Tables'!$C$46,AO227/AR227)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH227=\"\",ISBLANK(CH227)),\"\",IF(CH227>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH227<=Parameters!$E$4,CH227>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH227<=Parameters!$F$4, CH227>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH227<=Parameters!$G$4, CH227>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI227=\"\",CI227=\"--\",ISBLANK(CI227)),\"\",IF(CI227='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI227>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI227<=Parameters!$E$5,CI227>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI227<=Parameters!$F$5, CI227>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI227<=Parameters!$G$5, CI227>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG227=\"\",CG227=\"--\",ISBLANK(CG227)),\"\",IF(CG227>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG227<=Parameters!$E$6,CG227>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG227<=Parameters!$F$6, CG227>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG227<=Parameters!$G$6, CG227>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY227=\"\",BY227=\"--\",ISBLANK(BY227)),\"\",IF(BY227>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY227<=Parameters!$E$8,BY227>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY227<=Parameters!$F$8, BY227>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY227<=Parameters!$G$8, BY227>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ227=\"\",BZ227=\"--\",ISBLANK(BZ227)),\"\",IF(BZ227>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ227<=Parameters!$E$9,BZ227>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ227<=Parameters!$F$9, BZ227>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ227<=Parameters!$G$9, BZ227>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA227=\"\",CA227=\"--\",ISBLANK(CA227)),\"\",IF(CA227<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA227>=Parameters!$E$10,CA227<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA227>=Parameters!$F$10, CA227<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA227>=Parameters!$G$10, CA227<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB227=\"\",CB227=\"--\",ISBLANK(CB227)),\"\",IF(CB227<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB227>=Parameters!$E$11,CB227<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB227>=Parameters!$F$11, CB227<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB227>=Parameters!$G$11, CB227<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO227=\"\",CO227=\"--\",ISBLANK(CO227)),\"\",IF(CO227<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO227>=Parameters!$E$13,CO227<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO227>=Parameters!$F$13, CO227<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO227>=Parameters!$G$13, CO227<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ227=\"\",CJ227=\"--\",ISBLANK(CJ227)),\"\",IF(CJ227='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ227<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ227>=Parameters!$E$14,CJ227<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ227>=Parameters!$F$14, CJ227<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ227>=Parameters!$G$14, CJ227<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK227=\"\",CK227=\"--\",ISBLANK(CK227)),\"\",IF(AND(CK227<Parameters!$E$15, CK227>=0), 'Risk Tables'!$C$44, IF(AND(CK227>=Parameters!$E$15,CK227<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK227>=Parameters!$F$15, CK227<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK227>=Parameters!$G$15, CK227<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM227=\"\",CM227=\"--\",ISBLANK(CM227)),\"\",IF(CM227>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM227<=Parameters!$E$16,CM227>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM227<=Parameters!$F$16, CM227>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM227<=Parameters!$G$16, CM227>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN227=\"\",CN227=\"--\",ISBLANK(CN227)),\"\",IF(CN227>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN227<=Parameters!$E$17,CN227>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN227<=Parameters!$F$17, CN227>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN227<=Parameters!$G$17, CN227>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL227=\"\",CL227=\"--\",ISBLANK(CL227)),\"\",IF(CL227>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL227<=Parameters!$E$18,CL227>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL227<=Parameters!$F$18, CL227>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL227<=Parameters!$G$18, CL227>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP227=\"\",CP227=\"--\",ISBLANK(CP227)),\"\",IF(CP227<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP227>=Parameters!$E$21,CP227<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP227>=Parameters!$F$21, CP227<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP227>=Parameters!$G$21, CP227<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ227=\"\",CQ227=\"--\",ISBLANK(CQ227)),\"\",IF(CQ227<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ227>=Parameters!$E$22,CQ227<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ227>=Parameters!$F$22, CQ227<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ227>=Parameters!$G$22, CQ227<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR227='Risk Tables'!$C$44,1,IF(CR227='Risk Tables'!$C$43,2,IF(CR227='Risk Tables'!$C$42, 3, IF(CR227='Risk Tables'!$C$41, 4, IF(CR227='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS227='Risk Tables'!$C$44,1,IF(CS227='Risk Tables'!$C$43,2,IF(CS227='Risk Tables'!$C$42, 3, IF(CS227='Risk Tables'!$C$41, 4, IF(CS227='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT227='Risk Tables'!$C$44,1,IF(CT227='Risk Tables'!$C$43,2,IF(CT227='Risk Tables'!$C$42, 3, IF(CT227='Risk Tables'!$C$41, 4, IF(CT227='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV227='Risk Tables'!$C$44,1,IF(CV227='Risk Tables'!$C$43,2,IF(CV227='Risk Tables'!$C$42, 3, IF(CV227='Risk Tables'!$C$41, 4, IF(CV227='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW227='Risk Tables'!$C$44,1,IF(CW227='Risk Tables'!$C$43,2,IF(CW227='Risk Tables'!$C$42, 3, IF(CW227='Risk Tables'!$C$41, 4, IF(CW227='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX227='Risk Tables'!$C$44,1,IF(CX227='Risk Tables'!$C$43,2,IF(CX227='Risk Tables'!$C$42, 3, IF(CX227='Risk Tables'!$C$41, 4, IF(CX227='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY227='Risk Tables'!$C$44,1,IF(CY227='Risk Tables'!$C$43,2,IF(CY227='Risk Tables'!$C$42, 3, IF(CY227='Risk Tables'!$C$41, 4, IF(CY227='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA227='Risk Tables'!$C$44,1,IF(DA227='Risk Tables'!$C$43,2,IF(DA227='Risk Tables'!$C$42, 3, IF(DA227='Risk Tables'!$C$41, 4, IF(DA227='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB227='Risk Tables'!$C$44,1,IF(DB227='Risk Tables'!$C$43,2,IF(DB227='Risk Tables'!$C$42, 3, IF(DB227='Risk Tables'!$C$41, 4, IF(DB227='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC227='Risk Tables'!$C$44,1,IF(DC227='Risk Tables'!$C$43,2,IF(DC227='Risk Tables'!$C$42, 3, IF(DC227='Risk Tables'!$C$41, 4, IF(DC227='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD227='Risk Tables'!$C$44,1,IF(DD227='Risk Tables'!$C$43,2,IF(DD227='Risk Tables'!$C$42, 3, IF(DD227='Risk Tables'!$C$41, 4, IF(DD227='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE227='Risk Tables'!$C$44,1,IF(DE227='Risk Tables'!$C$43,2,IF(DE227='Risk Tables'!$C$42, 3, IF(DE227='Risk Tables'!$C$41, 4, IF(DE227='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF227='Risk Tables'!$C$44,1,IF(DF227='Risk Tables'!$C$43,2,IF(DF227='Risk Tables'!$C$42, 3, IF(DF227='Risk Tables'!$C$41, 4, IF(DF227='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI227:DW227))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI227:DW227, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD227),\"\",((AD227*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P227,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V227),\"\",((V227*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P227,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO227),\"\",((AO227*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P227,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM227),\"\",((AM227*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P227,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI227),\"\",((AI227*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P227,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF227),\"\",((AF227*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P227,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR227),\"\",((AR227*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P227,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL227),\"\",((BL227*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P227,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM227),\"\",((BM227*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P227,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU227),\"\",((AU227*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P227,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW227),\"\",((AW227*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P227,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK227),\"\",(((BK227)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P227,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A228=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I228,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M228,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A228=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H228,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A228=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H228,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A228=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H228,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A228=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H228,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG228),ISBLANK(AR228)),\"\",IF(AR228<0,'Risk Tables'!$C$46,BG228/AR228)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO228),ISBLANK(AR228)),\"\",IF(AR228<0,'Risk Tables'!$C$46,AO228/AR228)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH228=\"\",ISBLANK(CH228)),\"\",IF(CH228>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH228<=Parameters!$E$4,CH228>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH228<=Parameters!$F$4, CH228>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH228<=Parameters!$G$4, CH228>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI228=\"\",CI228=\"--\",ISBLANK(CI228)),\"\",IF(CI228='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI228>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI228<=Parameters!$E$5,CI228>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI228<=Parameters!$F$5, CI228>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI228<=Parameters!$G$5, CI228>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG228=\"\",CG228=\"--\",ISBLANK(CG228)),\"\",IF(CG228>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG228<=Parameters!$E$6,CG228>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG228<=Parameters!$F$6, CG228>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG228<=Parameters!$G$6, CG228>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY228=\"\",BY228=\"--\",ISBLANK(BY228)),\"\",IF(BY228>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY228<=Parameters!$E$8,BY228>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY228<=Parameters!$F$8, BY228>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY228<=Parameters!$G$8, BY228>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ228=\"\",BZ228=\"--\",ISBLANK(BZ228)),\"\",IF(BZ228>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ228<=Parameters!$E$9,BZ228>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ228<=Parameters!$F$9, BZ228>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ228<=Parameters!$G$9, BZ228>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA228=\"\",CA228=\"--\",ISBLANK(CA228)),\"\",IF(CA228<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA228>=Parameters!$E$10,CA228<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA228>=Parameters!$F$10, CA228<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA228>=Parameters!$G$10, CA228<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB228=\"\",CB228=\"--\",ISBLANK(CB228)),\"\",IF(CB228<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB228>=Parameters!$E$11,CB228<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB228>=Parameters!$F$11, CB228<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB228>=Parameters!$G$11, CB228<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO228=\"\",CO228=\"--\",ISBLANK(CO228)),\"\",IF(CO228<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO228>=Parameters!$E$13,CO228<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO228>=Parameters!$F$13, CO228<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO228>=Parameters!$G$13, CO228<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ228=\"\",CJ228=\"--\",ISBLANK(CJ228)),\"\",IF(CJ228='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ228<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ228>=Parameters!$E$14,CJ228<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ228>=Parameters!$F$14, CJ228<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ228>=Parameters!$G$14, CJ228<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK228=\"\",CK228=\"--\",ISBLANK(CK228)),\"\",IF(AND(CK228<Parameters!$E$15, CK228>=0), 'Risk Tables'!$C$44, IF(AND(CK228>=Parameters!$E$15,CK228<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK228>=Parameters!$F$15, CK228<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK228>=Parameters!$G$15, CK228<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM228=\"\",CM228=\"--\",ISBLANK(CM228)),\"\",IF(CM228>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM228<=Parameters!$E$16,CM228>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM228<=Parameters!$F$16, CM228>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM228<=Parameters!$G$16, CM228>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN228=\"\",CN228=\"--\",ISBLANK(CN228)),\"\",IF(CN228>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN228<=Parameters!$E$17,CN228>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN228<=Parameters!$F$17, CN228>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN228<=Parameters!$G$17, CN228>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL228=\"\",CL228=\"--\",ISBLANK(CL228)),\"\",IF(CL228>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL228<=Parameters!$E$18,CL228>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL228<=Parameters!$F$18, CL228>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL228<=Parameters!$G$18, CL228>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP228=\"\",CP228=\"--\",ISBLANK(CP228)),\"\",IF(CP228<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP228>=Parameters!$E$21,CP228<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP228>=Parameters!$F$21, CP228<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP228>=Parameters!$G$21, CP228<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ228=\"\",CQ228=\"--\",ISBLANK(CQ228)),\"\",IF(CQ228<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ228>=Parameters!$E$22,CQ228<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ228>=Parameters!$F$22, CQ228<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ228>=Parameters!$G$22, CQ228<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR228='Risk Tables'!$C$44,1,IF(CR228='Risk Tables'!$C$43,2,IF(CR228='Risk Tables'!$C$42, 3, IF(CR228='Risk Tables'!$C$41, 4, IF(CR228='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS228='Risk Tables'!$C$44,1,IF(CS228='Risk Tables'!$C$43,2,IF(CS228='Risk Tables'!$C$42, 3, IF(CS228='Risk Tables'!$C$41, 4, IF(CS228='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT228='Risk Tables'!$C$44,1,IF(CT228='Risk Tables'!$C$43,2,IF(CT228='Risk Tables'!$C$42, 3, IF(CT228='Risk Tables'!$C$41, 4, IF(CT228='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV228='Risk Tables'!$C$44,1,IF(CV228='Risk Tables'!$C$43,2,IF(CV228='Risk Tables'!$C$42, 3, IF(CV228='Risk Tables'!$C$41, 4, IF(CV228='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW228='Risk Tables'!$C$44,1,IF(CW228='Risk Tables'!$C$43,2,IF(CW228='Risk Tables'!$C$42, 3, IF(CW228='Risk Tables'!$C$41, 4, IF(CW228='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX228='Risk Tables'!$C$44,1,IF(CX228='Risk Tables'!$C$43,2,IF(CX228='Risk Tables'!$C$42, 3, IF(CX228='Risk Tables'!$C$41, 4, IF(CX228='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY228='Risk Tables'!$C$44,1,IF(CY228='Risk Tables'!$C$43,2,IF(CY228='Risk Tables'!$C$42, 3, IF(CY228='Risk Tables'!$C$41, 4, IF(CY228='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA228='Risk Tables'!$C$44,1,IF(DA228='Risk Tables'!$C$43,2,IF(DA228='Risk Tables'!$C$42, 3, IF(DA228='Risk Tables'!$C$41, 4, IF(DA228='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB228='Risk Tables'!$C$44,1,IF(DB228='Risk Tables'!$C$43,2,IF(DB228='Risk Tables'!$C$42, 3, IF(DB228='Risk Tables'!$C$41, 4, IF(DB228='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC228='Risk Tables'!$C$44,1,IF(DC228='Risk Tables'!$C$43,2,IF(DC228='Risk Tables'!$C$42, 3, IF(DC228='Risk Tables'!$C$41, 4, IF(DC228='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD228='Risk Tables'!$C$44,1,IF(DD228='Risk Tables'!$C$43,2,IF(DD228='Risk Tables'!$C$42, 3, IF(DD228='Risk Tables'!$C$41, 4, IF(DD228='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE228='Risk Tables'!$C$44,1,IF(DE228='Risk Tables'!$C$43,2,IF(DE228='Risk Tables'!$C$42, 3, IF(DE228='Risk Tables'!$C$41, 4, IF(DE228='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF228='Risk Tables'!$C$44,1,IF(DF228='Risk Tables'!$C$43,2,IF(DF228='Risk Tables'!$C$42, 3, IF(DF228='Risk Tables'!$C$41, 4, IF(DF228='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI228:DW228))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI228:DW228, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD228),\"\",((AD228*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P228,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V228),\"\",((V228*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P228,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO228),\"\",((AO228*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P228,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM228),\"\",((AM228*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P228,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI228),\"\",((AI228*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P228,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF228),\"\",((AF228*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P228,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR228),\"\",((AR228*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P228,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL228),\"\",((BL228*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P228,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM228),\"\",((BM228*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P228,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU228),\"\",((AU228*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P228,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW228),\"\",((AW228*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P228,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK228),\"\",(((BK228)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P228,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A229=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I229,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M229,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A229=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H229,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A229=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H229,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A229=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H229,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A229=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H229,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AT229),AND(ISBLANK(AV229),ISBLANK(AY229))),\"\",AT229/-SUM(AV229,AY229)),\"\")","v":""},"",{"$f":"IFERROR(IF(OR(ISBLANK(BG229),ISBLANK(AR229)),\"\",IF(AR229<0,'Risk Tables'!$C$46,BG229/AR229)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO229),ISBLANK(AR229)),\"\",IF(AR229<0,'Risk Tables'!$C$46,AO229/AR229)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH229=\"\",ISBLANK(CH229)),\"\",IF(CH229>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH229<=Parameters!$E$4,CH229>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH229<=Parameters!$F$4, CH229>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH229<=Parameters!$G$4, CH229>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI229=\"\",CI229=\"--\",ISBLANK(CI229)),\"\",IF(CI229='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI229>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI229<=Parameters!$E$5,CI229>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI229<=Parameters!$F$5, CI229>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI229<=Parameters!$G$5, CI229>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG229=\"\",CG229=\"--\",ISBLANK(CG229)),\"\",IF(CG229>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG229<=Parameters!$E$6,CG229>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG229<=Parameters!$F$6, CG229>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG229<=Parameters!$G$6, CG229>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY229=\"\",BY229=\"--\",ISBLANK(BY229)),\"\",IF(BY229>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY229<=Parameters!$E$8,BY229>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY229<=Parameters!$F$8, BY229>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY229<=Parameters!$G$8, BY229>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ229=\"\",BZ229=\"--\",ISBLANK(BZ229)),\"\",IF(BZ229>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ229<=Parameters!$E$9,BZ229>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ229<=Parameters!$F$9, BZ229>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ229<=Parameters!$G$9, BZ229>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA229=\"\",CA229=\"--\",ISBLANK(CA229)),\"\",IF(CA229<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA229>=Parameters!$E$10,CA229<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA229>=Parameters!$F$10, CA229<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA229>=Parameters!$G$10, CA229<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB229=\"\",CB229=\"--\",ISBLANK(CB229)),\"\",IF(CB229<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB229>=Parameters!$E$11,CB229<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB229>=Parameters!$F$11, CB229<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB229>=Parameters!$G$11, CB229<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO229=\"\",CO229=\"--\",ISBLANK(CO229)),\"\",IF(CO229<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO229>=Parameters!$E$13,CO229<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO229>=Parameters!$F$13, CO229<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO229>=Parameters!$G$13, CO229<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ229=\"\",CJ229=\"--\",ISBLANK(CJ229)),\"\",IF(CJ229='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ229<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ229>=Parameters!$E$14,CJ229<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ229>=Parameters!$F$14, CJ229<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ229>=Parameters!$G$14, CJ229<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK229=\"\",CK229=\"--\",ISBLANK(CK229)),\"\",IF(AND(CK229<Parameters!$E$15, CK229>=0), 'Risk Tables'!$C$44, IF(AND(CK229>=Parameters!$E$15,CK229<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK229>=Parameters!$F$15, CK229<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK229>=Parameters!$G$15, CK229<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM229=\"\",CM229=\"--\",ISBLANK(CM229)),\"\",IF(CM229>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM229<=Parameters!$E$16,CM229>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM229<=Parameters!$F$16, CM229>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM229<=Parameters!$G$16, CM229>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN229=\"\",CN229=\"--\",ISBLANK(CN229)),\"\",IF(CN229>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN229<=Parameters!$E$17,CN229>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN229<=Parameters!$F$17, CN229>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN229<=Parameters!$G$17, CN229>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL229=\"\",CL229=\"--\",ISBLANK(CL229)),\"\",IF(CL229>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL229<=Parameters!$E$18,CL229>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL229<=Parameters!$F$18, CL229>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL229<=Parameters!$G$18, CL229>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP229=\"\",CP229=\"--\",ISBLANK(CP229)),\"\",IF(CP229<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP229>=Parameters!$E$21,CP229<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP229>=Parameters!$F$21, CP229<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP229>=Parameters!$G$21, CP229<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ229=\"\",CQ229=\"--\",ISBLANK(CQ229)),\"\",IF(CQ229<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ229>=Parameters!$E$22,CQ229<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ229>=Parameters!$F$22, CQ229<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ229>=Parameters!$G$22, CQ229<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR229='Risk Tables'!$C$44,1,IF(CR229='Risk Tables'!$C$43,2,IF(CR229='Risk Tables'!$C$42, 3, IF(CR229='Risk Tables'!$C$41, 4, IF(CR229='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS229='Risk Tables'!$C$44,1,IF(CS229='Risk Tables'!$C$43,2,IF(CS229='Risk Tables'!$C$42, 3, IF(CS229='Risk Tables'!$C$41, 4, IF(CS229='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT229='Risk Tables'!$C$44,1,IF(CT229='Risk Tables'!$C$43,2,IF(CT229='Risk Tables'!$C$42, 3, IF(CT229='Risk Tables'!$C$41, 4, IF(CT229='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV229='Risk Tables'!$C$44,1,IF(CV229='Risk Tables'!$C$43,2,IF(CV229='Risk Tables'!$C$42, 3, IF(CV229='Risk Tables'!$C$41, 4, IF(CV229='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW229='Risk Tables'!$C$44,1,IF(CW229='Risk Tables'!$C$43,2,IF(CW229='Risk Tables'!$C$42, 3, IF(CW229='Risk Tables'!$C$41, 4, IF(CW229='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX229='Risk Tables'!$C$44,1,IF(CX229='Risk Tables'!$C$43,2,IF(CX229='Risk Tables'!$C$42, 3, IF(CX229='Risk Tables'!$C$41, 4, IF(CX229='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY229='Risk Tables'!$C$44,1,IF(CY229='Risk Tables'!$C$43,2,IF(CY229='Risk Tables'!$C$42, 3, IF(CY229='Risk Tables'!$C$41, 4, IF(CY229='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA229='Risk Tables'!$C$44,1,IF(DA229='Risk Tables'!$C$43,2,IF(DA229='Risk Tables'!$C$42, 3, IF(DA229='Risk Tables'!$C$41, 4, IF(DA229='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB229='Risk Tables'!$C$44,1,IF(DB229='Risk Tables'!$C$43,2,IF(DB229='Risk Tables'!$C$42, 3, IF(DB229='Risk Tables'!$C$41, 4, IF(DB229='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC229='Risk Tables'!$C$44,1,IF(DC229='Risk Tables'!$C$43,2,IF(DC229='Risk Tables'!$C$42, 3, IF(DC229='Risk Tables'!$C$41, 4, IF(DC229='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD229='Risk Tables'!$C$44,1,IF(DD229='Risk Tables'!$C$43,2,IF(DD229='Risk Tables'!$C$42, 3, IF(DD229='Risk Tables'!$C$41, 4, IF(DD229='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE229='Risk Tables'!$C$44,1,IF(DE229='Risk Tables'!$C$43,2,IF(DE229='Risk Tables'!$C$42, 3, IF(DE229='Risk Tables'!$C$41, 4, IF(DE229='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF229='Risk Tables'!$C$44,1,IF(DF229='Risk Tables'!$C$43,2,IF(DF229='Risk Tables'!$C$42, 3, IF(DF229='Risk Tables'!$C$41, 4, IF(DF229='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI229:DW229))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI229:DW229, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD229),\"\",((AD229*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P229,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V229),\"\",((V229*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P229,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO229),\"\",((AO229*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P229,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM229),\"\",((AM229*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P229,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI229),\"\",((AI229*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P229,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF229),\"\",((AF229*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P229,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR229),\"\",((AR229*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P229,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL229),\"\",((BL229*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P229,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM229),\"\",((BM229*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P229,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU229),\"\",((AU229*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P229,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW229),\"\",((AW229*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P229,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK229),\"\",(((BK229)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P229,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A230=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I230,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M230,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A230=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H230,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A230=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H230,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A230=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H230,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A230=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H230,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG230),ISBLANK(AR230)),\"\",IF(AR230<0,'Risk Tables'!$C$46,BG230/AR230)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO230),ISBLANK(AR230)),\"\",IF(AR230<0,'Risk Tables'!$C$46,AO230/AR230)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH230=\"\",ISBLANK(CH230)),\"\",IF(CH230>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH230<=Parameters!$E$4,CH230>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH230<=Parameters!$F$4, CH230>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH230<=Parameters!$G$4, CH230>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI230=\"\",CI230=\"--\",ISBLANK(CI230)),\"\",IF(CI230='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI230>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI230<=Parameters!$E$5,CI230>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI230<=Parameters!$F$5, CI230>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI230<=Parameters!$G$5, CI230>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG230=\"\",CG230=\"--\",ISBLANK(CG230)),\"\",IF(CG230>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG230<=Parameters!$E$6,CG230>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG230<=Parameters!$F$6, CG230>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG230<=Parameters!$G$6, CG230>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY230=\"\",BY230=\"--\",ISBLANK(BY230)),\"\",IF(BY230>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY230<=Parameters!$E$8,BY230>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY230<=Parameters!$F$8, BY230>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY230<=Parameters!$G$8, BY230>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ230=\"\",BZ230=\"--\",ISBLANK(BZ230)),\"\",IF(BZ230>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ230<=Parameters!$E$9,BZ230>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ230<=Parameters!$F$9, BZ230>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ230<=Parameters!$G$9, BZ230>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA230=\"\",CA230=\"--\",ISBLANK(CA230)),\"\",IF(CA230<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA230>=Parameters!$E$10,CA230<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA230>=Parameters!$F$10, CA230<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA230>=Parameters!$G$10, CA230<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB230=\"\",CB230=\"--\",ISBLANK(CB230)),\"\",IF(CB230<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB230>=Parameters!$E$11,CB230<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB230>=Parameters!$F$11, CB230<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB230>=Parameters!$G$11, CB230<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO230=\"\",CO230=\"--\",ISBLANK(CO230)),\"\",IF(CO230<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO230>=Parameters!$E$13,CO230<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO230>=Parameters!$F$13, CO230<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO230>=Parameters!$G$13, CO230<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ230=\"\",CJ230=\"--\",ISBLANK(CJ230)),\"\",IF(CJ230='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ230<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ230>=Parameters!$E$14,CJ230<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ230>=Parameters!$F$14, CJ230<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ230>=Parameters!$G$14, CJ230<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK230=\"\",CK230=\"--\",ISBLANK(CK230)),\"\",IF(AND(CK230<Parameters!$E$15, CK230>=0), 'Risk Tables'!$C$44, IF(AND(CK230>=Parameters!$E$15,CK230<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK230>=Parameters!$F$15, CK230<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK230>=Parameters!$G$15, CK230<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM230=\"\",CM230=\"--\",ISBLANK(CM230)),\"\",IF(CM230>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM230<=Parameters!$E$16,CM230>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM230<=Parameters!$F$16, CM230>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM230<=Parameters!$G$16, CM230>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN230=\"\",CN230=\"--\",ISBLANK(CN230)),\"\",IF(CN230>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN230<=Parameters!$E$17,CN230>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN230<=Parameters!$F$17, CN230>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN230<=Parameters!$G$17, CN230>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL230=\"\",CL230=\"--\",ISBLANK(CL230)),\"\",IF(CL230>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL230<=Parameters!$E$18,CL230>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL230<=Parameters!$F$18, CL230>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL230<=Parameters!$G$18, CL230>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP230=\"\",CP230=\"--\",ISBLANK(CP230)),\"\",IF(CP230<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP230>=Parameters!$E$21,CP230<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP230>=Parameters!$F$21, CP230<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP230>=Parameters!$G$21, CP230<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ230=\"\",CQ230=\"--\",ISBLANK(CQ230)),\"\",IF(CQ230<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ230>=Parameters!$E$22,CQ230<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ230>=Parameters!$F$22, CQ230<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ230>=Parameters!$G$22, CQ230<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR230='Risk Tables'!$C$44,1,IF(CR230='Risk Tables'!$C$43,2,IF(CR230='Risk Tables'!$C$42, 3, IF(CR230='Risk Tables'!$C$41, 4, IF(CR230='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS230='Risk Tables'!$C$44,1,IF(CS230='Risk Tables'!$C$43,2,IF(CS230='Risk Tables'!$C$42, 3, IF(CS230='Risk Tables'!$C$41, 4, IF(CS230='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT230='Risk Tables'!$C$44,1,IF(CT230='Risk Tables'!$C$43,2,IF(CT230='Risk Tables'!$C$42, 3, IF(CT230='Risk Tables'!$C$41, 4, IF(CT230='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV230='Risk Tables'!$C$44,1,IF(CV230='Risk Tables'!$C$43,2,IF(CV230='Risk Tables'!$C$42, 3, IF(CV230='Risk Tables'!$C$41, 4, IF(CV230='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW230='Risk Tables'!$C$44,1,IF(CW230='Risk Tables'!$C$43,2,IF(CW230='Risk Tables'!$C$42, 3, IF(CW230='Risk Tables'!$C$41, 4, IF(CW230='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX230='Risk Tables'!$C$44,1,IF(CX230='Risk Tables'!$C$43,2,IF(CX230='Risk Tables'!$C$42, 3, IF(CX230='Risk Tables'!$C$41, 4, IF(CX230='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY230='Risk Tables'!$C$44,1,IF(CY230='Risk Tables'!$C$43,2,IF(CY230='Risk Tables'!$C$42, 3, IF(CY230='Risk Tables'!$C$41, 4, IF(CY230='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA230='Risk Tables'!$C$44,1,IF(DA230='Risk Tables'!$C$43,2,IF(DA230='Risk Tables'!$C$42, 3, IF(DA230='Risk Tables'!$C$41, 4, IF(DA230='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB230='Risk Tables'!$C$44,1,IF(DB230='Risk Tables'!$C$43,2,IF(DB230='Risk Tables'!$C$42, 3, IF(DB230='Risk Tables'!$C$41, 4, IF(DB230='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC230='Risk Tables'!$C$44,1,IF(DC230='Risk Tables'!$C$43,2,IF(DC230='Risk Tables'!$C$42, 3, IF(DC230='Risk Tables'!$C$41, 4, IF(DC230='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD230='Risk Tables'!$C$44,1,IF(DD230='Risk Tables'!$C$43,2,IF(DD230='Risk Tables'!$C$42, 3, IF(DD230='Risk Tables'!$C$41, 4, IF(DD230='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE230='Risk Tables'!$C$44,1,IF(DE230='Risk Tables'!$C$43,2,IF(DE230='Risk Tables'!$C$42, 3, IF(DE230='Risk Tables'!$C$41, 4, IF(DE230='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF230='Risk Tables'!$C$44,1,IF(DF230='Risk Tables'!$C$43,2,IF(DF230='Risk Tables'!$C$42, 3, IF(DF230='Risk Tables'!$C$41, 4, IF(DF230='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI230:DW230))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI230:DW230, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD230),\"\",((AD230*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P230,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V230),\"\",((V230*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P230,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO230),\"\",((AO230*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P230,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM230),\"\",((AM230*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P230,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI230),\"\",((AI230*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P230,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF230),\"\",((AF230*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P230,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR230),\"\",((AR230*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P230,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL230),\"\",((BL230*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P230,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM230),\"\",((BM230*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P230,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU230),\"\",((AU230*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P230,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW230),\"\",((AW230*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P230,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK230),\"\",(((BK230)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P230,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A231=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I231,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M231,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A231=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H231,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A231=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H231,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A231=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H231,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A231=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H231,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG231),ISBLANK(AR231)),\"\",IF(AR231<0,'Risk Tables'!$C$46,BG231/AR231)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO231),ISBLANK(AR231)),\"\",IF(AR231<0,'Risk Tables'!$C$46,AO231/AR231)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH231=\"\",ISBLANK(CH231)),\"\",IF(CH231>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH231<=Parameters!$E$4,CH231>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH231<=Parameters!$F$4, CH231>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH231<=Parameters!$G$4, CH231>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI231=\"\",CI231=\"--\",ISBLANK(CI231)),\"\",IF(CI231='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI231>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI231<=Parameters!$E$5,CI231>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI231<=Parameters!$F$5, CI231>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI231<=Parameters!$G$5, CI231>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG231=\"\",CG231=\"--\",ISBLANK(CG231)),\"\",IF(CG231>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG231<=Parameters!$E$6,CG231>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG231<=Parameters!$F$6, CG231>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG231<=Parameters!$G$6, CG231>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY231=\"\",BY231=\"--\",ISBLANK(BY231)),\"\",IF(BY231>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY231<=Parameters!$E$8,BY231>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY231<=Parameters!$F$8, BY231>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY231<=Parameters!$G$8, BY231>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ231=\"\",BZ231=\"--\",ISBLANK(BZ231)),\"\",IF(BZ231>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ231<=Parameters!$E$9,BZ231>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ231<=Parameters!$F$9, BZ231>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ231<=Parameters!$G$9, BZ231>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA231=\"\",CA231=\"--\",ISBLANK(CA231)),\"\",IF(CA231<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA231>=Parameters!$E$10,CA231<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA231>=Parameters!$F$10, CA231<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA231>=Parameters!$G$10, CA231<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB231=\"\",CB231=\"--\",ISBLANK(CB231)),\"\",IF(CB231<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB231>=Parameters!$E$11,CB231<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB231>=Parameters!$F$11, CB231<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB231>=Parameters!$G$11, CB231<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO231=\"\",CO231=\"--\",ISBLANK(CO231)),\"\",IF(CO231<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO231>=Parameters!$E$13,CO231<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO231>=Parameters!$F$13, CO231<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO231>=Parameters!$G$13, CO231<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ231=\"\",CJ231=\"--\",ISBLANK(CJ231)),\"\",IF(CJ231='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ231<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ231>=Parameters!$E$14,CJ231<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ231>=Parameters!$F$14, CJ231<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ231>=Parameters!$G$14, CJ231<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK231=\"\",CK231=\"--\",ISBLANK(CK231)),\"\",IF(AND(CK231<Parameters!$E$15, CK231>=0), 'Risk Tables'!$C$44, IF(AND(CK231>=Parameters!$E$15,CK231<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK231>=Parameters!$F$15, CK231<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK231>=Parameters!$G$15, CK231<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM231=\"\",CM231=\"--\",ISBLANK(CM231)),\"\",IF(CM231>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM231<=Parameters!$E$16,CM231>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM231<=Parameters!$F$16, CM231>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM231<=Parameters!$G$16, CM231>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN231=\"\",CN231=\"--\",ISBLANK(CN231)),\"\",IF(CN231>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN231<=Parameters!$E$17,CN231>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN231<=Parameters!$F$17, CN231>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN231<=Parameters!$G$17, CN231>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL231=\"\",CL231=\"--\",ISBLANK(CL231)),\"\",IF(CL231>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL231<=Parameters!$E$18,CL231>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL231<=Parameters!$F$18, CL231>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL231<=Parameters!$G$18, CL231>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP231=\"\",CP231=\"--\",ISBLANK(CP231)),\"\",IF(CP231<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP231>=Parameters!$E$21,CP231<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP231>=Parameters!$F$21, CP231<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP231>=Parameters!$G$21, CP231<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ231=\"\",CQ231=\"--\",ISBLANK(CQ231)),\"\",IF(CQ231<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ231>=Parameters!$E$22,CQ231<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ231>=Parameters!$F$22, CQ231<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ231>=Parameters!$G$22, CQ231<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR231='Risk Tables'!$C$44,1,IF(CR231='Risk Tables'!$C$43,2,IF(CR231='Risk Tables'!$C$42, 3, IF(CR231='Risk Tables'!$C$41, 4, IF(CR231='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS231='Risk Tables'!$C$44,1,IF(CS231='Risk Tables'!$C$43,2,IF(CS231='Risk Tables'!$C$42, 3, IF(CS231='Risk Tables'!$C$41, 4, IF(CS231='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT231='Risk Tables'!$C$44,1,IF(CT231='Risk Tables'!$C$43,2,IF(CT231='Risk Tables'!$C$42, 3, IF(CT231='Risk Tables'!$C$41, 4, IF(CT231='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV231='Risk Tables'!$C$44,1,IF(CV231='Risk Tables'!$C$43,2,IF(CV231='Risk Tables'!$C$42, 3, IF(CV231='Risk Tables'!$C$41, 4, IF(CV231='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW231='Risk Tables'!$C$44,1,IF(CW231='Risk Tables'!$C$43,2,IF(CW231='Risk Tables'!$C$42, 3, IF(CW231='Risk Tables'!$C$41, 4, IF(CW231='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX231='Risk Tables'!$C$44,1,IF(CX231='Risk Tables'!$C$43,2,IF(CX231='Risk Tables'!$C$42, 3, IF(CX231='Risk Tables'!$C$41, 4, IF(CX231='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY231='Risk Tables'!$C$44,1,IF(CY231='Risk Tables'!$C$43,2,IF(CY231='Risk Tables'!$C$42, 3, IF(CY231='Risk Tables'!$C$41, 4, IF(CY231='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA231='Risk Tables'!$C$44,1,IF(DA231='Risk Tables'!$C$43,2,IF(DA231='Risk Tables'!$C$42, 3, IF(DA231='Risk Tables'!$C$41, 4, IF(DA231='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB231='Risk Tables'!$C$44,1,IF(DB231='Risk Tables'!$C$43,2,IF(DB231='Risk Tables'!$C$42, 3, IF(DB231='Risk Tables'!$C$41, 4, IF(DB231='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC231='Risk Tables'!$C$44,1,IF(DC231='Risk Tables'!$C$43,2,IF(DC231='Risk Tables'!$C$42, 3, IF(DC231='Risk Tables'!$C$41, 4, IF(DC231='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD231='Risk Tables'!$C$44,1,IF(DD231='Risk Tables'!$C$43,2,IF(DD231='Risk Tables'!$C$42, 3, IF(DD231='Risk Tables'!$C$41, 4, IF(DD231='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE231='Risk Tables'!$C$44,1,IF(DE231='Risk Tables'!$C$43,2,IF(DE231='Risk Tables'!$C$42, 3, IF(DE231='Risk Tables'!$C$41, 4, IF(DE231='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF231='Risk Tables'!$C$44,1,IF(DF231='Risk Tables'!$C$43,2,IF(DF231='Risk Tables'!$C$42, 3, IF(DF231='Risk Tables'!$C$41, 4, IF(DF231='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI231:DW231))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI231:DW231, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD231),\"\",((AD231*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P231,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V231),\"\",((V231*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P231,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO231),\"\",((AO231*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P231,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM231),\"\",((AM231*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P231,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI231),\"\",((AI231*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P231,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF231),\"\",((AF231*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P231,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR231),\"\",((AR231*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P231,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL231),\"\",((BL231*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P231,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM231),\"\",((BM231*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P231,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU231),\"\",((AU231*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P231,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW231),\"\",((AW231*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P231,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK231),\"\",(((BK231)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P231,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A232=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I232,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M232,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A232=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H232,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A232=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H232,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A232=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H232,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A232=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H232,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG232),ISBLANK(AR232)),\"\",IF(AR232<0,'Risk Tables'!$C$46,BG232/AR232)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO232),ISBLANK(AR232)),\"\",IF(AR232<0,'Risk Tables'!$C$46,AO232/AR232)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH232=\"\",ISBLANK(CH232)),\"\",IF(CH232>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH232<=Parameters!$E$4,CH232>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH232<=Parameters!$F$4, CH232>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH232<=Parameters!$G$4, CH232>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI232=\"\",CI232=\"--\",ISBLANK(CI232)),\"\",IF(CI232='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI232>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI232<=Parameters!$E$5,CI232>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI232<=Parameters!$F$5, CI232>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI232<=Parameters!$G$5, CI232>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG232=\"\",CG232=\"--\",ISBLANK(CG232)),\"\",IF(CG232>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG232<=Parameters!$E$6,CG232>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG232<=Parameters!$F$6, CG232>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG232<=Parameters!$G$6, CG232>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY232=\"\",BY232=\"--\",ISBLANK(BY232)),\"\",IF(BY232>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY232<=Parameters!$E$8,BY232>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY232<=Parameters!$F$8, BY232>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY232<=Parameters!$G$8, BY232>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ232=\"\",BZ232=\"--\",ISBLANK(BZ232)),\"\",IF(BZ232>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ232<=Parameters!$E$9,BZ232>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ232<=Parameters!$F$9, BZ232>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ232<=Parameters!$G$9, BZ232>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA232=\"\",CA232=\"--\",ISBLANK(CA232)),\"\",IF(CA232<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA232>=Parameters!$E$10,CA232<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA232>=Parameters!$F$10, CA232<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA232>=Parameters!$G$10, CA232<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB232=\"\",CB232=\"--\",ISBLANK(CB232)),\"\",IF(CB232<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB232>=Parameters!$E$11,CB232<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB232>=Parameters!$F$11, CB232<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB232>=Parameters!$G$11, CB232<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO232=\"\",CO232=\"--\",ISBLANK(CO232)),\"\",IF(CO232<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO232>=Parameters!$E$13,CO232<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO232>=Parameters!$F$13, CO232<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO232>=Parameters!$G$13, CO232<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ232=\"\",CJ232=\"--\",ISBLANK(CJ232)),\"\",IF(CJ232='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ232<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ232>=Parameters!$E$14,CJ232<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ232>=Parameters!$F$14, CJ232<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ232>=Parameters!$G$14, CJ232<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK232=\"\",CK232=\"--\",ISBLANK(CK232)),\"\",IF(AND(CK232<Parameters!$E$15, CK232>=0), 'Risk Tables'!$C$44, IF(AND(CK232>=Parameters!$E$15,CK232<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK232>=Parameters!$F$15, CK232<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK232>=Parameters!$G$15, CK232<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM232=\"\",CM232=\"--\",ISBLANK(CM232)),\"\",IF(CM232>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM232<=Parameters!$E$16,CM232>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM232<=Parameters!$F$16, CM232>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM232<=Parameters!$G$16, CM232>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN232=\"\",CN232=\"--\",ISBLANK(CN232)),\"\",IF(CN232>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN232<=Parameters!$E$17,CN232>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN232<=Parameters!$F$17, CN232>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN232<=Parameters!$G$17, CN232>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL232=\"\",CL232=\"--\",ISBLANK(CL232)),\"\",IF(CL232>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL232<=Parameters!$E$18,CL232>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL232<=Parameters!$F$18, CL232>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL232<=Parameters!$G$18, CL232>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP232=\"\",CP232=\"--\",ISBLANK(CP232)),\"\",IF(CP232<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP232>=Parameters!$E$21,CP232<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP232>=Parameters!$F$21, CP232<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP232>=Parameters!$G$21, CP232<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ232=\"\",CQ232=\"--\",ISBLANK(CQ232)),\"\",IF(CQ232<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ232>=Parameters!$E$22,CQ232<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ232>=Parameters!$F$22, CQ232<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ232>=Parameters!$G$22, CQ232<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR232='Risk Tables'!$C$44,1,IF(CR232='Risk Tables'!$C$43,2,IF(CR232='Risk Tables'!$C$42, 3, IF(CR232='Risk Tables'!$C$41, 4, IF(CR232='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS232='Risk Tables'!$C$44,1,IF(CS232='Risk Tables'!$C$43,2,IF(CS232='Risk Tables'!$C$42, 3, IF(CS232='Risk Tables'!$C$41, 4, IF(CS232='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT232='Risk Tables'!$C$44,1,IF(CT232='Risk Tables'!$C$43,2,IF(CT232='Risk Tables'!$C$42, 3, IF(CT232='Risk Tables'!$C$41, 4, IF(CT232='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV232='Risk Tables'!$C$44,1,IF(CV232='Risk Tables'!$C$43,2,IF(CV232='Risk Tables'!$C$42, 3, IF(CV232='Risk Tables'!$C$41, 4, IF(CV232='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW232='Risk Tables'!$C$44,1,IF(CW232='Risk Tables'!$C$43,2,IF(CW232='Risk Tables'!$C$42, 3, IF(CW232='Risk Tables'!$C$41, 4, IF(CW232='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX232='Risk Tables'!$C$44,1,IF(CX232='Risk Tables'!$C$43,2,IF(CX232='Risk Tables'!$C$42, 3, IF(CX232='Risk Tables'!$C$41, 4, IF(CX232='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY232='Risk Tables'!$C$44,1,IF(CY232='Risk Tables'!$C$43,2,IF(CY232='Risk Tables'!$C$42, 3, IF(CY232='Risk Tables'!$C$41, 4, IF(CY232='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA232='Risk Tables'!$C$44,1,IF(DA232='Risk Tables'!$C$43,2,IF(DA232='Risk Tables'!$C$42, 3, IF(DA232='Risk Tables'!$C$41, 4, IF(DA232='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB232='Risk Tables'!$C$44,1,IF(DB232='Risk Tables'!$C$43,2,IF(DB232='Risk Tables'!$C$42, 3, IF(DB232='Risk Tables'!$C$41, 4, IF(DB232='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC232='Risk Tables'!$C$44,1,IF(DC232='Risk Tables'!$C$43,2,IF(DC232='Risk Tables'!$C$42, 3, IF(DC232='Risk Tables'!$C$41, 4, IF(DC232='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD232='Risk Tables'!$C$44,1,IF(DD232='Risk Tables'!$C$43,2,IF(DD232='Risk Tables'!$C$42, 3, IF(DD232='Risk Tables'!$C$41, 4, IF(DD232='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE232='Risk Tables'!$C$44,1,IF(DE232='Risk Tables'!$C$43,2,IF(DE232='Risk Tables'!$C$42, 3, IF(DE232='Risk Tables'!$C$41, 4, IF(DE232='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF232='Risk Tables'!$C$44,1,IF(DF232='Risk Tables'!$C$43,2,IF(DF232='Risk Tables'!$C$42, 3, IF(DF232='Risk Tables'!$C$41, 4, IF(DF232='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI232:DW232))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI232:DW232, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD232),\"\",((AD232*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P232,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V232),\"\",((V232*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P232,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO232),\"\",((AO232*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P232,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM232),\"\",((AM232*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P232,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI232),\"\",((AI232*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P232,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF232),\"\",((AF232*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P232,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR232),\"\",((AR232*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P232,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL232),\"\",((BL232*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P232,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM232),\"\",((BM232*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P232,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU232),\"\",((AU232*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P232,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW232),\"\",((AW232*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P232,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK232),\"\",(((BK232)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P232,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A233=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I233,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M233,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A233=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H233,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A233=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H233,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A233=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H233,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A233=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H233,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG233),ISBLANK(AR233)),\"\",IF(AR233<0,'Risk Tables'!$C$46,BG233/AR233)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO233),ISBLANK(AR233)),\"\",IF(AR233<0,'Risk Tables'!$C$46,AO233/AR233)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH233=\"\",ISBLANK(CH233)),\"\",IF(CH233>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH233<=Parameters!$E$4,CH233>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH233<=Parameters!$F$4, CH233>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH233<=Parameters!$G$4, CH233>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI233=\"\",CI233=\"--\",ISBLANK(CI233)),\"\",IF(CI233='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI233>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI233<=Parameters!$E$5,CI233>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI233<=Parameters!$F$5, CI233>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI233<=Parameters!$G$5, CI233>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG233=\"\",CG233=\"--\",ISBLANK(CG233)),\"\",IF(CG233>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG233<=Parameters!$E$6,CG233>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG233<=Parameters!$F$6, CG233>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG233<=Parameters!$G$6, CG233>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY233=\"\",BY233=\"--\",ISBLANK(BY233)),\"\",IF(BY233>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY233<=Parameters!$E$8,BY233>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY233<=Parameters!$F$8, BY233>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY233<=Parameters!$G$8, BY233>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ233=\"\",BZ233=\"--\",ISBLANK(BZ233)),\"\",IF(BZ233>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ233<=Parameters!$E$9,BZ233>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ233<=Parameters!$F$9, BZ233>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ233<=Parameters!$G$9, BZ233>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA233=\"\",CA233=\"--\",ISBLANK(CA233)),\"\",IF(CA233<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA233>=Parameters!$E$10,CA233<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA233>=Parameters!$F$10, CA233<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA233>=Parameters!$G$10, CA233<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB233=\"\",CB233=\"--\",ISBLANK(CB233)),\"\",IF(CB233<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB233>=Parameters!$E$11,CB233<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB233>=Parameters!$F$11, CB233<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB233>=Parameters!$G$11, CB233<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO233=\"\",CO233=\"--\",ISBLANK(CO233)),\"\",IF(CO233<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO233>=Parameters!$E$13,CO233<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO233>=Parameters!$F$13, CO233<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO233>=Parameters!$G$13, CO233<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ233=\"\",CJ233=\"--\",ISBLANK(CJ233)),\"\",IF(CJ233='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ233<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ233>=Parameters!$E$14,CJ233<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ233>=Parameters!$F$14, CJ233<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ233>=Parameters!$G$14, CJ233<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK233=\"\",CK233=\"--\",ISBLANK(CK233)),\"\",IF(AND(CK233<Parameters!$E$15, CK233>=0), 'Risk Tables'!$C$44, IF(AND(CK233>=Parameters!$E$15,CK233<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK233>=Parameters!$F$15, CK233<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK233>=Parameters!$G$15, CK233<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM233=\"\",CM233=\"--\",ISBLANK(CM233)),\"\",IF(CM233>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM233<=Parameters!$E$16,CM233>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM233<=Parameters!$F$16, CM233>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM233<=Parameters!$G$16, CM233>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN233=\"\",CN233=\"--\",ISBLANK(CN233)),\"\",IF(CN233>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN233<=Parameters!$E$17,CN233>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN233<=Parameters!$F$17, CN233>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN233<=Parameters!$G$17, CN233>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL233=\"\",CL233=\"--\",ISBLANK(CL233)),\"\",IF(CL233>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL233<=Parameters!$E$18,CL233>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL233<=Parameters!$F$18, CL233>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL233<=Parameters!$G$18, CL233>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP233=\"\",CP233=\"--\",ISBLANK(CP233)),\"\",IF(CP233<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP233>=Parameters!$E$21,CP233<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP233>=Parameters!$F$21, CP233<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP233>=Parameters!$G$21, CP233<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ233=\"\",CQ233=\"--\",ISBLANK(CQ233)),\"\",IF(CQ233<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ233>=Parameters!$E$22,CQ233<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ233>=Parameters!$F$22, CQ233<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ233>=Parameters!$G$22, CQ233<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR233='Risk Tables'!$C$44,1,IF(CR233='Risk Tables'!$C$43,2,IF(CR233='Risk Tables'!$C$42, 3, IF(CR233='Risk Tables'!$C$41, 4, IF(CR233='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS233='Risk Tables'!$C$44,1,IF(CS233='Risk Tables'!$C$43,2,IF(CS233='Risk Tables'!$C$42, 3, IF(CS233='Risk Tables'!$C$41, 4, IF(CS233='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT233='Risk Tables'!$C$44,1,IF(CT233='Risk Tables'!$C$43,2,IF(CT233='Risk Tables'!$C$42, 3, IF(CT233='Risk Tables'!$C$41, 4, IF(CT233='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV233='Risk Tables'!$C$44,1,IF(CV233='Risk Tables'!$C$43,2,IF(CV233='Risk Tables'!$C$42, 3, IF(CV233='Risk Tables'!$C$41, 4, IF(CV233='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW233='Risk Tables'!$C$44,1,IF(CW233='Risk Tables'!$C$43,2,IF(CW233='Risk Tables'!$C$42, 3, IF(CW233='Risk Tables'!$C$41, 4, IF(CW233='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX233='Risk Tables'!$C$44,1,IF(CX233='Risk Tables'!$C$43,2,IF(CX233='Risk Tables'!$C$42, 3, IF(CX233='Risk Tables'!$C$41, 4, IF(CX233='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY233='Risk Tables'!$C$44,1,IF(CY233='Risk Tables'!$C$43,2,IF(CY233='Risk Tables'!$C$42, 3, IF(CY233='Risk Tables'!$C$41, 4, IF(CY233='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA233='Risk Tables'!$C$44,1,IF(DA233='Risk Tables'!$C$43,2,IF(DA233='Risk Tables'!$C$42, 3, IF(DA233='Risk Tables'!$C$41, 4, IF(DA233='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB233='Risk Tables'!$C$44,1,IF(DB233='Risk Tables'!$C$43,2,IF(DB233='Risk Tables'!$C$42, 3, IF(DB233='Risk Tables'!$C$41, 4, IF(DB233='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC233='Risk Tables'!$C$44,1,IF(DC233='Risk Tables'!$C$43,2,IF(DC233='Risk Tables'!$C$42, 3, IF(DC233='Risk Tables'!$C$41, 4, IF(DC233='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD233='Risk Tables'!$C$44,1,IF(DD233='Risk Tables'!$C$43,2,IF(DD233='Risk Tables'!$C$42, 3, IF(DD233='Risk Tables'!$C$41, 4, IF(DD233='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE233='Risk Tables'!$C$44,1,IF(DE233='Risk Tables'!$C$43,2,IF(DE233='Risk Tables'!$C$42, 3, IF(DE233='Risk Tables'!$C$41, 4, IF(DE233='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF233='Risk Tables'!$C$44,1,IF(DF233='Risk Tables'!$C$43,2,IF(DF233='Risk Tables'!$C$42, 3, IF(DF233='Risk Tables'!$C$41, 4, IF(DF233='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI233:DW233))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI233:DW233, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD233),\"\",((AD233*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P233,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V233),\"\",((V233*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P233,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO233),\"\",((AO233*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P233,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM233),\"\",((AM233*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P233,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI233),\"\",((AI233*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P233,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF233),\"\",((AF233*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P233,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR233),\"\",((AR233*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P233,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL233),\"\",((BL233*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P233,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM233),\"\",((BM233*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P233,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU233),\"\",((AU233*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P233,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW233),\"\",((AW233*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P233,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK233),\"\",(((BK233)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P233,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A234=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I234,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M234,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A234=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H234,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A234=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H234,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A234=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H234,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A234=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H234,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG234),ISBLANK(AR234)),\"\",IF(AR234<0,'Risk Tables'!$C$46,BG234/AR234)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO234),ISBLANK(AR234)),\"\",IF(AR234<0,'Risk Tables'!$C$46,AO234/AR234)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH234=\"\",ISBLANK(CH234)),\"\",IF(CH234>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH234<=Parameters!$E$4,CH234>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH234<=Parameters!$F$4, CH234>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH234<=Parameters!$G$4, CH234>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI234=\"\",CI234=\"--\",ISBLANK(CI234)),\"\",IF(CI234='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI234>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI234<=Parameters!$E$5,CI234>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI234<=Parameters!$F$5, CI234>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI234<=Parameters!$G$5, CI234>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG234=\"\",CG234=\"--\",ISBLANK(CG234)),\"\",IF(CG234>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG234<=Parameters!$E$6,CG234>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG234<=Parameters!$F$6, CG234>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG234<=Parameters!$G$6, CG234>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY234=\"\",BY234=\"--\",ISBLANK(BY234)),\"\",IF(BY234>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY234<=Parameters!$E$8,BY234>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY234<=Parameters!$F$8, BY234>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY234<=Parameters!$G$8, BY234>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ234=\"\",BZ234=\"--\",ISBLANK(BZ234)),\"\",IF(BZ234>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ234<=Parameters!$E$9,BZ234>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ234<=Parameters!$F$9, BZ234>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ234<=Parameters!$G$9, BZ234>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA234=\"\",CA234=\"--\",ISBLANK(CA234)),\"\",IF(CA234<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA234>=Parameters!$E$10,CA234<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA234>=Parameters!$F$10, CA234<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA234>=Parameters!$G$10, CA234<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB234=\"\",CB234=\"--\",ISBLANK(CB234)),\"\",IF(CB234<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB234>=Parameters!$E$11,CB234<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB234>=Parameters!$F$11, CB234<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB234>=Parameters!$G$11, CB234<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO234=\"\",CO234=\"--\",ISBLANK(CO234)),\"\",IF(CO234<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO234>=Parameters!$E$13,CO234<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO234>=Parameters!$F$13, CO234<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO234>=Parameters!$G$13, CO234<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ234=\"\",CJ234=\"--\",ISBLANK(CJ234)),\"\",IF(CJ234='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ234<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ234>=Parameters!$E$14,CJ234<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ234>=Parameters!$F$14, CJ234<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ234>=Parameters!$G$14, CJ234<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK234=\"\",CK234=\"--\",ISBLANK(CK234)),\"\",IF(AND(CK234<Parameters!$E$15, CK234>=0), 'Risk Tables'!$C$44, IF(AND(CK234>=Parameters!$E$15,CK234<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK234>=Parameters!$F$15, CK234<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK234>=Parameters!$G$15, CK234<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM234=\"\",CM234=\"--\",ISBLANK(CM234)),\"\",IF(CM234>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM234<=Parameters!$E$16,CM234>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM234<=Parameters!$F$16, CM234>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM234<=Parameters!$G$16, CM234>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN234=\"\",CN234=\"--\",ISBLANK(CN234)),\"\",IF(CN234>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN234<=Parameters!$E$17,CN234>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN234<=Parameters!$F$17, CN234>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN234<=Parameters!$G$17, CN234>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL234=\"\",CL234=\"--\",ISBLANK(CL234)),\"\",IF(CL234>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL234<=Parameters!$E$18,CL234>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL234<=Parameters!$F$18, CL234>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL234<=Parameters!$G$18, CL234>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP234=\"\",CP234=\"--\",ISBLANK(CP234)),\"\",IF(CP234<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP234>=Parameters!$E$21,CP234<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP234>=Parameters!$F$21, CP234<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP234>=Parameters!$G$21, CP234<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ234=\"\",CQ234=\"--\",ISBLANK(CQ234)),\"\",IF(CQ234<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ234>=Parameters!$E$22,CQ234<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ234>=Parameters!$F$22, CQ234<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ234>=Parameters!$G$22, CQ234<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR234='Risk Tables'!$C$44,1,IF(CR234='Risk Tables'!$C$43,2,IF(CR234='Risk Tables'!$C$42, 3, IF(CR234='Risk Tables'!$C$41, 4, IF(CR234='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS234='Risk Tables'!$C$44,1,IF(CS234='Risk Tables'!$C$43,2,IF(CS234='Risk Tables'!$C$42, 3, IF(CS234='Risk Tables'!$C$41, 4, IF(CS234='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT234='Risk Tables'!$C$44,1,IF(CT234='Risk Tables'!$C$43,2,IF(CT234='Risk Tables'!$C$42, 3, IF(CT234='Risk Tables'!$C$41, 4, IF(CT234='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV234='Risk Tables'!$C$44,1,IF(CV234='Risk Tables'!$C$43,2,IF(CV234='Risk Tables'!$C$42, 3, IF(CV234='Risk Tables'!$C$41, 4, IF(CV234='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW234='Risk Tables'!$C$44,1,IF(CW234='Risk Tables'!$C$43,2,IF(CW234='Risk Tables'!$C$42, 3, IF(CW234='Risk Tables'!$C$41, 4, IF(CW234='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX234='Risk Tables'!$C$44,1,IF(CX234='Risk Tables'!$C$43,2,IF(CX234='Risk Tables'!$C$42, 3, IF(CX234='Risk Tables'!$C$41, 4, IF(CX234='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY234='Risk Tables'!$C$44,1,IF(CY234='Risk Tables'!$C$43,2,IF(CY234='Risk Tables'!$C$42, 3, IF(CY234='Risk Tables'!$C$41, 4, IF(CY234='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA234='Risk Tables'!$C$44,1,IF(DA234='Risk Tables'!$C$43,2,IF(DA234='Risk Tables'!$C$42, 3, IF(DA234='Risk Tables'!$C$41, 4, IF(DA234='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB234='Risk Tables'!$C$44,1,IF(DB234='Risk Tables'!$C$43,2,IF(DB234='Risk Tables'!$C$42, 3, IF(DB234='Risk Tables'!$C$41, 4, IF(DB234='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC234='Risk Tables'!$C$44,1,IF(DC234='Risk Tables'!$C$43,2,IF(DC234='Risk Tables'!$C$42, 3, IF(DC234='Risk Tables'!$C$41, 4, IF(DC234='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD234='Risk Tables'!$C$44,1,IF(DD234='Risk Tables'!$C$43,2,IF(DD234='Risk Tables'!$C$42, 3, IF(DD234='Risk Tables'!$C$41, 4, IF(DD234='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE234='Risk Tables'!$C$44,1,IF(DE234='Risk Tables'!$C$43,2,IF(DE234='Risk Tables'!$C$42, 3, IF(DE234='Risk Tables'!$C$41, 4, IF(DE234='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF234='Risk Tables'!$C$44,1,IF(DF234='Risk Tables'!$C$43,2,IF(DF234='Risk Tables'!$C$42, 3, IF(DF234='Risk Tables'!$C$41, 4, IF(DF234='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI234:DW234))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI234:DW234, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD234),\"\",((AD234*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P234,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V234),\"\",((V234*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P234,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO234),\"\",((AO234*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P234,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM234),\"\",((AM234*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P234,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI234),\"\",((AI234*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P234,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF234),\"\",((AF234*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P234,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR234),\"\",((AR234*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P234,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL234),\"\",((BL234*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P234,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM234),\"\",((BM234*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P234,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU234),\"\",((AU234*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P234,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW234),\"\",((AW234*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P234,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK234),\"\",(((BK234)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P234,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A235=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I235,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M235,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A235=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H235,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A235=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H235,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A235=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H235,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A235=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H235,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG235),ISBLANK(AR235)),\"\",IF(AR235<0,'Risk Tables'!$C$46,BG235/AR235)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO235),ISBLANK(AR235)),\"\",IF(AR235<0,'Risk Tables'!$C$46,AO235/AR235)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH235=\"\",ISBLANK(CH235)),\"\",IF(CH235>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH235<=Parameters!$E$4,CH235>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH235<=Parameters!$F$4, CH235>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH235<=Parameters!$G$4, CH235>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI235=\"\",CI235=\"--\",ISBLANK(CI235)),\"\",IF(CI235='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI235>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI235<=Parameters!$E$5,CI235>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI235<=Parameters!$F$5, CI235>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI235<=Parameters!$G$5, CI235>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG235=\"\",CG235=\"--\",ISBLANK(CG235)),\"\",IF(CG235>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG235<=Parameters!$E$6,CG235>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG235<=Parameters!$F$6, CG235>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG235<=Parameters!$G$6, CG235>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY235=\"\",BY235=\"--\",ISBLANK(BY235)),\"\",IF(BY235>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY235<=Parameters!$E$8,BY235>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY235<=Parameters!$F$8, BY235>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY235<=Parameters!$G$8, BY235>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ235=\"\",BZ235=\"--\",ISBLANK(BZ235)),\"\",IF(BZ235>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ235<=Parameters!$E$9,BZ235>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ235<=Parameters!$F$9, BZ235>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ235<=Parameters!$G$9, BZ235>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA235=\"\",CA235=\"--\",ISBLANK(CA235)),\"\",IF(CA235<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA235>=Parameters!$E$10,CA235<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA235>=Parameters!$F$10, CA235<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA235>=Parameters!$G$10, CA235<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB235=\"\",CB235=\"--\",ISBLANK(CB235)),\"\",IF(CB235<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB235>=Parameters!$E$11,CB235<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB235>=Parameters!$F$11, CB235<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB235>=Parameters!$G$11, CB235<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO235=\"\",CO235=\"--\",ISBLANK(CO235)),\"\",IF(CO235<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO235>=Parameters!$E$13,CO235<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO235>=Parameters!$F$13, CO235<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO235>=Parameters!$G$13, CO235<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ235=\"\",CJ235=\"--\",ISBLANK(CJ235)),\"\",IF(CJ235='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ235<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ235>=Parameters!$E$14,CJ235<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ235>=Parameters!$F$14, CJ235<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ235>=Parameters!$G$14, CJ235<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK235=\"\",CK235=\"--\",ISBLANK(CK235)),\"\",IF(AND(CK235<Parameters!$E$15, CK235>=0), 'Risk Tables'!$C$44, IF(AND(CK235>=Parameters!$E$15,CK235<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK235>=Parameters!$F$15, CK235<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK235>=Parameters!$G$15, CK235<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM235=\"\",CM235=\"--\",ISBLANK(CM235)),\"\",IF(CM235>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM235<=Parameters!$E$16,CM235>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM235<=Parameters!$F$16, CM235>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM235<=Parameters!$G$16, CM235>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN235=\"\",CN235=\"--\",ISBLANK(CN235)),\"\",IF(CN235>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN235<=Parameters!$E$17,CN235>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN235<=Parameters!$F$17, CN235>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN235<=Parameters!$G$17, CN235>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL235=\"\",CL235=\"--\",ISBLANK(CL235)),\"\",IF(CL235>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL235<=Parameters!$E$18,CL235>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL235<=Parameters!$F$18, CL235>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL235<=Parameters!$G$18, CL235>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP235=\"\",CP235=\"--\",ISBLANK(CP235)),\"\",IF(CP235<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP235>=Parameters!$E$21,CP235<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP235>=Parameters!$F$21, CP235<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP235>=Parameters!$G$21, CP235<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ235=\"\",CQ235=\"--\",ISBLANK(CQ235)),\"\",IF(CQ235<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ235>=Parameters!$E$22,CQ235<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ235>=Parameters!$F$22, CQ235<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ235>=Parameters!$G$22, CQ235<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR235='Risk Tables'!$C$44,1,IF(CR235='Risk Tables'!$C$43,2,IF(CR235='Risk Tables'!$C$42, 3, IF(CR235='Risk Tables'!$C$41, 4, IF(CR235='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS235='Risk Tables'!$C$44,1,IF(CS235='Risk Tables'!$C$43,2,IF(CS235='Risk Tables'!$C$42, 3, IF(CS235='Risk Tables'!$C$41, 4, IF(CS235='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT235='Risk Tables'!$C$44,1,IF(CT235='Risk Tables'!$C$43,2,IF(CT235='Risk Tables'!$C$42, 3, IF(CT235='Risk Tables'!$C$41, 4, IF(CT235='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV235='Risk Tables'!$C$44,1,IF(CV235='Risk Tables'!$C$43,2,IF(CV235='Risk Tables'!$C$42, 3, IF(CV235='Risk Tables'!$C$41, 4, IF(CV235='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW235='Risk Tables'!$C$44,1,IF(CW235='Risk Tables'!$C$43,2,IF(CW235='Risk Tables'!$C$42, 3, IF(CW235='Risk Tables'!$C$41, 4, IF(CW235='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX235='Risk Tables'!$C$44,1,IF(CX235='Risk Tables'!$C$43,2,IF(CX235='Risk Tables'!$C$42, 3, IF(CX235='Risk Tables'!$C$41, 4, IF(CX235='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY235='Risk Tables'!$C$44,1,IF(CY235='Risk Tables'!$C$43,2,IF(CY235='Risk Tables'!$C$42, 3, IF(CY235='Risk Tables'!$C$41, 4, IF(CY235='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA235='Risk Tables'!$C$44,1,IF(DA235='Risk Tables'!$C$43,2,IF(DA235='Risk Tables'!$C$42, 3, IF(DA235='Risk Tables'!$C$41, 4, IF(DA235='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB235='Risk Tables'!$C$44,1,IF(DB235='Risk Tables'!$C$43,2,IF(DB235='Risk Tables'!$C$42, 3, IF(DB235='Risk Tables'!$C$41, 4, IF(DB235='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC235='Risk Tables'!$C$44,1,IF(DC235='Risk Tables'!$C$43,2,IF(DC235='Risk Tables'!$C$42, 3, IF(DC235='Risk Tables'!$C$41, 4, IF(DC235='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD235='Risk Tables'!$C$44,1,IF(DD235='Risk Tables'!$C$43,2,IF(DD235='Risk Tables'!$C$42, 3, IF(DD235='Risk Tables'!$C$41, 4, IF(DD235='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE235='Risk Tables'!$C$44,1,IF(DE235='Risk Tables'!$C$43,2,IF(DE235='Risk Tables'!$C$42, 3, IF(DE235='Risk Tables'!$C$41, 4, IF(DE235='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF235='Risk Tables'!$C$44,1,IF(DF235='Risk Tables'!$C$43,2,IF(DF235='Risk Tables'!$C$42, 3, IF(DF235='Risk Tables'!$C$41, 4, IF(DF235='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI235:DW235))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI235:DW235, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD235),\"\",((AD235*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P235,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V235),\"\",((V235*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P235,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO235),\"\",((AO235*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P235,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM235),\"\",((AM235*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P235,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI235),\"\",((AI235*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P235,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF235),\"\",((AF235*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P235,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR235),\"\",((AR235*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P235,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL235),\"\",((BL235*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P235,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM235),\"\",((BM235*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P235,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU235),\"\",((AU235*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P235,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW235),\"\",((AW235*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P235,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK235),\"\",(((BK235)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P235,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A236=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I236,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M236,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A236=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H236,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A236=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H236,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A236=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H236,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A236=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H236,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG236),ISBLANK(AR236)),\"\",IF(AR236<0,'Risk Tables'!$C$46,BG236/AR236)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO236),ISBLANK(AR236)),\"\",IF(AR236<0,'Risk Tables'!$C$46,AO236/AR236)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH236=\"\",ISBLANK(CH236)),\"\",IF(CH236>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH236<=Parameters!$E$4,CH236>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH236<=Parameters!$F$4, CH236>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH236<=Parameters!$G$4, CH236>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI236=\"\",CI236=\"--\",ISBLANK(CI236)),\"\",IF(CI236='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI236>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI236<=Parameters!$E$5,CI236>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI236<=Parameters!$F$5, CI236>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI236<=Parameters!$G$5, CI236>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG236=\"\",CG236=\"--\",ISBLANK(CG236)),\"\",IF(CG236>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG236<=Parameters!$E$6,CG236>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG236<=Parameters!$F$6, CG236>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG236<=Parameters!$G$6, CG236>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY236=\"\",BY236=\"--\",ISBLANK(BY236)),\"\",IF(BY236>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY236<=Parameters!$E$8,BY236>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY236<=Parameters!$F$8, BY236>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY236<=Parameters!$G$8, BY236>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ236=\"\",BZ236=\"--\",ISBLANK(BZ236)),\"\",IF(BZ236>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ236<=Parameters!$E$9,BZ236>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ236<=Parameters!$F$9, BZ236>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ236<=Parameters!$G$9, BZ236>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA236=\"\",CA236=\"--\",ISBLANK(CA236)),\"\",IF(CA236<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA236>=Parameters!$E$10,CA236<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA236>=Parameters!$F$10, CA236<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA236>=Parameters!$G$10, CA236<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB236=\"\",CB236=\"--\",ISBLANK(CB236)),\"\",IF(CB236<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB236>=Parameters!$E$11,CB236<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB236>=Parameters!$F$11, CB236<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB236>=Parameters!$G$11, CB236<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO236=\"\",CO236=\"--\",ISBLANK(CO236)),\"\",IF(CO236<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO236>=Parameters!$E$13,CO236<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO236>=Parameters!$F$13, CO236<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO236>=Parameters!$G$13, CO236<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ236=\"\",CJ236=\"--\",ISBLANK(CJ236)),\"\",IF(CJ236='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ236<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ236>=Parameters!$E$14,CJ236<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ236>=Parameters!$F$14, CJ236<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ236>=Parameters!$G$14, CJ236<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK236=\"\",CK236=\"--\",ISBLANK(CK236)),\"\",IF(AND(CK236<Parameters!$E$15, CK236>=0), 'Risk Tables'!$C$44, IF(AND(CK236>=Parameters!$E$15,CK236<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK236>=Parameters!$F$15, CK236<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK236>=Parameters!$G$15, CK236<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM236=\"\",CM236=\"--\",ISBLANK(CM236)),\"\",IF(CM236>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM236<=Parameters!$E$16,CM236>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM236<=Parameters!$F$16, CM236>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM236<=Parameters!$G$16, CM236>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN236=\"\",CN236=\"--\",ISBLANK(CN236)),\"\",IF(CN236>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN236<=Parameters!$E$17,CN236>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN236<=Parameters!$F$17, CN236>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN236<=Parameters!$G$17, CN236>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL236=\"\",CL236=\"--\",ISBLANK(CL236)),\"\",IF(CL236>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL236<=Parameters!$E$18,CL236>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL236<=Parameters!$F$18, CL236>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL236<=Parameters!$G$18, CL236>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP236=\"\",CP236=\"--\",ISBLANK(CP236)),\"\",IF(CP236<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP236>=Parameters!$E$21,CP236<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP236>=Parameters!$F$21, CP236<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP236>=Parameters!$G$21, CP236<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ236=\"\",CQ236=\"--\",ISBLANK(CQ236)),\"\",IF(CQ236<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ236>=Parameters!$E$22,CQ236<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ236>=Parameters!$F$22, CQ236<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ236>=Parameters!$G$22, CQ236<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR236='Risk Tables'!$C$44,1,IF(CR236='Risk Tables'!$C$43,2,IF(CR236='Risk Tables'!$C$42, 3, IF(CR236='Risk Tables'!$C$41, 4, IF(CR236='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS236='Risk Tables'!$C$44,1,IF(CS236='Risk Tables'!$C$43,2,IF(CS236='Risk Tables'!$C$42, 3, IF(CS236='Risk Tables'!$C$41, 4, IF(CS236='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT236='Risk Tables'!$C$44,1,IF(CT236='Risk Tables'!$C$43,2,IF(CT236='Risk Tables'!$C$42, 3, IF(CT236='Risk Tables'!$C$41, 4, IF(CT236='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV236='Risk Tables'!$C$44,1,IF(CV236='Risk Tables'!$C$43,2,IF(CV236='Risk Tables'!$C$42, 3, IF(CV236='Risk Tables'!$C$41, 4, IF(CV236='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW236='Risk Tables'!$C$44,1,IF(CW236='Risk Tables'!$C$43,2,IF(CW236='Risk Tables'!$C$42, 3, IF(CW236='Risk Tables'!$C$41, 4, IF(CW236='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX236='Risk Tables'!$C$44,1,IF(CX236='Risk Tables'!$C$43,2,IF(CX236='Risk Tables'!$C$42, 3, IF(CX236='Risk Tables'!$C$41, 4, IF(CX236='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY236='Risk Tables'!$C$44,1,IF(CY236='Risk Tables'!$C$43,2,IF(CY236='Risk Tables'!$C$42, 3, IF(CY236='Risk Tables'!$C$41, 4, IF(CY236='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA236='Risk Tables'!$C$44,1,IF(DA236='Risk Tables'!$C$43,2,IF(DA236='Risk Tables'!$C$42, 3, IF(DA236='Risk Tables'!$C$41, 4, IF(DA236='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB236='Risk Tables'!$C$44,1,IF(DB236='Risk Tables'!$C$43,2,IF(DB236='Risk Tables'!$C$42, 3, IF(DB236='Risk Tables'!$C$41, 4, IF(DB236='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC236='Risk Tables'!$C$44,1,IF(DC236='Risk Tables'!$C$43,2,IF(DC236='Risk Tables'!$C$42, 3, IF(DC236='Risk Tables'!$C$41, 4, IF(DC236='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD236='Risk Tables'!$C$44,1,IF(DD236='Risk Tables'!$C$43,2,IF(DD236='Risk Tables'!$C$42, 3, IF(DD236='Risk Tables'!$C$41, 4, IF(DD236='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE236='Risk Tables'!$C$44,1,IF(DE236='Risk Tables'!$C$43,2,IF(DE236='Risk Tables'!$C$42, 3, IF(DE236='Risk Tables'!$C$41, 4, IF(DE236='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF236='Risk Tables'!$C$44,1,IF(DF236='Risk Tables'!$C$43,2,IF(DF236='Risk Tables'!$C$42, 3, IF(DF236='Risk Tables'!$C$41, 4, IF(DF236='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI236:DW236))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI236:DW236, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD236),\"\",((AD236*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P236,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V236),\"\",((V236*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P236,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO236),\"\",((AO236*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P236,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM236),\"\",((AM236*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P236,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI236),\"\",((AI236*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P236,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF236),\"\",((AF236*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P236,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR236),\"\",((AR236*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P236,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL236),\"\",((BL236*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P236,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM236),\"\",((BM236*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P236,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU236),\"\",((AU236*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P236,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW236),\"\",((AW236*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P236,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK236),\"\",(((BK236)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P236,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A237=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I237,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M237,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A237=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H237,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A237=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H237,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A237=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H237,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A237=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H237,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG237),ISBLANK(AR237)),\"\",IF(AR237<0,'Risk Tables'!$C$46,BG237/AR237)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO237),ISBLANK(AR237)),\"\",IF(AR237<0,'Risk Tables'!$C$46,AO237/AR237)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH237=\"\",ISBLANK(CH237)),\"\",IF(CH237>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH237<=Parameters!$E$4,CH237>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH237<=Parameters!$F$4, CH237>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH237<=Parameters!$G$4, CH237>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI237=\"\",CI237=\"--\",ISBLANK(CI237)),\"\",IF(CI237='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI237>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI237<=Parameters!$E$5,CI237>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI237<=Parameters!$F$5, CI237>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI237<=Parameters!$G$5, CI237>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG237=\"\",CG237=\"--\",ISBLANK(CG237)),\"\",IF(CG237>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG237<=Parameters!$E$6,CG237>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG237<=Parameters!$F$6, CG237>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG237<=Parameters!$G$6, CG237>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY237=\"\",BY237=\"--\",ISBLANK(BY237)),\"\",IF(BY237>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY237<=Parameters!$E$8,BY237>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY237<=Parameters!$F$8, BY237>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY237<=Parameters!$G$8, BY237>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ237=\"\",BZ237=\"--\",ISBLANK(BZ237)),\"\",IF(BZ237>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ237<=Parameters!$E$9,BZ237>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ237<=Parameters!$F$9, BZ237>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ237<=Parameters!$G$9, BZ237>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA237=\"\",CA237=\"--\",ISBLANK(CA237)),\"\",IF(CA237<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA237>=Parameters!$E$10,CA237<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA237>=Parameters!$F$10, CA237<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA237>=Parameters!$G$10, CA237<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB237=\"\",CB237=\"--\",ISBLANK(CB237)),\"\",IF(CB237<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB237>=Parameters!$E$11,CB237<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB237>=Parameters!$F$11, CB237<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB237>=Parameters!$G$11, CB237<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO237=\"\",CO237=\"--\",ISBLANK(CO237)),\"\",IF(CO237<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO237>=Parameters!$E$13,CO237<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO237>=Parameters!$F$13, CO237<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO237>=Parameters!$G$13, CO237<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ237=\"\",CJ237=\"--\",ISBLANK(CJ237)),\"\",IF(CJ237='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ237<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ237>=Parameters!$E$14,CJ237<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ237>=Parameters!$F$14, CJ237<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ237>=Parameters!$G$14, CJ237<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK237=\"\",CK237=\"--\",ISBLANK(CK237)),\"\",IF(AND(CK237<Parameters!$E$15, CK237>=0), 'Risk Tables'!$C$44, IF(AND(CK237>=Parameters!$E$15,CK237<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK237>=Parameters!$F$15, CK237<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK237>=Parameters!$G$15, CK237<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM237=\"\",CM237=\"--\",ISBLANK(CM237)),\"\",IF(CM237>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM237<=Parameters!$E$16,CM237>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM237<=Parameters!$F$16, CM237>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM237<=Parameters!$G$16, CM237>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN237=\"\",CN237=\"--\",ISBLANK(CN237)),\"\",IF(CN237>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN237<=Parameters!$E$17,CN237>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN237<=Parameters!$F$17, CN237>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN237<=Parameters!$G$17, CN237>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL237=\"\",CL237=\"--\",ISBLANK(CL237)),\"\",IF(CL237>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL237<=Parameters!$E$18,CL237>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL237<=Parameters!$F$18, CL237>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL237<=Parameters!$G$18, CL237>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP237=\"\",CP237=\"--\",ISBLANK(CP237)),\"\",IF(CP237<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP237>=Parameters!$E$21,CP237<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP237>=Parameters!$F$21, CP237<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP237>=Parameters!$G$21, CP237<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ237=\"\",CQ237=\"--\",ISBLANK(CQ237)),\"\",IF(CQ237<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ237>=Parameters!$E$22,CQ237<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ237>=Parameters!$F$22, CQ237<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ237>=Parameters!$G$22, CQ237<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR237='Risk Tables'!$C$44,1,IF(CR237='Risk Tables'!$C$43,2,IF(CR237='Risk Tables'!$C$42, 3, IF(CR237='Risk Tables'!$C$41, 4, IF(CR237='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS237='Risk Tables'!$C$44,1,IF(CS237='Risk Tables'!$C$43,2,IF(CS237='Risk Tables'!$C$42, 3, IF(CS237='Risk Tables'!$C$41, 4, IF(CS237='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT237='Risk Tables'!$C$44,1,IF(CT237='Risk Tables'!$C$43,2,IF(CT237='Risk Tables'!$C$42, 3, IF(CT237='Risk Tables'!$C$41, 4, IF(CT237='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV237='Risk Tables'!$C$44,1,IF(CV237='Risk Tables'!$C$43,2,IF(CV237='Risk Tables'!$C$42, 3, IF(CV237='Risk Tables'!$C$41, 4, IF(CV237='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW237='Risk Tables'!$C$44,1,IF(CW237='Risk Tables'!$C$43,2,IF(CW237='Risk Tables'!$C$42, 3, IF(CW237='Risk Tables'!$C$41, 4, IF(CW237='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX237='Risk Tables'!$C$44,1,IF(CX237='Risk Tables'!$C$43,2,IF(CX237='Risk Tables'!$C$42, 3, IF(CX237='Risk Tables'!$C$41, 4, IF(CX237='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY237='Risk Tables'!$C$44,1,IF(CY237='Risk Tables'!$C$43,2,IF(CY237='Risk Tables'!$C$42, 3, IF(CY237='Risk Tables'!$C$41, 4, IF(CY237='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA237='Risk Tables'!$C$44,1,IF(DA237='Risk Tables'!$C$43,2,IF(DA237='Risk Tables'!$C$42, 3, IF(DA237='Risk Tables'!$C$41, 4, IF(DA237='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB237='Risk Tables'!$C$44,1,IF(DB237='Risk Tables'!$C$43,2,IF(DB237='Risk Tables'!$C$42, 3, IF(DB237='Risk Tables'!$C$41, 4, IF(DB237='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC237='Risk Tables'!$C$44,1,IF(DC237='Risk Tables'!$C$43,2,IF(DC237='Risk Tables'!$C$42, 3, IF(DC237='Risk Tables'!$C$41, 4, IF(DC237='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD237='Risk Tables'!$C$44,1,IF(DD237='Risk Tables'!$C$43,2,IF(DD237='Risk Tables'!$C$42, 3, IF(DD237='Risk Tables'!$C$41, 4, IF(DD237='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE237='Risk Tables'!$C$44,1,IF(DE237='Risk Tables'!$C$43,2,IF(DE237='Risk Tables'!$C$42, 3, IF(DE237='Risk Tables'!$C$41, 4, IF(DE237='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF237='Risk Tables'!$C$44,1,IF(DF237='Risk Tables'!$C$43,2,IF(DF237='Risk Tables'!$C$42, 3, IF(DF237='Risk Tables'!$C$41, 4, IF(DF237='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI237:DW237))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI237:DW237, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD237),\"\",((AD237*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P237,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V237),\"\",((V237*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P237,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO237),\"\",((AO237*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P237,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM237),\"\",((AM237*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P237,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI237),\"\",((AI237*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P237,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF237),\"\",((AF237*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P237,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR237),\"\",((AR237*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P237,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL237),\"\",((BL237*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P237,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM237),\"\",((BM237*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P237,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU237),\"\",((AU237*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P237,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW237),\"\",((AW237*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P237,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK237),\"\",(((BK237)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P237,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A238=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I238,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M238,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A238=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H238,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A238=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H238,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A238=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H238,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A238=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H238,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG238),ISBLANK(AR238)),\"\",IF(AR238<0,'Risk Tables'!$C$46,BG238/AR238)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO238),ISBLANK(AR238)),\"\",IF(AR238<0,'Risk Tables'!$C$46,AO238/AR238)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH238=\"\",ISBLANK(CH238)),\"\",IF(CH238>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH238<=Parameters!$E$4,CH238>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH238<=Parameters!$F$4, CH238>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH238<=Parameters!$G$4, CH238>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI238=\"\",CI238=\"--\",ISBLANK(CI238)),\"\",IF(CI238='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI238>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI238<=Parameters!$E$5,CI238>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI238<=Parameters!$F$5, CI238>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI238<=Parameters!$G$5, CI238>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG238=\"\",CG238=\"--\",ISBLANK(CG238)),\"\",IF(CG238>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG238<=Parameters!$E$6,CG238>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG238<=Parameters!$F$6, CG238>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG238<=Parameters!$G$6, CG238>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY238=\"\",BY238=\"--\",ISBLANK(BY238)),\"\",IF(BY238>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY238<=Parameters!$E$8,BY238>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY238<=Parameters!$F$8, BY238>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY238<=Parameters!$G$8, BY238>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ238=\"\",BZ238=\"--\",ISBLANK(BZ238)),\"\",IF(BZ238>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ238<=Parameters!$E$9,BZ238>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ238<=Parameters!$F$9, BZ238>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ238<=Parameters!$G$9, BZ238>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA238=\"\",CA238=\"--\",ISBLANK(CA238)),\"\",IF(CA238<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA238>=Parameters!$E$10,CA238<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA238>=Parameters!$F$10, CA238<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA238>=Parameters!$G$10, CA238<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB238=\"\",CB238=\"--\",ISBLANK(CB238)),\"\",IF(CB238<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB238>=Parameters!$E$11,CB238<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB238>=Parameters!$F$11, CB238<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB238>=Parameters!$G$11, CB238<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO238=\"\",CO238=\"--\",ISBLANK(CO238)),\"\",IF(CO238<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO238>=Parameters!$E$13,CO238<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO238>=Parameters!$F$13, CO238<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO238>=Parameters!$G$13, CO238<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ238=\"\",CJ238=\"--\",ISBLANK(CJ238)),\"\",IF(CJ238='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ238<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ238>=Parameters!$E$14,CJ238<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ238>=Parameters!$F$14, CJ238<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ238>=Parameters!$G$14, CJ238<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK238=\"\",CK238=\"--\",ISBLANK(CK238)),\"\",IF(AND(CK238<Parameters!$E$15, CK238>=0), 'Risk Tables'!$C$44, IF(AND(CK238>=Parameters!$E$15,CK238<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK238>=Parameters!$F$15, CK238<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK238>=Parameters!$G$15, CK238<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM238=\"\",CM238=\"--\",ISBLANK(CM238)),\"\",IF(CM238>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM238<=Parameters!$E$16,CM238>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM238<=Parameters!$F$16, CM238>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM238<=Parameters!$G$16, CM238>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN238=\"\",CN238=\"--\",ISBLANK(CN238)),\"\",IF(CN238>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN238<=Parameters!$E$17,CN238>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN238<=Parameters!$F$17, CN238>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN238<=Parameters!$G$17, CN238>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL238=\"\",CL238=\"--\",ISBLANK(CL238)),\"\",IF(CL238>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL238<=Parameters!$E$18,CL238>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL238<=Parameters!$F$18, CL238>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL238<=Parameters!$G$18, CL238>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP238=\"\",CP238=\"--\",ISBLANK(CP238)),\"\",IF(CP238<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP238>=Parameters!$E$21,CP238<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP238>=Parameters!$F$21, CP238<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP238>=Parameters!$G$21, CP238<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ238=\"\",CQ238=\"--\",ISBLANK(CQ238)),\"\",IF(CQ238<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ238>=Parameters!$E$22,CQ238<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ238>=Parameters!$F$22, CQ238<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ238>=Parameters!$G$22, CQ238<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR238='Risk Tables'!$C$44,1,IF(CR238='Risk Tables'!$C$43,2,IF(CR238='Risk Tables'!$C$42, 3, IF(CR238='Risk Tables'!$C$41, 4, IF(CR238='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS238='Risk Tables'!$C$44,1,IF(CS238='Risk Tables'!$C$43,2,IF(CS238='Risk Tables'!$C$42, 3, IF(CS238='Risk Tables'!$C$41, 4, IF(CS238='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT238='Risk Tables'!$C$44,1,IF(CT238='Risk Tables'!$C$43,2,IF(CT238='Risk Tables'!$C$42, 3, IF(CT238='Risk Tables'!$C$41, 4, IF(CT238='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV238='Risk Tables'!$C$44,1,IF(CV238='Risk Tables'!$C$43,2,IF(CV238='Risk Tables'!$C$42, 3, IF(CV238='Risk Tables'!$C$41, 4, IF(CV238='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW238='Risk Tables'!$C$44,1,IF(CW238='Risk Tables'!$C$43,2,IF(CW238='Risk Tables'!$C$42, 3, IF(CW238='Risk Tables'!$C$41, 4, IF(CW238='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX238='Risk Tables'!$C$44,1,IF(CX238='Risk Tables'!$C$43,2,IF(CX238='Risk Tables'!$C$42, 3, IF(CX238='Risk Tables'!$C$41, 4, IF(CX238='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY238='Risk Tables'!$C$44,1,IF(CY238='Risk Tables'!$C$43,2,IF(CY238='Risk Tables'!$C$42, 3, IF(CY238='Risk Tables'!$C$41, 4, IF(CY238='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA238='Risk Tables'!$C$44,1,IF(DA238='Risk Tables'!$C$43,2,IF(DA238='Risk Tables'!$C$42, 3, IF(DA238='Risk Tables'!$C$41, 4, IF(DA238='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB238='Risk Tables'!$C$44,1,IF(DB238='Risk Tables'!$C$43,2,IF(DB238='Risk Tables'!$C$42, 3, IF(DB238='Risk Tables'!$C$41, 4, IF(DB238='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC238='Risk Tables'!$C$44,1,IF(DC238='Risk Tables'!$C$43,2,IF(DC238='Risk Tables'!$C$42, 3, IF(DC238='Risk Tables'!$C$41, 4, IF(DC238='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD238='Risk Tables'!$C$44,1,IF(DD238='Risk Tables'!$C$43,2,IF(DD238='Risk Tables'!$C$42, 3, IF(DD238='Risk Tables'!$C$41, 4, IF(DD238='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE238='Risk Tables'!$C$44,1,IF(DE238='Risk Tables'!$C$43,2,IF(DE238='Risk Tables'!$C$42, 3, IF(DE238='Risk Tables'!$C$41, 4, IF(DE238='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF238='Risk Tables'!$C$44,1,IF(DF238='Risk Tables'!$C$43,2,IF(DF238='Risk Tables'!$C$42, 3, IF(DF238='Risk Tables'!$C$41, 4, IF(DF238='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI238:DW238))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI238:DW238, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD238),\"\",((AD238*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P238,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V238),\"\",((V238*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P238,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO238),\"\",((AO238*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P238,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM238),\"\",((AM238*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P238,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI238),\"\",((AI238*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P238,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF238),\"\",((AF238*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P238,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR238),\"\",((AR238*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P238,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL238),\"\",((BL238*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P238,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM238),\"\",((BM238*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P238,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU238),\"\",((AU238*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P238,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW238),\"\",((AW238*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P238,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK238),\"\",(((BK238)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P238,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A239=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I239,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M239,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A239=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H239,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A239=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H239,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A239=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H239,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A239=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H239,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG239),ISBLANK(AR239)),\"\",IF(AR239<0,'Risk Tables'!$C$46,BG239/AR239)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO239),ISBLANK(AR239)),\"\",IF(AR239<0,'Risk Tables'!$C$46,AO239/AR239)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH239=\"\",ISBLANK(CH239)),\"\",IF(CH239>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH239<=Parameters!$E$4,CH239>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH239<=Parameters!$F$4, CH239>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH239<=Parameters!$G$4, CH239>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI239=\"\",CI239=\"--\",ISBLANK(CI239)),\"\",IF(CI239='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI239>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI239<=Parameters!$E$5,CI239>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI239<=Parameters!$F$5, CI239>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI239<=Parameters!$G$5, CI239>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG239=\"\",CG239=\"--\",ISBLANK(CG239)),\"\",IF(CG239>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG239<=Parameters!$E$6,CG239>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG239<=Parameters!$F$6, CG239>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG239<=Parameters!$G$6, CG239>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY239=\"\",BY239=\"--\",ISBLANK(BY239)),\"\",IF(BY239>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY239<=Parameters!$E$8,BY239>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY239<=Parameters!$F$8, BY239>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY239<=Parameters!$G$8, BY239>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ239=\"\",BZ239=\"--\",ISBLANK(BZ239)),\"\",IF(BZ239>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ239<=Parameters!$E$9,BZ239>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ239<=Parameters!$F$9, BZ239>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ239<=Parameters!$G$9, BZ239>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA239=\"\",CA239=\"--\",ISBLANK(CA239)),\"\",IF(CA239<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA239>=Parameters!$E$10,CA239<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA239>=Parameters!$F$10, CA239<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA239>=Parameters!$G$10, CA239<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB239=\"\",CB239=\"--\",ISBLANK(CB239)),\"\",IF(CB239<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB239>=Parameters!$E$11,CB239<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB239>=Parameters!$F$11, CB239<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB239>=Parameters!$G$11, CB239<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO239=\"\",CO239=\"--\",ISBLANK(CO239)),\"\",IF(CO239<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO239>=Parameters!$E$13,CO239<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO239>=Parameters!$F$13, CO239<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO239>=Parameters!$G$13, CO239<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ239=\"\",CJ239=\"--\",ISBLANK(CJ239)),\"\",IF(CJ239='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ239<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ239>=Parameters!$E$14,CJ239<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ239>=Parameters!$F$14, CJ239<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ239>=Parameters!$G$14, CJ239<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK239=\"\",CK239=\"--\",ISBLANK(CK239)),\"\",IF(AND(CK239<Parameters!$E$15, CK239>=0), 'Risk Tables'!$C$44, IF(AND(CK239>=Parameters!$E$15,CK239<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK239>=Parameters!$F$15, CK239<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK239>=Parameters!$G$15, CK239<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM239=\"\",CM239=\"--\",ISBLANK(CM239)),\"\",IF(CM239>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM239<=Parameters!$E$16,CM239>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM239<=Parameters!$F$16, CM239>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM239<=Parameters!$G$16, CM239>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN239=\"\",CN239=\"--\",ISBLANK(CN239)),\"\",IF(CN239>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN239<=Parameters!$E$17,CN239>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN239<=Parameters!$F$17, CN239>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN239<=Parameters!$G$17, CN239>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL239=\"\",CL239=\"--\",ISBLANK(CL239)),\"\",IF(CL239>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL239<=Parameters!$E$18,CL239>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL239<=Parameters!$F$18, CL239>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL239<=Parameters!$G$18, CL239>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP239=\"\",CP239=\"--\",ISBLANK(CP239)),\"\",IF(CP239<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP239>=Parameters!$E$21,CP239<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP239>=Parameters!$F$21, CP239<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP239>=Parameters!$G$21, CP239<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ239=\"\",CQ239=\"--\",ISBLANK(CQ239)),\"\",IF(CQ239<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ239>=Parameters!$E$22,CQ239<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ239>=Parameters!$F$22, CQ239<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ239>=Parameters!$G$22, CQ239<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR239='Risk Tables'!$C$44,1,IF(CR239='Risk Tables'!$C$43,2,IF(CR239='Risk Tables'!$C$42, 3, IF(CR239='Risk Tables'!$C$41, 4, IF(CR239='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS239='Risk Tables'!$C$44,1,IF(CS239='Risk Tables'!$C$43,2,IF(CS239='Risk Tables'!$C$42, 3, IF(CS239='Risk Tables'!$C$41, 4, IF(CS239='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT239='Risk Tables'!$C$44,1,IF(CT239='Risk Tables'!$C$43,2,IF(CT239='Risk Tables'!$C$42, 3, IF(CT239='Risk Tables'!$C$41, 4, IF(CT239='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV239='Risk Tables'!$C$44,1,IF(CV239='Risk Tables'!$C$43,2,IF(CV239='Risk Tables'!$C$42, 3, IF(CV239='Risk Tables'!$C$41, 4, IF(CV239='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW239='Risk Tables'!$C$44,1,IF(CW239='Risk Tables'!$C$43,2,IF(CW239='Risk Tables'!$C$42, 3, IF(CW239='Risk Tables'!$C$41, 4, IF(CW239='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX239='Risk Tables'!$C$44,1,IF(CX239='Risk Tables'!$C$43,2,IF(CX239='Risk Tables'!$C$42, 3, IF(CX239='Risk Tables'!$C$41, 4, IF(CX239='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY239='Risk Tables'!$C$44,1,IF(CY239='Risk Tables'!$C$43,2,IF(CY239='Risk Tables'!$C$42, 3, IF(CY239='Risk Tables'!$C$41, 4, IF(CY239='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA239='Risk Tables'!$C$44,1,IF(DA239='Risk Tables'!$C$43,2,IF(DA239='Risk Tables'!$C$42, 3, IF(DA239='Risk Tables'!$C$41, 4, IF(DA239='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB239='Risk Tables'!$C$44,1,IF(DB239='Risk Tables'!$C$43,2,IF(DB239='Risk Tables'!$C$42, 3, IF(DB239='Risk Tables'!$C$41, 4, IF(DB239='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC239='Risk Tables'!$C$44,1,IF(DC239='Risk Tables'!$C$43,2,IF(DC239='Risk Tables'!$C$42, 3, IF(DC239='Risk Tables'!$C$41, 4, IF(DC239='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD239='Risk Tables'!$C$44,1,IF(DD239='Risk Tables'!$C$43,2,IF(DD239='Risk Tables'!$C$42, 3, IF(DD239='Risk Tables'!$C$41, 4, IF(DD239='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE239='Risk Tables'!$C$44,1,IF(DE239='Risk Tables'!$C$43,2,IF(DE239='Risk Tables'!$C$42, 3, IF(DE239='Risk Tables'!$C$41, 4, IF(DE239='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF239='Risk Tables'!$C$44,1,IF(DF239='Risk Tables'!$C$43,2,IF(DF239='Risk Tables'!$C$42, 3, IF(DF239='Risk Tables'!$C$41, 4, IF(DF239='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI239:DW239))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI239:DW239, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD239),\"\",((AD239*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P239,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V239),\"\",((V239*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P239,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO239),\"\",((AO239*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P239,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM239),\"\",((AM239*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P239,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI239),\"\",((AI239*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P239,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF239),\"\",((AF239*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P239,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR239),\"\",((AR239*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P239,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL239),\"\",((BL239*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P239,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM239),\"\",((BM239*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P239,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU239),\"\",((AU239*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P239,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW239),\"\",((AW239*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P239,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK239),\"\",(((BK239)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P239,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A240=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I240,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M240,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A240=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H240,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A240=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H240,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A240=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H240,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A240=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H240,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG240),ISBLANK(AR240)),\"\",IF(AR240<0,'Risk Tables'!$C$46,BG240/AR240)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO240),ISBLANK(AR240)),\"\",IF(AR240<0,'Risk Tables'!$C$46,AO240/AR240)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH240=\"\",ISBLANK(CH240)),\"\",IF(CH240>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH240<=Parameters!$E$4,CH240>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH240<=Parameters!$F$4, CH240>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH240<=Parameters!$G$4, CH240>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI240=\"\",CI240=\"--\",ISBLANK(CI240)),\"\",IF(CI240='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI240>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI240<=Parameters!$E$5,CI240>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI240<=Parameters!$F$5, CI240>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI240<=Parameters!$G$5, CI240>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG240=\"\",CG240=\"--\",ISBLANK(CG240)),\"\",IF(CG240>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG240<=Parameters!$E$6,CG240>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG240<=Parameters!$F$6, CG240>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG240<=Parameters!$G$6, CG240>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY240=\"\",BY240=\"--\",ISBLANK(BY240)),\"\",IF(BY240>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY240<=Parameters!$E$8,BY240>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY240<=Parameters!$F$8, BY240>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY240<=Parameters!$G$8, BY240>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ240=\"\",BZ240=\"--\",ISBLANK(BZ240)),\"\",IF(BZ240>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ240<=Parameters!$E$9,BZ240>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ240<=Parameters!$F$9, BZ240>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ240<=Parameters!$G$9, BZ240>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA240=\"\",CA240=\"--\",ISBLANK(CA240)),\"\",IF(CA240<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA240>=Parameters!$E$10,CA240<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA240>=Parameters!$F$10, CA240<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA240>=Parameters!$G$10, CA240<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB240=\"\",CB240=\"--\",ISBLANK(CB240)),\"\",IF(CB240<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB240>=Parameters!$E$11,CB240<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB240>=Parameters!$F$11, CB240<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB240>=Parameters!$G$11, CB240<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO240=\"\",CO240=\"--\",ISBLANK(CO240)),\"\",IF(CO240<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO240>=Parameters!$E$13,CO240<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO240>=Parameters!$F$13, CO240<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO240>=Parameters!$G$13, CO240<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ240=\"\",CJ240=\"--\",ISBLANK(CJ240)),\"\",IF(CJ240='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ240<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ240>=Parameters!$E$14,CJ240<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ240>=Parameters!$F$14, CJ240<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ240>=Parameters!$G$14, CJ240<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK240=\"\",CK240=\"--\",ISBLANK(CK240)),\"\",IF(AND(CK240<Parameters!$E$15, CK240>=0), 'Risk Tables'!$C$44, IF(AND(CK240>=Parameters!$E$15,CK240<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK240>=Parameters!$F$15, CK240<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK240>=Parameters!$G$15, CK240<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM240=\"\",CM240=\"--\",ISBLANK(CM240)),\"\",IF(CM240>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM240<=Parameters!$E$16,CM240>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM240<=Parameters!$F$16, CM240>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM240<=Parameters!$G$16, CM240>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN240=\"\",CN240=\"--\",ISBLANK(CN240)),\"\",IF(CN240>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN240<=Parameters!$E$17,CN240>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN240<=Parameters!$F$17, CN240>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN240<=Parameters!$G$17, CN240>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL240=\"\",CL240=\"--\",ISBLANK(CL240)),\"\",IF(CL240>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL240<=Parameters!$E$18,CL240>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL240<=Parameters!$F$18, CL240>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL240<=Parameters!$G$18, CL240>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP240=\"\",CP240=\"--\",ISBLANK(CP240)),\"\",IF(CP240<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP240>=Parameters!$E$21,CP240<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP240>=Parameters!$F$21, CP240<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP240>=Parameters!$G$21, CP240<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ240=\"\",CQ240=\"--\",ISBLANK(CQ240)),\"\",IF(CQ240<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ240>=Parameters!$E$22,CQ240<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ240>=Parameters!$F$22, CQ240<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ240>=Parameters!$G$22, CQ240<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR240='Risk Tables'!$C$44,1,IF(CR240='Risk Tables'!$C$43,2,IF(CR240='Risk Tables'!$C$42, 3, IF(CR240='Risk Tables'!$C$41, 4, IF(CR240='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS240='Risk Tables'!$C$44,1,IF(CS240='Risk Tables'!$C$43,2,IF(CS240='Risk Tables'!$C$42, 3, IF(CS240='Risk Tables'!$C$41, 4, IF(CS240='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT240='Risk Tables'!$C$44,1,IF(CT240='Risk Tables'!$C$43,2,IF(CT240='Risk Tables'!$C$42, 3, IF(CT240='Risk Tables'!$C$41, 4, IF(CT240='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV240='Risk Tables'!$C$44,1,IF(CV240='Risk Tables'!$C$43,2,IF(CV240='Risk Tables'!$C$42, 3, IF(CV240='Risk Tables'!$C$41, 4, IF(CV240='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW240='Risk Tables'!$C$44,1,IF(CW240='Risk Tables'!$C$43,2,IF(CW240='Risk Tables'!$C$42, 3, IF(CW240='Risk Tables'!$C$41, 4, IF(CW240='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX240='Risk Tables'!$C$44,1,IF(CX240='Risk Tables'!$C$43,2,IF(CX240='Risk Tables'!$C$42, 3, IF(CX240='Risk Tables'!$C$41, 4, IF(CX240='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY240='Risk Tables'!$C$44,1,IF(CY240='Risk Tables'!$C$43,2,IF(CY240='Risk Tables'!$C$42, 3, IF(CY240='Risk Tables'!$C$41, 4, IF(CY240='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA240='Risk Tables'!$C$44,1,IF(DA240='Risk Tables'!$C$43,2,IF(DA240='Risk Tables'!$C$42, 3, IF(DA240='Risk Tables'!$C$41, 4, IF(DA240='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB240='Risk Tables'!$C$44,1,IF(DB240='Risk Tables'!$C$43,2,IF(DB240='Risk Tables'!$C$42, 3, IF(DB240='Risk Tables'!$C$41, 4, IF(DB240='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC240='Risk Tables'!$C$44,1,IF(DC240='Risk Tables'!$C$43,2,IF(DC240='Risk Tables'!$C$42, 3, IF(DC240='Risk Tables'!$C$41, 4, IF(DC240='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD240='Risk Tables'!$C$44,1,IF(DD240='Risk Tables'!$C$43,2,IF(DD240='Risk Tables'!$C$42, 3, IF(DD240='Risk Tables'!$C$41, 4, IF(DD240='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE240='Risk Tables'!$C$44,1,IF(DE240='Risk Tables'!$C$43,2,IF(DE240='Risk Tables'!$C$42, 3, IF(DE240='Risk Tables'!$C$41, 4, IF(DE240='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF240='Risk Tables'!$C$44,1,IF(DF240='Risk Tables'!$C$43,2,IF(DF240='Risk Tables'!$C$42, 3, IF(DF240='Risk Tables'!$C$41, 4, IF(DF240='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI240:DW240))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI240:DW240, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD240),\"\",((AD240*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P240,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V240),\"\",((V240*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P240,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO240),\"\",((AO240*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P240,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM240),\"\",((AM240*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P240,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI240),\"\",((AI240*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P240,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF240),\"\",((AF240*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P240,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR240),\"\",((AR240*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P240,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL240),\"\",((BL240*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P240,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM240),\"\",((BM240*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P240,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU240),\"\",((AU240*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P240,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW240),\"\",((AW240*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P240,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK240),\"\",(((BK240)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P240,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A241=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I241,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M241,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A241=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H241,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A241=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H241,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A241=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H241,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A241=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H241,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG241),ISBLANK(AR241)),\"\",IF(AR241<0,'Risk Tables'!$C$46,BG241/AR241)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO241),ISBLANK(AR241)),\"\",IF(AR241<0,'Risk Tables'!$C$46,AO241/AR241)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH241=\"\",ISBLANK(CH241)),\"\",IF(CH241>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH241<=Parameters!$E$4,CH241>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH241<=Parameters!$F$4, CH241>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH241<=Parameters!$G$4, CH241>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI241=\"\",CI241=\"--\",ISBLANK(CI241)),\"\",IF(CI241='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI241>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI241<=Parameters!$E$5,CI241>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI241<=Parameters!$F$5, CI241>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI241<=Parameters!$G$5, CI241>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG241=\"\",CG241=\"--\",ISBLANK(CG241)),\"\",IF(CG241>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG241<=Parameters!$E$6,CG241>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG241<=Parameters!$F$6, CG241>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG241<=Parameters!$G$6, CG241>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY241=\"\",BY241=\"--\",ISBLANK(BY241)),\"\",IF(BY241>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY241<=Parameters!$E$8,BY241>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY241<=Parameters!$F$8, BY241>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY241<=Parameters!$G$8, BY241>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ241=\"\",BZ241=\"--\",ISBLANK(BZ241)),\"\",IF(BZ241>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ241<=Parameters!$E$9,BZ241>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ241<=Parameters!$F$9, BZ241>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ241<=Parameters!$G$9, BZ241>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA241=\"\",CA241=\"--\",ISBLANK(CA241)),\"\",IF(CA241<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA241>=Parameters!$E$10,CA241<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA241>=Parameters!$F$10, CA241<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA241>=Parameters!$G$10, CA241<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB241=\"\",CB241=\"--\",ISBLANK(CB241)),\"\",IF(CB241<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB241>=Parameters!$E$11,CB241<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB241>=Parameters!$F$11, CB241<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB241>=Parameters!$G$11, CB241<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO241=\"\",CO241=\"--\",ISBLANK(CO241)),\"\",IF(CO241<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO241>=Parameters!$E$13,CO241<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO241>=Parameters!$F$13, CO241<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO241>=Parameters!$G$13, CO241<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ241=\"\",CJ241=\"--\",ISBLANK(CJ241)),\"\",IF(CJ241='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ241<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ241>=Parameters!$E$14,CJ241<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ241>=Parameters!$F$14, CJ241<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ241>=Parameters!$G$14, CJ241<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK241=\"\",CK241=\"--\",ISBLANK(CK241)),\"\",IF(AND(CK241<Parameters!$E$15, CK241>=0), 'Risk Tables'!$C$44, IF(AND(CK241>=Parameters!$E$15,CK241<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK241>=Parameters!$F$15, CK241<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK241>=Parameters!$G$15, CK241<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM241=\"\",CM241=\"--\",ISBLANK(CM241)),\"\",IF(CM241>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM241<=Parameters!$E$16,CM241>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM241<=Parameters!$F$16, CM241>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM241<=Parameters!$G$16, CM241>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN241=\"\",CN241=\"--\",ISBLANK(CN241)),\"\",IF(CN241>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN241<=Parameters!$E$17,CN241>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN241<=Parameters!$F$17, CN241>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN241<=Parameters!$G$17, CN241>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL241=\"\",CL241=\"--\",ISBLANK(CL241)),\"\",IF(CL241>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL241<=Parameters!$E$18,CL241>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL241<=Parameters!$F$18, CL241>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL241<=Parameters!$G$18, CL241>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP241=\"\",CP241=\"--\",ISBLANK(CP241)),\"\",IF(CP241<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP241>=Parameters!$E$21,CP241<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP241>=Parameters!$F$21, CP241<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP241>=Parameters!$G$21, CP241<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ241=\"\",CQ241=\"--\",ISBLANK(CQ241)),\"\",IF(CQ241<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ241>=Parameters!$E$22,CQ241<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ241>=Parameters!$F$22, CQ241<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ241>=Parameters!$G$22, CQ241<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR241='Risk Tables'!$C$44,1,IF(CR241='Risk Tables'!$C$43,2,IF(CR241='Risk Tables'!$C$42, 3, IF(CR241='Risk Tables'!$C$41, 4, IF(CR241='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS241='Risk Tables'!$C$44,1,IF(CS241='Risk Tables'!$C$43,2,IF(CS241='Risk Tables'!$C$42, 3, IF(CS241='Risk Tables'!$C$41, 4, IF(CS241='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT241='Risk Tables'!$C$44,1,IF(CT241='Risk Tables'!$C$43,2,IF(CT241='Risk Tables'!$C$42, 3, IF(CT241='Risk Tables'!$C$41, 4, IF(CT241='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV241='Risk Tables'!$C$44,1,IF(CV241='Risk Tables'!$C$43,2,IF(CV241='Risk Tables'!$C$42, 3, IF(CV241='Risk Tables'!$C$41, 4, IF(CV241='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW241='Risk Tables'!$C$44,1,IF(CW241='Risk Tables'!$C$43,2,IF(CW241='Risk Tables'!$C$42, 3, IF(CW241='Risk Tables'!$C$41, 4, IF(CW241='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX241='Risk Tables'!$C$44,1,IF(CX241='Risk Tables'!$C$43,2,IF(CX241='Risk Tables'!$C$42, 3, IF(CX241='Risk Tables'!$C$41, 4, IF(CX241='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY241='Risk Tables'!$C$44,1,IF(CY241='Risk Tables'!$C$43,2,IF(CY241='Risk Tables'!$C$42, 3, IF(CY241='Risk Tables'!$C$41, 4, IF(CY241='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA241='Risk Tables'!$C$44,1,IF(DA241='Risk Tables'!$C$43,2,IF(DA241='Risk Tables'!$C$42, 3, IF(DA241='Risk Tables'!$C$41, 4, IF(DA241='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB241='Risk Tables'!$C$44,1,IF(DB241='Risk Tables'!$C$43,2,IF(DB241='Risk Tables'!$C$42, 3, IF(DB241='Risk Tables'!$C$41, 4, IF(DB241='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC241='Risk Tables'!$C$44,1,IF(DC241='Risk Tables'!$C$43,2,IF(DC241='Risk Tables'!$C$42, 3, IF(DC241='Risk Tables'!$C$41, 4, IF(DC241='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD241='Risk Tables'!$C$44,1,IF(DD241='Risk Tables'!$C$43,2,IF(DD241='Risk Tables'!$C$42, 3, IF(DD241='Risk Tables'!$C$41, 4, IF(DD241='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE241='Risk Tables'!$C$44,1,IF(DE241='Risk Tables'!$C$43,2,IF(DE241='Risk Tables'!$C$42, 3, IF(DE241='Risk Tables'!$C$41, 4, IF(DE241='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF241='Risk Tables'!$C$44,1,IF(DF241='Risk Tables'!$C$43,2,IF(DF241='Risk Tables'!$C$42, 3, IF(DF241='Risk Tables'!$C$41, 4, IF(DF241='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI241:DW241))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI241:DW241, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD241),\"\",((AD241*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P241,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V241),\"\",((V241*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P241,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO241),\"\",((AO241*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P241,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM241),\"\",((AM241*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P241,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI241),\"\",((AI241*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P241,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF241),\"\",((AF241*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P241,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR241),\"\",((AR241*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P241,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL241),\"\",((BL241*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P241,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM241),\"\",((BM241*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P241,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU241),\"\",((AU241*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P241,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW241),\"\",((AW241*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P241,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK241),\"\",(((BK241)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P241,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A242=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I242,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M242,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A242=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H242,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A242=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H242,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A242=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H242,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A242=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H242,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG242),ISBLANK(AR242)),\"\",IF(AR242<0,'Risk Tables'!$C$46,BG242/AR242)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO242),ISBLANK(AR242)),\"\",IF(AR242<0,'Risk Tables'!$C$46,AO242/AR242)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH242=\"\",ISBLANK(CH242)),\"\",IF(CH242>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH242<=Parameters!$E$4,CH242>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH242<=Parameters!$F$4, CH242>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH242<=Parameters!$G$4, CH242>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI242=\"\",CI242=\"--\",ISBLANK(CI242)),\"\",IF(CI242='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI242>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI242<=Parameters!$E$5,CI242>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI242<=Parameters!$F$5, CI242>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI242<=Parameters!$G$5, CI242>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG242=\"\",CG242=\"--\",ISBLANK(CG242)),\"\",IF(CG242>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG242<=Parameters!$E$6,CG242>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG242<=Parameters!$F$6, CG242>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG242<=Parameters!$G$6, CG242>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY242=\"\",BY242=\"--\",ISBLANK(BY242)),\"\",IF(BY242>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY242<=Parameters!$E$8,BY242>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY242<=Parameters!$F$8, BY242>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY242<=Parameters!$G$8, BY242>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ242=\"\",BZ242=\"--\",ISBLANK(BZ242)),\"\",IF(BZ242>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ242<=Parameters!$E$9,BZ242>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ242<=Parameters!$F$9, BZ242>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ242<=Parameters!$G$9, BZ242>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA242=\"\",CA242=\"--\",ISBLANK(CA242)),\"\",IF(CA242<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA242>=Parameters!$E$10,CA242<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA242>=Parameters!$F$10, CA242<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA242>=Parameters!$G$10, CA242<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB242=\"\",CB242=\"--\",ISBLANK(CB242)),\"\",IF(CB242<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB242>=Parameters!$E$11,CB242<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB242>=Parameters!$F$11, CB242<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB242>=Parameters!$G$11, CB242<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO242=\"\",CO242=\"--\",ISBLANK(CO242)),\"\",IF(CO242<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO242>=Parameters!$E$13,CO242<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO242>=Parameters!$F$13, CO242<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO242>=Parameters!$G$13, CO242<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ242=\"\",CJ242=\"--\",ISBLANK(CJ242)),\"\",IF(CJ242='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ242<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ242>=Parameters!$E$14,CJ242<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ242>=Parameters!$F$14, CJ242<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ242>=Parameters!$G$14, CJ242<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK242=\"\",CK242=\"--\",ISBLANK(CK242)),\"\",IF(AND(CK242<Parameters!$E$15, CK242>=0), 'Risk Tables'!$C$44, IF(AND(CK242>=Parameters!$E$15,CK242<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK242>=Parameters!$F$15, CK242<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK242>=Parameters!$G$15, CK242<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM242=\"\",CM242=\"--\",ISBLANK(CM242)),\"\",IF(CM242>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM242<=Parameters!$E$16,CM242>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM242<=Parameters!$F$16, CM242>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM242<=Parameters!$G$16, CM242>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN242=\"\",CN242=\"--\",ISBLANK(CN242)),\"\",IF(CN242>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN242<=Parameters!$E$17,CN242>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN242<=Parameters!$F$17, CN242>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN242<=Parameters!$G$17, CN242>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL242=\"\",CL242=\"--\",ISBLANK(CL242)),\"\",IF(CL242>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL242<=Parameters!$E$18,CL242>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL242<=Parameters!$F$18, CL242>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL242<=Parameters!$G$18, CL242>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP242=\"\",CP242=\"--\",ISBLANK(CP242)),\"\",IF(CP242<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP242>=Parameters!$E$21,CP242<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP242>=Parameters!$F$21, CP242<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP242>=Parameters!$G$21, CP242<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ242=\"\",CQ242=\"--\",ISBLANK(CQ242)),\"\",IF(CQ242<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ242>=Parameters!$E$22,CQ242<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ242>=Parameters!$F$22, CQ242<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ242>=Parameters!$G$22, CQ242<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR242='Risk Tables'!$C$44,1,IF(CR242='Risk Tables'!$C$43,2,IF(CR242='Risk Tables'!$C$42, 3, IF(CR242='Risk Tables'!$C$41, 4, IF(CR242='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS242='Risk Tables'!$C$44,1,IF(CS242='Risk Tables'!$C$43,2,IF(CS242='Risk Tables'!$C$42, 3, IF(CS242='Risk Tables'!$C$41, 4, IF(CS242='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT242='Risk Tables'!$C$44,1,IF(CT242='Risk Tables'!$C$43,2,IF(CT242='Risk Tables'!$C$42, 3, IF(CT242='Risk Tables'!$C$41, 4, IF(CT242='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV242='Risk Tables'!$C$44,1,IF(CV242='Risk Tables'!$C$43,2,IF(CV242='Risk Tables'!$C$42, 3, IF(CV242='Risk Tables'!$C$41, 4, IF(CV242='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW242='Risk Tables'!$C$44,1,IF(CW242='Risk Tables'!$C$43,2,IF(CW242='Risk Tables'!$C$42, 3, IF(CW242='Risk Tables'!$C$41, 4, IF(CW242='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX242='Risk Tables'!$C$44,1,IF(CX242='Risk Tables'!$C$43,2,IF(CX242='Risk Tables'!$C$42, 3, IF(CX242='Risk Tables'!$C$41, 4, IF(CX242='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY242='Risk Tables'!$C$44,1,IF(CY242='Risk Tables'!$C$43,2,IF(CY242='Risk Tables'!$C$42, 3, IF(CY242='Risk Tables'!$C$41, 4, IF(CY242='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA242='Risk Tables'!$C$44,1,IF(DA242='Risk Tables'!$C$43,2,IF(DA242='Risk Tables'!$C$42, 3, IF(DA242='Risk Tables'!$C$41, 4, IF(DA242='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB242='Risk Tables'!$C$44,1,IF(DB242='Risk Tables'!$C$43,2,IF(DB242='Risk Tables'!$C$42, 3, IF(DB242='Risk Tables'!$C$41, 4, IF(DB242='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC242='Risk Tables'!$C$44,1,IF(DC242='Risk Tables'!$C$43,2,IF(DC242='Risk Tables'!$C$42, 3, IF(DC242='Risk Tables'!$C$41, 4, IF(DC242='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD242='Risk Tables'!$C$44,1,IF(DD242='Risk Tables'!$C$43,2,IF(DD242='Risk Tables'!$C$42, 3, IF(DD242='Risk Tables'!$C$41, 4, IF(DD242='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE242='Risk Tables'!$C$44,1,IF(DE242='Risk Tables'!$C$43,2,IF(DE242='Risk Tables'!$C$42, 3, IF(DE242='Risk Tables'!$C$41, 4, IF(DE242='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF242='Risk Tables'!$C$44,1,IF(DF242='Risk Tables'!$C$43,2,IF(DF242='Risk Tables'!$C$42, 3, IF(DF242='Risk Tables'!$C$41, 4, IF(DF242='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI242:DW242))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI242:DW242, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD242),\"\",((AD242*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P242,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V242),\"\",((V242*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P242,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO242),\"\",((AO242*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P242,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM242),\"\",((AM242*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P242,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI242),\"\",((AI242*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P242,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF242),\"\",((AF242*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P242,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR242),\"\",((AR242*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P242,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL242),\"\",((BL242*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P242,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM242),\"\",((BM242*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P242,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU242),\"\",((AU242*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P242,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW242),\"\",((AW242*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P242,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK242),\"\",(((BK242)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P242,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A243=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I243,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M243,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A243=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H243,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A243=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H243,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A243=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H243,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A243=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H243,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG243),ISBLANK(AR243)),\"\",IF(AR243<0,'Risk Tables'!$C$46,BG243/AR243)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO243),ISBLANK(AR243)),\"\",IF(AR243<0,'Risk Tables'!$C$46,AO243/AR243)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH243=\"\",ISBLANK(CH243)),\"\",IF(CH243>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH243<=Parameters!$E$4,CH243>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH243<=Parameters!$F$4, CH243>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH243<=Parameters!$G$4, CH243>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI243=\"\",CI243=\"--\",ISBLANK(CI243)),\"\",IF(CI243='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI243>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI243<=Parameters!$E$5,CI243>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI243<=Parameters!$F$5, CI243>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI243<=Parameters!$G$5, CI243>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG243=\"\",CG243=\"--\",ISBLANK(CG243)),\"\",IF(CG243>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG243<=Parameters!$E$6,CG243>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG243<=Parameters!$F$6, CG243>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG243<=Parameters!$G$6, CG243>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY243=\"\",BY243=\"--\",ISBLANK(BY243)),\"\",IF(BY243>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY243<=Parameters!$E$8,BY243>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY243<=Parameters!$F$8, BY243>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY243<=Parameters!$G$8, BY243>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ243=\"\",BZ243=\"--\",ISBLANK(BZ243)),\"\",IF(BZ243>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ243<=Parameters!$E$9,BZ243>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ243<=Parameters!$F$9, BZ243>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ243<=Parameters!$G$9, BZ243>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA243=\"\",CA243=\"--\",ISBLANK(CA243)),\"\",IF(CA243<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA243>=Parameters!$E$10,CA243<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA243>=Parameters!$F$10, CA243<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA243>=Parameters!$G$10, CA243<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB243=\"\",CB243=\"--\",ISBLANK(CB243)),\"\",IF(CB243<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB243>=Parameters!$E$11,CB243<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB243>=Parameters!$F$11, CB243<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB243>=Parameters!$G$11, CB243<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO243=\"\",CO243=\"--\",ISBLANK(CO243)),\"\",IF(CO243<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO243>=Parameters!$E$13,CO243<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO243>=Parameters!$F$13, CO243<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO243>=Parameters!$G$13, CO243<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ243=\"\",CJ243=\"--\",ISBLANK(CJ243)),\"\",IF(CJ243='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ243<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ243>=Parameters!$E$14,CJ243<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ243>=Parameters!$F$14, CJ243<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ243>=Parameters!$G$14, CJ243<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK243=\"\",CK243=\"--\",ISBLANK(CK243)),\"\",IF(AND(CK243<Parameters!$E$15, CK243>=0), 'Risk Tables'!$C$44, IF(AND(CK243>=Parameters!$E$15,CK243<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK243>=Parameters!$F$15, CK243<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK243>=Parameters!$G$15, CK243<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM243=\"\",CM243=\"--\",ISBLANK(CM243)),\"\",IF(CM243>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM243<=Parameters!$E$16,CM243>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM243<=Parameters!$F$16, CM243>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM243<=Parameters!$G$16, CM243>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN243=\"\",CN243=\"--\",ISBLANK(CN243)),\"\",IF(CN243>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN243<=Parameters!$E$17,CN243>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN243<=Parameters!$F$17, CN243>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN243<=Parameters!$G$17, CN243>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL243=\"\",CL243=\"--\",ISBLANK(CL243)),\"\",IF(CL243>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL243<=Parameters!$E$18,CL243>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL243<=Parameters!$F$18, CL243>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL243<=Parameters!$G$18, CL243>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP243=\"\",CP243=\"--\",ISBLANK(CP243)),\"\",IF(CP243<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP243>=Parameters!$E$21,CP243<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP243>=Parameters!$F$21, CP243<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP243>=Parameters!$G$21, CP243<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ243=\"\",CQ243=\"--\",ISBLANK(CQ243)),\"\",IF(CQ243<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ243>=Parameters!$E$22,CQ243<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ243>=Parameters!$F$22, CQ243<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ243>=Parameters!$G$22, CQ243<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR243='Risk Tables'!$C$44,1,IF(CR243='Risk Tables'!$C$43,2,IF(CR243='Risk Tables'!$C$42, 3, IF(CR243='Risk Tables'!$C$41, 4, IF(CR243='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS243='Risk Tables'!$C$44,1,IF(CS243='Risk Tables'!$C$43,2,IF(CS243='Risk Tables'!$C$42, 3, IF(CS243='Risk Tables'!$C$41, 4, IF(CS243='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT243='Risk Tables'!$C$44,1,IF(CT243='Risk Tables'!$C$43,2,IF(CT243='Risk Tables'!$C$42, 3, IF(CT243='Risk Tables'!$C$41, 4, IF(CT243='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV243='Risk Tables'!$C$44,1,IF(CV243='Risk Tables'!$C$43,2,IF(CV243='Risk Tables'!$C$42, 3, IF(CV243='Risk Tables'!$C$41, 4, IF(CV243='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW243='Risk Tables'!$C$44,1,IF(CW243='Risk Tables'!$C$43,2,IF(CW243='Risk Tables'!$C$42, 3, IF(CW243='Risk Tables'!$C$41, 4, IF(CW243='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX243='Risk Tables'!$C$44,1,IF(CX243='Risk Tables'!$C$43,2,IF(CX243='Risk Tables'!$C$42, 3, IF(CX243='Risk Tables'!$C$41, 4, IF(CX243='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY243='Risk Tables'!$C$44,1,IF(CY243='Risk Tables'!$C$43,2,IF(CY243='Risk Tables'!$C$42, 3, IF(CY243='Risk Tables'!$C$41, 4, IF(CY243='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA243='Risk Tables'!$C$44,1,IF(DA243='Risk Tables'!$C$43,2,IF(DA243='Risk Tables'!$C$42, 3, IF(DA243='Risk Tables'!$C$41, 4, IF(DA243='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB243='Risk Tables'!$C$44,1,IF(DB243='Risk Tables'!$C$43,2,IF(DB243='Risk Tables'!$C$42, 3, IF(DB243='Risk Tables'!$C$41, 4, IF(DB243='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC243='Risk Tables'!$C$44,1,IF(DC243='Risk Tables'!$C$43,2,IF(DC243='Risk Tables'!$C$42, 3, IF(DC243='Risk Tables'!$C$41, 4, IF(DC243='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD243='Risk Tables'!$C$44,1,IF(DD243='Risk Tables'!$C$43,2,IF(DD243='Risk Tables'!$C$42, 3, IF(DD243='Risk Tables'!$C$41, 4, IF(DD243='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE243='Risk Tables'!$C$44,1,IF(DE243='Risk Tables'!$C$43,2,IF(DE243='Risk Tables'!$C$42, 3, IF(DE243='Risk Tables'!$C$41, 4, IF(DE243='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF243='Risk Tables'!$C$44,1,IF(DF243='Risk Tables'!$C$43,2,IF(DF243='Risk Tables'!$C$42, 3, IF(DF243='Risk Tables'!$C$41, 4, IF(DF243='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI243:DW243))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI243:DW243, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD243),\"\",((AD243*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P243,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V243),\"\",((V243*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P243,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO243),\"\",((AO243*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P243,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM243),\"\",((AM243*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P243,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI243),\"\",((AI243*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P243,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF243),\"\",((AF243*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P243,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR243),\"\",((AR243*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P243,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL243),\"\",((BL243*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P243,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM243),\"\",((BM243*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P243,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU243),\"\",((AU243*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P243,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW243),\"\",((AW243*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P243,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK243),\"\",(((BK243)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P243,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A244=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I244,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M244,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A244=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H244,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A244=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H244,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A244=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H244,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A244=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H244,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG244),ISBLANK(AR244)),\"\",IF(AR244<0,'Risk Tables'!$C$46,BG244/AR244)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO244),ISBLANK(AR244)),\"\",IF(AR244<0,'Risk Tables'!$C$46,AO244/AR244)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH244=\"\",ISBLANK(CH244)),\"\",IF(CH244>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH244<=Parameters!$E$4,CH244>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH244<=Parameters!$F$4, CH244>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH244<=Parameters!$G$4, CH244>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI244=\"\",CI244=\"--\",ISBLANK(CI244)),\"\",IF(CI244='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI244>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI244<=Parameters!$E$5,CI244>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI244<=Parameters!$F$5, CI244>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI244<=Parameters!$G$5, CI244>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG244=\"\",CG244=\"--\",ISBLANK(CG244)),\"\",IF(CG244>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG244<=Parameters!$E$6,CG244>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG244<=Parameters!$F$6, CG244>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG244<=Parameters!$G$6, CG244>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY244=\"\",BY244=\"--\",ISBLANK(BY244)),\"\",IF(BY244>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY244<=Parameters!$E$8,BY244>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY244<=Parameters!$F$8, BY244>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY244<=Parameters!$G$8, BY244>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ244=\"\",BZ244=\"--\",ISBLANK(BZ244)),\"\",IF(BZ244>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ244<=Parameters!$E$9,BZ244>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ244<=Parameters!$F$9, BZ244>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ244<=Parameters!$G$9, BZ244>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA244=\"\",CA244=\"--\",ISBLANK(CA244)),\"\",IF(CA244<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA244>=Parameters!$E$10,CA244<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA244>=Parameters!$F$10, CA244<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA244>=Parameters!$G$10, CA244<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB244=\"\",CB244=\"--\",ISBLANK(CB244)),\"\",IF(CB244<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB244>=Parameters!$E$11,CB244<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB244>=Parameters!$F$11, CB244<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB244>=Parameters!$G$11, CB244<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO244=\"\",CO244=\"--\",ISBLANK(CO244)),\"\",IF(CO244<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO244>=Parameters!$E$13,CO244<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO244>=Parameters!$F$13, CO244<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO244>=Parameters!$G$13, CO244<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ244=\"\",CJ244=\"--\",ISBLANK(CJ244)),\"\",IF(CJ244='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ244<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ244>=Parameters!$E$14,CJ244<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ244>=Parameters!$F$14, CJ244<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ244>=Parameters!$G$14, CJ244<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK244=\"\",CK244=\"--\",ISBLANK(CK244)),\"\",IF(AND(CK244<Parameters!$E$15, CK244>=0), 'Risk Tables'!$C$44, IF(AND(CK244>=Parameters!$E$15,CK244<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK244>=Parameters!$F$15, CK244<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK244>=Parameters!$G$15, CK244<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM244=\"\",CM244=\"--\",ISBLANK(CM244)),\"\",IF(CM244>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM244<=Parameters!$E$16,CM244>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM244<=Parameters!$F$16, CM244>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM244<=Parameters!$G$16, CM244>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN244=\"\",CN244=\"--\",ISBLANK(CN244)),\"\",IF(CN244>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN244<=Parameters!$E$17,CN244>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN244<=Parameters!$F$17, CN244>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN244<=Parameters!$G$17, CN244>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL244=\"\",CL244=\"--\",ISBLANK(CL244)),\"\",IF(CL244>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL244<=Parameters!$E$18,CL244>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL244<=Parameters!$F$18, CL244>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL244<=Parameters!$G$18, CL244>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP244=\"\",CP244=\"--\",ISBLANK(CP244)),\"\",IF(CP244<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP244>=Parameters!$E$21,CP244<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP244>=Parameters!$F$21, CP244<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP244>=Parameters!$G$21, CP244<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ244=\"\",CQ244=\"--\",ISBLANK(CQ244)),\"\",IF(CQ244<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ244>=Parameters!$E$22,CQ244<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ244>=Parameters!$F$22, CQ244<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ244>=Parameters!$G$22, CQ244<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR244='Risk Tables'!$C$44,1,IF(CR244='Risk Tables'!$C$43,2,IF(CR244='Risk Tables'!$C$42, 3, IF(CR244='Risk Tables'!$C$41, 4, IF(CR244='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS244='Risk Tables'!$C$44,1,IF(CS244='Risk Tables'!$C$43,2,IF(CS244='Risk Tables'!$C$42, 3, IF(CS244='Risk Tables'!$C$41, 4, IF(CS244='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT244='Risk Tables'!$C$44,1,IF(CT244='Risk Tables'!$C$43,2,IF(CT244='Risk Tables'!$C$42, 3, IF(CT244='Risk Tables'!$C$41, 4, IF(CT244='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV244='Risk Tables'!$C$44,1,IF(CV244='Risk Tables'!$C$43,2,IF(CV244='Risk Tables'!$C$42, 3, IF(CV244='Risk Tables'!$C$41, 4, IF(CV244='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW244='Risk Tables'!$C$44,1,IF(CW244='Risk Tables'!$C$43,2,IF(CW244='Risk Tables'!$C$42, 3, IF(CW244='Risk Tables'!$C$41, 4, IF(CW244='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX244='Risk Tables'!$C$44,1,IF(CX244='Risk Tables'!$C$43,2,IF(CX244='Risk Tables'!$C$42, 3, IF(CX244='Risk Tables'!$C$41, 4, IF(CX244='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY244='Risk Tables'!$C$44,1,IF(CY244='Risk Tables'!$C$43,2,IF(CY244='Risk Tables'!$C$42, 3, IF(CY244='Risk Tables'!$C$41, 4, IF(CY244='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA244='Risk Tables'!$C$44,1,IF(DA244='Risk Tables'!$C$43,2,IF(DA244='Risk Tables'!$C$42, 3, IF(DA244='Risk Tables'!$C$41, 4, IF(DA244='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB244='Risk Tables'!$C$44,1,IF(DB244='Risk Tables'!$C$43,2,IF(DB244='Risk Tables'!$C$42, 3, IF(DB244='Risk Tables'!$C$41, 4, IF(DB244='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC244='Risk Tables'!$C$44,1,IF(DC244='Risk Tables'!$C$43,2,IF(DC244='Risk Tables'!$C$42, 3, IF(DC244='Risk Tables'!$C$41, 4, IF(DC244='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD244='Risk Tables'!$C$44,1,IF(DD244='Risk Tables'!$C$43,2,IF(DD244='Risk Tables'!$C$42, 3, IF(DD244='Risk Tables'!$C$41, 4, IF(DD244='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE244='Risk Tables'!$C$44,1,IF(DE244='Risk Tables'!$C$43,2,IF(DE244='Risk Tables'!$C$42, 3, IF(DE244='Risk Tables'!$C$41, 4, IF(DE244='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF244='Risk Tables'!$C$44,1,IF(DF244='Risk Tables'!$C$43,2,IF(DF244='Risk Tables'!$C$42, 3, IF(DF244='Risk Tables'!$C$41, 4, IF(DF244='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI244:DW244))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI244:DW244, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD244),\"\",((AD244*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P244,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V244),\"\",((V244*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P244,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO244),\"\",((AO244*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P244,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM244),\"\",((AM244*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P244,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI244),\"\",((AI244*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P244,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF244),\"\",((AF244*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P244,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR244),\"\",((AR244*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P244,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL244),\"\",((BL244*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P244,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM244),\"\",((BM244*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P244,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU244),\"\",((AU244*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P244,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW244),\"\",((AW244*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P244,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK244),\"\",(((BK244)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P244,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A245=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I245,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M245,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A245=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H245,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A245=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H245,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A245=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H245,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A245=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H245,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG245),ISBLANK(AR245)),\"\",IF(AR245<0,'Risk Tables'!$C$46,BG245/AR245)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO245),ISBLANK(AR245)),\"\",IF(AR245<0,'Risk Tables'!$C$46,AO245/AR245)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH245=\"\",ISBLANK(CH245)),\"\",IF(CH245>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH245<=Parameters!$E$4,CH245>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH245<=Parameters!$F$4, CH245>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH245<=Parameters!$G$4, CH245>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI245=\"\",CI245=\"--\",ISBLANK(CI245)),\"\",IF(CI245='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI245>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI245<=Parameters!$E$5,CI245>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI245<=Parameters!$F$5, CI245>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI245<=Parameters!$G$5, CI245>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG245=\"\",CG245=\"--\",ISBLANK(CG245)),\"\",IF(CG245>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG245<=Parameters!$E$6,CG245>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG245<=Parameters!$F$6, CG245>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG245<=Parameters!$G$6, CG245>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY245=\"\",BY245=\"--\",ISBLANK(BY245)),\"\",IF(BY245>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY245<=Parameters!$E$8,BY245>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY245<=Parameters!$F$8, BY245>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY245<=Parameters!$G$8, BY245>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ245=\"\",BZ245=\"--\",ISBLANK(BZ245)),\"\",IF(BZ245>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ245<=Parameters!$E$9,BZ245>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ245<=Parameters!$F$9, BZ245>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ245<=Parameters!$G$9, BZ245>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA245=\"\",CA245=\"--\",ISBLANK(CA245)),\"\",IF(CA245<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA245>=Parameters!$E$10,CA245<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA245>=Parameters!$F$10, CA245<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA245>=Parameters!$G$10, CA245<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB245=\"\",CB245=\"--\",ISBLANK(CB245)),\"\",IF(CB245<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB245>=Parameters!$E$11,CB245<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB245>=Parameters!$F$11, CB245<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB245>=Parameters!$G$11, CB245<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO245=\"\",CO245=\"--\",ISBLANK(CO245)),\"\",IF(CO245<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO245>=Parameters!$E$13,CO245<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO245>=Parameters!$F$13, CO245<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO245>=Parameters!$G$13, CO245<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ245=\"\",CJ245=\"--\",ISBLANK(CJ245)),\"\",IF(CJ245='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ245<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ245>=Parameters!$E$14,CJ245<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ245>=Parameters!$F$14, CJ245<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ245>=Parameters!$G$14, CJ245<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK245=\"\",CK245=\"--\",ISBLANK(CK245)),\"\",IF(AND(CK245<Parameters!$E$15, CK245>=0), 'Risk Tables'!$C$44, IF(AND(CK245>=Parameters!$E$15,CK245<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK245>=Parameters!$F$15, CK245<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK245>=Parameters!$G$15, CK245<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM245=\"\",CM245=\"--\",ISBLANK(CM245)),\"\",IF(CM245>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM245<=Parameters!$E$16,CM245>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM245<=Parameters!$F$16, CM245>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM245<=Parameters!$G$16, CM245>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN245=\"\",CN245=\"--\",ISBLANK(CN245)),\"\",IF(CN245>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN245<=Parameters!$E$17,CN245>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN245<=Parameters!$F$17, CN245>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN245<=Parameters!$G$17, CN245>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL245=\"\",CL245=\"--\",ISBLANK(CL245)),\"\",IF(CL245>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL245<=Parameters!$E$18,CL245>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL245<=Parameters!$F$18, CL245>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL245<=Parameters!$G$18, CL245>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP245=\"\",CP245=\"--\",ISBLANK(CP245)),\"\",IF(CP245<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP245>=Parameters!$E$21,CP245<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP245>=Parameters!$F$21, CP245<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP245>=Parameters!$G$21, CP245<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ245=\"\",CQ245=\"--\",ISBLANK(CQ245)),\"\",IF(CQ245<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ245>=Parameters!$E$22,CQ245<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ245>=Parameters!$F$22, CQ245<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ245>=Parameters!$G$22, CQ245<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR245='Risk Tables'!$C$44,1,IF(CR245='Risk Tables'!$C$43,2,IF(CR245='Risk Tables'!$C$42, 3, IF(CR245='Risk Tables'!$C$41, 4, IF(CR245='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS245='Risk Tables'!$C$44,1,IF(CS245='Risk Tables'!$C$43,2,IF(CS245='Risk Tables'!$C$42, 3, IF(CS245='Risk Tables'!$C$41, 4, IF(CS245='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT245='Risk Tables'!$C$44,1,IF(CT245='Risk Tables'!$C$43,2,IF(CT245='Risk Tables'!$C$42, 3, IF(CT245='Risk Tables'!$C$41, 4, IF(CT245='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV245='Risk Tables'!$C$44,1,IF(CV245='Risk Tables'!$C$43,2,IF(CV245='Risk Tables'!$C$42, 3, IF(CV245='Risk Tables'!$C$41, 4, IF(CV245='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW245='Risk Tables'!$C$44,1,IF(CW245='Risk Tables'!$C$43,2,IF(CW245='Risk Tables'!$C$42, 3, IF(CW245='Risk Tables'!$C$41, 4, IF(CW245='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX245='Risk Tables'!$C$44,1,IF(CX245='Risk Tables'!$C$43,2,IF(CX245='Risk Tables'!$C$42, 3, IF(CX245='Risk Tables'!$C$41, 4, IF(CX245='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY245='Risk Tables'!$C$44,1,IF(CY245='Risk Tables'!$C$43,2,IF(CY245='Risk Tables'!$C$42, 3, IF(CY245='Risk Tables'!$C$41, 4, IF(CY245='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA245='Risk Tables'!$C$44,1,IF(DA245='Risk Tables'!$C$43,2,IF(DA245='Risk Tables'!$C$42, 3, IF(DA245='Risk Tables'!$C$41, 4, IF(DA245='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB245='Risk Tables'!$C$44,1,IF(DB245='Risk Tables'!$C$43,2,IF(DB245='Risk Tables'!$C$42, 3, IF(DB245='Risk Tables'!$C$41, 4, IF(DB245='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC245='Risk Tables'!$C$44,1,IF(DC245='Risk Tables'!$C$43,2,IF(DC245='Risk Tables'!$C$42, 3, IF(DC245='Risk Tables'!$C$41, 4, IF(DC245='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD245='Risk Tables'!$C$44,1,IF(DD245='Risk Tables'!$C$43,2,IF(DD245='Risk Tables'!$C$42, 3, IF(DD245='Risk Tables'!$C$41, 4, IF(DD245='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE245='Risk Tables'!$C$44,1,IF(DE245='Risk Tables'!$C$43,2,IF(DE245='Risk Tables'!$C$42, 3, IF(DE245='Risk Tables'!$C$41, 4, IF(DE245='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF245='Risk Tables'!$C$44,1,IF(DF245='Risk Tables'!$C$43,2,IF(DF245='Risk Tables'!$C$42, 3, IF(DF245='Risk Tables'!$C$41, 4, IF(DF245='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI245:DW245))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI245:DW245, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD245),\"\",((AD245*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P245,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V245),\"\",((V245*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P245,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO245),\"\",((AO245*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P245,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM245),\"\",((AM245*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P245,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI245),\"\",((AI245*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P245,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF245),\"\",((AF245*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P245,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR245),\"\",((AR245*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P245,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL245),\"\",((BL245*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P245,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM245),\"\",((BM245*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P245,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU245),\"\",((AU245*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P245,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW245),\"\",((AW245*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P245,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK245),\"\",(((BK245)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P245,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A246=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I246,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M246,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A246=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H246,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A246=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H246,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A246=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H246,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A246=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H246,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG246),ISBLANK(AR246)),\"\",IF(AR246<0,'Risk Tables'!$C$46,BG246/AR246)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO246),ISBLANK(AR246)),\"\",IF(AR246<0,'Risk Tables'!$C$46,AO246/AR246)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH246=\"\",ISBLANK(CH246)),\"\",IF(CH246>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH246<=Parameters!$E$4,CH246>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH246<=Parameters!$F$4, CH246>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH246<=Parameters!$G$4, CH246>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI246=\"\",CI246=\"--\",ISBLANK(CI246)),\"\",IF(CI246='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI246>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI246<=Parameters!$E$5,CI246>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI246<=Parameters!$F$5, CI246>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI246<=Parameters!$G$5, CI246>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG246=\"\",CG246=\"--\",ISBLANK(CG246)),\"\",IF(CG246>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG246<=Parameters!$E$6,CG246>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG246<=Parameters!$F$6, CG246>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG246<=Parameters!$G$6, CG246>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY246=\"\",BY246=\"--\",ISBLANK(BY246)),\"\",IF(BY246>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY246<=Parameters!$E$8,BY246>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY246<=Parameters!$F$8, BY246>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY246<=Parameters!$G$8, BY246>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ246=\"\",BZ246=\"--\",ISBLANK(BZ246)),\"\",IF(BZ246>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ246<=Parameters!$E$9,BZ246>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ246<=Parameters!$F$9, BZ246>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ246<=Parameters!$G$9, BZ246>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA246=\"\",CA246=\"--\",ISBLANK(CA246)),\"\",IF(CA246<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA246>=Parameters!$E$10,CA246<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA246>=Parameters!$F$10, CA246<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA246>=Parameters!$G$10, CA246<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB246=\"\",CB246=\"--\",ISBLANK(CB246)),\"\",IF(CB246<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB246>=Parameters!$E$11,CB246<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB246>=Parameters!$F$11, CB246<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB246>=Parameters!$G$11, CB246<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO246=\"\",CO246=\"--\",ISBLANK(CO246)),\"\",IF(CO246<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO246>=Parameters!$E$13,CO246<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO246>=Parameters!$F$13, CO246<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO246>=Parameters!$G$13, CO246<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ246=\"\",CJ246=\"--\",ISBLANK(CJ246)),\"\",IF(CJ246='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ246<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ246>=Parameters!$E$14,CJ246<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ246>=Parameters!$F$14, CJ246<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ246>=Parameters!$G$14, CJ246<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK246=\"\",CK246=\"--\",ISBLANK(CK246)),\"\",IF(AND(CK246<Parameters!$E$15, CK246>=0), 'Risk Tables'!$C$44, IF(AND(CK246>=Parameters!$E$15,CK246<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK246>=Parameters!$F$15, CK246<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK246>=Parameters!$G$15, CK246<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM246=\"\",CM246=\"--\",ISBLANK(CM246)),\"\",IF(CM246>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM246<=Parameters!$E$16,CM246>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM246<=Parameters!$F$16, CM246>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM246<=Parameters!$G$16, CM246>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN246=\"\",CN246=\"--\",ISBLANK(CN246)),\"\",IF(CN246>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN246<=Parameters!$E$17,CN246>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN246<=Parameters!$F$17, CN246>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN246<=Parameters!$G$17, CN246>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL246=\"\",CL246=\"--\",ISBLANK(CL246)),\"\",IF(CL246>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL246<=Parameters!$E$18,CL246>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL246<=Parameters!$F$18, CL246>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL246<=Parameters!$G$18, CL246>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP246=\"\",CP246=\"--\",ISBLANK(CP246)),\"\",IF(CP246<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP246>=Parameters!$E$21,CP246<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP246>=Parameters!$F$21, CP246<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP246>=Parameters!$G$21, CP246<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ246=\"\",CQ246=\"--\",ISBLANK(CQ246)),\"\",IF(CQ246<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ246>=Parameters!$E$22,CQ246<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ246>=Parameters!$F$22, CQ246<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ246>=Parameters!$G$22, CQ246<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR246='Risk Tables'!$C$44,1,IF(CR246='Risk Tables'!$C$43,2,IF(CR246='Risk Tables'!$C$42, 3, IF(CR246='Risk Tables'!$C$41, 4, IF(CR246='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS246='Risk Tables'!$C$44,1,IF(CS246='Risk Tables'!$C$43,2,IF(CS246='Risk Tables'!$C$42, 3, IF(CS246='Risk Tables'!$C$41, 4, IF(CS246='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT246='Risk Tables'!$C$44,1,IF(CT246='Risk Tables'!$C$43,2,IF(CT246='Risk Tables'!$C$42, 3, IF(CT246='Risk Tables'!$C$41, 4, IF(CT246='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV246='Risk Tables'!$C$44,1,IF(CV246='Risk Tables'!$C$43,2,IF(CV246='Risk Tables'!$C$42, 3, IF(CV246='Risk Tables'!$C$41, 4, IF(CV246='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW246='Risk Tables'!$C$44,1,IF(CW246='Risk Tables'!$C$43,2,IF(CW246='Risk Tables'!$C$42, 3, IF(CW246='Risk Tables'!$C$41, 4, IF(CW246='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX246='Risk Tables'!$C$44,1,IF(CX246='Risk Tables'!$C$43,2,IF(CX246='Risk Tables'!$C$42, 3, IF(CX246='Risk Tables'!$C$41, 4, IF(CX246='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY246='Risk Tables'!$C$44,1,IF(CY246='Risk Tables'!$C$43,2,IF(CY246='Risk Tables'!$C$42, 3, IF(CY246='Risk Tables'!$C$41, 4, IF(CY246='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA246='Risk Tables'!$C$44,1,IF(DA246='Risk Tables'!$C$43,2,IF(DA246='Risk Tables'!$C$42, 3, IF(DA246='Risk Tables'!$C$41, 4, IF(DA246='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB246='Risk Tables'!$C$44,1,IF(DB246='Risk Tables'!$C$43,2,IF(DB246='Risk Tables'!$C$42, 3, IF(DB246='Risk Tables'!$C$41, 4, IF(DB246='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC246='Risk Tables'!$C$44,1,IF(DC246='Risk Tables'!$C$43,2,IF(DC246='Risk Tables'!$C$42, 3, IF(DC246='Risk Tables'!$C$41, 4, IF(DC246='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD246='Risk Tables'!$C$44,1,IF(DD246='Risk Tables'!$C$43,2,IF(DD246='Risk Tables'!$C$42, 3, IF(DD246='Risk Tables'!$C$41, 4, IF(DD246='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE246='Risk Tables'!$C$44,1,IF(DE246='Risk Tables'!$C$43,2,IF(DE246='Risk Tables'!$C$42, 3, IF(DE246='Risk Tables'!$C$41, 4, IF(DE246='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF246='Risk Tables'!$C$44,1,IF(DF246='Risk Tables'!$C$43,2,IF(DF246='Risk Tables'!$C$42, 3, IF(DF246='Risk Tables'!$C$41, 4, IF(DF246='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI246:DW246))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI246:DW246, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD246),\"\",((AD246*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P246,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V246),\"\",((V246*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P246,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO246),\"\",((AO246*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P246,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM246),\"\",((AM246*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P246,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI246),\"\",((AI246*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P246,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF246),\"\",((AF246*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P246,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR246),\"\",((AR246*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P246,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL246),\"\",((BL246*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P246,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM246),\"\",((BM246*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P246,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU246),\"\",((AU246*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P246,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW246),\"\",((AW246*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P246,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK246),\"\",(((BK246)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P246,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A247=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I247,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M247,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A247=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H247,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A247=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H247,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A247=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H247,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A247=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H247,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG247),ISBLANK(AR247)),\"\",IF(AR247<0,'Risk Tables'!$C$46,BG247/AR247)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO247),ISBLANK(AR247)),\"\",IF(AR247<0,'Risk Tables'!$C$46,AO247/AR247)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH247=\"\",ISBLANK(CH247)),\"\",IF(CH247>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH247<=Parameters!$E$4,CH247>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH247<=Parameters!$F$4, CH247>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH247<=Parameters!$G$4, CH247>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI247=\"\",CI247=\"--\",ISBLANK(CI247)),\"\",IF(CI247='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI247>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI247<=Parameters!$E$5,CI247>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI247<=Parameters!$F$5, CI247>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI247<=Parameters!$G$5, CI247>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG247=\"\",CG247=\"--\",ISBLANK(CG247)),\"\",IF(CG247>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG247<=Parameters!$E$6,CG247>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG247<=Parameters!$F$6, CG247>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG247<=Parameters!$G$6, CG247>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY247=\"\",BY247=\"--\",ISBLANK(BY247)),\"\",IF(BY247>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY247<=Parameters!$E$8,BY247>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY247<=Parameters!$F$8, BY247>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY247<=Parameters!$G$8, BY247>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ247=\"\",BZ247=\"--\",ISBLANK(BZ247)),\"\",IF(BZ247>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ247<=Parameters!$E$9,BZ247>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ247<=Parameters!$F$9, BZ247>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ247<=Parameters!$G$9, BZ247>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA247=\"\",CA247=\"--\",ISBLANK(CA247)),\"\",IF(CA247<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA247>=Parameters!$E$10,CA247<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA247>=Parameters!$F$10, CA247<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA247>=Parameters!$G$10, CA247<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB247=\"\",CB247=\"--\",ISBLANK(CB247)),\"\",IF(CB247<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB247>=Parameters!$E$11,CB247<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB247>=Parameters!$F$11, CB247<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB247>=Parameters!$G$11, CB247<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO247=\"\",CO247=\"--\",ISBLANK(CO247)),\"\",IF(CO247<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO247>=Parameters!$E$13,CO247<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO247>=Parameters!$F$13, CO247<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO247>=Parameters!$G$13, CO247<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ247=\"\",CJ247=\"--\",ISBLANK(CJ247)),\"\",IF(CJ247='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ247<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ247>=Parameters!$E$14,CJ247<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ247>=Parameters!$F$14, CJ247<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ247>=Parameters!$G$14, CJ247<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK247=\"\",CK247=\"--\",ISBLANK(CK247)),\"\",IF(AND(CK247<Parameters!$E$15, CK247>=0), 'Risk Tables'!$C$44, IF(AND(CK247>=Parameters!$E$15,CK247<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK247>=Parameters!$F$15, CK247<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK247>=Parameters!$G$15, CK247<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM247=\"\",CM247=\"--\",ISBLANK(CM247)),\"\",IF(CM247>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM247<=Parameters!$E$16,CM247>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM247<=Parameters!$F$16, CM247>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM247<=Parameters!$G$16, CM247>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN247=\"\",CN247=\"--\",ISBLANK(CN247)),\"\",IF(CN247>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN247<=Parameters!$E$17,CN247>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN247<=Parameters!$F$17, CN247>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN247<=Parameters!$G$17, CN247>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL247=\"\",CL247=\"--\",ISBLANK(CL247)),\"\",IF(CL247>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL247<=Parameters!$E$18,CL247>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL247<=Parameters!$F$18, CL247>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL247<=Parameters!$G$18, CL247>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP247=\"\",CP247=\"--\",ISBLANK(CP247)),\"\",IF(CP247<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP247>=Parameters!$E$21,CP247<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP247>=Parameters!$F$21, CP247<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP247>=Parameters!$G$21, CP247<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ247=\"\",CQ247=\"--\",ISBLANK(CQ247)),\"\",IF(CQ247<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ247>=Parameters!$E$22,CQ247<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ247>=Parameters!$F$22, CQ247<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ247>=Parameters!$G$22, CQ247<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR247='Risk Tables'!$C$44,1,IF(CR247='Risk Tables'!$C$43,2,IF(CR247='Risk Tables'!$C$42, 3, IF(CR247='Risk Tables'!$C$41, 4, IF(CR247='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS247='Risk Tables'!$C$44,1,IF(CS247='Risk Tables'!$C$43,2,IF(CS247='Risk Tables'!$C$42, 3, IF(CS247='Risk Tables'!$C$41, 4, IF(CS247='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT247='Risk Tables'!$C$44,1,IF(CT247='Risk Tables'!$C$43,2,IF(CT247='Risk Tables'!$C$42, 3, IF(CT247='Risk Tables'!$C$41, 4, IF(CT247='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV247='Risk Tables'!$C$44,1,IF(CV247='Risk Tables'!$C$43,2,IF(CV247='Risk Tables'!$C$42, 3, IF(CV247='Risk Tables'!$C$41, 4, IF(CV247='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW247='Risk Tables'!$C$44,1,IF(CW247='Risk Tables'!$C$43,2,IF(CW247='Risk Tables'!$C$42, 3, IF(CW247='Risk Tables'!$C$41, 4, IF(CW247='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX247='Risk Tables'!$C$44,1,IF(CX247='Risk Tables'!$C$43,2,IF(CX247='Risk Tables'!$C$42, 3, IF(CX247='Risk Tables'!$C$41, 4, IF(CX247='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY247='Risk Tables'!$C$44,1,IF(CY247='Risk Tables'!$C$43,2,IF(CY247='Risk Tables'!$C$42, 3, IF(CY247='Risk Tables'!$C$41, 4, IF(CY247='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA247='Risk Tables'!$C$44,1,IF(DA247='Risk Tables'!$C$43,2,IF(DA247='Risk Tables'!$C$42, 3, IF(DA247='Risk Tables'!$C$41, 4, IF(DA247='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB247='Risk Tables'!$C$44,1,IF(DB247='Risk Tables'!$C$43,2,IF(DB247='Risk Tables'!$C$42, 3, IF(DB247='Risk Tables'!$C$41, 4, IF(DB247='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC247='Risk Tables'!$C$44,1,IF(DC247='Risk Tables'!$C$43,2,IF(DC247='Risk Tables'!$C$42, 3, IF(DC247='Risk Tables'!$C$41, 4, IF(DC247='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD247='Risk Tables'!$C$44,1,IF(DD247='Risk Tables'!$C$43,2,IF(DD247='Risk Tables'!$C$42, 3, IF(DD247='Risk Tables'!$C$41, 4, IF(DD247='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE247='Risk Tables'!$C$44,1,IF(DE247='Risk Tables'!$C$43,2,IF(DE247='Risk Tables'!$C$42, 3, IF(DE247='Risk Tables'!$C$41, 4, IF(DE247='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF247='Risk Tables'!$C$44,1,IF(DF247='Risk Tables'!$C$43,2,IF(DF247='Risk Tables'!$C$42, 3, IF(DF247='Risk Tables'!$C$41, 4, IF(DF247='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI247:DW247))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI247:DW247, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD247),\"\",((AD247*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P247,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V247),\"\",((V247*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P247,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO247),\"\",((AO247*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P247,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM247),\"\",((AM247*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P247,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI247),\"\",((AI247*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P247,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF247),\"\",((AF247*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P247,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR247),\"\",((AR247*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P247,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL247),\"\",((BL247*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P247,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM247),\"\",((BM247*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P247,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU247),\"\",((AU247*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P247,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW247),\"\",((AW247*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P247,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK247),\"\",(((BK247)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P247,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A248=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I248,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M248,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A248=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H248,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A248=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H248,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A248=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H248,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A248=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H248,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG248),ISBLANK(AR248)),\"\",IF(AR248<0,'Risk Tables'!$C$46,BG248/AR248)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO248),ISBLANK(AR248)),\"\",IF(AR248<0,'Risk Tables'!$C$46,AO248/AR248)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH248=\"\",ISBLANK(CH248)),\"\",IF(CH248>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH248<=Parameters!$E$4,CH248>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH248<=Parameters!$F$4, CH248>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH248<=Parameters!$G$4, CH248>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI248=\"\",CI248=\"--\",ISBLANK(CI248)),\"\",IF(CI248='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI248>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI248<=Parameters!$E$5,CI248>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI248<=Parameters!$F$5, CI248>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI248<=Parameters!$G$5, CI248>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG248=\"\",CG248=\"--\",ISBLANK(CG248)),\"\",IF(CG248>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG248<=Parameters!$E$6,CG248>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG248<=Parameters!$F$6, CG248>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG248<=Parameters!$G$6, CG248>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY248=\"\",BY248=\"--\",ISBLANK(BY248)),\"\",IF(BY248>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY248<=Parameters!$E$8,BY248>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY248<=Parameters!$F$8, BY248>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY248<=Parameters!$G$8, BY248>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ248=\"\",BZ248=\"--\",ISBLANK(BZ248)),\"\",IF(BZ248>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ248<=Parameters!$E$9,BZ248>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ248<=Parameters!$F$9, BZ248>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ248<=Parameters!$G$9, BZ248>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA248=\"\",CA248=\"--\",ISBLANK(CA248)),\"\",IF(CA248<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA248>=Parameters!$E$10,CA248<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA248>=Parameters!$F$10, CA248<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA248>=Parameters!$G$10, CA248<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB248=\"\",CB248=\"--\",ISBLANK(CB248)),\"\",IF(CB248<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB248>=Parameters!$E$11,CB248<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB248>=Parameters!$F$11, CB248<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB248>=Parameters!$G$11, CB248<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO248=\"\",CO248=\"--\",ISBLANK(CO248)),\"\",IF(CO248<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO248>=Parameters!$E$13,CO248<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO248>=Parameters!$F$13, CO248<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO248>=Parameters!$G$13, CO248<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ248=\"\",CJ248=\"--\",ISBLANK(CJ248)),\"\",IF(CJ248='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ248<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ248>=Parameters!$E$14,CJ248<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ248>=Parameters!$F$14, CJ248<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ248>=Parameters!$G$14, CJ248<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK248=\"\",CK248=\"--\",ISBLANK(CK248)),\"\",IF(AND(CK248<Parameters!$E$15, CK248>=0), 'Risk Tables'!$C$44, IF(AND(CK248>=Parameters!$E$15,CK248<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK248>=Parameters!$F$15, CK248<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK248>=Parameters!$G$15, CK248<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM248=\"\",CM248=\"--\",ISBLANK(CM248)),\"\",IF(CM248>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM248<=Parameters!$E$16,CM248>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM248<=Parameters!$F$16, CM248>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM248<=Parameters!$G$16, CM248>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN248=\"\",CN248=\"--\",ISBLANK(CN248)),\"\",IF(CN248>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN248<=Parameters!$E$17,CN248>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN248<=Parameters!$F$17, CN248>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN248<=Parameters!$G$17, CN248>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL248=\"\",CL248=\"--\",ISBLANK(CL248)),\"\",IF(CL248>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL248<=Parameters!$E$18,CL248>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL248<=Parameters!$F$18, CL248>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL248<=Parameters!$G$18, CL248>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP248=\"\",CP248=\"--\",ISBLANK(CP248)),\"\",IF(CP248<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP248>=Parameters!$E$21,CP248<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP248>=Parameters!$F$21, CP248<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP248>=Parameters!$G$21, CP248<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ248=\"\",CQ248=\"--\",ISBLANK(CQ248)),\"\",IF(CQ248<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ248>=Parameters!$E$22,CQ248<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ248>=Parameters!$F$22, CQ248<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ248>=Parameters!$G$22, CQ248<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR248='Risk Tables'!$C$44,1,IF(CR248='Risk Tables'!$C$43,2,IF(CR248='Risk Tables'!$C$42, 3, IF(CR248='Risk Tables'!$C$41, 4, IF(CR248='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS248='Risk Tables'!$C$44,1,IF(CS248='Risk Tables'!$C$43,2,IF(CS248='Risk Tables'!$C$42, 3, IF(CS248='Risk Tables'!$C$41, 4, IF(CS248='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT248='Risk Tables'!$C$44,1,IF(CT248='Risk Tables'!$C$43,2,IF(CT248='Risk Tables'!$C$42, 3, IF(CT248='Risk Tables'!$C$41, 4, IF(CT248='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV248='Risk Tables'!$C$44,1,IF(CV248='Risk Tables'!$C$43,2,IF(CV248='Risk Tables'!$C$42, 3, IF(CV248='Risk Tables'!$C$41, 4, IF(CV248='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW248='Risk Tables'!$C$44,1,IF(CW248='Risk Tables'!$C$43,2,IF(CW248='Risk Tables'!$C$42, 3, IF(CW248='Risk Tables'!$C$41, 4, IF(CW248='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX248='Risk Tables'!$C$44,1,IF(CX248='Risk Tables'!$C$43,2,IF(CX248='Risk Tables'!$C$42, 3, IF(CX248='Risk Tables'!$C$41, 4, IF(CX248='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY248='Risk Tables'!$C$44,1,IF(CY248='Risk Tables'!$C$43,2,IF(CY248='Risk Tables'!$C$42, 3, IF(CY248='Risk Tables'!$C$41, 4, IF(CY248='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA248='Risk Tables'!$C$44,1,IF(DA248='Risk Tables'!$C$43,2,IF(DA248='Risk Tables'!$C$42, 3, IF(DA248='Risk Tables'!$C$41, 4, IF(DA248='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB248='Risk Tables'!$C$44,1,IF(DB248='Risk Tables'!$C$43,2,IF(DB248='Risk Tables'!$C$42, 3, IF(DB248='Risk Tables'!$C$41, 4, IF(DB248='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC248='Risk Tables'!$C$44,1,IF(DC248='Risk Tables'!$C$43,2,IF(DC248='Risk Tables'!$C$42, 3, IF(DC248='Risk Tables'!$C$41, 4, IF(DC248='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD248='Risk Tables'!$C$44,1,IF(DD248='Risk Tables'!$C$43,2,IF(DD248='Risk Tables'!$C$42, 3, IF(DD248='Risk Tables'!$C$41, 4, IF(DD248='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE248='Risk Tables'!$C$44,1,IF(DE248='Risk Tables'!$C$43,2,IF(DE248='Risk Tables'!$C$42, 3, IF(DE248='Risk Tables'!$C$41, 4, IF(DE248='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF248='Risk Tables'!$C$44,1,IF(DF248='Risk Tables'!$C$43,2,IF(DF248='Risk Tables'!$C$42, 3, IF(DF248='Risk Tables'!$C$41, 4, IF(DF248='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI248:DW248))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI248:DW248, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD248),\"\",((AD248*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P248,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V248),\"\",((V248*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P248,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO248),\"\",((AO248*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P248,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM248),\"\",((AM248*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P248,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI248),\"\",((AI248*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P248,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF248),\"\",((AF248*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P248,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR248),\"\",((AR248*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P248,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL248),\"\",((BL248*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P248,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM248),\"\",((BM248*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P248,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU248),\"\",((AU248*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P248,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW248),\"\",((AW248*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P248,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK248),\"\",(((BK248)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P248,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A249=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I249,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M249,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A249=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H249,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A249=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H249,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A249=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H249,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A249=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H249,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG249),ISBLANK(AR249)),\"\",IF(AR249<0,'Risk Tables'!$C$46,BG249/AR249)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO249),ISBLANK(AR249)),\"\",IF(AR249<0,'Risk Tables'!$C$46,AO249/AR249)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH249=\"\",ISBLANK(CH249)),\"\",IF(CH249>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH249<=Parameters!$E$4,CH249>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH249<=Parameters!$F$4, CH249>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH249<=Parameters!$G$4, CH249>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI249=\"\",CI249=\"--\",ISBLANK(CI249)),\"\",IF(CI249='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI249>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI249<=Parameters!$E$5,CI249>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI249<=Parameters!$F$5, CI249>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI249<=Parameters!$G$5, CI249>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG249=\"\",CG249=\"--\",ISBLANK(CG249)),\"\",IF(CG249>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG249<=Parameters!$E$6,CG249>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG249<=Parameters!$F$6, CG249>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG249<=Parameters!$G$6, CG249>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY249=\"\",BY249=\"--\",ISBLANK(BY249)),\"\",IF(BY249>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY249<=Parameters!$E$8,BY249>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY249<=Parameters!$F$8, BY249>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY249<=Parameters!$G$8, BY249>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ249=\"\",BZ249=\"--\",ISBLANK(BZ249)),\"\",IF(BZ249>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ249<=Parameters!$E$9,BZ249>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ249<=Parameters!$F$9, BZ249>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ249<=Parameters!$G$9, BZ249>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA249=\"\",CA249=\"--\",ISBLANK(CA249)),\"\",IF(CA249<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA249>=Parameters!$E$10,CA249<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA249>=Parameters!$F$10, CA249<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA249>=Parameters!$G$10, CA249<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB249=\"\",CB249=\"--\",ISBLANK(CB249)),\"\",IF(CB249<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB249>=Parameters!$E$11,CB249<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB249>=Parameters!$F$11, CB249<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB249>=Parameters!$G$11, CB249<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO249=\"\",CO249=\"--\",ISBLANK(CO249)),\"\",IF(CO249<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO249>=Parameters!$E$13,CO249<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO249>=Parameters!$F$13, CO249<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO249>=Parameters!$G$13, CO249<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ249=\"\",CJ249=\"--\",ISBLANK(CJ249)),\"\",IF(CJ249='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ249<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ249>=Parameters!$E$14,CJ249<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ249>=Parameters!$F$14, CJ249<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ249>=Parameters!$G$14, CJ249<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK249=\"\",CK249=\"--\",ISBLANK(CK249)),\"\",IF(AND(CK249<Parameters!$E$15, CK249>=0), 'Risk Tables'!$C$44, IF(AND(CK249>=Parameters!$E$15,CK249<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK249>=Parameters!$F$15, CK249<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK249>=Parameters!$G$15, CK249<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM249=\"\",CM249=\"--\",ISBLANK(CM249)),\"\",IF(CM249>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM249<=Parameters!$E$16,CM249>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM249<=Parameters!$F$16, CM249>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM249<=Parameters!$G$16, CM249>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN249=\"\",CN249=\"--\",ISBLANK(CN249)),\"\",IF(CN249>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN249<=Parameters!$E$17,CN249>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN249<=Parameters!$F$17, CN249>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN249<=Parameters!$G$17, CN249>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL249=\"\",CL249=\"--\",ISBLANK(CL249)),\"\",IF(CL249>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL249<=Parameters!$E$18,CL249>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL249<=Parameters!$F$18, CL249>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL249<=Parameters!$G$18, CL249>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP249=\"\",CP249=\"--\",ISBLANK(CP249)),\"\",IF(CP249<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP249>=Parameters!$E$21,CP249<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP249>=Parameters!$F$21, CP249<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP249>=Parameters!$G$21, CP249<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ249=\"\",CQ249=\"--\",ISBLANK(CQ249)),\"\",IF(CQ249<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ249>=Parameters!$E$22,CQ249<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ249>=Parameters!$F$22, CQ249<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ249>=Parameters!$G$22, CQ249<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR249='Risk Tables'!$C$44,1,IF(CR249='Risk Tables'!$C$43,2,IF(CR249='Risk Tables'!$C$42, 3, IF(CR249='Risk Tables'!$C$41, 4, IF(CR249='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS249='Risk Tables'!$C$44,1,IF(CS249='Risk Tables'!$C$43,2,IF(CS249='Risk Tables'!$C$42, 3, IF(CS249='Risk Tables'!$C$41, 4, IF(CS249='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT249='Risk Tables'!$C$44,1,IF(CT249='Risk Tables'!$C$43,2,IF(CT249='Risk Tables'!$C$42, 3, IF(CT249='Risk Tables'!$C$41, 4, IF(CT249='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV249='Risk Tables'!$C$44,1,IF(CV249='Risk Tables'!$C$43,2,IF(CV249='Risk Tables'!$C$42, 3, IF(CV249='Risk Tables'!$C$41, 4, IF(CV249='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW249='Risk Tables'!$C$44,1,IF(CW249='Risk Tables'!$C$43,2,IF(CW249='Risk Tables'!$C$42, 3, IF(CW249='Risk Tables'!$C$41, 4, IF(CW249='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX249='Risk Tables'!$C$44,1,IF(CX249='Risk Tables'!$C$43,2,IF(CX249='Risk Tables'!$C$42, 3, IF(CX249='Risk Tables'!$C$41, 4, IF(CX249='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY249='Risk Tables'!$C$44,1,IF(CY249='Risk Tables'!$C$43,2,IF(CY249='Risk Tables'!$C$42, 3, IF(CY249='Risk Tables'!$C$41, 4, IF(CY249='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA249='Risk Tables'!$C$44,1,IF(DA249='Risk Tables'!$C$43,2,IF(DA249='Risk Tables'!$C$42, 3, IF(DA249='Risk Tables'!$C$41, 4, IF(DA249='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB249='Risk Tables'!$C$44,1,IF(DB249='Risk Tables'!$C$43,2,IF(DB249='Risk Tables'!$C$42, 3, IF(DB249='Risk Tables'!$C$41, 4, IF(DB249='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC249='Risk Tables'!$C$44,1,IF(DC249='Risk Tables'!$C$43,2,IF(DC249='Risk Tables'!$C$42, 3, IF(DC249='Risk Tables'!$C$41, 4, IF(DC249='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD249='Risk Tables'!$C$44,1,IF(DD249='Risk Tables'!$C$43,2,IF(DD249='Risk Tables'!$C$42, 3, IF(DD249='Risk Tables'!$C$41, 4, IF(DD249='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE249='Risk Tables'!$C$44,1,IF(DE249='Risk Tables'!$C$43,2,IF(DE249='Risk Tables'!$C$42, 3, IF(DE249='Risk Tables'!$C$41, 4, IF(DE249='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF249='Risk Tables'!$C$44,1,IF(DF249='Risk Tables'!$C$43,2,IF(DF249='Risk Tables'!$C$42, 3, IF(DF249='Risk Tables'!$C$41, 4, IF(DF249='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI249:DW249))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI249:DW249, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD249),\"\",((AD249*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P249,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V249),\"\",((V249*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P249,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO249),\"\",((AO249*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P249,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM249),\"\",((AM249*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P249,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI249),\"\",((AI249*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P249,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF249),\"\",((AF249*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P249,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR249),\"\",((AR249*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P249,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL249),\"\",((BL249*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P249,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM249),\"\",((BM249*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P249,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU249),\"\",((AU249*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P249,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW249),\"\",((AW249*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P249,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK249),\"\",(((BK249)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P249,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A250=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I250,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M250,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A250=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H250,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A250=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H250,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A250=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H250,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A250=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H250,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG250),ISBLANK(AR250)),\"\",IF(AR250<0,'Risk Tables'!$C$46,BG250/AR250)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO250),ISBLANK(AR250)),\"\",IF(AR250<0,'Risk Tables'!$C$46,AO250/AR250)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH250=\"\",ISBLANK(CH250)),\"\",IF(CH250>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH250<=Parameters!$E$4,CH250>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH250<=Parameters!$F$4, CH250>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH250<=Parameters!$G$4, CH250>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI250=\"\",CI250=\"--\",ISBLANK(CI250)),\"\",IF(CI250='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI250>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI250<=Parameters!$E$5,CI250>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI250<=Parameters!$F$5, CI250>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI250<=Parameters!$G$5, CI250>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG250=\"\",CG250=\"--\",ISBLANK(CG250)),\"\",IF(CG250>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG250<=Parameters!$E$6,CG250>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG250<=Parameters!$F$6, CG250>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG250<=Parameters!$G$6, CG250>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY250=\"\",BY250=\"--\",ISBLANK(BY250)),\"\",IF(BY250>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY250<=Parameters!$E$8,BY250>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY250<=Parameters!$F$8, BY250>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY250<=Parameters!$G$8, BY250>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ250=\"\",BZ250=\"--\",ISBLANK(BZ250)),\"\",IF(BZ250>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ250<=Parameters!$E$9,BZ250>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ250<=Parameters!$F$9, BZ250>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ250<=Parameters!$G$9, BZ250>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA250=\"\",CA250=\"--\",ISBLANK(CA250)),\"\",IF(CA250<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA250>=Parameters!$E$10,CA250<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA250>=Parameters!$F$10, CA250<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA250>=Parameters!$G$10, CA250<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB250=\"\",CB250=\"--\",ISBLANK(CB250)),\"\",IF(CB250<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB250>=Parameters!$E$11,CB250<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB250>=Parameters!$F$11, CB250<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB250>=Parameters!$G$11, CB250<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO250=\"\",CO250=\"--\",ISBLANK(CO250)),\"\",IF(CO250<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO250>=Parameters!$E$13,CO250<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO250>=Parameters!$F$13, CO250<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO250>=Parameters!$G$13, CO250<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ250=\"\",CJ250=\"--\",ISBLANK(CJ250)),\"\",IF(CJ250='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ250<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ250>=Parameters!$E$14,CJ250<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ250>=Parameters!$F$14, CJ250<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ250>=Parameters!$G$14, CJ250<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK250=\"\",CK250=\"--\",ISBLANK(CK250)),\"\",IF(AND(CK250<Parameters!$E$15, CK250>=0), 'Risk Tables'!$C$44, IF(AND(CK250>=Parameters!$E$15,CK250<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK250>=Parameters!$F$15, CK250<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK250>=Parameters!$G$15, CK250<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM250=\"\",CM250=\"--\",ISBLANK(CM250)),\"\",IF(CM250>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM250<=Parameters!$E$16,CM250>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM250<=Parameters!$F$16, CM250>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM250<=Parameters!$G$16, CM250>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN250=\"\",CN250=\"--\",ISBLANK(CN250)),\"\",IF(CN250>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN250<=Parameters!$E$17,CN250>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN250<=Parameters!$F$17, CN250>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN250<=Parameters!$G$17, CN250>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL250=\"\",CL250=\"--\",ISBLANK(CL250)),\"\",IF(CL250>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL250<=Parameters!$E$18,CL250>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL250<=Parameters!$F$18, CL250>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL250<=Parameters!$G$18, CL250>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP250=\"\",CP250=\"--\",ISBLANK(CP250)),\"\",IF(CP250<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP250>=Parameters!$E$21,CP250<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP250>=Parameters!$F$21, CP250<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP250>=Parameters!$G$21, CP250<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ250=\"\",CQ250=\"--\",ISBLANK(CQ250)),\"\",IF(CQ250<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ250>=Parameters!$E$22,CQ250<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ250>=Parameters!$F$22, CQ250<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ250>=Parameters!$G$22, CQ250<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR250='Risk Tables'!$C$44,1,IF(CR250='Risk Tables'!$C$43,2,IF(CR250='Risk Tables'!$C$42, 3, IF(CR250='Risk Tables'!$C$41, 4, IF(CR250='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS250='Risk Tables'!$C$44,1,IF(CS250='Risk Tables'!$C$43,2,IF(CS250='Risk Tables'!$C$42, 3, IF(CS250='Risk Tables'!$C$41, 4, IF(CS250='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT250='Risk Tables'!$C$44,1,IF(CT250='Risk Tables'!$C$43,2,IF(CT250='Risk Tables'!$C$42, 3, IF(CT250='Risk Tables'!$C$41, 4, IF(CT250='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV250='Risk Tables'!$C$44,1,IF(CV250='Risk Tables'!$C$43,2,IF(CV250='Risk Tables'!$C$42, 3, IF(CV250='Risk Tables'!$C$41, 4, IF(CV250='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW250='Risk Tables'!$C$44,1,IF(CW250='Risk Tables'!$C$43,2,IF(CW250='Risk Tables'!$C$42, 3, IF(CW250='Risk Tables'!$C$41, 4, IF(CW250='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX250='Risk Tables'!$C$44,1,IF(CX250='Risk Tables'!$C$43,2,IF(CX250='Risk Tables'!$C$42, 3, IF(CX250='Risk Tables'!$C$41, 4, IF(CX250='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY250='Risk Tables'!$C$44,1,IF(CY250='Risk Tables'!$C$43,2,IF(CY250='Risk Tables'!$C$42, 3, IF(CY250='Risk Tables'!$C$41, 4, IF(CY250='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA250='Risk Tables'!$C$44,1,IF(DA250='Risk Tables'!$C$43,2,IF(DA250='Risk Tables'!$C$42, 3, IF(DA250='Risk Tables'!$C$41, 4, IF(DA250='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB250='Risk Tables'!$C$44,1,IF(DB250='Risk Tables'!$C$43,2,IF(DB250='Risk Tables'!$C$42, 3, IF(DB250='Risk Tables'!$C$41, 4, IF(DB250='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC250='Risk Tables'!$C$44,1,IF(DC250='Risk Tables'!$C$43,2,IF(DC250='Risk Tables'!$C$42, 3, IF(DC250='Risk Tables'!$C$41, 4, IF(DC250='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD250='Risk Tables'!$C$44,1,IF(DD250='Risk Tables'!$C$43,2,IF(DD250='Risk Tables'!$C$42, 3, IF(DD250='Risk Tables'!$C$41, 4, IF(DD250='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE250='Risk Tables'!$C$44,1,IF(DE250='Risk Tables'!$C$43,2,IF(DE250='Risk Tables'!$C$42, 3, IF(DE250='Risk Tables'!$C$41, 4, IF(DE250='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF250='Risk Tables'!$C$44,1,IF(DF250='Risk Tables'!$C$43,2,IF(DF250='Risk Tables'!$C$42, 3, IF(DF250='Risk Tables'!$C$41, 4, IF(DF250='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI250:DW250))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI250:DW250, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD250),\"\",((AD250*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P250,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V250),\"\",((V250*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P250,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO250),\"\",((AO250*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P250,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM250),\"\",((AM250*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P250,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI250),\"\",((AI250*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P250,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF250),\"\",((AF250*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P250,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR250),\"\",((AR250*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P250,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL250),\"\",((BL250*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P250,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM250),\"\",((BM250*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P250,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU250),\"\",((AU250*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P250,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW250),\"\",((AW250*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P250,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK250),\"\",(((BK250)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P250,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A251=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I251,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M251,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A251=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H251,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A251=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H251,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A251=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H251,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A251=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H251,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG251),ISBLANK(AR251)),\"\",IF(AR251<0,'Risk Tables'!$C$46,BG251/AR251)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO251),ISBLANK(AR251)),\"\",IF(AR251<0,'Risk Tables'!$C$46,AO251/AR251)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH251=\"\",ISBLANK(CH251)),\"\",IF(CH251>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH251<=Parameters!$E$4,CH251>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH251<=Parameters!$F$4, CH251>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH251<=Parameters!$G$4, CH251>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI251=\"\",CI251=\"--\",ISBLANK(CI251)),\"\",IF(CI251='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI251>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI251<=Parameters!$E$5,CI251>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI251<=Parameters!$F$5, CI251>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI251<=Parameters!$G$5, CI251>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG251=\"\",CG251=\"--\",ISBLANK(CG251)),\"\",IF(CG251>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG251<=Parameters!$E$6,CG251>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG251<=Parameters!$F$6, CG251>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG251<=Parameters!$G$6, CG251>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY251=\"\",BY251=\"--\",ISBLANK(BY251)),\"\",IF(BY251>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY251<=Parameters!$E$8,BY251>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY251<=Parameters!$F$8, BY251>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY251<=Parameters!$G$8, BY251>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ251=\"\",BZ251=\"--\",ISBLANK(BZ251)),\"\",IF(BZ251>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ251<=Parameters!$E$9,BZ251>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ251<=Parameters!$F$9, BZ251>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ251<=Parameters!$G$9, BZ251>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA251=\"\",CA251=\"--\",ISBLANK(CA251)),\"\",IF(CA251<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA251>=Parameters!$E$10,CA251<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA251>=Parameters!$F$10, CA251<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA251>=Parameters!$G$10, CA251<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB251=\"\",CB251=\"--\",ISBLANK(CB251)),\"\",IF(CB251<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB251>=Parameters!$E$11,CB251<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB251>=Parameters!$F$11, CB251<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB251>=Parameters!$G$11, CB251<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO251=\"\",CO251=\"--\",ISBLANK(CO251)),\"\",IF(CO251<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO251>=Parameters!$E$13,CO251<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO251>=Parameters!$F$13, CO251<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO251>=Parameters!$G$13, CO251<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ251=\"\",CJ251=\"--\",ISBLANK(CJ251)),\"\",IF(CJ251='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ251<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ251>=Parameters!$E$14,CJ251<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ251>=Parameters!$F$14, CJ251<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ251>=Parameters!$G$14, CJ251<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK251=\"\",CK251=\"--\",ISBLANK(CK251)),\"\",IF(AND(CK251<Parameters!$E$15, CK251>=0), 'Risk Tables'!$C$44, IF(AND(CK251>=Parameters!$E$15,CK251<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK251>=Parameters!$F$15, CK251<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK251>=Parameters!$G$15, CK251<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM251=\"\",CM251=\"--\",ISBLANK(CM251)),\"\",IF(CM251>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM251<=Parameters!$E$16,CM251>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM251<=Parameters!$F$16, CM251>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM251<=Parameters!$G$16, CM251>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN251=\"\",CN251=\"--\",ISBLANK(CN251)),\"\",IF(CN251>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN251<=Parameters!$E$17,CN251>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN251<=Parameters!$F$17, CN251>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN251<=Parameters!$G$17, CN251>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL251=\"\",CL251=\"--\",ISBLANK(CL251)),\"\",IF(CL251>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL251<=Parameters!$E$18,CL251>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL251<=Parameters!$F$18, CL251>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL251<=Parameters!$G$18, CL251>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP251=\"\",CP251=\"--\",ISBLANK(CP251)),\"\",IF(CP251<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP251>=Parameters!$E$21,CP251<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP251>=Parameters!$F$21, CP251<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP251>=Parameters!$G$21, CP251<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ251=\"\",CQ251=\"--\",ISBLANK(CQ251)),\"\",IF(CQ251<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ251>=Parameters!$E$22,CQ251<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ251>=Parameters!$F$22, CQ251<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ251>=Parameters!$G$22, CQ251<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR251='Risk Tables'!$C$44,1,IF(CR251='Risk Tables'!$C$43,2,IF(CR251='Risk Tables'!$C$42, 3, IF(CR251='Risk Tables'!$C$41, 4, IF(CR251='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS251='Risk Tables'!$C$44,1,IF(CS251='Risk Tables'!$C$43,2,IF(CS251='Risk Tables'!$C$42, 3, IF(CS251='Risk Tables'!$C$41, 4, IF(CS251='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT251='Risk Tables'!$C$44,1,IF(CT251='Risk Tables'!$C$43,2,IF(CT251='Risk Tables'!$C$42, 3, IF(CT251='Risk Tables'!$C$41, 4, IF(CT251='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV251='Risk Tables'!$C$44,1,IF(CV251='Risk Tables'!$C$43,2,IF(CV251='Risk Tables'!$C$42, 3, IF(CV251='Risk Tables'!$C$41, 4, IF(CV251='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW251='Risk Tables'!$C$44,1,IF(CW251='Risk Tables'!$C$43,2,IF(CW251='Risk Tables'!$C$42, 3, IF(CW251='Risk Tables'!$C$41, 4, IF(CW251='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX251='Risk Tables'!$C$44,1,IF(CX251='Risk Tables'!$C$43,2,IF(CX251='Risk Tables'!$C$42, 3, IF(CX251='Risk Tables'!$C$41, 4, IF(CX251='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY251='Risk Tables'!$C$44,1,IF(CY251='Risk Tables'!$C$43,2,IF(CY251='Risk Tables'!$C$42, 3, IF(CY251='Risk Tables'!$C$41, 4, IF(CY251='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA251='Risk Tables'!$C$44,1,IF(DA251='Risk Tables'!$C$43,2,IF(DA251='Risk Tables'!$C$42, 3, IF(DA251='Risk Tables'!$C$41, 4, IF(DA251='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB251='Risk Tables'!$C$44,1,IF(DB251='Risk Tables'!$C$43,2,IF(DB251='Risk Tables'!$C$42, 3, IF(DB251='Risk Tables'!$C$41, 4, IF(DB251='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC251='Risk Tables'!$C$44,1,IF(DC251='Risk Tables'!$C$43,2,IF(DC251='Risk Tables'!$C$42, 3, IF(DC251='Risk Tables'!$C$41, 4, IF(DC251='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD251='Risk Tables'!$C$44,1,IF(DD251='Risk Tables'!$C$43,2,IF(DD251='Risk Tables'!$C$42, 3, IF(DD251='Risk Tables'!$C$41, 4, IF(DD251='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE251='Risk Tables'!$C$44,1,IF(DE251='Risk Tables'!$C$43,2,IF(DE251='Risk Tables'!$C$42, 3, IF(DE251='Risk Tables'!$C$41, 4, IF(DE251='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF251='Risk Tables'!$C$44,1,IF(DF251='Risk Tables'!$C$43,2,IF(DF251='Risk Tables'!$C$42, 3, IF(DF251='Risk Tables'!$C$41, 4, IF(DF251='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI251:DW251))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI251:DW251, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD251),\"\",((AD251*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P251,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V251),\"\",((V251*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P251,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO251),\"\",((AO251*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P251,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM251),\"\",((AM251*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P251,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI251),\"\",((AI251*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P251,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF251),\"\",((AF251*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P251,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR251),\"\",((AR251*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P251,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL251),\"\",((BL251*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P251,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM251),\"\",((BM251*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P251,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU251),\"\",((AU251*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P251,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW251),\"\",((AW251*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P251,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK251),\"\",(((BK251)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P251,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A252=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I252,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M252,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A252=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H252,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A252=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H252,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A252=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H252,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A252=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H252,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG252),ISBLANK(AR252)),\"\",IF(AR252<0,'Risk Tables'!$C$46,BG252/AR252)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO252),ISBLANK(AR252)),\"\",IF(AR252<0,'Risk Tables'!$C$46,AO252/AR252)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH252=\"\",ISBLANK(CH252)),\"\",IF(CH252>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH252<=Parameters!$E$4,CH252>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH252<=Parameters!$F$4, CH252>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH252<=Parameters!$G$4, CH252>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI252=\"\",CI252=\"--\",ISBLANK(CI252)),\"\",IF(CI252='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI252>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI252<=Parameters!$E$5,CI252>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI252<=Parameters!$F$5, CI252>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI252<=Parameters!$G$5, CI252>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG252=\"\",CG252=\"--\",ISBLANK(CG252)),\"\",IF(CG252>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG252<=Parameters!$E$6,CG252>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG252<=Parameters!$F$6, CG252>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG252<=Parameters!$G$6, CG252>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY252=\"\",BY252=\"--\",ISBLANK(BY252)),\"\",IF(BY252>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY252<=Parameters!$E$8,BY252>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY252<=Parameters!$F$8, BY252>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY252<=Parameters!$G$8, BY252>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ252=\"\",BZ252=\"--\",ISBLANK(BZ252)),\"\",IF(BZ252>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ252<=Parameters!$E$9,BZ252>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ252<=Parameters!$F$9, BZ252>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ252<=Parameters!$G$9, BZ252>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA252=\"\",CA252=\"--\",ISBLANK(CA252)),\"\",IF(CA252<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA252>=Parameters!$E$10,CA252<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA252>=Parameters!$F$10, CA252<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA252>=Parameters!$G$10, CA252<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB252=\"\",CB252=\"--\",ISBLANK(CB252)),\"\",IF(CB252<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB252>=Parameters!$E$11,CB252<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB252>=Parameters!$F$11, CB252<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB252>=Parameters!$G$11, CB252<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO252=\"\",CO252=\"--\",ISBLANK(CO252)),\"\",IF(CO252<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO252>=Parameters!$E$13,CO252<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO252>=Parameters!$F$13, CO252<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO252>=Parameters!$G$13, CO252<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ252=\"\",CJ252=\"--\",ISBLANK(CJ252)),\"\",IF(CJ252='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ252<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ252>=Parameters!$E$14,CJ252<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ252>=Parameters!$F$14, CJ252<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ252>=Parameters!$G$14, CJ252<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK252=\"\",CK252=\"--\",ISBLANK(CK252)),\"\",IF(AND(CK252<Parameters!$E$15, CK252>=0), 'Risk Tables'!$C$44, IF(AND(CK252>=Parameters!$E$15,CK252<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK252>=Parameters!$F$15, CK252<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK252>=Parameters!$G$15, CK252<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM252=\"\",CM252=\"--\",ISBLANK(CM252)),\"\",IF(CM252>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM252<=Parameters!$E$16,CM252>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM252<=Parameters!$F$16, CM252>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM252<=Parameters!$G$16, CM252>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN252=\"\",CN252=\"--\",ISBLANK(CN252)),\"\",IF(CN252>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN252<=Parameters!$E$17,CN252>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN252<=Parameters!$F$17, CN252>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN252<=Parameters!$G$17, CN252>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL252=\"\",CL252=\"--\",ISBLANK(CL252)),\"\",IF(CL252>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL252<=Parameters!$E$18,CL252>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL252<=Parameters!$F$18, CL252>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL252<=Parameters!$G$18, CL252>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP252=\"\",CP252=\"--\",ISBLANK(CP252)),\"\",IF(CP252<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP252>=Parameters!$E$21,CP252<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP252>=Parameters!$F$21, CP252<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP252>=Parameters!$G$21, CP252<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ252=\"\",CQ252=\"--\",ISBLANK(CQ252)),\"\",IF(CQ252<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ252>=Parameters!$E$22,CQ252<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ252>=Parameters!$F$22, CQ252<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ252>=Parameters!$G$22, CQ252<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR252='Risk Tables'!$C$44,1,IF(CR252='Risk Tables'!$C$43,2,IF(CR252='Risk Tables'!$C$42, 3, IF(CR252='Risk Tables'!$C$41, 4, IF(CR252='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS252='Risk Tables'!$C$44,1,IF(CS252='Risk Tables'!$C$43,2,IF(CS252='Risk Tables'!$C$42, 3, IF(CS252='Risk Tables'!$C$41, 4, IF(CS252='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT252='Risk Tables'!$C$44,1,IF(CT252='Risk Tables'!$C$43,2,IF(CT252='Risk Tables'!$C$42, 3, IF(CT252='Risk Tables'!$C$41, 4, IF(CT252='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV252='Risk Tables'!$C$44,1,IF(CV252='Risk Tables'!$C$43,2,IF(CV252='Risk Tables'!$C$42, 3, IF(CV252='Risk Tables'!$C$41, 4, IF(CV252='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW252='Risk Tables'!$C$44,1,IF(CW252='Risk Tables'!$C$43,2,IF(CW252='Risk Tables'!$C$42, 3, IF(CW252='Risk Tables'!$C$41, 4, IF(CW252='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX252='Risk Tables'!$C$44,1,IF(CX252='Risk Tables'!$C$43,2,IF(CX252='Risk Tables'!$C$42, 3, IF(CX252='Risk Tables'!$C$41, 4, IF(CX252='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY252='Risk Tables'!$C$44,1,IF(CY252='Risk Tables'!$C$43,2,IF(CY252='Risk Tables'!$C$42, 3, IF(CY252='Risk Tables'!$C$41, 4, IF(CY252='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA252='Risk Tables'!$C$44,1,IF(DA252='Risk Tables'!$C$43,2,IF(DA252='Risk Tables'!$C$42, 3, IF(DA252='Risk Tables'!$C$41, 4, IF(DA252='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB252='Risk Tables'!$C$44,1,IF(DB252='Risk Tables'!$C$43,2,IF(DB252='Risk Tables'!$C$42, 3, IF(DB252='Risk Tables'!$C$41, 4, IF(DB252='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC252='Risk Tables'!$C$44,1,IF(DC252='Risk Tables'!$C$43,2,IF(DC252='Risk Tables'!$C$42, 3, IF(DC252='Risk Tables'!$C$41, 4, IF(DC252='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD252='Risk Tables'!$C$44,1,IF(DD252='Risk Tables'!$C$43,2,IF(DD252='Risk Tables'!$C$42, 3, IF(DD252='Risk Tables'!$C$41, 4, IF(DD252='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE252='Risk Tables'!$C$44,1,IF(DE252='Risk Tables'!$C$43,2,IF(DE252='Risk Tables'!$C$42, 3, IF(DE252='Risk Tables'!$C$41, 4, IF(DE252='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF252='Risk Tables'!$C$44,1,IF(DF252='Risk Tables'!$C$43,2,IF(DF252='Risk Tables'!$C$42, 3, IF(DF252='Risk Tables'!$C$41, 4, IF(DF252='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI252:DW252))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI252:DW252, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD252),\"\",((AD252*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P252,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V252),\"\",((V252*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P252,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO252),\"\",((AO252*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P252,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM252),\"\",((AM252*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P252,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI252),\"\",((AI252*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P252,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF252),\"\",((AF252*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P252,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR252),\"\",((AR252*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P252,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL252),\"\",((BL252*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P252,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM252),\"\",((BM252*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P252,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU252),\"\",((AU252*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P252,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW252),\"\",((AW252*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P252,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK252),\"\",(((BK252)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P252,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A253=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I253,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M253,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A253=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H253,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A253=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H253,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A253=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H253,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A253=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H253,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG253),ISBLANK(AR253)),\"\",IF(AR253<0,'Risk Tables'!$C$46,BG253/AR253)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO253),ISBLANK(AR253)),\"\",IF(AR253<0,'Risk Tables'!$C$46,AO253/AR253)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH253=\"\",ISBLANK(CH253)),\"\",IF(CH253>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH253<=Parameters!$E$4,CH253>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH253<=Parameters!$F$4, CH253>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH253<=Parameters!$G$4, CH253>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI253=\"\",CI253=\"--\",ISBLANK(CI253)),\"\",IF(CI253='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI253>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI253<=Parameters!$E$5,CI253>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI253<=Parameters!$F$5, CI253>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI253<=Parameters!$G$5, CI253>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG253=\"\",CG253=\"--\",ISBLANK(CG253)),\"\",IF(CG253>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG253<=Parameters!$E$6,CG253>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG253<=Parameters!$F$6, CG253>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG253<=Parameters!$G$6, CG253>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY253=\"\",BY253=\"--\",ISBLANK(BY253)),\"\",IF(BY253>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY253<=Parameters!$E$8,BY253>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY253<=Parameters!$F$8, BY253>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY253<=Parameters!$G$8, BY253>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ253=\"\",BZ253=\"--\",ISBLANK(BZ253)),\"\",IF(BZ253>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ253<=Parameters!$E$9,BZ253>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ253<=Parameters!$F$9, BZ253>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ253<=Parameters!$G$9, BZ253>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA253=\"\",CA253=\"--\",ISBLANK(CA253)),\"\",IF(CA253<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA253>=Parameters!$E$10,CA253<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA253>=Parameters!$F$10, CA253<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA253>=Parameters!$G$10, CA253<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB253=\"\",CB253=\"--\",ISBLANK(CB253)),\"\",IF(CB253<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB253>=Parameters!$E$11,CB253<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB253>=Parameters!$F$11, CB253<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB253>=Parameters!$G$11, CB253<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO253=\"\",CO253=\"--\",ISBLANK(CO253)),\"\",IF(CO253<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO253>=Parameters!$E$13,CO253<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO253>=Parameters!$F$13, CO253<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO253>=Parameters!$G$13, CO253<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ253=\"\",CJ253=\"--\",ISBLANK(CJ253)),\"\",IF(CJ253='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ253<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ253>=Parameters!$E$14,CJ253<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ253>=Parameters!$F$14, CJ253<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ253>=Parameters!$G$14, CJ253<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK253=\"\",CK253=\"--\",ISBLANK(CK253)),\"\",IF(AND(CK253<Parameters!$E$15, CK253>=0), 'Risk Tables'!$C$44, IF(AND(CK253>=Parameters!$E$15,CK253<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK253>=Parameters!$F$15, CK253<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK253>=Parameters!$G$15, CK253<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM253=\"\",CM253=\"--\",ISBLANK(CM253)),\"\",IF(CM253>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM253<=Parameters!$E$16,CM253>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM253<=Parameters!$F$16, CM253>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM253<=Parameters!$G$16, CM253>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN253=\"\",CN253=\"--\",ISBLANK(CN253)),\"\",IF(CN253>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN253<=Parameters!$E$17,CN253>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN253<=Parameters!$F$17, CN253>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN253<=Parameters!$G$17, CN253>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL253=\"\",CL253=\"--\",ISBLANK(CL253)),\"\",IF(CL253>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL253<=Parameters!$E$18,CL253>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL253<=Parameters!$F$18, CL253>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL253<=Parameters!$G$18, CL253>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP253=\"\",CP253=\"--\",ISBLANK(CP253)),\"\",IF(CP253<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP253>=Parameters!$E$21,CP253<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP253>=Parameters!$F$21, CP253<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP253>=Parameters!$G$21, CP253<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ253=\"\",CQ253=\"--\",ISBLANK(CQ253)),\"\",IF(CQ253<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ253>=Parameters!$E$22,CQ253<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ253>=Parameters!$F$22, CQ253<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ253>=Parameters!$G$22, CQ253<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR253='Risk Tables'!$C$44,1,IF(CR253='Risk Tables'!$C$43,2,IF(CR253='Risk Tables'!$C$42, 3, IF(CR253='Risk Tables'!$C$41, 4, IF(CR253='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS253='Risk Tables'!$C$44,1,IF(CS253='Risk Tables'!$C$43,2,IF(CS253='Risk Tables'!$C$42, 3, IF(CS253='Risk Tables'!$C$41, 4, IF(CS253='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT253='Risk Tables'!$C$44,1,IF(CT253='Risk Tables'!$C$43,2,IF(CT253='Risk Tables'!$C$42, 3, IF(CT253='Risk Tables'!$C$41, 4, IF(CT253='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV253='Risk Tables'!$C$44,1,IF(CV253='Risk Tables'!$C$43,2,IF(CV253='Risk Tables'!$C$42, 3, IF(CV253='Risk Tables'!$C$41, 4, IF(CV253='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW253='Risk Tables'!$C$44,1,IF(CW253='Risk Tables'!$C$43,2,IF(CW253='Risk Tables'!$C$42, 3, IF(CW253='Risk Tables'!$C$41, 4, IF(CW253='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX253='Risk Tables'!$C$44,1,IF(CX253='Risk Tables'!$C$43,2,IF(CX253='Risk Tables'!$C$42, 3, IF(CX253='Risk Tables'!$C$41, 4, IF(CX253='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY253='Risk Tables'!$C$44,1,IF(CY253='Risk Tables'!$C$43,2,IF(CY253='Risk Tables'!$C$42, 3, IF(CY253='Risk Tables'!$C$41, 4, IF(CY253='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA253='Risk Tables'!$C$44,1,IF(DA253='Risk Tables'!$C$43,2,IF(DA253='Risk Tables'!$C$42, 3, IF(DA253='Risk Tables'!$C$41, 4, IF(DA253='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB253='Risk Tables'!$C$44,1,IF(DB253='Risk Tables'!$C$43,2,IF(DB253='Risk Tables'!$C$42, 3, IF(DB253='Risk Tables'!$C$41, 4, IF(DB253='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC253='Risk Tables'!$C$44,1,IF(DC253='Risk Tables'!$C$43,2,IF(DC253='Risk Tables'!$C$42, 3, IF(DC253='Risk Tables'!$C$41, 4, IF(DC253='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD253='Risk Tables'!$C$44,1,IF(DD253='Risk Tables'!$C$43,2,IF(DD253='Risk Tables'!$C$42, 3, IF(DD253='Risk Tables'!$C$41, 4, IF(DD253='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE253='Risk Tables'!$C$44,1,IF(DE253='Risk Tables'!$C$43,2,IF(DE253='Risk Tables'!$C$42, 3, IF(DE253='Risk Tables'!$C$41, 4, IF(DE253='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF253='Risk Tables'!$C$44,1,IF(DF253='Risk Tables'!$C$43,2,IF(DF253='Risk Tables'!$C$42, 3, IF(DF253='Risk Tables'!$C$41, 4, IF(DF253='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI253:DW253))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI253:DW253, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD253),\"\",((AD253*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P253,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V253),\"\",((V253*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P253,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO253),\"\",((AO253*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P253,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM253),\"\",((AM253*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P253,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI253),\"\",((AI253*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P253,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF253),\"\",((AF253*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P253,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR253),\"\",((AR253*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P253,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL253),\"\",((BL253*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P253,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM253),\"\",((BM253*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P253,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU253),\"\",((AU253*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P253,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW253),\"\",((AW253*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P253,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK253),\"\",(((BK253)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P253,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A254=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I254,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M254,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A254=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H254,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A254=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H254,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A254=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H254,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A254=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H254,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG254),ISBLANK(AR254)),\"\",IF(AR254<0,'Risk Tables'!$C$46,BG254/AR254)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO254),ISBLANK(AR254)),\"\",IF(AR254<0,'Risk Tables'!$C$46,AO254/AR254)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH254=\"\",ISBLANK(CH254)),\"\",IF(CH254>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH254<=Parameters!$E$4,CH254>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH254<=Parameters!$F$4, CH254>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH254<=Parameters!$G$4, CH254>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI254=\"\",CI254=\"--\",ISBLANK(CI254)),\"\",IF(CI254='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI254>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI254<=Parameters!$E$5,CI254>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI254<=Parameters!$F$5, CI254>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI254<=Parameters!$G$5, CI254>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG254=\"\",CG254=\"--\",ISBLANK(CG254)),\"\",IF(CG254>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG254<=Parameters!$E$6,CG254>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG254<=Parameters!$F$6, CG254>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG254<=Parameters!$G$6, CG254>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY254=\"\",BY254=\"--\",ISBLANK(BY254)),\"\",IF(BY254>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY254<=Parameters!$E$8,BY254>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY254<=Parameters!$F$8, BY254>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY254<=Parameters!$G$8, BY254>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ254=\"\",BZ254=\"--\",ISBLANK(BZ254)),\"\",IF(BZ254>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ254<=Parameters!$E$9,BZ254>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ254<=Parameters!$F$9, BZ254>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ254<=Parameters!$G$9, BZ254>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA254=\"\",CA254=\"--\",ISBLANK(CA254)),\"\",IF(CA254<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA254>=Parameters!$E$10,CA254<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA254>=Parameters!$F$10, CA254<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA254>=Parameters!$G$10, CA254<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB254=\"\",CB254=\"--\",ISBLANK(CB254)),\"\",IF(CB254<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB254>=Parameters!$E$11,CB254<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB254>=Parameters!$F$11, CB254<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB254>=Parameters!$G$11, CB254<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO254=\"\",CO254=\"--\",ISBLANK(CO254)),\"\",IF(CO254<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO254>=Parameters!$E$13,CO254<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO254>=Parameters!$F$13, CO254<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO254>=Parameters!$G$13, CO254<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ254=\"\",CJ254=\"--\",ISBLANK(CJ254)),\"\",IF(CJ254='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ254<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ254>=Parameters!$E$14,CJ254<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ254>=Parameters!$F$14, CJ254<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ254>=Parameters!$G$14, CJ254<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK254=\"\",CK254=\"--\",ISBLANK(CK254)),\"\",IF(AND(CK254<Parameters!$E$15, CK254>=0), 'Risk Tables'!$C$44, IF(AND(CK254>=Parameters!$E$15,CK254<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK254>=Parameters!$F$15, CK254<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK254>=Parameters!$G$15, CK254<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM254=\"\",CM254=\"--\",ISBLANK(CM254)),\"\",IF(CM254>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM254<=Parameters!$E$16,CM254>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM254<=Parameters!$F$16, CM254>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM254<=Parameters!$G$16, CM254>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN254=\"\",CN254=\"--\",ISBLANK(CN254)),\"\",IF(CN254>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN254<=Parameters!$E$17,CN254>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN254<=Parameters!$F$17, CN254>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN254<=Parameters!$G$17, CN254>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL254=\"\",CL254=\"--\",ISBLANK(CL254)),\"\",IF(CL254>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL254<=Parameters!$E$18,CL254>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL254<=Parameters!$F$18, CL254>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL254<=Parameters!$G$18, CL254>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP254=\"\",CP254=\"--\",ISBLANK(CP254)),\"\",IF(CP254<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP254>=Parameters!$E$21,CP254<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP254>=Parameters!$F$21, CP254<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP254>=Parameters!$G$21, CP254<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ254=\"\",CQ254=\"--\",ISBLANK(CQ254)),\"\",IF(CQ254<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ254>=Parameters!$E$22,CQ254<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ254>=Parameters!$F$22, CQ254<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ254>=Parameters!$G$22, CQ254<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR254='Risk Tables'!$C$44,1,IF(CR254='Risk Tables'!$C$43,2,IF(CR254='Risk Tables'!$C$42, 3, IF(CR254='Risk Tables'!$C$41, 4, IF(CR254='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS254='Risk Tables'!$C$44,1,IF(CS254='Risk Tables'!$C$43,2,IF(CS254='Risk Tables'!$C$42, 3, IF(CS254='Risk Tables'!$C$41, 4, IF(CS254='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT254='Risk Tables'!$C$44,1,IF(CT254='Risk Tables'!$C$43,2,IF(CT254='Risk Tables'!$C$42, 3, IF(CT254='Risk Tables'!$C$41, 4, IF(CT254='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV254='Risk Tables'!$C$44,1,IF(CV254='Risk Tables'!$C$43,2,IF(CV254='Risk Tables'!$C$42, 3, IF(CV254='Risk Tables'!$C$41, 4, IF(CV254='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW254='Risk Tables'!$C$44,1,IF(CW254='Risk Tables'!$C$43,2,IF(CW254='Risk Tables'!$C$42, 3, IF(CW254='Risk Tables'!$C$41, 4, IF(CW254='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX254='Risk Tables'!$C$44,1,IF(CX254='Risk Tables'!$C$43,2,IF(CX254='Risk Tables'!$C$42, 3, IF(CX254='Risk Tables'!$C$41, 4, IF(CX254='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY254='Risk Tables'!$C$44,1,IF(CY254='Risk Tables'!$C$43,2,IF(CY254='Risk Tables'!$C$42, 3, IF(CY254='Risk Tables'!$C$41, 4, IF(CY254='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA254='Risk Tables'!$C$44,1,IF(DA254='Risk Tables'!$C$43,2,IF(DA254='Risk Tables'!$C$42, 3, IF(DA254='Risk Tables'!$C$41, 4, IF(DA254='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB254='Risk Tables'!$C$44,1,IF(DB254='Risk Tables'!$C$43,2,IF(DB254='Risk Tables'!$C$42, 3, IF(DB254='Risk Tables'!$C$41, 4, IF(DB254='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC254='Risk Tables'!$C$44,1,IF(DC254='Risk Tables'!$C$43,2,IF(DC254='Risk Tables'!$C$42, 3, IF(DC254='Risk Tables'!$C$41, 4, IF(DC254='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD254='Risk Tables'!$C$44,1,IF(DD254='Risk Tables'!$C$43,2,IF(DD254='Risk Tables'!$C$42, 3, IF(DD254='Risk Tables'!$C$41, 4, IF(DD254='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE254='Risk Tables'!$C$44,1,IF(DE254='Risk Tables'!$C$43,2,IF(DE254='Risk Tables'!$C$42, 3, IF(DE254='Risk Tables'!$C$41, 4, IF(DE254='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF254='Risk Tables'!$C$44,1,IF(DF254='Risk Tables'!$C$43,2,IF(DF254='Risk Tables'!$C$42, 3, IF(DF254='Risk Tables'!$C$41, 4, IF(DF254='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI254:DW254))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI254:DW254, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD254),\"\",((AD254*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P254,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V254),\"\",((V254*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P254,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO254),\"\",((AO254*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P254,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM254),\"\",((AM254*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P254,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI254),\"\",((AI254*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P254,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF254),\"\",((AF254*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P254,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR254),\"\",((AR254*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P254,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL254),\"\",((BL254*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P254,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM254),\"\",((BM254*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P254,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU254),\"\",((AU254*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P254,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW254),\"\",((AW254*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P254,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK254),\"\",(((BK254)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P254,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A255=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I255,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M255,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A255=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H255,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A255=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H255,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A255=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H255,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A255=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H255,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG255),ISBLANK(AR255)),\"\",IF(AR255<0,'Risk Tables'!$C$46,BG255/AR255)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO255),ISBLANK(AR255)),\"\",IF(AR255<0,'Risk Tables'!$C$46,AO255/AR255)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH255=\"\",ISBLANK(CH255)),\"\",IF(CH255>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH255<=Parameters!$E$4,CH255>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH255<=Parameters!$F$4, CH255>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH255<=Parameters!$G$4, CH255>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI255=\"\",CI255=\"--\",ISBLANK(CI255)),\"\",IF(CI255='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI255>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI255<=Parameters!$E$5,CI255>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI255<=Parameters!$F$5, CI255>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI255<=Parameters!$G$5, CI255>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG255=\"\",CG255=\"--\",ISBLANK(CG255)),\"\",IF(CG255>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG255<=Parameters!$E$6,CG255>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG255<=Parameters!$F$6, CG255>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG255<=Parameters!$G$6, CG255>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY255=\"\",BY255=\"--\",ISBLANK(BY255)),\"\",IF(BY255>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY255<=Parameters!$E$8,BY255>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY255<=Parameters!$F$8, BY255>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY255<=Parameters!$G$8, BY255>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ255=\"\",BZ255=\"--\",ISBLANK(BZ255)),\"\",IF(BZ255>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ255<=Parameters!$E$9,BZ255>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ255<=Parameters!$F$9, BZ255>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ255<=Parameters!$G$9, BZ255>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA255=\"\",CA255=\"--\",ISBLANK(CA255)),\"\",IF(CA255<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA255>=Parameters!$E$10,CA255<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA255>=Parameters!$F$10, CA255<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA255>=Parameters!$G$10, CA255<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB255=\"\",CB255=\"--\",ISBLANK(CB255)),\"\",IF(CB255<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB255>=Parameters!$E$11,CB255<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB255>=Parameters!$F$11, CB255<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB255>=Parameters!$G$11, CB255<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO255=\"\",CO255=\"--\",ISBLANK(CO255)),\"\",IF(CO255<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO255>=Parameters!$E$13,CO255<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO255>=Parameters!$F$13, CO255<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO255>=Parameters!$G$13, CO255<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ255=\"\",CJ255=\"--\",ISBLANK(CJ255)),\"\",IF(CJ255='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ255<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ255>=Parameters!$E$14,CJ255<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ255>=Parameters!$F$14, CJ255<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ255>=Parameters!$G$14, CJ255<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK255=\"\",CK255=\"--\",ISBLANK(CK255)),\"\",IF(AND(CK255<Parameters!$E$15, CK255>=0), 'Risk Tables'!$C$44, IF(AND(CK255>=Parameters!$E$15,CK255<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK255>=Parameters!$F$15, CK255<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK255>=Parameters!$G$15, CK255<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM255=\"\",CM255=\"--\",ISBLANK(CM255)),\"\",IF(CM255>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM255<=Parameters!$E$16,CM255>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM255<=Parameters!$F$16, CM255>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM255<=Parameters!$G$16, CM255>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN255=\"\",CN255=\"--\",ISBLANK(CN255)),\"\",IF(CN255>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN255<=Parameters!$E$17,CN255>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN255<=Parameters!$F$17, CN255>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN255<=Parameters!$G$17, CN255>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL255=\"\",CL255=\"--\",ISBLANK(CL255)),\"\",IF(CL255>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL255<=Parameters!$E$18,CL255>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL255<=Parameters!$F$18, CL255>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL255<=Parameters!$G$18, CL255>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP255=\"\",CP255=\"--\",ISBLANK(CP255)),\"\",IF(CP255<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP255>=Parameters!$E$21,CP255<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP255>=Parameters!$F$21, CP255<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP255>=Parameters!$G$21, CP255<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ255=\"\",CQ255=\"--\",ISBLANK(CQ255)),\"\",IF(CQ255<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ255>=Parameters!$E$22,CQ255<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ255>=Parameters!$F$22, CQ255<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ255>=Parameters!$G$22, CQ255<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR255='Risk Tables'!$C$44,1,IF(CR255='Risk Tables'!$C$43,2,IF(CR255='Risk Tables'!$C$42, 3, IF(CR255='Risk Tables'!$C$41, 4, IF(CR255='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS255='Risk Tables'!$C$44,1,IF(CS255='Risk Tables'!$C$43,2,IF(CS255='Risk Tables'!$C$42, 3, IF(CS255='Risk Tables'!$C$41, 4, IF(CS255='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT255='Risk Tables'!$C$44,1,IF(CT255='Risk Tables'!$C$43,2,IF(CT255='Risk Tables'!$C$42, 3, IF(CT255='Risk Tables'!$C$41, 4, IF(CT255='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV255='Risk Tables'!$C$44,1,IF(CV255='Risk Tables'!$C$43,2,IF(CV255='Risk Tables'!$C$42, 3, IF(CV255='Risk Tables'!$C$41, 4, IF(CV255='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW255='Risk Tables'!$C$44,1,IF(CW255='Risk Tables'!$C$43,2,IF(CW255='Risk Tables'!$C$42, 3, IF(CW255='Risk Tables'!$C$41, 4, IF(CW255='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX255='Risk Tables'!$C$44,1,IF(CX255='Risk Tables'!$C$43,2,IF(CX255='Risk Tables'!$C$42, 3, IF(CX255='Risk Tables'!$C$41, 4, IF(CX255='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY255='Risk Tables'!$C$44,1,IF(CY255='Risk Tables'!$C$43,2,IF(CY255='Risk Tables'!$C$42, 3, IF(CY255='Risk Tables'!$C$41, 4, IF(CY255='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA255='Risk Tables'!$C$44,1,IF(DA255='Risk Tables'!$C$43,2,IF(DA255='Risk Tables'!$C$42, 3, IF(DA255='Risk Tables'!$C$41, 4, IF(DA255='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB255='Risk Tables'!$C$44,1,IF(DB255='Risk Tables'!$C$43,2,IF(DB255='Risk Tables'!$C$42, 3, IF(DB255='Risk Tables'!$C$41, 4, IF(DB255='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC255='Risk Tables'!$C$44,1,IF(DC255='Risk Tables'!$C$43,2,IF(DC255='Risk Tables'!$C$42, 3, IF(DC255='Risk Tables'!$C$41, 4, IF(DC255='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD255='Risk Tables'!$C$44,1,IF(DD255='Risk Tables'!$C$43,2,IF(DD255='Risk Tables'!$C$42, 3, IF(DD255='Risk Tables'!$C$41, 4, IF(DD255='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE255='Risk Tables'!$C$44,1,IF(DE255='Risk Tables'!$C$43,2,IF(DE255='Risk Tables'!$C$42, 3, IF(DE255='Risk Tables'!$C$41, 4, IF(DE255='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF255='Risk Tables'!$C$44,1,IF(DF255='Risk Tables'!$C$43,2,IF(DF255='Risk Tables'!$C$42, 3, IF(DF255='Risk Tables'!$C$41, 4, IF(DF255='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI255:DW255))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI255:DW255, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD255),\"\",((AD255*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P255,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V255),\"\",((V255*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P255,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO255),\"\",((AO255*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P255,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM255),\"\",((AM255*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P255,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI255),\"\",((AI255*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P255,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF255),\"\",((AF255*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P255,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR255),\"\",((AR255*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P255,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL255),\"\",((BL255*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P255,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM255),\"\",((BM255*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P255,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU255),\"\",((AU255*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P255,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW255),\"\",((AW255*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P255,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK255),\"\",(((BK255)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P255,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A256=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I256,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M256,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A256=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H256,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A256=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H256,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A256=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H256,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A256=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H256,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG256),ISBLANK(AR256)),\"\",IF(AR256<0,'Risk Tables'!$C$46,BG256/AR256)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO256),ISBLANK(AR256)),\"\",IF(AR256<0,'Risk Tables'!$C$46,AO256/AR256)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH256=\"\",ISBLANK(CH256)),\"\",IF(CH256>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH256<=Parameters!$E$4,CH256>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH256<=Parameters!$F$4, CH256>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH256<=Parameters!$G$4, CH256>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI256=\"\",CI256=\"--\",ISBLANK(CI256)),\"\",IF(CI256='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI256>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI256<=Parameters!$E$5,CI256>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI256<=Parameters!$F$5, CI256>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI256<=Parameters!$G$5, CI256>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG256=\"\",CG256=\"--\",ISBLANK(CG256)),\"\",IF(CG256>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG256<=Parameters!$E$6,CG256>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG256<=Parameters!$F$6, CG256>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG256<=Parameters!$G$6, CG256>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY256=\"\",BY256=\"--\",ISBLANK(BY256)),\"\",IF(BY256>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY256<=Parameters!$E$8,BY256>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY256<=Parameters!$F$8, BY256>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY256<=Parameters!$G$8, BY256>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ256=\"\",BZ256=\"--\",ISBLANK(BZ256)),\"\",IF(BZ256>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ256<=Parameters!$E$9,BZ256>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ256<=Parameters!$F$9, BZ256>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ256<=Parameters!$G$9, BZ256>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA256=\"\",CA256=\"--\",ISBLANK(CA256)),\"\",IF(CA256<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA256>=Parameters!$E$10,CA256<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA256>=Parameters!$F$10, CA256<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA256>=Parameters!$G$10, CA256<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB256=\"\",CB256=\"--\",ISBLANK(CB256)),\"\",IF(CB256<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB256>=Parameters!$E$11,CB256<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB256>=Parameters!$F$11, CB256<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB256>=Parameters!$G$11, CB256<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO256=\"\",CO256=\"--\",ISBLANK(CO256)),\"\",IF(CO256<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO256>=Parameters!$E$13,CO256<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO256>=Parameters!$F$13, CO256<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO256>=Parameters!$G$13, CO256<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ256=\"\",CJ256=\"--\",ISBLANK(CJ256)),\"\",IF(CJ256='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ256<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ256>=Parameters!$E$14,CJ256<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ256>=Parameters!$F$14, CJ256<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ256>=Parameters!$G$14, CJ256<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK256=\"\",CK256=\"--\",ISBLANK(CK256)),\"\",IF(AND(CK256<Parameters!$E$15, CK256>=0), 'Risk Tables'!$C$44, IF(AND(CK256>=Parameters!$E$15,CK256<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK256>=Parameters!$F$15, CK256<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK256>=Parameters!$G$15, CK256<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM256=\"\",CM256=\"--\",ISBLANK(CM256)),\"\",IF(CM256>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM256<=Parameters!$E$16,CM256>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM256<=Parameters!$F$16, CM256>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM256<=Parameters!$G$16, CM256>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN256=\"\",CN256=\"--\",ISBLANK(CN256)),\"\",IF(CN256>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN256<=Parameters!$E$17,CN256>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN256<=Parameters!$F$17, CN256>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN256<=Parameters!$G$17, CN256>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL256=\"\",CL256=\"--\",ISBLANK(CL256)),\"\",IF(CL256>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL256<=Parameters!$E$18,CL256>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL256<=Parameters!$F$18, CL256>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL256<=Parameters!$G$18, CL256>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP256=\"\",CP256=\"--\",ISBLANK(CP256)),\"\",IF(CP256<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP256>=Parameters!$E$21,CP256<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP256>=Parameters!$F$21, CP256<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP256>=Parameters!$G$21, CP256<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ256=\"\",CQ256=\"--\",ISBLANK(CQ256)),\"\",IF(CQ256<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ256>=Parameters!$E$22,CQ256<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ256>=Parameters!$F$22, CQ256<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ256>=Parameters!$G$22, CQ256<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR256='Risk Tables'!$C$44,1,IF(CR256='Risk Tables'!$C$43,2,IF(CR256='Risk Tables'!$C$42, 3, IF(CR256='Risk Tables'!$C$41, 4, IF(CR256='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS256='Risk Tables'!$C$44,1,IF(CS256='Risk Tables'!$C$43,2,IF(CS256='Risk Tables'!$C$42, 3, IF(CS256='Risk Tables'!$C$41, 4, IF(CS256='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT256='Risk Tables'!$C$44,1,IF(CT256='Risk Tables'!$C$43,2,IF(CT256='Risk Tables'!$C$42, 3, IF(CT256='Risk Tables'!$C$41, 4, IF(CT256='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV256='Risk Tables'!$C$44,1,IF(CV256='Risk Tables'!$C$43,2,IF(CV256='Risk Tables'!$C$42, 3, IF(CV256='Risk Tables'!$C$41, 4, IF(CV256='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW256='Risk Tables'!$C$44,1,IF(CW256='Risk Tables'!$C$43,2,IF(CW256='Risk Tables'!$C$42, 3, IF(CW256='Risk Tables'!$C$41, 4, IF(CW256='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX256='Risk Tables'!$C$44,1,IF(CX256='Risk Tables'!$C$43,2,IF(CX256='Risk Tables'!$C$42, 3, IF(CX256='Risk Tables'!$C$41, 4, IF(CX256='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY256='Risk Tables'!$C$44,1,IF(CY256='Risk Tables'!$C$43,2,IF(CY256='Risk Tables'!$C$42, 3, IF(CY256='Risk Tables'!$C$41, 4, IF(CY256='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA256='Risk Tables'!$C$44,1,IF(DA256='Risk Tables'!$C$43,2,IF(DA256='Risk Tables'!$C$42, 3, IF(DA256='Risk Tables'!$C$41, 4, IF(DA256='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB256='Risk Tables'!$C$44,1,IF(DB256='Risk Tables'!$C$43,2,IF(DB256='Risk Tables'!$C$42, 3, IF(DB256='Risk Tables'!$C$41, 4, IF(DB256='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC256='Risk Tables'!$C$44,1,IF(DC256='Risk Tables'!$C$43,2,IF(DC256='Risk Tables'!$C$42, 3, IF(DC256='Risk Tables'!$C$41, 4, IF(DC256='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD256='Risk Tables'!$C$44,1,IF(DD256='Risk Tables'!$C$43,2,IF(DD256='Risk Tables'!$C$42, 3, IF(DD256='Risk Tables'!$C$41, 4, IF(DD256='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE256='Risk Tables'!$C$44,1,IF(DE256='Risk Tables'!$C$43,2,IF(DE256='Risk Tables'!$C$42, 3, IF(DE256='Risk Tables'!$C$41, 4, IF(DE256='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF256='Risk Tables'!$C$44,1,IF(DF256='Risk Tables'!$C$43,2,IF(DF256='Risk Tables'!$C$42, 3, IF(DF256='Risk Tables'!$C$41, 4, IF(DF256='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI256:DW256))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI256:DW256, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD256),\"\",((AD256*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P256,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V256),\"\",((V256*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P256,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO256),\"\",((AO256*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P256,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM256),\"\",((AM256*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P256,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI256),\"\",((AI256*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P256,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF256),\"\",((AF256*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P256,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR256),\"\",((AR256*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P256,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL256),\"\",((BL256*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P256,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM256),\"\",((BM256*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P256,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU256),\"\",((AU256*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P256,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW256),\"\",((AW256*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P256,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK256),\"\",(((BK256)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P256,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A257=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I257,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M257,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A257=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H257,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A257=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H257,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A257=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H257,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A257=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H257,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG257),ISBLANK(AR257)),\"\",IF(AR257<0,'Risk Tables'!$C$46,BG257/AR257)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO257),ISBLANK(AR257)),\"\",IF(AR257<0,'Risk Tables'!$C$46,AO257/AR257)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH257=\"\",ISBLANK(CH257)),\"\",IF(CH257>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH257<=Parameters!$E$4,CH257>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH257<=Parameters!$F$4, CH257>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH257<=Parameters!$G$4, CH257>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI257=\"\",CI257=\"--\",ISBLANK(CI257)),\"\",IF(CI257='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI257>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI257<=Parameters!$E$5,CI257>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI257<=Parameters!$F$5, CI257>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI257<=Parameters!$G$5, CI257>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG257=\"\",CG257=\"--\",ISBLANK(CG257)),\"\",IF(CG257>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG257<=Parameters!$E$6,CG257>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG257<=Parameters!$F$6, CG257>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG257<=Parameters!$G$6, CG257>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY257=\"\",BY257=\"--\",ISBLANK(BY257)),\"\",IF(BY257>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY257<=Parameters!$E$8,BY257>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY257<=Parameters!$F$8, BY257>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY257<=Parameters!$G$8, BY257>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ257=\"\",BZ257=\"--\",ISBLANK(BZ257)),\"\",IF(BZ257>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ257<=Parameters!$E$9,BZ257>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ257<=Parameters!$F$9, BZ257>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ257<=Parameters!$G$9, BZ257>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA257=\"\",CA257=\"--\",ISBLANK(CA257)),\"\",IF(CA257<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA257>=Parameters!$E$10,CA257<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA257>=Parameters!$F$10, CA257<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA257>=Parameters!$G$10, CA257<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB257=\"\",CB257=\"--\",ISBLANK(CB257)),\"\",IF(CB257<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB257>=Parameters!$E$11,CB257<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB257>=Parameters!$F$11, CB257<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB257>=Parameters!$G$11, CB257<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO257=\"\",CO257=\"--\",ISBLANK(CO257)),\"\",IF(CO257<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO257>=Parameters!$E$13,CO257<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO257>=Parameters!$F$13, CO257<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO257>=Parameters!$G$13, CO257<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ257=\"\",CJ257=\"--\",ISBLANK(CJ257)),\"\",IF(CJ257='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ257<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ257>=Parameters!$E$14,CJ257<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ257>=Parameters!$F$14, CJ257<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ257>=Parameters!$G$14, CJ257<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK257=\"\",CK257=\"--\",ISBLANK(CK257)),\"\",IF(AND(CK257<Parameters!$E$15, CK257>=0), 'Risk Tables'!$C$44, IF(AND(CK257>=Parameters!$E$15,CK257<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK257>=Parameters!$F$15, CK257<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK257>=Parameters!$G$15, CK257<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM257=\"\",CM257=\"--\",ISBLANK(CM257)),\"\",IF(CM257>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM257<=Parameters!$E$16,CM257>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM257<=Parameters!$F$16, CM257>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM257<=Parameters!$G$16, CM257>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN257=\"\",CN257=\"--\",ISBLANK(CN257)),\"\",IF(CN257>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN257<=Parameters!$E$17,CN257>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN257<=Parameters!$F$17, CN257>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN257<=Parameters!$G$17, CN257>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL257=\"\",CL257=\"--\",ISBLANK(CL257)),\"\",IF(CL257>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL257<=Parameters!$E$18,CL257>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL257<=Parameters!$F$18, CL257>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL257<=Parameters!$G$18, CL257>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP257=\"\",CP257=\"--\",ISBLANK(CP257)),\"\",IF(CP257<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP257>=Parameters!$E$21,CP257<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP257>=Parameters!$F$21, CP257<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP257>=Parameters!$G$21, CP257<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ257=\"\",CQ257=\"--\",ISBLANK(CQ257)),\"\",IF(CQ257<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ257>=Parameters!$E$22,CQ257<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ257>=Parameters!$F$22, CQ257<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ257>=Parameters!$G$22, CQ257<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR257='Risk Tables'!$C$44,1,IF(CR257='Risk Tables'!$C$43,2,IF(CR257='Risk Tables'!$C$42, 3, IF(CR257='Risk Tables'!$C$41, 4, IF(CR257='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS257='Risk Tables'!$C$44,1,IF(CS257='Risk Tables'!$C$43,2,IF(CS257='Risk Tables'!$C$42, 3, IF(CS257='Risk Tables'!$C$41, 4, IF(CS257='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT257='Risk Tables'!$C$44,1,IF(CT257='Risk Tables'!$C$43,2,IF(CT257='Risk Tables'!$C$42, 3, IF(CT257='Risk Tables'!$C$41, 4, IF(CT257='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV257='Risk Tables'!$C$44,1,IF(CV257='Risk Tables'!$C$43,2,IF(CV257='Risk Tables'!$C$42, 3, IF(CV257='Risk Tables'!$C$41, 4, IF(CV257='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW257='Risk Tables'!$C$44,1,IF(CW257='Risk Tables'!$C$43,2,IF(CW257='Risk Tables'!$C$42, 3, IF(CW257='Risk Tables'!$C$41, 4, IF(CW257='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX257='Risk Tables'!$C$44,1,IF(CX257='Risk Tables'!$C$43,2,IF(CX257='Risk Tables'!$C$42, 3, IF(CX257='Risk Tables'!$C$41, 4, IF(CX257='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY257='Risk Tables'!$C$44,1,IF(CY257='Risk Tables'!$C$43,2,IF(CY257='Risk Tables'!$C$42, 3, IF(CY257='Risk Tables'!$C$41, 4, IF(CY257='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA257='Risk Tables'!$C$44,1,IF(DA257='Risk Tables'!$C$43,2,IF(DA257='Risk Tables'!$C$42, 3, IF(DA257='Risk Tables'!$C$41, 4, IF(DA257='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB257='Risk Tables'!$C$44,1,IF(DB257='Risk Tables'!$C$43,2,IF(DB257='Risk Tables'!$C$42, 3, IF(DB257='Risk Tables'!$C$41, 4, IF(DB257='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC257='Risk Tables'!$C$44,1,IF(DC257='Risk Tables'!$C$43,2,IF(DC257='Risk Tables'!$C$42, 3, IF(DC257='Risk Tables'!$C$41, 4, IF(DC257='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD257='Risk Tables'!$C$44,1,IF(DD257='Risk Tables'!$C$43,2,IF(DD257='Risk Tables'!$C$42, 3, IF(DD257='Risk Tables'!$C$41, 4, IF(DD257='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE257='Risk Tables'!$C$44,1,IF(DE257='Risk Tables'!$C$43,2,IF(DE257='Risk Tables'!$C$42, 3, IF(DE257='Risk Tables'!$C$41, 4, IF(DE257='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF257='Risk Tables'!$C$44,1,IF(DF257='Risk Tables'!$C$43,2,IF(DF257='Risk Tables'!$C$42, 3, IF(DF257='Risk Tables'!$C$41, 4, IF(DF257='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI257:DW257))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI257:DW257, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD257),\"\",((AD257*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P257,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V257),\"\",((V257*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P257,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO257),\"\",((AO257*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P257,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM257),\"\",((AM257*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P257,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI257),\"\",((AI257*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P257,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF257),\"\",((AF257*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P257,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR257),\"\",((AR257*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P257,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL257),\"\",((BL257*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P257,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM257),\"\",((BM257*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P257,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU257),\"\",((AU257*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P257,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW257),\"\",((AW257*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P257,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK257),\"\",(((BK257)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P257,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A258=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I258,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M258,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A258=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H258,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A258=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H258,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A258=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H258,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A258=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H258,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG258),ISBLANK(AR258)),\"\",IF(AR258<0,'Risk Tables'!$C$46,BG258/AR258)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO258),ISBLANK(AR258)),\"\",IF(AR258<0,'Risk Tables'!$C$46,AO258/AR258)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH258=\"\",ISBLANK(CH258)),\"\",IF(CH258>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH258<=Parameters!$E$4,CH258>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH258<=Parameters!$F$4, CH258>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH258<=Parameters!$G$4, CH258>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI258=\"\",CI258=\"--\",ISBLANK(CI258)),\"\",IF(CI258='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI258>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI258<=Parameters!$E$5,CI258>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI258<=Parameters!$F$5, CI258>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI258<=Parameters!$G$5, CI258>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG258=\"\",CG258=\"--\",ISBLANK(CG258)),\"\",IF(CG258>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG258<=Parameters!$E$6,CG258>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG258<=Parameters!$F$6, CG258>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG258<=Parameters!$G$6, CG258>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY258=\"\",BY258=\"--\",ISBLANK(BY258)),\"\",IF(BY258>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY258<=Parameters!$E$8,BY258>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY258<=Parameters!$F$8, BY258>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY258<=Parameters!$G$8, BY258>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ258=\"\",BZ258=\"--\",ISBLANK(BZ258)),\"\",IF(BZ258>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ258<=Parameters!$E$9,BZ258>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ258<=Parameters!$F$9, BZ258>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ258<=Parameters!$G$9, BZ258>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA258=\"\",CA258=\"--\",ISBLANK(CA258)),\"\",IF(CA258<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA258>=Parameters!$E$10,CA258<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA258>=Parameters!$F$10, CA258<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA258>=Parameters!$G$10, CA258<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB258=\"\",CB258=\"--\",ISBLANK(CB258)),\"\",IF(CB258<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB258>=Parameters!$E$11,CB258<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB258>=Parameters!$F$11, CB258<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB258>=Parameters!$G$11, CB258<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO258=\"\",CO258=\"--\",ISBLANK(CO258)),\"\",IF(CO258<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO258>=Parameters!$E$13,CO258<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO258>=Parameters!$F$13, CO258<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO258>=Parameters!$G$13, CO258<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ258=\"\",CJ258=\"--\",ISBLANK(CJ258)),\"\",IF(CJ258='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ258<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ258>=Parameters!$E$14,CJ258<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ258>=Parameters!$F$14, CJ258<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ258>=Parameters!$G$14, CJ258<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK258=\"\",CK258=\"--\",ISBLANK(CK258)),\"\",IF(AND(CK258<Parameters!$E$15, CK258>=0), 'Risk Tables'!$C$44, IF(AND(CK258>=Parameters!$E$15,CK258<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK258>=Parameters!$F$15, CK258<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK258>=Parameters!$G$15, CK258<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM258=\"\",CM258=\"--\",ISBLANK(CM258)),\"\",IF(CM258>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM258<=Parameters!$E$16,CM258>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM258<=Parameters!$F$16, CM258>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM258<=Parameters!$G$16, CM258>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN258=\"\",CN258=\"--\",ISBLANK(CN258)),\"\",IF(CN258>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN258<=Parameters!$E$17,CN258>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN258<=Parameters!$F$17, CN258>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN258<=Parameters!$G$17, CN258>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL258=\"\",CL258=\"--\",ISBLANK(CL258)),\"\",IF(CL258>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL258<=Parameters!$E$18,CL258>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL258<=Parameters!$F$18, CL258>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL258<=Parameters!$G$18, CL258>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP258=\"\",CP258=\"--\",ISBLANK(CP258)),\"\",IF(CP258<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP258>=Parameters!$E$21,CP258<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP258>=Parameters!$F$21, CP258<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP258>=Parameters!$G$21, CP258<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ258=\"\",CQ258=\"--\",ISBLANK(CQ258)),\"\",IF(CQ258<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ258>=Parameters!$E$22,CQ258<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ258>=Parameters!$F$22, CQ258<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ258>=Parameters!$G$22, CQ258<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR258='Risk Tables'!$C$44,1,IF(CR258='Risk Tables'!$C$43,2,IF(CR258='Risk Tables'!$C$42, 3, IF(CR258='Risk Tables'!$C$41, 4, IF(CR258='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS258='Risk Tables'!$C$44,1,IF(CS258='Risk Tables'!$C$43,2,IF(CS258='Risk Tables'!$C$42, 3, IF(CS258='Risk Tables'!$C$41, 4, IF(CS258='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT258='Risk Tables'!$C$44,1,IF(CT258='Risk Tables'!$C$43,2,IF(CT258='Risk Tables'!$C$42, 3, IF(CT258='Risk Tables'!$C$41, 4, IF(CT258='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV258='Risk Tables'!$C$44,1,IF(CV258='Risk Tables'!$C$43,2,IF(CV258='Risk Tables'!$C$42, 3, IF(CV258='Risk Tables'!$C$41, 4, IF(CV258='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW258='Risk Tables'!$C$44,1,IF(CW258='Risk Tables'!$C$43,2,IF(CW258='Risk Tables'!$C$42, 3, IF(CW258='Risk Tables'!$C$41, 4, IF(CW258='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX258='Risk Tables'!$C$44,1,IF(CX258='Risk Tables'!$C$43,2,IF(CX258='Risk Tables'!$C$42, 3, IF(CX258='Risk Tables'!$C$41, 4, IF(CX258='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY258='Risk Tables'!$C$44,1,IF(CY258='Risk Tables'!$C$43,2,IF(CY258='Risk Tables'!$C$42, 3, IF(CY258='Risk Tables'!$C$41, 4, IF(CY258='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA258='Risk Tables'!$C$44,1,IF(DA258='Risk Tables'!$C$43,2,IF(DA258='Risk Tables'!$C$42, 3, IF(DA258='Risk Tables'!$C$41, 4, IF(DA258='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB258='Risk Tables'!$C$44,1,IF(DB258='Risk Tables'!$C$43,2,IF(DB258='Risk Tables'!$C$42, 3, IF(DB258='Risk Tables'!$C$41, 4, IF(DB258='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC258='Risk Tables'!$C$44,1,IF(DC258='Risk Tables'!$C$43,2,IF(DC258='Risk Tables'!$C$42, 3, IF(DC258='Risk Tables'!$C$41, 4, IF(DC258='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD258='Risk Tables'!$C$44,1,IF(DD258='Risk Tables'!$C$43,2,IF(DD258='Risk Tables'!$C$42, 3, IF(DD258='Risk Tables'!$C$41, 4, IF(DD258='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE258='Risk Tables'!$C$44,1,IF(DE258='Risk Tables'!$C$43,2,IF(DE258='Risk Tables'!$C$42, 3, IF(DE258='Risk Tables'!$C$41, 4, IF(DE258='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF258='Risk Tables'!$C$44,1,IF(DF258='Risk Tables'!$C$43,2,IF(DF258='Risk Tables'!$C$42, 3, IF(DF258='Risk Tables'!$C$41, 4, IF(DF258='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI258:DW258))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI258:DW258, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD258),\"\",((AD258*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P258,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V258),\"\",((V258*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P258,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO258),\"\",((AO258*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P258,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM258),\"\",((AM258*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P258,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI258),\"\",((AI258*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P258,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF258),\"\",((AF258*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P258,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR258),\"\",((AR258*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P258,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL258),\"\",((BL258*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P258,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM258),\"\",((BM258*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P258,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU258),\"\",((AU258*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P258,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW258),\"\",((AW258*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P258,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK258),\"\",(((BK258)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P258,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A259=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I259,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M259,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A259=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H259,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A259=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H259,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A259=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H259,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A259=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H259,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG259),ISBLANK(AR259)),\"\",IF(AR259<0,'Risk Tables'!$C$46,BG259/AR259)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO259),ISBLANK(AR259)),\"\",IF(AR259<0,'Risk Tables'!$C$46,AO259/AR259)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH259=\"\",ISBLANK(CH259)),\"\",IF(CH259>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH259<=Parameters!$E$4,CH259>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH259<=Parameters!$F$4, CH259>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH259<=Parameters!$G$4, CH259>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI259=\"\",CI259=\"--\",ISBLANK(CI259)),\"\",IF(CI259='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI259>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI259<=Parameters!$E$5,CI259>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI259<=Parameters!$F$5, CI259>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI259<=Parameters!$G$5, CI259>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG259=\"\",CG259=\"--\",ISBLANK(CG259)),\"\",IF(CG259>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG259<=Parameters!$E$6,CG259>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG259<=Parameters!$F$6, CG259>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG259<=Parameters!$G$6, CG259>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY259=\"\",BY259=\"--\",ISBLANK(BY259)),\"\",IF(BY259>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY259<=Parameters!$E$8,BY259>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY259<=Parameters!$F$8, BY259>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY259<=Parameters!$G$8, BY259>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ259=\"\",BZ259=\"--\",ISBLANK(BZ259)),\"\",IF(BZ259>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ259<=Parameters!$E$9,BZ259>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ259<=Parameters!$F$9, BZ259>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ259<=Parameters!$G$9, BZ259>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA259=\"\",CA259=\"--\",ISBLANK(CA259)),\"\",IF(CA259<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA259>=Parameters!$E$10,CA259<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA259>=Parameters!$F$10, CA259<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA259>=Parameters!$G$10, CA259<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB259=\"\",CB259=\"--\",ISBLANK(CB259)),\"\",IF(CB259<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB259>=Parameters!$E$11,CB259<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB259>=Parameters!$F$11, CB259<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB259>=Parameters!$G$11, CB259<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO259=\"\",CO259=\"--\",ISBLANK(CO259)),\"\",IF(CO259<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO259>=Parameters!$E$13,CO259<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO259>=Parameters!$F$13, CO259<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO259>=Parameters!$G$13, CO259<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ259=\"\",CJ259=\"--\",ISBLANK(CJ259)),\"\",IF(CJ259='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ259<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ259>=Parameters!$E$14,CJ259<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ259>=Parameters!$F$14, CJ259<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ259>=Parameters!$G$14, CJ259<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK259=\"\",CK259=\"--\",ISBLANK(CK259)),\"\",IF(AND(CK259<Parameters!$E$15, CK259>=0), 'Risk Tables'!$C$44, IF(AND(CK259>=Parameters!$E$15,CK259<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK259>=Parameters!$F$15, CK259<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK259>=Parameters!$G$15, CK259<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM259=\"\",CM259=\"--\",ISBLANK(CM259)),\"\",IF(CM259>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM259<=Parameters!$E$16,CM259>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM259<=Parameters!$F$16, CM259>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM259<=Parameters!$G$16, CM259>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN259=\"\",CN259=\"--\",ISBLANK(CN259)),\"\",IF(CN259>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN259<=Parameters!$E$17,CN259>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN259<=Parameters!$F$17, CN259>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN259<=Parameters!$G$17, CN259>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL259=\"\",CL259=\"--\",ISBLANK(CL259)),\"\",IF(CL259>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL259<=Parameters!$E$18,CL259>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL259<=Parameters!$F$18, CL259>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL259<=Parameters!$G$18, CL259>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP259=\"\",CP259=\"--\",ISBLANK(CP259)),\"\",IF(CP259<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP259>=Parameters!$E$21,CP259<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP259>=Parameters!$F$21, CP259<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP259>=Parameters!$G$21, CP259<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ259=\"\",CQ259=\"--\",ISBLANK(CQ259)),\"\",IF(CQ259<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ259>=Parameters!$E$22,CQ259<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ259>=Parameters!$F$22, CQ259<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ259>=Parameters!$G$22, CQ259<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR259='Risk Tables'!$C$44,1,IF(CR259='Risk Tables'!$C$43,2,IF(CR259='Risk Tables'!$C$42, 3, IF(CR259='Risk Tables'!$C$41, 4, IF(CR259='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS259='Risk Tables'!$C$44,1,IF(CS259='Risk Tables'!$C$43,2,IF(CS259='Risk Tables'!$C$42, 3, IF(CS259='Risk Tables'!$C$41, 4, IF(CS259='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT259='Risk Tables'!$C$44,1,IF(CT259='Risk Tables'!$C$43,2,IF(CT259='Risk Tables'!$C$42, 3, IF(CT259='Risk Tables'!$C$41, 4, IF(CT259='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV259='Risk Tables'!$C$44,1,IF(CV259='Risk Tables'!$C$43,2,IF(CV259='Risk Tables'!$C$42, 3, IF(CV259='Risk Tables'!$C$41, 4, IF(CV259='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW259='Risk Tables'!$C$44,1,IF(CW259='Risk Tables'!$C$43,2,IF(CW259='Risk Tables'!$C$42, 3, IF(CW259='Risk Tables'!$C$41, 4, IF(CW259='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX259='Risk Tables'!$C$44,1,IF(CX259='Risk Tables'!$C$43,2,IF(CX259='Risk Tables'!$C$42, 3, IF(CX259='Risk Tables'!$C$41, 4, IF(CX259='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY259='Risk Tables'!$C$44,1,IF(CY259='Risk Tables'!$C$43,2,IF(CY259='Risk Tables'!$C$42, 3, IF(CY259='Risk Tables'!$C$41, 4, IF(CY259='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA259='Risk Tables'!$C$44,1,IF(DA259='Risk Tables'!$C$43,2,IF(DA259='Risk Tables'!$C$42, 3, IF(DA259='Risk Tables'!$C$41, 4, IF(DA259='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB259='Risk Tables'!$C$44,1,IF(DB259='Risk Tables'!$C$43,2,IF(DB259='Risk Tables'!$C$42, 3, IF(DB259='Risk Tables'!$C$41, 4, IF(DB259='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC259='Risk Tables'!$C$44,1,IF(DC259='Risk Tables'!$C$43,2,IF(DC259='Risk Tables'!$C$42, 3, IF(DC259='Risk Tables'!$C$41, 4, IF(DC259='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD259='Risk Tables'!$C$44,1,IF(DD259='Risk Tables'!$C$43,2,IF(DD259='Risk Tables'!$C$42, 3, IF(DD259='Risk Tables'!$C$41, 4, IF(DD259='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE259='Risk Tables'!$C$44,1,IF(DE259='Risk Tables'!$C$43,2,IF(DE259='Risk Tables'!$C$42, 3, IF(DE259='Risk Tables'!$C$41, 4, IF(DE259='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF259='Risk Tables'!$C$44,1,IF(DF259='Risk Tables'!$C$43,2,IF(DF259='Risk Tables'!$C$42, 3, IF(DF259='Risk Tables'!$C$41, 4, IF(DF259='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI259:DW259))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI259:DW259, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD259),\"\",((AD259*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P259,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V259),\"\",((V259*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P259,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO259),\"\",((AO259*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P259,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM259),\"\",((AM259*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P259,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI259),\"\",((AI259*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P259,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF259),\"\",((AF259*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P259,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR259),\"\",((AR259*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P259,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL259),\"\",((BL259*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P259,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM259),\"\",((BM259*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P259,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU259),\"\",((AU259*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P259,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW259),\"\",((AW259*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P259,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK259),\"\",(((BK259)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P259,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A260=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I260,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M260,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A260=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H260,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A260=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H260,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A260=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H260,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A260=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H260,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG260),ISBLANK(AR260)),\"\",IF(AR260<0,'Risk Tables'!$C$46,BG260/AR260)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO260),ISBLANK(AR260)),\"\",IF(AR260<0,'Risk Tables'!$C$46,AO260/AR260)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH260=\"\",ISBLANK(CH260)),\"\",IF(CH260>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH260<=Parameters!$E$4,CH260>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH260<=Parameters!$F$4, CH260>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH260<=Parameters!$G$4, CH260>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI260=\"\",CI260=\"--\",ISBLANK(CI260)),\"\",IF(CI260='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI260>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI260<=Parameters!$E$5,CI260>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI260<=Parameters!$F$5, CI260>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI260<=Parameters!$G$5, CI260>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG260=\"\",CG260=\"--\",ISBLANK(CG260)),\"\",IF(CG260>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG260<=Parameters!$E$6,CG260>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG260<=Parameters!$F$6, CG260>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG260<=Parameters!$G$6, CG260>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY260=\"\",BY260=\"--\",ISBLANK(BY260)),\"\",IF(BY260>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY260<=Parameters!$E$8,BY260>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY260<=Parameters!$F$8, BY260>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY260<=Parameters!$G$8, BY260>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ260=\"\",BZ260=\"--\",ISBLANK(BZ260)),\"\",IF(BZ260>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ260<=Parameters!$E$9,BZ260>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ260<=Parameters!$F$9, BZ260>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ260<=Parameters!$G$9, BZ260>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA260=\"\",CA260=\"--\",ISBLANK(CA260)),\"\",IF(CA260<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA260>=Parameters!$E$10,CA260<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA260>=Parameters!$F$10, CA260<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA260>=Parameters!$G$10, CA260<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB260=\"\",CB260=\"--\",ISBLANK(CB260)),\"\",IF(CB260<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB260>=Parameters!$E$11,CB260<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB260>=Parameters!$F$11, CB260<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB260>=Parameters!$G$11, CB260<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO260=\"\",CO260=\"--\",ISBLANK(CO260)),\"\",IF(CO260<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO260>=Parameters!$E$13,CO260<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO260>=Parameters!$F$13, CO260<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO260>=Parameters!$G$13, CO260<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ260=\"\",CJ260=\"--\",ISBLANK(CJ260)),\"\",IF(CJ260='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ260<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ260>=Parameters!$E$14,CJ260<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ260>=Parameters!$F$14, CJ260<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ260>=Parameters!$G$14, CJ260<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK260=\"\",CK260=\"--\",ISBLANK(CK260)),\"\",IF(AND(CK260<Parameters!$E$15, CK260>=0), 'Risk Tables'!$C$44, IF(AND(CK260>=Parameters!$E$15,CK260<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK260>=Parameters!$F$15, CK260<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK260>=Parameters!$G$15, CK260<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM260=\"\",CM260=\"--\",ISBLANK(CM260)),\"\",IF(CM260>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM260<=Parameters!$E$16,CM260>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM260<=Parameters!$F$16, CM260>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM260<=Parameters!$G$16, CM260>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN260=\"\",CN260=\"--\",ISBLANK(CN260)),\"\",IF(CN260>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN260<=Parameters!$E$17,CN260>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN260<=Parameters!$F$17, CN260>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN260<=Parameters!$G$17, CN260>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL260=\"\",CL260=\"--\",ISBLANK(CL260)),\"\",IF(CL260>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL260<=Parameters!$E$18,CL260>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL260<=Parameters!$F$18, CL260>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL260<=Parameters!$G$18, CL260>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP260=\"\",CP260=\"--\",ISBLANK(CP260)),\"\",IF(CP260<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP260>=Parameters!$E$21,CP260<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP260>=Parameters!$F$21, CP260<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP260>=Parameters!$G$21, CP260<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ260=\"\",CQ260=\"--\",ISBLANK(CQ260)),\"\",IF(CQ260<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ260>=Parameters!$E$22,CQ260<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ260>=Parameters!$F$22, CQ260<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ260>=Parameters!$G$22, CQ260<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR260='Risk Tables'!$C$44,1,IF(CR260='Risk Tables'!$C$43,2,IF(CR260='Risk Tables'!$C$42, 3, IF(CR260='Risk Tables'!$C$41, 4, IF(CR260='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS260='Risk Tables'!$C$44,1,IF(CS260='Risk Tables'!$C$43,2,IF(CS260='Risk Tables'!$C$42, 3, IF(CS260='Risk Tables'!$C$41, 4, IF(CS260='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT260='Risk Tables'!$C$44,1,IF(CT260='Risk Tables'!$C$43,2,IF(CT260='Risk Tables'!$C$42, 3, IF(CT260='Risk Tables'!$C$41, 4, IF(CT260='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV260='Risk Tables'!$C$44,1,IF(CV260='Risk Tables'!$C$43,2,IF(CV260='Risk Tables'!$C$42, 3, IF(CV260='Risk Tables'!$C$41, 4, IF(CV260='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW260='Risk Tables'!$C$44,1,IF(CW260='Risk Tables'!$C$43,2,IF(CW260='Risk Tables'!$C$42, 3, IF(CW260='Risk Tables'!$C$41, 4, IF(CW260='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX260='Risk Tables'!$C$44,1,IF(CX260='Risk Tables'!$C$43,2,IF(CX260='Risk Tables'!$C$42, 3, IF(CX260='Risk Tables'!$C$41, 4, IF(CX260='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY260='Risk Tables'!$C$44,1,IF(CY260='Risk Tables'!$C$43,2,IF(CY260='Risk Tables'!$C$42, 3, IF(CY260='Risk Tables'!$C$41, 4, IF(CY260='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA260='Risk Tables'!$C$44,1,IF(DA260='Risk Tables'!$C$43,2,IF(DA260='Risk Tables'!$C$42, 3, IF(DA260='Risk Tables'!$C$41, 4, IF(DA260='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB260='Risk Tables'!$C$44,1,IF(DB260='Risk Tables'!$C$43,2,IF(DB260='Risk Tables'!$C$42, 3, IF(DB260='Risk Tables'!$C$41, 4, IF(DB260='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC260='Risk Tables'!$C$44,1,IF(DC260='Risk Tables'!$C$43,2,IF(DC260='Risk Tables'!$C$42, 3, IF(DC260='Risk Tables'!$C$41, 4, IF(DC260='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD260='Risk Tables'!$C$44,1,IF(DD260='Risk Tables'!$C$43,2,IF(DD260='Risk Tables'!$C$42, 3, IF(DD260='Risk Tables'!$C$41, 4, IF(DD260='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE260='Risk Tables'!$C$44,1,IF(DE260='Risk Tables'!$C$43,2,IF(DE260='Risk Tables'!$C$42, 3, IF(DE260='Risk Tables'!$C$41, 4, IF(DE260='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF260='Risk Tables'!$C$44,1,IF(DF260='Risk Tables'!$C$43,2,IF(DF260='Risk Tables'!$C$42, 3, IF(DF260='Risk Tables'!$C$41, 4, IF(DF260='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI260:DW260))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI260:DW260, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD260),\"\",((AD260*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P260,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V260),\"\",((V260*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P260,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO260),\"\",((AO260*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P260,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM260),\"\",((AM260*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P260,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI260),\"\",((AI260*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P260,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF260),\"\",((AF260*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P260,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR260),\"\",((AR260*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P260,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL260),\"\",((BL260*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P260,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM260),\"\",((BM260*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P260,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU260),\"\",((AU260*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P260,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW260),\"\",((AW260*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P260,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK260),\"\",(((BK260)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P260,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A261=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I261,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M261,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A261=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H261,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A261=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H261,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A261=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H261,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A261=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H261,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG261),ISBLANK(AR261)),\"\",IF(AR261<0,'Risk Tables'!$C$46,BG261/AR261)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO261),ISBLANK(AR261)),\"\",IF(AR261<0,'Risk Tables'!$C$46,AO261/AR261)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH261=\"\",ISBLANK(CH261)),\"\",IF(CH261>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH261<=Parameters!$E$4,CH261>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH261<=Parameters!$F$4, CH261>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH261<=Parameters!$G$4, CH261>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI261=\"\",CI261=\"--\",ISBLANK(CI261)),\"\",IF(CI261='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI261>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI261<=Parameters!$E$5,CI261>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI261<=Parameters!$F$5, CI261>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI261<=Parameters!$G$5, CI261>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG261=\"\",CG261=\"--\",ISBLANK(CG261)),\"\",IF(CG261>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG261<=Parameters!$E$6,CG261>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG261<=Parameters!$F$6, CG261>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG261<=Parameters!$G$6, CG261>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY261=\"\",BY261=\"--\",ISBLANK(BY261)),\"\",IF(BY261>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY261<=Parameters!$E$8,BY261>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY261<=Parameters!$F$8, BY261>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY261<=Parameters!$G$8, BY261>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ261=\"\",BZ261=\"--\",ISBLANK(BZ261)),\"\",IF(BZ261>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ261<=Parameters!$E$9,BZ261>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ261<=Parameters!$F$9, BZ261>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ261<=Parameters!$G$9, BZ261>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA261=\"\",CA261=\"--\",ISBLANK(CA261)),\"\",IF(CA261<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA261>=Parameters!$E$10,CA261<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA261>=Parameters!$F$10, CA261<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA261>=Parameters!$G$10, CA261<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB261=\"\",CB261=\"--\",ISBLANK(CB261)),\"\",IF(CB261<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB261>=Parameters!$E$11,CB261<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB261>=Parameters!$F$11, CB261<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB261>=Parameters!$G$11, CB261<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO261=\"\",CO261=\"--\",ISBLANK(CO261)),\"\",IF(CO261<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO261>=Parameters!$E$13,CO261<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO261>=Parameters!$F$13, CO261<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO261>=Parameters!$G$13, CO261<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ261=\"\",CJ261=\"--\",ISBLANK(CJ261)),\"\",IF(CJ261='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ261<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ261>=Parameters!$E$14,CJ261<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ261>=Parameters!$F$14, CJ261<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ261>=Parameters!$G$14, CJ261<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK261=\"\",CK261=\"--\",ISBLANK(CK261)),\"\",IF(AND(CK261<Parameters!$E$15, CK261>=0), 'Risk Tables'!$C$44, IF(AND(CK261>=Parameters!$E$15,CK261<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK261>=Parameters!$F$15, CK261<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK261>=Parameters!$G$15, CK261<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM261=\"\",CM261=\"--\",ISBLANK(CM261)),\"\",IF(CM261>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM261<=Parameters!$E$16,CM261>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM261<=Parameters!$F$16, CM261>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM261<=Parameters!$G$16, CM261>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN261=\"\",CN261=\"--\",ISBLANK(CN261)),\"\",IF(CN261>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN261<=Parameters!$E$17,CN261>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN261<=Parameters!$F$17, CN261>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN261<=Parameters!$G$17, CN261>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL261=\"\",CL261=\"--\",ISBLANK(CL261)),\"\",IF(CL261>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL261<=Parameters!$E$18,CL261>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL261<=Parameters!$F$18, CL261>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL261<=Parameters!$G$18, CL261>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP261=\"\",CP261=\"--\",ISBLANK(CP261)),\"\",IF(CP261<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP261>=Parameters!$E$21,CP261<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP261>=Parameters!$F$21, CP261<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP261>=Parameters!$G$21, CP261<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ261=\"\",CQ261=\"--\",ISBLANK(CQ261)),\"\",IF(CQ261<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ261>=Parameters!$E$22,CQ261<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ261>=Parameters!$F$22, CQ261<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ261>=Parameters!$G$22, CQ261<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR261='Risk Tables'!$C$44,1,IF(CR261='Risk Tables'!$C$43,2,IF(CR261='Risk Tables'!$C$42, 3, IF(CR261='Risk Tables'!$C$41, 4, IF(CR261='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS261='Risk Tables'!$C$44,1,IF(CS261='Risk Tables'!$C$43,2,IF(CS261='Risk Tables'!$C$42, 3, IF(CS261='Risk Tables'!$C$41, 4, IF(CS261='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT261='Risk Tables'!$C$44,1,IF(CT261='Risk Tables'!$C$43,2,IF(CT261='Risk Tables'!$C$42, 3, IF(CT261='Risk Tables'!$C$41, 4, IF(CT261='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV261='Risk Tables'!$C$44,1,IF(CV261='Risk Tables'!$C$43,2,IF(CV261='Risk Tables'!$C$42, 3, IF(CV261='Risk Tables'!$C$41, 4, IF(CV261='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW261='Risk Tables'!$C$44,1,IF(CW261='Risk Tables'!$C$43,2,IF(CW261='Risk Tables'!$C$42, 3, IF(CW261='Risk Tables'!$C$41, 4, IF(CW261='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX261='Risk Tables'!$C$44,1,IF(CX261='Risk Tables'!$C$43,2,IF(CX261='Risk Tables'!$C$42, 3, IF(CX261='Risk Tables'!$C$41, 4, IF(CX261='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY261='Risk Tables'!$C$44,1,IF(CY261='Risk Tables'!$C$43,2,IF(CY261='Risk Tables'!$C$42, 3, IF(CY261='Risk Tables'!$C$41, 4, IF(CY261='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA261='Risk Tables'!$C$44,1,IF(DA261='Risk Tables'!$C$43,2,IF(DA261='Risk Tables'!$C$42, 3, IF(DA261='Risk Tables'!$C$41, 4, IF(DA261='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB261='Risk Tables'!$C$44,1,IF(DB261='Risk Tables'!$C$43,2,IF(DB261='Risk Tables'!$C$42, 3, IF(DB261='Risk Tables'!$C$41, 4, IF(DB261='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC261='Risk Tables'!$C$44,1,IF(DC261='Risk Tables'!$C$43,2,IF(DC261='Risk Tables'!$C$42, 3, IF(DC261='Risk Tables'!$C$41, 4, IF(DC261='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD261='Risk Tables'!$C$44,1,IF(DD261='Risk Tables'!$C$43,2,IF(DD261='Risk Tables'!$C$42, 3, IF(DD261='Risk Tables'!$C$41, 4, IF(DD261='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE261='Risk Tables'!$C$44,1,IF(DE261='Risk Tables'!$C$43,2,IF(DE261='Risk Tables'!$C$42, 3, IF(DE261='Risk Tables'!$C$41, 4, IF(DE261='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF261='Risk Tables'!$C$44,1,IF(DF261='Risk Tables'!$C$43,2,IF(DF261='Risk Tables'!$C$42, 3, IF(DF261='Risk Tables'!$C$41, 4, IF(DF261='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI261:DW261))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI261:DW261, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD261),\"\",((AD261*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P261,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V261),\"\",((V261*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P261,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO261),\"\",((AO261*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P261,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM261),\"\",((AM261*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P261,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI261),\"\",((AI261*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P261,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF261),\"\",((AF261*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P261,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR261),\"\",((AR261*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P261,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL261),\"\",((BL261*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P261,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM261),\"\",((BM261*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P261,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU261),\"\",((AU261*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P261,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW261),\"\",((AW261*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P261,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK261),\"\",(((BK261)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P261,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF(ISBLANK(F262),\"\",CONCATENATE(B262,E262,P262))","v":""},"",{"$f":"IF($A262=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I262,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M262,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A262=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H262,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A262=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H262,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A262=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H262,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A262=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H262,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(OR(ISBLANK(Y262),ISBLANK(AI262)),\"\",Y262/AI262),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(Y262),ISBLANK(W262),ISBLANK(AI262)),\"\",(Y262-W262)/AI262),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(V262),ISBLANK(AT262)),\"\",(V262*365)/AT262),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AF262),ISBLANK(AV262)),\"\",(AF262*365)/-AV262),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(Y262),\"\",(Y262-W262)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(CC262),ISBLANK(AI262)),\"\",CC262-AI262),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AZ262),ISBLANK(AT262)),\"\",AZ262/AT262),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG262),ISBLANK(AT262)),\"\",BG262/AT262),\"\")","v":""},"",{"$f":"IFERROR(IF(OR(ISBLANK(BG262),ISBLANK(AD262)),\"\",BG262/AD262),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG262),ISBLANK(AR262)),\"\",IF(AR262<0,'Risk Tables'!$C$46,BG262/AR262)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO262),ISBLANK(AR262)),\"\",IF(AR262<0,'Risk Tables'!$C$46,AO262/AR262)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO262),ISBLANK(BK262)),\"\",AO262/BK262),\"\")","v":""},{"$f":"IFERROR(IF(OR(AND(ISBLANK(AE262),ISBLANK(AJ262),ISBLANK(AK262),ISBLANK(AG262)),ISBLANK(BK262)),\"\",BK262/SUM(AE262,AJ262,AK262,AG262)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AZ262),ISBLANK(BA262)),\"\",AZ262/-BA262),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BK262),ISBLANK(BA262)),\"\",BK262/-BA262),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO262),ISBLANK(AD262)),\"\",AO262/AD262),\"\")","v":""},"","",{"$f":"IF(OR(CH262=\"\",ISBLANK(CH262)),\"\",IF(CH262>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH262<=Parameters!$E$4,CH262>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH262<=Parameters!$F$4, CH262>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH262<=Parameters!$G$4, CH262>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI262=\"\",CI262=\"--\",ISBLANK(CI262)),\"\",IF(CI262='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI262>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI262<=Parameters!$E$5,CI262>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI262<=Parameters!$F$5, CI262>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI262<=Parameters!$G$5, CI262>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG262=\"\",CG262=\"--\",ISBLANK(CG262)),\"\",IF(CG262>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG262<=Parameters!$E$6,CG262>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG262<=Parameters!$F$6, CG262>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG262<=Parameters!$G$6, CG262>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY262=\"\",BY262=\"--\",ISBLANK(BY262)),\"\",IF(BY262>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY262<=Parameters!$E$8,BY262>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY262<=Parameters!$F$8, BY262>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY262<=Parameters!$G$8, BY262>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ262=\"\",BZ262=\"--\",ISBLANK(BZ262)),\"\",IF(BZ262>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ262<=Parameters!$E$9,BZ262>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ262<=Parameters!$F$9, BZ262>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ262<=Parameters!$G$9, BZ262>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA262=\"\",CA262=\"--\",ISBLANK(CA262)),\"\",IF(CA262<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA262>=Parameters!$E$10,CA262<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA262>=Parameters!$F$10, CA262<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA262>=Parameters!$G$10, CA262<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB262=\"\",CB262=\"--\",ISBLANK(CB262)),\"\",IF(CB262<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB262>=Parameters!$E$11,CB262<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB262>=Parameters!$F$11, CB262<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB262>=Parameters!$G$11, CB262<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO262=\"\",CO262=\"--\",ISBLANK(CO262)),\"\",IF(CO262<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO262>=Parameters!$E$13,CO262<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO262>=Parameters!$F$13, CO262<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO262>=Parameters!$G$13, CO262<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ262=\"\",CJ262=\"--\",ISBLANK(CJ262)),\"\",IF(CJ262='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ262<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ262>=Parameters!$E$14,CJ262<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ262>=Parameters!$F$14, CJ262<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ262>=Parameters!$G$14, CJ262<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK262=\"\",CK262=\"--\",ISBLANK(CK262)),\"\",IF(AND(CK262<Parameters!$E$15, CK262>=0), 'Risk Tables'!$C$44, IF(AND(CK262>=Parameters!$E$15,CK262<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK262>=Parameters!$F$15, CK262<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK262>=Parameters!$G$15, CK262<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM262=\"\",CM262=\"--\",ISBLANK(CM262)),\"\",IF(CM262>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM262<=Parameters!$E$16,CM262>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM262<=Parameters!$F$16, CM262>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM262<=Parameters!$G$16, CM262>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN262=\"\",CN262=\"--\",ISBLANK(CN262)),\"\",IF(CN262>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN262<=Parameters!$E$17,CN262>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN262<=Parameters!$F$17, CN262>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN262<=Parameters!$G$17, CN262>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL262=\"\",CL262=\"--\",ISBLANK(CL262)),\"\",IF(CL262>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL262<=Parameters!$E$18,CL262>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL262<=Parameters!$F$18, CL262>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL262<=Parameters!$G$18, CL262>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP262=\"\",CP262=\"--\",ISBLANK(CP262)),\"\",IF(CP262<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP262>=Parameters!$E$21,CP262<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP262>=Parameters!$F$21, CP262<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP262>=Parameters!$G$21, CP262<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ262=\"\",CQ262=\"--\",ISBLANK(CQ262)),\"\",IF(CQ262<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ262>=Parameters!$E$22,CQ262<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ262>=Parameters!$F$22, CQ262<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ262>=Parameters!$G$22, CQ262<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR262='Risk Tables'!$C$44,1,IF(CR262='Risk Tables'!$C$43,2,IF(CR262='Risk Tables'!$C$42, 3, IF(CR262='Risk Tables'!$C$41, 4, IF(CR262='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS262='Risk Tables'!$C$44,1,IF(CS262='Risk Tables'!$C$43,2,IF(CS262='Risk Tables'!$C$42, 3, IF(CS262='Risk Tables'!$C$41, 4, IF(CS262='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT262='Risk Tables'!$C$44,1,IF(CT262='Risk Tables'!$C$43,2,IF(CT262='Risk Tables'!$C$42, 3, IF(CT262='Risk Tables'!$C$41, 4, IF(CT262='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV262='Risk Tables'!$C$44,1,IF(CV262='Risk Tables'!$C$43,2,IF(CV262='Risk Tables'!$C$42, 3, IF(CV262='Risk Tables'!$C$41, 4, IF(CV262='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW262='Risk Tables'!$C$44,1,IF(CW262='Risk Tables'!$C$43,2,IF(CW262='Risk Tables'!$C$42, 3, IF(CW262='Risk Tables'!$C$41, 4, IF(CW262='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX262='Risk Tables'!$C$44,1,IF(CX262='Risk Tables'!$C$43,2,IF(CX262='Risk Tables'!$C$42, 3, IF(CX262='Risk Tables'!$C$41, 4, IF(CX262='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY262='Risk Tables'!$C$44,1,IF(CY262='Risk Tables'!$C$43,2,IF(CY262='Risk Tables'!$C$42, 3, IF(CY262='Risk Tables'!$C$41, 4, IF(CY262='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA262='Risk Tables'!$C$44,1,IF(DA262='Risk Tables'!$C$43,2,IF(DA262='Risk Tables'!$C$42, 3, IF(DA262='Risk Tables'!$C$41, 4, IF(DA262='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB262='Risk Tables'!$C$44,1,IF(DB262='Risk Tables'!$C$43,2,IF(DB262='Risk Tables'!$C$42, 3, IF(DB262='Risk Tables'!$C$41, 4, IF(DB262='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC262='Risk Tables'!$C$44,1,IF(DC262='Risk Tables'!$C$43,2,IF(DC262='Risk Tables'!$C$42, 3, IF(DC262='Risk Tables'!$C$41, 4, IF(DC262='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD262='Risk Tables'!$C$44,1,IF(DD262='Risk Tables'!$C$43,2,IF(DD262='Risk Tables'!$C$42, 3, IF(DD262='Risk Tables'!$C$41, 4, IF(DD262='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE262='Risk Tables'!$C$44,1,IF(DE262='Risk Tables'!$C$43,2,IF(DE262='Risk Tables'!$C$42, 3, IF(DE262='Risk Tables'!$C$41, 4, IF(DE262='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF262='Risk Tables'!$C$44,1,IF(DF262='Risk Tables'!$C$43,2,IF(DF262='Risk Tables'!$C$42, 3, IF(DF262='Risk Tables'!$C$41, 4, IF(DF262='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI262:DW262))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI262:DW262, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD262),\"\",((AD262*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P262,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V262),\"\",((V262*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P262,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO262),\"\",((AO262*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P262,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM262),\"\",((AM262*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P262,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI262),\"\",((AI262*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P262,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF262),\"\",((AF262*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P262,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR262),\"\",((AR262*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P262,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL262),\"\",((BL262*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P262,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM262),\"\",((BM262*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P262,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU262),\"\",((AU262*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P262,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW262),\"\",((AW262*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P262,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK262),\"\",(((BK262)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P262,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["",{"$f":"IF(ISBLANK(F263),\"\",IF(F263=F262,B262,B262+1))","v":""},{"$f":"IF($A263=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I263,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M263,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A263=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H263,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A263=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H263,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A263=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H263,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A263=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H263,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT263+AX263","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG263),ISBLANK(AR263)),\"\",IF(AR263<0,'Risk Tables'!$C$46,BG263/AR263)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO263),ISBLANK(AR263)),\"\",IF(AR263<0,'Risk Tables'!$C$46,AO263/AR263)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU263/(BL263+AU263),\"\")","v":""},{"$f":"IFERROR(-(AV263+AY263+BA263-BB263)/(AT263+AX263),\"\")","v":""},{"$f":"IF(OR(CH263=\"\",ISBLANK(CH263)),\"\",IF(CH263>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH263<=Parameters!$E$4,CH263>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH263<=Parameters!$F$4, CH263>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH263<=Parameters!$G$4, CH263>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI263=\"\",CI263=\"--\",ISBLANK(CI263)),\"\",IF(CI263='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI263>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI263<=Parameters!$E$5,CI263>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI263<=Parameters!$F$5, CI263>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI263<=Parameters!$G$5, CI263>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG263=\"\",CG263=\"--\",ISBLANK(CG263)),\"\",IF(CG263>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG263<=Parameters!$E$6,CG263>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG263<=Parameters!$F$6, CG263>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG263<=Parameters!$G$6, CG263>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY263=\"\",BY263=\"--\",ISBLANK(BY263)),\"\",IF(BY263>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY263<=Parameters!$E$8,BY263>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY263<=Parameters!$F$8, BY263>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY263<=Parameters!$G$8, BY263>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ263=\"\",BZ263=\"--\",ISBLANK(BZ263)),\"\",IF(BZ263>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ263<=Parameters!$E$9,BZ263>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ263<=Parameters!$F$9, BZ263>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ263<=Parameters!$G$9, BZ263>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA263=\"\",CA263=\"--\",ISBLANK(CA263)),\"\",IF(CA263<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA263>=Parameters!$E$10,CA263<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA263>=Parameters!$F$10, CA263<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA263>=Parameters!$G$10, CA263<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB263=\"\",CB263=\"--\",ISBLANK(CB263)),\"\",IF(CB263<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB263>=Parameters!$E$11,CB263<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB263>=Parameters!$F$11, CB263<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB263>=Parameters!$G$11, CB263<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO263=\"\",CO263=\"--\",ISBLANK(CO263)),\"\",IF(CO263<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO263>=Parameters!$E$13,CO263<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO263>=Parameters!$F$13, CO263<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO263>=Parameters!$G$13, CO263<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ263=\"\",CJ263=\"--\",ISBLANK(CJ263)),\"\",IF(CJ263='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ263<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ263>=Parameters!$E$14,CJ263<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ263>=Parameters!$F$14, CJ263<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ263>=Parameters!$G$14, CJ263<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK263=\"\",CK263=\"--\",ISBLANK(CK263)),\"\",IF(AND(CK263<Parameters!$E$15, CK263>=0), 'Risk Tables'!$C$44, IF(AND(CK263>=Parameters!$E$15,CK263<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK263>=Parameters!$F$15, CK263<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK263>=Parameters!$G$15, CK263<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM263=\"\",CM263=\"--\",ISBLANK(CM263)),\"\",IF(CM263>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM263<=Parameters!$E$16,CM263>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM263<=Parameters!$F$16, CM263>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM263<=Parameters!$G$16, CM263>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN263=\"\",CN263=\"--\",ISBLANK(CN263)),\"\",IF(CN263>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN263<=Parameters!$E$17,CN263>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN263<=Parameters!$F$17, CN263>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN263<=Parameters!$G$17, CN263>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL263=\"\",CL263=\"--\",ISBLANK(CL263)),\"\",IF(CL263>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL263<=Parameters!$E$18,CL263>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL263<=Parameters!$F$18, CL263>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL263<=Parameters!$G$18, CL263>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP263=\"\",CP263=\"--\",ISBLANK(CP263)),\"\",IF(CP263<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP263>=Parameters!$E$21,CP263<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP263>=Parameters!$F$21, CP263<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP263>=Parameters!$G$21, CP263<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ263=\"\",CQ263=\"--\",ISBLANK(CQ263)),\"\",IF(CQ263<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ263>=Parameters!$E$22,CQ263<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ263>=Parameters!$F$22, CQ263<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ263>=Parameters!$G$22, CQ263<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR263='Risk Tables'!$C$44,1,IF(CR263='Risk Tables'!$C$43,2,IF(CR263='Risk Tables'!$C$42, 3, IF(CR263='Risk Tables'!$C$41, 4, IF(CR263='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS263='Risk Tables'!$C$44,1,IF(CS263='Risk Tables'!$C$43,2,IF(CS263='Risk Tables'!$C$42, 3, IF(CS263='Risk Tables'!$C$41, 4, IF(CS263='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT263='Risk Tables'!$C$44,1,IF(CT263='Risk Tables'!$C$43,2,IF(CT263='Risk Tables'!$C$42, 3, IF(CT263='Risk Tables'!$C$41, 4, IF(CT263='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV263='Risk Tables'!$C$44,1,IF(CV263='Risk Tables'!$C$43,2,IF(CV263='Risk Tables'!$C$42, 3, IF(CV263='Risk Tables'!$C$41, 4, IF(CV263='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW263='Risk Tables'!$C$44,1,IF(CW263='Risk Tables'!$C$43,2,IF(CW263='Risk Tables'!$C$42, 3, IF(CW263='Risk Tables'!$C$41, 4, IF(CW263='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX263='Risk Tables'!$C$44,1,IF(CX263='Risk Tables'!$C$43,2,IF(CX263='Risk Tables'!$C$42, 3, IF(CX263='Risk Tables'!$C$41, 4, IF(CX263='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY263='Risk Tables'!$C$44,1,IF(CY263='Risk Tables'!$C$43,2,IF(CY263='Risk Tables'!$C$42, 3, IF(CY263='Risk Tables'!$C$41, 4, IF(CY263='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA263='Risk Tables'!$C$44,1,IF(DA263='Risk Tables'!$C$43,2,IF(DA263='Risk Tables'!$C$42, 3, IF(DA263='Risk Tables'!$C$41, 4, IF(DA263='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB263='Risk Tables'!$C$44,1,IF(DB263='Risk Tables'!$C$43,2,IF(DB263='Risk Tables'!$C$42, 3, IF(DB263='Risk Tables'!$C$41, 4, IF(DB263='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC263='Risk Tables'!$C$44,1,IF(DC263='Risk Tables'!$C$43,2,IF(DC263='Risk Tables'!$C$42, 3, IF(DC263='Risk Tables'!$C$41, 4, IF(DC263='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD263='Risk Tables'!$C$44,1,IF(DD263='Risk Tables'!$C$43,2,IF(DD263='Risk Tables'!$C$42, 3, IF(DD263='Risk Tables'!$C$41, 4, IF(DD263='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE263='Risk Tables'!$C$44,1,IF(DE263='Risk Tables'!$C$43,2,IF(DE263='Risk Tables'!$C$42, 3, IF(DE263='Risk Tables'!$C$41, 4, IF(DE263='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF263='Risk Tables'!$C$44,1,IF(DF263='Risk Tables'!$C$43,2,IF(DF263='Risk Tables'!$C$42, 3, IF(DF263='Risk Tables'!$C$41, 4, IF(DF263='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI263:DW263))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI263:DW263, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD263),\"\",((AD263*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P263,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V263),\"\",((V263*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P263,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO263),\"\",((AO263*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P263,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM263),\"\",((AM263*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P263,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI263),\"\",((AI263*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P263,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF263),\"\",((AF263*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P263,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR263),\"\",((AR263*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P263,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL263),\"\",((BL263*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P263,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM263),\"\",((BM263*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P263,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU263),\"\",((AU263*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P263,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW263),\"\",((AW263*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P263,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK263),\"\",(((BK263)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P263,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(6.56*((Y263-AI263)/AD263)+3.26*(AP263/AD263)+6.72*(AZ263/AD263)+1.05*(AR263/AO263),\"\")","v":""},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A264=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I264,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M264,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A264=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H264,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A264=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H264,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A264=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H264,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A264=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H264,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG264),ISBLANK(AR264)),\"\",IF(AR264<0,'Risk Tables'!$C$46,BG264/AR264)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO264),ISBLANK(AR264)),\"\",IF(AR264<0,'Risk Tables'!$C$46,AO264/AR264)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH264=\"\",ISBLANK(CH264)),\"\",IF(CH264>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH264<=Parameters!$E$4,CH264>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH264<=Parameters!$F$4, CH264>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH264<=Parameters!$G$4, CH264>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI264=\"\",CI264=\"--\",ISBLANK(CI264)),\"\",IF(CI264='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI264>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI264<=Parameters!$E$5,CI264>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI264<=Parameters!$F$5, CI264>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI264<=Parameters!$G$5, CI264>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG264=\"\",CG264=\"--\",ISBLANK(CG264)),\"\",IF(CG264>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG264<=Parameters!$E$6,CG264>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG264<=Parameters!$F$6, CG264>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG264<=Parameters!$G$6, CG264>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY264=\"\",BY264=\"--\",ISBLANK(BY264)),\"\",IF(BY264>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY264<=Parameters!$E$8,BY264>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY264<=Parameters!$F$8, BY264>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY264<=Parameters!$G$8, BY264>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ264=\"\",BZ264=\"--\",ISBLANK(BZ264)),\"\",IF(BZ264>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ264<=Parameters!$E$9,BZ264>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ264<=Parameters!$F$9, BZ264>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ264<=Parameters!$G$9, BZ264>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA264=\"\",CA264=\"--\",ISBLANK(CA264)),\"\",IF(CA264<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA264>=Parameters!$E$10,CA264<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA264>=Parameters!$F$10, CA264<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA264>=Parameters!$G$10, CA264<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB264=\"\",CB264=\"--\",ISBLANK(CB264)),\"\",IF(CB264<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB264>=Parameters!$E$11,CB264<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB264>=Parameters!$F$11, CB264<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB264>=Parameters!$G$11, CB264<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO264=\"\",CO264=\"--\",ISBLANK(CO264)),\"\",IF(CO264<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO264>=Parameters!$E$13,CO264<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO264>=Parameters!$F$13, CO264<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO264>=Parameters!$G$13, CO264<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ264=\"\",CJ264=\"--\",ISBLANK(CJ264)),\"\",IF(CJ264='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ264<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ264>=Parameters!$E$14,CJ264<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ264>=Parameters!$F$14, CJ264<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ264>=Parameters!$G$14, CJ264<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK264=\"\",CK264=\"--\",ISBLANK(CK264)),\"\",IF(AND(CK264<Parameters!$E$15, CK264>=0), 'Risk Tables'!$C$44, IF(AND(CK264>=Parameters!$E$15,CK264<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK264>=Parameters!$F$15, CK264<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK264>=Parameters!$G$15, CK264<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM264=\"\",CM264=\"--\",ISBLANK(CM264)),\"\",IF(CM264>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM264<=Parameters!$E$16,CM264>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM264<=Parameters!$F$16, CM264>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM264<=Parameters!$G$16, CM264>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN264=\"\",CN264=\"--\",ISBLANK(CN264)),\"\",IF(CN264>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN264<=Parameters!$E$17,CN264>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN264<=Parameters!$F$17, CN264>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN264<=Parameters!$G$17, CN264>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL264=\"\",CL264=\"--\",ISBLANK(CL264)),\"\",IF(CL264>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL264<=Parameters!$E$18,CL264>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL264<=Parameters!$F$18, CL264>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL264<=Parameters!$G$18, CL264>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP264=\"\",CP264=\"--\",ISBLANK(CP264)),\"\",IF(CP264<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP264>=Parameters!$E$21,CP264<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP264>=Parameters!$F$21, CP264<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP264>=Parameters!$G$21, CP264<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ264=\"\",CQ264=\"--\",ISBLANK(CQ264)),\"\",IF(CQ264<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ264>=Parameters!$E$22,CQ264<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ264>=Parameters!$F$22, CQ264<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ264>=Parameters!$G$22, CQ264<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR264='Risk Tables'!$C$44,1,IF(CR264='Risk Tables'!$C$43,2,IF(CR264='Risk Tables'!$C$42, 3, IF(CR264='Risk Tables'!$C$41, 4, IF(CR264='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS264='Risk Tables'!$C$44,1,IF(CS264='Risk Tables'!$C$43,2,IF(CS264='Risk Tables'!$C$42, 3, IF(CS264='Risk Tables'!$C$41, 4, IF(CS264='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT264='Risk Tables'!$C$44,1,IF(CT264='Risk Tables'!$C$43,2,IF(CT264='Risk Tables'!$C$42, 3, IF(CT264='Risk Tables'!$C$41, 4, IF(CT264='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV264='Risk Tables'!$C$44,1,IF(CV264='Risk Tables'!$C$43,2,IF(CV264='Risk Tables'!$C$42, 3, IF(CV264='Risk Tables'!$C$41, 4, IF(CV264='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW264='Risk Tables'!$C$44,1,IF(CW264='Risk Tables'!$C$43,2,IF(CW264='Risk Tables'!$C$42, 3, IF(CW264='Risk Tables'!$C$41, 4, IF(CW264='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX264='Risk Tables'!$C$44,1,IF(CX264='Risk Tables'!$C$43,2,IF(CX264='Risk Tables'!$C$42, 3, IF(CX264='Risk Tables'!$C$41, 4, IF(CX264='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY264='Risk Tables'!$C$44,1,IF(CY264='Risk Tables'!$C$43,2,IF(CY264='Risk Tables'!$C$42, 3, IF(CY264='Risk Tables'!$C$41, 4, IF(CY264='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA264='Risk Tables'!$C$44,1,IF(DA264='Risk Tables'!$C$43,2,IF(DA264='Risk Tables'!$C$42, 3, IF(DA264='Risk Tables'!$C$41, 4, IF(DA264='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB264='Risk Tables'!$C$44,1,IF(DB264='Risk Tables'!$C$43,2,IF(DB264='Risk Tables'!$C$42, 3, IF(DB264='Risk Tables'!$C$41, 4, IF(DB264='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC264='Risk Tables'!$C$44,1,IF(DC264='Risk Tables'!$C$43,2,IF(DC264='Risk Tables'!$C$42, 3, IF(DC264='Risk Tables'!$C$41, 4, IF(DC264='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD264='Risk Tables'!$C$44,1,IF(DD264='Risk Tables'!$C$43,2,IF(DD264='Risk Tables'!$C$42, 3, IF(DD264='Risk Tables'!$C$41, 4, IF(DD264='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE264='Risk Tables'!$C$44,1,IF(DE264='Risk Tables'!$C$43,2,IF(DE264='Risk Tables'!$C$42, 3, IF(DE264='Risk Tables'!$C$41, 4, IF(DE264='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF264='Risk Tables'!$C$44,1,IF(DF264='Risk Tables'!$C$43,2,IF(DF264='Risk Tables'!$C$42, 3, IF(DF264='Risk Tables'!$C$41, 4, IF(DF264='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI264:DW264))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI264:DW264, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD264),\"\",((AD264*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P264,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V264),\"\",((V264*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P264,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO264),\"\",((AO264*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P264,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM264),\"\",((AM264*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P264,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI264),\"\",((AI264*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P264,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF264),\"\",((AF264*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P264,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR264),\"\",((AR264*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P264,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL264),\"\",((BL264*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P264,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM264),\"\",((BM264*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P264,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU264),\"\",((AU264*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P264,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW264),\"\",((AW264*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P264,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK264),\"\",(((BK264)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P264,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A265=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I265,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M265,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A265=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H265,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A265=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H265,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A265=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H265,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A265=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H265,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG265),ISBLANK(AR265)),\"\",IF(AR265<0,'Risk Tables'!$C$46,BG265/AR265)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO265),ISBLANK(AR265)),\"\",IF(AR265<0,'Risk Tables'!$C$46,AO265/AR265)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH265=\"\",ISBLANK(CH265)),\"\",IF(CH265>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH265<=Parameters!$E$4,CH265>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH265<=Parameters!$F$4, CH265>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH265<=Parameters!$G$4, CH265>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI265=\"\",CI265=\"--\",ISBLANK(CI265)),\"\",IF(CI265='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI265>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI265<=Parameters!$E$5,CI265>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI265<=Parameters!$F$5, CI265>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI265<=Parameters!$G$5, CI265>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG265=\"\",CG265=\"--\",ISBLANK(CG265)),\"\",IF(CG265>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG265<=Parameters!$E$6,CG265>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG265<=Parameters!$F$6, CG265>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG265<=Parameters!$G$6, CG265>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY265=\"\",BY265=\"--\",ISBLANK(BY265)),\"\",IF(BY265>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY265<=Parameters!$E$8,BY265>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY265<=Parameters!$F$8, BY265>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY265<=Parameters!$G$8, BY265>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ265=\"\",BZ265=\"--\",ISBLANK(BZ265)),\"\",IF(BZ265>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ265<=Parameters!$E$9,BZ265>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ265<=Parameters!$F$9, BZ265>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ265<=Parameters!$G$9, BZ265>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA265=\"\",CA265=\"--\",ISBLANK(CA265)),\"\",IF(CA265<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA265>=Parameters!$E$10,CA265<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA265>=Parameters!$F$10, CA265<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA265>=Parameters!$G$10, CA265<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB265=\"\",CB265=\"--\",ISBLANK(CB265)),\"\",IF(CB265<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB265>=Parameters!$E$11,CB265<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB265>=Parameters!$F$11, CB265<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB265>=Parameters!$G$11, CB265<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO265=\"\",CO265=\"--\",ISBLANK(CO265)),\"\",IF(CO265<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO265>=Parameters!$E$13,CO265<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO265>=Parameters!$F$13, CO265<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO265>=Parameters!$G$13, CO265<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ265=\"\",CJ265=\"--\",ISBLANK(CJ265)),\"\",IF(CJ265='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ265<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ265>=Parameters!$E$14,CJ265<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ265>=Parameters!$F$14, CJ265<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ265>=Parameters!$G$14, CJ265<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK265=\"\",CK265=\"--\",ISBLANK(CK265)),\"\",IF(AND(CK265<Parameters!$E$15, CK265>=0), 'Risk Tables'!$C$44, IF(AND(CK265>=Parameters!$E$15,CK265<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK265>=Parameters!$F$15, CK265<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK265>=Parameters!$G$15, CK265<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM265=\"\",CM265=\"--\",ISBLANK(CM265)),\"\",IF(CM265>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM265<=Parameters!$E$16,CM265>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM265<=Parameters!$F$16, CM265>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM265<=Parameters!$G$16, CM265>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN265=\"\",CN265=\"--\",ISBLANK(CN265)),\"\",IF(CN265>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN265<=Parameters!$E$17,CN265>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN265<=Parameters!$F$17, CN265>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN265<=Parameters!$G$17, CN265>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL265=\"\",CL265=\"--\",ISBLANK(CL265)),\"\",IF(CL265>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL265<=Parameters!$E$18,CL265>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL265<=Parameters!$F$18, CL265>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL265<=Parameters!$G$18, CL265>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP265=\"\",CP265=\"--\",ISBLANK(CP265)),\"\",IF(CP265<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP265>=Parameters!$E$21,CP265<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP265>=Parameters!$F$21, CP265<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP265>=Parameters!$G$21, CP265<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ265=\"\",CQ265=\"--\",ISBLANK(CQ265)),\"\",IF(CQ265<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ265>=Parameters!$E$22,CQ265<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ265>=Parameters!$F$22, CQ265<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ265>=Parameters!$G$22, CQ265<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR265='Risk Tables'!$C$44,1,IF(CR265='Risk Tables'!$C$43,2,IF(CR265='Risk Tables'!$C$42, 3, IF(CR265='Risk Tables'!$C$41, 4, IF(CR265='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS265='Risk Tables'!$C$44,1,IF(CS265='Risk Tables'!$C$43,2,IF(CS265='Risk Tables'!$C$42, 3, IF(CS265='Risk Tables'!$C$41, 4, IF(CS265='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT265='Risk Tables'!$C$44,1,IF(CT265='Risk Tables'!$C$43,2,IF(CT265='Risk Tables'!$C$42, 3, IF(CT265='Risk Tables'!$C$41, 4, IF(CT265='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV265='Risk Tables'!$C$44,1,IF(CV265='Risk Tables'!$C$43,2,IF(CV265='Risk Tables'!$C$42, 3, IF(CV265='Risk Tables'!$C$41, 4, IF(CV265='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW265='Risk Tables'!$C$44,1,IF(CW265='Risk Tables'!$C$43,2,IF(CW265='Risk Tables'!$C$42, 3, IF(CW265='Risk Tables'!$C$41, 4, IF(CW265='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX265='Risk Tables'!$C$44,1,IF(CX265='Risk Tables'!$C$43,2,IF(CX265='Risk Tables'!$C$42, 3, IF(CX265='Risk Tables'!$C$41, 4, IF(CX265='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY265='Risk Tables'!$C$44,1,IF(CY265='Risk Tables'!$C$43,2,IF(CY265='Risk Tables'!$C$42, 3, IF(CY265='Risk Tables'!$C$41, 4, IF(CY265='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA265='Risk Tables'!$C$44,1,IF(DA265='Risk Tables'!$C$43,2,IF(DA265='Risk Tables'!$C$42, 3, IF(DA265='Risk Tables'!$C$41, 4, IF(DA265='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB265='Risk Tables'!$C$44,1,IF(DB265='Risk Tables'!$C$43,2,IF(DB265='Risk Tables'!$C$42, 3, IF(DB265='Risk Tables'!$C$41, 4, IF(DB265='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC265='Risk Tables'!$C$44,1,IF(DC265='Risk Tables'!$C$43,2,IF(DC265='Risk Tables'!$C$42, 3, IF(DC265='Risk Tables'!$C$41, 4, IF(DC265='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD265='Risk Tables'!$C$44,1,IF(DD265='Risk Tables'!$C$43,2,IF(DD265='Risk Tables'!$C$42, 3, IF(DD265='Risk Tables'!$C$41, 4, IF(DD265='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE265='Risk Tables'!$C$44,1,IF(DE265='Risk Tables'!$C$43,2,IF(DE265='Risk Tables'!$C$42, 3, IF(DE265='Risk Tables'!$C$41, 4, IF(DE265='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF265='Risk Tables'!$C$44,1,IF(DF265='Risk Tables'!$C$43,2,IF(DF265='Risk Tables'!$C$42, 3, IF(DF265='Risk Tables'!$C$41, 4, IF(DF265='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI265:DW265))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI265:DW265, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD265),\"\",((AD265*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P265,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V265),\"\",((V265*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P265,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO265),\"\",((AO265*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P265,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM265),\"\",((AM265*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P265,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI265),\"\",((AI265*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P265,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF265),\"\",((AF265*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P265,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR265),\"\",((AR265*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P265,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL265),\"\",((BL265*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P265,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM265),\"\",((BM265*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P265,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU265),\"\",((AU265*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P265,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW265),\"\",((AW265*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P265,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK265),\"\",(((BK265)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P265,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A266=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I266,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M266,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A266=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H266,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A266=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H266,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A266=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H266,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A266=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H266,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG266),ISBLANK(AR266)),\"\",IF(AR266<0,'Risk Tables'!$C$46,BG266/AR266)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO266),ISBLANK(AR266)),\"\",IF(AR266<0,'Risk Tables'!$C$46,AO266/AR266)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH266=\"\",ISBLANK(CH266)),\"\",IF(CH266>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH266<=Parameters!$E$4,CH266>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH266<=Parameters!$F$4, CH266>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH266<=Parameters!$G$4, CH266>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI266=\"\",CI266=\"--\",ISBLANK(CI266)),\"\",IF(CI266='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI266>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI266<=Parameters!$E$5,CI266>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI266<=Parameters!$F$5, CI266>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI266<=Parameters!$G$5, CI266>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG266=\"\",CG266=\"--\",ISBLANK(CG266)),\"\",IF(CG266>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG266<=Parameters!$E$6,CG266>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG266<=Parameters!$F$6, CG266>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG266<=Parameters!$G$6, CG266>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY266=\"\",BY266=\"--\",ISBLANK(BY266)),\"\",IF(BY266>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY266<=Parameters!$E$8,BY266>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY266<=Parameters!$F$8, BY266>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY266<=Parameters!$G$8, BY266>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ266=\"\",BZ266=\"--\",ISBLANK(BZ266)),\"\",IF(BZ266>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ266<=Parameters!$E$9,BZ266>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ266<=Parameters!$F$9, BZ266>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ266<=Parameters!$G$9, BZ266>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA266=\"\",CA266=\"--\",ISBLANK(CA266)),\"\",IF(CA266<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA266>=Parameters!$E$10,CA266<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA266>=Parameters!$F$10, CA266<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA266>=Parameters!$G$10, CA266<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB266=\"\",CB266=\"--\",ISBLANK(CB266)),\"\",IF(CB266<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB266>=Parameters!$E$11,CB266<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB266>=Parameters!$F$11, CB266<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB266>=Parameters!$G$11, CB266<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO266=\"\",CO266=\"--\",ISBLANK(CO266)),\"\",IF(CO266<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO266>=Parameters!$E$13,CO266<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO266>=Parameters!$F$13, CO266<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO266>=Parameters!$G$13, CO266<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ266=\"\",CJ266=\"--\",ISBLANK(CJ266)),\"\",IF(CJ266='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ266<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ266>=Parameters!$E$14,CJ266<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ266>=Parameters!$F$14, CJ266<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ266>=Parameters!$G$14, CJ266<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK266=\"\",CK266=\"--\",ISBLANK(CK266)),\"\",IF(AND(CK266<Parameters!$E$15, CK266>=0), 'Risk Tables'!$C$44, IF(AND(CK266>=Parameters!$E$15,CK266<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK266>=Parameters!$F$15, CK266<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK266>=Parameters!$G$15, CK266<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM266=\"\",CM266=\"--\",ISBLANK(CM266)),\"\",IF(CM266>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM266<=Parameters!$E$16,CM266>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM266<=Parameters!$F$16, CM266>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM266<=Parameters!$G$16, CM266>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN266=\"\",CN266=\"--\",ISBLANK(CN266)),\"\",IF(CN266>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN266<=Parameters!$E$17,CN266>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN266<=Parameters!$F$17, CN266>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN266<=Parameters!$G$17, CN266>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL266=\"\",CL266=\"--\",ISBLANK(CL266)),\"\",IF(CL266>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL266<=Parameters!$E$18,CL266>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL266<=Parameters!$F$18, CL266>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL266<=Parameters!$G$18, CL266>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP266=\"\",CP266=\"--\",ISBLANK(CP266)),\"\",IF(CP266<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP266>=Parameters!$E$21,CP266<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP266>=Parameters!$F$21, CP266<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP266>=Parameters!$G$21, CP266<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ266=\"\",CQ266=\"--\",ISBLANK(CQ266)),\"\",IF(CQ266<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ266>=Parameters!$E$22,CQ266<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ266>=Parameters!$F$22, CQ266<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ266>=Parameters!$G$22, CQ266<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR266='Risk Tables'!$C$44,1,IF(CR266='Risk Tables'!$C$43,2,IF(CR266='Risk Tables'!$C$42, 3, IF(CR266='Risk Tables'!$C$41, 4, IF(CR266='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS266='Risk Tables'!$C$44,1,IF(CS266='Risk Tables'!$C$43,2,IF(CS266='Risk Tables'!$C$42, 3, IF(CS266='Risk Tables'!$C$41, 4, IF(CS266='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT266='Risk Tables'!$C$44,1,IF(CT266='Risk Tables'!$C$43,2,IF(CT266='Risk Tables'!$C$42, 3, IF(CT266='Risk Tables'!$C$41, 4, IF(CT266='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV266='Risk Tables'!$C$44,1,IF(CV266='Risk Tables'!$C$43,2,IF(CV266='Risk Tables'!$C$42, 3, IF(CV266='Risk Tables'!$C$41, 4, IF(CV266='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW266='Risk Tables'!$C$44,1,IF(CW266='Risk Tables'!$C$43,2,IF(CW266='Risk Tables'!$C$42, 3, IF(CW266='Risk Tables'!$C$41, 4, IF(CW266='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX266='Risk Tables'!$C$44,1,IF(CX266='Risk Tables'!$C$43,2,IF(CX266='Risk Tables'!$C$42, 3, IF(CX266='Risk Tables'!$C$41, 4, IF(CX266='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY266='Risk Tables'!$C$44,1,IF(CY266='Risk Tables'!$C$43,2,IF(CY266='Risk Tables'!$C$42, 3, IF(CY266='Risk Tables'!$C$41, 4, IF(CY266='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA266='Risk Tables'!$C$44,1,IF(DA266='Risk Tables'!$C$43,2,IF(DA266='Risk Tables'!$C$42, 3, IF(DA266='Risk Tables'!$C$41, 4, IF(DA266='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB266='Risk Tables'!$C$44,1,IF(DB266='Risk Tables'!$C$43,2,IF(DB266='Risk Tables'!$C$42, 3, IF(DB266='Risk Tables'!$C$41, 4, IF(DB266='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC266='Risk Tables'!$C$44,1,IF(DC266='Risk Tables'!$C$43,2,IF(DC266='Risk Tables'!$C$42, 3, IF(DC266='Risk Tables'!$C$41, 4, IF(DC266='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD266='Risk Tables'!$C$44,1,IF(DD266='Risk Tables'!$C$43,2,IF(DD266='Risk Tables'!$C$42, 3, IF(DD266='Risk Tables'!$C$41, 4, IF(DD266='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE266='Risk Tables'!$C$44,1,IF(DE266='Risk Tables'!$C$43,2,IF(DE266='Risk Tables'!$C$42, 3, IF(DE266='Risk Tables'!$C$41, 4, IF(DE266='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF266='Risk Tables'!$C$44,1,IF(DF266='Risk Tables'!$C$43,2,IF(DF266='Risk Tables'!$C$42, 3, IF(DF266='Risk Tables'!$C$41, 4, IF(DF266='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI266:DW266))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI266:DW266, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD266),\"\",((AD266*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P266,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V266),\"\",((V266*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P266,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO266),\"\",((AO266*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P266,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM266),\"\",((AM266*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P266,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI266),\"\",((AI266*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P266,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF266),\"\",((AF266*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P266,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR266),\"\",((AR266*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P266,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL266),\"\",((BL266*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P266,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM266),\"\",((BM266*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P266,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU266),\"\",((AU266*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P266,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW266),\"\",((AW266*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P266,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK266),\"\",(((BK266)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P266,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A267=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I267,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M267,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A267=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H267,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A267=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H267,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A267=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H267,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A267=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H267,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG267),ISBLANK(AR267)),\"\",IF(AR267<0,'Risk Tables'!$C$46,BG267/AR267)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO267),ISBLANK(AR267)),\"\",IF(AR267<0,'Risk Tables'!$C$46,AO267/AR267)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH267=\"\",ISBLANK(CH267)),\"\",IF(CH267>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH267<=Parameters!$E$4,CH267>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH267<=Parameters!$F$4, CH267>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH267<=Parameters!$G$4, CH267>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI267=\"\",CI267=\"--\",ISBLANK(CI267)),\"\",IF(CI267='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI267>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI267<=Parameters!$E$5,CI267>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI267<=Parameters!$F$5, CI267>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI267<=Parameters!$G$5, CI267>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG267=\"\",CG267=\"--\",ISBLANK(CG267)),\"\",IF(CG267>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG267<=Parameters!$E$6,CG267>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG267<=Parameters!$F$6, CG267>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG267<=Parameters!$G$6, CG267>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY267=\"\",BY267=\"--\",ISBLANK(BY267)),\"\",IF(BY267>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY267<=Parameters!$E$8,BY267>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY267<=Parameters!$F$8, BY267>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY267<=Parameters!$G$8, BY267>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ267=\"\",BZ267=\"--\",ISBLANK(BZ267)),\"\",IF(BZ267>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ267<=Parameters!$E$9,BZ267>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ267<=Parameters!$F$9, BZ267>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ267<=Parameters!$G$9, BZ267>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA267=\"\",CA267=\"--\",ISBLANK(CA267)),\"\",IF(CA267<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA267>=Parameters!$E$10,CA267<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA267>=Parameters!$F$10, CA267<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA267>=Parameters!$G$10, CA267<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB267=\"\",CB267=\"--\",ISBLANK(CB267)),\"\",IF(CB267<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB267>=Parameters!$E$11,CB267<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB267>=Parameters!$F$11, CB267<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB267>=Parameters!$G$11, CB267<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO267=\"\",CO267=\"--\",ISBLANK(CO267)),\"\",IF(CO267<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO267>=Parameters!$E$13,CO267<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO267>=Parameters!$F$13, CO267<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO267>=Parameters!$G$13, CO267<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ267=\"\",CJ267=\"--\",ISBLANK(CJ267)),\"\",IF(CJ267='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ267<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ267>=Parameters!$E$14,CJ267<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ267>=Parameters!$F$14, CJ267<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ267>=Parameters!$G$14, CJ267<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK267=\"\",CK267=\"--\",ISBLANK(CK267)),\"\",IF(AND(CK267<Parameters!$E$15, CK267>=0), 'Risk Tables'!$C$44, IF(AND(CK267>=Parameters!$E$15,CK267<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK267>=Parameters!$F$15, CK267<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK267>=Parameters!$G$15, CK267<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM267=\"\",CM267=\"--\",ISBLANK(CM267)),\"\",IF(CM267>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM267<=Parameters!$E$16,CM267>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM267<=Parameters!$F$16, CM267>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM267<=Parameters!$G$16, CM267>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN267=\"\",CN267=\"--\",ISBLANK(CN267)),\"\",IF(CN267>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN267<=Parameters!$E$17,CN267>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN267<=Parameters!$F$17, CN267>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN267<=Parameters!$G$17, CN267>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL267=\"\",CL267=\"--\",ISBLANK(CL267)),\"\",IF(CL267>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL267<=Parameters!$E$18,CL267>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL267<=Parameters!$F$18, CL267>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL267<=Parameters!$G$18, CL267>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP267=\"\",CP267=\"--\",ISBLANK(CP267)),\"\",IF(CP267<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP267>=Parameters!$E$21,CP267<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP267>=Parameters!$F$21, CP267<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP267>=Parameters!$G$21, CP267<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ267=\"\",CQ267=\"--\",ISBLANK(CQ267)),\"\",IF(CQ267<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ267>=Parameters!$E$22,CQ267<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ267>=Parameters!$F$22, CQ267<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ267>=Parameters!$G$22, CQ267<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR267='Risk Tables'!$C$44,1,IF(CR267='Risk Tables'!$C$43,2,IF(CR267='Risk Tables'!$C$42, 3, IF(CR267='Risk Tables'!$C$41, 4, IF(CR267='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS267='Risk Tables'!$C$44,1,IF(CS267='Risk Tables'!$C$43,2,IF(CS267='Risk Tables'!$C$42, 3, IF(CS267='Risk Tables'!$C$41, 4, IF(CS267='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT267='Risk Tables'!$C$44,1,IF(CT267='Risk Tables'!$C$43,2,IF(CT267='Risk Tables'!$C$42, 3, IF(CT267='Risk Tables'!$C$41, 4, IF(CT267='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV267='Risk Tables'!$C$44,1,IF(CV267='Risk Tables'!$C$43,2,IF(CV267='Risk Tables'!$C$42, 3, IF(CV267='Risk Tables'!$C$41, 4, IF(CV267='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW267='Risk Tables'!$C$44,1,IF(CW267='Risk Tables'!$C$43,2,IF(CW267='Risk Tables'!$C$42, 3, IF(CW267='Risk Tables'!$C$41, 4, IF(CW267='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX267='Risk Tables'!$C$44,1,IF(CX267='Risk Tables'!$C$43,2,IF(CX267='Risk Tables'!$C$42, 3, IF(CX267='Risk Tables'!$C$41, 4, IF(CX267='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY267='Risk Tables'!$C$44,1,IF(CY267='Risk Tables'!$C$43,2,IF(CY267='Risk Tables'!$C$42, 3, IF(CY267='Risk Tables'!$C$41, 4, IF(CY267='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA267='Risk Tables'!$C$44,1,IF(DA267='Risk Tables'!$C$43,2,IF(DA267='Risk Tables'!$C$42, 3, IF(DA267='Risk Tables'!$C$41, 4, IF(DA267='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB267='Risk Tables'!$C$44,1,IF(DB267='Risk Tables'!$C$43,2,IF(DB267='Risk Tables'!$C$42, 3, IF(DB267='Risk Tables'!$C$41, 4, IF(DB267='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC267='Risk Tables'!$C$44,1,IF(DC267='Risk Tables'!$C$43,2,IF(DC267='Risk Tables'!$C$42, 3, IF(DC267='Risk Tables'!$C$41, 4, IF(DC267='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD267='Risk Tables'!$C$44,1,IF(DD267='Risk Tables'!$C$43,2,IF(DD267='Risk Tables'!$C$42, 3, IF(DD267='Risk Tables'!$C$41, 4, IF(DD267='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE267='Risk Tables'!$C$44,1,IF(DE267='Risk Tables'!$C$43,2,IF(DE267='Risk Tables'!$C$42, 3, IF(DE267='Risk Tables'!$C$41, 4, IF(DE267='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF267='Risk Tables'!$C$44,1,IF(DF267='Risk Tables'!$C$43,2,IF(DF267='Risk Tables'!$C$42, 3, IF(DF267='Risk Tables'!$C$41, 4, IF(DF267='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI267:DW267))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI267:DW267, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD267),\"\",((AD267*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P267,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V267),\"\",((V267*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P267,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO267),\"\",((AO267*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P267,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM267),\"\",((AM267*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P267,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI267),\"\",((AI267*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P267,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF267),\"\",((AF267*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P267,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR267),\"\",((AR267*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P267,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL267),\"\",((BL267*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P267,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM267),\"\",((BM267*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P267,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU267),\"\",((AU267*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P267,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW267),\"\",((AW267*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P267,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK267),\"\",(((BK267)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P267,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A268=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I268,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M268,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A268=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H268,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A268=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H268,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A268=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H268,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A268=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H268,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG268),ISBLANK(AR268)),\"\",IF(AR268<0,'Risk Tables'!$C$46,BG268/AR268)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO268),ISBLANK(AR268)),\"\",IF(AR268<0,'Risk Tables'!$C$46,AO268/AR268)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH268=\"\",ISBLANK(CH268)),\"\",IF(CH268>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH268<=Parameters!$E$4,CH268>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH268<=Parameters!$F$4, CH268>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH268<=Parameters!$G$4, CH268>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI268=\"\",CI268=\"--\",ISBLANK(CI268)),\"\",IF(CI268='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI268>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI268<=Parameters!$E$5,CI268>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI268<=Parameters!$F$5, CI268>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI268<=Parameters!$G$5, CI268>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG268=\"\",CG268=\"--\",ISBLANK(CG268)),\"\",IF(CG268>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG268<=Parameters!$E$6,CG268>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG268<=Parameters!$F$6, CG268>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG268<=Parameters!$G$6, CG268>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY268=\"\",BY268=\"--\",ISBLANK(BY268)),\"\",IF(BY268>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY268<=Parameters!$E$8,BY268>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY268<=Parameters!$F$8, BY268>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY268<=Parameters!$G$8, BY268>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ268=\"\",BZ268=\"--\",ISBLANK(BZ268)),\"\",IF(BZ268>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ268<=Parameters!$E$9,BZ268>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ268<=Parameters!$F$9, BZ268>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ268<=Parameters!$G$9, BZ268>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA268=\"\",CA268=\"--\",ISBLANK(CA268)),\"\",IF(CA268<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA268>=Parameters!$E$10,CA268<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA268>=Parameters!$F$10, CA268<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA268>=Parameters!$G$10, CA268<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB268=\"\",CB268=\"--\",ISBLANK(CB268)),\"\",IF(CB268<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB268>=Parameters!$E$11,CB268<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB268>=Parameters!$F$11, CB268<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB268>=Parameters!$G$11, CB268<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO268=\"\",CO268=\"--\",ISBLANK(CO268)),\"\",IF(CO268<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO268>=Parameters!$E$13,CO268<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO268>=Parameters!$F$13, CO268<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO268>=Parameters!$G$13, CO268<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ268=\"\",CJ268=\"--\",ISBLANK(CJ268)),\"\",IF(CJ268='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ268<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ268>=Parameters!$E$14,CJ268<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ268>=Parameters!$F$14, CJ268<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ268>=Parameters!$G$14, CJ268<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK268=\"\",CK268=\"--\",ISBLANK(CK268)),\"\",IF(AND(CK268<Parameters!$E$15, CK268>=0), 'Risk Tables'!$C$44, IF(AND(CK268>=Parameters!$E$15,CK268<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK268>=Parameters!$F$15, CK268<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK268>=Parameters!$G$15, CK268<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM268=\"\",CM268=\"--\",ISBLANK(CM268)),\"\",IF(CM268>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM268<=Parameters!$E$16,CM268>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM268<=Parameters!$F$16, CM268>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM268<=Parameters!$G$16, CM268>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN268=\"\",CN268=\"--\",ISBLANK(CN268)),\"\",IF(CN268>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN268<=Parameters!$E$17,CN268>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN268<=Parameters!$F$17, CN268>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN268<=Parameters!$G$17, CN268>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL268=\"\",CL268=\"--\",ISBLANK(CL268)),\"\",IF(CL268>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL268<=Parameters!$E$18,CL268>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL268<=Parameters!$F$18, CL268>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL268<=Parameters!$G$18, CL268>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP268=\"\",CP268=\"--\",ISBLANK(CP268)),\"\",IF(CP268<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP268>=Parameters!$E$21,CP268<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP268>=Parameters!$F$21, CP268<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP268>=Parameters!$G$21, CP268<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ268=\"\",CQ268=\"--\",ISBLANK(CQ268)),\"\",IF(CQ268<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ268>=Parameters!$E$22,CQ268<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ268>=Parameters!$F$22, CQ268<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ268>=Parameters!$G$22, CQ268<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR268='Risk Tables'!$C$44,1,IF(CR268='Risk Tables'!$C$43,2,IF(CR268='Risk Tables'!$C$42, 3, IF(CR268='Risk Tables'!$C$41, 4, IF(CR268='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS268='Risk Tables'!$C$44,1,IF(CS268='Risk Tables'!$C$43,2,IF(CS268='Risk Tables'!$C$42, 3, IF(CS268='Risk Tables'!$C$41, 4, IF(CS268='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT268='Risk Tables'!$C$44,1,IF(CT268='Risk Tables'!$C$43,2,IF(CT268='Risk Tables'!$C$42, 3, IF(CT268='Risk Tables'!$C$41, 4, IF(CT268='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV268='Risk Tables'!$C$44,1,IF(CV268='Risk Tables'!$C$43,2,IF(CV268='Risk Tables'!$C$42, 3, IF(CV268='Risk Tables'!$C$41, 4, IF(CV268='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW268='Risk Tables'!$C$44,1,IF(CW268='Risk Tables'!$C$43,2,IF(CW268='Risk Tables'!$C$42, 3, IF(CW268='Risk Tables'!$C$41, 4, IF(CW268='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX268='Risk Tables'!$C$44,1,IF(CX268='Risk Tables'!$C$43,2,IF(CX268='Risk Tables'!$C$42, 3, IF(CX268='Risk Tables'!$C$41, 4, IF(CX268='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY268='Risk Tables'!$C$44,1,IF(CY268='Risk Tables'!$C$43,2,IF(CY268='Risk Tables'!$C$42, 3, IF(CY268='Risk Tables'!$C$41, 4, IF(CY268='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA268='Risk Tables'!$C$44,1,IF(DA268='Risk Tables'!$C$43,2,IF(DA268='Risk Tables'!$C$42, 3, IF(DA268='Risk Tables'!$C$41, 4, IF(DA268='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB268='Risk Tables'!$C$44,1,IF(DB268='Risk Tables'!$C$43,2,IF(DB268='Risk Tables'!$C$42, 3, IF(DB268='Risk Tables'!$C$41, 4, IF(DB268='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC268='Risk Tables'!$C$44,1,IF(DC268='Risk Tables'!$C$43,2,IF(DC268='Risk Tables'!$C$42, 3, IF(DC268='Risk Tables'!$C$41, 4, IF(DC268='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD268='Risk Tables'!$C$44,1,IF(DD268='Risk Tables'!$C$43,2,IF(DD268='Risk Tables'!$C$42, 3, IF(DD268='Risk Tables'!$C$41, 4, IF(DD268='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE268='Risk Tables'!$C$44,1,IF(DE268='Risk Tables'!$C$43,2,IF(DE268='Risk Tables'!$C$42, 3, IF(DE268='Risk Tables'!$C$41, 4, IF(DE268='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF268='Risk Tables'!$C$44,1,IF(DF268='Risk Tables'!$C$43,2,IF(DF268='Risk Tables'!$C$42, 3, IF(DF268='Risk Tables'!$C$41, 4, IF(DF268='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI268:DW268))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI268:DW268, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD268),\"\",((AD268*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P268,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V268),\"\",((V268*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P268,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO268),\"\",((AO268*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P268,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM268),\"\",((AM268*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P268,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI268),\"\",((AI268*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P268,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF268),\"\",((AF268*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P268,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR268),\"\",((AR268*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P268,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL268),\"\",((BL268*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P268,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM268),\"\",((BM268*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P268,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU268),\"\",((AU268*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P268,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW268),\"\",((AW268*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P268,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK268),\"\",(((BK268)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P268,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A269=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I269,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M269,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A269=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H269,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A269=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H269,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A269=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H269,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A269=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H269,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG269),ISBLANK(AR269)),\"\",IF(AR269<0,'Risk Tables'!$C$46,BG269/AR269)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO269),ISBLANK(AR269)),\"\",IF(AR269<0,'Risk Tables'!$C$46,AO269/AR269)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH269=\"\",ISBLANK(CH269)),\"\",IF(CH269>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH269<=Parameters!$E$4,CH269>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH269<=Parameters!$F$4, CH269>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH269<=Parameters!$G$4, CH269>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI269=\"\",CI269=\"--\",ISBLANK(CI269)),\"\",IF(CI269='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI269>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI269<=Parameters!$E$5,CI269>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI269<=Parameters!$F$5, CI269>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI269<=Parameters!$G$5, CI269>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG269=\"\",CG269=\"--\",ISBLANK(CG269)),\"\",IF(CG269>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG269<=Parameters!$E$6,CG269>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG269<=Parameters!$F$6, CG269>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG269<=Parameters!$G$6, CG269>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY269=\"\",BY269=\"--\",ISBLANK(BY269)),\"\",IF(BY269>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY269<=Parameters!$E$8,BY269>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY269<=Parameters!$F$8, BY269>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY269<=Parameters!$G$8, BY269>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ269=\"\",BZ269=\"--\",ISBLANK(BZ269)),\"\",IF(BZ269>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ269<=Parameters!$E$9,BZ269>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ269<=Parameters!$F$9, BZ269>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ269<=Parameters!$G$9, BZ269>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA269=\"\",CA269=\"--\",ISBLANK(CA269)),\"\",IF(CA269<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA269>=Parameters!$E$10,CA269<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA269>=Parameters!$F$10, CA269<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA269>=Parameters!$G$10, CA269<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB269=\"\",CB269=\"--\",ISBLANK(CB269)),\"\",IF(CB269<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB269>=Parameters!$E$11,CB269<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB269>=Parameters!$F$11, CB269<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB269>=Parameters!$G$11, CB269<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO269=\"\",CO269=\"--\",ISBLANK(CO269)),\"\",IF(CO269<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO269>=Parameters!$E$13,CO269<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO269>=Parameters!$F$13, CO269<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO269>=Parameters!$G$13, CO269<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ269=\"\",CJ269=\"--\",ISBLANK(CJ269)),\"\",IF(CJ269='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ269<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ269>=Parameters!$E$14,CJ269<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ269>=Parameters!$F$14, CJ269<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ269>=Parameters!$G$14, CJ269<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK269=\"\",CK269=\"--\",ISBLANK(CK269)),\"\",IF(AND(CK269<Parameters!$E$15, CK269>=0), 'Risk Tables'!$C$44, IF(AND(CK269>=Parameters!$E$15,CK269<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK269>=Parameters!$F$15, CK269<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK269>=Parameters!$G$15, CK269<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM269=\"\",CM269=\"--\",ISBLANK(CM269)),\"\",IF(CM269>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM269<=Parameters!$E$16,CM269>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM269<=Parameters!$F$16, CM269>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM269<=Parameters!$G$16, CM269>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN269=\"\",CN269=\"--\",ISBLANK(CN269)),\"\",IF(CN269>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN269<=Parameters!$E$17,CN269>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN269<=Parameters!$F$17, CN269>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN269<=Parameters!$G$17, CN269>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL269=\"\",CL269=\"--\",ISBLANK(CL269)),\"\",IF(CL269>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL269<=Parameters!$E$18,CL269>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL269<=Parameters!$F$18, CL269>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL269<=Parameters!$G$18, CL269>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP269=\"\",CP269=\"--\",ISBLANK(CP269)),\"\",IF(CP269<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP269>=Parameters!$E$21,CP269<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP269>=Parameters!$F$21, CP269<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP269>=Parameters!$G$21, CP269<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ269=\"\",CQ269=\"--\",ISBLANK(CQ269)),\"\",IF(CQ269<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ269>=Parameters!$E$22,CQ269<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ269>=Parameters!$F$22, CQ269<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ269>=Parameters!$G$22, CQ269<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR269='Risk Tables'!$C$44,1,IF(CR269='Risk Tables'!$C$43,2,IF(CR269='Risk Tables'!$C$42, 3, IF(CR269='Risk Tables'!$C$41, 4, IF(CR269='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS269='Risk Tables'!$C$44,1,IF(CS269='Risk Tables'!$C$43,2,IF(CS269='Risk Tables'!$C$42, 3, IF(CS269='Risk Tables'!$C$41, 4, IF(CS269='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT269='Risk Tables'!$C$44,1,IF(CT269='Risk Tables'!$C$43,2,IF(CT269='Risk Tables'!$C$42, 3, IF(CT269='Risk Tables'!$C$41, 4, IF(CT269='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV269='Risk Tables'!$C$44,1,IF(CV269='Risk Tables'!$C$43,2,IF(CV269='Risk Tables'!$C$42, 3, IF(CV269='Risk Tables'!$C$41, 4, IF(CV269='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW269='Risk Tables'!$C$44,1,IF(CW269='Risk Tables'!$C$43,2,IF(CW269='Risk Tables'!$C$42, 3, IF(CW269='Risk Tables'!$C$41, 4, IF(CW269='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX269='Risk Tables'!$C$44,1,IF(CX269='Risk Tables'!$C$43,2,IF(CX269='Risk Tables'!$C$42, 3, IF(CX269='Risk Tables'!$C$41, 4, IF(CX269='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY269='Risk Tables'!$C$44,1,IF(CY269='Risk Tables'!$C$43,2,IF(CY269='Risk Tables'!$C$42, 3, IF(CY269='Risk Tables'!$C$41, 4, IF(CY269='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA269='Risk Tables'!$C$44,1,IF(DA269='Risk Tables'!$C$43,2,IF(DA269='Risk Tables'!$C$42, 3, IF(DA269='Risk Tables'!$C$41, 4, IF(DA269='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB269='Risk Tables'!$C$44,1,IF(DB269='Risk Tables'!$C$43,2,IF(DB269='Risk Tables'!$C$42, 3, IF(DB269='Risk Tables'!$C$41, 4, IF(DB269='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC269='Risk Tables'!$C$44,1,IF(DC269='Risk Tables'!$C$43,2,IF(DC269='Risk Tables'!$C$42, 3, IF(DC269='Risk Tables'!$C$41, 4, IF(DC269='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD269='Risk Tables'!$C$44,1,IF(DD269='Risk Tables'!$C$43,2,IF(DD269='Risk Tables'!$C$42, 3, IF(DD269='Risk Tables'!$C$41, 4, IF(DD269='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE269='Risk Tables'!$C$44,1,IF(DE269='Risk Tables'!$C$43,2,IF(DE269='Risk Tables'!$C$42, 3, IF(DE269='Risk Tables'!$C$41, 4, IF(DE269='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF269='Risk Tables'!$C$44,1,IF(DF269='Risk Tables'!$C$43,2,IF(DF269='Risk Tables'!$C$42, 3, IF(DF269='Risk Tables'!$C$41, 4, IF(DF269='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI269:DW269))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI269:DW269, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD269),\"\",((AD269*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P269,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V269),\"\",((V269*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P269,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO269),\"\",((AO269*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P269,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM269),\"\",((AM269*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P269,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI269),\"\",((AI269*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P269,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF269),\"\",((AF269*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P269,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR269),\"\",((AR269*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P269,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL269),\"\",((BL269*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P269,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM269),\"\",((BM269*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P269,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU269),\"\",((AU269*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P269,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW269),\"\",((AW269*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P269,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK269),\"\",(((BK269)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P269,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A270=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I270,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M270,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A270=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H270,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A270=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H270,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A270=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H270,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A270=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H270,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG270),ISBLANK(AR270)),\"\",IF(AR270<0,'Risk Tables'!$C$46,BG270/AR270)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO270),ISBLANK(AR270)),\"\",IF(AR270<0,'Risk Tables'!$C$46,AO270/AR270)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH270=\"\",ISBLANK(CH270)),\"\",IF(CH270>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH270<=Parameters!$E$4,CH270>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH270<=Parameters!$F$4, CH270>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH270<=Parameters!$G$4, CH270>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI270=\"\",CI270=\"--\",ISBLANK(CI270)),\"\",IF(CI270='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI270>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI270<=Parameters!$E$5,CI270>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI270<=Parameters!$F$5, CI270>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI270<=Parameters!$G$5, CI270>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG270=\"\",CG270=\"--\",ISBLANK(CG270)),\"\",IF(CG270>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG270<=Parameters!$E$6,CG270>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG270<=Parameters!$F$6, CG270>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG270<=Parameters!$G$6, CG270>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY270=\"\",BY270=\"--\",ISBLANK(BY270)),\"\",IF(BY270>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY270<=Parameters!$E$8,BY270>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY270<=Parameters!$F$8, BY270>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY270<=Parameters!$G$8, BY270>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ270=\"\",BZ270=\"--\",ISBLANK(BZ270)),\"\",IF(BZ270>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ270<=Parameters!$E$9,BZ270>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ270<=Parameters!$F$9, BZ270>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ270<=Parameters!$G$9, BZ270>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA270=\"\",CA270=\"--\",ISBLANK(CA270)),\"\",IF(CA270<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA270>=Parameters!$E$10,CA270<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA270>=Parameters!$F$10, CA270<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA270>=Parameters!$G$10, CA270<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB270=\"\",CB270=\"--\",ISBLANK(CB270)),\"\",IF(CB270<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB270>=Parameters!$E$11,CB270<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB270>=Parameters!$F$11, CB270<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB270>=Parameters!$G$11, CB270<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO270=\"\",CO270=\"--\",ISBLANK(CO270)),\"\",IF(CO270<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO270>=Parameters!$E$13,CO270<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO270>=Parameters!$F$13, CO270<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO270>=Parameters!$G$13, CO270<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ270=\"\",CJ270=\"--\",ISBLANK(CJ270)),\"\",IF(CJ270='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ270<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ270>=Parameters!$E$14,CJ270<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ270>=Parameters!$F$14, CJ270<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ270>=Parameters!$G$14, CJ270<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK270=\"\",CK270=\"--\",ISBLANK(CK270)),\"\",IF(AND(CK270<Parameters!$E$15, CK270>=0), 'Risk Tables'!$C$44, IF(AND(CK270>=Parameters!$E$15,CK270<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK270>=Parameters!$F$15, CK270<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK270>=Parameters!$G$15, CK270<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM270=\"\",CM270=\"--\",ISBLANK(CM270)),\"\",IF(CM270>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM270<=Parameters!$E$16,CM270>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM270<=Parameters!$F$16, CM270>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM270<=Parameters!$G$16, CM270>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN270=\"\",CN270=\"--\",ISBLANK(CN270)),\"\",IF(CN270>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN270<=Parameters!$E$17,CN270>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN270<=Parameters!$F$17, CN270>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN270<=Parameters!$G$17, CN270>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL270=\"\",CL270=\"--\",ISBLANK(CL270)),\"\",IF(CL270>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL270<=Parameters!$E$18,CL270>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL270<=Parameters!$F$18, CL270>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL270<=Parameters!$G$18, CL270>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP270=\"\",CP270=\"--\",ISBLANK(CP270)),\"\",IF(CP270<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP270>=Parameters!$E$21,CP270<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP270>=Parameters!$F$21, CP270<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP270>=Parameters!$G$21, CP270<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ270=\"\",CQ270=\"--\",ISBLANK(CQ270)),\"\",IF(CQ270<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ270>=Parameters!$E$22,CQ270<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ270>=Parameters!$F$22, CQ270<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ270>=Parameters!$G$22, CQ270<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR270='Risk Tables'!$C$44,1,IF(CR270='Risk Tables'!$C$43,2,IF(CR270='Risk Tables'!$C$42, 3, IF(CR270='Risk Tables'!$C$41, 4, IF(CR270='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS270='Risk Tables'!$C$44,1,IF(CS270='Risk Tables'!$C$43,2,IF(CS270='Risk Tables'!$C$42, 3, IF(CS270='Risk Tables'!$C$41, 4, IF(CS270='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT270='Risk Tables'!$C$44,1,IF(CT270='Risk Tables'!$C$43,2,IF(CT270='Risk Tables'!$C$42, 3, IF(CT270='Risk Tables'!$C$41, 4, IF(CT270='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV270='Risk Tables'!$C$44,1,IF(CV270='Risk Tables'!$C$43,2,IF(CV270='Risk Tables'!$C$42, 3, IF(CV270='Risk Tables'!$C$41, 4, IF(CV270='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW270='Risk Tables'!$C$44,1,IF(CW270='Risk Tables'!$C$43,2,IF(CW270='Risk Tables'!$C$42, 3, IF(CW270='Risk Tables'!$C$41, 4, IF(CW270='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX270='Risk Tables'!$C$44,1,IF(CX270='Risk Tables'!$C$43,2,IF(CX270='Risk Tables'!$C$42, 3, IF(CX270='Risk Tables'!$C$41, 4, IF(CX270='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY270='Risk Tables'!$C$44,1,IF(CY270='Risk Tables'!$C$43,2,IF(CY270='Risk Tables'!$C$42, 3, IF(CY270='Risk Tables'!$C$41, 4, IF(CY270='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA270='Risk Tables'!$C$44,1,IF(DA270='Risk Tables'!$C$43,2,IF(DA270='Risk Tables'!$C$42, 3, IF(DA270='Risk Tables'!$C$41, 4, IF(DA270='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB270='Risk Tables'!$C$44,1,IF(DB270='Risk Tables'!$C$43,2,IF(DB270='Risk Tables'!$C$42, 3, IF(DB270='Risk Tables'!$C$41, 4, IF(DB270='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC270='Risk Tables'!$C$44,1,IF(DC270='Risk Tables'!$C$43,2,IF(DC270='Risk Tables'!$C$42, 3, IF(DC270='Risk Tables'!$C$41, 4, IF(DC270='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD270='Risk Tables'!$C$44,1,IF(DD270='Risk Tables'!$C$43,2,IF(DD270='Risk Tables'!$C$42, 3, IF(DD270='Risk Tables'!$C$41, 4, IF(DD270='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE270='Risk Tables'!$C$44,1,IF(DE270='Risk Tables'!$C$43,2,IF(DE270='Risk Tables'!$C$42, 3, IF(DE270='Risk Tables'!$C$41, 4, IF(DE270='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF270='Risk Tables'!$C$44,1,IF(DF270='Risk Tables'!$C$43,2,IF(DF270='Risk Tables'!$C$42, 3, IF(DF270='Risk Tables'!$C$41, 4, IF(DF270='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI270:DW270))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI270:DW270, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD270),\"\",((AD270*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P270,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V270),\"\",((V270*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P270,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO270),\"\",((AO270*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P270,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM270),\"\",((AM270*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P270,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI270),\"\",((AI270*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P270,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF270),\"\",((AF270*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P270,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR270),\"\",((AR270*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P270,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL270),\"\",((BL270*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P270,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM270),\"\",((BM270*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P270,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU270),\"\",((AU270*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P270,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW270),\"\",((AW270*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P270,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK270),\"\",(((BK270)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P270,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A271=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I271,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M271,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A271=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H271,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A271=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H271,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A271=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H271,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A271=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H271,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG271),ISBLANK(AR271)),\"\",IF(AR271<0,'Risk Tables'!$C$46,BG271/AR271)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO271),ISBLANK(AR271)),\"\",IF(AR271<0,'Risk Tables'!$C$46,AO271/AR271)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH271=\"\",ISBLANK(CH271)),\"\",IF(CH271>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH271<=Parameters!$E$4,CH271>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH271<=Parameters!$F$4, CH271>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH271<=Parameters!$G$4, CH271>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI271=\"\",CI271=\"--\",ISBLANK(CI271)),\"\",IF(CI271='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI271>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI271<=Parameters!$E$5,CI271>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI271<=Parameters!$F$5, CI271>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI271<=Parameters!$G$5, CI271>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG271=\"\",CG271=\"--\",ISBLANK(CG271)),\"\",IF(CG271>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG271<=Parameters!$E$6,CG271>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG271<=Parameters!$F$6, CG271>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG271<=Parameters!$G$6, CG271>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY271=\"\",BY271=\"--\",ISBLANK(BY271)),\"\",IF(BY271>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY271<=Parameters!$E$8,BY271>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY271<=Parameters!$F$8, BY271>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY271<=Parameters!$G$8, BY271>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ271=\"\",BZ271=\"--\",ISBLANK(BZ271)),\"\",IF(BZ271>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ271<=Parameters!$E$9,BZ271>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ271<=Parameters!$F$9, BZ271>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ271<=Parameters!$G$9, BZ271>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA271=\"\",CA271=\"--\",ISBLANK(CA271)),\"\",IF(CA271<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA271>=Parameters!$E$10,CA271<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA271>=Parameters!$F$10, CA271<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA271>=Parameters!$G$10, CA271<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB271=\"\",CB271=\"--\",ISBLANK(CB271)),\"\",IF(CB271<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB271>=Parameters!$E$11,CB271<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB271>=Parameters!$F$11, CB271<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB271>=Parameters!$G$11, CB271<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO271=\"\",CO271=\"--\",ISBLANK(CO271)),\"\",IF(CO271<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO271>=Parameters!$E$13,CO271<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO271>=Parameters!$F$13, CO271<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO271>=Parameters!$G$13, CO271<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ271=\"\",CJ271=\"--\",ISBLANK(CJ271)),\"\",IF(CJ271='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ271<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ271>=Parameters!$E$14,CJ271<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ271>=Parameters!$F$14, CJ271<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ271>=Parameters!$G$14, CJ271<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK271=\"\",CK271=\"--\",ISBLANK(CK271)),\"\",IF(AND(CK271<Parameters!$E$15, CK271>=0), 'Risk Tables'!$C$44, IF(AND(CK271>=Parameters!$E$15,CK271<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK271>=Parameters!$F$15, CK271<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK271>=Parameters!$G$15, CK271<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM271=\"\",CM271=\"--\",ISBLANK(CM271)),\"\",IF(CM271>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM271<=Parameters!$E$16,CM271>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM271<=Parameters!$F$16, CM271>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM271<=Parameters!$G$16, CM271>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN271=\"\",CN271=\"--\",ISBLANK(CN271)),\"\",IF(CN271>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN271<=Parameters!$E$17,CN271>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN271<=Parameters!$F$17, CN271>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN271<=Parameters!$G$17, CN271>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL271=\"\",CL271=\"--\",ISBLANK(CL271)),\"\",IF(CL271>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL271<=Parameters!$E$18,CL271>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL271<=Parameters!$F$18, CL271>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL271<=Parameters!$G$18, CL271>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP271=\"\",CP271=\"--\",ISBLANK(CP271)),\"\",IF(CP271<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP271>=Parameters!$E$21,CP271<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP271>=Parameters!$F$21, CP271<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP271>=Parameters!$G$21, CP271<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ271=\"\",CQ271=\"--\",ISBLANK(CQ271)),\"\",IF(CQ271<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ271>=Parameters!$E$22,CQ271<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ271>=Parameters!$F$22, CQ271<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ271>=Parameters!$G$22, CQ271<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR271='Risk Tables'!$C$44,1,IF(CR271='Risk Tables'!$C$43,2,IF(CR271='Risk Tables'!$C$42, 3, IF(CR271='Risk Tables'!$C$41, 4, IF(CR271='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS271='Risk Tables'!$C$44,1,IF(CS271='Risk Tables'!$C$43,2,IF(CS271='Risk Tables'!$C$42, 3, IF(CS271='Risk Tables'!$C$41, 4, IF(CS271='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT271='Risk Tables'!$C$44,1,IF(CT271='Risk Tables'!$C$43,2,IF(CT271='Risk Tables'!$C$42, 3, IF(CT271='Risk Tables'!$C$41, 4, IF(CT271='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV271='Risk Tables'!$C$44,1,IF(CV271='Risk Tables'!$C$43,2,IF(CV271='Risk Tables'!$C$42, 3, IF(CV271='Risk Tables'!$C$41, 4, IF(CV271='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW271='Risk Tables'!$C$44,1,IF(CW271='Risk Tables'!$C$43,2,IF(CW271='Risk Tables'!$C$42, 3, IF(CW271='Risk Tables'!$C$41, 4, IF(CW271='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX271='Risk Tables'!$C$44,1,IF(CX271='Risk Tables'!$C$43,2,IF(CX271='Risk Tables'!$C$42, 3, IF(CX271='Risk Tables'!$C$41, 4, IF(CX271='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY271='Risk Tables'!$C$44,1,IF(CY271='Risk Tables'!$C$43,2,IF(CY271='Risk Tables'!$C$42, 3, IF(CY271='Risk Tables'!$C$41, 4, IF(CY271='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA271='Risk Tables'!$C$44,1,IF(DA271='Risk Tables'!$C$43,2,IF(DA271='Risk Tables'!$C$42, 3, IF(DA271='Risk Tables'!$C$41, 4, IF(DA271='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB271='Risk Tables'!$C$44,1,IF(DB271='Risk Tables'!$C$43,2,IF(DB271='Risk Tables'!$C$42, 3, IF(DB271='Risk Tables'!$C$41, 4, IF(DB271='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC271='Risk Tables'!$C$44,1,IF(DC271='Risk Tables'!$C$43,2,IF(DC271='Risk Tables'!$C$42, 3, IF(DC271='Risk Tables'!$C$41, 4, IF(DC271='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD271='Risk Tables'!$C$44,1,IF(DD271='Risk Tables'!$C$43,2,IF(DD271='Risk Tables'!$C$42, 3, IF(DD271='Risk Tables'!$C$41, 4, IF(DD271='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE271='Risk Tables'!$C$44,1,IF(DE271='Risk Tables'!$C$43,2,IF(DE271='Risk Tables'!$C$42, 3, IF(DE271='Risk Tables'!$C$41, 4, IF(DE271='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF271='Risk Tables'!$C$44,1,IF(DF271='Risk Tables'!$C$43,2,IF(DF271='Risk Tables'!$C$42, 3, IF(DF271='Risk Tables'!$C$41, 4, IF(DF271='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI271:DW271))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI271:DW271, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD271),\"\",((AD271*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P271,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V271),\"\",((V271*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P271,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO271),\"\",((AO271*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P271,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM271),\"\",((AM271*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P271,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI271),\"\",((AI271*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P271,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF271),\"\",((AF271*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P271,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR271),\"\",((AR271*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P271,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL271),\"\",((BL271*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P271,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM271),\"\",((BM271*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P271,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU271),\"\",((AU271*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P271,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW271),\"\",((AW271*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P271,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK271),\"\",(((BK271)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P271,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A272=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I272,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M272,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A272=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H272,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A272=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H272,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A272=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H272,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A272=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H272,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG272),ISBLANK(AR272)),\"\",IF(AR272<0,'Risk Tables'!$C$46,BG272/AR272)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO272),ISBLANK(AR272)),\"\",IF(AR272<0,'Risk Tables'!$C$46,AO272/AR272)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH272=\"\",ISBLANK(CH272)),\"\",IF(CH272>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH272<=Parameters!$E$4,CH272>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH272<=Parameters!$F$4, CH272>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH272<=Parameters!$G$4, CH272>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI272=\"\",CI272=\"--\",ISBLANK(CI272)),\"\",IF(CI272='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI272>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI272<=Parameters!$E$5,CI272>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI272<=Parameters!$F$5, CI272>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI272<=Parameters!$G$5, CI272>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG272=\"\",CG272=\"--\",ISBLANK(CG272)),\"\",IF(CG272>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG272<=Parameters!$E$6,CG272>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG272<=Parameters!$F$6, CG272>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG272<=Parameters!$G$6, CG272>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY272=\"\",BY272=\"--\",ISBLANK(BY272)),\"\",IF(BY272>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY272<=Parameters!$E$8,BY272>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY272<=Parameters!$F$8, BY272>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY272<=Parameters!$G$8, BY272>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ272=\"\",BZ272=\"--\",ISBLANK(BZ272)),\"\",IF(BZ272>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ272<=Parameters!$E$9,BZ272>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ272<=Parameters!$F$9, BZ272>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ272<=Parameters!$G$9, BZ272>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA272=\"\",CA272=\"--\",ISBLANK(CA272)),\"\",IF(CA272<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA272>=Parameters!$E$10,CA272<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA272>=Parameters!$F$10, CA272<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA272>=Parameters!$G$10, CA272<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB272=\"\",CB272=\"--\",ISBLANK(CB272)),\"\",IF(CB272<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB272>=Parameters!$E$11,CB272<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB272>=Parameters!$F$11, CB272<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB272>=Parameters!$G$11, CB272<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO272=\"\",CO272=\"--\",ISBLANK(CO272)),\"\",IF(CO272<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO272>=Parameters!$E$13,CO272<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO272>=Parameters!$F$13, CO272<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO272>=Parameters!$G$13, CO272<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ272=\"\",CJ272=\"--\",ISBLANK(CJ272)),\"\",IF(CJ272='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ272<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ272>=Parameters!$E$14,CJ272<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ272>=Parameters!$F$14, CJ272<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ272>=Parameters!$G$14, CJ272<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK272=\"\",CK272=\"--\",ISBLANK(CK272)),\"\",IF(AND(CK272<Parameters!$E$15, CK272>=0), 'Risk Tables'!$C$44, IF(AND(CK272>=Parameters!$E$15,CK272<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK272>=Parameters!$F$15, CK272<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK272>=Parameters!$G$15, CK272<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM272=\"\",CM272=\"--\",ISBLANK(CM272)),\"\",IF(CM272>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM272<=Parameters!$E$16,CM272>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM272<=Parameters!$F$16, CM272>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM272<=Parameters!$G$16, CM272>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN272=\"\",CN272=\"--\",ISBLANK(CN272)),\"\",IF(CN272>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN272<=Parameters!$E$17,CN272>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN272<=Parameters!$F$17, CN272>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN272<=Parameters!$G$17, CN272>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL272=\"\",CL272=\"--\",ISBLANK(CL272)),\"\",IF(CL272>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL272<=Parameters!$E$18,CL272>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL272<=Parameters!$F$18, CL272>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL272<=Parameters!$G$18, CL272>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP272=\"\",CP272=\"--\",ISBLANK(CP272)),\"\",IF(CP272<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP272>=Parameters!$E$21,CP272<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP272>=Parameters!$F$21, CP272<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP272>=Parameters!$G$21, CP272<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ272=\"\",CQ272=\"--\",ISBLANK(CQ272)),\"\",IF(CQ272<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ272>=Parameters!$E$22,CQ272<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ272>=Parameters!$F$22, CQ272<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ272>=Parameters!$G$22, CQ272<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR272='Risk Tables'!$C$44,1,IF(CR272='Risk Tables'!$C$43,2,IF(CR272='Risk Tables'!$C$42, 3, IF(CR272='Risk Tables'!$C$41, 4, IF(CR272='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS272='Risk Tables'!$C$44,1,IF(CS272='Risk Tables'!$C$43,2,IF(CS272='Risk Tables'!$C$42, 3, IF(CS272='Risk Tables'!$C$41, 4, IF(CS272='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT272='Risk Tables'!$C$44,1,IF(CT272='Risk Tables'!$C$43,2,IF(CT272='Risk Tables'!$C$42, 3, IF(CT272='Risk Tables'!$C$41, 4, IF(CT272='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV272='Risk Tables'!$C$44,1,IF(CV272='Risk Tables'!$C$43,2,IF(CV272='Risk Tables'!$C$42, 3, IF(CV272='Risk Tables'!$C$41, 4, IF(CV272='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW272='Risk Tables'!$C$44,1,IF(CW272='Risk Tables'!$C$43,2,IF(CW272='Risk Tables'!$C$42, 3, IF(CW272='Risk Tables'!$C$41, 4, IF(CW272='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX272='Risk Tables'!$C$44,1,IF(CX272='Risk Tables'!$C$43,2,IF(CX272='Risk Tables'!$C$42, 3, IF(CX272='Risk Tables'!$C$41, 4, IF(CX272='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY272='Risk Tables'!$C$44,1,IF(CY272='Risk Tables'!$C$43,2,IF(CY272='Risk Tables'!$C$42, 3, IF(CY272='Risk Tables'!$C$41, 4, IF(CY272='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA272='Risk Tables'!$C$44,1,IF(DA272='Risk Tables'!$C$43,2,IF(DA272='Risk Tables'!$C$42, 3, IF(DA272='Risk Tables'!$C$41, 4, IF(DA272='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB272='Risk Tables'!$C$44,1,IF(DB272='Risk Tables'!$C$43,2,IF(DB272='Risk Tables'!$C$42, 3, IF(DB272='Risk Tables'!$C$41, 4, IF(DB272='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC272='Risk Tables'!$C$44,1,IF(DC272='Risk Tables'!$C$43,2,IF(DC272='Risk Tables'!$C$42, 3, IF(DC272='Risk Tables'!$C$41, 4, IF(DC272='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD272='Risk Tables'!$C$44,1,IF(DD272='Risk Tables'!$C$43,2,IF(DD272='Risk Tables'!$C$42, 3, IF(DD272='Risk Tables'!$C$41, 4, IF(DD272='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE272='Risk Tables'!$C$44,1,IF(DE272='Risk Tables'!$C$43,2,IF(DE272='Risk Tables'!$C$42, 3, IF(DE272='Risk Tables'!$C$41, 4, IF(DE272='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF272='Risk Tables'!$C$44,1,IF(DF272='Risk Tables'!$C$43,2,IF(DF272='Risk Tables'!$C$42, 3, IF(DF272='Risk Tables'!$C$41, 4, IF(DF272='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI272:DW272))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI272:DW272, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD272),\"\",((AD272*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P272,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V272),\"\",((V272*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P272,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO272),\"\",((AO272*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P272,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM272),\"\",((AM272*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P272,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI272),\"\",((AI272*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P272,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF272),\"\",((AF272*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P272,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR272),\"\",((AR272*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P272,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL272),\"\",((BL272*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P272,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM272),\"\",((BM272*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P272,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU272),\"\",((AU272*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P272,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW272),\"\",((AW272*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P272,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK272),\"\",(((BK272)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P272,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A273=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I273,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M273,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A273=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H273,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A273=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H273,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A273=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H273,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A273=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H273,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG273),ISBLANK(AR273)),\"\",IF(AR273<0,'Risk Tables'!$C$46,BG273/AR273)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO273),ISBLANK(AR273)),\"\",IF(AR273<0,'Risk Tables'!$C$46,AO273/AR273)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH273=\"\",ISBLANK(CH273)),\"\",IF(CH273>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH273<=Parameters!$E$4,CH273>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH273<=Parameters!$F$4, CH273>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH273<=Parameters!$G$4, CH273>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI273=\"\",CI273=\"--\",ISBLANK(CI273)),\"\",IF(CI273='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI273>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI273<=Parameters!$E$5,CI273>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI273<=Parameters!$F$5, CI273>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI273<=Parameters!$G$5, CI273>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG273=\"\",CG273=\"--\",ISBLANK(CG273)),\"\",IF(CG273>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG273<=Parameters!$E$6,CG273>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG273<=Parameters!$F$6, CG273>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG273<=Parameters!$G$6, CG273>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY273=\"\",BY273=\"--\",ISBLANK(BY273)),\"\",IF(BY273>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY273<=Parameters!$E$8,BY273>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY273<=Parameters!$F$8, BY273>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY273<=Parameters!$G$8, BY273>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ273=\"\",BZ273=\"--\",ISBLANK(BZ273)),\"\",IF(BZ273>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ273<=Parameters!$E$9,BZ273>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ273<=Parameters!$F$9, BZ273>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ273<=Parameters!$G$9, BZ273>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA273=\"\",CA273=\"--\",ISBLANK(CA273)),\"\",IF(CA273<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA273>=Parameters!$E$10,CA273<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA273>=Parameters!$F$10, CA273<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA273>=Parameters!$G$10, CA273<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB273=\"\",CB273=\"--\",ISBLANK(CB273)),\"\",IF(CB273<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB273>=Parameters!$E$11,CB273<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB273>=Parameters!$F$11, CB273<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB273>=Parameters!$G$11, CB273<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO273=\"\",CO273=\"--\",ISBLANK(CO273)),\"\",IF(CO273<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO273>=Parameters!$E$13,CO273<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO273>=Parameters!$F$13, CO273<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO273>=Parameters!$G$13, CO273<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ273=\"\",CJ273=\"--\",ISBLANK(CJ273)),\"\",IF(CJ273='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ273<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ273>=Parameters!$E$14,CJ273<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ273>=Parameters!$F$14, CJ273<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ273>=Parameters!$G$14, CJ273<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK273=\"\",CK273=\"--\",ISBLANK(CK273)),\"\",IF(AND(CK273<Parameters!$E$15, CK273>=0), 'Risk Tables'!$C$44, IF(AND(CK273>=Parameters!$E$15,CK273<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK273>=Parameters!$F$15, CK273<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK273>=Parameters!$G$15, CK273<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM273=\"\",CM273=\"--\",ISBLANK(CM273)),\"\",IF(CM273>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM273<=Parameters!$E$16,CM273>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM273<=Parameters!$F$16, CM273>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM273<=Parameters!$G$16, CM273>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN273=\"\",CN273=\"--\",ISBLANK(CN273)),\"\",IF(CN273>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN273<=Parameters!$E$17,CN273>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN273<=Parameters!$F$17, CN273>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN273<=Parameters!$G$17, CN273>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL273=\"\",CL273=\"--\",ISBLANK(CL273)),\"\",IF(CL273>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL273<=Parameters!$E$18,CL273>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL273<=Parameters!$F$18, CL273>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL273<=Parameters!$G$18, CL273>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP273=\"\",CP273=\"--\",ISBLANK(CP273)),\"\",IF(CP273<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP273>=Parameters!$E$21,CP273<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP273>=Parameters!$F$21, CP273<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP273>=Parameters!$G$21, CP273<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ273=\"\",CQ273=\"--\",ISBLANK(CQ273)),\"\",IF(CQ273<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ273>=Parameters!$E$22,CQ273<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ273>=Parameters!$F$22, CQ273<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ273>=Parameters!$G$22, CQ273<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR273='Risk Tables'!$C$44,1,IF(CR273='Risk Tables'!$C$43,2,IF(CR273='Risk Tables'!$C$42, 3, IF(CR273='Risk Tables'!$C$41, 4, IF(CR273='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS273='Risk Tables'!$C$44,1,IF(CS273='Risk Tables'!$C$43,2,IF(CS273='Risk Tables'!$C$42, 3, IF(CS273='Risk Tables'!$C$41, 4, IF(CS273='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT273='Risk Tables'!$C$44,1,IF(CT273='Risk Tables'!$C$43,2,IF(CT273='Risk Tables'!$C$42, 3, IF(CT273='Risk Tables'!$C$41, 4, IF(CT273='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV273='Risk Tables'!$C$44,1,IF(CV273='Risk Tables'!$C$43,2,IF(CV273='Risk Tables'!$C$42, 3, IF(CV273='Risk Tables'!$C$41, 4, IF(CV273='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW273='Risk Tables'!$C$44,1,IF(CW273='Risk Tables'!$C$43,2,IF(CW273='Risk Tables'!$C$42, 3, IF(CW273='Risk Tables'!$C$41, 4, IF(CW273='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX273='Risk Tables'!$C$44,1,IF(CX273='Risk Tables'!$C$43,2,IF(CX273='Risk Tables'!$C$42, 3, IF(CX273='Risk Tables'!$C$41, 4, IF(CX273='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY273='Risk Tables'!$C$44,1,IF(CY273='Risk Tables'!$C$43,2,IF(CY273='Risk Tables'!$C$42, 3, IF(CY273='Risk Tables'!$C$41, 4, IF(CY273='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA273='Risk Tables'!$C$44,1,IF(DA273='Risk Tables'!$C$43,2,IF(DA273='Risk Tables'!$C$42, 3, IF(DA273='Risk Tables'!$C$41, 4, IF(DA273='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB273='Risk Tables'!$C$44,1,IF(DB273='Risk Tables'!$C$43,2,IF(DB273='Risk Tables'!$C$42, 3, IF(DB273='Risk Tables'!$C$41, 4, IF(DB273='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC273='Risk Tables'!$C$44,1,IF(DC273='Risk Tables'!$C$43,2,IF(DC273='Risk Tables'!$C$42, 3, IF(DC273='Risk Tables'!$C$41, 4, IF(DC273='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD273='Risk Tables'!$C$44,1,IF(DD273='Risk Tables'!$C$43,2,IF(DD273='Risk Tables'!$C$42, 3, IF(DD273='Risk Tables'!$C$41, 4, IF(DD273='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE273='Risk Tables'!$C$44,1,IF(DE273='Risk Tables'!$C$43,2,IF(DE273='Risk Tables'!$C$42, 3, IF(DE273='Risk Tables'!$C$41, 4, IF(DE273='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF273='Risk Tables'!$C$44,1,IF(DF273='Risk Tables'!$C$43,2,IF(DF273='Risk Tables'!$C$42, 3, IF(DF273='Risk Tables'!$C$41, 4, IF(DF273='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI273:DW273))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI273:DW273, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD273),\"\",((AD273*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P273,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V273),\"\",((V273*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P273,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO273),\"\",((AO273*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P273,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM273),\"\",((AM273*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P273,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI273),\"\",((AI273*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P273,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF273),\"\",((AF273*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P273,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR273),\"\",((AR273*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P273,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL273),\"\",((BL273*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P273,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM273),\"\",((BM273*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P273,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU273),\"\",((AU273*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P273,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW273),\"\",((AW273*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P273,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK273),\"\",(((BK273)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P273,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A274=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I274,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M274,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A274=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H274,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A274=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H274,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A274=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H274,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A274=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H274,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG274),ISBLANK(AR274)),\"\",IF(AR274<0,'Risk Tables'!$C$46,BG274/AR274)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO274),ISBLANK(AR274)),\"\",IF(AR274<0,'Risk Tables'!$C$46,AO274/AR274)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH274=\"\",ISBLANK(CH274)),\"\",IF(CH274>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH274<=Parameters!$E$4,CH274>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH274<=Parameters!$F$4, CH274>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH274<=Parameters!$G$4, CH274>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI274=\"\",CI274=\"--\",ISBLANK(CI274)),\"\",IF(CI274='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI274>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI274<=Parameters!$E$5,CI274>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI274<=Parameters!$F$5, CI274>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI274<=Parameters!$G$5, CI274>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG274=\"\",CG274=\"--\",ISBLANK(CG274)),\"\",IF(CG274>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG274<=Parameters!$E$6,CG274>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG274<=Parameters!$F$6, CG274>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG274<=Parameters!$G$6, CG274>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY274=\"\",BY274=\"--\",ISBLANK(BY274)),\"\",IF(BY274>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY274<=Parameters!$E$8,BY274>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY274<=Parameters!$F$8, BY274>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY274<=Parameters!$G$8, BY274>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ274=\"\",BZ274=\"--\",ISBLANK(BZ274)),\"\",IF(BZ274>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ274<=Parameters!$E$9,BZ274>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ274<=Parameters!$F$9, BZ274>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ274<=Parameters!$G$9, BZ274>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA274=\"\",CA274=\"--\",ISBLANK(CA274)),\"\",IF(CA274<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA274>=Parameters!$E$10,CA274<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA274>=Parameters!$F$10, CA274<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA274>=Parameters!$G$10, CA274<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB274=\"\",CB274=\"--\",ISBLANK(CB274)),\"\",IF(CB274<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB274>=Parameters!$E$11,CB274<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB274>=Parameters!$F$11, CB274<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB274>=Parameters!$G$11, CB274<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO274=\"\",CO274=\"--\",ISBLANK(CO274)),\"\",IF(CO274<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO274>=Parameters!$E$13,CO274<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO274>=Parameters!$F$13, CO274<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO274>=Parameters!$G$13, CO274<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ274=\"\",CJ274=\"--\",ISBLANK(CJ274)),\"\",IF(CJ274='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ274<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ274>=Parameters!$E$14,CJ274<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ274>=Parameters!$F$14, CJ274<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ274>=Parameters!$G$14, CJ274<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK274=\"\",CK274=\"--\",ISBLANK(CK274)),\"\",IF(AND(CK274<Parameters!$E$15, CK274>=0), 'Risk Tables'!$C$44, IF(AND(CK274>=Parameters!$E$15,CK274<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK274>=Parameters!$F$15, CK274<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK274>=Parameters!$G$15, CK274<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM274=\"\",CM274=\"--\",ISBLANK(CM274)),\"\",IF(CM274>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM274<=Parameters!$E$16,CM274>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM274<=Parameters!$F$16, CM274>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM274<=Parameters!$G$16, CM274>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN274=\"\",CN274=\"--\",ISBLANK(CN274)),\"\",IF(CN274>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN274<=Parameters!$E$17,CN274>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN274<=Parameters!$F$17, CN274>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN274<=Parameters!$G$17, CN274>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL274=\"\",CL274=\"--\",ISBLANK(CL274)),\"\",IF(CL274>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL274<=Parameters!$E$18,CL274>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL274<=Parameters!$F$18, CL274>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL274<=Parameters!$G$18, CL274>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP274=\"\",CP274=\"--\",ISBLANK(CP274)),\"\",IF(CP274<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP274>=Parameters!$E$21,CP274<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP274>=Parameters!$F$21, CP274<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP274>=Parameters!$G$21, CP274<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ274=\"\",CQ274=\"--\",ISBLANK(CQ274)),\"\",IF(CQ274<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ274>=Parameters!$E$22,CQ274<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ274>=Parameters!$F$22, CQ274<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ274>=Parameters!$G$22, CQ274<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR274='Risk Tables'!$C$44,1,IF(CR274='Risk Tables'!$C$43,2,IF(CR274='Risk Tables'!$C$42, 3, IF(CR274='Risk Tables'!$C$41, 4, IF(CR274='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS274='Risk Tables'!$C$44,1,IF(CS274='Risk Tables'!$C$43,2,IF(CS274='Risk Tables'!$C$42, 3, IF(CS274='Risk Tables'!$C$41, 4, IF(CS274='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT274='Risk Tables'!$C$44,1,IF(CT274='Risk Tables'!$C$43,2,IF(CT274='Risk Tables'!$C$42, 3, IF(CT274='Risk Tables'!$C$41, 4, IF(CT274='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV274='Risk Tables'!$C$44,1,IF(CV274='Risk Tables'!$C$43,2,IF(CV274='Risk Tables'!$C$42, 3, IF(CV274='Risk Tables'!$C$41, 4, IF(CV274='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW274='Risk Tables'!$C$44,1,IF(CW274='Risk Tables'!$C$43,2,IF(CW274='Risk Tables'!$C$42, 3, IF(CW274='Risk Tables'!$C$41, 4, IF(CW274='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX274='Risk Tables'!$C$44,1,IF(CX274='Risk Tables'!$C$43,2,IF(CX274='Risk Tables'!$C$42, 3, IF(CX274='Risk Tables'!$C$41, 4, IF(CX274='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY274='Risk Tables'!$C$44,1,IF(CY274='Risk Tables'!$C$43,2,IF(CY274='Risk Tables'!$C$42, 3, IF(CY274='Risk Tables'!$C$41, 4, IF(CY274='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA274='Risk Tables'!$C$44,1,IF(DA274='Risk Tables'!$C$43,2,IF(DA274='Risk Tables'!$C$42, 3, IF(DA274='Risk Tables'!$C$41, 4, IF(DA274='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB274='Risk Tables'!$C$44,1,IF(DB274='Risk Tables'!$C$43,2,IF(DB274='Risk Tables'!$C$42, 3, IF(DB274='Risk Tables'!$C$41, 4, IF(DB274='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC274='Risk Tables'!$C$44,1,IF(DC274='Risk Tables'!$C$43,2,IF(DC274='Risk Tables'!$C$42, 3, IF(DC274='Risk Tables'!$C$41, 4, IF(DC274='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD274='Risk Tables'!$C$44,1,IF(DD274='Risk Tables'!$C$43,2,IF(DD274='Risk Tables'!$C$42, 3, IF(DD274='Risk Tables'!$C$41, 4, IF(DD274='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE274='Risk Tables'!$C$44,1,IF(DE274='Risk Tables'!$C$43,2,IF(DE274='Risk Tables'!$C$42, 3, IF(DE274='Risk Tables'!$C$41, 4, IF(DE274='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF274='Risk Tables'!$C$44,1,IF(DF274='Risk Tables'!$C$43,2,IF(DF274='Risk Tables'!$C$42, 3, IF(DF274='Risk Tables'!$C$41, 4, IF(DF274='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI274:DW274))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI274:DW274, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD274),\"\",((AD274*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P274,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V274),\"\",((V274*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P274,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO274),\"\",((AO274*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P274,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM274),\"\",((AM274*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P274,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI274),\"\",((AI274*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P274,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF274),\"\",((AF274*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P274,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR274),\"\",((AR274*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P274,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL274),\"\",((BL274*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P274,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM274),\"\",((BM274*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P274,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU274),\"\",((AU274*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P274,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW274),\"\",((AW274*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P274,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK274),\"\",(((BK274)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P274,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A275=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I275,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M275,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A275=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H275,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A275=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H275,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A275=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H275,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A275=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H275,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG275),ISBLANK(AR275)),\"\",IF(AR275<0,'Risk Tables'!$C$46,BG275/AR275)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO275),ISBLANK(AR275)),\"\",IF(AR275<0,'Risk Tables'!$C$46,AO275/AR275)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH275=\"\",ISBLANK(CH275)),\"\",IF(CH275>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH275<=Parameters!$E$4,CH275>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH275<=Parameters!$F$4, CH275>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH275<=Parameters!$G$4, CH275>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI275=\"\",CI275=\"--\",ISBLANK(CI275)),\"\",IF(CI275='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI275>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI275<=Parameters!$E$5,CI275>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI275<=Parameters!$F$5, CI275>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI275<=Parameters!$G$5, CI275>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG275=\"\",CG275=\"--\",ISBLANK(CG275)),\"\",IF(CG275>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG275<=Parameters!$E$6,CG275>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG275<=Parameters!$F$6, CG275>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG275<=Parameters!$G$6, CG275>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY275=\"\",BY275=\"--\",ISBLANK(BY275)),\"\",IF(BY275>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY275<=Parameters!$E$8,BY275>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY275<=Parameters!$F$8, BY275>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY275<=Parameters!$G$8, BY275>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ275=\"\",BZ275=\"--\",ISBLANK(BZ275)),\"\",IF(BZ275>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ275<=Parameters!$E$9,BZ275>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ275<=Parameters!$F$9, BZ275>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ275<=Parameters!$G$9, BZ275>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA275=\"\",CA275=\"--\",ISBLANK(CA275)),\"\",IF(CA275<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA275>=Parameters!$E$10,CA275<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA275>=Parameters!$F$10, CA275<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA275>=Parameters!$G$10, CA275<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB275=\"\",CB275=\"--\",ISBLANK(CB275)),\"\",IF(CB275<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB275>=Parameters!$E$11,CB275<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB275>=Parameters!$F$11, CB275<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB275>=Parameters!$G$11, CB275<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO275=\"\",CO275=\"--\",ISBLANK(CO275)),\"\",IF(CO275<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO275>=Parameters!$E$13,CO275<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO275>=Parameters!$F$13, CO275<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO275>=Parameters!$G$13, CO275<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ275=\"\",CJ275=\"--\",ISBLANK(CJ275)),\"\",IF(CJ275='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ275<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ275>=Parameters!$E$14,CJ275<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ275>=Parameters!$F$14, CJ275<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ275>=Parameters!$G$14, CJ275<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK275=\"\",CK275=\"--\",ISBLANK(CK275)),\"\",IF(AND(CK275<Parameters!$E$15, CK275>=0), 'Risk Tables'!$C$44, IF(AND(CK275>=Parameters!$E$15,CK275<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK275>=Parameters!$F$15, CK275<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK275>=Parameters!$G$15, CK275<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM275=\"\",CM275=\"--\",ISBLANK(CM275)),\"\",IF(CM275>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM275<=Parameters!$E$16,CM275>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM275<=Parameters!$F$16, CM275>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM275<=Parameters!$G$16, CM275>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN275=\"\",CN275=\"--\",ISBLANK(CN275)),\"\",IF(CN275>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN275<=Parameters!$E$17,CN275>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN275<=Parameters!$F$17, CN275>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN275<=Parameters!$G$17, CN275>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL275=\"\",CL275=\"--\",ISBLANK(CL275)),\"\",IF(CL275>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL275<=Parameters!$E$18,CL275>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL275<=Parameters!$F$18, CL275>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL275<=Parameters!$G$18, CL275>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP275=\"\",CP275=\"--\",ISBLANK(CP275)),\"\",IF(CP275<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP275>=Parameters!$E$21,CP275<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP275>=Parameters!$F$21, CP275<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP275>=Parameters!$G$21, CP275<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ275=\"\",CQ275=\"--\",ISBLANK(CQ275)),\"\",IF(CQ275<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ275>=Parameters!$E$22,CQ275<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ275>=Parameters!$F$22, CQ275<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ275>=Parameters!$G$22, CQ275<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR275='Risk Tables'!$C$44,1,IF(CR275='Risk Tables'!$C$43,2,IF(CR275='Risk Tables'!$C$42, 3, IF(CR275='Risk Tables'!$C$41, 4, IF(CR275='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS275='Risk Tables'!$C$44,1,IF(CS275='Risk Tables'!$C$43,2,IF(CS275='Risk Tables'!$C$42, 3, IF(CS275='Risk Tables'!$C$41, 4, IF(CS275='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT275='Risk Tables'!$C$44,1,IF(CT275='Risk Tables'!$C$43,2,IF(CT275='Risk Tables'!$C$42, 3, IF(CT275='Risk Tables'!$C$41, 4, IF(CT275='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV275='Risk Tables'!$C$44,1,IF(CV275='Risk Tables'!$C$43,2,IF(CV275='Risk Tables'!$C$42, 3, IF(CV275='Risk Tables'!$C$41, 4, IF(CV275='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW275='Risk Tables'!$C$44,1,IF(CW275='Risk Tables'!$C$43,2,IF(CW275='Risk Tables'!$C$42, 3, IF(CW275='Risk Tables'!$C$41, 4, IF(CW275='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX275='Risk Tables'!$C$44,1,IF(CX275='Risk Tables'!$C$43,2,IF(CX275='Risk Tables'!$C$42, 3, IF(CX275='Risk Tables'!$C$41, 4, IF(CX275='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY275='Risk Tables'!$C$44,1,IF(CY275='Risk Tables'!$C$43,2,IF(CY275='Risk Tables'!$C$42, 3, IF(CY275='Risk Tables'!$C$41, 4, IF(CY275='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA275='Risk Tables'!$C$44,1,IF(DA275='Risk Tables'!$C$43,2,IF(DA275='Risk Tables'!$C$42, 3, IF(DA275='Risk Tables'!$C$41, 4, IF(DA275='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB275='Risk Tables'!$C$44,1,IF(DB275='Risk Tables'!$C$43,2,IF(DB275='Risk Tables'!$C$42, 3, IF(DB275='Risk Tables'!$C$41, 4, IF(DB275='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC275='Risk Tables'!$C$44,1,IF(DC275='Risk Tables'!$C$43,2,IF(DC275='Risk Tables'!$C$42, 3, IF(DC275='Risk Tables'!$C$41, 4, IF(DC275='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD275='Risk Tables'!$C$44,1,IF(DD275='Risk Tables'!$C$43,2,IF(DD275='Risk Tables'!$C$42, 3, IF(DD275='Risk Tables'!$C$41, 4, IF(DD275='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE275='Risk Tables'!$C$44,1,IF(DE275='Risk Tables'!$C$43,2,IF(DE275='Risk Tables'!$C$42, 3, IF(DE275='Risk Tables'!$C$41, 4, IF(DE275='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF275='Risk Tables'!$C$44,1,IF(DF275='Risk Tables'!$C$43,2,IF(DF275='Risk Tables'!$C$42, 3, IF(DF275='Risk Tables'!$C$41, 4, IF(DF275='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI275:DW275))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI275:DW275, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD275),\"\",((AD275*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P275,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V275),\"\",((V275*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P275,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO275),\"\",((AO275*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P275,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM275),\"\",((AM275*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P275,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI275),\"\",((AI275*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P275,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF275),\"\",((AF275*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P275,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR275),\"\",((AR275*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P275,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL275),\"\",((BL275*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P275,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM275),\"\",((BM275*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P275,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU275),\"\",((AU275*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P275,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW275),\"\",((AW275*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P275,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK275),\"\",(((BK275)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P275,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A276=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I276,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M276,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A276=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H276,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A276=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H276,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A276=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H276,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A276=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H276,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG276),ISBLANK(AR276)),\"\",IF(AR276<0,'Risk Tables'!$C$46,BG276/AR276)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO276),ISBLANK(AR276)),\"\",IF(AR276<0,'Risk Tables'!$C$46,AO276/AR276)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH276=\"\",ISBLANK(CH276)),\"\",IF(CH276>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH276<=Parameters!$E$4,CH276>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH276<=Parameters!$F$4, CH276>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH276<=Parameters!$G$4, CH276>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI276=\"\",CI276=\"--\",ISBLANK(CI276)),\"\",IF(CI276='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI276>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI276<=Parameters!$E$5,CI276>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI276<=Parameters!$F$5, CI276>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI276<=Parameters!$G$5, CI276>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG276=\"\",CG276=\"--\",ISBLANK(CG276)),\"\",IF(CG276>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG276<=Parameters!$E$6,CG276>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG276<=Parameters!$F$6, CG276>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG276<=Parameters!$G$6, CG276>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY276=\"\",BY276=\"--\",ISBLANK(BY276)),\"\",IF(BY276>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY276<=Parameters!$E$8,BY276>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY276<=Parameters!$F$8, BY276>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY276<=Parameters!$G$8, BY276>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ276=\"\",BZ276=\"--\",ISBLANK(BZ276)),\"\",IF(BZ276>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ276<=Parameters!$E$9,BZ276>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ276<=Parameters!$F$9, BZ276>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ276<=Parameters!$G$9, BZ276>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA276=\"\",CA276=\"--\",ISBLANK(CA276)),\"\",IF(CA276<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA276>=Parameters!$E$10,CA276<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA276>=Parameters!$F$10, CA276<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA276>=Parameters!$G$10, CA276<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB276=\"\",CB276=\"--\",ISBLANK(CB276)),\"\",IF(CB276<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB276>=Parameters!$E$11,CB276<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB276>=Parameters!$F$11, CB276<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB276>=Parameters!$G$11, CB276<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO276=\"\",CO276=\"--\",ISBLANK(CO276)),\"\",IF(CO276<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO276>=Parameters!$E$13,CO276<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO276>=Parameters!$F$13, CO276<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO276>=Parameters!$G$13, CO276<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ276=\"\",CJ276=\"--\",ISBLANK(CJ276)),\"\",IF(CJ276='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ276<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ276>=Parameters!$E$14,CJ276<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ276>=Parameters!$F$14, CJ276<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ276>=Parameters!$G$14, CJ276<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK276=\"\",CK276=\"--\",ISBLANK(CK276)),\"\",IF(AND(CK276<Parameters!$E$15, CK276>=0), 'Risk Tables'!$C$44, IF(AND(CK276>=Parameters!$E$15,CK276<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK276>=Parameters!$F$15, CK276<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK276>=Parameters!$G$15, CK276<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM276=\"\",CM276=\"--\",ISBLANK(CM276)),\"\",IF(CM276>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM276<=Parameters!$E$16,CM276>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM276<=Parameters!$F$16, CM276>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM276<=Parameters!$G$16, CM276>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN276=\"\",CN276=\"--\",ISBLANK(CN276)),\"\",IF(CN276>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN276<=Parameters!$E$17,CN276>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN276<=Parameters!$F$17, CN276>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN276<=Parameters!$G$17, CN276>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL276=\"\",CL276=\"--\",ISBLANK(CL276)),\"\",IF(CL276>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL276<=Parameters!$E$18,CL276>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL276<=Parameters!$F$18, CL276>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL276<=Parameters!$G$18, CL276>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP276=\"\",CP276=\"--\",ISBLANK(CP276)),\"\",IF(CP276<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP276>=Parameters!$E$21,CP276<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP276>=Parameters!$F$21, CP276<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP276>=Parameters!$G$21, CP276<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ276=\"\",CQ276=\"--\",ISBLANK(CQ276)),\"\",IF(CQ276<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ276>=Parameters!$E$22,CQ276<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ276>=Parameters!$F$22, CQ276<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ276>=Parameters!$G$22, CQ276<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR276='Risk Tables'!$C$44,1,IF(CR276='Risk Tables'!$C$43,2,IF(CR276='Risk Tables'!$C$42, 3, IF(CR276='Risk Tables'!$C$41, 4, IF(CR276='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS276='Risk Tables'!$C$44,1,IF(CS276='Risk Tables'!$C$43,2,IF(CS276='Risk Tables'!$C$42, 3, IF(CS276='Risk Tables'!$C$41, 4, IF(CS276='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT276='Risk Tables'!$C$44,1,IF(CT276='Risk Tables'!$C$43,2,IF(CT276='Risk Tables'!$C$42, 3, IF(CT276='Risk Tables'!$C$41, 4, IF(CT276='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV276='Risk Tables'!$C$44,1,IF(CV276='Risk Tables'!$C$43,2,IF(CV276='Risk Tables'!$C$42, 3, IF(CV276='Risk Tables'!$C$41, 4, IF(CV276='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW276='Risk Tables'!$C$44,1,IF(CW276='Risk Tables'!$C$43,2,IF(CW276='Risk Tables'!$C$42, 3, IF(CW276='Risk Tables'!$C$41, 4, IF(CW276='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX276='Risk Tables'!$C$44,1,IF(CX276='Risk Tables'!$C$43,2,IF(CX276='Risk Tables'!$C$42, 3, IF(CX276='Risk Tables'!$C$41, 4, IF(CX276='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY276='Risk Tables'!$C$44,1,IF(CY276='Risk Tables'!$C$43,2,IF(CY276='Risk Tables'!$C$42, 3, IF(CY276='Risk Tables'!$C$41, 4, IF(CY276='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA276='Risk Tables'!$C$44,1,IF(DA276='Risk Tables'!$C$43,2,IF(DA276='Risk Tables'!$C$42, 3, IF(DA276='Risk Tables'!$C$41, 4, IF(DA276='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB276='Risk Tables'!$C$44,1,IF(DB276='Risk Tables'!$C$43,2,IF(DB276='Risk Tables'!$C$42, 3, IF(DB276='Risk Tables'!$C$41, 4, IF(DB276='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC276='Risk Tables'!$C$44,1,IF(DC276='Risk Tables'!$C$43,2,IF(DC276='Risk Tables'!$C$42, 3, IF(DC276='Risk Tables'!$C$41, 4, IF(DC276='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD276='Risk Tables'!$C$44,1,IF(DD276='Risk Tables'!$C$43,2,IF(DD276='Risk Tables'!$C$42, 3, IF(DD276='Risk Tables'!$C$41, 4, IF(DD276='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE276='Risk Tables'!$C$44,1,IF(DE276='Risk Tables'!$C$43,2,IF(DE276='Risk Tables'!$C$42, 3, IF(DE276='Risk Tables'!$C$41, 4, IF(DE276='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF276='Risk Tables'!$C$44,1,IF(DF276='Risk Tables'!$C$43,2,IF(DF276='Risk Tables'!$C$42, 3, IF(DF276='Risk Tables'!$C$41, 4, IF(DF276='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI276:DW276))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI276:DW276, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD276),\"\",((AD276*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P276,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V276),\"\",((V276*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P276,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO276),\"\",((AO276*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P276,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM276),\"\",((AM276*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P276,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI276),\"\",((AI276*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P276,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF276),\"\",((AF276*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P276,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR276),\"\",((AR276*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P276,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL276),\"\",((BL276*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P276,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM276),\"\",((BM276*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P276,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU276),\"\",((AU276*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P276,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW276),\"\",((AW276*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P276,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK276),\"\",(((BK276)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P276,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A277=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I277,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M277,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A277=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H277,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A277=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H277,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A277=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H277,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A277=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H277,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG277),ISBLANK(AR277)),\"\",IF(AR277<0,'Risk Tables'!$C$46,BG277/AR277)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO277),ISBLANK(AR277)),\"\",IF(AR277<0,'Risk Tables'!$C$46,AO277/AR277)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH277=\"\",ISBLANK(CH277)),\"\",IF(CH277>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH277<=Parameters!$E$4,CH277>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH277<=Parameters!$F$4, CH277>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH277<=Parameters!$G$4, CH277>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI277=\"\",CI277=\"--\",ISBLANK(CI277)),\"\",IF(CI277='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI277>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI277<=Parameters!$E$5,CI277>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI277<=Parameters!$F$5, CI277>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI277<=Parameters!$G$5, CI277>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG277=\"\",CG277=\"--\",ISBLANK(CG277)),\"\",IF(CG277>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG277<=Parameters!$E$6,CG277>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG277<=Parameters!$F$6, CG277>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG277<=Parameters!$G$6, CG277>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY277=\"\",BY277=\"--\",ISBLANK(BY277)),\"\",IF(BY277>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY277<=Parameters!$E$8,BY277>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY277<=Parameters!$F$8, BY277>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY277<=Parameters!$G$8, BY277>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ277=\"\",BZ277=\"--\",ISBLANK(BZ277)),\"\",IF(BZ277>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ277<=Parameters!$E$9,BZ277>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ277<=Parameters!$F$9, BZ277>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ277<=Parameters!$G$9, BZ277>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA277=\"\",CA277=\"--\",ISBLANK(CA277)),\"\",IF(CA277<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA277>=Parameters!$E$10,CA277<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA277>=Parameters!$F$10, CA277<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA277>=Parameters!$G$10, CA277<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB277=\"\",CB277=\"--\",ISBLANK(CB277)),\"\",IF(CB277<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB277>=Parameters!$E$11,CB277<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB277>=Parameters!$F$11, CB277<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB277>=Parameters!$G$11, CB277<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO277=\"\",CO277=\"--\",ISBLANK(CO277)),\"\",IF(CO277<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO277>=Parameters!$E$13,CO277<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO277>=Parameters!$F$13, CO277<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO277>=Parameters!$G$13, CO277<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ277=\"\",CJ277=\"--\",ISBLANK(CJ277)),\"\",IF(CJ277='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ277<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ277>=Parameters!$E$14,CJ277<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ277>=Parameters!$F$14, CJ277<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ277>=Parameters!$G$14, CJ277<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK277=\"\",CK277=\"--\",ISBLANK(CK277)),\"\",IF(AND(CK277<Parameters!$E$15, CK277>=0), 'Risk Tables'!$C$44, IF(AND(CK277>=Parameters!$E$15,CK277<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK277>=Parameters!$F$15, CK277<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK277>=Parameters!$G$15, CK277<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM277=\"\",CM277=\"--\",ISBLANK(CM277)),\"\",IF(CM277>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM277<=Parameters!$E$16,CM277>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM277<=Parameters!$F$16, CM277>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM277<=Parameters!$G$16, CM277>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN277=\"\",CN277=\"--\",ISBLANK(CN277)),\"\",IF(CN277>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN277<=Parameters!$E$17,CN277>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN277<=Parameters!$F$17, CN277>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN277<=Parameters!$G$17, CN277>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL277=\"\",CL277=\"--\",ISBLANK(CL277)),\"\",IF(CL277>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL277<=Parameters!$E$18,CL277>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL277<=Parameters!$F$18, CL277>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL277<=Parameters!$G$18, CL277>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP277=\"\",CP277=\"--\",ISBLANK(CP277)),\"\",IF(CP277<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP277>=Parameters!$E$21,CP277<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP277>=Parameters!$F$21, CP277<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP277>=Parameters!$G$21, CP277<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ277=\"\",CQ277=\"--\",ISBLANK(CQ277)),\"\",IF(CQ277<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ277>=Parameters!$E$22,CQ277<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ277>=Parameters!$F$22, CQ277<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ277>=Parameters!$G$22, CQ277<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR277='Risk Tables'!$C$44,1,IF(CR277='Risk Tables'!$C$43,2,IF(CR277='Risk Tables'!$C$42, 3, IF(CR277='Risk Tables'!$C$41, 4, IF(CR277='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS277='Risk Tables'!$C$44,1,IF(CS277='Risk Tables'!$C$43,2,IF(CS277='Risk Tables'!$C$42, 3, IF(CS277='Risk Tables'!$C$41, 4, IF(CS277='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT277='Risk Tables'!$C$44,1,IF(CT277='Risk Tables'!$C$43,2,IF(CT277='Risk Tables'!$C$42, 3, IF(CT277='Risk Tables'!$C$41, 4, IF(CT277='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV277='Risk Tables'!$C$44,1,IF(CV277='Risk Tables'!$C$43,2,IF(CV277='Risk Tables'!$C$42, 3, IF(CV277='Risk Tables'!$C$41, 4, IF(CV277='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW277='Risk Tables'!$C$44,1,IF(CW277='Risk Tables'!$C$43,2,IF(CW277='Risk Tables'!$C$42, 3, IF(CW277='Risk Tables'!$C$41, 4, IF(CW277='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX277='Risk Tables'!$C$44,1,IF(CX277='Risk Tables'!$C$43,2,IF(CX277='Risk Tables'!$C$42, 3, IF(CX277='Risk Tables'!$C$41, 4, IF(CX277='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY277='Risk Tables'!$C$44,1,IF(CY277='Risk Tables'!$C$43,2,IF(CY277='Risk Tables'!$C$42, 3, IF(CY277='Risk Tables'!$C$41, 4, IF(CY277='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA277='Risk Tables'!$C$44,1,IF(DA277='Risk Tables'!$C$43,2,IF(DA277='Risk Tables'!$C$42, 3, IF(DA277='Risk Tables'!$C$41, 4, IF(DA277='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB277='Risk Tables'!$C$44,1,IF(DB277='Risk Tables'!$C$43,2,IF(DB277='Risk Tables'!$C$42, 3, IF(DB277='Risk Tables'!$C$41, 4, IF(DB277='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC277='Risk Tables'!$C$44,1,IF(DC277='Risk Tables'!$C$43,2,IF(DC277='Risk Tables'!$C$42, 3, IF(DC277='Risk Tables'!$C$41, 4, IF(DC277='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD277='Risk Tables'!$C$44,1,IF(DD277='Risk Tables'!$C$43,2,IF(DD277='Risk Tables'!$C$42, 3, IF(DD277='Risk Tables'!$C$41, 4, IF(DD277='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE277='Risk Tables'!$C$44,1,IF(DE277='Risk Tables'!$C$43,2,IF(DE277='Risk Tables'!$C$42, 3, IF(DE277='Risk Tables'!$C$41, 4, IF(DE277='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF277='Risk Tables'!$C$44,1,IF(DF277='Risk Tables'!$C$43,2,IF(DF277='Risk Tables'!$C$42, 3, IF(DF277='Risk Tables'!$C$41, 4, IF(DF277='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI277:DW277))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI277:DW277, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD277),\"\",((AD277*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P277,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V277),\"\",((V277*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P277,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO277),\"\",((AO277*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P277,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM277),\"\",((AM277*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P277,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI277),\"\",((AI277*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P277,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF277),\"\",((AF277*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P277,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR277),\"\",((AR277*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P277,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL277),\"\",((BL277*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P277,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM277),\"\",((BM277*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P277,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU277),\"\",((AU277*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P277,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW277),\"\",((AW277*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P277,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK277),\"\",(((BK277)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P277,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A278=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I278,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M278,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A278=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H278,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A278=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H278,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A278=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H278,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A278=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H278,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG278),ISBLANK(AR278)),\"\",IF(AR278<0,'Risk Tables'!$C$46,BG278/AR278)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO278),ISBLANK(AR278)),\"\",IF(AR278<0,'Risk Tables'!$C$46,AO278/AR278)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH278=\"\",ISBLANK(CH278)),\"\",IF(CH278>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH278<=Parameters!$E$4,CH278>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH278<=Parameters!$F$4, CH278>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH278<=Parameters!$G$4, CH278>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI278=\"\",CI278=\"--\",ISBLANK(CI278)),\"\",IF(CI278='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI278>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI278<=Parameters!$E$5,CI278>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI278<=Parameters!$F$5, CI278>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI278<=Parameters!$G$5, CI278>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG278=\"\",CG278=\"--\",ISBLANK(CG278)),\"\",IF(CG278>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG278<=Parameters!$E$6,CG278>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG278<=Parameters!$F$6, CG278>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG278<=Parameters!$G$6, CG278>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY278=\"\",BY278=\"--\",ISBLANK(BY278)),\"\",IF(BY278>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY278<=Parameters!$E$8,BY278>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY278<=Parameters!$F$8, BY278>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY278<=Parameters!$G$8, BY278>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ278=\"\",BZ278=\"--\",ISBLANK(BZ278)),\"\",IF(BZ278>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ278<=Parameters!$E$9,BZ278>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ278<=Parameters!$F$9, BZ278>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ278<=Parameters!$G$9, BZ278>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA278=\"\",CA278=\"--\",ISBLANK(CA278)),\"\",IF(CA278<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA278>=Parameters!$E$10,CA278<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA278>=Parameters!$F$10, CA278<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA278>=Parameters!$G$10, CA278<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB278=\"\",CB278=\"--\",ISBLANK(CB278)),\"\",IF(CB278<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB278>=Parameters!$E$11,CB278<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB278>=Parameters!$F$11, CB278<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB278>=Parameters!$G$11, CB278<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO278=\"\",CO278=\"--\",ISBLANK(CO278)),\"\",IF(CO278<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO278>=Parameters!$E$13,CO278<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO278>=Parameters!$F$13, CO278<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO278>=Parameters!$G$13, CO278<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ278=\"\",CJ278=\"--\",ISBLANK(CJ278)),\"\",IF(CJ278='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ278<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ278>=Parameters!$E$14,CJ278<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ278>=Parameters!$F$14, CJ278<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ278>=Parameters!$G$14, CJ278<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK278=\"\",CK278=\"--\",ISBLANK(CK278)),\"\",IF(AND(CK278<Parameters!$E$15, CK278>=0), 'Risk Tables'!$C$44, IF(AND(CK278>=Parameters!$E$15,CK278<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK278>=Parameters!$F$15, CK278<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK278>=Parameters!$G$15, CK278<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM278=\"\",CM278=\"--\",ISBLANK(CM278)),\"\",IF(CM278>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM278<=Parameters!$E$16,CM278>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM278<=Parameters!$F$16, CM278>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM278<=Parameters!$G$16, CM278>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN278=\"\",CN278=\"--\",ISBLANK(CN278)),\"\",IF(CN278>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN278<=Parameters!$E$17,CN278>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN278<=Parameters!$F$17, CN278>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN278<=Parameters!$G$17, CN278>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL278=\"\",CL278=\"--\",ISBLANK(CL278)),\"\",IF(CL278>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL278<=Parameters!$E$18,CL278>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL278<=Parameters!$F$18, CL278>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL278<=Parameters!$G$18, CL278>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP278=\"\",CP278=\"--\",ISBLANK(CP278)),\"\",IF(CP278<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP278>=Parameters!$E$21,CP278<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP278>=Parameters!$F$21, CP278<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP278>=Parameters!$G$21, CP278<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ278=\"\",CQ278=\"--\",ISBLANK(CQ278)),\"\",IF(CQ278<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ278>=Parameters!$E$22,CQ278<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ278>=Parameters!$F$22, CQ278<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ278>=Parameters!$G$22, CQ278<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR278='Risk Tables'!$C$44,1,IF(CR278='Risk Tables'!$C$43,2,IF(CR278='Risk Tables'!$C$42, 3, IF(CR278='Risk Tables'!$C$41, 4, IF(CR278='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS278='Risk Tables'!$C$44,1,IF(CS278='Risk Tables'!$C$43,2,IF(CS278='Risk Tables'!$C$42, 3, IF(CS278='Risk Tables'!$C$41, 4, IF(CS278='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT278='Risk Tables'!$C$44,1,IF(CT278='Risk Tables'!$C$43,2,IF(CT278='Risk Tables'!$C$42, 3, IF(CT278='Risk Tables'!$C$41, 4, IF(CT278='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV278='Risk Tables'!$C$44,1,IF(CV278='Risk Tables'!$C$43,2,IF(CV278='Risk Tables'!$C$42, 3, IF(CV278='Risk Tables'!$C$41, 4, IF(CV278='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW278='Risk Tables'!$C$44,1,IF(CW278='Risk Tables'!$C$43,2,IF(CW278='Risk Tables'!$C$42, 3, IF(CW278='Risk Tables'!$C$41, 4, IF(CW278='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX278='Risk Tables'!$C$44,1,IF(CX278='Risk Tables'!$C$43,2,IF(CX278='Risk Tables'!$C$42, 3, IF(CX278='Risk Tables'!$C$41, 4, IF(CX278='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY278='Risk Tables'!$C$44,1,IF(CY278='Risk Tables'!$C$43,2,IF(CY278='Risk Tables'!$C$42, 3, IF(CY278='Risk Tables'!$C$41, 4, IF(CY278='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA278='Risk Tables'!$C$44,1,IF(DA278='Risk Tables'!$C$43,2,IF(DA278='Risk Tables'!$C$42, 3, IF(DA278='Risk Tables'!$C$41, 4, IF(DA278='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB278='Risk Tables'!$C$44,1,IF(DB278='Risk Tables'!$C$43,2,IF(DB278='Risk Tables'!$C$42, 3, IF(DB278='Risk Tables'!$C$41, 4, IF(DB278='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC278='Risk Tables'!$C$44,1,IF(DC278='Risk Tables'!$C$43,2,IF(DC278='Risk Tables'!$C$42, 3, IF(DC278='Risk Tables'!$C$41, 4, IF(DC278='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD278='Risk Tables'!$C$44,1,IF(DD278='Risk Tables'!$C$43,2,IF(DD278='Risk Tables'!$C$42, 3, IF(DD278='Risk Tables'!$C$41, 4, IF(DD278='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE278='Risk Tables'!$C$44,1,IF(DE278='Risk Tables'!$C$43,2,IF(DE278='Risk Tables'!$C$42, 3, IF(DE278='Risk Tables'!$C$41, 4, IF(DE278='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF278='Risk Tables'!$C$44,1,IF(DF278='Risk Tables'!$C$43,2,IF(DF278='Risk Tables'!$C$42, 3, IF(DF278='Risk Tables'!$C$41, 4, IF(DF278='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI278:DW278))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI278:DW278, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD278),\"\",((AD278*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P278,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V278),\"\",((V278*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P278,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO278),\"\",((AO278*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P278,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM278),\"\",((AM278*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P278,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI278),\"\",((AI278*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P278,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF278),\"\",((AF278*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P278,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR278),\"\",((AR278*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P278,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL278),\"\",((BL278*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P278,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM278),\"\",((BM278*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P278,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU278),\"\",((AU278*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P278,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW278),\"\",((AW278*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P278,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK278),\"\",(((BK278)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P278,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A279=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I279,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M279,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A279=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H279,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A279=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H279,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A279=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H279,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A279=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H279,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG279),ISBLANK(AR279)),\"\",IF(AR279<0,'Risk Tables'!$C$46,BG279/AR279)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO279),ISBLANK(AR279)),\"\",IF(AR279<0,'Risk Tables'!$C$46,AO279/AR279)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH279=\"\",ISBLANK(CH279)),\"\",IF(CH279>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH279<=Parameters!$E$4,CH279>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH279<=Parameters!$F$4, CH279>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH279<=Parameters!$G$4, CH279>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI279=\"\",CI279=\"--\",ISBLANK(CI279)),\"\",IF(CI279='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI279>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI279<=Parameters!$E$5,CI279>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI279<=Parameters!$F$5, CI279>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI279<=Parameters!$G$5, CI279>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG279=\"\",CG279=\"--\",ISBLANK(CG279)),\"\",IF(CG279>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG279<=Parameters!$E$6,CG279>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG279<=Parameters!$F$6, CG279>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG279<=Parameters!$G$6, CG279>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY279=\"\",BY279=\"--\",ISBLANK(BY279)),\"\",IF(BY279>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY279<=Parameters!$E$8,BY279>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY279<=Parameters!$F$8, BY279>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY279<=Parameters!$G$8, BY279>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ279=\"\",BZ279=\"--\",ISBLANK(BZ279)),\"\",IF(BZ279>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ279<=Parameters!$E$9,BZ279>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ279<=Parameters!$F$9, BZ279>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ279<=Parameters!$G$9, BZ279>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA279=\"\",CA279=\"--\",ISBLANK(CA279)),\"\",IF(CA279<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA279>=Parameters!$E$10,CA279<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA279>=Parameters!$F$10, CA279<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA279>=Parameters!$G$10, CA279<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB279=\"\",CB279=\"--\",ISBLANK(CB279)),\"\",IF(CB279<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB279>=Parameters!$E$11,CB279<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB279>=Parameters!$F$11, CB279<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB279>=Parameters!$G$11, CB279<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO279=\"\",CO279=\"--\",ISBLANK(CO279)),\"\",IF(CO279<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO279>=Parameters!$E$13,CO279<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO279>=Parameters!$F$13, CO279<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO279>=Parameters!$G$13, CO279<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ279=\"\",CJ279=\"--\",ISBLANK(CJ279)),\"\",IF(CJ279='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ279<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ279>=Parameters!$E$14,CJ279<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ279>=Parameters!$F$14, CJ279<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ279>=Parameters!$G$14, CJ279<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK279=\"\",CK279=\"--\",ISBLANK(CK279)),\"\",IF(AND(CK279<Parameters!$E$15, CK279>=0), 'Risk Tables'!$C$44, IF(AND(CK279>=Parameters!$E$15,CK279<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK279>=Parameters!$F$15, CK279<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK279>=Parameters!$G$15, CK279<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM279=\"\",CM279=\"--\",ISBLANK(CM279)),\"\",IF(CM279>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM279<=Parameters!$E$16,CM279>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM279<=Parameters!$F$16, CM279>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM279<=Parameters!$G$16, CM279>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN279=\"\",CN279=\"--\",ISBLANK(CN279)),\"\",IF(CN279>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN279<=Parameters!$E$17,CN279>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN279<=Parameters!$F$17, CN279>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN279<=Parameters!$G$17, CN279>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL279=\"\",CL279=\"--\",ISBLANK(CL279)),\"\",IF(CL279>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL279<=Parameters!$E$18,CL279>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL279<=Parameters!$F$18, CL279>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL279<=Parameters!$G$18, CL279>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP279=\"\",CP279=\"--\",ISBLANK(CP279)),\"\",IF(CP279<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP279>=Parameters!$E$21,CP279<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP279>=Parameters!$F$21, CP279<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP279>=Parameters!$G$21, CP279<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ279=\"\",CQ279=\"--\",ISBLANK(CQ279)),\"\",IF(CQ279<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ279>=Parameters!$E$22,CQ279<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ279>=Parameters!$F$22, CQ279<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ279>=Parameters!$G$22, CQ279<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR279='Risk Tables'!$C$44,1,IF(CR279='Risk Tables'!$C$43,2,IF(CR279='Risk Tables'!$C$42, 3, IF(CR279='Risk Tables'!$C$41, 4, IF(CR279='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS279='Risk Tables'!$C$44,1,IF(CS279='Risk Tables'!$C$43,2,IF(CS279='Risk Tables'!$C$42, 3, IF(CS279='Risk Tables'!$C$41, 4, IF(CS279='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT279='Risk Tables'!$C$44,1,IF(CT279='Risk Tables'!$C$43,2,IF(CT279='Risk Tables'!$C$42, 3, IF(CT279='Risk Tables'!$C$41, 4, IF(CT279='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV279='Risk Tables'!$C$44,1,IF(CV279='Risk Tables'!$C$43,2,IF(CV279='Risk Tables'!$C$42, 3, IF(CV279='Risk Tables'!$C$41, 4, IF(CV279='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW279='Risk Tables'!$C$44,1,IF(CW279='Risk Tables'!$C$43,2,IF(CW279='Risk Tables'!$C$42, 3, IF(CW279='Risk Tables'!$C$41, 4, IF(CW279='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX279='Risk Tables'!$C$44,1,IF(CX279='Risk Tables'!$C$43,2,IF(CX279='Risk Tables'!$C$42, 3, IF(CX279='Risk Tables'!$C$41, 4, IF(CX279='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY279='Risk Tables'!$C$44,1,IF(CY279='Risk Tables'!$C$43,2,IF(CY279='Risk Tables'!$C$42, 3, IF(CY279='Risk Tables'!$C$41, 4, IF(CY279='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA279='Risk Tables'!$C$44,1,IF(DA279='Risk Tables'!$C$43,2,IF(DA279='Risk Tables'!$C$42, 3, IF(DA279='Risk Tables'!$C$41, 4, IF(DA279='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB279='Risk Tables'!$C$44,1,IF(DB279='Risk Tables'!$C$43,2,IF(DB279='Risk Tables'!$C$42, 3, IF(DB279='Risk Tables'!$C$41, 4, IF(DB279='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC279='Risk Tables'!$C$44,1,IF(DC279='Risk Tables'!$C$43,2,IF(DC279='Risk Tables'!$C$42, 3, IF(DC279='Risk Tables'!$C$41, 4, IF(DC279='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD279='Risk Tables'!$C$44,1,IF(DD279='Risk Tables'!$C$43,2,IF(DD279='Risk Tables'!$C$42, 3, IF(DD279='Risk Tables'!$C$41, 4, IF(DD279='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE279='Risk Tables'!$C$44,1,IF(DE279='Risk Tables'!$C$43,2,IF(DE279='Risk Tables'!$C$42, 3, IF(DE279='Risk Tables'!$C$41, 4, IF(DE279='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF279='Risk Tables'!$C$44,1,IF(DF279='Risk Tables'!$C$43,2,IF(DF279='Risk Tables'!$C$42, 3, IF(DF279='Risk Tables'!$C$41, 4, IF(DF279='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI279:DW279))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI279:DW279, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD279),\"\",((AD279*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P279,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V279),\"\",((V279*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P279,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO279),\"\",((AO279*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P279,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM279),\"\",((AM279*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P279,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI279),\"\",((AI279*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P279,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF279),\"\",((AF279*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P279,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR279),\"\",((AR279*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P279,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL279),\"\",((BL279*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P279,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM279),\"\",((BM279*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P279,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU279),\"\",((AU279*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P279,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW279),\"\",((AW279*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P279,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK279),\"\",(((BK279)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P279,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A280=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I280,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M280,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A280=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H280,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A280=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H280,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A280=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H280,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A280=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H280,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG280),ISBLANK(AR280)),\"\",IF(AR280<0,'Risk Tables'!$C$46,BG280/AR280)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO280),ISBLANK(AR280)),\"\",IF(AR280<0,'Risk Tables'!$C$46,AO280/AR280)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH280=\"\",ISBLANK(CH280)),\"\",IF(CH280>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH280<=Parameters!$E$4,CH280>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH280<=Parameters!$F$4, CH280>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH280<=Parameters!$G$4, CH280>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI280=\"\",CI280=\"--\",ISBLANK(CI280)),\"\",IF(CI280='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI280>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI280<=Parameters!$E$5,CI280>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI280<=Parameters!$F$5, CI280>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI280<=Parameters!$G$5, CI280>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG280=\"\",CG280=\"--\",ISBLANK(CG280)),\"\",IF(CG280>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG280<=Parameters!$E$6,CG280>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG280<=Parameters!$F$6, CG280>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG280<=Parameters!$G$6, CG280>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY280=\"\",BY280=\"--\",ISBLANK(BY280)),\"\",IF(BY280>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY280<=Parameters!$E$8,BY280>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY280<=Parameters!$F$8, BY280>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY280<=Parameters!$G$8, BY280>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ280=\"\",BZ280=\"--\",ISBLANK(BZ280)),\"\",IF(BZ280>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ280<=Parameters!$E$9,BZ280>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ280<=Parameters!$F$9, BZ280>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ280<=Parameters!$G$9, BZ280>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA280=\"\",CA280=\"--\",ISBLANK(CA280)),\"\",IF(CA280<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA280>=Parameters!$E$10,CA280<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA280>=Parameters!$F$10, CA280<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA280>=Parameters!$G$10, CA280<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB280=\"\",CB280=\"--\",ISBLANK(CB280)),\"\",IF(CB280<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB280>=Parameters!$E$11,CB280<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB280>=Parameters!$F$11, CB280<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB280>=Parameters!$G$11, CB280<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO280=\"\",CO280=\"--\",ISBLANK(CO280)),\"\",IF(CO280<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO280>=Parameters!$E$13,CO280<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO280>=Parameters!$F$13, CO280<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO280>=Parameters!$G$13, CO280<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ280=\"\",CJ280=\"--\",ISBLANK(CJ280)),\"\",IF(CJ280='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ280<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ280>=Parameters!$E$14,CJ280<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ280>=Parameters!$F$14, CJ280<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ280>=Parameters!$G$14, CJ280<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK280=\"\",CK280=\"--\",ISBLANK(CK280)),\"\",IF(AND(CK280<Parameters!$E$15, CK280>=0), 'Risk Tables'!$C$44, IF(AND(CK280>=Parameters!$E$15,CK280<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK280>=Parameters!$F$15, CK280<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK280>=Parameters!$G$15, CK280<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM280=\"\",CM280=\"--\",ISBLANK(CM280)),\"\",IF(CM280>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM280<=Parameters!$E$16,CM280>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM280<=Parameters!$F$16, CM280>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM280<=Parameters!$G$16, CM280>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN280=\"\",CN280=\"--\",ISBLANK(CN280)),\"\",IF(CN280>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN280<=Parameters!$E$17,CN280>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN280<=Parameters!$F$17, CN280>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN280<=Parameters!$G$17, CN280>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL280=\"\",CL280=\"--\",ISBLANK(CL280)),\"\",IF(CL280>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL280<=Parameters!$E$18,CL280>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL280<=Parameters!$F$18, CL280>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL280<=Parameters!$G$18, CL280>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP280=\"\",CP280=\"--\",ISBLANK(CP280)),\"\",IF(CP280<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP280>=Parameters!$E$21,CP280<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP280>=Parameters!$F$21, CP280<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP280>=Parameters!$G$21, CP280<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ280=\"\",CQ280=\"--\",ISBLANK(CQ280)),\"\",IF(CQ280<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ280>=Parameters!$E$22,CQ280<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ280>=Parameters!$F$22, CQ280<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ280>=Parameters!$G$22, CQ280<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR280='Risk Tables'!$C$44,1,IF(CR280='Risk Tables'!$C$43,2,IF(CR280='Risk Tables'!$C$42, 3, IF(CR280='Risk Tables'!$C$41, 4, IF(CR280='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS280='Risk Tables'!$C$44,1,IF(CS280='Risk Tables'!$C$43,2,IF(CS280='Risk Tables'!$C$42, 3, IF(CS280='Risk Tables'!$C$41, 4, IF(CS280='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT280='Risk Tables'!$C$44,1,IF(CT280='Risk Tables'!$C$43,2,IF(CT280='Risk Tables'!$C$42, 3, IF(CT280='Risk Tables'!$C$41, 4, IF(CT280='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV280='Risk Tables'!$C$44,1,IF(CV280='Risk Tables'!$C$43,2,IF(CV280='Risk Tables'!$C$42, 3, IF(CV280='Risk Tables'!$C$41, 4, IF(CV280='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW280='Risk Tables'!$C$44,1,IF(CW280='Risk Tables'!$C$43,2,IF(CW280='Risk Tables'!$C$42, 3, IF(CW280='Risk Tables'!$C$41, 4, IF(CW280='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX280='Risk Tables'!$C$44,1,IF(CX280='Risk Tables'!$C$43,2,IF(CX280='Risk Tables'!$C$42, 3, IF(CX280='Risk Tables'!$C$41, 4, IF(CX280='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY280='Risk Tables'!$C$44,1,IF(CY280='Risk Tables'!$C$43,2,IF(CY280='Risk Tables'!$C$42, 3, IF(CY280='Risk Tables'!$C$41, 4, IF(CY280='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA280='Risk Tables'!$C$44,1,IF(DA280='Risk Tables'!$C$43,2,IF(DA280='Risk Tables'!$C$42, 3, IF(DA280='Risk Tables'!$C$41, 4, IF(DA280='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB280='Risk Tables'!$C$44,1,IF(DB280='Risk Tables'!$C$43,2,IF(DB280='Risk Tables'!$C$42, 3, IF(DB280='Risk Tables'!$C$41, 4, IF(DB280='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC280='Risk Tables'!$C$44,1,IF(DC280='Risk Tables'!$C$43,2,IF(DC280='Risk Tables'!$C$42, 3, IF(DC280='Risk Tables'!$C$41, 4, IF(DC280='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD280='Risk Tables'!$C$44,1,IF(DD280='Risk Tables'!$C$43,2,IF(DD280='Risk Tables'!$C$42, 3, IF(DD280='Risk Tables'!$C$41, 4, IF(DD280='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE280='Risk Tables'!$C$44,1,IF(DE280='Risk Tables'!$C$43,2,IF(DE280='Risk Tables'!$C$42, 3, IF(DE280='Risk Tables'!$C$41, 4, IF(DE280='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF280='Risk Tables'!$C$44,1,IF(DF280='Risk Tables'!$C$43,2,IF(DF280='Risk Tables'!$C$42, 3, IF(DF280='Risk Tables'!$C$41, 4, IF(DF280='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI280:DW280))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI280:DW280, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD280),\"\",((AD280*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P280,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V280),\"\",((V280*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P280,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO280),\"\",((AO280*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P280,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM280),\"\",((AM280*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P280,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI280),\"\",((AI280*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P280,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF280),\"\",((AF280*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P280,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR280),\"\",((AR280*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P280,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL280),\"\",((BL280*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P280,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM280),\"\",((BM280*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P280,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU280),\"\",((AU280*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P280,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW280),\"\",((AW280*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P280,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK280),\"\",(((BK280)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P280,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A281=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I281,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M281,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A281=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H281,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A281=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H281,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A281=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H281,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A281=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H281,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG281),ISBLANK(AR281)),\"\",IF(AR281<0,'Risk Tables'!$C$46,BG281/AR281)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO281),ISBLANK(AR281)),\"\",IF(AR281<0,'Risk Tables'!$C$46,AO281/AR281)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH281=\"\",ISBLANK(CH281)),\"\",IF(CH281>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH281<=Parameters!$E$4,CH281>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH281<=Parameters!$F$4, CH281>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH281<=Parameters!$G$4, CH281>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI281=\"\",CI281=\"--\",ISBLANK(CI281)),\"\",IF(CI281='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI281>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI281<=Parameters!$E$5,CI281>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI281<=Parameters!$F$5, CI281>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI281<=Parameters!$G$5, CI281>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG281=\"\",CG281=\"--\",ISBLANK(CG281)),\"\",IF(CG281>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG281<=Parameters!$E$6,CG281>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG281<=Parameters!$F$6, CG281>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG281<=Parameters!$G$6, CG281>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY281=\"\",BY281=\"--\",ISBLANK(BY281)),\"\",IF(BY281>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY281<=Parameters!$E$8,BY281>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY281<=Parameters!$F$8, BY281>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY281<=Parameters!$G$8, BY281>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ281=\"\",BZ281=\"--\",ISBLANK(BZ281)),\"\",IF(BZ281>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ281<=Parameters!$E$9,BZ281>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ281<=Parameters!$F$9, BZ281>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ281<=Parameters!$G$9, BZ281>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA281=\"\",CA281=\"--\",ISBLANK(CA281)),\"\",IF(CA281<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA281>=Parameters!$E$10,CA281<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA281>=Parameters!$F$10, CA281<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA281>=Parameters!$G$10, CA281<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB281=\"\",CB281=\"--\",ISBLANK(CB281)),\"\",IF(CB281<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB281>=Parameters!$E$11,CB281<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB281>=Parameters!$F$11, CB281<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB281>=Parameters!$G$11, CB281<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO281=\"\",CO281=\"--\",ISBLANK(CO281)),\"\",IF(CO281<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO281>=Parameters!$E$13,CO281<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO281>=Parameters!$F$13, CO281<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO281>=Parameters!$G$13, CO281<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ281=\"\",CJ281=\"--\",ISBLANK(CJ281)),\"\",IF(CJ281='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ281<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ281>=Parameters!$E$14,CJ281<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ281>=Parameters!$F$14, CJ281<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ281>=Parameters!$G$14, CJ281<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK281=\"\",CK281=\"--\",ISBLANK(CK281)),\"\",IF(AND(CK281<Parameters!$E$15, CK281>=0), 'Risk Tables'!$C$44, IF(AND(CK281>=Parameters!$E$15,CK281<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK281>=Parameters!$F$15, CK281<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK281>=Parameters!$G$15, CK281<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM281=\"\",CM281=\"--\",ISBLANK(CM281)),\"\",IF(CM281>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM281<=Parameters!$E$16,CM281>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM281<=Parameters!$F$16, CM281>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM281<=Parameters!$G$16, CM281>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN281=\"\",CN281=\"--\",ISBLANK(CN281)),\"\",IF(CN281>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN281<=Parameters!$E$17,CN281>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN281<=Parameters!$F$17, CN281>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN281<=Parameters!$G$17, CN281>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL281=\"\",CL281=\"--\",ISBLANK(CL281)),\"\",IF(CL281>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL281<=Parameters!$E$18,CL281>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL281<=Parameters!$F$18, CL281>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL281<=Parameters!$G$18, CL281>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP281=\"\",CP281=\"--\",ISBLANK(CP281)),\"\",IF(CP281<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP281>=Parameters!$E$21,CP281<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP281>=Parameters!$F$21, CP281<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP281>=Parameters!$G$21, CP281<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ281=\"\",CQ281=\"--\",ISBLANK(CQ281)),\"\",IF(CQ281<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ281>=Parameters!$E$22,CQ281<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ281>=Parameters!$F$22, CQ281<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ281>=Parameters!$G$22, CQ281<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR281='Risk Tables'!$C$44,1,IF(CR281='Risk Tables'!$C$43,2,IF(CR281='Risk Tables'!$C$42, 3, IF(CR281='Risk Tables'!$C$41, 4, IF(CR281='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS281='Risk Tables'!$C$44,1,IF(CS281='Risk Tables'!$C$43,2,IF(CS281='Risk Tables'!$C$42, 3, IF(CS281='Risk Tables'!$C$41, 4, IF(CS281='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT281='Risk Tables'!$C$44,1,IF(CT281='Risk Tables'!$C$43,2,IF(CT281='Risk Tables'!$C$42, 3, IF(CT281='Risk Tables'!$C$41, 4, IF(CT281='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV281='Risk Tables'!$C$44,1,IF(CV281='Risk Tables'!$C$43,2,IF(CV281='Risk Tables'!$C$42, 3, IF(CV281='Risk Tables'!$C$41, 4, IF(CV281='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW281='Risk Tables'!$C$44,1,IF(CW281='Risk Tables'!$C$43,2,IF(CW281='Risk Tables'!$C$42, 3, IF(CW281='Risk Tables'!$C$41, 4, IF(CW281='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX281='Risk Tables'!$C$44,1,IF(CX281='Risk Tables'!$C$43,2,IF(CX281='Risk Tables'!$C$42, 3, IF(CX281='Risk Tables'!$C$41, 4, IF(CX281='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY281='Risk Tables'!$C$44,1,IF(CY281='Risk Tables'!$C$43,2,IF(CY281='Risk Tables'!$C$42, 3, IF(CY281='Risk Tables'!$C$41, 4, IF(CY281='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA281='Risk Tables'!$C$44,1,IF(DA281='Risk Tables'!$C$43,2,IF(DA281='Risk Tables'!$C$42, 3, IF(DA281='Risk Tables'!$C$41, 4, IF(DA281='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB281='Risk Tables'!$C$44,1,IF(DB281='Risk Tables'!$C$43,2,IF(DB281='Risk Tables'!$C$42, 3, IF(DB281='Risk Tables'!$C$41, 4, IF(DB281='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC281='Risk Tables'!$C$44,1,IF(DC281='Risk Tables'!$C$43,2,IF(DC281='Risk Tables'!$C$42, 3, IF(DC281='Risk Tables'!$C$41, 4, IF(DC281='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD281='Risk Tables'!$C$44,1,IF(DD281='Risk Tables'!$C$43,2,IF(DD281='Risk Tables'!$C$42, 3, IF(DD281='Risk Tables'!$C$41, 4, IF(DD281='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE281='Risk Tables'!$C$44,1,IF(DE281='Risk Tables'!$C$43,2,IF(DE281='Risk Tables'!$C$42, 3, IF(DE281='Risk Tables'!$C$41, 4, IF(DE281='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF281='Risk Tables'!$C$44,1,IF(DF281='Risk Tables'!$C$43,2,IF(DF281='Risk Tables'!$C$42, 3, IF(DF281='Risk Tables'!$C$41, 4, IF(DF281='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI281:DW281))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI281:DW281, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD281),\"\",((AD281*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P281,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V281),\"\",((V281*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P281,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO281),\"\",((AO281*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P281,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM281),\"\",((AM281*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P281,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI281),\"\",((AI281*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P281,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF281),\"\",((AF281*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P281,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR281),\"\",((AR281*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P281,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL281),\"\",((BL281*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P281,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM281),\"\",((BM281*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P281,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU281),\"\",((AU281*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P281,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW281),\"\",((AW281*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P281,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK281),\"\",(((BK281)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P281,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A282=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I282,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M282,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A282=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H282,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A282=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H282,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A282=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H282,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A282=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H282,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG282),ISBLANK(AR282)),\"\",IF(AR282<0,'Risk Tables'!$C$46,BG282/AR282)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO282),ISBLANK(AR282)),\"\",IF(AR282<0,'Risk Tables'!$C$46,AO282/AR282)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH282=\"\",ISBLANK(CH282)),\"\",IF(CH282>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH282<=Parameters!$E$4,CH282>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH282<=Parameters!$F$4, CH282>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH282<=Parameters!$G$4, CH282>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI282=\"\",CI282=\"--\",ISBLANK(CI282)),\"\",IF(CI282='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI282>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI282<=Parameters!$E$5,CI282>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI282<=Parameters!$F$5, CI282>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI282<=Parameters!$G$5, CI282>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG282=\"\",CG282=\"--\",ISBLANK(CG282)),\"\",IF(CG282>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG282<=Parameters!$E$6,CG282>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG282<=Parameters!$F$6, CG282>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG282<=Parameters!$G$6, CG282>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY282=\"\",BY282=\"--\",ISBLANK(BY282)),\"\",IF(BY282>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY282<=Parameters!$E$8,BY282>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY282<=Parameters!$F$8, BY282>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY282<=Parameters!$G$8, BY282>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ282=\"\",BZ282=\"--\",ISBLANK(BZ282)),\"\",IF(BZ282>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ282<=Parameters!$E$9,BZ282>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ282<=Parameters!$F$9, BZ282>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ282<=Parameters!$G$9, BZ282>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA282=\"\",CA282=\"--\",ISBLANK(CA282)),\"\",IF(CA282<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA282>=Parameters!$E$10,CA282<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA282>=Parameters!$F$10, CA282<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA282>=Parameters!$G$10, CA282<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB282=\"\",CB282=\"--\",ISBLANK(CB282)),\"\",IF(CB282<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB282>=Parameters!$E$11,CB282<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB282>=Parameters!$F$11, CB282<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB282>=Parameters!$G$11, CB282<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO282=\"\",CO282=\"--\",ISBLANK(CO282)),\"\",IF(CO282<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO282>=Parameters!$E$13,CO282<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO282>=Parameters!$F$13, CO282<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO282>=Parameters!$G$13, CO282<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ282=\"\",CJ282=\"--\",ISBLANK(CJ282)),\"\",IF(CJ282='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ282<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ282>=Parameters!$E$14,CJ282<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ282>=Parameters!$F$14, CJ282<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ282>=Parameters!$G$14, CJ282<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK282=\"\",CK282=\"--\",ISBLANK(CK282)),\"\",IF(AND(CK282<Parameters!$E$15, CK282>=0), 'Risk Tables'!$C$44, IF(AND(CK282>=Parameters!$E$15,CK282<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK282>=Parameters!$F$15, CK282<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK282>=Parameters!$G$15, CK282<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM282=\"\",CM282=\"--\",ISBLANK(CM282)),\"\",IF(CM282>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM282<=Parameters!$E$16,CM282>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM282<=Parameters!$F$16, CM282>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM282<=Parameters!$G$16, CM282>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN282=\"\",CN282=\"--\",ISBLANK(CN282)),\"\",IF(CN282>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN282<=Parameters!$E$17,CN282>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN282<=Parameters!$F$17, CN282>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN282<=Parameters!$G$17, CN282>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL282=\"\",CL282=\"--\",ISBLANK(CL282)),\"\",IF(CL282>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL282<=Parameters!$E$18,CL282>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL282<=Parameters!$F$18, CL282>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL282<=Parameters!$G$18, CL282>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP282=\"\",CP282=\"--\",ISBLANK(CP282)),\"\",IF(CP282<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP282>=Parameters!$E$21,CP282<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP282>=Parameters!$F$21, CP282<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP282>=Parameters!$G$21, CP282<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ282=\"\",CQ282=\"--\",ISBLANK(CQ282)),\"\",IF(CQ282<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ282>=Parameters!$E$22,CQ282<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ282>=Parameters!$F$22, CQ282<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ282>=Parameters!$G$22, CQ282<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR282='Risk Tables'!$C$44,1,IF(CR282='Risk Tables'!$C$43,2,IF(CR282='Risk Tables'!$C$42, 3, IF(CR282='Risk Tables'!$C$41, 4, IF(CR282='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS282='Risk Tables'!$C$44,1,IF(CS282='Risk Tables'!$C$43,2,IF(CS282='Risk Tables'!$C$42, 3, IF(CS282='Risk Tables'!$C$41, 4, IF(CS282='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT282='Risk Tables'!$C$44,1,IF(CT282='Risk Tables'!$C$43,2,IF(CT282='Risk Tables'!$C$42, 3, IF(CT282='Risk Tables'!$C$41, 4, IF(CT282='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV282='Risk Tables'!$C$44,1,IF(CV282='Risk Tables'!$C$43,2,IF(CV282='Risk Tables'!$C$42, 3, IF(CV282='Risk Tables'!$C$41, 4, IF(CV282='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW282='Risk Tables'!$C$44,1,IF(CW282='Risk Tables'!$C$43,2,IF(CW282='Risk Tables'!$C$42, 3, IF(CW282='Risk Tables'!$C$41, 4, IF(CW282='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX282='Risk Tables'!$C$44,1,IF(CX282='Risk Tables'!$C$43,2,IF(CX282='Risk Tables'!$C$42, 3, IF(CX282='Risk Tables'!$C$41, 4, IF(CX282='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY282='Risk Tables'!$C$44,1,IF(CY282='Risk Tables'!$C$43,2,IF(CY282='Risk Tables'!$C$42, 3, IF(CY282='Risk Tables'!$C$41, 4, IF(CY282='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA282='Risk Tables'!$C$44,1,IF(DA282='Risk Tables'!$C$43,2,IF(DA282='Risk Tables'!$C$42, 3, IF(DA282='Risk Tables'!$C$41, 4, IF(DA282='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB282='Risk Tables'!$C$44,1,IF(DB282='Risk Tables'!$C$43,2,IF(DB282='Risk Tables'!$C$42, 3, IF(DB282='Risk Tables'!$C$41, 4, IF(DB282='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC282='Risk Tables'!$C$44,1,IF(DC282='Risk Tables'!$C$43,2,IF(DC282='Risk Tables'!$C$42, 3, IF(DC282='Risk Tables'!$C$41, 4, IF(DC282='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD282='Risk Tables'!$C$44,1,IF(DD282='Risk Tables'!$C$43,2,IF(DD282='Risk Tables'!$C$42, 3, IF(DD282='Risk Tables'!$C$41, 4, IF(DD282='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE282='Risk Tables'!$C$44,1,IF(DE282='Risk Tables'!$C$43,2,IF(DE282='Risk Tables'!$C$42, 3, IF(DE282='Risk Tables'!$C$41, 4, IF(DE282='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF282='Risk Tables'!$C$44,1,IF(DF282='Risk Tables'!$C$43,2,IF(DF282='Risk Tables'!$C$42, 3, IF(DF282='Risk Tables'!$C$41, 4, IF(DF282='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI282:DW282))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI282:DW282, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD282),\"\",((AD282*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P282,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V282),\"\",((V282*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P282,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO282),\"\",((AO282*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P282,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM282),\"\",((AM282*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P282,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI282),\"\",((AI282*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P282,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF282),\"\",((AF282*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P282,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR282),\"\",((AR282*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P282,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL282),\"\",((BL282*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P282,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM282),\"\",((BM282*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P282,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU282),\"\",((AU282*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P282,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW282),\"\",((AW282*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P282,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK282),\"\",(((BK282)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P282,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A283=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I283,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M283,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A283=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H283,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A283=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H283,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A283=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H283,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A283=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H283,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG283),ISBLANK(AR283)),\"\",IF(AR283<0,'Risk Tables'!$C$46,BG283/AR283)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO283),ISBLANK(AR283)),\"\",IF(AR283<0,'Risk Tables'!$C$46,AO283/AR283)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH283=\"\",ISBLANK(CH283)),\"\",IF(CH283>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH283<=Parameters!$E$4,CH283>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH283<=Parameters!$F$4, CH283>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH283<=Parameters!$G$4, CH283>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI283=\"\",CI283=\"--\",ISBLANK(CI283)),\"\",IF(CI283='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI283>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI283<=Parameters!$E$5,CI283>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI283<=Parameters!$F$5, CI283>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI283<=Parameters!$G$5, CI283>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG283=\"\",CG283=\"--\",ISBLANK(CG283)),\"\",IF(CG283>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG283<=Parameters!$E$6,CG283>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG283<=Parameters!$F$6, CG283>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG283<=Parameters!$G$6, CG283>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY283=\"\",BY283=\"--\",ISBLANK(BY283)),\"\",IF(BY283>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY283<=Parameters!$E$8,BY283>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY283<=Parameters!$F$8, BY283>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY283<=Parameters!$G$8, BY283>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ283=\"\",BZ283=\"--\",ISBLANK(BZ283)),\"\",IF(BZ283>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ283<=Parameters!$E$9,BZ283>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ283<=Parameters!$F$9, BZ283>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ283<=Parameters!$G$9, BZ283>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA283=\"\",CA283=\"--\",ISBLANK(CA283)),\"\",IF(CA283<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA283>=Parameters!$E$10,CA283<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA283>=Parameters!$F$10, CA283<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA283>=Parameters!$G$10, CA283<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB283=\"\",CB283=\"--\",ISBLANK(CB283)),\"\",IF(CB283<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB283>=Parameters!$E$11,CB283<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB283>=Parameters!$F$11, CB283<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB283>=Parameters!$G$11, CB283<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO283=\"\",CO283=\"--\",ISBLANK(CO283)),\"\",IF(CO283<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO283>=Parameters!$E$13,CO283<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO283>=Parameters!$F$13, CO283<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO283>=Parameters!$G$13, CO283<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ283=\"\",CJ283=\"--\",ISBLANK(CJ283)),\"\",IF(CJ283='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ283<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ283>=Parameters!$E$14,CJ283<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ283>=Parameters!$F$14, CJ283<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ283>=Parameters!$G$14, CJ283<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK283=\"\",CK283=\"--\",ISBLANK(CK283)),\"\",IF(AND(CK283<Parameters!$E$15, CK283>=0), 'Risk Tables'!$C$44, IF(AND(CK283>=Parameters!$E$15,CK283<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK283>=Parameters!$F$15, CK283<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK283>=Parameters!$G$15, CK283<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM283=\"\",CM283=\"--\",ISBLANK(CM283)),\"\",IF(CM283>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM283<=Parameters!$E$16,CM283>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM283<=Parameters!$F$16, CM283>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM283<=Parameters!$G$16, CM283>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN283=\"\",CN283=\"--\",ISBLANK(CN283)),\"\",IF(CN283>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN283<=Parameters!$E$17,CN283>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN283<=Parameters!$F$17, CN283>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN283<=Parameters!$G$17, CN283>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL283=\"\",CL283=\"--\",ISBLANK(CL283)),\"\",IF(CL283>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL283<=Parameters!$E$18,CL283>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL283<=Parameters!$F$18, CL283>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL283<=Parameters!$G$18, CL283>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP283=\"\",CP283=\"--\",ISBLANK(CP283)),\"\",IF(CP283<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP283>=Parameters!$E$21,CP283<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP283>=Parameters!$F$21, CP283<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP283>=Parameters!$G$21, CP283<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ283=\"\",CQ283=\"--\",ISBLANK(CQ283)),\"\",IF(CQ283<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ283>=Parameters!$E$22,CQ283<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ283>=Parameters!$F$22, CQ283<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ283>=Parameters!$G$22, CQ283<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR283='Risk Tables'!$C$44,1,IF(CR283='Risk Tables'!$C$43,2,IF(CR283='Risk Tables'!$C$42, 3, IF(CR283='Risk Tables'!$C$41, 4, IF(CR283='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS283='Risk Tables'!$C$44,1,IF(CS283='Risk Tables'!$C$43,2,IF(CS283='Risk Tables'!$C$42, 3, IF(CS283='Risk Tables'!$C$41, 4, IF(CS283='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT283='Risk Tables'!$C$44,1,IF(CT283='Risk Tables'!$C$43,2,IF(CT283='Risk Tables'!$C$42, 3, IF(CT283='Risk Tables'!$C$41, 4, IF(CT283='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV283='Risk Tables'!$C$44,1,IF(CV283='Risk Tables'!$C$43,2,IF(CV283='Risk Tables'!$C$42, 3, IF(CV283='Risk Tables'!$C$41, 4, IF(CV283='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW283='Risk Tables'!$C$44,1,IF(CW283='Risk Tables'!$C$43,2,IF(CW283='Risk Tables'!$C$42, 3, IF(CW283='Risk Tables'!$C$41, 4, IF(CW283='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX283='Risk Tables'!$C$44,1,IF(CX283='Risk Tables'!$C$43,2,IF(CX283='Risk Tables'!$C$42, 3, IF(CX283='Risk Tables'!$C$41, 4, IF(CX283='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY283='Risk Tables'!$C$44,1,IF(CY283='Risk Tables'!$C$43,2,IF(CY283='Risk Tables'!$C$42, 3, IF(CY283='Risk Tables'!$C$41, 4, IF(CY283='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA283='Risk Tables'!$C$44,1,IF(DA283='Risk Tables'!$C$43,2,IF(DA283='Risk Tables'!$C$42, 3, IF(DA283='Risk Tables'!$C$41, 4, IF(DA283='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB283='Risk Tables'!$C$44,1,IF(DB283='Risk Tables'!$C$43,2,IF(DB283='Risk Tables'!$C$42, 3, IF(DB283='Risk Tables'!$C$41, 4, IF(DB283='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC283='Risk Tables'!$C$44,1,IF(DC283='Risk Tables'!$C$43,2,IF(DC283='Risk Tables'!$C$42, 3, IF(DC283='Risk Tables'!$C$41, 4, IF(DC283='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD283='Risk Tables'!$C$44,1,IF(DD283='Risk Tables'!$C$43,2,IF(DD283='Risk Tables'!$C$42, 3, IF(DD283='Risk Tables'!$C$41, 4, IF(DD283='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE283='Risk Tables'!$C$44,1,IF(DE283='Risk Tables'!$C$43,2,IF(DE283='Risk Tables'!$C$42, 3, IF(DE283='Risk Tables'!$C$41, 4, IF(DE283='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF283='Risk Tables'!$C$44,1,IF(DF283='Risk Tables'!$C$43,2,IF(DF283='Risk Tables'!$C$42, 3, IF(DF283='Risk Tables'!$C$41, 4, IF(DF283='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI283:DW283))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI283:DW283, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD283),\"\",((AD283*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P283,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V283),\"\",((V283*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P283,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO283),\"\",((AO283*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P283,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM283),\"\",((AM283*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P283,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI283),\"\",((AI283*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P283,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF283),\"\",((AF283*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P283,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR283),\"\",((AR283*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P283,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL283),\"\",((BL283*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P283,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM283),\"\",((BM283*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P283,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU283),\"\",((AU283*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P283,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW283),\"\",((AW283*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P283,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK283),\"\",(((BK283)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P283,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A284=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I284,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M284,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A284=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H284,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A284=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H284,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A284=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H284,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A284=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H284,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG284),ISBLANK(AR284)),\"\",IF(AR284<0,'Risk Tables'!$C$46,BG284/AR284)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO284),ISBLANK(AR284)),\"\",IF(AR284<0,'Risk Tables'!$C$46,AO284/AR284)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH284=\"\",ISBLANK(CH284)),\"\",IF(CH284>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH284<=Parameters!$E$4,CH284>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH284<=Parameters!$F$4, CH284>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH284<=Parameters!$G$4, CH284>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI284=\"\",CI284=\"--\",ISBLANK(CI284)),\"\",IF(CI284='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI284>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI284<=Parameters!$E$5,CI284>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI284<=Parameters!$F$5, CI284>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI284<=Parameters!$G$5, CI284>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG284=\"\",CG284=\"--\",ISBLANK(CG284)),\"\",IF(CG284>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG284<=Parameters!$E$6,CG284>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG284<=Parameters!$F$6, CG284>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG284<=Parameters!$G$6, CG284>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY284=\"\",BY284=\"--\",ISBLANK(BY284)),\"\",IF(BY284>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY284<=Parameters!$E$8,BY284>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY284<=Parameters!$F$8, BY284>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY284<=Parameters!$G$8, BY284>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ284=\"\",BZ284=\"--\",ISBLANK(BZ284)),\"\",IF(BZ284>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ284<=Parameters!$E$9,BZ284>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ284<=Parameters!$F$9, BZ284>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ284<=Parameters!$G$9, BZ284>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA284=\"\",CA284=\"--\",ISBLANK(CA284)),\"\",IF(CA284<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA284>=Parameters!$E$10,CA284<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA284>=Parameters!$F$10, CA284<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA284>=Parameters!$G$10, CA284<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB284=\"\",CB284=\"--\",ISBLANK(CB284)),\"\",IF(CB284<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB284>=Parameters!$E$11,CB284<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB284>=Parameters!$F$11, CB284<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB284>=Parameters!$G$11, CB284<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO284=\"\",CO284=\"--\",ISBLANK(CO284)),\"\",IF(CO284<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO284>=Parameters!$E$13,CO284<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO284>=Parameters!$F$13, CO284<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO284>=Parameters!$G$13, CO284<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ284=\"\",CJ284=\"--\",ISBLANK(CJ284)),\"\",IF(CJ284='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ284<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ284>=Parameters!$E$14,CJ284<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ284>=Parameters!$F$14, CJ284<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ284>=Parameters!$G$14, CJ284<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK284=\"\",CK284=\"--\",ISBLANK(CK284)),\"\",IF(AND(CK284<Parameters!$E$15, CK284>=0), 'Risk Tables'!$C$44, IF(AND(CK284>=Parameters!$E$15,CK284<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK284>=Parameters!$F$15, CK284<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK284>=Parameters!$G$15, CK284<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM284=\"\",CM284=\"--\",ISBLANK(CM284)),\"\",IF(CM284>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM284<=Parameters!$E$16,CM284>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM284<=Parameters!$F$16, CM284>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM284<=Parameters!$G$16, CM284>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN284=\"\",CN284=\"--\",ISBLANK(CN284)),\"\",IF(CN284>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN284<=Parameters!$E$17,CN284>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN284<=Parameters!$F$17, CN284>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN284<=Parameters!$G$17, CN284>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL284=\"\",CL284=\"--\",ISBLANK(CL284)),\"\",IF(CL284>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL284<=Parameters!$E$18,CL284>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL284<=Parameters!$F$18, CL284>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL284<=Parameters!$G$18, CL284>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP284=\"\",CP284=\"--\",ISBLANK(CP284)),\"\",IF(CP284<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP284>=Parameters!$E$21,CP284<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP284>=Parameters!$F$21, CP284<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP284>=Parameters!$G$21, CP284<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ284=\"\",CQ284=\"--\",ISBLANK(CQ284)),\"\",IF(CQ284<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ284>=Parameters!$E$22,CQ284<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ284>=Parameters!$F$22, CQ284<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ284>=Parameters!$G$22, CQ284<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR284='Risk Tables'!$C$44,1,IF(CR284='Risk Tables'!$C$43,2,IF(CR284='Risk Tables'!$C$42, 3, IF(CR284='Risk Tables'!$C$41, 4, IF(CR284='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS284='Risk Tables'!$C$44,1,IF(CS284='Risk Tables'!$C$43,2,IF(CS284='Risk Tables'!$C$42, 3, IF(CS284='Risk Tables'!$C$41, 4, IF(CS284='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT284='Risk Tables'!$C$44,1,IF(CT284='Risk Tables'!$C$43,2,IF(CT284='Risk Tables'!$C$42, 3, IF(CT284='Risk Tables'!$C$41, 4, IF(CT284='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV284='Risk Tables'!$C$44,1,IF(CV284='Risk Tables'!$C$43,2,IF(CV284='Risk Tables'!$C$42, 3, IF(CV284='Risk Tables'!$C$41, 4, IF(CV284='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW284='Risk Tables'!$C$44,1,IF(CW284='Risk Tables'!$C$43,2,IF(CW284='Risk Tables'!$C$42, 3, IF(CW284='Risk Tables'!$C$41, 4, IF(CW284='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX284='Risk Tables'!$C$44,1,IF(CX284='Risk Tables'!$C$43,2,IF(CX284='Risk Tables'!$C$42, 3, IF(CX284='Risk Tables'!$C$41, 4, IF(CX284='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY284='Risk Tables'!$C$44,1,IF(CY284='Risk Tables'!$C$43,2,IF(CY284='Risk Tables'!$C$42, 3, IF(CY284='Risk Tables'!$C$41, 4, IF(CY284='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA284='Risk Tables'!$C$44,1,IF(DA284='Risk Tables'!$C$43,2,IF(DA284='Risk Tables'!$C$42, 3, IF(DA284='Risk Tables'!$C$41, 4, IF(DA284='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB284='Risk Tables'!$C$44,1,IF(DB284='Risk Tables'!$C$43,2,IF(DB284='Risk Tables'!$C$42, 3, IF(DB284='Risk Tables'!$C$41, 4, IF(DB284='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC284='Risk Tables'!$C$44,1,IF(DC284='Risk Tables'!$C$43,2,IF(DC284='Risk Tables'!$C$42, 3, IF(DC284='Risk Tables'!$C$41, 4, IF(DC284='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD284='Risk Tables'!$C$44,1,IF(DD284='Risk Tables'!$C$43,2,IF(DD284='Risk Tables'!$C$42, 3, IF(DD284='Risk Tables'!$C$41, 4, IF(DD284='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE284='Risk Tables'!$C$44,1,IF(DE284='Risk Tables'!$C$43,2,IF(DE284='Risk Tables'!$C$42, 3, IF(DE284='Risk Tables'!$C$41, 4, IF(DE284='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF284='Risk Tables'!$C$44,1,IF(DF284='Risk Tables'!$C$43,2,IF(DF284='Risk Tables'!$C$42, 3, IF(DF284='Risk Tables'!$C$41, 4, IF(DF284='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI284:DW284))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI284:DW284, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD284),\"\",((AD284*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P284,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V284),\"\",((V284*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P284,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO284),\"\",((AO284*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P284,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM284),\"\",((AM284*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P284,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI284),\"\",((AI284*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P284,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF284),\"\",((AF284*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P284,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR284),\"\",((AR284*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P284,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL284),\"\",((BL284*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P284,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM284),\"\",((BM284*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P284,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU284),\"\",((AU284*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P284,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW284),\"\",((AW284*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P284,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK284),\"\",(((BK284)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P284,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A285=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I285,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M285,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A285=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H285,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A285=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H285,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A285=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H285,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A285=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H285,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG285),ISBLANK(AR285)),\"\",IF(AR285<0,'Risk Tables'!$C$46,BG285/AR285)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO285),ISBLANK(AR285)),\"\",IF(AR285<0,'Risk Tables'!$C$46,AO285/AR285)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH285=\"\",ISBLANK(CH285)),\"\",IF(CH285>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH285<=Parameters!$E$4,CH285>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH285<=Parameters!$F$4, CH285>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH285<=Parameters!$G$4, CH285>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI285=\"\",CI285=\"--\",ISBLANK(CI285)),\"\",IF(CI285='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI285>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI285<=Parameters!$E$5,CI285>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI285<=Parameters!$F$5, CI285>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI285<=Parameters!$G$5, CI285>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG285=\"\",CG285=\"--\",ISBLANK(CG285)),\"\",IF(CG285>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG285<=Parameters!$E$6,CG285>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG285<=Parameters!$F$6, CG285>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG285<=Parameters!$G$6, CG285>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY285=\"\",BY285=\"--\",ISBLANK(BY285)),\"\",IF(BY285>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY285<=Parameters!$E$8,BY285>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY285<=Parameters!$F$8, BY285>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY285<=Parameters!$G$8, BY285>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ285=\"\",BZ285=\"--\",ISBLANK(BZ285)),\"\",IF(BZ285>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ285<=Parameters!$E$9,BZ285>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ285<=Parameters!$F$9, BZ285>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ285<=Parameters!$G$9, BZ285>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA285=\"\",CA285=\"--\",ISBLANK(CA285)),\"\",IF(CA285<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA285>=Parameters!$E$10,CA285<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA285>=Parameters!$F$10, CA285<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA285>=Parameters!$G$10, CA285<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB285=\"\",CB285=\"--\",ISBLANK(CB285)),\"\",IF(CB285<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB285>=Parameters!$E$11,CB285<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB285>=Parameters!$F$11, CB285<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB285>=Parameters!$G$11, CB285<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO285=\"\",CO285=\"--\",ISBLANK(CO285)),\"\",IF(CO285<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO285>=Parameters!$E$13,CO285<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO285>=Parameters!$F$13, CO285<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO285>=Parameters!$G$13, CO285<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ285=\"\",CJ285=\"--\",ISBLANK(CJ285)),\"\",IF(CJ285='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ285<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ285>=Parameters!$E$14,CJ285<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ285>=Parameters!$F$14, CJ285<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ285>=Parameters!$G$14, CJ285<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK285=\"\",CK285=\"--\",ISBLANK(CK285)),\"\",IF(AND(CK285<Parameters!$E$15, CK285>=0), 'Risk Tables'!$C$44, IF(AND(CK285>=Parameters!$E$15,CK285<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK285>=Parameters!$F$15, CK285<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK285>=Parameters!$G$15, CK285<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM285=\"\",CM285=\"--\",ISBLANK(CM285)),\"\",IF(CM285>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM285<=Parameters!$E$16,CM285>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM285<=Parameters!$F$16, CM285>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM285<=Parameters!$G$16, CM285>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN285=\"\",CN285=\"--\",ISBLANK(CN285)),\"\",IF(CN285>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN285<=Parameters!$E$17,CN285>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN285<=Parameters!$F$17, CN285>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN285<=Parameters!$G$17, CN285>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL285=\"\",CL285=\"--\",ISBLANK(CL285)),\"\",IF(CL285>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL285<=Parameters!$E$18,CL285>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL285<=Parameters!$F$18, CL285>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL285<=Parameters!$G$18, CL285>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP285=\"\",CP285=\"--\",ISBLANK(CP285)),\"\",IF(CP285<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP285>=Parameters!$E$21,CP285<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP285>=Parameters!$F$21, CP285<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP285>=Parameters!$G$21, CP285<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ285=\"\",CQ285=\"--\",ISBLANK(CQ285)),\"\",IF(CQ285<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ285>=Parameters!$E$22,CQ285<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ285>=Parameters!$F$22, CQ285<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ285>=Parameters!$G$22, CQ285<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR285='Risk Tables'!$C$44,1,IF(CR285='Risk Tables'!$C$43,2,IF(CR285='Risk Tables'!$C$42, 3, IF(CR285='Risk Tables'!$C$41, 4, IF(CR285='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS285='Risk Tables'!$C$44,1,IF(CS285='Risk Tables'!$C$43,2,IF(CS285='Risk Tables'!$C$42, 3, IF(CS285='Risk Tables'!$C$41, 4, IF(CS285='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT285='Risk Tables'!$C$44,1,IF(CT285='Risk Tables'!$C$43,2,IF(CT285='Risk Tables'!$C$42, 3, IF(CT285='Risk Tables'!$C$41, 4, IF(CT285='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV285='Risk Tables'!$C$44,1,IF(CV285='Risk Tables'!$C$43,2,IF(CV285='Risk Tables'!$C$42, 3, IF(CV285='Risk Tables'!$C$41, 4, IF(CV285='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW285='Risk Tables'!$C$44,1,IF(CW285='Risk Tables'!$C$43,2,IF(CW285='Risk Tables'!$C$42, 3, IF(CW285='Risk Tables'!$C$41, 4, IF(CW285='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX285='Risk Tables'!$C$44,1,IF(CX285='Risk Tables'!$C$43,2,IF(CX285='Risk Tables'!$C$42, 3, IF(CX285='Risk Tables'!$C$41, 4, IF(CX285='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY285='Risk Tables'!$C$44,1,IF(CY285='Risk Tables'!$C$43,2,IF(CY285='Risk Tables'!$C$42, 3, IF(CY285='Risk Tables'!$C$41, 4, IF(CY285='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA285='Risk Tables'!$C$44,1,IF(DA285='Risk Tables'!$C$43,2,IF(DA285='Risk Tables'!$C$42, 3, IF(DA285='Risk Tables'!$C$41, 4, IF(DA285='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB285='Risk Tables'!$C$44,1,IF(DB285='Risk Tables'!$C$43,2,IF(DB285='Risk Tables'!$C$42, 3, IF(DB285='Risk Tables'!$C$41, 4, IF(DB285='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC285='Risk Tables'!$C$44,1,IF(DC285='Risk Tables'!$C$43,2,IF(DC285='Risk Tables'!$C$42, 3, IF(DC285='Risk Tables'!$C$41, 4, IF(DC285='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD285='Risk Tables'!$C$44,1,IF(DD285='Risk Tables'!$C$43,2,IF(DD285='Risk Tables'!$C$42, 3, IF(DD285='Risk Tables'!$C$41, 4, IF(DD285='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE285='Risk Tables'!$C$44,1,IF(DE285='Risk Tables'!$C$43,2,IF(DE285='Risk Tables'!$C$42, 3, IF(DE285='Risk Tables'!$C$41, 4, IF(DE285='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF285='Risk Tables'!$C$44,1,IF(DF285='Risk Tables'!$C$43,2,IF(DF285='Risk Tables'!$C$42, 3, IF(DF285='Risk Tables'!$C$41, 4, IF(DF285='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI285:DW285))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI285:DW285, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD285),\"\",((AD285*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P285,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V285),\"\",((V285*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P285,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO285),\"\",((AO285*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P285,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM285),\"\",((AM285*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P285,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI285),\"\",((AI285*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P285,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF285),\"\",((AF285*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P285,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR285),\"\",((AR285*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P285,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL285),\"\",((BL285*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P285,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM285),\"\",((BM285*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P285,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU285),\"\",((AU285*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P285,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW285),\"\",((AW285*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P285,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK285),\"\",(((BK285)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P285,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A286=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I286,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M286,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A286=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H286,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A286=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H286,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A286=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H286,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A286=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H286,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG286),ISBLANK(AR286)),\"\",IF(AR286<0,'Risk Tables'!$C$46,BG286/AR286)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO286),ISBLANK(AR286)),\"\",IF(AR286<0,'Risk Tables'!$C$46,AO286/AR286)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH286=\"\",ISBLANK(CH286)),\"\",IF(CH286>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH286<=Parameters!$E$4,CH286>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH286<=Parameters!$F$4, CH286>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH286<=Parameters!$G$4, CH286>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI286=\"\",CI286=\"--\",ISBLANK(CI286)),\"\",IF(CI286='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI286>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI286<=Parameters!$E$5,CI286>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI286<=Parameters!$F$5, CI286>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI286<=Parameters!$G$5, CI286>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG286=\"\",CG286=\"--\",ISBLANK(CG286)),\"\",IF(CG286>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG286<=Parameters!$E$6,CG286>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG286<=Parameters!$F$6, CG286>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG286<=Parameters!$G$6, CG286>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY286=\"\",BY286=\"--\",ISBLANK(BY286)),\"\",IF(BY286>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY286<=Parameters!$E$8,BY286>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY286<=Parameters!$F$8, BY286>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY286<=Parameters!$G$8, BY286>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ286=\"\",BZ286=\"--\",ISBLANK(BZ286)),\"\",IF(BZ286>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ286<=Parameters!$E$9,BZ286>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ286<=Parameters!$F$9, BZ286>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ286<=Parameters!$G$9, BZ286>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA286=\"\",CA286=\"--\",ISBLANK(CA286)),\"\",IF(CA286<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA286>=Parameters!$E$10,CA286<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA286>=Parameters!$F$10, CA286<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA286>=Parameters!$G$10, CA286<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB286=\"\",CB286=\"--\",ISBLANK(CB286)),\"\",IF(CB286<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB286>=Parameters!$E$11,CB286<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB286>=Parameters!$F$11, CB286<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB286>=Parameters!$G$11, CB286<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO286=\"\",CO286=\"--\",ISBLANK(CO286)),\"\",IF(CO286<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO286>=Parameters!$E$13,CO286<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO286>=Parameters!$F$13, CO286<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO286>=Parameters!$G$13, CO286<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ286=\"\",CJ286=\"--\",ISBLANK(CJ286)),\"\",IF(CJ286='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ286<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ286>=Parameters!$E$14,CJ286<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ286>=Parameters!$F$14, CJ286<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ286>=Parameters!$G$14, CJ286<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK286=\"\",CK286=\"--\",ISBLANK(CK286)),\"\",IF(AND(CK286<Parameters!$E$15, CK286>=0), 'Risk Tables'!$C$44, IF(AND(CK286>=Parameters!$E$15,CK286<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK286>=Parameters!$F$15, CK286<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK286>=Parameters!$G$15, CK286<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM286=\"\",CM286=\"--\",ISBLANK(CM286)),\"\",IF(CM286>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM286<=Parameters!$E$16,CM286>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM286<=Parameters!$F$16, CM286>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM286<=Parameters!$G$16, CM286>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN286=\"\",CN286=\"--\",ISBLANK(CN286)),\"\",IF(CN286>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN286<=Parameters!$E$17,CN286>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN286<=Parameters!$F$17, CN286>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN286<=Parameters!$G$17, CN286>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL286=\"\",CL286=\"--\",ISBLANK(CL286)),\"\",IF(CL286>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL286<=Parameters!$E$18,CL286>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL286<=Parameters!$F$18, CL286>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL286<=Parameters!$G$18, CL286>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP286=\"\",CP286=\"--\",ISBLANK(CP286)),\"\",IF(CP286<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP286>=Parameters!$E$21,CP286<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP286>=Parameters!$F$21, CP286<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP286>=Parameters!$G$21, CP286<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ286=\"\",CQ286=\"--\",ISBLANK(CQ286)),\"\",IF(CQ286<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ286>=Parameters!$E$22,CQ286<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ286>=Parameters!$F$22, CQ286<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ286>=Parameters!$G$22, CQ286<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR286='Risk Tables'!$C$44,1,IF(CR286='Risk Tables'!$C$43,2,IF(CR286='Risk Tables'!$C$42, 3, IF(CR286='Risk Tables'!$C$41, 4, IF(CR286='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS286='Risk Tables'!$C$44,1,IF(CS286='Risk Tables'!$C$43,2,IF(CS286='Risk Tables'!$C$42, 3, IF(CS286='Risk Tables'!$C$41, 4, IF(CS286='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT286='Risk Tables'!$C$44,1,IF(CT286='Risk Tables'!$C$43,2,IF(CT286='Risk Tables'!$C$42, 3, IF(CT286='Risk Tables'!$C$41, 4, IF(CT286='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV286='Risk Tables'!$C$44,1,IF(CV286='Risk Tables'!$C$43,2,IF(CV286='Risk Tables'!$C$42, 3, IF(CV286='Risk Tables'!$C$41, 4, IF(CV286='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW286='Risk Tables'!$C$44,1,IF(CW286='Risk Tables'!$C$43,2,IF(CW286='Risk Tables'!$C$42, 3, IF(CW286='Risk Tables'!$C$41, 4, IF(CW286='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX286='Risk Tables'!$C$44,1,IF(CX286='Risk Tables'!$C$43,2,IF(CX286='Risk Tables'!$C$42, 3, IF(CX286='Risk Tables'!$C$41, 4, IF(CX286='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY286='Risk Tables'!$C$44,1,IF(CY286='Risk Tables'!$C$43,2,IF(CY286='Risk Tables'!$C$42, 3, IF(CY286='Risk Tables'!$C$41, 4, IF(CY286='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA286='Risk Tables'!$C$44,1,IF(DA286='Risk Tables'!$C$43,2,IF(DA286='Risk Tables'!$C$42, 3, IF(DA286='Risk Tables'!$C$41, 4, IF(DA286='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB286='Risk Tables'!$C$44,1,IF(DB286='Risk Tables'!$C$43,2,IF(DB286='Risk Tables'!$C$42, 3, IF(DB286='Risk Tables'!$C$41, 4, IF(DB286='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC286='Risk Tables'!$C$44,1,IF(DC286='Risk Tables'!$C$43,2,IF(DC286='Risk Tables'!$C$42, 3, IF(DC286='Risk Tables'!$C$41, 4, IF(DC286='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD286='Risk Tables'!$C$44,1,IF(DD286='Risk Tables'!$C$43,2,IF(DD286='Risk Tables'!$C$42, 3, IF(DD286='Risk Tables'!$C$41, 4, IF(DD286='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE286='Risk Tables'!$C$44,1,IF(DE286='Risk Tables'!$C$43,2,IF(DE286='Risk Tables'!$C$42, 3, IF(DE286='Risk Tables'!$C$41, 4, IF(DE286='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF286='Risk Tables'!$C$44,1,IF(DF286='Risk Tables'!$C$43,2,IF(DF286='Risk Tables'!$C$42, 3, IF(DF286='Risk Tables'!$C$41, 4, IF(DF286='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI286:DW286))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI286:DW286, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD286),\"\",((AD286*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P286,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V286),\"\",((V286*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P286,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO286),\"\",((AO286*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P286,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM286),\"\",((AM286*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P286,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI286),\"\",((AI286*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P286,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF286),\"\",((AF286*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P286,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR286),\"\",((AR286*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P286,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL286),\"\",((BL286*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P286,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM286),\"\",((BM286*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P286,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU286),\"\",((AU286*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P286,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW286),\"\",((AW286*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P286,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK286),\"\",(((BK286)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P286,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A287=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I287,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M287,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A287=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H287,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A287=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H287,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A287=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H287,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A287=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H287,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG287),ISBLANK(AR287)),\"\",IF(AR287<0,'Risk Tables'!$C$46,BG287/AR287)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO287),ISBLANK(AR287)),\"\",IF(AR287<0,'Risk Tables'!$C$46,AO287/AR287)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH287=\"\",ISBLANK(CH287)),\"\",IF(CH287>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH287<=Parameters!$E$4,CH287>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH287<=Parameters!$F$4, CH287>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH287<=Parameters!$G$4, CH287>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI287=\"\",CI287=\"--\",ISBLANK(CI287)),\"\",IF(CI287='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI287>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI287<=Parameters!$E$5,CI287>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI287<=Parameters!$F$5, CI287>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI287<=Parameters!$G$5, CI287>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG287=\"\",CG287=\"--\",ISBLANK(CG287)),\"\",IF(CG287>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG287<=Parameters!$E$6,CG287>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG287<=Parameters!$F$6, CG287>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG287<=Parameters!$G$6, CG287>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY287=\"\",BY287=\"--\",ISBLANK(BY287)),\"\",IF(BY287>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY287<=Parameters!$E$8,BY287>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY287<=Parameters!$F$8, BY287>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY287<=Parameters!$G$8, BY287>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ287=\"\",BZ287=\"--\",ISBLANK(BZ287)),\"\",IF(BZ287>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ287<=Parameters!$E$9,BZ287>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ287<=Parameters!$F$9, BZ287>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ287<=Parameters!$G$9, BZ287>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA287=\"\",CA287=\"--\",ISBLANK(CA287)),\"\",IF(CA287<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA287>=Parameters!$E$10,CA287<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA287>=Parameters!$F$10, CA287<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA287>=Parameters!$G$10, CA287<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB287=\"\",CB287=\"--\",ISBLANK(CB287)),\"\",IF(CB287<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB287>=Parameters!$E$11,CB287<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB287>=Parameters!$F$11, CB287<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB287>=Parameters!$G$11, CB287<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO287=\"\",CO287=\"--\",ISBLANK(CO287)),\"\",IF(CO287<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO287>=Parameters!$E$13,CO287<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO287>=Parameters!$F$13, CO287<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO287>=Parameters!$G$13, CO287<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ287=\"\",CJ287=\"--\",ISBLANK(CJ287)),\"\",IF(CJ287='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ287<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ287>=Parameters!$E$14,CJ287<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ287>=Parameters!$F$14, CJ287<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ287>=Parameters!$G$14, CJ287<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK287=\"\",CK287=\"--\",ISBLANK(CK287)),\"\",IF(AND(CK287<Parameters!$E$15, CK287>=0), 'Risk Tables'!$C$44, IF(AND(CK287>=Parameters!$E$15,CK287<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK287>=Parameters!$F$15, CK287<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK287>=Parameters!$G$15, CK287<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM287=\"\",CM287=\"--\",ISBLANK(CM287)),\"\",IF(CM287>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM287<=Parameters!$E$16,CM287>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM287<=Parameters!$F$16, CM287>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM287<=Parameters!$G$16, CM287>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN287=\"\",CN287=\"--\",ISBLANK(CN287)),\"\",IF(CN287>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN287<=Parameters!$E$17,CN287>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN287<=Parameters!$F$17, CN287>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN287<=Parameters!$G$17, CN287>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL287=\"\",CL287=\"--\",ISBLANK(CL287)),\"\",IF(CL287>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL287<=Parameters!$E$18,CL287>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL287<=Parameters!$F$18, CL287>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL287<=Parameters!$G$18, CL287>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP287=\"\",CP287=\"--\",ISBLANK(CP287)),\"\",IF(CP287<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP287>=Parameters!$E$21,CP287<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP287>=Parameters!$F$21, CP287<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP287>=Parameters!$G$21, CP287<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ287=\"\",CQ287=\"--\",ISBLANK(CQ287)),\"\",IF(CQ287<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ287>=Parameters!$E$22,CQ287<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ287>=Parameters!$F$22, CQ287<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ287>=Parameters!$G$22, CQ287<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR287='Risk Tables'!$C$44,1,IF(CR287='Risk Tables'!$C$43,2,IF(CR287='Risk Tables'!$C$42, 3, IF(CR287='Risk Tables'!$C$41, 4, IF(CR287='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS287='Risk Tables'!$C$44,1,IF(CS287='Risk Tables'!$C$43,2,IF(CS287='Risk Tables'!$C$42, 3, IF(CS287='Risk Tables'!$C$41, 4, IF(CS287='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT287='Risk Tables'!$C$44,1,IF(CT287='Risk Tables'!$C$43,2,IF(CT287='Risk Tables'!$C$42, 3, IF(CT287='Risk Tables'!$C$41, 4, IF(CT287='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV287='Risk Tables'!$C$44,1,IF(CV287='Risk Tables'!$C$43,2,IF(CV287='Risk Tables'!$C$42, 3, IF(CV287='Risk Tables'!$C$41, 4, IF(CV287='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW287='Risk Tables'!$C$44,1,IF(CW287='Risk Tables'!$C$43,2,IF(CW287='Risk Tables'!$C$42, 3, IF(CW287='Risk Tables'!$C$41, 4, IF(CW287='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX287='Risk Tables'!$C$44,1,IF(CX287='Risk Tables'!$C$43,2,IF(CX287='Risk Tables'!$C$42, 3, IF(CX287='Risk Tables'!$C$41, 4, IF(CX287='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY287='Risk Tables'!$C$44,1,IF(CY287='Risk Tables'!$C$43,2,IF(CY287='Risk Tables'!$C$42, 3, IF(CY287='Risk Tables'!$C$41, 4, IF(CY287='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA287='Risk Tables'!$C$44,1,IF(DA287='Risk Tables'!$C$43,2,IF(DA287='Risk Tables'!$C$42, 3, IF(DA287='Risk Tables'!$C$41, 4, IF(DA287='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB287='Risk Tables'!$C$44,1,IF(DB287='Risk Tables'!$C$43,2,IF(DB287='Risk Tables'!$C$42, 3, IF(DB287='Risk Tables'!$C$41, 4, IF(DB287='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC287='Risk Tables'!$C$44,1,IF(DC287='Risk Tables'!$C$43,2,IF(DC287='Risk Tables'!$C$42, 3, IF(DC287='Risk Tables'!$C$41, 4, IF(DC287='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD287='Risk Tables'!$C$44,1,IF(DD287='Risk Tables'!$C$43,2,IF(DD287='Risk Tables'!$C$42, 3, IF(DD287='Risk Tables'!$C$41, 4, IF(DD287='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE287='Risk Tables'!$C$44,1,IF(DE287='Risk Tables'!$C$43,2,IF(DE287='Risk Tables'!$C$42, 3, IF(DE287='Risk Tables'!$C$41, 4, IF(DE287='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF287='Risk Tables'!$C$44,1,IF(DF287='Risk Tables'!$C$43,2,IF(DF287='Risk Tables'!$C$42, 3, IF(DF287='Risk Tables'!$C$41, 4, IF(DF287='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI287:DW287))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI287:DW287, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD287),\"\",((AD287*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P287,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V287),\"\",((V287*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P287,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO287),\"\",((AO287*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P287,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM287),\"\",((AM287*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P287,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI287),\"\",((AI287*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P287,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF287),\"\",((AF287*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P287,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR287),\"\",((AR287*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P287,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL287),\"\",((BL287*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P287,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM287),\"\",((BM287*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P287,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU287),\"\",((AU287*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P287,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW287),\"\",((AW287*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P287,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK287),\"\",(((BK287)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P287,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A288=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I288,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M288,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A288=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H288,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A288=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H288,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A288=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H288,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A288=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H288,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG288),ISBLANK(AR288)),\"\",IF(AR288<0,'Risk Tables'!$C$46,BG288/AR288)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO288),ISBLANK(AR288)),\"\",IF(AR288<0,'Risk Tables'!$C$46,AO288/AR288)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH288=\"\",ISBLANK(CH288)),\"\",IF(CH288>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH288<=Parameters!$E$4,CH288>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH288<=Parameters!$F$4, CH288>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH288<=Parameters!$G$4, CH288>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI288=\"\",CI288=\"--\",ISBLANK(CI288)),\"\",IF(CI288='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI288>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI288<=Parameters!$E$5,CI288>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI288<=Parameters!$F$5, CI288>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI288<=Parameters!$G$5, CI288>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG288=\"\",CG288=\"--\",ISBLANK(CG288)),\"\",IF(CG288>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG288<=Parameters!$E$6,CG288>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG288<=Parameters!$F$6, CG288>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG288<=Parameters!$G$6, CG288>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY288=\"\",BY288=\"--\",ISBLANK(BY288)),\"\",IF(BY288>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY288<=Parameters!$E$8,BY288>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY288<=Parameters!$F$8, BY288>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY288<=Parameters!$G$8, BY288>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ288=\"\",BZ288=\"--\",ISBLANK(BZ288)),\"\",IF(BZ288>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ288<=Parameters!$E$9,BZ288>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ288<=Parameters!$F$9, BZ288>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ288<=Parameters!$G$9, BZ288>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA288=\"\",CA288=\"--\",ISBLANK(CA288)),\"\",IF(CA288<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA288>=Parameters!$E$10,CA288<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA288>=Parameters!$F$10, CA288<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA288>=Parameters!$G$10, CA288<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB288=\"\",CB288=\"--\",ISBLANK(CB288)),\"\",IF(CB288<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB288>=Parameters!$E$11,CB288<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB288>=Parameters!$F$11, CB288<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB288>=Parameters!$G$11, CB288<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO288=\"\",CO288=\"--\",ISBLANK(CO288)),\"\",IF(CO288<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO288>=Parameters!$E$13,CO288<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO288>=Parameters!$F$13, CO288<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO288>=Parameters!$G$13, CO288<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ288=\"\",CJ288=\"--\",ISBLANK(CJ288)),\"\",IF(CJ288='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ288<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ288>=Parameters!$E$14,CJ288<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ288>=Parameters!$F$14, CJ288<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ288>=Parameters!$G$14, CJ288<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK288=\"\",CK288=\"--\",ISBLANK(CK288)),\"\",IF(AND(CK288<Parameters!$E$15, CK288>=0), 'Risk Tables'!$C$44, IF(AND(CK288>=Parameters!$E$15,CK288<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK288>=Parameters!$F$15, CK288<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK288>=Parameters!$G$15, CK288<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM288=\"\",CM288=\"--\",ISBLANK(CM288)),\"\",IF(CM288>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM288<=Parameters!$E$16,CM288>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM288<=Parameters!$F$16, CM288>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM288<=Parameters!$G$16, CM288>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN288=\"\",CN288=\"--\",ISBLANK(CN288)),\"\",IF(CN288>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN288<=Parameters!$E$17,CN288>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN288<=Parameters!$F$17, CN288>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN288<=Parameters!$G$17, CN288>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL288=\"\",CL288=\"--\",ISBLANK(CL288)),\"\",IF(CL288>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL288<=Parameters!$E$18,CL288>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL288<=Parameters!$F$18, CL288>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL288<=Parameters!$G$18, CL288>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP288=\"\",CP288=\"--\",ISBLANK(CP288)),\"\",IF(CP288<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP288>=Parameters!$E$21,CP288<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP288>=Parameters!$F$21, CP288<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP288>=Parameters!$G$21, CP288<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ288=\"\",CQ288=\"--\",ISBLANK(CQ288)),\"\",IF(CQ288<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ288>=Parameters!$E$22,CQ288<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ288>=Parameters!$F$22, CQ288<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ288>=Parameters!$G$22, CQ288<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR288='Risk Tables'!$C$44,1,IF(CR288='Risk Tables'!$C$43,2,IF(CR288='Risk Tables'!$C$42, 3, IF(CR288='Risk Tables'!$C$41, 4, IF(CR288='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS288='Risk Tables'!$C$44,1,IF(CS288='Risk Tables'!$C$43,2,IF(CS288='Risk Tables'!$C$42, 3, IF(CS288='Risk Tables'!$C$41, 4, IF(CS288='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT288='Risk Tables'!$C$44,1,IF(CT288='Risk Tables'!$C$43,2,IF(CT288='Risk Tables'!$C$42, 3, IF(CT288='Risk Tables'!$C$41, 4, IF(CT288='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV288='Risk Tables'!$C$44,1,IF(CV288='Risk Tables'!$C$43,2,IF(CV288='Risk Tables'!$C$42, 3, IF(CV288='Risk Tables'!$C$41, 4, IF(CV288='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW288='Risk Tables'!$C$44,1,IF(CW288='Risk Tables'!$C$43,2,IF(CW288='Risk Tables'!$C$42, 3, IF(CW288='Risk Tables'!$C$41, 4, IF(CW288='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX288='Risk Tables'!$C$44,1,IF(CX288='Risk Tables'!$C$43,2,IF(CX288='Risk Tables'!$C$42, 3, IF(CX288='Risk Tables'!$C$41, 4, IF(CX288='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY288='Risk Tables'!$C$44,1,IF(CY288='Risk Tables'!$C$43,2,IF(CY288='Risk Tables'!$C$42, 3, IF(CY288='Risk Tables'!$C$41, 4, IF(CY288='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA288='Risk Tables'!$C$44,1,IF(DA288='Risk Tables'!$C$43,2,IF(DA288='Risk Tables'!$C$42, 3, IF(DA288='Risk Tables'!$C$41, 4, IF(DA288='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB288='Risk Tables'!$C$44,1,IF(DB288='Risk Tables'!$C$43,2,IF(DB288='Risk Tables'!$C$42, 3, IF(DB288='Risk Tables'!$C$41, 4, IF(DB288='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC288='Risk Tables'!$C$44,1,IF(DC288='Risk Tables'!$C$43,2,IF(DC288='Risk Tables'!$C$42, 3, IF(DC288='Risk Tables'!$C$41, 4, IF(DC288='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD288='Risk Tables'!$C$44,1,IF(DD288='Risk Tables'!$C$43,2,IF(DD288='Risk Tables'!$C$42, 3, IF(DD288='Risk Tables'!$C$41, 4, IF(DD288='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE288='Risk Tables'!$C$44,1,IF(DE288='Risk Tables'!$C$43,2,IF(DE288='Risk Tables'!$C$42, 3, IF(DE288='Risk Tables'!$C$41, 4, IF(DE288='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF288='Risk Tables'!$C$44,1,IF(DF288='Risk Tables'!$C$43,2,IF(DF288='Risk Tables'!$C$42, 3, IF(DF288='Risk Tables'!$C$41, 4, IF(DF288='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI288:DW288))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI288:DW288, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD288),\"\",((AD288*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P288,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V288),\"\",((V288*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P288,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO288),\"\",((AO288*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P288,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM288),\"\",((AM288*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P288,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI288),\"\",((AI288*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P288,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF288),\"\",((AF288*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P288,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR288),\"\",((AR288*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P288,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL288),\"\",((BL288*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P288,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM288),\"\",((BM288*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P288,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU288),\"\",((AU288*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P288,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW288),\"\",((AW288*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P288,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK288),\"\",(((BK288)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P288,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A289=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I289,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M289,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A289=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H289,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A289=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H289,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A289=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H289,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A289=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H289,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG289),ISBLANK(AR289)),\"\",IF(AR289<0,'Risk Tables'!$C$46,BG289/AR289)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO289),ISBLANK(AR289)),\"\",IF(AR289<0,'Risk Tables'!$C$46,AO289/AR289)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH289=\"\",ISBLANK(CH289)),\"\",IF(CH289>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH289<=Parameters!$E$4,CH289>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH289<=Parameters!$F$4, CH289>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH289<=Parameters!$G$4, CH289>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI289=\"\",CI289=\"--\",ISBLANK(CI289)),\"\",IF(CI289='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI289>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI289<=Parameters!$E$5,CI289>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI289<=Parameters!$F$5, CI289>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI289<=Parameters!$G$5, CI289>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG289=\"\",CG289=\"--\",ISBLANK(CG289)),\"\",IF(CG289>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG289<=Parameters!$E$6,CG289>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG289<=Parameters!$F$6, CG289>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG289<=Parameters!$G$6, CG289>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY289=\"\",BY289=\"--\",ISBLANK(BY289)),\"\",IF(BY289>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY289<=Parameters!$E$8,BY289>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY289<=Parameters!$F$8, BY289>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY289<=Parameters!$G$8, BY289>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ289=\"\",BZ289=\"--\",ISBLANK(BZ289)),\"\",IF(BZ289>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ289<=Parameters!$E$9,BZ289>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ289<=Parameters!$F$9, BZ289>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ289<=Parameters!$G$9, BZ289>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA289=\"\",CA289=\"--\",ISBLANK(CA289)),\"\",IF(CA289<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA289>=Parameters!$E$10,CA289<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA289>=Parameters!$F$10, CA289<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA289>=Parameters!$G$10, CA289<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB289=\"\",CB289=\"--\",ISBLANK(CB289)),\"\",IF(CB289<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB289>=Parameters!$E$11,CB289<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB289>=Parameters!$F$11, CB289<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB289>=Parameters!$G$11, CB289<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO289=\"\",CO289=\"--\",ISBLANK(CO289)),\"\",IF(CO289<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO289>=Parameters!$E$13,CO289<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO289>=Parameters!$F$13, CO289<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO289>=Parameters!$G$13, CO289<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ289=\"\",CJ289=\"--\",ISBLANK(CJ289)),\"\",IF(CJ289='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ289<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ289>=Parameters!$E$14,CJ289<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ289>=Parameters!$F$14, CJ289<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ289>=Parameters!$G$14, CJ289<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK289=\"\",CK289=\"--\",ISBLANK(CK289)),\"\",IF(AND(CK289<Parameters!$E$15, CK289>=0), 'Risk Tables'!$C$44, IF(AND(CK289>=Parameters!$E$15,CK289<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK289>=Parameters!$F$15, CK289<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK289>=Parameters!$G$15, CK289<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM289=\"\",CM289=\"--\",ISBLANK(CM289)),\"\",IF(CM289>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM289<=Parameters!$E$16,CM289>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM289<=Parameters!$F$16, CM289>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM289<=Parameters!$G$16, CM289>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN289=\"\",CN289=\"--\",ISBLANK(CN289)),\"\",IF(CN289>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN289<=Parameters!$E$17,CN289>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN289<=Parameters!$F$17, CN289>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN289<=Parameters!$G$17, CN289>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL289=\"\",CL289=\"--\",ISBLANK(CL289)),\"\",IF(CL289>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL289<=Parameters!$E$18,CL289>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL289<=Parameters!$F$18, CL289>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL289<=Parameters!$G$18, CL289>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP289=\"\",CP289=\"--\",ISBLANK(CP289)),\"\",IF(CP289<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP289>=Parameters!$E$21,CP289<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP289>=Parameters!$F$21, CP289<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP289>=Parameters!$G$21, CP289<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ289=\"\",CQ289=\"--\",ISBLANK(CQ289)),\"\",IF(CQ289<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ289>=Parameters!$E$22,CQ289<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ289>=Parameters!$F$22, CQ289<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ289>=Parameters!$G$22, CQ289<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR289='Risk Tables'!$C$44,1,IF(CR289='Risk Tables'!$C$43,2,IF(CR289='Risk Tables'!$C$42, 3, IF(CR289='Risk Tables'!$C$41, 4, IF(CR289='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS289='Risk Tables'!$C$44,1,IF(CS289='Risk Tables'!$C$43,2,IF(CS289='Risk Tables'!$C$42, 3, IF(CS289='Risk Tables'!$C$41, 4, IF(CS289='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT289='Risk Tables'!$C$44,1,IF(CT289='Risk Tables'!$C$43,2,IF(CT289='Risk Tables'!$C$42, 3, IF(CT289='Risk Tables'!$C$41, 4, IF(CT289='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV289='Risk Tables'!$C$44,1,IF(CV289='Risk Tables'!$C$43,2,IF(CV289='Risk Tables'!$C$42, 3, IF(CV289='Risk Tables'!$C$41, 4, IF(CV289='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW289='Risk Tables'!$C$44,1,IF(CW289='Risk Tables'!$C$43,2,IF(CW289='Risk Tables'!$C$42, 3, IF(CW289='Risk Tables'!$C$41, 4, IF(CW289='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX289='Risk Tables'!$C$44,1,IF(CX289='Risk Tables'!$C$43,2,IF(CX289='Risk Tables'!$C$42, 3, IF(CX289='Risk Tables'!$C$41, 4, IF(CX289='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY289='Risk Tables'!$C$44,1,IF(CY289='Risk Tables'!$C$43,2,IF(CY289='Risk Tables'!$C$42, 3, IF(CY289='Risk Tables'!$C$41, 4, IF(CY289='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA289='Risk Tables'!$C$44,1,IF(DA289='Risk Tables'!$C$43,2,IF(DA289='Risk Tables'!$C$42, 3, IF(DA289='Risk Tables'!$C$41, 4, IF(DA289='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB289='Risk Tables'!$C$44,1,IF(DB289='Risk Tables'!$C$43,2,IF(DB289='Risk Tables'!$C$42, 3, IF(DB289='Risk Tables'!$C$41, 4, IF(DB289='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC289='Risk Tables'!$C$44,1,IF(DC289='Risk Tables'!$C$43,2,IF(DC289='Risk Tables'!$C$42, 3, IF(DC289='Risk Tables'!$C$41, 4, IF(DC289='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD289='Risk Tables'!$C$44,1,IF(DD289='Risk Tables'!$C$43,2,IF(DD289='Risk Tables'!$C$42, 3, IF(DD289='Risk Tables'!$C$41, 4, IF(DD289='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE289='Risk Tables'!$C$44,1,IF(DE289='Risk Tables'!$C$43,2,IF(DE289='Risk Tables'!$C$42, 3, IF(DE289='Risk Tables'!$C$41, 4, IF(DE289='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF289='Risk Tables'!$C$44,1,IF(DF289='Risk Tables'!$C$43,2,IF(DF289='Risk Tables'!$C$42, 3, IF(DF289='Risk Tables'!$C$41, 4, IF(DF289='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI289:DW289))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI289:DW289, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD289),\"\",((AD289*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P289,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V289),\"\",((V289*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P289,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO289),\"\",((AO289*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P289,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM289),\"\",((AM289*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P289,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI289),\"\",((AI289*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P289,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF289),\"\",((AF289*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P289,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR289),\"\",((AR289*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P289,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL289),\"\",((BL289*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P289,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM289),\"\",((BM289*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P289,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU289),\"\",((AU289*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P289,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW289),\"\",((AW289*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P289,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK289),\"\",(((BK289)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P289,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A290=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I290,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M290,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A290=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H290,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A290=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H290,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A290=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H290,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A290=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H290,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG290),ISBLANK(AR290)),\"\",IF(AR290<0,'Risk Tables'!$C$46,BG290/AR290)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO290),ISBLANK(AR290)),\"\",IF(AR290<0,'Risk Tables'!$C$46,AO290/AR290)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH290=\"\",ISBLANK(CH290)),\"\",IF(CH290>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH290<=Parameters!$E$4,CH290>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH290<=Parameters!$F$4, CH290>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH290<=Parameters!$G$4, CH290>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI290=\"\",CI290=\"--\",ISBLANK(CI290)),\"\",IF(CI290='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI290>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI290<=Parameters!$E$5,CI290>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI290<=Parameters!$F$5, CI290>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI290<=Parameters!$G$5, CI290>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG290=\"\",CG290=\"--\",ISBLANK(CG290)),\"\",IF(CG290>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG290<=Parameters!$E$6,CG290>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG290<=Parameters!$F$6, CG290>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG290<=Parameters!$G$6, CG290>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY290=\"\",BY290=\"--\",ISBLANK(BY290)),\"\",IF(BY290>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY290<=Parameters!$E$8,BY290>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY290<=Parameters!$F$8, BY290>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY290<=Parameters!$G$8, BY290>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ290=\"\",BZ290=\"--\",ISBLANK(BZ290)),\"\",IF(BZ290>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ290<=Parameters!$E$9,BZ290>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ290<=Parameters!$F$9, BZ290>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ290<=Parameters!$G$9, BZ290>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA290=\"\",CA290=\"--\",ISBLANK(CA290)),\"\",IF(CA290<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA290>=Parameters!$E$10,CA290<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA290>=Parameters!$F$10, CA290<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA290>=Parameters!$G$10, CA290<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB290=\"\",CB290=\"--\",ISBLANK(CB290)),\"\",IF(CB290<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB290>=Parameters!$E$11,CB290<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB290>=Parameters!$F$11, CB290<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB290>=Parameters!$G$11, CB290<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO290=\"\",CO290=\"--\",ISBLANK(CO290)),\"\",IF(CO290<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO290>=Parameters!$E$13,CO290<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO290>=Parameters!$F$13, CO290<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO290>=Parameters!$G$13, CO290<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ290=\"\",CJ290=\"--\",ISBLANK(CJ290)),\"\",IF(CJ290='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ290<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ290>=Parameters!$E$14,CJ290<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ290>=Parameters!$F$14, CJ290<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ290>=Parameters!$G$14, CJ290<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK290=\"\",CK290=\"--\",ISBLANK(CK290)),\"\",IF(AND(CK290<Parameters!$E$15, CK290>=0), 'Risk Tables'!$C$44, IF(AND(CK290>=Parameters!$E$15,CK290<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK290>=Parameters!$F$15, CK290<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK290>=Parameters!$G$15, CK290<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM290=\"\",CM290=\"--\",ISBLANK(CM290)),\"\",IF(CM290>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM290<=Parameters!$E$16,CM290>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM290<=Parameters!$F$16, CM290>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM290<=Parameters!$G$16, CM290>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN290=\"\",CN290=\"--\",ISBLANK(CN290)),\"\",IF(CN290>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN290<=Parameters!$E$17,CN290>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN290<=Parameters!$F$17, CN290>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN290<=Parameters!$G$17, CN290>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL290=\"\",CL290=\"--\",ISBLANK(CL290)),\"\",IF(CL290>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL290<=Parameters!$E$18,CL290>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL290<=Parameters!$F$18, CL290>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL290<=Parameters!$G$18, CL290>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP290=\"\",CP290=\"--\",ISBLANK(CP290)),\"\",IF(CP290<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP290>=Parameters!$E$21,CP290<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP290>=Parameters!$F$21, CP290<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP290>=Parameters!$G$21, CP290<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ290=\"\",CQ290=\"--\",ISBLANK(CQ290)),\"\",IF(CQ290<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ290>=Parameters!$E$22,CQ290<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ290>=Parameters!$F$22, CQ290<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ290>=Parameters!$G$22, CQ290<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR290='Risk Tables'!$C$44,1,IF(CR290='Risk Tables'!$C$43,2,IF(CR290='Risk Tables'!$C$42, 3, IF(CR290='Risk Tables'!$C$41, 4, IF(CR290='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS290='Risk Tables'!$C$44,1,IF(CS290='Risk Tables'!$C$43,2,IF(CS290='Risk Tables'!$C$42, 3, IF(CS290='Risk Tables'!$C$41, 4, IF(CS290='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT290='Risk Tables'!$C$44,1,IF(CT290='Risk Tables'!$C$43,2,IF(CT290='Risk Tables'!$C$42, 3, IF(CT290='Risk Tables'!$C$41, 4, IF(CT290='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV290='Risk Tables'!$C$44,1,IF(CV290='Risk Tables'!$C$43,2,IF(CV290='Risk Tables'!$C$42, 3, IF(CV290='Risk Tables'!$C$41, 4, IF(CV290='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW290='Risk Tables'!$C$44,1,IF(CW290='Risk Tables'!$C$43,2,IF(CW290='Risk Tables'!$C$42, 3, IF(CW290='Risk Tables'!$C$41, 4, IF(CW290='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX290='Risk Tables'!$C$44,1,IF(CX290='Risk Tables'!$C$43,2,IF(CX290='Risk Tables'!$C$42, 3, IF(CX290='Risk Tables'!$C$41, 4, IF(CX290='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY290='Risk Tables'!$C$44,1,IF(CY290='Risk Tables'!$C$43,2,IF(CY290='Risk Tables'!$C$42, 3, IF(CY290='Risk Tables'!$C$41, 4, IF(CY290='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA290='Risk Tables'!$C$44,1,IF(DA290='Risk Tables'!$C$43,2,IF(DA290='Risk Tables'!$C$42, 3, IF(DA290='Risk Tables'!$C$41, 4, IF(DA290='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB290='Risk Tables'!$C$44,1,IF(DB290='Risk Tables'!$C$43,2,IF(DB290='Risk Tables'!$C$42, 3, IF(DB290='Risk Tables'!$C$41, 4, IF(DB290='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC290='Risk Tables'!$C$44,1,IF(DC290='Risk Tables'!$C$43,2,IF(DC290='Risk Tables'!$C$42, 3, IF(DC290='Risk Tables'!$C$41, 4, IF(DC290='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD290='Risk Tables'!$C$44,1,IF(DD290='Risk Tables'!$C$43,2,IF(DD290='Risk Tables'!$C$42, 3, IF(DD290='Risk Tables'!$C$41, 4, IF(DD290='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE290='Risk Tables'!$C$44,1,IF(DE290='Risk Tables'!$C$43,2,IF(DE290='Risk Tables'!$C$42, 3, IF(DE290='Risk Tables'!$C$41, 4, IF(DE290='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF290='Risk Tables'!$C$44,1,IF(DF290='Risk Tables'!$C$43,2,IF(DF290='Risk Tables'!$C$42, 3, IF(DF290='Risk Tables'!$C$41, 4, IF(DF290='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI290:DW290))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI290:DW290, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD290),\"\",((AD290*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P290,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V290),\"\",((V290*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P290,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO290),\"\",((AO290*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P290,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM290),\"\",((AM290*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P290,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI290),\"\",((AI290*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P290,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF290),\"\",((AF290*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P290,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR290),\"\",((AR290*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P290,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL290),\"\",((BL290*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P290,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM290),\"\",((BM290*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P290,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU290),\"\",((AU290*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P290,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW290),\"\",((AW290*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P290,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK290),\"\",(((BK290)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P290,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A291=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I291,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M291,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A291=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H291,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A291=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H291,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A291=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H291,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A291=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H291,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG291),ISBLANK(AR291)),\"\",IF(AR291<0,'Risk Tables'!$C$46,BG291/AR291)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO291),ISBLANK(AR291)),\"\",IF(AR291<0,'Risk Tables'!$C$46,AO291/AR291)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH291=\"\",ISBLANK(CH291)),\"\",IF(CH291>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH291<=Parameters!$E$4,CH291>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH291<=Parameters!$F$4, CH291>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH291<=Parameters!$G$4, CH291>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI291=\"\",CI291=\"--\",ISBLANK(CI291)),\"\",IF(CI291='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI291>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI291<=Parameters!$E$5,CI291>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI291<=Parameters!$F$5, CI291>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI291<=Parameters!$G$5, CI291>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG291=\"\",CG291=\"--\",ISBLANK(CG291)),\"\",IF(CG291>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG291<=Parameters!$E$6,CG291>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG291<=Parameters!$F$6, CG291>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG291<=Parameters!$G$6, CG291>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY291=\"\",BY291=\"--\",ISBLANK(BY291)),\"\",IF(BY291>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY291<=Parameters!$E$8,BY291>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY291<=Parameters!$F$8, BY291>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY291<=Parameters!$G$8, BY291>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ291=\"\",BZ291=\"--\",ISBLANK(BZ291)),\"\",IF(BZ291>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ291<=Parameters!$E$9,BZ291>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ291<=Parameters!$F$9, BZ291>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ291<=Parameters!$G$9, BZ291>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA291=\"\",CA291=\"--\",ISBLANK(CA291)),\"\",IF(CA291<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA291>=Parameters!$E$10,CA291<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA291>=Parameters!$F$10, CA291<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA291>=Parameters!$G$10, CA291<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB291=\"\",CB291=\"--\",ISBLANK(CB291)),\"\",IF(CB291<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB291>=Parameters!$E$11,CB291<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB291>=Parameters!$F$11, CB291<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB291>=Parameters!$G$11, CB291<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO291=\"\",CO291=\"--\",ISBLANK(CO291)),\"\",IF(CO291<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO291>=Parameters!$E$13,CO291<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO291>=Parameters!$F$13, CO291<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO291>=Parameters!$G$13, CO291<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ291=\"\",CJ291=\"--\",ISBLANK(CJ291)),\"\",IF(CJ291='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ291<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ291>=Parameters!$E$14,CJ291<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ291>=Parameters!$F$14, CJ291<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ291>=Parameters!$G$14, CJ291<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK291=\"\",CK291=\"--\",ISBLANK(CK291)),\"\",IF(AND(CK291<Parameters!$E$15, CK291>=0), 'Risk Tables'!$C$44, IF(AND(CK291>=Parameters!$E$15,CK291<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK291>=Parameters!$F$15, CK291<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK291>=Parameters!$G$15, CK291<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM291=\"\",CM291=\"--\",ISBLANK(CM291)),\"\",IF(CM291>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM291<=Parameters!$E$16,CM291>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM291<=Parameters!$F$16, CM291>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM291<=Parameters!$G$16, CM291>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN291=\"\",CN291=\"--\",ISBLANK(CN291)),\"\",IF(CN291>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN291<=Parameters!$E$17,CN291>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN291<=Parameters!$F$17, CN291>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN291<=Parameters!$G$17, CN291>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL291=\"\",CL291=\"--\",ISBLANK(CL291)),\"\",IF(CL291>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL291<=Parameters!$E$18,CL291>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL291<=Parameters!$F$18, CL291>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL291<=Parameters!$G$18, CL291>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP291=\"\",CP291=\"--\",ISBLANK(CP291)),\"\",IF(CP291<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP291>=Parameters!$E$21,CP291<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP291>=Parameters!$F$21, CP291<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP291>=Parameters!$G$21, CP291<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ291=\"\",CQ291=\"--\",ISBLANK(CQ291)),\"\",IF(CQ291<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ291>=Parameters!$E$22,CQ291<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ291>=Parameters!$F$22, CQ291<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ291>=Parameters!$G$22, CQ291<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR291='Risk Tables'!$C$44,1,IF(CR291='Risk Tables'!$C$43,2,IF(CR291='Risk Tables'!$C$42, 3, IF(CR291='Risk Tables'!$C$41, 4, IF(CR291='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS291='Risk Tables'!$C$44,1,IF(CS291='Risk Tables'!$C$43,2,IF(CS291='Risk Tables'!$C$42, 3, IF(CS291='Risk Tables'!$C$41, 4, IF(CS291='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT291='Risk Tables'!$C$44,1,IF(CT291='Risk Tables'!$C$43,2,IF(CT291='Risk Tables'!$C$42, 3, IF(CT291='Risk Tables'!$C$41, 4, IF(CT291='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV291='Risk Tables'!$C$44,1,IF(CV291='Risk Tables'!$C$43,2,IF(CV291='Risk Tables'!$C$42, 3, IF(CV291='Risk Tables'!$C$41, 4, IF(CV291='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW291='Risk Tables'!$C$44,1,IF(CW291='Risk Tables'!$C$43,2,IF(CW291='Risk Tables'!$C$42, 3, IF(CW291='Risk Tables'!$C$41, 4, IF(CW291='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX291='Risk Tables'!$C$44,1,IF(CX291='Risk Tables'!$C$43,2,IF(CX291='Risk Tables'!$C$42, 3, IF(CX291='Risk Tables'!$C$41, 4, IF(CX291='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY291='Risk Tables'!$C$44,1,IF(CY291='Risk Tables'!$C$43,2,IF(CY291='Risk Tables'!$C$42, 3, IF(CY291='Risk Tables'!$C$41, 4, IF(CY291='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA291='Risk Tables'!$C$44,1,IF(DA291='Risk Tables'!$C$43,2,IF(DA291='Risk Tables'!$C$42, 3, IF(DA291='Risk Tables'!$C$41, 4, IF(DA291='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB291='Risk Tables'!$C$44,1,IF(DB291='Risk Tables'!$C$43,2,IF(DB291='Risk Tables'!$C$42, 3, IF(DB291='Risk Tables'!$C$41, 4, IF(DB291='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC291='Risk Tables'!$C$44,1,IF(DC291='Risk Tables'!$C$43,2,IF(DC291='Risk Tables'!$C$42, 3, IF(DC291='Risk Tables'!$C$41, 4, IF(DC291='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD291='Risk Tables'!$C$44,1,IF(DD291='Risk Tables'!$C$43,2,IF(DD291='Risk Tables'!$C$42, 3, IF(DD291='Risk Tables'!$C$41, 4, IF(DD291='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE291='Risk Tables'!$C$44,1,IF(DE291='Risk Tables'!$C$43,2,IF(DE291='Risk Tables'!$C$42, 3, IF(DE291='Risk Tables'!$C$41, 4, IF(DE291='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF291='Risk Tables'!$C$44,1,IF(DF291='Risk Tables'!$C$43,2,IF(DF291='Risk Tables'!$C$42, 3, IF(DF291='Risk Tables'!$C$41, 4, IF(DF291='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI291:DW291))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI291:DW291, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD291),\"\",((AD291*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P291,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V291),\"\",((V291*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P291,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO291),\"\",((AO291*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P291,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM291),\"\",((AM291*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P291,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI291),\"\",((AI291*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P291,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF291),\"\",((AF291*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P291,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR291),\"\",((AR291*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P291,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL291),\"\",((BL291*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P291,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM291),\"\",((BM291*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P291,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU291),\"\",((AU291*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P291,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW291),\"\",((AW291*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P291,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK291),\"\",(((BK291)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P291,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A292=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I292,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M292,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A292=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H292,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A292=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H292,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A292=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H292,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A292=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H292,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG292),ISBLANK(AR292)),\"\",IF(AR292<0,'Risk Tables'!$C$46,BG292/AR292)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO292),ISBLANK(AR292)),\"\",IF(AR292<0,'Risk Tables'!$C$46,AO292/AR292)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH292=\"\",ISBLANK(CH292)),\"\",IF(CH292>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH292<=Parameters!$E$4,CH292>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH292<=Parameters!$F$4, CH292>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH292<=Parameters!$G$4, CH292>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI292=\"\",CI292=\"--\",ISBLANK(CI292)),\"\",IF(CI292='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI292>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI292<=Parameters!$E$5,CI292>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI292<=Parameters!$F$5, CI292>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI292<=Parameters!$G$5, CI292>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG292=\"\",CG292=\"--\",ISBLANK(CG292)),\"\",IF(CG292>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG292<=Parameters!$E$6,CG292>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG292<=Parameters!$F$6, CG292>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG292<=Parameters!$G$6, CG292>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY292=\"\",BY292=\"--\",ISBLANK(BY292)),\"\",IF(BY292>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY292<=Parameters!$E$8,BY292>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY292<=Parameters!$F$8, BY292>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY292<=Parameters!$G$8, BY292>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ292=\"\",BZ292=\"--\",ISBLANK(BZ292)),\"\",IF(BZ292>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ292<=Parameters!$E$9,BZ292>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ292<=Parameters!$F$9, BZ292>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ292<=Parameters!$G$9, BZ292>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA292=\"\",CA292=\"--\",ISBLANK(CA292)),\"\",IF(CA292<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA292>=Parameters!$E$10,CA292<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA292>=Parameters!$F$10, CA292<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA292>=Parameters!$G$10, CA292<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB292=\"\",CB292=\"--\",ISBLANK(CB292)),\"\",IF(CB292<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB292>=Parameters!$E$11,CB292<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB292>=Parameters!$F$11, CB292<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB292>=Parameters!$G$11, CB292<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO292=\"\",CO292=\"--\",ISBLANK(CO292)),\"\",IF(CO292<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO292>=Parameters!$E$13,CO292<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO292>=Parameters!$F$13, CO292<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO292>=Parameters!$G$13, CO292<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ292=\"\",CJ292=\"--\",ISBLANK(CJ292)),\"\",IF(CJ292='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ292<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ292>=Parameters!$E$14,CJ292<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ292>=Parameters!$F$14, CJ292<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ292>=Parameters!$G$14, CJ292<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK292=\"\",CK292=\"--\",ISBLANK(CK292)),\"\",IF(AND(CK292<Parameters!$E$15, CK292>=0), 'Risk Tables'!$C$44, IF(AND(CK292>=Parameters!$E$15,CK292<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK292>=Parameters!$F$15, CK292<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK292>=Parameters!$G$15, CK292<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM292=\"\",CM292=\"--\",ISBLANK(CM292)),\"\",IF(CM292>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM292<=Parameters!$E$16,CM292>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM292<=Parameters!$F$16, CM292>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM292<=Parameters!$G$16, CM292>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN292=\"\",CN292=\"--\",ISBLANK(CN292)),\"\",IF(CN292>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN292<=Parameters!$E$17,CN292>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN292<=Parameters!$F$17, CN292>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN292<=Parameters!$G$17, CN292>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL292=\"\",CL292=\"--\",ISBLANK(CL292)),\"\",IF(CL292>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL292<=Parameters!$E$18,CL292>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL292<=Parameters!$F$18, CL292>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL292<=Parameters!$G$18, CL292>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP292=\"\",CP292=\"--\",ISBLANK(CP292)),\"\",IF(CP292<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP292>=Parameters!$E$21,CP292<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP292>=Parameters!$F$21, CP292<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP292>=Parameters!$G$21, CP292<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ292=\"\",CQ292=\"--\",ISBLANK(CQ292)),\"\",IF(CQ292<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ292>=Parameters!$E$22,CQ292<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ292>=Parameters!$F$22, CQ292<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ292>=Parameters!$G$22, CQ292<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR292='Risk Tables'!$C$44,1,IF(CR292='Risk Tables'!$C$43,2,IF(CR292='Risk Tables'!$C$42, 3, IF(CR292='Risk Tables'!$C$41, 4, IF(CR292='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS292='Risk Tables'!$C$44,1,IF(CS292='Risk Tables'!$C$43,2,IF(CS292='Risk Tables'!$C$42, 3, IF(CS292='Risk Tables'!$C$41, 4, IF(CS292='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT292='Risk Tables'!$C$44,1,IF(CT292='Risk Tables'!$C$43,2,IF(CT292='Risk Tables'!$C$42, 3, IF(CT292='Risk Tables'!$C$41, 4, IF(CT292='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV292='Risk Tables'!$C$44,1,IF(CV292='Risk Tables'!$C$43,2,IF(CV292='Risk Tables'!$C$42, 3, IF(CV292='Risk Tables'!$C$41, 4, IF(CV292='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW292='Risk Tables'!$C$44,1,IF(CW292='Risk Tables'!$C$43,2,IF(CW292='Risk Tables'!$C$42, 3, IF(CW292='Risk Tables'!$C$41, 4, IF(CW292='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX292='Risk Tables'!$C$44,1,IF(CX292='Risk Tables'!$C$43,2,IF(CX292='Risk Tables'!$C$42, 3, IF(CX292='Risk Tables'!$C$41, 4, IF(CX292='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY292='Risk Tables'!$C$44,1,IF(CY292='Risk Tables'!$C$43,2,IF(CY292='Risk Tables'!$C$42, 3, IF(CY292='Risk Tables'!$C$41, 4, IF(CY292='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA292='Risk Tables'!$C$44,1,IF(DA292='Risk Tables'!$C$43,2,IF(DA292='Risk Tables'!$C$42, 3, IF(DA292='Risk Tables'!$C$41, 4, IF(DA292='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB292='Risk Tables'!$C$44,1,IF(DB292='Risk Tables'!$C$43,2,IF(DB292='Risk Tables'!$C$42, 3, IF(DB292='Risk Tables'!$C$41, 4, IF(DB292='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC292='Risk Tables'!$C$44,1,IF(DC292='Risk Tables'!$C$43,2,IF(DC292='Risk Tables'!$C$42, 3, IF(DC292='Risk Tables'!$C$41, 4, IF(DC292='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD292='Risk Tables'!$C$44,1,IF(DD292='Risk Tables'!$C$43,2,IF(DD292='Risk Tables'!$C$42, 3, IF(DD292='Risk Tables'!$C$41, 4, IF(DD292='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE292='Risk Tables'!$C$44,1,IF(DE292='Risk Tables'!$C$43,2,IF(DE292='Risk Tables'!$C$42, 3, IF(DE292='Risk Tables'!$C$41, 4, IF(DE292='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF292='Risk Tables'!$C$44,1,IF(DF292='Risk Tables'!$C$43,2,IF(DF292='Risk Tables'!$C$42, 3, IF(DF292='Risk Tables'!$C$41, 4, IF(DF292='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI292:DW292))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI292:DW292, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD292),\"\",((AD292*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P292,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V292),\"\",((V292*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P292,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO292),\"\",((AO292*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P292,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM292),\"\",((AM292*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P292,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI292),\"\",((AI292*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P292,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF292),\"\",((AF292*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P292,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR292),\"\",((AR292*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P292,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL292),\"\",((BL292*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P292,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM292),\"\",((BM292*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P292,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU292),\"\",((AU292*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P292,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW292),\"\",((AW292*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P292,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK292),\"\",(((BK292)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P292,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A293=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I293,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M293,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A293=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H293,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A293=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H293,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A293=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H293,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A293=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H293,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AT293),AND(ISBLANK(AV293),ISBLANK(AY293))),\"\",AT293/-SUM(AV293,AY293)),\"\")","v":""},"",{"$f":"IFERROR(IF(OR(ISBLANK(BG293),ISBLANK(AR293)),\"\",IF(AR293<0,'Risk Tables'!$C$46,BG293/AR293)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO293),ISBLANK(AR293)),\"\",IF(AR293<0,'Risk Tables'!$C$46,AO293/AR293)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH293=\"\",ISBLANK(CH293)),\"\",IF(CH293>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH293<=Parameters!$E$4,CH293>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH293<=Parameters!$F$4, CH293>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH293<=Parameters!$G$4, CH293>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI293=\"\",CI293=\"--\",ISBLANK(CI293)),\"\",IF(CI293='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI293>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI293<=Parameters!$E$5,CI293>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI293<=Parameters!$F$5, CI293>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI293<=Parameters!$G$5, CI293>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG293=\"\",CG293=\"--\",ISBLANK(CG293)),\"\",IF(CG293>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG293<=Parameters!$E$6,CG293>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG293<=Parameters!$F$6, CG293>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG293<=Parameters!$G$6, CG293>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY293=\"\",BY293=\"--\",ISBLANK(BY293)),\"\",IF(BY293>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY293<=Parameters!$E$8,BY293>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY293<=Parameters!$F$8, BY293>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY293<=Parameters!$G$8, BY293>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ293=\"\",BZ293=\"--\",ISBLANK(BZ293)),\"\",IF(BZ293>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ293<=Parameters!$E$9,BZ293>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ293<=Parameters!$F$9, BZ293>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ293<=Parameters!$G$9, BZ293>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA293=\"\",CA293=\"--\",ISBLANK(CA293)),\"\",IF(CA293<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA293>=Parameters!$E$10,CA293<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA293>=Parameters!$F$10, CA293<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA293>=Parameters!$G$10, CA293<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB293=\"\",CB293=\"--\",ISBLANK(CB293)),\"\",IF(CB293<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB293>=Parameters!$E$11,CB293<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB293>=Parameters!$F$11, CB293<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB293>=Parameters!$G$11, CB293<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO293=\"\",CO293=\"--\",ISBLANK(CO293)),\"\",IF(CO293<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO293>=Parameters!$E$13,CO293<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO293>=Parameters!$F$13, CO293<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO293>=Parameters!$G$13, CO293<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ293=\"\",CJ293=\"--\",ISBLANK(CJ293)),\"\",IF(CJ293='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ293<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ293>=Parameters!$E$14,CJ293<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ293>=Parameters!$F$14, CJ293<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ293>=Parameters!$G$14, CJ293<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK293=\"\",CK293=\"--\",ISBLANK(CK293)),\"\",IF(AND(CK293<Parameters!$E$15, CK293>=0), 'Risk Tables'!$C$44, IF(AND(CK293>=Parameters!$E$15,CK293<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK293>=Parameters!$F$15, CK293<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK293>=Parameters!$G$15, CK293<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM293=\"\",CM293=\"--\",ISBLANK(CM293)),\"\",IF(CM293>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM293<=Parameters!$E$16,CM293>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM293<=Parameters!$F$16, CM293>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM293<=Parameters!$G$16, CM293>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN293=\"\",CN293=\"--\",ISBLANK(CN293)),\"\",IF(CN293>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN293<=Parameters!$E$17,CN293>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN293<=Parameters!$F$17, CN293>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN293<=Parameters!$G$17, CN293>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL293=\"\",CL293=\"--\",ISBLANK(CL293)),\"\",IF(CL293>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL293<=Parameters!$E$18,CL293>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL293<=Parameters!$F$18, CL293>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL293<=Parameters!$G$18, CL293>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP293=\"\",CP293=\"--\",ISBLANK(CP293)),\"\",IF(CP293<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP293>=Parameters!$E$21,CP293<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP293>=Parameters!$F$21, CP293<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP293>=Parameters!$G$21, CP293<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ293=\"\",CQ293=\"--\",ISBLANK(CQ293)),\"\",IF(CQ293<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ293>=Parameters!$E$22,CQ293<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ293>=Parameters!$F$22, CQ293<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ293>=Parameters!$G$22, CQ293<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR293='Risk Tables'!$C$44,1,IF(CR293='Risk Tables'!$C$43,2,IF(CR293='Risk Tables'!$C$42, 3, IF(CR293='Risk Tables'!$C$41, 4, IF(CR293='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS293='Risk Tables'!$C$44,1,IF(CS293='Risk Tables'!$C$43,2,IF(CS293='Risk Tables'!$C$42, 3, IF(CS293='Risk Tables'!$C$41, 4, IF(CS293='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT293='Risk Tables'!$C$44,1,IF(CT293='Risk Tables'!$C$43,2,IF(CT293='Risk Tables'!$C$42, 3, IF(CT293='Risk Tables'!$C$41, 4, IF(CT293='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV293='Risk Tables'!$C$44,1,IF(CV293='Risk Tables'!$C$43,2,IF(CV293='Risk Tables'!$C$42, 3, IF(CV293='Risk Tables'!$C$41, 4, IF(CV293='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW293='Risk Tables'!$C$44,1,IF(CW293='Risk Tables'!$C$43,2,IF(CW293='Risk Tables'!$C$42, 3, IF(CW293='Risk Tables'!$C$41, 4, IF(CW293='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX293='Risk Tables'!$C$44,1,IF(CX293='Risk Tables'!$C$43,2,IF(CX293='Risk Tables'!$C$42, 3, IF(CX293='Risk Tables'!$C$41, 4, IF(CX293='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY293='Risk Tables'!$C$44,1,IF(CY293='Risk Tables'!$C$43,2,IF(CY293='Risk Tables'!$C$42, 3, IF(CY293='Risk Tables'!$C$41, 4, IF(CY293='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA293='Risk Tables'!$C$44,1,IF(DA293='Risk Tables'!$C$43,2,IF(DA293='Risk Tables'!$C$42, 3, IF(DA293='Risk Tables'!$C$41, 4, IF(DA293='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB293='Risk Tables'!$C$44,1,IF(DB293='Risk Tables'!$C$43,2,IF(DB293='Risk Tables'!$C$42, 3, IF(DB293='Risk Tables'!$C$41, 4, IF(DB293='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC293='Risk Tables'!$C$44,1,IF(DC293='Risk Tables'!$C$43,2,IF(DC293='Risk Tables'!$C$42, 3, IF(DC293='Risk Tables'!$C$41, 4, IF(DC293='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD293='Risk Tables'!$C$44,1,IF(DD293='Risk Tables'!$C$43,2,IF(DD293='Risk Tables'!$C$42, 3, IF(DD293='Risk Tables'!$C$41, 4, IF(DD293='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE293='Risk Tables'!$C$44,1,IF(DE293='Risk Tables'!$C$43,2,IF(DE293='Risk Tables'!$C$42, 3, IF(DE293='Risk Tables'!$C$41, 4, IF(DE293='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF293='Risk Tables'!$C$44,1,IF(DF293='Risk Tables'!$C$43,2,IF(DF293='Risk Tables'!$C$42, 3, IF(DF293='Risk Tables'!$C$41, 4, IF(DF293='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI293:DW293))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI293:DW293, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD293),\"\",((AD293*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P293,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V293),\"\",((V293*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P293,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO293),\"\",((AO293*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P293,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM293),\"\",((AM293*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P293,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI293),\"\",((AI293*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P293,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF293),\"\",((AF293*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P293,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR293),\"\",((AR293*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P293,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL293),\"\",((BL293*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P293,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM293),\"\",((BM293*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P293,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU293),\"\",((AU293*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P293,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW293),\"\",((AW293*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P293,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK293),\"\",(((BK293)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P293,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A294=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I294,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M294,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A294=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H294,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A294=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H294,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A294=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H294,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A294=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H294,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG294),ISBLANK(AR294)),\"\",IF(AR294<0,'Risk Tables'!$C$46,BG294/AR294)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO294),ISBLANK(AR294)),\"\",IF(AR294<0,'Risk Tables'!$C$46,AO294/AR294)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH294=\"\",ISBLANK(CH294)),\"\",IF(CH294>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH294<=Parameters!$E$4,CH294>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH294<=Parameters!$F$4, CH294>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH294<=Parameters!$G$4, CH294>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI294=\"\",CI294=\"--\",ISBLANK(CI294)),\"\",IF(CI294='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI294>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI294<=Parameters!$E$5,CI294>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI294<=Parameters!$F$5, CI294>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI294<=Parameters!$G$5, CI294>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG294=\"\",CG294=\"--\",ISBLANK(CG294)),\"\",IF(CG294>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG294<=Parameters!$E$6,CG294>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG294<=Parameters!$F$6, CG294>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG294<=Parameters!$G$6, CG294>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY294=\"\",BY294=\"--\",ISBLANK(BY294)),\"\",IF(BY294>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY294<=Parameters!$E$8,BY294>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY294<=Parameters!$F$8, BY294>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY294<=Parameters!$G$8, BY294>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ294=\"\",BZ294=\"--\",ISBLANK(BZ294)),\"\",IF(BZ294>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ294<=Parameters!$E$9,BZ294>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ294<=Parameters!$F$9, BZ294>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ294<=Parameters!$G$9, BZ294>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA294=\"\",CA294=\"--\",ISBLANK(CA294)),\"\",IF(CA294<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA294>=Parameters!$E$10,CA294<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA294>=Parameters!$F$10, CA294<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA294>=Parameters!$G$10, CA294<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB294=\"\",CB294=\"--\",ISBLANK(CB294)),\"\",IF(CB294<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB294>=Parameters!$E$11,CB294<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB294>=Parameters!$F$11, CB294<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB294>=Parameters!$G$11, CB294<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO294=\"\",CO294=\"--\",ISBLANK(CO294)),\"\",IF(CO294<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO294>=Parameters!$E$13,CO294<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO294>=Parameters!$F$13, CO294<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO294>=Parameters!$G$13, CO294<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ294=\"\",CJ294=\"--\",ISBLANK(CJ294)),\"\",IF(CJ294='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ294<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ294>=Parameters!$E$14,CJ294<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ294>=Parameters!$F$14, CJ294<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ294>=Parameters!$G$14, CJ294<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK294=\"\",CK294=\"--\",ISBLANK(CK294)),\"\",IF(AND(CK294<Parameters!$E$15, CK294>=0), 'Risk Tables'!$C$44, IF(AND(CK294>=Parameters!$E$15,CK294<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK294>=Parameters!$F$15, CK294<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK294>=Parameters!$G$15, CK294<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM294=\"\",CM294=\"--\",ISBLANK(CM294)),\"\",IF(CM294>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM294<=Parameters!$E$16,CM294>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM294<=Parameters!$F$16, CM294>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM294<=Parameters!$G$16, CM294>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN294=\"\",CN294=\"--\",ISBLANK(CN294)),\"\",IF(CN294>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN294<=Parameters!$E$17,CN294>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN294<=Parameters!$F$17, CN294>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN294<=Parameters!$G$17, CN294>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL294=\"\",CL294=\"--\",ISBLANK(CL294)),\"\",IF(CL294>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL294<=Parameters!$E$18,CL294>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL294<=Parameters!$F$18, CL294>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL294<=Parameters!$G$18, CL294>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP294=\"\",CP294=\"--\",ISBLANK(CP294)),\"\",IF(CP294<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP294>=Parameters!$E$21,CP294<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP294>=Parameters!$F$21, CP294<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP294>=Parameters!$G$21, CP294<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ294=\"\",CQ294=\"--\",ISBLANK(CQ294)),\"\",IF(CQ294<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ294>=Parameters!$E$22,CQ294<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ294>=Parameters!$F$22, CQ294<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ294>=Parameters!$G$22, CQ294<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR294='Risk Tables'!$C$44,1,IF(CR294='Risk Tables'!$C$43,2,IF(CR294='Risk Tables'!$C$42, 3, IF(CR294='Risk Tables'!$C$41, 4, IF(CR294='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS294='Risk Tables'!$C$44,1,IF(CS294='Risk Tables'!$C$43,2,IF(CS294='Risk Tables'!$C$42, 3, IF(CS294='Risk Tables'!$C$41, 4, IF(CS294='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT294='Risk Tables'!$C$44,1,IF(CT294='Risk Tables'!$C$43,2,IF(CT294='Risk Tables'!$C$42, 3, IF(CT294='Risk Tables'!$C$41, 4, IF(CT294='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV294='Risk Tables'!$C$44,1,IF(CV294='Risk Tables'!$C$43,2,IF(CV294='Risk Tables'!$C$42, 3, IF(CV294='Risk Tables'!$C$41, 4, IF(CV294='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW294='Risk Tables'!$C$44,1,IF(CW294='Risk Tables'!$C$43,2,IF(CW294='Risk Tables'!$C$42, 3, IF(CW294='Risk Tables'!$C$41, 4, IF(CW294='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX294='Risk Tables'!$C$44,1,IF(CX294='Risk Tables'!$C$43,2,IF(CX294='Risk Tables'!$C$42, 3, IF(CX294='Risk Tables'!$C$41, 4, IF(CX294='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY294='Risk Tables'!$C$44,1,IF(CY294='Risk Tables'!$C$43,2,IF(CY294='Risk Tables'!$C$42, 3, IF(CY294='Risk Tables'!$C$41, 4, IF(CY294='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA294='Risk Tables'!$C$44,1,IF(DA294='Risk Tables'!$C$43,2,IF(DA294='Risk Tables'!$C$42, 3, IF(DA294='Risk Tables'!$C$41, 4, IF(DA294='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB294='Risk Tables'!$C$44,1,IF(DB294='Risk Tables'!$C$43,2,IF(DB294='Risk Tables'!$C$42, 3, IF(DB294='Risk Tables'!$C$41, 4, IF(DB294='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC294='Risk Tables'!$C$44,1,IF(DC294='Risk Tables'!$C$43,2,IF(DC294='Risk Tables'!$C$42, 3, IF(DC294='Risk Tables'!$C$41, 4, IF(DC294='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD294='Risk Tables'!$C$44,1,IF(DD294='Risk Tables'!$C$43,2,IF(DD294='Risk Tables'!$C$42, 3, IF(DD294='Risk Tables'!$C$41, 4, IF(DD294='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE294='Risk Tables'!$C$44,1,IF(DE294='Risk Tables'!$C$43,2,IF(DE294='Risk Tables'!$C$42, 3, IF(DE294='Risk Tables'!$C$41, 4, IF(DE294='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF294='Risk Tables'!$C$44,1,IF(DF294='Risk Tables'!$C$43,2,IF(DF294='Risk Tables'!$C$42, 3, IF(DF294='Risk Tables'!$C$41, 4, IF(DF294='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI294:DW294))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI294:DW294, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD294),\"\",((AD294*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P294,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V294),\"\",((V294*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P294,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO294),\"\",((AO294*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P294,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM294),\"\",((AM294*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P294,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI294),\"\",((AI294*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P294,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF294),\"\",((AF294*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P294,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR294),\"\",((AR294*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P294,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL294),\"\",((BL294*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P294,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM294),\"\",((BM294*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P294,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU294),\"\",((AU294*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P294,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW294),\"\",((AW294*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P294,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK294),\"\",(((BK294)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P294,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A295=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I295,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M295,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A295=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H295,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A295=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H295,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A295=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H295,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A295=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H295,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG295),ISBLANK(AR295)),\"\",IF(AR295<0,'Risk Tables'!$C$46,BG295/AR295)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO295),ISBLANK(AR295)),\"\",IF(AR295<0,'Risk Tables'!$C$46,AO295/AR295)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH295=\"\",ISBLANK(CH295)),\"\",IF(CH295>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH295<=Parameters!$E$4,CH295>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH295<=Parameters!$F$4, CH295>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH295<=Parameters!$G$4, CH295>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI295=\"\",CI295=\"--\",ISBLANK(CI295)),\"\",IF(CI295='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI295>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI295<=Parameters!$E$5,CI295>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI295<=Parameters!$F$5, CI295>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI295<=Parameters!$G$5, CI295>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG295=\"\",CG295=\"--\",ISBLANK(CG295)),\"\",IF(CG295>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG295<=Parameters!$E$6,CG295>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG295<=Parameters!$F$6, CG295>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG295<=Parameters!$G$6, CG295>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY295=\"\",BY295=\"--\",ISBLANK(BY295)),\"\",IF(BY295>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY295<=Parameters!$E$8,BY295>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY295<=Parameters!$F$8, BY295>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY295<=Parameters!$G$8, BY295>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ295=\"\",BZ295=\"--\",ISBLANK(BZ295)),\"\",IF(BZ295>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ295<=Parameters!$E$9,BZ295>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ295<=Parameters!$F$9, BZ295>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ295<=Parameters!$G$9, BZ295>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA295=\"\",CA295=\"--\",ISBLANK(CA295)),\"\",IF(CA295<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA295>=Parameters!$E$10,CA295<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA295>=Parameters!$F$10, CA295<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA295>=Parameters!$G$10, CA295<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB295=\"\",CB295=\"--\",ISBLANK(CB295)),\"\",IF(CB295<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB295>=Parameters!$E$11,CB295<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB295>=Parameters!$F$11, CB295<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB295>=Parameters!$G$11, CB295<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO295=\"\",CO295=\"--\",ISBLANK(CO295)),\"\",IF(CO295<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO295>=Parameters!$E$13,CO295<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO295>=Parameters!$F$13, CO295<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO295>=Parameters!$G$13, CO295<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ295=\"\",CJ295=\"--\",ISBLANK(CJ295)),\"\",IF(CJ295='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ295<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ295>=Parameters!$E$14,CJ295<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ295>=Parameters!$F$14, CJ295<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ295>=Parameters!$G$14, CJ295<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK295=\"\",CK295=\"--\",ISBLANK(CK295)),\"\",IF(AND(CK295<Parameters!$E$15, CK295>=0), 'Risk Tables'!$C$44, IF(AND(CK295>=Parameters!$E$15,CK295<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK295>=Parameters!$F$15, CK295<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK295>=Parameters!$G$15, CK295<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM295=\"\",CM295=\"--\",ISBLANK(CM295)),\"\",IF(CM295>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM295<=Parameters!$E$16,CM295>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM295<=Parameters!$F$16, CM295>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM295<=Parameters!$G$16, CM295>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN295=\"\",CN295=\"--\",ISBLANK(CN295)),\"\",IF(CN295>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN295<=Parameters!$E$17,CN295>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN295<=Parameters!$F$17, CN295>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN295<=Parameters!$G$17, CN295>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL295=\"\",CL295=\"--\",ISBLANK(CL295)),\"\",IF(CL295>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL295<=Parameters!$E$18,CL295>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL295<=Parameters!$F$18, CL295>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL295<=Parameters!$G$18, CL295>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP295=\"\",CP295=\"--\",ISBLANK(CP295)),\"\",IF(CP295<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP295>=Parameters!$E$21,CP295<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP295>=Parameters!$F$21, CP295<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP295>=Parameters!$G$21, CP295<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ295=\"\",CQ295=\"--\",ISBLANK(CQ295)),\"\",IF(CQ295<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ295>=Parameters!$E$22,CQ295<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ295>=Parameters!$F$22, CQ295<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ295>=Parameters!$G$22, CQ295<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR295='Risk Tables'!$C$44,1,IF(CR295='Risk Tables'!$C$43,2,IF(CR295='Risk Tables'!$C$42, 3, IF(CR295='Risk Tables'!$C$41, 4, IF(CR295='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS295='Risk Tables'!$C$44,1,IF(CS295='Risk Tables'!$C$43,2,IF(CS295='Risk Tables'!$C$42, 3, IF(CS295='Risk Tables'!$C$41, 4, IF(CS295='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT295='Risk Tables'!$C$44,1,IF(CT295='Risk Tables'!$C$43,2,IF(CT295='Risk Tables'!$C$42, 3, IF(CT295='Risk Tables'!$C$41, 4, IF(CT295='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV295='Risk Tables'!$C$44,1,IF(CV295='Risk Tables'!$C$43,2,IF(CV295='Risk Tables'!$C$42, 3, IF(CV295='Risk Tables'!$C$41, 4, IF(CV295='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW295='Risk Tables'!$C$44,1,IF(CW295='Risk Tables'!$C$43,2,IF(CW295='Risk Tables'!$C$42, 3, IF(CW295='Risk Tables'!$C$41, 4, IF(CW295='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX295='Risk Tables'!$C$44,1,IF(CX295='Risk Tables'!$C$43,2,IF(CX295='Risk Tables'!$C$42, 3, IF(CX295='Risk Tables'!$C$41, 4, IF(CX295='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY295='Risk Tables'!$C$44,1,IF(CY295='Risk Tables'!$C$43,2,IF(CY295='Risk Tables'!$C$42, 3, IF(CY295='Risk Tables'!$C$41, 4, IF(CY295='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA295='Risk Tables'!$C$44,1,IF(DA295='Risk Tables'!$C$43,2,IF(DA295='Risk Tables'!$C$42, 3, IF(DA295='Risk Tables'!$C$41, 4, IF(DA295='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB295='Risk Tables'!$C$44,1,IF(DB295='Risk Tables'!$C$43,2,IF(DB295='Risk Tables'!$C$42, 3, IF(DB295='Risk Tables'!$C$41, 4, IF(DB295='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC295='Risk Tables'!$C$44,1,IF(DC295='Risk Tables'!$C$43,2,IF(DC295='Risk Tables'!$C$42, 3, IF(DC295='Risk Tables'!$C$41, 4, IF(DC295='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD295='Risk Tables'!$C$44,1,IF(DD295='Risk Tables'!$C$43,2,IF(DD295='Risk Tables'!$C$42, 3, IF(DD295='Risk Tables'!$C$41, 4, IF(DD295='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE295='Risk Tables'!$C$44,1,IF(DE295='Risk Tables'!$C$43,2,IF(DE295='Risk Tables'!$C$42, 3, IF(DE295='Risk Tables'!$C$41, 4, IF(DE295='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF295='Risk Tables'!$C$44,1,IF(DF295='Risk Tables'!$C$43,2,IF(DF295='Risk Tables'!$C$42, 3, IF(DF295='Risk Tables'!$C$41, 4, IF(DF295='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI295:DW295))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI295:DW295, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD295),\"\",((AD295*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P295,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V295),\"\",((V295*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P295,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO295),\"\",((AO295*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P295,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM295),\"\",((AM295*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P295,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI295),\"\",((AI295*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P295,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF295),\"\",((AF295*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P295,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR295),\"\",((AR295*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P295,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL295),\"\",((BL295*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P295,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM295),\"\",((BM295*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P295,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU295),\"\",((AU295*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P295,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW295),\"\",((AW295*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P295,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK295),\"\",(((BK295)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P295,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A296=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I296,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M296,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A296=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H296,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A296=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H296,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A296=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H296,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A296=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H296,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG296),ISBLANK(AR296)),\"\",IF(AR296<0,'Risk Tables'!$C$46,BG296/AR296)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO296),ISBLANK(AR296)),\"\",IF(AR296<0,'Risk Tables'!$C$46,AO296/AR296)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH296=\"\",ISBLANK(CH296)),\"\",IF(CH296>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH296<=Parameters!$E$4,CH296>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH296<=Parameters!$F$4, CH296>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH296<=Parameters!$G$4, CH296>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI296=\"\",CI296=\"--\",ISBLANK(CI296)),\"\",IF(CI296='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI296>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI296<=Parameters!$E$5,CI296>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI296<=Parameters!$F$5, CI296>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI296<=Parameters!$G$5, CI296>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG296=\"\",CG296=\"--\",ISBLANK(CG296)),\"\",IF(CG296>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG296<=Parameters!$E$6,CG296>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG296<=Parameters!$F$6, CG296>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG296<=Parameters!$G$6, CG296>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY296=\"\",BY296=\"--\",ISBLANK(BY296)),\"\",IF(BY296>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY296<=Parameters!$E$8,BY296>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY296<=Parameters!$F$8, BY296>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY296<=Parameters!$G$8, BY296>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ296=\"\",BZ296=\"--\",ISBLANK(BZ296)),\"\",IF(BZ296>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ296<=Parameters!$E$9,BZ296>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ296<=Parameters!$F$9, BZ296>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ296<=Parameters!$G$9, BZ296>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA296=\"\",CA296=\"--\",ISBLANK(CA296)),\"\",IF(CA296<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA296>=Parameters!$E$10,CA296<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA296>=Parameters!$F$10, CA296<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA296>=Parameters!$G$10, CA296<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB296=\"\",CB296=\"--\",ISBLANK(CB296)),\"\",IF(CB296<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB296>=Parameters!$E$11,CB296<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB296>=Parameters!$F$11, CB296<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB296>=Parameters!$G$11, CB296<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO296=\"\",CO296=\"--\",ISBLANK(CO296)),\"\",IF(CO296<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO296>=Parameters!$E$13,CO296<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO296>=Parameters!$F$13, CO296<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO296>=Parameters!$G$13, CO296<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ296=\"\",CJ296=\"--\",ISBLANK(CJ296)),\"\",IF(CJ296='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ296<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ296>=Parameters!$E$14,CJ296<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ296>=Parameters!$F$14, CJ296<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ296>=Parameters!$G$14, CJ296<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK296=\"\",CK296=\"--\",ISBLANK(CK296)),\"\",IF(AND(CK296<Parameters!$E$15, CK296>=0), 'Risk Tables'!$C$44, IF(AND(CK296>=Parameters!$E$15,CK296<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK296>=Parameters!$F$15, CK296<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK296>=Parameters!$G$15, CK296<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM296=\"\",CM296=\"--\",ISBLANK(CM296)),\"\",IF(CM296>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM296<=Parameters!$E$16,CM296>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM296<=Parameters!$F$16, CM296>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM296<=Parameters!$G$16, CM296>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN296=\"\",CN296=\"--\",ISBLANK(CN296)),\"\",IF(CN296>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN296<=Parameters!$E$17,CN296>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN296<=Parameters!$F$17, CN296>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN296<=Parameters!$G$17, CN296>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL296=\"\",CL296=\"--\",ISBLANK(CL296)),\"\",IF(CL296>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL296<=Parameters!$E$18,CL296>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL296<=Parameters!$F$18, CL296>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL296<=Parameters!$G$18, CL296>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP296=\"\",CP296=\"--\",ISBLANK(CP296)),\"\",IF(CP296<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP296>=Parameters!$E$21,CP296<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP296>=Parameters!$F$21, CP296<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP296>=Parameters!$G$21, CP296<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ296=\"\",CQ296=\"--\",ISBLANK(CQ296)),\"\",IF(CQ296<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ296>=Parameters!$E$22,CQ296<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ296>=Parameters!$F$22, CQ296<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ296>=Parameters!$G$22, CQ296<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR296='Risk Tables'!$C$44,1,IF(CR296='Risk Tables'!$C$43,2,IF(CR296='Risk Tables'!$C$42, 3, IF(CR296='Risk Tables'!$C$41, 4, IF(CR296='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS296='Risk Tables'!$C$44,1,IF(CS296='Risk Tables'!$C$43,2,IF(CS296='Risk Tables'!$C$42, 3, IF(CS296='Risk Tables'!$C$41, 4, IF(CS296='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT296='Risk Tables'!$C$44,1,IF(CT296='Risk Tables'!$C$43,2,IF(CT296='Risk Tables'!$C$42, 3, IF(CT296='Risk Tables'!$C$41, 4, IF(CT296='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV296='Risk Tables'!$C$44,1,IF(CV296='Risk Tables'!$C$43,2,IF(CV296='Risk Tables'!$C$42, 3, IF(CV296='Risk Tables'!$C$41, 4, IF(CV296='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW296='Risk Tables'!$C$44,1,IF(CW296='Risk Tables'!$C$43,2,IF(CW296='Risk Tables'!$C$42, 3, IF(CW296='Risk Tables'!$C$41, 4, IF(CW296='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX296='Risk Tables'!$C$44,1,IF(CX296='Risk Tables'!$C$43,2,IF(CX296='Risk Tables'!$C$42, 3, IF(CX296='Risk Tables'!$C$41, 4, IF(CX296='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY296='Risk Tables'!$C$44,1,IF(CY296='Risk Tables'!$C$43,2,IF(CY296='Risk Tables'!$C$42, 3, IF(CY296='Risk Tables'!$C$41, 4, IF(CY296='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA296='Risk Tables'!$C$44,1,IF(DA296='Risk Tables'!$C$43,2,IF(DA296='Risk Tables'!$C$42, 3, IF(DA296='Risk Tables'!$C$41, 4, IF(DA296='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB296='Risk Tables'!$C$44,1,IF(DB296='Risk Tables'!$C$43,2,IF(DB296='Risk Tables'!$C$42, 3, IF(DB296='Risk Tables'!$C$41, 4, IF(DB296='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC296='Risk Tables'!$C$44,1,IF(DC296='Risk Tables'!$C$43,2,IF(DC296='Risk Tables'!$C$42, 3, IF(DC296='Risk Tables'!$C$41, 4, IF(DC296='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD296='Risk Tables'!$C$44,1,IF(DD296='Risk Tables'!$C$43,2,IF(DD296='Risk Tables'!$C$42, 3, IF(DD296='Risk Tables'!$C$41, 4, IF(DD296='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE296='Risk Tables'!$C$44,1,IF(DE296='Risk Tables'!$C$43,2,IF(DE296='Risk Tables'!$C$42, 3, IF(DE296='Risk Tables'!$C$41, 4, IF(DE296='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF296='Risk Tables'!$C$44,1,IF(DF296='Risk Tables'!$C$43,2,IF(DF296='Risk Tables'!$C$42, 3, IF(DF296='Risk Tables'!$C$41, 4, IF(DF296='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI296:DW296))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI296:DW296, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD296),\"\",((AD296*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P296,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V296),\"\",((V296*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P296,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO296),\"\",((AO296*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P296,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM296),\"\",((AM296*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P296,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI296),\"\",((AI296*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P296,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF296),\"\",((AF296*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P296,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR296),\"\",((AR296*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P296,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL296),\"\",((BL296*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P296,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM296),\"\",((BM296*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P296,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU296),\"\",((AU296*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P296,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW296),\"\",((AW296*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P296,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK296),\"\",(((BK296)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P296,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A297=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I297,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M297,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A297=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H297,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A297=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H297,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A297=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H297,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A297=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H297,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG297),ISBLANK(AR297)),\"\",IF(AR297<0,'Risk Tables'!$C$46,BG297/AR297)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO297),ISBLANK(AR297)),\"\",IF(AR297<0,'Risk Tables'!$C$46,AO297/AR297)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH297=\"\",ISBLANK(CH297)),\"\",IF(CH297>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH297<=Parameters!$E$4,CH297>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH297<=Parameters!$F$4, CH297>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH297<=Parameters!$G$4, CH297>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI297=\"\",CI297=\"--\",ISBLANK(CI297)),\"\",IF(CI297='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI297>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI297<=Parameters!$E$5,CI297>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI297<=Parameters!$F$5, CI297>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI297<=Parameters!$G$5, CI297>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG297=\"\",CG297=\"--\",ISBLANK(CG297)),\"\",IF(CG297>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG297<=Parameters!$E$6,CG297>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG297<=Parameters!$F$6, CG297>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG297<=Parameters!$G$6, CG297>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY297=\"\",BY297=\"--\",ISBLANK(BY297)),\"\",IF(BY297>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY297<=Parameters!$E$8,BY297>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY297<=Parameters!$F$8, BY297>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY297<=Parameters!$G$8, BY297>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ297=\"\",BZ297=\"--\",ISBLANK(BZ297)),\"\",IF(BZ297>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ297<=Parameters!$E$9,BZ297>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ297<=Parameters!$F$9, BZ297>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ297<=Parameters!$G$9, BZ297>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA297=\"\",CA297=\"--\",ISBLANK(CA297)),\"\",IF(CA297<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA297>=Parameters!$E$10,CA297<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA297>=Parameters!$F$10, CA297<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA297>=Parameters!$G$10, CA297<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB297=\"\",CB297=\"--\",ISBLANK(CB297)),\"\",IF(CB297<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB297>=Parameters!$E$11,CB297<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB297>=Parameters!$F$11, CB297<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB297>=Parameters!$G$11, CB297<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO297=\"\",CO297=\"--\",ISBLANK(CO297)),\"\",IF(CO297<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO297>=Parameters!$E$13,CO297<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO297>=Parameters!$F$13, CO297<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO297>=Parameters!$G$13, CO297<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ297=\"\",CJ297=\"--\",ISBLANK(CJ297)),\"\",IF(CJ297='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ297<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ297>=Parameters!$E$14,CJ297<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ297>=Parameters!$F$14, CJ297<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ297>=Parameters!$G$14, CJ297<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK297=\"\",CK297=\"--\",ISBLANK(CK297)),\"\",IF(AND(CK297<Parameters!$E$15, CK297>=0), 'Risk Tables'!$C$44, IF(AND(CK297>=Parameters!$E$15,CK297<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK297>=Parameters!$F$15, CK297<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK297>=Parameters!$G$15, CK297<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM297=\"\",CM297=\"--\",ISBLANK(CM297)),\"\",IF(CM297>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM297<=Parameters!$E$16,CM297>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM297<=Parameters!$F$16, CM297>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM297<=Parameters!$G$16, CM297>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN297=\"\",CN297=\"--\",ISBLANK(CN297)),\"\",IF(CN297>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN297<=Parameters!$E$17,CN297>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN297<=Parameters!$F$17, CN297>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN297<=Parameters!$G$17, CN297>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL297=\"\",CL297=\"--\",ISBLANK(CL297)),\"\",IF(CL297>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL297<=Parameters!$E$18,CL297>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL297<=Parameters!$F$18, CL297>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL297<=Parameters!$G$18, CL297>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP297=\"\",CP297=\"--\",ISBLANK(CP297)),\"\",IF(CP297<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP297>=Parameters!$E$21,CP297<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP297>=Parameters!$F$21, CP297<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP297>=Parameters!$G$21, CP297<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ297=\"\",CQ297=\"--\",ISBLANK(CQ297)),\"\",IF(CQ297<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ297>=Parameters!$E$22,CQ297<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ297>=Parameters!$F$22, CQ297<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ297>=Parameters!$G$22, CQ297<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR297='Risk Tables'!$C$44,1,IF(CR297='Risk Tables'!$C$43,2,IF(CR297='Risk Tables'!$C$42, 3, IF(CR297='Risk Tables'!$C$41, 4, IF(CR297='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS297='Risk Tables'!$C$44,1,IF(CS297='Risk Tables'!$C$43,2,IF(CS297='Risk Tables'!$C$42, 3, IF(CS297='Risk Tables'!$C$41, 4, IF(CS297='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT297='Risk Tables'!$C$44,1,IF(CT297='Risk Tables'!$C$43,2,IF(CT297='Risk Tables'!$C$42, 3, IF(CT297='Risk Tables'!$C$41, 4, IF(CT297='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV297='Risk Tables'!$C$44,1,IF(CV297='Risk Tables'!$C$43,2,IF(CV297='Risk Tables'!$C$42, 3, IF(CV297='Risk Tables'!$C$41, 4, IF(CV297='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW297='Risk Tables'!$C$44,1,IF(CW297='Risk Tables'!$C$43,2,IF(CW297='Risk Tables'!$C$42, 3, IF(CW297='Risk Tables'!$C$41, 4, IF(CW297='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX297='Risk Tables'!$C$44,1,IF(CX297='Risk Tables'!$C$43,2,IF(CX297='Risk Tables'!$C$42, 3, IF(CX297='Risk Tables'!$C$41, 4, IF(CX297='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY297='Risk Tables'!$C$44,1,IF(CY297='Risk Tables'!$C$43,2,IF(CY297='Risk Tables'!$C$42, 3, IF(CY297='Risk Tables'!$C$41, 4, IF(CY297='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA297='Risk Tables'!$C$44,1,IF(DA297='Risk Tables'!$C$43,2,IF(DA297='Risk Tables'!$C$42, 3, IF(DA297='Risk Tables'!$C$41, 4, IF(DA297='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB297='Risk Tables'!$C$44,1,IF(DB297='Risk Tables'!$C$43,2,IF(DB297='Risk Tables'!$C$42, 3, IF(DB297='Risk Tables'!$C$41, 4, IF(DB297='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC297='Risk Tables'!$C$44,1,IF(DC297='Risk Tables'!$C$43,2,IF(DC297='Risk Tables'!$C$42, 3, IF(DC297='Risk Tables'!$C$41, 4, IF(DC297='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD297='Risk Tables'!$C$44,1,IF(DD297='Risk Tables'!$C$43,2,IF(DD297='Risk Tables'!$C$42, 3, IF(DD297='Risk Tables'!$C$41, 4, IF(DD297='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE297='Risk Tables'!$C$44,1,IF(DE297='Risk Tables'!$C$43,2,IF(DE297='Risk Tables'!$C$42, 3, IF(DE297='Risk Tables'!$C$41, 4, IF(DE297='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF297='Risk Tables'!$C$44,1,IF(DF297='Risk Tables'!$C$43,2,IF(DF297='Risk Tables'!$C$42, 3, IF(DF297='Risk Tables'!$C$41, 4, IF(DF297='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI297:DW297))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI297:DW297, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD297),\"\",((AD297*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P297,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V297),\"\",((V297*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P297,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO297),\"\",((AO297*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P297,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM297),\"\",((AM297*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P297,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI297),\"\",((AI297*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P297,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF297),\"\",((AF297*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P297,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR297),\"\",((AR297*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P297,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL297),\"\",((BL297*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P297,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM297),\"\",((BM297*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P297,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU297),\"\",((AU297*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P297,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW297),\"\",((AW297*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P297,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK297),\"\",(((BK297)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P297,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A298=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I298,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M298,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A298=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H298,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A298=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H298,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A298=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H298,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A298=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H298,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG298),ISBLANK(AR298)),\"\",IF(AR298<0,'Risk Tables'!$C$46,BG298/AR298)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO298),ISBLANK(AR298)),\"\",IF(AR298<0,'Risk Tables'!$C$46,AO298/AR298)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH298=\"\",ISBLANK(CH298)),\"\",IF(CH298>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH298<=Parameters!$E$4,CH298>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH298<=Parameters!$F$4, CH298>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH298<=Parameters!$G$4, CH298>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI298=\"\",CI298=\"--\",ISBLANK(CI298)),\"\",IF(CI298='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI298>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI298<=Parameters!$E$5,CI298>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI298<=Parameters!$F$5, CI298>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI298<=Parameters!$G$5, CI298>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG298=\"\",CG298=\"--\",ISBLANK(CG298)),\"\",IF(CG298>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG298<=Parameters!$E$6,CG298>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG298<=Parameters!$F$6, CG298>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG298<=Parameters!$G$6, CG298>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY298=\"\",BY298=\"--\",ISBLANK(BY298)),\"\",IF(BY298>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY298<=Parameters!$E$8,BY298>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY298<=Parameters!$F$8, BY298>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY298<=Parameters!$G$8, BY298>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ298=\"\",BZ298=\"--\",ISBLANK(BZ298)),\"\",IF(BZ298>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ298<=Parameters!$E$9,BZ298>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ298<=Parameters!$F$9, BZ298>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ298<=Parameters!$G$9, BZ298>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA298=\"\",CA298=\"--\",ISBLANK(CA298)),\"\",IF(CA298<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA298>=Parameters!$E$10,CA298<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA298>=Parameters!$F$10, CA298<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA298>=Parameters!$G$10, CA298<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB298=\"\",CB298=\"--\",ISBLANK(CB298)),\"\",IF(CB298<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB298>=Parameters!$E$11,CB298<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB298>=Parameters!$F$11, CB298<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB298>=Parameters!$G$11, CB298<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO298=\"\",CO298=\"--\",ISBLANK(CO298)),\"\",IF(CO298<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO298>=Parameters!$E$13,CO298<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO298>=Parameters!$F$13, CO298<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO298>=Parameters!$G$13, CO298<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ298=\"\",CJ298=\"--\",ISBLANK(CJ298)),\"\",IF(CJ298='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ298<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ298>=Parameters!$E$14,CJ298<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ298>=Parameters!$F$14, CJ298<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ298>=Parameters!$G$14, CJ298<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK298=\"\",CK298=\"--\",ISBLANK(CK298)),\"\",IF(AND(CK298<Parameters!$E$15, CK298>=0), 'Risk Tables'!$C$44, IF(AND(CK298>=Parameters!$E$15,CK298<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK298>=Parameters!$F$15, CK298<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK298>=Parameters!$G$15, CK298<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM298=\"\",CM298=\"--\",ISBLANK(CM298)),\"\",IF(CM298>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM298<=Parameters!$E$16,CM298>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM298<=Parameters!$F$16, CM298>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM298<=Parameters!$G$16, CM298>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN298=\"\",CN298=\"--\",ISBLANK(CN298)),\"\",IF(CN298>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN298<=Parameters!$E$17,CN298>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN298<=Parameters!$F$17, CN298>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN298<=Parameters!$G$17, CN298>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL298=\"\",CL298=\"--\",ISBLANK(CL298)),\"\",IF(CL298>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL298<=Parameters!$E$18,CL298>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL298<=Parameters!$F$18, CL298>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL298<=Parameters!$G$18, CL298>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP298=\"\",CP298=\"--\",ISBLANK(CP298)),\"\",IF(CP298<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP298>=Parameters!$E$21,CP298<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP298>=Parameters!$F$21, CP298<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP298>=Parameters!$G$21, CP298<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ298=\"\",CQ298=\"--\",ISBLANK(CQ298)),\"\",IF(CQ298<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ298>=Parameters!$E$22,CQ298<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ298>=Parameters!$F$22, CQ298<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ298>=Parameters!$G$22, CQ298<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR298='Risk Tables'!$C$44,1,IF(CR298='Risk Tables'!$C$43,2,IF(CR298='Risk Tables'!$C$42, 3, IF(CR298='Risk Tables'!$C$41, 4, IF(CR298='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS298='Risk Tables'!$C$44,1,IF(CS298='Risk Tables'!$C$43,2,IF(CS298='Risk Tables'!$C$42, 3, IF(CS298='Risk Tables'!$C$41, 4, IF(CS298='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT298='Risk Tables'!$C$44,1,IF(CT298='Risk Tables'!$C$43,2,IF(CT298='Risk Tables'!$C$42, 3, IF(CT298='Risk Tables'!$C$41, 4, IF(CT298='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV298='Risk Tables'!$C$44,1,IF(CV298='Risk Tables'!$C$43,2,IF(CV298='Risk Tables'!$C$42, 3, IF(CV298='Risk Tables'!$C$41, 4, IF(CV298='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW298='Risk Tables'!$C$44,1,IF(CW298='Risk Tables'!$C$43,2,IF(CW298='Risk Tables'!$C$42, 3, IF(CW298='Risk Tables'!$C$41, 4, IF(CW298='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX298='Risk Tables'!$C$44,1,IF(CX298='Risk Tables'!$C$43,2,IF(CX298='Risk Tables'!$C$42, 3, IF(CX298='Risk Tables'!$C$41, 4, IF(CX298='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY298='Risk Tables'!$C$44,1,IF(CY298='Risk Tables'!$C$43,2,IF(CY298='Risk Tables'!$C$42, 3, IF(CY298='Risk Tables'!$C$41, 4, IF(CY298='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA298='Risk Tables'!$C$44,1,IF(DA298='Risk Tables'!$C$43,2,IF(DA298='Risk Tables'!$C$42, 3, IF(DA298='Risk Tables'!$C$41, 4, IF(DA298='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB298='Risk Tables'!$C$44,1,IF(DB298='Risk Tables'!$C$43,2,IF(DB298='Risk Tables'!$C$42, 3, IF(DB298='Risk Tables'!$C$41, 4, IF(DB298='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC298='Risk Tables'!$C$44,1,IF(DC298='Risk Tables'!$C$43,2,IF(DC298='Risk Tables'!$C$42, 3, IF(DC298='Risk Tables'!$C$41, 4, IF(DC298='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD298='Risk Tables'!$C$44,1,IF(DD298='Risk Tables'!$C$43,2,IF(DD298='Risk Tables'!$C$42, 3, IF(DD298='Risk Tables'!$C$41, 4, IF(DD298='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE298='Risk Tables'!$C$44,1,IF(DE298='Risk Tables'!$C$43,2,IF(DE298='Risk Tables'!$C$42, 3, IF(DE298='Risk Tables'!$C$41, 4, IF(DE298='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF298='Risk Tables'!$C$44,1,IF(DF298='Risk Tables'!$C$43,2,IF(DF298='Risk Tables'!$C$42, 3, IF(DF298='Risk Tables'!$C$41, 4, IF(DF298='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI298:DW298))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI298:DW298, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD298),\"\",((AD298*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P298,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V298),\"\",((V298*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P298,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO298),\"\",((AO298*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P298,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM298),\"\",((AM298*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P298,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI298),\"\",((AI298*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P298,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF298),\"\",((AF298*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P298,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR298),\"\",((AR298*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P298,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL298),\"\",((BL298*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P298,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM298),\"\",((BM298*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P298,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU298),\"\",((AU298*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P298,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW298),\"\",((AW298*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P298,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK298),\"\",(((BK298)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P298,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A299=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I299,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M299,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A299=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H299,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A299=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H299,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A299=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H299,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A299=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H299,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG299),ISBLANK(AR299)),\"\",IF(AR299<0,'Risk Tables'!$C$46,BG299/AR299)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO299),ISBLANK(AR299)),\"\",IF(AR299<0,'Risk Tables'!$C$46,AO299/AR299)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH299=\"\",ISBLANK(CH299)),\"\",IF(CH299>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH299<=Parameters!$E$4,CH299>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH299<=Parameters!$F$4, CH299>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH299<=Parameters!$G$4, CH299>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI299=\"\",CI299=\"--\",ISBLANK(CI299)),\"\",IF(CI299='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI299>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI299<=Parameters!$E$5,CI299>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI299<=Parameters!$F$5, CI299>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI299<=Parameters!$G$5, CI299>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG299=\"\",CG299=\"--\",ISBLANK(CG299)),\"\",IF(CG299>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG299<=Parameters!$E$6,CG299>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG299<=Parameters!$F$6, CG299>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG299<=Parameters!$G$6, CG299>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY299=\"\",BY299=\"--\",ISBLANK(BY299)),\"\",IF(BY299>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY299<=Parameters!$E$8,BY299>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY299<=Parameters!$F$8, BY299>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY299<=Parameters!$G$8, BY299>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ299=\"\",BZ299=\"--\",ISBLANK(BZ299)),\"\",IF(BZ299>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ299<=Parameters!$E$9,BZ299>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ299<=Parameters!$F$9, BZ299>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ299<=Parameters!$G$9, BZ299>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA299=\"\",CA299=\"--\",ISBLANK(CA299)),\"\",IF(CA299<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA299>=Parameters!$E$10,CA299<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA299>=Parameters!$F$10, CA299<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA299>=Parameters!$G$10, CA299<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB299=\"\",CB299=\"--\",ISBLANK(CB299)),\"\",IF(CB299<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB299>=Parameters!$E$11,CB299<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB299>=Parameters!$F$11, CB299<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB299>=Parameters!$G$11, CB299<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO299=\"\",CO299=\"--\",ISBLANK(CO299)),\"\",IF(CO299<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO299>=Parameters!$E$13,CO299<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO299>=Parameters!$F$13, CO299<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO299>=Parameters!$G$13, CO299<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ299=\"\",CJ299=\"--\",ISBLANK(CJ299)),\"\",IF(CJ299='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ299<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ299>=Parameters!$E$14,CJ299<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ299>=Parameters!$F$14, CJ299<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ299>=Parameters!$G$14, CJ299<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK299=\"\",CK299=\"--\",ISBLANK(CK299)),\"\",IF(AND(CK299<Parameters!$E$15, CK299>=0), 'Risk Tables'!$C$44, IF(AND(CK299>=Parameters!$E$15,CK299<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK299>=Parameters!$F$15, CK299<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK299>=Parameters!$G$15, CK299<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM299=\"\",CM299=\"--\",ISBLANK(CM299)),\"\",IF(CM299>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM299<=Parameters!$E$16,CM299>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM299<=Parameters!$F$16, CM299>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM299<=Parameters!$G$16, CM299>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN299=\"\",CN299=\"--\",ISBLANK(CN299)),\"\",IF(CN299>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN299<=Parameters!$E$17,CN299>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN299<=Parameters!$F$17, CN299>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN299<=Parameters!$G$17, CN299>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL299=\"\",CL299=\"--\",ISBLANK(CL299)),\"\",IF(CL299>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL299<=Parameters!$E$18,CL299>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL299<=Parameters!$F$18, CL299>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL299<=Parameters!$G$18, CL299>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP299=\"\",CP299=\"--\",ISBLANK(CP299)),\"\",IF(CP299<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP299>=Parameters!$E$21,CP299<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP299>=Parameters!$F$21, CP299<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP299>=Parameters!$G$21, CP299<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ299=\"\",CQ299=\"--\",ISBLANK(CQ299)),\"\",IF(CQ299<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ299>=Parameters!$E$22,CQ299<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ299>=Parameters!$F$22, CQ299<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ299>=Parameters!$G$22, CQ299<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR299='Risk Tables'!$C$44,1,IF(CR299='Risk Tables'!$C$43,2,IF(CR299='Risk Tables'!$C$42, 3, IF(CR299='Risk Tables'!$C$41, 4, IF(CR299='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS299='Risk Tables'!$C$44,1,IF(CS299='Risk Tables'!$C$43,2,IF(CS299='Risk Tables'!$C$42, 3, IF(CS299='Risk Tables'!$C$41, 4, IF(CS299='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT299='Risk Tables'!$C$44,1,IF(CT299='Risk Tables'!$C$43,2,IF(CT299='Risk Tables'!$C$42, 3, IF(CT299='Risk Tables'!$C$41, 4, IF(CT299='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV299='Risk Tables'!$C$44,1,IF(CV299='Risk Tables'!$C$43,2,IF(CV299='Risk Tables'!$C$42, 3, IF(CV299='Risk Tables'!$C$41, 4, IF(CV299='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW299='Risk Tables'!$C$44,1,IF(CW299='Risk Tables'!$C$43,2,IF(CW299='Risk Tables'!$C$42, 3, IF(CW299='Risk Tables'!$C$41, 4, IF(CW299='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX299='Risk Tables'!$C$44,1,IF(CX299='Risk Tables'!$C$43,2,IF(CX299='Risk Tables'!$C$42, 3, IF(CX299='Risk Tables'!$C$41, 4, IF(CX299='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY299='Risk Tables'!$C$44,1,IF(CY299='Risk Tables'!$C$43,2,IF(CY299='Risk Tables'!$C$42, 3, IF(CY299='Risk Tables'!$C$41, 4, IF(CY299='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA299='Risk Tables'!$C$44,1,IF(DA299='Risk Tables'!$C$43,2,IF(DA299='Risk Tables'!$C$42, 3, IF(DA299='Risk Tables'!$C$41, 4, IF(DA299='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB299='Risk Tables'!$C$44,1,IF(DB299='Risk Tables'!$C$43,2,IF(DB299='Risk Tables'!$C$42, 3, IF(DB299='Risk Tables'!$C$41, 4, IF(DB299='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC299='Risk Tables'!$C$44,1,IF(DC299='Risk Tables'!$C$43,2,IF(DC299='Risk Tables'!$C$42, 3, IF(DC299='Risk Tables'!$C$41, 4, IF(DC299='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD299='Risk Tables'!$C$44,1,IF(DD299='Risk Tables'!$C$43,2,IF(DD299='Risk Tables'!$C$42, 3, IF(DD299='Risk Tables'!$C$41, 4, IF(DD299='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE299='Risk Tables'!$C$44,1,IF(DE299='Risk Tables'!$C$43,2,IF(DE299='Risk Tables'!$C$42, 3, IF(DE299='Risk Tables'!$C$41, 4, IF(DE299='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF299='Risk Tables'!$C$44,1,IF(DF299='Risk Tables'!$C$43,2,IF(DF299='Risk Tables'!$C$42, 3, IF(DF299='Risk Tables'!$C$41, 4, IF(DF299='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI299:DW299))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI299:DW299, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD299),\"\",((AD299*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P299,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V299),\"\",((V299*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P299,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO299),\"\",((AO299*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P299,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM299),\"\",((AM299*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P299,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI299),\"\",((AI299*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P299,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF299),\"\",((AF299*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P299,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR299),\"\",((AR299*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P299,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL299),\"\",((BL299*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P299,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM299),\"\",((BM299*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P299,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU299),\"\",((AU299*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P299,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW299),\"\",((AW299*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P299,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK299),\"\",(((BK299)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P299,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A300=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I300,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M300,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A300=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H300,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A300=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H300,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A300=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H300,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A300=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H300,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG300),ISBLANK(AR300)),\"\",IF(AR300<0,'Risk Tables'!$C$46,BG300/AR300)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO300),ISBLANK(AR300)),\"\",IF(AR300<0,'Risk Tables'!$C$46,AO300/AR300)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH300=\"\",ISBLANK(CH300)),\"\",IF(CH300>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH300<=Parameters!$E$4,CH300>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH300<=Parameters!$F$4, CH300>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH300<=Parameters!$G$4, CH300>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI300=\"\",CI300=\"--\",ISBLANK(CI300)),\"\",IF(CI300='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI300>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI300<=Parameters!$E$5,CI300>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI300<=Parameters!$F$5, CI300>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI300<=Parameters!$G$5, CI300>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG300=\"\",CG300=\"--\",ISBLANK(CG300)),\"\",IF(CG300>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG300<=Parameters!$E$6,CG300>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG300<=Parameters!$F$6, CG300>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG300<=Parameters!$G$6, CG300>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY300=\"\",BY300=\"--\",ISBLANK(BY300)),\"\",IF(BY300>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY300<=Parameters!$E$8,BY300>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY300<=Parameters!$F$8, BY300>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY300<=Parameters!$G$8, BY300>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ300=\"\",BZ300=\"--\",ISBLANK(BZ300)),\"\",IF(BZ300>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ300<=Parameters!$E$9,BZ300>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ300<=Parameters!$F$9, BZ300>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ300<=Parameters!$G$9, BZ300>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA300=\"\",CA300=\"--\",ISBLANK(CA300)),\"\",IF(CA300<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA300>=Parameters!$E$10,CA300<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA300>=Parameters!$F$10, CA300<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA300>=Parameters!$G$10, CA300<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB300=\"\",CB300=\"--\",ISBLANK(CB300)),\"\",IF(CB300<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB300>=Parameters!$E$11,CB300<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB300>=Parameters!$F$11, CB300<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB300>=Parameters!$G$11, CB300<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO300=\"\",CO300=\"--\",ISBLANK(CO300)),\"\",IF(CO300<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO300>=Parameters!$E$13,CO300<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO300>=Parameters!$F$13, CO300<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO300>=Parameters!$G$13, CO300<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ300=\"\",CJ300=\"--\",ISBLANK(CJ300)),\"\",IF(CJ300='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ300<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ300>=Parameters!$E$14,CJ300<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ300>=Parameters!$F$14, CJ300<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ300>=Parameters!$G$14, CJ300<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK300=\"\",CK300=\"--\",ISBLANK(CK300)),\"\",IF(AND(CK300<Parameters!$E$15, CK300>=0), 'Risk Tables'!$C$44, IF(AND(CK300>=Parameters!$E$15,CK300<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK300>=Parameters!$F$15, CK300<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK300>=Parameters!$G$15, CK300<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM300=\"\",CM300=\"--\",ISBLANK(CM300)),\"\",IF(CM300>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM300<=Parameters!$E$16,CM300>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM300<=Parameters!$F$16, CM300>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM300<=Parameters!$G$16, CM300>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN300=\"\",CN300=\"--\",ISBLANK(CN300)),\"\",IF(CN300>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN300<=Parameters!$E$17,CN300>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN300<=Parameters!$F$17, CN300>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN300<=Parameters!$G$17, CN300>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL300=\"\",CL300=\"--\",ISBLANK(CL300)),\"\",IF(CL300>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL300<=Parameters!$E$18,CL300>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL300<=Parameters!$F$18, CL300>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL300<=Parameters!$G$18, CL300>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP300=\"\",CP300=\"--\",ISBLANK(CP300)),\"\",IF(CP300<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP300>=Parameters!$E$21,CP300<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP300>=Parameters!$F$21, CP300<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP300>=Parameters!$G$21, CP300<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ300=\"\",CQ300=\"--\",ISBLANK(CQ300)),\"\",IF(CQ300<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ300>=Parameters!$E$22,CQ300<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ300>=Parameters!$F$22, CQ300<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ300>=Parameters!$G$22, CQ300<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR300='Risk Tables'!$C$44,1,IF(CR300='Risk Tables'!$C$43,2,IF(CR300='Risk Tables'!$C$42, 3, IF(CR300='Risk Tables'!$C$41, 4, IF(CR300='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS300='Risk Tables'!$C$44,1,IF(CS300='Risk Tables'!$C$43,2,IF(CS300='Risk Tables'!$C$42, 3, IF(CS300='Risk Tables'!$C$41, 4, IF(CS300='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT300='Risk Tables'!$C$44,1,IF(CT300='Risk Tables'!$C$43,2,IF(CT300='Risk Tables'!$C$42, 3, IF(CT300='Risk Tables'!$C$41, 4, IF(CT300='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV300='Risk Tables'!$C$44,1,IF(CV300='Risk Tables'!$C$43,2,IF(CV300='Risk Tables'!$C$42, 3, IF(CV300='Risk Tables'!$C$41, 4, IF(CV300='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW300='Risk Tables'!$C$44,1,IF(CW300='Risk Tables'!$C$43,2,IF(CW300='Risk Tables'!$C$42, 3, IF(CW300='Risk Tables'!$C$41, 4, IF(CW300='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX300='Risk Tables'!$C$44,1,IF(CX300='Risk Tables'!$C$43,2,IF(CX300='Risk Tables'!$C$42, 3, IF(CX300='Risk Tables'!$C$41, 4, IF(CX300='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY300='Risk Tables'!$C$44,1,IF(CY300='Risk Tables'!$C$43,2,IF(CY300='Risk Tables'!$C$42, 3, IF(CY300='Risk Tables'!$C$41, 4, IF(CY300='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA300='Risk Tables'!$C$44,1,IF(DA300='Risk Tables'!$C$43,2,IF(DA300='Risk Tables'!$C$42, 3, IF(DA300='Risk Tables'!$C$41, 4, IF(DA300='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB300='Risk Tables'!$C$44,1,IF(DB300='Risk Tables'!$C$43,2,IF(DB300='Risk Tables'!$C$42, 3, IF(DB300='Risk Tables'!$C$41, 4, IF(DB300='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC300='Risk Tables'!$C$44,1,IF(DC300='Risk Tables'!$C$43,2,IF(DC300='Risk Tables'!$C$42, 3, IF(DC300='Risk Tables'!$C$41, 4, IF(DC300='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD300='Risk Tables'!$C$44,1,IF(DD300='Risk Tables'!$C$43,2,IF(DD300='Risk Tables'!$C$42, 3, IF(DD300='Risk Tables'!$C$41, 4, IF(DD300='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE300='Risk Tables'!$C$44,1,IF(DE300='Risk Tables'!$C$43,2,IF(DE300='Risk Tables'!$C$42, 3, IF(DE300='Risk Tables'!$C$41, 4, IF(DE300='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF300='Risk Tables'!$C$44,1,IF(DF300='Risk Tables'!$C$43,2,IF(DF300='Risk Tables'!$C$42, 3, IF(DF300='Risk Tables'!$C$41, 4, IF(DF300='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI300:DW300))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI300:DW300, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD300),\"\",((AD300*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P300,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V300),\"\",((V300*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P300,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO300),\"\",((AO300*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P300,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM300),\"\",((AM300*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P300,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI300),\"\",((AI300*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P300,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF300),\"\",((AF300*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P300,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR300),\"\",((AR300*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P300,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL300),\"\",((BL300*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P300,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM300),\"\",((BM300*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P300,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU300),\"\",((AU300*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P300,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW300),\"\",((AW300*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P300,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK300),\"\",(((BK300)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P300,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A301=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I301,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M301,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A301=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H301,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A301=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H301,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A301=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H301,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A301=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H301,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG301),ISBLANK(AR301)),\"\",IF(AR301<0,'Risk Tables'!$C$46,BG301/AR301)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO301),ISBLANK(AR301)),\"\",IF(AR301<0,'Risk Tables'!$C$46,AO301/AR301)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH301=\"\",ISBLANK(CH301)),\"\",IF(CH301>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH301<=Parameters!$E$4,CH301>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH301<=Parameters!$F$4, CH301>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH301<=Parameters!$G$4, CH301>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI301=\"\",CI301=\"--\",ISBLANK(CI301)),\"\",IF(CI301='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI301>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI301<=Parameters!$E$5,CI301>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI301<=Parameters!$F$5, CI301>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI301<=Parameters!$G$5, CI301>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG301=\"\",CG301=\"--\",ISBLANK(CG301)),\"\",IF(CG301>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG301<=Parameters!$E$6,CG301>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG301<=Parameters!$F$6, CG301>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG301<=Parameters!$G$6, CG301>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY301=\"\",BY301=\"--\",ISBLANK(BY301)),\"\",IF(BY301>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY301<=Parameters!$E$8,BY301>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY301<=Parameters!$F$8, BY301>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY301<=Parameters!$G$8, BY301>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ301=\"\",BZ301=\"--\",ISBLANK(BZ301)),\"\",IF(BZ301>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ301<=Parameters!$E$9,BZ301>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ301<=Parameters!$F$9, BZ301>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ301<=Parameters!$G$9, BZ301>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA301=\"\",CA301=\"--\",ISBLANK(CA301)),\"\",IF(CA301<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA301>=Parameters!$E$10,CA301<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA301>=Parameters!$F$10, CA301<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA301>=Parameters!$G$10, CA301<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB301=\"\",CB301=\"--\",ISBLANK(CB301)),\"\",IF(CB301<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB301>=Parameters!$E$11,CB301<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB301>=Parameters!$F$11, CB301<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB301>=Parameters!$G$11, CB301<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO301=\"\",CO301=\"--\",ISBLANK(CO301)),\"\",IF(CO301<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO301>=Parameters!$E$13,CO301<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO301>=Parameters!$F$13, CO301<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO301>=Parameters!$G$13, CO301<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ301=\"\",CJ301=\"--\",ISBLANK(CJ301)),\"\",IF(CJ301='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ301<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ301>=Parameters!$E$14,CJ301<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ301>=Parameters!$F$14, CJ301<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ301>=Parameters!$G$14, CJ301<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK301=\"\",CK301=\"--\",ISBLANK(CK301)),\"\",IF(AND(CK301<Parameters!$E$15, CK301>=0), 'Risk Tables'!$C$44, IF(AND(CK301>=Parameters!$E$15,CK301<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK301>=Parameters!$F$15, CK301<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK301>=Parameters!$G$15, CK301<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM301=\"\",CM301=\"--\",ISBLANK(CM301)),\"\",IF(CM301>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM301<=Parameters!$E$16,CM301>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM301<=Parameters!$F$16, CM301>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM301<=Parameters!$G$16, CM301>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN301=\"\",CN301=\"--\",ISBLANK(CN301)),\"\",IF(CN301>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN301<=Parameters!$E$17,CN301>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN301<=Parameters!$F$17, CN301>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN301<=Parameters!$G$17, CN301>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL301=\"\",CL301=\"--\",ISBLANK(CL301)),\"\",IF(CL301>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL301<=Parameters!$E$18,CL301>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL301<=Parameters!$F$18, CL301>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL301<=Parameters!$G$18, CL301>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP301=\"\",CP301=\"--\",ISBLANK(CP301)),\"\",IF(CP301<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP301>=Parameters!$E$21,CP301<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP301>=Parameters!$F$21, CP301<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP301>=Parameters!$G$21, CP301<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ301=\"\",CQ301=\"--\",ISBLANK(CQ301)),\"\",IF(CQ301<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ301>=Parameters!$E$22,CQ301<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ301>=Parameters!$F$22, CQ301<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ301>=Parameters!$G$22, CQ301<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR301='Risk Tables'!$C$44,1,IF(CR301='Risk Tables'!$C$43,2,IF(CR301='Risk Tables'!$C$42, 3, IF(CR301='Risk Tables'!$C$41, 4, IF(CR301='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS301='Risk Tables'!$C$44,1,IF(CS301='Risk Tables'!$C$43,2,IF(CS301='Risk Tables'!$C$42, 3, IF(CS301='Risk Tables'!$C$41, 4, IF(CS301='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT301='Risk Tables'!$C$44,1,IF(CT301='Risk Tables'!$C$43,2,IF(CT301='Risk Tables'!$C$42, 3, IF(CT301='Risk Tables'!$C$41, 4, IF(CT301='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV301='Risk Tables'!$C$44,1,IF(CV301='Risk Tables'!$C$43,2,IF(CV301='Risk Tables'!$C$42, 3, IF(CV301='Risk Tables'!$C$41, 4, IF(CV301='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW301='Risk Tables'!$C$44,1,IF(CW301='Risk Tables'!$C$43,2,IF(CW301='Risk Tables'!$C$42, 3, IF(CW301='Risk Tables'!$C$41, 4, IF(CW301='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX301='Risk Tables'!$C$44,1,IF(CX301='Risk Tables'!$C$43,2,IF(CX301='Risk Tables'!$C$42, 3, IF(CX301='Risk Tables'!$C$41, 4, IF(CX301='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY301='Risk Tables'!$C$44,1,IF(CY301='Risk Tables'!$C$43,2,IF(CY301='Risk Tables'!$C$42, 3, IF(CY301='Risk Tables'!$C$41, 4, IF(CY301='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA301='Risk Tables'!$C$44,1,IF(DA301='Risk Tables'!$C$43,2,IF(DA301='Risk Tables'!$C$42, 3, IF(DA301='Risk Tables'!$C$41, 4, IF(DA301='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB301='Risk Tables'!$C$44,1,IF(DB301='Risk Tables'!$C$43,2,IF(DB301='Risk Tables'!$C$42, 3, IF(DB301='Risk Tables'!$C$41, 4, IF(DB301='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC301='Risk Tables'!$C$44,1,IF(DC301='Risk Tables'!$C$43,2,IF(DC301='Risk Tables'!$C$42, 3, IF(DC301='Risk Tables'!$C$41, 4, IF(DC301='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD301='Risk Tables'!$C$44,1,IF(DD301='Risk Tables'!$C$43,2,IF(DD301='Risk Tables'!$C$42, 3, IF(DD301='Risk Tables'!$C$41, 4, IF(DD301='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE301='Risk Tables'!$C$44,1,IF(DE301='Risk Tables'!$C$43,2,IF(DE301='Risk Tables'!$C$42, 3, IF(DE301='Risk Tables'!$C$41, 4, IF(DE301='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF301='Risk Tables'!$C$44,1,IF(DF301='Risk Tables'!$C$43,2,IF(DF301='Risk Tables'!$C$42, 3, IF(DF301='Risk Tables'!$C$41, 4, IF(DF301='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI301:DW301))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI301:DW301, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD301),\"\",((AD301*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P301,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V301),\"\",((V301*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P301,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO301),\"\",((AO301*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P301,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM301),\"\",((AM301*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P301,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI301),\"\",((AI301*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P301,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF301),\"\",((AF301*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P301,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR301),\"\",((AR301*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P301,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL301),\"\",((BL301*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P301,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM301),\"\",((BM301*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P301,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU301),\"\",((AU301*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P301,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW301),\"\",((AW301*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P301,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK301),\"\",(((BK301)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P301,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A302=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I302,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M302,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A302=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H302,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A302=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H302,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A302=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H302,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A302=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H302,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG302),ISBLANK(AR302)),\"\",IF(AR302<0,'Risk Tables'!$C$46,BG302/AR302)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO302),ISBLANK(AR302)),\"\",IF(AR302<0,'Risk Tables'!$C$46,AO302/AR302)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH302=\"\",ISBLANK(CH302)),\"\",IF(CH302>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH302<=Parameters!$E$4,CH302>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH302<=Parameters!$F$4, CH302>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH302<=Parameters!$G$4, CH302>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI302=\"\",CI302=\"--\",ISBLANK(CI302)),\"\",IF(CI302='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI302>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI302<=Parameters!$E$5,CI302>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI302<=Parameters!$F$5, CI302>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI302<=Parameters!$G$5, CI302>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG302=\"\",CG302=\"--\",ISBLANK(CG302)),\"\",IF(CG302>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG302<=Parameters!$E$6,CG302>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG302<=Parameters!$F$6, CG302>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG302<=Parameters!$G$6, CG302>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY302=\"\",BY302=\"--\",ISBLANK(BY302)),\"\",IF(BY302>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY302<=Parameters!$E$8,BY302>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY302<=Parameters!$F$8, BY302>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY302<=Parameters!$G$8, BY302>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ302=\"\",BZ302=\"--\",ISBLANK(BZ302)),\"\",IF(BZ302>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ302<=Parameters!$E$9,BZ302>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ302<=Parameters!$F$9, BZ302>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ302<=Parameters!$G$9, BZ302>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA302=\"\",CA302=\"--\",ISBLANK(CA302)),\"\",IF(CA302<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA302>=Parameters!$E$10,CA302<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA302>=Parameters!$F$10, CA302<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA302>=Parameters!$G$10, CA302<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB302=\"\",CB302=\"--\",ISBLANK(CB302)),\"\",IF(CB302<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB302>=Parameters!$E$11,CB302<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB302>=Parameters!$F$11, CB302<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB302>=Parameters!$G$11, CB302<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO302=\"\",CO302=\"--\",ISBLANK(CO302)),\"\",IF(CO302<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO302>=Parameters!$E$13,CO302<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO302>=Parameters!$F$13, CO302<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO302>=Parameters!$G$13, CO302<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ302=\"\",CJ302=\"--\",ISBLANK(CJ302)),\"\",IF(CJ302='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ302<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ302>=Parameters!$E$14,CJ302<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ302>=Parameters!$F$14, CJ302<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ302>=Parameters!$G$14, CJ302<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK302=\"\",CK302=\"--\",ISBLANK(CK302)),\"\",IF(AND(CK302<Parameters!$E$15, CK302>=0), 'Risk Tables'!$C$44, IF(AND(CK302>=Parameters!$E$15,CK302<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK302>=Parameters!$F$15, CK302<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK302>=Parameters!$G$15, CK302<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM302=\"\",CM302=\"--\",ISBLANK(CM302)),\"\",IF(CM302>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM302<=Parameters!$E$16,CM302>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM302<=Parameters!$F$16, CM302>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM302<=Parameters!$G$16, CM302>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN302=\"\",CN302=\"--\",ISBLANK(CN302)),\"\",IF(CN302>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN302<=Parameters!$E$17,CN302>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN302<=Parameters!$F$17, CN302>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN302<=Parameters!$G$17, CN302>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL302=\"\",CL302=\"--\",ISBLANK(CL302)),\"\",IF(CL302>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL302<=Parameters!$E$18,CL302>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL302<=Parameters!$F$18, CL302>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL302<=Parameters!$G$18, CL302>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP302=\"\",CP302=\"--\",ISBLANK(CP302)),\"\",IF(CP302<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP302>=Parameters!$E$21,CP302<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP302>=Parameters!$F$21, CP302<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP302>=Parameters!$G$21, CP302<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ302=\"\",CQ302=\"--\",ISBLANK(CQ302)),\"\",IF(CQ302<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ302>=Parameters!$E$22,CQ302<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ302>=Parameters!$F$22, CQ302<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ302>=Parameters!$G$22, CQ302<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR302='Risk Tables'!$C$44,1,IF(CR302='Risk Tables'!$C$43,2,IF(CR302='Risk Tables'!$C$42, 3, IF(CR302='Risk Tables'!$C$41, 4, IF(CR302='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS302='Risk Tables'!$C$44,1,IF(CS302='Risk Tables'!$C$43,2,IF(CS302='Risk Tables'!$C$42, 3, IF(CS302='Risk Tables'!$C$41, 4, IF(CS302='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT302='Risk Tables'!$C$44,1,IF(CT302='Risk Tables'!$C$43,2,IF(CT302='Risk Tables'!$C$42, 3, IF(CT302='Risk Tables'!$C$41, 4, IF(CT302='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV302='Risk Tables'!$C$44,1,IF(CV302='Risk Tables'!$C$43,2,IF(CV302='Risk Tables'!$C$42, 3, IF(CV302='Risk Tables'!$C$41, 4, IF(CV302='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW302='Risk Tables'!$C$44,1,IF(CW302='Risk Tables'!$C$43,2,IF(CW302='Risk Tables'!$C$42, 3, IF(CW302='Risk Tables'!$C$41, 4, IF(CW302='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX302='Risk Tables'!$C$44,1,IF(CX302='Risk Tables'!$C$43,2,IF(CX302='Risk Tables'!$C$42, 3, IF(CX302='Risk Tables'!$C$41, 4, IF(CX302='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY302='Risk Tables'!$C$44,1,IF(CY302='Risk Tables'!$C$43,2,IF(CY302='Risk Tables'!$C$42, 3, IF(CY302='Risk Tables'!$C$41, 4, IF(CY302='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA302='Risk Tables'!$C$44,1,IF(DA302='Risk Tables'!$C$43,2,IF(DA302='Risk Tables'!$C$42, 3, IF(DA302='Risk Tables'!$C$41, 4, IF(DA302='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB302='Risk Tables'!$C$44,1,IF(DB302='Risk Tables'!$C$43,2,IF(DB302='Risk Tables'!$C$42, 3, IF(DB302='Risk Tables'!$C$41, 4, IF(DB302='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC302='Risk Tables'!$C$44,1,IF(DC302='Risk Tables'!$C$43,2,IF(DC302='Risk Tables'!$C$42, 3, IF(DC302='Risk Tables'!$C$41, 4, IF(DC302='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD302='Risk Tables'!$C$44,1,IF(DD302='Risk Tables'!$C$43,2,IF(DD302='Risk Tables'!$C$42, 3, IF(DD302='Risk Tables'!$C$41, 4, IF(DD302='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE302='Risk Tables'!$C$44,1,IF(DE302='Risk Tables'!$C$43,2,IF(DE302='Risk Tables'!$C$42, 3, IF(DE302='Risk Tables'!$C$41, 4, IF(DE302='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF302='Risk Tables'!$C$44,1,IF(DF302='Risk Tables'!$C$43,2,IF(DF302='Risk Tables'!$C$42, 3, IF(DF302='Risk Tables'!$C$41, 4, IF(DF302='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI302:DW302))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI302:DW302, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD302),\"\",((AD302*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P302,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V302),\"\",((V302*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P302,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO302),\"\",((AO302*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P302,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM302),\"\",((AM302*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P302,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI302),\"\",((AI302*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P302,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF302),\"\",((AF302*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P302,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR302),\"\",((AR302*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P302,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL302),\"\",((BL302*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P302,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM302),\"\",((BM302*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P302,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU302),\"\",((AU302*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P302,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW302),\"\",((AW302*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P302,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK302),\"\",(((BK302)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P302,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A303=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I303,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M303,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A303=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H303,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A303=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H303,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A303=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H303,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A303=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H303,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG303),ISBLANK(AR303)),\"\",IF(AR303<0,'Risk Tables'!$C$46,BG303/AR303)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO303),ISBLANK(AR303)),\"\",IF(AR303<0,'Risk Tables'!$C$46,AO303/AR303)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH303=\"\",ISBLANK(CH303)),\"\",IF(CH303>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH303<=Parameters!$E$4,CH303>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH303<=Parameters!$F$4, CH303>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH303<=Parameters!$G$4, CH303>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI303=\"\",CI303=\"--\",ISBLANK(CI303)),\"\",IF(CI303='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI303>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI303<=Parameters!$E$5,CI303>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI303<=Parameters!$F$5, CI303>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI303<=Parameters!$G$5, CI303>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG303=\"\",CG303=\"--\",ISBLANK(CG303)),\"\",IF(CG303>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG303<=Parameters!$E$6,CG303>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG303<=Parameters!$F$6, CG303>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG303<=Parameters!$G$6, CG303>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY303=\"\",BY303=\"--\",ISBLANK(BY303)),\"\",IF(BY303>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY303<=Parameters!$E$8,BY303>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY303<=Parameters!$F$8, BY303>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY303<=Parameters!$G$8, BY303>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ303=\"\",BZ303=\"--\",ISBLANK(BZ303)),\"\",IF(BZ303>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ303<=Parameters!$E$9,BZ303>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ303<=Parameters!$F$9, BZ303>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ303<=Parameters!$G$9, BZ303>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA303=\"\",CA303=\"--\",ISBLANK(CA303)),\"\",IF(CA303<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA303>=Parameters!$E$10,CA303<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA303>=Parameters!$F$10, CA303<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA303>=Parameters!$G$10, CA303<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB303=\"\",CB303=\"--\",ISBLANK(CB303)),\"\",IF(CB303<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB303>=Parameters!$E$11,CB303<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB303>=Parameters!$F$11, CB303<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB303>=Parameters!$G$11, CB303<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO303=\"\",CO303=\"--\",ISBLANK(CO303)),\"\",IF(CO303<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO303>=Parameters!$E$13,CO303<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO303>=Parameters!$F$13, CO303<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO303>=Parameters!$G$13, CO303<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ303=\"\",CJ303=\"--\",ISBLANK(CJ303)),\"\",IF(CJ303='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ303<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ303>=Parameters!$E$14,CJ303<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ303>=Parameters!$F$14, CJ303<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ303>=Parameters!$G$14, CJ303<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK303=\"\",CK303=\"--\",ISBLANK(CK303)),\"\",IF(AND(CK303<Parameters!$E$15, CK303>=0), 'Risk Tables'!$C$44, IF(AND(CK303>=Parameters!$E$15,CK303<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK303>=Parameters!$F$15, CK303<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK303>=Parameters!$G$15, CK303<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM303=\"\",CM303=\"--\",ISBLANK(CM303)),\"\",IF(CM303>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM303<=Parameters!$E$16,CM303>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM303<=Parameters!$F$16, CM303>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM303<=Parameters!$G$16, CM303>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN303=\"\",CN303=\"--\",ISBLANK(CN303)),\"\",IF(CN303>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN303<=Parameters!$E$17,CN303>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN303<=Parameters!$F$17, CN303>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN303<=Parameters!$G$17, CN303>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL303=\"\",CL303=\"--\",ISBLANK(CL303)),\"\",IF(CL303>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL303<=Parameters!$E$18,CL303>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL303<=Parameters!$F$18, CL303>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL303<=Parameters!$G$18, CL303>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP303=\"\",CP303=\"--\",ISBLANK(CP303)),\"\",IF(CP303<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP303>=Parameters!$E$21,CP303<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP303>=Parameters!$F$21, CP303<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP303>=Parameters!$G$21, CP303<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ303=\"\",CQ303=\"--\",ISBLANK(CQ303)),\"\",IF(CQ303<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ303>=Parameters!$E$22,CQ303<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ303>=Parameters!$F$22, CQ303<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ303>=Parameters!$G$22, CQ303<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR303='Risk Tables'!$C$44,1,IF(CR303='Risk Tables'!$C$43,2,IF(CR303='Risk Tables'!$C$42, 3, IF(CR303='Risk Tables'!$C$41, 4, IF(CR303='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS303='Risk Tables'!$C$44,1,IF(CS303='Risk Tables'!$C$43,2,IF(CS303='Risk Tables'!$C$42, 3, IF(CS303='Risk Tables'!$C$41, 4, IF(CS303='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT303='Risk Tables'!$C$44,1,IF(CT303='Risk Tables'!$C$43,2,IF(CT303='Risk Tables'!$C$42, 3, IF(CT303='Risk Tables'!$C$41, 4, IF(CT303='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV303='Risk Tables'!$C$44,1,IF(CV303='Risk Tables'!$C$43,2,IF(CV303='Risk Tables'!$C$42, 3, IF(CV303='Risk Tables'!$C$41, 4, IF(CV303='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW303='Risk Tables'!$C$44,1,IF(CW303='Risk Tables'!$C$43,2,IF(CW303='Risk Tables'!$C$42, 3, IF(CW303='Risk Tables'!$C$41, 4, IF(CW303='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX303='Risk Tables'!$C$44,1,IF(CX303='Risk Tables'!$C$43,2,IF(CX303='Risk Tables'!$C$42, 3, IF(CX303='Risk Tables'!$C$41, 4, IF(CX303='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY303='Risk Tables'!$C$44,1,IF(CY303='Risk Tables'!$C$43,2,IF(CY303='Risk Tables'!$C$42, 3, IF(CY303='Risk Tables'!$C$41, 4, IF(CY303='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA303='Risk Tables'!$C$44,1,IF(DA303='Risk Tables'!$C$43,2,IF(DA303='Risk Tables'!$C$42, 3, IF(DA303='Risk Tables'!$C$41, 4, IF(DA303='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB303='Risk Tables'!$C$44,1,IF(DB303='Risk Tables'!$C$43,2,IF(DB303='Risk Tables'!$C$42, 3, IF(DB303='Risk Tables'!$C$41, 4, IF(DB303='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC303='Risk Tables'!$C$44,1,IF(DC303='Risk Tables'!$C$43,2,IF(DC303='Risk Tables'!$C$42, 3, IF(DC303='Risk Tables'!$C$41, 4, IF(DC303='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD303='Risk Tables'!$C$44,1,IF(DD303='Risk Tables'!$C$43,2,IF(DD303='Risk Tables'!$C$42, 3, IF(DD303='Risk Tables'!$C$41, 4, IF(DD303='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE303='Risk Tables'!$C$44,1,IF(DE303='Risk Tables'!$C$43,2,IF(DE303='Risk Tables'!$C$42, 3, IF(DE303='Risk Tables'!$C$41, 4, IF(DE303='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF303='Risk Tables'!$C$44,1,IF(DF303='Risk Tables'!$C$43,2,IF(DF303='Risk Tables'!$C$42, 3, IF(DF303='Risk Tables'!$C$41, 4, IF(DF303='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI303:DW303))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI303:DW303, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD303),\"\",((AD303*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P303,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V303),\"\",((V303*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P303,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO303),\"\",((AO303*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P303,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM303),\"\",((AM303*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P303,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI303),\"\",((AI303*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P303,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF303),\"\",((AF303*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P303,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR303),\"\",((AR303*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P303,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL303),\"\",((BL303*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P303,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM303),\"\",((BM303*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P303,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU303),\"\",((AU303*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P303,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW303),\"\",((AW303*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P303,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK303),\"\",(((BK303)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P303,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A304=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I304,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M304,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A304=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H304,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A304=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H304,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A304=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H304,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A304=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H304,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG304),ISBLANK(AR304)),\"\",IF(AR304<0,'Risk Tables'!$C$46,BG304/AR304)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO304),ISBLANK(AR304)),\"\",IF(AR304<0,'Risk Tables'!$C$46,AO304/AR304)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH304=\"\",ISBLANK(CH304)),\"\",IF(CH304>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH304<=Parameters!$E$4,CH304>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH304<=Parameters!$F$4, CH304>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH304<=Parameters!$G$4, CH304>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI304=\"\",CI304=\"--\",ISBLANK(CI304)),\"\",IF(CI304='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI304>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI304<=Parameters!$E$5,CI304>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI304<=Parameters!$F$5, CI304>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI304<=Parameters!$G$5, CI304>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG304=\"\",CG304=\"--\",ISBLANK(CG304)),\"\",IF(CG304>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG304<=Parameters!$E$6,CG304>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG304<=Parameters!$F$6, CG304>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG304<=Parameters!$G$6, CG304>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY304=\"\",BY304=\"--\",ISBLANK(BY304)),\"\",IF(BY304>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY304<=Parameters!$E$8,BY304>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY304<=Parameters!$F$8, BY304>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY304<=Parameters!$G$8, BY304>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ304=\"\",BZ304=\"--\",ISBLANK(BZ304)),\"\",IF(BZ304>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ304<=Parameters!$E$9,BZ304>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ304<=Parameters!$F$9, BZ304>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ304<=Parameters!$G$9, BZ304>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA304=\"\",CA304=\"--\",ISBLANK(CA304)),\"\",IF(CA304<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA304>=Parameters!$E$10,CA304<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA304>=Parameters!$F$10, CA304<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA304>=Parameters!$G$10, CA304<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB304=\"\",CB304=\"--\",ISBLANK(CB304)),\"\",IF(CB304<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB304>=Parameters!$E$11,CB304<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB304>=Parameters!$F$11, CB304<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB304>=Parameters!$G$11, CB304<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO304=\"\",CO304=\"--\",ISBLANK(CO304)),\"\",IF(CO304<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO304>=Parameters!$E$13,CO304<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO304>=Parameters!$F$13, CO304<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO304>=Parameters!$G$13, CO304<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ304=\"\",CJ304=\"--\",ISBLANK(CJ304)),\"\",IF(CJ304='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ304<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ304>=Parameters!$E$14,CJ304<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ304>=Parameters!$F$14, CJ304<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ304>=Parameters!$G$14, CJ304<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK304=\"\",CK304=\"--\",ISBLANK(CK304)),\"\",IF(AND(CK304<Parameters!$E$15, CK304>=0), 'Risk Tables'!$C$44, IF(AND(CK304>=Parameters!$E$15,CK304<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK304>=Parameters!$F$15, CK304<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK304>=Parameters!$G$15, CK304<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM304=\"\",CM304=\"--\",ISBLANK(CM304)),\"\",IF(CM304>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM304<=Parameters!$E$16,CM304>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM304<=Parameters!$F$16, CM304>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM304<=Parameters!$G$16, CM304>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN304=\"\",CN304=\"--\",ISBLANK(CN304)),\"\",IF(CN304>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN304<=Parameters!$E$17,CN304>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN304<=Parameters!$F$17, CN304>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN304<=Parameters!$G$17, CN304>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL304=\"\",CL304=\"--\",ISBLANK(CL304)),\"\",IF(CL304>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL304<=Parameters!$E$18,CL304>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL304<=Parameters!$F$18, CL304>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL304<=Parameters!$G$18, CL304>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP304=\"\",CP304=\"--\",ISBLANK(CP304)),\"\",IF(CP304<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP304>=Parameters!$E$21,CP304<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP304>=Parameters!$F$21, CP304<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP304>=Parameters!$G$21, CP304<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ304=\"\",CQ304=\"--\",ISBLANK(CQ304)),\"\",IF(CQ304<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ304>=Parameters!$E$22,CQ304<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ304>=Parameters!$F$22, CQ304<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ304>=Parameters!$G$22, CQ304<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR304='Risk Tables'!$C$44,1,IF(CR304='Risk Tables'!$C$43,2,IF(CR304='Risk Tables'!$C$42, 3, IF(CR304='Risk Tables'!$C$41, 4, IF(CR304='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS304='Risk Tables'!$C$44,1,IF(CS304='Risk Tables'!$C$43,2,IF(CS304='Risk Tables'!$C$42, 3, IF(CS304='Risk Tables'!$C$41, 4, IF(CS304='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT304='Risk Tables'!$C$44,1,IF(CT304='Risk Tables'!$C$43,2,IF(CT304='Risk Tables'!$C$42, 3, IF(CT304='Risk Tables'!$C$41, 4, IF(CT304='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV304='Risk Tables'!$C$44,1,IF(CV304='Risk Tables'!$C$43,2,IF(CV304='Risk Tables'!$C$42, 3, IF(CV304='Risk Tables'!$C$41, 4, IF(CV304='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW304='Risk Tables'!$C$44,1,IF(CW304='Risk Tables'!$C$43,2,IF(CW304='Risk Tables'!$C$42, 3, IF(CW304='Risk Tables'!$C$41, 4, IF(CW304='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX304='Risk Tables'!$C$44,1,IF(CX304='Risk Tables'!$C$43,2,IF(CX304='Risk Tables'!$C$42, 3, IF(CX304='Risk Tables'!$C$41, 4, IF(CX304='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY304='Risk Tables'!$C$44,1,IF(CY304='Risk Tables'!$C$43,2,IF(CY304='Risk Tables'!$C$42, 3, IF(CY304='Risk Tables'!$C$41, 4, IF(CY304='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA304='Risk Tables'!$C$44,1,IF(DA304='Risk Tables'!$C$43,2,IF(DA304='Risk Tables'!$C$42, 3, IF(DA304='Risk Tables'!$C$41, 4, IF(DA304='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB304='Risk Tables'!$C$44,1,IF(DB304='Risk Tables'!$C$43,2,IF(DB304='Risk Tables'!$C$42, 3, IF(DB304='Risk Tables'!$C$41, 4, IF(DB304='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC304='Risk Tables'!$C$44,1,IF(DC304='Risk Tables'!$C$43,2,IF(DC304='Risk Tables'!$C$42, 3, IF(DC304='Risk Tables'!$C$41, 4, IF(DC304='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD304='Risk Tables'!$C$44,1,IF(DD304='Risk Tables'!$C$43,2,IF(DD304='Risk Tables'!$C$42, 3, IF(DD304='Risk Tables'!$C$41, 4, IF(DD304='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE304='Risk Tables'!$C$44,1,IF(DE304='Risk Tables'!$C$43,2,IF(DE304='Risk Tables'!$C$42, 3, IF(DE304='Risk Tables'!$C$41, 4, IF(DE304='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF304='Risk Tables'!$C$44,1,IF(DF304='Risk Tables'!$C$43,2,IF(DF304='Risk Tables'!$C$42, 3, IF(DF304='Risk Tables'!$C$41, 4, IF(DF304='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI304:DW304))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI304:DW304, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD304),\"\",((AD304*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P304,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V304),\"\",((V304*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P304,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO304),\"\",((AO304*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P304,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM304),\"\",((AM304*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P304,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI304),\"\",((AI304*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P304,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF304),\"\",((AF304*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P304,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR304),\"\",((AR304*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P304,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL304),\"\",((BL304*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P304,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM304),\"\",((BM304*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P304,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU304),\"\",((AU304*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P304,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW304),\"\",((AW304*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P304,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK304),\"\",(((BK304)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P304,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A305=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I305,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M305,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A305=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H305,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A305=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H305,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A305=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H305,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A305=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H305,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG305),ISBLANK(AR305)),\"\",IF(AR305<0,'Risk Tables'!$C$46,BG305/AR305)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO305),ISBLANK(AR305)),\"\",IF(AR305<0,'Risk Tables'!$C$46,AO305/AR305)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH305=\"\",ISBLANK(CH305)),\"\",IF(CH305>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH305<=Parameters!$E$4,CH305>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH305<=Parameters!$F$4, CH305>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH305<=Parameters!$G$4, CH305>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI305=\"\",CI305=\"--\",ISBLANK(CI305)),\"\",IF(CI305='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI305>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI305<=Parameters!$E$5,CI305>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI305<=Parameters!$F$5, CI305>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI305<=Parameters!$G$5, CI305>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG305=\"\",CG305=\"--\",ISBLANK(CG305)),\"\",IF(CG305>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG305<=Parameters!$E$6,CG305>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG305<=Parameters!$F$6, CG305>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG305<=Parameters!$G$6, CG305>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY305=\"\",BY305=\"--\",ISBLANK(BY305)),\"\",IF(BY305>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY305<=Parameters!$E$8,BY305>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY305<=Parameters!$F$8, BY305>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY305<=Parameters!$G$8, BY305>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ305=\"\",BZ305=\"--\",ISBLANK(BZ305)),\"\",IF(BZ305>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ305<=Parameters!$E$9,BZ305>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ305<=Parameters!$F$9, BZ305>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ305<=Parameters!$G$9, BZ305>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA305=\"\",CA305=\"--\",ISBLANK(CA305)),\"\",IF(CA305<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA305>=Parameters!$E$10,CA305<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA305>=Parameters!$F$10, CA305<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA305>=Parameters!$G$10, CA305<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB305=\"\",CB305=\"--\",ISBLANK(CB305)),\"\",IF(CB305<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB305>=Parameters!$E$11,CB305<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB305>=Parameters!$F$11, CB305<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB305>=Parameters!$G$11, CB305<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO305=\"\",CO305=\"--\",ISBLANK(CO305)),\"\",IF(CO305<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO305>=Parameters!$E$13,CO305<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO305>=Parameters!$F$13, CO305<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO305>=Parameters!$G$13, CO305<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ305=\"\",CJ305=\"--\",ISBLANK(CJ305)),\"\",IF(CJ305='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ305<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ305>=Parameters!$E$14,CJ305<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ305>=Parameters!$F$14, CJ305<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ305>=Parameters!$G$14, CJ305<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK305=\"\",CK305=\"--\",ISBLANK(CK305)),\"\",IF(AND(CK305<Parameters!$E$15, CK305>=0), 'Risk Tables'!$C$44, IF(AND(CK305>=Parameters!$E$15,CK305<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK305>=Parameters!$F$15, CK305<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK305>=Parameters!$G$15, CK305<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM305=\"\",CM305=\"--\",ISBLANK(CM305)),\"\",IF(CM305>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM305<=Parameters!$E$16,CM305>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM305<=Parameters!$F$16, CM305>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM305<=Parameters!$G$16, CM305>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN305=\"\",CN305=\"--\",ISBLANK(CN305)),\"\",IF(CN305>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN305<=Parameters!$E$17,CN305>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN305<=Parameters!$F$17, CN305>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN305<=Parameters!$G$17, CN305>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL305=\"\",CL305=\"--\",ISBLANK(CL305)),\"\",IF(CL305>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL305<=Parameters!$E$18,CL305>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL305<=Parameters!$F$18, CL305>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL305<=Parameters!$G$18, CL305>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP305=\"\",CP305=\"--\",ISBLANK(CP305)),\"\",IF(CP305<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP305>=Parameters!$E$21,CP305<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP305>=Parameters!$F$21, CP305<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP305>=Parameters!$G$21, CP305<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ305=\"\",CQ305=\"--\",ISBLANK(CQ305)),\"\",IF(CQ305<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ305>=Parameters!$E$22,CQ305<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ305>=Parameters!$F$22, CQ305<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ305>=Parameters!$G$22, CQ305<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR305='Risk Tables'!$C$44,1,IF(CR305='Risk Tables'!$C$43,2,IF(CR305='Risk Tables'!$C$42, 3, IF(CR305='Risk Tables'!$C$41, 4, IF(CR305='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS305='Risk Tables'!$C$44,1,IF(CS305='Risk Tables'!$C$43,2,IF(CS305='Risk Tables'!$C$42, 3, IF(CS305='Risk Tables'!$C$41, 4, IF(CS305='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT305='Risk Tables'!$C$44,1,IF(CT305='Risk Tables'!$C$43,2,IF(CT305='Risk Tables'!$C$42, 3, IF(CT305='Risk Tables'!$C$41, 4, IF(CT305='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV305='Risk Tables'!$C$44,1,IF(CV305='Risk Tables'!$C$43,2,IF(CV305='Risk Tables'!$C$42, 3, IF(CV305='Risk Tables'!$C$41, 4, IF(CV305='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW305='Risk Tables'!$C$44,1,IF(CW305='Risk Tables'!$C$43,2,IF(CW305='Risk Tables'!$C$42, 3, IF(CW305='Risk Tables'!$C$41, 4, IF(CW305='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX305='Risk Tables'!$C$44,1,IF(CX305='Risk Tables'!$C$43,2,IF(CX305='Risk Tables'!$C$42, 3, IF(CX305='Risk Tables'!$C$41, 4, IF(CX305='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY305='Risk Tables'!$C$44,1,IF(CY305='Risk Tables'!$C$43,2,IF(CY305='Risk Tables'!$C$42, 3, IF(CY305='Risk Tables'!$C$41, 4, IF(CY305='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA305='Risk Tables'!$C$44,1,IF(DA305='Risk Tables'!$C$43,2,IF(DA305='Risk Tables'!$C$42, 3, IF(DA305='Risk Tables'!$C$41, 4, IF(DA305='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB305='Risk Tables'!$C$44,1,IF(DB305='Risk Tables'!$C$43,2,IF(DB305='Risk Tables'!$C$42, 3, IF(DB305='Risk Tables'!$C$41, 4, IF(DB305='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC305='Risk Tables'!$C$44,1,IF(DC305='Risk Tables'!$C$43,2,IF(DC305='Risk Tables'!$C$42, 3, IF(DC305='Risk Tables'!$C$41, 4, IF(DC305='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD305='Risk Tables'!$C$44,1,IF(DD305='Risk Tables'!$C$43,2,IF(DD305='Risk Tables'!$C$42, 3, IF(DD305='Risk Tables'!$C$41, 4, IF(DD305='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE305='Risk Tables'!$C$44,1,IF(DE305='Risk Tables'!$C$43,2,IF(DE305='Risk Tables'!$C$42, 3, IF(DE305='Risk Tables'!$C$41, 4, IF(DE305='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF305='Risk Tables'!$C$44,1,IF(DF305='Risk Tables'!$C$43,2,IF(DF305='Risk Tables'!$C$42, 3, IF(DF305='Risk Tables'!$C$41, 4, IF(DF305='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI305:DW305))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI305:DW305, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD305),\"\",((AD305*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P305,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V305),\"\",((V305*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P305,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO305),\"\",((AO305*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P305,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM305),\"\",((AM305*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P305,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI305),\"\",((AI305*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P305,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF305),\"\",((AF305*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P305,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR305),\"\",((AR305*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P305,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL305),\"\",((BL305*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P305,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM305),\"\",((BM305*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P305,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU305),\"\",((AU305*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P305,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW305),\"\",((AW305*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P305,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK305),\"\",(((BK305)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P305,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A306=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I306,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M306,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A306=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H306,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A306=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H306,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A306=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H306,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A306=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H306,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG306),ISBLANK(AR306)),\"\",IF(AR306<0,'Risk Tables'!$C$46,BG306/AR306)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO306),ISBLANK(AR306)),\"\",IF(AR306<0,'Risk Tables'!$C$46,AO306/AR306)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH306=\"\",ISBLANK(CH306)),\"\",IF(CH306>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH306<=Parameters!$E$4,CH306>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH306<=Parameters!$F$4, CH306>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH306<=Parameters!$G$4, CH306>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI306=\"\",CI306=\"--\",ISBLANK(CI306)),\"\",IF(CI306='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI306>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI306<=Parameters!$E$5,CI306>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI306<=Parameters!$F$5, CI306>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI306<=Parameters!$G$5, CI306>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG306=\"\",CG306=\"--\",ISBLANK(CG306)),\"\",IF(CG306>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG306<=Parameters!$E$6,CG306>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG306<=Parameters!$F$6, CG306>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG306<=Parameters!$G$6, CG306>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY306=\"\",BY306=\"--\",ISBLANK(BY306)),\"\",IF(BY306>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY306<=Parameters!$E$8,BY306>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY306<=Parameters!$F$8, BY306>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY306<=Parameters!$G$8, BY306>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ306=\"\",BZ306=\"--\",ISBLANK(BZ306)),\"\",IF(BZ306>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ306<=Parameters!$E$9,BZ306>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ306<=Parameters!$F$9, BZ306>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ306<=Parameters!$G$9, BZ306>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA306=\"\",CA306=\"--\",ISBLANK(CA306)),\"\",IF(CA306<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA306>=Parameters!$E$10,CA306<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA306>=Parameters!$F$10, CA306<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA306>=Parameters!$G$10, CA306<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB306=\"\",CB306=\"--\",ISBLANK(CB306)),\"\",IF(CB306<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB306>=Parameters!$E$11,CB306<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB306>=Parameters!$F$11, CB306<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB306>=Parameters!$G$11, CB306<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO306=\"\",CO306=\"--\",ISBLANK(CO306)),\"\",IF(CO306<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO306>=Parameters!$E$13,CO306<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO306>=Parameters!$F$13, CO306<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO306>=Parameters!$G$13, CO306<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ306=\"\",CJ306=\"--\",ISBLANK(CJ306)),\"\",IF(CJ306='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ306<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ306>=Parameters!$E$14,CJ306<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ306>=Parameters!$F$14, CJ306<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ306>=Parameters!$G$14, CJ306<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK306=\"\",CK306=\"--\",ISBLANK(CK306)),\"\",IF(AND(CK306<Parameters!$E$15, CK306>=0), 'Risk Tables'!$C$44, IF(AND(CK306>=Parameters!$E$15,CK306<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK306>=Parameters!$F$15, CK306<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK306>=Parameters!$G$15, CK306<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM306=\"\",CM306=\"--\",ISBLANK(CM306)),\"\",IF(CM306>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM306<=Parameters!$E$16,CM306>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM306<=Parameters!$F$16, CM306>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM306<=Parameters!$G$16, CM306>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN306=\"\",CN306=\"--\",ISBLANK(CN306)),\"\",IF(CN306>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN306<=Parameters!$E$17,CN306>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN306<=Parameters!$F$17, CN306>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN306<=Parameters!$G$17, CN306>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL306=\"\",CL306=\"--\",ISBLANK(CL306)),\"\",IF(CL306>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL306<=Parameters!$E$18,CL306>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL306<=Parameters!$F$18, CL306>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL306<=Parameters!$G$18, CL306>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP306=\"\",CP306=\"--\",ISBLANK(CP306)),\"\",IF(CP306<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP306>=Parameters!$E$21,CP306<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP306>=Parameters!$F$21, CP306<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP306>=Parameters!$G$21, CP306<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ306=\"\",CQ306=\"--\",ISBLANK(CQ306)),\"\",IF(CQ306<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ306>=Parameters!$E$22,CQ306<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ306>=Parameters!$F$22, CQ306<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ306>=Parameters!$G$22, CQ306<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR306='Risk Tables'!$C$44,1,IF(CR306='Risk Tables'!$C$43,2,IF(CR306='Risk Tables'!$C$42, 3, IF(CR306='Risk Tables'!$C$41, 4, IF(CR306='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS306='Risk Tables'!$C$44,1,IF(CS306='Risk Tables'!$C$43,2,IF(CS306='Risk Tables'!$C$42, 3, IF(CS306='Risk Tables'!$C$41, 4, IF(CS306='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT306='Risk Tables'!$C$44,1,IF(CT306='Risk Tables'!$C$43,2,IF(CT306='Risk Tables'!$C$42, 3, IF(CT306='Risk Tables'!$C$41, 4, IF(CT306='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV306='Risk Tables'!$C$44,1,IF(CV306='Risk Tables'!$C$43,2,IF(CV306='Risk Tables'!$C$42, 3, IF(CV306='Risk Tables'!$C$41, 4, IF(CV306='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW306='Risk Tables'!$C$44,1,IF(CW306='Risk Tables'!$C$43,2,IF(CW306='Risk Tables'!$C$42, 3, IF(CW306='Risk Tables'!$C$41, 4, IF(CW306='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX306='Risk Tables'!$C$44,1,IF(CX306='Risk Tables'!$C$43,2,IF(CX306='Risk Tables'!$C$42, 3, IF(CX306='Risk Tables'!$C$41, 4, IF(CX306='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY306='Risk Tables'!$C$44,1,IF(CY306='Risk Tables'!$C$43,2,IF(CY306='Risk Tables'!$C$42, 3, IF(CY306='Risk Tables'!$C$41, 4, IF(CY306='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA306='Risk Tables'!$C$44,1,IF(DA306='Risk Tables'!$C$43,2,IF(DA306='Risk Tables'!$C$42, 3, IF(DA306='Risk Tables'!$C$41, 4, IF(DA306='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB306='Risk Tables'!$C$44,1,IF(DB306='Risk Tables'!$C$43,2,IF(DB306='Risk Tables'!$C$42, 3, IF(DB306='Risk Tables'!$C$41, 4, IF(DB306='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC306='Risk Tables'!$C$44,1,IF(DC306='Risk Tables'!$C$43,2,IF(DC306='Risk Tables'!$C$42, 3, IF(DC306='Risk Tables'!$C$41, 4, IF(DC306='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD306='Risk Tables'!$C$44,1,IF(DD306='Risk Tables'!$C$43,2,IF(DD306='Risk Tables'!$C$42, 3, IF(DD306='Risk Tables'!$C$41, 4, IF(DD306='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE306='Risk Tables'!$C$44,1,IF(DE306='Risk Tables'!$C$43,2,IF(DE306='Risk Tables'!$C$42, 3, IF(DE306='Risk Tables'!$C$41, 4, IF(DE306='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF306='Risk Tables'!$C$44,1,IF(DF306='Risk Tables'!$C$43,2,IF(DF306='Risk Tables'!$C$42, 3, IF(DF306='Risk Tables'!$C$41, 4, IF(DF306='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI306:DW306))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI306:DW306, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD306),\"\",((AD306*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P306,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V306),\"\",((V306*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P306,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO306),\"\",((AO306*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P306,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM306),\"\",((AM306*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P306,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI306),\"\",((AI306*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P306,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF306),\"\",((AF306*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P306,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR306),\"\",((AR306*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P306,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL306),\"\",((BL306*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P306,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM306),\"\",((BM306*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P306,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU306),\"\",((AU306*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P306,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW306),\"\",((AW306*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P306,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK306),\"\",(((BK306)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P306,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A307=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I307,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M307,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A307=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H307,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A307=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H307,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A307=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H307,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A307=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H307,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG307),ISBLANK(AR307)),\"\",IF(AR307<0,'Risk Tables'!$C$46,BG307/AR307)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO307),ISBLANK(AR307)),\"\",IF(AR307<0,'Risk Tables'!$C$46,AO307/AR307)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH307=\"\",ISBLANK(CH307)),\"\",IF(CH307>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH307<=Parameters!$E$4,CH307>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH307<=Parameters!$F$4, CH307>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH307<=Parameters!$G$4, CH307>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI307=\"\",CI307=\"--\",ISBLANK(CI307)),\"\",IF(CI307='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI307>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI307<=Parameters!$E$5,CI307>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI307<=Parameters!$F$5, CI307>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI307<=Parameters!$G$5, CI307>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG307=\"\",CG307=\"--\",ISBLANK(CG307)),\"\",IF(CG307>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG307<=Parameters!$E$6,CG307>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG307<=Parameters!$F$6, CG307>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG307<=Parameters!$G$6, CG307>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY307=\"\",BY307=\"--\",ISBLANK(BY307)),\"\",IF(BY307>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY307<=Parameters!$E$8,BY307>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY307<=Parameters!$F$8, BY307>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY307<=Parameters!$G$8, BY307>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ307=\"\",BZ307=\"--\",ISBLANK(BZ307)),\"\",IF(BZ307>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ307<=Parameters!$E$9,BZ307>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ307<=Parameters!$F$9, BZ307>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ307<=Parameters!$G$9, BZ307>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA307=\"\",CA307=\"--\",ISBLANK(CA307)),\"\",IF(CA307<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA307>=Parameters!$E$10,CA307<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA307>=Parameters!$F$10, CA307<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA307>=Parameters!$G$10, CA307<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB307=\"\",CB307=\"--\",ISBLANK(CB307)),\"\",IF(CB307<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB307>=Parameters!$E$11,CB307<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB307>=Parameters!$F$11, CB307<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB307>=Parameters!$G$11, CB307<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO307=\"\",CO307=\"--\",ISBLANK(CO307)),\"\",IF(CO307<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO307>=Parameters!$E$13,CO307<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO307>=Parameters!$F$13, CO307<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO307>=Parameters!$G$13, CO307<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ307=\"\",CJ307=\"--\",ISBLANK(CJ307)),\"\",IF(CJ307='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ307<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ307>=Parameters!$E$14,CJ307<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ307>=Parameters!$F$14, CJ307<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ307>=Parameters!$G$14, CJ307<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK307=\"\",CK307=\"--\",ISBLANK(CK307)),\"\",IF(AND(CK307<Parameters!$E$15, CK307>=0), 'Risk Tables'!$C$44, IF(AND(CK307>=Parameters!$E$15,CK307<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK307>=Parameters!$F$15, CK307<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK307>=Parameters!$G$15, CK307<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM307=\"\",CM307=\"--\",ISBLANK(CM307)),\"\",IF(CM307>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM307<=Parameters!$E$16,CM307>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM307<=Parameters!$F$16, CM307>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM307<=Parameters!$G$16, CM307>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN307=\"\",CN307=\"--\",ISBLANK(CN307)),\"\",IF(CN307>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN307<=Parameters!$E$17,CN307>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN307<=Parameters!$F$17, CN307>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN307<=Parameters!$G$17, CN307>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL307=\"\",CL307=\"--\",ISBLANK(CL307)),\"\",IF(CL307>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL307<=Parameters!$E$18,CL307>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL307<=Parameters!$F$18, CL307>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL307<=Parameters!$G$18, CL307>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP307=\"\",CP307=\"--\",ISBLANK(CP307)),\"\",IF(CP307<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP307>=Parameters!$E$21,CP307<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP307>=Parameters!$F$21, CP307<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP307>=Parameters!$G$21, CP307<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ307=\"\",CQ307=\"--\",ISBLANK(CQ307)),\"\",IF(CQ307<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ307>=Parameters!$E$22,CQ307<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ307>=Parameters!$F$22, CQ307<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ307>=Parameters!$G$22, CQ307<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR307='Risk Tables'!$C$44,1,IF(CR307='Risk Tables'!$C$43,2,IF(CR307='Risk Tables'!$C$42, 3, IF(CR307='Risk Tables'!$C$41, 4, IF(CR307='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS307='Risk Tables'!$C$44,1,IF(CS307='Risk Tables'!$C$43,2,IF(CS307='Risk Tables'!$C$42, 3, IF(CS307='Risk Tables'!$C$41, 4, IF(CS307='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT307='Risk Tables'!$C$44,1,IF(CT307='Risk Tables'!$C$43,2,IF(CT307='Risk Tables'!$C$42, 3, IF(CT307='Risk Tables'!$C$41, 4, IF(CT307='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV307='Risk Tables'!$C$44,1,IF(CV307='Risk Tables'!$C$43,2,IF(CV307='Risk Tables'!$C$42, 3, IF(CV307='Risk Tables'!$C$41, 4, IF(CV307='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW307='Risk Tables'!$C$44,1,IF(CW307='Risk Tables'!$C$43,2,IF(CW307='Risk Tables'!$C$42, 3, IF(CW307='Risk Tables'!$C$41, 4, IF(CW307='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX307='Risk Tables'!$C$44,1,IF(CX307='Risk Tables'!$C$43,2,IF(CX307='Risk Tables'!$C$42, 3, IF(CX307='Risk Tables'!$C$41, 4, IF(CX307='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY307='Risk Tables'!$C$44,1,IF(CY307='Risk Tables'!$C$43,2,IF(CY307='Risk Tables'!$C$42, 3, IF(CY307='Risk Tables'!$C$41, 4, IF(CY307='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA307='Risk Tables'!$C$44,1,IF(DA307='Risk Tables'!$C$43,2,IF(DA307='Risk Tables'!$C$42, 3, IF(DA307='Risk Tables'!$C$41, 4, IF(DA307='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB307='Risk Tables'!$C$44,1,IF(DB307='Risk Tables'!$C$43,2,IF(DB307='Risk Tables'!$C$42, 3, IF(DB307='Risk Tables'!$C$41, 4, IF(DB307='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC307='Risk Tables'!$C$44,1,IF(DC307='Risk Tables'!$C$43,2,IF(DC307='Risk Tables'!$C$42, 3, IF(DC307='Risk Tables'!$C$41, 4, IF(DC307='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD307='Risk Tables'!$C$44,1,IF(DD307='Risk Tables'!$C$43,2,IF(DD307='Risk Tables'!$C$42, 3, IF(DD307='Risk Tables'!$C$41, 4, IF(DD307='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE307='Risk Tables'!$C$44,1,IF(DE307='Risk Tables'!$C$43,2,IF(DE307='Risk Tables'!$C$42, 3, IF(DE307='Risk Tables'!$C$41, 4, IF(DE307='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF307='Risk Tables'!$C$44,1,IF(DF307='Risk Tables'!$C$43,2,IF(DF307='Risk Tables'!$C$42, 3, IF(DF307='Risk Tables'!$C$41, 4, IF(DF307='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI307:DW307))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI307:DW307, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD307),\"\",((AD307*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P307,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V307),\"\",((V307*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P307,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO307),\"\",((AO307*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P307,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM307),\"\",((AM307*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P307,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI307),\"\",((AI307*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P307,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF307),\"\",((AF307*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P307,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR307),\"\",((AR307*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P307,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL307),\"\",((BL307*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P307,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM307),\"\",((BM307*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P307,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU307),\"\",((AU307*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P307,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW307),\"\",((AW307*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P307,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK307),\"\",(((BK307)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P307,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A308=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I308,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M308,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A308=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H308,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A308=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H308,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A308=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H308,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A308=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H308,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG308),ISBLANK(AR308)),\"\",IF(AR308<0,'Risk Tables'!$C$46,BG308/AR308)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO308),ISBLANK(AR308)),\"\",IF(AR308<0,'Risk Tables'!$C$46,AO308/AR308)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH308=\"\",ISBLANK(CH308)),\"\",IF(CH308>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH308<=Parameters!$E$4,CH308>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH308<=Parameters!$F$4, CH308>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH308<=Parameters!$G$4, CH308>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI308=\"\",CI308=\"--\",ISBLANK(CI308)),\"\",IF(CI308='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI308>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI308<=Parameters!$E$5,CI308>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI308<=Parameters!$F$5, CI308>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI308<=Parameters!$G$5, CI308>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG308=\"\",CG308=\"--\",ISBLANK(CG308)),\"\",IF(CG308>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG308<=Parameters!$E$6,CG308>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG308<=Parameters!$F$6, CG308>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG308<=Parameters!$G$6, CG308>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY308=\"\",BY308=\"--\",ISBLANK(BY308)),\"\",IF(BY308>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY308<=Parameters!$E$8,BY308>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY308<=Parameters!$F$8, BY308>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY308<=Parameters!$G$8, BY308>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ308=\"\",BZ308=\"--\",ISBLANK(BZ308)),\"\",IF(BZ308>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ308<=Parameters!$E$9,BZ308>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ308<=Parameters!$F$9, BZ308>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ308<=Parameters!$G$9, BZ308>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA308=\"\",CA308=\"--\",ISBLANK(CA308)),\"\",IF(CA308<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA308>=Parameters!$E$10,CA308<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA308>=Parameters!$F$10, CA308<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA308>=Parameters!$G$10, CA308<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB308=\"\",CB308=\"--\",ISBLANK(CB308)),\"\",IF(CB308<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB308>=Parameters!$E$11,CB308<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB308>=Parameters!$F$11, CB308<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB308>=Parameters!$G$11, CB308<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO308=\"\",CO308=\"--\",ISBLANK(CO308)),\"\",IF(CO308<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO308>=Parameters!$E$13,CO308<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO308>=Parameters!$F$13, CO308<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO308>=Parameters!$G$13, CO308<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ308=\"\",CJ308=\"--\",ISBLANK(CJ308)),\"\",IF(CJ308='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ308<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ308>=Parameters!$E$14,CJ308<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ308>=Parameters!$F$14, CJ308<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ308>=Parameters!$G$14, CJ308<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK308=\"\",CK308=\"--\",ISBLANK(CK308)),\"\",IF(AND(CK308<Parameters!$E$15, CK308>=0), 'Risk Tables'!$C$44, IF(AND(CK308>=Parameters!$E$15,CK308<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK308>=Parameters!$F$15, CK308<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK308>=Parameters!$G$15, CK308<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM308=\"\",CM308=\"--\",ISBLANK(CM308)),\"\",IF(CM308>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM308<=Parameters!$E$16,CM308>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM308<=Parameters!$F$16, CM308>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM308<=Parameters!$G$16, CM308>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN308=\"\",CN308=\"--\",ISBLANK(CN308)),\"\",IF(CN308>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN308<=Parameters!$E$17,CN308>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN308<=Parameters!$F$17, CN308>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN308<=Parameters!$G$17, CN308>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL308=\"\",CL308=\"--\",ISBLANK(CL308)),\"\",IF(CL308>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL308<=Parameters!$E$18,CL308>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL308<=Parameters!$F$18, CL308>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL308<=Parameters!$G$18, CL308>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP308=\"\",CP308=\"--\",ISBLANK(CP308)),\"\",IF(CP308<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP308>=Parameters!$E$21,CP308<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP308>=Parameters!$F$21, CP308<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP308>=Parameters!$G$21, CP308<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ308=\"\",CQ308=\"--\",ISBLANK(CQ308)),\"\",IF(CQ308<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ308>=Parameters!$E$22,CQ308<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ308>=Parameters!$F$22, CQ308<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ308>=Parameters!$G$22, CQ308<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR308='Risk Tables'!$C$44,1,IF(CR308='Risk Tables'!$C$43,2,IF(CR308='Risk Tables'!$C$42, 3, IF(CR308='Risk Tables'!$C$41, 4, IF(CR308='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS308='Risk Tables'!$C$44,1,IF(CS308='Risk Tables'!$C$43,2,IF(CS308='Risk Tables'!$C$42, 3, IF(CS308='Risk Tables'!$C$41, 4, IF(CS308='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT308='Risk Tables'!$C$44,1,IF(CT308='Risk Tables'!$C$43,2,IF(CT308='Risk Tables'!$C$42, 3, IF(CT308='Risk Tables'!$C$41, 4, IF(CT308='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV308='Risk Tables'!$C$44,1,IF(CV308='Risk Tables'!$C$43,2,IF(CV308='Risk Tables'!$C$42, 3, IF(CV308='Risk Tables'!$C$41, 4, IF(CV308='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW308='Risk Tables'!$C$44,1,IF(CW308='Risk Tables'!$C$43,2,IF(CW308='Risk Tables'!$C$42, 3, IF(CW308='Risk Tables'!$C$41, 4, IF(CW308='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX308='Risk Tables'!$C$44,1,IF(CX308='Risk Tables'!$C$43,2,IF(CX308='Risk Tables'!$C$42, 3, IF(CX308='Risk Tables'!$C$41, 4, IF(CX308='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY308='Risk Tables'!$C$44,1,IF(CY308='Risk Tables'!$C$43,2,IF(CY308='Risk Tables'!$C$42, 3, IF(CY308='Risk Tables'!$C$41, 4, IF(CY308='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA308='Risk Tables'!$C$44,1,IF(DA308='Risk Tables'!$C$43,2,IF(DA308='Risk Tables'!$C$42, 3, IF(DA308='Risk Tables'!$C$41, 4, IF(DA308='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB308='Risk Tables'!$C$44,1,IF(DB308='Risk Tables'!$C$43,2,IF(DB308='Risk Tables'!$C$42, 3, IF(DB308='Risk Tables'!$C$41, 4, IF(DB308='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC308='Risk Tables'!$C$44,1,IF(DC308='Risk Tables'!$C$43,2,IF(DC308='Risk Tables'!$C$42, 3, IF(DC308='Risk Tables'!$C$41, 4, IF(DC308='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD308='Risk Tables'!$C$44,1,IF(DD308='Risk Tables'!$C$43,2,IF(DD308='Risk Tables'!$C$42, 3, IF(DD308='Risk Tables'!$C$41, 4, IF(DD308='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE308='Risk Tables'!$C$44,1,IF(DE308='Risk Tables'!$C$43,2,IF(DE308='Risk Tables'!$C$42, 3, IF(DE308='Risk Tables'!$C$41, 4, IF(DE308='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF308='Risk Tables'!$C$44,1,IF(DF308='Risk Tables'!$C$43,2,IF(DF308='Risk Tables'!$C$42, 3, IF(DF308='Risk Tables'!$C$41, 4, IF(DF308='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI308:DW308))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI308:DW308, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD308),\"\",((AD308*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P308,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V308),\"\",((V308*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P308,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO308),\"\",((AO308*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P308,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM308),\"\",((AM308*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P308,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI308),\"\",((AI308*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P308,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF308),\"\",((AF308*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P308,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR308),\"\",((AR308*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P308,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL308),\"\",((BL308*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P308,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM308),\"\",((BM308*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P308,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU308),\"\",((AU308*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P308,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW308),\"\",((AW308*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P308,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK308),\"\",(((BK308)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P308,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A309=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I309,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M309,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A309=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H309,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A309=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H309,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A309=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H309,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A309=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H309,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG309),ISBLANK(AR309)),\"\",IF(AR309<0,'Risk Tables'!$C$46,BG309/AR309)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO309),ISBLANK(AR309)),\"\",IF(AR309<0,'Risk Tables'!$C$46,AO309/AR309)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH309=\"\",ISBLANK(CH309)),\"\",IF(CH309>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH309<=Parameters!$E$4,CH309>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH309<=Parameters!$F$4, CH309>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH309<=Parameters!$G$4, CH309>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI309=\"\",CI309=\"--\",ISBLANK(CI309)),\"\",IF(CI309='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI309>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI309<=Parameters!$E$5,CI309>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI309<=Parameters!$F$5, CI309>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI309<=Parameters!$G$5, CI309>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG309=\"\",CG309=\"--\",ISBLANK(CG309)),\"\",IF(CG309>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG309<=Parameters!$E$6,CG309>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG309<=Parameters!$F$6, CG309>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG309<=Parameters!$G$6, CG309>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY309=\"\",BY309=\"--\",ISBLANK(BY309)),\"\",IF(BY309>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY309<=Parameters!$E$8,BY309>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY309<=Parameters!$F$8, BY309>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY309<=Parameters!$G$8, BY309>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ309=\"\",BZ309=\"--\",ISBLANK(BZ309)),\"\",IF(BZ309>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ309<=Parameters!$E$9,BZ309>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ309<=Parameters!$F$9, BZ309>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ309<=Parameters!$G$9, BZ309>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA309=\"\",CA309=\"--\",ISBLANK(CA309)),\"\",IF(CA309<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA309>=Parameters!$E$10,CA309<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA309>=Parameters!$F$10, CA309<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA309>=Parameters!$G$10, CA309<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB309=\"\",CB309=\"--\",ISBLANK(CB309)),\"\",IF(CB309<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB309>=Parameters!$E$11,CB309<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB309>=Parameters!$F$11, CB309<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB309>=Parameters!$G$11, CB309<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO309=\"\",CO309=\"--\",ISBLANK(CO309)),\"\",IF(CO309<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO309>=Parameters!$E$13,CO309<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO309>=Parameters!$F$13, CO309<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO309>=Parameters!$G$13, CO309<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ309=\"\",CJ309=\"--\",ISBLANK(CJ309)),\"\",IF(CJ309='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ309<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ309>=Parameters!$E$14,CJ309<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ309>=Parameters!$F$14, CJ309<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ309>=Parameters!$G$14, CJ309<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK309=\"\",CK309=\"--\",ISBLANK(CK309)),\"\",IF(AND(CK309<Parameters!$E$15, CK309>=0), 'Risk Tables'!$C$44, IF(AND(CK309>=Parameters!$E$15,CK309<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK309>=Parameters!$F$15, CK309<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK309>=Parameters!$G$15, CK309<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM309=\"\",CM309=\"--\",ISBLANK(CM309)),\"\",IF(CM309>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM309<=Parameters!$E$16,CM309>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM309<=Parameters!$F$16, CM309>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM309<=Parameters!$G$16, CM309>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN309=\"\",CN309=\"--\",ISBLANK(CN309)),\"\",IF(CN309>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN309<=Parameters!$E$17,CN309>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN309<=Parameters!$F$17, CN309>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN309<=Parameters!$G$17, CN309>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL309=\"\",CL309=\"--\",ISBLANK(CL309)),\"\",IF(CL309>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL309<=Parameters!$E$18,CL309>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL309<=Parameters!$F$18, CL309>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL309<=Parameters!$G$18, CL309>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP309=\"\",CP309=\"--\",ISBLANK(CP309)),\"\",IF(CP309<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP309>=Parameters!$E$21,CP309<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP309>=Parameters!$F$21, CP309<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP309>=Parameters!$G$21, CP309<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ309=\"\",CQ309=\"--\",ISBLANK(CQ309)),\"\",IF(CQ309<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ309>=Parameters!$E$22,CQ309<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ309>=Parameters!$F$22, CQ309<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ309>=Parameters!$G$22, CQ309<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR309='Risk Tables'!$C$44,1,IF(CR309='Risk Tables'!$C$43,2,IF(CR309='Risk Tables'!$C$42, 3, IF(CR309='Risk Tables'!$C$41, 4, IF(CR309='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS309='Risk Tables'!$C$44,1,IF(CS309='Risk Tables'!$C$43,2,IF(CS309='Risk Tables'!$C$42, 3, IF(CS309='Risk Tables'!$C$41, 4, IF(CS309='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT309='Risk Tables'!$C$44,1,IF(CT309='Risk Tables'!$C$43,2,IF(CT309='Risk Tables'!$C$42, 3, IF(CT309='Risk Tables'!$C$41, 4, IF(CT309='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV309='Risk Tables'!$C$44,1,IF(CV309='Risk Tables'!$C$43,2,IF(CV309='Risk Tables'!$C$42, 3, IF(CV309='Risk Tables'!$C$41, 4, IF(CV309='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW309='Risk Tables'!$C$44,1,IF(CW309='Risk Tables'!$C$43,2,IF(CW309='Risk Tables'!$C$42, 3, IF(CW309='Risk Tables'!$C$41, 4, IF(CW309='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX309='Risk Tables'!$C$44,1,IF(CX309='Risk Tables'!$C$43,2,IF(CX309='Risk Tables'!$C$42, 3, IF(CX309='Risk Tables'!$C$41, 4, IF(CX309='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY309='Risk Tables'!$C$44,1,IF(CY309='Risk Tables'!$C$43,2,IF(CY309='Risk Tables'!$C$42, 3, IF(CY309='Risk Tables'!$C$41, 4, IF(CY309='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA309='Risk Tables'!$C$44,1,IF(DA309='Risk Tables'!$C$43,2,IF(DA309='Risk Tables'!$C$42, 3, IF(DA309='Risk Tables'!$C$41, 4, IF(DA309='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB309='Risk Tables'!$C$44,1,IF(DB309='Risk Tables'!$C$43,2,IF(DB309='Risk Tables'!$C$42, 3, IF(DB309='Risk Tables'!$C$41, 4, IF(DB309='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC309='Risk Tables'!$C$44,1,IF(DC309='Risk Tables'!$C$43,2,IF(DC309='Risk Tables'!$C$42, 3, IF(DC309='Risk Tables'!$C$41, 4, IF(DC309='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD309='Risk Tables'!$C$44,1,IF(DD309='Risk Tables'!$C$43,2,IF(DD309='Risk Tables'!$C$42, 3, IF(DD309='Risk Tables'!$C$41, 4, IF(DD309='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE309='Risk Tables'!$C$44,1,IF(DE309='Risk Tables'!$C$43,2,IF(DE309='Risk Tables'!$C$42, 3, IF(DE309='Risk Tables'!$C$41, 4, IF(DE309='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF309='Risk Tables'!$C$44,1,IF(DF309='Risk Tables'!$C$43,2,IF(DF309='Risk Tables'!$C$42, 3, IF(DF309='Risk Tables'!$C$41, 4, IF(DF309='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI309:DW309))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI309:DW309, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD309),\"\",((AD309*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P309,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V309),\"\",((V309*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P309,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO309),\"\",((AO309*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P309,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM309),\"\",((AM309*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P309,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI309),\"\",((AI309*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P309,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF309),\"\",((AF309*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P309,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR309),\"\",((AR309*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P309,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL309),\"\",((BL309*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P309,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM309),\"\",((BM309*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P309,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU309),\"\",((AU309*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P309,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW309),\"\",((AW309*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P309,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK309),\"\",(((BK309)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P309,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A310=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I310,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M310,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A310=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H310,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A310=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H310,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A310=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H310,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A310=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H310,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG310),ISBLANK(AR310)),\"\",IF(AR310<0,'Risk Tables'!$C$46,BG310/AR310)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO310),ISBLANK(AR310)),\"\",IF(AR310<0,'Risk Tables'!$C$46,AO310/AR310)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH310=\"\",ISBLANK(CH310)),\"\",IF(CH310>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH310<=Parameters!$E$4,CH310>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH310<=Parameters!$F$4, CH310>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH310<=Parameters!$G$4, CH310>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI310=\"\",CI310=\"--\",ISBLANK(CI310)),\"\",IF(CI310='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI310>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI310<=Parameters!$E$5,CI310>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI310<=Parameters!$F$5, CI310>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI310<=Parameters!$G$5, CI310>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG310=\"\",CG310=\"--\",ISBLANK(CG310)),\"\",IF(CG310>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG310<=Parameters!$E$6,CG310>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG310<=Parameters!$F$6, CG310>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG310<=Parameters!$G$6, CG310>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY310=\"\",BY310=\"--\",ISBLANK(BY310)),\"\",IF(BY310>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY310<=Parameters!$E$8,BY310>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY310<=Parameters!$F$8, BY310>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY310<=Parameters!$G$8, BY310>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ310=\"\",BZ310=\"--\",ISBLANK(BZ310)),\"\",IF(BZ310>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ310<=Parameters!$E$9,BZ310>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ310<=Parameters!$F$9, BZ310>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ310<=Parameters!$G$9, BZ310>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA310=\"\",CA310=\"--\",ISBLANK(CA310)),\"\",IF(CA310<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA310>=Parameters!$E$10,CA310<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA310>=Parameters!$F$10, CA310<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA310>=Parameters!$G$10, CA310<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB310=\"\",CB310=\"--\",ISBLANK(CB310)),\"\",IF(CB310<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB310>=Parameters!$E$11,CB310<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB310>=Parameters!$F$11, CB310<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB310>=Parameters!$G$11, CB310<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO310=\"\",CO310=\"--\",ISBLANK(CO310)),\"\",IF(CO310<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO310>=Parameters!$E$13,CO310<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO310>=Parameters!$F$13, CO310<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO310>=Parameters!$G$13, CO310<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ310=\"\",CJ310=\"--\",ISBLANK(CJ310)),\"\",IF(CJ310='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ310<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ310>=Parameters!$E$14,CJ310<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ310>=Parameters!$F$14, CJ310<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ310>=Parameters!$G$14, CJ310<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK310=\"\",CK310=\"--\",ISBLANK(CK310)),\"\",IF(AND(CK310<Parameters!$E$15, CK310>=0), 'Risk Tables'!$C$44, IF(AND(CK310>=Parameters!$E$15,CK310<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK310>=Parameters!$F$15, CK310<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK310>=Parameters!$G$15, CK310<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM310=\"\",CM310=\"--\",ISBLANK(CM310)),\"\",IF(CM310>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM310<=Parameters!$E$16,CM310>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM310<=Parameters!$F$16, CM310>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM310<=Parameters!$G$16, CM310>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN310=\"\",CN310=\"--\",ISBLANK(CN310)),\"\",IF(CN310>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN310<=Parameters!$E$17,CN310>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN310<=Parameters!$F$17, CN310>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN310<=Parameters!$G$17, CN310>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL310=\"\",CL310=\"--\",ISBLANK(CL310)),\"\",IF(CL310>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL310<=Parameters!$E$18,CL310>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL310<=Parameters!$F$18, CL310>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL310<=Parameters!$G$18, CL310>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP310=\"\",CP310=\"--\",ISBLANK(CP310)),\"\",IF(CP310<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP310>=Parameters!$E$21,CP310<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP310>=Parameters!$F$21, CP310<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP310>=Parameters!$G$21, CP310<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ310=\"\",CQ310=\"--\",ISBLANK(CQ310)),\"\",IF(CQ310<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ310>=Parameters!$E$22,CQ310<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ310>=Parameters!$F$22, CQ310<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ310>=Parameters!$G$22, CQ310<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR310='Risk Tables'!$C$44,1,IF(CR310='Risk Tables'!$C$43,2,IF(CR310='Risk Tables'!$C$42, 3, IF(CR310='Risk Tables'!$C$41, 4, IF(CR310='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS310='Risk Tables'!$C$44,1,IF(CS310='Risk Tables'!$C$43,2,IF(CS310='Risk Tables'!$C$42, 3, IF(CS310='Risk Tables'!$C$41, 4, IF(CS310='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT310='Risk Tables'!$C$44,1,IF(CT310='Risk Tables'!$C$43,2,IF(CT310='Risk Tables'!$C$42, 3, IF(CT310='Risk Tables'!$C$41, 4, IF(CT310='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV310='Risk Tables'!$C$44,1,IF(CV310='Risk Tables'!$C$43,2,IF(CV310='Risk Tables'!$C$42, 3, IF(CV310='Risk Tables'!$C$41, 4, IF(CV310='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW310='Risk Tables'!$C$44,1,IF(CW310='Risk Tables'!$C$43,2,IF(CW310='Risk Tables'!$C$42, 3, IF(CW310='Risk Tables'!$C$41, 4, IF(CW310='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX310='Risk Tables'!$C$44,1,IF(CX310='Risk Tables'!$C$43,2,IF(CX310='Risk Tables'!$C$42, 3, IF(CX310='Risk Tables'!$C$41, 4, IF(CX310='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY310='Risk Tables'!$C$44,1,IF(CY310='Risk Tables'!$C$43,2,IF(CY310='Risk Tables'!$C$42, 3, IF(CY310='Risk Tables'!$C$41, 4, IF(CY310='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA310='Risk Tables'!$C$44,1,IF(DA310='Risk Tables'!$C$43,2,IF(DA310='Risk Tables'!$C$42, 3, IF(DA310='Risk Tables'!$C$41, 4, IF(DA310='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB310='Risk Tables'!$C$44,1,IF(DB310='Risk Tables'!$C$43,2,IF(DB310='Risk Tables'!$C$42, 3, IF(DB310='Risk Tables'!$C$41, 4, IF(DB310='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC310='Risk Tables'!$C$44,1,IF(DC310='Risk Tables'!$C$43,2,IF(DC310='Risk Tables'!$C$42, 3, IF(DC310='Risk Tables'!$C$41, 4, IF(DC310='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD310='Risk Tables'!$C$44,1,IF(DD310='Risk Tables'!$C$43,2,IF(DD310='Risk Tables'!$C$42, 3, IF(DD310='Risk Tables'!$C$41, 4, IF(DD310='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE310='Risk Tables'!$C$44,1,IF(DE310='Risk Tables'!$C$43,2,IF(DE310='Risk Tables'!$C$42, 3, IF(DE310='Risk Tables'!$C$41, 4, IF(DE310='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF310='Risk Tables'!$C$44,1,IF(DF310='Risk Tables'!$C$43,2,IF(DF310='Risk Tables'!$C$42, 3, IF(DF310='Risk Tables'!$C$41, 4, IF(DF310='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI310:DW310))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI310:DW310, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD310),\"\",((AD310*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P310,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V310),\"\",((V310*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P310,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO310),\"\",((AO310*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P310,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM310),\"\",((AM310*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P310,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI310),\"\",((AI310*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P310,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF310),\"\",((AF310*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P310,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR310),\"\",((AR310*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P310,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL310),\"\",((BL310*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P310,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM310),\"\",((BM310*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P310,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU310),\"\",((AU310*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P310,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW310),\"\",((AW310*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P310,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK310),\"\",(((BK310)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P310,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A311=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I311,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M311,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A311=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H311,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A311=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H311,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A311=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H311,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A311=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H311,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG311),ISBLANK(AR311)),\"\",IF(AR311<0,'Risk Tables'!$C$46,BG311/AR311)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO311),ISBLANK(AR311)),\"\",IF(AR311<0,'Risk Tables'!$C$46,AO311/AR311)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH311=\"\",ISBLANK(CH311)),\"\",IF(CH311>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH311<=Parameters!$E$4,CH311>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH311<=Parameters!$F$4, CH311>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH311<=Parameters!$G$4, CH311>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI311=\"\",CI311=\"--\",ISBLANK(CI311)),\"\",IF(CI311='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI311>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI311<=Parameters!$E$5,CI311>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI311<=Parameters!$F$5, CI311>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI311<=Parameters!$G$5, CI311>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG311=\"\",CG311=\"--\",ISBLANK(CG311)),\"\",IF(CG311>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG311<=Parameters!$E$6,CG311>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG311<=Parameters!$F$6, CG311>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG311<=Parameters!$G$6, CG311>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY311=\"\",BY311=\"--\",ISBLANK(BY311)),\"\",IF(BY311>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY311<=Parameters!$E$8,BY311>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY311<=Parameters!$F$8, BY311>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY311<=Parameters!$G$8, BY311>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ311=\"\",BZ311=\"--\",ISBLANK(BZ311)),\"\",IF(BZ311>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ311<=Parameters!$E$9,BZ311>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ311<=Parameters!$F$9, BZ311>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ311<=Parameters!$G$9, BZ311>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA311=\"\",CA311=\"--\",ISBLANK(CA311)),\"\",IF(CA311<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA311>=Parameters!$E$10,CA311<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA311>=Parameters!$F$10, CA311<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA311>=Parameters!$G$10, CA311<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB311=\"\",CB311=\"--\",ISBLANK(CB311)),\"\",IF(CB311<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB311>=Parameters!$E$11,CB311<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB311>=Parameters!$F$11, CB311<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB311>=Parameters!$G$11, CB311<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO311=\"\",CO311=\"--\",ISBLANK(CO311)),\"\",IF(CO311<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO311>=Parameters!$E$13,CO311<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO311>=Parameters!$F$13, CO311<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO311>=Parameters!$G$13, CO311<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ311=\"\",CJ311=\"--\",ISBLANK(CJ311)),\"\",IF(CJ311='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ311<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ311>=Parameters!$E$14,CJ311<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ311>=Parameters!$F$14, CJ311<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ311>=Parameters!$G$14, CJ311<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK311=\"\",CK311=\"--\",ISBLANK(CK311)),\"\",IF(AND(CK311<Parameters!$E$15, CK311>=0), 'Risk Tables'!$C$44, IF(AND(CK311>=Parameters!$E$15,CK311<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK311>=Parameters!$F$15, CK311<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK311>=Parameters!$G$15, CK311<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM311=\"\",CM311=\"--\",ISBLANK(CM311)),\"\",IF(CM311>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM311<=Parameters!$E$16,CM311>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM311<=Parameters!$F$16, CM311>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM311<=Parameters!$G$16, CM311>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN311=\"\",CN311=\"--\",ISBLANK(CN311)),\"\",IF(CN311>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN311<=Parameters!$E$17,CN311>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN311<=Parameters!$F$17, CN311>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN311<=Parameters!$G$17, CN311>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL311=\"\",CL311=\"--\",ISBLANK(CL311)),\"\",IF(CL311>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL311<=Parameters!$E$18,CL311>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL311<=Parameters!$F$18, CL311>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL311<=Parameters!$G$18, CL311>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP311=\"\",CP311=\"--\",ISBLANK(CP311)),\"\",IF(CP311<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP311>=Parameters!$E$21,CP311<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP311>=Parameters!$F$21, CP311<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP311>=Parameters!$G$21, CP311<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ311=\"\",CQ311=\"--\",ISBLANK(CQ311)),\"\",IF(CQ311<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ311>=Parameters!$E$22,CQ311<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ311>=Parameters!$F$22, CQ311<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ311>=Parameters!$G$22, CQ311<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR311='Risk Tables'!$C$44,1,IF(CR311='Risk Tables'!$C$43,2,IF(CR311='Risk Tables'!$C$42, 3, IF(CR311='Risk Tables'!$C$41, 4, IF(CR311='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS311='Risk Tables'!$C$44,1,IF(CS311='Risk Tables'!$C$43,2,IF(CS311='Risk Tables'!$C$42, 3, IF(CS311='Risk Tables'!$C$41, 4, IF(CS311='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT311='Risk Tables'!$C$44,1,IF(CT311='Risk Tables'!$C$43,2,IF(CT311='Risk Tables'!$C$42, 3, IF(CT311='Risk Tables'!$C$41, 4, IF(CT311='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV311='Risk Tables'!$C$44,1,IF(CV311='Risk Tables'!$C$43,2,IF(CV311='Risk Tables'!$C$42, 3, IF(CV311='Risk Tables'!$C$41, 4, IF(CV311='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW311='Risk Tables'!$C$44,1,IF(CW311='Risk Tables'!$C$43,2,IF(CW311='Risk Tables'!$C$42, 3, IF(CW311='Risk Tables'!$C$41, 4, IF(CW311='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX311='Risk Tables'!$C$44,1,IF(CX311='Risk Tables'!$C$43,2,IF(CX311='Risk Tables'!$C$42, 3, IF(CX311='Risk Tables'!$C$41, 4, IF(CX311='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY311='Risk Tables'!$C$44,1,IF(CY311='Risk Tables'!$C$43,2,IF(CY311='Risk Tables'!$C$42, 3, IF(CY311='Risk Tables'!$C$41, 4, IF(CY311='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA311='Risk Tables'!$C$44,1,IF(DA311='Risk Tables'!$C$43,2,IF(DA311='Risk Tables'!$C$42, 3, IF(DA311='Risk Tables'!$C$41, 4, IF(DA311='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB311='Risk Tables'!$C$44,1,IF(DB311='Risk Tables'!$C$43,2,IF(DB311='Risk Tables'!$C$42, 3, IF(DB311='Risk Tables'!$C$41, 4, IF(DB311='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC311='Risk Tables'!$C$44,1,IF(DC311='Risk Tables'!$C$43,2,IF(DC311='Risk Tables'!$C$42, 3, IF(DC311='Risk Tables'!$C$41, 4, IF(DC311='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD311='Risk Tables'!$C$44,1,IF(DD311='Risk Tables'!$C$43,2,IF(DD311='Risk Tables'!$C$42, 3, IF(DD311='Risk Tables'!$C$41, 4, IF(DD311='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE311='Risk Tables'!$C$44,1,IF(DE311='Risk Tables'!$C$43,2,IF(DE311='Risk Tables'!$C$42, 3, IF(DE311='Risk Tables'!$C$41, 4, IF(DE311='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF311='Risk Tables'!$C$44,1,IF(DF311='Risk Tables'!$C$43,2,IF(DF311='Risk Tables'!$C$42, 3, IF(DF311='Risk Tables'!$C$41, 4, IF(DF311='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI311:DW311))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI311:DW311, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD311),\"\",((AD311*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P311,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V311),\"\",((V311*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P311,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO311),\"\",((AO311*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P311,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM311),\"\",((AM311*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P311,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI311),\"\",((AI311*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P311,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF311),\"\",((AF311*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P311,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR311),\"\",((AR311*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P311,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL311),\"\",((BL311*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P311,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM311),\"\",((BM311*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P311,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU311),\"\",((AU311*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P311,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW311),\"\",((AW311*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P311,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK311),\"\",(((BK311)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P311,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A312=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I312,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M312,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A312=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H312,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A312=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H312,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A312=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H312,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A312=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H312,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG312),ISBLANK(AR312)),\"\",IF(AR312<0,'Risk Tables'!$C$46,BG312/AR312)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO312),ISBLANK(AR312)),\"\",IF(AR312<0,'Risk Tables'!$C$46,AO312/AR312)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH312=\"\",ISBLANK(CH312)),\"\",IF(CH312>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH312<=Parameters!$E$4,CH312>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH312<=Parameters!$F$4, CH312>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH312<=Parameters!$G$4, CH312>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI312=\"\",CI312=\"--\",ISBLANK(CI312)),\"\",IF(CI312='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI312>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI312<=Parameters!$E$5,CI312>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI312<=Parameters!$F$5, CI312>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI312<=Parameters!$G$5, CI312>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG312=\"\",CG312=\"--\",ISBLANK(CG312)),\"\",IF(CG312>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG312<=Parameters!$E$6,CG312>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG312<=Parameters!$F$6, CG312>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG312<=Parameters!$G$6, CG312>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY312=\"\",BY312=\"--\",ISBLANK(BY312)),\"\",IF(BY312>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY312<=Parameters!$E$8,BY312>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY312<=Parameters!$F$8, BY312>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY312<=Parameters!$G$8, BY312>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ312=\"\",BZ312=\"--\",ISBLANK(BZ312)),\"\",IF(BZ312>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ312<=Parameters!$E$9,BZ312>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ312<=Parameters!$F$9, BZ312>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ312<=Parameters!$G$9, BZ312>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA312=\"\",CA312=\"--\",ISBLANK(CA312)),\"\",IF(CA312<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA312>=Parameters!$E$10,CA312<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA312>=Parameters!$F$10, CA312<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA312>=Parameters!$G$10, CA312<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB312=\"\",CB312=\"--\",ISBLANK(CB312)),\"\",IF(CB312<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB312>=Parameters!$E$11,CB312<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB312>=Parameters!$F$11, CB312<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB312>=Parameters!$G$11, CB312<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO312=\"\",CO312=\"--\",ISBLANK(CO312)),\"\",IF(CO312<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO312>=Parameters!$E$13,CO312<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO312>=Parameters!$F$13, CO312<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO312>=Parameters!$G$13, CO312<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ312=\"\",CJ312=\"--\",ISBLANK(CJ312)),\"\",IF(CJ312='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ312<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ312>=Parameters!$E$14,CJ312<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ312>=Parameters!$F$14, CJ312<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ312>=Parameters!$G$14, CJ312<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK312=\"\",CK312=\"--\",ISBLANK(CK312)),\"\",IF(AND(CK312<Parameters!$E$15, CK312>=0), 'Risk Tables'!$C$44, IF(AND(CK312>=Parameters!$E$15,CK312<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK312>=Parameters!$F$15, CK312<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK312>=Parameters!$G$15, CK312<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM312=\"\",CM312=\"--\",ISBLANK(CM312)),\"\",IF(CM312>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM312<=Parameters!$E$16,CM312>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM312<=Parameters!$F$16, CM312>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM312<=Parameters!$G$16, CM312>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN312=\"\",CN312=\"--\",ISBLANK(CN312)),\"\",IF(CN312>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN312<=Parameters!$E$17,CN312>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN312<=Parameters!$F$17, CN312>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN312<=Parameters!$G$17, CN312>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL312=\"\",CL312=\"--\",ISBLANK(CL312)),\"\",IF(CL312>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL312<=Parameters!$E$18,CL312>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL312<=Parameters!$F$18, CL312>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL312<=Parameters!$G$18, CL312>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP312=\"\",CP312=\"--\",ISBLANK(CP312)),\"\",IF(CP312<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP312>=Parameters!$E$21,CP312<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP312>=Parameters!$F$21, CP312<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP312>=Parameters!$G$21, CP312<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ312=\"\",CQ312=\"--\",ISBLANK(CQ312)),\"\",IF(CQ312<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ312>=Parameters!$E$22,CQ312<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ312>=Parameters!$F$22, CQ312<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ312>=Parameters!$G$22, CQ312<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR312='Risk Tables'!$C$44,1,IF(CR312='Risk Tables'!$C$43,2,IF(CR312='Risk Tables'!$C$42, 3, IF(CR312='Risk Tables'!$C$41, 4, IF(CR312='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS312='Risk Tables'!$C$44,1,IF(CS312='Risk Tables'!$C$43,2,IF(CS312='Risk Tables'!$C$42, 3, IF(CS312='Risk Tables'!$C$41, 4, IF(CS312='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT312='Risk Tables'!$C$44,1,IF(CT312='Risk Tables'!$C$43,2,IF(CT312='Risk Tables'!$C$42, 3, IF(CT312='Risk Tables'!$C$41, 4, IF(CT312='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV312='Risk Tables'!$C$44,1,IF(CV312='Risk Tables'!$C$43,2,IF(CV312='Risk Tables'!$C$42, 3, IF(CV312='Risk Tables'!$C$41, 4, IF(CV312='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW312='Risk Tables'!$C$44,1,IF(CW312='Risk Tables'!$C$43,2,IF(CW312='Risk Tables'!$C$42, 3, IF(CW312='Risk Tables'!$C$41, 4, IF(CW312='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX312='Risk Tables'!$C$44,1,IF(CX312='Risk Tables'!$C$43,2,IF(CX312='Risk Tables'!$C$42, 3, IF(CX312='Risk Tables'!$C$41, 4, IF(CX312='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY312='Risk Tables'!$C$44,1,IF(CY312='Risk Tables'!$C$43,2,IF(CY312='Risk Tables'!$C$42, 3, IF(CY312='Risk Tables'!$C$41, 4, IF(CY312='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA312='Risk Tables'!$C$44,1,IF(DA312='Risk Tables'!$C$43,2,IF(DA312='Risk Tables'!$C$42, 3, IF(DA312='Risk Tables'!$C$41, 4, IF(DA312='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB312='Risk Tables'!$C$44,1,IF(DB312='Risk Tables'!$C$43,2,IF(DB312='Risk Tables'!$C$42, 3, IF(DB312='Risk Tables'!$C$41, 4, IF(DB312='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC312='Risk Tables'!$C$44,1,IF(DC312='Risk Tables'!$C$43,2,IF(DC312='Risk Tables'!$C$42, 3, IF(DC312='Risk Tables'!$C$41, 4, IF(DC312='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD312='Risk Tables'!$C$44,1,IF(DD312='Risk Tables'!$C$43,2,IF(DD312='Risk Tables'!$C$42, 3, IF(DD312='Risk Tables'!$C$41, 4, IF(DD312='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE312='Risk Tables'!$C$44,1,IF(DE312='Risk Tables'!$C$43,2,IF(DE312='Risk Tables'!$C$42, 3, IF(DE312='Risk Tables'!$C$41, 4, IF(DE312='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF312='Risk Tables'!$C$44,1,IF(DF312='Risk Tables'!$C$43,2,IF(DF312='Risk Tables'!$C$42, 3, IF(DF312='Risk Tables'!$C$41, 4, IF(DF312='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI312:DW312))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI312:DW312, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD312),\"\",((AD312*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P312,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V312),\"\",((V312*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P312,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO312),\"\",((AO312*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P312,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM312),\"\",((AM312*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P312,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI312),\"\",((AI312*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P312,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF312),\"\",((AF312*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P312,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR312),\"\",((AR312*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P312,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL312),\"\",((BL312*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P312,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM312),\"\",((BM312*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P312,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU312),\"\",((AU312*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P312,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW312),\"\",((AW312*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P312,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK312),\"\",(((BK312)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P312,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A313=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I313,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M313,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A313=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H313,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A313=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H313,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A313=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H313,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A313=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H313,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG313),ISBLANK(AR313)),\"\",IF(AR313<0,'Risk Tables'!$C$46,BG313/AR313)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO313),ISBLANK(AR313)),\"\",IF(AR313<0,'Risk Tables'!$C$46,AO313/AR313)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH313=\"\",ISBLANK(CH313)),\"\",IF(CH313>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH313<=Parameters!$E$4,CH313>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH313<=Parameters!$F$4, CH313>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH313<=Parameters!$G$4, CH313>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI313=\"\",CI313=\"--\",ISBLANK(CI313)),\"\",IF(CI313='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI313>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI313<=Parameters!$E$5,CI313>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI313<=Parameters!$F$5, CI313>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI313<=Parameters!$G$5, CI313>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG313=\"\",CG313=\"--\",ISBLANK(CG313)),\"\",IF(CG313>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG313<=Parameters!$E$6,CG313>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG313<=Parameters!$F$6, CG313>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG313<=Parameters!$G$6, CG313>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY313=\"\",BY313=\"--\",ISBLANK(BY313)),\"\",IF(BY313>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY313<=Parameters!$E$8,BY313>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY313<=Parameters!$F$8, BY313>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY313<=Parameters!$G$8, BY313>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ313=\"\",BZ313=\"--\",ISBLANK(BZ313)),\"\",IF(BZ313>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ313<=Parameters!$E$9,BZ313>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ313<=Parameters!$F$9, BZ313>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ313<=Parameters!$G$9, BZ313>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA313=\"\",CA313=\"--\",ISBLANK(CA313)),\"\",IF(CA313<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA313>=Parameters!$E$10,CA313<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA313>=Parameters!$F$10, CA313<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA313>=Parameters!$G$10, CA313<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB313=\"\",CB313=\"--\",ISBLANK(CB313)),\"\",IF(CB313<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB313>=Parameters!$E$11,CB313<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB313>=Parameters!$F$11, CB313<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB313>=Parameters!$G$11, CB313<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO313=\"\",CO313=\"--\",ISBLANK(CO313)),\"\",IF(CO313<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO313>=Parameters!$E$13,CO313<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO313>=Parameters!$F$13, CO313<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO313>=Parameters!$G$13, CO313<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ313=\"\",CJ313=\"--\",ISBLANK(CJ313)),\"\",IF(CJ313='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ313<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ313>=Parameters!$E$14,CJ313<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ313>=Parameters!$F$14, CJ313<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ313>=Parameters!$G$14, CJ313<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK313=\"\",CK313=\"--\",ISBLANK(CK313)),\"\",IF(AND(CK313<Parameters!$E$15, CK313>=0), 'Risk Tables'!$C$44, IF(AND(CK313>=Parameters!$E$15,CK313<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK313>=Parameters!$F$15, CK313<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK313>=Parameters!$G$15, CK313<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM313=\"\",CM313=\"--\",ISBLANK(CM313)),\"\",IF(CM313>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM313<=Parameters!$E$16,CM313>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM313<=Parameters!$F$16, CM313>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM313<=Parameters!$G$16, CM313>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN313=\"\",CN313=\"--\",ISBLANK(CN313)),\"\",IF(CN313>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN313<=Parameters!$E$17,CN313>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN313<=Parameters!$F$17, CN313>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN313<=Parameters!$G$17, CN313>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL313=\"\",CL313=\"--\",ISBLANK(CL313)),\"\",IF(CL313>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL313<=Parameters!$E$18,CL313>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL313<=Parameters!$F$18, CL313>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL313<=Parameters!$G$18, CL313>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP313=\"\",CP313=\"--\",ISBLANK(CP313)),\"\",IF(CP313<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP313>=Parameters!$E$21,CP313<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP313>=Parameters!$F$21, CP313<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP313>=Parameters!$G$21, CP313<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ313=\"\",CQ313=\"--\",ISBLANK(CQ313)),\"\",IF(CQ313<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ313>=Parameters!$E$22,CQ313<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ313>=Parameters!$F$22, CQ313<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ313>=Parameters!$G$22, CQ313<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR313='Risk Tables'!$C$44,1,IF(CR313='Risk Tables'!$C$43,2,IF(CR313='Risk Tables'!$C$42, 3, IF(CR313='Risk Tables'!$C$41, 4, IF(CR313='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS313='Risk Tables'!$C$44,1,IF(CS313='Risk Tables'!$C$43,2,IF(CS313='Risk Tables'!$C$42, 3, IF(CS313='Risk Tables'!$C$41, 4, IF(CS313='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT313='Risk Tables'!$C$44,1,IF(CT313='Risk Tables'!$C$43,2,IF(CT313='Risk Tables'!$C$42, 3, IF(CT313='Risk Tables'!$C$41, 4, IF(CT313='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV313='Risk Tables'!$C$44,1,IF(CV313='Risk Tables'!$C$43,2,IF(CV313='Risk Tables'!$C$42, 3, IF(CV313='Risk Tables'!$C$41, 4, IF(CV313='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW313='Risk Tables'!$C$44,1,IF(CW313='Risk Tables'!$C$43,2,IF(CW313='Risk Tables'!$C$42, 3, IF(CW313='Risk Tables'!$C$41, 4, IF(CW313='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX313='Risk Tables'!$C$44,1,IF(CX313='Risk Tables'!$C$43,2,IF(CX313='Risk Tables'!$C$42, 3, IF(CX313='Risk Tables'!$C$41, 4, IF(CX313='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY313='Risk Tables'!$C$44,1,IF(CY313='Risk Tables'!$C$43,2,IF(CY313='Risk Tables'!$C$42, 3, IF(CY313='Risk Tables'!$C$41, 4, IF(CY313='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA313='Risk Tables'!$C$44,1,IF(DA313='Risk Tables'!$C$43,2,IF(DA313='Risk Tables'!$C$42, 3, IF(DA313='Risk Tables'!$C$41, 4, IF(DA313='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB313='Risk Tables'!$C$44,1,IF(DB313='Risk Tables'!$C$43,2,IF(DB313='Risk Tables'!$C$42, 3, IF(DB313='Risk Tables'!$C$41, 4, IF(DB313='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC313='Risk Tables'!$C$44,1,IF(DC313='Risk Tables'!$C$43,2,IF(DC313='Risk Tables'!$C$42, 3, IF(DC313='Risk Tables'!$C$41, 4, IF(DC313='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD313='Risk Tables'!$C$44,1,IF(DD313='Risk Tables'!$C$43,2,IF(DD313='Risk Tables'!$C$42, 3, IF(DD313='Risk Tables'!$C$41, 4, IF(DD313='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE313='Risk Tables'!$C$44,1,IF(DE313='Risk Tables'!$C$43,2,IF(DE313='Risk Tables'!$C$42, 3, IF(DE313='Risk Tables'!$C$41, 4, IF(DE313='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF313='Risk Tables'!$C$44,1,IF(DF313='Risk Tables'!$C$43,2,IF(DF313='Risk Tables'!$C$42, 3, IF(DF313='Risk Tables'!$C$41, 4, IF(DF313='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI313:DW313))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI313:DW313, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD313),\"\",((AD313*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P313,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V313),\"\",((V313*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P313,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO313),\"\",((AO313*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P313,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM313),\"\",((AM313*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P313,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI313),\"\",((AI313*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P313,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF313),\"\",((AF313*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P313,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR313),\"\",((AR313*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P313,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL313),\"\",((BL313*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P313,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM313),\"\",((BM313*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P313,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU313),\"\",((AU313*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P313,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW313),\"\",((AW313*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P313,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK313),\"\",(((BK313)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P313,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A314=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I314,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M314,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A314=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H314,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A314=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H314,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A314=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H314,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A314=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H314,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG314),ISBLANK(AR314)),\"\",IF(AR314<0,'Risk Tables'!$C$46,BG314/AR314)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO314),ISBLANK(AR314)),\"\",IF(AR314<0,'Risk Tables'!$C$46,AO314/AR314)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH314=\"\",ISBLANK(CH314)),\"\",IF(CH314>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH314<=Parameters!$E$4,CH314>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH314<=Parameters!$F$4, CH314>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH314<=Parameters!$G$4, CH314>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI314=\"\",CI314=\"--\",ISBLANK(CI314)),\"\",IF(CI314='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI314>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI314<=Parameters!$E$5,CI314>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI314<=Parameters!$F$5, CI314>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI314<=Parameters!$G$5, CI314>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG314=\"\",CG314=\"--\",ISBLANK(CG314)),\"\",IF(CG314>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG314<=Parameters!$E$6,CG314>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG314<=Parameters!$F$6, CG314>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG314<=Parameters!$G$6, CG314>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY314=\"\",BY314=\"--\",ISBLANK(BY314)),\"\",IF(BY314>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY314<=Parameters!$E$8,BY314>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY314<=Parameters!$F$8, BY314>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY314<=Parameters!$G$8, BY314>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ314=\"\",BZ314=\"--\",ISBLANK(BZ314)),\"\",IF(BZ314>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ314<=Parameters!$E$9,BZ314>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ314<=Parameters!$F$9, BZ314>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ314<=Parameters!$G$9, BZ314>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA314=\"\",CA314=\"--\",ISBLANK(CA314)),\"\",IF(CA314<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA314>=Parameters!$E$10,CA314<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA314>=Parameters!$F$10, CA314<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA314>=Parameters!$G$10, CA314<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB314=\"\",CB314=\"--\",ISBLANK(CB314)),\"\",IF(CB314<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB314>=Parameters!$E$11,CB314<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB314>=Parameters!$F$11, CB314<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB314>=Parameters!$G$11, CB314<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO314=\"\",CO314=\"--\",ISBLANK(CO314)),\"\",IF(CO314<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO314>=Parameters!$E$13,CO314<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO314>=Parameters!$F$13, CO314<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO314>=Parameters!$G$13, CO314<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ314=\"\",CJ314=\"--\",ISBLANK(CJ314)),\"\",IF(CJ314='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ314<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ314>=Parameters!$E$14,CJ314<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ314>=Parameters!$F$14, CJ314<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ314>=Parameters!$G$14, CJ314<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK314=\"\",CK314=\"--\",ISBLANK(CK314)),\"\",IF(AND(CK314<Parameters!$E$15, CK314>=0), 'Risk Tables'!$C$44, IF(AND(CK314>=Parameters!$E$15,CK314<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK314>=Parameters!$F$15, CK314<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK314>=Parameters!$G$15, CK314<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM314=\"\",CM314=\"--\",ISBLANK(CM314)),\"\",IF(CM314>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM314<=Parameters!$E$16,CM314>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM314<=Parameters!$F$16, CM314>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM314<=Parameters!$G$16, CM314>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN314=\"\",CN314=\"--\",ISBLANK(CN314)),\"\",IF(CN314>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN314<=Parameters!$E$17,CN314>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN314<=Parameters!$F$17, CN314>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN314<=Parameters!$G$17, CN314>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL314=\"\",CL314=\"--\",ISBLANK(CL314)),\"\",IF(CL314>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL314<=Parameters!$E$18,CL314>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL314<=Parameters!$F$18, CL314>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL314<=Parameters!$G$18, CL314>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP314=\"\",CP314=\"--\",ISBLANK(CP314)),\"\",IF(CP314<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP314>=Parameters!$E$21,CP314<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP314>=Parameters!$F$21, CP314<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP314>=Parameters!$G$21, CP314<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ314=\"\",CQ314=\"--\",ISBLANK(CQ314)),\"\",IF(CQ314<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ314>=Parameters!$E$22,CQ314<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ314>=Parameters!$F$22, CQ314<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ314>=Parameters!$G$22, CQ314<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR314='Risk Tables'!$C$44,1,IF(CR314='Risk Tables'!$C$43,2,IF(CR314='Risk Tables'!$C$42, 3, IF(CR314='Risk Tables'!$C$41, 4, IF(CR314='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS314='Risk Tables'!$C$44,1,IF(CS314='Risk Tables'!$C$43,2,IF(CS314='Risk Tables'!$C$42, 3, IF(CS314='Risk Tables'!$C$41, 4, IF(CS314='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT314='Risk Tables'!$C$44,1,IF(CT314='Risk Tables'!$C$43,2,IF(CT314='Risk Tables'!$C$42, 3, IF(CT314='Risk Tables'!$C$41, 4, IF(CT314='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV314='Risk Tables'!$C$44,1,IF(CV314='Risk Tables'!$C$43,2,IF(CV314='Risk Tables'!$C$42, 3, IF(CV314='Risk Tables'!$C$41, 4, IF(CV314='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW314='Risk Tables'!$C$44,1,IF(CW314='Risk Tables'!$C$43,2,IF(CW314='Risk Tables'!$C$42, 3, IF(CW314='Risk Tables'!$C$41, 4, IF(CW314='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX314='Risk Tables'!$C$44,1,IF(CX314='Risk Tables'!$C$43,2,IF(CX314='Risk Tables'!$C$42, 3, IF(CX314='Risk Tables'!$C$41, 4, IF(CX314='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY314='Risk Tables'!$C$44,1,IF(CY314='Risk Tables'!$C$43,2,IF(CY314='Risk Tables'!$C$42, 3, IF(CY314='Risk Tables'!$C$41, 4, IF(CY314='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA314='Risk Tables'!$C$44,1,IF(DA314='Risk Tables'!$C$43,2,IF(DA314='Risk Tables'!$C$42, 3, IF(DA314='Risk Tables'!$C$41, 4, IF(DA314='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB314='Risk Tables'!$C$44,1,IF(DB314='Risk Tables'!$C$43,2,IF(DB314='Risk Tables'!$C$42, 3, IF(DB314='Risk Tables'!$C$41, 4, IF(DB314='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC314='Risk Tables'!$C$44,1,IF(DC314='Risk Tables'!$C$43,2,IF(DC314='Risk Tables'!$C$42, 3, IF(DC314='Risk Tables'!$C$41, 4, IF(DC314='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD314='Risk Tables'!$C$44,1,IF(DD314='Risk Tables'!$C$43,2,IF(DD314='Risk Tables'!$C$42, 3, IF(DD314='Risk Tables'!$C$41, 4, IF(DD314='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE314='Risk Tables'!$C$44,1,IF(DE314='Risk Tables'!$C$43,2,IF(DE314='Risk Tables'!$C$42, 3, IF(DE314='Risk Tables'!$C$41, 4, IF(DE314='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF314='Risk Tables'!$C$44,1,IF(DF314='Risk Tables'!$C$43,2,IF(DF314='Risk Tables'!$C$42, 3, IF(DF314='Risk Tables'!$C$41, 4, IF(DF314='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI314:DW314))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI314:DW314, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD314),\"\",((AD314*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P314,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V314),\"\",((V314*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P314,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO314),\"\",((AO314*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P314,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM314),\"\",((AM314*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P314,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI314),\"\",((AI314*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P314,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF314),\"\",((AF314*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P314,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR314),\"\",((AR314*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P314,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL314),\"\",((BL314*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P314,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM314),\"\",((BM314*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P314,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU314),\"\",((AU314*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P314,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW314),\"\",((AW314*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P314,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK314),\"\",(((BK314)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P314,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A315=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I315,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M315,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A315=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H315,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A315=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H315,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A315=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H315,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A315=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H315,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG315),ISBLANK(AR315)),\"\",IF(AR315<0,'Risk Tables'!$C$46,BG315/AR315)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO315),ISBLANK(AR315)),\"\",IF(AR315<0,'Risk Tables'!$C$46,AO315/AR315)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH315=\"\",ISBLANK(CH315)),\"\",IF(CH315>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH315<=Parameters!$E$4,CH315>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH315<=Parameters!$F$4, CH315>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH315<=Parameters!$G$4, CH315>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI315=\"\",CI315=\"--\",ISBLANK(CI315)),\"\",IF(CI315='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI315>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI315<=Parameters!$E$5,CI315>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI315<=Parameters!$F$5, CI315>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI315<=Parameters!$G$5, CI315>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG315=\"\",CG315=\"--\",ISBLANK(CG315)),\"\",IF(CG315>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG315<=Parameters!$E$6,CG315>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG315<=Parameters!$F$6, CG315>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG315<=Parameters!$G$6, CG315>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY315=\"\",BY315=\"--\",ISBLANK(BY315)),\"\",IF(BY315>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY315<=Parameters!$E$8,BY315>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY315<=Parameters!$F$8, BY315>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY315<=Parameters!$G$8, BY315>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ315=\"\",BZ315=\"--\",ISBLANK(BZ315)),\"\",IF(BZ315>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ315<=Parameters!$E$9,BZ315>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ315<=Parameters!$F$9, BZ315>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ315<=Parameters!$G$9, BZ315>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA315=\"\",CA315=\"--\",ISBLANK(CA315)),\"\",IF(CA315<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA315>=Parameters!$E$10,CA315<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA315>=Parameters!$F$10, CA315<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA315>=Parameters!$G$10, CA315<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB315=\"\",CB315=\"--\",ISBLANK(CB315)),\"\",IF(CB315<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB315>=Parameters!$E$11,CB315<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB315>=Parameters!$F$11, CB315<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB315>=Parameters!$G$11, CB315<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO315=\"\",CO315=\"--\",ISBLANK(CO315)),\"\",IF(CO315<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO315>=Parameters!$E$13,CO315<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO315>=Parameters!$F$13, CO315<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO315>=Parameters!$G$13, CO315<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ315=\"\",CJ315=\"--\",ISBLANK(CJ315)),\"\",IF(CJ315='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ315<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ315>=Parameters!$E$14,CJ315<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ315>=Parameters!$F$14, CJ315<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ315>=Parameters!$G$14, CJ315<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK315=\"\",CK315=\"--\",ISBLANK(CK315)),\"\",IF(AND(CK315<Parameters!$E$15, CK315>=0), 'Risk Tables'!$C$44, IF(AND(CK315>=Parameters!$E$15,CK315<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK315>=Parameters!$F$15, CK315<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK315>=Parameters!$G$15, CK315<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM315=\"\",CM315=\"--\",ISBLANK(CM315)),\"\",IF(CM315>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM315<=Parameters!$E$16,CM315>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM315<=Parameters!$F$16, CM315>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM315<=Parameters!$G$16, CM315>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN315=\"\",CN315=\"--\",ISBLANK(CN315)),\"\",IF(CN315>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN315<=Parameters!$E$17,CN315>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN315<=Parameters!$F$17, CN315>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN315<=Parameters!$G$17, CN315>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL315=\"\",CL315=\"--\",ISBLANK(CL315)),\"\",IF(CL315>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL315<=Parameters!$E$18,CL315>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL315<=Parameters!$F$18, CL315>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL315<=Parameters!$G$18, CL315>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP315=\"\",CP315=\"--\",ISBLANK(CP315)),\"\",IF(CP315<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP315>=Parameters!$E$21,CP315<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP315>=Parameters!$F$21, CP315<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP315>=Parameters!$G$21, CP315<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ315=\"\",CQ315=\"--\",ISBLANK(CQ315)),\"\",IF(CQ315<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ315>=Parameters!$E$22,CQ315<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ315>=Parameters!$F$22, CQ315<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ315>=Parameters!$G$22, CQ315<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR315='Risk Tables'!$C$44,1,IF(CR315='Risk Tables'!$C$43,2,IF(CR315='Risk Tables'!$C$42, 3, IF(CR315='Risk Tables'!$C$41, 4, IF(CR315='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS315='Risk Tables'!$C$44,1,IF(CS315='Risk Tables'!$C$43,2,IF(CS315='Risk Tables'!$C$42, 3, IF(CS315='Risk Tables'!$C$41, 4, IF(CS315='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT315='Risk Tables'!$C$44,1,IF(CT315='Risk Tables'!$C$43,2,IF(CT315='Risk Tables'!$C$42, 3, IF(CT315='Risk Tables'!$C$41, 4, IF(CT315='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV315='Risk Tables'!$C$44,1,IF(CV315='Risk Tables'!$C$43,2,IF(CV315='Risk Tables'!$C$42, 3, IF(CV315='Risk Tables'!$C$41, 4, IF(CV315='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW315='Risk Tables'!$C$44,1,IF(CW315='Risk Tables'!$C$43,2,IF(CW315='Risk Tables'!$C$42, 3, IF(CW315='Risk Tables'!$C$41, 4, IF(CW315='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX315='Risk Tables'!$C$44,1,IF(CX315='Risk Tables'!$C$43,2,IF(CX315='Risk Tables'!$C$42, 3, IF(CX315='Risk Tables'!$C$41, 4, IF(CX315='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY315='Risk Tables'!$C$44,1,IF(CY315='Risk Tables'!$C$43,2,IF(CY315='Risk Tables'!$C$42, 3, IF(CY315='Risk Tables'!$C$41, 4, IF(CY315='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA315='Risk Tables'!$C$44,1,IF(DA315='Risk Tables'!$C$43,2,IF(DA315='Risk Tables'!$C$42, 3, IF(DA315='Risk Tables'!$C$41, 4, IF(DA315='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB315='Risk Tables'!$C$44,1,IF(DB315='Risk Tables'!$C$43,2,IF(DB315='Risk Tables'!$C$42, 3, IF(DB315='Risk Tables'!$C$41, 4, IF(DB315='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC315='Risk Tables'!$C$44,1,IF(DC315='Risk Tables'!$C$43,2,IF(DC315='Risk Tables'!$C$42, 3, IF(DC315='Risk Tables'!$C$41, 4, IF(DC315='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD315='Risk Tables'!$C$44,1,IF(DD315='Risk Tables'!$C$43,2,IF(DD315='Risk Tables'!$C$42, 3, IF(DD315='Risk Tables'!$C$41, 4, IF(DD315='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE315='Risk Tables'!$C$44,1,IF(DE315='Risk Tables'!$C$43,2,IF(DE315='Risk Tables'!$C$42, 3, IF(DE315='Risk Tables'!$C$41, 4, IF(DE315='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF315='Risk Tables'!$C$44,1,IF(DF315='Risk Tables'!$C$43,2,IF(DF315='Risk Tables'!$C$42, 3, IF(DF315='Risk Tables'!$C$41, 4, IF(DF315='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI315:DW315))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI315:DW315, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD315),\"\",((AD315*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P315,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V315),\"\",((V315*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P315,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO315),\"\",((AO315*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P315,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM315),\"\",((AM315*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P315,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI315),\"\",((AI315*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P315,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF315),\"\",((AF315*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P315,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR315),\"\",((AR315*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P315,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL315),\"\",((BL315*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P315,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM315),\"\",((BM315*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P315,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU315),\"\",((AU315*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P315,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW315),\"\",((AW315*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P315,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK315),\"\",(((BK315)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P315,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A316=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I316,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M316,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A316=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H316,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A316=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H316,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A316=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H316,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A316=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H316,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG316),ISBLANK(AR316)),\"\",IF(AR316<0,'Risk Tables'!$C$46,BG316/AR316)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO316),ISBLANK(AR316)),\"\",IF(AR316<0,'Risk Tables'!$C$46,AO316/AR316)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH316=\"\",ISBLANK(CH316)),\"\",IF(CH316>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH316<=Parameters!$E$4,CH316>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH316<=Parameters!$F$4, CH316>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH316<=Parameters!$G$4, CH316>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI316=\"\",CI316=\"--\",ISBLANK(CI316)),\"\",IF(CI316='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI316>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI316<=Parameters!$E$5,CI316>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI316<=Parameters!$F$5, CI316>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI316<=Parameters!$G$5, CI316>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG316=\"\",CG316=\"--\",ISBLANK(CG316)),\"\",IF(CG316>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG316<=Parameters!$E$6,CG316>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG316<=Parameters!$F$6, CG316>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG316<=Parameters!$G$6, CG316>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY316=\"\",BY316=\"--\",ISBLANK(BY316)),\"\",IF(BY316>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY316<=Parameters!$E$8,BY316>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY316<=Parameters!$F$8, BY316>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY316<=Parameters!$G$8, BY316>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ316=\"\",BZ316=\"--\",ISBLANK(BZ316)),\"\",IF(BZ316>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ316<=Parameters!$E$9,BZ316>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ316<=Parameters!$F$9, BZ316>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ316<=Parameters!$G$9, BZ316>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA316=\"\",CA316=\"--\",ISBLANK(CA316)),\"\",IF(CA316<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA316>=Parameters!$E$10,CA316<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA316>=Parameters!$F$10, CA316<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA316>=Parameters!$G$10, CA316<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB316=\"\",CB316=\"--\",ISBLANK(CB316)),\"\",IF(CB316<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB316>=Parameters!$E$11,CB316<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB316>=Parameters!$F$11, CB316<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB316>=Parameters!$G$11, CB316<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO316=\"\",CO316=\"--\",ISBLANK(CO316)),\"\",IF(CO316<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO316>=Parameters!$E$13,CO316<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO316>=Parameters!$F$13, CO316<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO316>=Parameters!$G$13, CO316<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ316=\"\",CJ316=\"--\",ISBLANK(CJ316)),\"\",IF(CJ316='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ316<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ316>=Parameters!$E$14,CJ316<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ316>=Parameters!$F$14, CJ316<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ316>=Parameters!$G$14, CJ316<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK316=\"\",CK316=\"--\",ISBLANK(CK316)),\"\",IF(AND(CK316<Parameters!$E$15, CK316>=0), 'Risk Tables'!$C$44, IF(AND(CK316>=Parameters!$E$15,CK316<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK316>=Parameters!$F$15, CK316<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK316>=Parameters!$G$15, CK316<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM316=\"\",CM316=\"--\",ISBLANK(CM316)),\"\",IF(CM316>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM316<=Parameters!$E$16,CM316>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM316<=Parameters!$F$16, CM316>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM316<=Parameters!$G$16, CM316>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN316=\"\",CN316=\"--\",ISBLANK(CN316)),\"\",IF(CN316>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN316<=Parameters!$E$17,CN316>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN316<=Parameters!$F$17, CN316>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN316<=Parameters!$G$17, CN316>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL316=\"\",CL316=\"--\",ISBLANK(CL316)),\"\",IF(CL316>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL316<=Parameters!$E$18,CL316>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL316<=Parameters!$F$18, CL316>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL316<=Parameters!$G$18, CL316>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP316=\"\",CP316=\"--\",ISBLANK(CP316)),\"\",IF(CP316<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP316>=Parameters!$E$21,CP316<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP316>=Parameters!$F$21, CP316<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP316>=Parameters!$G$21, CP316<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ316=\"\",CQ316=\"--\",ISBLANK(CQ316)),\"\",IF(CQ316<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ316>=Parameters!$E$22,CQ316<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ316>=Parameters!$F$22, CQ316<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ316>=Parameters!$G$22, CQ316<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR316='Risk Tables'!$C$44,1,IF(CR316='Risk Tables'!$C$43,2,IF(CR316='Risk Tables'!$C$42, 3, IF(CR316='Risk Tables'!$C$41, 4, IF(CR316='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS316='Risk Tables'!$C$44,1,IF(CS316='Risk Tables'!$C$43,2,IF(CS316='Risk Tables'!$C$42, 3, IF(CS316='Risk Tables'!$C$41, 4, IF(CS316='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT316='Risk Tables'!$C$44,1,IF(CT316='Risk Tables'!$C$43,2,IF(CT316='Risk Tables'!$C$42, 3, IF(CT316='Risk Tables'!$C$41, 4, IF(CT316='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV316='Risk Tables'!$C$44,1,IF(CV316='Risk Tables'!$C$43,2,IF(CV316='Risk Tables'!$C$42, 3, IF(CV316='Risk Tables'!$C$41, 4, IF(CV316='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW316='Risk Tables'!$C$44,1,IF(CW316='Risk Tables'!$C$43,2,IF(CW316='Risk Tables'!$C$42, 3, IF(CW316='Risk Tables'!$C$41, 4, IF(CW316='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX316='Risk Tables'!$C$44,1,IF(CX316='Risk Tables'!$C$43,2,IF(CX316='Risk Tables'!$C$42, 3, IF(CX316='Risk Tables'!$C$41, 4, IF(CX316='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY316='Risk Tables'!$C$44,1,IF(CY316='Risk Tables'!$C$43,2,IF(CY316='Risk Tables'!$C$42, 3, IF(CY316='Risk Tables'!$C$41, 4, IF(CY316='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA316='Risk Tables'!$C$44,1,IF(DA316='Risk Tables'!$C$43,2,IF(DA316='Risk Tables'!$C$42, 3, IF(DA316='Risk Tables'!$C$41, 4, IF(DA316='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB316='Risk Tables'!$C$44,1,IF(DB316='Risk Tables'!$C$43,2,IF(DB316='Risk Tables'!$C$42, 3, IF(DB316='Risk Tables'!$C$41, 4, IF(DB316='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC316='Risk Tables'!$C$44,1,IF(DC316='Risk Tables'!$C$43,2,IF(DC316='Risk Tables'!$C$42, 3, IF(DC316='Risk Tables'!$C$41, 4, IF(DC316='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD316='Risk Tables'!$C$44,1,IF(DD316='Risk Tables'!$C$43,2,IF(DD316='Risk Tables'!$C$42, 3, IF(DD316='Risk Tables'!$C$41, 4, IF(DD316='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE316='Risk Tables'!$C$44,1,IF(DE316='Risk Tables'!$C$43,2,IF(DE316='Risk Tables'!$C$42, 3, IF(DE316='Risk Tables'!$C$41, 4, IF(DE316='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF316='Risk Tables'!$C$44,1,IF(DF316='Risk Tables'!$C$43,2,IF(DF316='Risk Tables'!$C$42, 3, IF(DF316='Risk Tables'!$C$41, 4, IF(DF316='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI316:DW316))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI316:DW316, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD316),\"\",((AD316*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P316,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V316),\"\",((V316*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P316,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO316),\"\",((AO316*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P316,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM316),\"\",((AM316*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P316,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI316),\"\",((AI316*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P316,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF316),\"\",((AF316*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P316,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR316),\"\",((AR316*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P316,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL316),\"\",((BL316*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P316,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM316),\"\",((BM316*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P316,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU316),\"\",((AU316*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P316,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW316),\"\",((AW316*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P316,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK316),\"\",(((BK316)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P316,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A317=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I317,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M317,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A317=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H317,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A317=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H317,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A317=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H317,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A317=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H317,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG317),ISBLANK(AR317)),\"\",IF(AR317<0,'Risk Tables'!$C$46,BG317/AR317)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO317),ISBLANK(AR317)),\"\",IF(AR317<0,'Risk Tables'!$C$46,AO317/AR317)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH317=\"\",ISBLANK(CH317)),\"\",IF(CH317>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH317<=Parameters!$E$4,CH317>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH317<=Parameters!$F$4, CH317>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH317<=Parameters!$G$4, CH317>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI317=\"\",CI317=\"--\",ISBLANK(CI317)),\"\",IF(CI317='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI317>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI317<=Parameters!$E$5,CI317>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI317<=Parameters!$F$5, CI317>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI317<=Parameters!$G$5, CI317>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG317=\"\",CG317=\"--\",ISBLANK(CG317)),\"\",IF(CG317>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG317<=Parameters!$E$6,CG317>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG317<=Parameters!$F$6, CG317>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG317<=Parameters!$G$6, CG317>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY317=\"\",BY317=\"--\",ISBLANK(BY317)),\"\",IF(BY317>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY317<=Parameters!$E$8,BY317>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY317<=Parameters!$F$8, BY317>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY317<=Parameters!$G$8, BY317>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ317=\"\",BZ317=\"--\",ISBLANK(BZ317)),\"\",IF(BZ317>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ317<=Parameters!$E$9,BZ317>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ317<=Parameters!$F$9, BZ317>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ317<=Parameters!$G$9, BZ317>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA317=\"\",CA317=\"--\",ISBLANK(CA317)),\"\",IF(CA317<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA317>=Parameters!$E$10,CA317<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA317>=Parameters!$F$10, CA317<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA317>=Parameters!$G$10, CA317<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB317=\"\",CB317=\"--\",ISBLANK(CB317)),\"\",IF(CB317<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB317>=Parameters!$E$11,CB317<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB317>=Parameters!$F$11, CB317<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB317>=Parameters!$G$11, CB317<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO317=\"\",CO317=\"--\",ISBLANK(CO317)),\"\",IF(CO317<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO317>=Parameters!$E$13,CO317<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO317>=Parameters!$F$13, CO317<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO317>=Parameters!$G$13, CO317<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ317=\"\",CJ317=\"--\",ISBLANK(CJ317)),\"\",IF(CJ317='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ317<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ317>=Parameters!$E$14,CJ317<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ317>=Parameters!$F$14, CJ317<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ317>=Parameters!$G$14, CJ317<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK317=\"\",CK317=\"--\",ISBLANK(CK317)),\"\",IF(AND(CK317<Parameters!$E$15, CK317>=0), 'Risk Tables'!$C$44, IF(AND(CK317>=Parameters!$E$15,CK317<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK317>=Parameters!$F$15, CK317<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK317>=Parameters!$G$15, CK317<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM317=\"\",CM317=\"--\",ISBLANK(CM317)),\"\",IF(CM317>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM317<=Parameters!$E$16,CM317>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM317<=Parameters!$F$16, CM317>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM317<=Parameters!$G$16, CM317>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN317=\"\",CN317=\"--\",ISBLANK(CN317)),\"\",IF(CN317>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN317<=Parameters!$E$17,CN317>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN317<=Parameters!$F$17, CN317>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN317<=Parameters!$G$17, CN317>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL317=\"\",CL317=\"--\",ISBLANK(CL317)),\"\",IF(CL317>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL317<=Parameters!$E$18,CL317>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL317<=Parameters!$F$18, CL317>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL317<=Parameters!$G$18, CL317>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP317=\"\",CP317=\"--\",ISBLANK(CP317)),\"\",IF(CP317<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP317>=Parameters!$E$21,CP317<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP317>=Parameters!$F$21, CP317<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP317>=Parameters!$G$21, CP317<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ317=\"\",CQ317=\"--\",ISBLANK(CQ317)),\"\",IF(CQ317<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ317>=Parameters!$E$22,CQ317<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ317>=Parameters!$F$22, CQ317<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ317>=Parameters!$G$22, CQ317<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR317='Risk Tables'!$C$44,1,IF(CR317='Risk Tables'!$C$43,2,IF(CR317='Risk Tables'!$C$42, 3, IF(CR317='Risk Tables'!$C$41, 4, IF(CR317='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS317='Risk Tables'!$C$44,1,IF(CS317='Risk Tables'!$C$43,2,IF(CS317='Risk Tables'!$C$42, 3, IF(CS317='Risk Tables'!$C$41, 4, IF(CS317='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT317='Risk Tables'!$C$44,1,IF(CT317='Risk Tables'!$C$43,2,IF(CT317='Risk Tables'!$C$42, 3, IF(CT317='Risk Tables'!$C$41, 4, IF(CT317='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV317='Risk Tables'!$C$44,1,IF(CV317='Risk Tables'!$C$43,2,IF(CV317='Risk Tables'!$C$42, 3, IF(CV317='Risk Tables'!$C$41, 4, IF(CV317='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW317='Risk Tables'!$C$44,1,IF(CW317='Risk Tables'!$C$43,2,IF(CW317='Risk Tables'!$C$42, 3, IF(CW317='Risk Tables'!$C$41, 4, IF(CW317='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX317='Risk Tables'!$C$44,1,IF(CX317='Risk Tables'!$C$43,2,IF(CX317='Risk Tables'!$C$42, 3, IF(CX317='Risk Tables'!$C$41, 4, IF(CX317='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY317='Risk Tables'!$C$44,1,IF(CY317='Risk Tables'!$C$43,2,IF(CY317='Risk Tables'!$C$42, 3, IF(CY317='Risk Tables'!$C$41, 4, IF(CY317='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA317='Risk Tables'!$C$44,1,IF(DA317='Risk Tables'!$C$43,2,IF(DA317='Risk Tables'!$C$42, 3, IF(DA317='Risk Tables'!$C$41, 4, IF(DA317='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB317='Risk Tables'!$C$44,1,IF(DB317='Risk Tables'!$C$43,2,IF(DB317='Risk Tables'!$C$42, 3, IF(DB317='Risk Tables'!$C$41, 4, IF(DB317='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC317='Risk Tables'!$C$44,1,IF(DC317='Risk Tables'!$C$43,2,IF(DC317='Risk Tables'!$C$42, 3, IF(DC317='Risk Tables'!$C$41, 4, IF(DC317='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD317='Risk Tables'!$C$44,1,IF(DD317='Risk Tables'!$C$43,2,IF(DD317='Risk Tables'!$C$42, 3, IF(DD317='Risk Tables'!$C$41, 4, IF(DD317='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE317='Risk Tables'!$C$44,1,IF(DE317='Risk Tables'!$C$43,2,IF(DE317='Risk Tables'!$C$42, 3, IF(DE317='Risk Tables'!$C$41, 4, IF(DE317='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF317='Risk Tables'!$C$44,1,IF(DF317='Risk Tables'!$C$43,2,IF(DF317='Risk Tables'!$C$42, 3, IF(DF317='Risk Tables'!$C$41, 4, IF(DF317='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI317:DW317))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI317:DW317, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD317),\"\",((AD317*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P317,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V317),\"\",((V317*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P317,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO317),\"\",((AO317*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P317,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM317),\"\",((AM317*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P317,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI317),\"\",((AI317*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P317,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF317),\"\",((AF317*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P317,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR317),\"\",((AR317*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P317,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL317),\"\",((BL317*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P317,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM317),\"\",((BM317*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P317,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU317),\"\",((AU317*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P317,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW317),\"\",((AW317*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P317,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK317),\"\",(((BK317)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P317,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A318=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I318,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M318,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A318=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H318,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A318=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H318,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A318=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H318,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A318=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H318,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG318),ISBLANK(AR318)),\"\",IF(AR318<0,'Risk Tables'!$C$46,BG318/AR318)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO318),ISBLANK(AR318)),\"\",IF(AR318<0,'Risk Tables'!$C$46,AO318/AR318)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH318=\"\",ISBLANK(CH318)),\"\",IF(CH318>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH318<=Parameters!$E$4,CH318>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH318<=Parameters!$F$4, CH318>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH318<=Parameters!$G$4, CH318>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI318=\"\",CI318=\"--\",ISBLANK(CI318)),\"\",IF(CI318='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI318>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI318<=Parameters!$E$5,CI318>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI318<=Parameters!$F$5, CI318>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI318<=Parameters!$G$5, CI318>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG318=\"\",CG318=\"--\",ISBLANK(CG318)),\"\",IF(CG318>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG318<=Parameters!$E$6,CG318>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG318<=Parameters!$F$6, CG318>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG318<=Parameters!$G$6, CG318>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY318=\"\",BY318=\"--\",ISBLANK(BY318)),\"\",IF(BY318>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY318<=Parameters!$E$8,BY318>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY318<=Parameters!$F$8, BY318>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY318<=Parameters!$G$8, BY318>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ318=\"\",BZ318=\"--\",ISBLANK(BZ318)),\"\",IF(BZ318>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ318<=Parameters!$E$9,BZ318>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ318<=Parameters!$F$9, BZ318>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ318<=Parameters!$G$9, BZ318>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA318=\"\",CA318=\"--\",ISBLANK(CA318)),\"\",IF(CA318<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA318>=Parameters!$E$10,CA318<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA318>=Parameters!$F$10, CA318<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA318>=Parameters!$G$10, CA318<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB318=\"\",CB318=\"--\",ISBLANK(CB318)),\"\",IF(CB318<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB318>=Parameters!$E$11,CB318<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB318>=Parameters!$F$11, CB318<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB318>=Parameters!$G$11, CB318<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO318=\"\",CO318=\"--\",ISBLANK(CO318)),\"\",IF(CO318<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO318>=Parameters!$E$13,CO318<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO318>=Parameters!$F$13, CO318<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO318>=Parameters!$G$13, CO318<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ318=\"\",CJ318=\"--\",ISBLANK(CJ318)),\"\",IF(CJ318='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ318<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ318>=Parameters!$E$14,CJ318<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ318>=Parameters!$F$14, CJ318<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ318>=Parameters!$G$14, CJ318<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK318=\"\",CK318=\"--\",ISBLANK(CK318)),\"\",IF(AND(CK318<Parameters!$E$15, CK318>=0), 'Risk Tables'!$C$44, IF(AND(CK318>=Parameters!$E$15,CK318<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK318>=Parameters!$F$15, CK318<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK318>=Parameters!$G$15, CK318<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM318=\"\",CM318=\"--\",ISBLANK(CM318)),\"\",IF(CM318>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM318<=Parameters!$E$16,CM318>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM318<=Parameters!$F$16, CM318>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM318<=Parameters!$G$16, CM318>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN318=\"\",CN318=\"--\",ISBLANK(CN318)),\"\",IF(CN318>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN318<=Parameters!$E$17,CN318>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN318<=Parameters!$F$17, CN318>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN318<=Parameters!$G$17, CN318>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL318=\"\",CL318=\"--\",ISBLANK(CL318)),\"\",IF(CL318>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL318<=Parameters!$E$18,CL318>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL318<=Parameters!$F$18, CL318>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL318<=Parameters!$G$18, CL318>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP318=\"\",CP318=\"--\",ISBLANK(CP318)),\"\",IF(CP318<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP318>=Parameters!$E$21,CP318<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP318>=Parameters!$F$21, CP318<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP318>=Parameters!$G$21, CP318<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ318=\"\",CQ318=\"--\",ISBLANK(CQ318)),\"\",IF(CQ318<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ318>=Parameters!$E$22,CQ318<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ318>=Parameters!$F$22, CQ318<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ318>=Parameters!$G$22, CQ318<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR318='Risk Tables'!$C$44,1,IF(CR318='Risk Tables'!$C$43,2,IF(CR318='Risk Tables'!$C$42, 3, IF(CR318='Risk Tables'!$C$41, 4, IF(CR318='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS318='Risk Tables'!$C$44,1,IF(CS318='Risk Tables'!$C$43,2,IF(CS318='Risk Tables'!$C$42, 3, IF(CS318='Risk Tables'!$C$41, 4, IF(CS318='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT318='Risk Tables'!$C$44,1,IF(CT318='Risk Tables'!$C$43,2,IF(CT318='Risk Tables'!$C$42, 3, IF(CT318='Risk Tables'!$C$41, 4, IF(CT318='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV318='Risk Tables'!$C$44,1,IF(CV318='Risk Tables'!$C$43,2,IF(CV318='Risk Tables'!$C$42, 3, IF(CV318='Risk Tables'!$C$41, 4, IF(CV318='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW318='Risk Tables'!$C$44,1,IF(CW318='Risk Tables'!$C$43,2,IF(CW318='Risk Tables'!$C$42, 3, IF(CW318='Risk Tables'!$C$41, 4, IF(CW318='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX318='Risk Tables'!$C$44,1,IF(CX318='Risk Tables'!$C$43,2,IF(CX318='Risk Tables'!$C$42, 3, IF(CX318='Risk Tables'!$C$41, 4, IF(CX318='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY318='Risk Tables'!$C$44,1,IF(CY318='Risk Tables'!$C$43,2,IF(CY318='Risk Tables'!$C$42, 3, IF(CY318='Risk Tables'!$C$41, 4, IF(CY318='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA318='Risk Tables'!$C$44,1,IF(DA318='Risk Tables'!$C$43,2,IF(DA318='Risk Tables'!$C$42, 3, IF(DA318='Risk Tables'!$C$41, 4, IF(DA318='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB318='Risk Tables'!$C$44,1,IF(DB318='Risk Tables'!$C$43,2,IF(DB318='Risk Tables'!$C$42, 3, IF(DB318='Risk Tables'!$C$41, 4, IF(DB318='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC318='Risk Tables'!$C$44,1,IF(DC318='Risk Tables'!$C$43,2,IF(DC318='Risk Tables'!$C$42, 3, IF(DC318='Risk Tables'!$C$41, 4, IF(DC318='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD318='Risk Tables'!$C$44,1,IF(DD318='Risk Tables'!$C$43,2,IF(DD318='Risk Tables'!$C$42, 3, IF(DD318='Risk Tables'!$C$41, 4, IF(DD318='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE318='Risk Tables'!$C$44,1,IF(DE318='Risk Tables'!$C$43,2,IF(DE318='Risk Tables'!$C$42, 3, IF(DE318='Risk Tables'!$C$41, 4, IF(DE318='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF318='Risk Tables'!$C$44,1,IF(DF318='Risk Tables'!$C$43,2,IF(DF318='Risk Tables'!$C$42, 3, IF(DF318='Risk Tables'!$C$41, 4, IF(DF318='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI318:DW318))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI318:DW318, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD318),\"\",((AD318*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P318,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V318),\"\",((V318*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P318,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO318),\"\",((AO318*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P318,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM318),\"\",((AM318*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P318,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI318),\"\",((AI318*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P318,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF318),\"\",((AF318*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P318,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR318),\"\",((AR318*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P318,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL318),\"\",((BL318*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P318,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM318),\"\",((BM318*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P318,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU318),\"\",((AU318*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P318,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW318),\"\",((AW318*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P318,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK318),\"\",(((BK318)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P318,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A319=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I319,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M319,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A319=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H319,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A319=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H319,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A319=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H319,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A319=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H319,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG319),ISBLANK(AR319)),\"\",IF(AR319<0,'Risk Tables'!$C$46,BG319/AR319)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO319),ISBLANK(AR319)),\"\",IF(AR319<0,'Risk Tables'!$C$46,AO319/AR319)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH319=\"\",ISBLANK(CH319)),\"\",IF(CH319>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH319<=Parameters!$E$4,CH319>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH319<=Parameters!$F$4, CH319>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH319<=Parameters!$G$4, CH319>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI319=\"\",CI319=\"--\",ISBLANK(CI319)),\"\",IF(CI319='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI319>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI319<=Parameters!$E$5,CI319>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI319<=Parameters!$F$5, CI319>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI319<=Parameters!$G$5, CI319>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG319=\"\",CG319=\"--\",ISBLANK(CG319)),\"\",IF(CG319>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG319<=Parameters!$E$6,CG319>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG319<=Parameters!$F$6, CG319>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG319<=Parameters!$G$6, CG319>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY319=\"\",BY319=\"--\",ISBLANK(BY319)),\"\",IF(BY319>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY319<=Parameters!$E$8,BY319>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY319<=Parameters!$F$8, BY319>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY319<=Parameters!$G$8, BY319>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ319=\"\",BZ319=\"--\",ISBLANK(BZ319)),\"\",IF(BZ319>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ319<=Parameters!$E$9,BZ319>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ319<=Parameters!$F$9, BZ319>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ319<=Parameters!$G$9, BZ319>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA319=\"\",CA319=\"--\",ISBLANK(CA319)),\"\",IF(CA319<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA319>=Parameters!$E$10,CA319<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA319>=Parameters!$F$10, CA319<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA319>=Parameters!$G$10, CA319<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB319=\"\",CB319=\"--\",ISBLANK(CB319)),\"\",IF(CB319<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB319>=Parameters!$E$11,CB319<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB319>=Parameters!$F$11, CB319<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB319>=Parameters!$G$11, CB319<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO319=\"\",CO319=\"--\",ISBLANK(CO319)),\"\",IF(CO319<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO319>=Parameters!$E$13,CO319<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO319>=Parameters!$F$13, CO319<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO319>=Parameters!$G$13, CO319<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ319=\"\",CJ319=\"--\",ISBLANK(CJ319)),\"\",IF(CJ319='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ319<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ319>=Parameters!$E$14,CJ319<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ319>=Parameters!$F$14, CJ319<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ319>=Parameters!$G$14, CJ319<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK319=\"\",CK319=\"--\",ISBLANK(CK319)),\"\",IF(AND(CK319<Parameters!$E$15, CK319>=0), 'Risk Tables'!$C$44, IF(AND(CK319>=Parameters!$E$15,CK319<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK319>=Parameters!$F$15, CK319<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK319>=Parameters!$G$15, CK319<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM319=\"\",CM319=\"--\",ISBLANK(CM319)),\"\",IF(CM319>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM319<=Parameters!$E$16,CM319>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM319<=Parameters!$F$16, CM319>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM319<=Parameters!$G$16, CM319>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN319=\"\",CN319=\"--\",ISBLANK(CN319)),\"\",IF(CN319>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN319<=Parameters!$E$17,CN319>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN319<=Parameters!$F$17, CN319>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN319<=Parameters!$G$17, CN319>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL319=\"\",CL319=\"--\",ISBLANK(CL319)),\"\",IF(CL319>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL319<=Parameters!$E$18,CL319>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL319<=Parameters!$F$18, CL319>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL319<=Parameters!$G$18, CL319>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP319=\"\",CP319=\"--\",ISBLANK(CP319)),\"\",IF(CP319<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP319>=Parameters!$E$21,CP319<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP319>=Parameters!$F$21, CP319<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP319>=Parameters!$G$21, CP319<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ319=\"\",CQ319=\"--\",ISBLANK(CQ319)),\"\",IF(CQ319<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ319>=Parameters!$E$22,CQ319<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ319>=Parameters!$F$22, CQ319<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ319>=Parameters!$G$22, CQ319<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR319='Risk Tables'!$C$44,1,IF(CR319='Risk Tables'!$C$43,2,IF(CR319='Risk Tables'!$C$42, 3, IF(CR319='Risk Tables'!$C$41, 4, IF(CR319='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS319='Risk Tables'!$C$44,1,IF(CS319='Risk Tables'!$C$43,2,IF(CS319='Risk Tables'!$C$42, 3, IF(CS319='Risk Tables'!$C$41, 4, IF(CS319='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT319='Risk Tables'!$C$44,1,IF(CT319='Risk Tables'!$C$43,2,IF(CT319='Risk Tables'!$C$42, 3, IF(CT319='Risk Tables'!$C$41, 4, IF(CT319='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV319='Risk Tables'!$C$44,1,IF(CV319='Risk Tables'!$C$43,2,IF(CV319='Risk Tables'!$C$42, 3, IF(CV319='Risk Tables'!$C$41, 4, IF(CV319='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW319='Risk Tables'!$C$44,1,IF(CW319='Risk Tables'!$C$43,2,IF(CW319='Risk Tables'!$C$42, 3, IF(CW319='Risk Tables'!$C$41, 4, IF(CW319='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX319='Risk Tables'!$C$44,1,IF(CX319='Risk Tables'!$C$43,2,IF(CX319='Risk Tables'!$C$42, 3, IF(CX319='Risk Tables'!$C$41, 4, IF(CX319='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY319='Risk Tables'!$C$44,1,IF(CY319='Risk Tables'!$C$43,2,IF(CY319='Risk Tables'!$C$42, 3, IF(CY319='Risk Tables'!$C$41, 4, IF(CY319='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA319='Risk Tables'!$C$44,1,IF(DA319='Risk Tables'!$C$43,2,IF(DA319='Risk Tables'!$C$42, 3, IF(DA319='Risk Tables'!$C$41, 4, IF(DA319='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB319='Risk Tables'!$C$44,1,IF(DB319='Risk Tables'!$C$43,2,IF(DB319='Risk Tables'!$C$42, 3, IF(DB319='Risk Tables'!$C$41, 4, IF(DB319='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC319='Risk Tables'!$C$44,1,IF(DC319='Risk Tables'!$C$43,2,IF(DC319='Risk Tables'!$C$42, 3, IF(DC319='Risk Tables'!$C$41, 4, IF(DC319='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD319='Risk Tables'!$C$44,1,IF(DD319='Risk Tables'!$C$43,2,IF(DD319='Risk Tables'!$C$42, 3, IF(DD319='Risk Tables'!$C$41, 4, IF(DD319='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE319='Risk Tables'!$C$44,1,IF(DE319='Risk Tables'!$C$43,2,IF(DE319='Risk Tables'!$C$42, 3, IF(DE319='Risk Tables'!$C$41, 4, IF(DE319='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF319='Risk Tables'!$C$44,1,IF(DF319='Risk Tables'!$C$43,2,IF(DF319='Risk Tables'!$C$42, 3, IF(DF319='Risk Tables'!$C$41, 4, IF(DF319='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI319:DW319))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI319:DW319, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD319),\"\",((AD319*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P319,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V319),\"\",((V319*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P319,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO319),\"\",((AO319*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P319,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM319),\"\",((AM319*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P319,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI319),\"\",((AI319*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P319,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF319),\"\",((AF319*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P319,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR319),\"\",((AR319*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P319,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL319),\"\",((BL319*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P319,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM319),\"\",((BM319*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P319,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU319),\"\",((AU319*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P319,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW319),\"\",((AW319*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P319,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK319),\"\",(((BK319)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P319,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A320=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I320,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M320,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A320=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H320,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A320=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H320,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A320=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H320,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A320=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H320,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG320),ISBLANK(AR320)),\"\",IF(AR320<0,'Risk Tables'!$C$46,BG320/AR320)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO320),ISBLANK(AR320)),\"\",IF(AR320<0,'Risk Tables'!$C$46,AO320/AR320)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH320=\"\",ISBLANK(CH320)),\"\",IF(CH320>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH320<=Parameters!$E$4,CH320>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH320<=Parameters!$F$4, CH320>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH320<=Parameters!$G$4, CH320>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI320=\"\",CI320=\"--\",ISBLANK(CI320)),\"\",IF(CI320='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI320>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI320<=Parameters!$E$5,CI320>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI320<=Parameters!$F$5, CI320>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI320<=Parameters!$G$5, CI320>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG320=\"\",CG320=\"--\",ISBLANK(CG320)),\"\",IF(CG320>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG320<=Parameters!$E$6,CG320>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG320<=Parameters!$F$6, CG320>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG320<=Parameters!$G$6, CG320>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY320=\"\",BY320=\"--\",ISBLANK(BY320)),\"\",IF(BY320>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY320<=Parameters!$E$8,BY320>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY320<=Parameters!$F$8, BY320>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY320<=Parameters!$G$8, BY320>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ320=\"\",BZ320=\"--\",ISBLANK(BZ320)),\"\",IF(BZ320>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ320<=Parameters!$E$9,BZ320>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ320<=Parameters!$F$9, BZ320>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ320<=Parameters!$G$9, BZ320>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA320=\"\",CA320=\"--\",ISBLANK(CA320)),\"\",IF(CA320<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA320>=Parameters!$E$10,CA320<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA320>=Parameters!$F$10, CA320<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA320>=Parameters!$G$10, CA320<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB320=\"\",CB320=\"--\",ISBLANK(CB320)),\"\",IF(CB320<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB320>=Parameters!$E$11,CB320<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB320>=Parameters!$F$11, CB320<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB320>=Parameters!$G$11, CB320<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO320=\"\",CO320=\"--\",ISBLANK(CO320)),\"\",IF(CO320<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO320>=Parameters!$E$13,CO320<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO320>=Parameters!$F$13, CO320<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO320>=Parameters!$G$13, CO320<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ320=\"\",CJ320=\"--\",ISBLANK(CJ320)),\"\",IF(CJ320='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ320<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ320>=Parameters!$E$14,CJ320<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ320>=Parameters!$F$14, CJ320<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ320>=Parameters!$G$14, CJ320<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK320=\"\",CK320=\"--\",ISBLANK(CK320)),\"\",IF(AND(CK320<Parameters!$E$15, CK320>=0), 'Risk Tables'!$C$44, IF(AND(CK320>=Parameters!$E$15,CK320<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK320>=Parameters!$F$15, CK320<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK320>=Parameters!$G$15, CK320<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM320=\"\",CM320=\"--\",ISBLANK(CM320)),\"\",IF(CM320>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM320<=Parameters!$E$16,CM320>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM320<=Parameters!$F$16, CM320>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM320<=Parameters!$G$16, CM320>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN320=\"\",CN320=\"--\",ISBLANK(CN320)),\"\",IF(CN320>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN320<=Parameters!$E$17,CN320>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN320<=Parameters!$F$17, CN320>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN320<=Parameters!$G$17, CN320>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL320=\"\",CL320=\"--\",ISBLANK(CL320)),\"\",IF(CL320>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL320<=Parameters!$E$18,CL320>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL320<=Parameters!$F$18, CL320>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL320<=Parameters!$G$18, CL320>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP320=\"\",CP320=\"--\",ISBLANK(CP320)),\"\",IF(CP320<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP320>=Parameters!$E$21,CP320<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP320>=Parameters!$F$21, CP320<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP320>=Parameters!$G$21, CP320<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ320=\"\",CQ320=\"--\",ISBLANK(CQ320)),\"\",IF(CQ320<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ320>=Parameters!$E$22,CQ320<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ320>=Parameters!$F$22, CQ320<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ320>=Parameters!$G$22, CQ320<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR320='Risk Tables'!$C$44,1,IF(CR320='Risk Tables'!$C$43,2,IF(CR320='Risk Tables'!$C$42, 3, IF(CR320='Risk Tables'!$C$41, 4, IF(CR320='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS320='Risk Tables'!$C$44,1,IF(CS320='Risk Tables'!$C$43,2,IF(CS320='Risk Tables'!$C$42, 3, IF(CS320='Risk Tables'!$C$41, 4, IF(CS320='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT320='Risk Tables'!$C$44,1,IF(CT320='Risk Tables'!$C$43,2,IF(CT320='Risk Tables'!$C$42, 3, IF(CT320='Risk Tables'!$C$41, 4, IF(CT320='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV320='Risk Tables'!$C$44,1,IF(CV320='Risk Tables'!$C$43,2,IF(CV320='Risk Tables'!$C$42, 3, IF(CV320='Risk Tables'!$C$41, 4, IF(CV320='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW320='Risk Tables'!$C$44,1,IF(CW320='Risk Tables'!$C$43,2,IF(CW320='Risk Tables'!$C$42, 3, IF(CW320='Risk Tables'!$C$41, 4, IF(CW320='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX320='Risk Tables'!$C$44,1,IF(CX320='Risk Tables'!$C$43,2,IF(CX320='Risk Tables'!$C$42, 3, IF(CX320='Risk Tables'!$C$41, 4, IF(CX320='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY320='Risk Tables'!$C$44,1,IF(CY320='Risk Tables'!$C$43,2,IF(CY320='Risk Tables'!$C$42, 3, IF(CY320='Risk Tables'!$C$41, 4, IF(CY320='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA320='Risk Tables'!$C$44,1,IF(DA320='Risk Tables'!$C$43,2,IF(DA320='Risk Tables'!$C$42, 3, IF(DA320='Risk Tables'!$C$41, 4, IF(DA320='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB320='Risk Tables'!$C$44,1,IF(DB320='Risk Tables'!$C$43,2,IF(DB320='Risk Tables'!$C$42, 3, IF(DB320='Risk Tables'!$C$41, 4, IF(DB320='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC320='Risk Tables'!$C$44,1,IF(DC320='Risk Tables'!$C$43,2,IF(DC320='Risk Tables'!$C$42, 3, IF(DC320='Risk Tables'!$C$41, 4, IF(DC320='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD320='Risk Tables'!$C$44,1,IF(DD320='Risk Tables'!$C$43,2,IF(DD320='Risk Tables'!$C$42, 3, IF(DD320='Risk Tables'!$C$41, 4, IF(DD320='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE320='Risk Tables'!$C$44,1,IF(DE320='Risk Tables'!$C$43,2,IF(DE320='Risk Tables'!$C$42, 3, IF(DE320='Risk Tables'!$C$41, 4, IF(DE320='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF320='Risk Tables'!$C$44,1,IF(DF320='Risk Tables'!$C$43,2,IF(DF320='Risk Tables'!$C$42, 3, IF(DF320='Risk Tables'!$C$41, 4, IF(DF320='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI320:DW320))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI320:DW320, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD320),\"\",((AD320*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P320,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V320),\"\",((V320*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P320,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO320),\"\",((AO320*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P320,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM320),\"\",((AM320*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P320,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI320),\"\",((AI320*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P320,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF320),\"\",((AF320*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P320,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR320),\"\",((AR320*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P320,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL320),\"\",((BL320*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P320,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM320),\"\",((BM320*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P320,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU320),\"\",((AU320*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P320,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW320),\"\",((AW320*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P320,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK320),\"\",(((BK320)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P320,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A321=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I321,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M321,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A321=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H321,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A321=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H321,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A321=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H321,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A321=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H321,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG321),ISBLANK(AR321)),\"\",IF(AR321<0,'Risk Tables'!$C$46,BG321/AR321)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO321),ISBLANK(AR321)),\"\",IF(AR321<0,'Risk Tables'!$C$46,AO321/AR321)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH321=\"\",ISBLANK(CH321)),\"\",IF(CH321>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH321<=Parameters!$E$4,CH321>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH321<=Parameters!$F$4, CH321>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH321<=Parameters!$G$4, CH321>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI321=\"\",CI321=\"--\",ISBLANK(CI321)),\"\",IF(CI321='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI321>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI321<=Parameters!$E$5,CI321>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI321<=Parameters!$F$5, CI321>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI321<=Parameters!$G$5, CI321>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG321=\"\",CG321=\"--\",ISBLANK(CG321)),\"\",IF(CG321>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG321<=Parameters!$E$6,CG321>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG321<=Parameters!$F$6, CG321>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG321<=Parameters!$G$6, CG321>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY321=\"\",BY321=\"--\",ISBLANK(BY321)),\"\",IF(BY321>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY321<=Parameters!$E$8,BY321>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY321<=Parameters!$F$8, BY321>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY321<=Parameters!$G$8, BY321>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ321=\"\",BZ321=\"--\",ISBLANK(BZ321)),\"\",IF(BZ321>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ321<=Parameters!$E$9,BZ321>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ321<=Parameters!$F$9, BZ321>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ321<=Parameters!$G$9, BZ321>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA321=\"\",CA321=\"--\",ISBLANK(CA321)),\"\",IF(CA321<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA321>=Parameters!$E$10,CA321<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA321>=Parameters!$F$10, CA321<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA321>=Parameters!$G$10, CA321<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB321=\"\",CB321=\"--\",ISBLANK(CB321)),\"\",IF(CB321<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB321>=Parameters!$E$11,CB321<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB321>=Parameters!$F$11, CB321<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB321>=Parameters!$G$11, CB321<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO321=\"\",CO321=\"--\",ISBLANK(CO321)),\"\",IF(CO321<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO321>=Parameters!$E$13,CO321<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO321>=Parameters!$F$13, CO321<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO321>=Parameters!$G$13, CO321<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ321=\"\",CJ321=\"--\",ISBLANK(CJ321)),\"\",IF(CJ321='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ321<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ321>=Parameters!$E$14,CJ321<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ321>=Parameters!$F$14, CJ321<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ321>=Parameters!$G$14, CJ321<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK321=\"\",CK321=\"--\",ISBLANK(CK321)),\"\",IF(AND(CK321<Parameters!$E$15, CK321>=0), 'Risk Tables'!$C$44, IF(AND(CK321>=Parameters!$E$15,CK321<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK321>=Parameters!$F$15, CK321<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK321>=Parameters!$G$15, CK321<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM321=\"\",CM321=\"--\",ISBLANK(CM321)),\"\",IF(CM321>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM321<=Parameters!$E$16,CM321>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM321<=Parameters!$F$16, CM321>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM321<=Parameters!$G$16, CM321>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN321=\"\",CN321=\"--\",ISBLANK(CN321)),\"\",IF(CN321>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN321<=Parameters!$E$17,CN321>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN321<=Parameters!$F$17, CN321>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN321<=Parameters!$G$17, CN321>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL321=\"\",CL321=\"--\",ISBLANK(CL321)),\"\",IF(CL321>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL321<=Parameters!$E$18,CL321>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL321<=Parameters!$F$18, CL321>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL321<=Parameters!$G$18, CL321>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP321=\"\",CP321=\"--\",ISBLANK(CP321)),\"\",IF(CP321<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP321>=Parameters!$E$21,CP321<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP321>=Parameters!$F$21, CP321<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP321>=Parameters!$G$21, CP321<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ321=\"\",CQ321=\"--\",ISBLANK(CQ321)),\"\",IF(CQ321<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ321>=Parameters!$E$22,CQ321<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ321>=Parameters!$F$22, CQ321<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ321>=Parameters!$G$22, CQ321<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR321='Risk Tables'!$C$44,1,IF(CR321='Risk Tables'!$C$43,2,IF(CR321='Risk Tables'!$C$42, 3, IF(CR321='Risk Tables'!$C$41, 4, IF(CR321='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS321='Risk Tables'!$C$44,1,IF(CS321='Risk Tables'!$C$43,2,IF(CS321='Risk Tables'!$C$42, 3, IF(CS321='Risk Tables'!$C$41, 4, IF(CS321='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT321='Risk Tables'!$C$44,1,IF(CT321='Risk Tables'!$C$43,2,IF(CT321='Risk Tables'!$C$42, 3, IF(CT321='Risk Tables'!$C$41, 4, IF(CT321='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV321='Risk Tables'!$C$44,1,IF(CV321='Risk Tables'!$C$43,2,IF(CV321='Risk Tables'!$C$42, 3, IF(CV321='Risk Tables'!$C$41, 4, IF(CV321='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW321='Risk Tables'!$C$44,1,IF(CW321='Risk Tables'!$C$43,2,IF(CW321='Risk Tables'!$C$42, 3, IF(CW321='Risk Tables'!$C$41, 4, IF(CW321='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX321='Risk Tables'!$C$44,1,IF(CX321='Risk Tables'!$C$43,2,IF(CX321='Risk Tables'!$C$42, 3, IF(CX321='Risk Tables'!$C$41, 4, IF(CX321='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY321='Risk Tables'!$C$44,1,IF(CY321='Risk Tables'!$C$43,2,IF(CY321='Risk Tables'!$C$42, 3, IF(CY321='Risk Tables'!$C$41, 4, IF(CY321='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA321='Risk Tables'!$C$44,1,IF(DA321='Risk Tables'!$C$43,2,IF(DA321='Risk Tables'!$C$42, 3, IF(DA321='Risk Tables'!$C$41, 4, IF(DA321='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB321='Risk Tables'!$C$44,1,IF(DB321='Risk Tables'!$C$43,2,IF(DB321='Risk Tables'!$C$42, 3, IF(DB321='Risk Tables'!$C$41, 4, IF(DB321='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC321='Risk Tables'!$C$44,1,IF(DC321='Risk Tables'!$C$43,2,IF(DC321='Risk Tables'!$C$42, 3, IF(DC321='Risk Tables'!$C$41, 4, IF(DC321='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD321='Risk Tables'!$C$44,1,IF(DD321='Risk Tables'!$C$43,2,IF(DD321='Risk Tables'!$C$42, 3, IF(DD321='Risk Tables'!$C$41, 4, IF(DD321='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE321='Risk Tables'!$C$44,1,IF(DE321='Risk Tables'!$C$43,2,IF(DE321='Risk Tables'!$C$42, 3, IF(DE321='Risk Tables'!$C$41, 4, IF(DE321='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF321='Risk Tables'!$C$44,1,IF(DF321='Risk Tables'!$C$43,2,IF(DF321='Risk Tables'!$C$42, 3, IF(DF321='Risk Tables'!$C$41, 4, IF(DF321='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI321:DW321))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI321:DW321, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD321),\"\",((AD321*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P321,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V321),\"\",((V321*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P321,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO321),\"\",((AO321*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P321,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM321),\"\",((AM321*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P321,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI321),\"\",((AI321*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P321,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF321),\"\",((AF321*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P321,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR321),\"\",((AR321*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P321,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL321),\"\",((BL321*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P321,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM321),\"\",((BM321*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P321,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU321),\"\",((AU321*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P321,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW321),\"\",((AW321*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P321,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK321),\"\",(((BK321)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P321,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A322=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I322,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M322,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A322=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H322,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A322=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H322,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A322=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H322,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A322=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H322,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG322),ISBLANK(AR322)),\"\",IF(AR322<0,'Risk Tables'!$C$46,BG322/AR322)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO322),ISBLANK(AR322)),\"\",IF(AR322<0,'Risk Tables'!$C$46,AO322/AR322)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH322=\"\",ISBLANK(CH322)),\"\",IF(CH322>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH322<=Parameters!$E$4,CH322>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH322<=Parameters!$F$4, CH322>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH322<=Parameters!$G$4, CH322>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI322=\"\",CI322=\"--\",ISBLANK(CI322)),\"\",IF(CI322='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI322>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI322<=Parameters!$E$5,CI322>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI322<=Parameters!$F$5, CI322>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI322<=Parameters!$G$5, CI322>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG322=\"\",CG322=\"--\",ISBLANK(CG322)),\"\",IF(CG322>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG322<=Parameters!$E$6,CG322>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG322<=Parameters!$F$6, CG322>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG322<=Parameters!$G$6, CG322>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY322=\"\",BY322=\"--\",ISBLANK(BY322)),\"\",IF(BY322>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY322<=Parameters!$E$8,BY322>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY322<=Parameters!$F$8, BY322>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY322<=Parameters!$G$8, BY322>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ322=\"\",BZ322=\"--\",ISBLANK(BZ322)),\"\",IF(BZ322>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ322<=Parameters!$E$9,BZ322>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ322<=Parameters!$F$9, BZ322>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ322<=Parameters!$G$9, BZ322>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA322=\"\",CA322=\"--\",ISBLANK(CA322)),\"\",IF(CA322<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA322>=Parameters!$E$10,CA322<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA322>=Parameters!$F$10, CA322<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA322>=Parameters!$G$10, CA322<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB322=\"\",CB322=\"--\",ISBLANK(CB322)),\"\",IF(CB322<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB322>=Parameters!$E$11,CB322<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB322>=Parameters!$F$11, CB322<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB322>=Parameters!$G$11, CB322<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO322=\"\",CO322=\"--\",ISBLANK(CO322)),\"\",IF(CO322<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO322>=Parameters!$E$13,CO322<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO322>=Parameters!$F$13, CO322<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO322>=Parameters!$G$13, CO322<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ322=\"\",CJ322=\"--\",ISBLANK(CJ322)),\"\",IF(CJ322='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ322<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ322>=Parameters!$E$14,CJ322<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ322>=Parameters!$F$14, CJ322<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ322>=Parameters!$G$14, CJ322<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK322=\"\",CK322=\"--\",ISBLANK(CK322)),\"\",IF(AND(CK322<Parameters!$E$15, CK322>=0), 'Risk Tables'!$C$44, IF(AND(CK322>=Parameters!$E$15,CK322<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK322>=Parameters!$F$15, CK322<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK322>=Parameters!$G$15, CK322<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM322=\"\",CM322=\"--\",ISBLANK(CM322)),\"\",IF(CM322>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM322<=Parameters!$E$16,CM322>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM322<=Parameters!$F$16, CM322>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM322<=Parameters!$G$16, CM322>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN322=\"\",CN322=\"--\",ISBLANK(CN322)),\"\",IF(CN322>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN322<=Parameters!$E$17,CN322>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN322<=Parameters!$F$17, CN322>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN322<=Parameters!$G$17, CN322>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL322=\"\",CL322=\"--\",ISBLANK(CL322)),\"\",IF(CL322>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL322<=Parameters!$E$18,CL322>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL322<=Parameters!$F$18, CL322>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL322<=Parameters!$G$18, CL322>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP322=\"\",CP322=\"--\",ISBLANK(CP322)),\"\",IF(CP322<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP322>=Parameters!$E$21,CP322<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP322>=Parameters!$F$21, CP322<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP322>=Parameters!$G$21, CP322<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ322=\"\",CQ322=\"--\",ISBLANK(CQ322)),\"\",IF(CQ322<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ322>=Parameters!$E$22,CQ322<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ322>=Parameters!$F$22, CQ322<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ322>=Parameters!$G$22, CQ322<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR322='Risk Tables'!$C$44,1,IF(CR322='Risk Tables'!$C$43,2,IF(CR322='Risk Tables'!$C$42, 3, IF(CR322='Risk Tables'!$C$41, 4, IF(CR322='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS322='Risk Tables'!$C$44,1,IF(CS322='Risk Tables'!$C$43,2,IF(CS322='Risk Tables'!$C$42, 3, IF(CS322='Risk Tables'!$C$41, 4, IF(CS322='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT322='Risk Tables'!$C$44,1,IF(CT322='Risk Tables'!$C$43,2,IF(CT322='Risk Tables'!$C$42, 3, IF(CT322='Risk Tables'!$C$41, 4, IF(CT322='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV322='Risk Tables'!$C$44,1,IF(CV322='Risk Tables'!$C$43,2,IF(CV322='Risk Tables'!$C$42, 3, IF(CV322='Risk Tables'!$C$41, 4, IF(CV322='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW322='Risk Tables'!$C$44,1,IF(CW322='Risk Tables'!$C$43,2,IF(CW322='Risk Tables'!$C$42, 3, IF(CW322='Risk Tables'!$C$41, 4, IF(CW322='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX322='Risk Tables'!$C$44,1,IF(CX322='Risk Tables'!$C$43,2,IF(CX322='Risk Tables'!$C$42, 3, IF(CX322='Risk Tables'!$C$41, 4, IF(CX322='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY322='Risk Tables'!$C$44,1,IF(CY322='Risk Tables'!$C$43,2,IF(CY322='Risk Tables'!$C$42, 3, IF(CY322='Risk Tables'!$C$41, 4, IF(CY322='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA322='Risk Tables'!$C$44,1,IF(DA322='Risk Tables'!$C$43,2,IF(DA322='Risk Tables'!$C$42, 3, IF(DA322='Risk Tables'!$C$41, 4, IF(DA322='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB322='Risk Tables'!$C$44,1,IF(DB322='Risk Tables'!$C$43,2,IF(DB322='Risk Tables'!$C$42, 3, IF(DB322='Risk Tables'!$C$41, 4, IF(DB322='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC322='Risk Tables'!$C$44,1,IF(DC322='Risk Tables'!$C$43,2,IF(DC322='Risk Tables'!$C$42, 3, IF(DC322='Risk Tables'!$C$41, 4, IF(DC322='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD322='Risk Tables'!$C$44,1,IF(DD322='Risk Tables'!$C$43,2,IF(DD322='Risk Tables'!$C$42, 3, IF(DD322='Risk Tables'!$C$41, 4, IF(DD322='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE322='Risk Tables'!$C$44,1,IF(DE322='Risk Tables'!$C$43,2,IF(DE322='Risk Tables'!$C$42, 3, IF(DE322='Risk Tables'!$C$41, 4, IF(DE322='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF322='Risk Tables'!$C$44,1,IF(DF322='Risk Tables'!$C$43,2,IF(DF322='Risk Tables'!$C$42, 3, IF(DF322='Risk Tables'!$C$41, 4, IF(DF322='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI322:DW322))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI322:DW322, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD322),\"\",((AD322*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P322,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V322),\"\",((V322*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P322,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO322),\"\",((AO322*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P322,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM322),\"\",((AM322*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P322,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI322),\"\",((AI322*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P322,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF322),\"\",((AF322*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P322,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR322),\"\",((AR322*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P322,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL322),\"\",((BL322*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P322,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM322),\"\",((BM322*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P322,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU322),\"\",((AU322*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P322,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW322),\"\",((AW322*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P322,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK322),\"\",(((BK322)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P322,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A323=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I323,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M323,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A323=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H323,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A323=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H323,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A323=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H323,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A323=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H323,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG323),ISBLANK(AR323)),\"\",IF(AR323<0,'Risk Tables'!$C$46,BG323/AR323)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO323),ISBLANK(AR323)),\"\",IF(AR323<0,'Risk Tables'!$C$46,AO323/AR323)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH323=\"\",ISBLANK(CH323)),\"\",IF(CH323>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH323<=Parameters!$E$4,CH323>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH323<=Parameters!$F$4, CH323>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH323<=Parameters!$G$4, CH323>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI323=\"\",CI323=\"--\",ISBLANK(CI323)),\"\",IF(CI323='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI323>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI323<=Parameters!$E$5,CI323>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI323<=Parameters!$F$5, CI323>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI323<=Parameters!$G$5, CI323>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG323=\"\",CG323=\"--\",ISBLANK(CG323)),\"\",IF(CG323>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG323<=Parameters!$E$6,CG323>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG323<=Parameters!$F$6, CG323>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG323<=Parameters!$G$6, CG323>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY323=\"\",BY323=\"--\",ISBLANK(BY323)),\"\",IF(BY323>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY323<=Parameters!$E$8,BY323>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY323<=Parameters!$F$8, BY323>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY323<=Parameters!$G$8, BY323>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ323=\"\",BZ323=\"--\",ISBLANK(BZ323)),\"\",IF(BZ323>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ323<=Parameters!$E$9,BZ323>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ323<=Parameters!$F$9, BZ323>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ323<=Parameters!$G$9, BZ323>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA323=\"\",CA323=\"--\",ISBLANK(CA323)),\"\",IF(CA323<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA323>=Parameters!$E$10,CA323<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA323>=Parameters!$F$10, CA323<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA323>=Parameters!$G$10, CA323<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB323=\"\",CB323=\"--\",ISBLANK(CB323)),\"\",IF(CB323<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB323>=Parameters!$E$11,CB323<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB323>=Parameters!$F$11, CB323<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB323>=Parameters!$G$11, CB323<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO323=\"\",CO323=\"--\",ISBLANK(CO323)),\"\",IF(CO323<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO323>=Parameters!$E$13,CO323<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO323>=Parameters!$F$13, CO323<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO323>=Parameters!$G$13, CO323<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ323=\"\",CJ323=\"--\",ISBLANK(CJ323)),\"\",IF(CJ323='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ323<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ323>=Parameters!$E$14,CJ323<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ323>=Parameters!$F$14, CJ323<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ323>=Parameters!$G$14, CJ323<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK323=\"\",CK323=\"--\",ISBLANK(CK323)),\"\",IF(AND(CK323<Parameters!$E$15, CK323>=0), 'Risk Tables'!$C$44, IF(AND(CK323>=Parameters!$E$15,CK323<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK323>=Parameters!$F$15, CK323<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK323>=Parameters!$G$15, CK323<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM323=\"\",CM323=\"--\",ISBLANK(CM323)),\"\",IF(CM323>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM323<=Parameters!$E$16,CM323>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM323<=Parameters!$F$16, CM323>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM323<=Parameters!$G$16, CM323>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN323=\"\",CN323=\"--\",ISBLANK(CN323)),\"\",IF(CN323>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN323<=Parameters!$E$17,CN323>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN323<=Parameters!$F$17, CN323>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN323<=Parameters!$G$17, CN323>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL323=\"\",CL323=\"--\",ISBLANK(CL323)),\"\",IF(CL323>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL323<=Parameters!$E$18,CL323>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL323<=Parameters!$F$18, CL323>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL323<=Parameters!$G$18, CL323>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP323=\"\",CP323=\"--\",ISBLANK(CP323)),\"\",IF(CP323<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP323>=Parameters!$E$21,CP323<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP323>=Parameters!$F$21, CP323<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP323>=Parameters!$G$21, CP323<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ323=\"\",CQ323=\"--\",ISBLANK(CQ323)),\"\",IF(CQ323<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ323>=Parameters!$E$22,CQ323<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ323>=Parameters!$F$22, CQ323<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ323>=Parameters!$G$22, CQ323<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR323='Risk Tables'!$C$44,1,IF(CR323='Risk Tables'!$C$43,2,IF(CR323='Risk Tables'!$C$42, 3, IF(CR323='Risk Tables'!$C$41, 4, IF(CR323='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS323='Risk Tables'!$C$44,1,IF(CS323='Risk Tables'!$C$43,2,IF(CS323='Risk Tables'!$C$42, 3, IF(CS323='Risk Tables'!$C$41, 4, IF(CS323='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT323='Risk Tables'!$C$44,1,IF(CT323='Risk Tables'!$C$43,2,IF(CT323='Risk Tables'!$C$42, 3, IF(CT323='Risk Tables'!$C$41, 4, IF(CT323='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV323='Risk Tables'!$C$44,1,IF(CV323='Risk Tables'!$C$43,2,IF(CV323='Risk Tables'!$C$42, 3, IF(CV323='Risk Tables'!$C$41, 4, IF(CV323='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW323='Risk Tables'!$C$44,1,IF(CW323='Risk Tables'!$C$43,2,IF(CW323='Risk Tables'!$C$42, 3, IF(CW323='Risk Tables'!$C$41, 4, IF(CW323='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX323='Risk Tables'!$C$44,1,IF(CX323='Risk Tables'!$C$43,2,IF(CX323='Risk Tables'!$C$42, 3, IF(CX323='Risk Tables'!$C$41, 4, IF(CX323='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY323='Risk Tables'!$C$44,1,IF(CY323='Risk Tables'!$C$43,2,IF(CY323='Risk Tables'!$C$42, 3, IF(CY323='Risk Tables'!$C$41, 4, IF(CY323='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA323='Risk Tables'!$C$44,1,IF(DA323='Risk Tables'!$C$43,2,IF(DA323='Risk Tables'!$C$42, 3, IF(DA323='Risk Tables'!$C$41, 4, IF(DA323='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB323='Risk Tables'!$C$44,1,IF(DB323='Risk Tables'!$C$43,2,IF(DB323='Risk Tables'!$C$42, 3, IF(DB323='Risk Tables'!$C$41, 4, IF(DB323='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC323='Risk Tables'!$C$44,1,IF(DC323='Risk Tables'!$C$43,2,IF(DC323='Risk Tables'!$C$42, 3, IF(DC323='Risk Tables'!$C$41, 4, IF(DC323='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD323='Risk Tables'!$C$44,1,IF(DD323='Risk Tables'!$C$43,2,IF(DD323='Risk Tables'!$C$42, 3, IF(DD323='Risk Tables'!$C$41, 4, IF(DD323='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE323='Risk Tables'!$C$44,1,IF(DE323='Risk Tables'!$C$43,2,IF(DE323='Risk Tables'!$C$42, 3, IF(DE323='Risk Tables'!$C$41, 4, IF(DE323='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF323='Risk Tables'!$C$44,1,IF(DF323='Risk Tables'!$C$43,2,IF(DF323='Risk Tables'!$C$42, 3, IF(DF323='Risk Tables'!$C$41, 4, IF(DF323='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI323:DW323))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI323:DW323, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD323),\"\",((AD323*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P323,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V323),\"\",((V323*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P323,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO323),\"\",((AO323*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P323,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM323),\"\",((AM323*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P323,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI323),\"\",((AI323*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P323,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF323),\"\",((AF323*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P323,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR323),\"\",((AR323*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P323,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL323),\"\",((BL323*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P323,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM323),\"\",((BM323*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P323,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU323),\"\",((AU323*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P323,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW323),\"\",((AW323*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P323,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK323),\"\",(((BK323)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P323,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A324=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I324,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M324,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A324=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H324,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A324=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H324,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A324=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H324,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A324=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H324,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG324),ISBLANK(AR324)),\"\",IF(AR324<0,'Risk Tables'!$C$46,BG324/AR324)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO324),ISBLANK(AR324)),\"\",IF(AR324<0,'Risk Tables'!$C$46,AO324/AR324)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH324=\"\",ISBLANK(CH324)),\"\",IF(CH324>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH324<=Parameters!$E$4,CH324>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH324<=Parameters!$F$4, CH324>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH324<=Parameters!$G$4, CH324>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI324=\"\",CI324=\"--\",ISBLANK(CI324)),\"\",IF(CI324='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI324>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI324<=Parameters!$E$5,CI324>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI324<=Parameters!$F$5, CI324>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI324<=Parameters!$G$5, CI324>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG324=\"\",CG324=\"--\",ISBLANK(CG324)),\"\",IF(CG324>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG324<=Parameters!$E$6,CG324>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG324<=Parameters!$F$6, CG324>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG324<=Parameters!$G$6, CG324>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY324=\"\",BY324=\"--\",ISBLANK(BY324)),\"\",IF(BY324>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY324<=Parameters!$E$8,BY324>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY324<=Parameters!$F$8, BY324>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY324<=Parameters!$G$8, BY324>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ324=\"\",BZ324=\"--\",ISBLANK(BZ324)),\"\",IF(BZ324>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ324<=Parameters!$E$9,BZ324>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ324<=Parameters!$F$9, BZ324>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ324<=Parameters!$G$9, BZ324>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA324=\"\",CA324=\"--\",ISBLANK(CA324)),\"\",IF(CA324<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA324>=Parameters!$E$10,CA324<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA324>=Parameters!$F$10, CA324<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA324>=Parameters!$G$10, CA324<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB324=\"\",CB324=\"--\",ISBLANK(CB324)),\"\",IF(CB324<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB324>=Parameters!$E$11,CB324<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB324>=Parameters!$F$11, CB324<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB324>=Parameters!$G$11, CB324<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO324=\"\",CO324=\"--\",ISBLANK(CO324)),\"\",IF(CO324<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO324>=Parameters!$E$13,CO324<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO324>=Parameters!$F$13, CO324<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO324>=Parameters!$G$13, CO324<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ324=\"\",CJ324=\"--\",ISBLANK(CJ324)),\"\",IF(CJ324='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ324<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ324>=Parameters!$E$14,CJ324<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ324>=Parameters!$F$14, CJ324<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ324>=Parameters!$G$14, CJ324<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK324=\"\",CK324=\"--\",ISBLANK(CK324)),\"\",IF(AND(CK324<Parameters!$E$15, CK324>=0), 'Risk Tables'!$C$44, IF(AND(CK324>=Parameters!$E$15,CK324<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK324>=Parameters!$F$15, CK324<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK324>=Parameters!$G$15, CK324<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM324=\"\",CM324=\"--\",ISBLANK(CM324)),\"\",IF(CM324>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM324<=Parameters!$E$16,CM324>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM324<=Parameters!$F$16, CM324>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM324<=Parameters!$G$16, CM324>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN324=\"\",CN324=\"--\",ISBLANK(CN324)),\"\",IF(CN324>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN324<=Parameters!$E$17,CN324>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN324<=Parameters!$F$17, CN324>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN324<=Parameters!$G$17, CN324>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL324=\"\",CL324=\"--\",ISBLANK(CL324)),\"\",IF(CL324>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL324<=Parameters!$E$18,CL324>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL324<=Parameters!$F$18, CL324>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL324<=Parameters!$G$18, CL324>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP324=\"\",CP324=\"--\",ISBLANK(CP324)),\"\",IF(CP324<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP324>=Parameters!$E$21,CP324<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP324>=Parameters!$F$21, CP324<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP324>=Parameters!$G$21, CP324<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ324=\"\",CQ324=\"--\",ISBLANK(CQ324)),\"\",IF(CQ324<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ324>=Parameters!$E$22,CQ324<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ324>=Parameters!$F$22, CQ324<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ324>=Parameters!$G$22, CQ324<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR324='Risk Tables'!$C$44,1,IF(CR324='Risk Tables'!$C$43,2,IF(CR324='Risk Tables'!$C$42, 3, IF(CR324='Risk Tables'!$C$41, 4, IF(CR324='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS324='Risk Tables'!$C$44,1,IF(CS324='Risk Tables'!$C$43,2,IF(CS324='Risk Tables'!$C$42, 3, IF(CS324='Risk Tables'!$C$41, 4, IF(CS324='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT324='Risk Tables'!$C$44,1,IF(CT324='Risk Tables'!$C$43,2,IF(CT324='Risk Tables'!$C$42, 3, IF(CT324='Risk Tables'!$C$41, 4, IF(CT324='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV324='Risk Tables'!$C$44,1,IF(CV324='Risk Tables'!$C$43,2,IF(CV324='Risk Tables'!$C$42, 3, IF(CV324='Risk Tables'!$C$41, 4, IF(CV324='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW324='Risk Tables'!$C$44,1,IF(CW324='Risk Tables'!$C$43,2,IF(CW324='Risk Tables'!$C$42, 3, IF(CW324='Risk Tables'!$C$41, 4, IF(CW324='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX324='Risk Tables'!$C$44,1,IF(CX324='Risk Tables'!$C$43,2,IF(CX324='Risk Tables'!$C$42, 3, IF(CX324='Risk Tables'!$C$41, 4, IF(CX324='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY324='Risk Tables'!$C$44,1,IF(CY324='Risk Tables'!$C$43,2,IF(CY324='Risk Tables'!$C$42, 3, IF(CY324='Risk Tables'!$C$41, 4, IF(CY324='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA324='Risk Tables'!$C$44,1,IF(DA324='Risk Tables'!$C$43,2,IF(DA324='Risk Tables'!$C$42, 3, IF(DA324='Risk Tables'!$C$41, 4, IF(DA324='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB324='Risk Tables'!$C$44,1,IF(DB324='Risk Tables'!$C$43,2,IF(DB324='Risk Tables'!$C$42, 3, IF(DB324='Risk Tables'!$C$41, 4, IF(DB324='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC324='Risk Tables'!$C$44,1,IF(DC324='Risk Tables'!$C$43,2,IF(DC324='Risk Tables'!$C$42, 3, IF(DC324='Risk Tables'!$C$41, 4, IF(DC324='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD324='Risk Tables'!$C$44,1,IF(DD324='Risk Tables'!$C$43,2,IF(DD324='Risk Tables'!$C$42, 3, IF(DD324='Risk Tables'!$C$41, 4, IF(DD324='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE324='Risk Tables'!$C$44,1,IF(DE324='Risk Tables'!$C$43,2,IF(DE324='Risk Tables'!$C$42, 3, IF(DE324='Risk Tables'!$C$41, 4, IF(DE324='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF324='Risk Tables'!$C$44,1,IF(DF324='Risk Tables'!$C$43,2,IF(DF324='Risk Tables'!$C$42, 3, IF(DF324='Risk Tables'!$C$41, 4, IF(DF324='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI324:DW324))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI324:DW324, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD324),\"\",((AD324*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P324,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V324),\"\",((V324*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P324,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO324),\"\",((AO324*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P324,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM324),\"\",((AM324*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P324,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI324),\"\",((AI324*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P324,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF324),\"\",((AF324*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P324,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR324),\"\",((AR324*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P324,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL324),\"\",((BL324*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P324,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM324),\"\",((BM324*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P324,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU324),\"\",((AU324*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P324,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW324),\"\",((AW324*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P324,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK324),\"\",(((BK324)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P324,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A325=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I325,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M325,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A325=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H325,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A325=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H325,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A325=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H325,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A325=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H325,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG325),ISBLANK(AR325)),\"\",IF(AR325<0,'Risk Tables'!$C$46,BG325/AR325)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO325),ISBLANK(AR325)),\"\",IF(AR325<0,'Risk Tables'!$C$46,AO325/AR325)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH325=\"\",ISBLANK(CH325)),\"\",IF(CH325>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH325<=Parameters!$E$4,CH325>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH325<=Parameters!$F$4, CH325>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH325<=Parameters!$G$4, CH325>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI325=\"\",CI325=\"--\",ISBLANK(CI325)),\"\",IF(CI325='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI325>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI325<=Parameters!$E$5,CI325>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI325<=Parameters!$F$5, CI325>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI325<=Parameters!$G$5, CI325>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG325=\"\",CG325=\"--\",ISBLANK(CG325)),\"\",IF(CG325>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG325<=Parameters!$E$6,CG325>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG325<=Parameters!$F$6, CG325>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG325<=Parameters!$G$6, CG325>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY325=\"\",BY325=\"--\",ISBLANK(BY325)),\"\",IF(BY325>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY325<=Parameters!$E$8,BY325>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY325<=Parameters!$F$8, BY325>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY325<=Parameters!$G$8, BY325>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ325=\"\",BZ325=\"--\",ISBLANK(BZ325)),\"\",IF(BZ325>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ325<=Parameters!$E$9,BZ325>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ325<=Parameters!$F$9, BZ325>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ325<=Parameters!$G$9, BZ325>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA325=\"\",CA325=\"--\",ISBLANK(CA325)),\"\",IF(CA325<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA325>=Parameters!$E$10,CA325<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA325>=Parameters!$F$10, CA325<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA325>=Parameters!$G$10, CA325<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB325=\"\",CB325=\"--\",ISBLANK(CB325)),\"\",IF(CB325<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB325>=Parameters!$E$11,CB325<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB325>=Parameters!$F$11, CB325<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB325>=Parameters!$G$11, CB325<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO325=\"\",CO325=\"--\",ISBLANK(CO325)),\"\",IF(CO325<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO325>=Parameters!$E$13,CO325<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO325>=Parameters!$F$13, CO325<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO325>=Parameters!$G$13, CO325<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ325=\"\",CJ325=\"--\",ISBLANK(CJ325)),\"\",IF(CJ325='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ325<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ325>=Parameters!$E$14,CJ325<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ325>=Parameters!$F$14, CJ325<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ325>=Parameters!$G$14, CJ325<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK325=\"\",CK325=\"--\",ISBLANK(CK325)),\"\",IF(AND(CK325<Parameters!$E$15, CK325>=0), 'Risk Tables'!$C$44, IF(AND(CK325>=Parameters!$E$15,CK325<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK325>=Parameters!$F$15, CK325<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK325>=Parameters!$G$15, CK325<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM325=\"\",CM325=\"--\",ISBLANK(CM325)),\"\",IF(CM325>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM325<=Parameters!$E$16,CM325>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM325<=Parameters!$F$16, CM325>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM325<=Parameters!$G$16, CM325>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN325=\"\",CN325=\"--\",ISBLANK(CN325)),\"\",IF(CN325>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN325<=Parameters!$E$17,CN325>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN325<=Parameters!$F$17, CN325>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN325<=Parameters!$G$17, CN325>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL325=\"\",CL325=\"--\",ISBLANK(CL325)),\"\",IF(CL325>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL325<=Parameters!$E$18,CL325>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL325<=Parameters!$F$18, CL325>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL325<=Parameters!$G$18, CL325>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP325=\"\",CP325=\"--\",ISBLANK(CP325)),\"\",IF(CP325<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP325>=Parameters!$E$21,CP325<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP325>=Parameters!$F$21, CP325<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP325>=Parameters!$G$21, CP325<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ325=\"\",CQ325=\"--\",ISBLANK(CQ325)),\"\",IF(CQ325<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ325>=Parameters!$E$22,CQ325<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ325>=Parameters!$F$22, CQ325<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ325>=Parameters!$G$22, CQ325<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR325='Risk Tables'!$C$44,1,IF(CR325='Risk Tables'!$C$43,2,IF(CR325='Risk Tables'!$C$42, 3, IF(CR325='Risk Tables'!$C$41, 4, IF(CR325='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS325='Risk Tables'!$C$44,1,IF(CS325='Risk Tables'!$C$43,2,IF(CS325='Risk Tables'!$C$42, 3, IF(CS325='Risk Tables'!$C$41, 4, IF(CS325='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT325='Risk Tables'!$C$44,1,IF(CT325='Risk Tables'!$C$43,2,IF(CT325='Risk Tables'!$C$42, 3, IF(CT325='Risk Tables'!$C$41, 4, IF(CT325='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV325='Risk Tables'!$C$44,1,IF(CV325='Risk Tables'!$C$43,2,IF(CV325='Risk Tables'!$C$42, 3, IF(CV325='Risk Tables'!$C$41, 4, IF(CV325='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW325='Risk Tables'!$C$44,1,IF(CW325='Risk Tables'!$C$43,2,IF(CW325='Risk Tables'!$C$42, 3, IF(CW325='Risk Tables'!$C$41, 4, IF(CW325='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX325='Risk Tables'!$C$44,1,IF(CX325='Risk Tables'!$C$43,2,IF(CX325='Risk Tables'!$C$42, 3, IF(CX325='Risk Tables'!$C$41, 4, IF(CX325='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY325='Risk Tables'!$C$44,1,IF(CY325='Risk Tables'!$C$43,2,IF(CY325='Risk Tables'!$C$42, 3, IF(CY325='Risk Tables'!$C$41, 4, IF(CY325='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA325='Risk Tables'!$C$44,1,IF(DA325='Risk Tables'!$C$43,2,IF(DA325='Risk Tables'!$C$42, 3, IF(DA325='Risk Tables'!$C$41, 4, IF(DA325='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB325='Risk Tables'!$C$44,1,IF(DB325='Risk Tables'!$C$43,2,IF(DB325='Risk Tables'!$C$42, 3, IF(DB325='Risk Tables'!$C$41, 4, IF(DB325='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC325='Risk Tables'!$C$44,1,IF(DC325='Risk Tables'!$C$43,2,IF(DC325='Risk Tables'!$C$42, 3, IF(DC325='Risk Tables'!$C$41, 4, IF(DC325='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD325='Risk Tables'!$C$44,1,IF(DD325='Risk Tables'!$C$43,2,IF(DD325='Risk Tables'!$C$42, 3, IF(DD325='Risk Tables'!$C$41, 4, IF(DD325='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE325='Risk Tables'!$C$44,1,IF(DE325='Risk Tables'!$C$43,2,IF(DE325='Risk Tables'!$C$42, 3, IF(DE325='Risk Tables'!$C$41, 4, IF(DE325='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF325='Risk Tables'!$C$44,1,IF(DF325='Risk Tables'!$C$43,2,IF(DF325='Risk Tables'!$C$42, 3, IF(DF325='Risk Tables'!$C$41, 4, IF(DF325='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI325:DW325))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI325:DW325, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD325),\"\",((AD325*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P325,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V325),\"\",((V325*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P325,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO325),\"\",((AO325*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P325,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM325),\"\",((AM325*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P325,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI325),\"\",((AI325*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P325,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF325),\"\",((AF325*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P325,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR325),\"\",((AR325*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P325,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL325),\"\",((BL325*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P325,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM325),\"\",((BM325*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P325,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU325),\"\",((AU325*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P325,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW325),\"\",((AW325*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P325,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK325),\"\",(((BK325)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P325,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF(ISBLANK(F326),\"\",CONCATENATE(B326,E326,P326))","v":""},"",{"$f":"IF($A326=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I326,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M326,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A326=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H326,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A326=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H326,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A326=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H326,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A326=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H326,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(OR(ISBLANK(Y326),ISBLANK(AI326)),\"\",Y326/AI326),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(Y326),ISBLANK(W326),ISBLANK(AI326)),\"\",(Y326-W326)/AI326),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(V326),ISBLANK(AT326)),\"\",(V326*365)/AT326),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AF326),ISBLANK(AV326)),\"\",(AF326*365)/-AV326),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(Y326),\"\",(Y326-W326)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(CC326),ISBLANK(AI326)),\"\",CC326-AI326),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AZ326),ISBLANK(AT326)),\"\",AZ326/AT326),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG326),ISBLANK(AT326)),\"\",BG326/AT326),\"\")","v":""},"",{"$f":"IFERROR(IF(OR(ISBLANK(BG326),ISBLANK(AD326)),\"\",BG326/AD326),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG326),ISBLANK(AR326)),\"\",IF(AR326<0,'Risk Tables'!$C$46,BG326/AR326)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO326),ISBLANK(AR326)),\"\",IF(AR326<0,'Risk Tables'!$C$46,AO326/AR326)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO326),ISBLANK(BK326)),\"\",AO326/BK326),\"\")","v":""},{"$f":"IFERROR(IF(OR(AND(ISBLANK(AE326),ISBLANK(AJ326),ISBLANK(AK326),ISBLANK(AG326)),ISBLANK(BK326)),\"\",BK326/SUM(AE326,AJ326,AK326,AG326)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AZ326),ISBLANK(BA326)),\"\",AZ326/-BA326),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BK326),ISBLANK(BA326)),\"\",BK326/-BA326),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO326),ISBLANK(AD326)),\"\",AO326/AD326),\"\")","v":""},"","",{"$f":"IF(OR(CH326=\"\",ISBLANK(CH326)),\"\",IF(CH326>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH326<=Parameters!$E$4,CH326>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH326<=Parameters!$F$4, CH326>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH326<=Parameters!$G$4, CH326>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI326=\"\",CI326=\"--\",ISBLANK(CI326)),\"\",IF(CI326='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI326>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI326<=Parameters!$E$5,CI326>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI326<=Parameters!$F$5, CI326>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI326<=Parameters!$G$5, CI326>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG326=\"\",CG326=\"--\",ISBLANK(CG326)),\"\",IF(CG326>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG326<=Parameters!$E$6,CG326>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG326<=Parameters!$F$6, CG326>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG326<=Parameters!$G$6, CG326>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY326=\"\",BY326=\"--\",ISBLANK(BY326)),\"\",IF(BY326>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY326<=Parameters!$E$8,BY326>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY326<=Parameters!$F$8, BY326>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY326<=Parameters!$G$8, BY326>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ326=\"\",BZ326=\"--\",ISBLANK(BZ326)),\"\",IF(BZ326>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ326<=Parameters!$E$9,BZ326>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ326<=Parameters!$F$9, BZ326>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ326<=Parameters!$G$9, BZ326>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA326=\"\",CA326=\"--\",ISBLANK(CA326)),\"\",IF(CA326<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA326>=Parameters!$E$10,CA326<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA326>=Parameters!$F$10, CA326<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA326>=Parameters!$G$10, CA326<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB326=\"\",CB326=\"--\",ISBLANK(CB326)),\"\",IF(CB326<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB326>=Parameters!$E$11,CB326<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB326>=Parameters!$F$11, CB326<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB326>=Parameters!$G$11, CB326<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO326=\"\",CO326=\"--\",ISBLANK(CO326)),\"\",IF(CO326<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO326>=Parameters!$E$13,CO326<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO326>=Parameters!$F$13, CO326<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO326>=Parameters!$G$13, CO326<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ326=\"\",CJ326=\"--\",ISBLANK(CJ326)),\"\",IF(CJ326='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ326<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ326>=Parameters!$E$14,CJ326<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ326>=Parameters!$F$14, CJ326<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ326>=Parameters!$G$14, CJ326<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK326=\"\",CK326=\"--\",ISBLANK(CK326)),\"\",IF(AND(CK326<Parameters!$E$15, CK326>=0), 'Risk Tables'!$C$44, IF(AND(CK326>=Parameters!$E$15,CK326<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK326>=Parameters!$F$15, CK326<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK326>=Parameters!$G$15, CK326<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM326=\"\",CM326=\"--\",ISBLANK(CM326)),\"\",IF(CM326>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM326<=Parameters!$E$16,CM326>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM326<=Parameters!$F$16, CM326>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM326<=Parameters!$G$16, CM326>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN326=\"\",CN326=\"--\",ISBLANK(CN326)),\"\",IF(CN326>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN326<=Parameters!$E$17,CN326>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN326<=Parameters!$F$17, CN326>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN326<=Parameters!$G$17, CN326>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL326=\"\",CL326=\"--\",ISBLANK(CL326)),\"\",IF(CL326>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL326<=Parameters!$E$18,CL326>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL326<=Parameters!$F$18, CL326>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL326<=Parameters!$G$18, CL326>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP326=\"\",CP326=\"--\",ISBLANK(CP326)),\"\",IF(CP326<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP326>=Parameters!$E$21,CP326<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP326>=Parameters!$F$21, CP326<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP326>=Parameters!$G$21, CP326<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ326=\"\",CQ326=\"--\",ISBLANK(CQ326)),\"\",IF(CQ326<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ326>=Parameters!$E$22,CQ326<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ326>=Parameters!$F$22, CQ326<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ326>=Parameters!$G$22, CQ326<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR326='Risk Tables'!$C$44,1,IF(CR326='Risk Tables'!$C$43,2,IF(CR326='Risk Tables'!$C$42, 3, IF(CR326='Risk Tables'!$C$41, 4, IF(CR326='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS326='Risk Tables'!$C$44,1,IF(CS326='Risk Tables'!$C$43,2,IF(CS326='Risk Tables'!$C$42, 3, IF(CS326='Risk Tables'!$C$41, 4, IF(CS326='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT326='Risk Tables'!$C$44,1,IF(CT326='Risk Tables'!$C$43,2,IF(CT326='Risk Tables'!$C$42, 3, IF(CT326='Risk Tables'!$C$41, 4, IF(CT326='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV326='Risk Tables'!$C$44,1,IF(CV326='Risk Tables'!$C$43,2,IF(CV326='Risk Tables'!$C$42, 3, IF(CV326='Risk Tables'!$C$41, 4, IF(CV326='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW326='Risk Tables'!$C$44,1,IF(CW326='Risk Tables'!$C$43,2,IF(CW326='Risk Tables'!$C$42, 3, IF(CW326='Risk Tables'!$C$41, 4, IF(CW326='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX326='Risk Tables'!$C$44,1,IF(CX326='Risk Tables'!$C$43,2,IF(CX326='Risk Tables'!$C$42, 3, IF(CX326='Risk Tables'!$C$41, 4, IF(CX326='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY326='Risk Tables'!$C$44,1,IF(CY326='Risk Tables'!$C$43,2,IF(CY326='Risk Tables'!$C$42, 3, IF(CY326='Risk Tables'!$C$41, 4, IF(CY326='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA326='Risk Tables'!$C$44,1,IF(DA326='Risk Tables'!$C$43,2,IF(DA326='Risk Tables'!$C$42, 3, IF(DA326='Risk Tables'!$C$41, 4, IF(DA326='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB326='Risk Tables'!$C$44,1,IF(DB326='Risk Tables'!$C$43,2,IF(DB326='Risk Tables'!$C$42, 3, IF(DB326='Risk Tables'!$C$41, 4, IF(DB326='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC326='Risk Tables'!$C$44,1,IF(DC326='Risk Tables'!$C$43,2,IF(DC326='Risk Tables'!$C$42, 3, IF(DC326='Risk Tables'!$C$41, 4, IF(DC326='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD326='Risk Tables'!$C$44,1,IF(DD326='Risk Tables'!$C$43,2,IF(DD326='Risk Tables'!$C$42, 3, IF(DD326='Risk Tables'!$C$41, 4, IF(DD326='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE326='Risk Tables'!$C$44,1,IF(DE326='Risk Tables'!$C$43,2,IF(DE326='Risk Tables'!$C$42, 3, IF(DE326='Risk Tables'!$C$41, 4, IF(DE326='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF326='Risk Tables'!$C$44,1,IF(DF326='Risk Tables'!$C$43,2,IF(DF326='Risk Tables'!$C$42, 3, IF(DF326='Risk Tables'!$C$41, 4, IF(DF326='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI326:DW326))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI326:DW326, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD326),\"\",((AD326*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P326,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V326),\"\",((V326*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P326,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO326),\"\",((AO326*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P326,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM326),\"\",((AM326*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P326,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI326),\"\",((AI326*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P326,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF326),\"\",((AF326*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P326,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR326),\"\",((AR326*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P326,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL326),\"\",((BL326*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P326,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM326),\"\",((BM326*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P326,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU326),\"\",((AU326*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P326,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW326),\"\",((AW326*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P326,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK326),\"\",(((BK326)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P326,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["",{"$f":"IF(ISBLANK(F327),\"\",IF(F327=F326,B326,B326+1))","v":""},{"$f":"IF($A327=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I327,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M327,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A327=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H327,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A327=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H327,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A327=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H327,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A327=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H327,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT327+AX327","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG327),ISBLANK(AR327)),\"\",IF(AR327<0,'Risk Tables'!$C$46,BG327/AR327)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO327),ISBLANK(AR327)),\"\",IF(AR327<0,'Risk Tables'!$C$46,AO327/AR327)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU327/(BL327+AU327),\"\")","v":""},{"$f":"IFERROR(-(AV327+AY327+BA327-BB327)/(AT327+AX327),\"\")","v":""},{"$f":"IF(OR(CH327=\"\",ISBLANK(CH327)),\"\",IF(CH327>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH327<=Parameters!$E$4,CH327>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH327<=Parameters!$F$4, CH327>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH327<=Parameters!$G$4, CH327>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI327=\"\",CI327=\"--\",ISBLANK(CI327)),\"\",IF(CI327='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI327>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI327<=Parameters!$E$5,CI327>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI327<=Parameters!$F$5, CI327>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI327<=Parameters!$G$5, CI327>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG327=\"\",CG327=\"--\",ISBLANK(CG327)),\"\",IF(CG327>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG327<=Parameters!$E$6,CG327>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG327<=Parameters!$F$6, CG327>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG327<=Parameters!$G$6, CG327>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY327=\"\",BY327=\"--\",ISBLANK(BY327)),\"\",IF(BY327>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY327<=Parameters!$E$8,BY327>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY327<=Parameters!$F$8, BY327>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY327<=Parameters!$G$8, BY327>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ327=\"\",BZ327=\"--\",ISBLANK(BZ327)),\"\",IF(BZ327>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ327<=Parameters!$E$9,BZ327>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ327<=Parameters!$F$9, BZ327>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ327<=Parameters!$G$9, BZ327>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA327=\"\",CA327=\"--\",ISBLANK(CA327)),\"\",IF(CA327<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA327>=Parameters!$E$10,CA327<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA327>=Parameters!$F$10, CA327<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA327>=Parameters!$G$10, CA327<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB327=\"\",CB327=\"--\",ISBLANK(CB327)),\"\",IF(CB327<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB327>=Parameters!$E$11,CB327<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB327>=Parameters!$F$11, CB327<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB327>=Parameters!$G$11, CB327<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO327=\"\",CO327=\"--\",ISBLANK(CO327)),\"\",IF(CO327<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO327>=Parameters!$E$13,CO327<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO327>=Parameters!$F$13, CO327<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO327>=Parameters!$G$13, CO327<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ327=\"\",CJ327=\"--\",ISBLANK(CJ327)),\"\",IF(CJ327='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ327<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ327>=Parameters!$E$14,CJ327<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ327>=Parameters!$F$14, CJ327<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ327>=Parameters!$G$14, CJ327<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK327=\"\",CK327=\"--\",ISBLANK(CK327)),\"\",IF(AND(CK327<Parameters!$E$15, CK327>=0), 'Risk Tables'!$C$44, IF(AND(CK327>=Parameters!$E$15,CK327<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK327>=Parameters!$F$15, CK327<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK327>=Parameters!$G$15, CK327<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM327=\"\",CM327=\"--\",ISBLANK(CM327)),\"\",IF(CM327>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM327<=Parameters!$E$16,CM327>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM327<=Parameters!$F$16, CM327>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM327<=Parameters!$G$16, CM327>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN327=\"\",CN327=\"--\",ISBLANK(CN327)),\"\",IF(CN327>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN327<=Parameters!$E$17,CN327>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN327<=Parameters!$F$17, CN327>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN327<=Parameters!$G$17, CN327>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL327=\"\",CL327=\"--\",ISBLANK(CL327)),\"\",IF(CL327>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL327<=Parameters!$E$18,CL327>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL327<=Parameters!$F$18, CL327>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL327<=Parameters!$G$18, CL327>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP327=\"\",CP327=\"--\",ISBLANK(CP327)),\"\",IF(CP327<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP327>=Parameters!$E$21,CP327<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP327>=Parameters!$F$21, CP327<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP327>=Parameters!$G$21, CP327<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ327=\"\",CQ327=\"--\",ISBLANK(CQ327)),\"\",IF(CQ327<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ327>=Parameters!$E$22,CQ327<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ327>=Parameters!$F$22, CQ327<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ327>=Parameters!$G$22, CQ327<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR327='Risk Tables'!$C$44,1,IF(CR327='Risk Tables'!$C$43,2,IF(CR327='Risk Tables'!$C$42, 3, IF(CR327='Risk Tables'!$C$41, 4, IF(CR327='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS327='Risk Tables'!$C$44,1,IF(CS327='Risk Tables'!$C$43,2,IF(CS327='Risk Tables'!$C$42, 3, IF(CS327='Risk Tables'!$C$41, 4, IF(CS327='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT327='Risk Tables'!$C$44,1,IF(CT327='Risk Tables'!$C$43,2,IF(CT327='Risk Tables'!$C$42, 3, IF(CT327='Risk Tables'!$C$41, 4, IF(CT327='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV327='Risk Tables'!$C$44,1,IF(CV327='Risk Tables'!$C$43,2,IF(CV327='Risk Tables'!$C$42, 3, IF(CV327='Risk Tables'!$C$41, 4, IF(CV327='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW327='Risk Tables'!$C$44,1,IF(CW327='Risk Tables'!$C$43,2,IF(CW327='Risk Tables'!$C$42, 3, IF(CW327='Risk Tables'!$C$41, 4, IF(CW327='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX327='Risk Tables'!$C$44,1,IF(CX327='Risk Tables'!$C$43,2,IF(CX327='Risk Tables'!$C$42, 3, IF(CX327='Risk Tables'!$C$41, 4, IF(CX327='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY327='Risk Tables'!$C$44,1,IF(CY327='Risk Tables'!$C$43,2,IF(CY327='Risk Tables'!$C$42, 3, IF(CY327='Risk Tables'!$C$41, 4, IF(CY327='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA327='Risk Tables'!$C$44,1,IF(DA327='Risk Tables'!$C$43,2,IF(DA327='Risk Tables'!$C$42, 3, IF(DA327='Risk Tables'!$C$41, 4, IF(DA327='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB327='Risk Tables'!$C$44,1,IF(DB327='Risk Tables'!$C$43,2,IF(DB327='Risk Tables'!$C$42, 3, IF(DB327='Risk Tables'!$C$41, 4, IF(DB327='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC327='Risk Tables'!$C$44,1,IF(DC327='Risk Tables'!$C$43,2,IF(DC327='Risk Tables'!$C$42, 3, IF(DC327='Risk Tables'!$C$41, 4, IF(DC327='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD327='Risk Tables'!$C$44,1,IF(DD327='Risk Tables'!$C$43,2,IF(DD327='Risk Tables'!$C$42, 3, IF(DD327='Risk Tables'!$C$41, 4, IF(DD327='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE327='Risk Tables'!$C$44,1,IF(DE327='Risk Tables'!$C$43,2,IF(DE327='Risk Tables'!$C$42, 3, IF(DE327='Risk Tables'!$C$41, 4, IF(DE327='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF327='Risk Tables'!$C$44,1,IF(DF327='Risk Tables'!$C$43,2,IF(DF327='Risk Tables'!$C$42, 3, IF(DF327='Risk Tables'!$C$41, 4, IF(DF327='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI327:DW327))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI327:DW327, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD327),\"\",((AD327*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P327,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V327),\"\",((V327*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P327,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO327),\"\",((AO327*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P327,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM327),\"\",((AM327*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P327,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI327),\"\",((AI327*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P327,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF327),\"\",((AF327*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P327,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR327),\"\",((AR327*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P327,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL327),\"\",((BL327*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P327,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM327),\"\",((BM327*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P327,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU327),\"\",((AU327*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P327,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW327),\"\",((AW327*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P327,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK327),\"\",(((BK327)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P327,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(6.56*((Y327-AI327)/AD327)+3.26*(AP327/AD327)+6.72*(AZ327/AD327)+1.05*(AR327/AO327),\"\")","v":""},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A328=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I328,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M328,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A328=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H328,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A328=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H328,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A328=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H328,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A328=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H328,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG328),ISBLANK(AR328)),\"\",IF(AR328<0,'Risk Tables'!$C$46,BG328/AR328)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO328),ISBLANK(AR328)),\"\",IF(AR328<0,'Risk Tables'!$C$46,AO328/AR328)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH328=\"\",ISBLANK(CH328)),\"\",IF(CH328>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH328<=Parameters!$E$4,CH328>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH328<=Parameters!$F$4, CH328>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH328<=Parameters!$G$4, CH328>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI328=\"\",CI328=\"--\",ISBLANK(CI328)),\"\",IF(CI328='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI328>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI328<=Parameters!$E$5,CI328>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI328<=Parameters!$F$5, CI328>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI328<=Parameters!$G$5, CI328>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG328=\"\",CG328=\"--\",ISBLANK(CG328)),\"\",IF(CG328>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG328<=Parameters!$E$6,CG328>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG328<=Parameters!$F$6, CG328>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG328<=Parameters!$G$6, CG328>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY328=\"\",BY328=\"--\",ISBLANK(BY328)),\"\",IF(BY328>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY328<=Parameters!$E$8,BY328>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY328<=Parameters!$F$8, BY328>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY328<=Parameters!$G$8, BY328>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ328=\"\",BZ328=\"--\",ISBLANK(BZ328)),\"\",IF(BZ328>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ328<=Parameters!$E$9,BZ328>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ328<=Parameters!$F$9, BZ328>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ328<=Parameters!$G$9, BZ328>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA328=\"\",CA328=\"--\",ISBLANK(CA328)),\"\",IF(CA328<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA328>=Parameters!$E$10,CA328<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA328>=Parameters!$F$10, CA328<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA328>=Parameters!$G$10, CA328<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB328=\"\",CB328=\"--\",ISBLANK(CB328)),\"\",IF(CB328<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB328>=Parameters!$E$11,CB328<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB328>=Parameters!$F$11, CB328<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB328>=Parameters!$G$11, CB328<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO328=\"\",CO328=\"--\",ISBLANK(CO328)),\"\",IF(CO328<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO328>=Parameters!$E$13,CO328<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO328>=Parameters!$F$13, CO328<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO328>=Parameters!$G$13, CO328<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ328=\"\",CJ328=\"--\",ISBLANK(CJ328)),\"\",IF(CJ328='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ328<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ328>=Parameters!$E$14,CJ328<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ328>=Parameters!$F$14, CJ328<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ328>=Parameters!$G$14, CJ328<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK328=\"\",CK328=\"--\",ISBLANK(CK328)),\"\",IF(AND(CK328<Parameters!$E$15, CK328>=0), 'Risk Tables'!$C$44, IF(AND(CK328>=Parameters!$E$15,CK328<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK328>=Parameters!$F$15, CK328<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK328>=Parameters!$G$15, CK328<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM328=\"\",CM328=\"--\",ISBLANK(CM328)),\"\",IF(CM328>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM328<=Parameters!$E$16,CM328>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM328<=Parameters!$F$16, CM328>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM328<=Parameters!$G$16, CM328>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN328=\"\",CN328=\"--\",ISBLANK(CN328)),\"\",IF(CN328>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN328<=Parameters!$E$17,CN328>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN328<=Parameters!$F$17, CN328>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN328<=Parameters!$G$17, CN328>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL328=\"\",CL328=\"--\",ISBLANK(CL328)),\"\",IF(CL328>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL328<=Parameters!$E$18,CL328>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL328<=Parameters!$F$18, CL328>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL328<=Parameters!$G$18, CL328>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP328=\"\",CP328=\"--\",ISBLANK(CP328)),\"\",IF(CP328<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP328>=Parameters!$E$21,CP328<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP328>=Parameters!$F$21, CP328<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP328>=Parameters!$G$21, CP328<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ328=\"\",CQ328=\"--\",ISBLANK(CQ328)),\"\",IF(CQ328<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ328>=Parameters!$E$22,CQ328<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ328>=Parameters!$F$22, CQ328<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ328>=Parameters!$G$22, CQ328<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR328='Risk Tables'!$C$44,1,IF(CR328='Risk Tables'!$C$43,2,IF(CR328='Risk Tables'!$C$42, 3, IF(CR328='Risk Tables'!$C$41, 4, IF(CR328='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS328='Risk Tables'!$C$44,1,IF(CS328='Risk Tables'!$C$43,2,IF(CS328='Risk Tables'!$C$42, 3, IF(CS328='Risk Tables'!$C$41, 4, IF(CS328='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT328='Risk Tables'!$C$44,1,IF(CT328='Risk Tables'!$C$43,2,IF(CT328='Risk Tables'!$C$42, 3, IF(CT328='Risk Tables'!$C$41, 4, IF(CT328='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV328='Risk Tables'!$C$44,1,IF(CV328='Risk Tables'!$C$43,2,IF(CV328='Risk Tables'!$C$42, 3, IF(CV328='Risk Tables'!$C$41, 4, IF(CV328='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW328='Risk Tables'!$C$44,1,IF(CW328='Risk Tables'!$C$43,2,IF(CW328='Risk Tables'!$C$42, 3, IF(CW328='Risk Tables'!$C$41, 4, IF(CW328='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX328='Risk Tables'!$C$44,1,IF(CX328='Risk Tables'!$C$43,2,IF(CX328='Risk Tables'!$C$42, 3, IF(CX328='Risk Tables'!$C$41, 4, IF(CX328='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY328='Risk Tables'!$C$44,1,IF(CY328='Risk Tables'!$C$43,2,IF(CY328='Risk Tables'!$C$42, 3, IF(CY328='Risk Tables'!$C$41, 4, IF(CY328='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA328='Risk Tables'!$C$44,1,IF(DA328='Risk Tables'!$C$43,2,IF(DA328='Risk Tables'!$C$42, 3, IF(DA328='Risk Tables'!$C$41, 4, IF(DA328='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB328='Risk Tables'!$C$44,1,IF(DB328='Risk Tables'!$C$43,2,IF(DB328='Risk Tables'!$C$42, 3, IF(DB328='Risk Tables'!$C$41, 4, IF(DB328='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC328='Risk Tables'!$C$44,1,IF(DC328='Risk Tables'!$C$43,2,IF(DC328='Risk Tables'!$C$42, 3, IF(DC328='Risk Tables'!$C$41, 4, IF(DC328='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD328='Risk Tables'!$C$44,1,IF(DD328='Risk Tables'!$C$43,2,IF(DD328='Risk Tables'!$C$42, 3, IF(DD328='Risk Tables'!$C$41, 4, IF(DD328='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE328='Risk Tables'!$C$44,1,IF(DE328='Risk Tables'!$C$43,2,IF(DE328='Risk Tables'!$C$42, 3, IF(DE328='Risk Tables'!$C$41, 4, IF(DE328='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF328='Risk Tables'!$C$44,1,IF(DF328='Risk Tables'!$C$43,2,IF(DF328='Risk Tables'!$C$42, 3, IF(DF328='Risk Tables'!$C$41, 4, IF(DF328='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI328:DW328))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI328:DW328, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD328),\"\",((AD328*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P328,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V328),\"\",((V328*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P328,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO328),\"\",((AO328*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P328,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM328),\"\",((AM328*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P328,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI328),\"\",((AI328*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P328,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF328),\"\",((AF328*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P328,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR328),\"\",((AR328*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P328,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL328),\"\",((BL328*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P328,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM328),\"\",((BM328*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P328,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU328),\"\",((AU328*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P328,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW328),\"\",((AW328*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P328,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK328),\"\",(((BK328)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P328,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A329=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I329,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M329,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A329=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H329,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A329=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H329,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A329=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H329,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A329=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H329,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG329),ISBLANK(AR329)),\"\",IF(AR329<0,'Risk Tables'!$C$46,BG329/AR329)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO329),ISBLANK(AR329)),\"\",IF(AR329<0,'Risk Tables'!$C$46,AO329/AR329)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH329=\"\",ISBLANK(CH329)),\"\",IF(CH329>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH329<=Parameters!$E$4,CH329>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH329<=Parameters!$F$4, CH329>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH329<=Parameters!$G$4, CH329>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI329=\"\",CI329=\"--\",ISBLANK(CI329)),\"\",IF(CI329='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI329>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI329<=Parameters!$E$5,CI329>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI329<=Parameters!$F$5, CI329>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI329<=Parameters!$G$5, CI329>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG329=\"\",CG329=\"--\",ISBLANK(CG329)),\"\",IF(CG329>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG329<=Parameters!$E$6,CG329>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG329<=Parameters!$F$6, CG329>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG329<=Parameters!$G$6, CG329>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY329=\"\",BY329=\"--\",ISBLANK(BY329)),\"\",IF(BY329>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY329<=Parameters!$E$8,BY329>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY329<=Parameters!$F$8, BY329>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY329<=Parameters!$G$8, BY329>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ329=\"\",BZ329=\"--\",ISBLANK(BZ329)),\"\",IF(BZ329>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ329<=Parameters!$E$9,BZ329>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ329<=Parameters!$F$9, BZ329>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ329<=Parameters!$G$9, BZ329>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA329=\"\",CA329=\"--\",ISBLANK(CA329)),\"\",IF(CA329<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA329>=Parameters!$E$10,CA329<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA329>=Parameters!$F$10, CA329<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA329>=Parameters!$G$10, CA329<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB329=\"\",CB329=\"--\",ISBLANK(CB329)),\"\",IF(CB329<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB329>=Parameters!$E$11,CB329<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB329>=Parameters!$F$11, CB329<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB329>=Parameters!$G$11, CB329<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO329=\"\",CO329=\"--\",ISBLANK(CO329)),\"\",IF(CO329<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO329>=Parameters!$E$13,CO329<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO329>=Parameters!$F$13, CO329<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO329>=Parameters!$G$13, CO329<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ329=\"\",CJ329=\"--\",ISBLANK(CJ329)),\"\",IF(CJ329='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ329<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ329>=Parameters!$E$14,CJ329<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ329>=Parameters!$F$14, CJ329<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ329>=Parameters!$G$14, CJ329<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK329=\"\",CK329=\"--\",ISBLANK(CK329)),\"\",IF(AND(CK329<Parameters!$E$15, CK329>=0), 'Risk Tables'!$C$44, IF(AND(CK329>=Parameters!$E$15,CK329<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK329>=Parameters!$F$15, CK329<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK329>=Parameters!$G$15, CK329<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM329=\"\",CM329=\"--\",ISBLANK(CM329)),\"\",IF(CM329>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM329<=Parameters!$E$16,CM329>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM329<=Parameters!$F$16, CM329>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM329<=Parameters!$G$16, CM329>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN329=\"\",CN329=\"--\",ISBLANK(CN329)),\"\",IF(CN329>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN329<=Parameters!$E$17,CN329>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN329<=Parameters!$F$17, CN329>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN329<=Parameters!$G$17, CN329>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL329=\"\",CL329=\"--\",ISBLANK(CL329)),\"\",IF(CL329>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL329<=Parameters!$E$18,CL329>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL329<=Parameters!$F$18, CL329>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL329<=Parameters!$G$18, CL329>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP329=\"\",CP329=\"--\",ISBLANK(CP329)),\"\",IF(CP329<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP329>=Parameters!$E$21,CP329<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP329>=Parameters!$F$21, CP329<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP329>=Parameters!$G$21, CP329<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ329=\"\",CQ329=\"--\",ISBLANK(CQ329)),\"\",IF(CQ329<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ329>=Parameters!$E$22,CQ329<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ329>=Parameters!$F$22, CQ329<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ329>=Parameters!$G$22, CQ329<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR329='Risk Tables'!$C$44,1,IF(CR329='Risk Tables'!$C$43,2,IF(CR329='Risk Tables'!$C$42, 3, IF(CR329='Risk Tables'!$C$41, 4, IF(CR329='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS329='Risk Tables'!$C$44,1,IF(CS329='Risk Tables'!$C$43,2,IF(CS329='Risk Tables'!$C$42, 3, IF(CS329='Risk Tables'!$C$41, 4, IF(CS329='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT329='Risk Tables'!$C$44,1,IF(CT329='Risk Tables'!$C$43,2,IF(CT329='Risk Tables'!$C$42, 3, IF(CT329='Risk Tables'!$C$41, 4, IF(CT329='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV329='Risk Tables'!$C$44,1,IF(CV329='Risk Tables'!$C$43,2,IF(CV329='Risk Tables'!$C$42, 3, IF(CV329='Risk Tables'!$C$41, 4, IF(CV329='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW329='Risk Tables'!$C$44,1,IF(CW329='Risk Tables'!$C$43,2,IF(CW329='Risk Tables'!$C$42, 3, IF(CW329='Risk Tables'!$C$41, 4, IF(CW329='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX329='Risk Tables'!$C$44,1,IF(CX329='Risk Tables'!$C$43,2,IF(CX329='Risk Tables'!$C$42, 3, IF(CX329='Risk Tables'!$C$41, 4, IF(CX329='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY329='Risk Tables'!$C$44,1,IF(CY329='Risk Tables'!$C$43,2,IF(CY329='Risk Tables'!$C$42, 3, IF(CY329='Risk Tables'!$C$41, 4, IF(CY329='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA329='Risk Tables'!$C$44,1,IF(DA329='Risk Tables'!$C$43,2,IF(DA329='Risk Tables'!$C$42, 3, IF(DA329='Risk Tables'!$C$41, 4, IF(DA329='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB329='Risk Tables'!$C$44,1,IF(DB329='Risk Tables'!$C$43,2,IF(DB329='Risk Tables'!$C$42, 3, IF(DB329='Risk Tables'!$C$41, 4, IF(DB329='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC329='Risk Tables'!$C$44,1,IF(DC329='Risk Tables'!$C$43,2,IF(DC329='Risk Tables'!$C$42, 3, IF(DC329='Risk Tables'!$C$41, 4, IF(DC329='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD329='Risk Tables'!$C$44,1,IF(DD329='Risk Tables'!$C$43,2,IF(DD329='Risk Tables'!$C$42, 3, IF(DD329='Risk Tables'!$C$41, 4, IF(DD329='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE329='Risk Tables'!$C$44,1,IF(DE329='Risk Tables'!$C$43,2,IF(DE329='Risk Tables'!$C$42, 3, IF(DE329='Risk Tables'!$C$41, 4, IF(DE329='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF329='Risk Tables'!$C$44,1,IF(DF329='Risk Tables'!$C$43,2,IF(DF329='Risk Tables'!$C$42, 3, IF(DF329='Risk Tables'!$C$41, 4, IF(DF329='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI329:DW329))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI329:DW329, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD329),\"\",((AD329*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P329,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V329),\"\",((V329*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P329,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO329),\"\",((AO329*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P329,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM329),\"\",((AM329*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P329,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI329),\"\",((AI329*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P329,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF329),\"\",((AF329*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P329,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR329),\"\",((AR329*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P329,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL329),\"\",((BL329*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P329,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM329),\"\",((BM329*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P329,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU329),\"\",((AU329*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P329,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW329),\"\",((AW329*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P329,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK329),\"\",(((BK329)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P329,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A330=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I330,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M330,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A330=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H330,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A330=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H330,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A330=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H330,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A330=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H330,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG330),ISBLANK(AR330)),\"\",IF(AR330<0,'Risk Tables'!$C$46,BG330/AR330)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO330),ISBLANK(AR330)),\"\",IF(AR330<0,'Risk Tables'!$C$46,AO330/AR330)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH330=\"\",ISBLANK(CH330)),\"\",IF(CH330>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH330<=Parameters!$E$4,CH330>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH330<=Parameters!$F$4, CH330>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH330<=Parameters!$G$4, CH330>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI330=\"\",CI330=\"--\",ISBLANK(CI330)),\"\",IF(CI330='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI330>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI330<=Parameters!$E$5,CI330>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI330<=Parameters!$F$5, CI330>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI330<=Parameters!$G$5, CI330>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG330=\"\",CG330=\"--\",ISBLANK(CG330)),\"\",IF(CG330>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG330<=Parameters!$E$6,CG330>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG330<=Parameters!$F$6, CG330>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG330<=Parameters!$G$6, CG330>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY330=\"\",BY330=\"--\",ISBLANK(BY330)),\"\",IF(BY330>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY330<=Parameters!$E$8,BY330>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY330<=Parameters!$F$8, BY330>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY330<=Parameters!$G$8, BY330>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ330=\"\",BZ330=\"--\",ISBLANK(BZ330)),\"\",IF(BZ330>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ330<=Parameters!$E$9,BZ330>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ330<=Parameters!$F$9, BZ330>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ330<=Parameters!$G$9, BZ330>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA330=\"\",CA330=\"--\",ISBLANK(CA330)),\"\",IF(CA330<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA330>=Parameters!$E$10,CA330<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA330>=Parameters!$F$10, CA330<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA330>=Parameters!$G$10, CA330<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB330=\"\",CB330=\"--\",ISBLANK(CB330)),\"\",IF(CB330<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB330>=Parameters!$E$11,CB330<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB330>=Parameters!$F$11, CB330<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB330>=Parameters!$G$11, CB330<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO330=\"\",CO330=\"--\",ISBLANK(CO330)),\"\",IF(CO330<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO330>=Parameters!$E$13,CO330<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO330>=Parameters!$F$13, CO330<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO330>=Parameters!$G$13, CO330<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ330=\"\",CJ330=\"--\",ISBLANK(CJ330)),\"\",IF(CJ330='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ330<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ330>=Parameters!$E$14,CJ330<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ330>=Parameters!$F$14, CJ330<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ330>=Parameters!$G$14, CJ330<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK330=\"\",CK330=\"--\",ISBLANK(CK330)),\"\",IF(AND(CK330<Parameters!$E$15, CK330>=0), 'Risk Tables'!$C$44, IF(AND(CK330>=Parameters!$E$15,CK330<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK330>=Parameters!$F$15, CK330<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK330>=Parameters!$G$15, CK330<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM330=\"\",CM330=\"--\",ISBLANK(CM330)),\"\",IF(CM330>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM330<=Parameters!$E$16,CM330>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM330<=Parameters!$F$16, CM330>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM330<=Parameters!$G$16, CM330>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN330=\"\",CN330=\"--\",ISBLANK(CN330)),\"\",IF(CN330>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN330<=Parameters!$E$17,CN330>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN330<=Parameters!$F$17, CN330>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN330<=Parameters!$G$17, CN330>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL330=\"\",CL330=\"--\",ISBLANK(CL330)),\"\",IF(CL330>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL330<=Parameters!$E$18,CL330>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL330<=Parameters!$F$18, CL330>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL330<=Parameters!$G$18, CL330>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP330=\"\",CP330=\"--\",ISBLANK(CP330)),\"\",IF(CP330<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP330>=Parameters!$E$21,CP330<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP330>=Parameters!$F$21, CP330<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP330>=Parameters!$G$21, CP330<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ330=\"\",CQ330=\"--\",ISBLANK(CQ330)),\"\",IF(CQ330<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ330>=Parameters!$E$22,CQ330<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ330>=Parameters!$F$22, CQ330<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ330>=Parameters!$G$22, CQ330<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR330='Risk Tables'!$C$44,1,IF(CR330='Risk Tables'!$C$43,2,IF(CR330='Risk Tables'!$C$42, 3, IF(CR330='Risk Tables'!$C$41, 4, IF(CR330='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS330='Risk Tables'!$C$44,1,IF(CS330='Risk Tables'!$C$43,2,IF(CS330='Risk Tables'!$C$42, 3, IF(CS330='Risk Tables'!$C$41, 4, IF(CS330='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT330='Risk Tables'!$C$44,1,IF(CT330='Risk Tables'!$C$43,2,IF(CT330='Risk Tables'!$C$42, 3, IF(CT330='Risk Tables'!$C$41, 4, IF(CT330='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV330='Risk Tables'!$C$44,1,IF(CV330='Risk Tables'!$C$43,2,IF(CV330='Risk Tables'!$C$42, 3, IF(CV330='Risk Tables'!$C$41, 4, IF(CV330='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW330='Risk Tables'!$C$44,1,IF(CW330='Risk Tables'!$C$43,2,IF(CW330='Risk Tables'!$C$42, 3, IF(CW330='Risk Tables'!$C$41, 4, IF(CW330='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX330='Risk Tables'!$C$44,1,IF(CX330='Risk Tables'!$C$43,2,IF(CX330='Risk Tables'!$C$42, 3, IF(CX330='Risk Tables'!$C$41, 4, IF(CX330='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY330='Risk Tables'!$C$44,1,IF(CY330='Risk Tables'!$C$43,2,IF(CY330='Risk Tables'!$C$42, 3, IF(CY330='Risk Tables'!$C$41, 4, IF(CY330='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA330='Risk Tables'!$C$44,1,IF(DA330='Risk Tables'!$C$43,2,IF(DA330='Risk Tables'!$C$42, 3, IF(DA330='Risk Tables'!$C$41, 4, IF(DA330='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB330='Risk Tables'!$C$44,1,IF(DB330='Risk Tables'!$C$43,2,IF(DB330='Risk Tables'!$C$42, 3, IF(DB330='Risk Tables'!$C$41, 4, IF(DB330='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC330='Risk Tables'!$C$44,1,IF(DC330='Risk Tables'!$C$43,2,IF(DC330='Risk Tables'!$C$42, 3, IF(DC330='Risk Tables'!$C$41, 4, IF(DC330='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD330='Risk Tables'!$C$44,1,IF(DD330='Risk Tables'!$C$43,2,IF(DD330='Risk Tables'!$C$42, 3, IF(DD330='Risk Tables'!$C$41, 4, IF(DD330='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE330='Risk Tables'!$C$44,1,IF(DE330='Risk Tables'!$C$43,2,IF(DE330='Risk Tables'!$C$42, 3, IF(DE330='Risk Tables'!$C$41, 4, IF(DE330='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF330='Risk Tables'!$C$44,1,IF(DF330='Risk Tables'!$C$43,2,IF(DF330='Risk Tables'!$C$42, 3, IF(DF330='Risk Tables'!$C$41, 4, IF(DF330='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI330:DW330))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI330:DW330, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD330),\"\",((AD330*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P330,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V330),\"\",((V330*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P330,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO330),\"\",((AO330*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P330,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM330),\"\",((AM330*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P330,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI330),\"\",((AI330*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P330,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF330),\"\",((AF330*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P330,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR330),\"\",((AR330*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P330,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL330),\"\",((BL330*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P330,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM330),\"\",((BM330*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P330,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU330),\"\",((AU330*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P330,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW330),\"\",((AW330*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P330,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK330),\"\",(((BK330)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P330,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A331=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I331,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M331,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A331=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H331,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A331=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H331,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A331=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H331,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A331=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H331,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG331),ISBLANK(AR331)),\"\",IF(AR331<0,'Risk Tables'!$C$46,BG331/AR331)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO331),ISBLANK(AR331)),\"\",IF(AR331<0,'Risk Tables'!$C$46,AO331/AR331)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH331=\"\",ISBLANK(CH331)),\"\",IF(CH331>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH331<=Parameters!$E$4,CH331>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH331<=Parameters!$F$4, CH331>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH331<=Parameters!$G$4, CH331>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI331=\"\",CI331=\"--\",ISBLANK(CI331)),\"\",IF(CI331='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI331>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI331<=Parameters!$E$5,CI331>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI331<=Parameters!$F$5, CI331>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI331<=Parameters!$G$5, CI331>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG331=\"\",CG331=\"--\",ISBLANK(CG331)),\"\",IF(CG331>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG331<=Parameters!$E$6,CG331>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG331<=Parameters!$F$6, CG331>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG331<=Parameters!$G$6, CG331>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY331=\"\",BY331=\"--\",ISBLANK(BY331)),\"\",IF(BY331>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY331<=Parameters!$E$8,BY331>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY331<=Parameters!$F$8, BY331>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY331<=Parameters!$G$8, BY331>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ331=\"\",BZ331=\"--\",ISBLANK(BZ331)),\"\",IF(BZ331>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ331<=Parameters!$E$9,BZ331>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ331<=Parameters!$F$9, BZ331>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ331<=Parameters!$G$9, BZ331>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA331=\"\",CA331=\"--\",ISBLANK(CA331)),\"\",IF(CA331<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA331>=Parameters!$E$10,CA331<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA331>=Parameters!$F$10, CA331<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA331>=Parameters!$G$10, CA331<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB331=\"\",CB331=\"--\",ISBLANK(CB331)),\"\",IF(CB331<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB331>=Parameters!$E$11,CB331<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB331>=Parameters!$F$11, CB331<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB331>=Parameters!$G$11, CB331<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO331=\"\",CO331=\"--\",ISBLANK(CO331)),\"\",IF(CO331<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO331>=Parameters!$E$13,CO331<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO331>=Parameters!$F$13, CO331<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO331>=Parameters!$G$13, CO331<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ331=\"\",CJ331=\"--\",ISBLANK(CJ331)),\"\",IF(CJ331='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ331<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ331>=Parameters!$E$14,CJ331<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ331>=Parameters!$F$14, CJ331<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ331>=Parameters!$G$14, CJ331<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK331=\"\",CK331=\"--\",ISBLANK(CK331)),\"\",IF(AND(CK331<Parameters!$E$15, CK331>=0), 'Risk Tables'!$C$44, IF(AND(CK331>=Parameters!$E$15,CK331<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK331>=Parameters!$F$15, CK331<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK331>=Parameters!$G$15, CK331<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM331=\"\",CM331=\"--\",ISBLANK(CM331)),\"\",IF(CM331>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM331<=Parameters!$E$16,CM331>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM331<=Parameters!$F$16, CM331>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM331<=Parameters!$G$16, CM331>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN331=\"\",CN331=\"--\",ISBLANK(CN331)),\"\",IF(CN331>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN331<=Parameters!$E$17,CN331>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN331<=Parameters!$F$17, CN331>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN331<=Parameters!$G$17, CN331>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL331=\"\",CL331=\"--\",ISBLANK(CL331)),\"\",IF(CL331>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL331<=Parameters!$E$18,CL331>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL331<=Parameters!$F$18, CL331>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL331<=Parameters!$G$18, CL331>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP331=\"\",CP331=\"--\",ISBLANK(CP331)),\"\",IF(CP331<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP331>=Parameters!$E$21,CP331<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP331>=Parameters!$F$21, CP331<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP331>=Parameters!$G$21, CP331<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ331=\"\",CQ331=\"--\",ISBLANK(CQ331)),\"\",IF(CQ331<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ331>=Parameters!$E$22,CQ331<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ331>=Parameters!$F$22, CQ331<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ331>=Parameters!$G$22, CQ331<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR331='Risk Tables'!$C$44,1,IF(CR331='Risk Tables'!$C$43,2,IF(CR331='Risk Tables'!$C$42, 3, IF(CR331='Risk Tables'!$C$41, 4, IF(CR331='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS331='Risk Tables'!$C$44,1,IF(CS331='Risk Tables'!$C$43,2,IF(CS331='Risk Tables'!$C$42, 3, IF(CS331='Risk Tables'!$C$41, 4, IF(CS331='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT331='Risk Tables'!$C$44,1,IF(CT331='Risk Tables'!$C$43,2,IF(CT331='Risk Tables'!$C$42, 3, IF(CT331='Risk Tables'!$C$41, 4, IF(CT331='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV331='Risk Tables'!$C$44,1,IF(CV331='Risk Tables'!$C$43,2,IF(CV331='Risk Tables'!$C$42, 3, IF(CV331='Risk Tables'!$C$41, 4, IF(CV331='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW331='Risk Tables'!$C$44,1,IF(CW331='Risk Tables'!$C$43,2,IF(CW331='Risk Tables'!$C$42, 3, IF(CW331='Risk Tables'!$C$41, 4, IF(CW331='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX331='Risk Tables'!$C$44,1,IF(CX331='Risk Tables'!$C$43,2,IF(CX331='Risk Tables'!$C$42, 3, IF(CX331='Risk Tables'!$C$41, 4, IF(CX331='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY331='Risk Tables'!$C$44,1,IF(CY331='Risk Tables'!$C$43,2,IF(CY331='Risk Tables'!$C$42, 3, IF(CY331='Risk Tables'!$C$41, 4, IF(CY331='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA331='Risk Tables'!$C$44,1,IF(DA331='Risk Tables'!$C$43,2,IF(DA331='Risk Tables'!$C$42, 3, IF(DA331='Risk Tables'!$C$41, 4, IF(DA331='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB331='Risk Tables'!$C$44,1,IF(DB331='Risk Tables'!$C$43,2,IF(DB331='Risk Tables'!$C$42, 3, IF(DB331='Risk Tables'!$C$41, 4, IF(DB331='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC331='Risk Tables'!$C$44,1,IF(DC331='Risk Tables'!$C$43,2,IF(DC331='Risk Tables'!$C$42, 3, IF(DC331='Risk Tables'!$C$41, 4, IF(DC331='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD331='Risk Tables'!$C$44,1,IF(DD331='Risk Tables'!$C$43,2,IF(DD331='Risk Tables'!$C$42, 3, IF(DD331='Risk Tables'!$C$41, 4, IF(DD331='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE331='Risk Tables'!$C$44,1,IF(DE331='Risk Tables'!$C$43,2,IF(DE331='Risk Tables'!$C$42, 3, IF(DE331='Risk Tables'!$C$41, 4, IF(DE331='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF331='Risk Tables'!$C$44,1,IF(DF331='Risk Tables'!$C$43,2,IF(DF331='Risk Tables'!$C$42, 3, IF(DF331='Risk Tables'!$C$41, 4, IF(DF331='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI331:DW331))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI331:DW331, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD331),\"\",((AD331*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P331,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V331),\"\",((V331*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P331,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO331),\"\",((AO331*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P331,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM331),\"\",((AM331*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P331,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI331),\"\",((AI331*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P331,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF331),\"\",((AF331*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P331,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR331),\"\",((AR331*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P331,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL331),\"\",((BL331*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P331,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM331),\"\",((BM331*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P331,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU331),\"\",((AU331*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P331,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW331),\"\",((AW331*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P331,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK331),\"\",(((BK331)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P331,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A332=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I332,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M332,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A332=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H332,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A332=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H332,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A332=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H332,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A332=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H332,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG332),ISBLANK(AR332)),\"\",IF(AR332<0,'Risk Tables'!$C$46,BG332/AR332)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO332),ISBLANK(AR332)),\"\",IF(AR332<0,'Risk Tables'!$C$46,AO332/AR332)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH332=\"\",ISBLANK(CH332)),\"\",IF(CH332>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH332<=Parameters!$E$4,CH332>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH332<=Parameters!$F$4, CH332>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH332<=Parameters!$G$4, CH332>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI332=\"\",CI332=\"--\",ISBLANK(CI332)),\"\",IF(CI332='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI332>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI332<=Parameters!$E$5,CI332>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI332<=Parameters!$F$5, CI332>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI332<=Parameters!$G$5, CI332>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG332=\"\",CG332=\"--\",ISBLANK(CG332)),\"\",IF(CG332>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG332<=Parameters!$E$6,CG332>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG332<=Parameters!$F$6, CG332>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG332<=Parameters!$G$6, CG332>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY332=\"\",BY332=\"--\",ISBLANK(BY332)),\"\",IF(BY332>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY332<=Parameters!$E$8,BY332>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY332<=Parameters!$F$8, BY332>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY332<=Parameters!$G$8, BY332>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ332=\"\",BZ332=\"--\",ISBLANK(BZ332)),\"\",IF(BZ332>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ332<=Parameters!$E$9,BZ332>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ332<=Parameters!$F$9, BZ332>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ332<=Parameters!$G$9, BZ332>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA332=\"\",CA332=\"--\",ISBLANK(CA332)),\"\",IF(CA332<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA332>=Parameters!$E$10,CA332<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA332>=Parameters!$F$10, CA332<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA332>=Parameters!$G$10, CA332<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB332=\"\",CB332=\"--\",ISBLANK(CB332)),\"\",IF(CB332<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB332>=Parameters!$E$11,CB332<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB332>=Parameters!$F$11, CB332<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB332>=Parameters!$G$11, CB332<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO332=\"\",CO332=\"--\",ISBLANK(CO332)),\"\",IF(CO332<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO332>=Parameters!$E$13,CO332<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO332>=Parameters!$F$13, CO332<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO332>=Parameters!$G$13, CO332<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ332=\"\",CJ332=\"--\",ISBLANK(CJ332)),\"\",IF(CJ332='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ332<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ332>=Parameters!$E$14,CJ332<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ332>=Parameters!$F$14, CJ332<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ332>=Parameters!$G$14, CJ332<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK332=\"\",CK332=\"--\",ISBLANK(CK332)),\"\",IF(AND(CK332<Parameters!$E$15, CK332>=0), 'Risk Tables'!$C$44, IF(AND(CK332>=Parameters!$E$15,CK332<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK332>=Parameters!$F$15, CK332<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK332>=Parameters!$G$15, CK332<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM332=\"\",CM332=\"--\",ISBLANK(CM332)),\"\",IF(CM332>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM332<=Parameters!$E$16,CM332>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM332<=Parameters!$F$16, CM332>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM332<=Parameters!$G$16, CM332>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN332=\"\",CN332=\"--\",ISBLANK(CN332)),\"\",IF(CN332>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN332<=Parameters!$E$17,CN332>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN332<=Parameters!$F$17, CN332>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN332<=Parameters!$G$17, CN332>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL332=\"\",CL332=\"--\",ISBLANK(CL332)),\"\",IF(CL332>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL332<=Parameters!$E$18,CL332>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL332<=Parameters!$F$18, CL332>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL332<=Parameters!$G$18, CL332>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP332=\"\",CP332=\"--\",ISBLANK(CP332)),\"\",IF(CP332<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP332>=Parameters!$E$21,CP332<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP332>=Parameters!$F$21, CP332<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP332>=Parameters!$G$21, CP332<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ332=\"\",CQ332=\"--\",ISBLANK(CQ332)),\"\",IF(CQ332<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ332>=Parameters!$E$22,CQ332<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ332>=Parameters!$F$22, CQ332<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ332>=Parameters!$G$22, CQ332<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR332='Risk Tables'!$C$44,1,IF(CR332='Risk Tables'!$C$43,2,IF(CR332='Risk Tables'!$C$42, 3, IF(CR332='Risk Tables'!$C$41, 4, IF(CR332='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS332='Risk Tables'!$C$44,1,IF(CS332='Risk Tables'!$C$43,2,IF(CS332='Risk Tables'!$C$42, 3, IF(CS332='Risk Tables'!$C$41, 4, IF(CS332='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT332='Risk Tables'!$C$44,1,IF(CT332='Risk Tables'!$C$43,2,IF(CT332='Risk Tables'!$C$42, 3, IF(CT332='Risk Tables'!$C$41, 4, IF(CT332='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV332='Risk Tables'!$C$44,1,IF(CV332='Risk Tables'!$C$43,2,IF(CV332='Risk Tables'!$C$42, 3, IF(CV332='Risk Tables'!$C$41, 4, IF(CV332='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW332='Risk Tables'!$C$44,1,IF(CW332='Risk Tables'!$C$43,2,IF(CW332='Risk Tables'!$C$42, 3, IF(CW332='Risk Tables'!$C$41, 4, IF(CW332='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX332='Risk Tables'!$C$44,1,IF(CX332='Risk Tables'!$C$43,2,IF(CX332='Risk Tables'!$C$42, 3, IF(CX332='Risk Tables'!$C$41, 4, IF(CX332='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY332='Risk Tables'!$C$44,1,IF(CY332='Risk Tables'!$C$43,2,IF(CY332='Risk Tables'!$C$42, 3, IF(CY332='Risk Tables'!$C$41, 4, IF(CY332='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA332='Risk Tables'!$C$44,1,IF(DA332='Risk Tables'!$C$43,2,IF(DA332='Risk Tables'!$C$42, 3, IF(DA332='Risk Tables'!$C$41, 4, IF(DA332='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB332='Risk Tables'!$C$44,1,IF(DB332='Risk Tables'!$C$43,2,IF(DB332='Risk Tables'!$C$42, 3, IF(DB332='Risk Tables'!$C$41, 4, IF(DB332='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC332='Risk Tables'!$C$44,1,IF(DC332='Risk Tables'!$C$43,2,IF(DC332='Risk Tables'!$C$42, 3, IF(DC332='Risk Tables'!$C$41, 4, IF(DC332='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD332='Risk Tables'!$C$44,1,IF(DD332='Risk Tables'!$C$43,2,IF(DD332='Risk Tables'!$C$42, 3, IF(DD332='Risk Tables'!$C$41, 4, IF(DD332='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE332='Risk Tables'!$C$44,1,IF(DE332='Risk Tables'!$C$43,2,IF(DE332='Risk Tables'!$C$42, 3, IF(DE332='Risk Tables'!$C$41, 4, IF(DE332='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF332='Risk Tables'!$C$44,1,IF(DF332='Risk Tables'!$C$43,2,IF(DF332='Risk Tables'!$C$42, 3, IF(DF332='Risk Tables'!$C$41, 4, IF(DF332='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI332:DW332))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI332:DW332, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD332),\"\",((AD332*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P332,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V332),\"\",((V332*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P332,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO332),\"\",((AO332*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P332,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM332),\"\",((AM332*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P332,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI332),\"\",((AI332*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P332,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF332),\"\",((AF332*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P332,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR332),\"\",((AR332*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P332,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL332),\"\",((BL332*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P332,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM332),\"\",((BM332*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P332,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU332),\"\",((AU332*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P332,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW332),\"\",((AW332*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P332,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK332),\"\",(((BK332)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P332,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A333=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I333,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M333,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A333=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H333,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A333=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H333,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A333=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H333,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A333=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H333,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG333),ISBLANK(AR333)),\"\",IF(AR333<0,'Risk Tables'!$C$46,BG333/AR333)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO333),ISBLANK(AR333)),\"\",IF(AR333<0,'Risk Tables'!$C$46,AO333/AR333)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH333=\"\",ISBLANK(CH333)),\"\",IF(CH333>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH333<=Parameters!$E$4,CH333>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH333<=Parameters!$F$4, CH333>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH333<=Parameters!$G$4, CH333>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI333=\"\",CI333=\"--\",ISBLANK(CI333)),\"\",IF(CI333='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI333>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI333<=Parameters!$E$5,CI333>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI333<=Parameters!$F$5, CI333>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI333<=Parameters!$G$5, CI333>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG333=\"\",CG333=\"--\",ISBLANK(CG333)),\"\",IF(CG333>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG333<=Parameters!$E$6,CG333>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG333<=Parameters!$F$6, CG333>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG333<=Parameters!$G$6, CG333>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY333=\"\",BY333=\"--\",ISBLANK(BY333)),\"\",IF(BY333>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY333<=Parameters!$E$8,BY333>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY333<=Parameters!$F$8, BY333>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY333<=Parameters!$G$8, BY333>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ333=\"\",BZ333=\"--\",ISBLANK(BZ333)),\"\",IF(BZ333>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ333<=Parameters!$E$9,BZ333>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ333<=Parameters!$F$9, BZ333>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ333<=Parameters!$G$9, BZ333>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA333=\"\",CA333=\"--\",ISBLANK(CA333)),\"\",IF(CA333<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA333>=Parameters!$E$10,CA333<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA333>=Parameters!$F$10, CA333<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA333>=Parameters!$G$10, CA333<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB333=\"\",CB333=\"--\",ISBLANK(CB333)),\"\",IF(CB333<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB333>=Parameters!$E$11,CB333<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB333>=Parameters!$F$11, CB333<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB333>=Parameters!$G$11, CB333<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO333=\"\",CO333=\"--\",ISBLANK(CO333)),\"\",IF(CO333<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO333>=Parameters!$E$13,CO333<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO333>=Parameters!$F$13, CO333<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO333>=Parameters!$G$13, CO333<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ333=\"\",CJ333=\"--\",ISBLANK(CJ333)),\"\",IF(CJ333='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ333<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ333>=Parameters!$E$14,CJ333<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ333>=Parameters!$F$14, CJ333<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ333>=Parameters!$G$14, CJ333<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK333=\"\",CK333=\"--\",ISBLANK(CK333)),\"\",IF(AND(CK333<Parameters!$E$15, CK333>=0), 'Risk Tables'!$C$44, IF(AND(CK333>=Parameters!$E$15,CK333<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK333>=Parameters!$F$15, CK333<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK333>=Parameters!$G$15, CK333<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM333=\"\",CM333=\"--\",ISBLANK(CM333)),\"\",IF(CM333>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM333<=Parameters!$E$16,CM333>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM333<=Parameters!$F$16, CM333>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM333<=Parameters!$G$16, CM333>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN333=\"\",CN333=\"--\",ISBLANK(CN333)),\"\",IF(CN333>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN333<=Parameters!$E$17,CN333>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN333<=Parameters!$F$17, CN333>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN333<=Parameters!$G$17, CN333>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL333=\"\",CL333=\"--\",ISBLANK(CL333)),\"\",IF(CL333>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL333<=Parameters!$E$18,CL333>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL333<=Parameters!$F$18, CL333>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL333<=Parameters!$G$18, CL333>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP333=\"\",CP333=\"--\",ISBLANK(CP333)),\"\",IF(CP333<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP333>=Parameters!$E$21,CP333<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP333>=Parameters!$F$21, CP333<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP333>=Parameters!$G$21, CP333<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ333=\"\",CQ333=\"--\",ISBLANK(CQ333)),\"\",IF(CQ333<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ333>=Parameters!$E$22,CQ333<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ333>=Parameters!$F$22, CQ333<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ333>=Parameters!$G$22, CQ333<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR333='Risk Tables'!$C$44,1,IF(CR333='Risk Tables'!$C$43,2,IF(CR333='Risk Tables'!$C$42, 3, IF(CR333='Risk Tables'!$C$41, 4, IF(CR333='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS333='Risk Tables'!$C$44,1,IF(CS333='Risk Tables'!$C$43,2,IF(CS333='Risk Tables'!$C$42, 3, IF(CS333='Risk Tables'!$C$41, 4, IF(CS333='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT333='Risk Tables'!$C$44,1,IF(CT333='Risk Tables'!$C$43,2,IF(CT333='Risk Tables'!$C$42, 3, IF(CT333='Risk Tables'!$C$41, 4, IF(CT333='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV333='Risk Tables'!$C$44,1,IF(CV333='Risk Tables'!$C$43,2,IF(CV333='Risk Tables'!$C$42, 3, IF(CV333='Risk Tables'!$C$41, 4, IF(CV333='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW333='Risk Tables'!$C$44,1,IF(CW333='Risk Tables'!$C$43,2,IF(CW333='Risk Tables'!$C$42, 3, IF(CW333='Risk Tables'!$C$41, 4, IF(CW333='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX333='Risk Tables'!$C$44,1,IF(CX333='Risk Tables'!$C$43,2,IF(CX333='Risk Tables'!$C$42, 3, IF(CX333='Risk Tables'!$C$41, 4, IF(CX333='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY333='Risk Tables'!$C$44,1,IF(CY333='Risk Tables'!$C$43,2,IF(CY333='Risk Tables'!$C$42, 3, IF(CY333='Risk Tables'!$C$41, 4, IF(CY333='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA333='Risk Tables'!$C$44,1,IF(DA333='Risk Tables'!$C$43,2,IF(DA333='Risk Tables'!$C$42, 3, IF(DA333='Risk Tables'!$C$41, 4, IF(DA333='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB333='Risk Tables'!$C$44,1,IF(DB333='Risk Tables'!$C$43,2,IF(DB333='Risk Tables'!$C$42, 3, IF(DB333='Risk Tables'!$C$41, 4, IF(DB333='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC333='Risk Tables'!$C$44,1,IF(DC333='Risk Tables'!$C$43,2,IF(DC333='Risk Tables'!$C$42, 3, IF(DC333='Risk Tables'!$C$41, 4, IF(DC333='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD333='Risk Tables'!$C$44,1,IF(DD333='Risk Tables'!$C$43,2,IF(DD333='Risk Tables'!$C$42, 3, IF(DD333='Risk Tables'!$C$41, 4, IF(DD333='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE333='Risk Tables'!$C$44,1,IF(DE333='Risk Tables'!$C$43,2,IF(DE333='Risk Tables'!$C$42, 3, IF(DE333='Risk Tables'!$C$41, 4, IF(DE333='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF333='Risk Tables'!$C$44,1,IF(DF333='Risk Tables'!$C$43,2,IF(DF333='Risk Tables'!$C$42, 3, IF(DF333='Risk Tables'!$C$41, 4, IF(DF333='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI333:DW333))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI333:DW333, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD333),\"\",((AD333*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P333,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V333),\"\",((V333*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P333,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO333),\"\",((AO333*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P333,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM333),\"\",((AM333*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P333,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI333),\"\",((AI333*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P333,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF333),\"\",((AF333*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P333,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR333),\"\",((AR333*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P333,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL333),\"\",((BL333*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P333,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM333),\"\",((BM333*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P333,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU333),\"\",((AU333*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P333,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW333),\"\",((AW333*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P333,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK333),\"\",(((BK333)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P333,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A334=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I334,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M334,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A334=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H334,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A334=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H334,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A334=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H334,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A334=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H334,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG334),ISBLANK(AR334)),\"\",IF(AR334<0,'Risk Tables'!$C$46,BG334/AR334)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO334),ISBLANK(AR334)),\"\",IF(AR334<0,'Risk Tables'!$C$46,AO334/AR334)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH334=\"\",ISBLANK(CH334)),\"\",IF(CH334>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH334<=Parameters!$E$4,CH334>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH334<=Parameters!$F$4, CH334>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH334<=Parameters!$G$4, CH334>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI334=\"\",CI334=\"--\",ISBLANK(CI334)),\"\",IF(CI334='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI334>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI334<=Parameters!$E$5,CI334>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI334<=Parameters!$F$5, CI334>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI334<=Parameters!$G$5, CI334>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG334=\"\",CG334=\"--\",ISBLANK(CG334)),\"\",IF(CG334>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG334<=Parameters!$E$6,CG334>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG334<=Parameters!$F$6, CG334>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG334<=Parameters!$G$6, CG334>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY334=\"\",BY334=\"--\",ISBLANK(BY334)),\"\",IF(BY334>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY334<=Parameters!$E$8,BY334>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY334<=Parameters!$F$8, BY334>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY334<=Parameters!$G$8, BY334>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ334=\"\",BZ334=\"--\",ISBLANK(BZ334)),\"\",IF(BZ334>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ334<=Parameters!$E$9,BZ334>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ334<=Parameters!$F$9, BZ334>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ334<=Parameters!$G$9, BZ334>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA334=\"\",CA334=\"--\",ISBLANK(CA334)),\"\",IF(CA334<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA334>=Parameters!$E$10,CA334<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA334>=Parameters!$F$10, CA334<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA334>=Parameters!$G$10, CA334<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB334=\"\",CB334=\"--\",ISBLANK(CB334)),\"\",IF(CB334<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB334>=Parameters!$E$11,CB334<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB334>=Parameters!$F$11, CB334<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB334>=Parameters!$G$11, CB334<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO334=\"\",CO334=\"--\",ISBLANK(CO334)),\"\",IF(CO334<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO334>=Parameters!$E$13,CO334<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO334>=Parameters!$F$13, CO334<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO334>=Parameters!$G$13, CO334<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ334=\"\",CJ334=\"--\",ISBLANK(CJ334)),\"\",IF(CJ334='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ334<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ334>=Parameters!$E$14,CJ334<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ334>=Parameters!$F$14, CJ334<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ334>=Parameters!$G$14, CJ334<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK334=\"\",CK334=\"--\",ISBLANK(CK334)),\"\",IF(AND(CK334<Parameters!$E$15, CK334>=0), 'Risk Tables'!$C$44, IF(AND(CK334>=Parameters!$E$15,CK334<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK334>=Parameters!$F$15, CK334<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK334>=Parameters!$G$15, CK334<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM334=\"\",CM334=\"--\",ISBLANK(CM334)),\"\",IF(CM334>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM334<=Parameters!$E$16,CM334>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM334<=Parameters!$F$16, CM334>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM334<=Parameters!$G$16, CM334>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN334=\"\",CN334=\"--\",ISBLANK(CN334)),\"\",IF(CN334>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN334<=Parameters!$E$17,CN334>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN334<=Parameters!$F$17, CN334>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN334<=Parameters!$G$17, CN334>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL334=\"\",CL334=\"--\",ISBLANK(CL334)),\"\",IF(CL334>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL334<=Parameters!$E$18,CL334>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL334<=Parameters!$F$18, CL334>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL334<=Parameters!$G$18, CL334>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP334=\"\",CP334=\"--\",ISBLANK(CP334)),\"\",IF(CP334<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP334>=Parameters!$E$21,CP334<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP334>=Parameters!$F$21, CP334<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP334>=Parameters!$G$21, CP334<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ334=\"\",CQ334=\"--\",ISBLANK(CQ334)),\"\",IF(CQ334<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ334>=Parameters!$E$22,CQ334<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ334>=Parameters!$F$22, CQ334<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ334>=Parameters!$G$22, CQ334<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR334='Risk Tables'!$C$44,1,IF(CR334='Risk Tables'!$C$43,2,IF(CR334='Risk Tables'!$C$42, 3, IF(CR334='Risk Tables'!$C$41, 4, IF(CR334='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS334='Risk Tables'!$C$44,1,IF(CS334='Risk Tables'!$C$43,2,IF(CS334='Risk Tables'!$C$42, 3, IF(CS334='Risk Tables'!$C$41, 4, IF(CS334='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT334='Risk Tables'!$C$44,1,IF(CT334='Risk Tables'!$C$43,2,IF(CT334='Risk Tables'!$C$42, 3, IF(CT334='Risk Tables'!$C$41, 4, IF(CT334='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV334='Risk Tables'!$C$44,1,IF(CV334='Risk Tables'!$C$43,2,IF(CV334='Risk Tables'!$C$42, 3, IF(CV334='Risk Tables'!$C$41, 4, IF(CV334='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW334='Risk Tables'!$C$44,1,IF(CW334='Risk Tables'!$C$43,2,IF(CW334='Risk Tables'!$C$42, 3, IF(CW334='Risk Tables'!$C$41, 4, IF(CW334='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX334='Risk Tables'!$C$44,1,IF(CX334='Risk Tables'!$C$43,2,IF(CX334='Risk Tables'!$C$42, 3, IF(CX334='Risk Tables'!$C$41, 4, IF(CX334='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY334='Risk Tables'!$C$44,1,IF(CY334='Risk Tables'!$C$43,2,IF(CY334='Risk Tables'!$C$42, 3, IF(CY334='Risk Tables'!$C$41, 4, IF(CY334='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA334='Risk Tables'!$C$44,1,IF(DA334='Risk Tables'!$C$43,2,IF(DA334='Risk Tables'!$C$42, 3, IF(DA334='Risk Tables'!$C$41, 4, IF(DA334='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB334='Risk Tables'!$C$44,1,IF(DB334='Risk Tables'!$C$43,2,IF(DB334='Risk Tables'!$C$42, 3, IF(DB334='Risk Tables'!$C$41, 4, IF(DB334='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC334='Risk Tables'!$C$44,1,IF(DC334='Risk Tables'!$C$43,2,IF(DC334='Risk Tables'!$C$42, 3, IF(DC334='Risk Tables'!$C$41, 4, IF(DC334='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD334='Risk Tables'!$C$44,1,IF(DD334='Risk Tables'!$C$43,2,IF(DD334='Risk Tables'!$C$42, 3, IF(DD334='Risk Tables'!$C$41, 4, IF(DD334='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE334='Risk Tables'!$C$44,1,IF(DE334='Risk Tables'!$C$43,2,IF(DE334='Risk Tables'!$C$42, 3, IF(DE334='Risk Tables'!$C$41, 4, IF(DE334='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF334='Risk Tables'!$C$44,1,IF(DF334='Risk Tables'!$C$43,2,IF(DF334='Risk Tables'!$C$42, 3, IF(DF334='Risk Tables'!$C$41, 4, IF(DF334='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI334:DW334))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI334:DW334, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD334),\"\",((AD334*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P334,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V334),\"\",((V334*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P334,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO334),\"\",((AO334*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P334,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM334),\"\",((AM334*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P334,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI334),\"\",((AI334*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P334,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF334),\"\",((AF334*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P334,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR334),\"\",((AR334*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P334,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL334),\"\",((BL334*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P334,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM334),\"\",((BM334*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P334,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU334),\"\",((AU334*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P334,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW334),\"\",((AW334*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P334,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK334),\"\",(((BK334)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P334,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A335=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I335,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M335,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A335=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H335,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A335=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H335,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A335=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H335,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A335=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H335,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG335),ISBLANK(AR335)),\"\",IF(AR335<0,'Risk Tables'!$C$46,BG335/AR335)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO335),ISBLANK(AR335)),\"\",IF(AR335<0,'Risk Tables'!$C$46,AO335/AR335)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH335=\"\",ISBLANK(CH335)),\"\",IF(CH335>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH335<=Parameters!$E$4,CH335>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH335<=Parameters!$F$4, CH335>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH335<=Parameters!$G$4, CH335>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI335=\"\",CI335=\"--\",ISBLANK(CI335)),\"\",IF(CI335='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI335>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI335<=Parameters!$E$5,CI335>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI335<=Parameters!$F$5, CI335>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI335<=Parameters!$G$5, CI335>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG335=\"\",CG335=\"--\",ISBLANK(CG335)),\"\",IF(CG335>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG335<=Parameters!$E$6,CG335>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG335<=Parameters!$F$6, CG335>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG335<=Parameters!$G$6, CG335>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY335=\"\",BY335=\"--\",ISBLANK(BY335)),\"\",IF(BY335>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY335<=Parameters!$E$8,BY335>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY335<=Parameters!$F$8, BY335>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY335<=Parameters!$G$8, BY335>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ335=\"\",BZ335=\"--\",ISBLANK(BZ335)),\"\",IF(BZ335>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ335<=Parameters!$E$9,BZ335>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ335<=Parameters!$F$9, BZ335>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ335<=Parameters!$G$9, BZ335>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA335=\"\",CA335=\"--\",ISBLANK(CA335)),\"\",IF(CA335<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA335>=Parameters!$E$10,CA335<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA335>=Parameters!$F$10, CA335<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA335>=Parameters!$G$10, CA335<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB335=\"\",CB335=\"--\",ISBLANK(CB335)),\"\",IF(CB335<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB335>=Parameters!$E$11,CB335<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB335>=Parameters!$F$11, CB335<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB335>=Parameters!$G$11, CB335<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO335=\"\",CO335=\"--\",ISBLANK(CO335)),\"\",IF(CO335<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO335>=Parameters!$E$13,CO335<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO335>=Parameters!$F$13, CO335<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO335>=Parameters!$G$13, CO335<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ335=\"\",CJ335=\"--\",ISBLANK(CJ335)),\"\",IF(CJ335='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ335<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ335>=Parameters!$E$14,CJ335<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ335>=Parameters!$F$14, CJ335<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ335>=Parameters!$G$14, CJ335<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK335=\"\",CK335=\"--\",ISBLANK(CK335)),\"\",IF(AND(CK335<Parameters!$E$15, CK335>=0), 'Risk Tables'!$C$44, IF(AND(CK335>=Parameters!$E$15,CK335<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK335>=Parameters!$F$15, CK335<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK335>=Parameters!$G$15, CK335<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM335=\"\",CM335=\"--\",ISBLANK(CM335)),\"\",IF(CM335>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM335<=Parameters!$E$16,CM335>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM335<=Parameters!$F$16, CM335>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM335<=Parameters!$G$16, CM335>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN335=\"\",CN335=\"--\",ISBLANK(CN335)),\"\",IF(CN335>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN335<=Parameters!$E$17,CN335>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN335<=Parameters!$F$17, CN335>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN335<=Parameters!$G$17, CN335>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL335=\"\",CL335=\"--\",ISBLANK(CL335)),\"\",IF(CL335>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL335<=Parameters!$E$18,CL335>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL335<=Parameters!$F$18, CL335>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL335<=Parameters!$G$18, CL335>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP335=\"\",CP335=\"--\",ISBLANK(CP335)),\"\",IF(CP335<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP335>=Parameters!$E$21,CP335<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP335>=Parameters!$F$21, CP335<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP335>=Parameters!$G$21, CP335<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ335=\"\",CQ335=\"--\",ISBLANK(CQ335)),\"\",IF(CQ335<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ335>=Parameters!$E$22,CQ335<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ335>=Parameters!$F$22, CQ335<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ335>=Parameters!$G$22, CQ335<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR335='Risk Tables'!$C$44,1,IF(CR335='Risk Tables'!$C$43,2,IF(CR335='Risk Tables'!$C$42, 3, IF(CR335='Risk Tables'!$C$41, 4, IF(CR335='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS335='Risk Tables'!$C$44,1,IF(CS335='Risk Tables'!$C$43,2,IF(CS335='Risk Tables'!$C$42, 3, IF(CS335='Risk Tables'!$C$41, 4, IF(CS335='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT335='Risk Tables'!$C$44,1,IF(CT335='Risk Tables'!$C$43,2,IF(CT335='Risk Tables'!$C$42, 3, IF(CT335='Risk Tables'!$C$41, 4, IF(CT335='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV335='Risk Tables'!$C$44,1,IF(CV335='Risk Tables'!$C$43,2,IF(CV335='Risk Tables'!$C$42, 3, IF(CV335='Risk Tables'!$C$41, 4, IF(CV335='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW335='Risk Tables'!$C$44,1,IF(CW335='Risk Tables'!$C$43,2,IF(CW335='Risk Tables'!$C$42, 3, IF(CW335='Risk Tables'!$C$41, 4, IF(CW335='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX335='Risk Tables'!$C$44,1,IF(CX335='Risk Tables'!$C$43,2,IF(CX335='Risk Tables'!$C$42, 3, IF(CX335='Risk Tables'!$C$41, 4, IF(CX335='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY335='Risk Tables'!$C$44,1,IF(CY335='Risk Tables'!$C$43,2,IF(CY335='Risk Tables'!$C$42, 3, IF(CY335='Risk Tables'!$C$41, 4, IF(CY335='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA335='Risk Tables'!$C$44,1,IF(DA335='Risk Tables'!$C$43,2,IF(DA335='Risk Tables'!$C$42, 3, IF(DA335='Risk Tables'!$C$41, 4, IF(DA335='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB335='Risk Tables'!$C$44,1,IF(DB335='Risk Tables'!$C$43,2,IF(DB335='Risk Tables'!$C$42, 3, IF(DB335='Risk Tables'!$C$41, 4, IF(DB335='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC335='Risk Tables'!$C$44,1,IF(DC335='Risk Tables'!$C$43,2,IF(DC335='Risk Tables'!$C$42, 3, IF(DC335='Risk Tables'!$C$41, 4, IF(DC335='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD335='Risk Tables'!$C$44,1,IF(DD335='Risk Tables'!$C$43,2,IF(DD335='Risk Tables'!$C$42, 3, IF(DD335='Risk Tables'!$C$41, 4, IF(DD335='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE335='Risk Tables'!$C$44,1,IF(DE335='Risk Tables'!$C$43,2,IF(DE335='Risk Tables'!$C$42, 3, IF(DE335='Risk Tables'!$C$41, 4, IF(DE335='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF335='Risk Tables'!$C$44,1,IF(DF335='Risk Tables'!$C$43,2,IF(DF335='Risk Tables'!$C$42, 3, IF(DF335='Risk Tables'!$C$41, 4, IF(DF335='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI335:DW335))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI335:DW335, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD335),\"\",((AD335*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P335,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V335),\"\",((V335*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P335,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO335),\"\",((AO335*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P335,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM335),\"\",((AM335*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P335,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI335),\"\",((AI335*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P335,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF335),\"\",((AF335*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P335,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR335),\"\",((AR335*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P335,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL335),\"\",((BL335*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P335,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM335),\"\",((BM335*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P335,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU335),\"\",((AU335*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P335,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW335),\"\",((AW335*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P335,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK335),\"\",(((BK335)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P335,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A336=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I336,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M336,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A336=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H336,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A336=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H336,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A336=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H336,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A336=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H336,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG336),ISBLANK(AR336)),\"\",IF(AR336<0,'Risk Tables'!$C$46,BG336/AR336)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO336),ISBLANK(AR336)),\"\",IF(AR336<0,'Risk Tables'!$C$46,AO336/AR336)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH336=\"\",ISBLANK(CH336)),\"\",IF(CH336>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH336<=Parameters!$E$4,CH336>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH336<=Parameters!$F$4, CH336>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH336<=Parameters!$G$4, CH336>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI336=\"\",CI336=\"--\",ISBLANK(CI336)),\"\",IF(CI336='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI336>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI336<=Parameters!$E$5,CI336>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI336<=Parameters!$F$5, CI336>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI336<=Parameters!$G$5, CI336>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG336=\"\",CG336=\"--\",ISBLANK(CG336)),\"\",IF(CG336>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG336<=Parameters!$E$6,CG336>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG336<=Parameters!$F$6, CG336>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG336<=Parameters!$G$6, CG336>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY336=\"\",BY336=\"--\",ISBLANK(BY336)),\"\",IF(BY336>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY336<=Parameters!$E$8,BY336>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY336<=Parameters!$F$8, BY336>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY336<=Parameters!$G$8, BY336>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ336=\"\",BZ336=\"--\",ISBLANK(BZ336)),\"\",IF(BZ336>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ336<=Parameters!$E$9,BZ336>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ336<=Parameters!$F$9, BZ336>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ336<=Parameters!$G$9, BZ336>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA336=\"\",CA336=\"--\",ISBLANK(CA336)),\"\",IF(CA336<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA336>=Parameters!$E$10,CA336<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA336>=Parameters!$F$10, CA336<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA336>=Parameters!$G$10, CA336<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB336=\"\",CB336=\"--\",ISBLANK(CB336)),\"\",IF(CB336<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB336>=Parameters!$E$11,CB336<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB336>=Parameters!$F$11, CB336<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB336>=Parameters!$G$11, CB336<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO336=\"\",CO336=\"--\",ISBLANK(CO336)),\"\",IF(CO336<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO336>=Parameters!$E$13,CO336<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO336>=Parameters!$F$13, CO336<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO336>=Parameters!$G$13, CO336<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ336=\"\",CJ336=\"--\",ISBLANK(CJ336)),\"\",IF(CJ336='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ336<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ336>=Parameters!$E$14,CJ336<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ336>=Parameters!$F$14, CJ336<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ336>=Parameters!$G$14, CJ336<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK336=\"\",CK336=\"--\",ISBLANK(CK336)),\"\",IF(AND(CK336<Parameters!$E$15, CK336>=0), 'Risk Tables'!$C$44, IF(AND(CK336>=Parameters!$E$15,CK336<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK336>=Parameters!$F$15, CK336<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK336>=Parameters!$G$15, CK336<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM336=\"\",CM336=\"--\",ISBLANK(CM336)),\"\",IF(CM336>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM336<=Parameters!$E$16,CM336>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM336<=Parameters!$F$16, CM336>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM336<=Parameters!$G$16, CM336>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN336=\"\",CN336=\"--\",ISBLANK(CN336)),\"\",IF(CN336>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN336<=Parameters!$E$17,CN336>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN336<=Parameters!$F$17, CN336>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN336<=Parameters!$G$17, CN336>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL336=\"\",CL336=\"--\",ISBLANK(CL336)),\"\",IF(CL336>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL336<=Parameters!$E$18,CL336>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL336<=Parameters!$F$18, CL336>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL336<=Parameters!$G$18, CL336>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP336=\"\",CP336=\"--\",ISBLANK(CP336)),\"\",IF(CP336<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP336>=Parameters!$E$21,CP336<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP336>=Parameters!$F$21, CP336<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP336>=Parameters!$G$21, CP336<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ336=\"\",CQ336=\"--\",ISBLANK(CQ336)),\"\",IF(CQ336<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ336>=Parameters!$E$22,CQ336<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ336>=Parameters!$F$22, CQ336<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ336>=Parameters!$G$22, CQ336<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR336='Risk Tables'!$C$44,1,IF(CR336='Risk Tables'!$C$43,2,IF(CR336='Risk Tables'!$C$42, 3, IF(CR336='Risk Tables'!$C$41, 4, IF(CR336='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS336='Risk Tables'!$C$44,1,IF(CS336='Risk Tables'!$C$43,2,IF(CS336='Risk Tables'!$C$42, 3, IF(CS336='Risk Tables'!$C$41, 4, IF(CS336='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT336='Risk Tables'!$C$44,1,IF(CT336='Risk Tables'!$C$43,2,IF(CT336='Risk Tables'!$C$42, 3, IF(CT336='Risk Tables'!$C$41, 4, IF(CT336='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV336='Risk Tables'!$C$44,1,IF(CV336='Risk Tables'!$C$43,2,IF(CV336='Risk Tables'!$C$42, 3, IF(CV336='Risk Tables'!$C$41, 4, IF(CV336='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW336='Risk Tables'!$C$44,1,IF(CW336='Risk Tables'!$C$43,2,IF(CW336='Risk Tables'!$C$42, 3, IF(CW336='Risk Tables'!$C$41, 4, IF(CW336='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX336='Risk Tables'!$C$44,1,IF(CX336='Risk Tables'!$C$43,2,IF(CX336='Risk Tables'!$C$42, 3, IF(CX336='Risk Tables'!$C$41, 4, IF(CX336='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY336='Risk Tables'!$C$44,1,IF(CY336='Risk Tables'!$C$43,2,IF(CY336='Risk Tables'!$C$42, 3, IF(CY336='Risk Tables'!$C$41, 4, IF(CY336='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA336='Risk Tables'!$C$44,1,IF(DA336='Risk Tables'!$C$43,2,IF(DA336='Risk Tables'!$C$42, 3, IF(DA336='Risk Tables'!$C$41, 4, IF(DA336='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB336='Risk Tables'!$C$44,1,IF(DB336='Risk Tables'!$C$43,2,IF(DB336='Risk Tables'!$C$42, 3, IF(DB336='Risk Tables'!$C$41, 4, IF(DB336='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC336='Risk Tables'!$C$44,1,IF(DC336='Risk Tables'!$C$43,2,IF(DC336='Risk Tables'!$C$42, 3, IF(DC336='Risk Tables'!$C$41, 4, IF(DC336='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD336='Risk Tables'!$C$44,1,IF(DD336='Risk Tables'!$C$43,2,IF(DD336='Risk Tables'!$C$42, 3, IF(DD336='Risk Tables'!$C$41, 4, IF(DD336='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE336='Risk Tables'!$C$44,1,IF(DE336='Risk Tables'!$C$43,2,IF(DE336='Risk Tables'!$C$42, 3, IF(DE336='Risk Tables'!$C$41, 4, IF(DE336='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF336='Risk Tables'!$C$44,1,IF(DF336='Risk Tables'!$C$43,2,IF(DF336='Risk Tables'!$C$42, 3, IF(DF336='Risk Tables'!$C$41, 4, IF(DF336='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI336:DW336))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI336:DW336, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD336),\"\",((AD336*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P336,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V336),\"\",((V336*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P336,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO336),\"\",((AO336*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P336,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM336),\"\",((AM336*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P336,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI336),\"\",((AI336*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P336,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF336),\"\",((AF336*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P336,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR336),\"\",((AR336*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P336,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL336),\"\",((BL336*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P336,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM336),\"\",((BM336*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P336,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU336),\"\",((AU336*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P336,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW336),\"\",((AW336*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P336,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK336),\"\",(((BK336)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P336,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A337=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I337,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M337,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A337=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H337,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A337=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H337,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A337=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H337,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A337=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H337,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG337),ISBLANK(AR337)),\"\",IF(AR337<0,'Risk Tables'!$C$46,BG337/AR337)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO337),ISBLANK(AR337)),\"\",IF(AR337<0,'Risk Tables'!$C$46,AO337/AR337)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH337=\"\",ISBLANK(CH337)),\"\",IF(CH337>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH337<=Parameters!$E$4,CH337>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH337<=Parameters!$F$4, CH337>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH337<=Parameters!$G$4, CH337>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI337=\"\",CI337=\"--\",ISBLANK(CI337)),\"\",IF(CI337='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI337>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI337<=Parameters!$E$5,CI337>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI337<=Parameters!$F$5, CI337>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI337<=Parameters!$G$5, CI337>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG337=\"\",CG337=\"--\",ISBLANK(CG337)),\"\",IF(CG337>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG337<=Parameters!$E$6,CG337>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG337<=Parameters!$F$6, CG337>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG337<=Parameters!$G$6, CG337>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY337=\"\",BY337=\"--\",ISBLANK(BY337)),\"\",IF(BY337>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY337<=Parameters!$E$8,BY337>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY337<=Parameters!$F$8, BY337>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY337<=Parameters!$G$8, BY337>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ337=\"\",BZ337=\"--\",ISBLANK(BZ337)),\"\",IF(BZ337>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ337<=Parameters!$E$9,BZ337>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ337<=Parameters!$F$9, BZ337>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ337<=Parameters!$G$9, BZ337>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA337=\"\",CA337=\"--\",ISBLANK(CA337)),\"\",IF(CA337<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA337>=Parameters!$E$10,CA337<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA337>=Parameters!$F$10, CA337<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA337>=Parameters!$G$10, CA337<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB337=\"\",CB337=\"--\",ISBLANK(CB337)),\"\",IF(CB337<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB337>=Parameters!$E$11,CB337<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB337>=Parameters!$F$11, CB337<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB337>=Parameters!$G$11, CB337<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO337=\"\",CO337=\"--\",ISBLANK(CO337)),\"\",IF(CO337<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO337>=Parameters!$E$13,CO337<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO337>=Parameters!$F$13, CO337<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO337>=Parameters!$G$13, CO337<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ337=\"\",CJ337=\"--\",ISBLANK(CJ337)),\"\",IF(CJ337='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ337<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ337>=Parameters!$E$14,CJ337<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ337>=Parameters!$F$14, CJ337<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ337>=Parameters!$G$14, CJ337<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK337=\"\",CK337=\"--\",ISBLANK(CK337)),\"\",IF(AND(CK337<Parameters!$E$15, CK337>=0), 'Risk Tables'!$C$44, IF(AND(CK337>=Parameters!$E$15,CK337<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK337>=Parameters!$F$15, CK337<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK337>=Parameters!$G$15, CK337<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM337=\"\",CM337=\"--\",ISBLANK(CM337)),\"\",IF(CM337>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM337<=Parameters!$E$16,CM337>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM337<=Parameters!$F$16, CM337>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM337<=Parameters!$G$16, CM337>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN337=\"\",CN337=\"--\",ISBLANK(CN337)),\"\",IF(CN337>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN337<=Parameters!$E$17,CN337>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN337<=Parameters!$F$17, CN337>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN337<=Parameters!$G$17, CN337>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL337=\"\",CL337=\"--\",ISBLANK(CL337)),\"\",IF(CL337>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL337<=Parameters!$E$18,CL337>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL337<=Parameters!$F$18, CL337>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL337<=Parameters!$G$18, CL337>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP337=\"\",CP337=\"--\",ISBLANK(CP337)),\"\",IF(CP337<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP337>=Parameters!$E$21,CP337<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP337>=Parameters!$F$21, CP337<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP337>=Parameters!$G$21, CP337<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ337=\"\",CQ337=\"--\",ISBLANK(CQ337)),\"\",IF(CQ337<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ337>=Parameters!$E$22,CQ337<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ337>=Parameters!$F$22, CQ337<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ337>=Parameters!$G$22, CQ337<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR337='Risk Tables'!$C$44,1,IF(CR337='Risk Tables'!$C$43,2,IF(CR337='Risk Tables'!$C$42, 3, IF(CR337='Risk Tables'!$C$41, 4, IF(CR337='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS337='Risk Tables'!$C$44,1,IF(CS337='Risk Tables'!$C$43,2,IF(CS337='Risk Tables'!$C$42, 3, IF(CS337='Risk Tables'!$C$41, 4, IF(CS337='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT337='Risk Tables'!$C$44,1,IF(CT337='Risk Tables'!$C$43,2,IF(CT337='Risk Tables'!$C$42, 3, IF(CT337='Risk Tables'!$C$41, 4, IF(CT337='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV337='Risk Tables'!$C$44,1,IF(CV337='Risk Tables'!$C$43,2,IF(CV337='Risk Tables'!$C$42, 3, IF(CV337='Risk Tables'!$C$41, 4, IF(CV337='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW337='Risk Tables'!$C$44,1,IF(CW337='Risk Tables'!$C$43,2,IF(CW337='Risk Tables'!$C$42, 3, IF(CW337='Risk Tables'!$C$41, 4, IF(CW337='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX337='Risk Tables'!$C$44,1,IF(CX337='Risk Tables'!$C$43,2,IF(CX337='Risk Tables'!$C$42, 3, IF(CX337='Risk Tables'!$C$41, 4, IF(CX337='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY337='Risk Tables'!$C$44,1,IF(CY337='Risk Tables'!$C$43,2,IF(CY337='Risk Tables'!$C$42, 3, IF(CY337='Risk Tables'!$C$41, 4, IF(CY337='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA337='Risk Tables'!$C$44,1,IF(DA337='Risk Tables'!$C$43,2,IF(DA337='Risk Tables'!$C$42, 3, IF(DA337='Risk Tables'!$C$41, 4, IF(DA337='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB337='Risk Tables'!$C$44,1,IF(DB337='Risk Tables'!$C$43,2,IF(DB337='Risk Tables'!$C$42, 3, IF(DB337='Risk Tables'!$C$41, 4, IF(DB337='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC337='Risk Tables'!$C$44,1,IF(DC337='Risk Tables'!$C$43,2,IF(DC337='Risk Tables'!$C$42, 3, IF(DC337='Risk Tables'!$C$41, 4, IF(DC337='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD337='Risk Tables'!$C$44,1,IF(DD337='Risk Tables'!$C$43,2,IF(DD337='Risk Tables'!$C$42, 3, IF(DD337='Risk Tables'!$C$41, 4, IF(DD337='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE337='Risk Tables'!$C$44,1,IF(DE337='Risk Tables'!$C$43,2,IF(DE337='Risk Tables'!$C$42, 3, IF(DE337='Risk Tables'!$C$41, 4, IF(DE337='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF337='Risk Tables'!$C$44,1,IF(DF337='Risk Tables'!$C$43,2,IF(DF337='Risk Tables'!$C$42, 3, IF(DF337='Risk Tables'!$C$41, 4, IF(DF337='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI337:DW337))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI337:DW337, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD337),\"\",((AD337*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P337,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V337),\"\",((V337*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P337,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO337),\"\",((AO337*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P337,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM337),\"\",((AM337*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P337,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI337),\"\",((AI337*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P337,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF337),\"\",((AF337*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P337,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR337),\"\",((AR337*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P337,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL337),\"\",((BL337*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P337,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM337),\"\",((BM337*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P337,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU337),\"\",((AU337*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P337,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW337),\"\",((AW337*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P337,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK337),\"\",(((BK337)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P337,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A338=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I338,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M338,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A338=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H338,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A338=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H338,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A338=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H338,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A338=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H338,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG338),ISBLANK(AR338)),\"\",IF(AR338<0,'Risk Tables'!$C$46,BG338/AR338)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO338),ISBLANK(AR338)),\"\",IF(AR338<0,'Risk Tables'!$C$46,AO338/AR338)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH338=\"\",ISBLANK(CH338)),\"\",IF(CH338>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH338<=Parameters!$E$4,CH338>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH338<=Parameters!$F$4, CH338>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH338<=Parameters!$G$4, CH338>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI338=\"\",CI338=\"--\",ISBLANK(CI338)),\"\",IF(CI338='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI338>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI338<=Parameters!$E$5,CI338>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI338<=Parameters!$F$5, CI338>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI338<=Parameters!$G$5, CI338>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG338=\"\",CG338=\"--\",ISBLANK(CG338)),\"\",IF(CG338>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG338<=Parameters!$E$6,CG338>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG338<=Parameters!$F$6, CG338>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG338<=Parameters!$G$6, CG338>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY338=\"\",BY338=\"--\",ISBLANK(BY338)),\"\",IF(BY338>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY338<=Parameters!$E$8,BY338>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY338<=Parameters!$F$8, BY338>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY338<=Parameters!$G$8, BY338>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ338=\"\",BZ338=\"--\",ISBLANK(BZ338)),\"\",IF(BZ338>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ338<=Parameters!$E$9,BZ338>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ338<=Parameters!$F$9, BZ338>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ338<=Parameters!$G$9, BZ338>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA338=\"\",CA338=\"--\",ISBLANK(CA338)),\"\",IF(CA338<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA338>=Parameters!$E$10,CA338<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA338>=Parameters!$F$10, CA338<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA338>=Parameters!$G$10, CA338<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB338=\"\",CB338=\"--\",ISBLANK(CB338)),\"\",IF(CB338<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB338>=Parameters!$E$11,CB338<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB338>=Parameters!$F$11, CB338<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB338>=Parameters!$G$11, CB338<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO338=\"\",CO338=\"--\",ISBLANK(CO338)),\"\",IF(CO338<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO338>=Parameters!$E$13,CO338<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO338>=Parameters!$F$13, CO338<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO338>=Parameters!$G$13, CO338<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ338=\"\",CJ338=\"--\",ISBLANK(CJ338)),\"\",IF(CJ338='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ338<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ338>=Parameters!$E$14,CJ338<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ338>=Parameters!$F$14, CJ338<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ338>=Parameters!$G$14, CJ338<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK338=\"\",CK338=\"--\",ISBLANK(CK338)),\"\",IF(AND(CK338<Parameters!$E$15, CK338>=0), 'Risk Tables'!$C$44, IF(AND(CK338>=Parameters!$E$15,CK338<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK338>=Parameters!$F$15, CK338<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK338>=Parameters!$G$15, CK338<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM338=\"\",CM338=\"--\",ISBLANK(CM338)),\"\",IF(CM338>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM338<=Parameters!$E$16,CM338>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM338<=Parameters!$F$16, CM338>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM338<=Parameters!$G$16, CM338>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN338=\"\",CN338=\"--\",ISBLANK(CN338)),\"\",IF(CN338>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN338<=Parameters!$E$17,CN338>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN338<=Parameters!$F$17, CN338>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN338<=Parameters!$G$17, CN338>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL338=\"\",CL338=\"--\",ISBLANK(CL338)),\"\",IF(CL338>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL338<=Parameters!$E$18,CL338>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL338<=Parameters!$F$18, CL338>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL338<=Parameters!$G$18, CL338>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP338=\"\",CP338=\"--\",ISBLANK(CP338)),\"\",IF(CP338<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP338>=Parameters!$E$21,CP338<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP338>=Parameters!$F$21, CP338<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP338>=Parameters!$G$21, CP338<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ338=\"\",CQ338=\"--\",ISBLANK(CQ338)),\"\",IF(CQ338<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ338>=Parameters!$E$22,CQ338<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ338>=Parameters!$F$22, CQ338<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ338>=Parameters!$G$22, CQ338<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR338='Risk Tables'!$C$44,1,IF(CR338='Risk Tables'!$C$43,2,IF(CR338='Risk Tables'!$C$42, 3, IF(CR338='Risk Tables'!$C$41, 4, IF(CR338='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS338='Risk Tables'!$C$44,1,IF(CS338='Risk Tables'!$C$43,2,IF(CS338='Risk Tables'!$C$42, 3, IF(CS338='Risk Tables'!$C$41, 4, IF(CS338='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT338='Risk Tables'!$C$44,1,IF(CT338='Risk Tables'!$C$43,2,IF(CT338='Risk Tables'!$C$42, 3, IF(CT338='Risk Tables'!$C$41, 4, IF(CT338='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV338='Risk Tables'!$C$44,1,IF(CV338='Risk Tables'!$C$43,2,IF(CV338='Risk Tables'!$C$42, 3, IF(CV338='Risk Tables'!$C$41, 4, IF(CV338='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW338='Risk Tables'!$C$44,1,IF(CW338='Risk Tables'!$C$43,2,IF(CW338='Risk Tables'!$C$42, 3, IF(CW338='Risk Tables'!$C$41, 4, IF(CW338='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX338='Risk Tables'!$C$44,1,IF(CX338='Risk Tables'!$C$43,2,IF(CX338='Risk Tables'!$C$42, 3, IF(CX338='Risk Tables'!$C$41, 4, IF(CX338='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY338='Risk Tables'!$C$44,1,IF(CY338='Risk Tables'!$C$43,2,IF(CY338='Risk Tables'!$C$42, 3, IF(CY338='Risk Tables'!$C$41, 4, IF(CY338='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA338='Risk Tables'!$C$44,1,IF(DA338='Risk Tables'!$C$43,2,IF(DA338='Risk Tables'!$C$42, 3, IF(DA338='Risk Tables'!$C$41, 4, IF(DA338='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB338='Risk Tables'!$C$44,1,IF(DB338='Risk Tables'!$C$43,2,IF(DB338='Risk Tables'!$C$42, 3, IF(DB338='Risk Tables'!$C$41, 4, IF(DB338='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC338='Risk Tables'!$C$44,1,IF(DC338='Risk Tables'!$C$43,2,IF(DC338='Risk Tables'!$C$42, 3, IF(DC338='Risk Tables'!$C$41, 4, IF(DC338='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD338='Risk Tables'!$C$44,1,IF(DD338='Risk Tables'!$C$43,2,IF(DD338='Risk Tables'!$C$42, 3, IF(DD338='Risk Tables'!$C$41, 4, IF(DD338='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE338='Risk Tables'!$C$44,1,IF(DE338='Risk Tables'!$C$43,2,IF(DE338='Risk Tables'!$C$42, 3, IF(DE338='Risk Tables'!$C$41, 4, IF(DE338='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF338='Risk Tables'!$C$44,1,IF(DF338='Risk Tables'!$C$43,2,IF(DF338='Risk Tables'!$C$42, 3, IF(DF338='Risk Tables'!$C$41, 4, IF(DF338='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI338:DW338))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI338:DW338, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD338),\"\",((AD338*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P338,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V338),\"\",((V338*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P338,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO338),\"\",((AO338*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P338,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM338),\"\",((AM338*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P338,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI338),\"\",((AI338*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P338,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF338),\"\",((AF338*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P338,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR338),\"\",((AR338*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P338,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL338),\"\",((BL338*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P338,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM338),\"\",((BM338*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P338,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU338),\"\",((AU338*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P338,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW338),\"\",((AW338*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P338,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK338),\"\",(((BK338)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P338,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A339=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I339,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M339,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A339=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H339,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A339=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H339,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A339=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H339,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A339=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H339,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG339),ISBLANK(AR339)),\"\",IF(AR339<0,'Risk Tables'!$C$46,BG339/AR339)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO339),ISBLANK(AR339)),\"\",IF(AR339<0,'Risk Tables'!$C$46,AO339/AR339)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH339=\"\",ISBLANK(CH339)),\"\",IF(CH339>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH339<=Parameters!$E$4,CH339>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH339<=Parameters!$F$4, CH339>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH339<=Parameters!$G$4, CH339>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI339=\"\",CI339=\"--\",ISBLANK(CI339)),\"\",IF(CI339='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI339>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI339<=Parameters!$E$5,CI339>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI339<=Parameters!$F$5, CI339>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI339<=Parameters!$G$5, CI339>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG339=\"\",CG339=\"--\",ISBLANK(CG339)),\"\",IF(CG339>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG339<=Parameters!$E$6,CG339>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG339<=Parameters!$F$6, CG339>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG339<=Parameters!$G$6, CG339>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY339=\"\",BY339=\"--\",ISBLANK(BY339)),\"\",IF(BY339>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY339<=Parameters!$E$8,BY339>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY339<=Parameters!$F$8, BY339>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY339<=Parameters!$G$8, BY339>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ339=\"\",BZ339=\"--\",ISBLANK(BZ339)),\"\",IF(BZ339>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ339<=Parameters!$E$9,BZ339>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ339<=Parameters!$F$9, BZ339>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ339<=Parameters!$G$9, BZ339>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA339=\"\",CA339=\"--\",ISBLANK(CA339)),\"\",IF(CA339<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA339>=Parameters!$E$10,CA339<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA339>=Parameters!$F$10, CA339<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA339>=Parameters!$G$10, CA339<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB339=\"\",CB339=\"--\",ISBLANK(CB339)),\"\",IF(CB339<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB339>=Parameters!$E$11,CB339<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB339>=Parameters!$F$11, CB339<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB339>=Parameters!$G$11, CB339<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO339=\"\",CO339=\"--\",ISBLANK(CO339)),\"\",IF(CO339<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO339>=Parameters!$E$13,CO339<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO339>=Parameters!$F$13, CO339<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO339>=Parameters!$G$13, CO339<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ339=\"\",CJ339=\"--\",ISBLANK(CJ339)),\"\",IF(CJ339='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ339<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ339>=Parameters!$E$14,CJ339<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ339>=Parameters!$F$14, CJ339<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ339>=Parameters!$G$14, CJ339<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK339=\"\",CK339=\"--\",ISBLANK(CK339)),\"\",IF(AND(CK339<Parameters!$E$15, CK339>=0), 'Risk Tables'!$C$44, IF(AND(CK339>=Parameters!$E$15,CK339<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK339>=Parameters!$F$15, CK339<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK339>=Parameters!$G$15, CK339<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM339=\"\",CM339=\"--\",ISBLANK(CM339)),\"\",IF(CM339>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM339<=Parameters!$E$16,CM339>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM339<=Parameters!$F$16, CM339>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM339<=Parameters!$G$16, CM339>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN339=\"\",CN339=\"--\",ISBLANK(CN339)),\"\",IF(CN339>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN339<=Parameters!$E$17,CN339>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN339<=Parameters!$F$17, CN339>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN339<=Parameters!$G$17, CN339>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL339=\"\",CL339=\"--\",ISBLANK(CL339)),\"\",IF(CL339>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL339<=Parameters!$E$18,CL339>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL339<=Parameters!$F$18, CL339>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL339<=Parameters!$G$18, CL339>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP339=\"\",CP339=\"--\",ISBLANK(CP339)),\"\",IF(CP339<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP339>=Parameters!$E$21,CP339<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP339>=Parameters!$F$21, CP339<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP339>=Parameters!$G$21, CP339<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ339=\"\",CQ339=\"--\",ISBLANK(CQ339)),\"\",IF(CQ339<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ339>=Parameters!$E$22,CQ339<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ339>=Parameters!$F$22, CQ339<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ339>=Parameters!$G$22, CQ339<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR339='Risk Tables'!$C$44,1,IF(CR339='Risk Tables'!$C$43,2,IF(CR339='Risk Tables'!$C$42, 3, IF(CR339='Risk Tables'!$C$41, 4, IF(CR339='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS339='Risk Tables'!$C$44,1,IF(CS339='Risk Tables'!$C$43,2,IF(CS339='Risk Tables'!$C$42, 3, IF(CS339='Risk Tables'!$C$41, 4, IF(CS339='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT339='Risk Tables'!$C$44,1,IF(CT339='Risk Tables'!$C$43,2,IF(CT339='Risk Tables'!$C$42, 3, IF(CT339='Risk Tables'!$C$41, 4, IF(CT339='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV339='Risk Tables'!$C$44,1,IF(CV339='Risk Tables'!$C$43,2,IF(CV339='Risk Tables'!$C$42, 3, IF(CV339='Risk Tables'!$C$41, 4, IF(CV339='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW339='Risk Tables'!$C$44,1,IF(CW339='Risk Tables'!$C$43,2,IF(CW339='Risk Tables'!$C$42, 3, IF(CW339='Risk Tables'!$C$41, 4, IF(CW339='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX339='Risk Tables'!$C$44,1,IF(CX339='Risk Tables'!$C$43,2,IF(CX339='Risk Tables'!$C$42, 3, IF(CX339='Risk Tables'!$C$41, 4, IF(CX339='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY339='Risk Tables'!$C$44,1,IF(CY339='Risk Tables'!$C$43,2,IF(CY339='Risk Tables'!$C$42, 3, IF(CY339='Risk Tables'!$C$41, 4, IF(CY339='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA339='Risk Tables'!$C$44,1,IF(DA339='Risk Tables'!$C$43,2,IF(DA339='Risk Tables'!$C$42, 3, IF(DA339='Risk Tables'!$C$41, 4, IF(DA339='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB339='Risk Tables'!$C$44,1,IF(DB339='Risk Tables'!$C$43,2,IF(DB339='Risk Tables'!$C$42, 3, IF(DB339='Risk Tables'!$C$41, 4, IF(DB339='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC339='Risk Tables'!$C$44,1,IF(DC339='Risk Tables'!$C$43,2,IF(DC339='Risk Tables'!$C$42, 3, IF(DC339='Risk Tables'!$C$41, 4, IF(DC339='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD339='Risk Tables'!$C$44,1,IF(DD339='Risk Tables'!$C$43,2,IF(DD339='Risk Tables'!$C$42, 3, IF(DD339='Risk Tables'!$C$41, 4, IF(DD339='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE339='Risk Tables'!$C$44,1,IF(DE339='Risk Tables'!$C$43,2,IF(DE339='Risk Tables'!$C$42, 3, IF(DE339='Risk Tables'!$C$41, 4, IF(DE339='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF339='Risk Tables'!$C$44,1,IF(DF339='Risk Tables'!$C$43,2,IF(DF339='Risk Tables'!$C$42, 3, IF(DF339='Risk Tables'!$C$41, 4, IF(DF339='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI339:DW339))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI339:DW339, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD339),\"\",((AD339*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P339,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V339),\"\",((V339*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P339,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO339),\"\",((AO339*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P339,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM339),\"\",((AM339*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P339,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI339),\"\",((AI339*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P339,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF339),\"\",((AF339*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P339,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR339),\"\",((AR339*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P339,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL339),\"\",((BL339*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P339,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM339),\"\",((BM339*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P339,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU339),\"\",((AU339*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P339,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW339),\"\",((AW339*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P339,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK339),\"\",(((BK339)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P339,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A340=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I340,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M340,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A340=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H340,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A340=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H340,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A340=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H340,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A340=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H340,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG340),ISBLANK(AR340)),\"\",IF(AR340<0,'Risk Tables'!$C$46,BG340/AR340)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO340),ISBLANK(AR340)),\"\",IF(AR340<0,'Risk Tables'!$C$46,AO340/AR340)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH340=\"\",ISBLANK(CH340)),\"\",IF(CH340>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH340<=Parameters!$E$4,CH340>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH340<=Parameters!$F$4, CH340>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH340<=Parameters!$G$4, CH340>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI340=\"\",CI340=\"--\",ISBLANK(CI340)),\"\",IF(CI340='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI340>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI340<=Parameters!$E$5,CI340>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI340<=Parameters!$F$5, CI340>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI340<=Parameters!$G$5, CI340>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG340=\"\",CG340=\"--\",ISBLANK(CG340)),\"\",IF(CG340>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG340<=Parameters!$E$6,CG340>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG340<=Parameters!$F$6, CG340>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG340<=Parameters!$G$6, CG340>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY340=\"\",BY340=\"--\",ISBLANK(BY340)),\"\",IF(BY340>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY340<=Parameters!$E$8,BY340>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY340<=Parameters!$F$8, BY340>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY340<=Parameters!$G$8, BY340>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ340=\"\",BZ340=\"--\",ISBLANK(BZ340)),\"\",IF(BZ340>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ340<=Parameters!$E$9,BZ340>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ340<=Parameters!$F$9, BZ340>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ340<=Parameters!$G$9, BZ340>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA340=\"\",CA340=\"--\",ISBLANK(CA340)),\"\",IF(CA340<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA340>=Parameters!$E$10,CA340<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA340>=Parameters!$F$10, CA340<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA340>=Parameters!$G$10, CA340<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB340=\"\",CB340=\"--\",ISBLANK(CB340)),\"\",IF(CB340<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB340>=Parameters!$E$11,CB340<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB340>=Parameters!$F$11, CB340<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB340>=Parameters!$G$11, CB340<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO340=\"\",CO340=\"--\",ISBLANK(CO340)),\"\",IF(CO340<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO340>=Parameters!$E$13,CO340<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO340>=Parameters!$F$13, CO340<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO340>=Parameters!$G$13, CO340<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ340=\"\",CJ340=\"--\",ISBLANK(CJ340)),\"\",IF(CJ340='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ340<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ340>=Parameters!$E$14,CJ340<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ340>=Parameters!$F$14, CJ340<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ340>=Parameters!$G$14, CJ340<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK340=\"\",CK340=\"--\",ISBLANK(CK340)),\"\",IF(AND(CK340<Parameters!$E$15, CK340>=0), 'Risk Tables'!$C$44, IF(AND(CK340>=Parameters!$E$15,CK340<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK340>=Parameters!$F$15, CK340<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK340>=Parameters!$G$15, CK340<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM340=\"\",CM340=\"--\",ISBLANK(CM340)),\"\",IF(CM340>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM340<=Parameters!$E$16,CM340>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM340<=Parameters!$F$16, CM340>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM340<=Parameters!$G$16, CM340>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN340=\"\",CN340=\"--\",ISBLANK(CN340)),\"\",IF(CN340>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN340<=Parameters!$E$17,CN340>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN340<=Parameters!$F$17, CN340>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN340<=Parameters!$G$17, CN340>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL340=\"\",CL340=\"--\",ISBLANK(CL340)),\"\",IF(CL340>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL340<=Parameters!$E$18,CL340>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL340<=Parameters!$F$18, CL340>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL340<=Parameters!$G$18, CL340>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP340=\"\",CP340=\"--\",ISBLANK(CP340)),\"\",IF(CP340<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP340>=Parameters!$E$21,CP340<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP340>=Parameters!$F$21, CP340<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP340>=Parameters!$G$21, CP340<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ340=\"\",CQ340=\"--\",ISBLANK(CQ340)),\"\",IF(CQ340<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ340>=Parameters!$E$22,CQ340<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ340>=Parameters!$F$22, CQ340<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ340>=Parameters!$G$22, CQ340<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR340='Risk Tables'!$C$44,1,IF(CR340='Risk Tables'!$C$43,2,IF(CR340='Risk Tables'!$C$42, 3, IF(CR340='Risk Tables'!$C$41, 4, IF(CR340='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS340='Risk Tables'!$C$44,1,IF(CS340='Risk Tables'!$C$43,2,IF(CS340='Risk Tables'!$C$42, 3, IF(CS340='Risk Tables'!$C$41, 4, IF(CS340='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT340='Risk Tables'!$C$44,1,IF(CT340='Risk Tables'!$C$43,2,IF(CT340='Risk Tables'!$C$42, 3, IF(CT340='Risk Tables'!$C$41, 4, IF(CT340='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV340='Risk Tables'!$C$44,1,IF(CV340='Risk Tables'!$C$43,2,IF(CV340='Risk Tables'!$C$42, 3, IF(CV340='Risk Tables'!$C$41, 4, IF(CV340='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW340='Risk Tables'!$C$44,1,IF(CW340='Risk Tables'!$C$43,2,IF(CW340='Risk Tables'!$C$42, 3, IF(CW340='Risk Tables'!$C$41, 4, IF(CW340='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX340='Risk Tables'!$C$44,1,IF(CX340='Risk Tables'!$C$43,2,IF(CX340='Risk Tables'!$C$42, 3, IF(CX340='Risk Tables'!$C$41, 4, IF(CX340='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY340='Risk Tables'!$C$44,1,IF(CY340='Risk Tables'!$C$43,2,IF(CY340='Risk Tables'!$C$42, 3, IF(CY340='Risk Tables'!$C$41, 4, IF(CY340='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA340='Risk Tables'!$C$44,1,IF(DA340='Risk Tables'!$C$43,2,IF(DA340='Risk Tables'!$C$42, 3, IF(DA340='Risk Tables'!$C$41, 4, IF(DA340='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB340='Risk Tables'!$C$44,1,IF(DB340='Risk Tables'!$C$43,2,IF(DB340='Risk Tables'!$C$42, 3, IF(DB340='Risk Tables'!$C$41, 4, IF(DB340='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC340='Risk Tables'!$C$44,1,IF(DC340='Risk Tables'!$C$43,2,IF(DC340='Risk Tables'!$C$42, 3, IF(DC340='Risk Tables'!$C$41, 4, IF(DC340='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD340='Risk Tables'!$C$44,1,IF(DD340='Risk Tables'!$C$43,2,IF(DD340='Risk Tables'!$C$42, 3, IF(DD340='Risk Tables'!$C$41, 4, IF(DD340='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE340='Risk Tables'!$C$44,1,IF(DE340='Risk Tables'!$C$43,2,IF(DE340='Risk Tables'!$C$42, 3, IF(DE340='Risk Tables'!$C$41, 4, IF(DE340='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF340='Risk Tables'!$C$44,1,IF(DF340='Risk Tables'!$C$43,2,IF(DF340='Risk Tables'!$C$42, 3, IF(DF340='Risk Tables'!$C$41, 4, IF(DF340='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI340:DW340))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI340:DW340, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD340),\"\",((AD340*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P340,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V340),\"\",((V340*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P340,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO340),\"\",((AO340*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P340,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM340),\"\",((AM340*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P340,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI340),\"\",((AI340*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P340,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF340),\"\",((AF340*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P340,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR340),\"\",((AR340*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P340,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL340),\"\",((BL340*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P340,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM340),\"\",((BM340*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P340,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU340),\"\",((AU340*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P340,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW340),\"\",((AW340*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P340,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK340),\"\",(((BK340)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P340,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A341=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I341,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M341,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A341=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H341,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A341=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H341,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A341=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H341,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A341=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H341,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG341),ISBLANK(AR341)),\"\",IF(AR341<0,'Risk Tables'!$C$46,BG341/AR341)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO341),ISBLANK(AR341)),\"\",IF(AR341<0,'Risk Tables'!$C$46,AO341/AR341)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH341=\"\",ISBLANK(CH341)),\"\",IF(CH341>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH341<=Parameters!$E$4,CH341>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH341<=Parameters!$F$4, CH341>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH341<=Parameters!$G$4, CH341>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI341=\"\",CI341=\"--\",ISBLANK(CI341)),\"\",IF(CI341='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI341>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI341<=Parameters!$E$5,CI341>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI341<=Parameters!$F$5, CI341>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI341<=Parameters!$G$5, CI341>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG341=\"\",CG341=\"--\",ISBLANK(CG341)),\"\",IF(CG341>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG341<=Parameters!$E$6,CG341>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG341<=Parameters!$F$6, CG341>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG341<=Parameters!$G$6, CG341>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY341=\"\",BY341=\"--\",ISBLANK(BY341)),\"\",IF(BY341>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY341<=Parameters!$E$8,BY341>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY341<=Parameters!$F$8, BY341>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY341<=Parameters!$G$8, BY341>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ341=\"\",BZ341=\"--\",ISBLANK(BZ341)),\"\",IF(BZ341>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ341<=Parameters!$E$9,BZ341>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ341<=Parameters!$F$9, BZ341>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ341<=Parameters!$G$9, BZ341>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA341=\"\",CA341=\"--\",ISBLANK(CA341)),\"\",IF(CA341<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA341>=Parameters!$E$10,CA341<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA341>=Parameters!$F$10, CA341<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA341>=Parameters!$G$10, CA341<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB341=\"\",CB341=\"--\",ISBLANK(CB341)),\"\",IF(CB341<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB341>=Parameters!$E$11,CB341<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB341>=Parameters!$F$11, CB341<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB341>=Parameters!$G$11, CB341<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO341=\"\",CO341=\"--\",ISBLANK(CO341)),\"\",IF(CO341<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO341>=Parameters!$E$13,CO341<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO341>=Parameters!$F$13, CO341<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO341>=Parameters!$G$13, CO341<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ341=\"\",CJ341=\"--\",ISBLANK(CJ341)),\"\",IF(CJ341='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ341<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ341>=Parameters!$E$14,CJ341<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ341>=Parameters!$F$14, CJ341<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ341>=Parameters!$G$14, CJ341<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK341=\"\",CK341=\"--\",ISBLANK(CK341)),\"\",IF(AND(CK341<Parameters!$E$15, CK341>=0), 'Risk Tables'!$C$44, IF(AND(CK341>=Parameters!$E$15,CK341<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK341>=Parameters!$F$15, CK341<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK341>=Parameters!$G$15, CK341<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM341=\"\",CM341=\"--\",ISBLANK(CM341)),\"\",IF(CM341>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM341<=Parameters!$E$16,CM341>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM341<=Parameters!$F$16, CM341>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM341<=Parameters!$G$16, CM341>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN341=\"\",CN341=\"--\",ISBLANK(CN341)),\"\",IF(CN341>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN341<=Parameters!$E$17,CN341>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN341<=Parameters!$F$17, CN341>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN341<=Parameters!$G$17, CN341>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL341=\"\",CL341=\"--\",ISBLANK(CL341)),\"\",IF(CL341>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL341<=Parameters!$E$18,CL341>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL341<=Parameters!$F$18, CL341>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL341<=Parameters!$G$18, CL341>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP341=\"\",CP341=\"--\",ISBLANK(CP341)),\"\",IF(CP341<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP341>=Parameters!$E$21,CP341<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP341>=Parameters!$F$21, CP341<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP341>=Parameters!$G$21, CP341<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ341=\"\",CQ341=\"--\",ISBLANK(CQ341)),\"\",IF(CQ341<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ341>=Parameters!$E$22,CQ341<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ341>=Parameters!$F$22, CQ341<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ341>=Parameters!$G$22, CQ341<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR341='Risk Tables'!$C$44,1,IF(CR341='Risk Tables'!$C$43,2,IF(CR341='Risk Tables'!$C$42, 3, IF(CR341='Risk Tables'!$C$41, 4, IF(CR341='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS341='Risk Tables'!$C$44,1,IF(CS341='Risk Tables'!$C$43,2,IF(CS341='Risk Tables'!$C$42, 3, IF(CS341='Risk Tables'!$C$41, 4, IF(CS341='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT341='Risk Tables'!$C$44,1,IF(CT341='Risk Tables'!$C$43,2,IF(CT341='Risk Tables'!$C$42, 3, IF(CT341='Risk Tables'!$C$41, 4, IF(CT341='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV341='Risk Tables'!$C$44,1,IF(CV341='Risk Tables'!$C$43,2,IF(CV341='Risk Tables'!$C$42, 3, IF(CV341='Risk Tables'!$C$41, 4, IF(CV341='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW341='Risk Tables'!$C$44,1,IF(CW341='Risk Tables'!$C$43,2,IF(CW341='Risk Tables'!$C$42, 3, IF(CW341='Risk Tables'!$C$41, 4, IF(CW341='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX341='Risk Tables'!$C$44,1,IF(CX341='Risk Tables'!$C$43,2,IF(CX341='Risk Tables'!$C$42, 3, IF(CX341='Risk Tables'!$C$41, 4, IF(CX341='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY341='Risk Tables'!$C$44,1,IF(CY341='Risk Tables'!$C$43,2,IF(CY341='Risk Tables'!$C$42, 3, IF(CY341='Risk Tables'!$C$41, 4, IF(CY341='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA341='Risk Tables'!$C$44,1,IF(DA341='Risk Tables'!$C$43,2,IF(DA341='Risk Tables'!$C$42, 3, IF(DA341='Risk Tables'!$C$41, 4, IF(DA341='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB341='Risk Tables'!$C$44,1,IF(DB341='Risk Tables'!$C$43,2,IF(DB341='Risk Tables'!$C$42, 3, IF(DB341='Risk Tables'!$C$41, 4, IF(DB341='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC341='Risk Tables'!$C$44,1,IF(DC341='Risk Tables'!$C$43,2,IF(DC341='Risk Tables'!$C$42, 3, IF(DC341='Risk Tables'!$C$41, 4, IF(DC341='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD341='Risk Tables'!$C$44,1,IF(DD341='Risk Tables'!$C$43,2,IF(DD341='Risk Tables'!$C$42, 3, IF(DD341='Risk Tables'!$C$41, 4, IF(DD341='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE341='Risk Tables'!$C$44,1,IF(DE341='Risk Tables'!$C$43,2,IF(DE341='Risk Tables'!$C$42, 3, IF(DE341='Risk Tables'!$C$41, 4, IF(DE341='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF341='Risk Tables'!$C$44,1,IF(DF341='Risk Tables'!$C$43,2,IF(DF341='Risk Tables'!$C$42, 3, IF(DF341='Risk Tables'!$C$41, 4, IF(DF341='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI341:DW341))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI341:DW341, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD341),\"\",((AD341*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P341,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V341),\"\",((V341*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P341,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO341),\"\",((AO341*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P341,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM341),\"\",((AM341*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P341,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI341),\"\",((AI341*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P341,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF341),\"\",((AF341*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P341,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR341),\"\",((AR341*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P341,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL341),\"\",((BL341*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P341,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM341),\"\",((BM341*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P341,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU341),\"\",((AU341*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P341,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW341),\"\",((AW341*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P341,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK341),\"\",(((BK341)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P341,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A342=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I342,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M342,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A342=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H342,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A342=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H342,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A342=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H342,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A342=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H342,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG342),ISBLANK(AR342)),\"\",IF(AR342<0,'Risk Tables'!$C$46,BG342/AR342)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO342),ISBLANK(AR342)),\"\",IF(AR342<0,'Risk Tables'!$C$46,AO342/AR342)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH342=\"\",ISBLANK(CH342)),\"\",IF(CH342>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH342<=Parameters!$E$4,CH342>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH342<=Parameters!$F$4, CH342>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH342<=Parameters!$G$4, CH342>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI342=\"\",CI342=\"--\",ISBLANK(CI342)),\"\",IF(CI342='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI342>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI342<=Parameters!$E$5,CI342>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI342<=Parameters!$F$5, CI342>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI342<=Parameters!$G$5, CI342>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG342=\"\",CG342=\"--\",ISBLANK(CG342)),\"\",IF(CG342>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG342<=Parameters!$E$6,CG342>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG342<=Parameters!$F$6, CG342>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG342<=Parameters!$G$6, CG342>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY342=\"\",BY342=\"--\",ISBLANK(BY342)),\"\",IF(BY342>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY342<=Parameters!$E$8,BY342>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY342<=Parameters!$F$8, BY342>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY342<=Parameters!$G$8, BY342>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ342=\"\",BZ342=\"--\",ISBLANK(BZ342)),\"\",IF(BZ342>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ342<=Parameters!$E$9,BZ342>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ342<=Parameters!$F$9, BZ342>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ342<=Parameters!$G$9, BZ342>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA342=\"\",CA342=\"--\",ISBLANK(CA342)),\"\",IF(CA342<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA342>=Parameters!$E$10,CA342<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA342>=Parameters!$F$10, CA342<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA342>=Parameters!$G$10, CA342<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB342=\"\",CB342=\"--\",ISBLANK(CB342)),\"\",IF(CB342<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB342>=Parameters!$E$11,CB342<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB342>=Parameters!$F$11, CB342<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB342>=Parameters!$G$11, CB342<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO342=\"\",CO342=\"--\",ISBLANK(CO342)),\"\",IF(CO342<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO342>=Parameters!$E$13,CO342<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO342>=Parameters!$F$13, CO342<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO342>=Parameters!$G$13, CO342<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ342=\"\",CJ342=\"--\",ISBLANK(CJ342)),\"\",IF(CJ342='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ342<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ342>=Parameters!$E$14,CJ342<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ342>=Parameters!$F$14, CJ342<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ342>=Parameters!$G$14, CJ342<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK342=\"\",CK342=\"--\",ISBLANK(CK342)),\"\",IF(AND(CK342<Parameters!$E$15, CK342>=0), 'Risk Tables'!$C$44, IF(AND(CK342>=Parameters!$E$15,CK342<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK342>=Parameters!$F$15, CK342<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK342>=Parameters!$G$15, CK342<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM342=\"\",CM342=\"--\",ISBLANK(CM342)),\"\",IF(CM342>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM342<=Parameters!$E$16,CM342>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM342<=Parameters!$F$16, CM342>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM342<=Parameters!$G$16, CM342>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN342=\"\",CN342=\"--\",ISBLANK(CN342)),\"\",IF(CN342>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN342<=Parameters!$E$17,CN342>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN342<=Parameters!$F$17, CN342>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN342<=Parameters!$G$17, CN342>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL342=\"\",CL342=\"--\",ISBLANK(CL342)),\"\",IF(CL342>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL342<=Parameters!$E$18,CL342>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL342<=Parameters!$F$18, CL342>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL342<=Parameters!$G$18, CL342>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP342=\"\",CP342=\"--\",ISBLANK(CP342)),\"\",IF(CP342<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP342>=Parameters!$E$21,CP342<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP342>=Parameters!$F$21, CP342<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP342>=Parameters!$G$21, CP342<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ342=\"\",CQ342=\"--\",ISBLANK(CQ342)),\"\",IF(CQ342<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ342>=Parameters!$E$22,CQ342<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ342>=Parameters!$F$22, CQ342<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ342>=Parameters!$G$22, CQ342<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR342='Risk Tables'!$C$44,1,IF(CR342='Risk Tables'!$C$43,2,IF(CR342='Risk Tables'!$C$42, 3, IF(CR342='Risk Tables'!$C$41, 4, IF(CR342='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS342='Risk Tables'!$C$44,1,IF(CS342='Risk Tables'!$C$43,2,IF(CS342='Risk Tables'!$C$42, 3, IF(CS342='Risk Tables'!$C$41, 4, IF(CS342='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT342='Risk Tables'!$C$44,1,IF(CT342='Risk Tables'!$C$43,2,IF(CT342='Risk Tables'!$C$42, 3, IF(CT342='Risk Tables'!$C$41, 4, IF(CT342='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV342='Risk Tables'!$C$44,1,IF(CV342='Risk Tables'!$C$43,2,IF(CV342='Risk Tables'!$C$42, 3, IF(CV342='Risk Tables'!$C$41, 4, IF(CV342='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW342='Risk Tables'!$C$44,1,IF(CW342='Risk Tables'!$C$43,2,IF(CW342='Risk Tables'!$C$42, 3, IF(CW342='Risk Tables'!$C$41, 4, IF(CW342='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX342='Risk Tables'!$C$44,1,IF(CX342='Risk Tables'!$C$43,2,IF(CX342='Risk Tables'!$C$42, 3, IF(CX342='Risk Tables'!$C$41, 4, IF(CX342='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY342='Risk Tables'!$C$44,1,IF(CY342='Risk Tables'!$C$43,2,IF(CY342='Risk Tables'!$C$42, 3, IF(CY342='Risk Tables'!$C$41, 4, IF(CY342='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA342='Risk Tables'!$C$44,1,IF(DA342='Risk Tables'!$C$43,2,IF(DA342='Risk Tables'!$C$42, 3, IF(DA342='Risk Tables'!$C$41, 4, IF(DA342='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB342='Risk Tables'!$C$44,1,IF(DB342='Risk Tables'!$C$43,2,IF(DB342='Risk Tables'!$C$42, 3, IF(DB342='Risk Tables'!$C$41, 4, IF(DB342='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC342='Risk Tables'!$C$44,1,IF(DC342='Risk Tables'!$C$43,2,IF(DC342='Risk Tables'!$C$42, 3, IF(DC342='Risk Tables'!$C$41, 4, IF(DC342='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD342='Risk Tables'!$C$44,1,IF(DD342='Risk Tables'!$C$43,2,IF(DD342='Risk Tables'!$C$42, 3, IF(DD342='Risk Tables'!$C$41, 4, IF(DD342='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE342='Risk Tables'!$C$44,1,IF(DE342='Risk Tables'!$C$43,2,IF(DE342='Risk Tables'!$C$42, 3, IF(DE342='Risk Tables'!$C$41, 4, IF(DE342='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF342='Risk Tables'!$C$44,1,IF(DF342='Risk Tables'!$C$43,2,IF(DF342='Risk Tables'!$C$42, 3, IF(DF342='Risk Tables'!$C$41, 4, IF(DF342='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI342:DW342))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI342:DW342, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD342),\"\",((AD342*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P342,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V342),\"\",((V342*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P342,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO342),\"\",((AO342*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P342,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM342),\"\",((AM342*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P342,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI342),\"\",((AI342*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P342,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF342),\"\",((AF342*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P342,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR342),\"\",((AR342*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P342,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL342),\"\",((BL342*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P342,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM342),\"\",((BM342*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P342,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU342),\"\",((AU342*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P342,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW342),\"\",((AW342*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P342,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK342),\"\",(((BK342)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P342,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A343=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I343,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M343,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A343=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H343,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A343=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H343,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A343=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H343,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A343=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H343,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG343),ISBLANK(AR343)),\"\",IF(AR343<0,'Risk Tables'!$C$46,BG343/AR343)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO343),ISBLANK(AR343)),\"\",IF(AR343<0,'Risk Tables'!$C$46,AO343/AR343)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH343=\"\",ISBLANK(CH343)),\"\",IF(CH343>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH343<=Parameters!$E$4,CH343>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH343<=Parameters!$F$4, CH343>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH343<=Parameters!$G$4, CH343>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI343=\"\",CI343=\"--\",ISBLANK(CI343)),\"\",IF(CI343='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI343>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI343<=Parameters!$E$5,CI343>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI343<=Parameters!$F$5, CI343>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI343<=Parameters!$G$5, CI343>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG343=\"\",CG343=\"--\",ISBLANK(CG343)),\"\",IF(CG343>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG343<=Parameters!$E$6,CG343>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG343<=Parameters!$F$6, CG343>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG343<=Parameters!$G$6, CG343>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY343=\"\",BY343=\"--\",ISBLANK(BY343)),\"\",IF(BY343>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY343<=Parameters!$E$8,BY343>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY343<=Parameters!$F$8, BY343>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY343<=Parameters!$G$8, BY343>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ343=\"\",BZ343=\"--\",ISBLANK(BZ343)),\"\",IF(BZ343>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ343<=Parameters!$E$9,BZ343>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ343<=Parameters!$F$9, BZ343>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ343<=Parameters!$G$9, BZ343>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA343=\"\",CA343=\"--\",ISBLANK(CA343)),\"\",IF(CA343<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA343>=Parameters!$E$10,CA343<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA343>=Parameters!$F$10, CA343<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA343>=Parameters!$G$10, CA343<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB343=\"\",CB343=\"--\",ISBLANK(CB343)),\"\",IF(CB343<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB343>=Parameters!$E$11,CB343<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB343>=Parameters!$F$11, CB343<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB343>=Parameters!$G$11, CB343<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO343=\"\",CO343=\"--\",ISBLANK(CO343)),\"\",IF(CO343<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO343>=Parameters!$E$13,CO343<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO343>=Parameters!$F$13, CO343<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO343>=Parameters!$G$13, CO343<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ343=\"\",CJ343=\"--\",ISBLANK(CJ343)),\"\",IF(CJ343='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ343<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ343>=Parameters!$E$14,CJ343<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ343>=Parameters!$F$14, CJ343<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ343>=Parameters!$G$14, CJ343<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK343=\"\",CK343=\"--\",ISBLANK(CK343)),\"\",IF(AND(CK343<Parameters!$E$15, CK343>=0), 'Risk Tables'!$C$44, IF(AND(CK343>=Parameters!$E$15,CK343<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK343>=Parameters!$F$15, CK343<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK343>=Parameters!$G$15, CK343<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM343=\"\",CM343=\"--\",ISBLANK(CM343)),\"\",IF(CM343>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM343<=Parameters!$E$16,CM343>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM343<=Parameters!$F$16, CM343>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM343<=Parameters!$G$16, CM343>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN343=\"\",CN343=\"--\",ISBLANK(CN343)),\"\",IF(CN343>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN343<=Parameters!$E$17,CN343>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN343<=Parameters!$F$17, CN343>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN343<=Parameters!$G$17, CN343>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL343=\"\",CL343=\"--\",ISBLANK(CL343)),\"\",IF(CL343>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL343<=Parameters!$E$18,CL343>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL343<=Parameters!$F$18, CL343>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL343<=Parameters!$G$18, CL343>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP343=\"\",CP343=\"--\",ISBLANK(CP343)),\"\",IF(CP343<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP343>=Parameters!$E$21,CP343<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP343>=Parameters!$F$21, CP343<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP343>=Parameters!$G$21, CP343<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ343=\"\",CQ343=\"--\",ISBLANK(CQ343)),\"\",IF(CQ343<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ343>=Parameters!$E$22,CQ343<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ343>=Parameters!$F$22, CQ343<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ343>=Parameters!$G$22, CQ343<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR343='Risk Tables'!$C$44,1,IF(CR343='Risk Tables'!$C$43,2,IF(CR343='Risk Tables'!$C$42, 3, IF(CR343='Risk Tables'!$C$41, 4, IF(CR343='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS343='Risk Tables'!$C$44,1,IF(CS343='Risk Tables'!$C$43,2,IF(CS343='Risk Tables'!$C$42, 3, IF(CS343='Risk Tables'!$C$41, 4, IF(CS343='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT343='Risk Tables'!$C$44,1,IF(CT343='Risk Tables'!$C$43,2,IF(CT343='Risk Tables'!$C$42, 3, IF(CT343='Risk Tables'!$C$41, 4, IF(CT343='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV343='Risk Tables'!$C$44,1,IF(CV343='Risk Tables'!$C$43,2,IF(CV343='Risk Tables'!$C$42, 3, IF(CV343='Risk Tables'!$C$41, 4, IF(CV343='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW343='Risk Tables'!$C$44,1,IF(CW343='Risk Tables'!$C$43,2,IF(CW343='Risk Tables'!$C$42, 3, IF(CW343='Risk Tables'!$C$41, 4, IF(CW343='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX343='Risk Tables'!$C$44,1,IF(CX343='Risk Tables'!$C$43,2,IF(CX343='Risk Tables'!$C$42, 3, IF(CX343='Risk Tables'!$C$41, 4, IF(CX343='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY343='Risk Tables'!$C$44,1,IF(CY343='Risk Tables'!$C$43,2,IF(CY343='Risk Tables'!$C$42, 3, IF(CY343='Risk Tables'!$C$41, 4, IF(CY343='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA343='Risk Tables'!$C$44,1,IF(DA343='Risk Tables'!$C$43,2,IF(DA343='Risk Tables'!$C$42, 3, IF(DA343='Risk Tables'!$C$41, 4, IF(DA343='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB343='Risk Tables'!$C$44,1,IF(DB343='Risk Tables'!$C$43,2,IF(DB343='Risk Tables'!$C$42, 3, IF(DB343='Risk Tables'!$C$41, 4, IF(DB343='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC343='Risk Tables'!$C$44,1,IF(DC343='Risk Tables'!$C$43,2,IF(DC343='Risk Tables'!$C$42, 3, IF(DC343='Risk Tables'!$C$41, 4, IF(DC343='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD343='Risk Tables'!$C$44,1,IF(DD343='Risk Tables'!$C$43,2,IF(DD343='Risk Tables'!$C$42, 3, IF(DD343='Risk Tables'!$C$41, 4, IF(DD343='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE343='Risk Tables'!$C$44,1,IF(DE343='Risk Tables'!$C$43,2,IF(DE343='Risk Tables'!$C$42, 3, IF(DE343='Risk Tables'!$C$41, 4, IF(DE343='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF343='Risk Tables'!$C$44,1,IF(DF343='Risk Tables'!$C$43,2,IF(DF343='Risk Tables'!$C$42, 3, IF(DF343='Risk Tables'!$C$41, 4, IF(DF343='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI343:DW343))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI343:DW343, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD343),\"\",((AD343*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P343,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V343),\"\",((V343*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P343,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO343),\"\",((AO343*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P343,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM343),\"\",((AM343*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P343,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI343),\"\",((AI343*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P343,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF343),\"\",((AF343*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P343,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR343),\"\",((AR343*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P343,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL343),\"\",((BL343*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P343,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM343),\"\",((BM343*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P343,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU343),\"\",((AU343*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P343,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW343),\"\",((AW343*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P343,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK343),\"\",(((BK343)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P343,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A344=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I344,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M344,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A344=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H344,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A344=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H344,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A344=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H344,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A344=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H344,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG344),ISBLANK(AR344)),\"\",IF(AR344<0,'Risk Tables'!$C$46,BG344/AR344)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO344),ISBLANK(AR344)),\"\",IF(AR344<0,'Risk Tables'!$C$46,AO344/AR344)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH344=\"\",ISBLANK(CH344)),\"\",IF(CH344>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH344<=Parameters!$E$4,CH344>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH344<=Parameters!$F$4, CH344>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH344<=Parameters!$G$4, CH344>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI344=\"\",CI344=\"--\",ISBLANK(CI344)),\"\",IF(CI344='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI344>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI344<=Parameters!$E$5,CI344>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI344<=Parameters!$F$5, CI344>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI344<=Parameters!$G$5, CI344>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG344=\"\",CG344=\"--\",ISBLANK(CG344)),\"\",IF(CG344>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG344<=Parameters!$E$6,CG344>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG344<=Parameters!$F$6, CG344>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG344<=Parameters!$G$6, CG344>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY344=\"\",BY344=\"--\",ISBLANK(BY344)),\"\",IF(BY344>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY344<=Parameters!$E$8,BY344>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY344<=Parameters!$F$8, BY344>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY344<=Parameters!$G$8, BY344>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ344=\"\",BZ344=\"--\",ISBLANK(BZ344)),\"\",IF(BZ344>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ344<=Parameters!$E$9,BZ344>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ344<=Parameters!$F$9, BZ344>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ344<=Parameters!$G$9, BZ344>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA344=\"\",CA344=\"--\",ISBLANK(CA344)),\"\",IF(CA344<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA344>=Parameters!$E$10,CA344<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA344>=Parameters!$F$10, CA344<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA344>=Parameters!$G$10, CA344<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB344=\"\",CB344=\"--\",ISBLANK(CB344)),\"\",IF(CB344<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB344>=Parameters!$E$11,CB344<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB344>=Parameters!$F$11, CB344<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB344>=Parameters!$G$11, CB344<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO344=\"\",CO344=\"--\",ISBLANK(CO344)),\"\",IF(CO344<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO344>=Parameters!$E$13,CO344<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO344>=Parameters!$F$13, CO344<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO344>=Parameters!$G$13, CO344<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ344=\"\",CJ344=\"--\",ISBLANK(CJ344)),\"\",IF(CJ344='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ344<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ344>=Parameters!$E$14,CJ344<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ344>=Parameters!$F$14, CJ344<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ344>=Parameters!$G$14, CJ344<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK344=\"\",CK344=\"--\",ISBLANK(CK344)),\"\",IF(AND(CK344<Parameters!$E$15, CK344>=0), 'Risk Tables'!$C$44, IF(AND(CK344>=Parameters!$E$15,CK344<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK344>=Parameters!$F$15, CK344<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK344>=Parameters!$G$15, CK344<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM344=\"\",CM344=\"--\",ISBLANK(CM344)),\"\",IF(CM344>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM344<=Parameters!$E$16,CM344>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM344<=Parameters!$F$16, CM344>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM344<=Parameters!$G$16, CM344>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN344=\"\",CN344=\"--\",ISBLANK(CN344)),\"\",IF(CN344>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN344<=Parameters!$E$17,CN344>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN344<=Parameters!$F$17, CN344>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN344<=Parameters!$G$17, CN344>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL344=\"\",CL344=\"--\",ISBLANK(CL344)),\"\",IF(CL344>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL344<=Parameters!$E$18,CL344>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL344<=Parameters!$F$18, CL344>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL344<=Parameters!$G$18, CL344>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP344=\"\",CP344=\"--\",ISBLANK(CP344)),\"\",IF(CP344<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP344>=Parameters!$E$21,CP344<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP344>=Parameters!$F$21, CP344<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP344>=Parameters!$G$21, CP344<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ344=\"\",CQ344=\"--\",ISBLANK(CQ344)),\"\",IF(CQ344<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ344>=Parameters!$E$22,CQ344<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ344>=Parameters!$F$22, CQ344<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ344>=Parameters!$G$22, CQ344<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR344='Risk Tables'!$C$44,1,IF(CR344='Risk Tables'!$C$43,2,IF(CR344='Risk Tables'!$C$42, 3, IF(CR344='Risk Tables'!$C$41, 4, IF(CR344='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS344='Risk Tables'!$C$44,1,IF(CS344='Risk Tables'!$C$43,2,IF(CS344='Risk Tables'!$C$42, 3, IF(CS344='Risk Tables'!$C$41, 4, IF(CS344='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT344='Risk Tables'!$C$44,1,IF(CT344='Risk Tables'!$C$43,2,IF(CT344='Risk Tables'!$C$42, 3, IF(CT344='Risk Tables'!$C$41, 4, IF(CT344='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV344='Risk Tables'!$C$44,1,IF(CV344='Risk Tables'!$C$43,2,IF(CV344='Risk Tables'!$C$42, 3, IF(CV344='Risk Tables'!$C$41, 4, IF(CV344='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW344='Risk Tables'!$C$44,1,IF(CW344='Risk Tables'!$C$43,2,IF(CW344='Risk Tables'!$C$42, 3, IF(CW344='Risk Tables'!$C$41, 4, IF(CW344='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX344='Risk Tables'!$C$44,1,IF(CX344='Risk Tables'!$C$43,2,IF(CX344='Risk Tables'!$C$42, 3, IF(CX344='Risk Tables'!$C$41, 4, IF(CX344='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY344='Risk Tables'!$C$44,1,IF(CY344='Risk Tables'!$C$43,2,IF(CY344='Risk Tables'!$C$42, 3, IF(CY344='Risk Tables'!$C$41, 4, IF(CY344='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA344='Risk Tables'!$C$44,1,IF(DA344='Risk Tables'!$C$43,2,IF(DA344='Risk Tables'!$C$42, 3, IF(DA344='Risk Tables'!$C$41, 4, IF(DA344='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB344='Risk Tables'!$C$44,1,IF(DB344='Risk Tables'!$C$43,2,IF(DB344='Risk Tables'!$C$42, 3, IF(DB344='Risk Tables'!$C$41, 4, IF(DB344='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC344='Risk Tables'!$C$44,1,IF(DC344='Risk Tables'!$C$43,2,IF(DC344='Risk Tables'!$C$42, 3, IF(DC344='Risk Tables'!$C$41, 4, IF(DC344='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD344='Risk Tables'!$C$44,1,IF(DD344='Risk Tables'!$C$43,2,IF(DD344='Risk Tables'!$C$42, 3, IF(DD344='Risk Tables'!$C$41, 4, IF(DD344='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE344='Risk Tables'!$C$44,1,IF(DE344='Risk Tables'!$C$43,2,IF(DE344='Risk Tables'!$C$42, 3, IF(DE344='Risk Tables'!$C$41, 4, IF(DE344='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF344='Risk Tables'!$C$44,1,IF(DF344='Risk Tables'!$C$43,2,IF(DF344='Risk Tables'!$C$42, 3, IF(DF344='Risk Tables'!$C$41, 4, IF(DF344='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI344:DW344))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI344:DW344, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD344),\"\",((AD344*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P344,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V344),\"\",((V344*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P344,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO344),\"\",((AO344*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P344,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM344),\"\",((AM344*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P344,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI344),\"\",((AI344*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P344,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF344),\"\",((AF344*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P344,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR344),\"\",((AR344*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P344,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL344),\"\",((BL344*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P344,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM344),\"\",((BM344*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P344,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU344),\"\",((AU344*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P344,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW344),\"\",((AW344*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P344,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK344),\"\",(((BK344)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P344,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A345=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I345,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M345,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A345=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H345,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A345=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H345,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A345=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H345,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A345=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H345,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG345),ISBLANK(AR345)),\"\",IF(AR345<0,'Risk Tables'!$C$46,BG345/AR345)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO345),ISBLANK(AR345)),\"\",IF(AR345<0,'Risk Tables'!$C$46,AO345/AR345)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH345=\"\",ISBLANK(CH345)),\"\",IF(CH345>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH345<=Parameters!$E$4,CH345>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH345<=Parameters!$F$4, CH345>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH345<=Parameters!$G$4, CH345>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI345=\"\",CI345=\"--\",ISBLANK(CI345)),\"\",IF(CI345='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI345>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI345<=Parameters!$E$5,CI345>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI345<=Parameters!$F$5, CI345>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI345<=Parameters!$G$5, CI345>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG345=\"\",CG345=\"--\",ISBLANK(CG345)),\"\",IF(CG345>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG345<=Parameters!$E$6,CG345>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG345<=Parameters!$F$6, CG345>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG345<=Parameters!$G$6, CG345>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY345=\"\",BY345=\"--\",ISBLANK(BY345)),\"\",IF(BY345>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY345<=Parameters!$E$8,BY345>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY345<=Parameters!$F$8, BY345>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY345<=Parameters!$G$8, BY345>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ345=\"\",BZ345=\"--\",ISBLANK(BZ345)),\"\",IF(BZ345>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ345<=Parameters!$E$9,BZ345>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ345<=Parameters!$F$9, BZ345>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ345<=Parameters!$G$9, BZ345>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA345=\"\",CA345=\"--\",ISBLANK(CA345)),\"\",IF(CA345<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA345>=Parameters!$E$10,CA345<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA345>=Parameters!$F$10, CA345<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA345>=Parameters!$G$10, CA345<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB345=\"\",CB345=\"--\",ISBLANK(CB345)),\"\",IF(CB345<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB345>=Parameters!$E$11,CB345<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB345>=Parameters!$F$11, CB345<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB345>=Parameters!$G$11, CB345<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO345=\"\",CO345=\"--\",ISBLANK(CO345)),\"\",IF(CO345<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO345>=Parameters!$E$13,CO345<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO345>=Parameters!$F$13, CO345<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO345>=Parameters!$G$13, CO345<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ345=\"\",CJ345=\"--\",ISBLANK(CJ345)),\"\",IF(CJ345='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ345<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ345>=Parameters!$E$14,CJ345<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ345>=Parameters!$F$14, CJ345<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ345>=Parameters!$G$14, CJ345<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK345=\"\",CK345=\"--\",ISBLANK(CK345)),\"\",IF(AND(CK345<Parameters!$E$15, CK345>=0), 'Risk Tables'!$C$44, IF(AND(CK345>=Parameters!$E$15,CK345<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK345>=Parameters!$F$15, CK345<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK345>=Parameters!$G$15, CK345<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM345=\"\",CM345=\"--\",ISBLANK(CM345)),\"\",IF(CM345>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM345<=Parameters!$E$16,CM345>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM345<=Parameters!$F$16, CM345>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM345<=Parameters!$G$16, CM345>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN345=\"\",CN345=\"--\",ISBLANK(CN345)),\"\",IF(CN345>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN345<=Parameters!$E$17,CN345>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN345<=Parameters!$F$17, CN345>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN345<=Parameters!$G$17, CN345>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL345=\"\",CL345=\"--\",ISBLANK(CL345)),\"\",IF(CL345>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL345<=Parameters!$E$18,CL345>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL345<=Parameters!$F$18, CL345>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL345<=Parameters!$G$18, CL345>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP345=\"\",CP345=\"--\",ISBLANK(CP345)),\"\",IF(CP345<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP345>=Parameters!$E$21,CP345<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP345>=Parameters!$F$21, CP345<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP345>=Parameters!$G$21, CP345<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ345=\"\",CQ345=\"--\",ISBLANK(CQ345)),\"\",IF(CQ345<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ345>=Parameters!$E$22,CQ345<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ345>=Parameters!$F$22, CQ345<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ345>=Parameters!$G$22, CQ345<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR345='Risk Tables'!$C$44,1,IF(CR345='Risk Tables'!$C$43,2,IF(CR345='Risk Tables'!$C$42, 3, IF(CR345='Risk Tables'!$C$41, 4, IF(CR345='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS345='Risk Tables'!$C$44,1,IF(CS345='Risk Tables'!$C$43,2,IF(CS345='Risk Tables'!$C$42, 3, IF(CS345='Risk Tables'!$C$41, 4, IF(CS345='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT345='Risk Tables'!$C$44,1,IF(CT345='Risk Tables'!$C$43,2,IF(CT345='Risk Tables'!$C$42, 3, IF(CT345='Risk Tables'!$C$41, 4, IF(CT345='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV345='Risk Tables'!$C$44,1,IF(CV345='Risk Tables'!$C$43,2,IF(CV345='Risk Tables'!$C$42, 3, IF(CV345='Risk Tables'!$C$41, 4, IF(CV345='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW345='Risk Tables'!$C$44,1,IF(CW345='Risk Tables'!$C$43,2,IF(CW345='Risk Tables'!$C$42, 3, IF(CW345='Risk Tables'!$C$41, 4, IF(CW345='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX345='Risk Tables'!$C$44,1,IF(CX345='Risk Tables'!$C$43,2,IF(CX345='Risk Tables'!$C$42, 3, IF(CX345='Risk Tables'!$C$41, 4, IF(CX345='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY345='Risk Tables'!$C$44,1,IF(CY345='Risk Tables'!$C$43,2,IF(CY345='Risk Tables'!$C$42, 3, IF(CY345='Risk Tables'!$C$41, 4, IF(CY345='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA345='Risk Tables'!$C$44,1,IF(DA345='Risk Tables'!$C$43,2,IF(DA345='Risk Tables'!$C$42, 3, IF(DA345='Risk Tables'!$C$41, 4, IF(DA345='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB345='Risk Tables'!$C$44,1,IF(DB345='Risk Tables'!$C$43,2,IF(DB345='Risk Tables'!$C$42, 3, IF(DB345='Risk Tables'!$C$41, 4, IF(DB345='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC345='Risk Tables'!$C$44,1,IF(DC345='Risk Tables'!$C$43,2,IF(DC345='Risk Tables'!$C$42, 3, IF(DC345='Risk Tables'!$C$41, 4, IF(DC345='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD345='Risk Tables'!$C$44,1,IF(DD345='Risk Tables'!$C$43,2,IF(DD345='Risk Tables'!$C$42, 3, IF(DD345='Risk Tables'!$C$41, 4, IF(DD345='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE345='Risk Tables'!$C$44,1,IF(DE345='Risk Tables'!$C$43,2,IF(DE345='Risk Tables'!$C$42, 3, IF(DE345='Risk Tables'!$C$41, 4, IF(DE345='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF345='Risk Tables'!$C$44,1,IF(DF345='Risk Tables'!$C$43,2,IF(DF345='Risk Tables'!$C$42, 3, IF(DF345='Risk Tables'!$C$41, 4, IF(DF345='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI345:DW345))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI345:DW345, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD345),\"\",((AD345*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P345,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V345),\"\",((V345*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P345,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO345),\"\",((AO345*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P345,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM345),\"\",((AM345*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P345,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI345),\"\",((AI345*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P345,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF345),\"\",((AF345*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P345,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR345),\"\",((AR345*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P345,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL345),\"\",((BL345*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P345,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM345),\"\",((BM345*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P345,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU345),\"\",((AU345*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P345,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW345),\"\",((AW345*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P345,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK345),\"\",(((BK345)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P345,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A346=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I346,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M346,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A346=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H346,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A346=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H346,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A346=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H346,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A346=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H346,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG346),ISBLANK(AR346)),\"\",IF(AR346<0,'Risk Tables'!$C$46,BG346/AR346)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO346),ISBLANK(AR346)),\"\",IF(AR346<0,'Risk Tables'!$C$46,AO346/AR346)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH346=\"\",ISBLANK(CH346)),\"\",IF(CH346>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH346<=Parameters!$E$4,CH346>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH346<=Parameters!$F$4, CH346>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH346<=Parameters!$G$4, CH346>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI346=\"\",CI346=\"--\",ISBLANK(CI346)),\"\",IF(CI346='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI346>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI346<=Parameters!$E$5,CI346>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI346<=Parameters!$F$5, CI346>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI346<=Parameters!$G$5, CI346>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG346=\"\",CG346=\"--\",ISBLANK(CG346)),\"\",IF(CG346>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG346<=Parameters!$E$6,CG346>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG346<=Parameters!$F$6, CG346>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG346<=Parameters!$G$6, CG346>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY346=\"\",BY346=\"--\",ISBLANK(BY346)),\"\",IF(BY346>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY346<=Parameters!$E$8,BY346>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY346<=Parameters!$F$8, BY346>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY346<=Parameters!$G$8, BY346>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ346=\"\",BZ346=\"--\",ISBLANK(BZ346)),\"\",IF(BZ346>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ346<=Parameters!$E$9,BZ346>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ346<=Parameters!$F$9, BZ346>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ346<=Parameters!$G$9, BZ346>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA346=\"\",CA346=\"--\",ISBLANK(CA346)),\"\",IF(CA346<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA346>=Parameters!$E$10,CA346<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA346>=Parameters!$F$10, CA346<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA346>=Parameters!$G$10, CA346<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB346=\"\",CB346=\"--\",ISBLANK(CB346)),\"\",IF(CB346<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB346>=Parameters!$E$11,CB346<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB346>=Parameters!$F$11, CB346<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB346>=Parameters!$G$11, CB346<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO346=\"\",CO346=\"--\",ISBLANK(CO346)),\"\",IF(CO346<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO346>=Parameters!$E$13,CO346<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO346>=Parameters!$F$13, CO346<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO346>=Parameters!$G$13, CO346<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ346=\"\",CJ346=\"--\",ISBLANK(CJ346)),\"\",IF(CJ346='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ346<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ346>=Parameters!$E$14,CJ346<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ346>=Parameters!$F$14, CJ346<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ346>=Parameters!$G$14, CJ346<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK346=\"\",CK346=\"--\",ISBLANK(CK346)),\"\",IF(AND(CK346<Parameters!$E$15, CK346>=0), 'Risk Tables'!$C$44, IF(AND(CK346>=Parameters!$E$15,CK346<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK346>=Parameters!$F$15, CK346<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK346>=Parameters!$G$15, CK346<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM346=\"\",CM346=\"--\",ISBLANK(CM346)),\"\",IF(CM346>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM346<=Parameters!$E$16,CM346>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM346<=Parameters!$F$16, CM346>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM346<=Parameters!$G$16, CM346>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN346=\"\",CN346=\"--\",ISBLANK(CN346)),\"\",IF(CN346>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN346<=Parameters!$E$17,CN346>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN346<=Parameters!$F$17, CN346>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN346<=Parameters!$G$17, CN346>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL346=\"\",CL346=\"--\",ISBLANK(CL346)),\"\",IF(CL346>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL346<=Parameters!$E$18,CL346>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL346<=Parameters!$F$18, CL346>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL346<=Parameters!$G$18, CL346>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP346=\"\",CP346=\"--\",ISBLANK(CP346)),\"\",IF(CP346<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP346>=Parameters!$E$21,CP346<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP346>=Parameters!$F$21, CP346<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP346>=Parameters!$G$21, CP346<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ346=\"\",CQ346=\"--\",ISBLANK(CQ346)),\"\",IF(CQ346<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ346>=Parameters!$E$22,CQ346<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ346>=Parameters!$F$22, CQ346<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ346>=Parameters!$G$22, CQ346<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR346='Risk Tables'!$C$44,1,IF(CR346='Risk Tables'!$C$43,2,IF(CR346='Risk Tables'!$C$42, 3, IF(CR346='Risk Tables'!$C$41, 4, IF(CR346='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS346='Risk Tables'!$C$44,1,IF(CS346='Risk Tables'!$C$43,2,IF(CS346='Risk Tables'!$C$42, 3, IF(CS346='Risk Tables'!$C$41, 4, IF(CS346='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT346='Risk Tables'!$C$44,1,IF(CT346='Risk Tables'!$C$43,2,IF(CT346='Risk Tables'!$C$42, 3, IF(CT346='Risk Tables'!$C$41, 4, IF(CT346='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV346='Risk Tables'!$C$44,1,IF(CV346='Risk Tables'!$C$43,2,IF(CV346='Risk Tables'!$C$42, 3, IF(CV346='Risk Tables'!$C$41, 4, IF(CV346='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW346='Risk Tables'!$C$44,1,IF(CW346='Risk Tables'!$C$43,2,IF(CW346='Risk Tables'!$C$42, 3, IF(CW346='Risk Tables'!$C$41, 4, IF(CW346='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX346='Risk Tables'!$C$44,1,IF(CX346='Risk Tables'!$C$43,2,IF(CX346='Risk Tables'!$C$42, 3, IF(CX346='Risk Tables'!$C$41, 4, IF(CX346='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY346='Risk Tables'!$C$44,1,IF(CY346='Risk Tables'!$C$43,2,IF(CY346='Risk Tables'!$C$42, 3, IF(CY346='Risk Tables'!$C$41, 4, IF(CY346='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA346='Risk Tables'!$C$44,1,IF(DA346='Risk Tables'!$C$43,2,IF(DA346='Risk Tables'!$C$42, 3, IF(DA346='Risk Tables'!$C$41, 4, IF(DA346='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB346='Risk Tables'!$C$44,1,IF(DB346='Risk Tables'!$C$43,2,IF(DB346='Risk Tables'!$C$42, 3, IF(DB346='Risk Tables'!$C$41, 4, IF(DB346='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC346='Risk Tables'!$C$44,1,IF(DC346='Risk Tables'!$C$43,2,IF(DC346='Risk Tables'!$C$42, 3, IF(DC346='Risk Tables'!$C$41, 4, IF(DC346='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD346='Risk Tables'!$C$44,1,IF(DD346='Risk Tables'!$C$43,2,IF(DD346='Risk Tables'!$C$42, 3, IF(DD346='Risk Tables'!$C$41, 4, IF(DD346='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE346='Risk Tables'!$C$44,1,IF(DE346='Risk Tables'!$C$43,2,IF(DE346='Risk Tables'!$C$42, 3, IF(DE346='Risk Tables'!$C$41, 4, IF(DE346='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF346='Risk Tables'!$C$44,1,IF(DF346='Risk Tables'!$C$43,2,IF(DF346='Risk Tables'!$C$42, 3, IF(DF346='Risk Tables'!$C$41, 4, IF(DF346='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI346:DW346))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI346:DW346, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD346),\"\",((AD346*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P346,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V346),\"\",((V346*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P346,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO346),\"\",((AO346*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P346,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM346),\"\",((AM346*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P346,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI346),\"\",((AI346*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P346,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF346),\"\",((AF346*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P346,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR346),\"\",((AR346*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P346,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL346),\"\",((BL346*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P346,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM346),\"\",((BM346*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P346,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU346),\"\",((AU346*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P346,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW346),\"\",((AW346*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P346,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK346),\"\",(((BK346)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P346,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A347=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I347,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M347,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A347=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H347,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A347=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H347,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A347=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H347,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A347=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H347,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG347),ISBLANK(AR347)),\"\",IF(AR347<0,'Risk Tables'!$C$46,BG347/AR347)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO347),ISBLANK(AR347)),\"\",IF(AR347<0,'Risk Tables'!$C$46,AO347/AR347)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH347=\"\",ISBLANK(CH347)),\"\",IF(CH347>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH347<=Parameters!$E$4,CH347>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH347<=Parameters!$F$4, CH347>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH347<=Parameters!$G$4, CH347>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI347=\"\",CI347=\"--\",ISBLANK(CI347)),\"\",IF(CI347='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI347>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI347<=Parameters!$E$5,CI347>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI347<=Parameters!$F$5, CI347>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI347<=Parameters!$G$5, CI347>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG347=\"\",CG347=\"--\",ISBLANK(CG347)),\"\",IF(CG347>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG347<=Parameters!$E$6,CG347>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG347<=Parameters!$F$6, CG347>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG347<=Parameters!$G$6, CG347>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY347=\"\",BY347=\"--\",ISBLANK(BY347)),\"\",IF(BY347>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY347<=Parameters!$E$8,BY347>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY347<=Parameters!$F$8, BY347>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY347<=Parameters!$G$8, BY347>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ347=\"\",BZ347=\"--\",ISBLANK(BZ347)),\"\",IF(BZ347>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ347<=Parameters!$E$9,BZ347>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ347<=Parameters!$F$9, BZ347>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ347<=Parameters!$G$9, BZ347>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA347=\"\",CA347=\"--\",ISBLANK(CA347)),\"\",IF(CA347<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA347>=Parameters!$E$10,CA347<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA347>=Parameters!$F$10, CA347<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA347>=Parameters!$G$10, CA347<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB347=\"\",CB347=\"--\",ISBLANK(CB347)),\"\",IF(CB347<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB347>=Parameters!$E$11,CB347<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB347>=Parameters!$F$11, CB347<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB347>=Parameters!$G$11, CB347<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO347=\"\",CO347=\"--\",ISBLANK(CO347)),\"\",IF(CO347<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO347>=Parameters!$E$13,CO347<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO347>=Parameters!$F$13, CO347<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO347>=Parameters!$G$13, CO347<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ347=\"\",CJ347=\"--\",ISBLANK(CJ347)),\"\",IF(CJ347='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ347<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ347>=Parameters!$E$14,CJ347<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ347>=Parameters!$F$14, CJ347<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ347>=Parameters!$G$14, CJ347<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK347=\"\",CK347=\"--\",ISBLANK(CK347)),\"\",IF(AND(CK347<Parameters!$E$15, CK347>=0), 'Risk Tables'!$C$44, IF(AND(CK347>=Parameters!$E$15,CK347<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK347>=Parameters!$F$15, CK347<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK347>=Parameters!$G$15, CK347<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM347=\"\",CM347=\"--\",ISBLANK(CM347)),\"\",IF(CM347>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM347<=Parameters!$E$16,CM347>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM347<=Parameters!$F$16, CM347>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM347<=Parameters!$G$16, CM347>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN347=\"\",CN347=\"--\",ISBLANK(CN347)),\"\",IF(CN347>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN347<=Parameters!$E$17,CN347>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN347<=Parameters!$F$17, CN347>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN347<=Parameters!$G$17, CN347>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL347=\"\",CL347=\"--\",ISBLANK(CL347)),\"\",IF(CL347>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL347<=Parameters!$E$18,CL347>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL347<=Parameters!$F$18, CL347>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL347<=Parameters!$G$18, CL347>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP347=\"\",CP347=\"--\",ISBLANK(CP347)),\"\",IF(CP347<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP347>=Parameters!$E$21,CP347<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP347>=Parameters!$F$21, CP347<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP347>=Parameters!$G$21, CP347<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ347=\"\",CQ347=\"--\",ISBLANK(CQ347)),\"\",IF(CQ347<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ347>=Parameters!$E$22,CQ347<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ347>=Parameters!$F$22, CQ347<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ347>=Parameters!$G$22, CQ347<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR347='Risk Tables'!$C$44,1,IF(CR347='Risk Tables'!$C$43,2,IF(CR347='Risk Tables'!$C$42, 3, IF(CR347='Risk Tables'!$C$41, 4, IF(CR347='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS347='Risk Tables'!$C$44,1,IF(CS347='Risk Tables'!$C$43,2,IF(CS347='Risk Tables'!$C$42, 3, IF(CS347='Risk Tables'!$C$41, 4, IF(CS347='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT347='Risk Tables'!$C$44,1,IF(CT347='Risk Tables'!$C$43,2,IF(CT347='Risk Tables'!$C$42, 3, IF(CT347='Risk Tables'!$C$41, 4, IF(CT347='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV347='Risk Tables'!$C$44,1,IF(CV347='Risk Tables'!$C$43,2,IF(CV347='Risk Tables'!$C$42, 3, IF(CV347='Risk Tables'!$C$41, 4, IF(CV347='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW347='Risk Tables'!$C$44,1,IF(CW347='Risk Tables'!$C$43,2,IF(CW347='Risk Tables'!$C$42, 3, IF(CW347='Risk Tables'!$C$41, 4, IF(CW347='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX347='Risk Tables'!$C$44,1,IF(CX347='Risk Tables'!$C$43,2,IF(CX347='Risk Tables'!$C$42, 3, IF(CX347='Risk Tables'!$C$41, 4, IF(CX347='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY347='Risk Tables'!$C$44,1,IF(CY347='Risk Tables'!$C$43,2,IF(CY347='Risk Tables'!$C$42, 3, IF(CY347='Risk Tables'!$C$41, 4, IF(CY347='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA347='Risk Tables'!$C$44,1,IF(DA347='Risk Tables'!$C$43,2,IF(DA347='Risk Tables'!$C$42, 3, IF(DA347='Risk Tables'!$C$41, 4, IF(DA347='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB347='Risk Tables'!$C$44,1,IF(DB347='Risk Tables'!$C$43,2,IF(DB347='Risk Tables'!$C$42, 3, IF(DB347='Risk Tables'!$C$41, 4, IF(DB347='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC347='Risk Tables'!$C$44,1,IF(DC347='Risk Tables'!$C$43,2,IF(DC347='Risk Tables'!$C$42, 3, IF(DC347='Risk Tables'!$C$41, 4, IF(DC347='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD347='Risk Tables'!$C$44,1,IF(DD347='Risk Tables'!$C$43,2,IF(DD347='Risk Tables'!$C$42, 3, IF(DD347='Risk Tables'!$C$41, 4, IF(DD347='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE347='Risk Tables'!$C$44,1,IF(DE347='Risk Tables'!$C$43,2,IF(DE347='Risk Tables'!$C$42, 3, IF(DE347='Risk Tables'!$C$41, 4, IF(DE347='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF347='Risk Tables'!$C$44,1,IF(DF347='Risk Tables'!$C$43,2,IF(DF347='Risk Tables'!$C$42, 3, IF(DF347='Risk Tables'!$C$41, 4, IF(DF347='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI347:DW347))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI347:DW347, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD347),\"\",((AD347*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P347,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V347),\"\",((V347*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P347,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO347),\"\",((AO347*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P347,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM347),\"\",((AM347*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P347,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI347),\"\",((AI347*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P347,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF347),\"\",((AF347*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P347,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR347),\"\",((AR347*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P347,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL347),\"\",((BL347*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P347,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM347),\"\",((BM347*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P347,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU347),\"\",((AU347*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P347,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW347),\"\",((AW347*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P347,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK347),\"\",(((BK347)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P347,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A348=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I348,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M348,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A348=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H348,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A348=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H348,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A348=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H348,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A348=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H348,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG348),ISBLANK(AR348)),\"\",IF(AR348<0,'Risk Tables'!$C$46,BG348/AR348)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO348),ISBLANK(AR348)),\"\",IF(AR348<0,'Risk Tables'!$C$46,AO348/AR348)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH348=\"\",ISBLANK(CH348)),\"\",IF(CH348>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH348<=Parameters!$E$4,CH348>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH348<=Parameters!$F$4, CH348>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH348<=Parameters!$G$4, CH348>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI348=\"\",CI348=\"--\",ISBLANK(CI348)),\"\",IF(CI348='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI348>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI348<=Parameters!$E$5,CI348>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI348<=Parameters!$F$5, CI348>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI348<=Parameters!$G$5, CI348>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG348=\"\",CG348=\"--\",ISBLANK(CG348)),\"\",IF(CG348>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG348<=Parameters!$E$6,CG348>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG348<=Parameters!$F$6, CG348>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG348<=Parameters!$G$6, CG348>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY348=\"\",BY348=\"--\",ISBLANK(BY348)),\"\",IF(BY348>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY348<=Parameters!$E$8,BY348>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY348<=Parameters!$F$8, BY348>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY348<=Parameters!$G$8, BY348>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ348=\"\",BZ348=\"--\",ISBLANK(BZ348)),\"\",IF(BZ348>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ348<=Parameters!$E$9,BZ348>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ348<=Parameters!$F$9, BZ348>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ348<=Parameters!$G$9, BZ348>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA348=\"\",CA348=\"--\",ISBLANK(CA348)),\"\",IF(CA348<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA348>=Parameters!$E$10,CA348<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA348>=Parameters!$F$10, CA348<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA348>=Parameters!$G$10, CA348<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB348=\"\",CB348=\"--\",ISBLANK(CB348)),\"\",IF(CB348<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB348>=Parameters!$E$11,CB348<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB348>=Parameters!$F$11, CB348<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB348>=Parameters!$G$11, CB348<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO348=\"\",CO348=\"--\",ISBLANK(CO348)),\"\",IF(CO348<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO348>=Parameters!$E$13,CO348<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO348>=Parameters!$F$13, CO348<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO348>=Parameters!$G$13, CO348<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ348=\"\",CJ348=\"--\",ISBLANK(CJ348)),\"\",IF(CJ348='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ348<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ348>=Parameters!$E$14,CJ348<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ348>=Parameters!$F$14, CJ348<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ348>=Parameters!$G$14, CJ348<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK348=\"\",CK348=\"--\",ISBLANK(CK348)),\"\",IF(AND(CK348<Parameters!$E$15, CK348>=0), 'Risk Tables'!$C$44, IF(AND(CK348>=Parameters!$E$15,CK348<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK348>=Parameters!$F$15, CK348<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK348>=Parameters!$G$15, CK348<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM348=\"\",CM348=\"--\",ISBLANK(CM348)),\"\",IF(CM348>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM348<=Parameters!$E$16,CM348>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM348<=Parameters!$F$16, CM348>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM348<=Parameters!$G$16, CM348>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN348=\"\",CN348=\"--\",ISBLANK(CN348)),\"\",IF(CN348>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN348<=Parameters!$E$17,CN348>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN348<=Parameters!$F$17, CN348>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN348<=Parameters!$G$17, CN348>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL348=\"\",CL348=\"--\",ISBLANK(CL348)),\"\",IF(CL348>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL348<=Parameters!$E$18,CL348>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL348<=Parameters!$F$18, CL348>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL348<=Parameters!$G$18, CL348>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP348=\"\",CP348=\"--\",ISBLANK(CP348)),\"\",IF(CP348<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP348>=Parameters!$E$21,CP348<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP348>=Parameters!$F$21, CP348<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP348>=Parameters!$G$21, CP348<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ348=\"\",CQ348=\"--\",ISBLANK(CQ348)),\"\",IF(CQ348<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ348>=Parameters!$E$22,CQ348<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ348>=Parameters!$F$22, CQ348<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ348>=Parameters!$G$22, CQ348<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR348='Risk Tables'!$C$44,1,IF(CR348='Risk Tables'!$C$43,2,IF(CR348='Risk Tables'!$C$42, 3, IF(CR348='Risk Tables'!$C$41, 4, IF(CR348='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS348='Risk Tables'!$C$44,1,IF(CS348='Risk Tables'!$C$43,2,IF(CS348='Risk Tables'!$C$42, 3, IF(CS348='Risk Tables'!$C$41, 4, IF(CS348='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT348='Risk Tables'!$C$44,1,IF(CT348='Risk Tables'!$C$43,2,IF(CT348='Risk Tables'!$C$42, 3, IF(CT348='Risk Tables'!$C$41, 4, IF(CT348='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV348='Risk Tables'!$C$44,1,IF(CV348='Risk Tables'!$C$43,2,IF(CV348='Risk Tables'!$C$42, 3, IF(CV348='Risk Tables'!$C$41, 4, IF(CV348='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW348='Risk Tables'!$C$44,1,IF(CW348='Risk Tables'!$C$43,2,IF(CW348='Risk Tables'!$C$42, 3, IF(CW348='Risk Tables'!$C$41, 4, IF(CW348='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX348='Risk Tables'!$C$44,1,IF(CX348='Risk Tables'!$C$43,2,IF(CX348='Risk Tables'!$C$42, 3, IF(CX348='Risk Tables'!$C$41, 4, IF(CX348='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY348='Risk Tables'!$C$44,1,IF(CY348='Risk Tables'!$C$43,2,IF(CY348='Risk Tables'!$C$42, 3, IF(CY348='Risk Tables'!$C$41, 4, IF(CY348='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA348='Risk Tables'!$C$44,1,IF(DA348='Risk Tables'!$C$43,2,IF(DA348='Risk Tables'!$C$42, 3, IF(DA348='Risk Tables'!$C$41, 4, IF(DA348='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB348='Risk Tables'!$C$44,1,IF(DB348='Risk Tables'!$C$43,2,IF(DB348='Risk Tables'!$C$42, 3, IF(DB348='Risk Tables'!$C$41, 4, IF(DB348='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC348='Risk Tables'!$C$44,1,IF(DC348='Risk Tables'!$C$43,2,IF(DC348='Risk Tables'!$C$42, 3, IF(DC348='Risk Tables'!$C$41, 4, IF(DC348='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD348='Risk Tables'!$C$44,1,IF(DD348='Risk Tables'!$C$43,2,IF(DD348='Risk Tables'!$C$42, 3, IF(DD348='Risk Tables'!$C$41, 4, IF(DD348='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE348='Risk Tables'!$C$44,1,IF(DE348='Risk Tables'!$C$43,2,IF(DE348='Risk Tables'!$C$42, 3, IF(DE348='Risk Tables'!$C$41, 4, IF(DE348='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF348='Risk Tables'!$C$44,1,IF(DF348='Risk Tables'!$C$43,2,IF(DF348='Risk Tables'!$C$42, 3, IF(DF348='Risk Tables'!$C$41, 4, IF(DF348='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI348:DW348))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI348:DW348, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD348),\"\",((AD348*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P348,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V348),\"\",((V348*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P348,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO348),\"\",((AO348*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P348,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM348),\"\",((AM348*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P348,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI348),\"\",((AI348*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P348,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF348),\"\",((AF348*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P348,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR348),\"\",((AR348*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P348,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL348),\"\",((BL348*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P348,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM348),\"\",((BM348*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P348,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU348),\"\",((AU348*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P348,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW348),\"\",((AW348*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P348,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK348),\"\",(((BK348)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P348,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A349=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I349,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M349,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A349=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H349,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A349=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H349,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A349=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H349,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A349=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H349,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG349),ISBLANK(AR349)),\"\",IF(AR349<0,'Risk Tables'!$C$46,BG349/AR349)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO349),ISBLANK(AR349)),\"\",IF(AR349<0,'Risk Tables'!$C$46,AO349/AR349)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH349=\"\",ISBLANK(CH349)),\"\",IF(CH349>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH349<=Parameters!$E$4,CH349>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH349<=Parameters!$F$4, CH349>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH349<=Parameters!$G$4, CH349>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI349=\"\",CI349=\"--\",ISBLANK(CI349)),\"\",IF(CI349='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI349>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI349<=Parameters!$E$5,CI349>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI349<=Parameters!$F$5, CI349>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI349<=Parameters!$G$5, CI349>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG349=\"\",CG349=\"--\",ISBLANK(CG349)),\"\",IF(CG349>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG349<=Parameters!$E$6,CG349>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG349<=Parameters!$F$6, CG349>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG349<=Parameters!$G$6, CG349>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY349=\"\",BY349=\"--\",ISBLANK(BY349)),\"\",IF(BY349>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY349<=Parameters!$E$8,BY349>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY349<=Parameters!$F$8, BY349>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY349<=Parameters!$G$8, BY349>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ349=\"\",BZ349=\"--\",ISBLANK(BZ349)),\"\",IF(BZ349>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ349<=Parameters!$E$9,BZ349>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ349<=Parameters!$F$9, BZ349>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ349<=Parameters!$G$9, BZ349>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA349=\"\",CA349=\"--\",ISBLANK(CA349)),\"\",IF(CA349<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA349>=Parameters!$E$10,CA349<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA349>=Parameters!$F$10, CA349<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA349>=Parameters!$G$10, CA349<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB349=\"\",CB349=\"--\",ISBLANK(CB349)),\"\",IF(CB349<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB349>=Parameters!$E$11,CB349<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB349>=Parameters!$F$11, CB349<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB349>=Parameters!$G$11, CB349<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO349=\"\",CO349=\"--\",ISBLANK(CO349)),\"\",IF(CO349<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO349>=Parameters!$E$13,CO349<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO349>=Parameters!$F$13, CO349<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO349>=Parameters!$G$13, CO349<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ349=\"\",CJ349=\"--\",ISBLANK(CJ349)),\"\",IF(CJ349='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ349<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ349>=Parameters!$E$14,CJ349<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ349>=Parameters!$F$14, CJ349<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ349>=Parameters!$G$14, CJ349<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK349=\"\",CK349=\"--\",ISBLANK(CK349)),\"\",IF(AND(CK349<Parameters!$E$15, CK349>=0), 'Risk Tables'!$C$44, IF(AND(CK349>=Parameters!$E$15,CK349<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK349>=Parameters!$F$15, CK349<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK349>=Parameters!$G$15, CK349<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM349=\"\",CM349=\"--\",ISBLANK(CM349)),\"\",IF(CM349>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM349<=Parameters!$E$16,CM349>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM349<=Parameters!$F$16, CM349>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM349<=Parameters!$G$16, CM349>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN349=\"\",CN349=\"--\",ISBLANK(CN349)),\"\",IF(CN349>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN349<=Parameters!$E$17,CN349>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN349<=Parameters!$F$17, CN349>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN349<=Parameters!$G$17, CN349>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL349=\"\",CL349=\"--\",ISBLANK(CL349)),\"\",IF(CL349>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL349<=Parameters!$E$18,CL349>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL349<=Parameters!$F$18, CL349>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL349<=Parameters!$G$18, CL349>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP349=\"\",CP349=\"--\",ISBLANK(CP349)),\"\",IF(CP349<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP349>=Parameters!$E$21,CP349<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP349>=Parameters!$F$21, CP349<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP349>=Parameters!$G$21, CP349<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ349=\"\",CQ349=\"--\",ISBLANK(CQ349)),\"\",IF(CQ349<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ349>=Parameters!$E$22,CQ349<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ349>=Parameters!$F$22, CQ349<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ349>=Parameters!$G$22, CQ349<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR349='Risk Tables'!$C$44,1,IF(CR349='Risk Tables'!$C$43,2,IF(CR349='Risk Tables'!$C$42, 3, IF(CR349='Risk Tables'!$C$41, 4, IF(CR349='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS349='Risk Tables'!$C$44,1,IF(CS349='Risk Tables'!$C$43,2,IF(CS349='Risk Tables'!$C$42, 3, IF(CS349='Risk Tables'!$C$41, 4, IF(CS349='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT349='Risk Tables'!$C$44,1,IF(CT349='Risk Tables'!$C$43,2,IF(CT349='Risk Tables'!$C$42, 3, IF(CT349='Risk Tables'!$C$41, 4, IF(CT349='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV349='Risk Tables'!$C$44,1,IF(CV349='Risk Tables'!$C$43,2,IF(CV349='Risk Tables'!$C$42, 3, IF(CV349='Risk Tables'!$C$41, 4, IF(CV349='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW349='Risk Tables'!$C$44,1,IF(CW349='Risk Tables'!$C$43,2,IF(CW349='Risk Tables'!$C$42, 3, IF(CW349='Risk Tables'!$C$41, 4, IF(CW349='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX349='Risk Tables'!$C$44,1,IF(CX349='Risk Tables'!$C$43,2,IF(CX349='Risk Tables'!$C$42, 3, IF(CX349='Risk Tables'!$C$41, 4, IF(CX349='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY349='Risk Tables'!$C$44,1,IF(CY349='Risk Tables'!$C$43,2,IF(CY349='Risk Tables'!$C$42, 3, IF(CY349='Risk Tables'!$C$41, 4, IF(CY349='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA349='Risk Tables'!$C$44,1,IF(DA349='Risk Tables'!$C$43,2,IF(DA349='Risk Tables'!$C$42, 3, IF(DA349='Risk Tables'!$C$41, 4, IF(DA349='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB349='Risk Tables'!$C$44,1,IF(DB349='Risk Tables'!$C$43,2,IF(DB349='Risk Tables'!$C$42, 3, IF(DB349='Risk Tables'!$C$41, 4, IF(DB349='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC349='Risk Tables'!$C$44,1,IF(DC349='Risk Tables'!$C$43,2,IF(DC349='Risk Tables'!$C$42, 3, IF(DC349='Risk Tables'!$C$41, 4, IF(DC349='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD349='Risk Tables'!$C$44,1,IF(DD349='Risk Tables'!$C$43,2,IF(DD349='Risk Tables'!$C$42, 3, IF(DD349='Risk Tables'!$C$41, 4, IF(DD349='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE349='Risk Tables'!$C$44,1,IF(DE349='Risk Tables'!$C$43,2,IF(DE349='Risk Tables'!$C$42, 3, IF(DE349='Risk Tables'!$C$41, 4, IF(DE349='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF349='Risk Tables'!$C$44,1,IF(DF349='Risk Tables'!$C$43,2,IF(DF349='Risk Tables'!$C$42, 3, IF(DF349='Risk Tables'!$C$41, 4, IF(DF349='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI349:DW349))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI349:DW349, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD349),\"\",((AD349*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P349,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V349),\"\",((V349*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P349,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO349),\"\",((AO349*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P349,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM349),\"\",((AM349*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P349,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI349),\"\",((AI349*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P349,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF349),\"\",((AF349*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P349,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR349),\"\",((AR349*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P349,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL349),\"\",((BL349*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P349,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM349),\"\",((BM349*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P349,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU349),\"\",((AU349*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P349,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW349),\"\",((AW349*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P349,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK349),\"\",(((BK349)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P349,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A350=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I350,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M350,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A350=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H350,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A350=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H350,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A350=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H350,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A350=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H350,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG350),ISBLANK(AR350)),\"\",IF(AR350<0,'Risk Tables'!$C$46,BG350/AR350)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO350),ISBLANK(AR350)),\"\",IF(AR350<0,'Risk Tables'!$C$46,AO350/AR350)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH350=\"\",ISBLANK(CH350)),\"\",IF(CH350>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH350<=Parameters!$E$4,CH350>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH350<=Parameters!$F$4, CH350>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH350<=Parameters!$G$4, CH350>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI350=\"\",CI350=\"--\",ISBLANK(CI350)),\"\",IF(CI350='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI350>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI350<=Parameters!$E$5,CI350>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI350<=Parameters!$F$5, CI350>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI350<=Parameters!$G$5, CI350>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG350=\"\",CG350=\"--\",ISBLANK(CG350)),\"\",IF(CG350>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG350<=Parameters!$E$6,CG350>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG350<=Parameters!$F$6, CG350>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG350<=Parameters!$G$6, CG350>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY350=\"\",BY350=\"--\",ISBLANK(BY350)),\"\",IF(BY350>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY350<=Parameters!$E$8,BY350>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY350<=Parameters!$F$8, BY350>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY350<=Parameters!$G$8, BY350>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ350=\"\",BZ350=\"--\",ISBLANK(BZ350)),\"\",IF(BZ350>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ350<=Parameters!$E$9,BZ350>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ350<=Parameters!$F$9, BZ350>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ350<=Parameters!$G$9, BZ350>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA350=\"\",CA350=\"--\",ISBLANK(CA350)),\"\",IF(CA350<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA350>=Parameters!$E$10,CA350<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA350>=Parameters!$F$10, CA350<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA350>=Parameters!$G$10, CA350<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB350=\"\",CB350=\"--\",ISBLANK(CB350)),\"\",IF(CB350<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB350>=Parameters!$E$11,CB350<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB350>=Parameters!$F$11, CB350<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB350>=Parameters!$G$11, CB350<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO350=\"\",CO350=\"--\",ISBLANK(CO350)),\"\",IF(CO350<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO350>=Parameters!$E$13,CO350<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO350>=Parameters!$F$13, CO350<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO350>=Parameters!$G$13, CO350<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ350=\"\",CJ350=\"--\",ISBLANK(CJ350)),\"\",IF(CJ350='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ350<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ350>=Parameters!$E$14,CJ350<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ350>=Parameters!$F$14, CJ350<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ350>=Parameters!$G$14, CJ350<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK350=\"\",CK350=\"--\",ISBLANK(CK350)),\"\",IF(AND(CK350<Parameters!$E$15, CK350>=0), 'Risk Tables'!$C$44, IF(AND(CK350>=Parameters!$E$15,CK350<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK350>=Parameters!$F$15, CK350<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK350>=Parameters!$G$15, CK350<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM350=\"\",CM350=\"--\",ISBLANK(CM350)),\"\",IF(CM350>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM350<=Parameters!$E$16,CM350>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM350<=Parameters!$F$16, CM350>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM350<=Parameters!$G$16, CM350>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN350=\"\",CN350=\"--\",ISBLANK(CN350)),\"\",IF(CN350>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN350<=Parameters!$E$17,CN350>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN350<=Parameters!$F$17, CN350>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN350<=Parameters!$G$17, CN350>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL350=\"\",CL350=\"--\",ISBLANK(CL350)),\"\",IF(CL350>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL350<=Parameters!$E$18,CL350>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL350<=Parameters!$F$18, CL350>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL350<=Parameters!$G$18, CL350>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP350=\"\",CP350=\"--\",ISBLANK(CP350)),\"\",IF(CP350<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP350>=Parameters!$E$21,CP350<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP350>=Parameters!$F$21, CP350<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP350>=Parameters!$G$21, CP350<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ350=\"\",CQ350=\"--\",ISBLANK(CQ350)),\"\",IF(CQ350<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ350>=Parameters!$E$22,CQ350<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ350>=Parameters!$F$22, CQ350<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ350>=Parameters!$G$22, CQ350<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR350='Risk Tables'!$C$44,1,IF(CR350='Risk Tables'!$C$43,2,IF(CR350='Risk Tables'!$C$42, 3, IF(CR350='Risk Tables'!$C$41, 4, IF(CR350='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS350='Risk Tables'!$C$44,1,IF(CS350='Risk Tables'!$C$43,2,IF(CS350='Risk Tables'!$C$42, 3, IF(CS350='Risk Tables'!$C$41, 4, IF(CS350='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT350='Risk Tables'!$C$44,1,IF(CT350='Risk Tables'!$C$43,2,IF(CT350='Risk Tables'!$C$42, 3, IF(CT350='Risk Tables'!$C$41, 4, IF(CT350='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV350='Risk Tables'!$C$44,1,IF(CV350='Risk Tables'!$C$43,2,IF(CV350='Risk Tables'!$C$42, 3, IF(CV350='Risk Tables'!$C$41, 4, IF(CV350='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW350='Risk Tables'!$C$44,1,IF(CW350='Risk Tables'!$C$43,2,IF(CW350='Risk Tables'!$C$42, 3, IF(CW350='Risk Tables'!$C$41, 4, IF(CW350='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX350='Risk Tables'!$C$44,1,IF(CX350='Risk Tables'!$C$43,2,IF(CX350='Risk Tables'!$C$42, 3, IF(CX350='Risk Tables'!$C$41, 4, IF(CX350='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY350='Risk Tables'!$C$44,1,IF(CY350='Risk Tables'!$C$43,2,IF(CY350='Risk Tables'!$C$42, 3, IF(CY350='Risk Tables'!$C$41, 4, IF(CY350='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA350='Risk Tables'!$C$44,1,IF(DA350='Risk Tables'!$C$43,2,IF(DA350='Risk Tables'!$C$42, 3, IF(DA350='Risk Tables'!$C$41, 4, IF(DA350='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB350='Risk Tables'!$C$44,1,IF(DB350='Risk Tables'!$C$43,2,IF(DB350='Risk Tables'!$C$42, 3, IF(DB350='Risk Tables'!$C$41, 4, IF(DB350='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC350='Risk Tables'!$C$44,1,IF(DC350='Risk Tables'!$C$43,2,IF(DC350='Risk Tables'!$C$42, 3, IF(DC350='Risk Tables'!$C$41, 4, IF(DC350='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD350='Risk Tables'!$C$44,1,IF(DD350='Risk Tables'!$C$43,2,IF(DD350='Risk Tables'!$C$42, 3, IF(DD350='Risk Tables'!$C$41, 4, IF(DD350='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE350='Risk Tables'!$C$44,1,IF(DE350='Risk Tables'!$C$43,2,IF(DE350='Risk Tables'!$C$42, 3, IF(DE350='Risk Tables'!$C$41, 4, IF(DE350='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF350='Risk Tables'!$C$44,1,IF(DF350='Risk Tables'!$C$43,2,IF(DF350='Risk Tables'!$C$42, 3, IF(DF350='Risk Tables'!$C$41, 4, IF(DF350='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI350:DW350))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI350:DW350, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD350),\"\",((AD350*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P350,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V350),\"\",((V350*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P350,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO350),\"\",((AO350*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P350,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM350),\"\",((AM350*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P350,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI350),\"\",((AI350*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P350,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF350),\"\",((AF350*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P350,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR350),\"\",((AR350*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P350,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL350),\"\",((BL350*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P350,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM350),\"\",((BM350*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P350,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU350),\"\",((AU350*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P350,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW350),\"\",((AW350*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P350,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK350),\"\",(((BK350)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P350,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A351=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I351,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M351,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A351=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H351,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A351=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H351,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A351=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H351,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A351=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H351,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG351),ISBLANK(AR351)),\"\",IF(AR351<0,'Risk Tables'!$C$46,BG351/AR351)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO351),ISBLANK(AR351)),\"\",IF(AR351<0,'Risk Tables'!$C$46,AO351/AR351)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH351=\"\",ISBLANK(CH351)),\"\",IF(CH351>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH351<=Parameters!$E$4,CH351>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH351<=Parameters!$F$4, CH351>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH351<=Parameters!$G$4, CH351>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI351=\"\",CI351=\"--\",ISBLANK(CI351)),\"\",IF(CI351='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI351>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI351<=Parameters!$E$5,CI351>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI351<=Parameters!$F$5, CI351>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI351<=Parameters!$G$5, CI351>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG351=\"\",CG351=\"--\",ISBLANK(CG351)),\"\",IF(CG351>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG351<=Parameters!$E$6,CG351>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG351<=Parameters!$F$6, CG351>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG351<=Parameters!$G$6, CG351>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY351=\"\",BY351=\"--\",ISBLANK(BY351)),\"\",IF(BY351>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY351<=Parameters!$E$8,BY351>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY351<=Parameters!$F$8, BY351>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY351<=Parameters!$G$8, BY351>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ351=\"\",BZ351=\"--\",ISBLANK(BZ351)),\"\",IF(BZ351>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ351<=Parameters!$E$9,BZ351>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ351<=Parameters!$F$9, BZ351>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ351<=Parameters!$G$9, BZ351>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA351=\"\",CA351=\"--\",ISBLANK(CA351)),\"\",IF(CA351<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA351>=Parameters!$E$10,CA351<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA351>=Parameters!$F$10, CA351<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA351>=Parameters!$G$10, CA351<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB351=\"\",CB351=\"--\",ISBLANK(CB351)),\"\",IF(CB351<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB351>=Parameters!$E$11,CB351<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB351>=Parameters!$F$11, CB351<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB351>=Parameters!$G$11, CB351<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO351=\"\",CO351=\"--\",ISBLANK(CO351)),\"\",IF(CO351<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO351>=Parameters!$E$13,CO351<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO351>=Parameters!$F$13, CO351<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO351>=Parameters!$G$13, CO351<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ351=\"\",CJ351=\"--\",ISBLANK(CJ351)),\"\",IF(CJ351='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ351<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ351>=Parameters!$E$14,CJ351<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ351>=Parameters!$F$14, CJ351<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ351>=Parameters!$G$14, CJ351<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK351=\"\",CK351=\"--\",ISBLANK(CK351)),\"\",IF(AND(CK351<Parameters!$E$15, CK351>=0), 'Risk Tables'!$C$44, IF(AND(CK351>=Parameters!$E$15,CK351<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK351>=Parameters!$F$15, CK351<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK351>=Parameters!$G$15, CK351<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM351=\"\",CM351=\"--\",ISBLANK(CM351)),\"\",IF(CM351>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM351<=Parameters!$E$16,CM351>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM351<=Parameters!$F$16, CM351>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM351<=Parameters!$G$16, CM351>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN351=\"\",CN351=\"--\",ISBLANK(CN351)),\"\",IF(CN351>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN351<=Parameters!$E$17,CN351>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN351<=Parameters!$F$17, CN351>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN351<=Parameters!$G$17, CN351>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL351=\"\",CL351=\"--\",ISBLANK(CL351)),\"\",IF(CL351>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL351<=Parameters!$E$18,CL351>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL351<=Parameters!$F$18, CL351>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL351<=Parameters!$G$18, CL351>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP351=\"\",CP351=\"--\",ISBLANK(CP351)),\"\",IF(CP351<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP351>=Parameters!$E$21,CP351<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP351>=Parameters!$F$21, CP351<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP351>=Parameters!$G$21, CP351<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ351=\"\",CQ351=\"--\",ISBLANK(CQ351)),\"\",IF(CQ351<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ351>=Parameters!$E$22,CQ351<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ351>=Parameters!$F$22, CQ351<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ351>=Parameters!$G$22, CQ351<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR351='Risk Tables'!$C$44,1,IF(CR351='Risk Tables'!$C$43,2,IF(CR351='Risk Tables'!$C$42, 3, IF(CR351='Risk Tables'!$C$41, 4, IF(CR351='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS351='Risk Tables'!$C$44,1,IF(CS351='Risk Tables'!$C$43,2,IF(CS351='Risk Tables'!$C$42, 3, IF(CS351='Risk Tables'!$C$41, 4, IF(CS351='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT351='Risk Tables'!$C$44,1,IF(CT351='Risk Tables'!$C$43,2,IF(CT351='Risk Tables'!$C$42, 3, IF(CT351='Risk Tables'!$C$41, 4, IF(CT351='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV351='Risk Tables'!$C$44,1,IF(CV351='Risk Tables'!$C$43,2,IF(CV351='Risk Tables'!$C$42, 3, IF(CV351='Risk Tables'!$C$41, 4, IF(CV351='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW351='Risk Tables'!$C$44,1,IF(CW351='Risk Tables'!$C$43,2,IF(CW351='Risk Tables'!$C$42, 3, IF(CW351='Risk Tables'!$C$41, 4, IF(CW351='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX351='Risk Tables'!$C$44,1,IF(CX351='Risk Tables'!$C$43,2,IF(CX351='Risk Tables'!$C$42, 3, IF(CX351='Risk Tables'!$C$41, 4, IF(CX351='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY351='Risk Tables'!$C$44,1,IF(CY351='Risk Tables'!$C$43,2,IF(CY351='Risk Tables'!$C$42, 3, IF(CY351='Risk Tables'!$C$41, 4, IF(CY351='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA351='Risk Tables'!$C$44,1,IF(DA351='Risk Tables'!$C$43,2,IF(DA351='Risk Tables'!$C$42, 3, IF(DA351='Risk Tables'!$C$41, 4, IF(DA351='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB351='Risk Tables'!$C$44,1,IF(DB351='Risk Tables'!$C$43,2,IF(DB351='Risk Tables'!$C$42, 3, IF(DB351='Risk Tables'!$C$41, 4, IF(DB351='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC351='Risk Tables'!$C$44,1,IF(DC351='Risk Tables'!$C$43,2,IF(DC351='Risk Tables'!$C$42, 3, IF(DC351='Risk Tables'!$C$41, 4, IF(DC351='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD351='Risk Tables'!$C$44,1,IF(DD351='Risk Tables'!$C$43,2,IF(DD351='Risk Tables'!$C$42, 3, IF(DD351='Risk Tables'!$C$41, 4, IF(DD351='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE351='Risk Tables'!$C$44,1,IF(DE351='Risk Tables'!$C$43,2,IF(DE351='Risk Tables'!$C$42, 3, IF(DE351='Risk Tables'!$C$41, 4, IF(DE351='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF351='Risk Tables'!$C$44,1,IF(DF351='Risk Tables'!$C$43,2,IF(DF351='Risk Tables'!$C$42, 3, IF(DF351='Risk Tables'!$C$41, 4, IF(DF351='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI351:DW351))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI351:DW351, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD351),\"\",((AD351*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P351,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V351),\"\",((V351*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P351,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO351),\"\",((AO351*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P351,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM351),\"\",((AM351*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P351,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI351),\"\",((AI351*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P351,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF351),\"\",((AF351*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P351,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR351),\"\",((AR351*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P351,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL351),\"\",((BL351*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P351,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM351),\"\",((BM351*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P351,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU351),\"\",((AU351*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P351,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW351),\"\",((AW351*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P351,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK351),\"\",(((BK351)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P351,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A352=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I352,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M352,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A352=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H352,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A352=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H352,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A352=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H352,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A352=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H352,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG352),ISBLANK(AR352)),\"\",IF(AR352<0,'Risk Tables'!$C$46,BG352/AR352)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO352),ISBLANK(AR352)),\"\",IF(AR352<0,'Risk Tables'!$C$46,AO352/AR352)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH352=\"\",ISBLANK(CH352)),\"\",IF(CH352>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH352<=Parameters!$E$4,CH352>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH352<=Parameters!$F$4, CH352>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH352<=Parameters!$G$4, CH352>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI352=\"\",CI352=\"--\",ISBLANK(CI352)),\"\",IF(CI352='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI352>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI352<=Parameters!$E$5,CI352>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI352<=Parameters!$F$5, CI352>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI352<=Parameters!$G$5, CI352>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG352=\"\",CG352=\"--\",ISBLANK(CG352)),\"\",IF(CG352>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG352<=Parameters!$E$6,CG352>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG352<=Parameters!$F$6, CG352>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG352<=Parameters!$G$6, CG352>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY352=\"\",BY352=\"--\",ISBLANK(BY352)),\"\",IF(BY352>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY352<=Parameters!$E$8,BY352>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY352<=Parameters!$F$8, BY352>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY352<=Parameters!$G$8, BY352>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ352=\"\",BZ352=\"--\",ISBLANK(BZ352)),\"\",IF(BZ352>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ352<=Parameters!$E$9,BZ352>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ352<=Parameters!$F$9, BZ352>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ352<=Parameters!$G$9, BZ352>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA352=\"\",CA352=\"--\",ISBLANK(CA352)),\"\",IF(CA352<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA352>=Parameters!$E$10,CA352<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA352>=Parameters!$F$10, CA352<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA352>=Parameters!$G$10, CA352<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB352=\"\",CB352=\"--\",ISBLANK(CB352)),\"\",IF(CB352<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB352>=Parameters!$E$11,CB352<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB352>=Parameters!$F$11, CB352<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB352>=Parameters!$G$11, CB352<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO352=\"\",CO352=\"--\",ISBLANK(CO352)),\"\",IF(CO352<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO352>=Parameters!$E$13,CO352<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO352>=Parameters!$F$13, CO352<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO352>=Parameters!$G$13, CO352<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ352=\"\",CJ352=\"--\",ISBLANK(CJ352)),\"\",IF(CJ352='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ352<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ352>=Parameters!$E$14,CJ352<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ352>=Parameters!$F$14, CJ352<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ352>=Parameters!$G$14, CJ352<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK352=\"\",CK352=\"--\",ISBLANK(CK352)),\"\",IF(AND(CK352<Parameters!$E$15, CK352>=0), 'Risk Tables'!$C$44, IF(AND(CK352>=Parameters!$E$15,CK352<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK352>=Parameters!$F$15, CK352<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK352>=Parameters!$G$15, CK352<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM352=\"\",CM352=\"--\",ISBLANK(CM352)),\"\",IF(CM352>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM352<=Parameters!$E$16,CM352>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM352<=Parameters!$F$16, CM352>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM352<=Parameters!$G$16, CM352>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN352=\"\",CN352=\"--\",ISBLANK(CN352)),\"\",IF(CN352>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN352<=Parameters!$E$17,CN352>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN352<=Parameters!$F$17, CN352>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN352<=Parameters!$G$17, CN352>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL352=\"\",CL352=\"--\",ISBLANK(CL352)),\"\",IF(CL352>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL352<=Parameters!$E$18,CL352>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL352<=Parameters!$F$18, CL352>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL352<=Parameters!$G$18, CL352>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP352=\"\",CP352=\"--\",ISBLANK(CP352)),\"\",IF(CP352<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP352>=Parameters!$E$21,CP352<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP352>=Parameters!$F$21, CP352<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP352>=Parameters!$G$21, CP352<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ352=\"\",CQ352=\"--\",ISBLANK(CQ352)),\"\",IF(CQ352<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ352>=Parameters!$E$22,CQ352<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ352>=Parameters!$F$22, CQ352<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ352>=Parameters!$G$22, CQ352<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR352='Risk Tables'!$C$44,1,IF(CR352='Risk Tables'!$C$43,2,IF(CR352='Risk Tables'!$C$42, 3, IF(CR352='Risk Tables'!$C$41, 4, IF(CR352='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS352='Risk Tables'!$C$44,1,IF(CS352='Risk Tables'!$C$43,2,IF(CS352='Risk Tables'!$C$42, 3, IF(CS352='Risk Tables'!$C$41, 4, IF(CS352='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT352='Risk Tables'!$C$44,1,IF(CT352='Risk Tables'!$C$43,2,IF(CT352='Risk Tables'!$C$42, 3, IF(CT352='Risk Tables'!$C$41, 4, IF(CT352='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV352='Risk Tables'!$C$44,1,IF(CV352='Risk Tables'!$C$43,2,IF(CV352='Risk Tables'!$C$42, 3, IF(CV352='Risk Tables'!$C$41, 4, IF(CV352='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW352='Risk Tables'!$C$44,1,IF(CW352='Risk Tables'!$C$43,2,IF(CW352='Risk Tables'!$C$42, 3, IF(CW352='Risk Tables'!$C$41, 4, IF(CW352='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX352='Risk Tables'!$C$44,1,IF(CX352='Risk Tables'!$C$43,2,IF(CX352='Risk Tables'!$C$42, 3, IF(CX352='Risk Tables'!$C$41, 4, IF(CX352='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY352='Risk Tables'!$C$44,1,IF(CY352='Risk Tables'!$C$43,2,IF(CY352='Risk Tables'!$C$42, 3, IF(CY352='Risk Tables'!$C$41, 4, IF(CY352='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA352='Risk Tables'!$C$44,1,IF(DA352='Risk Tables'!$C$43,2,IF(DA352='Risk Tables'!$C$42, 3, IF(DA352='Risk Tables'!$C$41, 4, IF(DA352='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB352='Risk Tables'!$C$44,1,IF(DB352='Risk Tables'!$C$43,2,IF(DB352='Risk Tables'!$C$42, 3, IF(DB352='Risk Tables'!$C$41, 4, IF(DB352='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC352='Risk Tables'!$C$44,1,IF(DC352='Risk Tables'!$C$43,2,IF(DC352='Risk Tables'!$C$42, 3, IF(DC352='Risk Tables'!$C$41, 4, IF(DC352='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD352='Risk Tables'!$C$44,1,IF(DD352='Risk Tables'!$C$43,2,IF(DD352='Risk Tables'!$C$42, 3, IF(DD352='Risk Tables'!$C$41, 4, IF(DD352='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE352='Risk Tables'!$C$44,1,IF(DE352='Risk Tables'!$C$43,2,IF(DE352='Risk Tables'!$C$42, 3, IF(DE352='Risk Tables'!$C$41, 4, IF(DE352='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF352='Risk Tables'!$C$44,1,IF(DF352='Risk Tables'!$C$43,2,IF(DF352='Risk Tables'!$C$42, 3, IF(DF352='Risk Tables'!$C$41, 4, IF(DF352='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI352:DW352))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI352:DW352, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD352),\"\",((AD352*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P352,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V352),\"\",((V352*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P352,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO352),\"\",((AO352*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P352,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM352),\"\",((AM352*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P352,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI352),\"\",((AI352*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P352,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF352),\"\",((AF352*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P352,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR352),\"\",((AR352*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P352,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL352),\"\",((BL352*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P352,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM352),\"\",((BM352*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P352,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU352),\"\",((AU352*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P352,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW352),\"\",((AW352*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P352,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK352),\"\",(((BK352)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P352,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A353=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I353,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M353,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A353=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H353,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A353=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H353,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A353=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H353,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A353=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H353,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG353),ISBLANK(AR353)),\"\",IF(AR353<0,'Risk Tables'!$C$46,BG353/AR353)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO353),ISBLANK(AR353)),\"\",IF(AR353<0,'Risk Tables'!$C$46,AO353/AR353)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH353=\"\",ISBLANK(CH353)),\"\",IF(CH353>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH353<=Parameters!$E$4,CH353>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH353<=Parameters!$F$4, CH353>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH353<=Parameters!$G$4, CH353>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI353=\"\",CI353=\"--\",ISBLANK(CI353)),\"\",IF(CI353='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI353>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI353<=Parameters!$E$5,CI353>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI353<=Parameters!$F$5, CI353>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI353<=Parameters!$G$5, CI353>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG353=\"\",CG353=\"--\",ISBLANK(CG353)),\"\",IF(CG353>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG353<=Parameters!$E$6,CG353>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG353<=Parameters!$F$6, CG353>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG353<=Parameters!$G$6, CG353>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY353=\"\",BY353=\"--\",ISBLANK(BY353)),\"\",IF(BY353>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY353<=Parameters!$E$8,BY353>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY353<=Parameters!$F$8, BY353>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY353<=Parameters!$G$8, BY353>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ353=\"\",BZ353=\"--\",ISBLANK(BZ353)),\"\",IF(BZ353>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ353<=Parameters!$E$9,BZ353>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ353<=Parameters!$F$9, BZ353>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ353<=Parameters!$G$9, BZ353>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA353=\"\",CA353=\"--\",ISBLANK(CA353)),\"\",IF(CA353<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA353>=Parameters!$E$10,CA353<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA353>=Parameters!$F$10, CA353<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA353>=Parameters!$G$10, CA353<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB353=\"\",CB353=\"--\",ISBLANK(CB353)),\"\",IF(CB353<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB353>=Parameters!$E$11,CB353<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB353>=Parameters!$F$11, CB353<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB353>=Parameters!$G$11, CB353<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO353=\"\",CO353=\"--\",ISBLANK(CO353)),\"\",IF(CO353<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO353>=Parameters!$E$13,CO353<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO353>=Parameters!$F$13, CO353<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO353>=Parameters!$G$13, CO353<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ353=\"\",CJ353=\"--\",ISBLANK(CJ353)),\"\",IF(CJ353='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ353<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ353>=Parameters!$E$14,CJ353<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ353>=Parameters!$F$14, CJ353<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ353>=Parameters!$G$14, CJ353<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK353=\"\",CK353=\"--\",ISBLANK(CK353)),\"\",IF(AND(CK353<Parameters!$E$15, CK353>=0), 'Risk Tables'!$C$44, IF(AND(CK353>=Parameters!$E$15,CK353<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK353>=Parameters!$F$15, CK353<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK353>=Parameters!$G$15, CK353<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM353=\"\",CM353=\"--\",ISBLANK(CM353)),\"\",IF(CM353>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM353<=Parameters!$E$16,CM353>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM353<=Parameters!$F$16, CM353>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM353<=Parameters!$G$16, CM353>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN353=\"\",CN353=\"--\",ISBLANK(CN353)),\"\",IF(CN353>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN353<=Parameters!$E$17,CN353>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN353<=Parameters!$F$17, CN353>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN353<=Parameters!$G$17, CN353>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL353=\"\",CL353=\"--\",ISBLANK(CL353)),\"\",IF(CL353>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL353<=Parameters!$E$18,CL353>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL353<=Parameters!$F$18, CL353>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL353<=Parameters!$G$18, CL353>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP353=\"\",CP353=\"--\",ISBLANK(CP353)),\"\",IF(CP353<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP353>=Parameters!$E$21,CP353<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP353>=Parameters!$F$21, CP353<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP353>=Parameters!$G$21, CP353<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ353=\"\",CQ353=\"--\",ISBLANK(CQ353)),\"\",IF(CQ353<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ353>=Parameters!$E$22,CQ353<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ353>=Parameters!$F$22, CQ353<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ353>=Parameters!$G$22, CQ353<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR353='Risk Tables'!$C$44,1,IF(CR353='Risk Tables'!$C$43,2,IF(CR353='Risk Tables'!$C$42, 3, IF(CR353='Risk Tables'!$C$41, 4, IF(CR353='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS353='Risk Tables'!$C$44,1,IF(CS353='Risk Tables'!$C$43,2,IF(CS353='Risk Tables'!$C$42, 3, IF(CS353='Risk Tables'!$C$41, 4, IF(CS353='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT353='Risk Tables'!$C$44,1,IF(CT353='Risk Tables'!$C$43,2,IF(CT353='Risk Tables'!$C$42, 3, IF(CT353='Risk Tables'!$C$41, 4, IF(CT353='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV353='Risk Tables'!$C$44,1,IF(CV353='Risk Tables'!$C$43,2,IF(CV353='Risk Tables'!$C$42, 3, IF(CV353='Risk Tables'!$C$41, 4, IF(CV353='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW353='Risk Tables'!$C$44,1,IF(CW353='Risk Tables'!$C$43,2,IF(CW353='Risk Tables'!$C$42, 3, IF(CW353='Risk Tables'!$C$41, 4, IF(CW353='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX353='Risk Tables'!$C$44,1,IF(CX353='Risk Tables'!$C$43,2,IF(CX353='Risk Tables'!$C$42, 3, IF(CX353='Risk Tables'!$C$41, 4, IF(CX353='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY353='Risk Tables'!$C$44,1,IF(CY353='Risk Tables'!$C$43,2,IF(CY353='Risk Tables'!$C$42, 3, IF(CY353='Risk Tables'!$C$41, 4, IF(CY353='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA353='Risk Tables'!$C$44,1,IF(DA353='Risk Tables'!$C$43,2,IF(DA353='Risk Tables'!$C$42, 3, IF(DA353='Risk Tables'!$C$41, 4, IF(DA353='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB353='Risk Tables'!$C$44,1,IF(DB353='Risk Tables'!$C$43,2,IF(DB353='Risk Tables'!$C$42, 3, IF(DB353='Risk Tables'!$C$41, 4, IF(DB353='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC353='Risk Tables'!$C$44,1,IF(DC353='Risk Tables'!$C$43,2,IF(DC353='Risk Tables'!$C$42, 3, IF(DC353='Risk Tables'!$C$41, 4, IF(DC353='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD353='Risk Tables'!$C$44,1,IF(DD353='Risk Tables'!$C$43,2,IF(DD353='Risk Tables'!$C$42, 3, IF(DD353='Risk Tables'!$C$41, 4, IF(DD353='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE353='Risk Tables'!$C$44,1,IF(DE353='Risk Tables'!$C$43,2,IF(DE353='Risk Tables'!$C$42, 3, IF(DE353='Risk Tables'!$C$41, 4, IF(DE353='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF353='Risk Tables'!$C$44,1,IF(DF353='Risk Tables'!$C$43,2,IF(DF353='Risk Tables'!$C$42, 3, IF(DF353='Risk Tables'!$C$41, 4, IF(DF353='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI353:DW353))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI353:DW353, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD353),\"\",((AD353*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P353,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V353),\"\",((V353*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P353,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO353),\"\",((AO353*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P353,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM353),\"\",((AM353*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P353,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI353),\"\",((AI353*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P353,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF353),\"\",((AF353*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P353,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR353),\"\",((AR353*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P353,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL353),\"\",((BL353*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P353,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM353),\"\",((BM353*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P353,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU353),\"\",((AU353*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P353,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW353),\"\",((AW353*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P353,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK353),\"\",(((BK353)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P353,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A354=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I354,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M354,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A354=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H354,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A354=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H354,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A354=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H354,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A354=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H354,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG354),ISBLANK(AR354)),\"\",IF(AR354<0,'Risk Tables'!$C$46,BG354/AR354)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO354),ISBLANK(AR354)),\"\",IF(AR354<0,'Risk Tables'!$C$46,AO354/AR354)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH354=\"\",ISBLANK(CH354)),\"\",IF(CH354>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH354<=Parameters!$E$4,CH354>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH354<=Parameters!$F$4, CH354>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH354<=Parameters!$G$4, CH354>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI354=\"\",CI354=\"--\",ISBLANK(CI354)),\"\",IF(CI354='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI354>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI354<=Parameters!$E$5,CI354>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI354<=Parameters!$F$5, CI354>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI354<=Parameters!$G$5, CI354>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG354=\"\",CG354=\"--\",ISBLANK(CG354)),\"\",IF(CG354>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG354<=Parameters!$E$6,CG354>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG354<=Parameters!$F$6, CG354>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG354<=Parameters!$G$6, CG354>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY354=\"\",BY354=\"--\",ISBLANK(BY354)),\"\",IF(BY354>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY354<=Parameters!$E$8,BY354>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY354<=Parameters!$F$8, BY354>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY354<=Parameters!$G$8, BY354>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ354=\"\",BZ354=\"--\",ISBLANK(BZ354)),\"\",IF(BZ354>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ354<=Parameters!$E$9,BZ354>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ354<=Parameters!$F$9, BZ354>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ354<=Parameters!$G$9, BZ354>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA354=\"\",CA354=\"--\",ISBLANK(CA354)),\"\",IF(CA354<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA354>=Parameters!$E$10,CA354<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA354>=Parameters!$F$10, CA354<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA354>=Parameters!$G$10, CA354<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB354=\"\",CB354=\"--\",ISBLANK(CB354)),\"\",IF(CB354<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB354>=Parameters!$E$11,CB354<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB354>=Parameters!$F$11, CB354<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB354>=Parameters!$G$11, CB354<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO354=\"\",CO354=\"--\",ISBLANK(CO354)),\"\",IF(CO354<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO354>=Parameters!$E$13,CO354<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO354>=Parameters!$F$13, CO354<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO354>=Parameters!$G$13, CO354<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ354=\"\",CJ354=\"--\",ISBLANK(CJ354)),\"\",IF(CJ354='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ354<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ354>=Parameters!$E$14,CJ354<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ354>=Parameters!$F$14, CJ354<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ354>=Parameters!$G$14, CJ354<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK354=\"\",CK354=\"--\",ISBLANK(CK354)),\"\",IF(AND(CK354<Parameters!$E$15, CK354>=0), 'Risk Tables'!$C$44, IF(AND(CK354>=Parameters!$E$15,CK354<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK354>=Parameters!$F$15, CK354<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK354>=Parameters!$G$15, CK354<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM354=\"\",CM354=\"--\",ISBLANK(CM354)),\"\",IF(CM354>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM354<=Parameters!$E$16,CM354>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM354<=Parameters!$F$16, CM354>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM354<=Parameters!$G$16, CM354>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN354=\"\",CN354=\"--\",ISBLANK(CN354)),\"\",IF(CN354>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN354<=Parameters!$E$17,CN354>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN354<=Parameters!$F$17, CN354>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN354<=Parameters!$G$17, CN354>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL354=\"\",CL354=\"--\",ISBLANK(CL354)),\"\",IF(CL354>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL354<=Parameters!$E$18,CL354>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL354<=Parameters!$F$18, CL354>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL354<=Parameters!$G$18, CL354>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP354=\"\",CP354=\"--\",ISBLANK(CP354)),\"\",IF(CP354<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP354>=Parameters!$E$21,CP354<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP354>=Parameters!$F$21, CP354<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP354>=Parameters!$G$21, CP354<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ354=\"\",CQ354=\"--\",ISBLANK(CQ354)),\"\",IF(CQ354<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ354>=Parameters!$E$22,CQ354<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ354>=Parameters!$F$22, CQ354<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ354>=Parameters!$G$22, CQ354<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR354='Risk Tables'!$C$44,1,IF(CR354='Risk Tables'!$C$43,2,IF(CR354='Risk Tables'!$C$42, 3, IF(CR354='Risk Tables'!$C$41, 4, IF(CR354='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS354='Risk Tables'!$C$44,1,IF(CS354='Risk Tables'!$C$43,2,IF(CS354='Risk Tables'!$C$42, 3, IF(CS354='Risk Tables'!$C$41, 4, IF(CS354='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT354='Risk Tables'!$C$44,1,IF(CT354='Risk Tables'!$C$43,2,IF(CT354='Risk Tables'!$C$42, 3, IF(CT354='Risk Tables'!$C$41, 4, IF(CT354='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV354='Risk Tables'!$C$44,1,IF(CV354='Risk Tables'!$C$43,2,IF(CV354='Risk Tables'!$C$42, 3, IF(CV354='Risk Tables'!$C$41, 4, IF(CV354='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW354='Risk Tables'!$C$44,1,IF(CW354='Risk Tables'!$C$43,2,IF(CW354='Risk Tables'!$C$42, 3, IF(CW354='Risk Tables'!$C$41, 4, IF(CW354='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX354='Risk Tables'!$C$44,1,IF(CX354='Risk Tables'!$C$43,2,IF(CX354='Risk Tables'!$C$42, 3, IF(CX354='Risk Tables'!$C$41, 4, IF(CX354='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY354='Risk Tables'!$C$44,1,IF(CY354='Risk Tables'!$C$43,2,IF(CY354='Risk Tables'!$C$42, 3, IF(CY354='Risk Tables'!$C$41, 4, IF(CY354='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA354='Risk Tables'!$C$44,1,IF(DA354='Risk Tables'!$C$43,2,IF(DA354='Risk Tables'!$C$42, 3, IF(DA354='Risk Tables'!$C$41, 4, IF(DA354='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB354='Risk Tables'!$C$44,1,IF(DB354='Risk Tables'!$C$43,2,IF(DB354='Risk Tables'!$C$42, 3, IF(DB354='Risk Tables'!$C$41, 4, IF(DB354='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC354='Risk Tables'!$C$44,1,IF(DC354='Risk Tables'!$C$43,2,IF(DC354='Risk Tables'!$C$42, 3, IF(DC354='Risk Tables'!$C$41, 4, IF(DC354='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD354='Risk Tables'!$C$44,1,IF(DD354='Risk Tables'!$C$43,2,IF(DD354='Risk Tables'!$C$42, 3, IF(DD354='Risk Tables'!$C$41, 4, IF(DD354='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE354='Risk Tables'!$C$44,1,IF(DE354='Risk Tables'!$C$43,2,IF(DE354='Risk Tables'!$C$42, 3, IF(DE354='Risk Tables'!$C$41, 4, IF(DE354='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF354='Risk Tables'!$C$44,1,IF(DF354='Risk Tables'!$C$43,2,IF(DF354='Risk Tables'!$C$42, 3, IF(DF354='Risk Tables'!$C$41, 4, IF(DF354='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI354:DW354))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI354:DW354, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD354),\"\",((AD354*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P354,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V354),\"\",((V354*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P354,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO354),\"\",((AO354*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P354,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM354),\"\",((AM354*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P354,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI354),\"\",((AI354*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P354,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF354),\"\",((AF354*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P354,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR354),\"\",((AR354*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P354,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL354),\"\",((BL354*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P354,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM354),\"\",((BM354*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P354,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU354),\"\",((AU354*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P354,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW354),\"\",((AW354*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P354,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK354),\"\",(((BK354)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P354,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A355=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I355,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M355,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A355=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H355,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A355=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H355,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A355=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H355,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A355=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H355,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG355),ISBLANK(AR355)),\"\",IF(AR355<0,'Risk Tables'!$C$46,BG355/AR355)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO355),ISBLANK(AR355)),\"\",IF(AR355<0,'Risk Tables'!$C$46,AO355/AR355)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH355=\"\",ISBLANK(CH355)),\"\",IF(CH355>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH355<=Parameters!$E$4,CH355>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH355<=Parameters!$F$4, CH355>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH355<=Parameters!$G$4, CH355>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI355=\"\",CI355=\"--\",ISBLANK(CI355)),\"\",IF(CI355='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI355>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI355<=Parameters!$E$5,CI355>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI355<=Parameters!$F$5, CI355>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI355<=Parameters!$G$5, CI355>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG355=\"\",CG355=\"--\",ISBLANK(CG355)),\"\",IF(CG355>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG355<=Parameters!$E$6,CG355>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG355<=Parameters!$F$6, CG355>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG355<=Parameters!$G$6, CG355>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY355=\"\",BY355=\"--\",ISBLANK(BY355)),\"\",IF(BY355>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY355<=Parameters!$E$8,BY355>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY355<=Parameters!$F$8, BY355>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY355<=Parameters!$G$8, BY355>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ355=\"\",BZ355=\"--\",ISBLANK(BZ355)),\"\",IF(BZ355>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ355<=Parameters!$E$9,BZ355>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ355<=Parameters!$F$9, BZ355>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ355<=Parameters!$G$9, BZ355>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA355=\"\",CA355=\"--\",ISBLANK(CA355)),\"\",IF(CA355<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA355>=Parameters!$E$10,CA355<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA355>=Parameters!$F$10, CA355<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA355>=Parameters!$G$10, CA355<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB355=\"\",CB355=\"--\",ISBLANK(CB355)),\"\",IF(CB355<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB355>=Parameters!$E$11,CB355<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB355>=Parameters!$F$11, CB355<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB355>=Parameters!$G$11, CB355<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO355=\"\",CO355=\"--\",ISBLANK(CO355)),\"\",IF(CO355<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO355>=Parameters!$E$13,CO355<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO355>=Parameters!$F$13, CO355<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO355>=Parameters!$G$13, CO355<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ355=\"\",CJ355=\"--\",ISBLANK(CJ355)),\"\",IF(CJ355='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ355<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ355>=Parameters!$E$14,CJ355<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ355>=Parameters!$F$14, CJ355<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ355>=Parameters!$G$14, CJ355<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK355=\"\",CK355=\"--\",ISBLANK(CK355)),\"\",IF(AND(CK355<Parameters!$E$15, CK355>=0), 'Risk Tables'!$C$44, IF(AND(CK355>=Parameters!$E$15,CK355<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK355>=Parameters!$F$15, CK355<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK355>=Parameters!$G$15, CK355<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM355=\"\",CM355=\"--\",ISBLANK(CM355)),\"\",IF(CM355>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM355<=Parameters!$E$16,CM355>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM355<=Parameters!$F$16, CM355>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM355<=Parameters!$G$16, CM355>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN355=\"\",CN355=\"--\",ISBLANK(CN355)),\"\",IF(CN355>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN355<=Parameters!$E$17,CN355>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN355<=Parameters!$F$17, CN355>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN355<=Parameters!$G$17, CN355>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL355=\"\",CL355=\"--\",ISBLANK(CL355)),\"\",IF(CL355>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL355<=Parameters!$E$18,CL355>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL355<=Parameters!$F$18, CL355>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL355<=Parameters!$G$18, CL355>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP355=\"\",CP355=\"--\",ISBLANK(CP355)),\"\",IF(CP355<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP355>=Parameters!$E$21,CP355<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP355>=Parameters!$F$21, CP355<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP355>=Parameters!$G$21, CP355<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ355=\"\",CQ355=\"--\",ISBLANK(CQ355)),\"\",IF(CQ355<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ355>=Parameters!$E$22,CQ355<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ355>=Parameters!$F$22, CQ355<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ355>=Parameters!$G$22, CQ355<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR355='Risk Tables'!$C$44,1,IF(CR355='Risk Tables'!$C$43,2,IF(CR355='Risk Tables'!$C$42, 3, IF(CR355='Risk Tables'!$C$41, 4, IF(CR355='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS355='Risk Tables'!$C$44,1,IF(CS355='Risk Tables'!$C$43,2,IF(CS355='Risk Tables'!$C$42, 3, IF(CS355='Risk Tables'!$C$41, 4, IF(CS355='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT355='Risk Tables'!$C$44,1,IF(CT355='Risk Tables'!$C$43,2,IF(CT355='Risk Tables'!$C$42, 3, IF(CT355='Risk Tables'!$C$41, 4, IF(CT355='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV355='Risk Tables'!$C$44,1,IF(CV355='Risk Tables'!$C$43,2,IF(CV355='Risk Tables'!$C$42, 3, IF(CV355='Risk Tables'!$C$41, 4, IF(CV355='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW355='Risk Tables'!$C$44,1,IF(CW355='Risk Tables'!$C$43,2,IF(CW355='Risk Tables'!$C$42, 3, IF(CW355='Risk Tables'!$C$41, 4, IF(CW355='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX355='Risk Tables'!$C$44,1,IF(CX355='Risk Tables'!$C$43,2,IF(CX355='Risk Tables'!$C$42, 3, IF(CX355='Risk Tables'!$C$41, 4, IF(CX355='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY355='Risk Tables'!$C$44,1,IF(CY355='Risk Tables'!$C$43,2,IF(CY355='Risk Tables'!$C$42, 3, IF(CY355='Risk Tables'!$C$41, 4, IF(CY355='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA355='Risk Tables'!$C$44,1,IF(DA355='Risk Tables'!$C$43,2,IF(DA355='Risk Tables'!$C$42, 3, IF(DA355='Risk Tables'!$C$41, 4, IF(DA355='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB355='Risk Tables'!$C$44,1,IF(DB355='Risk Tables'!$C$43,2,IF(DB355='Risk Tables'!$C$42, 3, IF(DB355='Risk Tables'!$C$41, 4, IF(DB355='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC355='Risk Tables'!$C$44,1,IF(DC355='Risk Tables'!$C$43,2,IF(DC355='Risk Tables'!$C$42, 3, IF(DC355='Risk Tables'!$C$41, 4, IF(DC355='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD355='Risk Tables'!$C$44,1,IF(DD355='Risk Tables'!$C$43,2,IF(DD355='Risk Tables'!$C$42, 3, IF(DD355='Risk Tables'!$C$41, 4, IF(DD355='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE355='Risk Tables'!$C$44,1,IF(DE355='Risk Tables'!$C$43,2,IF(DE355='Risk Tables'!$C$42, 3, IF(DE355='Risk Tables'!$C$41, 4, IF(DE355='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF355='Risk Tables'!$C$44,1,IF(DF355='Risk Tables'!$C$43,2,IF(DF355='Risk Tables'!$C$42, 3, IF(DF355='Risk Tables'!$C$41, 4, IF(DF355='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI355:DW355))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI355:DW355, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD355),\"\",((AD355*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P355,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V355),\"\",((V355*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P355,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO355),\"\",((AO355*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P355,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM355),\"\",((AM355*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P355,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI355),\"\",((AI355*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P355,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF355),\"\",((AF355*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P355,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR355),\"\",((AR355*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P355,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL355),\"\",((BL355*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P355,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM355),\"\",((BM355*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P355,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU355),\"\",((AU355*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P355,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW355),\"\",((AW355*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P355,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK355),\"\",(((BK355)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P355,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A356=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I356,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M356,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A356=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H356,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A356=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H356,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A356=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H356,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A356=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H356,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG356),ISBLANK(AR356)),\"\",IF(AR356<0,'Risk Tables'!$C$46,BG356/AR356)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO356),ISBLANK(AR356)),\"\",IF(AR356<0,'Risk Tables'!$C$46,AO356/AR356)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH356=\"\",ISBLANK(CH356)),\"\",IF(CH356>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH356<=Parameters!$E$4,CH356>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH356<=Parameters!$F$4, CH356>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH356<=Parameters!$G$4, CH356>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI356=\"\",CI356=\"--\",ISBLANK(CI356)),\"\",IF(CI356='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI356>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI356<=Parameters!$E$5,CI356>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI356<=Parameters!$F$5, CI356>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI356<=Parameters!$G$5, CI356>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG356=\"\",CG356=\"--\",ISBLANK(CG356)),\"\",IF(CG356>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG356<=Parameters!$E$6,CG356>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG356<=Parameters!$F$6, CG356>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG356<=Parameters!$G$6, CG356>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY356=\"\",BY356=\"--\",ISBLANK(BY356)),\"\",IF(BY356>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY356<=Parameters!$E$8,BY356>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY356<=Parameters!$F$8, BY356>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY356<=Parameters!$G$8, BY356>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ356=\"\",BZ356=\"--\",ISBLANK(BZ356)),\"\",IF(BZ356>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ356<=Parameters!$E$9,BZ356>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ356<=Parameters!$F$9, BZ356>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ356<=Parameters!$G$9, BZ356>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA356=\"\",CA356=\"--\",ISBLANK(CA356)),\"\",IF(CA356<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA356>=Parameters!$E$10,CA356<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA356>=Parameters!$F$10, CA356<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA356>=Parameters!$G$10, CA356<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB356=\"\",CB356=\"--\",ISBLANK(CB356)),\"\",IF(CB356<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB356>=Parameters!$E$11,CB356<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB356>=Parameters!$F$11, CB356<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB356>=Parameters!$G$11, CB356<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO356=\"\",CO356=\"--\",ISBLANK(CO356)),\"\",IF(CO356<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO356>=Parameters!$E$13,CO356<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO356>=Parameters!$F$13, CO356<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO356>=Parameters!$G$13, CO356<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ356=\"\",CJ356=\"--\",ISBLANK(CJ356)),\"\",IF(CJ356='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ356<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ356>=Parameters!$E$14,CJ356<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ356>=Parameters!$F$14, CJ356<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ356>=Parameters!$G$14, CJ356<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK356=\"\",CK356=\"--\",ISBLANK(CK356)),\"\",IF(AND(CK356<Parameters!$E$15, CK356>=0), 'Risk Tables'!$C$44, IF(AND(CK356>=Parameters!$E$15,CK356<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK356>=Parameters!$F$15, CK356<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK356>=Parameters!$G$15, CK356<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM356=\"\",CM356=\"--\",ISBLANK(CM356)),\"\",IF(CM356>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM356<=Parameters!$E$16,CM356>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM356<=Parameters!$F$16, CM356>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM356<=Parameters!$G$16, CM356>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN356=\"\",CN356=\"--\",ISBLANK(CN356)),\"\",IF(CN356>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN356<=Parameters!$E$17,CN356>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN356<=Parameters!$F$17, CN356>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN356<=Parameters!$G$17, CN356>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL356=\"\",CL356=\"--\",ISBLANK(CL356)),\"\",IF(CL356>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL356<=Parameters!$E$18,CL356>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL356<=Parameters!$F$18, CL356>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL356<=Parameters!$G$18, CL356>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP356=\"\",CP356=\"--\",ISBLANK(CP356)),\"\",IF(CP356<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP356>=Parameters!$E$21,CP356<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP356>=Parameters!$F$21, CP356<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP356>=Parameters!$G$21, CP356<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ356=\"\",CQ356=\"--\",ISBLANK(CQ356)),\"\",IF(CQ356<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ356>=Parameters!$E$22,CQ356<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ356>=Parameters!$F$22, CQ356<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ356>=Parameters!$G$22, CQ356<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR356='Risk Tables'!$C$44,1,IF(CR356='Risk Tables'!$C$43,2,IF(CR356='Risk Tables'!$C$42, 3, IF(CR356='Risk Tables'!$C$41, 4, IF(CR356='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS356='Risk Tables'!$C$44,1,IF(CS356='Risk Tables'!$C$43,2,IF(CS356='Risk Tables'!$C$42, 3, IF(CS356='Risk Tables'!$C$41, 4, IF(CS356='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT356='Risk Tables'!$C$44,1,IF(CT356='Risk Tables'!$C$43,2,IF(CT356='Risk Tables'!$C$42, 3, IF(CT356='Risk Tables'!$C$41, 4, IF(CT356='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV356='Risk Tables'!$C$44,1,IF(CV356='Risk Tables'!$C$43,2,IF(CV356='Risk Tables'!$C$42, 3, IF(CV356='Risk Tables'!$C$41, 4, IF(CV356='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW356='Risk Tables'!$C$44,1,IF(CW356='Risk Tables'!$C$43,2,IF(CW356='Risk Tables'!$C$42, 3, IF(CW356='Risk Tables'!$C$41, 4, IF(CW356='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX356='Risk Tables'!$C$44,1,IF(CX356='Risk Tables'!$C$43,2,IF(CX356='Risk Tables'!$C$42, 3, IF(CX356='Risk Tables'!$C$41, 4, IF(CX356='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY356='Risk Tables'!$C$44,1,IF(CY356='Risk Tables'!$C$43,2,IF(CY356='Risk Tables'!$C$42, 3, IF(CY356='Risk Tables'!$C$41, 4, IF(CY356='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA356='Risk Tables'!$C$44,1,IF(DA356='Risk Tables'!$C$43,2,IF(DA356='Risk Tables'!$C$42, 3, IF(DA356='Risk Tables'!$C$41, 4, IF(DA356='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB356='Risk Tables'!$C$44,1,IF(DB356='Risk Tables'!$C$43,2,IF(DB356='Risk Tables'!$C$42, 3, IF(DB356='Risk Tables'!$C$41, 4, IF(DB356='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC356='Risk Tables'!$C$44,1,IF(DC356='Risk Tables'!$C$43,2,IF(DC356='Risk Tables'!$C$42, 3, IF(DC356='Risk Tables'!$C$41, 4, IF(DC356='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD356='Risk Tables'!$C$44,1,IF(DD356='Risk Tables'!$C$43,2,IF(DD356='Risk Tables'!$C$42, 3, IF(DD356='Risk Tables'!$C$41, 4, IF(DD356='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE356='Risk Tables'!$C$44,1,IF(DE356='Risk Tables'!$C$43,2,IF(DE356='Risk Tables'!$C$42, 3, IF(DE356='Risk Tables'!$C$41, 4, IF(DE356='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF356='Risk Tables'!$C$44,1,IF(DF356='Risk Tables'!$C$43,2,IF(DF356='Risk Tables'!$C$42, 3, IF(DF356='Risk Tables'!$C$41, 4, IF(DF356='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI356:DW356))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI356:DW356, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD356),\"\",((AD356*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P356,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V356),\"\",((V356*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P356,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO356),\"\",((AO356*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P356,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM356),\"\",((AM356*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P356,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI356),\"\",((AI356*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P356,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF356),\"\",((AF356*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P356,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR356),\"\",((AR356*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P356,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL356),\"\",((BL356*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P356,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM356),\"\",((BM356*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P356,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU356),\"\",((AU356*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P356,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW356),\"\",((AW356*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P356,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK356),\"\",(((BK356)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P356,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A357=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I357,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M357,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A357=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H357,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A357=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H357,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A357=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H357,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A357=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H357,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AT357),AND(ISBLANK(AV357),ISBLANK(AY357))),\"\",AT357/-SUM(AV357,AY357)),\"\")","v":""},"",{"$f":"IFERROR(IF(OR(ISBLANK(BG357),ISBLANK(AR357)),\"\",IF(AR357<0,'Risk Tables'!$C$46,BG357/AR357)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO357),ISBLANK(AR357)),\"\",IF(AR357<0,'Risk Tables'!$C$46,AO357/AR357)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH357=\"\",ISBLANK(CH357)),\"\",IF(CH357>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH357<=Parameters!$E$4,CH357>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH357<=Parameters!$F$4, CH357>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH357<=Parameters!$G$4, CH357>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI357=\"\",CI357=\"--\",ISBLANK(CI357)),\"\",IF(CI357='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI357>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI357<=Parameters!$E$5,CI357>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI357<=Parameters!$F$5, CI357>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI357<=Parameters!$G$5, CI357>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG357=\"\",CG357=\"--\",ISBLANK(CG357)),\"\",IF(CG357>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG357<=Parameters!$E$6,CG357>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG357<=Parameters!$F$6, CG357>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG357<=Parameters!$G$6, CG357>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY357=\"\",BY357=\"--\",ISBLANK(BY357)),\"\",IF(BY357>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY357<=Parameters!$E$8,BY357>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY357<=Parameters!$F$8, BY357>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY357<=Parameters!$G$8, BY357>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ357=\"\",BZ357=\"--\",ISBLANK(BZ357)),\"\",IF(BZ357>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ357<=Parameters!$E$9,BZ357>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ357<=Parameters!$F$9, BZ357>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ357<=Parameters!$G$9, BZ357>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA357=\"\",CA357=\"--\",ISBLANK(CA357)),\"\",IF(CA357<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA357>=Parameters!$E$10,CA357<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA357>=Parameters!$F$10, CA357<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA357>=Parameters!$G$10, CA357<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB357=\"\",CB357=\"--\",ISBLANK(CB357)),\"\",IF(CB357<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB357>=Parameters!$E$11,CB357<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB357>=Parameters!$F$11, CB357<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB357>=Parameters!$G$11, CB357<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO357=\"\",CO357=\"--\",ISBLANK(CO357)),\"\",IF(CO357<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO357>=Parameters!$E$13,CO357<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO357>=Parameters!$F$13, CO357<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO357>=Parameters!$G$13, CO357<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ357=\"\",CJ357=\"--\",ISBLANK(CJ357)),\"\",IF(CJ357='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ357<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ357>=Parameters!$E$14,CJ357<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ357>=Parameters!$F$14, CJ357<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ357>=Parameters!$G$14, CJ357<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK357=\"\",CK357=\"--\",ISBLANK(CK357)),\"\",IF(AND(CK357<Parameters!$E$15, CK357>=0), 'Risk Tables'!$C$44, IF(AND(CK357>=Parameters!$E$15,CK357<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK357>=Parameters!$F$15, CK357<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK357>=Parameters!$G$15, CK357<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM357=\"\",CM357=\"--\",ISBLANK(CM357)),\"\",IF(CM357>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM357<=Parameters!$E$16,CM357>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM357<=Parameters!$F$16, CM357>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM357<=Parameters!$G$16, CM357>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN357=\"\",CN357=\"--\",ISBLANK(CN357)),\"\",IF(CN357>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN357<=Parameters!$E$17,CN357>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN357<=Parameters!$F$17, CN357>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN357<=Parameters!$G$17, CN357>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL357=\"\",CL357=\"--\",ISBLANK(CL357)),\"\",IF(CL357>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL357<=Parameters!$E$18,CL357>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL357<=Parameters!$F$18, CL357>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL357<=Parameters!$G$18, CL357>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP357=\"\",CP357=\"--\",ISBLANK(CP357)),\"\",IF(CP357<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP357>=Parameters!$E$21,CP357<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP357>=Parameters!$F$21, CP357<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP357>=Parameters!$G$21, CP357<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ357=\"\",CQ357=\"--\",ISBLANK(CQ357)),\"\",IF(CQ357<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ357>=Parameters!$E$22,CQ357<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ357>=Parameters!$F$22, CQ357<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ357>=Parameters!$G$22, CQ357<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR357='Risk Tables'!$C$44,1,IF(CR357='Risk Tables'!$C$43,2,IF(CR357='Risk Tables'!$C$42, 3, IF(CR357='Risk Tables'!$C$41, 4, IF(CR357='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS357='Risk Tables'!$C$44,1,IF(CS357='Risk Tables'!$C$43,2,IF(CS357='Risk Tables'!$C$42, 3, IF(CS357='Risk Tables'!$C$41, 4, IF(CS357='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT357='Risk Tables'!$C$44,1,IF(CT357='Risk Tables'!$C$43,2,IF(CT357='Risk Tables'!$C$42, 3, IF(CT357='Risk Tables'!$C$41, 4, IF(CT357='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV357='Risk Tables'!$C$44,1,IF(CV357='Risk Tables'!$C$43,2,IF(CV357='Risk Tables'!$C$42, 3, IF(CV357='Risk Tables'!$C$41, 4, IF(CV357='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW357='Risk Tables'!$C$44,1,IF(CW357='Risk Tables'!$C$43,2,IF(CW357='Risk Tables'!$C$42, 3, IF(CW357='Risk Tables'!$C$41, 4, IF(CW357='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX357='Risk Tables'!$C$44,1,IF(CX357='Risk Tables'!$C$43,2,IF(CX357='Risk Tables'!$C$42, 3, IF(CX357='Risk Tables'!$C$41, 4, IF(CX357='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY357='Risk Tables'!$C$44,1,IF(CY357='Risk Tables'!$C$43,2,IF(CY357='Risk Tables'!$C$42, 3, IF(CY357='Risk Tables'!$C$41, 4, IF(CY357='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA357='Risk Tables'!$C$44,1,IF(DA357='Risk Tables'!$C$43,2,IF(DA357='Risk Tables'!$C$42, 3, IF(DA357='Risk Tables'!$C$41, 4, IF(DA357='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB357='Risk Tables'!$C$44,1,IF(DB357='Risk Tables'!$C$43,2,IF(DB357='Risk Tables'!$C$42, 3, IF(DB357='Risk Tables'!$C$41, 4, IF(DB357='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC357='Risk Tables'!$C$44,1,IF(DC357='Risk Tables'!$C$43,2,IF(DC357='Risk Tables'!$C$42, 3, IF(DC357='Risk Tables'!$C$41, 4, IF(DC357='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD357='Risk Tables'!$C$44,1,IF(DD357='Risk Tables'!$C$43,2,IF(DD357='Risk Tables'!$C$42, 3, IF(DD357='Risk Tables'!$C$41, 4, IF(DD357='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE357='Risk Tables'!$C$44,1,IF(DE357='Risk Tables'!$C$43,2,IF(DE357='Risk Tables'!$C$42, 3, IF(DE357='Risk Tables'!$C$41, 4, IF(DE357='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF357='Risk Tables'!$C$44,1,IF(DF357='Risk Tables'!$C$43,2,IF(DF357='Risk Tables'!$C$42, 3, IF(DF357='Risk Tables'!$C$41, 4, IF(DF357='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI357:DW357))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI357:DW357, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD357),\"\",((AD357*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P357,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V357),\"\",((V357*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P357,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO357),\"\",((AO357*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P357,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM357),\"\",((AM357*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P357,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI357),\"\",((AI357*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P357,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF357),\"\",((AF357*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P357,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR357),\"\",((AR357*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P357,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL357),\"\",((BL357*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P357,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM357),\"\",((BM357*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P357,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU357),\"\",((AU357*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P357,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW357),\"\",((AW357*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P357,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK357),\"\",(((BK357)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P357,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A358=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I358,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M358,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A358=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H358,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A358=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H358,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A358=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H358,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A358=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H358,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG358),ISBLANK(AR358)),\"\",IF(AR358<0,'Risk Tables'!$C$46,BG358/AR358)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO358),ISBLANK(AR358)),\"\",IF(AR358<0,'Risk Tables'!$C$46,AO358/AR358)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH358=\"\",ISBLANK(CH358)),\"\",IF(CH358>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH358<=Parameters!$E$4,CH358>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH358<=Parameters!$F$4, CH358>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH358<=Parameters!$G$4, CH358>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI358=\"\",CI358=\"--\",ISBLANK(CI358)),\"\",IF(CI358='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI358>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI358<=Parameters!$E$5,CI358>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI358<=Parameters!$F$5, CI358>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI358<=Parameters!$G$5, CI358>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG358=\"\",CG358=\"--\",ISBLANK(CG358)),\"\",IF(CG358>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG358<=Parameters!$E$6,CG358>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG358<=Parameters!$F$6, CG358>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG358<=Parameters!$G$6, CG358>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY358=\"\",BY358=\"--\",ISBLANK(BY358)),\"\",IF(BY358>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY358<=Parameters!$E$8,BY358>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY358<=Parameters!$F$8, BY358>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY358<=Parameters!$G$8, BY358>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ358=\"\",BZ358=\"--\",ISBLANK(BZ358)),\"\",IF(BZ358>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ358<=Parameters!$E$9,BZ358>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ358<=Parameters!$F$9, BZ358>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ358<=Parameters!$G$9, BZ358>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA358=\"\",CA358=\"--\",ISBLANK(CA358)),\"\",IF(CA358<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA358>=Parameters!$E$10,CA358<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA358>=Parameters!$F$10, CA358<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA358>=Parameters!$G$10, CA358<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB358=\"\",CB358=\"--\",ISBLANK(CB358)),\"\",IF(CB358<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB358>=Parameters!$E$11,CB358<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB358>=Parameters!$F$11, CB358<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB358>=Parameters!$G$11, CB358<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO358=\"\",CO358=\"--\",ISBLANK(CO358)),\"\",IF(CO358<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO358>=Parameters!$E$13,CO358<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO358>=Parameters!$F$13, CO358<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO358>=Parameters!$G$13, CO358<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ358=\"\",CJ358=\"--\",ISBLANK(CJ358)),\"\",IF(CJ358='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ358<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ358>=Parameters!$E$14,CJ358<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ358>=Parameters!$F$14, CJ358<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ358>=Parameters!$G$14, CJ358<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK358=\"\",CK358=\"--\",ISBLANK(CK358)),\"\",IF(AND(CK358<Parameters!$E$15, CK358>=0), 'Risk Tables'!$C$44, IF(AND(CK358>=Parameters!$E$15,CK358<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK358>=Parameters!$F$15, CK358<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK358>=Parameters!$G$15, CK358<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM358=\"\",CM358=\"--\",ISBLANK(CM358)),\"\",IF(CM358>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM358<=Parameters!$E$16,CM358>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM358<=Parameters!$F$16, CM358>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM358<=Parameters!$G$16, CM358>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN358=\"\",CN358=\"--\",ISBLANK(CN358)),\"\",IF(CN358>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN358<=Parameters!$E$17,CN358>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN358<=Parameters!$F$17, CN358>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN358<=Parameters!$G$17, CN358>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL358=\"\",CL358=\"--\",ISBLANK(CL358)),\"\",IF(CL358>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL358<=Parameters!$E$18,CL358>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL358<=Parameters!$F$18, CL358>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL358<=Parameters!$G$18, CL358>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP358=\"\",CP358=\"--\",ISBLANK(CP358)),\"\",IF(CP358<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP358>=Parameters!$E$21,CP358<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP358>=Parameters!$F$21, CP358<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP358>=Parameters!$G$21, CP358<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ358=\"\",CQ358=\"--\",ISBLANK(CQ358)),\"\",IF(CQ358<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ358>=Parameters!$E$22,CQ358<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ358>=Parameters!$F$22, CQ358<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ358>=Parameters!$G$22, CQ358<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR358='Risk Tables'!$C$44,1,IF(CR358='Risk Tables'!$C$43,2,IF(CR358='Risk Tables'!$C$42, 3, IF(CR358='Risk Tables'!$C$41, 4, IF(CR358='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS358='Risk Tables'!$C$44,1,IF(CS358='Risk Tables'!$C$43,2,IF(CS358='Risk Tables'!$C$42, 3, IF(CS358='Risk Tables'!$C$41, 4, IF(CS358='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT358='Risk Tables'!$C$44,1,IF(CT358='Risk Tables'!$C$43,2,IF(CT358='Risk Tables'!$C$42, 3, IF(CT358='Risk Tables'!$C$41, 4, IF(CT358='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV358='Risk Tables'!$C$44,1,IF(CV358='Risk Tables'!$C$43,2,IF(CV358='Risk Tables'!$C$42, 3, IF(CV358='Risk Tables'!$C$41, 4, IF(CV358='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW358='Risk Tables'!$C$44,1,IF(CW358='Risk Tables'!$C$43,2,IF(CW358='Risk Tables'!$C$42, 3, IF(CW358='Risk Tables'!$C$41, 4, IF(CW358='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX358='Risk Tables'!$C$44,1,IF(CX358='Risk Tables'!$C$43,2,IF(CX358='Risk Tables'!$C$42, 3, IF(CX358='Risk Tables'!$C$41, 4, IF(CX358='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY358='Risk Tables'!$C$44,1,IF(CY358='Risk Tables'!$C$43,2,IF(CY358='Risk Tables'!$C$42, 3, IF(CY358='Risk Tables'!$C$41, 4, IF(CY358='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA358='Risk Tables'!$C$44,1,IF(DA358='Risk Tables'!$C$43,2,IF(DA358='Risk Tables'!$C$42, 3, IF(DA358='Risk Tables'!$C$41, 4, IF(DA358='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB358='Risk Tables'!$C$44,1,IF(DB358='Risk Tables'!$C$43,2,IF(DB358='Risk Tables'!$C$42, 3, IF(DB358='Risk Tables'!$C$41, 4, IF(DB358='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC358='Risk Tables'!$C$44,1,IF(DC358='Risk Tables'!$C$43,2,IF(DC358='Risk Tables'!$C$42, 3, IF(DC358='Risk Tables'!$C$41, 4, IF(DC358='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD358='Risk Tables'!$C$44,1,IF(DD358='Risk Tables'!$C$43,2,IF(DD358='Risk Tables'!$C$42, 3, IF(DD358='Risk Tables'!$C$41, 4, IF(DD358='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE358='Risk Tables'!$C$44,1,IF(DE358='Risk Tables'!$C$43,2,IF(DE358='Risk Tables'!$C$42, 3, IF(DE358='Risk Tables'!$C$41, 4, IF(DE358='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF358='Risk Tables'!$C$44,1,IF(DF358='Risk Tables'!$C$43,2,IF(DF358='Risk Tables'!$C$42, 3, IF(DF358='Risk Tables'!$C$41, 4, IF(DF358='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI358:DW358))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI358:DW358, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD358),\"\",((AD358*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P358,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V358),\"\",((V358*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P358,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO358),\"\",((AO358*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P358,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM358),\"\",((AM358*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P358,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI358),\"\",((AI358*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P358,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF358),\"\",((AF358*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P358,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR358),\"\",((AR358*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P358,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL358),\"\",((BL358*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P358,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM358),\"\",((BM358*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P358,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU358),\"\",((AU358*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P358,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW358),\"\",((AW358*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P358,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK358),\"\",(((BK358)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P358,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A359=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I359,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M359,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A359=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H359,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A359=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H359,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A359=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H359,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A359=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H359,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG359),ISBLANK(AR359)),\"\",IF(AR359<0,'Risk Tables'!$C$46,BG359/AR359)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO359),ISBLANK(AR359)),\"\",IF(AR359<0,'Risk Tables'!$C$46,AO359/AR359)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH359=\"\",ISBLANK(CH359)),\"\",IF(CH359>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH359<=Parameters!$E$4,CH359>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH359<=Parameters!$F$4, CH359>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH359<=Parameters!$G$4, CH359>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI359=\"\",CI359=\"--\",ISBLANK(CI359)),\"\",IF(CI359='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI359>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI359<=Parameters!$E$5,CI359>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI359<=Parameters!$F$5, CI359>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI359<=Parameters!$G$5, CI359>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG359=\"\",CG359=\"--\",ISBLANK(CG359)),\"\",IF(CG359>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG359<=Parameters!$E$6,CG359>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG359<=Parameters!$F$6, CG359>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG359<=Parameters!$G$6, CG359>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY359=\"\",BY359=\"--\",ISBLANK(BY359)),\"\",IF(BY359>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY359<=Parameters!$E$8,BY359>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY359<=Parameters!$F$8, BY359>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY359<=Parameters!$G$8, BY359>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ359=\"\",BZ359=\"--\",ISBLANK(BZ359)),\"\",IF(BZ359>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ359<=Parameters!$E$9,BZ359>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ359<=Parameters!$F$9, BZ359>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ359<=Parameters!$G$9, BZ359>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA359=\"\",CA359=\"--\",ISBLANK(CA359)),\"\",IF(CA359<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA359>=Parameters!$E$10,CA359<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA359>=Parameters!$F$10, CA359<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA359>=Parameters!$G$10, CA359<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB359=\"\",CB359=\"--\",ISBLANK(CB359)),\"\",IF(CB359<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB359>=Parameters!$E$11,CB359<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB359>=Parameters!$F$11, CB359<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB359>=Parameters!$G$11, CB359<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO359=\"\",CO359=\"--\",ISBLANK(CO359)),\"\",IF(CO359<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO359>=Parameters!$E$13,CO359<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO359>=Parameters!$F$13, CO359<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO359>=Parameters!$G$13, CO359<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ359=\"\",CJ359=\"--\",ISBLANK(CJ359)),\"\",IF(CJ359='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ359<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ359>=Parameters!$E$14,CJ359<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ359>=Parameters!$F$14, CJ359<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ359>=Parameters!$G$14, CJ359<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK359=\"\",CK359=\"--\",ISBLANK(CK359)),\"\",IF(AND(CK359<Parameters!$E$15, CK359>=0), 'Risk Tables'!$C$44, IF(AND(CK359>=Parameters!$E$15,CK359<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK359>=Parameters!$F$15, CK359<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK359>=Parameters!$G$15, CK359<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM359=\"\",CM359=\"--\",ISBLANK(CM359)),\"\",IF(CM359>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM359<=Parameters!$E$16,CM359>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM359<=Parameters!$F$16, CM359>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM359<=Parameters!$G$16, CM359>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN359=\"\",CN359=\"--\",ISBLANK(CN359)),\"\",IF(CN359>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN359<=Parameters!$E$17,CN359>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN359<=Parameters!$F$17, CN359>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN359<=Parameters!$G$17, CN359>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL359=\"\",CL359=\"--\",ISBLANK(CL359)),\"\",IF(CL359>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL359<=Parameters!$E$18,CL359>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL359<=Parameters!$F$18, CL359>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL359<=Parameters!$G$18, CL359>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP359=\"\",CP359=\"--\",ISBLANK(CP359)),\"\",IF(CP359<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP359>=Parameters!$E$21,CP359<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP359>=Parameters!$F$21, CP359<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP359>=Parameters!$G$21, CP359<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ359=\"\",CQ359=\"--\",ISBLANK(CQ359)),\"\",IF(CQ359<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ359>=Parameters!$E$22,CQ359<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ359>=Parameters!$F$22, CQ359<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ359>=Parameters!$G$22, CQ359<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR359='Risk Tables'!$C$44,1,IF(CR359='Risk Tables'!$C$43,2,IF(CR359='Risk Tables'!$C$42, 3, IF(CR359='Risk Tables'!$C$41, 4, IF(CR359='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS359='Risk Tables'!$C$44,1,IF(CS359='Risk Tables'!$C$43,2,IF(CS359='Risk Tables'!$C$42, 3, IF(CS359='Risk Tables'!$C$41, 4, IF(CS359='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT359='Risk Tables'!$C$44,1,IF(CT359='Risk Tables'!$C$43,2,IF(CT359='Risk Tables'!$C$42, 3, IF(CT359='Risk Tables'!$C$41, 4, IF(CT359='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV359='Risk Tables'!$C$44,1,IF(CV359='Risk Tables'!$C$43,2,IF(CV359='Risk Tables'!$C$42, 3, IF(CV359='Risk Tables'!$C$41, 4, IF(CV359='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW359='Risk Tables'!$C$44,1,IF(CW359='Risk Tables'!$C$43,2,IF(CW359='Risk Tables'!$C$42, 3, IF(CW359='Risk Tables'!$C$41, 4, IF(CW359='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX359='Risk Tables'!$C$44,1,IF(CX359='Risk Tables'!$C$43,2,IF(CX359='Risk Tables'!$C$42, 3, IF(CX359='Risk Tables'!$C$41, 4, IF(CX359='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY359='Risk Tables'!$C$44,1,IF(CY359='Risk Tables'!$C$43,2,IF(CY359='Risk Tables'!$C$42, 3, IF(CY359='Risk Tables'!$C$41, 4, IF(CY359='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA359='Risk Tables'!$C$44,1,IF(DA359='Risk Tables'!$C$43,2,IF(DA359='Risk Tables'!$C$42, 3, IF(DA359='Risk Tables'!$C$41, 4, IF(DA359='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB359='Risk Tables'!$C$44,1,IF(DB359='Risk Tables'!$C$43,2,IF(DB359='Risk Tables'!$C$42, 3, IF(DB359='Risk Tables'!$C$41, 4, IF(DB359='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC359='Risk Tables'!$C$44,1,IF(DC359='Risk Tables'!$C$43,2,IF(DC359='Risk Tables'!$C$42, 3, IF(DC359='Risk Tables'!$C$41, 4, IF(DC359='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD359='Risk Tables'!$C$44,1,IF(DD359='Risk Tables'!$C$43,2,IF(DD359='Risk Tables'!$C$42, 3, IF(DD359='Risk Tables'!$C$41, 4, IF(DD359='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE359='Risk Tables'!$C$44,1,IF(DE359='Risk Tables'!$C$43,2,IF(DE359='Risk Tables'!$C$42, 3, IF(DE359='Risk Tables'!$C$41, 4, IF(DE359='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF359='Risk Tables'!$C$44,1,IF(DF359='Risk Tables'!$C$43,2,IF(DF359='Risk Tables'!$C$42, 3, IF(DF359='Risk Tables'!$C$41, 4, IF(DF359='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI359:DW359))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI359:DW359, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD359),\"\",((AD359*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P359,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V359),\"\",((V359*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P359,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO359),\"\",((AO359*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P359,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM359),\"\",((AM359*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P359,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI359),\"\",((AI359*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P359,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF359),\"\",((AF359*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P359,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR359),\"\",((AR359*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P359,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL359),\"\",((BL359*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P359,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM359),\"\",((BM359*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P359,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU359),\"\",((AU359*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P359,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW359),\"\",((AW359*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P359,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK359),\"\",(((BK359)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P359,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A360=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I360,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M360,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A360=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H360,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A360=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H360,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A360=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H360,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A360=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H360,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG360),ISBLANK(AR360)),\"\",IF(AR360<0,'Risk Tables'!$C$46,BG360/AR360)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO360),ISBLANK(AR360)),\"\",IF(AR360<0,'Risk Tables'!$C$46,AO360/AR360)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH360=\"\",ISBLANK(CH360)),\"\",IF(CH360>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH360<=Parameters!$E$4,CH360>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH360<=Parameters!$F$4, CH360>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH360<=Parameters!$G$4, CH360>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI360=\"\",CI360=\"--\",ISBLANK(CI360)),\"\",IF(CI360='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI360>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI360<=Parameters!$E$5,CI360>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI360<=Parameters!$F$5, CI360>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI360<=Parameters!$G$5, CI360>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG360=\"\",CG360=\"--\",ISBLANK(CG360)),\"\",IF(CG360>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG360<=Parameters!$E$6,CG360>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG360<=Parameters!$F$6, CG360>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG360<=Parameters!$G$6, CG360>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY360=\"\",BY360=\"--\",ISBLANK(BY360)),\"\",IF(BY360>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY360<=Parameters!$E$8,BY360>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY360<=Parameters!$F$8, BY360>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY360<=Parameters!$G$8, BY360>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ360=\"\",BZ360=\"--\",ISBLANK(BZ360)),\"\",IF(BZ360>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ360<=Parameters!$E$9,BZ360>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ360<=Parameters!$F$9, BZ360>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ360<=Parameters!$G$9, BZ360>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA360=\"\",CA360=\"--\",ISBLANK(CA360)),\"\",IF(CA360<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA360>=Parameters!$E$10,CA360<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA360>=Parameters!$F$10, CA360<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA360>=Parameters!$G$10, CA360<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB360=\"\",CB360=\"--\",ISBLANK(CB360)),\"\",IF(CB360<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB360>=Parameters!$E$11,CB360<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB360>=Parameters!$F$11, CB360<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB360>=Parameters!$G$11, CB360<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO360=\"\",CO360=\"--\",ISBLANK(CO360)),\"\",IF(CO360<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO360>=Parameters!$E$13,CO360<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO360>=Parameters!$F$13, CO360<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO360>=Parameters!$G$13, CO360<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ360=\"\",CJ360=\"--\",ISBLANK(CJ360)),\"\",IF(CJ360='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ360<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ360>=Parameters!$E$14,CJ360<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ360>=Parameters!$F$14, CJ360<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ360>=Parameters!$G$14, CJ360<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK360=\"\",CK360=\"--\",ISBLANK(CK360)),\"\",IF(AND(CK360<Parameters!$E$15, CK360>=0), 'Risk Tables'!$C$44, IF(AND(CK360>=Parameters!$E$15,CK360<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK360>=Parameters!$F$15, CK360<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK360>=Parameters!$G$15, CK360<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM360=\"\",CM360=\"--\",ISBLANK(CM360)),\"\",IF(CM360>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM360<=Parameters!$E$16,CM360>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM360<=Parameters!$F$16, CM360>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM360<=Parameters!$G$16, CM360>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN360=\"\",CN360=\"--\",ISBLANK(CN360)),\"\",IF(CN360>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN360<=Parameters!$E$17,CN360>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN360<=Parameters!$F$17, CN360>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN360<=Parameters!$G$17, CN360>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL360=\"\",CL360=\"--\",ISBLANK(CL360)),\"\",IF(CL360>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL360<=Parameters!$E$18,CL360>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL360<=Parameters!$F$18, CL360>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL360<=Parameters!$G$18, CL360>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP360=\"\",CP360=\"--\",ISBLANK(CP360)),\"\",IF(CP360<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP360>=Parameters!$E$21,CP360<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP360>=Parameters!$F$21, CP360<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP360>=Parameters!$G$21, CP360<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ360=\"\",CQ360=\"--\",ISBLANK(CQ360)),\"\",IF(CQ360<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ360>=Parameters!$E$22,CQ360<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ360>=Parameters!$F$22, CQ360<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ360>=Parameters!$G$22, CQ360<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR360='Risk Tables'!$C$44,1,IF(CR360='Risk Tables'!$C$43,2,IF(CR360='Risk Tables'!$C$42, 3, IF(CR360='Risk Tables'!$C$41, 4, IF(CR360='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS360='Risk Tables'!$C$44,1,IF(CS360='Risk Tables'!$C$43,2,IF(CS360='Risk Tables'!$C$42, 3, IF(CS360='Risk Tables'!$C$41, 4, IF(CS360='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT360='Risk Tables'!$C$44,1,IF(CT360='Risk Tables'!$C$43,2,IF(CT360='Risk Tables'!$C$42, 3, IF(CT360='Risk Tables'!$C$41, 4, IF(CT360='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV360='Risk Tables'!$C$44,1,IF(CV360='Risk Tables'!$C$43,2,IF(CV360='Risk Tables'!$C$42, 3, IF(CV360='Risk Tables'!$C$41, 4, IF(CV360='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW360='Risk Tables'!$C$44,1,IF(CW360='Risk Tables'!$C$43,2,IF(CW360='Risk Tables'!$C$42, 3, IF(CW360='Risk Tables'!$C$41, 4, IF(CW360='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX360='Risk Tables'!$C$44,1,IF(CX360='Risk Tables'!$C$43,2,IF(CX360='Risk Tables'!$C$42, 3, IF(CX360='Risk Tables'!$C$41, 4, IF(CX360='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY360='Risk Tables'!$C$44,1,IF(CY360='Risk Tables'!$C$43,2,IF(CY360='Risk Tables'!$C$42, 3, IF(CY360='Risk Tables'!$C$41, 4, IF(CY360='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA360='Risk Tables'!$C$44,1,IF(DA360='Risk Tables'!$C$43,2,IF(DA360='Risk Tables'!$C$42, 3, IF(DA360='Risk Tables'!$C$41, 4, IF(DA360='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB360='Risk Tables'!$C$44,1,IF(DB360='Risk Tables'!$C$43,2,IF(DB360='Risk Tables'!$C$42, 3, IF(DB360='Risk Tables'!$C$41, 4, IF(DB360='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC360='Risk Tables'!$C$44,1,IF(DC360='Risk Tables'!$C$43,2,IF(DC360='Risk Tables'!$C$42, 3, IF(DC360='Risk Tables'!$C$41, 4, IF(DC360='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD360='Risk Tables'!$C$44,1,IF(DD360='Risk Tables'!$C$43,2,IF(DD360='Risk Tables'!$C$42, 3, IF(DD360='Risk Tables'!$C$41, 4, IF(DD360='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE360='Risk Tables'!$C$44,1,IF(DE360='Risk Tables'!$C$43,2,IF(DE360='Risk Tables'!$C$42, 3, IF(DE360='Risk Tables'!$C$41, 4, IF(DE360='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF360='Risk Tables'!$C$44,1,IF(DF360='Risk Tables'!$C$43,2,IF(DF360='Risk Tables'!$C$42, 3, IF(DF360='Risk Tables'!$C$41, 4, IF(DF360='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI360:DW360))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI360:DW360, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD360),\"\",((AD360*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P360,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V360),\"\",((V360*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P360,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO360),\"\",((AO360*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P360,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM360),\"\",((AM360*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P360,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI360),\"\",((AI360*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P360,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF360),\"\",((AF360*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P360,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR360),\"\",((AR360*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P360,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL360),\"\",((BL360*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P360,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM360),\"\",((BM360*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P360,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU360),\"\",((AU360*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P360,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW360),\"\",((AW360*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P360,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK360),\"\",(((BK360)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P360,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A361=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I361,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M361,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A361=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H361,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A361=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H361,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A361=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H361,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A361=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H361,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG361),ISBLANK(AR361)),\"\",IF(AR361<0,'Risk Tables'!$C$46,BG361/AR361)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO361),ISBLANK(AR361)),\"\",IF(AR361<0,'Risk Tables'!$C$46,AO361/AR361)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH361=\"\",ISBLANK(CH361)),\"\",IF(CH361>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH361<=Parameters!$E$4,CH361>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH361<=Parameters!$F$4, CH361>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH361<=Parameters!$G$4, CH361>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI361=\"\",CI361=\"--\",ISBLANK(CI361)),\"\",IF(CI361='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI361>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI361<=Parameters!$E$5,CI361>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI361<=Parameters!$F$5, CI361>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI361<=Parameters!$G$5, CI361>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG361=\"\",CG361=\"--\",ISBLANK(CG361)),\"\",IF(CG361>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG361<=Parameters!$E$6,CG361>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG361<=Parameters!$F$6, CG361>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG361<=Parameters!$G$6, CG361>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY361=\"\",BY361=\"--\",ISBLANK(BY361)),\"\",IF(BY361>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY361<=Parameters!$E$8,BY361>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY361<=Parameters!$F$8, BY361>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY361<=Parameters!$G$8, BY361>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ361=\"\",BZ361=\"--\",ISBLANK(BZ361)),\"\",IF(BZ361>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ361<=Parameters!$E$9,BZ361>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ361<=Parameters!$F$9, BZ361>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ361<=Parameters!$G$9, BZ361>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA361=\"\",CA361=\"--\",ISBLANK(CA361)),\"\",IF(CA361<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA361>=Parameters!$E$10,CA361<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA361>=Parameters!$F$10, CA361<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA361>=Parameters!$G$10, CA361<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB361=\"\",CB361=\"--\",ISBLANK(CB361)),\"\",IF(CB361<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB361>=Parameters!$E$11,CB361<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB361>=Parameters!$F$11, CB361<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB361>=Parameters!$G$11, CB361<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO361=\"\",CO361=\"--\",ISBLANK(CO361)),\"\",IF(CO361<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO361>=Parameters!$E$13,CO361<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO361>=Parameters!$F$13, CO361<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO361>=Parameters!$G$13, CO361<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ361=\"\",CJ361=\"--\",ISBLANK(CJ361)),\"\",IF(CJ361='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ361<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ361>=Parameters!$E$14,CJ361<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ361>=Parameters!$F$14, CJ361<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ361>=Parameters!$G$14, CJ361<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK361=\"\",CK361=\"--\",ISBLANK(CK361)),\"\",IF(AND(CK361<Parameters!$E$15, CK361>=0), 'Risk Tables'!$C$44, IF(AND(CK361>=Parameters!$E$15,CK361<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK361>=Parameters!$F$15, CK361<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK361>=Parameters!$G$15, CK361<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM361=\"\",CM361=\"--\",ISBLANK(CM361)),\"\",IF(CM361>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM361<=Parameters!$E$16,CM361>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM361<=Parameters!$F$16, CM361>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM361<=Parameters!$G$16, CM361>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN361=\"\",CN361=\"--\",ISBLANK(CN361)),\"\",IF(CN361>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN361<=Parameters!$E$17,CN361>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN361<=Parameters!$F$17, CN361>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN361<=Parameters!$G$17, CN361>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL361=\"\",CL361=\"--\",ISBLANK(CL361)),\"\",IF(CL361>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL361<=Parameters!$E$18,CL361>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL361<=Parameters!$F$18, CL361>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL361<=Parameters!$G$18, CL361>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP361=\"\",CP361=\"--\",ISBLANK(CP361)),\"\",IF(CP361<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP361>=Parameters!$E$21,CP361<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP361>=Parameters!$F$21, CP361<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP361>=Parameters!$G$21, CP361<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ361=\"\",CQ361=\"--\",ISBLANK(CQ361)),\"\",IF(CQ361<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ361>=Parameters!$E$22,CQ361<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ361>=Parameters!$F$22, CQ361<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ361>=Parameters!$G$22, CQ361<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR361='Risk Tables'!$C$44,1,IF(CR361='Risk Tables'!$C$43,2,IF(CR361='Risk Tables'!$C$42, 3, IF(CR361='Risk Tables'!$C$41, 4, IF(CR361='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS361='Risk Tables'!$C$44,1,IF(CS361='Risk Tables'!$C$43,2,IF(CS361='Risk Tables'!$C$42, 3, IF(CS361='Risk Tables'!$C$41, 4, IF(CS361='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT361='Risk Tables'!$C$44,1,IF(CT361='Risk Tables'!$C$43,2,IF(CT361='Risk Tables'!$C$42, 3, IF(CT361='Risk Tables'!$C$41, 4, IF(CT361='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV361='Risk Tables'!$C$44,1,IF(CV361='Risk Tables'!$C$43,2,IF(CV361='Risk Tables'!$C$42, 3, IF(CV361='Risk Tables'!$C$41, 4, IF(CV361='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW361='Risk Tables'!$C$44,1,IF(CW361='Risk Tables'!$C$43,2,IF(CW361='Risk Tables'!$C$42, 3, IF(CW361='Risk Tables'!$C$41, 4, IF(CW361='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX361='Risk Tables'!$C$44,1,IF(CX361='Risk Tables'!$C$43,2,IF(CX361='Risk Tables'!$C$42, 3, IF(CX361='Risk Tables'!$C$41, 4, IF(CX361='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY361='Risk Tables'!$C$44,1,IF(CY361='Risk Tables'!$C$43,2,IF(CY361='Risk Tables'!$C$42, 3, IF(CY361='Risk Tables'!$C$41, 4, IF(CY361='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA361='Risk Tables'!$C$44,1,IF(DA361='Risk Tables'!$C$43,2,IF(DA361='Risk Tables'!$C$42, 3, IF(DA361='Risk Tables'!$C$41, 4, IF(DA361='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB361='Risk Tables'!$C$44,1,IF(DB361='Risk Tables'!$C$43,2,IF(DB361='Risk Tables'!$C$42, 3, IF(DB361='Risk Tables'!$C$41, 4, IF(DB361='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC361='Risk Tables'!$C$44,1,IF(DC361='Risk Tables'!$C$43,2,IF(DC361='Risk Tables'!$C$42, 3, IF(DC361='Risk Tables'!$C$41, 4, IF(DC361='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD361='Risk Tables'!$C$44,1,IF(DD361='Risk Tables'!$C$43,2,IF(DD361='Risk Tables'!$C$42, 3, IF(DD361='Risk Tables'!$C$41, 4, IF(DD361='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE361='Risk Tables'!$C$44,1,IF(DE361='Risk Tables'!$C$43,2,IF(DE361='Risk Tables'!$C$42, 3, IF(DE361='Risk Tables'!$C$41, 4, IF(DE361='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF361='Risk Tables'!$C$44,1,IF(DF361='Risk Tables'!$C$43,2,IF(DF361='Risk Tables'!$C$42, 3, IF(DF361='Risk Tables'!$C$41, 4, IF(DF361='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI361:DW361))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI361:DW361, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD361),\"\",((AD361*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P361,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V361),\"\",((V361*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P361,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO361),\"\",((AO361*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P361,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM361),\"\",((AM361*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P361,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI361),\"\",((AI361*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P361,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF361),\"\",((AF361*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P361,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR361),\"\",((AR361*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P361,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL361),\"\",((BL361*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P361,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM361),\"\",((BM361*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P361,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU361),\"\",((AU361*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P361,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW361),\"\",((AW361*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P361,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK361),\"\",(((BK361)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P361,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A362=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I362,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M362,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A362=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H362,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A362=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H362,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A362=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H362,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A362=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H362,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG362),ISBLANK(AR362)),\"\",IF(AR362<0,'Risk Tables'!$C$46,BG362/AR362)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO362),ISBLANK(AR362)),\"\",IF(AR362<0,'Risk Tables'!$C$46,AO362/AR362)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH362=\"\",ISBLANK(CH362)),\"\",IF(CH362>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH362<=Parameters!$E$4,CH362>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH362<=Parameters!$F$4, CH362>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH362<=Parameters!$G$4, CH362>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI362=\"\",CI362=\"--\",ISBLANK(CI362)),\"\",IF(CI362='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI362>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI362<=Parameters!$E$5,CI362>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI362<=Parameters!$F$5, CI362>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI362<=Parameters!$G$5, CI362>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG362=\"\",CG362=\"--\",ISBLANK(CG362)),\"\",IF(CG362>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG362<=Parameters!$E$6,CG362>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG362<=Parameters!$F$6, CG362>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG362<=Parameters!$G$6, CG362>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY362=\"\",BY362=\"--\",ISBLANK(BY362)),\"\",IF(BY362>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY362<=Parameters!$E$8,BY362>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY362<=Parameters!$F$8, BY362>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY362<=Parameters!$G$8, BY362>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ362=\"\",BZ362=\"--\",ISBLANK(BZ362)),\"\",IF(BZ362>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ362<=Parameters!$E$9,BZ362>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ362<=Parameters!$F$9, BZ362>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ362<=Parameters!$G$9, BZ362>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA362=\"\",CA362=\"--\",ISBLANK(CA362)),\"\",IF(CA362<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA362>=Parameters!$E$10,CA362<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA362>=Parameters!$F$10, CA362<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA362>=Parameters!$G$10, CA362<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB362=\"\",CB362=\"--\",ISBLANK(CB362)),\"\",IF(CB362<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB362>=Parameters!$E$11,CB362<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB362>=Parameters!$F$11, CB362<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB362>=Parameters!$G$11, CB362<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO362=\"\",CO362=\"--\",ISBLANK(CO362)),\"\",IF(CO362<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO362>=Parameters!$E$13,CO362<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO362>=Parameters!$F$13, CO362<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO362>=Parameters!$G$13, CO362<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ362=\"\",CJ362=\"--\",ISBLANK(CJ362)),\"\",IF(CJ362='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ362<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ362>=Parameters!$E$14,CJ362<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ362>=Parameters!$F$14, CJ362<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ362>=Parameters!$G$14, CJ362<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK362=\"\",CK362=\"--\",ISBLANK(CK362)),\"\",IF(AND(CK362<Parameters!$E$15, CK362>=0), 'Risk Tables'!$C$44, IF(AND(CK362>=Parameters!$E$15,CK362<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK362>=Parameters!$F$15, CK362<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK362>=Parameters!$G$15, CK362<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM362=\"\",CM362=\"--\",ISBLANK(CM362)),\"\",IF(CM362>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM362<=Parameters!$E$16,CM362>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM362<=Parameters!$F$16, CM362>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM362<=Parameters!$G$16, CM362>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN362=\"\",CN362=\"--\",ISBLANK(CN362)),\"\",IF(CN362>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN362<=Parameters!$E$17,CN362>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN362<=Parameters!$F$17, CN362>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN362<=Parameters!$G$17, CN362>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL362=\"\",CL362=\"--\",ISBLANK(CL362)),\"\",IF(CL362>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL362<=Parameters!$E$18,CL362>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL362<=Parameters!$F$18, CL362>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL362<=Parameters!$G$18, CL362>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP362=\"\",CP362=\"--\",ISBLANK(CP362)),\"\",IF(CP362<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP362>=Parameters!$E$21,CP362<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP362>=Parameters!$F$21, CP362<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP362>=Parameters!$G$21, CP362<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ362=\"\",CQ362=\"--\",ISBLANK(CQ362)),\"\",IF(CQ362<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ362>=Parameters!$E$22,CQ362<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ362>=Parameters!$F$22, CQ362<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ362>=Parameters!$G$22, CQ362<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR362='Risk Tables'!$C$44,1,IF(CR362='Risk Tables'!$C$43,2,IF(CR362='Risk Tables'!$C$42, 3, IF(CR362='Risk Tables'!$C$41, 4, IF(CR362='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS362='Risk Tables'!$C$44,1,IF(CS362='Risk Tables'!$C$43,2,IF(CS362='Risk Tables'!$C$42, 3, IF(CS362='Risk Tables'!$C$41, 4, IF(CS362='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT362='Risk Tables'!$C$44,1,IF(CT362='Risk Tables'!$C$43,2,IF(CT362='Risk Tables'!$C$42, 3, IF(CT362='Risk Tables'!$C$41, 4, IF(CT362='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV362='Risk Tables'!$C$44,1,IF(CV362='Risk Tables'!$C$43,2,IF(CV362='Risk Tables'!$C$42, 3, IF(CV362='Risk Tables'!$C$41, 4, IF(CV362='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW362='Risk Tables'!$C$44,1,IF(CW362='Risk Tables'!$C$43,2,IF(CW362='Risk Tables'!$C$42, 3, IF(CW362='Risk Tables'!$C$41, 4, IF(CW362='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX362='Risk Tables'!$C$44,1,IF(CX362='Risk Tables'!$C$43,2,IF(CX362='Risk Tables'!$C$42, 3, IF(CX362='Risk Tables'!$C$41, 4, IF(CX362='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY362='Risk Tables'!$C$44,1,IF(CY362='Risk Tables'!$C$43,2,IF(CY362='Risk Tables'!$C$42, 3, IF(CY362='Risk Tables'!$C$41, 4, IF(CY362='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA362='Risk Tables'!$C$44,1,IF(DA362='Risk Tables'!$C$43,2,IF(DA362='Risk Tables'!$C$42, 3, IF(DA362='Risk Tables'!$C$41, 4, IF(DA362='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB362='Risk Tables'!$C$44,1,IF(DB362='Risk Tables'!$C$43,2,IF(DB362='Risk Tables'!$C$42, 3, IF(DB362='Risk Tables'!$C$41, 4, IF(DB362='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC362='Risk Tables'!$C$44,1,IF(DC362='Risk Tables'!$C$43,2,IF(DC362='Risk Tables'!$C$42, 3, IF(DC362='Risk Tables'!$C$41, 4, IF(DC362='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD362='Risk Tables'!$C$44,1,IF(DD362='Risk Tables'!$C$43,2,IF(DD362='Risk Tables'!$C$42, 3, IF(DD362='Risk Tables'!$C$41, 4, IF(DD362='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE362='Risk Tables'!$C$44,1,IF(DE362='Risk Tables'!$C$43,2,IF(DE362='Risk Tables'!$C$42, 3, IF(DE362='Risk Tables'!$C$41, 4, IF(DE362='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF362='Risk Tables'!$C$44,1,IF(DF362='Risk Tables'!$C$43,2,IF(DF362='Risk Tables'!$C$42, 3, IF(DF362='Risk Tables'!$C$41, 4, IF(DF362='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI362:DW362))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI362:DW362, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD362),\"\",((AD362*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P362,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V362),\"\",((V362*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P362,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO362),\"\",((AO362*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P362,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM362),\"\",((AM362*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P362,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI362),\"\",((AI362*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P362,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF362),\"\",((AF362*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P362,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR362),\"\",((AR362*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P362,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL362),\"\",((BL362*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P362,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM362),\"\",((BM362*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P362,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU362),\"\",((AU362*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P362,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW362),\"\",((AW362*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P362,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK362),\"\",(((BK362)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P362,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A363=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I363,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M363,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A363=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H363,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A363=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H363,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A363=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H363,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A363=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H363,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG363),ISBLANK(AR363)),\"\",IF(AR363<0,'Risk Tables'!$C$46,BG363/AR363)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO363),ISBLANK(AR363)),\"\",IF(AR363<0,'Risk Tables'!$C$46,AO363/AR363)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH363=\"\",ISBLANK(CH363)),\"\",IF(CH363>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH363<=Parameters!$E$4,CH363>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH363<=Parameters!$F$4, CH363>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH363<=Parameters!$G$4, CH363>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI363=\"\",CI363=\"--\",ISBLANK(CI363)),\"\",IF(CI363='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI363>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI363<=Parameters!$E$5,CI363>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI363<=Parameters!$F$5, CI363>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI363<=Parameters!$G$5, CI363>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG363=\"\",CG363=\"--\",ISBLANK(CG363)),\"\",IF(CG363>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG363<=Parameters!$E$6,CG363>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG363<=Parameters!$F$6, CG363>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG363<=Parameters!$G$6, CG363>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY363=\"\",BY363=\"--\",ISBLANK(BY363)),\"\",IF(BY363>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY363<=Parameters!$E$8,BY363>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY363<=Parameters!$F$8, BY363>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY363<=Parameters!$G$8, BY363>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ363=\"\",BZ363=\"--\",ISBLANK(BZ363)),\"\",IF(BZ363>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ363<=Parameters!$E$9,BZ363>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ363<=Parameters!$F$9, BZ363>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ363<=Parameters!$G$9, BZ363>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA363=\"\",CA363=\"--\",ISBLANK(CA363)),\"\",IF(CA363<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA363>=Parameters!$E$10,CA363<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA363>=Parameters!$F$10, CA363<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA363>=Parameters!$G$10, CA363<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB363=\"\",CB363=\"--\",ISBLANK(CB363)),\"\",IF(CB363<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB363>=Parameters!$E$11,CB363<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB363>=Parameters!$F$11, CB363<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB363>=Parameters!$G$11, CB363<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO363=\"\",CO363=\"--\",ISBLANK(CO363)),\"\",IF(CO363<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO363>=Parameters!$E$13,CO363<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO363>=Parameters!$F$13, CO363<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO363>=Parameters!$G$13, CO363<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ363=\"\",CJ363=\"--\",ISBLANK(CJ363)),\"\",IF(CJ363='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ363<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ363>=Parameters!$E$14,CJ363<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ363>=Parameters!$F$14, CJ363<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ363>=Parameters!$G$14, CJ363<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK363=\"\",CK363=\"--\",ISBLANK(CK363)),\"\",IF(AND(CK363<Parameters!$E$15, CK363>=0), 'Risk Tables'!$C$44, IF(AND(CK363>=Parameters!$E$15,CK363<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK363>=Parameters!$F$15, CK363<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK363>=Parameters!$G$15, CK363<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM363=\"\",CM363=\"--\",ISBLANK(CM363)),\"\",IF(CM363>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM363<=Parameters!$E$16,CM363>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM363<=Parameters!$F$16, CM363>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM363<=Parameters!$G$16, CM363>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN363=\"\",CN363=\"--\",ISBLANK(CN363)),\"\",IF(CN363>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN363<=Parameters!$E$17,CN363>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN363<=Parameters!$F$17, CN363>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN363<=Parameters!$G$17, CN363>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL363=\"\",CL363=\"--\",ISBLANK(CL363)),\"\",IF(CL363>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL363<=Parameters!$E$18,CL363>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL363<=Parameters!$F$18, CL363>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL363<=Parameters!$G$18, CL363>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP363=\"\",CP363=\"--\",ISBLANK(CP363)),\"\",IF(CP363<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP363>=Parameters!$E$21,CP363<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP363>=Parameters!$F$21, CP363<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP363>=Parameters!$G$21, CP363<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ363=\"\",CQ363=\"--\",ISBLANK(CQ363)),\"\",IF(CQ363<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ363>=Parameters!$E$22,CQ363<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ363>=Parameters!$F$22, CQ363<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ363>=Parameters!$G$22, CQ363<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR363='Risk Tables'!$C$44,1,IF(CR363='Risk Tables'!$C$43,2,IF(CR363='Risk Tables'!$C$42, 3, IF(CR363='Risk Tables'!$C$41, 4, IF(CR363='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS363='Risk Tables'!$C$44,1,IF(CS363='Risk Tables'!$C$43,2,IF(CS363='Risk Tables'!$C$42, 3, IF(CS363='Risk Tables'!$C$41, 4, IF(CS363='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT363='Risk Tables'!$C$44,1,IF(CT363='Risk Tables'!$C$43,2,IF(CT363='Risk Tables'!$C$42, 3, IF(CT363='Risk Tables'!$C$41, 4, IF(CT363='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV363='Risk Tables'!$C$44,1,IF(CV363='Risk Tables'!$C$43,2,IF(CV363='Risk Tables'!$C$42, 3, IF(CV363='Risk Tables'!$C$41, 4, IF(CV363='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW363='Risk Tables'!$C$44,1,IF(CW363='Risk Tables'!$C$43,2,IF(CW363='Risk Tables'!$C$42, 3, IF(CW363='Risk Tables'!$C$41, 4, IF(CW363='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX363='Risk Tables'!$C$44,1,IF(CX363='Risk Tables'!$C$43,2,IF(CX363='Risk Tables'!$C$42, 3, IF(CX363='Risk Tables'!$C$41, 4, IF(CX363='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY363='Risk Tables'!$C$44,1,IF(CY363='Risk Tables'!$C$43,2,IF(CY363='Risk Tables'!$C$42, 3, IF(CY363='Risk Tables'!$C$41, 4, IF(CY363='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA363='Risk Tables'!$C$44,1,IF(DA363='Risk Tables'!$C$43,2,IF(DA363='Risk Tables'!$C$42, 3, IF(DA363='Risk Tables'!$C$41, 4, IF(DA363='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB363='Risk Tables'!$C$44,1,IF(DB363='Risk Tables'!$C$43,2,IF(DB363='Risk Tables'!$C$42, 3, IF(DB363='Risk Tables'!$C$41, 4, IF(DB363='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC363='Risk Tables'!$C$44,1,IF(DC363='Risk Tables'!$C$43,2,IF(DC363='Risk Tables'!$C$42, 3, IF(DC363='Risk Tables'!$C$41, 4, IF(DC363='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD363='Risk Tables'!$C$44,1,IF(DD363='Risk Tables'!$C$43,2,IF(DD363='Risk Tables'!$C$42, 3, IF(DD363='Risk Tables'!$C$41, 4, IF(DD363='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE363='Risk Tables'!$C$44,1,IF(DE363='Risk Tables'!$C$43,2,IF(DE363='Risk Tables'!$C$42, 3, IF(DE363='Risk Tables'!$C$41, 4, IF(DE363='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF363='Risk Tables'!$C$44,1,IF(DF363='Risk Tables'!$C$43,2,IF(DF363='Risk Tables'!$C$42, 3, IF(DF363='Risk Tables'!$C$41, 4, IF(DF363='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI363:DW363))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI363:DW363, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD363),\"\",((AD363*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P363,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V363),\"\",((V363*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P363,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO363),\"\",((AO363*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P363,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM363),\"\",((AM363*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P363,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI363),\"\",((AI363*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P363,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF363),\"\",((AF363*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P363,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR363),\"\",((AR363*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P363,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL363),\"\",((BL363*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P363,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM363),\"\",((BM363*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P363,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU363),\"\",((AU363*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P363,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW363),\"\",((AW363*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P363,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK363),\"\",(((BK363)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P363,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A364=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I364,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M364,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A364=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H364,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A364=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H364,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A364=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H364,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A364=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H364,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG364),ISBLANK(AR364)),\"\",IF(AR364<0,'Risk Tables'!$C$46,BG364/AR364)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO364),ISBLANK(AR364)),\"\",IF(AR364<0,'Risk Tables'!$C$46,AO364/AR364)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH364=\"\",ISBLANK(CH364)),\"\",IF(CH364>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH364<=Parameters!$E$4,CH364>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH364<=Parameters!$F$4, CH364>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH364<=Parameters!$G$4, CH364>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI364=\"\",CI364=\"--\",ISBLANK(CI364)),\"\",IF(CI364='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI364>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI364<=Parameters!$E$5,CI364>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI364<=Parameters!$F$5, CI364>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI364<=Parameters!$G$5, CI364>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG364=\"\",CG364=\"--\",ISBLANK(CG364)),\"\",IF(CG364>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG364<=Parameters!$E$6,CG364>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG364<=Parameters!$F$6, CG364>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG364<=Parameters!$G$6, CG364>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY364=\"\",BY364=\"--\",ISBLANK(BY364)),\"\",IF(BY364>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY364<=Parameters!$E$8,BY364>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY364<=Parameters!$F$8, BY364>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY364<=Parameters!$G$8, BY364>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ364=\"\",BZ364=\"--\",ISBLANK(BZ364)),\"\",IF(BZ364>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ364<=Parameters!$E$9,BZ364>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ364<=Parameters!$F$9, BZ364>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ364<=Parameters!$G$9, BZ364>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA364=\"\",CA364=\"--\",ISBLANK(CA364)),\"\",IF(CA364<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA364>=Parameters!$E$10,CA364<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA364>=Parameters!$F$10, CA364<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA364>=Parameters!$G$10, CA364<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB364=\"\",CB364=\"--\",ISBLANK(CB364)),\"\",IF(CB364<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB364>=Parameters!$E$11,CB364<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB364>=Parameters!$F$11, CB364<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB364>=Parameters!$G$11, CB364<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO364=\"\",CO364=\"--\",ISBLANK(CO364)),\"\",IF(CO364<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO364>=Parameters!$E$13,CO364<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO364>=Parameters!$F$13, CO364<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO364>=Parameters!$G$13, CO364<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ364=\"\",CJ364=\"--\",ISBLANK(CJ364)),\"\",IF(CJ364='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ364<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ364>=Parameters!$E$14,CJ364<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ364>=Parameters!$F$14, CJ364<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ364>=Parameters!$G$14, CJ364<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK364=\"\",CK364=\"--\",ISBLANK(CK364)),\"\",IF(AND(CK364<Parameters!$E$15, CK364>=0), 'Risk Tables'!$C$44, IF(AND(CK364>=Parameters!$E$15,CK364<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK364>=Parameters!$F$15, CK364<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK364>=Parameters!$G$15, CK364<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM364=\"\",CM364=\"--\",ISBLANK(CM364)),\"\",IF(CM364>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM364<=Parameters!$E$16,CM364>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM364<=Parameters!$F$16, CM364>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM364<=Parameters!$G$16, CM364>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN364=\"\",CN364=\"--\",ISBLANK(CN364)),\"\",IF(CN364>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN364<=Parameters!$E$17,CN364>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN364<=Parameters!$F$17, CN364>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN364<=Parameters!$G$17, CN364>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL364=\"\",CL364=\"--\",ISBLANK(CL364)),\"\",IF(CL364>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL364<=Parameters!$E$18,CL364>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL364<=Parameters!$F$18, CL364>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL364<=Parameters!$G$18, CL364>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP364=\"\",CP364=\"--\",ISBLANK(CP364)),\"\",IF(CP364<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP364>=Parameters!$E$21,CP364<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP364>=Parameters!$F$21, CP364<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP364>=Parameters!$G$21, CP364<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ364=\"\",CQ364=\"--\",ISBLANK(CQ364)),\"\",IF(CQ364<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ364>=Parameters!$E$22,CQ364<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ364>=Parameters!$F$22, CQ364<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ364>=Parameters!$G$22, CQ364<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR364='Risk Tables'!$C$44,1,IF(CR364='Risk Tables'!$C$43,2,IF(CR364='Risk Tables'!$C$42, 3, IF(CR364='Risk Tables'!$C$41, 4, IF(CR364='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS364='Risk Tables'!$C$44,1,IF(CS364='Risk Tables'!$C$43,2,IF(CS364='Risk Tables'!$C$42, 3, IF(CS364='Risk Tables'!$C$41, 4, IF(CS364='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT364='Risk Tables'!$C$44,1,IF(CT364='Risk Tables'!$C$43,2,IF(CT364='Risk Tables'!$C$42, 3, IF(CT364='Risk Tables'!$C$41, 4, IF(CT364='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV364='Risk Tables'!$C$44,1,IF(CV364='Risk Tables'!$C$43,2,IF(CV364='Risk Tables'!$C$42, 3, IF(CV364='Risk Tables'!$C$41, 4, IF(CV364='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW364='Risk Tables'!$C$44,1,IF(CW364='Risk Tables'!$C$43,2,IF(CW364='Risk Tables'!$C$42, 3, IF(CW364='Risk Tables'!$C$41, 4, IF(CW364='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX364='Risk Tables'!$C$44,1,IF(CX364='Risk Tables'!$C$43,2,IF(CX364='Risk Tables'!$C$42, 3, IF(CX364='Risk Tables'!$C$41, 4, IF(CX364='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY364='Risk Tables'!$C$44,1,IF(CY364='Risk Tables'!$C$43,2,IF(CY364='Risk Tables'!$C$42, 3, IF(CY364='Risk Tables'!$C$41, 4, IF(CY364='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA364='Risk Tables'!$C$44,1,IF(DA364='Risk Tables'!$C$43,2,IF(DA364='Risk Tables'!$C$42, 3, IF(DA364='Risk Tables'!$C$41, 4, IF(DA364='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB364='Risk Tables'!$C$44,1,IF(DB364='Risk Tables'!$C$43,2,IF(DB364='Risk Tables'!$C$42, 3, IF(DB364='Risk Tables'!$C$41, 4, IF(DB364='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC364='Risk Tables'!$C$44,1,IF(DC364='Risk Tables'!$C$43,2,IF(DC364='Risk Tables'!$C$42, 3, IF(DC364='Risk Tables'!$C$41, 4, IF(DC364='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD364='Risk Tables'!$C$44,1,IF(DD364='Risk Tables'!$C$43,2,IF(DD364='Risk Tables'!$C$42, 3, IF(DD364='Risk Tables'!$C$41, 4, IF(DD364='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE364='Risk Tables'!$C$44,1,IF(DE364='Risk Tables'!$C$43,2,IF(DE364='Risk Tables'!$C$42, 3, IF(DE364='Risk Tables'!$C$41, 4, IF(DE364='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF364='Risk Tables'!$C$44,1,IF(DF364='Risk Tables'!$C$43,2,IF(DF364='Risk Tables'!$C$42, 3, IF(DF364='Risk Tables'!$C$41, 4, IF(DF364='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI364:DW364))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI364:DW364, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD364),\"\",((AD364*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P364,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V364),\"\",((V364*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P364,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO364),\"\",((AO364*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P364,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM364),\"\",((AM364*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P364,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI364),\"\",((AI364*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P364,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF364),\"\",((AF364*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P364,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR364),\"\",((AR364*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P364,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL364),\"\",((BL364*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P364,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM364),\"\",((BM364*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P364,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU364),\"\",((AU364*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P364,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW364),\"\",((AW364*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P364,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK364),\"\",(((BK364)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P364,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A365=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I365,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M365,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A365=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H365,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A365=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H365,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A365=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H365,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A365=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H365,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG365),ISBLANK(AR365)),\"\",IF(AR365<0,'Risk Tables'!$C$46,BG365/AR365)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO365),ISBLANK(AR365)),\"\",IF(AR365<0,'Risk Tables'!$C$46,AO365/AR365)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH365=\"\",ISBLANK(CH365)),\"\",IF(CH365>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH365<=Parameters!$E$4,CH365>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH365<=Parameters!$F$4, CH365>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH365<=Parameters!$G$4, CH365>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI365=\"\",CI365=\"--\",ISBLANK(CI365)),\"\",IF(CI365='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI365>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI365<=Parameters!$E$5,CI365>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI365<=Parameters!$F$5, CI365>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI365<=Parameters!$G$5, CI365>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG365=\"\",CG365=\"--\",ISBLANK(CG365)),\"\",IF(CG365>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG365<=Parameters!$E$6,CG365>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG365<=Parameters!$F$6, CG365>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG365<=Parameters!$G$6, CG365>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY365=\"\",BY365=\"--\",ISBLANK(BY365)),\"\",IF(BY365>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY365<=Parameters!$E$8,BY365>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY365<=Parameters!$F$8, BY365>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY365<=Parameters!$G$8, BY365>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ365=\"\",BZ365=\"--\",ISBLANK(BZ365)),\"\",IF(BZ365>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ365<=Parameters!$E$9,BZ365>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ365<=Parameters!$F$9, BZ365>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ365<=Parameters!$G$9, BZ365>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA365=\"\",CA365=\"--\",ISBLANK(CA365)),\"\",IF(CA365<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA365>=Parameters!$E$10,CA365<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA365>=Parameters!$F$10, CA365<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA365>=Parameters!$G$10, CA365<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB365=\"\",CB365=\"--\",ISBLANK(CB365)),\"\",IF(CB365<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB365>=Parameters!$E$11,CB365<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB365>=Parameters!$F$11, CB365<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB365>=Parameters!$G$11, CB365<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO365=\"\",CO365=\"--\",ISBLANK(CO365)),\"\",IF(CO365<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO365>=Parameters!$E$13,CO365<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO365>=Parameters!$F$13, CO365<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO365>=Parameters!$G$13, CO365<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ365=\"\",CJ365=\"--\",ISBLANK(CJ365)),\"\",IF(CJ365='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ365<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ365>=Parameters!$E$14,CJ365<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ365>=Parameters!$F$14, CJ365<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ365>=Parameters!$G$14, CJ365<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK365=\"\",CK365=\"--\",ISBLANK(CK365)),\"\",IF(AND(CK365<Parameters!$E$15, CK365>=0), 'Risk Tables'!$C$44, IF(AND(CK365>=Parameters!$E$15,CK365<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK365>=Parameters!$F$15, CK365<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK365>=Parameters!$G$15, CK365<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM365=\"\",CM365=\"--\",ISBLANK(CM365)),\"\",IF(CM365>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM365<=Parameters!$E$16,CM365>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM365<=Parameters!$F$16, CM365>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM365<=Parameters!$G$16, CM365>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN365=\"\",CN365=\"--\",ISBLANK(CN365)),\"\",IF(CN365>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN365<=Parameters!$E$17,CN365>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN365<=Parameters!$F$17, CN365>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN365<=Parameters!$G$17, CN365>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL365=\"\",CL365=\"--\",ISBLANK(CL365)),\"\",IF(CL365>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL365<=Parameters!$E$18,CL365>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL365<=Parameters!$F$18, CL365>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL365<=Parameters!$G$18, CL365>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP365=\"\",CP365=\"--\",ISBLANK(CP365)),\"\",IF(CP365<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP365>=Parameters!$E$21,CP365<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP365>=Parameters!$F$21, CP365<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP365>=Parameters!$G$21, CP365<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ365=\"\",CQ365=\"--\",ISBLANK(CQ365)),\"\",IF(CQ365<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ365>=Parameters!$E$22,CQ365<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ365>=Parameters!$F$22, CQ365<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ365>=Parameters!$G$22, CQ365<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR365='Risk Tables'!$C$44,1,IF(CR365='Risk Tables'!$C$43,2,IF(CR365='Risk Tables'!$C$42, 3, IF(CR365='Risk Tables'!$C$41, 4, IF(CR365='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS365='Risk Tables'!$C$44,1,IF(CS365='Risk Tables'!$C$43,2,IF(CS365='Risk Tables'!$C$42, 3, IF(CS365='Risk Tables'!$C$41, 4, IF(CS365='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT365='Risk Tables'!$C$44,1,IF(CT365='Risk Tables'!$C$43,2,IF(CT365='Risk Tables'!$C$42, 3, IF(CT365='Risk Tables'!$C$41, 4, IF(CT365='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV365='Risk Tables'!$C$44,1,IF(CV365='Risk Tables'!$C$43,2,IF(CV365='Risk Tables'!$C$42, 3, IF(CV365='Risk Tables'!$C$41, 4, IF(CV365='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW365='Risk Tables'!$C$44,1,IF(CW365='Risk Tables'!$C$43,2,IF(CW365='Risk Tables'!$C$42, 3, IF(CW365='Risk Tables'!$C$41, 4, IF(CW365='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX365='Risk Tables'!$C$44,1,IF(CX365='Risk Tables'!$C$43,2,IF(CX365='Risk Tables'!$C$42, 3, IF(CX365='Risk Tables'!$C$41, 4, IF(CX365='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY365='Risk Tables'!$C$44,1,IF(CY365='Risk Tables'!$C$43,2,IF(CY365='Risk Tables'!$C$42, 3, IF(CY365='Risk Tables'!$C$41, 4, IF(CY365='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA365='Risk Tables'!$C$44,1,IF(DA365='Risk Tables'!$C$43,2,IF(DA365='Risk Tables'!$C$42, 3, IF(DA365='Risk Tables'!$C$41, 4, IF(DA365='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB365='Risk Tables'!$C$44,1,IF(DB365='Risk Tables'!$C$43,2,IF(DB365='Risk Tables'!$C$42, 3, IF(DB365='Risk Tables'!$C$41, 4, IF(DB365='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC365='Risk Tables'!$C$44,1,IF(DC365='Risk Tables'!$C$43,2,IF(DC365='Risk Tables'!$C$42, 3, IF(DC365='Risk Tables'!$C$41, 4, IF(DC365='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD365='Risk Tables'!$C$44,1,IF(DD365='Risk Tables'!$C$43,2,IF(DD365='Risk Tables'!$C$42, 3, IF(DD365='Risk Tables'!$C$41, 4, IF(DD365='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE365='Risk Tables'!$C$44,1,IF(DE365='Risk Tables'!$C$43,2,IF(DE365='Risk Tables'!$C$42, 3, IF(DE365='Risk Tables'!$C$41, 4, IF(DE365='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF365='Risk Tables'!$C$44,1,IF(DF365='Risk Tables'!$C$43,2,IF(DF365='Risk Tables'!$C$42, 3, IF(DF365='Risk Tables'!$C$41, 4, IF(DF365='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI365:DW365))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI365:DW365, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD365),\"\",((AD365*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P365,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V365),\"\",((V365*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P365,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO365),\"\",((AO365*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P365,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM365),\"\",((AM365*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P365,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI365),\"\",((AI365*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P365,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF365),\"\",((AF365*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P365,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR365),\"\",((AR365*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P365,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL365),\"\",((BL365*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P365,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM365),\"\",((BM365*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P365,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU365),\"\",((AU365*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P365,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW365),\"\",((AW365*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P365,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK365),\"\",(((BK365)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P365,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A366=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I366,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M366,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A366=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H366,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A366=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H366,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A366=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H366,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A366=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H366,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG366),ISBLANK(AR366)),\"\",IF(AR366<0,'Risk Tables'!$C$46,BG366/AR366)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO366),ISBLANK(AR366)),\"\",IF(AR366<0,'Risk Tables'!$C$46,AO366/AR366)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH366=\"\",ISBLANK(CH366)),\"\",IF(CH366>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH366<=Parameters!$E$4,CH366>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH366<=Parameters!$F$4, CH366>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH366<=Parameters!$G$4, CH366>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI366=\"\",CI366=\"--\",ISBLANK(CI366)),\"\",IF(CI366='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI366>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI366<=Parameters!$E$5,CI366>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI366<=Parameters!$F$5, CI366>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI366<=Parameters!$G$5, CI366>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG366=\"\",CG366=\"--\",ISBLANK(CG366)),\"\",IF(CG366>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG366<=Parameters!$E$6,CG366>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG366<=Parameters!$F$6, CG366>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG366<=Parameters!$G$6, CG366>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY366=\"\",BY366=\"--\",ISBLANK(BY366)),\"\",IF(BY366>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY366<=Parameters!$E$8,BY366>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY366<=Parameters!$F$8, BY366>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY366<=Parameters!$G$8, BY366>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ366=\"\",BZ366=\"--\",ISBLANK(BZ366)),\"\",IF(BZ366>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ366<=Parameters!$E$9,BZ366>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ366<=Parameters!$F$9, BZ366>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ366<=Parameters!$G$9, BZ366>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA366=\"\",CA366=\"--\",ISBLANK(CA366)),\"\",IF(CA366<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA366>=Parameters!$E$10,CA366<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA366>=Parameters!$F$10, CA366<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA366>=Parameters!$G$10, CA366<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB366=\"\",CB366=\"--\",ISBLANK(CB366)),\"\",IF(CB366<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB366>=Parameters!$E$11,CB366<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB366>=Parameters!$F$11, CB366<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB366>=Parameters!$G$11, CB366<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO366=\"\",CO366=\"--\",ISBLANK(CO366)),\"\",IF(CO366<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO366>=Parameters!$E$13,CO366<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO366>=Parameters!$F$13, CO366<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO366>=Parameters!$G$13, CO366<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ366=\"\",CJ366=\"--\",ISBLANK(CJ366)),\"\",IF(CJ366='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ366<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ366>=Parameters!$E$14,CJ366<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ366>=Parameters!$F$14, CJ366<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ366>=Parameters!$G$14, CJ366<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK366=\"\",CK366=\"--\",ISBLANK(CK366)),\"\",IF(AND(CK366<Parameters!$E$15, CK366>=0), 'Risk Tables'!$C$44, IF(AND(CK366>=Parameters!$E$15,CK366<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK366>=Parameters!$F$15, CK366<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK366>=Parameters!$G$15, CK366<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM366=\"\",CM366=\"--\",ISBLANK(CM366)),\"\",IF(CM366>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM366<=Parameters!$E$16,CM366>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM366<=Parameters!$F$16, CM366>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM366<=Parameters!$G$16, CM366>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN366=\"\",CN366=\"--\",ISBLANK(CN366)),\"\",IF(CN366>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN366<=Parameters!$E$17,CN366>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN366<=Parameters!$F$17, CN366>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN366<=Parameters!$G$17, CN366>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL366=\"\",CL366=\"--\",ISBLANK(CL366)),\"\",IF(CL366>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL366<=Parameters!$E$18,CL366>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL366<=Parameters!$F$18, CL366>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL366<=Parameters!$G$18, CL366>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP366=\"\",CP366=\"--\",ISBLANK(CP366)),\"\",IF(CP366<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP366>=Parameters!$E$21,CP366<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP366>=Parameters!$F$21, CP366<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP366>=Parameters!$G$21, CP366<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ366=\"\",CQ366=\"--\",ISBLANK(CQ366)),\"\",IF(CQ366<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ366>=Parameters!$E$22,CQ366<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ366>=Parameters!$F$22, CQ366<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ366>=Parameters!$G$22, CQ366<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR366='Risk Tables'!$C$44,1,IF(CR366='Risk Tables'!$C$43,2,IF(CR366='Risk Tables'!$C$42, 3, IF(CR366='Risk Tables'!$C$41, 4, IF(CR366='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS366='Risk Tables'!$C$44,1,IF(CS366='Risk Tables'!$C$43,2,IF(CS366='Risk Tables'!$C$42, 3, IF(CS366='Risk Tables'!$C$41, 4, IF(CS366='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT366='Risk Tables'!$C$44,1,IF(CT366='Risk Tables'!$C$43,2,IF(CT366='Risk Tables'!$C$42, 3, IF(CT366='Risk Tables'!$C$41, 4, IF(CT366='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV366='Risk Tables'!$C$44,1,IF(CV366='Risk Tables'!$C$43,2,IF(CV366='Risk Tables'!$C$42, 3, IF(CV366='Risk Tables'!$C$41, 4, IF(CV366='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW366='Risk Tables'!$C$44,1,IF(CW366='Risk Tables'!$C$43,2,IF(CW366='Risk Tables'!$C$42, 3, IF(CW366='Risk Tables'!$C$41, 4, IF(CW366='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX366='Risk Tables'!$C$44,1,IF(CX366='Risk Tables'!$C$43,2,IF(CX366='Risk Tables'!$C$42, 3, IF(CX366='Risk Tables'!$C$41, 4, IF(CX366='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY366='Risk Tables'!$C$44,1,IF(CY366='Risk Tables'!$C$43,2,IF(CY366='Risk Tables'!$C$42, 3, IF(CY366='Risk Tables'!$C$41, 4, IF(CY366='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA366='Risk Tables'!$C$44,1,IF(DA366='Risk Tables'!$C$43,2,IF(DA366='Risk Tables'!$C$42, 3, IF(DA366='Risk Tables'!$C$41, 4, IF(DA366='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB366='Risk Tables'!$C$44,1,IF(DB366='Risk Tables'!$C$43,2,IF(DB366='Risk Tables'!$C$42, 3, IF(DB366='Risk Tables'!$C$41, 4, IF(DB366='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC366='Risk Tables'!$C$44,1,IF(DC366='Risk Tables'!$C$43,2,IF(DC366='Risk Tables'!$C$42, 3, IF(DC366='Risk Tables'!$C$41, 4, IF(DC366='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD366='Risk Tables'!$C$44,1,IF(DD366='Risk Tables'!$C$43,2,IF(DD366='Risk Tables'!$C$42, 3, IF(DD366='Risk Tables'!$C$41, 4, IF(DD366='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE366='Risk Tables'!$C$44,1,IF(DE366='Risk Tables'!$C$43,2,IF(DE366='Risk Tables'!$C$42, 3, IF(DE366='Risk Tables'!$C$41, 4, IF(DE366='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF366='Risk Tables'!$C$44,1,IF(DF366='Risk Tables'!$C$43,2,IF(DF366='Risk Tables'!$C$42, 3, IF(DF366='Risk Tables'!$C$41, 4, IF(DF366='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI366:DW366))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI366:DW366, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD366),\"\",((AD366*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P366,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V366),\"\",((V366*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P366,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO366),\"\",((AO366*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P366,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM366),\"\",((AM366*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P366,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI366),\"\",((AI366*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P366,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF366),\"\",((AF366*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P366,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR366),\"\",((AR366*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P366,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL366),\"\",((BL366*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P366,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM366),\"\",((BM366*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P366,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU366),\"\",((AU366*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P366,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW366),\"\",((AW366*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P366,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK366),\"\",(((BK366)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P366,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A367=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I367,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M367,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A367=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H367,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A367=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H367,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A367=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H367,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A367=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H367,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG367),ISBLANK(AR367)),\"\",IF(AR367<0,'Risk Tables'!$C$46,BG367/AR367)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO367),ISBLANK(AR367)),\"\",IF(AR367<0,'Risk Tables'!$C$46,AO367/AR367)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH367=\"\",ISBLANK(CH367)),\"\",IF(CH367>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH367<=Parameters!$E$4,CH367>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH367<=Parameters!$F$4, CH367>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH367<=Parameters!$G$4, CH367>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI367=\"\",CI367=\"--\",ISBLANK(CI367)),\"\",IF(CI367='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI367>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI367<=Parameters!$E$5,CI367>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI367<=Parameters!$F$5, CI367>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI367<=Parameters!$G$5, CI367>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG367=\"\",CG367=\"--\",ISBLANK(CG367)),\"\",IF(CG367>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG367<=Parameters!$E$6,CG367>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG367<=Parameters!$F$6, CG367>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG367<=Parameters!$G$6, CG367>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY367=\"\",BY367=\"--\",ISBLANK(BY367)),\"\",IF(BY367>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY367<=Parameters!$E$8,BY367>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY367<=Parameters!$F$8, BY367>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY367<=Parameters!$G$8, BY367>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ367=\"\",BZ367=\"--\",ISBLANK(BZ367)),\"\",IF(BZ367>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ367<=Parameters!$E$9,BZ367>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ367<=Parameters!$F$9, BZ367>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ367<=Parameters!$G$9, BZ367>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA367=\"\",CA367=\"--\",ISBLANK(CA367)),\"\",IF(CA367<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA367>=Parameters!$E$10,CA367<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA367>=Parameters!$F$10, CA367<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA367>=Parameters!$G$10, CA367<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB367=\"\",CB367=\"--\",ISBLANK(CB367)),\"\",IF(CB367<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB367>=Parameters!$E$11,CB367<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB367>=Parameters!$F$11, CB367<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB367>=Parameters!$G$11, CB367<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO367=\"\",CO367=\"--\",ISBLANK(CO367)),\"\",IF(CO367<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO367>=Parameters!$E$13,CO367<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO367>=Parameters!$F$13, CO367<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO367>=Parameters!$G$13, CO367<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ367=\"\",CJ367=\"--\",ISBLANK(CJ367)),\"\",IF(CJ367='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ367<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ367>=Parameters!$E$14,CJ367<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ367>=Parameters!$F$14, CJ367<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ367>=Parameters!$G$14, CJ367<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK367=\"\",CK367=\"--\",ISBLANK(CK367)),\"\",IF(AND(CK367<Parameters!$E$15, CK367>=0), 'Risk Tables'!$C$44, IF(AND(CK367>=Parameters!$E$15,CK367<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK367>=Parameters!$F$15, CK367<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK367>=Parameters!$G$15, CK367<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM367=\"\",CM367=\"--\",ISBLANK(CM367)),\"\",IF(CM367>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM367<=Parameters!$E$16,CM367>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM367<=Parameters!$F$16, CM367>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM367<=Parameters!$G$16, CM367>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN367=\"\",CN367=\"--\",ISBLANK(CN367)),\"\",IF(CN367>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN367<=Parameters!$E$17,CN367>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN367<=Parameters!$F$17, CN367>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN367<=Parameters!$G$17, CN367>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL367=\"\",CL367=\"--\",ISBLANK(CL367)),\"\",IF(CL367>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL367<=Parameters!$E$18,CL367>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL367<=Parameters!$F$18, CL367>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL367<=Parameters!$G$18, CL367>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP367=\"\",CP367=\"--\",ISBLANK(CP367)),\"\",IF(CP367<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP367>=Parameters!$E$21,CP367<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP367>=Parameters!$F$21, CP367<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP367>=Parameters!$G$21, CP367<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ367=\"\",CQ367=\"--\",ISBLANK(CQ367)),\"\",IF(CQ367<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ367>=Parameters!$E$22,CQ367<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ367>=Parameters!$F$22, CQ367<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ367>=Parameters!$G$22, CQ367<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR367='Risk Tables'!$C$44,1,IF(CR367='Risk Tables'!$C$43,2,IF(CR367='Risk Tables'!$C$42, 3, IF(CR367='Risk Tables'!$C$41, 4, IF(CR367='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS367='Risk Tables'!$C$44,1,IF(CS367='Risk Tables'!$C$43,2,IF(CS367='Risk Tables'!$C$42, 3, IF(CS367='Risk Tables'!$C$41, 4, IF(CS367='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT367='Risk Tables'!$C$44,1,IF(CT367='Risk Tables'!$C$43,2,IF(CT367='Risk Tables'!$C$42, 3, IF(CT367='Risk Tables'!$C$41, 4, IF(CT367='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV367='Risk Tables'!$C$44,1,IF(CV367='Risk Tables'!$C$43,2,IF(CV367='Risk Tables'!$C$42, 3, IF(CV367='Risk Tables'!$C$41, 4, IF(CV367='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW367='Risk Tables'!$C$44,1,IF(CW367='Risk Tables'!$C$43,2,IF(CW367='Risk Tables'!$C$42, 3, IF(CW367='Risk Tables'!$C$41, 4, IF(CW367='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX367='Risk Tables'!$C$44,1,IF(CX367='Risk Tables'!$C$43,2,IF(CX367='Risk Tables'!$C$42, 3, IF(CX367='Risk Tables'!$C$41, 4, IF(CX367='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY367='Risk Tables'!$C$44,1,IF(CY367='Risk Tables'!$C$43,2,IF(CY367='Risk Tables'!$C$42, 3, IF(CY367='Risk Tables'!$C$41, 4, IF(CY367='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA367='Risk Tables'!$C$44,1,IF(DA367='Risk Tables'!$C$43,2,IF(DA367='Risk Tables'!$C$42, 3, IF(DA367='Risk Tables'!$C$41, 4, IF(DA367='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB367='Risk Tables'!$C$44,1,IF(DB367='Risk Tables'!$C$43,2,IF(DB367='Risk Tables'!$C$42, 3, IF(DB367='Risk Tables'!$C$41, 4, IF(DB367='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC367='Risk Tables'!$C$44,1,IF(DC367='Risk Tables'!$C$43,2,IF(DC367='Risk Tables'!$C$42, 3, IF(DC367='Risk Tables'!$C$41, 4, IF(DC367='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD367='Risk Tables'!$C$44,1,IF(DD367='Risk Tables'!$C$43,2,IF(DD367='Risk Tables'!$C$42, 3, IF(DD367='Risk Tables'!$C$41, 4, IF(DD367='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE367='Risk Tables'!$C$44,1,IF(DE367='Risk Tables'!$C$43,2,IF(DE367='Risk Tables'!$C$42, 3, IF(DE367='Risk Tables'!$C$41, 4, IF(DE367='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF367='Risk Tables'!$C$44,1,IF(DF367='Risk Tables'!$C$43,2,IF(DF367='Risk Tables'!$C$42, 3, IF(DF367='Risk Tables'!$C$41, 4, IF(DF367='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI367:DW367))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI367:DW367, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD367),\"\",((AD367*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P367,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V367),\"\",((V367*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P367,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO367),\"\",((AO367*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P367,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM367),\"\",((AM367*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P367,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI367),\"\",((AI367*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P367,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF367),\"\",((AF367*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P367,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR367),\"\",((AR367*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P367,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL367),\"\",((BL367*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P367,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM367),\"\",((BM367*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P367,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU367),\"\",((AU367*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P367,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW367),\"\",((AW367*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P367,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK367),\"\",(((BK367)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P367,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A368=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I368,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M368,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A368=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H368,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A368=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H368,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A368=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H368,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A368=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H368,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG368),ISBLANK(AR368)),\"\",IF(AR368<0,'Risk Tables'!$C$46,BG368/AR368)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO368),ISBLANK(AR368)),\"\",IF(AR368<0,'Risk Tables'!$C$46,AO368/AR368)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH368=\"\",ISBLANK(CH368)),\"\",IF(CH368>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH368<=Parameters!$E$4,CH368>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH368<=Parameters!$F$4, CH368>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH368<=Parameters!$G$4, CH368>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI368=\"\",CI368=\"--\",ISBLANK(CI368)),\"\",IF(CI368='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI368>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI368<=Parameters!$E$5,CI368>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI368<=Parameters!$F$5, CI368>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI368<=Parameters!$G$5, CI368>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG368=\"\",CG368=\"--\",ISBLANK(CG368)),\"\",IF(CG368>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG368<=Parameters!$E$6,CG368>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG368<=Parameters!$F$6, CG368>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG368<=Parameters!$G$6, CG368>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY368=\"\",BY368=\"--\",ISBLANK(BY368)),\"\",IF(BY368>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY368<=Parameters!$E$8,BY368>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY368<=Parameters!$F$8, BY368>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY368<=Parameters!$G$8, BY368>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ368=\"\",BZ368=\"--\",ISBLANK(BZ368)),\"\",IF(BZ368>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ368<=Parameters!$E$9,BZ368>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ368<=Parameters!$F$9, BZ368>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ368<=Parameters!$G$9, BZ368>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA368=\"\",CA368=\"--\",ISBLANK(CA368)),\"\",IF(CA368<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA368>=Parameters!$E$10,CA368<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA368>=Parameters!$F$10, CA368<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA368>=Parameters!$G$10, CA368<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB368=\"\",CB368=\"--\",ISBLANK(CB368)),\"\",IF(CB368<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB368>=Parameters!$E$11,CB368<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB368>=Parameters!$F$11, CB368<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB368>=Parameters!$G$11, CB368<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO368=\"\",CO368=\"--\",ISBLANK(CO368)),\"\",IF(CO368<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO368>=Parameters!$E$13,CO368<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO368>=Parameters!$F$13, CO368<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO368>=Parameters!$G$13, CO368<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ368=\"\",CJ368=\"--\",ISBLANK(CJ368)),\"\",IF(CJ368='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ368<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ368>=Parameters!$E$14,CJ368<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ368>=Parameters!$F$14, CJ368<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ368>=Parameters!$G$14, CJ368<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK368=\"\",CK368=\"--\",ISBLANK(CK368)),\"\",IF(AND(CK368<Parameters!$E$15, CK368>=0), 'Risk Tables'!$C$44, IF(AND(CK368>=Parameters!$E$15,CK368<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK368>=Parameters!$F$15, CK368<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK368>=Parameters!$G$15, CK368<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM368=\"\",CM368=\"--\",ISBLANK(CM368)),\"\",IF(CM368>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM368<=Parameters!$E$16,CM368>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM368<=Parameters!$F$16, CM368>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM368<=Parameters!$G$16, CM368>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN368=\"\",CN368=\"--\",ISBLANK(CN368)),\"\",IF(CN368>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN368<=Parameters!$E$17,CN368>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN368<=Parameters!$F$17, CN368>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN368<=Parameters!$G$17, CN368>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL368=\"\",CL368=\"--\",ISBLANK(CL368)),\"\",IF(CL368>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL368<=Parameters!$E$18,CL368>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL368<=Parameters!$F$18, CL368>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL368<=Parameters!$G$18, CL368>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP368=\"\",CP368=\"--\",ISBLANK(CP368)),\"\",IF(CP368<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP368>=Parameters!$E$21,CP368<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP368>=Parameters!$F$21, CP368<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP368>=Parameters!$G$21, CP368<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ368=\"\",CQ368=\"--\",ISBLANK(CQ368)),\"\",IF(CQ368<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ368>=Parameters!$E$22,CQ368<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ368>=Parameters!$F$22, CQ368<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ368>=Parameters!$G$22, CQ368<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR368='Risk Tables'!$C$44,1,IF(CR368='Risk Tables'!$C$43,2,IF(CR368='Risk Tables'!$C$42, 3, IF(CR368='Risk Tables'!$C$41, 4, IF(CR368='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS368='Risk Tables'!$C$44,1,IF(CS368='Risk Tables'!$C$43,2,IF(CS368='Risk Tables'!$C$42, 3, IF(CS368='Risk Tables'!$C$41, 4, IF(CS368='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT368='Risk Tables'!$C$44,1,IF(CT368='Risk Tables'!$C$43,2,IF(CT368='Risk Tables'!$C$42, 3, IF(CT368='Risk Tables'!$C$41, 4, IF(CT368='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV368='Risk Tables'!$C$44,1,IF(CV368='Risk Tables'!$C$43,2,IF(CV368='Risk Tables'!$C$42, 3, IF(CV368='Risk Tables'!$C$41, 4, IF(CV368='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW368='Risk Tables'!$C$44,1,IF(CW368='Risk Tables'!$C$43,2,IF(CW368='Risk Tables'!$C$42, 3, IF(CW368='Risk Tables'!$C$41, 4, IF(CW368='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX368='Risk Tables'!$C$44,1,IF(CX368='Risk Tables'!$C$43,2,IF(CX368='Risk Tables'!$C$42, 3, IF(CX368='Risk Tables'!$C$41, 4, IF(CX368='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY368='Risk Tables'!$C$44,1,IF(CY368='Risk Tables'!$C$43,2,IF(CY368='Risk Tables'!$C$42, 3, IF(CY368='Risk Tables'!$C$41, 4, IF(CY368='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA368='Risk Tables'!$C$44,1,IF(DA368='Risk Tables'!$C$43,2,IF(DA368='Risk Tables'!$C$42, 3, IF(DA368='Risk Tables'!$C$41, 4, IF(DA368='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB368='Risk Tables'!$C$44,1,IF(DB368='Risk Tables'!$C$43,2,IF(DB368='Risk Tables'!$C$42, 3, IF(DB368='Risk Tables'!$C$41, 4, IF(DB368='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC368='Risk Tables'!$C$44,1,IF(DC368='Risk Tables'!$C$43,2,IF(DC368='Risk Tables'!$C$42, 3, IF(DC368='Risk Tables'!$C$41, 4, IF(DC368='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD368='Risk Tables'!$C$44,1,IF(DD368='Risk Tables'!$C$43,2,IF(DD368='Risk Tables'!$C$42, 3, IF(DD368='Risk Tables'!$C$41, 4, IF(DD368='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE368='Risk Tables'!$C$44,1,IF(DE368='Risk Tables'!$C$43,2,IF(DE368='Risk Tables'!$C$42, 3, IF(DE368='Risk Tables'!$C$41, 4, IF(DE368='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF368='Risk Tables'!$C$44,1,IF(DF368='Risk Tables'!$C$43,2,IF(DF368='Risk Tables'!$C$42, 3, IF(DF368='Risk Tables'!$C$41, 4, IF(DF368='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI368:DW368))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI368:DW368, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD368),\"\",((AD368*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P368,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V368),\"\",((V368*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P368,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO368),\"\",((AO368*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P368,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM368),\"\",((AM368*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P368,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI368),\"\",((AI368*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P368,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF368),\"\",((AF368*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P368,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR368),\"\",((AR368*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P368,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL368),\"\",((BL368*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P368,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM368),\"\",((BM368*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P368,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU368),\"\",((AU368*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P368,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW368),\"\",((AW368*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P368,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK368),\"\",(((BK368)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P368,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A369=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I369,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M369,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A369=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H369,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A369=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H369,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A369=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H369,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A369=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H369,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG369),ISBLANK(AR369)),\"\",IF(AR369<0,'Risk Tables'!$C$46,BG369/AR369)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO369),ISBLANK(AR369)),\"\",IF(AR369<0,'Risk Tables'!$C$46,AO369/AR369)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH369=\"\",ISBLANK(CH369)),\"\",IF(CH369>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH369<=Parameters!$E$4,CH369>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH369<=Parameters!$F$4, CH369>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH369<=Parameters!$G$4, CH369>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI369=\"\",CI369=\"--\",ISBLANK(CI369)),\"\",IF(CI369='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI369>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI369<=Parameters!$E$5,CI369>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI369<=Parameters!$F$5, CI369>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI369<=Parameters!$G$5, CI369>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG369=\"\",CG369=\"--\",ISBLANK(CG369)),\"\",IF(CG369>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG369<=Parameters!$E$6,CG369>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG369<=Parameters!$F$6, CG369>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG369<=Parameters!$G$6, CG369>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY369=\"\",BY369=\"--\",ISBLANK(BY369)),\"\",IF(BY369>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY369<=Parameters!$E$8,BY369>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY369<=Parameters!$F$8, BY369>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY369<=Parameters!$G$8, BY369>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ369=\"\",BZ369=\"--\",ISBLANK(BZ369)),\"\",IF(BZ369>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ369<=Parameters!$E$9,BZ369>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ369<=Parameters!$F$9, BZ369>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ369<=Parameters!$G$9, BZ369>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA369=\"\",CA369=\"--\",ISBLANK(CA369)),\"\",IF(CA369<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA369>=Parameters!$E$10,CA369<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA369>=Parameters!$F$10, CA369<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA369>=Parameters!$G$10, CA369<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB369=\"\",CB369=\"--\",ISBLANK(CB369)),\"\",IF(CB369<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB369>=Parameters!$E$11,CB369<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB369>=Parameters!$F$11, CB369<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB369>=Parameters!$G$11, CB369<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO369=\"\",CO369=\"--\",ISBLANK(CO369)),\"\",IF(CO369<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO369>=Parameters!$E$13,CO369<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO369>=Parameters!$F$13, CO369<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO369>=Parameters!$G$13, CO369<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ369=\"\",CJ369=\"--\",ISBLANK(CJ369)),\"\",IF(CJ369='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ369<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ369>=Parameters!$E$14,CJ369<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ369>=Parameters!$F$14, CJ369<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ369>=Parameters!$G$14, CJ369<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK369=\"\",CK369=\"--\",ISBLANK(CK369)),\"\",IF(AND(CK369<Parameters!$E$15, CK369>=0), 'Risk Tables'!$C$44, IF(AND(CK369>=Parameters!$E$15,CK369<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK369>=Parameters!$F$15, CK369<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK369>=Parameters!$G$15, CK369<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM369=\"\",CM369=\"--\",ISBLANK(CM369)),\"\",IF(CM369>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM369<=Parameters!$E$16,CM369>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM369<=Parameters!$F$16, CM369>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM369<=Parameters!$G$16, CM369>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN369=\"\",CN369=\"--\",ISBLANK(CN369)),\"\",IF(CN369>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN369<=Parameters!$E$17,CN369>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN369<=Parameters!$F$17, CN369>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN369<=Parameters!$G$17, CN369>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL369=\"\",CL369=\"--\",ISBLANK(CL369)),\"\",IF(CL369>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL369<=Parameters!$E$18,CL369>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL369<=Parameters!$F$18, CL369>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL369<=Parameters!$G$18, CL369>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP369=\"\",CP369=\"--\",ISBLANK(CP369)),\"\",IF(CP369<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP369>=Parameters!$E$21,CP369<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP369>=Parameters!$F$21, CP369<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP369>=Parameters!$G$21, CP369<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ369=\"\",CQ369=\"--\",ISBLANK(CQ369)),\"\",IF(CQ369<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ369>=Parameters!$E$22,CQ369<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ369>=Parameters!$F$22, CQ369<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ369>=Parameters!$G$22, CQ369<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR369='Risk Tables'!$C$44,1,IF(CR369='Risk Tables'!$C$43,2,IF(CR369='Risk Tables'!$C$42, 3, IF(CR369='Risk Tables'!$C$41, 4, IF(CR369='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS369='Risk Tables'!$C$44,1,IF(CS369='Risk Tables'!$C$43,2,IF(CS369='Risk Tables'!$C$42, 3, IF(CS369='Risk Tables'!$C$41, 4, IF(CS369='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT369='Risk Tables'!$C$44,1,IF(CT369='Risk Tables'!$C$43,2,IF(CT369='Risk Tables'!$C$42, 3, IF(CT369='Risk Tables'!$C$41, 4, IF(CT369='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV369='Risk Tables'!$C$44,1,IF(CV369='Risk Tables'!$C$43,2,IF(CV369='Risk Tables'!$C$42, 3, IF(CV369='Risk Tables'!$C$41, 4, IF(CV369='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW369='Risk Tables'!$C$44,1,IF(CW369='Risk Tables'!$C$43,2,IF(CW369='Risk Tables'!$C$42, 3, IF(CW369='Risk Tables'!$C$41, 4, IF(CW369='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX369='Risk Tables'!$C$44,1,IF(CX369='Risk Tables'!$C$43,2,IF(CX369='Risk Tables'!$C$42, 3, IF(CX369='Risk Tables'!$C$41, 4, IF(CX369='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY369='Risk Tables'!$C$44,1,IF(CY369='Risk Tables'!$C$43,2,IF(CY369='Risk Tables'!$C$42, 3, IF(CY369='Risk Tables'!$C$41, 4, IF(CY369='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA369='Risk Tables'!$C$44,1,IF(DA369='Risk Tables'!$C$43,2,IF(DA369='Risk Tables'!$C$42, 3, IF(DA369='Risk Tables'!$C$41, 4, IF(DA369='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB369='Risk Tables'!$C$44,1,IF(DB369='Risk Tables'!$C$43,2,IF(DB369='Risk Tables'!$C$42, 3, IF(DB369='Risk Tables'!$C$41, 4, IF(DB369='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC369='Risk Tables'!$C$44,1,IF(DC369='Risk Tables'!$C$43,2,IF(DC369='Risk Tables'!$C$42, 3, IF(DC369='Risk Tables'!$C$41, 4, IF(DC369='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD369='Risk Tables'!$C$44,1,IF(DD369='Risk Tables'!$C$43,2,IF(DD369='Risk Tables'!$C$42, 3, IF(DD369='Risk Tables'!$C$41, 4, IF(DD369='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE369='Risk Tables'!$C$44,1,IF(DE369='Risk Tables'!$C$43,2,IF(DE369='Risk Tables'!$C$42, 3, IF(DE369='Risk Tables'!$C$41, 4, IF(DE369='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF369='Risk Tables'!$C$44,1,IF(DF369='Risk Tables'!$C$43,2,IF(DF369='Risk Tables'!$C$42, 3, IF(DF369='Risk Tables'!$C$41, 4, IF(DF369='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI369:DW369))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI369:DW369, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD369),\"\",((AD369*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P369,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V369),\"\",((V369*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P369,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO369),\"\",((AO369*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P369,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM369),\"\",((AM369*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P369,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI369),\"\",((AI369*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P369,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF369),\"\",((AF369*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P369,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR369),\"\",((AR369*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P369,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL369),\"\",((BL369*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P369,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM369),\"\",((BM369*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P369,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU369),\"\",((AU369*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P369,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW369),\"\",((AW369*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P369,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK369),\"\",(((BK369)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P369,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A370=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I370,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M370,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A370=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H370,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A370=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H370,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A370=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H370,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A370=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H370,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG370),ISBLANK(AR370)),\"\",IF(AR370<0,'Risk Tables'!$C$46,BG370/AR370)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO370),ISBLANK(AR370)),\"\",IF(AR370<0,'Risk Tables'!$C$46,AO370/AR370)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH370=\"\",ISBLANK(CH370)),\"\",IF(CH370>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH370<=Parameters!$E$4,CH370>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH370<=Parameters!$F$4, CH370>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH370<=Parameters!$G$4, CH370>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI370=\"\",CI370=\"--\",ISBLANK(CI370)),\"\",IF(CI370='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI370>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI370<=Parameters!$E$5,CI370>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI370<=Parameters!$F$5, CI370>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI370<=Parameters!$G$5, CI370>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG370=\"\",CG370=\"--\",ISBLANK(CG370)),\"\",IF(CG370>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG370<=Parameters!$E$6,CG370>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG370<=Parameters!$F$6, CG370>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG370<=Parameters!$G$6, CG370>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY370=\"\",BY370=\"--\",ISBLANK(BY370)),\"\",IF(BY370>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY370<=Parameters!$E$8,BY370>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY370<=Parameters!$F$8, BY370>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY370<=Parameters!$G$8, BY370>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ370=\"\",BZ370=\"--\",ISBLANK(BZ370)),\"\",IF(BZ370>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ370<=Parameters!$E$9,BZ370>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ370<=Parameters!$F$9, BZ370>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ370<=Parameters!$G$9, BZ370>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA370=\"\",CA370=\"--\",ISBLANK(CA370)),\"\",IF(CA370<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA370>=Parameters!$E$10,CA370<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA370>=Parameters!$F$10, CA370<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA370>=Parameters!$G$10, CA370<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB370=\"\",CB370=\"--\",ISBLANK(CB370)),\"\",IF(CB370<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB370>=Parameters!$E$11,CB370<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB370>=Parameters!$F$11, CB370<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB370>=Parameters!$G$11, CB370<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO370=\"\",CO370=\"--\",ISBLANK(CO370)),\"\",IF(CO370<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO370>=Parameters!$E$13,CO370<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO370>=Parameters!$F$13, CO370<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO370>=Parameters!$G$13, CO370<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ370=\"\",CJ370=\"--\",ISBLANK(CJ370)),\"\",IF(CJ370='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ370<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ370>=Parameters!$E$14,CJ370<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ370>=Parameters!$F$14, CJ370<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ370>=Parameters!$G$14, CJ370<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK370=\"\",CK370=\"--\",ISBLANK(CK370)),\"\",IF(AND(CK370<Parameters!$E$15, CK370>=0), 'Risk Tables'!$C$44, IF(AND(CK370>=Parameters!$E$15,CK370<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK370>=Parameters!$F$15, CK370<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK370>=Parameters!$G$15, CK370<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM370=\"\",CM370=\"--\",ISBLANK(CM370)),\"\",IF(CM370>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM370<=Parameters!$E$16,CM370>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM370<=Parameters!$F$16, CM370>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM370<=Parameters!$G$16, CM370>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN370=\"\",CN370=\"--\",ISBLANK(CN370)),\"\",IF(CN370>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN370<=Parameters!$E$17,CN370>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN370<=Parameters!$F$17, CN370>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN370<=Parameters!$G$17, CN370>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL370=\"\",CL370=\"--\",ISBLANK(CL370)),\"\",IF(CL370>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL370<=Parameters!$E$18,CL370>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL370<=Parameters!$F$18, CL370>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL370<=Parameters!$G$18, CL370>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP370=\"\",CP370=\"--\",ISBLANK(CP370)),\"\",IF(CP370<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP370>=Parameters!$E$21,CP370<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP370>=Parameters!$F$21, CP370<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP370>=Parameters!$G$21, CP370<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ370=\"\",CQ370=\"--\",ISBLANK(CQ370)),\"\",IF(CQ370<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ370>=Parameters!$E$22,CQ370<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ370>=Parameters!$F$22, CQ370<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ370>=Parameters!$G$22, CQ370<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR370='Risk Tables'!$C$44,1,IF(CR370='Risk Tables'!$C$43,2,IF(CR370='Risk Tables'!$C$42, 3, IF(CR370='Risk Tables'!$C$41, 4, IF(CR370='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS370='Risk Tables'!$C$44,1,IF(CS370='Risk Tables'!$C$43,2,IF(CS370='Risk Tables'!$C$42, 3, IF(CS370='Risk Tables'!$C$41, 4, IF(CS370='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT370='Risk Tables'!$C$44,1,IF(CT370='Risk Tables'!$C$43,2,IF(CT370='Risk Tables'!$C$42, 3, IF(CT370='Risk Tables'!$C$41, 4, IF(CT370='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV370='Risk Tables'!$C$44,1,IF(CV370='Risk Tables'!$C$43,2,IF(CV370='Risk Tables'!$C$42, 3, IF(CV370='Risk Tables'!$C$41, 4, IF(CV370='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW370='Risk Tables'!$C$44,1,IF(CW370='Risk Tables'!$C$43,2,IF(CW370='Risk Tables'!$C$42, 3, IF(CW370='Risk Tables'!$C$41, 4, IF(CW370='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX370='Risk Tables'!$C$44,1,IF(CX370='Risk Tables'!$C$43,2,IF(CX370='Risk Tables'!$C$42, 3, IF(CX370='Risk Tables'!$C$41, 4, IF(CX370='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY370='Risk Tables'!$C$44,1,IF(CY370='Risk Tables'!$C$43,2,IF(CY370='Risk Tables'!$C$42, 3, IF(CY370='Risk Tables'!$C$41, 4, IF(CY370='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA370='Risk Tables'!$C$44,1,IF(DA370='Risk Tables'!$C$43,2,IF(DA370='Risk Tables'!$C$42, 3, IF(DA370='Risk Tables'!$C$41, 4, IF(DA370='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB370='Risk Tables'!$C$44,1,IF(DB370='Risk Tables'!$C$43,2,IF(DB370='Risk Tables'!$C$42, 3, IF(DB370='Risk Tables'!$C$41, 4, IF(DB370='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC370='Risk Tables'!$C$44,1,IF(DC370='Risk Tables'!$C$43,2,IF(DC370='Risk Tables'!$C$42, 3, IF(DC370='Risk Tables'!$C$41, 4, IF(DC370='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD370='Risk Tables'!$C$44,1,IF(DD370='Risk Tables'!$C$43,2,IF(DD370='Risk Tables'!$C$42, 3, IF(DD370='Risk Tables'!$C$41, 4, IF(DD370='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE370='Risk Tables'!$C$44,1,IF(DE370='Risk Tables'!$C$43,2,IF(DE370='Risk Tables'!$C$42, 3, IF(DE370='Risk Tables'!$C$41, 4, IF(DE370='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF370='Risk Tables'!$C$44,1,IF(DF370='Risk Tables'!$C$43,2,IF(DF370='Risk Tables'!$C$42, 3, IF(DF370='Risk Tables'!$C$41, 4, IF(DF370='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI370:DW370))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI370:DW370, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD370),\"\",((AD370*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P370,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V370),\"\",((V370*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P370,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO370),\"\",((AO370*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P370,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM370),\"\",((AM370*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P370,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI370),\"\",((AI370*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P370,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF370),\"\",((AF370*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P370,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR370),\"\",((AR370*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P370,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL370),\"\",((BL370*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P370,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM370),\"\",((BM370*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P370,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU370),\"\",((AU370*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P370,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW370),\"\",((AW370*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P370,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK370),\"\",(((BK370)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P370,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A371=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I371,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M371,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A371=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H371,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A371=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H371,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A371=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H371,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A371=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H371,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG371),ISBLANK(AR371)),\"\",IF(AR371<0,'Risk Tables'!$C$46,BG371/AR371)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO371),ISBLANK(AR371)),\"\",IF(AR371<0,'Risk Tables'!$C$46,AO371/AR371)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH371=\"\",ISBLANK(CH371)),\"\",IF(CH371>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH371<=Parameters!$E$4,CH371>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH371<=Parameters!$F$4, CH371>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH371<=Parameters!$G$4, CH371>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI371=\"\",CI371=\"--\",ISBLANK(CI371)),\"\",IF(CI371='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI371>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI371<=Parameters!$E$5,CI371>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI371<=Parameters!$F$5, CI371>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI371<=Parameters!$G$5, CI371>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG371=\"\",CG371=\"--\",ISBLANK(CG371)),\"\",IF(CG371>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG371<=Parameters!$E$6,CG371>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG371<=Parameters!$F$6, CG371>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG371<=Parameters!$G$6, CG371>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY371=\"\",BY371=\"--\",ISBLANK(BY371)),\"\",IF(BY371>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY371<=Parameters!$E$8,BY371>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY371<=Parameters!$F$8, BY371>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY371<=Parameters!$G$8, BY371>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ371=\"\",BZ371=\"--\",ISBLANK(BZ371)),\"\",IF(BZ371>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ371<=Parameters!$E$9,BZ371>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ371<=Parameters!$F$9, BZ371>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ371<=Parameters!$G$9, BZ371>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA371=\"\",CA371=\"--\",ISBLANK(CA371)),\"\",IF(CA371<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA371>=Parameters!$E$10,CA371<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA371>=Parameters!$F$10, CA371<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA371>=Parameters!$G$10, CA371<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB371=\"\",CB371=\"--\",ISBLANK(CB371)),\"\",IF(CB371<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB371>=Parameters!$E$11,CB371<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB371>=Parameters!$F$11, CB371<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB371>=Parameters!$G$11, CB371<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO371=\"\",CO371=\"--\",ISBLANK(CO371)),\"\",IF(CO371<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO371>=Parameters!$E$13,CO371<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO371>=Parameters!$F$13, CO371<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO371>=Parameters!$G$13, CO371<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ371=\"\",CJ371=\"--\",ISBLANK(CJ371)),\"\",IF(CJ371='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ371<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ371>=Parameters!$E$14,CJ371<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ371>=Parameters!$F$14, CJ371<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ371>=Parameters!$G$14, CJ371<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK371=\"\",CK371=\"--\",ISBLANK(CK371)),\"\",IF(AND(CK371<Parameters!$E$15, CK371>=0), 'Risk Tables'!$C$44, IF(AND(CK371>=Parameters!$E$15,CK371<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK371>=Parameters!$F$15, CK371<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK371>=Parameters!$G$15, CK371<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM371=\"\",CM371=\"--\",ISBLANK(CM371)),\"\",IF(CM371>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM371<=Parameters!$E$16,CM371>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM371<=Parameters!$F$16, CM371>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM371<=Parameters!$G$16, CM371>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN371=\"\",CN371=\"--\",ISBLANK(CN371)),\"\",IF(CN371>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN371<=Parameters!$E$17,CN371>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN371<=Parameters!$F$17, CN371>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN371<=Parameters!$G$17, CN371>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL371=\"\",CL371=\"--\",ISBLANK(CL371)),\"\",IF(CL371>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL371<=Parameters!$E$18,CL371>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL371<=Parameters!$F$18, CL371>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL371<=Parameters!$G$18, CL371>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP371=\"\",CP371=\"--\",ISBLANK(CP371)),\"\",IF(CP371<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP371>=Parameters!$E$21,CP371<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP371>=Parameters!$F$21, CP371<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP371>=Parameters!$G$21, CP371<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ371=\"\",CQ371=\"--\",ISBLANK(CQ371)),\"\",IF(CQ371<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ371>=Parameters!$E$22,CQ371<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ371>=Parameters!$F$22, CQ371<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ371>=Parameters!$G$22, CQ371<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR371='Risk Tables'!$C$44,1,IF(CR371='Risk Tables'!$C$43,2,IF(CR371='Risk Tables'!$C$42, 3, IF(CR371='Risk Tables'!$C$41, 4, IF(CR371='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS371='Risk Tables'!$C$44,1,IF(CS371='Risk Tables'!$C$43,2,IF(CS371='Risk Tables'!$C$42, 3, IF(CS371='Risk Tables'!$C$41, 4, IF(CS371='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT371='Risk Tables'!$C$44,1,IF(CT371='Risk Tables'!$C$43,2,IF(CT371='Risk Tables'!$C$42, 3, IF(CT371='Risk Tables'!$C$41, 4, IF(CT371='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV371='Risk Tables'!$C$44,1,IF(CV371='Risk Tables'!$C$43,2,IF(CV371='Risk Tables'!$C$42, 3, IF(CV371='Risk Tables'!$C$41, 4, IF(CV371='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW371='Risk Tables'!$C$44,1,IF(CW371='Risk Tables'!$C$43,2,IF(CW371='Risk Tables'!$C$42, 3, IF(CW371='Risk Tables'!$C$41, 4, IF(CW371='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX371='Risk Tables'!$C$44,1,IF(CX371='Risk Tables'!$C$43,2,IF(CX371='Risk Tables'!$C$42, 3, IF(CX371='Risk Tables'!$C$41, 4, IF(CX371='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY371='Risk Tables'!$C$44,1,IF(CY371='Risk Tables'!$C$43,2,IF(CY371='Risk Tables'!$C$42, 3, IF(CY371='Risk Tables'!$C$41, 4, IF(CY371='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA371='Risk Tables'!$C$44,1,IF(DA371='Risk Tables'!$C$43,2,IF(DA371='Risk Tables'!$C$42, 3, IF(DA371='Risk Tables'!$C$41, 4, IF(DA371='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB371='Risk Tables'!$C$44,1,IF(DB371='Risk Tables'!$C$43,2,IF(DB371='Risk Tables'!$C$42, 3, IF(DB371='Risk Tables'!$C$41, 4, IF(DB371='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC371='Risk Tables'!$C$44,1,IF(DC371='Risk Tables'!$C$43,2,IF(DC371='Risk Tables'!$C$42, 3, IF(DC371='Risk Tables'!$C$41, 4, IF(DC371='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD371='Risk Tables'!$C$44,1,IF(DD371='Risk Tables'!$C$43,2,IF(DD371='Risk Tables'!$C$42, 3, IF(DD371='Risk Tables'!$C$41, 4, IF(DD371='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE371='Risk Tables'!$C$44,1,IF(DE371='Risk Tables'!$C$43,2,IF(DE371='Risk Tables'!$C$42, 3, IF(DE371='Risk Tables'!$C$41, 4, IF(DE371='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF371='Risk Tables'!$C$44,1,IF(DF371='Risk Tables'!$C$43,2,IF(DF371='Risk Tables'!$C$42, 3, IF(DF371='Risk Tables'!$C$41, 4, IF(DF371='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI371:DW371))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI371:DW371, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD371),\"\",((AD371*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P371,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V371),\"\",((V371*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P371,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO371),\"\",((AO371*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P371,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM371),\"\",((AM371*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P371,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI371),\"\",((AI371*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P371,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF371),\"\",((AF371*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P371,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR371),\"\",((AR371*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P371,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL371),\"\",((BL371*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P371,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM371),\"\",((BM371*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P371,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU371),\"\",((AU371*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P371,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW371),\"\",((AW371*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P371,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK371),\"\",(((BK371)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P371,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A372=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I372,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M372,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A372=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H372,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A372=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H372,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A372=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H372,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A372=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H372,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG372),ISBLANK(AR372)),\"\",IF(AR372<0,'Risk Tables'!$C$46,BG372/AR372)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO372),ISBLANK(AR372)),\"\",IF(AR372<0,'Risk Tables'!$C$46,AO372/AR372)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH372=\"\",ISBLANK(CH372)),\"\",IF(CH372>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH372<=Parameters!$E$4,CH372>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH372<=Parameters!$F$4, CH372>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH372<=Parameters!$G$4, CH372>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI372=\"\",CI372=\"--\",ISBLANK(CI372)),\"\",IF(CI372='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI372>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI372<=Parameters!$E$5,CI372>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI372<=Parameters!$F$5, CI372>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI372<=Parameters!$G$5, CI372>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG372=\"\",CG372=\"--\",ISBLANK(CG372)),\"\",IF(CG372>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG372<=Parameters!$E$6,CG372>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG372<=Parameters!$F$6, CG372>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG372<=Parameters!$G$6, CG372>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY372=\"\",BY372=\"--\",ISBLANK(BY372)),\"\",IF(BY372>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY372<=Parameters!$E$8,BY372>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY372<=Parameters!$F$8, BY372>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY372<=Parameters!$G$8, BY372>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ372=\"\",BZ372=\"--\",ISBLANK(BZ372)),\"\",IF(BZ372>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ372<=Parameters!$E$9,BZ372>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ372<=Parameters!$F$9, BZ372>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ372<=Parameters!$G$9, BZ372>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA372=\"\",CA372=\"--\",ISBLANK(CA372)),\"\",IF(CA372<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA372>=Parameters!$E$10,CA372<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA372>=Parameters!$F$10, CA372<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA372>=Parameters!$G$10, CA372<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB372=\"\",CB372=\"--\",ISBLANK(CB372)),\"\",IF(CB372<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB372>=Parameters!$E$11,CB372<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB372>=Parameters!$F$11, CB372<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB372>=Parameters!$G$11, CB372<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO372=\"\",CO372=\"--\",ISBLANK(CO372)),\"\",IF(CO372<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO372>=Parameters!$E$13,CO372<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO372>=Parameters!$F$13, CO372<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO372>=Parameters!$G$13, CO372<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ372=\"\",CJ372=\"--\",ISBLANK(CJ372)),\"\",IF(CJ372='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ372<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ372>=Parameters!$E$14,CJ372<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ372>=Parameters!$F$14, CJ372<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ372>=Parameters!$G$14, CJ372<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK372=\"\",CK372=\"--\",ISBLANK(CK372)),\"\",IF(AND(CK372<Parameters!$E$15, CK372>=0), 'Risk Tables'!$C$44, IF(AND(CK372>=Parameters!$E$15,CK372<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK372>=Parameters!$F$15, CK372<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK372>=Parameters!$G$15, CK372<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM372=\"\",CM372=\"--\",ISBLANK(CM372)),\"\",IF(CM372>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM372<=Parameters!$E$16,CM372>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM372<=Parameters!$F$16, CM372>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM372<=Parameters!$G$16, CM372>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN372=\"\",CN372=\"--\",ISBLANK(CN372)),\"\",IF(CN372>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN372<=Parameters!$E$17,CN372>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN372<=Parameters!$F$17, CN372>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN372<=Parameters!$G$17, CN372>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL372=\"\",CL372=\"--\",ISBLANK(CL372)),\"\",IF(CL372>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL372<=Parameters!$E$18,CL372>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL372<=Parameters!$F$18, CL372>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL372<=Parameters!$G$18, CL372>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP372=\"\",CP372=\"--\",ISBLANK(CP372)),\"\",IF(CP372<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP372>=Parameters!$E$21,CP372<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP372>=Parameters!$F$21, CP372<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP372>=Parameters!$G$21, CP372<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ372=\"\",CQ372=\"--\",ISBLANK(CQ372)),\"\",IF(CQ372<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ372>=Parameters!$E$22,CQ372<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ372>=Parameters!$F$22, CQ372<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ372>=Parameters!$G$22, CQ372<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR372='Risk Tables'!$C$44,1,IF(CR372='Risk Tables'!$C$43,2,IF(CR372='Risk Tables'!$C$42, 3, IF(CR372='Risk Tables'!$C$41, 4, IF(CR372='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS372='Risk Tables'!$C$44,1,IF(CS372='Risk Tables'!$C$43,2,IF(CS372='Risk Tables'!$C$42, 3, IF(CS372='Risk Tables'!$C$41, 4, IF(CS372='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT372='Risk Tables'!$C$44,1,IF(CT372='Risk Tables'!$C$43,2,IF(CT372='Risk Tables'!$C$42, 3, IF(CT372='Risk Tables'!$C$41, 4, IF(CT372='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV372='Risk Tables'!$C$44,1,IF(CV372='Risk Tables'!$C$43,2,IF(CV372='Risk Tables'!$C$42, 3, IF(CV372='Risk Tables'!$C$41, 4, IF(CV372='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW372='Risk Tables'!$C$44,1,IF(CW372='Risk Tables'!$C$43,2,IF(CW372='Risk Tables'!$C$42, 3, IF(CW372='Risk Tables'!$C$41, 4, IF(CW372='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX372='Risk Tables'!$C$44,1,IF(CX372='Risk Tables'!$C$43,2,IF(CX372='Risk Tables'!$C$42, 3, IF(CX372='Risk Tables'!$C$41, 4, IF(CX372='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY372='Risk Tables'!$C$44,1,IF(CY372='Risk Tables'!$C$43,2,IF(CY372='Risk Tables'!$C$42, 3, IF(CY372='Risk Tables'!$C$41, 4, IF(CY372='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA372='Risk Tables'!$C$44,1,IF(DA372='Risk Tables'!$C$43,2,IF(DA372='Risk Tables'!$C$42, 3, IF(DA372='Risk Tables'!$C$41, 4, IF(DA372='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB372='Risk Tables'!$C$44,1,IF(DB372='Risk Tables'!$C$43,2,IF(DB372='Risk Tables'!$C$42, 3, IF(DB372='Risk Tables'!$C$41, 4, IF(DB372='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC372='Risk Tables'!$C$44,1,IF(DC372='Risk Tables'!$C$43,2,IF(DC372='Risk Tables'!$C$42, 3, IF(DC372='Risk Tables'!$C$41, 4, IF(DC372='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD372='Risk Tables'!$C$44,1,IF(DD372='Risk Tables'!$C$43,2,IF(DD372='Risk Tables'!$C$42, 3, IF(DD372='Risk Tables'!$C$41, 4, IF(DD372='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE372='Risk Tables'!$C$44,1,IF(DE372='Risk Tables'!$C$43,2,IF(DE372='Risk Tables'!$C$42, 3, IF(DE372='Risk Tables'!$C$41, 4, IF(DE372='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF372='Risk Tables'!$C$44,1,IF(DF372='Risk Tables'!$C$43,2,IF(DF372='Risk Tables'!$C$42, 3, IF(DF372='Risk Tables'!$C$41, 4, IF(DF372='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI372:DW372))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI372:DW372, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD372),\"\",((AD372*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P372,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V372),\"\",((V372*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P372,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO372),\"\",((AO372*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P372,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM372),\"\",((AM372*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P372,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI372),\"\",((AI372*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P372,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF372),\"\",((AF372*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P372,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR372),\"\",((AR372*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P372,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL372),\"\",((BL372*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P372,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM372),\"\",((BM372*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P372,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU372),\"\",((AU372*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P372,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW372),\"\",((AW372*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P372,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK372),\"\",(((BK372)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P372,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A373=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I373,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M373,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A373=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H373,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A373=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H373,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A373=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H373,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A373=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H373,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG373),ISBLANK(AR373)),\"\",IF(AR373<0,'Risk Tables'!$C$46,BG373/AR373)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO373),ISBLANK(AR373)),\"\",IF(AR373<0,'Risk Tables'!$C$46,AO373/AR373)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH373=\"\",ISBLANK(CH373)),\"\",IF(CH373>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH373<=Parameters!$E$4,CH373>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH373<=Parameters!$F$4, CH373>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH373<=Parameters!$G$4, CH373>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI373=\"\",CI373=\"--\",ISBLANK(CI373)),\"\",IF(CI373='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI373>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI373<=Parameters!$E$5,CI373>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI373<=Parameters!$F$5, CI373>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI373<=Parameters!$G$5, CI373>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG373=\"\",CG373=\"--\",ISBLANK(CG373)),\"\",IF(CG373>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG373<=Parameters!$E$6,CG373>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG373<=Parameters!$F$6, CG373>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG373<=Parameters!$G$6, CG373>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY373=\"\",BY373=\"--\",ISBLANK(BY373)),\"\",IF(BY373>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY373<=Parameters!$E$8,BY373>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY373<=Parameters!$F$8, BY373>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY373<=Parameters!$G$8, BY373>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ373=\"\",BZ373=\"--\",ISBLANK(BZ373)),\"\",IF(BZ373>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ373<=Parameters!$E$9,BZ373>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ373<=Parameters!$F$9, BZ373>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ373<=Parameters!$G$9, BZ373>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA373=\"\",CA373=\"--\",ISBLANK(CA373)),\"\",IF(CA373<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA373>=Parameters!$E$10,CA373<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA373>=Parameters!$F$10, CA373<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA373>=Parameters!$G$10, CA373<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB373=\"\",CB373=\"--\",ISBLANK(CB373)),\"\",IF(CB373<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB373>=Parameters!$E$11,CB373<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB373>=Parameters!$F$11, CB373<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB373>=Parameters!$G$11, CB373<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO373=\"\",CO373=\"--\",ISBLANK(CO373)),\"\",IF(CO373<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO373>=Parameters!$E$13,CO373<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO373>=Parameters!$F$13, CO373<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO373>=Parameters!$G$13, CO373<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ373=\"\",CJ373=\"--\",ISBLANK(CJ373)),\"\",IF(CJ373='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ373<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ373>=Parameters!$E$14,CJ373<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ373>=Parameters!$F$14, CJ373<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ373>=Parameters!$G$14, CJ373<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK373=\"\",CK373=\"--\",ISBLANK(CK373)),\"\",IF(AND(CK373<Parameters!$E$15, CK373>=0), 'Risk Tables'!$C$44, IF(AND(CK373>=Parameters!$E$15,CK373<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK373>=Parameters!$F$15, CK373<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK373>=Parameters!$G$15, CK373<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM373=\"\",CM373=\"--\",ISBLANK(CM373)),\"\",IF(CM373>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM373<=Parameters!$E$16,CM373>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM373<=Parameters!$F$16, CM373>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM373<=Parameters!$G$16, CM373>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN373=\"\",CN373=\"--\",ISBLANK(CN373)),\"\",IF(CN373>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN373<=Parameters!$E$17,CN373>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN373<=Parameters!$F$17, CN373>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN373<=Parameters!$G$17, CN373>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL373=\"\",CL373=\"--\",ISBLANK(CL373)),\"\",IF(CL373>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL373<=Parameters!$E$18,CL373>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL373<=Parameters!$F$18, CL373>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL373<=Parameters!$G$18, CL373>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP373=\"\",CP373=\"--\",ISBLANK(CP373)),\"\",IF(CP373<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP373>=Parameters!$E$21,CP373<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP373>=Parameters!$F$21, CP373<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP373>=Parameters!$G$21, CP373<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ373=\"\",CQ373=\"--\",ISBLANK(CQ373)),\"\",IF(CQ373<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ373>=Parameters!$E$22,CQ373<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ373>=Parameters!$F$22, CQ373<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ373>=Parameters!$G$22, CQ373<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR373='Risk Tables'!$C$44,1,IF(CR373='Risk Tables'!$C$43,2,IF(CR373='Risk Tables'!$C$42, 3, IF(CR373='Risk Tables'!$C$41, 4, IF(CR373='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS373='Risk Tables'!$C$44,1,IF(CS373='Risk Tables'!$C$43,2,IF(CS373='Risk Tables'!$C$42, 3, IF(CS373='Risk Tables'!$C$41, 4, IF(CS373='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT373='Risk Tables'!$C$44,1,IF(CT373='Risk Tables'!$C$43,2,IF(CT373='Risk Tables'!$C$42, 3, IF(CT373='Risk Tables'!$C$41, 4, IF(CT373='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV373='Risk Tables'!$C$44,1,IF(CV373='Risk Tables'!$C$43,2,IF(CV373='Risk Tables'!$C$42, 3, IF(CV373='Risk Tables'!$C$41, 4, IF(CV373='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW373='Risk Tables'!$C$44,1,IF(CW373='Risk Tables'!$C$43,2,IF(CW373='Risk Tables'!$C$42, 3, IF(CW373='Risk Tables'!$C$41, 4, IF(CW373='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX373='Risk Tables'!$C$44,1,IF(CX373='Risk Tables'!$C$43,2,IF(CX373='Risk Tables'!$C$42, 3, IF(CX373='Risk Tables'!$C$41, 4, IF(CX373='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY373='Risk Tables'!$C$44,1,IF(CY373='Risk Tables'!$C$43,2,IF(CY373='Risk Tables'!$C$42, 3, IF(CY373='Risk Tables'!$C$41, 4, IF(CY373='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA373='Risk Tables'!$C$44,1,IF(DA373='Risk Tables'!$C$43,2,IF(DA373='Risk Tables'!$C$42, 3, IF(DA373='Risk Tables'!$C$41, 4, IF(DA373='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB373='Risk Tables'!$C$44,1,IF(DB373='Risk Tables'!$C$43,2,IF(DB373='Risk Tables'!$C$42, 3, IF(DB373='Risk Tables'!$C$41, 4, IF(DB373='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC373='Risk Tables'!$C$44,1,IF(DC373='Risk Tables'!$C$43,2,IF(DC373='Risk Tables'!$C$42, 3, IF(DC373='Risk Tables'!$C$41, 4, IF(DC373='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD373='Risk Tables'!$C$44,1,IF(DD373='Risk Tables'!$C$43,2,IF(DD373='Risk Tables'!$C$42, 3, IF(DD373='Risk Tables'!$C$41, 4, IF(DD373='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE373='Risk Tables'!$C$44,1,IF(DE373='Risk Tables'!$C$43,2,IF(DE373='Risk Tables'!$C$42, 3, IF(DE373='Risk Tables'!$C$41, 4, IF(DE373='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF373='Risk Tables'!$C$44,1,IF(DF373='Risk Tables'!$C$43,2,IF(DF373='Risk Tables'!$C$42, 3, IF(DF373='Risk Tables'!$C$41, 4, IF(DF373='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI373:DW373))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI373:DW373, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD373),\"\",((AD373*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P373,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V373),\"\",((V373*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P373,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO373),\"\",((AO373*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P373,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM373),\"\",((AM373*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P373,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI373),\"\",((AI373*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P373,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF373),\"\",((AF373*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P373,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR373),\"\",((AR373*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P373,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL373),\"\",((BL373*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P373,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM373),\"\",((BM373*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P373,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU373),\"\",((AU373*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P373,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW373),\"\",((AW373*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P373,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK373),\"\",(((BK373)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P373,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A374=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I374,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M374,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A374=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H374,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A374=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H374,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A374=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H374,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A374=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H374,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG374),ISBLANK(AR374)),\"\",IF(AR374<0,'Risk Tables'!$C$46,BG374/AR374)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO374),ISBLANK(AR374)),\"\",IF(AR374<0,'Risk Tables'!$C$46,AO374/AR374)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH374=\"\",ISBLANK(CH374)),\"\",IF(CH374>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH374<=Parameters!$E$4,CH374>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH374<=Parameters!$F$4, CH374>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH374<=Parameters!$G$4, CH374>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI374=\"\",CI374=\"--\",ISBLANK(CI374)),\"\",IF(CI374='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI374>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI374<=Parameters!$E$5,CI374>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI374<=Parameters!$F$5, CI374>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI374<=Parameters!$G$5, CI374>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG374=\"\",CG374=\"--\",ISBLANK(CG374)),\"\",IF(CG374>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG374<=Parameters!$E$6,CG374>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG374<=Parameters!$F$6, CG374>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG374<=Parameters!$G$6, CG374>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY374=\"\",BY374=\"--\",ISBLANK(BY374)),\"\",IF(BY374>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY374<=Parameters!$E$8,BY374>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY374<=Parameters!$F$8, BY374>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY374<=Parameters!$G$8, BY374>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ374=\"\",BZ374=\"--\",ISBLANK(BZ374)),\"\",IF(BZ374>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ374<=Parameters!$E$9,BZ374>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ374<=Parameters!$F$9, BZ374>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ374<=Parameters!$G$9, BZ374>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA374=\"\",CA374=\"--\",ISBLANK(CA374)),\"\",IF(CA374<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA374>=Parameters!$E$10,CA374<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA374>=Parameters!$F$10, CA374<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA374>=Parameters!$G$10, CA374<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB374=\"\",CB374=\"--\",ISBLANK(CB374)),\"\",IF(CB374<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB374>=Parameters!$E$11,CB374<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB374>=Parameters!$F$11, CB374<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB374>=Parameters!$G$11, CB374<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO374=\"\",CO374=\"--\",ISBLANK(CO374)),\"\",IF(CO374<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO374>=Parameters!$E$13,CO374<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO374>=Parameters!$F$13, CO374<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO374>=Parameters!$G$13, CO374<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ374=\"\",CJ374=\"--\",ISBLANK(CJ374)),\"\",IF(CJ374='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ374<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ374>=Parameters!$E$14,CJ374<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ374>=Parameters!$F$14, CJ374<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ374>=Parameters!$G$14, CJ374<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK374=\"\",CK374=\"--\",ISBLANK(CK374)),\"\",IF(AND(CK374<Parameters!$E$15, CK374>=0), 'Risk Tables'!$C$44, IF(AND(CK374>=Parameters!$E$15,CK374<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK374>=Parameters!$F$15, CK374<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK374>=Parameters!$G$15, CK374<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM374=\"\",CM374=\"--\",ISBLANK(CM374)),\"\",IF(CM374>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM374<=Parameters!$E$16,CM374>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM374<=Parameters!$F$16, CM374>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM374<=Parameters!$G$16, CM374>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN374=\"\",CN374=\"--\",ISBLANK(CN374)),\"\",IF(CN374>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN374<=Parameters!$E$17,CN374>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN374<=Parameters!$F$17, CN374>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN374<=Parameters!$G$17, CN374>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL374=\"\",CL374=\"--\",ISBLANK(CL374)),\"\",IF(CL374>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL374<=Parameters!$E$18,CL374>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL374<=Parameters!$F$18, CL374>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL374<=Parameters!$G$18, CL374>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP374=\"\",CP374=\"--\",ISBLANK(CP374)),\"\",IF(CP374<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP374>=Parameters!$E$21,CP374<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP374>=Parameters!$F$21, CP374<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP374>=Parameters!$G$21, CP374<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ374=\"\",CQ374=\"--\",ISBLANK(CQ374)),\"\",IF(CQ374<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ374>=Parameters!$E$22,CQ374<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ374>=Parameters!$F$22, CQ374<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ374>=Parameters!$G$22, CQ374<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR374='Risk Tables'!$C$44,1,IF(CR374='Risk Tables'!$C$43,2,IF(CR374='Risk Tables'!$C$42, 3, IF(CR374='Risk Tables'!$C$41, 4, IF(CR374='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS374='Risk Tables'!$C$44,1,IF(CS374='Risk Tables'!$C$43,2,IF(CS374='Risk Tables'!$C$42, 3, IF(CS374='Risk Tables'!$C$41, 4, IF(CS374='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT374='Risk Tables'!$C$44,1,IF(CT374='Risk Tables'!$C$43,2,IF(CT374='Risk Tables'!$C$42, 3, IF(CT374='Risk Tables'!$C$41, 4, IF(CT374='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV374='Risk Tables'!$C$44,1,IF(CV374='Risk Tables'!$C$43,2,IF(CV374='Risk Tables'!$C$42, 3, IF(CV374='Risk Tables'!$C$41, 4, IF(CV374='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW374='Risk Tables'!$C$44,1,IF(CW374='Risk Tables'!$C$43,2,IF(CW374='Risk Tables'!$C$42, 3, IF(CW374='Risk Tables'!$C$41, 4, IF(CW374='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX374='Risk Tables'!$C$44,1,IF(CX374='Risk Tables'!$C$43,2,IF(CX374='Risk Tables'!$C$42, 3, IF(CX374='Risk Tables'!$C$41, 4, IF(CX374='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY374='Risk Tables'!$C$44,1,IF(CY374='Risk Tables'!$C$43,2,IF(CY374='Risk Tables'!$C$42, 3, IF(CY374='Risk Tables'!$C$41, 4, IF(CY374='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA374='Risk Tables'!$C$44,1,IF(DA374='Risk Tables'!$C$43,2,IF(DA374='Risk Tables'!$C$42, 3, IF(DA374='Risk Tables'!$C$41, 4, IF(DA374='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB374='Risk Tables'!$C$44,1,IF(DB374='Risk Tables'!$C$43,2,IF(DB374='Risk Tables'!$C$42, 3, IF(DB374='Risk Tables'!$C$41, 4, IF(DB374='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC374='Risk Tables'!$C$44,1,IF(DC374='Risk Tables'!$C$43,2,IF(DC374='Risk Tables'!$C$42, 3, IF(DC374='Risk Tables'!$C$41, 4, IF(DC374='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD374='Risk Tables'!$C$44,1,IF(DD374='Risk Tables'!$C$43,2,IF(DD374='Risk Tables'!$C$42, 3, IF(DD374='Risk Tables'!$C$41, 4, IF(DD374='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE374='Risk Tables'!$C$44,1,IF(DE374='Risk Tables'!$C$43,2,IF(DE374='Risk Tables'!$C$42, 3, IF(DE374='Risk Tables'!$C$41, 4, IF(DE374='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF374='Risk Tables'!$C$44,1,IF(DF374='Risk Tables'!$C$43,2,IF(DF374='Risk Tables'!$C$42, 3, IF(DF374='Risk Tables'!$C$41, 4, IF(DF374='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI374:DW374))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI374:DW374, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD374),\"\",((AD374*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P374,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V374),\"\",((V374*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P374,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO374),\"\",((AO374*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P374,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM374),\"\",((AM374*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P374,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI374),\"\",((AI374*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P374,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF374),\"\",((AF374*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P374,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR374),\"\",((AR374*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P374,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL374),\"\",((BL374*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P374,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM374),\"\",((BM374*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P374,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU374),\"\",((AU374*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P374,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW374),\"\",((AW374*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P374,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK374),\"\",(((BK374)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P374,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A375=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I375,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M375,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A375=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H375,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A375=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H375,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A375=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H375,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A375=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H375,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG375),ISBLANK(AR375)),\"\",IF(AR375<0,'Risk Tables'!$C$46,BG375/AR375)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO375),ISBLANK(AR375)),\"\",IF(AR375<0,'Risk Tables'!$C$46,AO375/AR375)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH375=\"\",ISBLANK(CH375)),\"\",IF(CH375>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH375<=Parameters!$E$4,CH375>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH375<=Parameters!$F$4, CH375>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH375<=Parameters!$G$4, CH375>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI375=\"\",CI375=\"--\",ISBLANK(CI375)),\"\",IF(CI375='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI375>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI375<=Parameters!$E$5,CI375>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI375<=Parameters!$F$5, CI375>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI375<=Parameters!$G$5, CI375>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG375=\"\",CG375=\"--\",ISBLANK(CG375)),\"\",IF(CG375>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG375<=Parameters!$E$6,CG375>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG375<=Parameters!$F$6, CG375>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG375<=Parameters!$G$6, CG375>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY375=\"\",BY375=\"--\",ISBLANK(BY375)),\"\",IF(BY375>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY375<=Parameters!$E$8,BY375>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY375<=Parameters!$F$8, BY375>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY375<=Parameters!$G$8, BY375>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ375=\"\",BZ375=\"--\",ISBLANK(BZ375)),\"\",IF(BZ375>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ375<=Parameters!$E$9,BZ375>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ375<=Parameters!$F$9, BZ375>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ375<=Parameters!$G$9, BZ375>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA375=\"\",CA375=\"--\",ISBLANK(CA375)),\"\",IF(CA375<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA375>=Parameters!$E$10,CA375<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA375>=Parameters!$F$10, CA375<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA375>=Parameters!$G$10, CA375<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB375=\"\",CB375=\"--\",ISBLANK(CB375)),\"\",IF(CB375<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB375>=Parameters!$E$11,CB375<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB375>=Parameters!$F$11, CB375<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB375>=Parameters!$G$11, CB375<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO375=\"\",CO375=\"--\",ISBLANK(CO375)),\"\",IF(CO375<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO375>=Parameters!$E$13,CO375<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO375>=Parameters!$F$13, CO375<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO375>=Parameters!$G$13, CO375<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ375=\"\",CJ375=\"--\",ISBLANK(CJ375)),\"\",IF(CJ375='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ375<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ375>=Parameters!$E$14,CJ375<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ375>=Parameters!$F$14, CJ375<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ375>=Parameters!$G$14, CJ375<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK375=\"\",CK375=\"--\",ISBLANK(CK375)),\"\",IF(AND(CK375<Parameters!$E$15, CK375>=0), 'Risk Tables'!$C$44, IF(AND(CK375>=Parameters!$E$15,CK375<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK375>=Parameters!$F$15, CK375<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK375>=Parameters!$G$15, CK375<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM375=\"\",CM375=\"--\",ISBLANK(CM375)),\"\",IF(CM375>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM375<=Parameters!$E$16,CM375>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM375<=Parameters!$F$16, CM375>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM375<=Parameters!$G$16, CM375>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN375=\"\",CN375=\"--\",ISBLANK(CN375)),\"\",IF(CN375>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN375<=Parameters!$E$17,CN375>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN375<=Parameters!$F$17, CN375>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN375<=Parameters!$G$17, CN375>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL375=\"\",CL375=\"--\",ISBLANK(CL375)),\"\",IF(CL375>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL375<=Parameters!$E$18,CL375>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL375<=Parameters!$F$18, CL375>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL375<=Parameters!$G$18, CL375>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP375=\"\",CP375=\"--\",ISBLANK(CP375)),\"\",IF(CP375<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP375>=Parameters!$E$21,CP375<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP375>=Parameters!$F$21, CP375<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP375>=Parameters!$G$21, CP375<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ375=\"\",CQ375=\"--\",ISBLANK(CQ375)),\"\",IF(CQ375<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ375>=Parameters!$E$22,CQ375<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ375>=Parameters!$F$22, CQ375<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ375>=Parameters!$G$22, CQ375<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR375='Risk Tables'!$C$44,1,IF(CR375='Risk Tables'!$C$43,2,IF(CR375='Risk Tables'!$C$42, 3, IF(CR375='Risk Tables'!$C$41, 4, IF(CR375='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS375='Risk Tables'!$C$44,1,IF(CS375='Risk Tables'!$C$43,2,IF(CS375='Risk Tables'!$C$42, 3, IF(CS375='Risk Tables'!$C$41, 4, IF(CS375='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT375='Risk Tables'!$C$44,1,IF(CT375='Risk Tables'!$C$43,2,IF(CT375='Risk Tables'!$C$42, 3, IF(CT375='Risk Tables'!$C$41, 4, IF(CT375='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV375='Risk Tables'!$C$44,1,IF(CV375='Risk Tables'!$C$43,2,IF(CV375='Risk Tables'!$C$42, 3, IF(CV375='Risk Tables'!$C$41, 4, IF(CV375='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW375='Risk Tables'!$C$44,1,IF(CW375='Risk Tables'!$C$43,2,IF(CW375='Risk Tables'!$C$42, 3, IF(CW375='Risk Tables'!$C$41, 4, IF(CW375='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX375='Risk Tables'!$C$44,1,IF(CX375='Risk Tables'!$C$43,2,IF(CX375='Risk Tables'!$C$42, 3, IF(CX375='Risk Tables'!$C$41, 4, IF(CX375='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY375='Risk Tables'!$C$44,1,IF(CY375='Risk Tables'!$C$43,2,IF(CY375='Risk Tables'!$C$42, 3, IF(CY375='Risk Tables'!$C$41, 4, IF(CY375='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA375='Risk Tables'!$C$44,1,IF(DA375='Risk Tables'!$C$43,2,IF(DA375='Risk Tables'!$C$42, 3, IF(DA375='Risk Tables'!$C$41, 4, IF(DA375='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB375='Risk Tables'!$C$44,1,IF(DB375='Risk Tables'!$C$43,2,IF(DB375='Risk Tables'!$C$42, 3, IF(DB375='Risk Tables'!$C$41, 4, IF(DB375='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC375='Risk Tables'!$C$44,1,IF(DC375='Risk Tables'!$C$43,2,IF(DC375='Risk Tables'!$C$42, 3, IF(DC375='Risk Tables'!$C$41, 4, IF(DC375='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD375='Risk Tables'!$C$44,1,IF(DD375='Risk Tables'!$C$43,2,IF(DD375='Risk Tables'!$C$42, 3, IF(DD375='Risk Tables'!$C$41, 4, IF(DD375='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE375='Risk Tables'!$C$44,1,IF(DE375='Risk Tables'!$C$43,2,IF(DE375='Risk Tables'!$C$42, 3, IF(DE375='Risk Tables'!$C$41, 4, IF(DE375='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF375='Risk Tables'!$C$44,1,IF(DF375='Risk Tables'!$C$43,2,IF(DF375='Risk Tables'!$C$42, 3, IF(DF375='Risk Tables'!$C$41, 4, IF(DF375='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI375:DW375))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI375:DW375, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD375),\"\",((AD375*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P375,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V375),\"\",((V375*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P375,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO375),\"\",((AO375*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P375,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM375),\"\",((AM375*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P375,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI375),\"\",((AI375*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P375,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF375),\"\",((AF375*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P375,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR375),\"\",((AR375*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P375,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL375),\"\",((BL375*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P375,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM375),\"\",((BM375*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P375,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU375),\"\",((AU375*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P375,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW375),\"\",((AW375*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P375,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK375),\"\",(((BK375)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P375,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A376=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I376,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M376,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A376=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H376,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A376=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H376,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A376=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H376,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A376=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H376,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG376),ISBLANK(AR376)),\"\",IF(AR376<0,'Risk Tables'!$C$46,BG376/AR376)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO376),ISBLANK(AR376)),\"\",IF(AR376<0,'Risk Tables'!$C$46,AO376/AR376)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH376=\"\",ISBLANK(CH376)),\"\",IF(CH376>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH376<=Parameters!$E$4,CH376>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH376<=Parameters!$F$4, CH376>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH376<=Parameters!$G$4, CH376>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI376=\"\",CI376=\"--\",ISBLANK(CI376)),\"\",IF(CI376='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI376>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI376<=Parameters!$E$5,CI376>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI376<=Parameters!$F$5, CI376>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI376<=Parameters!$G$5, CI376>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG376=\"\",CG376=\"--\",ISBLANK(CG376)),\"\",IF(CG376>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG376<=Parameters!$E$6,CG376>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG376<=Parameters!$F$6, CG376>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG376<=Parameters!$G$6, CG376>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY376=\"\",BY376=\"--\",ISBLANK(BY376)),\"\",IF(BY376>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY376<=Parameters!$E$8,BY376>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY376<=Parameters!$F$8, BY376>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY376<=Parameters!$G$8, BY376>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ376=\"\",BZ376=\"--\",ISBLANK(BZ376)),\"\",IF(BZ376>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ376<=Parameters!$E$9,BZ376>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ376<=Parameters!$F$9, BZ376>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ376<=Parameters!$G$9, BZ376>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA376=\"\",CA376=\"--\",ISBLANK(CA376)),\"\",IF(CA376<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA376>=Parameters!$E$10,CA376<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA376>=Parameters!$F$10, CA376<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA376>=Parameters!$G$10, CA376<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB376=\"\",CB376=\"--\",ISBLANK(CB376)),\"\",IF(CB376<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB376>=Parameters!$E$11,CB376<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB376>=Parameters!$F$11, CB376<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB376>=Parameters!$G$11, CB376<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO376=\"\",CO376=\"--\",ISBLANK(CO376)),\"\",IF(CO376<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO376>=Parameters!$E$13,CO376<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO376>=Parameters!$F$13, CO376<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO376>=Parameters!$G$13, CO376<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ376=\"\",CJ376=\"--\",ISBLANK(CJ376)),\"\",IF(CJ376='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ376<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ376>=Parameters!$E$14,CJ376<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ376>=Parameters!$F$14, CJ376<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ376>=Parameters!$G$14, CJ376<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK376=\"\",CK376=\"--\",ISBLANK(CK376)),\"\",IF(AND(CK376<Parameters!$E$15, CK376>=0), 'Risk Tables'!$C$44, IF(AND(CK376>=Parameters!$E$15,CK376<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK376>=Parameters!$F$15, CK376<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK376>=Parameters!$G$15, CK376<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM376=\"\",CM376=\"--\",ISBLANK(CM376)),\"\",IF(CM376>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM376<=Parameters!$E$16,CM376>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM376<=Parameters!$F$16, CM376>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM376<=Parameters!$G$16, CM376>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN376=\"\",CN376=\"--\",ISBLANK(CN376)),\"\",IF(CN376>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN376<=Parameters!$E$17,CN376>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN376<=Parameters!$F$17, CN376>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN376<=Parameters!$G$17, CN376>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL376=\"\",CL376=\"--\",ISBLANK(CL376)),\"\",IF(CL376>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL376<=Parameters!$E$18,CL376>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL376<=Parameters!$F$18, CL376>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL376<=Parameters!$G$18, CL376>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP376=\"\",CP376=\"--\",ISBLANK(CP376)),\"\",IF(CP376<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP376>=Parameters!$E$21,CP376<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP376>=Parameters!$F$21, CP376<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP376>=Parameters!$G$21, CP376<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ376=\"\",CQ376=\"--\",ISBLANK(CQ376)),\"\",IF(CQ376<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ376>=Parameters!$E$22,CQ376<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ376>=Parameters!$F$22, CQ376<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ376>=Parameters!$G$22, CQ376<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR376='Risk Tables'!$C$44,1,IF(CR376='Risk Tables'!$C$43,2,IF(CR376='Risk Tables'!$C$42, 3, IF(CR376='Risk Tables'!$C$41, 4, IF(CR376='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS376='Risk Tables'!$C$44,1,IF(CS376='Risk Tables'!$C$43,2,IF(CS376='Risk Tables'!$C$42, 3, IF(CS376='Risk Tables'!$C$41, 4, IF(CS376='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT376='Risk Tables'!$C$44,1,IF(CT376='Risk Tables'!$C$43,2,IF(CT376='Risk Tables'!$C$42, 3, IF(CT376='Risk Tables'!$C$41, 4, IF(CT376='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV376='Risk Tables'!$C$44,1,IF(CV376='Risk Tables'!$C$43,2,IF(CV376='Risk Tables'!$C$42, 3, IF(CV376='Risk Tables'!$C$41, 4, IF(CV376='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW376='Risk Tables'!$C$44,1,IF(CW376='Risk Tables'!$C$43,2,IF(CW376='Risk Tables'!$C$42, 3, IF(CW376='Risk Tables'!$C$41, 4, IF(CW376='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX376='Risk Tables'!$C$44,1,IF(CX376='Risk Tables'!$C$43,2,IF(CX376='Risk Tables'!$C$42, 3, IF(CX376='Risk Tables'!$C$41, 4, IF(CX376='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY376='Risk Tables'!$C$44,1,IF(CY376='Risk Tables'!$C$43,2,IF(CY376='Risk Tables'!$C$42, 3, IF(CY376='Risk Tables'!$C$41, 4, IF(CY376='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA376='Risk Tables'!$C$44,1,IF(DA376='Risk Tables'!$C$43,2,IF(DA376='Risk Tables'!$C$42, 3, IF(DA376='Risk Tables'!$C$41, 4, IF(DA376='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB376='Risk Tables'!$C$44,1,IF(DB376='Risk Tables'!$C$43,2,IF(DB376='Risk Tables'!$C$42, 3, IF(DB376='Risk Tables'!$C$41, 4, IF(DB376='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC376='Risk Tables'!$C$44,1,IF(DC376='Risk Tables'!$C$43,2,IF(DC376='Risk Tables'!$C$42, 3, IF(DC376='Risk Tables'!$C$41, 4, IF(DC376='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD376='Risk Tables'!$C$44,1,IF(DD376='Risk Tables'!$C$43,2,IF(DD376='Risk Tables'!$C$42, 3, IF(DD376='Risk Tables'!$C$41, 4, IF(DD376='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE376='Risk Tables'!$C$44,1,IF(DE376='Risk Tables'!$C$43,2,IF(DE376='Risk Tables'!$C$42, 3, IF(DE376='Risk Tables'!$C$41, 4, IF(DE376='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF376='Risk Tables'!$C$44,1,IF(DF376='Risk Tables'!$C$43,2,IF(DF376='Risk Tables'!$C$42, 3, IF(DF376='Risk Tables'!$C$41, 4, IF(DF376='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI376:DW376))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI376:DW376, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD376),\"\",((AD376*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P376,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V376),\"\",((V376*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P376,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO376),\"\",((AO376*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P376,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM376),\"\",((AM376*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P376,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI376),\"\",((AI376*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P376,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF376),\"\",((AF376*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P376,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR376),\"\",((AR376*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P376,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL376),\"\",((BL376*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P376,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM376),\"\",((BM376*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P376,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU376),\"\",((AU376*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P376,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW376),\"\",((AW376*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P376,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK376),\"\",(((BK376)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P376,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A377=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I377,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M377,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A377=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H377,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A377=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H377,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A377=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H377,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A377=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H377,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG377),ISBLANK(AR377)),\"\",IF(AR377<0,'Risk Tables'!$C$46,BG377/AR377)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO377),ISBLANK(AR377)),\"\",IF(AR377<0,'Risk Tables'!$C$46,AO377/AR377)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH377=\"\",ISBLANK(CH377)),\"\",IF(CH377>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH377<=Parameters!$E$4,CH377>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH377<=Parameters!$F$4, CH377>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH377<=Parameters!$G$4, CH377>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI377=\"\",CI377=\"--\",ISBLANK(CI377)),\"\",IF(CI377='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI377>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI377<=Parameters!$E$5,CI377>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI377<=Parameters!$F$5, CI377>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI377<=Parameters!$G$5, CI377>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG377=\"\",CG377=\"--\",ISBLANK(CG377)),\"\",IF(CG377>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG377<=Parameters!$E$6,CG377>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG377<=Parameters!$F$6, CG377>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG377<=Parameters!$G$6, CG377>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY377=\"\",BY377=\"--\",ISBLANK(BY377)),\"\",IF(BY377>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY377<=Parameters!$E$8,BY377>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY377<=Parameters!$F$8, BY377>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY377<=Parameters!$G$8, BY377>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ377=\"\",BZ377=\"--\",ISBLANK(BZ377)),\"\",IF(BZ377>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ377<=Parameters!$E$9,BZ377>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ377<=Parameters!$F$9, BZ377>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ377<=Parameters!$G$9, BZ377>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA377=\"\",CA377=\"--\",ISBLANK(CA377)),\"\",IF(CA377<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA377>=Parameters!$E$10,CA377<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA377>=Parameters!$F$10, CA377<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA377>=Parameters!$G$10, CA377<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB377=\"\",CB377=\"--\",ISBLANK(CB377)),\"\",IF(CB377<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB377>=Parameters!$E$11,CB377<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB377>=Parameters!$F$11, CB377<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB377>=Parameters!$G$11, CB377<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO377=\"\",CO377=\"--\",ISBLANK(CO377)),\"\",IF(CO377<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO377>=Parameters!$E$13,CO377<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO377>=Parameters!$F$13, CO377<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO377>=Parameters!$G$13, CO377<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ377=\"\",CJ377=\"--\",ISBLANK(CJ377)),\"\",IF(CJ377='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ377<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ377>=Parameters!$E$14,CJ377<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ377>=Parameters!$F$14, CJ377<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ377>=Parameters!$G$14, CJ377<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK377=\"\",CK377=\"--\",ISBLANK(CK377)),\"\",IF(AND(CK377<Parameters!$E$15, CK377>=0), 'Risk Tables'!$C$44, IF(AND(CK377>=Parameters!$E$15,CK377<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK377>=Parameters!$F$15, CK377<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK377>=Parameters!$G$15, CK377<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM377=\"\",CM377=\"--\",ISBLANK(CM377)),\"\",IF(CM377>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM377<=Parameters!$E$16,CM377>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM377<=Parameters!$F$16, CM377>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM377<=Parameters!$G$16, CM377>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN377=\"\",CN377=\"--\",ISBLANK(CN377)),\"\",IF(CN377>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN377<=Parameters!$E$17,CN377>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN377<=Parameters!$F$17, CN377>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN377<=Parameters!$G$17, CN377>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL377=\"\",CL377=\"--\",ISBLANK(CL377)),\"\",IF(CL377>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL377<=Parameters!$E$18,CL377>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL377<=Parameters!$F$18, CL377>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL377<=Parameters!$G$18, CL377>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP377=\"\",CP377=\"--\",ISBLANK(CP377)),\"\",IF(CP377<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP377>=Parameters!$E$21,CP377<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP377>=Parameters!$F$21, CP377<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP377>=Parameters!$G$21, CP377<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ377=\"\",CQ377=\"--\",ISBLANK(CQ377)),\"\",IF(CQ377<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ377>=Parameters!$E$22,CQ377<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ377>=Parameters!$F$22, CQ377<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ377>=Parameters!$G$22, CQ377<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR377='Risk Tables'!$C$44,1,IF(CR377='Risk Tables'!$C$43,2,IF(CR377='Risk Tables'!$C$42, 3, IF(CR377='Risk Tables'!$C$41, 4, IF(CR377='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS377='Risk Tables'!$C$44,1,IF(CS377='Risk Tables'!$C$43,2,IF(CS377='Risk Tables'!$C$42, 3, IF(CS377='Risk Tables'!$C$41, 4, IF(CS377='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT377='Risk Tables'!$C$44,1,IF(CT377='Risk Tables'!$C$43,2,IF(CT377='Risk Tables'!$C$42, 3, IF(CT377='Risk Tables'!$C$41, 4, IF(CT377='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV377='Risk Tables'!$C$44,1,IF(CV377='Risk Tables'!$C$43,2,IF(CV377='Risk Tables'!$C$42, 3, IF(CV377='Risk Tables'!$C$41, 4, IF(CV377='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW377='Risk Tables'!$C$44,1,IF(CW377='Risk Tables'!$C$43,2,IF(CW377='Risk Tables'!$C$42, 3, IF(CW377='Risk Tables'!$C$41, 4, IF(CW377='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX377='Risk Tables'!$C$44,1,IF(CX377='Risk Tables'!$C$43,2,IF(CX377='Risk Tables'!$C$42, 3, IF(CX377='Risk Tables'!$C$41, 4, IF(CX377='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY377='Risk Tables'!$C$44,1,IF(CY377='Risk Tables'!$C$43,2,IF(CY377='Risk Tables'!$C$42, 3, IF(CY377='Risk Tables'!$C$41, 4, IF(CY377='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA377='Risk Tables'!$C$44,1,IF(DA377='Risk Tables'!$C$43,2,IF(DA377='Risk Tables'!$C$42, 3, IF(DA377='Risk Tables'!$C$41, 4, IF(DA377='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB377='Risk Tables'!$C$44,1,IF(DB377='Risk Tables'!$C$43,2,IF(DB377='Risk Tables'!$C$42, 3, IF(DB377='Risk Tables'!$C$41, 4, IF(DB377='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC377='Risk Tables'!$C$44,1,IF(DC377='Risk Tables'!$C$43,2,IF(DC377='Risk Tables'!$C$42, 3, IF(DC377='Risk Tables'!$C$41, 4, IF(DC377='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD377='Risk Tables'!$C$44,1,IF(DD377='Risk Tables'!$C$43,2,IF(DD377='Risk Tables'!$C$42, 3, IF(DD377='Risk Tables'!$C$41, 4, IF(DD377='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE377='Risk Tables'!$C$44,1,IF(DE377='Risk Tables'!$C$43,2,IF(DE377='Risk Tables'!$C$42, 3, IF(DE377='Risk Tables'!$C$41, 4, IF(DE377='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF377='Risk Tables'!$C$44,1,IF(DF377='Risk Tables'!$C$43,2,IF(DF377='Risk Tables'!$C$42, 3, IF(DF377='Risk Tables'!$C$41, 4, IF(DF377='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI377:DW377))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI377:DW377, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD377),\"\",((AD377*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P377,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V377),\"\",((V377*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P377,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO377),\"\",((AO377*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P377,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM377),\"\",((AM377*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P377,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI377),\"\",((AI377*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P377,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF377),\"\",((AF377*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P377,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR377),\"\",((AR377*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P377,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL377),\"\",((BL377*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P377,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM377),\"\",((BM377*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P377,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU377),\"\",((AU377*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P377,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW377),\"\",((AW377*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P377,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK377),\"\",(((BK377)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P377,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A378=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I378,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M378,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A378=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H378,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A378=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H378,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A378=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H378,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A378=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H378,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG378),ISBLANK(AR378)),\"\",IF(AR378<0,'Risk Tables'!$C$46,BG378/AR378)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO378),ISBLANK(AR378)),\"\",IF(AR378<0,'Risk Tables'!$C$46,AO378/AR378)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH378=\"\",ISBLANK(CH378)),\"\",IF(CH378>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH378<=Parameters!$E$4,CH378>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH378<=Parameters!$F$4, CH378>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH378<=Parameters!$G$4, CH378>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI378=\"\",CI378=\"--\",ISBLANK(CI378)),\"\",IF(CI378='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI378>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI378<=Parameters!$E$5,CI378>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI378<=Parameters!$F$5, CI378>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI378<=Parameters!$G$5, CI378>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG378=\"\",CG378=\"--\",ISBLANK(CG378)),\"\",IF(CG378>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG378<=Parameters!$E$6,CG378>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG378<=Parameters!$F$6, CG378>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG378<=Parameters!$G$6, CG378>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY378=\"\",BY378=\"--\",ISBLANK(BY378)),\"\",IF(BY378>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY378<=Parameters!$E$8,BY378>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY378<=Parameters!$F$8, BY378>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY378<=Parameters!$G$8, BY378>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ378=\"\",BZ378=\"--\",ISBLANK(BZ378)),\"\",IF(BZ378>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ378<=Parameters!$E$9,BZ378>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ378<=Parameters!$F$9, BZ378>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ378<=Parameters!$G$9, BZ378>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA378=\"\",CA378=\"--\",ISBLANK(CA378)),\"\",IF(CA378<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA378>=Parameters!$E$10,CA378<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA378>=Parameters!$F$10, CA378<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA378>=Parameters!$G$10, CA378<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB378=\"\",CB378=\"--\",ISBLANK(CB378)),\"\",IF(CB378<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB378>=Parameters!$E$11,CB378<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB378>=Parameters!$F$11, CB378<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB378>=Parameters!$G$11, CB378<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO378=\"\",CO378=\"--\",ISBLANK(CO378)),\"\",IF(CO378<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO378>=Parameters!$E$13,CO378<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO378>=Parameters!$F$13, CO378<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO378>=Parameters!$G$13, CO378<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ378=\"\",CJ378=\"--\",ISBLANK(CJ378)),\"\",IF(CJ378='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ378<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ378>=Parameters!$E$14,CJ378<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ378>=Parameters!$F$14, CJ378<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ378>=Parameters!$G$14, CJ378<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK378=\"\",CK378=\"--\",ISBLANK(CK378)),\"\",IF(AND(CK378<Parameters!$E$15, CK378>=0), 'Risk Tables'!$C$44, IF(AND(CK378>=Parameters!$E$15,CK378<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK378>=Parameters!$F$15, CK378<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK378>=Parameters!$G$15, CK378<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM378=\"\",CM378=\"--\",ISBLANK(CM378)),\"\",IF(CM378>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM378<=Parameters!$E$16,CM378>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM378<=Parameters!$F$16, CM378>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM378<=Parameters!$G$16, CM378>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN378=\"\",CN378=\"--\",ISBLANK(CN378)),\"\",IF(CN378>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN378<=Parameters!$E$17,CN378>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN378<=Parameters!$F$17, CN378>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN378<=Parameters!$G$17, CN378>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL378=\"\",CL378=\"--\",ISBLANK(CL378)),\"\",IF(CL378>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL378<=Parameters!$E$18,CL378>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL378<=Parameters!$F$18, CL378>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL378<=Parameters!$G$18, CL378>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP378=\"\",CP378=\"--\",ISBLANK(CP378)),\"\",IF(CP378<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP378>=Parameters!$E$21,CP378<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP378>=Parameters!$F$21, CP378<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP378>=Parameters!$G$21, CP378<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ378=\"\",CQ378=\"--\",ISBLANK(CQ378)),\"\",IF(CQ378<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ378>=Parameters!$E$22,CQ378<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ378>=Parameters!$F$22, CQ378<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ378>=Parameters!$G$22, CQ378<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR378='Risk Tables'!$C$44,1,IF(CR378='Risk Tables'!$C$43,2,IF(CR378='Risk Tables'!$C$42, 3, IF(CR378='Risk Tables'!$C$41, 4, IF(CR378='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS378='Risk Tables'!$C$44,1,IF(CS378='Risk Tables'!$C$43,2,IF(CS378='Risk Tables'!$C$42, 3, IF(CS378='Risk Tables'!$C$41, 4, IF(CS378='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT378='Risk Tables'!$C$44,1,IF(CT378='Risk Tables'!$C$43,2,IF(CT378='Risk Tables'!$C$42, 3, IF(CT378='Risk Tables'!$C$41, 4, IF(CT378='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV378='Risk Tables'!$C$44,1,IF(CV378='Risk Tables'!$C$43,2,IF(CV378='Risk Tables'!$C$42, 3, IF(CV378='Risk Tables'!$C$41, 4, IF(CV378='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW378='Risk Tables'!$C$44,1,IF(CW378='Risk Tables'!$C$43,2,IF(CW378='Risk Tables'!$C$42, 3, IF(CW378='Risk Tables'!$C$41, 4, IF(CW378='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX378='Risk Tables'!$C$44,1,IF(CX378='Risk Tables'!$C$43,2,IF(CX378='Risk Tables'!$C$42, 3, IF(CX378='Risk Tables'!$C$41, 4, IF(CX378='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY378='Risk Tables'!$C$44,1,IF(CY378='Risk Tables'!$C$43,2,IF(CY378='Risk Tables'!$C$42, 3, IF(CY378='Risk Tables'!$C$41, 4, IF(CY378='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA378='Risk Tables'!$C$44,1,IF(DA378='Risk Tables'!$C$43,2,IF(DA378='Risk Tables'!$C$42, 3, IF(DA378='Risk Tables'!$C$41, 4, IF(DA378='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB378='Risk Tables'!$C$44,1,IF(DB378='Risk Tables'!$C$43,2,IF(DB378='Risk Tables'!$C$42, 3, IF(DB378='Risk Tables'!$C$41, 4, IF(DB378='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC378='Risk Tables'!$C$44,1,IF(DC378='Risk Tables'!$C$43,2,IF(DC378='Risk Tables'!$C$42, 3, IF(DC378='Risk Tables'!$C$41, 4, IF(DC378='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD378='Risk Tables'!$C$44,1,IF(DD378='Risk Tables'!$C$43,2,IF(DD378='Risk Tables'!$C$42, 3, IF(DD378='Risk Tables'!$C$41, 4, IF(DD378='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE378='Risk Tables'!$C$44,1,IF(DE378='Risk Tables'!$C$43,2,IF(DE378='Risk Tables'!$C$42, 3, IF(DE378='Risk Tables'!$C$41, 4, IF(DE378='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF378='Risk Tables'!$C$44,1,IF(DF378='Risk Tables'!$C$43,2,IF(DF378='Risk Tables'!$C$42, 3, IF(DF378='Risk Tables'!$C$41, 4, IF(DF378='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI378:DW378))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI378:DW378, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD378),\"\",((AD378*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P378,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V378),\"\",((V378*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P378,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO378),\"\",((AO378*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P378,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM378),\"\",((AM378*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P378,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI378),\"\",((AI378*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P378,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF378),\"\",((AF378*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P378,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR378),\"\",((AR378*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P378,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL378),\"\",((BL378*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P378,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM378),\"\",((BM378*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P378,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU378),\"\",((AU378*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P378,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW378),\"\",((AW378*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P378,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK378),\"\",(((BK378)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P378,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A379=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I379,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M379,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A379=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H379,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A379=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H379,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A379=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H379,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A379=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H379,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG379),ISBLANK(AR379)),\"\",IF(AR379<0,'Risk Tables'!$C$46,BG379/AR379)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO379),ISBLANK(AR379)),\"\",IF(AR379<0,'Risk Tables'!$C$46,AO379/AR379)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH379=\"\",ISBLANK(CH379)),\"\",IF(CH379>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH379<=Parameters!$E$4,CH379>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH379<=Parameters!$F$4, CH379>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH379<=Parameters!$G$4, CH379>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI379=\"\",CI379=\"--\",ISBLANK(CI379)),\"\",IF(CI379='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI379>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI379<=Parameters!$E$5,CI379>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI379<=Parameters!$F$5, CI379>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI379<=Parameters!$G$5, CI379>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG379=\"\",CG379=\"--\",ISBLANK(CG379)),\"\",IF(CG379>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG379<=Parameters!$E$6,CG379>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG379<=Parameters!$F$6, CG379>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG379<=Parameters!$G$6, CG379>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY379=\"\",BY379=\"--\",ISBLANK(BY379)),\"\",IF(BY379>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY379<=Parameters!$E$8,BY379>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY379<=Parameters!$F$8, BY379>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY379<=Parameters!$G$8, BY379>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ379=\"\",BZ379=\"--\",ISBLANK(BZ379)),\"\",IF(BZ379>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ379<=Parameters!$E$9,BZ379>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ379<=Parameters!$F$9, BZ379>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ379<=Parameters!$G$9, BZ379>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA379=\"\",CA379=\"--\",ISBLANK(CA379)),\"\",IF(CA379<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA379>=Parameters!$E$10,CA379<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA379>=Parameters!$F$10, CA379<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA379>=Parameters!$G$10, CA379<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB379=\"\",CB379=\"--\",ISBLANK(CB379)),\"\",IF(CB379<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB379>=Parameters!$E$11,CB379<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB379>=Parameters!$F$11, CB379<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB379>=Parameters!$G$11, CB379<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO379=\"\",CO379=\"--\",ISBLANK(CO379)),\"\",IF(CO379<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO379>=Parameters!$E$13,CO379<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO379>=Parameters!$F$13, CO379<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO379>=Parameters!$G$13, CO379<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ379=\"\",CJ379=\"--\",ISBLANK(CJ379)),\"\",IF(CJ379='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ379<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ379>=Parameters!$E$14,CJ379<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ379>=Parameters!$F$14, CJ379<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ379>=Parameters!$G$14, CJ379<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK379=\"\",CK379=\"--\",ISBLANK(CK379)),\"\",IF(AND(CK379<Parameters!$E$15, CK379>=0), 'Risk Tables'!$C$44, IF(AND(CK379>=Parameters!$E$15,CK379<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK379>=Parameters!$F$15, CK379<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK379>=Parameters!$G$15, CK379<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM379=\"\",CM379=\"--\",ISBLANK(CM379)),\"\",IF(CM379>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM379<=Parameters!$E$16,CM379>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM379<=Parameters!$F$16, CM379>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM379<=Parameters!$G$16, CM379>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN379=\"\",CN379=\"--\",ISBLANK(CN379)),\"\",IF(CN379>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN379<=Parameters!$E$17,CN379>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN379<=Parameters!$F$17, CN379>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN379<=Parameters!$G$17, CN379>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL379=\"\",CL379=\"--\",ISBLANK(CL379)),\"\",IF(CL379>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL379<=Parameters!$E$18,CL379>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL379<=Parameters!$F$18, CL379>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL379<=Parameters!$G$18, CL379>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP379=\"\",CP379=\"--\",ISBLANK(CP379)),\"\",IF(CP379<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP379>=Parameters!$E$21,CP379<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP379>=Parameters!$F$21, CP379<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP379>=Parameters!$G$21, CP379<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ379=\"\",CQ379=\"--\",ISBLANK(CQ379)),\"\",IF(CQ379<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ379>=Parameters!$E$22,CQ379<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ379>=Parameters!$F$22, CQ379<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ379>=Parameters!$G$22, CQ379<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR379='Risk Tables'!$C$44,1,IF(CR379='Risk Tables'!$C$43,2,IF(CR379='Risk Tables'!$C$42, 3, IF(CR379='Risk Tables'!$C$41, 4, IF(CR379='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS379='Risk Tables'!$C$44,1,IF(CS379='Risk Tables'!$C$43,2,IF(CS379='Risk Tables'!$C$42, 3, IF(CS379='Risk Tables'!$C$41, 4, IF(CS379='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT379='Risk Tables'!$C$44,1,IF(CT379='Risk Tables'!$C$43,2,IF(CT379='Risk Tables'!$C$42, 3, IF(CT379='Risk Tables'!$C$41, 4, IF(CT379='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV379='Risk Tables'!$C$44,1,IF(CV379='Risk Tables'!$C$43,2,IF(CV379='Risk Tables'!$C$42, 3, IF(CV379='Risk Tables'!$C$41, 4, IF(CV379='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW379='Risk Tables'!$C$44,1,IF(CW379='Risk Tables'!$C$43,2,IF(CW379='Risk Tables'!$C$42, 3, IF(CW379='Risk Tables'!$C$41, 4, IF(CW379='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX379='Risk Tables'!$C$44,1,IF(CX379='Risk Tables'!$C$43,2,IF(CX379='Risk Tables'!$C$42, 3, IF(CX379='Risk Tables'!$C$41, 4, IF(CX379='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY379='Risk Tables'!$C$44,1,IF(CY379='Risk Tables'!$C$43,2,IF(CY379='Risk Tables'!$C$42, 3, IF(CY379='Risk Tables'!$C$41, 4, IF(CY379='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA379='Risk Tables'!$C$44,1,IF(DA379='Risk Tables'!$C$43,2,IF(DA379='Risk Tables'!$C$42, 3, IF(DA379='Risk Tables'!$C$41, 4, IF(DA379='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB379='Risk Tables'!$C$44,1,IF(DB379='Risk Tables'!$C$43,2,IF(DB379='Risk Tables'!$C$42, 3, IF(DB379='Risk Tables'!$C$41, 4, IF(DB379='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC379='Risk Tables'!$C$44,1,IF(DC379='Risk Tables'!$C$43,2,IF(DC379='Risk Tables'!$C$42, 3, IF(DC379='Risk Tables'!$C$41, 4, IF(DC379='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD379='Risk Tables'!$C$44,1,IF(DD379='Risk Tables'!$C$43,2,IF(DD379='Risk Tables'!$C$42, 3, IF(DD379='Risk Tables'!$C$41, 4, IF(DD379='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE379='Risk Tables'!$C$44,1,IF(DE379='Risk Tables'!$C$43,2,IF(DE379='Risk Tables'!$C$42, 3, IF(DE379='Risk Tables'!$C$41, 4, IF(DE379='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF379='Risk Tables'!$C$44,1,IF(DF379='Risk Tables'!$C$43,2,IF(DF379='Risk Tables'!$C$42, 3, IF(DF379='Risk Tables'!$C$41, 4, IF(DF379='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI379:DW379))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI379:DW379, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD379),\"\",((AD379*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P379,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V379),\"\",((V379*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P379,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO379),\"\",((AO379*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P379,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM379),\"\",((AM379*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P379,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI379),\"\",((AI379*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P379,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF379),\"\",((AF379*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P379,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR379),\"\",((AR379*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P379,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL379),\"\",((BL379*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P379,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM379),\"\",((BM379*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P379,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU379),\"\",((AU379*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P379,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW379),\"\",((AW379*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P379,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK379),\"\",(((BK379)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P379,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A380=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I380,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M380,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A380=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H380,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A380=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H380,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A380=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H380,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A380=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H380,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG380),ISBLANK(AR380)),\"\",IF(AR380<0,'Risk Tables'!$C$46,BG380/AR380)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO380),ISBLANK(AR380)),\"\",IF(AR380<0,'Risk Tables'!$C$46,AO380/AR380)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH380=\"\",ISBLANK(CH380)),\"\",IF(CH380>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH380<=Parameters!$E$4,CH380>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH380<=Parameters!$F$4, CH380>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH380<=Parameters!$G$4, CH380>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI380=\"\",CI380=\"--\",ISBLANK(CI380)),\"\",IF(CI380='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI380>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI380<=Parameters!$E$5,CI380>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI380<=Parameters!$F$5, CI380>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI380<=Parameters!$G$5, CI380>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG380=\"\",CG380=\"--\",ISBLANK(CG380)),\"\",IF(CG380>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG380<=Parameters!$E$6,CG380>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG380<=Parameters!$F$6, CG380>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG380<=Parameters!$G$6, CG380>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY380=\"\",BY380=\"--\",ISBLANK(BY380)),\"\",IF(BY380>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY380<=Parameters!$E$8,BY380>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY380<=Parameters!$F$8, BY380>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY380<=Parameters!$G$8, BY380>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ380=\"\",BZ380=\"--\",ISBLANK(BZ380)),\"\",IF(BZ380>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ380<=Parameters!$E$9,BZ380>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ380<=Parameters!$F$9, BZ380>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ380<=Parameters!$G$9, BZ380>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA380=\"\",CA380=\"--\",ISBLANK(CA380)),\"\",IF(CA380<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA380>=Parameters!$E$10,CA380<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA380>=Parameters!$F$10, CA380<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA380>=Parameters!$G$10, CA380<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB380=\"\",CB380=\"--\",ISBLANK(CB380)),\"\",IF(CB380<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB380>=Parameters!$E$11,CB380<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB380>=Parameters!$F$11, CB380<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB380>=Parameters!$G$11, CB380<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO380=\"\",CO380=\"--\",ISBLANK(CO380)),\"\",IF(CO380<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO380>=Parameters!$E$13,CO380<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO380>=Parameters!$F$13, CO380<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO380>=Parameters!$G$13, CO380<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ380=\"\",CJ380=\"--\",ISBLANK(CJ380)),\"\",IF(CJ380='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ380<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ380>=Parameters!$E$14,CJ380<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ380>=Parameters!$F$14, CJ380<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ380>=Parameters!$G$14, CJ380<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK380=\"\",CK380=\"--\",ISBLANK(CK380)),\"\",IF(AND(CK380<Parameters!$E$15, CK380>=0), 'Risk Tables'!$C$44, IF(AND(CK380>=Parameters!$E$15,CK380<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK380>=Parameters!$F$15, CK380<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK380>=Parameters!$G$15, CK380<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM380=\"\",CM380=\"--\",ISBLANK(CM380)),\"\",IF(CM380>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM380<=Parameters!$E$16,CM380>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM380<=Parameters!$F$16, CM380>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM380<=Parameters!$G$16, CM380>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN380=\"\",CN380=\"--\",ISBLANK(CN380)),\"\",IF(CN380>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN380<=Parameters!$E$17,CN380>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN380<=Parameters!$F$17, CN380>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN380<=Parameters!$G$17, CN380>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL380=\"\",CL380=\"--\",ISBLANK(CL380)),\"\",IF(CL380>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL380<=Parameters!$E$18,CL380>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL380<=Parameters!$F$18, CL380>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL380<=Parameters!$G$18, CL380>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP380=\"\",CP380=\"--\",ISBLANK(CP380)),\"\",IF(CP380<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP380>=Parameters!$E$21,CP380<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP380>=Parameters!$F$21, CP380<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP380>=Parameters!$G$21, CP380<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ380=\"\",CQ380=\"--\",ISBLANK(CQ380)),\"\",IF(CQ380<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ380>=Parameters!$E$22,CQ380<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ380>=Parameters!$F$22, CQ380<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ380>=Parameters!$G$22, CQ380<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR380='Risk Tables'!$C$44,1,IF(CR380='Risk Tables'!$C$43,2,IF(CR380='Risk Tables'!$C$42, 3, IF(CR380='Risk Tables'!$C$41, 4, IF(CR380='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS380='Risk Tables'!$C$44,1,IF(CS380='Risk Tables'!$C$43,2,IF(CS380='Risk Tables'!$C$42, 3, IF(CS380='Risk Tables'!$C$41, 4, IF(CS380='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT380='Risk Tables'!$C$44,1,IF(CT380='Risk Tables'!$C$43,2,IF(CT380='Risk Tables'!$C$42, 3, IF(CT380='Risk Tables'!$C$41, 4, IF(CT380='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV380='Risk Tables'!$C$44,1,IF(CV380='Risk Tables'!$C$43,2,IF(CV380='Risk Tables'!$C$42, 3, IF(CV380='Risk Tables'!$C$41, 4, IF(CV380='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW380='Risk Tables'!$C$44,1,IF(CW380='Risk Tables'!$C$43,2,IF(CW380='Risk Tables'!$C$42, 3, IF(CW380='Risk Tables'!$C$41, 4, IF(CW380='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX380='Risk Tables'!$C$44,1,IF(CX380='Risk Tables'!$C$43,2,IF(CX380='Risk Tables'!$C$42, 3, IF(CX380='Risk Tables'!$C$41, 4, IF(CX380='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY380='Risk Tables'!$C$44,1,IF(CY380='Risk Tables'!$C$43,2,IF(CY380='Risk Tables'!$C$42, 3, IF(CY380='Risk Tables'!$C$41, 4, IF(CY380='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA380='Risk Tables'!$C$44,1,IF(DA380='Risk Tables'!$C$43,2,IF(DA380='Risk Tables'!$C$42, 3, IF(DA380='Risk Tables'!$C$41, 4, IF(DA380='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB380='Risk Tables'!$C$44,1,IF(DB380='Risk Tables'!$C$43,2,IF(DB380='Risk Tables'!$C$42, 3, IF(DB380='Risk Tables'!$C$41, 4, IF(DB380='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC380='Risk Tables'!$C$44,1,IF(DC380='Risk Tables'!$C$43,2,IF(DC380='Risk Tables'!$C$42, 3, IF(DC380='Risk Tables'!$C$41, 4, IF(DC380='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD380='Risk Tables'!$C$44,1,IF(DD380='Risk Tables'!$C$43,2,IF(DD380='Risk Tables'!$C$42, 3, IF(DD380='Risk Tables'!$C$41, 4, IF(DD380='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE380='Risk Tables'!$C$44,1,IF(DE380='Risk Tables'!$C$43,2,IF(DE380='Risk Tables'!$C$42, 3, IF(DE380='Risk Tables'!$C$41, 4, IF(DE380='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF380='Risk Tables'!$C$44,1,IF(DF380='Risk Tables'!$C$43,2,IF(DF380='Risk Tables'!$C$42, 3, IF(DF380='Risk Tables'!$C$41, 4, IF(DF380='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI380:DW380))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI380:DW380, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD380),\"\",((AD380*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P380,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V380),\"\",((V380*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P380,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO380),\"\",((AO380*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P380,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM380),\"\",((AM380*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P380,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI380),\"\",((AI380*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P380,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF380),\"\",((AF380*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P380,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR380),\"\",((AR380*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P380,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL380),\"\",((BL380*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P380,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM380),\"\",((BM380*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P380,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU380),\"\",((AU380*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P380,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW380),\"\",((AW380*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P380,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK380),\"\",(((BK380)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P380,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A381=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I381,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M381,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A381=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H381,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A381=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H381,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A381=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H381,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A381=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H381,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG381),ISBLANK(AR381)),\"\",IF(AR381<0,'Risk Tables'!$C$46,BG381/AR381)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO381),ISBLANK(AR381)),\"\",IF(AR381<0,'Risk Tables'!$C$46,AO381/AR381)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH381=\"\",ISBLANK(CH381)),\"\",IF(CH381>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH381<=Parameters!$E$4,CH381>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH381<=Parameters!$F$4, CH381>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH381<=Parameters!$G$4, CH381>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI381=\"\",CI381=\"--\",ISBLANK(CI381)),\"\",IF(CI381='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI381>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI381<=Parameters!$E$5,CI381>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI381<=Parameters!$F$5, CI381>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI381<=Parameters!$G$5, CI381>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG381=\"\",CG381=\"--\",ISBLANK(CG381)),\"\",IF(CG381>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG381<=Parameters!$E$6,CG381>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG381<=Parameters!$F$6, CG381>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG381<=Parameters!$G$6, CG381>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY381=\"\",BY381=\"--\",ISBLANK(BY381)),\"\",IF(BY381>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY381<=Parameters!$E$8,BY381>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY381<=Parameters!$F$8, BY381>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY381<=Parameters!$G$8, BY381>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ381=\"\",BZ381=\"--\",ISBLANK(BZ381)),\"\",IF(BZ381>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ381<=Parameters!$E$9,BZ381>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ381<=Parameters!$F$9, BZ381>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ381<=Parameters!$G$9, BZ381>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA381=\"\",CA381=\"--\",ISBLANK(CA381)),\"\",IF(CA381<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA381>=Parameters!$E$10,CA381<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA381>=Parameters!$F$10, CA381<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA381>=Parameters!$G$10, CA381<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB381=\"\",CB381=\"--\",ISBLANK(CB381)),\"\",IF(CB381<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB381>=Parameters!$E$11,CB381<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB381>=Parameters!$F$11, CB381<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB381>=Parameters!$G$11, CB381<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO381=\"\",CO381=\"--\",ISBLANK(CO381)),\"\",IF(CO381<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO381>=Parameters!$E$13,CO381<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO381>=Parameters!$F$13, CO381<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO381>=Parameters!$G$13, CO381<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ381=\"\",CJ381=\"--\",ISBLANK(CJ381)),\"\",IF(CJ381='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ381<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ381>=Parameters!$E$14,CJ381<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ381>=Parameters!$F$14, CJ381<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ381>=Parameters!$G$14, CJ381<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK381=\"\",CK381=\"--\",ISBLANK(CK381)),\"\",IF(AND(CK381<Parameters!$E$15, CK381>=0), 'Risk Tables'!$C$44, IF(AND(CK381>=Parameters!$E$15,CK381<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK381>=Parameters!$F$15, CK381<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK381>=Parameters!$G$15, CK381<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM381=\"\",CM381=\"--\",ISBLANK(CM381)),\"\",IF(CM381>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM381<=Parameters!$E$16,CM381>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM381<=Parameters!$F$16, CM381>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM381<=Parameters!$G$16, CM381>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN381=\"\",CN381=\"--\",ISBLANK(CN381)),\"\",IF(CN381>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN381<=Parameters!$E$17,CN381>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN381<=Parameters!$F$17, CN381>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN381<=Parameters!$G$17, CN381>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL381=\"\",CL381=\"--\",ISBLANK(CL381)),\"\",IF(CL381>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL381<=Parameters!$E$18,CL381>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL381<=Parameters!$F$18, CL381>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL381<=Parameters!$G$18, CL381>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP381=\"\",CP381=\"--\",ISBLANK(CP381)),\"\",IF(CP381<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP381>=Parameters!$E$21,CP381<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP381>=Parameters!$F$21, CP381<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP381>=Parameters!$G$21, CP381<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ381=\"\",CQ381=\"--\",ISBLANK(CQ381)),\"\",IF(CQ381<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ381>=Parameters!$E$22,CQ381<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ381>=Parameters!$F$22, CQ381<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ381>=Parameters!$G$22, CQ381<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR381='Risk Tables'!$C$44,1,IF(CR381='Risk Tables'!$C$43,2,IF(CR381='Risk Tables'!$C$42, 3, IF(CR381='Risk Tables'!$C$41, 4, IF(CR381='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS381='Risk Tables'!$C$44,1,IF(CS381='Risk Tables'!$C$43,2,IF(CS381='Risk Tables'!$C$42, 3, IF(CS381='Risk Tables'!$C$41, 4, IF(CS381='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT381='Risk Tables'!$C$44,1,IF(CT381='Risk Tables'!$C$43,2,IF(CT381='Risk Tables'!$C$42, 3, IF(CT381='Risk Tables'!$C$41, 4, IF(CT381='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV381='Risk Tables'!$C$44,1,IF(CV381='Risk Tables'!$C$43,2,IF(CV381='Risk Tables'!$C$42, 3, IF(CV381='Risk Tables'!$C$41, 4, IF(CV381='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW381='Risk Tables'!$C$44,1,IF(CW381='Risk Tables'!$C$43,2,IF(CW381='Risk Tables'!$C$42, 3, IF(CW381='Risk Tables'!$C$41, 4, IF(CW381='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX381='Risk Tables'!$C$44,1,IF(CX381='Risk Tables'!$C$43,2,IF(CX381='Risk Tables'!$C$42, 3, IF(CX381='Risk Tables'!$C$41, 4, IF(CX381='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY381='Risk Tables'!$C$44,1,IF(CY381='Risk Tables'!$C$43,2,IF(CY381='Risk Tables'!$C$42, 3, IF(CY381='Risk Tables'!$C$41, 4, IF(CY381='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA381='Risk Tables'!$C$44,1,IF(DA381='Risk Tables'!$C$43,2,IF(DA381='Risk Tables'!$C$42, 3, IF(DA381='Risk Tables'!$C$41, 4, IF(DA381='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB381='Risk Tables'!$C$44,1,IF(DB381='Risk Tables'!$C$43,2,IF(DB381='Risk Tables'!$C$42, 3, IF(DB381='Risk Tables'!$C$41, 4, IF(DB381='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC381='Risk Tables'!$C$44,1,IF(DC381='Risk Tables'!$C$43,2,IF(DC381='Risk Tables'!$C$42, 3, IF(DC381='Risk Tables'!$C$41, 4, IF(DC381='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD381='Risk Tables'!$C$44,1,IF(DD381='Risk Tables'!$C$43,2,IF(DD381='Risk Tables'!$C$42, 3, IF(DD381='Risk Tables'!$C$41, 4, IF(DD381='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE381='Risk Tables'!$C$44,1,IF(DE381='Risk Tables'!$C$43,2,IF(DE381='Risk Tables'!$C$42, 3, IF(DE381='Risk Tables'!$C$41, 4, IF(DE381='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF381='Risk Tables'!$C$44,1,IF(DF381='Risk Tables'!$C$43,2,IF(DF381='Risk Tables'!$C$42, 3, IF(DF381='Risk Tables'!$C$41, 4, IF(DF381='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI381:DW381))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI381:DW381, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD381),\"\",((AD381*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P381,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V381),\"\",((V381*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P381,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO381),\"\",((AO381*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P381,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM381),\"\",((AM381*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P381,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI381),\"\",((AI381*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P381,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF381),\"\",((AF381*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P381,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR381),\"\",((AR381*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P381,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL381),\"\",((BL381*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P381,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM381),\"\",((BM381*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P381,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU381),\"\",((AU381*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P381,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW381),\"\",((AW381*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P381,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK381),\"\",(((BK381)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P381,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A382=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I382,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M382,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A382=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H382,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A382=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H382,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A382=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H382,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A382=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H382,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG382),ISBLANK(AR382)),\"\",IF(AR382<0,'Risk Tables'!$C$46,BG382/AR382)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO382),ISBLANK(AR382)),\"\",IF(AR382<0,'Risk Tables'!$C$46,AO382/AR382)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH382=\"\",ISBLANK(CH382)),\"\",IF(CH382>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH382<=Parameters!$E$4,CH382>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH382<=Parameters!$F$4, CH382>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH382<=Parameters!$G$4, CH382>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI382=\"\",CI382=\"--\",ISBLANK(CI382)),\"\",IF(CI382='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI382>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI382<=Parameters!$E$5,CI382>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI382<=Parameters!$F$5, CI382>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI382<=Parameters!$G$5, CI382>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG382=\"\",CG382=\"--\",ISBLANK(CG382)),\"\",IF(CG382>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG382<=Parameters!$E$6,CG382>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG382<=Parameters!$F$6, CG382>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG382<=Parameters!$G$6, CG382>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY382=\"\",BY382=\"--\",ISBLANK(BY382)),\"\",IF(BY382>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY382<=Parameters!$E$8,BY382>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY382<=Parameters!$F$8, BY382>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY382<=Parameters!$G$8, BY382>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ382=\"\",BZ382=\"--\",ISBLANK(BZ382)),\"\",IF(BZ382>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ382<=Parameters!$E$9,BZ382>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ382<=Parameters!$F$9, BZ382>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ382<=Parameters!$G$9, BZ382>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA382=\"\",CA382=\"--\",ISBLANK(CA382)),\"\",IF(CA382<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA382>=Parameters!$E$10,CA382<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA382>=Parameters!$F$10, CA382<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA382>=Parameters!$G$10, CA382<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB382=\"\",CB382=\"--\",ISBLANK(CB382)),\"\",IF(CB382<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB382>=Parameters!$E$11,CB382<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB382>=Parameters!$F$11, CB382<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB382>=Parameters!$G$11, CB382<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO382=\"\",CO382=\"--\",ISBLANK(CO382)),\"\",IF(CO382<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO382>=Parameters!$E$13,CO382<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO382>=Parameters!$F$13, CO382<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO382>=Parameters!$G$13, CO382<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ382=\"\",CJ382=\"--\",ISBLANK(CJ382)),\"\",IF(CJ382='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ382<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ382>=Parameters!$E$14,CJ382<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ382>=Parameters!$F$14, CJ382<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ382>=Parameters!$G$14, CJ382<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK382=\"\",CK382=\"--\",ISBLANK(CK382)),\"\",IF(AND(CK382<Parameters!$E$15, CK382>=0), 'Risk Tables'!$C$44, IF(AND(CK382>=Parameters!$E$15,CK382<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK382>=Parameters!$F$15, CK382<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK382>=Parameters!$G$15, CK382<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM382=\"\",CM382=\"--\",ISBLANK(CM382)),\"\",IF(CM382>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM382<=Parameters!$E$16,CM382>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM382<=Parameters!$F$16, CM382>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM382<=Parameters!$G$16, CM382>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN382=\"\",CN382=\"--\",ISBLANK(CN382)),\"\",IF(CN382>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN382<=Parameters!$E$17,CN382>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN382<=Parameters!$F$17, CN382>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN382<=Parameters!$G$17, CN382>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL382=\"\",CL382=\"--\",ISBLANK(CL382)),\"\",IF(CL382>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL382<=Parameters!$E$18,CL382>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL382<=Parameters!$F$18, CL382>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL382<=Parameters!$G$18, CL382>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP382=\"\",CP382=\"--\",ISBLANK(CP382)),\"\",IF(CP382<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP382>=Parameters!$E$21,CP382<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP382>=Parameters!$F$21, CP382<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP382>=Parameters!$G$21, CP382<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ382=\"\",CQ382=\"--\",ISBLANK(CQ382)),\"\",IF(CQ382<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ382>=Parameters!$E$22,CQ382<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ382>=Parameters!$F$22, CQ382<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ382>=Parameters!$G$22, CQ382<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR382='Risk Tables'!$C$44,1,IF(CR382='Risk Tables'!$C$43,2,IF(CR382='Risk Tables'!$C$42, 3, IF(CR382='Risk Tables'!$C$41, 4, IF(CR382='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS382='Risk Tables'!$C$44,1,IF(CS382='Risk Tables'!$C$43,2,IF(CS382='Risk Tables'!$C$42, 3, IF(CS382='Risk Tables'!$C$41, 4, IF(CS382='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT382='Risk Tables'!$C$44,1,IF(CT382='Risk Tables'!$C$43,2,IF(CT382='Risk Tables'!$C$42, 3, IF(CT382='Risk Tables'!$C$41, 4, IF(CT382='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV382='Risk Tables'!$C$44,1,IF(CV382='Risk Tables'!$C$43,2,IF(CV382='Risk Tables'!$C$42, 3, IF(CV382='Risk Tables'!$C$41, 4, IF(CV382='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW382='Risk Tables'!$C$44,1,IF(CW382='Risk Tables'!$C$43,2,IF(CW382='Risk Tables'!$C$42, 3, IF(CW382='Risk Tables'!$C$41, 4, IF(CW382='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX382='Risk Tables'!$C$44,1,IF(CX382='Risk Tables'!$C$43,2,IF(CX382='Risk Tables'!$C$42, 3, IF(CX382='Risk Tables'!$C$41, 4, IF(CX382='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY382='Risk Tables'!$C$44,1,IF(CY382='Risk Tables'!$C$43,2,IF(CY382='Risk Tables'!$C$42, 3, IF(CY382='Risk Tables'!$C$41, 4, IF(CY382='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA382='Risk Tables'!$C$44,1,IF(DA382='Risk Tables'!$C$43,2,IF(DA382='Risk Tables'!$C$42, 3, IF(DA382='Risk Tables'!$C$41, 4, IF(DA382='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB382='Risk Tables'!$C$44,1,IF(DB382='Risk Tables'!$C$43,2,IF(DB382='Risk Tables'!$C$42, 3, IF(DB382='Risk Tables'!$C$41, 4, IF(DB382='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC382='Risk Tables'!$C$44,1,IF(DC382='Risk Tables'!$C$43,2,IF(DC382='Risk Tables'!$C$42, 3, IF(DC382='Risk Tables'!$C$41, 4, IF(DC382='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD382='Risk Tables'!$C$44,1,IF(DD382='Risk Tables'!$C$43,2,IF(DD382='Risk Tables'!$C$42, 3, IF(DD382='Risk Tables'!$C$41, 4, IF(DD382='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE382='Risk Tables'!$C$44,1,IF(DE382='Risk Tables'!$C$43,2,IF(DE382='Risk Tables'!$C$42, 3, IF(DE382='Risk Tables'!$C$41, 4, IF(DE382='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF382='Risk Tables'!$C$44,1,IF(DF382='Risk Tables'!$C$43,2,IF(DF382='Risk Tables'!$C$42, 3, IF(DF382='Risk Tables'!$C$41, 4, IF(DF382='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI382:DW382))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI382:DW382, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD382),\"\",((AD382*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P382,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V382),\"\",((V382*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P382,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO382),\"\",((AO382*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P382,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM382),\"\",((AM382*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P382,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI382),\"\",((AI382*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P382,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF382),\"\",((AF382*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P382,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR382),\"\",((AR382*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P382,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL382),\"\",((BL382*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P382,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM382),\"\",((BM382*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P382,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU382),\"\",((AU382*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P382,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW382),\"\",((AW382*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P382,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK382),\"\",(((BK382)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P382,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A383=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I383,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M383,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A383=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H383,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A383=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H383,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A383=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H383,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A383=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H383,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG383),ISBLANK(AR383)),\"\",IF(AR383<0,'Risk Tables'!$C$46,BG383/AR383)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO383),ISBLANK(AR383)),\"\",IF(AR383<0,'Risk Tables'!$C$46,AO383/AR383)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH383=\"\",ISBLANK(CH383)),\"\",IF(CH383>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH383<=Parameters!$E$4,CH383>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH383<=Parameters!$F$4, CH383>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH383<=Parameters!$G$4, CH383>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI383=\"\",CI383=\"--\",ISBLANK(CI383)),\"\",IF(CI383='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI383>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI383<=Parameters!$E$5,CI383>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI383<=Parameters!$F$5, CI383>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI383<=Parameters!$G$5, CI383>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG383=\"\",CG383=\"--\",ISBLANK(CG383)),\"\",IF(CG383>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG383<=Parameters!$E$6,CG383>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG383<=Parameters!$F$6, CG383>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG383<=Parameters!$G$6, CG383>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY383=\"\",BY383=\"--\",ISBLANK(BY383)),\"\",IF(BY383>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY383<=Parameters!$E$8,BY383>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY383<=Parameters!$F$8, BY383>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY383<=Parameters!$G$8, BY383>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ383=\"\",BZ383=\"--\",ISBLANK(BZ383)),\"\",IF(BZ383>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ383<=Parameters!$E$9,BZ383>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ383<=Parameters!$F$9, BZ383>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ383<=Parameters!$G$9, BZ383>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA383=\"\",CA383=\"--\",ISBLANK(CA383)),\"\",IF(CA383<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA383>=Parameters!$E$10,CA383<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA383>=Parameters!$F$10, CA383<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA383>=Parameters!$G$10, CA383<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB383=\"\",CB383=\"--\",ISBLANK(CB383)),\"\",IF(CB383<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB383>=Parameters!$E$11,CB383<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB383>=Parameters!$F$11, CB383<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB383>=Parameters!$G$11, CB383<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO383=\"\",CO383=\"--\",ISBLANK(CO383)),\"\",IF(CO383<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO383>=Parameters!$E$13,CO383<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO383>=Parameters!$F$13, CO383<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO383>=Parameters!$G$13, CO383<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ383=\"\",CJ383=\"--\",ISBLANK(CJ383)),\"\",IF(CJ383='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ383<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ383>=Parameters!$E$14,CJ383<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ383>=Parameters!$F$14, CJ383<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ383>=Parameters!$G$14, CJ383<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK383=\"\",CK383=\"--\",ISBLANK(CK383)),\"\",IF(AND(CK383<Parameters!$E$15, CK383>=0), 'Risk Tables'!$C$44, IF(AND(CK383>=Parameters!$E$15,CK383<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK383>=Parameters!$F$15, CK383<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK383>=Parameters!$G$15, CK383<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM383=\"\",CM383=\"--\",ISBLANK(CM383)),\"\",IF(CM383>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM383<=Parameters!$E$16,CM383>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM383<=Parameters!$F$16, CM383>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM383<=Parameters!$G$16, CM383>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN383=\"\",CN383=\"--\",ISBLANK(CN383)),\"\",IF(CN383>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN383<=Parameters!$E$17,CN383>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN383<=Parameters!$F$17, CN383>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN383<=Parameters!$G$17, CN383>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL383=\"\",CL383=\"--\",ISBLANK(CL383)),\"\",IF(CL383>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL383<=Parameters!$E$18,CL383>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL383<=Parameters!$F$18, CL383>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL383<=Parameters!$G$18, CL383>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP383=\"\",CP383=\"--\",ISBLANK(CP383)),\"\",IF(CP383<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP383>=Parameters!$E$21,CP383<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP383>=Parameters!$F$21, CP383<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP383>=Parameters!$G$21, CP383<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ383=\"\",CQ383=\"--\",ISBLANK(CQ383)),\"\",IF(CQ383<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ383>=Parameters!$E$22,CQ383<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ383>=Parameters!$F$22, CQ383<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ383>=Parameters!$G$22, CQ383<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR383='Risk Tables'!$C$44,1,IF(CR383='Risk Tables'!$C$43,2,IF(CR383='Risk Tables'!$C$42, 3, IF(CR383='Risk Tables'!$C$41, 4, IF(CR383='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS383='Risk Tables'!$C$44,1,IF(CS383='Risk Tables'!$C$43,2,IF(CS383='Risk Tables'!$C$42, 3, IF(CS383='Risk Tables'!$C$41, 4, IF(CS383='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT383='Risk Tables'!$C$44,1,IF(CT383='Risk Tables'!$C$43,2,IF(CT383='Risk Tables'!$C$42, 3, IF(CT383='Risk Tables'!$C$41, 4, IF(CT383='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV383='Risk Tables'!$C$44,1,IF(CV383='Risk Tables'!$C$43,2,IF(CV383='Risk Tables'!$C$42, 3, IF(CV383='Risk Tables'!$C$41, 4, IF(CV383='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW383='Risk Tables'!$C$44,1,IF(CW383='Risk Tables'!$C$43,2,IF(CW383='Risk Tables'!$C$42, 3, IF(CW383='Risk Tables'!$C$41, 4, IF(CW383='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX383='Risk Tables'!$C$44,1,IF(CX383='Risk Tables'!$C$43,2,IF(CX383='Risk Tables'!$C$42, 3, IF(CX383='Risk Tables'!$C$41, 4, IF(CX383='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY383='Risk Tables'!$C$44,1,IF(CY383='Risk Tables'!$C$43,2,IF(CY383='Risk Tables'!$C$42, 3, IF(CY383='Risk Tables'!$C$41, 4, IF(CY383='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA383='Risk Tables'!$C$44,1,IF(DA383='Risk Tables'!$C$43,2,IF(DA383='Risk Tables'!$C$42, 3, IF(DA383='Risk Tables'!$C$41, 4, IF(DA383='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB383='Risk Tables'!$C$44,1,IF(DB383='Risk Tables'!$C$43,2,IF(DB383='Risk Tables'!$C$42, 3, IF(DB383='Risk Tables'!$C$41, 4, IF(DB383='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC383='Risk Tables'!$C$44,1,IF(DC383='Risk Tables'!$C$43,2,IF(DC383='Risk Tables'!$C$42, 3, IF(DC383='Risk Tables'!$C$41, 4, IF(DC383='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD383='Risk Tables'!$C$44,1,IF(DD383='Risk Tables'!$C$43,2,IF(DD383='Risk Tables'!$C$42, 3, IF(DD383='Risk Tables'!$C$41, 4, IF(DD383='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE383='Risk Tables'!$C$44,1,IF(DE383='Risk Tables'!$C$43,2,IF(DE383='Risk Tables'!$C$42, 3, IF(DE383='Risk Tables'!$C$41, 4, IF(DE383='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF383='Risk Tables'!$C$44,1,IF(DF383='Risk Tables'!$C$43,2,IF(DF383='Risk Tables'!$C$42, 3, IF(DF383='Risk Tables'!$C$41, 4, IF(DF383='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI383:DW383))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI383:DW383, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD383),\"\",((AD383*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P383,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V383),\"\",((V383*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P383,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO383),\"\",((AO383*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P383,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM383),\"\",((AM383*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P383,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI383),\"\",((AI383*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P383,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF383),\"\",((AF383*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P383,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR383),\"\",((AR383*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P383,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL383),\"\",((BL383*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P383,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM383),\"\",((BM383*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P383,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU383),\"\",((AU383*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P383,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW383),\"\",((AW383*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P383,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK383),\"\",(((BK383)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P383,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A384=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I384,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M384,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A384=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H384,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A384=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H384,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A384=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H384,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A384=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H384,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG384),ISBLANK(AR384)),\"\",IF(AR384<0,'Risk Tables'!$C$46,BG384/AR384)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO384),ISBLANK(AR384)),\"\",IF(AR384<0,'Risk Tables'!$C$46,AO384/AR384)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH384=\"\",ISBLANK(CH384)),\"\",IF(CH384>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH384<=Parameters!$E$4,CH384>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH384<=Parameters!$F$4, CH384>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH384<=Parameters!$G$4, CH384>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI384=\"\",CI384=\"--\",ISBLANK(CI384)),\"\",IF(CI384='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI384>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI384<=Parameters!$E$5,CI384>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI384<=Parameters!$F$5, CI384>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI384<=Parameters!$G$5, CI384>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG384=\"\",CG384=\"--\",ISBLANK(CG384)),\"\",IF(CG384>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG384<=Parameters!$E$6,CG384>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG384<=Parameters!$F$6, CG384>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG384<=Parameters!$G$6, CG384>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY384=\"\",BY384=\"--\",ISBLANK(BY384)),\"\",IF(BY384>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY384<=Parameters!$E$8,BY384>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY384<=Parameters!$F$8, BY384>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY384<=Parameters!$G$8, BY384>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ384=\"\",BZ384=\"--\",ISBLANK(BZ384)),\"\",IF(BZ384>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ384<=Parameters!$E$9,BZ384>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ384<=Parameters!$F$9, BZ384>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ384<=Parameters!$G$9, BZ384>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA384=\"\",CA384=\"--\",ISBLANK(CA384)),\"\",IF(CA384<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA384>=Parameters!$E$10,CA384<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA384>=Parameters!$F$10, CA384<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA384>=Parameters!$G$10, CA384<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB384=\"\",CB384=\"--\",ISBLANK(CB384)),\"\",IF(CB384<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB384>=Parameters!$E$11,CB384<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB384>=Parameters!$F$11, CB384<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB384>=Parameters!$G$11, CB384<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO384=\"\",CO384=\"--\",ISBLANK(CO384)),\"\",IF(CO384<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO384>=Parameters!$E$13,CO384<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO384>=Parameters!$F$13, CO384<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO384>=Parameters!$G$13, CO384<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ384=\"\",CJ384=\"--\",ISBLANK(CJ384)),\"\",IF(CJ384='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ384<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ384>=Parameters!$E$14,CJ384<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ384>=Parameters!$F$14, CJ384<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ384>=Parameters!$G$14, CJ384<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK384=\"\",CK384=\"--\",ISBLANK(CK384)),\"\",IF(AND(CK384<Parameters!$E$15, CK384>=0), 'Risk Tables'!$C$44, IF(AND(CK384>=Parameters!$E$15,CK384<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK384>=Parameters!$F$15, CK384<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK384>=Parameters!$G$15, CK384<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM384=\"\",CM384=\"--\",ISBLANK(CM384)),\"\",IF(CM384>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM384<=Parameters!$E$16,CM384>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM384<=Parameters!$F$16, CM384>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM384<=Parameters!$G$16, CM384>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN384=\"\",CN384=\"--\",ISBLANK(CN384)),\"\",IF(CN384>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN384<=Parameters!$E$17,CN384>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN384<=Parameters!$F$17, CN384>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN384<=Parameters!$G$17, CN384>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL384=\"\",CL384=\"--\",ISBLANK(CL384)),\"\",IF(CL384>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL384<=Parameters!$E$18,CL384>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL384<=Parameters!$F$18, CL384>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL384<=Parameters!$G$18, CL384>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP384=\"\",CP384=\"--\",ISBLANK(CP384)),\"\",IF(CP384<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP384>=Parameters!$E$21,CP384<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP384>=Parameters!$F$21, CP384<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP384>=Parameters!$G$21, CP384<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ384=\"\",CQ384=\"--\",ISBLANK(CQ384)),\"\",IF(CQ384<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ384>=Parameters!$E$22,CQ384<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ384>=Parameters!$F$22, CQ384<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ384>=Parameters!$G$22, CQ384<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR384='Risk Tables'!$C$44,1,IF(CR384='Risk Tables'!$C$43,2,IF(CR384='Risk Tables'!$C$42, 3, IF(CR384='Risk Tables'!$C$41, 4, IF(CR384='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS384='Risk Tables'!$C$44,1,IF(CS384='Risk Tables'!$C$43,2,IF(CS384='Risk Tables'!$C$42, 3, IF(CS384='Risk Tables'!$C$41, 4, IF(CS384='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT384='Risk Tables'!$C$44,1,IF(CT384='Risk Tables'!$C$43,2,IF(CT384='Risk Tables'!$C$42, 3, IF(CT384='Risk Tables'!$C$41, 4, IF(CT384='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV384='Risk Tables'!$C$44,1,IF(CV384='Risk Tables'!$C$43,2,IF(CV384='Risk Tables'!$C$42, 3, IF(CV384='Risk Tables'!$C$41, 4, IF(CV384='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW384='Risk Tables'!$C$44,1,IF(CW384='Risk Tables'!$C$43,2,IF(CW384='Risk Tables'!$C$42, 3, IF(CW384='Risk Tables'!$C$41, 4, IF(CW384='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX384='Risk Tables'!$C$44,1,IF(CX384='Risk Tables'!$C$43,2,IF(CX384='Risk Tables'!$C$42, 3, IF(CX384='Risk Tables'!$C$41, 4, IF(CX384='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY384='Risk Tables'!$C$44,1,IF(CY384='Risk Tables'!$C$43,2,IF(CY384='Risk Tables'!$C$42, 3, IF(CY384='Risk Tables'!$C$41, 4, IF(CY384='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA384='Risk Tables'!$C$44,1,IF(DA384='Risk Tables'!$C$43,2,IF(DA384='Risk Tables'!$C$42, 3, IF(DA384='Risk Tables'!$C$41, 4, IF(DA384='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB384='Risk Tables'!$C$44,1,IF(DB384='Risk Tables'!$C$43,2,IF(DB384='Risk Tables'!$C$42, 3, IF(DB384='Risk Tables'!$C$41, 4, IF(DB384='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC384='Risk Tables'!$C$44,1,IF(DC384='Risk Tables'!$C$43,2,IF(DC384='Risk Tables'!$C$42, 3, IF(DC384='Risk Tables'!$C$41, 4, IF(DC384='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD384='Risk Tables'!$C$44,1,IF(DD384='Risk Tables'!$C$43,2,IF(DD384='Risk Tables'!$C$42, 3, IF(DD384='Risk Tables'!$C$41, 4, IF(DD384='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE384='Risk Tables'!$C$44,1,IF(DE384='Risk Tables'!$C$43,2,IF(DE384='Risk Tables'!$C$42, 3, IF(DE384='Risk Tables'!$C$41, 4, IF(DE384='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF384='Risk Tables'!$C$44,1,IF(DF384='Risk Tables'!$C$43,2,IF(DF384='Risk Tables'!$C$42, 3, IF(DF384='Risk Tables'!$C$41, 4, IF(DF384='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI384:DW384))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI384:DW384, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD384),\"\",((AD384*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P384,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V384),\"\",((V384*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P384,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO384),\"\",((AO384*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P384,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM384),\"\",((AM384*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P384,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI384),\"\",((AI384*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P384,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF384),\"\",((AF384*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P384,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR384),\"\",((AR384*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P384,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL384),\"\",((BL384*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P384,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM384),\"\",((BM384*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P384,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU384),\"\",((AU384*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P384,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW384),\"\",((AW384*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P384,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK384),\"\",(((BK384)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P384,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A385=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I385,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M385,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A385=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H385,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A385=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H385,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A385=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H385,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A385=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H385,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG385),ISBLANK(AR385)),\"\",IF(AR385<0,'Risk Tables'!$C$46,BG385/AR385)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO385),ISBLANK(AR385)),\"\",IF(AR385<0,'Risk Tables'!$C$46,AO385/AR385)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH385=\"\",ISBLANK(CH385)),\"\",IF(CH385>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH385<=Parameters!$E$4,CH385>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH385<=Parameters!$F$4, CH385>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH385<=Parameters!$G$4, CH385>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI385=\"\",CI385=\"--\",ISBLANK(CI385)),\"\",IF(CI385='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI385>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI385<=Parameters!$E$5,CI385>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI385<=Parameters!$F$5, CI385>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI385<=Parameters!$G$5, CI385>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG385=\"\",CG385=\"--\",ISBLANK(CG385)),\"\",IF(CG385>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG385<=Parameters!$E$6,CG385>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG385<=Parameters!$F$6, CG385>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG385<=Parameters!$G$6, CG385>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY385=\"\",BY385=\"--\",ISBLANK(BY385)),\"\",IF(BY385>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY385<=Parameters!$E$8,BY385>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY385<=Parameters!$F$8, BY385>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY385<=Parameters!$G$8, BY385>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ385=\"\",BZ385=\"--\",ISBLANK(BZ385)),\"\",IF(BZ385>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ385<=Parameters!$E$9,BZ385>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ385<=Parameters!$F$9, BZ385>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ385<=Parameters!$G$9, BZ385>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA385=\"\",CA385=\"--\",ISBLANK(CA385)),\"\",IF(CA385<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA385>=Parameters!$E$10,CA385<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA385>=Parameters!$F$10, CA385<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA385>=Parameters!$G$10, CA385<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB385=\"\",CB385=\"--\",ISBLANK(CB385)),\"\",IF(CB385<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB385>=Parameters!$E$11,CB385<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB385>=Parameters!$F$11, CB385<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB385>=Parameters!$G$11, CB385<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO385=\"\",CO385=\"--\",ISBLANK(CO385)),\"\",IF(CO385<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO385>=Parameters!$E$13,CO385<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO385>=Parameters!$F$13, CO385<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO385>=Parameters!$G$13, CO385<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ385=\"\",CJ385=\"--\",ISBLANK(CJ385)),\"\",IF(CJ385='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ385<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ385>=Parameters!$E$14,CJ385<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ385>=Parameters!$F$14, CJ385<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ385>=Parameters!$G$14, CJ385<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK385=\"\",CK385=\"--\",ISBLANK(CK385)),\"\",IF(AND(CK385<Parameters!$E$15, CK385>=0), 'Risk Tables'!$C$44, IF(AND(CK385>=Parameters!$E$15,CK385<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK385>=Parameters!$F$15, CK385<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK385>=Parameters!$G$15, CK385<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM385=\"\",CM385=\"--\",ISBLANK(CM385)),\"\",IF(CM385>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM385<=Parameters!$E$16,CM385>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM385<=Parameters!$F$16, CM385>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM385<=Parameters!$G$16, CM385>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN385=\"\",CN385=\"--\",ISBLANK(CN385)),\"\",IF(CN385>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN385<=Parameters!$E$17,CN385>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN385<=Parameters!$F$17, CN385>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN385<=Parameters!$G$17, CN385>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL385=\"\",CL385=\"--\",ISBLANK(CL385)),\"\",IF(CL385>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL385<=Parameters!$E$18,CL385>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL385<=Parameters!$F$18, CL385>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL385<=Parameters!$G$18, CL385>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP385=\"\",CP385=\"--\",ISBLANK(CP385)),\"\",IF(CP385<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP385>=Parameters!$E$21,CP385<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP385>=Parameters!$F$21, CP385<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP385>=Parameters!$G$21, CP385<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ385=\"\",CQ385=\"--\",ISBLANK(CQ385)),\"\",IF(CQ385<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ385>=Parameters!$E$22,CQ385<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ385>=Parameters!$F$22, CQ385<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ385>=Parameters!$G$22, CQ385<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR385='Risk Tables'!$C$44,1,IF(CR385='Risk Tables'!$C$43,2,IF(CR385='Risk Tables'!$C$42, 3, IF(CR385='Risk Tables'!$C$41, 4, IF(CR385='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS385='Risk Tables'!$C$44,1,IF(CS385='Risk Tables'!$C$43,2,IF(CS385='Risk Tables'!$C$42, 3, IF(CS385='Risk Tables'!$C$41, 4, IF(CS385='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT385='Risk Tables'!$C$44,1,IF(CT385='Risk Tables'!$C$43,2,IF(CT385='Risk Tables'!$C$42, 3, IF(CT385='Risk Tables'!$C$41, 4, IF(CT385='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV385='Risk Tables'!$C$44,1,IF(CV385='Risk Tables'!$C$43,2,IF(CV385='Risk Tables'!$C$42, 3, IF(CV385='Risk Tables'!$C$41, 4, IF(CV385='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW385='Risk Tables'!$C$44,1,IF(CW385='Risk Tables'!$C$43,2,IF(CW385='Risk Tables'!$C$42, 3, IF(CW385='Risk Tables'!$C$41, 4, IF(CW385='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX385='Risk Tables'!$C$44,1,IF(CX385='Risk Tables'!$C$43,2,IF(CX385='Risk Tables'!$C$42, 3, IF(CX385='Risk Tables'!$C$41, 4, IF(CX385='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY385='Risk Tables'!$C$44,1,IF(CY385='Risk Tables'!$C$43,2,IF(CY385='Risk Tables'!$C$42, 3, IF(CY385='Risk Tables'!$C$41, 4, IF(CY385='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA385='Risk Tables'!$C$44,1,IF(DA385='Risk Tables'!$C$43,2,IF(DA385='Risk Tables'!$C$42, 3, IF(DA385='Risk Tables'!$C$41, 4, IF(DA385='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB385='Risk Tables'!$C$44,1,IF(DB385='Risk Tables'!$C$43,2,IF(DB385='Risk Tables'!$C$42, 3, IF(DB385='Risk Tables'!$C$41, 4, IF(DB385='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC385='Risk Tables'!$C$44,1,IF(DC385='Risk Tables'!$C$43,2,IF(DC385='Risk Tables'!$C$42, 3, IF(DC385='Risk Tables'!$C$41, 4, IF(DC385='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD385='Risk Tables'!$C$44,1,IF(DD385='Risk Tables'!$C$43,2,IF(DD385='Risk Tables'!$C$42, 3, IF(DD385='Risk Tables'!$C$41, 4, IF(DD385='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE385='Risk Tables'!$C$44,1,IF(DE385='Risk Tables'!$C$43,2,IF(DE385='Risk Tables'!$C$42, 3, IF(DE385='Risk Tables'!$C$41, 4, IF(DE385='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF385='Risk Tables'!$C$44,1,IF(DF385='Risk Tables'!$C$43,2,IF(DF385='Risk Tables'!$C$42, 3, IF(DF385='Risk Tables'!$C$41, 4, IF(DF385='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI385:DW385))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI385:DW385, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD385),\"\",((AD385*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P385,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V385),\"\",((V385*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P385,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO385),\"\",((AO385*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P385,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM385),\"\",((AM385*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P385,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI385),\"\",((AI385*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P385,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF385),\"\",((AF385*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P385,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR385),\"\",((AR385*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P385,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL385),\"\",((BL385*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P385,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM385),\"\",((BM385*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P385,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU385),\"\",((AU385*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P385,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW385),\"\",((AW385*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P385,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK385),\"\",(((BK385)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P385,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A386=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I386,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M386,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A386=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H386,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A386=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H386,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A386=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H386,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A386=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H386,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG386),ISBLANK(AR386)),\"\",IF(AR386<0,'Risk Tables'!$C$46,BG386/AR386)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO386),ISBLANK(AR386)),\"\",IF(AR386<0,'Risk Tables'!$C$46,AO386/AR386)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH386=\"\",ISBLANK(CH386)),\"\",IF(CH386>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH386<=Parameters!$E$4,CH386>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH386<=Parameters!$F$4, CH386>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH386<=Parameters!$G$4, CH386>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI386=\"\",CI386=\"--\",ISBLANK(CI386)),\"\",IF(CI386='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI386>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI386<=Parameters!$E$5,CI386>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI386<=Parameters!$F$5, CI386>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI386<=Parameters!$G$5, CI386>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG386=\"\",CG386=\"--\",ISBLANK(CG386)),\"\",IF(CG386>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG386<=Parameters!$E$6,CG386>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG386<=Parameters!$F$6, CG386>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG386<=Parameters!$G$6, CG386>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY386=\"\",BY386=\"--\",ISBLANK(BY386)),\"\",IF(BY386>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY386<=Parameters!$E$8,BY386>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY386<=Parameters!$F$8, BY386>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY386<=Parameters!$G$8, BY386>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ386=\"\",BZ386=\"--\",ISBLANK(BZ386)),\"\",IF(BZ386>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ386<=Parameters!$E$9,BZ386>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ386<=Parameters!$F$9, BZ386>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ386<=Parameters!$G$9, BZ386>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA386=\"\",CA386=\"--\",ISBLANK(CA386)),\"\",IF(CA386<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA386>=Parameters!$E$10,CA386<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA386>=Parameters!$F$10, CA386<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA386>=Parameters!$G$10, CA386<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB386=\"\",CB386=\"--\",ISBLANK(CB386)),\"\",IF(CB386<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB386>=Parameters!$E$11,CB386<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB386>=Parameters!$F$11, CB386<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB386>=Parameters!$G$11, CB386<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO386=\"\",CO386=\"--\",ISBLANK(CO386)),\"\",IF(CO386<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO386>=Parameters!$E$13,CO386<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO386>=Parameters!$F$13, CO386<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO386>=Parameters!$G$13, CO386<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ386=\"\",CJ386=\"--\",ISBLANK(CJ386)),\"\",IF(CJ386='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ386<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ386>=Parameters!$E$14,CJ386<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ386>=Parameters!$F$14, CJ386<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ386>=Parameters!$G$14, CJ386<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK386=\"\",CK386=\"--\",ISBLANK(CK386)),\"\",IF(AND(CK386<Parameters!$E$15, CK386>=0), 'Risk Tables'!$C$44, IF(AND(CK386>=Parameters!$E$15,CK386<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK386>=Parameters!$F$15, CK386<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK386>=Parameters!$G$15, CK386<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM386=\"\",CM386=\"--\",ISBLANK(CM386)),\"\",IF(CM386>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM386<=Parameters!$E$16,CM386>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM386<=Parameters!$F$16, CM386>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM386<=Parameters!$G$16, CM386>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN386=\"\",CN386=\"--\",ISBLANK(CN386)),\"\",IF(CN386>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN386<=Parameters!$E$17,CN386>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN386<=Parameters!$F$17, CN386>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN386<=Parameters!$G$17, CN386>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL386=\"\",CL386=\"--\",ISBLANK(CL386)),\"\",IF(CL386>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL386<=Parameters!$E$18,CL386>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL386<=Parameters!$F$18, CL386>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL386<=Parameters!$G$18, CL386>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP386=\"\",CP386=\"--\",ISBLANK(CP386)),\"\",IF(CP386<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP386>=Parameters!$E$21,CP386<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP386>=Parameters!$F$21, CP386<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP386>=Parameters!$G$21, CP386<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ386=\"\",CQ386=\"--\",ISBLANK(CQ386)),\"\",IF(CQ386<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ386>=Parameters!$E$22,CQ386<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ386>=Parameters!$F$22, CQ386<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ386>=Parameters!$G$22, CQ386<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR386='Risk Tables'!$C$44,1,IF(CR386='Risk Tables'!$C$43,2,IF(CR386='Risk Tables'!$C$42, 3, IF(CR386='Risk Tables'!$C$41, 4, IF(CR386='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS386='Risk Tables'!$C$44,1,IF(CS386='Risk Tables'!$C$43,2,IF(CS386='Risk Tables'!$C$42, 3, IF(CS386='Risk Tables'!$C$41, 4, IF(CS386='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT386='Risk Tables'!$C$44,1,IF(CT386='Risk Tables'!$C$43,2,IF(CT386='Risk Tables'!$C$42, 3, IF(CT386='Risk Tables'!$C$41, 4, IF(CT386='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV386='Risk Tables'!$C$44,1,IF(CV386='Risk Tables'!$C$43,2,IF(CV386='Risk Tables'!$C$42, 3, IF(CV386='Risk Tables'!$C$41, 4, IF(CV386='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW386='Risk Tables'!$C$44,1,IF(CW386='Risk Tables'!$C$43,2,IF(CW386='Risk Tables'!$C$42, 3, IF(CW386='Risk Tables'!$C$41, 4, IF(CW386='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX386='Risk Tables'!$C$44,1,IF(CX386='Risk Tables'!$C$43,2,IF(CX386='Risk Tables'!$C$42, 3, IF(CX386='Risk Tables'!$C$41, 4, IF(CX386='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY386='Risk Tables'!$C$44,1,IF(CY386='Risk Tables'!$C$43,2,IF(CY386='Risk Tables'!$C$42, 3, IF(CY386='Risk Tables'!$C$41, 4, IF(CY386='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA386='Risk Tables'!$C$44,1,IF(DA386='Risk Tables'!$C$43,2,IF(DA386='Risk Tables'!$C$42, 3, IF(DA386='Risk Tables'!$C$41, 4, IF(DA386='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB386='Risk Tables'!$C$44,1,IF(DB386='Risk Tables'!$C$43,2,IF(DB386='Risk Tables'!$C$42, 3, IF(DB386='Risk Tables'!$C$41, 4, IF(DB386='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC386='Risk Tables'!$C$44,1,IF(DC386='Risk Tables'!$C$43,2,IF(DC386='Risk Tables'!$C$42, 3, IF(DC386='Risk Tables'!$C$41, 4, IF(DC386='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD386='Risk Tables'!$C$44,1,IF(DD386='Risk Tables'!$C$43,2,IF(DD386='Risk Tables'!$C$42, 3, IF(DD386='Risk Tables'!$C$41, 4, IF(DD386='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE386='Risk Tables'!$C$44,1,IF(DE386='Risk Tables'!$C$43,2,IF(DE386='Risk Tables'!$C$42, 3, IF(DE386='Risk Tables'!$C$41, 4, IF(DE386='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF386='Risk Tables'!$C$44,1,IF(DF386='Risk Tables'!$C$43,2,IF(DF386='Risk Tables'!$C$42, 3, IF(DF386='Risk Tables'!$C$41, 4, IF(DF386='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI386:DW386))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI386:DW386, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD386),\"\",((AD386*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P386,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V386),\"\",((V386*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P386,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO386),\"\",((AO386*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P386,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM386),\"\",((AM386*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P386,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI386),\"\",((AI386*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P386,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF386),\"\",((AF386*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P386,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR386),\"\",((AR386*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P386,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL386),\"\",((BL386*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P386,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM386),\"\",((BM386*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P386,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU386),\"\",((AU386*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P386,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW386),\"\",((AW386*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P386,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK386),\"\",(((BK386)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P386,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A387=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I387,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M387,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A387=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H387,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A387=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H387,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A387=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H387,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A387=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H387,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG387),ISBLANK(AR387)),\"\",IF(AR387<0,'Risk Tables'!$C$46,BG387/AR387)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO387),ISBLANK(AR387)),\"\",IF(AR387<0,'Risk Tables'!$C$46,AO387/AR387)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH387=\"\",ISBLANK(CH387)),\"\",IF(CH387>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH387<=Parameters!$E$4,CH387>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH387<=Parameters!$F$4, CH387>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH387<=Parameters!$G$4, CH387>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI387=\"\",CI387=\"--\",ISBLANK(CI387)),\"\",IF(CI387='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI387>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI387<=Parameters!$E$5,CI387>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI387<=Parameters!$F$5, CI387>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI387<=Parameters!$G$5, CI387>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG387=\"\",CG387=\"--\",ISBLANK(CG387)),\"\",IF(CG387>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG387<=Parameters!$E$6,CG387>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG387<=Parameters!$F$6, CG387>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG387<=Parameters!$G$6, CG387>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY387=\"\",BY387=\"--\",ISBLANK(BY387)),\"\",IF(BY387>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY387<=Parameters!$E$8,BY387>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY387<=Parameters!$F$8, BY387>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY387<=Parameters!$G$8, BY387>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ387=\"\",BZ387=\"--\",ISBLANK(BZ387)),\"\",IF(BZ387>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ387<=Parameters!$E$9,BZ387>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ387<=Parameters!$F$9, BZ387>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ387<=Parameters!$G$9, BZ387>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA387=\"\",CA387=\"--\",ISBLANK(CA387)),\"\",IF(CA387<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA387>=Parameters!$E$10,CA387<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA387>=Parameters!$F$10, CA387<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA387>=Parameters!$G$10, CA387<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB387=\"\",CB387=\"--\",ISBLANK(CB387)),\"\",IF(CB387<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB387>=Parameters!$E$11,CB387<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB387>=Parameters!$F$11, CB387<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB387>=Parameters!$G$11, CB387<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO387=\"\",CO387=\"--\",ISBLANK(CO387)),\"\",IF(CO387<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO387>=Parameters!$E$13,CO387<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO387>=Parameters!$F$13, CO387<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO387>=Parameters!$G$13, CO387<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ387=\"\",CJ387=\"--\",ISBLANK(CJ387)),\"\",IF(CJ387='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ387<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ387>=Parameters!$E$14,CJ387<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ387>=Parameters!$F$14, CJ387<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ387>=Parameters!$G$14, CJ387<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK387=\"\",CK387=\"--\",ISBLANK(CK387)),\"\",IF(AND(CK387<Parameters!$E$15, CK387>=0), 'Risk Tables'!$C$44, IF(AND(CK387>=Parameters!$E$15,CK387<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK387>=Parameters!$F$15, CK387<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK387>=Parameters!$G$15, CK387<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM387=\"\",CM387=\"--\",ISBLANK(CM387)),\"\",IF(CM387>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM387<=Parameters!$E$16,CM387>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM387<=Parameters!$F$16, CM387>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM387<=Parameters!$G$16, CM387>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN387=\"\",CN387=\"--\",ISBLANK(CN387)),\"\",IF(CN387>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN387<=Parameters!$E$17,CN387>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN387<=Parameters!$F$17, CN387>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN387<=Parameters!$G$17, CN387>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL387=\"\",CL387=\"--\",ISBLANK(CL387)),\"\",IF(CL387>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL387<=Parameters!$E$18,CL387>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL387<=Parameters!$F$18, CL387>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL387<=Parameters!$G$18, CL387>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP387=\"\",CP387=\"--\",ISBLANK(CP387)),\"\",IF(CP387<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP387>=Parameters!$E$21,CP387<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP387>=Parameters!$F$21, CP387<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP387>=Parameters!$G$21, CP387<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ387=\"\",CQ387=\"--\",ISBLANK(CQ387)),\"\",IF(CQ387<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ387>=Parameters!$E$22,CQ387<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ387>=Parameters!$F$22, CQ387<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ387>=Parameters!$G$22, CQ387<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR387='Risk Tables'!$C$44,1,IF(CR387='Risk Tables'!$C$43,2,IF(CR387='Risk Tables'!$C$42, 3, IF(CR387='Risk Tables'!$C$41, 4, IF(CR387='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS387='Risk Tables'!$C$44,1,IF(CS387='Risk Tables'!$C$43,2,IF(CS387='Risk Tables'!$C$42, 3, IF(CS387='Risk Tables'!$C$41, 4, IF(CS387='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT387='Risk Tables'!$C$44,1,IF(CT387='Risk Tables'!$C$43,2,IF(CT387='Risk Tables'!$C$42, 3, IF(CT387='Risk Tables'!$C$41, 4, IF(CT387='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV387='Risk Tables'!$C$44,1,IF(CV387='Risk Tables'!$C$43,2,IF(CV387='Risk Tables'!$C$42, 3, IF(CV387='Risk Tables'!$C$41, 4, IF(CV387='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW387='Risk Tables'!$C$44,1,IF(CW387='Risk Tables'!$C$43,2,IF(CW387='Risk Tables'!$C$42, 3, IF(CW387='Risk Tables'!$C$41, 4, IF(CW387='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX387='Risk Tables'!$C$44,1,IF(CX387='Risk Tables'!$C$43,2,IF(CX387='Risk Tables'!$C$42, 3, IF(CX387='Risk Tables'!$C$41, 4, IF(CX387='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY387='Risk Tables'!$C$44,1,IF(CY387='Risk Tables'!$C$43,2,IF(CY387='Risk Tables'!$C$42, 3, IF(CY387='Risk Tables'!$C$41, 4, IF(CY387='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA387='Risk Tables'!$C$44,1,IF(DA387='Risk Tables'!$C$43,2,IF(DA387='Risk Tables'!$C$42, 3, IF(DA387='Risk Tables'!$C$41, 4, IF(DA387='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB387='Risk Tables'!$C$44,1,IF(DB387='Risk Tables'!$C$43,2,IF(DB387='Risk Tables'!$C$42, 3, IF(DB387='Risk Tables'!$C$41, 4, IF(DB387='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC387='Risk Tables'!$C$44,1,IF(DC387='Risk Tables'!$C$43,2,IF(DC387='Risk Tables'!$C$42, 3, IF(DC387='Risk Tables'!$C$41, 4, IF(DC387='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD387='Risk Tables'!$C$44,1,IF(DD387='Risk Tables'!$C$43,2,IF(DD387='Risk Tables'!$C$42, 3, IF(DD387='Risk Tables'!$C$41, 4, IF(DD387='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE387='Risk Tables'!$C$44,1,IF(DE387='Risk Tables'!$C$43,2,IF(DE387='Risk Tables'!$C$42, 3, IF(DE387='Risk Tables'!$C$41, 4, IF(DE387='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF387='Risk Tables'!$C$44,1,IF(DF387='Risk Tables'!$C$43,2,IF(DF387='Risk Tables'!$C$42, 3, IF(DF387='Risk Tables'!$C$41, 4, IF(DF387='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI387:DW387))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI387:DW387, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD387),\"\",((AD387*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P387,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V387),\"\",((V387*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P387,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO387),\"\",((AO387*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P387,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM387),\"\",((AM387*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P387,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI387),\"\",((AI387*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P387,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF387),\"\",((AF387*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P387,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR387),\"\",((AR387*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P387,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL387),\"\",((BL387*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P387,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM387),\"\",((BM387*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P387,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU387),\"\",((AU387*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P387,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW387),\"\",((AW387*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P387,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK387),\"\",(((BK387)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P387,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A388=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I388,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M388,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A388=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H388,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A388=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H388,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A388=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H388,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A388=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H388,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG388),ISBLANK(AR388)),\"\",IF(AR388<0,'Risk Tables'!$C$46,BG388/AR388)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO388),ISBLANK(AR388)),\"\",IF(AR388<0,'Risk Tables'!$C$46,AO388/AR388)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH388=\"\",ISBLANK(CH388)),\"\",IF(CH388>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH388<=Parameters!$E$4,CH388>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH388<=Parameters!$F$4, CH388>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH388<=Parameters!$G$4, CH388>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI388=\"\",CI388=\"--\",ISBLANK(CI388)),\"\",IF(CI388='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI388>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI388<=Parameters!$E$5,CI388>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI388<=Parameters!$F$5, CI388>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI388<=Parameters!$G$5, CI388>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG388=\"\",CG388=\"--\",ISBLANK(CG388)),\"\",IF(CG388>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG388<=Parameters!$E$6,CG388>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG388<=Parameters!$F$6, CG388>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG388<=Parameters!$G$6, CG388>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY388=\"\",BY388=\"--\",ISBLANK(BY388)),\"\",IF(BY388>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY388<=Parameters!$E$8,BY388>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY388<=Parameters!$F$8, BY388>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY388<=Parameters!$G$8, BY388>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ388=\"\",BZ388=\"--\",ISBLANK(BZ388)),\"\",IF(BZ388>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ388<=Parameters!$E$9,BZ388>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ388<=Parameters!$F$9, BZ388>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ388<=Parameters!$G$9, BZ388>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA388=\"\",CA388=\"--\",ISBLANK(CA388)),\"\",IF(CA388<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA388>=Parameters!$E$10,CA388<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA388>=Parameters!$F$10, CA388<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA388>=Parameters!$G$10, CA388<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB388=\"\",CB388=\"--\",ISBLANK(CB388)),\"\",IF(CB388<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB388>=Parameters!$E$11,CB388<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB388>=Parameters!$F$11, CB388<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB388>=Parameters!$G$11, CB388<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO388=\"\",CO388=\"--\",ISBLANK(CO388)),\"\",IF(CO388<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO388>=Parameters!$E$13,CO388<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO388>=Parameters!$F$13, CO388<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO388>=Parameters!$G$13, CO388<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ388=\"\",CJ388=\"--\",ISBLANK(CJ388)),\"\",IF(CJ388='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ388<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ388>=Parameters!$E$14,CJ388<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ388>=Parameters!$F$14, CJ388<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ388>=Parameters!$G$14, CJ388<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK388=\"\",CK388=\"--\",ISBLANK(CK388)),\"\",IF(AND(CK388<Parameters!$E$15, CK388>=0), 'Risk Tables'!$C$44, IF(AND(CK388>=Parameters!$E$15,CK388<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK388>=Parameters!$F$15, CK388<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK388>=Parameters!$G$15, CK388<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM388=\"\",CM388=\"--\",ISBLANK(CM388)),\"\",IF(CM388>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM388<=Parameters!$E$16,CM388>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM388<=Parameters!$F$16, CM388>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM388<=Parameters!$G$16, CM388>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN388=\"\",CN388=\"--\",ISBLANK(CN388)),\"\",IF(CN388>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN388<=Parameters!$E$17,CN388>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN388<=Parameters!$F$17, CN388>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN388<=Parameters!$G$17, CN388>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL388=\"\",CL388=\"--\",ISBLANK(CL388)),\"\",IF(CL388>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL388<=Parameters!$E$18,CL388>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL388<=Parameters!$F$18, CL388>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL388<=Parameters!$G$18, CL388>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP388=\"\",CP388=\"--\",ISBLANK(CP388)),\"\",IF(CP388<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP388>=Parameters!$E$21,CP388<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP388>=Parameters!$F$21, CP388<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP388>=Parameters!$G$21, CP388<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ388=\"\",CQ388=\"--\",ISBLANK(CQ388)),\"\",IF(CQ388<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ388>=Parameters!$E$22,CQ388<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ388>=Parameters!$F$22, CQ388<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ388>=Parameters!$G$22, CQ388<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR388='Risk Tables'!$C$44,1,IF(CR388='Risk Tables'!$C$43,2,IF(CR388='Risk Tables'!$C$42, 3, IF(CR388='Risk Tables'!$C$41, 4, IF(CR388='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS388='Risk Tables'!$C$44,1,IF(CS388='Risk Tables'!$C$43,2,IF(CS388='Risk Tables'!$C$42, 3, IF(CS388='Risk Tables'!$C$41, 4, IF(CS388='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT388='Risk Tables'!$C$44,1,IF(CT388='Risk Tables'!$C$43,2,IF(CT388='Risk Tables'!$C$42, 3, IF(CT388='Risk Tables'!$C$41, 4, IF(CT388='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV388='Risk Tables'!$C$44,1,IF(CV388='Risk Tables'!$C$43,2,IF(CV388='Risk Tables'!$C$42, 3, IF(CV388='Risk Tables'!$C$41, 4, IF(CV388='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW388='Risk Tables'!$C$44,1,IF(CW388='Risk Tables'!$C$43,2,IF(CW388='Risk Tables'!$C$42, 3, IF(CW388='Risk Tables'!$C$41, 4, IF(CW388='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX388='Risk Tables'!$C$44,1,IF(CX388='Risk Tables'!$C$43,2,IF(CX388='Risk Tables'!$C$42, 3, IF(CX388='Risk Tables'!$C$41, 4, IF(CX388='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY388='Risk Tables'!$C$44,1,IF(CY388='Risk Tables'!$C$43,2,IF(CY388='Risk Tables'!$C$42, 3, IF(CY388='Risk Tables'!$C$41, 4, IF(CY388='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA388='Risk Tables'!$C$44,1,IF(DA388='Risk Tables'!$C$43,2,IF(DA388='Risk Tables'!$C$42, 3, IF(DA388='Risk Tables'!$C$41, 4, IF(DA388='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB388='Risk Tables'!$C$44,1,IF(DB388='Risk Tables'!$C$43,2,IF(DB388='Risk Tables'!$C$42, 3, IF(DB388='Risk Tables'!$C$41, 4, IF(DB388='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC388='Risk Tables'!$C$44,1,IF(DC388='Risk Tables'!$C$43,2,IF(DC388='Risk Tables'!$C$42, 3, IF(DC388='Risk Tables'!$C$41, 4, IF(DC388='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD388='Risk Tables'!$C$44,1,IF(DD388='Risk Tables'!$C$43,2,IF(DD388='Risk Tables'!$C$42, 3, IF(DD388='Risk Tables'!$C$41, 4, IF(DD388='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE388='Risk Tables'!$C$44,1,IF(DE388='Risk Tables'!$C$43,2,IF(DE388='Risk Tables'!$C$42, 3, IF(DE388='Risk Tables'!$C$41, 4, IF(DE388='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF388='Risk Tables'!$C$44,1,IF(DF388='Risk Tables'!$C$43,2,IF(DF388='Risk Tables'!$C$42, 3, IF(DF388='Risk Tables'!$C$41, 4, IF(DF388='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI388:DW388))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI388:DW388, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD388),\"\",((AD388*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P388,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V388),\"\",((V388*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P388,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO388),\"\",((AO388*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P388,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM388),\"\",((AM388*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P388,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI388),\"\",((AI388*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P388,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF388),\"\",((AF388*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P388,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR388),\"\",((AR388*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P388,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL388),\"\",((BL388*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P388,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM388),\"\",((BM388*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P388,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU388),\"\",((AU388*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P388,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW388),\"\",((AW388*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P388,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK388),\"\",(((BK388)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P388,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A389=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I389,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M389,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A389=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H389,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A389=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H389,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A389=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H389,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A389=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H389,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG389),ISBLANK(AR389)),\"\",IF(AR389<0,'Risk Tables'!$C$46,BG389/AR389)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO389),ISBLANK(AR389)),\"\",IF(AR389<0,'Risk Tables'!$C$46,AO389/AR389)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH389=\"\",ISBLANK(CH389)),\"\",IF(CH389>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH389<=Parameters!$E$4,CH389>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH389<=Parameters!$F$4, CH389>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH389<=Parameters!$G$4, CH389>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI389=\"\",CI389=\"--\",ISBLANK(CI389)),\"\",IF(CI389='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI389>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI389<=Parameters!$E$5,CI389>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI389<=Parameters!$F$5, CI389>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI389<=Parameters!$G$5, CI389>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG389=\"\",CG389=\"--\",ISBLANK(CG389)),\"\",IF(CG389>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG389<=Parameters!$E$6,CG389>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG389<=Parameters!$F$6, CG389>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG389<=Parameters!$G$6, CG389>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY389=\"\",BY389=\"--\",ISBLANK(BY389)),\"\",IF(BY389>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY389<=Parameters!$E$8,BY389>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY389<=Parameters!$F$8, BY389>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY389<=Parameters!$G$8, BY389>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ389=\"\",BZ389=\"--\",ISBLANK(BZ389)),\"\",IF(BZ389>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ389<=Parameters!$E$9,BZ389>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ389<=Parameters!$F$9, BZ389>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ389<=Parameters!$G$9, BZ389>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA389=\"\",CA389=\"--\",ISBLANK(CA389)),\"\",IF(CA389<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA389>=Parameters!$E$10,CA389<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA389>=Parameters!$F$10, CA389<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA389>=Parameters!$G$10, CA389<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB389=\"\",CB389=\"--\",ISBLANK(CB389)),\"\",IF(CB389<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB389>=Parameters!$E$11,CB389<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB389>=Parameters!$F$11, CB389<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB389>=Parameters!$G$11, CB389<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO389=\"\",CO389=\"--\",ISBLANK(CO389)),\"\",IF(CO389<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO389>=Parameters!$E$13,CO389<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO389>=Parameters!$F$13, CO389<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO389>=Parameters!$G$13, CO389<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ389=\"\",CJ389=\"--\",ISBLANK(CJ389)),\"\",IF(CJ389='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ389<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ389>=Parameters!$E$14,CJ389<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ389>=Parameters!$F$14, CJ389<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ389>=Parameters!$G$14, CJ389<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK389=\"\",CK389=\"--\",ISBLANK(CK389)),\"\",IF(AND(CK389<Parameters!$E$15, CK389>=0), 'Risk Tables'!$C$44, IF(AND(CK389>=Parameters!$E$15,CK389<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK389>=Parameters!$F$15, CK389<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK389>=Parameters!$G$15, CK389<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM389=\"\",CM389=\"--\",ISBLANK(CM389)),\"\",IF(CM389>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM389<=Parameters!$E$16,CM389>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM389<=Parameters!$F$16, CM389>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM389<=Parameters!$G$16, CM389>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN389=\"\",CN389=\"--\",ISBLANK(CN389)),\"\",IF(CN389>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN389<=Parameters!$E$17,CN389>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN389<=Parameters!$F$17, CN389>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN389<=Parameters!$G$17, CN389>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL389=\"\",CL389=\"--\",ISBLANK(CL389)),\"\",IF(CL389>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL389<=Parameters!$E$18,CL389>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL389<=Parameters!$F$18, CL389>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL389<=Parameters!$G$18, CL389>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP389=\"\",CP389=\"--\",ISBLANK(CP389)),\"\",IF(CP389<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP389>=Parameters!$E$21,CP389<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP389>=Parameters!$F$21, CP389<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP389>=Parameters!$G$21, CP389<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ389=\"\",CQ389=\"--\",ISBLANK(CQ389)),\"\",IF(CQ389<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ389>=Parameters!$E$22,CQ389<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ389>=Parameters!$F$22, CQ389<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ389>=Parameters!$G$22, CQ389<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR389='Risk Tables'!$C$44,1,IF(CR389='Risk Tables'!$C$43,2,IF(CR389='Risk Tables'!$C$42, 3, IF(CR389='Risk Tables'!$C$41, 4, IF(CR389='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS389='Risk Tables'!$C$44,1,IF(CS389='Risk Tables'!$C$43,2,IF(CS389='Risk Tables'!$C$42, 3, IF(CS389='Risk Tables'!$C$41, 4, IF(CS389='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT389='Risk Tables'!$C$44,1,IF(CT389='Risk Tables'!$C$43,2,IF(CT389='Risk Tables'!$C$42, 3, IF(CT389='Risk Tables'!$C$41, 4, IF(CT389='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV389='Risk Tables'!$C$44,1,IF(CV389='Risk Tables'!$C$43,2,IF(CV389='Risk Tables'!$C$42, 3, IF(CV389='Risk Tables'!$C$41, 4, IF(CV389='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW389='Risk Tables'!$C$44,1,IF(CW389='Risk Tables'!$C$43,2,IF(CW389='Risk Tables'!$C$42, 3, IF(CW389='Risk Tables'!$C$41, 4, IF(CW389='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX389='Risk Tables'!$C$44,1,IF(CX389='Risk Tables'!$C$43,2,IF(CX389='Risk Tables'!$C$42, 3, IF(CX389='Risk Tables'!$C$41, 4, IF(CX389='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY389='Risk Tables'!$C$44,1,IF(CY389='Risk Tables'!$C$43,2,IF(CY389='Risk Tables'!$C$42, 3, IF(CY389='Risk Tables'!$C$41, 4, IF(CY389='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA389='Risk Tables'!$C$44,1,IF(DA389='Risk Tables'!$C$43,2,IF(DA389='Risk Tables'!$C$42, 3, IF(DA389='Risk Tables'!$C$41, 4, IF(DA389='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB389='Risk Tables'!$C$44,1,IF(DB389='Risk Tables'!$C$43,2,IF(DB389='Risk Tables'!$C$42, 3, IF(DB389='Risk Tables'!$C$41, 4, IF(DB389='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC389='Risk Tables'!$C$44,1,IF(DC389='Risk Tables'!$C$43,2,IF(DC389='Risk Tables'!$C$42, 3, IF(DC389='Risk Tables'!$C$41, 4, IF(DC389='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD389='Risk Tables'!$C$44,1,IF(DD389='Risk Tables'!$C$43,2,IF(DD389='Risk Tables'!$C$42, 3, IF(DD389='Risk Tables'!$C$41, 4, IF(DD389='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE389='Risk Tables'!$C$44,1,IF(DE389='Risk Tables'!$C$43,2,IF(DE389='Risk Tables'!$C$42, 3, IF(DE389='Risk Tables'!$C$41, 4, IF(DE389='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF389='Risk Tables'!$C$44,1,IF(DF389='Risk Tables'!$C$43,2,IF(DF389='Risk Tables'!$C$42, 3, IF(DF389='Risk Tables'!$C$41, 4, IF(DF389='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI389:DW389))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI389:DW389, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD389),\"\",((AD389*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P389,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V389),\"\",((V389*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P389,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO389),\"\",((AO389*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P389,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM389),\"\",((AM389*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P389,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI389),\"\",((AI389*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P389,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF389),\"\",((AF389*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P389,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR389),\"\",((AR389*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P389,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL389),\"\",((BL389*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P389,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM389),\"\",((BM389*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P389,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU389),\"\",((AU389*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P389,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW389),\"\",((AW389*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P389,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK389),\"\",(((BK389)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P389,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF(ISBLANK(F390),\"\",CONCATENATE(B390,E390,P390))","v":""},"",{"$f":"IF($A390=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I390,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M390,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A390=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H390,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A390=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H390,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A390=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H390,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A390=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H390,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(OR(ISBLANK(Y390),ISBLANK(AI390)),\"\",Y390/AI390),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(Y390),ISBLANK(W390),ISBLANK(AI390)),\"\",(Y390-W390)/AI390),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(V390),ISBLANK(AT390)),\"\",(V390*365)/AT390),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AF390),ISBLANK(AV390)),\"\",(AF390*365)/-AV390),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(Y390),\"\",(Y390-W390)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(CC390),ISBLANK(AI390)),\"\",CC390-AI390),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AZ390),ISBLANK(AT390)),\"\",AZ390/AT390),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG390),ISBLANK(AT390)),\"\",BG390/AT390),\"\")","v":""},"",{"$f":"IFERROR(IF(OR(ISBLANK(BG390),ISBLANK(AD390)),\"\",BG390/AD390),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG390),ISBLANK(AR390)),\"\",IF(AR390<0,'Risk Tables'!$C$46,BG390/AR390)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO390),ISBLANK(AR390)),\"\",IF(AR390<0,'Risk Tables'!$C$46,AO390/AR390)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO390),ISBLANK(BK390)),\"\",AO390/BK390),\"\")","v":""},{"$f":"IFERROR(IF(OR(AND(ISBLANK(AE390),ISBLANK(AJ390),ISBLANK(AK390),ISBLANK(AG390)),ISBLANK(BK390)),\"\",BK390/SUM(AE390,AJ390,AK390,AG390)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AZ390),ISBLANK(BA390)),\"\",AZ390/-BA390),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BK390),ISBLANK(BA390)),\"\",BK390/-BA390),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO390),ISBLANK(AD390)),\"\",AO390/AD390),\"\")","v":""},"","",{"$f":"IF(OR(CH390=\"\",ISBLANK(CH390)),\"\",IF(CH390>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH390<=Parameters!$E$4,CH390>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH390<=Parameters!$F$4, CH390>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH390<=Parameters!$G$4, CH390>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI390=\"\",CI390=\"--\",ISBLANK(CI390)),\"\",IF(CI390='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI390>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI390<=Parameters!$E$5,CI390>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI390<=Parameters!$F$5, CI390>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI390<=Parameters!$G$5, CI390>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG390=\"\",CG390=\"--\",ISBLANK(CG390)),\"\",IF(CG390>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG390<=Parameters!$E$6,CG390>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG390<=Parameters!$F$6, CG390>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG390<=Parameters!$G$6, CG390>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY390=\"\",BY390=\"--\",ISBLANK(BY390)),\"\",IF(BY390>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY390<=Parameters!$E$8,BY390>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY390<=Parameters!$F$8, BY390>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY390<=Parameters!$G$8, BY390>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ390=\"\",BZ390=\"--\",ISBLANK(BZ390)),\"\",IF(BZ390>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ390<=Parameters!$E$9,BZ390>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ390<=Parameters!$F$9, BZ390>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ390<=Parameters!$G$9, BZ390>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA390=\"\",CA390=\"--\",ISBLANK(CA390)),\"\",IF(CA390<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA390>=Parameters!$E$10,CA390<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA390>=Parameters!$F$10, CA390<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA390>=Parameters!$G$10, CA390<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB390=\"\",CB390=\"--\",ISBLANK(CB390)),\"\",IF(CB390<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB390>=Parameters!$E$11,CB390<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB390>=Parameters!$F$11, CB390<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB390>=Parameters!$G$11, CB390<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO390=\"\",CO390=\"--\",ISBLANK(CO390)),\"\",IF(CO390<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO390>=Parameters!$E$13,CO390<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO390>=Parameters!$F$13, CO390<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO390>=Parameters!$G$13, CO390<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ390=\"\",CJ390=\"--\",ISBLANK(CJ390)),\"\",IF(CJ390='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ390<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ390>=Parameters!$E$14,CJ390<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ390>=Parameters!$F$14, CJ390<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ390>=Parameters!$G$14, CJ390<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK390=\"\",CK390=\"--\",ISBLANK(CK390)),\"\",IF(AND(CK390<Parameters!$E$15, CK390>=0), 'Risk Tables'!$C$44, IF(AND(CK390>=Parameters!$E$15,CK390<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK390>=Parameters!$F$15, CK390<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK390>=Parameters!$G$15, CK390<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM390=\"\",CM390=\"--\",ISBLANK(CM390)),\"\",IF(CM390>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM390<=Parameters!$E$16,CM390>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM390<=Parameters!$F$16, CM390>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM390<=Parameters!$G$16, CM390>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN390=\"\",CN390=\"--\",ISBLANK(CN390)),\"\",IF(CN390>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN390<=Parameters!$E$17,CN390>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN390<=Parameters!$F$17, CN390>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN390<=Parameters!$G$17, CN390>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL390=\"\",CL390=\"--\",ISBLANK(CL390)),\"\",IF(CL390>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL390<=Parameters!$E$18,CL390>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL390<=Parameters!$F$18, CL390>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL390<=Parameters!$G$18, CL390>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP390=\"\",CP390=\"--\",ISBLANK(CP390)),\"\",IF(CP390<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP390>=Parameters!$E$21,CP390<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP390>=Parameters!$F$21, CP390<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP390>=Parameters!$G$21, CP390<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ390=\"\",CQ390=\"--\",ISBLANK(CQ390)),\"\",IF(CQ390<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ390>=Parameters!$E$22,CQ390<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ390>=Parameters!$F$22, CQ390<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ390>=Parameters!$G$22, CQ390<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR390='Risk Tables'!$C$44,1,IF(CR390='Risk Tables'!$C$43,2,IF(CR390='Risk Tables'!$C$42, 3, IF(CR390='Risk Tables'!$C$41, 4, IF(CR390='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS390='Risk Tables'!$C$44,1,IF(CS390='Risk Tables'!$C$43,2,IF(CS390='Risk Tables'!$C$42, 3, IF(CS390='Risk Tables'!$C$41, 4, IF(CS390='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT390='Risk Tables'!$C$44,1,IF(CT390='Risk Tables'!$C$43,2,IF(CT390='Risk Tables'!$C$42, 3, IF(CT390='Risk Tables'!$C$41, 4, IF(CT390='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV390='Risk Tables'!$C$44,1,IF(CV390='Risk Tables'!$C$43,2,IF(CV390='Risk Tables'!$C$42, 3, IF(CV390='Risk Tables'!$C$41, 4, IF(CV390='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW390='Risk Tables'!$C$44,1,IF(CW390='Risk Tables'!$C$43,2,IF(CW390='Risk Tables'!$C$42, 3, IF(CW390='Risk Tables'!$C$41, 4, IF(CW390='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX390='Risk Tables'!$C$44,1,IF(CX390='Risk Tables'!$C$43,2,IF(CX390='Risk Tables'!$C$42, 3, IF(CX390='Risk Tables'!$C$41, 4, IF(CX390='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY390='Risk Tables'!$C$44,1,IF(CY390='Risk Tables'!$C$43,2,IF(CY390='Risk Tables'!$C$42, 3, IF(CY390='Risk Tables'!$C$41, 4, IF(CY390='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA390='Risk Tables'!$C$44,1,IF(DA390='Risk Tables'!$C$43,2,IF(DA390='Risk Tables'!$C$42, 3, IF(DA390='Risk Tables'!$C$41, 4, IF(DA390='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB390='Risk Tables'!$C$44,1,IF(DB390='Risk Tables'!$C$43,2,IF(DB390='Risk Tables'!$C$42, 3, IF(DB390='Risk Tables'!$C$41, 4, IF(DB390='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC390='Risk Tables'!$C$44,1,IF(DC390='Risk Tables'!$C$43,2,IF(DC390='Risk Tables'!$C$42, 3, IF(DC390='Risk Tables'!$C$41, 4, IF(DC390='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD390='Risk Tables'!$C$44,1,IF(DD390='Risk Tables'!$C$43,2,IF(DD390='Risk Tables'!$C$42, 3, IF(DD390='Risk Tables'!$C$41, 4, IF(DD390='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE390='Risk Tables'!$C$44,1,IF(DE390='Risk Tables'!$C$43,2,IF(DE390='Risk Tables'!$C$42, 3, IF(DE390='Risk Tables'!$C$41, 4, IF(DE390='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF390='Risk Tables'!$C$44,1,IF(DF390='Risk Tables'!$C$43,2,IF(DF390='Risk Tables'!$C$42, 3, IF(DF390='Risk Tables'!$C$41, 4, IF(DF390='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI390:DW390))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI390:DW390, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD390),\"\",((AD390*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P390,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V390),\"\",((V390*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P390,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO390),\"\",((AO390*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P390,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM390),\"\",((AM390*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P390,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI390),\"\",((AI390*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P390,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF390),\"\",((AF390*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P390,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR390),\"\",((AR390*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P390,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL390),\"\",((BL390*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P390,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM390),\"\",((BM390*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P390,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU390),\"\",((AU390*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P390,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW390),\"\",((AW390*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P390,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK390),\"\",(((BK390)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P390,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["",{"$f":"IF(ISBLANK(F391),\"\",IF(F391=F390,B390,B390+1))","v":""},{"$f":"IF($A391=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I391,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M391,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A391=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H391,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A391=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H391,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A391=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H391,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A391=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H391,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT391+AX391","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG391),ISBLANK(AR391)),\"\",IF(AR391<0,'Risk Tables'!$C$46,BG391/AR391)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO391),ISBLANK(AR391)),\"\",IF(AR391<0,'Risk Tables'!$C$46,AO391/AR391)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU391/(BL391+AU391),\"\")","v":""},{"$f":"IFERROR(-(AV391+AY391+BA391-BB391)/(AT391+AX391),\"\")","v":""},{"$f":"IF(OR(CH391=\"\",ISBLANK(CH391)),\"\",IF(CH391>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH391<=Parameters!$E$4,CH391>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH391<=Parameters!$F$4, CH391>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH391<=Parameters!$G$4, CH391>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI391=\"\",CI391=\"--\",ISBLANK(CI391)),\"\",IF(CI391='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI391>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI391<=Parameters!$E$5,CI391>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI391<=Parameters!$F$5, CI391>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI391<=Parameters!$G$5, CI391>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG391=\"\",CG391=\"--\",ISBLANK(CG391)),\"\",IF(CG391>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG391<=Parameters!$E$6,CG391>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG391<=Parameters!$F$6, CG391>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG391<=Parameters!$G$6, CG391>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY391=\"\",BY391=\"--\",ISBLANK(BY391)),\"\",IF(BY391>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY391<=Parameters!$E$8,BY391>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY391<=Parameters!$F$8, BY391>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY391<=Parameters!$G$8, BY391>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ391=\"\",BZ391=\"--\",ISBLANK(BZ391)),\"\",IF(BZ391>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ391<=Parameters!$E$9,BZ391>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ391<=Parameters!$F$9, BZ391>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ391<=Parameters!$G$9, BZ391>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA391=\"\",CA391=\"--\",ISBLANK(CA391)),\"\",IF(CA391<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA391>=Parameters!$E$10,CA391<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA391>=Parameters!$F$10, CA391<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA391>=Parameters!$G$10, CA391<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB391=\"\",CB391=\"--\",ISBLANK(CB391)),\"\",IF(CB391<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB391>=Parameters!$E$11,CB391<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB391>=Parameters!$F$11, CB391<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB391>=Parameters!$G$11, CB391<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO391=\"\",CO391=\"--\",ISBLANK(CO391)),\"\",IF(CO391<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO391>=Parameters!$E$13,CO391<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO391>=Parameters!$F$13, CO391<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO391>=Parameters!$G$13, CO391<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ391=\"\",CJ391=\"--\",ISBLANK(CJ391)),\"\",IF(CJ391='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ391<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ391>=Parameters!$E$14,CJ391<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ391>=Parameters!$F$14, CJ391<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ391>=Parameters!$G$14, CJ391<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK391=\"\",CK391=\"--\",ISBLANK(CK391)),\"\",IF(AND(CK391<Parameters!$E$15, CK391>=0), 'Risk Tables'!$C$44, IF(AND(CK391>=Parameters!$E$15,CK391<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK391>=Parameters!$F$15, CK391<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK391>=Parameters!$G$15, CK391<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM391=\"\",CM391=\"--\",ISBLANK(CM391)),\"\",IF(CM391>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM391<=Parameters!$E$16,CM391>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM391<=Parameters!$F$16, CM391>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM391<=Parameters!$G$16, CM391>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN391=\"\",CN391=\"--\",ISBLANK(CN391)),\"\",IF(CN391>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN391<=Parameters!$E$17,CN391>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN391<=Parameters!$F$17, CN391>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN391<=Parameters!$G$17, CN391>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL391=\"\",CL391=\"--\",ISBLANK(CL391)),\"\",IF(CL391>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL391<=Parameters!$E$18,CL391>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL391<=Parameters!$F$18, CL391>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL391<=Parameters!$G$18, CL391>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP391=\"\",CP391=\"--\",ISBLANK(CP391)),\"\",IF(CP391<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP391>=Parameters!$E$21,CP391<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP391>=Parameters!$F$21, CP391<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP391>=Parameters!$G$21, CP391<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ391=\"\",CQ391=\"--\",ISBLANK(CQ391)),\"\",IF(CQ391<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ391>=Parameters!$E$22,CQ391<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ391>=Parameters!$F$22, CQ391<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ391>=Parameters!$G$22, CQ391<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR391='Risk Tables'!$C$44,1,IF(CR391='Risk Tables'!$C$43,2,IF(CR391='Risk Tables'!$C$42, 3, IF(CR391='Risk Tables'!$C$41, 4, IF(CR391='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS391='Risk Tables'!$C$44,1,IF(CS391='Risk Tables'!$C$43,2,IF(CS391='Risk Tables'!$C$42, 3, IF(CS391='Risk Tables'!$C$41, 4, IF(CS391='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT391='Risk Tables'!$C$44,1,IF(CT391='Risk Tables'!$C$43,2,IF(CT391='Risk Tables'!$C$42, 3, IF(CT391='Risk Tables'!$C$41, 4, IF(CT391='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV391='Risk Tables'!$C$44,1,IF(CV391='Risk Tables'!$C$43,2,IF(CV391='Risk Tables'!$C$42, 3, IF(CV391='Risk Tables'!$C$41, 4, IF(CV391='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW391='Risk Tables'!$C$44,1,IF(CW391='Risk Tables'!$C$43,2,IF(CW391='Risk Tables'!$C$42, 3, IF(CW391='Risk Tables'!$C$41, 4, IF(CW391='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX391='Risk Tables'!$C$44,1,IF(CX391='Risk Tables'!$C$43,2,IF(CX391='Risk Tables'!$C$42, 3, IF(CX391='Risk Tables'!$C$41, 4, IF(CX391='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY391='Risk Tables'!$C$44,1,IF(CY391='Risk Tables'!$C$43,2,IF(CY391='Risk Tables'!$C$42, 3, IF(CY391='Risk Tables'!$C$41, 4, IF(CY391='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA391='Risk Tables'!$C$44,1,IF(DA391='Risk Tables'!$C$43,2,IF(DA391='Risk Tables'!$C$42, 3, IF(DA391='Risk Tables'!$C$41, 4, IF(DA391='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB391='Risk Tables'!$C$44,1,IF(DB391='Risk Tables'!$C$43,2,IF(DB391='Risk Tables'!$C$42, 3, IF(DB391='Risk Tables'!$C$41, 4, IF(DB391='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC391='Risk Tables'!$C$44,1,IF(DC391='Risk Tables'!$C$43,2,IF(DC391='Risk Tables'!$C$42, 3, IF(DC391='Risk Tables'!$C$41, 4, IF(DC391='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD391='Risk Tables'!$C$44,1,IF(DD391='Risk Tables'!$C$43,2,IF(DD391='Risk Tables'!$C$42, 3, IF(DD391='Risk Tables'!$C$41, 4, IF(DD391='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE391='Risk Tables'!$C$44,1,IF(DE391='Risk Tables'!$C$43,2,IF(DE391='Risk Tables'!$C$42, 3, IF(DE391='Risk Tables'!$C$41, 4, IF(DE391='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF391='Risk Tables'!$C$44,1,IF(DF391='Risk Tables'!$C$43,2,IF(DF391='Risk Tables'!$C$42, 3, IF(DF391='Risk Tables'!$C$41, 4, IF(DF391='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI391:DW391))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI391:DW391, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD391),\"\",((AD391*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P391,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V391),\"\",((V391*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P391,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO391),\"\",((AO391*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P391,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM391),\"\",((AM391*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P391,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI391),\"\",((AI391*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P391,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF391),\"\",((AF391*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P391,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR391),\"\",((AR391*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P391,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL391),\"\",((BL391*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P391,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM391),\"\",((BM391*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P391,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU391),\"\",((AU391*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P391,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW391),\"\",((AW391*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P391,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK391),\"\",(((BK391)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P391,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(6.56*((Y391-AI391)/AD391)+3.26*(AP391/AD391)+6.72*(AZ391/AD391)+1.05*(AR391/AO391),\"\")","v":""},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A392=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I392,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M392,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A392=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H392,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A392=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H392,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A392=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H392,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A392=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H392,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG392),ISBLANK(AR392)),\"\",IF(AR392<0,'Risk Tables'!$C$46,BG392/AR392)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO392),ISBLANK(AR392)),\"\",IF(AR392<0,'Risk Tables'!$C$46,AO392/AR392)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH392=\"\",ISBLANK(CH392)),\"\",IF(CH392>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH392<=Parameters!$E$4,CH392>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH392<=Parameters!$F$4, CH392>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH392<=Parameters!$G$4, CH392>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI392=\"\",CI392=\"--\",ISBLANK(CI392)),\"\",IF(CI392='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI392>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI392<=Parameters!$E$5,CI392>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI392<=Parameters!$F$5, CI392>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI392<=Parameters!$G$5, CI392>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG392=\"\",CG392=\"--\",ISBLANK(CG392)),\"\",IF(CG392>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG392<=Parameters!$E$6,CG392>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG392<=Parameters!$F$6, CG392>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG392<=Parameters!$G$6, CG392>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY392=\"\",BY392=\"--\",ISBLANK(BY392)),\"\",IF(BY392>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY392<=Parameters!$E$8,BY392>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY392<=Parameters!$F$8, BY392>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY392<=Parameters!$G$8, BY392>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ392=\"\",BZ392=\"--\",ISBLANK(BZ392)),\"\",IF(BZ392>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ392<=Parameters!$E$9,BZ392>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ392<=Parameters!$F$9, BZ392>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ392<=Parameters!$G$9, BZ392>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA392=\"\",CA392=\"--\",ISBLANK(CA392)),\"\",IF(CA392<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA392>=Parameters!$E$10,CA392<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA392>=Parameters!$F$10, CA392<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA392>=Parameters!$G$10, CA392<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB392=\"\",CB392=\"--\",ISBLANK(CB392)),\"\",IF(CB392<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB392>=Parameters!$E$11,CB392<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB392>=Parameters!$F$11, CB392<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB392>=Parameters!$G$11, CB392<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO392=\"\",CO392=\"--\",ISBLANK(CO392)),\"\",IF(CO392<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO392>=Parameters!$E$13,CO392<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO392>=Parameters!$F$13, CO392<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO392>=Parameters!$G$13, CO392<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ392=\"\",CJ392=\"--\",ISBLANK(CJ392)),\"\",IF(CJ392='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ392<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ392>=Parameters!$E$14,CJ392<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ392>=Parameters!$F$14, CJ392<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ392>=Parameters!$G$14, CJ392<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK392=\"\",CK392=\"--\",ISBLANK(CK392)),\"\",IF(AND(CK392<Parameters!$E$15, CK392>=0), 'Risk Tables'!$C$44, IF(AND(CK392>=Parameters!$E$15,CK392<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK392>=Parameters!$F$15, CK392<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK392>=Parameters!$G$15, CK392<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM392=\"\",CM392=\"--\",ISBLANK(CM392)),\"\",IF(CM392>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM392<=Parameters!$E$16,CM392>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM392<=Parameters!$F$16, CM392>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM392<=Parameters!$G$16, CM392>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN392=\"\",CN392=\"--\",ISBLANK(CN392)),\"\",IF(CN392>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN392<=Parameters!$E$17,CN392>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN392<=Parameters!$F$17, CN392>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN392<=Parameters!$G$17, CN392>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL392=\"\",CL392=\"--\",ISBLANK(CL392)),\"\",IF(CL392>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL392<=Parameters!$E$18,CL392>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL392<=Parameters!$F$18, CL392>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL392<=Parameters!$G$18, CL392>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP392=\"\",CP392=\"--\",ISBLANK(CP392)),\"\",IF(CP392<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP392>=Parameters!$E$21,CP392<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP392>=Parameters!$F$21, CP392<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP392>=Parameters!$G$21, CP392<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ392=\"\",CQ392=\"--\",ISBLANK(CQ392)),\"\",IF(CQ392<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ392>=Parameters!$E$22,CQ392<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ392>=Parameters!$F$22, CQ392<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ392>=Parameters!$G$22, CQ392<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR392='Risk Tables'!$C$44,1,IF(CR392='Risk Tables'!$C$43,2,IF(CR392='Risk Tables'!$C$42, 3, IF(CR392='Risk Tables'!$C$41, 4, IF(CR392='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS392='Risk Tables'!$C$44,1,IF(CS392='Risk Tables'!$C$43,2,IF(CS392='Risk Tables'!$C$42, 3, IF(CS392='Risk Tables'!$C$41, 4, IF(CS392='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT392='Risk Tables'!$C$44,1,IF(CT392='Risk Tables'!$C$43,2,IF(CT392='Risk Tables'!$C$42, 3, IF(CT392='Risk Tables'!$C$41, 4, IF(CT392='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV392='Risk Tables'!$C$44,1,IF(CV392='Risk Tables'!$C$43,2,IF(CV392='Risk Tables'!$C$42, 3, IF(CV392='Risk Tables'!$C$41, 4, IF(CV392='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW392='Risk Tables'!$C$44,1,IF(CW392='Risk Tables'!$C$43,2,IF(CW392='Risk Tables'!$C$42, 3, IF(CW392='Risk Tables'!$C$41, 4, IF(CW392='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX392='Risk Tables'!$C$44,1,IF(CX392='Risk Tables'!$C$43,2,IF(CX392='Risk Tables'!$C$42, 3, IF(CX392='Risk Tables'!$C$41, 4, IF(CX392='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY392='Risk Tables'!$C$44,1,IF(CY392='Risk Tables'!$C$43,2,IF(CY392='Risk Tables'!$C$42, 3, IF(CY392='Risk Tables'!$C$41, 4, IF(CY392='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA392='Risk Tables'!$C$44,1,IF(DA392='Risk Tables'!$C$43,2,IF(DA392='Risk Tables'!$C$42, 3, IF(DA392='Risk Tables'!$C$41, 4, IF(DA392='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB392='Risk Tables'!$C$44,1,IF(DB392='Risk Tables'!$C$43,2,IF(DB392='Risk Tables'!$C$42, 3, IF(DB392='Risk Tables'!$C$41, 4, IF(DB392='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC392='Risk Tables'!$C$44,1,IF(DC392='Risk Tables'!$C$43,2,IF(DC392='Risk Tables'!$C$42, 3, IF(DC392='Risk Tables'!$C$41, 4, IF(DC392='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD392='Risk Tables'!$C$44,1,IF(DD392='Risk Tables'!$C$43,2,IF(DD392='Risk Tables'!$C$42, 3, IF(DD392='Risk Tables'!$C$41, 4, IF(DD392='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE392='Risk Tables'!$C$44,1,IF(DE392='Risk Tables'!$C$43,2,IF(DE392='Risk Tables'!$C$42, 3, IF(DE392='Risk Tables'!$C$41, 4, IF(DE392='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF392='Risk Tables'!$C$44,1,IF(DF392='Risk Tables'!$C$43,2,IF(DF392='Risk Tables'!$C$42, 3, IF(DF392='Risk Tables'!$C$41, 4, IF(DF392='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI392:DW392))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI392:DW392, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD392),\"\",((AD392*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P392,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V392),\"\",((V392*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P392,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO392),\"\",((AO392*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P392,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM392),\"\",((AM392*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P392,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI392),\"\",((AI392*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P392,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF392),\"\",((AF392*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P392,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR392),\"\",((AR392*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P392,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL392),\"\",((BL392*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P392,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM392),\"\",((BM392*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P392,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU392),\"\",((AU392*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P392,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW392),\"\",((AW392*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P392,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK392),\"\",(((BK392)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P392,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A393=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I393,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M393,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A393=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H393,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A393=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H393,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A393=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H393,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A393=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H393,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG393),ISBLANK(AR393)),\"\",IF(AR393<0,'Risk Tables'!$C$46,BG393/AR393)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO393),ISBLANK(AR393)),\"\",IF(AR393<0,'Risk Tables'!$C$46,AO393/AR393)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH393=\"\",ISBLANK(CH393)),\"\",IF(CH393>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH393<=Parameters!$E$4,CH393>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH393<=Parameters!$F$4, CH393>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH393<=Parameters!$G$4, CH393>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI393=\"\",CI393=\"--\",ISBLANK(CI393)),\"\",IF(CI393='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI393>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI393<=Parameters!$E$5,CI393>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI393<=Parameters!$F$5, CI393>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI393<=Parameters!$G$5, CI393>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG393=\"\",CG393=\"--\",ISBLANK(CG393)),\"\",IF(CG393>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG393<=Parameters!$E$6,CG393>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG393<=Parameters!$F$6, CG393>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG393<=Parameters!$G$6, CG393>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY393=\"\",BY393=\"--\",ISBLANK(BY393)),\"\",IF(BY393>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY393<=Parameters!$E$8,BY393>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY393<=Parameters!$F$8, BY393>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY393<=Parameters!$G$8, BY393>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ393=\"\",BZ393=\"--\",ISBLANK(BZ393)),\"\",IF(BZ393>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ393<=Parameters!$E$9,BZ393>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ393<=Parameters!$F$9, BZ393>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ393<=Parameters!$G$9, BZ393>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA393=\"\",CA393=\"--\",ISBLANK(CA393)),\"\",IF(CA393<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA393>=Parameters!$E$10,CA393<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA393>=Parameters!$F$10, CA393<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA393>=Parameters!$G$10, CA393<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB393=\"\",CB393=\"--\",ISBLANK(CB393)),\"\",IF(CB393<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB393>=Parameters!$E$11,CB393<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB393>=Parameters!$F$11, CB393<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB393>=Parameters!$G$11, CB393<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO393=\"\",CO393=\"--\",ISBLANK(CO393)),\"\",IF(CO393<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO393>=Parameters!$E$13,CO393<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO393>=Parameters!$F$13, CO393<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO393>=Parameters!$G$13, CO393<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ393=\"\",CJ393=\"--\",ISBLANK(CJ393)),\"\",IF(CJ393='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ393<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ393>=Parameters!$E$14,CJ393<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ393>=Parameters!$F$14, CJ393<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ393>=Parameters!$G$14, CJ393<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK393=\"\",CK393=\"--\",ISBLANK(CK393)),\"\",IF(AND(CK393<Parameters!$E$15, CK393>=0), 'Risk Tables'!$C$44, IF(AND(CK393>=Parameters!$E$15,CK393<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK393>=Parameters!$F$15, CK393<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK393>=Parameters!$G$15, CK393<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM393=\"\",CM393=\"--\",ISBLANK(CM393)),\"\",IF(CM393>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM393<=Parameters!$E$16,CM393>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM393<=Parameters!$F$16, CM393>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM393<=Parameters!$G$16, CM393>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN393=\"\",CN393=\"--\",ISBLANK(CN393)),\"\",IF(CN393>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN393<=Parameters!$E$17,CN393>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN393<=Parameters!$F$17, CN393>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN393<=Parameters!$G$17, CN393>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL393=\"\",CL393=\"--\",ISBLANK(CL393)),\"\",IF(CL393>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL393<=Parameters!$E$18,CL393>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL393<=Parameters!$F$18, CL393>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL393<=Parameters!$G$18, CL393>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP393=\"\",CP393=\"--\",ISBLANK(CP393)),\"\",IF(CP393<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP393>=Parameters!$E$21,CP393<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP393>=Parameters!$F$21, CP393<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP393>=Parameters!$G$21, CP393<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ393=\"\",CQ393=\"--\",ISBLANK(CQ393)),\"\",IF(CQ393<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ393>=Parameters!$E$22,CQ393<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ393>=Parameters!$F$22, CQ393<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ393>=Parameters!$G$22, CQ393<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR393='Risk Tables'!$C$44,1,IF(CR393='Risk Tables'!$C$43,2,IF(CR393='Risk Tables'!$C$42, 3, IF(CR393='Risk Tables'!$C$41, 4, IF(CR393='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS393='Risk Tables'!$C$44,1,IF(CS393='Risk Tables'!$C$43,2,IF(CS393='Risk Tables'!$C$42, 3, IF(CS393='Risk Tables'!$C$41, 4, IF(CS393='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT393='Risk Tables'!$C$44,1,IF(CT393='Risk Tables'!$C$43,2,IF(CT393='Risk Tables'!$C$42, 3, IF(CT393='Risk Tables'!$C$41, 4, IF(CT393='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV393='Risk Tables'!$C$44,1,IF(CV393='Risk Tables'!$C$43,2,IF(CV393='Risk Tables'!$C$42, 3, IF(CV393='Risk Tables'!$C$41, 4, IF(CV393='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW393='Risk Tables'!$C$44,1,IF(CW393='Risk Tables'!$C$43,2,IF(CW393='Risk Tables'!$C$42, 3, IF(CW393='Risk Tables'!$C$41, 4, IF(CW393='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX393='Risk Tables'!$C$44,1,IF(CX393='Risk Tables'!$C$43,2,IF(CX393='Risk Tables'!$C$42, 3, IF(CX393='Risk Tables'!$C$41, 4, IF(CX393='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY393='Risk Tables'!$C$44,1,IF(CY393='Risk Tables'!$C$43,2,IF(CY393='Risk Tables'!$C$42, 3, IF(CY393='Risk Tables'!$C$41, 4, IF(CY393='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA393='Risk Tables'!$C$44,1,IF(DA393='Risk Tables'!$C$43,2,IF(DA393='Risk Tables'!$C$42, 3, IF(DA393='Risk Tables'!$C$41, 4, IF(DA393='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB393='Risk Tables'!$C$44,1,IF(DB393='Risk Tables'!$C$43,2,IF(DB393='Risk Tables'!$C$42, 3, IF(DB393='Risk Tables'!$C$41, 4, IF(DB393='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC393='Risk Tables'!$C$44,1,IF(DC393='Risk Tables'!$C$43,2,IF(DC393='Risk Tables'!$C$42, 3, IF(DC393='Risk Tables'!$C$41, 4, IF(DC393='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD393='Risk Tables'!$C$44,1,IF(DD393='Risk Tables'!$C$43,2,IF(DD393='Risk Tables'!$C$42, 3, IF(DD393='Risk Tables'!$C$41, 4, IF(DD393='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE393='Risk Tables'!$C$44,1,IF(DE393='Risk Tables'!$C$43,2,IF(DE393='Risk Tables'!$C$42, 3, IF(DE393='Risk Tables'!$C$41, 4, IF(DE393='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF393='Risk Tables'!$C$44,1,IF(DF393='Risk Tables'!$C$43,2,IF(DF393='Risk Tables'!$C$42, 3, IF(DF393='Risk Tables'!$C$41, 4, IF(DF393='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI393:DW393))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI393:DW393, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD393),\"\",((AD393*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P393,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V393),\"\",((V393*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P393,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO393),\"\",((AO393*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P393,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM393),\"\",((AM393*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P393,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI393),\"\",((AI393*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P393,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF393),\"\",((AF393*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P393,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR393),\"\",((AR393*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P393,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL393),\"\",((BL393*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P393,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM393),\"\",((BM393*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P393,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU393),\"\",((AU393*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P393,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW393),\"\",((AW393*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P393,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK393),\"\",(((BK393)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P393,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A394=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I394,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M394,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A394=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H394,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A394=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H394,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A394=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H394,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A394=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H394,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG394),ISBLANK(AR394)),\"\",IF(AR394<0,'Risk Tables'!$C$46,BG394/AR394)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO394),ISBLANK(AR394)),\"\",IF(AR394<0,'Risk Tables'!$C$46,AO394/AR394)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH394=\"\",ISBLANK(CH394)),\"\",IF(CH394>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH394<=Parameters!$E$4,CH394>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH394<=Parameters!$F$4, CH394>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH394<=Parameters!$G$4, CH394>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI394=\"\",CI394=\"--\",ISBLANK(CI394)),\"\",IF(CI394='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI394>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI394<=Parameters!$E$5,CI394>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI394<=Parameters!$F$5, CI394>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI394<=Parameters!$G$5, CI394>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG394=\"\",CG394=\"--\",ISBLANK(CG394)),\"\",IF(CG394>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG394<=Parameters!$E$6,CG394>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG394<=Parameters!$F$6, CG394>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG394<=Parameters!$G$6, CG394>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY394=\"\",BY394=\"--\",ISBLANK(BY394)),\"\",IF(BY394>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY394<=Parameters!$E$8,BY394>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY394<=Parameters!$F$8, BY394>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY394<=Parameters!$G$8, BY394>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ394=\"\",BZ394=\"--\",ISBLANK(BZ394)),\"\",IF(BZ394>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ394<=Parameters!$E$9,BZ394>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ394<=Parameters!$F$9, BZ394>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ394<=Parameters!$G$9, BZ394>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA394=\"\",CA394=\"--\",ISBLANK(CA394)),\"\",IF(CA394<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA394>=Parameters!$E$10,CA394<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA394>=Parameters!$F$10, CA394<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA394>=Parameters!$G$10, CA394<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB394=\"\",CB394=\"--\",ISBLANK(CB394)),\"\",IF(CB394<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB394>=Parameters!$E$11,CB394<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB394>=Parameters!$F$11, CB394<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB394>=Parameters!$G$11, CB394<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO394=\"\",CO394=\"--\",ISBLANK(CO394)),\"\",IF(CO394<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO394>=Parameters!$E$13,CO394<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO394>=Parameters!$F$13, CO394<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO394>=Parameters!$G$13, CO394<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ394=\"\",CJ394=\"--\",ISBLANK(CJ394)),\"\",IF(CJ394='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ394<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ394>=Parameters!$E$14,CJ394<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ394>=Parameters!$F$14, CJ394<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ394>=Parameters!$G$14, CJ394<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK394=\"\",CK394=\"--\",ISBLANK(CK394)),\"\",IF(AND(CK394<Parameters!$E$15, CK394>=0), 'Risk Tables'!$C$44, IF(AND(CK394>=Parameters!$E$15,CK394<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK394>=Parameters!$F$15, CK394<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK394>=Parameters!$G$15, CK394<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM394=\"\",CM394=\"--\",ISBLANK(CM394)),\"\",IF(CM394>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM394<=Parameters!$E$16,CM394>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM394<=Parameters!$F$16, CM394>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM394<=Parameters!$G$16, CM394>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN394=\"\",CN394=\"--\",ISBLANK(CN394)),\"\",IF(CN394>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN394<=Parameters!$E$17,CN394>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN394<=Parameters!$F$17, CN394>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN394<=Parameters!$G$17, CN394>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL394=\"\",CL394=\"--\",ISBLANK(CL394)),\"\",IF(CL394>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL394<=Parameters!$E$18,CL394>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL394<=Parameters!$F$18, CL394>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL394<=Parameters!$G$18, CL394>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP394=\"\",CP394=\"--\",ISBLANK(CP394)),\"\",IF(CP394<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP394>=Parameters!$E$21,CP394<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP394>=Parameters!$F$21, CP394<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP394>=Parameters!$G$21, CP394<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ394=\"\",CQ394=\"--\",ISBLANK(CQ394)),\"\",IF(CQ394<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ394>=Parameters!$E$22,CQ394<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ394>=Parameters!$F$22, CQ394<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ394>=Parameters!$G$22, CQ394<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR394='Risk Tables'!$C$44,1,IF(CR394='Risk Tables'!$C$43,2,IF(CR394='Risk Tables'!$C$42, 3, IF(CR394='Risk Tables'!$C$41, 4, IF(CR394='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS394='Risk Tables'!$C$44,1,IF(CS394='Risk Tables'!$C$43,2,IF(CS394='Risk Tables'!$C$42, 3, IF(CS394='Risk Tables'!$C$41, 4, IF(CS394='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT394='Risk Tables'!$C$44,1,IF(CT394='Risk Tables'!$C$43,2,IF(CT394='Risk Tables'!$C$42, 3, IF(CT394='Risk Tables'!$C$41, 4, IF(CT394='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV394='Risk Tables'!$C$44,1,IF(CV394='Risk Tables'!$C$43,2,IF(CV394='Risk Tables'!$C$42, 3, IF(CV394='Risk Tables'!$C$41, 4, IF(CV394='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW394='Risk Tables'!$C$44,1,IF(CW394='Risk Tables'!$C$43,2,IF(CW394='Risk Tables'!$C$42, 3, IF(CW394='Risk Tables'!$C$41, 4, IF(CW394='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX394='Risk Tables'!$C$44,1,IF(CX394='Risk Tables'!$C$43,2,IF(CX394='Risk Tables'!$C$42, 3, IF(CX394='Risk Tables'!$C$41, 4, IF(CX394='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY394='Risk Tables'!$C$44,1,IF(CY394='Risk Tables'!$C$43,2,IF(CY394='Risk Tables'!$C$42, 3, IF(CY394='Risk Tables'!$C$41, 4, IF(CY394='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA394='Risk Tables'!$C$44,1,IF(DA394='Risk Tables'!$C$43,2,IF(DA394='Risk Tables'!$C$42, 3, IF(DA394='Risk Tables'!$C$41, 4, IF(DA394='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB394='Risk Tables'!$C$44,1,IF(DB394='Risk Tables'!$C$43,2,IF(DB394='Risk Tables'!$C$42, 3, IF(DB394='Risk Tables'!$C$41, 4, IF(DB394='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC394='Risk Tables'!$C$44,1,IF(DC394='Risk Tables'!$C$43,2,IF(DC394='Risk Tables'!$C$42, 3, IF(DC394='Risk Tables'!$C$41, 4, IF(DC394='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD394='Risk Tables'!$C$44,1,IF(DD394='Risk Tables'!$C$43,2,IF(DD394='Risk Tables'!$C$42, 3, IF(DD394='Risk Tables'!$C$41, 4, IF(DD394='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE394='Risk Tables'!$C$44,1,IF(DE394='Risk Tables'!$C$43,2,IF(DE394='Risk Tables'!$C$42, 3, IF(DE394='Risk Tables'!$C$41, 4, IF(DE394='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF394='Risk Tables'!$C$44,1,IF(DF394='Risk Tables'!$C$43,2,IF(DF394='Risk Tables'!$C$42, 3, IF(DF394='Risk Tables'!$C$41, 4, IF(DF394='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI394:DW394))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI394:DW394, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD394),\"\",((AD394*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P394,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V394),\"\",((V394*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P394,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO394),\"\",((AO394*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P394,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM394),\"\",((AM394*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P394,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI394),\"\",((AI394*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P394,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF394),\"\",((AF394*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P394,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR394),\"\",((AR394*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P394,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL394),\"\",((BL394*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P394,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM394),\"\",((BM394*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P394,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU394),\"\",((AU394*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P394,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW394),\"\",((AW394*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P394,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK394),\"\",(((BK394)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P394,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A395=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I395,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M395,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A395=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H395,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A395=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H395,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A395=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H395,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A395=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H395,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG395),ISBLANK(AR395)),\"\",IF(AR395<0,'Risk Tables'!$C$46,BG395/AR395)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO395),ISBLANK(AR395)),\"\",IF(AR395<0,'Risk Tables'!$C$46,AO395/AR395)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH395=\"\",ISBLANK(CH395)),\"\",IF(CH395>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH395<=Parameters!$E$4,CH395>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH395<=Parameters!$F$4, CH395>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH395<=Parameters!$G$4, CH395>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI395=\"\",CI395=\"--\",ISBLANK(CI395)),\"\",IF(CI395='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI395>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI395<=Parameters!$E$5,CI395>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI395<=Parameters!$F$5, CI395>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI395<=Parameters!$G$5, CI395>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG395=\"\",CG395=\"--\",ISBLANK(CG395)),\"\",IF(CG395>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG395<=Parameters!$E$6,CG395>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG395<=Parameters!$F$6, CG395>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG395<=Parameters!$G$6, CG395>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY395=\"\",BY395=\"--\",ISBLANK(BY395)),\"\",IF(BY395>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY395<=Parameters!$E$8,BY395>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY395<=Parameters!$F$8, BY395>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY395<=Parameters!$G$8, BY395>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ395=\"\",BZ395=\"--\",ISBLANK(BZ395)),\"\",IF(BZ395>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ395<=Parameters!$E$9,BZ395>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ395<=Parameters!$F$9, BZ395>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ395<=Parameters!$G$9, BZ395>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA395=\"\",CA395=\"--\",ISBLANK(CA395)),\"\",IF(CA395<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA395>=Parameters!$E$10,CA395<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA395>=Parameters!$F$10, CA395<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA395>=Parameters!$G$10, CA395<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB395=\"\",CB395=\"--\",ISBLANK(CB395)),\"\",IF(CB395<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB395>=Parameters!$E$11,CB395<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB395>=Parameters!$F$11, CB395<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB395>=Parameters!$G$11, CB395<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO395=\"\",CO395=\"--\",ISBLANK(CO395)),\"\",IF(CO395<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO395>=Parameters!$E$13,CO395<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO395>=Parameters!$F$13, CO395<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO395>=Parameters!$G$13, CO395<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ395=\"\",CJ395=\"--\",ISBLANK(CJ395)),\"\",IF(CJ395='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ395<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ395>=Parameters!$E$14,CJ395<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ395>=Parameters!$F$14, CJ395<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ395>=Parameters!$G$14, CJ395<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK395=\"\",CK395=\"--\",ISBLANK(CK395)),\"\",IF(AND(CK395<Parameters!$E$15, CK395>=0), 'Risk Tables'!$C$44, IF(AND(CK395>=Parameters!$E$15,CK395<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK395>=Parameters!$F$15, CK395<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK395>=Parameters!$G$15, CK395<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM395=\"\",CM395=\"--\",ISBLANK(CM395)),\"\",IF(CM395>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM395<=Parameters!$E$16,CM395>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM395<=Parameters!$F$16, CM395>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM395<=Parameters!$G$16, CM395>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN395=\"\",CN395=\"--\",ISBLANK(CN395)),\"\",IF(CN395>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN395<=Parameters!$E$17,CN395>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN395<=Parameters!$F$17, CN395>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN395<=Parameters!$G$17, CN395>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL395=\"\",CL395=\"--\",ISBLANK(CL395)),\"\",IF(CL395>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL395<=Parameters!$E$18,CL395>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL395<=Parameters!$F$18, CL395>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL395<=Parameters!$G$18, CL395>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP395=\"\",CP395=\"--\",ISBLANK(CP395)),\"\",IF(CP395<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP395>=Parameters!$E$21,CP395<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP395>=Parameters!$F$21, CP395<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP395>=Parameters!$G$21, CP395<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ395=\"\",CQ395=\"--\",ISBLANK(CQ395)),\"\",IF(CQ395<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ395>=Parameters!$E$22,CQ395<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ395>=Parameters!$F$22, CQ395<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ395>=Parameters!$G$22, CQ395<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR395='Risk Tables'!$C$44,1,IF(CR395='Risk Tables'!$C$43,2,IF(CR395='Risk Tables'!$C$42, 3, IF(CR395='Risk Tables'!$C$41, 4, IF(CR395='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS395='Risk Tables'!$C$44,1,IF(CS395='Risk Tables'!$C$43,2,IF(CS395='Risk Tables'!$C$42, 3, IF(CS395='Risk Tables'!$C$41, 4, IF(CS395='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT395='Risk Tables'!$C$44,1,IF(CT395='Risk Tables'!$C$43,2,IF(CT395='Risk Tables'!$C$42, 3, IF(CT395='Risk Tables'!$C$41, 4, IF(CT395='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV395='Risk Tables'!$C$44,1,IF(CV395='Risk Tables'!$C$43,2,IF(CV395='Risk Tables'!$C$42, 3, IF(CV395='Risk Tables'!$C$41, 4, IF(CV395='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW395='Risk Tables'!$C$44,1,IF(CW395='Risk Tables'!$C$43,2,IF(CW395='Risk Tables'!$C$42, 3, IF(CW395='Risk Tables'!$C$41, 4, IF(CW395='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX395='Risk Tables'!$C$44,1,IF(CX395='Risk Tables'!$C$43,2,IF(CX395='Risk Tables'!$C$42, 3, IF(CX395='Risk Tables'!$C$41, 4, IF(CX395='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY395='Risk Tables'!$C$44,1,IF(CY395='Risk Tables'!$C$43,2,IF(CY395='Risk Tables'!$C$42, 3, IF(CY395='Risk Tables'!$C$41, 4, IF(CY395='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA395='Risk Tables'!$C$44,1,IF(DA395='Risk Tables'!$C$43,2,IF(DA395='Risk Tables'!$C$42, 3, IF(DA395='Risk Tables'!$C$41, 4, IF(DA395='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB395='Risk Tables'!$C$44,1,IF(DB395='Risk Tables'!$C$43,2,IF(DB395='Risk Tables'!$C$42, 3, IF(DB395='Risk Tables'!$C$41, 4, IF(DB395='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC395='Risk Tables'!$C$44,1,IF(DC395='Risk Tables'!$C$43,2,IF(DC395='Risk Tables'!$C$42, 3, IF(DC395='Risk Tables'!$C$41, 4, IF(DC395='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD395='Risk Tables'!$C$44,1,IF(DD395='Risk Tables'!$C$43,2,IF(DD395='Risk Tables'!$C$42, 3, IF(DD395='Risk Tables'!$C$41, 4, IF(DD395='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE395='Risk Tables'!$C$44,1,IF(DE395='Risk Tables'!$C$43,2,IF(DE395='Risk Tables'!$C$42, 3, IF(DE395='Risk Tables'!$C$41, 4, IF(DE395='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF395='Risk Tables'!$C$44,1,IF(DF395='Risk Tables'!$C$43,2,IF(DF395='Risk Tables'!$C$42, 3, IF(DF395='Risk Tables'!$C$41, 4, IF(DF395='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI395:DW395))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI395:DW395, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD395),\"\",((AD395*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P395,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V395),\"\",((V395*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P395,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO395),\"\",((AO395*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P395,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM395),\"\",((AM395*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P395,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI395),\"\",((AI395*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P395,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF395),\"\",((AF395*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P395,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR395),\"\",((AR395*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P395,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL395),\"\",((BL395*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P395,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM395),\"\",((BM395*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P395,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU395),\"\",((AU395*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P395,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW395),\"\",((AW395*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P395,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK395),\"\",(((BK395)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P395,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A396=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I396,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M396,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A396=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H396,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A396=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H396,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A396=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H396,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A396=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H396,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG396),ISBLANK(AR396)),\"\",IF(AR396<0,'Risk Tables'!$C$46,BG396/AR396)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO396),ISBLANK(AR396)),\"\",IF(AR396<0,'Risk Tables'!$C$46,AO396/AR396)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH396=\"\",ISBLANK(CH396)),\"\",IF(CH396>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH396<=Parameters!$E$4,CH396>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH396<=Parameters!$F$4, CH396>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH396<=Parameters!$G$4, CH396>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI396=\"\",CI396=\"--\",ISBLANK(CI396)),\"\",IF(CI396='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI396>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI396<=Parameters!$E$5,CI396>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI396<=Parameters!$F$5, CI396>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI396<=Parameters!$G$5, CI396>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG396=\"\",CG396=\"--\",ISBLANK(CG396)),\"\",IF(CG396>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG396<=Parameters!$E$6,CG396>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG396<=Parameters!$F$6, CG396>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG396<=Parameters!$G$6, CG396>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY396=\"\",BY396=\"--\",ISBLANK(BY396)),\"\",IF(BY396>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY396<=Parameters!$E$8,BY396>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY396<=Parameters!$F$8, BY396>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY396<=Parameters!$G$8, BY396>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ396=\"\",BZ396=\"--\",ISBLANK(BZ396)),\"\",IF(BZ396>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ396<=Parameters!$E$9,BZ396>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ396<=Parameters!$F$9, BZ396>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ396<=Parameters!$G$9, BZ396>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA396=\"\",CA396=\"--\",ISBLANK(CA396)),\"\",IF(CA396<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA396>=Parameters!$E$10,CA396<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA396>=Parameters!$F$10, CA396<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA396>=Parameters!$G$10, CA396<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB396=\"\",CB396=\"--\",ISBLANK(CB396)),\"\",IF(CB396<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB396>=Parameters!$E$11,CB396<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB396>=Parameters!$F$11, CB396<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB396>=Parameters!$G$11, CB396<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO396=\"\",CO396=\"--\",ISBLANK(CO396)),\"\",IF(CO396<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO396>=Parameters!$E$13,CO396<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO396>=Parameters!$F$13, CO396<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO396>=Parameters!$G$13, CO396<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ396=\"\",CJ396=\"--\",ISBLANK(CJ396)),\"\",IF(CJ396='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ396<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ396>=Parameters!$E$14,CJ396<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ396>=Parameters!$F$14, CJ396<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ396>=Parameters!$G$14, CJ396<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK396=\"\",CK396=\"--\",ISBLANK(CK396)),\"\",IF(AND(CK396<Parameters!$E$15, CK396>=0), 'Risk Tables'!$C$44, IF(AND(CK396>=Parameters!$E$15,CK396<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK396>=Parameters!$F$15, CK396<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK396>=Parameters!$G$15, CK396<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM396=\"\",CM396=\"--\",ISBLANK(CM396)),\"\",IF(CM396>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM396<=Parameters!$E$16,CM396>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM396<=Parameters!$F$16, CM396>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM396<=Parameters!$G$16, CM396>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN396=\"\",CN396=\"--\",ISBLANK(CN396)),\"\",IF(CN396>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN396<=Parameters!$E$17,CN396>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN396<=Parameters!$F$17, CN396>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN396<=Parameters!$G$17, CN396>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL396=\"\",CL396=\"--\",ISBLANK(CL396)),\"\",IF(CL396>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL396<=Parameters!$E$18,CL396>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL396<=Parameters!$F$18, CL396>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL396<=Parameters!$G$18, CL396>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP396=\"\",CP396=\"--\",ISBLANK(CP396)),\"\",IF(CP396<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP396>=Parameters!$E$21,CP396<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP396>=Parameters!$F$21, CP396<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP396>=Parameters!$G$21, CP396<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ396=\"\",CQ396=\"--\",ISBLANK(CQ396)),\"\",IF(CQ396<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ396>=Parameters!$E$22,CQ396<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ396>=Parameters!$F$22, CQ396<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ396>=Parameters!$G$22, CQ396<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR396='Risk Tables'!$C$44,1,IF(CR396='Risk Tables'!$C$43,2,IF(CR396='Risk Tables'!$C$42, 3, IF(CR396='Risk Tables'!$C$41, 4, IF(CR396='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS396='Risk Tables'!$C$44,1,IF(CS396='Risk Tables'!$C$43,2,IF(CS396='Risk Tables'!$C$42, 3, IF(CS396='Risk Tables'!$C$41, 4, IF(CS396='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT396='Risk Tables'!$C$44,1,IF(CT396='Risk Tables'!$C$43,2,IF(CT396='Risk Tables'!$C$42, 3, IF(CT396='Risk Tables'!$C$41, 4, IF(CT396='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV396='Risk Tables'!$C$44,1,IF(CV396='Risk Tables'!$C$43,2,IF(CV396='Risk Tables'!$C$42, 3, IF(CV396='Risk Tables'!$C$41, 4, IF(CV396='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW396='Risk Tables'!$C$44,1,IF(CW396='Risk Tables'!$C$43,2,IF(CW396='Risk Tables'!$C$42, 3, IF(CW396='Risk Tables'!$C$41, 4, IF(CW396='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX396='Risk Tables'!$C$44,1,IF(CX396='Risk Tables'!$C$43,2,IF(CX396='Risk Tables'!$C$42, 3, IF(CX396='Risk Tables'!$C$41, 4, IF(CX396='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY396='Risk Tables'!$C$44,1,IF(CY396='Risk Tables'!$C$43,2,IF(CY396='Risk Tables'!$C$42, 3, IF(CY396='Risk Tables'!$C$41, 4, IF(CY396='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA396='Risk Tables'!$C$44,1,IF(DA396='Risk Tables'!$C$43,2,IF(DA396='Risk Tables'!$C$42, 3, IF(DA396='Risk Tables'!$C$41, 4, IF(DA396='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB396='Risk Tables'!$C$44,1,IF(DB396='Risk Tables'!$C$43,2,IF(DB396='Risk Tables'!$C$42, 3, IF(DB396='Risk Tables'!$C$41, 4, IF(DB396='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC396='Risk Tables'!$C$44,1,IF(DC396='Risk Tables'!$C$43,2,IF(DC396='Risk Tables'!$C$42, 3, IF(DC396='Risk Tables'!$C$41, 4, IF(DC396='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD396='Risk Tables'!$C$44,1,IF(DD396='Risk Tables'!$C$43,2,IF(DD396='Risk Tables'!$C$42, 3, IF(DD396='Risk Tables'!$C$41, 4, IF(DD396='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE396='Risk Tables'!$C$44,1,IF(DE396='Risk Tables'!$C$43,2,IF(DE396='Risk Tables'!$C$42, 3, IF(DE396='Risk Tables'!$C$41, 4, IF(DE396='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF396='Risk Tables'!$C$44,1,IF(DF396='Risk Tables'!$C$43,2,IF(DF396='Risk Tables'!$C$42, 3, IF(DF396='Risk Tables'!$C$41, 4, IF(DF396='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI396:DW396))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI396:DW396, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD396),\"\",((AD396*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P396,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V396),\"\",((V396*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P396,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO396),\"\",((AO396*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P396,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM396),\"\",((AM396*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P396,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI396),\"\",((AI396*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P396,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF396),\"\",((AF396*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P396,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR396),\"\",((AR396*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P396,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL396),\"\",((BL396*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P396,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM396),\"\",((BM396*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P396,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU396),\"\",((AU396*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P396,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW396),\"\",((AW396*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P396,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK396),\"\",(((BK396)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P396,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A397=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I397,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M397,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A397=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H397,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A397=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H397,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A397=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H397,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A397=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H397,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG397),ISBLANK(AR397)),\"\",IF(AR397<0,'Risk Tables'!$C$46,BG397/AR397)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO397),ISBLANK(AR397)),\"\",IF(AR397<0,'Risk Tables'!$C$46,AO397/AR397)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH397=\"\",ISBLANK(CH397)),\"\",IF(CH397>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH397<=Parameters!$E$4,CH397>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH397<=Parameters!$F$4, CH397>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH397<=Parameters!$G$4, CH397>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI397=\"\",CI397=\"--\",ISBLANK(CI397)),\"\",IF(CI397='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI397>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI397<=Parameters!$E$5,CI397>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI397<=Parameters!$F$5, CI397>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI397<=Parameters!$G$5, CI397>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG397=\"\",CG397=\"--\",ISBLANK(CG397)),\"\",IF(CG397>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG397<=Parameters!$E$6,CG397>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG397<=Parameters!$F$6, CG397>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG397<=Parameters!$G$6, CG397>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY397=\"\",BY397=\"--\",ISBLANK(BY397)),\"\",IF(BY397>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY397<=Parameters!$E$8,BY397>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY397<=Parameters!$F$8, BY397>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY397<=Parameters!$G$8, BY397>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ397=\"\",BZ397=\"--\",ISBLANK(BZ397)),\"\",IF(BZ397>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ397<=Parameters!$E$9,BZ397>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ397<=Parameters!$F$9, BZ397>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ397<=Parameters!$G$9, BZ397>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA397=\"\",CA397=\"--\",ISBLANK(CA397)),\"\",IF(CA397<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA397>=Parameters!$E$10,CA397<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA397>=Parameters!$F$10, CA397<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA397>=Parameters!$G$10, CA397<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB397=\"\",CB397=\"--\",ISBLANK(CB397)),\"\",IF(CB397<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB397>=Parameters!$E$11,CB397<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB397>=Parameters!$F$11, CB397<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB397>=Parameters!$G$11, CB397<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO397=\"\",CO397=\"--\",ISBLANK(CO397)),\"\",IF(CO397<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO397>=Parameters!$E$13,CO397<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO397>=Parameters!$F$13, CO397<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO397>=Parameters!$G$13, CO397<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ397=\"\",CJ397=\"--\",ISBLANK(CJ397)),\"\",IF(CJ397='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ397<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ397>=Parameters!$E$14,CJ397<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ397>=Parameters!$F$14, CJ397<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ397>=Parameters!$G$14, CJ397<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK397=\"\",CK397=\"--\",ISBLANK(CK397)),\"\",IF(AND(CK397<Parameters!$E$15, CK397>=0), 'Risk Tables'!$C$44, IF(AND(CK397>=Parameters!$E$15,CK397<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK397>=Parameters!$F$15, CK397<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK397>=Parameters!$G$15, CK397<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM397=\"\",CM397=\"--\",ISBLANK(CM397)),\"\",IF(CM397>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM397<=Parameters!$E$16,CM397>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM397<=Parameters!$F$16, CM397>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM397<=Parameters!$G$16, CM397>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN397=\"\",CN397=\"--\",ISBLANK(CN397)),\"\",IF(CN397>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN397<=Parameters!$E$17,CN397>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN397<=Parameters!$F$17, CN397>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN397<=Parameters!$G$17, CN397>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL397=\"\",CL397=\"--\",ISBLANK(CL397)),\"\",IF(CL397>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL397<=Parameters!$E$18,CL397>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL397<=Parameters!$F$18, CL397>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL397<=Parameters!$G$18, CL397>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP397=\"\",CP397=\"--\",ISBLANK(CP397)),\"\",IF(CP397<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP397>=Parameters!$E$21,CP397<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP397>=Parameters!$F$21, CP397<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP397>=Parameters!$G$21, CP397<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ397=\"\",CQ397=\"--\",ISBLANK(CQ397)),\"\",IF(CQ397<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ397>=Parameters!$E$22,CQ397<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ397>=Parameters!$F$22, CQ397<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ397>=Parameters!$G$22, CQ397<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR397='Risk Tables'!$C$44,1,IF(CR397='Risk Tables'!$C$43,2,IF(CR397='Risk Tables'!$C$42, 3, IF(CR397='Risk Tables'!$C$41, 4, IF(CR397='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS397='Risk Tables'!$C$44,1,IF(CS397='Risk Tables'!$C$43,2,IF(CS397='Risk Tables'!$C$42, 3, IF(CS397='Risk Tables'!$C$41, 4, IF(CS397='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT397='Risk Tables'!$C$44,1,IF(CT397='Risk Tables'!$C$43,2,IF(CT397='Risk Tables'!$C$42, 3, IF(CT397='Risk Tables'!$C$41, 4, IF(CT397='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV397='Risk Tables'!$C$44,1,IF(CV397='Risk Tables'!$C$43,2,IF(CV397='Risk Tables'!$C$42, 3, IF(CV397='Risk Tables'!$C$41, 4, IF(CV397='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW397='Risk Tables'!$C$44,1,IF(CW397='Risk Tables'!$C$43,2,IF(CW397='Risk Tables'!$C$42, 3, IF(CW397='Risk Tables'!$C$41, 4, IF(CW397='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX397='Risk Tables'!$C$44,1,IF(CX397='Risk Tables'!$C$43,2,IF(CX397='Risk Tables'!$C$42, 3, IF(CX397='Risk Tables'!$C$41, 4, IF(CX397='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY397='Risk Tables'!$C$44,1,IF(CY397='Risk Tables'!$C$43,2,IF(CY397='Risk Tables'!$C$42, 3, IF(CY397='Risk Tables'!$C$41, 4, IF(CY397='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA397='Risk Tables'!$C$44,1,IF(DA397='Risk Tables'!$C$43,2,IF(DA397='Risk Tables'!$C$42, 3, IF(DA397='Risk Tables'!$C$41, 4, IF(DA397='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB397='Risk Tables'!$C$44,1,IF(DB397='Risk Tables'!$C$43,2,IF(DB397='Risk Tables'!$C$42, 3, IF(DB397='Risk Tables'!$C$41, 4, IF(DB397='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC397='Risk Tables'!$C$44,1,IF(DC397='Risk Tables'!$C$43,2,IF(DC397='Risk Tables'!$C$42, 3, IF(DC397='Risk Tables'!$C$41, 4, IF(DC397='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD397='Risk Tables'!$C$44,1,IF(DD397='Risk Tables'!$C$43,2,IF(DD397='Risk Tables'!$C$42, 3, IF(DD397='Risk Tables'!$C$41, 4, IF(DD397='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE397='Risk Tables'!$C$44,1,IF(DE397='Risk Tables'!$C$43,2,IF(DE397='Risk Tables'!$C$42, 3, IF(DE397='Risk Tables'!$C$41, 4, IF(DE397='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF397='Risk Tables'!$C$44,1,IF(DF397='Risk Tables'!$C$43,2,IF(DF397='Risk Tables'!$C$42, 3, IF(DF397='Risk Tables'!$C$41, 4, IF(DF397='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI397:DW397))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI397:DW397, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD397),\"\",((AD397*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P397,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V397),\"\",((V397*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P397,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO397),\"\",((AO397*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P397,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM397),\"\",((AM397*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P397,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI397),\"\",((AI397*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P397,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF397),\"\",((AF397*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P397,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR397),\"\",((AR397*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P397,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL397),\"\",((BL397*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P397,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM397),\"\",((BM397*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P397,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU397),\"\",((AU397*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P397,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW397),\"\",((AW397*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P397,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK397),\"\",(((BK397)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P397,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A398=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I398,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M398,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A398=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H398,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A398=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H398,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A398=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H398,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A398=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H398,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG398),ISBLANK(AR398)),\"\",IF(AR398<0,'Risk Tables'!$C$46,BG398/AR398)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO398),ISBLANK(AR398)),\"\",IF(AR398<0,'Risk Tables'!$C$46,AO398/AR398)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH398=\"\",ISBLANK(CH398)),\"\",IF(CH398>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH398<=Parameters!$E$4,CH398>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH398<=Parameters!$F$4, CH398>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH398<=Parameters!$G$4, CH398>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI398=\"\",CI398=\"--\",ISBLANK(CI398)),\"\",IF(CI398='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI398>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI398<=Parameters!$E$5,CI398>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI398<=Parameters!$F$5, CI398>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI398<=Parameters!$G$5, CI398>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG398=\"\",CG398=\"--\",ISBLANK(CG398)),\"\",IF(CG398>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG398<=Parameters!$E$6,CG398>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG398<=Parameters!$F$6, CG398>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG398<=Parameters!$G$6, CG398>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY398=\"\",BY398=\"--\",ISBLANK(BY398)),\"\",IF(BY398>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY398<=Parameters!$E$8,BY398>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY398<=Parameters!$F$8, BY398>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY398<=Parameters!$G$8, BY398>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ398=\"\",BZ398=\"--\",ISBLANK(BZ398)),\"\",IF(BZ398>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ398<=Parameters!$E$9,BZ398>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ398<=Parameters!$F$9, BZ398>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ398<=Parameters!$G$9, BZ398>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA398=\"\",CA398=\"--\",ISBLANK(CA398)),\"\",IF(CA398<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA398>=Parameters!$E$10,CA398<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA398>=Parameters!$F$10, CA398<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA398>=Parameters!$G$10, CA398<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB398=\"\",CB398=\"--\",ISBLANK(CB398)),\"\",IF(CB398<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB398>=Parameters!$E$11,CB398<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB398>=Parameters!$F$11, CB398<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB398>=Parameters!$G$11, CB398<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO398=\"\",CO398=\"--\",ISBLANK(CO398)),\"\",IF(CO398<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO398>=Parameters!$E$13,CO398<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO398>=Parameters!$F$13, CO398<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO398>=Parameters!$G$13, CO398<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ398=\"\",CJ398=\"--\",ISBLANK(CJ398)),\"\",IF(CJ398='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ398<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ398>=Parameters!$E$14,CJ398<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ398>=Parameters!$F$14, CJ398<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ398>=Parameters!$G$14, CJ398<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK398=\"\",CK398=\"--\",ISBLANK(CK398)),\"\",IF(AND(CK398<Parameters!$E$15, CK398>=0), 'Risk Tables'!$C$44, IF(AND(CK398>=Parameters!$E$15,CK398<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK398>=Parameters!$F$15, CK398<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK398>=Parameters!$G$15, CK398<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM398=\"\",CM398=\"--\",ISBLANK(CM398)),\"\",IF(CM398>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM398<=Parameters!$E$16,CM398>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM398<=Parameters!$F$16, CM398>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM398<=Parameters!$G$16, CM398>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN398=\"\",CN398=\"--\",ISBLANK(CN398)),\"\",IF(CN398>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN398<=Parameters!$E$17,CN398>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN398<=Parameters!$F$17, CN398>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN398<=Parameters!$G$17, CN398>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL398=\"\",CL398=\"--\",ISBLANK(CL398)),\"\",IF(CL398>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL398<=Parameters!$E$18,CL398>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL398<=Parameters!$F$18, CL398>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL398<=Parameters!$G$18, CL398>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP398=\"\",CP398=\"--\",ISBLANK(CP398)),\"\",IF(CP398<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP398>=Parameters!$E$21,CP398<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP398>=Parameters!$F$21, CP398<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP398>=Parameters!$G$21, CP398<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ398=\"\",CQ398=\"--\",ISBLANK(CQ398)),\"\",IF(CQ398<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ398>=Parameters!$E$22,CQ398<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ398>=Parameters!$F$22, CQ398<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ398>=Parameters!$G$22, CQ398<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR398='Risk Tables'!$C$44,1,IF(CR398='Risk Tables'!$C$43,2,IF(CR398='Risk Tables'!$C$42, 3, IF(CR398='Risk Tables'!$C$41, 4, IF(CR398='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS398='Risk Tables'!$C$44,1,IF(CS398='Risk Tables'!$C$43,2,IF(CS398='Risk Tables'!$C$42, 3, IF(CS398='Risk Tables'!$C$41, 4, IF(CS398='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT398='Risk Tables'!$C$44,1,IF(CT398='Risk Tables'!$C$43,2,IF(CT398='Risk Tables'!$C$42, 3, IF(CT398='Risk Tables'!$C$41, 4, IF(CT398='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV398='Risk Tables'!$C$44,1,IF(CV398='Risk Tables'!$C$43,2,IF(CV398='Risk Tables'!$C$42, 3, IF(CV398='Risk Tables'!$C$41, 4, IF(CV398='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW398='Risk Tables'!$C$44,1,IF(CW398='Risk Tables'!$C$43,2,IF(CW398='Risk Tables'!$C$42, 3, IF(CW398='Risk Tables'!$C$41, 4, IF(CW398='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX398='Risk Tables'!$C$44,1,IF(CX398='Risk Tables'!$C$43,2,IF(CX398='Risk Tables'!$C$42, 3, IF(CX398='Risk Tables'!$C$41, 4, IF(CX398='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY398='Risk Tables'!$C$44,1,IF(CY398='Risk Tables'!$C$43,2,IF(CY398='Risk Tables'!$C$42, 3, IF(CY398='Risk Tables'!$C$41, 4, IF(CY398='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA398='Risk Tables'!$C$44,1,IF(DA398='Risk Tables'!$C$43,2,IF(DA398='Risk Tables'!$C$42, 3, IF(DA398='Risk Tables'!$C$41, 4, IF(DA398='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB398='Risk Tables'!$C$44,1,IF(DB398='Risk Tables'!$C$43,2,IF(DB398='Risk Tables'!$C$42, 3, IF(DB398='Risk Tables'!$C$41, 4, IF(DB398='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC398='Risk Tables'!$C$44,1,IF(DC398='Risk Tables'!$C$43,2,IF(DC398='Risk Tables'!$C$42, 3, IF(DC398='Risk Tables'!$C$41, 4, IF(DC398='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD398='Risk Tables'!$C$44,1,IF(DD398='Risk Tables'!$C$43,2,IF(DD398='Risk Tables'!$C$42, 3, IF(DD398='Risk Tables'!$C$41, 4, IF(DD398='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE398='Risk Tables'!$C$44,1,IF(DE398='Risk Tables'!$C$43,2,IF(DE398='Risk Tables'!$C$42, 3, IF(DE398='Risk Tables'!$C$41, 4, IF(DE398='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF398='Risk Tables'!$C$44,1,IF(DF398='Risk Tables'!$C$43,2,IF(DF398='Risk Tables'!$C$42, 3, IF(DF398='Risk Tables'!$C$41, 4, IF(DF398='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI398:DW398))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI398:DW398, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD398),\"\",((AD398*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P398,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V398),\"\",((V398*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P398,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO398),\"\",((AO398*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P398,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM398),\"\",((AM398*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P398,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI398),\"\",((AI398*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P398,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF398),\"\",((AF398*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P398,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR398),\"\",((AR398*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P398,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL398),\"\",((BL398*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P398,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM398),\"\",((BM398*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P398,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU398),\"\",((AU398*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P398,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW398),\"\",((AW398*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P398,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK398),\"\",(((BK398)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P398,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A399=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I399,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M399,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A399=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H399,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A399=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H399,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A399=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H399,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A399=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H399,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG399),ISBLANK(AR399)),\"\",IF(AR399<0,'Risk Tables'!$C$46,BG399/AR399)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO399),ISBLANK(AR399)),\"\",IF(AR399<0,'Risk Tables'!$C$46,AO399/AR399)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH399=\"\",ISBLANK(CH399)),\"\",IF(CH399>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH399<=Parameters!$E$4,CH399>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH399<=Parameters!$F$4, CH399>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH399<=Parameters!$G$4, CH399>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI399=\"\",CI399=\"--\",ISBLANK(CI399)),\"\",IF(CI399='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI399>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI399<=Parameters!$E$5,CI399>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI399<=Parameters!$F$5, CI399>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI399<=Parameters!$G$5, CI399>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG399=\"\",CG399=\"--\",ISBLANK(CG399)),\"\",IF(CG399>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG399<=Parameters!$E$6,CG399>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG399<=Parameters!$F$6, CG399>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG399<=Parameters!$G$6, CG399>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY399=\"\",BY399=\"--\",ISBLANK(BY399)),\"\",IF(BY399>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY399<=Parameters!$E$8,BY399>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY399<=Parameters!$F$8, BY399>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY399<=Parameters!$G$8, BY399>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ399=\"\",BZ399=\"--\",ISBLANK(BZ399)),\"\",IF(BZ399>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ399<=Parameters!$E$9,BZ399>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ399<=Parameters!$F$9, BZ399>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ399<=Parameters!$G$9, BZ399>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA399=\"\",CA399=\"--\",ISBLANK(CA399)),\"\",IF(CA399<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA399>=Parameters!$E$10,CA399<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA399>=Parameters!$F$10, CA399<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA399>=Parameters!$G$10, CA399<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB399=\"\",CB399=\"--\",ISBLANK(CB399)),\"\",IF(CB399<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB399>=Parameters!$E$11,CB399<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB399>=Parameters!$F$11, CB399<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB399>=Parameters!$G$11, CB399<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO399=\"\",CO399=\"--\",ISBLANK(CO399)),\"\",IF(CO399<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO399>=Parameters!$E$13,CO399<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO399>=Parameters!$F$13, CO399<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO399>=Parameters!$G$13, CO399<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ399=\"\",CJ399=\"--\",ISBLANK(CJ399)),\"\",IF(CJ399='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ399<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ399>=Parameters!$E$14,CJ399<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ399>=Parameters!$F$14, CJ399<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ399>=Parameters!$G$14, CJ399<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK399=\"\",CK399=\"--\",ISBLANK(CK399)),\"\",IF(AND(CK399<Parameters!$E$15, CK399>=0), 'Risk Tables'!$C$44, IF(AND(CK399>=Parameters!$E$15,CK399<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK399>=Parameters!$F$15, CK399<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK399>=Parameters!$G$15, CK399<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM399=\"\",CM399=\"--\",ISBLANK(CM399)),\"\",IF(CM399>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM399<=Parameters!$E$16,CM399>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM399<=Parameters!$F$16, CM399>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM399<=Parameters!$G$16, CM399>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN399=\"\",CN399=\"--\",ISBLANK(CN399)),\"\",IF(CN399>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN399<=Parameters!$E$17,CN399>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN399<=Parameters!$F$17, CN399>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN399<=Parameters!$G$17, CN399>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL399=\"\",CL399=\"--\",ISBLANK(CL399)),\"\",IF(CL399>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL399<=Parameters!$E$18,CL399>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL399<=Parameters!$F$18, CL399>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL399<=Parameters!$G$18, CL399>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP399=\"\",CP399=\"--\",ISBLANK(CP399)),\"\",IF(CP399<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP399>=Parameters!$E$21,CP399<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP399>=Parameters!$F$21, CP399<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP399>=Parameters!$G$21, CP399<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ399=\"\",CQ399=\"--\",ISBLANK(CQ399)),\"\",IF(CQ399<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ399>=Parameters!$E$22,CQ399<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ399>=Parameters!$F$22, CQ399<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ399>=Parameters!$G$22, CQ399<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR399='Risk Tables'!$C$44,1,IF(CR399='Risk Tables'!$C$43,2,IF(CR399='Risk Tables'!$C$42, 3, IF(CR399='Risk Tables'!$C$41, 4, IF(CR399='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS399='Risk Tables'!$C$44,1,IF(CS399='Risk Tables'!$C$43,2,IF(CS399='Risk Tables'!$C$42, 3, IF(CS399='Risk Tables'!$C$41, 4, IF(CS399='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT399='Risk Tables'!$C$44,1,IF(CT399='Risk Tables'!$C$43,2,IF(CT399='Risk Tables'!$C$42, 3, IF(CT399='Risk Tables'!$C$41, 4, IF(CT399='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV399='Risk Tables'!$C$44,1,IF(CV399='Risk Tables'!$C$43,2,IF(CV399='Risk Tables'!$C$42, 3, IF(CV399='Risk Tables'!$C$41, 4, IF(CV399='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW399='Risk Tables'!$C$44,1,IF(CW399='Risk Tables'!$C$43,2,IF(CW399='Risk Tables'!$C$42, 3, IF(CW399='Risk Tables'!$C$41, 4, IF(CW399='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX399='Risk Tables'!$C$44,1,IF(CX399='Risk Tables'!$C$43,2,IF(CX399='Risk Tables'!$C$42, 3, IF(CX399='Risk Tables'!$C$41, 4, IF(CX399='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY399='Risk Tables'!$C$44,1,IF(CY399='Risk Tables'!$C$43,2,IF(CY399='Risk Tables'!$C$42, 3, IF(CY399='Risk Tables'!$C$41, 4, IF(CY399='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA399='Risk Tables'!$C$44,1,IF(DA399='Risk Tables'!$C$43,2,IF(DA399='Risk Tables'!$C$42, 3, IF(DA399='Risk Tables'!$C$41, 4, IF(DA399='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB399='Risk Tables'!$C$44,1,IF(DB399='Risk Tables'!$C$43,2,IF(DB399='Risk Tables'!$C$42, 3, IF(DB399='Risk Tables'!$C$41, 4, IF(DB399='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC399='Risk Tables'!$C$44,1,IF(DC399='Risk Tables'!$C$43,2,IF(DC399='Risk Tables'!$C$42, 3, IF(DC399='Risk Tables'!$C$41, 4, IF(DC399='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD399='Risk Tables'!$C$44,1,IF(DD399='Risk Tables'!$C$43,2,IF(DD399='Risk Tables'!$C$42, 3, IF(DD399='Risk Tables'!$C$41, 4, IF(DD399='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE399='Risk Tables'!$C$44,1,IF(DE399='Risk Tables'!$C$43,2,IF(DE399='Risk Tables'!$C$42, 3, IF(DE399='Risk Tables'!$C$41, 4, IF(DE399='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF399='Risk Tables'!$C$44,1,IF(DF399='Risk Tables'!$C$43,2,IF(DF399='Risk Tables'!$C$42, 3, IF(DF399='Risk Tables'!$C$41, 4, IF(DF399='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI399:DW399))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI399:DW399, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD399),\"\",((AD399*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P399,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V399),\"\",((V399*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P399,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO399),\"\",((AO399*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P399,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM399),\"\",((AM399*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P399,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI399),\"\",((AI399*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P399,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF399),\"\",((AF399*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P399,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR399),\"\",((AR399*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P399,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL399),\"\",((BL399*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P399,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM399),\"\",((BM399*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P399,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU399),\"\",((AU399*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P399,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW399),\"\",((AW399*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P399,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK399),\"\",(((BK399)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P399,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A400=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I400,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M400,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A400=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H400,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A400=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H400,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A400=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H400,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A400=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H400,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG400),ISBLANK(AR400)),\"\",IF(AR400<0,'Risk Tables'!$C$46,BG400/AR400)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO400),ISBLANK(AR400)),\"\",IF(AR400<0,'Risk Tables'!$C$46,AO400/AR400)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH400=\"\",ISBLANK(CH400)),\"\",IF(CH400>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH400<=Parameters!$E$4,CH400>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH400<=Parameters!$F$4, CH400>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH400<=Parameters!$G$4, CH400>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI400=\"\",CI400=\"--\",ISBLANK(CI400)),\"\",IF(CI400='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI400>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI400<=Parameters!$E$5,CI400>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI400<=Parameters!$F$5, CI400>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI400<=Parameters!$G$5, CI400>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG400=\"\",CG400=\"--\",ISBLANK(CG400)),\"\",IF(CG400>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG400<=Parameters!$E$6,CG400>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG400<=Parameters!$F$6, CG400>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG400<=Parameters!$G$6, CG400>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY400=\"\",BY400=\"--\",ISBLANK(BY400)),\"\",IF(BY400>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY400<=Parameters!$E$8,BY400>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY400<=Parameters!$F$8, BY400>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY400<=Parameters!$G$8, BY400>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ400=\"\",BZ400=\"--\",ISBLANK(BZ400)),\"\",IF(BZ400>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ400<=Parameters!$E$9,BZ400>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ400<=Parameters!$F$9, BZ400>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ400<=Parameters!$G$9, BZ400>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA400=\"\",CA400=\"--\",ISBLANK(CA400)),\"\",IF(CA400<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA400>=Parameters!$E$10,CA400<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA400>=Parameters!$F$10, CA400<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA400>=Parameters!$G$10, CA400<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB400=\"\",CB400=\"--\",ISBLANK(CB400)),\"\",IF(CB400<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB400>=Parameters!$E$11,CB400<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB400>=Parameters!$F$11, CB400<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB400>=Parameters!$G$11, CB400<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO400=\"\",CO400=\"--\",ISBLANK(CO400)),\"\",IF(CO400<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO400>=Parameters!$E$13,CO400<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO400>=Parameters!$F$13, CO400<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO400>=Parameters!$G$13, CO400<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ400=\"\",CJ400=\"--\",ISBLANK(CJ400)),\"\",IF(CJ400='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ400<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ400>=Parameters!$E$14,CJ400<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ400>=Parameters!$F$14, CJ400<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ400>=Parameters!$G$14, CJ400<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK400=\"\",CK400=\"--\",ISBLANK(CK400)),\"\",IF(AND(CK400<Parameters!$E$15, CK400>=0), 'Risk Tables'!$C$44, IF(AND(CK400>=Parameters!$E$15,CK400<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK400>=Parameters!$F$15, CK400<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK400>=Parameters!$G$15, CK400<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM400=\"\",CM400=\"--\",ISBLANK(CM400)),\"\",IF(CM400>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM400<=Parameters!$E$16,CM400>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM400<=Parameters!$F$16, CM400>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM400<=Parameters!$G$16, CM400>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN400=\"\",CN400=\"--\",ISBLANK(CN400)),\"\",IF(CN400>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN400<=Parameters!$E$17,CN400>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN400<=Parameters!$F$17, CN400>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN400<=Parameters!$G$17, CN400>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL400=\"\",CL400=\"--\",ISBLANK(CL400)),\"\",IF(CL400>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL400<=Parameters!$E$18,CL400>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL400<=Parameters!$F$18, CL400>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL400<=Parameters!$G$18, CL400>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP400=\"\",CP400=\"--\",ISBLANK(CP400)),\"\",IF(CP400<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP400>=Parameters!$E$21,CP400<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP400>=Parameters!$F$21, CP400<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP400>=Parameters!$G$21, CP400<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ400=\"\",CQ400=\"--\",ISBLANK(CQ400)),\"\",IF(CQ400<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ400>=Parameters!$E$22,CQ400<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ400>=Parameters!$F$22, CQ400<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ400>=Parameters!$G$22, CQ400<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR400='Risk Tables'!$C$44,1,IF(CR400='Risk Tables'!$C$43,2,IF(CR400='Risk Tables'!$C$42, 3, IF(CR400='Risk Tables'!$C$41, 4, IF(CR400='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS400='Risk Tables'!$C$44,1,IF(CS400='Risk Tables'!$C$43,2,IF(CS400='Risk Tables'!$C$42, 3, IF(CS400='Risk Tables'!$C$41, 4, IF(CS400='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT400='Risk Tables'!$C$44,1,IF(CT400='Risk Tables'!$C$43,2,IF(CT400='Risk Tables'!$C$42, 3, IF(CT400='Risk Tables'!$C$41, 4, IF(CT400='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV400='Risk Tables'!$C$44,1,IF(CV400='Risk Tables'!$C$43,2,IF(CV400='Risk Tables'!$C$42, 3, IF(CV400='Risk Tables'!$C$41, 4, IF(CV400='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW400='Risk Tables'!$C$44,1,IF(CW400='Risk Tables'!$C$43,2,IF(CW400='Risk Tables'!$C$42, 3, IF(CW400='Risk Tables'!$C$41, 4, IF(CW400='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX400='Risk Tables'!$C$44,1,IF(CX400='Risk Tables'!$C$43,2,IF(CX400='Risk Tables'!$C$42, 3, IF(CX400='Risk Tables'!$C$41, 4, IF(CX400='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY400='Risk Tables'!$C$44,1,IF(CY400='Risk Tables'!$C$43,2,IF(CY400='Risk Tables'!$C$42, 3, IF(CY400='Risk Tables'!$C$41, 4, IF(CY400='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA400='Risk Tables'!$C$44,1,IF(DA400='Risk Tables'!$C$43,2,IF(DA400='Risk Tables'!$C$42, 3, IF(DA400='Risk Tables'!$C$41, 4, IF(DA400='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB400='Risk Tables'!$C$44,1,IF(DB400='Risk Tables'!$C$43,2,IF(DB400='Risk Tables'!$C$42, 3, IF(DB400='Risk Tables'!$C$41, 4, IF(DB400='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC400='Risk Tables'!$C$44,1,IF(DC400='Risk Tables'!$C$43,2,IF(DC400='Risk Tables'!$C$42, 3, IF(DC400='Risk Tables'!$C$41, 4, IF(DC400='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD400='Risk Tables'!$C$44,1,IF(DD400='Risk Tables'!$C$43,2,IF(DD400='Risk Tables'!$C$42, 3, IF(DD400='Risk Tables'!$C$41, 4, IF(DD400='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE400='Risk Tables'!$C$44,1,IF(DE400='Risk Tables'!$C$43,2,IF(DE400='Risk Tables'!$C$42, 3, IF(DE400='Risk Tables'!$C$41, 4, IF(DE400='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF400='Risk Tables'!$C$44,1,IF(DF400='Risk Tables'!$C$43,2,IF(DF400='Risk Tables'!$C$42, 3, IF(DF400='Risk Tables'!$C$41, 4, IF(DF400='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI400:DW400))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI400:DW400, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD400),\"\",((AD400*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P400,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V400),\"\",((V400*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P400,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO400),\"\",((AO400*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P400,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM400),\"\",((AM400*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P400,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI400),\"\",((AI400*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P400,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF400),\"\",((AF400*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P400,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR400),\"\",((AR400*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P400,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL400),\"\",((BL400*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P400,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM400),\"\",((BM400*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P400,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU400),\"\",((AU400*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P400,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW400),\"\",((AW400*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P400,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK400),\"\",(((BK400)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P400,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A401=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I401,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M401,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A401=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H401,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A401=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H401,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A401=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H401,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A401=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H401,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG401),ISBLANK(AR401)),\"\",IF(AR401<0,'Risk Tables'!$C$46,BG401/AR401)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO401),ISBLANK(AR401)),\"\",IF(AR401<0,'Risk Tables'!$C$46,AO401/AR401)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH401=\"\",ISBLANK(CH401)),\"\",IF(CH401>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH401<=Parameters!$E$4,CH401>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH401<=Parameters!$F$4, CH401>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH401<=Parameters!$G$4, CH401>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI401=\"\",CI401=\"--\",ISBLANK(CI401)),\"\",IF(CI401='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI401>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI401<=Parameters!$E$5,CI401>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI401<=Parameters!$F$5, CI401>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI401<=Parameters!$G$5, CI401>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG401=\"\",CG401=\"--\",ISBLANK(CG401)),\"\",IF(CG401>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG401<=Parameters!$E$6,CG401>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG401<=Parameters!$F$6, CG401>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG401<=Parameters!$G$6, CG401>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY401=\"\",BY401=\"--\",ISBLANK(BY401)),\"\",IF(BY401>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY401<=Parameters!$E$8,BY401>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY401<=Parameters!$F$8, BY401>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY401<=Parameters!$G$8, BY401>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ401=\"\",BZ401=\"--\",ISBLANK(BZ401)),\"\",IF(BZ401>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ401<=Parameters!$E$9,BZ401>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ401<=Parameters!$F$9, BZ401>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ401<=Parameters!$G$9, BZ401>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA401=\"\",CA401=\"--\",ISBLANK(CA401)),\"\",IF(CA401<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA401>=Parameters!$E$10,CA401<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA401>=Parameters!$F$10, CA401<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA401>=Parameters!$G$10, CA401<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB401=\"\",CB401=\"--\",ISBLANK(CB401)),\"\",IF(CB401<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB401>=Parameters!$E$11,CB401<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB401>=Parameters!$F$11, CB401<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB401>=Parameters!$G$11, CB401<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO401=\"\",CO401=\"--\",ISBLANK(CO401)),\"\",IF(CO401<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO401>=Parameters!$E$13,CO401<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO401>=Parameters!$F$13, CO401<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO401>=Parameters!$G$13, CO401<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ401=\"\",CJ401=\"--\",ISBLANK(CJ401)),\"\",IF(CJ401='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ401<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ401>=Parameters!$E$14,CJ401<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ401>=Parameters!$F$14, CJ401<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ401>=Parameters!$G$14, CJ401<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK401=\"\",CK401=\"--\",ISBLANK(CK401)),\"\",IF(AND(CK401<Parameters!$E$15, CK401>=0), 'Risk Tables'!$C$44, IF(AND(CK401>=Parameters!$E$15,CK401<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK401>=Parameters!$F$15, CK401<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK401>=Parameters!$G$15, CK401<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM401=\"\",CM401=\"--\",ISBLANK(CM401)),\"\",IF(CM401>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM401<=Parameters!$E$16,CM401>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM401<=Parameters!$F$16, CM401>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM401<=Parameters!$G$16, CM401>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN401=\"\",CN401=\"--\",ISBLANK(CN401)),\"\",IF(CN401>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN401<=Parameters!$E$17,CN401>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN401<=Parameters!$F$17, CN401>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN401<=Parameters!$G$17, CN401>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL401=\"\",CL401=\"--\",ISBLANK(CL401)),\"\",IF(CL401>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL401<=Parameters!$E$18,CL401>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL401<=Parameters!$F$18, CL401>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL401<=Parameters!$G$18, CL401>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP401=\"\",CP401=\"--\",ISBLANK(CP401)),\"\",IF(CP401<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP401>=Parameters!$E$21,CP401<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP401>=Parameters!$F$21, CP401<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP401>=Parameters!$G$21, CP401<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ401=\"\",CQ401=\"--\",ISBLANK(CQ401)),\"\",IF(CQ401<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ401>=Parameters!$E$22,CQ401<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ401>=Parameters!$F$22, CQ401<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ401>=Parameters!$G$22, CQ401<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR401='Risk Tables'!$C$44,1,IF(CR401='Risk Tables'!$C$43,2,IF(CR401='Risk Tables'!$C$42, 3, IF(CR401='Risk Tables'!$C$41, 4, IF(CR401='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS401='Risk Tables'!$C$44,1,IF(CS401='Risk Tables'!$C$43,2,IF(CS401='Risk Tables'!$C$42, 3, IF(CS401='Risk Tables'!$C$41, 4, IF(CS401='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT401='Risk Tables'!$C$44,1,IF(CT401='Risk Tables'!$C$43,2,IF(CT401='Risk Tables'!$C$42, 3, IF(CT401='Risk Tables'!$C$41, 4, IF(CT401='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV401='Risk Tables'!$C$44,1,IF(CV401='Risk Tables'!$C$43,2,IF(CV401='Risk Tables'!$C$42, 3, IF(CV401='Risk Tables'!$C$41, 4, IF(CV401='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW401='Risk Tables'!$C$44,1,IF(CW401='Risk Tables'!$C$43,2,IF(CW401='Risk Tables'!$C$42, 3, IF(CW401='Risk Tables'!$C$41, 4, IF(CW401='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX401='Risk Tables'!$C$44,1,IF(CX401='Risk Tables'!$C$43,2,IF(CX401='Risk Tables'!$C$42, 3, IF(CX401='Risk Tables'!$C$41, 4, IF(CX401='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY401='Risk Tables'!$C$44,1,IF(CY401='Risk Tables'!$C$43,2,IF(CY401='Risk Tables'!$C$42, 3, IF(CY401='Risk Tables'!$C$41, 4, IF(CY401='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA401='Risk Tables'!$C$44,1,IF(DA401='Risk Tables'!$C$43,2,IF(DA401='Risk Tables'!$C$42, 3, IF(DA401='Risk Tables'!$C$41, 4, IF(DA401='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB401='Risk Tables'!$C$44,1,IF(DB401='Risk Tables'!$C$43,2,IF(DB401='Risk Tables'!$C$42, 3, IF(DB401='Risk Tables'!$C$41, 4, IF(DB401='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC401='Risk Tables'!$C$44,1,IF(DC401='Risk Tables'!$C$43,2,IF(DC401='Risk Tables'!$C$42, 3, IF(DC401='Risk Tables'!$C$41, 4, IF(DC401='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD401='Risk Tables'!$C$44,1,IF(DD401='Risk Tables'!$C$43,2,IF(DD401='Risk Tables'!$C$42, 3, IF(DD401='Risk Tables'!$C$41, 4, IF(DD401='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE401='Risk Tables'!$C$44,1,IF(DE401='Risk Tables'!$C$43,2,IF(DE401='Risk Tables'!$C$42, 3, IF(DE401='Risk Tables'!$C$41, 4, IF(DE401='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF401='Risk Tables'!$C$44,1,IF(DF401='Risk Tables'!$C$43,2,IF(DF401='Risk Tables'!$C$42, 3, IF(DF401='Risk Tables'!$C$41, 4, IF(DF401='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI401:DW401))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI401:DW401, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD401),\"\",((AD401*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P401,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V401),\"\",((V401*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P401,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO401),\"\",((AO401*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P401,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM401),\"\",((AM401*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P401,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI401),\"\",((AI401*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P401,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF401),\"\",((AF401*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P401,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR401),\"\",((AR401*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P401,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL401),\"\",((BL401*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P401,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM401),\"\",((BM401*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P401,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU401),\"\",((AU401*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P401,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW401),\"\",((AW401*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P401,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK401),\"\",(((BK401)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P401,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A402=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I402,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M402,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A402=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H402,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A402=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H402,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A402=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H402,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A402=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H402,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG402),ISBLANK(AR402)),\"\",IF(AR402<0,'Risk Tables'!$C$46,BG402/AR402)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO402),ISBLANK(AR402)),\"\",IF(AR402<0,'Risk Tables'!$C$46,AO402/AR402)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH402=\"\",ISBLANK(CH402)),\"\",IF(CH402>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH402<=Parameters!$E$4,CH402>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH402<=Parameters!$F$4, CH402>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH402<=Parameters!$G$4, CH402>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI402=\"\",CI402=\"--\",ISBLANK(CI402)),\"\",IF(CI402='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI402>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI402<=Parameters!$E$5,CI402>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI402<=Parameters!$F$5, CI402>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI402<=Parameters!$G$5, CI402>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG402=\"\",CG402=\"--\",ISBLANK(CG402)),\"\",IF(CG402>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG402<=Parameters!$E$6,CG402>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG402<=Parameters!$F$6, CG402>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG402<=Parameters!$G$6, CG402>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY402=\"\",BY402=\"--\",ISBLANK(BY402)),\"\",IF(BY402>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY402<=Parameters!$E$8,BY402>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY402<=Parameters!$F$8, BY402>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY402<=Parameters!$G$8, BY402>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ402=\"\",BZ402=\"--\",ISBLANK(BZ402)),\"\",IF(BZ402>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ402<=Parameters!$E$9,BZ402>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ402<=Parameters!$F$9, BZ402>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ402<=Parameters!$G$9, BZ402>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA402=\"\",CA402=\"--\",ISBLANK(CA402)),\"\",IF(CA402<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA402>=Parameters!$E$10,CA402<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA402>=Parameters!$F$10, CA402<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA402>=Parameters!$G$10, CA402<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB402=\"\",CB402=\"--\",ISBLANK(CB402)),\"\",IF(CB402<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB402>=Parameters!$E$11,CB402<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB402>=Parameters!$F$11, CB402<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB402>=Parameters!$G$11, CB402<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO402=\"\",CO402=\"--\",ISBLANK(CO402)),\"\",IF(CO402<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO402>=Parameters!$E$13,CO402<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO402>=Parameters!$F$13, CO402<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO402>=Parameters!$G$13, CO402<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ402=\"\",CJ402=\"--\",ISBLANK(CJ402)),\"\",IF(CJ402='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ402<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ402>=Parameters!$E$14,CJ402<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ402>=Parameters!$F$14, CJ402<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ402>=Parameters!$G$14, CJ402<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK402=\"\",CK402=\"--\",ISBLANK(CK402)),\"\",IF(AND(CK402<Parameters!$E$15, CK402>=0), 'Risk Tables'!$C$44, IF(AND(CK402>=Parameters!$E$15,CK402<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK402>=Parameters!$F$15, CK402<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK402>=Parameters!$G$15, CK402<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM402=\"\",CM402=\"--\",ISBLANK(CM402)),\"\",IF(CM402>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM402<=Parameters!$E$16,CM402>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM402<=Parameters!$F$16, CM402>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM402<=Parameters!$G$16, CM402>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN402=\"\",CN402=\"--\",ISBLANK(CN402)),\"\",IF(CN402>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN402<=Parameters!$E$17,CN402>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN402<=Parameters!$F$17, CN402>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN402<=Parameters!$G$17, CN402>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL402=\"\",CL402=\"--\",ISBLANK(CL402)),\"\",IF(CL402>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL402<=Parameters!$E$18,CL402>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL402<=Parameters!$F$18, CL402>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL402<=Parameters!$G$18, CL402>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP402=\"\",CP402=\"--\",ISBLANK(CP402)),\"\",IF(CP402<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP402>=Parameters!$E$21,CP402<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP402>=Parameters!$F$21, CP402<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP402>=Parameters!$G$21, CP402<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ402=\"\",CQ402=\"--\",ISBLANK(CQ402)),\"\",IF(CQ402<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ402>=Parameters!$E$22,CQ402<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ402>=Parameters!$F$22, CQ402<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ402>=Parameters!$G$22, CQ402<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR402='Risk Tables'!$C$44,1,IF(CR402='Risk Tables'!$C$43,2,IF(CR402='Risk Tables'!$C$42, 3, IF(CR402='Risk Tables'!$C$41, 4, IF(CR402='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS402='Risk Tables'!$C$44,1,IF(CS402='Risk Tables'!$C$43,2,IF(CS402='Risk Tables'!$C$42, 3, IF(CS402='Risk Tables'!$C$41, 4, IF(CS402='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT402='Risk Tables'!$C$44,1,IF(CT402='Risk Tables'!$C$43,2,IF(CT402='Risk Tables'!$C$42, 3, IF(CT402='Risk Tables'!$C$41, 4, IF(CT402='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV402='Risk Tables'!$C$44,1,IF(CV402='Risk Tables'!$C$43,2,IF(CV402='Risk Tables'!$C$42, 3, IF(CV402='Risk Tables'!$C$41, 4, IF(CV402='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW402='Risk Tables'!$C$44,1,IF(CW402='Risk Tables'!$C$43,2,IF(CW402='Risk Tables'!$C$42, 3, IF(CW402='Risk Tables'!$C$41, 4, IF(CW402='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX402='Risk Tables'!$C$44,1,IF(CX402='Risk Tables'!$C$43,2,IF(CX402='Risk Tables'!$C$42, 3, IF(CX402='Risk Tables'!$C$41, 4, IF(CX402='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY402='Risk Tables'!$C$44,1,IF(CY402='Risk Tables'!$C$43,2,IF(CY402='Risk Tables'!$C$42, 3, IF(CY402='Risk Tables'!$C$41, 4, IF(CY402='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA402='Risk Tables'!$C$44,1,IF(DA402='Risk Tables'!$C$43,2,IF(DA402='Risk Tables'!$C$42, 3, IF(DA402='Risk Tables'!$C$41, 4, IF(DA402='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB402='Risk Tables'!$C$44,1,IF(DB402='Risk Tables'!$C$43,2,IF(DB402='Risk Tables'!$C$42, 3, IF(DB402='Risk Tables'!$C$41, 4, IF(DB402='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC402='Risk Tables'!$C$44,1,IF(DC402='Risk Tables'!$C$43,2,IF(DC402='Risk Tables'!$C$42, 3, IF(DC402='Risk Tables'!$C$41, 4, IF(DC402='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD402='Risk Tables'!$C$44,1,IF(DD402='Risk Tables'!$C$43,2,IF(DD402='Risk Tables'!$C$42, 3, IF(DD402='Risk Tables'!$C$41, 4, IF(DD402='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE402='Risk Tables'!$C$44,1,IF(DE402='Risk Tables'!$C$43,2,IF(DE402='Risk Tables'!$C$42, 3, IF(DE402='Risk Tables'!$C$41, 4, IF(DE402='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF402='Risk Tables'!$C$44,1,IF(DF402='Risk Tables'!$C$43,2,IF(DF402='Risk Tables'!$C$42, 3, IF(DF402='Risk Tables'!$C$41, 4, IF(DF402='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI402:DW402))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI402:DW402, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD402),\"\",((AD402*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P402,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V402),\"\",((V402*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P402,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO402),\"\",((AO402*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P402,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM402),\"\",((AM402*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P402,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI402),\"\",((AI402*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P402,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF402),\"\",((AF402*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P402,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR402),\"\",((AR402*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P402,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL402),\"\",((BL402*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P402,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM402),\"\",((BM402*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P402,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU402),\"\",((AU402*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P402,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW402),\"\",((AW402*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P402,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK402),\"\",(((BK402)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P402,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A403=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I403,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M403,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A403=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H403,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A403=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H403,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A403=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H403,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A403=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H403,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG403),ISBLANK(AR403)),\"\",IF(AR403<0,'Risk Tables'!$C$46,BG403/AR403)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO403),ISBLANK(AR403)),\"\",IF(AR403<0,'Risk Tables'!$C$46,AO403/AR403)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH403=\"\",ISBLANK(CH403)),\"\",IF(CH403>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH403<=Parameters!$E$4,CH403>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH403<=Parameters!$F$4, CH403>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH403<=Parameters!$G$4, CH403>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI403=\"\",CI403=\"--\",ISBLANK(CI403)),\"\",IF(CI403='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI403>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI403<=Parameters!$E$5,CI403>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI403<=Parameters!$F$5, CI403>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI403<=Parameters!$G$5, CI403>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG403=\"\",CG403=\"--\",ISBLANK(CG403)),\"\",IF(CG403>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG403<=Parameters!$E$6,CG403>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG403<=Parameters!$F$6, CG403>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG403<=Parameters!$G$6, CG403>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY403=\"\",BY403=\"--\",ISBLANK(BY403)),\"\",IF(BY403>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY403<=Parameters!$E$8,BY403>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY403<=Parameters!$F$8, BY403>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY403<=Parameters!$G$8, BY403>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ403=\"\",BZ403=\"--\",ISBLANK(BZ403)),\"\",IF(BZ403>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ403<=Parameters!$E$9,BZ403>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ403<=Parameters!$F$9, BZ403>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ403<=Parameters!$G$9, BZ403>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA403=\"\",CA403=\"--\",ISBLANK(CA403)),\"\",IF(CA403<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA403>=Parameters!$E$10,CA403<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA403>=Parameters!$F$10, CA403<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA403>=Parameters!$G$10, CA403<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB403=\"\",CB403=\"--\",ISBLANK(CB403)),\"\",IF(CB403<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB403>=Parameters!$E$11,CB403<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB403>=Parameters!$F$11, CB403<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB403>=Parameters!$G$11, CB403<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO403=\"\",CO403=\"--\",ISBLANK(CO403)),\"\",IF(CO403<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO403>=Parameters!$E$13,CO403<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO403>=Parameters!$F$13, CO403<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO403>=Parameters!$G$13, CO403<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ403=\"\",CJ403=\"--\",ISBLANK(CJ403)),\"\",IF(CJ403='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ403<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ403>=Parameters!$E$14,CJ403<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ403>=Parameters!$F$14, CJ403<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ403>=Parameters!$G$14, CJ403<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK403=\"\",CK403=\"--\",ISBLANK(CK403)),\"\",IF(AND(CK403<Parameters!$E$15, CK403>=0), 'Risk Tables'!$C$44, IF(AND(CK403>=Parameters!$E$15,CK403<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK403>=Parameters!$F$15, CK403<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK403>=Parameters!$G$15, CK403<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM403=\"\",CM403=\"--\",ISBLANK(CM403)),\"\",IF(CM403>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM403<=Parameters!$E$16,CM403>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM403<=Parameters!$F$16, CM403>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM403<=Parameters!$G$16, CM403>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN403=\"\",CN403=\"--\",ISBLANK(CN403)),\"\",IF(CN403>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN403<=Parameters!$E$17,CN403>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN403<=Parameters!$F$17, CN403>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN403<=Parameters!$G$17, CN403>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL403=\"\",CL403=\"--\",ISBLANK(CL403)),\"\",IF(CL403>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL403<=Parameters!$E$18,CL403>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL403<=Parameters!$F$18, CL403>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL403<=Parameters!$G$18, CL403>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP403=\"\",CP403=\"--\",ISBLANK(CP403)),\"\",IF(CP403<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP403>=Parameters!$E$21,CP403<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP403>=Parameters!$F$21, CP403<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP403>=Parameters!$G$21, CP403<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ403=\"\",CQ403=\"--\",ISBLANK(CQ403)),\"\",IF(CQ403<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ403>=Parameters!$E$22,CQ403<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ403>=Parameters!$F$22, CQ403<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ403>=Parameters!$G$22, CQ403<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR403='Risk Tables'!$C$44,1,IF(CR403='Risk Tables'!$C$43,2,IF(CR403='Risk Tables'!$C$42, 3, IF(CR403='Risk Tables'!$C$41, 4, IF(CR403='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS403='Risk Tables'!$C$44,1,IF(CS403='Risk Tables'!$C$43,2,IF(CS403='Risk Tables'!$C$42, 3, IF(CS403='Risk Tables'!$C$41, 4, IF(CS403='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT403='Risk Tables'!$C$44,1,IF(CT403='Risk Tables'!$C$43,2,IF(CT403='Risk Tables'!$C$42, 3, IF(CT403='Risk Tables'!$C$41, 4, IF(CT403='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV403='Risk Tables'!$C$44,1,IF(CV403='Risk Tables'!$C$43,2,IF(CV403='Risk Tables'!$C$42, 3, IF(CV403='Risk Tables'!$C$41, 4, IF(CV403='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW403='Risk Tables'!$C$44,1,IF(CW403='Risk Tables'!$C$43,2,IF(CW403='Risk Tables'!$C$42, 3, IF(CW403='Risk Tables'!$C$41, 4, IF(CW403='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX403='Risk Tables'!$C$44,1,IF(CX403='Risk Tables'!$C$43,2,IF(CX403='Risk Tables'!$C$42, 3, IF(CX403='Risk Tables'!$C$41, 4, IF(CX403='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY403='Risk Tables'!$C$44,1,IF(CY403='Risk Tables'!$C$43,2,IF(CY403='Risk Tables'!$C$42, 3, IF(CY403='Risk Tables'!$C$41, 4, IF(CY403='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA403='Risk Tables'!$C$44,1,IF(DA403='Risk Tables'!$C$43,2,IF(DA403='Risk Tables'!$C$42, 3, IF(DA403='Risk Tables'!$C$41, 4, IF(DA403='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB403='Risk Tables'!$C$44,1,IF(DB403='Risk Tables'!$C$43,2,IF(DB403='Risk Tables'!$C$42, 3, IF(DB403='Risk Tables'!$C$41, 4, IF(DB403='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC403='Risk Tables'!$C$44,1,IF(DC403='Risk Tables'!$C$43,2,IF(DC403='Risk Tables'!$C$42, 3, IF(DC403='Risk Tables'!$C$41, 4, IF(DC403='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD403='Risk Tables'!$C$44,1,IF(DD403='Risk Tables'!$C$43,2,IF(DD403='Risk Tables'!$C$42, 3, IF(DD403='Risk Tables'!$C$41, 4, IF(DD403='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE403='Risk Tables'!$C$44,1,IF(DE403='Risk Tables'!$C$43,2,IF(DE403='Risk Tables'!$C$42, 3, IF(DE403='Risk Tables'!$C$41, 4, IF(DE403='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF403='Risk Tables'!$C$44,1,IF(DF403='Risk Tables'!$C$43,2,IF(DF403='Risk Tables'!$C$42, 3, IF(DF403='Risk Tables'!$C$41, 4, IF(DF403='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI403:DW403))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI403:DW403, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD403),\"\",((AD403*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P403,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V403),\"\",((V403*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P403,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO403),\"\",((AO403*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P403,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM403),\"\",((AM403*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P403,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI403),\"\",((AI403*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P403,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF403),\"\",((AF403*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P403,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR403),\"\",((AR403*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P403,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL403),\"\",((BL403*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P403,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM403),\"\",((BM403*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P403,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU403),\"\",((AU403*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P403,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW403),\"\",((AW403*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P403,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK403),\"\",(((BK403)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P403,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A404=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I404,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M404,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A404=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H404,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A404=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H404,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A404=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H404,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A404=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H404,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG404),ISBLANK(AR404)),\"\",IF(AR404<0,'Risk Tables'!$C$46,BG404/AR404)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO404),ISBLANK(AR404)),\"\",IF(AR404<0,'Risk Tables'!$C$46,AO404/AR404)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH404=\"\",ISBLANK(CH404)),\"\",IF(CH404>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH404<=Parameters!$E$4,CH404>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH404<=Parameters!$F$4, CH404>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH404<=Parameters!$G$4, CH404>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI404=\"\",CI404=\"--\",ISBLANK(CI404)),\"\",IF(CI404='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI404>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI404<=Parameters!$E$5,CI404>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI404<=Parameters!$F$5, CI404>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI404<=Parameters!$G$5, CI404>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG404=\"\",CG404=\"--\",ISBLANK(CG404)),\"\",IF(CG404>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG404<=Parameters!$E$6,CG404>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG404<=Parameters!$F$6, CG404>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG404<=Parameters!$G$6, CG404>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY404=\"\",BY404=\"--\",ISBLANK(BY404)),\"\",IF(BY404>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY404<=Parameters!$E$8,BY404>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY404<=Parameters!$F$8, BY404>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY404<=Parameters!$G$8, BY404>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ404=\"\",BZ404=\"--\",ISBLANK(BZ404)),\"\",IF(BZ404>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ404<=Parameters!$E$9,BZ404>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ404<=Parameters!$F$9, BZ404>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ404<=Parameters!$G$9, BZ404>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA404=\"\",CA404=\"--\",ISBLANK(CA404)),\"\",IF(CA404<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA404>=Parameters!$E$10,CA404<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA404>=Parameters!$F$10, CA404<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA404>=Parameters!$G$10, CA404<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB404=\"\",CB404=\"--\",ISBLANK(CB404)),\"\",IF(CB404<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB404>=Parameters!$E$11,CB404<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB404>=Parameters!$F$11, CB404<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB404>=Parameters!$G$11, CB404<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO404=\"\",CO404=\"--\",ISBLANK(CO404)),\"\",IF(CO404<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO404>=Parameters!$E$13,CO404<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO404>=Parameters!$F$13, CO404<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO404>=Parameters!$G$13, CO404<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ404=\"\",CJ404=\"--\",ISBLANK(CJ404)),\"\",IF(CJ404='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ404<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ404>=Parameters!$E$14,CJ404<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ404>=Parameters!$F$14, CJ404<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ404>=Parameters!$G$14, CJ404<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK404=\"\",CK404=\"--\",ISBLANK(CK404)),\"\",IF(AND(CK404<Parameters!$E$15, CK404>=0), 'Risk Tables'!$C$44, IF(AND(CK404>=Parameters!$E$15,CK404<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK404>=Parameters!$F$15, CK404<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK404>=Parameters!$G$15, CK404<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM404=\"\",CM404=\"--\",ISBLANK(CM404)),\"\",IF(CM404>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM404<=Parameters!$E$16,CM404>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM404<=Parameters!$F$16, CM404>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM404<=Parameters!$G$16, CM404>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN404=\"\",CN404=\"--\",ISBLANK(CN404)),\"\",IF(CN404>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN404<=Parameters!$E$17,CN404>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN404<=Parameters!$F$17, CN404>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN404<=Parameters!$G$17, CN404>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL404=\"\",CL404=\"--\",ISBLANK(CL404)),\"\",IF(CL404>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL404<=Parameters!$E$18,CL404>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL404<=Parameters!$F$18, CL404>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL404<=Parameters!$G$18, CL404>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP404=\"\",CP404=\"--\",ISBLANK(CP404)),\"\",IF(CP404<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP404>=Parameters!$E$21,CP404<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP404>=Parameters!$F$21, CP404<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP404>=Parameters!$G$21, CP404<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ404=\"\",CQ404=\"--\",ISBLANK(CQ404)),\"\",IF(CQ404<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ404>=Parameters!$E$22,CQ404<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ404>=Parameters!$F$22, CQ404<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ404>=Parameters!$G$22, CQ404<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR404='Risk Tables'!$C$44,1,IF(CR404='Risk Tables'!$C$43,2,IF(CR404='Risk Tables'!$C$42, 3, IF(CR404='Risk Tables'!$C$41, 4, IF(CR404='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS404='Risk Tables'!$C$44,1,IF(CS404='Risk Tables'!$C$43,2,IF(CS404='Risk Tables'!$C$42, 3, IF(CS404='Risk Tables'!$C$41, 4, IF(CS404='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT404='Risk Tables'!$C$44,1,IF(CT404='Risk Tables'!$C$43,2,IF(CT404='Risk Tables'!$C$42, 3, IF(CT404='Risk Tables'!$C$41, 4, IF(CT404='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV404='Risk Tables'!$C$44,1,IF(CV404='Risk Tables'!$C$43,2,IF(CV404='Risk Tables'!$C$42, 3, IF(CV404='Risk Tables'!$C$41, 4, IF(CV404='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW404='Risk Tables'!$C$44,1,IF(CW404='Risk Tables'!$C$43,2,IF(CW404='Risk Tables'!$C$42, 3, IF(CW404='Risk Tables'!$C$41, 4, IF(CW404='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX404='Risk Tables'!$C$44,1,IF(CX404='Risk Tables'!$C$43,2,IF(CX404='Risk Tables'!$C$42, 3, IF(CX404='Risk Tables'!$C$41, 4, IF(CX404='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY404='Risk Tables'!$C$44,1,IF(CY404='Risk Tables'!$C$43,2,IF(CY404='Risk Tables'!$C$42, 3, IF(CY404='Risk Tables'!$C$41, 4, IF(CY404='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA404='Risk Tables'!$C$44,1,IF(DA404='Risk Tables'!$C$43,2,IF(DA404='Risk Tables'!$C$42, 3, IF(DA404='Risk Tables'!$C$41, 4, IF(DA404='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB404='Risk Tables'!$C$44,1,IF(DB404='Risk Tables'!$C$43,2,IF(DB404='Risk Tables'!$C$42, 3, IF(DB404='Risk Tables'!$C$41, 4, IF(DB404='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC404='Risk Tables'!$C$44,1,IF(DC404='Risk Tables'!$C$43,2,IF(DC404='Risk Tables'!$C$42, 3, IF(DC404='Risk Tables'!$C$41, 4, IF(DC404='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD404='Risk Tables'!$C$44,1,IF(DD404='Risk Tables'!$C$43,2,IF(DD404='Risk Tables'!$C$42, 3, IF(DD404='Risk Tables'!$C$41, 4, IF(DD404='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE404='Risk Tables'!$C$44,1,IF(DE404='Risk Tables'!$C$43,2,IF(DE404='Risk Tables'!$C$42, 3, IF(DE404='Risk Tables'!$C$41, 4, IF(DE404='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF404='Risk Tables'!$C$44,1,IF(DF404='Risk Tables'!$C$43,2,IF(DF404='Risk Tables'!$C$42, 3, IF(DF404='Risk Tables'!$C$41, 4, IF(DF404='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI404:DW404))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI404:DW404, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD404),\"\",((AD404*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P404,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V404),\"\",((V404*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P404,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO404),\"\",((AO404*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P404,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM404),\"\",((AM404*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P404,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI404),\"\",((AI404*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P404,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF404),\"\",((AF404*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P404,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR404),\"\",((AR404*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P404,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL404),\"\",((BL404*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P404,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM404),\"\",((BM404*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P404,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU404),\"\",((AU404*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P404,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW404),\"\",((AW404*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P404,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK404),\"\",(((BK404)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P404,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A405=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I405,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M405,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A405=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H405,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A405=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H405,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A405=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H405,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A405=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H405,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG405),ISBLANK(AR405)),\"\",IF(AR405<0,'Risk Tables'!$C$46,BG405/AR405)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO405),ISBLANK(AR405)),\"\",IF(AR405<0,'Risk Tables'!$C$46,AO405/AR405)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH405=\"\",ISBLANK(CH405)),\"\",IF(CH405>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH405<=Parameters!$E$4,CH405>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH405<=Parameters!$F$4, CH405>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH405<=Parameters!$G$4, CH405>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI405=\"\",CI405=\"--\",ISBLANK(CI405)),\"\",IF(CI405='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI405>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI405<=Parameters!$E$5,CI405>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI405<=Parameters!$F$5, CI405>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI405<=Parameters!$G$5, CI405>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG405=\"\",CG405=\"--\",ISBLANK(CG405)),\"\",IF(CG405>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG405<=Parameters!$E$6,CG405>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG405<=Parameters!$F$6, CG405>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG405<=Parameters!$G$6, CG405>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY405=\"\",BY405=\"--\",ISBLANK(BY405)),\"\",IF(BY405>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY405<=Parameters!$E$8,BY405>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY405<=Parameters!$F$8, BY405>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY405<=Parameters!$G$8, BY405>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ405=\"\",BZ405=\"--\",ISBLANK(BZ405)),\"\",IF(BZ405>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ405<=Parameters!$E$9,BZ405>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ405<=Parameters!$F$9, BZ405>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ405<=Parameters!$G$9, BZ405>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA405=\"\",CA405=\"--\",ISBLANK(CA405)),\"\",IF(CA405<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA405>=Parameters!$E$10,CA405<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA405>=Parameters!$F$10, CA405<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA405>=Parameters!$G$10, CA405<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB405=\"\",CB405=\"--\",ISBLANK(CB405)),\"\",IF(CB405<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB405>=Parameters!$E$11,CB405<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB405>=Parameters!$F$11, CB405<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB405>=Parameters!$G$11, CB405<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO405=\"\",CO405=\"--\",ISBLANK(CO405)),\"\",IF(CO405<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO405>=Parameters!$E$13,CO405<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO405>=Parameters!$F$13, CO405<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO405>=Parameters!$G$13, CO405<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ405=\"\",CJ405=\"--\",ISBLANK(CJ405)),\"\",IF(CJ405='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ405<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ405>=Parameters!$E$14,CJ405<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ405>=Parameters!$F$14, CJ405<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ405>=Parameters!$G$14, CJ405<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK405=\"\",CK405=\"--\",ISBLANK(CK405)),\"\",IF(AND(CK405<Parameters!$E$15, CK405>=0), 'Risk Tables'!$C$44, IF(AND(CK405>=Parameters!$E$15,CK405<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK405>=Parameters!$F$15, CK405<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK405>=Parameters!$G$15, CK405<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM405=\"\",CM405=\"--\",ISBLANK(CM405)),\"\",IF(CM405>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM405<=Parameters!$E$16,CM405>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM405<=Parameters!$F$16, CM405>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM405<=Parameters!$G$16, CM405>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN405=\"\",CN405=\"--\",ISBLANK(CN405)),\"\",IF(CN405>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN405<=Parameters!$E$17,CN405>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN405<=Parameters!$F$17, CN405>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN405<=Parameters!$G$17, CN405>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL405=\"\",CL405=\"--\",ISBLANK(CL405)),\"\",IF(CL405>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL405<=Parameters!$E$18,CL405>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL405<=Parameters!$F$18, CL405>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL405<=Parameters!$G$18, CL405>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP405=\"\",CP405=\"--\",ISBLANK(CP405)),\"\",IF(CP405<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP405>=Parameters!$E$21,CP405<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP405>=Parameters!$F$21, CP405<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP405>=Parameters!$G$21, CP405<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ405=\"\",CQ405=\"--\",ISBLANK(CQ405)),\"\",IF(CQ405<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ405>=Parameters!$E$22,CQ405<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ405>=Parameters!$F$22, CQ405<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ405>=Parameters!$G$22, CQ405<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR405='Risk Tables'!$C$44,1,IF(CR405='Risk Tables'!$C$43,2,IF(CR405='Risk Tables'!$C$42, 3, IF(CR405='Risk Tables'!$C$41, 4, IF(CR405='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS405='Risk Tables'!$C$44,1,IF(CS405='Risk Tables'!$C$43,2,IF(CS405='Risk Tables'!$C$42, 3, IF(CS405='Risk Tables'!$C$41, 4, IF(CS405='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT405='Risk Tables'!$C$44,1,IF(CT405='Risk Tables'!$C$43,2,IF(CT405='Risk Tables'!$C$42, 3, IF(CT405='Risk Tables'!$C$41, 4, IF(CT405='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV405='Risk Tables'!$C$44,1,IF(CV405='Risk Tables'!$C$43,2,IF(CV405='Risk Tables'!$C$42, 3, IF(CV405='Risk Tables'!$C$41, 4, IF(CV405='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW405='Risk Tables'!$C$44,1,IF(CW405='Risk Tables'!$C$43,2,IF(CW405='Risk Tables'!$C$42, 3, IF(CW405='Risk Tables'!$C$41, 4, IF(CW405='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX405='Risk Tables'!$C$44,1,IF(CX405='Risk Tables'!$C$43,2,IF(CX405='Risk Tables'!$C$42, 3, IF(CX405='Risk Tables'!$C$41, 4, IF(CX405='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY405='Risk Tables'!$C$44,1,IF(CY405='Risk Tables'!$C$43,2,IF(CY405='Risk Tables'!$C$42, 3, IF(CY405='Risk Tables'!$C$41, 4, IF(CY405='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA405='Risk Tables'!$C$44,1,IF(DA405='Risk Tables'!$C$43,2,IF(DA405='Risk Tables'!$C$42, 3, IF(DA405='Risk Tables'!$C$41, 4, IF(DA405='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB405='Risk Tables'!$C$44,1,IF(DB405='Risk Tables'!$C$43,2,IF(DB405='Risk Tables'!$C$42, 3, IF(DB405='Risk Tables'!$C$41, 4, IF(DB405='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC405='Risk Tables'!$C$44,1,IF(DC405='Risk Tables'!$C$43,2,IF(DC405='Risk Tables'!$C$42, 3, IF(DC405='Risk Tables'!$C$41, 4, IF(DC405='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD405='Risk Tables'!$C$44,1,IF(DD405='Risk Tables'!$C$43,2,IF(DD405='Risk Tables'!$C$42, 3, IF(DD405='Risk Tables'!$C$41, 4, IF(DD405='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE405='Risk Tables'!$C$44,1,IF(DE405='Risk Tables'!$C$43,2,IF(DE405='Risk Tables'!$C$42, 3, IF(DE405='Risk Tables'!$C$41, 4, IF(DE405='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF405='Risk Tables'!$C$44,1,IF(DF405='Risk Tables'!$C$43,2,IF(DF405='Risk Tables'!$C$42, 3, IF(DF405='Risk Tables'!$C$41, 4, IF(DF405='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI405:DW405))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI405:DW405, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD405),\"\",((AD405*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P405,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V405),\"\",((V405*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P405,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO405),\"\",((AO405*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P405,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM405),\"\",((AM405*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P405,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI405),\"\",((AI405*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P405,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF405),\"\",((AF405*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P405,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR405),\"\",((AR405*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P405,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL405),\"\",((BL405*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P405,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM405),\"\",((BM405*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P405,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU405),\"\",((AU405*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P405,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW405),\"\",((AW405*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P405,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK405),\"\",(((BK405)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P405,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A406=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I406,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M406,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A406=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H406,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A406=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H406,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A406=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H406,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A406=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H406,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG406),ISBLANK(AR406)),\"\",IF(AR406<0,'Risk Tables'!$C$46,BG406/AR406)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO406),ISBLANK(AR406)),\"\",IF(AR406<0,'Risk Tables'!$C$46,AO406/AR406)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH406=\"\",ISBLANK(CH406)),\"\",IF(CH406>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH406<=Parameters!$E$4,CH406>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH406<=Parameters!$F$4, CH406>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH406<=Parameters!$G$4, CH406>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI406=\"\",CI406=\"--\",ISBLANK(CI406)),\"\",IF(CI406='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI406>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI406<=Parameters!$E$5,CI406>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI406<=Parameters!$F$5, CI406>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI406<=Parameters!$G$5, CI406>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG406=\"\",CG406=\"--\",ISBLANK(CG406)),\"\",IF(CG406>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG406<=Parameters!$E$6,CG406>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG406<=Parameters!$F$6, CG406>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG406<=Parameters!$G$6, CG406>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY406=\"\",BY406=\"--\",ISBLANK(BY406)),\"\",IF(BY406>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY406<=Parameters!$E$8,BY406>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY406<=Parameters!$F$8, BY406>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY406<=Parameters!$G$8, BY406>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ406=\"\",BZ406=\"--\",ISBLANK(BZ406)),\"\",IF(BZ406>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ406<=Parameters!$E$9,BZ406>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ406<=Parameters!$F$9, BZ406>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ406<=Parameters!$G$9, BZ406>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA406=\"\",CA406=\"--\",ISBLANK(CA406)),\"\",IF(CA406<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA406>=Parameters!$E$10,CA406<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA406>=Parameters!$F$10, CA406<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA406>=Parameters!$G$10, CA406<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB406=\"\",CB406=\"--\",ISBLANK(CB406)),\"\",IF(CB406<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB406>=Parameters!$E$11,CB406<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB406>=Parameters!$F$11, CB406<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB406>=Parameters!$G$11, CB406<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO406=\"\",CO406=\"--\",ISBLANK(CO406)),\"\",IF(CO406<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO406>=Parameters!$E$13,CO406<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO406>=Parameters!$F$13, CO406<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO406>=Parameters!$G$13, CO406<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ406=\"\",CJ406=\"--\",ISBLANK(CJ406)),\"\",IF(CJ406='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ406<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ406>=Parameters!$E$14,CJ406<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ406>=Parameters!$F$14, CJ406<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ406>=Parameters!$G$14, CJ406<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK406=\"\",CK406=\"--\",ISBLANK(CK406)),\"\",IF(AND(CK406<Parameters!$E$15, CK406>=0), 'Risk Tables'!$C$44, IF(AND(CK406>=Parameters!$E$15,CK406<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK406>=Parameters!$F$15, CK406<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK406>=Parameters!$G$15, CK406<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM406=\"\",CM406=\"--\",ISBLANK(CM406)),\"\",IF(CM406>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM406<=Parameters!$E$16,CM406>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM406<=Parameters!$F$16, CM406>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM406<=Parameters!$G$16, CM406>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN406=\"\",CN406=\"--\",ISBLANK(CN406)),\"\",IF(CN406>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN406<=Parameters!$E$17,CN406>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN406<=Parameters!$F$17, CN406>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN406<=Parameters!$G$17, CN406>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL406=\"\",CL406=\"--\",ISBLANK(CL406)),\"\",IF(CL406>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL406<=Parameters!$E$18,CL406>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL406<=Parameters!$F$18, CL406>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL406<=Parameters!$G$18, CL406>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP406=\"\",CP406=\"--\",ISBLANK(CP406)),\"\",IF(CP406<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP406>=Parameters!$E$21,CP406<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP406>=Parameters!$F$21, CP406<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP406>=Parameters!$G$21, CP406<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ406=\"\",CQ406=\"--\",ISBLANK(CQ406)),\"\",IF(CQ406<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ406>=Parameters!$E$22,CQ406<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ406>=Parameters!$F$22, CQ406<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ406>=Parameters!$G$22, CQ406<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR406='Risk Tables'!$C$44,1,IF(CR406='Risk Tables'!$C$43,2,IF(CR406='Risk Tables'!$C$42, 3, IF(CR406='Risk Tables'!$C$41, 4, IF(CR406='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS406='Risk Tables'!$C$44,1,IF(CS406='Risk Tables'!$C$43,2,IF(CS406='Risk Tables'!$C$42, 3, IF(CS406='Risk Tables'!$C$41, 4, IF(CS406='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT406='Risk Tables'!$C$44,1,IF(CT406='Risk Tables'!$C$43,2,IF(CT406='Risk Tables'!$C$42, 3, IF(CT406='Risk Tables'!$C$41, 4, IF(CT406='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV406='Risk Tables'!$C$44,1,IF(CV406='Risk Tables'!$C$43,2,IF(CV406='Risk Tables'!$C$42, 3, IF(CV406='Risk Tables'!$C$41, 4, IF(CV406='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW406='Risk Tables'!$C$44,1,IF(CW406='Risk Tables'!$C$43,2,IF(CW406='Risk Tables'!$C$42, 3, IF(CW406='Risk Tables'!$C$41, 4, IF(CW406='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX406='Risk Tables'!$C$44,1,IF(CX406='Risk Tables'!$C$43,2,IF(CX406='Risk Tables'!$C$42, 3, IF(CX406='Risk Tables'!$C$41, 4, IF(CX406='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY406='Risk Tables'!$C$44,1,IF(CY406='Risk Tables'!$C$43,2,IF(CY406='Risk Tables'!$C$42, 3, IF(CY406='Risk Tables'!$C$41, 4, IF(CY406='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA406='Risk Tables'!$C$44,1,IF(DA406='Risk Tables'!$C$43,2,IF(DA406='Risk Tables'!$C$42, 3, IF(DA406='Risk Tables'!$C$41, 4, IF(DA406='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB406='Risk Tables'!$C$44,1,IF(DB406='Risk Tables'!$C$43,2,IF(DB406='Risk Tables'!$C$42, 3, IF(DB406='Risk Tables'!$C$41, 4, IF(DB406='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC406='Risk Tables'!$C$44,1,IF(DC406='Risk Tables'!$C$43,2,IF(DC406='Risk Tables'!$C$42, 3, IF(DC406='Risk Tables'!$C$41, 4, IF(DC406='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD406='Risk Tables'!$C$44,1,IF(DD406='Risk Tables'!$C$43,2,IF(DD406='Risk Tables'!$C$42, 3, IF(DD406='Risk Tables'!$C$41, 4, IF(DD406='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE406='Risk Tables'!$C$44,1,IF(DE406='Risk Tables'!$C$43,2,IF(DE406='Risk Tables'!$C$42, 3, IF(DE406='Risk Tables'!$C$41, 4, IF(DE406='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF406='Risk Tables'!$C$44,1,IF(DF406='Risk Tables'!$C$43,2,IF(DF406='Risk Tables'!$C$42, 3, IF(DF406='Risk Tables'!$C$41, 4, IF(DF406='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI406:DW406))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI406:DW406, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD406),\"\",((AD406*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P406,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V406),\"\",((V406*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P406,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO406),\"\",((AO406*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P406,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM406),\"\",((AM406*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P406,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI406),\"\",((AI406*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P406,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF406),\"\",((AF406*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P406,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR406),\"\",((AR406*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P406,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL406),\"\",((BL406*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P406,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM406),\"\",((BM406*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P406,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU406),\"\",((AU406*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P406,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW406),\"\",((AW406*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P406,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK406),\"\",(((BK406)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P406,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A407=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I407,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M407,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A407=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H407,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A407=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H407,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A407=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H407,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A407=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H407,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG407),ISBLANK(AR407)),\"\",IF(AR407<0,'Risk Tables'!$C$46,BG407/AR407)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO407),ISBLANK(AR407)),\"\",IF(AR407<0,'Risk Tables'!$C$46,AO407/AR407)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH407=\"\",ISBLANK(CH407)),\"\",IF(CH407>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH407<=Parameters!$E$4,CH407>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH407<=Parameters!$F$4, CH407>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH407<=Parameters!$G$4, CH407>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI407=\"\",CI407=\"--\",ISBLANK(CI407)),\"\",IF(CI407='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI407>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI407<=Parameters!$E$5,CI407>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI407<=Parameters!$F$5, CI407>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI407<=Parameters!$G$5, CI407>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG407=\"\",CG407=\"--\",ISBLANK(CG407)),\"\",IF(CG407>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG407<=Parameters!$E$6,CG407>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG407<=Parameters!$F$6, CG407>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG407<=Parameters!$G$6, CG407>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY407=\"\",BY407=\"--\",ISBLANK(BY407)),\"\",IF(BY407>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY407<=Parameters!$E$8,BY407>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY407<=Parameters!$F$8, BY407>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY407<=Parameters!$G$8, BY407>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ407=\"\",BZ407=\"--\",ISBLANK(BZ407)),\"\",IF(BZ407>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ407<=Parameters!$E$9,BZ407>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ407<=Parameters!$F$9, BZ407>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ407<=Parameters!$G$9, BZ407>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA407=\"\",CA407=\"--\",ISBLANK(CA407)),\"\",IF(CA407<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA407>=Parameters!$E$10,CA407<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA407>=Parameters!$F$10, CA407<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA407>=Parameters!$G$10, CA407<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB407=\"\",CB407=\"--\",ISBLANK(CB407)),\"\",IF(CB407<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB407>=Parameters!$E$11,CB407<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB407>=Parameters!$F$11, CB407<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB407>=Parameters!$G$11, CB407<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO407=\"\",CO407=\"--\",ISBLANK(CO407)),\"\",IF(CO407<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO407>=Parameters!$E$13,CO407<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO407>=Parameters!$F$13, CO407<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO407>=Parameters!$G$13, CO407<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ407=\"\",CJ407=\"--\",ISBLANK(CJ407)),\"\",IF(CJ407='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ407<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ407>=Parameters!$E$14,CJ407<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ407>=Parameters!$F$14, CJ407<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ407>=Parameters!$G$14, CJ407<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK407=\"\",CK407=\"--\",ISBLANK(CK407)),\"\",IF(AND(CK407<Parameters!$E$15, CK407>=0), 'Risk Tables'!$C$44, IF(AND(CK407>=Parameters!$E$15,CK407<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK407>=Parameters!$F$15, CK407<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK407>=Parameters!$G$15, CK407<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM407=\"\",CM407=\"--\",ISBLANK(CM407)),\"\",IF(CM407>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM407<=Parameters!$E$16,CM407>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM407<=Parameters!$F$16, CM407>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM407<=Parameters!$G$16, CM407>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN407=\"\",CN407=\"--\",ISBLANK(CN407)),\"\",IF(CN407>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN407<=Parameters!$E$17,CN407>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN407<=Parameters!$F$17, CN407>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN407<=Parameters!$G$17, CN407>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL407=\"\",CL407=\"--\",ISBLANK(CL407)),\"\",IF(CL407>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL407<=Parameters!$E$18,CL407>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL407<=Parameters!$F$18, CL407>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL407<=Parameters!$G$18, CL407>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP407=\"\",CP407=\"--\",ISBLANK(CP407)),\"\",IF(CP407<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP407>=Parameters!$E$21,CP407<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP407>=Parameters!$F$21, CP407<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP407>=Parameters!$G$21, CP407<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ407=\"\",CQ407=\"--\",ISBLANK(CQ407)),\"\",IF(CQ407<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ407>=Parameters!$E$22,CQ407<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ407>=Parameters!$F$22, CQ407<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ407>=Parameters!$G$22, CQ407<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR407='Risk Tables'!$C$44,1,IF(CR407='Risk Tables'!$C$43,2,IF(CR407='Risk Tables'!$C$42, 3, IF(CR407='Risk Tables'!$C$41, 4, IF(CR407='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS407='Risk Tables'!$C$44,1,IF(CS407='Risk Tables'!$C$43,2,IF(CS407='Risk Tables'!$C$42, 3, IF(CS407='Risk Tables'!$C$41, 4, IF(CS407='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT407='Risk Tables'!$C$44,1,IF(CT407='Risk Tables'!$C$43,2,IF(CT407='Risk Tables'!$C$42, 3, IF(CT407='Risk Tables'!$C$41, 4, IF(CT407='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV407='Risk Tables'!$C$44,1,IF(CV407='Risk Tables'!$C$43,2,IF(CV407='Risk Tables'!$C$42, 3, IF(CV407='Risk Tables'!$C$41, 4, IF(CV407='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW407='Risk Tables'!$C$44,1,IF(CW407='Risk Tables'!$C$43,2,IF(CW407='Risk Tables'!$C$42, 3, IF(CW407='Risk Tables'!$C$41, 4, IF(CW407='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX407='Risk Tables'!$C$44,1,IF(CX407='Risk Tables'!$C$43,2,IF(CX407='Risk Tables'!$C$42, 3, IF(CX407='Risk Tables'!$C$41, 4, IF(CX407='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY407='Risk Tables'!$C$44,1,IF(CY407='Risk Tables'!$C$43,2,IF(CY407='Risk Tables'!$C$42, 3, IF(CY407='Risk Tables'!$C$41, 4, IF(CY407='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA407='Risk Tables'!$C$44,1,IF(DA407='Risk Tables'!$C$43,2,IF(DA407='Risk Tables'!$C$42, 3, IF(DA407='Risk Tables'!$C$41, 4, IF(DA407='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB407='Risk Tables'!$C$44,1,IF(DB407='Risk Tables'!$C$43,2,IF(DB407='Risk Tables'!$C$42, 3, IF(DB407='Risk Tables'!$C$41, 4, IF(DB407='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC407='Risk Tables'!$C$44,1,IF(DC407='Risk Tables'!$C$43,2,IF(DC407='Risk Tables'!$C$42, 3, IF(DC407='Risk Tables'!$C$41, 4, IF(DC407='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD407='Risk Tables'!$C$44,1,IF(DD407='Risk Tables'!$C$43,2,IF(DD407='Risk Tables'!$C$42, 3, IF(DD407='Risk Tables'!$C$41, 4, IF(DD407='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE407='Risk Tables'!$C$44,1,IF(DE407='Risk Tables'!$C$43,2,IF(DE407='Risk Tables'!$C$42, 3, IF(DE407='Risk Tables'!$C$41, 4, IF(DE407='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF407='Risk Tables'!$C$44,1,IF(DF407='Risk Tables'!$C$43,2,IF(DF407='Risk Tables'!$C$42, 3, IF(DF407='Risk Tables'!$C$41, 4, IF(DF407='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI407:DW407))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI407:DW407, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD407),\"\",((AD407*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P407,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V407),\"\",((V407*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P407,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO407),\"\",((AO407*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P407,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM407),\"\",((AM407*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P407,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI407),\"\",((AI407*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P407,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF407),\"\",((AF407*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P407,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR407),\"\",((AR407*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P407,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL407),\"\",((BL407*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P407,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM407),\"\",((BM407*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P407,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU407),\"\",((AU407*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P407,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW407),\"\",((AW407*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P407,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK407),\"\",(((BK407)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P407,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A408=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I408,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M408,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A408=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H408,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A408=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H408,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A408=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H408,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A408=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H408,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG408),ISBLANK(AR408)),\"\",IF(AR408<0,'Risk Tables'!$C$46,BG408/AR408)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO408),ISBLANK(AR408)),\"\",IF(AR408<0,'Risk Tables'!$C$46,AO408/AR408)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH408=\"\",ISBLANK(CH408)),\"\",IF(CH408>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH408<=Parameters!$E$4,CH408>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH408<=Parameters!$F$4, CH408>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH408<=Parameters!$G$4, CH408>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI408=\"\",CI408=\"--\",ISBLANK(CI408)),\"\",IF(CI408='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI408>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI408<=Parameters!$E$5,CI408>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI408<=Parameters!$F$5, CI408>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI408<=Parameters!$G$5, CI408>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG408=\"\",CG408=\"--\",ISBLANK(CG408)),\"\",IF(CG408>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG408<=Parameters!$E$6,CG408>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG408<=Parameters!$F$6, CG408>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG408<=Parameters!$G$6, CG408>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY408=\"\",BY408=\"--\",ISBLANK(BY408)),\"\",IF(BY408>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY408<=Parameters!$E$8,BY408>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY408<=Parameters!$F$8, BY408>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY408<=Parameters!$G$8, BY408>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ408=\"\",BZ408=\"--\",ISBLANK(BZ408)),\"\",IF(BZ408>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ408<=Parameters!$E$9,BZ408>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ408<=Parameters!$F$9, BZ408>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ408<=Parameters!$G$9, BZ408>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA408=\"\",CA408=\"--\",ISBLANK(CA408)),\"\",IF(CA408<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA408>=Parameters!$E$10,CA408<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA408>=Parameters!$F$10, CA408<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA408>=Parameters!$G$10, CA408<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB408=\"\",CB408=\"--\",ISBLANK(CB408)),\"\",IF(CB408<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB408>=Parameters!$E$11,CB408<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB408>=Parameters!$F$11, CB408<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB408>=Parameters!$G$11, CB408<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO408=\"\",CO408=\"--\",ISBLANK(CO408)),\"\",IF(CO408<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO408>=Parameters!$E$13,CO408<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO408>=Parameters!$F$13, CO408<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO408>=Parameters!$G$13, CO408<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ408=\"\",CJ408=\"--\",ISBLANK(CJ408)),\"\",IF(CJ408='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ408<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ408>=Parameters!$E$14,CJ408<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ408>=Parameters!$F$14, CJ408<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ408>=Parameters!$G$14, CJ408<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK408=\"\",CK408=\"--\",ISBLANK(CK408)),\"\",IF(AND(CK408<Parameters!$E$15, CK408>=0), 'Risk Tables'!$C$44, IF(AND(CK408>=Parameters!$E$15,CK408<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK408>=Parameters!$F$15, CK408<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK408>=Parameters!$G$15, CK408<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM408=\"\",CM408=\"--\",ISBLANK(CM408)),\"\",IF(CM408>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM408<=Parameters!$E$16,CM408>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM408<=Parameters!$F$16, CM408>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM408<=Parameters!$G$16, CM408>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN408=\"\",CN408=\"--\",ISBLANK(CN408)),\"\",IF(CN408>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN408<=Parameters!$E$17,CN408>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN408<=Parameters!$F$17, CN408>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN408<=Parameters!$G$17, CN408>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL408=\"\",CL408=\"--\",ISBLANK(CL408)),\"\",IF(CL408>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL408<=Parameters!$E$18,CL408>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL408<=Parameters!$F$18, CL408>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL408<=Parameters!$G$18, CL408>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP408=\"\",CP408=\"--\",ISBLANK(CP408)),\"\",IF(CP408<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP408>=Parameters!$E$21,CP408<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP408>=Parameters!$F$21, CP408<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP408>=Parameters!$G$21, CP408<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ408=\"\",CQ408=\"--\",ISBLANK(CQ408)),\"\",IF(CQ408<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ408>=Parameters!$E$22,CQ408<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ408>=Parameters!$F$22, CQ408<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ408>=Parameters!$G$22, CQ408<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR408='Risk Tables'!$C$44,1,IF(CR408='Risk Tables'!$C$43,2,IF(CR408='Risk Tables'!$C$42, 3, IF(CR408='Risk Tables'!$C$41, 4, IF(CR408='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS408='Risk Tables'!$C$44,1,IF(CS408='Risk Tables'!$C$43,2,IF(CS408='Risk Tables'!$C$42, 3, IF(CS408='Risk Tables'!$C$41, 4, IF(CS408='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT408='Risk Tables'!$C$44,1,IF(CT408='Risk Tables'!$C$43,2,IF(CT408='Risk Tables'!$C$42, 3, IF(CT408='Risk Tables'!$C$41, 4, IF(CT408='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV408='Risk Tables'!$C$44,1,IF(CV408='Risk Tables'!$C$43,2,IF(CV408='Risk Tables'!$C$42, 3, IF(CV408='Risk Tables'!$C$41, 4, IF(CV408='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW408='Risk Tables'!$C$44,1,IF(CW408='Risk Tables'!$C$43,2,IF(CW408='Risk Tables'!$C$42, 3, IF(CW408='Risk Tables'!$C$41, 4, IF(CW408='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX408='Risk Tables'!$C$44,1,IF(CX408='Risk Tables'!$C$43,2,IF(CX408='Risk Tables'!$C$42, 3, IF(CX408='Risk Tables'!$C$41, 4, IF(CX408='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY408='Risk Tables'!$C$44,1,IF(CY408='Risk Tables'!$C$43,2,IF(CY408='Risk Tables'!$C$42, 3, IF(CY408='Risk Tables'!$C$41, 4, IF(CY408='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA408='Risk Tables'!$C$44,1,IF(DA408='Risk Tables'!$C$43,2,IF(DA408='Risk Tables'!$C$42, 3, IF(DA408='Risk Tables'!$C$41, 4, IF(DA408='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB408='Risk Tables'!$C$44,1,IF(DB408='Risk Tables'!$C$43,2,IF(DB408='Risk Tables'!$C$42, 3, IF(DB408='Risk Tables'!$C$41, 4, IF(DB408='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC408='Risk Tables'!$C$44,1,IF(DC408='Risk Tables'!$C$43,2,IF(DC408='Risk Tables'!$C$42, 3, IF(DC408='Risk Tables'!$C$41, 4, IF(DC408='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD408='Risk Tables'!$C$44,1,IF(DD408='Risk Tables'!$C$43,2,IF(DD408='Risk Tables'!$C$42, 3, IF(DD408='Risk Tables'!$C$41, 4, IF(DD408='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE408='Risk Tables'!$C$44,1,IF(DE408='Risk Tables'!$C$43,2,IF(DE408='Risk Tables'!$C$42, 3, IF(DE408='Risk Tables'!$C$41, 4, IF(DE408='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF408='Risk Tables'!$C$44,1,IF(DF408='Risk Tables'!$C$43,2,IF(DF408='Risk Tables'!$C$42, 3, IF(DF408='Risk Tables'!$C$41, 4, IF(DF408='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI408:DW408))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI408:DW408, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD408),\"\",((AD408*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P408,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V408),\"\",((V408*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P408,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO408),\"\",((AO408*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P408,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM408),\"\",((AM408*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P408,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI408),\"\",((AI408*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P408,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF408),\"\",((AF408*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P408,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR408),\"\",((AR408*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P408,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL408),\"\",((BL408*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P408,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM408),\"\",((BM408*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P408,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU408),\"\",((AU408*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P408,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW408),\"\",((AW408*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P408,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK408),\"\",(((BK408)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P408,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A409=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I409,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M409,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A409=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H409,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A409=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H409,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A409=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H409,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A409=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H409,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG409),ISBLANK(AR409)),\"\",IF(AR409<0,'Risk Tables'!$C$46,BG409/AR409)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO409),ISBLANK(AR409)),\"\",IF(AR409<0,'Risk Tables'!$C$46,AO409/AR409)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH409=\"\",ISBLANK(CH409)),\"\",IF(CH409>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH409<=Parameters!$E$4,CH409>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH409<=Parameters!$F$4, CH409>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH409<=Parameters!$G$4, CH409>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI409=\"\",CI409=\"--\",ISBLANK(CI409)),\"\",IF(CI409='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI409>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI409<=Parameters!$E$5,CI409>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI409<=Parameters!$F$5, CI409>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI409<=Parameters!$G$5, CI409>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG409=\"\",CG409=\"--\",ISBLANK(CG409)),\"\",IF(CG409>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG409<=Parameters!$E$6,CG409>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG409<=Parameters!$F$6, CG409>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG409<=Parameters!$G$6, CG409>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY409=\"\",BY409=\"--\",ISBLANK(BY409)),\"\",IF(BY409>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY409<=Parameters!$E$8,BY409>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY409<=Parameters!$F$8, BY409>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY409<=Parameters!$G$8, BY409>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ409=\"\",BZ409=\"--\",ISBLANK(BZ409)),\"\",IF(BZ409>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ409<=Parameters!$E$9,BZ409>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ409<=Parameters!$F$9, BZ409>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ409<=Parameters!$G$9, BZ409>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA409=\"\",CA409=\"--\",ISBLANK(CA409)),\"\",IF(CA409<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA409>=Parameters!$E$10,CA409<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA409>=Parameters!$F$10, CA409<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA409>=Parameters!$G$10, CA409<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB409=\"\",CB409=\"--\",ISBLANK(CB409)),\"\",IF(CB409<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB409>=Parameters!$E$11,CB409<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB409>=Parameters!$F$11, CB409<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB409>=Parameters!$G$11, CB409<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO409=\"\",CO409=\"--\",ISBLANK(CO409)),\"\",IF(CO409<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO409>=Parameters!$E$13,CO409<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO409>=Parameters!$F$13, CO409<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO409>=Parameters!$G$13, CO409<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ409=\"\",CJ409=\"--\",ISBLANK(CJ409)),\"\",IF(CJ409='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ409<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ409>=Parameters!$E$14,CJ409<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ409>=Parameters!$F$14, CJ409<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ409>=Parameters!$G$14, CJ409<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK409=\"\",CK409=\"--\",ISBLANK(CK409)),\"\",IF(AND(CK409<Parameters!$E$15, CK409>=0), 'Risk Tables'!$C$44, IF(AND(CK409>=Parameters!$E$15,CK409<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK409>=Parameters!$F$15, CK409<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK409>=Parameters!$G$15, CK409<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM409=\"\",CM409=\"--\",ISBLANK(CM409)),\"\",IF(CM409>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM409<=Parameters!$E$16,CM409>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM409<=Parameters!$F$16, CM409>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM409<=Parameters!$G$16, CM409>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN409=\"\",CN409=\"--\",ISBLANK(CN409)),\"\",IF(CN409>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN409<=Parameters!$E$17,CN409>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN409<=Parameters!$F$17, CN409>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN409<=Parameters!$G$17, CN409>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL409=\"\",CL409=\"--\",ISBLANK(CL409)),\"\",IF(CL409>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL409<=Parameters!$E$18,CL409>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL409<=Parameters!$F$18, CL409>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL409<=Parameters!$G$18, CL409>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP409=\"\",CP409=\"--\",ISBLANK(CP409)),\"\",IF(CP409<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP409>=Parameters!$E$21,CP409<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP409>=Parameters!$F$21, CP409<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP409>=Parameters!$G$21, CP409<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ409=\"\",CQ409=\"--\",ISBLANK(CQ409)),\"\",IF(CQ409<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ409>=Parameters!$E$22,CQ409<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ409>=Parameters!$F$22, CQ409<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ409>=Parameters!$G$22, CQ409<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR409='Risk Tables'!$C$44,1,IF(CR409='Risk Tables'!$C$43,2,IF(CR409='Risk Tables'!$C$42, 3, IF(CR409='Risk Tables'!$C$41, 4, IF(CR409='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS409='Risk Tables'!$C$44,1,IF(CS409='Risk Tables'!$C$43,2,IF(CS409='Risk Tables'!$C$42, 3, IF(CS409='Risk Tables'!$C$41, 4, IF(CS409='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT409='Risk Tables'!$C$44,1,IF(CT409='Risk Tables'!$C$43,2,IF(CT409='Risk Tables'!$C$42, 3, IF(CT409='Risk Tables'!$C$41, 4, IF(CT409='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV409='Risk Tables'!$C$44,1,IF(CV409='Risk Tables'!$C$43,2,IF(CV409='Risk Tables'!$C$42, 3, IF(CV409='Risk Tables'!$C$41, 4, IF(CV409='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW409='Risk Tables'!$C$44,1,IF(CW409='Risk Tables'!$C$43,2,IF(CW409='Risk Tables'!$C$42, 3, IF(CW409='Risk Tables'!$C$41, 4, IF(CW409='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX409='Risk Tables'!$C$44,1,IF(CX409='Risk Tables'!$C$43,2,IF(CX409='Risk Tables'!$C$42, 3, IF(CX409='Risk Tables'!$C$41, 4, IF(CX409='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY409='Risk Tables'!$C$44,1,IF(CY409='Risk Tables'!$C$43,2,IF(CY409='Risk Tables'!$C$42, 3, IF(CY409='Risk Tables'!$C$41, 4, IF(CY409='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA409='Risk Tables'!$C$44,1,IF(DA409='Risk Tables'!$C$43,2,IF(DA409='Risk Tables'!$C$42, 3, IF(DA409='Risk Tables'!$C$41, 4, IF(DA409='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB409='Risk Tables'!$C$44,1,IF(DB409='Risk Tables'!$C$43,2,IF(DB409='Risk Tables'!$C$42, 3, IF(DB409='Risk Tables'!$C$41, 4, IF(DB409='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC409='Risk Tables'!$C$44,1,IF(DC409='Risk Tables'!$C$43,2,IF(DC409='Risk Tables'!$C$42, 3, IF(DC409='Risk Tables'!$C$41, 4, IF(DC409='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD409='Risk Tables'!$C$44,1,IF(DD409='Risk Tables'!$C$43,2,IF(DD409='Risk Tables'!$C$42, 3, IF(DD409='Risk Tables'!$C$41, 4, IF(DD409='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE409='Risk Tables'!$C$44,1,IF(DE409='Risk Tables'!$C$43,2,IF(DE409='Risk Tables'!$C$42, 3, IF(DE409='Risk Tables'!$C$41, 4, IF(DE409='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF409='Risk Tables'!$C$44,1,IF(DF409='Risk Tables'!$C$43,2,IF(DF409='Risk Tables'!$C$42, 3, IF(DF409='Risk Tables'!$C$41, 4, IF(DF409='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI409:DW409))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI409:DW409, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD409),\"\",((AD409*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P409,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V409),\"\",((V409*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P409,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO409),\"\",((AO409*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P409,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM409),\"\",((AM409*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P409,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI409),\"\",((AI409*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P409,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF409),\"\",((AF409*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P409,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR409),\"\",((AR409*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P409,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL409),\"\",((BL409*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P409,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM409),\"\",((BM409*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P409,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU409),\"\",((AU409*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P409,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW409),\"\",((AW409*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P409,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK409),\"\",(((BK409)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P409,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A410=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I410,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M410,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A410=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H410,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A410=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H410,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A410=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H410,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A410=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H410,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG410),ISBLANK(AR410)),\"\",IF(AR410<0,'Risk Tables'!$C$46,BG410/AR410)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO410),ISBLANK(AR410)),\"\",IF(AR410<0,'Risk Tables'!$C$46,AO410/AR410)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH410=\"\",ISBLANK(CH410)),\"\",IF(CH410>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH410<=Parameters!$E$4,CH410>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH410<=Parameters!$F$4, CH410>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH410<=Parameters!$G$4, CH410>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI410=\"\",CI410=\"--\",ISBLANK(CI410)),\"\",IF(CI410='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI410>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI410<=Parameters!$E$5,CI410>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI410<=Parameters!$F$5, CI410>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI410<=Parameters!$G$5, CI410>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG410=\"\",CG410=\"--\",ISBLANK(CG410)),\"\",IF(CG410>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG410<=Parameters!$E$6,CG410>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG410<=Parameters!$F$6, CG410>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG410<=Parameters!$G$6, CG410>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY410=\"\",BY410=\"--\",ISBLANK(BY410)),\"\",IF(BY410>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY410<=Parameters!$E$8,BY410>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY410<=Parameters!$F$8, BY410>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY410<=Parameters!$G$8, BY410>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ410=\"\",BZ410=\"--\",ISBLANK(BZ410)),\"\",IF(BZ410>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ410<=Parameters!$E$9,BZ410>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ410<=Parameters!$F$9, BZ410>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ410<=Parameters!$G$9, BZ410>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA410=\"\",CA410=\"--\",ISBLANK(CA410)),\"\",IF(CA410<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA410>=Parameters!$E$10,CA410<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA410>=Parameters!$F$10, CA410<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA410>=Parameters!$G$10, CA410<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB410=\"\",CB410=\"--\",ISBLANK(CB410)),\"\",IF(CB410<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB410>=Parameters!$E$11,CB410<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB410>=Parameters!$F$11, CB410<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB410>=Parameters!$G$11, CB410<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO410=\"\",CO410=\"--\",ISBLANK(CO410)),\"\",IF(CO410<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO410>=Parameters!$E$13,CO410<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO410>=Parameters!$F$13, CO410<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO410>=Parameters!$G$13, CO410<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ410=\"\",CJ410=\"--\",ISBLANK(CJ410)),\"\",IF(CJ410='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ410<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ410>=Parameters!$E$14,CJ410<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ410>=Parameters!$F$14, CJ410<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ410>=Parameters!$G$14, CJ410<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK410=\"\",CK410=\"--\",ISBLANK(CK410)),\"\",IF(AND(CK410<Parameters!$E$15, CK410>=0), 'Risk Tables'!$C$44, IF(AND(CK410>=Parameters!$E$15,CK410<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK410>=Parameters!$F$15, CK410<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK410>=Parameters!$G$15, CK410<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM410=\"\",CM410=\"--\",ISBLANK(CM410)),\"\",IF(CM410>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM410<=Parameters!$E$16,CM410>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM410<=Parameters!$F$16, CM410>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM410<=Parameters!$G$16, CM410>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN410=\"\",CN410=\"--\",ISBLANK(CN410)),\"\",IF(CN410>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN410<=Parameters!$E$17,CN410>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN410<=Parameters!$F$17, CN410>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN410<=Parameters!$G$17, CN410>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL410=\"\",CL410=\"--\",ISBLANK(CL410)),\"\",IF(CL410>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL410<=Parameters!$E$18,CL410>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL410<=Parameters!$F$18, CL410>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL410<=Parameters!$G$18, CL410>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP410=\"\",CP410=\"--\",ISBLANK(CP410)),\"\",IF(CP410<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP410>=Parameters!$E$21,CP410<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP410>=Parameters!$F$21, CP410<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP410>=Parameters!$G$21, CP410<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ410=\"\",CQ410=\"--\",ISBLANK(CQ410)),\"\",IF(CQ410<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ410>=Parameters!$E$22,CQ410<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ410>=Parameters!$F$22, CQ410<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ410>=Parameters!$G$22, CQ410<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR410='Risk Tables'!$C$44,1,IF(CR410='Risk Tables'!$C$43,2,IF(CR410='Risk Tables'!$C$42, 3, IF(CR410='Risk Tables'!$C$41, 4, IF(CR410='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS410='Risk Tables'!$C$44,1,IF(CS410='Risk Tables'!$C$43,2,IF(CS410='Risk Tables'!$C$42, 3, IF(CS410='Risk Tables'!$C$41, 4, IF(CS410='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT410='Risk Tables'!$C$44,1,IF(CT410='Risk Tables'!$C$43,2,IF(CT410='Risk Tables'!$C$42, 3, IF(CT410='Risk Tables'!$C$41, 4, IF(CT410='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV410='Risk Tables'!$C$44,1,IF(CV410='Risk Tables'!$C$43,2,IF(CV410='Risk Tables'!$C$42, 3, IF(CV410='Risk Tables'!$C$41, 4, IF(CV410='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW410='Risk Tables'!$C$44,1,IF(CW410='Risk Tables'!$C$43,2,IF(CW410='Risk Tables'!$C$42, 3, IF(CW410='Risk Tables'!$C$41, 4, IF(CW410='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX410='Risk Tables'!$C$44,1,IF(CX410='Risk Tables'!$C$43,2,IF(CX410='Risk Tables'!$C$42, 3, IF(CX410='Risk Tables'!$C$41, 4, IF(CX410='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY410='Risk Tables'!$C$44,1,IF(CY410='Risk Tables'!$C$43,2,IF(CY410='Risk Tables'!$C$42, 3, IF(CY410='Risk Tables'!$C$41, 4, IF(CY410='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA410='Risk Tables'!$C$44,1,IF(DA410='Risk Tables'!$C$43,2,IF(DA410='Risk Tables'!$C$42, 3, IF(DA410='Risk Tables'!$C$41, 4, IF(DA410='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB410='Risk Tables'!$C$44,1,IF(DB410='Risk Tables'!$C$43,2,IF(DB410='Risk Tables'!$C$42, 3, IF(DB410='Risk Tables'!$C$41, 4, IF(DB410='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC410='Risk Tables'!$C$44,1,IF(DC410='Risk Tables'!$C$43,2,IF(DC410='Risk Tables'!$C$42, 3, IF(DC410='Risk Tables'!$C$41, 4, IF(DC410='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD410='Risk Tables'!$C$44,1,IF(DD410='Risk Tables'!$C$43,2,IF(DD410='Risk Tables'!$C$42, 3, IF(DD410='Risk Tables'!$C$41, 4, IF(DD410='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE410='Risk Tables'!$C$44,1,IF(DE410='Risk Tables'!$C$43,2,IF(DE410='Risk Tables'!$C$42, 3, IF(DE410='Risk Tables'!$C$41, 4, IF(DE410='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF410='Risk Tables'!$C$44,1,IF(DF410='Risk Tables'!$C$43,2,IF(DF410='Risk Tables'!$C$42, 3, IF(DF410='Risk Tables'!$C$41, 4, IF(DF410='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI410:DW410))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI410:DW410, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD410),\"\",((AD410*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P410,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V410),\"\",((V410*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P410,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO410),\"\",((AO410*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P410,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM410),\"\",((AM410*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P410,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI410),\"\",((AI410*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P410,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF410),\"\",((AF410*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P410,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR410),\"\",((AR410*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P410,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL410),\"\",((BL410*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P410,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM410),\"\",((BM410*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P410,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU410),\"\",((AU410*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P410,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW410),\"\",((AW410*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P410,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK410),\"\",(((BK410)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P410,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A411=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I411,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M411,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A411=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H411,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A411=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H411,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A411=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H411,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A411=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H411,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG411),ISBLANK(AR411)),\"\",IF(AR411<0,'Risk Tables'!$C$46,BG411/AR411)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO411),ISBLANK(AR411)),\"\",IF(AR411<0,'Risk Tables'!$C$46,AO411/AR411)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH411=\"\",ISBLANK(CH411)),\"\",IF(CH411>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH411<=Parameters!$E$4,CH411>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH411<=Parameters!$F$4, CH411>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH411<=Parameters!$G$4, CH411>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI411=\"\",CI411=\"--\",ISBLANK(CI411)),\"\",IF(CI411='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI411>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI411<=Parameters!$E$5,CI411>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI411<=Parameters!$F$5, CI411>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI411<=Parameters!$G$5, CI411>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG411=\"\",CG411=\"--\",ISBLANK(CG411)),\"\",IF(CG411>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG411<=Parameters!$E$6,CG411>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG411<=Parameters!$F$6, CG411>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG411<=Parameters!$G$6, CG411>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY411=\"\",BY411=\"--\",ISBLANK(BY411)),\"\",IF(BY411>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY411<=Parameters!$E$8,BY411>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY411<=Parameters!$F$8, BY411>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY411<=Parameters!$G$8, BY411>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ411=\"\",BZ411=\"--\",ISBLANK(BZ411)),\"\",IF(BZ411>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ411<=Parameters!$E$9,BZ411>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ411<=Parameters!$F$9, BZ411>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ411<=Parameters!$G$9, BZ411>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA411=\"\",CA411=\"--\",ISBLANK(CA411)),\"\",IF(CA411<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA411>=Parameters!$E$10,CA411<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA411>=Parameters!$F$10, CA411<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA411>=Parameters!$G$10, CA411<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB411=\"\",CB411=\"--\",ISBLANK(CB411)),\"\",IF(CB411<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB411>=Parameters!$E$11,CB411<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB411>=Parameters!$F$11, CB411<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB411>=Parameters!$G$11, CB411<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO411=\"\",CO411=\"--\",ISBLANK(CO411)),\"\",IF(CO411<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO411>=Parameters!$E$13,CO411<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO411>=Parameters!$F$13, CO411<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO411>=Parameters!$G$13, CO411<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ411=\"\",CJ411=\"--\",ISBLANK(CJ411)),\"\",IF(CJ411='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ411<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ411>=Parameters!$E$14,CJ411<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ411>=Parameters!$F$14, CJ411<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ411>=Parameters!$G$14, CJ411<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK411=\"\",CK411=\"--\",ISBLANK(CK411)),\"\",IF(AND(CK411<Parameters!$E$15, CK411>=0), 'Risk Tables'!$C$44, IF(AND(CK411>=Parameters!$E$15,CK411<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK411>=Parameters!$F$15, CK411<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK411>=Parameters!$G$15, CK411<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM411=\"\",CM411=\"--\",ISBLANK(CM411)),\"\",IF(CM411>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM411<=Parameters!$E$16,CM411>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM411<=Parameters!$F$16, CM411>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM411<=Parameters!$G$16, CM411>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN411=\"\",CN411=\"--\",ISBLANK(CN411)),\"\",IF(CN411>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN411<=Parameters!$E$17,CN411>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN411<=Parameters!$F$17, CN411>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN411<=Parameters!$G$17, CN411>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL411=\"\",CL411=\"--\",ISBLANK(CL411)),\"\",IF(CL411>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL411<=Parameters!$E$18,CL411>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL411<=Parameters!$F$18, CL411>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL411<=Parameters!$G$18, CL411>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP411=\"\",CP411=\"--\",ISBLANK(CP411)),\"\",IF(CP411<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP411>=Parameters!$E$21,CP411<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP411>=Parameters!$F$21, CP411<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP411>=Parameters!$G$21, CP411<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ411=\"\",CQ411=\"--\",ISBLANK(CQ411)),\"\",IF(CQ411<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ411>=Parameters!$E$22,CQ411<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ411>=Parameters!$F$22, CQ411<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ411>=Parameters!$G$22, CQ411<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR411='Risk Tables'!$C$44,1,IF(CR411='Risk Tables'!$C$43,2,IF(CR411='Risk Tables'!$C$42, 3, IF(CR411='Risk Tables'!$C$41, 4, IF(CR411='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS411='Risk Tables'!$C$44,1,IF(CS411='Risk Tables'!$C$43,2,IF(CS411='Risk Tables'!$C$42, 3, IF(CS411='Risk Tables'!$C$41, 4, IF(CS411='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT411='Risk Tables'!$C$44,1,IF(CT411='Risk Tables'!$C$43,2,IF(CT411='Risk Tables'!$C$42, 3, IF(CT411='Risk Tables'!$C$41, 4, IF(CT411='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV411='Risk Tables'!$C$44,1,IF(CV411='Risk Tables'!$C$43,2,IF(CV411='Risk Tables'!$C$42, 3, IF(CV411='Risk Tables'!$C$41, 4, IF(CV411='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW411='Risk Tables'!$C$44,1,IF(CW411='Risk Tables'!$C$43,2,IF(CW411='Risk Tables'!$C$42, 3, IF(CW411='Risk Tables'!$C$41, 4, IF(CW411='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX411='Risk Tables'!$C$44,1,IF(CX411='Risk Tables'!$C$43,2,IF(CX411='Risk Tables'!$C$42, 3, IF(CX411='Risk Tables'!$C$41, 4, IF(CX411='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY411='Risk Tables'!$C$44,1,IF(CY411='Risk Tables'!$C$43,2,IF(CY411='Risk Tables'!$C$42, 3, IF(CY411='Risk Tables'!$C$41, 4, IF(CY411='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA411='Risk Tables'!$C$44,1,IF(DA411='Risk Tables'!$C$43,2,IF(DA411='Risk Tables'!$C$42, 3, IF(DA411='Risk Tables'!$C$41, 4, IF(DA411='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB411='Risk Tables'!$C$44,1,IF(DB411='Risk Tables'!$C$43,2,IF(DB411='Risk Tables'!$C$42, 3, IF(DB411='Risk Tables'!$C$41, 4, IF(DB411='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC411='Risk Tables'!$C$44,1,IF(DC411='Risk Tables'!$C$43,2,IF(DC411='Risk Tables'!$C$42, 3, IF(DC411='Risk Tables'!$C$41, 4, IF(DC411='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD411='Risk Tables'!$C$44,1,IF(DD411='Risk Tables'!$C$43,2,IF(DD411='Risk Tables'!$C$42, 3, IF(DD411='Risk Tables'!$C$41, 4, IF(DD411='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE411='Risk Tables'!$C$44,1,IF(DE411='Risk Tables'!$C$43,2,IF(DE411='Risk Tables'!$C$42, 3, IF(DE411='Risk Tables'!$C$41, 4, IF(DE411='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF411='Risk Tables'!$C$44,1,IF(DF411='Risk Tables'!$C$43,2,IF(DF411='Risk Tables'!$C$42, 3, IF(DF411='Risk Tables'!$C$41, 4, IF(DF411='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI411:DW411))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI411:DW411, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD411),\"\",((AD411*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P411,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V411),\"\",((V411*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P411,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO411),\"\",((AO411*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P411,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM411),\"\",((AM411*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P411,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI411),\"\",((AI411*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P411,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF411),\"\",((AF411*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P411,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR411),\"\",((AR411*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P411,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL411),\"\",((BL411*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P411,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM411),\"\",((BM411*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P411,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU411),\"\",((AU411*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P411,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW411),\"\",((AW411*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P411,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK411),\"\",(((BK411)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P411,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A412=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I412,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M412,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A412=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H412,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A412=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H412,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A412=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H412,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A412=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H412,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG412),ISBLANK(AR412)),\"\",IF(AR412<0,'Risk Tables'!$C$46,BG412/AR412)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO412),ISBLANK(AR412)),\"\",IF(AR412<0,'Risk Tables'!$C$46,AO412/AR412)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH412=\"\",ISBLANK(CH412)),\"\",IF(CH412>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH412<=Parameters!$E$4,CH412>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH412<=Parameters!$F$4, CH412>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH412<=Parameters!$G$4, CH412>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI412=\"\",CI412=\"--\",ISBLANK(CI412)),\"\",IF(CI412='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI412>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI412<=Parameters!$E$5,CI412>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI412<=Parameters!$F$5, CI412>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI412<=Parameters!$G$5, CI412>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG412=\"\",CG412=\"--\",ISBLANK(CG412)),\"\",IF(CG412>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG412<=Parameters!$E$6,CG412>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG412<=Parameters!$F$6, CG412>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG412<=Parameters!$G$6, CG412>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY412=\"\",BY412=\"--\",ISBLANK(BY412)),\"\",IF(BY412>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY412<=Parameters!$E$8,BY412>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY412<=Parameters!$F$8, BY412>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY412<=Parameters!$G$8, BY412>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ412=\"\",BZ412=\"--\",ISBLANK(BZ412)),\"\",IF(BZ412>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ412<=Parameters!$E$9,BZ412>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ412<=Parameters!$F$9, BZ412>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ412<=Parameters!$G$9, BZ412>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA412=\"\",CA412=\"--\",ISBLANK(CA412)),\"\",IF(CA412<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA412>=Parameters!$E$10,CA412<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA412>=Parameters!$F$10, CA412<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA412>=Parameters!$G$10, CA412<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB412=\"\",CB412=\"--\",ISBLANK(CB412)),\"\",IF(CB412<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB412>=Parameters!$E$11,CB412<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB412>=Parameters!$F$11, CB412<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB412>=Parameters!$G$11, CB412<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO412=\"\",CO412=\"--\",ISBLANK(CO412)),\"\",IF(CO412<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO412>=Parameters!$E$13,CO412<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO412>=Parameters!$F$13, CO412<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO412>=Parameters!$G$13, CO412<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ412=\"\",CJ412=\"--\",ISBLANK(CJ412)),\"\",IF(CJ412='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ412<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ412>=Parameters!$E$14,CJ412<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ412>=Parameters!$F$14, CJ412<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ412>=Parameters!$G$14, CJ412<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK412=\"\",CK412=\"--\",ISBLANK(CK412)),\"\",IF(AND(CK412<Parameters!$E$15, CK412>=0), 'Risk Tables'!$C$44, IF(AND(CK412>=Parameters!$E$15,CK412<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK412>=Parameters!$F$15, CK412<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK412>=Parameters!$G$15, CK412<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM412=\"\",CM412=\"--\",ISBLANK(CM412)),\"\",IF(CM412>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM412<=Parameters!$E$16,CM412>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM412<=Parameters!$F$16, CM412>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM412<=Parameters!$G$16, CM412>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN412=\"\",CN412=\"--\",ISBLANK(CN412)),\"\",IF(CN412>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN412<=Parameters!$E$17,CN412>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN412<=Parameters!$F$17, CN412>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN412<=Parameters!$G$17, CN412>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL412=\"\",CL412=\"--\",ISBLANK(CL412)),\"\",IF(CL412>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL412<=Parameters!$E$18,CL412>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL412<=Parameters!$F$18, CL412>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL412<=Parameters!$G$18, CL412>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP412=\"\",CP412=\"--\",ISBLANK(CP412)),\"\",IF(CP412<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP412>=Parameters!$E$21,CP412<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP412>=Parameters!$F$21, CP412<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP412>=Parameters!$G$21, CP412<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ412=\"\",CQ412=\"--\",ISBLANK(CQ412)),\"\",IF(CQ412<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ412>=Parameters!$E$22,CQ412<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ412>=Parameters!$F$22, CQ412<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ412>=Parameters!$G$22, CQ412<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR412='Risk Tables'!$C$44,1,IF(CR412='Risk Tables'!$C$43,2,IF(CR412='Risk Tables'!$C$42, 3, IF(CR412='Risk Tables'!$C$41, 4, IF(CR412='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS412='Risk Tables'!$C$44,1,IF(CS412='Risk Tables'!$C$43,2,IF(CS412='Risk Tables'!$C$42, 3, IF(CS412='Risk Tables'!$C$41, 4, IF(CS412='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT412='Risk Tables'!$C$44,1,IF(CT412='Risk Tables'!$C$43,2,IF(CT412='Risk Tables'!$C$42, 3, IF(CT412='Risk Tables'!$C$41, 4, IF(CT412='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV412='Risk Tables'!$C$44,1,IF(CV412='Risk Tables'!$C$43,2,IF(CV412='Risk Tables'!$C$42, 3, IF(CV412='Risk Tables'!$C$41, 4, IF(CV412='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW412='Risk Tables'!$C$44,1,IF(CW412='Risk Tables'!$C$43,2,IF(CW412='Risk Tables'!$C$42, 3, IF(CW412='Risk Tables'!$C$41, 4, IF(CW412='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX412='Risk Tables'!$C$44,1,IF(CX412='Risk Tables'!$C$43,2,IF(CX412='Risk Tables'!$C$42, 3, IF(CX412='Risk Tables'!$C$41, 4, IF(CX412='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY412='Risk Tables'!$C$44,1,IF(CY412='Risk Tables'!$C$43,2,IF(CY412='Risk Tables'!$C$42, 3, IF(CY412='Risk Tables'!$C$41, 4, IF(CY412='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA412='Risk Tables'!$C$44,1,IF(DA412='Risk Tables'!$C$43,2,IF(DA412='Risk Tables'!$C$42, 3, IF(DA412='Risk Tables'!$C$41, 4, IF(DA412='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB412='Risk Tables'!$C$44,1,IF(DB412='Risk Tables'!$C$43,2,IF(DB412='Risk Tables'!$C$42, 3, IF(DB412='Risk Tables'!$C$41, 4, IF(DB412='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC412='Risk Tables'!$C$44,1,IF(DC412='Risk Tables'!$C$43,2,IF(DC412='Risk Tables'!$C$42, 3, IF(DC412='Risk Tables'!$C$41, 4, IF(DC412='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD412='Risk Tables'!$C$44,1,IF(DD412='Risk Tables'!$C$43,2,IF(DD412='Risk Tables'!$C$42, 3, IF(DD412='Risk Tables'!$C$41, 4, IF(DD412='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE412='Risk Tables'!$C$44,1,IF(DE412='Risk Tables'!$C$43,2,IF(DE412='Risk Tables'!$C$42, 3, IF(DE412='Risk Tables'!$C$41, 4, IF(DE412='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF412='Risk Tables'!$C$44,1,IF(DF412='Risk Tables'!$C$43,2,IF(DF412='Risk Tables'!$C$42, 3, IF(DF412='Risk Tables'!$C$41, 4, IF(DF412='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI412:DW412))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI412:DW412, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD412),\"\",((AD412*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P412,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V412),\"\",((V412*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P412,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO412),\"\",((AO412*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P412,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM412),\"\",((AM412*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P412,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI412),\"\",((AI412*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P412,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF412),\"\",((AF412*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P412,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR412),\"\",((AR412*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P412,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL412),\"\",((BL412*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P412,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM412),\"\",((BM412*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P412,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU412),\"\",((AU412*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P412,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW412),\"\",((AW412*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P412,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK412),\"\",(((BK412)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P412,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A413=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I413,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M413,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A413=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H413,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A413=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H413,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A413=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H413,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A413=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H413,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG413),ISBLANK(AR413)),\"\",IF(AR413<0,'Risk Tables'!$C$46,BG413/AR413)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO413),ISBLANK(AR413)),\"\",IF(AR413<0,'Risk Tables'!$C$46,AO413/AR413)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH413=\"\",ISBLANK(CH413)),\"\",IF(CH413>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH413<=Parameters!$E$4,CH413>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH413<=Parameters!$F$4, CH413>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH413<=Parameters!$G$4, CH413>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI413=\"\",CI413=\"--\",ISBLANK(CI413)),\"\",IF(CI413='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI413>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI413<=Parameters!$E$5,CI413>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI413<=Parameters!$F$5, CI413>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI413<=Parameters!$G$5, CI413>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG413=\"\",CG413=\"--\",ISBLANK(CG413)),\"\",IF(CG413>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG413<=Parameters!$E$6,CG413>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG413<=Parameters!$F$6, CG413>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG413<=Parameters!$G$6, CG413>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY413=\"\",BY413=\"--\",ISBLANK(BY413)),\"\",IF(BY413>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY413<=Parameters!$E$8,BY413>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY413<=Parameters!$F$8, BY413>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY413<=Parameters!$G$8, BY413>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ413=\"\",BZ413=\"--\",ISBLANK(BZ413)),\"\",IF(BZ413>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ413<=Parameters!$E$9,BZ413>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ413<=Parameters!$F$9, BZ413>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ413<=Parameters!$G$9, BZ413>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA413=\"\",CA413=\"--\",ISBLANK(CA413)),\"\",IF(CA413<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA413>=Parameters!$E$10,CA413<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA413>=Parameters!$F$10, CA413<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA413>=Parameters!$G$10, CA413<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB413=\"\",CB413=\"--\",ISBLANK(CB413)),\"\",IF(CB413<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB413>=Parameters!$E$11,CB413<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB413>=Parameters!$F$11, CB413<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB413>=Parameters!$G$11, CB413<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO413=\"\",CO413=\"--\",ISBLANK(CO413)),\"\",IF(CO413<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO413>=Parameters!$E$13,CO413<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO413>=Parameters!$F$13, CO413<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO413>=Parameters!$G$13, CO413<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ413=\"\",CJ413=\"--\",ISBLANK(CJ413)),\"\",IF(CJ413='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ413<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ413>=Parameters!$E$14,CJ413<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ413>=Parameters!$F$14, CJ413<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ413>=Parameters!$G$14, CJ413<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK413=\"\",CK413=\"--\",ISBLANK(CK413)),\"\",IF(AND(CK413<Parameters!$E$15, CK413>=0), 'Risk Tables'!$C$44, IF(AND(CK413>=Parameters!$E$15,CK413<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK413>=Parameters!$F$15, CK413<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK413>=Parameters!$G$15, CK413<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM413=\"\",CM413=\"--\",ISBLANK(CM413)),\"\",IF(CM413>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM413<=Parameters!$E$16,CM413>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM413<=Parameters!$F$16, CM413>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM413<=Parameters!$G$16, CM413>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN413=\"\",CN413=\"--\",ISBLANK(CN413)),\"\",IF(CN413>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN413<=Parameters!$E$17,CN413>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN413<=Parameters!$F$17, CN413>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN413<=Parameters!$G$17, CN413>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL413=\"\",CL413=\"--\",ISBLANK(CL413)),\"\",IF(CL413>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL413<=Parameters!$E$18,CL413>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL413<=Parameters!$F$18, CL413>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL413<=Parameters!$G$18, CL413>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP413=\"\",CP413=\"--\",ISBLANK(CP413)),\"\",IF(CP413<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP413>=Parameters!$E$21,CP413<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP413>=Parameters!$F$21, CP413<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP413>=Parameters!$G$21, CP413<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ413=\"\",CQ413=\"--\",ISBLANK(CQ413)),\"\",IF(CQ413<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ413>=Parameters!$E$22,CQ413<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ413>=Parameters!$F$22, CQ413<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ413>=Parameters!$G$22, CQ413<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR413='Risk Tables'!$C$44,1,IF(CR413='Risk Tables'!$C$43,2,IF(CR413='Risk Tables'!$C$42, 3, IF(CR413='Risk Tables'!$C$41, 4, IF(CR413='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS413='Risk Tables'!$C$44,1,IF(CS413='Risk Tables'!$C$43,2,IF(CS413='Risk Tables'!$C$42, 3, IF(CS413='Risk Tables'!$C$41, 4, IF(CS413='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT413='Risk Tables'!$C$44,1,IF(CT413='Risk Tables'!$C$43,2,IF(CT413='Risk Tables'!$C$42, 3, IF(CT413='Risk Tables'!$C$41, 4, IF(CT413='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV413='Risk Tables'!$C$44,1,IF(CV413='Risk Tables'!$C$43,2,IF(CV413='Risk Tables'!$C$42, 3, IF(CV413='Risk Tables'!$C$41, 4, IF(CV413='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW413='Risk Tables'!$C$44,1,IF(CW413='Risk Tables'!$C$43,2,IF(CW413='Risk Tables'!$C$42, 3, IF(CW413='Risk Tables'!$C$41, 4, IF(CW413='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX413='Risk Tables'!$C$44,1,IF(CX413='Risk Tables'!$C$43,2,IF(CX413='Risk Tables'!$C$42, 3, IF(CX413='Risk Tables'!$C$41, 4, IF(CX413='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY413='Risk Tables'!$C$44,1,IF(CY413='Risk Tables'!$C$43,2,IF(CY413='Risk Tables'!$C$42, 3, IF(CY413='Risk Tables'!$C$41, 4, IF(CY413='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA413='Risk Tables'!$C$44,1,IF(DA413='Risk Tables'!$C$43,2,IF(DA413='Risk Tables'!$C$42, 3, IF(DA413='Risk Tables'!$C$41, 4, IF(DA413='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB413='Risk Tables'!$C$44,1,IF(DB413='Risk Tables'!$C$43,2,IF(DB413='Risk Tables'!$C$42, 3, IF(DB413='Risk Tables'!$C$41, 4, IF(DB413='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC413='Risk Tables'!$C$44,1,IF(DC413='Risk Tables'!$C$43,2,IF(DC413='Risk Tables'!$C$42, 3, IF(DC413='Risk Tables'!$C$41, 4, IF(DC413='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD413='Risk Tables'!$C$44,1,IF(DD413='Risk Tables'!$C$43,2,IF(DD413='Risk Tables'!$C$42, 3, IF(DD413='Risk Tables'!$C$41, 4, IF(DD413='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE413='Risk Tables'!$C$44,1,IF(DE413='Risk Tables'!$C$43,2,IF(DE413='Risk Tables'!$C$42, 3, IF(DE413='Risk Tables'!$C$41, 4, IF(DE413='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF413='Risk Tables'!$C$44,1,IF(DF413='Risk Tables'!$C$43,2,IF(DF413='Risk Tables'!$C$42, 3, IF(DF413='Risk Tables'!$C$41, 4, IF(DF413='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI413:DW413))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI413:DW413, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD413),\"\",((AD413*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P413,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V413),\"\",((V413*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P413,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO413),\"\",((AO413*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P413,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM413),\"\",((AM413*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P413,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI413),\"\",((AI413*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P413,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF413),\"\",((AF413*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P413,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR413),\"\",((AR413*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P413,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL413),\"\",((BL413*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P413,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM413),\"\",((BM413*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P413,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU413),\"\",((AU413*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P413,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW413),\"\",((AW413*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P413,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK413),\"\",(((BK413)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P413,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A414=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I414,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M414,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A414=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H414,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A414=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H414,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A414=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H414,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A414=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H414,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG414),ISBLANK(AR414)),\"\",IF(AR414<0,'Risk Tables'!$C$46,BG414/AR414)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO414),ISBLANK(AR414)),\"\",IF(AR414<0,'Risk Tables'!$C$46,AO414/AR414)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH414=\"\",ISBLANK(CH414)),\"\",IF(CH414>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH414<=Parameters!$E$4,CH414>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH414<=Parameters!$F$4, CH414>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH414<=Parameters!$G$4, CH414>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI414=\"\",CI414=\"--\",ISBLANK(CI414)),\"\",IF(CI414='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI414>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI414<=Parameters!$E$5,CI414>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI414<=Parameters!$F$5, CI414>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI414<=Parameters!$G$5, CI414>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG414=\"\",CG414=\"--\",ISBLANK(CG414)),\"\",IF(CG414>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG414<=Parameters!$E$6,CG414>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG414<=Parameters!$F$6, CG414>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG414<=Parameters!$G$6, CG414>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY414=\"\",BY414=\"--\",ISBLANK(BY414)),\"\",IF(BY414>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY414<=Parameters!$E$8,BY414>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY414<=Parameters!$F$8, BY414>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY414<=Parameters!$G$8, BY414>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ414=\"\",BZ414=\"--\",ISBLANK(BZ414)),\"\",IF(BZ414>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ414<=Parameters!$E$9,BZ414>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ414<=Parameters!$F$9, BZ414>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ414<=Parameters!$G$9, BZ414>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA414=\"\",CA414=\"--\",ISBLANK(CA414)),\"\",IF(CA414<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA414>=Parameters!$E$10,CA414<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA414>=Parameters!$F$10, CA414<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA414>=Parameters!$G$10, CA414<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB414=\"\",CB414=\"--\",ISBLANK(CB414)),\"\",IF(CB414<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB414>=Parameters!$E$11,CB414<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB414>=Parameters!$F$11, CB414<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB414>=Parameters!$G$11, CB414<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO414=\"\",CO414=\"--\",ISBLANK(CO414)),\"\",IF(CO414<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO414>=Parameters!$E$13,CO414<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO414>=Parameters!$F$13, CO414<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO414>=Parameters!$G$13, CO414<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ414=\"\",CJ414=\"--\",ISBLANK(CJ414)),\"\",IF(CJ414='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ414<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ414>=Parameters!$E$14,CJ414<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ414>=Parameters!$F$14, CJ414<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ414>=Parameters!$G$14, CJ414<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK414=\"\",CK414=\"--\",ISBLANK(CK414)),\"\",IF(AND(CK414<Parameters!$E$15, CK414>=0), 'Risk Tables'!$C$44, IF(AND(CK414>=Parameters!$E$15,CK414<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK414>=Parameters!$F$15, CK414<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK414>=Parameters!$G$15, CK414<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM414=\"\",CM414=\"--\",ISBLANK(CM414)),\"\",IF(CM414>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM414<=Parameters!$E$16,CM414>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM414<=Parameters!$F$16, CM414>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM414<=Parameters!$G$16, CM414>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN414=\"\",CN414=\"--\",ISBLANK(CN414)),\"\",IF(CN414>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN414<=Parameters!$E$17,CN414>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN414<=Parameters!$F$17, CN414>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN414<=Parameters!$G$17, CN414>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL414=\"\",CL414=\"--\",ISBLANK(CL414)),\"\",IF(CL414>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL414<=Parameters!$E$18,CL414>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL414<=Parameters!$F$18, CL414>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL414<=Parameters!$G$18, CL414>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP414=\"\",CP414=\"--\",ISBLANK(CP414)),\"\",IF(CP414<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP414>=Parameters!$E$21,CP414<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP414>=Parameters!$F$21, CP414<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP414>=Parameters!$G$21, CP414<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ414=\"\",CQ414=\"--\",ISBLANK(CQ414)),\"\",IF(CQ414<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ414>=Parameters!$E$22,CQ414<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ414>=Parameters!$F$22, CQ414<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ414>=Parameters!$G$22, CQ414<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR414='Risk Tables'!$C$44,1,IF(CR414='Risk Tables'!$C$43,2,IF(CR414='Risk Tables'!$C$42, 3, IF(CR414='Risk Tables'!$C$41, 4, IF(CR414='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS414='Risk Tables'!$C$44,1,IF(CS414='Risk Tables'!$C$43,2,IF(CS414='Risk Tables'!$C$42, 3, IF(CS414='Risk Tables'!$C$41, 4, IF(CS414='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT414='Risk Tables'!$C$44,1,IF(CT414='Risk Tables'!$C$43,2,IF(CT414='Risk Tables'!$C$42, 3, IF(CT414='Risk Tables'!$C$41, 4, IF(CT414='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV414='Risk Tables'!$C$44,1,IF(CV414='Risk Tables'!$C$43,2,IF(CV414='Risk Tables'!$C$42, 3, IF(CV414='Risk Tables'!$C$41, 4, IF(CV414='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW414='Risk Tables'!$C$44,1,IF(CW414='Risk Tables'!$C$43,2,IF(CW414='Risk Tables'!$C$42, 3, IF(CW414='Risk Tables'!$C$41, 4, IF(CW414='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX414='Risk Tables'!$C$44,1,IF(CX414='Risk Tables'!$C$43,2,IF(CX414='Risk Tables'!$C$42, 3, IF(CX414='Risk Tables'!$C$41, 4, IF(CX414='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY414='Risk Tables'!$C$44,1,IF(CY414='Risk Tables'!$C$43,2,IF(CY414='Risk Tables'!$C$42, 3, IF(CY414='Risk Tables'!$C$41, 4, IF(CY414='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA414='Risk Tables'!$C$44,1,IF(DA414='Risk Tables'!$C$43,2,IF(DA414='Risk Tables'!$C$42, 3, IF(DA414='Risk Tables'!$C$41, 4, IF(DA414='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB414='Risk Tables'!$C$44,1,IF(DB414='Risk Tables'!$C$43,2,IF(DB414='Risk Tables'!$C$42, 3, IF(DB414='Risk Tables'!$C$41, 4, IF(DB414='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC414='Risk Tables'!$C$44,1,IF(DC414='Risk Tables'!$C$43,2,IF(DC414='Risk Tables'!$C$42, 3, IF(DC414='Risk Tables'!$C$41, 4, IF(DC414='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD414='Risk Tables'!$C$44,1,IF(DD414='Risk Tables'!$C$43,2,IF(DD414='Risk Tables'!$C$42, 3, IF(DD414='Risk Tables'!$C$41, 4, IF(DD414='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE414='Risk Tables'!$C$44,1,IF(DE414='Risk Tables'!$C$43,2,IF(DE414='Risk Tables'!$C$42, 3, IF(DE414='Risk Tables'!$C$41, 4, IF(DE414='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF414='Risk Tables'!$C$44,1,IF(DF414='Risk Tables'!$C$43,2,IF(DF414='Risk Tables'!$C$42, 3, IF(DF414='Risk Tables'!$C$41, 4, IF(DF414='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI414:DW414))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI414:DW414, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD414),\"\",((AD414*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P414,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V414),\"\",((V414*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P414,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO414),\"\",((AO414*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P414,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM414),\"\",((AM414*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P414,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI414),\"\",((AI414*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P414,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF414),\"\",((AF414*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P414,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR414),\"\",((AR414*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P414,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL414),\"\",((BL414*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P414,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM414),\"\",((BM414*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P414,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU414),\"\",((AU414*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P414,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW414),\"\",((AW414*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P414,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK414),\"\",(((BK414)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P414,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A415=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I415,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M415,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A415=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H415,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A415=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H415,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A415=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H415,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A415=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H415,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG415),ISBLANK(AR415)),\"\",IF(AR415<0,'Risk Tables'!$C$46,BG415/AR415)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO415),ISBLANK(AR415)),\"\",IF(AR415<0,'Risk Tables'!$C$46,AO415/AR415)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH415=\"\",ISBLANK(CH415)),\"\",IF(CH415>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH415<=Parameters!$E$4,CH415>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH415<=Parameters!$F$4, CH415>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH415<=Parameters!$G$4, CH415>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI415=\"\",CI415=\"--\",ISBLANK(CI415)),\"\",IF(CI415='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI415>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI415<=Parameters!$E$5,CI415>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI415<=Parameters!$F$5, CI415>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI415<=Parameters!$G$5, CI415>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG415=\"\",CG415=\"--\",ISBLANK(CG415)),\"\",IF(CG415>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG415<=Parameters!$E$6,CG415>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG415<=Parameters!$F$6, CG415>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG415<=Parameters!$G$6, CG415>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY415=\"\",BY415=\"--\",ISBLANK(BY415)),\"\",IF(BY415>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY415<=Parameters!$E$8,BY415>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY415<=Parameters!$F$8, BY415>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY415<=Parameters!$G$8, BY415>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ415=\"\",BZ415=\"--\",ISBLANK(BZ415)),\"\",IF(BZ415>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ415<=Parameters!$E$9,BZ415>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ415<=Parameters!$F$9, BZ415>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ415<=Parameters!$G$9, BZ415>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA415=\"\",CA415=\"--\",ISBLANK(CA415)),\"\",IF(CA415<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA415>=Parameters!$E$10,CA415<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA415>=Parameters!$F$10, CA415<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA415>=Parameters!$G$10, CA415<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB415=\"\",CB415=\"--\",ISBLANK(CB415)),\"\",IF(CB415<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB415>=Parameters!$E$11,CB415<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB415>=Parameters!$F$11, CB415<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB415>=Parameters!$G$11, CB415<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO415=\"\",CO415=\"--\",ISBLANK(CO415)),\"\",IF(CO415<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO415>=Parameters!$E$13,CO415<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO415>=Parameters!$F$13, CO415<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO415>=Parameters!$G$13, CO415<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ415=\"\",CJ415=\"--\",ISBLANK(CJ415)),\"\",IF(CJ415='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ415<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ415>=Parameters!$E$14,CJ415<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ415>=Parameters!$F$14, CJ415<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ415>=Parameters!$G$14, CJ415<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK415=\"\",CK415=\"--\",ISBLANK(CK415)),\"\",IF(AND(CK415<Parameters!$E$15, CK415>=0), 'Risk Tables'!$C$44, IF(AND(CK415>=Parameters!$E$15,CK415<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK415>=Parameters!$F$15, CK415<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK415>=Parameters!$G$15, CK415<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM415=\"\",CM415=\"--\",ISBLANK(CM415)),\"\",IF(CM415>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM415<=Parameters!$E$16,CM415>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM415<=Parameters!$F$16, CM415>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM415<=Parameters!$G$16, CM415>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN415=\"\",CN415=\"--\",ISBLANK(CN415)),\"\",IF(CN415>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN415<=Parameters!$E$17,CN415>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN415<=Parameters!$F$17, CN415>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN415<=Parameters!$G$17, CN415>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL415=\"\",CL415=\"--\",ISBLANK(CL415)),\"\",IF(CL415>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL415<=Parameters!$E$18,CL415>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL415<=Parameters!$F$18, CL415>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL415<=Parameters!$G$18, CL415>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP415=\"\",CP415=\"--\",ISBLANK(CP415)),\"\",IF(CP415<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP415>=Parameters!$E$21,CP415<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP415>=Parameters!$F$21, CP415<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP415>=Parameters!$G$21, CP415<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ415=\"\",CQ415=\"--\",ISBLANK(CQ415)),\"\",IF(CQ415<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ415>=Parameters!$E$22,CQ415<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ415>=Parameters!$F$22, CQ415<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ415>=Parameters!$G$22, CQ415<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR415='Risk Tables'!$C$44,1,IF(CR415='Risk Tables'!$C$43,2,IF(CR415='Risk Tables'!$C$42, 3, IF(CR415='Risk Tables'!$C$41, 4, IF(CR415='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS415='Risk Tables'!$C$44,1,IF(CS415='Risk Tables'!$C$43,2,IF(CS415='Risk Tables'!$C$42, 3, IF(CS415='Risk Tables'!$C$41, 4, IF(CS415='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT415='Risk Tables'!$C$44,1,IF(CT415='Risk Tables'!$C$43,2,IF(CT415='Risk Tables'!$C$42, 3, IF(CT415='Risk Tables'!$C$41, 4, IF(CT415='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV415='Risk Tables'!$C$44,1,IF(CV415='Risk Tables'!$C$43,2,IF(CV415='Risk Tables'!$C$42, 3, IF(CV415='Risk Tables'!$C$41, 4, IF(CV415='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW415='Risk Tables'!$C$44,1,IF(CW415='Risk Tables'!$C$43,2,IF(CW415='Risk Tables'!$C$42, 3, IF(CW415='Risk Tables'!$C$41, 4, IF(CW415='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX415='Risk Tables'!$C$44,1,IF(CX415='Risk Tables'!$C$43,2,IF(CX415='Risk Tables'!$C$42, 3, IF(CX415='Risk Tables'!$C$41, 4, IF(CX415='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY415='Risk Tables'!$C$44,1,IF(CY415='Risk Tables'!$C$43,2,IF(CY415='Risk Tables'!$C$42, 3, IF(CY415='Risk Tables'!$C$41, 4, IF(CY415='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA415='Risk Tables'!$C$44,1,IF(DA415='Risk Tables'!$C$43,2,IF(DA415='Risk Tables'!$C$42, 3, IF(DA415='Risk Tables'!$C$41, 4, IF(DA415='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB415='Risk Tables'!$C$44,1,IF(DB415='Risk Tables'!$C$43,2,IF(DB415='Risk Tables'!$C$42, 3, IF(DB415='Risk Tables'!$C$41, 4, IF(DB415='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC415='Risk Tables'!$C$44,1,IF(DC415='Risk Tables'!$C$43,2,IF(DC415='Risk Tables'!$C$42, 3, IF(DC415='Risk Tables'!$C$41, 4, IF(DC415='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD415='Risk Tables'!$C$44,1,IF(DD415='Risk Tables'!$C$43,2,IF(DD415='Risk Tables'!$C$42, 3, IF(DD415='Risk Tables'!$C$41, 4, IF(DD415='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE415='Risk Tables'!$C$44,1,IF(DE415='Risk Tables'!$C$43,2,IF(DE415='Risk Tables'!$C$42, 3, IF(DE415='Risk Tables'!$C$41, 4, IF(DE415='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF415='Risk Tables'!$C$44,1,IF(DF415='Risk Tables'!$C$43,2,IF(DF415='Risk Tables'!$C$42, 3, IF(DF415='Risk Tables'!$C$41, 4, IF(DF415='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI415:DW415))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI415:DW415, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD415),\"\",((AD415*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P415,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V415),\"\",((V415*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P415,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO415),\"\",((AO415*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P415,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM415),\"\",((AM415*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P415,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI415),\"\",((AI415*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P415,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF415),\"\",((AF415*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P415,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR415),\"\",((AR415*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P415,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL415),\"\",((BL415*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P415,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM415),\"\",((BM415*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P415,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU415),\"\",((AU415*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P415,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW415),\"\",((AW415*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P415,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK415),\"\",(((BK415)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P415,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A416=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I416,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M416,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A416=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H416,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A416=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H416,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A416=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H416,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A416=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H416,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG416),ISBLANK(AR416)),\"\",IF(AR416<0,'Risk Tables'!$C$46,BG416/AR416)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO416),ISBLANK(AR416)),\"\",IF(AR416<0,'Risk Tables'!$C$46,AO416/AR416)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH416=\"\",ISBLANK(CH416)),\"\",IF(CH416>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH416<=Parameters!$E$4,CH416>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH416<=Parameters!$F$4, CH416>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH416<=Parameters!$G$4, CH416>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI416=\"\",CI416=\"--\",ISBLANK(CI416)),\"\",IF(CI416='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI416>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI416<=Parameters!$E$5,CI416>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI416<=Parameters!$F$5, CI416>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI416<=Parameters!$G$5, CI416>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG416=\"\",CG416=\"--\",ISBLANK(CG416)),\"\",IF(CG416>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG416<=Parameters!$E$6,CG416>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG416<=Parameters!$F$6, CG416>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG416<=Parameters!$G$6, CG416>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY416=\"\",BY416=\"--\",ISBLANK(BY416)),\"\",IF(BY416>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY416<=Parameters!$E$8,BY416>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY416<=Parameters!$F$8, BY416>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY416<=Parameters!$G$8, BY416>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ416=\"\",BZ416=\"--\",ISBLANK(BZ416)),\"\",IF(BZ416>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ416<=Parameters!$E$9,BZ416>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ416<=Parameters!$F$9, BZ416>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ416<=Parameters!$G$9, BZ416>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA416=\"\",CA416=\"--\",ISBLANK(CA416)),\"\",IF(CA416<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA416>=Parameters!$E$10,CA416<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA416>=Parameters!$F$10, CA416<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA416>=Parameters!$G$10, CA416<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB416=\"\",CB416=\"--\",ISBLANK(CB416)),\"\",IF(CB416<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB416>=Parameters!$E$11,CB416<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB416>=Parameters!$F$11, CB416<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB416>=Parameters!$G$11, CB416<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO416=\"\",CO416=\"--\",ISBLANK(CO416)),\"\",IF(CO416<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO416>=Parameters!$E$13,CO416<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO416>=Parameters!$F$13, CO416<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO416>=Parameters!$G$13, CO416<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ416=\"\",CJ416=\"--\",ISBLANK(CJ416)),\"\",IF(CJ416='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ416<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ416>=Parameters!$E$14,CJ416<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ416>=Parameters!$F$14, CJ416<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ416>=Parameters!$G$14, CJ416<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK416=\"\",CK416=\"--\",ISBLANK(CK416)),\"\",IF(AND(CK416<Parameters!$E$15, CK416>=0), 'Risk Tables'!$C$44, IF(AND(CK416>=Parameters!$E$15,CK416<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK416>=Parameters!$F$15, CK416<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK416>=Parameters!$G$15, CK416<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM416=\"\",CM416=\"--\",ISBLANK(CM416)),\"\",IF(CM416>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM416<=Parameters!$E$16,CM416>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM416<=Parameters!$F$16, CM416>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM416<=Parameters!$G$16, CM416>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN416=\"\",CN416=\"--\",ISBLANK(CN416)),\"\",IF(CN416>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN416<=Parameters!$E$17,CN416>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN416<=Parameters!$F$17, CN416>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN416<=Parameters!$G$17, CN416>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL416=\"\",CL416=\"--\",ISBLANK(CL416)),\"\",IF(CL416>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL416<=Parameters!$E$18,CL416>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL416<=Parameters!$F$18, CL416>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL416<=Parameters!$G$18, CL416>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP416=\"\",CP416=\"--\",ISBLANK(CP416)),\"\",IF(CP416<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP416>=Parameters!$E$21,CP416<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP416>=Parameters!$F$21, CP416<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP416>=Parameters!$G$21, CP416<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ416=\"\",CQ416=\"--\",ISBLANK(CQ416)),\"\",IF(CQ416<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ416>=Parameters!$E$22,CQ416<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ416>=Parameters!$F$22, CQ416<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ416>=Parameters!$G$22, CQ416<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR416='Risk Tables'!$C$44,1,IF(CR416='Risk Tables'!$C$43,2,IF(CR416='Risk Tables'!$C$42, 3, IF(CR416='Risk Tables'!$C$41, 4, IF(CR416='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS416='Risk Tables'!$C$44,1,IF(CS416='Risk Tables'!$C$43,2,IF(CS416='Risk Tables'!$C$42, 3, IF(CS416='Risk Tables'!$C$41, 4, IF(CS416='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT416='Risk Tables'!$C$44,1,IF(CT416='Risk Tables'!$C$43,2,IF(CT416='Risk Tables'!$C$42, 3, IF(CT416='Risk Tables'!$C$41, 4, IF(CT416='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV416='Risk Tables'!$C$44,1,IF(CV416='Risk Tables'!$C$43,2,IF(CV416='Risk Tables'!$C$42, 3, IF(CV416='Risk Tables'!$C$41, 4, IF(CV416='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW416='Risk Tables'!$C$44,1,IF(CW416='Risk Tables'!$C$43,2,IF(CW416='Risk Tables'!$C$42, 3, IF(CW416='Risk Tables'!$C$41, 4, IF(CW416='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX416='Risk Tables'!$C$44,1,IF(CX416='Risk Tables'!$C$43,2,IF(CX416='Risk Tables'!$C$42, 3, IF(CX416='Risk Tables'!$C$41, 4, IF(CX416='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY416='Risk Tables'!$C$44,1,IF(CY416='Risk Tables'!$C$43,2,IF(CY416='Risk Tables'!$C$42, 3, IF(CY416='Risk Tables'!$C$41, 4, IF(CY416='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA416='Risk Tables'!$C$44,1,IF(DA416='Risk Tables'!$C$43,2,IF(DA416='Risk Tables'!$C$42, 3, IF(DA416='Risk Tables'!$C$41, 4, IF(DA416='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB416='Risk Tables'!$C$44,1,IF(DB416='Risk Tables'!$C$43,2,IF(DB416='Risk Tables'!$C$42, 3, IF(DB416='Risk Tables'!$C$41, 4, IF(DB416='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC416='Risk Tables'!$C$44,1,IF(DC416='Risk Tables'!$C$43,2,IF(DC416='Risk Tables'!$C$42, 3, IF(DC416='Risk Tables'!$C$41, 4, IF(DC416='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD416='Risk Tables'!$C$44,1,IF(DD416='Risk Tables'!$C$43,2,IF(DD416='Risk Tables'!$C$42, 3, IF(DD416='Risk Tables'!$C$41, 4, IF(DD416='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE416='Risk Tables'!$C$44,1,IF(DE416='Risk Tables'!$C$43,2,IF(DE416='Risk Tables'!$C$42, 3, IF(DE416='Risk Tables'!$C$41, 4, IF(DE416='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF416='Risk Tables'!$C$44,1,IF(DF416='Risk Tables'!$C$43,2,IF(DF416='Risk Tables'!$C$42, 3, IF(DF416='Risk Tables'!$C$41, 4, IF(DF416='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI416:DW416))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI416:DW416, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD416),\"\",((AD416*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P416,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V416),\"\",((V416*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P416,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO416),\"\",((AO416*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P416,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM416),\"\",((AM416*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P416,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI416),\"\",((AI416*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P416,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF416),\"\",((AF416*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P416,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR416),\"\",((AR416*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P416,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL416),\"\",((BL416*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P416,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM416),\"\",((BM416*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P416,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU416),\"\",((AU416*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P416,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW416),\"\",((AW416*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P416,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK416),\"\",(((BK416)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P416,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A417=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I417,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M417,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A417=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H417,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A417=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H417,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A417=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H417,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A417=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H417,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG417),ISBLANK(AR417)),\"\",IF(AR417<0,'Risk Tables'!$C$46,BG417/AR417)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO417),ISBLANK(AR417)),\"\",IF(AR417<0,'Risk Tables'!$C$46,AO417/AR417)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH417=\"\",ISBLANK(CH417)),\"\",IF(CH417>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH417<=Parameters!$E$4,CH417>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH417<=Parameters!$F$4, CH417>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH417<=Parameters!$G$4, CH417>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI417=\"\",CI417=\"--\",ISBLANK(CI417)),\"\",IF(CI417='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI417>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI417<=Parameters!$E$5,CI417>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI417<=Parameters!$F$5, CI417>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI417<=Parameters!$G$5, CI417>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG417=\"\",CG417=\"--\",ISBLANK(CG417)),\"\",IF(CG417>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG417<=Parameters!$E$6,CG417>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG417<=Parameters!$F$6, CG417>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG417<=Parameters!$G$6, CG417>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY417=\"\",BY417=\"--\",ISBLANK(BY417)),\"\",IF(BY417>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY417<=Parameters!$E$8,BY417>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY417<=Parameters!$F$8, BY417>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY417<=Parameters!$G$8, BY417>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ417=\"\",BZ417=\"--\",ISBLANK(BZ417)),\"\",IF(BZ417>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ417<=Parameters!$E$9,BZ417>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ417<=Parameters!$F$9, BZ417>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ417<=Parameters!$G$9, BZ417>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA417=\"\",CA417=\"--\",ISBLANK(CA417)),\"\",IF(CA417<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA417>=Parameters!$E$10,CA417<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA417>=Parameters!$F$10, CA417<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA417>=Parameters!$G$10, CA417<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB417=\"\",CB417=\"--\",ISBLANK(CB417)),\"\",IF(CB417<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB417>=Parameters!$E$11,CB417<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB417>=Parameters!$F$11, CB417<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB417>=Parameters!$G$11, CB417<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO417=\"\",CO417=\"--\",ISBLANK(CO417)),\"\",IF(CO417<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO417>=Parameters!$E$13,CO417<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO417>=Parameters!$F$13, CO417<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO417>=Parameters!$G$13, CO417<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ417=\"\",CJ417=\"--\",ISBLANK(CJ417)),\"\",IF(CJ417='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ417<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ417>=Parameters!$E$14,CJ417<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ417>=Parameters!$F$14, CJ417<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ417>=Parameters!$G$14, CJ417<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK417=\"\",CK417=\"--\",ISBLANK(CK417)),\"\",IF(AND(CK417<Parameters!$E$15, CK417>=0), 'Risk Tables'!$C$44, IF(AND(CK417>=Parameters!$E$15,CK417<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK417>=Parameters!$F$15, CK417<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK417>=Parameters!$G$15, CK417<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM417=\"\",CM417=\"--\",ISBLANK(CM417)),\"\",IF(CM417>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM417<=Parameters!$E$16,CM417>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM417<=Parameters!$F$16, CM417>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM417<=Parameters!$G$16, CM417>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN417=\"\",CN417=\"--\",ISBLANK(CN417)),\"\",IF(CN417>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN417<=Parameters!$E$17,CN417>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN417<=Parameters!$F$17, CN417>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN417<=Parameters!$G$17, CN417>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL417=\"\",CL417=\"--\",ISBLANK(CL417)),\"\",IF(CL417>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL417<=Parameters!$E$18,CL417>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL417<=Parameters!$F$18, CL417>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL417<=Parameters!$G$18, CL417>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP417=\"\",CP417=\"--\",ISBLANK(CP417)),\"\",IF(CP417<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP417>=Parameters!$E$21,CP417<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP417>=Parameters!$F$21, CP417<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP417>=Parameters!$G$21, CP417<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ417=\"\",CQ417=\"--\",ISBLANK(CQ417)),\"\",IF(CQ417<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ417>=Parameters!$E$22,CQ417<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ417>=Parameters!$F$22, CQ417<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ417>=Parameters!$G$22, CQ417<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR417='Risk Tables'!$C$44,1,IF(CR417='Risk Tables'!$C$43,2,IF(CR417='Risk Tables'!$C$42, 3, IF(CR417='Risk Tables'!$C$41, 4, IF(CR417='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS417='Risk Tables'!$C$44,1,IF(CS417='Risk Tables'!$C$43,2,IF(CS417='Risk Tables'!$C$42, 3, IF(CS417='Risk Tables'!$C$41, 4, IF(CS417='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT417='Risk Tables'!$C$44,1,IF(CT417='Risk Tables'!$C$43,2,IF(CT417='Risk Tables'!$C$42, 3, IF(CT417='Risk Tables'!$C$41, 4, IF(CT417='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV417='Risk Tables'!$C$44,1,IF(CV417='Risk Tables'!$C$43,2,IF(CV417='Risk Tables'!$C$42, 3, IF(CV417='Risk Tables'!$C$41, 4, IF(CV417='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW417='Risk Tables'!$C$44,1,IF(CW417='Risk Tables'!$C$43,2,IF(CW417='Risk Tables'!$C$42, 3, IF(CW417='Risk Tables'!$C$41, 4, IF(CW417='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX417='Risk Tables'!$C$44,1,IF(CX417='Risk Tables'!$C$43,2,IF(CX417='Risk Tables'!$C$42, 3, IF(CX417='Risk Tables'!$C$41, 4, IF(CX417='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY417='Risk Tables'!$C$44,1,IF(CY417='Risk Tables'!$C$43,2,IF(CY417='Risk Tables'!$C$42, 3, IF(CY417='Risk Tables'!$C$41, 4, IF(CY417='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA417='Risk Tables'!$C$44,1,IF(DA417='Risk Tables'!$C$43,2,IF(DA417='Risk Tables'!$C$42, 3, IF(DA417='Risk Tables'!$C$41, 4, IF(DA417='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB417='Risk Tables'!$C$44,1,IF(DB417='Risk Tables'!$C$43,2,IF(DB417='Risk Tables'!$C$42, 3, IF(DB417='Risk Tables'!$C$41, 4, IF(DB417='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC417='Risk Tables'!$C$44,1,IF(DC417='Risk Tables'!$C$43,2,IF(DC417='Risk Tables'!$C$42, 3, IF(DC417='Risk Tables'!$C$41, 4, IF(DC417='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD417='Risk Tables'!$C$44,1,IF(DD417='Risk Tables'!$C$43,2,IF(DD417='Risk Tables'!$C$42, 3, IF(DD417='Risk Tables'!$C$41, 4, IF(DD417='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE417='Risk Tables'!$C$44,1,IF(DE417='Risk Tables'!$C$43,2,IF(DE417='Risk Tables'!$C$42, 3, IF(DE417='Risk Tables'!$C$41, 4, IF(DE417='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF417='Risk Tables'!$C$44,1,IF(DF417='Risk Tables'!$C$43,2,IF(DF417='Risk Tables'!$C$42, 3, IF(DF417='Risk Tables'!$C$41, 4, IF(DF417='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI417:DW417))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI417:DW417, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD417),\"\",((AD417*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P417,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V417),\"\",((V417*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P417,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO417),\"\",((AO417*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P417,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM417),\"\",((AM417*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P417,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI417),\"\",((AI417*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P417,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF417),\"\",((AF417*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P417,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR417),\"\",((AR417*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P417,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL417),\"\",((BL417*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P417,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM417),\"\",((BM417*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P417,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU417),\"\",((AU417*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P417,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW417),\"\",((AW417*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P417,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK417),\"\",(((BK417)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P417,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A418=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I418,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M418,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A418=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H418,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A418=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H418,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A418=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H418,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A418=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H418,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG418),ISBLANK(AR418)),\"\",IF(AR418<0,'Risk Tables'!$C$46,BG418/AR418)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO418),ISBLANK(AR418)),\"\",IF(AR418<0,'Risk Tables'!$C$46,AO418/AR418)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH418=\"\",ISBLANK(CH418)),\"\",IF(CH418>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH418<=Parameters!$E$4,CH418>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH418<=Parameters!$F$4, CH418>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH418<=Parameters!$G$4, CH418>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI418=\"\",CI418=\"--\",ISBLANK(CI418)),\"\",IF(CI418='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI418>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI418<=Parameters!$E$5,CI418>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI418<=Parameters!$F$5, CI418>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI418<=Parameters!$G$5, CI418>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG418=\"\",CG418=\"--\",ISBLANK(CG418)),\"\",IF(CG418>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG418<=Parameters!$E$6,CG418>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG418<=Parameters!$F$6, CG418>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG418<=Parameters!$G$6, CG418>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY418=\"\",BY418=\"--\",ISBLANK(BY418)),\"\",IF(BY418>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY418<=Parameters!$E$8,BY418>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY418<=Parameters!$F$8, BY418>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY418<=Parameters!$G$8, BY418>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ418=\"\",BZ418=\"--\",ISBLANK(BZ418)),\"\",IF(BZ418>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ418<=Parameters!$E$9,BZ418>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ418<=Parameters!$F$9, BZ418>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ418<=Parameters!$G$9, BZ418>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA418=\"\",CA418=\"--\",ISBLANK(CA418)),\"\",IF(CA418<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA418>=Parameters!$E$10,CA418<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA418>=Parameters!$F$10, CA418<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA418>=Parameters!$G$10, CA418<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB418=\"\",CB418=\"--\",ISBLANK(CB418)),\"\",IF(CB418<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB418>=Parameters!$E$11,CB418<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB418>=Parameters!$F$11, CB418<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB418>=Parameters!$G$11, CB418<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO418=\"\",CO418=\"--\",ISBLANK(CO418)),\"\",IF(CO418<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO418>=Parameters!$E$13,CO418<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO418>=Parameters!$F$13, CO418<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO418>=Parameters!$G$13, CO418<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ418=\"\",CJ418=\"--\",ISBLANK(CJ418)),\"\",IF(CJ418='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ418<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ418>=Parameters!$E$14,CJ418<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ418>=Parameters!$F$14, CJ418<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ418>=Parameters!$G$14, CJ418<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK418=\"\",CK418=\"--\",ISBLANK(CK418)),\"\",IF(AND(CK418<Parameters!$E$15, CK418>=0), 'Risk Tables'!$C$44, IF(AND(CK418>=Parameters!$E$15,CK418<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK418>=Parameters!$F$15, CK418<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK418>=Parameters!$G$15, CK418<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM418=\"\",CM418=\"--\",ISBLANK(CM418)),\"\",IF(CM418>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM418<=Parameters!$E$16,CM418>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM418<=Parameters!$F$16, CM418>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM418<=Parameters!$G$16, CM418>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN418=\"\",CN418=\"--\",ISBLANK(CN418)),\"\",IF(CN418>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN418<=Parameters!$E$17,CN418>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN418<=Parameters!$F$17, CN418>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN418<=Parameters!$G$17, CN418>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL418=\"\",CL418=\"--\",ISBLANK(CL418)),\"\",IF(CL418>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL418<=Parameters!$E$18,CL418>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL418<=Parameters!$F$18, CL418>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL418<=Parameters!$G$18, CL418>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP418=\"\",CP418=\"--\",ISBLANK(CP418)),\"\",IF(CP418<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP418>=Parameters!$E$21,CP418<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP418>=Parameters!$F$21, CP418<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP418>=Parameters!$G$21, CP418<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ418=\"\",CQ418=\"--\",ISBLANK(CQ418)),\"\",IF(CQ418<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ418>=Parameters!$E$22,CQ418<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ418>=Parameters!$F$22, CQ418<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ418>=Parameters!$G$22, CQ418<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR418='Risk Tables'!$C$44,1,IF(CR418='Risk Tables'!$C$43,2,IF(CR418='Risk Tables'!$C$42, 3, IF(CR418='Risk Tables'!$C$41, 4, IF(CR418='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS418='Risk Tables'!$C$44,1,IF(CS418='Risk Tables'!$C$43,2,IF(CS418='Risk Tables'!$C$42, 3, IF(CS418='Risk Tables'!$C$41, 4, IF(CS418='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT418='Risk Tables'!$C$44,1,IF(CT418='Risk Tables'!$C$43,2,IF(CT418='Risk Tables'!$C$42, 3, IF(CT418='Risk Tables'!$C$41, 4, IF(CT418='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV418='Risk Tables'!$C$44,1,IF(CV418='Risk Tables'!$C$43,2,IF(CV418='Risk Tables'!$C$42, 3, IF(CV418='Risk Tables'!$C$41, 4, IF(CV418='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW418='Risk Tables'!$C$44,1,IF(CW418='Risk Tables'!$C$43,2,IF(CW418='Risk Tables'!$C$42, 3, IF(CW418='Risk Tables'!$C$41, 4, IF(CW418='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX418='Risk Tables'!$C$44,1,IF(CX418='Risk Tables'!$C$43,2,IF(CX418='Risk Tables'!$C$42, 3, IF(CX418='Risk Tables'!$C$41, 4, IF(CX418='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY418='Risk Tables'!$C$44,1,IF(CY418='Risk Tables'!$C$43,2,IF(CY418='Risk Tables'!$C$42, 3, IF(CY418='Risk Tables'!$C$41, 4, IF(CY418='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA418='Risk Tables'!$C$44,1,IF(DA418='Risk Tables'!$C$43,2,IF(DA418='Risk Tables'!$C$42, 3, IF(DA418='Risk Tables'!$C$41, 4, IF(DA418='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB418='Risk Tables'!$C$44,1,IF(DB418='Risk Tables'!$C$43,2,IF(DB418='Risk Tables'!$C$42, 3, IF(DB418='Risk Tables'!$C$41, 4, IF(DB418='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC418='Risk Tables'!$C$44,1,IF(DC418='Risk Tables'!$C$43,2,IF(DC418='Risk Tables'!$C$42, 3, IF(DC418='Risk Tables'!$C$41, 4, IF(DC418='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD418='Risk Tables'!$C$44,1,IF(DD418='Risk Tables'!$C$43,2,IF(DD418='Risk Tables'!$C$42, 3, IF(DD418='Risk Tables'!$C$41, 4, IF(DD418='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE418='Risk Tables'!$C$44,1,IF(DE418='Risk Tables'!$C$43,2,IF(DE418='Risk Tables'!$C$42, 3, IF(DE418='Risk Tables'!$C$41, 4, IF(DE418='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF418='Risk Tables'!$C$44,1,IF(DF418='Risk Tables'!$C$43,2,IF(DF418='Risk Tables'!$C$42, 3, IF(DF418='Risk Tables'!$C$41, 4, IF(DF418='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI418:DW418))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI418:DW418, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD418),\"\",((AD418*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P418,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V418),\"\",((V418*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P418,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO418),\"\",((AO418*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P418,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM418),\"\",((AM418*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P418,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI418),\"\",((AI418*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P418,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF418),\"\",((AF418*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P418,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR418),\"\",((AR418*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P418,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL418),\"\",((BL418*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P418,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM418),\"\",((BM418*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P418,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU418),\"\",((AU418*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P418,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW418),\"\",((AW418*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P418,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK418),\"\",(((BK418)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P418,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A419=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I419,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M419,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A419=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H419,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A419=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H419,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A419=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H419,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A419=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H419,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG419),ISBLANK(AR419)),\"\",IF(AR419<0,'Risk Tables'!$C$46,BG419/AR419)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO419),ISBLANK(AR419)),\"\",IF(AR419<0,'Risk Tables'!$C$46,AO419/AR419)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH419=\"\",ISBLANK(CH419)),\"\",IF(CH419>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH419<=Parameters!$E$4,CH419>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH419<=Parameters!$F$4, CH419>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH419<=Parameters!$G$4, CH419>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI419=\"\",CI419=\"--\",ISBLANK(CI419)),\"\",IF(CI419='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI419>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI419<=Parameters!$E$5,CI419>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI419<=Parameters!$F$5, CI419>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI419<=Parameters!$G$5, CI419>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG419=\"\",CG419=\"--\",ISBLANK(CG419)),\"\",IF(CG419>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG419<=Parameters!$E$6,CG419>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG419<=Parameters!$F$6, CG419>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG419<=Parameters!$G$6, CG419>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY419=\"\",BY419=\"--\",ISBLANK(BY419)),\"\",IF(BY419>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY419<=Parameters!$E$8,BY419>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY419<=Parameters!$F$8, BY419>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY419<=Parameters!$G$8, BY419>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ419=\"\",BZ419=\"--\",ISBLANK(BZ419)),\"\",IF(BZ419>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ419<=Parameters!$E$9,BZ419>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ419<=Parameters!$F$9, BZ419>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ419<=Parameters!$G$9, BZ419>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA419=\"\",CA419=\"--\",ISBLANK(CA419)),\"\",IF(CA419<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA419>=Parameters!$E$10,CA419<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA419>=Parameters!$F$10, CA419<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA419>=Parameters!$G$10, CA419<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB419=\"\",CB419=\"--\",ISBLANK(CB419)),\"\",IF(CB419<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB419>=Parameters!$E$11,CB419<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB419>=Parameters!$F$11, CB419<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB419>=Parameters!$G$11, CB419<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO419=\"\",CO419=\"--\",ISBLANK(CO419)),\"\",IF(CO419<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO419>=Parameters!$E$13,CO419<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO419>=Parameters!$F$13, CO419<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO419>=Parameters!$G$13, CO419<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ419=\"\",CJ419=\"--\",ISBLANK(CJ419)),\"\",IF(CJ419='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ419<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ419>=Parameters!$E$14,CJ419<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ419>=Parameters!$F$14, CJ419<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ419>=Parameters!$G$14, CJ419<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK419=\"\",CK419=\"--\",ISBLANK(CK419)),\"\",IF(AND(CK419<Parameters!$E$15, CK419>=0), 'Risk Tables'!$C$44, IF(AND(CK419>=Parameters!$E$15,CK419<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK419>=Parameters!$F$15, CK419<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK419>=Parameters!$G$15, CK419<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM419=\"\",CM419=\"--\",ISBLANK(CM419)),\"\",IF(CM419>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM419<=Parameters!$E$16,CM419>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM419<=Parameters!$F$16, CM419>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM419<=Parameters!$G$16, CM419>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN419=\"\",CN419=\"--\",ISBLANK(CN419)),\"\",IF(CN419>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN419<=Parameters!$E$17,CN419>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN419<=Parameters!$F$17, CN419>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN419<=Parameters!$G$17, CN419>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL419=\"\",CL419=\"--\",ISBLANK(CL419)),\"\",IF(CL419>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL419<=Parameters!$E$18,CL419>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL419<=Parameters!$F$18, CL419>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL419<=Parameters!$G$18, CL419>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP419=\"\",CP419=\"--\",ISBLANK(CP419)),\"\",IF(CP419<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP419>=Parameters!$E$21,CP419<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP419>=Parameters!$F$21, CP419<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP419>=Parameters!$G$21, CP419<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ419=\"\",CQ419=\"--\",ISBLANK(CQ419)),\"\",IF(CQ419<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ419>=Parameters!$E$22,CQ419<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ419>=Parameters!$F$22, CQ419<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ419>=Parameters!$G$22, CQ419<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR419='Risk Tables'!$C$44,1,IF(CR419='Risk Tables'!$C$43,2,IF(CR419='Risk Tables'!$C$42, 3, IF(CR419='Risk Tables'!$C$41, 4, IF(CR419='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS419='Risk Tables'!$C$44,1,IF(CS419='Risk Tables'!$C$43,2,IF(CS419='Risk Tables'!$C$42, 3, IF(CS419='Risk Tables'!$C$41, 4, IF(CS419='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT419='Risk Tables'!$C$44,1,IF(CT419='Risk Tables'!$C$43,2,IF(CT419='Risk Tables'!$C$42, 3, IF(CT419='Risk Tables'!$C$41, 4, IF(CT419='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV419='Risk Tables'!$C$44,1,IF(CV419='Risk Tables'!$C$43,2,IF(CV419='Risk Tables'!$C$42, 3, IF(CV419='Risk Tables'!$C$41, 4, IF(CV419='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW419='Risk Tables'!$C$44,1,IF(CW419='Risk Tables'!$C$43,2,IF(CW419='Risk Tables'!$C$42, 3, IF(CW419='Risk Tables'!$C$41, 4, IF(CW419='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX419='Risk Tables'!$C$44,1,IF(CX419='Risk Tables'!$C$43,2,IF(CX419='Risk Tables'!$C$42, 3, IF(CX419='Risk Tables'!$C$41, 4, IF(CX419='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY419='Risk Tables'!$C$44,1,IF(CY419='Risk Tables'!$C$43,2,IF(CY419='Risk Tables'!$C$42, 3, IF(CY419='Risk Tables'!$C$41, 4, IF(CY419='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA419='Risk Tables'!$C$44,1,IF(DA419='Risk Tables'!$C$43,2,IF(DA419='Risk Tables'!$C$42, 3, IF(DA419='Risk Tables'!$C$41, 4, IF(DA419='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB419='Risk Tables'!$C$44,1,IF(DB419='Risk Tables'!$C$43,2,IF(DB419='Risk Tables'!$C$42, 3, IF(DB419='Risk Tables'!$C$41, 4, IF(DB419='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC419='Risk Tables'!$C$44,1,IF(DC419='Risk Tables'!$C$43,2,IF(DC419='Risk Tables'!$C$42, 3, IF(DC419='Risk Tables'!$C$41, 4, IF(DC419='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD419='Risk Tables'!$C$44,1,IF(DD419='Risk Tables'!$C$43,2,IF(DD419='Risk Tables'!$C$42, 3, IF(DD419='Risk Tables'!$C$41, 4, IF(DD419='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE419='Risk Tables'!$C$44,1,IF(DE419='Risk Tables'!$C$43,2,IF(DE419='Risk Tables'!$C$42, 3, IF(DE419='Risk Tables'!$C$41, 4, IF(DE419='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF419='Risk Tables'!$C$44,1,IF(DF419='Risk Tables'!$C$43,2,IF(DF419='Risk Tables'!$C$42, 3, IF(DF419='Risk Tables'!$C$41, 4, IF(DF419='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI419:DW419))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI419:DW419, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD419),\"\",((AD419*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P419,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V419),\"\",((V419*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P419,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO419),\"\",((AO419*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P419,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM419),\"\",((AM419*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P419,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI419),\"\",((AI419*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P419,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF419),\"\",((AF419*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P419,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR419),\"\",((AR419*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P419,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL419),\"\",((BL419*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P419,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM419),\"\",((BM419*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P419,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU419),\"\",((AU419*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P419,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW419),\"\",((AW419*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P419,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK419),\"\",(((BK419)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P419,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A420=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I420,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M420,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A420=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H420,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A420=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H420,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A420=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H420,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A420=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H420,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG420),ISBLANK(AR420)),\"\",IF(AR420<0,'Risk Tables'!$C$46,BG420/AR420)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO420),ISBLANK(AR420)),\"\",IF(AR420<0,'Risk Tables'!$C$46,AO420/AR420)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH420=\"\",ISBLANK(CH420)),\"\",IF(CH420>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH420<=Parameters!$E$4,CH420>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH420<=Parameters!$F$4, CH420>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH420<=Parameters!$G$4, CH420>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI420=\"\",CI420=\"--\",ISBLANK(CI420)),\"\",IF(CI420='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI420>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI420<=Parameters!$E$5,CI420>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI420<=Parameters!$F$5, CI420>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI420<=Parameters!$G$5, CI420>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG420=\"\",CG420=\"--\",ISBLANK(CG420)),\"\",IF(CG420>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG420<=Parameters!$E$6,CG420>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG420<=Parameters!$F$6, CG420>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG420<=Parameters!$G$6, CG420>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY420=\"\",BY420=\"--\",ISBLANK(BY420)),\"\",IF(BY420>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY420<=Parameters!$E$8,BY420>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY420<=Parameters!$F$8, BY420>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY420<=Parameters!$G$8, BY420>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ420=\"\",BZ420=\"--\",ISBLANK(BZ420)),\"\",IF(BZ420>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ420<=Parameters!$E$9,BZ420>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ420<=Parameters!$F$9, BZ420>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ420<=Parameters!$G$9, BZ420>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA420=\"\",CA420=\"--\",ISBLANK(CA420)),\"\",IF(CA420<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA420>=Parameters!$E$10,CA420<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA420>=Parameters!$F$10, CA420<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA420>=Parameters!$G$10, CA420<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB420=\"\",CB420=\"--\",ISBLANK(CB420)),\"\",IF(CB420<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB420>=Parameters!$E$11,CB420<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB420>=Parameters!$F$11, CB420<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB420>=Parameters!$G$11, CB420<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO420=\"\",CO420=\"--\",ISBLANK(CO420)),\"\",IF(CO420<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO420>=Parameters!$E$13,CO420<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO420>=Parameters!$F$13, CO420<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO420>=Parameters!$G$13, CO420<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ420=\"\",CJ420=\"--\",ISBLANK(CJ420)),\"\",IF(CJ420='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ420<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ420>=Parameters!$E$14,CJ420<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ420>=Parameters!$F$14, CJ420<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ420>=Parameters!$G$14, CJ420<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK420=\"\",CK420=\"--\",ISBLANK(CK420)),\"\",IF(AND(CK420<Parameters!$E$15, CK420>=0), 'Risk Tables'!$C$44, IF(AND(CK420>=Parameters!$E$15,CK420<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK420>=Parameters!$F$15, CK420<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK420>=Parameters!$G$15, CK420<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM420=\"\",CM420=\"--\",ISBLANK(CM420)),\"\",IF(CM420>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM420<=Parameters!$E$16,CM420>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM420<=Parameters!$F$16, CM420>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM420<=Parameters!$G$16, CM420>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN420=\"\",CN420=\"--\",ISBLANK(CN420)),\"\",IF(CN420>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN420<=Parameters!$E$17,CN420>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN420<=Parameters!$F$17, CN420>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN420<=Parameters!$G$17, CN420>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL420=\"\",CL420=\"--\",ISBLANK(CL420)),\"\",IF(CL420>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL420<=Parameters!$E$18,CL420>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL420<=Parameters!$F$18, CL420>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL420<=Parameters!$G$18, CL420>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP420=\"\",CP420=\"--\",ISBLANK(CP420)),\"\",IF(CP420<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP420>=Parameters!$E$21,CP420<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP420>=Parameters!$F$21, CP420<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP420>=Parameters!$G$21, CP420<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ420=\"\",CQ420=\"--\",ISBLANK(CQ420)),\"\",IF(CQ420<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ420>=Parameters!$E$22,CQ420<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ420>=Parameters!$F$22, CQ420<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ420>=Parameters!$G$22, CQ420<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR420='Risk Tables'!$C$44,1,IF(CR420='Risk Tables'!$C$43,2,IF(CR420='Risk Tables'!$C$42, 3, IF(CR420='Risk Tables'!$C$41, 4, IF(CR420='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS420='Risk Tables'!$C$44,1,IF(CS420='Risk Tables'!$C$43,2,IF(CS420='Risk Tables'!$C$42, 3, IF(CS420='Risk Tables'!$C$41, 4, IF(CS420='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT420='Risk Tables'!$C$44,1,IF(CT420='Risk Tables'!$C$43,2,IF(CT420='Risk Tables'!$C$42, 3, IF(CT420='Risk Tables'!$C$41, 4, IF(CT420='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV420='Risk Tables'!$C$44,1,IF(CV420='Risk Tables'!$C$43,2,IF(CV420='Risk Tables'!$C$42, 3, IF(CV420='Risk Tables'!$C$41, 4, IF(CV420='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW420='Risk Tables'!$C$44,1,IF(CW420='Risk Tables'!$C$43,2,IF(CW420='Risk Tables'!$C$42, 3, IF(CW420='Risk Tables'!$C$41, 4, IF(CW420='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX420='Risk Tables'!$C$44,1,IF(CX420='Risk Tables'!$C$43,2,IF(CX420='Risk Tables'!$C$42, 3, IF(CX420='Risk Tables'!$C$41, 4, IF(CX420='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY420='Risk Tables'!$C$44,1,IF(CY420='Risk Tables'!$C$43,2,IF(CY420='Risk Tables'!$C$42, 3, IF(CY420='Risk Tables'!$C$41, 4, IF(CY420='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA420='Risk Tables'!$C$44,1,IF(DA420='Risk Tables'!$C$43,2,IF(DA420='Risk Tables'!$C$42, 3, IF(DA420='Risk Tables'!$C$41, 4, IF(DA420='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB420='Risk Tables'!$C$44,1,IF(DB420='Risk Tables'!$C$43,2,IF(DB420='Risk Tables'!$C$42, 3, IF(DB420='Risk Tables'!$C$41, 4, IF(DB420='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC420='Risk Tables'!$C$44,1,IF(DC420='Risk Tables'!$C$43,2,IF(DC420='Risk Tables'!$C$42, 3, IF(DC420='Risk Tables'!$C$41, 4, IF(DC420='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD420='Risk Tables'!$C$44,1,IF(DD420='Risk Tables'!$C$43,2,IF(DD420='Risk Tables'!$C$42, 3, IF(DD420='Risk Tables'!$C$41, 4, IF(DD420='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE420='Risk Tables'!$C$44,1,IF(DE420='Risk Tables'!$C$43,2,IF(DE420='Risk Tables'!$C$42, 3, IF(DE420='Risk Tables'!$C$41, 4, IF(DE420='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF420='Risk Tables'!$C$44,1,IF(DF420='Risk Tables'!$C$43,2,IF(DF420='Risk Tables'!$C$42, 3, IF(DF420='Risk Tables'!$C$41, 4, IF(DF420='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI420:DW420))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI420:DW420, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD420),\"\",((AD420*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P420,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V420),\"\",((V420*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P420,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO420),\"\",((AO420*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P420,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM420),\"\",((AM420*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P420,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI420),\"\",((AI420*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P420,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF420),\"\",((AF420*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P420,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR420),\"\",((AR420*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P420,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL420),\"\",((BL420*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P420,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM420),\"\",((BM420*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P420,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU420),\"\",((AU420*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P420,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW420),\"\",((AW420*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P420,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK420),\"\",(((BK420)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P420,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A421=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I421,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M421,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A421=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H421,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A421=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H421,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A421=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H421,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A421=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H421,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AT421),AND(ISBLANK(AV421),ISBLANK(AY421))),\"\",AT421/-SUM(AV421,AY421)),\"\")","v":""},"",{"$f":"IFERROR(IF(OR(ISBLANK(BG421),ISBLANK(AR421)),\"\",IF(AR421<0,'Risk Tables'!$C$46,BG421/AR421)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO421),ISBLANK(AR421)),\"\",IF(AR421<0,'Risk Tables'!$C$46,AO421/AR421)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH421=\"\",ISBLANK(CH421)),\"\",IF(CH421>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH421<=Parameters!$E$4,CH421>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH421<=Parameters!$F$4, CH421>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH421<=Parameters!$G$4, CH421>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI421=\"\",CI421=\"--\",ISBLANK(CI421)),\"\",IF(CI421='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI421>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI421<=Parameters!$E$5,CI421>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI421<=Parameters!$F$5, CI421>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI421<=Parameters!$G$5, CI421>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG421=\"\",CG421=\"--\",ISBLANK(CG421)),\"\",IF(CG421>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG421<=Parameters!$E$6,CG421>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG421<=Parameters!$F$6, CG421>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG421<=Parameters!$G$6, CG421>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY421=\"\",BY421=\"--\",ISBLANK(BY421)),\"\",IF(BY421>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY421<=Parameters!$E$8,BY421>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY421<=Parameters!$F$8, BY421>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY421<=Parameters!$G$8, BY421>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ421=\"\",BZ421=\"--\",ISBLANK(BZ421)),\"\",IF(BZ421>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ421<=Parameters!$E$9,BZ421>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ421<=Parameters!$F$9, BZ421>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ421<=Parameters!$G$9, BZ421>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA421=\"\",CA421=\"--\",ISBLANK(CA421)),\"\",IF(CA421<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA421>=Parameters!$E$10,CA421<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA421>=Parameters!$F$10, CA421<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA421>=Parameters!$G$10, CA421<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB421=\"\",CB421=\"--\",ISBLANK(CB421)),\"\",IF(CB421<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB421>=Parameters!$E$11,CB421<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB421>=Parameters!$F$11, CB421<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB421>=Parameters!$G$11, CB421<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO421=\"\",CO421=\"--\",ISBLANK(CO421)),\"\",IF(CO421<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO421>=Parameters!$E$13,CO421<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO421>=Parameters!$F$13, CO421<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO421>=Parameters!$G$13, CO421<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ421=\"\",CJ421=\"--\",ISBLANK(CJ421)),\"\",IF(CJ421='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ421<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ421>=Parameters!$E$14,CJ421<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ421>=Parameters!$F$14, CJ421<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ421>=Parameters!$G$14, CJ421<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK421=\"\",CK421=\"--\",ISBLANK(CK421)),\"\",IF(AND(CK421<Parameters!$E$15, CK421>=0), 'Risk Tables'!$C$44, IF(AND(CK421>=Parameters!$E$15,CK421<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK421>=Parameters!$F$15, CK421<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK421>=Parameters!$G$15, CK421<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM421=\"\",CM421=\"--\",ISBLANK(CM421)),\"\",IF(CM421>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM421<=Parameters!$E$16,CM421>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM421<=Parameters!$F$16, CM421>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM421<=Parameters!$G$16, CM421>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN421=\"\",CN421=\"--\",ISBLANK(CN421)),\"\",IF(CN421>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN421<=Parameters!$E$17,CN421>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN421<=Parameters!$F$17, CN421>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN421<=Parameters!$G$17, CN421>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL421=\"\",CL421=\"--\",ISBLANK(CL421)),\"\",IF(CL421>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL421<=Parameters!$E$18,CL421>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL421<=Parameters!$F$18, CL421>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL421<=Parameters!$G$18, CL421>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP421=\"\",CP421=\"--\",ISBLANK(CP421)),\"\",IF(CP421<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP421>=Parameters!$E$21,CP421<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP421>=Parameters!$F$21, CP421<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP421>=Parameters!$G$21, CP421<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ421=\"\",CQ421=\"--\",ISBLANK(CQ421)),\"\",IF(CQ421<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ421>=Parameters!$E$22,CQ421<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ421>=Parameters!$F$22, CQ421<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ421>=Parameters!$G$22, CQ421<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR421='Risk Tables'!$C$44,1,IF(CR421='Risk Tables'!$C$43,2,IF(CR421='Risk Tables'!$C$42, 3, IF(CR421='Risk Tables'!$C$41, 4, IF(CR421='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS421='Risk Tables'!$C$44,1,IF(CS421='Risk Tables'!$C$43,2,IF(CS421='Risk Tables'!$C$42, 3, IF(CS421='Risk Tables'!$C$41, 4, IF(CS421='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT421='Risk Tables'!$C$44,1,IF(CT421='Risk Tables'!$C$43,2,IF(CT421='Risk Tables'!$C$42, 3, IF(CT421='Risk Tables'!$C$41, 4, IF(CT421='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV421='Risk Tables'!$C$44,1,IF(CV421='Risk Tables'!$C$43,2,IF(CV421='Risk Tables'!$C$42, 3, IF(CV421='Risk Tables'!$C$41, 4, IF(CV421='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW421='Risk Tables'!$C$44,1,IF(CW421='Risk Tables'!$C$43,2,IF(CW421='Risk Tables'!$C$42, 3, IF(CW421='Risk Tables'!$C$41, 4, IF(CW421='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX421='Risk Tables'!$C$44,1,IF(CX421='Risk Tables'!$C$43,2,IF(CX421='Risk Tables'!$C$42, 3, IF(CX421='Risk Tables'!$C$41, 4, IF(CX421='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY421='Risk Tables'!$C$44,1,IF(CY421='Risk Tables'!$C$43,2,IF(CY421='Risk Tables'!$C$42, 3, IF(CY421='Risk Tables'!$C$41, 4, IF(CY421='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA421='Risk Tables'!$C$44,1,IF(DA421='Risk Tables'!$C$43,2,IF(DA421='Risk Tables'!$C$42, 3, IF(DA421='Risk Tables'!$C$41, 4, IF(DA421='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB421='Risk Tables'!$C$44,1,IF(DB421='Risk Tables'!$C$43,2,IF(DB421='Risk Tables'!$C$42, 3, IF(DB421='Risk Tables'!$C$41, 4, IF(DB421='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC421='Risk Tables'!$C$44,1,IF(DC421='Risk Tables'!$C$43,2,IF(DC421='Risk Tables'!$C$42, 3, IF(DC421='Risk Tables'!$C$41, 4, IF(DC421='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD421='Risk Tables'!$C$44,1,IF(DD421='Risk Tables'!$C$43,2,IF(DD421='Risk Tables'!$C$42, 3, IF(DD421='Risk Tables'!$C$41, 4, IF(DD421='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE421='Risk Tables'!$C$44,1,IF(DE421='Risk Tables'!$C$43,2,IF(DE421='Risk Tables'!$C$42, 3, IF(DE421='Risk Tables'!$C$41, 4, IF(DE421='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF421='Risk Tables'!$C$44,1,IF(DF421='Risk Tables'!$C$43,2,IF(DF421='Risk Tables'!$C$42, 3, IF(DF421='Risk Tables'!$C$41, 4, IF(DF421='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI421:DW421))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI421:DW421, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD421),\"\",((AD421*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P421,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V421),\"\",((V421*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P421,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO421),\"\",((AO421*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P421,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM421),\"\",((AM421*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P421,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI421),\"\",((AI421*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P421,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF421),\"\",((AF421*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P421,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR421),\"\",((AR421*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P421,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL421),\"\",((BL421*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P421,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM421),\"\",((BM421*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P421,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU421),\"\",((AU421*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P421,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW421),\"\",((AW421*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P421,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK421),\"\",(((BK421)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P421,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A422=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I422,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M422,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A422=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H422,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A422=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H422,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A422=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H422,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A422=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H422,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG422),ISBLANK(AR422)),\"\",IF(AR422<0,'Risk Tables'!$C$46,BG422/AR422)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO422),ISBLANK(AR422)),\"\",IF(AR422<0,'Risk Tables'!$C$46,AO422/AR422)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH422=\"\",ISBLANK(CH422)),\"\",IF(CH422>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH422<=Parameters!$E$4,CH422>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH422<=Parameters!$F$4, CH422>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH422<=Parameters!$G$4, CH422>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI422=\"\",CI422=\"--\",ISBLANK(CI422)),\"\",IF(CI422='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI422>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI422<=Parameters!$E$5,CI422>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI422<=Parameters!$F$5, CI422>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI422<=Parameters!$G$5, CI422>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG422=\"\",CG422=\"--\",ISBLANK(CG422)),\"\",IF(CG422>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG422<=Parameters!$E$6,CG422>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG422<=Parameters!$F$6, CG422>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG422<=Parameters!$G$6, CG422>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY422=\"\",BY422=\"--\",ISBLANK(BY422)),\"\",IF(BY422>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY422<=Parameters!$E$8,BY422>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY422<=Parameters!$F$8, BY422>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY422<=Parameters!$G$8, BY422>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ422=\"\",BZ422=\"--\",ISBLANK(BZ422)),\"\",IF(BZ422>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ422<=Parameters!$E$9,BZ422>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ422<=Parameters!$F$9, BZ422>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ422<=Parameters!$G$9, BZ422>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA422=\"\",CA422=\"--\",ISBLANK(CA422)),\"\",IF(CA422<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA422>=Parameters!$E$10,CA422<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA422>=Parameters!$F$10, CA422<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA422>=Parameters!$G$10, CA422<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB422=\"\",CB422=\"--\",ISBLANK(CB422)),\"\",IF(CB422<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB422>=Parameters!$E$11,CB422<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB422>=Parameters!$F$11, CB422<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB422>=Parameters!$G$11, CB422<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO422=\"\",CO422=\"--\",ISBLANK(CO422)),\"\",IF(CO422<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO422>=Parameters!$E$13,CO422<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO422>=Parameters!$F$13, CO422<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO422>=Parameters!$G$13, CO422<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ422=\"\",CJ422=\"--\",ISBLANK(CJ422)),\"\",IF(CJ422='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ422<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ422>=Parameters!$E$14,CJ422<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ422>=Parameters!$F$14, CJ422<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ422>=Parameters!$G$14, CJ422<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK422=\"\",CK422=\"--\",ISBLANK(CK422)),\"\",IF(AND(CK422<Parameters!$E$15, CK422>=0), 'Risk Tables'!$C$44, IF(AND(CK422>=Parameters!$E$15,CK422<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK422>=Parameters!$F$15, CK422<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK422>=Parameters!$G$15, CK422<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM422=\"\",CM422=\"--\",ISBLANK(CM422)),\"\",IF(CM422>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM422<=Parameters!$E$16,CM422>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM422<=Parameters!$F$16, CM422>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM422<=Parameters!$G$16, CM422>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN422=\"\",CN422=\"--\",ISBLANK(CN422)),\"\",IF(CN422>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN422<=Parameters!$E$17,CN422>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN422<=Parameters!$F$17, CN422>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN422<=Parameters!$G$17, CN422>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL422=\"\",CL422=\"--\",ISBLANK(CL422)),\"\",IF(CL422>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL422<=Parameters!$E$18,CL422>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL422<=Parameters!$F$18, CL422>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL422<=Parameters!$G$18, CL422>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP422=\"\",CP422=\"--\",ISBLANK(CP422)),\"\",IF(CP422<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP422>=Parameters!$E$21,CP422<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP422>=Parameters!$F$21, CP422<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP422>=Parameters!$G$21, CP422<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ422=\"\",CQ422=\"--\",ISBLANK(CQ422)),\"\",IF(CQ422<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ422>=Parameters!$E$22,CQ422<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ422>=Parameters!$F$22, CQ422<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ422>=Parameters!$G$22, CQ422<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR422='Risk Tables'!$C$44,1,IF(CR422='Risk Tables'!$C$43,2,IF(CR422='Risk Tables'!$C$42, 3, IF(CR422='Risk Tables'!$C$41, 4, IF(CR422='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS422='Risk Tables'!$C$44,1,IF(CS422='Risk Tables'!$C$43,2,IF(CS422='Risk Tables'!$C$42, 3, IF(CS422='Risk Tables'!$C$41, 4, IF(CS422='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT422='Risk Tables'!$C$44,1,IF(CT422='Risk Tables'!$C$43,2,IF(CT422='Risk Tables'!$C$42, 3, IF(CT422='Risk Tables'!$C$41, 4, IF(CT422='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV422='Risk Tables'!$C$44,1,IF(CV422='Risk Tables'!$C$43,2,IF(CV422='Risk Tables'!$C$42, 3, IF(CV422='Risk Tables'!$C$41, 4, IF(CV422='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW422='Risk Tables'!$C$44,1,IF(CW422='Risk Tables'!$C$43,2,IF(CW422='Risk Tables'!$C$42, 3, IF(CW422='Risk Tables'!$C$41, 4, IF(CW422='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX422='Risk Tables'!$C$44,1,IF(CX422='Risk Tables'!$C$43,2,IF(CX422='Risk Tables'!$C$42, 3, IF(CX422='Risk Tables'!$C$41, 4, IF(CX422='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY422='Risk Tables'!$C$44,1,IF(CY422='Risk Tables'!$C$43,2,IF(CY422='Risk Tables'!$C$42, 3, IF(CY422='Risk Tables'!$C$41, 4, IF(CY422='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA422='Risk Tables'!$C$44,1,IF(DA422='Risk Tables'!$C$43,2,IF(DA422='Risk Tables'!$C$42, 3, IF(DA422='Risk Tables'!$C$41, 4, IF(DA422='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB422='Risk Tables'!$C$44,1,IF(DB422='Risk Tables'!$C$43,2,IF(DB422='Risk Tables'!$C$42, 3, IF(DB422='Risk Tables'!$C$41, 4, IF(DB422='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC422='Risk Tables'!$C$44,1,IF(DC422='Risk Tables'!$C$43,2,IF(DC422='Risk Tables'!$C$42, 3, IF(DC422='Risk Tables'!$C$41, 4, IF(DC422='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD422='Risk Tables'!$C$44,1,IF(DD422='Risk Tables'!$C$43,2,IF(DD422='Risk Tables'!$C$42, 3, IF(DD422='Risk Tables'!$C$41, 4, IF(DD422='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE422='Risk Tables'!$C$44,1,IF(DE422='Risk Tables'!$C$43,2,IF(DE422='Risk Tables'!$C$42, 3, IF(DE422='Risk Tables'!$C$41, 4, IF(DE422='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF422='Risk Tables'!$C$44,1,IF(DF422='Risk Tables'!$C$43,2,IF(DF422='Risk Tables'!$C$42, 3, IF(DF422='Risk Tables'!$C$41, 4, IF(DF422='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI422:DW422))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI422:DW422, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD422),\"\",((AD422*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P422,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V422),\"\",((V422*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P422,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO422),\"\",((AO422*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P422,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM422),\"\",((AM422*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P422,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI422),\"\",((AI422*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P422,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF422),\"\",((AF422*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P422,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR422),\"\",((AR422*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P422,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL422),\"\",((BL422*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P422,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM422),\"\",((BM422*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P422,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU422),\"\",((AU422*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P422,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW422),\"\",((AW422*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P422,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK422),\"\",(((BK422)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P422,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A423=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I423,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M423,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A423=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H423,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A423=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H423,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A423=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H423,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A423=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H423,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG423),ISBLANK(AR423)),\"\",IF(AR423<0,'Risk Tables'!$C$46,BG423/AR423)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO423),ISBLANK(AR423)),\"\",IF(AR423<0,'Risk Tables'!$C$46,AO423/AR423)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH423=\"\",ISBLANK(CH423)),\"\",IF(CH423>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH423<=Parameters!$E$4,CH423>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH423<=Parameters!$F$4, CH423>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH423<=Parameters!$G$4, CH423>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI423=\"\",CI423=\"--\",ISBLANK(CI423)),\"\",IF(CI423='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI423>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI423<=Parameters!$E$5,CI423>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI423<=Parameters!$F$5, CI423>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI423<=Parameters!$G$5, CI423>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG423=\"\",CG423=\"--\",ISBLANK(CG423)),\"\",IF(CG423>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG423<=Parameters!$E$6,CG423>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG423<=Parameters!$F$6, CG423>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG423<=Parameters!$G$6, CG423>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY423=\"\",BY423=\"--\",ISBLANK(BY423)),\"\",IF(BY423>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY423<=Parameters!$E$8,BY423>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY423<=Parameters!$F$8, BY423>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY423<=Parameters!$G$8, BY423>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ423=\"\",BZ423=\"--\",ISBLANK(BZ423)),\"\",IF(BZ423>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ423<=Parameters!$E$9,BZ423>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ423<=Parameters!$F$9, BZ423>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ423<=Parameters!$G$9, BZ423>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA423=\"\",CA423=\"--\",ISBLANK(CA423)),\"\",IF(CA423<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA423>=Parameters!$E$10,CA423<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA423>=Parameters!$F$10, CA423<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA423>=Parameters!$G$10, CA423<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB423=\"\",CB423=\"--\",ISBLANK(CB423)),\"\",IF(CB423<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB423>=Parameters!$E$11,CB423<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB423>=Parameters!$F$11, CB423<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB423>=Parameters!$G$11, CB423<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO423=\"\",CO423=\"--\",ISBLANK(CO423)),\"\",IF(CO423<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO423>=Parameters!$E$13,CO423<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO423>=Parameters!$F$13, CO423<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO423>=Parameters!$G$13, CO423<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ423=\"\",CJ423=\"--\",ISBLANK(CJ423)),\"\",IF(CJ423='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ423<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ423>=Parameters!$E$14,CJ423<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ423>=Parameters!$F$14, CJ423<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ423>=Parameters!$G$14, CJ423<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK423=\"\",CK423=\"--\",ISBLANK(CK423)),\"\",IF(AND(CK423<Parameters!$E$15, CK423>=0), 'Risk Tables'!$C$44, IF(AND(CK423>=Parameters!$E$15,CK423<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK423>=Parameters!$F$15, CK423<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK423>=Parameters!$G$15, CK423<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM423=\"\",CM423=\"--\",ISBLANK(CM423)),\"\",IF(CM423>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM423<=Parameters!$E$16,CM423>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM423<=Parameters!$F$16, CM423>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM423<=Parameters!$G$16, CM423>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN423=\"\",CN423=\"--\",ISBLANK(CN423)),\"\",IF(CN423>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN423<=Parameters!$E$17,CN423>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN423<=Parameters!$F$17, CN423>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN423<=Parameters!$G$17, CN423>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL423=\"\",CL423=\"--\",ISBLANK(CL423)),\"\",IF(CL423>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL423<=Parameters!$E$18,CL423>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL423<=Parameters!$F$18, CL423>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL423<=Parameters!$G$18, CL423>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP423=\"\",CP423=\"--\",ISBLANK(CP423)),\"\",IF(CP423<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP423>=Parameters!$E$21,CP423<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP423>=Parameters!$F$21, CP423<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP423>=Parameters!$G$21, CP423<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ423=\"\",CQ423=\"--\",ISBLANK(CQ423)),\"\",IF(CQ423<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ423>=Parameters!$E$22,CQ423<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ423>=Parameters!$F$22, CQ423<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ423>=Parameters!$G$22, CQ423<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR423='Risk Tables'!$C$44,1,IF(CR423='Risk Tables'!$C$43,2,IF(CR423='Risk Tables'!$C$42, 3, IF(CR423='Risk Tables'!$C$41, 4, IF(CR423='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS423='Risk Tables'!$C$44,1,IF(CS423='Risk Tables'!$C$43,2,IF(CS423='Risk Tables'!$C$42, 3, IF(CS423='Risk Tables'!$C$41, 4, IF(CS423='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT423='Risk Tables'!$C$44,1,IF(CT423='Risk Tables'!$C$43,2,IF(CT423='Risk Tables'!$C$42, 3, IF(CT423='Risk Tables'!$C$41, 4, IF(CT423='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV423='Risk Tables'!$C$44,1,IF(CV423='Risk Tables'!$C$43,2,IF(CV423='Risk Tables'!$C$42, 3, IF(CV423='Risk Tables'!$C$41, 4, IF(CV423='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW423='Risk Tables'!$C$44,1,IF(CW423='Risk Tables'!$C$43,2,IF(CW423='Risk Tables'!$C$42, 3, IF(CW423='Risk Tables'!$C$41, 4, IF(CW423='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX423='Risk Tables'!$C$44,1,IF(CX423='Risk Tables'!$C$43,2,IF(CX423='Risk Tables'!$C$42, 3, IF(CX423='Risk Tables'!$C$41, 4, IF(CX423='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY423='Risk Tables'!$C$44,1,IF(CY423='Risk Tables'!$C$43,2,IF(CY423='Risk Tables'!$C$42, 3, IF(CY423='Risk Tables'!$C$41, 4, IF(CY423='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA423='Risk Tables'!$C$44,1,IF(DA423='Risk Tables'!$C$43,2,IF(DA423='Risk Tables'!$C$42, 3, IF(DA423='Risk Tables'!$C$41, 4, IF(DA423='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB423='Risk Tables'!$C$44,1,IF(DB423='Risk Tables'!$C$43,2,IF(DB423='Risk Tables'!$C$42, 3, IF(DB423='Risk Tables'!$C$41, 4, IF(DB423='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC423='Risk Tables'!$C$44,1,IF(DC423='Risk Tables'!$C$43,2,IF(DC423='Risk Tables'!$C$42, 3, IF(DC423='Risk Tables'!$C$41, 4, IF(DC423='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD423='Risk Tables'!$C$44,1,IF(DD423='Risk Tables'!$C$43,2,IF(DD423='Risk Tables'!$C$42, 3, IF(DD423='Risk Tables'!$C$41, 4, IF(DD423='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE423='Risk Tables'!$C$44,1,IF(DE423='Risk Tables'!$C$43,2,IF(DE423='Risk Tables'!$C$42, 3, IF(DE423='Risk Tables'!$C$41, 4, IF(DE423='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF423='Risk Tables'!$C$44,1,IF(DF423='Risk Tables'!$C$43,2,IF(DF423='Risk Tables'!$C$42, 3, IF(DF423='Risk Tables'!$C$41, 4, IF(DF423='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI423:DW423))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI423:DW423, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD423),\"\",((AD423*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P423,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V423),\"\",((V423*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P423,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO423),\"\",((AO423*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P423,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM423),\"\",((AM423*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P423,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI423),\"\",((AI423*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P423,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF423),\"\",((AF423*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P423,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR423),\"\",((AR423*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P423,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL423),\"\",((BL423*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P423,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM423),\"\",((BM423*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P423,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU423),\"\",((AU423*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P423,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW423),\"\",((AW423*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P423,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK423),\"\",(((BK423)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P423,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A424=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I424,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M424,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A424=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H424,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A424=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H424,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A424=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H424,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A424=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H424,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG424),ISBLANK(AR424)),\"\",IF(AR424<0,'Risk Tables'!$C$46,BG424/AR424)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO424),ISBLANK(AR424)),\"\",IF(AR424<0,'Risk Tables'!$C$46,AO424/AR424)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH424=\"\",ISBLANK(CH424)),\"\",IF(CH424>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH424<=Parameters!$E$4,CH424>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH424<=Parameters!$F$4, CH424>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH424<=Parameters!$G$4, CH424>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI424=\"\",CI424=\"--\",ISBLANK(CI424)),\"\",IF(CI424='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI424>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI424<=Parameters!$E$5,CI424>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI424<=Parameters!$F$5, CI424>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI424<=Parameters!$G$5, CI424>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG424=\"\",CG424=\"--\",ISBLANK(CG424)),\"\",IF(CG424>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG424<=Parameters!$E$6,CG424>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG424<=Parameters!$F$6, CG424>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG424<=Parameters!$G$6, CG424>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY424=\"\",BY424=\"--\",ISBLANK(BY424)),\"\",IF(BY424>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY424<=Parameters!$E$8,BY424>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY424<=Parameters!$F$8, BY424>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY424<=Parameters!$G$8, BY424>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ424=\"\",BZ424=\"--\",ISBLANK(BZ424)),\"\",IF(BZ424>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ424<=Parameters!$E$9,BZ424>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ424<=Parameters!$F$9, BZ424>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ424<=Parameters!$G$9, BZ424>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA424=\"\",CA424=\"--\",ISBLANK(CA424)),\"\",IF(CA424<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA424>=Parameters!$E$10,CA424<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA424>=Parameters!$F$10, CA424<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA424>=Parameters!$G$10, CA424<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB424=\"\",CB424=\"--\",ISBLANK(CB424)),\"\",IF(CB424<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB424>=Parameters!$E$11,CB424<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB424>=Parameters!$F$11, CB424<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB424>=Parameters!$G$11, CB424<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO424=\"\",CO424=\"--\",ISBLANK(CO424)),\"\",IF(CO424<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO424>=Parameters!$E$13,CO424<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO424>=Parameters!$F$13, CO424<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO424>=Parameters!$G$13, CO424<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ424=\"\",CJ424=\"--\",ISBLANK(CJ424)),\"\",IF(CJ424='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ424<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ424>=Parameters!$E$14,CJ424<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ424>=Parameters!$F$14, CJ424<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ424>=Parameters!$G$14, CJ424<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK424=\"\",CK424=\"--\",ISBLANK(CK424)),\"\",IF(AND(CK424<Parameters!$E$15, CK424>=0), 'Risk Tables'!$C$44, IF(AND(CK424>=Parameters!$E$15,CK424<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK424>=Parameters!$F$15, CK424<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK424>=Parameters!$G$15, CK424<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM424=\"\",CM424=\"--\",ISBLANK(CM424)),\"\",IF(CM424>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM424<=Parameters!$E$16,CM424>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM424<=Parameters!$F$16, CM424>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM424<=Parameters!$G$16, CM424>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN424=\"\",CN424=\"--\",ISBLANK(CN424)),\"\",IF(CN424>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN424<=Parameters!$E$17,CN424>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN424<=Parameters!$F$17, CN424>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN424<=Parameters!$G$17, CN424>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL424=\"\",CL424=\"--\",ISBLANK(CL424)),\"\",IF(CL424>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL424<=Parameters!$E$18,CL424>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL424<=Parameters!$F$18, CL424>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL424<=Parameters!$G$18, CL424>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP424=\"\",CP424=\"--\",ISBLANK(CP424)),\"\",IF(CP424<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP424>=Parameters!$E$21,CP424<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP424>=Parameters!$F$21, CP424<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP424>=Parameters!$G$21, CP424<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ424=\"\",CQ424=\"--\",ISBLANK(CQ424)),\"\",IF(CQ424<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ424>=Parameters!$E$22,CQ424<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ424>=Parameters!$F$22, CQ424<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ424>=Parameters!$G$22, CQ424<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR424='Risk Tables'!$C$44,1,IF(CR424='Risk Tables'!$C$43,2,IF(CR424='Risk Tables'!$C$42, 3, IF(CR424='Risk Tables'!$C$41, 4, IF(CR424='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS424='Risk Tables'!$C$44,1,IF(CS424='Risk Tables'!$C$43,2,IF(CS424='Risk Tables'!$C$42, 3, IF(CS424='Risk Tables'!$C$41, 4, IF(CS424='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT424='Risk Tables'!$C$44,1,IF(CT424='Risk Tables'!$C$43,2,IF(CT424='Risk Tables'!$C$42, 3, IF(CT424='Risk Tables'!$C$41, 4, IF(CT424='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV424='Risk Tables'!$C$44,1,IF(CV424='Risk Tables'!$C$43,2,IF(CV424='Risk Tables'!$C$42, 3, IF(CV424='Risk Tables'!$C$41, 4, IF(CV424='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW424='Risk Tables'!$C$44,1,IF(CW424='Risk Tables'!$C$43,2,IF(CW424='Risk Tables'!$C$42, 3, IF(CW424='Risk Tables'!$C$41, 4, IF(CW424='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX424='Risk Tables'!$C$44,1,IF(CX424='Risk Tables'!$C$43,2,IF(CX424='Risk Tables'!$C$42, 3, IF(CX424='Risk Tables'!$C$41, 4, IF(CX424='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY424='Risk Tables'!$C$44,1,IF(CY424='Risk Tables'!$C$43,2,IF(CY424='Risk Tables'!$C$42, 3, IF(CY424='Risk Tables'!$C$41, 4, IF(CY424='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA424='Risk Tables'!$C$44,1,IF(DA424='Risk Tables'!$C$43,2,IF(DA424='Risk Tables'!$C$42, 3, IF(DA424='Risk Tables'!$C$41, 4, IF(DA424='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB424='Risk Tables'!$C$44,1,IF(DB424='Risk Tables'!$C$43,2,IF(DB424='Risk Tables'!$C$42, 3, IF(DB424='Risk Tables'!$C$41, 4, IF(DB424='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC424='Risk Tables'!$C$44,1,IF(DC424='Risk Tables'!$C$43,2,IF(DC424='Risk Tables'!$C$42, 3, IF(DC424='Risk Tables'!$C$41, 4, IF(DC424='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD424='Risk Tables'!$C$44,1,IF(DD424='Risk Tables'!$C$43,2,IF(DD424='Risk Tables'!$C$42, 3, IF(DD424='Risk Tables'!$C$41, 4, IF(DD424='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE424='Risk Tables'!$C$44,1,IF(DE424='Risk Tables'!$C$43,2,IF(DE424='Risk Tables'!$C$42, 3, IF(DE424='Risk Tables'!$C$41, 4, IF(DE424='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF424='Risk Tables'!$C$44,1,IF(DF424='Risk Tables'!$C$43,2,IF(DF424='Risk Tables'!$C$42, 3, IF(DF424='Risk Tables'!$C$41, 4, IF(DF424='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI424:DW424))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI424:DW424, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD424),\"\",((AD424*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P424,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V424),\"\",((V424*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P424,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO424),\"\",((AO424*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P424,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM424),\"\",((AM424*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P424,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI424),\"\",((AI424*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P424,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF424),\"\",((AF424*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P424,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR424),\"\",((AR424*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P424,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL424),\"\",((BL424*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P424,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM424),\"\",((BM424*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P424,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU424),\"\",((AU424*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P424,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW424),\"\",((AW424*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P424,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK424),\"\",(((BK424)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P424,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A425=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I425,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M425,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A425=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H425,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A425=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H425,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A425=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H425,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A425=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H425,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG425),ISBLANK(AR425)),\"\",IF(AR425<0,'Risk Tables'!$C$46,BG425/AR425)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO425),ISBLANK(AR425)),\"\",IF(AR425<0,'Risk Tables'!$C$46,AO425/AR425)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH425=\"\",ISBLANK(CH425)),\"\",IF(CH425>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH425<=Parameters!$E$4,CH425>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH425<=Parameters!$F$4, CH425>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH425<=Parameters!$G$4, CH425>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI425=\"\",CI425=\"--\",ISBLANK(CI425)),\"\",IF(CI425='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI425>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI425<=Parameters!$E$5,CI425>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI425<=Parameters!$F$5, CI425>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI425<=Parameters!$G$5, CI425>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG425=\"\",CG425=\"--\",ISBLANK(CG425)),\"\",IF(CG425>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG425<=Parameters!$E$6,CG425>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG425<=Parameters!$F$6, CG425>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG425<=Parameters!$G$6, CG425>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY425=\"\",BY425=\"--\",ISBLANK(BY425)),\"\",IF(BY425>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY425<=Parameters!$E$8,BY425>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY425<=Parameters!$F$8, BY425>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY425<=Parameters!$G$8, BY425>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ425=\"\",BZ425=\"--\",ISBLANK(BZ425)),\"\",IF(BZ425>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ425<=Parameters!$E$9,BZ425>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ425<=Parameters!$F$9, BZ425>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ425<=Parameters!$G$9, BZ425>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA425=\"\",CA425=\"--\",ISBLANK(CA425)),\"\",IF(CA425<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA425>=Parameters!$E$10,CA425<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA425>=Parameters!$F$10, CA425<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA425>=Parameters!$G$10, CA425<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB425=\"\",CB425=\"--\",ISBLANK(CB425)),\"\",IF(CB425<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB425>=Parameters!$E$11,CB425<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB425>=Parameters!$F$11, CB425<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB425>=Parameters!$G$11, CB425<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO425=\"\",CO425=\"--\",ISBLANK(CO425)),\"\",IF(CO425<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO425>=Parameters!$E$13,CO425<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO425>=Parameters!$F$13, CO425<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO425>=Parameters!$G$13, CO425<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ425=\"\",CJ425=\"--\",ISBLANK(CJ425)),\"\",IF(CJ425='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ425<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ425>=Parameters!$E$14,CJ425<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ425>=Parameters!$F$14, CJ425<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ425>=Parameters!$G$14, CJ425<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK425=\"\",CK425=\"--\",ISBLANK(CK425)),\"\",IF(AND(CK425<Parameters!$E$15, CK425>=0), 'Risk Tables'!$C$44, IF(AND(CK425>=Parameters!$E$15,CK425<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK425>=Parameters!$F$15, CK425<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK425>=Parameters!$G$15, CK425<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM425=\"\",CM425=\"--\",ISBLANK(CM425)),\"\",IF(CM425>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM425<=Parameters!$E$16,CM425>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM425<=Parameters!$F$16, CM425>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM425<=Parameters!$G$16, CM425>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN425=\"\",CN425=\"--\",ISBLANK(CN425)),\"\",IF(CN425>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN425<=Parameters!$E$17,CN425>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN425<=Parameters!$F$17, CN425>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN425<=Parameters!$G$17, CN425>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL425=\"\",CL425=\"--\",ISBLANK(CL425)),\"\",IF(CL425>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL425<=Parameters!$E$18,CL425>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL425<=Parameters!$F$18, CL425>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL425<=Parameters!$G$18, CL425>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP425=\"\",CP425=\"--\",ISBLANK(CP425)),\"\",IF(CP425<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP425>=Parameters!$E$21,CP425<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP425>=Parameters!$F$21, CP425<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP425>=Parameters!$G$21, CP425<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ425=\"\",CQ425=\"--\",ISBLANK(CQ425)),\"\",IF(CQ425<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ425>=Parameters!$E$22,CQ425<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ425>=Parameters!$F$22, CQ425<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ425>=Parameters!$G$22, CQ425<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR425='Risk Tables'!$C$44,1,IF(CR425='Risk Tables'!$C$43,2,IF(CR425='Risk Tables'!$C$42, 3, IF(CR425='Risk Tables'!$C$41, 4, IF(CR425='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS425='Risk Tables'!$C$44,1,IF(CS425='Risk Tables'!$C$43,2,IF(CS425='Risk Tables'!$C$42, 3, IF(CS425='Risk Tables'!$C$41, 4, IF(CS425='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT425='Risk Tables'!$C$44,1,IF(CT425='Risk Tables'!$C$43,2,IF(CT425='Risk Tables'!$C$42, 3, IF(CT425='Risk Tables'!$C$41, 4, IF(CT425='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV425='Risk Tables'!$C$44,1,IF(CV425='Risk Tables'!$C$43,2,IF(CV425='Risk Tables'!$C$42, 3, IF(CV425='Risk Tables'!$C$41, 4, IF(CV425='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW425='Risk Tables'!$C$44,1,IF(CW425='Risk Tables'!$C$43,2,IF(CW425='Risk Tables'!$C$42, 3, IF(CW425='Risk Tables'!$C$41, 4, IF(CW425='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX425='Risk Tables'!$C$44,1,IF(CX425='Risk Tables'!$C$43,2,IF(CX425='Risk Tables'!$C$42, 3, IF(CX425='Risk Tables'!$C$41, 4, IF(CX425='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY425='Risk Tables'!$C$44,1,IF(CY425='Risk Tables'!$C$43,2,IF(CY425='Risk Tables'!$C$42, 3, IF(CY425='Risk Tables'!$C$41, 4, IF(CY425='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA425='Risk Tables'!$C$44,1,IF(DA425='Risk Tables'!$C$43,2,IF(DA425='Risk Tables'!$C$42, 3, IF(DA425='Risk Tables'!$C$41, 4, IF(DA425='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB425='Risk Tables'!$C$44,1,IF(DB425='Risk Tables'!$C$43,2,IF(DB425='Risk Tables'!$C$42, 3, IF(DB425='Risk Tables'!$C$41, 4, IF(DB425='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC425='Risk Tables'!$C$44,1,IF(DC425='Risk Tables'!$C$43,2,IF(DC425='Risk Tables'!$C$42, 3, IF(DC425='Risk Tables'!$C$41, 4, IF(DC425='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD425='Risk Tables'!$C$44,1,IF(DD425='Risk Tables'!$C$43,2,IF(DD425='Risk Tables'!$C$42, 3, IF(DD425='Risk Tables'!$C$41, 4, IF(DD425='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE425='Risk Tables'!$C$44,1,IF(DE425='Risk Tables'!$C$43,2,IF(DE425='Risk Tables'!$C$42, 3, IF(DE425='Risk Tables'!$C$41, 4, IF(DE425='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF425='Risk Tables'!$C$44,1,IF(DF425='Risk Tables'!$C$43,2,IF(DF425='Risk Tables'!$C$42, 3, IF(DF425='Risk Tables'!$C$41, 4, IF(DF425='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI425:DW425))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI425:DW425, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD425),\"\",((AD425*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P425,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V425),\"\",((V425*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P425,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO425),\"\",((AO425*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P425,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM425),\"\",((AM425*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P425,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI425),\"\",((AI425*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P425,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF425),\"\",((AF425*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P425,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR425),\"\",((AR425*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P425,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL425),\"\",((BL425*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P425,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM425),\"\",((BM425*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P425,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU425),\"\",((AU425*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P425,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW425),\"\",((AW425*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P425,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK425),\"\",(((BK425)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P425,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A426=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I426,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M426,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A426=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H426,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A426=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H426,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A426=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H426,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A426=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H426,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG426),ISBLANK(AR426)),\"\",IF(AR426<0,'Risk Tables'!$C$46,BG426/AR426)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO426),ISBLANK(AR426)),\"\",IF(AR426<0,'Risk Tables'!$C$46,AO426/AR426)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH426=\"\",ISBLANK(CH426)),\"\",IF(CH426>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH426<=Parameters!$E$4,CH426>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH426<=Parameters!$F$4, CH426>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH426<=Parameters!$G$4, CH426>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI426=\"\",CI426=\"--\",ISBLANK(CI426)),\"\",IF(CI426='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI426>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI426<=Parameters!$E$5,CI426>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI426<=Parameters!$F$5, CI426>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI426<=Parameters!$G$5, CI426>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG426=\"\",CG426=\"--\",ISBLANK(CG426)),\"\",IF(CG426>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG426<=Parameters!$E$6,CG426>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG426<=Parameters!$F$6, CG426>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG426<=Parameters!$G$6, CG426>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY426=\"\",BY426=\"--\",ISBLANK(BY426)),\"\",IF(BY426>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY426<=Parameters!$E$8,BY426>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY426<=Parameters!$F$8, BY426>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY426<=Parameters!$G$8, BY426>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ426=\"\",BZ426=\"--\",ISBLANK(BZ426)),\"\",IF(BZ426>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ426<=Parameters!$E$9,BZ426>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ426<=Parameters!$F$9, BZ426>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ426<=Parameters!$G$9, BZ426>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA426=\"\",CA426=\"--\",ISBLANK(CA426)),\"\",IF(CA426<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA426>=Parameters!$E$10,CA426<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA426>=Parameters!$F$10, CA426<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA426>=Parameters!$G$10, CA426<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB426=\"\",CB426=\"--\",ISBLANK(CB426)),\"\",IF(CB426<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB426>=Parameters!$E$11,CB426<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB426>=Parameters!$F$11, CB426<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB426>=Parameters!$G$11, CB426<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO426=\"\",CO426=\"--\",ISBLANK(CO426)),\"\",IF(CO426<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO426>=Parameters!$E$13,CO426<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO426>=Parameters!$F$13, CO426<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO426>=Parameters!$G$13, CO426<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ426=\"\",CJ426=\"--\",ISBLANK(CJ426)),\"\",IF(CJ426='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ426<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ426>=Parameters!$E$14,CJ426<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ426>=Parameters!$F$14, CJ426<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ426>=Parameters!$G$14, CJ426<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK426=\"\",CK426=\"--\",ISBLANK(CK426)),\"\",IF(AND(CK426<Parameters!$E$15, CK426>=0), 'Risk Tables'!$C$44, IF(AND(CK426>=Parameters!$E$15,CK426<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK426>=Parameters!$F$15, CK426<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK426>=Parameters!$G$15, CK426<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM426=\"\",CM426=\"--\",ISBLANK(CM426)),\"\",IF(CM426>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM426<=Parameters!$E$16,CM426>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM426<=Parameters!$F$16, CM426>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM426<=Parameters!$G$16, CM426>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN426=\"\",CN426=\"--\",ISBLANK(CN426)),\"\",IF(CN426>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN426<=Parameters!$E$17,CN426>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN426<=Parameters!$F$17, CN426>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN426<=Parameters!$G$17, CN426>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL426=\"\",CL426=\"--\",ISBLANK(CL426)),\"\",IF(CL426>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL426<=Parameters!$E$18,CL426>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL426<=Parameters!$F$18, CL426>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL426<=Parameters!$G$18, CL426>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP426=\"\",CP426=\"--\",ISBLANK(CP426)),\"\",IF(CP426<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP426>=Parameters!$E$21,CP426<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP426>=Parameters!$F$21, CP426<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP426>=Parameters!$G$21, CP426<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ426=\"\",CQ426=\"--\",ISBLANK(CQ426)),\"\",IF(CQ426<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ426>=Parameters!$E$22,CQ426<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ426>=Parameters!$F$22, CQ426<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ426>=Parameters!$G$22, CQ426<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR426='Risk Tables'!$C$44,1,IF(CR426='Risk Tables'!$C$43,2,IF(CR426='Risk Tables'!$C$42, 3, IF(CR426='Risk Tables'!$C$41, 4, IF(CR426='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS426='Risk Tables'!$C$44,1,IF(CS426='Risk Tables'!$C$43,2,IF(CS426='Risk Tables'!$C$42, 3, IF(CS426='Risk Tables'!$C$41, 4, IF(CS426='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT426='Risk Tables'!$C$44,1,IF(CT426='Risk Tables'!$C$43,2,IF(CT426='Risk Tables'!$C$42, 3, IF(CT426='Risk Tables'!$C$41, 4, IF(CT426='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV426='Risk Tables'!$C$44,1,IF(CV426='Risk Tables'!$C$43,2,IF(CV426='Risk Tables'!$C$42, 3, IF(CV426='Risk Tables'!$C$41, 4, IF(CV426='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW426='Risk Tables'!$C$44,1,IF(CW426='Risk Tables'!$C$43,2,IF(CW426='Risk Tables'!$C$42, 3, IF(CW426='Risk Tables'!$C$41, 4, IF(CW426='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX426='Risk Tables'!$C$44,1,IF(CX426='Risk Tables'!$C$43,2,IF(CX426='Risk Tables'!$C$42, 3, IF(CX426='Risk Tables'!$C$41, 4, IF(CX426='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY426='Risk Tables'!$C$44,1,IF(CY426='Risk Tables'!$C$43,2,IF(CY426='Risk Tables'!$C$42, 3, IF(CY426='Risk Tables'!$C$41, 4, IF(CY426='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA426='Risk Tables'!$C$44,1,IF(DA426='Risk Tables'!$C$43,2,IF(DA426='Risk Tables'!$C$42, 3, IF(DA426='Risk Tables'!$C$41, 4, IF(DA426='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB426='Risk Tables'!$C$44,1,IF(DB426='Risk Tables'!$C$43,2,IF(DB426='Risk Tables'!$C$42, 3, IF(DB426='Risk Tables'!$C$41, 4, IF(DB426='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC426='Risk Tables'!$C$44,1,IF(DC426='Risk Tables'!$C$43,2,IF(DC426='Risk Tables'!$C$42, 3, IF(DC426='Risk Tables'!$C$41, 4, IF(DC426='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD426='Risk Tables'!$C$44,1,IF(DD426='Risk Tables'!$C$43,2,IF(DD426='Risk Tables'!$C$42, 3, IF(DD426='Risk Tables'!$C$41, 4, IF(DD426='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE426='Risk Tables'!$C$44,1,IF(DE426='Risk Tables'!$C$43,2,IF(DE426='Risk Tables'!$C$42, 3, IF(DE426='Risk Tables'!$C$41, 4, IF(DE426='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF426='Risk Tables'!$C$44,1,IF(DF426='Risk Tables'!$C$43,2,IF(DF426='Risk Tables'!$C$42, 3, IF(DF426='Risk Tables'!$C$41, 4, IF(DF426='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI426:DW426))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI426:DW426, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD426),\"\",((AD426*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P426,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V426),\"\",((V426*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P426,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO426),\"\",((AO426*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P426,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM426),\"\",((AM426*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P426,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI426),\"\",((AI426*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P426,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF426),\"\",((AF426*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P426,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR426),\"\",((AR426*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P426,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL426),\"\",((BL426*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P426,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM426),\"\",((BM426*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P426,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU426),\"\",((AU426*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P426,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW426),\"\",((AW426*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P426,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK426),\"\",(((BK426)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P426,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A427=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I427,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M427,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A427=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H427,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A427=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H427,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A427=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H427,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A427=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H427,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG427),ISBLANK(AR427)),\"\",IF(AR427<0,'Risk Tables'!$C$46,BG427/AR427)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO427),ISBLANK(AR427)),\"\",IF(AR427<0,'Risk Tables'!$C$46,AO427/AR427)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH427=\"\",ISBLANK(CH427)),\"\",IF(CH427>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH427<=Parameters!$E$4,CH427>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH427<=Parameters!$F$4, CH427>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH427<=Parameters!$G$4, CH427>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI427=\"\",CI427=\"--\",ISBLANK(CI427)),\"\",IF(CI427='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI427>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI427<=Parameters!$E$5,CI427>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI427<=Parameters!$F$5, CI427>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI427<=Parameters!$G$5, CI427>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG427=\"\",CG427=\"--\",ISBLANK(CG427)),\"\",IF(CG427>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG427<=Parameters!$E$6,CG427>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG427<=Parameters!$F$6, CG427>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG427<=Parameters!$G$6, CG427>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY427=\"\",BY427=\"--\",ISBLANK(BY427)),\"\",IF(BY427>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY427<=Parameters!$E$8,BY427>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY427<=Parameters!$F$8, BY427>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY427<=Parameters!$G$8, BY427>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ427=\"\",BZ427=\"--\",ISBLANK(BZ427)),\"\",IF(BZ427>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ427<=Parameters!$E$9,BZ427>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ427<=Parameters!$F$9, BZ427>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ427<=Parameters!$G$9, BZ427>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA427=\"\",CA427=\"--\",ISBLANK(CA427)),\"\",IF(CA427<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA427>=Parameters!$E$10,CA427<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA427>=Parameters!$F$10, CA427<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA427>=Parameters!$G$10, CA427<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB427=\"\",CB427=\"--\",ISBLANK(CB427)),\"\",IF(CB427<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB427>=Parameters!$E$11,CB427<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB427>=Parameters!$F$11, CB427<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB427>=Parameters!$G$11, CB427<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO427=\"\",CO427=\"--\",ISBLANK(CO427)),\"\",IF(CO427<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO427>=Parameters!$E$13,CO427<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO427>=Parameters!$F$13, CO427<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO427>=Parameters!$G$13, CO427<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ427=\"\",CJ427=\"--\",ISBLANK(CJ427)),\"\",IF(CJ427='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ427<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ427>=Parameters!$E$14,CJ427<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ427>=Parameters!$F$14, CJ427<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ427>=Parameters!$G$14, CJ427<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK427=\"\",CK427=\"--\",ISBLANK(CK427)),\"\",IF(AND(CK427<Parameters!$E$15, CK427>=0), 'Risk Tables'!$C$44, IF(AND(CK427>=Parameters!$E$15,CK427<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK427>=Parameters!$F$15, CK427<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK427>=Parameters!$G$15, CK427<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM427=\"\",CM427=\"--\",ISBLANK(CM427)),\"\",IF(CM427>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM427<=Parameters!$E$16,CM427>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM427<=Parameters!$F$16, CM427>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM427<=Parameters!$G$16, CM427>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN427=\"\",CN427=\"--\",ISBLANK(CN427)),\"\",IF(CN427>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN427<=Parameters!$E$17,CN427>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN427<=Parameters!$F$17, CN427>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN427<=Parameters!$G$17, CN427>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL427=\"\",CL427=\"--\",ISBLANK(CL427)),\"\",IF(CL427>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL427<=Parameters!$E$18,CL427>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL427<=Parameters!$F$18, CL427>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL427<=Parameters!$G$18, CL427>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP427=\"\",CP427=\"--\",ISBLANK(CP427)),\"\",IF(CP427<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP427>=Parameters!$E$21,CP427<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP427>=Parameters!$F$21, CP427<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP427>=Parameters!$G$21, CP427<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ427=\"\",CQ427=\"--\",ISBLANK(CQ427)),\"\",IF(CQ427<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ427>=Parameters!$E$22,CQ427<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ427>=Parameters!$F$22, CQ427<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ427>=Parameters!$G$22, CQ427<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR427='Risk Tables'!$C$44,1,IF(CR427='Risk Tables'!$C$43,2,IF(CR427='Risk Tables'!$C$42, 3, IF(CR427='Risk Tables'!$C$41, 4, IF(CR427='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS427='Risk Tables'!$C$44,1,IF(CS427='Risk Tables'!$C$43,2,IF(CS427='Risk Tables'!$C$42, 3, IF(CS427='Risk Tables'!$C$41, 4, IF(CS427='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT427='Risk Tables'!$C$44,1,IF(CT427='Risk Tables'!$C$43,2,IF(CT427='Risk Tables'!$C$42, 3, IF(CT427='Risk Tables'!$C$41, 4, IF(CT427='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV427='Risk Tables'!$C$44,1,IF(CV427='Risk Tables'!$C$43,2,IF(CV427='Risk Tables'!$C$42, 3, IF(CV427='Risk Tables'!$C$41, 4, IF(CV427='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW427='Risk Tables'!$C$44,1,IF(CW427='Risk Tables'!$C$43,2,IF(CW427='Risk Tables'!$C$42, 3, IF(CW427='Risk Tables'!$C$41, 4, IF(CW427='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX427='Risk Tables'!$C$44,1,IF(CX427='Risk Tables'!$C$43,2,IF(CX427='Risk Tables'!$C$42, 3, IF(CX427='Risk Tables'!$C$41, 4, IF(CX427='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY427='Risk Tables'!$C$44,1,IF(CY427='Risk Tables'!$C$43,2,IF(CY427='Risk Tables'!$C$42, 3, IF(CY427='Risk Tables'!$C$41, 4, IF(CY427='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA427='Risk Tables'!$C$44,1,IF(DA427='Risk Tables'!$C$43,2,IF(DA427='Risk Tables'!$C$42, 3, IF(DA427='Risk Tables'!$C$41, 4, IF(DA427='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB427='Risk Tables'!$C$44,1,IF(DB427='Risk Tables'!$C$43,2,IF(DB427='Risk Tables'!$C$42, 3, IF(DB427='Risk Tables'!$C$41, 4, IF(DB427='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC427='Risk Tables'!$C$44,1,IF(DC427='Risk Tables'!$C$43,2,IF(DC427='Risk Tables'!$C$42, 3, IF(DC427='Risk Tables'!$C$41, 4, IF(DC427='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD427='Risk Tables'!$C$44,1,IF(DD427='Risk Tables'!$C$43,2,IF(DD427='Risk Tables'!$C$42, 3, IF(DD427='Risk Tables'!$C$41, 4, IF(DD427='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE427='Risk Tables'!$C$44,1,IF(DE427='Risk Tables'!$C$43,2,IF(DE427='Risk Tables'!$C$42, 3, IF(DE427='Risk Tables'!$C$41, 4, IF(DE427='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF427='Risk Tables'!$C$44,1,IF(DF427='Risk Tables'!$C$43,2,IF(DF427='Risk Tables'!$C$42, 3, IF(DF427='Risk Tables'!$C$41, 4, IF(DF427='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI427:DW427))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI427:DW427, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD427),\"\",((AD427*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P427,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V427),\"\",((V427*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P427,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO427),\"\",((AO427*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P427,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM427),\"\",((AM427*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P427,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI427),\"\",((AI427*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P427,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF427),\"\",((AF427*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P427,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR427),\"\",((AR427*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P427,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL427),\"\",((BL427*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P427,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM427),\"\",((BM427*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P427,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU427),\"\",((AU427*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P427,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW427),\"\",((AW427*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P427,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK427),\"\",(((BK427)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P427,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A428=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I428,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M428,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A428=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H428,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A428=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H428,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A428=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H428,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A428=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H428,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG428),ISBLANK(AR428)),\"\",IF(AR428<0,'Risk Tables'!$C$46,BG428/AR428)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO428),ISBLANK(AR428)),\"\",IF(AR428<0,'Risk Tables'!$C$46,AO428/AR428)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH428=\"\",ISBLANK(CH428)),\"\",IF(CH428>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH428<=Parameters!$E$4,CH428>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH428<=Parameters!$F$4, CH428>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH428<=Parameters!$G$4, CH428>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI428=\"\",CI428=\"--\",ISBLANK(CI428)),\"\",IF(CI428='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI428>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI428<=Parameters!$E$5,CI428>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI428<=Parameters!$F$5, CI428>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI428<=Parameters!$G$5, CI428>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG428=\"\",CG428=\"--\",ISBLANK(CG428)),\"\",IF(CG428>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG428<=Parameters!$E$6,CG428>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG428<=Parameters!$F$6, CG428>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG428<=Parameters!$G$6, CG428>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY428=\"\",BY428=\"--\",ISBLANK(BY428)),\"\",IF(BY428>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY428<=Parameters!$E$8,BY428>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY428<=Parameters!$F$8, BY428>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY428<=Parameters!$G$8, BY428>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ428=\"\",BZ428=\"--\",ISBLANK(BZ428)),\"\",IF(BZ428>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ428<=Parameters!$E$9,BZ428>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ428<=Parameters!$F$9, BZ428>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ428<=Parameters!$G$9, BZ428>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA428=\"\",CA428=\"--\",ISBLANK(CA428)),\"\",IF(CA428<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA428>=Parameters!$E$10,CA428<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA428>=Parameters!$F$10, CA428<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA428>=Parameters!$G$10, CA428<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB428=\"\",CB428=\"--\",ISBLANK(CB428)),\"\",IF(CB428<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB428>=Parameters!$E$11,CB428<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB428>=Parameters!$F$11, CB428<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB428>=Parameters!$G$11, CB428<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO428=\"\",CO428=\"--\",ISBLANK(CO428)),\"\",IF(CO428<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO428>=Parameters!$E$13,CO428<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO428>=Parameters!$F$13, CO428<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO428>=Parameters!$G$13, CO428<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ428=\"\",CJ428=\"--\",ISBLANK(CJ428)),\"\",IF(CJ428='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ428<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ428>=Parameters!$E$14,CJ428<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ428>=Parameters!$F$14, CJ428<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ428>=Parameters!$G$14, CJ428<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK428=\"\",CK428=\"--\",ISBLANK(CK428)),\"\",IF(AND(CK428<Parameters!$E$15, CK428>=0), 'Risk Tables'!$C$44, IF(AND(CK428>=Parameters!$E$15,CK428<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK428>=Parameters!$F$15, CK428<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK428>=Parameters!$G$15, CK428<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM428=\"\",CM428=\"--\",ISBLANK(CM428)),\"\",IF(CM428>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM428<=Parameters!$E$16,CM428>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM428<=Parameters!$F$16, CM428>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM428<=Parameters!$G$16, CM428>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN428=\"\",CN428=\"--\",ISBLANK(CN428)),\"\",IF(CN428>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN428<=Parameters!$E$17,CN428>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN428<=Parameters!$F$17, CN428>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN428<=Parameters!$G$17, CN428>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL428=\"\",CL428=\"--\",ISBLANK(CL428)),\"\",IF(CL428>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL428<=Parameters!$E$18,CL428>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL428<=Parameters!$F$18, CL428>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL428<=Parameters!$G$18, CL428>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP428=\"\",CP428=\"--\",ISBLANK(CP428)),\"\",IF(CP428<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP428>=Parameters!$E$21,CP428<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP428>=Parameters!$F$21, CP428<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP428>=Parameters!$G$21, CP428<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ428=\"\",CQ428=\"--\",ISBLANK(CQ428)),\"\",IF(CQ428<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ428>=Parameters!$E$22,CQ428<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ428>=Parameters!$F$22, CQ428<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ428>=Parameters!$G$22, CQ428<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR428='Risk Tables'!$C$44,1,IF(CR428='Risk Tables'!$C$43,2,IF(CR428='Risk Tables'!$C$42, 3, IF(CR428='Risk Tables'!$C$41, 4, IF(CR428='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS428='Risk Tables'!$C$44,1,IF(CS428='Risk Tables'!$C$43,2,IF(CS428='Risk Tables'!$C$42, 3, IF(CS428='Risk Tables'!$C$41, 4, IF(CS428='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT428='Risk Tables'!$C$44,1,IF(CT428='Risk Tables'!$C$43,2,IF(CT428='Risk Tables'!$C$42, 3, IF(CT428='Risk Tables'!$C$41, 4, IF(CT428='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV428='Risk Tables'!$C$44,1,IF(CV428='Risk Tables'!$C$43,2,IF(CV428='Risk Tables'!$C$42, 3, IF(CV428='Risk Tables'!$C$41, 4, IF(CV428='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW428='Risk Tables'!$C$44,1,IF(CW428='Risk Tables'!$C$43,2,IF(CW428='Risk Tables'!$C$42, 3, IF(CW428='Risk Tables'!$C$41, 4, IF(CW428='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX428='Risk Tables'!$C$44,1,IF(CX428='Risk Tables'!$C$43,2,IF(CX428='Risk Tables'!$C$42, 3, IF(CX428='Risk Tables'!$C$41, 4, IF(CX428='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY428='Risk Tables'!$C$44,1,IF(CY428='Risk Tables'!$C$43,2,IF(CY428='Risk Tables'!$C$42, 3, IF(CY428='Risk Tables'!$C$41, 4, IF(CY428='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA428='Risk Tables'!$C$44,1,IF(DA428='Risk Tables'!$C$43,2,IF(DA428='Risk Tables'!$C$42, 3, IF(DA428='Risk Tables'!$C$41, 4, IF(DA428='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB428='Risk Tables'!$C$44,1,IF(DB428='Risk Tables'!$C$43,2,IF(DB428='Risk Tables'!$C$42, 3, IF(DB428='Risk Tables'!$C$41, 4, IF(DB428='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC428='Risk Tables'!$C$44,1,IF(DC428='Risk Tables'!$C$43,2,IF(DC428='Risk Tables'!$C$42, 3, IF(DC428='Risk Tables'!$C$41, 4, IF(DC428='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD428='Risk Tables'!$C$44,1,IF(DD428='Risk Tables'!$C$43,2,IF(DD428='Risk Tables'!$C$42, 3, IF(DD428='Risk Tables'!$C$41, 4, IF(DD428='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE428='Risk Tables'!$C$44,1,IF(DE428='Risk Tables'!$C$43,2,IF(DE428='Risk Tables'!$C$42, 3, IF(DE428='Risk Tables'!$C$41, 4, IF(DE428='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF428='Risk Tables'!$C$44,1,IF(DF428='Risk Tables'!$C$43,2,IF(DF428='Risk Tables'!$C$42, 3, IF(DF428='Risk Tables'!$C$41, 4, IF(DF428='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI428:DW428))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI428:DW428, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD428),\"\",((AD428*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P428,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V428),\"\",((V428*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P428,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO428),\"\",((AO428*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P428,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM428),\"\",((AM428*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P428,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI428),\"\",((AI428*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P428,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF428),\"\",((AF428*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P428,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR428),\"\",((AR428*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P428,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL428),\"\",((BL428*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P428,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM428),\"\",((BM428*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P428,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU428),\"\",((AU428*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P428,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW428),\"\",((AW428*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P428,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK428),\"\",(((BK428)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P428,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A429=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I429,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M429,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A429=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H429,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A429=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H429,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A429=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H429,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A429=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H429,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG429),ISBLANK(AR429)),\"\",IF(AR429<0,'Risk Tables'!$C$46,BG429/AR429)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO429),ISBLANK(AR429)),\"\",IF(AR429<0,'Risk Tables'!$C$46,AO429/AR429)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH429=\"\",ISBLANK(CH429)),\"\",IF(CH429>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH429<=Parameters!$E$4,CH429>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH429<=Parameters!$F$4, CH429>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH429<=Parameters!$G$4, CH429>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI429=\"\",CI429=\"--\",ISBLANK(CI429)),\"\",IF(CI429='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI429>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI429<=Parameters!$E$5,CI429>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI429<=Parameters!$F$5, CI429>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI429<=Parameters!$G$5, CI429>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG429=\"\",CG429=\"--\",ISBLANK(CG429)),\"\",IF(CG429>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG429<=Parameters!$E$6,CG429>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG429<=Parameters!$F$6, CG429>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG429<=Parameters!$G$6, CG429>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY429=\"\",BY429=\"--\",ISBLANK(BY429)),\"\",IF(BY429>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY429<=Parameters!$E$8,BY429>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY429<=Parameters!$F$8, BY429>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY429<=Parameters!$G$8, BY429>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ429=\"\",BZ429=\"--\",ISBLANK(BZ429)),\"\",IF(BZ429>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ429<=Parameters!$E$9,BZ429>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ429<=Parameters!$F$9, BZ429>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ429<=Parameters!$G$9, BZ429>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA429=\"\",CA429=\"--\",ISBLANK(CA429)),\"\",IF(CA429<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA429>=Parameters!$E$10,CA429<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA429>=Parameters!$F$10, CA429<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA429>=Parameters!$G$10, CA429<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB429=\"\",CB429=\"--\",ISBLANK(CB429)),\"\",IF(CB429<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB429>=Parameters!$E$11,CB429<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB429>=Parameters!$F$11, CB429<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB429>=Parameters!$G$11, CB429<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO429=\"\",CO429=\"--\",ISBLANK(CO429)),\"\",IF(CO429<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO429>=Parameters!$E$13,CO429<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO429>=Parameters!$F$13, CO429<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO429>=Parameters!$G$13, CO429<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ429=\"\",CJ429=\"--\",ISBLANK(CJ429)),\"\",IF(CJ429='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ429<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ429>=Parameters!$E$14,CJ429<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ429>=Parameters!$F$14, CJ429<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ429>=Parameters!$G$14, CJ429<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK429=\"\",CK429=\"--\",ISBLANK(CK429)),\"\",IF(AND(CK429<Parameters!$E$15, CK429>=0), 'Risk Tables'!$C$44, IF(AND(CK429>=Parameters!$E$15,CK429<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK429>=Parameters!$F$15, CK429<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK429>=Parameters!$G$15, CK429<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM429=\"\",CM429=\"--\",ISBLANK(CM429)),\"\",IF(CM429>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM429<=Parameters!$E$16,CM429>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM429<=Parameters!$F$16, CM429>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM429<=Parameters!$G$16, CM429>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN429=\"\",CN429=\"--\",ISBLANK(CN429)),\"\",IF(CN429>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN429<=Parameters!$E$17,CN429>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN429<=Parameters!$F$17, CN429>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN429<=Parameters!$G$17, CN429>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL429=\"\",CL429=\"--\",ISBLANK(CL429)),\"\",IF(CL429>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL429<=Parameters!$E$18,CL429>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL429<=Parameters!$F$18, CL429>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL429<=Parameters!$G$18, CL429>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP429=\"\",CP429=\"--\",ISBLANK(CP429)),\"\",IF(CP429<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP429>=Parameters!$E$21,CP429<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP429>=Parameters!$F$21, CP429<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP429>=Parameters!$G$21, CP429<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ429=\"\",CQ429=\"--\",ISBLANK(CQ429)),\"\",IF(CQ429<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ429>=Parameters!$E$22,CQ429<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ429>=Parameters!$F$22, CQ429<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ429>=Parameters!$G$22, CQ429<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR429='Risk Tables'!$C$44,1,IF(CR429='Risk Tables'!$C$43,2,IF(CR429='Risk Tables'!$C$42, 3, IF(CR429='Risk Tables'!$C$41, 4, IF(CR429='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS429='Risk Tables'!$C$44,1,IF(CS429='Risk Tables'!$C$43,2,IF(CS429='Risk Tables'!$C$42, 3, IF(CS429='Risk Tables'!$C$41, 4, IF(CS429='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT429='Risk Tables'!$C$44,1,IF(CT429='Risk Tables'!$C$43,2,IF(CT429='Risk Tables'!$C$42, 3, IF(CT429='Risk Tables'!$C$41, 4, IF(CT429='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV429='Risk Tables'!$C$44,1,IF(CV429='Risk Tables'!$C$43,2,IF(CV429='Risk Tables'!$C$42, 3, IF(CV429='Risk Tables'!$C$41, 4, IF(CV429='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW429='Risk Tables'!$C$44,1,IF(CW429='Risk Tables'!$C$43,2,IF(CW429='Risk Tables'!$C$42, 3, IF(CW429='Risk Tables'!$C$41, 4, IF(CW429='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX429='Risk Tables'!$C$44,1,IF(CX429='Risk Tables'!$C$43,2,IF(CX429='Risk Tables'!$C$42, 3, IF(CX429='Risk Tables'!$C$41, 4, IF(CX429='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY429='Risk Tables'!$C$44,1,IF(CY429='Risk Tables'!$C$43,2,IF(CY429='Risk Tables'!$C$42, 3, IF(CY429='Risk Tables'!$C$41, 4, IF(CY429='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA429='Risk Tables'!$C$44,1,IF(DA429='Risk Tables'!$C$43,2,IF(DA429='Risk Tables'!$C$42, 3, IF(DA429='Risk Tables'!$C$41, 4, IF(DA429='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB429='Risk Tables'!$C$44,1,IF(DB429='Risk Tables'!$C$43,2,IF(DB429='Risk Tables'!$C$42, 3, IF(DB429='Risk Tables'!$C$41, 4, IF(DB429='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC429='Risk Tables'!$C$44,1,IF(DC429='Risk Tables'!$C$43,2,IF(DC429='Risk Tables'!$C$42, 3, IF(DC429='Risk Tables'!$C$41, 4, IF(DC429='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD429='Risk Tables'!$C$44,1,IF(DD429='Risk Tables'!$C$43,2,IF(DD429='Risk Tables'!$C$42, 3, IF(DD429='Risk Tables'!$C$41, 4, IF(DD429='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE429='Risk Tables'!$C$44,1,IF(DE429='Risk Tables'!$C$43,2,IF(DE429='Risk Tables'!$C$42, 3, IF(DE429='Risk Tables'!$C$41, 4, IF(DE429='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF429='Risk Tables'!$C$44,1,IF(DF429='Risk Tables'!$C$43,2,IF(DF429='Risk Tables'!$C$42, 3, IF(DF429='Risk Tables'!$C$41, 4, IF(DF429='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI429:DW429))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI429:DW429, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD429),\"\",((AD429*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P429,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V429),\"\",((V429*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P429,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO429),\"\",((AO429*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P429,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM429),\"\",((AM429*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P429,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI429),\"\",((AI429*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P429,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF429),\"\",((AF429*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P429,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR429),\"\",((AR429*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P429,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL429),\"\",((BL429*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P429,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM429),\"\",((BM429*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P429,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU429),\"\",((AU429*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P429,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW429),\"\",((AW429*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P429,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK429),\"\",(((BK429)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P429,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A430=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I430,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M430,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A430=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H430,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A430=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H430,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A430=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H430,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A430=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H430,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG430),ISBLANK(AR430)),\"\",IF(AR430<0,'Risk Tables'!$C$46,BG430/AR430)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO430),ISBLANK(AR430)),\"\",IF(AR430<0,'Risk Tables'!$C$46,AO430/AR430)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH430=\"\",ISBLANK(CH430)),\"\",IF(CH430>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH430<=Parameters!$E$4,CH430>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH430<=Parameters!$F$4, CH430>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH430<=Parameters!$G$4, CH430>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI430=\"\",CI430=\"--\",ISBLANK(CI430)),\"\",IF(CI430='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI430>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI430<=Parameters!$E$5,CI430>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI430<=Parameters!$F$5, CI430>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI430<=Parameters!$G$5, CI430>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG430=\"\",CG430=\"--\",ISBLANK(CG430)),\"\",IF(CG430>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG430<=Parameters!$E$6,CG430>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG430<=Parameters!$F$6, CG430>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG430<=Parameters!$G$6, CG430>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY430=\"\",BY430=\"--\",ISBLANK(BY430)),\"\",IF(BY430>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY430<=Parameters!$E$8,BY430>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY430<=Parameters!$F$8, BY430>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY430<=Parameters!$G$8, BY430>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ430=\"\",BZ430=\"--\",ISBLANK(BZ430)),\"\",IF(BZ430>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ430<=Parameters!$E$9,BZ430>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ430<=Parameters!$F$9, BZ430>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ430<=Parameters!$G$9, BZ430>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA430=\"\",CA430=\"--\",ISBLANK(CA430)),\"\",IF(CA430<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA430>=Parameters!$E$10,CA430<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA430>=Parameters!$F$10, CA430<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA430>=Parameters!$G$10, CA430<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB430=\"\",CB430=\"--\",ISBLANK(CB430)),\"\",IF(CB430<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB430>=Parameters!$E$11,CB430<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB430>=Parameters!$F$11, CB430<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB430>=Parameters!$G$11, CB430<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO430=\"\",CO430=\"--\",ISBLANK(CO430)),\"\",IF(CO430<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO430>=Parameters!$E$13,CO430<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO430>=Parameters!$F$13, CO430<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO430>=Parameters!$G$13, CO430<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ430=\"\",CJ430=\"--\",ISBLANK(CJ430)),\"\",IF(CJ430='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ430<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ430>=Parameters!$E$14,CJ430<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ430>=Parameters!$F$14, CJ430<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ430>=Parameters!$G$14, CJ430<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK430=\"\",CK430=\"--\",ISBLANK(CK430)),\"\",IF(AND(CK430<Parameters!$E$15, CK430>=0), 'Risk Tables'!$C$44, IF(AND(CK430>=Parameters!$E$15,CK430<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK430>=Parameters!$F$15, CK430<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK430>=Parameters!$G$15, CK430<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM430=\"\",CM430=\"--\",ISBLANK(CM430)),\"\",IF(CM430>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM430<=Parameters!$E$16,CM430>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM430<=Parameters!$F$16, CM430>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM430<=Parameters!$G$16, CM430>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN430=\"\",CN430=\"--\",ISBLANK(CN430)),\"\",IF(CN430>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN430<=Parameters!$E$17,CN430>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN430<=Parameters!$F$17, CN430>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN430<=Parameters!$G$17, CN430>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL430=\"\",CL430=\"--\",ISBLANK(CL430)),\"\",IF(CL430>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL430<=Parameters!$E$18,CL430>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL430<=Parameters!$F$18, CL430>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL430<=Parameters!$G$18, CL430>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP430=\"\",CP430=\"--\",ISBLANK(CP430)),\"\",IF(CP430<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP430>=Parameters!$E$21,CP430<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP430>=Parameters!$F$21, CP430<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP430>=Parameters!$G$21, CP430<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ430=\"\",CQ430=\"--\",ISBLANK(CQ430)),\"\",IF(CQ430<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ430>=Parameters!$E$22,CQ430<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ430>=Parameters!$F$22, CQ430<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ430>=Parameters!$G$22, CQ430<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR430='Risk Tables'!$C$44,1,IF(CR430='Risk Tables'!$C$43,2,IF(CR430='Risk Tables'!$C$42, 3, IF(CR430='Risk Tables'!$C$41, 4, IF(CR430='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS430='Risk Tables'!$C$44,1,IF(CS430='Risk Tables'!$C$43,2,IF(CS430='Risk Tables'!$C$42, 3, IF(CS430='Risk Tables'!$C$41, 4, IF(CS430='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT430='Risk Tables'!$C$44,1,IF(CT430='Risk Tables'!$C$43,2,IF(CT430='Risk Tables'!$C$42, 3, IF(CT430='Risk Tables'!$C$41, 4, IF(CT430='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV430='Risk Tables'!$C$44,1,IF(CV430='Risk Tables'!$C$43,2,IF(CV430='Risk Tables'!$C$42, 3, IF(CV430='Risk Tables'!$C$41, 4, IF(CV430='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW430='Risk Tables'!$C$44,1,IF(CW430='Risk Tables'!$C$43,2,IF(CW430='Risk Tables'!$C$42, 3, IF(CW430='Risk Tables'!$C$41, 4, IF(CW430='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX430='Risk Tables'!$C$44,1,IF(CX430='Risk Tables'!$C$43,2,IF(CX430='Risk Tables'!$C$42, 3, IF(CX430='Risk Tables'!$C$41, 4, IF(CX430='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY430='Risk Tables'!$C$44,1,IF(CY430='Risk Tables'!$C$43,2,IF(CY430='Risk Tables'!$C$42, 3, IF(CY430='Risk Tables'!$C$41, 4, IF(CY430='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA430='Risk Tables'!$C$44,1,IF(DA430='Risk Tables'!$C$43,2,IF(DA430='Risk Tables'!$C$42, 3, IF(DA430='Risk Tables'!$C$41, 4, IF(DA430='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB430='Risk Tables'!$C$44,1,IF(DB430='Risk Tables'!$C$43,2,IF(DB430='Risk Tables'!$C$42, 3, IF(DB430='Risk Tables'!$C$41, 4, IF(DB430='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC430='Risk Tables'!$C$44,1,IF(DC430='Risk Tables'!$C$43,2,IF(DC430='Risk Tables'!$C$42, 3, IF(DC430='Risk Tables'!$C$41, 4, IF(DC430='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD430='Risk Tables'!$C$44,1,IF(DD430='Risk Tables'!$C$43,2,IF(DD430='Risk Tables'!$C$42, 3, IF(DD430='Risk Tables'!$C$41, 4, IF(DD430='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE430='Risk Tables'!$C$44,1,IF(DE430='Risk Tables'!$C$43,2,IF(DE430='Risk Tables'!$C$42, 3, IF(DE430='Risk Tables'!$C$41, 4, IF(DE430='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF430='Risk Tables'!$C$44,1,IF(DF430='Risk Tables'!$C$43,2,IF(DF430='Risk Tables'!$C$42, 3, IF(DF430='Risk Tables'!$C$41, 4, IF(DF430='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI430:DW430))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI430:DW430, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD430),\"\",((AD430*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P430,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V430),\"\",((V430*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P430,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO430),\"\",((AO430*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P430,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM430),\"\",((AM430*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P430,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI430),\"\",((AI430*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P430,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF430),\"\",((AF430*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P430,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR430),\"\",((AR430*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P430,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL430),\"\",((BL430*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P430,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM430),\"\",((BM430*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P430,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU430),\"\",((AU430*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P430,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW430),\"\",((AW430*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P430,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK430),\"\",(((BK430)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P430,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A431=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I431,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M431,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A431=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H431,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A431=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H431,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A431=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H431,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A431=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H431,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG431),ISBLANK(AR431)),\"\",IF(AR431<0,'Risk Tables'!$C$46,BG431/AR431)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO431),ISBLANK(AR431)),\"\",IF(AR431<0,'Risk Tables'!$C$46,AO431/AR431)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH431=\"\",ISBLANK(CH431)),\"\",IF(CH431>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH431<=Parameters!$E$4,CH431>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH431<=Parameters!$F$4, CH431>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH431<=Parameters!$G$4, CH431>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI431=\"\",CI431=\"--\",ISBLANK(CI431)),\"\",IF(CI431='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI431>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI431<=Parameters!$E$5,CI431>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI431<=Parameters!$F$5, CI431>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI431<=Parameters!$G$5, CI431>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG431=\"\",CG431=\"--\",ISBLANK(CG431)),\"\",IF(CG431>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG431<=Parameters!$E$6,CG431>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG431<=Parameters!$F$6, CG431>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG431<=Parameters!$G$6, CG431>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY431=\"\",BY431=\"--\",ISBLANK(BY431)),\"\",IF(BY431>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY431<=Parameters!$E$8,BY431>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY431<=Parameters!$F$8, BY431>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY431<=Parameters!$G$8, BY431>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ431=\"\",BZ431=\"--\",ISBLANK(BZ431)),\"\",IF(BZ431>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ431<=Parameters!$E$9,BZ431>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ431<=Parameters!$F$9, BZ431>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ431<=Parameters!$G$9, BZ431>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA431=\"\",CA431=\"--\",ISBLANK(CA431)),\"\",IF(CA431<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA431>=Parameters!$E$10,CA431<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA431>=Parameters!$F$10, CA431<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA431>=Parameters!$G$10, CA431<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB431=\"\",CB431=\"--\",ISBLANK(CB431)),\"\",IF(CB431<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB431>=Parameters!$E$11,CB431<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB431>=Parameters!$F$11, CB431<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB431>=Parameters!$G$11, CB431<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO431=\"\",CO431=\"--\",ISBLANK(CO431)),\"\",IF(CO431<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO431>=Parameters!$E$13,CO431<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO431>=Parameters!$F$13, CO431<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO431>=Parameters!$G$13, CO431<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ431=\"\",CJ431=\"--\",ISBLANK(CJ431)),\"\",IF(CJ431='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ431<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ431>=Parameters!$E$14,CJ431<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ431>=Parameters!$F$14, CJ431<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ431>=Parameters!$G$14, CJ431<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK431=\"\",CK431=\"--\",ISBLANK(CK431)),\"\",IF(AND(CK431<Parameters!$E$15, CK431>=0), 'Risk Tables'!$C$44, IF(AND(CK431>=Parameters!$E$15,CK431<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK431>=Parameters!$F$15, CK431<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK431>=Parameters!$G$15, CK431<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM431=\"\",CM431=\"--\",ISBLANK(CM431)),\"\",IF(CM431>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM431<=Parameters!$E$16,CM431>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM431<=Parameters!$F$16, CM431>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM431<=Parameters!$G$16, CM431>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN431=\"\",CN431=\"--\",ISBLANK(CN431)),\"\",IF(CN431>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN431<=Parameters!$E$17,CN431>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN431<=Parameters!$F$17, CN431>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN431<=Parameters!$G$17, CN431>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL431=\"\",CL431=\"--\",ISBLANK(CL431)),\"\",IF(CL431>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL431<=Parameters!$E$18,CL431>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL431<=Parameters!$F$18, CL431>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL431<=Parameters!$G$18, CL431>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP431=\"\",CP431=\"--\",ISBLANK(CP431)),\"\",IF(CP431<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP431>=Parameters!$E$21,CP431<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP431>=Parameters!$F$21, CP431<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP431>=Parameters!$G$21, CP431<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ431=\"\",CQ431=\"--\",ISBLANK(CQ431)),\"\",IF(CQ431<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ431>=Parameters!$E$22,CQ431<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ431>=Parameters!$F$22, CQ431<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ431>=Parameters!$G$22, CQ431<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR431='Risk Tables'!$C$44,1,IF(CR431='Risk Tables'!$C$43,2,IF(CR431='Risk Tables'!$C$42, 3, IF(CR431='Risk Tables'!$C$41, 4, IF(CR431='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS431='Risk Tables'!$C$44,1,IF(CS431='Risk Tables'!$C$43,2,IF(CS431='Risk Tables'!$C$42, 3, IF(CS431='Risk Tables'!$C$41, 4, IF(CS431='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT431='Risk Tables'!$C$44,1,IF(CT431='Risk Tables'!$C$43,2,IF(CT431='Risk Tables'!$C$42, 3, IF(CT431='Risk Tables'!$C$41, 4, IF(CT431='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV431='Risk Tables'!$C$44,1,IF(CV431='Risk Tables'!$C$43,2,IF(CV431='Risk Tables'!$C$42, 3, IF(CV431='Risk Tables'!$C$41, 4, IF(CV431='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW431='Risk Tables'!$C$44,1,IF(CW431='Risk Tables'!$C$43,2,IF(CW431='Risk Tables'!$C$42, 3, IF(CW431='Risk Tables'!$C$41, 4, IF(CW431='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX431='Risk Tables'!$C$44,1,IF(CX431='Risk Tables'!$C$43,2,IF(CX431='Risk Tables'!$C$42, 3, IF(CX431='Risk Tables'!$C$41, 4, IF(CX431='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY431='Risk Tables'!$C$44,1,IF(CY431='Risk Tables'!$C$43,2,IF(CY431='Risk Tables'!$C$42, 3, IF(CY431='Risk Tables'!$C$41, 4, IF(CY431='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA431='Risk Tables'!$C$44,1,IF(DA431='Risk Tables'!$C$43,2,IF(DA431='Risk Tables'!$C$42, 3, IF(DA431='Risk Tables'!$C$41, 4, IF(DA431='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB431='Risk Tables'!$C$44,1,IF(DB431='Risk Tables'!$C$43,2,IF(DB431='Risk Tables'!$C$42, 3, IF(DB431='Risk Tables'!$C$41, 4, IF(DB431='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC431='Risk Tables'!$C$44,1,IF(DC431='Risk Tables'!$C$43,2,IF(DC431='Risk Tables'!$C$42, 3, IF(DC431='Risk Tables'!$C$41, 4, IF(DC431='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD431='Risk Tables'!$C$44,1,IF(DD431='Risk Tables'!$C$43,2,IF(DD431='Risk Tables'!$C$42, 3, IF(DD431='Risk Tables'!$C$41, 4, IF(DD431='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE431='Risk Tables'!$C$44,1,IF(DE431='Risk Tables'!$C$43,2,IF(DE431='Risk Tables'!$C$42, 3, IF(DE431='Risk Tables'!$C$41, 4, IF(DE431='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF431='Risk Tables'!$C$44,1,IF(DF431='Risk Tables'!$C$43,2,IF(DF431='Risk Tables'!$C$42, 3, IF(DF431='Risk Tables'!$C$41, 4, IF(DF431='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI431:DW431))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI431:DW431, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD431),\"\",((AD431*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P431,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V431),\"\",((V431*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P431,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO431),\"\",((AO431*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P431,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM431),\"\",((AM431*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P431,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI431),\"\",((AI431*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P431,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF431),\"\",((AF431*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P431,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR431),\"\",((AR431*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P431,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL431),\"\",((BL431*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P431,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM431),\"\",((BM431*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P431,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU431),\"\",((AU431*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P431,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW431),\"\",((AW431*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P431,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK431),\"\",(((BK431)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P431,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A432=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I432,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M432,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A432=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H432,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A432=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H432,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A432=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H432,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A432=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H432,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG432),ISBLANK(AR432)),\"\",IF(AR432<0,'Risk Tables'!$C$46,BG432/AR432)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO432),ISBLANK(AR432)),\"\",IF(AR432<0,'Risk Tables'!$C$46,AO432/AR432)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH432=\"\",ISBLANK(CH432)),\"\",IF(CH432>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH432<=Parameters!$E$4,CH432>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH432<=Parameters!$F$4, CH432>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH432<=Parameters!$G$4, CH432>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI432=\"\",CI432=\"--\",ISBLANK(CI432)),\"\",IF(CI432='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI432>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI432<=Parameters!$E$5,CI432>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI432<=Parameters!$F$5, CI432>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI432<=Parameters!$G$5, CI432>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG432=\"\",CG432=\"--\",ISBLANK(CG432)),\"\",IF(CG432>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG432<=Parameters!$E$6,CG432>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG432<=Parameters!$F$6, CG432>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG432<=Parameters!$G$6, CG432>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY432=\"\",BY432=\"--\",ISBLANK(BY432)),\"\",IF(BY432>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY432<=Parameters!$E$8,BY432>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY432<=Parameters!$F$8, BY432>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY432<=Parameters!$G$8, BY432>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ432=\"\",BZ432=\"--\",ISBLANK(BZ432)),\"\",IF(BZ432>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ432<=Parameters!$E$9,BZ432>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ432<=Parameters!$F$9, BZ432>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ432<=Parameters!$G$9, BZ432>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA432=\"\",CA432=\"--\",ISBLANK(CA432)),\"\",IF(CA432<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA432>=Parameters!$E$10,CA432<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA432>=Parameters!$F$10, CA432<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA432>=Parameters!$G$10, CA432<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB432=\"\",CB432=\"--\",ISBLANK(CB432)),\"\",IF(CB432<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB432>=Parameters!$E$11,CB432<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB432>=Parameters!$F$11, CB432<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB432>=Parameters!$G$11, CB432<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO432=\"\",CO432=\"--\",ISBLANK(CO432)),\"\",IF(CO432<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO432>=Parameters!$E$13,CO432<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO432>=Parameters!$F$13, CO432<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO432>=Parameters!$G$13, CO432<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ432=\"\",CJ432=\"--\",ISBLANK(CJ432)),\"\",IF(CJ432='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ432<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ432>=Parameters!$E$14,CJ432<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ432>=Parameters!$F$14, CJ432<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ432>=Parameters!$G$14, CJ432<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK432=\"\",CK432=\"--\",ISBLANK(CK432)),\"\",IF(AND(CK432<Parameters!$E$15, CK432>=0), 'Risk Tables'!$C$44, IF(AND(CK432>=Parameters!$E$15,CK432<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK432>=Parameters!$F$15, CK432<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK432>=Parameters!$G$15, CK432<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM432=\"\",CM432=\"--\",ISBLANK(CM432)),\"\",IF(CM432>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM432<=Parameters!$E$16,CM432>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM432<=Parameters!$F$16, CM432>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM432<=Parameters!$G$16, CM432>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN432=\"\",CN432=\"--\",ISBLANK(CN432)),\"\",IF(CN432>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN432<=Parameters!$E$17,CN432>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN432<=Parameters!$F$17, CN432>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN432<=Parameters!$G$17, CN432>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL432=\"\",CL432=\"--\",ISBLANK(CL432)),\"\",IF(CL432>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL432<=Parameters!$E$18,CL432>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL432<=Parameters!$F$18, CL432>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL432<=Parameters!$G$18, CL432>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP432=\"\",CP432=\"--\",ISBLANK(CP432)),\"\",IF(CP432<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP432>=Parameters!$E$21,CP432<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP432>=Parameters!$F$21, CP432<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP432>=Parameters!$G$21, CP432<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ432=\"\",CQ432=\"--\",ISBLANK(CQ432)),\"\",IF(CQ432<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ432>=Parameters!$E$22,CQ432<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ432>=Parameters!$F$22, CQ432<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ432>=Parameters!$G$22, CQ432<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR432='Risk Tables'!$C$44,1,IF(CR432='Risk Tables'!$C$43,2,IF(CR432='Risk Tables'!$C$42, 3, IF(CR432='Risk Tables'!$C$41, 4, IF(CR432='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS432='Risk Tables'!$C$44,1,IF(CS432='Risk Tables'!$C$43,2,IF(CS432='Risk Tables'!$C$42, 3, IF(CS432='Risk Tables'!$C$41, 4, IF(CS432='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT432='Risk Tables'!$C$44,1,IF(CT432='Risk Tables'!$C$43,2,IF(CT432='Risk Tables'!$C$42, 3, IF(CT432='Risk Tables'!$C$41, 4, IF(CT432='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV432='Risk Tables'!$C$44,1,IF(CV432='Risk Tables'!$C$43,2,IF(CV432='Risk Tables'!$C$42, 3, IF(CV432='Risk Tables'!$C$41, 4, IF(CV432='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW432='Risk Tables'!$C$44,1,IF(CW432='Risk Tables'!$C$43,2,IF(CW432='Risk Tables'!$C$42, 3, IF(CW432='Risk Tables'!$C$41, 4, IF(CW432='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX432='Risk Tables'!$C$44,1,IF(CX432='Risk Tables'!$C$43,2,IF(CX432='Risk Tables'!$C$42, 3, IF(CX432='Risk Tables'!$C$41, 4, IF(CX432='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY432='Risk Tables'!$C$44,1,IF(CY432='Risk Tables'!$C$43,2,IF(CY432='Risk Tables'!$C$42, 3, IF(CY432='Risk Tables'!$C$41, 4, IF(CY432='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA432='Risk Tables'!$C$44,1,IF(DA432='Risk Tables'!$C$43,2,IF(DA432='Risk Tables'!$C$42, 3, IF(DA432='Risk Tables'!$C$41, 4, IF(DA432='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB432='Risk Tables'!$C$44,1,IF(DB432='Risk Tables'!$C$43,2,IF(DB432='Risk Tables'!$C$42, 3, IF(DB432='Risk Tables'!$C$41, 4, IF(DB432='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC432='Risk Tables'!$C$44,1,IF(DC432='Risk Tables'!$C$43,2,IF(DC432='Risk Tables'!$C$42, 3, IF(DC432='Risk Tables'!$C$41, 4, IF(DC432='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD432='Risk Tables'!$C$44,1,IF(DD432='Risk Tables'!$C$43,2,IF(DD432='Risk Tables'!$C$42, 3, IF(DD432='Risk Tables'!$C$41, 4, IF(DD432='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE432='Risk Tables'!$C$44,1,IF(DE432='Risk Tables'!$C$43,2,IF(DE432='Risk Tables'!$C$42, 3, IF(DE432='Risk Tables'!$C$41, 4, IF(DE432='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF432='Risk Tables'!$C$44,1,IF(DF432='Risk Tables'!$C$43,2,IF(DF432='Risk Tables'!$C$42, 3, IF(DF432='Risk Tables'!$C$41, 4, IF(DF432='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI432:DW432))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI432:DW432, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD432),\"\",((AD432*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P432,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V432),\"\",((V432*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P432,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO432),\"\",((AO432*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P432,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM432),\"\",((AM432*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P432,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI432),\"\",((AI432*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P432,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF432),\"\",((AF432*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P432,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR432),\"\",((AR432*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P432,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL432),\"\",((BL432*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P432,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM432),\"\",((BM432*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P432,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU432),\"\",((AU432*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P432,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW432),\"\",((AW432*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P432,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK432),\"\",(((BK432)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P432,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A433=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I433,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M433,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A433=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H433,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A433=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H433,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A433=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H433,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A433=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H433,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG433),ISBLANK(AR433)),\"\",IF(AR433<0,'Risk Tables'!$C$46,BG433/AR433)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO433),ISBLANK(AR433)),\"\",IF(AR433<0,'Risk Tables'!$C$46,AO433/AR433)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH433=\"\",ISBLANK(CH433)),\"\",IF(CH433>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH433<=Parameters!$E$4,CH433>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH433<=Parameters!$F$4, CH433>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH433<=Parameters!$G$4, CH433>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI433=\"\",CI433=\"--\",ISBLANK(CI433)),\"\",IF(CI433='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI433>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI433<=Parameters!$E$5,CI433>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI433<=Parameters!$F$5, CI433>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI433<=Parameters!$G$5, CI433>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG433=\"\",CG433=\"--\",ISBLANK(CG433)),\"\",IF(CG433>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG433<=Parameters!$E$6,CG433>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG433<=Parameters!$F$6, CG433>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG433<=Parameters!$G$6, CG433>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY433=\"\",BY433=\"--\",ISBLANK(BY433)),\"\",IF(BY433>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY433<=Parameters!$E$8,BY433>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY433<=Parameters!$F$8, BY433>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY433<=Parameters!$G$8, BY433>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ433=\"\",BZ433=\"--\",ISBLANK(BZ433)),\"\",IF(BZ433>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ433<=Parameters!$E$9,BZ433>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ433<=Parameters!$F$9, BZ433>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ433<=Parameters!$G$9, BZ433>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA433=\"\",CA433=\"--\",ISBLANK(CA433)),\"\",IF(CA433<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA433>=Parameters!$E$10,CA433<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA433>=Parameters!$F$10, CA433<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA433>=Parameters!$G$10, CA433<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB433=\"\",CB433=\"--\",ISBLANK(CB433)),\"\",IF(CB433<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB433>=Parameters!$E$11,CB433<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB433>=Parameters!$F$11, CB433<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB433>=Parameters!$G$11, CB433<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO433=\"\",CO433=\"--\",ISBLANK(CO433)),\"\",IF(CO433<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO433>=Parameters!$E$13,CO433<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO433>=Parameters!$F$13, CO433<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO433>=Parameters!$G$13, CO433<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ433=\"\",CJ433=\"--\",ISBLANK(CJ433)),\"\",IF(CJ433='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ433<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ433>=Parameters!$E$14,CJ433<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ433>=Parameters!$F$14, CJ433<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ433>=Parameters!$G$14, CJ433<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK433=\"\",CK433=\"--\",ISBLANK(CK433)),\"\",IF(AND(CK433<Parameters!$E$15, CK433>=0), 'Risk Tables'!$C$44, IF(AND(CK433>=Parameters!$E$15,CK433<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK433>=Parameters!$F$15, CK433<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK433>=Parameters!$G$15, CK433<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM433=\"\",CM433=\"--\",ISBLANK(CM433)),\"\",IF(CM433>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM433<=Parameters!$E$16,CM433>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM433<=Parameters!$F$16, CM433>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM433<=Parameters!$G$16, CM433>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN433=\"\",CN433=\"--\",ISBLANK(CN433)),\"\",IF(CN433>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN433<=Parameters!$E$17,CN433>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN433<=Parameters!$F$17, CN433>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN433<=Parameters!$G$17, CN433>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL433=\"\",CL433=\"--\",ISBLANK(CL433)),\"\",IF(CL433>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL433<=Parameters!$E$18,CL433>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL433<=Parameters!$F$18, CL433>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL433<=Parameters!$G$18, CL433>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP433=\"\",CP433=\"--\",ISBLANK(CP433)),\"\",IF(CP433<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP433>=Parameters!$E$21,CP433<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP433>=Parameters!$F$21, CP433<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP433>=Parameters!$G$21, CP433<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ433=\"\",CQ433=\"--\",ISBLANK(CQ433)),\"\",IF(CQ433<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ433>=Parameters!$E$22,CQ433<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ433>=Parameters!$F$22, CQ433<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ433>=Parameters!$G$22, CQ433<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR433='Risk Tables'!$C$44,1,IF(CR433='Risk Tables'!$C$43,2,IF(CR433='Risk Tables'!$C$42, 3, IF(CR433='Risk Tables'!$C$41, 4, IF(CR433='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS433='Risk Tables'!$C$44,1,IF(CS433='Risk Tables'!$C$43,2,IF(CS433='Risk Tables'!$C$42, 3, IF(CS433='Risk Tables'!$C$41, 4, IF(CS433='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT433='Risk Tables'!$C$44,1,IF(CT433='Risk Tables'!$C$43,2,IF(CT433='Risk Tables'!$C$42, 3, IF(CT433='Risk Tables'!$C$41, 4, IF(CT433='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV433='Risk Tables'!$C$44,1,IF(CV433='Risk Tables'!$C$43,2,IF(CV433='Risk Tables'!$C$42, 3, IF(CV433='Risk Tables'!$C$41, 4, IF(CV433='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW433='Risk Tables'!$C$44,1,IF(CW433='Risk Tables'!$C$43,2,IF(CW433='Risk Tables'!$C$42, 3, IF(CW433='Risk Tables'!$C$41, 4, IF(CW433='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX433='Risk Tables'!$C$44,1,IF(CX433='Risk Tables'!$C$43,2,IF(CX433='Risk Tables'!$C$42, 3, IF(CX433='Risk Tables'!$C$41, 4, IF(CX433='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY433='Risk Tables'!$C$44,1,IF(CY433='Risk Tables'!$C$43,2,IF(CY433='Risk Tables'!$C$42, 3, IF(CY433='Risk Tables'!$C$41, 4, IF(CY433='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA433='Risk Tables'!$C$44,1,IF(DA433='Risk Tables'!$C$43,2,IF(DA433='Risk Tables'!$C$42, 3, IF(DA433='Risk Tables'!$C$41, 4, IF(DA433='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB433='Risk Tables'!$C$44,1,IF(DB433='Risk Tables'!$C$43,2,IF(DB433='Risk Tables'!$C$42, 3, IF(DB433='Risk Tables'!$C$41, 4, IF(DB433='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC433='Risk Tables'!$C$44,1,IF(DC433='Risk Tables'!$C$43,2,IF(DC433='Risk Tables'!$C$42, 3, IF(DC433='Risk Tables'!$C$41, 4, IF(DC433='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD433='Risk Tables'!$C$44,1,IF(DD433='Risk Tables'!$C$43,2,IF(DD433='Risk Tables'!$C$42, 3, IF(DD433='Risk Tables'!$C$41, 4, IF(DD433='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE433='Risk Tables'!$C$44,1,IF(DE433='Risk Tables'!$C$43,2,IF(DE433='Risk Tables'!$C$42, 3, IF(DE433='Risk Tables'!$C$41, 4, IF(DE433='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF433='Risk Tables'!$C$44,1,IF(DF433='Risk Tables'!$C$43,2,IF(DF433='Risk Tables'!$C$42, 3, IF(DF433='Risk Tables'!$C$41, 4, IF(DF433='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI433:DW433))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI433:DW433, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD433),\"\",((AD433*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P433,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V433),\"\",((V433*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P433,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO433),\"\",((AO433*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P433,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM433),\"\",((AM433*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P433,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI433),\"\",((AI433*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P433,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF433),\"\",((AF433*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P433,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR433),\"\",((AR433*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P433,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL433),\"\",((BL433*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P433,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM433),\"\",((BM433*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P433,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU433),\"\",((AU433*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P433,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW433),\"\",((AW433*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P433,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK433),\"\",(((BK433)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P433,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A434=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I434,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M434,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A434=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H434,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A434=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H434,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A434=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H434,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A434=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H434,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG434),ISBLANK(AR434)),\"\",IF(AR434<0,'Risk Tables'!$C$46,BG434/AR434)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO434),ISBLANK(AR434)),\"\",IF(AR434<0,'Risk Tables'!$C$46,AO434/AR434)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH434=\"\",ISBLANK(CH434)),\"\",IF(CH434>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH434<=Parameters!$E$4,CH434>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH434<=Parameters!$F$4, CH434>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH434<=Parameters!$G$4, CH434>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI434=\"\",CI434=\"--\",ISBLANK(CI434)),\"\",IF(CI434='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI434>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI434<=Parameters!$E$5,CI434>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI434<=Parameters!$F$5, CI434>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI434<=Parameters!$G$5, CI434>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG434=\"\",CG434=\"--\",ISBLANK(CG434)),\"\",IF(CG434>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG434<=Parameters!$E$6,CG434>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG434<=Parameters!$F$6, CG434>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG434<=Parameters!$G$6, CG434>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY434=\"\",BY434=\"--\",ISBLANK(BY434)),\"\",IF(BY434>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY434<=Parameters!$E$8,BY434>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY434<=Parameters!$F$8, BY434>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY434<=Parameters!$G$8, BY434>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ434=\"\",BZ434=\"--\",ISBLANK(BZ434)),\"\",IF(BZ434>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ434<=Parameters!$E$9,BZ434>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ434<=Parameters!$F$9, BZ434>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ434<=Parameters!$G$9, BZ434>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA434=\"\",CA434=\"--\",ISBLANK(CA434)),\"\",IF(CA434<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA434>=Parameters!$E$10,CA434<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA434>=Parameters!$F$10, CA434<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA434>=Parameters!$G$10, CA434<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB434=\"\",CB434=\"--\",ISBLANK(CB434)),\"\",IF(CB434<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB434>=Parameters!$E$11,CB434<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB434>=Parameters!$F$11, CB434<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB434>=Parameters!$G$11, CB434<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO434=\"\",CO434=\"--\",ISBLANK(CO434)),\"\",IF(CO434<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO434>=Parameters!$E$13,CO434<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO434>=Parameters!$F$13, CO434<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO434>=Parameters!$G$13, CO434<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ434=\"\",CJ434=\"--\",ISBLANK(CJ434)),\"\",IF(CJ434='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ434<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ434>=Parameters!$E$14,CJ434<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ434>=Parameters!$F$14, CJ434<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ434>=Parameters!$G$14, CJ434<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK434=\"\",CK434=\"--\",ISBLANK(CK434)),\"\",IF(AND(CK434<Parameters!$E$15, CK434>=0), 'Risk Tables'!$C$44, IF(AND(CK434>=Parameters!$E$15,CK434<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK434>=Parameters!$F$15, CK434<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK434>=Parameters!$G$15, CK434<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM434=\"\",CM434=\"--\",ISBLANK(CM434)),\"\",IF(CM434>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM434<=Parameters!$E$16,CM434>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM434<=Parameters!$F$16, CM434>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM434<=Parameters!$G$16, CM434>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN434=\"\",CN434=\"--\",ISBLANK(CN434)),\"\",IF(CN434>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN434<=Parameters!$E$17,CN434>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN434<=Parameters!$F$17, CN434>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN434<=Parameters!$G$17, CN434>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL434=\"\",CL434=\"--\",ISBLANK(CL434)),\"\",IF(CL434>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL434<=Parameters!$E$18,CL434>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL434<=Parameters!$F$18, CL434>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL434<=Parameters!$G$18, CL434>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP434=\"\",CP434=\"--\",ISBLANK(CP434)),\"\",IF(CP434<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP434>=Parameters!$E$21,CP434<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP434>=Parameters!$F$21, CP434<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP434>=Parameters!$G$21, CP434<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ434=\"\",CQ434=\"--\",ISBLANK(CQ434)),\"\",IF(CQ434<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ434>=Parameters!$E$22,CQ434<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ434>=Parameters!$F$22, CQ434<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ434>=Parameters!$G$22, CQ434<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR434='Risk Tables'!$C$44,1,IF(CR434='Risk Tables'!$C$43,2,IF(CR434='Risk Tables'!$C$42, 3, IF(CR434='Risk Tables'!$C$41, 4, IF(CR434='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS434='Risk Tables'!$C$44,1,IF(CS434='Risk Tables'!$C$43,2,IF(CS434='Risk Tables'!$C$42, 3, IF(CS434='Risk Tables'!$C$41, 4, IF(CS434='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT434='Risk Tables'!$C$44,1,IF(CT434='Risk Tables'!$C$43,2,IF(CT434='Risk Tables'!$C$42, 3, IF(CT434='Risk Tables'!$C$41, 4, IF(CT434='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV434='Risk Tables'!$C$44,1,IF(CV434='Risk Tables'!$C$43,2,IF(CV434='Risk Tables'!$C$42, 3, IF(CV434='Risk Tables'!$C$41, 4, IF(CV434='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW434='Risk Tables'!$C$44,1,IF(CW434='Risk Tables'!$C$43,2,IF(CW434='Risk Tables'!$C$42, 3, IF(CW434='Risk Tables'!$C$41, 4, IF(CW434='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX434='Risk Tables'!$C$44,1,IF(CX434='Risk Tables'!$C$43,2,IF(CX434='Risk Tables'!$C$42, 3, IF(CX434='Risk Tables'!$C$41, 4, IF(CX434='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY434='Risk Tables'!$C$44,1,IF(CY434='Risk Tables'!$C$43,2,IF(CY434='Risk Tables'!$C$42, 3, IF(CY434='Risk Tables'!$C$41, 4, IF(CY434='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA434='Risk Tables'!$C$44,1,IF(DA434='Risk Tables'!$C$43,2,IF(DA434='Risk Tables'!$C$42, 3, IF(DA434='Risk Tables'!$C$41, 4, IF(DA434='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB434='Risk Tables'!$C$44,1,IF(DB434='Risk Tables'!$C$43,2,IF(DB434='Risk Tables'!$C$42, 3, IF(DB434='Risk Tables'!$C$41, 4, IF(DB434='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC434='Risk Tables'!$C$44,1,IF(DC434='Risk Tables'!$C$43,2,IF(DC434='Risk Tables'!$C$42, 3, IF(DC434='Risk Tables'!$C$41, 4, IF(DC434='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD434='Risk Tables'!$C$44,1,IF(DD434='Risk Tables'!$C$43,2,IF(DD434='Risk Tables'!$C$42, 3, IF(DD434='Risk Tables'!$C$41, 4, IF(DD434='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE434='Risk Tables'!$C$44,1,IF(DE434='Risk Tables'!$C$43,2,IF(DE434='Risk Tables'!$C$42, 3, IF(DE434='Risk Tables'!$C$41, 4, IF(DE434='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF434='Risk Tables'!$C$44,1,IF(DF434='Risk Tables'!$C$43,2,IF(DF434='Risk Tables'!$C$42, 3, IF(DF434='Risk Tables'!$C$41, 4, IF(DF434='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI434:DW434))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI434:DW434, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD434),\"\",((AD434*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P434,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V434),\"\",((V434*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P434,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO434),\"\",((AO434*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P434,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM434),\"\",((AM434*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P434,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI434),\"\",((AI434*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P434,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF434),\"\",((AF434*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P434,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR434),\"\",((AR434*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P434,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL434),\"\",((BL434*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P434,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM434),\"\",((BM434*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P434,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU434),\"\",((AU434*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P434,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW434),\"\",((AW434*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P434,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK434),\"\",(((BK434)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P434,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A435=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I435,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M435,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A435=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H435,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A435=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H435,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A435=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H435,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A435=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H435,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG435),ISBLANK(AR435)),\"\",IF(AR435<0,'Risk Tables'!$C$46,BG435/AR435)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO435),ISBLANK(AR435)),\"\",IF(AR435<0,'Risk Tables'!$C$46,AO435/AR435)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH435=\"\",ISBLANK(CH435)),\"\",IF(CH435>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH435<=Parameters!$E$4,CH435>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH435<=Parameters!$F$4, CH435>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH435<=Parameters!$G$4, CH435>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI435=\"\",CI435=\"--\",ISBLANK(CI435)),\"\",IF(CI435='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI435>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI435<=Parameters!$E$5,CI435>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI435<=Parameters!$F$5, CI435>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI435<=Parameters!$G$5, CI435>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG435=\"\",CG435=\"--\",ISBLANK(CG435)),\"\",IF(CG435>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG435<=Parameters!$E$6,CG435>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG435<=Parameters!$F$6, CG435>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG435<=Parameters!$G$6, CG435>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY435=\"\",BY435=\"--\",ISBLANK(BY435)),\"\",IF(BY435>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY435<=Parameters!$E$8,BY435>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY435<=Parameters!$F$8, BY435>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY435<=Parameters!$G$8, BY435>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ435=\"\",BZ435=\"--\",ISBLANK(BZ435)),\"\",IF(BZ435>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ435<=Parameters!$E$9,BZ435>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ435<=Parameters!$F$9, BZ435>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ435<=Parameters!$G$9, BZ435>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA435=\"\",CA435=\"--\",ISBLANK(CA435)),\"\",IF(CA435<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA435>=Parameters!$E$10,CA435<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA435>=Parameters!$F$10, CA435<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA435>=Parameters!$G$10, CA435<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB435=\"\",CB435=\"--\",ISBLANK(CB435)),\"\",IF(CB435<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB435>=Parameters!$E$11,CB435<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB435>=Parameters!$F$11, CB435<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB435>=Parameters!$G$11, CB435<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO435=\"\",CO435=\"--\",ISBLANK(CO435)),\"\",IF(CO435<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO435>=Parameters!$E$13,CO435<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO435>=Parameters!$F$13, CO435<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO435>=Parameters!$G$13, CO435<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ435=\"\",CJ435=\"--\",ISBLANK(CJ435)),\"\",IF(CJ435='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ435<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ435>=Parameters!$E$14,CJ435<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ435>=Parameters!$F$14, CJ435<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ435>=Parameters!$G$14, CJ435<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK435=\"\",CK435=\"--\",ISBLANK(CK435)),\"\",IF(AND(CK435<Parameters!$E$15, CK435>=0), 'Risk Tables'!$C$44, IF(AND(CK435>=Parameters!$E$15,CK435<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK435>=Parameters!$F$15, CK435<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK435>=Parameters!$G$15, CK435<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM435=\"\",CM435=\"--\",ISBLANK(CM435)),\"\",IF(CM435>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM435<=Parameters!$E$16,CM435>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM435<=Parameters!$F$16, CM435>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM435<=Parameters!$G$16, CM435>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN435=\"\",CN435=\"--\",ISBLANK(CN435)),\"\",IF(CN435>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN435<=Parameters!$E$17,CN435>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN435<=Parameters!$F$17, CN435>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN435<=Parameters!$G$17, CN435>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL435=\"\",CL435=\"--\",ISBLANK(CL435)),\"\",IF(CL435>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL435<=Parameters!$E$18,CL435>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL435<=Parameters!$F$18, CL435>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL435<=Parameters!$G$18, CL435>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP435=\"\",CP435=\"--\",ISBLANK(CP435)),\"\",IF(CP435<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP435>=Parameters!$E$21,CP435<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP435>=Parameters!$F$21, CP435<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP435>=Parameters!$G$21, CP435<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ435=\"\",CQ435=\"--\",ISBLANK(CQ435)),\"\",IF(CQ435<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ435>=Parameters!$E$22,CQ435<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ435>=Parameters!$F$22, CQ435<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ435>=Parameters!$G$22, CQ435<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR435='Risk Tables'!$C$44,1,IF(CR435='Risk Tables'!$C$43,2,IF(CR435='Risk Tables'!$C$42, 3, IF(CR435='Risk Tables'!$C$41, 4, IF(CR435='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS435='Risk Tables'!$C$44,1,IF(CS435='Risk Tables'!$C$43,2,IF(CS435='Risk Tables'!$C$42, 3, IF(CS435='Risk Tables'!$C$41, 4, IF(CS435='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT435='Risk Tables'!$C$44,1,IF(CT435='Risk Tables'!$C$43,2,IF(CT435='Risk Tables'!$C$42, 3, IF(CT435='Risk Tables'!$C$41, 4, IF(CT435='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV435='Risk Tables'!$C$44,1,IF(CV435='Risk Tables'!$C$43,2,IF(CV435='Risk Tables'!$C$42, 3, IF(CV435='Risk Tables'!$C$41, 4, IF(CV435='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW435='Risk Tables'!$C$44,1,IF(CW435='Risk Tables'!$C$43,2,IF(CW435='Risk Tables'!$C$42, 3, IF(CW435='Risk Tables'!$C$41, 4, IF(CW435='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX435='Risk Tables'!$C$44,1,IF(CX435='Risk Tables'!$C$43,2,IF(CX435='Risk Tables'!$C$42, 3, IF(CX435='Risk Tables'!$C$41, 4, IF(CX435='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY435='Risk Tables'!$C$44,1,IF(CY435='Risk Tables'!$C$43,2,IF(CY435='Risk Tables'!$C$42, 3, IF(CY435='Risk Tables'!$C$41, 4, IF(CY435='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA435='Risk Tables'!$C$44,1,IF(DA435='Risk Tables'!$C$43,2,IF(DA435='Risk Tables'!$C$42, 3, IF(DA435='Risk Tables'!$C$41, 4, IF(DA435='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB435='Risk Tables'!$C$44,1,IF(DB435='Risk Tables'!$C$43,2,IF(DB435='Risk Tables'!$C$42, 3, IF(DB435='Risk Tables'!$C$41, 4, IF(DB435='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC435='Risk Tables'!$C$44,1,IF(DC435='Risk Tables'!$C$43,2,IF(DC435='Risk Tables'!$C$42, 3, IF(DC435='Risk Tables'!$C$41, 4, IF(DC435='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD435='Risk Tables'!$C$44,1,IF(DD435='Risk Tables'!$C$43,2,IF(DD435='Risk Tables'!$C$42, 3, IF(DD435='Risk Tables'!$C$41, 4, IF(DD435='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE435='Risk Tables'!$C$44,1,IF(DE435='Risk Tables'!$C$43,2,IF(DE435='Risk Tables'!$C$42, 3, IF(DE435='Risk Tables'!$C$41, 4, IF(DE435='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF435='Risk Tables'!$C$44,1,IF(DF435='Risk Tables'!$C$43,2,IF(DF435='Risk Tables'!$C$42, 3, IF(DF435='Risk Tables'!$C$41, 4, IF(DF435='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI435:DW435))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI435:DW435, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD435),\"\",((AD435*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P435,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V435),\"\",((V435*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P435,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO435),\"\",((AO435*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P435,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM435),\"\",((AM435*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P435,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI435),\"\",((AI435*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P435,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF435),\"\",((AF435*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P435,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR435),\"\",((AR435*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P435,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL435),\"\",((BL435*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P435,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM435),\"\",((BM435*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P435,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU435),\"\",((AU435*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P435,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW435),\"\",((AW435*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P435,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK435),\"\",(((BK435)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P435,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A436=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I436,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M436,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A436=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H436,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A436=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H436,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A436=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H436,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A436=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H436,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG436),ISBLANK(AR436)),\"\",IF(AR436<0,'Risk Tables'!$C$46,BG436/AR436)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO436),ISBLANK(AR436)),\"\",IF(AR436<0,'Risk Tables'!$C$46,AO436/AR436)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH436=\"\",ISBLANK(CH436)),\"\",IF(CH436>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH436<=Parameters!$E$4,CH436>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH436<=Parameters!$F$4, CH436>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH436<=Parameters!$G$4, CH436>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI436=\"\",CI436=\"--\",ISBLANK(CI436)),\"\",IF(CI436='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI436>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI436<=Parameters!$E$5,CI436>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI436<=Parameters!$F$5, CI436>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI436<=Parameters!$G$5, CI436>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG436=\"\",CG436=\"--\",ISBLANK(CG436)),\"\",IF(CG436>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG436<=Parameters!$E$6,CG436>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG436<=Parameters!$F$6, CG436>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG436<=Parameters!$G$6, CG436>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY436=\"\",BY436=\"--\",ISBLANK(BY436)),\"\",IF(BY436>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY436<=Parameters!$E$8,BY436>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY436<=Parameters!$F$8, BY436>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY436<=Parameters!$G$8, BY436>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ436=\"\",BZ436=\"--\",ISBLANK(BZ436)),\"\",IF(BZ436>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ436<=Parameters!$E$9,BZ436>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ436<=Parameters!$F$9, BZ436>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ436<=Parameters!$G$9, BZ436>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA436=\"\",CA436=\"--\",ISBLANK(CA436)),\"\",IF(CA436<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA436>=Parameters!$E$10,CA436<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA436>=Parameters!$F$10, CA436<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA436>=Parameters!$G$10, CA436<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB436=\"\",CB436=\"--\",ISBLANK(CB436)),\"\",IF(CB436<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB436>=Parameters!$E$11,CB436<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB436>=Parameters!$F$11, CB436<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB436>=Parameters!$G$11, CB436<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO436=\"\",CO436=\"--\",ISBLANK(CO436)),\"\",IF(CO436<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO436>=Parameters!$E$13,CO436<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO436>=Parameters!$F$13, CO436<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO436>=Parameters!$G$13, CO436<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ436=\"\",CJ436=\"--\",ISBLANK(CJ436)),\"\",IF(CJ436='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ436<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ436>=Parameters!$E$14,CJ436<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ436>=Parameters!$F$14, CJ436<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ436>=Parameters!$G$14, CJ436<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK436=\"\",CK436=\"--\",ISBLANK(CK436)),\"\",IF(AND(CK436<Parameters!$E$15, CK436>=0), 'Risk Tables'!$C$44, IF(AND(CK436>=Parameters!$E$15,CK436<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK436>=Parameters!$F$15, CK436<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK436>=Parameters!$G$15, CK436<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM436=\"\",CM436=\"--\",ISBLANK(CM436)),\"\",IF(CM436>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM436<=Parameters!$E$16,CM436>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM436<=Parameters!$F$16, CM436>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM436<=Parameters!$G$16, CM436>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN436=\"\",CN436=\"--\",ISBLANK(CN436)),\"\",IF(CN436>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN436<=Parameters!$E$17,CN436>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN436<=Parameters!$F$17, CN436>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN436<=Parameters!$G$17, CN436>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL436=\"\",CL436=\"--\",ISBLANK(CL436)),\"\",IF(CL436>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL436<=Parameters!$E$18,CL436>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL436<=Parameters!$F$18, CL436>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL436<=Parameters!$G$18, CL436>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP436=\"\",CP436=\"--\",ISBLANK(CP436)),\"\",IF(CP436<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP436>=Parameters!$E$21,CP436<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP436>=Parameters!$F$21, CP436<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP436>=Parameters!$G$21, CP436<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ436=\"\",CQ436=\"--\",ISBLANK(CQ436)),\"\",IF(CQ436<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ436>=Parameters!$E$22,CQ436<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ436>=Parameters!$F$22, CQ436<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ436>=Parameters!$G$22, CQ436<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR436='Risk Tables'!$C$44,1,IF(CR436='Risk Tables'!$C$43,2,IF(CR436='Risk Tables'!$C$42, 3, IF(CR436='Risk Tables'!$C$41, 4, IF(CR436='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS436='Risk Tables'!$C$44,1,IF(CS436='Risk Tables'!$C$43,2,IF(CS436='Risk Tables'!$C$42, 3, IF(CS436='Risk Tables'!$C$41, 4, IF(CS436='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT436='Risk Tables'!$C$44,1,IF(CT436='Risk Tables'!$C$43,2,IF(CT436='Risk Tables'!$C$42, 3, IF(CT436='Risk Tables'!$C$41, 4, IF(CT436='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV436='Risk Tables'!$C$44,1,IF(CV436='Risk Tables'!$C$43,2,IF(CV436='Risk Tables'!$C$42, 3, IF(CV436='Risk Tables'!$C$41, 4, IF(CV436='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW436='Risk Tables'!$C$44,1,IF(CW436='Risk Tables'!$C$43,2,IF(CW436='Risk Tables'!$C$42, 3, IF(CW436='Risk Tables'!$C$41, 4, IF(CW436='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX436='Risk Tables'!$C$44,1,IF(CX436='Risk Tables'!$C$43,2,IF(CX436='Risk Tables'!$C$42, 3, IF(CX436='Risk Tables'!$C$41, 4, IF(CX436='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY436='Risk Tables'!$C$44,1,IF(CY436='Risk Tables'!$C$43,2,IF(CY436='Risk Tables'!$C$42, 3, IF(CY436='Risk Tables'!$C$41, 4, IF(CY436='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA436='Risk Tables'!$C$44,1,IF(DA436='Risk Tables'!$C$43,2,IF(DA436='Risk Tables'!$C$42, 3, IF(DA436='Risk Tables'!$C$41, 4, IF(DA436='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB436='Risk Tables'!$C$44,1,IF(DB436='Risk Tables'!$C$43,2,IF(DB436='Risk Tables'!$C$42, 3, IF(DB436='Risk Tables'!$C$41, 4, IF(DB436='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC436='Risk Tables'!$C$44,1,IF(DC436='Risk Tables'!$C$43,2,IF(DC436='Risk Tables'!$C$42, 3, IF(DC436='Risk Tables'!$C$41, 4, IF(DC436='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD436='Risk Tables'!$C$44,1,IF(DD436='Risk Tables'!$C$43,2,IF(DD436='Risk Tables'!$C$42, 3, IF(DD436='Risk Tables'!$C$41, 4, IF(DD436='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE436='Risk Tables'!$C$44,1,IF(DE436='Risk Tables'!$C$43,2,IF(DE436='Risk Tables'!$C$42, 3, IF(DE436='Risk Tables'!$C$41, 4, IF(DE436='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF436='Risk Tables'!$C$44,1,IF(DF436='Risk Tables'!$C$43,2,IF(DF436='Risk Tables'!$C$42, 3, IF(DF436='Risk Tables'!$C$41, 4, IF(DF436='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI436:DW436))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI436:DW436, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD436),\"\",((AD436*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P436,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V436),\"\",((V436*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P436,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO436),\"\",((AO436*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P436,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM436),\"\",((AM436*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P436,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI436),\"\",((AI436*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P436,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF436),\"\",((AF436*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P436,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR436),\"\",((AR436*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P436,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL436),\"\",((BL436*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P436,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM436),\"\",((BM436*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P436,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU436),\"\",((AU436*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P436,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW436),\"\",((AW436*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P436,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK436),\"\",(((BK436)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P436,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A437=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I437,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M437,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A437=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H437,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A437=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H437,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A437=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H437,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A437=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H437,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG437),ISBLANK(AR437)),\"\",IF(AR437<0,'Risk Tables'!$C$46,BG437/AR437)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO437),ISBLANK(AR437)),\"\",IF(AR437<0,'Risk Tables'!$C$46,AO437/AR437)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH437=\"\",ISBLANK(CH437)),\"\",IF(CH437>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH437<=Parameters!$E$4,CH437>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH437<=Parameters!$F$4, CH437>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH437<=Parameters!$G$4, CH437>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI437=\"\",CI437=\"--\",ISBLANK(CI437)),\"\",IF(CI437='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI437>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI437<=Parameters!$E$5,CI437>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI437<=Parameters!$F$5, CI437>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI437<=Parameters!$G$5, CI437>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG437=\"\",CG437=\"--\",ISBLANK(CG437)),\"\",IF(CG437>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG437<=Parameters!$E$6,CG437>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG437<=Parameters!$F$6, CG437>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG437<=Parameters!$G$6, CG437>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY437=\"\",BY437=\"--\",ISBLANK(BY437)),\"\",IF(BY437>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY437<=Parameters!$E$8,BY437>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY437<=Parameters!$F$8, BY437>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY437<=Parameters!$G$8, BY437>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ437=\"\",BZ437=\"--\",ISBLANK(BZ437)),\"\",IF(BZ437>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ437<=Parameters!$E$9,BZ437>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ437<=Parameters!$F$9, BZ437>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ437<=Parameters!$G$9, BZ437>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA437=\"\",CA437=\"--\",ISBLANK(CA437)),\"\",IF(CA437<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA437>=Parameters!$E$10,CA437<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA437>=Parameters!$F$10, CA437<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA437>=Parameters!$G$10, CA437<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB437=\"\",CB437=\"--\",ISBLANK(CB437)),\"\",IF(CB437<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB437>=Parameters!$E$11,CB437<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB437>=Parameters!$F$11, CB437<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB437>=Parameters!$G$11, CB437<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO437=\"\",CO437=\"--\",ISBLANK(CO437)),\"\",IF(CO437<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO437>=Parameters!$E$13,CO437<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO437>=Parameters!$F$13, CO437<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO437>=Parameters!$G$13, CO437<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ437=\"\",CJ437=\"--\",ISBLANK(CJ437)),\"\",IF(CJ437='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ437<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ437>=Parameters!$E$14,CJ437<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ437>=Parameters!$F$14, CJ437<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ437>=Parameters!$G$14, CJ437<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK437=\"\",CK437=\"--\",ISBLANK(CK437)),\"\",IF(AND(CK437<Parameters!$E$15, CK437>=0), 'Risk Tables'!$C$44, IF(AND(CK437>=Parameters!$E$15,CK437<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK437>=Parameters!$F$15, CK437<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK437>=Parameters!$G$15, CK437<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM437=\"\",CM437=\"--\",ISBLANK(CM437)),\"\",IF(CM437>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM437<=Parameters!$E$16,CM437>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM437<=Parameters!$F$16, CM437>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM437<=Parameters!$G$16, CM437>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN437=\"\",CN437=\"--\",ISBLANK(CN437)),\"\",IF(CN437>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN437<=Parameters!$E$17,CN437>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN437<=Parameters!$F$17, CN437>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN437<=Parameters!$G$17, CN437>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL437=\"\",CL437=\"--\",ISBLANK(CL437)),\"\",IF(CL437>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL437<=Parameters!$E$18,CL437>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL437<=Parameters!$F$18, CL437>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL437<=Parameters!$G$18, CL437>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP437=\"\",CP437=\"--\",ISBLANK(CP437)),\"\",IF(CP437<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP437>=Parameters!$E$21,CP437<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP437>=Parameters!$F$21, CP437<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP437>=Parameters!$G$21, CP437<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ437=\"\",CQ437=\"--\",ISBLANK(CQ437)),\"\",IF(CQ437<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ437>=Parameters!$E$22,CQ437<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ437>=Parameters!$F$22, CQ437<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ437>=Parameters!$G$22, CQ437<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR437='Risk Tables'!$C$44,1,IF(CR437='Risk Tables'!$C$43,2,IF(CR437='Risk Tables'!$C$42, 3, IF(CR437='Risk Tables'!$C$41, 4, IF(CR437='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS437='Risk Tables'!$C$44,1,IF(CS437='Risk Tables'!$C$43,2,IF(CS437='Risk Tables'!$C$42, 3, IF(CS437='Risk Tables'!$C$41, 4, IF(CS437='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT437='Risk Tables'!$C$44,1,IF(CT437='Risk Tables'!$C$43,2,IF(CT437='Risk Tables'!$C$42, 3, IF(CT437='Risk Tables'!$C$41, 4, IF(CT437='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV437='Risk Tables'!$C$44,1,IF(CV437='Risk Tables'!$C$43,2,IF(CV437='Risk Tables'!$C$42, 3, IF(CV437='Risk Tables'!$C$41, 4, IF(CV437='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW437='Risk Tables'!$C$44,1,IF(CW437='Risk Tables'!$C$43,2,IF(CW437='Risk Tables'!$C$42, 3, IF(CW437='Risk Tables'!$C$41, 4, IF(CW437='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX437='Risk Tables'!$C$44,1,IF(CX437='Risk Tables'!$C$43,2,IF(CX437='Risk Tables'!$C$42, 3, IF(CX437='Risk Tables'!$C$41, 4, IF(CX437='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY437='Risk Tables'!$C$44,1,IF(CY437='Risk Tables'!$C$43,2,IF(CY437='Risk Tables'!$C$42, 3, IF(CY437='Risk Tables'!$C$41, 4, IF(CY437='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA437='Risk Tables'!$C$44,1,IF(DA437='Risk Tables'!$C$43,2,IF(DA437='Risk Tables'!$C$42, 3, IF(DA437='Risk Tables'!$C$41, 4, IF(DA437='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB437='Risk Tables'!$C$44,1,IF(DB437='Risk Tables'!$C$43,2,IF(DB437='Risk Tables'!$C$42, 3, IF(DB437='Risk Tables'!$C$41, 4, IF(DB437='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC437='Risk Tables'!$C$44,1,IF(DC437='Risk Tables'!$C$43,2,IF(DC437='Risk Tables'!$C$42, 3, IF(DC437='Risk Tables'!$C$41, 4, IF(DC437='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD437='Risk Tables'!$C$44,1,IF(DD437='Risk Tables'!$C$43,2,IF(DD437='Risk Tables'!$C$42, 3, IF(DD437='Risk Tables'!$C$41, 4, IF(DD437='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE437='Risk Tables'!$C$44,1,IF(DE437='Risk Tables'!$C$43,2,IF(DE437='Risk Tables'!$C$42, 3, IF(DE437='Risk Tables'!$C$41, 4, IF(DE437='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF437='Risk Tables'!$C$44,1,IF(DF437='Risk Tables'!$C$43,2,IF(DF437='Risk Tables'!$C$42, 3, IF(DF437='Risk Tables'!$C$41, 4, IF(DF437='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI437:DW437))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI437:DW437, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD437),\"\",((AD437*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P437,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V437),\"\",((V437*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P437,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO437),\"\",((AO437*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P437,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM437),\"\",((AM437*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P437,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI437),\"\",((AI437*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P437,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF437),\"\",((AF437*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P437,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR437),\"\",((AR437*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P437,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL437),\"\",((BL437*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P437,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM437),\"\",((BM437*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P437,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU437),\"\",((AU437*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P437,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW437),\"\",((AW437*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P437,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK437),\"\",(((BK437)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P437,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A438=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I438,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M438,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A438=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H438,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A438=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H438,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A438=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H438,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A438=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H438,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG438),ISBLANK(AR438)),\"\",IF(AR438<0,'Risk Tables'!$C$46,BG438/AR438)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO438),ISBLANK(AR438)),\"\",IF(AR438<0,'Risk Tables'!$C$46,AO438/AR438)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH438=\"\",ISBLANK(CH438)),\"\",IF(CH438>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH438<=Parameters!$E$4,CH438>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH438<=Parameters!$F$4, CH438>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH438<=Parameters!$G$4, CH438>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI438=\"\",CI438=\"--\",ISBLANK(CI438)),\"\",IF(CI438='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI438>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI438<=Parameters!$E$5,CI438>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI438<=Parameters!$F$5, CI438>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI438<=Parameters!$G$5, CI438>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG438=\"\",CG438=\"--\",ISBLANK(CG438)),\"\",IF(CG438>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG438<=Parameters!$E$6,CG438>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG438<=Parameters!$F$6, CG438>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG438<=Parameters!$G$6, CG438>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY438=\"\",BY438=\"--\",ISBLANK(BY438)),\"\",IF(BY438>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY438<=Parameters!$E$8,BY438>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY438<=Parameters!$F$8, BY438>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY438<=Parameters!$G$8, BY438>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ438=\"\",BZ438=\"--\",ISBLANK(BZ438)),\"\",IF(BZ438>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ438<=Parameters!$E$9,BZ438>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ438<=Parameters!$F$9, BZ438>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ438<=Parameters!$G$9, BZ438>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA438=\"\",CA438=\"--\",ISBLANK(CA438)),\"\",IF(CA438<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA438>=Parameters!$E$10,CA438<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA438>=Parameters!$F$10, CA438<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA438>=Parameters!$G$10, CA438<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB438=\"\",CB438=\"--\",ISBLANK(CB438)),\"\",IF(CB438<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB438>=Parameters!$E$11,CB438<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB438>=Parameters!$F$11, CB438<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB438>=Parameters!$G$11, CB438<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO438=\"\",CO438=\"--\",ISBLANK(CO438)),\"\",IF(CO438<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO438>=Parameters!$E$13,CO438<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO438>=Parameters!$F$13, CO438<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO438>=Parameters!$G$13, CO438<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ438=\"\",CJ438=\"--\",ISBLANK(CJ438)),\"\",IF(CJ438='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ438<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ438>=Parameters!$E$14,CJ438<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ438>=Parameters!$F$14, CJ438<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ438>=Parameters!$G$14, CJ438<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK438=\"\",CK438=\"--\",ISBLANK(CK438)),\"\",IF(AND(CK438<Parameters!$E$15, CK438>=0), 'Risk Tables'!$C$44, IF(AND(CK438>=Parameters!$E$15,CK438<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK438>=Parameters!$F$15, CK438<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK438>=Parameters!$G$15, CK438<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM438=\"\",CM438=\"--\",ISBLANK(CM438)),\"\",IF(CM438>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM438<=Parameters!$E$16,CM438>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM438<=Parameters!$F$16, CM438>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM438<=Parameters!$G$16, CM438>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN438=\"\",CN438=\"--\",ISBLANK(CN438)),\"\",IF(CN438>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN438<=Parameters!$E$17,CN438>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN438<=Parameters!$F$17, CN438>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN438<=Parameters!$G$17, CN438>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL438=\"\",CL438=\"--\",ISBLANK(CL438)),\"\",IF(CL438>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL438<=Parameters!$E$18,CL438>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL438<=Parameters!$F$18, CL438>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL438<=Parameters!$G$18, CL438>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP438=\"\",CP438=\"--\",ISBLANK(CP438)),\"\",IF(CP438<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP438>=Parameters!$E$21,CP438<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP438>=Parameters!$F$21, CP438<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP438>=Parameters!$G$21, CP438<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ438=\"\",CQ438=\"--\",ISBLANK(CQ438)),\"\",IF(CQ438<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ438>=Parameters!$E$22,CQ438<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ438>=Parameters!$F$22, CQ438<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ438>=Parameters!$G$22, CQ438<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR438='Risk Tables'!$C$44,1,IF(CR438='Risk Tables'!$C$43,2,IF(CR438='Risk Tables'!$C$42, 3, IF(CR438='Risk Tables'!$C$41, 4, IF(CR438='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS438='Risk Tables'!$C$44,1,IF(CS438='Risk Tables'!$C$43,2,IF(CS438='Risk Tables'!$C$42, 3, IF(CS438='Risk Tables'!$C$41, 4, IF(CS438='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT438='Risk Tables'!$C$44,1,IF(CT438='Risk Tables'!$C$43,2,IF(CT438='Risk Tables'!$C$42, 3, IF(CT438='Risk Tables'!$C$41, 4, IF(CT438='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV438='Risk Tables'!$C$44,1,IF(CV438='Risk Tables'!$C$43,2,IF(CV438='Risk Tables'!$C$42, 3, IF(CV438='Risk Tables'!$C$41, 4, IF(CV438='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW438='Risk Tables'!$C$44,1,IF(CW438='Risk Tables'!$C$43,2,IF(CW438='Risk Tables'!$C$42, 3, IF(CW438='Risk Tables'!$C$41, 4, IF(CW438='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX438='Risk Tables'!$C$44,1,IF(CX438='Risk Tables'!$C$43,2,IF(CX438='Risk Tables'!$C$42, 3, IF(CX438='Risk Tables'!$C$41, 4, IF(CX438='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY438='Risk Tables'!$C$44,1,IF(CY438='Risk Tables'!$C$43,2,IF(CY438='Risk Tables'!$C$42, 3, IF(CY438='Risk Tables'!$C$41, 4, IF(CY438='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA438='Risk Tables'!$C$44,1,IF(DA438='Risk Tables'!$C$43,2,IF(DA438='Risk Tables'!$C$42, 3, IF(DA438='Risk Tables'!$C$41, 4, IF(DA438='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB438='Risk Tables'!$C$44,1,IF(DB438='Risk Tables'!$C$43,2,IF(DB438='Risk Tables'!$C$42, 3, IF(DB438='Risk Tables'!$C$41, 4, IF(DB438='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC438='Risk Tables'!$C$44,1,IF(DC438='Risk Tables'!$C$43,2,IF(DC438='Risk Tables'!$C$42, 3, IF(DC438='Risk Tables'!$C$41, 4, IF(DC438='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD438='Risk Tables'!$C$44,1,IF(DD438='Risk Tables'!$C$43,2,IF(DD438='Risk Tables'!$C$42, 3, IF(DD438='Risk Tables'!$C$41, 4, IF(DD438='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE438='Risk Tables'!$C$44,1,IF(DE438='Risk Tables'!$C$43,2,IF(DE438='Risk Tables'!$C$42, 3, IF(DE438='Risk Tables'!$C$41, 4, IF(DE438='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF438='Risk Tables'!$C$44,1,IF(DF438='Risk Tables'!$C$43,2,IF(DF438='Risk Tables'!$C$42, 3, IF(DF438='Risk Tables'!$C$41, 4, IF(DF438='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI438:DW438))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI438:DW438, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD438),\"\",((AD438*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P438,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V438),\"\",((V438*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P438,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO438),\"\",((AO438*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P438,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM438),\"\",((AM438*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P438,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI438),\"\",((AI438*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P438,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF438),\"\",((AF438*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P438,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR438),\"\",((AR438*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P438,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL438),\"\",((BL438*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P438,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM438),\"\",((BM438*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P438,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU438),\"\",((AU438*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P438,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW438),\"\",((AW438*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P438,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK438),\"\",(((BK438)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P438,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A439=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I439,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M439,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A439=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H439,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A439=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H439,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A439=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H439,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A439=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H439,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG439),ISBLANK(AR439)),\"\",IF(AR439<0,'Risk Tables'!$C$46,BG439/AR439)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO439),ISBLANK(AR439)),\"\",IF(AR439<0,'Risk Tables'!$C$46,AO439/AR439)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH439=\"\",ISBLANK(CH439)),\"\",IF(CH439>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH439<=Parameters!$E$4,CH439>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH439<=Parameters!$F$4, CH439>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH439<=Parameters!$G$4, CH439>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI439=\"\",CI439=\"--\",ISBLANK(CI439)),\"\",IF(CI439='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI439>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI439<=Parameters!$E$5,CI439>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI439<=Parameters!$F$5, CI439>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI439<=Parameters!$G$5, CI439>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG439=\"\",CG439=\"--\",ISBLANK(CG439)),\"\",IF(CG439>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG439<=Parameters!$E$6,CG439>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG439<=Parameters!$F$6, CG439>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG439<=Parameters!$G$6, CG439>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY439=\"\",BY439=\"--\",ISBLANK(BY439)),\"\",IF(BY439>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY439<=Parameters!$E$8,BY439>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY439<=Parameters!$F$8, BY439>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY439<=Parameters!$G$8, BY439>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ439=\"\",BZ439=\"--\",ISBLANK(BZ439)),\"\",IF(BZ439>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ439<=Parameters!$E$9,BZ439>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ439<=Parameters!$F$9, BZ439>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ439<=Parameters!$G$9, BZ439>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA439=\"\",CA439=\"--\",ISBLANK(CA439)),\"\",IF(CA439<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA439>=Parameters!$E$10,CA439<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA439>=Parameters!$F$10, CA439<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA439>=Parameters!$G$10, CA439<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB439=\"\",CB439=\"--\",ISBLANK(CB439)),\"\",IF(CB439<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB439>=Parameters!$E$11,CB439<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB439>=Parameters!$F$11, CB439<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB439>=Parameters!$G$11, CB439<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO439=\"\",CO439=\"--\",ISBLANK(CO439)),\"\",IF(CO439<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO439>=Parameters!$E$13,CO439<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO439>=Parameters!$F$13, CO439<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO439>=Parameters!$G$13, CO439<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ439=\"\",CJ439=\"--\",ISBLANK(CJ439)),\"\",IF(CJ439='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ439<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ439>=Parameters!$E$14,CJ439<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ439>=Parameters!$F$14, CJ439<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ439>=Parameters!$G$14, CJ439<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK439=\"\",CK439=\"--\",ISBLANK(CK439)),\"\",IF(AND(CK439<Parameters!$E$15, CK439>=0), 'Risk Tables'!$C$44, IF(AND(CK439>=Parameters!$E$15,CK439<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK439>=Parameters!$F$15, CK439<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK439>=Parameters!$G$15, CK439<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM439=\"\",CM439=\"--\",ISBLANK(CM439)),\"\",IF(CM439>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM439<=Parameters!$E$16,CM439>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM439<=Parameters!$F$16, CM439>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM439<=Parameters!$G$16, CM439>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN439=\"\",CN439=\"--\",ISBLANK(CN439)),\"\",IF(CN439>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN439<=Parameters!$E$17,CN439>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN439<=Parameters!$F$17, CN439>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN439<=Parameters!$G$17, CN439>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL439=\"\",CL439=\"--\",ISBLANK(CL439)),\"\",IF(CL439>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL439<=Parameters!$E$18,CL439>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL439<=Parameters!$F$18, CL439>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL439<=Parameters!$G$18, CL439>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP439=\"\",CP439=\"--\",ISBLANK(CP439)),\"\",IF(CP439<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP439>=Parameters!$E$21,CP439<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP439>=Parameters!$F$21, CP439<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP439>=Parameters!$G$21, CP439<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ439=\"\",CQ439=\"--\",ISBLANK(CQ439)),\"\",IF(CQ439<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ439>=Parameters!$E$22,CQ439<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ439>=Parameters!$F$22, CQ439<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ439>=Parameters!$G$22, CQ439<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR439='Risk Tables'!$C$44,1,IF(CR439='Risk Tables'!$C$43,2,IF(CR439='Risk Tables'!$C$42, 3, IF(CR439='Risk Tables'!$C$41, 4, IF(CR439='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS439='Risk Tables'!$C$44,1,IF(CS439='Risk Tables'!$C$43,2,IF(CS439='Risk Tables'!$C$42, 3, IF(CS439='Risk Tables'!$C$41, 4, IF(CS439='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT439='Risk Tables'!$C$44,1,IF(CT439='Risk Tables'!$C$43,2,IF(CT439='Risk Tables'!$C$42, 3, IF(CT439='Risk Tables'!$C$41, 4, IF(CT439='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV439='Risk Tables'!$C$44,1,IF(CV439='Risk Tables'!$C$43,2,IF(CV439='Risk Tables'!$C$42, 3, IF(CV439='Risk Tables'!$C$41, 4, IF(CV439='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW439='Risk Tables'!$C$44,1,IF(CW439='Risk Tables'!$C$43,2,IF(CW439='Risk Tables'!$C$42, 3, IF(CW439='Risk Tables'!$C$41, 4, IF(CW439='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX439='Risk Tables'!$C$44,1,IF(CX439='Risk Tables'!$C$43,2,IF(CX439='Risk Tables'!$C$42, 3, IF(CX439='Risk Tables'!$C$41, 4, IF(CX439='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY439='Risk Tables'!$C$44,1,IF(CY439='Risk Tables'!$C$43,2,IF(CY439='Risk Tables'!$C$42, 3, IF(CY439='Risk Tables'!$C$41, 4, IF(CY439='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA439='Risk Tables'!$C$44,1,IF(DA439='Risk Tables'!$C$43,2,IF(DA439='Risk Tables'!$C$42, 3, IF(DA439='Risk Tables'!$C$41, 4, IF(DA439='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB439='Risk Tables'!$C$44,1,IF(DB439='Risk Tables'!$C$43,2,IF(DB439='Risk Tables'!$C$42, 3, IF(DB439='Risk Tables'!$C$41, 4, IF(DB439='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC439='Risk Tables'!$C$44,1,IF(DC439='Risk Tables'!$C$43,2,IF(DC439='Risk Tables'!$C$42, 3, IF(DC439='Risk Tables'!$C$41, 4, IF(DC439='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD439='Risk Tables'!$C$44,1,IF(DD439='Risk Tables'!$C$43,2,IF(DD439='Risk Tables'!$C$42, 3, IF(DD439='Risk Tables'!$C$41, 4, IF(DD439='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE439='Risk Tables'!$C$44,1,IF(DE439='Risk Tables'!$C$43,2,IF(DE439='Risk Tables'!$C$42, 3, IF(DE439='Risk Tables'!$C$41, 4, IF(DE439='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF439='Risk Tables'!$C$44,1,IF(DF439='Risk Tables'!$C$43,2,IF(DF439='Risk Tables'!$C$42, 3, IF(DF439='Risk Tables'!$C$41, 4, IF(DF439='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI439:DW439))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI439:DW439, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD439),\"\",((AD439*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P439,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V439),\"\",((V439*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P439,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO439),\"\",((AO439*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P439,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM439),\"\",((AM439*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P439,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI439),\"\",((AI439*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P439,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF439),\"\",((AF439*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P439,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR439),\"\",((AR439*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P439,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL439),\"\",((BL439*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P439,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM439),\"\",((BM439*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P439,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU439),\"\",((AU439*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P439,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW439),\"\",((AW439*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P439,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK439),\"\",(((BK439)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P439,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A440=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I440,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M440,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A440=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H440,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A440=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H440,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A440=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H440,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A440=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H440,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG440),ISBLANK(AR440)),\"\",IF(AR440<0,'Risk Tables'!$C$46,BG440/AR440)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO440),ISBLANK(AR440)),\"\",IF(AR440<0,'Risk Tables'!$C$46,AO440/AR440)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH440=\"\",ISBLANK(CH440)),\"\",IF(CH440>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH440<=Parameters!$E$4,CH440>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH440<=Parameters!$F$4, CH440>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH440<=Parameters!$G$4, CH440>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI440=\"\",CI440=\"--\",ISBLANK(CI440)),\"\",IF(CI440='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI440>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI440<=Parameters!$E$5,CI440>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI440<=Parameters!$F$5, CI440>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI440<=Parameters!$G$5, CI440>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG440=\"\",CG440=\"--\",ISBLANK(CG440)),\"\",IF(CG440>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG440<=Parameters!$E$6,CG440>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG440<=Parameters!$F$6, CG440>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG440<=Parameters!$G$6, CG440>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY440=\"\",BY440=\"--\",ISBLANK(BY440)),\"\",IF(BY440>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY440<=Parameters!$E$8,BY440>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY440<=Parameters!$F$8, BY440>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY440<=Parameters!$G$8, BY440>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ440=\"\",BZ440=\"--\",ISBLANK(BZ440)),\"\",IF(BZ440>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ440<=Parameters!$E$9,BZ440>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ440<=Parameters!$F$9, BZ440>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ440<=Parameters!$G$9, BZ440>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA440=\"\",CA440=\"--\",ISBLANK(CA440)),\"\",IF(CA440<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA440>=Parameters!$E$10,CA440<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA440>=Parameters!$F$10, CA440<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA440>=Parameters!$G$10, CA440<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB440=\"\",CB440=\"--\",ISBLANK(CB440)),\"\",IF(CB440<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB440>=Parameters!$E$11,CB440<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB440>=Parameters!$F$11, CB440<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB440>=Parameters!$G$11, CB440<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO440=\"\",CO440=\"--\",ISBLANK(CO440)),\"\",IF(CO440<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO440>=Parameters!$E$13,CO440<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO440>=Parameters!$F$13, CO440<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO440>=Parameters!$G$13, CO440<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ440=\"\",CJ440=\"--\",ISBLANK(CJ440)),\"\",IF(CJ440='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ440<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ440>=Parameters!$E$14,CJ440<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ440>=Parameters!$F$14, CJ440<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ440>=Parameters!$G$14, CJ440<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK440=\"\",CK440=\"--\",ISBLANK(CK440)),\"\",IF(AND(CK440<Parameters!$E$15, CK440>=0), 'Risk Tables'!$C$44, IF(AND(CK440>=Parameters!$E$15,CK440<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK440>=Parameters!$F$15, CK440<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK440>=Parameters!$G$15, CK440<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM440=\"\",CM440=\"--\",ISBLANK(CM440)),\"\",IF(CM440>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM440<=Parameters!$E$16,CM440>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM440<=Parameters!$F$16, CM440>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM440<=Parameters!$G$16, CM440>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN440=\"\",CN440=\"--\",ISBLANK(CN440)),\"\",IF(CN440>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN440<=Parameters!$E$17,CN440>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN440<=Parameters!$F$17, CN440>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN440<=Parameters!$G$17, CN440>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL440=\"\",CL440=\"--\",ISBLANK(CL440)),\"\",IF(CL440>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL440<=Parameters!$E$18,CL440>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL440<=Parameters!$F$18, CL440>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL440<=Parameters!$G$18, CL440>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP440=\"\",CP440=\"--\",ISBLANK(CP440)),\"\",IF(CP440<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP440>=Parameters!$E$21,CP440<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP440>=Parameters!$F$21, CP440<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP440>=Parameters!$G$21, CP440<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ440=\"\",CQ440=\"--\",ISBLANK(CQ440)),\"\",IF(CQ440<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ440>=Parameters!$E$22,CQ440<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ440>=Parameters!$F$22, CQ440<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ440>=Parameters!$G$22, CQ440<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR440='Risk Tables'!$C$44,1,IF(CR440='Risk Tables'!$C$43,2,IF(CR440='Risk Tables'!$C$42, 3, IF(CR440='Risk Tables'!$C$41, 4, IF(CR440='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS440='Risk Tables'!$C$44,1,IF(CS440='Risk Tables'!$C$43,2,IF(CS440='Risk Tables'!$C$42, 3, IF(CS440='Risk Tables'!$C$41, 4, IF(CS440='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT440='Risk Tables'!$C$44,1,IF(CT440='Risk Tables'!$C$43,2,IF(CT440='Risk Tables'!$C$42, 3, IF(CT440='Risk Tables'!$C$41, 4, IF(CT440='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV440='Risk Tables'!$C$44,1,IF(CV440='Risk Tables'!$C$43,2,IF(CV440='Risk Tables'!$C$42, 3, IF(CV440='Risk Tables'!$C$41, 4, IF(CV440='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW440='Risk Tables'!$C$44,1,IF(CW440='Risk Tables'!$C$43,2,IF(CW440='Risk Tables'!$C$42, 3, IF(CW440='Risk Tables'!$C$41, 4, IF(CW440='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX440='Risk Tables'!$C$44,1,IF(CX440='Risk Tables'!$C$43,2,IF(CX440='Risk Tables'!$C$42, 3, IF(CX440='Risk Tables'!$C$41, 4, IF(CX440='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY440='Risk Tables'!$C$44,1,IF(CY440='Risk Tables'!$C$43,2,IF(CY440='Risk Tables'!$C$42, 3, IF(CY440='Risk Tables'!$C$41, 4, IF(CY440='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA440='Risk Tables'!$C$44,1,IF(DA440='Risk Tables'!$C$43,2,IF(DA440='Risk Tables'!$C$42, 3, IF(DA440='Risk Tables'!$C$41, 4, IF(DA440='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB440='Risk Tables'!$C$44,1,IF(DB440='Risk Tables'!$C$43,2,IF(DB440='Risk Tables'!$C$42, 3, IF(DB440='Risk Tables'!$C$41, 4, IF(DB440='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC440='Risk Tables'!$C$44,1,IF(DC440='Risk Tables'!$C$43,2,IF(DC440='Risk Tables'!$C$42, 3, IF(DC440='Risk Tables'!$C$41, 4, IF(DC440='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD440='Risk Tables'!$C$44,1,IF(DD440='Risk Tables'!$C$43,2,IF(DD440='Risk Tables'!$C$42, 3, IF(DD440='Risk Tables'!$C$41, 4, IF(DD440='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE440='Risk Tables'!$C$44,1,IF(DE440='Risk Tables'!$C$43,2,IF(DE440='Risk Tables'!$C$42, 3, IF(DE440='Risk Tables'!$C$41, 4, IF(DE440='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF440='Risk Tables'!$C$44,1,IF(DF440='Risk Tables'!$C$43,2,IF(DF440='Risk Tables'!$C$42, 3, IF(DF440='Risk Tables'!$C$41, 4, IF(DF440='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI440:DW440))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI440:DW440, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD440),\"\",((AD440*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P440,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V440),\"\",((V440*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P440,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO440),\"\",((AO440*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P440,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM440),\"\",((AM440*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P440,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI440),\"\",((AI440*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P440,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF440),\"\",((AF440*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P440,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR440),\"\",((AR440*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P440,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL440),\"\",((BL440*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P440,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM440),\"\",((BM440*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P440,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU440),\"\",((AU440*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P440,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW440),\"\",((AW440*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P440,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK440),\"\",(((BK440)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P440,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A441=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I441,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M441,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A441=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H441,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A441=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H441,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A441=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H441,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A441=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H441,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG441),ISBLANK(AR441)),\"\",IF(AR441<0,'Risk Tables'!$C$46,BG441/AR441)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO441),ISBLANK(AR441)),\"\",IF(AR441<0,'Risk Tables'!$C$46,AO441/AR441)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH441=\"\",ISBLANK(CH441)),\"\",IF(CH441>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH441<=Parameters!$E$4,CH441>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH441<=Parameters!$F$4, CH441>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH441<=Parameters!$G$4, CH441>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI441=\"\",CI441=\"--\",ISBLANK(CI441)),\"\",IF(CI441='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI441>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI441<=Parameters!$E$5,CI441>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI441<=Parameters!$F$5, CI441>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI441<=Parameters!$G$5, CI441>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG441=\"\",CG441=\"--\",ISBLANK(CG441)),\"\",IF(CG441>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG441<=Parameters!$E$6,CG441>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG441<=Parameters!$F$6, CG441>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG441<=Parameters!$G$6, CG441>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY441=\"\",BY441=\"--\",ISBLANK(BY441)),\"\",IF(BY441>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY441<=Parameters!$E$8,BY441>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY441<=Parameters!$F$8, BY441>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY441<=Parameters!$G$8, BY441>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ441=\"\",BZ441=\"--\",ISBLANK(BZ441)),\"\",IF(BZ441>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ441<=Parameters!$E$9,BZ441>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ441<=Parameters!$F$9, BZ441>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ441<=Parameters!$G$9, BZ441>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA441=\"\",CA441=\"--\",ISBLANK(CA441)),\"\",IF(CA441<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA441>=Parameters!$E$10,CA441<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA441>=Parameters!$F$10, CA441<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA441>=Parameters!$G$10, CA441<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB441=\"\",CB441=\"--\",ISBLANK(CB441)),\"\",IF(CB441<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB441>=Parameters!$E$11,CB441<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB441>=Parameters!$F$11, CB441<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB441>=Parameters!$G$11, CB441<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO441=\"\",CO441=\"--\",ISBLANK(CO441)),\"\",IF(CO441<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO441>=Parameters!$E$13,CO441<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO441>=Parameters!$F$13, CO441<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO441>=Parameters!$G$13, CO441<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ441=\"\",CJ441=\"--\",ISBLANK(CJ441)),\"\",IF(CJ441='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ441<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ441>=Parameters!$E$14,CJ441<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ441>=Parameters!$F$14, CJ441<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ441>=Parameters!$G$14, CJ441<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK441=\"\",CK441=\"--\",ISBLANK(CK441)),\"\",IF(AND(CK441<Parameters!$E$15, CK441>=0), 'Risk Tables'!$C$44, IF(AND(CK441>=Parameters!$E$15,CK441<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK441>=Parameters!$F$15, CK441<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK441>=Parameters!$G$15, CK441<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM441=\"\",CM441=\"--\",ISBLANK(CM441)),\"\",IF(CM441>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM441<=Parameters!$E$16,CM441>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM441<=Parameters!$F$16, CM441>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM441<=Parameters!$G$16, CM441>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN441=\"\",CN441=\"--\",ISBLANK(CN441)),\"\",IF(CN441>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN441<=Parameters!$E$17,CN441>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN441<=Parameters!$F$17, CN441>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN441<=Parameters!$G$17, CN441>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL441=\"\",CL441=\"--\",ISBLANK(CL441)),\"\",IF(CL441>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL441<=Parameters!$E$18,CL441>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL441<=Parameters!$F$18, CL441>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL441<=Parameters!$G$18, CL441>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP441=\"\",CP441=\"--\",ISBLANK(CP441)),\"\",IF(CP441<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP441>=Parameters!$E$21,CP441<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP441>=Parameters!$F$21, CP441<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP441>=Parameters!$G$21, CP441<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ441=\"\",CQ441=\"--\",ISBLANK(CQ441)),\"\",IF(CQ441<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ441>=Parameters!$E$22,CQ441<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ441>=Parameters!$F$22, CQ441<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ441>=Parameters!$G$22, CQ441<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR441='Risk Tables'!$C$44,1,IF(CR441='Risk Tables'!$C$43,2,IF(CR441='Risk Tables'!$C$42, 3, IF(CR441='Risk Tables'!$C$41, 4, IF(CR441='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS441='Risk Tables'!$C$44,1,IF(CS441='Risk Tables'!$C$43,2,IF(CS441='Risk Tables'!$C$42, 3, IF(CS441='Risk Tables'!$C$41, 4, IF(CS441='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT441='Risk Tables'!$C$44,1,IF(CT441='Risk Tables'!$C$43,2,IF(CT441='Risk Tables'!$C$42, 3, IF(CT441='Risk Tables'!$C$41, 4, IF(CT441='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV441='Risk Tables'!$C$44,1,IF(CV441='Risk Tables'!$C$43,2,IF(CV441='Risk Tables'!$C$42, 3, IF(CV441='Risk Tables'!$C$41, 4, IF(CV441='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW441='Risk Tables'!$C$44,1,IF(CW441='Risk Tables'!$C$43,2,IF(CW441='Risk Tables'!$C$42, 3, IF(CW441='Risk Tables'!$C$41, 4, IF(CW441='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX441='Risk Tables'!$C$44,1,IF(CX441='Risk Tables'!$C$43,2,IF(CX441='Risk Tables'!$C$42, 3, IF(CX441='Risk Tables'!$C$41, 4, IF(CX441='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY441='Risk Tables'!$C$44,1,IF(CY441='Risk Tables'!$C$43,2,IF(CY441='Risk Tables'!$C$42, 3, IF(CY441='Risk Tables'!$C$41, 4, IF(CY441='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA441='Risk Tables'!$C$44,1,IF(DA441='Risk Tables'!$C$43,2,IF(DA441='Risk Tables'!$C$42, 3, IF(DA441='Risk Tables'!$C$41, 4, IF(DA441='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB441='Risk Tables'!$C$44,1,IF(DB441='Risk Tables'!$C$43,2,IF(DB441='Risk Tables'!$C$42, 3, IF(DB441='Risk Tables'!$C$41, 4, IF(DB441='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC441='Risk Tables'!$C$44,1,IF(DC441='Risk Tables'!$C$43,2,IF(DC441='Risk Tables'!$C$42, 3, IF(DC441='Risk Tables'!$C$41, 4, IF(DC441='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD441='Risk Tables'!$C$44,1,IF(DD441='Risk Tables'!$C$43,2,IF(DD441='Risk Tables'!$C$42, 3, IF(DD441='Risk Tables'!$C$41, 4, IF(DD441='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE441='Risk Tables'!$C$44,1,IF(DE441='Risk Tables'!$C$43,2,IF(DE441='Risk Tables'!$C$42, 3, IF(DE441='Risk Tables'!$C$41, 4, IF(DE441='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF441='Risk Tables'!$C$44,1,IF(DF441='Risk Tables'!$C$43,2,IF(DF441='Risk Tables'!$C$42, 3, IF(DF441='Risk Tables'!$C$41, 4, IF(DF441='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI441:DW441))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI441:DW441, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD441),\"\",((AD441*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P441,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V441),\"\",((V441*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P441,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO441),\"\",((AO441*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P441,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM441),\"\",((AM441*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P441,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI441),\"\",((AI441*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P441,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF441),\"\",((AF441*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P441,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR441),\"\",((AR441*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P441,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL441),\"\",((BL441*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P441,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM441),\"\",((BM441*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P441,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU441),\"\",((AU441*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P441,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW441),\"\",((AW441*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P441,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK441),\"\",(((BK441)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P441,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A442=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I442,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M442,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A442=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H442,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A442=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H442,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A442=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H442,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A442=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H442,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG442),ISBLANK(AR442)),\"\",IF(AR442<0,'Risk Tables'!$C$46,BG442/AR442)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO442),ISBLANK(AR442)),\"\",IF(AR442<0,'Risk Tables'!$C$46,AO442/AR442)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH442=\"\",ISBLANK(CH442)),\"\",IF(CH442>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH442<=Parameters!$E$4,CH442>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH442<=Parameters!$F$4, CH442>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH442<=Parameters!$G$4, CH442>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI442=\"\",CI442=\"--\",ISBLANK(CI442)),\"\",IF(CI442='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI442>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI442<=Parameters!$E$5,CI442>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI442<=Parameters!$F$5, CI442>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI442<=Parameters!$G$5, CI442>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG442=\"\",CG442=\"--\",ISBLANK(CG442)),\"\",IF(CG442>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG442<=Parameters!$E$6,CG442>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG442<=Parameters!$F$6, CG442>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG442<=Parameters!$G$6, CG442>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY442=\"\",BY442=\"--\",ISBLANK(BY442)),\"\",IF(BY442>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY442<=Parameters!$E$8,BY442>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY442<=Parameters!$F$8, BY442>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY442<=Parameters!$G$8, BY442>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ442=\"\",BZ442=\"--\",ISBLANK(BZ442)),\"\",IF(BZ442>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ442<=Parameters!$E$9,BZ442>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ442<=Parameters!$F$9, BZ442>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ442<=Parameters!$G$9, BZ442>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA442=\"\",CA442=\"--\",ISBLANK(CA442)),\"\",IF(CA442<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA442>=Parameters!$E$10,CA442<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA442>=Parameters!$F$10, CA442<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA442>=Parameters!$G$10, CA442<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB442=\"\",CB442=\"--\",ISBLANK(CB442)),\"\",IF(CB442<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB442>=Parameters!$E$11,CB442<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB442>=Parameters!$F$11, CB442<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB442>=Parameters!$G$11, CB442<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO442=\"\",CO442=\"--\",ISBLANK(CO442)),\"\",IF(CO442<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO442>=Parameters!$E$13,CO442<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO442>=Parameters!$F$13, CO442<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO442>=Parameters!$G$13, CO442<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ442=\"\",CJ442=\"--\",ISBLANK(CJ442)),\"\",IF(CJ442='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ442<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ442>=Parameters!$E$14,CJ442<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ442>=Parameters!$F$14, CJ442<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ442>=Parameters!$G$14, CJ442<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK442=\"\",CK442=\"--\",ISBLANK(CK442)),\"\",IF(AND(CK442<Parameters!$E$15, CK442>=0), 'Risk Tables'!$C$44, IF(AND(CK442>=Parameters!$E$15,CK442<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK442>=Parameters!$F$15, CK442<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK442>=Parameters!$G$15, CK442<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM442=\"\",CM442=\"--\",ISBLANK(CM442)),\"\",IF(CM442>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM442<=Parameters!$E$16,CM442>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM442<=Parameters!$F$16, CM442>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM442<=Parameters!$G$16, CM442>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN442=\"\",CN442=\"--\",ISBLANK(CN442)),\"\",IF(CN442>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN442<=Parameters!$E$17,CN442>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN442<=Parameters!$F$17, CN442>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN442<=Parameters!$G$17, CN442>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL442=\"\",CL442=\"--\",ISBLANK(CL442)),\"\",IF(CL442>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL442<=Parameters!$E$18,CL442>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL442<=Parameters!$F$18, CL442>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL442<=Parameters!$G$18, CL442>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP442=\"\",CP442=\"--\",ISBLANK(CP442)),\"\",IF(CP442<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP442>=Parameters!$E$21,CP442<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP442>=Parameters!$F$21, CP442<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP442>=Parameters!$G$21, CP442<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ442=\"\",CQ442=\"--\",ISBLANK(CQ442)),\"\",IF(CQ442<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ442>=Parameters!$E$22,CQ442<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ442>=Parameters!$F$22, CQ442<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ442>=Parameters!$G$22, CQ442<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR442='Risk Tables'!$C$44,1,IF(CR442='Risk Tables'!$C$43,2,IF(CR442='Risk Tables'!$C$42, 3, IF(CR442='Risk Tables'!$C$41, 4, IF(CR442='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS442='Risk Tables'!$C$44,1,IF(CS442='Risk Tables'!$C$43,2,IF(CS442='Risk Tables'!$C$42, 3, IF(CS442='Risk Tables'!$C$41, 4, IF(CS442='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT442='Risk Tables'!$C$44,1,IF(CT442='Risk Tables'!$C$43,2,IF(CT442='Risk Tables'!$C$42, 3, IF(CT442='Risk Tables'!$C$41, 4, IF(CT442='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV442='Risk Tables'!$C$44,1,IF(CV442='Risk Tables'!$C$43,2,IF(CV442='Risk Tables'!$C$42, 3, IF(CV442='Risk Tables'!$C$41, 4, IF(CV442='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW442='Risk Tables'!$C$44,1,IF(CW442='Risk Tables'!$C$43,2,IF(CW442='Risk Tables'!$C$42, 3, IF(CW442='Risk Tables'!$C$41, 4, IF(CW442='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX442='Risk Tables'!$C$44,1,IF(CX442='Risk Tables'!$C$43,2,IF(CX442='Risk Tables'!$C$42, 3, IF(CX442='Risk Tables'!$C$41, 4, IF(CX442='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY442='Risk Tables'!$C$44,1,IF(CY442='Risk Tables'!$C$43,2,IF(CY442='Risk Tables'!$C$42, 3, IF(CY442='Risk Tables'!$C$41, 4, IF(CY442='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA442='Risk Tables'!$C$44,1,IF(DA442='Risk Tables'!$C$43,2,IF(DA442='Risk Tables'!$C$42, 3, IF(DA442='Risk Tables'!$C$41, 4, IF(DA442='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB442='Risk Tables'!$C$44,1,IF(DB442='Risk Tables'!$C$43,2,IF(DB442='Risk Tables'!$C$42, 3, IF(DB442='Risk Tables'!$C$41, 4, IF(DB442='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC442='Risk Tables'!$C$44,1,IF(DC442='Risk Tables'!$C$43,2,IF(DC442='Risk Tables'!$C$42, 3, IF(DC442='Risk Tables'!$C$41, 4, IF(DC442='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD442='Risk Tables'!$C$44,1,IF(DD442='Risk Tables'!$C$43,2,IF(DD442='Risk Tables'!$C$42, 3, IF(DD442='Risk Tables'!$C$41, 4, IF(DD442='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE442='Risk Tables'!$C$44,1,IF(DE442='Risk Tables'!$C$43,2,IF(DE442='Risk Tables'!$C$42, 3, IF(DE442='Risk Tables'!$C$41, 4, IF(DE442='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF442='Risk Tables'!$C$44,1,IF(DF442='Risk Tables'!$C$43,2,IF(DF442='Risk Tables'!$C$42, 3, IF(DF442='Risk Tables'!$C$41, 4, IF(DF442='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI442:DW442))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI442:DW442, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD442),\"\",((AD442*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P442,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V442),\"\",((V442*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P442,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO442),\"\",((AO442*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P442,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM442),\"\",((AM442*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P442,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI442),\"\",((AI442*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P442,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF442),\"\",((AF442*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P442,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR442),\"\",((AR442*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P442,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL442),\"\",((BL442*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P442,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM442),\"\",((BM442*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P442,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU442),\"\",((AU442*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P442,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW442),\"\",((AW442*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P442,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK442),\"\",(((BK442)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P442,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A443=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I443,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M443,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A443=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H443,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A443=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H443,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A443=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H443,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A443=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H443,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG443),ISBLANK(AR443)),\"\",IF(AR443<0,'Risk Tables'!$C$46,BG443/AR443)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO443),ISBLANK(AR443)),\"\",IF(AR443<0,'Risk Tables'!$C$46,AO443/AR443)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH443=\"\",ISBLANK(CH443)),\"\",IF(CH443>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH443<=Parameters!$E$4,CH443>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH443<=Parameters!$F$4, CH443>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH443<=Parameters!$G$4, CH443>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI443=\"\",CI443=\"--\",ISBLANK(CI443)),\"\",IF(CI443='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI443>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI443<=Parameters!$E$5,CI443>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI443<=Parameters!$F$5, CI443>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI443<=Parameters!$G$5, CI443>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG443=\"\",CG443=\"--\",ISBLANK(CG443)),\"\",IF(CG443>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG443<=Parameters!$E$6,CG443>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG443<=Parameters!$F$6, CG443>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG443<=Parameters!$G$6, CG443>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY443=\"\",BY443=\"--\",ISBLANK(BY443)),\"\",IF(BY443>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY443<=Parameters!$E$8,BY443>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY443<=Parameters!$F$8, BY443>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY443<=Parameters!$G$8, BY443>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ443=\"\",BZ443=\"--\",ISBLANK(BZ443)),\"\",IF(BZ443>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ443<=Parameters!$E$9,BZ443>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ443<=Parameters!$F$9, BZ443>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ443<=Parameters!$G$9, BZ443>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA443=\"\",CA443=\"--\",ISBLANK(CA443)),\"\",IF(CA443<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA443>=Parameters!$E$10,CA443<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA443>=Parameters!$F$10, CA443<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA443>=Parameters!$G$10, CA443<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB443=\"\",CB443=\"--\",ISBLANK(CB443)),\"\",IF(CB443<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB443>=Parameters!$E$11,CB443<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB443>=Parameters!$F$11, CB443<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB443>=Parameters!$G$11, CB443<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO443=\"\",CO443=\"--\",ISBLANK(CO443)),\"\",IF(CO443<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO443>=Parameters!$E$13,CO443<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO443>=Parameters!$F$13, CO443<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO443>=Parameters!$G$13, CO443<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ443=\"\",CJ443=\"--\",ISBLANK(CJ443)),\"\",IF(CJ443='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ443<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ443>=Parameters!$E$14,CJ443<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ443>=Parameters!$F$14, CJ443<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ443>=Parameters!$G$14, CJ443<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK443=\"\",CK443=\"--\",ISBLANK(CK443)),\"\",IF(AND(CK443<Parameters!$E$15, CK443>=0), 'Risk Tables'!$C$44, IF(AND(CK443>=Parameters!$E$15,CK443<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK443>=Parameters!$F$15, CK443<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK443>=Parameters!$G$15, CK443<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM443=\"\",CM443=\"--\",ISBLANK(CM443)),\"\",IF(CM443>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM443<=Parameters!$E$16,CM443>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM443<=Parameters!$F$16, CM443>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM443<=Parameters!$G$16, CM443>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN443=\"\",CN443=\"--\",ISBLANK(CN443)),\"\",IF(CN443>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN443<=Parameters!$E$17,CN443>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN443<=Parameters!$F$17, CN443>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN443<=Parameters!$G$17, CN443>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL443=\"\",CL443=\"--\",ISBLANK(CL443)),\"\",IF(CL443>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL443<=Parameters!$E$18,CL443>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL443<=Parameters!$F$18, CL443>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL443<=Parameters!$G$18, CL443>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP443=\"\",CP443=\"--\",ISBLANK(CP443)),\"\",IF(CP443<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP443>=Parameters!$E$21,CP443<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP443>=Parameters!$F$21, CP443<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP443>=Parameters!$G$21, CP443<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ443=\"\",CQ443=\"--\",ISBLANK(CQ443)),\"\",IF(CQ443<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ443>=Parameters!$E$22,CQ443<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ443>=Parameters!$F$22, CQ443<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ443>=Parameters!$G$22, CQ443<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR443='Risk Tables'!$C$44,1,IF(CR443='Risk Tables'!$C$43,2,IF(CR443='Risk Tables'!$C$42, 3, IF(CR443='Risk Tables'!$C$41, 4, IF(CR443='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS443='Risk Tables'!$C$44,1,IF(CS443='Risk Tables'!$C$43,2,IF(CS443='Risk Tables'!$C$42, 3, IF(CS443='Risk Tables'!$C$41, 4, IF(CS443='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT443='Risk Tables'!$C$44,1,IF(CT443='Risk Tables'!$C$43,2,IF(CT443='Risk Tables'!$C$42, 3, IF(CT443='Risk Tables'!$C$41, 4, IF(CT443='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV443='Risk Tables'!$C$44,1,IF(CV443='Risk Tables'!$C$43,2,IF(CV443='Risk Tables'!$C$42, 3, IF(CV443='Risk Tables'!$C$41, 4, IF(CV443='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW443='Risk Tables'!$C$44,1,IF(CW443='Risk Tables'!$C$43,2,IF(CW443='Risk Tables'!$C$42, 3, IF(CW443='Risk Tables'!$C$41, 4, IF(CW443='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX443='Risk Tables'!$C$44,1,IF(CX443='Risk Tables'!$C$43,2,IF(CX443='Risk Tables'!$C$42, 3, IF(CX443='Risk Tables'!$C$41, 4, IF(CX443='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY443='Risk Tables'!$C$44,1,IF(CY443='Risk Tables'!$C$43,2,IF(CY443='Risk Tables'!$C$42, 3, IF(CY443='Risk Tables'!$C$41, 4, IF(CY443='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA443='Risk Tables'!$C$44,1,IF(DA443='Risk Tables'!$C$43,2,IF(DA443='Risk Tables'!$C$42, 3, IF(DA443='Risk Tables'!$C$41, 4, IF(DA443='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB443='Risk Tables'!$C$44,1,IF(DB443='Risk Tables'!$C$43,2,IF(DB443='Risk Tables'!$C$42, 3, IF(DB443='Risk Tables'!$C$41, 4, IF(DB443='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC443='Risk Tables'!$C$44,1,IF(DC443='Risk Tables'!$C$43,2,IF(DC443='Risk Tables'!$C$42, 3, IF(DC443='Risk Tables'!$C$41, 4, IF(DC443='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD443='Risk Tables'!$C$44,1,IF(DD443='Risk Tables'!$C$43,2,IF(DD443='Risk Tables'!$C$42, 3, IF(DD443='Risk Tables'!$C$41, 4, IF(DD443='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE443='Risk Tables'!$C$44,1,IF(DE443='Risk Tables'!$C$43,2,IF(DE443='Risk Tables'!$C$42, 3, IF(DE443='Risk Tables'!$C$41, 4, IF(DE443='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF443='Risk Tables'!$C$44,1,IF(DF443='Risk Tables'!$C$43,2,IF(DF443='Risk Tables'!$C$42, 3, IF(DF443='Risk Tables'!$C$41, 4, IF(DF443='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI443:DW443))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI443:DW443, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD443),\"\",((AD443*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P443,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V443),\"\",((V443*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P443,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO443),\"\",((AO443*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P443,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM443),\"\",((AM443*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P443,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI443),\"\",((AI443*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P443,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF443),\"\",((AF443*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P443,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR443),\"\",((AR443*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P443,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL443),\"\",((BL443*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P443,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM443),\"\",((BM443*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P443,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU443),\"\",((AU443*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P443,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW443),\"\",((AW443*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P443,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK443),\"\",(((BK443)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P443,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A444=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I444,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M444,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A444=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H444,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A444=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H444,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A444=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H444,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A444=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H444,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG444),ISBLANK(AR444)),\"\",IF(AR444<0,'Risk Tables'!$C$46,BG444/AR444)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO444),ISBLANK(AR444)),\"\",IF(AR444<0,'Risk Tables'!$C$46,AO444/AR444)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH444=\"\",ISBLANK(CH444)),\"\",IF(CH444>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH444<=Parameters!$E$4,CH444>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH444<=Parameters!$F$4, CH444>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH444<=Parameters!$G$4, CH444>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI444=\"\",CI444=\"--\",ISBLANK(CI444)),\"\",IF(CI444='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI444>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI444<=Parameters!$E$5,CI444>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI444<=Parameters!$F$5, CI444>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI444<=Parameters!$G$5, CI444>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG444=\"\",CG444=\"--\",ISBLANK(CG444)),\"\",IF(CG444>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG444<=Parameters!$E$6,CG444>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG444<=Parameters!$F$6, CG444>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG444<=Parameters!$G$6, CG444>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY444=\"\",BY444=\"--\",ISBLANK(BY444)),\"\",IF(BY444>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY444<=Parameters!$E$8,BY444>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY444<=Parameters!$F$8, BY444>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY444<=Parameters!$G$8, BY444>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ444=\"\",BZ444=\"--\",ISBLANK(BZ444)),\"\",IF(BZ444>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ444<=Parameters!$E$9,BZ444>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ444<=Parameters!$F$9, BZ444>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ444<=Parameters!$G$9, BZ444>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA444=\"\",CA444=\"--\",ISBLANK(CA444)),\"\",IF(CA444<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA444>=Parameters!$E$10,CA444<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA444>=Parameters!$F$10, CA444<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA444>=Parameters!$G$10, CA444<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB444=\"\",CB444=\"--\",ISBLANK(CB444)),\"\",IF(CB444<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB444>=Parameters!$E$11,CB444<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB444>=Parameters!$F$11, CB444<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB444>=Parameters!$G$11, CB444<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO444=\"\",CO444=\"--\",ISBLANK(CO444)),\"\",IF(CO444<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO444>=Parameters!$E$13,CO444<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO444>=Parameters!$F$13, CO444<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO444>=Parameters!$G$13, CO444<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ444=\"\",CJ444=\"--\",ISBLANK(CJ444)),\"\",IF(CJ444='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ444<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ444>=Parameters!$E$14,CJ444<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ444>=Parameters!$F$14, CJ444<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ444>=Parameters!$G$14, CJ444<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK444=\"\",CK444=\"--\",ISBLANK(CK444)),\"\",IF(AND(CK444<Parameters!$E$15, CK444>=0), 'Risk Tables'!$C$44, IF(AND(CK444>=Parameters!$E$15,CK444<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK444>=Parameters!$F$15, CK444<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK444>=Parameters!$G$15, CK444<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM444=\"\",CM444=\"--\",ISBLANK(CM444)),\"\",IF(CM444>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM444<=Parameters!$E$16,CM444>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM444<=Parameters!$F$16, CM444>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM444<=Parameters!$G$16, CM444>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN444=\"\",CN444=\"--\",ISBLANK(CN444)),\"\",IF(CN444>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN444<=Parameters!$E$17,CN444>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN444<=Parameters!$F$17, CN444>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN444<=Parameters!$G$17, CN444>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL444=\"\",CL444=\"--\",ISBLANK(CL444)),\"\",IF(CL444>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL444<=Parameters!$E$18,CL444>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL444<=Parameters!$F$18, CL444>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL444<=Parameters!$G$18, CL444>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP444=\"\",CP444=\"--\",ISBLANK(CP444)),\"\",IF(CP444<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP444>=Parameters!$E$21,CP444<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP444>=Parameters!$F$21, CP444<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP444>=Parameters!$G$21, CP444<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ444=\"\",CQ444=\"--\",ISBLANK(CQ444)),\"\",IF(CQ444<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ444>=Parameters!$E$22,CQ444<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ444>=Parameters!$F$22, CQ444<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ444>=Parameters!$G$22, CQ444<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR444='Risk Tables'!$C$44,1,IF(CR444='Risk Tables'!$C$43,2,IF(CR444='Risk Tables'!$C$42, 3, IF(CR444='Risk Tables'!$C$41, 4, IF(CR444='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS444='Risk Tables'!$C$44,1,IF(CS444='Risk Tables'!$C$43,2,IF(CS444='Risk Tables'!$C$42, 3, IF(CS444='Risk Tables'!$C$41, 4, IF(CS444='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT444='Risk Tables'!$C$44,1,IF(CT444='Risk Tables'!$C$43,2,IF(CT444='Risk Tables'!$C$42, 3, IF(CT444='Risk Tables'!$C$41, 4, IF(CT444='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV444='Risk Tables'!$C$44,1,IF(CV444='Risk Tables'!$C$43,2,IF(CV444='Risk Tables'!$C$42, 3, IF(CV444='Risk Tables'!$C$41, 4, IF(CV444='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW444='Risk Tables'!$C$44,1,IF(CW444='Risk Tables'!$C$43,2,IF(CW444='Risk Tables'!$C$42, 3, IF(CW444='Risk Tables'!$C$41, 4, IF(CW444='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX444='Risk Tables'!$C$44,1,IF(CX444='Risk Tables'!$C$43,2,IF(CX444='Risk Tables'!$C$42, 3, IF(CX444='Risk Tables'!$C$41, 4, IF(CX444='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY444='Risk Tables'!$C$44,1,IF(CY444='Risk Tables'!$C$43,2,IF(CY444='Risk Tables'!$C$42, 3, IF(CY444='Risk Tables'!$C$41, 4, IF(CY444='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA444='Risk Tables'!$C$44,1,IF(DA444='Risk Tables'!$C$43,2,IF(DA444='Risk Tables'!$C$42, 3, IF(DA444='Risk Tables'!$C$41, 4, IF(DA444='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB444='Risk Tables'!$C$44,1,IF(DB444='Risk Tables'!$C$43,2,IF(DB444='Risk Tables'!$C$42, 3, IF(DB444='Risk Tables'!$C$41, 4, IF(DB444='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC444='Risk Tables'!$C$44,1,IF(DC444='Risk Tables'!$C$43,2,IF(DC444='Risk Tables'!$C$42, 3, IF(DC444='Risk Tables'!$C$41, 4, IF(DC444='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD444='Risk Tables'!$C$44,1,IF(DD444='Risk Tables'!$C$43,2,IF(DD444='Risk Tables'!$C$42, 3, IF(DD444='Risk Tables'!$C$41, 4, IF(DD444='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE444='Risk Tables'!$C$44,1,IF(DE444='Risk Tables'!$C$43,2,IF(DE444='Risk Tables'!$C$42, 3, IF(DE444='Risk Tables'!$C$41, 4, IF(DE444='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF444='Risk Tables'!$C$44,1,IF(DF444='Risk Tables'!$C$43,2,IF(DF444='Risk Tables'!$C$42, 3, IF(DF444='Risk Tables'!$C$41, 4, IF(DF444='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI444:DW444))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI444:DW444, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD444),\"\",((AD444*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P444,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V444),\"\",((V444*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P444,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO444),\"\",((AO444*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P444,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM444),\"\",((AM444*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P444,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI444),\"\",((AI444*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P444,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF444),\"\",((AF444*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P444,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR444),\"\",((AR444*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P444,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL444),\"\",((BL444*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P444,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM444),\"\",((BM444*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P444,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU444),\"\",((AU444*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P444,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW444),\"\",((AW444*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P444,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK444),\"\",(((BK444)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P444,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A445=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I445,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M445,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A445=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H445,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A445=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H445,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A445=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H445,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A445=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H445,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG445),ISBLANK(AR445)),\"\",IF(AR445<0,'Risk Tables'!$C$46,BG445/AR445)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO445),ISBLANK(AR445)),\"\",IF(AR445<0,'Risk Tables'!$C$46,AO445/AR445)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH445=\"\",ISBLANK(CH445)),\"\",IF(CH445>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH445<=Parameters!$E$4,CH445>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH445<=Parameters!$F$4, CH445>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH445<=Parameters!$G$4, CH445>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI445=\"\",CI445=\"--\",ISBLANK(CI445)),\"\",IF(CI445='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI445>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI445<=Parameters!$E$5,CI445>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI445<=Parameters!$F$5, CI445>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI445<=Parameters!$G$5, CI445>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG445=\"\",CG445=\"--\",ISBLANK(CG445)),\"\",IF(CG445>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG445<=Parameters!$E$6,CG445>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG445<=Parameters!$F$6, CG445>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG445<=Parameters!$G$6, CG445>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY445=\"\",BY445=\"--\",ISBLANK(BY445)),\"\",IF(BY445>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY445<=Parameters!$E$8,BY445>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY445<=Parameters!$F$8, BY445>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY445<=Parameters!$G$8, BY445>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ445=\"\",BZ445=\"--\",ISBLANK(BZ445)),\"\",IF(BZ445>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ445<=Parameters!$E$9,BZ445>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ445<=Parameters!$F$9, BZ445>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ445<=Parameters!$G$9, BZ445>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA445=\"\",CA445=\"--\",ISBLANK(CA445)),\"\",IF(CA445<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA445>=Parameters!$E$10,CA445<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA445>=Parameters!$F$10, CA445<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA445>=Parameters!$G$10, CA445<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB445=\"\",CB445=\"--\",ISBLANK(CB445)),\"\",IF(CB445<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB445>=Parameters!$E$11,CB445<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB445>=Parameters!$F$11, CB445<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB445>=Parameters!$G$11, CB445<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO445=\"\",CO445=\"--\",ISBLANK(CO445)),\"\",IF(CO445<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO445>=Parameters!$E$13,CO445<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO445>=Parameters!$F$13, CO445<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO445>=Parameters!$G$13, CO445<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ445=\"\",CJ445=\"--\",ISBLANK(CJ445)),\"\",IF(CJ445='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ445<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ445>=Parameters!$E$14,CJ445<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ445>=Parameters!$F$14, CJ445<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ445>=Parameters!$G$14, CJ445<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK445=\"\",CK445=\"--\",ISBLANK(CK445)),\"\",IF(AND(CK445<Parameters!$E$15, CK445>=0), 'Risk Tables'!$C$44, IF(AND(CK445>=Parameters!$E$15,CK445<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK445>=Parameters!$F$15, CK445<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK445>=Parameters!$G$15, CK445<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM445=\"\",CM445=\"--\",ISBLANK(CM445)),\"\",IF(CM445>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM445<=Parameters!$E$16,CM445>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM445<=Parameters!$F$16, CM445>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM445<=Parameters!$G$16, CM445>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN445=\"\",CN445=\"--\",ISBLANK(CN445)),\"\",IF(CN445>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN445<=Parameters!$E$17,CN445>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN445<=Parameters!$F$17, CN445>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN445<=Parameters!$G$17, CN445>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL445=\"\",CL445=\"--\",ISBLANK(CL445)),\"\",IF(CL445>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL445<=Parameters!$E$18,CL445>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL445<=Parameters!$F$18, CL445>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL445<=Parameters!$G$18, CL445>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP445=\"\",CP445=\"--\",ISBLANK(CP445)),\"\",IF(CP445<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP445>=Parameters!$E$21,CP445<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP445>=Parameters!$F$21, CP445<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP445>=Parameters!$G$21, CP445<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ445=\"\",CQ445=\"--\",ISBLANK(CQ445)),\"\",IF(CQ445<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ445>=Parameters!$E$22,CQ445<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ445>=Parameters!$F$22, CQ445<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ445>=Parameters!$G$22, CQ445<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR445='Risk Tables'!$C$44,1,IF(CR445='Risk Tables'!$C$43,2,IF(CR445='Risk Tables'!$C$42, 3, IF(CR445='Risk Tables'!$C$41, 4, IF(CR445='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS445='Risk Tables'!$C$44,1,IF(CS445='Risk Tables'!$C$43,2,IF(CS445='Risk Tables'!$C$42, 3, IF(CS445='Risk Tables'!$C$41, 4, IF(CS445='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT445='Risk Tables'!$C$44,1,IF(CT445='Risk Tables'!$C$43,2,IF(CT445='Risk Tables'!$C$42, 3, IF(CT445='Risk Tables'!$C$41, 4, IF(CT445='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV445='Risk Tables'!$C$44,1,IF(CV445='Risk Tables'!$C$43,2,IF(CV445='Risk Tables'!$C$42, 3, IF(CV445='Risk Tables'!$C$41, 4, IF(CV445='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW445='Risk Tables'!$C$44,1,IF(CW445='Risk Tables'!$C$43,2,IF(CW445='Risk Tables'!$C$42, 3, IF(CW445='Risk Tables'!$C$41, 4, IF(CW445='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX445='Risk Tables'!$C$44,1,IF(CX445='Risk Tables'!$C$43,2,IF(CX445='Risk Tables'!$C$42, 3, IF(CX445='Risk Tables'!$C$41, 4, IF(CX445='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY445='Risk Tables'!$C$44,1,IF(CY445='Risk Tables'!$C$43,2,IF(CY445='Risk Tables'!$C$42, 3, IF(CY445='Risk Tables'!$C$41, 4, IF(CY445='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA445='Risk Tables'!$C$44,1,IF(DA445='Risk Tables'!$C$43,2,IF(DA445='Risk Tables'!$C$42, 3, IF(DA445='Risk Tables'!$C$41, 4, IF(DA445='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB445='Risk Tables'!$C$44,1,IF(DB445='Risk Tables'!$C$43,2,IF(DB445='Risk Tables'!$C$42, 3, IF(DB445='Risk Tables'!$C$41, 4, IF(DB445='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC445='Risk Tables'!$C$44,1,IF(DC445='Risk Tables'!$C$43,2,IF(DC445='Risk Tables'!$C$42, 3, IF(DC445='Risk Tables'!$C$41, 4, IF(DC445='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD445='Risk Tables'!$C$44,1,IF(DD445='Risk Tables'!$C$43,2,IF(DD445='Risk Tables'!$C$42, 3, IF(DD445='Risk Tables'!$C$41, 4, IF(DD445='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE445='Risk Tables'!$C$44,1,IF(DE445='Risk Tables'!$C$43,2,IF(DE445='Risk Tables'!$C$42, 3, IF(DE445='Risk Tables'!$C$41, 4, IF(DE445='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF445='Risk Tables'!$C$44,1,IF(DF445='Risk Tables'!$C$43,2,IF(DF445='Risk Tables'!$C$42, 3, IF(DF445='Risk Tables'!$C$41, 4, IF(DF445='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI445:DW445))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI445:DW445, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD445),\"\",((AD445*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P445,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V445),\"\",((V445*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P445,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO445),\"\",((AO445*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P445,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM445),\"\",((AM445*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P445,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI445),\"\",((AI445*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P445,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF445),\"\",((AF445*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P445,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR445),\"\",((AR445*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P445,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL445),\"\",((BL445*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P445,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM445),\"\",((BM445*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P445,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU445),\"\",((AU445*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P445,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW445),\"\",((AW445*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P445,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK445),\"\",(((BK445)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P445,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A446=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I446,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M446,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A446=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H446,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A446=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H446,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A446=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H446,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A446=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H446,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG446),ISBLANK(AR446)),\"\",IF(AR446<0,'Risk Tables'!$C$46,BG446/AR446)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO446),ISBLANK(AR446)),\"\",IF(AR446<0,'Risk Tables'!$C$46,AO446/AR446)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH446=\"\",ISBLANK(CH446)),\"\",IF(CH446>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH446<=Parameters!$E$4,CH446>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH446<=Parameters!$F$4, CH446>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH446<=Parameters!$G$4, CH446>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI446=\"\",CI446=\"--\",ISBLANK(CI446)),\"\",IF(CI446='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI446>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI446<=Parameters!$E$5,CI446>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI446<=Parameters!$F$5, CI446>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI446<=Parameters!$G$5, CI446>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG446=\"\",CG446=\"--\",ISBLANK(CG446)),\"\",IF(CG446>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG446<=Parameters!$E$6,CG446>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG446<=Parameters!$F$6, CG446>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG446<=Parameters!$G$6, CG446>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY446=\"\",BY446=\"--\",ISBLANK(BY446)),\"\",IF(BY446>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY446<=Parameters!$E$8,BY446>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY446<=Parameters!$F$8, BY446>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY446<=Parameters!$G$8, BY446>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ446=\"\",BZ446=\"--\",ISBLANK(BZ446)),\"\",IF(BZ446>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ446<=Parameters!$E$9,BZ446>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ446<=Parameters!$F$9, BZ446>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ446<=Parameters!$G$9, BZ446>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA446=\"\",CA446=\"--\",ISBLANK(CA446)),\"\",IF(CA446<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA446>=Parameters!$E$10,CA446<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA446>=Parameters!$F$10, CA446<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA446>=Parameters!$G$10, CA446<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB446=\"\",CB446=\"--\",ISBLANK(CB446)),\"\",IF(CB446<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB446>=Parameters!$E$11,CB446<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB446>=Parameters!$F$11, CB446<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB446>=Parameters!$G$11, CB446<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO446=\"\",CO446=\"--\",ISBLANK(CO446)),\"\",IF(CO446<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO446>=Parameters!$E$13,CO446<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO446>=Parameters!$F$13, CO446<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO446>=Parameters!$G$13, CO446<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ446=\"\",CJ446=\"--\",ISBLANK(CJ446)),\"\",IF(CJ446='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ446<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ446>=Parameters!$E$14,CJ446<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ446>=Parameters!$F$14, CJ446<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ446>=Parameters!$G$14, CJ446<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK446=\"\",CK446=\"--\",ISBLANK(CK446)),\"\",IF(AND(CK446<Parameters!$E$15, CK446>=0), 'Risk Tables'!$C$44, IF(AND(CK446>=Parameters!$E$15,CK446<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK446>=Parameters!$F$15, CK446<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK446>=Parameters!$G$15, CK446<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM446=\"\",CM446=\"--\",ISBLANK(CM446)),\"\",IF(CM446>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM446<=Parameters!$E$16,CM446>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM446<=Parameters!$F$16, CM446>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM446<=Parameters!$G$16, CM446>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN446=\"\",CN446=\"--\",ISBLANK(CN446)),\"\",IF(CN446>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN446<=Parameters!$E$17,CN446>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN446<=Parameters!$F$17, CN446>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN446<=Parameters!$G$17, CN446>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL446=\"\",CL446=\"--\",ISBLANK(CL446)),\"\",IF(CL446>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL446<=Parameters!$E$18,CL446>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL446<=Parameters!$F$18, CL446>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL446<=Parameters!$G$18, CL446>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP446=\"\",CP446=\"--\",ISBLANK(CP446)),\"\",IF(CP446<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP446>=Parameters!$E$21,CP446<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP446>=Parameters!$F$21, CP446<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP446>=Parameters!$G$21, CP446<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ446=\"\",CQ446=\"--\",ISBLANK(CQ446)),\"\",IF(CQ446<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ446>=Parameters!$E$22,CQ446<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ446>=Parameters!$F$22, CQ446<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ446>=Parameters!$G$22, CQ446<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR446='Risk Tables'!$C$44,1,IF(CR446='Risk Tables'!$C$43,2,IF(CR446='Risk Tables'!$C$42, 3, IF(CR446='Risk Tables'!$C$41, 4, IF(CR446='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS446='Risk Tables'!$C$44,1,IF(CS446='Risk Tables'!$C$43,2,IF(CS446='Risk Tables'!$C$42, 3, IF(CS446='Risk Tables'!$C$41, 4, IF(CS446='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT446='Risk Tables'!$C$44,1,IF(CT446='Risk Tables'!$C$43,2,IF(CT446='Risk Tables'!$C$42, 3, IF(CT446='Risk Tables'!$C$41, 4, IF(CT446='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV446='Risk Tables'!$C$44,1,IF(CV446='Risk Tables'!$C$43,2,IF(CV446='Risk Tables'!$C$42, 3, IF(CV446='Risk Tables'!$C$41, 4, IF(CV446='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW446='Risk Tables'!$C$44,1,IF(CW446='Risk Tables'!$C$43,2,IF(CW446='Risk Tables'!$C$42, 3, IF(CW446='Risk Tables'!$C$41, 4, IF(CW446='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX446='Risk Tables'!$C$44,1,IF(CX446='Risk Tables'!$C$43,2,IF(CX446='Risk Tables'!$C$42, 3, IF(CX446='Risk Tables'!$C$41, 4, IF(CX446='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY446='Risk Tables'!$C$44,1,IF(CY446='Risk Tables'!$C$43,2,IF(CY446='Risk Tables'!$C$42, 3, IF(CY446='Risk Tables'!$C$41, 4, IF(CY446='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA446='Risk Tables'!$C$44,1,IF(DA446='Risk Tables'!$C$43,2,IF(DA446='Risk Tables'!$C$42, 3, IF(DA446='Risk Tables'!$C$41, 4, IF(DA446='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB446='Risk Tables'!$C$44,1,IF(DB446='Risk Tables'!$C$43,2,IF(DB446='Risk Tables'!$C$42, 3, IF(DB446='Risk Tables'!$C$41, 4, IF(DB446='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC446='Risk Tables'!$C$44,1,IF(DC446='Risk Tables'!$C$43,2,IF(DC446='Risk Tables'!$C$42, 3, IF(DC446='Risk Tables'!$C$41, 4, IF(DC446='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD446='Risk Tables'!$C$44,1,IF(DD446='Risk Tables'!$C$43,2,IF(DD446='Risk Tables'!$C$42, 3, IF(DD446='Risk Tables'!$C$41, 4, IF(DD446='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE446='Risk Tables'!$C$44,1,IF(DE446='Risk Tables'!$C$43,2,IF(DE446='Risk Tables'!$C$42, 3, IF(DE446='Risk Tables'!$C$41, 4, IF(DE446='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF446='Risk Tables'!$C$44,1,IF(DF446='Risk Tables'!$C$43,2,IF(DF446='Risk Tables'!$C$42, 3, IF(DF446='Risk Tables'!$C$41, 4, IF(DF446='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI446:DW446))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI446:DW446, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD446),\"\",((AD446*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P446,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V446),\"\",((V446*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P446,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO446),\"\",((AO446*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P446,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM446),\"\",((AM446*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P446,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI446),\"\",((AI446*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P446,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF446),\"\",((AF446*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P446,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR446),\"\",((AR446*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P446,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL446),\"\",((BL446*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P446,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM446),\"\",((BM446*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P446,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU446),\"\",((AU446*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P446,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW446),\"\",((AW446*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P446,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK446),\"\",(((BK446)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P446,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A447=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I447,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M447,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A447=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H447,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A447=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H447,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A447=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H447,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A447=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H447,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG447),ISBLANK(AR447)),\"\",IF(AR447<0,'Risk Tables'!$C$46,BG447/AR447)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO447),ISBLANK(AR447)),\"\",IF(AR447<0,'Risk Tables'!$C$46,AO447/AR447)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH447=\"\",ISBLANK(CH447)),\"\",IF(CH447>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH447<=Parameters!$E$4,CH447>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH447<=Parameters!$F$4, CH447>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH447<=Parameters!$G$4, CH447>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI447=\"\",CI447=\"--\",ISBLANK(CI447)),\"\",IF(CI447='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI447>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI447<=Parameters!$E$5,CI447>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI447<=Parameters!$F$5, CI447>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI447<=Parameters!$G$5, CI447>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG447=\"\",CG447=\"--\",ISBLANK(CG447)),\"\",IF(CG447>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG447<=Parameters!$E$6,CG447>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG447<=Parameters!$F$6, CG447>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG447<=Parameters!$G$6, CG447>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY447=\"\",BY447=\"--\",ISBLANK(BY447)),\"\",IF(BY447>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY447<=Parameters!$E$8,BY447>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY447<=Parameters!$F$8, BY447>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY447<=Parameters!$G$8, BY447>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ447=\"\",BZ447=\"--\",ISBLANK(BZ447)),\"\",IF(BZ447>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ447<=Parameters!$E$9,BZ447>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ447<=Parameters!$F$9, BZ447>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ447<=Parameters!$G$9, BZ447>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA447=\"\",CA447=\"--\",ISBLANK(CA447)),\"\",IF(CA447<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA447>=Parameters!$E$10,CA447<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA447>=Parameters!$F$10, CA447<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA447>=Parameters!$G$10, CA447<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB447=\"\",CB447=\"--\",ISBLANK(CB447)),\"\",IF(CB447<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB447>=Parameters!$E$11,CB447<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB447>=Parameters!$F$11, CB447<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB447>=Parameters!$G$11, CB447<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO447=\"\",CO447=\"--\",ISBLANK(CO447)),\"\",IF(CO447<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO447>=Parameters!$E$13,CO447<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO447>=Parameters!$F$13, CO447<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO447>=Parameters!$G$13, CO447<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ447=\"\",CJ447=\"--\",ISBLANK(CJ447)),\"\",IF(CJ447='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ447<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ447>=Parameters!$E$14,CJ447<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ447>=Parameters!$F$14, CJ447<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ447>=Parameters!$G$14, CJ447<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK447=\"\",CK447=\"--\",ISBLANK(CK447)),\"\",IF(AND(CK447<Parameters!$E$15, CK447>=0), 'Risk Tables'!$C$44, IF(AND(CK447>=Parameters!$E$15,CK447<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK447>=Parameters!$F$15, CK447<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK447>=Parameters!$G$15, CK447<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM447=\"\",CM447=\"--\",ISBLANK(CM447)),\"\",IF(CM447>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM447<=Parameters!$E$16,CM447>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM447<=Parameters!$F$16, CM447>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM447<=Parameters!$G$16, CM447>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN447=\"\",CN447=\"--\",ISBLANK(CN447)),\"\",IF(CN447>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN447<=Parameters!$E$17,CN447>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN447<=Parameters!$F$17, CN447>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN447<=Parameters!$G$17, CN447>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL447=\"\",CL447=\"--\",ISBLANK(CL447)),\"\",IF(CL447>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL447<=Parameters!$E$18,CL447>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL447<=Parameters!$F$18, CL447>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL447<=Parameters!$G$18, CL447>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP447=\"\",CP447=\"--\",ISBLANK(CP447)),\"\",IF(CP447<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP447>=Parameters!$E$21,CP447<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP447>=Parameters!$F$21, CP447<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP447>=Parameters!$G$21, CP447<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ447=\"\",CQ447=\"--\",ISBLANK(CQ447)),\"\",IF(CQ447<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ447>=Parameters!$E$22,CQ447<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ447>=Parameters!$F$22, CQ447<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ447>=Parameters!$G$22, CQ447<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR447='Risk Tables'!$C$44,1,IF(CR447='Risk Tables'!$C$43,2,IF(CR447='Risk Tables'!$C$42, 3, IF(CR447='Risk Tables'!$C$41, 4, IF(CR447='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS447='Risk Tables'!$C$44,1,IF(CS447='Risk Tables'!$C$43,2,IF(CS447='Risk Tables'!$C$42, 3, IF(CS447='Risk Tables'!$C$41, 4, IF(CS447='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT447='Risk Tables'!$C$44,1,IF(CT447='Risk Tables'!$C$43,2,IF(CT447='Risk Tables'!$C$42, 3, IF(CT447='Risk Tables'!$C$41, 4, IF(CT447='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV447='Risk Tables'!$C$44,1,IF(CV447='Risk Tables'!$C$43,2,IF(CV447='Risk Tables'!$C$42, 3, IF(CV447='Risk Tables'!$C$41, 4, IF(CV447='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW447='Risk Tables'!$C$44,1,IF(CW447='Risk Tables'!$C$43,2,IF(CW447='Risk Tables'!$C$42, 3, IF(CW447='Risk Tables'!$C$41, 4, IF(CW447='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX447='Risk Tables'!$C$44,1,IF(CX447='Risk Tables'!$C$43,2,IF(CX447='Risk Tables'!$C$42, 3, IF(CX447='Risk Tables'!$C$41, 4, IF(CX447='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY447='Risk Tables'!$C$44,1,IF(CY447='Risk Tables'!$C$43,2,IF(CY447='Risk Tables'!$C$42, 3, IF(CY447='Risk Tables'!$C$41, 4, IF(CY447='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA447='Risk Tables'!$C$44,1,IF(DA447='Risk Tables'!$C$43,2,IF(DA447='Risk Tables'!$C$42, 3, IF(DA447='Risk Tables'!$C$41, 4, IF(DA447='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB447='Risk Tables'!$C$44,1,IF(DB447='Risk Tables'!$C$43,2,IF(DB447='Risk Tables'!$C$42, 3, IF(DB447='Risk Tables'!$C$41, 4, IF(DB447='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC447='Risk Tables'!$C$44,1,IF(DC447='Risk Tables'!$C$43,2,IF(DC447='Risk Tables'!$C$42, 3, IF(DC447='Risk Tables'!$C$41, 4, IF(DC447='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD447='Risk Tables'!$C$44,1,IF(DD447='Risk Tables'!$C$43,2,IF(DD447='Risk Tables'!$C$42, 3, IF(DD447='Risk Tables'!$C$41, 4, IF(DD447='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE447='Risk Tables'!$C$44,1,IF(DE447='Risk Tables'!$C$43,2,IF(DE447='Risk Tables'!$C$42, 3, IF(DE447='Risk Tables'!$C$41, 4, IF(DE447='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF447='Risk Tables'!$C$44,1,IF(DF447='Risk Tables'!$C$43,2,IF(DF447='Risk Tables'!$C$42, 3, IF(DF447='Risk Tables'!$C$41, 4, IF(DF447='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI447:DW447))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI447:DW447, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD447),\"\",((AD447*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P447,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V447),\"\",((V447*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P447,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO447),\"\",((AO447*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P447,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM447),\"\",((AM447*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P447,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI447),\"\",((AI447*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P447,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF447),\"\",((AF447*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P447,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR447),\"\",((AR447*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P447,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL447),\"\",((BL447*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P447,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM447),\"\",((BM447*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P447,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU447),\"\",((AU447*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P447,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW447),\"\",((AW447*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P447,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK447),\"\",(((BK447)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P447,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A448=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I448,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M448,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A448=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H448,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A448=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H448,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A448=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H448,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A448=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H448,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG448),ISBLANK(AR448)),\"\",IF(AR448<0,'Risk Tables'!$C$46,BG448/AR448)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO448),ISBLANK(AR448)),\"\",IF(AR448<0,'Risk Tables'!$C$46,AO448/AR448)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH448=\"\",ISBLANK(CH448)),\"\",IF(CH448>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH448<=Parameters!$E$4,CH448>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH448<=Parameters!$F$4, CH448>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH448<=Parameters!$G$4, CH448>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI448=\"\",CI448=\"--\",ISBLANK(CI448)),\"\",IF(CI448='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI448>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI448<=Parameters!$E$5,CI448>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI448<=Parameters!$F$5, CI448>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI448<=Parameters!$G$5, CI448>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG448=\"\",CG448=\"--\",ISBLANK(CG448)),\"\",IF(CG448>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG448<=Parameters!$E$6,CG448>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG448<=Parameters!$F$6, CG448>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG448<=Parameters!$G$6, CG448>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY448=\"\",BY448=\"--\",ISBLANK(BY448)),\"\",IF(BY448>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY448<=Parameters!$E$8,BY448>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY448<=Parameters!$F$8, BY448>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY448<=Parameters!$G$8, BY448>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ448=\"\",BZ448=\"--\",ISBLANK(BZ448)),\"\",IF(BZ448>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ448<=Parameters!$E$9,BZ448>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ448<=Parameters!$F$9, BZ448>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ448<=Parameters!$G$9, BZ448>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA448=\"\",CA448=\"--\",ISBLANK(CA448)),\"\",IF(CA448<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA448>=Parameters!$E$10,CA448<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA448>=Parameters!$F$10, CA448<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA448>=Parameters!$G$10, CA448<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB448=\"\",CB448=\"--\",ISBLANK(CB448)),\"\",IF(CB448<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB448>=Parameters!$E$11,CB448<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB448>=Parameters!$F$11, CB448<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB448>=Parameters!$G$11, CB448<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO448=\"\",CO448=\"--\",ISBLANK(CO448)),\"\",IF(CO448<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO448>=Parameters!$E$13,CO448<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO448>=Parameters!$F$13, CO448<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO448>=Parameters!$G$13, CO448<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ448=\"\",CJ448=\"--\",ISBLANK(CJ448)),\"\",IF(CJ448='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ448<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ448>=Parameters!$E$14,CJ448<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ448>=Parameters!$F$14, CJ448<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ448>=Parameters!$G$14, CJ448<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK448=\"\",CK448=\"--\",ISBLANK(CK448)),\"\",IF(AND(CK448<Parameters!$E$15, CK448>=0), 'Risk Tables'!$C$44, IF(AND(CK448>=Parameters!$E$15,CK448<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK448>=Parameters!$F$15, CK448<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK448>=Parameters!$G$15, CK448<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM448=\"\",CM448=\"--\",ISBLANK(CM448)),\"\",IF(CM448>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM448<=Parameters!$E$16,CM448>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM448<=Parameters!$F$16, CM448>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM448<=Parameters!$G$16, CM448>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN448=\"\",CN448=\"--\",ISBLANK(CN448)),\"\",IF(CN448>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN448<=Parameters!$E$17,CN448>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN448<=Parameters!$F$17, CN448>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN448<=Parameters!$G$17, CN448>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL448=\"\",CL448=\"--\",ISBLANK(CL448)),\"\",IF(CL448>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL448<=Parameters!$E$18,CL448>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL448<=Parameters!$F$18, CL448>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL448<=Parameters!$G$18, CL448>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP448=\"\",CP448=\"--\",ISBLANK(CP448)),\"\",IF(CP448<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP448>=Parameters!$E$21,CP448<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP448>=Parameters!$F$21, CP448<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP448>=Parameters!$G$21, CP448<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ448=\"\",CQ448=\"--\",ISBLANK(CQ448)),\"\",IF(CQ448<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ448>=Parameters!$E$22,CQ448<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ448>=Parameters!$F$22, CQ448<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ448>=Parameters!$G$22, CQ448<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR448='Risk Tables'!$C$44,1,IF(CR448='Risk Tables'!$C$43,2,IF(CR448='Risk Tables'!$C$42, 3, IF(CR448='Risk Tables'!$C$41, 4, IF(CR448='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS448='Risk Tables'!$C$44,1,IF(CS448='Risk Tables'!$C$43,2,IF(CS448='Risk Tables'!$C$42, 3, IF(CS448='Risk Tables'!$C$41, 4, IF(CS448='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT448='Risk Tables'!$C$44,1,IF(CT448='Risk Tables'!$C$43,2,IF(CT448='Risk Tables'!$C$42, 3, IF(CT448='Risk Tables'!$C$41, 4, IF(CT448='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV448='Risk Tables'!$C$44,1,IF(CV448='Risk Tables'!$C$43,2,IF(CV448='Risk Tables'!$C$42, 3, IF(CV448='Risk Tables'!$C$41, 4, IF(CV448='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW448='Risk Tables'!$C$44,1,IF(CW448='Risk Tables'!$C$43,2,IF(CW448='Risk Tables'!$C$42, 3, IF(CW448='Risk Tables'!$C$41, 4, IF(CW448='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX448='Risk Tables'!$C$44,1,IF(CX448='Risk Tables'!$C$43,2,IF(CX448='Risk Tables'!$C$42, 3, IF(CX448='Risk Tables'!$C$41, 4, IF(CX448='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY448='Risk Tables'!$C$44,1,IF(CY448='Risk Tables'!$C$43,2,IF(CY448='Risk Tables'!$C$42, 3, IF(CY448='Risk Tables'!$C$41, 4, IF(CY448='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA448='Risk Tables'!$C$44,1,IF(DA448='Risk Tables'!$C$43,2,IF(DA448='Risk Tables'!$C$42, 3, IF(DA448='Risk Tables'!$C$41, 4, IF(DA448='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB448='Risk Tables'!$C$44,1,IF(DB448='Risk Tables'!$C$43,2,IF(DB448='Risk Tables'!$C$42, 3, IF(DB448='Risk Tables'!$C$41, 4, IF(DB448='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC448='Risk Tables'!$C$44,1,IF(DC448='Risk Tables'!$C$43,2,IF(DC448='Risk Tables'!$C$42, 3, IF(DC448='Risk Tables'!$C$41, 4, IF(DC448='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD448='Risk Tables'!$C$44,1,IF(DD448='Risk Tables'!$C$43,2,IF(DD448='Risk Tables'!$C$42, 3, IF(DD448='Risk Tables'!$C$41, 4, IF(DD448='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE448='Risk Tables'!$C$44,1,IF(DE448='Risk Tables'!$C$43,2,IF(DE448='Risk Tables'!$C$42, 3, IF(DE448='Risk Tables'!$C$41, 4, IF(DE448='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF448='Risk Tables'!$C$44,1,IF(DF448='Risk Tables'!$C$43,2,IF(DF448='Risk Tables'!$C$42, 3, IF(DF448='Risk Tables'!$C$41, 4, IF(DF448='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI448:DW448))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI448:DW448, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD448),\"\",((AD448*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P448,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V448),\"\",((V448*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P448,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO448),\"\",((AO448*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P448,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM448),\"\",((AM448*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P448,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI448),\"\",((AI448*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P448,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF448),\"\",((AF448*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P448,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR448),\"\",((AR448*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P448,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL448),\"\",((BL448*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P448,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM448),\"\",((BM448*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P448,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU448),\"\",((AU448*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P448,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW448),\"\",((AW448*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P448,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK448),\"\",(((BK448)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P448,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A449=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I449,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M449,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A449=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H449,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A449=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H449,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A449=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H449,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A449=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H449,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG449),ISBLANK(AR449)),\"\",IF(AR449<0,'Risk Tables'!$C$46,BG449/AR449)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO449),ISBLANK(AR449)),\"\",IF(AR449<0,'Risk Tables'!$C$46,AO449/AR449)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH449=\"\",ISBLANK(CH449)),\"\",IF(CH449>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH449<=Parameters!$E$4,CH449>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH449<=Parameters!$F$4, CH449>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH449<=Parameters!$G$4, CH449>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI449=\"\",CI449=\"--\",ISBLANK(CI449)),\"\",IF(CI449='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI449>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI449<=Parameters!$E$5,CI449>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI449<=Parameters!$F$5, CI449>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI449<=Parameters!$G$5, CI449>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG449=\"\",CG449=\"--\",ISBLANK(CG449)),\"\",IF(CG449>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG449<=Parameters!$E$6,CG449>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG449<=Parameters!$F$6, CG449>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG449<=Parameters!$G$6, CG449>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY449=\"\",BY449=\"--\",ISBLANK(BY449)),\"\",IF(BY449>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY449<=Parameters!$E$8,BY449>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY449<=Parameters!$F$8, BY449>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY449<=Parameters!$G$8, BY449>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ449=\"\",BZ449=\"--\",ISBLANK(BZ449)),\"\",IF(BZ449>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ449<=Parameters!$E$9,BZ449>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ449<=Parameters!$F$9, BZ449>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ449<=Parameters!$G$9, BZ449>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA449=\"\",CA449=\"--\",ISBLANK(CA449)),\"\",IF(CA449<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA449>=Parameters!$E$10,CA449<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA449>=Parameters!$F$10, CA449<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA449>=Parameters!$G$10, CA449<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB449=\"\",CB449=\"--\",ISBLANK(CB449)),\"\",IF(CB449<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB449>=Parameters!$E$11,CB449<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB449>=Parameters!$F$11, CB449<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB449>=Parameters!$G$11, CB449<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO449=\"\",CO449=\"--\",ISBLANK(CO449)),\"\",IF(CO449<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO449>=Parameters!$E$13,CO449<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO449>=Parameters!$F$13, CO449<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO449>=Parameters!$G$13, CO449<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ449=\"\",CJ449=\"--\",ISBLANK(CJ449)),\"\",IF(CJ449='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ449<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ449>=Parameters!$E$14,CJ449<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ449>=Parameters!$F$14, CJ449<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ449>=Parameters!$G$14, CJ449<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK449=\"\",CK449=\"--\",ISBLANK(CK449)),\"\",IF(AND(CK449<Parameters!$E$15, CK449>=0), 'Risk Tables'!$C$44, IF(AND(CK449>=Parameters!$E$15,CK449<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK449>=Parameters!$F$15, CK449<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK449>=Parameters!$G$15, CK449<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM449=\"\",CM449=\"--\",ISBLANK(CM449)),\"\",IF(CM449>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM449<=Parameters!$E$16,CM449>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM449<=Parameters!$F$16, CM449>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM449<=Parameters!$G$16, CM449>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN449=\"\",CN449=\"--\",ISBLANK(CN449)),\"\",IF(CN449>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN449<=Parameters!$E$17,CN449>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN449<=Parameters!$F$17, CN449>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN449<=Parameters!$G$17, CN449>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL449=\"\",CL449=\"--\",ISBLANK(CL449)),\"\",IF(CL449>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL449<=Parameters!$E$18,CL449>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL449<=Parameters!$F$18, CL449>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL449<=Parameters!$G$18, CL449>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP449=\"\",CP449=\"--\",ISBLANK(CP449)),\"\",IF(CP449<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP449>=Parameters!$E$21,CP449<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP449>=Parameters!$F$21, CP449<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP449>=Parameters!$G$21, CP449<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ449=\"\",CQ449=\"--\",ISBLANK(CQ449)),\"\",IF(CQ449<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ449>=Parameters!$E$22,CQ449<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ449>=Parameters!$F$22, CQ449<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ449>=Parameters!$G$22, CQ449<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR449='Risk Tables'!$C$44,1,IF(CR449='Risk Tables'!$C$43,2,IF(CR449='Risk Tables'!$C$42, 3, IF(CR449='Risk Tables'!$C$41, 4, IF(CR449='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS449='Risk Tables'!$C$44,1,IF(CS449='Risk Tables'!$C$43,2,IF(CS449='Risk Tables'!$C$42, 3, IF(CS449='Risk Tables'!$C$41, 4, IF(CS449='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT449='Risk Tables'!$C$44,1,IF(CT449='Risk Tables'!$C$43,2,IF(CT449='Risk Tables'!$C$42, 3, IF(CT449='Risk Tables'!$C$41, 4, IF(CT449='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV449='Risk Tables'!$C$44,1,IF(CV449='Risk Tables'!$C$43,2,IF(CV449='Risk Tables'!$C$42, 3, IF(CV449='Risk Tables'!$C$41, 4, IF(CV449='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW449='Risk Tables'!$C$44,1,IF(CW449='Risk Tables'!$C$43,2,IF(CW449='Risk Tables'!$C$42, 3, IF(CW449='Risk Tables'!$C$41, 4, IF(CW449='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX449='Risk Tables'!$C$44,1,IF(CX449='Risk Tables'!$C$43,2,IF(CX449='Risk Tables'!$C$42, 3, IF(CX449='Risk Tables'!$C$41, 4, IF(CX449='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY449='Risk Tables'!$C$44,1,IF(CY449='Risk Tables'!$C$43,2,IF(CY449='Risk Tables'!$C$42, 3, IF(CY449='Risk Tables'!$C$41, 4, IF(CY449='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA449='Risk Tables'!$C$44,1,IF(DA449='Risk Tables'!$C$43,2,IF(DA449='Risk Tables'!$C$42, 3, IF(DA449='Risk Tables'!$C$41, 4, IF(DA449='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB449='Risk Tables'!$C$44,1,IF(DB449='Risk Tables'!$C$43,2,IF(DB449='Risk Tables'!$C$42, 3, IF(DB449='Risk Tables'!$C$41, 4, IF(DB449='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC449='Risk Tables'!$C$44,1,IF(DC449='Risk Tables'!$C$43,2,IF(DC449='Risk Tables'!$C$42, 3, IF(DC449='Risk Tables'!$C$41, 4, IF(DC449='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD449='Risk Tables'!$C$44,1,IF(DD449='Risk Tables'!$C$43,2,IF(DD449='Risk Tables'!$C$42, 3, IF(DD449='Risk Tables'!$C$41, 4, IF(DD449='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE449='Risk Tables'!$C$44,1,IF(DE449='Risk Tables'!$C$43,2,IF(DE449='Risk Tables'!$C$42, 3, IF(DE449='Risk Tables'!$C$41, 4, IF(DE449='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF449='Risk Tables'!$C$44,1,IF(DF449='Risk Tables'!$C$43,2,IF(DF449='Risk Tables'!$C$42, 3, IF(DF449='Risk Tables'!$C$41, 4, IF(DF449='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI449:DW449))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI449:DW449, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD449),\"\",((AD449*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P449,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V449),\"\",((V449*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P449,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO449),\"\",((AO449*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P449,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM449),\"\",((AM449*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P449,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI449),\"\",((AI449*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P449,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF449),\"\",((AF449*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P449,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR449),\"\",((AR449*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P449,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL449),\"\",((BL449*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P449,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM449),\"\",((BM449*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P449,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU449),\"\",((AU449*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P449,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW449),\"\",((AW449*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P449,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK449),\"\",(((BK449)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P449,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A450=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I450,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M450,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A450=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H450,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A450=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H450,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A450=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H450,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A450=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H450,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG450),ISBLANK(AR450)),\"\",IF(AR450<0,'Risk Tables'!$C$46,BG450/AR450)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO450),ISBLANK(AR450)),\"\",IF(AR450<0,'Risk Tables'!$C$46,AO450/AR450)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH450=\"\",ISBLANK(CH450)),\"\",IF(CH450>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH450<=Parameters!$E$4,CH450>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH450<=Parameters!$F$4, CH450>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH450<=Parameters!$G$4, CH450>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI450=\"\",CI450=\"--\",ISBLANK(CI450)),\"\",IF(CI450='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI450>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI450<=Parameters!$E$5,CI450>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI450<=Parameters!$F$5, CI450>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI450<=Parameters!$G$5, CI450>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG450=\"\",CG450=\"--\",ISBLANK(CG450)),\"\",IF(CG450>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG450<=Parameters!$E$6,CG450>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG450<=Parameters!$F$6, CG450>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG450<=Parameters!$G$6, CG450>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY450=\"\",BY450=\"--\",ISBLANK(BY450)),\"\",IF(BY450>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY450<=Parameters!$E$8,BY450>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY450<=Parameters!$F$8, BY450>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY450<=Parameters!$G$8, BY450>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ450=\"\",BZ450=\"--\",ISBLANK(BZ450)),\"\",IF(BZ450>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ450<=Parameters!$E$9,BZ450>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ450<=Parameters!$F$9, BZ450>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ450<=Parameters!$G$9, BZ450>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA450=\"\",CA450=\"--\",ISBLANK(CA450)),\"\",IF(CA450<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA450>=Parameters!$E$10,CA450<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA450>=Parameters!$F$10, CA450<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA450>=Parameters!$G$10, CA450<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB450=\"\",CB450=\"--\",ISBLANK(CB450)),\"\",IF(CB450<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB450>=Parameters!$E$11,CB450<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB450>=Parameters!$F$11, CB450<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB450>=Parameters!$G$11, CB450<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO450=\"\",CO450=\"--\",ISBLANK(CO450)),\"\",IF(CO450<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO450>=Parameters!$E$13,CO450<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO450>=Parameters!$F$13, CO450<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO450>=Parameters!$G$13, CO450<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ450=\"\",CJ450=\"--\",ISBLANK(CJ450)),\"\",IF(CJ450='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ450<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ450>=Parameters!$E$14,CJ450<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ450>=Parameters!$F$14, CJ450<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ450>=Parameters!$G$14, CJ450<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK450=\"\",CK450=\"--\",ISBLANK(CK450)),\"\",IF(AND(CK450<Parameters!$E$15, CK450>=0), 'Risk Tables'!$C$44, IF(AND(CK450>=Parameters!$E$15,CK450<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK450>=Parameters!$F$15, CK450<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK450>=Parameters!$G$15, CK450<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM450=\"\",CM450=\"--\",ISBLANK(CM450)),\"\",IF(CM450>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM450<=Parameters!$E$16,CM450>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM450<=Parameters!$F$16, CM450>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM450<=Parameters!$G$16, CM450>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN450=\"\",CN450=\"--\",ISBLANK(CN450)),\"\",IF(CN450>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN450<=Parameters!$E$17,CN450>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN450<=Parameters!$F$17, CN450>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN450<=Parameters!$G$17, CN450>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL450=\"\",CL450=\"--\",ISBLANK(CL450)),\"\",IF(CL450>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL450<=Parameters!$E$18,CL450>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL450<=Parameters!$F$18, CL450>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL450<=Parameters!$G$18, CL450>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP450=\"\",CP450=\"--\",ISBLANK(CP450)),\"\",IF(CP450<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP450>=Parameters!$E$21,CP450<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP450>=Parameters!$F$21, CP450<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP450>=Parameters!$G$21, CP450<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ450=\"\",CQ450=\"--\",ISBLANK(CQ450)),\"\",IF(CQ450<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ450>=Parameters!$E$22,CQ450<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ450>=Parameters!$F$22, CQ450<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ450>=Parameters!$G$22, CQ450<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR450='Risk Tables'!$C$44,1,IF(CR450='Risk Tables'!$C$43,2,IF(CR450='Risk Tables'!$C$42, 3, IF(CR450='Risk Tables'!$C$41, 4, IF(CR450='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS450='Risk Tables'!$C$44,1,IF(CS450='Risk Tables'!$C$43,2,IF(CS450='Risk Tables'!$C$42, 3, IF(CS450='Risk Tables'!$C$41, 4, IF(CS450='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT450='Risk Tables'!$C$44,1,IF(CT450='Risk Tables'!$C$43,2,IF(CT450='Risk Tables'!$C$42, 3, IF(CT450='Risk Tables'!$C$41, 4, IF(CT450='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV450='Risk Tables'!$C$44,1,IF(CV450='Risk Tables'!$C$43,2,IF(CV450='Risk Tables'!$C$42, 3, IF(CV450='Risk Tables'!$C$41, 4, IF(CV450='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW450='Risk Tables'!$C$44,1,IF(CW450='Risk Tables'!$C$43,2,IF(CW450='Risk Tables'!$C$42, 3, IF(CW450='Risk Tables'!$C$41, 4, IF(CW450='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX450='Risk Tables'!$C$44,1,IF(CX450='Risk Tables'!$C$43,2,IF(CX450='Risk Tables'!$C$42, 3, IF(CX450='Risk Tables'!$C$41, 4, IF(CX450='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY450='Risk Tables'!$C$44,1,IF(CY450='Risk Tables'!$C$43,2,IF(CY450='Risk Tables'!$C$42, 3, IF(CY450='Risk Tables'!$C$41, 4, IF(CY450='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA450='Risk Tables'!$C$44,1,IF(DA450='Risk Tables'!$C$43,2,IF(DA450='Risk Tables'!$C$42, 3, IF(DA450='Risk Tables'!$C$41, 4, IF(DA450='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB450='Risk Tables'!$C$44,1,IF(DB450='Risk Tables'!$C$43,2,IF(DB450='Risk Tables'!$C$42, 3, IF(DB450='Risk Tables'!$C$41, 4, IF(DB450='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC450='Risk Tables'!$C$44,1,IF(DC450='Risk Tables'!$C$43,2,IF(DC450='Risk Tables'!$C$42, 3, IF(DC450='Risk Tables'!$C$41, 4, IF(DC450='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD450='Risk Tables'!$C$44,1,IF(DD450='Risk Tables'!$C$43,2,IF(DD450='Risk Tables'!$C$42, 3, IF(DD450='Risk Tables'!$C$41, 4, IF(DD450='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE450='Risk Tables'!$C$44,1,IF(DE450='Risk Tables'!$C$43,2,IF(DE450='Risk Tables'!$C$42, 3, IF(DE450='Risk Tables'!$C$41, 4, IF(DE450='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF450='Risk Tables'!$C$44,1,IF(DF450='Risk Tables'!$C$43,2,IF(DF450='Risk Tables'!$C$42, 3, IF(DF450='Risk Tables'!$C$41, 4, IF(DF450='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI450:DW450))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI450:DW450, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD450),\"\",((AD450*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P450,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V450),\"\",((V450*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P450,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO450),\"\",((AO450*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P450,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM450),\"\",((AM450*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P450,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI450),\"\",((AI450*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P450,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF450),\"\",((AF450*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P450,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR450),\"\",((AR450*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P450,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL450),\"\",((BL450*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P450,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM450),\"\",((BM450*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P450,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU450),\"\",((AU450*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P450,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW450),\"\",((AW450*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P450,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK450),\"\",(((BK450)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P450,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A451=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I451,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M451,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A451=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H451,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A451=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H451,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A451=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H451,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A451=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H451,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG451),ISBLANK(AR451)),\"\",IF(AR451<0,'Risk Tables'!$C$46,BG451/AR451)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO451),ISBLANK(AR451)),\"\",IF(AR451<0,'Risk Tables'!$C$46,AO451/AR451)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH451=\"\",ISBLANK(CH451)),\"\",IF(CH451>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH451<=Parameters!$E$4,CH451>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH451<=Parameters!$F$4, CH451>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH451<=Parameters!$G$4, CH451>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI451=\"\",CI451=\"--\",ISBLANK(CI451)),\"\",IF(CI451='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI451>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI451<=Parameters!$E$5,CI451>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI451<=Parameters!$F$5, CI451>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI451<=Parameters!$G$5, CI451>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG451=\"\",CG451=\"--\",ISBLANK(CG451)),\"\",IF(CG451>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG451<=Parameters!$E$6,CG451>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG451<=Parameters!$F$6, CG451>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG451<=Parameters!$G$6, CG451>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY451=\"\",BY451=\"--\",ISBLANK(BY451)),\"\",IF(BY451>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY451<=Parameters!$E$8,BY451>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY451<=Parameters!$F$8, BY451>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY451<=Parameters!$G$8, BY451>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ451=\"\",BZ451=\"--\",ISBLANK(BZ451)),\"\",IF(BZ451>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ451<=Parameters!$E$9,BZ451>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ451<=Parameters!$F$9, BZ451>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ451<=Parameters!$G$9, BZ451>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA451=\"\",CA451=\"--\",ISBLANK(CA451)),\"\",IF(CA451<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA451>=Parameters!$E$10,CA451<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA451>=Parameters!$F$10, CA451<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA451>=Parameters!$G$10, CA451<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB451=\"\",CB451=\"--\",ISBLANK(CB451)),\"\",IF(CB451<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB451>=Parameters!$E$11,CB451<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB451>=Parameters!$F$11, CB451<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB451>=Parameters!$G$11, CB451<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO451=\"\",CO451=\"--\",ISBLANK(CO451)),\"\",IF(CO451<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO451>=Parameters!$E$13,CO451<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO451>=Parameters!$F$13, CO451<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO451>=Parameters!$G$13, CO451<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ451=\"\",CJ451=\"--\",ISBLANK(CJ451)),\"\",IF(CJ451='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ451<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ451>=Parameters!$E$14,CJ451<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ451>=Parameters!$F$14, CJ451<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ451>=Parameters!$G$14, CJ451<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK451=\"\",CK451=\"--\",ISBLANK(CK451)),\"\",IF(AND(CK451<Parameters!$E$15, CK451>=0), 'Risk Tables'!$C$44, IF(AND(CK451>=Parameters!$E$15,CK451<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK451>=Parameters!$F$15, CK451<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK451>=Parameters!$G$15, CK451<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM451=\"\",CM451=\"--\",ISBLANK(CM451)),\"\",IF(CM451>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM451<=Parameters!$E$16,CM451>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM451<=Parameters!$F$16, CM451>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM451<=Parameters!$G$16, CM451>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN451=\"\",CN451=\"--\",ISBLANK(CN451)),\"\",IF(CN451>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN451<=Parameters!$E$17,CN451>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN451<=Parameters!$F$17, CN451>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN451<=Parameters!$G$17, CN451>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL451=\"\",CL451=\"--\",ISBLANK(CL451)),\"\",IF(CL451>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL451<=Parameters!$E$18,CL451>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL451<=Parameters!$F$18, CL451>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL451<=Parameters!$G$18, CL451>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP451=\"\",CP451=\"--\",ISBLANK(CP451)),\"\",IF(CP451<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP451>=Parameters!$E$21,CP451<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP451>=Parameters!$F$21, CP451<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP451>=Parameters!$G$21, CP451<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ451=\"\",CQ451=\"--\",ISBLANK(CQ451)),\"\",IF(CQ451<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ451>=Parameters!$E$22,CQ451<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ451>=Parameters!$F$22, CQ451<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ451>=Parameters!$G$22, CQ451<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR451='Risk Tables'!$C$44,1,IF(CR451='Risk Tables'!$C$43,2,IF(CR451='Risk Tables'!$C$42, 3, IF(CR451='Risk Tables'!$C$41, 4, IF(CR451='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS451='Risk Tables'!$C$44,1,IF(CS451='Risk Tables'!$C$43,2,IF(CS451='Risk Tables'!$C$42, 3, IF(CS451='Risk Tables'!$C$41, 4, IF(CS451='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT451='Risk Tables'!$C$44,1,IF(CT451='Risk Tables'!$C$43,2,IF(CT451='Risk Tables'!$C$42, 3, IF(CT451='Risk Tables'!$C$41, 4, IF(CT451='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV451='Risk Tables'!$C$44,1,IF(CV451='Risk Tables'!$C$43,2,IF(CV451='Risk Tables'!$C$42, 3, IF(CV451='Risk Tables'!$C$41, 4, IF(CV451='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW451='Risk Tables'!$C$44,1,IF(CW451='Risk Tables'!$C$43,2,IF(CW451='Risk Tables'!$C$42, 3, IF(CW451='Risk Tables'!$C$41, 4, IF(CW451='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX451='Risk Tables'!$C$44,1,IF(CX451='Risk Tables'!$C$43,2,IF(CX451='Risk Tables'!$C$42, 3, IF(CX451='Risk Tables'!$C$41, 4, IF(CX451='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY451='Risk Tables'!$C$44,1,IF(CY451='Risk Tables'!$C$43,2,IF(CY451='Risk Tables'!$C$42, 3, IF(CY451='Risk Tables'!$C$41, 4, IF(CY451='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA451='Risk Tables'!$C$44,1,IF(DA451='Risk Tables'!$C$43,2,IF(DA451='Risk Tables'!$C$42, 3, IF(DA451='Risk Tables'!$C$41, 4, IF(DA451='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB451='Risk Tables'!$C$44,1,IF(DB451='Risk Tables'!$C$43,2,IF(DB451='Risk Tables'!$C$42, 3, IF(DB451='Risk Tables'!$C$41, 4, IF(DB451='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC451='Risk Tables'!$C$44,1,IF(DC451='Risk Tables'!$C$43,2,IF(DC451='Risk Tables'!$C$42, 3, IF(DC451='Risk Tables'!$C$41, 4, IF(DC451='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD451='Risk Tables'!$C$44,1,IF(DD451='Risk Tables'!$C$43,2,IF(DD451='Risk Tables'!$C$42, 3, IF(DD451='Risk Tables'!$C$41, 4, IF(DD451='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE451='Risk Tables'!$C$44,1,IF(DE451='Risk Tables'!$C$43,2,IF(DE451='Risk Tables'!$C$42, 3, IF(DE451='Risk Tables'!$C$41, 4, IF(DE451='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF451='Risk Tables'!$C$44,1,IF(DF451='Risk Tables'!$C$43,2,IF(DF451='Risk Tables'!$C$42, 3, IF(DF451='Risk Tables'!$C$41, 4, IF(DF451='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI451:DW451))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI451:DW451, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD451),\"\",((AD451*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P451,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V451),\"\",((V451*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P451,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO451),\"\",((AO451*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P451,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM451),\"\",((AM451*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P451,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI451),\"\",((AI451*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P451,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF451),\"\",((AF451*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P451,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR451),\"\",((AR451*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P451,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL451),\"\",((BL451*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P451,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM451),\"\",((BM451*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P451,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU451),\"\",((AU451*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P451,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW451),\"\",((AW451*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P451,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK451),\"\",(((BK451)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P451,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A452=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I452,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M452,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A452=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H452,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A452=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H452,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A452=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H452,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A452=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H452,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG452),ISBLANK(AR452)),\"\",IF(AR452<0,'Risk Tables'!$C$46,BG452/AR452)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO452),ISBLANK(AR452)),\"\",IF(AR452<0,'Risk Tables'!$C$46,AO452/AR452)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH452=\"\",ISBLANK(CH452)),\"\",IF(CH452>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH452<=Parameters!$E$4,CH452>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH452<=Parameters!$F$4, CH452>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH452<=Parameters!$G$4, CH452>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI452=\"\",CI452=\"--\",ISBLANK(CI452)),\"\",IF(CI452='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI452>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI452<=Parameters!$E$5,CI452>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI452<=Parameters!$F$5, CI452>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI452<=Parameters!$G$5, CI452>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG452=\"\",CG452=\"--\",ISBLANK(CG452)),\"\",IF(CG452>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG452<=Parameters!$E$6,CG452>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG452<=Parameters!$F$6, CG452>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG452<=Parameters!$G$6, CG452>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY452=\"\",BY452=\"--\",ISBLANK(BY452)),\"\",IF(BY452>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY452<=Parameters!$E$8,BY452>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY452<=Parameters!$F$8, BY452>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY452<=Parameters!$G$8, BY452>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ452=\"\",BZ452=\"--\",ISBLANK(BZ452)),\"\",IF(BZ452>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ452<=Parameters!$E$9,BZ452>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ452<=Parameters!$F$9, BZ452>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ452<=Parameters!$G$9, BZ452>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA452=\"\",CA452=\"--\",ISBLANK(CA452)),\"\",IF(CA452<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA452>=Parameters!$E$10,CA452<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA452>=Parameters!$F$10, CA452<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA452>=Parameters!$G$10, CA452<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB452=\"\",CB452=\"--\",ISBLANK(CB452)),\"\",IF(CB452<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB452>=Parameters!$E$11,CB452<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB452>=Parameters!$F$11, CB452<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB452>=Parameters!$G$11, CB452<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO452=\"\",CO452=\"--\",ISBLANK(CO452)),\"\",IF(CO452<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO452>=Parameters!$E$13,CO452<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO452>=Parameters!$F$13, CO452<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO452>=Parameters!$G$13, CO452<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ452=\"\",CJ452=\"--\",ISBLANK(CJ452)),\"\",IF(CJ452='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ452<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ452>=Parameters!$E$14,CJ452<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ452>=Parameters!$F$14, CJ452<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ452>=Parameters!$G$14, CJ452<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK452=\"\",CK452=\"--\",ISBLANK(CK452)),\"\",IF(AND(CK452<Parameters!$E$15, CK452>=0), 'Risk Tables'!$C$44, IF(AND(CK452>=Parameters!$E$15,CK452<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK452>=Parameters!$F$15, CK452<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK452>=Parameters!$G$15, CK452<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM452=\"\",CM452=\"--\",ISBLANK(CM452)),\"\",IF(CM452>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM452<=Parameters!$E$16,CM452>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM452<=Parameters!$F$16, CM452>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM452<=Parameters!$G$16, CM452>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN452=\"\",CN452=\"--\",ISBLANK(CN452)),\"\",IF(CN452>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN452<=Parameters!$E$17,CN452>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN452<=Parameters!$F$17, CN452>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN452<=Parameters!$G$17, CN452>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL452=\"\",CL452=\"--\",ISBLANK(CL452)),\"\",IF(CL452>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL452<=Parameters!$E$18,CL452>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL452<=Parameters!$F$18, CL452>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL452<=Parameters!$G$18, CL452>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP452=\"\",CP452=\"--\",ISBLANK(CP452)),\"\",IF(CP452<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP452>=Parameters!$E$21,CP452<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP452>=Parameters!$F$21, CP452<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP452>=Parameters!$G$21, CP452<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ452=\"\",CQ452=\"--\",ISBLANK(CQ452)),\"\",IF(CQ452<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ452>=Parameters!$E$22,CQ452<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ452>=Parameters!$F$22, CQ452<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ452>=Parameters!$G$22, CQ452<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR452='Risk Tables'!$C$44,1,IF(CR452='Risk Tables'!$C$43,2,IF(CR452='Risk Tables'!$C$42, 3, IF(CR452='Risk Tables'!$C$41, 4, IF(CR452='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS452='Risk Tables'!$C$44,1,IF(CS452='Risk Tables'!$C$43,2,IF(CS452='Risk Tables'!$C$42, 3, IF(CS452='Risk Tables'!$C$41, 4, IF(CS452='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT452='Risk Tables'!$C$44,1,IF(CT452='Risk Tables'!$C$43,2,IF(CT452='Risk Tables'!$C$42, 3, IF(CT452='Risk Tables'!$C$41, 4, IF(CT452='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV452='Risk Tables'!$C$44,1,IF(CV452='Risk Tables'!$C$43,2,IF(CV452='Risk Tables'!$C$42, 3, IF(CV452='Risk Tables'!$C$41, 4, IF(CV452='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW452='Risk Tables'!$C$44,1,IF(CW452='Risk Tables'!$C$43,2,IF(CW452='Risk Tables'!$C$42, 3, IF(CW452='Risk Tables'!$C$41, 4, IF(CW452='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX452='Risk Tables'!$C$44,1,IF(CX452='Risk Tables'!$C$43,2,IF(CX452='Risk Tables'!$C$42, 3, IF(CX452='Risk Tables'!$C$41, 4, IF(CX452='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY452='Risk Tables'!$C$44,1,IF(CY452='Risk Tables'!$C$43,2,IF(CY452='Risk Tables'!$C$42, 3, IF(CY452='Risk Tables'!$C$41, 4, IF(CY452='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA452='Risk Tables'!$C$44,1,IF(DA452='Risk Tables'!$C$43,2,IF(DA452='Risk Tables'!$C$42, 3, IF(DA452='Risk Tables'!$C$41, 4, IF(DA452='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB452='Risk Tables'!$C$44,1,IF(DB452='Risk Tables'!$C$43,2,IF(DB452='Risk Tables'!$C$42, 3, IF(DB452='Risk Tables'!$C$41, 4, IF(DB452='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC452='Risk Tables'!$C$44,1,IF(DC452='Risk Tables'!$C$43,2,IF(DC452='Risk Tables'!$C$42, 3, IF(DC452='Risk Tables'!$C$41, 4, IF(DC452='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD452='Risk Tables'!$C$44,1,IF(DD452='Risk Tables'!$C$43,2,IF(DD452='Risk Tables'!$C$42, 3, IF(DD452='Risk Tables'!$C$41, 4, IF(DD452='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE452='Risk Tables'!$C$44,1,IF(DE452='Risk Tables'!$C$43,2,IF(DE452='Risk Tables'!$C$42, 3, IF(DE452='Risk Tables'!$C$41, 4, IF(DE452='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF452='Risk Tables'!$C$44,1,IF(DF452='Risk Tables'!$C$43,2,IF(DF452='Risk Tables'!$C$42, 3, IF(DF452='Risk Tables'!$C$41, 4, IF(DF452='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI452:DW452))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI452:DW452, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD452),\"\",((AD452*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P452,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V452),\"\",((V452*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P452,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO452),\"\",((AO452*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P452,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM452),\"\",((AM452*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P452,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI452),\"\",((AI452*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P452,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF452),\"\",((AF452*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P452,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR452),\"\",((AR452*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P452,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL452),\"\",((BL452*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P452,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM452),\"\",((BM452*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P452,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU452),\"\",((AU452*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P452,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW452),\"\",((AW452*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P452,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK452),\"\",(((BK452)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P452,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A453=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I453,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M453,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A453=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H453,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A453=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H453,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A453=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H453,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A453=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H453,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG453),ISBLANK(AR453)),\"\",IF(AR453<0,'Risk Tables'!$C$46,BG453/AR453)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO453),ISBLANK(AR453)),\"\",IF(AR453<0,'Risk Tables'!$C$46,AO453/AR453)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH453=\"\",ISBLANK(CH453)),\"\",IF(CH453>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH453<=Parameters!$E$4,CH453>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH453<=Parameters!$F$4, CH453>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH453<=Parameters!$G$4, CH453>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI453=\"\",CI453=\"--\",ISBLANK(CI453)),\"\",IF(CI453='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI453>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI453<=Parameters!$E$5,CI453>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI453<=Parameters!$F$5, CI453>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI453<=Parameters!$G$5, CI453>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG453=\"\",CG453=\"--\",ISBLANK(CG453)),\"\",IF(CG453>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG453<=Parameters!$E$6,CG453>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG453<=Parameters!$F$6, CG453>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG453<=Parameters!$G$6, CG453>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY453=\"\",BY453=\"--\",ISBLANK(BY453)),\"\",IF(BY453>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY453<=Parameters!$E$8,BY453>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY453<=Parameters!$F$8, BY453>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY453<=Parameters!$G$8, BY453>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ453=\"\",BZ453=\"--\",ISBLANK(BZ453)),\"\",IF(BZ453>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ453<=Parameters!$E$9,BZ453>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ453<=Parameters!$F$9, BZ453>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ453<=Parameters!$G$9, BZ453>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA453=\"\",CA453=\"--\",ISBLANK(CA453)),\"\",IF(CA453<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA453>=Parameters!$E$10,CA453<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA453>=Parameters!$F$10, CA453<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA453>=Parameters!$G$10, CA453<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB453=\"\",CB453=\"--\",ISBLANK(CB453)),\"\",IF(CB453<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB453>=Parameters!$E$11,CB453<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB453>=Parameters!$F$11, CB453<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB453>=Parameters!$G$11, CB453<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO453=\"\",CO453=\"--\",ISBLANK(CO453)),\"\",IF(CO453<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO453>=Parameters!$E$13,CO453<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO453>=Parameters!$F$13, CO453<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO453>=Parameters!$G$13, CO453<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ453=\"\",CJ453=\"--\",ISBLANK(CJ453)),\"\",IF(CJ453='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ453<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ453>=Parameters!$E$14,CJ453<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ453>=Parameters!$F$14, CJ453<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ453>=Parameters!$G$14, CJ453<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK453=\"\",CK453=\"--\",ISBLANK(CK453)),\"\",IF(AND(CK453<Parameters!$E$15, CK453>=0), 'Risk Tables'!$C$44, IF(AND(CK453>=Parameters!$E$15,CK453<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK453>=Parameters!$F$15, CK453<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK453>=Parameters!$G$15, CK453<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM453=\"\",CM453=\"--\",ISBLANK(CM453)),\"\",IF(CM453>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM453<=Parameters!$E$16,CM453>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM453<=Parameters!$F$16, CM453>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM453<=Parameters!$G$16, CM453>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN453=\"\",CN453=\"--\",ISBLANK(CN453)),\"\",IF(CN453>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN453<=Parameters!$E$17,CN453>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN453<=Parameters!$F$17, CN453>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN453<=Parameters!$G$17, CN453>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL453=\"\",CL453=\"--\",ISBLANK(CL453)),\"\",IF(CL453>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL453<=Parameters!$E$18,CL453>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL453<=Parameters!$F$18, CL453>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL453<=Parameters!$G$18, CL453>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP453=\"\",CP453=\"--\",ISBLANK(CP453)),\"\",IF(CP453<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP453>=Parameters!$E$21,CP453<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP453>=Parameters!$F$21, CP453<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP453>=Parameters!$G$21, CP453<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ453=\"\",CQ453=\"--\",ISBLANK(CQ453)),\"\",IF(CQ453<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ453>=Parameters!$E$22,CQ453<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ453>=Parameters!$F$22, CQ453<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ453>=Parameters!$G$22, CQ453<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR453='Risk Tables'!$C$44,1,IF(CR453='Risk Tables'!$C$43,2,IF(CR453='Risk Tables'!$C$42, 3, IF(CR453='Risk Tables'!$C$41, 4, IF(CR453='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS453='Risk Tables'!$C$44,1,IF(CS453='Risk Tables'!$C$43,2,IF(CS453='Risk Tables'!$C$42, 3, IF(CS453='Risk Tables'!$C$41, 4, IF(CS453='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT453='Risk Tables'!$C$44,1,IF(CT453='Risk Tables'!$C$43,2,IF(CT453='Risk Tables'!$C$42, 3, IF(CT453='Risk Tables'!$C$41, 4, IF(CT453='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV453='Risk Tables'!$C$44,1,IF(CV453='Risk Tables'!$C$43,2,IF(CV453='Risk Tables'!$C$42, 3, IF(CV453='Risk Tables'!$C$41, 4, IF(CV453='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW453='Risk Tables'!$C$44,1,IF(CW453='Risk Tables'!$C$43,2,IF(CW453='Risk Tables'!$C$42, 3, IF(CW453='Risk Tables'!$C$41, 4, IF(CW453='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX453='Risk Tables'!$C$44,1,IF(CX453='Risk Tables'!$C$43,2,IF(CX453='Risk Tables'!$C$42, 3, IF(CX453='Risk Tables'!$C$41, 4, IF(CX453='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY453='Risk Tables'!$C$44,1,IF(CY453='Risk Tables'!$C$43,2,IF(CY453='Risk Tables'!$C$42, 3, IF(CY453='Risk Tables'!$C$41, 4, IF(CY453='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA453='Risk Tables'!$C$44,1,IF(DA453='Risk Tables'!$C$43,2,IF(DA453='Risk Tables'!$C$42, 3, IF(DA453='Risk Tables'!$C$41, 4, IF(DA453='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB453='Risk Tables'!$C$44,1,IF(DB453='Risk Tables'!$C$43,2,IF(DB453='Risk Tables'!$C$42, 3, IF(DB453='Risk Tables'!$C$41, 4, IF(DB453='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC453='Risk Tables'!$C$44,1,IF(DC453='Risk Tables'!$C$43,2,IF(DC453='Risk Tables'!$C$42, 3, IF(DC453='Risk Tables'!$C$41, 4, IF(DC453='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD453='Risk Tables'!$C$44,1,IF(DD453='Risk Tables'!$C$43,2,IF(DD453='Risk Tables'!$C$42, 3, IF(DD453='Risk Tables'!$C$41, 4, IF(DD453='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE453='Risk Tables'!$C$44,1,IF(DE453='Risk Tables'!$C$43,2,IF(DE453='Risk Tables'!$C$42, 3, IF(DE453='Risk Tables'!$C$41, 4, IF(DE453='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF453='Risk Tables'!$C$44,1,IF(DF453='Risk Tables'!$C$43,2,IF(DF453='Risk Tables'!$C$42, 3, IF(DF453='Risk Tables'!$C$41, 4, IF(DF453='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI453:DW453))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI453:DW453, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD453),\"\",((AD453*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P453,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V453),\"\",((V453*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P453,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO453),\"\",((AO453*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P453,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM453),\"\",((AM453*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P453,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI453),\"\",((AI453*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P453,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF453),\"\",((AF453*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P453,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR453),\"\",((AR453*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P453,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL453),\"\",((BL453*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P453,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM453),\"\",((BM453*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P453,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU453),\"\",((AU453*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P453,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW453),\"\",((AW453*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P453,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK453),\"\",(((BK453)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P453,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF(ISBLANK(F454),\"\",CONCATENATE(B454,E454,P454))","v":""},"",{"$f":"IF($A454=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I454,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M454,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A454=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H454,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A454=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H454,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A454=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H454,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A454=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H454,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(OR(ISBLANK(Y454),ISBLANK(AI454)),\"\",Y454/AI454),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(Y454),ISBLANK(W454),ISBLANK(AI454)),\"\",(Y454-W454)/AI454),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(V454),ISBLANK(AT454)),\"\",(V454*365)/AT454),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AF454),ISBLANK(AV454)),\"\",(AF454*365)/-AV454),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(Y454),\"\",(Y454-W454)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(CC454),ISBLANK(AI454)),\"\",CC454-AI454),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AZ454),ISBLANK(AT454)),\"\",AZ454/AT454),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG454),ISBLANK(AT454)),\"\",BG454/AT454),\"\")","v":""},"",{"$f":"IFERROR(IF(OR(ISBLANK(BG454),ISBLANK(AD454)),\"\",BG454/AD454),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG454),ISBLANK(AR454)),\"\",IF(AR454<0,'Risk Tables'!$C$46,BG454/AR454)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO454),ISBLANK(AR454)),\"\",IF(AR454<0,'Risk Tables'!$C$46,AO454/AR454)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO454),ISBLANK(BK454)),\"\",AO454/BK454),\"\")","v":""},{"$f":"IFERROR(IF(OR(AND(ISBLANK(AE454),ISBLANK(AJ454),ISBLANK(AK454),ISBLANK(AG454)),ISBLANK(BK454)),\"\",BK454/SUM(AE454,AJ454,AK454,AG454)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AZ454),ISBLANK(BA454)),\"\",AZ454/-BA454),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BK454),ISBLANK(BA454)),\"\",BK454/-BA454),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO454),ISBLANK(AD454)),\"\",AO454/AD454),\"\")","v":""},"","",{"$f":"IF(OR(CH454=\"\",ISBLANK(CH454)),\"\",IF(CH454>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH454<=Parameters!$E$4,CH454>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH454<=Parameters!$F$4, CH454>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH454<=Parameters!$G$4, CH454>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI454=\"\",CI454=\"--\",ISBLANK(CI454)),\"\",IF(CI454='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI454>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI454<=Parameters!$E$5,CI454>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI454<=Parameters!$F$5, CI454>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI454<=Parameters!$G$5, CI454>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG454=\"\",CG454=\"--\",ISBLANK(CG454)),\"\",IF(CG454>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG454<=Parameters!$E$6,CG454>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG454<=Parameters!$F$6, CG454>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG454<=Parameters!$G$6, CG454>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY454=\"\",BY454=\"--\",ISBLANK(BY454)),\"\",IF(BY454>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY454<=Parameters!$E$8,BY454>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY454<=Parameters!$F$8, BY454>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY454<=Parameters!$G$8, BY454>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ454=\"\",BZ454=\"--\",ISBLANK(BZ454)),\"\",IF(BZ454>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ454<=Parameters!$E$9,BZ454>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ454<=Parameters!$F$9, BZ454>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ454<=Parameters!$G$9, BZ454>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA454=\"\",CA454=\"--\",ISBLANK(CA454)),\"\",IF(CA454<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA454>=Parameters!$E$10,CA454<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA454>=Parameters!$F$10, CA454<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA454>=Parameters!$G$10, CA454<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB454=\"\",CB454=\"--\",ISBLANK(CB454)),\"\",IF(CB454<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB454>=Parameters!$E$11,CB454<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB454>=Parameters!$F$11, CB454<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB454>=Parameters!$G$11, CB454<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO454=\"\",CO454=\"--\",ISBLANK(CO454)),\"\",IF(CO454<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO454>=Parameters!$E$13,CO454<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO454>=Parameters!$F$13, CO454<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO454>=Parameters!$G$13, CO454<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ454=\"\",CJ454=\"--\",ISBLANK(CJ454)),\"\",IF(CJ454='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ454<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ454>=Parameters!$E$14,CJ454<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ454>=Parameters!$F$14, CJ454<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ454>=Parameters!$G$14, CJ454<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK454=\"\",CK454=\"--\",ISBLANK(CK454)),\"\",IF(AND(CK454<Parameters!$E$15, CK454>=0), 'Risk Tables'!$C$44, IF(AND(CK454>=Parameters!$E$15,CK454<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK454>=Parameters!$F$15, CK454<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK454>=Parameters!$G$15, CK454<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM454=\"\",CM454=\"--\",ISBLANK(CM454)),\"\",IF(CM454>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM454<=Parameters!$E$16,CM454>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM454<=Parameters!$F$16, CM454>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM454<=Parameters!$G$16, CM454>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN454=\"\",CN454=\"--\",ISBLANK(CN454)),\"\",IF(CN454>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN454<=Parameters!$E$17,CN454>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN454<=Parameters!$F$17, CN454>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN454<=Parameters!$G$17, CN454>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL454=\"\",CL454=\"--\",ISBLANK(CL454)),\"\",IF(CL454>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL454<=Parameters!$E$18,CL454>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL454<=Parameters!$F$18, CL454>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL454<=Parameters!$G$18, CL454>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP454=\"\",CP454=\"--\",ISBLANK(CP454)),\"\",IF(CP454<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP454>=Parameters!$E$21,CP454<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP454>=Parameters!$F$21, CP454<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP454>=Parameters!$G$21, CP454<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ454=\"\",CQ454=\"--\",ISBLANK(CQ454)),\"\",IF(CQ454<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ454>=Parameters!$E$22,CQ454<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ454>=Parameters!$F$22, CQ454<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ454>=Parameters!$G$22, CQ454<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR454='Risk Tables'!$C$44,1,IF(CR454='Risk Tables'!$C$43,2,IF(CR454='Risk Tables'!$C$42, 3, IF(CR454='Risk Tables'!$C$41, 4, IF(CR454='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS454='Risk Tables'!$C$44,1,IF(CS454='Risk Tables'!$C$43,2,IF(CS454='Risk Tables'!$C$42, 3, IF(CS454='Risk Tables'!$C$41, 4, IF(CS454='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT454='Risk Tables'!$C$44,1,IF(CT454='Risk Tables'!$C$43,2,IF(CT454='Risk Tables'!$C$42, 3, IF(CT454='Risk Tables'!$C$41, 4, IF(CT454='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV454='Risk Tables'!$C$44,1,IF(CV454='Risk Tables'!$C$43,2,IF(CV454='Risk Tables'!$C$42, 3, IF(CV454='Risk Tables'!$C$41, 4, IF(CV454='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW454='Risk Tables'!$C$44,1,IF(CW454='Risk Tables'!$C$43,2,IF(CW454='Risk Tables'!$C$42, 3, IF(CW454='Risk Tables'!$C$41, 4, IF(CW454='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX454='Risk Tables'!$C$44,1,IF(CX454='Risk Tables'!$C$43,2,IF(CX454='Risk Tables'!$C$42, 3, IF(CX454='Risk Tables'!$C$41, 4, IF(CX454='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY454='Risk Tables'!$C$44,1,IF(CY454='Risk Tables'!$C$43,2,IF(CY454='Risk Tables'!$C$42, 3, IF(CY454='Risk Tables'!$C$41, 4, IF(CY454='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA454='Risk Tables'!$C$44,1,IF(DA454='Risk Tables'!$C$43,2,IF(DA454='Risk Tables'!$C$42, 3, IF(DA454='Risk Tables'!$C$41, 4, IF(DA454='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB454='Risk Tables'!$C$44,1,IF(DB454='Risk Tables'!$C$43,2,IF(DB454='Risk Tables'!$C$42, 3, IF(DB454='Risk Tables'!$C$41, 4, IF(DB454='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC454='Risk Tables'!$C$44,1,IF(DC454='Risk Tables'!$C$43,2,IF(DC454='Risk Tables'!$C$42, 3, IF(DC454='Risk Tables'!$C$41, 4, IF(DC454='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD454='Risk Tables'!$C$44,1,IF(DD454='Risk Tables'!$C$43,2,IF(DD454='Risk Tables'!$C$42, 3, IF(DD454='Risk Tables'!$C$41, 4, IF(DD454='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE454='Risk Tables'!$C$44,1,IF(DE454='Risk Tables'!$C$43,2,IF(DE454='Risk Tables'!$C$42, 3, IF(DE454='Risk Tables'!$C$41, 4, IF(DE454='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF454='Risk Tables'!$C$44,1,IF(DF454='Risk Tables'!$C$43,2,IF(DF454='Risk Tables'!$C$42, 3, IF(DF454='Risk Tables'!$C$41, 4, IF(DF454='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI454:DW454))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI454:DW454, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD454),\"\",((AD454*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P454,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V454),\"\",((V454*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P454,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO454),\"\",((AO454*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P454,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM454),\"\",((AM454*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P454,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI454),\"\",((AI454*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P454,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF454),\"\",((AF454*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P454,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR454),\"\",((AR454*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P454,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL454),\"\",((BL454*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P454,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM454),\"\",((BM454*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P454,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU454),\"\",((AU454*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P454,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW454),\"\",((AW454*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P454,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK454),\"\",(((BK454)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P454,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["",{"$f":"IF(ISBLANK(F455),\"\",IF(F455=F454,B454,B454+1))","v":""},{"$f":"IF($A455=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I455,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M455,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A455=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H455,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A455=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H455,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A455=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H455,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A455=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H455,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT455+AX455","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG455),ISBLANK(AR455)),\"\",IF(AR455<0,'Risk Tables'!$C$46,BG455/AR455)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO455),ISBLANK(AR455)),\"\",IF(AR455<0,'Risk Tables'!$C$46,AO455/AR455)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU455/(BL455+AU455),\"\")","v":""},{"$f":"IFERROR(-(AV455+AY455+BA455-BB455)/(AT455+AX455),\"\")","v":""},{"$f":"IF(OR(CH455=\"\",ISBLANK(CH455)),\"\",IF(CH455>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH455<=Parameters!$E$4,CH455>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH455<=Parameters!$F$4, CH455>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH455<=Parameters!$G$4, CH455>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI455=\"\",CI455=\"--\",ISBLANK(CI455)),\"\",IF(CI455='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI455>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI455<=Parameters!$E$5,CI455>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI455<=Parameters!$F$5, CI455>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI455<=Parameters!$G$5, CI455>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG455=\"\",CG455=\"--\",ISBLANK(CG455)),\"\",IF(CG455>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG455<=Parameters!$E$6,CG455>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG455<=Parameters!$F$6, CG455>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG455<=Parameters!$G$6, CG455>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY455=\"\",BY455=\"--\",ISBLANK(BY455)),\"\",IF(BY455>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY455<=Parameters!$E$8,BY455>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY455<=Parameters!$F$8, BY455>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY455<=Parameters!$G$8, BY455>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ455=\"\",BZ455=\"--\",ISBLANK(BZ455)),\"\",IF(BZ455>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ455<=Parameters!$E$9,BZ455>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ455<=Parameters!$F$9, BZ455>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ455<=Parameters!$G$9, BZ455>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA455=\"\",CA455=\"--\",ISBLANK(CA455)),\"\",IF(CA455<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA455>=Parameters!$E$10,CA455<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA455>=Parameters!$F$10, CA455<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA455>=Parameters!$G$10, CA455<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB455=\"\",CB455=\"--\",ISBLANK(CB455)),\"\",IF(CB455<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB455>=Parameters!$E$11,CB455<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB455>=Parameters!$F$11, CB455<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB455>=Parameters!$G$11, CB455<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO455=\"\",CO455=\"--\",ISBLANK(CO455)),\"\",IF(CO455<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO455>=Parameters!$E$13,CO455<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO455>=Parameters!$F$13, CO455<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO455>=Parameters!$G$13, CO455<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ455=\"\",CJ455=\"--\",ISBLANK(CJ455)),\"\",IF(CJ455='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ455<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ455>=Parameters!$E$14,CJ455<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ455>=Parameters!$F$14, CJ455<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ455>=Parameters!$G$14, CJ455<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK455=\"\",CK455=\"--\",ISBLANK(CK455)),\"\",IF(AND(CK455<Parameters!$E$15, CK455>=0), 'Risk Tables'!$C$44, IF(AND(CK455>=Parameters!$E$15,CK455<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK455>=Parameters!$F$15, CK455<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK455>=Parameters!$G$15, CK455<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM455=\"\",CM455=\"--\",ISBLANK(CM455)),\"\",IF(CM455>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM455<=Parameters!$E$16,CM455>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM455<=Parameters!$F$16, CM455>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM455<=Parameters!$G$16, CM455>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN455=\"\",CN455=\"--\",ISBLANK(CN455)),\"\",IF(CN455>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN455<=Parameters!$E$17,CN455>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN455<=Parameters!$F$17, CN455>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN455<=Parameters!$G$17, CN455>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL455=\"\",CL455=\"--\",ISBLANK(CL455)),\"\",IF(CL455>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL455<=Parameters!$E$18,CL455>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL455<=Parameters!$F$18, CL455>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL455<=Parameters!$G$18, CL455>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP455=\"\",CP455=\"--\",ISBLANK(CP455)),\"\",IF(CP455<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP455>=Parameters!$E$21,CP455<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP455>=Parameters!$F$21, CP455<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP455>=Parameters!$G$21, CP455<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ455=\"\",CQ455=\"--\",ISBLANK(CQ455)),\"\",IF(CQ455<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ455>=Parameters!$E$22,CQ455<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ455>=Parameters!$F$22, CQ455<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ455>=Parameters!$G$22, CQ455<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR455='Risk Tables'!$C$44,1,IF(CR455='Risk Tables'!$C$43,2,IF(CR455='Risk Tables'!$C$42, 3, IF(CR455='Risk Tables'!$C$41, 4, IF(CR455='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS455='Risk Tables'!$C$44,1,IF(CS455='Risk Tables'!$C$43,2,IF(CS455='Risk Tables'!$C$42, 3, IF(CS455='Risk Tables'!$C$41, 4, IF(CS455='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT455='Risk Tables'!$C$44,1,IF(CT455='Risk Tables'!$C$43,2,IF(CT455='Risk Tables'!$C$42, 3, IF(CT455='Risk Tables'!$C$41, 4, IF(CT455='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV455='Risk Tables'!$C$44,1,IF(CV455='Risk Tables'!$C$43,2,IF(CV455='Risk Tables'!$C$42, 3, IF(CV455='Risk Tables'!$C$41, 4, IF(CV455='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW455='Risk Tables'!$C$44,1,IF(CW455='Risk Tables'!$C$43,2,IF(CW455='Risk Tables'!$C$42, 3, IF(CW455='Risk Tables'!$C$41, 4, IF(CW455='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX455='Risk Tables'!$C$44,1,IF(CX455='Risk Tables'!$C$43,2,IF(CX455='Risk Tables'!$C$42, 3, IF(CX455='Risk Tables'!$C$41, 4, IF(CX455='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY455='Risk Tables'!$C$44,1,IF(CY455='Risk Tables'!$C$43,2,IF(CY455='Risk Tables'!$C$42, 3, IF(CY455='Risk Tables'!$C$41, 4, IF(CY455='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA455='Risk Tables'!$C$44,1,IF(DA455='Risk Tables'!$C$43,2,IF(DA455='Risk Tables'!$C$42, 3, IF(DA455='Risk Tables'!$C$41, 4, IF(DA455='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB455='Risk Tables'!$C$44,1,IF(DB455='Risk Tables'!$C$43,2,IF(DB455='Risk Tables'!$C$42, 3, IF(DB455='Risk Tables'!$C$41, 4, IF(DB455='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC455='Risk Tables'!$C$44,1,IF(DC455='Risk Tables'!$C$43,2,IF(DC455='Risk Tables'!$C$42, 3, IF(DC455='Risk Tables'!$C$41, 4, IF(DC455='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD455='Risk Tables'!$C$44,1,IF(DD455='Risk Tables'!$C$43,2,IF(DD455='Risk Tables'!$C$42, 3, IF(DD455='Risk Tables'!$C$41, 4, IF(DD455='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE455='Risk Tables'!$C$44,1,IF(DE455='Risk Tables'!$C$43,2,IF(DE455='Risk Tables'!$C$42, 3, IF(DE455='Risk Tables'!$C$41, 4, IF(DE455='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF455='Risk Tables'!$C$44,1,IF(DF455='Risk Tables'!$C$43,2,IF(DF455='Risk Tables'!$C$42, 3, IF(DF455='Risk Tables'!$C$41, 4, IF(DF455='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI455:DW455))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI455:DW455, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD455),\"\",((AD455*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P455,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V455),\"\",((V455*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P455,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO455),\"\",((AO455*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P455,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM455),\"\",((AM455*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P455,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI455),\"\",((AI455*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P455,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF455),\"\",((AF455*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P455,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR455),\"\",((AR455*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P455,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL455),\"\",((BL455*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P455,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM455),\"\",((BM455*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P455,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU455),\"\",((AU455*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P455,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW455),\"\",((AW455*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P455,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK455),\"\",(((BK455)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P455,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(6.56*((Y455-AI455)/AD455)+3.26*(AP455/AD455)+6.72*(AZ455/AD455)+1.05*(AR455/AO455),\"\")","v":""},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A456=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I456,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M456,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A456=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H456,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A456=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H456,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A456=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H456,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A456=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H456,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG456),ISBLANK(AR456)),\"\",IF(AR456<0,'Risk Tables'!$C$46,BG456/AR456)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO456),ISBLANK(AR456)),\"\",IF(AR456<0,'Risk Tables'!$C$46,AO456/AR456)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH456=\"\",ISBLANK(CH456)),\"\",IF(CH456>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH456<=Parameters!$E$4,CH456>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH456<=Parameters!$F$4, CH456>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH456<=Parameters!$G$4, CH456>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI456=\"\",CI456=\"--\",ISBLANK(CI456)),\"\",IF(CI456='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI456>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI456<=Parameters!$E$5,CI456>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI456<=Parameters!$F$5, CI456>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI456<=Parameters!$G$5, CI456>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG456=\"\",CG456=\"--\",ISBLANK(CG456)),\"\",IF(CG456>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG456<=Parameters!$E$6,CG456>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG456<=Parameters!$F$6, CG456>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG456<=Parameters!$G$6, CG456>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY456=\"\",BY456=\"--\",ISBLANK(BY456)),\"\",IF(BY456>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY456<=Parameters!$E$8,BY456>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY456<=Parameters!$F$8, BY456>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY456<=Parameters!$G$8, BY456>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ456=\"\",BZ456=\"--\",ISBLANK(BZ456)),\"\",IF(BZ456>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ456<=Parameters!$E$9,BZ456>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ456<=Parameters!$F$9, BZ456>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ456<=Parameters!$G$9, BZ456>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA456=\"\",CA456=\"--\",ISBLANK(CA456)),\"\",IF(CA456<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA456>=Parameters!$E$10,CA456<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA456>=Parameters!$F$10, CA456<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA456>=Parameters!$G$10, CA456<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB456=\"\",CB456=\"--\",ISBLANK(CB456)),\"\",IF(CB456<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB456>=Parameters!$E$11,CB456<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB456>=Parameters!$F$11, CB456<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB456>=Parameters!$G$11, CB456<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO456=\"\",CO456=\"--\",ISBLANK(CO456)),\"\",IF(CO456<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO456>=Parameters!$E$13,CO456<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO456>=Parameters!$F$13, CO456<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO456>=Parameters!$G$13, CO456<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ456=\"\",CJ456=\"--\",ISBLANK(CJ456)),\"\",IF(CJ456='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ456<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ456>=Parameters!$E$14,CJ456<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ456>=Parameters!$F$14, CJ456<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ456>=Parameters!$G$14, CJ456<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK456=\"\",CK456=\"--\",ISBLANK(CK456)),\"\",IF(AND(CK456<Parameters!$E$15, CK456>=0), 'Risk Tables'!$C$44, IF(AND(CK456>=Parameters!$E$15,CK456<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK456>=Parameters!$F$15, CK456<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK456>=Parameters!$G$15, CK456<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM456=\"\",CM456=\"--\",ISBLANK(CM456)),\"\",IF(CM456>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM456<=Parameters!$E$16,CM456>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM456<=Parameters!$F$16, CM456>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM456<=Parameters!$G$16, CM456>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN456=\"\",CN456=\"--\",ISBLANK(CN456)),\"\",IF(CN456>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN456<=Parameters!$E$17,CN456>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN456<=Parameters!$F$17, CN456>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN456<=Parameters!$G$17, CN456>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL456=\"\",CL456=\"--\",ISBLANK(CL456)),\"\",IF(CL456>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL456<=Parameters!$E$18,CL456>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL456<=Parameters!$F$18, CL456>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL456<=Parameters!$G$18, CL456>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP456=\"\",CP456=\"--\",ISBLANK(CP456)),\"\",IF(CP456<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP456>=Parameters!$E$21,CP456<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP456>=Parameters!$F$21, CP456<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP456>=Parameters!$G$21, CP456<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ456=\"\",CQ456=\"--\",ISBLANK(CQ456)),\"\",IF(CQ456<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ456>=Parameters!$E$22,CQ456<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ456>=Parameters!$F$22, CQ456<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ456>=Parameters!$G$22, CQ456<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR456='Risk Tables'!$C$44,1,IF(CR456='Risk Tables'!$C$43,2,IF(CR456='Risk Tables'!$C$42, 3, IF(CR456='Risk Tables'!$C$41, 4, IF(CR456='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS456='Risk Tables'!$C$44,1,IF(CS456='Risk Tables'!$C$43,2,IF(CS456='Risk Tables'!$C$42, 3, IF(CS456='Risk Tables'!$C$41, 4, IF(CS456='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT456='Risk Tables'!$C$44,1,IF(CT456='Risk Tables'!$C$43,2,IF(CT456='Risk Tables'!$C$42, 3, IF(CT456='Risk Tables'!$C$41, 4, IF(CT456='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV456='Risk Tables'!$C$44,1,IF(CV456='Risk Tables'!$C$43,2,IF(CV456='Risk Tables'!$C$42, 3, IF(CV456='Risk Tables'!$C$41, 4, IF(CV456='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW456='Risk Tables'!$C$44,1,IF(CW456='Risk Tables'!$C$43,2,IF(CW456='Risk Tables'!$C$42, 3, IF(CW456='Risk Tables'!$C$41, 4, IF(CW456='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX456='Risk Tables'!$C$44,1,IF(CX456='Risk Tables'!$C$43,2,IF(CX456='Risk Tables'!$C$42, 3, IF(CX456='Risk Tables'!$C$41, 4, IF(CX456='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY456='Risk Tables'!$C$44,1,IF(CY456='Risk Tables'!$C$43,2,IF(CY456='Risk Tables'!$C$42, 3, IF(CY456='Risk Tables'!$C$41, 4, IF(CY456='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA456='Risk Tables'!$C$44,1,IF(DA456='Risk Tables'!$C$43,2,IF(DA456='Risk Tables'!$C$42, 3, IF(DA456='Risk Tables'!$C$41, 4, IF(DA456='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB456='Risk Tables'!$C$44,1,IF(DB456='Risk Tables'!$C$43,2,IF(DB456='Risk Tables'!$C$42, 3, IF(DB456='Risk Tables'!$C$41, 4, IF(DB456='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC456='Risk Tables'!$C$44,1,IF(DC456='Risk Tables'!$C$43,2,IF(DC456='Risk Tables'!$C$42, 3, IF(DC456='Risk Tables'!$C$41, 4, IF(DC456='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD456='Risk Tables'!$C$44,1,IF(DD456='Risk Tables'!$C$43,2,IF(DD456='Risk Tables'!$C$42, 3, IF(DD456='Risk Tables'!$C$41, 4, IF(DD456='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE456='Risk Tables'!$C$44,1,IF(DE456='Risk Tables'!$C$43,2,IF(DE456='Risk Tables'!$C$42, 3, IF(DE456='Risk Tables'!$C$41, 4, IF(DE456='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF456='Risk Tables'!$C$44,1,IF(DF456='Risk Tables'!$C$43,2,IF(DF456='Risk Tables'!$C$42, 3, IF(DF456='Risk Tables'!$C$41, 4, IF(DF456='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI456:DW456))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI456:DW456, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD456),\"\",((AD456*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P456,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V456),\"\",((V456*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P456,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO456),\"\",((AO456*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P456,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM456),\"\",((AM456*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P456,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI456),\"\",((AI456*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P456,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF456),\"\",((AF456*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P456,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR456),\"\",((AR456*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P456,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL456),\"\",((BL456*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P456,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM456),\"\",((BM456*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P456,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU456),\"\",((AU456*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P456,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW456),\"\",((AW456*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P456,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK456),\"\",(((BK456)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P456,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A457=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I457,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M457,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A457=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H457,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A457=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H457,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A457=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H457,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A457=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H457,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG457),ISBLANK(AR457)),\"\",IF(AR457<0,'Risk Tables'!$C$46,BG457/AR457)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO457),ISBLANK(AR457)),\"\",IF(AR457<0,'Risk Tables'!$C$46,AO457/AR457)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH457=\"\",ISBLANK(CH457)),\"\",IF(CH457>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH457<=Parameters!$E$4,CH457>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH457<=Parameters!$F$4, CH457>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH457<=Parameters!$G$4, CH457>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI457=\"\",CI457=\"--\",ISBLANK(CI457)),\"\",IF(CI457='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI457>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI457<=Parameters!$E$5,CI457>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI457<=Parameters!$F$5, CI457>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI457<=Parameters!$G$5, CI457>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG457=\"\",CG457=\"--\",ISBLANK(CG457)),\"\",IF(CG457>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG457<=Parameters!$E$6,CG457>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG457<=Parameters!$F$6, CG457>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG457<=Parameters!$G$6, CG457>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY457=\"\",BY457=\"--\",ISBLANK(BY457)),\"\",IF(BY457>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY457<=Parameters!$E$8,BY457>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY457<=Parameters!$F$8, BY457>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY457<=Parameters!$G$8, BY457>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ457=\"\",BZ457=\"--\",ISBLANK(BZ457)),\"\",IF(BZ457>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ457<=Parameters!$E$9,BZ457>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ457<=Parameters!$F$9, BZ457>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ457<=Parameters!$G$9, BZ457>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA457=\"\",CA457=\"--\",ISBLANK(CA457)),\"\",IF(CA457<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA457>=Parameters!$E$10,CA457<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA457>=Parameters!$F$10, CA457<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA457>=Parameters!$G$10, CA457<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB457=\"\",CB457=\"--\",ISBLANK(CB457)),\"\",IF(CB457<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB457>=Parameters!$E$11,CB457<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB457>=Parameters!$F$11, CB457<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB457>=Parameters!$G$11, CB457<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO457=\"\",CO457=\"--\",ISBLANK(CO457)),\"\",IF(CO457<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO457>=Parameters!$E$13,CO457<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO457>=Parameters!$F$13, CO457<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO457>=Parameters!$G$13, CO457<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ457=\"\",CJ457=\"--\",ISBLANK(CJ457)),\"\",IF(CJ457='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ457<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ457>=Parameters!$E$14,CJ457<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ457>=Parameters!$F$14, CJ457<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ457>=Parameters!$G$14, CJ457<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK457=\"\",CK457=\"--\",ISBLANK(CK457)),\"\",IF(AND(CK457<Parameters!$E$15, CK457>=0), 'Risk Tables'!$C$44, IF(AND(CK457>=Parameters!$E$15,CK457<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK457>=Parameters!$F$15, CK457<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK457>=Parameters!$G$15, CK457<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM457=\"\",CM457=\"--\",ISBLANK(CM457)),\"\",IF(CM457>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM457<=Parameters!$E$16,CM457>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM457<=Parameters!$F$16, CM457>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM457<=Parameters!$G$16, CM457>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN457=\"\",CN457=\"--\",ISBLANK(CN457)),\"\",IF(CN457>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN457<=Parameters!$E$17,CN457>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN457<=Parameters!$F$17, CN457>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN457<=Parameters!$G$17, CN457>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL457=\"\",CL457=\"--\",ISBLANK(CL457)),\"\",IF(CL457>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL457<=Parameters!$E$18,CL457>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL457<=Parameters!$F$18, CL457>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL457<=Parameters!$G$18, CL457>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP457=\"\",CP457=\"--\",ISBLANK(CP457)),\"\",IF(CP457<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP457>=Parameters!$E$21,CP457<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP457>=Parameters!$F$21, CP457<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP457>=Parameters!$G$21, CP457<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ457=\"\",CQ457=\"--\",ISBLANK(CQ457)),\"\",IF(CQ457<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ457>=Parameters!$E$22,CQ457<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ457>=Parameters!$F$22, CQ457<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ457>=Parameters!$G$22, CQ457<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR457='Risk Tables'!$C$44,1,IF(CR457='Risk Tables'!$C$43,2,IF(CR457='Risk Tables'!$C$42, 3, IF(CR457='Risk Tables'!$C$41, 4, IF(CR457='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS457='Risk Tables'!$C$44,1,IF(CS457='Risk Tables'!$C$43,2,IF(CS457='Risk Tables'!$C$42, 3, IF(CS457='Risk Tables'!$C$41, 4, IF(CS457='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT457='Risk Tables'!$C$44,1,IF(CT457='Risk Tables'!$C$43,2,IF(CT457='Risk Tables'!$C$42, 3, IF(CT457='Risk Tables'!$C$41, 4, IF(CT457='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV457='Risk Tables'!$C$44,1,IF(CV457='Risk Tables'!$C$43,2,IF(CV457='Risk Tables'!$C$42, 3, IF(CV457='Risk Tables'!$C$41, 4, IF(CV457='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW457='Risk Tables'!$C$44,1,IF(CW457='Risk Tables'!$C$43,2,IF(CW457='Risk Tables'!$C$42, 3, IF(CW457='Risk Tables'!$C$41, 4, IF(CW457='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX457='Risk Tables'!$C$44,1,IF(CX457='Risk Tables'!$C$43,2,IF(CX457='Risk Tables'!$C$42, 3, IF(CX457='Risk Tables'!$C$41, 4, IF(CX457='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY457='Risk Tables'!$C$44,1,IF(CY457='Risk Tables'!$C$43,2,IF(CY457='Risk Tables'!$C$42, 3, IF(CY457='Risk Tables'!$C$41, 4, IF(CY457='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA457='Risk Tables'!$C$44,1,IF(DA457='Risk Tables'!$C$43,2,IF(DA457='Risk Tables'!$C$42, 3, IF(DA457='Risk Tables'!$C$41, 4, IF(DA457='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB457='Risk Tables'!$C$44,1,IF(DB457='Risk Tables'!$C$43,2,IF(DB457='Risk Tables'!$C$42, 3, IF(DB457='Risk Tables'!$C$41, 4, IF(DB457='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC457='Risk Tables'!$C$44,1,IF(DC457='Risk Tables'!$C$43,2,IF(DC457='Risk Tables'!$C$42, 3, IF(DC457='Risk Tables'!$C$41, 4, IF(DC457='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD457='Risk Tables'!$C$44,1,IF(DD457='Risk Tables'!$C$43,2,IF(DD457='Risk Tables'!$C$42, 3, IF(DD457='Risk Tables'!$C$41, 4, IF(DD457='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE457='Risk Tables'!$C$44,1,IF(DE457='Risk Tables'!$C$43,2,IF(DE457='Risk Tables'!$C$42, 3, IF(DE457='Risk Tables'!$C$41, 4, IF(DE457='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF457='Risk Tables'!$C$44,1,IF(DF457='Risk Tables'!$C$43,2,IF(DF457='Risk Tables'!$C$42, 3, IF(DF457='Risk Tables'!$C$41, 4, IF(DF457='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI457:DW457))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI457:DW457, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD457),\"\",((AD457*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P457,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V457),\"\",((V457*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P457,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO457),\"\",((AO457*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P457,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM457),\"\",((AM457*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P457,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI457),\"\",((AI457*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P457,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF457),\"\",((AF457*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P457,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR457),\"\",((AR457*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P457,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL457),\"\",((BL457*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P457,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM457),\"\",((BM457*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P457,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU457),\"\",((AU457*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P457,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW457),\"\",((AW457*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P457,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK457),\"\",(((BK457)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P457,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A458=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I458,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M458,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A458=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H458,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A458=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H458,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A458=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H458,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A458=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H458,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG458),ISBLANK(AR458)),\"\",IF(AR458<0,'Risk Tables'!$C$46,BG458/AR458)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO458),ISBLANK(AR458)),\"\",IF(AR458<0,'Risk Tables'!$C$46,AO458/AR458)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH458=\"\",ISBLANK(CH458)),\"\",IF(CH458>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH458<=Parameters!$E$4,CH458>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH458<=Parameters!$F$4, CH458>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH458<=Parameters!$G$4, CH458>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI458=\"\",CI458=\"--\",ISBLANK(CI458)),\"\",IF(CI458='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI458>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI458<=Parameters!$E$5,CI458>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI458<=Parameters!$F$5, CI458>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI458<=Parameters!$G$5, CI458>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG458=\"\",CG458=\"--\",ISBLANK(CG458)),\"\",IF(CG458>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG458<=Parameters!$E$6,CG458>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG458<=Parameters!$F$6, CG458>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG458<=Parameters!$G$6, CG458>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY458=\"\",BY458=\"--\",ISBLANK(BY458)),\"\",IF(BY458>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY458<=Parameters!$E$8,BY458>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY458<=Parameters!$F$8, BY458>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY458<=Parameters!$G$8, BY458>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ458=\"\",BZ458=\"--\",ISBLANK(BZ458)),\"\",IF(BZ458>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ458<=Parameters!$E$9,BZ458>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ458<=Parameters!$F$9, BZ458>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ458<=Parameters!$G$9, BZ458>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA458=\"\",CA458=\"--\",ISBLANK(CA458)),\"\",IF(CA458<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA458>=Parameters!$E$10,CA458<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA458>=Parameters!$F$10, CA458<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA458>=Parameters!$G$10, CA458<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB458=\"\",CB458=\"--\",ISBLANK(CB458)),\"\",IF(CB458<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB458>=Parameters!$E$11,CB458<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB458>=Parameters!$F$11, CB458<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB458>=Parameters!$G$11, CB458<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO458=\"\",CO458=\"--\",ISBLANK(CO458)),\"\",IF(CO458<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO458>=Parameters!$E$13,CO458<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO458>=Parameters!$F$13, CO458<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO458>=Parameters!$G$13, CO458<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ458=\"\",CJ458=\"--\",ISBLANK(CJ458)),\"\",IF(CJ458='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ458<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ458>=Parameters!$E$14,CJ458<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ458>=Parameters!$F$14, CJ458<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ458>=Parameters!$G$14, CJ458<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK458=\"\",CK458=\"--\",ISBLANK(CK458)),\"\",IF(AND(CK458<Parameters!$E$15, CK458>=0), 'Risk Tables'!$C$44, IF(AND(CK458>=Parameters!$E$15,CK458<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK458>=Parameters!$F$15, CK458<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK458>=Parameters!$G$15, CK458<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM458=\"\",CM458=\"--\",ISBLANK(CM458)),\"\",IF(CM458>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM458<=Parameters!$E$16,CM458>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM458<=Parameters!$F$16, CM458>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM458<=Parameters!$G$16, CM458>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN458=\"\",CN458=\"--\",ISBLANK(CN458)),\"\",IF(CN458>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN458<=Parameters!$E$17,CN458>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN458<=Parameters!$F$17, CN458>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN458<=Parameters!$G$17, CN458>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL458=\"\",CL458=\"--\",ISBLANK(CL458)),\"\",IF(CL458>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL458<=Parameters!$E$18,CL458>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL458<=Parameters!$F$18, CL458>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL458<=Parameters!$G$18, CL458>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP458=\"\",CP458=\"--\",ISBLANK(CP458)),\"\",IF(CP458<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP458>=Parameters!$E$21,CP458<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP458>=Parameters!$F$21, CP458<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP458>=Parameters!$G$21, CP458<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ458=\"\",CQ458=\"--\",ISBLANK(CQ458)),\"\",IF(CQ458<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ458>=Parameters!$E$22,CQ458<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ458>=Parameters!$F$22, CQ458<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ458>=Parameters!$G$22, CQ458<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR458='Risk Tables'!$C$44,1,IF(CR458='Risk Tables'!$C$43,2,IF(CR458='Risk Tables'!$C$42, 3, IF(CR458='Risk Tables'!$C$41, 4, IF(CR458='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS458='Risk Tables'!$C$44,1,IF(CS458='Risk Tables'!$C$43,2,IF(CS458='Risk Tables'!$C$42, 3, IF(CS458='Risk Tables'!$C$41, 4, IF(CS458='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT458='Risk Tables'!$C$44,1,IF(CT458='Risk Tables'!$C$43,2,IF(CT458='Risk Tables'!$C$42, 3, IF(CT458='Risk Tables'!$C$41, 4, IF(CT458='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV458='Risk Tables'!$C$44,1,IF(CV458='Risk Tables'!$C$43,2,IF(CV458='Risk Tables'!$C$42, 3, IF(CV458='Risk Tables'!$C$41, 4, IF(CV458='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW458='Risk Tables'!$C$44,1,IF(CW458='Risk Tables'!$C$43,2,IF(CW458='Risk Tables'!$C$42, 3, IF(CW458='Risk Tables'!$C$41, 4, IF(CW458='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX458='Risk Tables'!$C$44,1,IF(CX458='Risk Tables'!$C$43,2,IF(CX458='Risk Tables'!$C$42, 3, IF(CX458='Risk Tables'!$C$41, 4, IF(CX458='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY458='Risk Tables'!$C$44,1,IF(CY458='Risk Tables'!$C$43,2,IF(CY458='Risk Tables'!$C$42, 3, IF(CY458='Risk Tables'!$C$41, 4, IF(CY458='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA458='Risk Tables'!$C$44,1,IF(DA458='Risk Tables'!$C$43,2,IF(DA458='Risk Tables'!$C$42, 3, IF(DA458='Risk Tables'!$C$41, 4, IF(DA458='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB458='Risk Tables'!$C$44,1,IF(DB458='Risk Tables'!$C$43,2,IF(DB458='Risk Tables'!$C$42, 3, IF(DB458='Risk Tables'!$C$41, 4, IF(DB458='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC458='Risk Tables'!$C$44,1,IF(DC458='Risk Tables'!$C$43,2,IF(DC458='Risk Tables'!$C$42, 3, IF(DC458='Risk Tables'!$C$41, 4, IF(DC458='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD458='Risk Tables'!$C$44,1,IF(DD458='Risk Tables'!$C$43,2,IF(DD458='Risk Tables'!$C$42, 3, IF(DD458='Risk Tables'!$C$41, 4, IF(DD458='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE458='Risk Tables'!$C$44,1,IF(DE458='Risk Tables'!$C$43,2,IF(DE458='Risk Tables'!$C$42, 3, IF(DE458='Risk Tables'!$C$41, 4, IF(DE458='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF458='Risk Tables'!$C$44,1,IF(DF458='Risk Tables'!$C$43,2,IF(DF458='Risk Tables'!$C$42, 3, IF(DF458='Risk Tables'!$C$41, 4, IF(DF458='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI458:DW458))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI458:DW458, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD458),\"\",((AD458*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P458,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V458),\"\",((V458*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P458,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO458),\"\",((AO458*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P458,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM458),\"\",((AM458*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P458,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI458),\"\",((AI458*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P458,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF458),\"\",((AF458*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P458,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR458),\"\",((AR458*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P458,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL458),\"\",((BL458*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P458,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM458),\"\",((BM458*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P458,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU458),\"\",((AU458*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P458,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW458),\"\",((AW458*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P458,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK458),\"\",(((BK458)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P458,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A459=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I459,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M459,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A459=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H459,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A459=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H459,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A459=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H459,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A459=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H459,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG459),ISBLANK(AR459)),\"\",IF(AR459<0,'Risk Tables'!$C$46,BG459/AR459)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO459),ISBLANK(AR459)),\"\",IF(AR459<0,'Risk Tables'!$C$46,AO459/AR459)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH459=\"\",ISBLANK(CH459)),\"\",IF(CH459>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH459<=Parameters!$E$4,CH459>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH459<=Parameters!$F$4, CH459>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH459<=Parameters!$G$4, CH459>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI459=\"\",CI459=\"--\",ISBLANK(CI459)),\"\",IF(CI459='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI459>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI459<=Parameters!$E$5,CI459>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI459<=Parameters!$F$5, CI459>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI459<=Parameters!$G$5, CI459>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG459=\"\",CG459=\"--\",ISBLANK(CG459)),\"\",IF(CG459>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG459<=Parameters!$E$6,CG459>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG459<=Parameters!$F$6, CG459>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG459<=Parameters!$G$6, CG459>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY459=\"\",BY459=\"--\",ISBLANK(BY459)),\"\",IF(BY459>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY459<=Parameters!$E$8,BY459>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY459<=Parameters!$F$8, BY459>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY459<=Parameters!$G$8, BY459>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ459=\"\",BZ459=\"--\",ISBLANK(BZ459)),\"\",IF(BZ459>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ459<=Parameters!$E$9,BZ459>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ459<=Parameters!$F$9, BZ459>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ459<=Parameters!$G$9, BZ459>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA459=\"\",CA459=\"--\",ISBLANK(CA459)),\"\",IF(CA459<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA459>=Parameters!$E$10,CA459<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA459>=Parameters!$F$10, CA459<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA459>=Parameters!$G$10, CA459<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB459=\"\",CB459=\"--\",ISBLANK(CB459)),\"\",IF(CB459<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB459>=Parameters!$E$11,CB459<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB459>=Parameters!$F$11, CB459<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB459>=Parameters!$G$11, CB459<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO459=\"\",CO459=\"--\",ISBLANK(CO459)),\"\",IF(CO459<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO459>=Parameters!$E$13,CO459<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO459>=Parameters!$F$13, CO459<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO459>=Parameters!$G$13, CO459<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ459=\"\",CJ459=\"--\",ISBLANK(CJ459)),\"\",IF(CJ459='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ459<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ459>=Parameters!$E$14,CJ459<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ459>=Parameters!$F$14, CJ459<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ459>=Parameters!$G$14, CJ459<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK459=\"\",CK459=\"--\",ISBLANK(CK459)),\"\",IF(AND(CK459<Parameters!$E$15, CK459>=0), 'Risk Tables'!$C$44, IF(AND(CK459>=Parameters!$E$15,CK459<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK459>=Parameters!$F$15, CK459<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK459>=Parameters!$G$15, CK459<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM459=\"\",CM459=\"--\",ISBLANK(CM459)),\"\",IF(CM459>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM459<=Parameters!$E$16,CM459>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM459<=Parameters!$F$16, CM459>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM459<=Parameters!$G$16, CM459>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN459=\"\",CN459=\"--\",ISBLANK(CN459)),\"\",IF(CN459>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN459<=Parameters!$E$17,CN459>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN459<=Parameters!$F$17, CN459>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN459<=Parameters!$G$17, CN459>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL459=\"\",CL459=\"--\",ISBLANK(CL459)),\"\",IF(CL459>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL459<=Parameters!$E$18,CL459>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL459<=Parameters!$F$18, CL459>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL459<=Parameters!$G$18, CL459>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP459=\"\",CP459=\"--\",ISBLANK(CP459)),\"\",IF(CP459<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP459>=Parameters!$E$21,CP459<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP459>=Parameters!$F$21, CP459<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP459>=Parameters!$G$21, CP459<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ459=\"\",CQ459=\"--\",ISBLANK(CQ459)),\"\",IF(CQ459<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ459>=Parameters!$E$22,CQ459<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ459>=Parameters!$F$22, CQ459<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ459>=Parameters!$G$22, CQ459<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR459='Risk Tables'!$C$44,1,IF(CR459='Risk Tables'!$C$43,2,IF(CR459='Risk Tables'!$C$42, 3, IF(CR459='Risk Tables'!$C$41, 4, IF(CR459='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS459='Risk Tables'!$C$44,1,IF(CS459='Risk Tables'!$C$43,2,IF(CS459='Risk Tables'!$C$42, 3, IF(CS459='Risk Tables'!$C$41, 4, IF(CS459='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT459='Risk Tables'!$C$44,1,IF(CT459='Risk Tables'!$C$43,2,IF(CT459='Risk Tables'!$C$42, 3, IF(CT459='Risk Tables'!$C$41, 4, IF(CT459='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV459='Risk Tables'!$C$44,1,IF(CV459='Risk Tables'!$C$43,2,IF(CV459='Risk Tables'!$C$42, 3, IF(CV459='Risk Tables'!$C$41, 4, IF(CV459='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW459='Risk Tables'!$C$44,1,IF(CW459='Risk Tables'!$C$43,2,IF(CW459='Risk Tables'!$C$42, 3, IF(CW459='Risk Tables'!$C$41, 4, IF(CW459='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX459='Risk Tables'!$C$44,1,IF(CX459='Risk Tables'!$C$43,2,IF(CX459='Risk Tables'!$C$42, 3, IF(CX459='Risk Tables'!$C$41, 4, IF(CX459='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY459='Risk Tables'!$C$44,1,IF(CY459='Risk Tables'!$C$43,2,IF(CY459='Risk Tables'!$C$42, 3, IF(CY459='Risk Tables'!$C$41, 4, IF(CY459='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA459='Risk Tables'!$C$44,1,IF(DA459='Risk Tables'!$C$43,2,IF(DA459='Risk Tables'!$C$42, 3, IF(DA459='Risk Tables'!$C$41, 4, IF(DA459='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB459='Risk Tables'!$C$44,1,IF(DB459='Risk Tables'!$C$43,2,IF(DB459='Risk Tables'!$C$42, 3, IF(DB459='Risk Tables'!$C$41, 4, IF(DB459='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC459='Risk Tables'!$C$44,1,IF(DC459='Risk Tables'!$C$43,2,IF(DC459='Risk Tables'!$C$42, 3, IF(DC459='Risk Tables'!$C$41, 4, IF(DC459='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD459='Risk Tables'!$C$44,1,IF(DD459='Risk Tables'!$C$43,2,IF(DD459='Risk Tables'!$C$42, 3, IF(DD459='Risk Tables'!$C$41, 4, IF(DD459='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE459='Risk Tables'!$C$44,1,IF(DE459='Risk Tables'!$C$43,2,IF(DE459='Risk Tables'!$C$42, 3, IF(DE459='Risk Tables'!$C$41, 4, IF(DE459='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF459='Risk Tables'!$C$44,1,IF(DF459='Risk Tables'!$C$43,2,IF(DF459='Risk Tables'!$C$42, 3, IF(DF459='Risk Tables'!$C$41, 4, IF(DF459='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI459:DW459))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI459:DW459, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD459),\"\",((AD459*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P459,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V459),\"\",((V459*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P459,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO459),\"\",((AO459*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P459,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM459),\"\",((AM459*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P459,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI459),\"\",((AI459*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P459,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF459),\"\",((AF459*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P459,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR459),\"\",((AR459*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P459,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL459),\"\",((BL459*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P459,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM459),\"\",((BM459*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P459,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU459),\"\",((AU459*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P459,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW459),\"\",((AW459*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P459,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK459),\"\",(((BK459)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P459,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A460=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I460,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M460,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A460=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H460,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A460=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H460,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A460=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H460,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A460=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H460,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG460),ISBLANK(AR460)),\"\",IF(AR460<0,'Risk Tables'!$C$46,BG460/AR460)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO460),ISBLANK(AR460)),\"\",IF(AR460<0,'Risk Tables'!$C$46,AO460/AR460)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH460=\"\",ISBLANK(CH460)),\"\",IF(CH460>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH460<=Parameters!$E$4,CH460>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH460<=Parameters!$F$4, CH460>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH460<=Parameters!$G$4, CH460>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI460=\"\",CI460=\"--\",ISBLANK(CI460)),\"\",IF(CI460='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI460>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI460<=Parameters!$E$5,CI460>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI460<=Parameters!$F$5, CI460>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI460<=Parameters!$G$5, CI460>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG460=\"\",CG460=\"--\",ISBLANK(CG460)),\"\",IF(CG460>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG460<=Parameters!$E$6,CG460>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG460<=Parameters!$F$6, CG460>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG460<=Parameters!$G$6, CG460>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY460=\"\",BY460=\"--\",ISBLANK(BY460)),\"\",IF(BY460>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY460<=Parameters!$E$8,BY460>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY460<=Parameters!$F$8, BY460>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY460<=Parameters!$G$8, BY460>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ460=\"\",BZ460=\"--\",ISBLANK(BZ460)),\"\",IF(BZ460>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ460<=Parameters!$E$9,BZ460>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ460<=Parameters!$F$9, BZ460>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ460<=Parameters!$G$9, BZ460>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA460=\"\",CA460=\"--\",ISBLANK(CA460)),\"\",IF(CA460<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA460>=Parameters!$E$10,CA460<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA460>=Parameters!$F$10, CA460<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA460>=Parameters!$G$10, CA460<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB460=\"\",CB460=\"--\",ISBLANK(CB460)),\"\",IF(CB460<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB460>=Parameters!$E$11,CB460<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB460>=Parameters!$F$11, CB460<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB460>=Parameters!$G$11, CB460<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO460=\"\",CO460=\"--\",ISBLANK(CO460)),\"\",IF(CO460<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO460>=Parameters!$E$13,CO460<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO460>=Parameters!$F$13, CO460<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO460>=Parameters!$G$13, CO460<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ460=\"\",CJ460=\"--\",ISBLANK(CJ460)),\"\",IF(CJ460='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ460<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ460>=Parameters!$E$14,CJ460<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ460>=Parameters!$F$14, CJ460<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ460>=Parameters!$G$14, CJ460<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK460=\"\",CK460=\"--\",ISBLANK(CK460)),\"\",IF(AND(CK460<Parameters!$E$15, CK460>=0), 'Risk Tables'!$C$44, IF(AND(CK460>=Parameters!$E$15,CK460<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK460>=Parameters!$F$15, CK460<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK460>=Parameters!$G$15, CK460<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM460=\"\",CM460=\"--\",ISBLANK(CM460)),\"\",IF(CM460>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM460<=Parameters!$E$16,CM460>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM460<=Parameters!$F$16, CM460>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM460<=Parameters!$G$16, CM460>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN460=\"\",CN460=\"--\",ISBLANK(CN460)),\"\",IF(CN460>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN460<=Parameters!$E$17,CN460>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN460<=Parameters!$F$17, CN460>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN460<=Parameters!$G$17, CN460>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL460=\"\",CL460=\"--\",ISBLANK(CL460)),\"\",IF(CL460>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL460<=Parameters!$E$18,CL460>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL460<=Parameters!$F$18, CL460>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL460<=Parameters!$G$18, CL460>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP460=\"\",CP460=\"--\",ISBLANK(CP460)),\"\",IF(CP460<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP460>=Parameters!$E$21,CP460<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP460>=Parameters!$F$21, CP460<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP460>=Parameters!$G$21, CP460<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ460=\"\",CQ460=\"--\",ISBLANK(CQ460)),\"\",IF(CQ460<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ460>=Parameters!$E$22,CQ460<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ460>=Parameters!$F$22, CQ460<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ460>=Parameters!$G$22, CQ460<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR460='Risk Tables'!$C$44,1,IF(CR460='Risk Tables'!$C$43,2,IF(CR460='Risk Tables'!$C$42, 3, IF(CR460='Risk Tables'!$C$41, 4, IF(CR460='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS460='Risk Tables'!$C$44,1,IF(CS460='Risk Tables'!$C$43,2,IF(CS460='Risk Tables'!$C$42, 3, IF(CS460='Risk Tables'!$C$41, 4, IF(CS460='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT460='Risk Tables'!$C$44,1,IF(CT460='Risk Tables'!$C$43,2,IF(CT460='Risk Tables'!$C$42, 3, IF(CT460='Risk Tables'!$C$41, 4, IF(CT460='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV460='Risk Tables'!$C$44,1,IF(CV460='Risk Tables'!$C$43,2,IF(CV460='Risk Tables'!$C$42, 3, IF(CV460='Risk Tables'!$C$41, 4, IF(CV460='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW460='Risk Tables'!$C$44,1,IF(CW460='Risk Tables'!$C$43,2,IF(CW460='Risk Tables'!$C$42, 3, IF(CW460='Risk Tables'!$C$41, 4, IF(CW460='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX460='Risk Tables'!$C$44,1,IF(CX460='Risk Tables'!$C$43,2,IF(CX460='Risk Tables'!$C$42, 3, IF(CX460='Risk Tables'!$C$41, 4, IF(CX460='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY460='Risk Tables'!$C$44,1,IF(CY460='Risk Tables'!$C$43,2,IF(CY460='Risk Tables'!$C$42, 3, IF(CY460='Risk Tables'!$C$41, 4, IF(CY460='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA460='Risk Tables'!$C$44,1,IF(DA460='Risk Tables'!$C$43,2,IF(DA460='Risk Tables'!$C$42, 3, IF(DA460='Risk Tables'!$C$41, 4, IF(DA460='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB460='Risk Tables'!$C$44,1,IF(DB460='Risk Tables'!$C$43,2,IF(DB460='Risk Tables'!$C$42, 3, IF(DB460='Risk Tables'!$C$41, 4, IF(DB460='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC460='Risk Tables'!$C$44,1,IF(DC460='Risk Tables'!$C$43,2,IF(DC460='Risk Tables'!$C$42, 3, IF(DC460='Risk Tables'!$C$41, 4, IF(DC460='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD460='Risk Tables'!$C$44,1,IF(DD460='Risk Tables'!$C$43,2,IF(DD460='Risk Tables'!$C$42, 3, IF(DD460='Risk Tables'!$C$41, 4, IF(DD460='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE460='Risk Tables'!$C$44,1,IF(DE460='Risk Tables'!$C$43,2,IF(DE460='Risk Tables'!$C$42, 3, IF(DE460='Risk Tables'!$C$41, 4, IF(DE460='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF460='Risk Tables'!$C$44,1,IF(DF460='Risk Tables'!$C$43,2,IF(DF460='Risk Tables'!$C$42, 3, IF(DF460='Risk Tables'!$C$41, 4, IF(DF460='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI460:DW460))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI460:DW460, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD460),\"\",((AD460*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P460,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V460),\"\",((V460*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P460,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO460),\"\",((AO460*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P460,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM460),\"\",((AM460*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P460,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI460),\"\",((AI460*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P460,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF460),\"\",((AF460*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P460,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR460),\"\",((AR460*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P460,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL460),\"\",((BL460*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P460,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM460),\"\",((BM460*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P460,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU460),\"\",((AU460*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P460,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW460),\"\",((AW460*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P460,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK460),\"\",(((BK460)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P460,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A461=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I461,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M461,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A461=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H461,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A461=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H461,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A461=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H461,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A461=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H461,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG461),ISBLANK(AR461)),\"\",IF(AR461<0,'Risk Tables'!$C$46,BG461/AR461)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO461),ISBLANK(AR461)),\"\",IF(AR461<0,'Risk Tables'!$C$46,AO461/AR461)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH461=\"\",ISBLANK(CH461)),\"\",IF(CH461>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH461<=Parameters!$E$4,CH461>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH461<=Parameters!$F$4, CH461>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH461<=Parameters!$G$4, CH461>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI461=\"\",CI461=\"--\",ISBLANK(CI461)),\"\",IF(CI461='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI461>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI461<=Parameters!$E$5,CI461>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI461<=Parameters!$F$5, CI461>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI461<=Parameters!$G$5, CI461>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG461=\"\",CG461=\"--\",ISBLANK(CG461)),\"\",IF(CG461>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG461<=Parameters!$E$6,CG461>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG461<=Parameters!$F$6, CG461>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG461<=Parameters!$G$6, CG461>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY461=\"\",BY461=\"--\",ISBLANK(BY461)),\"\",IF(BY461>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY461<=Parameters!$E$8,BY461>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY461<=Parameters!$F$8, BY461>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY461<=Parameters!$G$8, BY461>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ461=\"\",BZ461=\"--\",ISBLANK(BZ461)),\"\",IF(BZ461>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ461<=Parameters!$E$9,BZ461>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ461<=Parameters!$F$9, BZ461>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ461<=Parameters!$G$9, BZ461>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA461=\"\",CA461=\"--\",ISBLANK(CA461)),\"\",IF(CA461<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA461>=Parameters!$E$10,CA461<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA461>=Parameters!$F$10, CA461<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA461>=Parameters!$G$10, CA461<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB461=\"\",CB461=\"--\",ISBLANK(CB461)),\"\",IF(CB461<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB461>=Parameters!$E$11,CB461<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB461>=Parameters!$F$11, CB461<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB461>=Parameters!$G$11, CB461<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO461=\"\",CO461=\"--\",ISBLANK(CO461)),\"\",IF(CO461<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO461>=Parameters!$E$13,CO461<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO461>=Parameters!$F$13, CO461<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO461>=Parameters!$G$13, CO461<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ461=\"\",CJ461=\"--\",ISBLANK(CJ461)),\"\",IF(CJ461='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ461<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ461>=Parameters!$E$14,CJ461<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ461>=Parameters!$F$14, CJ461<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ461>=Parameters!$G$14, CJ461<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK461=\"\",CK461=\"--\",ISBLANK(CK461)),\"\",IF(AND(CK461<Parameters!$E$15, CK461>=0), 'Risk Tables'!$C$44, IF(AND(CK461>=Parameters!$E$15,CK461<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK461>=Parameters!$F$15, CK461<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK461>=Parameters!$G$15, CK461<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM461=\"\",CM461=\"--\",ISBLANK(CM461)),\"\",IF(CM461>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM461<=Parameters!$E$16,CM461>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM461<=Parameters!$F$16, CM461>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM461<=Parameters!$G$16, CM461>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN461=\"\",CN461=\"--\",ISBLANK(CN461)),\"\",IF(CN461>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN461<=Parameters!$E$17,CN461>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN461<=Parameters!$F$17, CN461>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN461<=Parameters!$G$17, CN461>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL461=\"\",CL461=\"--\",ISBLANK(CL461)),\"\",IF(CL461>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL461<=Parameters!$E$18,CL461>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL461<=Parameters!$F$18, CL461>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL461<=Parameters!$G$18, CL461>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP461=\"\",CP461=\"--\",ISBLANK(CP461)),\"\",IF(CP461<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP461>=Parameters!$E$21,CP461<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP461>=Parameters!$F$21, CP461<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP461>=Parameters!$G$21, CP461<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ461=\"\",CQ461=\"--\",ISBLANK(CQ461)),\"\",IF(CQ461<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ461>=Parameters!$E$22,CQ461<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ461>=Parameters!$F$22, CQ461<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ461>=Parameters!$G$22, CQ461<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR461='Risk Tables'!$C$44,1,IF(CR461='Risk Tables'!$C$43,2,IF(CR461='Risk Tables'!$C$42, 3, IF(CR461='Risk Tables'!$C$41, 4, IF(CR461='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS461='Risk Tables'!$C$44,1,IF(CS461='Risk Tables'!$C$43,2,IF(CS461='Risk Tables'!$C$42, 3, IF(CS461='Risk Tables'!$C$41, 4, IF(CS461='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT461='Risk Tables'!$C$44,1,IF(CT461='Risk Tables'!$C$43,2,IF(CT461='Risk Tables'!$C$42, 3, IF(CT461='Risk Tables'!$C$41, 4, IF(CT461='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV461='Risk Tables'!$C$44,1,IF(CV461='Risk Tables'!$C$43,2,IF(CV461='Risk Tables'!$C$42, 3, IF(CV461='Risk Tables'!$C$41, 4, IF(CV461='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW461='Risk Tables'!$C$44,1,IF(CW461='Risk Tables'!$C$43,2,IF(CW461='Risk Tables'!$C$42, 3, IF(CW461='Risk Tables'!$C$41, 4, IF(CW461='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX461='Risk Tables'!$C$44,1,IF(CX461='Risk Tables'!$C$43,2,IF(CX461='Risk Tables'!$C$42, 3, IF(CX461='Risk Tables'!$C$41, 4, IF(CX461='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY461='Risk Tables'!$C$44,1,IF(CY461='Risk Tables'!$C$43,2,IF(CY461='Risk Tables'!$C$42, 3, IF(CY461='Risk Tables'!$C$41, 4, IF(CY461='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA461='Risk Tables'!$C$44,1,IF(DA461='Risk Tables'!$C$43,2,IF(DA461='Risk Tables'!$C$42, 3, IF(DA461='Risk Tables'!$C$41, 4, IF(DA461='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB461='Risk Tables'!$C$44,1,IF(DB461='Risk Tables'!$C$43,2,IF(DB461='Risk Tables'!$C$42, 3, IF(DB461='Risk Tables'!$C$41, 4, IF(DB461='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC461='Risk Tables'!$C$44,1,IF(DC461='Risk Tables'!$C$43,2,IF(DC461='Risk Tables'!$C$42, 3, IF(DC461='Risk Tables'!$C$41, 4, IF(DC461='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD461='Risk Tables'!$C$44,1,IF(DD461='Risk Tables'!$C$43,2,IF(DD461='Risk Tables'!$C$42, 3, IF(DD461='Risk Tables'!$C$41, 4, IF(DD461='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE461='Risk Tables'!$C$44,1,IF(DE461='Risk Tables'!$C$43,2,IF(DE461='Risk Tables'!$C$42, 3, IF(DE461='Risk Tables'!$C$41, 4, IF(DE461='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF461='Risk Tables'!$C$44,1,IF(DF461='Risk Tables'!$C$43,2,IF(DF461='Risk Tables'!$C$42, 3, IF(DF461='Risk Tables'!$C$41, 4, IF(DF461='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI461:DW461))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI461:DW461, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD461),\"\",((AD461*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P461,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V461),\"\",((V461*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P461,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO461),\"\",((AO461*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P461,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM461),\"\",((AM461*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P461,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI461),\"\",((AI461*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P461,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF461),\"\",((AF461*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P461,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR461),\"\",((AR461*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P461,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL461),\"\",((BL461*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P461,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM461),\"\",((BM461*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P461,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU461),\"\",((AU461*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P461,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW461),\"\",((AW461*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P461,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK461),\"\",(((BK461)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P461,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A462=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I462,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M462,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A462=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H462,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A462=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H462,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A462=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H462,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A462=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H462,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG462),ISBLANK(AR462)),\"\",IF(AR462<0,'Risk Tables'!$C$46,BG462/AR462)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO462),ISBLANK(AR462)),\"\",IF(AR462<0,'Risk Tables'!$C$46,AO462/AR462)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH462=\"\",ISBLANK(CH462)),\"\",IF(CH462>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH462<=Parameters!$E$4,CH462>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH462<=Parameters!$F$4, CH462>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH462<=Parameters!$G$4, CH462>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI462=\"\",CI462=\"--\",ISBLANK(CI462)),\"\",IF(CI462='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI462>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI462<=Parameters!$E$5,CI462>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI462<=Parameters!$F$5, CI462>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI462<=Parameters!$G$5, CI462>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG462=\"\",CG462=\"--\",ISBLANK(CG462)),\"\",IF(CG462>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG462<=Parameters!$E$6,CG462>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG462<=Parameters!$F$6, CG462>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG462<=Parameters!$G$6, CG462>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY462=\"\",BY462=\"--\",ISBLANK(BY462)),\"\",IF(BY462>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY462<=Parameters!$E$8,BY462>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY462<=Parameters!$F$8, BY462>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY462<=Parameters!$G$8, BY462>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ462=\"\",BZ462=\"--\",ISBLANK(BZ462)),\"\",IF(BZ462>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ462<=Parameters!$E$9,BZ462>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ462<=Parameters!$F$9, BZ462>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ462<=Parameters!$G$9, BZ462>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA462=\"\",CA462=\"--\",ISBLANK(CA462)),\"\",IF(CA462<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA462>=Parameters!$E$10,CA462<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA462>=Parameters!$F$10, CA462<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA462>=Parameters!$G$10, CA462<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB462=\"\",CB462=\"--\",ISBLANK(CB462)),\"\",IF(CB462<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB462>=Parameters!$E$11,CB462<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB462>=Parameters!$F$11, CB462<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB462>=Parameters!$G$11, CB462<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO462=\"\",CO462=\"--\",ISBLANK(CO462)),\"\",IF(CO462<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO462>=Parameters!$E$13,CO462<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO462>=Parameters!$F$13, CO462<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO462>=Parameters!$G$13, CO462<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ462=\"\",CJ462=\"--\",ISBLANK(CJ462)),\"\",IF(CJ462='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ462<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ462>=Parameters!$E$14,CJ462<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ462>=Parameters!$F$14, CJ462<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ462>=Parameters!$G$14, CJ462<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK462=\"\",CK462=\"--\",ISBLANK(CK462)),\"\",IF(AND(CK462<Parameters!$E$15, CK462>=0), 'Risk Tables'!$C$44, IF(AND(CK462>=Parameters!$E$15,CK462<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK462>=Parameters!$F$15, CK462<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK462>=Parameters!$G$15, CK462<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM462=\"\",CM462=\"--\",ISBLANK(CM462)),\"\",IF(CM462>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM462<=Parameters!$E$16,CM462>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM462<=Parameters!$F$16, CM462>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM462<=Parameters!$G$16, CM462>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN462=\"\",CN462=\"--\",ISBLANK(CN462)),\"\",IF(CN462>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN462<=Parameters!$E$17,CN462>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN462<=Parameters!$F$17, CN462>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN462<=Parameters!$G$17, CN462>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL462=\"\",CL462=\"--\",ISBLANK(CL462)),\"\",IF(CL462>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL462<=Parameters!$E$18,CL462>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL462<=Parameters!$F$18, CL462>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL462<=Parameters!$G$18, CL462>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP462=\"\",CP462=\"--\",ISBLANK(CP462)),\"\",IF(CP462<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP462>=Parameters!$E$21,CP462<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP462>=Parameters!$F$21, CP462<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP462>=Parameters!$G$21, CP462<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ462=\"\",CQ462=\"--\",ISBLANK(CQ462)),\"\",IF(CQ462<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ462>=Parameters!$E$22,CQ462<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ462>=Parameters!$F$22, CQ462<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ462>=Parameters!$G$22, CQ462<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR462='Risk Tables'!$C$44,1,IF(CR462='Risk Tables'!$C$43,2,IF(CR462='Risk Tables'!$C$42, 3, IF(CR462='Risk Tables'!$C$41, 4, IF(CR462='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS462='Risk Tables'!$C$44,1,IF(CS462='Risk Tables'!$C$43,2,IF(CS462='Risk Tables'!$C$42, 3, IF(CS462='Risk Tables'!$C$41, 4, IF(CS462='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT462='Risk Tables'!$C$44,1,IF(CT462='Risk Tables'!$C$43,2,IF(CT462='Risk Tables'!$C$42, 3, IF(CT462='Risk Tables'!$C$41, 4, IF(CT462='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV462='Risk Tables'!$C$44,1,IF(CV462='Risk Tables'!$C$43,2,IF(CV462='Risk Tables'!$C$42, 3, IF(CV462='Risk Tables'!$C$41, 4, IF(CV462='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW462='Risk Tables'!$C$44,1,IF(CW462='Risk Tables'!$C$43,2,IF(CW462='Risk Tables'!$C$42, 3, IF(CW462='Risk Tables'!$C$41, 4, IF(CW462='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX462='Risk Tables'!$C$44,1,IF(CX462='Risk Tables'!$C$43,2,IF(CX462='Risk Tables'!$C$42, 3, IF(CX462='Risk Tables'!$C$41, 4, IF(CX462='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY462='Risk Tables'!$C$44,1,IF(CY462='Risk Tables'!$C$43,2,IF(CY462='Risk Tables'!$C$42, 3, IF(CY462='Risk Tables'!$C$41, 4, IF(CY462='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA462='Risk Tables'!$C$44,1,IF(DA462='Risk Tables'!$C$43,2,IF(DA462='Risk Tables'!$C$42, 3, IF(DA462='Risk Tables'!$C$41, 4, IF(DA462='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB462='Risk Tables'!$C$44,1,IF(DB462='Risk Tables'!$C$43,2,IF(DB462='Risk Tables'!$C$42, 3, IF(DB462='Risk Tables'!$C$41, 4, IF(DB462='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC462='Risk Tables'!$C$44,1,IF(DC462='Risk Tables'!$C$43,2,IF(DC462='Risk Tables'!$C$42, 3, IF(DC462='Risk Tables'!$C$41, 4, IF(DC462='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD462='Risk Tables'!$C$44,1,IF(DD462='Risk Tables'!$C$43,2,IF(DD462='Risk Tables'!$C$42, 3, IF(DD462='Risk Tables'!$C$41, 4, IF(DD462='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE462='Risk Tables'!$C$44,1,IF(DE462='Risk Tables'!$C$43,2,IF(DE462='Risk Tables'!$C$42, 3, IF(DE462='Risk Tables'!$C$41, 4, IF(DE462='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF462='Risk Tables'!$C$44,1,IF(DF462='Risk Tables'!$C$43,2,IF(DF462='Risk Tables'!$C$42, 3, IF(DF462='Risk Tables'!$C$41, 4, IF(DF462='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI462:DW462))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI462:DW462, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD462),\"\",((AD462*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P462,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V462),\"\",((V462*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P462,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO462),\"\",((AO462*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P462,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM462),\"\",((AM462*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P462,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI462),\"\",((AI462*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P462,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF462),\"\",((AF462*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P462,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR462),\"\",((AR462*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P462,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL462),\"\",((BL462*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P462,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM462),\"\",((BM462*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P462,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU462),\"\",((AU462*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P462,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW462),\"\",((AW462*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P462,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK462),\"\",(((BK462)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P462,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A463=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I463,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M463,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A463=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H463,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A463=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H463,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A463=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H463,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A463=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H463,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG463),ISBLANK(AR463)),\"\",IF(AR463<0,'Risk Tables'!$C$46,BG463/AR463)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO463),ISBLANK(AR463)),\"\",IF(AR463<0,'Risk Tables'!$C$46,AO463/AR463)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH463=\"\",ISBLANK(CH463)),\"\",IF(CH463>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH463<=Parameters!$E$4,CH463>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH463<=Parameters!$F$4, CH463>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH463<=Parameters!$G$4, CH463>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI463=\"\",CI463=\"--\",ISBLANK(CI463)),\"\",IF(CI463='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI463>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI463<=Parameters!$E$5,CI463>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI463<=Parameters!$F$5, CI463>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI463<=Parameters!$G$5, CI463>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG463=\"\",CG463=\"--\",ISBLANK(CG463)),\"\",IF(CG463>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG463<=Parameters!$E$6,CG463>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG463<=Parameters!$F$6, CG463>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG463<=Parameters!$G$6, CG463>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY463=\"\",BY463=\"--\",ISBLANK(BY463)),\"\",IF(BY463>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY463<=Parameters!$E$8,BY463>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY463<=Parameters!$F$8, BY463>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY463<=Parameters!$G$8, BY463>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ463=\"\",BZ463=\"--\",ISBLANK(BZ463)),\"\",IF(BZ463>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ463<=Parameters!$E$9,BZ463>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ463<=Parameters!$F$9, BZ463>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ463<=Parameters!$G$9, BZ463>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA463=\"\",CA463=\"--\",ISBLANK(CA463)),\"\",IF(CA463<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA463>=Parameters!$E$10,CA463<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA463>=Parameters!$F$10, CA463<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA463>=Parameters!$G$10, CA463<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB463=\"\",CB463=\"--\",ISBLANK(CB463)),\"\",IF(CB463<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB463>=Parameters!$E$11,CB463<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB463>=Parameters!$F$11, CB463<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB463>=Parameters!$G$11, CB463<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO463=\"\",CO463=\"--\",ISBLANK(CO463)),\"\",IF(CO463<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO463>=Parameters!$E$13,CO463<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO463>=Parameters!$F$13, CO463<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO463>=Parameters!$G$13, CO463<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ463=\"\",CJ463=\"--\",ISBLANK(CJ463)),\"\",IF(CJ463='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ463<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ463>=Parameters!$E$14,CJ463<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ463>=Parameters!$F$14, CJ463<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ463>=Parameters!$G$14, CJ463<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK463=\"\",CK463=\"--\",ISBLANK(CK463)),\"\",IF(AND(CK463<Parameters!$E$15, CK463>=0), 'Risk Tables'!$C$44, IF(AND(CK463>=Parameters!$E$15,CK463<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK463>=Parameters!$F$15, CK463<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK463>=Parameters!$G$15, CK463<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM463=\"\",CM463=\"--\",ISBLANK(CM463)),\"\",IF(CM463>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM463<=Parameters!$E$16,CM463>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM463<=Parameters!$F$16, CM463>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM463<=Parameters!$G$16, CM463>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN463=\"\",CN463=\"--\",ISBLANK(CN463)),\"\",IF(CN463>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN463<=Parameters!$E$17,CN463>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN463<=Parameters!$F$17, CN463>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN463<=Parameters!$G$17, CN463>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL463=\"\",CL463=\"--\",ISBLANK(CL463)),\"\",IF(CL463>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL463<=Parameters!$E$18,CL463>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL463<=Parameters!$F$18, CL463>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL463<=Parameters!$G$18, CL463>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP463=\"\",CP463=\"--\",ISBLANK(CP463)),\"\",IF(CP463<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP463>=Parameters!$E$21,CP463<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP463>=Parameters!$F$21, CP463<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP463>=Parameters!$G$21, CP463<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ463=\"\",CQ463=\"--\",ISBLANK(CQ463)),\"\",IF(CQ463<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ463>=Parameters!$E$22,CQ463<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ463>=Parameters!$F$22, CQ463<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ463>=Parameters!$G$22, CQ463<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR463='Risk Tables'!$C$44,1,IF(CR463='Risk Tables'!$C$43,2,IF(CR463='Risk Tables'!$C$42, 3, IF(CR463='Risk Tables'!$C$41, 4, IF(CR463='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS463='Risk Tables'!$C$44,1,IF(CS463='Risk Tables'!$C$43,2,IF(CS463='Risk Tables'!$C$42, 3, IF(CS463='Risk Tables'!$C$41, 4, IF(CS463='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT463='Risk Tables'!$C$44,1,IF(CT463='Risk Tables'!$C$43,2,IF(CT463='Risk Tables'!$C$42, 3, IF(CT463='Risk Tables'!$C$41, 4, IF(CT463='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV463='Risk Tables'!$C$44,1,IF(CV463='Risk Tables'!$C$43,2,IF(CV463='Risk Tables'!$C$42, 3, IF(CV463='Risk Tables'!$C$41, 4, IF(CV463='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW463='Risk Tables'!$C$44,1,IF(CW463='Risk Tables'!$C$43,2,IF(CW463='Risk Tables'!$C$42, 3, IF(CW463='Risk Tables'!$C$41, 4, IF(CW463='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX463='Risk Tables'!$C$44,1,IF(CX463='Risk Tables'!$C$43,2,IF(CX463='Risk Tables'!$C$42, 3, IF(CX463='Risk Tables'!$C$41, 4, IF(CX463='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY463='Risk Tables'!$C$44,1,IF(CY463='Risk Tables'!$C$43,2,IF(CY463='Risk Tables'!$C$42, 3, IF(CY463='Risk Tables'!$C$41, 4, IF(CY463='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA463='Risk Tables'!$C$44,1,IF(DA463='Risk Tables'!$C$43,2,IF(DA463='Risk Tables'!$C$42, 3, IF(DA463='Risk Tables'!$C$41, 4, IF(DA463='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB463='Risk Tables'!$C$44,1,IF(DB463='Risk Tables'!$C$43,2,IF(DB463='Risk Tables'!$C$42, 3, IF(DB463='Risk Tables'!$C$41, 4, IF(DB463='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC463='Risk Tables'!$C$44,1,IF(DC463='Risk Tables'!$C$43,2,IF(DC463='Risk Tables'!$C$42, 3, IF(DC463='Risk Tables'!$C$41, 4, IF(DC463='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD463='Risk Tables'!$C$44,1,IF(DD463='Risk Tables'!$C$43,2,IF(DD463='Risk Tables'!$C$42, 3, IF(DD463='Risk Tables'!$C$41, 4, IF(DD463='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE463='Risk Tables'!$C$44,1,IF(DE463='Risk Tables'!$C$43,2,IF(DE463='Risk Tables'!$C$42, 3, IF(DE463='Risk Tables'!$C$41, 4, IF(DE463='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF463='Risk Tables'!$C$44,1,IF(DF463='Risk Tables'!$C$43,2,IF(DF463='Risk Tables'!$C$42, 3, IF(DF463='Risk Tables'!$C$41, 4, IF(DF463='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI463:DW463))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI463:DW463, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD463),\"\",((AD463*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P463,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V463),\"\",((V463*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P463,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO463),\"\",((AO463*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P463,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM463),\"\",((AM463*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P463,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI463),\"\",((AI463*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P463,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF463),\"\",((AF463*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P463,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR463),\"\",((AR463*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P463,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL463),\"\",((BL463*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P463,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM463),\"\",((BM463*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P463,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU463),\"\",((AU463*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P463,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW463),\"\",((AW463*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P463,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK463),\"\",(((BK463)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P463,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A464=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I464,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M464,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A464=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H464,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A464=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H464,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A464=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H464,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A464=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H464,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG464),ISBLANK(AR464)),\"\",IF(AR464<0,'Risk Tables'!$C$46,BG464/AR464)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO464),ISBLANK(AR464)),\"\",IF(AR464<0,'Risk Tables'!$C$46,AO464/AR464)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH464=\"\",ISBLANK(CH464)),\"\",IF(CH464>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH464<=Parameters!$E$4,CH464>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH464<=Parameters!$F$4, CH464>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH464<=Parameters!$G$4, CH464>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI464=\"\",CI464=\"--\",ISBLANK(CI464)),\"\",IF(CI464='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI464>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI464<=Parameters!$E$5,CI464>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI464<=Parameters!$F$5, CI464>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI464<=Parameters!$G$5, CI464>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG464=\"\",CG464=\"--\",ISBLANK(CG464)),\"\",IF(CG464>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG464<=Parameters!$E$6,CG464>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG464<=Parameters!$F$6, CG464>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG464<=Parameters!$G$6, CG464>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY464=\"\",BY464=\"--\",ISBLANK(BY464)),\"\",IF(BY464>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY464<=Parameters!$E$8,BY464>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY464<=Parameters!$F$8, BY464>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY464<=Parameters!$G$8, BY464>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ464=\"\",BZ464=\"--\",ISBLANK(BZ464)),\"\",IF(BZ464>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ464<=Parameters!$E$9,BZ464>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ464<=Parameters!$F$9, BZ464>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ464<=Parameters!$G$9, BZ464>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA464=\"\",CA464=\"--\",ISBLANK(CA464)),\"\",IF(CA464<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA464>=Parameters!$E$10,CA464<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA464>=Parameters!$F$10, CA464<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA464>=Parameters!$G$10, CA464<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB464=\"\",CB464=\"--\",ISBLANK(CB464)),\"\",IF(CB464<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB464>=Parameters!$E$11,CB464<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB464>=Parameters!$F$11, CB464<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB464>=Parameters!$G$11, CB464<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO464=\"\",CO464=\"--\",ISBLANK(CO464)),\"\",IF(CO464<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO464>=Parameters!$E$13,CO464<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO464>=Parameters!$F$13, CO464<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO464>=Parameters!$G$13, CO464<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ464=\"\",CJ464=\"--\",ISBLANK(CJ464)),\"\",IF(CJ464='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ464<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ464>=Parameters!$E$14,CJ464<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ464>=Parameters!$F$14, CJ464<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ464>=Parameters!$G$14, CJ464<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK464=\"\",CK464=\"--\",ISBLANK(CK464)),\"\",IF(AND(CK464<Parameters!$E$15, CK464>=0), 'Risk Tables'!$C$44, IF(AND(CK464>=Parameters!$E$15,CK464<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK464>=Parameters!$F$15, CK464<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK464>=Parameters!$G$15, CK464<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM464=\"\",CM464=\"--\",ISBLANK(CM464)),\"\",IF(CM464>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM464<=Parameters!$E$16,CM464>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM464<=Parameters!$F$16, CM464>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM464<=Parameters!$G$16, CM464>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN464=\"\",CN464=\"--\",ISBLANK(CN464)),\"\",IF(CN464>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN464<=Parameters!$E$17,CN464>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN464<=Parameters!$F$17, CN464>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN464<=Parameters!$G$17, CN464>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL464=\"\",CL464=\"--\",ISBLANK(CL464)),\"\",IF(CL464>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL464<=Parameters!$E$18,CL464>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL464<=Parameters!$F$18, CL464>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL464<=Parameters!$G$18, CL464>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP464=\"\",CP464=\"--\",ISBLANK(CP464)),\"\",IF(CP464<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP464>=Parameters!$E$21,CP464<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP464>=Parameters!$F$21, CP464<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP464>=Parameters!$G$21, CP464<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ464=\"\",CQ464=\"--\",ISBLANK(CQ464)),\"\",IF(CQ464<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ464>=Parameters!$E$22,CQ464<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ464>=Parameters!$F$22, CQ464<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ464>=Parameters!$G$22, CQ464<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR464='Risk Tables'!$C$44,1,IF(CR464='Risk Tables'!$C$43,2,IF(CR464='Risk Tables'!$C$42, 3, IF(CR464='Risk Tables'!$C$41, 4, IF(CR464='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS464='Risk Tables'!$C$44,1,IF(CS464='Risk Tables'!$C$43,2,IF(CS464='Risk Tables'!$C$42, 3, IF(CS464='Risk Tables'!$C$41, 4, IF(CS464='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT464='Risk Tables'!$C$44,1,IF(CT464='Risk Tables'!$C$43,2,IF(CT464='Risk Tables'!$C$42, 3, IF(CT464='Risk Tables'!$C$41, 4, IF(CT464='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV464='Risk Tables'!$C$44,1,IF(CV464='Risk Tables'!$C$43,2,IF(CV464='Risk Tables'!$C$42, 3, IF(CV464='Risk Tables'!$C$41, 4, IF(CV464='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW464='Risk Tables'!$C$44,1,IF(CW464='Risk Tables'!$C$43,2,IF(CW464='Risk Tables'!$C$42, 3, IF(CW464='Risk Tables'!$C$41, 4, IF(CW464='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX464='Risk Tables'!$C$44,1,IF(CX464='Risk Tables'!$C$43,2,IF(CX464='Risk Tables'!$C$42, 3, IF(CX464='Risk Tables'!$C$41, 4, IF(CX464='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY464='Risk Tables'!$C$44,1,IF(CY464='Risk Tables'!$C$43,2,IF(CY464='Risk Tables'!$C$42, 3, IF(CY464='Risk Tables'!$C$41, 4, IF(CY464='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA464='Risk Tables'!$C$44,1,IF(DA464='Risk Tables'!$C$43,2,IF(DA464='Risk Tables'!$C$42, 3, IF(DA464='Risk Tables'!$C$41, 4, IF(DA464='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB464='Risk Tables'!$C$44,1,IF(DB464='Risk Tables'!$C$43,2,IF(DB464='Risk Tables'!$C$42, 3, IF(DB464='Risk Tables'!$C$41, 4, IF(DB464='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC464='Risk Tables'!$C$44,1,IF(DC464='Risk Tables'!$C$43,2,IF(DC464='Risk Tables'!$C$42, 3, IF(DC464='Risk Tables'!$C$41, 4, IF(DC464='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD464='Risk Tables'!$C$44,1,IF(DD464='Risk Tables'!$C$43,2,IF(DD464='Risk Tables'!$C$42, 3, IF(DD464='Risk Tables'!$C$41, 4, IF(DD464='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE464='Risk Tables'!$C$44,1,IF(DE464='Risk Tables'!$C$43,2,IF(DE464='Risk Tables'!$C$42, 3, IF(DE464='Risk Tables'!$C$41, 4, IF(DE464='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF464='Risk Tables'!$C$44,1,IF(DF464='Risk Tables'!$C$43,2,IF(DF464='Risk Tables'!$C$42, 3, IF(DF464='Risk Tables'!$C$41, 4, IF(DF464='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI464:DW464))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI464:DW464, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD464),\"\",((AD464*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P464,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V464),\"\",((V464*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P464,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO464),\"\",((AO464*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P464,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM464),\"\",((AM464*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P464,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI464),\"\",((AI464*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P464,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF464),\"\",((AF464*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P464,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR464),\"\",((AR464*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P464,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL464),\"\",((BL464*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P464,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM464),\"\",((BM464*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P464,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU464),\"\",((AU464*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P464,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW464),\"\",((AW464*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P464,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK464),\"\",(((BK464)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P464,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A465=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I465,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M465,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A465=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H465,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A465=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H465,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A465=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H465,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A465=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H465,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG465),ISBLANK(AR465)),\"\",IF(AR465<0,'Risk Tables'!$C$46,BG465/AR465)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO465),ISBLANK(AR465)),\"\",IF(AR465<0,'Risk Tables'!$C$46,AO465/AR465)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH465=\"\",ISBLANK(CH465)),\"\",IF(CH465>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH465<=Parameters!$E$4,CH465>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH465<=Parameters!$F$4, CH465>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH465<=Parameters!$G$4, CH465>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI465=\"\",CI465=\"--\",ISBLANK(CI465)),\"\",IF(CI465='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI465>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI465<=Parameters!$E$5,CI465>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI465<=Parameters!$F$5, CI465>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI465<=Parameters!$G$5, CI465>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG465=\"\",CG465=\"--\",ISBLANK(CG465)),\"\",IF(CG465>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG465<=Parameters!$E$6,CG465>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG465<=Parameters!$F$6, CG465>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG465<=Parameters!$G$6, CG465>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY465=\"\",BY465=\"--\",ISBLANK(BY465)),\"\",IF(BY465>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY465<=Parameters!$E$8,BY465>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY465<=Parameters!$F$8, BY465>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY465<=Parameters!$G$8, BY465>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ465=\"\",BZ465=\"--\",ISBLANK(BZ465)),\"\",IF(BZ465>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ465<=Parameters!$E$9,BZ465>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ465<=Parameters!$F$9, BZ465>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ465<=Parameters!$G$9, BZ465>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA465=\"\",CA465=\"--\",ISBLANK(CA465)),\"\",IF(CA465<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA465>=Parameters!$E$10,CA465<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA465>=Parameters!$F$10, CA465<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA465>=Parameters!$G$10, CA465<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB465=\"\",CB465=\"--\",ISBLANK(CB465)),\"\",IF(CB465<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB465>=Parameters!$E$11,CB465<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB465>=Parameters!$F$11, CB465<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB465>=Parameters!$G$11, CB465<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO465=\"\",CO465=\"--\",ISBLANK(CO465)),\"\",IF(CO465<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO465>=Parameters!$E$13,CO465<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO465>=Parameters!$F$13, CO465<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO465>=Parameters!$G$13, CO465<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ465=\"\",CJ465=\"--\",ISBLANK(CJ465)),\"\",IF(CJ465='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ465<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ465>=Parameters!$E$14,CJ465<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ465>=Parameters!$F$14, CJ465<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ465>=Parameters!$G$14, CJ465<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK465=\"\",CK465=\"--\",ISBLANK(CK465)),\"\",IF(AND(CK465<Parameters!$E$15, CK465>=0), 'Risk Tables'!$C$44, IF(AND(CK465>=Parameters!$E$15,CK465<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK465>=Parameters!$F$15, CK465<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK465>=Parameters!$G$15, CK465<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM465=\"\",CM465=\"--\",ISBLANK(CM465)),\"\",IF(CM465>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM465<=Parameters!$E$16,CM465>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM465<=Parameters!$F$16, CM465>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM465<=Parameters!$G$16, CM465>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN465=\"\",CN465=\"--\",ISBLANK(CN465)),\"\",IF(CN465>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN465<=Parameters!$E$17,CN465>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN465<=Parameters!$F$17, CN465>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN465<=Parameters!$G$17, CN465>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL465=\"\",CL465=\"--\",ISBLANK(CL465)),\"\",IF(CL465>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL465<=Parameters!$E$18,CL465>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL465<=Parameters!$F$18, CL465>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL465<=Parameters!$G$18, CL465>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP465=\"\",CP465=\"--\",ISBLANK(CP465)),\"\",IF(CP465<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP465>=Parameters!$E$21,CP465<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP465>=Parameters!$F$21, CP465<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP465>=Parameters!$G$21, CP465<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ465=\"\",CQ465=\"--\",ISBLANK(CQ465)),\"\",IF(CQ465<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ465>=Parameters!$E$22,CQ465<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ465>=Parameters!$F$22, CQ465<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ465>=Parameters!$G$22, CQ465<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR465='Risk Tables'!$C$44,1,IF(CR465='Risk Tables'!$C$43,2,IF(CR465='Risk Tables'!$C$42, 3, IF(CR465='Risk Tables'!$C$41, 4, IF(CR465='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS465='Risk Tables'!$C$44,1,IF(CS465='Risk Tables'!$C$43,2,IF(CS465='Risk Tables'!$C$42, 3, IF(CS465='Risk Tables'!$C$41, 4, IF(CS465='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT465='Risk Tables'!$C$44,1,IF(CT465='Risk Tables'!$C$43,2,IF(CT465='Risk Tables'!$C$42, 3, IF(CT465='Risk Tables'!$C$41, 4, IF(CT465='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV465='Risk Tables'!$C$44,1,IF(CV465='Risk Tables'!$C$43,2,IF(CV465='Risk Tables'!$C$42, 3, IF(CV465='Risk Tables'!$C$41, 4, IF(CV465='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW465='Risk Tables'!$C$44,1,IF(CW465='Risk Tables'!$C$43,2,IF(CW465='Risk Tables'!$C$42, 3, IF(CW465='Risk Tables'!$C$41, 4, IF(CW465='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX465='Risk Tables'!$C$44,1,IF(CX465='Risk Tables'!$C$43,2,IF(CX465='Risk Tables'!$C$42, 3, IF(CX465='Risk Tables'!$C$41, 4, IF(CX465='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY465='Risk Tables'!$C$44,1,IF(CY465='Risk Tables'!$C$43,2,IF(CY465='Risk Tables'!$C$42, 3, IF(CY465='Risk Tables'!$C$41, 4, IF(CY465='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA465='Risk Tables'!$C$44,1,IF(DA465='Risk Tables'!$C$43,2,IF(DA465='Risk Tables'!$C$42, 3, IF(DA465='Risk Tables'!$C$41, 4, IF(DA465='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB465='Risk Tables'!$C$44,1,IF(DB465='Risk Tables'!$C$43,2,IF(DB465='Risk Tables'!$C$42, 3, IF(DB465='Risk Tables'!$C$41, 4, IF(DB465='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC465='Risk Tables'!$C$44,1,IF(DC465='Risk Tables'!$C$43,2,IF(DC465='Risk Tables'!$C$42, 3, IF(DC465='Risk Tables'!$C$41, 4, IF(DC465='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD465='Risk Tables'!$C$44,1,IF(DD465='Risk Tables'!$C$43,2,IF(DD465='Risk Tables'!$C$42, 3, IF(DD465='Risk Tables'!$C$41, 4, IF(DD465='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE465='Risk Tables'!$C$44,1,IF(DE465='Risk Tables'!$C$43,2,IF(DE465='Risk Tables'!$C$42, 3, IF(DE465='Risk Tables'!$C$41, 4, IF(DE465='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF465='Risk Tables'!$C$44,1,IF(DF465='Risk Tables'!$C$43,2,IF(DF465='Risk Tables'!$C$42, 3, IF(DF465='Risk Tables'!$C$41, 4, IF(DF465='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI465:DW465))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI465:DW465, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD465),\"\",((AD465*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P465,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V465),\"\",((V465*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P465,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO465),\"\",((AO465*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P465,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM465),\"\",((AM465*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P465,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI465),\"\",((AI465*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P465,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF465),\"\",((AF465*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P465,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR465),\"\",((AR465*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P465,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL465),\"\",((BL465*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P465,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM465),\"\",((BM465*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P465,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU465),\"\",((AU465*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P465,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW465),\"\",((AW465*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P465,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK465),\"\",(((BK465)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P465,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A466=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I466,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M466,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A466=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H466,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A466=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H466,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A466=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H466,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A466=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H466,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG466),ISBLANK(AR466)),\"\",IF(AR466<0,'Risk Tables'!$C$46,BG466/AR466)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO466),ISBLANK(AR466)),\"\",IF(AR466<0,'Risk Tables'!$C$46,AO466/AR466)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH466=\"\",ISBLANK(CH466)),\"\",IF(CH466>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH466<=Parameters!$E$4,CH466>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH466<=Parameters!$F$4, CH466>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH466<=Parameters!$G$4, CH466>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI466=\"\",CI466=\"--\",ISBLANK(CI466)),\"\",IF(CI466='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI466>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI466<=Parameters!$E$5,CI466>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI466<=Parameters!$F$5, CI466>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI466<=Parameters!$G$5, CI466>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG466=\"\",CG466=\"--\",ISBLANK(CG466)),\"\",IF(CG466>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG466<=Parameters!$E$6,CG466>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG466<=Parameters!$F$6, CG466>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG466<=Parameters!$G$6, CG466>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY466=\"\",BY466=\"--\",ISBLANK(BY466)),\"\",IF(BY466>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY466<=Parameters!$E$8,BY466>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY466<=Parameters!$F$8, BY466>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY466<=Parameters!$G$8, BY466>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ466=\"\",BZ466=\"--\",ISBLANK(BZ466)),\"\",IF(BZ466>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ466<=Parameters!$E$9,BZ466>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ466<=Parameters!$F$9, BZ466>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ466<=Parameters!$G$9, BZ466>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA466=\"\",CA466=\"--\",ISBLANK(CA466)),\"\",IF(CA466<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA466>=Parameters!$E$10,CA466<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA466>=Parameters!$F$10, CA466<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA466>=Parameters!$G$10, CA466<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB466=\"\",CB466=\"--\",ISBLANK(CB466)),\"\",IF(CB466<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB466>=Parameters!$E$11,CB466<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB466>=Parameters!$F$11, CB466<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB466>=Parameters!$G$11, CB466<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO466=\"\",CO466=\"--\",ISBLANK(CO466)),\"\",IF(CO466<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO466>=Parameters!$E$13,CO466<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO466>=Parameters!$F$13, CO466<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO466>=Parameters!$G$13, CO466<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ466=\"\",CJ466=\"--\",ISBLANK(CJ466)),\"\",IF(CJ466='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ466<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ466>=Parameters!$E$14,CJ466<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ466>=Parameters!$F$14, CJ466<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ466>=Parameters!$G$14, CJ466<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK466=\"\",CK466=\"--\",ISBLANK(CK466)),\"\",IF(AND(CK466<Parameters!$E$15, CK466>=0), 'Risk Tables'!$C$44, IF(AND(CK466>=Parameters!$E$15,CK466<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK466>=Parameters!$F$15, CK466<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK466>=Parameters!$G$15, CK466<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM466=\"\",CM466=\"--\",ISBLANK(CM466)),\"\",IF(CM466>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM466<=Parameters!$E$16,CM466>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM466<=Parameters!$F$16, CM466>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM466<=Parameters!$G$16, CM466>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN466=\"\",CN466=\"--\",ISBLANK(CN466)),\"\",IF(CN466>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN466<=Parameters!$E$17,CN466>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN466<=Parameters!$F$17, CN466>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN466<=Parameters!$G$17, CN466>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL466=\"\",CL466=\"--\",ISBLANK(CL466)),\"\",IF(CL466>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL466<=Parameters!$E$18,CL466>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL466<=Parameters!$F$18, CL466>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL466<=Parameters!$G$18, CL466>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP466=\"\",CP466=\"--\",ISBLANK(CP466)),\"\",IF(CP466<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP466>=Parameters!$E$21,CP466<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP466>=Parameters!$F$21, CP466<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP466>=Parameters!$G$21, CP466<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ466=\"\",CQ466=\"--\",ISBLANK(CQ466)),\"\",IF(CQ466<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ466>=Parameters!$E$22,CQ466<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ466>=Parameters!$F$22, CQ466<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ466>=Parameters!$G$22, CQ466<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR466='Risk Tables'!$C$44,1,IF(CR466='Risk Tables'!$C$43,2,IF(CR466='Risk Tables'!$C$42, 3, IF(CR466='Risk Tables'!$C$41, 4, IF(CR466='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS466='Risk Tables'!$C$44,1,IF(CS466='Risk Tables'!$C$43,2,IF(CS466='Risk Tables'!$C$42, 3, IF(CS466='Risk Tables'!$C$41, 4, IF(CS466='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT466='Risk Tables'!$C$44,1,IF(CT466='Risk Tables'!$C$43,2,IF(CT466='Risk Tables'!$C$42, 3, IF(CT466='Risk Tables'!$C$41, 4, IF(CT466='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV466='Risk Tables'!$C$44,1,IF(CV466='Risk Tables'!$C$43,2,IF(CV466='Risk Tables'!$C$42, 3, IF(CV466='Risk Tables'!$C$41, 4, IF(CV466='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW466='Risk Tables'!$C$44,1,IF(CW466='Risk Tables'!$C$43,2,IF(CW466='Risk Tables'!$C$42, 3, IF(CW466='Risk Tables'!$C$41, 4, IF(CW466='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX466='Risk Tables'!$C$44,1,IF(CX466='Risk Tables'!$C$43,2,IF(CX466='Risk Tables'!$C$42, 3, IF(CX466='Risk Tables'!$C$41, 4, IF(CX466='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY466='Risk Tables'!$C$44,1,IF(CY466='Risk Tables'!$C$43,2,IF(CY466='Risk Tables'!$C$42, 3, IF(CY466='Risk Tables'!$C$41, 4, IF(CY466='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA466='Risk Tables'!$C$44,1,IF(DA466='Risk Tables'!$C$43,2,IF(DA466='Risk Tables'!$C$42, 3, IF(DA466='Risk Tables'!$C$41, 4, IF(DA466='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB466='Risk Tables'!$C$44,1,IF(DB466='Risk Tables'!$C$43,2,IF(DB466='Risk Tables'!$C$42, 3, IF(DB466='Risk Tables'!$C$41, 4, IF(DB466='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC466='Risk Tables'!$C$44,1,IF(DC466='Risk Tables'!$C$43,2,IF(DC466='Risk Tables'!$C$42, 3, IF(DC466='Risk Tables'!$C$41, 4, IF(DC466='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD466='Risk Tables'!$C$44,1,IF(DD466='Risk Tables'!$C$43,2,IF(DD466='Risk Tables'!$C$42, 3, IF(DD466='Risk Tables'!$C$41, 4, IF(DD466='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE466='Risk Tables'!$C$44,1,IF(DE466='Risk Tables'!$C$43,2,IF(DE466='Risk Tables'!$C$42, 3, IF(DE466='Risk Tables'!$C$41, 4, IF(DE466='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF466='Risk Tables'!$C$44,1,IF(DF466='Risk Tables'!$C$43,2,IF(DF466='Risk Tables'!$C$42, 3, IF(DF466='Risk Tables'!$C$41, 4, IF(DF466='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI466:DW466))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI466:DW466, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD466),\"\",((AD466*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P466,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V466),\"\",((V466*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P466,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO466),\"\",((AO466*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P466,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM466),\"\",((AM466*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P466,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI466),\"\",((AI466*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P466,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF466),\"\",((AF466*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P466,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR466),\"\",((AR466*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P466,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL466),\"\",((BL466*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P466,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM466),\"\",((BM466*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P466,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU466),\"\",((AU466*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P466,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW466),\"\",((AW466*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P466,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK466),\"\",(((BK466)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P466,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A467=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I467,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M467,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A467=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H467,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A467=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H467,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A467=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H467,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A467=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H467,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG467),ISBLANK(AR467)),\"\",IF(AR467<0,'Risk Tables'!$C$46,BG467/AR467)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO467),ISBLANK(AR467)),\"\",IF(AR467<0,'Risk Tables'!$C$46,AO467/AR467)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH467=\"\",ISBLANK(CH467)),\"\",IF(CH467>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH467<=Parameters!$E$4,CH467>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH467<=Parameters!$F$4, CH467>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH467<=Parameters!$G$4, CH467>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI467=\"\",CI467=\"--\",ISBLANK(CI467)),\"\",IF(CI467='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI467>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI467<=Parameters!$E$5,CI467>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI467<=Parameters!$F$5, CI467>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI467<=Parameters!$G$5, CI467>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG467=\"\",CG467=\"--\",ISBLANK(CG467)),\"\",IF(CG467>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG467<=Parameters!$E$6,CG467>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG467<=Parameters!$F$6, CG467>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG467<=Parameters!$G$6, CG467>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY467=\"\",BY467=\"--\",ISBLANK(BY467)),\"\",IF(BY467>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY467<=Parameters!$E$8,BY467>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY467<=Parameters!$F$8, BY467>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY467<=Parameters!$G$8, BY467>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ467=\"\",BZ467=\"--\",ISBLANK(BZ467)),\"\",IF(BZ467>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ467<=Parameters!$E$9,BZ467>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ467<=Parameters!$F$9, BZ467>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ467<=Parameters!$G$9, BZ467>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA467=\"\",CA467=\"--\",ISBLANK(CA467)),\"\",IF(CA467<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA467>=Parameters!$E$10,CA467<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA467>=Parameters!$F$10, CA467<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA467>=Parameters!$G$10, CA467<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB467=\"\",CB467=\"--\",ISBLANK(CB467)),\"\",IF(CB467<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB467>=Parameters!$E$11,CB467<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB467>=Parameters!$F$11, CB467<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB467>=Parameters!$G$11, CB467<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO467=\"\",CO467=\"--\",ISBLANK(CO467)),\"\",IF(CO467<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO467>=Parameters!$E$13,CO467<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO467>=Parameters!$F$13, CO467<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO467>=Parameters!$G$13, CO467<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ467=\"\",CJ467=\"--\",ISBLANK(CJ467)),\"\",IF(CJ467='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ467<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ467>=Parameters!$E$14,CJ467<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ467>=Parameters!$F$14, CJ467<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ467>=Parameters!$G$14, CJ467<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK467=\"\",CK467=\"--\",ISBLANK(CK467)),\"\",IF(AND(CK467<Parameters!$E$15, CK467>=0), 'Risk Tables'!$C$44, IF(AND(CK467>=Parameters!$E$15,CK467<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK467>=Parameters!$F$15, CK467<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK467>=Parameters!$G$15, CK467<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM467=\"\",CM467=\"--\",ISBLANK(CM467)),\"\",IF(CM467>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM467<=Parameters!$E$16,CM467>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM467<=Parameters!$F$16, CM467>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM467<=Parameters!$G$16, CM467>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN467=\"\",CN467=\"--\",ISBLANK(CN467)),\"\",IF(CN467>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN467<=Parameters!$E$17,CN467>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN467<=Parameters!$F$17, CN467>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN467<=Parameters!$G$17, CN467>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL467=\"\",CL467=\"--\",ISBLANK(CL467)),\"\",IF(CL467>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL467<=Parameters!$E$18,CL467>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL467<=Parameters!$F$18, CL467>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL467<=Parameters!$G$18, CL467>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP467=\"\",CP467=\"--\",ISBLANK(CP467)),\"\",IF(CP467<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP467>=Parameters!$E$21,CP467<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP467>=Parameters!$F$21, CP467<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP467>=Parameters!$G$21, CP467<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ467=\"\",CQ467=\"--\",ISBLANK(CQ467)),\"\",IF(CQ467<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ467>=Parameters!$E$22,CQ467<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ467>=Parameters!$F$22, CQ467<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ467>=Parameters!$G$22, CQ467<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR467='Risk Tables'!$C$44,1,IF(CR467='Risk Tables'!$C$43,2,IF(CR467='Risk Tables'!$C$42, 3, IF(CR467='Risk Tables'!$C$41, 4, IF(CR467='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS467='Risk Tables'!$C$44,1,IF(CS467='Risk Tables'!$C$43,2,IF(CS467='Risk Tables'!$C$42, 3, IF(CS467='Risk Tables'!$C$41, 4, IF(CS467='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT467='Risk Tables'!$C$44,1,IF(CT467='Risk Tables'!$C$43,2,IF(CT467='Risk Tables'!$C$42, 3, IF(CT467='Risk Tables'!$C$41, 4, IF(CT467='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV467='Risk Tables'!$C$44,1,IF(CV467='Risk Tables'!$C$43,2,IF(CV467='Risk Tables'!$C$42, 3, IF(CV467='Risk Tables'!$C$41, 4, IF(CV467='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW467='Risk Tables'!$C$44,1,IF(CW467='Risk Tables'!$C$43,2,IF(CW467='Risk Tables'!$C$42, 3, IF(CW467='Risk Tables'!$C$41, 4, IF(CW467='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX467='Risk Tables'!$C$44,1,IF(CX467='Risk Tables'!$C$43,2,IF(CX467='Risk Tables'!$C$42, 3, IF(CX467='Risk Tables'!$C$41, 4, IF(CX467='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY467='Risk Tables'!$C$44,1,IF(CY467='Risk Tables'!$C$43,2,IF(CY467='Risk Tables'!$C$42, 3, IF(CY467='Risk Tables'!$C$41, 4, IF(CY467='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA467='Risk Tables'!$C$44,1,IF(DA467='Risk Tables'!$C$43,2,IF(DA467='Risk Tables'!$C$42, 3, IF(DA467='Risk Tables'!$C$41, 4, IF(DA467='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB467='Risk Tables'!$C$44,1,IF(DB467='Risk Tables'!$C$43,2,IF(DB467='Risk Tables'!$C$42, 3, IF(DB467='Risk Tables'!$C$41, 4, IF(DB467='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC467='Risk Tables'!$C$44,1,IF(DC467='Risk Tables'!$C$43,2,IF(DC467='Risk Tables'!$C$42, 3, IF(DC467='Risk Tables'!$C$41, 4, IF(DC467='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD467='Risk Tables'!$C$44,1,IF(DD467='Risk Tables'!$C$43,2,IF(DD467='Risk Tables'!$C$42, 3, IF(DD467='Risk Tables'!$C$41, 4, IF(DD467='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE467='Risk Tables'!$C$44,1,IF(DE467='Risk Tables'!$C$43,2,IF(DE467='Risk Tables'!$C$42, 3, IF(DE467='Risk Tables'!$C$41, 4, IF(DE467='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF467='Risk Tables'!$C$44,1,IF(DF467='Risk Tables'!$C$43,2,IF(DF467='Risk Tables'!$C$42, 3, IF(DF467='Risk Tables'!$C$41, 4, IF(DF467='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI467:DW467))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI467:DW467, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD467),\"\",((AD467*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P467,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V467),\"\",((V467*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P467,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO467),\"\",((AO467*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P467,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM467),\"\",((AM467*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P467,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI467),\"\",((AI467*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P467,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF467),\"\",((AF467*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P467,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR467),\"\",((AR467*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P467,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL467),\"\",((BL467*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P467,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM467),\"\",((BM467*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P467,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU467),\"\",((AU467*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P467,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW467),\"\",((AW467*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P467,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK467),\"\",(((BK467)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P467,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A468=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I468,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M468,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A468=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H468,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A468=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H468,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A468=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H468,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A468=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H468,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG468),ISBLANK(AR468)),\"\",IF(AR468<0,'Risk Tables'!$C$46,BG468/AR468)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO468),ISBLANK(AR468)),\"\",IF(AR468<0,'Risk Tables'!$C$46,AO468/AR468)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH468=\"\",ISBLANK(CH468)),\"\",IF(CH468>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH468<=Parameters!$E$4,CH468>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH468<=Parameters!$F$4, CH468>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH468<=Parameters!$G$4, CH468>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI468=\"\",CI468=\"--\",ISBLANK(CI468)),\"\",IF(CI468='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI468>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI468<=Parameters!$E$5,CI468>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI468<=Parameters!$F$5, CI468>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI468<=Parameters!$G$5, CI468>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG468=\"\",CG468=\"--\",ISBLANK(CG468)),\"\",IF(CG468>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG468<=Parameters!$E$6,CG468>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG468<=Parameters!$F$6, CG468>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG468<=Parameters!$G$6, CG468>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY468=\"\",BY468=\"--\",ISBLANK(BY468)),\"\",IF(BY468>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY468<=Parameters!$E$8,BY468>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY468<=Parameters!$F$8, BY468>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY468<=Parameters!$G$8, BY468>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ468=\"\",BZ468=\"--\",ISBLANK(BZ468)),\"\",IF(BZ468>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ468<=Parameters!$E$9,BZ468>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ468<=Parameters!$F$9, BZ468>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ468<=Parameters!$G$9, BZ468>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA468=\"\",CA468=\"--\",ISBLANK(CA468)),\"\",IF(CA468<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA468>=Parameters!$E$10,CA468<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA468>=Parameters!$F$10, CA468<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA468>=Parameters!$G$10, CA468<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB468=\"\",CB468=\"--\",ISBLANK(CB468)),\"\",IF(CB468<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB468>=Parameters!$E$11,CB468<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB468>=Parameters!$F$11, CB468<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB468>=Parameters!$G$11, CB468<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO468=\"\",CO468=\"--\",ISBLANK(CO468)),\"\",IF(CO468<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO468>=Parameters!$E$13,CO468<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO468>=Parameters!$F$13, CO468<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO468>=Parameters!$G$13, CO468<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ468=\"\",CJ468=\"--\",ISBLANK(CJ468)),\"\",IF(CJ468='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ468<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ468>=Parameters!$E$14,CJ468<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ468>=Parameters!$F$14, CJ468<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ468>=Parameters!$G$14, CJ468<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK468=\"\",CK468=\"--\",ISBLANK(CK468)),\"\",IF(AND(CK468<Parameters!$E$15, CK468>=0), 'Risk Tables'!$C$44, IF(AND(CK468>=Parameters!$E$15,CK468<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK468>=Parameters!$F$15, CK468<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK468>=Parameters!$G$15, CK468<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM468=\"\",CM468=\"--\",ISBLANK(CM468)),\"\",IF(CM468>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM468<=Parameters!$E$16,CM468>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM468<=Parameters!$F$16, CM468>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM468<=Parameters!$G$16, CM468>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN468=\"\",CN468=\"--\",ISBLANK(CN468)),\"\",IF(CN468>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN468<=Parameters!$E$17,CN468>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN468<=Parameters!$F$17, CN468>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN468<=Parameters!$G$17, CN468>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL468=\"\",CL468=\"--\",ISBLANK(CL468)),\"\",IF(CL468>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL468<=Parameters!$E$18,CL468>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL468<=Parameters!$F$18, CL468>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL468<=Parameters!$G$18, CL468>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP468=\"\",CP468=\"--\",ISBLANK(CP468)),\"\",IF(CP468<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP468>=Parameters!$E$21,CP468<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP468>=Parameters!$F$21, CP468<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP468>=Parameters!$G$21, CP468<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ468=\"\",CQ468=\"--\",ISBLANK(CQ468)),\"\",IF(CQ468<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ468>=Parameters!$E$22,CQ468<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ468>=Parameters!$F$22, CQ468<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ468>=Parameters!$G$22, CQ468<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR468='Risk Tables'!$C$44,1,IF(CR468='Risk Tables'!$C$43,2,IF(CR468='Risk Tables'!$C$42, 3, IF(CR468='Risk Tables'!$C$41, 4, IF(CR468='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS468='Risk Tables'!$C$44,1,IF(CS468='Risk Tables'!$C$43,2,IF(CS468='Risk Tables'!$C$42, 3, IF(CS468='Risk Tables'!$C$41, 4, IF(CS468='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT468='Risk Tables'!$C$44,1,IF(CT468='Risk Tables'!$C$43,2,IF(CT468='Risk Tables'!$C$42, 3, IF(CT468='Risk Tables'!$C$41, 4, IF(CT468='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV468='Risk Tables'!$C$44,1,IF(CV468='Risk Tables'!$C$43,2,IF(CV468='Risk Tables'!$C$42, 3, IF(CV468='Risk Tables'!$C$41, 4, IF(CV468='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW468='Risk Tables'!$C$44,1,IF(CW468='Risk Tables'!$C$43,2,IF(CW468='Risk Tables'!$C$42, 3, IF(CW468='Risk Tables'!$C$41, 4, IF(CW468='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX468='Risk Tables'!$C$44,1,IF(CX468='Risk Tables'!$C$43,2,IF(CX468='Risk Tables'!$C$42, 3, IF(CX468='Risk Tables'!$C$41, 4, IF(CX468='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY468='Risk Tables'!$C$44,1,IF(CY468='Risk Tables'!$C$43,2,IF(CY468='Risk Tables'!$C$42, 3, IF(CY468='Risk Tables'!$C$41, 4, IF(CY468='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA468='Risk Tables'!$C$44,1,IF(DA468='Risk Tables'!$C$43,2,IF(DA468='Risk Tables'!$C$42, 3, IF(DA468='Risk Tables'!$C$41, 4, IF(DA468='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB468='Risk Tables'!$C$44,1,IF(DB468='Risk Tables'!$C$43,2,IF(DB468='Risk Tables'!$C$42, 3, IF(DB468='Risk Tables'!$C$41, 4, IF(DB468='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC468='Risk Tables'!$C$44,1,IF(DC468='Risk Tables'!$C$43,2,IF(DC468='Risk Tables'!$C$42, 3, IF(DC468='Risk Tables'!$C$41, 4, IF(DC468='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD468='Risk Tables'!$C$44,1,IF(DD468='Risk Tables'!$C$43,2,IF(DD468='Risk Tables'!$C$42, 3, IF(DD468='Risk Tables'!$C$41, 4, IF(DD468='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE468='Risk Tables'!$C$44,1,IF(DE468='Risk Tables'!$C$43,2,IF(DE468='Risk Tables'!$C$42, 3, IF(DE468='Risk Tables'!$C$41, 4, IF(DE468='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF468='Risk Tables'!$C$44,1,IF(DF468='Risk Tables'!$C$43,2,IF(DF468='Risk Tables'!$C$42, 3, IF(DF468='Risk Tables'!$C$41, 4, IF(DF468='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI468:DW468))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI468:DW468, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD468),\"\",((AD468*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P468,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V468),\"\",((V468*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P468,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO468),\"\",((AO468*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P468,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM468),\"\",((AM468*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P468,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI468),\"\",((AI468*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P468,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF468),\"\",((AF468*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P468,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR468),\"\",((AR468*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P468,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL468),\"\",((BL468*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P468,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM468),\"\",((BM468*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P468,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU468),\"\",((AU468*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P468,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW468),\"\",((AW468*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P468,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK468),\"\",(((BK468)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P468,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A469=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I469,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M469,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A469=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H469,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A469=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H469,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A469=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H469,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A469=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H469,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG469),ISBLANK(AR469)),\"\",IF(AR469<0,'Risk Tables'!$C$46,BG469/AR469)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO469),ISBLANK(AR469)),\"\",IF(AR469<0,'Risk Tables'!$C$46,AO469/AR469)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH469=\"\",ISBLANK(CH469)),\"\",IF(CH469>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH469<=Parameters!$E$4,CH469>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH469<=Parameters!$F$4, CH469>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH469<=Parameters!$G$4, CH469>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI469=\"\",CI469=\"--\",ISBLANK(CI469)),\"\",IF(CI469='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI469>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI469<=Parameters!$E$5,CI469>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI469<=Parameters!$F$5, CI469>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI469<=Parameters!$G$5, CI469>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG469=\"\",CG469=\"--\",ISBLANK(CG469)),\"\",IF(CG469>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG469<=Parameters!$E$6,CG469>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG469<=Parameters!$F$6, CG469>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG469<=Parameters!$G$6, CG469>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY469=\"\",BY469=\"--\",ISBLANK(BY469)),\"\",IF(BY469>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY469<=Parameters!$E$8,BY469>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY469<=Parameters!$F$8, BY469>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY469<=Parameters!$G$8, BY469>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ469=\"\",BZ469=\"--\",ISBLANK(BZ469)),\"\",IF(BZ469>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ469<=Parameters!$E$9,BZ469>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ469<=Parameters!$F$9, BZ469>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ469<=Parameters!$G$9, BZ469>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA469=\"\",CA469=\"--\",ISBLANK(CA469)),\"\",IF(CA469<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA469>=Parameters!$E$10,CA469<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA469>=Parameters!$F$10, CA469<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA469>=Parameters!$G$10, CA469<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB469=\"\",CB469=\"--\",ISBLANK(CB469)),\"\",IF(CB469<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB469>=Parameters!$E$11,CB469<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB469>=Parameters!$F$11, CB469<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB469>=Parameters!$G$11, CB469<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO469=\"\",CO469=\"--\",ISBLANK(CO469)),\"\",IF(CO469<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO469>=Parameters!$E$13,CO469<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO469>=Parameters!$F$13, CO469<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO469>=Parameters!$G$13, CO469<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ469=\"\",CJ469=\"--\",ISBLANK(CJ469)),\"\",IF(CJ469='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ469<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ469>=Parameters!$E$14,CJ469<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ469>=Parameters!$F$14, CJ469<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ469>=Parameters!$G$14, CJ469<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK469=\"\",CK469=\"--\",ISBLANK(CK469)),\"\",IF(AND(CK469<Parameters!$E$15, CK469>=0), 'Risk Tables'!$C$44, IF(AND(CK469>=Parameters!$E$15,CK469<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK469>=Parameters!$F$15, CK469<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK469>=Parameters!$G$15, CK469<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM469=\"\",CM469=\"--\",ISBLANK(CM469)),\"\",IF(CM469>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM469<=Parameters!$E$16,CM469>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM469<=Parameters!$F$16, CM469>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM469<=Parameters!$G$16, CM469>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN469=\"\",CN469=\"--\",ISBLANK(CN469)),\"\",IF(CN469>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN469<=Parameters!$E$17,CN469>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN469<=Parameters!$F$17, CN469>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN469<=Parameters!$G$17, CN469>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL469=\"\",CL469=\"--\",ISBLANK(CL469)),\"\",IF(CL469>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL469<=Parameters!$E$18,CL469>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL469<=Parameters!$F$18, CL469>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL469<=Parameters!$G$18, CL469>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP469=\"\",CP469=\"--\",ISBLANK(CP469)),\"\",IF(CP469<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP469>=Parameters!$E$21,CP469<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP469>=Parameters!$F$21, CP469<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP469>=Parameters!$G$21, CP469<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ469=\"\",CQ469=\"--\",ISBLANK(CQ469)),\"\",IF(CQ469<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ469>=Parameters!$E$22,CQ469<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ469>=Parameters!$F$22, CQ469<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ469>=Parameters!$G$22, CQ469<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR469='Risk Tables'!$C$44,1,IF(CR469='Risk Tables'!$C$43,2,IF(CR469='Risk Tables'!$C$42, 3, IF(CR469='Risk Tables'!$C$41, 4, IF(CR469='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS469='Risk Tables'!$C$44,1,IF(CS469='Risk Tables'!$C$43,2,IF(CS469='Risk Tables'!$C$42, 3, IF(CS469='Risk Tables'!$C$41, 4, IF(CS469='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT469='Risk Tables'!$C$44,1,IF(CT469='Risk Tables'!$C$43,2,IF(CT469='Risk Tables'!$C$42, 3, IF(CT469='Risk Tables'!$C$41, 4, IF(CT469='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV469='Risk Tables'!$C$44,1,IF(CV469='Risk Tables'!$C$43,2,IF(CV469='Risk Tables'!$C$42, 3, IF(CV469='Risk Tables'!$C$41, 4, IF(CV469='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW469='Risk Tables'!$C$44,1,IF(CW469='Risk Tables'!$C$43,2,IF(CW469='Risk Tables'!$C$42, 3, IF(CW469='Risk Tables'!$C$41, 4, IF(CW469='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX469='Risk Tables'!$C$44,1,IF(CX469='Risk Tables'!$C$43,2,IF(CX469='Risk Tables'!$C$42, 3, IF(CX469='Risk Tables'!$C$41, 4, IF(CX469='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY469='Risk Tables'!$C$44,1,IF(CY469='Risk Tables'!$C$43,2,IF(CY469='Risk Tables'!$C$42, 3, IF(CY469='Risk Tables'!$C$41, 4, IF(CY469='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA469='Risk Tables'!$C$44,1,IF(DA469='Risk Tables'!$C$43,2,IF(DA469='Risk Tables'!$C$42, 3, IF(DA469='Risk Tables'!$C$41, 4, IF(DA469='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB469='Risk Tables'!$C$44,1,IF(DB469='Risk Tables'!$C$43,2,IF(DB469='Risk Tables'!$C$42, 3, IF(DB469='Risk Tables'!$C$41, 4, IF(DB469='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC469='Risk Tables'!$C$44,1,IF(DC469='Risk Tables'!$C$43,2,IF(DC469='Risk Tables'!$C$42, 3, IF(DC469='Risk Tables'!$C$41, 4, IF(DC469='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD469='Risk Tables'!$C$44,1,IF(DD469='Risk Tables'!$C$43,2,IF(DD469='Risk Tables'!$C$42, 3, IF(DD469='Risk Tables'!$C$41, 4, IF(DD469='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE469='Risk Tables'!$C$44,1,IF(DE469='Risk Tables'!$C$43,2,IF(DE469='Risk Tables'!$C$42, 3, IF(DE469='Risk Tables'!$C$41, 4, IF(DE469='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF469='Risk Tables'!$C$44,1,IF(DF469='Risk Tables'!$C$43,2,IF(DF469='Risk Tables'!$C$42, 3, IF(DF469='Risk Tables'!$C$41, 4, IF(DF469='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI469:DW469))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI469:DW469, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD469),\"\",((AD469*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P469,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V469),\"\",((V469*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P469,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO469),\"\",((AO469*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P469,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM469),\"\",((AM469*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P469,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI469),\"\",((AI469*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P469,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF469),\"\",((AF469*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P469,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR469),\"\",((AR469*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P469,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL469),\"\",((BL469*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P469,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM469),\"\",((BM469*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P469,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU469),\"\",((AU469*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P469,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW469),\"\",((AW469*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P469,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK469),\"\",(((BK469)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P469,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A470=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I470,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M470,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A470=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H470,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A470=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H470,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A470=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H470,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A470=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H470,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG470),ISBLANK(AR470)),\"\",IF(AR470<0,'Risk Tables'!$C$46,BG470/AR470)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO470),ISBLANK(AR470)),\"\",IF(AR470<0,'Risk Tables'!$C$46,AO470/AR470)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH470=\"\",ISBLANK(CH470)),\"\",IF(CH470>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH470<=Parameters!$E$4,CH470>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH470<=Parameters!$F$4, CH470>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH470<=Parameters!$G$4, CH470>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI470=\"\",CI470=\"--\",ISBLANK(CI470)),\"\",IF(CI470='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI470>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI470<=Parameters!$E$5,CI470>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI470<=Parameters!$F$5, CI470>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI470<=Parameters!$G$5, CI470>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG470=\"\",CG470=\"--\",ISBLANK(CG470)),\"\",IF(CG470>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG470<=Parameters!$E$6,CG470>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG470<=Parameters!$F$6, CG470>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG470<=Parameters!$G$6, CG470>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY470=\"\",BY470=\"--\",ISBLANK(BY470)),\"\",IF(BY470>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY470<=Parameters!$E$8,BY470>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY470<=Parameters!$F$8, BY470>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY470<=Parameters!$G$8, BY470>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ470=\"\",BZ470=\"--\",ISBLANK(BZ470)),\"\",IF(BZ470>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ470<=Parameters!$E$9,BZ470>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ470<=Parameters!$F$9, BZ470>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ470<=Parameters!$G$9, BZ470>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA470=\"\",CA470=\"--\",ISBLANK(CA470)),\"\",IF(CA470<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA470>=Parameters!$E$10,CA470<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA470>=Parameters!$F$10, CA470<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA470>=Parameters!$G$10, CA470<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB470=\"\",CB470=\"--\",ISBLANK(CB470)),\"\",IF(CB470<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB470>=Parameters!$E$11,CB470<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB470>=Parameters!$F$11, CB470<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB470>=Parameters!$G$11, CB470<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO470=\"\",CO470=\"--\",ISBLANK(CO470)),\"\",IF(CO470<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO470>=Parameters!$E$13,CO470<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO470>=Parameters!$F$13, CO470<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO470>=Parameters!$G$13, CO470<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ470=\"\",CJ470=\"--\",ISBLANK(CJ470)),\"\",IF(CJ470='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ470<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ470>=Parameters!$E$14,CJ470<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ470>=Parameters!$F$14, CJ470<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ470>=Parameters!$G$14, CJ470<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK470=\"\",CK470=\"--\",ISBLANK(CK470)),\"\",IF(AND(CK470<Parameters!$E$15, CK470>=0), 'Risk Tables'!$C$44, IF(AND(CK470>=Parameters!$E$15,CK470<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK470>=Parameters!$F$15, CK470<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK470>=Parameters!$G$15, CK470<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM470=\"\",CM470=\"--\",ISBLANK(CM470)),\"\",IF(CM470>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM470<=Parameters!$E$16,CM470>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM470<=Parameters!$F$16, CM470>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM470<=Parameters!$G$16, CM470>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN470=\"\",CN470=\"--\",ISBLANK(CN470)),\"\",IF(CN470>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN470<=Parameters!$E$17,CN470>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN470<=Parameters!$F$17, CN470>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN470<=Parameters!$G$17, CN470>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL470=\"\",CL470=\"--\",ISBLANK(CL470)),\"\",IF(CL470>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL470<=Parameters!$E$18,CL470>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL470<=Parameters!$F$18, CL470>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL470<=Parameters!$G$18, CL470>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP470=\"\",CP470=\"--\",ISBLANK(CP470)),\"\",IF(CP470<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP470>=Parameters!$E$21,CP470<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP470>=Parameters!$F$21, CP470<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP470>=Parameters!$G$21, CP470<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ470=\"\",CQ470=\"--\",ISBLANK(CQ470)),\"\",IF(CQ470<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ470>=Parameters!$E$22,CQ470<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ470>=Parameters!$F$22, CQ470<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ470>=Parameters!$G$22, CQ470<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR470='Risk Tables'!$C$44,1,IF(CR470='Risk Tables'!$C$43,2,IF(CR470='Risk Tables'!$C$42, 3, IF(CR470='Risk Tables'!$C$41, 4, IF(CR470='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS470='Risk Tables'!$C$44,1,IF(CS470='Risk Tables'!$C$43,2,IF(CS470='Risk Tables'!$C$42, 3, IF(CS470='Risk Tables'!$C$41, 4, IF(CS470='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT470='Risk Tables'!$C$44,1,IF(CT470='Risk Tables'!$C$43,2,IF(CT470='Risk Tables'!$C$42, 3, IF(CT470='Risk Tables'!$C$41, 4, IF(CT470='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV470='Risk Tables'!$C$44,1,IF(CV470='Risk Tables'!$C$43,2,IF(CV470='Risk Tables'!$C$42, 3, IF(CV470='Risk Tables'!$C$41, 4, IF(CV470='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW470='Risk Tables'!$C$44,1,IF(CW470='Risk Tables'!$C$43,2,IF(CW470='Risk Tables'!$C$42, 3, IF(CW470='Risk Tables'!$C$41, 4, IF(CW470='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX470='Risk Tables'!$C$44,1,IF(CX470='Risk Tables'!$C$43,2,IF(CX470='Risk Tables'!$C$42, 3, IF(CX470='Risk Tables'!$C$41, 4, IF(CX470='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY470='Risk Tables'!$C$44,1,IF(CY470='Risk Tables'!$C$43,2,IF(CY470='Risk Tables'!$C$42, 3, IF(CY470='Risk Tables'!$C$41, 4, IF(CY470='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA470='Risk Tables'!$C$44,1,IF(DA470='Risk Tables'!$C$43,2,IF(DA470='Risk Tables'!$C$42, 3, IF(DA470='Risk Tables'!$C$41, 4, IF(DA470='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB470='Risk Tables'!$C$44,1,IF(DB470='Risk Tables'!$C$43,2,IF(DB470='Risk Tables'!$C$42, 3, IF(DB470='Risk Tables'!$C$41, 4, IF(DB470='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC470='Risk Tables'!$C$44,1,IF(DC470='Risk Tables'!$C$43,2,IF(DC470='Risk Tables'!$C$42, 3, IF(DC470='Risk Tables'!$C$41, 4, IF(DC470='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD470='Risk Tables'!$C$44,1,IF(DD470='Risk Tables'!$C$43,2,IF(DD470='Risk Tables'!$C$42, 3, IF(DD470='Risk Tables'!$C$41, 4, IF(DD470='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE470='Risk Tables'!$C$44,1,IF(DE470='Risk Tables'!$C$43,2,IF(DE470='Risk Tables'!$C$42, 3, IF(DE470='Risk Tables'!$C$41, 4, IF(DE470='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF470='Risk Tables'!$C$44,1,IF(DF470='Risk Tables'!$C$43,2,IF(DF470='Risk Tables'!$C$42, 3, IF(DF470='Risk Tables'!$C$41, 4, IF(DF470='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI470:DW470))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI470:DW470, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD470),\"\",((AD470*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P470,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V470),\"\",((V470*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P470,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO470),\"\",((AO470*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P470,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM470),\"\",((AM470*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P470,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI470),\"\",((AI470*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P470,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF470),\"\",((AF470*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P470,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR470),\"\",((AR470*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P470,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL470),\"\",((BL470*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P470,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM470),\"\",((BM470*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P470,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU470),\"\",((AU470*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P470,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW470),\"\",((AW470*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P470,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK470),\"\",(((BK470)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P470,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A471=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I471,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M471,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A471=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H471,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A471=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H471,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A471=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H471,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A471=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H471,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG471),ISBLANK(AR471)),\"\",IF(AR471<0,'Risk Tables'!$C$46,BG471/AR471)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO471),ISBLANK(AR471)),\"\",IF(AR471<0,'Risk Tables'!$C$46,AO471/AR471)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH471=\"\",ISBLANK(CH471)),\"\",IF(CH471>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH471<=Parameters!$E$4,CH471>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH471<=Parameters!$F$4, CH471>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH471<=Parameters!$G$4, CH471>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI471=\"\",CI471=\"--\",ISBLANK(CI471)),\"\",IF(CI471='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI471>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI471<=Parameters!$E$5,CI471>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI471<=Parameters!$F$5, CI471>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI471<=Parameters!$G$5, CI471>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG471=\"\",CG471=\"--\",ISBLANK(CG471)),\"\",IF(CG471>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG471<=Parameters!$E$6,CG471>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG471<=Parameters!$F$6, CG471>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG471<=Parameters!$G$6, CG471>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY471=\"\",BY471=\"--\",ISBLANK(BY471)),\"\",IF(BY471>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY471<=Parameters!$E$8,BY471>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY471<=Parameters!$F$8, BY471>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY471<=Parameters!$G$8, BY471>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ471=\"\",BZ471=\"--\",ISBLANK(BZ471)),\"\",IF(BZ471>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ471<=Parameters!$E$9,BZ471>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ471<=Parameters!$F$9, BZ471>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ471<=Parameters!$G$9, BZ471>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA471=\"\",CA471=\"--\",ISBLANK(CA471)),\"\",IF(CA471<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA471>=Parameters!$E$10,CA471<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA471>=Parameters!$F$10, CA471<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA471>=Parameters!$G$10, CA471<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB471=\"\",CB471=\"--\",ISBLANK(CB471)),\"\",IF(CB471<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB471>=Parameters!$E$11,CB471<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB471>=Parameters!$F$11, CB471<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB471>=Parameters!$G$11, CB471<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO471=\"\",CO471=\"--\",ISBLANK(CO471)),\"\",IF(CO471<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO471>=Parameters!$E$13,CO471<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO471>=Parameters!$F$13, CO471<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO471>=Parameters!$G$13, CO471<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ471=\"\",CJ471=\"--\",ISBLANK(CJ471)),\"\",IF(CJ471='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ471<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ471>=Parameters!$E$14,CJ471<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ471>=Parameters!$F$14, CJ471<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ471>=Parameters!$G$14, CJ471<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK471=\"\",CK471=\"--\",ISBLANK(CK471)),\"\",IF(AND(CK471<Parameters!$E$15, CK471>=0), 'Risk Tables'!$C$44, IF(AND(CK471>=Parameters!$E$15,CK471<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK471>=Parameters!$F$15, CK471<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK471>=Parameters!$G$15, CK471<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM471=\"\",CM471=\"--\",ISBLANK(CM471)),\"\",IF(CM471>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM471<=Parameters!$E$16,CM471>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM471<=Parameters!$F$16, CM471>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM471<=Parameters!$G$16, CM471>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN471=\"\",CN471=\"--\",ISBLANK(CN471)),\"\",IF(CN471>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN471<=Parameters!$E$17,CN471>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN471<=Parameters!$F$17, CN471>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN471<=Parameters!$G$17, CN471>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL471=\"\",CL471=\"--\",ISBLANK(CL471)),\"\",IF(CL471>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL471<=Parameters!$E$18,CL471>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL471<=Parameters!$F$18, CL471>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL471<=Parameters!$G$18, CL471>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP471=\"\",CP471=\"--\",ISBLANK(CP471)),\"\",IF(CP471<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP471>=Parameters!$E$21,CP471<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP471>=Parameters!$F$21, CP471<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP471>=Parameters!$G$21, CP471<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ471=\"\",CQ471=\"--\",ISBLANK(CQ471)),\"\",IF(CQ471<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ471>=Parameters!$E$22,CQ471<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ471>=Parameters!$F$22, CQ471<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ471>=Parameters!$G$22, CQ471<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR471='Risk Tables'!$C$44,1,IF(CR471='Risk Tables'!$C$43,2,IF(CR471='Risk Tables'!$C$42, 3, IF(CR471='Risk Tables'!$C$41, 4, IF(CR471='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS471='Risk Tables'!$C$44,1,IF(CS471='Risk Tables'!$C$43,2,IF(CS471='Risk Tables'!$C$42, 3, IF(CS471='Risk Tables'!$C$41, 4, IF(CS471='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT471='Risk Tables'!$C$44,1,IF(CT471='Risk Tables'!$C$43,2,IF(CT471='Risk Tables'!$C$42, 3, IF(CT471='Risk Tables'!$C$41, 4, IF(CT471='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV471='Risk Tables'!$C$44,1,IF(CV471='Risk Tables'!$C$43,2,IF(CV471='Risk Tables'!$C$42, 3, IF(CV471='Risk Tables'!$C$41, 4, IF(CV471='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW471='Risk Tables'!$C$44,1,IF(CW471='Risk Tables'!$C$43,2,IF(CW471='Risk Tables'!$C$42, 3, IF(CW471='Risk Tables'!$C$41, 4, IF(CW471='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX471='Risk Tables'!$C$44,1,IF(CX471='Risk Tables'!$C$43,2,IF(CX471='Risk Tables'!$C$42, 3, IF(CX471='Risk Tables'!$C$41, 4, IF(CX471='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY471='Risk Tables'!$C$44,1,IF(CY471='Risk Tables'!$C$43,2,IF(CY471='Risk Tables'!$C$42, 3, IF(CY471='Risk Tables'!$C$41, 4, IF(CY471='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA471='Risk Tables'!$C$44,1,IF(DA471='Risk Tables'!$C$43,2,IF(DA471='Risk Tables'!$C$42, 3, IF(DA471='Risk Tables'!$C$41, 4, IF(DA471='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB471='Risk Tables'!$C$44,1,IF(DB471='Risk Tables'!$C$43,2,IF(DB471='Risk Tables'!$C$42, 3, IF(DB471='Risk Tables'!$C$41, 4, IF(DB471='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC471='Risk Tables'!$C$44,1,IF(DC471='Risk Tables'!$C$43,2,IF(DC471='Risk Tables'!$C$42, 3, IF(DC471='Risk Tables'!$C$41, 4, IF(DC471='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD471='Risk Tables'!$C$44,1,IF(DD471='Risk Tables'!$C$43,2,IF(DD471='Risk Tables'!$C$42, 3, IF(DD471='Risk Tables'!$C$41, 4, IF(DD471='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE471='Risk Tables'!$C$44,1,IF(DE471='Risk Tables'!$C$43,2,IF(DE471='Risk Tables'!$C$42, 3, IF(DE471='Risk Tables'!$C$41, 4, IF(DE471='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF471='Risk Tables'!$C$44,1,IF(DF471='Risk Tables'!$C$43,2,IF(DF471='Risk Tables'!$C$42, 3, IF(DF471='Risk Tables'!$C$41, 4, IF(DF471='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI471:DW471))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI471:DW471, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD471),\"\",((AD471*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P471,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V471),\"\",((V471*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P471,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO471),\"\",((AO471*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P471,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM471),\"\",((AM471*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P471,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI471),\"\",((AI471*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P471,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF471),\"\",((AF471*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P471,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR471),\"\",((AR471*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P471,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL471),\"\",((BL471*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P471,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM471),\"\",((BM471*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P471,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU471),\"\",((AU471*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P471,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW471),\"\",((AW471*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P471,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK471),\"\",(((BK471)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P471,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A472=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I472,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M472,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A472=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H472,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A472=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H472,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A472=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H472,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A472=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H472,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG472),ISBLANK(AR472)),\"\",IF(AR472<0,'Risk Tables'!$C$46,BG472/AR472)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO472),ISBLANK(AR472)),\"\",IF(AR472<0,'Risk Tables'!$C$46,AO472/AR472)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH472=\"\",ISBLANK(CH472)),\"\",IF(CH472>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH472<=Parameters!$E$4,CH472>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH472<=Parameters!$F$4, CH472>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH472<=Parameters!$G$4, CH472>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI472=\"\",CI472=\"--\",ISBLANK(CI472)),\"\",IF(CI472='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI472>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI472<=Parameters!$E$5,CI472>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI472<=Parameters!$F$5, CI472>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI472<=Parameters!$G$5, CI472>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG472=\"\",CG472=\"--\",ISBLANK(CG472)),\"\",IF(CG472>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG472<=Parameters!$E$6,CG472>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG472<=Parameters!$F$6, CG472>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG472<=Parameters!$G$6, CG472>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY472=\"\",BY472=\"--\",ISBLANK(BY472)),\"\",IF(BY472>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY472<=Parameters!$E$8,BY472>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY472<=Parameters!$F$8, BY472>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY472<=Parameters!$G$8, BY472>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ472=\"\",BZ472=\"--\",ISBLANK(BZ472)),\"\",IF(BZ472>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ472<=Parameters!$E$9,BZ472>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ472<=Parameters!$F$9, BZ472>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ472<=Parameters!$G$9, BZ472>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA472=\"\",CA472=\"--\",ISBLANK(CA472)),\"\",IF(CA472<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA472>=Parameters!$E$10,CA472<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA472>=Parameters!$F$10, CA472<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA472>=Parameters!$G$10, CA472<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB472=\"\",CB472=\"--\",ISBLANK(CB472)),\"\",IF(CB472<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB472>=Parameters!$E$11,CB472<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB472>=Parameters!$F$11, CB472<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB472>=Parameters!$G$11, CB472<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO472=\"\",CO472=\"--\",ISBLANK(CO472)),\"\",IF(CO472<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO472>=Parameters!$E$13,CO472<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO472>=Parameters!$F$13, CO472<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO472>=Parameters!$G$13, CO472<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ472=\"\",CJ472=\"--\",ISBLANK(CJ472)),\"\",IF(CJ472='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ472<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ472>=Parameters!$E$14,CJ472<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ472>=Parameters!$F$14, CJ472<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ472>=Parameters!$G$14, CJ472<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK472=\"\",CK472=\"--\",ISBLANK(CK472)),\"\",IF(AND(CK472<Parameters!$E$15, CK472>=0), 'Risk Tables'!$C$44, IF(AND(CK472>=Parameters!$E$15,CK472<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK472>=Parameters!$F$15, CK472<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK472>=Parameters!$G$15, CK472<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM472=\"\",CM472=\"--\",ISBLANK(CM472)),\"\",IF(CM472>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM472<=Parameters!$E$16,CM472>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM472<=Parameters!$F$16, CM472>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM472<=Parameters!$G$16, CM472>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN472=\"\",CN472=\"--\",ISBLANK(CN472)),\"\",IF(CN472>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN472<=Parameters!$E$17,CN472>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN472<=Parameters!$F$17, CN472>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN472<=Parameters!$G$17, CN472>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL472=\"\",CL472=\"--\",ISBLANK(CL472)),\"\",IF(CL472>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL472<=Parameters!$E$18,CL472>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL472<=Parameters!$F$18, CL472>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL472<=Parameters!$G$18, CL472>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP472=\"\",CP472=\"--\",ISBLANK(CP472)),\"\",IF(CP472<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP472>=Parameters!$E$21,CP472<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP472>=Parameters!$F$21, CP472<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP472>=Parameters!$G$21, CP472<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ472=\"\",CQ472=\"--\",ISBLANK(CQ472)),\"\",IF(CQ472<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ472>=Parameters!$E$22,CQ472<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ472>=Parameters!$F$22, CQ472<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ472>=Parameters!$G$22, CQ472<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR472='Risk Tables'!$C$44,1,IF(CR472='Risk Tables'!$C$43,2,IF(CR472='Risk Tables'!$C$42, 3, IF(CR472='Risk Tables'!$C$41, 4, IF(CR472='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS472='Risk Tables'!$C$44,1,IF(CS472='Risk Tables'!$C$43,2,IF(CS472='Risk Tables'!$C$42, 3, IF(CS472='Risk Tables'!$C$41, 4, IF(CS472='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT472='Risk Tables'!$C$44,1,IF(CT472='Risk Tables'!$C$43,2,IF(CT472='Risk Tables'!$C$42, 3, IF(CT472='Risk Tables'!$C$41, 4, IF(CT472='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV472='Risk Tables'!$C$44,1,IF(CV472='Risk Tables'!$C$43,2,IF(CV472='Risk Tables'!$C$42, 3, IF(CV472='Risk Tables'!$C$41, 4, IF(CV472='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW472='Risk Tables'!$C$44,1,IF(CW472='Risk Tables'!$C$43,2,IF(CW472='Risk Tables'!$C$42, 3, IF(CW472='Risk Tables'!$C$41, 4, IF(CW472='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX472='Risk Tables'!$C$44,1,IF(CX472='Risk Tables'!$C$43,2,IF(CX472='Risk Tables'!$C$42, 3, IF(CX472='Risk Tables'!$C$41, 4, IF(CX472='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY472='Risk Tables'!$C$44,1,IF(CY472='Risk Tables'!$C$43,2,IF(CY472='Risk Tables'!$C$42, 3, IF(CY472='Risk Tables'!$C$41, 4, IF(CY472='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA472='Risk Tables'!$C$44,1,IF(DA472='Risk Tables'!$C$43,2,IF(DA472='Risk Tables'!$C$42, 3, IF(DA472='Risk Tables'!$C$41, 4, IF(DA472='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB472='Risk Tables'!$C$44,1,IF(DB472='Risk Tables'!$C$43,2,IF(DB472='Risk Tables'!$C$42, 3, IF(DB472='Risk Tables'!$C$41, 4, IF(DB472='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC472='Risk Tables'!$C$44,1,IF(DC472='Risk Tables'!$C$43,2,IF(DC472='Risk Tables'!$C$42, 3, IF(DC472='Risk Tables'!$C$41, 4, IF(DC472='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD472='Risk Tables'!$C$44,1,IF(DD472='Risk Tables'!$C$43,2,IF(DD472='Risk Tables'!$C$42, 3, IF(DD472='Risk Tables'!$C$41, 4, IF(DD472='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE472='Risk Tables'!$C$44,1,IF(DE472='Risk Tables'!$C$43,2,IF(DE472='Risk Tables'!$C$42, 3, IF(DE472='Risk Tables'!$C$41, 4, IF(DE472='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF472='Risk Tables'!$C$44,1,IF(DF472='Risk Tables'!$C$43,2,IF(DF472='Risk Tables'!$C$42, 3, IF(DF472='Risk Tables'!$C$41, 4, IF(DF472='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI472:DW472))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI472:DW472, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD472),\"\",((AD472*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P472,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V472),\"\",((V472*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P472,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO472),\"\",((AO472*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P472,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM472),\"\",((AM472*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P472,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI472),\"\",((AI472*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P472,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF472),\"\",((AF472*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P472,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR472),\"\",((AR472*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P472,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL472),\"\",((BL472*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P472,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM472),\"\",((BM472*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P472,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU472),\"\",((AU472*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P472,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW472),\"\",((AW472*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P472,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK472),\"\",(((BK472)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P472,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A473=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I473,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M473,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A473=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H473,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A473=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H473,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A473=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H473,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A473=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H473,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG473),ISBLANK(AR473)),\"\",IF(AR473<0,'Risk Tables'!$C$46,BG473/AR473)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO473),ISBLANK(AR473)),\"\",IF(AR473<0,'Risk Tables'!$C$46,AO473/AR473)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH473=\"\",ISBLANK(CH473)),\"\",IF(CH473>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH473<=Parameters!$E$4,CH473>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH473<=Parameters!$F$4, CH473>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH473<=Parameters!$G$4, CH473>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI473=\"\",CI473=\"--\",ISBLANK(CI473)),\"\",IF(CI473='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI473>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI473<=Parameters!$E$5,CI473>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI473<=Parameters!$F$5, CI473>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI473<=Parameters!$G$5, CI473>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG473=\"\",CG473=\"--\",ISBLANK(CG473)),\"\",IF(CG473>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG473<=Parameters!$E$6,CG473>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG473<=Parameters!$F$6, CG473>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG473<=Parameters!$G$6, CG473>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY473=\"\",BY473=\"--\",ISBLANK(BY473)),\"\",IF(BY473>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY473<=Parameters!$E$8,BY473>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY473<=Parameters!$F$8, BY473>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY473<=Parameters!$G$8, BY473>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ473=\"\",BZ473=\"--\",ISBLANK(BZ473)),\"\",IF(BZ473>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ473<=Parameters!$E$9,BZ473>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ473<=Parameters!$F$9, BZ473>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ473<=Parameters!$G$9, BZ473>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA473=\"\",CA473=\"--\",ISBLANK(CA473)),\"\",IF(CA473<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA473>=Parameters!$E$10,CA473<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA473>=Parameters!$F$10, CA473<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA473>=Parameters!$G$10, CA473<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB473=\"\",CB473=\"--\",ISBLANK(CB473)),\"\",IF(CB473<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB473>=Parameters!$E$11,CB473<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB473>=Parameters!$F$11, CB473<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB473>=Parameters!$G$11, CB473<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO473=\"\",CO473=\"--\",ISBLANK(CO473)),\"\",IF(CO473<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO473>=Parameters!$E$13,CO473<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO473>=Parameters!$F$13, CO473<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO473>=Parameters!$G$13, CO473<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ473=\"\",CJ473=\"--\",ISBLANK(CJ473)),\"\",IF(CJ473='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ473<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ473>=Parameters!$E$14,CJ473<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ473>=Parameters!$F$14, CJ473<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ473>=Parameters!$G$14, CJ473<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK473=\"\",CK473=\"--\",ISBLANK(CK473)),\"\",IF(AND(CK473<Parameters!$E$15, CK473>=0), 'Risk Tables'!$C$44, IF(AND(CK473>=Parameters!$E$15,CK473<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK473>=Parameters!$F$15, CK473<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK473>=Parameters!$G$15, CK473<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM473=\"\",CM473=\"--\",ISBLANK(CM473)),\"\",IF(CM473>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM473<=Parameters!$E$16,CM473>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM473<=Parameters!$F$16, CM473>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM473<=Parameters!$G$16, CM473>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN473=\"\",CN473=\"--\",ISBLANK(CN473)),\"\",IF(CN473>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN473<=Parameters!$E$17,CN473>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN473<=Parameters!$F$17, CN473>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN473<=Parameters!$G$17, CN473>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL473=\"\",CL473=\"--\",ISBLANK(CL473)),\"\",IF(CL473>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL473<=Parameters!$E$18,CL473>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL473<=Parameters!$F$18, CL473>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL473<=Parameters!$G$18, CL473>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP473=\"\",CP473=\"--\",ISBLANK(CP473)),\"\",IF(CP473<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP473>=Parameters!$E$21,CP473<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP473>=Parameters!$F$21, CP473<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP473>=Parameters!$G$21, CP473<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ473=\"\",CQ473=\"--\",ISBLANK(CQ473)),\"\",IF(CQ473<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ473>=Parameters!$E$22,CQ473<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ473>=Parameters!$F$22, CQ473<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ473>=Parameters!$G$22, CQ473<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR473='Risk Tables'!$C$44,1,IF(CR473='Risk Tables'!$C$43,2,IF(CR473='Risk Tables'!$C$42, 3, IF(CR473='Risk Tables'!$C$41, 4, IF(CR473='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS473='Risk Tables'!$C$44,1,IF(CS473='Risk Tables'!$C$43,2,IF(CS473='Risk Tables'!$C$42, 3, IF(CS473='Risk Tables'!$C$41, 4, IF(CS473='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT473='Risk Tables'!$C$44,1,IF(CT473='Risk Tables'!$C$43,2,IF(CT473='Risk Tables'!$C$42, 3, IF(CT473='Risk Tables'!$C$41, 4, IF(CT473='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV473='Risk Tables'!$C$44,1,IF(CV473='Risk Tables'!$C$43,2,IF(CV473='Risk Tables'!$C$42, 3, IF(CV473='Risk Tables'!$C$41, 4, IF(CV473='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW473='Risk Tables'!$C$44,1,IF(CW473='Risk Tables'!$C$43,2,IF(CW473='Risk Tables'!$C$42, 3, IF(CW473='Risk Tables'!$C$41, 4, IF(CW473='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX473='Risk Tables'!$C$44,1,IF(CX473='Risk Tables'!$C$43,2,IF(CX473='Risk Tables'!$C$42, 3, IF(CX473='Risk Tables'!$C$41, 4, IF(CX473='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY473='Risk Tables'!$C$44,1,IF(CY473='Risk Tables'!$C$43,2,IF(CY473='Risk Tables'!$C$42, 3, IF(CY473='Risk Tables'!$C$41, 4, IF(CY473='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA473='Risk Tables'!$C$44,1,IF(DA473='Risk Tables'!$C$43,2,IF(DA473='Risk Tables'!$C$42, 3, IF(DA473='Risk Tables'!$C$41, 4, IF(DA473='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB473='Risk Tables'!$C$44,1,IF(DB473='Risk Tables'!$C$43,2,IF(DB473='Risk Tables'!$C$42, 3, IF(DB473='Risk Tables'!$C$41, 4, IF(DB473='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC473='Risk Tables'!$C$44,1,IF(DC473='Risk Tables'!$C$43,2,IF(DC473='Risk Tables'!$C$42, 3, IF(DC473='Risk Tables'!$C$41, 4, IF(DC473='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD473='Risk Tables'!$C$44,1,IF(DD473='Risk Tables'!$C$43,2,IF(DD473='Risk Tables'!$C$42, 3, IF(DD473='Risk Tables'!$C$41, 4, IF(DD473='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE473='Risk Tables'!$C$44,1,IF(DE473='Risk Tables'!$C$43,2,IF(DE473='Risk Tables'!$C$42, 3, IF(DE473='Risk Tables'!$C$41, 4, IF(DE473='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF473='Risk Tables'!$C$44,1,IF(DF473='Risk Tables'!$C$43,2,IF(DF473='Risk Tables'!$C$42, 3, IF(DF473='Risk Tables'!$C$41, 4, IF(DF473='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI473:DW473))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI473:DW473, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD473),\"\",((AD473*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P473,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V473),\"\",((V473*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P473,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO473),\"\",((AO473*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P473,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM473),\"\",((AM473*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P473,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI473),\"\",((AI473*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P473,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF473),\"\",((AF473*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P473,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR473),\"\",((AR473*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P473,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL473),\"\",((BL473*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P473,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM473),\"\",((BM473*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P473,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU473),\"\",((AU473*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P473,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW473),\"\",((AW473*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P473,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK473),\"\",(((BK473)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P473,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A474=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I474,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M474,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A474=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H474,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A474=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H474,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A474=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H474,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A474=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H474,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG474),ISBLANK(AR474)),\"\",IF(AR474<0,'Risk Tables'!$C$46,BG474/AR474)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO474),ISBLANK(AR474)),\"\",IF(AR474<0,'Risk Tables'!$C$46,AO474/AR474)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH474=\"\",ISBLANK(CH474)),\"\",IF(CH474>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH474<=Parameters!$E$4,CH474>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH474<=Parameters!$F$4, CH474>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH474<=Parameters!$G$4, CH474>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI474=\"\",CI474=\"--\",ISBLANK(CI474)),\"\",IF(CI474='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI474>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI474<=Parameters!$E$5,CI474>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI474<=Parameters!$F$5, CI474>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI474<=Parameters!$G$5, CI474>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG474=\"\",CG474=\"--\",ISBLANK(CG474)),\"\",IF(CG474>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG474<=Parameters!$E$6,CG474>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG474<=Parameters!$F$6, CG474>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG474<=Parameters!$G$6, CG474>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY474=\"\",BY474=\"--\",ISBLANK(BY474)),\"\",IF(BY474>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY474<=Parameters!$E$8,BY474>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY474<=Parameters!$F$8, BY474>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY474<=Parameters!$G$8, BY474>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ474=\"\",BZ474=\"--\",ISBLANK(BZ474)),\"\",IF(BZ474>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ474<=Parameters!$E$9,BZ474>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ474<=Parameters!$F$9, BZ474>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ474<=Parameters!$G$9, BZ474>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA474=\"\",CA474=\"--\",ISBLANK(CA474)),\"\",IF(CA474<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA474>=Parameters!$E$10,CA474<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA474>=Parameters!$F$10, CA474<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA474>=Parameters!$G$10, CA474<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB474=\"\",CB474=\"--\",ISBLANK(CB474)),\"\",IF(CB474<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB474>=Parameters!$E$11,CB474<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB474>=Parameters!$F$11, CB474<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB474>=Parameters!$G$11, CB474<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO474=\"\",CO474=\"--\",ISBLANK(CO474)),\"\",IF(CO474<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO474>=Parameters!$E$13,CO474<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO474>=Parameters!$F$13, CO474<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO474>=Parameters!$G$13, CO474<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ474=\"\",CJ474=\"--\",ISBLANK(CJ474)),\"\",IF(CJ474='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ474<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ474>=Parameters!$E$14,CJ474<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ474>=Parameters!$F$14, CJ474<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ474>=Parameters!$G$14, CJ474<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK474=\"\",CK474=\"--\",ISBLANK(CK474)),\"\",IF(AND(CK474<Parameters!$E$15, CK474>=0), 'Risk Tables'!$C$44, IF(AND(CK474>=Parameters!$E$15,CK474<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK474>=Parameters!$F$15, CK474<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK474>=Parameters!$G$15, CK474<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM474=\"\",CM474=\"--\",ISBLANK(CM474)),\"\",IF(CM474>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM474<=Parameters!$E$16,CM474>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM474<=Parameters!$F$16, CM474>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM474<=Parameters!$G$16, CM474>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN474=\"\",CN474=\"--\",ISBLANK(CN474)),\"\",IF(CN474>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN474<=Parameters!$E$17,CN474>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN474<=Parameters!$F$17, CN474>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN474<=Parameters!$G$17, CN474>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL474=\"\",CL474=\"--\",ISBLANK(CL474)),\"\",IF(CL474>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL474<=Parameters!$E$18,CL474>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL474<=Parameters!$F$18, CL474>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL474<=Parameters!$G$18, CL474>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP474=\"\",CP474=\"--\",ISBLANK(CP474)),\"\",IF(CP474<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP474>=Parameters!$E$21,CP474<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP474>=Parameters!$F$21, CP474<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP474>=Parameters!$G$21, CP474<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ474=\"\",CQ474=\"--\",ISBLANK(CQ474)),\"\",IF(CQ474<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ474>=Parameters!$E$22,CQ474<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ474>=Parameters!$F$22, CQ474<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ474>=Parameters!$G$22, CQ474<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR474='Risk Tables'!$C$44,1,IF(CR474='Risk Tables'!$C$43,2,IF(CR474='Risk Tables'!$C$42, 3, IF(CR474='Risk Tables'!$C$41, 4, IF(CR474='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS474='Risk Tables'!$C$44,1,IF(CS474='Risk Tables'!$C$43,2,IF(CS474='Risk Tables'!$C$42, 3, IF(CS474='Risk Tables'!$C$41, 4, IF(CS474='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT474='Risk Tables'!$C$44,1,IF(CT474='Risk Tables'!$C$43,2,IF(CT474='Risk Tables'!$C$42, 3, IF(CT474='Risk Tables'!$C$41, 4, IF(CT474='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV474='Risk Tables'!$C$44,1,IF(CV474='Risk Tables'!$C$43,2,IF(CV474='Risk Tables'!$C$42, 3, IF(CV474='Risk Tables'!$C$41, 4, IF(CV474='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW474='Risk Tables'!$C$44,1,IF(CW474='Risk Tables'!$C$43,2,IF(CW474='Risk Tables'!$C$42, 3, IF(CW474='Risk Tables'!$C$41, 4, IF(CW474='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX474='Risk Tables'!$C$44,1,IF(CX474='Risk Tables'!$C$43,2,IF(CX474='Risk Tables'!$C$42, 3, IF(CX474='Risk Tables'!$C$41, 4, IF(CX474='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY474='Risk Tables'!$C$44,1,IF(CY474='Risk Tables'!$C$43,2,IF(CY474='Risk Tables'!$C$42, 3, IF(CY474='Risk Tables'!$C$41, 4, IF(CY474='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA474='Risk Tables'!$C$44,1,IF(DA474='Risk Tables'!$C$43,2,IF(DA474='Risk Tables'!$C$42, 3, IF(DA474='Risk Tables'!$C$41, 4, IF(DA474='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB474='Risk Tables'!$C$44,1,IF(DB474='Risk Tables'!$C$43,2,IF(DB474='Risk Tables'!$C$42, 3, IF(DB474='Risk Tables'!$C$41, 4, IF(DB474='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC474='Risk Tables'!$C$44,1,IF(DC474='Risk Tables'!$C$43,2,IF(DC474='Risk Tables'!$C$42, 3, IF(DC474='Risk Tables'!$C$41, 4, IF(DC474='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD474='Risk Tables'!$C$44,1,IF(DD474='Risk Tables'!$C$43,2,IF(DD474='Risk Tables'!$C$42, 3, IF(DD474='Risk Tables'!$C$41, 4, IF(DD474='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE474='Risk Tables'!$C$44,1,IF(DE474='Risk Tables'!$C$43,2,IF(DE474='Risk Tables'!$C$42, 3, IF(DE474='Risk Tables'!$C$41, 4, IF(DE474='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF474='Risk Tables'!$C$44,1,IF(DF474='Risk Tables'!$C$43,2,IF(DF474='Risk Tables'!$C$42, 3, IF(DF474='Risk Tables'!$C$41, 4, IF(DF474='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI474:DW474))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI474:DW474, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD474),\"\",((AD474*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P474,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V474),\"\",((V474*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P474,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO474),\"\",((AO474*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P474,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM474),\"\",((AM474*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P474,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI474),\"\",((AI474*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P474,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF474),\"\",((AF474*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P474,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR474),\"\",((AR474*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P474,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL474),\"\",((BL474*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P474,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM474),\"\",((BM474*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P474,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU474),\"\",((AU474*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P474,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW474),\"\",((AW474*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P474,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK474),\"\",(((BK474)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P474,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A475=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I475,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M475,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A475=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H475,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A475=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H475,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A475=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H475,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A475=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H475,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG475),ISBLANK(AR475)),\"\",IF(AR475<0,'Risk Tables'!$C$46,BG475/AR475)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO475),ISBLANK(AR475)),\"\",IF(AR475<0,'Risk Tables'!$C$46,AO475/AR475)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH475=\"\",ISBLANK(CH475)),\"\",IF(CH475>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH475<=Parameters!$E$4,CH475>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH475<=Parameters!$F$4, CH475>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH475<=Parameters!$G$4, CH475>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI475=\"\",CI475=\"--\",ISBLANK(CI475)),\"\",IF(CI475='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI475>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI475<=Parameters!$E$5,CI475>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI475<=Parameters!$F$5, CI475>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI475<=Parameters!$G$5, CI475>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG475=\"\",CG475=\"--\",ISBLANK(CG475)),\"\",IF(CG475>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG475<=Parameters!$E$6,CG475>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG475<=Parameters!$F$6, CG475>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG475<=Parameters!$G$6, CG475>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY475=\"\",BY475=\"--\",ISBLANK(BY475)),\"\",IF(BY475>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY475<=Parameters!$E$8,BY475>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY475<=Parameters!$F$8, BY475>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY475<=Parameters!$G$8, BY475>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ475=\"\",BZ475=\"--\",ISBLANK(BZ475)),\"\",IF(BZ475>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ475<=Parameters!$E$9,BZ475>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ475<=Parameters!$F$9, BZ475>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ475<=Parameters!$G$9, BZ475>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA475=\"\",CA475=\"--\",ISBLANK(CA475)),\"\",IF(CA475<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA475>=Parameters!$E$10,CA475<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA475>=Parameters!$F$10, CA475<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA475>=Parameters!$G$10, CA475<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB475=\"\",CB475=\"--\",ISBLANK(CB475)),\"\",IF(CB475<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB475>=Parameters!$E$11,CB475<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB475>=Parameters!$F$11, CB475<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB475>=Parameters!$G$11, CB475<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO475=\"\",CO475=\"--\",ISBLANK(CO475)),\"\",IF(CO475<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO475>=Parameters!$E$13,CO475<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO475>=Parameters!$F$13, CO475<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO475>=Parameters!$G$13, CO475<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ475=\"\",CJ475=\"--\",ISBLANK(CJ475)),\"\",IF(CJ475='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ475<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ475>=Parameters!$E$14,CJ475<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ475>=Parameters!$F$14, CJ475<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ475>=Parameters!$G$14, CJ475<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK475=\"\",CK475=\"--\",ISBLANK(CK475)),\"\",IF(AND(CK475<Parameters!$E$15, CK475>=0), 'Risk Tables'!$C$44, IF(AND(CK475>=Parameters!$E$15,CK475<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK475>=Parameters!$F$15, CK475<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK475>=Parameters!$G$15, CK475<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM475=\"\",CM475=\"--\",ISBLANK(CM475)),\"\",IF(CM475>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM475<=Parameters!$E$16,CM475>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM475<=Parameters!$F$16, CM475>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM475<=Parameters!$G$16, CM475>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN475=\"\",CN475=\"--\",ISBLANK(CN475)),\"\",IF(CN475>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN475<=Parameters!$E$17,CN475>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN475<=Parameters!$F$17, CN475>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN475<=Parameters!$G$17, CN475>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL475=\"\",CL475=\"--\",ISBLANK(CL475)),\"\",IF(CL475>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL475<=Parameters!$E$18,CL475>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL475<=Parameters!$F$18, CL475>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL475<=Parameters!$G$18, CL475>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP475=\"\",CP475=\"--\",ISBLANK(CP475)),\"\",IF(CP475<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP475>=Parameters!$E$21,CP475<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP475>=Parameters!$F$21, CP475<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP475>=Parameters!$G$21, CP475<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ475=\"\",CQ475=\"--\",ISBLANK(CQ475)),\"\",IF(CQ475<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ475>=Parameters!$E$22,CQ475<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ475>=Parameters!$F$22, CQ475<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ475>=Parameters!$G$22, CQ475<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR475='Risk Tables'!$C$44,1,IF(CR475='Risk Tables'!$C$43,2,IF(CR475='Risk Tables'!$C$42, 3, IF(CR475='Risk Tables'!$C$41, 4, IF(CR475='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS475='Risk Tables'!$C$44,1,IF(CS475='Risk Tables'!$C$43,2,IF(CS475='Risk Tables'!$C$42, 3, IF(CS475='Risk Tables'!$C$41, 4, IF(CS475='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT475='Risk Tables'!$C$44,1,IF(CT475='Risk Tables'!$C$43,2,IF(CT475='Risk Tables'!$C$42, 3, IF(CT475='Risk Tables'!$C$41, 4, IF(CT475='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV475='Risk Tables'!$C$44,1,IF(CV475='Risk Tables'!$C$43,2,IF(CV475='Risk Tables'!$C$42, 3, IF(CV475='Risk Tables'!$C$41, 4, IF(CV475='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW475='Risk Tables'!$C$44,1,IF(CW475='Risk Tables'!$C$43,2,IF(CW475='Risk Tables'!$C$42, 3, IF(CW475='Risk Tables'!$C$41, 4, IF(CW475='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX475='Risk Tables'!$C$44,1,IF(CX475='Risk Tables'!$C$43,2,IF(CX475='Risk Tables'!$C$42, 3, IF(CX475='Risk Tables'!$C$41, 4, IF(CX475='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY475='Risk Tables'!$C$44,1,IF(CY475='Risk Tables'!$C$43,2,IF(CY475='Risk Tables'!$C$42, 3, IF(CY475='Risk Tables'!$C$41, 4, IF(CY475='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA475='Risk Tables'!$C$44,1,IF(DA475='Risk Tables'!$C$43,2,IF(DA475='Risk Tables'!$C$42, 3, IF(DA475='Risk Tables'!$C$41, 4, IF(DA475='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB475='Risk Tables'!$C$44,1,IF(DB475='Risk Tables'!$C$43,2,IF(DB475='Risk Tables'!$C$42, 3, IF(DB475='Risk Tables'!$C$41, 4, IF(DB475='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC475='Risk Tables'!$C$44,1,IF(DC475='Risk Tables'!$C$43,2,IF(DC475='Risk Tables'!$C$42, 3, IF(DC475='Risk Tables'!$C$41, 4, IF(DC475='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD475='Risk Tables'!$C$44,1,IF(DD475='Risk Tables'!$C$43,2,IF(DD475='Risk Tables'!$C$42, 3, IF(DD475='Risk Tables'!$C$41, 4, IF(DD475='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE475='Risk Tables'!$C$44,1,IF(DE475='Risk Tables'!$C$43,2,IF(DE475='Risk Tables'!$C$42, 3, IF(DE475='Risk Tables'!$C$41, 4, IF(DE475='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF475='Risk Tables'!$C$44,1,IF(DF475='Risk Tables'!$C$43,2,IF(DF475='Risk Tables'!$C$42, 3, IF(DF475='Risk Tables'!$C$41, 4, IF(DF475='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI475:DW475))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI475:DW475, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD475),\"\",((AD475*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P475,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V475),\"\",((V475*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P475,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO475),\"\",((AO475*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P475,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM475),\"\",((AM475*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P475,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI475),\"\",((AI475*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P475,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF475),\"\",((AF475*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P475,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR475),\"\",((AR475*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P475,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL475),\"\",((BL475*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P475,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM475),\"\",((BM475*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P475,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU475),\"\",((AU475*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P475,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW475),\"\",((AW475*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P475,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK475),\"\",(((BK475)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P475,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A476=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I476,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M476,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A476=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H476,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A476=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H476,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A476=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H476,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A476=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H476,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG476),ISBLANK(AR476)),\"\",IF(AR476<0,'Risk Tables'!$C$46,BG476/AR476)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO476),ISBLANK(AR476)),\"\",IF(AR476<0,'Risk Tables'!$C$46,AO476/AR476)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH476=\"\",ISBLANK(CH476)),\"\",IF(CH476>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH476<=Parameters!$E$4,CH476>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH476<=Parameters!$F$4, CH476>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH476<=Parameters!$G$4, CH476>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI476=\"\",CI476=\"--\",ISBLANK(CI476)),\"\",IF(CI476='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI476>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI476<=Parameters!$E$5,CI476>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI476<=Parameters!$F$5, CI476>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI476<=Parameters!$G$5, CI476>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG476=\"\",CG476=\"--\",ISBLANK(CG476)),\"\",IF(CG476>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG476<=Parameters!$E$6,CG476>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG476<=Parameters!$F$6, CG476>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG476<=Parameters!$G$6, CG476>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY476=\"\",BY476=\"--\",ISBLANK(BY476)),\"\",IF(BY476>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY476<=Parameters!$E$8,BY476>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY476<=Parameters!$F$8, BY476>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY476<=Parameters!$G$8, BY476>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ476=\"\",BZ476=\"--\",ISBLANK(BZ476)),\"\",IF(BZ476>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ476<=Parameters!$E$9,BZ476>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ476<=Parameters!$F$9, BZ476>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ476<=Parameters!$G$9, BZ476>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA476=\"\",CA476=\"--\",ISBLANK(CA476)),\"\",IF(CA476<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA476>=Parameters!$E$10,CA476<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA476>=Parameters!$F$10, CA476<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA476>=Parameters!$G$10, CA476<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB476=\"\",CB476=\"--\",ISBLANK(CB476)),\"\",IF(CB476<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB476>=Parameters!$E$11,CB476<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB476>=Parameters!$F$11, CB476<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB476>=Parameters!$G$11, CB476<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO476=\"\",CO476=\"--\",ISBLANK(CO476)),\"\",IF(CO476<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO476>=Parameters!$E$13,CO476<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO476>=Parameters!$F$13, CO476<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO476>=Parameters!$G$13, CO476<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ476=\"\",CJ476=\"--\",ISBLANK(CJ476)),\"\",IF(CJ476='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ476<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ476>=Parameters!$E$14,CJ476<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ476>=Parameters!$F$14, CJ476<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ476>=Parameters!$G$14, CJ476<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK476=\"\",CK476=\"--\",ISBLANK(CK476)),\"\",IF(AND(CK476<Parameters!$E$15, CK476>=0), 'Risk Tables'!$C$44, IF(AND(CK476>=Parameters!$E$15,CK476<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK476>=Parameters!$F$15, CK476<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK476>=Parameters!$G$15, CK476<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM476=\"\",CM476=\"--\",ISBLANK(CM476)),\"\",IF(CM476>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM476<=Parameters!$E$16,CM476>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM476<=Parameters!$F$16, CM476>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM476<=Parameters!$G$16, CM476>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN476=\"\",CN476=\"--\",ISBLANK(CN476)),\"\",IF(CN476>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN476<=Parameters!$E$17,CN476>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN476<=Parameters!$F$17, CN476>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN476<=Parameters!$G$17, CN476>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL476=\"\",CL476=\"--\",ISBLANK(CL476)),\"\",IF(CL476>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL476<=Parameters!$E$18,CL476>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL476<=Parameters!$F$18, CL476>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL476<=Parameters!$G$18, CL476>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP476=\"\",CP476=\"--\",ISBLANK(CP476)),\"\",IF(CP476<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP476>=Parameters!$E$21,CP476<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP476>=Parameters!$F$21, CP476<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP476>=Parameters!$G$21, CP476<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ476=\"\",CQ476=\"--\",ISBLANK(CQ476)),\"\",IF(CQ476<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ476>=Parameters!$E$22,CQ476<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ476>=Parameters!$F$22, CQ476<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ476>=Parameters!$G$22, CQ476<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR476='Risk Tables'!$C$44,1,IF(CR476='Risk Tables'!$C$43,2,IF(CR476='Risk Tables'!$C$42, 3, IF(CR476='Risk Tables'!$C$41, 4, IF(CR476='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS476='Risk Tables'!$C$44,1,IF(CS476='Risk Tables'!$C$43,2,IF(CS476='Risk Tables'!$C$42, 3, IF(CS476='Risk Tables'!$C$41, 4, IF(CS476='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT476='Risk Tables'!$C$44,1,IF(CT476='Risk Tables'!$C$43,2,IF(CT476='Risk Tables'!$C$42, 3, IF(CT476='Risk Tables'!$C$41, 4, IF(CT476='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV476='Risk Tables'!$C$44,1,IF(CV476='Risk Tables'!$C$43,2,IF(CV476='Risk Tables'!$C$42, 3, IF(CV476='Risk Tables'!$C$41, 4, IF(CV476='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW476='Risk Tables'!$C$44,1,IF(CW476='Risk Tables'!$C$43,2,IF(CW476='Risk Tables'!$C$42, 3, IF(CW476='Risk Tables'!$C$41, 4, IF(CW476='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX476='Risk Tables'!$C$44,1,IF(CX476='Risk Tables'!$C$43,2,IF(CX476='Risk Tables'!$C$42, 3, IF(CX476='Risk Tables'!$C$41, 4, IF(CX476='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY476='Risk Tables'!$C$44,1,IF(CY476='Risk Tables'!$C$43,2,IF(CY476='Risk Tables'!$C$42, 3, IF(CY476='Risk Tables'!$C$41, 4, IF(CY476='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA476='Risk Tables'!$C$44,1,IF(DA476='Risk Tables'!$C$43,2,IF(DA476='Risk Tables'!$C$42, 3, IF(DA476='Risk Tables'!$C$41, 4, IF(DA476='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB476='Risk Tables'!$C$44,1,IF(DB476='Risk Tables'!$C$43,2,IF(DB476='Risk Tables'!$C$42, 3, IF(DB476='Risk Tables'!$C$41, 4, IF(DB476='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC476='Risk Tables'!$C$44,1,IF(DC476='Risk Tables'!$C$43,2,IF(DC476='Risk Tables'!$C$42, 3, IF(DC476='Risk Tables'!$C$41, 4, IF(DC476='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD476='Risk Tables'!$C$44,1,IF(DD476='Risk Tables'!$C$43,2,IF(DD476='Risk Tables'!$C$42, 3, IF(DD476='Risk Tables'!$C$41, 4, IF(DD476='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE476='Risk Tables'!$C$44,1,IF(DE476='Risk Tables'!$C$43,2,IF(DE476='Risk Tables'!$C$42, 3, IF(DE476='Risk Tables'!$C$41, 4, IF(DE476='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF476='Risk Tables'!$C$44,1,IF(DF476='Risk Tables'!$C$43,2,IF(DF476='Risk Tables'!$C$42, 3, IF(DF476='Risk Tables'!$C$41, 4, IF(DF476='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI476:DW476))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI476:DW476, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD476),\"\",((AD476*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P476,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V476),\"\",((V476*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P476,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO476),\"\",((AO476*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P476,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM476),\"\",((AM476*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P476,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI476),\"\",((AI476*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P476,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF476),\"\",((AF476*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P476,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR476),\"\",((AR476*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P476,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL476),\"\",((BL476*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P476,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM476),\"\",((BM476*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P476,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU476),\"\",((AU476*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P476,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW476),\"\",((AW476*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P476,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK476),\"\",(((BK476)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P476,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A477=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I477,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M477,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A477=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H477,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A477=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H477,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A477=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H477,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A477=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H477,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG477),ISBLANK(AR477)),\"\",IF(AR477<0,'Risk Tables'!$C$46,BG477/AR477)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO477),ISBLANK(AR477)),\"\",IF(AR477<0,'Risk Tables'!$C$46,AO477/AR477)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH477=\"\",ISBLANK(CH477)),\"\",IF(CH477>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH477<=Parameters!$E$4,CH477>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH477<=Parameters!$F$4, CH477>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH477<=Parameters!$G$4, CH477>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI477=\"\",CI477=\"--\",ISBLANK(CI477)),\"\",IF(CI477='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI477>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI477<=Parameters!$E$5,CI477>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI477<=Parameters!$F$5, CI477>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI477<=Parameters!$G$5, CI477>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG477=\"\",CG477=\"--\",ISBLANK(CG477)),\"\",IF(CG477>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG477<=Parameters!$E$6,CG477>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG477<=Parameters!$F$6, CG477>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG477<=Parameters!$G$6, CG477>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY477=\"\",BY477=\"--\",ISBLANK(BY477)),\"\",IF(BY477>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY477<=Parameters!$E$8,BY477>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY477<=Parameters!$F$8, BY477>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY477<=Parameters!$G$8, BY477>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ477=\"\",BZ477=\"--\",ISBLANK(BZ477)),\"\",IF(BZ477>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ477<=Parameters!$E$9,BZ477>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ477<=Parameters!$F$9, BZ477>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ477<=Parameters!$G$9, BZ477>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA477=\"\",CA477=\"--\",ISBLANK(CA477)),\"\",IF(CA477<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA477>=Parameters!$E$10,CA477<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA477>=Parameters!$F$10, CA477<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA477>=Parameters!$G$10, CA477<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB477=\"\",CB477=\"--\",ISBLANK(CB477)),\"\",IF(CB477<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB477>=Parameters!$E$11,CB477<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB477>=Parameters!$F$11, CB477<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB477>=Parameters!$G$11, CB477<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO477=\"\",CO477=\"--\",ISBLANK(CO477)),\"\",IF(CO477<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO477>=Parameters!$E$13,CO477<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO477>=Parameters!$F$13, CO477<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO477>=Parameters!$G$13, CO477<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ477=\"\",CJ477=\"--\",ISBLANK(CJ477)),\"\",IF(CJ477='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ477<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ477>=Parameters!$E$14,CJ477<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ477>=Parameters!$F$14, CJ477<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ477>=Parameters!$G$14, CJ477<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK477=\"\",CK477=\"--\",ISBLANK(CK477)),\"\",IF(AND(CK477<Parameters!$E$15, CK477>=0), 'Risk Tables'!$C$44, IF(AND(CK477>=Parameters!$E$15,CK477<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK477>=Parameters!$F$15, CK477<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK477>=Parameters!$G$15, CK477<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM477=\"\",CM477=\"--\",ISBLANK(CM477)),\"\",IF(CM477>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM477<=Parameters!$E$16,CM477>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM477<=Parameters!$F$16, CM477>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM477<=Parameters!$G$16, CM477>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN477=\"\",CN477=\"--\",ISBLANK(CN477)),\"\",IF(CN477>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN477<=Parameters!$E$17,CN477>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN477<=Parameters!$F$17, CN477>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN477<=Parameters!$G$17, CN477>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL477=\"\",CL477=\"--\",ISBLANK(CL477)),\"\",IF(CL477>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL477<=Parameters!$E$18,CL477>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL477<=Parameters!$F$18, CL477>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL477<=Parameters!$G$18, CL477>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP477=\"\",CP477=\"--\",ISBLANK(CP477)),\"\",IF(CP477<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP477>=Parameters!$E$21,CP477<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP477>=Parameters!$F$21, CP477<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP477>=Parameters!$G$21, CP477<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ477=\"\",CQ477=\"--\",ISBLANK(CQ477)),\"\",IF(CQ477<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ477>=Parameters!$E$22,CQ477<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ477>=Parameters!$F$22, CQ477<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ477>=Parameters!$G$22, CQ477<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR477='Risk Tables'!$C$44,1,IF(CR477='Risk Tables'!$C$43,2,IF(CR477='Risk Tables'!$C$42, 3, IF(CR477='Risk Tables'!$C$41, 4, IF(CR477='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS477='Risk Tables'!$C$44,1,IF(CS477='Risk Tables'!$C$43,2,IF(CS477='Risk Tables'!$C$42, 3, IF(CS477='Risk Tables'!$C$41, 4, IF(CS477='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT477='Risk Tables'!$C$44,1,IF(CT477='Risk Tables'!$C$43,2,IF(CT477='Risk Tables'!$C$42, 3, IF(CT477='Risk Tables'!$C$41, 4, IF(CT477='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV477='Risk Tables'!$C$44,1,IF(CV477='Risk Tables'!$C$43,2,IF(CV477='Risk Tables'!$C$42, 3, IF(CV477='Risk Tables'!$C$41, 4, IF(CV477='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW477='Risk Tables'!$C$44,1,IF(CW477='Risk Tables'!$C$43,2,IF(CW477='Risk Tables'!$C$42, 3, IF(CW477='Risk Tables'!$C$41, 4, IF(CW477='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX477='Risk Tables'!$C$44,1,IF(CX477='Risk Tables'!$C$43,2,IF(CX477='Risk Tables'!$C$42, 3, IF(CX477='Risk Tables'!$C$41, 4, IF(CX477='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY477='Risk Tables'!$C$44,1,IF(CY477='Risk Tables'!$C$43,2,IF(CY477='Risk Tables'!$C$42, 3, IF(CY477='Risk Tables'!$C$41, 4, IF(CY477='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA477='Risk Tables'!$C$44,1,IF(DA477='Risk Tables'!$C$43,2,IF(DA477='Risk Tables'!$C$42, 3, IF(DA477='Risk Tables'!$C$41, 4, IF(DA477='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB477='Risk Tables'!$C$44,1,IF(DB477='Risk Tables'!$C$43,2,IF(DB477='Risk Tables'!$C$42, 3, IF(DB477='Risk Tables'!$C$41, 4, IF(DB477='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC477='Risk Tables'!$C$44,1,IF(DC477='Risk Tables'!$C$43,2,IF(DC477='Risk Tables'!$C$42, 3, IF(DC477='Risk Tables'!$C$41, 4, IF(DC477='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD477='Risk Tables'!$C$44,1,IF(DD477='Risk Tables'!$C$43,2,IF(DD477='Risk Tables'!$C$42, 3, IF(DD477='Risk Tables'!$C$41, 4, IF(DD477='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE477='Risk Tables'!$C$44,1,IF(DE477='Risk Tables'!$C$43,2,IF(DE477='Risk Tables'!$C$42, 3, IF(DE477='Risk Tables'!$C$41, 4, IF(DE477='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF477='Risk Tables'!$C$44,1,IF(DF477='Risk Tables'!$C$43,2,IF(DF477='Risk Tables'!$C$42, 3, IF(DF477='Risk Tables'!$C$41, 4, IF(DF477='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI477:DW477))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI477:DW477, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD477),\"\",((AD477*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P477,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V477),\"\",((V477*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P477,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO477),\"\",((AO477*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P477,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM477),\"\",((AM477*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P477,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI477),\"\",((AI477*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P477,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF477),\"\",((AF477*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P477,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR477),\"\",((AR477*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P477,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL477),\"\",((BL477*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P477,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM477),\"\",((BM477*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P477,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU477),\"\",((AU477*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P477,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW477),\"\",((AW477*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P477,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK477),\"\",(((BK477)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P477,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A478=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I478,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M478,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A478=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H478,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A478=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H478,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A478=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H478,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A478=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H478,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG478),ISBLANK(AR478)),\"\",IF(AR478<0,'Risk Tables'!$C$46,BG478/AR478)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO478),ISBLANK(AR478)),\"\",IF(AR478<0,'Risk Tables'!$C$46,AO478/AR478)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH478=\"\",ISBLANK(CH478)),\"\",IF(CH478>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH478<=Parameters!$E$4,CH478>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH478<=Parameters!$F$4, CH478>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH478<=Parameters!$G$4, CH478>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI478=\"\",CI478=\"--\",ISBLANK(CI478)),\"\",IF(CI478='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI478>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI478<=Parameters!$E$5,CI478>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI478<=Parameters!$F$5, CI478>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI478<=Parameters!$G$5, CI478>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG478=\"\",CG478=\"--\",ISBLANK(CG478)),\"\",IF(CG478>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG478<=Parameters!$E$6,CG478>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG478<=Parameters!$F$6, CG478>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG478<=Parameters!$G$6, CG478>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY478=\"\",BY478=\"--\",ISBLANK(BY478)),\"\",IF(BY478>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY478<=Parameters!$E$8,BY478>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY478<=Parameters!$F$8, BY478>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY478<=Parameters!$G$8, BY478>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ478=\"\",BZ478=\"--\",ISBLANK(BZ478)),\"\",IF(BZ478>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ478<=Parameters!$E$9,BZ478>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ478<=Parameters!$F$9, BZ478>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ478<=Parameters!$G$9, BZ478>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA478=\"\",CA478=\"--\",ISBLANK(CA478)),\"\",IF(CA478<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA478>=Parameters!$E$10,CA478<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA478>=Parameters!$F$10, CA478<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA478>=Parameters!$G$10, CA478<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB478=\"\",CB478=\"--\",ISBLANK(CB478)),\"\",IF(CB478<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB478>=Parameters!$E$11,CB478<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB478>=Parameters!$F$11, CB478<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB478>=Parameters!$G$11, CB478<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO478=\"\",CO478=\"--\",ISBLANK(CO478)),\"\",IF(CO478<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO478>=Parameters!$E$13,CO478<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO478>=Parameters!$F$13, CO478<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO478>=Parameters!$G$13, CO478<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ478=\"\",CJ478=\"--\",ISBLANK(CJ478)),\"\",IF(CJ478='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ478<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ478>=Parameters!$E$14,CJ478<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ478>=Parameters!$F$14, CJ478<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ478>=Parameters!$G$14, CJ478<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK478=\"\",CK478=\"--\",ISBLANK(CK478)),\"\",IF(AND(CK478<Parameters!$E$15, CK478>=0), 'Risk Tables'!$C$44, IF(AND(CK478>=Parameters!$E$15,CK478<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK478>=Parameters!$F$15, CK478<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK478>=Parameters!$G$15, CK478<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM478=\"\",CM478=\"--\",ISBLANK(CM478)),\"\",IF(CM478>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM478<=Parameters!$E$16,CM478>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM478<=Parameters!$F$16, CM478>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM478<=Parameters!$G$16, CM478>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN478=\"\",CN478=\"--\",ISBLANK(CN478)),\"\",IF(CN478>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN478<=Parameters!$E$17,CN478>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN478<=Parameters!$F$17, CN478>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN478<=Parameters!$G$17, CN478>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL478=\"\",CL478=\"--\",ISBLANK(CL478)),\"\",IF(CL478>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL478<=Parameters!$E$18,CL478>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL478<=Parameters!$F$18, CL478>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL478<=Parameters!$G$18, CL478>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP478=\"\",CP478=\"--\",ISBLANK(CP478)),\"\",IF(CP478<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP478>=Parameters!$E$21,CP478<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP478>=Parameters!$F$21, CP478<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP478>=Parameters!$G$21, CP478<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ478=\"\",CQ478=\"--\",ISBLANK(CQ478)),\"\",IF(CQ478<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ478>=Parameters!$E$22,CQ478<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ478>=Parameters!$F$22, CQ478<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ478>=Parameters!$G$22, CQ478<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR478='Risk Tables'!$C$44,1,IF(CR478='Risk Tables'!$C$43,2,IF(CR478='Risk Tables'!$C$42, 3, IF(CR478='Risk Tables'!$C$41, 4, IF(CR478='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS478='Risk Tables'!$C$44,1,IF(CS478='Risk Tables'!$C$43,2,IF(CS478='Risk Tables'!$C$42, 3, IF(CS478='Risk Tables'!$C$41, 4, IF(CS478='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT478='Risk Tables'!$C$44,1,IF(CT478='Risk Tables'!$C$43,2,IF(CT478='Risk Tables'!$C$42, 3, IF(CT478='Risk Tables'!$C$41, 4, IF(CT478='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV478='Risk Tables'!$C$44,1,IF(CV478='Risk Tables'!$C$43,2,IF(CV478='Risk Tables'!$C$42, 3, IF(CV478='Risk Tables'!$C$41, 4, IF(CV478='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW478='Risk Tables'!$C$44,1,IF(CW478='Risk Tables'!$C$43,2,IF(CW478='Risk Tables'!$C$42, 3, IF(CW478='Risk Tables'!$C$41, 4, IF(CW478='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX478='Risk Tables'!$C$44,1,IF(CX478='Risk Tables'!$C$43,2,IF(CX478='Risk Tables'!$C$42, 3, IF(CX478='Risk Tables'!$C$41, 4, IF(CX478='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY478='Risk Tables'!$C$44,1,IF(CY478='Risk Tables'!$C$43,2,IF(CY478='Risk Tables'!$C$42, 3, IF(CY478='Risk Tables'!$C$41, 4, IF(CY478='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA478='Risk Tables'!$C$44,1,IF(DA478='Risk Tables'!$C$43,2,IF(DA478='Risk Tables'!$C$42, 3, IF(DA478='Risk Tables'!$C$41, 4, IF(DA478='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB478='Risk Tables'!$C$44,1,IF(DB478='Risk Tables'!$C$43,2,IF(DB478='Risk Tables'!$C$42, 3, IF(DB478='Risk Tables'!$C$41, 4, IF(DB478='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC478='Risk Tables'!$C$44,1,IF(DC478='Risk Tables'!$C$43,2,IF(DC478='Risk Tables'!$C$42, 3, IF(DC478='Risk Tables'!$C$41, 4, IF(DC478='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD478='Risk Tables'!$C$44,1,IF(DD478='Risk Tables'!$C$43,2,IF(DD478='Risk Tables'!$C$42, 3, IF(DD478='Risk Tables'!$C$41, 4, IF(DD478='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE478='Risk Tables'!$C$44,1,IF(DE478='Risk Tables'!$C$43,2,IF(DE478='Risk Tables'!$C$42, 3, IF(DE478='Risk Tables'!$C$41, 4, IF(DE478='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF478='Risk Tables'!$C$44,1,IF(DF478='Risk Tables'!$C$43,2,IF(DF478='Risk Tables'!$C$42, 3, IF(DF478='Risk Tables'!$C$41, 4, IF(DF478='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI478:DW478))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI478:DW478, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD478),\"\",((AD478*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P478,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V478),\"\",((V478*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P478,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO478),\"\",((AO478*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P478,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM478),\"\",((AM478*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P478,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI478),\"\",((AI478*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P478,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF478),\"\",((AF478*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P478,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR478),\"\",((AR478*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P478,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL478),\"\",((BL478*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P478,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM478),\"\",((BM478*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P478,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU478),\"\",((AU478*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P478,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW478),\"\",((AW478*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P478,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK478),\"\",(((BK478)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P478,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A479=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I479,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M479,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A479=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H479,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A479=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H479,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A479=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H479,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A479=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H479,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG479),ISBLANK(AR479)),\"\",IF(AR479<0,'Risk Tables'!$C$46,BG479/AR479)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO479),ISBLANK(AR479)),\"\",IF(AR479<0,'Risk Tables'!$C$46,AO479/AR479)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH479=\"\",ISBLANK(CH479)),\"\",IF(CH479>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH479<=Parameters!$E$4,CH479>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH479<=Parameters!$F$4, CH479>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH479<=Parameters!$G$4, CH479>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI479=\"\",CI479=\"--\",ISBLANK(CI479)),\"\",IF(CI479='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI479>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI479<=Parameters!$E$5,CI479>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI479<=Parameters!$F$5, CI479>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI479<=Parameters!$G$5, CI479>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG479=\"\",CG479=\"--\",ISBLANK(CG479)),\"\",IF(CG479>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG479<=Parameters!$E$6,CG479>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG479<=Parameters!$F$6, CG479>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG479<=Parameters!$G$6, CG479>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY479=\"\",BY479=\"--\",ISBLANK(BY479)),\"\",IF(BY479>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY479<=Parameters!$E$8,BY479>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY479<=Parameters!$F$8, BY479>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY479<=Parameters!$G$8, BY479>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ479=\"\",BZ479=\"--\",ISBLANK(BZ479)),\"\",IF(BZ479>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ479<=Parameters!$E$9,BZ479>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ479<=Parameters!$F$9, BZ479>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ479<=Parameters!$G$9, BZ479>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA479=\"\",CA479=\"--\",ISBLANK(CA479)),\"\",IF(CA479<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA479>=Parameters!$E$10,CA479<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA479>=Parameters!$F$10, CA479<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA479>=Parameters!$G$10, CA479<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB479=\"\",CB479=\"--\",ISBLANK(CB479)),\"\",IF(CB479<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB479>=Parameters!$E$11,CB479<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB479>=Parameters!$F$11, CB479<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB479>=Parameters!$G$11, CB479<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO479=\"\",CO479=\"--\",ISBLANK(CO479)),\"\",IF(CO479<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO479>=Parameters!$E$13,CO479<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO479>=Parameters!$F$13, CO479<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO479>=Parameters!$G$13, CO479<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ479=\"\",CJ479=\"--\",ISBLANK(CJ479)),\"\",IF(CJ479='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ479<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ479>=Parameters!$E$14,CJ479<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ479>=Parameters!$F$14, CJ479<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ479>=Parameters!$G$14, CJ479<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK479=\"\",CK479=\"--\",ISBLANK(CK479)),\"\",IF(AND(CK479<Parameters!$E$15, CK479>=0), 'Risk Tables'!$C$44, IF(AND(CK479>=Parameters!$E$15,CK479<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK479>=Parameters!$F$15, CK479<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK479>=Parameters!$G$15, CK479<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM479=\"\",CM479=\"--\",ISBLANK(CM479)),\"\",IF(CM479>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM479<=Parameters!$E$16,CM479>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM479<=Parameters!$F$16, CM479>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM479<=Parameters!$G$16, CM479>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN479=\"\",CN479=\"--\",ISBLANK(CN479)),\"\",IF(CN479>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN479<=Parameters!$E$17,CN479>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN479<=Parameters!$F$17, CN479>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN479<=Parameters!$G$17, CN479>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL479=\"\",CL479=\"--\",ISBLANK(CL479)),\"\",IF(CL479>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL479<=Parameters!$E$18,CL479>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL479<=Parameters!$F$18, CL479>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL479<=Parameters!$G$18, CL479>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP479=\"\",CP479=\"--\",ISBLANK(CP479)),\"\",IF(CP479<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP479>=Parameters!$E$21,CP479<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP479>=Parameters!$F$21, CP479<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP479>=Parameters!$G$21, CP479<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ479=\"\",CQ479=\"--\",ISBLANK(CQ479)),\"\",IF(CQ479<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ479>=Parameters!$E$22,CQ479<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ479>=Parameters!$F$22, CQ479<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ479>=Parameters!$G$22, CQ479<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR479='Risk Tables'!$C$44,1,IF(CR479='Risk Tables'!$C$43,2,IF(CR479='Risk Tables'!$C$42, 3, IF(CR479='Risk Tables'!$C$41, 4, IF(CR479='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS479='Risk Tables'!$C$44,1,IF(CS479='Risk Tables'!$C$43,2,IF(CS479='Risk Tables'!$C$42, 3, IF(CS479='Risk Tables'!$C$41, 4, IF(CS479='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT479='Risk Tables'!$C$44,1,IF(CT479='Risk Tables'!$C$43,2,IF(CT479='Risk Tables'!$C$42, 3, IF(CT479='Risk Tables'!$C$41, 4, IF(CT479='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV479='Risk Tables'!$C$44,1,IF(CV479='Risk Tables'!$C$43,2,IF(CV479='Risk Tables'!$C$42, 3, IF(CV479='Risk Tables'!$C$41, 4, IF(CV479='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW479='Risk Tables'!$C$44,1,IF(CW479='Risk Tables'!$C$43,2,IF(CW479='Risk Tables'!$C$42, 3, IF(CW479='Risk Tables'!$C$41, 4, IF(CW479='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX479='Risk Tables'!$C$44,1,IF(CX479='Risk Tables'!$C$43,2,IF(CX479='Risk Tables'!$C$42, 3, IF(CX479='Risk Tables'!$C$41, 4, IF(CX479='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY479='Risk Tables'!$C$44,1,IF(CY479='Risk Tables'!$C$43,2,IF(CY479='Risk Tables'!$C$42, 3, IF(CY479='Risk Tables'!$C$41, 4, IF(CY479='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA479='Risk Tables'!$C$44,1,IF(DA479='Risk Tables'!$C$43,2,IF(DA479='Risk Tables'!$C$42, 3, IF(DA479='Risk Tables'!$C$41, 4, IF(DA479='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB479='Risk Tables'!$C$44,1,IF(DB479='Risk Tables'!$C$43,2,IF(DB479='Risk Tables'!$C$42, 3, IF(DB479='Risk Tables'!$C$41, 4, IF(DB479='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC479='Risk Tables'!$C$44,1,IF(DC479='Risk Tables'!$C$43,2,IF(DC479='Risk Tables'!$C$42, 3, IF(DC479='Risk Tables'!$C$41, 4, IF(DC479='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD479='Risk Tables'!$C$44,1,IF(DD479='Risk Tables'!$C$43,2,IF(DD479='Risk Tables'!$C$42, 3, IF(DD479='Risk Tables'!$C$41, 4, IF(DD479='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE479='Risk Tables'!$C$44,1,IF(DE479='Risk Tables'!$C$43,2,IF(DE479='Risk Tables'!$C$42, 3, IF(DE479='Risk Tables'!$C$41, 4, IF(DE479='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF479='Risk Tables'!$C$44,1,IF(DF479='Risk Tables'!$C$43,2,IF(DF479='Risk Tables'!$C$42, 3, IF(DF479='Risk Tables'!$C$41, 4, IF(DF479='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI479:DW479))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI479:DW479, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD479),\"\",((AD479*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P479,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V479),\"\",((V479*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P479,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO479),\"\",((AO479*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P479,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM479),\"\",((AM479*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P479,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI479),\"\",((AI479*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P479,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF479),\"\",((AF479*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P479,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR479),\"\",((AR479*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P479,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL479),\"\",((BL479*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P479,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM479),\"\",((BM479*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P479,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU479),\"\",((AU479*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P479,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW479),\"\",((AW479*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P479,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK479),\"\",(((BK479)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P479,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A480=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I480,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M480,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A480=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H480,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A480=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H480,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A480=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H480,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A480=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H480,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG480),ISBLANK(AR480)),\"\",IF(AR480<0,'Risk Tables'!$C$46,BG480/AR480)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO480),ISBLANK(AR480)),\"\",IF(AR480<0,'Risk Tables'!$C$46,AO480/AR480)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH480=\"\",ISBLANK(CH480)),\"\",IF(CH480>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH480<=Parameters!$E$4,CH480>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH480<=Parameters!$F$4, CH480>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH480<=Parameters!$G$4, CH480>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI480=\"\",CI480=\"--\",ISBLANK(CI480)),\"\",IF(CI480='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI480>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI480<=Parameters!$E$5,CI480>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI480<=Parameters!$F$5, CI480>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI480<=Parameters!$G$5, CI480>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG480=\"\",CG480=\"--\",ISBLANK(CG480)),\"\",IF(CG480>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG480<=Parameters!$E$6,CG480>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG480<=Parameters!$F$6, CG480>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG480<=Parameters!$G$6, CG480>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY480=\"\",BY480=\"--\",ISBLANK(BY480)),\"\",IF(BY480>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY480<=Parameters!$E$8,BY480>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY480<=Parameters!$F$8, BY480>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY480<=Parameters!$G$8, BY480>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ480=\"\",BZ480=\"--\",ISBLANK(BZ480)),\"\",IF(BZ480>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ480<=Parameters!$E$9,BZ480>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ480<=Parameters!$F$9, BZ480>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ480<=Parameters!$G$9, BZ480>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA480=\"\",CA480=\"--\",ISBLANK(CA480)),\"\",IF(CA480<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA480>=Parameters!$E$10,CA480<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA480>=Parameters!$F$10, CA480<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA480>=Parameters!$G$10, CA480<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB480=\"\",CB480=\"--\",ISBLANK(CB480)),\"\",IF(CB480<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB480>=Parameters!$E$11,CB480<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB480>=Parameters!$F$11, CB480<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB480>=Parameters!$G$11, CB480<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO480=\"\",CO480=\"--\",ISBLANK(CO480)),\"\",IF(CO480<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO480>=Parameters!$E$13,CO480<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO480>=Parameters!$F$13, CO480<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO480>=Parameters!$G$13, CO480<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ480=\"\",CJ480=\"--\",ISBLANK(CJ480)),\"\",IF(CJ480='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ480<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ480>=Parameters!$E$14,CJ480<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ480>=Parameters!$F$14, CJ480<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ480>=Parameters!$G$14, CJ480<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK480=\"\",CK480=\"--\",ISBLANK(CK480)),\"\",IF(AND(CK480<Parameters!$E$15, CK480>=0), 'Risk Tables'!$C$44, IF(AND(CK480>=Parameters!$E$15,CK480<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK480>=Parameters!$F$15, CK480<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK480>=Parameters!$G$15, CK480<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM480=\"\",CM480=\"--\",ISBLANK(CM480)),\"\",IF(CM480>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM480<=Parameters!$E$16,CM480>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM480<=Parameters!$F$16, CM480>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM480<=Parameters!$G$16, CM480>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN480=\"\",CN480=\"--\",ISBLANK(CN480)),\"\",IF(CN480>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN480<=Parameters!$E$17,CN480>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN480<=Parameters!$F$17, CN480>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN480<=Parameters!$G$17, CN480>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL480=\"\",CL480=\"--\",ISBLANK(CL480)),\"\",IF(CL480>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL480<=Parameters!$E$18,CL480>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL480<=Parameters!$F$18, CL480>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL480<=Parameters!$G$18, CL480>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP480=\"\",CP480=\"--\",ISBLANK(CP480)),\"\",IF(CP480<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP480>=Parameters!$E$21,CP480<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP480>=Parameters!$F$21, CP480<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP480>=Parameters!$G$21, CP480<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ480=\"\",CQ480=\"--\",ISBLANK(CQ480)),\"\",IF(CQ480<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ480>=Parameters!$E$22,CQ480<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ480>=Parameters!$F$22, CQ480<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ480>=Parameters!$G$22, CQ480<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR480='Risk Tables'!$C$44,1,IF(CR480='Risk Tables'!$C$43,2,IF(CR480='Risk Tables'!$C$42, 3, IF(CR480='Risk Tables'!$C$41, 4, IF(CR480='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS480='Risk Tables'!$C$44,1,IF(CS480='Risk Tables'!$C$43,2,IF(CS480='Risk Tables'!$C$42, 3, IF(CS480='Risk Tables'!$C$41, 4, IF(CS480='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT480='Risk Tables'!$C$44,1,IF(CT480='Risk Tables'!$C$43,2,IF(CT480='Risk Tables'!$C$42, 3, IF(CT480='Risk Tables'!$C$41, 4, IF(CT480='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV480='Risk Tables'!$C$44,1,IF(CV480='Risk Tables'!$C$43,2,IF(CV480='Risk Tables'!$C$42, 3, IF(CV480='Risk Tables'!$C$41, 4, IF(CV480='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW480='Risk Tables'!$C$44,1,IF(CW480='Risk Tables'!$C$43,2,IF(CW480='Risk Tables'!$C$42, 3, IF(CW480='Risk Tables'!$C$41, 4, IF(CW480='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX480='Risk Tables'!$C$44,1,IF(CX480='Risk Tables'!$C$43,2,IF(CX480='Risk Tables'!$C$42, 3, IF(CX480='Risk Tables'!$C$41, 4, IF(CX480='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY480='Risk Tables'!$C$44,1,IF(CY480='Risk Tables'!$C$43,2,IF(CY480='Risk Tables'!$C$42, 3, IF(CY480='Risk Tables'!$C$41, 4, IF(CY480='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA480='Risk Tables'!$C$44,1,IF(DA480='Risk Tables'!$C$43,2,IF(DA480='Risk Tables'!$C$42, 3, IF(DA480='Risk Tables'!$C$41, 4, IF(DA480='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB480='Risk Tables'!$C$44,1,IF(DB480='Risk Tables'!$C$43,2,IF(DB480='Risk Tables'!$C$42, 3, IF(DB480='Risk Tables'!$C$41, 4, IF(DB480='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC480='Risk Tables'!$C$44,1,IF(DC480='Risk Tables'!$C$43,2,IF(DC480='Risk Tables'!$C$42, 3, IF(DC480='Risk Tables'!$C$41, 4, IF(DC480='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD480='Risk Tables'!$C$44,1,IF(DD480='Risk Tables'!$C$43,2,IF(DD480='Risk Tables'!$C$42, 3, IF(DD480='Risk Tables'!$C$41, 4, IF(DD480='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE480='Risk Tables'!$C$44,1,IF(DE480='Risk Tables'!$C$43,2,IF(DE480='Risk Tables'!$C$42, 3, IF(DE480='Risk Tables'!$C$41, 4, IF(DE480='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF480='Risk Tables'!$C$44,1,IF(DF480='Risk Tables'!$C$43,2,IF(DF480='Risk Tables'!$C$42, 3, IF(DF480='Risk Tables'!$C$41, 4, IF(DF480='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI480:DW480))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI480:DW480, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD480),\"\",((AD480*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P480,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V480),\"\",((V480*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P480,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO480),\"\",((AO480*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P480,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM480),\"\",((AM480*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P480,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI480),\"\",((AI480*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P480,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF480),\"\",((AF480*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P480,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR480),\"\",((AR480*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P480,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL480),\"\",((BL480*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P480,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM480),\"\",((BM480*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P480,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU480),\"\",((AU480*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P480,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW480),\"\",((AW480*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P480,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK480),\"\",(((BK480)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P480,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A481=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I481,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M481,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A481=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H481,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A481=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H481,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A481=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H481,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A481=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H481,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG481),ISBLANK(AR481)),\"\",IF(AR481<0,'Risk Tables'!$C$46,BG481/AR481)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO481),ISBLANK(AR481)),\"\",IF(AR481<0,'Risk Tables'!$C$46,AO481/AR481)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH481=\"\",ISBLANK(CH481)),\"\",IF(CH481>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH481<=Parameters!$E$4,CH481>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH481<=Parameters!$F$4, CH481>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH481<=Parameters!$G$4, CH481>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI481=\"\",CI481=\"--\",ISBLANK(CI481)),\"\",IF(CI481='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI481>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI481<=Parameters!$E$5,CI481>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI481<=Parameters!$F$5, CI481>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI481<=Parameters!$G$5, CI481>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG481=\"\",CG481=\"--\",ISBLANK(CG481)),\"\",IF(CG481>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG481<=Parameters!$E$6,CG481>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG481<=Parameters!$F$6, CG481>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG481<=Parameters!$G$6, CG481>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY481=\"\",BY481=\"--\",ISBLANK(BY481)),\"\",IF(BY481>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY481<=Parameters!$E$8,BY481>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY481<=Parameters!$F$8, BY481>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY481<=Parameters!$G$8, BY481>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ481=\"\",BZ481=\"--\",ISBLANK(BZ481)),\"\",IF(BZ481>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ481<=Parameters!$E$9,BZ481>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ481<=Parameters!$F$9, BZ481>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ481<=Parameters!$G$9, BZ481>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA481=\"\",CA481=\"--\",ISBLANK(CA481)),\"\",IF(CA481<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA481>=Parameters!$E$10,CA481<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA481>=Parameters!$F$10, CA481<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA481>=Parameters!$G$10, CA481<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB481=\"\",CB481=\"--\",ISBLANK(CB481)),\"\",IF(CB481<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB481>=Parameters!$E$11,CB481<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB481>=Parameters!$F$11, CB481<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB481>=Parameters!$G$11, CB481<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO481=\"\",CO481=\"--\",ISBLANK(CO481)),\"\",IF(CO481<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO481>=Parameters!$E$13,CO481<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO481>=Parameters!$F$13, CO481<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO481>=Parameters!$G$13, CO481<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ481=\"\",CJ481=\"--\",ISBLANK(CJ481)),\"\",IF(CJ481='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ481<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ481>=Parameters!$E$14,CJ481<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ481>=Parameters!$F$14, CJ481<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ481>=Parameters!$G$14, CJ481<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK481=\"\",CK481=\"--\",ISBLANK(CK481)),\"\",IF(AND(CK481<Parameters!$E$15, CK481>=0), 'Risk Tables'!$C$44, IF(AND(CK481>=Parameters!$E$15,CK481<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK481>=Parameters!$F$15, CK481<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK481>=Parameters!$G$15, CK481<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM481=\"\",CM481=\"--\",ISBLANK(CM481)),\"\",IF(CM481>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM481<=Parameters!$E$16,CM481>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM481<=Parameters!$F$16, CM481>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM481<=Parameters!$G$16, CM481>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN481=\"\",CN481=\"--\",ISBLANK(CN481)),\"\",IF(CN481>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN481<=Parameters!$E$17,CN481>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN481<=Parameters!$F$17, CN481>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN481<=Parameters!$G$17, CN481>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL481=\"\",CL481=\"--\",ISBLANK(CL481)),\"\",IF(CL481>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL481<=Parameters!$E$18,CL481>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL481<=Parameters!$F$18, CL481>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL481<=Parameters!$G$18, CL481>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP481=\"\",CP481=\"--\",ISBLANK(CP481)),\"\",IF(CP481<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP481>=Parameters!$E$21,CP481<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP481>=Parameters!$F$21, CP481<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP481>=Parameters!$G$21, CP481<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ481=\"\",CQ481=\"--\",ISBLANK(CQ481)),\"\",IF(CQ481<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ481>=Parameters!$E$22,CQ481<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ481>=Parameters!$F$22, CQ481<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ481>=Parameters!$G$22, CQ481<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR481='Risk Tables'!$C$44,1,IF(CR481='Risk Tables'!$C$43,2,IF(CR481='Risk Tables'!$C$42, 3, IF(CR481='Risk Tables'!$C$41, 4, IF(CR481='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS481='Risk Tables'!$C$44,1,IF(CS481='Risk Tables'!$C$43,2,IF(CS481='Risk Tables'!$C$42, 3, IF(CS481='Risk Tables'!$C$41, 4, IF(CS481='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT481='Risk Tables'!$C$44,1,IF(CT481='Risk Tables'!$C$43,2,IF(CT481='Risk Tables'!$C$42, 3, IF(CT481='Risk Tables'!$C$41, 4, IF(CT481='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV481='Risk Tables'!$C$44,1,IF(CV481='Risk Tables'!$C$43,2,IF(CV481='Risk Tables'!$C$42, 3, IF(CV481='Risk Tables'!$C$41, 4, IF(CV481='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW481='Risk Tables'!$C$44,1,IF(CW481='Risk Tables'!$C$43,2,IF(CW481='Risk Tables'!$C$42, 3, IF(CW481='Risk Tables'!$C$41, 4, IF(CW481='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX481='Risk Tables'!$C$44,1,IF(CX481='Risk Tables'!$C$43,2,IF(CX481='Risk Tables'!$C$42, 3, IF(CX481='Risk Tables'!$C$41, 4, IF(CX481='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY481='Risk Tables'!$C$44,1,IF(CY481='Risk Tables'!$C$43,2,IF(CY481='Risk Tables'!$C$42, 3, IF(CY481='Risk Tables'!$C$41, 4, IF(CY481='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA481='Risk Tables'!$C$44,1,IF(DA481='Risk Tables'!$C$43,2,IF(DA481='Risk Tables'!$C$42, 3, IF(DA481='Risk Tables'!$C$41, 4, IF(DA481='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB481='Risk Tables'!$C$44,1,IF(DB481='Risk Tables'!$C$43,2,IF(DB481='Risk Tables'!$C$42, 3, IF(DB481='Risk Tables'!$C$41, 4, IF(DB481='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC481='Risk Tables'!$C$44,1,IF(DC481='Risk Tables'!$C$43,2,IF(DC481='Risk Tables'!$C$42, 3, IF(DC481='Risk Tables'!$C$41, 4, IF(DC481='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD481='Risk Tables'!$C$44,1,IF(DD481='Risk Tables'!$C$43,2,IF(DD481='Risk Tables'!$C$42, 3, IF(DD481='Risk Tables'!$C$41, 4, IF(DD481='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE481='Risk Tables'!$C$44,1,IF(DE481='Risk Tables'!$C$43,2,IF(DE481='Risk Tables'!$C$42, 3, IF(DE481='Risk Tables'!$C$41, 4, IF(DE481='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF481='Risk Tables'!$C$44,1,IF(DF481='Risk Tables'!$C$43,2,IF(DF481='Risk Tables'!$C$42, 3, IF(DF481='Risk Tables'!$C$41, 4, IF(DF481='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI481:DW481))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI481:DW481, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD481),\"\",((AD481*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P481,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V481),\"\",((V481*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P481,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO481),\"\",((AO481*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P481,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM481),\"\",((AM481*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P481,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI481),\"\",((AI481*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P481,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF481),\"\",((AF481*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P481,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR481),\"\",((AR481*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P481,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL481),\"\",((BL481*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P481,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM481),\"\",((BM481*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P481,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU481),\"\",((AU481*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P481,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW481),\"\",((AW481*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P481,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK481),\"\",(((BK481)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P481,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A482=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I482,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M482,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A482=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H482,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A482=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H482,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A482=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H482,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A482=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H482,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG482),ISBLANK(AR482)),\"\",IF(AR482<0,'Risk Tables'!$C$46,BG482/AR482)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO482),ISBLANK(AR482)),\"\",IF(AR482<0,'Risk Tables'!$C$46,AO482/AR482)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH482=\"\",ISBLANK(CH482)),\"\",IF(CH482>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH482<=Parameters!$E$4,CH482>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH482<=Parameters!$F$4, CH482>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH482<=Parameters!$G$4, CH482>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI482=\"\",CI482=\"--\",ISBLANK(CI482)),\"\",IF(CI482='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI482>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI482<=Parameters!$E$5,CI482>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI482<=Parameters!$F$5, CI482>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI482<=Parameters!$G$5, CI482>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG482=\"\",CG482=\"--\",ISBLANK(CG482)),\"\",IF(CG482>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG482<=Parameters!$E$6,CG482>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG482<=Parameters!$F$6, CG482>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG482<=Parameters!$G$6, CG482>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY482=\"\",BY482=\"--\",ISBLANK(BY482)),\"\",IF(BY482>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY482<=Parameters!$E$8,BY482>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY482<=Parameters!$F$8, BY482>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY482<=Parameters!$G$8, BY482>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ482=\"\",BZ482=\"--\",ISBLANK(BZ482)),\"\",IF(BZ482>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ482<=Parameters!$E$9,BZ482>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ482<=Parameters!$F$9, BZ482>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ482<=Parameters!$G$9, BZ482>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA482=\"\",CA482=\"--\",ISBLANK(CA482)),\"\",IF(CA482<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA482>=Parameters!$E$10,CA482<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA482>=Parameters!$F$10, CA482<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA482>=Parameters!$G$10, CA482<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB482=\"\",CB482=\"--\",ISBLANK(CB482)),\"\",IF(CB482<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB482>=Parameters!$E$11,CB482<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB482>=Parameters!$F$11, CB482<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB482>=Parameters!$G$11, CB482<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO482=\"\",CO482=\"--\",ISBLANK(CO482)),\"\",IF(CO482<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO482>=Parameters!$E$13,CO482<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO482>=Parameters!$F$13, CO482<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO482>=Parameters!$G$13, CO482<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ482=\"\",CJ482=\"--\",ISBLANK(CJ482)),\"\",IF(CJ482='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ482<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ482>=Parameters!$E$14,CJ482<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ482>=Parameters!$F$14, CJ482<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ482>=Parameters!$G$14, CJ482<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK482=\"\",CK482=\"--\",ISBLANK(CK482)),\"\",IF(AND(CK482<Parameters!$E$15, CK482>=0), 'Risk Tables'!$C$44, IF(AND(CK482>=Parameters!$E$15,CK482<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK482>=Parameters!$F$15, CK482<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK482>=Parameters!$G$15, CK482<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM482=\"\",CM482=\"--\",ISBLANK(CM482)),\"\",IF(CM482>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM482<=Parameters!$E$16,CM482>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM482<=Parameters!$F$16, CM482>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM482<=Parameters!$G$16, CM482>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN482=\"\",CN482=\"--\",ISBLANK(CN482)),\"\",IF(CN482>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN482<=Parameters!$E$17,CN482>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN482<=Parameters!$F$17, CN482>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN482<=Parameters!$G$17, CN482>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL482=\"\",CL482=\"--\",ISBLANK(CL482)),\"\",IF(CL482>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL482<=Parameters!$E$18,CL482>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL482<=Parameters!$F$18, CL482>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL482<=Parameters!$G$18, CL482>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP482=\"\",CP482=\"--\",ISBLANK(CP482)),\"\",IF(CP482<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP482>=Parameters!$E$21,CP482<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP482>=Parameters!$F$21, CP482<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP482>=Parameters!$G$21, CP482<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ482=\"\",CQ482=\"--\",ISBLANK(CQ482)),\"\",IF(CQ482<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ482>=Parameters!$E$22,CQ482<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ482>=Parameters!$F$22, CQ482<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ482>=Parameters!$G$22, CQ482<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR482='Risk Tables'!$C$44,1,IF(CR482='Risk Tables'!$C$43,2,IF(CR482='Risk Tables'!$C$42, 3, IF(CR482='Risk Tables'!$C$41, 4, IF(CR482='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS482='Risk Tables'!$C$44,1,IF(CS482='Risk Tables'!$C$43,2,IF(CS482='Risk Tables'!$C$42, 3, IF(CS482='Risk Tables'!$C$41, 4, IF(CS482='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT482='Risk Tables'!$C$44,1,IF(CT482='Risk Tables'!$C$43,2,IF(CT482='Risk Tables'!$C$42, 3, IF(CT482='Risk Tables'!$C$41, 4, IF(CT482='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV482='Risk Tables'!$C$44,1,IF(CV482='Risk Tables'!$C$43,2,IF(CV482='Risk Tables'!$C$42, 3, IF(CV482='Risk Tables'!$C$41, 4, IF(CV482='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW482='Risk Tables'!$C$44,1,IF(CW482='Risk Tables'!$C$43,2,IF(CW482='Risk Tables'!$C$42, 3, IF(CW482='Risk Tables'!$C$41, 4, IF(CW482='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX482='Risk Tables'!$C$44,1,IF(CX482='Risk Tables'!$C$43,2,IF(CX482='Risk Tables'!$C$42, 3, IF(CX482='Risk Tables'!$C$41, 4, IF(CX482='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY482='Risk Tables'!$C$44,1,IF(CY482='Risk Tables'!$C$43,2,IF(CY482='Risk Tables'!$C$42, 3, IF(CY482='Risk Tables'!$C$41, 4, IF(CY482='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA482='Risk Tables'!$C$44,1,IF(DA482='Risk Tables'!$C$43,2,IF(DA482='Risk Tables'!$C$42, 3, IF(DA482='Risk Tables'!$C$41, 4, IF(DA482='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB482='Risk Tables'!$C$44,1,IF(DB482='Risk Tables'!$C$43,2,IF(DB482='Risk Tables'!$C$42, 3, IF(DB482='Risk Tables'!$C$41, 4, IF(DB482='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC482='Risk Tables'!$C$44,1,IF(DC482='Risk Tables'!$C$43,2,IF(DC482='Risk Tables'!$C$42, 3, IF(DC482='Risk Tables'!$C$41, 4, IF(DC482='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD482='Risk Tables'!$C$44,1,IF(DD482='Risk Tables'!$C$43,2,IF(DD482='Risk Tables'!$C$42, 3, IF(DD482='Risk Tables'!$C$41, 4, IF(DD482='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE482='Risk Tables'!$C$44,1,IF(DE482='Risk Tables'!$C$43,2,IF(DE482='Risk Tables'!$C$42, 3, IF(DE482='Risk Tables'!$C$41, 4, IF(DE482='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF482='Risk Tables'!$C$44,1,IF(DF482='Risk Tables'!$C$43,2,IF(DF482='Risk Tables'!$C$42, 3, IF(DF482='Risk Tables'!$C$41, 4, IF(DF482='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI482:DW482))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI482:DW482, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD482),\"\",((AD482*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P482,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V482),\"\",((V482*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P482,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO482),\"\",((AO482*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P482,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM482),\"\",((AM482*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P482,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI482),\"\",((AI482*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P482,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF482),\"\",((AF482*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P482,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR482),\"\",((AR482*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P482,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL482),\"\",((BL482*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P482,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM482),\"\",((BM482*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P482,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU482),\"\",((AU482*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P482,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW482),\"\",((AW482*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P482,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK482),\"\",(((BK482)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P482,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A483=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I483,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M483,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A483=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H483,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A483=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H483,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A483=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H483,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A483=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H483,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG483),ISBLANK(AR483)),\"\",IF(AR483<0,'Risk Tables'!$C$46,BG483/AR483)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO483),ISBLANK(AR483)),\"\",IF(AR483<0,'Risk Tables'!$C$46,AO483/AR483)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH483=\"\",ISBLANK(CH483)),\"\",IF(CH483>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH483<=Parameters!$E$4,CH483>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH483<=Parameters!$F$4, CH483>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH483<=Parameters!$G$4, CH483>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI483=\"\",CI483=\"--\",ISBLANK(CI483)),\"\",IF(CI483='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI483>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI483<=Parameters!$E$5,CI483>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI483<=Parameters!$F$5, CI483>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI483<=Parameters!$G$5, CI483>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG483=\"\",CG483=\"--\",ISBLANK(CG483)),\"\",IF(CG483>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG483<=Parameters!$E$6,CG483>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG483<=Parameters!$F$6, CG483>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG483<=Parameters!$G$6, CG483>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY483=\"\",BY483=\"--\",ISBLANK(BY483)),\"\",IF(BY483>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY483<=Parameters!$E$8,BY483>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY483<=Parameters!$F$8, BY483>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY483<=Parameters!$G$8, BY483>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ483=\"\",BZ483=\"--\",ISBLANK(BZ483)),\"\",IF(BZ483>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ483<=Parameters!$E$9,BZ483>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ483<=Parameters!$F$9, BZ483>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ483<=Parameters!$G$9, BZ483>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA483=\"\",CA483=\"--\",ISBLANK(CA483)),\"\",IF(CA483<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA483>=Parameters!$E$10,CA483<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA483>=Parameters!$F$10, CA483<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA483>=Parameters!$G$10, CA483<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB483=\"\",CB483=\"--\",ISBLANK(CB483)),\"\",IF(CB483<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB483>=Parameters!$E$11,CB483<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB483>=Parameters!$F$11, CB483<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB483>=Parameters!$G$11, CB483<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO483=\"\",CO483=\"--\",ISBLANK(CO483)),\"\",IF(CO483<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO483>=Parameters!$E$13,CO483<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO483>=Parameters!$F$13, CO483<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO483>=Parameters!$G$13, CO483<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ483=\"\",CJ483=\"--\",ISBLANK(CJ483)),\"\",IF(CJ483='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ483<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ483>=Parameters!$E$14,CJ483<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ483>=Parameters!$F$14, CJ483<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ483>=Parameters!$G$14, CJ483<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK483=\"\",CK483=\"--\",ISBLANK(CK483)),\"\",IF(AND(CK483<Parameters!$E$15, CK483>=0), 'Risk Tables'!$C$44, IF(AND(CK483>=Parameters!$E$15,CK483<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK483>=Parameters!$F$15, CK483<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK483>=Parameters!$G$15, CK483<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM483=\"\",CM483=\"--\",ISBLANK(CM483)),\"\",IF(CM483>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM483<=Parameters!$E$16,CM483>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM483<=Parameters!$F$16, CM483>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM483<=Parameters!$G$16, CM483>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN483=\"\",CN483=\"--\",ISBLANK(CN483)),\"\",IF(CN483>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN483<=Parameters!$E$17,CN483>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN483<=Parameters!$F$17, CN483>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN483<=Parameters!$G$17, CN483>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL483=\"\",CL483=\"--\",ISBLANK(CL483)),\"\",IF(CL483>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL483<=Parameters!$E$18,CL483>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL483<=Parameters!$F$18, CL483>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL483<=Parameters!$G$18, CL483>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP483=\"\",CP483=\"--\",ISBLANK(CP483)),\"\",IF(CP483<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP483>=Parameters!$E$21,CP483<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP483>=Parameters!$F$21, CP483<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP483>=Parameters!$G$21, CP483<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ483=\"\",CQ483=\"--\",ISBLANK(CQ483)),\"\",IF(CQ483<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ483>=Parameters!$E$22,CQ483<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ483>=Parameters!$F$22, CQ483<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ483>=Parameters!$G$22, CQ483<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR483='Risk Tables'!$C$44,1,IF(CR483='Risk Tables'!$C$43,2,IF(CR483='Risk Tables'!$C$42, 3, IF(CR483='Risk Tables'!$C$41, 4, IF(CR483='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS483='Risk Tables'!$C$44,1,IF(CS483='Risk Tables'!$C$43,2,IF(CS483='Risk Tables'!$C$42, 3, IF(CS483='Risk Tables'!$C$41, 4, IF(CS483='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT483='Risk Tables'!$C$44,1,IF(CT483='Risk Tables'!$C$43,2,IF(CT483='Risk Tables'!$C$42, 3, IF(CT483='Risk Tables'!$C$41, 4, IF(CT483='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV483='Risk Tables'!$C$44,1,IF(CV483='Risk Tables'!$C$43,2,IF(CV483='Risk Tables'!$C$42, 3, IF(CV483='Risk Tables'!$C$41, 4, IF(CV483='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW483='Risk Tables'!$C$44,1,IF(CW483='Risk Tables'!$C$43,2,IF(CW483='Risk Tables'!$C$42, 3, IF(CW483='Risk Tables'!$C$41, 4, IF(CW483='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX483='Risk Tables'!$C$44,1,IF(CX483='Risk Tables'!$C$43,2,IF(CX483='Risk Tables'!$C$42, 3, IF(CX483='Risk Tables'!$C$41, 4, IF(CX483='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY483='Risk Tables'!$C$44,1,IF(CY483='Risk Tables'!$C$43,2,IF(CY483='Risk Tables'!$C$42, 3, IF(CY483='Risk Tables'!$C$41, 4, IF(CY483='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA483='Risk Tables'!$C$44,1,IF(DA483='Risk Tables'!$C$43,2,IF(DA483='Risk Tables'!$C$42, 3, IF(DA483='Risk Tables'!$C$41, 4, IF(DA483='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB483='Risk Tables'!$C$44,1,IF(DB483='Risk Tables'!$C$43,2,IF(DB483='Risk Tables'!$C$42, 3, IF(DB483='Risk Tables'!$C$41, 4, IF(DB483='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC483='Risk Tables'!$C$44,1,IF(DC483='Risk Tables'!$C$43,2,IF(DC483='Risk Tables'!$C$42, 3, IF(DC483='Risk Tables'!$C$41, 4, IF(DC483='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD483='Risk Tables'!$C$44,1,IF(DD483='Risk Tables'!$C$43,2,IF(DD483='Risk Tables'!$C$42, 3, IF(DD483='Risk Tables'!$C$41, 4, IF(DD483='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE483='Risk Tables'!$C$44,1,IF(DE483='Risk Tables'!$C$43,2,IF(DE483='Risk Tables'!$C$42, 3, IF(DE483='Risk Tables'!$C$41, 4, IF(DE483='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF483='Risk Tables'!$C$44,1,IF(DF483='Risk Tables'!$C$43,2,IF(DF483='Risk Tables'!$C$42, 3, IF(DF483='Risk Tables'!$C$41, 4, IF(DF483='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI483:DW483))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI483:DW483, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD483),\"\",((AD483*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P483,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V483),\"\",((V483*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P483,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO483),\"\",((AO483*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P483,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM483),\"\",((AM483*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P483,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI483),\"\",((AI483*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P483,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF483),\"\",((AF483*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P483,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR483),\"\",((AR483*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P483,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL483),\"\",((BL483*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P483,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM483),\"\",((BM483*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P483,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU483),\"\",((AU483*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P483,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW483),\"\",((AW483*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P483,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK483),\"\",(((BK483)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P483,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A484=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I484,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M484,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A484=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H484,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A484=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H484,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A484=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H484,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A484=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H484,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG484),ISBLANK(AR484)),\"\",IF(AR484<0,'Risk Tables'!$C$46,BG484/AR484)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO484),ISBLANK(AR484)),\"\",IF(AR484<0,'Risk Tables'!$C$46,AO484/AR484)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH484=\"\",ISBLANK(CH484)),\"\",IF(CH484>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH484<=Parameters!$E$4,CH484>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH484<=Parameters!$F$4, CH484>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH484<=Parameters!$G$4, CH484>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI484=\"\",CI484=\"--\",ISBLANK(CI484)),\"\",IF(CI484='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI484>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI484<=Parameters!$E$5,CI484>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI484<=Parameters!$F$5, CI484>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI484<=Parameters!$G$5, CI484>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG484=\"\",CG484=\"--\",ISBLANK(CG484)),\"\",IF(CG484>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG484<=Parameters!$E$6,CG484>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG484<=Parameters!$F$6, CG484>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG484<=Parameters!$G$6, CG484>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY484=\"\",BY484=\"--\",ISBLANK(BY484)),\"\",IF(BY484>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY484<=Parameters!$E$8,BY484>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY484<=Parameters!$F$8, BY484>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY484<=Parameters!$G$8, BY484>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ484=\"\",BZ484=\"--\",ISBLANK(BZ484)),\"\",IF(BZ484>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ484<=Parameters!$E$9,BZ484>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ484<=Parameters!$F$9, BZ484>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ484<=Parameters!$G$9, BZ484>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA484=\"\",CA484=\"--\",ISBLANK(CA484)),\"\",IF(CA484<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA484>=Parameters!$E$10,CA484<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA484>=Parameters!$F$10, CA484<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA484>=Parameters!$G$10, CA484<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB484=\"\",CB484=\"--\",ISBLANK(CB484)),\"\",IF(CB484<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB484>=Parameters!$E$11,CB484<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB484>=Parameters!$F$11, CB484<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB484>=Parameters!$G$11, CB484<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO484=\"\",CO484=\"--\",ISBLANK(CO484)),\"\",IF(CO484<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO484>=Parameters!$E$13,CO484<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO484>=Parameters!$F$13, CO484<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO484>=Parameters!$G$13, CO484<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ484=\"\",CJ484=\"--\",ISBLANK(CJ484)),\"\",IF(CJ484='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ484<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ484>=Parameters!$E$14,CJ484<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ484>=Parameters!$F$14, CJ484<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ484>=Parameters!$G$14, CJ484<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK484=\"\",CK484=\"--\",ISBLANK(CK484)),\"\",IF(AND(CK484<Parameters!$E$15, CK484>=0), 'Risk Tables'!$C$44, IF(AND(CK484>=Parameters!$E$15,CK484<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK484>=Parameters!$F$15, CK484<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK484>=Parameters!$G$15, CK484<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM484=\"\",CM484=\"--\",ISBLANK(CM484)),\"\",IF(CM484>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM484<=Parameters!$E$16,CM484>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM484<=Parameters!$F$16, CM484>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM484<=Parameters!$G$16, CM484>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN484=\"\",CN484=\"--\",ISBLANK(CN484)),\"\",IF(CN484>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN484<=Parameters!$E$17,CN484>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN484<=Parameters!$F$17, CN484>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN484<=Parameters!$G$17, CN484>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL484=\"\",CL484=\"--\",ISBLANK(CL484)),\"\",IF(CL484>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL484<=Parameters!$E$18,CL484>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL484<=Parameters!$F$18, CL484>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL484<=Parameters!$G$18, CL484>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP484=\"\",CP484=\"--\",ISBLANK(CP484)),\"\",IF(CP484<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP484>=Parameters!$E$21,CP484<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP484>=Parameters!$F$21, CP484<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP484>=Parameters!$G$21, CP484<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ484=\"\",CQ484=\"--\",ISBLANK(CQ484)),\"\",IF(CQ484<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ484>=Parameters!$E$22,CQ484<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ484>=Parameters!$F$22, CQ484<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ484>=Parameters!$G$22, CQ484<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR484='Risk Tables'!$C$44,1,IF(CR484='Risk Tables'!$C$43,2,IF(CR484='Risk Tables'!$C$42, 3, IF(CR484='Risk Tables'!$C$41, 4, IF(CR484='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS484='Risk Tables'!$C$44,1,IF(CS484='Risk Tables'!$C$43,2,IF(CS484='Risk Tables'!$C$42, 3, IF(CS484='Risk Tables'!$C$41, 4, IF(CS484='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT484='Risk Tables'!$C$44,1,IF(CT484='Risk Tables'!$C$43,2,IF(CT484='Risk Tables'!$C$42, 3, IF(CT484='Risk Tables'!$C$41, 4, IF(CT484='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV484='Risk Tables'!$C$44,1,IF(CV484='Risk Tables'!$C$43,2,IF(CV484='Risk Tables'!$C$42, 3, IF(CV484='Risk Tables'!$C$41, 4, IF(CV484='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW484='Risk Tables'!$C$44,1,IF(CW484='Risk Tables'!$C$43,2,IF(CW484='Risk Tables'!$C$42, 3, IF(CW484='Risk Tables'!$C$41, 4, IF(CW484='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX484='Risk Tables'!$C$44,1,IF(CX484='Risk Tables'!$C$43,2,IF(CX484='Risk Tables'!$C$42, 3, IF(CX484='Risk Tables'!$C$41, 4, IF(CX484='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY484='Risk Tables'!$C$44,1,IF(CY484='Risk Tables'!$C$43,2,IF(CY484='Risk Tables'!$C$42, 3, IF(CY484='Risk Tables'!$C$41, 4, IF(CY484='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA484='Risk Tables'!$C$44,1,IF(DA484='Risk Tables'!$C$43,2,IF(DA484='Risk Tables'!$C$42, 3, IF(DA484='Risk Tables'!$C$41, 4, IF(DA484='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB484='Risk Tables'!$C$44,1,IF(DB484='Risk Tables'!$C$43,2,IF(DB484='Risk Tables'!$C$42, 3, IF(DB484='Risk Tables'!$C$41, 4, IF(DB484='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC484='Risk Tables'!$C$44,1,IF(DC484='Risk Tables'!$C$43,2,IF(DC484='Risk Tables'!$C$42, 3, IF(DC484='Risk Tables'!$C$41, 4, IF(DC484='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD484='Risk Tables'!$C$44,1,IF(DD484='Risk Tables'!$C$43,2,IF(DD484='Risk Tables'!$C$42, 3, IF(DD484='Risk Tables'!$C$41, 4, IF(DD484='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE484='Risk Tables'!$C$44,1,IF(DE484='Risk Tables'!$C$43,2,IF(DE484='Risk Tables'!$C$42, 3, IF(DE484='Risk Tables'!$C$41, 4, IF(DE484='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF484='Risk Tables'!$C$44,1,IF(DF484='Risk Tables'!$C$43,2,IF(DF484='Risk Tables'!$C$42, 3, IF(DF484='Risk Tables'!$C$41, 4, IF(DF484='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI484:DW484))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI484:DW484, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD484),\"\",((AD484*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P484,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V484),\"\",((V484*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P484,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO484),\"\",((AO484*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P484,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM484),\"\",((AM484*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P484,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI484),\"\",((AI484*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P484,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF484),\"\",((AF484*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P484,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR484),\"\",((AR484*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P484,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL484),\"\",((BL484*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P484,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM484),\"\",((BM484*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P484,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU484),\"\",((AU484*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P484,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW484),\"\",((AW484*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P484,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK484),\"\",(((BK484)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P484,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A485=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I485,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M485,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A485=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H485,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A485=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H485,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A485=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H485,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A485=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H485,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AT485),AND(ISBLANK(AV485),ISBLANK(AY485))),\"\",AT485/-SUM(AV485,AY485)),\"\")","v":""},"",{"$f":"IFERROR(IF(OR(ISBLANK(BG485),ISBLANK(AR485)),\"\",IF(AR485<0,'Risk Tables'!$C$46,BG485/AR485)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO485),ISBLANK(AR485)),\"\",IF(AR485<0,'Risk Tables'!$C$46,AO485/AR485)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH485=\"\",ISBLANK(CH485)),\"\",IF(CH485>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH485<=Parameters!$E$4,CH485>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH485<=Parameters!$F$4, CH485>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH485<=Parameters!$G$4, CH485>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI485=\"\",CI485=\"--\",ISBLANK(CI485)),\"\",IF(CI485='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI485>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI485<=Parameters!$E$5,CI485>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI485<=Parameters!$F$5, CI485>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI485<=Parameters!$G$5, CI485>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG485=\"\",CG485=\"--\",ISBLANK(CG485)),\"\",IF(CG485>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG485<=Parameters!$E$6,CG485>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG485<=Parameters!$F$6, CG485>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG485<=Parameters!$G$6, CG485>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY485=\"\",BY485=\"--\",ISBLANK(BY485)),\"\",IF(BY485>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY485<=Parameters!$E$8,BY485>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY485<=Parameters!$F$8, BY485>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY485<=Parameters!$G$8, BY485>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ485=\"\",BZ485=\"--\",ISBLANK(BZ485)),\"\",IF(BZ485>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ485<=Parameters!$E$9,BZ485>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ485<=Parameters!$F$9, BZ485>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ485<=Parameters!$G$9, BZ485>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA485=\"\",CA485=\"--\",ISBLANK(CA485)),\"\",IF(CA485<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA485>=Parameters!$E$10,CA485<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA485>=Parameters!$F$10, CA485<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA485>=Parameters!$G$10, CA485<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB485=\"\",CB485=\"--\",ISBLANK(CB485)),\"\",IF(CB485<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB485>=Parameters!$E$11,CB485<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB485>=Parameters!$F$11, CB485<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB485>=Parameters!$G$11, CB485<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO485=\"\",CO485=\"--\",ISBLANK(CO485)),\"\",IF(CO485<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO485>=Parameters!$E$13,CO485<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO485>=Parameters!$F$13, CO485<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO485>=Parameters!$G$13, CO485<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ485=\"\",CJ485=\"--\",ISBLANK(CJ485)),\"\",IF(CJ485='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ485<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ485>=Parameters!$E$14,CJ485<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ485>=Parameters!$F$14, CJ485<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ485>=Parameters!$G$14, CJ485<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK485=\"\",CK485=\"--\",ISBLANK(CK485)),\"\",IF(AND(CK485<Parameters!$E$15, CK485>=0), 'Risk Tables'!$C$44, IF(AND(CK485>=Parameters!$E$15,CK485<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK485>=Parameters!$F$15, CK485<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK485>=Parameters!$G$15, CK485<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM485=\"\",CM485=\"--\",ISBLANK(CM485)),\"\",IF(CM485>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM485<=Parameters!$E$16,CM485>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM485<=Parameters!$F$16, CM485>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM485<=Parameters!$G$16, CM485>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN485=\"\",CN485=\"--\",ISBLANK(CN485)),\"\",IF(CN485>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN485<=Parameters!$E$17,CN485>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN485<=Parameters!$F$17, CN485>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN485<=Parameters!$G$17, CN485>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL485=\"\",CL485=\"--\",ISBLANK(CL485)),\"\",IF(CL485>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL485<=Parameters!$E$18,CL485>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL485<=Parameters!$F$18, CL485>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL485<=Parameters!$G$18, CL485>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP485=\"\",CP485=\"--\",ISBLANK(CP485)),\"\",IF(CP485<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP485>=Parameters!$E$21,CP485<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP485>=Parameters!$F$21, CP485<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP485>=Parameters!$G$21, CP485<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ485=\"\",CQ485=\"--\",ISBLANK(CQ485)),\"\",IF(CQ485<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ485>=Parameters!$E$22,CQ485<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ485>=Parameters!$F$22, CQ485<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ485>=Parameters!$G$22, CQ485<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR485='Risk Tables'!$C$44,1,IF(CR485='Risk Tables'!$C$43,2,IF(CR485='Risk Tables'!$C$42, 3, IF(CR485='Risk Tables'!$C$41, 4, IF(CR485='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS485='Risk Tables'!$C$44,1,IF(CS485='Risk Tables'!$C$43,2,IF(CS485='Risk Tables'!$C$42, 3, IF(CS485='Risk Tables'!$C$41, 4, IF(CS485='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT485='Risk Tables'!$C$44,1,IF(CT485='Risk Tables'!$C$43,2,IF(CT485='Risk Tables'!$C$42, 3, IF(CT485='Risk Tables'!$C$41, 4, IF(CT485='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV485='Risk Tables'!$C$44,1,IF(CV485='Risk Tables'!$C$43,2,IF(CV485='Risk Tables'!$C$42, 3, IF(CV485='Risk Tables'!$C$41, 4, IF(CV485='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW485='Risk Tables'!$C$44,1,IF(CW485='Risk Tables'!$C$43,2,IF(CW485='Risk Tables'!$C$42, 3, IF(CW485='Risk Tables'!$C$41, 4, IF(CW485='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX485='Risk Tables'!$C$44,1,IF(CX485='Risk Tables'!$C$43,2,IF(CX485='Risk Tables'!$C$42, 3, IF(CX485='Risk Tables'!$C$41, 4, IF(CX485='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY485='Risk Tables'!$C$44,1,IF(CY485='Risk Tables'!$C$43,2,IF(CY485='Risk Tables'!$C$42, 3, IF(CY485='Risk Tables'!$C$41, 4, IF(CY485='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA485='Risk Tables'!$C$44,1,IF(DA485='Risk Tables'!$C$43,2,IF(DA485='Risk Tables'!$C$42, 3, IF(DA485='Risk Tables'!$C$41, 4, IF(DA485='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB485='Risk Tables'!$C$44,1,IF(DB485='Risk Tables'!$C$43,2,IF(DB485='Risk Tables'!$C$42, 3, IF(DB485='Risk Tables'!$C$41, 4, IF(DB485='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC485='Risk Tables'!$C$44,1,IF(DC485='Risk Tables'!$C$43,2,IF(DC485='Risk Tables'!$C$42, 3, IF(DC485='Risk Tables'!$C$41, 4, IF(DC485='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD485='Risk Tables'!$C$44,1,IF(DD485='Risk Tables'!$C$43,2,IF(DD485='Risk Tables'!$C$42, 3, IF(DD485='Risk Tables'!$C$41, 4, IF(DD485='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE485='Risk Tables'!$C$44,1,IF(DE485='Risk Tables'!$C$43,2,IF(DE485='Risk Tables'!$C$42, 3, IF(DE485='Risk Tables'!$C$41, 4, IF(DE485='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF485='Risk Tables'!$C$44,1,IF(DF485='Risk Tables'!$C$43,2,IF(DF485='Risk Tables'!$C$42, 3, IF(DF485='Risk Tables'!$C$41, 4, IF(DF485='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI485:DW485))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI485:DW485, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD485),\"\",((AD485*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P485,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V485),\"\",((V485*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P485,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO485),\"\",((AO485*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P485,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM485),\"\",((AM485*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P485,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI485),\"\",((AI485*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P485,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF485),\"\",((AF485*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P485,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR485),\"\",((AR485*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P485,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL485),\"\",((BL485*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P485,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM485),\"\",((BM485*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P485,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU485),\"\",((AU485*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P485,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW485),\"\",((AW485*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P485,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK485),\"\",(((BK485)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P485,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A486=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I486,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M486,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A486=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H486,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A486=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H486,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A486=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H486,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A486=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H486,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG486),ISBLANK(AR486)),\"\",IF(AR486<0,'Risk Tables'!$C$46,BG486/AR486)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO486),ISBLANK(AR486)),\"\",IF(AR486<0,'Risk Tables'!$C$46,AO486/AR486)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH486=\"\",ISBLANK(CH486)),\"\",IF(CH486>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH486<=Parameters!$E$4,CH486>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH486<=Parameters!$F$4, CH486>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH486<=Parameters!$G$4, CH486>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI486=\"\",CI486=\"--\",ISBLANK(CI486)),\"\",IF(CI486='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI486>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI486<=Parameters!$E$5,CI486>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI486<=Parameters!$F$5, CI486>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI486<=Parameters!$G$5, CI486>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG486=\"\",CG486=\"--\",ISBLANK(CG486)),\"\",IF(CG486>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG486<=Parameters!$E$6,CG486>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG486<=Parameters!$F$6, CG486>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG486<=Parameters!$G$6, CG486>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY486=\"\",BY486=\"--\",ISBLANK(BY486)),\"\",IF(BY486>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY486<=Parameters!$E$8,BY486>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY486<=Parameters!$F$8, BY486>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY486<=Parameters!$G$8, BY486>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ486=\"\",BZ486=\"--\",ISBLANK(BZ486)),\"\",IF(BZ486>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ486<=Parameters!$E$9,BZ486>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ486<=Parameters!$F$9, BZ486>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ486<=Parameters!$G$9, BZ486>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA486=\"\",CA486=\"--\",ISBLANK(CA486)),\"\",IF(CA486<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA486>=Parameters!$E$10,CA486<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA486>=Parameters!$F$10, CA486<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA486>=Parameters!$G$10, CA486<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB486=\"\",CB486=\"--\",ISBLANK(CB486)),\"\",IF(CB486<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB486>=Parameters!$E$11,CB486<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB486>=Parameters!$F$11, CB486<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB486>=Parameters!$G$11, CB486<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO486=\"\",CO486=\"--\",ISBLANK(CO486)),\"\",IF(CO486<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO486>=Parameters!$E$13,CO486<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO486>=Parameters!$F$13, CO486<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO486>=Parameters!$G$13, CO486<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ486=\"\",CJ486=\"--\",ISBLANK(CJ486)),\"\",IF(CJ486='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ486<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ486>=Parameters!$E$14,CJ486<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ486>=Parameters!$F$14, CJ486<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ486>=Parameters!$G$14, CJ486<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK486=\"\",CK486=\"--\",ISBLANK(CK486)),\"\",IF(AND(CK486<Parameters!$E$15, CK486>=0), 'Risk Tables'!$C$44, IF(AND(CK486>=Parameters!$E$15,CK486<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK486>=Parameters!$F$15, CK486<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK486>=Parameters!$G$15, CK486<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM486=\"\",CM486=\"--\",ISBLANK(CM486)),\"\",IF(CM486>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM486<=Parameters!$E$16,CM486>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM486<=Parameters!$F$16, CM486>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM486<=Parameters!$G$16, CM486>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN486=\"\",CN486=\"--\",ISBLANK(CN486)),\"\",IF(CN486>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN486<=Parameters!$E$17,CN486>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN486<=Parameters!$F$17, CN486>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN486<=Parameters!$G$17, CN486>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL486=\"\",CL486=\"--\",ISBLANK(CL486)),\"\",IF(CL486>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL486<=Parameters!$E$18,CL486>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL486<=Parameters!$F$18, CL486>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL486<=Parameters!$G$18, CL486>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP486=\"\",CP486=\"--\",ISBLANK(CP486)),\"\",IF(CP486<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP486>=Parameters!$E$21,CP486<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP486>=Parameters!$F$21, CP486<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP486>=Parameters!$G$21, CP486<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ486=\"\",CQ486=\"--\",ISBLANK(CQ486)),\"\",IF(CQ486<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ486>=Parameters!$E$22,CQ486<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ486>=Parameters!$F$22, CQ486<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ486>=Parameters!$G$22, CQ486<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR486='Risk Tables'!$C$44,1,IF(CR486='Risk Tables'!$C$43,2,IF(CR486='Risk Tables'!$C$42, 3, IF(CR486='Risk Tables'!$C$41, 4, IF(CR486='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS486='Risk Tables'!$C$44,1,IF(CS486='Risk Tables'!$C$43,2,IF(CS486='Risk Tables'!$C$42, 3, IF(CS486='Risk Tables'!$C$41, 4, IF(CS486='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT486='Risk Tables'!$C$44,1,IF(CT486='Risk Tables'!$C$43,2,IF(CT486='Risk Tables'!$C$42, 3, IF(CT486='Risk Tables'!$C$41, 4, IF(CT486='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV486='Risk Tables'!$C$44,1,IF(CV486='Risk Tables'!$C$43,2,IF(CV486='Risk Tables'!$C$42, 3, IF(CV486='Risk Tables'!$C$41, 4, IF(CV486='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW486='Risk Tables'!$C$44,1,IF(CW486='Risk Tables'!$C$43,2,IF(CW486='Risk Tables'!$C$42, 3, IF(CW486='Risk Tables'!$C$41, 4, IF(CW486='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX486='Risk Tables'!$C$44,1,IF(CX486='Risk Tables'!$C$43,2,IF(CX486='Risk Tables'!$C$42, 3, IF(CX486='Risk Tables'!$C$41, 4, IF(CX486='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY486='Risk Tables'!$C$44,1,IF(CY486='Risk Tables'!$C$43,2,IF(CY486='Risk Tables'!$C$42, 3, IF(CY486='Risk Tables'!$C$41, 4, IF(CY486='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA486='Risk Tables'!$C$44,1,IF(DA486='Risk Tables'!$C$43,2,IF(DA486='Risk Tables'!$C$42, 3, IF(DA486='Risk Tables'!$C$41, 4, IF(DA486='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB486='Risk Tables'!$C$44,1,IF(DB486='Risk Tables'!$C$43,2,IF(DB486='Risk Tables'!$C$42, 3, IF(DB486='Risk Tables'!$C$41, 4, IF(DB486='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC486='Risk Tables'!$C$44,1,IF(DC486='Risk Tables'!$C$43,2,IF(DC486='Risk Tables'!$C$42, 3, IF(DC486='Risk Tables'!$C$41, 4, IF(DC486='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD486='Risk Tables'!$C$44,1,IF(DD486='Risk Tables'!$C$43,2,IF(DD486='Risk Tables'!$C$42, 3, IF(DD486='Risk Tables'!$C$41, 4, IF(DD486='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE486='Risk Tables'!$C$44,1,IF(DE486='Risk Tables'!$C$43,2,IF(DE486='Risk Tables'!$C$42, 3, IF(DE486='Risk Tables'!$C$41, 4, IF(DE486='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF486='Risk Tables'!$C$44,1,IF(DF486='Risk Tables'!$C$43,2,IF(DF486='Risk Tables'!$C$42, 3, IF(DF486='Risk Tables'!$C$41, 4, IF(DF486='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI486:DW486))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI486:DW486, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD486),\"\",((AD486*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P486,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V486),\"\",((V486*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P486,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO486),\"\",((AO486*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P486,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM486),\"\",((AM486*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P486,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI486),\"\",((AI486*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P486,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF486),\"\",((AF486*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P486,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR486),\"\",((AR486*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P486,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL486),\"\",((BL486*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P486,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM486),\"\",((BM486*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P486,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU486),\"\",((AU486*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P486,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW486),\"\",((AW486*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P486,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK486),\"\",(((BK486)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P486,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A487=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I487,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M487,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A487=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H487,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A487=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H487,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A487=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H487,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A487=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H487,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG487),ISBLANK(AR487)),\"\",IF(AR487<0,'Risk Tables'!$C$46,BG487/AR487)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO487),ISBLANK(AR487)),\"\",IF(AR487<0,'Risk Tables'!$C$46,AO487/AR487)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH487=\"\",ISBLANK(CH487)),\"\",IF(CH487>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH487<=Parameters!$E$4,CH487>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH487<=Parameters!$F$4, CH487>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH487<=Parameters!$G$4, CH487>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI487=\"\",CI487=\"--\",ISBLANK(CI487)),\"\",IF(CI487='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI487>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI487<=Parameters!$E$5,CI487>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI487<=Parameters!$F$5, CI487>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI487<=Parameters!$G$5, CI487>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG487=\"\",CG487=\"--\",ISBLANK(CG487)),\"\",IF(CG487>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG487<=Parameters!$E$6,CG487>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG487<=Parameters!$F$6, CG487>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG487<=Parameters!$G$6, CG487>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY487=\"\",BY487=\"--\",ISBLANK(BY487)),\"\",IF(BY487>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY487<=Parameters!$E$8,BY487>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY487<=Parameters!$F$8, BY487>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY487<=Parameters!$G$8, BY487>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ487=\"\",BZ487=\"--\",ISBLANK(BZ487)),\"\",IF(BZ487>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ487<=Parameters!$E$9,BZ487>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ487<=Parameters!$F$9, BZ487>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ487<=Parameters!$G$9, BZ487>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA487=\"\",CA487=\"--\",ISBLANK(CA487)),\"\",IF(CA487<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA487>=Parameters!$E$10,CA487<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA487>=Parameters!$F$10, CA487<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA487>=Parameters!$G$10, CA487<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB487=\"\",CB487=\"--\",ISBLANK(CB487)),\"\",IF(CB487<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB487>=Parameters!$E$11,CB487<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB487>=Parameters!$F$11, CB487<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB487>=Parameters!$G$11, CB487<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO487=\"\",CO487=\"--\",ISBLANK(CO487)),\"\",IF(CO487<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO487>=Parameters!$E$13,CO487<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO487>=Parameters!$F$13, CO487<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO487>=Parameters!$G$13, CO487<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ487=\"\",CJ487=\"--\",ISBLANK(CJ487)),\"\",IF(CJ487='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ487<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ487>=Parameters!$E$14,CJ487<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ487>=Parameters!$F$14, CJ487<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ487>=Parameters!$G$14, CJ487<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK487=\"\",CK487=\"--\",ISBLANK(CK487)),\"\",IF(AND(CK487<Parameters!$E$15, CK487>=0), 'Risk Tables'!$C$44, IF(AND(CK487>=Parameters!$E$15,CK487<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK487>=Parameters!$F$15, CK487<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK487>=Parameters!$G$15, CK487<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM487=\"\",CM487=\"--\",ISBLANK(CM487)),\"\",IF(CM487>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM487<=Parameters!$E$16,CM487>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM487<=Parameters!$F$16, CM487>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM487<=Parameters!$G$16, CM487>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN487=\"\",CN487=\"--\",ISBLANK(CN487)),\"\",IF(CN487>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN487<=Parameters!$E$17,CN487>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN487<=Parameters!$F$17, CN487>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN487<=Parameters!$G$17, CN487>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL487=\"\",CL487=\"--\",ISBLANK(CL487)),\"\",IF(CL487>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL487<=Parameters!$E$18,CL487>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL487<=Parameters!$F$18, CL487>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL487<=Parameters!$G$18, CL487>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP487=\"\",CP487=\"--\",ISBLANK(CP487)),\"\",IF(CP487<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP487>=Parameters!$E$21,CP487<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP487>=Parameters!$F$21, CP487<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP487>=Parameters!$G$21, CP487<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ487=\"\",CQ487=\"--\",ISBLANK(CQ487)),\"\",IF(CQ487<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ487>=Parameters!$E$22,CQ487<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ487>=Parameters!$F$22, CQ487<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ487>=Parameters!$G$22, CQ487<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR487='Risk Tables'!$C$44,1,IF(CR487='Risk Tables'!$C$43,2,IF(CR487='Risk Tables'!$C$42, 3, IF(CR487='Risk Tables'!$C$41, 4, IF(CR487='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS487='Risk Tables'!$C$44,1,IF(CS487='Risk Tables'!$C$43,2,IF(CS487='Risk Tables'!$C$42, 3, IF(CS487='Risk Tables'!$C$41, 4, IF(CS487='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT487='Risk Tables'!$C$44,1,IF(CT487='Risk Tables'!$C$43,2,IF(CT487='Risk Tables'!$C$42, 3, IF(CT487='Risk Tables'!$C$41, 4, IF(CT487='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV487='Risk Tables'!$C$44,1,IF(CV487='Risk Tables'!$C$43,2,IF(CV487='Risk Tables'!$C$42, 3, IF(CV487='Risk Tables'!$C$41, 4, IF(CV487='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW487='Risk Tables'!$C$44,1,IF(CW487='Risk Tables'!$C$43,2,IF(CW487='Risk Tables'!$C$42, 3, IF(CW487='Risk Tables'!$C$41, 4, IF(CW487='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX487='Risk Tables'!$C$44,1,IF(CX487='Risk Tables'!$C$43,2,IF(CX487='Risk Tables'!$C$42, 3, IF(CX487='Risk Tables'!$C$41, 4, IF(CX487='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY487='Risk Tables'!$C$44,1,IF(CY487='Risk Tables'!$C$43,2,IF(CY487='Risk Tables'!$C$42, 3, IF(CY487='Risk Tables'!$C$41, 4, IF(CY487='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA487='Risk Tables'!$C$44,1,IF(DA487='Risk Tables'!$C$43,2,IF(DA487='Risk Tables'!$C$42, 3, IF(DA487='Risk Tables'!$C$41, 4, IF(DA487='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB487='Risk Tables'!$C$44,1,IF(DB487='Risk Tables'!$C$43,2,IF(DB487='Risk Tables'!$C$42, 3, IF(DB487='Risk Tables'!$C$41, 4, IF(DB487='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC487='Risk Tables'!$C$44,1,IF(DC487='Risk Tables'!$C$43,2,IF(DC487='Risk Tables'!$C$42, 3, IF(DC487='Risk Tables'!$C$41, 4, IF(DC487='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD487='Risk Tables'!$C$44,1,IF(DD487='Risk Tables'!$C$43,2,IF(DD487='Risk Tables'!$C$42, 3, IF(DD487='Risk Tables'!$C$41, 4, IF(DD487='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE487='Risk Tables'!$C$44,1,IF(DE487='Risk Tables'!$C$43,2,IF(DE487='Risk Tables'!$C$42, 3, IF(DE487='Risk Tables'!$C$41, 4, IF(DE487='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF487='Risk Tables'!$C$44,1,IF(DF487='Risk Tables'!$C$43,2,IF(DF487='Risk Tables'!$C$42, 3, IF(DF487='Risk Tables'!$C$41, 4, IF(DF487='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI487:DW487))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI487:DW487, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD487),\"\",((AD487*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P487,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V487),\"\",((V487*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P487,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO487),\"\",((AO487*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P487,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM487),\"\",((AM487*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P487,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI487),\"\",((AI487*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P487,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF487),\"\",((AF487*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P487,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR487),\"\",((AR487*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P487,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL487),\"\",((BL487*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P487,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM487),\"\",((BM487*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P487,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU487),\"\",((AU487*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P487,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW487),\"\",((AW487*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P487,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK487),\"\",(((BK487)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P487,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A488=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I488,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M488,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A488=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H488,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A488=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H488,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A488=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H488,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A488=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H488,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG488),ISBLANK(AR488)),\"\",IF(AR488<0,'Risk Tables'!$C$46,BG488/AR488)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO488),ISBLANK(AR488)),\"\",IF(AR488<0,'Risk Tables'!$C$46,AO488/AR488)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH488=\"\",ISBLANK(CH488)),\"\",IF(CH488>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH488<=Parameters!$E$4,CH488>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH488<=Parameters!$F$4, CH488>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH488<=Parameters!$G$4, CH488>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI488=\"\",CI488=\"--\",ISBLANK(CI488)),\"\",IF(CI488='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI488>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI488<=Parameters!$E$5,CI488>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI488<=Parameters!$F$5, CI488>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI488<=Parameters!$G$5, CI488>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG488=\"\",CG488=\"--\",ISBLANK(CG488)),\"\",IF(CG488>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG488<=Parameters!$E$6,CG488>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG488<=Parameters!$F$6, CG488>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG488<=Parameters!$G$6, CG488>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY488=\"\",BY488=\"--\",ISBLANK(BY488)),\"\",IF(BY488>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY488<=Parameters!$E$8,BY488>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY488<=Parameters!$F$8, BY488>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY488<=Parameters!$G$8, BY488>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ488=\"\",BZ488=\"--\",ISBLANK(BZ488)),\"\",IF(BZ488>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ488<=Parameters!$E$9,BZ488>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ488<=Parameters!$F$9, BZ488>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ488<=Parameters!$G$9, BZ488>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA488=\"\",CA488=\"--\",ISBLANK(CA488)),\"\",IF(CA488<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA488>=Parameters!$E$10,CA488<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA488>=Parameters!$F$10, CA488<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA488>=Parameters!$G$10, CA488<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB488=\"\",CB488=\"--\",ISBLANK(CB488)),\"\",IF(CB488<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB488>=Parameters!$E$11,CB488<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB488>=Parameters!$F$11, CB488<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB488>=Parameters!$G$11, CB488<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO488=\"\",CO488=\"--\",ISBLANK(CO488)),\"\",IF(CO488<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO488>=Parameters!$E$13,CO488<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO488>=Parameters!$F$13, CO488<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO488>=Parameters!$G$13, CO488<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ488=\"\",CJ488=\"--\",ISBLANK(CJ488)),\"\",IF(CJ488='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ488<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ488>=Parameters!$E$14,CJ488<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ488>=Parameters!$F$14, CJ488<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ488>=Parameters!$G$14, CJ488<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK488=\"\",CK488=\"--\",ISBLANK(CK488)),\"\",IF(AND(CK488<Parameters!$E$15, CK488>=0), 'Risk Tables'!$C$44, IF(AND(CK488>=Parameters!$E$15,CK488<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK488>=Parameters!$F$15, CK488<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK488>=Parameters!$G$15, CK488<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM488=\"\",CM488=\"--\",ISBLANK(CM488)),\"\",IF(CM488>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM488<=Parameters!$E$16,CM488>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM488<=Parameters!$F$16, CM488>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM488<=Parameters!$G$16, CM488>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN488=\"\",CN488=\"--\",ISBLANK(CN488)),\"\",IF(CN488>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN488<=Parameters!$E$17,CN488>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN488<=Parameters!$F$17, CN488>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN488<=Parameters!$G$17, CN488>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL488=\"\",CL488=\"--\",ISBLANK(CL488)),\"\",IF(CL488>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL488<=Parameters!$E$18,CL488>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL488<=Parameters!$F$18, CL488>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL488<=Parameters!$G$18, CL488>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP488=\"\",CP488=\"--\",ISBLANK(CP488)),\"\",IF(CP488<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP488>=Parameters!$E$21,CP488<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP488>=Parameters!$F$21, CP488<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP488>=Parameters!$G$21, CP488<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ488=\"\",CQ488=\"--\",ISBLANK(CQ488)),\"\",IF(CQ488<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ488>=Parameters!$E$22,CQ488<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ488>=Parameters!$F$22, CQ488<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ488>=Parameters!$G$22, CQ488<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR488='Risk Tables'!$C$44,1,IF(CR488='Risk Tables'!$C$43,2,IF(CR488='Risk Tables'!$C$42, 3, IF(CR488='Risk Tables'!$C$41, 4, IF(CR488='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS488='Risk Tables'!$C$44,1,IF(CS488='Risk Tables'!$C$43,2,IF(CS488='Risk Tables'!$C$42, 3, IF(CS488='Risk Tables'!$C$41, 4, IF(CS488='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT488='Risk Tables'!$C$44,1,IF(CT488='Risk Tables'!$C$43,2,IF(CT488='Risk Tables'!$C$42, 3, IF(CT488='Risk Tables'!$C$41, 4, IF(CT488='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV488='Risk Tables'!$C$44,1,IF(CV488='Risk Tables'!$C$43,2,IF(CV488='Risk Tables'!$C$42, 3, IF(CV488='Risk Tables'!$C$41, 4, IF(CV488='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW488='Risk Tables'!$C$44,1,IF(CW488='Risk Tables'!$C$43,2,IF(CW488='Risk Tables'!$C$42, 3, IF(CW488='Risk Tables'!$C$41, 4, IF(CW488='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX488='Risk Tables'!$C$44,1,IF(CX488='Risk Tables'!$C$43,2,IF(CX488='Risk Tables'!$C$42, 3, IF(CX488='Risk Tables'!$C$41, 4, IF(CX488='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY488='Risk Tables'!$C$44,1,IF(CY488='Risk Tables'!$C$43,2,IF(CY488='Risk Tables'!$C$42, 3, IF(CY488='Risk Tables'!$C$41, 4, IF(CY488='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA488='Risk Tables'!$C$44,1,IF(DA488='Risk Tables'!$C$43,2,IF(DA488='Risk Tables'!$C$42, 3, IF(DA488='Risk Tables'!$C$41, 4, IF(DA488='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB488='Risk Tables'!$C$44,1,IF(DB488='Risk Tables'!$C$43,2,IF(DB488='Risk Tables'!$C$42, 3, IF(DB488='Risk Tables'!$C$41, 4, IF(DB488='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC488='Risk Tables'!$C$44,1,IF(DC488='Risk Tables'!$C$43,2,IF(DC488='Risk Tables'!$C$42, 3, IF(DC488='Risk Tables'!$C$41, 4, IF(DC488='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD488='Risk Tables'!$C$44,1,IF(DD488='Risk Tables'!$C$43,2,IF(DD488='Risk Tables'!$C$42, 3, IF(DD488='Risk Tables'!$C$41, 4, IF(DD488='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE488='Risk Tables'!$C$44,1,IF(DE488='Risk Tables'!$C$43,2,IF(DE488='Risk Tables'!$C$42, 3, IF(DE488='Risk Tables'!$C$41, 4, IF(DE488='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF488='Risk Tables'!$C$44,1,IF(DF488='Risk Tables'!$C$43,2,IF(DF488='Risk Tables'!$C$42, 3, IF(DF488='Risk Tables'!$C$41, 4, IF(DF488='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI488:DW488))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI488:DW488, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD488),\"\",((AD488*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P488,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V488),\"\",((V488*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P488,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO488),\"\",((AO488*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P488,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM488),\"\",((AM488*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P488,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI488),\"\",((AI488*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P488,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF488),\"\",((AF488*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P488,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR488),\"\",((AR488*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P488,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL488),\"\",((BL488*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P488,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM488),\"\",((BM488*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P488,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU488),\"\",((AU488*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P488,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW488),\"\",((AW488*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P488,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK488),\"\",(((BK488)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P488,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A489=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I489,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M489,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A489=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H489,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A489=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H489,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A489=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H489,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A489=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H489,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG489),ISBLANK(AR489)),\"\",IF(AR489<0,'Risk Tables'!$C$46,BG489/AR489)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO489),ISBLANK(AR489)),\"\",IF(AR489<0,'Risk Tables'!$C$46,AO489/AR489)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH489=\"\",ISBLANK(CH489)),\"\",IF(CH489>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH489<=Parameters!$E$4,CH489>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH489<=Parameters!$F$4, CH489>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH489<=Parameters!$G$4, CH489>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI489=\"\",CI489=\"--\",ISBLANK(CI489)),\"\",IF(CI489='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI489>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI489<=Parameters!$E$5,CI489>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI489<=Parameters!$F$5, CI489>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI489<=Parameters!$G$5, CI489>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG489=\"\",CG489=\"--\",ISBLANK(CG489)),\"\",IF(CG489>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG489<=Parameters!$E$6,CG489>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG489<=Parameters!$F$6, CG489>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG489<=Parameters!$G$6, CG489>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY489=\"\",BY489=\"--\",ISBLANK(BY489)),\"\",IF(BY489>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY489<=Parameters!$E$8,BY489>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY489<=Parameters!$F$8, BY489>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY489<=Parameters!$G$8, BY489>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ489=\"\",BZ489=\"--\",ISBLANK(BZ489)),\"\",IF(BZ489>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ489<=Parameters!$E$9,BZ489>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ489<=Parameters!$F$9, BZ489>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ489<=Parameters!$G$9, BZ489>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA489=\"\",CA489=\"--\",ISBLANK(CA489)),\"\",IF(CA489<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA489>=Parameters!$E$10,CA489<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA489>=Parameters!$F$10, CA489<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA489>=Parameters!$G$10, CA489<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB489=\"\",CB489=\"--\",ISBLANK(CB489)),\"\",IF(CB489<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB489>=Parameters!$E$11,CB489<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB489>=Parameters!$F$11, CB489<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB489>=Parameters!$G$11, CB489<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO489=\"\",CO489=\"--\",ISBLANK(CO489)),\"\",IF(CO489<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO489>=Parameters!$E$13,CO489<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO489>=Parameters!$F$13, CO489<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO489>=Parameters!$G$13, CO489<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ489=\"\",CJ489=\"--\",ISBLANK(CJ489)),\"\",IF(CJ489='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ489<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ489>=Parameters!$E$14,CJ489<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ489>=Parameters!$F$14, CJ489<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ489>=Parameters!$G$14, CJ489<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK489=\"\",CK489=\"--\",ISBLANK(CK489)),\"\",IF(AND(CK489<Parameters!$E$15, CK489>=0), 'Risk Tables'!$C$44, IF(AND(CK489>=Parameters!$E$15,CK489<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK489>=Parameters!$F$15, CK489<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK489>=Parameters!$G$15, CK489<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM489=\"\",CM489=\"--\",ISBLANK(CM489)),\"\",IF(CM489>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM489<=Parameters!$E$16,CM489>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM489<=Parameters!$F$16, CM489>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM489<=Parameters!$G$16, CM489>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN489=\"\",CN489=\"--\",ISBLANK(CN489)),\"\",IF(CN489>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN489<=Parameters!$E$17,CN489>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN489<=Parameters!$F$17, CN489>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN489<=Parameters!$G$17, CN489>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL489=\"\",CL489=\"--\",ISBLANK(CL489)),\"\",IF(CL489>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL489<=Parameters!$E$18,CL489>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL489<=Parameters!$F$18, CL489>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL489<=Parameters!$G$18, CL489>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP489=\"\",CP489=\"--\",ISBLANK(CP489)),\"\",IF(CP489<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP489>=Parameters!$E$21,CP489<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP489>=Parameters!$F$21, CP489<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP489>=Parameters!$G$21, CP489<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ489=\"\",CQ489=\"--\",ISBLANK(CQ489)),\"\",IF(CQ489<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ489>=Parameters!$E$22,CQ489<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ489>=Parameters!$F$22, CQ489<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ489>=Parameters!$G$22, CQ489<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR489='Risk Tables'!$C$44,1,IF(CR489='Risk Tables'!$C$43,2,IF(CR489='Risk Tables'!$C$42, 3, IF(CR489='Risk Tables'!$C$41, 4, IF(CR489='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS489='Risk Tables'!$C$44,1,IF(CS489='Risk Tables'!$C$43,2,IF(CS489='Risk Tables'!$C$42, 3, IF(CS489='Risk Tables'!$C$41, 4, IF(CS489='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT489='Risk Tables'!$C$44,1,IF(CT489='Risk Tables'!$C$43,2,IF(CT489='Risk Tables'!$C$42, 3, IF(CT489='Risk Tables'!$C$41, 4, IF(CT489='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV489='Risk Tables'!$C$44,1,IF(CV489='Risk Tables'!$C$43,2,IF(CV489='Risk Tables'!$C$42, 3, IF(CV489='Risk Tables'!$C$41, 4, IF(CV489='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW489='Risk Tables'!$C$44,1,IF(CW489='Risk Tables'!$C$43,2,IF(CW489='Risk Tables'!$C$42, 3, IF(CW489='Risk Tables'!$C$41, 4, IF(CW489='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX489='Risk Tables'!$C$44,1,IF(CX489='Risk Tables'!$C$43,2,IF(CX489='Risk Tables'!$C$42, 3, IF(CX489='Risk Tables'!$C$41, 4, IF(CX489='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY489='Risk Tables'!$C$44,1,IF(CY489='Risk Tables'!$C$43,2,IF(CY489='Risk Tables'!$C$42, 3, IF(CY489='Risk Tables'!$C$41, 4, IF(CY489='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA489='Risk Tables'!$C$44,1,IF(DA489='Risk Tables'!$C$43,2,IF(DA489='Risk Tables'!$C$42, 3, IF(DA489='Risk Tables'!$C$41, 4, IF(DA489='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB489='Risk Tables'!$C$44,1,IF(DB489='Risk Tables'!$C$43,2,IF(DB489='Risk Tables'!$C$42, 3, IF(DB489='Risk Tables'!$C$41, 4, IF(DB489='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC489='Risk Tables'!$C$44,1,IF(DC489='Risk Tables'!$C$43,2,IF(DC489='Risk Tables'!$C$42, 3, IF(DC489='Risk Tables'!$C$41, 4, IF(DC489='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD489='Risk Tables'!$C$44,1,IF(DD489='Risk Tables'!$C$43,2,IF(DD489='Risk Tables'!$C$42, 3, IF(DD489='Risk Tables'!$C$41, 4, IF(DD489='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE489='Risk Tables'!$C$44,1,IF(DE489='Risk Tables'!$C$43,2,IF(DE489='Risk Tables'!$C$42, 3, IF(DE489='Risk Tables'!$C$41, 4, IF(DE489='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF489='Risk Tables'!$C$44,1,IF(DF489='Risk Tables'!$C$43,2,IF(DF489='Risk Tables'!$C$42, 3, IF(DF489='Risk Tables'!$C$41, 4, IF(DF489='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI489:DW489))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI489:DW489, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD489),\"\",((AD489*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P489,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V489),\"\",((V489*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P489,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO489),\"\",((AO489*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P489,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM489),\"\",((AM489*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P489,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI489),\"\",((AI489*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P489,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF489),\"\",((AF489*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P489,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR489),\"\",((AR489*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P489,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL489),\"\",((BL489*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P489,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM489),\"\",((BM489*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P489,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU489),\"\",((AU489*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P489,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW489),\"\",((AW489*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P489,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK489),\"\",(((BK489)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P489,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A490=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I490,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M490,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A490=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H490,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A490=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H490,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A490=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H490,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A490=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H490,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG490),ISBLANK(AR490)),\"\",IF(AR490<0,'Risk Tables'!$C$46,BG490/AR490)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO490),ISBLANK(AR490)),\"\",IF(AR490<0,'Risk Tables'!$C$46,AO490/AR490)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH490=\"\",ISBLANK(CH490)),\"\",IF(CH490>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH490<=Parameters!$E$4,CH490>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH490<=Parameters!$F$4, CH490>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH490<=Parameters!$G$4, CH490>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI490=\"\",CI490=\"--\",ISBLANK(CI490)),\"\",IF(CI490='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI490>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI490<=Parameters!$E$5,CI490>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI490<=Parameters!$F$5, CI490>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI490<=Parameters!$G$5, CI490>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG490=\"\",CG490=\"--\",ISBLANK(CG490)),\"\",IF(CG490>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG490<=Parameters!$E$6,CG490>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG490<=Parameters!$F$6, CG490>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG490<=Parameters!$G$6, CG490>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY490=\"\",BY490=\"--\",ISBLANK(BY490)),\"\",IF(BY490>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY490<=Parameters!$E$8,BY490>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY490<=Parameters!$F$8, BY490>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY490<=Parameters!$G$8, BY490>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ490=\"\",BZ490=\"--\",ISBLANK(BZ490)),\"\",IF(BZ490>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ490<=Parameters!$E$9,BZ490>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ490<=Parameters!$F$9, BZ490>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ490<=Parameters!$G$9, BZ490>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA490=\"\",CA490=\"--\",ISBLANK(CA490)),\"\",IF(CA490<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA490>=Parameters!$E$10,CA490<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA490>=Parameters!$F$10, CA490<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA490>=Parameters!$G$10, CA490<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB490=\"\",CB490=\"--\",ISBLANK(CB490)),\"\",IF(CB490<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB490>=Parameters!$E$11,CB490<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB490>=Parameters!$F$11, CB490<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB490>=Parameters!$G$11, CB490<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO490=\"\",CO490=\"--\",ISBLANK(CO490)),\"\",IF(CO490<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO490>=Parameters!$E$13,CO490<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO490>=Parameters!$F$13, CO490<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO490>=Parameters!$G$13, CO490<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ490=\"\",CJ490=\"--\",ISBLANK(CJ490)),\"\",IF(CJ490='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ490<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ490>=Parameters!$E$14,CJ490<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ490>=Parameters!$F$14, CJ490<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ490>=Parameters!$G$14, CJ490<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK490=\"\",CK490=\"--\",ISBLANK(CK490)),\"\",IF(AND(CK490<Parameters!$E$15, CK490>=0), 'Risk Tables'!$C$44, IF(AND(CK490>=Parameters!$E$15,CK490<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK490>=Parameters!$F$15, CK490<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK490>=Parameters!$G$15, CK490<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM490=\"\",CM490=\"--\",ISBLANK(CM490)),\"\",IF(CM490>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM490<=Parameters!$E$16,CM490>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM490<=Parameters!$F$16, CM490>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM490<=Parameters!$G$16, CM490>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN490=\"\",CN490=\"--\",ISBLANK(CN490)),\"\",IF(CN490>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN490<=Parameters!$E$17,CN490>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN490<=Parameters!$F$17, CN490>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN490<=Parameters!$G$17, CN490>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL490=\"\",CL490=\"--\",ISBLANK(CL490)),\"\",IF(CL490>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL490<=Parameters!$E$18,CL490>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL490<=Parameters!$F$18, CL490>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL490<=Parameters!$G$18, CL490>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP490=\"\",CP490=\"--\",ISBLANK(CP490)),\"\",IF(CP490<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP490>=Parameters!$E$21,CP490<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP490>=Parameters!$F$21, CP490<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP490>=Parameters!$G$21, CP490<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ490=\"\",CQ490=\"--\",ISBLANK(CQ490)),\"\",IF(CQ490<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ490>=Parameters!$E$22,CQ490<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ490>=Parameters!$F$22, CQ490<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ490>=Parameters!$G$22, CQ490<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR490='Risk Tables'!$C$44,1,IF(CR490='Risk Tables'!$C$43,2,IF(CR490='Risk Tables'!$C$42, 3, IF(CR490='Risk Tables'!$C$41, 4, IF(CR490='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS490='Risk Tables'!$C$44,1,IF(CS490='Risk Tables'!$C$43,2,IF(CS490='Risk Tables'!$C$42, 3, IF(CS490='Risk Tables'!$C$41, 4, IF(CS490='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT490='Risk Tables'!$C$44,1,IF(CT490='Risk Tables'!$C$43,2,IF(CT490='Risk Tables'!$C$42, 3, IF(CT490='Risk Tables'!$C$41, 4, IF(CT490='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV490='Risk Tables'!$C$44,1,IF(CV490='Risk Tables'!$C$43,2,IF(CV490='Risk Tables'!$C$42, 3, IF(CV490='Risk Tables'!$C$41, 4, IF(CV490='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW490='Risk Tables'!$C$44,1,IF(CW490='Risk Tables'!$C$43,2,IF(CW490='Risk Tables'!$C$42, 3, IF(CW490='Risk Tables'!$C$41, 4, IF(CW490='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX490='Risk Tables'!$C$44,1,IF(CX490='Risk Tables'!$C$43,2,IF(CX490='Risk Tables'!$C$42, 3, IF(CX490='Risk Tables'!$C$41, 4, IF(CX490='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY490='Risk Tables'!$C$44,1,IF(CY490='Risk Tables'!$C$43,2,IF(CY490='Risk Tables'!$C$42, 3, IF(CY490='Risk Tables'!$C$41, 4, IF(CY490='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA490='Risk Tables'!$C$44,1,IF(DA490='Risk Tables'!$C$43,2,IF(DA490='Risk Tables'!$C$42, 3, IF(DA490='Risk Tables'!$C$41, 4, IF(DA490='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB490='Risk Tables'!$C$44,1,IF(DB490='Risk Tables'!$C$43,2,IF(DB490='Risk Tables'!$C$42, 3, IF(DB490='Risk Tables'!$C$41, 4, IF(DB490='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC490='Risk Tables'!$C$44,1,IF(DC490='Risk Tables'!$C$43,2,IF(DC490='Risk Tables'!$C$42, 3, IF(DC490='Risk Tables'!$C$41, 4, IF(DC490='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD490='Risk Tables'!$C$44,1,IF(DD490='Risk Tables'!$C$43,2,IF(DD490='Risk Tables'!$C$42, 3, IF(DD490='Risk Tables'!$C$41, 4, IF(DD490='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE490='Risk Tables'!$C$44,1,IF(DE490='Risk Tables'!$C$43,2,IF(DE490='Risk Tables'!$C$42, 3, IF(DE490='Risk Tables'!$C$41, 4, IF(DE490='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF490='Risk Tables'!$C$44,1,IF(DF490='Risk Tables'!$C$43,2,IF(DF490='Risk Tables'!$C$42, 3, IF(DF490='Risk Tables'!$C$41, 4, IF(DF490='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI490:DW490))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI490:DW490, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD490),\"\",((AD490*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P490,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V490),\"\",((V490*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P490,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO490),\"\",((AO490*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P490,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM490),\"\",((AM490*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P490,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI490),\"\",((AI490*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P490,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF490),\"\",((AF490*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P490,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR490),\"\",((AR490*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P490,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL490),\"\",((BL490*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P490,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM490),\"\",((BM490*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P490,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU490),\"\",((AU490*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P490,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW490),\"\",((AW490*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P490,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK490),\"\",(((BK490)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P490,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A491=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I491,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M491,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A491=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H491,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A491=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H491,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A491=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H491,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A491=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H491,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG491),ISBLANK(AR491)),\"\",IF(AR491<0,'Risk Tables'!$C$46,BG491/AR491)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO491),ISBLANK(AR491)),\"\",IF(AR491<0,'Risk Tables'!$C$46,AO491/AR491)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH491=\"\",ISBLANK(CH491)),\"\",IF(CH491>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH491<=Parameters!$E$4,CH491>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH491<=Parameters!$F$4, CH491>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH491<=Parameters!$G$4, CH491>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI491=\"\",CI491=\"--\",ISBLANK(CI491)),\"\",IF(CI491='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI491>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI491<=Parameters!$E$5,CI491>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI491<=Parameters!$F$5, CI491>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI491<=Parameters!$G$5, CI491>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG491=\"\",CG491=\"--\",ISBLANK(CG491)),\"\",IF(CG491>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG491<=Parameters!$E$6,CG491>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG491<=Parameters!$F$6, CG491>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG491<=Parameters!$G$6, CG491>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY491=\"\",BY491=\"--\",ISBLANK(BY491)),\"\",IF(BY491>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY491<=Parameters!$E$8,BY491>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY491<=Parameters!$F$8, BY491>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY491<=Parameters!$G$8, BY491>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ491=\"\",BZ491=\"--\",ISBLANK(BZ491)),\"\",IF(BZ491>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ491<=Parameters!$E$9,BZ491>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ491<=Parameters!$F$9, BZ491>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ491<=Parameters!$G$9, BZ491>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA491=\"\",CA491=\"--\",ISBLANK(CA491)),\"\",IF(CA491<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA491>=Parameters!$E$10,CA491<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA491>=Parameters!$F$10, CA491<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA491>=Parameters!$G$10, CA491<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB491=\"\",CB491=\"--\",ISBLANK(CB491)),\"\",IF(CB491<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB491>=Parameters!$E$11,CB491<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB491>=Parameters!$F$11, CB491<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB491>=Parameters!$G$11, CB491<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO491=\"\",CO491=\"--\",ISBLANK(CO491)),\"\",IF(CO491<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO491>=Parameters!$E$13,CO491<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO491>=Parameters!$F$13, CO491<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO491>=Parameters!$G$13, CO491<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ491=\"\",CJ491=\"--\",ISBLANK(CJ491)),\"\",IF(CJ491='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ491<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ491>=Parameters!$E$14,CJ491<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ491>=Parameters!$F$14, CJ491<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ491>=Parameters!$G$14, CJ491<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK491=\"\",CK491=\"--\",ISBLANK(CK491)),\"\",IF(AND(CK491<Parameters!$E$15, CK491>=0), 'Risk Tables'!$C$44, IF(AND(CK491>=Parameters!$E$15,CK491<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK491>=Parameters!$F$15, CK491<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK491>=Parameters!$G$15, CK491<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM491=\"\",CM491=\"--\",ISBLANK(CM491)),\"\",IF(CM491>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM491<=Parameters!$E$16,CM491>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM491<=Parameters!$F$16, CM491>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM491<=Parameters!$G$16, CM491>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN491=\"\",CN491=\"--\",ISBLANK(CN491)),\"\",IF(CN491>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN491<=Parameters!$E$17,CN491>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN491<=Parameters!$F$17, CN491>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN491<=Parameters!$G$17, CN491>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL491=\"\",CL491=\"--\",ISBLANK(CL491)),\"\",IF(CL491>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL491<=Parameters!$E$18,CL491>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL491<=Parameters!$F$18, CL491>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL491<=Parameters!$G$18, CL491>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP491=\"\",CP491=\"--\",ISBLANK(CP491)),\"\",IF(CP491<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP491>=Parameters!$E$21,CP491<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP491>=Parameters!$F$21, CP491<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP491>=Parameters!$G$21, CP491<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ491=\"\",CQ491=\"--\",ISBLANK(CQ491)),\"\",IF(CQ491<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ491>=Parameters!$E$22,CQ491<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ491>=Parameters!$F$22, CQ491<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ491>=Parameters!$G$22, CQ491<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR491='Risk Tables'!$C$44,1,IF(CR491='Risk Tables'!$C$43,2,IF(CR491='Risk Tables'!$C$42, 3, IF(CR491='Risk Tables'!$C$41, 4, IF(CR491='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS491='Risk Tables'!$C$44,1,IF(CS491='Risk Tables'!$C$43,2,IF(CS491='Risk Tables'!$C$42, 3, IF(CS491='Risk Tables'!$C$41, 4, IF(CS491='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT491='Risk Tables'!$C$44,1,IF(CT491='Risk Tables'!$C$43,2,IF(CT491='Risk Tables'!$C$42, 3, IF(CT491='Risk Tables'!$C$41, 4, IF(CT491='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV491='Risk Tables'!$C$44,1,IF(CV491='Risk Tables'!$C$43,2,IF(CV491='Risk Tables'!$C$42, 3, IF(CV491='Risk Tables'!$C$41, 4, IF(CV491='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW491='Risk Tables'!$C$44,1,IF(CW491='Risk Tables'!$C$43,2,IF(CW491='Risk Tables'!$C$42, 3, IF(CW491='Risk Tables'!$C$41, 4, IF(CW491='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX491='Risk Tables'!$C$44,1,IF(CX491='Risk Tables'!$C$43,2,IF(CX491='Risk Tables'!$C$42, 3, IF(CX491='Risk Tables'!$C$41, 4, IF(CX491='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY491='Risk Tables'!$C$44,1,IF(CY491='Risk Tables'!$C$43,2,IF(CY491='Risk Tables'!$C$42, 3, IF(CY491='Risk Tables'!$C$41, 4, IF(CY491='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA491='Risk Tables'!$C$44,1,IF(DA491='Risk Tables'!$C$43,2,IF(DA491='Risk Tables'!$C$42, 3, IF(DA491='Risk Tables'!$C$41, 4, IF(DA491='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB491='Risk Tables'!$C$44,1,IF(DB491='Risk Tables'!$C$43,2,IF(DB491='Risk Tables'!$C$42, 3, IF(DB491='Risk Tables'!$C$41, 4, IF(DB491='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC491='Risk Tables'!$C$44,1,IF(DC491='Risk Tables'!$C$43,2,IF(DC491='Risk Tables'!$C$42, 3, IF(DC491='Risk Tables'!$C$41, 4, IF(DC491='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD491='Risk Tables'!$C$44,1,IF(DD491='Risk Tables'!$C$43,2,IF(DD491='Risk Tables'!$C$42, 3, IF(DD491='Risk Tables'!$C$41, 4, IF(DD491='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE491='Risk Tables'!$C$44,1,IF(DE491='Risk Tables'!$C$43,2,IF(DE491='Risk Tables'!$C$42, 3, IF(DE491='Risk Tables'!$C$41, 4, IF(DE491='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF491='Risk Tables'!$C$44,1,IF(DF491='Risk Tables'!$C$43,2,IF(DF491='Risk Tables'!$C$42, 3, IF(DF491='Risk Tables'!$C$41, 4, IF(DF491='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI491:DW491))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI491:DW491, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD491),\"\",((AD491*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P491,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V491),\"\",((V491*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P491,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO491),\"\",((AO491*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P491,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM491),\"\",((AM491*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P491,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI491),\"\",((AI491*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P491,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF491),\"\",((AF491*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P491,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR491),\"\",((AR491*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P491,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL491),\"\",((BL491*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P491,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM491),\"\",((BM491*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P491,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU491),\"\",((AU491*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P491,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW491),\"\",((AW491*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P491,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK491),\"\",(((BK491)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P491,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A492=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I492,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M492,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A492=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H492,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A492=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H492,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A492=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H492,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A492=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H492,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG492),ISBLANK(AR492)),\"\",IF(AR492<0,'Risk Tables'!$C$46,BG492/AR492)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO492),ISBLANK(AR492)),\"\",IF(AR492<0,'Risk Tables'!$C$46,AO492/AR492)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH492=\"\",ISBLANK(CH492)),\"\",IF(CH492>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH492<=Parameters!$E$4,CH492>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH492<=Parameters!$F$4, CH492>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH492<=Parameters!$G$4, CH492>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI492=\"\",CI492=\"--\",ISBLANK(CI492)),\"\",IF(CI492='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI492>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI492<=Parameters!$E$5,CI492>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI492<=Parameters!$F$5, CI492>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI492<=Parameters!$G$5, CI492>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG492=\"\",CG492=\"--\",ISBLANK(CG492)),\"\",IF(CG492>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG492<=Parameters!$E$6,CG492>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG492<=Parameters!$F$6, CG492>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG492<=Parameters!$G$6, CG492>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY492=\"\",BY492=\"--\",ISBLANK(BY492)),\"\",IF(BY492>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY492<=Parameters!$E$8,BY492>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY492<=Parameters!$F$8, BY492>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY492<=Parameters!$G$8, BY492>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ492=\"\",BZ492=\"--\",ISBLANK(BZ492)),\"\",IF(BZ492>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ492<=Parameters!$E$9,BZ492>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ492<=Parameters!$F$9, BZ492>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ492<=Parameters!$G$9, BZ492>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA492=\"\",CA492=\"--\",ISBLANK(CA492)),\"\",IF(CA492<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA492>=Parameters!$E$10,CA492<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA492>=Parameters!$F$10, CA492<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA492>=Parameters!$G$10, CA492<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB492=\"\",CB492=\"--\",ISBLANK(CB492)),\"\",IF(CB492<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB492>=Parameters!$E$11,CB492<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB492>=Parameters!$F$11, CB492<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB492>=Parameters!$G$11, CB492<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO492=\"\",CO492=\"--\",ISBLANK(CO492)),\"\",IF(CO492<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO492>=Parameters!$E$13,CO492<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO492>=Parameters!$F$13, CO492<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO492>=Parameters!$G$13, CO492<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ492=\"\",CJ492=\"--\",ISBLANK(CJ492)),\"\",IF(CJ492='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ492<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ492>=Parameters!$E$14,CJ492<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ492>=Parameters!$F$14, CJ492<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ492>=Parameters!$G$14, CJ492<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK492=\"\",CK492=\"--\",ISBLANK(CK492)),\"\",IF(AND(CK492<Parameters!$E$15, CK492>=0), 'Risk Tables'!$C$44, IF(AND(CK492>=Parameters!$E$15,CK492<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK492>=Parameters!$F$15, CK492<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK492>=Parameters!$G$15, CK492<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM492=\"\",CM492=\"--\",ISBLANK(CM492)),\"\",IF(CM492>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM492<=Parameters!$E$16,CM492>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM492<=Parameters!$F$16, CM492>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM492<=Parameters!$G$16, CM492>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN492=\"\",CN492=\"--\",ISBLANK(CN492)),\"\",IF(CN492>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN492<=Parameters!$E$17,CN492>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN492<=Parameters!$F$17, CN492>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN492<=Parameters!$G$17, CN492>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL492=\"\",CL492=\"--\",ISBLANK(CL492)),\"\",IF(CL492>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL492<=Parameters!$E$18,CL492>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL492<=Parameters!$F$18, CL492>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL492<=Parameters!$G$18, CL492>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP492=\"\",CP492=\"--\",ISBLANK(CP492)),\"\",IF(CP492<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP492>=Parameters!$E$21,CP492<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP492>=Parameters!$F$21, CP492<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP492>=Parameters!$G$21, CP492<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ492=\"\",CQ492=\"--\",ISBLANK(CQ492)),\"\",IF(CQ492<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ492>=Parameters!$E$22,CQ492<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ492>=Parameters!$F$22, CQ492<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ492>=Parameters!$G$22, CQ492<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR492='Risk Tables'!$C$44,1,IF(CR492='Risk Tables'!$C$43,2,IF(CR492='Risk Tables'!$C$42, 3, IF(CR492='Risk Tables'!$C$41, 4, IF(CR492='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS492='Risk Tables'!$C$44,1,IF(CS492='Risk Tables'!$C$43,2,IF(CS492='Risk Tables'!$C$42, 3, IF(CS492='Risk Tables'!$C$41, 4, IF(CS492='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT492='Risk Tables'!$C$44,1,IF(CT492='Risk Tables'!$C$43,2,IF(CT492='Risk Tables'!$C$42, 3, IF(CT492='Risk Tables'!$C$41, 4, IF(CT492='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV492='Risk Tables'!$C$44,1,IF(CV492='Risk Tables'!$C$43,2,IF(CV492='Risk Tables'!$C$42, 3, IF(CV492='Risk Tables'!$C$41, 4, IF(CV492='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW492='Risk Tables'!$C$44,1,IF(CW492='Risk Tables'!$C$43,2,IF(CW492='Risk Tables'!$C$42, 3, IF(CW492='Risk Tables'!$C$41, 4, IF(CW492='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX492='Risk Tables'!$C$44,1,IF(CX492='Risk Tables'!$C$43,2,IF(CX492='Risk Tables'!$C$42, 3, IF(CX492='Risk Tables'!$C$41, 4, IF(CX492='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY492='Risk Tables'!$C$44,1,IF(CY492='Risk Tables'!$C$43,2,IF(CY492='Risk Tables'!$C$42, 3, IF(CY492='Risk Tables'!$C$41, 4, IF(CY492='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA492='Risk Tables'!$C$44,1,IF(DA492='Risk Tables'!$C$43,2,IF(DA492='Risk Tables'!$C$42, 3, IF(DA492='Risk Tables'!$C$41, 4, IF(DA492='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB492='Risk Tables'!$C$44,1,IF(DB492='Risk Tables'!$C$43,2,IF(DB492='Risk Tables'!$C$42, 3, IF(DB492='Risk Tables'!$C$41, 4, IF(DB492='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC492='Risk Tables'!$C$44,1,IF(DC492='Risk Tables'!$C$43,2,IF(DC492='Risk Tables'!$C$42, 3, IF(DC492='Risk Tables'!$C$41, 4, IF(DC492='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD492='Risk Tables'!$C$44,1,IF(DD492='Risk Tables'!$C$43,2,IF(DD492='Risk Tables'!$C$42, 3, IF(DD492='Risk Tables'!$C$41, 4, IF(DD492='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE492='Risk Tables'!$C$44,1,IF(DE492='Risk Tables'!$C$43,2,IF(DE492='Risk Tables'!$C$42, 3, IF(DE492='Risk Tables'!$C$41, 4, IF(DE492='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF492='Risk Tables'!$C$44,1,IF(DF492='Risk Tables'!$C$43,2,IF(DF492='Risk Tables'!$C$42, 3, IF(DF492='Risk Tables'!$C$41, 4, IF(DF492='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI492:DW492))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI492:DW492, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD492),\"\",((AD492*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P492,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V492),\"\",((V492*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P492,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO492),\"\",((AO492*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P492,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM492),\"\",((AM492*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P492,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI492),\"\",((AI492*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P492,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF492),\"\",((AF492*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P492,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR492),\"\",((AR492*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P492,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL492),\"\",((BL492*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P492,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM492),\"\",((BM492*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P492,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU492),\"\",((AU492*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P492,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW492),\"\",((AW492*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P492,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK492),\"\",(((BK492)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P492,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A493=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I493,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M493,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A493=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H493,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A493=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H493,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A493=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H493,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A493=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H493,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG493),ISBLANK(AR493)),\"\",IF(AR493<0,'Risk Tables'!$C$46,BG493/AR493)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO493),ISBLANK(AR493)),\"\",IF(AR493<0,'Risk Tables'!$C$46,AO493/AR493)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH493=\"\",ISBLANK(CH493)),\"\",IF(CH493>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH493<=Parameters!$E$4,CH493>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH493<=Parameters!$F$4, CH493>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH493<=Parameters!$G$4, CH493>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI493=\"\",CI493=\"--\",ISBLANK(CI493)),\"\",IF(CI493='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI493>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI493<=Parameters!$E$5,CI493>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI493<=Parameters!$F$5, CI493>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI493<=Parameters!$G$5, CI493>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG493=\"\",CG493=\"--\",ISBLANK(CG493)),\"\",IF(CG493>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG493<=Parameters!$E$6,CG493>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG493<=Parameters!$F$6, CG493>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG493<=Parameters!$G$6, CG493>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY493=\"\",BY493=\"--\",ISBLANK(BY493)),\"\",IF(BY493>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY493<=Parameters!$E$8,BY493>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY493<=Parameters!$F$8, BY493>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY493<=Parameters!$G$8, BY493>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ493=\"\",BZ493=\"--\",ISBLANK(BZ493)),\"\",IF(BZ493>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ493<=Parameters!$E$9,BZ493>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ493<=Parameters!$F$9, BZ493>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ493<=Parameters!$G$9, BZ493>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA493=\"\",CA493=\"--\",ISBLANK(CA493)),\"\",IF(CA493<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA493>=Parameters!$E$10,CA493<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA493>=Parameters!$F$10, CA493<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA493>=Parameters!$G$10, CA493<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB493=\"\",CB493=\"--\",ISBLANK(CB493)),\"\",IF(CB493<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB493>=Parameters!$E$11,CB493<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB493>=Parameters!$F$11, CB493<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB493>=Parameters!$G$11, CB493<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO493=\"\",CO493=\"--\",ISBLANK(CO493)),\"\",IF(CO493<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO493>=Parameters!$E$13,CO493<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO493>=Parameters!$F$13, CO493<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO493>=Parameters!$G$13, CO493<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ493=\"\",CJ493=\"--\",ISBLANK(CJ493)),\"\",IF(CJ493='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ493<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ493>=Parameters!$E$14,CJ493<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ493>=Parameters!$F$14, CJ493<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ493>=Parameters!$G$14, CJ493<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK493=\"\",CK493=\"--\",ISBLANK(CK493)),\"\",IF(AND(CK493<Parameters!$E$15, CK493>=0), 'Risk Tables'!$C$44, IF(AND(CK493>=Parameters!$E$15,CK493<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK493>=Parameters!$F$15, CK493<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK493>=Parameters!$G$15, CK493<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM493=\"\",CM493=\"--\",ISBLANK(CM493)),\"\",IF(CM493>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM493<=Parameters!$E$16,CM493>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM493<=Parameters!$F$16, CM493>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM493<=Parameters!$G$16, CM493>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN493=\"\",CN493=\"--\",ISBLANK(CN493)),\"\",IF(CN493>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN493<=Parameters!$E$17,CN493>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN493<=Parameters!$F$17, CN493>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN493<=Parameters!$G$17, CN493>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL493=\"\",CL493=\"--\",ISBLANK(CL493)),\"\",IF(CL493>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL493<=Parameters!$E$18,CL493>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL493<=Parameters!$F$18, CL493>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL493<=Parameters!$G$18, CL493>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP493=\"\",CP493=\"--\",ISBLANK(CP493)),\"\",IF(CP493<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP493>=Parameters!$E$21,CP493<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP493>=Parameters!$F$21, CP493<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP493>=Parameters!$G$21, CP493<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ493=\"\",CQ493=\"--\",ISBLANK(CQ493)),\"\",IF(CQ493<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ493>=Parameters!$E$22,CQ493<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ493>=Parameters!$F$22, CQ493<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ493>=Parameters!$G$22, CQ493<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR493='Risk Tables'!$C$44,1,IF(CR493='Risk Tables'!$C$43,2,IF(CR493='Risk Tables'!$C$42, 3, IF(CR493='Risk Tables'!$C$41, 4, IF(CR493='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS493='Risk Tables'!$C$44,1,IF(CS493='Risk Tables'!$C$43,2,IF(CS493='Risk Tables'!$C$42, 3, IF(CS493='Risk Tables'!$C$41, 4, IF(CS493='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT493='Risk Tables'!$C$44,1,IF(CT493='Risk Tables'!$C$43,2,IF(CT493='Risk Tables'!$C$42, 3, IF(CT493='Risk Tables'!$C$41, 4, IF(CT493='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV493='Risk Tables'!$C$44,1,IF(CV493='Risk Tables'!$C$43,2,IF(CV493='Risk Tables'!$C$42, 3, IF(CV493='Risk Tables'!$C$41, 4, IF(CV493='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW493='Risk Tables'!$C$44,1,IF(CW493='Risk Tables'!$C$43,2,IF(CW493='Risk Tables'!$C$42, 3, IF(CW493='Risk Tables'!$C$41, 4, IF(CW493='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX493='Risk Tables'!$C$44,1,IF(CX493='Risk Tables'!$C$43,2,IF(CX493='Risk Tables'!$C$42, 3, IF(CX493='Risk Tables'!$C$41, 4, IF(CX493='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY493='Risk Tables'!$C$44,1,IF(CY493='Risk Tables'!$C$43,2,IF(CY493='Risk Tables'!$C$42, 3, IF(CY493='Risk Tables'!$C$41, 4, IF(CY493='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA493='Risk Tables'!$C$44,1,IF(DA493='Risk Tables'!$C$43,2,IF(DA493='Risk Tables'!$C$42, 3, IF(DA493='Risk Tables'!$C$41, 4, IF(DA493='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB493='Risk Tables'!$C$44,1,IF(DB493='Risk Tables'!$C$43,2,IF(DB493='Risk Tables'!$C$42, 3, IF(DB493='Risk Tables'!$C$41, 4, IF(DB493='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC493='Risk Tables'!$C$44,1,IF(DC493='Risk Tables'!$C$43,2,IF(DC493='Risk Tables'!$C$42, 3, IF(DC493='Risk Tables'!$C$41, 4, IF(DC493='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD493='Risk Tables'!$C$44,1,IF(DD493='Risk Tables'!$C$43,2,IF(DD493='Risk Tables'!$C$42, 3, IF(DD493='Risk Tables'!$C$41, 4, IF(DD493='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE493='Risk Tables'!$C$44,1,IF(DE493='Risk Tables'!$C$43,2,IF(DE493='Risk Tables'!$C$42, 3, IF(DE493='Risk Tables'!$C$41, 4, IF(DE493='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF493='Risk Tables'!$C$44,1,IF(DF493='Risk Tables'!$C$43,2,IF(DF493='Risk Tables'!$C$42, 3, IF(DF493='Risk Tables'!$C$41, 4, IF(DF493='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI493:DW493))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI493:DW493, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD493),\"\",((AD493*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P493,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V493),\"\",((V493*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P493,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO493),\"\",((AO493*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P493,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM493),\"\",((AM493*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P493,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI493),\"\",((AI493*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P493,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF493),\"\",((AF493*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P493,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR493),\"\",((AR493*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P493,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL493),\"\",((BL493*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P493,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM493),\"\",((BM493*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P493,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU493),\"\",((AU493*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P493,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW493),\"\",((AW493*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P493,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK493),\"\",(((BK493)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P493,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A494=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I494,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M494,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A494=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H494,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A494=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H494,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A494=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H494,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A494=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H494,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG494),ISBLANK(AR494)),\"\",IF(AR494<0,'Risk Tables'!$C$46,BG494/AR494)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO494),ISBLANK(AR494)),\"\",IF(AR494<0,'Risk Tables'!$C$46,AO494/AR494)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH494=\"\",ISBLANK(CH494)),\"\",IF(CH494>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH494<=Parameters!$E$4,CH494>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH494<=Parameters!$F$4, CH494>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH494<=Parameters!$G$4, CH494>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI494=\"\",CI494=\"--\",ISBLANK(CI494)),\"\",IF(CI494='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI494>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI494<=Parameters!$E$5,CI494>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI494<=Parameters!$F$5, CI494>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI494<=Parameters!$G$5, CI494>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG494=\"\",CG494=\"--\",ISBLANK(CG494)),\"\",IF(CG494>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG494<=Parameters!$E$6,CG494>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG494<=Parameters!$F$6, CG494>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG494<=Parameters!$G$6, CG494>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY494=\"\",BY494=\"--\",ISBLANK(BY494)),\"\",IF(BY494>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY494<=Parameters!$E$8,BY494>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY494<=Parameters!$F$8, BY494>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY494<=Parameters!$G$8, BY494>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ494=\"\",BZ494=\"--\",ISBLANK(BZ494)),\"\",IF(BZ494>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ494<=Parameters!$E$9,BZ494>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ494<=Parameters!$F$9, BZ494>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ494<=Parameters!$G$9, BZ494>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA494=\"\",CA494=\"--\",ISBLANK(CA494)),\"\",IF(CA494<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA494>=Parameters!$E$10,CA494<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA494>=Parameters!$F$10, CA494<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA494>=Parameters!$G$10, CA494<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB494=\"\",CB494=\"--\",ISBLANK(CB494)),\"\",IF(CB494<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB494>=Parameters!$E$11,CB494<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB494>=Parameters!$F$11, CB494<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB494>=Parameters!$G$11, CB494<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO494=\"\",CO494=\"--\",ISBLANK(CO494)),\"\",IF(CO494<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO494>=Parameters!$E$13,CO494<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO494>=Parameters!$F$13, CO494<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO494>=Parameters!$G$13, CO494<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ494=\"\",CJ494=\"--\",ISBLANK(CJ494)),\"\",IF(CJ494='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ494<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ494>=Parameters!$E$14,CJ494<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ494>=Parameters!$F$14, CJ494<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ494>=Parameters!$G$14, CJ494<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK494=\"\",CK494=\"--\",ISBLANK(CK494)),\"\",IF(AND(CK494<Parameters!$E$15, CK494>=0), 'Risk Tables'!$C$44, IF(AND(CK494>=Parameters!$E$15,CK494<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK494>=Parameters!$F$15, CK494<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK494>=Parameters!$G$15, CK494<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM494=\"\",CM494=\"--\",ISBLANK(CM494)),\"\",IF(CM494>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM494<=Parameters!$E$16,CM494>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM494<=Parameters!$F$16, CM494>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM494<=Parameters!$G$16, CM494>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN494=\"\",CN494=\"--\",ISBLANK(CN494)),\"\",IF(CN494>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN494<=Parameters!$E$17,CN494>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN494<=Parameters!$F$17, CN494>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN494<=Parameters!$G$17, CN494>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL494=\"\",CL494=\"--\",ISBLANK(CL494)),\"\",IF(CL494>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL494<=Parameters!$E$18,CL494>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL494<=Parameters!$F$18, CL494>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL494<=Parameters!$G$18, CL494>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP494=\"\",CP494=\"--\",ISBLANK(CP494)),\"\",IF(CP494<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP494>=Parameters!$E$21,CP494<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP494>=Parameters!$F$21, CP494<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP494>=Parameters!$G$21, CP494<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ494=\"\",CQ494=\"--\",ISBLANK(CQ494)),\"\",IF(CQ494<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ494>=Parameters!$E$22,CQ494<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ494>=Parameters!$F$22, CQ494<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ494>=Parameters!$G$22, CQ494<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR494='Risk Tables'!$C$44,1,IF(CR494='Risk Tables'!$C$43,2,IF(CR494='Risk Tables'!$C$42, 3, IF(CR494='Risk Tables'!$C$41, 4, IF(CR494='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS494='Risk Tables'!$C$44,1,IF(CS494='Risk Tables'!$C$43,2,IF(CS494='Risk Tables'!$C$42, 3, IF(CS494='Risk Tables'!$C$41, 4, IF(CS494='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT494='Risk Tables'!$C$44,1,IF(CT494='Risk Tables'!$C$43,2,IF(CT494='Risk Tables'!$C$42, 3, IF(CT494='Risk Tables'!$C$41, 4, IF(CT494='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV494='Risk Tables'!$C$44,1,IF(CV494='Risk Tables'!$C$43,2,IF(CV494='Risk Tables'!$C$42, 3, IF(CV494='Risk Tables'!$C$41, 4, IF(CV494='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW494='Risk Tables'!$C$44,1,IF(CW494='Risk Tables'!$C$43,2,IF(CW494='Risk Tables'!$C$42, 3, IF(CW494='Risk Tables'!$C$41, 4, IF(CW494='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX494='Risk Tables'!$C$44,1,IF(CX494='Risk Tables'!$C$43,2,IF(CX494='Risk Tables'!$C$42, 3, IF(CX494='Risk Tables'!$C$41, 4, IF(CX494='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY494='Risk Tables'!$C$44,1,IF(CY494='Risk Tables'!$C$43,2,IF(CY494='Risk Tables'!$C$42, 3, IF(CY494='Risk Tables'!$C$41, 4, IF(CY494='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA494='Risk Tables'!$C$44,1,IF(DA494='Risk Tables'!$C$43,2,IF(DA494='Risk Tables'!$C$42, 3, IF(DA494='Risk Tables'!$C$41, 4, IF(DA494='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB494='Risk Tables'!$C$44,1,IF(DB494='Risk Tables'!$C$43,2,IF(DB494='Risk Tables'!$C$42, 3, IF(DB494='Risk Tables'!$C$41, 4, IF(DB494='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC494='Risk Tables'!$C$44,1,IF(DC494='Risk Tables'!$C$43,2,IF(DC494='Risk Tables'!$C$42, 3, IF(DC494='Risk Tables'!$C$41, 4, IF(DC494='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD494='Risk Tables'!$C$44,1,IF(DD494='Risk Tables'!$C$43,2,IF(DD494='Risk Tables'!$C$42, 3, IF(DD494='Risk Tables'!$C$41, 4, IF(DD494='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE494='Risk Tables'!$C$44,1,IF(DE494='Risk Tables'!$C$43,2,IF(DE494='Risk Tables'!$C$42, 3, IF(DE494='Risk Tables'!$C$41, 4, IF(DE494='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF494='Risk Tables'!$C$44,1,IF(DF494='Risk Tables'!$C$43,2,IF(DF494='Risk Tables'!$C$42, 3, IF(DF494='Risk Tables'!$C$41, 4, IF(DF494='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI494:DW494))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI494:DW494, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD494),\"\",((AD494*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P494,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V494),\"\",((V494*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P494,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO494),\"\",((AO494*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P494,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM494),\"\",((AM494*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P494,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI494),\"\",((AI494*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P494,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF494),\"\",((AF494*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P494,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR494),\"\",((AR494*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P494,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL494),\"\",((BL494*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P494,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM494),\"\",((BM494*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P494,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU494),\"\",((AU494*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P494,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW494),\"\",((AW494*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P494,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK494),\"\",(((BK494)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P494,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A495=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I495,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M495,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A495=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H495,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A495=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H495,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A495=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H495,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A495=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H495,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG495),ISBLANK(AR495)),\"\",IF(AR495<0,'Risk Tables'!$C$46,BG495/AR495)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO495),ISBLANK(AR495)),\"\",IF(AR495<0,'Risk Tables'!$C$46,AO495/AR495)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH495=\"\",ISBLANK(CH495)),\"\",IF(CH495>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH495<=Parameters!$E$4,CH495>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH495<=Parameters!$F$4, CH495>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH495<=Parameters!$G$4, CH495>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI495=\"\",CI495=\"--\",ISBLANK(CI495)),\"\",IF(CI495='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI495>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI495<=Parameters!$E$5,CI495>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI495<=Parameters!$F$5, CI495>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI495<=Parameters!$G$5, CI495>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG495=\"\",CG495=\"--\",ISBLANK(CG495)),\"\",IF(CG495>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG495<=Parameters!$E$6,CG495>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG495<=Parameters!$F$6, CG495>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG495<=Parameters!$G$6, CG495>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY495=\"\",BY495=\"--\",ISBLANK(BY495)),\"\",IF(BY495>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY495<=Parameters!$E$8,BY495>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY495<=Parameters!$F$8, BY495>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY495<=Parameters!$G$8, BY495>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ495=\"\",BZ495=\"--\",ISBLANK(BZ495)),\"\",IF(BZ495>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ495<=Parameters!$E$9,BZ495>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ495<=Parameters!$F$9, BZ495>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ495<=Parameters!$G$9, BZ495>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA495=\"\",CA495=\"--\",ISBLANK(CA495)),\"\",IF(CA495<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA495>=Parameters!$E$10,CA495<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA495>=Parameters!$F$10, CA495<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA495>=Parameters!$G$10, CA495<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB495=\"\",CB495=\"--\",ISBLANK(CB495)),\"\",IF(CB495<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB495>=Parameters!$E$11,CB495<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB495>=Parameters!$F$11, CB495<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB495>=Parameters!$G$11, CB495<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO495=\"\",CO495=\"--\",ISBLANK(CO495)),\"\",IF(CO495<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO495>=Parameters!$E$13,CO495<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO495>=Parameters!$F$13, CO495<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO495>=Parameters!$G$13, CO495<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ495=\"\",CJ495=\"--\",ISBLANK(CJ495)),\"\",IF(CJ495='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ495<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ495>=Parameters!$E$14,CJ495<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ495>=Parameters!$F$14, CJ495<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ495>=Parameters!$G$14, CJ495<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK495=\"\",CK495=\"--\",ISBLANK(CK495)),\"\",IF(AND(CK495<Parameters!$E$15, CK495>=0), 'Risk Tables'!$C$44, IF(AND(CK495>=Parameters!$E$15,CK495<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK495>=Parameters!$F$15, CK495<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK495>=Parameters!$G$15, CK495<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM495=\"\",CM495=\"--\",ISBLANK(CM495)),\"\",IF(CM495>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM495<=Parameters!$E$16,CM495>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM495<=Parameters!$F$16, CM495>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM495<=Parameters!$G$16, CM495>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN495=\"\",CN495=\"--\",ISBLANK(CN495)),\"\",IF(CN495>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN495<=Parameters!$E$17,CN495>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN495<=Parameters!$F$17, CN495>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN495<=Parameters!$G$17, CN495>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL495=\"\",CL495=\"--\",ISBLANK(CL495)),\"\",IF(CL495>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL495<=Parameters!$E$18,CL495>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL495<=Parameters!$F$18, CL495>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL495<=Parameters!$G$18, CL495>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP495=\"\",CP495=\"--\",ISBLANK(CP495)),\"\",IF(CP495<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP495>=Parameters!$E$21,CP495<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP495>=Parameters!$F$21, CP495<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP495>=Parameters!$G$21, CP495<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ495=\"\",CQ495=\"--\",ISBLANK(CQ495)),\"\",IF(CQ495<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ495>=Parameters!$E$22,CQ495<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ495>=Parameters!$F$22, CQ495<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ495>=Parameters!$G$22, CQ495<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR495='Risk Tables'!$C$44,1,IF(CR495='Risk Tables'!$C$43,2,IF(CR495='Risk Tables'!$C$42, 3, IF(CR495='Risk Tables'!$C$41, 4, IF(CR495='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS495='Risk Tables'!$C$44,1,IF(CS495='Risk Tables'!$C$43,2,IF(CS495='Risk Tables'!$C$42, 3, IF(CS495='Risk Tables'!$C$41, 4, IF(CS495='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT495='Risk Tables'!$C$44,1,IF(CT495='Risk Tables'!$C$43,2,IF(CT495='Risk Tables'!$C$42, 3, IF(CT495='Risk Tables'!$C$41, 4, IF(CT495='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV495='Risk Tables'!$C$44,1,IF(CV495='Risk Tables'!$C$43,2,IF(CV495='Risk Tables'!$C$42, 3, IF(CV495='Risk Tables'!$C$41, 4, IF(CV495='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW495='Risk Tables'!$C$44,1,IF(CW495='Risk Tables'!$C$43,2,IF(CW495='Risk Tables'!$C$42, 3, IF(CW495='Risk Tables'!$C$41, 4, IF(CW495='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX495='Risk Tables'!$C$44,1,IF(CX495='Risk Tables'!$C$43,2,IF(CX495='Risk Tables'!$C$42, 3, IF(CX495='Risk Tables'!$C$41, 4, IF(CX495='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY495='Risk Tables'!$C$44,1,IF(CY495='Risk Tables'!$C$43,2,IF(CY495='Risk Tables'!$C$42, 3, IF(CY495='Risk Tables'!$C$41, 4, IF(CY495='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA495='Risk Tables'!$C$44,1,IF(DA495='Risk Tables'!$C$43,2,IF(DA495='Risk Tables'!$C$42, 3, IF(DA495='Risk Tables'!$C$41, 4, IF(DA495='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB495='Risk Tables'!$C$44,1,IF(DB495='Risk Tables'!$C$43,2,IF(DB495='Risk Tables'!$C$42, 3, IF(DB495='Risk Tables'!$C$41, 4, IF(DB495='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC495='Risk Tables'!$C$44,1,IF(DC495='Risk Tables'!$C$43,2,IF(DC495='Risk Tables'!$C$42, 3, IF(DC495='Risk Tables'!$C$41, 4, IF(DC495='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD495='Risk Tables'!$C$44,1,IF(DD495='Risk Tables'!$C$43,2,IF(DD495='Risk Tables'!$C$42, 3, IF(DD495='Risk Tables'!$C$41, 4, IF(DD495='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE495='Risk Tables'!$C$44,1,IF(DE495='Risk Tables'!$C$43,2,IF(DE495='Risk Tables'!$C$42, 3, IF(DE495='Risk Tables'!$C$41, 4, IF(DE495='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF495='Risk Tables'!$C$44,1,IF(DF495='Risk Tables'!$C$43,2,IF(DF495='Risk Tables'!$C$42, 3, IF(DF495='Risk Tables'!$C$41, 4, IF(DF495='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI495:DW495))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI495:DW495, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD495),\"\",((AD495*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P495,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V495),\"\",((V495*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P495,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO495),\"\",((AO495*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P495,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM495),\"\",((AM495*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P495,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI495),\"\",((AI495*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P495,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF495),\"\",((AF495*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P495,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR495),\"\",((AR495*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P495,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL495),\"\",((BL495*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P495,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM495),\"\",((BM495*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P495,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU495),\"\",((AU495*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P495,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW495),\"\",((AW495*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P495,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK495),\"\",(((BK495)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P495,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A496=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I496,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M496,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A496=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H496,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A496=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H496,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A496=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H496,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A496=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H496,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG496),ISBLANK(AR496)),\"\",IF(AR496<0,'Risk Tables'!$C$46,BG496/AR496)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO496),ISBLANK(AR496)),\"\",IF(AR496<0,'Risk Tables'!$C$46,AO496/AR496)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH496=\"\",ISBLANK(CH496)),\"\",IF(CH496>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH496<=Parameters!$E$4,CH496>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH496<=Parameters!$F$4, CH496>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH496<=Parameters!$G$4, CH496>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI496=\"\",CI496=\"--\",ISBLANK(CI496)),\"\",IF(CI496='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI496>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI496<=Parameters!$E$5,CI496>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI496<=Parameters!$F$5, CI496>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI496<=Parameters!$G$5, CI496>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG496=\"\",CG496=\"--\",ISBLANK(CG496)),\"\",IF(CG496>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG496<=Parameters!$E$6,CG496>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG496<=Parameters!$F$6, CG496>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG496<=Parameters!$G$6, CG496>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY496=\"\",BY496=\"--\",ISBLANK(BY496)),\"\",IF(BY496>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY496<=Parameters!$E$8,BY496>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY496<=Parameters!$F$8, BY496>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY496<=Parameters!$G$8, BY496>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ496=\"\",BZ496=\"--\",ISBLANK(BZ496)),\"\",IF(BZ496>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ496<=Parameters!$E$9,BZ496>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ496<=Parameters!$F$9, BZ496>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ496<=Parameters!$G$9, BZ496>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA496=\"\",CA496=\"--\",ISBLANK(CA496)),\"\",IF(CA496<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA496>=Parameters!$E$10,CA496<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA496>=Parameters!$F$10, CA496<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA496>=Parameters!$G$10, CA496<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB496=\"\",CB496=\"--\",ISBLANK(CB496)),\"\",IF(CB496<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB496>=Parameters!$E$11,CB496<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB496>=Parameters!$F$11, CB496<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB496>=Parameters!$G$11, CB496<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO496=\"\",CO496=\"--\",ISBLANK(CO496)),\"\",IF(CO496<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO496>=Parameters!$E$13,CO496<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO496>=Parameters!$F$13, CO496<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO496>=Parameters!$G$13, CO496<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ496=\"\",CJ496=\"--\",ISBLANK(CJ496)),\"\",IF(CJ496='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ496<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ496>=Parameters!$E$14,CJ496<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ496>=Parameters!$F$14, CJ496<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ496>=Parameters!$G$14, CJ496<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK496=\"\",CK496=\"--\",ISBLANK(CK496)),\"\",IF(AND(CK496<Parameters!$E$15, CK496>=0), 'Risk Tables'!$C$44, IF(AND(CK496>=Parameters!$E$15,CK496<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK496>=Parameters!$F$15, CK496<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK496>=Parameters!$G$15, CK496<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM496=\"\",CM496=\"--\",ISBLANK(CM496)),\"\",IF(CM496>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM496<=Parameters!$E$16,CM496>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM496<=Parameters!$F$16, CM496>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM496<=Parameters!$G$16, CM496>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN496=\"\",CN496=\"--\",ISBLANK(CN496)),\"\",IF(CN496>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN496<=Parameters!$E$17,CN496>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN496<=Parameters!$F$17, CN496>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN496<=Parameters!$G$17, CN496>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL496=\"\",CL496=\"--\",ISBLANK(CL496)),\"\",IF(CL496>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL496<=Parameters!$E$18,CL496>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL496<=Parameters!$F$18, CL496>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL496<=Parameters!$G$18, CL496>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP496=\"\",CP496=\"--\",ISBLANK(CP496)),\"\",IF(CP496<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP496>=Parameters!$E$21,CP496<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP496>=Parameters!$F$21, CP496<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP496>=Parameters!$G$21, CP496<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ496=\"\",CQ496=\"--\",ISBLANK(CQ496)),\"\",IF(CQ496<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ496>=Parameters!$E$22,CQ496<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ496>=Parameters!$F$22, CQ496<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ496>=Parameters!$G$22, CQ496<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR496='Risk Tables'!$C$44,1,IF(CR496='Risk Tables'!$C$43,2,IF(CR496='Risk Tables'!$C$42, 3, IF(CR496='Risk Tables'!$C$41, 4, IF(CR496='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS496='Risk Tables'!$C$44,1,IF(CS496='Risk Tables'!$C$43,2,IF(CS496='Risk Tables'!$C$42, 3, IF(CS496='Risk Tables'!$C$41, 4, IF(CS496='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT496='Risk Tables'!$C$44,1,IF(CT496='Risk Tables'!$C$43,2,IF(CT496='Risk Tables'!$C$42, 3, IF(CT496='Risk Tables'!$C$41, 4, IF(CT496='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV496='Risk Tables'!$C$44,1,IF(CV496='Risk Tables'!$C$43,2,IF(CV496='Risk Tables'!$C$42, 3, IF(CV496='Risk Tables'!$C$41, 4, IF(CV496='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW496='Risk Tables'!$C$44,1,IF(CW496='Risk Tables'!$C$43,2,IF(CW496='Risk Tables'!$C$42, 3, IF(CW496='Risk Tables'!$C$41, 4, IF(CW496='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX496='Risk Tables'!$C$44,1,IF(CX496='Risk Tables'!$C$43,2,IF(CX496='Risk Tables'!$C$42, 3, IF(CX496='Risk Tables'!$C$41, 4, IF(CX496='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY496='Risk Tables'!$C$44,1,IF(CY496='Risk Tables'!$C$43,2,IF(CY496='Risk Tables'!$C$42, 3, IF(CY496='Risk Tables'!$C$41, 4, IF(CY496='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA496='Risk Tables'!$C$44,1,IF(DA496='Risk Tables'!$C$43,2,IF(DA496='Risk Tables'!$C$42, 3, IF(DA496='Risk Tables'!$C$41, 4, IF(DA496='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB496='Risk Tables'!$C$44,1,IF(DB496='Risk Tables'!$C$43,2,IF(DB496='Risk Tables'!$C$42, 3, IF(DB496='Risk Tables'!$C$41, 4, IF(DB496='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC496='Risk Tables'!$C$44,1,IF(DC496='Risk Tables'!$C$43,2,IF(DC496='Risk Tables'!$C$42, 3, IF(DC496='Risk Tables'!$C$41, 4, IF(DC496='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD496='Risk Tables'!$C$44,1,IF(DD496='Risk Tables'!$C$43,2,IF(DD496='Risk Tables'!$C$42, 3, IF(DD496='Risk Tables'!$C$41, 4, IF(DD496='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE496='Risk Tables'!$C$44,1,IF(DE496='Risk Tables'!$C$43,2,IF(DE496='Risk Tables'!$C$42, 3, IF(DE496='Risk Tables'!$C$41, 4, IF(DE496='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF496='Risk Tables'!$C$44,1,IF(DF496='Risk Tables'!$C$43,2,IF(DF496='Risk Tables'!$C$42, 3, IF(DF496='Risk Tables'!$C$41, 4, IF(DF496='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI496:DW496))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI496:DW496, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD496),\"\",((AD496*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P496,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V496),\"\",((V496*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P496,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO496),\"\",((AO496*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P496,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM496),\"\",((AM496*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P496,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI496),\"\",((AI496*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P496,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF496),\"\",((AF496*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P496,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR496),\"\",((AR496*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P496,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL496),\"\",((BL496*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P496,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM496),\"\",((BM496*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P496,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU496),\"\",((AU496*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P496,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW496),\"\",((AW496*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P496,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK496),\"\",(((BK496)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P496,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A497=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I497,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M497,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A497=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H497,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A497=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H497,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A497=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H497,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A497=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H497,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG497),ISBLANK(AR497)),\"\",IF(AR497<0,'Risk Tables'!$C$46,BG497/AR497)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO497),ISBLANK(AR497)),\"\",IF(AR497<0,'Risk Tables'!$C$46,AO497/AR497)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH497=\"\",ISBLANK(CH497)),\"\",IF(CH497>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH497<=Parameters!$E$4,CH497>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH497<=Parameters!$F$4, CH497>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH497<=Parameters!$G$4, CH497>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI497=\"\",CI497=\"--\",ISBLANK(CI497)),\"\",IF(CI497='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI497>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI497<=Parameters!$E$5,CI497>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI497<=Parameters!$F$5, CI497>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI497<=Parameters!$G$5, CI497>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG497=\"\",CG497=\"--\",ISBLANK(CG497)),\"\",IF(CG497>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG497<=Parameters!$E$6,CG497>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG497<=Parameters!$F$6, CG497>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG497<=Parameters!$G$6, CG497>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY497=\"\",BY497=\"--\",ISBLANK(BY497)),\"\",IF(BY497>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY497<=Parameters!$E$8,BY497>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY497<=Parameters!$F$8, BY497>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY497<=Parameters!$G$8, BY497>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ497=\"\",BZ497=\"--\",ISBLANK(BZ497)),\"\",IF(BZ497>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ497<=Parameters!$E$9,BZ497>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ497<=Parameters!$F$9, BZ497>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ497<=Parameters!$G$9, BZ497>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA497=\"\",CA497=\"--\",ISBLANK(CA497)),\"\",IF(CA497<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA497>=Parameters!$E$10,CA497<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA497>=Parameters!$F$10, CA497<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA497>=Parameters!$G$10, CA497<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB497=\"\",CB497=\"--\",ISBLANK(CB497)),\"\",IF(CB497<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB497>=Parameters!$E$11,CB497<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB497>=Parameters!$F$11, CB497<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB497>=Parameters!$G$11, CB497<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO497=\"\",CO497=\"--\",ISBLANK(CO497)),\"\",IF(CO497<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO497>=Parameters!$E$13,CO497<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO497>=Parameters!$F$13, CO497<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO497>=Parameters!$G$13, CO497<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ497=\"\",CJ497=\"--\",ISBLANK(CJ497)),\"\",IF(CJ497='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ497<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ497>=Parameters!$E$14,CJ497<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ497>=Parameters!$F$14, CJ497<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ497>=Parameters!$G$14, CJ497<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK497=\"\",CK497=\"--\",ISBLANK(CK497)),\"\",IF(AND(CK497<Parameters!$E$15, CK497>=0), 'Risk Tables'!$C$44, IF(AND(CK497>=Parameters!$E$15,CK497<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK497>=Parameters!$F$15, CK497<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK497>=Parameters!$G$15, CK497<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM497=\"\",CM497=\"--\",ISBLANK(CM497)),\"\",IF(CM497>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM497<=Parameters!$E$16,CM497>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM497<=Parameters!$F$16, CM497>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM497<=Parameters!$G$16, CM497>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN497=\"\",CN497=\"--\",ISBLANK(CN497)),\"\",IF(CN497>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN497<=Parameters!$E$17,CN497>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN497<=Parameters!$F$17, CN497>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN497<=Parameters!$G$17, CN497>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL497=\"\",CL497=\"--\",ISBLANK(CL497)),\"\",IF(CL497>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL497<=Parameters!$E$18,CL497>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL497<=Parameters!$F$18, CL497>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL497<=Parameters!$G$18, CL497>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP497=\"\",CP497=\"--\",ISBLANK(CP497)),\"\",IF(CP497<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP497>=Parameters!$E$21,CP497<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP497>=Parameters!$F$21, CP497<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP497>=Parameters!$G$21, CP497<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ497=\"\",CQ497=\"--\",ISBLANK(CQ497)),\"\",IF(CQ497<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ497>=Parameters!$E$22,CQ497<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ497>=Parameters!$F$22, CQ497<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ497>=Parameters!$G$22, CQ497<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR497='Risk Tables'!$C$44,1,IF(CR497='Risk Tables'!$C$43,2,IF(CR497='Risk Tables'!$C$42, 3, IF(CR497='Risk Tables'!$C$41, 4, IF(CR497='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS497='Risk Tables'!$C$44,1,IF(CS497='Risk Tables'!$C$43,2,IF(CS497='Risk Tables'!$C$42, 3, IF(CS497='Risk Tables'!$C$41, 4, IF(CS497='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT497='Risk Tables'!$C$44,1,IF(CT497='Risk Tables'!$C$43,2,IF(CT497='Risk Tables'!$C$42, 3, IF(CT497='Risk Tables'!$C$41, 4, IF(CT497='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV497='Risk Tables'!$C$44,1,IF(CV497='Risk Tables'!$C$43,2,IF(CV497='Risk Tables'!$C$42, 3, IF(CV497='Risk Tables'!$C$41, 4, IF(CV497='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW497='Risk Tables'!$C$44,1,IF(CW497='Risk Tables'!$C$43,2,IF(CW497='Risk Tables'!$C$42, 3, IF(CW497='Risk Tables'!$C$41, 4, IF(CW497='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX497='Risk Tables'!$C$44,1,IF(CX497='Risk Tables'!$C$43,2,IF(CX497='Risk Tables'!$C$42, 3, IF(CX497='Risk Tables'!$C$41, 4, IF(CX497='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY497='Risk Tables'!$C$44,1,IF(CY497='Risk Tables'!$C$43,2,IF(CY497='Risk Tables'!$C$42, 3, IF(CY497='Risk Tables'!$C$41, 4, IF(CY497='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA497='Risk Tables'!$C$44,1,IF(DA497='Risk Tables'!$C$43,2,IF(DA497='Risk Tables'!$C$42, 3, IF(DA497='Risk Tables'!$C$41, 4, IF(DA497='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB497='Risk Tables'!$C$44,1,IF(DB497='Risk Tables'!$C$43,2,IF(DB497='Risk Tables'!$C$42, 3, IF(DB497='Risk Tables'!$C$41, 4, IF(DB497='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC497='Risk Tables'!$C$44,1,IF(DC497='Risk Tables'!$C$43,2,IF(DC497='Risk Tables'!$C$42, 3, IF(DC497='Risk Tables'!$C$41, 4, IF(DC497='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD497='Risk Tables'!$C$44,1,IF(DD497='Risk Tables'!$C$43,2,IF(DD497='Risk Tables'!$C$42, 3, IF(DD497='Risk Tables'!$C$41, 4, IF(DD497='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE497='Risk Tables'!$C$44,1,IF(DE497='Risk Tables'!$C$43,2,IF(DE497='Risk Tables'!$C$42, 3, IF(DE497='Risk Tables'!$C$41, 4, IF(DE497='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF497='Risk Tables'!$C$44,1,IF(DF497='Risk Tables'!$C$43,2,IF(DF497='Risk Tables'!$C$42, 3, IF(DF497='Risk Tables'!$C$41, 4, IF(DF497='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI497:DW497))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI497:DW497, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD497),\"\",((AD497*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P497,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V497),\"\",((V497*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P497,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO497),\"\",((AO497*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P497,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM497),\"\",((AM497*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P497,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI497),\"\",((AI497*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P497,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF497),\"\",((AF497*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P497,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR497),\"\",((AR497*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P497,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL497),\"\",((BL497*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P497,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM497),\"\",((BM497*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P497,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU497),\"\",((AU497*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P497,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW497),\"\",((AW497*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P497,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK497),\"\",(((BK497)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P497,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A498=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I498,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M498,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A498=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H498,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A498=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H498,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A498=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H498,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A498=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H498,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG498),ISBLANK(AR498)),\"\",IF(AR498<0,'Risk Tables'!$C$46,BG498/AR498)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO498),ISBLANK(AR498)),\"\",IF(AR498<0,'Risk Tables'!$C$46,AO498/AR498)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH498=\"\",ISBLANK(CH498)),\"\",IF(CH498>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH498<=Parameters!$E$4,CH498>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH498<=Parameters!$F$4, CH498>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH498<=Parameters!$G$4, CH498>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI498=\"\",CI498=\"--\",ISBLANK(CI498)),\"\",IF(CI498='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI498>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI498<=Parameters!$E$5,CI498>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI498<=Parameters!$F$5, CI498>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI498<=Parameters!$G$5, CI498>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG498=\"\",CG498=\"--\",ISBLANK(CG498)),\"\",IF(CG498>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG498<=Parameters!$E$6,CG498>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG498<=Parameters!$F$6, CG498>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG498<=Parameters!$G$6, CG498>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY498=\"\",BY498=\"--\",ISBLANK(BY498)),\"\",IF(BY498>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY498<=Parameters!$E$8,BY498>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY498<=Parameters!$F$8, BY498>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY498<=Parameters!$G$8, BY498>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ498=\"\",BZ498=\"--\",ISBLANK(BZ498)),\"\",IF(BZ498>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ498<=Parameters!$E$9,BZ498>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ498<=Parameters!$F$9, BZ498>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ498<=Parameters!$G$9, BZ498>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA498=\"\",CA498=\"--\",ISBLANK(CA498)),\"\",IF(CA498<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA498>=Parameters!$E$10,CA498<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA498>=Parameters!$F$10, CA498<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA498>=Parameters!$G$10, CA498<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB498=\"\",CB498=\"--\",ISBLANK(CB498)),\"\",IF(CB498<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB498>=Parameters!$E$11,CB498<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB498>=Parameters!$F$11, CB498<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB498>=Parameters!$G$11, CB498<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO498=\"\",CO498=\"--\",ISBLANK(CO498)),\"\",IF(CO498<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO498>=Parameters!$E$13,CO498<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO498>=Parameters!$F$13, CO498<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO498>=Parameters!$G$13, CO498<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ498=\"\",CJ498=\"--\",ISBLANK(CJ498)),\"\",IF(CJ498='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ498<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ498>=Parameters!$E$14,CJ498<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ498>=Parameters!$F$14, CJ498<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ498>=Parameters!$G$14, CJ498<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK498=\"\",CK498=\"--\",ISBLANK(CK498)),\"\",IF(AND(CK498<Parameters!$E$15, CK498>=0), 'Risk Tables'!$C$44, IF(AND(CK498>=Parameters!$E$15,CK498<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK498>=Parameters!$F$15, CK498<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK498>=Parameters!$G$15, CK498<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM498=\"\",CM498=\"--\",ISBLANK(CM498)),\"\",IF(CM498>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM498<=Parameters!$E$16,CM498>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM498<=Parameters!$F$16, CM498>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM498<=Parameters!$G$16, CM498>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN498=\"\",CN498=\"--\",ISBLANK(CN498)),\"\",IF(CN498>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN498<=Parameters!$E$17,CN498>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN498<=Parameters!$F$17, CN498>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN498<=Parameters!$G$17, CN498>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL498=\"\",CL498=\"--\",ISBLANK(CL498)),\"\",IF(CL498>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL498<=Parameters!$E$18,CL498>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL498<=Parameters!$F$18, CL498>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL498<=Parameters!$G$18, CL498>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP498=\"\",CP498=\"--\",ISBLANK(CP498)),\"\",IF(CP498<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP498>=Parameters!$E$21,CP498<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP498>=Parameters!$F$21, CP498<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP498>=Parameters!$G$21, CP498<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ498=\"\",CQ498=\"--\",ISBLANK(CQ498)),\"\",IF(CQ498<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ498>=Parameters!$E$22,CQ498<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ498>=Parameters!$F$22, CQ498<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ498>=Parameters!$G$22, CQ498<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR498='Risk Tables'!$C$44,1,IF(CR498='Risk Tables'!$C$43,2,IF(CR498='Risk Tables'!$C$42, 3, IF(CR498='Risk Tables'!$C$41, 4, IF(CR498='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS498='Risk Tables'!$C$44,1,IF(CS498='Risk Tables'!$C$43,2,IF(CS498='Risk Tables'!$C$42, 3, IF(CS498='Risk Tables'!$C$41, 4, IF(CS498='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT498='Risk Tables'!$C$44,1,IF(CT498='Risk Tables'!$C$43,2,IF(CT498='Risk Tables'!$C$42, 3, IF(CT498='Risk Tables'!$C$41, 4, IF(CT498='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV498='Risk Tables'!$C$44,1,IF(CV498='Risk Tables'!$C$43,2,IF(CV498='Risk Tables'!$C$42, 3, IF(CV498='Risk Tables'!$C$41, 4, IF(CV498='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW498='Risk Tables'!$C$44,1,IF(CW498='Risk Tables'!$C$43,2,IF(CW498='Risk Tables'!$C$42, 3, IF(CW498='Risk Tables'!$C$41, 4, IF(CW498='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX498='Risk Tables'!$C$44,1,IF(CX498='Risk Tables'!$C$43,2,IF(CX498='Risk Tables'!$C$42, 3, IF(CX498='Risk Tables'!$C$41, 4, IF(CX498='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY498='Risk Tables'!$C$44,1,IF(CY498='Risk Tables'!$C$43,2,IF(CY498='Risk Tables'!$C$42, 3, IF(CY498='Risk Tables'!$C$41, 4, IF(CY498='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA498='Risk Tables'!$C$44,1,IF(DA498='Risk Tables'!$C$43,2,IF(DA498='Risk Tables'!$C$42, 3, IF(DA498='Risk Tables'!$C$41, 4, IF(DA498='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB498='Risk Tables'!$C$44,1,IF(DB498='Risk Tables'!$C$43,2,IF(DB498='Risk Tables'!$C$42, 3, IF(DB498='Risk Tables'!$C$41, 4, IF(DB498='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC498='Risk Tables'!$C$44,1,IF(DC498='Risk Tables'!$C$43,2,IF(DC498='Risk Tables'!$C$42, 3, IF(DC498='Risk Tables'!$C$41, 4, IF(DC498='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD498='Risk Tables'!$C$44,1,IF(DD498='Risk Tables'!$C$43,2,IF(DD498='Risk Tables'!$C$42, 3, IF(DD498='Risk Tables'!$C$41, 4, IF(DD498='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE498='Risk Tables'!$C$44,1,IF(DE498='Risk Tables'!$C$43,2,IF(DE498='Risk Tables'!$C$42, 3, IF(DE498='Risk Tables'!$C$41, 4, IF(DE498='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF498='Risk Tables'!$C$44,1,IF(DF498='Risk Tables'!$C$43,2,IF(DF498='Risk Tables'!$C$42, 3, IF(DF498='Risk Tables'!$C$41, 4, IF(DF498='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI498:DW498))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI498:DW498, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD498),\"\",((AD498*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P498,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V498),\"\",((V498*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P498,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO498),\"\",((AO498*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P498,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM498),\"\",((AM498*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P498,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI498),\"\",((AI498*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P498,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF498),\"\",((AF498*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P498,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR498),\"\",((AR498*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P498,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL498),\"\",((BL498*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P498,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM498),\"\",((BM498*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P498,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU498),\"\",((AU498*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P498,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW498),\"\",((AW498*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P498,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK498),\"\",(((BK498)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P498,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A499=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I499,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M499,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A499=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H499,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A499=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H499,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A499=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H499,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A499=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H499,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG499),ISBLANK(AR499)),\"\",IF(AR499<0,'Risk Tables'!$C$46,BG499/AR499)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO499),ISBLANK(AR499)),\"\",IF(AR499<0,'Risk Tables'!$C$46,AO499/AR499)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH499=\"\",ISBLANK(CH499)),\"\",IF(CH499>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH499<=Parameters!$E$4,CH499>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH499<=Parameters!$F$4, CH499>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH499<=Parameters!$G$4, CH499>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI499=\"\",CI499=\"--\",ISBLANK(CI499)),\"\",IF(CI499='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI499>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI499<=Parameters!$E$5,CI499>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI499<=Parameters!$F$5, CI499>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI499<=Parameters!$G$5, CI499>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG499=\"\",CG499=\"--\",ISBLANK(CG499)),\"\",IF(CG499>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG499<=Parameters!$E$6,CG499>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG499<=Parameters!$F$6, CG499>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG499<=Parameters!$G$6, CG499>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY499=\"\",BY499=\"--\",ISBLANK(BY499)),\"\",IF(BY499>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY499<=Parameters!$E$8,BY499>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY499<=Parameters!$F$8, BY499>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY499<=Parameters!$G$8, BY499>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ499=\"\",BZ499=\"--\",ISBLANK(BZ499)),\"\",IF(BZ499>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ499<=Parameters!$E$9,BZ499>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ499<=Parameters!$F$9, BZ499>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ499<=Parameters!$G$9, BZ499>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA499=\"\",CA499=\"--\",ISBLANK(CA499)),\"\",IF(CA499<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA499>=Parameters!$E$10,CA499<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA499>=Parameters!$F$10, CA499<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA499>=Parameters!$G$10, CA499<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB499=\"\",CB499=\"--\",ISBLANK(CB499)),\"\",IF(CB499<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB499>=Parameters!$E$11,CB499<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB499>=Parameters!$F$11, CB499<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB499>=Parameters!$G$11, CB499<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO499=\"\",CO499=\"--\",ISBLANK(CO499)),\"\",IF(CO499<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO499>=Parameters!$E$13,CO499<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO499>=Parameters!$F$13, CO499<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO499>=Parameters!$G$13, CO499<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ499=\"\",CJ499=\"--\",ISBLANK(CJ499)),\"\",IF(CJ499='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ499<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ499>=Parameters!$E$14,CJ499<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ499>=Parameters!$F$14, CJ499<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ499>=Parameters!$G$14, CJ499<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK499=\"\",CK499=\"--\",ISBLANK(CK499)),\"\",IF(AND(CK499<Parameters!$E$15, CK499>=0), 'Risk Tables'!$C$44, IF(AND(CK499>=Parameters!$E$15,CK499<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK499>=Parameters!$F$15, CK499<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK499>=Parameters!$G$15, CK499<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM499=\"\",CM499=\"--\",ISBLANK(CM499)),\"\",IF(CM499>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM499<=Parameters!$E$16,CM499>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM499<=Parameters!$F$16, CM499>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM499<=Parameters!$G$16, CM499>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN499=\"\",CN499=\"--\",ISBLANK(CN499)),\"\",IF(CN499>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN499<=Parameters!$E$17,CN499>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN499<=Parameters!$F$17, CN499>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN499<=Parameters!$G$17, CN499>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL499=\"\",CL499=\"--\",ISBLANK(CL499)),\"\",IF(CL499>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL499<=Parameters!$E$18,CL499>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL499<=Parameters!$F$18, CL499>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL499<=Parameters!$G$18, CL499>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP499=\"\",CP499=\"--\",ISBLANK(CP499)),\"\",IF(CP499<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP499>=Parameters!$E$21,CP499<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP499>=Parameters!$F$21, CP499<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP499>=Parameters!$G$21, CP499<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ499=\"\",CQ499=\"--\",ISBLANK(CQ499)),\"\",IF(CQ499<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ499>=Parameters!$E$22,CQ499<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ499>=Parameters!$F$22, CQ499<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ499>=Parameters!$G$22, CQ499<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR499='Risk Tables'!$C$44,1,IF(CR499='Risk Tables'!$C$43,2,IF(CR499='Risk Tables'!$C$42, 3, IF(CR499='Risk Tables'!$C$41, 4, IF(CR499='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS499='Risk Tables'!$C$44,1,IF(CS499='Risk Tables'!$C$43,2,IF(CS499='Risk Tables'!$C$42, 3, IF(CS499='Risk Tables'!$C$41, 4, IF(CS499='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT499='Risk Tables'!$C$44,1,IF(CT499='Risk Tables'!$C$43,2,IF(CT499='Risk Tables'!$C$42, 3, IF(CT499='Risk Tables'!$C$41, 4, IF(CT499='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV499='Risk Tables'!$C$44,1,IF(CV499='Risk Tables'!$C$43,2,IF(CV499='Risk Tables'!$C$42, 3, IF(CV499='Risk Tables'!$C$41, 4, IF(CV499='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW499='Risk Tables'!$C$44,1,IF(CW499='Risk Tables'!$C$43,2,IF(CW499='Risk Tables'!$C$42, 3, IF(CW499='Risk Tables'!$C$41, 4, IF(CW499='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX499='Risk Tables'!$C$44,1,IF(CX499='Risk Tables'!$C$43,2,IF(CX499='Risk Tables'!$C$42, 3, IF(CX499='Risk Tables'!$C$41, 4, IF(CX499='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY499='Risk Tables'!$C$44,1,IF(CY499='Risk Tables'!$C$43,2,IF(CY499='Risk Tables'!$C$42, 3, IF(CY499='Risk Tables'!$C$41, 4, IF(CY499='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA499='Risk Tables'!$C$44,1,IF(DA499='Risk Tables'!$C$43,2,IF(DA499='Risk Tables'!$C$42, 3, IF(DA499='Risk Tables'!$C$41, 4, IF(DA499='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB499='Risk Tables'!$C$44,1,IF(DB499='Risk Tables'!$C$43,2,IF(DB499='Risk Tables'!$C$42, 3, IF(DB499='Risk Tables'!$C$41, 4, IF(DB499='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC499='Risk Tables'!$C$44,1,IF(DC499='Risk Tables'!$C$43,2,IF(DC499='Risk Tables'!$C$42, 3, IF(DC499='Risk Tables'!$C$41, 4, IF(DC499='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD499='Risk Tables'!$C$44,1,IF(DD499='Risk Tables'!$C$43,2,IF(DD499='Risk Tables'!$C$42, 3, IF(DD499='Risk Tables'!$C$41, 4, IF(DD499='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE499='Risk Tables'!$C$44,1,IF(DE499='Risk Tables'!$C$43,2,IF(DE499='Risk Tables'!$C$42, 3, IF(DE499='Risk Tables'!$C$41, 4, IF(DE499='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF499='Risk Tables'!$C$44,1,IF(DF499='Risk Tables'!$C$43,2,IF(DF499='Risk Tables'!$C$42, 3, IF(DF499='Risk Tables'!$C$41, 4, IF(DF499='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI499:DW499))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI499:DW499, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD499),\"\",((AD499*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P499,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V499),\"\",((V499*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P499,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO499),\"\",((AO499*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P499,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM499),\"\",((AM499*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P499,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI499),\"\",((AI499*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P499,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF499),\"\",((AF499*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P499,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR499),\"\",((AR499*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P499,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL499),\"\",((BL499*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P499,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM499),\"\",((BM499*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P499,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU499),\"\",((AU499*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P499,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW499),\"\",((AW499*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P499,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK499),\"\",(((BK499)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P499,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A500=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I500,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M500,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A500=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H500,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A500=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H500,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A500=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H500,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A500=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H500,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG500),ISBLANK(AR500)),\"\",IF(AR500<0,'Risk Tables'!$C$46,BG500/AR500)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO500),ISBLANK(AR500)),\"\",IF(AR500<0,'Risk Tables'!$C$46,AO500/AR500)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH500=\"\",ISBLANK(CH500)),\"\",IF(CH500>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH500<=Parameters!$E$4,CH500>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH500<=Parameters!$F$4, CH500>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH500<=Parameters!$G$4, CH500>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI500=\"\",CI500=\"--\",ISBLANK(CI500)),\"\",IF(CI500='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI500>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI500<=Parameters!$E$5,CI500>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI500<=Parameters!$F$5, CI500>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI500<=Parameters!$G$5, CI500>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG500=\"\",CG500=\"--\",ISBLANK(CG500)),\"\",IF(CG500>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG500<=Parameters!$E$6,CG500>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG500<=Parameters!$F$6, CG500>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG500<=Parameters!$G$6, CG500>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY500=\"\",BY500=\"--\",ISBLANK(BY500)),\"\",IF(BY500>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY500<=Parameters!$E$8,BY500>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY500<=Parameters!$F$8, BY500>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY500<=Parameters!$G$8, BY500>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ500=\"\",BZ500=\"--\",ISBLANK(BZ500)),\"\",IF(BZ500>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ500<=Parameters!$E$9,BZ500>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ500<=Parameters!$F$9, BZ500>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ500<=Parameters!$G$9, BZ500>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA500=\"\",CA500=\"--\",ISBLANK(CA500)),\"\",IF(CA500<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA500>=Parameters!$E$10,CA500<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA500>=Parameters!$F$10, CA500<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA500>=Parameters!$G$10, CA500<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB500=\"\",CB500=\"--\",ISBLANK(CB500)),\"\",IF(CB500<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB500>=Parameters!$E$11,CB500<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB500>=Parameters!$F$11, CB500<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB500>=Parameters!$G$11, CB500<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO500=\"\",CO500=\"--\",ISBLANK(CO500)),\"\",IF(CO500<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO500>=Parameters!$E$13,CO500<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO500>=Parameters!$F$13, CO500<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO500>=Parameters!$G$13, CO500<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ500=\"\",CJ500=\"--\",ISBLANK(CJ500)),\"\",IF(CJ500='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ500<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ500>=Parameters!$E$14,CJ500<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ500>=Parameters!$F$14, CJ500<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ500>=Parameters!$G$14, CJ500<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK500=\"\",CK500=\"--\",ISBLANK(CK500)),\"\",IF(AND(CK500<Parameters!$E$15, CK500>=0), 'Risk Tables'!$C$44, IF(AND(CK500>=Parameters!$E$15,CK500<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK500>=Parameters!$F$15, CK500<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK500>=Parameters!$G$15, CK500<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM500=\"\",CM500=\"--\",ISBLANK(CM500)),\"\",IF(CM500>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM500<=Parameters!$E$16,CM500>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM500<=Parameters!$F$16, CM500>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM500<=Parameters!$G$16, CM500>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN500=\"\",CN500=\"--\",ISBLANK(CN500)),\"\",IF(CN500>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN500<=Parameters!$E$17,CN500>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN500<=Parameters!$F$17, CN500>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN500<=Parameters!$G$17, CN500>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL500=\"\",CL500=\"--\",ISBLANK(CL500)),\"\",IF(CL500>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL500<=Parameters!$E$18,CL500>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL500<=Parameters!$F$18, CL500>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL500<=Parameters!$G$18, CL500>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP500=\"\",CP500=\"--\",ISBLANK(CP500)),\"\",IF(CP500<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP500>=Parameters!$E$21,CP500<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP500>=Parameters!$F$21, CP500<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP500>=Parameters!$G$21, CP500<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ500=\"\",CQ500=\"--\",ISBLANK(CQ500)),\"\",IF(CQ500<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ500>=Parameters!$E$22,CQ500<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ500>=Parameters!$F$22, CQ500<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ500>=Parameters!$G$22, CQ500<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR500='Risk Tables'!$C$44,1,IF(CR500='Risk Tables'!$C$43,2,IF(CR500='Risk Tables'!$C$42, 3, IF(CR500='Risk Tables'!$C$41, 4, IF(CR500='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS500='Risk Tables'!$C$44,1,IF(CS500='Risk Tables'!$C$43,2,IF(CS500='Risk Tables'!$C$42, 3, IF(CS500='Risk Tables'!$C$41, 4, IF(CS500='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT500='Risk Tables'!$C$44,1,IF(CT500='Risk Tables'!$C$43,2,IF(CT500='Risk Tables'!$C$42, 3, IF(CT500='Risk Tables'!$C$41, 4, IF(CT500='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV500='Risk Tables'!$C$44,1,IF(CV500='Risk Tables'!$C$43,2,IF(CV500='Risk Tables'!$C$42, 3, IF(CV500='Risk Tables'!$C$41, 4, IF(CV500='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW500='Risk Tables'!$C$44,1,IF(CW500='Risk Tables'!$C$43,2,IF(CW500='Risk Tables'!$C$42, 3, IF(CW500='Risk Tables'!$C$41, 4, IF(CW500='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX500='Risk Tables'!$C$44,1,IF(CX500='Risk Tables'!$C$43,2,IF(CX500='Risk Tables'!$C$42, 3, IF(CX500='Risk Tables'!$C$41, 4, IF(CX500='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY500='Risk Tables'!$C$44,1,IF(CY500='Risk Tables'!$C$43,2,IF(CY500='Risk Tables'!$C$42, 3, IF(CY500='Risk Tables'!$C$41, 4, IF(CY500='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA500='Risk Tables'!$C$44,1,IF(DA500='Risk Tables'!$C$43,2,IF(DA500='Risk Tables'!$C$42, 3, IF(DA500='Risk Tables'!$C$41, 4, IF(DA500='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB500='Risk Tables'!$C$44,1,IF(DB500='Risk Tables'!$C$43,2,IF(DB500='Risk Tables'!$C$42, 3, IF(DB500='Risk Tables'!$C$41, 4, IF(DB500='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC500='Risk Tables'!$C$44,1,IF(DC500='Risk Tables'!$C$43,2,IF(DC500='Risk Tables'!$C$42, 3, IF(DC500='Risk Tables'!$C$41, 4, IF(DC500='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD500='Risk Tables'!$C$44,1,IF(DD500='Risk Tables'!$C$43,2,IF(DD500='Risk Tables'!$C$42, 3, IF(DD500='Risk Tables'!$C$41, 4, IF(DD500='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE500='Risk Tables'!$C$44,1,IF(DE500='Risk Tables'!$C$43,2,IF(DE500='Risk Tables'!$C$42, 3, IF(DE500='Risk Tables'!$C$41, 4, IF(DE500='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF500='Risk Tables'!$C$44,1,IF(DF500='Risk Tables'!$C$43,2,IF(DF500='Risk Tables'!$C$42, 3, IF(DF500='Risk Tables'!$C$41, 4, IF(DF500='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI500:DW500))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI500:DW500, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD500),\"\",((AD500*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P500,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V500),\"\",((V500*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P500,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO500),\"\",((AO500*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P500,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM500),\"\",((AM500*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P500,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI500),\"\",((AI500*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P500,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF500),\"\",((AF500*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P500,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR500),\"\",((AR500*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P500,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL500),\"\",((BL500*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P500,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM500),\"\",((BM500*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P500,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU500),\"\",((AU500*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P500,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW500),\"\",((AW500*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P500,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK500),\"\",(((BK500)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P500,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A501=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I501,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M501,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A501=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H501,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A501=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H501,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A501=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H501,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A501=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H501,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG501),ISBLANK(AR501)),\"\",IF(AR501<0,'Risk Tables'!$C$46,BG501/AR501)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO501),ISBLANK(AR501)),\"\",IF(AR501<0,'Risk Tables'!$C$46,AO501/AR501)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH501=\"\",ISBLANK(CH501)),\"\",IF(CH501>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH501<=Parameters!$E$4,CH501>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH501<=Parameters!$F$4, CH501>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH501<=Parameters!$G$4, CH501>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI501=\"\",CI501=\"--\",ISBLANK(CI501)),\"\",IF(CI501='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI501>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI501<=Parameters!$E$5,CI501>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI501<=Parameters!$F$5, CI501>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI501<=Parameters!$G$5, CI501>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG501=\"\",CG501=\"--\",ISBLANK(CG501)),\"\",IF(CG501>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG501<=Parameters!$E$6,CG501>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG501<=Parameters!$F$6, CG501>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG501<=Parameters!$G$6, CG501>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY501=\"\",BY501=\"--\",ISBLANK(BY501)),\"\",IF(BY501>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY501<=Parameters!$E$8,BY501>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY501<=Parameters!$F$8, BY501>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY501<=Parameters!$G$8, BY501>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ501=\"\",BZ501=\"--\",ISBLANK(BZ501)),\"\",IF(BZ501>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ501<=Parameters!$E$9,BZ501>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ501<=Parameters!$F$9, BZ501>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ501<=Parameters!$G$9, BZ501>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA501=\"\",CA501=\"--\",ISBLANK(CA501)),\"\",IF(CA501<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA501>=Parameters!$E$10,CA501<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA501>=Parameters!$F$10, CA501<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA501>=Parameters!$G$10, CA501<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB501=\"\",CB501=\"--\",ISBLANK(CB501)),\"\",IF(CB501<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB501>=Parameters!$E$11,CB501<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB501>=Parameters!$F$11, CB501<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB501>=Parameters!$G$11, CB501<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO501=\"\",CO501=\"--\",ISBLANK(CO501)),\"\",IF(CO501<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO501>=Parameters!$E$13,CO501<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO501>=Parameters!$F$13, CO501<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO501>=Parameters!$G$13, CO501<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ501=\"\",CJ501=\"--\",ISBLANK(CJ501)),\"\",IF(CJ501='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ501<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ501>=Parameters!$E$14,CJ501<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ501>=Parameters!$F$14, CJ501<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ501>=Parameters!$G$14, CJ501<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK501=\"\",CK501=\"--\",ISBLANK(CK501)),\"\",IF(AND(CK501<Parameters!$E$15, CK501>=0), 'Risk Tables'!$C$44, IF(AND(CK501>=Parameters!$E$15,CK501<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK501>=Parameters!$F$15, CK501<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK501>=Parameters!$G$15, CK501<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM501=\"\",CM501=\"--\",ISBLANK(CM501)),\"\",IF(CM501>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM501<=Parameters!$E$16,CM501>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM501<=Parameters!$F$16, CM501>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM501<=Parameters!$G$16, CM501>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN501=\"\",CN501=\"--\",ISBLANK(CN501)),\"\",IF(CN501>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN501<=Parameters!$E$17,CN501>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN501<=Parameters!$F$17, CN501>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN501<=Parameters!$G$17, CN501>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL501=\"\",CL501=\"--\",ISBLANK(CL501)),\"\",IF(CL501>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL501<=Parameters!$E$18,CL501>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL501<=Parameters!$F$18, CL501>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL501<=Parameters!$G$18, CL501>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP501=\"\",CP501=\"--\",ISBLANK(CP501)),\"\",IF(CP501<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP501>=Parameters!$E$21,CP501<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP501>=Parameters!$F$21, CP501<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP501>=Parameters!$G$21, CP501<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ501=\"\",CQ501=\"--\",ISBLANK(CQ501)),\"\",IF(CQ501<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ501>=Parameters!$E$22,CQ501<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ501>=Parameters!$F$22, CQ501<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ501>=Parameters!$G$22, CQ501<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR501='Risk Tables'!$C$44,1,IF(CR501='Risk Tables'!$C$43,2,IF(CR501='Risk Tables'!$C$42, 3, IF(CR501='Risk Tables'!$C$41, 4, IF(CR501='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS501='Risk Tables'!$C$44,1,IF(CS501='Risk Tables'!$C$43,2,IF(CS501='Risk Tables'!$C$42, 3, IF(CS501='Risk Tables'!$C$41, 4, IF(CS501='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT501='Risk Tables'!$C$44,1,IF(CT501='Risk Tables'!$C$43,2,IF(CT501='Risk Tables'!$C$42, 3, IF(CT501='Risk Tables'!$C$41, 4, IF(CT501='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV501='Risk Tables'!$C$44,1,IF(CV501='Risk Tables'!$C$43,2,IF(CV501='Risk Tables'!$C$42, 3, IF(CV501='Risk Tables'!$C$41, 4, IF(CV501='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW501='Risk Tables'!$C$44,1,IF(CW501='Risk Tables'!$C$43,2,IF(CW501='Risk Tables'!$C$42, 3, IF(CW501='Risk Tables'!$C$41, 4, IF(CW501='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX501='Risk Tables'!$C$44,1,IF(CX501='Risk Tables'!$C$43,2,IF(CX501='Risk Tables'!$C$42, 3, IF(CX501='Risk Tables'!$C$41, 4, IF(CX501='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY501='Risk Tables'!$C$44,1,IF(CY501='Risk Tables'!$C$43,2,IF(CY501='Risk Tables'!$C$42, 3, IF(CY501='Risk Tables'!$C$41, 4, IF(CY501='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA501='Risk Tables'!$C$44,1,IF(DA501='Risk Tables'!$C$43,2,IF(DA501='Risk Tables'!$C$42, 3, IF(DA501='Risk Tables'!$C$41, 4, IF(DA501='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB501='Risk Tables'!$C$44,1,IF(DB501='Risk Tables'!$C$43,2,IF(DB501='Risk Tables'!$C$42, 3, IF(DB501='Risk Tables'!$C$41, 4, IF(DB501='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC501='Risk Tables'!$C$44,1,IF(DC501='Risk Tables'!$C$43,2,IF(DC501='Risk Tables'!$C$42, 3, IF(DC501='Risk Tables'!$C$41, 4, IF(DC501='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD501='Risk Tables'!$C$44,1,IF(DD501='Risk Tables'!$C$43,2,IF(DD501='Risk Tables'!$C$42, 3, IF(DD501='Risk Tables'!$C$41, 4, IF(DD501='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE501='Risk Tables'!$C$44,1,IF(DE501='Risk Tables'!$C$43,2,IF(DE501='Risk Tables'!$C$42, 3, IF(DE501='Risk Tables'!$C$41, 4, IF(DE501='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF501='Risk Tables'!$C$44,1,IF(DF501='Risk Tables'!$C$43,2,IF(DF501='Risk Tables'!$C$42, 3, IF(DF501='Risk Tables'!$C$41, 4, IF(DF501='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI501:DW501))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI501:DW501, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD501),\"\",((AD501*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P501,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V501),\"\",((V501*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P501,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO501),\"\",((AO501*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P501,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM501),\"\",((AM501*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P501,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI501),\"\",((AI501*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P501,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF501),\"\",((AF501*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P501,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR501),\"\",((AR501*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P501,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL501),\"\",((BL501*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P501,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM501),\"\",((BM501*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P501,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU501),\"\",((AU501*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P501,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW501),\"\",((AW501*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P501,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK501),\"\",(((BK501)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P501,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A502=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I502,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M502,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A502=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H502,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A502=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H502,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A502=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H502,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A502=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H502,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG502),ISBLANK(AR502)),\"\",IF(AR502<0,'Risk Tables'!$C$46,BG502/AR502)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO502),ISBLANK(AR502)),\"\",IF(AR502<0,'Risk Tables'!$C$46,AO502/AR502)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH502=\"\",ISBLANK(CH502)),\"\",IF(CH502>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH502<=Parameters!$E$4,CH502>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH502<=Parameters!$F$4, CH502>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH502<=Parameters!$G$4, CH502>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI502=\"\",CI502=\"--\",ISBLANK(CI502)),\"\",IF(CI502='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI502>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI502<=Parameters!$E$5,CI502>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI502<=Parameters!$F$5, CI502>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI502<=Parameters!$G$5, CI502>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG502=\"\",CG502=\"--\",ISBLANK(CG502)),\"\",IF(CG502>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG502<=Parameters!$E$6,CG502>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG502<=Parameters!$F$6, CG502>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG502<=Parameters!$G$6, CG502>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY502=\"\",BY502=\"--\",ISBLANK(BY502)),\"\",IF(BY502>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY502<=Parameters!$E$8,BY502>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY502<=Parameters!$F$8, BY502>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY502<=Parameters!$G$8, BY502>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ502=\"\",BZ502=\"--\",ISBLANK(BZ502)),\"\",IF(BZ502>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ502<=Parameters!$E$9,BZ502>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ502<=Parameters!$F$9, BZ502>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ502<=Parameters!$G$9, BZ502>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA502=\"\",CA502=\"--\",ISBLANK(CA502)),\"\",IF(CA502<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA502>=Parameters!$E$10,CA502<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA502>=Parameters!$F$10, CA502<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA502>=Parameters!$G$10, CA502<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB502=\"\",CB502=\"--\",ISBLANK(CB502)),\"\",IF(CB502<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB502>=Parameters!$E$11,CB502<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB502>=Parameters!$F$11, CB502<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB502>=Parameters!$G$11, CB502<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO502=\"\",CO502=\"--\",ISBLANK(CO502)),\"\",IF(CO502<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO502>=Parameters!$E$13,CO502<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO502>=Parameters!$F$13, CO502<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO502>=Parameters!$G$13, CO502<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ502=\"\",CJ502=\"--\",ISBLANK(CJ502)),\"\",IF(CJ502='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ502<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ502>=Parameters!$E$14,CJ502<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ502>=Parameters!$F$14, CJ502<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ502>=Parameters!$G$14, CJ502<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK502=\"\",CK502=\"--\",ISBLANK(CK502)),\"\",IF(AND(CK502<Parameters!$E$15, CK502>=0), 'Risk Tables'!$C$44, IF(AND(CK502>=Parameters!$E$15,CK502<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK502>=Parameters!$F$15, CK502<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK502>=Parameters!$G$15, CK502<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM502=\"\",CM502=\"--\",ISBLANK(CM502)),\"\",IF(CM502>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM502<=Parameters!$E$16,CM502>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM502<=Parameters!$F$16, CM502>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM502<=Parameters!$G$16, CM502>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN502=\"\",CN502=\"--\",ISBLANK(CN502)),\"\",IF(CN502>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN502<=Parameters!$E$17,CN502>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN502<=Parameters!$F$17, CN502>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN502<=Parameters!$G$17, CN502>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL502=\"\",CL502=\"--\",ISBLANK(CL502)),\"\",IF(CL502>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL502<=Parameters!$E$18,CL502>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL502<=Parameters!$F$18, CL502>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL502<=Parameters!$G$18, CL502>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP502=\"\",CP502=\"--\",ISBLANK(CP502)),\"\",IF(CP502<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP502>=Parameters!$E$21,CP502<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP502>=Parameters!$F$21, CP502<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP502>=Parameters!$G$21, CP502<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ502=\"\",CQ502=\"--\",ISBLANK(CQ502)),\"\",IF(CQ502<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ502>=Parameters!$E$22,CQ502<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ502>=Parameters!$F$22, CQ502<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ502>=Parameters!$G$22, CQ502<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR502='Risk Tables'!$C$44,1,IF(CR502='Risk Tables'!$C$43,2,IF(CR502='Risk Tables'!$C$42, 3, IF(CR502='Risk Tables'!$C$41, 4, IF(CR502='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS502='Risk Tables'!$C$44,1,IF(CS502='Risk Tables'!$C$43,2,IF(CS502='Risk Tables'!$C$42, 3, IF(CS502='Risk Tables'!$C$41, 4, IF(CS502='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT502='Risk Tables'!$C$44,1,IF(CT502='Risk Tables'!$C$43,2,IF(CT502='Risk Tables'!$C$42, 3, IF(CT502='Risk Tables'!$C$41, 4, IF(CT502='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV502='Risk Tables'!$C$44,1,IF(CV502='Risk Tables'!$C$43,2,IF(CV502='Risk Tables'!$C$42, 3, IF(CV502='Risk Tables'!$C$41, 4, IF(CV502='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW502='Risk Tables'!$C$44,1,IF(CW502='Risk Tables'!$C$43,2,IF(CW502='Risk Tables'!$C$42, 3, IF(CW502='Risk Tables'!$C$41, 4, IF(CW502='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX502='Risk Tables'!$C$44,1,IF(CX502='Risk Tables'!$C$43,2,IF(CX502='Risk Tables'!$C$42, 3, IF(CX502='Risk Tables'!$C$41, 4, IF(CX502='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY502='Risk Tables'!$C$44,1,IF(CY502='Risk Tables'!$C$43,2,IF(CY502='Risk Tables'!$C$42, 3, IF(CY502='Risk Tables'!$C$41, 4, IF(CY502='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA502='Risk Tables'!$C$44,1,IF(DA502='Risk Tables'!$C$43,2,IF(DA502='Risk Tables'!$C$42, 3, IF(DA502='Risk Tables'!$C$41, 4, IF(DA502='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB502='Risk Tables'!$C$44,1,IF(DB502='Risk Tables'!$C$43,2,IF(DB502='Risk Tables'!$C$42, 3, IF(DB502='Risk Tables'!$C$41, 4, IF(DB502='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC502='Risk Tables'!$C$44,1,IF(DC502='Risk Tables'!$C$43,2,IF(DC502='Risk Tables'!$C$42, 3, IF(DC502='Risk Tables'!$C$41, 4, IF(DC502='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD502='Risk Tables'!$C$44,1,IF(DD502='Risk Tables'!$C$43,2,IF(DD502='Risk Tables'!$C$42, 3, IF(DD502='Risk Tables'!$C$41, 4, IF(DD502='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE502='Risk Tables'!$C$44,1,IF(DE502='Risk Tables'!$C$43,2,IF(DE502='Risk Tables'!$C$42, 3, IF(DE502='Risk Tables'!$C$41, 4, IF(DE502='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF502='Risk Tables'!$C$44,1,IF(DF502='Risk Tables'!$C$43,2,IF(DF502='Risk Tables'!$C$42, 3, IF(DF502='Risk Tables'!$C$41, 4, IF(DF502='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI502:DW502))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI502:DW502, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD502),\"\",((AD502*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P502,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V502),\"\",((V502*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P502,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO502),\"\",((AO502*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P502,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM502),\"\",((AM502*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P502,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI502),\"\",((AI502*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P502,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF502),\"\",((AF502*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P502,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR502),\"\",((AR502*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P502,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL502),\"\",((BL502*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P502,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM502),\"\",((BM502*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P502,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU502),\"\",((AU502*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P502,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW502),\"\",((AW502*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P502,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK502),\"\",(((BK502)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P502,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A503=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I503,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M503,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A503=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H503,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A503=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H503,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A503=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H503,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A503=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H503,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG503),ISBLANK(AR503)),\"\",IF(AR503<0,'Risk Tables'!$C$46,BG503/AR503)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO503),ISBLANK(AR503)),\"\",IF(AR503<0,'Risk Tables'!$C$46,AO503/AR503)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH503=\"\",ISBLANK(CH503)),\"\",IF(CH503>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH503<=Parameters!$E$4,CH503>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH503<=Parameters!$F$4, CH503>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH503<=Parameters!$G$4, CH503>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI503=\"\",CI503=\"--\",ISBLANK(CI503)),\"\",IF(CI503='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI503>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI503<=Parameters!$E$5,CI503>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI503<=Parameters!$F$5, CI503>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI503<=Parameters!$G$5, CI503>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG503=\"\",CG503=\"--\",ISBLANK(CG503)),\"\",IF(CG503>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG503<=Parameters!$E$6,CG503>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG503<=Parameters!$F$6, CG503>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG503<=Parameters!$G$6, CG503>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY503=\"\",BY503=\"--\",ISBLANK(BY503)),\"\",IF(BY503>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY503<=Parameters!$E$8,BY503>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY503<=Parameters!$F$8, BY503>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY503<=Parameters!$G$8, BY503>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ503=\"\",BZ503=\"--\",ISBLANK(BZ503)),\"\",IF(BZ503>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ503<=Parameters!$E$9,BZ503>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ503<=Parameters!$F$9, BZ503>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ503<=Parameters!$G$9, BZ503>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA503=\"\",CA503=\"--\",ISBLANK(CA503)),\"\",IF(CA503<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA503>=Parameters!$E$10,CA503<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA503>=Parameters!$F$10, CA503<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA503>=Parameters!$G$10, CA503<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB503=\"\",CB503=\"--\",ISBLANK(CB503)),\"\",IF(CB503<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB503>=Parameters!$E$11,CB503<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB503>=Parameters!$F$11, CB503<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB503>=Parameters!$G$11, CB503<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO503=\"\",CO503=\"--\",ISBLANK(CO503)),\"\",IF(CO503<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO503>=Parameters!$E$13,CO503<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO503>=Parameters!$F$13, CO503<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO503>=Parameters!$G$13, CO503<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ503=\"\",CJ503=\"--\",ISBLANK(CJ503)),\"\",IF(CJ503='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ503<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ503>=Parameters!$E$14,CJ503<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ503>=Parameters!$F$14, CJ503<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ503>=Parameters!$G$14, CJ503<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK503=\"\",CK503=\"--\",ISBLANK(CK503)),\"\",IF(AND(CK503<Parameters!$E$15, CK503>=0), 'Risk Tables'!$C$44, IF(AND(CK503>=Parameters!$E$15,CK503<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK503>=Parameters!$F$15, CK503<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK503>=Parameters!$G$15, CK503<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM503=\"\",CM503=\"--\",ISBLANK(CM503)),\"\",IF(CM503>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM503<=Parameters!$E$16,CM503>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM503<=Parameters!$F$16, CM503>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM503<=Parameters!$G$16, CM503>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN503=\"\",CN503=\"--\",ISBLANK(CN503)),\"\",IF(CN503>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN503<=Parameters!$E$17,CN503>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN503<=Parameters!$F$17, CN503>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN503<=Parameters!$G$17, CN503>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL503=\"\",CL503=\"--\",ISBLANK(CL503)),\"\",IF(CL503>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL503<=Parameters!$E$18,CL503>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL503<=Parameters!$F$18, CL503>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL503<=Parameters!$G$18, CL503>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP503=\"\",CP503=\"--\",ISBLANK(CP503)),\"\",IF(CP503<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP503>=Parameters!$E$21,CP503<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP503>=Parameters!$F$21, CP503<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP503>=Parameters!$G$21, CP503<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ503=\"\",CQ503=\"--\",ISBLANK(CQ503)),\"\",IF(CQ503<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ503>=Parameters!$E$22,CQ503<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ503>=Parameters!$F$22, CQ503<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ503>=Parameters!$G$22, CQ503<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR503='Risk Tables'!$C$44,1,IF(CR503='Risk Tables'!$C$43,2,IF(CR503='Risk Tables'!$C$42, 3, IF(CR503='Risk Tables'!$C$41, 4, IF(CR503='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS503='Risk Tables'!$C$44,1,IF(CS503='Risk Tables'!$C$43,2,IF(CS503='Risk Tables'!$C$42, 3, IF(CS503='Risk Tables'!$C$41, 4, IF(CS503='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT503='Risk Tables'!$C$44,1,IF(CT503='Risk Tables'!$C$43,2,IF(CT503='Risk Tables'!$C$42, 3, IF(CT503='Risk Tables'!$C$41, 4, IF(CT503='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV503='Risk Tables'!$C$44,1,IF(CV503='Risk Tables'!$C$43,2,IF(CV503='Risk Tables'!$C$42, 3, IF(CV503='Risk Tables'!$C$41, 4, IF(CV503='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW503='Risk Tables'!$C$44,1,IF(CW503='Risk Tables'!$C$43,2,IF(CW503='Risk Tables'!$C$42, 3, IF(CW503='Risk Tables'!$C$41, 4, IF(CW503='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX503='Risk Tables'!$C$44,1,IF(CX503='Risk Tables'!$C$43,2,IF(CX503='Risk Tables'!$C$42, 3, IF(CX503='Risk Tables'!$C$41, 4, IF(CX503='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY503='Risk Tables'!$C$44,1,IF(CY503='Risk Tables'!$C$43,2,IF(CY503='Risk Tables'!$C$42, 3, IF(CY503='Risk Tables'!$C$41, 4, IF(CY503='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA503='Risk Tables'!$C$44,1,IF(DA503='Risk Tables'!$C$43,2,IF(DA503='Risk Tables'!$C$42, 3, IF(DA503='Risk Tables'!$C$41, 4, IF(DA503='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB503='Risk Tables'!$C$44,1,IF(DB503='Risk Tables'!$C$43,2,IF(DB503='Risk Tables'!$C$42, 3, IF(DB503='Risk Tables'!$C$41, 4, IF(DB503='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC503='Risk Tables'!$C$44,1,IF(DC503='Risk Tables'!$C$43,2,IF(DC503='Risk Tables'!$C$42, 3, IF(DC503='Risk Tables'!$C$41, 4, IF(DC503='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD503='Risk Tables'!$C$44,1,IF(DD503='Risk Tables'!$C$43,2,IF(DD503='Risk Tables'!$C$42, 3, IF(DD503='Risk Tables'!$C$41, 4, IF(DD503='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE503='Risk Tables'!$C$44,1,IF(DE503='Risk Tables'!$C$43,2,IF(DE503='Risk Tables'!$C$42, 3, IF(DE503='Risk Tables'!$C$41, 4, IF(DE503='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF503='Risk Tables'!$C$44,1,IF(DF503='Risk Tables'!$C$43,2,IF(DF503='Risk Tables'!$C$42, 3, IF(DF503='Risk Tables'!$C$41, 4, IF(DF503='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI503:DW503))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI503:DW503, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD503),\"\",((AD503*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P503,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V503),\"\",((V503*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P503,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO503),\"\",((AO503*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P503,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM503),\"\",((AM503*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P503,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI503),\"\",((AI503*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P503,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF503),\"\",((AF503*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P503,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR503),\"\",((AR503*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P503,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL503),\"\",((BL503*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P503,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM503),\"\",((BM503*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P503,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU503),\"\",((AU503*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P503,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW503),\"\",((AW503*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P503,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK503),\"\",(((BK503)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P503,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A504=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I504,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M504,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A504=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H504,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A504=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H504,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A504=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H504,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A504=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H504,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG504),ISBLANK(AR504)),\"\",IF(AR504<0,'Risk Tables'!$C$46,BG504/AR504)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO504),ISBLANK(AR504)),\"\",IF(AR504<0,'Risk Tables'!$C$46,AO504/AR504)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH504=\"\",ISBLANK(CH504)),\"\",IF(CH504>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH504<=Parameters!$E$4,CH504>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH504<=Parameters!$F$4, CH504>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH504<=Parameters!$G$4, CH504>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI504=\"\",CI504=\"--\",ISBLANK(CI504)),\"\",IF(CI504='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI504>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI504<=Parameters!$E$5,CI504>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI504<=Parameters!$F$5, CI504>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI504<=Parameters!$G$5, CI504>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG504=\"\",CG504=\"--\",ISBLANK(CG504)),\"\",IF(CG504>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG504<=Parameters!$E$6,CG504>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG504<=Parameters!$F$6, CG504>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG504<=Parameters!$G$6, CG504>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY504=\"\",BY504=\"--\",ISBLANK(BY504)),\"\",IF(BY504>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY504<=Parameters!$E$8,BY504>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY504<=Parameters!$F$8, BY504>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY504<=Parameters!$G$8, BY504>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ504=\"\",BZ504=\"--\",ISBLANK(BZ504)),\"\",IF(BZ504>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ504<=Parameters!$E$9,BZ504>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ504<=Parameters!$F$9, BZ504>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ504<=Parameters!$G$9, BZ504>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA504=\"\",CA504=\"--\",ISBLANK(CA504)),\"\",IF(CA504<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA504>=Parameters!$E$10,CA504<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA504>=Parameters!$F$10, CA504<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA504>=Parameters!$G$10, CA504<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB504=\"\",CB504=\"--\",ISBLANK(CB504)),\"\",IF(CB504<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB504>=Parameters!$E$11,CB504<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB504>=Parameters!$F$11, CB504<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB504>=Parameters!$G$11, CB504<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO504=\"\",CO504=\"--\",ISBLANK(CO504)),\"\",IF(CO504<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO504>=Parameters!$E$13,CO504<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO504>=Parameters!$F$13, CO504<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO504>=Parameters!$G$13, CO504<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ504=\"\",CJ504=\"--\",ISBLANK(CJ504)),\"\",IF(CJ504='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ504<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ504>=Parameters!$E$14,CJ504<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ504>=Parameters!$F$14, CJ504<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ504>=Parameters!$G$14, CJ504<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK504=\"\",CK504=\"--\",ISBLANK(CK504)),\"\",IF(AND(CK504<Parameters!$E$15, CK504>=0), 'Risk Tables'!$C$44, IF(AND(CK504>=Parameters!$E$15,CK504<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK504>=Parameters!$F$15, CK504<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK504>=Parameters!$G$15, CK504<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM504=\"\",CM504=\"--\",ISBLANK(CM504)),\"\",IF(CM504>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM504<=Parameters!$E$16,CM504>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM504<=Parameters!$F$16, CM504>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM504<=Parameters!$G$16, CM504>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN504=\"\",CN504=\"--\",ISBLANK(CN504)),\"\",IF(CN504>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN504<=Parameters!$E$17,CN504>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN504<=Parameters!$F$17, CN504>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN504<=Parameters!$G$17, CN504>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL504=\"\",CL504=\"--\",ISBLANK(CL504)),\"\",IF(CL504>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL504<=Parameters!$E$18,CL504>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL504<=Parameters!$F$18, CL504>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL504<=Parameters!$G$18, CL504>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP504=\"\",CP504=\"--\",ISBLANK(CP504)),\"\",IF(CP504<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP504>=Parameters!$E$21,CP504<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP504>=Parameters!$F$21, CP504<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP504>=Parameters!$G$21, CP504<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ504=\"\",CQ504=\"--\",ISBLANK(CQ504)),\"\",IF(CQ504<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ504>=Parameters!$E$22,CQ504<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ504>=Parameters!$F$22, CQ504<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ504>=Parameters!$G$22, CQ504<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR504='Risk Tables'!$C$44,1,IF(CR504='Risk Tables'!$C$43,2,IF(CR504='Risk Tables'!$C$42, 3, IF(CR504='Risk Tables'!$C$41, 4, IF(CR504='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS504='Risk Tables'!$C$44,1,IF(CS504='Risk Tables'!$C$43,2,IF(CS504='Risk Tables'!$C$42, 3, IF(CS504='Risk Tables'!$C$41, 4, IF(CS504='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT504='Risk Tables'!$C$44,1,IF(CT504='Risk Tables'!$C$43,2,IF(CT504='Risk Tables'!$C$42, 3, IF(CT504='Risk Tables'!$C$41, 4, IF(CT504='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV504='Risk Tables'!$C$44,1,IF(CV504='Risk Tables'!$C$43,2,IF(CV504='Risk Tables'!$C$42, 3, IF(CV504='Risk Tables'!$C$41, 4, IF(CV504='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW504='Risk Tables'!$C$44,1,IF(CW504='Risk Tables'!$C$43,2,IF(CW504='Risk Tables'!$C$42, 3, IF(CW504='Risk Tables'!$C$41, 4, IF(CW504='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX504='Risk Tables'!$C$44,1,IF(CX504='Risk Tables'!$C$43,2,IF(CX504='Risk Tables'!$C$42, 3, IF(CX504='Risk Tables'!$C$41, 4, IF(CX504='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY504='Risk Tables'!$C$44,1,IF(CY504='Risk Tables'!$C$43,2,IF(CY504='Risk Tables'!$C$42, 3, IF(CY504='Risk Tables'!$C$41, 4, IF(CY504='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA504='Risk Tables'!$C$44,1,IF(DA504='Risk Tables'!$C$43,2,IF(DA504='Risk Tables'!$C$42, 3, IF(DA504='Risk Tables'!$C$41, 4, IF(DA504='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB504='Risk Tables'!$C$44,1,IF(DB504='Risk Tables'!$C$43,2,IF(DB504='Risk Tables'!$C$42, 3, IF(DB504='Risk Tables'!$C$41, 4, IF(DB504='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC504='Risk Tables'!$C$44,1,IF(DC504='Risk Tables'!$C$43,2,IF(DC504='Risk Tables'!$C$42, 3, IF(DC504='Risk Tables'!$C$41, 4, IF(DC504='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD504='Risk Tables'!$C$44,1,IF(DD504='Risk Tables'!$C$43,2,IF(DD504='Risk Tables'!$C$42, 3, IF(DD504='Risk Tables'!$C$41, 4, IF(DD504='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE504='Risk Tables'!$C$44,1,IF(DE504='Risk Tables'!$C$43,2,IF(DE504='Risk Tables'!$C$42, 3, IF(DE504='Risk Tables'!$C$41, 4, IF(DE504='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF504='Risk Tables'!$C$44,1,IF(DF504='Risk Tables'!$C$43,2,IF(DF504='Risk Tables'!$C$42, 3, IF(DF504='Risk Tables'!$C$41, 4, IF(DF504='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI504:DW504))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI504:DW504, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD504),\"\",((AD504*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P504,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V504),\"\",((V504*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P504,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO504),\"\",((AO504*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P504,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM504),\"\",((AM504*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P504,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI504),\"\",((AI504*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P504,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF504),\"\",((AF504*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P504,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR504),\"\",((AR504*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P504,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL504),\"\",((BL504*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P504,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM504),\"\",((BM504*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P504,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU504),\"\",((AU504*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P504,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW504),\"\",((AW504*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P504,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK504),\"\",(((BK504)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P504,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A505=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I505,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M505,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A505=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H505,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A505=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H505,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A505=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H505,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A505=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H505,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG505),ISBLANK(AR505)),\"\",IF(AR505<0,'Risk Tables'!$C$46,BG505/AR505)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO505),ISBLANK(AR505)),\"\",IF(AR505<0,'Risk Tables'!$C$46,AO505/AR505)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH505=\"\",ISBLANK(CH505)),\"\",IF(CH505>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH505<=Parameters!$E$4,CH505>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH505<=Parameters!$F$4, CH505>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH505<=Parameters!$G$4, CH505>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI505=\"\",CI505=\"--\",ISBLANK(CI505)),\"\",IF(CI505='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI505>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI505<=Parameters!$E$5,CI505>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI505<=Parameters!$F$5, CI505>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI505<=Parameters!$G$5, CI505>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG505=\"\",CG505=\"--\",ISBLANK(CG505)),\"\",IF(CG505>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG505<=Parameters!$E$6,CG505>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG505<=Parameters!$F$6, CG505>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG505<=Parameters!$G$6, CG505>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY505=\"\",BY505=\"--\",ISBLANK(BY505)),\"\",IF(BY505>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY505<=Parameters!$E$8,BY505>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY505<=Parameters!$F$8, BY505>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY505<=Parameters!$G$8, BY505>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ505=\"\",BZ505=\"--\",ISBLANK(BZ505)),\"\",IF(BZ505>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ505<=Parameters!$E$9,BZ505>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ505<=Parameters!$F$9, BZ505>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ505<=Parameters!$G$9, BZ505>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA505=\"\",CA505=\"--\",ISBLANK(CA505)),\"\",IF(CA505<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA505>=Parameters!$E$10,CA505<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA505>=Parameters!$F$10, CA505<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA505>=Parameters!$G$10, CA505<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB505=\"\",CB505=\"--\",ISBLANK(CB505)),\"\",IF(CB505<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB505>=Parameters!$E$11,CB505<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB505>=Parameters!$F$11, CB505<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB505>=Parameters!$G$11, CB505<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO505=\"\",CO505=\"--\",ISBLANK(CO505)),\"\",IF(CO505<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO505>=Parameters!$E$13,CO505<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO505>=Parameters!$F$13, CO505<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO505>=Parameters!$G$13, CO505<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ505=\"\",CJ505=\"--\",ISBLANK(CJ505)),\"\",IF(CJ505='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ505<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ505>=Parameters!$E$14,CJ505<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ505>=Parameters!$F$14, CJ505<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ505>=Parameters!$G$14, CJ505<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK505=\"\",CK505=\"--\",ISBLANK(CK505)),\"\",IF(AND(CK505<Parameters!$E$15, CK505>=0), 'Risk Tables'!$C$44, IF(AND(CK505>=Parameters!$E$15,CK505<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK505>=Parameters!$F$15, CK505<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK505>=Parameters!$G$15, CK505<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM505=\"\",CM505=\"--\",ISBLANK(CM505)),\"\",IF(CM505>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM505<=Parameters!$E$16,CM505>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM505<=Parameters!$F$16, CM505>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM505<=Parameters!$G$16, CM505>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN505=\"\",CN505=\"--\",ISBLANK(CN505)),\"\",IF(CN505>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN505<=Parameters!$E$17,CN505>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN505<=Parameters!$F$17, CN505>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN505<=Parameters!$G$17, CN505>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL505=\"\",CL505=\"--\",ISBLANK(CL505)),\"\",IF(CL505>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL505<=Parameters!$E$18,CL505>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL505<=Parameters!$F$18, CL505>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL505<=Parameters!$G$18, CL505>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP505=\"\",CP505=\"--\",ISBLANK(CP505)),\"\",IF(CP505<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP505>=Parameters!$E$21,CP505<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP505>=Parameters!$F$21, CP505<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP505>=Parameters!$G$21, CP505<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ505=\"\",CQ505=\"--\",ISBLANK(CQ505)),\"\",IF(CQ505<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ505>=Parameters!$E$22,CQ505<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ505>=Parameters!$F$22, CQ505<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ505>=Parameters!$G$22, CQ505<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR505='Risk Tables'!$C$44,1,IF(CR505='Risk Tables'!$C$43,2,IF(CR505='Risk Tables'!$C$42, 3, IF(CR505='Risk Tables'!$C$41, 4, IF(CR505='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS505='Risk Tables'!$C$44,1,IF(CS505='Risk Tables'!$C$43,2,IF(CS505='Risk Tables'!$C$42, 3, IF(CS505='Risk Tables'!$C$41, 4, IF(CS505='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT505='Risk Tables'!$C$44,1,IF(CT505='Risk Tables'!$C$43,2,IF(CT505='Risk Tables'!$C$42, 3, IF(CT505='Risk Tables'!$C$41, 4, IF(CT505='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV505='Risk Tables'!$C$44,1,IF(CV505='Risk Tables'!$C$43,2,IF(CV505='Risk Tables'!$C$42, 3, IF(CV505='Risk Tables'!$C$41, 4, IF(CV505='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW505='Risk Tables'!$C$44,1,IF(CW505='Risk Tables'!$C$43,2,IF(CW505='Risk Tables'!$C$42, 3, IF(CW505='Risk Tables'!$C$41, 4, IF(CW505='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX505='Risk Tables'!$C$44,1,IF(CX505='Risk Tables'!$C$43,2,IF(CX505='Risk Tables'!$C$42, 3, IF(CX505='Risk Tables'!$C$41, 4, IF(CX505='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY505='Risk Tables'!$C$44,1,IF(CY505='Risk Tables'!$C$43,2,IF(CY505='Risk Tables'!$C$42, 3, IF(CY505='Risk Tables'!$C$41, 4, IF(CY505='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA505='Risk Tables'!$C$44,1,IF(DA505='Risk Tables'!$C$43,2,IF(DA505='Risk Tables'!$C$42, 3, IF(DA505='Risk Tables'!$C$41, 4, IF(DA505='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB505='Risk Tables'!$C$44,1,IF(DB505='Risk Tables'!$C$43,2,IF(DB505='Risk Tables'!$C$42, 3, IF(DB505='Risk Tables'!$C$41, 4, IF(DB505='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC505='Risk Tables'!$C$44,1,IF(DC505='Risk Tables'!$C$43,2,IF(DC505='Risk Tables'!$C$42, 3, IF(DC505='Risk Tables'!$C$41, 4, IF(DC505='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD505='Risk Tables'!$C$44,1,IF(DD505='Risk Tables'!$C$43,2,IF(DD505='Risk Tables'!$C$42, 3, IF(DD505='Risk Tables'!$C$41, 4, IF(DD505='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE505='Risk Tables'!$C$44,1,IF(DE505='Risk Tables'!$C$43,2,IF(DE505='Risk Tables'!$C$42, 3, IF(DE505='Risk Tables'!$C$41, 4, IF(DE505='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF505='Risk Tables'!$C$44,1,IF(DF505='Risk Tables'!$C$43,2,IF(DF505='Risk Tables'!$C$42, 3, IF(DF505='Risk Tables'!$C$41, 4, IF(DF505='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI505:DW505))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI505:DW505, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD505),\"\",((AD505*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P505,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V505),\"\",((V505*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P505,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO505),\"\",((AO505*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P505,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM505),\"\",((AM505*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P505,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI505),\"\",((AI505*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P505,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF505),\"\",((AF505*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P505,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR505),\"\",((AR505*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P505,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL505),\"\",((BL505*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P505,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM505),\"\",((BM505*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P505,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU505),\"\",((AU505*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P505,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW505),\"\",((AW505*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P505,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK505),\"\",(((BK505)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P505,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A506=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I506,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M506,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A506=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H506,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A506=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H506,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A506=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H506,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A506=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H506,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG506),ISBLANK(AR506)),\"\",IF(AR506<0,'Risk Tables'!$C$46,BG506/AR506)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO506),ISBLANK(AR506)),\"\",IF(AR506<0,'Risk Tables'!$C$46,AO506/AR506)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH506=\"\",ISBLANK(CH506)),\"\",IF(CH506>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH506<=Parameters!$E$4,CH506>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH506<=Parameters!$F$4, CH506>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH506<=Parameters!$G$4, CH506>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI506=\"\",CI506=\"--\",ISBLANK(CI506)),\"\",IF(CI506='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI506>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI506<=Parameters!$E$5,CI506>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI506<=Parameters!$F$5, CI506>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI506<=Parameters!$G$5, CI506>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG506=\"\",CG506=\"--\",ISBLANK(CG506)),\"\",IF(CG506>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG506<=Parameters!$E$6,CG506>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG506<=Parameters!$F$6, CG506>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG506<=Parameters!$G$6, CG506>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY506=\"\",BY506=\"--\",ISBLANK(BY506)),\"\",IF(BY506>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY506<=Parameters!$E$8,BY506>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY506<=Parameters!$F$8, BY506>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY506<=Parameters!$G$8, BY506>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ506=\"\",BZ506=\"--\",ISBLANK(BZ506)),\"\",IF(BZ506>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ506<=Parameters!$E$9,BZ506>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ506<=Parameters!$F$9, BZ506>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ506<=Parameters!$G$9, BZ506>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA506=\"\",CA506=\"--\",ISBLANK(CA506)),\"\",IF(CA506<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA506>=Parameters!$E$10,CA506<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA506>=Parameters!$F$10, CA506<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA506>=Parameters!$G$10, CA506<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB506=\"\",CB506=\"--\",ISBLANK(CB506)),\"\",IF(CB506<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB506>=Parameters!$E$11,CB506<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB506>=Parameters!$F$11, CB506<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB506>=Parameters!$G$11, CB506<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO506=\"\",CO506=\"--\",ISBLANK(CO506)),\"\",IF(CO506<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO506>=Parameters!$E$13,CO506<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO506>=Parameters!$F$13, CO506<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO506>=Parameters!$G$13, CO506<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ506=\"\",CJ506=\"--\",ISBLANK(CJ506)),\"\",IF(CJ506='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ506<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ506>=Parameters!$E$14,CJ506<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ506>=Parameters!$F$14, CJ506<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ506>=Parameters!$G$14, CJ506<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK506=\"\",CK506=\"--\",ISBLANK(CK506)),\"\",IF(AND(CK506<Parameters!$E$15, CK506>=0), 'Risk Tables'!$C$44, IF(AND(CK506>=Parameters!$E$15,CK506<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK506>=Parameters!$F$15, CK506<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK506>=Parameters!$G$15, CK506<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM506=\"\",CM506=\"--\",ISBLANK(CM506)),\"\",IF(CM506>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM506<=Parameters!$E$16,CM506>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM506<=Parameters!$F$16, CM506>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM506<=Parameters!$G$16, CM506>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN506=\"\",CN506=\"--\",ISBLANK(CN506)),\"\",IF(CN506>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN506<=Parameters!$E$17,CN506>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN506<=Parameters!$F$17, CN506>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN506<=Parameters!$G$17, CN506>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL506=\"\",CL506=\"--\",ISBLANK(CL506)),\"\",IF(CL506>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL506<=Parameters!$E$18,CL506>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL506<=Parameters!$F$18, CL506>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL506<=Parameters!$G$18, CL506>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP506=\"\",CP506=\"--\",ISBLANK(CP506)),\"\",IF(CP506<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP506>=Parameters!$E$21,CP506<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP506>=Parameters!$F$21, CP506<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP506>=Parameters!$G$21, CP506<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ506=\"\",CQ506=\"--\",ISBLANK(CQ506)),\"\",IF(CQ506<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ506>=Parameters!$E$22,CQ506<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ506>=Parameters!$F$22, CQ506<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ506>=Parameters!$G$22, CQ506<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR506='Risk Tables'!$C$44,1,IF(CR506='Risk Tables'!$C$43,2,IF(CR506='Risk Tables'!$C$42, 3, IF(CR506='Risk Tables'!$C$41, 4, IF(CR506='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS506='Risk Tables'!$C$44,1,IF(CS506='Risk Tables'!$C$43,2,IF(CS506='Risk Tables'!$C$42, 3, IF(CS506='Risk Tables'!$C$41, 4, IF(CS506='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT506='Risk Tables'!$C$44,1,IF(CT506='Risk Tables'!$C$43,2,IF(CT506='Risk Tables'!$C$42, 3, IF(CT506='Risk Tables'!$C$41, 4, IF(CT506='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV506='Risk Tables'!$C$44,1,IF(CV506='Risk Tables'!$C$43,2,IF(CV506='Risk Tables'!$C$42, 3, IF(CV506='Risk Tables'!$C$41, 4, IF(CV506='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW506='Risk Tables'!$C$44,1,IF(CW506='Risk Tables'!$C$43,2,IF(CW506='Risk Tables'!$C$42, 3, IF(CW506='Risk Tables'!$C$41, 4, IF(CW506='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX506='Risk Tables'!$C$44,1,IF(CX506='Risk Tables'!$C$43,2,IF(CX506='Risk Tables'!$C$42, 3, IF(CX506='Risk Tables'!$C$41, 4, IF(CX506='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY506='Risk Tables'!$C$44,1,IF(CY506='Risk Tables'!$C$43,2,IF(CY506='Risk Tables'!$C$42, 3, IF(CY506='Risk Tables'!$C$41, 4, IF(CY506='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA506='Risk Tables'!$C$44,1,IF(DA506='Risk Tables'!$C$43,2,IF(DA506='Risk Tables'!$C$42, 3, IF(DA506='Risk Tables'!$C$41, 4, IF(DA506='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB506='Risk Tables'!$C$44,1,IF(DB506='Risk Tables'!$C$43,2,IF(DB506='Risk Tables'!$C$42, 3, IF(DB506='Risk Tables'!$C$41, 4, IF(DB506='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC506='Risk Tables'!$C$44,1,IF(DC506='Risk Tables'!$C$43,2,IF(DC506='Risk Tables'!$C$42, 3, IF(DC506='Risk Tables'!$C$41, 4, IF(DC506='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD506='Risk Tables'!$C$44,1,IF(DD506='Risk Tables'!$C$43,2,IF(DD506='Risk Tables'!$C$42, 3, IF(DD506='Risk Tables'!$C$41, 4, IF(DD506='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE506='Risk Tables'!$C$44,1,IF(DE506='Risk Tables'!$C$43,2,IF(DE506='Risk Tables'!$C$42, 3, IF(DE506='Risk Tables'!$C$41, 4, IF(DE506='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF506='Risk Tables'!$C$44,1,IF(DF506='Risk Tables'!$C$43,2,IF(DF506='Risk Tables'!$C$42, 3, IF(DF506='Risk Tables'!$C$41, 4, IF(DF506='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI506:DW506))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI506:DW506, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD506),\"\",((AD506*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P506,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V506),\"\",((V506*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P506,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO506),\"\",((AO506*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P506,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM506),\"\",((AM506*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P506,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI506),\"\",((AI506*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P506,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF506),\"\",((AF506*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P506,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR506),\"\",((AR506*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P506,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL506),\"\",((BL506*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P506,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM506),\"\",((BM506*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P506,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU506),\"\",((AU506*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P506,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW506),\"\",((AW506*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P506,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK506),\"\",(((BK506)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P506,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A507=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I507,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M507,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A507=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H507,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A507=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H507,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A507=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H507,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A507=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H507,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG507),ISBLANK(AR507)),\"\",IF(AR507<0,'Risk Tables'!$C$46,BG507/AR507)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO507),ISBLANK(AR507)),\"\",IF(AR507<0,'Risk Tables'!$C$46,AO507/AR507)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH507=\"\",ISBLANK(CH507)),\"\",IF(CH507>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH507<=Parameters!$E$4,CH507>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH507<=Parameters!$F$4, CH507>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH507<=Parameters!$G$4, CH507>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI507=\"\",CI507=\"--\",ISBLANK(CI507)),\"\",IF(CI507='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI507>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI507<=Parameters!$E$5,CI507>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI507<=Parameters!$F$5, CI507>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI507<=Parameters!$G$5, CI507>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG507=\"\",CG507=\"--\",ISBLANK(CG507)),\"\",IF(CG507>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG507<=Parameters!$E$6,CG507>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG507<=Parameters!$F$6, CG507>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG507<=Parameters!$G$6, CG507>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY507=\"\",BY507=\"--\",ISBLANK(BY507)),\"\",IF(BY507>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY507<=Parameters!$E$8,BY507>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY507<=Parameters!$F$8, BY507>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY507<=Parameters!$G$8, BY507>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ507=\"\",BZ507=\"--\",ISBLANK(BZ507)),\"\",IF(BZ507>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ507<=Parameters!$E$9,BZ507>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ507<=Parameters!$F$9, BZ507>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ507<=Parameters!$G$9, BZ507>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA507=\"\",CA507=\"--\",ISBLANK(CA507)),\"\",IF(CA507<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA507>=Parameters!$E$10,CA507<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA507>=Parameters!$F$10, CA507<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA507>=Parameters!$G$10, CA507<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB507=\"\",CB507=\"--\",ISBLANK(CB507)),\"\",IF(CB507<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB507>=Parameters!$E$11,CB507<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB507>=Parameters!$F$11, CB507<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB507>=Parameters!$G$11, CB507<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO507=\"\",CO507=\"--\",ISBLANK(CO507)),\"\",IF(CO507<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO507>=Parameters!$E$13,CO507<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO507>=Parameters!$F$13, CO507<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO507>=Parameters!$G$13, CO507<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ507=\"\",CJ507=\"--\",ISBLANK(CJ507)),\"\",IF(CJ507='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ507<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ507>=Parameters!$E$14,CJ507<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ507>=Parameters!$F$14, CJ507<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ507>=Parameters!$G$14, CJ507<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK507=\"\",CK507=\"--\",ISBLANK(CK507)),\"\",IF(AND(CK507<Parameters!$E$15, CK507>=0), 'Risk Tables'!$C$44, IF(AND(CK507>=Parameters!$E$15,CK507<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK507>=Parameters!$F$15, CK507<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK507>=Parameters!$G$15, CK507<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM507=\"\",CM507=\"--\",ISBLANK(CM507)),\"\",IF(CM507>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM507<=Parameters!$E$16,CM507>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM507<=Parameters!$F$16, CM507>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM507<=Parameters!$G$16, CM507>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN507=\"\",CN507=\"--\",ISBLANK(CN507)),\"\",IF(CN507>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN507<=Parameters!$E$17,CN507>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN507<=Parameters!$F$17, CN507>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN507<=Parameters!$G$17, CN507>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL507=\"\",CL507=\"--\",ISBLANK(CL507)),\"\",IF(CL507>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL507<=Parameters!$E$18,CL507>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL507<=Parameters!$F$18, CL507>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL507<=Parameters!$G$18, CL507>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP507=\"\",CP507=\"--\",ISBLANK(CP507)),\"\",IF(CP507<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP507>=Parameters!$E$21,CP507<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP507>=Parameters!$F$21, CP507<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP507>=Parameters!$G$21, CP507<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ507=\"\",CQ507=\"--\",ISBLANK(CQ507)),\"\",IF(CQ507<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ507>=Parameters!$E$22,CQ507<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ507>=Parameters!$F$22, CQ507<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ507>=Parameters!$G$22, CQ507<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR507='Risk Tables'!$C$44,1,IF(CR507='Risk Tables'!$C$43,2,IF(CR507='Risk Tables'!$C$42, 3, IF(CR507='Risk Tables'!$C$41, 4, IF(CR507='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS507='Risk Tables'!$C$44,1,IF(CS507='Risk Tables'!$C$43,2,IF(CS507='Risk Tables'!$C$42, 3, IF(CS507='Risk Tables'!$C$41, 4, IF(CS507='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT507='Risk Tables'!$C$44,1,IF(CT507='Risk Tables'!$C$43,2,IF(CT507='Risk Tables'!$C$42, 3, IF(CT507='Risk Tables'!$C$41, 4, IF(CT507='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV507='Risk Tables'!$C$44,1,IF(CV507='Risk Tables'!$C$43,2,IF(CV507='Risk Tables'!$C$42, 3, IF(CV507='Risk Tables'!$C$41, 4, IF(CV507='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW507='Risk Tables'!$C$44,1,IF(CW507='Risk Tables'!$C$43,2,IF(CW507='Risk Tables'!$C$42, 3, IF(CW507='Risk Tables'!$C$41, 4, IF(CW507='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX507='Risk Tables'!$C$44,1,IF(CX507='Risk Tables'!$C$43,2,IF(CX507='Risk Tables'!$C$42, 3, IF(CX507='Risk Tables'!$C$41, 4, IF(CX507='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY507='Risk Tables'!$C$44,1,IF(CY507='Risk Tables'!$C$43,2,IF(CY507='Risk Tables'!$C$42, 3, IF(CY507='Risk Tables'!$C$41, 4, IF(CY507='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA507='Risk Tables'!$C$44,1,IF(DA507='Risk Tables'!$C$43,2,IF(DA507='Risk Tables'!$C$42, 3, IF(DA507='Risk Tables'!$C$41, 4, IF(DA507='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB507='Risk Tables'!$C$44,1,IF(DB507='Risk Tables'!$C$43,2,IF(DB507='Risk Tables'!$C$42, 3, IF(DB507='Risk Tables'!$C$41, 4, IF(DB507='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC507='Risk Tables'!$C$44,1,IF(DC507='Risk Tables'!$C$43,2,IF(DC507='Risk Tables'!$C$42, 3, IF(DC507='Risk Tables'!$C$41, 4, IF(DC507='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD507='Risk Tables'!$C$44,1,IF(DD507='Risk Tables'!$C$43,2,IF(DD507='Risk Tables'!$C$42, 3, IF(DD507='Risk Tables'!$C$41, 4, IF(DD507='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE507='Risk Tables'!$C$44,1,IF(DE507='Risk Tables'!$C$43,2,IF(DE507='Risk Tables'!$C$42, 3, IF(DE507='Risk Tables'!$C$41, 4, IF(DE507='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF507='Risk Tables'!$C$44,1,IF(DF507='Risk Tables'!$C$43,2,IF(DF507='Risk Tables'!$C$42, 3, IF(DF507='Risk Tables'!$C$41, 4, IF(DF507='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI507:DW507))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI507:DW507, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD507),\"\",((AD507*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P507,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V507),\"\",((V507*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P507,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO507),\"\",((AO507*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P507,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM507),\"\",((AM507*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P507,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI507),\"\",((AI507*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P507,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF507),\"\",((AF507*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P507,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR507),\"\",((AR507*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P507,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL507),\"\",((BL507*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P507,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM507),\"\",((BM507*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P507,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU507),\"\",((AU507*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P507,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW507),\"\",((AW507*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P507,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK507),\"\",(((BK507)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P507,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A508=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I508,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M508,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A508=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H508,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A508=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H508,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A508=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H508,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A508=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H508,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG508),ISBLANK(AR508)),\"\",IF(AR508<0,'Risk Tables'!$C$46,BG508/AR508)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO508),ISBLANK(AR508)),\"\",IF(AR508<0,'Risk Tables'!$C$46,AO508/AR508)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH508=\"\",ISBLANK(CH508)),\"\",IF(CH508>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH508<=Parameters!$E$4,CH508>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH508<=Parameters!$F$4, CH508>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH508<=Parameters!$G$4, CH508>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI508=\"\",CI508=\"--\",ISBLANK(CI508)),\"\",IF(CI508='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI508>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI508<=Parameters!$E$5,CI508>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI508<=Parameters!$F$5, CI508>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI508<=Parameters!$G$5, CI508>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG508=\"\",CG508=\"--\",ISBLANK(CG508)),\"\",IF(CG508>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG508<=Parameters!$E$6,CG508>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG508<=Parameters!$F$6, CG508>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG508<=Parameters!$G$6, CG508>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY508=\"\",BY508=\"--\",ISBLANK(BY508)),\"\",IF(BY508>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY508<=Parameters!$E$8,BY508>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY508<=Parameters!$F$8, BY508>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY508<=Parameters!$G$8, BY508>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ508=\"\",BZ508=\"--\",ISBLANK(BZ508)),\"\",IF(BZ508>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ508<=Parameters!$E$9,BZ508>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ508<=Parameters!$F$9, BZ508>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ508<=Parameters!$G$9, BZ508>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA508=\"\",CA508=\"--\",ISBLANK(CA508)),\"\",IF(CA508<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA508>=Parameters!$E$10,CA508<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA508>=Parameters!$F$10, CA508<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA508>=Parameters!$G$10, CA508<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB508=\"\",CB508=\"--\",ISBLANK(CB508)),\"\",IF(CB508<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB508>=Parameters!$E$11,CB508<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB508>=Parameters!$F$11, CB508<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB508>=Parameters!$G$11, CB508<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO508=\"\",CO508=\"--\",ISBLANK(CO508)),\"\",IF(CO508<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO508>=Parameters!$E$13,CO508<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO508>=Parameters!$F$13, CO508<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO508>=Parameters!$G$13, CO508<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ508=\"\",CJ508=\"--\",ISBLANK(CJ508)),\"\",IF(CJ508='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ508<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ508>=Parameters!$E$14,CJ508<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ508>=Parameters!$F$14, CJ508<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ508>=Parameters!$G$14, CJ508<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK508=\"\",CK508=\"--\",ISBLANK(CK508)),\"\",IF(AND(CK508<Parameters!$E$15, CK508>=0), 'Risk Tables'!$C$44, IF(AND(CK508>=Parameters!$E$15,CK508<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK508>=Parameters!$F$15, CK508<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK508>=Parameters!$G$15, CK508<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM508=\"\",CM508=\"--\",ISBLANK(CM508)),\"\",IF(CM508>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM508<=Parameters!$E$16,CM508>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM508<=Parameters!$F$16, CM508>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM508<=Parameters!$G$16, CM508>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN508=\"\",CN508=\"--\",ISBLANK(CN508)),\"\",IF(CN508>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN508<=Parameters!$E$17,CN508>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN508<=Parameters!$F$17, CN508>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN508<=Parameters!$G$17, CN508>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL508=\"\",CL508=\"--\",ISBLANK(CL508)),\"\",IF(CL508>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL508<=Parameters!$E$18,CL508>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL508<=Parameters!$F$18, CL508>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL508<=Parameters!$G$18, CL508>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP508=\"\",CP508=\"--\",ISBLANK(CP508)),\"\",IF(CP508<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP508>=Parameters!$E$21,CP508<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP508>=Parameters!$F$21, CP508<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP508>=Parameters!$G$21, CP508<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ508=\"\",CQ508=\"--\",ISBLANK(CQ508)),\"\",IF(CQ508<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ508>=Parameters!$E$22,CQ508<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ508>=Parameters!$F$22, CQ508<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ508>=Parameters!$G$22, CQ508<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR508='Risk Tables'!$C$44,1,IF(CR508='Risk Tables'!$C$43,2,IF(CR508='Risk Tables'!$C$42, 3, IF(CR508='Risk Tables'!$C$41, 4, IF(CR508='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS508='Risk Tables'!$C$44,1,IF(CS508='Risk Tables'!$C$43,2,IF(CS508='Risk Tables'!$C$42, 3, IF(CS508='Risk Tables'!$C$41, 4, IF(CS508='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT508='Risk Tables'!$C$44,1,IF(CT508='Risk Tables'!$C$43,2,IF(CT508='Risk Tables'!$C$42, 3, IF(CT508='Risk Tables'!$C$41, 4, IF(CT508='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV508='Risk Tables'!$C$44,1,IF(CV508='Risk Tables'!$C$43,2,IF(CV508='Risk Tables'!$C$42, 3, IF(CV508='Risk Tables'!$C$41, 4, IF(CV508='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW508='Risk Tables'!$C$44,1,IF(CW508='Risk Tables'!$C$43,2,IF(CW508='Risk Tables'!$C$42, 3, IF(CW508='Risk Tables'!$C$41, 4, IF(CW508='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX508='Risk Tables'!$C$44,1,IF(CX508='Risk Tables'!$C$43,2,IF(CX508='Risk Tables'!$C$42, 3, IF(CX508='Risk Tables'!$C$41, 4, IF(CX508='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY508='Risk Tables'!$C$44,1,IF(CY508='Risk Tables'!$C$43,2,IF(CY508='Risk Tables'!$C$42, 3, IF(CY508='Risk Tables'!$C$41, 4, IF(CY508='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA508='Risk Tables'!$C$44,1,IF(DA508='Risk Tables'!$C$43,2,IF(DA508='Risk Tables'!$C$42, 3, IF(DA508='Risk Tables'!$C$41, 4, IF(DA508='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB508='Risk Tables'!$C$44,1,IF(DB508='Risk Tables'!$C$43,2,IF(DB508='Risk Tables'!$C$42, 3, IF(DB508='Risk Tables'!$C$41, 4, IF(DB508='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC508='Risk Tables'!$C$44,1,IF(DC508='Risk Tables'!$C$43,2,IF(DC508='Risk Tables'!$C$42, 3, IF(DC508='Risk Tables'!$C$41, 4, IF(DC508='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD508='Risk Tables'!$C$44,1,IF(DD508='Risk Tables'!$C$43,2,IF(DD508='Risk Tables'!$C$42, 3, IF(DD508='Risk Tables'!$C$41, 4, IF(DD508='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE508='Risk Tables'!$C$44,1,IF(DE508='Risk Tables'!$C$43,2,IF(DE508='Risk Tables'!$C$42, 3, IF(DE508='Risk Tables'!$C$41, 4, IF(DE508='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF508='Risk Tables'!$C$44,1,IF(DF508='Risk Tables'!$C$43,2,IF(DF508='Risk Tables'!$C$42, 3, IF(DF508='Risk Tables'!$C$41, 4, IF(DF508='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI508:DW508))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI508:DW508, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD508),\"\",((AD508*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P508,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V508),\"\",((V508*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P508,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO508),\"\",((AO508*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P508,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM508),\"\",((AM508*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P508,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI508),\"\",((AI508*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P508,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF508),\"\",((AF508*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P508,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR508),\"\",((AR508*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P508,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL508),\"\",((BL508*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P508,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM508),\"\",((BM508*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P508,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU508),\"\",((AU508*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P508,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW508),\"\",((AW508*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P508,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK508),\"\",(((BK508)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P508,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A509=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I509,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M509,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A509=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H509,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A509=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H509,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A509=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H509,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A509=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H509,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG509),ISBLANK(AR509)),\"\",IF(AR509<0,'Risk Tables'!$C$46,BG509/AR509)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO509),ISBLANK(AR509)),\"\",IF(AR509<0,'Risk Tables'!$C$46,AO509/AR509)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH509=\"\",ISBLANK(CH509)),\"\",IF(CH509>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH509<=Parameters!$E$4,CH509>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH509<=Parameters!$F$4, CH509>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH509<=Parameters!$G$4, CH509>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI509=\"\",CI509=\"--\",ISBLANK(CI509)),\"\",IF(CI509='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI509>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI509<=Parameters!$E$5,CI509>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI509<=Parameters!$F$5, CI509>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI509<=Parameters!$G$5, CI509>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG509=\"\",CG509=\"--\",ISBLANK(CG509)),\"\",IF(CG509>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG509<=Parameters!$E$6,CG509>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG509<=Parameters!$F$6, CG509>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG509<=Parameters!$G$6, CG509>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY509=\"\",BY509=\"--\",ISBLANK(BY509)),\"\",IF(BY509>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY509<=Parameters!$E$8,BY509>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY509<=Parameters!$F$8, BY509>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY509<=Parameters!$G$8, BY509>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ509=\"\",BZ509=\"--\",ISBLANK(BZ509)),\"\",IF(BZ509>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ509<=Parameters!$E$9,BZ509>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ509<=Parameters!$F$9, BZ509>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ509<=Parameters!$G$9, BZ509>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA509=\"\",CA509=\"--\",ISBLANK(CA509)),\"\",IF(CA509<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA509>=Parameters!$E$10,CA509<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA509>=Parameters!$F$10, CA509<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA509>=Parameters!$G$10, CA509<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB509=\"\",CB509=\"--\",ISBLANK(CB509)),\"\",IF(CB509<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB509>=Parameters!$E$11,CB509<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB509>=Parameters!$F$11, CB509<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB509>=Parameters!$G$11, CB509<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO509=\"\",CO509=\"--\",ISBLANK(CO509)),\"\",IF(CO509<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO509>=Parameters!$E$13,CO509<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO509>=Parameters!$F$13, CO509<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO509>=Parameters!$G$13, CO509<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ509=\"\",CJ509=\"--\",ISBLANK(CJ509)),\"\",IF(CJ509='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ509<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ509>=Parameters!$E$14,CJ509<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ509>=Parameters!$F$14, CJ509<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ509>=Parameters!$G$14, CJ509<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK509=\"\",CK509=\"--\",ISBLANK(CK509)),\"\",IF(AND(CK509<Parameters!$E$15, CK509>=0), 'Risk Tables'!$C$44, IF(AND(CK509>=Parameters!$E$15,CK509<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK509>=Parameters!$F$15, CK509<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK509>=Parameters!$G$15, CK509<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM509=\"\",CM509=\"--\",ISBLANK(CM509)),\"\",IF(CM509>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM509<=Parameters!$E$16,CM509>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM509<=Parameters!$F$16, CM509>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM509<=Parameters!$G$16, CM509>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN509=\"\",CN509=\"--\",ISBLANK(CN509)),\"\",IF(CN509>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN509<=Parameters!$E$17,CN509>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN509<=Parameters!$F$17, CN509>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN509<=Parameters!$G$17, CN509>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL509=\"\",CL509=\"--\",ISBLANK(CL509)),\"\",IF(CL509>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL509<=Parameters!$E$18,CL509>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL509<=Parameters!$F$18, CL509>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL509<=Parameters!$G$18, CL509>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP509=\"\",CP509=\"--\",ISBLANK(CP509)),\"\",IF(CP509<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP509>=Parameters!$E$21,CP509<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP509>=Parameters!$F$21, CP509<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP509>=Parameters!$G$21, CP509<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ509=\"\",CQ509=\"--\",ISBLANK(CQ509)),\"\",IF(CQ509<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ509>=Parameters!$E$22,CQ509<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ509>=Parameters!$F$22, CQ509<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ509>=Parameters!$G$22, CQ509<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR509='Risk Tables'!$C$44,1,IF(CR509='Risk Tables'!$C$43,2,IF(CR509='Risk Tables'!$C$42, 3, IF(CR509='Risk Tables'!$C$41, 4, IF(CR509='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS509='Risk Tables'!$C$44,1,IF(CS509='Risk Tables'!$C$43,2,IF(CS509='Risk Tables'!$C$42, 3, IF(CS509='Risk Tables'!$C$41, 4, IF(CS509='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT509='Risk Tables'!$C$44,1,IF(CT509='Risk Tables'!$C$43,2,IF(CT509='Risk Tables'!$C$42, 3, IF(CT509='Risk Tables'!$C$41, 4, IF(CT509='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV509='Risk Tables'!$C$44,1,IF(CV509='Risk Tables'!$C$43,2,IF(CV509='Risk Tables'!$C$42, 3, IF(CV509='Risk Tables'!$C$41, 4, IF(CV509='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW509='Risk Tables'!$C$44,1,IF(CW509='Risk Tables'!$C$43,2,IF(CW509='Risk Tables'!$C$42, 3, IF(CW509='Risk Tables'!$C$41, 4, IF(CW509='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX509='Risk Tables'!$C$44,1,IF(CX509='Risk Tables'!$C$43,2,IF(CX509='Risk Tables'!$C$42, 3, IF(CX509='Risk Tables'!$C$41, 4, IF(CX509='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY509='Risk Tables'!$C$44,1,IF(CY509='Risk Tables'!$C$43,2,IF(CY509='Risk Tables'!$C$42, 3, IF(CY509='Risk Tables'!$C$41, 4, IF(CY509='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA509='Risk Tables'!$C$44,1,IF(DA509='Risk Tables'!$C$43,2,IF(DA509='Risk Tables'!$C$42, 3, IF(DA509='Risk Tables'!$C$41, 4, IF(DA509='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB509='Risk Tables'!$C$44,1,IF(DB509='Risk Tables'!$C$43,2,IF(DB509='Risk Tables'!$C$42, 3, IF(DB509='Risk Tables'!$C$41, 4, IF(DB509='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC509='Risk Tables'!$C$44,1,IF(DC509='Risk Tables'!$C$43,2,IF(DC509='Risk Tables'!$C$42, 3, IF(DC509='Risk Tables'!$C$41, 4, IF(DC509='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD509='Risk Tables'!$C$44,1,IF(DD509='Risk Tables'!$C$43,2,IF(DD509='Risk Tables'!$C$42, 3, IF(DD509='Risk Tables'!$C$41, 4, IF(DD509='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE509='Risk Tables'!$C$44,1,IF(DE509='Risk Tables'!$C$43,2,IF(DE509='Risk Tables'!$C$42, 3, IF(DE509='Risk Tables'!$C$41, 4, IF(DE509='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF509='Risk Tables'!$C$44,1,IF(DF509='Risk Tables'!$C$43,2,IF(DF509='Risk Tables'!$C$42, 3, IF(DF509='Risk Tables'!$C$41, 4, IF(DF509='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI509:DW509))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI509:DW509, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD509),\"\",((AD509*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P509,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V509),\"\",((V509*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P509,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO509),\"\",((AO509*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P509,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM509),\"\",((AM509*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P509,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI509),\"\",((AI509*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P509,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF509),\"\",((AF509*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P509,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR509),\"\",((AR509*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P509,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL509),\"\",((BL509*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P509,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM509),\"\",((BM509*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P509,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU509),\"\",((AU509*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P509,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW509),\"\",((AW509*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P509,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK509),\"\",(((BK509)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P509,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A510=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I510,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M510,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A510=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H510,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A510=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H510,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A510=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H510,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A510=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H510,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG510),ISBLANK(AR510)),\"\",IF(AR510<0,'Risk Tables'!$C$46,BG510/AR510)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO510),ISBLANK(AR510)),\"\",IF(AR510<0,'Risk Tables'!$C$46,AO510/AR510)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH510=\"\",ISBLANK(CH510)),\"\",IF(CH510>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH510<=Parameters!$E$4,CH510>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH510<=Parameters!$F$4, CH510>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH510<=Parameters!$G$4, CH510>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI510=\"\",CI510=\"--\",ISBLANK(CI510)),\"\",IF(CI510='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI510>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI510<=Parameters!$E$5,CI510>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI510<=Parameters!$F$5, CI510>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI510<=Parameters!$G$5, CI510>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG510=\"\",CG510=\"--\",ISBLANK(CG510)),\"\",IF(CG510>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG510<=Parameters!$E$6,CG510>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG510<=Parameters!$F$6, CG510>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG510<=Parameters!$G$6, CG510>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY510=\"\",BY510=\"--\",ISBLANK(BY510)),\"\",IF(BY510>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY510<=Parameters!$E$8,BY510>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY510<=Parameters!$F$8, BY510>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY510<=Parameters!$G$8, BY510>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ510=\"\",BZ510=\"--\",ISBLANK(BZ510)),\"\",IF(BZ510>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ510<=Parameters!$E$9,BZ510>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ510<=Parameters!$F$9, BZ510>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ510<=Parameters!$G$9, BZ510>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA510=\"\",CA510=\"--\",ISBLANK(CA510)),\"\",IF(CA510<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA510>=Parameters!$E$10,CA510<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA510>=Parameters!$F$10, CA510<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA510>=Parameters!$G$10, CA510<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB510=\"\",CB510=\"--\",ISBLANK(CB510)),\"\",IF(CB510<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB510>=Parameters!$E$11,CB510<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB510>=Parameters!$F$11, CB510<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB510>=Parameters!$G$11, CB510<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO510=\"\",CO510=\"--\",ISBLANK(CO510)),\"\",IF(CO510<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO510>=Parameters!$E$13,CO510<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO510>=Parameters!$F$13, CO510<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO510>=Parameters!$G$13, CO510<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ510=\"\",CJ510=\"--\",ISBLANK(CJ510)),\"\",IF(CJ510='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ510<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ510>=Parameters!$E$14,CJ510<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ510>=Parameters!$F$14, CJ510<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ510>=Parameters!$G$14, CJ510<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK510=\"\",CK510=\"--\",ISBLANK(CK510)),\"\",IF(AND(CK510<Parameters!$E$15, CK510>=0), 'Risk Tables'!$C$44, IF(AND(CK510>=Parameters!$E$15,CK510<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK510>=Parameters!$F$15, CK510<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK510>=Parameters!$G$15, CK510<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM510=\"\",CM510=\"--\",ISBLANK(CM510)),\"\",IF(CM510>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM510<=Parameters!$E$16,CM510>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM510<=Parameters!$F$16, CM510>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM510<=Parameters!$G$16, CM510>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN510=\"\",CN510=\"--\",ISBLANK(CN510)),\"\",IF(CN510>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN510<=Parameters!$E$17,CN510>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN510<=Parameters!$F$17, CN510>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN510<=Parameters!$G$17, CN510>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL510=\"\",CL510=\"--\",ISBLANK(CL510)),\"\",IF(CL510>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL510<=Parameters!$E$18,CL510>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL510<=Parameters!$F$18, CL510>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL510<=Parameters!$G$18, CL510>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP510=\"\",CP510=\"--\",ISBLANK(CP510)),\"\",IF(CP510<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP510>=Parameters!$E$21,CP510<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP510>=Parameters!$F$21, CP510<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP510>=Parameters!$G$21, CP510<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ510=\"\",CQ510=\"--\",ISBLANK(CQ510)),\"\",IF(CQ510<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ510>=Parameters!$E$22,CQ510<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ510>=Parameters!$F$22, CQ510<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ510>=Parameters!$G$22, CQ510<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR510='Risk Tables'!$C$44,1,IF(CR510='Risk Tables'!$C$43,2,IF(CR510='Risk Tables'!$C$42, 3, IF(CR510='Risk Tables'!$C$41, 4, IF(CR510='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS510='Risk Tables'!$C$44,1,IF(CS510='Risk Tables'!$C$43,2,IF(CS510='Risk Tables'!$C$42, 3, IF(CS510='Risk Tables'!$C$41, 4, IF(CS510='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT510='Risk Tables'!$C$44,1,IF(CT510='Risk Tables'!$C$43,2,IF(CT510='Risk Tables'!$C$42, 3, IF(CT510='Risk Tables'!$C$41, 4, IF(CT510='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV510='Risk Tables'!$C$44,1,IF(CV510='Risk Tables'!$C$43,2,IF(CV510='Risk Tables'!$C$42, 3, IF(CV510='Risk Tables'!$C$41, 4, IF(CV510='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW510='Risk Tables'!$C$44,1,IF(CW510='Risk Tables'!$C$43,2,IF(CW510='Risk Tables'!$C$42, 3, IF(CW510='Risk Tables'!$C$41, 4, IF(CW510='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX510='Risk Tables'!$C$44,1,IF(CX510='Risk Tables'!$C$43,2,IF(CX510='Risk Tables'!$C$42, 3, IF(CX510='Risk Tables'!$C$41, 4, IF(CX510='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY510='Risk Tables'!$C$44,1,IF(CY510='Risk Tables'!$C$43,2,IF(CY510='Risk Tables'!$C$42, 3, IF(CY510='Risk Tables'!$C$41, 4, IF(CY510='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA510='Risk Tables'!$C$44,1,IF(DA510='Risk Tables'!$C$43,2,IF(DA510='Risk Tables'!$C$42, 3, IF(DA510='Risk Tables'!$C$41, 4, IF(DA510='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB510='Risk Tables'!$C$44,1,IF(DB510='Risk Tables'!$C$43,2,IF(DB510='Risk Tables'!$C$42, 3, IF(DB510='Risk Tables'!$C$41, 4, IF(DB510='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC510='Risk Tables'!$C$44,1,IF(DC510='Risk Tables'!$C$43,2,IF(DC510='Risk Tables'!$C$42, 3, IF(DC510='Risk Tables'!$C$41, 4, IF(DC510='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD510='Risk Tables'!$C$44,1,IF(DD510='Risk Tables'!$C$43,2,IF(DD510='Risk Tables'!$C$42, 3, IF(DD510='Risk Tables'!$C$41, 4, IF(DD510='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE510='Risk Tables'!$C$44,1,IF(DE510='Risk Tables'!$C$43,2,IF(DE510='Risk Tables'!$C$42, 3, IF(DE510='Risk Tables'!$C$41, 4, IF(DE510='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF510='Risk Tables'!$C$44,1,IF(DF510='Risk Tables'!$C$43,2,IF(DF510='Risk Tables'!$C$42, 3, IF(DF510='Risk Tables'!$C$41, 4, IF(DF510='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI510:DW510))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI510:DW510, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD510),\"\",((AD510*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P510,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V510),\"\",((V510*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P510,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO510),\"\",((AO510*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P510,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM510),\"\",((AM510*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P510,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI510),\"\",((AI510*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P510,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF510),\"\",((AF510*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P510,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR510),\"\",((AR510*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P510,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL510),\"\",((BL510*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P510,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM510),\"\",((BM510*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P510,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU510),\"\",((AU510*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P510,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW510),\"\",((AW510*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P510,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK510),\"\",(((BK510)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P510,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A511=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I511,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M511,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A511=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H511,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A511=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H511,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A511=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H511,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A511=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H511,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG511),ISBLANK(AR511)),\"\",IF(AR511<0,'Risk Tables'!$C$46,BG511/AR511)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO511),ISBLANK(AR511)),\"\",IF(AR511<0,'Risk Tables'!$C$46,AO511/AR511)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH511=\"\",ISBLANK(CH511)),\"\",IF(CH511>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH511<=Parameters!$E$4,CH511>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH511<=Parameters!$F$4, CH511>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH511<=Parameters!$G$4, CH511>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI511=\"\",CI511=\"--\",ISBLANK(CI511)),\"\",IF(CI511='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI511>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI511<=Parameters!$E$5,CI511>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI511<=Parameters!$F$5, CI511>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI511<=Parameters!$G$5, CI511>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG511=\"\",CG511=\"--\",ISBLANK(CG511)),\"\",IF(CG511>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG511<=Parameters!$E$6,CG511>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG511<=Parameters!$F$6, CG511>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG511<=Parameters!$G$6, CG511>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY511=\"\",BY511=\"--\",ISBLANK(BY511)),\"\",IF(BY511>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY511<=Parameters!$E$8,BY511>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY511<=Parameters!$F$8, BY511>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY511<=Parameters!$G$8, BY511>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ511=\"\",BZ511=\"--\",ISBLANK(BZ511)),\"\",IF(BZ511>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ511<=Parameters!$E$9,BZ511>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ511<=Parameters!$F$9, BZ511>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ511<=Parameters!$G$9, BZ511>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA511=\"\",CA511=\"--\",ISBLANK(CA511)),\"\",IF(CA511<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA511>=Parameters!$E$10,CA511<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA511>=Parameters!$F$10, CA511<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA511>=Parameters!$G$10, CA511<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB511=\"\",CB511=\"--\",ISBLANK(CB511)),\"\",IF(CB511<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB511>=Parameters!$E$11,CB511<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB511>=Parameters!$F$11, CB511<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB511>=Parameters!$G$11, CB511<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO511=\"\",CO511=\"--\",ISBLANK(CO511)),\"\",IF(CO511<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO511>=Parameters!$E$13,CO511<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO511>=Parameters!$F$13, CO511<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO511>=Parameters!$G$13, CO511<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ511=\"\",CJ511=\"--\",ISBLANK(CJ511)),\"\",IF(CJ511='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ511<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ511>=Parameters!$E$14,CJ511<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ511>=Parameters!$F$14, CJ511<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ511>=Parameters!$G$14, CJ511<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK511=\"\",CK511=\"--\",ISBLANK(CK511)),\"\",IF(AND(CK511<Parameters!$E$15, CK511>=0), 'Risk Tables'!$C$44, IF(AND(CK511>=Parameters!$E$15,CK511<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK511>=Parameters!$F$15, CK511<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK511>=Parameters!$G$15, CK511<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM511=\"\",CM511=\"--\",ISBLANK(CM511)),\"\",IF(CM511>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM511<=Parameters!$E$16,CM511>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM511<=Parameters!$F$16, CM511>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM511<=Parameters!$G$16, CM511>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN511=\"\",CN511=\"--\",ISBLANK(CN511)),\"\",IF(CN511>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN511<=Parameters!$E$17,CN511>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN511<=Parameters!$F$17, CN511>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN511<=Parameters!$G$17, CN511>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL511=\"\",CL511=\"--\",ISBLANK(CL511)),\"\",IF(CL511>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL511<=Parameters!$E$18,CL511>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL511<=Parameters!$F$18, CL511>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL511<=Parameters!$G$18, CL511>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP511=\"\",CP511=\"--\",ISBLANK(CP511)),\"\",IF(CP511<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP511>=Parameters!$E$21,CP511<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP511>=Parameters!$F$21, CP511<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP511>=Parameters!$G$21, CP511<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ511=\"\",CQ511=\"--\",ISBLANK(CQ511)),\"\",IF(CQ511<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ511>=Parameters!$E$22,CQ511<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ511>=Parameters!$F$22, CQ511<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ511>=Parameters!$G$22, CQ511<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR511='Risk Tables'!$C$44,1,IF(CR511='Risk Tables'!$C$43,2,IF(CR511='Risk Tables'!$C$42, 3, IF(CR511='Risk Tables'!$C$41, 4, IF(CR511='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS511='Risk Tables'!$C$44,1,IF(CS511='Risk Tables'!$C$43,2,IF(CS511='Risk Tables'!$C$42, 3, IF(CS511='Risk Tables'!$C$41, 4, IF(CS511='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT511='Risk Tables'!$C$44,1,IF(CT511='Risk Tables'!$C$43,2,IF(CT511='Risk Tables'!$C$42, 3, IF(CT511='Risk Tables'!$C$41, 4, IF(CT511='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV511='Risk Tables'!$C$44,1,IF(CV511='Risk Tables'!$C$43,2,IF(CV511='Risk Tables'!$C$42, 3, IF(CV511='Risk Tables'!$C$41, 4, IF(CV511='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW511='Risk Tables'!$C$44,1,IF(CW511='Risk Tables'!$C$43,2,IF(CW511='Risk Tables'!$C$42, 3, IF(CW511='Risk Tables'!$C$41, 4, IF(CW511='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX511='Risk Tables'!$C$44,1,IF(CX511='Risk Tables'!$C$43,2,IF(CX511='Risk Tables'!$C$42, 3, IF(CX511='Risk Tables'!$C$41, 4, IF(CX511='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY511='Risk Tables'!$C$44,1,IF(CY511='Risk Tables'!$C$43,2,IF(CY511='Risk Tables'!$C$42, 3, IF(CY511='Risk Tables'!$C$41, 4, IF(CY511='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA511='Risk Tables'!$C$44,1,IF(DA511='Risk Tables'!$C$43,2,IF(DA511='Risk Tables'!$C$42, 3, IF(DA511='Risk Tables'!$C$41, 4, IF(DA511='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB511='Risk Tables'!$C$44,1,IF(DB511='Risk Tables'!$C$43,2,IF(DB511='Risk Tables'!$C$42, 3, IF(DB511='Risk Tables'!$C$41, 4, IF(DB511='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC511='Risk Tables'!$C$44,1,IF(DC511='Risk Tables'!$C$43,2,IF(DC511='Risk Tables'!$C$42, 3, IF(DC511='Risk Tables'!$C$41, 4, IF(DC511='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD511='Risk Tables'!$C$44,1,IF(DD511='Risk Tables'!$C$43,2,IF(DD511='Risk Tables'!$C$42, 3, IF(DD511='Risk Tables'!$C$41, 4, IF(DD511='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE511='Risk Tables'!$C$44,1,IF(DE511='Risk Tables'!$C$43,2,IF(DE511='Risk Tables'!$C$42, 3, IF(DE511='Risk Tables'!$C$41, 4, IF(DE511='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF511='Risk Tables'!$C$44,1,IF(DF511='Risk Tables'!$C$43,2,IF(DF511='Risk Tables'!$C$42, 3, IF(DF511='Risk Tables'!$C$41, 4, IF(DF511='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI511:DW511))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI511:DW511, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD511),\"\",((AD511*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P511,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V511),\"\",((V511*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P511,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO511),\"\",((AO511*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P511,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM511),\"\",((AM511*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P511,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI511),\"\",((AI511*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P511,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF511),\"\",((AF511*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P511,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR511),\"\",((AR511*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P511,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL511),\"\",((BL511*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P511,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM511),\"\",((BM511*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P511,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU511),\"\",((AU511*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P511,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW511),\"\",((AW511*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P511,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK511),\"\",(((BK511)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P511,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A512=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I512,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M512,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A512=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H512,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A512=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H512,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A512=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H512,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A512=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H512,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG512),ISBLANK(AR512)),\"\",IF(AR512<0,'Risk Tables'!$C$46,BG512/AR512)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO512),ISBLANK(AR512)),\"\",IF(AR512<0,'Risk Tables'!$C$46,AO512/AR512)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH512=\"\",ISBLANK(CH512)),\"\",IF(CH512>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH512<=Parameters!$E$4,CH512>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH512<=Parameters!$F$4, CH512>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH512<=Parameters!$G$4, CH512>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI512=\"\",CI512=\"--\",ISBLANK(CI512)),\"\",IF(CI512='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI512>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI512<=Parameters!$E$5,CI512>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI512<=Parameters!$F$5, CI512>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI512<=Parameters!$G$5, CI512>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG512=\"\",CG512=\"--\",ISBLANK(CG512)),\"\",IF(CG512>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG512<=Parameters!$E$6,CG512>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG512<=Parameters!$F$6, CG512>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG512<=Parameters!$G$6, CG512>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY512=\"\",BY512=\"--\",ISBLANK(BY512)),\"\",IF(BY512>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY512<=Parameters!$E$8,BY512>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY512<=Parameters!$F$8, BY512>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY512<=Parameters!$G$8, BY512>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ512=\"\",BZ512=\"--\",ISBLANK(BZ512)),\"\",IF(BZ512>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ512<=Parameters!$E$9,BZ512>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ512<=Parameters!$F$9, BZ512>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ512<=Parameters!$G$9, BZ512>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA512=\"\",CA512=\"--\",ISBLANK(CA512)),\"\",IF(CA512<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA512>=Parameters!$E$10,CA512<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA512>=Parameters!$F$10, CA512<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA512>=Parameters!$G$10, CA512<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB512=\"\",CB512=\"--\",ISBLANK(CB512)),\"\",IF(CB512<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB512>=Parameters!$E$11,CB512<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB512>=Parameters!$F$11, CB512<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB512>=Parameters!$G$11, CB512<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO512=\"\",CO512=\"--\",ISBLANK(CO512)),\"\",IF(CO512<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO512>=Parameters!$E$13,CO512<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO512>=Parameters!$F$13, CO512<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO512>=Parameters!$G$13, CO512<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ512=\"\",CJ512=\"--\",ISBLANK(CJ512)),\"\",IF(CJ512='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ512<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ512>=Parameters!$E$14,CJ512<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ512>=Parameters!$F$14, CJ512<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ512>=Parameters!$G$14, CJ512<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK512=\"\",CK512=\"--\",ISBLANK(CK512)),\"\",IF(AND(CK512<Parameters!$E$15, CK512>=0), 'Risk Tables'!$C$44, IF(AND(CK512>=Parameters!$E$15,CK512<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK512>=Parameters!$F$15, CK512<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK512>=Parameters!$G$15, CK512<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM512=\"\",CM512=\"--\",ISBLANK(CM512)),\"\",IF(CM512>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM512<=Parameters!$E$16,CM512>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM512<=Parameters!$F$16, CM512>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM512<=Parameters!$G$16, CM512>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN512=\"\",CN512=\"--\",ISBLANK(CN512)),\"\",IF(CN512>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN512<=Parameters!$E$17,CN512>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN512<=Parameters!$F$17, CN512>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN512<=Parameters!$G$17, CN512>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL512=\"\",CL512=\"--\",ISBLANK(CL512)),\"\",IF(CL512>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL512<=Parameters!$E$18,CL512>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL512<=Parameters!$F$18, CL512>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL512<=Parameters!$G$18, CL512>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP512=\"\",CP512=\"--\",ISBLANK(CP512)),\"\",IF(CP512<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP512>=Parameters!$E$21,CP512<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP512>=Parameters!$F$21, CP512<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP512>=Parameters!$G$21, CP512<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ512=\"\",CQ512=\"--\",ISBLANK(CQ512)),\"\",IF(CQ512<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ512>=Parameters!$E$22,CQ512<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ512>=Parameters!$F$22, CQ512<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ512>=Parameters!$G$22, CQ512<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR512='Risk Tables'!$C$44,1,IF(CR512='Risk Tables'!$C$43,2,IF(CR512='Risk Tables'!$C$42, 3, IF(CR512='Risk Tables'!$C$41, 4, IF(CR512='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS512='Risk Tables'!$C$44,1,IF(CS512='Risk Tables'!$C$43,2,IF(CS512='Risk Tables'!$C$42, 3, IF(CS512='Risk Tables'!$C$41, 4, IF(CS512='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT512='Risk Tables'!$C$44,1,IF(CT512='Risk Tables'!$C$43,2,IF(CT512='Risk Tables'!$C$42, 3, IF(CT512='Risk Tables'!$C$41, 4, IF(CT512='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV512='Risk Tables'!$C$44,1,IF(CV512='Risk Tables'!$C$43,2,IF(CV512='Risk Tables'!$C$42, 3, IF(CV512='Risk Tables'!$C$41, 4, IF(CV512='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW512='Risk Tables'!$C$44,1,IF(CW512='Risk Tables'!$C$43,2,IF(CW512='Risk Tables'!$C$42, 3, IF(CW512='Risk Tables'!$C$41, 4, IF(CW512='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX512='Risk Tables'!$C$44,1,IF(CX512='Risk Tables'!$C$43,2,IF(CX512='Risk Tables'!$C$42, 3, IF(CX512='Risk Tables'!$C$41, 4, IF(CX512='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY512='Risk Tables'!$C$44,1,IF(CY512='Risk Tables'!$C$43,2,IF(CY512='Risk Tables'!$C$42, 3, IF(CY512='Risk Tables'!$C$41, 4, IF(CY512='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA512='Risk Tables'!$C$44,1,IF(DA512='Risk Tables'!$C$43,2,IF(DA512='Risk Tables'!$C$42, 3, IF(DA512='Risk Tables'!$C$41, 4, IF(DA512='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB512='Risk Tables'!$C$44,1,IF(DB512='Risk Tables'!$C$43,2,IF(DB512='Risk Tables'!$C$42, 3, IF(DB512='Risk Tables'!$C$41, 4, IF(DB512='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC512='Risk Tables'!$C$44,1,IF(DC512='Risk Tables'!$C$43,2,IF(DC512='Risk Tables'!$C$42, 3, IF(DC512='Risk Tables'!$C$41, 4, IF(DC512='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD512='Risk Tables'!$C$44,1,IF(DD512='Risk Tables'!$C$43,2,IF(DD512='Risk Tables'!$C$42, 3, IF(DD512='Risk Tables'!$C$41, 4, IF(DD512='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE512='Risk Tables'!$C$44,1,IF(DE512='Risk Tables'!$C$43,2,IF(DE512='Risk Tables'!$C$42, 3, IF(DE512='Risk Tables'!$C$41, 4, IF(DE512='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF512='Risk Tables'!$C$44,1,IF(DF512='Risk Tables'!$C$43,2,IF(DF512='Risk Tables'!$C$42, 3, IF(DF512='Risk Tables'!$C$41, 4, IF(DF512='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI512:DW512))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI512:DW512, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD512),\"\",((AD512*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P512,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V512),\"\",((V512*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P512,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO512),\"\",((AO512*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P512,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM512),\"\",((AM512*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P512,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI512),\"\",((AI512*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P512,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF512),\"\",((AF512*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P512,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR512),\"\",((AR512*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P512,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL512),\"\",((BL512*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P512,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM512),\"\",((BM512*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P512,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU512),\"\",((AU512*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P512,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW512),\"\",((AW512*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P512,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK512),\"\",(((BK512)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P512,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A513=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I513,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M513,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A513=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H513,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A513=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H513,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A513=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H513,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A513=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H513,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG513),ISBLANK(AR513)),\"\",IF(AR513<0,'Risk Tables'!$C$46,BG513/AR513)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO513),ISBLANK(AR513)),\"\",IF(AR513<0,'Risk Tables'!$C$46,AO513/AR513)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH513=\"\",ISBLANK(CH513)),\"\",IF(CH513>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH513<=Parameters!$E$4,CH513>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH513<=Parameters!$F$4, CH513>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH513<=Parameters!$G$4, CH513>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI513=\"\",CI513=\"--\",ISBLANK(CI513)),\"\",IF(CI513='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI513>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI513<=Parameters!$E$5,CI513>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI513<=Parameters!$F$5, CI513>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI513<=Parameters!$G$5, CI513>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG513=\"\",CG513=\"--\",ISBLANK(CG513)),\"\",IF(CG513>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG513<=Parameters!$E$6,CG513>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG513<=Parameters!$F$6, CG513>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG513<=Parameters!$G$6, CG513>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY513=\"\",BY513=\"--\",ISBLANK(BY513)),\"\",IF(BY513>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY513<=Parameters!$E$8,BY513>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY513<=Parameters!$F$8, BY513>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY513<=Parameters!$G$8, BY513>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ513=\"\",BZ513=\"--\",ISBLANK(BZ513)),\"\",IF(BZ513>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ513<=Parameters!$E$9,BZ513>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ513<=Parameters!$F$9, BZ513>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ513<=Parameters!$G$9, BZ513>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA513=\"\",CA513=\"--\",ISBLANK(CA513)),\"\",IF(CA513<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA513>=Parameters!$E$10,CA513<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA513>=Parameters!$F$10, CA513<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA513>=Parameters!$G$10, CA513<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB513=\"\",CB513=\"--\",ISBLANK(CB513)),\"\",IF(CB513<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB513>=Parameters!$E$11,CB513<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB513>=Parameters!$F$11, CB513<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB513>=Parameters!$G$11, CB513<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO513=\"\",CO513=\"--\",ISBLANK(CO513)),\"\",IF(CO513<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO513>=Parameters!$E$13,CO513<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO513>=Parameters!$F$13, CO513<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO513>=Parameters!$G$13, CO513<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ513=\"\",CJ513=\"--\",ISBLANK(CJ513)),\"\",IF(CJ513='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ513<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ513>=Parameters!$E$14,CJ513<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ513>=Parameters!$F$14, CJ513<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ513>=Parameters!$G$14, CJ513<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK513=\"\",CK513=\"--\",ISBLANK(CK513)),\"\",IF(AND(CK513<Parameters!$E$15, CK513>=0), 'Risk Tables'!$C$44, IF(AND(CK513>=Parameters!$E$15,CK513<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK513>=Parameters!$F$15, CK513<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK513>=Parameters!$G$15, CK513<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM513=\"\",CM513=\"--\",ISBLANK(CM513)),\"\",IF(CM513>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM513<=Parameters!$E$16,CM513>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM513<=Parameters!$F$16, CM513>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM513<=Parameters!$G$16, CM513>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN513=\"\",CN513=\"--\",ISBLANK(CN513)),\"\",IF(CN513>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN513<=Parameters!$E$17,CN513>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN513<=Parameters!$F$17, CN513>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN513<=Parameters!$G$17, CN513>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL513=\"\",CL513=\"--\",ISBLANK(CL513)),\"\",IF(CL513>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL513<=Parameters!$E$18,CL513>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL513<=Parameters!$F$18, CL513>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL513<=Parameters!$G$18, CL513>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP513=\"\",CP513=\"--\",ISBLANK(CP513)),\"\",IF(CP513<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP513>=Parameters!$E$21,CP513<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP513>=Parameters!$F$21, CP513<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP513>=Parameters!$G$21, CP513<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ513=\"\",CQ513=\"--\",ISBLANK(CQ513)),\"\",IF(CQ513<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ513>=Parameters!$E$22,CQ513<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ513>=Parameters!$F$22, CQ513<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ513>=Parameters!$G$22, CQ513<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR513='Risk Tables'!$C$44,1,IF(CR513='Risk Tables'!$C$43,2,IF(CR513='Risk Tables'!$C$42, 3, IF(CR513='Risk Tables'!$C$41, 4, IF(CR513='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS513='Risk Tables'!$C$44,1,IF(CS513='Risk Tables'!$C$43,2,IF(CS513='Risk Tables'!$C$42, 3, IF(CS513='Risk Tables'!$C$41, 4, IF(CS513='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT513='Risk Tables'!$C$44,1,IF(CT513='Risk Tables'!$C$43,2,IF(CT513='Risk Tables'!$C$42, 3, IF(CT513='Risk Tables'!$C$41, 4, IF(CT513='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV513='Risk Tables'!$C$44,1,IF(CV513='Risk Tables'!$C$43,2,IF(CV513='Risk Tables'!$C$42, 3, IF(CV513='Risk Tables'!$C$41, 4, IF(CV513='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW513='Risk Tables'!$C$44,1,IF(CW513='Risk Tables'!$C$43,2,IF(CW513='Risk Tables'!$C$42, 3, IF(CW513='Risk Tables'!$C$41, 4, IF(CW513='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX513='Risk Tables'!$C$44,1,IF(CX513='Risk Tables'!$C$43,2,IF(CX513='Risk Tables'!$C$42, 3, IF(CX513='Risk Tables'!$C$41, 4, IF(CX513='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY513='Risk Tables'!$C$44,1,IF(CY513='Risk Tables'!$C$43,2,IF(CY513='Risk Tables'!$C$42, 3, IF(CY513='Risk Tables'!$C$41, 4, IF(CY513='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA513='Risk Tables'!$C$44,1,IF(DA513='Risk Tables'!$C$43,2,IF(DA513='Risk Tables'!$C$42, 3, IF(DA513='Risk Tables'!$C$41, 4, IF(DA513='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB513='Risk Tables'!$C$44,1,IF(DB513='Risk Tables'!$C$43,2,IF(DB513='Risk Tables'!$C$42, 3, IF(DB513='Risk Tables'!$C$41, 4, IF(DB513='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC513='Risk Tables'!$C$44,1,IF(DC513='Risk Tables'!$C$43,2,IF(DC513='Risk Tables'!$C$42, 3, IF(DC513='Risk Tables'!$C$41, 4, IF(DC513='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD513='Risk Tables'!$C$44,1,IF(DD513='Risk Tables'!$C$43,2,IF(DD513='Risk Tables'!$C$42, 3, IF(DD513='Risk Tables'!$C$41, 4, IF(DD513='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE513='Risk Tables'!$C$44,1,IF(DE513='Risk Tables'!$C$43,2,IF(DE513='Risk Tables'!$C$42, 3, IF(DE513='Risk Tables'!$C$41, 4, IF(DE513='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF513='Risk Tables'!$C$44,1,IF(DF513='Risk Tables'!$C$43,2,IF(DF513='Risk Tables'!$C$42, 3, IF(DF513='Risk Tables'!$C$41, 4, IF(DF513='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI513:DW513))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI513:DW513, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD513),\"\",((AD513*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P513,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V513),\"\",((V513*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P513,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO513),\"\",((AO513*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P513,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM513),\"\",((AM513*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P513,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI513),\"\",((AI513*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P513,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF513),\"\",((AF513*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P513,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR513),\"\",((AR513*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P513,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL513),\"\",((BL513*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P513,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM513),\"\",((BM513*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P513,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU513),\"\",((AU513*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P513,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW513),\"\",((AW513*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P513,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK513),\"\",(((BK513)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P513,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A514=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I514,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M514,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A514=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H514,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A514=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H514,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A514=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H514,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A514=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H514,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG514),ISBLANK(AR514)),\"\",IF(AR514<0,'Risk Tables'!$C$46,BG514/AR514)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO514),ISBLANK(AR514)),\"\",IF(AR514<0,'Risk Tables'!$C$46,AO514/AR514)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH514=\"\",ISBLANK(CH514)),\"\",IF(CH514>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH514<=Parameters!$E$4,CH514>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH514<=Parameters!$F$4, CH514>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH514<=Parameters!$G$4, CH514>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI514=\"\",CI514=\"--\",ISBLANK(CI514)),\"\",IF(CI514='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI514>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI514<=Parameters!$E$5,CI514>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI514<=Parameters!$F$5, CI514>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI514<=Parameters!$G$5, CI514>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG514=\"\",CG514=\"--\",ISBLANK(CG514)),\"\",IF(CG514>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG514<=Parameters!$E$6,CG514>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG514<=Parameters!$F$6, CG514>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG514<=Parameters!$G$6, CG514>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY514=\"\",BY514=\"--\",ISBLANK(BY514)),\"\",IF(BY514>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY514<=Parameters!$E$8,BY514>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY514<=Parameters!$F$8, BY514>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY514<=Parameters!$G$8, BY514>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ514=\"\",BZ514=\"--\",ISBLANK(BZ514)),\"\",IF(BZ514>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ514<=Parameters!$E$9,BZ514>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ514<=Parameters!$F$9, BZ514>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ514<=Parameters!$G$9, BZ514>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA514=\"\",CA514=\"--\",ISBLANK(CA514)),\"\",IF(CA514<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA514>=Parameters!$E$10,CA514<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA514>=Parameters!$F$10, CA514<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA514>=Parameters!$G$10, CA514<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB514=\"\",CB514=\"--\",ISBLANK(CB514)),\"\",IF(CB514<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB514>=Parameters!$E$11,CB514<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB514>=Parameters!$F$11, CB514<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB514>=Parameters!$G$11, CB514<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO514=\"\",CO514=\"--\",ISBLANK(CO514)),\"\",IF(CO514<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO514>=Parameters!$E$13,CO514<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO514>=Parameters!$F$13, CO514<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO514>=Parameters!$G$13, CO514<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ514=\"\",CJ514=\"--\",ISBLANK(CJ514)),\"\",IF(CJ514='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ514<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ514>=Parameters!$E$14,CJ514<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ514>=Parameters!$F$14, CJ514<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ514>=Parameters!$G$14, CJ514<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK514=\"\",CK514=\"--\",ISBLANK(CK514)),\"\",IF(AND(CK514<Parameters!$E$15, CK514>=0), 'Risk Tables'!$C$44, IF(AND(CK514>=Parameters!$E$15,CK514<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK514>=Parameters!$F$15, CK514<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK514>=Parameters!$G$15, CK514<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM514=\"\",CM514=\"--\",ISBLANK(CM514)),\"\",IF(CM514>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM514<=Parameters!$E$16,CM514>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM514<=Parameters!$F$16, CM514>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM514<=Parameters!$G$16, CM514>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN514=\"\",CN514=\"--\",ISBLANK(CN514)),\"\",IF(CN514>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN514<=Parameters!$E$17,CN514>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN514<=Parameters!$F$17, CN514>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN514<=Parameters!$G$17, CN514>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL514=\"\",CL514=\"--\",ISBLANK(CL514)),\"\",IF(CL514>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL514<=Parameters!$E$18,CL514>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL514<=Parameters!$F$18, CL514>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL514<=Parameters!$G$18, CL514>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP514=\"\",CP514=\"--\",ISBLANK(CP514)),\"\",IF(CP514<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP514>=Parameters!$E$21,CP514<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP514>=Parameters!$F$21, CP514<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP514>=Parameters!$G$21, CP514<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ514=\"\",CQ514=\"--\",ISBLANK(CQ514)),\"\",IF(CQ514<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ514>=Parameters!$E$22,CQ514<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ514>=Parameters!$F$22, CQ514<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ514>=Parameters!$G$22, CQ514<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR514='Risk Tables'!$C$44,1,IF(CR514='Risk Tables'!$C$43,2,IF(CR514='Risk Tables'!$C$42, 3, IF(CR514='Risk Tables'!$C$41, 4, IF(CR514='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS514='Risk Tables'!$C$44,1,IF(CS514='Risk Tables'!$C$43,2,IF(CS514='Risk Tables'!$C$42, 3, IF(CS514='Risk Tables'!$C$41, 4, IF(CS514='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT514='Risk Tables'!$C$44,1,IF(CT514='Risk Tables'!$C$43,2,IF(CT514='Risk Tables'!$C$42, 3, IF(CT514='Risk Tables'!$C$41, 4, IF(CT514='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV514='Risk Tables'!$C$44,1,IF(CV514='Risk Tables'!$C$43,2,IF(CV514='Risk Tables'!$C$42, 3, IF(CV514='Risk Tables'!$C$41, 4, IF(CV514='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW514='Risk Tables'!$C$44,1,IF(CW514='Risk Tables'!$C$43,2,IF(CW514='Risk Tables'!$C$42, 3, IF(CW514='Risk Tables'!$C$41, 4, IF(CW514='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX514='Risk Tables'!$C$44,1,IF(CX514='Risk Tables'!$C$43,2,IF(CX514='Risk Tables'!$C$42, 3, IF(CX514='Risk Tables'!$C$41, 4, IF(CX514='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY514='Risk Tables'!$C$44,1,IF(CY514='Risk Tables'!$C$43,2,IF(CY514='Risk Tables'!$C$42, 3, IF(CY514='Risk Tables'!$C$41, 4, IF(CY514='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA514='Risk Tables'!$C$44,1,IF(DA514='Risk Tables'!$C$43,2,IF(DA514='Risk Tables'!$C$42, 3, IF(DA514='Risk Tables'!$C$41, 4, IF(DA514='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB514='Risk Tables'!$C$44,1,IF(DB514='Risk Tables'!$C$43,2,IF(DB514='Risk Tables'!$C$42, 3, IF(DB514='Risk Tables'!$C$41, 4, IF(DB514='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC514='Risk Tables'!$C$44,1,IF(DC514='Risk Tables'!$C$43,2,IF(DC514='Risk Tables'!$C$42, 3, IF(DC514='Risk Tables'!$C$41, 4, IF(DC514='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD514='Risk Tables'!$C$44,1,IF(DD514='Risk Tables'!$C$43,2,IF(DD514='Risk Tables'!$C$42, 3, IF(DD514='Risk Tables'!$C$41, 4, IF(DD514='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE514='Risk Tables'!$C$44,1,IF(DE514='Risk Tables'!$C$43,2,IF(DE514='Risk Tables'!$C$42, 3, IF(DE514='Risk Tables'!$C$41, 4, IF(DE514='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF514='Risk Tables'!$C$44,1,IF(DF514='Risk Tables'!$C$43,2,IF(DF514='Risk Tables'!$C$42, 3, IF(DF514='Risk Tables'!$C$41, 4, IF(DF514='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI514:DW514))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI514:DW514, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD514),\"\",((AD514*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P514,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V514),\"\",((V514*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P514,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO514),\"\",((AO514*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P514,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM514),\"\",((AM514*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P514,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI514),\"\",((AI514*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P514,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF514),\"\",((AF514*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P514,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR514),\"\",((AR514*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P514,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL514),\"\",((BL514*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P514,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM514),\"\",((BM514*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P514,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU514),\"\",((AU514*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P514,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW514),\"\",((AW514*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P514,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK514),\"\",(((BK514)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P514,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A515=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I515,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M515,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A515=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H515,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A515=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H515,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A515=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H515,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A515=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H515,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG515),ISBLANK(AR515)),\"\",IF(AR515<0,'Risk Tables'!$C$46,BG515/AR515)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO515),ISBLANK(AR515)),\"\",IF(AR515<0,'Risk Tables'!$C$46,AO515/AR515)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH515=\"\",ISBLANK(CH515)),\"\",IF(CH515>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH515<=Parameters!$E$4,CH515>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH515<=Parameters!$F$4, CH515>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH515<=Parameters!$G$4, CH515>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI515=\"\",CI515=\"--\",ISBLANK(CI515)),\"\",IF(CI515='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI515>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI515<=Parameters!$E$5,CI515>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI515<=Parameters!$F$5, CI515>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI515<=Parameters!$G$5, CI515>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG515=\"\",CG515=\"--\",ISBLANK(CG515)),\"\",IF(CG515>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG515<=Parameters!$E$6,CG515>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG515<=Parameters!$F$6, CG515>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG515<=Parameters!$G$6, CG515>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY515=\"\",BY515=\"--\",ISBLANK(BY515)),\"\",IF(BY515>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY515<=Parameters!$E$8,BY515>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY515<=Parameters!$F$8, BY515>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY515<=Parameters!$G$8, BY515>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ515=\"\",BZ515=\"--\",ISBLANK(BZ515)),\"\",IF(BZ515>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ515<=Parameters!$E$9,BZ515>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ515<=Parameters!$F$9, BZ515>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ515<=Parameters!$G$9, BZ515>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA515=\"\",CA515=\"--\",ISBLANK(CA515)),\"\",IF(CA515<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA515>=Parameters!$E$10,CA515<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA515>=Parameters!$F$10, CA515<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA515>=Parameters!$G$10, CA515<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB515=\"\",CB515=\"--\",ISBLANK(CB515)),\"\",IF(CB515<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB515>=Parameters!$E$11,CB515<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB515>=Parameters!$F$11, CB515<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB515>=Parameters!$G$11, CB515<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO515=\"\",CO515=\"--\",ISBLANK(CO515)),\"\",IF(CO515<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO515>=Parameters!$E$13,CO515<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO515>=Parameters!$F$13, CO515<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO515>=Parameters!$G$13, CO515<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ515=\"\",CJ515=\"--\",ISBLANK(CJ515)),\"\",IF(CJ515='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ515<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ515>=Parameters!$E$14,CJ515<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ515>=Parameters!$F$14, CJ515<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ515>=Parameters!$G$14, CJ515<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK515=\"\",CK515=\"--\",ISBLANK(CK515)),\"\",IF(AND(CK515<Parameters!$E$15, CK515>=0), 'Risk Tables'!$C$44, IF(AND(CK515>=Parameters!$E$15,CK515<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK515>=Parameters!$F$15, CK515<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK515>=Parameters!$G$15, CK515<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM515=\"\",CM515=\"--\",ISBLANK(CM515)),\"\",IF(CM515>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM515<=Parameters!$E$16,CM515>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM515<=Parameters!$F$16, CM515>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM515<=Parameters!$G$16, CM515>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN515=\"\",CN515=\"--\",ISBLANK(CN515)),\"\",IF(CN515>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN515<=Parameters!$E$17,CN515>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN515<=Parameters!$F$17, CN515>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN515<=Parameters!$G$17, CN515>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL515=\"\",CL515=\"--\",ISBLANK(CL515)),\"\",IF(CL515>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL515<=Parameters!$E$18,CL515>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL515<=Parameters!$F$18, CL515>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL515<=Parameters!$G$18, CL515>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP515=\"\",CP515=\"--\",ISBLANK(CP515)),\"\",IF(CP515<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP515>=Parameters!$E$21,CP515<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP515>=Parameters!$F$21, CP515<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP515>=Parameters!$G$21, CP515<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ515=\"\",CQ515=\"--\",ISBLANK(CQ515)),\"\",IF(CQ515<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ515>=Parameters!$E$22,CQ515<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ515>=Parameters!$F$22, CQ515<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ515>=Parameters!$G$22, CQ515<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR515='Risk Tables'!$C$44,1,IF(CR515='Risk Tables'!$C$43,2,IF(CR515='Risk Tables'!$C$42, 3, IF(CR515='Risk Tables'!$C$41, 4, IF(CR515='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS515='Risk Tables'!$C$44,1,IF(CS515='Risk Tables'!$C$43,2,IF(CS515='Risk Tables'!$C$42, 3, IF(CS515='Risk Tables'!$C$41, 4, IF(CS515='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT515='Risk Tables'!$C$44,1,IF(CT515='Risk Tables'!$C$43,2,IF(CT515='Risk Tables'!$C$42, 3, IF(CT515='Risk Tables'!$C$41, 4, IF(CT515='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV515='Risk Tables'!$C$44,1,IF(CV515='Risk Tables'!$C$43,2,IF(CV515='Risk Tables'!$C$42, 3, IF(CV515='Risk Tables'!$C$41, 4, IF(CV515='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW515='Risk Tables'!$C$44,1,IF(CW515='Risk Tables'!$C$43,2,IF(CW515='Risk Tables'!$C$42, 3, IF(CW515='Risk Tables'!$C$41, 4, IF(CW515='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX515='Risk Tables'!$C$44,1,IF(CX515='Risk Tables'!$C$43,2,IF(CX515='Risk Tables'!$C$42, 3, IF(CX515='Risk Tables'!$C$41, 4, IF(CX515='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY515='Risk Tables'!$C$44,1,IF(CY515='Risk Tables'!$C$43,2,IF(CY515='Risk Tables'!$C$42, 3, IF(CY515='Risk Tables'!$C$41, 4, IF(CY515='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA515='Risk Tables'!$C$44,1,IF(DA515='Risk Tables'!$C$43,2,IF(DA515='Risk Tables'!$C$42, 3, IF(DA515='Risk Tables'!$C$41, 4, IF(DA515='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB515='Risk Tables'!$C$44,1,IF(DB515='Risk Tables'!$C$43,2,IF(DB515='Risk Tables'!$C$42, 3, IF(DB515='Risk Tables'!$C$41, 4, IF(DB515='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC515='Risk Tables'!$C$44,1,IF(DC515='Risk Tables'!$C$43,2,IF(DC515='Risk Tables'!$C$42, 3, IF(DC515='Risk Tables'!$C$41, 4, IF(DC515='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD515='Risk Tables'!$C$44,1,IF(DD515='Risk Tables'!$C$43,2,IF(DD515='Risk Tables'!$C$42, 3, IF(DD515='Risk Tables'!$C$41, 4, IF(DD515='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE515='Risk Tables'!$C$44,1,IF(DE515='Risk Tables'!$C$43,2,IF(DE515='Risk Tables'!$C$42, 3, IF(DE515='Risk Tables'!$C$41, 4, IF(DE515='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF515='Risk Tables'!$C$44,1,IF(DF515='Risk Tables'!$C$43,2,IF(DF515='Risk Tables'!$C$42, 3, IF(DF515='Risk Tables'!$C$41, 4, IF(DF515='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI515:DW515))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI515:DW515, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD515),\"\",((AD515*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P515,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V515),\"\",((V515*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P515,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO515),\"\",((AO515*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P515,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM515),\"\",((AM515*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P515,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI515),\"\",((AI515*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P515,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF515),\"\",((AF515*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P515,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR515),\"\",((AR515*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P515,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL515),\"\",((BL515*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P515,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM515),\"\",((BM515*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P515,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU515),\"\",((AU515*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P515,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW515),\"\",((AW515*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P515,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK515),\"\",(((BK515)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P515,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A516=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I516,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M516,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A516=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H516,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A516=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H516,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A516=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H516,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A516=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H516,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG516),ISBLANK(AR516)),\"\",IF(AR516<0,'Risk Tables'!$C$46,BG516/AR516)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO516),ISBLANK(AR516)),\"\",IF(AR516<0,'Risk Tables'!$C$46,AO516/AR516)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH516=\"\",ISBLANK(CH516)),\"\",IF(CH516>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH516<=Parameters!$E$4,CH516>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH516<=Parameters!$F$4, CH516>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH516<=Parameters!$G$4, CH516>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI516=\"\",CI516=\"--\",ISBLANK(CI516)),\"\",IF(CI516='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI516>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI516<=Parameters!$E$5,CI516>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI516<=Parameters!$F$5, CI516>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI516<=Parameters!$G$5, CI516>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG516=\"\",CG516=\"--\",ISBLANK(CG516)),\"\",IF(CG516>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG516<=Parameters!$E$6,CG516>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG516<=Parameters!$F$6, CG516>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG516<=Parameters!$G$6, CG516>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY516=\"\",BY516=\"--\",ISBLANK(BY516)),\"\",IF(BY516>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY516<=Parameters!$E$8,BY516>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY516<=Parameters!$F$8, BY516>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY516<=Parameters!$G$8, BY516>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ516=\"\",BZ516=\"--\",ISBLANK(BZ516)),\"\",IF(BZ516>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ516<=Parameters!$E$9,BZ516>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ516<=Parameters!$F$9, BZ516>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ516<=Parameters!$G$9, BZ516>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA516=\"\",CA516=\"--\",ISBLANK(CA516)),\"\",IF(CA516<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA516>=Parameters!$E$10,CA516<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA516>=Parameters!$F$10, CA516<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA516>=Parameters!$G$10, CA516<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB516=\"\",CB516=\"--\",ISBLANK(CB516)),\"\",IF(CB516<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB516>=Parameters!$E$11,CB516<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB516>=Parameters!$F$11, CB516<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB516>=Parameters!$G$11, CB516<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO516=\"\",CO516=\"--\",ISBLANK(CO516)),\"\",IF(CO516<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO516>=Parameters!$E$13,CO516<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO516>=Parameters!$F$13, CO516<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO516>=Parameters!$G$13, CO516<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ516=\"\",CJ516=\"--\",ISBLANK(CJ516)),\"\",IF(CJ516='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ516<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ516>=Parameters!$E$14,CJ516<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ516>=Parameters!$F$14, CJ516<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ516>=Parameters!$G$14, CJ516<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK516=\"\",CK516=\"--\",ISBLANK(CK516)),\"\",IF(AND(CK516<Parameters!$E$15, CK516>=0), 'Risk Tables'!$C$44, IF(AND(CK516>=Parameters!$E$15,CK516<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK516>=Parameters!$F$15, CK516<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK516>=Parameters!$G$15, CK516<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM516=\"\",CM516=\"--\",ISBLANK(CM516)),\"\",IF(CM516>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM516<=Parameters!$E$16,CM516>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM516<=Parameters!$F$16, CM516>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM516<=Parameters!$G$16, CM516>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN516=\"\",CN516=\"--\",ISBLANK(CN516)),\"\",IF(CN516>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN516<=Parameters!$E$17,CN516>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN516<=Parameters!$F$17, CN516>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN516<=Parameters!$G$17, CN516>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL516=\"\",CL516=\"--\",ISBLANK(CL516)),\"\",IF(CL516>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL516<=Parameters!$E$18,CL516>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL516<=Parameters!$F$18, CL516>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL516<=Parameters!$G$18, CL516>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP516=\"\",CP516=\"--\",ISBLANK(CP516)),\"\",IF(CP516<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP516>=Parameters!$E$21,CP516<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP516>=Parameters!$F$21, CP516<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP516>=Parameters!$G$21, CP516<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ516=\"\",CQ516=\"--\",ISBLANK(CQ516)),\"\",IF(CQ516<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ516>=Parameters!$E$22,CQ516<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ516>=Parameters!$F$22, CQ516<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ516>=Parameters!$G$22, CQ516<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR516='Risk Tables'!$C$44,1,IF(CR516='Risk Tables'!$C$43,2,IF(CR516='Risk Tables'!$C$42, 3, IF(CR516='Risk Tables'!$C$41, 4, IF(CR516='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS516='Risk Tables'!$C$44,1,IF(CS516='Risk Tables'!$C$43,2,IF(CS516='Risk Tables'!$C$42, 3, IF(CS516='Risk Tables'!$C$41, 4, IF(CS516='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT516='Risk Tables'!$C$44,1,IF(CT516='Risk Tables'!$C$43,2,IF(CT516='Risk Tables'!$C$42, 3, IF(CT516='Risk Tables'!$C$41, 4, IF(CT516='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV516='Risk Tables'!$C$44,1,IF(CV516='Risk Tables'!$C$43,2,IF(CV516='Risk Tables'!$C$42, 3, IF(CV516='Risk Tables'!$C$41, 4, IF(CV516='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW516='Risk Tables'!$C$44,1,IF(CW516='Risk Tables'!$C$43,2,IF(CW516='Risk Tables'!$C$42, 3, IF(CW516='Risk Tables'!$C$41, 4, IF(CW516='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX516='Risk Tables'!$C$44,1,IF(CX516='Risk Tables'!$C$43,2,IF(CX516='Risk Tables'!$C$42, 3, IF(CX516='Risk Tables'!$C$41, 4, IF(CX516='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY516='Risk Tables'!$C$44,1,IF(CY516='Risk Tables'!$C$43,2,IF(CY516='Risk Tables'!$C$42, 3, IF(CY516='Risk Tables'!$C$41, 4, IF(CY516='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA516='Risk Tables'!$C$44,1,IF(DA516='Risk Tables'!$C$43,2,IF(DA516='Risk Tables'!$C$42, 3, IF(DA516='Risk Tables'!$C$41, 4, IF(DA516='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB516='Risk Tables'!$C$44,1,IF(DB516='Risk Tables'!$C$43,2,IF(DB516='Risk Tables'!$C$42, 3, IF(DB516='Risk Tables'!$C$41, 4, IF(DB516='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC516='Risk Tables'!$C$44,1,IF(DC516='Risk Tables'!$C$43,2,IF(DC516='Risk Tables'!$C$42, 3, IF(DC516='Risk Tables'!$C$41, 4, IF(DC516='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD516='Risk Tables'!$C$44,1,IF(DD516='Risk Tables'!$C$43,2,IF(DD516='Risk Tables'!$C$42, 3, IF(DD516='Risk Tables'!$C$41, 4, IF(DD516='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE516='Risk Tables'!$C$44,1,IF(DE516='Risk Tables'!$C$43,2,IF(DE516='Risk Tables'!$C$42, 3, IF(DE516='Risk Tables'!$C$41, 4, IF(DE516='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF516='Risk Tables'!$C$44,1,IF(DF516='Risk Tables'!$C$43,2,IF(DF516='Risk Tables'!$C$42, 3, IF(DF516='Risk Tables'!$C$41, 4, IF(DF516='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI516:DW516))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI516:DW516, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD516),\"\",((AD516*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P516,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V516),\"\",((V516*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P516,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO516),\"\",((AO516*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P516,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM516),\"\",((AM516*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P516,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI516),\"\",((AI516*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P516,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF516),\"\",((AF516*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P516,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR516),\"\",((AR516*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P516,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL516),\"\",((BL516*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P516,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM516),\"\",((BM516*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P516,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU516),\"\",((AU516*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P516,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW516),\"\",((AW516*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P516,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK516),\"\",(((BK516)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P516,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A517=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I517,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M517,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A517=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H517,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A517=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H517,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A517=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H517,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A517=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H517,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG517),ISBLANK(AR517)),\"\",IF(AR517<0,'Risk Tables'!$C$46,BG517/AR517)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO517),ISBLANK(AR517)),\"\",IF(AR517<0,'Risk Tables'!$C$46,AO517/AR517)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH517=\"\",ISBLANK(CH517)),\"\",IF(CH517>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH517<=Parameters!$E$4,CH517>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH517<=Parameters!$F$4, CH517>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH517<=Parameters!$G$4, CH517>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI517=\"\",CI517=\"--\",ISBLANK(CI517)),\"\",IF(CI517='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI517>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI517<=Parameters!$E$5,CI517>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI517<=Parameters!$F$5, CI517>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI517<=Parameters!$G$5, CI517>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG517=\"\",CG517=\"--\",ISBLANK(CG517)),\"\",IF(CG517>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG517<=Parameters!$E$6,CG517>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG517<=Parameters!$F$6, CG517>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG517<=Parameters!$G$6, CG517>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY517=\"\",BY517=\"--\",ISBLANK(BY517)),\"\",IF(BY517>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY517<=Parameters!$E$8,BY517>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY517<=Parameters!$F$8, BY517>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY517<=Parameters!$G$8, BY517>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ517=\"\",BZ517=\"--\",ISBLANK(BZ517)),\"\",IF(BZ517>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ517<=Parameters!$E$9,BZ517>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ517<=Parameters!$F$9, BZ517>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ517<=Parameters!$G$9, BZ517>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA517=\"\",CA517=\"--\",ISBLANK(CA517)),\"\",IF(CA517<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA517>=Parameters!$E$10,CA517<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA517>=Parameters!$F$10, CA517<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA517>=Parameters!$G$10, CA517<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB517=\"\",CB517=\"--\",ISBLANK(CB517)),\"\",IF(CB517<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB517>=Parameters!$E$11,CB517<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB517>=Parameters!$F$11, CB517<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB517>=Parameters!$G$11, CB517<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO517=\"\",CO517=\"--\",ISBLANK(CO517)),\"\",IF(CO517<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO517>=Parameters!$E$13,CO517<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO517>=Parameters!$F$13, CO517<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO517>=Parameters!$G$13, CO517<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ517=\"\",CJ517=\"--\",ISBLANK(CJ517)),\"\",IF(CJ517='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ517<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ517>=Parameters!$E$14,CJ517<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ517>=Parameters!$F$14, CJ517<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ517>=Parameters!$G$14, CJ517<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK517=\"\",CK517=\"--\",ISBLANK(CK517)),\"\",IF(AND(CK517<Parameters!$E$15, CK517>=0), 'Risk Tables'!$C$44, IF(AND(CK517>=Parameters!$E$15,CK517<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK517>=Parameters!$F$15, CK517<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK517>=Parameters!$G$15, CK517<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM517=\"\",CM517=\"--\",ISBLANK(CM517)),\"\",IF(CM517>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM517<=Parameters!$E$16,CM517>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM517<=Parameters!$F$16, CM517>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM517<=Parameters!$G$16, CM517>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN517=\"\",CN517=\"--\",ISBLANK(CN517)),\"\",IF(CN517>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN517<=Parameters!$E$17,CN517>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN517<=Parameters!$F$17, CN517>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN517<=Parameters!$G$17, CN517>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL517=\"\",CL517=\"--\",ISBLANK(CL517)),\"\",IF(CL517>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL517<=Parameters!$E$18,CL517>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL517<=Parameters!$F$18, CL517>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL517<=Parameters!$G$18, CL517>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP517=\"\",CP517=\"--\",ISBLANK(CP517)),\"\",IF(CP517<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP517>=Parameters!$E$21,CP517<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP517>=Parameters!$F$21, CP517<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP517>=Parameters!$G$21, CP517<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ517=\"\",CQ517=\"--\",ISBLANK(CQ517)),\"\",IF(CQ517<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ517>=Parameters!$E$22,CQ517<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ517>=Parameters!$F$22, CQ517<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ517>=Parameters!$G$22, CQ517<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR517='Risk Tables'!$C$44,1,IF(CR517='Risk Tables'!$C$43,2,IF(CR517='Risk Tables'!$C$42, 3, IF(CR517='Risk Tables'!$C$41, 4, IF(CR517='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS517='Risk Tables'!$C$44,1,IF(CS517='Risk Tables'!$C$43,2,IF(CS517='Risk Tables'!$C$42, 3, IF(CS517='Risk Tables'!$C$41, 4, IF(CS517='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT517='Risk Tables'!$C$44,1,IF(CT517='Risk Tables'!$C$43,2,IF(CT517='Risk Tables'!$C$42, 3, IF(CT517='Risk Tables'!$C$41, 4, IF(CT517='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV517='Risk Tables'!$C$44,1,IF(CV517='Risk Tables'!$C$43,2,IF(CV517='Risk Tables'!$C$42, 3, IF(CV517='Risk Tables'!$C$41, 4, IF(CV517='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW517='Risk Tables'!$C$44,1,IF(CW517='Risk Tables'!$C$43,2,IF(CW517='Risk Tables'!$C$42, 3, IF(CW517='Risk Tables'!$C$41, 4, IF(CW517='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX517='Risk Tables'!$C$44,1,IF(CX517='Risk Tables'!$C$43,2,IF(CX517='Risk Tables'!$C$42, 3, IF(CX517='Risk Tables'!$C$41, 4, IF(CX517='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY517='Risk Tables'!$C$44,1,IF(CY517='Risk Tables'!$C$43,2,IF(CY517='Risk Tables'!$C$42, 3, IF(CY517='Risk Tables'!$C$41, 4, IF(CY517='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA517='Risk Tables'!$C$44,1,IF(DA517='Risk Tables'!$C$43,2,IF(DA517='Risk Tables'!$C$42, 3, IF(DA517='Risk Tables'!$C$41, 4, IF(DA517='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB517='Risk Tables'!$C$44,1,IF(DB517='Risk Tables'!$C$43,2,IF(DB517='Risk Tables'!$C$42, 3, IF(DB517='Risk Tables'!$C$41, 4, IF(DB517='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC517='Risk Tables'!$C$44,1,IF(DC517='Risk Tables'!$C$43,2,IF(DC517='Risk Tables'!$C$42, 3, IF(DC517='Risk Tables'!$C$41, 4, IF(DC517='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD517='Risk Tables'!$C$44,1,IF(DD517='Risk Tables'!$C$43,2,IF(DD517='Risk Tables'!$C$42, 3, IF(DD517='Risk Tables'!$C$41, 4, IF(DD517='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE517='Risk Tables'!$C$44,1,IF(DE517='Risk Tables'!$C$43,2,IF(DE517='Risk Tables'!$C$42, 3, IF(DE517='Risk Tables'!$C$41, 4, IF(DE517='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF517='Risk Tables'!$C$44,1,IF(DF517='Risk Tables'!$C$43,2,IF(DF517='Risk Tables'!$C$42, 3, IF(DF517='Risk Tables'!$C$41, 4, IF(DF517='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI517:DW517))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI517:DW517, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD517),\"\",((AD517*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P517,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V517),\"\",((V517*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P517,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO517),\"\",((AO517*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P517,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM517),\"\",((AM517*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P517,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI517),\"\",((AI517*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P517,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF517),\"\",((AF517*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P517,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR517),\"\",((AR517*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P517,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL517),\"\",((BL517*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P517,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM517),\"\",((BM517*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P517,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU517),\"\",((AU517*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P517,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW517),\"\",((AW517*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P517,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK517),\"\",(((BK517)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P517,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF(ISBLANK(F518),\"\",CONCATENATE(B518,E518,P518))","v":""},"",{"$f":"IF($A518=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I518,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M518,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A518=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H518,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A518=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H518,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A518=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H518,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A518=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H518,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(OR(ISBLANK(Y518),ISBLANK(AI518)),\"\",Y518/AI518),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(Y518),ISBLANK(W518),ISBLANK(AI518)),\"\",(Y518-W518)/AI518),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(V518),ISBLANK(AT518)),\"\",(V518*365)/AT518),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AF518),ISBLANK(AV518)),\"\",(AF518*365)/-AV518),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(Y518),\"\",(Y518-W518)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(CC518),ISBLANK(AI518)),\"\",CC518-AI518),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AZ518),ISBLANK(AT518)),\"\",AZ518/AT518),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG518),ISBLANK(AT518)),\"\",BG518/AT518),\"\")","v":""},"",{"$f":"IFERROR(IF(OR(ISBLANK(BG518),ISBLANK(AD518)),\"\",BG518/AD518),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG518),ISBLANK(AR518)),\"\",IF(AR518<0,'Risk Tables'!$C$46,BG518/AR518)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO518),ISBLANK(AR518)),\"\",IF(AR518<0,'Risk Tables'!$C$46,AO518/AR518)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO518),ISBLANK(BK518)),\"\",AO518/BK518),\"\")","v":""},{"$f":"IFERROR(IF(OR(AND(ISBLANK(AE518),ISBLANK(AJ518),ISBLANK(AK518),ISBLANK(AG518)),ISBLANK(BK518)),\"\",BK518/SUM(AE518,AJ518,AK518,AG518)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AZ518),ISBLANK(BA518)),\"\",AZ518/-BA518),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BK518),ISBLANK(BA518)),\"\",BK518/-BA518),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO518),ISBLANK(AD518)),\"\",AO518/AD518),\"\")","v":""},"","",{"$f":"IF(OR(CH518=\"\",ISBLANK(CH518)),\"\",IF(CH518>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH518<=Parameters!$E$4,CH518>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH518<=Parameters!$F$4, CH518>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH518<=Parameters!$G$4, CH518>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI518=\"\",CI518=\"--\",ISBLANK(CI518)),\"\",IF(CI518='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI518>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI518<=Parameters!$E$5,CI518>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI518<=Parameters!$F$5, CI518>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI518<=Parameters!$G$5, CI518>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG518=\"\",CG518=\"--\",ISBLANK(CG518)),\"\",IF(CG518>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG518<=Parameters!$E$6,CG518>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG518<=Parameters!$F$6, CG518>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG518<=Parameters!$G$6, CG518>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY518=\"\",BY518=\"--\",ISBLANK(BY518)),\"\",IF(BY518>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY518<=Parameters!$E$8,BY518>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY518<=Parameters!$F$8, BY518>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY518<=Parameters!$G$8, BY518>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ518=\"\",BZ518=\"--\",ISBLANK(BZ518)),\"\",IF(BZ518>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ518<=Parameters!$E$9,BZ518>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ518<=Parameters!$F$9, BZ518>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ518<=Parameters!$G$9, BZ518>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA518=\"\",CA518=\"--\",ISBLANK(CA518)),\"\",IF(CA518<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA518>=Parameters!$E$10,CA518<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA518>=Parameters!$F$10, CA518<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA518>=Parameters!$G$10, CA518<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB518=\"\",CB518=\"--\",ISBLANK(CB518)),\"\",IF(CB518<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB518>=Parameters!$E$11,CB518<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB518>=Parameters!$F$11, CB518<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB518>=Parameters!$G$11, CB518<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO518=\"\",CO518=\"--\",ISBLANK(CO518)),\"\",IF(CO518<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO518>=Parameters!$E$13,CO518<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO518>=Parameters!$F$13, CO518<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO518>=Parameters!$G$13, CO518<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ518=\"\",CJ518=\"--\",ISBLANK(CJ518)),\"\",IF(CJ518='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ518<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ518>=Parameters!$E$14,CJ518<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ518>=Parameters!$F$14, CJ518<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ518>=Parameters!$G$14, CJ518<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK518=\"\",CK518=\"--\",ISBLANK(CK518)),\"\",IF(AND(CK518<Parameters!$E$15, CK518>=0), 'Risk Tables'!$C$44, IF(AND(CK518>=Parameters!$E$15,CK518<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK518>=Parameters!$F$15, CK518<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK518>=Parameters!$G$15, CK518<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM518=\"\",CM518=\"--\",ISBLANK(CM518)),\"\",IF(CM518>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM518<=Parameters!$E$16,CM518>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM518<=Parameters!$F$16, CM518>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM518<=Parameters!$G$16, CM518>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN518=\"\",CN518=\"--\",ISBLANK(CN518)),\"\",IF(CN518>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN518<=Parameters!$E$17,CN518>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN518<=Parameters!$F$17, CN518>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN518<=Parameters!$G$17, CN518>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL518=\"\",CL518=\"--\",ISBLANK(CL518)),\"\",IF(CL518>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL518<=Parameters!$E$18,CL518>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL518<=Parameters!$F$18, CL518>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL518<=Parameters!$G$18, CL518>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP518=\"\",CP518=\"--\",ISBLANK(CP518)),\"\",IF(CP518<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP518>=Parameters!$E$21,CP518<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP518>=Parameters!$F$21, CP518<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP518>=Parameters!$G$21, CP518<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ518=\"\",CQ518=\"--\",ISBLANK(CQ518)),\"\",IF(CQ518<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ518>=Parameters!$E$22,CQ518<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ518>=Parameters!$F$22, CQ518<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ518>=Parameters!$G$22, CQ518<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR518='Risk Tables'!$C$44,1,IF(CR518='Risk Tables'!$C$43,2,IF(CR518='Risk Tables'!$C$42, 3, IF(CR518='Risk Tables'!$C$41, 4, IF(CR518='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS518='Risk Tables'!$C$44,1,IF(CS518='Risk Tables'!$C$43,2,IF(CS518='Risk Tables'!$C$42, 3, IF(CS518='Risk Tables'!$C$41, 4, IF(CS518='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT518='Risk Tables'!$C$44,1,IF(CT518='Risk Tables'!$C$43,2,IF(CT518='Risk Tables'!$C$42, 3, IF(CT518='Risk Tables'!$C$41, 4, IF(CT518='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV518='Risk Tables'!$C$44,1,IF(CV518='Risk Tables'!$C$43,2,IF(CV518='Risk Tables'!$C$42, 3, IF(CV518='Risk Tables'!$C$41, 4, IF(CV518='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW518='Risk Tables'!$C$44,1,IF(CW518='Risk Tables'!$C$43,2,IF(CW518='Risk Tables'!$C$42, 3, IF(CW518='Risk Tables'!$C$41, 4, IF(CW518='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX518='Risk Tables'!$C$44,1,IF(CX518='Risk Tables'!$C$43,2,IF(CX518='Risk Tables'!$C$42, 3, IF(CX518='Risk Tables'!$C$41, 4, IF(CX518='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY518='Risk Tables'!$C$44,1,IF(CY518='Risk Tables'!$C$43,2,IF(CY518='Risk Tables'!$C$42, 3, IF(CY518='Risk Tables'!$C$41, 4, IF(CY518='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA518='Risk Tables'!$C$44,1,IF(DA518='Risk Tables'!$C$43,2,IF(DA518='Risk Tables'!$C$42, 3, IF(DA518='Risk Tables'!$C$41, 4, IF(DA518='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB518='Risk Tables'!$C$44,1,IF(DB518='Risk Tables'!$C$43,2,IF(DB518='Risk Tables'!$C$42, 3, IF(DB518='Risk Tables'!$C$41, 4, IF(DB518='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC518='Risk Tables'!$C$44,1,IF(DC518='Risk Tables'!$C$43,2,IF(DC518='Risk Tables'!$C$42, 3, IF(DC518='Risk Tables'!$C$41, 4, IF(DC518='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD518='Risk Tables'!$C$44,1,IF(DD518='Risk Tables'!$C$43,2,IF(DD518='Risk Tables'!$C$42, 3, IF(DD518='Risk Tables'!$C$41, 4, IF(DD518='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE518='Risk Tables'!$C$44,1,IF(DE518='Risk Tables'!$C$43,2,IF(DE518='Risk Tables'!$C$42, 3, IF(DE518='Risk Tables'!$C$41, 4, IF(DE518='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF518='Risk Tables'!$C$44,1,IF(DF518='Risk Tables'!$C$43,2,IF(DF518='Risk Tables'!$C$42, 3, IF(DF518='Risk Tables'!$C$41, 4, IF(DF518='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI518:DW518))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI518:DW518, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD518),\"\",((AD518*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P518,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V518),\"\",((V518*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P518,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO518),\"\",((AO518*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P518,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM518),\"\",((AM518*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P518,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI518),\"\",((AI518*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P518,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF518),\"\",((AF518*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P518,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR518),\"\",((AR518*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P518,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL518),\"\",((BL518*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P518,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM518),\"\",((BM518*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P518,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU518),\"\",((AU518*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P518,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW518),\"\",((AW518*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P518,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK518),\"\",(((BK518)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P518,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["",{"$f":"IF(ISBLANK(F519),\"\",IF(F519=F518,B518,B518+1))","v":""},{"$f":"IF($A519=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I519,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M519,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A519=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H519,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A519=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H519,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A519=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H519,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A519=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H519,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT519+AX519","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG519),ISBLANK(AR519)),\"\",IF(AR519<0,'Risk Tables'!$C$46,BG519/AR519)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO519),ISBLANK(AR519)),\"\",IF(AR519<0,'Risk Tables'!$C$46,AO519/AR519)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU519/(BL519+AU519),\"\")","v":""},{"$f":"IFERROR(-(AV519+AY519+BA519-BB519)/(AT519+AX519),\"\")","v":""},{"$f":"IF(OR(CH519=\"\",ISBLANK(CH519)),\"\",IF(CH519>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH519<=Parameters!$E$4,CH519>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH519<=Parameters!$F$4, CH519>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH519<=Parameters!$G$4, CH519>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI519=\"\",CI519=\"--\",ISBLANK(CI519)),\"\",IF(CI519='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI519>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI519<=Parameters!$E$5,CI519>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI519<=Parameters!$F$5, CI519>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI519<=Parameters!$G$5, CI519>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG519=\"\",CG519=\"--\",ISBLANK(CG519)),\"\",IF(CG519>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG519<=Parameters!$E$6,CG519>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG519<=Parameters!$F$6, CG519>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG519<=Parameters!$G$6, CG519>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY519=\"\",BY519=\"--\",ISBLANK(BY519)),\"\",IF(BY519>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY519<=Parameters!$E$8,BY519>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY519<=Parameters!$F$8, BY519>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY519<=Parameters!$G$8, BY519>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ519=\"\",BZ519=\"--\",ISBLANK(BZ519)),\"\",IF(BZ519>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ519<=Parameters!$E$9,BZ519>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ519<=Parameters!$F$9, BZ519>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ519<=Parameters!$G$9, BZ519>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA519=\"\",CA519=\"--\",ISBLANK(CA519)),\"\",IF(CA519<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA519>=Parameters!$E$10,CA519<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA519>=Parameters!$F$10, CA519<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA519>=Parameters!$G$10, CA519<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB519=\"\",CB519=\"--\",ISBLANK(CB519)),\"\",IF(CB519<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB519>=Parameters!$E$11,CB519<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB519>=Parameters!$F$11, CB519<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB519>=Parameters!$G$11, CB519<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO519=\"\",CO519=\"--\",ISBLANK(CO519)),\"\",IF(CO519<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO519>=Parameters!$E$13,CO519<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO519>=Parameters!$F$13, CO519<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO519>=Parameters!$G$13, CO519<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ519=\"\",CJ519=\"--\",ISBLANK(CJ519)),\"\",IF(CJ519='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ519<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ519>=Parameters!$E$14,CJ519<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ519>=Parameters!$F$14, CJ519<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ519>=Parameters!$G$14, CJ519<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK519=\"\",CK519=\"--\",ISBLANK(CK519)),\"\",IF(AND(CK519<Parameters!$E$15, CK519>=0), 'Risk Tables'!$C$44, IF(AND(CK519>=Parameters!$E$15,CK519<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK519>=Parameters!$F$15, CK519<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK519>=Parameters!$G$15, CK519<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM519=\"\",CM519=\"--\",ISBLANK(CM519)),\"\",IF(CM519>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM519<=Parameters!$E$16,CM519>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM519<=Parameters!$F$16, CM519>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM519<=Parameters!$G$16, CM519>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN519=\"\",CN519=\"--\",ISBLANK(CN519)),\"\",IF(CN519>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN519<=Parameters!$E$17,CN519>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN519<=Parameters!$F$17, CN519>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN519<=Parameters!$G$17, CN519>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL519=\"\",CL519=\"--\",ISBLANK(CL519)),\"\",IF(CL519>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL519<=Parameters!$E$18,CL519>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL519<=Parameters!$F$18, CL519>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL519<=Parameters!$G$18, CL519>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP519=\"\",CP519=\"--\",ISBLANK(CP519)),\"\",IF(CP519<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP519>=Parameters!$E$21,CP519<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP519>=Parameters!$F$21, CP519<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP519>=Parameters!$G$21, CP519<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ519=\"\",CQ519=\"--\",ISBLANK(CQ519)),\"\",IF(CQ519<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ519>=Parameters!$E$22,CQ519<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ519>=Parameters!$F$22, CQ519<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ519>=Parameters!$G$22, CQ519<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR519='Risk Tables'!$C$44,1,IF(CR519='Risk Tables'!$C$43,2,IF(CR519='Risk Tables'!$C$42, 3, IF(CR519='Risk Tables'!$C$41, 4, IF(CR519='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS519='Risk Tables'!$C$44,1,IF(CS519='Risk Tables'!$C$43,2,IF(CS519='Risk Tables'!$C$42, 3, IF(CS519='Risk Tables'!$C$41, 4, IF(CS519='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT519='Risk Tables'!$C$44,1,IF(CT519='Risk Tables'!$C$43,2,IF(CT519='Risk Tables'!$C$42, 3, IF(CT519='Risk Tables'!$C$41, 4, IF(CT519='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV519='Risk Tables'!$C$44,1,IF(CV519='Risk Tables'!$C$43,2,IF(CV519='Risk Tables'!$C$42, 3, IF(CV519='Risk Tables'!$C$41, 4, IF(CV519='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW519='Risk Tables'!$C$44,1,IF(CW519='Risk Tables'!$C$43,2,IF(CW519='Risk Tables'!$C$42, 3, IF(CW519='Risk Tables'!$C$41, 4, IF(CW519='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX519='Risk Tables'!$C$44,1,IF(CX519='Risk Tables'!$C$43,2,IF(CX519='Risk Tables'!$C$42, 3, IF(CX519='Risk Tables'!$C$41, 4, IF(CX519='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY519='Risk Tables'!$C$44,1,IF(CY519='Risk Tables'!$C$43,2,IF(CY519='Risk Tables'!$C$42, 3, IF(CY519='Risk Tables'!$C$41, 4, IF(CY519='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA519='Risk Tables'!$C$44,1,IF(DA519='Risk Tables'!$C$43,2,IF(DA519='Risk Tables'!$C$42, 3, IF(DA519='Risk Tables'!$C$41, 4, IF(DA519='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB519='Risk Tables'!$C$44,1,IF(DB519='Risk Tables'!$C$43,2,IF(DB519='Risk Tables'!$C$42, 3, IF(DB519='Risk Tables'!$C$41, 4, IF(DB519='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC519='Risk Tables'!$C$44,1,IF(DC519='Risk Tables'!$C$43,2,IF(DC519='Risk Tables'!$C$42, 3, IF(DC519='Risk Tables'!$C$41, 4, IF(DC519='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD519='Risk Tables'!$C$44,1,IF(DD519='Risk Tables'!$C$43,2,IF(DD519='Risk Tables'!$C$42, 3, IF(DD519='Risk Tables'!$C$41, 4, IF(DD519='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE519='Risk Tables'!$C$44,1,IF(DE519='Risk Tables'!$C$43,2,IF(DE519='Risk Tables'!$C$42, 3, IF(DE519='Risk Tables'!$C$41, 4, IF(DE519='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF519='Risk Tables'!$C$44,1,IF(DF519='Risk Tables'!$C$43,2,IF(DF519='Risk Tables'!$C$42, 3, IF(DF519='Risk Tables'!$C$41, 4, IF(DF519='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI519:DW519))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI519:DW519, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD519),\"\",((AD519*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P519,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V519),\"\",((V519*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P519,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO519),\"\",((AO519*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P519,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM519),\"\",((AM519*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P519,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI519),\"\",((AI519*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P519,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF519),\"\",((AF519*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P519,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR519),\"\",((AR519*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P519,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL519),\"\",((BL519*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P519,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM519),\"\",((BM519*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P519,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU519),\"\",((AU519*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P519,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW519),\"\",((AW519*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P519,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK519),\"\",(((BK519)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P519,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(6.56*((Y519-AI519)/AD519)+3.26*(AP519/AD519)+6.72*(AZ519/AD519)+1.05*(AR519/AO519),\"\")","v":""},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A520=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I520,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M520,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A520=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H520,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A520=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H520,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A520=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H520,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A520=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H520,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG520),ISBLANK(AR520)),\"\",IF(AR520<0,'Risk Tables'!$C$46,BG520/AR520)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO520),ISBLANK(AR520)),\"\",IF(AR520<0,'Risk Tables'!$C$46,AO520/AR520)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH520=\"\",ISBLANK(CH520)),\"\",IF(CH520>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH520<=Parameters!$E$4,CH520>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH520<=Parameters!$F$4, CH520>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH520<=Parameters!$G$4, CH520>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI520=\"\",CI520=\"--\",ISBLANK(CI520)),\"\",IF(CI520='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI520>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI520<=Parameters!$E$5,CI520>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI520<=Parameters!$F$5, CI520>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI520<=Parameters!$G$5, CI520>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG520=\"\",CG520=\"--\",ISBLANK(CG520)),\"\",IF(CG520>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG520<=Parameters!$E$6,CG520>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG520<=Parameters!$F$6, CG520>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG520<=Parameters!$G$6, CG520>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY520=\"\",BY520=\"--\",ISBLANK(BY520)),\"\",IF(BY520>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY520<=Parameters!$E$8,BY520>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY520<=Parameters!$F$8, BY520>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY520<=Parameters!$G$8, BY520>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ520=\"\",BZ520=\"--\",ISBLANK(BZ520)),\"\",IF(BZ520>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ520<=Parameters!$E$9,BZ520>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ520<=Parameters!$F$9, BZ520>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ520<=Parameters!$G$9, BZ520>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA520=\"\",CA520=\"--\",ISBLANK(CA520)),\"\",IF(CA520<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA520>=Parameters!$E$10,CA520<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA520>=Parameters!$F$10, CA520<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA520>=Parameters!$G$10, CA520<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB520=\"\",CB520=\"--\",ISBLANK(CB520)),\"\",IF(CB520<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB520>=Parameters!$E$11,CB520<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB520>=Parameters!$F$11, CB520<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB520>=Parameters!$G$11, CB520<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO520=\"\",CO520=\"--\",ISBLANK(CO520)),\"\",IF(CO520<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO520>=Parameters!$E$13,CO520<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO520>=Parameters!$F$13, CO520<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO520>=Parameters!$G$13, CO520<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ520=\"\",CJ520=\"--\",ISBLANK(CJ520)),\"\",IF(CJ520='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ520<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ520>=Parameters!$E$14,CJ520<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ520>=Parameters!$F$14, CJ520<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ520>=Parameters!$G$14, CJ520<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK520=\"\",CK520=\"--\",ISBLANK(CK520)),\"\",IF(AND(CK520<Parameters!$E$15, CK520>=0), 'Risk Tables'!$C$44, IF(AND(CK520>=Parameters!$E$15,CK520<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK520>=Parameters!$F$15, CK520<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK520>=Parameters!$G$15, CK520<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM520=\"\",CM520=\"--\",ISBLANK(CM520)),\"\",IF(CM520>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM520<=Parameters!$E$16,CM520>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM520<=Parameters!$F$16, CM520>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM520<=Parameters!$G$16, CM520>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN520=\"\",CN520=\"--\",ISBLANK(CN520)),\"\",IF(CN520>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN520<=Parameters!$E$17,CN520>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN520<=Parameters!$F$17, CN520>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN520<=Parameters!$G$17, CN520>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL520=\"\",CL520=\"--\",ISBLANK(CL520)),\"\",IF(CL520>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL520<=Parameters!$E$18,CL520>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL520<=Parameters!$F$18, CL520>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL520<=Parameters!$G$18, CL520>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP520=\"\",CP520=\"--\",ISBLANK(CP520)),\"\",IF(CP520<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP520>=Parameters!$E$21,CP520<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP520>=Parameters!$F$21, CP520<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP520>=Parameters!$G$21, CP520<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ520=\"\",CQ520=\"--\",ISBLANK(CQ520)),\"\",IF(CQ520<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ520>=Parameters!$E$22,CQ520<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ520>=Parameters!$F$22, CQ520<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ520>=Parameters!$G$22, CQ520<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR520='Risk Tables'!$C$44,1,IF(CR520='Risk Tables'!$C$43,2,IF(CR520='Risk Tables'!$C$42, 3, IF(CR520='Risk Tables'!$C$41, 4, IF(CR520='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS520='Risk Tables'!$C$44,1,IF(CS520='Risk Tables'!$C$43,2,IF(CS520='Risk Tables'!$C$42, 3, IF(CS520='Risk Tables'!$C$41, 4, IF(CS520='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT520='Risk Tables'!$C$44,1,IF(CT520='Risk Tables'!$C$43,2,IF(CT520='Risk Tables'!$C$42, 3, IF(CT520='Risk Tables'!$C$41, 4, IF(CT520='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV520='Risk Tables'!$C$44,1,IF(CV520='Risk Tables'!$C$43,2,IF(CV520='Risk Tables'!$C$42, 3, IF(CV520='Risk Tables'!$C$41, 4, IF(CV520='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW520='Risk Tables'!$C$44,1,IF(CW520='Risk Tables'!$C$43,2,IF(CW520='Risk Tables'!$C$42, 3, IF(CW520='Risk Tables'!$C$41, 4, IF(CW520='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX520='Risk Tables'!$C$44,1,IF(CX520='Risk Tables'!$C$43,2,IF(CX520='Risk Tables'!$C$42, 3, IF(CX520='Risk Tables'!$C$41, 4, IF(CX520='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY520='Risk Tables'!$C$44,1,IF(CY520='Risk Tables'!$C$43,2,IF(CY520='Risk Tables'!$C$42, 3, IF(CY520='Risk Tables'!$C$41, 4, IF(CY520='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA520='Risk Tables'!$C$44,1,IF(DA520='Risk Tables'!$C$43,2,IF(DA520='Risk Tables'!$C$42, 3, IF(DA520='Risk Tables'!$C$41, 4, IF(DA520='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB520='Risk Tables'!$C$44,1,IF(DB520='Risk Tables'!$C$43,2,IF(DB520='Risk Tables'!$C$42, 3, IF(DB520='Risk Tables'!$C$41, 4, IF(DB520='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC520='Risk Tables'!$C$44,1,IF(DC520='Risk Tables'!$C$43,2,IF(DC520='Risk Tables'!$C$42, 3, IF(DC520='Risk Tables'!$C$41, 4, IF(DC520='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD520='Risk Tables'!$C$44,1,IF(DD520='Risk Tables'!$C$43,2,IF(DD520='Risk Tables'!$C$42, 3, IF(DD520='Risk Tables'!$C$41, 4, IF(DD520='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE520='Risk Tables'!$C$44,1,IF(DE520='Risk Tables'!$C$43,2,IF(DE520='Risk Tables'!$C$42, 3, IF(DE520='Risk Tables'!$C$41, 4, IF(DE520='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF520='Risk Tables'!$C$44,1,IF(DF520='Risk Tables'!$C$43,2,IF(DF520='Risk Tables'!$C$42, 3, IF(DF520='Risk Tables'!$C$41, 4, IF(DF520='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI520:DW520))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI520:DW520, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD520),\"\",((AD520*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P520,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V520),\"\",((V520*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P520,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO520),\"\",((AO520*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P520,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM520),\"\",((AM520*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P520,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI520),\"\",((AI520*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P520,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF520),\"\",((AF520*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P520,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR520),\"\",((AR520*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P520,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL520),\"\",((BL520*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P520,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM520),\"\",((BM520*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P520,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU520),\"\",((AU520*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P520,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW520),\"\",((AW520*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P520,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK520),\"\",(((BK520)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P520,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A521=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I521,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M521,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A521=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H521,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A521=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H521,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A521=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H521,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A521=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H521,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG521),ISBLANK(AR521)),\"\",IF(AR521<0,'Risk Tables'!$C$46,BG521/AR521)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO521),ISBLANK(AR521)),\"\",IF(AR521<0,'Risk Tables'!$C$46,AO521/AR521)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH521=\"\",ISBLANK(CH521)),\"\",IF(CH521>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH521<=Parameters!$E$4,CH521>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH521<=Parameters!$F$4, CH521>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH521<=Parameters!$G$4, CH521>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI521=\"\",CI521=\"--\",ISBLANK(CI521)),\"\",IF(CI521='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI521>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI521<=Parameters!$E$5,CI521>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI521<=Parameters!$F$5, CI521>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI521<=Parameters!$G$5, CI521>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG521=\"\",CG521=\"--\",ISBLANK(CG521)),\"\",IF(CG521>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG521<=Parameters!$E$6,CG521>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG521<=Parameters!$F$6, CG521>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG521<=Parameters!$G$6, CG521>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY521=\"\",BY521=\"--\",ISBLANK(BY521)),\"\",IF(BY521>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY521<=Parameters!$E$8,BY521>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY521<=Parameters!$F$8, BY521>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY521<=Parameters!$G$8, BY521>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ521=\"\",BZ521=\"--\",ISBLANK(BZ521)),\"\",IF(BZ521>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ521<=Parameters!$E$9,BZ521>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ521<=Parameters!$F$9, BZ521>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ521<=Parameters!$G$9, BZ521>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA521=\"\",CA521=\"--\",ISBLANK(CA521)),\"\",IF(CA521<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA521>=Parameters!$E$10,CA521<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA521>=Parameters!$F$10, CA521<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA521>=Parameters!$G$10, CA521<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB521=\"\",CB521=\"--\",ISBLANK(CB521)),\"\",IF(CB521<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB521>=Parameters!$E$11,CB521<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB521>=Parameters!$F$11, CB521<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB521>=Parameters!$G$11, CB521<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO521=\"\",CO521=\"--\",ISBLANK(CO521)),\"\",IF(CO521<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO521>=Parameters!$E$13,CO521<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO521>=Parameters!$F$13, CO521<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO521>=Parameters!$G$13, CO521<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ521=\"\",CJ521=\"--\",ISBLANK(CJ521)),\"\",IF(CJ521='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ521<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ521>=Parameters!$E$14,CJ521<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ521>=Parameters!$F$14, CJ521<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ521>=Parameters!$G$14, CJ521<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK521=\"\",CK521=\"--\",ISBLANK(CK521)),\"\",IF(AND(CK521<Parameters!$E$15, CK521>=0), 'Risk Tables'!$C$44, IF(AND(CK521>=Parameters!$E$15,CK521<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK521>=Parameters!$F$15, CK521<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK521>=Parameters!$G$15, CK521<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM521=\"\",CM521=\"--\",ISBLANK(CM521)),\"\",IF(CM521>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM521<=Parameters!$E$16,CM521>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM521<=Parameters!$F$16, CM521>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM521<=Parameters!$G$16, CM521>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN521=\"\",CN521=\"--\",ISBLANK(CN521)),\"\",IF(CN521>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN521<=Parameters!$E$17,CN521>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN521<=Parameters!$F$17, CN521>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN521<=Parameters!$G$17, CN521>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL521=\"\",CL521=\"--\",ISBLANK(CL521)),\"\",IF(CL521>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL521<=Parameters!$E$18,CL521>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL521<=Parameters!$F$18, CL521>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL521<=Parameters!$G$18, CL521>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP521=\"\",CP521=\"--\",ISBLANK(CP521)),\"\",IF(CP521<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP521>=Parameters!$E$21,CP521<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP521>=Parameters!$F$21, CP521<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP521>=Parameters!$G$21, CP521<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ521=\"\",CQ521=\"--\",ISBLANK(CQ521)),\"\",IF(CQ521<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ521>=Parameters!$E$22,CQ521<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ521>=Parameters!$F$22, CQ521<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ521>=Parameters!$G$22, CQ521<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR521='Risk Tables'!$C$44,1,IF(CR521='Risk Tables'!$C$43,2,IF(CR521='Risk Tables'!$C$42, 3, IF(CR521='Risk Tables'!$C$41, 4, IF(CR521='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS521='Risk Tables'!$C$44,1,IF(CS521='Risk Tables'!$C$43,2,IF(CS521='Risk Tables'!$C$42, 3, IF(CS521='Risk Tables'!$C$41, 4, IF(CS521='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT521='Risk Tables'!$C$44,1,IF(CT521='Risk Tables'!$C$43,2,IF(CT521='Risk Tables'!$C$42, 3, IF(CT521='Risk Tables'!$C$41, 4, IF(CT521='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV521='Risk Tables'!$C$44,1,IF(CV521='Risk Tables'!$C$43,2,IF(CV521='Risk Tables'!$C$42, 3, IF(CV521='Risk Tables'!$C$41, 4, IF(CV521='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW521='Risk Tables'!$C$44,1,IF(CW521='Risk Tables'!$C$43,2,IF(CW521='Risk Tables'!$C$42, 3, IF(CW521='Risk Tables'!$C$41, 4, IF(CW521='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX521='Risk Tables'!$C$44,1,IF(CX521='Risk Tables'!$C$43,2,IF(CX521='Risk Tables'!$C$42, 3, IF(CX521='Risk Tables'!$C$41, 4, IF(CX521='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY521='Risk Tables'!$C$44,1,IF(CY521='Risk Tables'!$C$43,2,IF(CY521='Risk Tables'!$C$42, 3, IF(CY521='Risk Tables'!$C$41, 4, IF(CY521='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA521='Risk Tables'!$C$44,1,IF(DA521='Risk Tables'!$C$43,2,IF(DA521='Risk Tables'!$C$42, 3, IF(DA521='Risk Tables'!$C$41, 4, IF(DA521='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB521='Risk Tables'!$C$44,1,IF(DB521='Risk Tables'!$C$43,2,IF(DB521='Risk Tables'!$C$42, 3, IF(DB521='Risk Tables'!$C$41, 4, IF(DB521='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC521='Risk Tables'!$C$44,1,IF(DC521='Risk Tables'!$C$43,2,IF(DC521='Risk Tables'!$C$42, 3, IF(DC521='Risk Tables'!$C$41, 4, IF(DC521='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD521='Risk Tables'!$C$44,1,IF(DD521='Risk Tables'!$C$43,2,IF(DD521='Risk Tables'!$C$42, 3, IF(DD521='Risk Tables'!$C$41, 4, IF(DD521='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE521='Risk Tables'!$C$44,1,IF(DE521='Risk Tables'!$C$43,2,IF(DE521='Risk Tables'!$C$42, 3, IF(DE521='Risk Tables'!$C$41, 4, IF(DE521='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF521='Risk Tables'!$C$44,1,IF(DF521='Risk Tables'!$C$43,2,IF(DF521='Risk Tables'!$C$42, 3, IF(DF521='Risk Tables'!$C$41, 4, IF(DF521='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI521:DW521))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI521:DW521, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD521),\"\",((AD521*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P521,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V521),\"\",((V521*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P521,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO521),\"\",((AO521*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P521,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM521),\"\",((AM521*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P521,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI521),\"\",((AI521*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P521,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF521),\"\",((AF521*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P521,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR521),\"\",((AR521*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P521,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL521),\"\",((BL521*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P521,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM521),\"\",((BM521*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P521,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU521),\"\",((AU521*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P521,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW521),\"\",((AW521*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P521,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK521),\"\",(((BK521)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P521,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A522=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I522,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M522,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A522=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H522,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A522=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H522,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A522=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H522,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A522=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H522,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG522),ISBLANK(AR522)),\"\",IF(AR522<0,'Risk Tables'!$C$46,BG522/AR522)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO522),ISBLANK(AR522)),\"\",IF(AR522<0,'Risk Tables'!$C$46,AO522/AR522)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH522=\"\",ISBLANK(CH522)),\"\",IF(CH522>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH522<=Parameters!$E$4,CH522>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH522<=Parameters!$F$4, CH522>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH522<=Parameters!$G$4, CH522>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI522=\"\",CI522=\"--\",ISBLANK(CI522)),\"\",IF(CI522='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI522>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI522<=Parameters!$E$5,CI522>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI522<=Parameters!$F$5, CI522>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI522<=Parameters!$G$5, CI522>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG522=\"\",CG522=\"--\",ISBLANK(CG522)),\"\",IF(CG522>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG522<=Parameters!$E$6,CG522>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG522<=Parameters!$F$6, CG522>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG522<=Parameters!$G$6, CG522>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY522=\"\",BY522=\"--\",ISBLANK(BY522)),\"\",IF(BY522>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY522<=Parameters!$E$8,BY522>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY522<=Parameters!$F$8, BY522>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY522<=Parameters!$G$8, BY522>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ522=\"\",BZ522=\"--\",ISBLANK(BZ522)),\"\",IF(BZ522>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ522<=Parameters!$E$9,BZ522>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ522<=Parameters!$F$9, BZ522>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ522<=Parameters!$G$9, BZ522>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA522=\"\",CA522=\"--\",ISBLANK(CA522)),\"\",IF(CA522<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA522>=Parameters!$E$10,CA522<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA522>=Parameters!$F$10, CA522<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA522>=Parameters!$G$10, CA522<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB522=\"\",CB522=\"--\",ISBLANK(CB522)),\"\",IF(CB522<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB522>=Parameters!$E$11,CB522<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB522>=Parameters!$F$11, CB522<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB522>=Parameters!$G$11, CB522<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO522=\"\",CO522=\"--\",ISBLANK(CO522)),\"\",IF(CO522<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO522>=Parameters!$E$13,CO522<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO522>=Parameters!$F$13, CO522<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO522>=Parameters!$G$13, CO522<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ522=\"\",CJ522=\"--\",ISBLANK(CJ522)),\"\",IF(CJ522='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ522<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ522>=Parameters!$E$14,CJ522<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ522>=Parameters!$F$14, CJ522<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ522>=Parameters!$G$14, CJ522<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK522=\"\",CK522=\"--\",ISBLANK(CK522)),\"\",IF(AND(CK522<Parameters!$E$15, CK522>=0), 'Risk Tables'!$C$44, IF(AND(CK522>=Parameters!$E$15,CK522<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK522>=Parameters!$F$15, CK522<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK522>=Parameters!$G$15, CK522<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM522=\"\",CM522=\"--\",ISBLANK(CM522)),\"\",IF(CM522>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM522<=Parameters!$E$16,CM522>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM522<=Parameters!$F$16, CM522>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM522<=Parameters!$G$16, CM522>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN522=\"\",CN522=\"--\",ISBLANK(CN522)),\"\",IF(CN522>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN522<=Parameters!$E$17,CN522>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN522<=Parameters!$F$17, CN522>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN522<=Parameters!$G$17, CN522>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL522=\"\",CL522=\"--\",ISBLANK(CL522)),\"\",IF(CL522>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL522<=Parameters!$E$18,CL522>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL522<=Parameters!$F$18, CL522>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL522<=Parameters!$G$18, CL522>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP522=\"\",CP522=\"--\",ISBLANK(CP522)),\"\",IF(CP522<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP522>=Parameters!$E$21,CP522<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP522>=Parameters!$F$21, CP522<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP522>=Parameters!$G$21, CP522<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ522=\"\",CQ522=\"--\",ISBLANK(CQ522)),\"\",IF(CQ522<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ522>=Parameters!$E$22,CQ522<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ522>=Parameters!$F$22, CQ522<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ522>=Parameters!$G$22, CQ522<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR522='Risk Tables'!$C$44,1,IF(CR522='Risk Tables'!$C$43,2,IF(CR522='Risk Tables'!$C$42, 3, IF(CR522='Risk Tables'!$C$41, 4, IF(CR522='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS522='Risk Tables'!$C$44,1,IF(CS522='Risk Tables'!$C$43,2,IF(CS522='Risk Tables'!$C$42, 3, IF(CS522='Risk Tables'!$C$41, 4, IF(CS522='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT522='Risk Tables'!$C$44,1,IF(CT522='Risk Tables'!$C$43,2,IF(CT522='Risk Tables'!$C$42, 3, IF(CT522='Risk Tables'!$C$41, 4, IF(CT522='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV522='Risk Tables'!$C$44,1,IF(CV522='Risk Tables'!$C$43,2,IF(CV522='Risk Tables'!$C$42, 3, IF(CV522='Risk Tables'!$C$41, 4, IF(CV522='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW522='Risk Tables'!$C$44,1,IF(CW522='Risk Tables'!$C$43,2,IF(CW522='Risk Tables'!$C$42, 3, IF(CW522='Risk Tables'!$C$41, 4, IF(CW522='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX522='Risk Tables'!$C$44,1,IF(CX522='Risk Tables'!$C$43,2,IF(CX522='Risk Tables'!$C$42, 3, IF(CX522='Risk Tables'!$C$41, 4, IF(CX522='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY522='Risk Tables'!$C$44,1,IF(CY522='Risk Tables'!$C$43,2,IF(CY522='Risk Tables'!$C$42, 3, IF(CY522='Risk Tables'!$C$41, 4, IF(CY522='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA522='Risk Tables'!$C$44,1,IF(DA522='Risk Tables'!$C$43,2,IF(DA522='Risk Tables'!$C$42, 3, IF(DA522='Risk Tables'!$C$41, 4, IF(DA522='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB522='Risk Tables'!$C$44,1,IF(DB522='Risk Tables'!$C$43,2,IF(DB522='Risk Tables'!$C$42, 3, IF(DB522='Risk Tables'!$C$41, 4, IF(DB522='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC522='Risk Tables'!$C$44,1,IF(DC522='Risk Tables'!$C$43,2,IF(DC522='Risk Tables'!$C$42, 3, IF(DC522='Risk Tables'!$C$41, 4, IF(DC522='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD522='Risk Tables'!$C$44,1,IF(DD522='Risk Tables'!$C$43,2,IF(DD522='Risk Tables'!$C$42, 3, IF(DD522='Risk Tables'!$C$41, 4, IF(DD522='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE522='Risk Tables'!$C$44,1,IF(DE522='Risk Tables'!$C$43,2,IF(DE522='Risk Tables'!$C$42, 3, IF(DE522='Risk Tables'!$C$41, 4, IF(DE522='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF522='Risk Tables'!$C$44,1,IF(DF522='Risk Tables'!$C$43,2,IF(DF522='Risk Tables'!$C$42, 3, IF(DF522='Risk Tables'!$C$41, 4, IF(DF522='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI522:DW522))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI522:DW522, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD522),\"\",((AD522*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P522,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V522),\"\",((V522*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P522,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO522),\"\",((AO522*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P522,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM522),\"\",((AM522*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P522,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI522),\"\",((AI522*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P522,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF522),\"\",((AF522*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P522,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR522),\"\",((AR522*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P522,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL522),\"\",((BL522*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P522,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM522),\"\",((BM522*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P522,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU522),\"\",((AU522*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P522,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW522),\"\",((AW522*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P522,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK522),\"\",(((BK522)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P522,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A523=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I523,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M523,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A523=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H523,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A523=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H523,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A523=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H523,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A523=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H523,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG523),ISBLANK(AR523)),\"\",IF(AR523<0,'Risk Tables'!$C$46,BG523/AR523)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO523),ISBLANK(AR523)),\"\",IF(AR523<0,'Risk Tables'!$C$46,AO523/AR523)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH523=\"\",ISBLANK(CH523)),\"\",IF(CH523>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH523<=Parameters!$E$4,CH523>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH523<=Parameters!$F$4, CH523>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH523<=Parameters!$G$4, CH523>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI523=\"\",CI523=\"--\",ISBLANK(CI523)),\"\",IF(CI523='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI523>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI523<=Parameters!$E$5,CI523>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI523<=Parameters!$F$5, CI523>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI523<=Parameters!$G$5, CI523>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG523=\"\",CG523=\"--\",ISBLANK(CG523)),\"\",IF(CG523>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG523<=Parameters!$E$6,CG523>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG523<=Parameters!$F$6, CG523>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG523<=Parameters!$G$6, CG523>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY523=\"\",BY523=\"--\",ISBLANK(BY523)),\"\",IF(BY523>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY523<=Parameters!$E$8,BY523>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY523<=Parameters!$F$8, BY523>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY523<=Parameters!$G$8, BY523>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ523=\"\",BZ523=\"--\",ISBLANK(BZ523)),\"\",IF(BZ523>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ523<=Parameters!$E$9,BZ523>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ523<=Parameters!$F$9, BZ523>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ523<=Parameters!$G$9, BZ523>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA523=\"\",CA523=\"--\",ISBLANK(CA523)),\"\",IF(CA523<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA523>=Parameters!$E$10,CA523<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA523>=Parameters!$F$10, CA523<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA523>=Parameters!$G$10, CA523<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB523=\"\",CB523=\"--\",ISBLANK(CB523)),\"\",IF(CB523<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB523>=Parameters!$E$11,CB523<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB523>=Parameters!$F$11, CB523<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB523>=Parameters!$G$11, CB523<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO523=\"\",CO523=\"--\",ISBLANK(CO523)),\"\",IF(CO523<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO523>=Parameters!$E$13,CO523<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO523>=Parameters!$F$13, CO523<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO523>=Parameters!$G$13, CO523<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ523=\"\",CJ523=\"--\",ISBLANK(CJ523)),\"\",IF(CJ523='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ523<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ523>=Parameters!$E$14,CJ523<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ523>=Parameters!$F$14, CJ523<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ523>=Parameters!$G$14, CJ523<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK523=\"\",CK523=\"--\",ISBLANK(CK523)),\"\",IF(AND(CK523<Parameters!$E$15, CK523>=0), 'Risk Tables'!$C$44, IF(AND(CK523>=Parameters!$E$15,CK523<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK523>=Parameters!$F$15, CK523<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK523>=Parameters!$G$15, CK523<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM523=\"\",CM523=\"--\",ISBLANK(CM523)),\"\",IF(CM523>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM523<=Parameters!$E$16,CM523>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM523<=Parameters!$F$16, CM523>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM523<=Parameters!$G$16, CM523>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN523=\"\",CN523=\"--\",ISBLANK(CN523)),\"\",IF(CN523>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN523<=Parameters!$E$17,CN523>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN523<=Parameters!$F$17, CN523>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN523<=Parameters!$G$17, CN523>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL523=\"\",CL523=\"--\",ISBLANK(CL523)),\"\",IF(CL523>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL523<=Parameters!$E$18,CL523>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL523<=Parameters!$F$18, CL523>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL523<=Parameters!$G$18, CL523>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP523=\"\",CP523=\"--\",ISBLANK(CP523)),\"\",IF(CP523<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP523>=Parameters!$E$21,CP523<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP523>=Parameters!$F$21, CP523<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP523>=Parameters!$G$21, CP523<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ523=\"\",CQ523=\"--\",ISBLANK(CQ523)),\"\",IF(CQ523<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ523>=Parameters!$E$22,CQ523<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ523>=Parameters!$F$22, CQ523<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ523>=Parameters!$G$22, CQ523<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR523='Risk Tables'!$C$44,1,IF(CR523='Risk Tables'!$C$43,2,IF(CR523='Risk Tables'!$C$42, 3, IF(CR523='Risk Tables'!$C$41, 4, IF(CR523='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS523='Risk Tables'!$C$44,1,IF(CS523='Risk Tables'!$C$43,2,IF(CS523='Risk Tables'!$C$42, 3, IF(CS523='Risk Tables'!$C$41, 4, IF(CS523='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT523='Risk Tables'!$C$44,1,IF(CT523='Risk Tables'!$C$43,2,IF(CT523='Risk Tables'!$C$42, 3, IF(CT523='Risk Tables'!$C$41, 4, IF(CT523='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV523='Risk Tables'!$C$44,1,IF(CV523='Risk Tables'!$C$43,2,IF(CV523='Risk Tables'!$C$42, 3, IF(CV523='Risk Tables'!$C$41, 4, IF(CV523='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW523='Risk Tables'!$C$44,1,IF(CW523='Risk Tables'!$C$43,2,IF(CW523='Risk Tables'!$C$42, 3, IF(CW523='Risk Tables'!$C$41, 4, IF(CW523='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX523='Risk Tables'!$C$44,1,IF(CX523='Risk Tables'!$C$43,2,IF(CX523='Risk Tables'!$C$42, 3, IF(CX523='Risk Tables'!$C$41, 4, IF(CX523='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY523='Risk Tables'!$C$44,1,IF(CY523='Risk Tables'!$C$43,2,IF(CY523='Risk Tables'!$C$42, 3, IF(CY523='Risk Tables'!$C$41, 4, IF(CY523='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA523='Risk Tables'!$C$44,1,IF(DA523='Risk Tables'!$C$43,2,IF(DA523='Risk Tables'!$C$42, 3, IF(DA523='Risk Tables'!$C$41, 4, IF(DA523='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB523='Risk Tables'!$C$44,1,IF(DB523='Risk Tables'!$C$43,2,IF(DB523='Risk Tables'!$C$42, 3, IF(DB523='Risk Tables'!$C$41, 4, IF(DB523='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC523='Risk Tables'!$C$44,1,IF(DC523='Risk Tables'!$C$43,2,IF(DC523='Risk Tables'!$C$42, 3, IF(DC523='Risk Tables'!$C$41, 4, IF(DC523='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD523='Risk Tables'!$C$44,1,IF(DD523='Risk Tables'!$C$43,2,IF(DD523='Risk Tables'!$C$42, 3, IF(DD523='Risk Tables'!$C$41, 4, IF(DD523='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE523='Risk Tables'!$C$44,1,IF(DE523='Risk Tables'!$C$43,2,IF(DE523='Risk Tables'!$C$42, 3, IF(DE523='Risk Tables'!$C$41, 4, IF(DE523='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF523='Risk Tables'!$C$44,1,IF(DF523='Risk Tables'!$C$43,2,IF(DF523='Risk Tables'!$C$42, 3, IF(DF523='Risk Tables'!$C$41, 4, IF(DF523='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI523:DW523))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI523:DW523, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD523),\"\",((AD523*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P523,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V523),\"\",((V523*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P523,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO523),\"\",((AO523*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P523,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM523),\"\",((AM523*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P523,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI523),\"\",((AI523*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P523,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF523),\"\",((AF523*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P523,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR523),\"\",((AR523*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P523,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL523),\"\",((BL523*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P523,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM523),\"\",((BM523*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P523,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU523),\"\",((AU523*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P523,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW523),\"\",((AW523*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P523,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK523),\"\",(((BK523)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P523,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A524=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I524,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M524,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A524=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H524,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A524=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H524,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A524=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H524,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A524=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H524,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG524),ISBLANK(AR524)),\"\",IF(AR524<0,'Risk Tables'!$C$46,BG524/AR524)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO524),ISBLANK(AR524)),\"\",IF(AR524<0,'Risk Tables'!$C$46,AO524/AR524)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH524=\"\",ISBLANK(CH524)),\"\",IF(CH524>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH524<=Parameters!$E$4,CH524>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH524<=Parameters!$F$4, CH524>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH524<=Parameters!$G$4, CH524>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI524=\"\",CI524=\"--\",ISBLANK(CI524)),\"\",IF(CI524='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI524>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI524<=Parameters!$E$5,CI524>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI524<=Parameters!$F$5, CI524>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI524<=Parameters!$G$5, CI524>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG524=\"\",CG524=\"--\",ISBLANK(CG524)),\"\",IF(CG524>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG524<=Parameters!$E$6,CG524>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG524<=Parameters!$F$6, CG524>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG524<=Parameters!$G$6, CG524>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY524=\"\",BY524=\"--\",ISBLANK(BY524)),\"\",IF(BY524>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY524<=Parameters!$E$8,BY524>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY524<=Parameters!$F$8, BY524>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY524<=Parameters!$G$8, BY524>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ524=\"\",BZ524=\"--\",ISBLANK(BZ524)),\"\",IF(BZ524>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ524<=Parameters!$E$9,BZ524>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ524<=Parameters!$F$9, BZ524>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ524<=Parameters!$G$9, BZ524>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA524=\"\",CA524=\"--\",ISBLANK(CA524)),\"\",IF(CA524<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA524>=Parameters!$E$10,CA524<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA524>=Parameters!$F$10, CA524<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA524>=Parameters!$G$10, CA524<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB524=\"\",CB524=\"--\",ISBLANK(CB524)),\"\",IF(CB524<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB524>=Parameters!$E$11,CB524<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB524>=Parameters!$F$11, CB524<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB524>=Parameters!$G$11, CB524<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO524=\"\",CO524=\"--\",ISBLANK(CO524)),\"\",IF(CO524<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO524>=Parameters!$E$13,CO524<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO524>=Parameters!$F$13, CO524<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO524>=Parameters!$G$13, CO524<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ524=\"\",CJ524=\"--\",ISBLANK(CJ524)),\"\",IF(CJ524='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ524<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ524>=Parameters!$E$14,CJ524<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ524>=Parameters!$F$14, CJ524<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ524>=Parameters!$G$14, CJ524<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK524=\"\",CK524=\"--\",ISBLANK(CK524)),\"\",IF(AND(CK524<Parameters!$E$15, CK524>=0), 'Risk Tables'!$C$44, IF(AND(CK524>=Parameters!$E$15,CK524<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK524>=Parameters!$F$15, CK524<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK524>=Parameters!$G$15, CK524<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM524=\"\",CM524=\"--\",ISBLANK(CM524)),\"\",IF(CM524>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM524<=Parameters!$E$16,CM524>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM524<=Parameters!$F$16, CM524>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM524<=Parameters!$G$16, CM524>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN524=\"\",CN524=\"--\",ISBLANK(CN524)),\"\",IF(CN524>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN524<=Parameters!$E$17,CN524>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN524<=Parameters!$F$17, CN524>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN524<=Parameters!$G$17, CN524>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL524=\"\",CL524=\"--\",ISBLANK(CL524)),\"\",IF(CL524>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL524<=Parameters!$E$18,CL524>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL524<=Parameters!$F$18, CL524>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL524<=Parameters!$G$18, CL524>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP524=\"\",CP524=\"--\",ISBLANK(CP524)),\"\",IF(CP524<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP524>=Parameters!$E$21,CP524<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP524>=Parameters!$F$21, CP524<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP524>=Parameters!$G$21, CP524<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ524=\"\",CQ524=\"--\",ISBLANK(CQ524)),\"\",IF(CQ524<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ524>=Parameters!$E$22,CQ524<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ524>=Parameters!$F$22, CQ524<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ524>=Parameters!$G$22, CQ524<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR524='Risk Tables'!$C$44,1,IF(CR524='Risk Tables'!$C$43,2,IF(CR524='Risk Tables'!$C$42, 3, IF(CR524='Risk Tables'!$C$41, 4, IF(CR524='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS524='Risk Tables'!$C$44,1,IF(CS524='Risk Tables'!$C$43,2,IF(CS524='Risk Tables'!$C$42, 3, IF(CS524='Risk Tables'!$C$41, 4, IF(CS524='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT524='Risk Tables'!$C$44,1,IF(CT524='Risk Tables'!$C$43,2,IF(CT524='Risk Tables'!$C$42, 3, IF(CT524='Risk Tables'!$C$41, 4, IF(CT524='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV524='Risk Tables'!$C$44,1,IF(CV524='Risk Tables'!$C$43,2,IF(CV524='Risk Tables'!$C$42, 3, IF(CV524='Risk Tables'!$C$41, 4, IF(CV524='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW524='Risk Tables'!$C$44,1,IF(CW524='Risk Tables'!$C$43,2,IF(CW524='Risk Tables'!$C$42, 3, IF(CW524='Risk Tables'!$C$41, 4, IF(CW524='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX524='Risk Tables'!$C$44,1,IF(CX524='Risk Tables'!$C$43,2,IF(CX524='Risk Tables'!$C$42, 3, IF(CX524='Risk Tables'!$C$41, 4, IF(CX524='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY524='Risk Tables'!$C$44,1,IF(CY524='Risk Tables'!$C$43,2,IF(CY524='Risk Tables'!$C$42, 3, IF(CY524='Risk Tables'!$C$41, 4, IF(CY524='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA524='Risk Tables'!$C$44,1,IF(DA524='Risk Tables'!$C$43,2,IF(DA524='Risk Tables'!$C$42, 3, IF(DA524='Risk Tables'!$C$41, 4, IF(DA524='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB524='Risk Tables'!$C$44,1,IF(DB524='Risk Tables'!$C$43,2,IF(DB524='Risk Tables'!$C$42, 3, IF(DB524='Risk Tables'!$C$41, 4, IF(DB524='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC524='Risk Tables'!$C$44,1,IF(DC524='Risk Tables'!$C$43,2,IF(DC524='Risk Tables'!$C$42, 3, IF(DC524='Risk Tables'!$C$41, 4, IF(DC524='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD524='Risk Tables'!$C$44,1,IF(DD524='Risk Tables'!$C$43,2,IF(DD524='Risk Tables'!$C$42, 3, IF(DD524='Risk Tables'!$C$41, 4, IF(DD524='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE524='Risk Tables'!$C$44,1,IF(DE524='Risk Tables'!$C$43,2,IF(DE524='Risk Tables'!$C$42, 3, IF(DE524='Risk Tables'!$C$41, 4, IF(DE524='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF524='Risk Tables'!$C$44,1,IF(DF524='Risk Tables'!$C$43,2,IF(DF524='Risk Tables'!$C$42, 3, IF(DF524='Risk Tables'!$C$41, 4, IF(DF524='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI524:DW524))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI524:DW524, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD524),\"\",((AD524*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P524,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V524),\"\",((V524*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P524,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO524),\"\",((AO524*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P524,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM524),\"\",((AM524*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P524,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI524),\"\",((AI524*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P524,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF524),\"\",((AF524*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P524,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR524),\"\",((AR524*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P524,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL524),\"\",((BL524*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P524,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM524),\"\",((BM524*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P524,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU524),\"\",((AU524*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P524,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW524),\"\",((AW524*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P524,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK524),\"\",(((BK524)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P524,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A525=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I525,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M525,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A525=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H525,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A525=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H525,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A525=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H525,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A525=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H525,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG525),ISBLANK(AR525)),\"\",IF(AR525<0,'Risk Tables'!$C$46,BG525/AR525)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO525),ISBLANK(AR525)),\"\",IF(AR525<0,'Risk Tables'!$C$46,AO525/AR525)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH525=\"\",ISBLANK(CH525)),\"\",IF(CH525>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH525<=Parameters!$E$4,CH525>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH525<=Parameters!$F$4, CH525>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH525<=Parameters!$G$4, CH525>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI525=\"\",CI525=\"--\",ISBLANK(CI525)),\"\",IF(CI525='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI525>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI525<=Parameters!$E$5,CI525>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI525<=Parameters!$F$5, CI525>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI525<=Parameters!$G$5, CI525>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG525=\"\",CG525=\"--\",ISBLANK(CG525)),\"\",IF(CG525>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG525<=Parameters!$E$6,CG525>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG525<=Parameters!$F$6, CG525>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG525<=Parameters!$G$6, CG525>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY525=\"\",BY525=\"--\",ISBLANK(BY525)),\"\",IF(BY525>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY525<=Parameters!$E$8,BY525>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY525<=Parameters!$F$8, BY525>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY525<=Parameters!$G$8, BY525>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ525=\"\",BZ525=\"--\",ISBLANK(BZ525)),\"\",IF(BZ525>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ525<=Parameters!$E$9,BZ525>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ525<=Parameters!$F$9, BZ525>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ525<=Parameters!$G$9, BZ525>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA525=\"\",CA525=\"--\",ISBLANK(CA525)),\"\",IF(CA525<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA525>=Parameters!$E$10,CA525<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA525>=Parameters!$F$10, CA525<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA525>=Parameters!$G$10, CA525<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB525=\"\",CB525=\"--\",ISBLANK(CB525)),\"\",IF(CB525<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB525>=Parameters!$E$11,CB525<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB525>=Parameters!$F$11, CB525<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB525>=Parameters!$G$11, CB525<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO525=\"\",CO525=\"--\",ISBLANK(CO525)),\"\",IF(CO525<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO525>=Parameters!$E$13,CO525<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO525>=Parameters!$F$13, CO525<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO525>=Parameters!$G$13, CO525<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ525=\"\",CJ525=\"--\",ISBLANK(CJ525)),\"\",IF(CJ525='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ525<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ525>=Parameters!$E$14,CJ525<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ525>=Parameters!$F$14, CJ525<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ525>=Parameters!$G$14, CJ525<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK525=\"\",CK525=\"--\",ISBLANK(CK525)),\"\",IF(AND(CK525<Parameters!$E$15, CK525>=0), 'Risk Tables'!$C$44, IF(AND(CK525>=Parameters!$E$15,CK525<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK525>=Parameters!$F$15, CK525<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK525>=Parameters!$G$15, CK525<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM525=\"\",CM525=\"--\",ISBLANK(CM525)),\"\",IF(CM525>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM525<=Parameters!$E$16,CM525>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM525<=Parameters!$F$16, CM525>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM525<=Parameters!$G$16, CM525>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN525=\"\",CN525=\"--\",ISBLANK(CN525)),\"\",IF(CN525>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN525<=Parameters!$E$17,CN525>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN525<=Parameters!$F$17, CN525>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN525<=Parameters!$G$17, CN525>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL525=\"\",CL525=\"--\",ISBLANK(CL525)),\"\",IF(CL525>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL525<=Parameters!$E$18,CL525>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL525<=Parameters!$F$18, CL525>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL525<=Parameters!$G$18, CL525>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP525=\"\",CP525=\"--\",ISBLANK(CP525)),\"\",IF(CP525<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP525>=Parameters!$E$21,CP525<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP525>=Parameters!$F$21, CP525<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP525>=Parameters!$G$21, CP525<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ525=\"\",CQ525=\"--\",ISBLANK(CQ525)),\"\",IF(CQ525<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ525>=Parameters!$E$22,CQ525<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ525>=Parameters!$F$22, CQ525<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ525>=Parameters!$G$22, CQ525<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR525='Risk Tables'!$C$44,1,IF(CR525='Risk Tables'!$C$43,2,IF(CR525='Risk Tables'!$C$42, 3, IF(CR525='Risk Tables'!$C$41, 4, IF(CR525='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS525='Risk Tables'!$C$44,1,IF(CS525='Risk Tables'!$C$43,2,IF(CS525='Risk Tables'!$C$42, 3, IF(CS525='Risk Tables'!$C$41, 4, IF(CS525='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT525='Risk Tables'!$C$44,1,IF(CT525='Risk Tables'!$C$43,2,IF(CT525='Risk Tables'!$C$42, 3, IF(CT525='Risk Tables'!$C$41, 4, IF(CT525='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV525='Risk Tables'!$C$44,1,IF(CV525='Risk Tables'!$C$43,2,IF(CV525='Risk Tables'!$C$42, 3, IF(CV525='Risk Tables'!$C$41, 4, IF(CV525='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW525='Risk Tables'!$C$44,1,IF(CW525='Risk Tables'!$C$43,2,IF(CW525='Risk Tables'!$C$42, 3, IF(CW525='Risk Tables'!$C$41, 4, IF(CW525='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX525='Risk Tables'!$C$44,1,IF(CX525='Risk Tables'!$C$43,2,IF(CX525='Risk Tables'!$C$42, 3, IF(CX525='Risk Tables'!$C$41, 4, IF(CX525='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY525='Risk Tables'!$C$44,1,IF(CY525='Risk Tables'!$C$43,2,IF(CY525='Risk Tables'!$C$42, 3, IF(CY525='Risk Tables'!$C$41, 4, IF(CY525='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA525='Risk Tables'!$C$44,1,IF(DA525='Risk Tables'!$C$43,2,IF(DA525='Risk Tables'!$C$42, 3, IF(DA525='Risk Tables'!$C$41, 4, IF(DA525='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB525='Risk Tables'!$C$44,1,IF(DB525='Risk Tables'!$C$43,2,IF(DB525='Risk Tables'!$C$42, 3, IF(DB525='Risk Tables'!$C$41, 4, IF(DB525='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC525='Risk Tables'!$C$44,1,IF(DC525='Risk Tables'!$C$43,2,IF(DC525='Risk Tables'!$C$42, 3, IF(DC525='Risk Tables'!$C$41, 4, IF(DC525='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD525='Risk Tables'!$C$44,1,IF(DD525='Risk Tables'!$C$43,2,IF(DD525='Risk Tables'!$C$42, 3, IF(DD525='Risk Tables'!$C$41, 4, IF(DD525='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE525='Risk Tables'!$C$44,1,IF(DE525='Risk Tables'!$C$43,2,IF(DE525='Risk Tables'!$C$42, 3, IF(DE525='Risk Tables'!$C$41, 4, IF(DE525='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF525='Risk Tables'!$C$44,1,IF(DF525='Risk Tables'!$C$43,2,IF(DF525='Risk Tables'!$C$42, 3, IF(DF525='Risk Tables'!$C$41, 4, IF(DF525='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI525:DW525))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI525:DW525, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD525),\"\",((AD525*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P525,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V525),\"\",((V525*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P525,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO525),\"\",((AO525*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P525,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM525),\"\",((AM525*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P525,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI525),\"\",((AI525*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P525,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF525),\"\",((AF525*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P525,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR525),\"\",((AR525*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P525,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL525),\"\",((BL525*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P525,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM525),\"\",((BM525*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P525,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU525),\"\",((AU525*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P525,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW525),\"\",((AW525*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P525,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK525),\"\",(((BK525)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P525,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A526=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I526,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M526,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A526=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H526,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A526=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H526,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A526=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H526,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A526=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H526,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG526),ISBLANK(AR526)),\"\",IF(AR526<0,'Risk Tables'!$C$46,BG526/AR526)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO526),ISBLANK(AR526)),\"\",IF(AR526<0,'Risk Tables'!$C$46,AO526/AR526)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH526=\"\",ISBLANK(CH526)),\"\",IF(CH526>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH526<=Parameters!$E$4,CH526>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH526<=Parameters!$F$4, CH526>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH526<=Parameters!$G$4, CH526>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI526=\"\",CI526=\"--\",ISBLANK(CI526)),\"\",IF(CI526='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI526>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI526<=Parameters!$E$5,CI526>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI526<=Parameters!$F$5, CI526>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI526<=Parameters!$G$5, CI526>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG526=\"\",CG526=\"--\",ISBLANK(CG526)),\"\",IF(CG526>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG526<=Parameters!$E$6,CG526>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG526<=Parameters!$F$6, CG526>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG526<=Parameters!$G$6, CG526>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY526=\"\",BY526=\"--\",ISBLANK(BY526)),\"\",IF(BY526>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY526<=Parameters!$E$8,BY526>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY526<=Parameters!$F$8, BY526>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY526<=Parameters!$G$8, BY526>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ526=\"\",BZ526=\"--\",ISBLANK(BZ526)),\"\",IF(BZ526>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ526<=Parameters!$E$9,BZ526>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ526<=Parameters!$F$9, BZ526>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ526<=Parameters!$G$9, BZ526>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA526=\"\",CA526=\"--\",ISBLANK(CA526)),\"\",IF(CA526<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA526>=Parameters!$E$10,CA526<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA526>=Parameters!$F$10, CA526<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA526>=Parameters!$G$10, CA526<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB526=\"\",CB526=\"--\",ISBLANK(CB526)),\"\",IF(CB526<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB526>=Parameters!$E$11,CB526<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB526>=Parameters!$F$11, CB526<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB526>=Parameters!$G$11, CB526<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO526=\"\",CO526=\"--\",ISBLANK(CO526)),\"\",IF(CO526<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO526>=Parameters!$E$13,CO526<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO526>=Parameters!$F$13, CO526<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO526>=Parameters!$G$13, CO526<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ526=\"\",CJ526=\"--\",ISBLANK(CJ526)),\"\",IF(CJ526='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ526<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ526>=Parameters!$E$14,CJ526<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ526>=Parameters!$F$14, CJ526<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ526>=Parameters!$G$14, CJ526<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK526=\"\",CK526=\"--\",ISBLANK(CK526)),\"\",IF(AND(CK526<Parameters!$E$15, CK526>=0), 'Risk Tables'!$C$44, IF(AND(CK526>=Parameters!$E$15,CK526<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK526>=Parameters!$F$15, CK526<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK526>=Parameters!$G$15, CK526<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM526=\"\",CM526=\"--\",ISBLANK(CM526)),\"\",IF(CM526>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM526<=Parameters!$E$16,CM526>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM526<=Parameters!$F$16, CM526>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM526<=Parameters!$G$16, CM526>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN526=\"\",CN526=\"--\",ISBLANK(CN526)),\"\",IF(CN526>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN526<=Parameters!$E$17,CN526>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN526<=Parameters!$F$17, CN526>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN526<=Parameters!$G$17, CN526>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL526=\"\",CL526=\"--\",ISBLANK(CL526)),\"\",IF(CL526>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL526<=Parameters!$E$18,CL526>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL526<=Parameters!$F$18, CL526>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL526<=Parameters!$G$18, CL526>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP526=\"\",CP526=\"--\",ISBLANK(CP526)),\"\",IF(CP526<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP526>=Parameters!$E$21,CP526<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP526>=Parameters!$F$21, CP526<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP526>=Parameters!$G$21, CP526<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ526=\"\",CQ526=\"--\",ISBLANK(CQ526)),\"\",IF(CQ526<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ526>=Parameters!$E$22,CQ526<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ526>=Parameters!$F$22, CQ526<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ526>=Parameters!$G$22, CQ526<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR526='Risk Tables'!$C$44,1,IF(CR526='Risk Tables'!$C$43,2,IF(CR526='Risk Tables'!$C$42, 3, IF(CR526='Risk Tables'!$C$41, 4, IF(CR526='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS526='Risk Tables'!$C$44,1,IF(CS526='Risk Tables'!$C$43,2,IF(CS526='Risk Tables'!$C$42, 3, IF(CS526='Risk Tables'!$C$41, 4, IF(CS526='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT526='Risk Tables'!$C$44,1,IF(CT526='Risk Tables'!$C$43,2,IF(CT526='Risk Tables'!$C$42, 3, IF(CT526='Risk Tables'!$C$41, 4, IF(CT526='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV526='Risk Tables'!$C$44,1,IF(CV526='Risk Tables'!$C$43,2,IF(CV526='Risk Tables'!$C$42, 3, IF(CV526='Risk Tables'!$C$41, 4, IF(CV526='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW526='Risk Tables'!$C$44,1,IF(CW526='Risk Tables'!$C$43,2,IF(CW526='Risk Tables'!$C$42, 3, IF(CW526='Risk Tables'!$C$41, 4, IF(CW526='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX526='Risk Tables'!$C$44,1,IF(CX526='Risk Tables'!$C$43,2,IF(CX526='Risk Tables'!$C$42, 3, IF(CX526='Risk Tables'!$C$41, 4, IF(CX526='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY526='Risk Tables'!$C$44,1,IF(CY526='Risk Tables'!$C$43,2,IF(CY526='Risk Tables'!$C$42, 3, IF(CY526='Risk Tables'!$C$41, 4, IF(CY526='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA526='Risk Tables'!$C$44,1,IF(DA526='Risk Tables'!$C$43,2,IF(DA526='Risk Tables'!$C$42, 3, IF(DA526='Risk Tables'!$C$41, 4, IF(DA526='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB526='Risk Tables'!$C$44,1,IF(DB526='Risk Tables'!$C$43,2,IF(DB526='Risk Tables'!$C$42, 3, IF(DB526='Risk Tables'!$C$41, 4, IF(DB526='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC526='Risk Tables'!$C$44,1,IF(DC526='Risk Tables'!$C$43,2,IF(DC526='Risk Tables'!$C$42, 3, IF(DC526='Risk Tables'!$C$41, 4, IF(DC526='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD526='Risk Tables'!$C$44,1,IF(DD526='Risk Tables'!$C$43,2,IF(DD526='Risk Tables'!$C$42, 3, IF(DD526='Risk Tables'!$C$41, 4, IF(DD526='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE526='Risk Tables'!$C$44,1,IF(DE526='Risk Tables'!$C$43,2,IF(DE526='Risk Tables'!$C$42, 3, IF(DE526='Risk Tables'!$C$41, 4, IF(DE526='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF526='Risk Tables'!$C$44,1,IF(DF526='Risk Tables'!$C$43,2,IF(DF526='Risk Tables'!$C$42, 3, IF(DF526='Risk Tables'!$C$41, 4, IF(DF526='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI526:DW526))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI526:DW526, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD526),\"\",((AD526*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P526,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V526),\"\",((V526*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P526,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO526),\"\",((AO526*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P526,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM526),\"\",((AM526*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P526,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI526),\"\",((AI526*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P526,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF526),\"\",((AF526*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P526,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR526),\"\",((AR526*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P526,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL526),\"\",((BL526*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P526,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM526),\"\",((BM526*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P526,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU526),\"\",((AU526*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P526,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW526),\"\",((AW526*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P526,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK526),\"\",(((BK526)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P526,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A527=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I527,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M527,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A527=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H527,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A527=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H527,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A527=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H527,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A527=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H527,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG527),ISBLANK(AR527)),\"\",IF(AR527<0,'Risk Tables'!$C$46,BG527/AR527)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO527),ISBLANK(AR527)),\"\",IF(AR527<0,'Risk Tables'!$C$46,AO527/AR527)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH527=\"\",ISBLANK(CH527)),\"\",IF(CH527>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH527<=Parameters!$E$4,CH527>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH527<=Parameters!$F$4, CH527>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH527<=Parameters!$G$4, CH527>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI527=\"\",CI527=\"--\",ISBLANK(CI527)),\"\",IF(CI527='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI527>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI527<=Parameters!$E$5,CI527>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI527<=Parameters!$F$5, CI527>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI527<=Parameters!$G$5, CI527>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG527=\"\",CG527=\"--\",ISBLANK(CG527)),\"\",IF(CG527>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG527<=Parameters!$E$6,CG527>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG527<=Parameters!$F$6, CG527>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG527<=Parameters!$G$6, CG527>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY527=\"\",BY527=\"--\",ISBLANK(BY527)),\"\",IF(BY527>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY527<=Parameters!$E$8,BY527>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY527<=Parameters!$F$8, BY527>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY527<=Parameters!$G$8, BY527>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ527=\"\",BZ527=\"--\",ISBLANK(BZ527)),\"\",IF(BZ527>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ527<=Parameters!$E$9,BZ527>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ527<=Parameters!$F$9, BZ527>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ527<=Parameters!$G$9, BZ527>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA527=\"\",CA527=\"--\",ISBLANK(CA527)),\"\",IF(CA527<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA527>=Parameters!$E$10,CA527<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA527>=Parameters!$F$10, CA527<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA527>=Parameters!$G$10, CA527<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB527=\"\",CB527=\"--\",ISBLANK(CB527)),\"\",IF(CB527<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB527>=Parameters!$E$11,CB527<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB527>=Parameters!$F$11, CB527<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB527>=Parameters!$G$11, CB527<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO527=\"\",CO527=\"--\",ISBLANK(CO527)),\"\",IF(CO527<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO527>=Parameters!$E$13,CO527<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO527>=Parameters!$F$13, CO527<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO527>=Parameters!$G$13, CO527<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ527=\"\",CJ527=\"--\",ISBLANK(CJ527)),\"\",IF(CJ527='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ527<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ527>=Parameters!$E$14,CJ527<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ527>=Parameters!$F$14, CJ527<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ527>=Parameters!$G$14, CJ527<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK527=\"\",CK527=\"--\",ISBLANK(CK527)),\"\",IF(AND(CK527<Parameters!$E$15, CK527>=0), 'Risk Tables'!$C$44, IF(AND(CK527>=Parameters!$E$15,CK527<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK527>=Parameters!$F$15, CK527<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK527>=Parameters!$G$15, CK527<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM527=\"\",CM527=\"--\",ISBLANK(CM527)),\"\",IF(CM527>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM527<=Parameters!$E$16,CM527>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM527<=Parameters!$F$16, CM527>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM527<=Parameters!$G$16, CM527>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN527=\"\",CN527=\"--\",ISBLANK(CN527)),\"\",IF(CN527>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN527<=Parameters!$E$17,CN527>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN527<=Parameters!$F$17, CN527>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN527<=Parameters!$G$17, CN527>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL527=\"\",CL527=\"--\",ISBLANK(CL527)),\"\",IF(CL527>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL527<=Parameters!$E$18,CL527>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL527<=Parameters!$F$18, CL527>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL527<=Parameters!$G$18, CL527>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP527=\"\",CP527=\"--\",ISBLANK(CP527)),\"\",IF(CP527<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP527>=Parameters!$E$21,CP527<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP527>=Parameters!$F$21, CP527<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP527>=Parameters!$G$21, CP527<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ527=\"\",CQ527=\"--\",ISBLANK(CQ527)),\"\",IF(CQ527<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ527>=Parameters!$E$22,CQ527<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ527>=Parameters!$F$22, CQ527<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ527>=Parameters!$G$22, CQ527<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR527='Risk Tables'!$C$44,1,IF(CR527='Risk Tables'!$C$43,2,IF(CR527='Risk Tables'!$C$42, 3, IF(CR527='Risk Tables'!$C$41, 4, IF(CR527='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS527='Risk Tables'!$C$44,1,IF(CS527='Risk Tables'!$C$43,2,IF(CS527='Risk Tables'!$C$42, 3, IF(CS527='Risk Tables'!$C$41, 4, IF(CS527='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT527='Risk Tables'!$C$44,1,IF(CT527='Risk Tables'!$C$43,2,IF(CT527='Risk Tables'!$C$42, 3, IF(CT527='Risk Tables'!$C$41, 4, IF(CT527='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV527='Risk Tables'!$C$44,1,IF(CV527='Risk Tables'!$C$43,2,IF(CV527='Risk Tables'!$C$42, 3, IF(CV527='Risk Tables'!$C$41, 4, IF(CV527='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW527='Risk Tables'!$C$44,1,IF(CW527='Risk Tables'!$C$43,2,IF(CW527='Risk Tables'!$C$42, 3, IF(CW527='Risk Tables'!$C$41, 4, IF(CW527='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX527='Risk Tables'!$C$44,1,IF(CX527='Risk Tables'!$C$43,2,IF(CX527='Risk Tables'!$C$42, 3, IF(CX527='Risk Tables'!$C$41, 4, IF(CX527='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY527='Risk Tables'!$C$44,1,IF(CY527='Risk Tables'!$C$43,2,IF(CY527='Risk Tables'!$C$42, 3, IF(CY527='Risk Tables'!$C$41, 4, IF(CY527='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA527='Risk Tables'!$C$44,1,IF(DA527='Risk Tables'!$C$43,2,IF(DA527='Risk Tables'!$C$42, 3, IF(DA527='Risk Tables'!$C$41, 4, IF(DA527='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB527='Risk Tables'!$C$44,1,IF(DB527='Risk Tables'!$C$43,2,IF(DB527='Risk Tables'!$C$42, 3, IF(DB527='Risk Tables'!$C$41, 4, IF(DB527='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC527='Risk Tables'!$C$44,1,IF(DC527='Risk Tables'!$C$43,2,IF(DC527='Risk Tables'!$C$42, 3, IF(DC527='Risk Tables'!$C$41, 4, IF(DC527='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD527='Risk Tables'!$C$44,1,IF(DD527='Risk Tables'!$C$43,2,IF(DD527='Risk Tables'!$C$42, 3, IF(DD527='Risk Tables'!$C$41, 4, IF(DD527='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE527='Risk Tables'!$C$44,1,IF(DE527='Risk Tables'!$C$43,2,IF(DE527='Risk Tables'!$C$42, 3, IF(DE527='Risk Tables'!$C$41, 4, IF(DE527='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF527='Risk Tables'!$C$44,1,IF(DF527='Risk Tables'!$C$43,2,IF(DF527='Risk Tables'!$C$42, 3, IF(DF527='Risk Tables'!$C$41, 4, IF(DF527='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI527:DW527))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI527:DW527, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD527),\"\",((AD527*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P527,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V527),\"\",((V527*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P527,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO527),\"\",((AO527*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P527,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM527),\"\",((AM527*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P527,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI527),\"\",((AI527*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P527,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF527),\"\",((AF527*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P527,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR527),\"\",((AR527*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P527,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL527),\"\",((BL527*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P527,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM527),\"\",((BM527*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P527,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU527),\"\",((AU527*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P527,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW527),\"\",((AW527*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P527,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK527),\"\",(((BK527)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P527,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A528=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I528,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M528,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A528=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H528,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A528=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H528,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A528=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H528,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A528=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H528,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG528),ISBLANK(AR528)),\"\",IF(AR528<0,'Risk Tables'!$C$46,BG528/AR528)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO528),ISBLANK(AR528)),\"\",IF(AR528<0,'Risk Tables'!$C$46,AO528/AR528)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH528=\"\",ISBLANK(CH528)),\"\",IF(CH528>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH528<=Parameters!$E$4,CH528>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH528<=Parameters!$F$4, CH528>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH528<=Parameters!$G$4, CH528>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI528=\"\",CI528=\"--\",ISBLANK(CI528)),\"\",IF(CI528='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI528>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI528<=Parameters!$E$5,CI528>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI528<=Parameters!$F$5, CI528>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI528<=Parameters!$G$5, CI528>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG528=\"\",CG528=\"--\",ISBLANK(CG528)),\"\",IF(CG528>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG528<=Parameters!$E$6,CG528>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG528<=Parameters!$F$6, CG528>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG528<=Parameters!$G$6, CG528>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY528=\"\",BY528=\"--\",ISBLANK(BY528)),\"\",IF(BY528>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY528<=Parameters!$E$8,BY528>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY528<=Parameters!$F$8, BY528>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY528<=Parameters!$G$8, BY528>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ528=\"\",BZ528=\"--\",ISBLANK(BZ528)),\"\",IF(BZ528>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ528<=Parameters!$E$9,BZ528>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ528<=Parameters!$F$9, BZ528>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ528<=Parameters!$G$9, BZ528>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA528=\"\",CA528=\"--\",ISBLANK(CA528)),\"\",IF(CA528<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA528>=Parameters!$E$10,CA528<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA528>=Parameters!$F$10, CA528<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA528>=Parameters!$G$10, CA528<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB528=\"\",CB528=\"--\",ISBLANK(CB528)),\"\",IF(CB528<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB528>=Parameters!$E$11,CB528<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB528>=Parameters!$F$11, CB528<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB528>=Parameters!$G$11, CB528<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO528=\"\",CO528=\"--\",ISBLANK(CO528)),\"\",IF(CO528<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO528>=Parameters!$E$13,CO528<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO528>=Parameters!$F$13, CO528<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO528>=Parameters!$G$13, CO528<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ528=\"\",CJ528=\"--\",ISBLANK(CJ528)),\"\",IF(CJ528='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ528<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ528>=Parameters!$E$14,CJ528<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ528>=Parameters!$F$14, CJ528<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ528>=Parameters!$G$14, CJ528<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK528=\"\",CK528=\"--\",ISBLANK(CK528)),\"\",IF(AND(CK528<Parameters!$E$15, CK528>=0), 'Risk Tables'!$C$44, IF(AND(CK528>=Parameters!$E$15,CK528<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK528>=Parameters!$F$15, CK528<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK528>=Parameters!$G$15, CK528<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM528=\"\",CM528=\"--\",ISBLANK(CM528)),\"\",IF(CM528>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM528<=Parameters!$E$16,CM528>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM528<=Parameters!$F$16, CM528>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM528<=Parameters!$G$16, CM528>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN528=\"\",CN528=\"--\",ISBLANK(CN528)),\"\",IF(CN528>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN528<=Parameters!$E$17,CN528>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN528<=Parameters!$F$17, CN528>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN528<=Parameters!$G$17, CN528>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL528=\"\",CL528=\"--\",ISBLANK(CL528)),\"\",IF(CL528>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL528<=Parameters!$E$18,CL528>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL528<=Parameters!$F$18, CL528>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL528<=Parameters!$G$18, CL528>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP528=\"\",CP528=\"--\",ISBLANK(CP528)),\"\",IF(CP528<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP528>=Parameters!$E$21,CP528<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP528>=Parameters!$F$21, CP528<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP528>=Parameters!$G$21, CP528<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ528=\"\",CQ528=\"--\",ISBLANK(CQ528)),\"\",IF(CQ528<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ528>=Parameters!$E$22,CQ528<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ528>=Parameters!$F$22, CQ528<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ528>=Parameters!$G$22, CQ528<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR528='Risk Tables'!$C$44,1,IF(CR528='Risk Tables'!$C$43,2,IF(CR528='Risk Tables'!$C$42, 3, IF(CR528='Risk Tables'!$C$41, 4, IF(CR528='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS528='Risk Tables'!$C$44,1,IF(CS528='Risk Tables'!$C$43,2,IF(CS528='Risk Tables'!$C$42, 3, IF(CS528='Risk Tables'!$C$41, 4, IF(CS528='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT528='Risk Tables'!$C$44,1,IF(CT528='Risk Tables'!$C$43,2,IF(CT528='Risk Tables'!$C$42, 3, IF(CT528='Risk Tables'!$C$41, 4, IF(CT528='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV528='Risk Tables'!$C$44,1,IF(CV528='Risk Tables'!$C$43,2,IF(CV528='Risk Tables'!$C$42, 3, IF(CV528='Risk Tables'!$C$41, 4, IF(CV528='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW528='Risk Tables'!$C$44,1,IF(CW528='Risk Tables'!$C$43,2,IF(CW528='Risk Tables'!$C$42, 3, IF(CW528='Risk Tables'!$C$41, 4, IF(CW528='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX528='Risk Tables'!$C$44,1,IF(CX528='Risk Tables'!$C$43,2,IF(CX528='Risk Tables'!$C$42, 3, IF(CX528='Risk Tables'!$C$41, 4, IF(CX528='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY528='Risk Tables'!$C$44,1,IF(CY528='Risk Tables'!$C$43,2,IF(CY528='Risk Tables'!$C$42, 3, IF(CY528='Risk Tables'!$C$41, 4, IF(CY528='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA528='Risk Tables'!$C$44,1,IF(DA528='Risk Tables'!$C$43,2,IF(DA528='Risk Tables'!$C$42, 3, IF(DA528='Risk Tables'!$C$41, 4, IF(DA528='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB528='Risk Tables'!$C$44,1,IF(DB528='Risk Tables'!$C$43,2,IF(DB528='Risk Tables'!$C$42, 3, IF(DB528='Risk Tables'!$C$41, 4, IF(DB528='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC528='Risk Tables'!$C$44,1,IF(DC528='Risk Tables'!$C$43,2,IF(DC528='Risk Tables'!$C$42, 3, IF(DC528='Risk Tables'!$C$41, 4, IF(DC528='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD528='Risk Tables'!$C$44,1,IF(DD528='Risk Tables'!$C$43,2,IF(DD528='Risk Tables'!$C$42, 3, IF(DD528='Risk Tables'!$C$41, 4, IF(DD528='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE528='Risk Tables'!$C$44,1,IF(DE528='Risk Tables'!$C$43,2,IF(DE528='Risk Tables'!$C$42, 3, IF(DE528='Risk Tables'!$C$41, 4, IF(DE528='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF528='Risk Tables'!$C$44,1,IF(DF528='Risk Tables'!$C$43,2,IF(DF528='Risk Tables'!$C$42, 3, IF(DF528='Risk Tables'!$C$41, 4, IF(DF528='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI528:DW528))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI528:DW528, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD528),\"\",((AD528*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P528,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V528),\"\",((V528*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P528,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO528),\"\",((AO528*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P528,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM528),\"\",((AM528*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P528,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI528),\"\",((AI528*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P528,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF528),\"\",((AF528*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P528,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR528),\"\",((AR528*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P528,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL528),\"\",((BL528*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P528,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM528),\"\",((BM528*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P528,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU528),\"\",((AU528*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P528,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW528),\"\",((AW528*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P528,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK528),\"\",(((BK528)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P528,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A529=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I529,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M529,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A529=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H529,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A529=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H529,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A529=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H529,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A529=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H529,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(BG529),ISBLANK(AR529)),\"\",IF(AR529<0,'Risk Tables'!$C$46,BG529/AR529)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO529),ISBLANK(AR529)),\"\",IF(AR529<0,'Risk Tables'!$C$46,AO529/AR529)),\"\")","v":""},"","","","","","","",{"$f":"IF(OR(CH529=\"\",ISBLANK(CH529)),\"\",IF(CH529>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH529<=Parameters!$E$4,CH529>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH529<=Parameters!$F$4, CH529>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH529<=Parameters!$G$4, CH529>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI529=\"\",CI529=\"--\",ISBLANK(CI529)),\"\",IF(CI529='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI529>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI529<=Parameters!$E$5,CI529>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI529<=Parameters!$F$5, CI529>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI529<=Parameters!$G$5, CI529>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG529=\"\",CG529=\"--\",ISBLANK(CG529)),\"\",IF(CG529>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG529<=Parameters!$E$6,CG529>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG529<=Parameters!$F$6, CG529>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG529<=Parameters!$G$6, CG529>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY529=\"\",BY529=\"--\",ISBLANK(BY529)),\"\",IF(BY529>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY529<=Parameters!$E$8,BY529>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY529<=Parameters!$F$8, BY529>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY529<=Parameters!$G$8, BY529>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ529=\"\",BZ529=\"--\",ISBLANK(BZ529)),\"\",IF(BZ529>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ529<=Parameters!$E$9,BZ529>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ529<=Parameters!$F$9, BZ529>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ529<=Parameters!$G$9, BZ529>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA529=\"\",CA529=\"--\",ISBLANK(CA529)),\"\",IF(CA529<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA529>=Parameters!$E$10,CA529<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA529>=Parameters!$F$10, CA529<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA529>=Parameters!$G$10, CA529<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB529=\"\",CB529=\"--\",ISBLANK(CB529)),\"\",IF(CB529<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB529>=Parameters!$E$11,CB529<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB529>=Parameters!$F$11, CB529<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB529>=Parameters!$G$11, CB529<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO529=\"\",CO529=\"--\",ISBLANK(CO529)),\"\",IF(CO529<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO529>=Parameters!$E$13,CO529<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO529>=Parameters!$F$13, CO529<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO529>=Parameters!$G$13, CO529<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ529=\"\",CJ529=\"--\",ISBLANK(CJ529)),\"\",IF(CJ529='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ529<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ529>=Parameters!$E$14,CJ529<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ529>=Parameters!$F$14, CJ529<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ529>=Parameters!$G$14, CJ529<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK529=\"\",CK529=\"--\",ISBLANK(CK529)),\"\",IF(AND(CK529<Parameters!$E$15, CK529>=0), 'Risk Tables'!$C$44, IF(AND(CK529>=Parameters!$E$15,CK529<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK529>=Parameters!$F$15, CK529<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK529>=Parameters!$G$15, CK529<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM529=\"\",CM529=\"--\",ISBLANK(CM529)),\"\",IF(CM529>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM529<=Parameters!$E$16,CM529>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM529<=Parameters!$F$16, CM529>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM529<=Parameters!$G$16, CM529>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN529=\"\",CN529=\"--\",ISBLANK(CN529)),\"\",IF(CN529>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN529<=Parameters!$E$17,CN529>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN529<=Parameters!$F$17, CN529>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN529<=Parameters!$G$17, CN529>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL529=\"\",CL529=\"--\",ISBLANK(CL529)),\"\",IF(CL529>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL529<=Parameters!$E$18,CL529>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL529<=Parameters!$F$18, CL529>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL529<=Parameters!$G$18, CL529>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP529=\"\",CP529=\"--\",ISBLANK(CP529)),\"\",IF(CP529<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP529>=Parameters!$E$21,CP529<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP529>=Parameters!$F$21, CP529<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP529>=Parameters!$G$21, CP529<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ529=\"\",CQ529=\"--\",ISBLANK(CQ529)),\"\",IF(CQ529<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ529>=Parameters!$E$22,CQ529<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ529>=Parameters!$F$22, CQ529<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ529>=Parameters!$G$22, CQ529<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR529='Risk Tables'!$C$44,1,IF(CR529='Risk Tables'!$C$43,2,IF(CR529='Risk Tables'!$C$42, 3, IF(CR529='Risk Tables'!$C$41, 4, IF(CR529='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS529='Risk Tables'!$C$44,1,IF(CS529='Risk Tables'!$C$43,2,IF(CS529='Risk Tables'!$C$42, 3, IF(CS529='Risk Tables'!$C$41, 4, IF(CS529='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT529='Risk Tables'!$C$44,1,IF(CT529='Risk Tables'!$C$43,2,IF(CT529='Risk Tables'!$C$42, 3, IF(CT529='Risk Tables'!$C$41, 4, IF(CT529='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV529='Risk Tables'!$C$44,1,IF(CV529='Risk Tables'!$C$43,2,IF(CV529='Risk Tables'!$C$42, 3, IF(CV529='Risk Tables'!$C$41, 4, IF(CV529='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW529='Risk Tables'!$C$44,1,IF(CW529='Risk Tables'!$C$43,2,IF(CW529='Risk Tables'!$C$42, 3, IF(CW529='Risk Tables'!$C$41, 4, IF(CW529='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX529='Risk Tables'!$C$44,1,IF(CX529='Risk Tables'!$C$43,2,IF(CX529='Risk Tables'!$C$42, 3, IF(CX529='Risk Tables'!$C$41, 4, IF(CX529='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY529='Risk Tables'!$C$44,1,IF(CY529='Risk Tables'!$C$43,2,IF(CY529='Risk Tables'!$C$42, 3, IF(CY529='Risk Tables'!$C$41, 4, IF(CY529='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA529='Risk Tables'!$C$44,1,IF(DA529='Risk Tables'!$C$43,2,IF(DA529='Risk Tables'!$C$42, 3, IF(DA529='Risk Tables'!$C$41, 4, IF(DA529='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB529='Risk Tables'!$C$44,1,IF(DB529='Risk Tables'!$C$43,2,IF(DB529='Risk Tables'!$C$42, 3, IF(DB529='Risk Tables'!$C$41, 4, IF(DB529='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC529='Risk Tables'!$C$44,1,IF(DC529='Risk Tables'!$C$43,2,IF(DC529='Risk Tables'!$C$42, 3, IF(DC529='Risk Tables'!$C$41, 4, IF(DC529='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD529='Risk Tables'!$C$44,1,IF(DD529='Risk Tables'!$C$43,2,IF(DD529='Risk Tables'!$C$42, 3, IF(DD529='Risk Tables'!$C$41, 4, IF(DD529='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE529='Risk Tables'!$C$44,1,IF(DE529='Risk Tables'!$C$43,2,IF(DE529='Risk Tables'!$C$42, 3, IF(DE529='Risk Tables'!$C$41, 4, IF(DE529='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF529='Risk Tables'!$C$44,1,IF(DF529='Risk Tables'!$C$43,2,IF(DF529='Risk Tables'!$C$42, 3, IF(DF529='Risk Tables'!$C$41, 4, IF(DF529='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI529:DW529))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI529:DW529, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD529),\"\",((AD529*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P529,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V529),\"\",((V529*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P529,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO529),\"\",((AO529*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P529,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM529),\"\",((AM529*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P529,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI529),\"\",((AI529*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P529,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF529),\"\",((AF529*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P529,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR529),\"\",((AR529*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P529,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL529),\"\",((BL529*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P529,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM529),\"\",((BM529*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P529,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU529),\"\",((AU529*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P529,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW529),\"\",((AW529*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P529,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK529),\"\",(((BK529)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P529,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A530=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I530,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M530,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ530),ISBLANK(#REF!)),\"\",AZ530/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG530),ISBLANK(#REF!)),\"\",BG530/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG530),ISBLANK(AR530)),\"\",IF(AR530<0,'Risk Tables'!$C$46,BG530/AR530)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO530),ISBLANK(AR530)),\"\",IF(AR530<0,'Risk Tables'!$C$46,AO530/AR530)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU530/(#REF!+AU530),\"\")","v":""},"",{"$f":"IF(OR(CH530=\"\",ISBLANK(CH530)),\"\",IF(CH530>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH530<=Parameters!$E$4,CH530>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH530<=Parameters!$F$4, CH530>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH530<=Parameters!$G$4, CH530>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI530=\"\",CI530=\"--\",ISBLANK(CI530)),\"\",IF(CI530='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI530>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI530<=Parameters!$E$5,CI530>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI530<=Parameters!$F$5, CI530>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI530<=Parameters!$G$5, CI530>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG530=\"\",CG530=\"--\",ISBLANK(CG530)),\"\",IF(CG530>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG530<=Parameters!$E$6,CG530>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG530<=Parameters!$F$6, CG530>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG530<=Parameters!$G$6, CG530>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY530=\"\",BY530=\"--\",ISBLANK(BY530)),\"\",IF(BY530>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY530<=Parameters!$E$8,BY530>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY530<=Parameters!$F$8, BY530>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY530<=Parameters!$G$8, BY530>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ530=\"\",BZ530=\"--\",ISBLANK(BZ530)),\"\",IF(BZ530>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ530<=Parameters!$E$9,BZ530>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ530<=Parameters!$F$9, BZ530>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ530<=Parameters!$G$9, BZ530>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA530=\"\",CA530=\"--\",ISBLANK(CA530)),\"\",IF(CA530<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA530>=Parameters!$E$10,CA530<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA530>=Parameters!$F$10, CA530<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA530>=Parameters!$G$10, CA530<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB530=\"\",CB530=\"--\",ISBLANK(CB530)),\"\",IF(CB530<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB530>=Parameters!$E$11,CB530<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB530>=Parameters!$F$11, CB530<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB530>=Parameters!$G$11, CB530<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO530=\"\",CO530=\"--\",ISBLANK(CO530)),\"\",IF(CO530<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO530>=Parameters!$E$13,CO530<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO530>=Parameters!$F$13, CO530<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO530>=Parameters!$G$13, CO530<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ530=\"\",CJ530=\"--\",ISBLANK(CJ530)),\"\",IF(CJ530='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ530<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ530>=Parameters!$E$14,CJ530<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ530>=Parameters!$F$14, CJ530<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ530>=Parameters!$G$14, CJ530<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK530=\"\",CK530=\"--\",ISBLANK(CK530)),\"\",IF(AND(CK530<Parameters!$E$15, CK530>=0), 'Risk Tables'!$C$44, IF(AND(CK530>=Parameters!$E$15,CK530<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK530>=Parameters!$F$15, CK530<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK530>=Parameters!$G$15, CK530<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM530=\"\",CM530=\"--\",ISBLANK(CM530)),\"\",IF(CM530>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM530<=Parameters!$E$16,CM530>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM530<=Parameters!$F$16, CM530>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM530<=Parameters!$G$16, CM530>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN530=\"\",CN530=\"--\",ISBLANK(CN530)),\"\",IF(CN530>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN530<=Parameters!$E$17,CN530>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN530<=Parameters!$F$17, CN530>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN530<=Parameters!$G$17, CN530>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL530=\"\",CL530=\"--\",ISBLANK(CL530)),\"\",IF(CL530>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL530<=Parameters!$E$18,CL530>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL530<=Parameters!$F$18, CL530>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL530<=Parameters!$G$18, CL530>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP530=\"\",CP530=\"--\",ISBLANK(CP530)),\"\",IF(CP530<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP530>=Parameters!$E$21,CP530<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP530>=Parameters!$F$21, CP530<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP530>=Parameters!$G$21, CP530<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ530=\"\",CQ530=\"--\",ISBLANK(CQ530)),\"\",IF(CQ530<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ530>=Parameters!$E$22,CQ530<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ530>=Parameters!$F$22, CQ530<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ530>=Parameters!$G$22, CQ530<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR530='Risk Tables'!$C$44,1,IF(CR530='Risk Tables'!$C$43,2,IF(CR530='Risk Tables'!$C$42, 3, IF(CR530='Risk Tables'!$C$41, 4, IF(CR530='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS530='Risk Tables'!$C$44,1,IF(CS530='Risk Tables'!$C$43,2,IF(CS530='Risk Tables'!$C$42, 3, IF(CS530='Risk Tables'!$C$41, 4, IF(CS530='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT530='Risk Tables'!$C$44,1,IF(CT530='Risk Tables'!$C$43,2,IF(CT530='Risk Tables'!$C$42, 3, IF(CT530='Risk Tables'!$C$41, 4, IF(CT530='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV530='Risk Tables'!$C$44,1,IF(CV530='Risk Tables'!$C$43,2,IF(CV530='Risk Tables'!$C$42, 3, IF(CV530='Risk Tables'!$C$41, 4, IF(CV530='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW530='Risk Tables'!$C$44,1,IF(CW530='Risk Tables'!$C$43,2,IF(CW530='Risk Tables'!$C$42, 3, IF(CW530='Risk Tables'!$C$41, 4, IF(CW530='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX530='Risk Tables'!$C$44,1,IF(CX530='Risk Tables'!$C$43,2,IF(CX530='Risk Tables'!$C$42, 3, IF(CX530='Risk Tables'!$C$41, 4, IF(CX530='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY530='Risk Tables'!$C$44,1,IF(CY530='Risk Tables'!$C$43,2,IF(CY530='Risk Tables'!$C$42, 3, IF(CY530='Risk Tables'!$C$41, 4, IF(CY530='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA530='Risk Tables'!$C$44,1,IF(DA530='Risk Tables'!$C$43,2,IF(DA530='Risk Tables'!$C$42, 3, IF(DA530='Risk Tables'!$C$41, 4, IF(DA530='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB530='Risk Tables'!$C$44,1,IF(DB530='Risk Tables'!$C$43,2,IF(DB530='Risk Tables'!$C$42, 3, IF(DB530='Risk Tables'!$C$41, 4, IF(DB530='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC530='Risk Tables'!$C$44,1,IF(DC530='Risk Tables'!$C$43,2,IF(DC530='Risk Tables'!$C$42, 3, IF(DC530='Risk Tables'!$C$41, 4, IF(DC530='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD530='Risk Tables'!$C$44,1,IF(DD530='Risk Tables'!$C$43,2,IF(DD530='Risk Tables'!$C$42, 3, IF(DD530='Risk Tables'!$C$41, 4, IF(DD530='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE530='Risk Tables'!$C$44,1,IF(DE530='Risk Tables'!$C$43,2,IF(DE530='Risk Tables'!$C$42, 3, IF(DE530='Risk Tables'!$C$41, 4, IF(DE530='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF530='Risk Tables'!$C$44,1,IF(DF530='Risk Tables'!$C$43,2,IF(DF530='Risk Tables'!$C$42, 3, IF(DF530='Risk Tables'!$C$41, 4, IF(DF530='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI530:DW530))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI530:DW530, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD530),\"\",((AD530*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P530,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V530),\"\",((V530*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P530,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO530),\"\",((AO530*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P530,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM530),\"\",((AM530*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P530,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI530),\"\",((AI530*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P530,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF530),\"\",((AF530*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P530,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR530),\"\",((AR530*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P530,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL530),\"\",((BL530*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P530,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM530),\"\",((BM530*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P530,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU530),\"\",((AU530*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P530,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW530),\"\",((AW530*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P530,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK530),\"\",(((BK530)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P530,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A531=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I531,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M531,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ531),ISBLANK(#REF!)),\"\",AZ531/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG531),ISBLANK(#REF!)),\"\",BG531/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG531),ISBLANK(AR531)),\"\",IF(AR531<0,'Risk Tables'!$C$46,BG531/AR531)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO531),ISBLANK(AR531)),\"\",IF(AR531<0,'Risk Tables'!$C$46,AO531/AR531)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU531/(#REF!+AU531),\"\")","v":""},"",{"$f":"IF(OR(CH531=\"\",ISBLANK(CH531)),\"\",IF(CH531>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH531<=Parameters!$E$4,CH531>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH531<=Parameters!$F$4, CH531>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH531<=Parameters!$G$4, CH531>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI531=\"\",CI531=\"--\",ISBLANK(CI531)),\"\",IF(CI531='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI531>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI531<=Parameters!$E$5,CI531>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI531<=Parameters!$F$5, CI531>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI531<=Parameters!$G$5, CI531>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG531=\"\",CG531=\"--\",ISBLANK(CG531)),\"\",IF(CG531>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG531<=Parameters!$E$6,CG531>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG531<=Parameters!$F$6, CG531>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG531<=Parameters!$G$6, CG531>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY531=\"\",BY531=\"--\",ISBLANK(BY531)),\"\",IF(BY531>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY531<=Parameters!$E$8,BY531>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY531<=Parameters!$F$8, BY531>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY531<=Parameters!$G$8, BY531>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ531=\"\",BZ531=\"--\",ISBLANK(BZ531)),\"\",IF(BZ531>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ531<=Parameters!$E$9,BZ531>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ531<=Parameters!$F$9, BZ531>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ531<=Parameters!$G$9, BZ531>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA531=\"\",CA531=\"--\",ISBLANK(CA531)),\"\",IF(CA531<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA531>=Parameters!$E$10,CA531<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA531>=Parameters!$F$10, CA531<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA531>=Parameters!$G$10, CA531<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB531=\"\",CB531=\"--\",ISBLANK(CB531)),\"\",IF(CB531<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB531>=Parameters!$E$11,CB531<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB531>=Parameters!$F$11, CB531<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB531>=Parameters!$G$11, CB531<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO531=\"\",CO531=\"--\",ISBLANK(CO531)),\"\",IF(CO531<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO531>=Parameters!$E$13,CO531<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO531>=Parameters!$F$13, CO531<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO531>=Parameters!$G$13, CO531<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ531=\"\",CJ531=\"--\",ISBLANK(CJ531)),\"\",IF(CJ531='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ531<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ531>=Parameters!$E$14,CJ531<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ531>=Parameters!$F$14, CJ531<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ531>=Parameters!$G$14, CJ531<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK531=\"\",CK531=\"--\",ISBLANK(CK531)),\"\",IF(AND(CK531<Parameters!$E$15, CK531>=0), 'Risk Tables'!$C$44, IF(AND(CK531>=Parameters!$E$15,CK531<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK531>=Parameters!$F$15, CK531<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK531>=Parameters!$G$15, CK531<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM531=\"\",CM531=\"--\",ISBLANK(CM531)),\"\",IF(CM531>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM531<=Parameters!$E$16,CM531>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM531<=Parameters!$F$16, CM531>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM531<=Parameters!$G$16, CM531>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN531=\"\",CN531=\"--\",ISBLANK(CN531)),\"\",IF(CN531>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN531<=Parameters!$E$17,CN531>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN531<=Parameters!$F$17, CN531>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN531<=Parameters!$G$17, CN531>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL531=\"\",CL531=\"--\",ISBLANK(CL531)),\"\",IF(CL531>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL531<=Parameters!$E$18,CL531>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL531<=Parameters!$F$18, CL531>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL531<=Parameters!$G$18, CL531>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP531=\"\",CP531=\"--\",ISBLANK(CP531)),\"\",IF(CP531<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP531>=Parameters!$E$21,CP531<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP531>=Parameters!$F$21, CP531<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP531>=Parameters!$G$21, CP531<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ531=\"\",CQ531=\"--\",ISBLANK(CQ531)),\"\",IF(CQ531<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ531>=Parameters!$E$22,CQ531<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ531>=Parameters!$F$22, CQ531<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ531>=Parameters!$G$22, CQ531<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR531='Risk Tables'!$C$44,1,IF(CR531='Risk Tables'!$C$43,2,IF(CR531='Risk Tables'!$C$42, 3, IF(CR531='Risk Tables'!$C$41, 4, IF(CR531='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS531='Risk Tables'!$C$44,1,IF(CS531='Risk Tables'!$C$43,2,IF(CS531='Risk Tables'!$C$42, 3, IF(CS531='Risk Tables'!$C$41, 4, IF(CS531='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT531='Risk Tables'!$C$44,1,IF(CT531='Risk Tables'!$C$43,2,IF(CT531='Risk Tables'!$C$42, 3, IF(CT531='Risk Tables'!$C$41, 4, IF(CT531='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV531='Risk Tables'!$C$44,1,IF(CV531='Risk Tables'!$C$43,2,IF(CV531='Risk Tables'!$C$42, 3, IF(CV531='Risk Tables'!$C$41, 4, IF(CV531='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW531='Risk Tables'!$C$44,1,IF(CW531='Risk Tables'!$C$43,2,IF(CW531='Risk Tables'!$C$42, 3, IF(CW531='Risk Tables'!$C$41, 4, IF(CW531='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX531='Risk Tables'!$C$44,1,IF(CX531='Risk Tables'!$C$43,2,IF(CX531='Risk Tables'!$C$42, 3, IF(CX531='Risk Tables'!$C$41, 4, IF(CX531='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY531='Risk Tables'!$C$44,1,IF(CY531='Risk Tables'!$C$43,2,IF(CY531='Risk Tables'!$C$42, 3, IF(CY531='Risk Tables'!$C$41, 4, IF(CY531='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA531='Risk Tables'!$C$44,1,IF(DA531='Risk Tables'!$C$43,2,IF(DA531='Risk Tables'!$C$42, 3, IF(DA531='Risk Tables'!$C$41, 4, IF(DA531='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB531='Risk Tables'!$C$44,1,IF(DB531='Risk Tables'!$C$43,2,IF(DB531='Risk Tables'!$C$42, 3, IF(DB531='Risk Tables'!$C$41, 4, IF(DB531='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC531='Risk Tables'!$C$44,1,IF(DC531='Risk Tables'!$C$43,2,IF(DC531='Risk Tables'!$C$42, 3, IF(DC531='Risk Tables'!$C$41, 4, IF(DC531='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD531='Risk Tables'!$C$44,1,IF(DD531='Risk Tables'!$C$43,2,IF(DD531='Risk Tables'!$C$42, 3, IF(DD531='Risk Tables'!$C$41, 4, IF(DD531='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE531='Risk Tables'!$C$44,1,IF(DE531='Risk Tables'!$C$43,2,IF(DE531='Risk Tables'!$C$42, 3, IF(DE531='Risk Tables'!$C$41, 4, IF(DE531='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF531='Risk Tables'!$C$44,1,IF(DF531='Risk Tables'!$C$43,2,IF(DF531='Risk Tables'!$C$42, 3, IF(DF531='Risk Tables'!$C$41, 4, IF(DF531='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI531:DW531))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI531:DW531, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD531),\"\",((AD531*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P531,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V531),\"\",((V531*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P531,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO531),\"\",((AO531*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P531,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM531),\"\",((AM531*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P531,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI531),\"\",((AI531*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P531,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF531),\"\",((AF531*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P531,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR531),\"\",((AR531*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P531,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL531),\"\",((BL531*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P531,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM531),\"\",((BM531*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P531,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU531),\"\",((AU531*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P531,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW531),\"\",((AW531*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P531,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK531),\"\",(((BK531)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P531,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A532=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I532,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M532,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ532),ISBLANK(#REF!)),\"\",AZ532/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG532),ISBLANK(#REF!)),\"\",BG532/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG532),ISBLANK(AR532)),\"\",IF(AR532<0,'Risk Tables'!$C$46,BG532/AR532)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO532),ISBLANK(AR532)),\"\",IF(AR532<0,'Risk Tables'!$C$46,AO532/AR532)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU532/(#REF!+AU532),\"\")","v":""},"",{"$f":"IF(OR(CH532=\"\",ISBLANK(CH532)),\"\",IF(CH532>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH532<=Parameters!$E$4,CH532>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH532<=Parameters!$F$4, CH532>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH532<=Parameters!$G$4, CH532>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI532=\"\",CI532=\"--\",ISBLANK(CI532)),\"\",IF(CI532='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI532>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI532<=Parameters!$E$5,CI532>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI532<=Parameters!$F$5, CI532>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI532<=Parameters!$G$5, CI532>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG532=\"\",CG532=\"--\",ISBLANK(CG532)),\"\",IF(CG532>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG532<=Parameters!$E$6,CG532>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG532<=Parameters!$F$6, CG532>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG532<=Parameters!$G$6, CG532>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY532=\"\",BY532=\"--\",ISBLANK(BY532)),\"\",IF(BY532>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY532<=Parameters!$E$8,BY532>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY532<=Parameters!$F$8, BY532>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY532<=Parameters!$G$8, BY532>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ532=\"\",BZ532=\"--\",ISBLANK(BZ532)),\"\",IF(BZ532>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ532<=Parameters!$E$9,BZ532>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ532<=Parameters!$F$9, BZ532>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ532<=Parameters!$G$9, BZ532>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA532=\"\",CA532=\"--\",ISBLANK(CA532)),\"\",IF(CA532<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA532>=Parameters!$E$10,CA532<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA532>=Parameters!$F$10, CA532<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA532>=Parameters!$G$10, CA532<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB532=\"\",CB532=\"--\",ISBLANK(CB532)),\"\",IF(CB532<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB532>=Parameters!$E$11,CB532<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB532>=Parameters!$F$11, CB532<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB532>=Parameters!$G$11, CB532<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO532=\"\",CO532=\"--\",ISBLANK(CO532)),\"\",IF(CO532<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO532>=Parameters!$E$13,CO532<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO532>=Parameters!$F$13, CO532<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO532>=Parameters!$G$13, CO532<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ532=\"\",CJ532=\"--\",ISBLANK(CJ532)),\"\",IF(CJ532='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ532<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ532>=Parameters!$E$14,CJ532<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ532>=Parameters!$F$14, CJ532<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ532>=Parameters!$G$14, CJ532<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK532=\"\",CK532=\"--\",ISBLANK(CK532)),\"\",IF(AND(CK532<Parameters!$E$15, CK532>=0), 'Risk Tables'!$C$44, IF(AND(CK532>=Parameters!$E$15,CK532<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK532>=Parameters!$F$15, CK532<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK532>=Parameters!$G$15, CK532<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM532=\"\",CM532=\"--\",ISBLANK(CM532)),\"\",IF(CM532>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM532<=Parameters!$E$16,CM532>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM532<=Parameters!$F$16, CM532>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM532<=Parameters!$G$16, CM532>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN532=\"\",CN532=\"--\",ISBLANK(CN532)),\"\",IF(CN532>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN532<=Parameters!$E$17,CN532>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN532<=Parameters!$F$17, CN532>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN532<=Parameters!$G$17, CN532>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL532=\"\",CL532=\"--\",ISBLANK(CL532)),\"\",IF(CL532>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL532<=Parameters!$E$18,CL532>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL532<=Parameters!$F$18, CL532>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL532<=Parameters!$G$18, CL532>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP532=\"\",CP532=\"--\",ISBLANK(CP532)),\"\",IF(CP532<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP532>=Parameters!$E$21,CP532<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP532>=Parameters!$F$21, CP532<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP532>=Parameters!$G$21, CP532<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ532=\"\",CQ532=\"--\",ISBLANK(CQ532)),\"\",IF(CQ532<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ532>=Parameters!$E$22,CQ532<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ532>=Parameters!$F$22, CQ532<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ532>=Parameters!$G$22, CQ532<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR532='Risk Tables'!$C$44,1,IF(CR532='Risk Tables'!$C$43,2,IF(CR532='Risk Tables'!$C$42, 3, IF(CR532='Risk Tables'!$C$41, 4, IF(CR532='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS532='Risk Tables'!$C$44,1,IF(CS532='Risk Tables'!$C$43,2,IF(CS532='Risk Tables'!$C$42, 3, IF(CS532='Risk Tables'!$C$41, 4, IF(CS532='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT532='Risk Tables'!$C$44,1,IF(CT532='Risk Tables'!$C$43,2,IF(CT532='Risk Tables'!$C$42, 3, IF(CT532='Risk Tables'!$C$41, 4, IF(CT532='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV532='Risk Tables'!$C$44,1,IF(CV532='Risk Tables'!$C$43,2,IF(CV532='Risk Tables'!$C$42, 3, IF(CV532='Risk Tables'!$C$41, 4, IF(CV532='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW532='Risk Tables'!$C$44,1,IF(CW532='Risk Tables'!$C$43,2,IF(CW532='Risk Tables'!$C$42, 3, IF(CW532='Risk Tables'!$C$41, 4, IF(CW532='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX532='Risk Tables'!$C$44,1,IF(CX532='Risk Tables'!$C$43,2,IF(CX532='Risk Tables'!$C$42, 3, IF(CX532='Risk Tables'!$C$41, 4, IF(CX532='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY532='Risk Tables'!$C$44,1,IF(CY532='Risk Tables'!$C$43,2,IF(CY532='Risk Tables'!$C$42, 3, IF(CY532='Risk Tables'!$C$41, 4, IF(CY532='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA532='Risk Tables'!$C$44,1,IF(DA532='Risk Tables'!$C$43,2,IF(DA532='Risk Tables'!$C$42, 3, IF(DA532='Risk Tables'!$C$41, 4, IF(DA532='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB532='Risk Tables'!$C$44,1,IF(DB532='Risk Tables'!$C$43,2,IF(DB532='Risk Tables'!$C$42, 3, IF(DB532='Risk Tables'!$C$41, 4, IF(DB532='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC532='Risk Tables'!$C$44,1,IF(DC532='Risk Tables'!$C$43,2,IF(DC532='Risk Tables'!$C$42, 3, IF(DC532='Risk Tables'!$C$41, 4, IF(DC532='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD532='Risk Tables'!$C$44,1,IF(DD532='Risk Tables'!$C$43,2,IF(DD532='Risk Tables'!$C$42, 3, IF(DD532='Risk Tables'!$C$41, 4, IF(DD532='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE532='Risk Tables'!$C$44,1,IF(DE532='Risk Tables'!$C$43,2,IF(DE532='Risk Tables'!$C$42, 3, IF(DE532='Risk Tables'!$C$41, 4, IF(DE532='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF532='Risk Tables'!$C$44,1,IF(DF532='Risk Tables'!$C$43,2,IF(DF532='Risk Tables'!$C$42, 3, IF(DF532='Risk Tables'!$C$41, 4, IF(DF532='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI532:DW532))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI532:DW532, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD532),\"\",((AD532*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P532,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V532),\"\",((V532*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P532,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO532),\"\",((AO532*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P532,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM532),\"\",((AM532*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P532,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI532),\"\",((AI532*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P532,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF532),\"\",((AF532*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P532,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR532),\"\",((AR532*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P532,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL532),\"\",((BL532*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P532,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM532),\"\",((BM532*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P532,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU532),\"\",((AU532*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P532,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW532),\"\",((AW532*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P532,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK532),\"\",(((BK532)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P532,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A533=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I533,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M533,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ533),ISBLANK(#REF!)),\"\",AZ533/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG533),ISBLANK(#REF!)),\"\",BG533/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG533),ISBLANK(AR533)),\"\",IF(AR533<0,'Risk Tables'!$C$46,BG533/AR533)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO533),ISBLANK(AR533)),\"\",IF(AR533<0,'Risk Tables'!$C$46,AO533/AR533)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU533/(#REF!+AU533),\"\")","v":""},"",{"$f":"IF(OR(CH533=\"\",ISBLANK(CH533)),\"\",IF(CH533>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH533<=Parameters!$E$4,CH533>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH533<=Parameters!$F$4, CH533>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH533<=Parameters!$G$4, CH533>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI533=\"\",CI533=\"--\",ISBLANK(CI533)),\"\",IF(CI533='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI533>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI533<=Parameters!$E$5,CI533>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI533<=Parameters!$F$5, CI533>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI533<=Parameters!$G$5, CI533>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG533=\"\",CG533=\"--\",ISBLANK(CG533)),\"\",IF(CG533>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG533<=Parameters!$E$6,CG533>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG533<=Parameters!$F$6, CG533>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG533<=Parameters!$G$6, CG533>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY533=\"\",BY533=\"--\",ISBLANK(BY533)),\"\",IF(BY533>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY533<=Parameters!$E$8,BY533>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY533<=Parameters!$F$8, BY533>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY533<=Parameters!$G$8, BY533>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ533=\"\",BZ533=\"--\",ISBLANK(BZ533)),\"\",IF(BZ533>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ533<=Parameters!$E$9,BZ533>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ533<=Parameters!$F$9, BZ533>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ533<=Parameters!$G$9, BZ533>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA533=\"\",CA533=\"--\",ISBLANK(CA533)),\"\",IF(CA533<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA533>=Parameters!$E$10,CA533<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA533>=Parameters!$F$10, CA533<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA533>=Parameters!$G$10, CA533<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB533=\"\",CB533=\"--\",ISBLANK(CB533)),\"\",IF(CB533<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB533>=Parameters!$E$11,CB533<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB533>=Parameters!$F$11, CB533<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB533>=Parameters!$G$11, CB533<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO533=\"\",CO533=\"--\",ISBLANK(CO533)),\"\",IF(CO533<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO533>=Parameters!$E$13,CO533<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO533>=Parameters!$F$13, CO533<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO533>=Parameters!$G$13, CO533<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ533=\"\",CJ533=\"--\",ISBLANK(CJ533)),\"\",IF(CJ533='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ533<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ533>=Parameters!$E$14,CJ533<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ533>=Parameters!$F$14, CJ533<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ533>=Parameters!$G$14, CJ533<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK533=\"\",CK533=\"--\",ISBLANK(CK533)),\"\",IF(AND(CK533<Parameters!$E$15, CK533>=0), 'Risk Tables'!$C$44, IF(AND(CK533>=Parameters!$E$15,CK533<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK533>=Parameters!$F$15, CK533<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK533>=Parameters!$G$15, CK533<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM533=\"\",CM533=\"--\",ISBLANK(CM533)),\"\",IF(CM533>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM533<=Parameters!$E$16,CM533>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM533<=Parameters!$F$16, CM533>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM533<=Parameters!$G$16, CM533>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN533=\"\",CN533=\"--\",ISBLANK(CN533)),\"\",IF(CN533>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN533<=Parameters!$E$17,CN533>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN533<=Parameters!$F$17, CN533>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN533<=Parameters!$G$17, CN533>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL533=\"\",CL533=\"--\",ISBLANK(CL533)),\"\",IF(CL533>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL533<=Parameters!$E$18,CL533>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL533<=Parameters!$F$18, CL533>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL533<=Parameters!$G$18, CL533>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP533=\"\",CP533=\"--\",ISBLANK(CP533)),\"\",IF(CP533<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP533>=Parameters!$E$21,CP533<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP533>=Parameters!$F$21, CP533<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP533>=Parameters!$G$21, CP533<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ533=\"\",CQ533=\"--\",ISBLANK(CQ533)),\"\",IF(CQ533<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ533>=Parameters!$E$22,CQ533<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ533>=Parameters!$F$22, CQ533<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ533>=Parameters!$G$22, CQ533<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR533='Risk Tables'!$C$44,1,IF(CR533='Risk Tables'!$C$43,2,IF(CR533='Risk Tables'!$C$42, 3, IF(CR533='Risk Tables'!$C$41, 4, IF(CR533='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS533='Risk Tables'!$C$44,1,IF(CS533='Risk Tables'!$C$43,2,IF(CS533='Risk Tables'!$C$42, 3, IF(CS533='Risk Tables'!$C$41, 4, IF(CS533='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT533='Risk Tables'!$C$44,1,IF(CT533='Risk Tables'!$C$43,2,IF(CT533='Risk Tables'!$C$42, 3, IF(CT533='Risk Tables'!$C$41, 4, IF(CT533='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV533='Risk Tables'!$C$44,1,IF(CV533='Risk Tables'!$C$43,2,IF(CV533='Risk Tables'!$C$42, 3, IF(CV533='Risk Tables'!$C$41, 4, IF(CV533='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW533='Risk Tables'!$C$44,1,IF(CW533='Risk Tables'!$C$43,2,IF(CW533='Risk Tables'!$C$42, 3, IF(CW533='Risk Tables'!$C$41, 4, IF(CW533='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX533='Risk Tables'!$C$44,1,IF(CX533='Risk Tables'!$C$43,2,IF(CX533='Risk Tables'!$C$42, 3, IF(CX533='Risk Tables'!$C$41, 4, IF(CX533='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY533='Risk Tables'!$C$44,1,IF(CY533='Risk Tables'!$C$43,2,IF(CY533='Risk Tables'!$C$42, 3, IF(CY533='Risk Tables'!$C$41, 4, IF(CY533='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA533='Risk Tables'!$C$44,1,IF(DA533='Risk Tables'!$C$43,2,IF(DA533='Risk Tables'!$C$42, 3, IF(DA533='Risk Tables'!$C$41, 4, IF(DA533='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB533='Risk Tables'!$C$44,1,IF(DB533='Risk Tables'!$C$43,2,IF(DB533='Risk Tables'!$C$42, 3, IF(DB533='Risk Tables'!$C$41, 4, IF(DB533='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC533='Risk Tables'!$C$44,1,IF(DC533='Risk Tables'!$C$43,2,IF(DC533='Risk Tables'!$C$42, 3, IF(DC533='Risk Tables'!$C$41, 4, IF(DC533='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD533='Risk Tables'!$C$44,1,IF(DD533='Risk Tables'!$C$43,2,IF(DD533='Risk Tables'!$C$42, 3, IF(DD533='Risk Tables'!$C$41, 4, IF(DD533='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE533='Risk Tables'!$C$44,1,IF(DE533='Risk Tables'!$C$43,2,IF(DE533='Risk Tables'!$C$42, 3, IF(DE533='Risk Tables'!$C$41, 4, IF(DE533='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF533='Risk Tables'!$C$44,1,IF(DF533='Risk Tables'!$C$43,2,IF(DF533='Risk Tables'!$C$42, 3, IF(DF533='Risk Tables'!$C$41, 4, IF(DF533='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI533:DW533))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI533:DW533, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD533),\"\",((AD533*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P533,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V533),\"\",((V533*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P533,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO533),\"\",((AO533*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P533,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM533),\"\",((AM533*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P533,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI533),\"\",((AI533*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P533,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF533),\"\",((AF533*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P533,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR533),\"\",((AR533*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P533,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL533),\"\",((BL533*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P533,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM533),\"\",((BM533*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P533,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU533),\"\",((AU533*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P533,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW533),\"\",((AW533*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P533,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK533),\"\",(((BK533)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P533,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A534=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I534,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M534,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ534),ISBLANK(#REF!)),\"\",AZ534/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG534),ISBLANK(#REF!)),\"\",BG534/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG534),ISBLANK(AR534)),\"\",IF(AR534<0,'Risk Tables'!$C$46,BG534/AR534)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO534),ISBLANK(AR534)),\"\",IF(AR534<0,'Risk Tables'!$C$46,AO534/AR534)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU534/(#REF!+AU534),\"\")","v":""},"",{"$f":"IF(OR(CH534=\"\",ISBLANK(CH534)),\"\",IF(CH534>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH534<=Parameters!$E$4,CH534>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH534<=Parameters!$F$4, CH534>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH534<=Parameters!$G$4, CH534>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI534=\"\",CI534=\"--\",ISBLANK(CI534)),\"\",IF(CI534='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI534>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI534<=Parameters!$E$5,CI534>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI534<=Parameters!$F$5, CI534>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI534<=Parameters!$G$5, CI534>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG534=\"\",CG534=\"--\",ISBLANK(CG534)),\"\",IF(CG534>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG534<=Parameters!$E$6,CG534>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG534<=Parameters!$F$6, CG534>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG534<=Parameters!$G$6, CG534>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY534=\"\",BY534=\"--\",ISBLANK(BY534)),\"\",IF(BY534>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY534<=Parameters!$E$8,BY534>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY534<=Parameters!$F$8, BY534>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY534<=Parameters!$G$8, BY534>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ534=\"\",BZ534=\"--\",ISBLANK(BZ534)),\"\",IF(BZ534>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ534<=Parameters!$E$9,BZ534>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ534<=Parameters!$F$9, BZ534>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ534<=Parameters!$G$9, BZ534>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA534=\"\",CA534=\"--\",ISBLANK(CA534)),\"\",IF(CA534<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA534>=Parameters!$E$10,CA534<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA534>=Parameters!$F$10, CA534<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA534>=Parameters!$G$10, CA534<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB534=\"\",CB534=\"--\",ISBLANK(CB534)),\"\",IF(CB534<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB534>=Parameters!$E$11,CB534<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB534>=Parameters!$F$11, CB534<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB534>=Parameters!$G$11, CB534<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO534=\"\",CO534=\"--\",ISBLANK(CO534)),\"\",IF(CO534<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO534>=Parameters!$E$13,CO534<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO534>=Parameters!$F$13, CO534<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO534>=Parameters!$G$13, CO534<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ534=\"\",CJ534=\"--\",ISBLANK(CJ534)),\"\",IF(CJ534='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ534<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ534>=Parameters!$E$14,CJ534<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ534>=Parameters!$F$14, CJ534<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ534>=Parameters!$G$14, CJ534<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK534=\"\",CK534=\"--\",ISBLANK(CK534)),\"\",IF(AND(CK534<Parameters!$E$15, CK534>=0), 'Risk Tables'!$C$44, IF(AND(CK534>=Parameters!$E$15,CK534<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK534>=Parameters!$F$15, CK534<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK534>=Parameters!$G$15, CK534<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM534=\"\",CM534=\"--\",ISBLANK(CM534)),\"\",IF(CM534>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM534<=Parameters!$E$16,CM534>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM534<=Parameters!$F$16, CM534>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM534<=Parameters!$G$16, CM534>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN534=\"\",CN534=\"--\",ISBLANK(CN534)),\"\",IF(CN534>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN534<=Parameters!$E$17,CN534>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN534<=Parameters!$F$17, CN534>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN534<=Parameters!$G$17, CN534>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL534=\"\",CL534=\"--\",ISBLANK(CL534)),\"\",IF(CL534>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL534<=Parameters!$E$18,CL534>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL534<=Parameters!$F$18, CL534>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL534<=Parameters!$G$18, CL534>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP534=\"\",CP534=\"--\",ISBLANK(CP534)),\"\",IF(CP534<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP534>=Parameters!$E$21,CP534<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP534>=Parameters!$F$21, CP534<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP534>=Parameters!$G$21, CP534<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ534=\"\",CQ534=\"--\",ISBLANK(CQ534)),\"\",IF(CQ534<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ534>=Parameters!$E$22,CQ534<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ534>=Parameters!$F$22, CQ534<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ534>=Parameters!$G$22, CQ534<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR534='Risk Tables'!$C$44,1,IF(CR534='Risk Tables'!$C$43,2,IF(CR534='Risk Tables'!$C$42, 3, IF(CR534='Risk Tables'!$C$41, 4, IF(CR534='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS534='Risk Tables'!$C$44,1,IF(CS534='Risk Tables'!$C$43,2,IF(CS534='Risk Tables'!$C$42, 3, IF(CS534='Risk Tables'!$C$41, 4, IF(CS534='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT534='Risk Tables'!$C$44,1,IF(CT534='Risk Tables'!$C$43,2,IF(CT534='Risk Tables'!$C$42, 3, IF(CT534='Risk Tables'!$C$41, 4, IF(CT534='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV534='Risk Tables'!$C$44,1,IF(CV534='Risk Tables'!$C$43,2,IF(CV534='Risk Tables'!$C$42, 3, IF(CV534='Risk Tables'!$C$41, 4, IF(CV534='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW534='Risk Tables'!$C$44,1,IF(CW534='Risk Tables'!$C$43,2,IF(CW534='Risk Tables'!$C$42, 3, IF(CW534='Risk Tables'!$C$41, 4, IF(CW534='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX534='Risk Tables'!$C$44,1,IF(CX534='Risk Tables'!$C$43,2,IF(CX534='Risk Tables'!$C$42, 3, IF(CX534='Risk Tables'!$C$41, 4, IF(CX534='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY534='Risk Tables'!$C$44,1,IF(CY534='Risk Tables'!$C$43,2,IF(CY534='Risk Tables'!$C$42, 3, IF(CY534='Risk Tables'!$C$41, 4, IF(CY534='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA534='Risk Tables'!$C$44,1,IF(DA534='Risk Tables'!$C$43,2,IF(DA534='Risk Tables'!$C$42, 3, IF(DA534='Risk Tables'!$C$41, 4, IF(DA534='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB534='Risk Tables'!$C$44,1,IF(DB534='Risk Tables'!$C$43,2,IF(DB534='Risk Tables'!$C$42, 3, IF(DB534='Risk Tables'!$C$41, 4, IF(DB534='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC534='Risk Tables'!$C$44,1,IF(DC534='Risk Tables'!$C$43,2,IF(DC534='Risk Tables'!$C$42, 3, IF(DC534='Risk Tables'!$C$41, 4, IF(DC534='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD534='Risk Tables'!$C$44,1,IF(DD534='Risk Tables'!$C$43,2,IF(DD534='Risk Tables'!$C$42, 3, IF(DD534='Risk Tables'!$C$41, 4, IF(DD534='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE534='Risk Tables'!$C$44,1,IF(DE534='Risk Tables'!$C$43,2,IF(DE534='Risk Tables'!$C$42, 3, IF(DE534='Risk Tables'!$C$41, 4, IF(DE534='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF534='Risk Tables'!$C$44,1,IF(DF534='Risk Tables'!$C$43,2,IF(DF534='Risk Tables'!$C$42, 3, IF(DF534='Risk Tables'!$C$41, 4, IF(DF534='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI534:DW534))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI534:DW534, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD534),\"\",((AD534*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P534,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V534),\"\",((V534*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P534,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO534),\"\",((AO534*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P534,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM534),\"\",((AM534*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P534,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI534),\"\",((AI534*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P534,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF534),\"\",((AF534*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P534,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR534),\"\",((AR534*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P534,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL534),\"\",((BL534*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P534,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM534),\"\",((BM534*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P534,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU534),\"\",((AU534*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P534,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW534),\"\",((AW534*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P534,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK534),\"\",(((BK534)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P534,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A535=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I535,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M535,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ535),ISBLANK(#REF!)),\"\",AZ535/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG535),ISBLANK(#REF!)),\"\",BG535/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG535),ISBLANK(AR535)),\"\",IF(AR535<0,'Risk Tables'!$C$46,BG535/AR535)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO535),ISBLANK(AR535)),\"\",IF(AR535<0,'Risk Tables'!$C$46,AO535/AR535)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU535/(#REF!+AU535),\"\")","v":""},"",{"$f":"IF(OR(CH535=\"\",ISBLANK(CH535)),\"\",IF(CH535>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH535<=Parameters!$E$4,CH535>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH535<=Parameters!$F$4, CH535>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH535<=Parameters!$G$4, CH535>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI535=\"\",CI535=\"--\",ISBLANK(CI535)),\"\",IF(CI535='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI535>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI535<=Parameters!$E$5,CI535>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI535<=Parameters!$F$5, CI535>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI535<=Parameters!$G$5, CI535>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG535=\"\",CG535=\"--\",ISBLANK(CG535)),\"\",IF(CG535>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG535<=Parameters!$E$6,CG535>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG535<=Parameters!$F$6, CG535>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG535<=Parameters!$G$6, CG535>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY535=\"\",BY535=\"--\",ISBLANK(BY535)),\"\",IF(BY535>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY535<=Parameters!$E$8,BY535>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY535<=Parameters!$F$8, BY535>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY535<=Parameters!$G$8, BY535>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ535=\"\",BZ535=\"--\",ISBLANK(BZ535)),\"\",IF(BZ535>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ535<=Parameters!$E$9,BZ535>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ535<=Parameters!$F$9, BZ535>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ535<=Parameters!$G$9, BZ535>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA535=\"\",CA535=\"--\",ISBLANK(CA535)),\"\",IF(CA535<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA535>=Parameters!$E$10,CA535<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA535>=Parameters!$F$10, CA535<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA535>=Parameters!$G$10, CA535<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB535=\"\",CB535=\"--\",ISBLANK(CB535)),\"\",IF(CB535<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB535>=Parameters!$E$11,CB535<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB535>=Parameters!$F$11, CB535<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB535>=Parameters!$G$11, CB535<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO535=\"\",CO535=\"--\",ISBLANK(CO535)),\"\",IF(CO535<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO535>=Parameters!$E$13,CO535<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO535>=Parameters!$F$13, CO535<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO535>=Parameters!$G$13, CO535<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ535=\"\",CJ535=\"--\",ISBLANK(CJ535)),\"\",IF(CJ535='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ535<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ535>=Parameters!$E$14,CJ535<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ535>=Parameters!$F$14, CJ535<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ535>=Parameters!$G$14, CJ535<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK535=\"\",CK535=\"--\",ISBLANK(CK535)),\"\",IF(AND(CK535<Parameters!$E$15, CK535>=0), 'Risk Tables'!$C$44, IF(AND(CK535>=Parameters!$E$15,CK535<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK535>=Parameters!$F$15, CK535<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK535>=Parameters!$G$15, CK535<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM535=\"\",CM535=\"--\",ISBLANK(CM535)),\"\",IF(CM535>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM535<=Parameters!$E$16,CM535>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM535<=Parameters!$F$16, CM535>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM535<=Parameters!$G$16, CM535>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN535=\"\",CN535=\"--\",ISBLANK(CN535)),\"\",IF(CN535>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN535<=Parameters!$E$17,CN535>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN535<=Parameters!$F$17, CN535>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN535<=Parameters!$G$17, CN535>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL535=\"\",CL535=\"--\",ISBLANK(CL535)),\"\",IF(CL535>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL535<=Parameters!$E$18,CL535>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL535<=Parameters!$F$18, CL535>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL535<=Parameters!$G$18, CL535>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP535=\"\",CP535=\"--\",ISBLANK(CP535)),\"\",IF(CP535<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP535>=Parameters!$E$21,CP535<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP535>=Parameters!$F$21, CP535<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP535>=Parameters!$G$21, CP535<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ535=\"\",CQ535=\"--\",ISBLANK(CQ535)),\"\",IF(CQ535<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ535>=Parameters!$E$22,CQ535<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ535>=Parameters!$F$22, CQ535<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ535>=Parameters!$G$22, CQ535<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR535='Risk Tables'!$C$44,1,IF(CR535='Risk Tables'!$C$43,2,IF(CR535='Risk Tables'!$C$42, 3, IF(CR535='Risk Tables'!$C$41, 4, IF(CR535='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS535='Risk Tables'!$C$44,1,IF(CS535='Risk Tables'!$C$43,2,IF(CS535='Risk Tables'!$C$42, 3, IF(CS535='Risk Tables'!$C$41, 4, IF(CS535='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT535='Risk Tables'!$C$44,1,IF(CT535='Risk Tables'!$C$43,2,IF(CT535='Risk Tables'!$C$42, 3, IF(CT535='Risk Tables'!$C$41, 4, IF(CT535='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV535='Risk Tables'!$C$44,1,IF(CV535='Risk Tables'!$C$43,2,IF(CV535='Risk Tables'!$C$42, 3, IF(CV535='Risk Tables'!$C$41, 4, IF(CV535='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW535='Risk Tables'!$C$44,1,IF(CW535='Risk Tables'!$C$43,2,IF(CW535='Risk Tables'!$C$42, 3, IF(CW535='Risk Tables'!$C$41, 4, IF(CW535='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX535='Risk Tables'!$C$44,1,IF(CX535='Risk Tables'!$C$43,2,IF(CX535='Risk Tables'!$C$42, 3, IF(CX535='Risk Tables'!$C$41, 4, IF(CX535='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY535='Risk Tables'!$C$44,1,IF(CY535='Risk Tables'!$C$43,2,IF(CY535='Risk Tables'!$C$42, 3, IF(CY535='Risk Tables'!$C$41, 4, IF(CY535='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA535='Risk Tables'!$C$44,1,IF(DA535='Risk Tables'!$C$43,2,IF(DA535='Risk Tables'!$C$42, 3, IF(DA535='Risk Tables'!$C$41, 4, IF(DA535='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB535='Risk Tables'!$C$44,1,IF(DB535='Risk Tables'!$C$43,2,IF(DB535='Risk Tables'!$C$42, 3, IF(DB535='Risk Tables'!$C$41, 4, IF(DB535='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC535='Risk Tables'!$C$44,1,IF(DC535='Risk Tables'!$C$43,2,IF(DC535='Risk Tables'!$C$42, 3, IF(DC535='Risk Tables'!$C$41, 4, IF(DC535='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD535='Risk Tables'!$C$44,1,IF(DD535='Risk Tables'!$C$43,2,IF(DD535='Risk Tables'!$C$42, 3, IF(DD535='Risk Tables'!$C$41, 4, IF(DD535='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE535='Risk Tables'!$C$44,1,IF(DE535='Risk Tables'!$C$43,2,IF(DE535='Risk Tables'!$C$42, 3, IF(DE535='Risk Tables'!$C$41, 4, IF(DE535='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF535='Risk Tables'!$C$44,1,IF(DF535='Risk Tables'!$C$43,2,IF(DF535='Risk Tables'!$C$42, 3, IF(DF535='Risk Tables'!$C$41, 4, IF(DF535='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI535:DW535))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI535:DW535, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD535),\"\",((AD535*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P535,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V535),\"\",((V535*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P535,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO535),\"\",((AO535*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P535,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM535),\"\",((AM535*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P535,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI535),\"\",((AI535*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P535,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF535),\"\",((AF535*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P535,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR535),\"\",((AR535*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P535,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL535),\"\",((BL535*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P535,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM535),\"\",((BM535*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P535,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU535),\"\",((AU535*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P535,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW535),\"\",((AW535*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P535,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK535),\"\",(((BK535)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P535,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A536=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I536,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M536,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ536),ISBLANK(#REF!)),\"\",AZ536/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG536),ISBLANK(#REF!)),\"\",BG536/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG536),ISBLANK(AR536)),\"\",IF(AR536<0,'Risk Tables'!$C$46,BG536/AR536)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO536),ISBLANK(AR536)),\"\",IF(AR536<0,'Risk Tables'!$C$46,AO536/AR536)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU536/(#REF!+AU536),\"\")","v":""},"",{"$f":"IF(OR(CH536=\"\",ISBLANK(CH536)),\"\",IF(CH536>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH536<=Parameters!$E$4,CH536>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH536<=Parameters!$F$4, CH536>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH536<=Parameters!$G$4, CH536>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI536=\"\",CI536=\"--\",ISBLANK(CI536)),\"\",IF(CI536='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI536>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI536<=Parameters!$E$5,CI536>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI536<=Parameters!$F$5, CI536>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI536<=Parameters!$G$5, CI536>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG536=\"\",CG536=\"--\",ISBLANK(CG536)),\"\",IF(CG536>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG536<=Parameters!$E$6,CG536>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG536<=Parameters!$F$6, CG536>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG536<=Parameters!$G$6, CG536>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY536=\"\",BY536=\"--\",ISBLANK(BY536)),\"\",IF(BY536>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY536<=Parameters!$E$8,BY536>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY536<=Parameters!$F$8, BY536>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY536<=Parameters!$G$8, BY536>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ536=\"\",BZ536=\"--\",ISBLANK(BZ536)),\"\",IF(BZ536>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ536<=Parameters!$E$9,BZ536>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ536<=Parameters!$F$9, BZ536>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ536<=Parameters!$G$9, BZ536>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA536=\"\",CA536=\"--\",ISBLANK(CA536)),\"\",IF(CA536<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA536>=Parameters!$E$10,CA536<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA536>=Parameters!$F$10, CA536<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA536>=Parameters!$G$10, CA536<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB536=\"\",CB536=\"--\",ISBLANK(CB536)),\"\",IF(CB536<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB536>=Parameters!$E$11,CB536<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB536>=Parameters!$F$11, CB536<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB536>=Parameters!$G$11, CB536<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO536=\"\",CO536=\"--\",ISBLANK(CO536)),\"\",IF(CO536<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO536>=Parameters!$E$13,CO536<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO536>=Parameters!$F$13, CO536<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO536>=Parameters!$G$13, CO536<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ536=\"\",CJ536=\"--\",ISBLANK(CJ536)),\"\",IF(CJ536='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ536<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ536>=Parameters!$E$14,CJ536<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ536>=Parameters!$F$14, CJ536<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ536>=Parameters!$G$14, CJ536<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK536=\"\",CK536=\"--\",ISBLANK(CK536)),\"\",IF(AND(CK536<Parameters!$E$15, CK536>=0), 'Risk Tables'!$C$44, IF(AND(CK536>=Parameters!$E$15,CK536<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK536>=Parameters!$F$15, CK536<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK536>=Parameters!$G$15, CK536<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM536=\"\",CM536=\"--\",ISBLANK(CM536)),\"\",IF(CM536>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM536<=Parameters!$E$16,CM536>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM536<=Parameters!$F$16, CM536>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM536<=Parameters!$G$16, CM536>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN536=\"\",CN536=\"--\",ISBLANK(CN536)),\"\",IF(CN536>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN536<=Parameters!$E$17,CN536>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN536<=Parameters!$F$17, CN536>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN536<=Parameters!$G$17, CN536>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL536=\"\",CL536=\"--\",ISBLANK(CL536)),\"\",IF(CL536>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL536<=Parameters!$E$18,CL536>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL536<=Parameters!$F$18, CL536>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL536<=Parameters!$G$18, CL536>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP536=\"\",CP536=\"--\",ISBLANK(CP536)),\"\",IF(CP536<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP536>=Parameters!$E$21,CP536<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP536>=Parameters!$F$21, CP536<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP536>=Parameters!$G$21, CP536<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ536=\"\",CQ536=\"--\",ISBLANK(CQ536)),\"\",IF(CQ536<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ536>=Parameters!$E$22,CQ536<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ536>=Parameters!$F$22, CQ536<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ536>=Parameters!$G$22, CQ536<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR536='Risk Tables'!$C$44,1,IF(CR536='Risk Tables'!$C$43,2,IF(CR536='Risk Tables'!$C$42, 3, IF(CR536='Risk Tables'!$C$41, 4, IF(CR536='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS536='Risk Tables'!$C$44,1,IF(CS536='Risk Tables'!$C$43,2,IF(CS536='Risk Tables'!$C$42, 3, IF(CS536='Risk Tables'!$C$41, 4, IF(CS536='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT536='Risk Tables'!$C$44,1,IF(CT536='Risk Tables'!$C$43,2,IF(CT536='Risk Tables'!$C$42, 3, IF(CT536='Risk Tables'!$C$41, 4, IF(CT536='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV536='Risk Tables'!$C$44,1,IF(CV536='Risk Tables'!$C$43,2,IF(CV536='Risk Tables'!$C$42, 3, IF(CV536='Risk Tables'!$C$41, 4, IF(CV536='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW536='Risk Tables'!$C$44,1,IF(CW536='Risk Tables'!$C$43,2,IF(CW536='Risk Tables'!$C$42, 3, IF(CW536='Risk Tables'!$C$41, 4, IF(CW536='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX536='Risk Tables'!$C$44,1,IF(CX536='Risk Tables'!$C$43,2,IF(CX536='Risk Tables'!$C$42, 3, IF(CX536='Risk Tables'!$C$41, 4, IF(CX536='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY536='Risk Tables'!$C$44,1,IF(CY536='Risk Tables'!$C$43,2,IF(CY536='Risk Tables'!$C$42, 3, IF(CY536='Risk Tables'!$C$41, 4, IF(CY536='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA536='Risk Tables'!$C$44,1,IF(DA536='Risk Tables'!$C$43,2,IF(DA536='Risk Tables'!$C$42, 3, IF(DA536='Risk Tables'!$C$41, 4, IF(DA536='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB536='Risk Tables'!$C$44,1,IF(DB536='Risk Tables'!$C$43,2,IF(DB536='Risk Tables'!$C$42, 3, IF(DB536='Risk Tables'!$C$41, 4, IF(DB536='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC536='Risk Tables'!$C$44,1,IF(DC536='Risk Tables'!$C$43,2,IF(DC536='Risk Tables'!$C$42, 3, IF(DC536='Risk Tables'!$C$41, 4, IF(DC536='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD536='Risk Tables'!$C$44,1,IF(DD536='Risk Tables'!$C$43,2,IF(DD536='Risk Tables'!$C$42, 3, IF(DD536='Risk Tables'!$C$41, 4, IF(DD536='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE536='Risk Tables'!$C$44,1,IF(DE536='Risk Tables'!$C$43,2,IF(DE536='Risk Tables'!$C$42, 3, IF(DE536='Risk Tables'!$C$41, 4, IF(DE536='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF536='Risk Tables'!$C$44,1,IF(DF536='Risk Tables'!$C$43,2,IF(DF536='Risk Tables'!$C$42, 3, IF(DF536='Risk Tables'!$C$41, 4, IF(DF536='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI536:DW536))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI536:DW536, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD536),\"\",((AD536*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P536,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V536),\"\",((V536*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P536,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO536),\"\",((AO536*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P536,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM536),\"\",((AM536*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P536,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI536),\"\",((AI536*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P536,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF536),\"\",((AF536*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P536,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR536),\"\",((AR536*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P536,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL536),\"\",((BL536*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P536,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM536),\"\",((BM536*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P536,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU536),\"\",((AU536*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P536,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW536),\"\",((AW536*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P536,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK536),\"\",(((BK536)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P536,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A537=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I537,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M537,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ537),ISBLANK(#REF!)),\"\",AZ537/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG537),ISBLANK(#REF!)),\"\",BG537/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG537),ISBLANK(AR537)),\"\",IF(AR537<0,'Risk Tables'!$C$46,BG537/AR537)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO537),ISBLANK(AR537)),\"\",IF(AR537<0,'Risk Tables'!$C$46,AO537/AR537)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU537/(#REF!+AU537),\"\")","v":""},"",{"$f":"IF(OR(CH537=\"\",ISBLANK(CH537)),\"\",IF(CH537>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH537<=Parameters!$E$4,CH537>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH537<=Parameters!$F$4, CH537>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH537<=Parameters!$G$4, CH537>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI537=\"\",CI537=\"--\",ISBLANK(CI537)),\"\",IF(CI537='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI537>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI537<=Parameters!$E$5,CI537>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI537<=Parameters!$F$5, CI537>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI537<=Parameters!$G$5, CI537>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG537=\"\",CG537=\"--\",ISBLANK(CG537)),\"\",IF(CG537>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG537<=Parameters!$E$6,CG537>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG537<=Parameters!$F$6, CG537>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG537<=Parameters!$G$6, CG537>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY537=\"\",BY537=\"--\",ISBLANK(BY537)),\"\",IF(BY537>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY537<=Parameters!$E$8,BY537>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY537<=Parameters!$F$8, BY537>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY537<=Parameters!$G$8, BY537>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ537=\"\",BZ537=\"--\",ISBLANK(BZ537)),\"\",IF(BZ537>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ537<=Parameters!$E$9,BZ537>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ537<=Parameters!$F$9, BZ537>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ537<=Parameters!$G$9, BZ537>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA537=\"\",CA537=\"--\",ISBLANK(CA537)),\"\",IF(CA537<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA537>=Parameters!$E$10,CA537<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA537>=Parameters!$F$10, CA537<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA537>=Parameters!$G$10, CA537<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB537=\"\",CB537=\"--\",ISBLANK(CB537)),\"\",IF(CB537<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB537>=Parameters!$E$11,CB537<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB537>=Parameters!$F$11, CB537<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB537>=Parameters!$G$11, CB537<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO537=\"\",CO537=\"--\",ISBLANK(CO537)),\"\",IF(CO537<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO537>=Parameters!$E$13,CO537<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO537>=Parameters!$F$13, CO537<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO537>=Parameters!$G$13, CO537<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ537=\"\",CJ537=\"--\",ISBLANK(CJ537)),\"\",IF(CJ537='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ537<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ537>=Parameters!$E$14,CJ537<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ537>=Parameters!$F$14, CJ537<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ537>=Parameters!$G$14, CJ537<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK537=\"\",CK537=\"--\",ISBLANK(CK537)),\"\",IF(AND(CK537<Parameters!$E$15, CK537>=0), 'Risk Tables'!$C$44, IF(AND(CK537>=Parameters!$E$15,CK537<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK537>=Parameters!$F$15, CK537<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK537>=Parameters!$G$15, CK537<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM537=\"\",CM537=\"--\",ISBLANK(CM537)),\"\",IF(CM537>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM537<=Parameters!$E$16,CM537>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM537<=Parameters!$F$16, CM537>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM537<=Parameters!$G$16, CM537>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN537=\"\",CN537=\"--\",ISBLANK(CN537)),\"\",IF(CN537>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN537<=Parameters!$E$17,CN537>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN537<=Parameters!$F$17, CN537>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN537<=Parameters!$G$17, CN537>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL537=\"\",CL537=\"--\",ISBLANK(CL537)),\"\",IF(CL537>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL537<=Parameters!$E$18,CL537>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL537<=Parameters!$F$18, CL537>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL537<=Parameters!$G$18, CL537>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP537=\"\",CP537=\"--\",ISBLANK(CP537)),\"\",IF(CP537<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP537>=Parameters!$E$21,CP537<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP537>=Parameters!$F$21, CP537<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP537>=Parameters!$G$21, CP537<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ537=\"\",CQ537=\"--\",ISBLANK(CQ537)),\"\",IF(CQ537<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ537>=Parameters!$E$22,CQ537<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ537>=Parameters!$F$22, CQ537<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ537>=Parameters!$G$22, CQ537<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR537='Risk Tables'!$C$44,1,IF(CR537='Risk Tables'!$C$43,2,IF(CR537='Risk Tables'!$C$42, 3, IF(CR537='Risk Tables'!$C$41, 4, IF(CR537='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS537='Risk Tables'!$C$44,1,IF(CS537='Risk Tables'!$C$43,2,IF(CS537='Risk Tables'!$C$42, 3, IF(CS537='Risk Tables'!$C$41, 4, IF(CS537='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT537='Risk Tables'!$C$44,1,IF(CT537='Risk Tables'!$C$43,2,IF(CT537='Risk Tables'!$C$42, 3, IF(CT537='Risk Tables'!$C$41, 4, IF(CT537='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV537='Risk Tables'!$C$44,1,IF(CV537='Risk Tables'!$C$43,2,IF(CV537='Risk Tables'!$C$42, 3, IF(CV537='Risk Tables'!$C$41, 4, IF(CV537='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW537='Risk Tables'!$C$44,1,IF(CW537='Risk Tables'!$C$43,2,IF(CW537='Risk Tables'!$C$42, 3, IF(CW537='Risk Tables'!$C$41, 4, IF(CW537='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX537='Risk Tables'!$C$44,1,IF(CX537='Risk Tables'!$C$43,2,IF(CX537='Risk Tables'!$C$42, 3, IF(CX537='Risk Tables'!$C$41, 4, IF(CX537='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY537='Risk Tables'!$C$44,1,IF(CY537='Risk Tables'!$C$43,2,IF(CY537='Risk Tables'!$C$42, 3, IF(CY537='Risk Tables'!$C$41, 4, IF(CY537='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA537='Risk Tables'!$C$44,1,IF(DA537='Risk Tables'!$C$43,2,IF(DA537='Risk Tables'!$C$42, 3, IF(DA537='Risk Tables'!$C$41, 4, IF(DA537='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB537='Risk Tables'!$C$44,1,IF(DB537='Risk Tables'!$C$43,2,IF(DB537='Risk Tables'!$C$42, 3, IF(DB537='Risk Tables'!$C$41, 4, IF(DB537='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC537='Risk Tables'!$C$44,1,IF(DC537='Risk Tables'!$C$43,2,IF(DC537='Risk Tables'!$C$42, 3, IF(DC537='Risk Tables'!$C$41, 4, IF(DC537='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD537='Risk Tables'!$C$44,1,IF(DD537='Risk Tables'!$C$43,2,IF(DD537='Risk Tables'!$C$42, 3, IF(DD537='Risk Tables'!$C$41, 4, IF(DD537='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE537='Risk Tables'!$C$44,1,IF(DE537='Risk Tables'!$C$43,2,IF(DE537='Risk Tables'!$C$42, 3, IF(DE537='Risk Tables'!$C$41, 4, IF(DE537='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF537='Risk Tables'!$C$44,1,IF(DF537='Risk Tables'!$C$43,2,IF(DF537='Risk Tables'!$C$42, 3, IF(DF537='Risk Tables'!$C$41, 4, IF(DF537='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI537:DW537))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI537:DW537, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD537),\"\",((AD537*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P537,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V537),\"\",((V537*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P537,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO537),\"\",((AO537*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P537,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM537),\"\",((AM537*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P537,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI537),\"\",((AI537*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P537,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF537),\"\",((AF537*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P537,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR537),\"\",((AR537*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P537,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL537),\"\",((BL537*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P537,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM537),\"\",((BM537*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P537,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU537),\"\",((AU537*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P537,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW537),\"\",((AW537*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P537,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK537),\"\",(((BK537)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P537,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A538=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I538,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M538,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ538),ISBLANK(#REF!)),\"\",AZ538/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG538),ISBLANK(#REF!)),\"\",BG538/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG538),ISBLANK(AR538)),\"\",IF(AR538<0,'Risk Tables'!$C$46,BG538/AR538)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO538),ISBLANK(AR538)),\"\",IF(AR538<0,'Risk Tables'!$C$46,AO538/AR538)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU538/(#REF!+AU538),\"\")","v":""},"",{"$f":"IF(OR(CH538=\"\",ISBLANK(CH538)),\"\",IF(CH538>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH538<=Parameters!$E$4,CH538>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH538<=Parameters!$F$4, CH538>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH538<=Parameters!$G$4, CH538>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI538=\"\",CI538=\"--\",ISBLANK(CI538)),\"\",IF(CI538='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI538>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI538<=Parameters!$E$5,CI538>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI538<=Parameters!$F$5, CI538>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI538<=Parameters!$G$5, CI538>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG538=\"\",CG538=\"--\",ISBLANK(CG538)),\"\",IF(CG538>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG538<=Parameters!$E$6,CG538>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG538<=Parameters!$F$6, CG538>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG538<=Parameters!$G$6, CG538>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY538=\"\",BY538=\"--\",ISBLANK(BY538)),\"\",IF(BY538>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY538<=Parameters!$E$8,BY538>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY538<=Parameters!$F$8, BY538>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY538<=Parameters!$G$8, BY538>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ538=\"\",BZ538=\"--\",ISBLANK(BZ538)),\"\",IF(BZ538>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ538<=Parameters!$E$9,BZ538>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ538<=Parameters!$F$9, BZ538>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ538<=Parameters!$G$9, BZ538>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA538=\"\",CA538=\"--\",ISBLANK(CA538)),\"\",IF(CA538<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA538>=Parameters!$E$10,CA538<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA538>=Parameters!$F$10, CA538<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA538>=Parameters!$G$10, CA538<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB538=\"\",CB538=\"--\",ISBLANK(CB538)),\"\",IF(CB538<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB538>=Parameters!$E$11,CB538<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB538>=Parameters!$F$11, CB538<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB538>=Parameters!$G$11, CB538<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO538=\"\",CO538=\"--\",ISBLANK(CO538)),\"\",IF(CO538<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO538>=Parameters!$E$13,CO538<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO538>=Parameters!$F$13, CO538<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO538>=Parameters!$G$13, CO538<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ538=\"\",CJ538=\"--\",ISBLANK(CJ538)),\"\",IF(CJ538='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ538<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ538>=Parameters!$E$14,CJ538<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ538>=Parameters!$F$14, CJ538<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ538>=Parameters!$G$14, CJ538<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK538=\"\",CK538=\"--\",ISBLANK(CK538)),\"\",IF(AND(CK538<Parameters!$E$15, CK538>=0), 'Risk Tables'!$C$44, IF(AND(CK538>=Parameters!$E$15,CK538<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK538>=Parameters!$F$15, CK538<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK538>=Parameters!$G$15, CK538<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM538=\"\",CM538=\"--\",ISBLANK(CM538)),\"\",IF(CM538>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM538<=Parameters!$E$16,CM538>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM538<=Parameters!$F$16, CM538>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM538<=Parameters!$G$16, CM538>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN538=\"\",CN538=\"--\",ISBLANK(CN538)),\"\",IF(CN538>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN538<=Parameters!$E$17,CN538>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN538<=Parameters!$F$17, CN538>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN538<=Parameters!$G$17, CN538>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL538=\"\",CL538=\"--\",ISBLANK(CL538)),\"\",IF(CL538>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL538<=Parameters!$E$18,CL538>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL538<=Parameters!$F$18, CL538>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL538<=Parameters!$G$18, CL538>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP538=\"\",CP538=\"--\",ISBLANK(CP538)),\"\",IF(CP538<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP538>=Parameters!$E$21,CP538<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP538>=Parameters!$F$21, CP538<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP538>=Parameters!$G$21, CP538<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ538=\"\",CQ538=\"--\",ISBLANK(CQ538)),\"\",IF(CQ538<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ538>=Parameters!$E$22,CQ538<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ538>=Parameters!$F$22, CQ538<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ538>=Parameters!$G$22, CQ538<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR538='Risk Tables'!$C$44,1,IF(CR538='Risk Tables'!$C$43,2,IF(CR538='Risk Tables'!$C$42, 3, IF(CR538='Risk Tables'!$C$41, 4, IF(CR538='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS538='Risk Tables'!$C$44,1,IF(CS538='Risk Tables'!$C$43,2,IF(CS538='Risk Tables'!$C$42, 3, IF(CS538='Risk Tables'!$C$41, 4, IF(CS538='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT538='Risk Tables'!$C$44,1,IF(CT538='Risk Tables'!$C$43,2,IF(CT538='Risk Tables'!$C$42, 3, IF(CT538='Risk Tables'!$C$41, 4, IF(CT538='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV538='Risk Tables'!$C$44,1,IF(CV538='Risk Tables'!$C$43,2,IF(CV538='Risk Tables'!$C$42, 3, IF(CV538='Risk Tables'!$C$41, 4, IF(CV538='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW538='Risk Tables'!$C$44,1,IF(CW538='Risk Tables'!$C$43,2,IF(CW538='Risk Tables'!$C$42, 3, IF(CW538='Risk Tables'!$C$41, 4, IF(CW538='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX538='Risk Tables'!$C$44,1,IF(CX538='Risk Tables'!$C$43,2,IF(CX538='Risk Tables'!$C$42, 3, IF(CX538='Risk Tables'!$C$41, 4, IF(CX538='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY538='Risk Tables'!$C$44,1,IF(CY538='Risk Tables'!$C$43,2,IF(CY538='Risk Tables'!$C$42, 3, IF(CY538='Risk Tables'!$C$41, 4, IF(CY538='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA538='Risk Tables'!$C$44,1,IF(DA538='Risk Tables'!$C$43,2,IF(DA538='Risk Tables'!$C$42, 3, IF(DA538='Risk Tables'!$C$41, 4, IF(DA538='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB538='Risk Tables'!$C$44,1,IF(DB538='Risk Tables'!$C$43,2,IF(DB538='Risk Tables'!$C$42, 3, IF(DB538='Risk Tables'!$C$41, 4, IF(DB538='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC538='Risk Tables'!$C$44,1,IF(DC538='Risk Tables'!$C$43,2,IF(DC538='Risk Tables'!$C$42, 3, IF(DC538='Risk Tables'!$C$41, 4, IF(DC538='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD538='Risk Tables'!$C$44,1,IF(DD538='Risk Tables'!$C$43,2,IF(DD538='Risk Tables'!$C$42, 3, IF(DD538='Risk Tables'!$C$41, 4, IF(DD538='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE538='Risk Tables'!$C$44,1,IF(DE538='Risk Tables'!$C$43,2,IF(DE538='Risk Tables'!$C$42, 3, IF(DE538='Risk Tables'!$C$41, 4, IF(DE538='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF538='Risk Tables'!$C$44,1,IF(DF538='Risk Tables'!$C$43,2,IF(DF538='Risk Tables'!$C$42, 3, IF(DF538='Risk Tables'!$C$41, 4, IF(DF538='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI538:DW538))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI538:DW538, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD538),\"\",((AD538*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P538,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V538),\"\",((V538*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P538,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO538),\"\",((AO538*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P538,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM538),\"\",((AM538*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P538,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI538),\"\",((AI538*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P538,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF538),\"\",((AF538*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P538,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR538),\"\",((AR538*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P538,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL538),\"\",((BL538*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P538,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM538),\"\",((BM538*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P538,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU538),\"\",((AU538*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P538,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW538),\"\",((AW538*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P538,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK538),\"\",(((BK538)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P538,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A539=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I539,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M539,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ539),ISBLANK(#REF!)),\"\",AZ539/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG539),ISBLANK(#REF!)),\"\",BG539/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG539),ISBLANK(AR539)),\"\",IF(AR539<0,'Risk Tables'!$C$46,BG539/AR539)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO539),ISBLANK(AR539)),\"\",IF(AR539<0,'Risk Tables'!$C$46,AO539/AR539)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU539/(#REF!+AU539),\"\")","v":""},"",{"$f":"IF(OR(CH539=\"\",ISBLANK(CH539)),\"\",IF(CH539>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH539<=Parameters!$E$4,CH539>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH539<=Parameters!$F$4, CH539>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH539<=Parameters!$G$4, CH539>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI539=\"\",CI539=\"--\",ISBLANK(CI539)),\"\",IF(CI539='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI539>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI539<=Parameters!$E$5,CI539>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI539<=Parameters!$F$5, CI539>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI539<=Parameters!$G$5, CI539>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG539=\"\",CG539=\"--\",ISBLANK(CG539)),\"\",IF(CG539>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG539<=Parameters!$E$6,CG539>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG539<=Parameters!$F$6, CG539>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG539<=Parameters!$G$6, CG539>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY539=\"\",BY539=\"--\",ISBLANK(BY539)),\"\",IF(BY539>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY539<=Parameters!$E$8,BY539>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY539<=Parameters!$F$8, BY539>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY539<=Parameters!$G$8, BY539>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ539=\"\",BZ539=\"--\",ISBLANK(BZ539)),\"\",IF(BZ539>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ539<=Parameters!$E$9,BZ539>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ539<=Parameters!$F$9, BZ539>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ539<=Parameters!$G$9, BZ539>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA539=\"\",CA539=\"--\",ISBLANK(CA539)),\"\",IF(CA539<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA539>=Parameters!$E$10,CA539<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA539>=Parameters!$F$10, CA539<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA539>=Parameters!$G$10, CA539<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB539=\"\",CB539=\"--\",ISBLANK(CB539)),\"\",IF(CB539<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB539>=Parameters!$E$11,CB539<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB539>=Parameters!$F$11, CB539<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB539>=Parameters!$G$11, CB539<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO539=\"\",CO539=\"--\",ISBLANK(CO539)),\"\",IF(CO539<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO539>=Parameters!$E$13,CO539<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO539>=Parameters!$F$13, CO539<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO539>=Parameters!$G$13, CO539<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ539=\"\",CJ539=\"--\",ISBLANK(CJ539)),\"\",IF(CJ539='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ539<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ539>=Parameters!$E$14,CJ539<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ539>=Parameters!$F$14, CJ539<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ539>=Parameters!$G$14, CJ539<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK539=\"\",CK539=\"--\",ISBLANK(CK539)),\"\",IF(AND(CK539<Parameters!$E$15, CK539>=0), 'Risk Tables'!$C$44, IF(AND(CK539>=Parameters!$E$15,CK539<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK539>=Parameters!$F$15, CK539<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK539>=Parameters!$G$15, CK539<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM539=\"\",CM539=\"--\",ISBLANK(CM539)),\"\",IF(CM539>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM539<=Parameters!$E$16,CM539>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM539<=Parameters!$F$16, CM539>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM539<=Parameters!$G$16, CM539>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN539=\"\",CN539=\"--\",ISBLANK(CN539)),\"\",IF(CN539>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN539<=Parameters!$E$17,CN539>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN539<=Parameters!$F$17, CN539>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN539<=Parameters!$G$17, CN539>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL539=\"\",CL539=\"--\",ISBLANK(CL539)),\"\",IF(CL539>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL539<=Parameters!$E$18,CL539>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL539<=Parameters!$F$18, CL539>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL539<=Parameters!$G$18, CL539>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP539=\"\",CP539=\"--\",ISBLANK(CP539)),\"\",IF(CP539<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP539>=Parameters!$E$21,CP539<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP539>=Parameters!$F$21, CP539<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP539>=Parameters!$G$21, CP539<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ539=\"\",CQ539=\"--\",ISBLANK(CQ539)),\"\",IF(CQ539<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ539>=Parameters!$E$22,CQ539<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ539>=Parameters!$F$22, CQ539<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ539>=Parameters!$G$22, CQ539<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR539='Risk Tables'!$C$44,1,IF(CR539='Risk Tables'!$C$43,2,IF(CR539='Risk Tables'!$C$42, 3, IF(CR539='Risk Tables'!$C$41, 4, IF(CR539='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS539='Risk Tables'!$C$44,1,IF(CS539='Risk Tables'!$C$43,2,IF(CS539='Risk Tables'!$C$42, 3, IF(CS539='Risk Tables'!$C$41, 4, IF(CS539='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT539='Risk Tables'!$C$44,1,IF(CT539='Risk Tables'!$C$43,2,IF(CT539='Risk Tables'!$C$42, 3, IF(CT539='Risk Tables'!$C$41, 4, IF(CT539='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV539='Risk Tables'!$C$44,1,IF(CV539='Risk Tables'!$C$43,2,IF(CV539='Risk Tables'!$C$42, 3, IF(CV539='Risk Tables'!$C$41, 4, IF(CV539='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW539='Risk Tables'!$C$44,1,IF(CW539='Risk Tables'!$C$43,2,IF(CW539='Risk Tables'!$C$42, 3, IF(CW539='Risk Tables'!$C$41, 4, IF(CW539='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX539='Risk Tables'!$C$44,1,IF(CX539='Risk Tables'!$C$43,2,IF(CX539='Risk Tables'!$C$42, 3, IF(CX539='Risk Tables'!$C$41, 4, IF(CX539='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY539='Risk Tables'!$C$44,1,IF(CY539='Risk Tables'!$C$43,2,IF(CY539='Risk Tables'!$C$42, 3, IF(CY539='Risk Tables'!$C$41, 4, IF(CY539='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA539='Risk Tables'!$C$44,1,IF(DA539='Risk Tables'!$C$43,2,IF(DA539='Risk Tables'!$C$42, 3, IF(DA539='Risk Tables'!$C$41, 4, IF(DA539='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB539='Risk Tables'!$C$44,1,IF(DB539='Risk Tables'!$C$43,2,IF(DB539='Risk Tables'!$C$42, 3, IF(DB539='Risk Tables'!$C$41, 4, IF(DB539='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC539='Risk Tables'!$C$44,1,IF(DC539='Risk Tables'!$C$43,2,IF(DC539='Risk Tables'!$C$42, 3, IF(DC539='Risk Tables'!$C$41, 4, IF(DC539='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD539='Risk Tables'!$C$44,1,IF(DD539='Risk Tables'!$C$43,2,IF(DD539='Risk Tables'!$C$42, 3, IF(DD539='Risk Tables'!$C$41, 4, IF(DD539='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE539='Risk Tables'!$C$44,1,IF(DE539='Risk Tables'!$C$43,2,IF(DE539='Risk Tables'!$C$42, 3, IF(DE539='Risk Tables'!$C$41, 4, IF(DE539='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF539='Risk Tables'!$C$44,1,IF(DF539='Risk Tables'!$C$43,2,IF(DF539='Risk Tables'!$C$42, 3, IF(DF539='Risk Tables'!$C$41, 4, IF(DF539='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI539:DW539))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI539:DW539, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD539),\"\",((AD539*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P539,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V539),\"\",((V539*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P539,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO539),\"\",((AO539*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P539,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM539),\"\",((AM539*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P539,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI539),\"\",((AI539*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P539,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF539),\"\",((AF539*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P539,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR539),\"\",((AR539*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P539,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL539),\"\",((BL539*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P539,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM539),\"\",((BM539*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P539,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU539),\"\",((AU539*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P539,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW539),\"\",((AW539*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P539,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK539),\"\",(((BK539)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P539,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A540=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I540,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M540,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ540),ISBLANK(#REF!)),\"\",AZ540/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG540),ISBLANK(#REF!)),\"\",BG540/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG540),ISBLANK(AR540)),\"\",IF(AR540<0,'Risk Tables'!$C$46,BG540/AR540)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO540),ISBLANK(AR540)),\"\",IF(AR540<0,'Risk Tables'!$C$46,AO540/AR540)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU540/(#REF!+AU540),\"\")","v":""},"",{"$f":"IF(OR(CH540=\"\",ISBLANK(CH540)),\"\",IF(CH540>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH540<=Parameters!$E$4,CH540>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH540<=Parameters!$F$4, CH540>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH540<=Parameters!$G$4, CH540>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI540=\"\",CI540=\"--\",ISBLANK(CI540)),\"\",IF(CI540='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI540>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI540<=Parameters!$E$5,CI540>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI540<=Parameters!$F$5, CI540>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI540<=Parameters!$G$5, CI540>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG540=\"\",CG540=\"--\",ISBLANK(CG540)),\"\",IF(CG540>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG540<=Parameters!$E$6,CG540>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG540<=Parameters!$F$6, CG540>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG540<=Parameters!$G$6, CG540>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY540=\"\",BY540=\"--\",ISBLANK(BY540)),\"\",IF(BY540>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY540<=Parameters!$E$8,BY540>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY540<=Parameters!$F$8, BY540>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY540<=Parameters!$G$8, BY540>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ540=\"\",BZ540=\"--\",ISBLANK(BZ540)),\"\",IF(BZ540>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ540<=Parameters!$E$9,BZ540>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ540<=Parameters!$F$9, BZ540>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ540<=Parameters!$G$9, BZ540>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA540=\"\",CA540=\"--\",ISBLANK(CA540)),\"\",IF(CA540<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA540>=Parameters!$E$10,CA540<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA540>=Parameters!$F$10, CA540<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA540>=Parameters!$G$10, CA540<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB540=\"\",CB540=\"--\",ISBLANK(CB540)),\"\",IF(CB540<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB540>=Parameters!$E$11,CB540<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB540>=Parameters!$F$11, CB540<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB540>=Parameters!$G$11, CB540<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO540=\"\",CO540=\"--\",ISBLANK(CO540)),\"\",IF(CO540<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO540>=Parameters!$E$13,CO540<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO540>=Parameters!$F$13, CO540<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO540>=Parameters!$G$13, CO540<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ540=\"\",CJ540=\"--\",ISBLANK(CJ540)),\"\",IF(CJ540='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ540<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ540>=Parameters!$E$14,CJ540<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ540>=Parameters!$F$14, CJ540<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ540>=Parameters!$G$14, CJ540<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK540=\"\",CK540=\"--\",ISBLANK(CK540)),\"\",IF(AND(CK540<Parameters!$E$15, CK540>=0), 'Risk Tables'!$C$44, IF(AND(CK540>=Parameters!$E$15,CK540<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK540>=Parameters!$F$15, CK540<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK540>=Parameters!$G$15, CK540<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM540=\"\",CM540=\"--\",ISBLANK(CM540)),\"\",IF(CM540>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM540<=Parameters!$E$16,CM540>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM540<=Parameters!$F$16, CM540>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM540<=Parameters!$G$16, CM540>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN540=\"\",CN540=\"--\",ISBLANK(CN540)),\"\",IF(CN540>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN540<=Parameters!$E$17,CN540>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN540<=Parameters!$F$17, CN540>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN540<=Parameters!$G$17, CN540>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL540=\"\",CL540=\"--\",ISBLANK(CL540)),\"\",IF(CL540>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL540<=Parameters!$E$18,CL540>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL540<=Parameters!$F$18, CL540>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL540<=Parameters!$G$18, CL540>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP540=\"\",CP540=\"--\",ISBLANK(CP540)),\"\",IF(CP540<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP540>=Parameters!$E$21,CP540<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP540>=Parameters!$F$21, CP540<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP540>=Parameters!$G$21, CP540<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ540=\"\",CQ540=\"--\",ISBLANK(CQ540)),\"\",IF(CQ540<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ540>=Parameters!$E$22,CQ540<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ540>=Parameters!$F$22, CQ540<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ540>=Parameters!$G$22, CQ540<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR540='Risk Tables'!$C$44,1,IF(CR540='Risk Tables'!$C$43,2,IF(CR540='Risk Tables'!$C$42, 3, IF(CR540='Risk Tables'!$C$41, 4, IF(CR540='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS540='Risk Tables'!$C$44,1,IF(CS540='Risk Tables'!$C$43,2,IF(CS540='Risk Tables'!$C$42, 3, IF(CS540='Risk Tables'!$C$41, 4, IF(CS540='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT540='Risk Tables'!$C$44,1,IF(CT540='Risk Tables'!$C$43,2,IF(CT540='Risk Tables'!$C$42, 3, IF(CT540='Risk Tables'!$C$41, 4, IF(CT540='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV540='Risk Tables'!$C$44,1,IF(CV540='Risk Tables'!$C$43,2,IF(CV540='Risk Tables'!$C$42, 3, IF(CV540='Risk Tables'!$C$41, 4, IF(CV540='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW540='Risk Tables'!$C$44,1,IF(CW540='Risk Tables'!$C$43,2,IF(CW540='Risk Tables'!$C$42, 3, IF(CW540='Risk Tables'!$C$41, 4, IF(CW540='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX540='Risk Tables'!$C$44,1,IF(CX540='Risk Tables'!$C$43,2,IF(CX540='Risk Tables'!$C$42, 3, IF(CX540='Risk Tables'!$C$41, 4, IF(CX540='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY540='Risk Tables'!$C$44,1,IF(CY540='Risk Tables'!$C$43,2,IF(CY540='Risk Tables'!$C$42, 3, IF(CY540='Risk Tables'!$C$41, 4, IF(CY540='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA540='Risk Tables'!$C$44,1,IF(DA540='Risk Tables'!$C$43,2,IF(DA540='Risk Tables'!$C$42, 3, IF(DA540='Risk Tables'!$C$41, 4, IF(DA540='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB540='Risk Tables'!$C$44,1,IF(DB540='Risk Tables'!$C$43,2,IF(DB540='Risk Tables'!$C$42, 3, IF(DB540='Risk Tables'!$C$41, 4, IF(DB540='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC540='Risk Tables'!$C$44,1,IF(DC540='Risk Tables'!$C$43,2,IF(DC540='Risk Tables'!$C$42, 3, IF(DC540='Risk Tables'!$C$41, 4, IF(DC540='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD540='Risk Tables'!$C$44,1,IF(DD540='Risk Tables'!$C$43,2,IF(DD540='Risk Tables'!$C$42, 3, IF(DD540='Risk Tables'!$C$41, 4, IF(DD540='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE540='Risk Tables'!$C$44,1,IF(DE540='Risk Tables'!$C$43,2,IF(DE540='Risk Tables'!$C$42, 3, IF(DE540='Risk Tables'!$C$41, 4, IF(DE540='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF540='Risk Tables'!$C$44,1,IF(DF540='Risk Tables'!$C$43,2,IF(DF540='Risk Tables'!$C$42, 3, IF(DF540='Risk Tables'!$C$41, 4, IF(DF540='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI540:DW540))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI540:DW540, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD540),\"\",((AD540*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P540,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V540),\"\",((V540*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P540,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO540),\"\",((AO540*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P540,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM540),\"\",((AM540*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P540,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI540),\"\",((AI540*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P540,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF540),\"\",((AF540*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P540,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR540),\"\",((AR540*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P540,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL540),\"\",((BL540*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P540,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM540),\"\",((BM540*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P540,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU540),\"\",((AU540*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P540,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW540),\"\",((AW540*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P540,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK540),\"\",(((BK540)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P540,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A541=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I541,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M541,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ541),ISBLANK(#REF!)),\"\",AZ541/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG541),ISBLANK(#REF!)),\"\",BG541/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG541),ISBLANK(AR541)),\"\",IF(AR541<0,'Risk Tables'!$C$46,BG541/AR541)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO541),ISBLANK(AR541)),\"\",IF(AR541<0,'Risk Tables'!$C$46,AO541/AR541)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU541/(#REF!+AU541),\"\")","v":""},"",{"$f":"IF(OR(CH541=\"\",ISBLANK(CH541)),\"\",IF(CH541>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH541<=Parameters!$E$4,CH541>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH541<=Parameters!$F$4, CH541>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH541<=Parameters!$G$4, CH541>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI541=\"\",CI541=\"--\",ISBLANK(CI541)),\"\",IF(CI541='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI541>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI541<=Parameters!$E$5,CI541>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI541<=Parameters!$F$5, CI541>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI541<=Parameters!$G$5, CI541>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG541=\"\",CG541=\"--\",ISBLANK(CG541)),\"\",IF(CG541>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG541<=Parameters!$E$6,CG541>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG541<=Parameters!$F$6, CG541>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG541<=Parameters!$G$6, CG541>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY541=\"\",BY541=\"--\",ISBLANK(BY541)),\"\",IF(BY541>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY541<=Parameters!$E$8,BY541>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY541<=Parameters!$F$8, BY541>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY541<=Parameters!$G$8, BY541>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ541=\"\",BZ541=\"--\",ISBLANK(BZ541)),\"\",IF(BZ541>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ541<=Parameters!$E$9,BZ541>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ541<=Parameters!$F$9, BZ541>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ541<=Parameters!$G$9, BZ541>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA541=\"\",CA541=\"--\",ISBLANK(CA541)),\"\",IF(CA541<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA541>=Parameters!$E$10,CA541<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA541>=Parameters!$F$10, CA541<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA541>=Parameters!$G$10, CA541<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB541=\"\",CB541=\"--\",ISBLANK(CB541)),\"\",IF(CB541<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB541>=Parameters!$E$11,CB541<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB541>=Parameters!$F$11, CB541<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB541>=Parameters!$G$11, CB541<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO541=\"\",CO541=\"--\",ISBLANK(CO541)),\"\",IF(CO541<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO541>=Parameters!$E$13,CO541<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO541>=Parameters!$F$13, CO541<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO541>=Parameters!$G$13, CO541<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ541=\"\",CJ541=\"--\",ISBLANK(CJ541)),\"\",IF(CJ541='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ541<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ541>=Parameters!$E$14,CJ541<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ541>=Parameters!$F$14, CJ541<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ541>=Parameters!$G$14, CJ541<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK541=\"\",CK541=\"--\",ISBLANK(CK541)),\"\",IF(AND(CK541<Parameters!$E$15, CK541>=0), 'Risk Tables'!$C$44, IF(AND(CK541>=Parameters!$E$15,CK541<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK541>=Parameters!$F$15, CK541<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK541>=Parameters!$G$15, CK541<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM541=\"\",CM541=\"--\",ISBLANK(CM541)),\"\",IF(CM541>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM541<=Parameters!$E$16,CM541>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM541<=Parameters!$F$16, CM541>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM541<=Parameters!$G$16, CM541>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN541=\"\",CN541=\"--\",ISBLANK(CN541)),\"\",IF(CN541>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN541<=Parameters!$E$17,CN541>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN541<=Parameters!$F$17, CN541>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN541<=Parameters!$G$17, CN541>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL541=\"\",CL541=\"--\",ISBLANK(CL541)),\"\",IF(CL541>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL541<=Parameters!$E$18,CL541>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL541<=Parameters!$F$18, CL541>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL541<=Parameters!$G$18, CL541>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP541=\"\",CP541=\"--\",ISBLANK(CP541)),\"\",IF(CP541<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP541>=Parameters!$E$21,CP541<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP541>=Parameters!$F$21, CP541<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP541>=Parameters!$G$21, CP541<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ541=\"\",CQ541=\"--\",ISBLANK(CQ541)),\"\",IF(CQ541<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ541>=Parameters!$E$22,CQ541<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ541>=Parameters!$F$22, CQ541<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ541>=Parameters!$G$22, CQ541<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR541='Risk Tables'!$C$44,1,IF(CR541='Risk Tables'!$C$43,2,IF(CR541='Risk Tables'!$C$42, 3, IF(CR541='Risk Tables'!$C$41, 4, IF(CR541='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS541='Risk Tables'!$C$44,1,IF(CS541='Risk Tables'!$C$43,2,IF(CS541='Risk Tables'!$C$42, 3, IF(CS541='Risk Tables'!$C$41, 4, IF(CS541='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT541='Risk Tables'!$C$44,1,IF(CT541='Risk Tables'!$C$43,2,IF(CT541='Risk Tables'!$C$42, 3, IF(CT541='Risk Tables'!$C$41, 4, IF(CT541='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV541='Risk Tables'!$C$44,1,IF(CV541='Risk Tables'!$C$43,2,IF(CV541='Risk Tables'!$C$42, 3, IF(CV541='Risk Tables'!$C$41, 4, IF(CV541='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW541='Risk Tables'!$C$44,1,IF(CW541='Risk Tables'!$C$43,2,IF(CW541='Risk Tables'!$C$42, 3, IF(CW541='Risk Tables'!$C$41, 4, IF(CW541='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX541='Risk Tables'!$C$44,1,IF(CX541='Risk Tables'!$C$43,2,IF(CX541='Risk Tables'!$C$42, 3, IF(CX541='Risk Tables'!$C$41, 4, IF(CX541='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY541='Risk Tables'!$C$44,1,IF(CY541='Risk Tables'!$C$43,2,IF(CY541='Risk Tables'!$C$42, 3, IF(CY541='Risk Tables'!$C$41, 4, IF(CY541='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA541='Risk Tables'!$C$44,1,IF(DA541='Risk Tables'!$C$43,2,IF(DA541='Risk Tables'!$C$42, 3, IF(DA541='Risk Tables'!$C$41, 4, IF(DA541='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB541='Risk Tables'!$C$44,1,IF(DB541='Risk Tables'!$C$43,2,IF(DB541='Risk Tables'!$C$42, 3, IF(DB541='Risk Tables'!$C$41, 4, IF(DB541='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC541='Risk Tables'!$C$44,1,IF(DC541='Risk Tables'!$C$43,2,IF(DC541='Risk Tables'!$C$42, 3, IF(DC541='Risk Tables'!$C$41, 4, IF(DC541='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD541='Risk Tables'!$C$44,1,IF(DD541='Risk Tables'!$C$43,2,IF(DD541='Risk Tables'!$C$42, 3, IF(DD541='Risk Tables'!$C$41, 4, IF(DD541='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE541='Risk Tables'!$C$44,1,IF(DE541='Risk Tables'!$C$43,2,IF(DE541='Risk Tables'!$C$42, 3, IF(DE541='Risk Tables'!$C$41, 4, IF(DE541='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF541='Risk Tables'!$C$44,1,IF(DF541='Risk Tables'!$C$43,2,IF(DF541='Risk Tables'!$C$42, 3, IF(DF541='Risk Tables'!$C$41, 4, IF(DF541='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI541:DW541))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI541:DW541, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD541),\"\",((AD541*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P541,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V541),\"\",((V541*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P541,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO541),\"\",((AO541*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P541,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM541),\"\",((AM541*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P541,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI541),\"\",((AI541*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P541,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF541),\"\",((AF541*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P541,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR541),\"\",((AR541*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P541,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL541),\"\",((BL541*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P541,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM541),\"\",((BM541*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P541,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU541),\"\",((AU541*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P541,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW541),\"\",((AW541*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P541,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK541),\"\",(((BK541)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P541,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A542=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I542,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M542,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ542),ISBLANK(#REF!)),\"\",AZ542/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG542),ISBLANK(#REF!)),\"\",BG542/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG542),ISBLANK(AR542)),\"\",IF(AR542<0,'Risk Tables'!$C$46,BG542/AR542)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO542),ISBLANK(AR542)),\"\",IF(AR542<0,'Risk Tables'!$C$46,AO542/AR542)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU542/(#REF!+AU542),\"\")","v":""},"",{"$f":"IF(OR(CH542=\"\",ISBLANK(CH542)),\"\",IF(CH542>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH542<=Parameters!$E$4,CH542>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH542<=Parameters!$F$4, CH542>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH542<=Parameters!$G$4, CH542>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI542=\"\",CI542=\"--\",ISBLANK(CI542)),\"\",IF(CI542='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI542>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI542<=Parameters!$E$5,CI542>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI542<=Parameters!$F$5, CI542>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI542<=Parameters!$G$5, CI542>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG542=\"\",CG542=\"--\",ISBLANK(CG542)),\"\",IF(CG542>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG542<=Parameters!$E$6,CG542>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG542<=Parameters!$F$6, CG542>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG542<=Parameters!$G$6, CG542>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY542=\"\",BY542=\"--\",ISBLANK(BY542)),\"\",IF(BY542>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY542<=Parameters!$E$8,BY542>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY542<=Parameters!$F$8, BY542>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY542<=Parameters!$G$8, BY542>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ542=\"\",BZ542=\"--\",ISBLANK(BZ542)),\"\",IF(BZ542>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ542<=Parameters!$E$9,BZ542>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ542<=Parameters!$F$9, BZ542>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ542<=Parameters!$G$9, BZ542>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA542=\"\",CA542=\"--\",ISBLANK(CA542)),\"\",IF(CA542<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA542>=Parameters!$E$10,CA542<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA542>=Parameters!$F$10, CA542<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA542>=Parameters!$G$10, CA542<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB542=\"\",CB542=\"--\",ISBLANK(CB542)),\"\",IF(CB542<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB542>=Parameters!$E$11,CB542<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB542>=Parameters!$F$11, CB542<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB542>=Parameters!$G$11, CB542<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO542=\"\",CO542=\"--\",ISBLANK(CO542)),\"\",IF(CO542<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO542>=Parameters!$E$13,CO542<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO542>=Parameters!$F$13, CO542<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO542>=Parameters!$G$13, CO542<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ542=\"\",CJ542=\"--\",ISBLANK(CJ542)),\"\",IF(CJ542='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ542<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ542>=Parameters!$E$14,CJ542<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ542>=Parameters!$F$14, CJ542<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ542>=Parameters!$G$14, CJ542<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK542=\"\",CK542=\"--\",ISBLANK(CK542)),\"\",IF(AND(CK542<Parameters!$E$15, CK542>=0), 'Risk Tables'!$C$44, IF(AND(CK542>=Parameters!$E$15,CK542<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK542>=Parameters!$F$15, CK542<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK542>=Parameters!$G$15, CK542<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM542=\"\",CM542=\"--\",ISBLANK(CM542)),\"\",IF(CM542>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM542<=Parameters!$E$16,CM542>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM542<=Parameters!$F$16, CM542>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM542<=Parameters!$G$16, CM542>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN542=\"\",CN542=\"--\",ISBLANK(CN542)),\"\",IF(CN542>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN542<=Parameters!$E$17,CN542>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN542<=Parameters!$F$17, CN542>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN542<=Parameters!$G$17, CN542>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL542=\"\",CL542=\"--\",ISBLANK(CL542)),\"\",IF(CL542>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL542<=Parameters!$E$18,CL542>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL542<=Parameters!$F$18, CL542>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL542<=Parameters!$G$18, CL542>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP542=\"\",CP542=\"--\",ISBLANK(CP542)),\"\",IF(CP542<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP542>=Parameters!$E$21,CP542<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP542>=Parameters!$F$21, CP542<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP542>=Parameters!$G$21, CP542<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ542=\"\",CQ542=\"--\",ISBLANK(CQ542)),\"\",IF(CQ542<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ542>=Parameters!$E$22,CQ542<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ542>=Parameters!$F$22, CQ542<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ542>=Parameters!$G$22, CQ542<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR542='Risk Tables'!$C$44,1,IF(CR542='Risk Tables'!$C$43,2,IF(CR542='Risk Tables'!$C$42, 3, IF(CR542='Risk Tables'!$C$41, 4, IF(CR542='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS542='Risk Tables'!$C$44,1,IF(CS542='Risk Tables'!$C$43,2,IF(CS542='Risk Tables'!$C$42, 3, IF(CS542='Risk Tables'!$C$41, 4, IF(CS542='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT542='Risk Tables'!$C$44,1,IF(CT542='Risk Tables'!$C$43,2,IF(CT542='Risk Tables'!$C$42, 3, IF(CT542='Risk Tables'!$C$41, 4, IF(CT542='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV542='Risk Tables'!$C$44,1,IF(CV542='Risk Tables'!$C$43,2,IF(CV542='Risk Tables'!$C$42, 3, IF(CV542='Risk Tables'!$C$41, 4, IF(CV542='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW542='Risk Tables'!$C$44,1,IF(CW542='Risk Tables'!$C$43,2,IF(CW542='Risk Tables'!$C$42, 3, IF(CW542='Risk Tables'!$C$41, 4, IF(CW542='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX542='Risk Tables'!$C$44,1,IF(CX542='Risk Tables'!$C$43,2,IF(CX542='Risk Tables'!$C$42, 3, IF(CX542='Risk Tables'!$C$41, 4, IF(CX542='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY542='Risk Tables'!$C$44,1,IF(CY542='Risk Tables'!$C$43,2,IF(CY542='Risk Tables'!$C$42, 3, IF(CY542='Risk Tables'!$C$41, 4, IF(CY542='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA542='Risk Tables'!$C$44,1,IF(DA542='Risk Tables'!$C$43,2,IF(DA542='Risk Tables'!$C$42, 3, IF(DA542='Risk Tables'!$C$41, 4, IF(DA542='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB542='Risk Tables'!$C$44,1,IF(DB542='Risk Tables'!$C$43,2,IF(DB542='Risk Tables'!$C$42, 3, IF(DB542='Risk Tables'!$C$41, 4, IF(DB542='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC542='Risk Tables'!$C$44,1,IF(DC542='Risk Tables'!$C$43,2,IF(DC542='Risk Tables'!$C$42, 3, IF(DC542='Risk Tables'!$C$41, 4, IF(DC542='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD542='Risk Tables'!$C$44,1,IF(DD542='Risk Tables'!$C$43,2,IF(DD542='Risk Tables'!$C$42, 3, IF(DD542='Risk Tables'!$C$41, 4, IF(DD542='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE542='Risk Tables'!$C$44,1,IF(DE542='Risk Tables'!$C$43,2,IF(DE542='Risk Tables'!$C$42, 3, IF(DE542='Risk Tables'!$C$41, 4, IF(DE542='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF542='Risk Tables'!$C$44,1,IF(DF542='Risk Tables'!$C$43,2,IF(DF542='Risk Tables'!$C$42, 3, IF(DF542='Risk Tables'!$C$41, 4, IF(DF542='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI542:DW542))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI542:DW542, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD542),\"\",((AD542*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P542,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V542),\"\",((V542*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P542,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO542),\"\",((AO542*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P542,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM542),\"\",((AM542*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P542,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI542),\"\",((AI542*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P542,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF542),\"\",((AF542*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P542,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR542),\"\",((AR542*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P542,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL542),\"\",((BL542*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P542,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM542),\"\",((BM542*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P542,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU542),\"\",((AU542*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P542,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW542),\"\",((AW542*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P542,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK542),\"\",(((BK542)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P542,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A543=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I543,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M543,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ543),ISBLANK(#REF!)),\"\",AZ543/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG543),ISBLANK(#REF!)),\"\",BG543/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG543),ISBLANK(AR543)),\"\",IF(AR543<0,'Risk Tables'!$C$46,BG543/AR543)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO543),ISBLANK(AR543)),\"\",IF(AR543<0,'Risk Tables'!$C$46,AO543/AR543)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU543/(#REF!+AU543),\"\")","v":""},"",{"$f":"IF(OR(CH543=\"\",ISBLANK(CH543)),\"\",IF(CH543>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH543<=Parameters!$E$4,CH543>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH543<=Parameters!$F$4, CH543>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH543<=Parameters!$G$4, CH543>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI543=\"\",CI543=\"--\",ISBLANK(CI543)),\"\",IF(CI543='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI543>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI543<=Parameters!$E$5,CI543>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI543<=Parameters!$F$5, CI543>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI543<=Parameters!$G$5, CI543>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG543=\"\",CG543=\"--\",ISBLANK(CG543)),\"\",IF(CG543>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG543<=Parameters!$E$6,CG543>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG543<=Parameters!$F$6, CG543>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG543<=Parameters!$G$6, CG543>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY543=\"\",BY543=\"--\",ISBLANK(BY543)),\"\",IF(BY543>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY543<=Parameters!$E$8,BY543>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY543<=Parameters!$F$8, BY543>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY543<=Parameters!$G$8, BY543>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ543=\"\",BZ543=\"--\",ISBLANK(BZ543)),\"\",IF(BZ543>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ543<=Parameters!$E$9,BZ543>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ543<=Parameters!$F$9, BZ543>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ543<=Parameters!$G$9, BZ543>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA543=\"\",CA543=\"--\",ISBLANK(CA543)),\"\",IF(CA543<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA543>=Parameters!$E$10,CA543<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA543>=Parameters!$F$10, CA543<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA543>=Parameters!$G$10, CA543<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB543=\"\",CB543=\"--\",ISBLANK(CB543)),\"\",IF(CB543<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB543>=Parameters!$E$11,CB543<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB543>=Parameters!$F$11, CB543<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB543>=Parameters!$G$11, CB543<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO543=\"\",CO543=\"--\",ISBLANK(CO543)),\"\",IF(CO543<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO543>=Parameters!$E$13,CO543<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO543>=Parameters!$F$13, CO543<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO543>=Parameters!$G$13, CO543<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ543=\"\",CJ543=\"--\",ISBLANK(CJ543)),\"\",IF(CJ543='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ543<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ543>=Parameters!$E$14,CJ543<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ543>=Parameters!$F$14, CJ543<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ543>=Parameters!$G$14, CJ543<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK543=\"\",CK543=\"--\",ISBLANK(CK543)),\"\",IF(AND(CK543<Parameters!$E$15, CK543>=0), 'Risk Tables'!$C$44, IF(AND(CK543>=Parameters!$E$15,CK543<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK543>=Parameters!$F$15, CK543<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK543>=Parameters!$G$15, CK543<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM543=\"\",CM543=\"--\",ISBLANK(CM543)),\"\",IF(CM543>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM543<=Parameters!$E$16,CM543>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM543<=Parameters!$F$16, CM543>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM543<=Parameters!$G$16, CM543>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN543=\"\",CN543=\"--\",ISBLANK(CN543)),\"\",IF(CN543>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN543<=Parameters!$E$17,CN543>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN543<=Parameters!$F$17, CN543>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN543<=Parameters!$G$17, CN543>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL543=\"\",CL543=\"--\",ISBLANK(CL543)),\"\",IF(CL543>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL543<=Parameters!$E$18,CL543>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL543<=Parameters!$F$18, CL543>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL543<=Parameters!$G$18, CL543>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP543=\"\",CP543=\"--\",ISBLANK(CP543)),\"\",IF(CP543<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP543>=Parameters!$E$21,CP543<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP543>=Parameters!$F$21, CP543<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP543>=Parameters!$G$21, CP543<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ543=\"\",CQ543=\"--\",ISBLANK(CQ543)),\"\",IF(CQ543<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ543>=Parameters!$E$22,CQ543<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ543>=Parameters!$F$22, CQ543<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ543>=Parameters!$G$22, CQ543<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR543='Risk Tables'!$C$44,1,IF(CR543='Risk Tables'!$C$43,2,IF(CR543='Risk Tables'!$C$42, 3, IF(CR543='Risk Tables'!$C$41, 4, IF(CR543='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS543='Risk Tables'!$C$44,1,IF(CS543='Risk Tables'!$C$43,2,IF(CS543='Risk Tables'!$C$42, 3, IF(CS543='Risk Tables'!$C$41, 4, IF(CS543='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT543='Risk Tables'!$C$44,1,IF(CT543='Risk Tables'!$C$43,2,IF(CT543='Risk Tables'!$C$42, 3, IF(CT543='Risk Tables'!$C$41, 4, IF(CT543='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV543='Risk Tables'!$C$44,1,IF(CV543='Risk Tables'!$C$43,2,IF(CV543='Risk Tables'!$C$42, 3, IF(CV543='Risk Tables'!$C$41, 4, IF(CV543='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW543='Risk Tables'!$C$44,1,IF(CW543='Risk Tables'!$C$43,2,IF(CW543='Risk Tables'!$C$42, 3, IF(CW543='Risk Tables'!$C$41, 4, IF(CW543='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX543='Risk Tables'!$C$44,1,IF(CX543='Risk Tables'!$C$43,2,IF(CX543='Risk Tables'!$C$42, 3, IF(CX543='Risk Tables'!$C$41, 4, IF(CX543='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY543='Risk Tables'!$C$44,1,IF(CY543='Risk Tables'!$C$43,2,IF(CY543='Risk Tables'!$C$42, 3, IF(CY543='Risk Tables'!$C$41, 4, IF(CY543='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA543='Risk Tables'!$C$44,1,IF(DA543='Risk Tables'!$C$43,2,IF(DA543='Risk Tables'!$C$42, 3, IF(DA543='Risk Tables'!$C$41, 4, IF(DA543='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB543='Risk Tables'!$C$44,1,IF(DB543='Risk Tables'!$C$43,2,IF(DB543='Risk Tables'!$C$42, 3, IF(DB543='Risk Tables'!$C$41, 4, IF(DB543='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC543='Risk Tables'!$C$44,1,IF(DC543='Risk Tables'!$C$43,2,IF(DC543='Risk Tables'!$C$42, 3, IF(DC543='Risk Tables'!$C$41, 4, IF(DC543='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD543='Risk Tables'!$C$44,1,IF(DD543='Risk Tables'!$C$43,2,IF(DD543='Risk Tables'!$C$42, 3, IF(DD543='Risk Tables'!$C$41, 4, IF(DD543='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE543='Risk Tables'!$C$44,1,IF(DE543='Risk Tables'!$C$43,2,IF(DE543='Risk Tables'!$C$42, 3, IF(DE543='Risk Tables'!$C$41, 4, IF(DE543='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF543='Risk Tables'!$C$44,1,IF(DF543='Risk Tables'!$C$43,2,IF(DF543='Risk Tables'!$C$42, 3, IF(DF543='Risk Tables'!$C$41, 4, IF(DF543='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI543:DW543))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI543:DW543, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD543),\"\",((AD543*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P543,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V543),\"\",((V543*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P543,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO543),\"\",((AO543*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P543,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM543),\"\",((AM543*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P543,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI543),\"\",((AI543*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P543,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF543),\"\",((AF543*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P543,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR543),\"\",((AR543*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P543,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL543),\"\",((BL543*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P543,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM543),\"\",((BM543*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P543,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU543),\"\",((AU543*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P543,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW543),\"\",((AW543*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P543,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK543),\"\",(((BK543)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P543,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A544=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I544,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M544,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ544),ISBLANK(#REF!)),\"\",AZ544/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG544),ISBLANK(#REF!)),\"\",BG544/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG544),ISBLANK(AR544)),\"\",IF(AR544<0,'Risk Tables'!$C$46,BG544/AR544)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO544),ISBLANK(AR544)),\"\",IF(AR544<0,'Risk Tables'!$C$46,AO544/AR544)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU544/(#REF!+AU544),\"\")","v":""},"",{"$f":"IF(OR(CH544=\"\",ISBLANK(CH544)),\"\",IF(CH544>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH544<=Parameters!$E$4,CH544>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH544<=Parameters!$F$4, CH544>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH544<=Parameters!$G$4, CH544>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI544=\"\",CI544=\"--\",ISBLANK(CI544)),\"\",IF(CI544='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI544>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI544<=Parameters!$E$5,CI544>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI544<=Parameters!$F$5, CI544>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI544<=Parameters!$G$5, CI544>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG544=\"\",CG544=\"--\",ISBLANK(CG544)),\"\",IF(CG544>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG544<=Parameters!$E$6,CG544>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG544<=Parameters!$F$6, CG544>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG544<=Parameters!$G$6, CG544>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY544=\"\",BY544=\"--\",ISBLANK(BY544)),\"\",IF(BY544>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY544<=Parameters!$E$8,BY544>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY544<=Parameters!$F$8, BY544>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY544<=Parameters!$G$8, BY544>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ544=\"\",BZ544=\"--\",ISBLANK(BZ544)),\"\",IF(BZ544>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ544<=Parameters!$E$9,BZ544>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ544<=Parameters!$F$9, BZ544>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ544<=Parameters!$G$9, BZ544>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA544=\"\",CA544=\"--\",ISBLANK(CA544)),\"\",IF(CA544<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA544>=Parameters!$E$10,CA544<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA544>=Parameters!$F$10, CA544<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA544>=Parameters!$G$10, CA544<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB544=\"\",CB544=\"--\",ISBLANK(CB544)),\"\",IF(CB544<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB544>=Parameters!$E$11,CB544<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB544>=Parameters!$F$11, CB544<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB544>=Parameters!$G$11, CB544<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO544=\"\",CO544=\"--\",ISBLANK(CO544)),\"\",IF(CO544<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO544>=Parameters!$E$13,CO544<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO544>=Parameters!$F$13, CO544<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO544>=Parameters!$G$13, CO544<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ544=\"\",CJ544=\"--\",ISBLANK(CJ544)),\"\",IF(CJ544='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ544<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ544>=Parameters!$E$14,CJ544<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ544>=Parameters!$F$14, CJ544<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ544>=Parameters!$G$14, CJ544<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK544=\"\",CK544=\"--\",ISBLANK(CK544)),\"\",IF(AND(CK544<Parameters!$E$15, CK544>=0), 'Risk Tables'!$C$44, IF(AND(CK544>=Parameters!$E$15,CK544<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK544>=Parameters!$F$15, CK544<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK544>=Parameters!$G$15, CK544<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM544=\"\",CM544=\"--\",ISBLANK(CM544)),\"\",IF(CM544>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM544<=Parameters!$E$16,CM544>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM544<=Parameters!$F$16, CM544>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM544<=Parameters!$G$16, CM544>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN544=\"\",CN544=\"--\",ISBLANK(CN544)),\"\",IF(CN544>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN544<=Parameters!$E$17,CN544>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN544<=Parameters!$F$17, CN544>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN544<=Parameters!$G$17, CN544>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL544=\"\",CL544=\"--\",ISBLANK(CL544)),\"\",IF(CL544>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL544<=Parameters!$E$18,CL544>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL544<=Parameters!$F$18, CL544>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL544<=Parameters!$G$18, CL544>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP544=\"\",CP544=\"--\",ISBLANK(CP544)),\"\",IF(CP544<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP544>=Parameters!$E$21,CP544<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP544>=Parameters!$F$21, CP544<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP544>=Parameters!$G$21, CP544<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ544=\"\",CQ544=\"--\",ISBLANK(CQ544)),\"\",IF(CQ544<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ544>=Parameters!$E$22,CQ544<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ544>=Parameters!$F$22, CQ544<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ544>=Parameters!$G$22, CQ544<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR544='Risk Tables'!$C$44,1,IF(CR544='Risk Tables'!$C$43,2,IF(CR544='Risk Tables'!$C$42, 3, IF(CR544='Risk Tables'!$C$41, 4, IF(CR544='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS544='Risk Tables'!$C$44,1,IF(CS544='Risk Tables'!$C$43,2,IF(CS544='Risk Tables'!$C$42, 3, IF(CS544='Risk Tables'!$C$41, 4, IF(CS544='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT544='Risk Tables'!$C$44,1,IF(CT544='Risk Tables'!$C$43,2,IF(CT544='Risk Tables'!$C$42, 3, IF(CT544='Risk Tables'!$C$41, 4, IF(CT544='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV544='Risk Tables'!$C$44,1,IF(CV544='Risk Tables'!$C$43,2,IF(CV544='Risk Tables'!$C$42, 3, IF(CV544='Risk Tables'!$C$41, 4, IF(CV544='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW544='Risk Tables'!$C$44,1,IF(CW544='Risk Tables'!$C$43,2,IF(CW544='Risk Tables'!$C$42, 3, IF(CW544='Risk Tables'!$C$41, 4, IF(CW544='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX544='Risk Tables'!$C$44,1,IF(CX544='Risk Tables'!$C$43,2,IF(CX544='Risk Tables'!$C$42, 3, IF(CX544='Risk Tables'!$C$41, 4, IF(CX544='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY544='Risk Tables'!$C$44,1,IF(CY544='Risk Tables'!$C$43,2,IF(CY544='Risk Tables'!$C$42, 3, IF(CY544='Risk Tables'!$C$41, 4, IF(CY544='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA544='Risk Tables'!$C$44,1,IF(DA544='Risk Tables'!$C$43,2,IF(DA544='Risk Tables'!$C$42, 3, IF(DA544='Risk Tables'!$C$41, 4, IF(DA544='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB544='Risk Tables'!$C$44,1,IF(DB544='Risk Tables'!$C$43,2,IF(DB544='Risk Tables'!$C$42, 3, IF(DB544='Risk Tables'!$C$41, 4, IF(DB544='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC544='Risk Tables'!$C$44,1,IF(DC544='Risk Tables'!$C$43,2,IF(DC544='Risk Tables'!$C$42, 3, IF(DC544='Risk Tables'!$C$41, 4, IF(DC544='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD544='Risk Tables'!$C$44,1,IF(DD544='Risk Tables'!$C$43,2,IF(DD544='Risk Tables'!$C$42, 3, IF(DD544='Risk Tables'!$C$41, 4, IF(DD544='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE544='Risk Tables'!$C$44,1,IF(DE544='Risk Tables'!$C$43,2,IF(DE544='Risk Tables'!$C$42, 3, IF(DE544='Risk Tables'!$C$41, 4, IF(DE544='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF544='Risk Tables'!$C$44,1,IF(DF544='Risk Tables'!$C$43,2,IF(DF544='Risk Tables'!$C$42, 3, IF(DF544='Risk Tables'!$C$41, 4, IF(DF544='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI544:DW544))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI544:DW544, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD544),\"\",((AD544*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P544,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V544),\"\",((V544*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P544,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO544),\"\",((AO544*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P544,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM544),\"\",((AM544*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P544,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI544),\"\",((AI544*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P544,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF544),\"\",((AF544*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P544,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR544),\"\",((AR544*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P544,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL544),\"\",((BL544*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P544,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM544),\"\",((BM544*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P544,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU544),\"\",((AU544*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P544,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW544),\"\",((AW544*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P544,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK544),\"\",(((BK544)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P544,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A545=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I545,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M545,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ545),ISBLANK(#REF!)),\"\",AZ545/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG545),ISBLANK(#REF!)),\"\",BG545/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG545),ISBLANK(AR545)),\"\",IF(AR545<0,'Risk Tables'!$C$46,BG545/AR545)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO545),ISBLANK(AR545)),\"\",IF(AR545<0,'Risk Tables'!$C$46,AO545/AR545)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU545/(#REF!+AU545),\"\")","v":""},"",{"$f":"IF(OR(CH545=\"\",ISBLANK(CH545)),\"\",IF(CH545>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH545<=Parameters!$E$4,CH545>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH545<=Parameters!$F$4, CH545>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH545<=Parameters!$G$4, CH545>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI545=\"\",CI545=\"--\",ISBLANK(CI545)),\"\",IF(CI545='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI545>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI545<=Parameters!$E$5,CI545>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI545<=Parameters!$F$5, CI545>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI545<=Parameters!$G$5, CI545>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG545=\"\",CG545=\"--\",ISBLANK(CG545)),\"\",IF(CG545>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG545<=Parameters!$E$6,CG545>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG545<=Parameters!$F$6, CG545>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG545<=Parameters!$G$6, CG545>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY545=\"\",BY545=\"--\",ISBLANK(BY545)),\"\",IF(BY545>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY545<=Parameters!$E$8,BY545>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY545<=Parameters!$F$8, BY545>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY545<=Parameters!$G$8, BY545>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ545=\"\",BZ545=\"--\",ISBLANK(BZ545)),\"\",IF(BZ545>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ545<=Parameters!$E$9,BZ545>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ545<=Parameters!$F$9, BZ545>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ545<=Parameters!$G$9, BZ545>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA545=\"\",CA545=\"--\",ISBLANK(CA545)),\"\",IF(CA545<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA545>=Parameters!$E$10,CA545<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA545>=Parameters!$F$10, CA545<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA545>=Parameters!$G$10, CA545<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB545=\"\",CB545=\"--\",ISBLANK(CB545)),\"\",IF(CB545<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB545>=Parameters!$E$11,CB545<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB545>=Parameters!$F$11, CB545<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB545>=Parameters!$G$11, CB545<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO545=\"\",CO545=\"--\",ISBLANK(CO545)),\"\",IF(CO545<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO545>=Parameters!$E$13,CO545<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO545>=Parameters!$F$13, CO545<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO545>=Parameters!$G$13, CO545<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ545=\"\",CJ545=\"--\",ISBLANK(CJ545)),\"\",IF(CJ545='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ545<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ545>=Parameters!$E$14,CJ545<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ545>=Parameters!$F$14, CJ545<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ545>=Parameters!$G$14, CJ545<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK545=\"\",CK545=\"--\",ISBLANK(CK545)),\"\",IF(AND(CK545<Parameters!$E$15, CK545>=0), 'Risk Tables'!$C$44, IF(AND(CK545>=Parameters!$E$15,CK545<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK545>=Parameters!$F$15, CK545<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK545>=Parameters!$G$15, CK545<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM545=\"\",CM545=\"--\",ISBLANK(CM545)),\"\",IF(CM545>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM545<=Parameters!$E$16,CM545>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM545<=Parameters!$F$16, CM545>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM545<=Parameters!$G$16, CM545>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN545=\"\",CN545=\"--\",ISBLANK(CN545)),\"\",IF(CN545>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN545<=Parameters!$E$17,CN545>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN545<=Parameters!$F$17, CN545>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN545<=Parameters!$G$17, CN545>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL545=\"\",CL545=\"--\",ISBLANK(CL545)),\"\",IF(CL545>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL545<=Parameters!$E$18,CL545>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL545<=Parameters!$F$18, CL545>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL545<=Parameters!$G$18, CL545>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP545=\"\",CP545=\"--\",ISBLANK(CP545)),\"\",IF(CP545<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP545>=Parameters!$E$21,CP545<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP545>=Parameters!$F$21, CP545<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP545>=Parameters!$G$21, CP545<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ545=\"\",CQ545=\"--\",ISBLANK(CQ545)),\"\",IF(CQ545<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ545>=Parameters!$E$22,CQ545<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ545>=Parameters!$F$22, CQ545<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ545>=Parameters!$G$22, CQ545<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR545='Risk Tables'!$C$44,1,IF(CR545='Risk Tables'!$C$43,2,IF(CR545='Risk Tables'!$C$42, 3, IF(CR545='Risk Tables'!$C$41, 4, IF(CR545='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS545='Risk Tables'!$C$44,1,IF(CS545='Risk Tables'!$C$43,2,IF(CS545='Risk Tables'!$C$42, 3, IF(CS545='Risk Tables'!$C$41, 4, IF(CS545='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT545='Risk Tables'!$C$44,1,IF(CT545='Risk Tables'!$C$43,2,IF(CT545='Risk Tables'!$C$42, 3, IF(CT545='Risk Tables'!$C$41, 4, IF(CT545='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV545='Risk Tables'!$C$44,1,IF(CV545='Risk Tables'!$C$43,2,IF(CV545='Risk Tables'!$C$42, 3, IF(CV545='Risk Tables'!$C$41, 4, IF(CV545='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW545='Risk Tables'!$C$44,1,IF(CW545='Risk Tables'!$C$43,2,IF(CW545='Risk Tables'!$C$42, 3, IF(CW545='Risk Tables'!$C$41, 4, IF(CW545='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX545='Risk Tables'!$C$44,1,IF(CX545='Risk Tables'!$C$43,2,IF(CX545='Risk Tables'!$C$42, 3, IF(CX545='Risk Tables'!$C$41, 4, IF(CX545='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY545='Risk Tables'!$C$44,1,IF(CY545='Risk Tables'!$C$43,2,IF(CY545='Risk Tables'!$C$42, 3, IF(CY545='Risk Tables'!$C$41, 4, IF(CY545='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA545='Risk Tables'!$C$44,1,IF(DA545='Risk Tables'!$C$43,2,IF(DA545='Risk Tables'!$C$42, 3, IF(DA545='Risk Tables'!$C$41, 4, IF(DA545='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB545='Risk Tables'!$C$44,1,IF(DB545='Risk Tables'!$C$43,2,IF(DB545='Risk Tables'!$C$42, 3, IF(DB545='Risk Tables'!$C$41, 4, IF(DB545='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC545='Risk Tables'!$C$44,1,IF(DC545='Risk Tables'!$C$43,2,IF(DC545='Risk Tables'!$C$42, 3, IF(DC545='Risk Tables'!$C$41, 4, IF(DC545='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD545='Risk Tables'!$C$44,1,IF(DD545='Risk Tables'!$C$43,2,IF(DD545='Risk Tables'!$C$42, 3, IF(DD545='Risk Tables'!$C$41, 4, IF(DD545='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE545='Risk Tables'!$C$44,1,IF(DE545='Risk Tables'!$C$43,2,IF(DE545='Risk Tables'!$C$42, 3, IF(DE545='Risk Tables'!$C$41, 4, IF(DE545='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF545='Risk Tables'!$C$44,1,IF(DF545='Risk Tables'!$C$43,2,IF(DF545='Risk Tables'!$C$42, 3, IF(DF545='Risk Tables'!$C$41, 4, IF(DF545='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI545:DW545))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI545:DW545, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD545),\"\",((AD545*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P545,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V545),\"\",((V545*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P545,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO545),\"\",((AO545*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P545,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM545),\"\",((AM545*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P545,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI545),\"\",((AI545*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P545,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF545),\"\",((AF545*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P545,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR545),\"\",((AR545*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P545,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL545),\"\",((BL545*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P545,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM545),\"\",((BM545*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P545,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU545),\"\",((AU545*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P545,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW545),\"\",((AW545*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P545,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK545),\"\",(((BK545)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P545,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A546=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I546,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M546,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ546),ISBLANK(#REF!)),\"\",AZ546/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG546),ISBLANK(#REF!)),\"\",BG546/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG546),ISBLANK(AR546)),\"\",IF(AR546<0,'Risk Tables'!$C$46,BG546/AR546)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO546),ISBLANK(AR546)),\"\",IF(AR546<0,'Risk Tables'!$C$46,AO546/AR546)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU546/(#REF!+AU546),\"\")","v":""},"",{"$f":"IF(OR(CH546=\"\",ISBLANK(CH546)),\"\",IF(CH546>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH546<=Parameters!$E$4,CH546>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH546<=Parameters!$F$4, CH546>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH546<=Parameters!$G$4, CH546>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI546=\"\",CI546=\"--\",ISBLANK(CI546)),\"\",IF(CI546='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI546>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI546<=Parameters!$E$5,CI546>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI546<=Parameters!$F$5, CI546>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI546<=Parameters!$G$5, CI546>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG546=\"\",CG546=\"--\",ISBLANK(CG546)),\"\",IF(CG546>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG546<=Parameters!$E$6,CG546>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG546<=Parameters!$F$6, CG546>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG546<=Parameters!$G$6, CG546>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY546=\"\",BY546=\"--\",ISBLANK(BY546)),\"\",IF(BY546>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY546<=Parameters!$E$8,BY546>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY546<=Parameters!$F$8, BY546>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY546<=Parameters!$G$8, BY546>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ546=\"\",BZ546=\"--\",ISBLANK(BZ546)),\"\",IF(BZ546>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ546<=Parameters!$E$9,BZ546>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ546<=Parameters!$F$9, BZ546>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ546<=Parameters!$G$9, BZ546>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA546=\"\",CA546=\"--\",ISBLANK(CA546)),\"\",IF(CA546<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA546>=Parameters!$E$10,CA546<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA546>=Parameters!$F$10, CA546<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA546>=Parameters!$G$10, CA546<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB546=\"\",CB546=\"--\",ISBLANK(CB546)),\"\",IF(CB546<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB546>=Parameters!$E$11,CB546<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB546>=Parameters!$F$11, CB546<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB546>=Parameters!$G$11, CB546<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO546=\"\",CO546=\"--\",ISBLANK(CO546)),\"\",IF(CO546<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO546>=Parameters!$E$13,CO546<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO546>=Parameters!$F$13, CO546<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO546>=Parameters!$G$13, CO546<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ546=\"\",CJ546=\"--\",ISBLANK(CJ546)),\"\",IF(CJ546='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ546<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ546>=Parameters!$E$14,CJ546<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ546>=Parameters!$F$14, CJ546<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ546>=Parameters!$G$14, CJ546<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK546=\"\",CK546=\"--\",ISBLANK(CK546)),\"\",IF(AND(CK546<Parameters!$E$15, CK546>=0), 'Risk Tables'!$C$44, IF(AND(CK546>=Parameters!$E$15,CK546<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK546>=Parameters!$F$15, CK546<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK546>=Parameters!$G$15, CK546<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM546=\"\",CM546=\"--\",ISBLANK(CM546)),\"\",IF(CM546>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM546<=Parameters!$E$16,CM546>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM546<=Parameters!$F$16, CM546>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM546<=Parameters!$G$16, CM546>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN546=\"\",CN546=\"--\",ISBLANK(CN546)),\"\",IF(CN546>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN546<=Parameters!$E$17,CN546>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN546<=Parameters!$F$17, CN546>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN546<=Parameters!$G$17, CN546>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL546=\"\",CL546=\"--\",ISBLANK(CL546)),\"\",IF(CL546>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL546<=Parameters!$E$18,CL546>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL546<=Parameters!$F$18, CL546>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL546<=Parameters!$G$18, CL546>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP546=\"\",CP546=\"--\",ISBLANK(CP546)),\"\",IF(CP546<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP546>=Parameters!$E$21,CP546<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP546>=Parameters!$F$21, CP546<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP546>=Parameters!$G$21, CP546<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ546=\"\",CQ546=\"--\",ISBLANK(CQ546)),\"\",IF(CQ546<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ546>=Parameters!$E$22,CQ546<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ546>=Parameters!$F$22, CQ546<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ546>=Parameters!$G$22, CQ546<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR546='Risk Tables'!$C$44,1,IF(CR546='Risk Tables'!$C$43,2,IF(CR546='Risk Tables'!$C$42, 3, IF(CR546='Risk Tables'!$C$41, 4, IF(CR546='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS546='Risk Tables'!$C$44,1,IF(CS546='Risk Tables'!$C$43,2,IF(CS546='Risk Tables'!$C$42, 3, IF(CS546='Risk Tables'!$C$41, 4, IF(CS546='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT546='Risk Tables'!$C$44,1,IF(CT546='Risk Tables'!$C$43,2,IF(CT546='Risk Tables'!$C$42, 3, IF(CT546='Risk Tables'!$C$41, 4, IF(CT546='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV546='Risk Tables'!$C$44,1,IF(CV546='Risk Tables'!$C$43,2,IF(CV546='Risk Tables'!$C$42, 3, IF(CV546='Risk Tables'!$C$41, 4, IF(CV546='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW546='Risk Tables'!$C$44,1,IF(CW546='Risk Tables'!$C$43,2,IF(CW546='Risk Tables'!$C$42, 3, IF(CW546='Risk Tables'!$C$41, 4, IF(CW546='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX546='Risk Tables'!$C$44,1,IF(CX546='Risk Tables'!$C$43,2,IF(CX546='Risk Tables'!$C$42, 3, IF(CX546='Risk Tables'!$C$41, 4, IF(CX546='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY546='Risk Tables'!$C$44,1,IF(CY546='Risk Tables'!$C$43,2,IF(CY546='Risk Tables'!$C$42, 3, IF(CY546='Risk Tables'!$C$41, 4, IF(CY546='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA546='Risk Tables'!$C$44,1,IF(DA546='Risk Tables'!$C$43,2,IF(DA546='Risk Tables'!$C$42, 3, IF(DA546='Risk Tables'!$C$41, 4, IF(DA546='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB546='Risk Tables'!$C$44,1,IF(DB546='Risk Tables'!$C$43,2,IF(DB546='Risk Tables'!$C$42, 3, IF(DB546='Risk Tables'!$C$41, 4, IF(DB546='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC546='Risk Tables'!$C$44,1,IF(DC546='Risk Tables'!$C$43,2,IF(DC546='Risk Tables'!$C$42, 3, IF(DC546='Risk Tables'!$C$41, 4, IF(DC546='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD546='Risk Tables'!$C$44,1,IF(DD546='Risk Tables'!$C$43,2,IF(DD546='Risk Tables'!$C$42, 3, IF(DD546='Risk Tables'!$C$41, 4, IF(DD546='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE546='Risk Tables'!$C$44,1,IF(DE546='Risk Tables'!$C$43,2,IF(DE546='Risk Tables'!$C$42, 3, IF(DE546='Risk Tables'!$C$41, 4, IF(DE546='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF546='Risk Tables'!$C$44,1,IF(DF546='Risk Tables'!$C$43,2,IF(DF546='Risk Tables'!$C$42, 3, IF(DF546='Risk Tables'!$C$41, 4, IF(DF546='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI546:DW546))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI546:DW546, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD546),\"\",((AD546*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P546,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V546),\"\",((V546*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P546,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO546),\"\",((AO546*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P546,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM546),\"\",((AM546*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P546,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI546),\"\",((AI546*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P546,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF546),\"\",((AF546*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P546,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR546),\"\",((AR546*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P546,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL546),\"\",((BL546*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P546,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM546),\"\",((BM546*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P546,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU546),\"\",((AU546*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P546,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW546),\"\",((AW546*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P546,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK546),\"\",(((BK546)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P546,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A547=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I547,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M547,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ547),ISBLANK(#REF!)),\"\",AZ547/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG547),ISBLANK(#REF!)),\"\",BG547/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG547),ISBLANK(AR547)),\"\",IF(AR547<0,'Risk Tables'!$C$46,BG547/AR547)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO547),ISBLANK(AR547)),\"\",IF(AR547<0,'Risk Tables'!$C$46,AO547/AR547)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU547/(#REF!+AU547),\"\")","v":""},"",{"$f":"IF(OR(CH547=\"\",ISBLANK(CH547)),\"\",IF(CH547>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH547<=Parameters!$E$4,CH547>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH547<=Parameters!$F$4, CH547>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH547<=Parameters!$G$4, CH547>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI547=\"\",CI547=\"--\",ISBLANK(CI547)),\"\",IF(CI547='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI547>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI547<=Parameters!$E$5,CI547>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI547<=Parameters!$F$5, CI547>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI547<=Parameters!$G$5, CI547>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG547=\"\",CG547=\"--\",ISBLANK(CG547)),\"\",IF(CG547>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG547<=Parameters!$E$6,CG547>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG547<=Parameters!$F$6, CG547>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG547<=Parameters!$G$6, CG547>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY547=\"\",BY547=\"--\",ISBLANK(BY547)),\"\",IF(BY547>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY547<=Parameters!$E$8,BY547>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY547<=Parameters!$F$8, BY547>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY547<=Parameters!$G$8, BY547>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ547=\"\",BZ547=\"--\",ISBLANK(BZ547)),\"\",IF(BZ547>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ547<=Parameters!$E$9,BZ547>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ547<=Parameters!$F$9, BZ547>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ547<=Parameters!$G$9, BZ547>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA547=\"\",CA547=\"--\",ISBLANK(CA547)),\"\",IF(CA547<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA547>=Parameters!$E$10,CA547<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA547>=Parameters!$F$10, CA547<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA547>=Parameters!$G$10, CA547<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB547=\"\",CB547=\"--\",ISBLANK(CB547)),\"\",IF(CB547<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB547>=Parameters!$E$11,CB547<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB547>=Parameters!$F$11, CB547<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB547>=Parameters!$G$11, CB547<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO547=\"\",CO547=\"--\",ISBLANK(CO547)),\"\",IF(CO547<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO547>=Parameters!$E$13,CO547<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO547>=Parameters!$F$13, CO547<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO547>=Parameters!$G$13, CO547<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ547=\"\",CJ547=\"--\",ISBLANK(CJ547)),\"\",IF(CJ547='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ547<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ547>=Parameters!$E$14,CJ547<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ547>=Parameters!$F$14, CJ547<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ547>=Parameters!$G$14, CJ547<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK547=\"\",CK547=\"--\",ISBLANK(CK547)),\"\",IF(AND(CK547<Parameters!$E$15, CK547>=0), 'Risk Tables'!$C$44, IF(AND(CK547>=Parameters!$E$15,CK547<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK547>=Parameters!$F$15, CK547<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK547>=Parameters!$G$15, CK547<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM547=\"\",CM547=\"--\",ISBLANK(CM547)),\"\",IF(CM547>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM547<=Parameters!$E$16,CM547>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM547<=Parameters!$F$16, CM547>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM547<=Parameters!$G$16, CM547>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN547=\"\",CN547=\"--\",ISBLANK(CN547)),\"\",IF(CN547>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN547<=Parameters!$E$17,CN547>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN547<=Parameters!$F$17, CN547>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN547<=Parameters!$G$17, CN547>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL547=\"\",CL547=\"--\",ISBLANK(CL547)),\"\",IF(CL547>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL547<=Parameters!$E$18,CL547>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL547<=Parameters!$F$18, CL547>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL547<=Parameters!$G$18, CL547>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP547=\"\",CP547=\"--\",ISBLANK(CP547)),\"\",IF(CP547<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP547>=Parameters!$E$21,CP547<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP547>=Parameters!$F$21, CP547<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP547>=Parameters!$G$21, CP547<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ547=\"\",CQ547=\"--\",ISBLANK(CQ547)),\"\",IF(CQ547<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ547>=Parameters!$E$22,CQ547<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ547>=Parameters!$F$22, CQ547<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ547>=Parameters!$G$22, CQ547<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR547='Risk Tables'!$C$44,1,IF(CR547='Risk Tables'!$C$43,2,IF(CR547='Risk Tables'!$C$42, 3, IF(CR547='Risk Tables'!$C$41, 4, IF(CR547='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS547='Risk Tables'!$C$44,1,IF(CS547='Risk Tables'!$C$43,2,IF(CS547='Risk Tables'!$C$42, 3, IF(CS547='Risk Tables'!$C$41, 4, IF(CS547='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT547='Risk Tables'!$C$44,1,IF(CT547='Risk Tables'!$C$43,2,IF(CT547='Risk Tables'!$C$42, 3, IF(CT547='Risk Tables'!$C$41, 4, IF(CT547='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV547='Risk Tables'!$C$44,1,IF(CV547='Risk Tables'!$C$43,2,IF(CV547='Risk Tables'!$C$42, 3, IF(CV547='Risk Tables'!$C$41, 4, IF(CV547='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW547='Risk Tables'!$C$44,1,IF(CW547='Risk Tables'!$C$43,2,IF(CW547='Risk Tables'!$C$42, 3, IF(CW547='Risk Tables'!$C$41, 4, IF(CW547='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX547='Risk Tables'!$C$44,1,IF(CX547='Risk Tables'!$C$43,2,IF(CX547='Risk Tables'!$C$42, 3, IF(CX547='Risk Tables'!$C$41, 4, IF(CX547='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY547='Risk Tables'!$C$44,1,IF(CY547='Risk Tables'!$C$43,2,IF(CY547='Risk Tables'!$C$42, 3, IF(CY547='Risk Tables'!$C$41, 4, IF(CY547='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA547='Risk Tables'!$C$44,1,IF(DA547='Risk Tables'!$C$43,2,IF(DA547='Risk Tables'!$C$42, 3, IF(DA547='Risk Tables'!$C$41, 4, IF(DA547='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB547='Risk Tables'!$C$44,1,IF(DB547='Risk Tables'!$C$43,2,IF(DB547='Risk Tables'!$C$42, 3, IF(DB547='Risk Tables'!$C$41, 4, IF(DB547='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC547='Risk Tables'!$C$44,1,IF(DC547='Risk Tables'!$C$43,2,IF(DC547='Risk Tables'!$C$42, 3, IF(DC547='Risk Tables'!$C$41, 4, IF(DC547='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD547='Risk Tables'!$C$44,1,IF(DD547='Risk Tables'!$C$43,2,IF(DD547='Risk Tables'!$C$42, 3, IF(DD547='Risk Tables'!$C$41, 4, IF(DD547='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE547='Risk Tables'!$C$44,1,IF(DE547='Risk Tables'!$C$43,2,IF(DE547='Risk Tables'!$C$42, 3, IF(DE547='Risk Tables'!$C$41, 4, IF(DE547='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF547='Risk Tables'!$C$44,1,IF(DF547='Risk Tables'!$C$43,2,IF(DF547='Risk Tables'!$C$42, 3, IF(DF547='Risk Tables'!$C$41, 4, IF(DF547='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI547:DW547))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI547:DW547, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD547),\"\",((AD547*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P547,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V547),\"\",((V547*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P547,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO547),\"\",((AO547*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P547,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM547),\"\",((AM547*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P547,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI547),\"\",((AI547*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P547,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF547),\"\",((AF547*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P547,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR547),\"\",((AR547*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P547,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL547),\"\",((BL547*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P547,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM547),\"\",((BM547*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P547,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU547),\"\",((AU547*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P547,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW547),\"\",((AW547*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P547,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK547),\"\",(((BK547)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P547,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A548=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I548,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M548,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ548),ISBLANK(#REF!)),\"\",AZ548/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG548),ISBLANK(#REF!)),\"\",BG548/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG548),ISBLANK(AR548)),\"\",IF(AR548<0,'Risk Tables'!$C$46,BG548/AR548)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO548),ISBLANK(AR548)),\"\",IF(AR548<0,'Risk Tables'!$C$46,AO548/AR548)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU548/(#REF!+AU548),\"\")","v":""},"",{"$f":"IF(OR(CH548=\"\",ISBLANK(CH548)),\"\",IF(CH548>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH548<=Parameters!$E$4,CH548>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH548<=Parameters!$F$4, CH548>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH548<=Parameters!$G$4, CH548>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI548=\"\",CI548=\"--\",ISBLANK(CI548)),\"\",IF(CI548='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI548>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI548<=Parameters!$E$5,CI548>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI548<=Parameters!$F$5, CI548>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI548<=Parameters!$G$5, CI548>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG548=\"\",CG548=\"--\",ISBLANK(CG548)),\"\",IF(CG548>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG548<=Parameters!$E$6,CG548>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG548<=Parameters!$F$6, CG548>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG548<=Parameters!$G$6, CG548>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY548=\"\",BY548=\"--\",ISBLANK(BY548)),\"\",IF(BY548>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY548<=Parameters!$E$8,BY548>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY548<=Parameters!$F$8, BY548>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY548<=Parameters!$G$8, BY548>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ548=\"\",BZ548=\"--\",ISBLANK(BZ548)),\"\",IF(BZ548>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ548<=Parameters!$E$9,BZ548>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ548<=Parameters!$F$9, BZ548>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ548<=Parameters!$G$9, BZ548>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA548=\"\",CA548=\"--\",ISBLANK(CA548)),\"\",IF(CA548<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA548>=Parameters!$E$10,CA548<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA548>=Parameters!$F$10, CA548<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA548>=Parameters!$G$10, CA548<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB548=\"\",CB548=\"--\",ISBLANK(CB548)),\"\",IF(CB548<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB548>=Parameters!$E$11,CB548<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB548>=Parameters!$F$11, CB548<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB548>=Parameters!$G$11, CB548<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO548=\"\",CO548=\"--\",ISBLANK(CO548)),\"\",IF(CO548<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO548>=Parameters!$E$13,CO548<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO548>=Parameters!$F$13, CO548<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO548>=Parameters!$G$13, CO548<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ548=\"\",CJ548=\"--\",ISBLANK(CJ548)),\"\",IF(CJ548='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ548<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ548>=Parameters!$E$14,CJ548<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ548>=Parameters!$F$14, CJ548<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ548>=Parameters!$G$14, CJ548<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK548=\"\",CK548=\"--\",ISBLANK(CK548)),\"\",IF(AND(CK548<Parameters!$E$15, CK548>=0), 'Risk Tables'!$C$44, IF(AND(CK548>=Parameters!$E$15,CK548<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK548>=Parameters!$F$15, CK548<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK548>=Parameters!$G$15, CK548<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM548=\"\",CM548=\"--\",ISBLANK(CM548)),\"\",IF(CM548>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM548<=Parameters!$E$16,CM548>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM548<=Parameters!$F$16, CM548>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM548<=Parameters!$G$16, CM548>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN548=\"\",CN548=\"--\",ISBLANK(CN548)),\"\",IF(CN548>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN548<=Parameters!$E$17,CN548>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN548<=Parameters!$F$17, CN548>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN548<=Parameters!$G$17, CN548>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL548=\"\",CL548=\"--\",ISBLANK(CL548)),\"\",IF(CL548>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL548<=Parameters!$E$18,CL548>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL548<=Parameters!$F$18, CL548>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL548<=Parameters!$G$18, CL548>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP548=\"\",CP548=\"--\",ISBLANK(CP548)),\"\",IF(CP548<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP548>=Parameters!$E$21,CP548<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP548>=Parameters!$F$21, CP548<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP548>=Parameters!$G$21, CP548<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ548=\"\",CQ548=\"--\",ISBLANK(CQ548)),\"\",IF(CQ548<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ548>=Parameters!$E$22,CQ548<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ548>=Parameters!$F$22, CQ548<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ548>=Parameters!$G$22, CQ548<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR548='Risk Tables'!$C$44,1,IF(CR548='Risk Tables'!$C$43,2,IF(CR548='Risk Tables'!$C$42, 3, IF(CR548='Risk Tables'!$C$41, 4, IF(CR548='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS548='Risk Tables'!$C$44,1,IF(CS548='Risk Tables'!$C$43,2,IF(CS548='Risk Tables'!$C$42, 3, IF(CS548='Risk Tables'!$C$41, 4, IF(CS548='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT548='Risk Tables'!$C$44,1,IF(CT548='Risk Tables'!$C$43,2,IF(CT548='Risk Tables'!$C$42, 3, IF(CT548='Risk Tables'!$C$41, 4, IF(CT548='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV548='Risk Tables'!$C$44,1,IF(CV548='Risk Tables'!$C$43,2,IF(CV548='Risk Tables'!$C$42, 3, IF(CV548='Risk Tables'!$C$41, 4, IF(CV548='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW548='Risk Tables'!$C$44,1,IF(CW548='Risk Tables'!$C$43,2,IF(CW548='Risk Tables'!$C$42, 3, IF(CW548='Risk Tables'!$C$41, 4, IF(CW548='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX548='Risk Tables'!$C$44,1,IF(CX548='Risk Tables'!$C$43,2,IF(CX548='Risk Tables'!$C$42, 3, IF(CX548='Risk Tables'!$C$41, 4, IF(CX548='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY548='Risk Tables'!$C$44,1,IF(CY548='Risk Tables'!$C$43,2,IF(CY548='Risk Tables'!$C$42, 3, IF(CY548='Risk Tables'!$C$41, 4, IF(CY548='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA548='Risk Tables'!$C$44,1,IF(DA548='Risk Tables'!$C$43,2,IF(DA548='Risk Tables'!$C$42, 3, IF(DA548='Risk Tables'!$C$41, 4, IF(DA548='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB548='Risk Tables'!$C$44,1,IF(DB548='Risk Tables'!$C$43,2,IF(DB548='Risk Tables'!$C$42, 3, IF(DB548='Risk Tables'!$C$41, 4, IF(DB548='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC548='Risk Tables'!$C$44,1,IF(DC548='Risk Tables'!$C$43,2,IF(DC548='Risk Tables'!$C$42, 3, IF(DC548='Risk Tables'!$C$41, 4, IF(DC548='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD548='Risk Tables'!$C$44,1,IF(DD548='Risk Tables'!$C$43,2,IF(DD548='Risk Tables'!$C$42, 3, IF(DD548='Risk Tables'!$C$41, 4, IF(DD548='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE548='Risk Tables'!$C$44,1,IF(DE548='Risk Tables'!$C$43,2,IF(DE548='Risk Tables'!$C$42, 3, IF(DE548='Risk Tables'!$C$41, 4, IF(DE548='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF548='Risk Tables'!$C$44,1,IF(DF548='Risk Tables'!$C$43,2,IF(DF548='Risk Tables'!$C$42, 3, IF(DF548='Risk Tables'!$C$41, 4, IF(DF548='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI548:DW548))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI548:DW548, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD548),\"\",((AD548*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P548,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V548),\"\",((V548*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P548,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO548),\"\",((AO548*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P548,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM548),\"\",((AM548*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P548,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI548),\"\",((AI548*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P548,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF548),\"\",((AF548*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P548,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR548),\"\",((AR548*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P548,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL548),\"\",((BL548*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P548,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM548),\"\",((BM548*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P548,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU548),\"\",((AU548*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P548,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW548),\"\",((AW548*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P548,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK548),\"\",(((BK548)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P548,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A549=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I549,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M549,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ549),ISBLANK(#REF!)),\"\",AZ549/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG549),ISBLANK(#REF!)),\"\",BG549/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AT549),AND(ISBLANK(AV549),ISBLANK(AY549))),\"\",AT549/-SUM(AV549,AY549)),\"\")","v":""},"",{"$f":"IFERROR(IF(OR(ISBLANK(BG549),ISBLANK(AR549)),\"\",IF(AR549<0,'Risk Tables'!$C$46,BG549/AR549)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO549),ISBLANK(AR549)),\"\",IF(AR549<0,'Risk Tables'!$C$46,AO549/AR549)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU549/(#REF!+AU549),\"\")","v":""},"",{"$f":"IF(OR(CH549=\"\",ISBLANK(CH549)),\"\",IF(CH549>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH549<=Parameters!$E$4,CH549>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH549<=Parameters!$F$4, CH549>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH549<=Parameters!$G$4, CH549>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI549=\"\",CI549=\"--\",ISBLANK(CI549)),\"\",IF(CI549='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI549>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI549<=Parameters!$E$5,CI549>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI549<=Parameters!$F$5, CI549>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI549<=Parameters!$G$5, CI549>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG549=\"\",CG549=\"--\",ISBLANK(CG549)),\"\",IF(CG549>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG549<=Parameters!$E$6,CG549>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG549<=Parameters!$F$6, CG549>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG549<=Parameters!$G$6, CG549>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY549=\"\",BY549=\"--\",ISBLANK(BY549)),\"\",IF(BY549>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY549<=Parameters!$E$8,BY549>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY549<=Parameters!$F$8, BY549>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY549<=Parameters!$G$8, BY549>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ549=\"\",BZ549=\"--\",ISBLANK(BZ549)),\"\",IF(BZ549>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ549<=Parameters!$E$9,BZ549>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ549<=Parameters!$F$9, BZ549>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ549<=Parameters!$G$9, BZ549>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA549=\"\",CA549=\"--\",ISBLANK(CA549)),\"\",IF(CA549<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA549>=Parameters!$E$10,CA549<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA549>=Parameters!$F$10, CA549<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA549>=Parameters!$G$10, CA549<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB549=\"\",CB549=\"--\",ISBLANK(CB549)),\"\",IF(CB549<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB549>=Parameters!$E$11,CB549<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB549>=Parameters!$F$11, CB549<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB549>=Parameters!$G$11, CB549<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO549=\"\",CO549=\"--\",ISBLANK(CO549)),\"\",IF(CO549<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO549>=Parameters!$E$13,CO549<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO549>=Parameters!$F$13, CO549<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO549>=Parameters!$G$13, CO549<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ549=\"\",CJ549=\"--\",ISBLANK(CJ549)),\"\",IF(CJ549='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ549<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ549>=Parameters!$E$14,CJ549<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ549>=Parameters!$F$14, CJ549<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ549>=Parameters!$G$14, CJ549<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK549=\"\",CK549=\"--\",ISBLANK(CK549)),\"\",IF(AND(CK549<Parameters!$E$15, CK549>=0), 'Risk Tables'!$C$44, IF(AND(CK549>=Parameters!$E$15,CK549<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK549>=Parameters!$F$15, CK549<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK549>=Parameters!$G$15, CK549<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM549=\"\",CM549=\"--\",ISBLANK(CM549)),\"\",IF(CM549>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM549<=Parameters!$E$16,CM549>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM549<=Parameters!$F$16, CM549>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM549<=Parameters!$G$16, CM549>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN549=\"\",CN549=\"--\",ISBLANK(CN549)),\"\",IF(CN549>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN549<=Parameters!$E$17,CN549>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN549<=Parameters!$F$17, CN549>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN549<=Parameters!$G$17, CN549>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL549=\"\",CL549=\"--\",ISBLANK(CL549)),\"\",IF(CL549>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL549<=Parameters!$E$18,CL549>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL549<=Parameters!$F$18, CL549>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL549<=Parameters!$G$18, CL549>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP549=\"\",CP549=\"--\",ISBLANK(CP549)),\"\",IF(CP549<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP549>=Parameters!$E$21,CP549<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP549>=Parameters!$F$21, CP549<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP549>=Parameters!$G$21, CP549<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ549=\"\",CQ549=\"--\",ISBLANK(CQ549)),\"\",IF(CQ549<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ549>=Parameters!$E$22,CQ549<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ549>=Parameters!$F$22, CQ549<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ549>=Parameters!$G$22, CQ549<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR549='Risk Tables'!$C$44,1,IF(CR549='Risk Tables'!$C$43,2,IF(CR549='Risk Tables'!$C$42, 3, IF(CR549='Risk Tables'!$C$41, 4, IF(CR549='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS549='Risk Tables'!$C$44,1,IF(CS549='Risk Tables'!$C$43,2,IF(CS549='Risk Tables'!$C$42, 3, IF(CS549='Risk Tables'!$C$41, 4, IF(CS549='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT549='Risk Tables'!$C$44,1,IF(CT549='Risk Tables'!$C$43,2,IF(CT549='Risk Tables'!$C$42, 3, IF(CT549='Risk Tables'!$C$41, 4, IF(CT549='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV549='Risk Tables'!$C$44,1,IF(CV549='Risk Tables'!$C$43,2,IF(CV549='Risk Tables'!$C$42, 3, IF(CV549='Risk Tables'!$C$41, 4, IF(CV549='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW549='Risk Tables'!$C$44,1,IF(CW549='Risk Tables'!$C$43,2,IF(CW549='Risk Tables'!$C$42, 3, IF(CW549='Risk Tables'!$C$41, 4, IF(CW549='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX549='Risk Tables'!$C$44,1,IF(CX549='Risk Tables'!$C$43,2,IF(CX549='Risk Tables'!$C$42, 3, IF(CX549='Risk Tables'!$C$41, 4, IF(CX549='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY549='Risk Tables'!$C$44,1,IF(CY549='Risk Tables'!$C$43,2,IF(CY549='Risk Tables'!$C$42, 3, IF(CY549='Risk Tables'!$C$41, 4, IF(CY549='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA549='Risk Tables'!$C$44,1,IF(DA549='Risk Tables'!$C$43,2,IF(DA549='Risk Tables'!$C$42, 3, IF(DA549='Risk Tables'!$C$41, 4, IF(DA549='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB549='Risk Tables'!$C$44,1,IF(DB549='Risk Tables'!$C$43,2,IF(DB549='Risk Tables'!$C$42, 3, IF(DB549='Risk Tables'!$C$41, 4, IF(DB549='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC549='Risk Tables'!$C$44,1,IF(DC549='Risk Tables'!$C$43,2,IF(DC549='Risk Tables'!$C$42, 3, IF(DC549='Risk Tables'!$C$41, 4, IF(DC549='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD549='Risk Tables'!$C$44,1,IF(DD549='Risk Tables'!$C$43,2,IF(DD549='Risk Tables'!$C$42, 3, IF(DD549='Risk Tables'!$C$41, 4, IF(DD549='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE549='Risk Tables'!$C$44,1,IF(DE549='Risk Tables'!$C$43,2,IF(DE549='Risk Tables'!$C$42, 3, IF(DE549='Risk Tables'!$C$41, 4, IF(DE549='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF549='Risk Tables'!$C$44,1,IF(DF549='Risk Tables'!$C$43,2,IF(DF549='Risk Tables'!$C$42, 3, IF(DF549='Risk Tables'!$C$41, 4, IF(DF549='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI549:DW549))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI549:DW549, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD549),\"\",((AD549*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P549,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V549),\"\",((V549*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P549,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO549),\"\",((AO549*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P549,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM549),\"\",((AM549*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P549,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI549),\"\",((AI549*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P549,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF549),\"\",((AF549*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P549,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR549),\"\",((AR549*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P549,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL549),\"\",((BL549*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P549,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM549),\"\",((BM549*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P549,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU549),\"\",((AU549*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P549,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW549),\"\",((AW549*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P549,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK549),\"\",(((BK549)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P549,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A550=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I550,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M550,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ550),ISBLANK(#REF!)),\"\",AZ550/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG550),ISBLANK(#REF!)),\"\",BG550/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG550),ISBLANK(AR550)),\"\",IF(AR550<0,'Risk Tables'!$C$46,BG550/AR550)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO550),ISBLANK(AR550)),\"\",IF(AR550<0,'Risk Tables'!$C$46,AO550/AR550)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU550/(#REF!+AU550),\"\")","v":""},"",{"$f":"IF(OR(CH550=\"\",ISBLANK(CH550)),\"\",IF(CH550>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH550<=Parameters!$E$4,CH550>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH550<=Parameters!$F$4, CH550>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH550<=Parameters!$G$4, CH550>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI550=\"\",CI550=\"--\",ISBLANK(CI550)),\"\",IF(CI550='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI550>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI550<=Parameters!$E$5,CI550>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI550<=Parameters!$F$5, CI550>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI550<=Parameters!$G$5, CI550>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG550=\"\",CG550=\"--\",ISBLANK(CG550)),\"\",IF(CG550>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG550<=Parameters!$E$6,CG550>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG550<=Parameters!$F$6, CG550>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG550<=Parameters!$G$6, CG550>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY550=\"\",BY550=\"--\",ISBLANK(BY550)),\"\",IF(BY550>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY550<=Parameters!$E$8,BY550>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY550<=Parameters!$F$8, BY550>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY550<=Parameters!$G$8, BY550>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ550=\"\",BZ550=\"--\",ISBLANK(BZ550)),\"\",IF(BZ550>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ550<=Parameters!$E$9,BZ550>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ550<=Parameters!$F$9, BZ550>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ550<=Parameters!$G$9, BZ550>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA550=\"\",CA550=\"--\",ISBLANK(CA550)),\"\",IF(CA550<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA550>=Parameters!$E$10,CA550<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA550>=Parameters!$F$10, CA550<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA550>=Parameters!$G$10, CA550<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB550=\"\",CB550=\"--\",ISBLANK(CB550)),\"\",IF(CB550<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB550>=Parameters!$E$11,CB550<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB550>=Parameters!$F$11, CB550<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB550>=Parameters!$G$11, CB550<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO550=\"\",CO550=\"--\",ISBLANK(CO550)),\"\",IF(CO550<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO550>=Parameters!$E$13,CO550<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO550>=Parameters!$F$13, CO550<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO550>=Parameters!$G$13, CO550<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ550=\"\",CJ550=\"--\",ISBLANK(CJ550)),\"\",IF(CJ550='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ550<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ550>=Parameters!$E$14,CJ550<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ550>=Parameters!$F$14, CJ550<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ550>=Parameters!$G$14, CJ550<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK550=\"\",CK550=\"--\",ISBLANK(CK550)),\"\",IF(AND(CK550<Parameters!$E$15, CK550>=0), 'Risk Tables'!$C$44, IF(AND(CK550>=Parameters!$E$15,CK550<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK550>=Parameters!$F$15, CK550<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK550>=Parameters!$G$15, CK550<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM550=\"\",CM550=\"--\",ISBLANK(CM550)),\"\",IF(CM550>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM550<=Parameters!$E$16,CM550>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM550<=Parameters!$F$16, CM550>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM550<=Parameters!$G$16, CM550>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN550=\"\",CN550=\"--\",ISBLANK(CN550)),\"\",IF(CN550>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN550<=Parameters!$E$17,CN550>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN550<=Parameters!$F$17, CN550>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN550<=Parameters!$G$17, CN550>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL550=\"\",CL550=\"--\",ISBLANK(CL550)),\"\",IF(CL550>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL550<=Parameters!$E$18,CL550>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL550<=Parameters!$F$18, CL550>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL550<=Parameters!$G$18, CL550>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP550=\"\",CP550=\"--\",ISBLANK(CP550)),\"\",IF(CP550<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP550>=Parameters!$E$21,CP550<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP550>=Parameters!$F$21, CP550<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP550>=Parameters!$G$21, CP550<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ550=\"\",CQ550=\"--\",ISBLANK(CQ550)),\"\",IF(CQ550<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ550>=Parameters!$E$22,CQ550<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ550>=Parameters!$F$22, CQ550<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ550>=Parameters!$G$22, CQ550<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR550='Risk Tables'!$C$44,1,IF(CR550='Risk Tables'!$C$43,2,IF(CR550='Risk Tables'!$C$42, 3, IF(CR550='Risk Tables'!$C$41, 4, IF(CR550='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS550='Risk Tables'!$C$44,1,IF(CS550='Risk Tables'!$C$43,2,IF(CS550='Risk Tables'!$C$42, 3, IF(CS550='Risk Tables'!$C$41, 4, IF(CS550='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT550='Risk Tables'!$C$44,1,IF(CT550='Risk Tables'!$C$43,2,IF(CT550='Risk Tables'!$C$42, 3, IF(CT550='Risk Tables'!$C$41, 4, IF(CT550='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV550='Risk Tables'!$C$44,1,IF(CV550='Risk Tables'!$C$43,2,IF(CV550='Risk Tables'!$C$42, 3, IF(CV550='Risk Tables'!$C$41, 4, IF(CV550='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW550='Risk Tables'!$C$44,1,IF(CW550='Risk Tables'!$C$43,2,IF(CW550='Risk Tables'!$C$42, 3, IF(CW550='Risk Tables'!$C$41, 4, IF(CW550='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX550='Risk Tables'!$C$44,1,IF(CX550='Risk Tables'!$C$43,2,IF(CX550='Risk Tables'!$C$42, 3, IF(CX550='Risk Tables'!$C$41, 4, IF(CX550='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY550='Risk Tables'!$C$44,1,IF(CY550='Risk Tables'!$C$43,2,IF(CY550='Risk Tables'!$C$42, 3, IF(CY550='Risk Tables'!$C$41, 4, IF(CY550='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA550='Risk Tables'!$C$44,1,IF(DA550='Risk Tables'!$C$43,2,IF(DA550='Risk Tables'!$C$42, 3, IF(DA550='Risk Tables'!$C$41, 4, IF(DA550='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB550='Risk Tables'!$C$44,1,IF(DB550='Risk Tables'!$C$43,2,IF(DB550='Risk Tables'!$C$42, 3, IF(DB550='Risk Tables'!$C$41, 4, IF(DB550='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC550='Risk Tables'!$C$44,1,IF(DC550='Risk Tables'!$C$43,2,IF(DC550='Risk Tables'!$C$42, 3, IF(DC550='Risk Tables'!$C$41, 4, IF(DC550='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD550='Risk Tables'!$C$44,1,IF(DD550='Risk Tables'!$C$43,2,IF(DD550='Risk Tables'!$C$42, 3, IF(DD550='Risk Tables'!$C$41, 4, IF(DD550='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE550='Risk Tables'!$C$44,1,IF(DE550='Risk Tables'!$C$43,2,IF(DE550='Risk Tables'!$C$42, 3, IF(DE550='Risk Tables'!$C$41, 4, IF(DE550='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF550='Risk Tables'!$C$44,1,IF(DF550='Risk Tables'!$C$43,2,IF(DF550='Risk Tables'!$C$42, 3, IF(DF550='Risk Tables'!$C$41, 4, IF(DF550='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI550:DW550))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI550:DW550, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD550),\"\",((AD550*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P550,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V550),\"\",((V550*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P550,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO550),\"\",((AO550*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P550,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM550),\"\",((AM550*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P550,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI550),\"\",((AI550*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P550,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF550),\"\",((AF550*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P550,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR550),\"\",((AR550*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P550,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL550),\"\",((BL550*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P550,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM550),\"\",((BM550*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P550,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU550),\"\",((AU550*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P550,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW550),\"\",((AW550*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P550,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK550),\"\",(((BK550)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P550,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A551=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I551,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M551,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ551),ISBLANK(#REF!)),\"\",AZ551/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG551),ISBLANK(#REF!)),\"\",BG551/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG551),ISBLANK(AR551)),\"\",IF(AR551<0,'Risk Tables'!$C$46,BG551/AR551)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO551),ISBLANK(AR551)),\"\",IF(AR551<0,'Risk Tables'!$C$46,AO551/AR551)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU551/(#REF!+AU551),\"\")","v":""},"",{"$f":"IF(OR(CH551=\"\",ISBLANK(CH551)),\"\",IF(CH551>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH551<=Parameters!$E$4,CH551>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH551<=Parameters!$F$4, CH551>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH551<=Parameters!$G$4, CH551>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI551=\"\",CI551=\"--\",ISBLANK(CI551)),\"\",IF(CI551='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI551>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI551<=Parameters!$E$5,CI551>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI551<=Parameters!$F$5, CI551>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI551<=Parameters!$G$5, CI551>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG551=\"\",CG551=\"--\",ISBLANK(CG551)),\"\",IF(CG551>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG551<=Parameters!$E$6,CG551>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG551<=Parameters!$F$6, CG551>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG551<=Parameters!$G$6, CG551>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY551=\"\",BY551=\"--\",ISBLANK(BY551)),\"\",IF(BY551>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY551<=Parameters!$E$8,BY551>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY551<=Parameters!$F$8, BY551>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY551<=Parameters!$G$8, BY551>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ551=\"\",BZ551=\"--\",ISBLANK(BZ551)),\"\",IF(BZ551>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ551<=Parameters!$E$9,BZ551>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ551<=Parameters!$F$9, BZ551>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ551<=Parameters!$G$9, BZ551>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA551=\"\",CA551=\"--\",ISBLANK(CA551)),\"\",IF(CA551<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA551>=Parameters!$E$10,CA551<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA551>=Parameters!$F$10, CA551<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA551>=Parameters!$G$10, CA551<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB551=\"\",CB551=\"--\",ISBLANK(CB551)),\"\",IF(CB551<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB551>=Parameters!$E$11,CB551<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB551>=Parameters!$F$11, CB551<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB551>=Parameters!$G$11, CB551<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO551=\"\",CO551=\"--\",ISBLANK(CO551)),\"\",IF(CO551<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO551>=Parameters!$E$13,CO551<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO551>=Parameters!$F$13, CO551<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO551>=Parameters!$G$13, CO551<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ551=\"\",CJ551=\"--\",ISBLANK(CJ551)),\"\",IF(CJ551='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ551<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ551>=Parameters!$E$14,CJ551<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ551>=Parameters!$F$14, CJ551<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ551>=Parameters!$G$14, CJ551<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK551=\"\",CK551=\"--\",ISBLANK(CK551)),\"\",IF(AND(CK551<Parameters!$E$15, CK551>=0), 'Risk Tables'!$C$44, IF(AND(CK551>=Parameters!$E$15,CK551<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK551>=Parameters!$F$15, CK551<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK551>=Parameters!$G$15, CK551<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM551=\"\",CM551=\"--\",ISBLANK(CM551)),\"\",IF(CM551>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM551<=Parameters!$E$16,CM551>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM551<=Parameters!$F$16, CM551>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM551<=Parameters!$G$16, CM551>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN551=\"\",CN551=\"--\",ISBLANK(CN551)),\"\",IF(CN551>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN551<=Parameters!$E$17,CN551>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN551<=Parameters!$F$17, CN551>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN551<=Parameters!$G$17, CN551>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL551=\"\",CL551=\"--\",ISBLANK(CL551)),\"\",IF(CL551>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL551<=Parameters!$E$18,CL551>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL551<=Parameters!$F$18, CL551>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL551<=Parameters!$G$18, CL551>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP551=\"\",CP551=\"--\",ISBLANK(CP551)),\"\",IF(CP551<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP551>=Parameters!$E$21,CP551<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP551>=Parameters!$F$21, CP551<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP551>=Parameters!$G$21, CP551<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ551=\"\",CQ551=\"--\",ISBLANK(CQ551)),\"\",IF(CQ551<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ551>=Parameters!$E$22,CQ551<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ551>=Parameters!$F$22, CQ551<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ551>=Parameters!$G$22, CQ551<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR551='Risk Tables'!$C$44,1,IF(CR551='Risk Tables'!$C$43,2,IF(CR551='Risk Tables'!$C$42, 3, IF(CR551='Risk Tables'!$C$41, 4, IF(CR551='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS551='Risk Tables'!$C$44,1,IF(CS551='Risk Tables'!$C$43,2,IF(CS551='Risk Tables'!$C$42, 3, IF(CS551='Risk Tables'!$C$41, 4, IF(CS551='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT551='Risk Tables'!$C$44,1,IF(CT551='Risk Tables'!$C$43,2,IF(CT551='Risk Tables'!$C$42, 3, IF(CT551='Risk Tables'!$C$41, 4, IF(CT551='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV551='Risk Tables'!$C$44,1,IF(CV551='Risk Tables'!$C$43,2,IF(CV551='Risk Tables'!$C$42, 3, IF(CV551='Risk Tables'!$C$41, 4, IF(CV551='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW551='Risk Tables'!$C$44,1,IF(CW551='Risk Tables'!$C$43,2,IF(CW551='Risk Tables'!$C$42, 3, IF(CW551='Risk Tables'!$C$41, 4, IF(CW551='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX551='Risk Tables'!$C$44,1,IF(CX551='Risk Tables'!$C$43,2,IF(CX551='Risk Tables'!$C$42, 3, IF(CX551='Risk Tables'!$C$41, 4, IF(CX551='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY551='Risk Tables'!$C$44,1,IF(CY551='Risk Tables'!$C$43,2,IF(CY551='Risk Tables'!$C$42, 3, IF(CY551='Risk Tables'!$C$41, 4, IF(CY551='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA551='Risk Tables'!$C$44,1,IF(DA551='Risk Tables'!$C$43,2,IF(DA551='Risk Tables'!$C$42, 3, IF(DA551='Risk Tables'!$C$41, 4, IF(DA551='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB551='Risk Tables'!$C$44,1,IF(DB551='Risk Tables'!$C$43,2,IF(DB551='Risk Tables'!$C$42, 3, IF(DB551='Risk Tables'!$C$41, 4, IF(DB551='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC551='Risk Tables'!$C$44,1,IF(DC551='Risk Tables'!$C$43,2,IF(DC551='Risk Tables'!$C$42, 3, IF(DC551='Risk Tables'!$C$41, 4, IF(DC551='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD551='Risk Tables'!$C$44,1,IF(DD551='Risk Tables'!$C$43,2,IF(DD551='Risk Tables'!$C$42, 3, IF(DD551='Risk Tables'!$C$41, 4, IF(DD551='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE551='Risk Tables'!$C$44,1,IF(DE551='Risk Tables'!$C$43,2,IF(DE551='Risk Tables'!$C$42, 3, IF(DE551='Risk Tables'!$C$41, 4, IF(DE551='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF551='Risk Tables'!$C$44,1,IF(DF551='Risk Tables'!$C$43,2,IF(DF551='Risk Tables'!$C$42, 3, IF(DF551='Risk Tables'!$C$41, 4, IF(DF551='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI551:DW551))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI551:DW551, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD551),\"\",((AD551*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P551,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V551),\"\",((V551*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P551,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO551),\"\",((AO551*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P551,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM551),\"\",((AM551*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P551,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI551),\"\",((AI551*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P551,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF551),\"\",((AF551*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P551,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR551),\"\",((AR551*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P551,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL551),\"\",((BL551*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P551,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM551),\"\",((BM551*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P551,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU551),\"\",((AU551*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P551,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW551),\"\",((AW551*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P551,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK551),\"\",(((BK551)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P551,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A552=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I552,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M552,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ552),ISBLANK(#REF!)),\"\",AZ552/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG552),ISBLANK(#REF!)),\"\",BG552/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG552),ISBLANK(AR552)),\"\",IF(AR552<0,'Risk Tables'!$C$46,BG552/AR552)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO552),ISBLANK(AR552)),\"\",IF(AR552<0,'Risk Tables'!$C$46,AO552/AR552)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU552/(#REF!+AU552),\"\")","v":""},"",{"$f":"IF(OR(CH552=\"\",ISBLANK(CH552)),\"\",IF(CH552>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH552<=Parameters!$E$4,CH552>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH552<=Parameters!$F$4, CH552>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH552<=Parameters!$G$4, CH552>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI552=\"\",CI552=\"--\",ISBLANK(CI552)),\"\",IF(CI552='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI552>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI552<=Parameters!$E$5,CI552>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI552<=Parameters!$F$5, CI552>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI552<=Parameters!$G$5, CI552>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG552=\"\",CG552=\"--\",ISBLANK(CG552)),\"\",IF(CG552>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG552<=Parameters!$E$6,CG552>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG552<=Parameters!$F$6, CG552>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG552<=Parameters!$G$6, CG552>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY552=\"\",BY552=\"--\",ISBLANK(BY552)),\"\",IF(BY552>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY552<=Parameters!$E$8,BY552>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY552<=Parameters!$F$8, BY552>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY552<=Parameters!$G$8, BY552>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ552=\"\",BZ552=\"--\",ISBLANK(BZ552)),\"\",IF(BZ552>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ552<=Parameters!$E$9,BZ552>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ552<=Parameters!$F$9, BZ552>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ552<=Parameters!$G$9, BZ552>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA552=\"\",CA552=\"--\",ISBLANK(CA552)),\"\",IF(CA552<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA552>=Parameters!$E$10,CA552<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA552>=Parameters!$F$10, CA552<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA552>=Parameters!$G$10, CA552<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB552=\"\",CB552=\"--\",ISBLANK(CB552)),\"\",IF(CB552<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB552>=Parameters!$E$11,CB552<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB552>=Parameters!$F$11, CB552<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB552>=Parameters!$G$11, CB552<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO552=\"\",CO552=\"--\",ISBLANK(CO552)),\"\",IF(CO552<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO552>=Parameters!$E$13,CO552<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO552>=Parameters!$F$13, CO552<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO552>=Parameters!$G$13, CO552<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ552=\"\",CJ552=\"--\",ISBLANK(CJ552)),\"\",IF(CJ552='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ552<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ552>=Parameters!$E$14,CJ552<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ552>=Parameters!$F$14, CJ552<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ552>=Parameters!$G$14, CJ552<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK552=\"\",CK552=\"--\",ISBLANK(CK552)),\"\",IF(AND(CK552<Parameters!$E$15, CK552>=0), 'Risk Tables'!$C$44, IF(AND(CK552>=Parameters!$E$15,CK552<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK552>=Parameters!$F$15, CK552<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK552>=Parameters!$G$15, CK552<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM552=\"\",CM552=\"--\",ISBLANK(CM552)),\"\",IF(CM552>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM552<=Parameters!$E$16,CM552>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM552<=Parameters!$F$16, CM552>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM552<=Parameters!$G$16, CM552>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN552=\"\",CN552=\"--\",ISBLANK(CN552)),\"\",IF(CN552>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN552<=Parameters!$E$17,CN552>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN552<=Parameters!$F$17, CN552>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN552<=Parameters!$G$17, CN552>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL552=\"\",CL552=\"--\",ISBLANK(CL552)),\"\",IF(CL552>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL552<=Parameters!$E$18,CL552>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL552<=Parameters!$F$18, CL552>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL552<=Parameters!$G$18, CL552>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP552=\"\",CP552=\"--\",ISBLANK(CP552)),\"\",IF(CP552<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP552>=Parameters!$E$21,CP552<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP552>=Parameters!$F$21, CP552<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP552>=Parameters!$G$21, CP552<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ552=\"\",CQ552=\"--\",ISBLANK(CQ552)),\"\",IF(CQ552<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ552>=Parameters!$E$22,CQ552<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ552>=Parameters!$F$22, CQ552<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ552>=Parameters!$G$22, CQ552<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR552='Risk Tables'!$C$44,1,IF(CR552='Risk Tables'!$C$43,2,IF(CR552='Risk Tables'!$C$42, 3, IF(CR552='Risk Tables'!$C$41, 4, IF(CR552='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS552='Risk Tables'!$C$44,1,IF(CS552='Risk Tables'!$C$43,2,IF(CS552='Risk Tables'!$C$42, 3, IF(CS552='Risk Tables'!$C$41, 4, IF(CS552='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT552='Risk Tables'!$C$44,1,IF(CT552='Risk Tables'!$C$43,2,IF(CT552='Risk Tables'!$C$42, 3, IF(CT552='Risk Tables'!$C$41, 4, IF(CT552='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV552='Risk Tables'!$C$44,1,IF(CV552='Risk Tables'!$C$43,2,IF(CV552='Risk Tables'!$C$42, 3, IF(CV552='Risk Tables'!$C$41, 4, IF(CV552='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW552='Risk Tables'!$C$44,1,IF(CW552='Risk Tables'!$C$43,2,IF(CW552='Risk Tables'!$C$42, 3, IF(CW552='Risk Tables'!$C$41, 4, IF(CW552='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX552='Risk Tables'!$C$44,1,IF(CX552='Risk Tables'!$C$43,2,IF(CX552='Risk Tables'!$C$42, 3, IF(CX552='Risk Tables'!$C$41, 4, IF(CX552='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY552='Risk Tables'!$C$44,1,IF(CY552='Risk Tables'!$C$43,2,IF(CY552='Risk Tables'!$C$42, 3, IF(CY552='Risk Tables'!$C$41, 4, IF(CY552='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA552='Risk Tables'!$C$44,1,IF(DA552='Risk Tables'!$C$43,2,IF(DA552='Risk Tables'!$C$42, 3, IF(DA552='Risk Tables'!$C$41, 4, IF(DA552='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB552='Risk Tables'!$C$44,1,IF(DB552='Risk Tables'!$C$43,2,IF(DB552='Risk Tables'!$C$42, 3, IF(DB552='Risk Tables'!$C$41, 4, IF(DB552='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC552='Risk Tables'!$C$44,1,IF(DC552='Risk Tables'!$C$43,2,IF(DC552='Risk Tables'!$C$42, 3, IF(DC552='Risk Tables'!$C$41, 4, IF(DC552='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD552='Risk Tables'!$C$44,1,IF(DD552='Risk Tables'!$C$43,2,IF(DD552='Risk Tables'!$C$42, 3, IF(DD552='Risk Tables'!$C$41, 4, IF(DD552='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE552='Risk Tables'!$C$44,1,IF(DE552='Risk Tables'!$C$43,2,IF(DE552='Risk Tables'!$C$42, 3, IF(DE552='Risk Tables'!$C$41, 4, IF(DE552='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF552='Risk Tables'!$C$44,1,IF(DF552='Risk Tables'!$C$43,2,IF(DF552='Risk Tables'!$C$42, 3, IF(DF552='Risk Tables'!$C$41, 4, IF(DF552='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI552:DW552))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI552:DW552, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD552),\"\",((AD552*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P552,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V552),\"\",((V552*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P552,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO552),\"\",((AO552*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P552,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM552),\"\",((AM552*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P552,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI552),\"\",((AI552*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P552,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF552),\"\",((AF552*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P552,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR552),\"\",((AR552*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P552,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL552),\"\",((BL552*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P552,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM552),\"\",((BM552*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P552,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU552),\"\",((AU552*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P552,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW552),\"\",((AW552*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P552,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK552),\"\",(((BK552)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P552,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A553=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I553,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M553,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ553),ISBLANK(#REF!)),\"\",AZ553/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG553),ISBLANK(#REF!)),\"\",BG553/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG553),ISBLANK(AR553)),\"\",IF(AR553<0,'Risk Tables'!$C$46,BG553/AR553)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO553),ISBLANK(AR553)),\"\",IF(AR553<0,'Risk Tables'!$C$46,AO553/AR553)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU553/(#REF!+AU553),\"\")","v":""},"",{"$f":"IF(OR(CH553=\"\",ISBLANK(CH553)),\"\",IF(CH553>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH553<=Parameters!$E$4,CH553>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH553<=Parameters!$F$4, CH553>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH553<=Parameters!$G$4, CH553>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI553=\"\",CI553=\"--\",ISBLANK(CI553)),\"\",IF(CI553='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI553>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI553<=Parameters!$E$5,CI553>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI553<=Parameters!$F$5, CI553>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI553<=Parameters!$G$5, CI553>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG553=\"\",CG553=\"--\",ISBLANK(CG553)),\"\",IF(CG553>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG553<=Parameters!$E$6,CG553>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG553<=Parameters!$F$6, CG553>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG553<=Parameters!$G$6, CG553>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY553=\"\",BY553=\"--\",ISBLANK(BY553)),\"\",IF(BY553>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY553<=Parameters!$E$8,BY553>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY553<=Parameters!$F$8, BY553>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY553<=Parameters!$G$8, BY553>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ553=\"\",BZ553=\"--\",ISBLANK(BZ553)),\"\",IF(BZ553>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ553<=Parameters!$E$9,BZ553>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ553<=Parameters!$F$9, BZ553>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ553<=Parameters!$G$9, BZ553>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA553=\"\",CA553=\"--\",ISBLANK(CA553)),\"\",IF(CA553<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA553>=Parameters!$E$10,CA553<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA553>=Parameters!$F$10, CA553<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA553>=Parameters!$G$10, CA553<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB553=\"\",CB553=\"--\",ISBLANK(CB553)),\"\",IF(CB553<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB553>=Parameters!$E$11,CB553<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB553>=Parameters!$F$11, CB553<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB553>=Parameters!$G$11, CB553<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO553=\"\",CO553=\"--\",ISBLANK(CO553)),\"\",IF(CO553<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO553>=Parameters!$E$13,CO553<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO553>=Parameters!$F$13, CO553<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO553>=Parameters!$G$13, CO553<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ553=\"\",CJ553=\"--\",ISBLANK(CJ553)),\"\",IF(CJ553='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ553<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ553>=Parameters!$E$14,CJ553<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ553>=Parameters!$F$14, CJ553<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ553>=Parameters!$G$14, CJ553<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK553=\"\",CK553=\"--\",ISBLANK(CK553)),\"\",IF(AND(CK553<Parameters!$E$15, CK553>=0), 'Risk Tables'!$C$44, IF(AND(CK553>=Parameters!$E$15,CK553<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK553>=Parameters!$F$15, CK553<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK553>=Parameters!$G$15, CK553<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM553=\"\",CM553=\"--\",ISBLANK(CM553)),\"\",IF(CM553>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM553<=Parameters!$E$16,CM553>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM553<=Parameters!$F$16, CM553>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM553<=Parameters!$G$16, CM553>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN553=\"\",CN553=\"--\",ISBLANK(CN553)),\"\",IF(CN553>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN553<=Parameters!$E$17,CN553>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN553<=Parameters!$F$17, CN553>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN553<=Parameters!$G$17, CN553>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL553=\"\",CL553=\"--\",ISBLANK(CL553)),\"\",IF(CL553>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL553<=Parameters!$E$18,CL553>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL553<=Parameters!$F$18, CL553>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL553<=Parameters!$G$18, CL553>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP553=\"\",CP553=\"--\",ISBLANK(CP553)),\"\",IF(CP553<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP553>=Parameters!$E$21,CP553<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP553>=Parameters!$F$21, CP553<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP553>=Parameters!$G$21, CP553<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ553=\"\",CQ553=\"--\",ISBLANK(CQ553)),\"\",IF(CQ553<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ553>=Parameters!$E$22,CQ553<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ553>=Parameters!$F$22, CQ553<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ553>=Parameters!$G$22, CQ553<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR553='Risk Tables'!$C$44,1,IF(CR553='Risk Tables'!$C$43,2,IF(CR553='Risk Tables'!$C$42, 3, IF(CR553='Risk Tables'!$C$41, 4, IF(CR553='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS553='Risk Tables'!$C$44,1,IF(CS553='Risk Tables'!$C$43,2,IF(CS553='Risk Tables'!$C$42, 3, IF(CS553='Risk Tables'!$C$41, 4, IF(CS553='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT553='Risk Tables'!$C$44,1,IF(CT553='Risk Tables'!$C$43,2,IF(CT553='Risk Tables'!$C$42, 3, IF(CT553='Risk Tables'!$C$41, 4, IF(CT553='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV553='Risk Tables'!$C$44,1,IF(CV553='Risk Tables'!$C$43,2,IF(CV553='Risk Tables'!$C$42, 3, IF(CV553='Risk Tables'!$C$41, 4, IF(CV553='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW553='Risk Tables'!$C$44,1,IF(CW553='Risk Tables'!$C$43,2,IF(CW553='Risk Tables'!$C$42, 3, IF(CW553='Risk Tables'!$C$41, 4, IF(CW553='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX553='Risk Tables'!$C$44,1,IF(CX553='Risk Tables'!$C$43,2,IF(CX553='Risk Tables'!$C$42, 3, IF(CX553='Risk Tables'!$C$41, 4, IF(CX553='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY553='Risk Tables'!$C$44,1,IF(CY553='Risk Tables'!$C$43,2,IF(CY553='Risk Tables'!$C$42, 3, IF(CY553='Risk Tables'!$C$41, 4, IF(CY553='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA553='Risk Tables'!$C$44,1,IF(DA553='Risk Tables'!$C$43,2,IF(DA553='Risk Tables'!$C$42, 3, IF(DA553='Risk Tables'!$C$41, 4, IF(DA553='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB553='Risk Tables'!$C$44,1,IF(DB553='Risk Tables'!$C$43,2,IF(DB553='Risk Tables'!$C$42, 3, IF(DB553='Risk Tables'!$C$41, 4, IF(DB553='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC553='Risk Tables'!$C$44,1,IF(DC553='Risk Tables'!$C$43,2,IF(DC553='Risk Tables'!$C$42, 3, IF(DC553='Risk Tables'!$C$41, 4, IF(DC553='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD553='Risk Tables'!$C$44,1,IF(DD553='Risk Tables'!$C$43,2,IF(DD553='Risk Tables'!$C$42, 3, IF(DD553='Risk Tables'!$C$41, 4, IF(DD553='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE553='Risk Tables'!$C$44,1,IF(DE553='Risk Tables'!$C$43,2,IF(DE553='Risk Tables'!$C$42, 3, IF(DE553='Risk Tables'!$C$41, 4, IF(DE553='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF553='Risk Tables'!$C$44,1,IF(DF553='Risk Tables'!$C$43,2,IF(DF553='Risk Tables'!$C$42, 3, IF(DF553='Risk Tables'!$C$41, 4, IF(DF553='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI553:DW553))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI553:DW553, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD553),\"\",((AD553*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P553,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V553),\"\",((V553*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P553,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO553),\"\",((AO553*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P553,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM553),\"\",((AM553*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P553,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI553),\"\",((AI553*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P553,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF553),\"\",((AF553*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P553,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR553),\"\",((AR553*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P553,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL553),\"\",((BL553*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P553,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM553),\"\",((BM553*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P553,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU553),\"\",((AU553*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P553,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW553),\"\",((AW553*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P553,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK553),\"\",(((BK553)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P553,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A554=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I554,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M554,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ554),ISBLANK(#REF!)),\"\",AZ554/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG554),ISBLANK(#REF!)),\"\",BG554/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG554),ISBLANK(AR554)),\"\",IF(AR554<0,'Risk Tables'!$C$46,BG554/AR554)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO554),ISBLANK(AR554)),\"\",IF(AR554<0,'Risk Tables'!$C$46,AO554/AR554)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU554/(#REF!+AU554),\"\")","v":""},"",{"$f":"IF(OR(CH554=\"\",ISBLANK(CH554)),\"\",IF(CH554>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH554<=Parameters!$E$4,CH554>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH554<=Parameters!$F$4, CH554>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH554<=Parameters!$G$4, CH554>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI554=\"\",CI554=\"--\",ISBLANK(CI554)),\"\",IF(CI554='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI554>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI554<=Parameters!$E$5,CI554>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI554<=Parameters!$F$5, CI554>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI554<=Parameters!$G$5, CI554>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG554=\"\",CG554=\"--\",ISBLANK(CG554)),\"\",IF(CG554>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG554<=Parameters!$E$6,CG554>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG554<=Parameters!$F$6, CG554>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG554<=Parameters!$G$6, CG554>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY554=\"\",BY554=\"--\",ISBLANK(BY554)),\"\",IF(BY554>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY554<=Parameters!$E$8,BY554>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY554<=Parameters!$F$8, BY554>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY554<=Parameters!$G$8, BY554>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ554=\"\",BZ554=\"--\",ISBLANK(BZ554)),\"\",IF(BZ554>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ554<=Parameters!$E$9,BZ554>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ554<=Parameters!$F$9, BZ554>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ554<=Parameters!$G$9, BZ554>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA554=\"\",CA554=\"--\",ISBLANK(CA554)),\"\",IF(CA554<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA554>=Parameters!$E$10,CA554<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA554>=Parameters!$F$10, CA554<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA554>=Parameters!$G$10, CA554<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB554=\"\",CB554=\"--\",ISBLANK(CB554)),\"\",IF(CB554<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB554>=Parameters!$E$11,CB554<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB554>=Parameters!$F$11, CB554<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB554>=Parameters!$G$11, CB554<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO554=\"\",CO554=\"--\",ISBLANK(CO554)),\"\",IF(CO554<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO554>=Parameters!$E$13,CO554<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO554>=Parameters!$F$13, CO554<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO554>=Parameters!$G$13, CO554<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ554=\"\",CJ554=\"--\",ISBLANK(CJ554)),\"\",IF(CJ554='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ554<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ554>=Parameters!$E$14,CJ554<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ554>=Parameters!$F$14, CJ554<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ554>=Parameters!$G$14, CJ554<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK554=\"\",CK554=\"--\",ISBLANK(CK554)),\"\",IF(AND(CK554<Parameters!$E$15, CK554>=0), 'Risk Tables'!$C$44, IF(AND(CK554>=Parameters!$E$15,CK554<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK554>=Parameters!$F$15, CK554<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK554>=Parameters!$G$15, CK554<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM554=\"\",CM554=\"--\",ISBLANK(CM554)),\"\",IF(CM554>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM554<=Parameters!$E$16,CM554>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM554<=Parameters!$F$16, CM554>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM554<=Parameters!$G$16, CM554>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN554=\"\",CN554=\"--\",ISBLANK(CN554)),\"\",IF(CN554>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN554<=Parameters!$E$17,CN554>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN554<=Parameters!$F$17, CN554>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN554<=Parameters!$G$17, CN554>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL554=\"\",CL554=\"--\",ISBLANK(CL554)),\"\",IF(CL554>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL554<=Parameters!$E$18,CL554>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL554<=Parameters!$F$18, CL554>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL554<=Parameters!$G$18, CL554>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP554=\"\",CP554=\"--\",ISBLANK(CP554)),\"\",IF(CP554<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP554>=Parameters!$E$21,CP554<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP554>=Parameters!$F$21, CP554<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP554>=Parameters!$G$21, CP554<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ554=\"\",CQ554=\"--\",ISBLANK(CQ554)),\"\",IF(CQ554<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ554>=Parameters!$E$22,CQ554<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ554>=Parameters!$F$22, CQ554<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ554>=Parameters!$G$22, CQ554<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR554='Risk Tables'!$C$44,1,IF(CR554='Risk Tables'!$C$43,2,IF(CR554='Risk Tables'!$C$42, 3, IF(CR554='Risk Tables'!$C$41, 4, IF(CR554='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS554='Risk Tables'!$C$44,1,IF(CS554='Risk Tables'!$C$43,2,IF(CS554='Risk Tables'!$C$42, 3, IF(CS554='Risk Tables'!$C$41, 4, IF(CS554='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT554='Risk Tables'!$C$44,1,IF(CT554='Risk Tables'!$C$43,2,IF(CT554='Risk Tables'!$C$42, 3, IF(CT554='Risk Tables'!$C$41, 4, IF(CT554='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV554='Risk Tables'!$C$44,1,IF(CV554='Risk Tables'!$C$43,2,IF(CV554='Risk Tables'!$C$42, 3, IF(CV554='Risk Tables'!$C$41, 4, IF(CV554='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW554='Risk Tables'!$C$44,1,IF(CW554='Risk Tables'!$C$43,2,IF(CW554='Risk Tables'!$C$42, 3, IF(CW554='Risk Tables'!$C$41, 4, IF(CW554='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX554='Risk Tables'!$C$44,1,IF(CX554='Risk Tables'!$C$43,2,IF(CX554='Risk Tables'!$C$42, 3, IF(CX554='Risk Tables'!$C$41, 4, IF(CX554='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY554='Risk Tables'!$C$44,1,IF(CY554='Risk Tables'!$C$43,2,IF(CY554='Risk Tables'!$C$42, 3, IF(CY554='Risk Tables'!$C$41, 4, IF(CY554='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA554='Risk Tables'!$C$44,1,IF(DA554='Risk Tables'!$C$43,2,IF(DA554='Risk Tables'!$C$42, 3, IF(DA554='Risk Tables'!$C$41, 4, IF(DA554='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB554='Risk Tables'!$C$44,1,IF(DB554='Risk Tables'!$C$43,2,IF(DB554='Risk Tables'!$C$42, 3, IF(DB554='Risk Tables'!$C$41, 4, IF(DB554='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC554='Risk Tables'!$C$44,1,IF(DC554='Risk Tables'!$C$43,2,IF(DC554='Risk Tables'!$C$42, 3, IF(DC554='Risk Tables'!$C$41, 4, IF(DC554='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD554='Risk Tables'!$C$44,1,IF(DD554='Risk Tables'!$C$43,2,IF(DD554='Risk Tables'!$C$42, 3, IF(DD554='Risk Tables'!$C$41, 4, IF(DD554='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE554='Risk Tables'!$C$44,1,IF(DE554='Risk Tables'!$C$43,2,IF(DE554='Risk Tables'!$C$42, 3, IF(DE554='Risk Tables'!$C$41, 4, IF(DE554='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF554='Risk Tables'!$C$44,1,IF(DF554='Risk Tables'!$C$43,2,IF(DF554='Risk Tables'!$C$42, 3, IF(DF554='Risk Tables'!$C$41, 4, IF(DF554='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI554:DW554))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI554:DW554, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD554),\"\",((AD554*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P554,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V554),\"\",((V554*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P554,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO554),\"\",((AO554*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P554,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM554),\"\",((AM554*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P554,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI554),\"\",((AI554*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P554,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF554),\"\",((AF554*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P554,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR554),\"\",((AR554*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P554,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL554),\"\",((BL554*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P554,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM554),\"\",((BM554*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P554,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU554),\"\",((AU554*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P554,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW554),\"\",((AW554*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P554,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK554),\"\",(((BK554)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P554,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A555=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I555,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M555,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ555),ISBLANK(#REF!)),\"\",AZ555/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG555),ISBLANK(#REF!)),\"\",BG555/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG555),ISBLANK(AR555)),\"\",IF(AR555<0,'Risk Tables'!$C$46,BG555/AR555)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO555),ISBLANK(AR555)),\"\",IF(AR555<0,'Risk Tables'!$C$46,AO555/AR555)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU555/(#REF!+AU555),\"\")","v":""},"",{"$f":"IF(OR(CH555=\"\",ISBLANK(CH555)),\"\",IF(CH555>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH555<=Parameters!$E$4,CH555>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH555<=Parameters!$F$4, CH555>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH555<=Parameters!$G$4, CH555>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI555=\"\",CI555=\"--\",ISBLANK(CI555)),\"\",IF(CI555='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI555>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI555<=Parameters!$E$5,CI555>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI555<=Parameters!$F$5, CI555>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI555<=Parameters!$G$5, CI555>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG555=\"\",CG555=\"--\",ISBLANK(CG555)),\"\",IF(CG555>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG555<=Parameters!$E$6,CG555>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG555<=Parameters!$F$6, CG555>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG555<=Parameters!$G$6, CG555>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY555=\"\",BY555=\"--\",ISBLANK(BY555)),\"\",IF(BY555>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY555<=Parameters!$E$8,BY555>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY555<=Parameters!$F$8, BY555>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY555<=Parameters!$G$8, BY555>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ555=\"\",BZ555=\"--\",ISBLANK(BZ555)),\"\",IF(BZ555>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ555<=Parameters!$E$9,BZ555>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ555<=Parameters!$F$9, BZ555>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ555<=Parameters!$G$9, BZ555>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA555=\"\",CA555=\"--\",ISBLANK(CA555)),\"\",IF(CA555<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA555>=Parameters!$E$10,CA555<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA555>=Parameters!$F$10, CA555<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA555>=Parameters!$G$10, CA555<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB555=\"\",CB555=\"--\",ISBLANK(CB555)),\"\",IF(CB555<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB555>=Parameters!$E$11,CB555<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB555>=Parameters!$F$11, CB555<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB555>=Parameters!$G$11, CB555<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO555=\"\",CO555=\"--\",ISBLANK(CO555)),\"\",IF(CO555<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO555>=Parameters!$E$13,CO555<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO555>=Parameters!$F$13, CO555<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO555>=Parameters!$G$13, CO555<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ555=\"\",CJ555=\"--\",ISBLANK(CJ555)),\"\",IF(CJ555='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ555<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ555>=Parameters!$E$14,CJ555<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ555>=Parameters!$F$14, CJ555<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ555>=Parameters!$G$14, CJ555<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK555=\"\",CK555=\"--\",ISBLANK(CK555)),\"\",IF(AND(CK555<Parameters!$E$15, CK555>=0), 'Risk Tables'!$C$44, IF(AND(CK555>=Parameters!$E$15,CK555<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK555>=Parameters!$F$15, CK555<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK555>=Parameters!$G$15, CK555<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM555=\"\",CM555=\"--\",ISBLANK(CM555)),\"\",IF(CM555>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM555<=Parameters!$E$16,CM555>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM555<=Parameters!$F$16, CM555>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM555<=Parameters!$G$16, CM555>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN555=\"\",CN555=\"--\",ISBLANK(CN555)),\"\",IF(CN555>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN555<=Parameters!$E$17,CN555>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN555<=Parameters!$F$17, CN555>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN555<=Parameters!$G$17, CN555>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL555=\"\",CL555=\"--\",ISBLANK(CL555)),\"\",IF(CL555>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL555<=Parameters!$E$18,CL555>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL555<=Parameters!$F$18, CL555>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL555<=Parameters!$G$18, CL555>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP555=\"\",CP555=\"--\",ISBLANK(CP555)),\"\",IF(CP555<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP555>=Parameters!$E$21,CP555<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP555>=Parameters!$F$21, CP555<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP555>=Parameters!$G$21, CP555<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ555=\"\",CQ555=\"--\",ISBLANK(CQ555)),\"\",IF(CQ555<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ555>=Parameters!$E$22,CQ555<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ555>=Parameters!$F$22, CQ555<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ555>=Parameters!$G$22, CQ555<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR555='Risk Tables'!$C$44,1,IF(CR555='Risk Tables'!$C$43,2,IF(CR555='Risk Tables'!$C$42, 3, IF(CR555='Risk Tables'!$C$41, 4, IF(CR555='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS555='Risk Tables'!$C$44,1,IF(CS555='Risk Tables'!$C$43,2,IF(CS555='Risk Tables'!$C$42, 3, IF(CS555='Risk Tables'!$C$41, 4, IF(CS555='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT555='Risk Tables'!$C$44,1,IF(CT555='Risk Tables'!$C$43,2,IF(CT555='Risk Tables'!$C$42, 3, IF(CT555='Risk Tables'!$C$41, 4, IF(CT555='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV555='Risk Tables'!$C$44,1,IF(CV555='Risk Tables'!$C$43,2,IF(CV555='Risk Tables'!$C$42, 3, IF(CV555='Risk Tables'!$C$41, 4, IF(CV555='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW555='Risk Tables'!$C$44,1,IF(CW555='Risk Tables'!$C$43,2,IF(CW555='Risk Tables'!$C$42, 3, IF(CW555='Risk Tables'!$C$41, 4, IF(CW555='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX555='Risk Tables'!$C$44,1,IF(CX555='Risk Tables'!$C$43,2,IF(CX555='Risk Tables'!$C$42, 3, IF(CX555='Risk Tables'!$C$41, 4, IF(CX555='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY555='Risk Tables'!$C$44,1,IF(CY555='Risk Tables'!$C$43,2,IF(CY555='Risk Tables'!$C$42, 3, IF(CY555='Risk Tables'!$C$41, 4, IF(CY555='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA555='Risk Tables'!$C$44,1,IF(DA555='Risk Tables'!$C$43,2,IF(DA555='Risk Tables'!$C$42, 3, IF(DA555='Risk Tables'!$C$41, 4, IF(DA555='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB555='Risk Tables'!$C$44,1,IF(DB555='Risk Tables'!$C$43,2,IF(DB555='Risk Tables'!$C$42, 3, IF(DB555='Risk Tables'!$C$41, 4, IF(DB555='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC555='Risk Tables'!$C$44,1,IF(DC555='Risk Tables'!$C$43,2,IF(DC555='Risk Tables'!$C$42, 3, IF(DC555='Risk Tables'!$C$41, 4, IF(DC555='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD555='Risk Tables'!$C$44,1,IF(DD555='Risk Tables'!$C$43,2,IF(DD555='Risk Tables'!$C$42, 3, IF(DD555='Risk Tables'!$C$41, 4, IF(DD555='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE555='Risk Tables'!$C$44,1,IF(DE555='Risk Tables'!$C$43,2,IF(DE555='Risk Tables'!$C$42, 3, IF(DE555='Risk Tables'!$C$41, 4, IF(DE555='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF555='Risk Tables'!$C$44,1,IF(DF555='Risk Tables'!$C$43,2,IF(DF555='Risk Tables'!$C$42, 3, IF(DF555='Risk Tables'!$C$41, 4, IF(DF555='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI555:DW555))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI555:DW555, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD555),\"\",((AD555*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P555,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V555),\"\",((V555*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P555,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO555),\"\",((AO555*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P555,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM555),\"\",((AM555*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P555,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI555),\"\",((AI555*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P555,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF555),\"\",((AF555*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P555,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR555),\"\",((AR555*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P555,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL555),\"\",((BL555*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P555,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM555),\"\",((BM555*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P555,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU555),\"\",((AU555*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P555,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW555),\"\",((AW555*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P555,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK555),\"\",(((BK555)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P555,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A556=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I556,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M556,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ556),ISBLANK(#REF!)),\"\",AZ556/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG556),ISBLANK(#REF!)),\"\",BG556/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG556),ISBLANK(AR556)),\"\",IF(AR556<0,'Risk Tables'!$C$46,BG556/AR556)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO556),ISBLANK(AR556)),\"\",IF(AR556<0,'Risk Tables'!$C$46,AO556/AR556)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU556/(#REF!+AU556),\"\")","v":""},"",{"$f":"IF(OR(CH556=\"\",ISBLANK(CH556)),\"\",IF(CH556>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH556<=Parameters!$E$4,CH556>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH556<=Parameters!$F$4, CH556>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH556<=Parameters!$G$4, CH556>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI556=\"\",CI556=\"--\",ISBLANK(CI556)),\"\",IF(CI556='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI556>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI556<=Parameters!$E$5,CI556>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI556<=Parameters!$F$5, CI556>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI556<=Parameters!$G$5, CI556>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG556=\"\",CG556=\"--\",ISBLANK(CG556)),\"\",IF(CG556>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG556<=Parameters!$E$6,CG556>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG556<=Parameters!$F$6, CG556>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG556<=Parameters!$G$6, CG556>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY556=\"\",BY556=\"--\",ISBLANK(BY556)),\"\",IF(BY556>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY556<=Parameters!$E$8,BY556>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY556<=Parameters!$F$8, BY556>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY556<=Parameters!$G$8, BY556>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ556=\"\",BZ556=\"--\",ISBLANK(BZ556)),\"\",IF(BZ556>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ556<=Parameters!$E$9,BZ556>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ556<=Parameters!$F$9, BZ556>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ556<=Parameters!$G$9, BZ556>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA556=\"\",CA556=\"--\",ISBLANK(CA556)),\"\",IF(CA556<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA556>=Parameters!$E$10,CA556<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA556>=Parameters!$F$10, CA556<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA556>=Parameters!$G$10, CA556<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB556=\"\",CB556=\"--\",ISBLANK(CB556)),\"\",IF(CB556<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB556>=Parameters!$E$11,CB556<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB556>=Parameters!$F$11, CB556<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB556>=Parameters!$G$11, CB556<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO556=\"\",CO556=\"--\",ISBLANK(CO556)),\"\",IF(CO556<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO556>=Parameters!$E$13,CO556<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO556>=Parameters!$F$13, CO556<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO556>=Parameters!$G$13, CO556<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ556=\"\",CJ556=\"--\",ISBLANK(CJ556)),\"\",IF(CJ556='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ556<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ556>=Parameters!$E$14,CJ556<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ556>=Parameters!$F$14, CJ556<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ556>=Parameters!$G$14, CJ556<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK556=\"\",CK556=\"--\",ISBLANK(CK556)),\"\",IF(AND(CK556<Parameters!$E$15, CK556>=0), 'Risk Tables'!$C$44, IF(AND(CK556>=Parameters!$E$15,CK556<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK556>=Parameters!$F$15, CK556<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK556>=Parameters!$G$15, CK556<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM556=\"\",CM556=\"--\",ISBLANK(CM556)),\"\",IF(CM556>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM556<=Parameters!$E$16,CM556>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM556<=Parameters!$F$16, CM556>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM556<=Parameters!$G$16, CM556>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN556=\"\",CN556=\"--\",ISBLANK(CN556)),\"\",IF(CN556>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN556<=Parameters!$E$17,CN556>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN556<=Parameters!$F$17, CN556>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN556<=Parameters!$G$17, CN556>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL556=\"\",CL556=\"--\",ISBLANK(CL556)),\"\",IF(CL556>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL556<=Parameters!$E$18,CL556>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL556<=Parameters!$F$18, CL556>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL556<=Parameters!$G$18, CL556>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP556=\"\",CP556=\"--\",ISBLANK(CP556)),\"\",IF(CP556<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP556>=Parameters!$E$21,CP556<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP556>=Parameters!$F$21, CP556<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP556>=Parameters!$G$21, CP556<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ556=\"\",CQ556=\"--\",ISBLANK(CQ556)),\"\",IF(CQ556<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ556>=Parameters!$E$22,CQ556<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ556>=Parameters!$F$22, CQ556<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ556>=Parameters!$G$22, CQ556<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR556='Risk Tables'!$C$44,1,IF(CR556='Risk Tables'!$C$43,2,IF(CR556='Risk Tables'!$C$42, 3, IF(CR556='Risk Tables'!$C$41, 4, IF(CR556='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS556='Risk Tables'!$C$44,1,IF(CS556='Risk Tables'!$C$43,2,IF(CS556='Risk Tables'!$C$42, 3, IF(CS556='Risk Tables'!$C$41, 4, IF(CS556='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT556='Risk Tables'!$C$44,1,IF(CT556='Risk Tables'!$C$43,2,IF(CT556='Risk Tables'!$C$42, 3, IF(CT556='Risk Tables'!$C$41, 4, IF(CT556='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV556='Risk Tables'!$C$44,1,IF(CV556='Risk Tables'!$C$43,2,IF(CV556='Risk Tables'!$C$42, 3, IF(CV556='Risk Tables'!$C$41, 4, IF(CV556='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW556='Risk Tables'!$C$44,1,IF(CW556='Risk Tables'!$C$43,2,IF(CW556='Risk Tables'!$C$42, 3, IF(CW556='Risk Tables'!$C$41, 4, IF(CW556='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX556='Risk Tables'!$C$44,1,IF(CX556='Risk Tables'!$C$43,2,IF(CX556='Risk Tables'!$C$42, 3, IF(CX556='Risk Tables'!$C$41, 4, IF(CX556='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY556='Risk Tables'!$C$44,1,IF(CY556='Risk Tables'!$C$43,2,IF(CY556='Risk Tables'!$C$42, 3, IF(CY556='Risk Tables'!$C$41, 4, IF(CY556='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA556='Risk Tables'!$C$44,1,IF(DA556='Risk Tables'!$C$43,2,IF(DA556='Risk Tables'!$C$42, 3, IF(DA556='Risk Tables'!$C$41, 4, IF(DA556='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB556='Risk Tables'!$C$44,1,IF(DB556='Risk Tables'!$C$43,2,IF(DB556='Risk Tables'!$C$42, 3, IF(DB556='Risk Tables'!$C$41, 4, IF(DB556='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC556='Risk Tables'!$C$44,1,IF(DC556='Risk Tables'!$C$43,2,IF(DC556='Risk Tables'!$C$42, 3, IF(DC556='Risk Tables'!$C$41, 4, IF(DC556='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD556='Risk Tables'!$C$44,1,IF(DD556='Risk Tables'!$C$43,2,IF(DD556='Risk Tables'!$C$42, 3, IF(DD556='Risk Tables'!$C$41, 4, IF(DD556='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE556='Risk Tables'!$C$44,1,IF(DE556='Risk Tables'!$C$43,2,IF(DE556='Risk Tables'!$C$42, 3, IF(DE556='Risk Tables'!$C$41, 4, IF(DE556='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF556='Risk Tables'!$C$44,1,IF(DF556='Risk Tables'!$C$43,2,IF(DF556='Risk Tables'!$C$42, 3, IF(DF556='Risk Tables'!$C$41, 4, IF(DF556='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI556:DW556))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI556:DW556, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD556),\"\",((AD556*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P556,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V556),\"\",((V556*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P556,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO556),\"\",((AO556*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P556,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM556),\"\",((AM556*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P556,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI556),\"\",((AI556*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P556,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF556),\"\",((AF556*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P556,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR556),\"\",((AR556*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P556,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL556),\"\",((BL556*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P556,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM556),\"\",((BM556*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P556,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU556),\"\",((AU556*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P556,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW556),\"\",((AW556*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P556,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK556),\"\",(((BK556)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P556,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A557=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I557,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M557,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ557),ISBLANK(#REF!)),\"\",AZ557/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG557),ISBLANK(#REF!)),\"\",BG557/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG557),ISBLANK(AR557)),\"\",IF(AR557<0,'Risk Tables'!$C$46,BG557/AR557)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO557),ISBLANK(AR557)),\"\",IF(AR557<0,'Risk Tables'!$C$46,AO557/AR557)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU557/(#REF!+AU557),\"\")","v":""},"",{"$f":"IF(OR(CH557=\"\",ISBLANK(CH557)),\"\",IF(CH557>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH557<=Parameters!$E$4,CH557>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH557<=Parameters!$F$4, CH557>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH557<=Parameters!$G$4, CH557>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI557=\"\",CI557=\"--\",ISBLANK(CI557)),\"\",IF(CI557='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI557>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI557<=Parameters!$E$5,CI557>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI557<=Parameters!$F$5, CI557>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI557<=Parameters!$G$5, CI557>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG557=\"\",CG557=\"--\",ISBLANK(CG557)),\"\",IF(CG557>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG557<=Parameters!$E$6,CG557>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG557<=Parameters!$F$6, CG557>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG557<=Parameters!$G$6, CG557>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY557=\"\",BY557=\"--\",ISBLANK(BY557)),\"\",IF(BY557>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY557<=Parameters!$E$8,BY557>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY557<=Parameters!$F$8, BY557>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY557<=Parameters!$G$8, BY557>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ557=\"\",BZ557=\"--\",ISBLANK(BZ557)),\"\",IF(BZ557>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ557<=Parameters!$E$9,BZ557>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ557<=Parameters!$F$9, BZ557>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ557<=Parameters!$G$9, BZ557>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA557=\"\",CA557=\"--\",ISBLANK(CA557)),\"\",IF(CA557<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA557>=Parameters!$E$10,CA557<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA557>=Parameters!$F$10, CA557<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA557>=Parameters!$G$10, CA557<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB557=\"\",CB557=\"--\",ISBLANK(CB557)),\"\",IF(CB557<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB557>=Parameters!$E$11,CB557<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB557>=Parameters!$F$11, CB557<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB557>=Parameters!$G$11, CB557<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO557=\"\",CO557=\"--\",ISBLANK(CO557)),\"\",IF(CO557<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO557>=Parameters!$E$13,CO557<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO557>=Parameters!$F$13, CO557<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO557>=Parameters!$G$13, CO557<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ557=\"\",CJ557=\"--\",ISBLANK(CJ557)),\"\",IF(CJ557='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ557<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ557>=Parameters!$E$14,CJ557<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ557>=Parameters!$F$14, CJ557<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ557>=Parameters!$G$14, CJ557<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK557=\"\",CK557=\"--\",ISBLANK(CK557)),\"\",IF(AND(CK557<Parameters!$E$15, CK557>=0), 'Risk Tables'!$C$44, IF(AND(CK557>=Parameters!$E$15,CK557<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK557>=Parameters!$F$15, CK557<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK557>=Parameters!$G$15, CK557<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM557=\"\",CM557=\"--\",ISBLANK(CM557)),\"\",IF(CM557>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM557<=Parameters!$E$16,CM557>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM557<=Parameters!$F$16, CM557>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM557<=Parameters!$G$16, CM557>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN557=\"\",CN557=\"--\",ISBLANK(CN557)),\"\",IF(CN557>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN557<=Parameters!$E$17,CN557>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN557<=Parameters!$F$17, CN557>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN557<=Parameters!$G$17, CN557>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL557=\"\",CL557=\"--\",ISBLANK(CL557)),\"\",IF(CL557>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL557<=Parameters!$E$18,CL557>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL557<=Parameters!$F$18, CL557>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL557<=Parameters!$G$18, CL557>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP557=\"\",CP557=\"--\",ISBLANK(CP557)),\"\",IF(CP557<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP557>=Parameters!$E$21,CP557<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP557>=Parameters!$F$21, CP557<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP557>=Parameters!$G$21, CP557<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ557=\"\",CQ557=\"--\",ISBLANK(CQ557)),\"\",IF(CQ557<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ557>=Parameters!$E$22,CQ557<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ557>=Parameters!$F$22, CQ557<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ557>=Parameters!$G$22, CQ557<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR557='Risk Tables'!$C$44,1,IF(CR557='Risk Tables'!$C$43,2,IF(CR557='Risk Tables'!$C$42, 3, IF(CR557='Risk Tables'!$C$41, 4, IF(CR557='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS557='Risk Tables'!$C$44,1,IF(CS557='Risk Tables'!$C$43,2,IF(CS557='Risk Tables'!$C$42, 3, IF(CS557='Risk Tables'!$C$41, 4, IF(CS557='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT557='Risk Tables'!$C$44,1,IF(CT557='Risk Tables'!$C$43,2,IF(CT557='Risk Tables'!$C$42, 3, IF(CT557='Risk Tables'!$C$41, 4, IF(CT557='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV557='Risk Tables'!$C$44,1,IF(CV557='Risk Tables'!$C$43,2,IF(CV557='Risk Tables'!$C$42, 3, IF(CV557='Risk Tables'!$C$41, 4, IF(CV557='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW557='Risk Tables'!$C$44,1,IF(CW557='Risk Tables'!$C$43,2,IF(CW557='Risk Tables'!$C$42, 3, IF(CW557='Risk Tables'!$C$41, 4, IF(CW557='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX557='Risk Tables'!$C$44,1,IF(CX557='Risk Tables'!$C$43,2,IF(CX557='Risk Tables'!$C$42, 3, IF(CX557='Risk Tables'!$C$41, 4, IF(CX557='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY557='Risk Tables'!$C$44,1,IF(CY557='Risk Tables'!$C$43,2,IF(CY557='Risk Tables'!$C$42, 3, IF(CY557='Risk Tables'!$C$41, 4, IF(CY557='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA557='Risk Tables'!$C$44,1,IF(DA557='Risk Tables'!$C$43,2,IF(DA557='Risk Tables'!$C$42, 3, IF(DA557='Risk Tables'!$C$41, 4, IF(DA557='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB557='Risk Tables'!$C$44,1,IF(DB557='Risk Tables'!$C$43,2,IF(DB557='Risk Tables'!$C$42, 3, IF(DB557='Risk Tables'!$C$41, 4, IF(DB557='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC557='Risk Tables'!$C$44,1,IF(DC557='Risk Tables'!$C$43,2,IF(DC557='Risk Tables'!$C$42, 3, IF(DC557='Risk Tables'!$C$41, 4, IF(DC557='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD557='Risk Tables'!$C$44,1,IF(DD557='Risk Tables'!$C$43,2,IF(DD557='Risk Tables'!$C$42, 3, IF(DD557='Risk Tables'!$C$41, 4, IF(DD557='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE557='Risk Tables'!$C$44,1,IF(DE557='Risk Tables'!$C$43,2,IF(DE557='Risk Tables'!$C$42, 3, IF(DE557='Risk Tables'!$C$41, 4, IF(DE557='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF557='Risk Tables'!$C$44,1,IF(DF557='Risk Tables'!$C$43,2,IF(DF557='Risk Tables'!$C$42, 3, IF(DF557='Risk Tables'!$C$41, 4, IF(DF557='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI557:DW557))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI557:DW557, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD557),\"\",((AD557*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P557,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V557),\"\",((V557*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P557,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO557),\"\",((AO557*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P557,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM557),\"\",((AM557*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P557,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI557),\"\",((AI557*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P557,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF557),\"\",((AF557*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P557,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR557),\"\",((AR557*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P557,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL557),\"\",((BL557*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P557,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM557),\"\",((BM557*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P557,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU557),\"\",((AU557*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P557,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW557),\"\",((AW557*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P557,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK557),\"\",(((BK557)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P557,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A558=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I558,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M558,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ558),ISBLANK(#REF!)),\"\",AZ558/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG558),ISBLANK(#REF!)),\"\",BG558/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG558),ISBLANK(AR558)),\"\",IF(AR558<0,'Risk Tables'!$C$46,BG558/AR558)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO558),ISBLANK(AR558)),\"\",IF(AR558<0,'Risk Tables'!$C$46,AO558/AR558)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU558/(#REF!+AU558),\"\")","v":""},"",{"$f":"IF(OR(CH558=\"\",ISBLANK(CH558)),\"\",IF(CH558>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH558<=Parameters!$E$4,CH558>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH558<=Parameters!$F$4, CH558>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH558<=Parameters!$G$4, CH558>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI558=\"\",CI558=\"--\",ISBLANK(CI558)),\"\",IF(CI558='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI558>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI558<=Parameters!$E$5,CI558>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI558<=Parameters!$F$5, CI558>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI558<=Parameters!$G$5, CI558>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG558=\"\",CG558=\"--\",ISBLANK(CG558)),\"\",IF(CG558>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG558<=Parameters!$E$6,CG558>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG558<=Parameters!$F$6, CG558>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG558<=Parameters!$G$6, CG558>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY558=\"\",BY558=\"--\",ISBLANK(BY558)),\"\",IF(BY558>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY558<=Parameters!$E$8,BY558>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY558<=Parameters!$F$8, BY558>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY558<=Parameters!$G$8, BY558>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ558=\"\",BZ558=\"--\",ISBLANK(BZ558)),\"\",IF(BZ558>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ558<=Parameters!$E$9,BZ558>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ558<=Parameters!$F$9, BZ558>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ558<=Parameters!$G$9, BZ558>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA558=\"\",CA558=\"--\",ISBLANK(CA558)),\"\",IF(CA558<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA558>=Parameters!$E$10,CA558<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA558>=Parameters!$F$10, CA558<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA558>=Parameters!$G$10, CA558<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB558=\"\",CB558=\"--\",ISBLANK(CB558)),\"\",IF(CB558<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB558>=Parameters!$E$11,CB558<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB558>=Parameters!$F$11, CB558<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB558>=Parameters!$G$11, CB558<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO558=\"\",CO558=\"--\",ISBLANK(CO558)),\"\",IF(CO558<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO558>=Parameters!$E$13,CO558<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO558>=Parameters!$F$13, CO558<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO558>=Parameters!$G$13, CO558<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ558=\"\",CJ558=\"--\",ISBLANK(CJ558)),\"\",IF(CJ558='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ558<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ558>=Parameters!$E$14,CJ558<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ558>=Parameters!$F$14, CJ558<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ558>=Parameters!$G$14, CJ558<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK558=\"\",CK558=\"--\",ISBLANK(CK558)),\"\",IF(AND(CK558<Parameters!$E$15, CK558>=0), 'Risk Tables'!$C$44, IF(AND(CK558>=Parameters!$E$15,CK558<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK558>=Parameters!$F$15, CK558<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK558>=Parameters!$G$15, CK558<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM558=\"\",CM558=\"--\",ISBLANK(CM558)),\"\",IF(CM558>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM558<=Parameters!$E$16,CM558>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM558<=Parameters!$F$16, CM558>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM558<=Parameters!$G$16, CM558>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN558=\"\",CN558=\"--\",ISBLANK(CN558)),\"\",IF(CN558>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN558<=Parameters!$E$17,CN558>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN558<=Parameters!$F$17, CN558>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN558<=Parameters!$G$17, CN558>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL558=\"\",CL558=\"--\",ISBLANK(CL558)),\"\",IF(CL558>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL558<=Parameters!$E$18,CL558>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL558<=Parameters!$F$18, CL558>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL558<=Parameters!$G$18, CL558>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP558=\"\",CP558=\"--\",ISBLANK(CP558)),\"\",IF(CP558<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP558>=Parameters!$E$21,CP558<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP558>=Parameters!$F$21, CP558<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP558>=Parameters!$G$21, CP558<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ558=\"\",CQ558=\"--\",ISBLANK(CQ558)),\"\",IF(CQ558<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ558>=Parameters!$E$22,CQ558<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ558>=Parameters!$F$22, CQ558<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ558>=Parameters!$G$22, CQ558<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR558='Risk Tables'!$C$44,1,IF(CR558='Risk Tables'!$C$43,2,IF(CR558='Risk Tables'!$C$42, 3, IF(CR558='Risk Tables'!$C$41, 4, IF(CR558='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS558='Risk Tables'!$C$44,1,IF(CS558='Risk Tables'!$C$43,2,IF(CS558='Risk Tables'!$C$42, 3, IF(CS558='Risk Tables'!$C$41, 4, IF(CS558='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT558='Risk Tables'!$C$44,1,IF(CT558='Risk Tables'!$C$43,2,IF(CT558='Risk Tables'!$C$42, 3, IF(CT558='Risk Tables'!$C$41, 4, IF(CT558='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV558='Risk Tables'!$C$44,1,IF(CV558='Risk Tables'!$C$43,2,IF(CV558='Risk Tables'!$C$42, 3, IF(CV558='Risk Tables'!$C$41, 4, IF(CV558='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW558='Risk Tables'!$C$44,1,IF(CW558='Risk Tables'!$C$43,2,IF(CW558='Risk Tables'!$C$42, 3, IF(CW558='Risk Tables'!$C$41, 4, IF(CW558='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX558='Risk Tables'!$C$44,1,IF(CX558='Risk Tables'!$C$43,2,IF(CX558='Risk Tables'!$C$42, 3, IF(CX558='Risk Tables'!$C$41, 4, IF(CX558='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY558='Risk Tables'!$C$44,1,IF(CY558='Risk Tables'!$C$43,2,IF(CY558='Risk Tables'!$C$42, 3, IF(CY558='Risk Tables'!$C$41, 4, IF(CY558='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA558='Risk Tables'!$C$44,1,IF(DA558='Risk Tables'!$C$43,2,IF(DA558='Risk Tables'!$C$42, 3, IF(DA558='Risk Tables'!$C$41, 4, IF(DA558='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB558='Risk Tables'!$C$44,1,IF(DB558='Risk Tables'!$C$43,2,IF(DB558='Risk Tables'!$C$42, 3, IF(DB558='Risk Tables'!$C$41, 4, IF(DB558='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC558='Risk Tables'!$C$44,1,IF(DC558='Risk Tables'!$C$43,2,IF(DC558='Risk Tables'!$C$42, 3, IF(DC558='Risk Tables'!$C$41, 4, IF(DC558='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD558='Risk Tables'!$C$44,1,IF(DD558='Risk Tables'!$C$43,2,IF(DD558='Risk Tables'!$C$42, 3, IF(DD558='Risk Tables'!$C$41, 4, IF(DD558='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE558='Risk Tables'!$C$44,1,IF(DE558='Risk Tables'!$C$43,2,IF(DE558='Risk Tables'!$C$42, 3, IF(DE558='Risk Tables'!$C$41, 4, IF(DE558='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF558='Risk Tables'!$C$44,1,IF(DF558='Risk Tables'!$C$43,2,IF(DF558='Risk Tables'!$C$42, 3, IF(DF558='Risk Tables'!$C$41, 4, IF(DF558='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI558:DW558))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI558:DW558, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD558),\"\",((AD558*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P558,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V558),\"\",((V558*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P558,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO558),\"\",((AO558*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P558,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM558),\"\",((AM558*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P558,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI558),\"\",((AI558*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P558,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF558),\"\",((AF558*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P558,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR558),\"\",((AR558*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P558,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL558),\"\",((BL558*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P558,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM558),\"\",((BM558*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P558,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU558),\"\",((AU558*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P558,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW558),\"\",((AW558*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P558,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK558),\"\",(((BK558)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P558,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A559=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I559,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M559,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ559),ISBLANK(#REF!)),\"\",AZ559/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG559),ISBLANK(#REF!)),\"\",BG559/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG559),ISBLANK(AR559)),\"\",IF(AR559<0,'Risk Tables'!$C$46,BG559/AR559)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO559),ISBLANK(AR559)),\"\",IF(AR559<0,'Risk Tables'!$C$46,AO559/AR559)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU559/(#REF!+AU559),\"\")","v":""},"",{"$f":"IF(OR(CH559=\"\",ISBLANK(CH559)),\"\",IF(CH559>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH559<=Parameters!$E$4,CH559>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH559<=Parameters!$F$4, CH559>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH559<=Parameters!$G$4, CH559>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI559=\"\",CI559=\"--\",ISBLANK(CI559)),\"\",IF(CI559='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI559>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI559<=Parameters!$E$5,CI559>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI559<=Parameters!$F$5, CI559>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI559<=Parameters!$G$5, CI559>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG559=\"\",CG559=\"--\",ISBLANK(CG559)),\"\",IF(CG559>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG559<=Parameters!$E$6,CG559>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG559<=Parameters!$F$6, CG559>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG559<=Parameters!$G$6, CG559>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY559=\"\",BY559=\"--\",ISBLANK(BY559)),\"\",IF(BY559>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY559<=Parameters!$E$8,BY559>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY559<=Parameters!$F$8, BY559>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY559<=Parameters!$G$8, BY559>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ559=\"\",BZ559=\"--\",ISBLANK(BZ559)),\"\",IF(BZ559>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ559<=Parameters!$E$9,BZ559>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ559<=Parameters!$F$9, BZ559>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ559<=Parameters!$G$9, BZ559>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA559=\"\",CA559=\"--\",ISBLANK(CA559)),\"\",IF(CA559<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA559>=Parameters!$E$10,CA559<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA559>=Parameters!$F$10, CA559<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA559>=Parameters!$G$10, CA559<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB559=\"\",CB559=\"--\",ISBLANK(CB559)),\"\",IF(CB559<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB559>=Parameters!$E$11,CB559<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB559>=Parameters!$F$11, CB559<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB559>=Parameters!$G$11, CB559<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO559=\"\",CO559=\"--\",ISBLANK(CO559)),\"\",IF(CO559<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO559>=Parameters!$E$13,CO559<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO559>=Parameters!$F$13, CO559<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO559>=Parameters!$G$13, CO559<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ559=\"\",CJ559=\"--\",ISBLANK(CJ559)),\"\",IF(CJ559='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ559<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ559>=Parameters!$E$14,CJ559<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ559>=Parameters!$F$14, CJ559<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ559>=Parameters!$G$14, CJ559<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK559=\"\",CK559=\"--\",ISBLANK(CK559)),\"\",IF(AND(CK559<Parameters!$E$15, CK559>=0), 'Risk Tables'!$C$44, IF(AND(CK559>=Parameters!$E$15,CK559<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK559>=Parameters!$F$15, CK559<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK559>=Parameters!$G$15, CK559<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM559=\"\",CM559=\"--\",ISBLANK(CM559)),\"\",IF(CM559>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM559<=Parameters!$E$16,CM559>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM559<=Parameters!$F$16, CM559>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM559<=Parameters!$G$16, CM559>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN559=\"\",CN559=\"--\",ISBLANK(CN559)),\"\",IF(CN559>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN559<=Parameters!$E$17,CN559>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN559<=Parameters!$F$17, CN559>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN559<=Parameters!$G$17, CN559>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL559=\"\",CL559=\"--\",ISBLANK(CL559)),\"\",IF(CL559>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL559<=Parameters!$E$18,CL559>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL559<=Parameters!$F$18, CL559>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL559<=Parameters!$G$18, CL559>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP559=\"\",CP559=\"--\",ISBLANK(CP559)),\"\",IF(CP559<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP559>=Parameters!$E$21,CP559<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP559>=Parameters!$F$21, CP559<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP559>=Parameters!$G$21, CP559<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ559=\"\",CQ559=\"--\",ISBLANK(CQ559)),\"\",IF(CQ559<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ559>=Parameters!$E$22,CQ559<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ559>=Parameters!$F$22, CQ559<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ559>=Parameters!$G$22, CQ559<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR559='Risk Tables'!$C$44,1,IF(CR559='Risk Tables'!$C$43,2,IF(CR559='Risk Tables'!$C$42, 3, IF(CR559='Risk Tables'!$C$41, 4, IF(CR559='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS559='Risk Tables'!$C$44,1,IF(CS559='Risk Tables'!$C$43,2,IF(CS559='Risk Tables'!$C$42, 3, IF(CS559='Risk Tables'!$C$41, 4, IF(CS559='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT559='Risk Tables'!$C$44,1,IF(CT559='Risk Tables'!$C$43,2,IF(CT559='Risk Tables'!$C$42, 3, IF(CT559='Risk Tables'!$C$41, 4, IF(CT559='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV559='Risk Tables'!$C$44,1,IF(CV559='Risk Tables'!$C$43,2,IF(CV559='Risk Tables'!$C$42, 3, IF(CV559='Risk Tables'!$C$41, 4, IF(CV559='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW559='Risk Tables'!$C$44,1,IF(CW559='Risk Tables'!$C$43,2,IF(CW559='Risk Tables'!$C$42, 3, IF(CW559='Risk Tables'!$C$41, 4, IF(CW559='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX559='Risk Tables'!$C$44,1,IF(CX559='Risk Tables'!$C$43,2,IF(CX559='Risk Tables'!$C$42, 3, IF(CX559='Risk Tables'!$C$41, 4, IF(CX559='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY559='Risk Tables'!$C$44,1,IF(CY559='Risk Tables'!$C$43,2,IF(CY559='Risk Tables'!$C$42, 3, IF(CY559='Risk Tables'!$C$41, 4, IF(CY559='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA559='Risk Tables'!$C$44,1,IF(DA559='Risk Tables'!$C$43,2,IF(DA559='Risk Tables'!$C$42, 3, IF(DA559='Risk Tables'!$C$41, 4, IF(DA559='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB559='Risk Tables'!$C$44,1,IF(DB559='Risk Tables'!$C$43,2,IF(DB559='Risk Tables'!$C$42, 3, IF(DB559='Risk Tables'!$C$41, 4, IF(DB559='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC559='Risk Tables'!$C$44,1,IF(DC559='Risk Tables'!$C$43,2,IF(DC559='Risk Tables'!$C$42, 3, IF(DC559='Risk Tables'!$C$41, 4, IF(DC559='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD559='Risk Tables'!$C$44,1,IF(DD559='Risk Tables'!$C$43,2,IF(DD559='Risk Tables'!$C$42, 3, IF(DD559='Risk Tables'!$C$41, 4, IF(DD559='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE559='Risk Tables'!$C$44,1,IF(DE559='Risk Tables'!$C$43,2,IF(DE559='Risk Tables'!$C$42, 3, IF(DE559='Risk Tables'!$C$41, 4, IF(DE559='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF559='Risk Tables'!$C$44,1,IF(DF559='Risk Tables'!$C$43,2,IF(DF559='Risk Tables'!$C$42, 3, IF(DF559='Risk Tables'!$C$41, 4, IF(DF559='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI559:DW559))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI559:DW559, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD559),\"\",((AD559*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P559,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V559),\"\",((V559*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P559,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO559),\"\",((AO559*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P559,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM559),\"\",((AM559*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P559,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI559),\"\",((AI559*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P559,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF559),\"\",((AF559*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P559,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR559),\"\",((AR559*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P559,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL559),\"\",((BL559*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P559,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM559),\"\",((BM559*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P559,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU559),\"\",((AU559*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P559,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW559),\"\",((AW559*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P559,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK559),\"\",(((BK559)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P559,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A560=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I560,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M560,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ560),ISBLANK(#REF!)),\"\",AZ560/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG560),ISBLANK(#REF!)),\"\",BG560/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG560),ISBLANK(AR560)),\"\",IF(AR560<0,'Risk Tables'!$C$46,BG560/AR560)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO560),ISBLANK(AR560)),\"\",IF(AR560<0,'Risk Tables'!$C$46,AO560/AR560)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU560/(#REF!+AU560),\"\")","v":""},"",{"$f":"IF(OR(CH560=\"\",ISBLANK(CH560)),\"\",IF(CH560>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH560<=Parameters!$E$4,CH560>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH560<=Parameters!$F$4, CH560>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH560<=Parameters!$G$4, CH560>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI560=\"\",CI560=\"--\",ISBLANK(CI560)),\"\",IF(CI560='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI560>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI560<=Parameters!$E$5,CI560>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI560<=Parameters!$F$5, CI560>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI560<=Parameters!$G$5, CI560>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG560=\"\",CG560=\"--\",ISBLANK(CG560)),\"\",IF(CG560>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG560<=Parameters!$E$6,CG560>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG560<=Parameters!$F$6, CG560>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG560<=Parameters!$G$6, CG560>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY560=\"\",BY560=\"--\",ISBLANK(BY560)),\"\",IF(BY560>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY560<=Parameters!$E$8,BY560>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY560<=Parameters!$F$8, BY560>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY560<=Parameters!$G$8, BY560>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ560=\"\",BZ560=\"--\",ISBLANK(BZ560)),\"\",IF(BZ560>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ560<=Parameters!$E$9,BZ560>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ560<=Parameters!$F$9, BZ560>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ560<=Parameters!$G$9, BZ560>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA560=\"\",CA560=\"--\",ISBLANK(CA560)),\"\",IF(CA560<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA560>=Parameters!$E$10,CA560<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA560>=Parameters!$F$10, CA560<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA560>=Parameters!$G$10, CA560<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB560=\"\",CB560=\"--\",ISBLANK(CB560)),\"\",IF(CB560<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB560>=Parameters!$E$11,CB560<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB560>=Parameters!$F$11, CB560<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB560>=Parameters!$G$11, CB560<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO560=\"\",CO560=\"--\",ISBLANK(CO560)),\"\",IF(CO560<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO560>=Parameters!$E$13,CO560<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO560>=Parameters!$F$13, CO560<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO560>=Parameters!$G$13, CO560<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ560=\"\",CJ560=\"--\",ISBLANK(CJ560)),\"\",IF(CJ560='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ560<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ560>=Parameters!$E$14,CJ560<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ560>=Parameters!$F$14, CJ560<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ560>=Parameters!$G$14, CJ560<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK560=\"\",CK560=\"--\",ISBLANK(CK560)),\"\",IF(AND(CK560<Parameters!$E$15, CK560>=0), 'Risk Tables'!$C$44, IF(AND(CK560>=Parameters!$E$15,CK560<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK560>=Parameters!$F$15, CK560<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK560>=Parameters!$G$15, CK560<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM560=\"\",CM560=\"--\",ISBLANK(CM560)),\"\",IF(CM560>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM560<=Parameters!$E$16,CM560>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM560<=Parameters!$F$16, CM560>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM560<=Parameters!$G$16, CM560>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN560=\"\",CN560=\"--\",ISBLANK(CN560)),\"\",IF(CN560>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN560<=Parameters!$E$17,CN560>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN560<=Parameters!$F$17, CN560>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN560<=Parameters!$G$17, CN560>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL560=\"\",CL560=\"--\",ISBLANK(CL560)),\"\",IF(CL560>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL560<=Parameters!$E$18,CL560>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL560<=Parameters!$F$18, CL560>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL560<=Parameters!$G$18, CL560>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP560=\"\",CP560=\"--\",ISBLANK(CP560)),\"\",IF(CP560<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP560>=Parameters!$E$21,CP560<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP560>=Parameters!$F$21, CP560<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP560>=Parameters!$G$21, CP560<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ560=\"\",CQ560=\"--\",ISBLANK(CQ560)),\"\",IF(CQ560<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ560>=Parameters!$E$22,CQ560<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ560>=Parameters!$F$22, CQ560<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ560>=Parameters!$G$22, CQ560<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR560='Risk Tables'!$C$44,1,IF(CR560='Risk Tables'!$C$43,2,IF(CR560='Risk Tables'!$C$42, 3, IF(CR560='Risk Tables'!$C$41, 4, IF(CR560='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS560='Risk Tables'!$C$44,1,IF(CS560='Risk Tables'!$C$43,2,IF(CS560='Risk Tables'!$C$42, 3, IF(CS560='Risk Tables'!$C$41, 4, IF(CS560='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT560='Risk Tables'!$C$44,1,IF(CT560='Risk Tables'!$C$43,2,IF(CT560='Risk Tables'!$C$42, 3, IF(CT560='Risk Tables'!$C$41, 4, IF(CT560='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV560='Risk Tables'!$C$44,1,IF(CV560='Risk Tables'!$C$43,2,IF(CV560='Risk Tables'!$C$42, 3, IF(CV560='Risk Tables'!$C$41, 4, IF(CV560='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW560='Risk Tables'!$C$44,1,IF(CW560='Risk Tables'!$C$43,2,IF(CW560='Risk Tables'!$C$42, 3, IF(CW560='Risk Tables'!$C$41, 4, IF(CW560='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX560='Risk Tables'!$C$44,1,IF(CX560='Risk Tables'!$C$43,2,IF(CX560='Risk Tables'!$C$42, 3, IF(CX560='Risk Tables'!$C$41, 4, IF(CX560='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY560='Risk Tables'!$C$44,1,IF(CY560='Risk Tables'!$C$43,2,IF(CY560='Risk Tables'!$C$42, 3, IF(CY560='Risk Tables'!$C$41, 4, IF(CY560='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA560='Risk Tables'!$C$44,1,IF(DA560='Risk Tables'!$C$43,2,IF(DA560='Risk Tables'!$C$42, 3, IF(DA560='Risk Tables'!$C$41, 4, IF(DA560='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB560='Risk Tables'!$C$44,1,IF(DB560='Risk Tables'!$C$43,2,IF(DB560='Risk Tables'!$C$42, 3, IF(DB560='Risk Tables'!$C$41, 4, IF(DB560='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC560='Risk Tables'!$C$44,1,IF(DC560='Risk Tables'!$C$43,2,IF(DC560='Risk Tables'!$C$42, 3, IF(DC560='Risk Tables'!$C$41, 4, IF(DC560='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD560='Risk Tables'!$C$44,1,IF(DD560='Risk Tables'!$C$43,2,IF(DD560='Risk Tables'!$C$42, 3, IF(DD560='Risk Tables'!$C$41, 4, IF(DD560='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE560='Risk Tables'!$C$44,1,IF(DE560='Risk Tables'!$C$43,2,IF(DE560='Risk Tables'!$C$42, 3, IF(DE560='Risk Tables'!$C$41, 4, IF(DE560='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF560='Risk Tables'!$C$44,1,IF(DF560='Risk Tables'!$C$43,2,IF(DF560='Risk Tables'!$C$42, 3, IF(DF560='Risk Tables'!$C$41, 4, IF(DF560='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI560:DW560))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI560:DW560, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD560),\"\",((AD560*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P560,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V560),\"\",((V560*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P560,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO560),\"\",((AO560*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P560,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM560),\"\",((AM560*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P560,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI560),\"\",((AI560*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P560,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF560),\"\",((AF560*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P560,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR560),\"\",((AR560*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P560,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL560),\"\",((BL560*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P560,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM560),\"\",((BM560*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P560,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU560),\"\",((AU560*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P560,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW560),\"\",((AW560*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P560,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK560),\"\",(((BK560)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P560,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A561=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I561,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M561,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ561),ISBLANK(#REF!)),\"\",AZ561/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG561),ISBLANK(#REF!)),\"\",BG561/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG561),ISBLANK(AR561)),\"\",IF(AR561<0,'Risk Tables'!$C$46,BG561/AR561)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO561),ISBLANK(AR561)),\"\",IF(AR561<0,'Risk Tables'!$C$46,AO561/AR561)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU561/(#REF!+AU561),\"\")","v":""},"",{"$f":"IF(OR(CH561=\"\",ISBLANK(CH561)),\"\",IF(CH561>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH561<=Parameters!$E$4,CH561>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH561<=Parameters!$F$4, CH561>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH561<=Parameters!$G$4, CH561>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI561=\"\",CI561=\"--\",ISBLANK(CI561)),\"\",IF(CI561='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI561>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI561<=Parameters!$E$5,CI561>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI561<=Parameters!$F$5, CI561>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI561<=Parameters!$G$5, CI561>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG561=\"\",CG561=\"--\",ISBLANK(CG561)),\"\",IF(CG561>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG561<=Parameters!$E$6,CG561>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG561<=Parameters!$F$6, CG561>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG561<=Parameters!$G$6, CG561>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY561=\"\",BY561=\"--\",ISBLANK(BY561)),\"\",IF(BY561>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY561<=Parameters!$E$8,BY561>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY561<=Parameters!$F$8, BY561>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY561<=Parameters!$G$8, BY561>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ561=\"\",BZ561=\"--\",ISBLANK(BZ561)),\"\",IF(BZ561>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ561<=Parameters!$E$9,BZ561>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ561<=Parameters!$F$9, BZ561>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ561<=Parameters!$G$9, BZ561>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA561=\"\",CA561=\"--\",ISBLANK(CA561)),\"\",IF(CA561<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA561>=Parameters!$E$10,CA561<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA561>=Parameters!$F$10, CA561<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA561>=Parameters!$G$10, CA561<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB561=\"\",CB561=\"--\",ISBLANK(CB561)),\"\",IF(CB561<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB561>=Parameters!$E$11,CB561<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB561>=Parameters!$F$11, CB561<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB561>=Parameters!$G$11, CB561<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO561=\"\",CO561=\"--\",ISBLANK(CO561)),\"\",IF(CO561<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO561>=Parameters!$E$13,CO561<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO561>=Parameters!$F$13, CO561<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO561>=Parameters!$G$13, CO561<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ561=\"\",CJ561=\"--\",ISBLANK(CJ561)),\"\",IF(CJ561='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ561<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ561>=Parameters!$E$14,CJ561<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ561>=Parameters!$F$14, CJ561<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ561>=Parameters!$G$14, CJ561<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK561=\"\",CK561=\"--\",ISBLANK(CK561)),\"\",IF(AND(CK561<Parameters!$E$15, CK561>=0), 'Risk Tables'!$C$44, IF(AND(CK561>=Parameters!$E$15,CK561<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK561>=Parameters!$F$15, CK561<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK561>=Parameters!$G$15, CK561<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM561=\"\",CM561=\"--\",ISBLANK(CM561)),\"\",IF(CM561>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM561<=Parameters!$E$16,CM561>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM561<=Parameters!$F$16, CM561>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM561<=Parameters!$G$16, CM561>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN561=\"\",CN561=\"--\",ISBLANK(CN561)),\"\",IF(CN561>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN561<=Parameters!$E$17,CN561>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN561<=Parameters!$F$17, CN561>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN561<=Parameters!$G$17, CN561>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL561=\"\",CL561=\"--\",ISBLANK(CL561)),\"\",IF(CL561>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL561<=Parameters!$E$18,CL561>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL561<=Parameters!$F$18, CL561>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL561<=Parameters!$G$18, CL561>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP561=\"\",CP561=\"--\",ISBLANK(CP561)),\"\",IF(CP561<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP561>=Parameters!$E$21,CP561<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP561>=Parameters!$F$21, CP561<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP561>=Parameters!$G$21, CP561<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ561=\"\",CQ561=\"--\",ISBLANK(CQ561)),\"\",IF(CQ561<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ561>=Parameters!$E$22,CQ561<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ561>=Parameters!$F$22, CQ561<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ561>=Parameters!$G$22, CQ561<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR561='Risk Tables'!$C$44,1,IF(CR561='Risk Tables'!$C$43,2,IF(CR561='Risk Tables'!$C$42, 3, IF(CR561='Risk Tables'!$C$41, 4, IF(CR561='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS561='Risk Tables'!$C$44,1,IF(CS561='Risk Tables'!$C$43,2,IF(CS561='Risk Tables'!$C$42, 3, IF(CS561='Risk Tables'!$C$41, 4, IF(CS561='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT561='Risk Tables'!$C$44,1,IF(CT561='Risk Tables'!$C$43,2,IF(CT561='Risk Tables'!$C$42, 3, IF(CT561='Risk Tables'!$C$41, 4, IF(CT561='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV561='Risk Tables'!$C$44,1,IF(CV561='Risk Tables'!$C$43,2,IF(CV561='Risk Tables'!$C$42, 3, IF(CV561='Risk Tables'!$C$41, 4, IF(CV561='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW561='Risk Tables'!$C$44,1,IF(CW561='Risk Tables'!$C$43,2,IF(CW561='Risk Tables'!$C$42, 3, IF(CW561='Risk Tables'!$C$41, 4, IF(CW561='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX561='Risk Tables'!$C$44,1,IF(CX561='Risk Tables'!$C$43,2,IF(CX561='Risk Tables'!$C$42, 3, IF(CX561='Risk Tables'!$C$41, 4, IF(CX561='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY561='Risk Tables'!$C$44,1,IF(CY561='Risk Tables'!$C$43,2,IF(CY561='Risk Tables'!$C$42, 3, IF(CY561='Risk Tables'!$C$41, 4, IF(CY561='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA561='Risk Tables'!$C$44,1,IF(DA561='Risk Tables'!$C$43,2,IF(DA561='Risk Tables'!$C$42, 3, IF(DA561='Risk Tables'!$C$41, 4, IF(DA561='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB561='Risk Tables'!$C$44,1,IF(DB561='Risk Tables'!$C$43,2,IF(DB561='Risk Tables'!$C$42, 3, IF(DB561='Risk Tables'!$C$41, 4, IF(DB561='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC561='Risk Tables'!$C$44,1,IF(DC561='Risk Tables'!$C$43,2,IF(DC561='Risk Tables'!$C$42, 3, IF(DC561='Risk Tables'!$C$41, 4, IF(DC561='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD561='Risk Tables'!$C$44,1,IF(DD561='Risk Tables'!$C$43,2,IF(DD561='Risk Tables'!$C$42, 3, IF(DD561='Risk Tables'!$C$41, 4, IF(DD561='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE561='Risk Tables'!$C$44,1,IF(DE561='Risk Tables'!$C$43,2,IF(DE561='Risk Tables'!$C$42, 3, IF(DE561='Risk Tables'!$C$41, 4, IF(DE561='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF561='Risk Tables'!$C$44,1,IF(DF561='Risk Tables'!$C$43,2,IF(DF561='Risk Tables'!$C$42, 3, IF(DF561='Risk Tables'!$C$41, 4, IF(DF561='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI561:DW561))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI561:DW561, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD561),\"\",((AD561*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P561,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V561),\"\",((V561*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P561,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO561),\"\",((AO561*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P561,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM561),\"\",((AM561*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P561,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI561),\"\",((AI561*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P561,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF561),\"\",((AF561*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P561,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR561),\"\",((AR561*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P561,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL561),\"\",((BL561*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P561,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM561),\"\",((BM561*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P561,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU561),\"\",((AU561*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P561,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW561),\"\",((AW561*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P561,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK561),\"\",(((BK561)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P561,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A562=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I562,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M562,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ562),ISBLANK(#REF!)),\"\",AZ562/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG562),ISBLANK(#REF!)),\"\",BG562/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG562),ISBLANK(AR562)),\"\",IF(AR562<0,'Risk Tables'!$C$46,BG562/AR562)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO562),ISBLANK(AR562)),\"\",IF(AR562<0,'Risk Tables'!$C$46,AO562/AR562)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU562/(#REF!+AU562),\"\")","v":""},"",{"$f":"IF(OR(CH562=\"\",ISBLANK(CH562)),\"\",IF(CH562>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH562<=Parameters!$E$4,CH562>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH562<=Parameters!$F$4, CH562>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH562<=Parameters!$G$4, CH562>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI562=\"\",CI562=\"--\",ISBLANK(CI562)),\"\",IF(CI562='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI562>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI562<=Parameters!$E$5,CI562>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI562<=Parameters!$F$5, CI562>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI562<=Parameters!$G$5, CI562>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG562=\"\",CG562=\"--\",ISBLANK(CG562)),\"\",IF(CG562>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG562<=Parameters!$E$6,CG562>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG562<=Parameters!$F$6, CG562>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG562<=Parameters!$G$6, CG562>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY562=\"\",BY562=\"--\",ISBLANK(BY562)),\"\",IF(BY562>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY562<=Parameters!$E$8,BY562>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY562<=Parameters!$F$8, BY562>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY562<=Parameters!$G$8, BY562>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ562=\"\",BZ562=\"--\",ISBLANK(BZ562)),\"\",IF(BZ562>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ562<=Parameters!$E$9,BZ562>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ562<=Parameters!$F$9, BZ562>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ562<=Parameters!$G$9, BZ562>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA562=\"\",CA562=\"--\",ISBLANK(CA562)),\"\",IF(CA562<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA562>=Parameters!$E$10,CA562<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA562>=Parameters!$F$10, CA562<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA562>=Parameters!$G$10, CA562<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB562=\"\",CB562=\"--\",ISBLANK(CB562)),\"\",IF(CB562<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB562>=Parameters!$E$11,CB562<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB562>=Parameters!$F$11, CB562<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB562>=Parameters!$G$11, CB562<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO562=\"\",CO562=\"--\",ISBLANK(CO562)),\"\",IF(CO562<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO562>=Parameters!$E$13,CO562<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO562>=Parameters!$F$13, CO562<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO562>=Parameters!$G$13, CO562<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ562=\"\",CJ562=\"--\",ISBLANK(CJ562)),\"\",IF(CJ562='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ562<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ562>=Parameters!$E$14,CJ562<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ562>=Parameters!$F$14, CJ562<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ562>=Parameters!$G$14, CJ562<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK562=\"\",CK562=\"--\",ISBLANK(CK562)),\"\",IF(AND(CK562<Parameters!$E$15, CK562>=0), 'Risk Tables'!$C$44, IF(AND(CK562>=Parameters!$E$15,CK562<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK562>=Parameters!$F$15, CK562<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK562>=Parameters!$G$15, CK562<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM562=\"\",CM562=\"--\",ISBLANK(CM562)),\"\",IF(CM562>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM562<=Parameters!$E$16,CM562>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM562<=Parameters!$F$16, CM562>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM562<=Parameters!$G$16, CM562>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN562=\"\",CN562=\"--\",ISBLANK(CN562)),\"\",IF(CN562>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN562<=Parameters!$E$17,CN562>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN562<=Parameters!$F$17, CN562>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN562<=Parameters!$G$17, CN562>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL562=\"\",CL562=\"--\",ISBLANK(CL562)),\"\",IF(CL562>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL562<=Parameters!$E$18,CL562>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL562<=Parameters!$F$18, CL562>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL562<=Parameters!$G$18, CL562>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP562=\"\",CP562=\"--\",ISBLANK(CP562)),\"\",IF(CP562<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP562>=Parameters!$E$21,CP562<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP562>=Parameters!$F$21, CP562<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP562>=Parameters!$G$21, CP562<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ562=\"\",CQ562=\"--\",ISBLANK(CQ562)),\"\",IF(CQ562<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ562>=Parameters!$E$22,CQ562<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ562>=Parameters!$F$22, CQ562<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ562>=Parameters!$G$22, CQ562<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR562='Risk Tables'!$C$44,1,IF(CR562='Risk Tables'!$C$43,2,IF(CR562='Risk Tables'!$C$42, 3, IF(CR562='Risk Tables'!$C$41, 4, IF(CR562='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS562='Risk Tables'!$C$44,1,IF(CS562='Risk Tables'!$C$43,2,IF(CS562='Risk Tables'!$C$42, 3, IF(CS562='Risk Tables'!$C$41, 4, IF(CS562='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT562='Risk Tables'!$C$44,1,IF(CT562='Risk Tables'!$C$43,2,IF(CT562='Risk Tables'!$C$42, 3, IF(CT562='Risk Tables'!$C$41, 4, IF(CT562='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV562='Risk Tables'!$C$44,1,IF(CV562='Risk Tables'!$C$43,2,IF(CV562='Risk Tables'!$C$42, 3, IF(CV562='Risk Tables'!$C$41, 4, IF(CV562='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW562='Risk Tables'!$C$44,1,IF(CW562='Risk Tables'!$C$43,2,IF(CW562='Risk Tables'!$C$42, 3, IF(CW562='Risk Tables'!$C$41, 4, IF(CW562='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX562='Risk Tables'!$C$44,1,IF(CX562='Risk Tables'!$C$43,2,IF(CX562='Risk Tables'!$C$42, 3, IF(CX562='Risk Tables'!$C$41, 4, IF(CX562='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY562='Risk Tables'!$C$44,1,IF(CY562='Risk Tables'!$C$43,2,IF(CY562='Risk Tables'!$C$42, 3, IF(CY562='Risk Tables'!$C$41, 4, IF(CY562='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA562='Risk Tables'!$C$44,1,IF(DA562='Risk Tables'!$C$43,2,IF(DA562='Risk Tables'!$C$42, 3, IF(DA562='Risk Tables'!$C$41, 4, IF(DA562='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB562='Risk Tables'!$C$44,1,IF(DB562='Risk Tables'!$C$43,2,IF(DB562='Risk Tables'!$C$42, 3, IF(DB562='Risk Tables'!$C$41, 4, IF(DB562='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC562='Risk Tables'!$C$44,1,IF(DC562='Risk Tables'!$C$43,2,IF(DC562='Risk Tables'!$C$42, 3, IF(DC562='Risk Tables'!$C$41, 4, IF(DC562='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD562='Risk Tables'!$C$44,1,IF(DD562='Risk Tables'!$C$43,2,IF(DD562='Risk Tables'!$C$42, 3, IF(DD562='Risk Tables'!$C$41, 4, IF(DD562='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE562='Risk Tables'!$C$44,1,IF(DE562='Risk Tables'!$C$43,2,IF(DE562='Risk Tables'!$C$42, 3, IF(DE562='Risk Tables'!$C$41, 4, IF(DE562='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF562='Risk Tables'!$C$44,1,IF(DF562='Risk Tables'!$C$43,2,IF(DF562='Risk Tables'!$C$42, 3, IF(DF562='Risk Tables'!$C$41, 4, IF(DF562='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI562:DW562))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI562:DW562, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD562),\"\",((AD562*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P562,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V562),\"\",((V562*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P562,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO562),\"\",((AO562*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P562,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM562),\"\",((AM562*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P562,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI562),\"\",((AI562*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P562,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF562),\"\",((AF562*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P562,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR562),\"\",((AR562*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P562,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL562),\"\",((BL562*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P562,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM562),\"\",((BM562*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P562,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU562),\"\",((AU562*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P562,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW562),\"\",((AW562*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P562,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK562),\"\",(((BK562)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P562,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A563=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I563,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M563,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ563),ISBLANK(#REF!)),\"\",AZ563/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG563),ISBLANK(#REF!)),\"\",BG563/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG563),ISBLANK(AR563)),\"\",IF(AR563<0,'Risk Tables'!$C$46,BG563/AR563)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO563),ISBLANK(AR563)),\"\",IF(AR563<0,'Risk Tables'!$C$46,AO563/AR563)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU563/(#REF!+AU563),\"\")","v":""},"",{"$f":"IF(OR(CH563=\"\",ISBLANK(CH563)),\"\",IF(CH563>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH563<=Parameters!$E$4,CH563>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH563<=Parameters!$F$4, CH563>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH563<=Parameters!$G$4, CH563>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI563=\"\",CI563=\"--\",ISBLANK(CI563)),\"\",IF(CI563='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI563>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI563<=Parameters!$E$5,CI563>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI563<=Parameters!$F$5, CI563>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI563<=Parameters!$G$5, CI563>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG563=\"\",CG563=\"--\",ISBLANK(CG563)),\"\",IF(CG563>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG563<=Parameters!$E$6,CG563>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG563<=Parameters!$F$6, CG563>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG563<=Parameters!$G$6, CG563>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY563=\"\",BY563=\"--\",ISBLANK(BY563)),\"\",IF(BY563>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY563<=Parameters!$E$8,BY563>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY563<=Parameters!$F$8, BY563>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY563<=Parameters!$G$8, BY563>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ563=\"\",BZ563=\"--\",ISBLANK(BZ563)),\"\",IF(BZ563>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ563<=Parameters!$E$9,BZ563>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ563<=Parameters!$F$9, BZ563>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ563<=Parameters!$G$9, BZ563>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA563=\"\",CA563=\"--\",ISBLANK(CA563)),\"\",IF(CA563<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA563>=Parameters!$E$10,CA563<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA563>=Parameters!$F$10, CA563<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA563>=Parameters!$G$10, CA563<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB563=\"\",CB563=\"--\",ISBLANK(CB563)),\"\",IF(CB563<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB563>=Parameters!$E$11,CB563<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB563>=Parameters!$F$11, CB563<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB563>=Parameters!$G$11, CB563<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO563=\"\",CO563=\"--\",ISBLANK(CO563)),\"\",IF(CO563<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO563>=Parameters!$E$13,CO563<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO563>=Parameters!$F$13, CO563<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO563>=Parameters!$G$13, CO563<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ563=\"\",CJ563=\"--\",ISBLANK(CJ563)),\"\",IF(CJ563='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ563<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ563>=Parameters!$E$14,CJ563<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ563>=Parameters!$F$14, CJ563<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ563>=Parameters!$G$14, CJ563<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK563=\"\",CK563=\"--\",ISBLANK(CK563)),\"\",IF(AND(CK563<Parameters!$E$15, CK563>=0), 'Risk Tables'!$C$44, IF(AND(CK563>=Parameters!$E$15,CK563<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK563>=Parameters!$F$15, CK563<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK563>=Parameters!$G$15, CK563<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM563=\"\",CM563=\"--\",ISBLANK(CM563)),\"\",IF(CM563>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM563<=Parameters!$E$16,CM563>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM563<=Parameters!$F$16, CM563>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM563<=Parameters!$G$16, CM563>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN563=\"\",CN563=\"--\",ISBLANK(CN563)),\"\",IF(CN563>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN563<=Parameters!$E$17,CN563>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN563<=Parameters!$F$17, CN563>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN563<=Parameters!$G$17, CN563>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL563=\"\",CL563=\"--\",ISBLANK(CL563)),\"\",IF(CL563>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL563<=Parameters!$E$18,CL563>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL563<=Parameters!$F$18, CL563>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL563<=Parameters!$G$18, CL563>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP563=\"\",CP563=\"--\",ISBLANK(CP563)),\"\",IF(CP563<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP563>=Parameters!$E$21,CP563<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP563>=Parameters!$F$21, CP563<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP563>=Parameters!$G$21, CP563<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ563=\"\",CQ563=\"--\",ISBLANK(CQ563)),\"\",IF(CQ563<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ563>=Parameters!$E$22,CQ563<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ563>=Parameters!$F$22, CQ563<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ563>=Parameters!$G$22, CQ563<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR563='Risk Tables'!$C$44,1,IF(CR563='Risk Tables'!$C$43,2,IF(CR563='Risk Tables'!$C$42, 3, IF(CR563='Risk Tables'!$C$41, 4, IF(CR563='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS563='Risk Tables'!$C$44,1,IF(CS563='Risk Tables'!$C$43,2,IF(CS563='Risk Tables'!$C$42, 3, IF(CS563='Risk Tables'!$C$41, 4, IF(CS563='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT563='Risk Tables'!$C$44,1,IF(CT563='Risk Tables'!$C$43,2,IF(CT563='Risk Tables'!$C$42, 3, IF(CT563='Risk Tables'!$C$41, 4, IF(CT563='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV563='Risk Tables'!$C$44,1,IF(CV563='Risk Tables'!$C$43,2,IF(CV563='Risk Tables'!$C$42, 3, IF(CV563='Risk Tables'!$C$41, 4, IF(CV563='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW563='Risk Tables'!$C$44,1,IF(CW563='Risk Tables'!$C$43,2,IF(CW563='Risk Tables'!$C$42, 3, IF(CW563='Risk Tables'!$C$41, 4, IF(CW563='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX563='Risk Tables'!$C$44,1,IF(CX563='Risk Tables'!$C$43,2,IF(CX563='Risk Tables'!$C$42, 3, IF(CX563='Risk Tables'!$C$41, 4, IF(CX563='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY563='Risk Tables'!$C$44,1,IF(CY563='Risk Tables'!$C$43,2,IF(CY563='Risk Tables'!$C$42, 3, IF(CY563='Risk Tables'!$C$41, 4, IF(CY563='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA563='Risk Tables'!$C$44,1,IF(DA563='Risk Tables'!$C$43,2,IF(DA563='Risk Tables'!$C$42, 3, IF(DA563='Risk Tables'!$C$41, 4, IF(DA563='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB563='Risk Tables'!$C$44,1,IF(DB563='Risk Tables'!$C$43,2,IF(DB563='Risk Tables'!$C$42, 3, IF(DB563='Risk Tables'!$C$41, 4, IF(DB563='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC563='Risk Tables'!$C$44,1,IF(DC563='Risk Tables'!$C$43,2,IF(DC563='Risk Tables'!$C$42, 3, IF(DC563='Risk Tables'!$C$41, 4, IF(DC563='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD563='Risk Tables'!$C$44,1,IF(DD563='Risk Tables'!$C$43,2,IF(DD563='Risk Tables'!$C$42, 3, IF(DD563='Risk Tables'!$C$41, 4, IF(DD563='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE563='Risk Tables'!$C$44,1,IF(DE563='Risk Tables'!$C$43,2,IF(DE563='Risk Tables'!$C$42, 3, IF(DE563='Risk Tables'!$C$41, 4, IF(DE563='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF563='Risk Tables'!$C$44,1,IF(DF563='Risk Tables'!$C$43,2,IF(DF563='Risk Tables'!$C$42, 3, IF(DF563='Risk Tables'!$C$41, 4, IF(DF563='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI563:DW563))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI563:DW563, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD563),\"\",((AD563*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P563,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V563),\"\",((V563*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P563,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO563),\"\",((AO563*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P563,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM563),\"\",((AM563*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P563,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI563),\"\",((AI563*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P563,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF563),\"\",((AF563*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P563,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR563),\"\",((AR563*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P563,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL563),\"\",((BL563*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P563,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM563),\"\",((BM563*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P563,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU563),\"\",((AU563*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P563,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW563),\"\",((AW563*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P563,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK563),\"\",(((BK563)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P563,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A564=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I564,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M564,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ564),ISBLANK(#REF!)),\"\",AZ564/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG564),ISBLANK(#REF!)),\"\",BG564/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG564),ISBLANK(AR564)),\"\",IF(AR564<0,'Risk Tables'!$C$46,BG564/AR564)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO564),ISBLANK(AR564)),\"\",IF(AR564<0,'Risk Tables'!$C$46,AO564/AR564)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU564/(#REF!+AU564),\"\")","v":""},"",{"$f":"IF(OR(CH564=\"\",ISBLANK(CH564)),\"\",IF(CH564>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH564<=Parameters!$E$4,CH564>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH564<=Parameters!$F$4, CH564>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH564<=Parameters!$G$4, CH564>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI564=\"\",CI564=\"--\",ISBLANK(CI564)),\"\",IF(CI564='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI564>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI564<=Parameters!$E$5,CI564>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI564<=Parameters!$F$5, CI564>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI564<=Parameters!$G$5, CI564>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG564=\"\",CG564=\"--\",ISBLANK(CG564)),\"\",IF(CG564>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG564<=Parameters!$E$6,CG564>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG564<=Parameters!$F$6, CG564>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG564<=Parameters!$G$6, CG564>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY564=\"\",BY564=\"--\",ISBLANK(BY564)),\"\",IF(BY564>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY564<=Parameters!$E$8,BY564>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY564<=Parameters!$F$8, BY564>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY564<=Parameters!$G$8, BY564>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ564=\"\",BZ564=\"--\",ISBLANK(BZ564)),\"\",IF(BZ564>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ564<=Parameters!$E$9,BZ564>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ564<=Parameters!$F$9, BZ564>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ564<=Parameters!$G$9, BZ564>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA564=\"\",CA564=\"--\",ISBLANK(CA564)),\"\",IF(CA564<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA564>=Parameters!$E$10,CA564<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA564>=Parameters!$F$10, CA564<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA564>=Parameters!$G$10, CA564<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB564=\"\",CB564=\"--\",ISBLANK(CB564)),\"\",IF(CB564<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB564>=Parameters!$E$11,CB564<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB564>=Parameters!$F$11, CB564<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB564>=Parameters!$G$11, CB564<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO564=\"\",CO564=\"--\",ISBLANK(CO564)),\"\",IF(CO564<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO564>=Parameters!$E$13,CO564<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO564>=Parameters!$F$13, CO564<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO564>=Parameters!$G$13, CO564<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ564=\"\",CJ564=\"--\",ISBLANK(CJ564)),\"\",IF(CJ564='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ564<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ564>=Parameters!$E$14,CJ564<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ564>=Parameters!$F$14, CJ564<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ564>=Parameters!$G$14, CJ564<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK564=\"\",CK564=\"--\",ISBLANK(CK564)),\"\",IF(AND(CK564<Parameters!$E$15, CK564>=0), 'Risk Tables'!$C$44, IF(AND(CK564>=Parameters!$E$15,CK564<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK564>=Parameters!$F$15, CK564<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK564>=Parameters!$G$15, CK564<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM564=\"\",CM564=\"--\",ISBLANK(CM564)),\"\",IF(CM564>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM564<=Parameters!$E$16,CM564>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM564<=Parameters!$F$16, CM564>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM564<=Parameters!$G$16, CM564>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN564=\"\",CN564=\"--\",ISBLANK(CN564)),\"\",IF(CN564>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN564<=Parameters!$E$17,CN564>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN564<=Parameters!$F$17, CN564>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN564<=Parameters!$G$17, CN564>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL564=\"\",CL564=\"--\",ISBLANK(CL564)),\"\",IF(CL564>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL564<=Parameters!$E$18,CL564>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL564<=Parameters!$F$18, CL564>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL564<=Parameters!$G$18, CL564>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP564=\"\",CP564=\"--\",ISBLANK(CP564)),\"\",IF(CP564<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP564>=Parameters!$E$21,CP564<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP564>=Parameters!$F$21, CP564<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP564>=Parameters!$G$21, CP564<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ564=\"\",CQ564=\"--\",ISBLANK(CQ564)),\"\",IF(CQ564<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ564>=Parameters!$E$22,CQ564<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ564>=Parameters!$F$22, CQ564<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ564>=Parameters!$G$22, CQ564<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR564='Risk Tables'!$C$44,1,IF(CR564='Risk Tables'!$C$43,2,IF(CR564='Risk Tables'!$C$42, 3, IF(CR564='Risk Tables'!$C$41, 4, IF(CR564='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS564='Risk Tables'!$C$44,1,IF(CS564='Risk Tables'!$C$43,2,IF(CS564='Risk Tables'!$C$42, 3, IF(CS564='Risk Tables'!$C$41, 4, IF(CS564='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT564='Risk Tables'!$C$44,1,IF(CT564='Risk Tables'!$C$43,2,IF(CT564='Risk Tables'!$C$42, 3, IF(CT564='Risk Tables'!$C$41, 4, IF(CT564='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV564='Risk Tables'!$C$44,1,IF(CV564='Risk Tables'!$C$43,2,IF(CV564='Risk Tables'!$C$42, 3, IF(CV564='Risk Tables'!$C$41, 4, IF(CV564='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW564='Risk Tables'!$C$44,1,IF(CW564='Risk Tables'!$C$43,2,IF(CW564='Risk Tables'!$C$42, 3, IF(CW564='Risk Tables'!$C$41, 4, IF(CW564='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX564='Risk Tables'!$C$44,1,IF(CX564='Risk Tables'!$C$43,2,IF(CX564='Risk Tables'!$C$42, 3, IF(CX564='Risk Tables'!$C$41, 4, IF(CX564='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY564='Risk Tables'!$C$44,1,IF(CY564='Risk Tables'!$C$43,2,IF(CY564='Risk Tables'!$C$42, 3, IF(CY564='Risk Tables'!$C$41, 4, IF(CY564='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA564='Risk Tables'!$C$44,1,IF(DA564='Risk Tables'!$C$43,2,IF(DA564='Risk Tables'!$C$42, 3, IF(DA564='Risk Tables'!$C$41, 4, IF(DA564='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB564='Risk Tables'!$C$44,1,IF(DB564='Risk Tables'!$C$43,2,IF(DB564='Risk Tables'!$C$42, 3, IF(DB564='Risk Tables'!$C$41, 4, IF(DB564='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC564='Risk Tables'!$C$44,1,IF(DC564='Risk Tables'!$C$43,2,IF(DC564='Risk Tables'!$C$42, 3, IF(DC564='Risk Tables'!$C$41, 4, IF(DC564='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD564='Risk Tables'!$C$44,1,IF(DD564='Risk Tables'!$C$43,2,IF(DD564='Risk Tables'!$C$42, 3, IF(DD564='Risk Tables'!$C$41, 4, IF(DD564='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE564='Risk Tables'!$C$44,1,IF(DE564='Risk Tables'!$C$43,2,IF(DE564='Risk Tables'!$C$42, 3, IF(DE564='Risk Tables'!$C$41, 4, IF(DE564='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF564='Risk Tables'!$C$44,1,IF(DF564='Risk Tables'!$C$43,2,IF(DF564='Risk Tables'!$C$42, 3, IF(DF564='Risk Tables'!$C$41, 4, IF(DF564='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI564:DW564))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI564:DW564, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD564),\"\",((AD564*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P564,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V564),\"\",((V564*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P564,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO564),\"\",((AO564*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P564,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM564),\"\",((AM564*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P564,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI564),\"\",((AI564*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P564,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF564),\"\",((AF564*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P564,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR564),\"\",((AR564*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P564,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL564),\"\",((BL564*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P564,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM564),\"\",((BM564*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P564,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU564),\"\",((AU564*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P564,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW564),\"\",((AW564*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P564,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK564),\"\",(((BK564)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P564,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A565=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I565,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M565,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ565),ISBLANK(#REF!)),\"\",AZ565/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG565),ISBLANK(#REF!)),\"\",BG565/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG565),ISBLANK(AR565)),\"\",IF(AR565<0,'Risk Tables'!$C$46,BG565/AR565)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO565),ISBLANK(AR565)),\"\",IF(AR565<0,'Risk Tables'!$C$46,AO565/AR565)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU565/(#REF!+AU565),\"\")","v":""},"",{"$f":"IF(OR(CH565=\"\",ISBLANK(CH565)),\"\",IF(CH565>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH565<=Parameters!$E$4,CH565>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH565<=Parameters!$F$4, CH565>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH565<=Parameters!$G$4, CH565>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI565=\"\",CI565=\"--\",ISBLANK(CI565)),\"\",IF(CI565='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI565>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI565<=Parameters!$E$5,CI565>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI565<=Parameters!$F$5, CI565>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI565<=Parameters!$G$5, CI565>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG565=\"\",CG565=\"--\",ISBLANK(CG565)),\"\",IF(CG565>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG565<=Parameters!$E$6,CG565>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG565<=Parameters!$F$6, CG565>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG565<=Parameters!$G$6, CG565>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY565=\"\",BY565=\"--\",ISBLANK(BY565)),\"\",IF(BY565>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY565<=Parameters!$E$8,BY565>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY565<=Parameters!$F$8, BY565>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY565<=Parameters!$G$8, BY565>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ565=\"\",BZ565=\"--\",ISBLANK(BZ565)),\"\",IF(BZ565>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ565<=Parameters!$E$9,BZ565>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ565<=Parameters!$F$9, BZ565>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ565<=Parameters!$G$9, BZ565>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA565=\"\",CA565=\"--\",ISBLANK(CA565)),\"\",IF(CA565<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA565>=Parameters!$E$10,CA565<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA565>=Parameters!$F$10, CA565<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA565>=Parameters!$G$10, CA565<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB565=\"\",CB565=\"--\",ISBLANK(CB565)),\"\",IF(CB565<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB565>=Parameters!$E$11,CB565<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB565>=Parameters!$F$11, CB565<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB565>=Parameters!$G$11, CB565<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO565=\"\",CO565=\"--\",ISBLANK(CO565)),\"\",IF(CO565<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO565>=Parameters!$E$13,CO565<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO565>=Parameters!$F$13, CO565<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO565>=Parameters!$G$13, CO565<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ565=\"\",CJ565=\"--\",ISBLANK(CJ565)),\"\",IF(CJ565='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ565<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ565>=Parameters!$E$14,CJ565<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ565>=Parameters!$F$14, CJ565<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ565>=Parameters!$G$14, CJ565<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK565=\"\",CK565=\"--\",ISBLANK(CK565)),\"\",IF(AND(CK565<Parameters!$E$15, CK565>=0), 'Risk Tables'!$C$44, IF(AND(CK565>=Parameters!$E$15,CK565<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK565>=Parameters!$F$15, CK565<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK565>=Parameters!$G$15, CK565<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM565=\"\",CM565=\"--\",ISBLANK(CM565)),\"\",IF(CM565>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM565<=Parameters!$E$16,CM565>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM565<=Parameters!$F$16, CM565>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM565<=Parameters!$G$16, CM565>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN565=\"\",CN565=\"--\",ISBLANK(CN565)),\"\",IF(CN565>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN565<=Parameters!$E$17,CN565>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN565<=Parameters!$F$17, CN565>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN565<=Parameters!$G$17, CN565>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL565=\"\",CL565=\"--\",ISBLANK(CL565)),\"\",IF(CL565>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL565<=Parameters!$E$18,CL565>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL565<=Parameters!$F$18, CL565>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL565<=Parameters!$G$18, CL565>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP565=\"\",CP565=\"--\",ISBLANK(CP565)),\"\",IF(CP565<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP565>=Parameters!$E$21,CP565<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP565>=Parameters!$F$21, CP565<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP565>=Parameters!$G$21, CP565<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ565=\"\",CQ565=\"--\",ISBLANK(CQ565)),\"\",IF(CQ565<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ565>=Parameters!$E$22,CQ565<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ565>=Parameters!$F$22, CQ565<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ565>=Parameters!$G$22, CQ565<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR565='Risk Tables'!$C$44,1,IF(CR565='Risk Tables'!$C$43,2,IF(CR565='Risk Tables'!$C$42, 3, IF(CR565='Risk Tables'!$C$41, 4, IF(CR565='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS565='Risk Tables'!$C$44,1,IF(CS565='Risk Tables'!$C$43,2,IF(CS565='Risk Tables'!$C$42, 3, IF(CS565='Risk Tables'!$C$41, 4, IF(CS565='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT565='Risk Tables'!$C$44,1,IF(CT565='Risk Tables'!$C$43,2,IF(CT565='Risk Tables'!$C$42, 3, IF(CT565='Risk Tables'!$C$41, 4, IF(CT565='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV565='Risk Tables'!$C$44,1,IF(CV565='Risk Tables'!$C$43,2,IF(CV565='Risk Tables'!$C$42, 3, IF(CV565='Risk Tables'!$C$41, 4, IF(CV565='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW565='Risk Tables'!$C$44,1,IF(CW565='Risk Tables'!$C$43,2,IF(CW565='Risk Tables'!$C$42, 3, IF(CW565='Risk Tables'!$C$41, 4, IF(CW565='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX565='Risk Tables'!$C$44,1,IF(CX565='Risk Tables'!$C$43,2,IF(CX565='Risk Tables'!$C$42, 3, IF(CX565='Risk Tables'!$C$41, 4, IF(CX565='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY565='Risk Tables'!$C$44,1,IF(CY565='Risk Tables'!$C$43,2,IF(CY565='Risk Tables'!$C$42, 3, IF(CY565='Risk Tables'!$C$41, 4, IF(CY565='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA565='Risk Tables'!$C$44,1,IF(DA565='Risk Tables'!$C$43,2,IF(DA565='Risk Tables'!$C$42, 3, IF(DA565='Risk Tables'!$C$41, 4, IF(DA565='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB565='Risk Tables'!$C$44,1,IF(DB565='Risk Tables'!$C$43,2,IF(DB565='Risk Tables'!$C$42, 3, IF(DB565='Risk Tables'!$C$41, 4, IF(DB565='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC565='Risk Tables'!$C$44,1,IF(DC565='Risk Tables'!$C$43,2,IF(DC565='Risk Tables'!$C$42, 3, IF(DC565='Risk Tables'!$C$41, 4, IF(DC565='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD565='Risk Tables'!$C$44,1,IF(DD565='Risk Tables'!$C$43,2,IF(DD565='Risk Tables'!$C$42, 3, IF(DD565='Risk Tables'!$C$41, 4, IF(DD565='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE565='Risk Tables'!$C$44,1,IF(DE565='Risk Tables'!$C$43,2,IF(DE565='Risk Tables'!$C$42, 3, IF(DE565='Risk Tables'!$C$41, 4, IF(DE565='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF565='Risk Tables'!$C$44,1,IF(DF565='Risk Tables'!$C$43,2,IF(DF565='Risk Tables'!$C$42, 3, IF(DF565='Risk Tables'!$C$41, 4, IF(DF565='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI565:DW565))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI565:DW565, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD565),\"\",((AD565*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P565,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V565),\"\",((V565*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P565,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO565),\"\",((AO565*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P565,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM565),\"\",((AM565*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P565,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI565),\"\",((AI565*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P565,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF565),\"\",((AF565*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P565,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR565),\"\",((AR565*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P565,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL565),\"\",((BL565*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P565,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM565),\"\",((BM565*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P565,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU565),\"\",((AU565*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P565,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW565),\"\",((AW565*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P565,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK565),\"\",(((BK565)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P565,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A566=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I566,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M566,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ566),ISBLANK(#REF!)),\"\",AZ566/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG566),ISBLANK(#REF!)),\"\",BG566/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG566),ISBLANK(AR566)),\"\",IF(AR566<0,'Risk Tables'!$C$46,BG566/AR566)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO566),ISBLANK(AR566)),\"\",IF(AR566<0,'Risk Tables'!$C$46,AO566/AR566)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU566/(#REF!+AU566),\"\")","v":""},"",{"$f":"IF(OR(CH566=\"\",ISBLANK(CH566)),\"\",IF(CH566>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH566<=Parameters!$E$4,CH566>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH566<=Parameters!$F$4, CH566>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH566<=Parameters!$G$4, CH566>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI566=\"\",CI566=\"--\",ISBLANK(CI566)),\"\",IF(CI566='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI566>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI566<=Parameters!$E$5,CI566>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI566<=Parameters!$F$5, CI566>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI566<=Parameters!$G$5, CI566>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG566=\"\",CG566=\"--\",ISBLANK(CG566)),\"\",IF(CG566>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG566<=Parameters!$E$6,CG566>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG566<=Parameters!$F$6, CG566>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG566<=Parameters!$G$6, CG566>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY566=\"\",BY566=\"--\",ISBLANK(BY566)),\"\",IF(BY566>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY566<=Parameters!$E$8,BY566>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY566<=Parameters!$F$8, BY566>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY566<=Parameters!$G$8, BY566>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ566=\"\",BZ566=\"--\",ISBLANK(BZ566)),\"\",IF(BZ566>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ566<=Parameters!$E$9,BZ566>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ566<=Parameters!$F$9, BZ566>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ566<=Parameters!$G$9, BZ566>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA566=\"\",CA566=\"--\",ISBLANK(CA566)),\"\",IF(CA566<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA566>=Parameters!$E$10,CA566<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA566>=Parameters!$F$10, CA566<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA566>=Parameters!$G$10, CA566<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB566=\"\",CB566=\"--\",ISBLANK(CB566)),\"\",IF(CB566<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB566>=Parameters!$E$11,CB566<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB566>=Parameters!$F$11, CB566<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB566>=Parameters!$G$11, CB566<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO566=\"\",CO566=\"--\",ISBLANK(CO566)),\"\",IF(CO566<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO566>=Parameters!$E$13,CO566<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO566>=Parameters!$F$13, CO566<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO566>=Parameters!$G$13, CO566<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ566=\"\",CJ566=\"--\",ISBLANK(CJ566)),\"\",IF(CJ566='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ566<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ566>=Parameters!$E$14,CJ566<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ566>=Parameters!$F$14, CJ566<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ566>=Parameters!$G$14, CJ566<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK566=\"\",CK566=\"--\",ISBLANK(CK566)),\"\",IF(AND(CK566<Parameters!$E$15, CK566>=0), 'Risk Tables'!$C$44, IF(AND(CK566>=Parameters!$E$15,CK566<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK566>=Parameters!$F$15, CK566<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK566>=Parameters!$G$15, CK566<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM566=\"\",CM566=\"--\",ISBLANK(CM566)),\"\",IF(CM566>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM566<=Parameters!$E$16,CM566>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM566<=Parameters!$F$16, CM566>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM566<=Parameters!$G$16, CM566>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN566=\"\",CN566=\"--\",ISBLANK(CN566)),\"\",IF(CN566>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN566<=Parameters!$E$17,CN566>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN566<=Parameters!$F$17, CN566>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN566<=Parameters!$G$17, CN566>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL566=\"\",CL566=\"--\",ISBLANK(CL566)),\"\",IF(CL566>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL566<=Parameters!$E$18,CL566>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL566<=Parameters!$F$18, CL566>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL566<=Parameters!$G$18, CL566>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP566=\"\",CP566=\"--\",ISBLANK(CP566)),\"\",IF(CP566<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP566>=Parameters!$E$21,CP566<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP566>=Parameters!$F$21, CP566<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP566>=Parameters!$G$21, CP566<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ566=\"\",CQ566=\"--\",ISBLANK(CQ566)),\"\",IF(CQ566<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ566>=Parameters!$E$22,CQ566<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ566>=Parameters!$F$22, CQ566<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ566>=Parameters!$G$22, CQ566<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR566='Risk Tables'!$C$44,1,IF(CR566='Risk Tables'!$C$43,2,IF(CR566='Risk Tables'!$C$42, 3, IF(CR566='Risk Tables'!$C$41, 4, IF(CR566='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS566='Risk Tables'!$C$44,1,IF(CS566='Risk Tables'!$C$43,2,IF(CS566='Risk Tables'!$C$42, 3, IF(CS566='Risk Tables'!$C$41, 4, IF(CS566='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT566='Risk Tables'!$C$44,1,IF(CT566='Risk Tables'!$C$43,2,IF(CT566='Risk Tables'!$C$42, 3, IF(CT566='Risk Tables'!$C$41, 4, IF(CT566='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV566='Risk Tables'!$C$44,1,IF(CV566='Risk Tables'!$C$43,2,IF(CV566='Risk Tables'!$C$42, 3, IF(CV566='Risk Tables'!$C$41, 4, IF(CV566='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW566='Risk Tables'!$C$44,1,IF(CW566='Risk Tables'!$C$43,2,IF(CW566='Risk Tables'!$C$42, 3, IF(CW566='Risk Tables'!$C$41, 4, IF(CW566='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX566='Risk Tables'!$C$44,1,IF(CX566='Risk Tables'!$C$43,2,IF(CX566='Risk Tables'!$C$42, 3, IF(CX566='Risk Tables'!$C$41, 4, IF(CX566='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY566='Risk Tables'!$C$44,1,IF(CY566='Risk Tables'!$C$43,2,IF(CY566='Risk Tables'!$C$42, 3, IF(CY566='Risk Tables'!$C$41, 4, IF(CY566='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA566='Risk Tables'!$C$44,1,IF(DA566='Risk Tables'!$C$43,2,IF(DA566='Risk Tables'!$C$42, 3, IF(DA566='Risk Tables'!$C$41, 4, IF(DA566='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB566='Risk Tables'!$C$44,1,IF(DB566='Risk Tables'!$C$43,2,IF(DB566='Risk Tables'!$C$42, 3, IF(DB566='Risk Tables'!$C$41, 4, IF(DB566='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC566='Risk Tables'!$C$44,1,IF(DC566='Risk Tables'!$C$43,2,IF(DC566='Risk Tables'!$C$42, 3, IF(DC566='Risk Tables'!$C$41, 4, IF(DC566='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD566='Risk Tables'!$C$44,1,IF(DD566='Risk Tables'!$C$43,2,IF(DD566='Risk Tables'!$C$42, 3, IF(DD566='Risk Tables'!$C$41, 4, IF(DD566='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE566='Risk Tables'!$C$44,1,IF(DE566='Risk Tables'!$C$43,2,IF(DE566='Risk Tables'!$C$42, 3, IF(DE566='Risk Tables'!$C$41, 4, IF(DE566='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF566='Risk Tables'!$C$44,1,IF(DF566='Risk Tables'!$C$43,2,IF(DF566='Risk Tables'!$C$42, 3, IF(DF566='Risk Tables'!$C$41, 4, IF(DF566='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI566:DW566))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI566:DW566, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD566),\"\",((AD566*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P566,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V566),\"\",((V566*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P566,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO566),\"\",((AO566*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P566,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM566),\"\",((AM566*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P566,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI566),\"\",((AI566*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P566,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF566),\"\",((AF566*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P566,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR566),\"\",((AR566*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P566,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL566),\"\",((BL566*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P566,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM566),\"\",((BM566*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P566,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU566),\"\",((AU566*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P566,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW566),\"\",((AW566*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P566,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK566),\"\",(((BK566)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P566,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A567=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I567,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M567,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ567),ISBLANK(#REF!)),\"\",AZ567/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG567),ISBLANK(#REF!)),\"\",BG567/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG567),ISBLANK(AR567)),\"\",IF(AR567<0,'Risk Tables'!$C$46,BG567/AR567)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO567),ISBLANK(AR567)),\"\",IF(AR567<0,'Risk Tables'!$C$46,AO567/AR567)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU567/(#REF!+AU567),\"\")","v":""},"",{"$f":"IF(OR(CH567=\"\",ISBLANK(CH567)),\"\",IF(CH567>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH567<=Parameters!$E$4,CH567>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH567<=Parameters!$F$4, CH567>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH567<=Parameters!$G$4, CH567>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI567=\"\",CI567=\"--\",ISBLANK(CI567)),\"\",IF(CI567='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI567>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI567<=Parameters!$E$5,CI567>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI567<=Parameters!$F$5, CI567>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI567<=Parameters!$G$5, CI567>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG567=\"\",CG567=\"--\",ISBLANK(CG567)),\"\",IF(CG567>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG567<=Parameters!$E$6,CG567>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG567<=Parameters!$F$6, CG567>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG567<=Parameters!$G$6, CG567>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY567=\"\",BY567=\"--\",ISBLANK(BY567)),\"\",IF(BY567>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY567<=Parameters!$E$8,BY567>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY567<=Parameters!$F$8, BY567>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY567<=Parameters!$G$8, BY567>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ567=\"\",BZ567=\"--\",ISBLANK(BZ567)),\"\",IF(BZ567>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ567<=Parameters!$E$9,BZ567>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ567<=Parameters!$F$9, BZ567>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ567<=Parameters!$G$9, BZ567>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA567=\"\",CA567=\"--\",ISBLANK(CA567)),\"\",IF(CA567<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA567>=Parameters!$E$10,CA567<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA567>=Parameters!$F$10, CA567<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA567>=Parameters!$G$10, CA567<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB567=\"\",CB567=\"--\",ISBLANK(CB567)),\"\",IF(CB567<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB567>=Parameters!$E$11,CB567<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB567>=Parameters!$F$11, CB567<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB567>=Parameters!$G$11, CB567<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO567=\"\",CO567=\"--\",ISBLANK(CO567)),\"\",IF(CO567<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO567>=Parameters!$E$13,CO567<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO567>=Parameters!$F$13, CO567<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO567>=Parameters!$G$13, CO567<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ567=\"\",CJ567=\"--\",ISBLANK(CJ567)),\"\",IF(CJ567='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ567<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ567>=Parameters!$E$14,CJ567<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ567>=Parameters!$F$14, CJ567<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ567>=Parameters!$G$14, CJ567<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK567=\"\",CK567=\"--\",ISBLANK(CK567)),\"\",IF(AND(CK567<Parameters!$E$15, CK567>=0), 'Risk Tables'!$C$44, IF(AND(CK567>=Parameters!$E$15,CK567<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK567>=Parameters!$F$15, CK567<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK567>=Parameters!$G$15, CK567<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM567=\"\",CM567=\"--\",ISBLANK(CM567)),\"\",IF(CM567>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM567<=Parameters!$E$16,CM567>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM567<=Parameters!$F$16, CM567>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM567<=Parameters!$G$16, CM567>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN567=\"\",CN567=\"--\",ISBLANK(CN567)),\"\",IF(CN567>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN567<=Parameters!$E$17,CN567>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN567<=Parameters!$F$17, CN567>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN567<=Parameters!$G$17, CN567>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL567=\"\",CL567=\"--\",ISBLANK(CL567)),\"\",IF(CL567>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL567<=Parameters!$E$18,CL567>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL567<=Parameters!$F$18, CL567>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL567<=Parameters!$G$18, CL567>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP567=\"\",CP567=\"--\",ISBLANK(CP567)),\"\",IF(CP567<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP567>=Parameters!$E$21,CP567<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP567>=Parameters!$F$21, CP567<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP567>=Parameters!$G$21, CP567<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ567=\"\",CQ567=\"--\",ISBLANK(CQ567)),\"\",IF(CQ567<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ567>=Parameters!$E$22,CQ567<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ567>=Parameters!$F$22, CQ567<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ567>=Parameters!$G$22, CQ567<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR567='Risk Tables'!$C$44,1,IF(CR567='Risk Tables'!$C$43,2,IF(CR567='Risk Tables'!$C$42, 3, IF(CR567='Risk Tables'!$C$41, 4, IF(CR567='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS567='Risk Tables'!$C$44,1,IF(CS567='Risk Tables'!$C$43,2,IF(CS567='Risk Tables'!$C$42, 3, IF(CS567='Risk Tables'!$C$41, 4, IF(CS567='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT567='Risk Tables'!$C$44,1,IF(CT567='Risk Tables'!$C$43,2,IF(CT567='Risk Tables'!$C$42, 3, IF(CT567='Risk Tables'!$C$41, 4, IF(CT567='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV567='Risk Tables'!$C$44,1,IF(CV567='Risk Tables'!$C$43,2,IF(CV567='Risk Tables'!$C$42, 3, IF(CV567='Risk Tables'!$C$41, 4, IF(CV567='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW567='Risk Tables'!$C$44,1,IF(CW567='Risk Tables'!$C$43,2,IF(CW567='Risk Tables'!$C$42, 3, IF(CW567='Risk Tables'!$C$41, 4, IF(CW567='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX567='Risk Tables'!$C$44,1,IF(CX567='Risk Tables'!$C$43,2,IF(CX567='Risk Tables'!$C$42, 3, IF(CX567='Risk Tables'!$C$41, 4, IF(CX567='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY567='Risk Tables'!$C$44,1,IF(CY567='Risk Tables'!$C$43,2,IF(CY567='Risk Tables'!$C$42, 3, IF(CY567='Risk Tables'!$C$41, 4, IF(CY567='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA567='Risk Tables'!$C$44,1,IF(DA567='Risk Tables'!$C$43,2,IF(DA567='Risk Tables'!$C$42, 3, IF(DA567='Risk Tables'!$C$41, 4, IF(DA567='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB567='Risk Tables'!$C$44,1,IF(DB567='Risk Tables'!$C$43,2,IF(DB567='Risk Tables'!$C$42, 3, IF(DB567='Risk Tables'!$C$41, 4, IF(DB567='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC567='Risk Tables'!$C$44,1,IF(DC567='Risk Tables'!$C$43,2,IF(DC567='Risk Tables'!$C$42, 3, IF(DC567='Risk Tables'!$C$41, 4, IF(DC567='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD567='Risk Tables'!$C$44,1,IF(DD567='Risk Tables'!$C$43,2,IF(DD567='Risk Tables'!$C$42, 3, IF(DD567='Risk Tables'!$C$41, 4, IF(DD567='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE567='Risk Tables'!$C$44,1,IF(DE567='Risk Tables'!$C$43,2,IF(DE567='Risk Tables'!$C$42, 3, IF(DE567='Risk Tables'!$C$41, 4, IF(DE567='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF567='Risk Tables'!$C$44,1,IF(DF567='Risk Tables'!$C$43,2,IF(DF567='Risk Tables'!$C$42, 3, IF(DF567='Risk Tables'!$C$41, 4, IF(DF567='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI567:DW567))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI567:DW567, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD567),\"\",((AD567*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P567,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V567),\"\",((V567*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P567,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO567),\"\",((AO567*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P567,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM567),\"\",((AM567*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P567,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI567),\"\",((AI567*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P567,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF567),\"\",((AF567*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P567,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR567),\"\",((AR567*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P567,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL567),\"\",((BL567*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P567,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM567),\"\",((BM567*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P567,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU567),\"\",((AU567*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P567,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW567),\"\",((AW567*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P567,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK567),\"\",(((BK567)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P567,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A568=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I568,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M568,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ568),ISBLANK(#REF!)),\"\",AZ568/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG568),ISBLANK(#REF!)),\"\",BG568/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG568),ISBLANK(AR568)),\"\",IF(AR568<0,'Risk Tables'!$C$46,BG568/AR568)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO568),ISBLANK(AR568)),\"\",IF(AR568<0,'Risk Tables'!$C$46,AO568/AR568)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU568/(#REF!+AU568),\"\")","v":""},"",{"$f":"IF(OR(CH568=\"\",ISBLANK(CH568)),\"\",IF(CH568>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH568<=Parameters!$E$4,CH568>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH568<=Parameters!$F$4, CH568>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH568<=Parameters!$G$4, CH568>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI568=\"\",CI568=\"--\",ISBLANK(CI568)),\"\",IF(CI568='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI568>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI568<=Parameters!$E$5,CI568>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI568<=Parameters!$F$5, CI568>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI568<=Parameters!$G$5, CI568>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG568=\"\",CG568=\"--\",ISBLANK(CG568)),\"\",IF(CG568>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG568<=Parameters!$E$6,CG568>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG568<=Parameters!$F$6, CG568>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG568<=Parameters!$G$6, CG568>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY568=\"\",BY568=\"--\",ISBLANK(BY568)),\"\",IF(BY568>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY568<=Parameters!$E$8,BY568>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY568<=Parameters!$F$8, BY568>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY568<=Parameters!$G$8, BY568>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ568=\"\",BZ568=\"--\",ISBLANK(BZ568)),\"\",IF(BZ568>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ568<=Parameters!$E$9,BZ568>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ568<=Parameters!$F$9, BZ568>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ568<=Parameters!$G$9, BZ568>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA568=\"\",CA568=\"--\",ISBLANK(CA568)),\"\",IF(CA568<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA568>=Parameters!$E$10,CA568<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA568>=Parameters!$F$10, CA568<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA568>=Parameters!$G$10, CA568<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB568=\"\",CB568=\"--\",ISBLANK(CB568)),\"\",IF(CB568<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB568>=Parameters!$E$11,CB568<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB568>=Parameters!$F$11, CB568<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB568>=Parameters!$G$11, CB568<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO568=\"\",CO568=\"--\",ISBLANK(CO568)),\"\",IF(CO568<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO568>=Parameters!$E$13,CO568<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO568>=Parameters!$F$13, CO568<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO568>=Parameters!$G$13, CO568<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ568=\"\",CJ568=\"--\",ISBLANK(CJ568)),\"\",IF(CJ568='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ568<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ568>=Parameters!$E$14,CJ568<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ568>=Parameters!$F$14, CJ568<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ568>=Parameters!$G$14, CJ568<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK568=\"\",CK568=\"--\",ISBLANK(CK568)),\"\",IF(AND(CK568<Parameters!$E$15, CK568>=0), 'Risk Tables'!$C$44, IF(AND(CK568>=Parameters!$E$15,CK568<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK568>=Parameters!$F$15, CK568<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK568>=Parameters!$G$15, CK568<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM568=\"\",CM568=\"--\",ISBLANK(CM568)),\"\",IF(CM568>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM568<=Parameters!$E$16,CM568>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM568<=Parameters!$F$16, CM568>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM568<=Parameters!$G$16, CM568>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN568=\"\",CN568=\"--\",ISBLANK(CN568)),\"\",IF(CN568>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN568<=Parameters!$E$17,CN568>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN568<=Parameters!$F$17, CN568>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN568<=Parameters!$G$17, CN568>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL568=\"\",CL568=\"--\",ISBLANK(CL568)),\"\",IF(CL568>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL568<=Parameters!$E$18,CL568>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL568<=Parameters!$F$18, CL568>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL568<=Parameters!$G$18, CL568>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP568=\"\",CP568=\"--\",ISBLANK(CP568)),\"\",IF(CP568<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP568>=Parameters!$E$21,CP568<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP568>=Parameters!$F$21, CP568<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP568>=Parameters!$G$21, CP568<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ568=\"\",CQ568=\"--\",ISBLANK(CQ568)),\"\",IF(CQ568<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ568>=Parameters!$E$22,CQ568<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ568>=Parameters!$F$22, CQ568<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ568>=Parameters!$G$22, CQ568<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR568='Risk Tables'!$C$44,1,IF(CR568='Risk Tables'!$C$43,2,IF(CR568='Risk Tables'!$C$42, 3, IF(CR568='Risk Tables'!$C$41, 4, IF(CR568='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS568='Risk Tables'!$C$44,1,IF(CS568='Risk Tables'!$C$43,2,IF(CS568='Risk Tables'!$C$42, 3, IF(CS568='Risk Tables'!$C$41, 4, IF(CS568='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT568='Risk Tables'!$C$44,1,IF(CT568='Risk Tables'!$C$43,2,IF(CT568='Risk Tables'!$C$42, 3, IF(CT568='Risk Tables'!$C$41, 4, IF(CT568='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV568='Risk Tables'!$C$44,1,IF(CV568='Risk Tables'!$C$43,2,IF(CV568='Risk Tables'!$C$42, 3, IF(CV568='Risk Tables'!$C$41, 4, IF(CV568='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW568='Risk Tables'!$C$44,1,IF(CW568='Risk Tables'!$C$43,2,IF(CW568='Risk Tables'!$C$42, 3, IF(CW568='Risk Tables'!$C$41, 4, IF(CW568='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX568='Risk Tables'!$C$44,1,IF(CX568='Risk Tables'!$C$43,2,IF(CX568='Risk Tables'!$C$42, 3, IF(CX568='Risk Tables'!$C$41, 4, IF(CX568='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY568='Risk Tables'!$C$44,1,IF(CY568='Risk Tables'!$C$43,2,IF(CY568='Risk Tables'!$C$42, 3, IF(CY568='Risk Tables'!$C$41, 4, IF(CY568='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA568='Risk Tables'!$C$44,1,IF(DA568='Risk Tables'!$C$43,2,IF(DA568='Risk Tables'!$C$42, 3, IF(DA568='Risk Tables'!$C$41, 4, IF(DA568='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB568='Risk Tables'!$C$44,1,IF(DB568='Risk Tables'!$C$43,2,IF(DB568='Risk Tables'!$C$42, 3, IF(DB568='Risk Tables'!$C$41, 4, IF(DB568='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC568='Risk Tables'!$C$44,1,IF(DC568='Risk Tables'!$C$43,2,IF(DC568='Risk Tables'!$C$42, 3, IF(DC568='Risk Tables'!$C$41, 4, IF(DC568='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD568='Risk Tables'!$C$44,1,IF(DD568='Risk Tables'!$C$43,2,IF(DD568='Risk Tables'!$C$42, 3, IF(DD568='Risk Tables'!$C$41, 4, IF(DD568='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE568='Risk Tables'!$C$44,1,IF(DE568='Risk Tables'!$C$43,2,IF(DE568='Risk Tables'!$C$42, 3, IF(DE568='Risk Tables'!$C$41, 4, IF(DE568='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF568='Risk Tables'!$C$44,1,IF(DF568='Risk Tables'!$C$43,2,IF(DF568='Risk Tables'!$C$42, 3, IF(DF568='Risk Tables'!$C$41, 4, IF(DF568='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI568:DW568))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI568:DW568, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD568),\"\",((AD568*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P568,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V568),\"\",((V568*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P568,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO568),\"\",((AO568*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P568,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM568),\"\",((AM568*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P568,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI568),\"\",((AI568*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P568,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF568),\"\",((AF568*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P568,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR568),\"\",((AR568*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P568,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL568),\"\",((BL568*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P568,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM568),\"\",((BM568*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P568,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU568),\"\",((AU568*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P568,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW568),\"\",((AW568*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P568,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK568),\"\",(((BK568)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P568,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A569=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I569,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M569,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ569),ISBLANK(#REF!)),\"\",AZ569/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG569),ISBLANK(#REF!)),\"\",BG569/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG569),ISBLANK(AR569)),\"\",IF(AR569<0,'Risk Tables'!$C$46,BG569/AR569)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO569),ISBLANK(AR569)),\"\",IF(AR569<0,'Risk Tables'!$C$46,AO569/AR569)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU569/(#REF!+AU569),\"\")","v":""},"",{"$f":"IF(OR(CH569=\"\",ISBLANK(CH569)),\"\",IF(CH569>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH569<=Parameters!$E$4,CH569>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH569<=Parameters!$F$4, CH569>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH569<=Parameters!$G$4, CH569>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI569=\"\",CI569=\"--\",ISBLANK(CI569)),\"\",IF(CI569='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI569>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI569<=Parameters!$E$5,CI569>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI569<=Parameters!$F$5, CI569>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI569<=Parameters!$G$5, CI569>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG569=\"\",CG569=\"--\",ISBLANK(CG569)),\"\",IF(CG569>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG569<=Parameters!$E$6,CG569>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG569<=Parameters!$F$6, CG569>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG569<=Parameters!$G$6, CG569>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY569=\"\",BY569=\"--\",ISBLANK(BY569)),\"\",IF(BY569>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY569<=Parameters!$E$8,BY569>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY569<=Parameters!$F$8, BY569>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY569<=Parameters!$G$8, BY569>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ569=\"\",BZ569=\"--\",ISBLANK(BZ569)),\"\",IF(BZ569>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ569<=Parameters!$E$9,BZ569>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ569<=Parameters!$F$9, BZ569>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ569<=Parameters!$G$9, BZ569>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA569=\"\",CA569=\"--\",ISBLANK(CA569)),\"\",IF(CA569<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA569>=Parameters!$E$10,CA569<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA569>=Parameters!$F$10, CA569<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA569>=Parameters!$G$10, CA569<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB569=\"\",CB569=\"--\",ISBLANK(CB569)),\"\",IF(CB569<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB569>=Parameters!$E$11,CB569<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB569>=Parameters!$F$11, CB569<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB569>=Parameters!$G$11, CB569<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO569=\"\",CO569=\"--\",ISBLANK(CO569)),\"\",IF(CO569<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO569>=Parameters!$E$13,CO569<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO569>=Parameters!$F$13, CO569<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO569>=Parameters!$G$13, CO569<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ569=\"\",CJ569=\"--\",ISBLANK(CJ569)),\"\",IF(CJ569='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ569<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ569>=Parameters!$E$14,CJ569<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ569>=Parameters!$F$14, CJ569<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ569>=Parameters!$G$14, CJ569<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK569=\"\",CK569=\"--\",ISBLANK(CK569)),\"\",IF(AND(CK569<Parameters!$E$15, CK569>=0), 'Risk Tables'!$C$44, IF(AND(CK569>=Parameters!$E$15,CK569<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK569>=Parameters!$F$15, CK569<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK569>=Parameters!$G$15, CK569<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM569=\"\",CM569=\"--\",ISBLANK(CM569)),\"\",IF(CM569>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM569<=Parameters!$E$16,CM569>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM569<=Parameters!$F$16, CM569>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM569<=Parameters!$G$16, CM569>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN569=\"\",CN569=\"--\",ISBLANK(CN569)),\"\",IF(CN569>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN569<=Parameters!$E$17,CN569>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN569<=Parameters!$F$17, CN569>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN569<=Parameters!$G$17, CN569>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL569=\"\",CL569=\"--\",ISBLANK(CL569)),\"\",IF(CL569>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL569<=Parameters!$E$18,CL569>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL569<=Parameters!$F$18, CL569>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL569<=Parameters!$G$18, CL569>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP569=\"\",CP569=\"--\",ISBLANK(CP569)),\"\",IF(CP569<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP569>=Parameters!$E$21,CP569<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP569>=Parameters!$F$21, CP569<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP569>=Parameters!$G$21, CP569<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ569=\"\",CQ569=\"--\",ISBLANK(CQ569)),\"\",IF(CQ569<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ569>=Parameters!$E$22,CQ569<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ569>=Parameters!$F$22, CQ569<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ569>=Parameters!$G$22, CQ569<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR569='Risk Tables'!$C$44,1,IF(CR569='Risk Tables'!$C$43,2,IF(CR569='Risk Tables'!$C$42, 3, IF(CR569='Risk Tables'!$C$41, 4, IF(CR569='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS569='Risk Tables'!$C$44,1,IF(CS569='Risk Tables'!$C$43,2,IF(CS569='Risk Tables'!$C$42, 3, IF(CS569='Risk Tables'!$C$41, 4, IF(CS569='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT569='Risk Tables'!$C$44,1,IF(CT569='Risk Tables'!$C$43,2,IF(CT569='Risk Tables'!$C$42, 3, IF(CT569='Risk Tables'!$C$41, 4, IF(CT569='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV569='Risk Tables'!$C$44,1,IF(CV569='Risk Tables'!$C$43,2,IF(CV569='Risk Tables'!$C$42, 3, IF(CV569='Risk Tables'!$C$41, 4, IF(CV569='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW569='Risk Tables'!$C$44,1,IF(CW569='Risk Tables'!$C$43,2,IF(CW569='Risk Tables'!$C$42, 3, IF(CW569='Risk Tables'!$C$41, 4, IF(CW569='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX569='Risk Tables'!$C$44,1,IF(CX569='Risk Tables'!$C$43,2,IF(CX569='Risk Tables'!$C$42, 3, IF(CX569='Risk Tables'!$C$41, 4, IF(CX569='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY569='Risk Tables'!$C$44,1,IF(CY569='Risk Tables'!$C$43,2,IF(CY569='Risk Tables'!$C$42, 3, IF(CY569='Risk Tables'!$C$41, 4, IF(CY569='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA569='Risk Tables'!$C$44,1,IF(DA569='Risk Tables'!$C$43,2,IF(DA569='Risk Tables'!$C$42, 3, IF(DA569='Risk Tables'!$C$41, 4, IF(DA569='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB569='Risk Tables'!$C$44,1,IF(DB569='Risk Tables'!$C$43,2,IF(DB569='Risk Tables'!$C$42, 3, IF(DB569='Risk Tables'!$C$41, 4, IF(DB569='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC569='Risk Tables'!$C$44,1,IF(DC569='Risk Tables'!$C$43,2,IF(DC569='Risk Tables'!$C$42, 3, IF(DC569='Risk Tables'!$C$41, 4, IF(DC569='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD569='Risk Tables'!$C$44,1,IF(DD569='Risk Tables'!$C$43,2,IF(DD569='Risk Tables'!$C$42, 3, IF(DD569='Risk Tables'!$C$41, 4, IF(DD569='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE569='Risk Tables'!$C$44,1,IF(DE569='Risk Tables'!$C$43,2,IF(DE569='Risk Tables'!$C$42, 3, IF(DE569='Risk Tables'!$C$41, 4, IF(DE569='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF569='Risk Tables'!$C$44,1,IF(DF569='Risk Tables'!$C$43,2,IF(DF569='Risk Tables'!$C$42, 3, IF(DF569='Risk Tables'!$C$41, 4, IF(DF569='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI569:DW569))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI569:DW569, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD569),\"\",((AD569*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P569,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V569),\"\",((V569*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P569,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO569),\"\",((AO569*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P569,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM569),\"\",((AM569*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P569,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI569),\"\",((AI569*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P569,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF569),\"\",((AF569*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P569,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR569),\"\",((AR569*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P569,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL569),\"\",((BL569*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P569,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM569),\"\",((BM569*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P569,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU569),\"\",((AU569*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P569,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW569),\"\",((AW569*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P569,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK569),\"\",(((BK569)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P569,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A570=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I570,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M570,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ570),ISBLANK(#REF!)),\"\",AZ570/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG570),ISBLANK(#REF!)),\"\",BG570/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG570),ISBLANK(AR570)),\"\",IF(AR570<0,'Risk Tables'!$C$46,BG570/AR570)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO570),ISBLANK(AR570)),\"\",IF(AR570<0,'Risk Tables'!$C$46,AO570/AR570)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU570/(#REF!+AU570),\"\")","v":""},"",{"$f":"IF(OR(CH570=\"\",ISBLANK(CH570)),\"\",IF(CH570>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH570<=Parameters!$E$4,CH570>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH570<=Parameters!$F$4, CH570>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH570<=Parameters!$G$4, CH570>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI570=\"\",CI570=\"--\",ISBLANK(CI570)),\"\",IF(CI570='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI570>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI570<=Parameters!$E$5,CI570>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI570<=Parameters!$F$5, CI570>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI570<=Parameters!$G$5, CI570>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG570=\"\",CG570=\"--\",ISBLANK(CG570)),\"\",IF(CG570>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG570<=Parameters!$E$6,CG570>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG570<=Parameters!$F$6, CG570>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG570<=Parameters!$G$6, CG570>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY570=\"\",BY570=\"--\",ISBLANK(BY570)),\"\",IF(BY570>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY570<=Parameters!$E$8,BY570>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY570<=Parameters!$F$8, BY570>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY570<=Parameters!$G$8, BY570>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ570=\"\",BZ570=\"--\",ISBLANK(BZ570)),\"\",IF(BZ570>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ570<=Parameters!$E$9,BZ570>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ570<=Parameters!$F$9, BZ570>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ570<=Parameters!$G$9, BZ570>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA570=\"\",CA570=\"--\",ISBLANK(CA570)),\"\",IF(CA570<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA570>=Parameters!$E$10,CA570<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA570>=Parameters!$F$10, CA570<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA570>=Parameters!$G$10, CA570<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB570=\"\",CB570=\"--\",ISBLANK(CB570)),\"\",IF(CB570<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB570>=Parameters!$E$11,CB570<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB570>=Parameters!$F$11, CB570<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB570>=Parameters!$G$11, CB570<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO570=\"\",CO570=\"--\",ISBLANK(CO570)),\"\",IF(CO570<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO570>=Parameters!$E$13,CO570<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO570>=Parameters!$F$13, CO570<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO570>=Parameters!$G$13, CO570<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ570=\"\",CJ570=\"--\",ISBLANK(CJ570)),\"\",IF(CJ570='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ570<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ570>=Parameters!$E$14,CJ570<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ570>=Parameters!$F$14, CJ570<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ570>=Parameters!$G$14, CJ570<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK570=\"\",CK570=\"--\",ISBLANK(CK570)),\"\",IF(AND(CK570<Parameters!$E$15, CK570>=0), 'Risk Tables'!$C$44, IF(AND(CK570>=Parameters!$E$15,CK570<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK570>=Parameters!$F$15, CK570<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK570>=Parameters!$G$15, CK570<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM570=\"\",CM570=\"--\",ISBLANK(CM570)),\"\",IF(CM570>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM570<=Parameters!$E$16,CM570>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM570<=Parameters!$F$16, CM570>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM570<=Parameters!$G$16, CM570>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN570=\"\",CN570=\"--\",ISBLANK(CN570)),\"\",IF(CN570>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN570<=Parameters!$E$17,CN570>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN570<=Parameters!$F$17, CN570>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN570<=Parameters!$G$17, CN570>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL570=\"\",CL570=\"--\",ISBLANK(CL570)),\"\",IF(CL570>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL570<=Parameters!$E$18,CL570>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL570<=Parameters!$F$18, CL570>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL570<=Parameters!$G$18, CL570>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP570=\"\",CP570=\"--\",ISBLANK(CP570)),\"\",IF(CP570<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP570>=Parameters!$E$21,CP570<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP570>=Parameters!$F$21, CP570<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP570>=Parameters!$G$21, CP570<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ570=\"\",CQ570=\"--\",ISBLANK(CQ570)),\"\",IF(CQ570<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ570>=Parameters!$E$22,CQ570<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ570>=Parameters!$F$22, CQ570<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ570>=Parameters!$G$22, CQ570<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR570='Risk Tables'!$C$44,1,IF(CR570='Risk Tables'!$C$43,2,IF(CR570='Risk Tables'!$C$42, 3, IF(CR570='Risk Tables'!$C$41, 4, IF(CR570='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS570='Risk Tables'!$C$44,1,IF(CS570='Risk Tables'!$C$43,2,IF(CS570='Risk Tables'!$C$42, 3, IF(CS570='Risk Tables'!$C$41, 4, IF(CS570='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT570='Risk Tables'!$C$44,1,IF(CT570='Risk Tables'!$C$43,2,IF(CT570='Risk Tables'!$C$42, 3, IF(CT570='Risk Tables'!$C$41, 4, IF(CT570='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV570='Risk Tables'!$C$44,1,IF(CV570='Risk Tables'!$C$43,2,IF(CV570='Risk Tables'!$C$42, 3, IF(CV570='Risk Tables'!$C$41, 4, IF(CV570='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW570='Risk Tables'!$C$44,1,IF(CW570='Risk Tables'!$C$43,2,IF(CW570='Risk Tables'!$C$42, 3, IF(CW570='Risk Tables'!$C$41, 4, IF(CW570='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX570='Risk Tables'!$C$44,1,IF(CX570='Risk Tables'!$C$43,2,IF(CX570='Risk Tables'!$C$42, 3, IF(CX570='Risk Tables'!$C$41, 4, IF(CX570='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY570='Risk Tables'!$C$44,1,IF(CY570='Risk Tables'!$C$43,2,IF(CY570='Risk Tables'!$C$42, 3, IF(CY570='Risk Tables'!$C$41, 4, IF(CY570='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA570='Risk Tables'!$C$44,1,IF(DA570='Risk Tables'!$C$43,2,IF(DA570='Risk Tables'!$C$42, 3, IF(DA570='Risk Tables'!$C$41, 4, IF(DA570='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB570='Risk Tables'!$C$44,1,IF(DB570='Risk Tables'!$C$43,2,IF(DB570='Risk Tables'!$C$42, 3, IF(DB570='Risk Tables'!$C$41, 4, IF(DB570='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC570='Risk Tables'!$C$44,1,IF(DC570='Risk Tables'!$C$43,2,IF(DC570='Risk Tables'!$C$42, 3, IF(DC570='Risk Tables'!$C$41, 4, IF(DC570='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD570='Risk Tables'!$C$44,1,IF(DD570='Risk Tables'!$C$43,2,IF(DD570='Risk Tables'!$C$42, 3, IF(DD570='Risk Tables'!$C$41, 4, IF(DD570='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE570='Risk Tables'!$C$44,1,IF(DE570='Risk Tables'!$C$43,2,IF(DE570='Risk Tables'!$C$42, 3, IF(DE570='Risk Tables'!$C$41, 4, IF(DE570='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF570='Risk Tables'!$C$44,1,IF(DF570='Risk Tables'!$C$43,2,IF(DF570='Risk Tables'!$C$42, 3, IF(DF570='Risk Tables'!$C$41, 4, IF(DF570='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI570:DW570))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI570:DW570, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD570),\"\",((AD570*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P570,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V570),\"\",((V570*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P570,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO570),\"\",((AO570*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P570,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM570),\"\",((AM570*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P570,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI570),\"\",((AI570*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P570,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF570),\"\",((AF570*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P570,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR570),\"\",((AR570*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P570,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL570),\"\",((BL570*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P570,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM570),\"\",((BM570*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P570,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU570),\"\",((AU570*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P570,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW570),\"\",((AW570*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P570,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK570),\"\",(((BK570)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P570,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A571=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I571,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M571,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ571),ISBLANK(#REF!)),\"\",AZ571/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG571),ISBLANK(#REF!)),\"\",BG571/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG571),ISBLANK(AR571)),\"\",IF(AR571<0,'Risk Tables'!$C$46,BG571/AR571)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO571),ISBLANK(AR571)),\"\",IF(AR571<0,'Risk Tables'!$C$46,AO571/AR571)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU571/(#REF!+AU571),\"\")","v":""},"",{"$f":"IF(OR(CH571=\"\",ISBLANK(CH571)),\"\",IF(CH571>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH571<=Parameters!$E$4,CH571>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH571<=Parameters!$F$4, CH571>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH571<=Parameters!$G$4, CH571>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI571=\"\",CI571=\"--\",ISBLANK(CI571)),\"\",IF(CI571='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI571>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI571<=Parameters!$E$5,CI571>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI571<=Parameters!$F$5, CI571>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI571<=Parameters!$G$5, CI571>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG571=\"\",CG571=\"--\",ISBLANK(CG571)),\"\",IF(CG571>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG571<=Parameters!$E$6,CG571>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG571<=Parameters!$F$6, CG571>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG571<=Parameters!$G$6, CG571>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY571=\"\",BY571=\"--\",ISBLANK(BY571)),\"\",IF(BY571>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY571<=Parameters!$E$8,BY571>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY571<=Parameters!$F$8, BY571>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY571<=Parameters!$G$8, BY571>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ571=\"\",BZ571=\"--\",ISBLANK(BZ571)),\"\",IF(BZ571>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ571<=Parameters!$E$9,BZ571>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ571<=Parameters!$F$9, BZ571>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ571<=Parameters!$G$9, BZ571>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA571=\"\",CA571=\"--\",ISBLANK(CA571)),\"\",IF(CA571<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA571>=Parameters!$E$10,CA571<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA571>=Parameters!$F$10, CA571<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA571>=Parameters!$G$10, CA571<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB571=\"\",CB571=\"--\",ISBLANK(CB571)),\"\",IF(CB571<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB571>=Parameters!$E$11,CB571<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB571>=Parameters!$F$11, CB571<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB571>=Parameters!$G$11, CB571<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO571=\"\",CO571=\"--\",ISBLANK(CO571)),\"\",IF(CO571<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO571>=Parameters!$E$13,CO571<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO571>=Parameters!$F$13, CO571<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO571>=Parameters!$G$13, CO571<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ571=\"\",CJ571=\"--\",ISBLANK(CJ571)),\"\",IF(CJ571='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ571<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ571>=Parameters!$E$14,CJ571<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ571>=Parameters!$F$14, CJ571<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ571>=Parameters!$G$14, CJ571<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK571=\"\",CK571=\"--\",ISBLANK(CK571)),\"\",IF(AND(CK571<Parameters!$E$15, CK571>=0), 'Risk Tables'!$C$44, IF(AND(CK571>=Parameters!$E$15,CK571<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK571>=Parameters!$F$15, CK571<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK571>=Parameters!$G$15, CK571<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM571=\"\",CM571=\"--\",ISBLANK(CM571)),\"\",IF(CM571>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM571<=Parameters!$E$16,CM571>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM571<=Parameters!$F$16, CM571>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM571<=Parameters!$G$16, CM571>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN571=\"\",CN571=\"--\",ISBLANK(CN571)),\"\",IF(CN571>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN571<=Parameters!$E$17,CN571>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN571<=Parameters!$F$17, CN571>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN571<=Parameters!$G$17, CN571>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL571=\"\",CL571=\"--\",ISBLANK(CL571)),\"\",IF(CL571>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL571<=Parameters!$E$18,CL571>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL571<=Parameters!$F$18, CL571>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL571<=Parameters!$G$18, CL571>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP571=\"\",CP571=\"--\",ISBLANK(CP571)),\"\",IF(CP571<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP571>=Parameters!$E$21,CP571<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP571>=Parameters!$F$21, CP571<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP571>=Parameters!$G$21, CP571<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ571=\"\",CQ571=\"--\",ISBLANK(CQ571)),\"\",IF(CQ571<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ571>=Parameters!$E$22,CQ571<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ571>=Parameters!$F$22, CQ571<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ571>=Parameters!$G$22, CQ571<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR571='Risk Tables'!$C$44,1,IF(CR571='Risk Tables'!$C$43,2,IF(CR571='Risk Tables'!$C$42, 3, IF(CR571='Risk Tables'!$C$41, 4, IF(CR571='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS571='Risk Tables'!$C$44,1,IF(CS571='Risk Tables'!$C$43,2,IF(CS571='Risk Tables'!$C$42, 3, IF(CS571='Risk Tables'!$C$41, 4, IF(CS571='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT571='Risk Tables'!$C$44,1,IF(CT571='Risk Tables'!$C$43,2,IF(CT571='Risk Tables'!$C$42, 3, IF(CT571='Risk Tables'!$C$41, 4, IF(CT571='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV571='Risk Tables'!$C$44,1,IF(CV571='Risk Tables'!$C$43,2,IF(CV571='Risk Tables'!$C$42, 3, IF(CV571='Risk Tables'!$C$41, 4, IF(CV571='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW571='Risk Tables'!$C$44,1,IF(CW571='Risk Tables'!$C$43,2,IF(CW571='Risk Tables'!$C$42, 3, IF(CW571='Risk Tables'!$C$41, 4, IF(CW571='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX571='Risk Tables'!$C$44,1,IF(CX571='Risk Tables'!$C$43,2,IF(CX571='Risk Tables'!$C$42, 3, IF(CX571='Risk Tables'!$C$41, 4, IF(CX571='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY571='Risk Tables'!$C$44,1,IF(CY571='Risk Tables'!$C$43,2,IF(CY571='Risk Tables'!$C$42, 3, IF(CY571='Risk Tables'!$C$41, 4, IF(CY571='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA571='Risk Tables'!$C$44,1,IF(DA571='Risk Tables'!$C$43,2,IF(DA571='Risk Tables'!$C$42, 3, IF(DA571='Risk Tables'!$C$41, 4, IF(DA571='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB571='Risk Tables'!$C$44,1,IF(DB571='Risk Tables'!$C$43,2,IF(DB571='Risk Tables'!$C$42, 3, IF(DB571='Risk Tables'!$C$41, 4, IF(DB571='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC571='Risk Tables'!$C$44,1,IF(DC571='Risk Tables'!$C$43,2,IF(DC571='Risk Tables'!$C$42, 3, IF(DC571='Risk Tables'!$C$41, 4, IF(DC571='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD571='Risk Tables'!$C$44,1,IF(DD571='Risk Tables'!$C$43,2,IF(DD571='Risk Tables'!$C$42, 3, IF(DD571='Risk Tables'!$C$41, 4, IF(DD571='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE571='Risk Tables'!$C$44,1,IF(DE571='Risk Tables'!$C$43,2,IF(DE571='Risk Tables'!$C$42, 3, IF(DE571='Risk Tables'!$C$41, 4, IF(DE571='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF571='Risk Tables'!$C$44,1,IF(DF571='Risk Tables'!$C$43,2,IF(DF571='Risk Tables'!$C$42, 3, IF(DF571='Risk Tables'!$C$41, 4, IF(DF571='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI571:DW571))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI571:DW571, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD571),\"\",((AD571*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P571,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V571),\"\",((V571*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P571,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO571),\"\",((AO571*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P571,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM571),\"\",((AM571*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P571,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI571),\"\",((AI571*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P571,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF571),\"\",((AF571*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P571,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR571),\"\",((AR571*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P571,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL571),\"\",((BL571*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P571,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM571),\"\",((BM571*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P571,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU571),\"\",((AU571*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P571,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW571),\"\",((AW571*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P571,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK571),\"\",(((BK571)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P571,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A572=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I572,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M572,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ572),ISBLANK(#REF!)),\"\",AZ572/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG572),ISBLANK(#REF!)),\"\",BG572/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG572),ISBLANK(AR572)),\"\",IF(AR572<0,'Risk Tables'!$C$46,BG572/AR572)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO572),ISBLANK(AR572)),\"\",IF(AR572<0,'Risk Tables'!$C$46,AO572/AR572)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU572/(#REF!+AU572),\"\")","v":""},"",{"$f":"IF(OR(CH572=\"\",ISBLANK(CH572)),\"\",IF(CH572>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH572<=Parameters!$E$4,CH572>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH572<=Parameters!$F$4, CH572>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH572<=Parameters!$G$4, CH572>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI572=\"\",CI572=\"--\",ISBLANK(CI572)),\"\",IF(CI572='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI572>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI572<=Parameters!$E$5,CI572>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI572<=Parameters!$F$5, CI572>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI572<=Parameters!$G$5, CI572>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG572=\"\",CG572=\"--\",ISBLANK(CG572)),\"\",IF(CG572>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG572<=Parameters!$E$6,CG572>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG572<=Parameters!$F$6, CG572>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG572<=Parameters!$G$6, CG572>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY572=\"\",BY572=\"--\",ISBLANK(BY572)),\"\",IF(BY572>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY572<=Parameters!$E$8,BY572>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY572<=Parameters!$F$8, BY572>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY572<=Parameters!$G$8, BY572>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ572=\"\",BZ572=\"--\",ISBLANK(BZ572)),\"\",IF(BZ572>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ572<=Parameters!$E$9,BZ572>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ572<=Parameters!$F$9, BZ572>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ572<=Parameters!$G$9, BZ572>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA572=\"\",CA572=\"--\",ISBLANK(CA572)),\"\",IF(CA572<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA572>=Parameters!$E$10,CA572<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA572>=Parameters!$F$10, CA572<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA572>=Parameters!$G$10, CA572<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB572=\"\",CB572=\"--\",ISBLANK(CB572)),\"\",IF(CB572<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB572>=Parameters!$E$11,CB572<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB572>=Parameters!$F$11, CB572<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB572>=Parameters!$G$11, CB572<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO572=\"\",CO572=\"--\",ISBLANK(CO572)),\"\",IF(CO572<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO572>=Parameters!$E$13,CO572<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO572>=Parameters!$F$13, CO572<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO572>=Parameters!$G$13, CO572<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ572=\"\",CJ572=\"--\",ISBLANK(CJ572)),\"\",IF(CJ572='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ572<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ572>=Parameters!$E$14,CJ572<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ572>=Parameters!$F$14, CJ572<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ572>=Parameters!$G$14, CJ572<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK572=\"\",CK572=\"--\",ISBLANK(CK572)),\"\",IF(AND(CK572<Parameters!$E$15, CK572>=0), 'Risk Tables'!$C$44, IF(AND(CK572>=Parameters!$E$15,CK572<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK572>=Parameters!$F$15, CK572<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK572>=Parameters!$G$15, CK572<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM572=\"\",CM572=\"--\",ISBLANK(CM572)),\"\",IF(CM572>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM572<=Parameters!$E$16,CM572>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM572<=Parameters!$F$16, CM572>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM572<=Parameters!$G$16, CM572>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN572=\"\",CN572=\"--\",ISBLANK(CN572)),\"\",IF(CN572>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN572<=Parameters!$E$17,CN572>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN572<=Parameters!$F$17, CN572>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN572<=Parameters!$G$17, CN572>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL572=\"\",CL572=\"--\",ISBLANK(CL572)),\"\",IF(CL572>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL572<=Parameters!$E$18,CL572>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL572<=Parameters!$F$18, CL572>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL572<=Parameters!$G$18, CL572>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP572=\"\",CP572=\"--\",ISBLANK(CP572)),\"\",IF(CP572<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP572>=Parameters!$E$21,CP572<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP572>=Parameters!$F$21, CP572<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP572>=Parameters!$G$21, CP572<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ572=\"\",CQ572=\"--\",ISBLANK(CQ572)),\"\",IF(CQ572<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ572>=Parameters!$E$22,CQ572<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ572>=Parameters!$F$22, CQ572<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ572>=Parameters!$G$22, CQ572<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR572='Risk Tables'!$C$44,1,IF(CR572='Risk Tables'!$C$43,2,IF(CR572='Risk Tables'!$C$42, 3, IF(CR572='Risk Tables'!$C$41, 4, IF(CR572='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS572='Risk Tables'!$C$44,1,IF(CS572='Risk Tables'!$C$43,2,IF(CS572='Risk Tables'!$C$42, 3, IF(CS572='Risk Tables'!$C$41, 4, IF(CS572='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT572='Risk Tables'!$C$44,1,IF(CT572='Risk Tables'!$C$43,2,IF(CT572='Risk Tables'!$C$42, 3, IF(CT572='Risk Tables'!$C$41, 4, IF(CT572='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV572='Risk Tables'!$C$44,1,IF(CV572='Risk Tables'!$C$43,2,IF(CV572='Risk Tables'!$C$42, 3, IF(CV572='Risk Tables'!$C$41, 4, IF(CV572='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW572='Risk Tables'!$C$44,1,IF(CW572='Risk Tables'!$C$43,2,IF(CW572='Risk Tables'!$C$42, 3, IF(CW572='Risk Tables'!$C$41, 4, IF(CW572='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX572='Risk Tables'!$C$44,1,IF(CX572='Risk Tables'!$C$43,2,IF(CX572='Risk Tables'!$C$42, 3, IF(CX572='Risk Tables'!$C$41, 4, IF(CX572='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY572='Risk Tables'!$C$44,1,IF(CY572='Risk Tables'!$C$43,2,IF(CY572='Risk Tables'!$C$42, 3, IF(CY572='Risk Tables'!$C$41, 4, IF(CY572='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA572='Risk Tables'!$C$44,1,IF(DA572='Risk Tables'!$C$43,2,IF(DA572='Risk Tables'!$C$42, 3, IF(DA572='Risk Tables'!$C$41, 4, IF(DA572='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB572='Risk Tables'!$C$44,1,IF(DB572='Risk Tables'!$C$43,2,IF(DB572='Risk Tables'!$C$42, 3, IF(DB572='Risk Tables'!$C$41, 4, IF(DB572='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC572='Risk Tables'!$C$44,1,IF(DC572='Risk Tables'!$C$43,2,IF(DC572='Risk Tables'!$C$42, 3, IF(DC572='Risk Tables'!$C$41, 4, IF(DC572='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD572='Risk Tables'!$C$44,1,IF(DD572='Risk Tables'!$C$43,2,IF(DD572='Risk Tables'!$C$42, 3, IF(DD572='Risk Tables'!$C$41, 4, IF(DD572='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE572='Risk Tables'!$C$44,1,IF(DE572='Risk Tables'!$C$43,2,IF(DE572='Risk Tables'!$C$42, 3, IF(DE572='Risk Tables'!$C$41, 4, IF(DE572='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF572='Risk Tables'!$C$44,1,IF(DF572='Risk Tables'!$C$43,2,IF(DF572='Risk Tables'!$C$42, 3, IF(DF572='Risk Tables'!$C$41, 4, IF(DF572='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI572:DW572))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI572:DW572, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD572),\"\",((AD572*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P572,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V572),\"\",((V572*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P572,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO572),\"\",((AO572*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P572,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM572),\"\",((AM572*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P572,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI572),\"\",((AI572*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P572,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF572),\"\",((AF572*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P572,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR572),\"\",((AR572*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P572,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL572),\"\",((BL572*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P572,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM572),\"\",((BM572*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P572,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU572),\"\",((AU572*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P572,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW572),\"\",((AW572*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P572,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK572),\"\",(((BK572)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P572,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A573=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I573,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M573,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ573),ISBLANK(#REF!)),\"\",AZ573/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG573),ISBLANK(#REF!)),\"\",BG573/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG573),ISBLANK(AR573)),\"\",IF(AR573<0,'Risk Tables'!$C$46,BG573/AR573)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO573),ISBLANK(AR573)),\"\",IF(AR573<0,'Risk Tables'!$C$46,AO573/AR573)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU573/(#REF!+AU573),\"\")","v":""},"",{"$f":"IF(OR(CH573=\"\",ISBLANK(CH573)),\"\",IF(CH573>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH573<=Parameters!$E$4,CH573>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH573<=Parameters!$F$4, CH573>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH573<=Parameters!$G$4, CH573>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI573=\"\",CI573=\"--\",ISBLANK(CI573)),\"\",IF(CI573='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI573>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI573<=Parameters!$E$5,CI573>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI573<=Parameters!$F$5, CI573>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI573<=Parameters!$G$5, CI573>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG573=\"\",CG573=\"--\",ISBLANK(CG573)),\"\",IF(CG573>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG573<=Parameters!$E$6,CG573>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG573<=Parameters!$F$6, CG573>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG573<=Parameters!$G$6, CG573>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY573=\"\",BY573=\"--\",ISBLANK(BY573)),\"\",IF(BY573>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY573<=Parameters!$E$8,BY573>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY573<=Parameters!$F$8, BY573>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY573<=Parameters!$G$8, BY573>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ573=\"\",BZ573=\"--\",ISBLANK(BZ573)),\"\",IF(BZ573>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ573<=Parameters!$E$9,BZ573>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ573<=Parameters!$F$9, BZ573>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ573<=Parameters!$G$9, BZ573>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA573=\"\",CA573=\"--\",ISBLANK(CA573)),\"\",IF(CA573<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA573>=Parameters!$E$10,CA573<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA573>=Parameters!$F$10, CA573<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA573>=Parameters!$G$10, CA573<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB573=\"\",CB573=\"--\",ISBLANK(CB573)),\"\",IF(CB573<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB573>=Parameters!$E$11,CB573<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB573>=Parameters!$F$11, CB573<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB573>=Parameters!$G$11, CB573<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO573=\"\",CO573=\"--\",ISBLANK(CO573)),\"\",IF(CO573<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO573>=Parameters!$E$13,CO573<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO573>=Parameters!$F$13, CO573<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO573>=Parameters!$G$13, CO573<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ573=\"\",CJ573=\"--\",ISBLANK(CJ573)),\"\",IF(CJ573='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ573<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ573>=Parameters!$E$14,CJ573<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ573>=Parameters!$F$14, CJ573<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ573>=Parameters!$G$14, CJ573<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK573=\"\",CK573=\"--\",ISBLANK(CK573)),\"\",IF(AND(CK573<Parameters!$E$15, CK573>=0), 'Risk Tables'!$C$44, IF(AND(CK573>=Parameters!$E$15,CK573<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK573>=Parameters!$F$15, CK573<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK573>=Parameters!$G$15, CK573<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM573=\"\",CM573=\"--\",ISBLANK(CM573)),\"\",IF(CM573>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM573<=Parameters!$E$16,CM573>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM573<=Parameters!$F$16, CM573>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM573<=Parameters!$G$16, CM573>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN573=\"\",CN573=\"--\",ISBLANK(CN573)),\"\",IF(CN573>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN573<=Parameters!$E$17,CN573>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN573<=Parameters!$F$17, CN573>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN573<=Parameters!$G$17, CN573>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL573=\"\",CL573=\"--\",ISBLANK(CL573)),\"\",IF(CL573>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL573<=Parameters!$E$18,CL573>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL573<=Parameters!$F$18, CL573>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL573<=Parameters!$G$18, CL573>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP573=\"\",CP573=\"--\",ISBLANK(CP573)),\"\",IF(CP573<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP573>=Parameters!$E$21,CP573<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP573>=Parameters!$F$21, CP573<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP573>=Parameters!$G$21, CP573<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ573=\"\",CQ573=\"--\",ISBLANK(CQ573)),\"\",IF(CQ573<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ573>=Parameters!$E$22,CQ573<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ573>=Parameters!$F$22, CQ573<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ573>=Parameters!$G$22, CQ573<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR573='Risk Tables'!$C$44,1,IF(CR573='Risk Tables'!$C$43,2,IF(CR573='Risk Tables'!$C$42, 3, IF(CR573='Risk Tables'!$C$41, 4, IF(CR573='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS573='Risk Tables'!$C$44,1,IF(CS573='Risk Tables'!$C$43,2,IF(CS573='Risk Tables'!$C$42, 3, IF(CS573='Risk Tables'!$C$41, 4, IF(CS573='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT573='Risk Tables'!$C$44,1,IF(CT573='Risk Tables'!$C$43,2,IF(CT573='Risk Tables'!$C$42, 3, IF(CT573='Risk Tables'!$C$41, 4, IF(CT573='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV573='Risk Tables'!$C$44,1,IF(CV573='Risk Tables'!$C$43,2,IF(CV573='Risk Tables'!$C$42, 3, IF(CV573='Risk Tables'!$C$41, 4, IF(CV573='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW573='Risk Tables'!$C$44,1,IF(CW573='Risk Tables'!$C$43,2,IF(CW573='Risk Tables'!$C$42, 3, IF(CW573='Risk Tables'!$C$41, 4, IF(CW573='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX573='Risk Tables'!$C$44,1,IF(CX573='Risk Tables'!$C$43,2,IF(CX573='Risk Tables'!$C$42, 3, IF(CX573='Risk Tables'!$C$41, 4, IF(CX573='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY573='Risk Tables'!$C$44,1,IF(CY573='Risk Tables'!$C$43,2,IF(CY573='Risk Tables'!$C$42, 3, IF(CY573='Risk Tables'!$C$41, 4, IF(CY573='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA573='Risk Tables'!$C$44,1,IF(DA573='Risk Tables'!$C$43,2,IF(DA573='Risk Tables'!$C$42, 3, IF(DA573='Risk Tables'!$C$41, 4, IF(DA573='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB573='Risk Tables'!$C$44,1,IF(DB573='Risk Tables'!$C$43,2,IF(DB573='Risk Tables'!$C$42, 3, IF(DB573='Risk Tables'!$C$41, 4, IF(DB573='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC573='Risk Tables'!$C$44,1,IF(DC573='Risk Tables'!$C$43,2,IF(DC573='Risk Tables'!$C$42, 3, IF(DC573='Risk Tables'!$C$41, 4, IF(DC573='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD573='Risk Tables'!$C$44,1,IF(DD573='Risk Tables'!$C$43,2,IF(DD573='Risk Tables'!$C$42, 3, IF(DD573='Risk Tables'!$C$41, 4, IF(DD573='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE573='Risk Tables'!$C$44,1,IF(DE573='Risk Tables'!$C$43,2,IF(DE573='Risk Tables'!$C$42, 3, IF(DE573='Risk Tables'!$C$41, 4, IF(DE573='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF573='Risk Tables'!$C$44,1,IF(DF573='Risk Tables'!$C$43,2,IF(DF573='Risk Tables'!$C$42, 3, IF(DF573='Risk Tables'!$C$41, 4, IF(DF573='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI573:DW573))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI573:DW573, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD573),\"\",((AD573*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P573,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V573),\"\",((V573*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P573,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO573),\"\",((AO573*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P573,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM573),\"\",((AM573*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P573,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI573),\"\",((AI573*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P573,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF573),\"\",((AF573*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P573,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR573),\"\",((AR573*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P573,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL573),\"\",((BL573*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P573,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM573),\"\",((BM573*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P573,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU573),\"\",((AU573*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P573,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW573),\"\",((AW573*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P573,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK573),\"\",(((BK573)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P573,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A574=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I574,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M574,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ574),ISBLANK(#REF!)),\"\",AZ574/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG574),ISBLANK(#REF!)),\"\",BG574/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG574),ISBLANK(AR574)),\"\",IF(AR574<0,'Risk Tables'!$C$46,BG574/AR574)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO574),ISBLANK(AR574)),\"\",IF(AR574<0,'Risk Tables'!$C$46,AO574/AR574)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU574/(#REF!+AU574),\"\")","v":""},"",{"$f":"IF(OR(CH574=\"\",ISBLANK(CH574)),\"\",IF(CH574>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH574<=Parameters!$E$4,CH574>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH574<=Parameters!$F$4, CH574>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH574<=Parameters!$G$4, CH574>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI574=\"\",CI574=\"--\",ISBLANK(CI574)),\"\",IF(CI574='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI574>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI574<=Parameters!$E$5,CI574>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI574<=Parameters!$F$5, CI574>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI574<=Parameters!$G$5, CI574>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG574=\"\",CG574=\"--\",ISBLANK(CG574)),\"\",IF(CG574>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG574<=Parameters!$E$6,CG574>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG574<=Parameters!$F$6, CG574>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG574<=Parameters!$G$6, CG574>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY574=\"\",BY574=\"--\",ISBLANK(BY574)),\"\",IF(BY574>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY574<=Parameters!$E$8,BY574>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY574<=Parameters!$F$8, BY574>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY574<=Parameters!$G$8, BY574>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ574=\"\",BZ574=\"--\",ISBLANK(BZ574)),\"\",IF(BZ574>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ574<=Parameters!$E$9,BZ574>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ574<=Parameters!$F$9, BZ574>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ574<=Parameters!$G$9, BZ574>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA574=\"\",CA574=\"--\",ISBLANK(CA574)),\"\",IF(CA574<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA574>=Parameters!$E$10,CA574<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA574>=Parameters!$F$10, CA574<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA574>=Parameters!$G$10, CA574<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB574=\"\",CB574=\"--\",ISBLANK(CB574)),\"\",IF(CB574<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB574>=Parameters!$E$11,CB574<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB574>=Parameters!$F$11, CB574<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB574>=Parameters!$G$11, CB574<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO574=\"\",CO574=\"--\",ISBLANK(CO574)),\"\",IF(CO574<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO574>=Parameters!$E$13,CO574<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO574>=Parameters!$F$13, CO574<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO574>=Parameters!$G$13, CO574<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ574=\"\",CJ574=\"--\",ISBLANK(CJ574)),\"\",IF(CJ574='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ574<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ574>=Parameters!$E$14,CJ574<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ574>=Parameters!$F$14, CJ574<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ574>=Parameters!$G$14, CJ574<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK574=\"\",CK574=\"--\",ISBLANK(CK574)),\"\",IF(AND(CK574<Parameters!$E$15, CK574>=0), 'Risk Tables'!$C$44, IF(AND(CK574>=Parameters!$E$15,CK574<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK574>=Parameters!$F$15, CK574<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK574>=Parameters!$G$15, CK574<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM574=\"\",CM574=\"--\",ISBLANK(CM574)),\"\",IF(CM574>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM574<=Parameters!$E$16,CM574>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM574<=Parameters!$F$16, CM574>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM574<=Parameters!$G$16, CM574>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN574=\"\",CN574=\"--\",ISBLANK(CN574)),\"\",IF(CN574>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN574<=Parameters!$E$17,CN574>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN574<=Parameters!$F$17, CN574>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN574<=Parameters!$G$17, CN574>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL574=\"\",CL574=\"--\",ISBLANK(CL574)),\"\",IF(CL574>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL574<=Parameters!$E$18,CL574>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL574<=Parameters!$F$18, CL574>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL574<=Parameters!$G$18, CL574>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP574=\"\",CP574=\"--\",ISBLANK(CP574)),\"\",IF(CP574<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP574>=Parameters!$E$21,CP574<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP574>=Parameters!$F$21, CP574<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP574>=Parameters!$G$21, CP574<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ574=\"\",CQ574=\"--\",ISBLANK(CQ574)),\"\",IF(CQ574<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ574>=Parameters!$E$22,CQ574<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ574>=Parameters!$F$22, CQ574<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ574>=Parameters!$G$22, CQ574<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR574='Risk Tables'!$C$44,1,IF(CR574='Risk Tables'!$C$43,2,IF(CR574='Risk Tables'!$C$42, 3, IF(CR574='Risk Tables'!$C$41, 4, IF(CR574='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS574='Risk Tables'!$C$44,1,IF(CS574='Risk Tables'!$C$43,2,IF(CS574='Risk Tables'!$C$42, 3, IF(CS574='Risk Tables'!$C$41, 4, IF(CS574='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT574='Risk Tables'!$C$44,1,IF(CT574='Risk Tables'!$C$43,2,IF(CT574='Risk Tables'!$C$42, 3, IF(CT574='Risk Tables'!$C$41, 4, IF(CT574='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV574='Risk Tables'!$C$44,1,IF(CV574='Risk Tables'!$C$43,2,IF(CV574='Risk Tables'!$C$42, 3, IF(CV574='Risk Tables'!$C$41, 4, IF(CV574='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW574='Risk Tables'!$C$44,1,IF(CW574='Risk Tables'!$C$43,2,IF(CW574='Risk Tables'!$C$42, 3, IF(CW574='Risk Tables'!$C$41, 4, IF(CW574='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX574='Risk Tables'!$C$44,1,IF(CX574='Risk Tables'!$C$43,2,IF(CX574='Risk Tables'!$C$42, 3, IF(CX574='Risk Tables'!$C$41, 4, IF(CX574='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY574='Risk Tables'!$C$44,1,IF(CY574='Risk Tables'!$C$43,2,IF(CY574='Risk Tables'!$C$42, 3, IF(CY574='Risk Tables'!$C$41, 4, IF(CY574='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA574='Risk Tables'!$C$44,1,IF(DA574='Risk Tables'!$C$43,2,IF(DA574='Risk Tables'!$C$42, 3, IF(DA574='Risk Tables'!$C$41, 4, IF(DA574='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB574='Risk Tables'!$C$44,1,IF(DB574='Risk Tables'!$C$43,2,IF(DB574='Risk Tables'!$C$42, 3, IF(DB574='Risk Tables'!$C$41, 4, IF(DB574='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC574='Risk Tables'!$C$44,1,IF(DC574='Risk Tables'!$C$43,2,IF(DC574='Risk Tables'!$C$42, 3, IF(DC574='Risk Tables'!$C$41, 4, IF(DC574='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD574='Risk Tables'!$C$44,1,IF(DD574='Risk Tables'!$C$43,2,IF(DD574='Risk Tables'!$C$42, 3, IF(DD574='Risk Tables'!$C$41, 4, IF(DD574='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE574='Risk Tables'!$C$44,1,IF(DE574='Risk Tables'!$C$43,2,IF(DE574='Risk Tables'!$C$42, 3, IF(DE574='Risk Tables'!$C$41, 4, IF(DE574='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF574='Risk Tables'!$C$44,1,IF(DF574='Risk Tables'!$C$43,2,IF(DF574='Risk Tables'!$C$42, 3, IF(DF574='Risk Tables'!$C$41, 4, IF(DF574='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI574:DW574))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI574:DW574, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD574),\"\",((AD574*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P574,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V574),\"\",((V574*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P574,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO574),\"\",((AO574*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P574,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM574),\"\",((AM574*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P574,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI574),\"\",((AI574*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P574,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF574),\"\",((AF574*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P574,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR574),\"\",((AR574*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P574,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL574),\"\",((BL574*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P574,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM574),\"\",((BM574*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P574,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU574),\"\",((AU574*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P574,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW574),\"\",((AW574*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P574,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK574),\"\",(((BK574)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P574,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A575=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I575,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M575,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ575),ISBLANK(#REF!)),\"\",AZ575/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG575),ISBLANK(#REF!)),\"\",BG575/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG575),ISBLANK(AR575)),\"\",IF(AR575<0,'Risk Tables'!$C$46,BG575/AR575)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO575),ISBLANK(AR575)),\"\",IF(AR575<0,'Risk Tables'!$C$46,AO575/AR575)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU575/(#REF!+AU575),\"\")","v":""},"",{"$f":"IF(OR(CH575=\"\",ISBLANK(CH575)),\"\",IF(CH575>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH575<=Parameters!$E$4,CH575>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH575<=Parameters!$F$4, CH575>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH575<=Parameters!$G$4, CH575>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI575=\"\",CI575=\"--\",ISBLANK(CI575)),\"\",IF(CI575='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI575>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI575<=Parameters!$E$5,CI575>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI575<=Parameters!$F$5, CI575>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI575<=Parameters!$G$5, CI575>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG575=\"\",CG575=\"--\",ISBLANK(CG575)),\"\",IF(CG575>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG575<=Parameters!$E$6,CG575>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG575<=Parameters!$F$6, CG575>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG575<=Parameters!$G$6, CG575>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY575=\"\",BY575=\"--\",ISBLANK(BY575)),\"\",IF(BY575>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY575<=Parameters!$E$8,BY575>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY575<=Parameters!$F$8, BY575>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY575<=Parameters!$G$8, BY575>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ575=\"\",BZ575=\"--\",ISBLANK(BZ575)),\"\",IF(BZ575>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ575<=Parameters!$E$9,BZ575>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ575<=Parameters!$F$9, BZ575>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ575<=Parameters!$G$9, BZ575>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA575=\"\",CA575=\"--\",ISBLANK(CA575)),\"\",IF(CA575<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA575>=Parameters!$E$10,CA575<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA575>=Parameters!$F$10, CA575<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA575>=Parameters!$G$10, CA575<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB575=\"\",CB575=\"--\",ISBLANK(CB575)),\"\",IF(CB575<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB575>=Parameters!$E$11,CB575<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB575>=Parameters!$F$11, CB575<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB575>=Parameters!$G$11, CB575<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO575=\"\",CO575=\"--\",ISBLANK(CO575)),\"\",IF(CO575<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO575>=Parameters!$E$13,CO575<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO575>=Parameters!$F$13, CO575<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO575>=Parameters!$G$13, CO575<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ575=\"\",CJ575=\"--\",ISBLANK(CJ575)),\"\",IF(CJ575='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ575<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ575>=Parameters!$E$14,CJ575<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ575>=Parameters!$F$14, CJ575<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ575>=Parameters!$G$14, CJ575<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK575=\"\",CK575=\"--\",ISBLANK(CK575)),\"\",IF(AND(CK575<Parameters!$E$15, CK575>=0), 'Risk Tables'!$C$44, IF(AND(CK575>=Parameters!$E$15,CK575<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK575>=Parameters!$F$15, CK575<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK575>=Parameters!$G$15, CK575<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM575=\"\",CM575=\"--\",ISBLANK(CM575)),\"\",IF(CM575>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM575<=Parameters!$E$16,CM575>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM575<=Parameters!$F$16, CM575>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM575<=Parameters!$G$16, CM575>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN575=\"\",CN575=\"--\",ISBLANK(CN575)),\"\",IF(CN575>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN575<=Parameters!$E$17,CN575>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN575<=Parameters!$F$17, CN575>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN575<=Parameters!$G$17, CN575>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL575=\"\",CL575=\"--\",ISBLANK(CL575)),\"\",IF(CL575>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL575<=Parameters!$E$18,CL575>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL575<=Parameters!$F$18, CL575>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL575<=Parameters!$G$18, CL575>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP575=\"\",CP575=\"--\",ISBLANK(CP575)),\"\",IF(CP575<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP575>=Parameters!$E$21,CP575<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP575>=Parameters!$F$21, CP575<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP575>=Parameters!$G$21, CP575<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ575=\"\",CQ575=\"--\",ISBLANK(CQ575)),\"\",IF(CQ575<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ575>=Parameters!$E$22,CQ575<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ575>=Parameters!$F$22, CQ575<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ575>=Parameters!$G$22, CQ575<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR575='Risk Tables'!$C$44,1,IF(CR575='Risk Tables'!$C$43,2,IF(CR575='Risk Tables'!$C$42, 3, IF(CR575='Risk Tables'!$C$41, 4, IF(CR575='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS575='Risk Tables'!$C$44,1,IF(CS575='Risk Tables'!$C$43,2,IF(CS575='Risk Tables'!$C$42, 3, IF(CS575='Risk Tables'!$C$41, 4, IF(CS575='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT575='Risk Tables'!$C$44,1,IF(CT575='Risk Tables'!$C$43,2,IF(CT575='Risk Tables'!$C$42, 3, IF(CT575='Risk Tables'!$C$41, 4, IF(CT575='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV575='Risk Tables'!$C$44,1,IF(CV575='Risk Tables'!$C$43,2,IF(CV575='Risk Tables'!$C$42, 3, IF(CV575='Risk Tables'!$C$41, 4, IF(CV575='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW575='Risk Tables'!$C$44,1,IF(CW575='Risk Tables'!$C$43,2,IF(CW575='Risk Tables'!$C$42, 3, IF(CW575='Risk Tables'!$C$41, 4, IF(CW575='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX575='Risk Tables'!$C$44,1,IF(CX575='Risk Tables'!$C$43,2,IF(CX575='Risk Tables'!$C$42, 3, IF(CX575='Risk Tables'!$C$41, 4, IF(CX575='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY575='Risk Tables'!$C$44,1,IF(CY575='Risk Tables'!$C$43,2,IF(CY575='Risk Tables'!$C$42, 3, IF(CY575='Risk Tables'!$C$41, 4, IF(CY575='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA575='Risk Tables'!$C$44,1,IF(DA575='Risk Tables'!$C$43,2,IF(DA575='Risk Tables'!$C$42, 3, IF(DA575='Risk Tables'!$C$41, 4, IF(DA575='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB575='Risk Tables'!$C$44,1,IF(DB575='Risk Tables'!$C$43,2,IF(DB575='Risk Tables'!$C$42, 3, IF(DB575='Risk Tables'!$C$41, 4, IF(DB575='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC575='Risk Tables'!$C$44,1,IF(DC575='Risk Tables'!$C$43,2,IF(DC575='Risk Tables'!$C$42, 3, IF(DC575='Risk Tables'!$C$41, 4, IF(DC575='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD575='Risk Tables'!$C$44,1,IF(DD575='Risk Tables'!$C$43,2,IF(DD575='Risk Tables'!$C$42, 3, IF(DD575='Risk Tables'!$C$41, 4, IF(DD575='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE575='Risk Tables'!$C$44,1,IF(DE575='Risk Tables'!$C$43,2,IF(DE575='Risk Tables'!$C$42, 3, IF(DE575='Risk Tables'!$C$41, 4, IF(DE575='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF575='Risk Tables'!$C$44,1,IF(DF575='Risk Tables'!$C$43,2,IF(DF575='Risk Tables'!$C$42, 3, IF(DF575='Risk Tables'!$C$41, 4, IF(DF575='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI575:DW575))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI575:DW575, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD575),\"\",((AD575*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P575,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V575),\"\",((V575*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P575,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO575),\"\",((AO575*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P575,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM575),\"\",((AM575*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P575,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI575),\"\",((AI575*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P575,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF575),\"\",((AF575*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P575,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR575),\"\",((AR575*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P575,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL575),\"\",((BL575*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P575,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM575),\"\",((BM575*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P575,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU575),\"\",((AU575*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P575,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW575),\"\",((AW575*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P575,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK575),\"\",(((BK575)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P575,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A576=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I576,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M576,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ576),ISBLANK(#REF!)),\"\",AZ576/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG576),ISBLANK(#REF!)),\"\",BG576/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG576),ISBLANK(AR576)),\"\",IF(AR576<0,'Risk Tables'!$C$46,BG576/AR576)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO576),ISBLANK(AR576)),\"\",IF(AR576<0,'Risk Tables'!$C$46,AO576/AR576)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU576/(#REF!+AU576),\"\")","v":""},"",{"$f":"IF(OR(CH576=\"\",ISBLANK(CH576)),\"\",IF(CH576>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH576<=Parameters!$E$4,CH576>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH576<=Parameters!$F$4, CH576>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH576<=Parameters!$G$4, CH576>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI576=\"\",CI576=\"--\",ISBLANK(CI576)),\"\",IF(CI576='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI576>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI576<=Parameters!$E$5,CI576>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI576<=Parameters!$F$5, CI576>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI576<=Parameters!$G$5, CI576>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG576=\"\",CG576=\"--\",ISBLANK(CG576)),\"\",IF(CG576>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG576<=Parameters!$E$6,CG576>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG576<=Parameters!$F$6, CG576>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG576<=Parameters!$G$6, CG576>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY576=\"\",BY576=\"--\",ISBLANK(BY576)),\"\",IF(BY576>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY576<=Parameters!$E$8,BY576>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY576<=Parameters!$F$8, BY576>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY576<=Parameters!$G$8, BY576>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ576=\"\",BZ576=\"--\",ISBLANK(BZ576)),\"\",IF(BZ576>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ576<=Parameters!$E$9,BZ576>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ576<=Parameters!$F$9, BZ576>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ576<=Parameters!$G$9, BZ576>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA576=\"\",CA576=\"--\",ISBLANK(CA576)),\"\",IF(CA576<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA576>=Parameters!$E$10,CA576<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA576>=Parameters!$F$10, CA576<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA576>=Parameters!$G$10, CA576<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB576=\"\",CB576=\"--\",ISBLANK(CB576)),\"\",IF(CB576<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB576>=Parameters!$E$11,CB576<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB576>=Parameters!$F$11, CB576<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB576>=Parameters!$G$11, CB576<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO576=\"\",CO576=\"--\",ISBLANK(CO576)),\"\",IF(CO576<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO576>=Parameters!$E$13,CO576<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO576>=Parameters!$F$13, CO576<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO576>=Parameters!$G$13, CO576<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ576=\"\",CJ576=\"--\",ISBLANK(CJ576)),\"\",IF(CJ576='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ576<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ576>=Parameters!$E$14,CJ576<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ576>=Parameters!$F$14, CJ576<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ576>=Parameters!$G$14, CJ576<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK576=\"\",CK576=\"--\",ISBLANK(CK576)),\"\",IF(AND(CK576<Parameters!$E$15, CK576>=0), 'Risk Tables'!$C$44, IF(AND(CK576>=Parameters!$E$15,CK576<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK576>=Parameters!$F$15, CK576<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK576>=Parameters!$G$15, CK576<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM576=\"\",CM576=\"--\",ISBLANK(CM576)),\"\",IF(CM576>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM576<=Parameters!$E$16,CM576>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM576<=Parameters!$F$16, CM576>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM576<=Parameters!$G$16, CM576>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN576=\"\",CN576=\"--\",ISBLANK(CN576)),\"\",IF(CN576>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN576<=Parameters!$E$17,CN576>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN576<=Parameters!$F$17, CN576>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN576<=Parameters!$G$17, CN576>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL576=\"\",CL576=\"--\",ISBLANK(CL576)),\"\",IF(CL576>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL576<=Parameters!$E$18,CL576>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL576<=Parameters!$F$18, CL576>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL576<=Parameters!$G$18, CL576>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP576=\"\",CP576=\"--\",ISBLANK(CP576)),\"\",IF(CP576<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP576>=Parameters!$E$21,CP576<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP576>=Parameters!$F$21, CP576<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP576>=Parameters!$G$21, CP576<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ576=\"\",CQ576=\"--\",ISBLANK(CQ576)),\"\",IF(CQ576<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ576>=Parameters!$E$22,CQ576<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ576>=Parameters!$F$22, CQ576<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ576>=Parameters!$G$22, CQ576<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR576='Risk Tables'!$C$44,1,IF(CR576='Risk Tables'!$C$43,2,IF(CR576='Risk Tables'!$C$42, 3, IF(CR576='Risk Tables'!$C$41, 4, IF(CR576='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS576='Risk Tables'!$C$44,1,IF(CS576='Risk Tables'!$C$43,2,IF(CS576='Risk Tables'!$C$42, 3, IF(CS576='Risk Tables'!$C$41, 4, IF(CS576='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT576='Risk Tables'!$C$44,1,IF(CT576='Risk Tables'!$C$43,2,IF(CT576='Risk Tables'!$C$42, 3, IF(CT576='Risk Tables'!$C$41, 4, IF(CT576='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV576='Risk Tables'!$C$44,1,IF(CV576='Risk Tables'!$C$43,2,IF(CV576='Risk Tables'!$C$42, 3, IF(CV576='Risk Tables'!$C$41, 4, IF(CV576='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW576='Risk Tables'!$C$44,1,IF(CW576='Risk Tables'!$C$43,2,IF(CW576='Risk Tables'!$C$42, 3, IF(CW576='Risk Tables'!$C$41, 4, IF(CW576='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX576='Risk Tables'!$C$44,1,IF(CX576='Risk Tables'!$C$43,2,IF(CX576='Risk Tables'!$C$42, 3, IF(CX576='Risk Tables'!$C$41, 4, IF(CX576='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY576='Risk Tables'!$C$44,1,IF(CY576='Risk Tables'!$C$43,2,IF(CY576='Risk Tables'!$C$42, 3, IF(CY576='Risk Tables'!$C$41, 4, IF(CY576='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA576='Risk Tables'!$C$44,1,IF(DA576='Risk Tables'!$C$43,2,IF(DA576='Risk Tables'!$C$42, 3, IF(DA576='Risk Tables'!$C$41, 4, IF(DA576='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB576='Risk Tables'!$C$44,1,IF(DB576='Risk Tables'!$C$43,2,IF(DB576='Risk Tables'!$C$42, 3, IF(DB576='Risk Tables'!$C$41, 4, IF(DB576='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC576='Risk Tables'!$C$44,1,IF(DC576='Risk Tables'!$C$43,2,IF(DC576='Risk Tables'!$C$42, 3, IF(DC576='Risk Tables'!$C$41, 4, IF(DC576='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD576='Risk Tables'!$C$44,1,IF(DD576='Risk Tables'!$C$43,2,IF(DD576='Risk Tables'!$C$42, 3, IF(DD576='Risk Tables'!$C$41, 4, IF(DD576='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE576='Risk Tables'!$C$44,1,IF(DE576='Risk Tables'!$C$43,2,IF(DE576='Risk Tables'!$C$42, 3, IF(DE576='Risk Tables'!$C$41, 4, IF(DE576='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF576='Risk Tables'!$C$44,1,IF(DF576='Risk Tables'!$C$43,2,IF(DF576='Risk Tables'!$C$42, 3, IF(DF576='Risk Tables'!$C$41, 4, IF(DF576='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI576:DW576))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI576:DW576, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD576),\"\",((AD576*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P576,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V576),\"\",((V576*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P576,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO576),\"\",((AO576*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P576,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM576),\"\",((AM576*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P576,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI576),\"\",((AI576*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P576,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF576),\"\",((AF576*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P576,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR576),\"\",((AR576*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P576,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL576),\"\",((BL576*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P576,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM576),\"\",((BM576*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P576,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU576),\"\",((AU576*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P576,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW576),\"\",((AW576*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P576,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK576),\"\",(((BK576)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P576,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A577=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I577,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M577,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ577),ISBLANK(#REF!)),\"\",AZ577/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG577),ISBLANK(#REF!)),\"\",BG577/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG577),ISBLANK(AR577)),\"\",IF(AR577<0,'Risk Tables'!$C$46,BG577/AR577)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO577),ISBLANK(AR577)),\"\",IF(AR577<0,'Risk Tables'!$C$46,AO577/AR577)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU577/(#REF!+AU577),\"\")","v":""},"",{"$f":"IF(OR(CH577=\"\",ISBLANK(CH577)),\"\",IF(CH577>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH577<=Parameters!$E$4,CH577>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH577<=Parameters!$F$4, CH577>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH577<=Parameters!$G$4, CH577>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI577=\"\",CI577=\"--\",ISBLANK(CI577)),\"\",IF(CI577='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI577>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI577<=Parameters!$E$5,CI577>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI577<=Parameters!$F$5, CI577>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI577<=Parameters!$G$5, CI577>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG577=\"\",CG577=\"--\",ISBLANK(CG577)),\"\",IF(CG577>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG577<=Parameters!$E$6,CG577>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG577<=Parameters!$F$6, CG577>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG577<=Parameters!$G$6, CG577>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY577=\"\",BY577=\"--\",ISBLANK(BY577)),\"\",IF(BY577>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY577<=Parameters!$E$8,BY577>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY577<=Parameters!$F$8, BY577>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY577<=Parameters!$G$8, BY577>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ577=\"\",BZ577=\"--\",ISBLANK(BZ577)),\"\",IF(BZ577>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ577<=Parameters!$E$9,BZ577>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ577<=Parameters!$F$9, BZ577>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ577<=Parameters!$G$9, BZ577>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA577=\"\",CA577=\"--\",ISBLANK(CA577)),\"\",IF(CA577<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA577>=Parameters!$E$10,CA577<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA577>=Parameters!$F$10, CA577<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA577>=Parameters!$G$10, CA577<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB577=\"\",CB577=\"--\",ISBLANK(CB577)),\"\",IF(CB577<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB577>=Parameters!$E$11,CB577<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB577>=Parameters!$F$11, CB577<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB577>=Parameters!$G$11, CB577<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO577=\"\",CO577=\"--\",ISBLANK(CO577)),\"\",IF(CO577<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO577>=Parameters!$E$13,CO577<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO577>=Parameters!$F$13, CO577<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO577>=Parameters!$G$13, CO577<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ577=\"\",CJ577=\"--\",ISBLANK(CJ577)),\"\",IF(CJ577='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ577<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ577>=Parameters!$E$14,CJ577<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ577>=Parameters!$F$14, CJ577<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ577>=Parameters!$G$14, CJ577<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK577=\"\",CK577=\"--\",ISBLANK(CK577)),\"\",IF(AND(CK577<Parameters!$E$15, CK577>=0), 'Risk Tables'!$C$44, IF(AND(CK577>=Parameters!$E$15,CK577<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK577>=Parameters!$F$15, CK577<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK577>=Parameters!$G$15, CK577<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM577=\"\",CM577=\"--\",ISBLANK(CM577)),\"\",IF(CM577>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM577<=Parameters!$E$16,CM577>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM577<=Parameters!$F$16, CM577>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM577<=Parameters!$G$16, CM577>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN577=\"\",CN577=\"--\",ISBLANK(CN577)),\"\",IF(CN577>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN577<=Parameters!$E$17,CN577>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN577<=Parameters!$F$17, CN577>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN577<=Parameters!$G$17, CN577>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL577=\"\",CL577=\"--\",ISBLANK(CL577)),\"\",IF(CL577>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL577<=Parameters!$E$18,CL577>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL577<=Parameters!$F$18, CL577>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL577<=Parameters!$G$18, CL577>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP577=\"\",CP577=\"--\",ISBLANK(CP577)),\"\",IF(CP577<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP577>=Parameters!$E$21,CP577<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP577>=Parameters!$F$21, CP577<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP577>=Parameters!$G$21, CP577<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ577=\"\",CQ577=\"--\",ISBLANK(CQ577)),\"\",IF(CQ577<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ577>=Parameters!$E$22,CQ577<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ577>=Parameters!$F$22, CQ577<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ577>=Parameters!$G$22, CQ577<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR577='Risk Tables'!$C$44,1,IF(CR577='Risk Tables'!$C$43,2,IF(CR577='Risk Tables'!$C$42, 3, IF(CR577='Risk Tables'!$C$41, 4, IF(CR577='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS577='Risk Tables'!$C$44,1,IF(CS577='Risk Tables'!$C$43,2,IF(CS577='Risk Tables'!$C$42, 3, IF(CS577='Risk Tables'!$C$41, 4, IF(CS577='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT577='Risk Tables'!$C$44,1,IF(CT577='Risk Tables'!$C$43,2,IF(CT577='Risk Tables'!$C$42, 3, IF(CT577='Risk Tables'!$C$41, 4, IF(CT577='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV577='Risk Tables'!$C$44,1,IF(CV577='Risk Tables'!$C$43,2,IF(CV577='Risk Tables'!$C$42, 3, IF(CV577='Risk Tables'!$C$41, 4, IF(CV577='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW577='Risk Tables'!$C$44,1,IF(CW577='Risk Tables'!$C$43,2,IF(CW577='Risk Tables'!$C$42, 3, IF(CW577='Risk Tables'!$C$41, 4, IF(CW577='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX577='Risk Tables'!$C$44,1,IF(CX577='Risk Tables'!$C$43,2,IF(CX577='Risk Tables'!$C$42, 3, IF(CX577='Risk Tables'!$C$41, 4, IF(CX577='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY577='Risk Tables'!$C$44,1,IF(CY577='Risk Tables'!$C$43,2,IF(CY577='Risk Tables'!$C$42, 3, IF(CY577='Risk Tables'!$C$41, 4, IF(CY577='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA577='Risk Tables'!$C$44,1,IF(DA577='Risk Tables'!$C$43,2,IF(DA577='Risk Tables'!$C$42, 3, IF(DA577='Risk Tables'!$C$41, 4, IF(DA577='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB577='Risk Tables'!$C$44,1,IF(DB577='Risk Tables'!$C$43,2,IF(DB577='Risk Tables'!$C$42, 3, IF(DB577='Risk Tables'!$C$41, 4, IF(DB577='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC577='Risk Tables'!$C$44,1,IF(DC577='Risk Tables'!$C$43,2,IF(DC577='Risk Tables'!$C$42, 3, IF(DC577='Risk Tables'!$C$41, 4, IF(DC577='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD577='Risk Tables'!$C$44,1,IF(DD577='Risk Tables'!$C$43,2,IF(DD577='Risk Tables'!$C$42, 3, IF(DD577='Risk Tables'!$C$41, 4, IF(DD577='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE577='Risk Tables'!$C$44,1,IF(DE577='Risk Tables'!$C$43,2,IF(DE577='Risk Tables'!$C$42, 3, IF(DE577='Risk Tables'!$C$41, 4, IF(DE577='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF577='Risk Tables'!$C$44,1,IF(DF577='Risk Tables'!$C$43,2,IF(DF577='Risk Tables'!$C$42, 3, IF(DF577='Risk Tables'!$C$41, 4, IF(DF577='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI577:DW577))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI577:DW577, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD577),\"\",((AD577*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P577,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V577),\"\",((V577*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P577,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO577),\"\",((AO577*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P577,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM577),\"\",((AM577*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P577,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI577),\"\",((AI577*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P577,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF577),\"\",((AF577*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P577,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR577),\"\",((AR577*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P577,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL577),\"\",((BL577*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P577,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM577),\"\",((BM577*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P577,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU577),\"\",((AU577*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P577,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW577),\"\",((AW577*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P577,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK577),\"\",(((BK577)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P577,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A578=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I578,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M578,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ578),ISBLANK(#REF!)),\"\",AZ578/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG578),ISBLANK(#REF!)),\"\",BG578/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG578),ISBLANK(AR578)),\"\",IF(AR578<0,'Risk Tables'!$C$46,BG578/AR578)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO578),ISBLANK(AR578)),\"\",IF(AR578<0,'Risk Tables'!$C$46,AO578/AR578)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU578/(#REF!+AU578),\"\")","v":""},"",{"$f":"IF(OR(CH578=\"\",ISBLANK(CH578)),\"\",IF(CH578>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH578<=Parameters!$E$4,CH578>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH578<=Parameters!$F$4, CH578>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH578<=Parameters!$G$4, CH578>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI578=\"\",CI578=\"--\",ISBLANK(CI578)),\"\",IF(CI578='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI578>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI578<=Parameters!$E$5,CI578>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI578<=Parameters!$F$5, CI578>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI578<=Parameters!$G$5, CI578>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG578=\"\",CG578=\"--\",ISBLANK(CG578)),\"\",IF(CG578>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG578<=Parameters!$E$6,CG578>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG578<=Parameters!$F$6, CG578>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG578<=Parameters!$G$6, CG578>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY578=\"\",BY578=\"--\",ISBLANK(BY578)),\"\",IF(BY578>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY578<=Parameters!$E$8,BY578>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY578<=Parameters!$F$8, BY578>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY578<=Parameters!$G$8, BY578>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ578=\"\",BZ578=\"--\",ISBLANK(BZ578)),\"\",IF(BZ578>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ578<=Parameters!$E$9,BZ578>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ578<=Parameters!$F$9, BZ578>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ578<=Parameters!$G$9, BZ578>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA578=\"\",CA578=\"--\",ISBLANK(CA578)),\"\",IF(CA578<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA578>=Parameters!$E$10,CA578<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA578>=Parameters!$F$10, CA578<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA578>=Parameters!$G$10, CA578<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB578=\"\",CB578=\"--\",ISBLANK(CB578)),\"\",IF(CB578<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB578>=Parameters!$E$11,CB578<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB578>=Parameters!$F$11, CB578<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB578>=Parameters!$G$11, CB578<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO578=\"\",CO578=\"--\",ISBLANK(CO578)),\"\",IF(CO578<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO578>=Parameters!$E$13,CO578<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO578>=Parameters!$F$13, CO578<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO578>=Parameters!$G$13, CO578<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ578=\"\",CJ578=\"--\",ISBLANK(CJ578)),\"\",IF(CJ578='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ578<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ578>=Parameters!$E$14,CJ578<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ578>=Parameters!$F$14, CJ578<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ578>=Parameters!$G$14, CJ578<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK578=\"\",CK578=\"--\",ISBLANK(CK578)),\"\",IF(AND(CK578<Parameters!$E$15, CK578>=0), 'Risk Tables'!$C$44, IF(AND(CK578>=Parameters!$E$15,CK578<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK578>=Parameters!$F$15, CK578<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK578>=Parameters!$G$15, CK578<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM578=\"\",CM578=\"--\",ISBLANK(CM578)),\"\",IF(CM578>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM578<=Parameters!$E$16,CM578>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM578<=Parameters!$F$16, CM578>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM578<=Parameters!$G$16, CM578>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN578=\"\",CN578=\"--\",ISBLANK(CN578)),\"\",IF(CN578>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN578<=Parameters!$E$17,CN578>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN578<=Parameters!$F$17, CN578>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN578<=Parameters!$G$17, CN578>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL578=\"\",CL578=\"--\",ISBLANK(CL578)),\"\",IF(CL578>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL578<=Parameters!$E$18,CL578>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL578<=Parameters!$F$18, CL578>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL578<=Parameters!$G$18, CL578>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP578=\"\",CP578=\"--\",ISBLANK(CP578)),\"\",IF(CP578<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP578>=Parameters!$E$21,CP578<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP578>=Parameters!$F$21, CP578<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP578>=Parameters!$G$21, CP578<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ578=\"\",CQ578=\"--\",ISBLANK(CQ578)),\"\",IF(CQ578<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ578>=Parameters!$E$22,CQ578<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ578>=Parameters!$F$22, CQ578<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ578>=Parameters!$G$22, CQ578<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR578='Risk Tables'!$C$44,1,IF(CR578='Risk Tables'!$C$43,2,IF(CR578='Risk Tables'!$C$42, 3, IF(CR578='Risk Tables'!$C$41, 4, IF(CR578='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS578='Risk Tables'!$C$44,1,IF(CS578='Risk Tables'!$C$43,2,IF(CS578='Risk Tables'!$C$42, 3, IF(CS578='Risk Tables'!$C$41, 4, IF(CS578='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT578='Risk Tables'!$C$44,1,IF(CT578='Risk Tables'!$C$43,2,IF(CT578='Risk Tables'!$C$42, 3, IF(CT578='Risk Tables'!$C$41, 4, IF(CT578='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV578='Risk Tables'!$C$44,1,IF(CV578='Risk Tables'!$C$43,2,IF(CV578='Risk Tables'!$C$42, 3, IF(CV578='Risk Tables'!$C$41, 4, IF(CV578='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW578='Risk Tables'!$C$44,1,IF(CW578='Risk Tables'!$C$43,2,IF(CW578='Risk Tables'!$C$42, 3, IF(CW578='Risk Tables'!$C$41, 4, IF(CW578='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX578='Risk Tables'!$C$44,1,IF(CX578='Risk Tables'!$C$43,2,IF(CX578='Risk Tables'!$C$42, 3, IF(CX578='Risk Tables'!$C$41, 4, IF(CX578='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY578='Risk Tables'!$C$44,1,IF(CY578='Risk Tables'!$C$43,2,IF(CY578='Risk Tables'!$C$42, 3, IF(CY578='Risk Tables'!$C$41, 4, IF(CY578='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA578='Risk Tables'!$C$44,1,IF(DA578='Risk Tables'!$C$43,2,IF(DA578='Risk Tables'!$C$42, 3, IF(DA578='Risk Tables'!$C$41, 4, IF(DA578='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB578='Risk Tables'!$C$44,1,IF(DB578='Risk Tables'!$C$43,2,IF(DB578='Risk Tables'!$C$42, 3, IF(DB578='Risk Tables'!$C$41, 4, IF(DB578='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC578='Risk Tables'!$C$44,1,IF(DC578='Risk Tables'!$C$43,2,IF(DC578='Risk Tables'!$C$42, 3, IF(DC578='Risk Tables'!$C$41, 4, IF(DC578='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD578='Risk Tables'!$C$44,1,IF(DD578='Risk Tables'!$C$43,2,IF(DD578='Risk Tables'!$C$42, 3, IF(DD578='Risk Tables'!$C$41, 4, IF(DD578='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE578='Risk Tables'!$C$44,1,IF(DE578='Risk Tables'!$C$43,2,IF(DE578='Risk Tables'!$C$42, 3, IF(DE578='Risk Tables'!$C$41, 4, IF(DE578='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF578='Risk Tables'!$C$44,1,IF(DF578='Risk Tables'!$C$43,2,IF(DF578='Risk Tables'!$C$42, 3, IF(DF578='Risk Tables'!$C$41, 4, IF(DF578='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI578:DW578))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI578:DW578, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD578),\"\",((AD578*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P578,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V578),\"\",((V578*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P578,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO578),\"\",((AO578*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P578,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM578),\"\",((AM578*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P578,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI578),\"\",((AI578*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P578,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF578),\"\",((AF578*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P578,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR578),\"\",((AR578*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P578,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL578),\"\",((BL578*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P578,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM578),\"\",((BM578*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P578,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU578),\"\",((AU578*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P578,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW578),\"\",((AW578*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P578,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK578),\"\",(((BK578)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P578,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A579=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I579,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M579,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ579),ISBLANK(#REF!)),\"\",AZ579/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG579),ISBLANK(#REF!)),\"\",BG579/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG579),ISBLANK(AR579)),\"\",IF(AR579<0,'Risk Tables'!$C$46,BG579/AR579)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO579),ISBLANK(AR579)),\"\",IF(AR579<0,'Risk Tables'!$C$46,AO579/AR579)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU579/(#REF!+AU579),\"\")","v":""},"",{"$f":"IF(OR(CH579=\"\",ISBLANK(CH579)),\"\",IF(CH579>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH579<=Parameters!$E$4,CH579>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH579<=Parameters!$F$4, CH579>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH579<=Parameters!$G$4, CH579>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI579=\"\",CI579=\"--\",ISBLANK(CI579)),\"\",IF(CI579='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI579>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI579<=Parameters!$E$5,CI579>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI579<=Parameters!$F$5, CI579>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI579<=Parameters!$G$5, CI579>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG579=\"\",CG579=\"--\",ISBLANK(CG579)),\"\",IF(CG579>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG579<=Parameters!$E$6,CG579>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG579<=Parameters!$F$6, CG579>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG579<=Parameters!$G$6, CG579>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY579=\"\",BY579=\"--\",ISBLANK(BY579)),\"\",IF(BY579>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY579<=Parameters!$E$8,BY579>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY579<=Parameters!$F$8, BY579>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY579<=Parameters!$G$8, BY579>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ579=\"\",BZ579=\"--\",ISBLANK(BZ579)),\"\",IF(BZ579>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ579<=Parameters!$E$9,BZ579>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ579<=Parameters!$F$9, BZ579>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ579<=Parameters!$G$9, BZ579>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA579=\"\",CA579=\"--\",ISBLANK(CA579)),\"\",IF(CA579<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA579>=Parameters!$E$10,CA579<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA579>=Parameters!$F$10, CA579<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA579>=Parameters!$G$10, CA579<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB579=\"\",CB579=\"--\",ISBLANK(CB579)),\"\",IF(CB579<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB579>=Parameters!$E$11,CB579<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB579>=Parameters!$F$11, CB579<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB579>=Parameters!$G$11, CB579<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO579=\"\",CO579=\"--\",ISBLANK(CO579)),\"\",IF(CO579<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO579>=Parameters!$E$13,CO579<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO579>=Parameters!$F$13, CO579<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO579>=Parameters!$G$13, CO579<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ579=\"\",CJ579=\"--\",ISBLANK(CJ579)),\"\",IF(CJ579='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ579<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ579>=Parameters!$E$14,CJ579<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ579>=Parameters!$F$14, CJ579<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ579>=Parameters!$G$14, CJ579<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK579=\"\",CK579=\"--\",ISBLANK(CK579)),\"\",IF(AND(CK579<Parameters!$E$15, CK579>=0), 'Risk Tables'!$C$44, IF(AND(CK579>=Parameters!$E$15,CK579<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK579>=Parameters!$F$15, CK579<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK579>=Parameters!$G$15, CK579<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM579=\"\",CM579=\"--\",ISBLANK(CM579)),\"\",IF(CM579>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM579<=Parameters!$E$16,CM579>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM579<=Parameters!$F$16, CM579>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM579<=Parameters!$G$16, CM579>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN579=\"\",CN579=\"--\",ISBLANK(CN579)),\"\",IF(CN579>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN579<=Parameters!$E$17,CN579>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN579<=Parameters!$F$17, CN579>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN579<=Parameters!$G$17, CN579>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL579=\"\",CL579=\"--\",ISBLANK(CL579)),\"\",IF(CL579>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL579<=Parameters!$E$18,CL579>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL579<=Parameters!$F$18, CL579>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL579<=Parameters!$G$18, CL579>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP579=\"\",CP579=\"--\",ISBLANK(CP579)),\"\",IF(CP579<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP579>=Parameters!$E$21,CP579<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP579>=Parameters!$F$21, CP579<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP579>=Parameters!$G$21, CP579<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ579=\"\",CQ579=\"--\",ISBLANK(CQ579)),\"\",IF(CQ579<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ579>=Parameters!$E$22,CQ579<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ579>=Parameters!$F$22, CQ579<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ579>=Parameters!$G$22, CQ579<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR579='Risk Tables'!$C$44,1,IF(CR579='Risk Tables'!$C$43,2,IF(CR579='Risk Tables'!$C$42, 3, IF(CR579='Risk Tables'!$C$41, 4, IF(CR579='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS579='Risk Tables'!$C$44,1,IF(CS579='Risk Tables'!$C$43,2,IF(CS579='Risk Tables'!$C$42, 3, IF(CS579='Risk Tables'!$C$41, 4, IF(CS579='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT579='Risk Tables'!$C$44,1,IF(CT579='Risk Tables'!$C$43,2,IF(CT579='Risk Tables'!$C$42, 3, IF(CT579='Risk Tables'!$C$41, 4, IF(CT579='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV579='Risk Tables'!$C$44,1,IF(CV579='Risk Tables'!$C$43,2,IF(CV579='Risk Tables'!$C$42, 3, IF(CV579='Risk Tables'!$C$41, 4, IF(CV579='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW579='Risk Tables'!$C$44,1,IF(CW579='Risk Tables'!$C$43,2,IF(CW579='Risk Tables'!$C$42, 3, IF(CW579='Risk Tables'!$C$41, 4, IF(CW579='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX579='Risk Tables'!$C$44,1,IF(CX579='Risk Tables'!$C$43,2,IF(CX579='Risk Tables'!$C$42, 3, IF(CX579='Risk Tables'!$C$41, 4, IF(CX579='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY579='Risk Tables'!$C$44,1,IF(CY579='Risk Tables'!$C$43,2,IF(CY579='Risk Tables'!$C$42, 3, IF(CY579='Risk Tables'!$C$41, 4, IF(CY579='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA579='Risk Tables'!$C$44,1,IF(DA579='Risk Tables'!$C$43,2,IF(DA579='Risk Tables'!$C$42, 3, IF(DA579='Risk Tables'!$C$41, 4, IF(DA579='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB579='Risk Tables'!$C$44,1,IF(DB579='Risk Tables'!$C$43,2,IF(DB579='Risk Tables'!$C$42, 3, IF(DB579='Risk Tables'!$C$41, 4, IF(DB579='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC579='Risk Tables'!$C$44,1,IF(DC579='Risk Tables'!$C$43,2,IF(DC579='Risk Tables'!$C$42, 3, IF(DC579='Risk Tables'!$C$41, 4, IF(DC579='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD579='Risk Tables'!$C$44,1,IF(DD579='Risk Tables'!$C$43,2,IF(DD579='Risk Tables'!$C$42, 3, IF(DD579='Risk Tables'!$C$41, 4, IF(DD579='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE579='Risk Tables'!$C$44,1,IF(DE579='Risk Tables'!$C$43,2,IF(DE579='Risk Tables'!$C$42, 3, IF(DE579='Risk Tables'!$C$41, 4, IF(DE579='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF579='Risk Tables'!$C$44,1,IF(DF579='Risk Tables'!$C$43,2,IF(DF579='Risk Tables'!$C$42, 3, IF(DF579='Risk Tables'!$C$41, 4, IF(DF579='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI579:DW579))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI579:DW579, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD579),\"\",((AD579*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P579,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V579),\"\",((V579*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P579,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO579),\"\",((AO579*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P579,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM579),\"\",((AM579*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P579,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI579),\"\",((AI579*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P579,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF579),\"\",((AF579*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P579,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR579),\"\",((AR579*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P579,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL579),\"\",((BL579*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P579,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM579),\"\",((BM579*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P579,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU579),\"\",((AU579*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P579,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW579),\"\",((AW579*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P579,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK579),\"\",(((BK579)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P579,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A580=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I580,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M580,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ580),ISBLANK(#REF!)),\"\",AZ580/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG580),ISBLANK(#REF!)),\"\",BG580/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG580),ISBLANK(AR580)),\"\",IF(AR580<0,'Risk Tables'!$C$46,BG580/AR580)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO580),ISBLANK(AR580)),\"\",IF(AR580<0,'Risk Tables'!$C$46,AO580/AR580)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU580/(#REF!+AU580),\"\")","v":""},"",{"$f":"IF(OR(CH580=\"\",ISBLANK(CH580)),\"\",IF(CH580>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH580<=Parameters!$E$4,CH580>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH580<=Parameters!$F$4, CH580>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH580<=Parameters!$G$4, CH580>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI580=\"\",CI580=\"--\",ISBLANK(CI580)),\"\",IF(CI580='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI580>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI580<=Parameters!$E$5,CI580>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI580<=Parameters!$F$5, CI580>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI580<=Parameters!$G$5, CI580>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG580=\"\",CG580=\"--\",ISBLANK(CG580)),\"\",IF(CG580>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG580<=Parameters!$E$6,CG580>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG580<=Parameters!$F$6, CG580>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG580<=Parameters!$G$6, CG580>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY580=\"\",BY580=\"--\",ISBLANK(BY580)),\"\",IF(BY580>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY580<=Parameters!$E$8,BY580>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY580<=Parameters!$F$8, BY580>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY580<=Parameters!$G$8, BY580>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ580=\"\",BZ580=\"--\",ISBLANK(BZ580)),\"\",IF(BZ580>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ580<=Parameters!$E$9,BZ580>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ580<=Parameters!$F$9, BZ580>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ580<=Parameters!$G$9, BZ580>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA580=\"\",CA580=\"--\",ISBLANK(CA580)),\"\",IF(CA580<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA580>=Parameters!$E$10,CA580<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA580>=Parameters!$F$10, CA580<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA580>=Parameters!$G$10, CA580<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB580=\"\",CB580=\"--\",ISBLANK(CB580)),\"\",IF(CB580<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB580>=Parameters!$E$11,CB580<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB580>=Parameters!$F$11, CB580<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB580>=Parameters!$G$11, CB580<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO580=\"\",CO580=\"--\",ISBLANK(CO580)),\"\",IF(CO580<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO580>=Parameters!$E$13,CO580<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO580>=Parameters!$F$13, CO580<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO580>=Parameters!$G$13, CO580<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ580=\"\",CJ580=\"--\",ISBLANK(CJ580)),\"\",IF(CJ580='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ580<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ580>=Parameters!$E$14,CJ580<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ580>=Parameters!$F$14, CJ580<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ580>=Parameters!$G$14, CJ580<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK580=\"\",CK580=\"--\",ISBLANK(CK580)),\"\",IF(AND(CK580<Parameters!$E$15, CK580>=0), 'Risk Tables'!$C$44, IF(AND(CK580>=Parameters!$E$15,CK580<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK580>=Parameters!$F$15, CK580<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK580>=Parameters!$G$15, CK580<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM580=\"\",CM580=\"--\",ISBLANK(CM580)),\"\",IF(CM580>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM580<=Parameters!$E$16,CM580>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM580<=Parameters!$F$16, CM580>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM580<=Parameters!$G$16, CM580>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN580=\"\",CN580=\"--\",ISBLANK(CN580)),\"\",IF(CN580>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN580<=Parameters!$E$17,CN580>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN580<=Parameters!$F$17, CN580>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN580<=Parameters!$G$17, CN580>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL580=\"\",CL580=\"--\",ISBLANK(CL580)),\"\",IF(CL580>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL580<=Parameters!$E$18,CL580>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL580<=Parameters!$F$18, CL580>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL580<=Parameters!$G$18, CL580>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP580=\"\",CP580=\"--\",ISBLANK(CP580)),\"\",IF(CP580<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP580>=Parameters!$E$21,CP580<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP580>=Parameters!$F$21, CP580<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP580>=Parameters!$G$21, CP580<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ580=\"\",CQ580=\"--\",ISBLANK(CQ580)),\"\",IF(CQ580<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ580>=Parameters!$E$22,CQ580<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ580>=Parameters!$F$22, CQ580<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ580>=Parameters!$G$22, CQ580<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR580='Risk Tables'!$C$44,1,IF(CR580='Risk Tables'!$C$43,2,IF(CR580='Risk Tables'!$C$42, 3, IF(CR580='Risk Tables'!$C$41, 4, IF(CR580='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS580='Risk Tables'!$C$44,1,IF(CS580='Risk Tables'!$C$43,2,IF(CS580='Risk Tables'!$C$42, 3, IF(CS580='Risk Tables'!$C$41, 4, IF(CS580='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT580='Risk Tables'!$C$44,1,IF(CT580='Risk Tables'!$C$43,2,IF(CT580='Risk Tables'!$C$42, 3, IF(CT580='Risk Tables'!$C$41, 4, IF(CT580='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV580='Risk Tables'!$C$44,1,IF(CV580='Risk Tables'!$C$43,2,IF(CV580='Risk Tables'!$C$42, 3, IF(CV580='Risk Tables'!$C$41, 4, IF(CV580='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW580='Risk Tables'!$C$44,1,IF(CW580='Risk Tables'!$C$43,2,IF(CW580='Risk Tables'!$C$42, 3, IF(CW580='Risk Tables'!$C$41, 4, IF(CW580='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX580='Risk Tables'!$C$44,1,IF(CX580='Risk Tables'!$C$43,2,IF(CX580='Risk Tables'!$C$42, 3, IF(CX580='Risk Tables'!$C$41, 4, IF(CX580='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY580='Risk Tables'!$C$44,1,IF(CY580='Risk Tables'!$C$43,2,IF(CY580='Risk Tables'!$C$42, 3, IF(CY580='Risk Tables'!$C$41, 4, IF(CY580='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA580='Risk Tables'!$C$44,1,IF(DA580='Risk Tables'!$C$43,2,IF(DA580='Risk Tables'!$C$42, 3, IF(DA580='Risk Tables'!$C$41, 4, IF(DA580='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB580='Risk Tables'!$C$44,1,IF(DB580='Risk Tables'!$C$43,2,IF(DB580='Risk Tables'!$C$42, 3, IF(DB580='Risk Tables'!$C$41, 4, IF(DB580='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC580='Risk Tables'!$C$44,1,IF(DC580='Risk Tables'!$C$43,2,IF(DC580='Risk Tables'!$C$42, 3, IF(DC580='Risk Tables'!$C$41, 4, IF(DC580='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD580='Risk Tables'!$C$44,1,IF(DD580='Risk Tables'!$C$43,2,IF(DD580='Risk Tables'!$C$42, 3, IF(DD580='Risk Tables'!$C$41, 4, IF(DD580='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE580='Risk Tables'!$C$44,1,IF(DE580='Risk Tables'!$C$43,2,IF(DE580='Risk Tables'!$C$42, 3, IF(DE580='Risk Tables'!$C$41, 4, IF(DE580='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF580='Risk Tables'!$C$44,1,IF(DF580='Risk Tables'!$C$43,2,IF(DF580='Risk Tables'!$C$42, 3, IF(DF580='Risk Tables'!$C$41, 4, IF(DF580='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI580:DW580))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI580:DW580, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD580),\"\",((AD580*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P580,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V580),\"\",((V580*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P580,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO580),\"\",((AO580*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P580,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM580),\"\",((AM580*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P580,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI580),\"\",((AI580*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P580,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF580),\"\",((AF580*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P580,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR580),\"\",((AR580*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P580,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL580),\"\",((BL580*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P580,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM580),\"\",((BM580*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P580,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU580),\"\",((AU580*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P580,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW580),\"\",((AW580*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P580,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK580),\"\",(((BK580)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P580,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A581=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I581,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M581,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ581),ISBLANK(#REF!)),\"\",AZ581/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG581),ISBLANK(#REF!)),\"\",BG581/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG581),ISBLANK(AR581)),\"\",IF(AR581<0,'Risk Tables'!$C$46,BG581/AR581)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO581),ISBLANK(AR581)),\"\",IF(AR581<0,'Risk Tables'!$C$46,AO581/AR581)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU581/(#REF!+AU581),\"\")","v":""},"",{"$f":"IF(OR(CH581=\"\",ISBLANK(CH581)),\"\",IF(CH581>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH581<=Parameters!$E$4,CH581>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH581<=Parameters!$F$4, CH581>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH581<=Parameters!$G$4, CH581>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI581=\"\",CI581=\"--\",ISBLANK(CI581)),\"\",IF(CI581='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI581>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI581<=Parameters!$E$5,CI581>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI581<=Parameters!$F$5, CI581>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI581<=Parameters!$G$5, CI581>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG581=\"\",CG581=\"--\",ISBLANK(CG581)),\"\",IF(CG581>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG581<=Parameters!$E$6,CG581>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG581<=Parameters!$F$6, CG581>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG581<=Parameters!$G$6, CG581>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY581=\"\",BY581=\"--\",ISBLANK(BY581)),\"\",IF(BY581>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY581<=Parameters!$E$8,BY581>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY581<=Parameters!$F$8, BY581>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY581<=Parameters!$G$8, BY581>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ581=\"\",BZ581=\"--\",ISBLANK(BZ581)),\"\",IF(BZ581>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ581<=Parameters!$E$9,BZ581>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ581<=Parameters!$F$9, BZ581>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ581<=Parameters!$G$9, BZ581>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA581=\"\",CA581=\"--\",ISBLANK(CA581)),\"\",IF(CA581<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA581>=Parameters!$E$10,CA581<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA581>=Parameters!$F$10, CA581<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA581>=Parameters!$G$10, CA581<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB581=\"\",CB581=\"--\",ISBLANK(CB581)),\"\",IF(CB581<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB581>=Parameters!$E$11,CB581<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB581>=Parameters!$F$11, CB581<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB581>=Parameters!$G$11, CB581<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO581=\"\",CO581=\"--\",ISBLANK(CO581)),\"\",IF(CO581<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO581>=Parameters!$E$13,CO581<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO581>=Parameters!$F$13, CO581<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO581>=Parameters!$G$13, CO581<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ581=\"\",CJ581=\"--\",ISBLANK(CJ581)),\"\",IF(CJ581='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ581<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ581>=Parameters!$E$14,CJ581<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ581>=Parameters!$F$14, CJ581<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ581>=Parameters!$G$14, CJ581<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK581=\"\",CK581=\"--\",ISBLANK(CK581)),\"\",IF(AND(CK581<Parameters!$E$15, CK581>=0), 'Risk Tables'!$C$44, IF(AND(CK581>=Parameters!$E$15,CK581<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK581>=Parameters!$F$15, CK581<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK581>=Parameters!$G$15, CK581<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM581=\"\",CM581=\"--\",ISBLANK(CM581)),\"\",IF(CM581>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM581<=Parameters!$E$16,CM581>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM581<=Parameters!$F$16, CM581>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM581<=Parameters!$G$16, CM581>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN581=\"\",CN581=\"--\",ISBLANK(CN581)),\"\",IF(CN581>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN581<=Parameters!$E$17,CN581>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN581<=Parameters!$F$17, CN581>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN581<=Parameters!$G$17, CN581>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL581=\"\",CL581=\"--\",ISBLANK(CL581)),\"\",IF(CL581>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL581<=Parameters!$E$18,CL581>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL581<=Parameters!$F$18, CL581>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL581<=Parameters!$G$18, CL581>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP581=\"\",CP581=\"--\",ISBLANK(CP581)),\"\",IF(CP581<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP581>=Parameters!$E$21,CP581<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP581>=Parameters!$F$21, CP581<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP581>=Parameters!$G$21, CP581<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ581=\"\",CQ581=\"--\",ISBLANK(CQ581)),\"\",IF(CQ581<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ581>=Parameters!$E$22,CQ581<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ581>=Parameters!$F$22, CQ581<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ581>=Parameters!$G$22, CQ581<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR581='Risk Tables'!$C$44,1,IF(CR581='Risk Tables'!$C$43,2,IF(CR581='Risk Tables'!$C$42, 3, IF(CR581='Risk Tables'!$C$41, 4, IF(CR581='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS581='Risk Tables'!$C$44,1,IF(CS581='Risk Tables'!$C$43,2,IF(CS581='Risk Tables'!$C$42, 3, IF(CS581='Risk Tables'!$C$41, 4, IF(CS581='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT581='Risk Tables'!$C$44,1,IF(CT581='Risk Tables'!$C$43,2,IF(CT581='Risk Tables'!$C$42, 3, IF(CT581='Risk Tables'!$C$41, 4, IF(CT581='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV581='Risk Tables'!$C$44,1,IF(CV581='Risk Tables'!$C$43,2,IF(CV581='Risk Tables'!$C$42, 3, IF(CV581='Risk Tables'!$C$41, 4, IF(CV581='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW581='Risk Tables'!$C$44,1,IF(CW581='Risk Tables'!$C$43,2,IF(CW581='Risk Tables'!$C$42, 3, IF(CW581='Risk Tables'!$C$41, 4, IF(CW581='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX581='Risk Tables'!$C$44,1,IF(CX581='Risk Tables'!$C$43,2,IF(CX581='Risk Tables'!$C$42, 3, IF(CX581='Risk Tables'!$C$41, 4, IF(CX581='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY581='Risk Tables'!$C$44,1,IF(CY581='Risk Tables'!$C$43,2,IF(CY581='Risk Tables'!$C$42, 3, IF(CY581='Risk Tables'!$C$41, 4, IF(CY581='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA581='Risk Tables'!$C$44,1,IF(DA581='Risk Tables'!$C$43,2,IF(DA581='Risk Tables'!$C$42, 3, IF(DA581='Risk Tables'!$C$41, 4, IF(DA581='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB581='Risk Tables'!$C$44,1,IF(DB581='Risk Tables'!$C$43,2,IF(DB581='Risk Tables'!$C$42, 3, IF(DB581='Risk Tables'!$C$41, 4, IF(DB581='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC581='Risk Tables'!$C$44,1,IF(DC581='Risk Tables'!$C$43,2,IF(DC581='Risk Tables'!$C$42, 3, IF(DC581='Risk Tables'!$C$41, 4, IF(DC581='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD581='Risk Tables'!$C$44,1,IF(DD581='Risk Tables'!$C$43,2,IF(DD581='Risk Tables'!$C$42, 3, IF(DD581='Risk Tables'!$C$41, 4, IF(DD581='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE581='Risk Tables'!$C$44,1,IF(DE581='Risk Tables'!$C$43,2,IF(DE581='Risk Tables'!$C$42, 3, IF(DE581='Risk Tables'!$C$41, 4, IF(DE581='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF581='Risk Tables'!$C$44,1,IF(DF581='Risk Tables'!$C$43,2,IF(DF581='Risk Tables'!$C$42, 3, IF(DF581='Risk Tables'!$C$41, 4, IF(DF581='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI581:DW581))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI581:DW581, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD581),\"\",((AD581*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P581,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V581),\"\",((V581*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P581,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO581),\"\",((AO581*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P581,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM581),\"\",((AM581*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P581,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI581),\"\",((AI581*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P581,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF581),\"\",((AF581*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P581,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR581),\"\",((AR581*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P581,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL581),\"\",((BL581*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P581,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM581),\"\",((BM581*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P581,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU581),\"\",((AU581*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P581,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW581),\"\",((AW581*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P581,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK581),\"\",(((BK581)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P581,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[{"$f":"IF(ISBLANK(F582),\"\",CONCATENATE(B582,E582,P582))","v":""},"",{"$f":"IF($A582=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I582,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M582,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(OR(ISBLANK(Y582),ISBLANK(AI582)),\"\",Y582/AI582),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(Y582),ISBLANK(W582),ISBLANK(AI582)),\"\",(Y582-W582)/AI582),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(V582),ISBLANK(AT582)),\"\",(V582*365)/AT582),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AF582),ISBLANK(AV582)),\"\",(AF582*365)/-AV582),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(Y582),\"\",(Y582-W582)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(CC582),ISBLANK(AI582)),\"\",CC582-AI582),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AZ582),ISBLANK(#REF!)),\"\",AZ582/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG582),ISBLANK(#REF!)),\"\",BG582/#REF!),\"\")","v":""},"",{"$f":"IFERROR(IF(OR(ISBLANK(BG582),ISBLANK(AD582)),\"\",BG582/AD582),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG582),ISBLANK(AR582)),\"\",IF(AR582<0,'Risk Tables'!$C$46,BG582/AR582)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO582),ISBLANK(AR582)),\"\",IF(AR582<0,'Risk Tables'!$C$46,AO582/AR582)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO582),ISBLANK(BK582)),\"\",AO582/BK582),\"\")","v":""},{"$f":"IFERROR(IF(OR(AND(ISBLANK(AE582),ISBLANK(AJ582),ISBLANK(AK582),ISBLANK(AG582)),ISBLANK(BK582)),\"\",BK582/SUM(AE582,AJ582,AK582,AG582)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AZ582),ISBLANK(BA582)),\"\",AZ582/-BA582),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BK582),ISBLANK(BA582)),\"\",BK582/-BA582),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO582),ISBLANK(AD582)),\"\",AO582/AD582),\"\")","v":""},{"$f":"IFERROR(AU582/(#REF!+AU582),\"\")","v":""},"",{"$f":"IF(OR(CH582=\"\",ISBLANK(CH582)),\"\",IF(CH582>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH582<=Parameters!$E$4,CH582>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH582<=Parameters!$F$4, CH582>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH582<=Parameters!$G$4, CH582>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI582=\"\",CI582=\"--\",ISBLANK(CI582)),\"\",IF(CI582='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI582>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI582<=Parameters!$E$5,CI582>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI582<=Parameters!$F$5, CI582>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI582<=Parameters!$G$5, CI582>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG582=\"\",CG582=\"--\",ISBLANK(CG582)),\"\",IF(CG582>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG582<=Parameters!$E$6,CG582>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG582<=Parameters!$F$6, CG582>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG582<=Parameters!$G$6, CG582>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY582=\"\",BY582=\"--\",ISBLANK(BY582)),\"\",IF(BY582>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY582<=Parameters!$E$8,BY582>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY582<=Parameters!$F$8, BY582>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY582<=Parameters!$G$8, BY582>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ582=\"\",BZ582=\"--\",ISBLANK(BZ582)),\"\",IF(BZ582>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ582<=Parameters!$E$9,BZ582>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ582<=Parameters!$F$9, BZ582>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ582<=Parameters!$G$9, BZ582>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA582=\"\",CA582=\"--\",ISBLANK(CA582)),\"\",IF(CA582<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA582>=Parameters!$E$10,CA582<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA582>=Parameters!$F$10, CA582<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA582>=Parameters!$G$10, CA582<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB582=\"\",CB582=\"--\",ISBLANK(CB582)),\"\",IF(CB582<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB582>=Parameters!$E$11,CB582<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB582>=Parameters!$F$11, CB582<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB582>=Parameters!$G$11, CB582<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO582=\"\",CO582=\"--\",ISBLANK(CO582)),\"\",IF(CO582<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO582>=Parameters!$E$13,CO582<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO582>=Parameters!$F$13, CO582<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO582>=Parameters!$G$13, CO582<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ582=\"\",CJ582=\"--\",ISBLANK(CJ582)),\"\",IF(CJ582='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ582<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ582>=Parameters!$E$14,CJ582<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ582>=Parameters!$F$14, CJ582<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ582>=Parameters!$G$14, CJ582<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK582=\"\",CK582=\"--\",ISBLANK(CK582)),\"\",IF(AND(CK582<Parameters!$E$15, CK582>=0), 'Risk Tables'!$C$44, IF(AND(CK582>=Parameters!$E$15,CK582<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK582>=Parameters!$F$15, CK582<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK582>=Parameters!$G$15, CK582<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM582=\"\",CM582=\"--\",ISBLANK(CM582)),\"\",IF(CM582>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM582<=Parameters!$E$16,CM582>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM582<=Parameters!$F$16, CM582>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM582<=Parameters!$G$16, CM582>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN582=\"\",CN582=\"--\",ISBLANK(CN582)),\"\",IF(CN582>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN582<=Parameters!$E$17,CN582>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN582<=Parameters!$F$17, CN582>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN582<=Parameters!$G$17, CN582>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL582=\"\",CL582=\"--\",ISBLANK(CL582)),\"\",IF(CL582>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL582<=Parameters!$E$18,CL582>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL582<=Parameters!$F$18, CL582>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL582<=Parameters!$G$18, CL582>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP582=\"\",CP582=\"--\",ISBLANK(CP582)),\"\",IF(CP582<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP582>=Parameters!$E$21,CP582<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP582>=Parameters!$F$21, CP582<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP582>=Parameters!$G$21, CP582<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ582=\"\",CQ582=\"--\",ISBLANK(CQ582)),\"\",IF(CQ582<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ582>=Parameters!$E$22,CQ582<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ582>=Parameters!$F$22, CQ582<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ582>=Parameters!$G$22, CQ582<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR582='Risk Tables'!$C$44,1,IF(CR582='Risk Tables'!$C$43,2,IF(CR582='Risk Tables'!$C$42, 3, IF(CR582='Risk Tables'!$C$41, 4, IF(CR582='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS582='Risk Tables'!$C$44,1,IF(CS582='Risk Tables'!$C$43,2,IF(CS582='Risk Tables'!$C$42, 3, IF(CS582='Risk Tables'!$C$41, 4, IF(CS582='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT582='Risk Tables'!$C$44,1,IF(CT582='Risk Tables'!$C$43,2,IF(CT582='Risk Tables'!$C$42, 3, IF(CT582='Risk Tables'!$C$41, 4, IF(CT582='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV582='Risk Tables'!$C$44,1,IF(CV582='Risk Tables'!$C$43,2,IF(CV582='Risk Tables'!$C$42, 3, IF(CV582='Risk Tables'!$C$41, 4, IF(CV582='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW582='Risk Tables'!$C$44,1,IF(CW582='Risk Tables'!$C$43,2,IF(CW582='Risk Tables'!$C$42, 3, IF(CW582='Risk Tables'!$C$41, 4, IF(CW582='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX582='Risk Tables'!$C$44,1,IF(CX582='Risk Tables'!$C$43,2,IF(CX582='Risk Tables'!$C$42, 3, IF(CX582='Risk Tables'!$C$41, 4, IF(CX582='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY582='Risk Tables'!$C$44,1,IF(CY582='Risk Tables'!$C$43,2,IF(CY582='Risk Tables'!$C$42, 3, IF(CY582='Risk Tables'!$C$41, 4, IF(CY582='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA582='Risk Tables'!$C$44,1,IF(DA582='Risk Tables'!$C$43,2,IF(DA582='Risk Tables'!$C$42, 3, IF(DA582='Risk Tables'!$C$41, 4, IF(DA582='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB582='Risk Tables'!$C$44,1,IF(DB582='Risk Tables'!$C$43,2,IF(DB582='Risk Tables'!$C$42, 3, IF(DB582='Risk Tables'!$C$41, 4, IF(DB582='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC582='Risk Tables'!$C$44,1,IF(DC582='Risk Tables'!$C$43,2,IF(DC582='Risk Tables'!$C$42, 3, IF(DC582='Risk Tables'!$C$41, 4, IF(DC582='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD582='Risk Tables'!$C$44,1,IF(DD582='Risk Tables'!$C$43,2,IF(DD582='Risk Tables'!$C$42, 3, IF(DD582='Risk Tables'!$C$41, 4, IF(DD582='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE582='Risk Tables'!$C$44,1,IF(DE582='Risk Tables'!$C$43,2,IF(DE582='Risk Tables'!$C$42, 3, IF(DE582='Risk Tables'!$C$41, 4, IF(DE582='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF582='Risk Tables'!$C$44,1,IF(DF582='Risk Tables'!$C$43,2,IF(DF582='Risk Tables'!$C$42, 3, IF(DF582='Risk Tables'!$C$41, 4, IF(DF582='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI582:DW582))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI582:DW582, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD582),\"\",((AD582*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P582,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V582),\"\",((V582*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P582,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO582),\"\",((AO582*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P582,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM582),\"\",((AM582*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P582,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI582),\"\",((AI582*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P582,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF582),\"\",((AF582*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P582,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR582),\"\",((AR582*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P582,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL582),\"\",((BL582*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P582,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM582),\"\",((BM582*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P582,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU582),\"\",((AU582*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P582,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW582),\"\",((AW582*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P582,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK582),\"\",(((BK582)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P582,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["",{"$f":"IF(ISBLANK(F583),\"\",IF(F583=F582,B582,B582+1))","v":""},{"$f":"IF($A583=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I583,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M583,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ583),ISBLANK(#REF!)),\"\",AZ583/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG583),ISBLANK(#REF!)),\"\",BG583/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG583),ISBLANK(AR583)),\"\",IF(AR583<0,'Risk Tables'!$C$46,BG583/AR583)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO583),ISBLANK(AR583)),\"\",IF(AR583<0,'Risk Tables'!$C$46,AO583/AR583)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU583/(#REF!+AU583),\"\")","v":""},{"$f":"IFERROR(-(AV583+AY583+BA583-BB583)/(AT583+AX583),\"\")","v":""},{"$f":"IF(OR(CH583=\"\",ISBLANK(CH583)),\"\",IF(CH583>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH583<=Parameters!$E$4,CH583>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH583<=Parameters!$F$4, CH583>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH583<=Parameters!$G$4, CH583>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI583=\"\",CI583=\"--\",ISBLANK(CI583)),\"\",IF(CI583='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI583>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI583<=Parameters!$E$5,CI583>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI583<=Parameters!$F$5, CI583>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI583<=Parameters!$G$5, CI583>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG583=\"\",CG583=\"--\",ISBLANK(CG583)),\"\",IF(CG583>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG583<=Parameters!$E$6,CG583>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG583<=Parameters!$F$6, CG583>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG583<=Parameters!$G$6, CG583>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY583=\"\",BY583=\"--\",ISBLANK(BY583)),\"\",IF(BY583>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY583<=Parameters!$E$8,BY583>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY583<=Parameters!$F$8, BY583>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY583<=Parameters!$G$8, BY583>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ583=\"\",BZ583=\"--\",ISBLANK(BZ583)),\"\",IF(BZ583>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ583<=Parameters!$E$9,BZ583>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ583<=Parameters!$F$9, BZ583>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ583<=Parameters!$G$9, BZ583>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA583=\"\",CA583=\"--\",ISBLANK(CA583)),\"\",IF(CA583<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA583>=Parameters!$E$10,CA583<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA583>=Parameters!$F$10, CA583<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA583>=Parameters!$G$10, CA583<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB583=\"\",CB583=\"--\",ISBLANK(CB583)),\"\",IF(CB583<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB583>=Parameters!$E$11,CB583<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB583>=Parameters!$F$11, CB583<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB583>=Parameters!$G$11, CB583<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO583=\"\",CO583=\"--\",ISBLANK(CO583)),\"\",IF(CO583<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO583>=Parameters!$E$13,CO583<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO583>=Parameters!$F$13, CO583<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO583>=Parameters!$G$13, CO583<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ583=\"\",CJ583=\"--\",ISBLANK(CJ583)),\"\",IF(CJ583='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ583<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ583>=Parameters!$E$14,CJ583<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ583>=Parameters!$F$14, CJ583<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ583>=Parameters!$G$14, CJ583<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK583=\"\",CK583=\"--\",ISBLANK(CK583)),\"\",IF(AND(CK583<Parameters!$E$15, CK583>=0), 'Risk Tables'!$C$44, IF(AND(CK583>=Parameters!$E$15,CK583<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK583>=Parameters!$F$15, CK583<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK583>=Parameters!$G$15, CK583<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM583=\"\",CM583=\"--\",ISBLANK(CM583)),\"\",IF(CM583>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM583<=Parameters!$E$16,CM583>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM583<=Parameters!$F$16, CM583>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM583<=Parameters!$G$16, CM583>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN583=\"\",CN583=\"--\",ISBLANK(CN583)),\"\",IF(CN583>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN583<=Parameters!$E$17,CN583>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN583<=Parameters!$F$17, CN583>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN583<=Parameters!$G$17, CN583>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL583=\"\",CL583=\"--\",ISBLANK(CL583)),\"\",IF(CL583>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL583<=Parameters!$E$18,CL583>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL583<=Parameters!$F$18, CL583>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL583<=Parameters!$G$18, CL583>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP583=\"\",CP583=\"--\",ISBLANK(CP583)),\"\",IF(CP583<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP583>=Parameters!$E$21,CP583<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP583>=Parameters!$F$21, CP583<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP583>=Parameters!$G$21, CP583<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ583=\"\",CQ583=\"--\",ISBLANK(CQ583)),\"\",IF(CQ583<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ583>=Parameters!$E$22,CQ583<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ583>=Parameters!$F$22, CQ583<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ583>=Parameters!$G$22, CQ583<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR583='Risk Tables'!$C$44,1,IF(CR583='Risk Tables'!$C$43,2,IF(CR583='Risk Tables'!$C$42, 3, IF(CR583='Risk Tables'!$C$41, 4, IF(CR583='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS583='Risk Tables'!$C$44,1,IF(CS583='Risk Tables'!$C$43,2,IF(CS583='Risk Tables'!$C$42, 3, IF(CS583='Risk Tables'!$C$41, 4, IF(CS583='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT583='Risk Tables'!$C$44,1,IF(CT583='Risk Tables'!$C$43,2,IF(CT583='Risk Tables'!$C$42, 3, IF(CT583='Risk Tables'!$C$41, 4, IF(CT583='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV583='Risk Tables'!$C$44,1,IF(CV583='Risk Tables'!$C$43,2,IF(CV583='Risk Tables'!$C$42, 3, IF(CV583='Risk Tables'!$C$41, 4, IF(CV583='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW583='Risk Tables'!$C$44,1,IF(CW583='Risk Tables'!$C$43,2,IF(CW583='Risk Tables'!$C$42, 3, IF(CW583='Risk Tables'!$C$41, 4, IF(CW583='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX583='Risk Tables'!$C$44,1,IF(CX583='Risk Tables'!$C$43,2,IF(CX583='Risk Tables'!$C$42, 3, IF(CX583='Risk Tables'!$C$41, 4, IF(CX583='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY583='Risk Tables'!$C$44,1,IF(CY583='Risk Tables'!$C$43,2,IF(CY583='Risk Tables'!$C$42, 3, IF(CY583='Risk Tables'!$C$41, 4, IF(CY583='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA583='Risk Tables'!$C$44,1,IF(DA583='Risk Tables'!$C$43,2,IF(DA583='Risk Tables'!$C$42, 3, IF(DA583='Risk Tables'!$C$41, 4, IF(DA583='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB583='Risk Tables'!$C$44,1,IF(DB583='Risk Tables'!$C$43,2,IF(DB583='Risk Tables'!$C$42, 3, IF(DB583='Risk Tables'!$C$41, 4, IF(DB583='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC583='Risk Tables'!$C$44,1,IF(DC583='Risk Tables'!$C$43,2,IF(DC583='Risk Tables'!$C$42, 3, IF(DC583='Risk Tables'!$C$41, 4, IF(DC583='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD583='Risk Tables'!$C$44,1,IF(DD583='Risk Tables'!$C$43,2,IF(DD583='Risk Tables'!$C$42, 3, IF(DD583='Risk Tables'!$C$41, 4, IF(DD583='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE583='Risk Tables'!$C$44,1,IF(DE583='Risk Tables'!$C$43,2,IF(DE583='Risk Tables'!$C$42, 3, IF(DE583='Risk Tables'!$C$41, 4, IF(DE583='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF583='Risk Tables'!$C$44,1,IF(DF583='Risk Tables'!$C$43,2,IF(DF583='Risk Tables'!$C$42, 3, IF(DF583='Risk Tables'!$C$41, 4, IF(DF583='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI583:DW583))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI583:DW583, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD583),\"\",((AD583*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P583,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V583),\"\",((V583*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P583,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO583),\"\",((AO583*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P583,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM583),\"\",((AM583*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P583,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI583),\"\",((AI583*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P583,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF583),\"\",((AF583*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P583,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR583),\"\",((AR583*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P583,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL583),\"\",((BL583*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P583,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM583),\"\",((BM583*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P583,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU583),\"\",((AU583*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P583,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW583),\"\",((AW583*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P583,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK583),\"\",(((BK583)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P583,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(6.56*((Y583-AI583)/AD583)+3.26*(AP583/AD583)+6.72*(AZ583/AD583)+1.05*(AR583/AO583),\"\")","v":""},null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A584=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I584,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M584,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ584),ISBLANK(#REF!)),\"\",AZ584/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG584),ISBLANK(#REF!)),\"\",BG584/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG584),ISBLANK(AR584)),\"\",IF(AR584<0,'Risk Tables'!$C$46,BG584/AR584)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO584),ISBLANK(AR584)),\"\",IF(AR584<0,'Risk Tables'!$C$46,AO584/AR584)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU584/(#REF!+AU584),\"\")","v":""},"",{"$f":"IF(OR(CH584=\"\",ISBLANK(CH584)),\"\",IF(CH584>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH584<=Parameters!$E$4,CH584>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH584<=Parameters!$F$4, CH584>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH584<=Parameters!$G$4, CH584>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI584=\"\",CI584=\"--\",ISBLANK(CI584)),\"\",IF(CI584='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI584>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI584<=Parameters!$E$5,CI584>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI584<=Parameters!$F$5, CI584>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI584<=Parameters!$G$5, CI584>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG584=\"\",CG584=\"--\",ISBLANK(CG584)),\"\",IF(CG584>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG584<=Parameters!$E$6,CG584>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG584<=Parameters!$F$6, CG584>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG584<=Parameters!$G$6, CG584>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY584=\"\",BY584=\"--\",ISBLANK(BY584)),\"\",IF(BY584>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY584<=Parameters!$E$8,BY584>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY584<=Parameters!$F$8, BY584>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY584<=Parameters!$G$8, BY584>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ584=\"\",BZ584=\"--\",ISBLANK(BZ584)),\"\",IF(BZ584>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ584<=Parameters!$E$9,BZ584>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ584<=Parameters!$F$9, BZ584>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ584<=Parameters!$G$9, BZ584>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA584=\"\",CA584=\"--\",ISBLANK(CA584)),\"\",IF(CA584<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA584>=Parameters!$E$10,CA584<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA584>=Parameters!$F$10, CA584<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA584>=Parameters!$G$10, CA584<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB584=\"\",CB584=\"--\",ISBLANK(CB584)),\"\",IF(CB584<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB584>=Parameters!$E$11,CB584<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB584>=Parameters!$F$11, CB584<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB584>=Parameters!$G$11, CB584<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO584=\"\",CO584=\"--\",ISBLANK(CO584)),\"\",IF(CO584<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO584>=Parameters!$E$13,CO584<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO584>=Parameters!$F$13, CO584<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO584>=Parameters!$G$13, CO584<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ584=\"\",CJ584=\"--\",ISBLANK(CJ584)),\"\",IF(CJ584='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ584<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ584>=Parameters!$E$14,CJ584<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ584>=Parameters!$F$14, CJ584<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ584>=Parameters!$G$14, CJ584<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK584=\"\",CK584=\"--\",ISBLANK(CK584)),\"\",IF(AND(CK584<Parameters!$E$15, CK584>=0), 'Risk Tables'!$C$44, IF(AND(CK584>=Parameters!$E$15,CK584<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK584>=Parameters!$F$15, CK584<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK584>=Parameters!$G$15, CK584<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM584=\"\",CM584=\"--\",ISBLANK(CM584)),\"\",IF(CM584>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM584<=Parameters!$E$16,CM584>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM584<=Parameters!$F$16, CM584>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM584<=Parameters!$G$16, CM584>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN584=\"\",CN584=\"--\",ISBLANK(CN584)),\"\",IF(CN584>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN584<=Parameters!$E$17,CN584>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN584<=Parameters!$F$17, CN584>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN584<=Parameters!$G$17, CN584>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL584=\"\",CL584=\"--\",ISBLANK(CL584)),\"\",IF(CL584>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL584<=Parameters!$E$18,CL584>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL584<=Parameters!$F$18, CL584>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL584<=Parameters!$G$18, CL584>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP584=\"\",CP584=\"--\",ISBLANK(CP584)),\"\",IF(CP584<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP584>=Parameters!$E$21,CP584<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP584>=Parameters!$F$21, CP584<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP584>=Parameters!$G$21, CP584<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ584=\"\",CQ584=\"--\",ISBLANK(CQ584)),\"\",IF(CQ584<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ584>=Parameters!$E$22,CQ584<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ584>=Parameters!$F$22, CQ584<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ584>=Parameters!$G$22, CQ584<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR584='Risk Tables'!$C$44,1,IF(CR584='Risk Tables'!$C$43,2,IF(CR584='Risk Tables'!$C$42, 3, IF(CR584='Risk Tables'!$C$41, 4, IF(CR584='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS584='Risk Tables'!$C$44,1,IF(CS584='Risk Tables'!$C$43,2,IF(CS584='Risk Tables'!$C$42, 3, IF(CS584='Risk Tables'!$C$41, 4, IF(CS584='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT584='Risk Tables'!$C$44,1,IF(CT584='Risk Tables'!$C$43,2,IF(CT584='Risk Tables'!$C$42, 3, IF(CT584='Risk Tables'!$C$41, 4, IF(CT584='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV584='Risk Tables'!$C$44,1,IF(CV584='Risk Tables'!$C$43,2,IF(CV584='Risk Tables'!$C$42, 3, IF(CV584='Risk Tables'!$C$41, 4, IF(CV584='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW584='Risk Tables'!$C$44,1,IF(CW584='Risk Tables'!$C$43,2,IF(CW584='Risk Tables'!$C$42, 3, IF(CW584='Risk Tables'!$C$41, 4, IF(CW584='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX584='Risk Tables'!$C$44,1,IF(CX584='Risk Tables'!$C$43,2,IF(CX584='Risk Tables'!$C$42, 3, IF(CX584='Risk Tables'!$C$41, 4, IF(CX584='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY584='Risk Tables'!$C$44,1,IF(CY584='Risk Tables'!$C$43,2,IF(CY584='Risk Tables'!$C$42, 3, IF(CY584='Risk Tables'!$C$41, 4, IF(CY584='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA584='Risk Tables'!$C$44,1,IF(DA584='Risk Tables'!$C$43,2,IF(DA584='Risk Tables'!$C$42, 3, IF(DA584='Risk Tables'!$C$41, 4, IF(DA584='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB584='Risk Tables'!$C$44,1,IF(DB584='Risk Tables'!$C$43,2,IF(DB584='Risk Tables'!$C$42, 3, IF(DB584='Risk Tables'!$C$41, 4, IF(DB584='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC584='Risk Tables'!$C$44,1,IF(DC584='Risk Tables'!$C$43,2,IF(DC584='Risk Tables'!$C$42, 3, IF(DC584='Risk Tables'!$C$41, 4, IF(DC584='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD584='Risk Tables'!$C$44,1,IF(DD584='Risk Tables'!$C$43,2,IF(DD584='Risk Tables'!$C$42, 3, IF(DD584='Risk Tables'!$C$41, 4, IF(DD584='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE584='Risk Tables'!$C$44,1,IF(DE584='Risk Tables'!$C$43,2,IF(DE584='Risk Tables'!$C$42, 3, IF(DE584='Risk Tables'!$C$41, 4, IF(DE584='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF584='Risk Tables'!$C$44,1,IF(DF584='Risk Tables'!$C$43,2,IF(DF584='Risk Tables'!$C$42, 3, IF(DF584='Risk Tables'!$C$41, 4, IF(DF584='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI584:DW584))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI584:DW584, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD584),\"\",((AD584*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P584,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V584),\"\",((V584*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P584,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO584),\"\",((AO584*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P584,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM584),\"\",((AM584*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P584,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI584),\"\",((AI584*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P584,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF584),\"\",((AF584*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P584,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR584),\"\",((AR584*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P584,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL584),\"\",((BL584*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P584,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM584),\"\",((BM584*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P584,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU584),\"\",((AU584*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P584,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW584),\"\",((AW584*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P584,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK584),\"\",(((BK584)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P584,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A585=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I585,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M585,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ585),ISBLANK(#REF!)),\"\",AZ585/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG585),ISBLANK(#REF!)),\"\",BG585/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG585),ISBLANK(AR585)),\"\",IF(AR585<0,'Risk Tables'!$C$46,BG585/AR585)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO585),ISBLANK(AR585)),\"\",IF(AR585<0,'Risk Tables'!$C$46,AO585/AR585)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU585/(#REF!+AU585),\"\")","v":""},"",{"$f":"IF(OR(CH585=\"\",ISBLANK(CH585)),\"\",IF(CH585>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH585<=Parameters!$E$4,CH585>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH585<=Parameters!$F$4, CH585>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH585<=Parameters!$G$4, CH585>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI585=\"\",CI585=\"--\",ISBLANK(CI585)),\"\",IF(CI585='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI585>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI585<=Parameters!$E$5,CI585>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI585<=Parameters!$F$5, CI585>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI585<=Parameters!$G$5, CI585>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG585=\"\",CG585=\"--\",ISBLANK(CG585)),\"\",IF(CG585>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG585<=Parameters!$E$6,CG585>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG585<=Parameters!$F$6, CG585>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG585<=Parameters!$G$6, CG585>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY585=\"\",BY585=\"--\",ISBLANK(BY585)),\"\",IF(BY585>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY585<=Parameters!$E$8,BY585>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY585<=Parameters!$F$8, BY585>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY585<=Parameters!$G$8, BY585>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ585=\"\",BZ585=\"--\",ISBLANK(BZ585)),\"\",IF(BZ585>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ585<=Parameters!$E$9,BZ585>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ585<=Parameters!$F$9, BZ585>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ585<=Parameters!$G$9, BZ585>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA585=\"\",CA585=\"--\",ISBLANK(CA585)),\"\",IF(CA585<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA585>=Parameters!$E$10,CA585<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA585>=Parameters!$F$10, CA585<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA585>=Parameters!$G$10, CA585<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB585=\"\",CB585=\"--\",ISBLANK(CB585)),\"\",IF(CB585<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB585>=Parameters!$E$11,CB585<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB585>=Parameters!$F$11, CB585<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB585>=Parameters!$G$11, CB585<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO585=\"\",CO585=\"--\",ISBLANK(CO585)),\"\",IF(CO585<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO585>=Parameters!$E$13,CO585<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO585>=Parameters!$F$13, CO585<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO585>=Parameters!$G$13, CO585<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ585=\"\",CJ585=\"--\",ISBLANK(CJ585)),\"\",IF(CJ585='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ585<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ585>=Parameters!$E$14,CJ585<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ585>=Parameters!$F$14, CJ585<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ585>=Parameters!$G$14, CJ585<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK585=\"\",CK585=\"--\",ISBLANK(CK585)),\"\",IF(AND(CK585<Parameters!$E$15, CK585>=0), 'Risk Tables'!$C$44, IF(AND(CK585>=Parameters!$E$15,CK585<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK585>=Parameters!$F$15, CK585<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK585>=Parameters!$G$15, CK585<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM585=\"\",CM585=\"--\",ISBLANK(CM585)),\"\",IF(CM585>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM585<=Parameters!$E$16,CM585>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM585<=Parameters!$F$16, CM585>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM585<=Parameters!$G$16, CM585>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN585=\"\",CN585=\"--\",ISBLANK(CN585)),\"\",IF(CN585>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN585<=Parameters!$E$17,CN585>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN585<=Parameters!$F$17, CN585>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN585<=Parameters!$G$17, CN585>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL585=\"\",CL585=\"--\",ISBLANK(CL585)),\"\",IF(CL585>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL585<=Parameters!$E$18,CL585>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL585<=Parameters!$F$18, CL585>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL585<=Parameters!$G$18, CL585>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP585=\"\",CP585=\"--\",ISBLANK(CP585)),\"\",IF(CP585<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP585>=Parameters!$E$21,CP585<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP585>=Parameters!$F$21, CP585<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP585>=Parameters!$G$21, CP585<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ585=\"\",CQ585=\"--\",ISBLANK(CQ585)),\"\",IF(CQ585<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ585>=Parameters!$E$22,CQ585<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ585>=Parameters!$F$22, CQ585<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ585>=Parameters!$G$22, CQ585<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR585='Risk Tables'!$C$44,1,IF(CR585='Risk Tables'!$C$43,2,IF(CR585='Risk Tables'!$C$42, 3, IF(CR585='Risk Tables'!$C$41, 4, IF(CR585='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS585='Risk Tables'!$C$44,1,IF(CS585='Risk Tables'!$C$43,2,IF(CS585='Risk Tables'!$C$42, 3, IF(CS585='Risk Tables'!$C$41, 4, IF(CS585='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT585='Risk Tables'!$C$44,1,IF(CT585='Risk Tables'!$C$43,2,IF(CT585='Risk Tables'!$C$42, 3, IF(CT585='Risk Tables'!$C$41, 4, IF(CT585='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV585='Risk Tables'!$C$44,1,IF(CV585='Risk Tables'!$C$43,2,IF(CV585='Risk Tables'!$C$42, 3, IF(CV585='Risk Tables'!$C$41, 4, IF(CV585='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW585='Risk Tables'!$C$44,1,IF(CW585='Risk Tables'!$C$43,2,IF(CW585='Risk Tables'!$C$42, 3, IF(CW585='Risk Tables'!$C$41, 4, IF(CW585='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX585='Risk Tables'!$C$44,1,IF(CX585='Risk Tables'!$C$43,2,IF(CX585='Risk Tables'!$C$42, 3, IF(CX585='Risk Tables'!$C$41, 4, IF(CX585='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY585='Risk Tables'!$C$44,1,IF(CY585='Risk Tables'!$C$43,2,IF(CY585='Risk Tables'!$C$42, 3, IF(CY585='Risk Tables'!$C$41, 4, IF(CY585='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA585='Risk Tables'!$C$44,1,IF(DA585='Risk Tables'!$C$43,2,IF(DA585='Risk Tables'!$C$42, 3, IF(DA585='Risk Tables'!$C$41, 4, IF(DA585='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB585='Risk Tables'!$C$44,1,IF(DB585='Risk Tables'!$C$43,2,IF(DB585='Risk Tables'!$C$42, 3, IF(DB585='Risk Tables'!$C$41, 4, IF(DB585='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC585='Risk Tables'!$C$44,1,IF(DC585='Risk Tables'!$C$43,2,IF(DC585='Risk Tables'!$C$42, 3, IF(DC585='Risk Tables'!$C$41, 4, IF(DC585='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD585='Risk Tables'!$C$44,1,IF(DD585='Risk Tables'!$C$43,2,IF(DD585='Risk Tables'!$C$42, 3, IF(DD585='Risk Tables'!$C$41, 4, IF(DD585='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE585='Risk Tables'!$C$44,1,IF(DE585='Risk Tables'!$C$43,2,IF(DE585='Risk Tables'!$C$42, 3, IF(DE585='Risk Tables'!$C$41, 4, IF(DE585='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF585='Risk Tables'!$C$44,1,IF(DF585='Risk Tables'!$C$43,2,IF(DF585='Risk Tables'!$C$42, 3, IF(DF585='Risk Tables'!$C$41, 4, IF(DF585='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI585:DW585))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI585:DW585, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD585),\"\",((AD585*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P585,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V585),\"\",((V585*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P585,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO585),\"\",((AO585*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P585,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM585),\"\",((AM585*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P585,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI585),\"\",((AI585*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P585,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF585),\"\",((AF585*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P585,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR585),\"\",((AR585*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P585,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL585),\"\",((BL585*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P585,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM585),\"\",((BM585*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P585,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU585),\"\",((AU585*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P585,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW585),\"\",((AW585*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P585,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK585),\"\",(((BK585)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P585,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A586=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I586,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M586,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ586),ISBLANK(#REF!)),\"\",AZ586/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG586),ISBLANK(#REF!)),\"\",BG586/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG586),ISBLANK(AR586)),\"\",IF(AR586<0,'Risk Tables'!$C$46,BG586/AR586)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO586),ISBLANK(AR586)),\"\",IF(AR586<0,'Risk Tables'!$C$46,AO586/AR586)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU586/(#REF!+AU586),\"\")","v":""},"",{"$f":"IF(OR(CH586=\"\",ISBLANK(CH586)),\"\",IF(CH586>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH586<=Parameters!$E$4,CH586>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH586<=Parameters!$F$4, CH586>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH586<=Parameters!$G$4, CH586>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI586=\"\",CI586=\"--\",ISBLANK(CI586)),\"\",IF(CI586='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI586>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI586<=Parameters!$E$5,CI586>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI586<=Parameters!$F$5, CI586>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI586<=Parameters!$G$5, CI586>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG586=\"\",CG586=\"--\",ISBLANK(CG586)),\"\",IF(CG586>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG586<=Parameters!$E$6,CG586>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG586<=Parameters!$F$6, CG586>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG586<=Parameters!$G$6, CG586>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY586=\"\",BY586=\"--\",ISBLANK(BY586)),\"\",IF(BY586>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY586<=Parameters!$E$8,BY586>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY586<=Parameters!$F$8, BY586>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY586<=Parameters!$G$8, BY586>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ586=\"\",BZ586=\"--\",ISBLANK(BZ586)),\"\",IF(BZ586>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ586<=Parameters!$E$9,BZ586>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ586<=Parameters!$F$9, BZ586>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ586<=Parameters!$G$9, BZ586>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA586=\"\",CA586=\"--\",ISBLANK(CA586)),\"\",IF(CA586<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA586>=Parameters!$E$10,CA586<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA586>=Parameters!$F$10, CA586<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA586>=Parameters!$G$10, CA586<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB586=\"\",CB586=\"--\",ISBLANK(CB586)),\"\",IF(CB586<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB586>=Parameters!$E$11,CB586<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB586>=Parameters!$F$11, CB586<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB586>=Parameters!$G$11, CB586<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO586=\"\",CO586=\"--\",ISBLANK(CO586)),\"\",IF(CO586<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO586>=Parameters!$E$13,CO586<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO586>=Parameters!$F$13, CO586<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO586>=Parameters!$G$13, CO586<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ586=\"\",CJ586=\"--\",ISBLANK(CJ586)),\"\",IF(CJ586='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ586<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ586>=Parameters!$E$14,CJ586<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ586>=Parameters!$F$14, CJ586<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ586>=Parameters!$G$14, CJ586<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK586=\"\",CK586=\"--\",ISBLANK(CK586)),\"\",IF(AND(CK586<Parameters!$E$15, CK586>=0), 'Risk Tables'!$C$44, IF(AND(CK586>=Parameters!$E$15,CK586<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK586>=Parameters!$F$15, CK586<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK586>=Parameters!$G$15, CK586<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM586=\"\",CM586=\"--\",ISBLANK(CM586)),\"\",IF(CM586>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM586<=Parameters!$E$16,CM586>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM586<=Parameters!$F$16, CM586>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM586<=Parameters!$G$16, CM586>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN586=\"\",CN586=\"--\",ISBLANK(CN586)),\"\",IF(CN586>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN586<=Parameters!$E$17,CN586>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN586<=Parameters!$F$17, CN586>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN586<=Parameters!$G$17, CN586>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL586=\"\",CL586=\"--\",ISBLANK(CL586)),\"\",IF(CL586>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL586<=Parameters!$E$18,CL586>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL586<=Parameters!$F$18, CL586>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL586<=Parameters!$G$18, CL586>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP586=\"\",CP586=\"--\",ISBLANK(CP586)),\"\",IF(CP586<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP586>=Parameters!$E$21,CP586<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP586>=Parameters!$F$21, CP586<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP586>=Parameters!$G$21, CP586<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ586=\"\",CQ586=\"--\",ISBLANK(CQ586)),\"\",IF(CQ586<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ586>=Parameters!$E$22,CQ586<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ586>=Parameters!$F$22, CQ586<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ586>=Parameters!$G$22, CQ586<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR586='Risk Tables'!$C$44,1,IF(CR586='Risk Tables'!$C$43,2,IF(CR586='Risk Tables'!$C$42, 3, IF(CR586='Risk Tables'!$C$41, 4, IF(CR586='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS586='Risk Tables'!$C$44,1,IF(CS586='Risk Tables'!$C$43,2,IF(CS586='Risk Tables'!$C$42, 3, IF(CS586='Risk Tables'!$C$41, 4, IF(CS586='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT586='Risk Tables'!$C$44,1,IF(CT586='Risk Tables'!$C$43,2,IF(CT586='Risk Tables'!$C$42, 3, IF(CT586='Risk Tables'!$C$41, 4, IF(CT586='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV586='Risk Tables'!$C$44,1,IF(CV586='Risk Tables'!$C$43,2,IF(CV586='Risk Tables'!$C$42, 3, IF(CV586='Risk Tables'!$C$41, 4, IF(CV586='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW586='Risk Tables'!$C$44,1,IF(CW586='Risk Tables'!$C$43,2,IF(CW586='Risk Tables'!$C$42, 3, IF(CW586='Risk Tables'!$C$41, 4, IF(CW586='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX586='Risk Tables'!$C$44,1,IF(CX586='Risk Tables'!$C$43,2,IF(CX586='Risk Tables'!$C$42, 3, IF(CX586='Risk Tables'!$C$41, 4, IF(CX586='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY586='Risk Tables'!$C$44,1,IF(CY586='Risk Tables'!$C$43,2,IF(CY586='Risk Tables'!$C$42, 3, IF(CY586='Risk Tables'!$C$41, 4, IF(CY586='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA586='Risk Tables'!$C$44,1,IF(DA586='Risk Tables'!$C$43,2,IF(DA586='Risk Tables'!$C$42, 3, IF(DA586='Risk Tables'!$C$41, 4, IF(DA586='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB586='Risk Tables'!$C$44,1,IF(DB586='Risk Tables'!$C$43,2,IF(DB586='Risk Tables'!$C$42, 3, IF(DB586='Risk Tables'!$C$41, 4, IF(DB586='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC586='Risk Tables'!$C$44,1,IF(DC586='Risk Tables'!$C$43,2,IF(DC586='Risk Tables'!$C$42, 3, IF(DC586='Risk Tables'!$C$41, 4, IF(DC586='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD586='Risk Tables'!$C$44,1,IF(DD586='Risk Tables'!$C$43,2,IF(DD586='Risk Tables'!$C$42, 3, IF(DD586='Risk Tables'!$C$41, 4, IF(DD586='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE586='Risk Tables'!$C$44,1,IF(DE586='Risk Tables'!$C$43,2,IF(DE586='Risk Tables'!$C$42, 3, IF(DE586='Risk Tables'!$C$41, 4, IF(DE586='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF586='Risk Tables'!$C$44,1,IF(DF586='Risk Tables'!$C$43,2,IF(DF586='Risk Tables'!$C$42, 3, IF(DF586='Risk Tables'!$C$41, 4, IF(DF586='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI586:DW586))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI586:DW586, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD586),\"\",((AD586*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P586,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V586),\"\",((V586*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P586,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO586),\"\",((AO586*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P586,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM586),\"\",((AM586*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P586,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI586),\"\",((AI586*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P586,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF586),\"\",((AF586*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P586,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR586),\"\",((AR586*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P586,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL586),\"\",((BL586*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P586,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM586),\"\",((BM586*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P586,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU586),\"\",((AU586*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P586,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW586),\"\",((AW586*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P586,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK586),\"\",(((BK586)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P586,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A587=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I587,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M587,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ587),ISBLANK(#REF!)),\"\",AZ587/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG587),ISBLANK(#REF!)),\"\",BG587/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG587),ISBLANK(AR587)),\"\",IF(AR587<0,'Risk Tables'!$C$46,BG587/AR587)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO587),ISBLANK(AR587)),\"\",IF(AR587<0,'Risk Tables'!$C$46,AO587/AR587)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU587/(#REF!+AU587),\"\")","v":""},"",{"$f":"IF(OR(CH587=\"\",ISBLANK(CH587)),\"\",IF(CH587>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH587<=Parameters!$E$4,CH587>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH587<=Parameters!$F$4, CH587>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH587<=Parameters!$G$4, CH587>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI587=\"\",CI587=\"--\",ISBLANK(CI587)),\"\",IF(CI587='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI587>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI587<=Parameters!$E$5,CI587>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI587<=Parameters!$F$5, CI587>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI587<=Parameters!$G$5, CI587>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG587=\"\",CG587=\"--\",ISBLANK(CG587)),\"\",IF(CG587>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG587<=Parameters!$E$6,CG587>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG587<=Parameters!$F$6, CG587>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG587<=Parameters!$G$6, CG587>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY587=\"\",BY587=\"--\",ISBLANK(BY587)),\"\",IF(BY587>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY587<=Parameters!$E$8,BY587>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY587<=Parameters!$F$8, BY587>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY587<=Parameters!$G$8, BY587>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ587=\"\",BZ587=\"--\",ISBLANK(BZ587)),\"\",IF(BZ587>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ587<=Parameters!$E$9,BZ587>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ587<=Parameters!$F$9, BZ587>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ587<=Parameters!$G$9, BZ587>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA587=\"\",CA587=\"--\",ISBLANK(CA587)),\"\",IF(CA587<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA587>=Parameters!$E$10,CA587<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA587>=Parameters!$F$10, CA587<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA587>=Parameters!$G$10, CA587<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB587=\"\",CB587=\"--\",ISBLANK(CB587)),\"\",IF(CB587<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB587>=Parameters!$E$11,CB587<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB587>=Parameters!$F$11, CB587<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB587>=Parameters!$G$11, CB587<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO587=\"\",CO587=\"--\",ISBLANK(CO587)),\"\",IF(CO587<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO587>=Parameters!$E$13,CO587<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO587>=Parameters!$F$13, CO587<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO587>=Parameters!$G$13, CO587<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ587=\"\",CJ587=\"--\",ISBLANK(CJ587)),\"\",IF(CJ587='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ587<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ587>=Parameters!$E$14,CJ587<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ587>=Parameters!$F$14, CJ587<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ587>=Parameters!$G$14, CJ587<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK587=\"\",CK587=\"--\",ISBLANK(CK587)),\"\",IF(AND(CK587<Parameters!$E$15, CK587>=0), 'Risk Tables'!$C$44, IF(AND(CK587>=Parameters!$E$15,CK587<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK587>=Parameters!$F$15, CK587<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK587>=Parameters!$G$15, CK587<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM587=\"\",CM587=\"--\",ISBLANK(CM587)),\"\",IF(CM587>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM587<=Parameters!$E$16,CM587>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM587<=Parameters!$F$16, CM587>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM587<=Parameters!$G$16, CM587>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN587=\"\",CN587=\"--\",ISBLANK(CN587)),\"\",IF(CN587>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN587<=Parameters!$E$17,CN587>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN587<=Parameters!$F$17, CN587>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN587<=Parameters!$G$17, CN587>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL587=\"\",CL587=\"--\",ISBLANK(CL587)),\"\",IF(CL587>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL587<=Parameters!$E$18,CL587>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL587<=Parameters!$F$18, CL587>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL587<=Parameters!$G$18, CL587>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP587=\"\",CP587=\"--\",ISBLANK(CP587)),\"\",IF(CP587<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP587>=Parameters!$E$21,CP587<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP587>=Parameters!$F$21, CP587<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP587>=Parameters!$G$21, CP587<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ587=\"\",CQ587=\"--\",ISBLANK(CQ587)),\"\",IF(CQ587<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ587>=Parameters!$E$22,CQ587<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ587>=Parameters!$F$22, CQ587<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ587>=Parameters!$G$22, CQ587<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR587='Risk Tables'!$C$44,1,IF(CR587='Risk Tables'!$C$43,2,IF(CR587='Risk Tables'!$C$42, 3, IF(CR587='Risk Tables'!$C$41, 4, IF(CR587='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS587='Risk Tables'!$C$44,1,IF(CS587='Risk Tables'!$C$43,2,IF(CS587='Risk Tables'!$C$42, 3, IF(CS587='Risk Tables'!$C$41, 4, IF(CS587='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT587='Risk Tables'!$C$44,1,IF(CT587='Risk Tables'!$C$43,2,IF(CT587='Risk Tables'!$C$42, 3, IF(CT587='Risk Tables'!$C$41, 4, IF(CT587='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV587='Risk Tables'!$C$44,1,IF(CV587='Risk Tables'!$C$43,2,IF(CV587='Risk Tables'!$C$42, 3, IF(CV587='Risk Tables'!$C$41, 4, IF(CV587='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW587='Risk Tables'!$C$44,1,IF(CW587='Risk Tables'!$C$43,2,IF(CW587='Risk Tables'!$C$42, 3, IF(CW587='Risk Tables'!$C$41, 4, IF(CW587='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX587='Risk Tables'!$C$44,1,IF(CX587='Risk Tables'!$C$43,2,IF(CX587='Risk Tables'!$C$42, 3, IF(CX587='Risk Tables'!$C$41, 4, IF(CX587='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY587='Risk Tables'!$C$44,1,IF(CY587='Risk Tables'!$C$43,2,IF(CY587='Risk Tables'!$C$42, 3, IF(CY587='Risk Tables'!$C$41, 4, IF(CY587='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA587='Risk Tables'!$C$44,1,IF(DA587='Risk Tables'!$C$43,2,IF(DA587='Risk Tables'!$C$42, 3, IF(DA587='Risk Tables'!$C$41, 4, IF(DA587='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB587='Risk Tables'!$C$44,1,IF(DB587='Risk Tables'!$C$43,2,IF(DB587='Risk Tables'!$C$42, 3, IF(DB587='Risk Tables'!$C$41, 4, IF(DB587='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC587='Risk Tables'!$C$44,1,IF(DC587='Risk Tables'!$C$43,2,IF(DC587='Risk Tables'!$C$42, 3, IF(DC587='Risk Tables'!$C$41, 4, IF(DC587='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD587='Risk Tables'!$C$44,1,IF(DD587='Risk Tables'!$C$43,2,IF(DD587='Risk Tables'!$C$42, 3, IF(DD587='Risk Tables'!$C$41, 4, IF(DD587='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE587='Risk Tables'!$C$44,1,IF(DE587='Risk Tables'!$C$43,2,IF(DE587='Risk Tables'!$C$42, 3, IF(DE587='Risk Tables'!$C$41, 4, IF(DE587='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF587='Risk Tables'!$C$44,1,IF(DF587='Risk Tables'!$C$43,2,IF(DF587='Risk Tables'!$C$42, 3, IF(DF587='Risk Tables'!$C$41, 4, IF(DF587='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI587:DW587))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI587:DW587, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD587),\"\",((AD587*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P587,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V587),\"\",((V587*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P587,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO587),\"\",((AO587*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P587,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM587),\"\",((AM587*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P587,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI587),\"\",((AI587*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P587,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF587),\"\",((AF587*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P587,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR587),\"\",((AR587*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P587,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL587),\"\",((BL587*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P587,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM587),\"\",((BM587*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P587,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU587),\"\",((AU587*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P587,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW587),\"\",((AW587*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P587,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK587),\"\",(((BK587)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P587,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A588=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I588,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M588,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ588),ISBLANK(#REF!)),\"\",AZ588/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG588),ISBLANK(#REF!)),\"\",BG588/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG588),ISBLANK(AR588)),\"\",IF(AR588<0,'Risk Tables'!$C$46,BG588/AR588)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO588),ISBLANK(AR588)),\"\",IF(AR588<0,'Risk Tables'!$C$46,AO588/AR588)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU588/(#REF!+AU588),\"\")","v":""},"",{"$f":"IF(OR(CH588=\"\",ISBLANK(CH588)),\"\",IF(CH588>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH588<=Parameters!$E$4,CH588>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH588<=Parameters!$F$4, CH588>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH588<=Parameters!$G$4, CH588>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI588=\"\",CI588=\"--\",ISBLANK(CI588)),\"\",IF(CI588='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI588>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI588<=Parameters!$E$5,CI588>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI588<=Parameters!$F$5, CI588>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI588<=Parameters!$G$5, CI588>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG588=\"\",CG588=\"--\",ISBLANK(CG588)),\"\",IF(CG588>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG588<=Parameters!$E$6,CG588>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG588<=Parameters!$F$6, CG588>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG588<=Parameters!$G$6, CG588>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY588=\"\",BY588=\"--\",ISBLANK(BY588)),\"\",IF(BY588>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY588<=Parameters!$E$8,BY588>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY588<=Parameters!$F$8, BY588>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY588<=Parameters!$G$8, BY588>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ588=\"\",BZ588=\"--\",ISBLANK(BZ588)),\"\",IF(BZ588>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ588<=Parameters!$E$9,BZ588>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ588<=Parameters!$F$9, BZ588>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ588<=Parameters!$G$9, BZ588>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA588=\"\",CA588=\"--\",ISBLANK(CA588)),\"\",IF(CA588<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA588>=Parameters!$E$10,CA588<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA588>=Parameters!$F$10, CA588<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA588>=Parameters!$G$10, CA588<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB588=\"\",CB588=\"--\",ISBLANK(CB588)),\"\",IF(CB588<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB588>=Parameters!$E$11,CB588<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB588>=Parameters!$F$11, CB588<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB588>=Parameters!$G$11, CB588<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO588=\"\",CO588=\"--\",ISBLANK(CO588)),\"\",IF(CO588<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO588>=Parameters!$E$13,CO588<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO588>=Parameters!$F$13, CO588<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO588>=Parameters!$G$13, CO588<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ588=\"\",CJ588=\"--\",ISBLANK(CJ588)),\"\",IF(CJ588='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ588<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ588>=Parameters!$E$14,CJ588<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ588>=Parameters!$F$14, CJ588<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ588>=Parameters!$G$14, CJ588<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK588=\"\",CK588=\"--\",ISBLANK(CK588)),\"\",IF(AND(CK588<Parameters!$E$15, CK588>=0), 'Risk Tables'!$C$44, IF(AND(CK588>=Parameters!$E$15,CK588<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK588>=Parameters!$F$15, CK588<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK588>=Parameters!$G$15, CK588<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM588=\"\",CM588=\"--\",ISBLANK(CM588)),\"\",IF(CM588>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM588<=Parameters!$E$16,CM588>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM588<=Parameters!$F$16, CM588>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM588<=Parameters!$G$16, CM588>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN588=\"\",CN588=\"--\",ISBLANK(CN588)),\"\",IF(CN588>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN588<=Parameters!$E$17,CN588>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN588<=Parameters!$F$17, CN588>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN588<=Parameters!$G$17, CN588>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL588=\"\",CL588=\"--\",ISBLANK(CL588)),\"\",IF(CL588>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL588<=Parameters!$E$18,CL588>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL588<=Parameters!$F$18, CL588>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL588<=Parameters!$G$18, CL588>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP588=\"\",CP588=\"--\",ISBLANK(CP588)),\"\",IF(CP588<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP588>=Parameters!$E$21,CP588<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP588>=Parameters!$F$21, CP588<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP588>=Parameters!$G$21, CP588<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ588=\"\",CQ588=\"--\",ISBLANK(CQ588)),\"\",IF(CQ588<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ588>=Parameters!$E$22,CQ588<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ588>=Parameters!$F$22, CQ588<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ588>=Parameters!$G$22, CQ588<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR588='Risk Tables'!$C$44,1,IF(CR588='Risk Tables'!$C$43,2,IF(CR588='Risk Tables'!$C$42, 3, IF(CR588='Risk Tables'!$C$41, 4, IF(CR588='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS588='Risk Tables'!$C$44,1,IF(CS588='Risk Tables'!$C$43,2,IF(CS588='Risk Tables'!$C$42, 3, IF(CS588='Risk Tables'!$C$41, 4, IF(CS588='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT588='Risk Tables'!$C$44,1,IF(CT588='Risk Tables'!$C$43,2,IF(CT588='Risk Tables'!$C$42, 3, IF(CT588='Risk Tables'!$C$41, 4, IF(CT588='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV588='Risk Tables'!$C$44,1,IF(CV588='Risk Tables'!$C$43,2,IF(CV588='Risk Tables'!$C$42, 3, IF(CV588='Risk Tables'!$C$41, 4, IF(CV588='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW588='Risk Tables'!$C$44,1,IF(CW588='Risk Tables'!$C$43,2,IF(CW588='Risk Tables'!$C$42, 3, IF(CW588='Risk Tables'!$C$41, 4, IF(CW588='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX588='Risk Tables'!$C$44,1,IF(CX588='Risk Tables'!$C$43,2,IF(CX588='Risk Tables'!$C$42, 3, IF(CX588='Risk Tables'!$C$41, 4, IF(CX588='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY588='Risk Tables'!$C$44,1,IF(CY588='Risk Tables'!$C$43,2,IF(CY588='Risk Tables'!$C$42, 3, IF(CY588='Risk Tables'!$C$41, 4, IF(CY588='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA588='Risk Tables'!$C$44,1,IF(DA588='Risk Tables'!$C$43,2,IF(DA588='Risk Tables'!$C$42, 3, IF(DA588='Risk Tables'!$C$41, 4, IF(DA588='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB588='Risk Tables'!$C$44,1,IF(DB588='Risk Tables'!$C$43,2,IF(DB588='Risk Tables'!$C$42, 3, IF(DB588='Risk Tables'!$C$41, 4, IF(DB588='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC588='Risk Tables'!$C$44,1,IF(DC588='Risk Tables'!$C$43,2,IF(DC588='Risk Tables'!$C$42, 3, IF(DC588='Risk Tables'!$C$41, 4, IF(DC588='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD588='Risk Tables'!$C$44,1,IF(DD588='Risk Tables'!$C$43,2,IF(DD588='Risk Tables'!$C$42, 3, IF(DD588='Risk Tables'!$C$41, 4, IF(DD588='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE588='Risk Tables'!$C$44,1,IF(DE588='Risk Tables'!$C$43,2,IF(DE588='Risk Tables'!$C$42, 3, IF(DE588='Risk Tables'!$C$41, 4, IF(DE588='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF588='Risk Tables'!$C$44,1,IF(DF588='Risk Tables'!$C$43,2,IF(DF588='Risk Tables'!$C$42, 3, IF(DF588='Risk Tables'!$C$41, 4, IF(DF588='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI588:DW588))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI588:DW588, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD588),\"\",((AD588*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P588,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V588),\"\",((V588*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P588,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO588),\"\",((AO588*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P588,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM588),\"\",((AM588*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P588,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI588),\"\",((AI588*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P588,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF588),\"\",((AF588*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P588,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR588),\"\",((AR588*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P588,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL588),\"\",((BL588*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P588,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM588),\"\",((BM588*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P588,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU588),\"\",((AU588*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P588,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW588),\"\",((AW588*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P588,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK588),\"\",(((BK588)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P588,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A589=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I589,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M589,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ589),ISBLANK(#REF!)),\"\",AZ589/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG589),ISBLANK(#REF!)),\"\",BG589/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG589),ISBLANK(AR589)),\"\",IF(AR589<0,'Risk Tables'!$C$46,BG589/AR589)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO589),ISBLANK(AR589)),\"\",IF(AR589<0,'Risk Tables'!$C$46,AO589/AR589)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU589/(#REF!+AU589),\"\")","v":""},"",{"$f":"IF(OR(CH589=\"\",ISBLANK(CH589)),\"\",IF(CH589>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH589<=Parameters!$E$4,CH589>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH589<=Parameters!$F$4, CH589>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH589<=Parameters!$G$4, CH589>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI589=\"\",CI589=\"--\",ISBLANK(CI589)),\"\",IF(CI589='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI589>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI589<=Parameters!$E$5,CI589>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI589<=Parameters!$F$5, CI589>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI589<=Parameters!$G$5, CI589>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG589=\"\",CG589=\"--\",ISBLANK(CG589)),\"\",IF(CG589>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG589<=Parameters!$E$6,CG589>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG589<=Parameters!$F$6, CG589>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG589<=Parameters!$G$6, CG589>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY589=\"\",BY589=\"--\",ISBLANK(BY589)),\"\",IF(BY589>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY589<=Parameters!$E$8,BY589>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY589<=Parameters!$F$8, BY589>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY589<=Parameters!$G$8, BY589>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ589=\"\",BZ589=\"--\",ISBLANK(BZ589)),\"\",IF(BZ589>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ589<=Parameters!$E$9,BZ589>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ589<=Parameters!$F$9, BZ589>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ589<=Parameters!$G$9, BZ589>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA589=\"\",CA589=\"--\",ISBLANK(CA589)),\"\",IF(CA589<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA589>=Parameters!$E$10,CA589<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA589>=Parameters!$F$10, CA589<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA589>=Parameters!$G$10, CA589<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB589=\"\",CB589=\"--\",ISBLANK(CB589)),\"\",IF(CB589<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB589>=Parameters!$E$11,CB589<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB589>=Parameters!$F$11, CB589<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB589>=Parameters!$G$11, CB589<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO589=\"\",CO589=\"--\",ISBLANK(CO589)),\"\",IF(CO589<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO589>=Parameters!$E$13,CO589<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO589>=Parameters!$F$13, CO589<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO589>=Parameters!$G$13, CO589<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ589=\"\",CJ589=\"--\",ISBLANK(CJ589)),\"\",IF(CJ589='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ589<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ589>=Parameters!$E$14,CJ589<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ589>=Parameters!$F$14, CJ589<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ589>=Parameters!$G$14, CJ589<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK589=\"\",CK589=\"--\",ISBLANK(CK589)),\"\",IF(AND(CK589<Parameters!$E$15, CK589>=0), 'Risk Tables'!$C$44, IF(AND(CK589>=Parameters!$E$15,CK589<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK589>=Parameters!$F$15, CK589<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK589>=Parameters!$G$15, CK589<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM589=\"\",CM589=\"--\",ISBLANK(CM589)),\"\",IF(CM589>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM589<=Parameters!$E$16,CM589>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM589<=Parameters!$F$16, CM589>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM589<=Parameters!$G$16, CM589>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN589=\"\",CN589=\"--\",ISBLANK(CN589)),\"\",IF(CN589>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN589<=Parameters!$E$17,CN589>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN589<=Parameters!$F$17, CN589>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN589<=Parameters!$G$17, CN589>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL589=\"\",CL589=\"--\",ISBLANK(CL589)),\"\",IF(CL589>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL589<=Parameters!$E$18,CL589>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL589<=Parameters!$F$18, CL589>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL589<=Parameters!$G$18, CL589>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP589=\"\",CP589=\"--\",ISBLANK(CP589)),\"\",IF(CP589<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP589>=Parameters!$E$21,CP589<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP589>=Parameters!$F$21, CP589<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP589>=Parameters!$G$21, CP589<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ589=\"\",CQ589=\"--\",ISBLANK(CQ589)),\"\",IF(CQ589<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ589>=Parameters!$E$22,CQ589<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ589>=Parameters!$F$22, CQ589<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ589>=Parameters!$G$22, CQ589<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR589='Risk Tables'!$C$44,1,IF(CR589='Risk Tables'!$C$43,2,IF(CR589='Risk Tables'!$C$42, 3, IF(CR589='Risk Tables'!$C$41, 4, IF(CR589='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS589='Risk Tables'!$C$44,1,IF(CS589='Risk Tables'!$C$43,2,IF(CS589='Risk Tables'!$C$42, 3, IF(CS589='Risk Tables'!$C$41, 4, IF(CS589='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT589='Risk Tables'!$C$44,1,IF(CT589='Risk Tables'!$C$43,2,IF(CT589='Risk Tables'!$C$42, 3, IF(CT589='Risk Tables'!$C$41, 4, IF(CT589='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV589='Risk Tables'!$C$44,1,IF(CV589='Risk Tables'!$C$43,2,IF(CV589='Risk Tables'!$C$42, 3, IF(CV589='Risk Tables'!$C$41, 4, IF(CV589='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW589='Risk Tables'!$C$44,1,IF(CW589='Risk Tables'!$C$43,2,IF(CW589='Risk Tables'!$C$42, 3, IF(CW589='Risk Tables'!$C$41, 4, IF(CW589='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX589='Risk Tables'!$C$44,1,IF(CX589='Risk Tables'!$C$43,2,IF(CX589='Risk Tables'!$C$42, 3, IF(CX589='Risk Tables'!$C$41, 4, IF(CX589='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY589='Risk Tables'!$C$44,1,IF(CY589='Risk Tables'!$C$43,2,IF(CY589='Risk Tables'!$C$42, 3, IF(CY589='Risk Tables'!$C$41, 4, IF(CY589='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA589='Risk Tables'!$C$44,1,IF(DA589='Risk Tables'!$C$43,2,IF(DA589='Risk Tables'!$C$42, 3, IF(DA589='Risk Tables'!$C$41, 4, IF(DA589='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB589='Risk Tables'!$C$44,1,IF(DB589='Risk Tables'!$C$43,2,IF(DB589='Risk Tables'!$C$42, 3, IF(DB589='Risk Tables'!$C$41, 4, IF(DB589='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC589='Risk Tables'!$C$44,1,IF(DC589='Risk Tables'!$C$43,2,IF(DC589='Risk Tables'!$C$42, 3, IF(DC589='Risk Tables'!$C$41, 4, IF(DC589='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD589='Risk Tables'!$C$44,1,IF(DD589='Risk Tables'!$C$43,2,IF(DD589='Risk Tables'!$C$42, 3, IF(DD589='Risk Tables'!$C$41, 4, IF(DD589='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE589='Risk Tables'!$C$44,1,IF(DE589='Risk Tables'!$C$43,2,IF(DE589='Risk Tables'!$C$42, 3, IF(DE589='Risk Tables'!$C$41, 4, IF(DE589='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF589='Risk Tables'!$C$44,1,IF(DF589='Risk Tables'!$C$43,2,IF(DF589='Risk Tables'!$C$42, 3, IF(DF589='Risk Tables'!$C$41, 4, IF(DF589='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI589:DW589))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI589:DW589, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD589),\"\",((AD589*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P589,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V589),\"\",((V589*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P589,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO589),\"\",((AO589*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P589,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM589),\"\",((AM589*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P589,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI589),\"\",((AI589*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P589,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF589),\"\",((AF589*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P589,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR589),\"\",((AR589*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P589,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL589),\"\",((BL589*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P589,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM589),\"\",((BM589*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P589,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU589),\"\",((AU589*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P589,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW589),\"\",((AW589*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P589,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK589),\"\",(((BK589)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P589,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A590=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I590,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M590,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ590),ISBLANK(#REF!)),\"\",AZ590/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG590),ISBLANK(#REF!)),\"\",BG590/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG590),ISBLANK(AR590)),\"\",IF(AR590<0,'Risk Tables'!$C$46,BG590/AR590)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO590),ISBLANK(AR590)),\"\",IF(AR590<0,'Risk Tables'!$C$46,AO590/AR590)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU590/(#REF!+AU590),\"\")","v":""},"",{"$f":"IF(OR(CH590=\"\",ISBLANK(CH590)),\"\",IF(CH590>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH590<=Parameters!$E$4,CH590>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH590<=Parameters!$F$4, CH590>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH590<=Parameters!$G$4, CH590>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI590=\"\",CI590=\"--\",ISBLANK(CI590)),\"\",IF(CI590='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI590>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI590<=Parameters!$E$5,CI590>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI590<=Parameters!$F$5, CI590>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI590<=Parameters!$G$5, CI590>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG590=\"\",CG590=\"--\",ISBLANK(CG590)),\"\",IF(CG590>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG590<=Parameters!$E$6,CG590>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG590<=Parameters!$F$6, CG590>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG590<=Parameters!$G$6, CG590>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY590=\"\",BY590=\"--\",ISBLANK(BY590)),\"\",IF(BY590>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY590<=Parameters!$E$8,BY590>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY590<=Parameters!$F$8, BY590>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY590<=Parameters!$G$8, BY590>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ590=\"\",BZ590=\"--\",ISBLANK(BZ590)),\"\",IF(BZ590>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ590<=Parameters!$E$9,BZ590>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ590<=Parameters!$F$9, BZ590>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ590<=Parameters!$G$9, BZ590>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA590=\"\",CA590=\"--\",ISBLANK(CA590)),\"\",IF(CA590<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA590>=Parameters!$E$10,CA590<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA590>=Parameters!$F$10, CA590<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA590>=Parameters!$G$10, CA590<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB590=\"\",CB590=\"--\",ISBLANK(CB590)),\"\",IF(CB590<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB590>=Parameters!$E$11,CB590<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB590>=Parameters!$F$11, CB590<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB590>=Parameters!$G$11, CB590<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO590=\"\",CO590=\"--\",ISBLANK(CO590)),\"\",IF(CO590<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO590>=Parameters!$E$13,CO590<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO590>=Parameters!$F$13, CO590<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO590>=Parameters!$G$13, CO590<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ590=\"\",CJ590=\"--\",ISBLANK(CJ590)),\"\",IF(CJ590='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ590<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ590>=Parameters!$E$14,CJ590<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ590>=Parameters!$F$14, CJ590<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ590>=Parameters!$G$14, CJ590<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK590=\"\",CK590=\"--\",ISBLANK(CK590)),\"\",IF(AND(CK590<Parameters!$E$15, CK590>=0), 'Risk Tables'!$C$44, IF(AND(CK590>=Parameters!$E$15,CK590<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK590>=Parameters!$F$15, CK590<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK590>=Parameters!$G$15, CK590<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM590=\"\",CM590=\"--\",ISBLANK(CM590)),\"\",IF(CM590>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM590<=Parameters!$E$16,CM590>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM590<=Parameters!$F$16, CM590>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM590<=Parameters!$G$16, CM590>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN590=\"\",CN590=\"--\",ISBLANK(CN590)),\"\",IF(CN590>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN590<=Parameters!$E$17,CN590>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN590<=Parameters!$F$17, CN590>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN590<=Parameters!$G$17, CN590>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL590=\"\",CL590=\"--\",ISBLANK(CL590)),\"\",IF(CL590>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL590<=Parameters!$E$18,CL590>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL590<=Parameters!$F$18, CL590>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL590<=Parameters!$G$18, CL590>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP590=\"\",CP590=\"--\",ISBLANK(CP590)),\"\",IF(CP590<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP590>=Parameters!$E$21,CP590<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP590>=Parameters!$F$21, CP590<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP590>=Parameters!$G$21, CP590<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ590=\"\",CQ590=\"--\",ISBLANK(CQ590)),\"\",IF(CQ590<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ590>=Parameters!$E$22,CQ590<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ590>=Parameters!$F$22, CQ590<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ590>=Parameters!$G$22, CQ590<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR590='Risk Tables'!$C$44,1,IF(CR590='Risk Tables'!$C$43,2,IF(CR590='Risk Tables'!$C$42, 3, IF(CR590='Risk Tables'!$C$41, 4, IF(CR590='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS590='Risk Tables'!$C$44,1,IF(CS590='Risk Tables'!$C$43,2,IF(CS590='Risk Tables'!$C$42, 3, IF(CS590='Risk Tables'!$C$41, 4, IF(CS590='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT590='Risk Tables'!$C$44,1,IF(CT590='Risk Tables'!$C$43,2,IF(CT590='Risk Tables'!$C$42, 3, IF(CT590='Risk Tables'!$C$41, 4, IF(CT590='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV590='Risk Tables'!$C$44,1,IF(CV590='Risk Tables'!$C$43,2,IF(CV590='Risk Tables'!$C$42, 3, IF(CV590='Risk Tables'!$C$41, 4, IF(CV590='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW590='Risk Tables'!$C$44,1,IF(CW590='Risk Tables'!$C$43,2,IF(CW590='Risk Tables'!$C$42, 3, IF(CW590='Risk Tables'!$C$41, 4, IF(CW590='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX590='Risk Tables'!$C$44,1,IF(CX590='Risk Tables'!$C$43,2,IF(CX590='Risk Tables'!$C$42, 3, IF(CX590='Risk Tables'!$C$41, 4, IF(CX590='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY590='Risk Tables'!$C$44,1,IF(CY590='Risk Tables'!$C$43,2,IF(CY590='Risk Tables'!$C$42, 3, IF(CY590='Risk Tables'!$C$41, 4, IF(CY590='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA590='Risk Tables'!$C$44,1,IF(DA590='Risk Tables'!$C$43,2,IF(DA590='Risk Tables'!$C$42, 3, IF(DA590='Risk Tables'!$C$41, 4, IF(DA590='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB590='Risk Tables'!$C$44,1,IF(DB590='Risk Tables'!$C$43,2,IF(DB590='Risk Tables'!$C$42, 3, IF(DB590='Risk Tables'!$C$41, 4, IF(DB590='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC590='Risk Tables'!$C$44,1,IF(DC590='Risk Tables'!$C$43,2,IF(DC590='Risk Tables'!$C$42, 3, IF(DC590='Risk Tables'!$C$41, 4, IF(DC590='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD590='Risk Tables'!$C$44,1,IF(DD590='Risk Tables'!$C$43,2,IF(DD590='Risk Tables'!$C$42, 3, IF(DD590='Risk Tables'!$C$41, 4, IF(DD590='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE590='Risk Tables'!$C$44,1,IF(DE590='Risk Tables'!$C$43,2,IF(DE590='Risk Tables'!$C$42, 3, IF(DE590='Risk Tables'!$C$41, 4, IF(DE590='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF590='Risk Tables'!$C$44,1,IF(DF590='Risk Tables'!$C$43,2,IF(DF590='Risk Tables'!$C$42, 3, IF(DF590='Risk Tables'!$C$41, 4, IF(DF590='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI590:DW590))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI590:DW590, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD590),\"\",((AD590*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P590,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V590),\"\",((V590*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P590,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO590),\"\",((AO590*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P590,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM590),\"\",((AM590*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P590,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI590),\"\",((AI590*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P590,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF590),\"\",((AF590*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P590,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR590),\"\",((AR590*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P590,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL590),\"\",((BL590*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P590,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM590),\"\",((BM590*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P590,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU590),\"\",((AU590*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P590,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW590),\"\",((AW590*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P590,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK590),\"\",(((BK590)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P590,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A591=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I591,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M591,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ591),ISBLANK(#REF!)),\"\",AZ591/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG591),ISBLANK(#REF!)),\"\",BG591/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG591),ISBLANK(AR591)),\"\",IF(AR591<0,'Risk Tables'!$C$46,BG591/AR591)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO591),ISBLANK(AR591)),\"\",IF(AR591<0,'Risk Tables'!$C$46,AO591/AR591)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU591/(#REF!+AU591),\"\")","v":""},"",{"$f":"IF(OR(CH591=\"\",ISBLANK(CH591)),\"\",IF(CH591>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH591<=Parameters!$E$4,CH591>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH591<=Parameters!$F$4, CH591>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH591<=Parameters!$G$4, CH591>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI591=\"\",CI591=\"--\",ISBLANK(CI591)),\"\",IF(CI591='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI591>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI591<=Parameters!$E$5,CI591>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI591<=Parameters!$F$5, CI591>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI591<=Parameters!$G$5, CI591>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG591=\"\",CG591=\"--\",ISBLANK(CG591)),\"\",IF(CG591>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG591<=Parameters!$E$6,CG591>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG591<=Parameters!$F$6, CG591>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG591<=Parameters!$G$6, CG591>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY591=\"\",BY591=\"--\",ISBLANK(BY591)),\"\",IF(BY591>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY591<=Parameters!$E$8,BY591>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY591<=Parameters!$F$8, BY591>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY591<=Parameters!$G$8, BY591>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ591=\"\",BZ591=\"--\",ISBLANK(BZ591)),\"\",IF(BZ591>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ591<=Parameters!$E$9,BZ591>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ591<=Parameters!$F$9, BZ591>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ591<=Parameters!$G$9, BZ591>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA591=\"\",CA591=\"--\",ISBLANK(CA591)),\"\",IF(CA591<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA591>=Parameters!$E$10,CA591<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA591>=Parameters!$F$10, CA591<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA591>=Parameters!$G$10, CA591<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB591=\"\",CB591=\"--\",ISBLANK(CB591)),\"\",IF(CB591<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB591>=Parameters!$E$11,CB591<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB591>=Parameters!$F$11, CB591<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB591>=Parameters!$G$11, CB591<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO591=\"\",CO591=\"--\",ISBLANK(CO591)),\"\",IF(CO591<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO591>=Parameters!$E$13,CO591<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO591>=Parameters!$F$13, CO591<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO591>=Parameters!$G$13, CO591<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ591=\"\",CJ591=\"--\",ISBLANK(CJ591)),\"\",IF(CJ591='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ591<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ591>=Parameters!$E$14,CJ591<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ591>=Parameters!$F$14, CJ591<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ591>=Parameters!$G$14, CJ591<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK591=\"\",CK591=\"--\",ISBLANK(CK591)),\"\",IF(AND(CK591<Parameters!$E$15, CK591>=0), 'Risk Tables'!$C$44, IF(AND(CK591>=Parameters!$E$15,CK591<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK591>=Parameters!$F$15, CK591<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK591>=Parameters!$G$15, CK591<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM591=\"\",CM591=\"--\",ISBLANK(CM591)),\"\",IF(CM591>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM591<=Parameters!$E$16,CM591>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM591<=Parameters!$F$16, CM591>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM591<=Parameters!$G$16, CM591>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN591=\"\",CN591=\"--\",ISBLANK(CN591)),\"\",IF(CN591>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN591<=Parameters!$E$17,CN591>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN591<=Parameters!$F$17, CN591>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN591<=Parameters!$G$17, CN591>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL591=\"\",CL591=\"--\",ISBLANK(CL591)),\"\",IF(CL591>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL591<=Parameters!$E$18,CL591>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL591<=Parameters!$F$18, CL591>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL591<=Parameters!$G$18, CL591>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP591=\"\",CP591=\"--\",ISBLANK(CP591)),\"\",IF(CP591<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP591>=Parameters!$E$21,CP591<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP591>=Parameters!$F$21, CP591<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP591>=Parameters!$G$21, CP591<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ591=\"\",CQ591=\"--\",ISBLANK(CQ591)),\"\",IF(CQ591<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ591>=Parameters!$E$22,CQ591<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ591>=Parameters!$F$22, CQ591<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ591>=Parameters!$G$22, CQ591<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR591='Risk Tables'!$C$44,1,IF(CR591='Risk Tables'!$C$43,2,IF(CR591='Risk Tables'!$C$42, 3, IF(CR591='Risk Tables'!$C$41, 4, IF(CR591='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS591='Risk Tables'!$C$44,1,IF(CS591='Risk Tables'!$C$43,2,IF(CS591='Risk Tables'!$C$42, 3, IF(CS591='Risk Tables'!$C$41, 4, IF(CS591='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT591='Risk Tables'!$C$44,1,IF(CT591='Risk Tables'!$C$43,2,IF(CT591='Risk Tables'!$C$42, 3, IF(CT591='Risk Tables'!$C$41, 4, IF(CT591='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV591='Risk Tables'!$C$44,1,IF(CV591='Risk Tables'!$C$43,2,IF(CV591='Risk Tables'!$C$42, 3, IF(CV591='Risk Tables'!$C$41, 4, IF(CV591='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW591='Risk Tables'!$C$44,1,IF(CW591='Risk Tables'!$C$43,2,IF(CW591='Risk Tables'!$C$42, 3, IF(CW591='Risk Tables'!$C$41, 4, IF(CW591='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX591='Risk Tables'!$C$44,1,IF(CX591='Risk Tables'!$C$43,2,IF(CX591='Risk Tables'!$C$42, 3, IF(CX591='Risk Tables'!$C$41, 4, IF(CX591='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY591='Risk Tables'!$C$44,1,IF(CY591='Risk Tables'!$C$43,2,IF(CY591='Risk Tables'!$C$42, 3, IF(CY591='Risk Tables'!$C$41, 4, IF(CY591='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA591='Risk Tables'!$C$44,1,IF(DA591='Risk Tables'!$C$43,2,IF(DA591='Risk Tables'!$C$42, 3, IF(DA591='Risk Tables'!$C$41, 4, IF(DA591='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB591='Risk Tables'!$C$44,1,IF(DB591='Risk Tables'!$C$43,2,IF(DB591='Risk Tables'!$C$42, 3, IF(DB591='Risk Tables'!$C$41, 4, IF(DB591='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC591='Risk Tables'!$C$44,1,IF(DC591='Risk Tables'!$C$43,2,IF(DC591='Risk Tables'!$C$42, 3, IF(DC591='Risk Tables'!$C$41, 4, IF(DC591='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD591='Risk Tables'!$C$44,1,IF(DD591='Risk Tables'!$C$43,2,IF(DD591='Risk Tables'!$C$42, 3, IF(DD591='Risk Tables'!$C$41, 4, IF(DD591='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE591='Risk Tables'!$C$44,1,IF(DE591='Risk Tables'!$C$43,2,IF(DE591='Risk Tables'!$C$42, 3, IF(DE591='Risk Tables'!$C$41, 4, IF(DE591='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF591='Risk Tables'!$C$44,1,IF(DF591='Risk Tables'!$C$43,2,IF(DF591='Risk Tables'!$C$42, 3, IF(DF591='Risk Tables'!$C$41, 4, IF(DF591='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI591:DW591))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI591:DW591, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD591),\"\",((AD591*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P591,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V591),\"\",((V591*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P591,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO591),\"\",((AO591*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P591,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM591),\"\",((AM591*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P591,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI591),\"\",((AI591*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P591,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF591),\"\",((AF591*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P591,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR591),\"\",((AR591*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P591,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL591),\"\",((BL591*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P591,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM591),\"\",((BM591*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P591,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU591),\"\",((AU591*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P591,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW591),\"\",((AW591*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P591,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK591),\"\",(((BK591)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P591,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A592=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I592,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M592,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ592),ISBLANK(#REF!)),\"\",AZ592/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG592),ISBLANK(#REF!)),\"\",BG592/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG592),ISBLANK(AR592)),\"\",IF(AR592<0,'Risk Tables'!$C$46,BG592/AR592)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO592),ISBLANK(AR592)),\"\",IF(AR592<0,'Risk Tables'!$C$46,AO592/AR592)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU592/(#REF!+AU592),\"\")","v":""},"",{"$f":"IF(OR(CH592=\"\",ISBLANK(CH592)),\"\",IF(CH592>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH592<=Parameters!$E$4,CH592>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH592<=Parameters!$F$4, CH592>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH592<=Parameters!$G$4, CH592>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI592=\"\",CI592=\"--\",ISBLANK(CI592)),\"\",IF(CI592='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI592>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI592<=Parameters!$E$5,CI592>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI592<=Parameters!$F$5, CI592>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI592<=Parameters!$G$5, CI592>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG592=\"\",CG592=\"--\",ISBLANK(CG592)),\"\",IF(CG592>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG592<=Parameters!$E$6,CG592>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG592<=Parameters!$F$6, CG592>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG592<=Parameters!$G$6, CG592>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY592=\"\",BY592=\"--\",ISBLANK(BY592)),\"\",IF(BY592>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY592<=Parameters!$E$8,BY592>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY592<=Parameters!$F$8, BY592>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY592<=Parameters!$G$8, BY592>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ592=\"\",BZ592=\"--\",ISBLANK(BZ592)),\"\",IF(BZ592>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ592<=Parameters!$E$9,BZ592>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ592<=Parameters!$F$9, BZ592>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ592<=Parameters!$G$9, BZ592>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA592=\"\",CA592=\"--\",ISBLANK(CA592)),\"\",IF(CA592<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA592>=Parameters!$E$10,CA592<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA592>=Parameters!$F$10, CA592<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA592>=Parameters!$G$10, CA592<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB592=\"\",CB592=\"--\",ISBLANK(CB592)),\"\",IF(CB592<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB592>=Parameters!$E$11,CB592<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB592>=Parameters!$F$11, CB592<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB592>=Parameters!$G$11, CB592<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO592=\"\",CO592=\"--\",ISBLANK(CO592)),\"\",IF(CO592<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO592>=Parameters!$E$13,CO592<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO592>=Parameters!$F$13, CO592<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO592>=Parameters!$G$13, CO592<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ592=\"\",CJ592=\"--\",ISBLANK(CJ592)),\"\",IF(CJ592='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ592<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ592>=Parameters!$E$14,CJ592<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ592>=Parameters!$F$14, CJ592<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ592>=Parameters!$G$14, CJ592<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK592=\"\",CK592=\"--\",ISBLANK(CK592)),\"\",IF(AND(CK592<Parameters!$E$15, CK592>=0), 'Risk Tables'!$C$44, IF(AND(CK592>=Parameters!$E$15,CK592<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK592>=Parameters!$F$15, CK592<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK592>=Parameters!$G$15, CK592<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM592=\"\",CM592=\"--\",ISBLANK(CM592)),\"\",IF(CM592>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM592<=Parameters!$E$16,CM592>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM592<=Parameters!$F$16, CM592>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM592<=Parameters!$G$16, CM592>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN592=\"\",CN592=\"--\",ISBLANK(CN592)),\"\",IF(CN592>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN592<=Parameters!$E$17,CN592>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN592<=Parameters!$F$17, CN592>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN592<=Parameters!$G$17, CN592>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL592=\"\",CL592=\"--\",ISBLANK(CL592)),\"\",IF(CL592>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL592<=Parameters!$E$18,CL592>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL592<=Parameters!$F$18, CL592>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL592<=Parameters!$G$18, CL592>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP592=\"\",CP592=\"--\",ISBLANK(CP592)),\"\",IF(CP592<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP592>=Parameters!$E$21,CP592<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP592>=Parameters!$F$21, CP592<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP592>=Parameters!$G$21, CP592<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ592=\"\",CQ592=\"--\",ISBLANK(CQ592)),\"\",IF(CQ592<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ592>=Parameters!$E$22,CQ592<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ592>=Parameters!$F$22, CQ592<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ592>=Parameters!$G$22, CQ592<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR592='Risk Tables'!$C$44,1,IF(CR592='Risk Tables'!$C$43,2,IF(CR592='Risk Tables'!$C$42, 3, IF(CR592='Risk Tables'!$C$41, 4, IF(CR592='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS592='Risk Tables'!$C$44,1,IF(CS592='Risk Tables'!$C$43,2,IF(CS592='Risk Tables'!$C$42, 3, IF(CS592='Risk Tables'!$C$41, 4, IF(CS592='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT592='Risk Tables'!$C$44,1,IF(CT592='Risk Tables'!$C$43,2,IF(CT592='Risk Tables'!$C$42, 3, IF(CT592='Risk Tables'!$C$41, 4, IF(CT592='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV592='Risk Tables'!$C$44,1,IF(CV592='Risk Tables'!$C$43,2,IF(CV592='Risk Tables'!$C$42, 3, IF(CV592='Risk Tables'!$C$41, 4, IF(CV592='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW592='Risk Tables'!$C$44,1,IF(CW592='Risk Tables'!$C$43,2,IF(CW592='Risk Tables'!$C$42, 3, IF(CW592='Risk Tables'!$C$41, 4, IF(CW592='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX592='Risk Tables'!$C$44,1,IF(CX592='Risk Tables'!$C$43,2,IF(CX592='Risk Tables'!$C$42, 3, IF(CX592='Risk Tables'!$C$41, 4, IF(CX592='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY592='Risk Tables'!$C$44,1,IF(CY592='Risk Tables'!$C$43,2,IF(CY592='Risk Tables'!$C$42, 3, IF(CY592='Risk Tables'!$C$41, 4, IF(CY592='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA592='Risk Tables'!$C$44,1,IF(DA592='Risk Tables'!$C$43,2,IF(DA592='Risk Tables'!$C$42, 3, IF(DA592='Risk Tables'!$C$41, 4, IF(DA592='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB592='Risk Tables'!$C$44,1,IF(DB592='Risk Tables'!$C$43,2,IF(DB592='Risk Tables'!$C$42, 3, IF(DB592='Risk Tables'!$C$41, 4, IF(DB592='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC592='Risk Tables'!$C$44,1,IF(DC592='Risk Tables'!$C$43,2,IF(DC592='Risk Tables'!$C$42, 3, IF(DC592='Risk Tables'!$C$41, 4, IF(DC592='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD592='Risk Tables'!$C$44,1,IF(DD592='Risk Tables'!$C$43,2,IF(DD592='Risk Tables'!$C$42, 3, IF(DD592='Risk Tables'!$C$41, 4, IF(DD592='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE592='Risk Tables'!$C$44,1,IF(DE592='Risk Tables'!$C$43,2,IF(DE592='Risk Tables'!$C$42, 3, IF(DE592='Risk Tables'!$C$41, 4, IF(DE592='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF592='Risk Tables'!$C$44,1,IF(DF592='Risk Tables'!$C$43,2,IF(DF592='Risk Tables'!$C$42, 3, IF(DF592='Risk Tables'!$C$41, 4, IF(DF592='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI592:DW592))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI592:DW592, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD592),\"\",((AD592*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P592,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V592),\"\",((V592*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P592,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO592),\"\",((AO592*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P592,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM592),\"\",((AM592*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P592,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI592),\"\",((AI592*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P592,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF592),\"\",((AF592*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P592,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR592),\"\",((AR592*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P592,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL592),\"\",((BL592*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P592,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM592),\"\",((BM592*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P592,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU592),\"\",((AU592*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P592,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW592),\"\",((AW592*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P592,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK592),\"\",(((BK592)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P592,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A593=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I593,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M593,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ593),ISBLANK(#REF!)),\"\",AZ593/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG593),ISBLANK(#REF!)),\"\",BG593/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG593),ISBLANK(AR593)),\"\",IF(AR593<0,'Risk Tables'!$C$46,BG593/AR593)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO593),ISBLANK(AR593)),\"\",IF(AR593<0,'Risk Tables'!$C$46,AO593/AR593)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU593/(#REF!+AU593),\"\")","v":""},"",{"$f":"IF(OR(CH593=\"\",ISBLANK(CH593)),\"\",IF(CH593>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH593<=Parameters!$E$4,CH593>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH593<=Parameters!$F$4, CH593>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH593<=Parameters!$G$4, CH593>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI593=\"\",CI593=\"--\",ISBLANK(CI593)),\"\",IF(CI593='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI593>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI593<=Parameters!$E$5,CI593>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI593<=Parameters!$F$5, CI593>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI593<=Parameters!$G$5, CI593>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG593=\"\",CG593=\"--\",ISBLANK(CG593)),\"\",IF(CG593>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG593<=Parameters!$E$6,CG593>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG593<=Parameters!$F$6, CG593>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG593<=Parameters!$G$6, CG593>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY593=\"\",BY593=\"--\",ISBLANK(BY593)),\"\",IF(BY593>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY593<=Parameters!$E$8,BY593>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY593<=Parameters!$F$8, BY593>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY593<=Parameters!$G$8, BY593>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ593=\"\",BZ593=\"--\",ISBLANK(BZ593)),\"\",IF(BZ593>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ593<=Parameters!$E$9,BZ593>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ593<=Parameters!$F$9, BZ593>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ593<=Parameters!$G$9, BZ593>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA593=\"\",CA593=\"--\",ISBLANK(CA593)),\"\",IF(CA593<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA593>=Parameters!$E$10,CA593<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA593>=Parameters!$F$10, CA593<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA593>=Parameters!$G$10, CA593<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB593=\"\",CB593=\"--\",ISBLANK(CB593)),\"\",IF(CB593<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB593>=Parameters!$E$11,CB593<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB593>=Parameters!$F$11, CB593<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB593>=Parameters!$G$11, CB593<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO593=\"\",CO593=\"--\",ISBLANK(CO593)),\"\",IF(CO593<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO593>=Parameters!$E$13,CO593<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO593>=Parameters!$F$13, CO593<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO593>=Parameters!$G$13, CO593<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ593=\"\",CJ593=\"--\",ISBLANK(CJ593)),\"\",IF(CJ593='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ593<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ593>=Parameters!$E$14,CJ593<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ593>=Parameters!$F$14, CJ593<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ593>=Parameters!$G$14, CJ593<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK593=\"\",CK593=\"--\",ISBLANK(CK593)),\"\",IF(AND(CK593<Parameters!$E$15, CK593>=0), 'Risk Tables'!$C$44, IF(AND(CK593>=Parameters!$E$15,CK593<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK593>=Parameters!$F$15, CK593<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK593>=Parameters!$G$15, CK593<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM593=\"\",CM593=\"--\",ISBLANK(CM593)),\"\",IF(CM593>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM593<=Parameters!$E$16,CM593>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM593<=Parameters!$F$16, CM593>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM593<=Parameters!$G$16, CM593>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN593=\"\",CN593=\"--\",ISBLANK(CN593)),\"\",IF(CN593>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN593<=Parameters!$E$17,CN593>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN593<=Parameters!$F$17, CN593>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN593<=Parameters!$G$17, CN593>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL593=\"\",CL593=\"--\",ISBLANK(CL593)),\"\",IF(CL593>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL593<=Parameters!$E$18,CL593>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL593<=Parameters!$F$18, CL593>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL593<=Parameters!$G$18, CL593>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP593=\"\",CP593=\"--\",ISBLANK(CP593)),\"\",IF(CP593<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP593>=Parameters!$E$21,CP593<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP593>=Parameters!$F$21, CP593<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP593>=Parameters!$G$21, CP593<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ593=\"\",CQ593=\"--\",ISBLANK(CQ593)),\"\",IF(CQ593<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ593>=Parameters!$E$22,CQ593<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ593>=Parameters!$F$22, CQ593<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ593>=Parameters!$G$22, CQ593<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR593='Risk Tables'!$C$44,1,IF(CR593='Risk Tables'!$C$43,2,IF(CR593='Risk Tables'!$C$42, 3, IF(CR593='Risk Tables'!$C$41, 4, IF(CR593='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS593='Risk Tables'!$C$44,1,IF(CS593='Risk Tables'!$C$43,2,IF(CS593='Risk Tables'!$C$42, 3, IF(CS593='Risk Tables'!$C$41, 4, IF(CS593='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT593='Risk Tables'!$C$44,1,IF(CT593='Risk Tables'!$C$43,2,IF(CT593='Risk Tables'!$C$42, 3, IF(CT593='Risk Tables'!$C$41, 4, IF(CT593='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV593='Risk Tables'!$C$44,1,IF(CV593='Risk Tables'!$C$43,2,IF(CV593='Risk Tables'!$C$42, 3, IF(CV593='Risk Tables'!$C$41, 4, IF(CV593='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW593='Risk Tables'!$C$44,1,IF(CW593='Risk Tables'!$C$43,2,IF(CW593='Risk Tables'!$C$42, 3, IF(CW593='Risk Tables'!$C$41, 4, IF(CW593='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX593='Risk Tables'!$C$44,1,IF(CX593='Risk Tables'!$C$43,2,IF(CX593='Risk Tables'!$C$42, 3, IF(CX593='Risk Tables'!$C$41, 4, IF(CX593='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY593='Risk Tables'!$C$44,1,IF(CY593='Risk Tables'!$C$43,2,IF(CY593='Risk Tables'!$C$42, 3, IF(CY593='Risk Tables'!$C$41, 4, IF(CY593='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA593='Risk Tables'!$C$44,1,IF(DA593='Risk Tables'!$C$43,2,IF(DA593='Risk Tables'!$C$42, 3, IF(DA593='Risk Tables'!$C$41, 4, IF(DA593='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB593='Risk Tables'!$C$44,1,IF(DB593='Risk Tables'!$C$43,2,IF(DB593='Risk Tables'!$C$42, 3, IF(DB593='Risk Tables'!$C$41, 4, IF(DB593='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC593='Risk Tables'!$C$44,1,IF(DC593='Risk Tables'!$C$43,2,IF(DC593='Risk Tables'!$C$42, 3, IF(DC593='Risk Tables'!$C$41, 4, IF(DC593='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD593='Risk Tables'!$C$44,1,IF(DD593='Risk Tables'!$C$43,2,IF(DD593='Risk Tables'!$C$42, 3, IF(DD593='Risk Tables'!$C$41, 4, IF(DD593='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE593='Risk Tables'!$C$44,1,IF(DE593='Risk Tables'!$C$43,2,IF(DE593='Risk Tables'!$C$42, 3, IF(DE593='Risk Tables'!$C$41, 4, IF(DE593='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF593='Risk Tables'!$C$44,1,IF(DF593='Risk Tables'!$C$43,2,IF(DF593='Risk Tables'!$C$42, 3, IF(DF593='Risk Tables'!$C$41, 4, IF(DF593='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI593:DW593))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI593:DW593, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD593),\"\",((AD593*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P593,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V593),\"\",((V593*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P593,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO593),\"\",((AO593*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P593,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM593),\"\",((AM593*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P593,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI593),\"\",((AI593*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P593,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF593),\"\",((AF593*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P593,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR593),\"\",((AR593*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P593,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL593),\"\",((BL593*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P593,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM593),\"\",((BM593*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P593,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU593),\"\",((AU593*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P593,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW593),\"\",((AW593*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P593,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK593),\"\",(((BK593)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P593,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A594=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I594,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M594,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ594),ISBLANK(#REF!)),\"\",AZ594/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG594),ISBLANK(#REF!)),\"\",BG594/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG594),ISBLANK(AR594)),\"\",IF(AR594<0,'Risk Tables'!$C$46,BG594/AR594)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO594),ISBLANK(AR594)),\"\",IF(AR594<0,'Risk Tables'!$C$46,AO594/AR594)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU594/(#REF!+AU594),\"\")","v":""},"",{"$f":"IF(OR(CH594=\"\",ISBLANK(CH594)),\"\",IF(CH594>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH594<=Parameters!$E$4,CH594>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH594<=Parameters!$F$4, CH594>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH594<=Parameters!$G$4, CH594>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI594=\"\",CI594=\"--\",ISBLANK(CI594)),\"\",IF(CI594='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI594>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI594<=Parameters!$E$5,CI594>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI594<=Parameters!$F$5, CI594>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI594<=Parameters!$G$5, CI594>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG594=\"\",CG594=\"--\",ISBLANK(CG594)),\"\",IF(CG594>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG594<=Parameters!$E$6,CG594>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG594<=Parameters!$F$6, CG594>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG594<=Parameters!$G$6, CG594>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY594=\"\",BY594=\"--\",ISBLANK(BY594)),\"\",IF(BY594>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY594<=Parameters!$E$8,BY594>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY594<=Parameters!$F$8, BY594>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY594<=Parameters!$G$8, BY594>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ594=\"\",BZ594=\"--\",ISBLANK(BZ594)),\"\",IF(BZ594>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ594<=Parameters!$E$9,BZ594>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ594<=Parameters!$F$9, BZ594>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ594<=Parameters!$G$9, BZ594>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA594=\"\",CA594=\"--\",ISBLANK(CA594)),\"\",IF(CA594<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA594>=Parameters!$E$10,CA594<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA594>=Parameters!$F$10, CA594<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA594>=Parameters!$G$10, CA594<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB594=\"\",CB594=\"--\",ISBLANK(CB594)),\"\",IF(CB594<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB594>=Parameters!$E$11,CB594<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB594>=Parameters!$F$11, CB594<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB594>=Parameters!$G$11, CB594<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO594=\"\",CO594=\"--\",ISBLANK(CO594)),\"\",IF(CO594<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO594>=Parameters!$E$13,CO594<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO594>=Parameters!$F$13, CO594<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO594>=Parameters!$G$13, CO594<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ594=\"\",CJ594=\"--\",ISBLANK(CJ594)),\"\",IF(CJ594='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ594<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ594>=Parameters!$E$14,CJ594<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ594>=Parameters!$F$14, CJ594<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ594>=Parameters!$G$14, CJ594<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK594=\"\",CK594=\"--\",ISBLANK(CK594)),\"\",IF(AND(CK594<Parameters!$E$15, CK594>=0), 'Risk Tables'!$C$44, IF(AND(CK594>=Parameters!$E$15,CK594<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK594>=Parameters!$F$15, CK594<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK594>=Parameters!$G$15, CK594<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM594=\"\",CM594=\"--\",ISBLANK(CM594)),\"\",IF(CM594>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM594<=Parameters!$E$16,CM594>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM594<=Parameters!$F$16, CM594>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM594<=Parameters!$G$16, CM594>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN594=\"\",CN594=\"--\",ISBLANK(CN594)),\"\",IF(CN594>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN594<=Parameters!$E$17,CN594>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN594<=Parameters!$F$17, CN594>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN594<=Parameters!$G$17, CN594>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL594=\"\",CL594=\"--\",ISBLANK(CL594)),\"\",IF(CL594>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL594<=Parameters!$E$18,CL594>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL594<=Parameters!$F$18, CL594>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL594<=Parameters!$G$18, CL594>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP594=\"\",CP594=\"--\",ISBLANK(CP594)),\"\",IF(CP594<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP594>=Parameters!$E$21,CP594<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP594>=Parameters!$F$21, CP594<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP594>=Parameters!$G$21, CP594<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ594=\"\",CQ594=\"--\",ISBLANK(CQ594)),\"\",IF(CQ594<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ594>=Parameters!$E$22,CQ594<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ594>=Parameters!$F$22, CQ594<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ594>=Parameters!$G$22, CQ594<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR594='Risk Tables'!$C$44,1,IF(CR594='Risk Tables'!$C$43,2,IF(CR594='Risk Tables'!$C$42, 3, IF(CR594='Risk Tables'!$C$41, 4, IF(CR594='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS594='Risk Tables'!$C$44,1,IF(CS594='Risk Tables'!$C$43,2,IF(CS594='Risk Tables'!$C$42, 3, IF(CS594='Risk Tables'!$C$41, 4, IF(CS594='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT594='Risk Tables'!$C$44,1,IF(CT594='Risk Tables'!$C$43,2,IF(CT594='Risk Tables'!$C$42, 3, IF(CT594='Risk Tables'!$C$41, 4, IF(CT594='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV594='Risk Tables'!$C$44,1,IF(CV594='Risk Tables'!$C$43,2,IF(CV594='Risk Tables'!$C$42, 3, IF(CV594='Risk Tables'!$C$41, 4, IF(CV594='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW594='Risk Tables'!$C$44,1,IF(CW594='Risk Tables'!$C$43,2,IF(CW594='Risk Tables'!$C$42, 3, IF(CW594='Risk Tables'!$C$41, 4, IF(CW594='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX594='Risk Tables'!$C$44,1,IF(CX594='Risk Tables'!$C$43,2,IF(CX594='Risk Tables'!$C$42, 3, IF(CX594='Risk Tables'!$C$41, 4, IF(CX594='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY594='Risk Tables'!$C$44,1,IF(CY594='Risk Tables'!$C$43,2,IF(CY594='Risk Tables'!$C$42, 3, IF(CY594='Risk Tables'!$C$41, 4, IF(CY594='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA594='Risk Tables'!$C$44,1,IF(DA594='Risk Tables'!$C$43,2,IF(DA594='Risk Tables'!$C$42, 3, IF(DA594='Risk Tables'!$C$41, 4, IF(DA594='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB594='Risk Tables'!$C$44,1,IF(DB594='Risk Tables'!$C$43,2,IF(DB594='Risk Tables'!$C$42, 3, IF(DB594='Risk Tables'!$C$41, 4, IF(DB594='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC594='Risk Tables'!$C$44,1,IF(DC594='Risk Tables'!$C$43,2,IF(DC594='Risk Tables'!$C$42, 3, IF(DC594='Risk Tables'!$C$41, 4, IF(DC594='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD594='Risk Tables'!$C$44,1,IF(DD594='Risk Tables'!$C$43,2,IF(DD594='Risk Tables'!$C$42, 3, IF(DD594='Risk Tables'!$C$41, 4, IF(DD594='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE594='Risk Tables'!$C$44,1,IF(DE594='Risk Tables'!$C$43,2,IF(DE594='Risk Tables'!$C$42, 3, IF(DE594='Risk Tables'!$C$41, 4, IF(DE594='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF594='Risk Tables'!$C$44,1,IF(DF594='Risk Tables'!$C$43,2,IF(DF594='Risk Tables'!$C$42, 3, IF(DF594='Risk Tables'!$C$41, 4, IF(DF594='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI594:DW594))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI594:DW594, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD594),\"\",((AD594*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P594,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V594),\"\",((V594*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P594,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO594),\"\",((AO594*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P594,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM594),\"\",((AM594*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P594,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI594),\"\",((AI594*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P594,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF594),\"\",((AF594*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P594,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR594),\"\",((AR594*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P594,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL594),\"\",((BL594*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P594,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM594),\"\",((BM594*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P594,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU594),\"\",((AU594*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P594,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW594),\"\",((AW594*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P594,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK594),\"\",(((BK594)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P594,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A595=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I595,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M595,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ595),ISBLANK(#REF!)),\"\",AZ595/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG595),ISBLANK(#REF!)),\"\",BG595/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG595),ISBLANK(AR595)),\"\",IF(AR595<0,'Risk Tables'!$C$46,BG595/AR595)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO595),ISBLANK(AR595)),\"\",IF(AR595<0,'Risk Tables'!$C$46,AO595/AR595)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU595/(#REF!+AU595),\"\")","v":""},"",{"$f":"IF(OR(CH595=\"\",ISBLANK(CH595)),\"\",IF(CH595>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH595<=Parameters!$E$4,CH595>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH595<=Parameters!$F$4, CH595>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH595<=Parameters!$G$4, CH595>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI595=\"\",CI595=\"--\",ISBLANK(CI595)),\"\",IF(CI595='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI595>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI595<=Parameters!$E$5,CI595>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI595<=Parameters!$F$5, CI595>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI595<=Parameters!$G$5, CI595>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG595=\"\",CG595=\"--\",ISBLANK(CG595)),\"\",IF(CG595>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG595<=Parameters!$E$6,CG595>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG595<=Parameters!$F$6, CG595>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG595<=Parameters!$G$6, CG595>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY595=\"\",BY595=\"--\",ISBLANK(BY595)),\"\",IF(BY595>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY595<=Parameters!$E$8,BY595>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY595<=Parameters!$F$8, BY595>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY595<=Parameters!$G$8, BY595>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ595=\"\",BZ595=\"--\",ISBLANK(BZ595)),\"\",IF(BZ595>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ595<=Parameters!$E$9,BZ595>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ595<=Parameters!$F$9, BZ595>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ595<=Parameters!$G$9, BZ595>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA595=\"\",CA595=\"--\",ISBLANK(CA595)),\"\",IF(CA595<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA595>=Parameters!$E$10,CA595<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA595>=Parameters!$F$10, CA595<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA595>=Parameters!$G$10, CA595<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB595=\"\",CB595=\"--\",ISBLANK(CB595)),\"\",IF(CB595<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB595>=Parameters!$E$11,CB595<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB595>=Parameters!$F$11, CB595<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB595>=Parameters!$G$11, CB595<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO595=\"\",CO595=\"--\",ISBLANK(CO595)),\"\",IF(CO595<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO595>=Parameters!$E$13,CO595<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO595>=Parameters!$F$13, CO595<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO595>=Parameters!$G$13, CO595<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ595=\"\",CJ595=\"--\",ISBLANK(CJ595)),\"\",IF(CJ595='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ595<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ595>=Parameters!$E$14,CJ595<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ595>=Parameters!$F$14, CJ595<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ595>=Parameters!$G$14, CJ595<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK595=\"\",CK595=\"--\",ISBLANK(CK595)),\"\",IF(AND(CK595<Parameters!$E$15, CK595>=0), 'Risk Tables'!$C$44, IF(AND(CK595>=Parameters!$E$15,CK595<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK595>=Parameters!$F$15, CK595<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK595>=Parameters!$G$15, CK595<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM595=\"\",CM595=\"--\",ISBLANK(CM595)),\"\",IF(CM595>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM595<=Parameters!$E$16,CM595>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM595<=Parameters!$F$16, CM595>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM595<=Parameters!$G$16, CM595>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN595=\"\",CN595=\"--\",ISBLANK(CN595)),\"\",IF(CN595>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN595<=Parameters!$E$17,CN595>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN595<=Parameters!$F$17, CN595>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN595<=Parameters!$G$17, CN595>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL595=\"\",CL595=\"--\",ISBLANK(CL595)),\"\",IF(CL595>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL595<=Parameters!$E$18,CL595>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL595<=Parameters!$F$18, CL595>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL595<=Parameters!$G$18, CL595>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP595=\"\",CP595=\"--\",ISBLANK(CP595)),\"\",IF(CP595<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP595>=Parameters!$E$21,CP595<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP595>=Parameters!$F$21, CP595<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP595>=Parameters!$G$21, CP595<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ595=\"\",CQ595=\"--\",ISBLANK(CQ595)),\"\",IF(CQ595<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ595>=Parameters!$E$22,CQ595<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ595>=Parameters!$F$22, CQ595<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ595>=Parameters!$G$22, CQ595<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR595='Risk Tables'!$C$44,1,IF(CR595='Risk Tables'!$C$43,2,IF(CR595='Risk Tables'!$C$42, 3, IF(CR595='Risk Tables'!$C$41, 4, IF(CR595='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS595='Risk Tables'!$C$44,1,IF(CS595='Risk Tables'!$C$43,2,IF(CS595='Risk Tables'!$C$42, 3, IF(CS595='Risk Tables'!$C$41, 4, IF(CS595='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT595='Risk Tables'!$C$44,1,IF(CT595='Risk Tables'!$C$43,2,IF(CT595='Risk Tables'!$C$42, 3, IF(CT595='Risk Tables'!$C$41, 4, IF(CT595='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV595='Risk Tables'!$C$44,1,IF(CV595='Risk Tables'!$C$43,2,IF(CV595='Risk Tables'!$C$42, 3, IF(CV595='Risk Tables'!$C$41, 4, IF(CV595='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW595='Risk Tables'!$C$44,1,IF(CW595='Risk Tables'!$C$43,2,IF(CW595='Risk Tables'!$C$42, 3, IF(CW595='Risk Tables'!$C$41, 4, IF(CW595='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX595='Risk Tables'!$C$44,1,IF(CX595='Risk Tables'!$C$43,2,IF(CX595='Risk Tables'!$C$42, 3, IF(CX595='Risk Tables'!$C$41, 4, IF(CX595='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY595='Risk Tables'!$C$44,1,IF(CY595='Risk Tables'!$C$43,2,IF(CY595='Risk Tables'!$C$42, 3, IF(CY595='Risk Tables'!$C$41, 4, IF(CY595='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA595='Risk Tables'!$C$44,1,IF(DA595='Risk Tables'!$C$43,2,IF(DA595='Risk Tables'!$C$42, 3, IF(DA595='Risk Tables'!$C$41, 4, IF(DA595='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB595='Risk Tables'!$C$44,1,IF(DB595='Risk Tables'!$C$43,2,IF(DB595='Risk Tables'!$C$42, 3, IF(DB595='Risk Tables'!$C$41, 4, IF(DB595='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC595='Risk Tables'!$C$44,1,IF(DC595='Risk Tables'!$C$43,2,IF(DC595='Risk Tables'!$C$42, 3, IF(DC595='Risk Tables'!$C$41, 4, IF(DC595='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD595='Risk Tables'!$C$44,1,IF(DD595='Risk Tables'!$C$43,2,IF(DD595='Risk Tables'!$C$42, 3, IF(DD595='Risk Tables'!$C$41, 4, IF(DD595='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE595='Risk Tables'!$C$44,1,IF(DE595='Risk Tables'!$C$43,2,IF(DE595='Risk Tables'!$C$42, 3, IF(DE595='Risk Tables'!$C$41, 4, IF(DE595='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF595='Risk Tables'!$C$44,1,IF(DF595='Risk Tables'!$C$43,2,IF(DF595='Risk Tables'!$C$42, 3, IF(DF595='Risk Tables'!$C$41, 4, IF(DF595='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI595:DW595))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI595:DW595, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD595),\"\",((AD595*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P595,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V595),\"\",((V595*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P595,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO595),\"\",((AO595*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P595,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM595),\"\",((AM595*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P595,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI595),\"\",((AI595*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P595,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF595),\"\",((AF595*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P595,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR595),\"\",((AR595*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P595,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL595),\"\",((BL595*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P595,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM595),\"\",((BM595*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P595,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU595),\"\",((AU595*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P595,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW595),\"\",((AW595*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P595,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK595),\"\",(((BK595)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P595,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A596=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I596,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M596,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ596),ISBLANK(#REF!)),\"\",AZ596/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG596),ISBLANK(#REF!)),\"\",BG596/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG596),ISBLANK(AR596)),\"\",IF(AR596<0,'Risk Tables'!$C$46,BG596/AR596)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO596),ISBLANK(AR596)),\"\",IF(AR596<0,'Risk Tables'!$C$46,AO596/AR596)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU596/(#REF!+AU596),\"\")","v":""},"",{"$f":"IF(OR(CH596=\"\",ISBLANK(CH596)),\"\",IF(CH596>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH596<=Parameters!$E$4,CH596>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH596<=Parameters!$F$4, CH596>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH596<=Parameters!$G$4, CH596>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI596=\"\",CI596=\"--\",ISBLANK(CI596)),\"\",IF(CI596='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI596>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI596<=Parameters!$E$5,CI596>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI596<=Parameters!$F$5, CI596>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI596<=Parameters!$G$5, CI596>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG596=\"\",CG596=\"--\",ISBLANK(CG596)),\"\",IF(CG596>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG596<=Parameters!$E$6,CG596>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG596<=Parameters!$F$6, CG596>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG596<=Parameters!$G$6, CG596>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY596=\"\",BY596=\"--\",ISBLANK(BY596)),\"\",IF(BY596>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY596<=Parameters!$E$8,BY596>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY596<=Parameters!$F$8, BY596>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY596<=Parameters!$G$8, BY596>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ596=\"\",BZ596=\"--\",ISBLANK(BZ596)),\"\",IF(BZ596>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ596<=Parameters!$E$9,BZ596>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ596<=Parameters!$F$9, BZ596>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ596<=Parameters!$G$9, BZ596>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA596=\"\",CA596=\"--\",ISBLANK(CA596)),\"\",IF(CA596<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA596>=Parameters!$E$10,CA596<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA596>=Parameters!$F$10, CA596<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA596>=Parameters!$G$10, CA596<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB596=\"\",CB596=\"--\",ISBLANK(CB596)),\"\",IF(CB596<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB596>=Parameters!$E$11,CB596<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB596>=Parameters!$F$11, CB596<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB596>=Parameters!$G$11, CB596<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO596=\"\",CO596=\"--\",ISBLANK(CO596)),\"\",IF(CO596<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO596>=Parameters!$E$13,CO596<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO596>=Parameters!$F$13, CO596<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO596>=Parameters!$G$13, CO596<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ596=\"\",CJ596=\"--\",ISBLANK(CJ596)),\"\",IF(CJ596='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ596<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ596>=Parameters!$E$14,CJ596<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ596>=Parameters!$F$14, CJ596<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ596>=Parameters!$G$14, CJ596<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK596=\"\",CK596=\"--\",ISBLANK(CK596)),\"\",IF(AND(CK596<Parameters!$E$15, CK596>=0), 'Risk Tables'!$C$44, IF(AND(CK596>=Parameters!$E$15,CK596<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK596>=Parameters!$F$15, CK596<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK596>=Parameters!$G$15, CK596<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM596=\"\",CM596=\"--\",ISBLANK(CM596)),\"\",IF(CM596>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM596<=Parameters!$E$16,CM596>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM596<=Parameters!$F$16, CM596>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM596<=Parameters!$G$16, CM596>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN596=\"\",CN596=\"--\",ISBLANK(CN596)),\"\",IF(CN596>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN596<=Parameters!$E$17,CN596>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN596<=Parameters!$F$17, CN596>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN596<=Parameters!$G$17, CN596>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL596=\"\",CL596=\"--\",ISBLANK(CL596)),\"\",IF(CL596>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL596<=Parameters!$E$18,CL596>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL596<=Parameters!$F$18, CL596>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL596<=Parameters!$G$18, CL596>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP596=\"\",CP596=\"--\",ISBLANK(CP596)),\"\",IF(CP596<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP596>=Parameters!$E$21,CP596<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP596>=Parameters!$F$21, CP596<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP596>=Parameters!$G$21, CP596<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ596=\"\",CQ596=\"--\",ISBLANK(CQ596)),\"\",IF(CQ596<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ596>=Parameters!$E$22,CQ596<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ596>=Parameters!$F$22, CQ596<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ596>=Parameters!$G$22, CQ596<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR596='Risk Tables'!$C$44,1,IF(CR596='Risk Tables'!$C$43,2,IF(CR596='Risk Tables'!$C$42, 3, IF(CR596='Risk Tables'!$C$41, 4, IF(CR596='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS596='Risk Tables'!$C$44,1,IF(CS596='Risk Tables'!$C$43,2,IF(CS596='Risk Tables'!$C$42, 3, IF(CS596='Risk Tables'!$C$41, 4, IF(CS596='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT596='Risk Tables'!$C$44,1,IF(CT596='Risk Tables'!$C$43,2,IF(CT596='Risk Tables'!$C$42, 3, IF(CT596='Risk Tables'!$C$41, 4, IF(CT596='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV596='Risk Tables'!$C$44,1,IF(CV596='Risk Tables'!$C$43,2,IF(CV596='Risk Tables'!$C$42, 3, IF(CV596='Risk Tables'!$C$41, 4, IF(CV596='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW596='Risk Tables'!$C$44,1,IF(CW596='Risk Tables'!$C$43,2,IF(CW596='Risk Tables'!$C$42, 3, IF(CW596='Risk Tables'!$C$41, 4, IF(CW596='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX596='Risk Tables'!$C$44,1,IF(CX596='Risk Tables'!$C$43,2,IF(CX596='Risk Tables'!$C$42, 3, IF(CX596='Risk Tables'!$C$41, 4, IF(CX596='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY596='Risk Tables'!$C$44,1,IF(CY596='Risk Tables'!$C$43,2,IF(CY596='Risk Tables'!$C$42, 3, IF(CY596='Risk Tables'!$C$41, 4, IF(CY596='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA596='Risk Tables'!$C$44,1,IF(DA596='Risk Tables'!$C$43,2,IF(DA596='Risk Tables'!$C$42, 3, IF(DA596='Risk Tables'!$C$41, 4, IF(DA596='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB596='Risk Tables'!$C$44,1,IF(DB596='Risk Tables'!$C$43,2,IF(DB596='Risk Tables'!$C$42, 3, IF(DB596='Risk Tables'!$C$41, 4, IF(DB596='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC596='Risk Tables'!$C$44,1,IF(DC596='Risk Tables'!$C$43,2,IF(DC596='Risk Tables'!$C$42, 3, IF(DC596='Risk Tables'!$C$41, 4, IF(DC596='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD596='Risk Tables'!$C$44,1,IF(DD596='Risk Tables'!$C$43,2,IF(DD596='Risk Tables'!$C$42, 3, IF(DD596='Risk Tables'!$C$41, 4, IF(DD596='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE596='Risk Tables'!$C$44,1,IF(DE596='Risk Tables'!$C$43,2,IF(DE596='Risk Tables'!$C$42, 3, IF(DE596='Risk Tables'!$C$41, 4, IF(DE596='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF596='Risk Tables'!$C$44,1,IF(DF596='Risk Tables'!$C$43,2,IF(DF596='Risk Tables'!$C$42, 3, IF(DF596='Risk Tables'!$C$41, 4, IF(DF596='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI596:DW596))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI596:DW596, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD596),\"\",((AD596*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P596,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V596),\"\",((V596*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P596,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO596),\"\",((AO596*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P596,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM596),\"\",((AM596*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P596,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI596),\"\",((AI596*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P596,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF596),\"\",((AF596*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P596,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR596),\"\",((AR596*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P596,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL596),\"\",((BL596*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P596,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM596),\"\",((BM596*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P596,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU596),\"\",((AU596*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P596,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW596),\"\",((AW596*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P596,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK596),\"\",(((BK596)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P596,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A597=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I597,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M597,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ597),ISBLANK(#REF!)),\"\",AZ597/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG597),ISBLANK(#REF!)),\"\",BG597/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG597),ISBLANK(AR597)),\"\",IF(AR597<0,'Risk Tables'!$C$46,BG597/AR597)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO597),ISBLANK(AR597)),\"\",IF(AR597<0,'Risk Tables'!$C$46,AO597/AR597)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU597/(#REF!+AU597),\"\")","v":""},"",{"$f":"IF(OR(CH597=\"\",ISBLANK(CH597)),\"\",IF(CH597>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH597<=Parameters!$E$4,CH597>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH597<=Parameters!$F$4, CH597>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH597<=Parameters!$G$4, CH597>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI597=\"\",CI597=\"--\",ISBLANK(CI597)),\"\",IF(CI597='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI597>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI597<=Parameters!$E$5,CI597>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI597<=Parameters!$F$5, CI597>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI597<=Parameters!$G$5, CI597>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG597=\"\",CG597=\"--\",ISBLANK(CG597)),\"\",IF(CG597>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG597<=Parameters!$E$6,CG597>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG597<=Parameters!$F$6, CG597>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG597<=Parameters!$G$6, CG597>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY597=\"\",BY597=\"--\",ISBLANK(BY597)),\"\",IF(BY597>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY597<=Parameters!$E$8,BY597>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY597<=Parameters!$F$8, BY597>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY597<=Parameters!$G$8, BY597>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ597=\"\",BZ597=\"--\",ISBLANK(BZ597)),\"\",IF(BZ597>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ597<=Parameters!$E$9,BZ597>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ597<=Parameters!$F$9, BZ597>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ597<=Parameters!$G$9, BZ597>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA597=\"\",CA597=\"--\",ISBLANK(CA597)),\"\",IF(CA597<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA597>=Parameters!$E$10,CA597<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA597>=Parameters!$F$10, CA597<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA597>=Parameters!$G$10, CA597<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB597=\"\",CB597=\"--\",ISBLANK(CB597)),\"\",IF(CB597<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB597>=Parameters!$E$11,CB597<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB597>=Parameters!$F$11, CB597<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB597>=Parameters!$G$11, CB597<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO597=\"\",CO597=\"--\",ISBLANK(CO597)),\"\",IF(CO597<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO597>=Parameters!$E$13,CO597<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO597>=Parameters!$F$13, CO597<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO597>=Parameters!$G$13, CO597<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ597=\"\",CJ597=\"--\",ISBLANK(CJ597)),\"\",IF(CJ597='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ597<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ597>=Parameters!$E$14,CJ597<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ597>=Parameters!$F$14, CJ597<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ597>=Parameters!$G$14, CJ597<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK597=\"\",CK597=\"--\",ISBLANK(CK597)),\"\",IF(AND(CK597<Parameters!$E$15, CK597>=0), 'Risk Tables'!$C$44, IF(AND(CK597>=Parameters!$E$15,CK597<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK597>=Parameters!$F$15, CK597<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK597>=Parameters!$G$15, CK597<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM597=\"\",CM597=\"--\",ISBLANK(CM597)),\"\",IF(CM597>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM597<=Parameters!$E$16,CM597>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM597<=Parameters!$F$16, CM597>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM597<=Parameters!$G$16, CM597>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN597=\"\",CN597=\"--\",ISBLANK(CN597)),\"\",IF(CN597>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN597<=Parameters!$E$17,CN597>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN597<=Parameters!$F$17, CN597>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN597<=Parameters!$G$17, CN597>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL597=\"\",CL597=\"--\",ISBLANK(CL597)),\"\",IF(CL597>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL597<=Parameters!$E$18,CL597>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL597<=Parameters!$F$18, CL597>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL597<=Parameters!$G$18, CL597>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP597=\"\",CP597=\"--\",ISBLANK(CP597)),\"\",IF(CP597<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP597>=Parameters!$E$21,CP597<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP597>=Parameters!$F$21, CP597<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP597>=Parameters!$G$21, CP597<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ597=\"\",CQ597=\"--\",ISBLANK(CQ597)),\"\",IF(CQ597<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ597>=Parameters!$E$22,CQ597<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ597>=Parameters!$F$22, CQ597<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ597>=Parameters!$G$22, CQ597<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR597='Risk Tables'!$C$44,1,IF(CR597='Risk Tables'!$C$43,2,IF(CR597='Risk Tables'!$C$42, 3, IF(CR597='Risk Tables'!$C$41, 4, IF(CR597='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS597='Risk Tables'!$C$44,1,IF(CS597='Risk Tables'!$C$43,2,IF(CS597='Risk Tables'!$C$42, 3, IF(CS597='Risk Tables'!$C$41, 4, IF(CS597='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT597='Risk Tables'!$C$44,1,IF(CT597='Risk Tables'!$C$43,2,IF(CT597='Risk Tables'!$C$42, 3, IF(CT597='Risk Tables'!$C$41, 4, IF(CT597='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV597='Risk Tables'!$C$44,1,IF(CV597='Risk Tables'!$C$43,2,IF(CV597='Risk Tables'!$C$42, 3, IF(CV597='Risk Tables'!$C$41, 4, IF(CV597='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW597='Risk Tables'!$C$44,1,IF(CW597='Risk Tables'!$C$43,2,IF(CW597='Risk Tables'!$C$42, 3, IF(CW597='Risk Tables'!$C$41, 4, IF(CW597='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX597='Risk Tables'!$C$44,1,IF(CX597='Risk Tables'!$C$43,2,IF(CX597='Risk Tables'!$C$42, 3, IF(CX597='Risk Tables'!$C$41, 4, IF(CX597='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY597='Risk Tables'!$C$44,1,IF(CY597='Risk Tables'!$C$43,2,IF(CY597='Risk Tables'!$C$42, 3, IF(CY597='Risk Tables'!$C$41, 4, IF(CY597='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA597='Risk Tables'!$C$44,1,IF(DA597='Risk Tables'!$C$43,2,IF(DA597='Risk Tables'!$C$42, 3, IF(DA597='Risk Tables'!$C$41, 4, IF(DA597='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB597='Risk Tables'!$C$44,1,IF(DB597='Risk Tables'!$C$43,2,IF(DB597='Risk Tables'!$C$42, 3, IF(DB597='Risk Tables'!$C$41, 4, IF(DB597='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC597='Risk Tables'!$C$44,1,IF(DC597='Risk Tables'!$C$43,2,IF(DC597='Risk Tables'!$C$42, 3, IF(DC597='Risk Tables'!$C$41, 4, IF(DC597='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD597='Risk Tables'!$C$44,1,IF(DD597='Risk Tables'!$C$43,2,IF(DD597='Risk Tables'!$C$42, 3, IF(DD597='Risk Tables'!$C$41, 4, IF(DD597='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE597='Risk Tables'!$C$44,1,IF(DE597='Risk Tables'!$C$43,2,IF(DE597='Risk Tables'!$C$42, 3, IF(DE597='Risk Tables'!$C$41, 4, IF(DE597='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF597='Risk Tables'!$C$44,1,IF(DF597='Risk Tables'!$C$43,2,IF(DF597='Risk Tables'!$C$42, 3, IF(DF597='Risk Tables'!$C$41, 4, IF(DF597='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI597:DW597))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI597:DW597, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD597),\"\",((AD597*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P597,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V597),\"\",((V597*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P597,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO597),\"\",((AO597*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P597,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM597),\"\",((AM597*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P597,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI597),\"\",((AI597*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P597,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF597),\"\",((AF597*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P597,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR597),\"\",((AR597*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P597,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL597),\"\",((BL597*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P597,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM597),\"\",((BM597*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P597,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU597),\"\",((AU597*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P597,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW597),\"\",((AW597*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P597,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK597),\"\",(((BK597)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P597,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A598=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I598,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M598,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ598),ISBLANK(#REF!)),\"\",AZ598/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG598),ISBLANK(#REF!)),\"\",BG598/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG598),ISBLANK(AR598)),\"\",IF(AR598<0,'Risk Tables'!$C$46,BG598/AR598)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO598),ISBLANK(AR598)),\"\",IF(AR598<0,'Risk Tables'!$C$46,AO598/AR598)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU598/(#REF!+AU598),\"\")","v":""},"",{"$f":"IF(OR(CH598=\"\",ISBLANK(CH598)),\"\",IF(CH598>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH598<=Parameters!$E$4,CH598>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH598<=Parameters!$F$4, CH598>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH598<=Parameters!$G$4, CH598>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI598=\"\",CI598=\"--\",ISBLANK(CI598)),\"\",IF(CI598='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI598>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI598<=Parameters!$E$5,CI598>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI598<=Parameters!$F$5, CI598>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI598<=Parameters!$G$5, CI598>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG598=\"\",CG598=\"--\",ISBLANK(CG598)),\"\",IF(CG598>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG598<=Parameters!$E$6,CG598>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG598<=Parameters!$F$6, CG598>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG598<=Parameters!$G$6, CG598>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY598=\"\",BY598=\"--\",ISBLANK(BY598)),\"\",IF(BY598>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY598<=Parameters!$E$8,BY598>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY598<=Parameters!$F$8, BY598>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY598<=Parameters!$G$8, BY598>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ598=\"\",BZ598=\"--\",ISBLANK(BZ598)),\"\",IF(BZ598>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ598<=Parameters!$E$9,BZ598>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ598<=Parameters!$F$9, BZ598>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ598<=Parameters!$G$9, BZ598>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA598=\"\",CA598=\"--\",ISBLANK(CA598)),\"\",IF(CA598<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA598>=Parameters!$E$10,CA598<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA598>=Parameters!$F$10, CA598<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA598>=Parameters!$G$10, CA598<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB598=\"\",CB598=\"--\",ISBLANK(CB598)),\"\",IF(CB598<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB598>=Parameters!$E$11,CB598<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB598>=Parameters!$F$11, CB598<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB598>=Parameters!$G$11, CB598<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO598=\"\",CO598=\"--\",ISBLANK(CO598)),\"\",IF(CO598<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO598>=Parameters!$E$13,CO598<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO598>=Parameters!$F$13, CO598<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO598>=Parameters!$G$13, CO598<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ598=\"\",CJ598=\"--\",ISBLANK(CJ598)),\"\",IF(CJ598='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ598<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ598>=Parameters!$E$14,CJ598<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ598>=Parameters!$F$14, CJ598<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ598>=Parameters!$G$14, CJ598<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK598=\"\",CK598=\"--\",ISBLANK(CK598)),\"\",IF(AND(CK598<Parameters!$E$15, CK598>=0), 'Risk Tables'!$C$44, IF(AND(CK598>=Parameters!$E$15,CK598<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK598>=Parameters!$F$15, CK598<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK598>=Parameters!$G$15, CK598<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM598=\"\",CM598=\"--\",ISBLANK(CM598)),\"\",IF(CM598>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM598<=Parameters!$E$16,CM598>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM598<=Parameters!$F$16, CM598>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM598<=Parameters!$G$16, CM598>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN598=\"\",CN598=\"--\",ISBLANK(CN598)),\"\",IF(CN598>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN598<=Parameters!$E$17,CN598>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN598<=Parameters!$F$17, CN598>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN598<=Parameters!$G$17, CN598>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL598=\"\",CL598=\"--\",ISBLANK(CL598)),\"\",IF(CL598>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL598<=Parameters!$E$18,CL598>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL598<=Parameters!$F$18, CL598>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL598<=Parameters!$G$18, CL598>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP598=\"\",CP598=\"--\",ISBLANK(CP598)),\"\",IF(CP598<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP598>=Parameters!$E$21,CP598<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP598>=Parameters!$F$21, CP598<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP598>=Parameters!$G$21, CP598<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ598=\"\",CQ598=\"--\",ISBLANK(CQ598)),\"\",IF(CQ598<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ598>=Parameters!$E$22,CQ598<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ598>=Parameters!$F$22, CQ598<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ598>=Parameters!$G$22, CQ598<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR598='Risk Tables'!$C$44,1,IF(CR598='Risk Tables'!$C$43,2,IF(CR598='Risk Tables'!$C$42, 3, IF(CR598='Risk Tables'!$C$41, 4, IF(CR598='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS598='Risk Tables'!$C$44,1,IF(CS598='Risk Tables'!$C$43,2,IF(CS598='Risk Tables'!$C$42, 3, IF(CS598='Risk Tables'!$C$41, 4, IF(CS598='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT598='Risk Tables'!$C$44,1,IF(CT598='Risk Tables'!$C$43,2,IF(CT598='Risk Tables'!$C$42, 3, IF(CT598='Risk Tables'!$C$41, 4, IF(CT598='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV598='Risk Tables'!$C$44,1,IF(CV598='Risk Tables'!$C$43,2,IF(CV598='Risk Tables'!$C$42, 3, IF(CV598='Risk Tables'!$C$41, 4, IF(CV598='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW598='Risk Tables'!$C$44,1,IF(CW598='Risk Tables'!$C$43,2,IF(CW598='Risk Tables'!$C$42, 3, IF(CW598='Risk Tables'!$C$41, 4, IF(CW598='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX598='Risk Tables'!$C$44,1,IF(CX598='Risk Tables'!$C$43,2,IF(CX598='Risk Tables'!$C$42, 3, IF(CX598='Risk Tables'!$C$41, 4, IF(CX598='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY598='Risk Tables'!$C$44,1,IF(CY598='Risk Tables'!$C$43,2,IF(CY598='Risk Tables'!$C$42, 3, IF(CY598='Risk Tables'!$C$41, 4, IF(CY598='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA598='Risk Tables'!$C$44,1,IF(DA598='Risk Tables'!$C$43,2,IF(DA598='Risk Tables'!$C$42, 3, IF(DA598='Risk Tables'!$C$41, 4, IF(DA598='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB598='Risk Tables'!$C$44,1,IF(DB598='Risk Tables'!$C$43,2,IF(DB598='Risk Tables'!$C$42, 3, IF(DB598='Risk Tables'!$C$41, 4, IF(DB598='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC598='Risk Tables'!$C$44,1,IF(DC598='Risk Tables'!$C$43,2,IF(DC598='Risk Tables'!$C$42, 3, IF(DC598='Risk Tables'!$C$41, 4, IF(DC598='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD598='Risk Tables'!$C$44,1,IF(DD598='Risk Tables'!$C$43,2,IF(DD598='Risk Tables'!$C$42, 3, IF(DD598='Risk Tables'!$C$41, 4, IF(DD598='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE598='Risk Tables'!$C$44,1,IF(DE598='Risk Tables'!$C$43,2,IF(DE598='Risk Tables'!$C$42, 3, IF(DE598='Risk Tables'!$C$41, 4, IF(DE598='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF598='Risk Tables'!$C$44,1,IF(DF598='Risk Tables'!$C$43,2,IF(DF598='Risk Tables'!$C$42, 3, IF(DF598='Risk Tables'!$C$41, 4, IF(DF598='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI598:DW598))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI598:DW598, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD598),\"\",((AD598*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P598,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V598),\"\",((V598*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P598,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO598),\"\",((AO598*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P598,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM598),\"\",((AM598*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P598,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI598),\"\",((AI598*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P598,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF598),\"\",((AF598*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P598,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR598),\"\",((AR598*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P598,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL598),\"\",((BL598*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P598,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM598),\"\",((BM598*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P598,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU598),\"\",((AU598*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P598,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW598),\"\",((AW598*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P598,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK598),\"\",(((BK598)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P598,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A599=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I599,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M599,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ599),ISBLANK(#REF!)),\"\",AZ599/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG599),ISBLANK(#REF!)),\"\",BG599/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG599),ISBLANK(AR599)),\"\",IF(AR599<0,'Risk Tables'!$C$46,BG599/AR599)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO599),ISBLANK(AR599)),\"\",IF(AR599<0,'Risk Tables'!$C$46,AO599/AR599)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU599/(#REF!+AU599),\"\")","v":""},"",{"$f":"IF(OR(CH599=\"\",ISBLANK(CH599)),\"\",IF(CH599>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH599<=Parameters!$E$4,CH599>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH599<=Parameters!$F$4, CH599>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH599<=Parameters!$G$4, CH599>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI599=\"\",CI599=\"--\",ISBLANK(CI599)),\"\",IF(CI599='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI599>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI599<=Parameters!$E$5,CI599>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI599<=Parameters!$F$5, CI599>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI599<=Parameters!$G$5, CI599>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG599=\"\",CG599=\"--\",ISBLANK(CG599)),\"\",IF(CG599>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG599<=Parameters!$E$6,CG599>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG599<=Parameters!$F$6, CG599>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG599<=Parameters!$G$6, CG599>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY599=\"\",BY599=\"--\",ISBLANK(BY599)),\"\",IF(BY599>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY599<=Parameters!$E$8,BY599>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY599<=Parameters!$F$8, BY599>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY599<=Parameters!$G$8, BY599>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ599=\"\",BZ599=\"--\",ISBLANK(BZ599)),\"\",IF(BZ599>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ599<=Parameters!$E$9,BZ599>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ599<=Parameters!$F$9, BZ599>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ599<=Parameters!$G$9, BZ599>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA599=\"\",CA599=\"--\",ISBLANK(CA599)),\"\",IF(CA599<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA599>=Parameters!$E$10,CA599<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA599>=Parameters!$F$10, CA599<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA599>=Parameters!$G$10, CA599<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB599=\"\",CB599=\"--\",ISBLANK(CB599)),\"\",IF(CB599<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB599>=Parameters!$E$11,CB599<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB599>=Parameters!$F$11, CB599<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB599>=Parameters!$G$11, CB599<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO599=\"\",CO599=\"--\",ISBLANK(CO599)),\"\",IF(CO599<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO599>=Parameters!$E$13,CO599<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO599>=Parameters!$F$13, CO599<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO599>=Parameters!$G$13, CO599<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ599=\"\",CJ599=\"--\",ISBLANK(CJ599)),\"\",IF(CJ599='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ599<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ599>=Parameters!$E$14,CJ599<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ599>=Parameters!$F$14, CJ599<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ599>=Parameters!$G$14, CJ599<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK599=\"\",CK599=\"--\",ISBLANK(CK599)),\"\",IF(AND(CK599<Parameters!$E$15, CK599>=0), 'Risk Tables'!$C$44, IF(AND(CK599>=Parameters!$E$15,CK599<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK599>=Parameters!$F$15, CK599<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK599>=Parameters!$G$15, CK599<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM599=\"\",CM599=\"--\",ISBLANK(CM599)),\"\",IF(CM599>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM599<=Parameters!$E$16,CM599>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM599<=Parameters!$F$16, CM599>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM599<=Parameters!$G$16, CM599>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN599=\"\",CN599=\"--\",ISBLANK(CN599)),\"\",IF(CN599>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN599<=Parameters!$E$17,CN599>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN599<=Parameters!$F$17, CN599>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN599<=Parameters!$G$17, CN599>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL599=\"\",CL599=\"--\",ISBLANK(CL599)),\"\",IF(CL599>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL599<=Parameters!$E$18,CL599>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL599<=Parameters!$F$18, CL599>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL599<=Parameters!$G$18, CL599>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP599=\"\",CP599=\"--\",ISBLANK(CP599)),\"\",IF(CP599<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP599>=Parameters!$E$21,CP599<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP599>=Parameters!$F$21, CP599<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP599>=Parameters!$G$21, CP599<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ599=\"\",CQ599=\"--\",ISBLANK(CQ599)),\"\",IF(CQ599<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ599>=Parameters!$E$22,CQ599<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ599>=Parameters!$F$22, CQ599<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ599>=Parameters!$G$22, CQ599<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR599='Risk Tables'!$C$44,1,IF(CR599='Risk Tables'!$C$43,2,IF(CR599='Risk Tables'!$C$42, 3, IF(CR599='Risk Tables'!$C$41, 4, IF(CR599='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS599='Risk Tables'!$C$44,1,IF(CS599='Risk Tables'!$C$43,2,IF(CS599='Risk Tables'!$C$42, 3, IF(CS599='Risk Tables'!$C$41, 4, IF(CS599='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT599='Risk Tables'!$C$44,1,IF(CT599='Risk Tables'!$C$43,2,IF(CT599='Risk Tables'!$C$42, 3, IF(CT599='Risk Tables'!$C$41, 4, IF(CT599='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV599='Risk Tables'!$C$44,1,IF(CV599='Risk Tables'!$C$43,2,IF(CV599='Risk Tables'!$C$42, 3, IF(CV599='Risk Tables'!$C$41, 4, IF(CV599='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW599='Risk Tables'!$C$44,1,IF(CW599='Risk Tables'!$C$43,2,IF(CW599='Risk Tables'!$C$42, 3, IF(CW599='Risk Tables'!$C$41, 4, IF(CW599='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX599='Risk Tables'!$C$44,1,IF(CX599='Risk Tables'!$C$43,2,IF(CX599='Risk Tables'!$C$42, 3, IF(CX599='Risk Tables'!$C$41, 4, IF(CX599='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY599='Risk Tables'!$C$44,1,IF(CY599='Risk Tables'!$C$43,2,IF(CY599='Risk Tables'!$C$42, 3, IF(CY599='Risk Tables'!$C$41, 4, IF(CY599='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA599='Risk Tables'!$C$44,1,IF(DA599='Risk Tables'!$C$43,2,IF(DA599='Risk Tables'!$C$42, 3, IF(DA599='Risk Tables'!$C$41, 4, IF(DA599='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB599='Risk Tables'!$C$44,1,IF(DB599='Risk Tables'!$C$43,2,IF(DB599='Risk Tables'!$C$42, 3, IF(DB599='Risk Tables'!$C$41, 4, IF(DB599='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC599='Risk Tables'!$C$44,1,IF(DC599='Risk Tables'!$C$43,2,IF(DC599='Risk Tables'!$C$42, 3, IF(DC599='Risk Tables'!$C$41, 4, IF(DC599='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD599='Risk Tables'!$C$44,1,IF(DD599='Risk Tables'!$C$43,2,IF(DD599='Risk Tables'!$C$42, 3, IF(DD599='Risk Tables'!$C$41, 4, IF(DD599='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE599='Risk Tables'!$C$44,1,IF(DE599='Risk Tables'!$C$43,2,IF(DE599='Risk Tables'!$C$42, 3, IF(DE599='Risk Tables'!$C$41, 4, IF(DE599='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF599='Risk Tables'!$C$44,1,IF(DF599='Risk Tables'!$C$43,2,IF(DF599='Risk Tables'!$C$42, 3, IF(DF599='Risk Tables'!$C$41, 4, IF(DF599='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI599:DW599))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI599:DW599, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD599),\"\",((AD599*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P599,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V599),\"\",((V599*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P599,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO599),\"\",((AO599*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P599,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM599),\"\",((AM599*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P599,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI599),\"\",((AI599*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P599,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF599),\"\",((AF599*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P599,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR599),\"\",((AR599*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P599,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL599),\"\",((BL599*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P599,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM599),\"\",((BM599*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P599,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU599),\"\",((AU599*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P599,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW599),\"\",((AW599*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P599,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK599),\"\",(((BK599)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P599,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A600=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I600,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M600,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ600),ISBLANK(#REF!)),\"\",AZ600/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG600),ISBLANK(#REF!)),\"\",BG600/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG600),ISBLANK(AR600)),\"\",IF(AR600<0,'Risk Tables'!$C$46,BG600/AR600)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO600),ISBLANK(AR600)),\"\",IF(AR600<0,'Risk Tables'!$C$46,AO600/AR600)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU600/(#REF!+AU600),\"\")","v":""},"",{"$f":"IF(OR(CH600=\"\",ISBLANK(CH600)),\"\",IF(CH600>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH600<=Parameters!$E$4,CH600>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH600<=Parameters!$F$4, CH600>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH600<=Parameters!$G$4, CH600>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI600=\"\",CI600=\"--\",ISBLANK(CI600)),\"\",IF(CI600='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI600>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI600<=Parameters!$E$5,CI600>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI600<=Parameters!$F$5, CI600>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI600<=Parameters!$G$5, CI600>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG600=\"\",CG600=\"--\",ISBLANK(CG600)),\"\",IF(CG600>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG600<=Parameters!$E$6,CG600>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG600<=Parameters!$F$6, CG600>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG600<=Parameters!$G$6, CG600>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY600=\"\",BY600=\"--\",ISBLANK(BY600)),\"\",IF(BY600>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY600<=Parameters!$E$8,BY600>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY600<=Parameters!$F$8, BY600>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY600<=Parameters!$G$8, BY600>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ600=\"\",BZ600=\"--\",ISBLANK(BZ600)),\"\",IF(BZ600>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ600<=Parameters!$E$9,BZ600>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ600<=Parameters!$F$9, BZ600>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ600<=Parameters!$G$9, BZ600>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA600=\"\",CA600=\"--\",ISBLANK(CA600)),\"\",IF(CA600<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA600>=Parameters!$E$10,CA600<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA600>=Parameters!$F$10, CA600<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA600>=Parameters!$G$10, CA600<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB600=\"\",CB600=\"--\",ISBLANK(CB600)),\"\",IF(CB600<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB600>=Parameters!$E$11,CB600<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB600>=Parameters!$F$11, CB600<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB600>=Parameters!$G$11, CB600<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO600=\"\",CO600=\"--\",ISBLANK(CO600)),\"\",IF(CO600<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO600>=Parameters!$E$13,CO600<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO600>=Parameters!$F$13, CO600<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO600>=Parameters!$G$13, CO600<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ600=\"\",CJ600=\"--\",ISBLANK(CJ600)),\"\",IF(CJ600='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ600<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ600>=Parameters!$E$14,CJ600<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ600>=Parameters!$F$14, CJ600<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ600>=Parameters!$G$14, CJ600<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK600=\"\",CK600=\"--\",ISBLANK(CK600)),\"\",IF(AND(CK600<Parameters!$E$15, CK600>=0), 'Risk Tables'!$C$44, IF(AND(CK600>=Parameters!$E$15,CK600<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK600>=Parameters!$F$15, CK600<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK600>=Parameters!$G$15, CK600<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM600=\"\",CM600=\"--\",ISBLANK(CM600)),\"\",IF(CM600>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM600<=Parameters!$E$16,CM600>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM600<=Parameters!$F$16, CM600>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM600<=Parameters!$G$16, CM600>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN600=\"\",CN600=\"--\",ISBLANK(CN600)),\"\",IF(CN600>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN600<=Parameters!$E$17,CN600>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN600<=Parameters!$F$17, CN600>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN600<=Parameters!$G$17, CN600>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL600=\"\",CL600=\"--\",ISBLANK(CL600)),\"\",IF(CL600>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL600<=Parameters!$E$18,CL600>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL600<=Parameters!$F$18, CL600>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL600<=Parameters!$G$18, CL600>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP600=\"\",CP600=\"--\",ISBLANK(CP600)),\"\",IF(CP600<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP600>=Parameters!$E$21,CP600<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP600>=Parameters!$F$21, CP600<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP600>=Parameters!$G$21, CP600<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ600=\"\",CQ600=\"--\",ISBLANK(CQ600)),\"\",IF(CQ600<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ600>=Parameters!$E$22,CQ600<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ600>=Parameters!$F$22, CQ600<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ600>=Parameters!$G$22, CQ600<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR600='Risk Tables'!$C$44,1,IF(CR600='Risk Tables'!$C$43,2,IF(CR600='Risk Tables'!$C$42, 3, IF(CR600='Risk Tables'!$C$41, 4, IF(CR600='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS600='Risk Tables'!$C$44,1,IF(CS600='Risk Tables'!$C$43,2,IF(CS600='Risk Tables'!$C$42, 3, IF(CS600='Risk Tables'!$C$41, 4, IF(CS600='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT600='Risk Tables'!$C$44,1,IF(CT600='Risk Tables'!$C$43,2,IF(CT600='Risk Tables'!$C$42, 3, IF(CT600='Risk Tables'!$C$41, 4, IF(CT600='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV600='Risk Tables'!$C$44,1,IF(CV600='Risk Tables'!$C$43,2,IF(CV600='Risk Tables'!$C$42, 3, IF(CV600='Risk Tables'!$C$41, 4, IF(CV600='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW600='Risk Tables'!$C$44,1,IF(CW600='Risk Tables'!$C$43,2,IF(CW600='Risk Tables'!$C$42, 3, IF(CW600='Risk Tables'!$C$41, 4, IF(CW600='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX600='Risk Tables'!$C$44,1,IF(CX600='Risk Tables'!$C$43,2,IF(CX600='Risk Tables'!$C$42, 3, IF(CX600='Risk Tables'!$C$41, 4, IF(CX600='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY600='Risk Tables'!$C$44,1,IF(CY600='Risk Tables'!$C$43,2,IF(CY600='Risk Tables'!$C$42, 3, IF(CY600='Risk Tables'!$C$41, 4, IF(CY600='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA600='Risk Tables'!$C$44,1,IF(DA600='Risk Tables'!$C$43,2,IF(DA600='Risk Tables'!$C$42, 3, IF(DA600='Risk Tables'!$C$41, 4, IF(DA600='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB600='Risk Tables'!$C$44,1,IF(DB600='Risk Tables'!$C$43,2,IF(DB600='Risk Tables'!$C$42, 3, IF(DB600='Risk Tables'!$C$41, 4, IF(DB600='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC600='Risk Tables'!$C$44,1,IF(DC600='Risk Tables'!$C$43,2,IF(DC600='Risk Tables'!$C$42, 3, IF(DC600='Risk Tables'!$C$41, 4, IF(DC600='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD600='Risk Tables'!$C$44,1,IF(DD600='Risk Tables'!$C$43,2,IF(DD600='Risk Tables'!$C$42, 3, IF(DD600='Risk Tables'!$C$41, 4, IF(DD600='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE600='Risk Tables'!$C$44,1,IF(DE600='Risk Tables'!$C$43,2,IF(DE600='Risk Tables'!$C$42, 3, IF(DE600='Risk Tables'!$C$41, 4, IF(DE600='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF600='Risk Tables'!$C$44,1,IF(DF600='Risk Tables'!$C$43,2,IF(DF600='Risk Tables'!$C$42, 3, IF(DF600='Risk Tables'!$C$41, 4, IF(DF600='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI600:DW600))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI600:DW600, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD600),\"\",((AD600*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P600,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V600),\"\",((V600*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P600,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO600),\"\",((AO600*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P600,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM600),\"\",((AM600*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P600,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI600),\"\",((AI600*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P600,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF600),\"\",((AF600*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P600,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR600),\"\",((AR600*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P600,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL600),\"\",((BL600*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P600,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM600),\"\",((BM600*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P600,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU600),\"\",((AU600*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P600,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW600),\"\",((AW600*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P600,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK600),\"\",(((BK600)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P600,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A601=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I601,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M601,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ601),ISBLANK(#REF!)),\"\",AZ601/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG601),ISBLANK(#REF!)),\"\",BG601/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG601),ISBLANK(AR601)),\"\",IF(AR601<0,'Risk Tables'!$C$46,BG601/AR601)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO601),ISBLANK(AR601)),\"\",IF(AR601<0,'Risk Tables'!$C$46,AO601/AR601)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU601/(#REF!+AU601),\"\")","v":""},"",{"$f":"IF(OR(CH601=\"\",ISBLANK(CH601)),\"\",IF(CH601>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH601<=Parameters!$E$4,CH601>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH601<=Parameters!$F$4, CH601>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH601<=Parameters!$G$4, CH601>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI601=\"\",CI601=\"--\",ISBLANK(CI601)),\"\",IF(CI601='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI601>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI601<=Parameters!$E$5,CI601>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI601<=Parameters!$F$5, CI601>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI601<=Parameters!$G$5, CI601>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG601=\"\",CG601=\"--\",ISBLANK(CG601)),\"\",IF(CG601>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG601<=Parameters!$E$6,CG601>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG601<=Parameters!$F$6, CG601>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG601<=Parameters!$G$6, CG601>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY601=\"\",BY601=\"--\",ISBLANK(BY601)),\"\",IF(BY601>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY601<=Parameters!$E$8,BY601>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY601<=Parameters!$F$8, BY601>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY601<=Parameters!$G$8, BY601>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ601=\"\",BZ601=\"--\",ISBLANK(BZ601)),\"\",IF(BZ601>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ601<=Parameters!$E$9,BZ601>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ601<=Parameters!$F$9, BZ601>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ601<=Parameters!$G$9, BZ601>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA601=\"\",CA601=\"--\",ISBLANK(CA601)),\"\",IF(CA601<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA601>=Parameters!$E$10,CA601<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA601>=Parameters!$F$10, CA601<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA601>=Parameters!$G$10, CA601<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB601=\"\",CB601=\"--\",ISBLANK(CB601)),\"\",IF(CB601<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB601>=Parameters!$E$11,CB601<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB601>=Parameters!$F$11, CB601<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB601>=Parameters!$G$11, CB601<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO601=\"\",CO601=\"--\",ISBLANK(CO601)),\"\",IF(CO601<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO601>=Parameters!$E$13,CO601<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO601>=Parameters!$F$13, CO601<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO601>=Parameters!$G$13, CO601<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ601=\"\",CJ601=\"--\",ISBLANK(CJ601)),\"\",IF(CJ601='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ601<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ601>=Parameters!$E$14,CJ601<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ601>=Parameters!$F$14, CJ601<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ601>=Parameters!$G$14, CJ601<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK601=\"\",CK601=\"--\",ISBLANK(CK601)),\"\",IF(AND(CK601<Parameters!$E$15, CK601>=0), 'Risk Tables'!$C$44, IF(AND(CK601>=Parameters!$E$15,CK601<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK601>=Parameters!$F$15, CK601<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK601>=Parameters!$G$15, CK601<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM601=\"\",CM601=\"--\",ISBLANK(CM601)),\"\",IF(CM601>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM601<=Parameters!$E$16,CM601>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM601<=Parameters!$F$16, CM601>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM601<=Parameters!$G$16, CM601>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN601=\"\",CN601=\"--\",ISBLANK(CN601)),\"\",IF(CN601>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN601<=Parameters!$E$17,CN601>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN601<=Parameters!$F$17, CN601>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN601<=Parameters!$G$17, CN601>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL601=\"\",CL601=\"--\",ISBLANK(CL601)),\"\",IF(CL601>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL601<=Parameters!$E$18,CL601>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL601<=Parameters!$F$18, CL601>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL601<=Parameters!$G$18, CL601>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP601=\"\",CP601=\"--\",ISBLANK(CP601)),\"\",IF(CP601<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP601>=Parameters!$E$21,CP601<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP601>=Parameters!$F$21, CP601<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP601>=Parameters!$G$21, CP601<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ601=\"\",CQ601=\"--\",ISBLANK(CQ601)),\"\",IF(CQ601<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ601>=Parameters!$E$22,CQ601<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ601>=Parameters!$F$22, CQ601<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ601>=Parameters!$G$22, CQ601<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR601='Risk Tables'!$C$44,1,IF(CR601='Risk Tables'!$C$43,2,IF(CR601='Risk Tables'!$C$42, 3, IF(CR601='Risk Tables'!$C$41, 4, IF(CR601='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS601='Risk Tables'!$C$44,1,IF(CS601='Risk Tables'!$C$43,2,IF(CS601='Risk Tables'!$C$42, 3, IF(CS601='Risk Tables'!$C$41, 4, IF(CS601='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT601='Risk Tables'!$C$44,1,IF(CT601='Risk Tables'!$C$43,2,IF(CT601='Risk Tables'!$C$42, 3, IF(CT601='Risk Tables'!$C$41, 4, IF(CT601='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV601='Risk Tables'!$C$44,1,IF(CV601='Risk Tables'!$C$43,2,IF(CV601='Risk Tables'!$C$42, 3, IF(CV601='Risk Tables'!$C$41, 4, IF(CV601='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW601='Risk Tables'!$C$44,1,IF(CW601='Risk Tables'!$C$43,2,IF(CW601='Risk Tables'!$C$42, 3, IF(CW601='Risk Tables'!$C$41, 4, IF(CW601='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX601='Risk Tables'!$C$44,1,IF(CX601='Risk Tables'!$C$43,2,IF(CX601='Risk Tables'!$C$42, 3, IF(CX601='Risk Tables'!$C$41, 4, IF(CX601='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY601='Risk Tables'!$C$44,1,IF(CY601='Risk Tables'!$C$43,2,IF(CY601='Risk Tables'!$C$42, 3, IF(CY601='Risk Tables'!$C$41, 4, IF(CY601='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA601='Risk Tables'!$C$44,1,IF(DA601='Risk Tables'!$C$43,2,IF(DA601='Risk Tables'!$C$42, 3, IF(DA601='Risk Tables'!$C$41, 4, IF(DA601='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB601='Risk Tables'!$C$44,1,IF(DB601='Risk Tables'!$C$43,2,IF(DB601='Risk Tables'!$C$42, 3, IF(DB601='Risk Tables'!$C$41, 4, IF(DB601='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC601='Risk Tables'!$C$44,1,IF(DC601='Risk Tables'!$C$43,2,IF(DC601='Risk Tables'!$C$42, 3, IF(DC601='Risk Tables'!$C$41, 4, IF(DC601='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD601='Risk Tables'!$C$44,1,IF(DD601='Risk Tables'!$C$43,2,IF(DD601='Risk Tables'!$C$42, 3, IF(DD601='Risk Tables'!$C$41, 4, IF(DD601='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE601='Risk Tables'!$C$44,1,IF(DE601='Risk Tables'!$C$43,2,IF(DE601='Risk Tables'!$C$42, 3, IF(DE601='Risk Tables'!$C$41, 4, IF(DE601='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF601='Risk Tables'!$C$44,1,IF(DF601='Risk Tables'!$C$43,2,IF(DF601='Risk Tables'!$C$42, 3, IF(DF601='Risk Tables'!$C$41, 4, IF(DF601='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI601:DW601))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI601:DW601, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD601),\"\",((AD601*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P601,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V601),\"\",((V601*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P601,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO601),\"\",((AO601*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P601,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM601),\"\",((AM601*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P601,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI601),\"\",((AI601*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P601,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF601),\"\",((AF601*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P601,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR601),\"\",((AR601*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P601,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL601),\"\",((BL601*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P601,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM601),\"\",((BM601*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P601,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU601),\"\",((AU601*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P601,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW601),\"\",((AW601*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P601,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK601),\"\",(((BK601)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P601,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A602=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I602,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M602,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ602),ISBLANK(#REF!)),\"\",AZ602/#REF!),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG602),ISBLANK(#REF!)),\"\",BG602/#REF!),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG602),ISBLANK(AR602)),\"\",IF(AR602<0,'Risk Tables'!$C$46,BG602/AR602)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO602),ISBLANK(AR602)),\"\",IF(AR602<0,'Risk Tables'!$C$46,AO602/AR602)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU602/(#REF!+AU602),\"\")","v":""},"",{"$f":"IF(OR(CH602=\"\",ISBLANK(CH602)),\"\",IF(CH602>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH602<=Parameters!$E$4,CH602>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH602<=Parameters!$F$4, CH602>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH602<=Parameters!$G$4, CH602>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI602=\"\",CI602=\"--\",ISBLANK(CI602)),\"\",IF(CI602='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI602>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI602<=Parameters!$E$5,CI602>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI602<=Parameters!$F$5, CI602>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI602<=Parameters!$G$5, CI602>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG602=\"\",CG602=\"--\",ISBLANK(CG602)),\"\",IF(CG602>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG602<=Parameters!$E$6,CG602>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG602<=Parameters!$F$6, CG602>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG602<=Parameters!$G$6, CG602>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY602=\"\",BY602=\"--\",ISBLANK(BY602)),\"\",IF(BY602>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY602<=Parameters!$E$8,BY602>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY602<=Parameters!$F$8, BY602>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY602<=Parameters!$G$8, BY602>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ602=\"\",BZ602=\"--\",ISBLANK(BZ602)),\"\",IF(BZ602>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ602<=Parameters!$E$9,BZ602>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ602<=Parameters!$F$9, BZ602>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ602<=Parameters!$G$9, BZ602>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA602=\"\",CA602=\"--\",ISBLANK(CA602)),\"\",IF(CA602<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA602>=Parameters!$E$10,CA602<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA602>=Parameters!$F$10, CA602<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA602>=Parameters!$G$10, CA602<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB602=\"\",CB602=\"--\",ISBLANK(CB602)),\"\",IF(CB602<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB602>=Parameters!$E$11,CB602<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB602>=Parameters!$F$11, CB602<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB602>=Parameters!$G$11, CB602<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO602=\"\",CO602=\"--\",ISBLANK(CO602)),\"\",IF(CO602<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO602>=Parameters!$E$13,CO602<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO602>=Parameters!$F$13, CO602<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO602>=Parameters!$G$13, CO602<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ602=\"\",CJ602=\"--\",ISBLANK(CJ602)),\"\",IF(CJ602='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ602<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ602>=Parameters!$E$14,CJ602<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ602>=Parameters!$F$14, CJ602<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ602>=Parameters!$G$14, CJ602<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK602=\"\",CK602=\"--\",ISBLANK(CK602)),\"\",IF(AND(CK602<Parameters!$E$15, CK602>=0), 'Risk Tables'!$C$44, IF(AND(CK602>=Parameters!$E$15,CK602<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK602>=Parameters!$F$15, CK602<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK602>=Parameters!$G$15, CK602<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM602=\"\",CM602=\"--\",ISBLANK(CM602)),\"\",IF(CM602>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM602<=Parameters!$E$16,CM602>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM602<=Parameters!$F$16, CM602>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM602<=Parameters!$G$16, CM602>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN602=\"\",CN602=\"--\",ISBLANK(CN602)),\"\",IF(CN602>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN602<=Parameters!$E$17,CN602>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN602<=Parameters!$F$17, CN602>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN602<=Parameters!$G$17, CN602>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL602=\"\",CL602=\"--\",ISBLANK(CL602)),\"\",IF(CL602>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL602<=Parameters!$E$18,CL602>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL602<=Parameters!$F$18, CL602>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL602<=Parameters!$G$18, CL602>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP602=\"\",CP602=\"--\",ISBLANK(CP602)),\"\",IF(CP602<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP602>=Parameters!$E$21,CP602<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP602>=Parameters!$F$21, CP602<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP602>=Parameters!$G$21, CP602<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ602=\"\",CQ602=\"--\",ISBLANK(CQ602)),\"\",IF(CQ602<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ602>=Parameters!$E$22,CQ602<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ602>=Parameters!$F$22, CQ602<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ602>=Parameters!$G$22, CQ602<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR602='Risk Tables'!$C$44,1,IF(CR602='Risk Tables'!$C$43,2,IF(CR602='Risk Tables'!$C$42, 3, IF(CR602='Risk Tables'!$C$41, 4, IF(CR602='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS602='Risk Tables'!$C$44,1,IF(CS602='Risk Tables'!$C$43,2,IF(CS602='Risk Tables'!$C$42, 3, IF(CS602='Risk Tables'!$C$41, 4, IF(CS602='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT602='Risk Tables'!$C$44,1,IF(CT602='Risk Tables'!$C$43,2,IF(CT602='Risk Tables'!$C$42, 3, IF(CT602='Risk Tables'!$C$41, 4, IF(CT602='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV602='Risk Tables'!$C$44,1,IF(CV602='Risk Tables'!$C$43,2,IF(CV602='Risk Tables'!$C$42, 3, IF(CV602='Risk Tables'!$C$41, 4, IF(CV602='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW602='Risk Tables'!$C$44,1,IF(CW602='Risk Tables'!$C$43,2,IF(CW602='Risk Tables'!$C$42, 3, IF(CW602='Risk Tables'!$C$41, 4, IF(CW602='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX602='Risk Tables'!$C$44,1,IF(CX602='Risk Tables'!$C$43,2,IF(CX602='Risk Tables'!$C$42, 3, IF(CX602='Risk Tables'!$C$41, 4, IF(CX602='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY602='Risk Tables'!$C$44,1,IF(CY602='Risk Tables'!$C$43,2,IF(CY602='Risk Tables'!$C$42, 3, IF(CY602='Risk Tables'!$C$41, 4, IF(CY602='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA602='Risk Tables'!$C$44,1,IF(DA602='Risk Tables'!$C$43,2,IF(DA602='Risk Tables'!$C$42, 3, IF(DA602='Risk Tables'!$C$41, 4, IF(DA602='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB602='Risk Tables'!$C$44,1,IF(DB602='Risk Tables'!$C$43,2,IF(DB602='Risk Tables'!$C$42, 3, IF(DB602='Risk Tables'!$C$41, 4, IF(DB602='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC602='Risk Tables'!$C$44,1,IF(DC602='Risk Tables'!$C$43,2,IF(DC602='Risk Tables'!$C$42, 3, IF(DC602='Risk Tables'!$C$41, 4, IF(DC602='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD602='Risk Tables'!$C$44,1,IF(DD602='Risk Tables'!$C$43,2,IF(DD602='Risk Tables'!$C$42, 3, IF(DD602='Risk Tables'!$C$41, 4, IF(DD602='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE602='Risk Tables'!$C$44,1,IF(DE602='Risk Tables'!$C$43,2,IF(DE602='Risk Tables'!$C$42, 3, IF(DE602='Risk Tables'!$C$41, 4, IF(DE602='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF602='Risk Tables'!$C$44,1,IF(DF602='Risk Tables'!$C$43,2,IF(DF602='Risk Tables'!$C$42, 3, IF(DF602='Risk Tables'!$C$41, 4, IF(DF602='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI602:DW602))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI602:DW602, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD602),\"\",((AD602*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P602,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V602),\"\",((V602*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P602,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO602),\"\",((AO602*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P602,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM602),\"\",((AM602*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P602,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI602),\"\",((AI602*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P602,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF602),\"\",((AF602*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P602,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR602),\"\",((AR602*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P602,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL602),\"\",((BL602*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P602,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM602),\"\",((BM602*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P602,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU602),\"\",((AU602*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P602,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW602),\"\",((AW602*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P602,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK602),\"\",(((BK602)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P602,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A603=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I603,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M603,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A603=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H603,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A603=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H603,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A603=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H603,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A603=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H603,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT603+AX603","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ603),ISBLANK(AT603)),\"\",AZ603/AT603),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG603),ISBLANK(AT603)),\"\",BG603/AT603),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG603),ISBLANK(AR603)),\"\",IF(AR603<0,'Risk Tables'!$C$46,BG603/AR603)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO603),ISBLANK(AR603)),\"\",IF(AR603<0,'Risk Tables'!$C$46,AO603/AR603)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU603/(BL603+AU603),\"\")","v":""},"",{"$f":"IF(OR(CH603=\"\",ISBLANK(CH603)),\"\",IF(CH603>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH603<=Parameters!$E$4,CH603>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH603<=Parameters!$F$4, CH603>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH603<=Parameters!$G$4, CH603>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI603=\"\",CI603=\"--\",ISBLANK(CI603)),\"\",IF(CI603='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI603>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI603<=Parameters!$E$5,CI603>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI603<=Parameters!$F$5, CI603>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI603<=Parameters!$G$5, CI603>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG603=\"\",CG603=\"--\",ISBLANK(CG603)),\"\",IF(CG603>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG603<=Parameters!$E$6,CG603>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG603<=Parameters!$F$6, CG603>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG603<=Parameters!$G$6, CG603>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY603=\"\",BY603=\"--\",ISBLANK(BY603)),\"\",IF(BY603>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY603<=Parameters!$E$8,BY603>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY603<=Parameters!$F$8, BY603>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY603<=Parameters!$G$8, BY603>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ603=\"\",BZ603=\"--\",ISBLANK(BZ603)),\"\",IF(BZ603>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ603<=Parameters!$E$9,BZ603>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ603<=Parameters!$F$9, BZ603>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ603<=Parameters!$G$9, BZ603>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA603=\"\",CA603=\"--\",ISBLANK(CA603)),\"\",IF(CA603<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA603>=Parameters!$E$10,CA603<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA603>=Parameters!$F$10, CA603<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA603>=Parameters!$G$10, CA603<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB603=\"\",CB603=\"--\",ISBLANK(CB603)),\"\",IF(CB603<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB603>=Parameters!$E$11,CB603<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB603>=Parameters!$F$11, CB603<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB603>=Parameters!$G$11, CB603<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO603=\"\",CO603=\"--\",ISBLANK(CO603)),\"\",IF(CO603<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO603>=Parameters!$E$13,CO603<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO603>=Parameters!$F$13, CO603<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO603>=Parameters!$G$13, CO603<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ603=\"\",CJ603=\"--\",ISBLANK(CJ603)),\"\",IF(CJ603='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ603<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ603>=Parameters!$E$14,CJ603<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ603>=Parameters!$F$14, CJ603<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ603>=Parameters!$G$14, CJ603<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK603=\"\",CK603=\"--\",ISBLANK(CK603)),\"\",IF(AND(CK603<Parameters!$E$15, CK603>=0), 'Risk Tables'!$C$44, IF(AND(CK603>=Parameters!$E$15,CK603<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK603>=Parameters!$F$15, CK603<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK603>=Parameters!$G$15, CK603<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM603=\"\",CM603=\"--\",ISBLANK(CM603)),\"\",IF(CM603>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM603<=Parameters!$E$16,CM603>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM603<=Parameters!$F$16, CM603>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM603<=Parameters!$G$16, CM603>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN603=\"\",CN603=\"--\",ISBLANK(CN603)),\"\",IF(CN603>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN603<=Parameters!$E$17,CN603>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN603<=Parameters!$F$17, CN603>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN603<=Parameters!$G$17, CN603>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL603=\"\",CL603=\"--\",ISBLANK(CL603)),\"\",IF(CL603>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL603<=Parameters!$E$18,CL603>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL603<=Parameters!$F$18, CL603>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL603<=Parameters!$G$18, CL603>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP603=\"\",CP603=\"--\",ISBLANK(CP603)),\"\",IF(CP603<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP603>=Parameters!$E$21,CP603<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP603>=Parameters!$F$21, CP603<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP603>=Parameters!$G$21, CP603<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ603=\"\",CQ603=\"--\",ISBLANK(CQ603)),\"\",IF(CQ603<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ603>=Parameters!$E$22,CQ603<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ603>=Parameters!$F$22, CQ603<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ603>=Parameters!$G$22, CQ603<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR603='Risk Tables'!$C$44,1,IF(CR603='Risk Tables'!$C$43,2,IF(CR603='Risk Tables'!$C$42, 3, IF(CR603='Risk Tables'!$C$41, 4, IF(CR603='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS603='Risk Tables'!$C$44,1,IF(CS603='Risk Tables'!$C$43,2,IF(CS603='Risk Tables'!$C$42, 3, IF(CS603='Risk Tables'!$C$41, 4, IF(CS603='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT603='Risk Tables'!$C$44,1,IF(CT603='Risk Tables'!$C$43,2,IF(CT603='Risk Tables'!$C$42, 3, IF(CT603='Risk Tables'!$C$41, 4, IF(CT603='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV603='Risk Tables'!$C$44,1,IF(CV603='Risk Tables'!$C$43,2,IF(CV603='Risk Tables'!$C$42, 3, IF(CV603='Risk Tables'!$C$41, 4, IF(CV603='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW603='Risk Tables'!$C$44,1,IF(CW603='Risk Tables'!$C$43,2,IF(CW603='Risk Tables'!$C$42, 3, IF(CW603='Risk Tables'!$C$41, 4, IF(CW603='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX603='Risk Tables'!$C$44,1,IF(CX603='Risk Tables'!$C$43,2,IF(CX603='Risk Tables'!$C$42, 3, IF(CX603='Risk Tables'!$C$41, 4, IF(CX603='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY603='Risk Tables'!$C$44,1,IF(CY603='Risk Tables'!$C$43,2,IF(CY603='Risk Tables'!$C$42, 3, IF(CY603='Risk Tables'!$C$41, 4, IF(CY603='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA603='Risk Tables'!$C$44,1,IF(DA603='Risk Tables'!$C$43,2,IF(DA603='Risk Tables'!$C$42, 3, IF(DA603='Risk Tables'!$C$41, 4, IF(DA603='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB603='Risk Tables'!$C$44,1,IF(DB603='Risk Tables'!$C$43,2,IF(DB603='Risk Tables'!$C$42, 3, IF(DB603='Risk Tables'!$C$41, 4, IF(DB603='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC603='Risk Tables'!$C$44,1,IF(DC603='Risk Tables'!$C$43,2,IF(DC603='Risk Tables'!$C$42, 3, IF(DC603='Risk Tables'!$C$41, 4, IF(DC603='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD603='Risk Tables'!$C$44,1,IF(DD603='Risk Tables'!$C$43,2,IF(DD603='Risk Tables'!$C$42, 3, IF(DD603='Risk Tables'!$C$41, 4, IF(DD603='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE603='Risk Tables'!$C$44,1,IF(DE603='Risk Tables'!$C$43,2,IF(DE603='Risk Tables'!$C$42, 3, IF(DE603='Risk Tables'!$C$41, 4, IF(DE603='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF603='Risk Tables'!$C$44,1,IF(DF603='Risk Tables'!$C$43,2,IF(DF603='Risk Tables'!$C$42, 3, IF(DF603='Risk Tables'!$C$41, 4, IF(DF603='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI603:DW603))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI603:DW603, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD603),\"\",((AD603*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P603,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V603),\"\",((V603*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P603,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO603),\"\",((AO603*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P603,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM603),\"\",((AM603*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P603,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI603),\"\",((AI603*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P603,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF603),\"\",((AF603*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P603,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR603),\"\",((AR603*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P603,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL603),\"\",((BL603*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P603,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM603),\"\",((BM603*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P603,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU603),\"\",((AU603*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P603,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW603),\"\",((AW603*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P603,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK603),\"\",(((BK603)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P603,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A604=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I604,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M604,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A604=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H604,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A604=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H604,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A604=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H604,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A604=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H604,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT604+AX604","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ604),ISBLANK(AT604)),\"\",AZ604/AT604),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG604),ISBLANK(AT604)),\"\",BG604/AT604),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG604),ISBLANK(AR604)),\"\",IF(AR604<0,'Risk Tables'!$C$46,BG604/AR604)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO604),ISBLANK(AR604)),\"\",IF(AR604<0,'Risk Tables'!$C$46,AO604/AR604)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU604/(BL604+AU604),\"\")","v":""},"",{"$f":"IF(OR(CH604=\"\",ISBLANK(CH604)),\"\",IF(CH604>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH604<=Parameters!$E$4,CH604>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH604<=Parameters!$F$4, CH604>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH604<=Parameters!$G$4, CH604>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI604=\"\",CI604=\"--\",ISBLANK(CI604)),\"\",IF(CI604='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI604>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI604<=Parameters!$E$5,CI604>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI604<=Parameters!$F$5, CI604>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI604<=Parameters!$G$5, CI604>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG604=\"\",CG604=\"--\",ISBLANK(CG604)),\"\",IF(CG604>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG604<=Parameters!$E$6,CG604>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG604<=Parameters!$F$6, CG604>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG604<=Parameters!$G$6, CG604>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY604=\"\",BY604=\"--\",ISBLANK(BY604)),\"\",IF(BY604>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY604<=Parameters!$E$8,BY604>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY604<=Parameters!$F$8, BY604>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY604<=Parameters!$G$8, BY604>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ604=\"\",BZ604=\"--\",ISBLANK(BZ604)),\"\",IF(BZ604>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ604<=Parameters!$E$9,BZ604>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ604<=Parameters!$F$9, BZ604>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ604<=Parameters!$G$9, BZ604>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA604=\"\",CA604=\"--\",ISBLANK(CA604)),\"\",IF(CA604<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA604>=Parameters!$E$10,CA604<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA604>=Parameters!$F$10, CA604<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA604>=Parameters!$G$10, CA604<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB604=\"\",CB604=\"--\",ISBLANK(CB604)),\"\",IF(CB604<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB604>=Parameters!$E$11,CB604<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB604>=Parameters!$F$11, CB604<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB604>=Parameters!$G$11, CB604<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO604=\"\",CO604=\"--\",ISBLANK(CO604)),\"\",IF(CO604<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO604>=Parameters!$E$13,CO604<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO604>=Parameters!$F$13, CO604<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO604>=Parameters!$G$13, CO604<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ604=\"\",CJ604=\"--\",ISBLANK(CJ604)),\"\",IF(CJ604='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ604<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ604>=Parameters!$E$14,CJ604<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ604>=Parameters!$F$14, CJ604<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ604>=Parameters!$G$14, CJ604<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK604=\"\",CK604=\"--\",ISBLANK(CK604)),\"\",IF(AND(CK604<Parameters!$E$15, CK604>=0), 'Risk Tables'!$C$44, IF(AND(CK604>=Parameters!$E$15,CK604<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK604>=Parameters!$F$15, CK604<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK604>=Parameters!$G$15, CK604<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM604=\"\",CM604=\"--\",ISBLANK(CM604)),\"\",IF(CM604>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM604<=Parameters!$E$16,CM604>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM604<=Parameters!$F$16, CM604>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM604<=Parameters!$G$16, CM604>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN604=\"\",CN604=\"--\",ISBLANK(CN604)),\"\",IF(CN604>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN604<=Parameters!$E$17,CN604>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN604<=Parameters!$F$17, CN604>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN604<=Parameters!$G$17, CN604>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL604=\"\",CL604=\"--\",ISBLANK(CL604)),\"\",IF(CL604>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL604<=Parameters!$E$18,CL604>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL604<=Parameters!$F$18, CL604>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL604<=Parameters!$G$18, CL604>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP604=\"\",CP604=\"--\",ISBLANK(CP604)),\"\",IF(CP604<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP604>=Parameters!$E$21,CP604<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP604>=Parameters!$F$21, CP604<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP604>=Parameters!$G$21, CP604<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ604=\"\",CQ604=\"--\",ISBLANK(CQ604)),\"\",IF(CQ604<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ604>=Parameters!$E$22,CQ604<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ604>=Parameters!$F$22, CQ604<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ604>=Parameters!$G$22, CQ604<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR604='Risk Tables'!$C$44,1,IF(CR604='Risk Tables'!$C$43,2,IF(CR604='Risk Tables'!$C$42, 3, IF(CR604='Risk Tables'!$C$41, 4, IF(CR604='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS604='Risk Tables'!$C$44,1,IF(CS604='Risk Tables'!$C$43,2,IF(CS604='Risk Tables'!$C$42, 3, IF(CS604='Risk Tables'!$C$41, 4, IF(CS604='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT604='Risk Tables'!$C$44,1,IF(CT604='Risk Tables'!$C$43,2,IF(CT604='Risk Tables'!$C$42, 3, IF(CT604='Risk Tables'!$C$41, 4, IF(CT604='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV604='Risk Tables'!$C$44,1,IF(CV604='Risk Tables'!$C$43,2,IF(CV604='Risk Tables'!$C$42, 3, IF(CV604='Risk Tables'!$C$41, 4, IF(CV604='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW604='Risk Tables'!$C$44,1,IF(CW604='Risk Tables'!$C$43,2,IF(CW604='Risk Tables'!$C$42, 3, IF(CW604='Risk Tables'!$C$41, 4, IF(CW604='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX604='Risk Tables'!$C$44,1,IF(CX604='Risk Tables'!$C$43,2,IF(CX604='Risk Tables'!$C$42, 3, IF(CX604='Risk Tables'!$C$41, 4, IF(CX604='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY604='Risk Tables'!$C$44,1,IF(CY604='Risk Tables'!$C$43,2,IF(CY604='Risk Tables'!$C$42, 3, IF(CY604='Risk Tables'!$C$41, 4, IF(CY604='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA604='Risk Tables'!$C$44,1,IF(DA604='Risk Tables'!$C$43,2,IF(DA604='Risk Tables'!$C$42, 3, IF(DA604='Risk Tables'!$C$41, 4, IF(DA604='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB604='Risk Tables'!$C$44,1,IF(DB604='Risk Tables'!$C$43,2,IF(DB604='Risk Tables'!$C$42, 3, IF(DB604='Risk Tables'!$C$41, 4, IF(DB604='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC604='Risk Tables'!$C$44,1,IF(DC604='Risk Tables'!$C$43,2,IF(DC604='Risk Tables'!$C$42, 3, IF(DC604='Risk Tables'!$C$41, 4, IF(DC604='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD604='Risk Tables'!$C$44,1,IF(DD604='Risk Tables'!$C$43,2,IF(DD604='Risk Tables'!$C$42, 3, IF(DD604='Risk Tables'!$C$41, 4, IF(DD604='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE604='Risk Tables'!$C$44,1,IF(DE604='Risk Tables'!$C$43,2,IF(DE604='Risk Tables'!$C$42, 3, IF(DE604='Risk Tables'!$C$41, 4, IF(DE604='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF604='Risk Tables'!$C$44,1,IF(DF604='Risk Tables'!$C$43,2,IF(DF604='Risk Tables'!$C$42, 3, IF(DF604='Risk Tables'!$C$41, 4, IF(DF604='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI604:DW604))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI604:DW604, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD604),\"\",((AD604*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P604,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V604),\"\",((V604*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P604,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO604),\"\",((AO604*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P604,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM604),\"\",((AM604*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P604,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI604),\"\",((AI604*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P604,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF604),\"\",((AF604*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P604,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR604),\"\",((AR604*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P604,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL604),\"\",((BL604*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P604,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM604),\"\",((BM604*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P604,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU604),\"\",((AU604*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P604,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW604),\"\",((AW604*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P604,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK604),\"\",(((BK604)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P604,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["","",{"$f":"IF($A605=\"\",\"\",INDEX(Companies!$BE$2:$BF$8,MATCH($I605,Companies!$BF$2:$BF$8,0),1))","v":""},{"$f":"IFERROR(VLOOKUP($M605,Companies!$Y$2:$Z$653,2,FALSE),\"\")","v":""},null,null,null,null,{"$f":"IF($A605=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H605,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),I$4+1)))","v":""},{"$f":"IF($A605=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H605,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),J$4+1)))","v":""},{"$f":"IF($A605=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H605,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),K$4+1)))","v":""},{"$f":"IF($A605=\"\",\"\",INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(MATCH(Data!$H605,INDIRECT(\"'\"&MID(CELL(\"filename\",'Language Tables'!$A$1),FIND(\"]\",CELL(\"filename\",'Language Tables'!$A$1))+1,255)&\"'!\"&ADDRESS(1,Data!$H$4+1)&\":\"&ADDRESS(563,Data!$H$4+1)),0),L$4+1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AT605+AX605","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","",{"$f":"IFERROR(IF(OR(ISBLANK(AZ605),ISBLANK(AT605)),\"\",AZ605/AT605),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(BG605),ISBLANK(AT605)),\"\",BG605/AT605),\"\")","v":""},"","",{"$f":"IFERROR(IF(OR(ISBLANK(BG605),ISBLANK(AR605)),\"\",IF(AR605<0,'Risk Tables'!$C$46,BG605/AR605)),\"\")","v":""},{"$f":"IFERROR(IF(OR(ISBLANK(AO605),ISBLANK(AR605)),\"\",IF(AR605<0,'Risk Tables'!$C$46,AO605/AR605)),\"\")","v":""},"","","","","",{"$f":"IFERROR(AU605/(BL605+AU605),\"\")","v":""},"",{"$f":"IF(OR(CH605=\"\",ISBLANK(CH605)),\"\",IF(CH605>Parameters!$E$4, 'Risk Tables'!$C$44, IF(AND(CH605<=Parameters!$E$4,CH605>Parameters!$F$4),'Risk Tables'!$C$43,IF(AND(CH605<=Parameters!$F$4, CH605>Parameters!$G$4),'Risk Tables'!$C$42,IF(AND(CH605<=Parameters!$G$4, CH605>Parameters!$H$4),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CI605=\"\",CI605=\"--\",ISBLANK(CI605)),\"\",IF(CI605='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CI605>Parameters!$E$5, 'Risk Tables'!$C$44, IF(AND(CI605<=Parameters!$E$5,CI605>Parameters!$F$5),'Risk Tables'!$C$43,IF(AND(CI605<=Parameters!$F$5, CI605>Parameters!$G$5),'Risk Tables'!$C$42,IF(AND(CI605<=Parameters!$G$5, CI605>Parameters!$H$5),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CG605=\"\",CG605=\"--\",ISBLANK(CG605)),\"\",IF(CG605>Parameters!$E$6, 'Risk Tables'!$C$44, IF(AND(CG605<=Parameters!$E$6,CG605>Parameters!$F$6),'Risk Tables'!$C$43,IF(AND(CG605<=Parameters!$F$6, CG605>Parameters!$G$6),'Risk Tables'!$C$42,IF(AND(CG605<=Parameters!$G$6, CG605>Parameters!$H$6),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(BY605=\"\",BY605=\"--\",ISBLANK(BY605)),\"\",IF(BY605>Parameters!$E$8, 'Risk Tables'!$C$44, IF(AND(BY605<=Parameters!$E$8,BY605>Parameters!$F$8),'Risk Tables'!$C$43,IF(AND(BY605<=Parameters!$F$8, BY605>Parameters!$G$8),'Risk Tables'!$C$42,IF(AND(BY605<=Parameters!$G$8, BY605>Parameters!$H$8),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(BZ605=\"\",BZ605=\"--\",ISBLANK(BZ605)),\"\",IF(BZ605>Parameters!$E$9, 'Risk Tables'!$C$44, IF(AND(BZ605<=Parameters!$E$9,BZ605>Parameters!$F$9),'Risk Tables'!$C$43,IF(AND(BZ605<=Parameters!$F$9, BZ605>Parameters!$G$9),'Risk Tables'!$C$42,IF(AND(BZ605<=Parameters!$G$9, BZ605>Parameters!$H$9),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CA605=\"\",CA605=\"--\",ISBLANK(CA605)),\"\",IF(CA605<Parameters!$E$10, 'Risk Tables'!$C$44, IF(AND(CA605>=Parameters!$E$10,CA605<Parameters!$F$10),'Risk Tables'!$C$43,IF(AND(CA605>=Parameters!$F$10, CA605<Parameters!$G$10),'Risk Tables'!$C$42,IF(AND(CA605>=Parameters!$G$10, CA605<Parameters!$H$10),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CB605=\"\",CB605=\"--\",ISBLANK(CB605)),\"\",IF(CB605<Parameters!$E$11, 'Risk Tables'!$C$44, IF(AND(CB605>=Parameters!$E$11,CB605<Parameters!$F$11),'Risk Tables'!$C$43,IF(AND(CB605>=Parameters!$F$11, CB605<Parameters!$G$11),'Risk Tables'!$C$42,IF(AND(CB605>=Parameters!$G$11, CB605<Parameters!$H$11),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},null,{"$f":"IF(OR(CO605=\"\",CO605=\"--\",ISBLANK(CO605)),\"\",IF(CO605<Parameters!$E$13, 'Risk Tables'!$C$44, IF(AND(CO605>=Parameters!$E$13,CO605<Parameters!$F$13),'Risk Tables'!$C$43,IF(AND(CO605>=Parameters!$F$13, CO605<Parameters!$G$13),'Risk Tables'!$C$42,IF(AND(CO605>=Parameters!$G$13, CO605<Parameters!$H$13),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CJ605=\"\",CJ605=\"--\",ISBLANK(CJ605)),\"\",IF(CJ605='Risk Tables'!$C$46, 'Risk Tables'!$C$40,IF(CJ605<Parameters!$E$14, 'Risk Tables'!$C$44, IF(AND(CJ605>=Parameters!$E$14,CJ605<Parameters!$F$14),'Risk Tables'!$C$43,IF(AND(CJ605>=Parameters!$F$14, CJ605<Parameters!$G$14),'Risk Tables'!$C$42,IF(AND(CJ605>=Parameters!$G$14, CJ605<Parameters!$H$14),'Risk Tables'!$C$41,'Risk Tables'!$C$40))))))","v":""},{"$f":"IF(OR(CK605=\"\",CK605=\"--\",ISBLANK(CK605)),\"\",IF(AND(CK605<Parameters!$E$15, CK605>=0), 'Risk Tables'!$C$44, IF(AND(CK605>=Parameters!$E$15,CK605<Parameters!$F$15),'Risk Tables'!$C$43,IF(AND(CK605>=Parameters!$F$15, CK605<Parameters!$G$15),'Risk Tables'!$C$42,IF(AND(CK605>=Parameters!$G$15, CK605<Parameters!$H$15),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CM605=\"\",CM605=\"--\",ISBLANK(CM605)),\"\",IF(CM605>Parameters!$E$16, 'Risk Tables'!$C$44, IF(AND(CM605<=Parameters!$E$16,CM605>Parameters!$F$16),'Risk Tables'!$C$43,IF(AND(CM605<=Parameters!$F$16, CM605>Parameters!$G$16),'Risk Tables'!$C$42,IF(AND(CM605<=Parameters!$G$16, CM605>Parameters!$H$16),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CN605=\"\",CN605=\"--\",ISBLANK(CN605)),\"\",IF(CN605>Parameters!$E$17, 'Risk Tables'!$C$44, IF(AND(CN605<=Parameters!$E$17,CN605>Parameters!$F$17),'Risk Tables'!$C$43,IF(AND(CN605<=Parameters!$F$17, CN605>Parameters!$G$17),'Risk Tables'!$C$42,IF(AND(CN605<=Parameters!$G$17, CN605>Parameters!$H$17),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CL605=\"\",CL605=\"--\",ISBLANK(CL605)),\"\",IF(CL605>Parameters!$E$18, 'Risk Tables'!$C$44, IF(AND(CL605<=Parameters!$E$18,CL605>Parameters!$F$18),'Risk Tables'!$C$43,IF(AND(CL605<=Parameters!$F$18, CL605>Parameters!$G$18),'Risk Tables'!$C$42,IF(AND(CL605<=Parameters!$G$18, CL605>Parameters!$H$18),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CP605=\"\",CP605=\"--\",ISBLANK(CP605)),\"\",IF(CP605<Parameters!$E$21, 'Risk Tables'!$C$44, IF(AND(CP605>=Parameters!$E$21,CP605<Parameters!$F$21),'Risk Tables'!$C$43,IF(AND(CP605>=Parameters!$F$21, CP605<Parameters!$G$21),'Risk Tables'!$C$42,IF(AND(CP605>=Parameters!$G$21, CP605<Parameters!$H$21),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IF(OR(CQ605=\"\",CQ605=\"--\",ISBLANK(CQ605)),\"\",IF(CQ605<Parameters!$E$22, 'Risk Tables'!$C$44, IF(AND(CQ605>=Parameters!$E$22,CQ605<Parameters!$F$22),'Risk Tables'!$C$43,IF(AND(CQ605>=Parameters!$F$22, CQ605<Parameters!$G$22),'Risk Tables'!$C$42,IF(AND(CQ605>=Parameters!$G$22, CQ605<Parameters!$H$22),'Risk Tables'!$C$41,'Risk Tables'!$C$40)))))","v":""},{"$f":"IFERROR(IF(CR605='Risk Tables'!$C$44,1,IF(CR605='Risk Tables'!$C$43,2,IF(CR605='Risk Tables'!$C$42, 3, IF(CR605='Risk Tables'!$C$41, 4, IF(CR605='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CS605='Risk Tables'!$C$44,1,IF(CS605='Risk Tables'!$C$43,2,IF(CS605='Risk Tables'!$C$42, 3, IF(CS605='Risk Tables'!$C$41, 4, IF(CS605='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CT605='Risk Tables'!$C$44,1,IF(CT605='Risk Tables'!$C$43,2,IF(CT605='Risk Tables'!$C$42, 3, IF(CT605='Risk Tables'!$C$41, 4, IF(CT605='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(CV605='Risk Tables'!$C$44,1,IF(CV605='Risk Tables'!$C$43,2,IF(CV605='Risk Tables'!$C$42, 3, IF(CV605='Risk Tables'!$C$41, 4, IF(CV605='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CW605='Risk Tables'!$C$44,1,IF(CW605='Risk Tables'!$C$43,2,IF(CW605='Risk Tables'!$C$42, 3, IF(CW605='Risk Tables'!$C$41, 4, IF(CW605='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CX605='Risk Tables'!$C$44,1,IF(CX605='Risk Tables'!$C$43,2,IF(CX605='Risk Tables'!$C$42, 3, IF(CX605='Risk Tables'!$C$41, 4, IF(CX605='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(CY605='Risk Tables'!$C$44,1,IF(CY605='Risk Tables'!$C$43,2,IF(CY605='Risk Tables'!$C$42, 3, IF(CY605='Risk Tables'!$C$41, 4, IF(CY605='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},null,{"$f":"IFERROR(IF(DA605='Risk Tables'!$C$44,1,IF(DA605='Risk Tables'!$C$43,2,IF(DA605='Risk Tables'!$C$42, 3, IF(DA605='Risk Tables'!$C$41, 4, IF(DA605='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DB605='Risk Tables'!$C$44,1,IF(DB605='Risk Tables'!$C$43,2,IF(DB605='Risk Tables'!$C$42, 3, IF(DB605='Risk Tables'!$C$41, 4, IF(DB605='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DC605='Risk Tables'!$C$44,1,IF(DC605='Risk Tables'!$C$43,2,IF(DC605='Risk Tables'!$C$42, 3, IF(DC605='Risk Tables'!$C$41, 4, IF(DC605='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DD605='Risk Tables'!$C$44,1,IF(DD605='Risk Tables'!$C$43,2,IF(DD605='Risk Tables'!$C$42, 3, IF(DD605='Risk Tables'!$C$41, 4, IF(DD605='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DE605='Risk Tables'!$C$44,1,IF(DE605='Risk Tables'!$C$43,2,IF(DE605='Risk Tables'!$C$42, 3, IF(DE605='Risk Tables'!$C$41, 4, IF(DE605='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(DF605='Risk Tables'!$C$44,1,IF(DF605='Risk Tables'!$C$43,2,IF(DF605='Risk Tables'!$C$42, 3, IF(DF605='Risk Tables'!$C$41, 4, IF(DF605='Risk Tables'!$C$40, 5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(SUMPRODUCT(('Risk Tables'!$H$4:$V$4),('Risk Tables'!$H$5:$V$5),(DI605:DW605))/(SUMIFS('Risk Tables'!$H$5:$V$5, 'Risk Tables'!$H$4:$V$4, \"<>0\") - SUMIFS('Risk Tables'!$H$5:$V$5,'Risk Tables'!$H$4:$V$4, \"<>0\", DI605:DW605, \"\")),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AD605),\"\",((AD605*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P605,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(V605),\"\",((V605*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P605,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AO605),\"\",((AO605*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P605,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AM605),\"\",((AM605*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P605,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AI605),\"\",((AI605*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P605,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AF605),\"\",((AF605*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P605,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AR605),\"\",((AR605*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P605,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BL605),\"\",((BL605*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P605,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BM605),\"\",((BM605*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P605,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AU605),\"\",((AU605*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P605,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(AW605),\"\",((AW605*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P605,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISBLANK(BK605),\"\",(((BK605)*$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Data!$P605,GDP!$A$2:$BE$2,0))*10^9))*100),\"\")","v":""},"",null,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]

{"sheet":"Aggregates","index":11,"n_rows":75,"n_cols":34,"rows_kept":75,"cut":false,"hidden":true,"merged":[[0,1,0,16],[0,18,0,33]]}
[null,"Local Currency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Percent of GDP"]
[null,null,{"$f":"First_Year","v":0},{"$f":"C2+1","v":1},{"$f":"D2+1","v":2},3,4,5,6,7,8,{"$f":"K2+1","v":9},10,11,12,13,14,null,null,{"$f":"C$2","v":0},{"$f":"D$2","v":1},2,3,4,5,6,7,8,{"$f":"L$2","v":9},10,11,12,13,14]
[null,"Cash and Cash Equivalents",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B3,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B3,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B3,Data!$A$5:$EK$5,0))))+5),MATCH($B3,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B3,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B3,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B3,Data!$A$5:$EK$5,0))))+5),MATCH($B3,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B3,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B3,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B3,Data!$A$5:$EK$5,0))))+5),MATCH($B3,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B3,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B3,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B3,Data!$A$5:$EK$5,0))))+5),MATCH($B3,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B3,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B3,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B3,Data!$A$5:$EK$5,0))))+5),MATCH($B3,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B3,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B3,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B3,Data!$A$5:$EK$5,0))))+5),MATCH($B3,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B3,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B3,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B3,Data!$A$5:$EK$5,0))))+5),MATCH($B3,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B3,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B3,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B3,Data!$A$5:$EK$5,0))))+5),MATCH($B3,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B3,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B3,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B3,Data!$A$5:$EK$5,0))))+5),MATCH($B3,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B3,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B3,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B3,Data!$A$5:$EK$5,0))))+5),MATCH($B3,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B3,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B3,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B3,Data!$A$5:$EK$5,0))))+5),MATCH($B3,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B3,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B3,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B3,Data!$A$5:$EK$5,0))))+5),MATCH($B3,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B3,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B3,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B3,Data!$A$5:$EK$5,0))))+5),MATCH($B3,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B3,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B3,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B3,Data!$A$5:$EK$5,0))))+5),MATCH($B3,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B3,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B3,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B3,Data!$A$5:$EK$5,0))))+5),MATCH($B3,Data!$A$5:$EK$5,0)))))","v":0},null,"Cash and Cash Equivalents",{"$f":"((C3*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D3*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E3*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F3*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G3*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H3*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I3*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J3*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K3*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L3*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M3*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N3*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O3*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P3*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q3*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"Trade Receivables",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B4,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B4,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B4,Data!$A$5:$EK$5,0))))+5),MATCH($B4,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B4,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B4,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B4,Data!$A$5:$EK$5,0))))+5),MATCH($B4,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B4,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B4,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B4,Data!$A$5:$EK$5,0))))+5),MATCH($B4,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B4,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B4,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B4,Data!$A$5:$EK$5,0))))+5),MATCH($B4,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B4,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B4,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B4,Data!$A$5:$EK$5,0))))+5),MATCH($B4,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B4,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B4,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B4,Data!$A$5:$EK$5,0))))+5),MATCH($B4,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B4,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B4,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B4,Data!$A$5:$EK$5,0))))+5),MATCH($B4,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B4,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B4,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B4,Data!$A$5:$EK$5,0))))+5),MATCH($B4,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B4,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B4,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B4,Data!$A$5:$EK$5,0))))+5),MATCH($B4,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B4,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B4,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B4,Data!$A$5:$EK$5,0))))+5),MATCH($B4,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B4,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B4,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B4,Data!$A$5:$EK$5,0))))+5),MATCH($B4,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B4,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B4,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B4,Data!$A$5:$EK$5,0))))+5),MATCH($B4,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B4,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B4,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B4,Data!$A$5:$EK$5,0))))+5),MATCH($B4,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B4,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B4,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B4,Data!$A$5:$EK$5,0))))+5),MATCH($B4,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B4,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B4,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B4,Data!$A$5:$EK$5,0))))+5),MATCH($B4,Data!$A$5:$EK$5,0)))))","v":0},null,"Trade Receivables",{"$f":"((C4*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D4*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E4*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F4*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G4*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H4*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I4*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J4*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K4*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L4*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M4*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N4*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O4*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P4*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q4*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"Inventory",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B5,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B5,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B5,Data!$A$5:$EK$5,0))))+5),MATCH($B5,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B5,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B5,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B5,Data!$A$5:$EK$5,0))))+5),MATCH($B5,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B5,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B5,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B5,Data!$A$5:$EK$5,0))))+5),MATCH($B5,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B5,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B5,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B5,Data!$A$5:$EK$5,0))))+5),MATCH($B5,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B5,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B5,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B5,Data!$A$5:$EK$5,0))))+5),MATCH($B5,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B5,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B5,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B5,Data!$A$5:$EK$5,0))))+5),MATCH($B5,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B5,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B5,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B5,Data!$A$5:$EK$5,0))))+5),MATCH($B5,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B5,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B5,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B5,Data!$A$5:$EK$5,0))))+5),MATCH($B5,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B5,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B5,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B5,Data!$A$5:$EK$5,0))))+5),MATCH($B5,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B5,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B5,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B5,Data!$A$5:$EK$5,0))))+5),MATCH($B5,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B5,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B5,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B5,Data!$A$5:$EK$5,0))))+5),MATCH($B5,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B5,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B5,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B5,Data!$A$5:$EK$5,0))))+5),MATCH($B5,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B5,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B5,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B5,Data!$A$5:$EK$5,0))))+5),MATCH($B5,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B5,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B5,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B5,Data!$A$5:$EK$5,0))))+5),MATCH($B5,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B5,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B5,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B5,Data!$A$5:$EK$5,0))))+5),MATCH($B5,Data!$A$5:$EK$5,0)))))","v":0},null,"Inventory",{"$f":"((C5*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D5*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E5*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F5*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G5*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H5*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I5*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J5*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K5*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L5*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M5*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N5*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O5*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P5*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q5*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"Other Current Assets",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B6,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B6,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B6,Data!$A$5:$EK$5,0))))+5),MATCH($B6,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B6,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B6,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B6,Data!$A$5:$EK$5,0))))+5),MATCH($B6,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B6,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B6,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B6,Data!$A$5:$EK$5,0))))+5),MATCH($B6,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B6,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B6,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B6,Data!$A$5:$EK$5,0))))+5),MATCH($B6,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B6,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B6,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B6,Data!$A$5:$EK$5,0))))+5),MATCH($B6,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B6,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B6,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B6,Data!$A$5:$EK$5,0))))+5),MATCH($B6,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B6,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B6,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B6,Data!$A$5:$EK$5,0))))+5),MATCH($B6,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B6,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B6,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B6,Data!$A$5:$EK$5,0))))+5),MATCH($B6,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B6,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B6,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B6,Data!$A$5:$EK$5,0))))+5),MATCH($B6,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B6,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B6,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B6,Data!$A$5:$EK$5,0))))+5),MATCH($B6,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B6,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B6,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B6,Data!$A$5:$EK$5,0))))+5),MATCH($B6,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B6,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B6,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B6,Data!$A$5:$EK$5,0))))+5),MATCH($B6,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B6,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B6,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B6,Data!$A$5:$EK$5,0))))+5),MATCH($B6,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B6,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B6,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B6,Data!$A$5:$EK$5,0))))+5),MATCH($B6,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B6,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B6,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B6,Data!$A$5:$EK$5,0))))+5),MATCH($B6,Data!$A$5:$EK$5,0)))))","v":0},null,"Other Current Assets",{"$f":"((C6*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D6*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E6*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F6*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G6*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H6*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I6*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J6*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K6*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L6*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M6*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N6*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O6*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P6*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q6*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"  Total Current Assets",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B7,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B7,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B7,Data!$A$5:$EK$5,0))))+5),MATCH($B7,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B7,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B7,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B7,Data!$A$5:$EK$5,0))))+5),MATCH($B7,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B7,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B7,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B7,Data!$A$5:$EK$5,0))))+5),MATCH($B7,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B7,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B7,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B7,Data!$A$5:$EK$5,0))))+5),MATCH($B7,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B7,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B7,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B7,Data!$A$5:$EK$5,0))))+5),MATCH($B7,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B7,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B7,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B7,Data!$A$5:$EK$5,0))))+5),MATCH($B7,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B7,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B7,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B7,Data!$A$5:$EK$5,0))))+5),MATCH($B7,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B7,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B7,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B7,Data!$A$5:$EK$5,0))))+5),MATCH($B7,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B7,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B7,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B7,Data!$A$5:$EK$5,0))))+5),MATCH($B7,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B7,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B7,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B7,Data!$A$5:$EK$5,0))))+5),MATCH($B7,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B7,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B7,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B7,Data!$A$5:$EK$5,0))))+5),MATCH($B7,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B7,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B7,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B7,Data!$A$5:$EK$5,0))))+5),MATCH($B7,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B7,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B7,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B7,Data!$A$5:$EK$5,0))))+5),MATCH($B7,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B7,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B7,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B7,Data!$A$5:$EK$5,0))))+5),MATCH($B7,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B7,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B7,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B7,Data!$A$5:$EK$5,0))))+5),MATCH($B7,Data!$A$5:$EK$5,0)))))","v":0},null,"  Total Current Assets",{"$f":"((C7*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D7*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E7*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F7*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G7*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H7*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I7*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J7*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K7*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L7*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M7*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N7*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O7*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P7*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q7*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"Net Property, Plant & Equipment (Fixed Assets)",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B8,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B8,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B8,Data!$A$5:$EK$5,0))))+5),MATCH($B8,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B8,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B8,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B8,Data!$A$5:$EK$5,0))))+5),MATCH($B8,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B8,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B8,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B8,Data!$A$5:$EK$5,0))))+5),MATCH($B8,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B8,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B8,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B8,Data!$A$5:$EK$5,0))))+5),MATCH($B8,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B8,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B8,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B8,Data!$A$5:$EK$5,0))))+5),MATCH($B8,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B8,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B8,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B8,Data!$A$5:$EK$5,0))))+5),MATCH($B8,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B8,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B8,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B8,Data!$A$5:$EK$5,0))))+5),MATCH($B8,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B8,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B8,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B8,Data!$A$5:$EK$5,0))))+5),MATCH($B8,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B8,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B8,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B8,Data!$A$5:$EK$5,0))))+5),MATCH($B8,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B8,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B8,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B8,Data!$A$5:$EK$5,0))))+5),MATCH($B8,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B8,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B8,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B8,Data!$A$5:$EK$5,0))))+5),MATCH($B8,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B8,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B8,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B8,Data!$A$5:$EK$5,0))))+5),MATCH($B8,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B8,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B8,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B8,Data!$A$5:$EK$5,0))))+5),MATCH($B8,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B8,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B8,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B8,Data!$A$5:$EK$5,0))))+5),MATCH($B8,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B8,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B8,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B8,Data!$A$5:$EK$5,0))))+5),MATCH($B8,Data!$A$5:$EK$5,0)))))","v":0},null,"Net Property, Plant & Equipment (Fixed Assets)",{"$f":"((C8*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D8*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E8*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F8*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G8*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H8*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I8*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J8*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K8*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L8*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M8*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N8*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O8*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P8*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q8*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"Other Long-Term Assets",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B9,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B9,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B9,Data!$A$5:$EK$5,0))))+5),MATCH($B9,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B9,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B9,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B9,Data!$A$5:$EK$5,0))))+5),MATCH($B9,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B9,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B9,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B9,Data!$A$5:$EK$5,0))))+5),MATCH($B9,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B9,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B9,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B9,Data!$A$5:$EK$5,0))))+5),MATCH($B9,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B9,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B9,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B9,Data!$A$5:$EK$5,0))))+5),MATCH($B9,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B9,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B9,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B9,Data!$A$5:$EK$5,0))))+5),MATCH($B9,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B9,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B9,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B9,Data!$A$5:$EK$5,0))))+5),MATCH($B9,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B9,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B9,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B9,Data!$A$5:$EK$5,0))))+5),MATCH($B9,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B9,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B9,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B9,Data!$A$5:$EK$5,0))))+5),MATCH($B9,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B9,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B9,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B9,Data!$A$5:$EK$5,0))))+5),MATCH($B9,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B9,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B9,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B9,Data!$A$5:$EK$5,0))))+5),MATCH($B9,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B9,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B9,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B9,Data!$A$5:$EK$5,0))))+5),MATCH($B9,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B9,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B9,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B9,Data!$A$5:$EK$5,0))))+5),MATCH($B9,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B9,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B9,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B9,Data!$A$5:$EK$5,0))))+5),MATCH($B9,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B9,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B9,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B9,Data!$A$5:$EK$5,0))))+5),MATCH($B9,Data!$A$5:$EK$5,0)))))","v":0},null,"Other Long-Term Assets",{"$f":"((C9*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D9*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E9*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F9*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G9*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H9*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I9*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J9*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K9*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L9*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M9*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N9*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O9*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P9*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q9*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"  Total Non-current Assets",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B10,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B10,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B10,Data!$A$5:$EK$5,0))))+5),MATCH($B10,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B10,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B10,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B10,Data!$A$5:$EK$5,0))))+5),MATCH($B10,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B10,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B10,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B10,Data!$A$5:$EK$5,0))))+5),MATCH($B10,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B10,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B10,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B10,Data!$A$5:$EK$5,0))))+5),MATCH($B10,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B10,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B10,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B10,Data!$A$5:$EK$5,0))))+5),MATCH($B10,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B10,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B10,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B10,Data!$A$5:$EK$5,0))))+5),MATCH($B10,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B10,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B10,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B10,Data!$A$5:$EK$5,0))))+5),MATCH($B10,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B10,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B10,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B10,Data!$A$5:$EK$5,0))))+5),MATCH($B10,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B10,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B10,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B10,Data!$A$5:$EK$5,0))))+5),MATCH($B10,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B10,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B10,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B10,Data!$A$5:$EK$5,0))))+5),MATCH($B10,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B10,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B10,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B10,Data!$A$5:$EK$5,0))))+5),MATCH($B10,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B10,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B10,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B10,Data!$A$5:$EK$5,0))))+5),MATCH($B10,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B10,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B10,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B10,Data!$A$5:$EK$5,0))))+5),MATCH($B10,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B10,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B10,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B10,Data!$A$5:$EK$5,0))))+5),MATCH($B10,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B10,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B10,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B10,Data!$A$5:$EK$5,0))))+5),MATCH($B10,Data!$A$5:$EK$5,0)))))","v":0},null,"  Total Non-current Assets",{"$f":"((C10*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D10*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E10*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F10*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G10*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H10*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I10*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J10*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K10*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L10*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M10*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N10*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O10*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P10*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q10*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"Assets Held for Sale",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B11,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B11,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B11,Data!$A$5:$EK$5,0))))+5),MATCH($B11,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B11,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B11,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B11,Data!$A$5:$EK$5,0))))+5),MATCH($B11,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B11,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B11,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B11,Data!$A$5:$EK$5,0))))+5),MATCH($B11,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B11,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B11,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B11,Data!$A$5:$EK$5,0))))+5),MATCH($B11,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B11,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B11,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B11,Data!$A$5:$EK$5,0))))+5),MATCH($B11,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B11,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B11,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B11,Data!$A$5:$EK$5,0))))+5),MATCH($B11,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B11,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B11,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B11,Data!$A$5:$EK$5,0))))+5),MATCH($B11,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B11,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B11,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B11,Data!$A$5:$EK$5,0))))+5),MATCH($B11,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B11,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B11,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B11,Data!$A$5:$EK$5,0))))+5),MATCH($B11,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B11,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B11,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B11,Data!$A$5:$EK$5,0))))+5),MATCH($B11,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B11,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B11,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B11,Data!$A$5:$EK$5,0))))+5),MATCH($B11,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B11,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B11,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B11,Data!$A$5:$EK$5,0))))+5),MATCH($B11,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B11,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B11,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B11,Data!$A$5:$EK$5,0))))+5),MATCH($B11,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B11,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B11,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B11,Data!$A$5:$EK$5,0))))+5),MATCH($B11,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B11,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B11,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B11,Data!$A$5:$EK$5,0))))+5),MATCH($B11,Data!$A$5:$EK$5,0)))))","v":0},null,"Assets Held for Sale",{"$f":"((C11*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D11*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E11*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F11*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G11*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H11*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I11*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J11*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K11*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L11*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M11*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N11*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O11*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P11*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q11*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"Total Assets",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B12,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B12,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B12,Data!$A$5:$EK$5,0))))+5),MATCH($B12,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B12,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B12,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B12,Data!$A$5:$EK$5,0))))+5),MATCH($B12,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B12,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B12,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B12,Data!$A$5:$EK$5,0))))+5),MATCH($B12,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B12,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B12,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B12,Data!$A$5:$EK$5,0))))+5),MATCH($B12,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B12,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B12,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B12,Data!$A$5:$EK$5,0))))+5),MATCH($B12,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B12,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B12,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B12,Data!$A$5:$EK$5,0))))+5),MATCH($B12,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B12,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B12,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B12,Data!$A$5:$EK$5,0))))+5),MATCH($B12,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B12,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B12,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B12,Data!$A$5:$EK$5,0))))+5),MATCH($B12,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B12,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B12,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B12,Data!$A$5:$EK$5,0))))+5),MATCH($B12,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B12,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B12,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B12,Data!$A$5:$EK$5,0))))+5),MATCH($B12,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B12,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B12,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B12,Data!$A$5:$EK$5,0))))+5),MATCH($B12,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B12,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B12,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B12,Data!$A$5:$EK$5,0))))+5),MATCH($B12,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B12,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B12,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B12,Data!$A$5:$EK$5,0))))+5),MATCH($B12,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B12,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B12,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B12,Data!$A$5:$EK$5,0))))+5),MATCH($B12,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B12,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B12,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B12,Data!$A$5:$EK$5,0))))+5),MATCH($B12,Data!$A$5:$EK$5,0)))))","v":0},null,"Total Assets",{"$f":"((C12*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D12*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E12*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F12*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G12*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H12*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I12*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J12*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K12*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L12*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M12*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N12*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O12*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P12*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q12*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"Short-term Debt (Loan)",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B13,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B13,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B13,Data!$A$5:$EK$5,0))))+5),MATCH($B13,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B13,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B13,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B13,Data!$A$5:$EK$5,0))))+5),MATCH($B13,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B13,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B13,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B13,Data!$A$5:$EK$5,0))))+5),MATCH($B13,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B13,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B13,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B13,Data!$A$5:$EK$5,0))))+5),MATCH($B13,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B13,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B13,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B13,Data!$A$5:$EK$5,0))))+5),MATCH($B13,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B13,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B13,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B13,Data!$A$5:$EK$5,0))))+5),MATCH($B13,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B13,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B13,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B13,Data!$A$5:$EK$5,0))))+5),MATCH($B13,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B13,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B13,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B13,Data!$A$5:$EK$5,0))))+5),MATCH($B13,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B13,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B13,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B13,Data!$A$5:$EK$5,0))))+5),MATCH($B13,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B13,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B13,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B13,Data!$A$5:$EK$5,0))))+5),MATCH($B13,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B13,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B13,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B13,Data!$A$5:$EK$5,0))))+5),MATCH($B13,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B13,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B13,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B13,Data!$A$5:$EK$5,0))))+5),MATCH($B13,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B13,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B13,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B13,Data!$A$5:$EK$5,0))))+5),MATCH($B13,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B13,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B13,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B13,Data!$A$5:$EK$5,0))))+5),MATCH($B13,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B13,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B13,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B13,Data!$A$5:$EK$5,0))))+5),MATCH($B13,Data!$A$5:$EK$5,0)))))","v":0},null,"Short-term Debt (Loan)",{"$f":"((C13*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D13*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E13*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F13*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G13*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H13*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I13*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J13*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K13*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L13*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M13*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N13*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O13*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P13*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q13*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"Trade Payables",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B14,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B14,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B14,Data!$A$5:$EK$5,0))))+5),MATCH($B14,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B14,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B14,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B14,Data!$A$5:$EK$5,0))))+5),MATCH($B14,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B14,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B14,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B14,Data!$A$5:$EK$5,0))))+5),MATCH($B14,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B14,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B14,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B14,Data!$A$5:$EK$5,0))))+5),MATCH($B14,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B14,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B14,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B14,Data!$A$5:$EK$5,0))))+5),MATCH($B14,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B14,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B14,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B14,Data!$A$5:$EK$5,0))))+5),MATCH($B14,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B14,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B14,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B14,Data!$A$5:$EK$5,0))))+5),MATCH($B14,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B14,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B14,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B14,Data!$A$5:$EK$5,0))))+5),MATCH($B14,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B14,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B14,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B14,Data!$A$5:$EK$5,0))))+5),MATCH($B14,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B14,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B14,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B14,Data!$A$5:$EK$5,0))))+5),MATCH($B14,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B14,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B14,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B14,Data!$A$5:$EK$5,0))))+5),MATCH($B14,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B14,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B14,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B14,Data!$A$5:$EK$5,0))))+5),MATCH($B14,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B14,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B14,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B14,Data!$A$5:$EK$5,0))))+5),MATCH($B14,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B14,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B14,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B14,Data!$A$5:$EK$5,0))))+5),MATCH($B14,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B14,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B14,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B14,Data!$A$5:$EK$5,0))))+5),MATCH($B14,Data!$A$5:$EK$5,0)))))","v":0},null,"Trade Payables",{"$f":"((C14*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D14*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E14*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F14*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G14*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H14*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I14*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J14*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K14*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L14*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M14*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N14*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O14*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P14*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q14*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"Short-term Financial Leases",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B15,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B15,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B15,Data!$A$5:$EK$5,0))))+5),MATCH($B15,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B15,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B15,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B15,Data!$A$5:$EK$5,0))))+5),MATCH($B15,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B15,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B15,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B15,Data!$A$5:$EK$5,0))))+5),MATCH($B15,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B15,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B15,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B15,Data!$A$5:$EK$5,0))))+5),MATCH($B15,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B15,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B15,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B15,Data!$A$5:$EK$5,0))))+5),MATCH($B15,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B15,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B15,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B15,Data!$A$5:$EK$5,0))))+5),MATCH($B15,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B15,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B15,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B15,Data!$A$5:$EK$5,0))))+5),MATCH($B15,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B15,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B15,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B15,Data!$A$5:$EK$5,0))))+5),MATCH($B15,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B15,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B15,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B15,Data!$A$5:$EK$5,0))))+5),MATCH($B15,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B15,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B15,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B15,Data!$A$5:$EK$5,0))))+5),MATCH($B15,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B15,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B15,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B15,Data!$A$5:$EK$5,0))))+5),MATCH($B15,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B15,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B15,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B15,Data!$A$5:$EK$5,0))))+5),MATCH($B15,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B15,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B15,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B15,Data!$A$5:$EK$5,0))))+5),MATCH($B15,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B15,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B15,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B15,Data!$A$5:$EK$5,0))))+5),MATCH($B15,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B15,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B15,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B15,Data!$A$5:$EK$5,0))))+5),MATCH($B15,Data!$A$5:$EK$5,0)))))","v":0},null,"Financial Leases",{"$f":"((C15*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D15*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E15*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F15*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G15*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H15*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I15*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J15*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K15*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L15*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M15*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N15*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O15*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P15*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q15*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"Other Current Liabilities",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B16,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B16,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B16,Data!$A$5:$EK$5,0))))+5),MATCH($B16,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B16,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B16,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B16,Data!$A$5:$EK$5,0))))+5),MATCH($B16,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B16,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B16,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B16,Data!$A$5:$EK$5,0))))+5),MATCH($B16,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B16,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B16,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B16,Data!$A$5:$EK$5,0))))+5),MATCH($B16,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B16,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B16,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B16,Data!$A$5:$EK$5,0))))+5),MATCH($B16,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B16,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B16,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B16,Data!$A$5:$EK$5,0))))+5),MATCH($B16,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B16,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B16,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B16,Data!$A$5:$EK$5,0))))+5),MATCH($B16,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B16,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B16,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B16,Data!$A$5:$EK$5,0))))+5),MATCH($B16,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B16,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B16,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B16,Data!$A$5:$EK$5,0))))+5),MATCH($B16,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B16,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B16,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B16,Data!$A$5:$EK$5,0))))+5),MATCH($B16,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B16,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B16,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B16,Data!$A$5:$EK$5,0))))+5),MATCH($B16,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B16,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B16,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B16,Data!$A$5:$EK$5,0))))+5),MATCH($B16,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B16,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B16,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B16,Data!$A$5:$EK$5,0))))+5),MATCH($B16,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B16,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B16,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B16,Data!$A$5:$EK$5,0))))+5),MATCH($B16,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B16,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B16,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B16,Data!$A$5:$EK$5,0))))+5),MATCH($B16,Data!$A$5:$EK$5,0)))))","v":0},null,"Other Current Liabilities",{"$f":"((C16*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D16*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E16*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F16*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G16*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H16*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I16*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J16*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K16*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L16*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M16*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N16*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O16*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P16*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q16*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"  Total Current Liabilities",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B17,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B17,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B17,Data!$A$5:$EK$5,0))))+5),MATCH($B17,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B17,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B17,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B17,Data!$A$5:$EK$5,0))))+5),MATCH($B17,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B17,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B17,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B17,Data!$A$5:$EK$5,0))))+5),MATCH($B17,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B17,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B17,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B17,Data!$A$5:$EK$5,0))))+5),MATCH($B17,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B17,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B17,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B17,Data!$A$5:$EK$5,0))))+5),MATCH($B17,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B17,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B17,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B17,Data!$A$5:$EK$5,0))))+5),MATCH($B17,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B17,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B17,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B17,Data!$A$5:$EK$5,0))))+5),MATCH($B17,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B17,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B17,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B17,Data!$A$5:$EK$5,0))))+5),MATCH($B17,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B17,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B17,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B17,Data!$A$5:$EK$5,0))))+5),MATCH($B17,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B17,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B17,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B17,Data!$A$5:$EK$5,0))))+5),MATCH($B17,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B17,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B17,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B17,Data!$A$5:$EK$5,0))))+5),MATCH($B17,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B17,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B17,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B17,Data!$A$5:$EK$5,0))))+5),MATCH($B17,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B17,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B17,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B17,Data!$A$5:$EK$5,0))))+5),MATCH($B17,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B17,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B17,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B17,Data!$A$5:$EK$5,0))))+5),MATCH($B17,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B17,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B17,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B17,Data!$A$5:$EK$5,0))))+5),MATCH($B17,Data!$A$5:$EK$5,0)))))","v":0},null,"  Total Current Liabilities",{"$f":"((C17*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D17*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E17*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F17*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G17*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H17*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I17*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J17*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K17*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L17*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M17*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N17*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O17*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P17*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q17*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"Long-term Debt (Loan)",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B18,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B18,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B18,Data!$A$5:$EK$5,0))))+5),MATCH($B18,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B18,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B18,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B18,Data!$A$5:$EK$5,0))))+5),MATCH($B18,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B18,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B18,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B18,Data!$A$5:$EK$5,0))))+5),MATCH($B18,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B18,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B18,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B18,Data!$A$5:$EK$5,0))))+5),MATCH($B18,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B18,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B18,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B18,Data!$A$5:$EK$5,0))))+5),MATCH($B18,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B18,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B18,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B18,Data!$A$5:$EK$5,0))))+5),MATCH($B18,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B18,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B18,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B18,Data!$A$5:$EK$5,0))))+5),MATCH($B18,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B18,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B18,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B18,Data!$A$5:$EK$5,0))))+5),MATCH($B18,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B18,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B18,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B18,Data!$A$5:$EK$5,0))))+5),MATCH($B18,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B18,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B18,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B18,Data!$A$5:$EK$5,0))))+5),MATCH($B18,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B18,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B18,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B18,Data!$A$5:$EK$5,0))))+5),MATCH($B18,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B18,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B18,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B18,Data!$A$5:$EK$5,0))))+5),MATCH($B18,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B18,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B18,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B18,Data!$A$5:$EK$5,0))))+5),MATCH($B18,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B18,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B18,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B18,Data!$A$5:$EK$5,0))))+5),MATCH($B18,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B18,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B18,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B18,Data!$A$5:$EK$5,0))))+5),MATCH($B18,Data!$A$5:$EK$5,0)))))","v":0},null,"Long-term Debt (Loan)",{"$f":"((C18*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D18*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E18*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F18*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G18*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H18*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I18*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J18*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K18*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L18*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M18*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N18*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O18*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P18*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q18*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"Long-term Financial Leases",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B19,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B19,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B19,Data!$A$5:$EK$5,0))))+5),MATCH($B19,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B19,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B19,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B19,Data!$A$5:$EK$5,0))))+5),MATCH($B19,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B19,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B19,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B19,Data!$A$5:$EK$5,0))))+5),MATCH($B19,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B19,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B19,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B19,Data!$A$5:$EK$5,0))))+5),MATCH($B19,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B19,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B19,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B19,Data!$A$5:$EK$5,0))))+5),MATCH($B19,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B19,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B19,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B19,Data!$A$5:$EK$5,0))))+5),MATCH($B19,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B19,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B19,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B19,Data!$A$5:$EK$5,0))))+5),MATCH($B19,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B19,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B19,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B19,Data!$A$5:$EK$5,0))))+5),MATCH($B19,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B19,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B19,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B19,Data!$A$5:$EK$5,0))))+5),MATCH($B19,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B19,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B19,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B19,Data!$A$5:$EK$5,0))))+5),MATCH($B19,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B19,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B19,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B19,Data!$A$5:$EK$5,0))))+5),MATCH($B19,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B19,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B19,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B19,Data!$A$5:$EK$5,0))))+5),MATCH($B19,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B19,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B19,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B19,Data!$A$5:$EK$5,0))))+5),MATCH($B19,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B19,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B19,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B19,Data!$A$5:$EK$5,0))))+5),MATCH($B19,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B19,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B19,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B19,Data!$A$5:$EK$5,0))))+5),MATCH($B19,Data!$A$5:$EK$5,0)))))","v":0},null,"Financial Leases",{"$f":"((C19*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D19*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E19*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F19*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G19*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H19*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I19*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J19*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K19*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L19*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M19*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N19*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O19*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P19*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q19*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"Other Long-term Liabilities",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B20,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B20,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B20,Data!$A$5:$EK$5,0))))+5),MATCH($B20,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B20,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B20,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B20,Data!$A$5:$EK$5,0))))+5),MATCH($B20,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B20,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B20,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B20,Data!$A$5:$EK$5,0))))+5),MATCH($B20,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B20,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B20,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B20,Data!$A$5:$EK$5,0))))+5),MATCH($B20,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B20,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B20,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B20,Data!$A$5:$EK$5,0))))+5),MATCH($B20,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B20,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B20,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B20,Data!$A$5:$EK$5,0))))+5),MATCH($B20,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B20,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B20,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B20,Data!$A$5:$EK$5,0))))+5),MATCH($B20,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B20,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B20,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B20,Data!$A$5:$EK$5,0))))+5),MATCH($B20,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B20,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B20,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B20,Data!$A$5:$EK$5,0))))+5),MATCH($B20,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B20,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B20,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B20,Data!$A$5:$EK$5,0))))+5),MATCH($B20,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B20,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B20,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B20,Data!$A$5:$EK$5,0))))+5),MATCH($B20,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B20,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B20,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B20,Data!$A$5:$EK$5,0))))+5),MATCH($B20,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B20,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B20,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B20,Data!$A$5:$EK$5,0))))+5),MATCH($B20,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B20,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B20,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B20,Data!$A$5:$EK$5,0))))+5),MATCH($B20,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B20,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B20,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B20,Data!$A$5:$EK$5,0))))+5),MATCH($B20,Data!$A$5:$EK$5,0)))))","v":0},null,"Other Long-term Liabilities",{"$f":"((C20*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D20*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E20*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F20*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G20*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H20*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I20*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J20*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K20*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L20*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M20*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N20*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O20*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P20*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q20*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"  Total Non-Current Liabilities",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B21,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B21,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B21,Data!$A$5:$EK$5,0))))+5),MATCH($B21,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B21,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B21,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B21,Data!$A$5:$EK$5,0))))+5),MATCH($B21,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B21,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B21,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B21,Data!$A$5:$EK$5,0))))+5),MATCH($B21,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B21,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B21,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B21,Data!$A$5:$EK$5,0))))+5),MATCH($B21,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B21,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B21,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B21,Data!$A$5:$EK$5,0))))+5),MATCH($B21,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B21,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B21,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B21,Data!$A$5:$EK$5,0))))+5),MATCH($B21,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B21,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B21,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B21,Data!$A$5:$EK$5,0))))+5),MATCH($B21,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B21,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B21,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B21,Data!$A$5:$EK$5,0))))+5),MATCH($B21,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B21,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B21,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B21,Data!$A$5:$EK$5,0))))+5),MATCH($B21,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B21,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B21,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B21,Data!$A$5:$EK$5,0))))+5),MATCH($B21,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B21,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B21,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B21,Data!$A$5:$EK$5,0))))+5),MATCH($B21,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B21,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B21,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B21,Data!$A$5:$EK$5,0))))+5),MATCH($B21,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B21,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B21,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B21,Data!$A$5:$EK$5,0))))+5),MATCH($B21,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B21,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B21,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B21,Data!$A$5:$EK$5,0))))+5),MATCH($B21,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B21,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B21,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B21,Data!$A$5:$EK$5,0))))+5),MATCH($B21,Data!$A$5:$EK$5,0)))))","v":0},null,"  Total Non-Current Liabilities",{"$f":"((C21*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D21*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E21*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F21*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G21*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H21*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I21*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J21*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K21*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L21*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M21*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N21*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O21*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P21*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q21*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"Liabilities Directly Associated with Assets Held for Sale",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B22,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B22,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B22,Data!$A$5:$EK$5,0))))+5),MATCH($B22,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B22,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B22,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B22,Data!$A$5:$EK$5,0))))+5),MATCH($B22,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B22,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B22,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B22,Data!$A$5:$EK$5,0))))+5),MATCH($B22,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B22,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B22,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B22,Data!$A$5:$EK$5,0))))+5),MATCH($B22,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B22,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B22,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B22,Data!$A$5:$EK$5,0))))+5),MATCH($B22,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B22,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B22,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B22,Data!$A$5:$EK$5,0))))+5),MATCH($B22,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B22,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B22,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B22,Data!$A$5:$EK$5,0))))+5),MATCH($B22,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B22,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B22,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B22,Data!$A$5:$EK$5,0))))+5),MATCH($B22,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B22,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B22,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B22,Data!$A$5:$EK$5,0))))+5),MATCH($B22,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B22,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B22,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B22,Data!$A$5:$EK$5,0))))+5),MATCH($B22,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B22,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B22,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B22,Data!$A$5:$EK$5,0))))+5),MATCH($B22,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B22,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B22,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B22,Data!$A$5:$EK$5,0))))+5),MATCH($B22,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B22,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B22,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B22,Data!$A$5:$EK$5,0))))+5),MATCH($B22,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B22,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B22,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B22,Data!$A$5:$EK$5,0))))+5),MATCH($B22,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B22,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B22,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B22,Data!$A$5:$EK$5,0))))+5),MATCH($B22,Data!$A$5:$EK$5,0)))))","v":0},null,"Liabilities Directly Associated with Assets Held for Sale",{"$f":"((C22*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D22*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E22*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F22*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G22*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H22*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I22*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J22*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K22*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L22*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M22*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N22*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O22*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P22*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q22*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"Total Liabilities",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B23,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B23,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B23,Data!$A$5:$EK$5,0))))+5),MATCH($B23,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B23,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B23,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B23,Data!$A$5:$EK$5,0))))+5),MATCH($B23,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B23,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B23,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B23,Data!$A$5:$EK$5,0))))+5),MATCH($B23,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B23,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B23,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B23,Data!$A$5:$EK$5,0))))+5),MATCH($B23,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B23,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B23,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B23,Data!$A$5:$EK$5,0))))+5),MATCH($B23,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B23,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B23,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B23,Data!$A$5:$EK$5,0))))+5),MATCH($B23,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B23,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B23,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B23,Data!$A$5:$EK$5,0))))+5),MATCH($B23,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B23,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B23,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B23,Data!$A$5:$EK$5,0))))+5),MATCH($B23,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B23,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B23,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B23,Data!$A$5:$EK$5,0))))+5),MATCH($B23,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B23,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B23,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B23,Data!$A$5:$EK$5,0))))+5),MATCH($B23,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B23,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B23,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B23,Data!$A$5:$EK$5,0))))+5),MATCH($B23,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B23,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B23,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B23,Data!$A$5:$EK$5,0))))+5),MATCH($B23,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B23,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B23,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B23,Data!$A$5:$EK$5,0))))+5),MATCH($B23,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B23,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B23,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B23,Data!$A$5:$EK$5,0))))+5),MATCH($B23,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B23,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B23,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B23,Data!$A$5:$EK$5,0))))+5),MATCH($B23,Data!$A$5:$EK$5,0)))))","v":0},null,"Total Liabilities",{"$f":"((C23*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D23*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E23*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F23*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G23*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H23*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I23*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J23*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K23*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L23*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M23*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N23*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O23*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P23*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q23*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"Retained Earnings",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B24,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B24,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B24,Data!$A$5:$EK$5,0))))+5),MATCH($B24,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B24,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B24,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B24,Data!$A$5:$EK$5,0))))+5),MATCH($B24,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B24,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B24,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B24,Data!$A$5:$EK$5,0))))+5),MATCH($B24,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B24,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B24,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B24,Data!$A$5:$EK$5,0))))+5),MATCH($B24,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B24,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B24,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B24,Data!$A$5:$EK$5,0))))+5),MATCH($B24,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B24,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B24,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B24,Data!$A$5:$EK$5,0))))+5),MATCH($B24,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B24,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B24,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B24,Data!$A$5:$EK$5,0))))+5),MATCH($B24,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B24,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B24,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B24,Data!$A$5:$EK$5,0))))+5),MATCH($B24,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B24,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B24,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B24,Data!$A$5:$EK$5,0))))+5),MATCH($B24,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B24,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B24,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B24,Data!$A$5:$EK$5,0))))+5),MATCH($B24,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B24,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B24,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B24,Data!$A$5:$EK$5,0))))+5),MATCH($B24,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B24,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B24,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B24,Data!$A$5:$EK$5,0))))+5),MATCH($B24,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B24,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B24,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B24,Data!$A$5:$EK$5,0))))+5),MATCH($B24,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B24,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B24,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B24,Data!$A$5:$EK$5,0))))+5),MATCH($B24,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B24,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B24,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B24,Data!$A$5:$EK$5,0))))+5),MATCH($B24,Data!$A$5:$EK$5,0)))))","v":0},null,"Retained Earnings"]
[null,"Other Equity",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B25,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B25,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B25,Data!$A$5:$EK$5,0))))+5),MATCH($B25,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B25,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B25,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B25,Data!$A$5:$EK$5,0))))+5),MATCH($B25,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B25,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B25,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B25,Data!$A$5:$EK$5,0))))+5),MATCH($B25,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B25,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B25,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B25,Data!$A$5:$EK$5,0))))+5),MATCH($B25,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B25,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B25,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B25,Data!$A$5:$EK$5,0))))+5),MATCH($B25,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B25,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B25,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B25,Data!$A$5:$EK$5,0))))+5),MATCH($B25,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B25,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B25,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B25,Data!$A$5:$EK$5,0))))+5),MATCH($B25,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B25,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B25,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B25,Data!$A$5:$EK$5,0))))+5),MATCH($B25,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B25,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B25,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B25,Data!$A$5:$EK$5,0))))+5),MATCH($B25,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B25,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B25,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B25,Data!$A$5:$EK$5,0))))+5),MATCH($B25,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B25,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B25,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B25,Data!$A$5:$EK$5,0))))+5),MATCH($B25,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B25,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B25,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B25,Data!$A$5:$EK$5,0))))+5),MATCH($B25,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B25,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B25,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B25,Data!$A$5:$EK$5,0))))+5),MATCH($B25,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B25,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B25,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B25,Data!$A$5:$EK$5,0))))+5),MATCH($B25,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B25,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B25,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B25,Data!$A$5:$EK$5,0))))+5),MATCH($B25,Data!$A$5:$EK$5,0)))))","v":0},null,"Other Equity",{"$f":"((C25*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D25*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E25*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F25*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G25*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H25*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I25*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J25*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K25*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L25*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M25*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N25*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O25*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P25*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q25*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"Total Equity",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B26,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B26,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B26,Data!$A$5:$EK$5,0))))+5),MATCH($B26,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B26,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B26,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B26,Data!$A$5:$EK$5,0))))+5),MATCH($B26,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B26,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B26,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B26,Data!$A$5:$EK$5,0))))+5),MATCH($B26,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B26,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B26,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B26,Data!$A$5:$EK$5,0))))+5),MATCH($B26,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B26,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B26,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B26,Data!$A$5:$EK$5,0))))+5),MATCH($B26,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B26,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B26,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B26,Data!$A$5:$EK$5,0))))+5),MATCH($B26,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B26,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B26,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B26,Data!$A$5:$EK$5,0))))+5),MATCH($B26,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B26,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B26,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B26,Data!$A$5:$EK$5,0))))+5),MATCH($B26,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B26,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B26,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B26,Data!$A$5:$EK$5,0))))+5),MATCH($B26,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B26,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B26,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B26,Data!$A$5:$EK$5,0))))+5),MATCH($B26,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B26,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B26,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B26,Data!$A$5:$EK$5,0))))+5),MATCH($B26,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B26,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B26,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B26,Data!$A$5:$EK$5,0))))+5),MATCH($B26,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B26,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B26,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B26,Data!$A$5:$EK$5,0))))+5),MATCH($B26,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B26,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B26,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B26,Data!$A$5:$EK$5,0))))+5),MATCH($B26,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B26,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B26,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B26,Data!$A$5:$EK$5,0))))+5),MATCH($B26,Data!$A$5:$EK$5,0)))))","v":0},null,"Total Equity",{"$f":"((C26*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D26*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E26*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F26*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G26*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H26*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I26*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J26*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K26*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L26*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M26*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N26*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O26*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P26*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q26*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"Total Liabilities And Equity",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B27,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B27,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B27,Data!$A$5:$EK$5,0))))+5),MATCH($B27,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B27,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B27,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B27,Data!$A$5:$EK$5,0))))+5),MATCH($B27,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B27,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B27,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B27,Data!$A$5:$EK$5,0))))+5),MATCH($B27,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B27,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B27,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B27,Data!$A$5:$EK$5,0))))+5),MATCH($B27,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B27,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B27,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B27,Data!$A$5:$EK$5,0))))+5),MATCH($B27,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B27,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B27,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B27,Data!$A$5:$EK$5,0))))+5),MATCH($B27,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B27,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B27,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B27,Data!$A$5:$EK$5,0))))+5),MATCH($B27,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B27,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B27,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B27,Data!$A$5:$EK$5,0))))+5),MATCH($B27,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B27,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B27,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B27,Data!$A$5:$EK$5,0))))+5),MATCH($B27,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B27,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B27,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B27,Data!$A$5:$EK$5,0))))+5),MATCH($B27,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B27,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B27,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B27,Data!$A$5:$EK$5,0))))+5),MATCH($B27,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B27,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B27,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B27,Data!$A$5:$EK$5,0))))+5),MATCH($B27,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B27,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B27,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B27,Data!$A$5:$EK$5,0))))+5),MATCH($B27,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B27,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B27,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B27,Data!$A$5:$EK$5,0))))+5),MATCH($B27,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B27,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B27,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B27,Data!$A$5:$EK$5,0))))+5),MATCH($B27,Data!$A$5:$EK$5,0)))))","v":0},null,"Total Liabilities And Equity",{"$f":"((C27*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D27*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E27*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F27*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G27*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H27*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I27*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J27*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K27*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L27*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M27*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N27*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O27*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P27*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q27*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"Revenue from Trading Activities",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B28,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B28,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B28,Data!$A$5:$EK$5,0))))+5),MATCH($B28,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B28,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B28,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B28,Data!$A$5:$EK$5,0))))+5),MATCH($B28,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B28,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B28,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B28,Data!$A$5:$EK$5,0))))+5),MATCH($B28,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B28,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B28,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B28,Data!$A$5:$EK$5,0))))+5),MATCH($B28,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B28,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B28,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B28,Data!$A$5:$EK$5,0))))+5),MATCH($B28,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B28,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B28,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B28,Data!$A$5:$EK$5,0))))+5),MATCH($B28,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B28,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B28,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B28,Data!$A$5:$EK$5,0))))+5),MATCH($B28,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B28,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B28,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B28,Data!$A$5:$EK$5,0))))+5),MATCH($B28,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B28,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B28,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B28,Data!$A$5:$EK$5,0))))+5),MATCH($B28,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B28,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B28,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B28,Data!$A$5:$EK$5,0))))+5),MATCH($B28,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B28,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B28,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B28,Data!$A$5:$EK$5,0))))+5),MATCH($B28,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B28,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B28,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B28,Data!$A$5:$EK$5,0))))+5),MATCH($B28,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B28,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B28,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B28,Data!$A$5:$EK$5,0))))+5),MATCH($B28,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B28,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B28,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B28,Data!$A$5:$EK$5,0))))+5),MATCH($B28,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B28,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B28,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B28,Data!$A$5:$EK$5,0))))+5),MATCH($B28,Data!$A$5:$EK$5,0)))))","v":0},null,"Revenue from Trading Activities",{"$f":"((C28*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D28*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E28*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F28*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G28*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H28*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I28*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J28*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K28*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L28*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M28*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N28*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O28*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P28*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q28*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"Government Grants Received",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B29,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B29,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B29,Data!$A$5:$EK$5,0))))+5),MATCH($B29,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B29,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B29,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B29,Data!$A$5:$EK$5,0))))+5),MATCH($B29,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B29,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B29,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B29,Data!$A$5:$EK$5,0))))+5),MATCH($B29,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B29,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B29,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B29,Data!$A$5:$EK$5,0))))+5),MATCH($B29,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B29,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B29,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B29,Data!$A$5:$EK$5,0))))+5),MATCH($B29,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B29,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B29,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B29,Data!$A$5:$EK$5,0))))+5),MATCH($B29,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B29,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B29,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B29,Data!$A$5:$EK$5,0))))+5),MATCH($B29,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B29,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B29,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B29,Data!$A$5:$EK$5,0))))+5),MATCH($B29,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B29,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B29,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B29,Data!$A$5:$EK$5,0))))+5),MATCH($B29,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B29,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B29,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B29,Data!$A$5:$EK$5,0))))+5),MATCH($B29,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B29,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B29,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B29,Data!$A$5:$EK$5,0))))+5),MATCH($B29,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B29,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B29,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B29,Data!$A$5:$EK$5,0))))+5),MATCH($B29,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B29,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B29,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B29,Data!$A$5:$EK$5,0))))+5),MATCH($B29,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B29,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B29,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B29,Data!$A$5:$EK$5,0))))+5),MATCH($B29,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B29,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B29,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B29,Data!$A$5:$EK$5,0))))+5),MATCH($B29,Data!$A$5:$EK$5,0)))))","v":0},null,"Government Grants Received",{"$f":"((C29*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D29*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E29*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F29*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G29*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H29*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I29*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J29*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K29*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L29*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M29*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N29*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O29*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P29*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q29*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"Cost Of Goods Sold",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B30,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B30,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B30,Data!$A$5:$EK$5,0))))+5),MATCH($B30,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B30,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B30,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B30,Data!$A$5:$EK$5,0))))+5),MATCH($B30,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B30,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B30,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B30,Data!$A$5:$EK$5,0))))+5),MATCH($B30,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B30,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B30,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B30,Data!$A$5:$EK$5,0))))+5),MATCH($B30,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B30,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B30,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B30,Data!$A$5:$EK$5,0))))+5),MATCH($B30,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B30,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B30,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B30,Data!$A$5:$EK$5,0))))+5),MATCH($B30,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B30,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B30,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B30,Data!$A$5:$EK$5,0))))+5),MATCH($B30,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B30,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B30,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B30,Data!$A$5:$EK$5,0))))+5),MATCH($B30,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B30,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B30,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B30,Data!$A$5:$EK$5,0))))+5),MATCH($B30,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B30,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B30,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B30,Data!$A$5:$EK$5,0))))+5),MATCH($B30,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B30,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B30,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B30,Data!$A$5:$EK$5,0))))+5),MATCH($B30,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B30,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B30,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B30,Data!$A$5:$EK$5,0))))+5),MATCH($B30,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B30,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B30,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B30,Data!$A$5:$EK$5,0))))+5),MATCH($B30,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B30,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B30,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B30,Data!$A$5:$EK$5,0))))+5),MATCH($B30,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B30,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B30,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B30,Data!$A$5:$EK$5,0))))+5),MATCH($B30,Data!$A$5:$EK$5,0)))))","v":0},null,"Cost Of Goods Sold",{"$f":"((C30*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D30*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E30*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F30*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G30*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H30*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I30*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J30*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K30*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L30*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M30*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N30*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O30*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P30*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q30*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"  Gross Profit",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B31,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B31,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B31,Data!$A$5:$EK$5,0))))+5),MATCH($B31,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B31,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B31,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B31,Data!$A$5:$EK$5,0))))+5),MATCH($B31,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B31,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B31,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B31,Data!$A$5:$EK$5,0))))+5),MATCH($B31,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B31,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B31,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B31,Data!$A$5:$EK$5,0))))+5),MATCH($B31,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B31,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B31,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B31,Data!$A$5:$EK$5,0))))+5),MATCH($B31,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B31,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B31,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B31,Data!$A$5:$EK$5,0))))+5),MATCH($B31,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B31,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B31,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B31,Data!$A$5:$EK$5,0))))+5),MATCH($B31,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B31,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B31,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B31,Data!$A$5:$EK$5,0))))+5),MATCH($B31,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B31,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B31,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B31,Data!$A$5:$EK$5,0))))+5),MATCH($B31,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B31,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B31,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B31,Data!$A$5:$EK$5,0))))+5),MATCH($B31,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B31,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B31,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B31,Data!$A$5:$EK$5,0))))+5),MATCH($B31,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B31,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B31,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B31,Data!$A$5:$EK$5,0))))+5),MATCH($B31,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B31,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B31,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B31,Data!$A$5:$EK$5,0))))+5),MATCH($B31,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B31,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B31,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B31,Data!$A$5:$EK$5,0))))+5),MATCH($B31,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B31,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B31,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B31,Data!$A$5:$EK$5,0))))+5),MATCH($B31,Data!$A$5:$EK$5,0)))))","v":0},null,"  Gross Profit",{"$f":"((C31*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D31*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E31*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F31*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G31*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H31*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I31*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J31*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K31*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L31*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M31*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N31*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O31*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P31*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q31*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"Other Operating Income",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B32,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B32,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B32,Data!$A$5:$EK$5,0))))+5),MATCH($B32,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B32,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B32,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B32,Data!$A$5:$EK$5,0))))+5),MATCH($B32,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B32,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B32,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B32,Data!$A$5:$EK$5,0))))+5),MATCH($B32,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B32,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B32,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B32,Data!$A$5:$EK$5,0))))+5),MATCH($B32,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B32,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B32,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B32,Data!$A$5:$EK$5,0))))+5),MATCH($B32,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B32,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B32,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B32,Data!$A$5:$EK$5,0))))+5),MATCH($B32,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B32,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B32,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B32,Data!$A$5:$EK$5,0))))+5),MATCH($B32,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B32,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B32,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B32,Data!$A$5:$EK$5,0))))+5),MATCH($B32,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B32,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B32,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B32,Data!$A$5:$EK$5,0))))+5),MATCH($B32,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B32,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B32,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B32,Data!$A$5:$EK$5,0))))+5),MATCH($B32,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B32,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B32,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B32,Data!$A$5:$EK$5,0))))+5),MATCH($B32,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B32,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B32,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B32,Data!$A$5:$EK$5,0))))+5),MATCH($B32,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B32,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B32,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B32,Data!$A$5:$EK$5,0))))+5),MATCH($B32,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B32,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B32,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B32,Data!$A$5:$EK$5,0))))+5),MATCH($B32,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B32,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B32,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B32,Data!$A$5:$EK$5,0))))+5),MATCH($B32,Data!$A$5:$EK$5,0)))))","v":0},null,"Other Operating Income",{"$f":"((C32*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D32*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E32*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F32*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G32*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H32*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I32*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J32*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K32*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L32*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M32*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N32*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O32*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P32*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q32*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"Other Operating Expenses",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B33,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B33,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B33,Data!$A$5:$EK$5,0))))+5),MATCH($B33,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B33,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B33,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B33,Data!$A$5:$EK$5,0))))+5),MATCH($B33,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B33,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B33,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B33,Data!$A$5:$EK$5,0))))+5),MATCH($B33,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B33,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B33,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B33,Data!$A$5:$EK$5,0))))+5),MATCH($B33,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B33,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B33,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B33,Data!$A$5:$EK$5,0))))+5),MATCH($B33,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B33,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B33,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B33,Data!$A$5:$EK$5,0))))+5),MATCH($B33,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B33,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B33,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B33,Data!$A$5:$EK$5,0))))+5),MATCH($B33,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B33,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B33,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B33,Data!$A$5:$EK$5,0))))+5),MATCH($B33,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B33,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B33,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B33,Data!$A$5:$EK$5,0))))+5),MATCH($B33,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B33,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B33,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B33,Data!$A$5:$EK$5,0))))+5),MATCH($B33,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B33,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B33,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B33,Data!$A$5:$EK$5,0))))+5),MATCH($B33,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B33,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B33,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B33,Data!$A$5:$EK$5,0))))+5),MATCH($B33,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B33,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B33,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B33,Data!$A$5:$EK$5,0))))+5),MATCH($B33,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B33,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B33,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B33,Data!$A$5:$EK$5,0))))+5),MATCH($B33,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B33,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B33,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B33,Data!$A$5:$EK$5,0))))+5),MATCH($B33,Data!$A$5:$EK$5,0)))))","v":0},null,"Other Operating Expenses",{"$f":"((C33*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D33*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E33*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F33*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G33*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H33*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I33*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J33*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K33*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L33*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M33*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N33*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O33*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P33*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q33*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"  Operating Profit (EBIT)",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B34,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B34,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B34,Data!$A$5:$EK$5,0))))+5),MATCH($B34,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B34,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B34,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B34,Data!$A$5:$EK$5,0))))+5),MATCH($B34,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B34,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B34,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B34,Data!$A$5:$EK$5,0))))+5),MATCH($B34,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B34,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B34,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B34,Data!$A$5:$EK$5,0))))+5),MATCH($B34,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B34,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B34,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B34,Data!$A$5:$EK$5,0))))+5),MATCH($B34,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B34,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B34,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B34,Data!$A$5:$EK$5,0))))+5),MATCH($B34,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B34,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B34,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B34,Data!$A$5:$EK$5,0))))+5),MATCH($B34,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B34,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B34,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B34,Data!$A$5:$EK$5,0))))+5),MATCH($B34,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B34,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B34,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B34,Data!$A$5:$EK$5,0))))+5),MATCH($B34,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B34,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B34,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B34,Data!$A$5:$EK$5,0))))+5),MATCH($B34,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B34,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B34,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B34,Data!$A$5:$EK$5,0))))+5),MATCH($B34,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B34,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B34,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B34,Data!$A$5:$EK$5,0))))+5),MATCH($B34,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B34,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B34,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B34,Data!$A$5:$EK$5,0))))+5),MATCH($B34,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B34,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B34,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B34,Data!$A$5:$EK$5,0))))+5),MATCH($B34,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B34,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B34,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B34,Data!$A$5:$EK$5,0))))+5),MATCH($B34,Data!$A$5:$EK$5,0)))))","v":0},null,"  Operating Profit (EBIT)",{"$f":"((C34*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D34*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E34*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F34*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G34*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H34*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I34*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J34*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K34*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L34*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M34*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N34*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O34*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P34*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q34*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"Finance Costs",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B35,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B35,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B35,Data!$A$5:$EK$5,0))))+5),MATCH($B35,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B35,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B35,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B35,Data!$A$5:$EK$5,0))))+5),MATCH($B35,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B35,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B35,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B35,Data!$A$5:$EK$5,0))))+5),MATCH($B35,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B35,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B35,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B35,Data!$A$5:$EK$5,0))))+5),MATCH($B35,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B35,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B35,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B35,Data!$A$5:$EK$5,0))))+5),MATCH($B35,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B35,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B35,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B35,Data!$A$5:$EK$5,0))))+5),MATCH($B35,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B35,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B35,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B35,Data!$A$5:$EK$5,0))))+5),MATCH($B35,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B35,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B35,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B35,Data!$A$5:$EK$5,0))))+5),MATCH($B35,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B35,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B35,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B35,Data!$A$5:$EK$5,0))))+5),MATCH($B35,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B35,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B35,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B35,Data!$A$5:$EK$5,0))))+5),MATCH($B35,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B35,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B35,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B35,Data!$A$5:$EK$5,0))))+5),MATCH($B35,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B35,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B35,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B35,Data!$A$5:$EK$5,0))))+5),MATCH($B35,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B35,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B35,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B35,Data!$A$5:$EK$5,0))))+5),MATCH($B35,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B35,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B35,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B35,Data!$A$5:$EK$5,0))))+5),MATCH($B35,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B35,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B35,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B35,Data!$A$5:$EK$5,0))))+5),MATCH($B35,Data!$A$5:$EK$5,0)))))","v":0},null,"Finance Costs",{"$f":"((C35*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D35*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E35*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F35*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G35*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H35*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I35*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J35*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K35*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L35*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M35*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N35*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O35*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P35*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q35*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"Finance Income",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B36,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B36,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B36,Data!$A$5:$EK$5,0))))+5),MATCH($B36,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B36,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B36,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B36,Data!$A$5:$EK$5,0))))+5),MATCH($B36,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B36,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B36,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B36,Data!$A$5:$EK$5,0))))+5),MATCH($B36,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B36,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B36,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B36,Data!$A$5:$EK$5,0))))+5),MATCH($B36,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B36,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B36,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B36,Data!$A$5:$EK$5,0))))+5),MATCH($B36,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B36,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B36,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B36,Data!$A$5:$EK$5,0))))+5),MATCH($B36,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B36,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B36,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B36,Data!$A$5:$EK$5,0))))+5),MATCH($B36,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B36,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B36,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B36,Data!$A$5:$EK$5,0))))+5),MATCH($B36,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B36,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B36,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B36,Data!$A$5:$EK$5,0))))+5),MATCH($B36,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B36,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B36,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B36,Data!$A$5:$EK$5,0))))+5),MATCH($B36,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B36,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B36,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B36,Data!$A$5:$EK$5,0))))+5),MATCH($B36,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B36,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B36,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B36,Data!$A$5:$EK$5,0))))+5),MATCH($B36,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B36,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B36,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B36,Data!$A$5:$EK$5,0))))+5),MATCH($B36,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B36,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B36,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B36,Data!$A$5:$EK$5,0))))+5),MATCH($B36,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B36,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B36,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B36,Data!$A$5:$EK$5,0))))+5),MATCH($B36,Data!$A$5:$EK$5,0)))))","v":0},null,"Finance Income",{"$f":"((C36*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D36*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E36*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F36*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G36*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H36*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I36*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J36*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K36*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L36*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M36*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N36*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O36*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P36*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q36*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"Other Non-operating Net Gain/Loss",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B37,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B37,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B37,Data!$A$5:$EK$5,0))))+5),MATCH($B37,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B37,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B37,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B37,Data!$A$5:$EK$5,0))))+5),MATCH($B37,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B37,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B37,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B37,Data!$A$5:$EK$5,0))))+5),MATCH($B37,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B37,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B37,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B37,Data!$A$5:$EK$5,0))))+5),MATCH($B37,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B37,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B37,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B37,Data!$A$5:$EK$5,0))))+5),MATCH($B37,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B37,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B37,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B37,Data!$A$5:$EK$5,0))))+5),MATCH($B37,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B37,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B37,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B37,Data!$A$5:$EK$5,0))))+5),MATCH($B37,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B37,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B37,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B37,Data!$A$5:$EK$5,0))))+5),MATCH($B37,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B37,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B37,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B37,Data!$A$5:$EK$5,0))))+5),MATCH($B37,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B37,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B37,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B37,Data!$A$5:$EK$5,0))))+5),MATCH($B37,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B37,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B37,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B37,Data!$A$5:$EK$5,0))))+5),MATCH($B37,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B37,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B37,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B37,Data!$A$5:$EK$5,0))))+5),MATCH($B37,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B37,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B37,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B37,Data!$A$5:$EK$5,0))))+5),MATCH($B37,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B37,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B37,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B37,Data!$A$5:$EK$5,0))))+5),MATCH($B37,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B37,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B37,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B37,Data!$A$5:$EK$5,0))))+5),MATCH($B37,Data!$A$5:$EK$5,0)))))","v":0},null,"Other Non-operating Net Gain/Loss",{"$f":"((C37*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D37*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E37*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F37*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G37*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H37*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I37*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J37*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K37*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L37*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M37*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N37*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O37*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P37*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q37*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"Net Profit Before Tax",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B38,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B38,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B38,Data!$A$5:$EK$5,0))))+5),MATCH($B38,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B38,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B38,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B38,Data!$A$5:$EK$5,0))))+5),MATCH($B38,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B38,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B38,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B38,Data!$A$5:$EK$5,0))))+5),MATCH($B38,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B38,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B38,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B38,Data!$A$5:$EK$5,0))))+5),MATCH($B38,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B38,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B38,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B38,Data!$A$5:$EK$5,0))))+5),MATCH($B38,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B38,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B38,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B38,Data!$A$5:$EK$5,0))))+5),MATCH($B38,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B38,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B38,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B38,Data!$A$5:$EK$5,0))))+5),MATCH($B38,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B38,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B38,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B38,Data!$A$5:$EK$5,0))))+5),MATCH($B38,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B38,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B38,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B38,Data!$A$5:$EK$5,0))))+5),MATCH($B38,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B38,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B38,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B38,Data!$A$5:$EK$5,0))))+5),MATCH($B38,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B38,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B38,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B38,Data!$A$5:$EK$5,0))))+5),MATCH($B38,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B38,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B38,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B38,Data!$A$5:$EK$5,0))))+5),MATCH($B38,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B38,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B38,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B38,Data!$A$5:$EK$5,0))))+5),MATCH($B38,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B38,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B38,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B38,Data!$A$5:$EK$5,0))))+5),MATCH($B38,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B38,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B38,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B38,Data!$A$5:$EK$5,0))))+5),MATCH($B38,Data!$A$5:$EK$5,0)))))","v":0},null,"Net Profit Before Tax",{"$f":"((C38*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D38*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E38*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F38*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G38*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H38*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I38*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J38*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K38*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L38*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M38*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N38*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O38*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P38*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q38*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"Income Tax Expense",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B39,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B39,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B39,Data!$A$5:$EK$5,0))))+5),MATCH($B39,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B39,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B39,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B39,Data!$A$5:$EK$5,0))))+5),MATCH($B39,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B39,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B39,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B39,Data!$A$5:$EK$5,0))))+5),MATCH($B39,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B39,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B39,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B39,Data!$A$5:$EK$5,0))))+5),MATCH($B39,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B39,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B39,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B39,Data!$A$5:$EK$5,0))))+5),MATCH($B39,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B39,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B39,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B39,Data!$A$5:$EK$5,0))))+5),MATCH($B39,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B39,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B39,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B39,Data!$A$5:$EK$5,0))))+5),MATCH($B39,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B39,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B39,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B39,Data!$A$5:$EK$5,0))))+5),MATCH($B39,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B39,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B39,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B39,Data!$A$5:$EK$5,0))))+5),MATCH($B39,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B39,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B39,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B39,Data!$A$5:$EK$5,0))))+5),MATCH($B39,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B39,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B39,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B39,Data!$A$5:$EK$5,0))))+5),MATCH($B39,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B39,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B39,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B39,Data!$A$5:$EK$5,0))))+5),MATCH($B39,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B39,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B39,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B39,Data!$A$5:$EK$5,0))))+5),MATCH($B39,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B39,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B39,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B39,Data!$A$5:$EK$5,0))))+5),MATCH($B39,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B39,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B39,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B39,Data!$A$5:$EK$5,0))))+5),MATCH($B39,Data!$A$5:$EK$5,0)))))","v":0},null,"Income Tax Expense",{"$f":"((C39*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D39*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E39*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F39*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G39*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H39*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I39*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J39*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K39*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L39*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M39*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N39*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O39*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P39*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q39*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"Gain/Loss from Discontinued Operations",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B40,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B40,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B40,Data!$A$5:$EK$5,0))))+5),MATCH($B40,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B40,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B40,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B40,Data!$A$5:$EK$5,0))))+5),MATCH($B40,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B40,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B40,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B40,Data!$A$5:$EK$5,0))))+5),MATCH($B40,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B40,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B40,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B40,Data!$A$5:$EK$5,0))))+5),MATCH($B40,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B40,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B40,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B40,Data!$A$5:$EK$5,0))))+5),MATCH($B40,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B40,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B40,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B40,Data!$A$5:$EK$5,0))))+5),MATCH($B40,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B40,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B40,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B40,Data!$A$5:$EK$5,0))))+5),MATCH($B40,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B40,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B40,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B40,Data!$A$5:$EK$5,0))))+5),MATCH($B40,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B40,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B40,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B40,Data!$A$5:$EK$5,0))))+5),MATCH($B40,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B40,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B40,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B40,Data!$A$5:$EK$5,0))))+5),MATCH($B40,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B40,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B40,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B40,Data!$A$5:$EK$5,0))))+5),MATCH($B40,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B40,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B40,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B40,Data!$A$5:$EK$5,0))))+5),MATCH($B40,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B40,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B40,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B40,Data!$A$5:$EK$5,0))))+5),MATCH($B40,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B40,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B40,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B40,Data!$A$5:$EK$5,0))))+5),MATCH($B40,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B40,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B40,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B40,Data!$A$5:$EK$5,0))))+5),MATCH($B40,Data!$A$5:$EK$5,0)))))","v":0},null,"Gain/Loss from Discontinued Operations",{"$f":"((C40*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D40*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E40*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F40*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G40*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H40*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I40*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J40*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K40*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L40*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M40*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N40*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O40*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P40*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q40*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"Net Profit",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B41,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B41,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B41,Data!$A$5:$EK$5,0))))+5),MATCH($B41,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B41,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B41,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B41,Data!$A$5:$EK$5,0))))+5),MATCH($B41,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B41,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B41,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B41,Data!$A$5:$EK$5,0))))+5),MATCH($B41,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B41,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B41,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B41,Data!$A$5:$EK$5,0))))+5),MATCH($B41,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B41,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B41,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B41,Data!$A$5:$EK$5,0))))+5),MATCH($B41,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B41,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B41,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B41,Data!$A$5:$EK$5,0))))+5),MATCH($B41,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B41,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B41,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B41,Data!$A$5:$EK$5,0))))+5),MATCH($B41,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B41,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B41,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B41,Data!$A$5:$EK$5,0))))+5),MATCH($B41,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B41,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B41,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B41,Data!$A$5:$EK$5,0))))+5),MATCH($B41,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B41,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B41,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B41,Data!$A$5:$EK$5,0))))+5),MATCH($B41,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B41,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B41,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B41,Data!$A$5:$EK$5,0))))+5),MATCH($B41,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B41,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B41,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B41,Data!$A$5:$EK$5,0))))+5),MATCH($B41,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B41,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B41,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B41,Data!$A$5:$EK$5,0))))+5),MATCH($B41,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B41,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B41,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B41,Data!$A$5:$EK$5,0))))+5),MATCH($B41,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B41,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B41,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B41,Data!$A$5:$EK$5,0))))+5),MATCH($B41,Data!$A$5:$EK$5,0)))))","v":0},null,"Net Profit",{"$f":"((C41*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D41*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E41*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F41*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G41*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H41*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I41*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J41*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K41*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L41*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M41*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N41*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O41*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P41*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q41*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"Dividends",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B42,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B42,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B42,Data!$A$5:$EK$5,0))))+5),MATCH($B42,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B42,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B42,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B42,Data!$A$5:$EK$5,0))))+5),MATCH($B42,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B42,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B42,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B42,Data!$A$5:$EK$5,0))))+5),MATCH($B42,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B42,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B42,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B42,Data!$A$5:$EK$5,0))))+5),MATCH($B42,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B42,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B42,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B42,Data!$A$5:$EK$5,0))))+5),MATCH($B42,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B42,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B42,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B42,Data!$A$5:$EK$5,0))))+5),MATCH($B42,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B42,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B42,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B42,Data!$A$5:$EK$5,0))))+5),MATCH($B42,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B42,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B42,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B42,Data!$A$5:$EK$5,0))))+5),MATCH($B42,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B42,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B42,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B42,Data!$A$5:$EK$5,0))))+5),MATCH($B42,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B42,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B42,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B42,Data!$A$5:$EK$5,0))))+5),MATCH($B42,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B42,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B42,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B42,Data!$A$5:$EK$5,0))))+5),MATCH($B42,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B42,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B42,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B42,Data!$A$5:$EK$5,0))))+5),MATCH($B42,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B42,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B42,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B42,Data!$A$5:$EK$5,0))))+5),MATCH($B42,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B42,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B42,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B42,Data!$A$5:$EK$5,0))))+5),MATCH($B42,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B42,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B42,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B42,Data!$A$5:$EK$5,0))))+5),MATCH($B42,Data!$A$5:$EK$5,0)))))","v":0},null,"Dividends",{"$f":"((C42*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D42*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E42*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F42*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G42*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H42*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I42*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J42*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K42*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L42*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M42*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N42*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O42*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P42*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q42*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"Retained Earnings for the year",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B43,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B43,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B43,Data!$A$5:$EK$5,0))))+5),MATCH($B43,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B43,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B43,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B43,Data!$A$5:$EK$5,0))))+5),MATCH($B43,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B43,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B43,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B43,Data!$A$5:$EK$5,0))))+5),MATCH($B43,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B43,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B43,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B43,Data!$A$5:$EK$5,0))))+5),MATCH($B43,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B43,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B43,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B43,Data!$A$5:$EK$5,0))))+5),MATCH($B43,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B43,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B43,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B43,Data!$A$5:$EK$5,0))))+5),MATCH($B43,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B43,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B43,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B43,Data!$A$5:$EK$5,0))))+5),MATCH($B43,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B43,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B43,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B43,Data!$A$5:$EK$5,0))))+5),MATCH($B43,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B43,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B43,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B43,Data!$A$5:$EK$5,0))))+5),MATCH($B43,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B43,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B43,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B43,Data!$A$5:$EK$5,0))))+5),MATCH($B43,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B43,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B43,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B43,Data!$A$5:$EK$5,0))))+5),MATCH($B43,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B43,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B43,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B43,Data!$A$5:$EK$5,0))))+5),MATCH($B43,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B43,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B43,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B43,Data!$A$5:$EK$5,0))))+5),MATCH($B43,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B43,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B43,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B43,Data!$A$5:$EK$5,0))))+5),MATCH($B43,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B43,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B43,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B43,Data!$A$5:$EK$5,0))))+5),MATCH($B43,Data!$A$5:$EK$5,0)))))","v":0},null,"Retained Earnings for the year",{"$f":"((C43*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D43*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E43*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F43*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G43*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H43*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I43*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J43*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K43*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L43*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M43*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N43*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O43*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P43*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q43*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"Depreciation & Amortization",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B44,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B44,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B44,Data!$A$5:$EK$5,0))))+5),MATCH($B44,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B44,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B44,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B44,Data!$A$5:$EK$5,0))))+5),MATCH($B44,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B44,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B44,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B44,Data!$A$5:$EK$5,0))))+5),MATCH($B44,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B44,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B44,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B44,Data!$A$5:$EK$5,0))))+5),MATCH($B44,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B44,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B44,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B44,Data!$A$5:$EK$5,0))))+5),MATCH($B44,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B44,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B44,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B44,Data!$A$5:$EK$5,0))))+5),MATCH($B44,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B44,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B44,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B44,Data!$A$5:$EK$5,0))))+5),MATCH($B44,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B44,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B44,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B44,Data!$A$5:$EK$5,0))))+5),MATCH($B44,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B44,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B44,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B44,Data!$A$5:$EK$5,0))))+5),MATCH($B44,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B44,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B44,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B44,Data!$A$5:$EK$5,0))))+5),MATCH($B44,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B44,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B44,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B44,Data!$A$5:$EK$5,0))))+5),MATCH($B44,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B44,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B44,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B44,Data!$A$5:$EK$5,0))))+5),MATCH($B44,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B44,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B44,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B44,Data!$A$5:$EK$5,0))))+5),MATCH($B44,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B44,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B44,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B44,Data!$A$5:$EK$5,0))))+5),MATCH($B44,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B44,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B44,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B44,Data!$A$5:$EK$5,0))))+5),MATCH($B44,Data!$A$5:$EK$5,0)))))","v":0},null,"Depreciation & Amortization",{"$f":"((C44*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D44*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E44*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F44*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G44*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H44*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I44*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J44*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K44*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L44*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M44*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N44*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O44*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P44*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q44*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"EBITDA",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B45,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B45,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B45,Data!$A$5:$EK$5,0))))+5),MATCH($B45,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B45,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B45,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B45,Data!$A$5:$EK$5,0))))+5),MATCH($B45,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B45,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B45,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B45,Data!$A$5:$EK$5,0))))+5),MATCH($B45,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B45,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B45,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B45,Data!$A$5:$EK$5,0))))+5),MATCH($B45,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B45,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B45,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B45,Data!$A$5:$EK$5,0))))+5),MATCH($B45,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B45,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B45,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B45,Data!$A$5:$EK$5,0))))+5),MATCH($B45,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B45,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B45,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B45,Data!$A$5:$EK$5,0))))+5),MATCH($B45,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B45,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B45,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B45,Data!$A$5:$EK$5,0))))+5),MATCH($B45,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B45,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B45,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B45,Data!$A$5:$EK$5,0))))+5),MATCH($B45,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B45,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B45,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B45,Data!$A$5:$EK$5,0))))+5),MATCH($B45,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B45,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B45,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B45,Data!$A$5:$EK$5,0))))+5),MATCH($B45,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B45,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B45,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B45,Data!$A$5:$EK$5,0))))+5),MATCH($B45,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B45,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B45,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B45,Data!$A$5:$EK$5,0))))+5),MATCH($B45,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B45,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B45,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B45,Data!$A$5:$EK$5,0))))+5),MATCH($B45,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B45,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B45,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B45,Data!$A$5:$EK$5,0))))+5),MATCH($B45,Data!$A$5:$EK$5,0)))))","v":0},null,"EBITDA",{"$f":"((C45*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D45*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E45*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F45*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G45*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H45*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I45*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J45*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K45*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L45*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M45*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N45*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O45*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P45*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q45*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"Total Revenue",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B46,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B46,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B46,Data!$A$5:$EK$5,0))))+5),MATCH($B46,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B46,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B46,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B46,Data!$A$5:$EK$5,0))))+5),MATCH($B46,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B46,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B46,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B46,Data!$A$5:$EK$5,0))))+5),MATCH($B46,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B46,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B46,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B46,Data!$A$5:$EK$5,0))))+5),MATCH($B46,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B46,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B46,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B46,Data!$A$5:$EK$5,0))))+5),MATCH($B46,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B46,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B46,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B46,Data!$A$5:$EK$5,0))))+5),MATCH($B46,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B46,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B46,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B46,Data!$A$5:$EK$5,0))))+5),MATCH($B46,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B46,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B46,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B46,Data!$A$5:$EK$5,0))))+5),MATCH($B46,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B46,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B46,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B46,Data!$A$5:$EK$5,0))))+5),MATCH($B46,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B46,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B46,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B46,Data!$A$5:$EK$5,0))))+5),MATCH($B46,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B46,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B46,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B46,Data!$A$5:$EK$5,0))))+5),MATCH($B46,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B46,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B46,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B46,Data!$A$5:$EK$5,0))))+5),MATCH($B46,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B46,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B46,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B46,Data!$A$5:$EK$5,0))))+5),MATCH($B46,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B46,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B46,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B46,Data!$A$5:$EK$5,0))))+5),MATCH($B46,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B46,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B46,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B46,Data!$A$5:$EK$5,0))))+5),MATCH($B46,Data!$A$5:$EK$5,0)))))","v":0},null,"Total Revenue",{"$f":"((C46*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D46*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E46*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F46*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G46*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H46*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I46*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J46*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K46*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L46*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M46*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N46*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O46*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P46*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q46*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"Guaranteed Debt (Outstanding Stock)",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B47,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B47,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B47,Data!$A$5:$EK$5,0))))+5),MATCH($B47,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B47,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B47,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B47,Data!$A$5:$EK$5,0))))+5),MATCH($B47,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B47,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B47,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B47,Data!$A$5:$EK$5,0))))+5),MATCH($B47,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B47,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B47,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B47,Data!$A$5:$EK$5,0))))+5),MATCH($B47,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B47,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B47,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B47,Data!$A$5:$EK$5,0))))+5),MATCH($B47,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B47,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B47,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B47,Data!$A$5:$EK$5,0))))+5),MATCH($B47,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B47,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B47,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B47,Data!$A$5:$EK$5,0))))+5),MATCH($B47,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B47,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B47,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B47,Data!$A$5:$EK$5,0))))+5),MATCH($B47,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B47,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B47,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B47,Data!$A$5:$EK$5,0))))+5),MATCH($B47,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B47,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B47,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B47,Data!$A$5:$EK$5,0))))+5),MATCH($B47,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B47,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B47,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B47,Data!$A$5:$EK$5,0))))+5),MATCH($B47,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B47,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B47,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B47,Data!$A$5:$EK$5,0))))+5),MATCH($B47,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B47,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B47,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B47,Data!$A$5:$EK$5,0))))+5),MATCH($B47,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B47,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B47,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B47,Data!$A$5:$EK$5,0))))+5),MATCH($B47,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B47,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B47,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B47,Data!$A$5:$EK$5,0))))+5),MATCH($B47,Data!$A$5:$EK$5,0)))))","v":0},null,"Guaranteed Debt (Outstanding Stock)",{"$f":"((C47*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D47*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E47*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F47*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G47*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H47*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I47*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J47*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K47*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L47*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M47*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N47*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O47*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P47*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q47*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"Guaranteed Debt (Repayments)",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B48,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B48,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B48,Data!$A$5:$EK$5,0))))+5),MATCH($B48,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B48,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B48,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B48,Data!$A$5:$EK$5,0))))+5),MATCH($B48,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B48,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B48,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B48,Data!$A$5:$EK$5,0))))+5),MATCH($B48,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B48,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B48,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B48,Data!$A$5:$EK$5,0))))+5),MATCH($B48,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B48,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B48,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B48,Data!$A$5:$EK$5,0))))+5),MATCH($B48,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B48,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B48,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B48,Data!$A$5:$EK$5,0))))+5),MATCH($B48,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B48,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B48,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B48,Data!$A$5:$EK$5,0))))+5),MATCH($B48,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B48,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B48,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B48,Data!$A$5:$EK$5,0))))+5),MATCH($B48,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B48,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B48,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B48,Data!$A$5:$EK$5,0))))+5),MATCH($B48,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B48,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B48,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B48,Data!$A$5:$EK$5,0))))+5),MATCH($B48,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B48,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B48,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B48,Data!$A$5:$EK$5,0))))+5),MATCH($B48,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B48,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B48,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B48,Data!$A$5:$EK$5,0))))+5),MATCH($B48,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B48,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B48,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B48,Data!$A$5:$EK$5,0))))+5),MATCH($B48,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B48,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B48,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B48,Data!$A$5:$EK$5,0))))+5),MATCH($B48,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B48,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B48,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B48,Data!$A$5:$EK$5,0))))+5),MATCH($B48,Data!$A$5:$EK$5,0)))))","v":0},null,"Guaranteed Debt (Repayments)",{"$f":"((C48*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D48*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E48*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F48*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G48*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H48*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I48*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J48*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K48*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L48*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M48*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N48*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O48*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P48*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q48*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"Guaranteed Debt (Defaults)",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B49,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B49,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B49,Data!$A$5:$EK$5,0))))+5),MATCH($B49,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B49,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B49,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B49,Data!$A$5:$EK$5,0))))+5),MATCH($B49,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B49,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B49,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B49,Data!$A$5:$EK$5,0))))+5),MATCH($B49,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B49,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B49,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B49,Data!$A$5:$EK$5,0))))+5),MATCH($B49,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B49,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B49,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B49,Data!$A$5:$EK$5,0))))+5),MATCH($B49,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B49,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B49,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B49,Data!$A$5:$EK$5,0))))+5),MATCH($B49,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B49,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B49,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B49,Data!$A$5:$EK$5,0))))+5),MATCH($B49,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B49,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B49,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B49,Data!$A$5:$EK$5,0))))+5),MATCH($B49,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B49,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B49,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B49,Data!$A$5:$EK$5,0))))+5),MATCH($B49,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B49,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B49,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B49,Data!$A$5:$EK$5,0))))+5),MATCH($B49,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B49,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B49,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B49,Data!$A$5:$EK$5,0))))+5),MATCH($B49,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B49,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B49,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B49,Data!$A$5:$EK$5,0))))+5),MATCH($B49,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B49,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B49,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B49,Data!$A$5:$EK$5,0))))+5),MATCH($B49,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B49,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B49,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B49,Data!$A$5:$EK$5,0))))+5),MATCH($B49,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B49,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B49,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B49,Data!$A$5:$EK$5,0))))+5),MATCH($B49,Data!$A$5:$EK$5,0)))))","v":0},null,"Guaranteed Debt (Defaults)",{"$f":"((C49*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D49*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E49*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F49*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G49*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H49*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I49*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J49*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K49*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L49*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M49*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N49*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O49*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P49*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q49*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"On Lending (Stock)",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B50,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B50,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B50,Data!$A$5:$EK$5,0))))+5),MATCH($B50,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B50,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B50,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B50,Data!$A$5:$EK$5,0))))+5),MATCH($B50,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B50,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B50,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B50,Data!$A$5:$EK$5,0))))+5),MATCH($B50,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B50,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B50,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B50,Data!$A$5:$EK$5,0))))+5),MATCH($B50,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B50,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B50,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B50,Data!$A$5:$EK$5,0))))+5),MATCH($B50,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B50,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B50,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B50,Data!$A$5:$EK$5,0))))+5),MATCH($B50,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B50,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B50,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B50,Data!$A$5:$EK$5,0))))+5),MATCH($B50,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B50,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B50,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B50,Data!$A$5:$EK$5,0))))+5),MATCH($B50,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B50,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B50,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B50,Data!$A$5:$EK$5,0))))+5),MATCH($B50,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B50,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B50,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B50,Data!$A$5:$EK$5,0))))+5),MATCH($B50,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B50,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B50,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B50,Data!$A$5:$EK$5,0))))+5),MATCH($B50,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B50,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B50,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B50,Data!$A$5:$EK$5,0))))+5),MATCH($B50,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B50,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B50,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B50,Data!$A$5:$EK$5,0))))+5),MATCH($B50,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B50,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B50,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B50,Data!$A$5:$EK$5,0))))+5),MATCH($B50,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B50,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B50,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B50,Data!$A$5:$EK$5,0))))+5),MATCH($B50,Data!$A$5:$EK$5,0)))))","v":0},null,"On Lending (Stock)",{"$f":"((C50*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D50*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E50*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F50*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G50*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H50*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I50*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J50*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K50*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L50*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M50*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N50*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O50*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P50*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q50*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"On Lending (Repayments)",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B51,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B51,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B51,Data!$A$5:$EK$5,0))))+5),MATCH($B51,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B51,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B51,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B51,Data!$A$5:$EK$5,0))))+5),MATCH($B51,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B51,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B51,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B51,Data!$A$5:$EK$5,0))))+5),MATCH($B51,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B51,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B51,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B51,Data!$A$5:$EK$5,0))))+5),MATCH($B51,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B51,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B51,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B51,Data!$A$5:$EK$5,0))))+5),MATCH($B51,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B51,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B51,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B51,Data!$A$5:$EK$5,0))))+5),MATCH($B51,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B51,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B51,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B51,Data!$A$5:$EK$5,0))))+5),MATCH($B51,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B51,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B51,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B51,Data!$A$5:$EK$5,0))))+5),MATCH($B51,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B51,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B51,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B51,Data!$A$5:$EK$5,0))))+5),MATCH($B51,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B51,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B51,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B51,Data!$A$5:$EK$5,0))))+5),MATCH($B51,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B51,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B51,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B51,Data!$A$5:$EK$5,0))))+5),MATCH($B51,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B51,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B51,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B51,Data!$A$5:$EK$5,0))))+5),MATCH($B51,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B51,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B51,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B51,Data!$A$5:$EK$5,0))))+5),MATCH($B51,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B51,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B51,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B51,Data!$A$5:$EK$5,0))))+5),MATCH($B51,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B51,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B51,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B51,Data!$A$5:$EK$5,0))))+5),MATCH($B51,Data!$A$5:$EK$5,0)))))","v":0},null,"On Lending (Repayments)",{"$f":"((C51*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D51*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E51*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F51*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G51*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H51*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I51*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J51*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K51*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L51*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M51*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N51*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O51*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P51*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q51*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"On Lending (Arrears)",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B52,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B52,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B52,Data!$A$5:$EK$5,0))))+5),MATCH($B52,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B52,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B52,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B52,Data!$A$5:$EK$5,0))))+5),MATCH($B52,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B52,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B52,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B52,Data!$A$5:$EK$5,0))))+5),MATCH($B52,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B52,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B52,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B52,Data!$A$5:$EK$5,0))))+5),MATCH($B52,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B52,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B52,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B52,Data!$A$5:$EK$5,0))))+5),MATCH($B52,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B52,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B52,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B52,Data!$A$5:$EK$5,0))))+5),MATCH($B52,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B52,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B52,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B52,Data!$A$5:$EK$5,0))))+5),MATCH($B52,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B52,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B52,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B52,Data!$A$5:$EK$5,0))))+5),MATCH($B52,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B52,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B52,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B52,Data!$A$5:$EK$5,0))))+5),MATCH($B52,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B52,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B52,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B52,Data!$A$5:$EK$5,0))))+5),MATCH($B52,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B52,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B52,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B52,Data!$A$5:$EK$5,0))))+5),MATCH($B52,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B52,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B52,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B52,Data!$A$5:$EK$5,0))))+5),MATCH($B52,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B52,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B52,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B52,Data!$A$5:$EK$5,0))))+5),MATCH($B52,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B52,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B52,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B52,Data!$A$5:$EK$5,0))))+5),MATCH($B52,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B52,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B52,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B52,Data!$A$5:$EK$5,0))))+5),MATCH($B52,Data!$A$5:$EK$5,0)))))","v":0},null,"On Lending (Arrears)",{"$f":"((C52*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D52*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E52*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F52*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G52*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H52*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I52*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J52*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K52*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L52*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M52*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N52*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O52*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P52*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q52*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"Loans (Stock)",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B53,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B53,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B53,Data!$A$5:$EK$5,0))))+5),MATCH($B53,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B53,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B53,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B53,Data!$A$5:$EK$5,0))))+5),MATCH($B53,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B53,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B53,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B53,Data!$A$5:$EK$5,0))))+5),MATCH($B53,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B53,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B53,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B53,Data!$A$5:$EK$5,0))))+5),MATCH($B53,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B53,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B53,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B53,Data!$A$5:$EK$5,0))))+5),MATCH($B53,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B53,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B53,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B53,Data!$A$5:$EK$5,0))))+5),MATCH($B53,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B53,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B53,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B53,Data!$A$5:$EK$5,0))))+5),MATCH($B53,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B53,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B53,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B53,Data!$A$5:$EK$5,0))))+5),MATCH($B53,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B53,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B53,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B53,Data!$A$5:$EK$5,0))))+5),MATCH($B53,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B53,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B53,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B53,Data!$A$5:$EK$5,0))))+5),MATCH($B53,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B53,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B53,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B53,Data!$A$5:$EK$5,0))))+5),MATCH($B53,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B53,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B53,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B53,Data!$A$5:$EK$5,0))))+5),MATCH($B53,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B53,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B53,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B53,Data!$A$5:$EK$5,0))))+5),MATCH($B53,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B53,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B53,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B53,Data!$A$5:$EK$5,0))))+5),MATCH($B53,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B53,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B53,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B53,Data!$A$5:$EK$5,0))))+5),MATCH($B53,Data!$A$5:$EK$5,0)))))","v":0},null,"Loans (Stock)",{"$f":"((C53*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D53*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E53*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F53*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G53*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H53*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I53*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J53*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K53*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L53*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M53*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N53*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O53*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P53*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q53*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"Loans (Repayments)",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B54,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B54,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B54,Data!$A$5:$EK$5,0))))+5),MATCH($B54,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B54,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B54,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B54,Data!$A$5:$EK$5,0))))+5),MATCH($B54,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B54,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B54,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B54,Data!$A$5:$EK$5,0))))+5),MATCH($B54,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B54,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B54,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B54,Data!$A$5:$EK$5,0))))+5),MATCH($B54,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B54,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B54,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B54,Data!$A$5:$EK$5,0))))+5),MATCH($B54,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B54,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B54,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B54,Data!$A$5:$EK$5,0))))+5),MATCH($B54,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B54,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B54,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B54,Data!$A$5:$EK$5,0))))+5),MATCH($B54,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B54,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B54,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B54,Data!$A$5:$EK$5,0))))+5),MATCH($B54,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B54,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B54,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B54,Data!$A$5:$EK$5,0))))+5),MATCH($B54,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B54,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B54,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B54,Data!$A$5:$EK$5,0))))+5),MATCH($B54,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B54,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B54,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B54,Data!$A$5:$EK$5,0))))+5),MATCH($B54,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B54,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B54,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B54,Data!$A$5:$EK$5,0))))+5),MATCH($B54,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B54,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B54,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B54,Data!$A$5:$EK$5,0))))+5),MATCH($B54,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B54,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B54,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B54,Data!$A$5:$EK$5,0))))+5),MATCH($B54,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B54,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B54,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B54,Data!$A$5:$EK$5,0))))+5),MATCH($B54,Data!$A$5:$EK$5,0)))))","v":0},null,"Loans (Repayments)",{"$f":"((C54*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D54*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E54*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F54*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G54*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H54*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I54*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J54*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K54*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L54*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M54*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N54*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O54*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P54*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q54*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"Loans (Arrears)",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B55,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B55,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B55,Data!$A$5:$EK$5,0))))+5),MATCH($B55,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B55,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B55,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B55,Data!$A$5:$EK$5,0))))+5),MATCH($B55,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B55,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B55,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B55,Data!$A$5:$EK$5,0))))+5),MATCH($B55,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B55,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B55,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B55,Data!$A$5:$EK$5,0))))+5),MATCH($B55,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B55,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B55,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B55,Data!$A$5:$EK$5,0))))+5),MATCH($B55,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B55,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B55,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B55,Data!$A$5:$EK$5,0))))+5),MATCH($B55,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B55,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B55,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B55,Data!$A$5:$EK$5,0))))+5),MATCH($B55,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B55,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B55,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B55,Data!$A$5:$EK$5,0))))+5),MATCH($B55,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B55,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B55,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B55,Data!$A$5:$EK$5,0))))+5),MATCH($B55,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B55,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B55,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B55,Data!$A$5:$EK$5,0))))+5),MATCH($B55,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B55,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B55,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B55,Data!$A$5:$EK$5,0))))+5),MATCH($B55,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B55,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B55,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B55,Data!$A$5:$EK$5,0))))+5),MATCH($B55,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B55,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B55,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B55,Data!$A$5:$EK$5,0))))+5),MATCH($B55,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B55,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B55,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B55,Data!$A$5:$EK$5,0))))+5),MATCH($B55,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B55,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B55,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B55,Data!$A$5:$EK$5,0))))+5),MATCH($B55,Data!$A$5:$EK$5,0)))))","v":0},null,"Loans (Arrears)",{"$f":"((C55*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D55*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E55*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F55*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G55*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H55*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I55*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J55*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K55*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L55*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M55*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N55*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O55*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P55*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q55*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"Capital Transfers",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B56,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B56,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B56,Data!$A$5:$EK$5,0))))+5),MATCH($B56,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B56,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B56,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B56,Data!$A$5:$EK$5,0))))+5),MATCH($B56,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B56,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B56,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B56,Data!$A$5:$EK$5,0))))+5),MATCH($B56,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B56,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B56,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B56,Data!$A$5:$EK$5,0))))+5),MATCH($B56,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B56,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B56,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B56,Data!$A$5:$EK$5,0))))+5),MATCH($B56,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B56,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B56,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B56,Data!$A$5:$EK$5,0))))+5),MATCH($B56,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B56,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B56,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B56,Data!$A$5:$EK$5,0))))+5),MATCH($B56,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B56,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B56,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B56,Data!$A$5:$EK$5,0))))+5),MATCH($B56,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B56,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B56,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B56,Data!$A$5:$EK$5,0))))+5),MATCH($B56,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B56,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B56,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B56,Data!$A$5:$EK$5,0))))+5),MATCH($B56,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B56,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B56,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B56,Data!$A$5:$EK$5,0))))+5),MATCH($B56,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B56,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B56,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B56,Data!$A$5:$EK$5,0))))+5),MATCH($B56,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B56,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B56,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B56,Data!$A$5:$EK$5,0))))+5),MATCH($B56,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B56,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B56,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B56,Data!$A$5:$EK$5,0))))+5),MATCH($B56,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B56,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B56,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B56,Data!$A$5:$EK$5,0))))+5),MATCH($B56,Data!$A$5:$EK$5,0)))))","v":0},null,"Capital Transfers",{"$f":"((C56*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D56*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E56*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F56*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G56*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H56*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I56*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J56*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K56*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L56*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M56*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N56*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O56*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P56*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q56*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"Current Transfers",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B57,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B57,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B57,Data!$A$5:$EK$5,0))))+5),MATCH($B57,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B57,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B57,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B57,Data!$A$5:$EK$5,0))))+5),MATCH($B57,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B57,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B57,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B57,Data!$A$5:$EK$5,0))))+5),MATCH($B57,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B57,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B57,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B57,Data!$A$5:$EK$5,0))))+5),MATCH($B57,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B57,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B57,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B57,Data!$A$5:$EK$5,0))))+5),MATCH($B57,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B57,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B57,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B57,Data!$A$5:$EK$5,0))))+5),MATCH($B57,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B57,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B57,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B57,Data!$A$5:$EK$5,0))))+5),MATCH($B57,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B57,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B57,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B57,Data!$A$5:$EK$5,0))))+5),MATCH($B57,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B57,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B57,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B57,Data!$A$5:$EK$5,0))))+5),MATCH($B57,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B57,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B57,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B57,Data!$A$5:$EK$5,0))))+5),MATCH($B57,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B57,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B57,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B57,Data!$A$5:$EK$5,0))))+5),MATCH($B57,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B57,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B57,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B57,Data!$A$5:$EK$5,0))))+5),MATCH($B57,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B57,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B57,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B57,Data!$A$5:$EK$5,0))))+5),MATCH($B57,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B57,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B57,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B57,Data!$A$5:$EK$5,0))))+5),MATCH($B57,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B57,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B57,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B57,Data!$A$5:$EK$5,0))))+5),MATCH($B57,Data!$A$5:$EK$5,0)))))","v":0},null,"Current Transfers",{"$f":"((C57*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D57*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E57*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F57*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G57*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H57*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I57*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J57*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K57*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L57*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M57*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N57*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O57*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P57*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q57*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"Equity Injections",{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),C$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B58,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B58,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B58,Data!$A$5:$EK$5,0))))+5),MATCH($B58,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),D$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B58,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B58,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B58,Data!$A$5:$EK$5,0))))+5),MATCH($B58,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),E$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B58,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B58,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B58,Data!$A$5:$EK$5,0))))+5),MATCH($B58,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),F$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B58,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B58,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B58,Data!$A$5:$EK$5,0))))+5),MATCH($B58,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),G$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B58,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B58,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B58,Data!$A$5:$EK$5,0))))+5),MATCH($B58,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),H$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B58,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B58,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B58,Data!$A$5:$EK$5,0))))+5),MATCH($B58,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),I$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B58,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B58,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B58,Data!$A$5:$EK$5,0))))+5),MATCH($B58,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),J$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B58,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B58,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B58,Data!$A$5:$EK$5,0))))+5),MATCH($B58,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),K$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B58,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B58,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B58,Data!$A$5:$EK$5,0))))+5),MATCH($B58,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),L$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B58,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B58,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B58,Data!$A$5:$EK$5,0))))+5),MATCH($B58,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),M$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B58,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B58,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B58,Data!$A$5:$EK$5,0))))+5),MATCH($B58,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),N$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B58,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B58,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B58,Data!$A$5:$EK$5,0))))+5),MATCH($B58,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),O$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B58,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B58,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B58,Data!$A$5:$EK$5,0))))+5),MATCH($B58,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),P$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B58,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B58,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B58,Data!$A$5:$EK$5,0))))+5),MATCH($B58,Data!$A$5:$EK$5,0)))))","v":0},{"$f":"SUMIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!$P$6:$P$\"&(COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,16)&\":\"&ADDRESS(605,16)))+5)),Q$2,INDIRECT((\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B58,Data!$A$5:$EK$5,0))&\":\"&ADDRESS((COUNTA(INDIRECT(\"'\"&MID(CELL(\"filename\",Data!$A$1),FIND(\"]\",CELL(\"filename\",Data!$A$1))+1,255)&\"'!\"&ADDRESS(6,MATCH($B58,Data!$A$5:$EK$5,0))&\":\"&ADDRESS(605,MATCH($B58,Data!$A$5:$EK$5,0))))+5),MATCH($B58,Data!$A$5:$EK$5,0)))))","v":0},null,"Equity Injections",{"$f":"((C58*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(T$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((D58*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(U$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((E58*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(V$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((F58*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(W$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((G58*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(X$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((H58*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Y$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((I58*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(Z$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((J58*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AA$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((K58*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AB$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((L58*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AC$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((M58*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AD$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((N58*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AE$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((O58*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AF$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((P58*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AG$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}},{"$f":"((Q58*Data!$G$3)/(INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH(AH$2,GDP!$A$2:$BE$2,0))*10^9))*100","v":{"$error":"#VALUE!"}}]
[null,"Current Ratio",{"$f":"IFERROR(C7/C17,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,"Quick Ratio",{"$f":"IFERROR((C7-C5)/C17,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,"Debtor Turnover Days",{"$f":"IFERROR(((C4*365)/C28),\"\")","v":""},"","","","","","","","","","","","","",""]
[null,"Creditor Turnover Days",{"$f":"IFERROR((C14*365)/-C30,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,"Operating Profit Margin",{"$f":"IFERROR((C34/C46),\"\")","v":""},{"$f":"IFERROR((D34/D46),\"\")","v":""},"","","","","","","","","","","","",""]
[null,"Net Profit Margin",{"$f":"IFERROR((C41/C46),\"\")","v":""},{"$f":"IFERROR((D41/D46),\"\")","v":""},"","","","","","","","","","","","",""]
[null,"Cost Recovery",{"$f":"IFERROR(SUM(C28,C32)/-SUM(C30,C33),\"\")","v":""},"","","","","","","","","","","","","",""]
[null,"Return on Assets",{"$f":"IFERROR(C41/C12,\"\")","v":""},{"$f":"IFERROR(D41/D12,\"\")","v":""},"","","","","","","","","","","","",""]
[null,"Return on Equity",{"$f":"IFERROR(C41/C26,\"\")","v":""},{"$f":"IFERROR(D41/D26,\"\")","v":""},"","","","","","","","","","","","",""]
[null,"Debt to Equity",{"$f":"IFERROR(C23/C26,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,"Debt to Assets",{"$f":"IFERROR(C23/C12,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,"Debt to EBITDA",{"$f":"IFERROR(C23/C45,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,"Debt Coverage",{"$f":"IFERROR(C45/SUM(C13,C15,C18,C19),\"\")","v":""},"","","","","","","","","","","","","",""]
[null,"Interest Coverage",{"$f":"IFERROR(C34/-C35,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,"Cash Interest Coverage",{"$f":"IFERROR(C45/-C35,\"\")","v":""},"","","","","","","","","","","","","",""]
[null,"Government transfers to Total Revenue",{"$f":"IFERROR(C29/SUM(C46,C29),\"\")","v":""},"","","","","","","","","","","","","",""]
[null,"50% Test",{"$f":"IFERROR(-(C30+C33+C35-C36)/(C28+C32),\"\")","v":""},{"$f":"IFERROR(-(D30+D33+D35-D36)/(D28+D32),\"\")","v":""},{"$f":"IFERROR(-(E30+E33+E35-E36)/(E28+E32),\"\")","v":""},{"$f":"IFERROR(-(F30+F33+F35-F36)/(F28+F32),\"\")","v":""},{"$f":"IFERROR(-(G30+G33+G35-G36)/G28,\"\")","v":""},"","","","","","","","","",""]

{"sheet":"Ratios","index":12,"n_rows":615,"n_cols":36,"rows_kept":615,"cut":false,"hidden":true,"merged":[]}
[null,null,{"$f":"OFFSET(Companies!$W$3,COUNT('Input Forms'!$I$8:I8)-1,,,)","v":0},{"$f":"OFFSET(Companies!$W$3,COUNT('Input Forms'!$I$8:J8)-1,,,)","v":""},{"$f":"OFFSET(Companies!$W$3,COUNT('Input Forms'!$I$8:K8)-1,,,)","v":""},{"$f":"OFFSET(Companies!$W$3,COUNT('Input Forms'!$I$8:L8)-1,,,)","v":""},{"$f":"OFFSET(Companies!$W$3,COUNT('Input Forms'!$I$8:M8)-1,,,)","v":""},{"$f":"OFFSET(Companies!$W$3,COUNT('Input Forms'!$I$8:N8)-1,,,)","v":""},{"$f":"OFFSET(Companies!$W$3,COUNT('Input Forms'!$I$8:O8)-1,,,)","v":""},{"$f":"OFFSET(Companies!$W$3,COUNT('Input Forms'!$I$8:P8)-1,,,)","v":""},{"$f":"OFFSET(Companies!$W$3,COUNT('Input Forms'!$I$8:Q8)-1,,,)","v":""},{"$f":"OFFSET(Companies!$W$3,COUNT('Input Forms'!$I$8:R8)-1,,,)","v":""},{"$f":"OFFSET(Companies!$W$3,COUNT('Input Forms'!$I$8:S8)-1,,,)","v":""},{"$f":"OFFSET(Companies!$W$3,COUNT('Input Forms'!$I$8:T8)-1,,,)","v":""},{"$f":"OFFSET(Companies!$W$3,COUNT('Input Forms'!$I$8:U8)-1,,,)","v":""},{"$f":"OFFSET(Companies!$W$3,COUNT('Input Forms'!$I$8:V8)-1,,,)","v":""},{"$f":"OFFSET(Companies!$W$3,COUNT('Input Forms'!$I$8:W8)-1,,,)","v":""},null,{"$f":"OFFSET(Companies!$W$3,COUNT('Input Forms'!$I$8:I8)-1,,,)","v":0},{"$f":"OFFSET(Companies!$W$3,COUNT('Input Forms'!$I$8:J8)-1,,,)","v":""},{"$f":"OFFSET(Companies!$W$3,COUNT('Input Forms'!$I$8:K8)-1,,,)","v":""},{"$f":"OFFSET(Companies!$W$3,COUNT('Input Forms'!$I$8:L8)-1,,,)","v":""},{"$f":"OFFSET(Companies!$W$3,COUNT('Input Forms'!$I$8:M8)-1,,,)","v":""},{"$f":"OFFSET(Companies!$W$3,COUNT('Input Forms'!$I$8:N8)-1,,,)","v":""},{"$f":"OFFSET(Companies!$W$3,COUNT('Input Forms'!$I$8:O8)-1,,,)","v":""},{"$f":"OFFSET(Companies!$W$3,COUNT('Input Forms'!$I$8:P8)-1,,,)","v":""},{"$f":"OFFSET(Companies!$W$3,COUNT('Input Forms'!$I$8:Q8)-1,,,)","v":""},{"$f":"OFFSET(Companies!$W$3,COUNT('Input Forms'!$I$8:R8)-1,,,)","v":""},{"$f":"OFFSET(Companies!$W$3,COUNT('Input Forms'!$I$8:S8)-1,,,)","v":""},{"$f":"OFFSET(Companies!$W$3,COUNT('Input Forms'!$I$8:T8)-1,,,)","v":""},{"$f":"OFFSET(Companies!$W$3,COUNT('Input Forms'!$I$8:U8)-1,,,)","v":""},{"$f":"OFFSET(Companies!$W$3,COUNT('Input Forms'!$I$8:V8)-1,,,)","v":""},{"$f":"OFFSET(Companies!$W$3,COUNT('Input Forms'!$I$8:W8)-1,,,)","v":""},null,{"$f":"Parameters!H3","v":"Category 5"},5]
[{"$f":"Data!$BY$5","v":"Current Ratio"},{"$f":"Companies!B3","v":0},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B2,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B2,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A2,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B2,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B2,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A2,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B2,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B2,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A2,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B2,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B2,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A2,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B2,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B2,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A2,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B2,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B2,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A2,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B2,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B2,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A2,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B2,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B2,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A2,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B2,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B2,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A2,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B2,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B2,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A2,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B2,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B2,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A2,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B2,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B2,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A2,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B2,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B2,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A2,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B2,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B2,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A2,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B2,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B2,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A2,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(S$1=\"\",$B2=\"\",C2=\"\"),\"\",IF(C2>Parameters!$E$8,1,IF(AND(C2<Parameters!$E$8,C2>=Parameters!$F$8),2,IF(AND(C2<Parameters!$F$8,C2>=Parameters!$G$8),3,IF(AND(C2<Parameters!$G$8,C2>=Parameters!$H$8),4,IF(C2<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T$1=\"\",$B2=\"\",D2=\"\"),\"\",IF(D2>Parameters!$E$8,1,IF(AND(D2<Parameters!$E$8,D2>=Parameters!$F$8),2,IF(AND(D2<Parameters!$F$8,D2>=Parameters!$G$8),3,IF(AND(D2<Parameters!$G$8,D2>=Parameters!$H$8),4,IF(D2<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U$1=\"\",$B2=\"\",E2=\"\"),\"\",IF(E2>Parameters!$E$8,1,IF(AND(E2<Parameters!$E$8,E2>=Parameters!$F$8),2,IF(AND(E2<Parameters!$F$8,E2>=Parameters!$G$8),3,IF(AND(E2<Parameters!$G$8,E2>=Parameters!$H$8),4,IF(E2<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V$1=\"\",$B2=\"\",F2=\"\"),\"\",IF(F2>Parameters!$E$8,1,IF(AND(F2<Parameters!$E$8,F2>=Parameters!$F$8),2,IF(AND(F2<Parameters!$F$8,F2>=Parameters!$G$8),3,IF(AND(F2<Parameters!$G$8,F2>=Parameters!$H$8),4,IF(F2<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(W$1=\"\",$B2=\"\",G2=\"\"),\"\",IF(G2>Parameters!$E$8,1,IF(AND(G2<Parameters!$E$8,G2>=Parameters!$F$8),2,IF(AND(G2<Parameters!$F$8,G2>=Parameters!$G$8),3,IF(AND(G2<Parameters!$G$8,G2>=Parameters!$H$8),4,IF(G2<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(X$1=\"\",$B2=\"\",H2=\"\"),\"\",IF(H2>Parameters!$E$8,1,IF(AND(H2<Parameters!$E$8,H2>=Parameters!$F$8),2,IF(AND(H2<Parameters!$F$8,H2>=Parameters!$G$8),3,IF(AND(H2<Parameters!$G$8,H2>=Parameters!$H$8),4,IF(H2<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Y$1=\"\",$B2=\"\",I2=\"\"),\"\",IF(I2>Parameters!$E$8,1,IF(AND(I2<Parameters!$E$8,I2>=Parameters!$F$8),2,IF(AND(I2<Parameters!$F$8,I2>=Parameters!$G$8),3,IF(AND(I2<Parameters!$G$8,I2>=Parameters!$H$8),4,IF(I2<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Z$1=\"\",$B2=\"\",J2=\"\"),\"\",IF(J2>Parameters!$E$8,1,IF(AND(J2<Parameters!$E$8,J2>=Parameters!$F$8),2,IF(AND(J2<Parameters!$F$8,J2>=Parameters!$G$8),3,IF(AND(J2<Parameters!$G$8,J2>=Parameters!$H$8),4,IF(J2<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AA$1=\"\",$B2=\"\",K2=\"\"),\"\",IF(K2>Parameters!$E$8,1,IF(AND(K2<Parameters!$E$8,K2>=Parameters!$F$8),2,IF(AND(K2<Parameters!$F$8,K2>=Parameters!$G$8),3,IF(AND(K2<Parameters!$G$8,K2>=Parameters!$H$8),4,IF(K2<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AB$1=\"\",$B2=\"\",L2=\"\"),\"\",IF(L2>Parameters!$E$8,1,IF(AND(L2<Parameters!$E$8,L2>=Parameters!$F$8),2,IF(AND(L2<Parameters!$F$8,L2>=Parameters!$G$8),3,IF(AND(L2<Parameters!$G$8,L2>=Parameters!$H$8),4,IF(L2<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AC$1=\"\",$B2=\"\",M2=\"\"),\"\",IF(M2>Parameters!$E$8,1,IF(AND(M2<Parameters!$E$8,M2>=Parameters!$F$8),2,IF(AND(M2<Parameters!$F$8,M2>=Parameters!$G$8),3,IF(AND(M2<Parameters!$G$8,M2>=Parameters!$H$8),4,IF(M2<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AD$1=\"\",$B2=\"\",N2=\"\"),\"\",IF(N2>Parameters!$E$8,1,IF(AND(N2<Parameters!$E$8,N2>=Parameters!$F$8),2,IF(AND(N2<Parameters!$F$8,N2>=Parameters!$G$8),3,IF(AND(N2<Parameters!$G$8,N2>=Parameters!$H$8),4,IF(N2<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AE$1=\"\",$B2=\"\",O2=\"\"),\"\",IF(O2>Parameters!$E$8,1,IF(AND(O2<Parameters!$E$8,O2>=Parameters!$F$8),2,IF(AND(O2<Parameters!$F$8,O2>=Parameters!$G$8),3,IF(AND(O2<Parameters!$G$8,O2>=Parameters!$H$8),4,IF(O2<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AF$1=\"\",$B2=\"\",P2=\"\"),\"\",IF(P2>Parameters!$E$8,1,IF(AND(P2<Parameters!$E$8,P2>=Parameters!$F$8),2,IF(AND(P2<Parameters!$F$8,P2>=Parameters!$G$8),3,IF(AND(P2<Parameters!$G$8,P2>=Parameters!$H$8),4,IF(P2<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AG$1=\"\",$B2=\"\",Q2=\"\"),\"\",IF(Q2>Parameters!$E$8,1,IF(AND(Q2<Parameters!$E$8,Q2>=Parameters!$F$8),2,IF(AND(Q2<Parameters!$F$8,Q2>=Parameters!$G$8),3,IF(AND(Q2<Parameters!$G$8,Q2>=Parameters!$H$8),4,IF(Q2<Parameters!$H$8,5,\"\")))))),\"\")","v":""},null,{"$f":"Parameters!G3","v":"Category 4"},4]
[{"$f":"Data!$BY$5","v":"Current Ratio"},{"$f":"Companies!B4","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B3,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B3,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A3,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B3,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B3,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A3,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B3,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B3,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A3,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B3,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B3,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A3,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B3,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B3,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A3,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B3,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B3,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A3,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B3,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B3,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A3,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B3,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B3,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A3,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B3,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B3,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A3,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B3,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B3,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A3,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B3,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B3,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A3,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B3,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B3,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A3,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B3,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B3,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A3,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B3,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B3,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A3,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B3,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B3,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A3,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(S$1=\"\",$B3=\"\",C3=\"\"),\"\",IF(C3>Parameters!$E$8,1,IF(AND(C3<Parameters!$E$8,C3>=Parameters!$F$8),2,IF(AND(C3<Parameters!$F$8,C3>=Parameters!$G$8),3,IF(AND(C3<Parameters!$G$8,C3>=Parameters!$H$8),4,IF(C3<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T$1=\"\",$B3=\"\",D3=\"\"),\"\",IF(D3>Parameters!$E$8,1,IF(AND(D3<Parameters!$E$8,D3>=Parameters!$F$8),2,IF(AND(D3<Parameters!$F$8,D3>=Parameters!$G$8),3,IF(AND(D3<Parameters!$G$8,D3>=Parameters!$H$8),4,IF(D3<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U$1=\"\",$B3=\"\",E3=\"\"),\"\",IF(E3>Parameters!$E$8,1,IF(AND(E3<Parameters!$E$8,E3>=Parameters!$F$8),2,IF(AND(E3<Parameters!$F$8,E3>=Parameters!$G$8),3,IF(AND(E3<Parameters!$G$8,E3>=Parameters!$H$8),4,IF(E3<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V$1=\"\",$B3=\"\",F3=\"\"),\"\",IF(F3>Parameters!$E$8,1,IF(AND(F3<Parameters!$E$8,F3>=Parameters!$F$8),2,IF(AND(F3<Parameters!$F$8,F3>=Parameters!$G$8),3,IF(AND(F3<Parameters!$G$8,F3>=Parameters!$H$8),4,IF(F3<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(W$1=\"\",$B3=\"\",G3=\"\"),\"\",IF(G3>Parameters!$E$8,1,IF(AND(G3<Parameters!$E$8,G3>=Parameters!$F$8),2,IF(AND(G3<Parameters!$F$8,G3>=Parameters!$G$8),3,IF(AND(G3<Parameters!$G$8,G3>=Parameters!$H$8),4,IF(G3<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(X$1=\"\",$B3=\"\",H3=\"\"),\"\",IF(H3>Parameters!$E$8,1,IF(AND(H3<Parameters!$E$8,H3>=Parameters!$F$8),2,IF(AND(H3<Parameters!$F$8,H3>=Parameters!$G$8),3,IF(AND(H3<Parameters!$G$8,H3>=Parameters!$H$8),4,IF(H3<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Y$1=\"\",$B3=\"\",I3=\"\"),\"\",IF(I3>Parameters!$E$8,1,IF(AND(I3<Parameters!$E$8,I3>=Parameters!$F$8),2,IF(AND(I3<Parameters!$F$8,I3>=Parameters!$G$8),3,IF(AND(I3<Parameters!$G$8,I3>=Parameters!$H$8),4,IF(I3<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Z$1=\"\",$B3=\"\",J3=\"\"),\"\",IF(J3>Parameters!$E$8,1,IF(AND(J3<Parameters!$E$8,J3>=Parameters!$F$8),2,IF(AND(J3<Parameters!$F$8,J3>=Parameters!$G$8),3,IF(AND(J3<Parameters!$G$8,J3>=Parameters!$H$8),4,IF(J3<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AA$1=\"\",$B3=\"\",K3=\"\"),\"\",IF(K3>Parameters!$E$8,1,IF(AND(K3<Parameters!$E$8,K3>=Parameters!$F$8),2,IF(AND(K3<Parameters!$F$8,K3>=Parameters!$G$8),3,IF(AND(K3<Parameters!$G$8,K3>=Parameters!$H$8),4,IF(K3<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AB$1=\"\",$B3=\"\",L3=\"\"),\"\",IF(L3>Parameters!$E$8,1,IF(AND(L3<Parameters!$E$8,L3>=Parameters!$F$8),2,IF(AND(L3<Parameters!$F$8,L3>=Parameters!$G$8),3,IF(AND(L3<Parameters!$G$8,L3>=Parameters!$H$8),4,IF(L3<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AC$1=\"\",$B3=\"\",M3=\"\"),\"\",IF(M3>Parameters!$E$8,1,IF(AND(M3<Parameters!$E$8,M3>=Parameters!$F$8),2,IF(AND(M3<Parameters!$F$8,M3>=Parameters!$G$8),3,IF(AND(M3<Parameters!$G$8,M3>=Parameters!$H$8),4,IF(M3<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AD$1=\"\",$B3=\"\",N3=\"\"),\"\",IF(N3>Parameters!$E$8,1,IF(AND(N3<Parameters!$E$8,N3>=Parameters!$F$8),2,IF(AND(N3<Parameters!$F$8,N3>=Parameters!$G$8),3,IF(AND(N3<Parameters!$G$8,N3>=Parameters!$H$8),4,IF(N3<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AE$1=\"\",$B3=\"\",O3=\"\"),\"\",IF(O3>Parameters!$E$8,1,IF(AND(O3<Parameters!$E$8,O3>=Parameters!$F$8),2,IF(AND(O3<Parameters!$F$8,O3>=Parameters!$G$8),3,IF(AND(O3<Parameters!$G$8,O3>=Parameters!$H$8),4,IF(O3<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AF$1=\"\",$B3=\"\",P3=\"\"),\"\",IF(P3>Parameters!$E$8,1,IF(AND(P3<Parameters!$E$8,P3>=Parameters!$F$8),2,IF(AND(P3<Parameters!$F$8,P3>=Parameters!$G$8),3,IF(AND(P3<Parameters!$G$8,P3>=Parameters!$H$8),4,IF(P3<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AG$1=\"\",$B3=\"\",Q3=\"\"),\"\",IF(Q3>Parameters!$E$8,1,IF(AND(Q3<Parameters!$E$8,Q3>=Parameters!$F$8),2,IF(AND(Q3<Parameters!$F$8,Q3>=Parameters!$G$8),3,IF(AND(Q3<Parameters!$G$8,Q3>=Parameters!$H$8),4,IF(Q3<Parameters!$H$8,5,\"\")))))),\"\")","v":""},null,{"$f":"Parameters!F3","v":"Category 3"},3]
[{"$f":"Data!$BY$5","v":"Current Ratio"},{"$f":"Companies!B5","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B4,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B4,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A4,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B4,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B4,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A4,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B4,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B4,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A4,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B4,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B4,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A4,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B4,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B4,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A4,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B4,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B4,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A4,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B4,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B4,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A4,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B4,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B4,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A4,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B4,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B4,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A4,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B4,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B4,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A4,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B4,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B4,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A4,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B4,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B4,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A4,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B4,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B4,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A4,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B4,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B4,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A4,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B4,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B4,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A4,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(S$1=\"\",$B4=\"\",C4=\"\"),\"\",IF(C4>Parameters!$E$8,1,IF(AND(C4<Parameters!$E$8,C4>=Parameters!$F$8),2,IF(AND(C4<Parameters!$F$8,C4>=Parameters!$G$8),3,IF(AND(C4<Parameters!$G$8,C4>=Parameters!$H$8),4,IF(C4<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T$1=\"\",$B4=\"\",D4=\"\"),\"\",IF(D4>Parameters!$E$8,1,IF(AND(D4<Parameters!$E$8,D4>=Parameters!$F$8),2,IF(AND(D4<Parameters!$F$8,D4>=Parameters!$G$8),3,IF(AND(D4<Parameters!$G$8,D4>=Parameters!$H$8),4,IF(D4<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U$1=\"\",$B4=\"\",E4=\"\"),\"\",IF(E4>Parameters!$E$8,1,IF(AND(E4<Parameters!$E$8,E4>=Parameters!$F$8),2,IF(AND(E4<Parameters!$F$8,E4>=Parameters!$G$8),3,IF(AND(E4<Parameters!$G$8,E4>=Parameters!$H$8),4,IF(E4<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V$1=\"\",$B4=\"\",F4=\"\"),\"\",IF(F4>Parameters!$E$8,1,IF(AND(F4<Parameters!$E$8,F4>=Parameters!$F$8),2,IF(AND(F4<Parameters!$F$8,F4>=Parameters!$G$8),3,IF(AND(F4<Parameters!$G$8,F4>=Parameters!$H$8),4,IF(F4<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(W$1=\"\",$B4=\"\",G4=\"\"),\"\",IF(G4>Parameters!$E$8,1,IF(AND(G4<Parameters!$E$8,G4>=Parameters!$F$8),2,IF(AND(G4<Parameters!$F$8,G4>=Parameters!$G$8),3,IF(AND(G4<Parameters!$G$8,G4>=Parameters!$H$8),4,IF(G4<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(X$1=\"\",$B4=\"\",H4=\"\"),\"\",IF(H4>Parameters!$E$8,1,IF(AND(H4<Parameters!$E$8,H4>=Parameters!$F$8),2,IF(AND(H4<Parameters!$F$8,H4>=Parameters!$G$8),3,IF(AND(H4<Parameters!$G$8,H4>=Parameters!$H$8),4,IF(H4<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Y$1=\"\",$B4=\"\",I4=\"\"),\"\",IF(I4>Parameters!$E$8,1,IF(AND(I4<Parameters!$E$8,I4>=Parameters!$F$8),2,IF(AND(I4<Parameters!$F$8,I4>=Parameters!$G$8),3,IF(AND(I4<Parameters!$G$8,I4>=Parameters!$H$8),4,IF(I4<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Z$1=\"\",$B4=\"\",J4=\"\"),\"\",IF(J4>Parameters!$E$8,1,IF(AND(J4<Parameters!$E$8,J4>=Parameters!$F$8),2,IF(AND(J4<Parameters!$F$8,J4>=Parameters!$G$8),3,IF(AND(J4<Parameters!$G$8,J4>=Parameters!$H$8),4,IF(J4<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AA$1=\"\",$B4=\"\",K4=\"\"),\"\",IF(K4>Parameters!$E$8,1,IF(AND(K4<Parameters!$E$8,K4>=Parameters!$F$8),2,IF(AND(K4<Parameters!$F$8,K4>=Parameters!$G$8),3,IF(AND(K4<Parameters!$G$8,K4>=Parameters!$H$8),4,IF(K4<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AB$1=\"\",$B4=\"\",L4=\"\"),\"\",IF(L4>Parameters!$E$8,1,IF(AND(L4<Parameters!$E$8,L4>=Parameters!$F$8),2,IF(AND(L4<Parameters!$F$8,L4>=Parameters!$G$8),3,IF(AND(L4<Parameters!$G$8,L4>=Parameters!$H$8),4,IF(L4<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AC$1=\"\",$B4=\"\",M4=\"\"),\"\",IF(M4>Parameters!$E$8,1,IF(AND(M4<Parameters!$E$8,M4>=Parameters!$F$8),2,IF(AND(M4<Parameters!$F$8,M4>=Parameters!$G$8),3,IF(AND(M4<Parameters!$G$8,M4>=Parameters!$H$8),4,IF(M4<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AD$1=\"\",$B4=\"\",N4=\"\"),\"\",IF(N4>Parameters!$E$8,1,IF(AND(N4<Parameters!$E$8,N4>=Parameters!$F$8),2,IF(AND(N4<Parameters!$F$8,N4>=Parameters!$G$8),3,IF(AND(N4<Parameters!$G$8,N4>=Parameters!$H$8),4,IF(N4<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AE$1=\"\",$B4=\"\",O4=\"\"),\"\",IF(O4>Parameters!$E$8,1,IF(AND(O4<Parameters!$E$8,O4>=Parameters!$F$8),2,IF(AND(O4<Parameters!$F$8,O4>=Parameters!$G$8),3,IF(AND(O4<Parameters!$G$8,O4>=Parameters!$H$8),4,IF(O4<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AF$1=\"\",$B4=\"\",P4=\"\"),\"\",IF(P4>Parameters!$E$8,1,IF(AND(P4<Parameters!$E$8,P4>=Parameters!$F$8),2,IF(AND(P4<Parameters!$F$8,P4>=Parameters!$G$8),3,IF(AND(P4<Parameters!$G$8,P4>=Parameters!$H$8),4,IF(P4<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AG$1=\"\",$B4=\"\",Q4=\"\"),\"\",IF(Q4>Parameters!$E$8,1,IF(AND(Q4<Parameters!$E$8,Q4>=Parameters!$F$8),2,IF(AND(Q4<Parameters!$F$8,Q4>=Parameters!$G$8),3,IF(AND(Q4<Parameters!$G$8,Q4>=Parameters!$H$8),4,IF(Q4<Parameters!$H$8,5,\"\")))))),\"\")","v":""},null,{"$f":"Parameters!E3","v":"Category 2"},2]
[{"$f":"Data!$BY$5","v":"Current Ratio"},{"$f":"Companies!B6","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B5,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B5,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A5,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B5,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B5,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A5,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B5,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B5,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A5,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B5,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B5,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A5,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B5,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B5,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A5,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B5,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B5,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A5,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B5,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B5,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A5,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B5,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B5,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A5,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B5,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B5,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A5,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B5,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B5,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A5,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B5,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B5,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A5,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B5,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B5,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A5,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B5,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B5,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A5,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B5,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B5,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A5,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B5,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B5,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A5,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(S$1=\"\",$B5=\"\",C5=\"\"),\"\",IF(C5>Parameters!$E$8,1,IF(AND(C5<Parameters!$E$8,C5>=Parameters!$F$8),2,IF(AND(C5<Parameters!$F$8,C5>=Parameters!$G$8),3,IF(AND(C5<Parameters!$G$8,C5>=Parameters!$H$8),4,IF(C5<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T$1=\"\",$B5=\"\",D5=\"\"),\"\",IF(D5>Parameters!$E$8,1,IF(AND(D5<Parameters!$E$8,D5>=Parameters!$F$8),2,IF(AND(D5<Parameters!$F$8,D5>=Parameters!$G$8),3,IF(AND(D5<Parameters!$G$8,D5>=Parameters!$H$8),4,IF(D5<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U$1=\"\",$B5=\"\",E5=\"\"),\"\",IF(E5>Parameters!$E$8,1,IF(AND(E5<Parameters!$E$8,E5>=Parameters!$F$8),2,IF(AND(E5<Parameters!$F$8,E5>=Parameters!$G$8),3,IF(AND(E5<Parameters!$G$8,E5>=Parameters!$H$8),4,IF(E5<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V$1=\"\",$B5=\"\",F5=\"\"),\"\",IF(F5>Parameters!$E$8,1,IF(AND(F5<Parameters!$E$8,F5>=Parameters!$F$8),2,IF(AND(F5<Parameters!$F$8,F5>=Parameters!$G$8),3,IF(AND(F5<Parameters!$G$8,F5>=Parameters!$H$8),4,IF(F5<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(W$1=\"\",$B5=\"\",G5=\"\"),\"\",IF(G5>Parameters!$E$8,1,IF(AND(G5<Parameters!$E$8,G5>=Parameters!$F$8),2,IF(AND(G5<Parameters!$F$8,G5>=Parameters!$G$8),3,IF(AND(G5<Parameters!$G$8,G5>=Parameters!$H$8),4,IF(G5<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(X$1=\"\",$B5=\"\",H5=\"\"),\"\",IF(H5>Parameters!$E$8,1,IF(AND(H5<Parameters!$E$8,H5>=Parameters!$F$8),2,IF(AND(H5<Parameters!$F$8,H5>=Parameters!$G$8),3,IF(AND(H5<Parameters!$G$8,H5>=Parameters!$H$8),4,IF(H5<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Y$1=\"\",$B5=\"\",I5=\"\"),\"\",IF(I5>Parameters!$E$8,1,IF(AND(I5<Parameters!$E$8,I5>=Parameters!$F$8),2,IF(AND(I5<Parameters!$F$8,I5>=Parameters!$G$8),3,IF(AND(I5<Parameters!$G$8,I5>=Parameters!$H$8),4,IF(I5<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Z$1=\"\",$B5=\"\",J5=\"\"),\"\",IF(J5>Parameters!$E$8,1,IF(AND(J5<Parameters!$E$8,J5>=Parameters!$F$8),2,IF(AND(J5<Parameters!$F$8,J5>=Parameters!$G$8),3,IF(AND(J5<Parameters!$G$8,J5>=Parameters!$H$8),4,IF(J5<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AA$1=\"\",$B5=\"\",K5=\"\"),\"\",IF(K5>Parameters!$E$8,1,IF(AND(K5<Parameters!$E$8,K5>=Parameters!$F$8),2,IF(AND(K5<Parameters!$F$8,K5>=Parameters!$G$8),3,IF(AND(K5<Parameters!$G$8,K5>=Parameters!$H$8),4,IF(K5<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AB$1=\"\",$B5=\"\",L5=\"\"),\"\",IF(L5>Parameters!$E$8,1,IF(AND(L5<Parameters!$E$8,L5>=Parameters!$F$8),2,IF(AND(L5<Parameters!$F$8,L5>=Parameters!$G$8),3,IF(AND(L5<Parameters!$G$8,L5>=Parameters!$H$8),4,IF(L5<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AC$1=\"\",$B5=\"\",M5=\"\"),\"\",IF(M5>Parameters!$E$8,1,IF(AND(M5<Parameters!$E$8,M5>=Parameters!$F$8),2,IF(AND(M5<Parameters!$F$8,M5>=Parameters!$G$8),3,IF(AND(M5<Parameters!$G$8,M5>=Parameters!$H$8),4,IF(M5<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AD$1=\"\",$B5=\"\",N5=\"\"),\"\",IF(N5>Parameters!$E$8,1,IF(AND(N5<Parameters!$E$8,N5>=Parameters!$F$8),2,IF(AND(N5<Parameters!$F$8,N5>=Parameters!$G$8),3,IF(AND(N5<Parameters!$G$8,N5>=Parameters!$H$8),4,IF(N5<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AE$1=\"\",$B5=\"\",O5=\"\"),\"\",IF(O5>Parameters!$E$8,1,IF(AND(O5<Parameters!$E$8,O5>=Parameters!$F$8),2,IF(AND(O5<Parameters!$F$8,O5>=Parameters!$G$8),3,IF(AND(O5<Parameters!$G$8,O5>=Parameters!$H$8),4,IF(O5<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AF$1=\"\",$B5=\"\",P5=\"\"),\"\",IF(P5>Parameters!$E$8,1,IF(AND(P5<Parameters!$E$8,P5>=Parameters!$F$8),2,IF(AND(P5<Parameters!$F$8,P5>=Parameters!$G$8),3,IF(AND(P5<Parameters!$G$8,P5>=Parameters!$H$8),4,IF(P5<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AG$1=\"\",$B5=\"\",Q5=\"\"),\"\",IF(Q5>Parameters!$E$8,1,IF(AND(Q5<Parameters!$E$8,Q5>=Parameters!$F$8),2,IF(AND(Q5<Parameters!$F$8,Q5>=Parameters!$G$8),3,IF(AND(Q5<Parameters!$G$8,Q5>=Parameters!$H$8),4,IF(Q5<Parameters!$H$8,5,\"\")))))),\"\")","v":""},null,{"$f":"Parameters!D3","v":"Category 1"},1]
[{"$f":"Data!$BY$5","v":"Current Ratio"},{"$f":"Companies!B7","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B6,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B6,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A6,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B6,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B6,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A6,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B6,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B6,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A6,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B6,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B6,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A6,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B6,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B6,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A6,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B6,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B6,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A6,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B6,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B6,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A6,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B6,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B6,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A6,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B6,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B6,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A6,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B6,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B6,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A6,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B6,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B6,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A6,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B6,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B6,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A6,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B6,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B6,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A6,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B6,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B6,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A6,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B6,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B6,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A6,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(S$1=\"\",$B6=\"\",C6=\"\"),\"\",IF(C6>Parameters!$E$8,1,IF(AND(C6<Parameters!$E$8,C6>=Parameters!$F$8),2,IF(AND(C6<Parameters!$F$8,C6>=Parameters!$G$8),3,IF(AND(C6<Parameters!$G$8,C6>=Parameters!$H$8),4,IF(C6<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T$1=\"\",$B6=\"\",D6=\"\"),\"\",IF(D6>Parameters!$E$8,1,IF(AND(D6<Parameters!$E$8,D6>=Parameters!$F$8),2,IF(AND(D6<Parameters!$F$8,D6>=Parameters!$G$8),3,IF(AND(D6<Parameters!$G$8,D6>=Parameters!$H$8),4,IF(D6<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U$1=\"\",$B6=\"\",E6=\"\"),\"\",IF(E6>Parameters!$E$8,1,IF(AND(E6<Parameters!$E$8,E6>=Parameters!$F$8),2,IF(AND(E6<Parameters!$F$8,E6>=Parameters!$G$8),3,IF(AND(E6<Parameters!$G$8,E6>=Parameters!$H$8),4,IF(E6<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V$1=\"\",$B6=\"\",F6=\"\"),\"\",IF(F6>Parameters!$E$8,1,IF(AND(F6<Parameters!$E$8,F6>=Parameters!$F$8),2,IF(AND(F6<Parameters!$F$8,F6>=Parameters!$G$8),3,IF(AND(F6<Parameters!$G$8,F6>=Parameters!$H$8),4,IF(F6<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(W$1=\"\",$B6=\"\",G6=\"\"),\"\",IF(G6>Parameters!$E$8,1,IF(AND(G6<Parameters!$E$8,G6>=Parameters!$F$8),2,IF(AND(G6<Parameters!$F$8,G6>=Parameters!$G$8),3,IF(AND(G6<Parameters!$G$8,G6>=Parameters!$H$8),4,IF(G6<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(X$1=\"\",$B6=\"\",H6=\"\"),\"\",IF(H6>Parameters!$E$8,1,IF(AND(H6<Parameters!$E$8,H6>=Parameters!$F$8),2,IF(AND(H6<Parameters!$F$8,H6>=Parameters!$G$8),3,IF(AND(H6<Parameters!$G$8,H6>=Parameters!$H$8),4,IF(H6<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Y$1=\"\",$B6=\"\",I6=\"\"),\"\",IF(I6>Parameters!$E$8,1,IF(AND(I6<Parameters!$E$8,I6>=Parameters!$F$8),2,IF(AND(I6<Parameters!$F$8,I6>=Parameters!$G$8),3,IF(AND(I6<Parameters!$G$8,I6>=Parameters!$H$8),4,IF(I6<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Z$1=\"\",$B6=\"\",J6=\"\"),\"\",IF(J6>Parameters!$E$8,1,IF(AND(J6<Parameters!$E$8,J6>=Parameters!$F$8),2,IF(AND(J6<Parameters!$F$8,J6>=Parameters!$G$8),3,IF(AND(J6<Parameters!$G$8,J6>=Parameters!$H$8),4,IF(J6<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AA$1=\"\",$B6=\"\",K6=\"\"),\"\",IF(K6>Parameters!$E$8,1,IF(AND(K6<Parameters!$E$8,K6>=Parameters!$F$8),2,IF(AND(K6<Parameters!$F$8,K6>=Parameters!$G$8),3,IF(AND(K6<Parameters!$G$8,K6>=Parameters!$H$8),4,IF(K6<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AB$1=\"\",$B6=\"\",L6=\"\"),\"\",IF(L6>Parameters!$E$8,1,IF(AND(L6<Parameters!$E$8,L6>=Parameters!$F$8),2,IF(AND(L6<Parameters!$F$8,L6>=Parameters!$G$8),3,IF(AND(L6<Parameters!$G$8,L6>=Parameters!$H$8),4,IF(L6<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AC$1=\"\",$B6=\"\",M6=\"\"),\"\",IF(M6>Parameters!$E$8,1,IF(AND(M6<Parameters!$E$8,M6>=Parameters!$F$8),2,IF(AND(M6<Parameters!$F$8,M6>=Parameters!$G$8),3,IF(AND(M6<Parameters!$G$8,M6>=Parameters!$H$8),4,IF(M6<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AD$1=\"\",$B6=\"\",N6=\"\"),\"\",IF(N6>Parameters!$E$8,1,IF(AND(N6<Parameters!$E$8,N6>=Parameters!$F$8),2,IF(AND(N6<Parameters!$F$8,N6>=Parameters!$G$8),3,IF(AND(N6<Parameters!$G$8,N6>=Parameters!$H$8),4,IF(N6<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AE$1=\"\",$B6=\"\",O6=\"\"),\"\",IF(O6>Parameters!$E$8,1,IF(AND(O6<Parameters!$E$8,O6>=Parameters!$F$8),2,IF(AND(O6<Parameters!$F$8,O6>=Parameters!$G$8),3,IF(AND(O6<Parameters!$G$8,O6>=Parameters!$H$8),4,IF(O6<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AF$1=\"\",$B6=\"\",P6=\"\"),\"\",IF(P6>Parameters!$E$8,1,IF(AND(P6<Parameters!$E$8,P6>=Parameters!$F$8),2,IF(AND(P6<Parameters!$F$8,P6>=Parameters!$G$8),3,IF(AND(P6<Parameters!$G$8,P6>=Parameters!$H$8),4,IF(P6<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AG$1=\"\",$B6=\"\",Q6=\"\"),\"\",IF(Q6>Parameters!$E$8,1,IF(AND(Q6<Parameters!$E$8,Q6>=Parameters!$F$8),2,IF(AND(Q6<Parameters!$F$8,Q6>=Parameters!$G$8),3,IF(AND(Q6<Parameters!$G$8,Q6>=Parameters!$H$8),4,IF(Q6<Parameters!$H$8,5,\"\")))))),\"\")","v":""}]
[{"$f":"Data!$BY$5","v":"Current Ratio"},{"$f":"Companies!B8","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B7,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B7,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A7,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B7,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B7,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A7,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B7,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B7,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A7,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B7,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B7,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A7,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B7,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B7,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A7,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B7,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B7,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A7,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B7,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B7,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A7,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B7,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B7,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A7,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B7,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B7,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A7,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B7,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B7,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A7,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B7,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B7,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A7,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B7,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B7,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A7,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B7,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B7,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A7,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B7,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B7,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A7,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B7,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B7,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A7,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(S$1=\"\",$B7=\"\",C7=\"\"),\"\",IF(C7>Parameters!$E$8,1,IF(AND(C7<Parameters!$E$8,C7>=Parameters!$F$8),2,IF(AND(C7<Parameters!$F$8,C7>=Parameters!$G$8),3,IF(AND(C7<Parameters!$G$8,C7>=Parameters!$H$8),4,IF(C7<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T$1=\"\",$B7=\"\",D7=\"\"),\"\",IF(D7>Parameters!$E$8,1,IF(AND(D7<Parameters!$E$8,D7>=Parameters!$F$8),2,IF(AND(D7<Parameters!$F$8,D7>=Parameters!$G$8),3,IF(AND(D7<Parameters!$G$8,D7>=Parameters!$H$8),4,IF(D7<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U$1=\"\",$B7=\"\",E7=\"\"),\"\",IF(E7>Parameters!$E$8,1,IF(AND(E7<Parameters!$E$8,E7>=Parameters!$F$8),2,IF(AND(E7<Parameters!$F$8,E7>=Parameters!$G$8),3,IF(AND(E7<Parameters!$G$8,E7>=Parameters!$H$8),4,IF(E7<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V$1=\"\",$B7=\"\",F7=\"\"),\"\",IF(F7>Parameters!$E$8,1,IF(AND(F7<Parameters!$E$8,F7>=Parameters!$F$8),2,IF(AND(F7<Parameters!$F$8,F7>=Parameters!$G$8),3,IF(AND(F7<Parameters!$G$8,F7>=Parameters!$H$8),4,IF(F7<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(W$1=\"\",$B7=\"\",G7=\"\"),\"\",IF(G7>Parameters!$E$8,1,IF(AND(G7<Parameters!$E$8,G7>=Parameters!$F$8),2,IF(AND(G7<Parameters!$F$8,G7>=Parameters!$G$8),3,IF(AND(G7<Parameters!$G$8,G7>=Parameters!$H$8),4,IF(G7<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(X$1=\"\",$B7=\"\",H7=\"\"),\"\",IF(H7>Parameters!$E$8,1,IF(AND(H7<Parameters!$E$8,H7>=Parameters!$F$8),2,IF(AND(H7<Parameters!$F$8,H7>=Parameters!$G$8),3,IF(AND(H7<Parameters!$G$8,H7>=Parameters!$H$8),4,IF(H7<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Y$1=\"\",$B7=\"\",I7=\"\"),\"\",IF(I7>Parameters!$E$8,1,IF(AND(I7<Parameters!$E$8,I7>=Parameters!$F$8),2,IF(AND(I7<Parameters!$F$8,I7>=Parameters!$G$8),3,IF(AND(I7<Parameters!$G$8,I7>=Parameters!$H$8),4,IF(I7<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Z$1=\"\",$B7=\"\",J7=\"\"),\"\",IF(J7>Parameters!$E$8,1,IF(AND(J7<Parameters!$E$8,J7>=Parameters!$F$8),2,IF(AND(J7<Parameters!$F$8,J7>=Parameters!$G$8),3,IF(AND(J7<Parameters!$G$8,J7>=Parameters!$H$8),4,IF(J7<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AA$1=\"\",$B7=\"\",K7=\"\"),\"\",IF(K7>Parameters!$E$8,1,IF(AND(K7<Parameters!$E$8,K7>=Parameters!$F$8),2,IF(AND(K7<Parameters!$F$8,K7>=Parameters!$G$8),3,IF(AND(K7<Parameters!$G$8,K7>=Parameters!$H$8),4,IF(K7<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AB$1=\"\",$B7=\"\",L7=\"\"),\"\",IF(L7>Parameters!$E$8,1,IF(AND(L7<Parameters!$E$8,L7>=Parameters!$F$8),2,IF(AND(L7<Parameters!$F$8,L7>=Parameters!$G$8),3,IF(AND(L7<Parameters!$G$8,L7>=Parameters!$H$8),4,IF(L7<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AC$1=\"\",$B7=\"\",M7=\"\"),\"\",IF(M7>Parameters!$E$8,1,IF(AND(M7<Parameters!$E$8,M7>=Parameters!$F$8),2,IF(AND(M7<Parameters!$F$8,M7>=Parameters!$G$8),3,IF(AND(M7<Parameters!$G$8,M7>=Parameters!$H$8),4,IF(M7<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AD$1=\"\",$B7=\"\",N7=\"\"),\"\",IF(N7>Parameters!$E$8,1,IF(AND(N7<Parameters!$E$8,N7>=Parameters!$F$8),2,IF(AND(N7<Parameters!$F$8,N7>=Parameters!$G$8),3,IF(AND(N7<Parameters!$G$8,N7>=Parameters!$H$8),4,IF(N7<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AE$1=\"\",$B7=\"\",O7=\"\"),\"\",IF(O7>Parameters!$E$8,1,IF(AND(O7<Parameters!$E$8,O7>=Parameters!$F$8),2,IF(AND(O7<Parameters!$F$8,O7>=Parameters!$G$8),3,IF(AND(O7<Parameters!$G$8,O7>=Parameters!$H$8),4,IF(O7<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AF$1=\"\",$B7=\"\",P7=\"\"),\"\",IF(P7>Parameters!$E$8,1,IF(AND(P7<Parameters!$E$8,P7>=Parameters!$F$8),2,IF(AND(P7<Parameters!$F$8,P7>=Parameters!$G$8),3,IF(AND(P7<Parameters!$G$8,P7>=Parameters!$H$8),4,IF(P7<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AG$1=\"\",$B7=\"\",Q7=\"\"),\"\",IF(Q7>Parameters!$E$8,1,IF(AND(Q7<Parameters!$E$8,Q7>=Parameters!$F$8),2,IF(AND(Q7<Parameters!$F$8,Q7>=Parameters!$G$8),3,IF(AND(Q7<Parameters!$G$8,Q7>=Parameters!$H$8),4,IF(Q7<Parameters!$H$8,5,\"\")))))),\"\")","v":""}]
[{"$f":"Data!$BY$5","v":"Current Ratio"},{"$f":"Companies!B9","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B8,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B8,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A8,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B8,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B8,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A8,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B8,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B8,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A8,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B8,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B8,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A8,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B8,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B8,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A8,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B8,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B8,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A8,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B8,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B8,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A8,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B8,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B8,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A8,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B8,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B8,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A8,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B8,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B8,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A8,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B8,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B8,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A8,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B8,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B8,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A8,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B8,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B8,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A8,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B8,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B8,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A8,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B8,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B8,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A8,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(S$1=\"\",$B8=\"\",C8=\"\"),\"\",IF(C8>Parameters!$E$8,1,IF(AND(C8<Parameters!$E$8,C8>=Parameters!$F$8),2,IF(AND(C8<Parameters!$F$8,C8>=Parameters!$G$8),3,IF(AND(C8<Parameters!$G$8,C8>=Parameters!$H$8),4,IF(C8<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T$1=\"\",$B8=\"\",D8=\"\"),\"\",IF(D8>Parameters!$E$8,1,IF(AND(D8<Parameters!$E$8,D8>=Parameters!$F$8),2,IF(AND(D8<Parameters!$F$8,D8>=Parameters!$G$8),3,IF(AND(D8<Parameters!$G$8,D8>=Parameters!$H$8),4,IF(D8<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U$1=\"\",$B8=\"\",E8=\"\"),\"\",IF(E8>Parameters!$E$8,1,IF(AND(E8<Parameters!$E$8,E8>=Parameters!$F$8),2,IF(AND(E8<Parameters!$F$8,E8>=Parameters!$G$8),3,IF(AND(E8<Parameters!$G$8,E8>=Parameters!$H$8),4,IF(E8<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V$1=\"\",$B8=\"\",F8=\"\"),\"\",IF(F8>Parameters!$E$8,1,IF(AND(F8<Parameters!$E$8,F8>=Parameters!$F$8),2,IF(AND(F8<Parameters!$F$8,F8>=Parameters!$G$8),3,IF(AND(F8<Parameters!$G$8,F8>=Parameters!$H$8),4,IF(F8<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(W$1=\"\",$B8=\"\",G8=\"\"),\"\",IF(G8>Parameters!$E$8,1,IF(AND(G8<Parameters!$E$8,G8>=Parameters!$F$8),2,IF(AND(G8<Parameters!$F$8,G8>=Parameters!$G$8),3,IF(AND(G8<Parameters!$G$8,G8>=Parameters!$H$8),4,IF(G8<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(X$1=\"\",$B8=\"\",H8=\"\"),\"\",IF(H8>Parameters!$E$8,1,IF(AND(H8<Parameters!$E$8,H8>=Parameters!$F$8),2,IF(AND(H8<Parameters!$F$8,H8>=Parameters!$G$8),3,IF(AND(H8<Parameters!$G$8,H8>=Parameters!$H$8),4,IF(H8<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Y$1=\"\",$B8=\"\",I8=\"\"),\"\",IF(I8>Parameters!$E$8,1,IF(AND(I8<Parameters!$E$8,I8>=Parameters!$F$8),2,IF(AND(I8<Parameters!$F$8,I8>=Parameters!$G$8),3,IF(AND(I8<Parameters!$G$8,I8>=Parameters!$H$8),4,IF(I8<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Z$1=\"\",$B8=\"\",J8=\"\"),\"\",IF(J8>Parameters!$E$8,1,IF(AND(J8<Parameters!$E$8,J8>=Parameters!$F$8),2,IF(AND(J8<Parameters!$F$8,J8>=Parameters!$G$8),3,IF(AND(J8<Parameters!$G$8,J8>=Parameters!$H$8),4,IF(J8<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AA$1=\"\",$B8=\"\",K8=\"\"),\"\",IF(K8>Parameters!$E$8,1,IF(AND(K8<Parameters!$E$8,K8>=Parameters!$F$8),2,IF(AND(K8<Parameters!$F$8,K8>=Parameters!$G$8),3,IF(AND(K8<Parameters!$G$8,K8>=Parameters!$H$8),4,IF(K8<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AB$1=\"\",$B8=\"\",L8=\"\"),\"\",IF(L8>Parameters!$E$8,1,IF(AND(L8<Parameters!$E$8,L8>=Parameters!$F$8),2,IF(AND(L8<Parameters!$F$8,L8>=Parameters!$G$8),3,IF(AND(L8<Parameters!$G$8,L8>=Parameters!$H$8),4,IF(L8<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AC$1=\"\",$B8=\"\",M8=\"\"),\"\",IF(M8>Parameters!$E$8,1,IF(AND(M8<Parameters!$E$8,M8>=Parameters!$F$8),2,IF(AND(M8<Parameters!$F$8,M8>=Parameters!$G$8),3,IF(AND(M8<Parameters!$G$8,M8>=Parameters!$H$8),4,IF(M8<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AD$1=\"\",$B8=\"\",N8=\"\"),\"\",IF(N8>Parameters!$E$8,1,IF(AND(N8<Parameters!$E$8,N8>=Parameters!$F$8),2,IF(AND(N8<Parameters!$F$8,N8>=Parameters!$G$8),3,IF(AND(N8<Parameters!$G$8,N8>=Parameters!$H$8),4,IF(N8<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AE$1=\"\",$B8=\"\",O8=\"\"),\"\",IF(O8>Parameters!$E$8,1,IF(AND(O8<Parameters!$E$8,O8>=Parameters!$F$8),2,IF(AND(O8<Parameters!$F$8,O8>=Parameters!$G$8),3,IF(AND(O8<Parameters!$G$8,O8>=Parameters!$H$8),4,IF(O8<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AF$1=\"\",$B8=\"\",P8=\"\"),\"\",IF(P8>Parameters!$E$8,1,IF(AND(P8<Parameters!$E$8,P8>=Parameters!$F$8),2,IF(AND(P8<Parameters!$F$8,P8>=Parameters!$G$8),3,IF(AND(P8<Parameters!$G$8,P8>=Parameters!$H$8),4,IF(P8<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AG$1=\"\",$B8=\"\",Q8=\"\"),\"\",IF(Q8>Parameters!$E$8,1,IF(AND(Q8<Parameters!$E$8,Q8>=Parameters!$F$8),2,IF(AND(Q8<Parameters!$F$8,Q8>=Parameters!$G$8),3,IF(AND(Q8<Parameters!$G$8,Q8>=Parameters!$H$8),4,IF(Q8<Parameters!$H$8,5,\"\")))))),\"\")","v":""}]
[{"$f":"Data!$BY$5","v":"Current Ratio"},{"$f":"Companies!B10","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B9,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B9,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A9,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B9,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B9,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A9,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B9,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B9,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A9,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B9,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B9,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A9,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B9,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B9,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A9,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B9,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B9,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A9,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B9,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B9,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A9,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B9,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B9,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A9,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B9,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B9,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A9,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B9,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B9,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A9,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B9,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B9,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A9,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B9,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B9,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A9,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B9,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B9,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A9,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B9,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B9,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A9,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B9,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B9,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A9,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(S$1=\"\",$B9=\"\",C9=\"\"),\"\",IF(C9>Parameters!$E$8,1,IF(AND(C9<Parameters!$E$8,C9>=Parameters!$F$8),2,IF(AND(C9<Parameters!$F$8,C9>=Parameters!$G$8),3,IF(AND(C9<Parameters!$G$8,C9>=Parameters!$H$8),4,IF(C9<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T$1=\"\",$B9=\"\",D9=\"\"),\"\",IF(D9>Parameters!$E$8,1,IF(AND(D9<Parameters!$E$8,D9>=Parameters!$F$8),2,IF(AND(D9<Parameters!$F$8,D9>=Parameters!$G$8),3,IF(AND(D9<Parameters!$G$8,D9>=Parameters!$H$8),4,IF(D9<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U$1=\"\",$B9=\"\",E9=\"\"),\"\",IF(E9>Parameters!$E$8,1,IF(AND(E9<Parameters!$E$8,E9>=Parameters!$F$8),2,IF(AND(E9<Parameters!$F$8,E9>=Parameters!$G$8),3,IF(AND(E9<Parameters!$G$8,E9>=Parameters!$H$8),4,IF(E9<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V$1=\"\",$B9=\"\",F9=\"\"),\"\",IF(F9>Parameters!$E$8,1,IF(AND(F9<Parameters!$E$8,F9>=Parameters!$F$8),2,IF(AND(F9<Parameters!$F$8,F9>=Parameters!$G$8),3,IF(AND(F9<Parameters!$G$8,F9>=Parameters!$H$8),4,IF(F9<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(W$1=\"\",$B9=\"\",G9=\"\"),\"\",IF(G9>Parameters!$E$8,1,IF(AND(G9<Parameters!$E$8,G9>=Parameters!$F$8),2,IF(AND(G9<Parameters!$F$8,G9>=Parameters!$G$8),3,IF(AND(G9<Parameters!$G$8,G9>=Parameters!$H$8),4,IF(G9<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(X$1=\"\",$B9=\"\",H9=\"\"),\"\",IF(H9>Parameters!$E$8,1,IF(AND(H9<Parameters!$E$8,H9>=Parameters!$F$8),2,IF(AND(H9<Parameters!$F$8,H9>=Parameters!$G$8),3,IF(AND(H9<Parameters!$G$8,H9>=Parameters!$H$8),4,IF(H9<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Y$1=\"\",$B9=\"\",I9=\"\"),\"\",IF(I9>Parameters!$E$8,1,IF(AND(I9<Parameters!$E$8,I9>=Parameters!$F$8),2,IF(AND(I9<Parameters!$F$8,I9>=Parameters!$G$8),3,IF(AND(I9<Parameters!$G$8,I9>=Parameters!$H$8),4,IF(I9<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Z$1=\"\",$B9=\"\",J9=\"\"),\"\",IF(J9>Parameters!$E$8,1,IF(AND(J9<Parameters!$E$8,J9>=Parameters!$F$8),2,IF(AND(J9<Parameters!$F$8,J9>=Parameters!$G$8),3,IF(AND(J9<Parameters!$G$8,J9>=Parameters!$H$8),4,IF(J9<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AA$1=\"\",$B9=\"\",K9=\"\"),\"\",IF(K9>Parameters!$E$8,1,IF(AND(K9<Parameters!$E$8,K9>=Parameters!$F$8),2,IF(AND(K9<Parameters!$F$8,K9>=Parameters!$G$8),3,IF(AND(K9<Parameters!$G$8,K9>=Parameters!$H$8),4,IF(K9<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AB$1=\"\",$B9=\"\",L9=\"\"),\"\",IF(L9>Parameters!$E$8,1,IF(AND(L9<Parameters!$E$8,L9>=Parameters!$F$8),2,IF(AND(L9<Parameters!$F$8,L9>=Parameters!$G$8),3,IF(AND(L9<Parameters!$G$8,L9>=Parameters!$H$8),4,IF(L9<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AC$1=\"\",$B9=\"\",M9=\"\"),\"\",IF(M9>Parameters!$E$8,1,IF(AND(M9<Parameters!$E$8,M9>=Parameters!$F$8),2,IF(AND(M9<Parameters!$F$8,M9>=Parameters!$G$8),3,IF(AND(M9<Parameters!$G$8,M9>=Parameters!$H$8),4,IF(M9<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AD$1=\"\",$B9=\"\",N9=\"\"),\"\",IF(N9>Parameters!$E$8,1,IF(AND(N9<Parameters!$E$8,N9>=Parameters!$F$8),2,IF(AND(N9<Parameters!$F$8,N9>=Parameters!$G$8),3,IF(AND(N9<Parameters!$G$8,N9>=Parameters!$H$8),4,IF(N9<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AE$1=\"\",$B9=\"\",O9=\"\"),\"\",IF(O9>Parameters!$E$8,1,IF(AND(O9<Parameters!$E$8,O9>=Parameters!$F$8),2,IF(AND(O9<Parameters!$F$8,O9>=Parameters!$G$8),3,IF(AND(O9<Parameters!$G$8,O9>=Parameters!$H$8),4,IF(O9<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AF$1=\"\",$B9=\"\",P9=\"\"),\"\",IF(P9>Parameters!$E$8,1,IF(AND(P9<Parameters!$E$8,P9>=Parameters!$F$8),2,IF(AND(P9<Parameters!$F$8,P9>=Parameters!$G$8),3,IF(AND(P9<Parameters!$G$8,P9>=Parameters!$H$8),4,IF(P9<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AG$1=\"\",$B9=\"\",Q9=\"\"),\"\",IF(Q9>Parameters!$E$8,1,IF(AND(Q9<Parameters!$E$8,Q9>=Parameters!$F$8),2,IF(AND(Q9<Parameters!$F$8,Q9>=Parameters!$G$8),3,IF(AND(Q9<Parameters!$G$8,Q9>=Parameters!$H$8),4,IF(Q9<Parameters!$H$8,5,\"\")))))),\"\")","v":""}]
[{"$f":"Data!$BY$5","v":"Current Ratio"},{"$f":"Companies!B11","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B10,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B10,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A10,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B10,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B10,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A10,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B10,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B10,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A10,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B10,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B10,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A10,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B10,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B10,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A10,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B10,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B10,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A10,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B10,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B10,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A10,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B10,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B10,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A10,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B10,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B10,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A10,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B10,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B10,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A10,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B10,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B10,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A10,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B10,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B10,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A10,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B10,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B10,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A10,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B10,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B10,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A10,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B10,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B10,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A10,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(S$1=\"\",$B10=\"\",C10=\"\"),\"\",IF(C10>Parameters!$E$8,1,IF(AND(C10<Parameters!$E$8,C10>=Parameters!$F$8),2,IF(AND(C10<Parameters!$F$8,C10>=Parameters!$G$8),3,IF(AND(C10<Parameters!$G$8,C10>=Parameters!$H$8),4,IF(C10<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T$1=\"\",$B10=\"\",D10=\"\"),\"\",IF(D10>Parameters!$E$8,1,IF(AND(D10<Parameters!$E$8,D10>=Parameters!$F$8),2,IF(AND(D10<Parameters!$F$8,D10>=Parameters!$G$8),3,IF(AND(D10<Parameters!$G$8,D10>=Parameters!$H$8),4,IF(D10<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U$1=\"\",$B10=\"\",E10=\"\"),\"\",IF(E10>Parameters!$E$8,1,IF(AND(E10<Parameters!$E$8,E10>=Parameters!$F$8),2,IF(AND(E10<Parameters!$F$8,E10>=Parameters!$G$8),3,IF(AND(E10<Parameters!$G$8,E10>=Parameters!$H$8),4,IF(E10<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V$1=\"\",$B10=\"\",F10=\"\"),\"\",IF(F10>Parameters!$E$8,1,IF(AND(F10<Parameters!$E$8,F10>=Parameters!$F$8),2,IF(AND(F10<Parameters!$F$8,F10>=Parameters!$G$8),3,IF(AND(F10<Parameters!$G$8,F10>=Parameters!$H$8),4,IF(F10<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(W$1=\"\",$B10=\"\",G10=\"\"),\"\",IF(G10>Parameters!$E$8,1,IF(AND(G10<Parameters!$E$8,G10>=Parameters!$F$8),2,IF(AND(G10<Parameters!$F$8,G10>=Parameters!$G$8),3,IF(AND(G10<Parameters!$G$8,G10>=Parameters!$H$8),4,IF(G10<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(X$1=\"\",$B10=\"\",H10=\"\"),\"\",IF(H10>Parameters!$E$8,1,IF(AND(H10<Parameters!$E$8,H10>=Parameters!$F$8),2,IF(AND(H10<Parameters!$F$8,H10>=Parameters!$G$8),3,IF(AND(H10<Parameters!$G$8,H10>=Parameters!$H$8),4,IF(H10<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Y$1=\"\",$B10=\"\",I10=\"\"),\"\",IF(I10>Parameters!$E$8,1,IF(AND(I10<Parameters!$E$8,I10>=Parameters!$F$8),2,IF(AND(I10<Parameters!$F$8,I10>=Parameters!$G$8),3,IF(AND(I10<Parameters!$G$8,I10>=Parameters!$H$8),4,IF(I10<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Z$1=\"\",$B10=\"\",J10=\"\"),\"\",IF(J10>Parameters!$E$8,1,IF(AND(J10<Parameters!$E$8,J10>=Parameters!$F$8),2,IF(AND(J10<Parameters!$F$8,J10>=Parameters!$G$8),3,IF(AND(J10<Parameters!$G$8,J10>=Parameters!$H$8),4,IF(J10<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AA$1=\"\",$B10=\"\",K10=\"\"),\"\",IF(K10>Parameters!$E$8,1,IF(AND(K10<Parameters!$E$8,K10>=Parameters!$F$8),2,IF(AND(K10<Parameters!$F$8,K10>=Parameters!$G$8),3,IF(AND(K10<Parameters!$G$8,K10>=Parameters!$H$8),4,IF(K10<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AB$1=\"\",$B10=\"\",L10=\"\"),\"\",IF(L10>Parameters!$E$8,1,IF(AND(L10<Parameters!$E$8,L10>=Parameters!$F$8),2,IF(AND(L10<Parameters!$F$8,L10>=Parameters!$G$8),3,IF(AND(L10<Parameters!$G$8,L10>=Parameters!$H$8),4,IF(L10<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AC$1=\"\",$B10=\"\",M10=\"\"),\"\",IF(M10>Parameters!$E$8,1,IF(AND(M10<Parameters!$E$8,M10>=Parameters!$F$8),2,IF(AND(M10<Parameters!$F$8,M10>=Parameters!$G$8),3,IF(AND(M10<Parameters!$G$8,M10>=Parameters!$H$8),4,IF(M10<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AD$1=\"\",$B10=\"\",N10=\"\"),\"\",IF(N10>Parameters!$E$8,1,IF(AND(N10<Parameters!$E$8,N10>=Parameters!$F$8),2,IF(AND(N10<Parameters!$F$8,N10>=Parameters!$G$8),3,IF(AND(N10<Parameters!$G$8,N10>=Parameters!$H$8),4,IF(N10<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AE$1=\"\",$B10=\"\",O10=\"\"),\"\",IF(O10>Parameters!$E$8,1,IF(AND(O10<Parameters!$E$8,O10>=Parameters!$F$8),2,IF(AND(O10<Parameters!$F$8,O10>=Parameters!$G$8),3,IF(AND(O10<Parameters!$G$8,O10>=Parameters!$H$8),4,IF(O10<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AF$1=\"\",$B10=\"\",P10=\"\"),\"\",IF(P10>Parameters!$E$8,1,IF(AND(P10<Parameters!$E$8,P10>=Parameters!$F$8),2,IF(AND(P10<Parameters!$F$8,P10>=Parameters!$G$8),3,IF(AND(P10<Parameters!$G$8,P10>=Parameters!$H$8),4,IF(P10<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AG$1=\"\",$B10=\"\",Q10=\"\"),\"\",IF(Q10>Parameters!$E$8,1,IF(AND(Q10<Parameters!$E$8,Q10>=Parameters!$F$8),2,IF(AND(Q10<Parameters!$F$8,Q10>=Parameters!$G$8),3,IF(AND(Q10<Parameters!$G$8,Q10>=Parameters!$H$8),4,IF(Q10<Parameters!$H$8,5,\"\")))))),\"\")","v":""}]
[{"$f":"Data!$BY$5","v":"Current Ratio"},{"$f":"Companies!B12","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B11,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B11,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A11,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B11,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B11,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A11,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B11,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B11,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A11,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B11,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B11,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A11,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B11,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B11,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A11,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B11,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B11,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A11,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B11,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B11,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A11,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B11,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B11,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A11,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B11,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B11,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A11,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B11,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B11,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A11,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B11,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B11,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A11,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B11,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B11,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A11,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B11,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B11,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A11,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B11,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B11,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A11,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B11,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B11,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A11,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(S$1=\"\",$B11=\"\",C11=\"\"),\"\",IF(C11>Parameters!$E$8,1,IF(AND(C11<Parameters!$E$8,C11>=Parameters!$F$8),2,IF(AND(C11<Parameters!$F$8,C11>=Parameters!$G$8),3,IF(AND(C11<Parameters!$G$8,C11>=Parameters!$H$8),4,IF(C11<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T$1=\"\",$B11=\"\",D11=\"\"),\"\",IF(D11>Parameters!$E$8,1,IF(AND(D11<Parameters!$E$8,D11>=Parameters!$F$8),2,IF(AND(D11<Parameters!$F$8,D11>=Parameters!$G$8),3,IF(AND(D11<Parameters!$G$8,D11>=Parameters!$H$8),4,IF(D11<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U$1=\"\",$B11=\"\",E11=\"\"),\"\",IF(E11>Parameters!$E$8,1,IF(AND(E11<Parameters!$E$8,E11>=Parameters!$F$8),2,IF(AND(E11<Parameters!$F$8,E11>=Parameters!$G$8),3,IF(AND(E11<Parameters!$G$8,E11>=Parameters!$H$8),4,IF(E11<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V$1=\"\",$B11=\"\",F11=\"\"),\"\",IF(F11>Parameters!$E$8,1,IF(AND(F11<Parameters!$E$8,F11>=Parameters!$F$8),2,IF(AND(F11<Parameters!$F$8,F11>=Parameters!$G$8),3,IF(AND(F11<Parameters!$G$8,F11>=Parameters!$H$8),4,IF(F11<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(W$1=\"\",$B11=\"\",G11=\"\"),\"\",IF(G11>Parameters!$E$8,1,IF(AND(G11<Parameters!$E$8,G11>=Parameters!$F$8),2,IF(AND(G11<Parameters!$F$8,G11>=Parameters!$G$8),3,IF(AND(G11<Parameters!$G$8,G11>=Parameters!$H$8),4,IF(G11<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(X$1=\"\",$B11=\"\",H11=\"\"),\"\",IF(H11>Parameters!$E$8,1,IF(AND(H11<Parameters!$E$8,H11>=Parameters!$F$8),2,IF(AND(H11<Parameters!$F$8,H11>=Parameters!$G$8),3,IF(AND(H11<Parameters!$G$8,H11>=Parameters!$H$8),4,IF(H11<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Y$1=\"\",$B11=\"\",I11=\"\"),\"\",IF(I11>Parameters!$E$8,1,IF(AND(I11<Parameters!$E$8,I11>=Parameters!$F$8),2,IF(AND(I11<Parameters!$F$8,I11>=Parameters!$G$8),3,IF(AND(I11<Parameters!$G$8,I11>=Parameters!$H$8),4,IF(I11<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Z$1=\"\",$B11=\"\",J11=\"\"),\"\",IF(J11>Parameters!$E$8,1,IF(AND(J11<Parameters!$E$8,J11>=Parameters!$F$8),2,IF(AND(J11<Parameters!$F$8,J11>=Parameters!$G$8),3,IF(AND(J11<Parameters!$G$8,J11>=Parameters!$H$8),4,IF(J11<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AA$1=\"\",$B11=\"\",K11=\"\"),\"\",IF(K11>Parameters!$E$8,1,IF(AND(K11<Parameters!$E$8,K11>=Parameters!$F$8),2,IF(AND(K11<Parameters!$F$8,K11>=Parameters!$G$8),3,IF(AND(K11<Parameters!$G$8,K11>=Parameters!$H$8),4,IF(K11<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AB$1=\"\",$B11=\"\",L11=\"\"),\"\",IF(L11>Parameters!$E$8,1,IF(AND(L11<Parameters!$E$8,L11>=Parameters!$F$8),2,IF(AND(L11<Parameters!$F$8,L11>=Parameters!$G$8),3,IF(AND(L11<Parameters!$G$8,L11>=Parameters!$H$8),4,IF(L11<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AC$1=\"\",$B11=\"\",M11=\"\"),\"\",IF(M11>Parameters!$E$8,1,IF(AND(M11<Parameters!$E$8,M11>=Parameters!$F$8),2,IF(AND(M11<Parameters!$F$8,M11>=Parameters!$G$8),3,IF(AND(M11<Parameters!$G$8,M11>=Parameters!$H$8),4,IF(M11<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AD$1=\"\",$B11=\"\",N11=\"\"),\"\",IF(N11>Parameters!$E$8,1,IF(AND(N11<Parameters!$E$8,N11>=Parameters!$F$8),2,IF(AND(N11<Parameters!$F$8,N11>=Parameters!$G$8),3,IF(AND(N11<Parameters!$G$8,N11>=Parameters!$H$8),4,IF(N11<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AE$1=\"\",$B11=\"\",O11=\"\"),\"\",IF(O11>Parameters!$E$8,1,IF(AND(O11<Parameters!$E$8,O11>=Parameters!$F$8),2,IF(AND(O11<Parameters!$F$8,O11>=Parameters!$G$8),3,IF(AND(O11<Parameters!$G$8,O11>=Parameters!$H$8),4,IF(O11<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AF$1=\"\",$B11=\"\",P11=\"\"),\"\",IF(P11>Parameters!$E$8,1,IF(AND(P11<Parameters!$E$8,P11>=Parameters!$F$8),2,IF(AND(P11<Parameters!$F$8,P11>=Parameters!$G$8),3,IF(AND(P11<Parameters!$G$8,P11>=Parameters!$H$8),4,IF(P11<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AG$1=\"\",$B11=\"\",Q11=\"\"),\"\",IF(Q11>Parameters!$E$8,1,IF(AND(Q11<Parameters!$E$8,Q11>=Parameters!$F$8),2,IF(AND(Q11<Parameters!$F$8,Q11>=Parameters!$G$8),3,IF(AND(Q11<Parameters!$G$8,Q11>=Parameters!$H$8),4,IF(Q11<Parameters!$H$8,5,\"\")))))),\"\")","v":""}]
[{"$f":"Data!$BY$5","v":"Current Ratio"},{"$f":"Companies!B13","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B12,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B12,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A12,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B12,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B12,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A12,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B12,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B12,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A12,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B12,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B12,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A12,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B12,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B12,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A12,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B12,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B12,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A12,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B12,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B12,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A12,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B12,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B12,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A12,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B12,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B12,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A12,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B12,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B12,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A12,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B12,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B12,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A12,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B12,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B12,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A12,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B12,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B12,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A12,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B12,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B12,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A12,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B12,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B12,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A12,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(S$1=\"\",$B12=\"\",C12=\"\"),\"\",IF(C12>Parameters!$E$8,1,IF(AND(C12<Parameters!$E$8,C12>=Parameters!$F$8),2,IF(AND(C12<Parameters!$F$8,C12>=Parameters!$G$8),3,IF(AND(C12<Parameters!$G$8,C12>=Parameters!$H$8),4,IF(C12<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T$1=\"\",$B12=\"\",D12=\"\"),\"\",IF(D12>Parameters!$E$8,1,IF(AND(D12<Parameters!$E$8,D12>=Parameters!$F$8),2,IF(AND(D12<Parameters!$F$8,D12>=Parameters!$G$8),3,IF(AND(D12<Parameters!$G$8,D12>=Parameters!$H$8),4,IF(D12<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U$1=\"\",$B12=\"\",E12=\"\"),\"\",IF(E12>Parameters!$E$8,1,IF(AND(E12<Parameters!$E$8,E12>=Parameters!$F$8),2,IF(AND(E12<Parameters!$F$8,E12>=Parameters!$G$8),3,IF(AND(E12<Parameters!$G$8,E12>=Parameters!$H$8),4,IF(E12<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V$1=\"\",$B12=\"\",F12=\"\"),\"\",IF(F12>Parameters!$E$8,1,IF(AND(F12<Parameters!$E$8,F12>=Parameters!$F$8),2,IF(AND(F12<Parameters!$F$8,F12>=Parameters!$G$8),3,IF(AND(F12<Parameters!$G$8,F12>=Parameters!$H$8),4,IF(F12<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(W$1=\"\",$B12=\"\",G12=\"\"),\"\",IF(G12>Parameters!$E$8,1,IF(AND(G12<Parameters!$E$8,G12>=Parameters!$F$8),2,IF(AND(G12<Parameters!$F$8,G12>=Parameters!$G$8),3,IF(AND(G12<Parameters!$G$8,G12>=Parameters!$H$8),4,IF(G12<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(X$1=\"\",$B12=\"\",H12=\"\"),\"\",IF(H12>Parameters!$E$8,1,IF(AND(H12<Parameters!$E$8,H12>=Parameters!$F$8),2,IF(AND(H12<Parameters!$F$8,H12>=Parameters!$G$8),3,IF(AND(H12<Parameters!$G$8,H12>=Parameters!$H$8),4,IF(H12<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Y$1=\"\",$B12=\"\",I12=\"\"),\"\",IF(I12>Parameters!$E$8,1,IF(AND(I12<Parameters!$E$8,I12>=Parameters!$F$8),2,IF(AND(I12<Parameters!$F$8,I12>=Parameters!$G$8),3,IF(AND(I12<Parameters!$G$8,I12>=Parameters!$H$8),4,IF(I12<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Z$1=\"\",$B12=\"\",J12=\"\"),\"\",IF(J12>Parameters!$E$8,1,IF(AND(J12<Parameters!$E$8,J12>=Parameters!$F$8),2,IF(AND(J12<Parameters!$F$8,J12>=Parameters!$G$8),3,IF(AND(J12<Parameters!$G$8,J12>=Parameters!$H$8),4,IF(J12<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AA$1=\"\",$B12=\"\",K12=\"\"),\"\",IF(K12>Parameters!$E$8,1,IF(AND(K12<Parameters!$E$8,K12>=Parameters!$F$8),2,IF(AND(K12<Parameters!$F$8,K12>=Parameters!$G$8),3,IF(AND(K12<Parameters!$G$8,K12>=Parameters!$H$8),4,IF(K12<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AB$1=\"\",$B12=\"\",L12=\"\"),\"\",IF(L12>Parameters!$E$8,1,IF(AND(L12<Parameters!$E$8,L12>=Parameters!$F$8),2,IF(AND(L12<Parameters!$F$8,L12>=Parameters!$G$8),3,IF(AND(L12<Parameters!$G$8,L12>=Parameters!$H$8),4,IF(L12<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AC$1=\"\",$B12=\"\",M12=\"\"),\"\",IF(M12>Parameters!$E$8,1,IF(AND(M12<Parameters!$E$8,M12>=Parameters!$F$8),2,IF(AND(M12<Parameters!$F$8,M12>=Parameters!$G$8),3,IF(AND(M12<Parameters!$G$8,M12>=Parameters!$H$8),4,IF(M12<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AD$1=\"\",$B12=\"\",N12=\"\"),\"\",IF(N12>Parameters!$E$8,1,IF(AND(N12<Parameters!$E$8,N12>=Parameters!$F$8),2,IF(AND(N12<Parameters!$F$8,N12>=Parameters!$G$8),3,IF(AND(N12<Parameters!$G$8,N12>=Parameters!$H$8),4,IF(N12<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AE$1=\"\",$B12=\"\",O12=\"\"),\"\",IF(O12>Parameters!$E$8,1,IF(AND(O12<Parameters!$E$8,O12>=Parameters!$F$8),2,IF(AND(O12<Parameters!$F$8,O12>=Parameters!$G$8),3,IF(AND(O12<Parameters!$G$8,O12>=Parameters!$H$8),4,IF(O12<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AF$1=\"\",$B12=\"\",P12=\"\"),\"\",IF(P12>Parameters!$E$8,1,IF(AND(P12<Parameters!$E$8,P12>=Parameters!$F$8),2,IF(AND(P12<Parameters!$F$8,P12>=Parameters!$G$8),3,IF(AND(P12<Parameters!$G$8,P12>=Parameters!$H$8),4,IF(P12<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AG$1=\"\",$B12=\"\",Q12=\"\"),\"\",IF(Q12>Parameters!$E$8,1,IF(AND(Q12<Parameters!$E$8,Q12>=Parameters!$F$8),2,IF(AND(Q12<Parameters!$F$8,Q12>=Parameters!$G$8),3,IF(AND(Q12<Parameters!$G$8,Q12>=Parameters!$H$8),4,IF(Q12<Parameters!$H$8,5,\"\")))))),\"\")","v":""}]
[{"$f":"Data!$BY$5","v":"Current Ratio"},{"$f":"Companies!B14","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B13,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B13,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A13,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B13,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B13,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A13,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B13,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B13,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A13,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B13,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B13,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A13,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B13,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B13,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A13,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B13,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B13,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A13,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B13,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B13,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A13,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B13,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B13,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A13,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B13,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B13,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A13,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B13,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B13,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A13,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B13,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B13,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A13,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B13,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B13,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A13,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B13,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B13,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A13,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B13,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B13,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A13,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B13,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B13,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A13,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(S$1=\"\",$B13=\"\",C13=\"\"),\"\",IF(C13>Parameters!$E$8,1,IF(AND(C13<Parameters!$E$8,C13>=Parameters!$F$8),2,IF(AND(C13<Parameters!$F$8,C13>=Parameters!$G$8),3,IF(AND(C13<Parameters!$G$8,C13>=Parameters!$H$8),4,IF(C13<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T$1=\"\",$B13=\"\",D13=\"\"),\"\",IF(D13>Parameters!$E$8,1,IF(AND(D13<Parameters!$E$8,D13>=Parameters!$F$8),2,IF(AND(D13<Parameters!$F$8,D13>=Parameters!$G$8),3,IF(AND(D13<Parameters!$G$8,D13>=Parameters!$H$8),4,IF(D13<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U$1=\"\",$B13=\"\",E13=\"\"),\"\",IF(E13>Parameters!$E$8,1,IF(AND(E13<Parameters!$E$8,E13>=Parameters!$F$8),2,IF(AND(E13<Parameters!$F$8,E13>=Parameters!$G$8),3,IF(AND(E13<Parameters!$G$8,E13>=Parameters!$H$8),4,IF(E13<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V$1=\"\",$B13=\"\",F13=\"\"),\"\",IF(F13>Parameters!$E$8,1,IF(AND(F13<Parameters!$E$8,F13>=Parameters!$F$8),2,IF(AND(F13<Parameters!$F$8,F13>=Parameters!$G$8),3,IF(AND(F13<Parameters!$G$8,F13>=Parameters!$H$8),4,IF(F13<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(W$1=\"\",$B13=\"\",G13=\"\"),\"\",IF(G13>Parameters!$E$8,1,IF(AND(G13<Parameters!$E$8,G13>=Parameters!$F$8),2,IF(AND(G13<Parameters!$F$8,G13>=Parameters!$G$8),3,IF(AND(G13<Parameters!$G$8,G13>=Parameters!$H$8),4,IF(G13<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(X$1=\"\",$B13=\"\",H13=\"\"),\"\",IF(H13>Parameters!$E$8,1,IF(AND(H13<Parameters!$E$8,H13>=Parameters!$F$8),2,IF(AND(H13<Parameters!$F$8,H13>=Parameters!$G$8),3,IF(AND(H13<Parameters!$G$8,H13>=Parameters!$H$8),4,IF(H13<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Y$1=\"\",$B13=\"\",I13=\"\"),\"\",IF(I13>Parameters!$E$8,1,IF(AND(I13<Parameters!$E$8,I13>=Parameters!$F$8),2,IF(AND(I13<Parameters!$F$8,I13>=Parameters!$G$8),3,IF(AND(I13<Parameters!$G$8,I13>=Parameters!$H$8),4,IF(I13<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Z$1=\"\",$B13=\"\",J13=\"\"),\"\",IF(J13>Parameters!$E$8,1,IF(AND(J13<Parameters!$E$8,J13>=Parameters!$F$8),2,IF(AND(J13<Parameters!$F$8,J13>=Parameters!$G$8),3,IF(AND(J13<Parameters!$G$8,J13>=Parameters!$H$8),4,IF(J13<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AA$1=\"\",$B13=\"\",K13=\"\"),\"\",IF(K13>Parameters!$E$8,1,IF(AND(K13<Parameters!$E$8,K13>=Parameters!$F$8),2,IF(AND(K13<Parameters!$F$8,K13>=Parameters!$G$8),3,IF(AND(K13<Parameters!$G$8,K13>=Parameters!$H$8),4,IF(K13<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AB$1=\"\",$B13=\"\",L13=\"\"),\"\",IF(L13>Parameters!$E$8,1,IF(AND(L13<Parameters!$E$8,L13>=Parameters!$F$8),2,IF(AND(L13<Parameters!$F$8,L13>=Parameters!$G$8),3,IF(AND(L13<Parameters!$G$8,L13>=Parameters!$H$8),4,IF(L13<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AC$1=\"\",$B13=\"\",M13=\"\"),\"\",IF(M13>Parameters!$E$8,1,IF(AND(M13<Parameters!$E$8,M13>=Parameters!$F$8),2,IF(AND(M13<Parameters!$F$8,M13>=Parameters!$G$8),3,IF(AND(M13<Parameters!$G$8,M13>=Parameters!$H$8),4,IF(M13<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AD$1=\"\",$B13=\"\",N13=\"\"),\"\",IF(N13>Parameters!$E$8,1,IF(AND(N13<Parameters!$E$8,N13>=Parameters!$F$8),2,IF(AND(N13<Parameters!$F$8,N13>=Parameters!$G$8),3,IF(AND(N13<Parameters!$G$8,N13>=Parameters!$H$8),4,IF(N13<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AE$1=\"\",$B13=\"\",O13=\"\"),\"\",IF(O13>Parameters!$E$8,1,IF(AND(O13<Parameters!$E$8,O13>=Parameters!$F$8),2,IF(AND(O13<Parameters!$F$8,O13>=Parameters!$G$8),3,IF(AND(O13<Parameters!$G$8,O13>=Parameters!$H$8),4,IF(O13<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AF$1=\"\",$B13=\"\",P13=\"\"),\"\",IF(P13>Parameters!$E$8,1,IF(AND(P13<Parameters!$E$8,P13>=Parameters!$F$8),2,IF(AND(P13<Parameters!$F$8,P13>=Parameters!$G$8),3,IF(AND(P13<Parameters!$G$8,P13>=Parameters!$H$8),4,IF(P13<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AG$1=\"\",$B13=\"\",Q13=\"\"),\"\",IF(Q13>Parameters!$E$8,1,IF(AND(Q13<Parameters!$E$8,Q13>=Parameters!$F$8),2,IF(AND(Q13<Parameters!$F$8,Q13>=Parameters!$G$8),3,IF(AND(Q13<Parameters!$G$8,Q13>=Parameters!$H$8),4,IF(Q13<Parameters!$H$8,5,\"\")))))),\"\")","v":""}]
[{"$f":"Data!$BY$5","v":"Current Ratio"},{"$f":"Companies!B15","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B14,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B14,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A14,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B14,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B14,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A14,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B14,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B14,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A14,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B14,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B14,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A14,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B14,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B14,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A14,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B14,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B14,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A14,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B14,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B14,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A14,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B14,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B14,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A14,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B14,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B14,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A14,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B14,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B14,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A14,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B14,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B14,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A14,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B14,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B14,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A14,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B14,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B14,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A14,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B14,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B14,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A14,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B14,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B14,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A14,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(S$1=\"\",$B14=\"\",C14=\"\"),\"\",IF(C14>Parameters!$E$8,1,IF(AND(C14<Parameters!$E$8,C14>=Parameters!$F$8),2,IF(AND(C14<Parameters!$F$8,C14>=Parameters!$G$8),3,IF(AND(C14<Parameters!$G$8,C14>=Parameters!$H$8),4,IF(C14<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T$1=\"\",$B14=\"\",D14=\"\"),\"\",IF(D14>Parameters!$E$8,1,IF(AND(D14<Parameters!$E$8,D14>=Parameters!$F$8),2,IF(AND(D14<Parameters!$F$8,D14>=Parameters!$G$8),3,IF(AND(D14<Parameters!$G$8,D14>=Parameters!$H$8),4,IF(D14<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U$1=\"\",$B14=\"\",E14=\"\"),\"\",IF(E14>Parameters!$E$8,1,IF(AND(E14<Parameters!$E$8,E14>=Parameters!$F$8),2,IF(AND(E14<Parameters!$F$8,E14>=Parameters!$G$8),3,IF(AND(E14<Parameters!$G$8,E14>=Parameters!$H$8),4,IF(E14<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V$1=\"\",$B14=\"\",F14=\"\"),\"\",IF(F14>Parameters!$E$8,1,IF(AND(F14<Parameters!$E$8,F14>=Parameters!$F$8),2,IF(AND(F14<Parameters!$F$8,F14>=Parameters!$G$8),3,IF(AND(F14<Parameters!$G$8,F14>=Parameters!$H$8),4,IF(F14<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(W$1=\"\",$B14=\"\",G14=\"\"),\"\",IF(G14>Parameters!$E$8,1,IF(AND(G14<Parameters!$E$8,G14>=Parameters!$F$8),2,IF(AND(G14<Parameters!$F$8,G14>=Parameters!$G$8),3,IF(AND(G14<Parameters!$G$8,G14>=Parameters!$H$8),4,IF(G14<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(X$1=\"\",$B14=\"\",H14=\"\"),\"\",IF(H14>Parameters!$E$8,1,IF(AND(H14<Parameters!$E$8,H14>=Parameters!$F$8),2,IF(AND(H14<Parameters!$F$8,H14>=Parameters!$G$8),3,IF(AND(H14<Parameters!$G$8,H14>=Parameters!$H$8),4,IF(H14<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Y$1=\"\",$B14=\"\",I14=\"\"),\"\",IF(I14>Parameters!$E$8,1,IF(AND(I14<Parameters!$E$8,I14>=Parameters!$F$8),2,IF(AND(I14<Parameters!$F$8,I14>=Parameters!$G$8),3,IF(AND(I14<Parameters!$G$8,I14>=Parameters!$H$8),4,IF(I14<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Z$1=\"\",$B14=\"\",J14=\"\"),\"\",IF(J14>Parameters!$E$8,1,IF(AND(J14<Parameters!$E$8,J14>=Parameters!$F$8),2,IF(AND(J14<Parameters!$F$8,J14>=Parameters!$G$8),3,IF(AND(J14<Parameters!$G$8,J14>=Parameters!$H$8),4,IF(J14<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AA$1=\"\",$B14=\"\",K14=\"\"),\"\",IF(K14>Parameters!$E$8,1,IF(AND(K14<Parameters!$E$8,K14>=Parameters!$F$8),2,IF(AND(K14<Parameters!$F$8,K14>=Parameters!$G$8),3,IF(AND(K14<Parameters!$G$8,K14>=Parameters!$H$8),4,IF(K14<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AB$1=\"\",$B14=\"\",L14=\"\"),\"\",IF(L14>Parameters!$E$8,1,IF(AND(L14<Parameters!$E$8,L14>=Parameters!$F$8),2,IF(AND(L14<Parameters!$F$8,L14>=Parameters!$G$8),3,IF(AND(L14<Parameters!$G$8,L14>=Parameters!$H$8),4,IF(L14<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AC$1=\"\",$B14=\"\",M14=\"\"),\"\",IF(M14>Parameters!$E$8,1,IF(AND(M14<Parameters!$E$8,M14>=Parameters!$F$8),2,IF(AND(M14<Parameters!$F$8,M14>=Parameters!$G$8),3,IF(AND(M14<Parameters!$G$8,M14>=Parameters!$H$8),4,IF(M14<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AD$1=\"\",$B14=\"\",N14=\"\"),\"\",IF(N14>Parameters!$E$8,1,IF(AND(N14<Parameters!$E$8,N14>=Parameters!$F$8),2,IF(AND(N14<Parameters!$F$8,N14>=Parameters!$G$8),3,IF(AND(N14<Parameters!$G$8,N14>=Parameters!$H$8),4,IF(N14<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AE$1=\"\",$B14=\"\",O14=\"\"),\"\",IF(O14>Parameters!$E$8,1,IF(AND(O14<Parameters!$E$8,O14>=Parameters!$F$8),2,IF(AND(O14<Parameters!$F$8,O14>=Parameters!$G$8),3,IF(AND(O14<Parameters!$G$8,O14>=Parameters!$H$8),4,IF(O14<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AF$1=\"\",$B14=\"\",P14=\"\"),\"\",IF(P14>Parameters!$E$8,1,IF(AND(P14<Parameters!$E$8,P14>=Parameters!$F$8),2,IF(AND(P14<Parameters!$F$8,P14>=Parameters!$G$8),3,IF(AND(P14<Parameters!$G$8,P14>=Parameters!$H$8),4,IF(P14<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AG$1=\"\",$B14=\"\",Q14=\"\"),\"\",IF(Q14>Parameters!$E$8,1,IF(AND(Q14<Parameters!$E$8,Q14>=Parameters!$F$8),2,IF(AND(Q14<Parameters!$F$8,Q14>=Parameters!$G$8),3,IF(AND(Q14<Parameters!$G$8,Q14>=Parameters!$H$8),4,IF(Q14<Parameters!$H$8,5,\"\")))))),\"\")","v":""}]
[{"$f":"Data!$BY$5","v":"Current Ratio"},{"$f":"Companies!B16","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B15,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B15,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A15,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B15,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B15,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A15,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B15,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B15,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A15,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B15,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B15,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A15,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B15,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B15,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A15,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B15,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B15,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A15,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B15,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B15,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A15,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B15,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B15,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A15,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B15,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B15,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A15,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B15,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B15,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A15,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B15,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B15,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A15,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B15,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B15,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A15,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B15,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B15,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A15,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B15,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B15,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A15,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B15,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B15,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A15,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(S$1=\"\",$B15=\"\",C15=\"\"),\"\",IF(C15>Parameters!$E$8,1,IF(AND(C15<Parameters!$E$8,C15>=Parameters!$F$8),2,IF(AND(C15<Parameters!$F$8,C15>=Parameters!$G$8),3,IF(AND(C15<Parameters!$G$8,C15>=Parameters!$H$8),4,IF(C15<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T$1=\"\",$B15=\"\",D15=\"\"),\"\",IF(D15>Parameters!$E$8,1,IF(AND(D15<Parameters!$E$8,D15>=Parameters!$F$8),2,IF(AND(D15<Parameters!$F$8,D15>=Parameters!$G$8),3,IF(AND(D15<Parameters!$G$8,D15>=Parameters!$H$8),4,IF(D15<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U$1=\"\",$B15=\"\",E15=\"\"),\"\",IF(E15>Parameters!$E$8,1,IF(AND(E15<Parameters!$E$8,E15>=Parameters!$F$8),2,IF(AND(E15<Parameters!$F$8,E15>=Parameters!$G$8),3,IF(AND(E15<Parameters!$G$8,E15>=Parameters!$H$8),4,IF(E15<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V$1=\"\",$B15=\"\",F15=\"\"),\"\",IF(F15>Parameters!$E$8,1,IF(AND(F15<Parameters!$E$8,F15>=Parameters!$F$8),2,IF(AND(F15<Parameters!$F$8,F15>=Parameters!$G$8),3,IF(AND(F15<Parameters!$G$8,F15>=Parameters!$H$8),4,IF(F15<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(W$1=\"\",$B15=\"\",G15=\"\"),\"\",IF(G15>Parameters!$E$8,1,IF(AND(G15<Parameters!$E$8,G15>=Parameters!$F$8),2,IF(AND(G15<Parameters!$F$8,G15>=Parameters!$G$8),3,IF(AND(G15<Parameters!$G$8,G15>=Parameters!$H$8),4,IF(G15<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(X$1=\"\",$B15=\"\",H15=\"\"),\"\",IF(H15>Parameters!$E$8,1,IF(AND(H15<Parameters!$E$8,H15>=Parameters!$F$8),2,IF(AND(H15<Parameters!$F$8,H15>=Parameters!$G$8),3,IF(AND(H15<Parameters!$G$8,H15>=Parameters!$H$8),4,IF(H15<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Y$1=\"\",$B15=\"\",I15=\"\"),\"\",IF(I15>Parameters!$E$8,1,IF(AND(I15<Parameters!$E$8,I15>=Parameters!$F$8),2,IF(AND(I15<Parameters!$F$8,I15>=Parameters!$G$8),3,IF(AND(I15<Parameters!$G$8,I15>=Parameters!$H$8),4,IF(I15<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Z$1=\"\",$B15=\"\",J15=\"\"),\"\",IF(J15>Parameters!$E$8,1,IF(AND(J15<Parameters!$E$8,J15>=Parameters!$F$8),2,IF(AND(J15<Parameters!$F$8,J15>=Parameters!$G$8),3,IF(AND(J15<Parameters!$G$8,J15>=Parameters!$H$8),4,IF(J15<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AA$1=\"\",$B15=\"\",K15=\"\"),\"\",IF(K15>Parameters!$E$8,1,IF(AND(K15<Parameters!$E$8,K15>=Parameters!$F$8),2,IF(AND(K15<Parameters!$F$8,K15>=Parameters!$G$8),3,IF(AND(K15<Parameters!$G$8,K15>=Parameters!$H$8),4,IF(K15<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AB$1=\"\",$B15=\"\",L15=\"\"),\"\",IF(L15>Parameters!$E$8,1,IF(AND(L15<Parameters!$E$8,L15>=Parameters!$F$8),2,IF(AND(L15<Parameters!$F$8,L15>=Parameters!$G$8),3,IF(AND(L15<Parameters!$G$8,L15>=Parameters!$H$8),4,IF(L15<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AC$1=\"\",$B15=\"\",M15=\"\"),\"\",IF(M15>Parameters!$E$8,1,IF(AND(M15<Parameters!$E$8,M15>=Parameters!$F$8),2,IF(AND(M15<Parameters!$F$8,M15>=Parameters!$G$8),3,IF(AND(M15<Parameters!$G$8,M15>=Parameters!$H$8),4,IF(M15<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AD$1=\"\",$B15=\"\",N15=\"\"),\"\",IF(N15>Parameters!$E$8,1,IF(AND(N15<Parameters!$E$8,N15>=Parameters!$F$8),2,IF(AND(N15<Parameters!$F$8,N15>=Parameters!$G$8),3,IF(AND(N15<Parameters!$G$8,N15>=Parameters!$H$8),4,IF(N15<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AE$1=\"\",$B15=\"\",O15=\"\"),\"\",IF(O15>Parameters!$E$8,1,IF(AND(O15<Parameters!$E$8,O15>=Parameters!$F$8),2,IF(AND(O15<Parameters!$F$8,O15>=Parameters!$G$8),3,IF(AND(O15<Parameters!$G$8,O15>=Parameters!$H$8),4,IF(O15<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AF$1=\"\",$B15=\"\",P15=\"\"),\"\",IF(P15>Parameters!$E$8,1,IF(AND(P15<Parameters!$E$8,P15>=Parameters!$F$8),2,IF(AND(P15<Parameters!$F$8,P15>=Parameters!$G$8),3,IF(AND(P15<Parameters!$G$8,P15>=Parameters!$H$8),4,IF(P15<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AG$1=\"\",$B15=\"\",Q15=\"\"),\"\",IF(Q15>Parameters!$E$8,1,IF(AND(Q15<Parameters!$E$8,Q15>=Parameters!$F$8),2,IF(AND(Q15<Parameters!$F$8,Q15>=Parameters!$G$8),3,IF(AND(Q15<Parameters!$G$8,Q15>=Parameters!$H$8),4,IF(Q15<Parameters!$H$8,5,\"\")))))),\"\")","v":""}]
[{"$f":"Data!$BY$5","v":"Current Ratio"},{"$f":"Companies!B17","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B16,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B16,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A16,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B16,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B16,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A16,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B16,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B16,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A16,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B16,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B16,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A16,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B16,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B16,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A16,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B16,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B16,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A16,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B16,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B16,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A16,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B16,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B16,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A16,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B16,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B16,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A16,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B16,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B16,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A16,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B16,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B16,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A16,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B16,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B16,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A16,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B16,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B16,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A16,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B16,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B16,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A16,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B16,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B16,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A16,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(S$1=\"\",$B16=\"\",C16=\"\"),\"\",IF(C16>Parameters!$E$8,1,IF(AND(C16<Parameters!$E$8,C16>=Parameters!$F$8),2,IF(AND(C16<Parameters!$F$8,C16>=Parameters!$G$8),3,IF(AND(C16<Parameters!$G$8,C16>=Parameters!$H$8),4,IF(C16<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T$1=\"\",$B16=\"\",D16=\"\"),\"\",IF(D16>Parameters!$E$8,1,IF(AND(D16<Parameters!$E$8,D16>=Parameters!$F$8),2,IF(AND(D16<Parameters!$F$8,D16>=Parameters!$G$8),3,IF(AND(D16<Parameters!$G$8,D16>=Parameters!$H$8),4,IF(D16<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U$1=\"\",$B16=\"\",E16=\"\"),\"\",IF(E16>Parameters!$E$8,1,IF(AND(E16<Parameters!$E$8,E16>=Parameters!$F$8),2,IF(AND(E16<Parameters!$F$8,E16>=Parameters!$G$8),3,IF(AND(E16<Parameters!$G$8,E16>=Parameters!$H$8),4,IF(E16<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V$1=\"\",$B16=\"\",F16=\"\"),\"\",IF(F16>Parameters!$E$8,1,IF(AND(F16<Parameters!$E$8,F16>=Parameters!$F$8),2,IF(AND(F16<Parameters!$F$8,F16>=Parameters!$G$8),3,IF(AND(F16<Parameters!$G$8,F16>=Parameters!$H$8),4,IF(F16<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(W$1=\"\",$B16=\"\",G16=\"\"),\"\",IF(G16>Parameters!$E$8,1,IF(AND(G16<Parameters!$E$8,G16>=Parameters!$F$8),2,IF(AND(G16<Parameters!$F$8,G16>=Parameters!$G$8),3,IF(AND(G16<Parameters!$G$8,G16>=Parameters!$H$8),4,IF(G16<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(X$1=\"\",$B16=\"\",H16=\"\"),\"\",IF(H16>Parameters!$E$8,1,IF(AND(H16<Parameters!$E$8,H16>=Parameters!$F$8),2,IF(AND(H16<Parameters!$F$8,H16>=Parameters!$G$8),3,IF(AND(H16<Parameters!$G$8,H16>=Parameters!$H$8),4,IF(H16<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Y$1=\"\",$B16=\"\",I16=\"\"),\"\",IF(I16>Parameters!$E$8,1,IF(AND(I16<Parameters!$E$8,I16>=Parameters!$F$8),2,IF(AND(I16<Parameters!$F$8,I16>=Parameters!$G$8),3,IF(AND(I16<Parameters!$G$8,I16>=Parameters!$H$8),4,IF(I16<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Z$1=\"\",$B16=\"\",J16=\"\"),\"\",IF(J16>Parameters!$E$8,1,IF(AND(J16<Parameters!$E$8,J16>=Parameters!$F$8),2,IF(AND(J16<Parameters!$F$8,J16>=Parameters!$G$8),3,IF(AND(J16<Parameters!$G$8,J16>=Parameters!$H$8),4,IF(J16<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AA$1=\"\",$B16=\"\",K16=\"\"),\"\",IF(K16>Parameters!$E$8,1,IF(AND(K16<Parameters!$E$8,K16>=Parameters!$F$8),2,IF(AND(K16<Parameters!$F$8,K16>=Parameters!$G$8),3,IF(AND(K16<Parameters!$G$8,K16>=Parameters!$H$8),4,IF(K16<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AB$1=\"\",$B16=\"\",L16=\"\"),\"\",IF(L16>Parameters!$E$8,1,IF(AND(L16<Parameters!$E$8,L16>=Parameters!$F$8),2,IF(AND(L16<Parameters!$F$8,L16>=Parameters!$G$8),3,IF(AND(L16<Parameters!$G$8,L16>=Parameters!$H$8),4,IF(L16<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AC$1=\"\",$B16=\"\",M16=\"\"),\"\",IF(M16>Parameters!$E$8,1,IF(AND(M16<Parameters!$E$8,M16>=Parameters!$F$8),2,IF(AND(M16<Parameters!$F$8,M16>=Parameters!$G$8),3,IF(AND(M16<Parameters!$G$8,M16>=Parameters!$H$8),4,IF(M16<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AD$1=\"\",$B16=\"\",N16=\"\"),\"\",IF(N16>Parameters!$E$8,1,IF(AND(N16<Parameters!$E$8,N16>=Parameters!$F$8),2,IF(AND(N16<Parameters!$F$8,N16>=Parameters!$G$8),3,IF(AND(N16<Parameters!$G$8,N16>=Parameters!$H$8),4,IF(N16<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AE$1=\"\",$B16=\"\",O16=\"\"),\"\",IF(O16>Parameters!$E$8,1,IF(AND(O16<Parameters!$E$8,O16>=Parameters!$F$8),2,IF(AND(O16<Parameters!$F$8,O16>=Parameters!$G$8),3,IF(AND(O16<Parameters!$G$8,O16>=Parameters!$H$8),4,IF(O16<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AF$1=\"\",$B16=\"\",P16=\"\"),\"\",IF(P16>Parameters!$E$8,1,IF(AND(P16<Parameters!$E$8,P16>=Parameters!$F$8),2,IF(AND(P16<Parameters!$F$8,P16>=Parameters!$G$8),3,IF(AND(P16<Parameters!$G$8,P16>=Parameters!$H$8),4,IF(P16<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AG$1=\"\",$B16=\"\",Q16=\"\"),\"\",IF(Q16>Parameters!$E$8,1,IF(AND(Q16<Parameters!$E$8,Q16>=Parameters!$F$8),2,IF(AND(Q16<Parameters!$F$8,Q16>=Parameters!$G$8),3,IF(AND(Q16<Parameters!$G$8,Q16>=Parameters!$H$8),4,IF(Q16<Parameters!$H$8,5,\"\")))))),\"\")","v":""}]
[{"$f":"Data!$BY$5","v":"Current Ratio"},{"$f":"Companies!B18","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B17,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B17,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A17,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B17,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B17,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A17,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B17,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B17,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A17,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B17,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B17,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A17,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B17,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B17,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A17,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B17,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B17,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A17,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B17,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B17,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A17,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B17,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B17,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A17,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B17,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B17,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A17,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B17,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B17,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A17,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B17,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B17,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A17,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B17,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B17,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A17,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B17,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B17,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A17,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B17,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B17,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A17,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B17,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B17,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A17,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(S$1=\"\",$B17=\"\",C17=\"\"),\"\",IF(C17>Parameters!$E$8,1,IF(AND(C17<Parameters!$E$8,C17>=Parameters!$F$8),2,IF(AND(C17<Parameters!$F$8,C17>=Parameters!$G$8),3,IF(AND(C17<Parameters!$G$8,C17>=Parameters!$H$8),4,IF(C17<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T$1=\"\",$B17=\"\",D17=\"\"),\"\",IF(D17>Parameters!$E$8,1,IF(AND(D17<Parameters!$E$8,D17>=Parameters!$F$8),2,IF(AND(D17<Parameters!$F$8,D17>=Parameters!$G$8),3,IF(AND(D17<Parameters!$G$8,D17>=Parameters!$H$8),4,IF(D17<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U$1=\"\",$B17=\"\",E17=\"\"),\"\",IF(E17>Parameters!$E$8,1,IF(AND(E17<Parameters!$E$8,E17>=Parameters!$F$8),2,IF(AND(E17<Parameters!$F$8,E17>=Parameters!$G$8),3,IF(AND(E17<Parameters!$G$8,E17>=Parameters!$H$8),4,IF(E17<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V$1=\"\",$B17=\"\",F17=\"\"),\"\",IF(F17>Parameters!$E$8,1,IF(AND(F17<Parameters!$E$8,F17>=Parameters!$F$8),2,IF(AND(F17<Parameters!$F$8,F17>=Parameters!$G$8),3,IF(AND(F17<Parameters!$G$8,F17>=Parameters!$H$8),4,IF(F17<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(W$1=\"\",$B17=\"\",G17=\"\"),\"\",IF(G17>Parameters!$E$8,1,IF(AND(G17<Parameters!$E$8,G17>=Parameters!$F$8),2,IF(AND(G17<Parameters!$F$8,G17>=Parameters!$G$8),3,IF(AND(G17<Parameters!$G$8,G17>=Parameters!$H$8),4,IF(G17<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(X$1=\"\",$B17=\"\",H17=\"\"),\"\",IF(H17>Parameters!$E$8,1,IF(AND(H17<Parameters!$E$8,H17>=Parameters!$F$8),2,IF(AND(H17<Parameters!$F$8,H17>=Parameters!$G$8),3,IF(AND(H17<Parameters!$G$8,H17>=Parameters!$H$8),4,IF(H17<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Y$1=\"\",$B17=\"\",I17=\"\"),\"\",IF(I17>Parameters!$E$8,1,IF(AND(I17<Parameters!$E$8,I17>=Parameters!$F$8),2,IF(AND(I17<Parameters!$F$8,I17>=Parameters!$G$8),3,IF(AND(I17<Parameters!$G$8,I17>=Parameters!$H$8),4,IF(I17<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Z$1=\"\",$B17=\"\",J17=\"\"),\"\",IF(J17>Parameters!$E$8,1,IF(AND(J17<Parameters!$E$8,J17>=Parameters!$F$8),2,IF(AND(J17<Parameters!$F$8,J17>=Parameters!$G$8),3,IF(AND(J17<Parameters!$G$8,J17>=Parameters!$H$8),4,IF(J17<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AA$1=\"\",$B17=\"\",K17=\"\"),\"\",IF(K17>Parameters!$E$8,1,IF(AND(K17<Parameters!$E$8,K17>=Parameters!$F$8),2,IF(AND(K17<Parameters!$F$8,K17>=Parameters!$G$8),3,IF(AND(K17<Parameters!$G$8,K17>=Parameters!$H$8),4,IF(K17<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AB$1=\"\",$B17=\"\",L17=\"\"),\"\",IF(L17>Parameters!$E$8,1,IF(AND(L17<Parameters!$E$8,L17>=Parameters!$F$8),2,IF(AND(L17<Parameters!$F$8,L17>=Parameters!$G$8),3,IF(AND(L17<Parameters!$G$8,L17>=Parameters!$H$8),4,IF(L17<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AC$1=\"\",$B17=\"\",M17=\"\"),\"\",IF(M17>Parameters!$E$8,1,IF(AND(M17<Parameters!$E$8,M17>=Parameters!$F$8),2,IF(AND(M17<Parameters!$F$8,M17>=Parameters!$G$8),3,IF(AND(M17<Parameters!$G$8,M17>=Parameters!$H$8),4,IF(M17<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AD$1=\"\",$B17=\"\",N17=\"\"),\"\",IF(N17>Parameters!$E$8,1,IF(AND(N17<Parameters!$E$8,N17>=Parameters!$F$8),2,IF(AND(N17<Parameters!$F$8,N17>=Parameters!$G$8),3,IF(AND(N17<Parameters!$G$8,N17>=Parameters!$H$8),4,IF(N17<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AE$1=\"\",$B17=\"\",O17=\"\"),\"\",IF(O17>Parameters!$E$8,1,IF(AND(O17<Parameters!$E$8,O17>=Parameters!$F$8),2,IF(AND(O17<Parameters!$F$8,O17>=Parameters!$G$8),3,IF(AND(O17<Parameters!$G$8,O17>=Parameters!$H$8),4,IF(O17<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AF$1=\"\",$B17=\"\",P17=\"\"),\"\",IF(P17>Parameters!$E$8,1,IF(AND(P17<Parameters!$E$8,P17>=Parameters!$F$8),2,IF(AND(P17<Parameters!$F$8,P17>=Parameters!$G$8),3,IF(AND(P17<Parameters!$G$8,P17>=Parameters!$H$8),4,IF(P17<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AG$1=\"\",$B17=\"\",Q17=\"\"),\"\",IF(Q17>Parameters!$E$8,1,IF(AND(Q17<Parameters!$E$8,Q17>=Parameters!$F$8),2,IF(AND(Q17<Parameters!$F$8,Q17>=Parameters!$G$8),3,IF(AND(Q17<Parameters!$G$8,Q17>=Parameters!$H$8),4,IF(Q17<Parameters!$H$8,5,\"\")))))),\"\")","v":""}]
[{"$f":"Data!$BY$5","v":"Current Ratio"},{"$f":"Companies!B19","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B18,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B18,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A18,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B18,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B18,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A18,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B18,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B18,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A18,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B18,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B18,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A18,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B18,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B18,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A18,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B18,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B18,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A18,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B18,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B18,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A18,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B18,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B18,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A18,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B18,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B18,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A18,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B18,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B18,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A18,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B18,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B18,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A18,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B18,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B18,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A18,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B18,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B18,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A18,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B18,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B18,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A18,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B18,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B18,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A18,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(S$1=\"\",$B18=\"\",C18=\"\"),\"\",IF(C18>Parameters!$E$8,1,IF(AND(C18<Parameters!$E$8,C18>=Parameters!$F$8),2,IF(AND(C18<Parameters!$F$8,C18>=Parameters!$G$8),3,IF(AND(C18<Parameters!$G$8,C18>=Parameters!$H$8),4,IF(C18<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T$1=\"\",$B18=\"\",D18=\"\"),\"\",IF(D18>Parameters!$E$8,1,IF(AND(D18<Parameters!$E$8,D18>=Parameters!$F$8),2,IF(AND(D18<Parameters!$F$8,D18>=Parameters!$G$8),3,IF(AND(D18<Parameters!$G$8,D18>=Parameters!$H$8),4,IF(D18<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U$1=\"\",$B18=\"\",E18=\"\"),\"\",IF(E18>Parameters!$E$8,1,IF(AND(E18<Parameters!$E$8,E18>=Parameters!$F$8),2,IF(AND(E18<Parameters!$F$8,E18>=Parameters!$G$8),3,IF(AND(E18<Parameters!$G$8,E18>=Parameters!$H$8),4,IF(E18<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V$1=\"\",$B18=\"\",F18=\"\"),\"\",IF(F18>Parameters!$E$8,1,IF(AND(F18<Parameters!$E$8,F18>=Parameters!$F$8),2,IF(AND(F18<Parameters!$F$8,F18>=Parameters!$G$8),3,IF(AND(F18<Parameters!$G$8,F18>=Parameters!$H$8),4,IF(F18<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(W$1=\"\",$B18=\"\",G18=\"\"),\"\",IF(G18>Parameters!$E$8,1,IF(AND(G18<Parameters!$E$8,G18>=Parameters!$F$8),2,IF(AND(G18<Parameters!$F$8,G18>=Parameters!$G$8),3,IF(AND(G18<Parameters!$G$8,G18>=Parameters!$H$8),4,IF(G18<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(X$1=\"\",$B18=\"\",H18=\"\"),\"\",IF(H18>Parameters!$E$8,1,IF(AND(H18<Parameters!$E$8,H18>=Parameters!$F$8),2,IF(AND(H18<Parameters!$F$8,H18>=Parameters!$G$8),3,IF(AND(H18<Parameters!$G$8,H18>=Parameters!$H$8),4,IF(H18<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Y$1=\"\",$B18=\"\",I18=\"\"),\"\",IF(I18>Parameters!$E$8,1,IF(AND(I18<Parameters!$E$8,I18>=Parameters!$F$8),2,IF(AND(I18<Parameters!$F$8,I18>=Parameters!$G$8),3,IF(AND(I18<Parameters!$G$8,I18>=Parameters!$H$8),4,IF(I18<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Z$1=\"\",$B18=\"\",J18=\"\"),\"\",IF(J18>Parameters!$E$8,1,IF(AND(J18<Parameters!$E$8,J18>=Parameters!$F$8),2,IF(AND(J18<Parameters!$F$8,J18>=Parameters!$G$8),3,IF(AND(J18<Parameters!$G$8,J18>=Parameters!$H$8),4,IF(J18<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AA$1=\"\",$B18=\"\",K18=\"\"),\"\",IF(K18>Parameters!$E$8,1,IF(AND(K18<Parameters!$E$8,K18>=Parameters!$F$8),2,IF(AND(K18<Parameters!$F$8,K18>=Parameters!$G$8),3,IF(AND(K18<Parameters!$G$8,K18>=Parameters!$H$8),4,IF(K18<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AB$1=\"\",$B18=\"\",L18=\"\"),\"\",IF(L18>Parameters!$E$8,1,IF(AND(L18<Parameters!$E$8,L18>=Parameters!$F$8),2,IF(AND(L18<Parameters!$F$8,L18>=Parameters!$G$8),3,IF(AND(L18<Parameters!$G$8,L18>=Parameters!$H$8),4,IF(L18<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AC$1=\"\",$B18=\"\",M18=\"\"),\"\",IF(M18>Parameters!$E$8,1,IF(AND(M18<Parameters!$E$8,M18>=Parameters!$F$8),2,IF(AND(M18<Parameters!$F$8,M18>=Parameters!$G$8),3,IF(AND(M18<Parameters!$G$8,M18>=Parameters!$H$8),4,IF(M18<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AD$1=\"\",$B18=\"\",N18=\"\"),\"\",IF(N18>Parameters!$E$8,1,IF(AND(N18<Parameters!$E$8,N18>=Parameters!$F$8),2,IF(AND(N18<Parameters!$F$8,N18>=Parameters!$G$8),3,IF(AND(N18<Parameters!$G$8,N18>=Parameters!$H$8),4,IF(N18<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AE$1=\"\",$B18=\"\",O18=\"\"),\"\",IF(O18>Parameters!$E$8,1,IF(AND(O18<Parameters!$E$8,O18>=Parameters!$F$8),2,IF(AND(O18<Parameters!$F$8,O18>=Parameters!$G$8),3,IF(AND(O18<Parameters!$G$8,O18>=Parameters!$H$8),4,IF(O18<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AF$1=\"\",$B18=\"\",P18=\"\"),\"\",IF(P18>Parameters!$E$8,1,IF(AND(P18<Parameters!$E$8,P18>=Parameters!$F$8),2,IF(AND(P18<Parameters!$F$8,P18>=Parameters!$G$8),3,IF(AND(P18<Parameters!$G$8,P18>=Parameters!$H$8),4,IF(P18<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AG$1=\"\",$B18=\"\",Q18=\"\"),\"\",IF(Q18>Parameters!$E$8,1,IF(AND(Q18<Parameters!$E$8,Q18>=Parameters!$F$8),2,IF(AND(Q18<Parameters!$F$8,Q18>=Parameters!$G$8),3,IF(AND(Q18<Parameters!$G$8,Q18>=Parameters!$H$8),4,IF(Q18<Parameters!$H$8,5,\"\")))))),\"\")","v":""}]
[{"$f":"Data!$BY$5","v":"Current Ratio"},{"$f":"Companies!B20","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B19,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B19,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A19,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B19,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B19,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A19,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B19,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B19,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A19,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B19,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B19,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A19,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B19,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B19,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A19,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B19,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B19,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A19,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B19,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B19,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A19,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B19,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B19,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A19,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B19,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B19,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A19,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B19,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B19,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A19,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B19,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B19,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A19,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B19,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B19,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A19,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B19,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B19,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A19,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B19,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B19,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A19,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B19,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B19,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A19,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(S$1=\"\",$B19=\"\",C19=\"\"),\"\",IF(C19>Parameters!$E$8,1,IF(AND(C19<Parameters!$E$8,C19>=Parameters!$F$8),2,IF(AND(C19<Parameters!$F$8,C19>=Parameters!$G$8),3,IF(AND(C19<Parameters!$G$8,C19>=Parameters!$H$8),4,IF(C19<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T$1=\"\",$B19=\"\",D19=\"\"),\"\",IF(D19>Parameters!$E$8,1,IF(AND(D19<Parameters!$E$8,D19>=Parameters!$F$8),2,IF(AND(D19<Parameters!$F$8,D19>=Parameters!$G$8),3,IF(AND(D19<Parameters!$G$8,D19>=Parameters!$H$8),4,IF(D19<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U$1=\"\",$B19=\"\",E19=\"\"),\"\",IF(E19>Parameters!$E$8,1,IF(AND(E19<Parameters!$E$8,E19>=Parameters!$F$8),2,IF(AND(E19<Parameters!$F$8,E19>=Parameters!$G$8),3,IF(AND(E19<Parameters!$G$8,E19>=Parameters!$H$8),4,IF(E19<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V$1=\"\",$B19=\"\",F19=\"\"),\"\",IF(F19>Parameters!$E$8,1,IF(AND(F19<Parameters!$E$8,F19>=Parameters!$F$8),2,IF(AND(F19<Parameters!$F$8,F19>=Parameters!$G$8),3,IF(AND(F19<Parameters!$G$8,F19>=Parameters!$H$8),4,IF(F19<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(W$1=\"\",$B19=\"\",G19=\"\"),\"\",IF(G19>Parameters!$E$8,1,IF(AND(G19<Parameters!$E$8,G19>=Parameters!$F$8),2,IF(AND(G19<Parameters!$F$8,G19>=Parameters!$G$8),3,IF(AND(G19<Parameters!$G$8,G19>=Parameters!$H$8),4,IF(G19<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(X$1=\"\",$B19=\"\",H19=\"\"),\"\",IF(H19>Parameters!$E$8,1,IF(AND(H19<Parameters!$E$8,H19>=Parameters!$F$8),2,IF(AND(H19<Parameters!$F$8,H19>=Parameters!$G$8),3,IF(AND(H19<Parameters!$G$8,H19>=Parameters!$H$8),4,IF(H19<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Y$1=\"\",$B19=\"\",I19=\"\"),\"\",IF(I19>Parameters!$E$8,1,IF(AND(I19<Parameters!$E$8,I19>=Parameters!$F$8),2,IF(AND(I19<Parameters!$F$8,I19>=Parameters!$G$8),3,IF(AND(I19<Parameters!$G$8,I19>=Parameters!$H$8),4,IF(I19<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Z$1=\"\",$B19=\"\",J19=\"\"),\"\",IF(J19>Parameters!$E$8,1,IF(AND(J19<Parameters!$E$8,J19>=Parameters!$F$8),2,IF(AND(J19<Parameters!$F$8,J19>=Parameters!$G$8),3,IF(AND(J19<Parameters!$G$8,J19>=Parameters!$H$8),4,IF(J19<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AA$1=\"\",$B19=\"\",K19=\"\"),\"\",IF(K19>Parameters!$E$8,1,IF(AND(K19<Parameters!$E$8,K19>=Parameters!$F$8),2,IF(AND(K19<Parameters!$F$8,K19>=Parameters!$G$8),3,IF(AND(K19<Parameters!$G$8,K19>=Parameters!$H$8),4,IF(K19<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AB$1=\"\",$B19=\"\",L19=\"\"),\"\",IF(L19>Parameters!$E$8,1,IF(AND(L19<Parameters!$E$8,L19>=Parameters!$F$8),2,IF(AND(L19<Parameters!$F$8,L19>=Parameters!$G$8),3,IF(AND(L19<Parameters!$G$8,L19>=Parameters!$H$8),4,IF(L19<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AC$1=\"\",$B19=\"\",M19=\"\"),\"\",IF(M19>Parameters!$E$8,1,IF(AND(M19<Parameters!$E$8,M19>=Parameters!$F$8),2,IF(AND(M19<Parameters!$F$8,M19>=Parameters!$G$8),3,IF(AND(M19<Parameters!$G$8,M19>=Parameters!$H$8),4,IF(M19<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AD$1=\"\",$B19=\"\",N19=\"\"),\"\",IF(N19>Parameters!$E$8,1,IF(AND(N19<Parameters!$E$8,N19>=Parameters!$F$8),2,IF(AND(N19<Parameters!$F$8,N19>=Parameters!$G$8),3,IF(AND(N19<Parameters!$G$8,N19>=Parameters!$H$8),4,IF(N19<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AE$1=\"\",$B19=\"\",O19=\"\"),\"\",IF(O19>Parameters!$E$8,1,IF(AND(O19<Parameters!$E$8,O19>=Parameters!$F$8),2,IF(AND(O19<Parameters!$F$8,O19>=Parameters!$G$8),3,IF(AND(O19<Parameters!$G$8,O19>=Parameters!$H$8),4,IF(O19<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AF$1=\"\",$B19=\"\",P19=\"\"),\"\",IF(P19>Parameters!$E$8,1,IF(AND(P19<Parameters!$E$8,P19>=Parameters!$F$8),2,IF(AND(P19<Parameters!$F$8,P19>=Parameters!$G$8),3,IF(AND(P19<Parameters!$G$8,P19>=Parameters!$H$8),4,IF(P19<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AG$1=\"\",$B19=\"\",Q19=\"\"),\"\",IF(Q19>Parameters!$E$8,1,IF(AND(Q19<Parameters!$E$8,Q19>=Parameters!$F$8),2,IF(AND(Q19<Parameters!$F$8,Q19>=Parameters!$G$8),3,IF(AND(Q19<Parameters!$G$8,Q19>=Parameters!$H$8),4,IF(Q19<Parameters!$H$8,5,\"\")))))),\"\")","v":""}]
[{"$f":"Data!$BY$5","v":"Current Ratio"},{"$f":"Companies!B21","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B20,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B20,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A20,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B20,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B20,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A20,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B20,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B20,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A20,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B20,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B20,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A20,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B20,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B20,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A20,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B20,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B20,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A20,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B20,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B20,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A20,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B20,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B20,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A20,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B20,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B20,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A20,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B20,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B20,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A20,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B20,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B20,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A20,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B20,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B20,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A20,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B20,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B20,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A20,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B20,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B20,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A20,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B20,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B20,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A20,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(S$1=\"\",$B20=\"\",C20=\"\"),\"\",IF(C20>Parameters!$E$8,1,IF(AND(C20<Parameters!$E$8,C20>=Parameters!$F$8),2,IF(AND(C20<Parameters!$F$8,C20>=Parameters!$G$8),3,IF(AND(C20<Parameters!$G$8,C20>=Parameters!$H$8),4,IF(C20<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T$1=\"\",$B20=\"\",D20=\"\"),\"\",IF(D20>Parameters!$E$8,1,IF(AND(D20<Parameters!$E$8,D20>=Parameters!$F$8),2,IF(AND(D20<Parameters!$F$8,D20>=Parameters!$G$8),3,IF(AND(D20<Parameters!$G$8,D20>=Parameters!$H$8),4,IF(D20<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U$1=\"\",$B20=\"\",E20=\"\"),\"\",IF(E20>Parameters!$E$8,1,IF(AND(E20<Parameters!$E$8,E20>=Parameters!$F$8),2,IF(AND(E20<Parameters!$F$8,E20>=Parameters!$G$8),3,IF(AND(E20<Parameters!$G$8,E20>=Parameters!$H$8),4,IF(E20<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V$1=\"\",$B20=\"\",F20=\"\"),\"\",IF(F20>Parameters!$E$8,1,IF(AND(F20<Parameters!$E$8,F20>=Parameters!$F$8),2,IF(AND(F20<Parameters!$F$8,F20>=Parameters!$G$8),3,IF(AND(F20<Parameters!$G$8,F20>=Parameters!$H$8),4,IF(F20<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(W$1=\"\",$B20=\"\",G20=\"\"),\"\",IF(G20>Parameters!$E$8,1,IF(AND(G20<Parameters!$E$8,G20>=Parameters!$F$8),2,IF(AND(G20<Parameters!$F$8,G20>=Parameters!$G$8),3,IF(AND(G20<Parameters!$G$8,G20>=Parameters!$H$8),4,IF(G20<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(X$1=\"\",$B20=\"\",H20=\"\"),\"\",IF(H20>Parameters!$E$8,1,IF(AND(H20<Parameters!$E$8,H20>=Parameters!$F$8),2,IF(AND(H20<Parameters!$F$8,H20>=Parameters!$G$8),3,IF(AND(H20<Parameters!$G$8,H20>=Parameters!$H$8),4,IF(H20<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Y$1=\"\",$B20=\"\",I20=\"\"),\"\",IF(I20>Parameters!$E$8,1,IF(AND(I20<Parameters!$E$8,I20>=Parameters!$F$8),2,IF(AND(I20<Parameters!$F$8,I20>=Parameters!$G$8),3,IF(AND(I20<Parameters!$G$8,I20>=Parameters!$H$8),4,IF(I20<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Z$1=\"\",$B20=\"\",J20=\"\"),\"\",IF(J20>Parameters!$E$8,1,IF(AND(J20<Parameters!$E$8,J20>=Parameters!$F$8),2,IF(AND(J20<Parameters!$F$8,J20>=Parameters!$G$8),3,IF(AND(J20<Parameters!$G$8,J20>=Parameters!$H$8),4,IF(J20<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AA$1=\"\",$B20=\"\",K20=\"\"),\"\",IF(K20>Parameters!$E$8,1,IF(AND(K20<Parameters!$E$8,K20>=Parameters!$F$8),2,IF(AND(K20<Parameters!$F$8,K20>=Parameters!$G$8),3,IF(AND(K20<Parameters!$G$8,K20>=Parameters!$H$8),4,IF(K20<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AB$1=\"\",$B20=\"\",L20=\"\"),\"\",IF(L20>Parameters!$E$8,1,IF(AND(L20<Parameters!$E$8,L20>=Parameters!$F$8),2,IF(AND(L20<Parameters!$F$8,L20>=Parameters!$G$8),3,IF(AND(L20<Parameters!$G$8,L20>=Parameters!$H$8),4,IF(L20<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AC$1=\"\",$B20=\"\",M20=\"\"),\"\",IF(M20>Parameters!$E$8,1,IF(AND(M20<Parameters!$E$8,M20>=Parameters!$F$8),2,IF(AND(M20<Parameters!$F$8,M20>=Parameters!$G$8),3,IF(AND(M20<Parameters!$G$8,M20>=Parameters!$H$8),4,IF(M20<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AD$1=\"\",$B20=\"\",N20=\"\"),\"\",IF(N20>Parameters!$E$8,1,IF(AND(N20<Parameters!$E$8,N20>=Parameters!$F$8),2,IF(AND(N20<Parameters!$F$8,N20>=Parameters!$G$8),3,IF(AND(N20<Parameters!$G$8,N20>=Parameters!$H$8),4,IF(N20<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AE$1=\"\",$B20=\"\",O20=\"\"),\"\",IF(O20>Parameters!$E$8,1,IF(AND(O20<Parameters!$E$8,O20>=Parameters!$F$8),2,IF(AND(O20<Parameters!$F$8,O20>=Parameters!$G$8),3,IF(AND(O20<Parameters!$G$8,O20>=Parameters!$H$8),4,IF(O20<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AF$1=\"\",$B20=\"\",P20=\"\"),\"\",IF(P20>Parameters!$E$8,1,IF(AND(P20<Parameters!$E$8,P20>=Parameters!$F$8),2,IF(AND(P20<Parameters!$F$8,P20>=Parameters!$G$8),3,IF(AND(P20<Parameters!$G$8,P20>=Parameters!$H$8),4,IF(P20<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AG$1=\"\",$B20=\"\",Q20=\"\"),\"\",IF(Q20>Parameters!$E$8,1,IF(AND(Q20<Parameters!$E$8,Q20>=Parameters!$F$8),2,IF(AND(Q20<Parameters!$F$8,Q20>=Parameters!$G$8),3,IF(AND(Q20<Parameters!$G$8,Q20>=Parameters!$H$8),4,IF(Q20<Parameters!$H$8,5,\"\")))))),\"\")","v":""}]
[{"$f":"Data!$BY$5","v":"Current Ratio"},{"$f":"Companies!B22","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B21,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B21,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A21,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B21,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B21,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A21,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B21,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B21,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A21,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B21,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B21,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A21,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B21,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B21,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A21,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B21,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B21,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A21,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B21,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B21,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A21,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B21,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B21,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A21,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B21,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B21,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A21,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B21,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B21,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A21,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B21,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B21,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A21,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B21,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B21,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A21,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B21,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B21,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A21,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B21,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B21,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A21,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B21,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B21,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A21,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(S$1=\"\",$B21=\"\",C21=\"\"),\"\",IF(C21>Parameters!$E$8,1,IF(AND(C21<Parameters!$E$8,C21>=Parameters!$F$8),2,IF(AND(C21<Parameters!$F$8,C21>=Parameters!$G$8),3,IF(AND(C21<Parameters!$G$8,C21>=Parameters!$H$8),4,IF(C21<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T$1=\"\",$B21=\"\",D21=\"\"),\"\",IF(D21>Parameters!$E$8,1,IF(AND(D21<Parameters!$E$8,D21>=Parameters!$F$8),2,IF(AND(D21<Parameters!$F$8,D21>=Parameters!$G$8),3,IF(AND(D21<Parameters!$G$8,D21>=Parameters!$H$8),4,IF(D21<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U$1=\"\",$B21=\"\",E21=\"\"),\"\",IF(E21>Parameters!$E$8,1,IF(AND(E21<Parameters!$E$8,E21>=Parameters!$F$8),2,IF(AND(E21<Parameters!$F$8,E21>=Parameters!$G$8),3,IF(AND(E21<Parameters!$G$8,E21>=Parameters!$H$8),4,IF(E21<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V$1=\"\",$B21=\"\",F21=\"\"),\"\",IF(F21>Parameters!$E$8,1,IF(AND(F21<Parameters!$E$8,F21>=Parameters!$F$8),2,IF(AND(F21<Parameters!$F$8,F21>=Parameters!$G$8),3,IF(AND(F21<Parameters!$G$8,F21>=Parameters!$H$8),4,IF(F21<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(W$1=\"\",$B21=\"\",G21=\"\"),\"\",IF(G21>Parameters!$E$8,1,IF(AND(G21<Parameters!$E$8,G21>=Parameters!$F$8),2,IF(AND(G21<Parameters!$F$8,G21>=Parameters!$G$8),3,IF(AND(G21<Parameters!$G$8,G21>=Parameters!$H$8),4,IF(G21<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(X$1=\"\",$B21=\"\",H21=\"\"),\"\",IF(H21>Parameters!$E$8,1,IF(AND(H21<Parameters!$E$8,H21>=Parameters!$F$8),2,IF(AND(H21<Parameters!$F$8,H21>=Parameters!$G$8),3,IF(AND(H21<Parameters!$G$8,H21>=Parameters!$H$8),4,IF(H21<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Y$1=\"\",$B21=\"\",I21=\"\"),\"\",IF(I21>Parameters!$E$8,1,IF(AND(I21<Parameters!$E$8,I21>=Parameters!$F$8),2,IF(AND(I21<Parameters!$F$8,I21>=Parameters!$G$8),3,IF(AND(I21<Parameters!$G$8,I21>=Parameters!$H$8),4,IF(I21<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Z$1=\"\",$B21=\"\",J21=\"\"),\"\",IF(J21>Parameters!$E$8,1,IF(AND(J21<Parameters!$E$8,J21>=Parameters!$F$8),2,IF(AND(J21<Parameters!$F$8,J21>=Parameters!$G$8),3,IF(AND(J21<Parameters!$G$8,J21>=Parameters!$H$8),4,IF(J21<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AA$1=\"\",$B21=\"\",K21=\"\"),\"\",IF(K21>Parameters!$E$8,1,IF(AND(K21<Parameters!$E$8,K21>=Parameters!$F$8),2,IF(AND(K21<Parameters!$F$8,K21>=Parameters!$G$8),3,IF(AND(K21<Parameters!$G$8,K21>=Parameters!$H$8),4,IF(K21<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AB$1=\"\",$B21=\"\",L21=\"\"),\"\",IF(L21>Parameters!$E$8,1,IF(AND(L21<Parameters!$E$8,L21>=Parameters!$F$8),2,IF(AND(L21<Parameters!$F$8,L21>=Parameters!$G$8),3,IF(AND(L21<Parameters!$G$8,L21>=Parameters!$H$8),4,IF(L21<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AC$1=\"\",$B21=\"\",M21=\"\"),\"\",IF(M21>Parameters!$E$8,1,IF(AND(M21<Parameters!$E$8,M21>=Parameters!$F$8),2,IF(AND(M21<Parameters!$F$8,M21>=Parameters!$G$8),3,IF(AND(M21<Parameters!$G$8,M21>=Parameters!$H$8),4,IF(M21<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AD$1=\"\",$B21=\"\",N21=\"\"),\"\",IF(N21>Parameters!$E$8,1,IF(AND(N21<Parameters!$E$8,N21>=Parameters!$F$8),2,IF(AND(N21<Parameters!$F$8,N21>=Parameters!$G$8),3,IF(AND(N21<Parameters!$G$8,N21>=Parameters!$H$8),4,IF(N21<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AE$1=\"\",$B21=\"\",O21=\"\"),\"\",IF(O21>Parameters!$E$8,1,IF(AND(O21<Parameters!$E$8,O21>=Parameters!$F$8),2,IF(AND(O21<Parameters!$F$8,O21>=Parameters!$G$8),3,IF(AND(O21<Parameters!$G$8,O21>=Parameters!$H$8),4,IF(O21<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AF$1=\"\",$B21=\"\",P21=\"\"),\"\",IF(P21>Parameters!$E$8,1,IF(AND(P21<Parameters!$E$8,P21>=Parameters!$F$8),2,IF(AND(P21<Parameters!$F$8,P21>=Parameters!$G$8),3,IF(AND(P21<Parameters!$G$8,P21>=Parameters!$H$8),4,IF(P21<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AG$1=\"\",$B21=\"\",Q21=\"\"),\"\",IF(Q21>Parameters!$E$8,1,IF(AND(Q21<Parameters!$E$8,Q21>=Parameters!$F$8),2,IF(AND(Q21<Parameters!$F$8,Q21>=Parameters!$G$8),3,IF(AND(Q21<Parameters!$G$8,Q21>=Parameters!$H$8),4,IF(Q21<Parameters!$H$8,5,\"\")))))),\"\")","v":""}]
[{"$f":"Data!$BY$5","v":"Current Ratio"},{"$f":"Companies!B23","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B22,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B22,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A22,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B22,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B22,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A22,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B22,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B22,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A22,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B22,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B22,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A22,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B22,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B22,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A22,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B22,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B22,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A22,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B22,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B22,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A22,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B22,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B22,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A22,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B22,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B22,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A22,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B22,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B22,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A22,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B22,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B22,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A22,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B22,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B22,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A22,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B22,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B22,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A22,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B22,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B22,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A22,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B22,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B22,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A22,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(S$1=\"\",$B22=\"\",C22=\"\"),\"\",IF(C22>Parameters!$E$8,1,IF(AND(C22<Parameters!$E$8,C22>=Parameters!$F$8),2,IF(AND(C22<Parameters!$F$8,C22>=Parameters!$G$8),3,IF(AND(C22<Parameters!$G$8,C22>=Parameters!$H$8),4,IF(C22<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T$1=\"\",$B22=\"\",D22=\"\"),\"\",IF(D22>Parameters!$E$8,1,IF(AND(D22<Parameters!$E$8,D22>=Parameters!$F$8),2,IF(AND(D22<Parameters!$F$8,D22>=Parameters!$G$8),3,IF(AND(D22<Parameters!$G$8,D22>=Parameters!$H$8),4,IF(D22<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U$1=\"\",$B22=\"\",E22=\"\"),\"\",IF(E22>Parameters!$E$8,1,IF(AND(E22<Parameters!$E$8,E22>=Parameters!$F$8),2,IF(AND(E22<Parameters!$F$8,E22>=Parameters!$G$8),3,IF(AND(E22<Parameters!$G$8,E22>=Parameters!$H$8),4,IF(E22<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V$1=\"\",$B22=\"\",F22=\"\"),\"\",IF(F22>Parameters!$E$8,1,IF(AND(F22<Parameters!$E$8,F22>=Parameters!$F$8),2,IF(AND(F22<Parameters!$F$8,F22>=Parameters!$G$8),3,IF(AND(F22<Parameters!$G$8,F22>=Parameters!$H$8),4,IF(F22<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(W$1=\"\",$B22=\"\",G22=\"\"),\"\",IF(G22>Parameters!$E$8,1,IF(AND(G22<Parameters!$E$8,G22>=Parameters!$F$8),2,IF(AND(G22<Parameters!$F$8,G22>=Parameters!$G$8),3,IF(AND(G22<Parameters!$G$8,G22>=Parameters!$H$8),4,IF(G22<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(X$1=\"\",$B22=\"\",H22=\"\"),\"\",IF(H22>Parameters!$E$8,1,IF(AND(H22<Parameters!$E$8,H22>=Parameters!$F$8),2,IF(AND(H22<Parameters!$F$8,H22>=Parameters!$G$8),3,IF(AND(H22<Parameters!$G$8,H22>=Parameters!$H$8),4,IF(H22<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Y$1=\"\",$B22=\"\",I22=\"\"),\"\",IF(I22>Parameters!$E$8,1,IF(AND(I22<Parameters!$E$8,I22>=Parameters!$F$8),2,IF(AND(I22<Parameters!$F$8,I22>=Parameters!$G$8),3,IF(AND(I22<Parameters!$G$8,I22>=Parameters!$H$8),4,IF(I22<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Z$1=\"\",$B22=\"\",J22=\"\"),\"\",IF(J22>Parameters!$E$8,1,IF(AND(J22<Parameters!$E$8,J22>=Parameters!$F$8),2,IF(AND(J22<Parameters!$F$8,J22>=Parameters!$G$8),3,IF(AND(J22<Parameters!$G$8,J22>=Parameters!$H$8),4,IF(J22<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AA$1=\"\",$B22=\"\",K22=\"\"),\"\",IF(K22>Parameters!$E$8,1,IF(AND(K22<Parameters!$E$8,K22>=Parameters!$F$8),2,IF(AND(K22<Parameters!$F$8,K22>=Parameters!$G$8),3,IF(AND(K22<Parameters!$G$8,K22>=Parameters!$H$8),4,IF(K22<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AB$1=\"\",$B22=\"\",L22=\"\"),\"\",IF(L22>Parameters!$E$8,1,IF(AND(L22<Parameters!$E$8,L22>=Parameters!$F$8),2,IF(AND(L22<Parameters!$F$8,L22>=Parameters!$G$8),3,IF(AND(L22<Parameters!$G$8,L22>=Parameters!$H$8),4,IF(L22<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AC$1=\"\",$B22=\"\",M22=\"\"),\"\",IF(M22>Parameters!$E$8,1,IF(AND(M22<Parameters!$E$8,M22>=Parameters!$F$8),2,IF(AND(M22<Parameters!$F$8,M22>=Parameters!$G$8),3,IF(AND(M22<Parameters!$G$8,M22>=Parameters!$H$8),4,IF(M22<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AD$1=\"\",$B22=\"\",N22=\"\"),\"\",IF(N22>Parameters!$E$8,1,IF(AND(N22<Parameters!$E$8,N22>=Parameters!$F$8),2,IF(AND(N22<Parameters!$F$8,N22>=Parameters!$G$8),3,IF(AND(N22<Parameters!$G$8,N22>=Parameters!$H$8),4,IF(N22<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AE$1=\"\",$B22=\"\",O22=\"\"),\"\",IF(O22>Parameters!$E$8,1,IF(AND(O22<Parameters!$E$8,O22>=Parameters!$F$8),2,IF(AND(O22<Parameters!$F$8,O22>=Parameters!$G$8),3,IF(AND(O22<Parameters!$G$8,O22>=Parameters!$H$8),4,IF(O22<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AF$1=\"\",$B22=\"\",P22=\"\"),\"\",IF(P22>Parameters!$E$8,1,IF(AND(P22<Parameters!$E$8,P22>=Parameters!$F$8),2,IF(AND(P22<Parameters!$F$8,P22>=Parameters!$G$8),3,IF(AND(P22<Parameters!$G$8,P22>=Parameters!$H$8),4,IF(P22<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AG$1=\"\",$B22=\"\",Q22=\"\"),\"\",IF(Q22>Parameters!$E$8,1,IF(AND(Q22<Parameters!$E$8,Q22>=Parameters!$F$8),2,IF(AND(Q22<Parameters!$F$8,Q22>=Parameters!$G$8),3,IF(AND(Q22<Parameters!$G$8,Q22>=Parameters!$H$8),4,IF(Q22<Parameters!$H$8,5,\"\")))))),\"\")","v":""}]
[{"$f":"Data!$BY$5","v":"Current Ratio"},{"$f":"Companies!B24","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B23,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B23,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A23,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B23,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B23,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A23,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B23,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B23,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A23,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B23,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B23,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A23,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B23,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B23,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A23,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B23,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B23,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A23,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B23,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B23,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A23,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B23,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B23,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A23,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B23,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B23,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A23,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B23,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B23,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A23,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B23,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B23,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A23,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B23,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B23,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A23,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B23,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B23,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A23,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B23,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B23,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A23,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B23,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B23,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A23,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(S$1=\"\",$B23=\"\",C23=\"\"),\"\",IF(C23>Parameters!$E$8,1,IF(AND(C23<Parameters!$E$8,C23>=Parameters!$F$8),2,IF(AND(C23<Parameters!$F$8,C23>=Parameters!$G$8),3,IF(AND(C23<Parameters!$G$8,C23>=Parameters!$H$8),4,IF(C23<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T$1=\"\",$B23=\"\",D23=\"\"),\"\",IF(D23>Parameters!$E$8,1,IF(AND(D23<Parameters!$E$8,D23>=Parameters!$F$8),2,IF(AND(D23<Parameters!$F$8,D23>=Parameters!$G$8),3,IF(AND(D23<Parameters!$G$8,D23>=Parameters!$H$8),4,IF(D23<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U$1=\"\",$B23=\"\",E23=\"\"),\"\",IF(E23>Parameters!$E$8,1,IF(AND(E23<Parameters!$E$8,E23>=Parameters!$F$8),2,IF(AND(E23<Parameters!$F$8,E23>=Parameters!$G$8),3,IF(AND(E23<Parameters!$G$8,E23>=Parameters!$H$8),4,IF(E23<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V$1=\"\",$B23=\"\",F23=\"\"),\"\",IF(F23>Parameters!$E$8,1,IF(AND(F23<Parameters!$E$8,F23>=Parameters!$F$8),2,IF(AND(F23<Parameters!$F$8,F23>=Parameters!$G$8),3,IF(AND(F23<Parameters!$G$8,F23>=Parameters!$H$8),4,IF(F23<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(W$1=\"\",$B23=\"\",G23=\"\"),\"\",IF(G23>Parameters!$E$8,1,IF(AND(G23<Parameters!$E$8,G23>=Parameters!$F$8),2,IF(AND(G23<Parameters!$F$8,G23>=Parameters!$G$8),3,IF(AND(G23<Parameters!$G$8,G23>=Parameters!$H$8),4,IF(G23<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(X$1=\"\",$B23=\"\",H23=\"\"),\"\",IF(H23>Parameters!$E$8,1,IF(AND(H23<Parameters!$E$8,H23>=Parameters!$F$8),2,IF(AND(H23<Parameters!$F$8,H23>=Parameters!$G$8),3,IF(AND(H23<Parameters!$G$8,H23>=Parameters!$H$8),4,IF(H23<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Y$1=\"\",$B23=\"\",I23=\"\"),\"\",IF(I23>Parameters!$E$8,1,IF(AND(I23<Parameters!$E$8,I23>=Parameters!$F$8),2,IF(AND(I23<Parameters!$F$8,I23>=Parameters!$G$8),3,IF(AND(I23<Parameters!$G$8,I23>=Parameters!$H$8),4,IF(I23<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Z$1=\"\",$B23=\"\",J23=\"\"),\"\",IF(J23>Parameters!$E$8,1,IF(AND(J23<Parameters!$E$8,J23>=Parameters!$F$8),2,IF(AND(J23<Parameters!$F$8,J23>=Parameters!$G$8),3,IF(AND(J23<Parameters!$G$8,J23>=Parameters!$H$8),4,IF(J23<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AA$1=\"\",$B23=\"\",K23=\"\"),\"\",IF(K23>Parameters!$E$8,1,IF(AND(K23<Parameters!$E$8,K23>=Parameters!$F$8),2,IF(AND(K23<Parameters!$F$8,K23>=Parameters!$G$8),3,IF(AND(K23<Parameters!$G$8,K23>=Parameters!$H$8),4,IF(K23<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AB$1=\"\",$B23=\"\",L23=\"\"),\"\",IF(L23>Parameters!$E$8,1,IF(AND(L23<Parameters!$E$8,L23>=Parameters!$F$8),2,IF(AND(L23<Parameters!$F$8,L23>=Parameters!$G$8),3,IF(AND(L23<Parameters!$G$8,L23>=Parameters!$H$8),4,IF(L23<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AC$1=\"\",$B23=\"\",M23=\"\"),\"\",IF(M23>Parameters!$E$8,1,IF(AND(M23<Parameters!$E$8,M23>=Parameters!$F$8),2,IF(AND(M23<Parameters!$F$8,M23>=Parameters!$G$8),3,IF(AND(M23<Parameters!$G$8,M23>=Parameters!$H$8),4,IF(M23<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AD$1=\"\",$B23=\"\",N23=\"\"),\"\",IF(N23>Parameters!$E$8,1,IF(AND(N23<Parameters!$E$8,N23>=Parameters!$F$8),2,IF(AND(N23<Parameters!$F$8,N23>=Parameters!$G$8),3,IF(AND(N23<Parameters!$G$8,N23>=Parameters!$H$8),4,IF(N23<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AE$1=\"\",$B23=\"\",O23=\"\"),\"\",IF(O23>Parameters!$E$8,1,IF(AND(O23<Parameters!$E$8,O23>=Parameters!$F$8),2,IF(AND(O23<Parameters!$F$8,O23>=Parameters!$G$8),3,IF(AND(O23<Parameters!$G$8,O23>=Parameters!$H$8),4,IF(O23<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AF$1=\"\",$B23=\"\",P23=\"\"),\"\",IF(P23>Parameters!$E$8,1,IF(AND(P23<Parameters!$E$8,P23>=Parameters!$F$8),2,IF(AND(P23<Parameters!$F$8,P23>=Parameters!$G$8),3,IF(AND(P23<Parameters!$G$8,P23>=Parameters!$H$8),4,IF(P23<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AG$1=\"\",$B23=\"\",Q23=\"\"),\"\",IF(Q23>Parameters!$E$8,1,IF(AND(Q23<Parameters!$E$8,Q23>=Parameters!$F$8),2,IF(AND(Q23<Parameters!$F$8,Q23>=Parameters!$G$8),3,IF(AND(Q23<Parameters!$G$8,Q23>=Parameters!$H$8),4,IF(Q23<Parameters!$H$8,5,\"\")))))),\"\")","v":""}]
[{"$f":"Data!$BY$5","v":"Current Ratio"},{"$f":"Companies!B25","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B24,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B24,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A24,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B24,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B24,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A24,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B24,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B24,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A24,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B24,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B24,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A24,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B24,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B24,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A24,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B24,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B24,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A24,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B24,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B24,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A24,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B24,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B24,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A24,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B24,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B24,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A24,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B24,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B24,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A24,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B24,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B24,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A24,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B24,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B24,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A24,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B24,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B24,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A24,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B24,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B24,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A24,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B24,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B24,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A24,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(S$1=\"\",$B24=\"\",C24=\"\"),\"\",IF(C24>Parameters!$E$8,1,IF(AND(C24<Parameters!$E$8,C24>=Parameters!$F$8),2,IF(AND(C24<Parameters!$F$8,C24>=Parameters!$G$8),3,IF(AND(C24<Parameters!$G$8,C24>=Parameters!$H$8),4,IF(C24<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T$1=\"\",$B24=\"\",D24=\"\"),\"\",IF(D24>Parameters!$E$8,1,IF(AND(D24<Parameters!$E$8,D24>=Parameters!$F$8),2,IF(AND(D24<Parameters!$F$8,D24>=Parameters!$G$8),3,IF(AND(D24<Parameters!$G$8,D24>=Parameters!$H$8),4,IF(D24<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U$1=\"\",$B24=\"\",E24=\"\"),\"\",IF(E24>Parameters!$E$8,1,IF(AND(E24<Parameters!$E$8,E24>=Parameters!$F$8),2,IF(AND(E24<Parameters!$F$8,E24>=Parameters!$G$8),3,IF(AND(E24<Parameters!$G$8,E24>=Parameters!$H$8),4,IF(E24<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V$1=\"\",$B24=\"\",F24=\"\"),\"\",IF(F24>Parameters!$E$8,1,IF(AND(F24<Parameters!$E$8,F24>=Parameters!$F$8),2,IF(AND(F24<Parameters!$F$8,F24>=Parameters!$G$8),3,IF(AND(F24<Parameters!$G$8,F24>=Parameters!$H$8),4,IF(F24<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(W$1=\"\",$B24=\"\",G24=\"\"),\"\",IF(G24>Parameters!$E$8,1,IF(AND(G24<Parameters!$E$8,G24>=Parameters!$F$8),2,IF(AND(G24<Parameters!$F$8,G24>=Parameters!$G$8),3,IF(AND(G24<Parameters!$G$8,G24>=Parameters!$H$8),4,IF(G24<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(X$1=\"\",$B24=\"\",H24=\"\"),\"\",IF(H24>Parameters!$E$8,1,IF(AND(H24<Parameters!$E$8,H24>=Parameters!$F$8),2,IF(AND(H24<Parameters!$F$8,H24>=Parameters!$G$8),3,IF(AND(H24<Parameters!$G$8,H24>=Parameters!$H$8),4,IF(H24<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Y$1=\"\",$B24=\"\",I24=\"\"),\"\",IF(I24>Parameters!$E$8,1,IF(AND(I24<Parameters!$E$8,I24>=Parameters!$F$8),2,IF(AND(I24<Parameters!$F$8,I24>=Parameters!$G$8),3,IF(AND(I24<Parameters!$G$8,I24>=Parameters!$H$8),4,IF(I24<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Z$1=\"\",$B24=\"\",J24=\"\"),\"\",IF(J24>Parameters!$E$8,1,IF(AND(J24<Parameters!$E$8,J24>=Parameters!$F$8),2,IF(AND(J24<Parameters!$F$8,J24>=Parameters!$G$8),3,IF(AND(J24<Parameters!$G$8,J24>=Parameters!$H$8),4,IF(J24<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AA$1=\"\",$B24=\"\",K24=\"\"),\"\",IF(K24>Parameters!$E$8,1,IF(AND(K24<Parameters!$E$8,K24>=Parameters!$F$8),2,IF(AND(K24<Parameters!$F$8,K24>=Parameters!$G$8),3,IF(AND(K24<Parameters!$G$8,K24>=Parameters!$H$8),4,IF(K24<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AB$1=\"\",$B24=\"\",L24=\"\"),\"\",IF(L24>Parameters!$E$8,1,IF(AND(L24<Parameters!$E$8,L24>=Parameters!$F$8),2,IF(AND(L24<Parameters!$F$8,L24>=Parameters!$G$8),3,IF(AND(L24<Parameters!$G$8,L24>=Parameters!$H$8),4,IF(L24<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AC$1=\"\",$B24=\"\",M24=\"\"),\"\",IF(M24>Parameters!$E$8,1,IF(AND(M24<Parameters!$E$8,M24>=Parameters!$F$8),2,IF(AND(M24<Parameters!$F$8,M24>=Parameters!$G$8),3,IF(AND(M24<Parameters!$G$8,M24>=Parameters!$H$8),4,IF(M24<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AD$1=\"\",$B24=\"\",N24=\"\"),\"\",IF(N24>Parameters!$E$8,1,IF(AND(N24<Parameters!$E$8,N24>=Parameters!$F$8),2,IF(AND(N24<Parameters!$F$8,N24>=Parameters!$G$8),3,IF(AND(N24<Parameters!$G$8,N24>=Parameters!$H$8),4,IF(N24<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AE$1=\"\",$B24=\"\",O24=\"\"),\"\",IF(O24>Parameters!$E$8,1,IF(AND(O24<Parameters!$E$8,O24>=Parameters!$F$8),2,IF(AND(O24<Parameters!$F$8,O24>=Parameters!$G$8),3,IF(AND(O24<Parameters!$G$8,O24>=Parameters!$H$8),4,IF(O24<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AF$1=\"\",$B24=\"\",P24=\"\"),\"\",IF(P24>Parameters!$E$8,1,IF(AND(P24<Parameters!$E$8,P24>=Parameters!$F$8),2,IF(AND(P24<Parameters!$F$8,P24>=Parameters!$G$8),3,IF(AND(P24<Parameters!$G$8,P24>=Parameters!$H$8),4,IF(P24<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AG$1=\"\",$B24=\"\",Q24=\"\"),\"\",IF(Q24>Parameters!$E$8,1,IF(AND(Q24<Parameters!$E$8,Q24>=Parameters!$F$8),2,IF(AND(Q24<Parameters!$F$8,Q24>=Parameters!$G$8),3,IF(AND(Q24<Parameters!$G$8,Q24>=Parameters!$H$8),4,IF(Q24<Parameters!$H$8,5,\"\")))))),\"\")","v":""}]
[{"$f":"Data!$BY$5","v":"Current Ratio"},{"$f":"Companies!B26","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B25,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B25,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A25,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B25,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B25,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A25,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B25,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B25,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A25,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B25,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B25,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A25,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B25,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B25,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A25,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B25,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B25,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A25,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B25,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B25,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A25,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B25,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B25,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A25,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B25,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B25,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A25,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B25,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B25,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A25,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B25,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B25,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A25,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B25,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B25,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A25,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B25,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B25,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A25,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B25,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B25,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A25,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B25,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B25,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A25,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(S$1=\"\",$B25=\"\",C25=\"\"),\"\",IF(C25>Parameters!$E$8,1,IF(AND(C25<Parameters!$E$8,C25>=Parameters!$F$8),2,IF(AND(C25<Parameters!$F$8,C25>=Parameters!$G$8),3,IF(AND(C25<Parameters!$G$8,C25>=Parameters!$H$8),4,IF(C25<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T$1=\"\",$B25=\"\",D25=\"\"),\"\",IF(D25>Parameters!$E$8,1,IF(AND(D25<Parameters!$E$8,D25>=Parameters!$F$8),2,IF(AND(D25<Parameters!$F$8,D25>=Parameters!$G$8),3,IF(AND(D25<Parameters!$G$8,D25>=Parameters!$H$8),4,IF(D25<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U$1=\"\",$B25=\"\",E25=\"\"),\"\",IF(E25>Parameters!$E$8,1,IF(AND(E25<Parameters!$E$8,E25>=Parameters!$F$8),2,IF(AND(E25<Parameters!$F$8,E25>=Parameters!$G$8),3,IF(AND(E25<Parameters!$G$8,E25>=Parameters!$H$8),4,IF(E25<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V$1=\"\",$B25=\"\",F25=\"\"),\"\",IF(F25>Parameters!$E$8,1,IF(AND(F25<Parameters!$E$8,F25>=Parameters!$F$8),2,IF(AND(F25<Parameters!$F$8,F25>=Parameters!$G$8),3,IF(AND(F25<Parameters!$G$8,F25>=Parameters!$H$8),4,IF(F25<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(W$1=\"\",$B25=\"\",G25=\"\"),\"\",IF(G25>Parameters!$E$8,1,IF(AND(G25<Parameters!$E$8,G25>=Parameters!$F$8),2,IF(AND(G25<Parameters!$F$8,G25>=Parameters!$G$8),3,IF(AND(G25<Parameters!$G$8,G25>=Parameters!$H$8),4,IF(G25<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(X$1=\"\",$B25=\"\",H25=\"\"),\"\",IF(H25>Parameters!$E$8,1,IF(AND(H25<Parameters!$E$8,H25>=Parameters!$F$8),2,IF(AND(H25<Parameters!$F$8,H25>=Parameters!$G$8),3,IF(AND(H25<Parameters!$G$8,H25>=Parameters!$H$8),4,IF(H25<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Y$1=\"\",$B25=\"\",I25=\"\"),\"\",IF(I25>Parameters!$E$8,1,IF(AND(I25<Parameters!$E$8,I25>=Parameters!$F$8),2,IF(AND(I25<Parameters!$F$8,I25>=Parameters!$G$8),3,IF(AND(I25<Parameters!$G$8,I25>=Parameters!$H$8),4,IF(I25<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Z$1=\"\",$B25=\"\",J25=\"\"),\"\",IF(J25>Parameters!$E$8,1,IF(AND(J25<Parameters!$E$8,J25>=Parameters!$F$8),2,IF(AND(J25<Parameters!$F$8,J25>=Parameters!$G$8),3,IF(AND(J25<Parameters!$G$8,J25>=Parameters!$H$8),4,IF(J25<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AA$1=\"\",$B25=\"\",K25=\"\"),\"\",IF(K25>Parameters!$E$8,1,IF(AND(K25<Parameters!$E$8,K25>=Parameters!$F$8),2,IF(AND(K25<Parameters!$F$8,K25>=Parameters!$G$8),3,IF(AND(K25<Parameters!$G$8,K25>=Parameters!$H$8),4,IF(K25<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AB$1=\"\",$B25=\"\",L25=\"\"),\"\",IF(L25>Parameters!$E$8,1,IF(AND(L25<Parameters!$E$8,L25>=Parameters!$F$8),2,IF(AND(L25<Parameters!$F$8,L25>=Parameters!$G$8),3,IF(AND(L25<Parameters!$G$8,L25>=Parameters!$H$8),4,IF(L25<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AC$1=\"\",$B25=\"\",M25=\"\"),\"\",IF(M25>Parameters!$E$8,1,IF(AND(M25<Parameters!$E$8,M25>=Parameters!$F$8),2,IF(AND(M25<Parameters!$F$8,M25>=Parameters!$G$8),3,IF(AND(M25<Parameters!$G$8,M25>=Parameters!$H$8),4,IF(M25<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AD$1=\"\",$B25=\"\",N25=\"\"),\"\",IF(N25>Parameters!$E$8,1,IF(AND(N25<Parameters!$E$8,N25>=Parameters!$F$8),2,IF(AND(N25<Parameters!$F$8,N25>=Parameters!$G$8),3,IF(AND(N25<Parameters!$G$8,N25>=Parameters!$H$8),4,IF(N25<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AE$1=\"\",$B25=\"\",O25=\"\"),\"\",IF(O25>Parameters!$E$8,1,IF(AND(O25<Parameters!$E$8,O25>=Parameters!$F$8),2,IF(AND(O25<Parameters!$F$8,O25>=Parameters!$G$8),3,IF(AND(O25<Parameters!$G$8,O25>=Parameters!$H$8),4,IF(O25<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AF$1=\"\",$B25=\"\",P25=\"\"),\"\",IF(P25>Parameters!$E$8,1,IF(AND(P25<Parameters!$E$8,P25>=Parameters!$F$8),2,IF(AND(P25<Parameters!$F$8,P25>=Parameters!$G$8),3,IF(AND(P25<Parameters!$G$8,P25>=Parameters!$H$8),4,IF(P25<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AG$1=\"\",$B25=\"\",Q25=\"\"),\"\",IF(Q25>Parameters!$E$8,1,IF(AND(Q25<Parameters!$E$8,Q25>=Parameters!$F$8),2,IF(AND(Q25<Parameters!$F$8,Q25>=Parameters!$G$8),3,IF(AND(Q25<Parameters!$G$8,Q25>=Parameters!$H$8),4,IF(Q25<Parameters!$H$8,5,\"\")))))),\"\")","v":""}]
[{"$f":"Data!$BY$5","v":"Current Ratio"},{"$f":"Companies!B27","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B26,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B26,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A26,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B26,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B26,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A26,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B26,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B26,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A26,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B26,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B26,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A26,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B26,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B26,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A26,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B26,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B26,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A26,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B26,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B26,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A26,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B26,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B26,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A26,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B26,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B26,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A26,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B26,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B26,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A26,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B26,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B26,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A26,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B26,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B26,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A26,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B26,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B26,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A26,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B26,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B26,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A26,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B26,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B26,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A26,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(S$1=\"\",$B26=\"\",C26=\"\"),\"\",IF(C26>Parameters!$E$8,1,IF(AND(C26<Parameters!$E$8,C26>=Parameters!$F$8),2,IF(AND(C26<Parameters!$F$8,C26>=Parameters!$G$8),3,IF(AND(C26<Parameters!$G$8,C26>=Parameters!$H$8),4,IF(C26<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T$1=\"\",$B26=\"\",D26=\"\"),\"\",IF(D26>Parameters!$E$8,1,IF(AND(D26<Parameters!$E$8,D26>=Parameters!$F$8),2,IF(AND(D26<Parameters!$F$8,D26>=Parameters!$G$8),3,IF(AND(D26<Parameters!$G$8,D26>=Parameters!$H$8),4,IF(D26<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U$1=\"\",$B26=\"\",E26=\"\"),\"\",IF(E26>Parameters!$E$8,1,IF(AND(E26<Parameters!$E$8,E26>=Parameters!$F$8),2,IF(AND(E26<Parameters!$F$8,E26>=Parameters!$G$8),3,IF(AND(E26<Parameters!$G$8,E26>=Parameters!$H$8),4,IF(E26<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V$1=\"\",$B26=\"\",F26=\"\"),\"\",IF(F26>Parameters!$E$8,1,IF(AND(F26<Parameters!$E$8,F26>=Parameters!$F$8),2,IF(AND(F26<Parameters!$F$8,F26>=Parameters!$G$8),3,IF(AND(F26<Parameters!$G$8,F26>=Parameters!$H$8),4,IF(F26<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(W$1=\"\",$B26=\"\",G26=\"\"),\"\",IF(G26>Parameters!$E$8,1,IF(AND(G26<Parameters!$E$8,G26>=Parameters!$F$8),2,IF(AND(G26<Parameters!$F$8,G26>=Parameters!$G$8),3,IF(AND(G26<Parameters!$G$8,G26>=Parameters!$H$8),4,IF(G26<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(X$1=\"\",$B26=\"\",H26=\"\"),\"\",IF(H26>Parameters!$E$8,1,IF(AND(H26<Parameters!$E$8,H26>=Parameters!$F$8),2,IF(AND(H26<Parameters!$F$8,H26>=Parameters!$G$8),3,IF(AND(H26<Parameters!$G$8,H26>=Parameters!$H$8),4,IF(H26<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Y$1=\"\",$B26=\"\",I26=\"\"),\"\",IF(I26>Parameters!$E$8,1,IF(AND(I26<Parameters!$E$8,I26>=Parameters!$F$8),2,IF(AND(I26<Parameters!$F$8,I26>=Parameters!$G$8),3,IF(AND(I26<Parameters!$G$8,I26>=Parameters!$H$8),4,IF(I26<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Z$1=\"\",$B26=\"\",J26=\"\"),\"\",IF(J26>Parameters!$E$8,1,IF(AND(J26<Parameters!$E$8,J26>=Parameters!$F$8),2,IF(AND(J26<Parameters!$F$8,J26>=Parameters!$G$8),3,IF(AND(J26<Parameters!$G$8,J26>=Parameters!$H$8),4,IF(J26<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AA$1=\"\",$B26=\"\",K26=\"\"),\"\",IF(K26>Parameters!$E$8,1,IF(AND(K26<Parameters!$E$8,K26>=Parameters!$F$8),2,IF(AND(K26<Parameters!$F$8,K26>=Parameters!$G$8),3,IF(AND(K26<Parameters!$G$8,K26>=Parameters!$H$8),4,IF(K26<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AB$1=\"\",$B26=\"\",L26=\"\"),\"\",IF(L26>Parameters!$E$8,1,IF(AND(L26<Parameters!$E$8,L26>=Parameters!$F$8),2,IF(AND(L26<Parameters!$F$8,L26>=Parameters!$G$8),3,IF(AND(L26<Parameters!$G$8,L26>=Parameters!$H$8),4,IF(L26<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AC$1=\"\",$B26=\"\",M26=\"\"),\"\",IF(M26>Parameters!$E$8,1,IF(AND(M26<Parameters!$E$8,M26>=Parameters!$F$8),2,IF(AND(M26<Parameters!$F$8,M26>=Parameters!$G$8),3,IF(AND(M26<Parameters!$G$8,M26>=Parameters!$H$8),4,IF(M26<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AD$1=\"\",$B26=\"\",N26=\"\"),\"\",IF(N26>Parameters!$E$8,1,IF(AND(N26<Parameters!$E$8,N26>=Parameters!$F$8),2,IF(AND(N26<Parameters!$F$8,N26>=Parameters!$G$8),3,IF(AND(N26<Parameters!$G$8,N26>=Parameters!$H$8),4,IF(N26<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AE$1=\"\",$B26=\"\",O26=\"\"),\"\",IF(O26>Parameters!$E$8,1,IF(AND(O26<Parameters!$E$8,O26>=Parameters!$F$8),2,IF(AND(O26<Parameters!$F$8,O26>=Parameters!$G$8),3,IF(AND(O26<Parameters!$G$8,O26>=Parameters!$H$8),4,IF(O26<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AF$1=\"\",$B26=\"\",P26=\"\"),\"\",IF(P26>Parameters!$E$8,1,IF(AND(P26<Parameters!$E$8,P26>=Parameters!$F$8),2,IF(AND(P26<Parameters!$F$8,P26>=Parameters!$G$8),3,IF(AND(P26<Parameters!$G$8,P26>=Parameters!$H$8),4,IF(P26<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AG$1=\"\",$B26=\"\",Q26=\"\"),\"\",IF(Q26>Parameters!$E$8,1,IF(AND(Q26<Parameters!$E$8,Q26>=Parameters!$F$8),2,IF(AND(Q26<Parameters!$F$8,Q26>=Parameters!$G$8),3,IF(AND(Q26<Parameters!$G$8,Q26>=Parameters!$H$8),4,IF(Q26<Parameters!$H$8,5,\"\")))))),\"\")","v":""}]
[{"$f":"Data!$BY$5","v":"Current Ratio"},{"$f":"Companies!B28","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B27,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B27,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A27,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B27,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B27,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A27,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B27,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B27,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A27,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B27,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B27,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A27,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B27,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B27,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A27,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B27,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B27,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A27,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B27,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B27,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A27,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B27,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B27,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A27,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B27,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B27,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A27,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B27,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B27,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A27,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B27,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B27,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A27,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B27,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B27,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A27,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B27,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B27,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A27,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B27,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B27,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A27,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B27,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B27,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A27,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(S$1=\"\",$B27=\"\",C27=\"\"),\"\",IF(C27>Parameters!$E$8,1,IF(AND(C27<Parameters!$E$8,C27>=Parameters!$F$8),2,IF(AND(C27<Parameters!$F$8,C27>=Parameters!$G$8),3,IF(AND(C27<Parameters!$G$8,C27>=Parameters!$H$8),4,IF(C27<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T$1=\"\",$B27=\"\",D27=\"\"),\"\",IF(D27>Parameters!$E$8,1,IF(AND(D27<Parameters!$E$8,D27>=Parameters!$F$8),2,IF(AND(D27<Parameters!$F$8,D27>=Parameters!$G$8),3,IF(AND(D27<Parameters!$G$8,D27>=Parameters!$H$8),4,IF(D27<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U$1=\"\",$B27=\"\",E27=\"\"),\"\",IF(E27>Parameters!$E$8,1,IF(AND(E27<Parameters!$E$8,E27>=Parameters!$F$8),2,IF(AND(E27<Parameters!$F$8,E27>=Parameters!$G$8),3,IF(AND(E27<Parameters!$G$8,E27>=Parameters!$H$8),4,IF(E27<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V$1=\"\",$B27=\"\",F27=\"\"),\"\",IF(F27>Parameters!$E$8,1,IF(AND(F27<Parameters!$E$8,F27>=Parameters!$F$8),2,IF(AND(F27<Parameters!$F$8,F27>=Parameters!$G$8),3,IF(AND(F27<Parameters!$G$8,F27>=Parameters!$H$8),4,IF(F27<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(W$1=\"\",$B27=\"\",G27=\"\"),\"\",IF(G27>Parameters!$E$8,1,IF(AND(G27<Parameters!$E$8,G27>=Parameters!$F$8),2,IF(AND(G27<Parameters!$F$8,G27>=Parameters!$G$8),3,IF(AND(G27<Parameters!$G$8,G27>=Parameters!$H$8),4,IF(G27<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(X$1=\"\",$B27=\"\",H27=\"\"),\"\",IF(H27>Parameters!$E$8,1,IF(AND(H27<Parameters!$E$8,H27>=Parameters!$F$8),2,IF(AND(H27<Parameters!$F$8,H27>=Parameters!$G$8),3,IF(AND(H27<Parameters!$G$8,H27>=Parameters!$H$8),4,IF(H27<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Y$1=\"\",$B27=\"\",I27=\"\"),\"\",IF(I27>Parameters!$E$8,1,IF(AND(I27<Parameters!$E$8,I27>=Parameters!$F$8),2,IF(AND(I27<Parameters!$F$8,I27>=Parameters!$G$8),3,IF(AND(I27<Parameters!$G$8,I27>=Parameters!$H$8),4,IF(I27<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Z$1=\"\",$B27=\"\",J27=\"\"),\"\",IF(J27>Parameters!$E$8,1,IF(AND(J27<Parameters!$E$8,J27>=Parameters!$F$8),2,IF(AND(J27<Parameters!$F$8,J27>=Parameters!$G$8),3,IF(AND(J27<Parameters!$G$8,J27>=Parameters!$H$8),4,IF(J27<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AA$1=\"\",$B27=\"\",K27=\"\"),\"\",IF(K27>Parameters!$E$8,1,IF(AND(K27<Parameters!$E$8,K27>=Parameters!$F$8),2,IF(AND(K27<Parameters!$F$8,K27>=Parameters!$G$8),3,IF(AND(K27<Parameters!$G$8,K27>=Parameters!$H$8),4,IF(K27<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AB$1=\"\",$B27=\"\",L27=\"\"),\"\",IF(L27>Parameters!$E$8,1,IF(AND(L27<Parameters!$E$8,L27>=Parameters!$F$8),2,IF(AND(L27<Parameters!$F$8,L27>=Parameters!$G$8),3,IF(AND(L27<Parameters!$G$8,L27>=Parameters!$H$8),4,IF(L27<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AC$1=\"\",$B27=\"\",M27=\"\"),\"\",IF(M27>Parameters!$E$8,1,IF(AND(M27<Parameters!$E$8,M27>=Parameters!$F$8),2,IF(AND(M27<Parameters!$F$8,M27>=Parameters!$G$8),3,IF(AND(M27<Parameters!$G$8,M27>=Parameters!$H$8),4,IF(M27<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AD$1=\"\",$B27=\"\",N27=\"\"),\"\",IF(N27>Parameters!$E$8,1,IF(AND(N27<Parameters!$E$8,N27>=Parameters!$F$8),2,IF(AND(N27<Parameters!$F$8,N27>=Parameters!$G$8),3,IF(AND(N27<Parameters!$G$8,N27>=Parameters!$H$8),4,IF(N27<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AE$1=\"\",$B27=\"\",O27=\"\"),\"\",IF(O27>Parameters!$E$8,1,IF(AND(O27<Parameters!$E$8,O27>=Parameters!$F$8),2,IF(AND(O27<Parameters!$F$8,O27>=Parameters!$G$8),3,IF(AND(O27<Parameters!$G$8,O27>=Parameters!$H$8),4,IF(O27<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AF$1=\"\",$B27=\"\",P27=\"\"),\"\",IF(P27>Parameters!$E$8,1,IF(AND(P27<Parameters!$E$8,P27>=Parameters!$F$8),2,IF(AND(P27<Parameters!$F$8,P27>=Parameters!$G$8),3,IF(AND(P27<Parameters!$G$8,P27>=Parameters!$H$8),4,IF(P27<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AG$1=\"\",$B27=\"\",Q27=\"\"),\"\",IF(Q27>Parameters!$E$8,1,IF(AND(Q27<Parameters!$E$8,Q27>=Parameters!$F$8),2,IF(AND(Q27<Parameters!$F$8,Q27>=Parameters!$G$8),3,IF(AND(Q27<Parameters!$G$8,Q27>=Parameters!$H$8),4,IF(Q27<Parameters!$H$8,5,\"\")))))),\"\")","v":""}]
[{"$f":"Data!$BY$5","v":"Current Ratio"},{"$f":"Companies!B29","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B28,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B28,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A28,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B28,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B28,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A28,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B28,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B28,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A28,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B28,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B28,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A28,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B28,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B28,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A28,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B28,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B28,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A28,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B28,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B28,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A28,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B28,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B28,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A28,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B28,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B28,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A28,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B28,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B28,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A28,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B28,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B28,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A28,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B28,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B28,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A28,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B28,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B28,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A28,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B28,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B28,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A28,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B28,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B28,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A28,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(S$1=\"\",$B28=\"\",C28=\"\"),\"\",IF(C28>Parameters!$E$8,1,IF(AND(C28<Parameters!$E$8,C28>=Parameters!$F$8),2,IF(AND(C28<Parameters!$F$8,C28>=Parameters!$G$8),3,IF(AND(C28<Parameters!$G$8,C28>=Parameters!$H$8),4,IF(C28<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T$1=\"\",$B28=\"\",D28=\"\"),\"\",IF(D28>Parameters!$E$8,1,IF(AND(D28<Parameters!$E$8,D28>=Parameters!$F$8),2,IF(AND(D28<Parameters!$F$8,D28>=Parameters!$G$8),3,IF(AND(D28<Parameters!$G$8,D28>=Parameters!$H$8),4,IF(D28<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U$1=\"\",$B28=\"\",E28=\"\"),\"\",IF(E28>Parameters!$E$8,1,IF(AND(E28<Parameters!$E$8,E28>=Parameters!$F$8),2,IF(AND(E28<Parameters!$F$8,E28>=Parameters!$G$8),3,IF(AND(E28<Parameters!$G$8,E28>=Parameters!$H$8),4,IF(E28<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V$1=\"\",$B28=\"\",F28=\"\"),\"\",IF(F28>Parameters!$E$8,1,IF(AND(F28<Parameters!$E$8,F28>=Parameters!$F$8),2,IF(AND(F28<Parameters!$F$8,F28>=Parameters!$G$8),3,IF(AND(F28<Parameters!$G$8,F28>=Parameters!$H$8),4,IF(F28<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(W$1=\"\",$B28=\"\",G28=\"\"),\"\",IF(G28>Parameters!$E$8,1,IF(AND(G28<Parameters!$E$8,G28>=Parameters!$F$8),2,IF(AND(G28<Parameters!$F$8,G28>=Parameters!$G$8),3,IF(AND(G28<Parameters!$G$8,G28>=Parameters!$H$8),4,IF(G28<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(X$1=\"\",$B28=\"\",H28=\"\"),\"\",IF(H28>Parameters!$E$8,1,IF(AND(H28<Parameters!$E$8,H28>=Parameters!$F$8),2,IF(AND(H28<Parameters!$F$8,H28>=Parameters!$G$8),3,IF(AND(H28<Parameters!$G$8,H28>=Parameters!$H$8),4,IF(H28<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Y$1=\"\",$B28=\"\",I28=\"\"),\"\",IF(I28>Parameters!$E$8,1,IF(AND(I28<Parameters!$E$8,I28>=Parameters!$F$8),2,IF(AND(I28<Parameters!$F$8,I28>=Parameters!$G$8),3,IF(AND(I28<Parameters!$G$8,I28>=Parameters!$H$8),4,IF(I28<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Z$1=\"\",$B28=\"\",J28=\"\"),\"\",IF(J28>Parameters!$E$8,1,IF(AND(J28<Parameters!$E$8,J28>=Parameters!$F$8),2,IF(AND(J28<Parameters!$F$8,J28>=Parameters!$G$8),3,IF(AND(J28<Parameters!$G$8,J28>=Parameters!$H$8),4,IF(J28<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AA$1=\"\",$B28=\"\",K28=\"\"),\"\",IF(K28>Parameters!$E$8,1,IF(AND(K28<Parameters!$E$8,K28>=Parameters!$F$8),2,IF(AND(K28<Parameters!$F$8,K28>=Parameters!$G$8),3,IF(AND(K28<Parameters!$G$8,K28>=Parameters!$H$8),4,IF(K28<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AB$1=\"\",$B28=\"\",L28=\"\"),\"\",IF(L28>Parameters!$E$8,1,IF(AND(L28<Parameters!$E$8,L28>=Parameters!$F$8),2,IF(AND(L28<Parameters!$F$8,L28>=Parameters!$G$8),3,IF(AND(L28<Parameters!$G$8,L28>=Parameters!$H$8),4,IF(L28<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AC$1=\"\",$B28=\"\",M28=\"\"),\"\",IF(M28>Parameters!$E$8,1,IF(AND(M28<Parameters!$E$8,M28>=Parameters!$F$8),2,IF(AND(M28<Parameters!$F$8,M28>=Parameters!$G$8),3,IF(AND(M28<Parameters!$G$8,M28>=Parameters!$H$8),4,IF(M28<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AD$1=\"\",$B28=\"\",N28=\"\"),\"\",IF(N28>Parameters!$E$8,1,IF(AND(N28<Parameters!$E$8,N28>=Parameters!$F$8),2,IF(AND(N28<Parameters!$F$8,N28>=Parameters!$G$8),3,IF(AND(N28<Parameters!$G$8,N28>=Parameters!$H$8),4,IF(N28<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AE$1=\"\",$B28=\"\",O28=\"\"),\"\",IF(O28>Parameters!$E$8,1,IF(AND(O28<Parameters!$E$8,O28>=Parameters!$F$8),2,IF(AND(O28<Parameters!$F$8,O28>=Parameters!$G$8),3,IF(AND(O28<Parameters!$G$8,O28>=Parameters!$H$8),4,IF(O28<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AF$1=\"\",$B28=\"\",P28=\"\"),\"\",IF(P28>Parameters!$E$8,1,IF(AND(P28<Parameters!$E$8,P28>=Parameters!$F$8),2,IF(AND(P28<Parameters!$F$8,P28>=Parameters!$G$8),3,IF(AND(P28<Parameters!$G$8,P28>=Parameters!$H$8),4,IF(P28<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AG$1=\"\",$B28=\"\",Q28=\"\"),\"\",IF(Q28>Parameters!$E$8,1,IF(AND(Q28<Parameters!$E$8,Q28>=Parameters!$F$8),2,IF(AND(Q28<Parameters!$F$8,Q28>=Parameters!$G$8),3,IF(AND(Q28<Parameters!$G$8,Q28>=Parameters!$H$8),4,IF(Q28<Parameters!$H$8,5,\"\")))))),\"\")","v":""}]
[{"$f":"Data!$BY$5","v":"Current Ratio"},{"$f":"Companies!B30","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B29,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B29,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A29,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B29,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B29,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A29,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B29,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B29,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A29,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B29,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B29,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A29,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B29,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B29,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A29,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B29,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B29,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A29,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B29,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B29,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A29,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B29,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B29,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A29,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B29,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B29,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A29,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B29,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B29,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A29,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B29,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B29,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A29,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B29,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B29,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A29,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B29,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B29,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A29,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B29,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B29,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A29,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B29,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B29,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A29,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(S$1=\"\",$B29=\"\",C29=\"\"),\"\",IF(C29>Parameters!$E$8,1,IF(AND(C29<Parameters!$E$8,C29>=Parameters!$F$8),2,IF(AND(C29<Parameters!$F$8,C29>=Parameters!$G$8),3,IF(AND(C29<Parameters!$G$8,C29>=Parameters!$H$8),4,IF(C29<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T$1=\"\",$B29=\"\",D29=\"\"),\"\",IF(D29>Parameters!$E$8,1,IF(AND(D29<Parameters!$E$8,D29>=Parameters!$F$8),2,IF(AND(D29<Parameters!$F$8,D29>=Parameters!$G$8),3,IF(AND(D29<Parameters!$G$8,D29>=Parameters!$H$8),4,IF(D29<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U$1=\"\",$B29=\"\",E29=\"\"),\"\",IF(E29>Parameters!$E$8,1,IF(AND(E29<Parameters!$E$8,E29>=Parameters!$F$8),2,IF(AND(E29<Parameters!$F$8,E29>=Parameters!$G$8),3,IF(AND(E29<Parameters!$G$8,E29>=Parameters!$H$8),4,IF(E29<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V$1=\"\",$B29=\"\",F29=\"\"),\"\",IF(F29>Parameters!$E$8,1,IF(AND(F29<Parameters!$E$8,F29>=Parameters!$F$8),2,IF(AND(F29<Parameters!$F$8,F29>=Parameters!$G$8),3,IF(AND(F29<Parameters!$G$8,F29>=Parameters!$H$8),4,IF(F29<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(W$1=\"\",$B29=\"\",G29=\"\"),\"\",IF(G29>Parameters!$E$8,1,IF(AND(G29<Parameters!$E$8,G29>=Parameters!$F$8),2,IF(AND(G29<Parameters!$F$8,G29>=Parameters!$G$8),3,IF(AND(G29<Parameters!$G$8,G29>=Parameters!$H$8),4,IF(G29<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(X$1=\"\",$B29=\"\",H29=\"\"),\"\",IF(H29>Parameters!$E$8,1,IF(AND(H29<Parameters!$E$8,H29>=Parameters!$F$8),2,IF(AND(H29<Parameters!$F$8,H29>=Parameters!$G$8),3,IF(AND(H29<Parameters!$G$8,H29>=Parameters!$H$8),4,IF(H29<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Y$1=\"\",$B29=\"\",I29=\"\"),\"\",IF(I29>Parameters!$E$8,1,IF(AND(I29<Parameters!$E$8,I29>=Parameters!$F$8),2,IF(AND(I29<Parameters!$F$8,I29>=Parameters!$G$8),3,IF(AND(I29<Parameters!$G$8,I29>=Parameters!$H$8),4,IF(I29<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Z$1=\"\",$B29=\"\",J29=\"\"),\"\",IF(J29>Parameters!$E$8,1,IF(AND(J29<Parameters!$E$8,J29>=Parameters!$F$8),2,IF(AND(J29<Parameters!$F$8,J29>=Parameters!$G$8),3,IF(AND(J29<Parameters!$G$8,J29>=Parameters!$H$8),4,IF(J29<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AA$1=\"\",$B29=\"\",K29=\"\"),\"\",IF(K29>Parameters!$E$8,1,IF(AND(K29<Parameters!$E$8,K29>=Parameters!$F$8),2,IF(AND(K29<Parameters!$F$8,K29>=Parameters!$G$8),3,IF(AND(K29<Parameters!$G$8,K29>=Parameters!$H$8),4,IF(K29<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AB$1=\"\",$B29=\"\",L29=\"\"),\"\",IF(L29>Parameters!$E$8,1,IF(AND(L29<Parameters!$E$8,L29>=Parameters!$F$8),2,IF(AND(L29<Parameters!$F$8,L29>=Parameters!$G$8),3,IF(AND(L29<Parameters!$G$8,L29>=Parameters!$H$8),4,IF(L29<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AC$1=\"\",$B29=\"\",M29=\"\"),\"\",IF(M29>Parameters!$E$8,1,IF(AND(M29<Parameters!$E$8,M29>=Parameters!$F$8),2,IF(AND(M29<Parameters!$F$8,M29>=Parameters!$G$8),3,IF(AND(M29<Parameters!$G$8,M29>=Parameters!$H$8),4,IF(M29<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AD$1=\"\",$B29=\"\",N29=\"\"),\"\",IF(N29>Parameters!$E$8,1,IF(AND(N29<Parameters!$E$8,N29>=Parameters!$F$8),2,IF(AND(N29<Parameters!$F$8,N29>=Parameters!$G$8),3,IF(AND(N29<Parameters!$G$8,N29>=Parameters!$H$8),4,IF(N29<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AE$1=\"\",$B29=\"\",O29=\"\"),\"\",IF(O29>Parameters!$E$8,1,IF(AND(O29<Parameters!$E$8,O29>=Parameters!$F$8),2,IF(AND(O29<Parameters!$F$8,O29>=Parameters!$G$8),3,IF(AND(O29<Parameters!$G$8,O29>=Parameters!$H$8),4,IF(O29<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AF$1=\"\",$B29=\"\",P29=\"\"),\"\",IF(P29>Parameters!$E$8,1,IF(AND(P29<Parameters!$E$8,P29>=Parameters!$F$8),2,IF(AND(P29<Parameters!$F$8,P29>=Parameters!$G$8),3,IF(AND(P29<Parameters!$G$8,P29>=Parameters!$H$8),4,IF(P29<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AG$1=\"\",$B29=\"\",Q29=\"\"),\"\",IF(Q29>Parameters!$E$8,1,IF(AND(Q29<Parameters!$E$8,Q29>=Parameters!$F$8),2,IF(AND(Q29<Parameters!$F$8,Q29>=Parameters!$G$8),3,IF(AND(Q29<Parameters!$G$8,Q29>=Parameters!$H$8),4,IF(Q29<Parameters!$H$8,5,\"\")))))),\"\")","v":""}]
[{"$f":"Data!$BY$5","v":"Current Ratio"},{"$f":"Companies!B31","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B30,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B30,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A30,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B30,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B30,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A30,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B30,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B30,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A30,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B30,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B30,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A30,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B30,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B30,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A30,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B30,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B30,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A30,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B30,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B30,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A30,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B30,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B30,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A30,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B30,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B30,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A30,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B30,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B30,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A30,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B30,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B30,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A30,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B30,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B30,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A30,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B30,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B30,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A30,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B30,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B30,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A30,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B30,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B30,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A30,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(S$1=\"\",$B30=\"\",C30=\"\"),\"\",IF(C30>Parameters!$E$8,1,IF(AND(C30<Parameters!$E$8,C30>=Parameters!$F$8),2,IF(AND(C30<Parameters!$F$8,C30>=Parameters!$G$8),3,IF(AND(C30<Parameters!$G$8,C30>=Parameters!$H$8),4,IF(C30<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T$1=\"\",$B30=\"\",D30=\"\"),\"\",IF(D30>Parameters!$E$8,1,IF(AND(D30<Parameters!$E$8,D30>=Parameters!$F$8),2,IF(AND(D30<Parameters!$F$8,D30>=Parameters!$G$8),3,IF(AND(D30<Parameters!$G$8,D30>=Parameters!$H$8),4,IF(D30<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U$1=\"\",$B30=\"\",E30=\"\"),\"\",IF(E30>Parameters!$E$8,1,IF(AND(E30<Parameters!$E$8,E30>=Parameters!$F$8),2,IF(AND(E30<Parameters!$F$8,E30>=Parameters!$G$8),3,IF(AND(E30<Parameters!$G$8,E30>=Parameters!$H$8),4,IF(E30<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V$1=\"\",$B30=\"\",F30=\"\"),\"\",IF(F30>Parameters!$E$8,1,IF(AND(F30<Parameters!$E$8,F30>=Parameters!$F$8),2,IF(AND(F30<Parameters!$F$8,F30>=Parameters!$G$8),3,IF(AND(F30<Parameters!$G$8,F30>=Parameters!$H$8),4,IF(F30<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(W$1=\"\",$B30=\"\",G30=\"\"),\"\",IF(G30>Parameters!$E$8,1,IF(AND(G30<Parameters!$E$8,G30>=Parameters!$F$8),2,IF(AND(G30<Parameters!$F$8,G30>=Parameters!$G$8),3,IF(AND(G30<Parameters!$G$8,G30>=Parameters!$H$8),4,IF(G30<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(X$1=\"\",$B30=\"\",H30=\"\"),\"\",IF(H30>Parameters!$E$8,1,IF(AND(H30<Parameters!$E$8,H30>=Parameters!$F$8),2,IF(AND(H30<Parameters!$F$8,H30>=Parameters!$G$8),3,IF(AND(H30<Parameters!$G$8,H30>=Parameters!$H$8),4,IF(H30<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Y$1=\"\",$B30=\"\",I30=\"\"),\"\",IF(I30>Parameters!$E$8,1,IF(AND(I30<Parameters!$E$8,I30>=Parameters!$F$8),2,IF(AND(I30<Parameters!$F$8,I30>=Parameters!$G$8),3,IF(AND(I30<Parameters!$G$8,I30>=Parameters!$H$8),4,IF(I30<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Z$1=\"\",$B30=\"\",J30=\"\"),\"\",IF(J30>Parameters!$E$8,1,IF(AND(J30<Parameters!$E$8,J30>=Parameters!$F$8),2,IF(AND(J30<Parameters!$F$8,J30>=Parameters!$G$8),3,IF(AND(J30<Parameters!$G$8,J30>=Parameters!$H$8),4,IF(J30<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AA$1=\"\",$B30=\"\",K30=\"\"),\"\",IF(K30>Parameters!$E$8,1,IF(AND(K30<Parameters!$E$8,K30>=Parameters!$F$8),2,IF(AND(K30<Parameters!$F$8,K30>=Parameters!$G$8),3,IF(AND(K30<Parameters!$G$8,K30>=Parameters!$H$8),4,IF(K30<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AB$1=\"\",$B30=\"\",L30=\"\"),\"\",IF(L30>Parameters!$E$8,1,IF(AND(L30<Parameters!$E$8,L30>=Parameters!$F$8),2,IF(AND(L30<Parameters!$F$8,L30>=Parameters!$G$8),3,IF(AND(L30<Parameters!$G$8,L30>=Parameters!$H$8),4,IF(L30<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AC$1=\"\",$B30=\"\",M30=\"\"),\"\",IF(M30>Parameters!$E$8,1,IF(AND(M30<Parameters!$E$8,M30>=Parameters!$F$8),2,IF(AND(M30<Parameters!$F$8,M30>=Parameters!$G$8),3,IF(AND(M30<Parameters!$G$8,M30>=Parameters!$H$8),4,IF(M30<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AD$1=\"\",$B30=\"\",N30=\"\"),\"\",IF(N30>Parameters!$E$8,1,IF(AND(N30<Parameters!$E$8,N30>=Parameters!$F$8),2,IF(AND(N30<Parameters!$F$8,N30>=Parameters!$G$8),3,IF(AND(N30<Parameters!$G$8,N30>=Parameters!$H$8),4,IF(N30<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AE$1=\"\",$B30=\"\",O30=\"\"),\"\",IF(O30>Parameters!$E$8,1,IF(AND(O30<Parameters!$E$8,O30>=Parameters!$F$8),2,IF(AND(O30<Parameters!$F$8,O30>=Parameters!$G$8),3,IF(AND(O30<Parameters!$G$8,O30>=Parameters!$H$8),4,IF(O30<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AF$1=\"\",$B30=\"\",P30=\"\"),\"\",IF(P30>Parameters!$E$8,1,IF(AND(P30<Parameters!$E$8,P30>=Parameters!$F$8),2,IF(AND(P30<Parameters!$F$8,P30>=Parameters!$G$8),3,IF(AND(P30<Parameters!$G$8,P30>=Parameters!$H$8),4,IF(P30<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AG$1=\"\",$B30=\"\",Q30=\"\"),\"\",IF(Q30>Parameters!$E$8,1,IF(AND(Q30<Parameters!$E$8,Q30>=Parameters!$F$8),2,IF(AND(Q30<Parameters!$F$8,Q30>=Parameters!$G$8),3,IF(AND(Q30<Parameters!$G$8,Q30>=Parameters!$H$8),4,IF(Q30<Parameters!$H$8,5,\"\")))))),\"\")","v":""}]
[{"$f":"Data!$BY$5","v":"Current Ratio"},{"$f":"Companies!B32","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B31,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B31,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A31,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B31,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B31,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A31,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B31,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B31,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A31,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B31,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B31,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A31,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B31,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B31,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A31,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B31,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B31,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A31,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B31,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B31,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A31,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B31,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B31,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A31,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B31,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B31,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A31,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B31,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B31,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A31,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B31,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B31,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A31,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B31,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B31,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A31,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B31,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B31,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A31,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B31,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B31,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A31,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B31,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B31,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A31,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(S$1=\"\",$B31=\"\",C31=\"\"),\"\",IF(C31>Parameters!$E$8,1,IF(AND(C31<Parameters!$E$8,C31>=Parameters!$F$8),2,IF(AND(C31<Parameters!$F$8,C31>=Parameters!$G$8),3,IF(AND(C31<Parameters!$G$8,C31>=Parameters!$H$8),4,IF(C31<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T$1=\"\",$B31=\"\",D31=\"\"),\"\",IF(D31>Parameters!$E$8,1,IF(AND(D31<Parameters!$E$8,D31>=Parameters!$F$8),2,IF(AND(D31<Parameters!$F$8,D31>=Parameters!$G$8),3,IF(AND(D31<Parameters!$G$8,D31>=Parameters!$H$8),4,IF(D31<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U$1=\"\",$B31=\"\",E31=\"\"),\"\",IF(E31>Parameters!$E$8,1,IF(AND(E31<Parameters!$E$8,E31>=Parameters!$F$8),2,IF(AND(E31<Parameters!$F$8,E31>=Parameters!$G$8),3,IF(AND(E31<Parameters!$G$8,E31>=Parameters!$H$8),4,IF(E31<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V$1=\"\",$B31=\"\",F31=\"\"),\"\",IF(F31>Parameters!$E$8,1,IF(AND(F31<Parameters!$E$8,F31>=Parameters!$F$8),2,IF(AND(F31<Parameters!$F$8,F31>=Parameters!$G$8),3,IF(AND(F31<Parameters!$G$8,F31>=Parameters!$H$8),4,IF(F31<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(W$1=\"\",$B31=\"\",G31=\"\"),\"\",IF(G31>Parameters!$E$8,1,IF(AND(G31<Parameters!$E$8,G31>=Parameters!$F$8),2,IF(AND(G31<Parameters!$F$8,G31>=Parameters!$G$8),3,IF(AND(G31<Parameters!$G$8,G31>=Parameters!$H$8),4,IF(G31<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(X$1=\"\",$B31=\"\",H31=\"\"),\"\",IF(H31>Parameters!$E$8,1,IF(AND(H31<Parameters!$E$8,H31>=Parameters!$F$8),2,IF(AND(H31<Parameters!$F$8,H31>=Parameters!$G$8),3,IF(AND(H31<Parameters!$G$8,H31>=Parameters!$H$8),4,IF(H31<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Y$1=\"\",$B31=\"\",I31=\"\"),\"\",IF(I31>Parameters!$E$8,1,IF(AND(I31<Parameters!$E$8,I31>=Parameters!$F$8),2,IF(AND(I31<Parameters!$F$8,I31>=Parameters!$G$8),3,IF(AND(I31<Parameters!$G$8,I31>=Parameters!$H$8),4,IF(I31<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Z$1=\"\",$B31=\"\",J31=\"\"),\"\",IF(J31>Parameters!$E$8,1,IF(AND(J31<Parameters!$E$8,J31>=Parameters!$F$8),2,IF(AND(J31<Parameters!$F$8,J31>=Parameters!$G$8),3,IF(AND(J31<Parameters!$G$8,J31>=Parameters!$H$8),4,IF(J31<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AA$1=\"\",$B31=\"\",K31=\"\"),\"\",IF(K31>Parameters!$E$8,1,IF(AND(K31<Parameters!$E$8,K31>=Parameters!$F$8),2,IF(AND(K31<Parameters!$F$8,K31>=Parameters!$G$8),3,IF(AND(K31<Parameters!$G$8,K31>=Parameters!$H$8),4,IF(K31<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AB$1=\"\",$B31=\"\",L31=\"\"),\"\",IF(L31>Parameters!$E$8,1,IF(AND(L31<Parameters!$E$8,L31>=Parameters!$F$8),2,IF(AND(L31<Parameters!$F$8,L31>=Parameters!$G$8),3,IF(AND(L31<Parameters!$G$8,L31>=Parameters!$H$8),4,IF(L31<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AC$1=\"\",$B31=\"\",M31=\"\"),\"\",IF(M31>Parameters!$E$8,1,IF(AND(M31<Parameters!$E$8,M31>=Parameters!$F$8),2,IF(AND(M31<Parameters!$F$8,M31>=Parameters!$G$8),3,IF(AND(M31<Parameters!$G$8,M31>=Parameters!$H$8),4,IF(M31<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AD$1=\"\",$B31=\"\",N31=\"\"),\"\",IF(N31>Parameters!$E$8,1,IF(AND(N31<Parameters!$E$8,N31>=Parameters!$F$8),2,IF(AND(N31<Parameters!$F$8,N31>=Parameters!$G$8),3,IF(AND(N31<Parameters!$G$8,N31>=Parameters!$H$8),4,IF(N31<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AE$1=\"\",$B31=\"\",O31=\"\"),\"\",IF(O31>Parameters!$E$8,1,IF(AND(O31<Parameters!$E$8,O31>=Parameters!$F$8),2,IF(AND(O31<Parameters!$F$8,O31>=Parameters!$G$8),3,IF(AND(O31<Parameters!$G$8,O31>=Parameters!$H$8),4,IF(O31<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AF$1=\"\",$B31=\"\",P31=\"\"),\"\",IF(P31>Parameters!$E$8,1,IF(AND(P31<Parameters!$E$8,P31>=Parameters!$F$8),2,IF(AND(P31<Parameters!$F$8,P31>=Parameters!$G$8),3,IF(AND(P31<Parameters!$G$8,P31>=Parameters!$H$8),4,IF(P31<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AG$1=\"\",$B31=\"\",Q31=\"\"),\"\",IF(Q31>Parameters!$E$8,1,IF(AND(Q31<Parameters!$E$8,Q31>=Parameters!$F$8),2,IF(AND(Q31<Parameters!$F$8,Q31>=Parameters!$G$8),3,IF(AND(Q31<Parameters!$G$8,Q31>=Parameters!$H$8),4,IF(Q31<Parameters!$H$8,5,\"\")))))),\"\")","v":""}]
[{"$f":"Data!$BY$5","v":"Current Ratio"},{"$f":"Companies!B33","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B32,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B32,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A32,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B32,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B32,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A32,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B32,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B32,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A32,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B32,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B32,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A32,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B32,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B32,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A32,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B32,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B32,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A32,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B32,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B32,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A32,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B32,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B32,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A32,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B32,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B32,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A32,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B32,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B32,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A32,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B32,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B32,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A32,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B32,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B32,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A32,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B32,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B32,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A32,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B32,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B32,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A32,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B32,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B32,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A32,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(S$1=\"\",$B32=\"\",C32=\"\"),\"\",IF(C32>Parameters!$E$8,1,IF(AND(C32<Parameters!$E$8,C32>=Parameters!$F$8),2,IF(AND(C32<Parameters!$F$8,C32>=Parameters!$G$8),3,IF(AND(C32<Parameters!$G$8,C32>=Parameters!$H$8),4,IF(C32<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T$1=\"\",$B32=\"\",D32=\"\"),\"\",IF(D32>Parameters!$E$8,1,IF(AND(D32<Parameters!$E$8,D32>=Parameters!$F$8),2,IF(AND(D32<Parameters!$F$8,D32>=Parameters!$G$8),3,IF(AND(D32<Parameters!$G$8,D32>=Parameters!$H$8),4,IF(D32<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U$1=\"\",$B32=\"\",E32=\"\"),\"\",IF(E32>Parameters!$E$8,1,IF(AND(E32<Parameters!$E$8,E32>=Parameters!$F$8),2,IF(AND(E32<Parameters!$F$8,E32>=Parameters!$G$8),3,IF(AND(E32<Parameters!$G$8,E32>=Parameters!$H$8),4,IF(E32<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V$1=\"\",$B32=\"\",F32=\"\"),\"\",IF(F32>Parameters!$E$8,1,IF(AND(F32<Parameters!$E$8,F32>=Parameters!$F$8),2,IF(AND(F32<Parameters!$F$8,F32>=Parameters!$G$8),3,IF(AND(F32<Parameters!$G$8,F32>=Parameters!$H$8),4,IF(F32<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(W$1=\"\",$B32=\"\",G32=\"\"),\"\",IF(G32>Parameters!$E$8,1,IF(AND(G32<Parameters!$E$8,G32>=Parameters!$F$8),2,IF(AND(G32<Parameters!$F$8,G32>=Parameters!$G$8),3,IF(AND(G32<Parameters!$G$8,G32>=Parameters!$H$8),4,IF(G32<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(X$1=\"\",$B32=\"\",H32=\"\"),\"\",IF(H32>Parameters!$E$8,1,IF(AND(H32<Parameters!$E$8,H32>=Parameters!$F$8),2,IF(AND(H32<Parameters!$F$8,H32>=Parameters!$G$8),3,IF(AND(H32<Parameters!$G$8,H32>=Parameters!$H$8),4,IF(H32<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Y$1=\"\",$B32=\"\",I32=\"\"),\"\",IF(I32>Parameters!$E$8,1,IF(AND(I32<Parameters!$E$8,I32>=Parameters!$F$8),2,IF(AND(I32<Parameters!$F$8,I32>=Parameters!$G$8),3,IF(AND(I32<Parameters!$G$8,I32>=Parameters!$H$8),4,IF(I32<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Z$1=\"\",$B32=\"\",J32=\"\"),\"\",IF(J32>Parameters!$E$8,1,IF(AND(J32<Parameters!$E$8,J32>=Parameters!$F$8),2,IF(AND(J32<Parameters!$F$8,J32>=Parameters!$G$8),3,IF(AND(J32<Parameters!$G$8,J32>=Parameters!$H$8),4,IF(J32<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AA$1=\"\",$B32=\"\",K32=\"\"),\"\",IF(K32>Parameters!$E$8,1,IF(AND(K32<Parameters!$E$8,K32>=Parameters!$F$8),2,IF(AND(K32<Parameters!$F$8,K32>=Parameters!$G$8),3,IF(AND(K32<Parameters!$G$8,K32>=Parameters!$H$8),4,IF(K32<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AB$1=\"\",$B32=\"\",L32=\"\"),\"\",IF(L32>Parameters!$E$8,1,IF(AND(L32<Parameters!$E$8,L32>=Parameters!$F$8),2,IF(AND(L32<Parameters!$F$8,L32>=Parameters!$G$8),3,IF(AND(L32<Parameters!$G$8,L32>=Parameters!$H$8),4,IF(L32<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AC$1=\"\",$B32=\"\",M32=\"\"),\"\",IF(M32>Parameters!$E$8,1,IF(AND(M32<Parameters!$E$8,M32>=Parameters!$F$8),2,IF(AND(M32<Parameters!$F$8,M32>=Parameters!$G$8),3,IF(AND(M32<Parameters!$G$8,M32>=Parameters!$H$8),4,IF(M32<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AD$1=\"\",$B32=\"\",N32=\"\"),\"\",IF(N32>Parameters!$E$8,1,IF(AND(N32<Parameters!$E$8,N32>=Parameters!$F$8),2,IF(AND(N32<Parameters!$F$8,N32>=Parameters!$G$8),3,IF(AND(N32<Parameters!$G$8,N32>=Parameters!$H$8),4,IF(N32<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AE$1=\"\",$B32=\"\",O32=\"\"),\"\",IF(O32>Parameters!$E$8,1,IF(AND(O32<Parameters!$E$8,O32>=Parameters!$F$8),2,IF(AND(O32<Parameters!$F$8,O32>=Parameters!$G$8),3,IF(AND(O32<Parameters!$G$8,O32>=Parameters!$H$8),4,IF(O32<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AF$1=\"\",$B32=\"\",P32=\"\"),\"\",IF(P32>Parameters!$E$8,1,IF(AND(P32<Parameters!$E$8,P32>=Parameters!$F$8),2,IF(AND(P32<Parameters!$F$8,P32>=Parameters!$G$8),3,IF(AND(P32<Parameters!$G$8,P32>=Parameters!$H$8),4,IF(P32<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AG$1=\"\",$B32=\"\",Q32=\"\"),\"\",IF(Q32>Parameters!$E$8,1,IF(AND(Q32<Parameters!$E$8,Q32>=Parameters!$F$8),2,IF(AND(Q32<Parameters!$F$8,Q32>=Parameters!$G$8),3,IF(AND(Q32<Parameters!$G$8,Q32>=Parameters!$H$8),4,IF(Q32<Parameters!$H$8,5,\"\")))))),\"\")","v":""}]
[{"$f":"Data!$BY$5","v":"Current Ratio"},{"$f":"Companies!B34","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B33,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B33,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A33,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B33,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B33,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A33,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B33,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B33,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A33,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B33,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B33,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A33,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B33,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B33,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A33,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B33,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B33,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A33,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B33,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B33,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A33,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B33,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B33,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A33,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B33,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B33,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A33,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B33,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B33,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A33,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B33,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B33,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A33,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B33,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B33,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A33,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B33,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B33,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A33,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B33,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B33,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A33,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B33,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B33,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A33,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(S$1=\"\",$B33=\"\",C33=\"\"),\"\",IF(C33>Parameters!$E$8,1,IF(AND(C33<Parameters!$E$8,C33>=Parameters!$F$8),2,IF(AND(C33<Parameters!$F$8,C33>=Parameters!$G$8),3,IF(AND(C33<Parameters!$G$8,C33>=Parameters!$H$8),4,IF(C33<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T$1=\"\",$B33=\"\",D33=\"\"),\"\",IF(D33>Parameters!$E$8,1,IF(AND(D33<Parameters!$E$8,D33>=Parameters!$F$8),2,IF(AND(D33<Parameters!$F$8,D33>=Parameters!$G$8),3,IF(AND(D33<Parameters!$G$8,D33>=Parameters!$H$8),4,IF(D33<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U$1=\"\",$B33=\"\",E33=\"\"),\"\",IF(E33>Parameters!$E$8,1,IF(AND(E33<Parameters!$E$8,E33>=Parameters!$F$8),2,IF(AND(E33<Parameters!$F$8,E33>=Parameters!$G$8),3,IF(AND(E33<Parameters!$G$8,E33>=Parameters!$H$8),4,IF(E33<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V$1=\"\",$B33=\"\",F33=\"\"),\"\",IF(F33>Parameters!$E$8,1,IF(AND(F33<Parameters!$E$8,F33>=Parameters!$F$8),2,IF(AND(F33<Parameters!$F$8,F33>=Parameters!$G$8),3,IF(AND(F33<Parameters!$G$8,F33>=Parameters!$H$8),4,IF(F33<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(W$1=\"\",$B33=\"\",G33=\"\"),\"\",IF(G33>Parameters!$E$8,1,IF(AND(G33<Parameters!$E$8,G33>=Parameters!$F$8),2,IF(AND(G33<Parameters!$F$8,G33>=Parameters!$G$8),3,IF(AND(G33<Parameters!$G$8,G33>=Parameters!$H$8),4,IF(G33<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(X$1=\"\",$B33=\"\",H33=\"\"),\"\",IF(H33>Parameters!$E$8,1,IF(AND(H33<Parameters!$E$8,H33>=Parameters!$F$8),2,IF(AND(H33<Parameters!$F$8,H33>=Parameters!$G$8),3,IF(AND(H33<Parameters!$G$8,H33>=Parameters!$H$8),4,IF(H33<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Y$1=\"\",$B33=\"\",I33=\"\"),\"\",IF(I33>Parameters!$E$8,1,IF(AND(I33<Parameters!$E$8,I33>=Parameters!$F$8),2,IF(AND(I33<Parameters!$F$8,I33>=Parameters!$G$8),3,IF(AND(I33<Parameters!$G$8,I33>=Parameters!$H$8),4,IF(I33<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Z$1=\"\",$B33=\"\",J33=\"\"),\"\",IF(J33>Parameters!$E$8,1,IF(AND(J33<Parameters!$E$8,J33>=Parameters!$F$8),2,IF(AND(J33<Parameters!$F$8,J33>=Parameters!$G$8),3,IF(AND(J33<Parameters!$G$8,J33>=Parameters!$H$8),4,IF(J33<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AA$1=\"\",$B33=\"\",K33=\"\"),\"\",IF(K33>Parameters!$E$8,1,IF(AND(K33<Parameters!$E$8,K33>=Parameters!$F$8),2,IF(AND(K33<Parameters!$F$8,K33>=Parameters!$G$8),3,IF(AND(K33<Parameters!$G$8,K33>=Parameters!$H$8),4,IF(K33<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AB$1=\"\",$B33=\"\",L33=\"\"),\"\",IF(L33>Parameters!$E$8,1,IF(AND(L33<Parameters!$E$8,L33>=Parameters!$F$8),2,IF(AND(L33<Parameters!$F$8,L33>=Parameters!$G$8),3,IF(AND(L33<Parameters!$G$8,L33>=Parameters!$H$8),4,IF(L33<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AC$1=\"\",$B33=\"\",M33=\"\"),\"\",IF(M33>Parameters!$E$8,1,IF(AND(M33<Parameters!$E$8,M33>=Parameters!$F$8),2,IF(AND(M33<Parameters!$F$8,M33>=Parameters!$G$8),3,IF(AND(M33<Parameters!$G$8,M33>=Parameters!$H$8),4,IF(M33<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AD$1=\"\",$B33=\"\",N33=\"\"),\"\",IF(N33>Parameters!$E$8,1,IF(AND(N33<Parameters!$E$8,N33>=Parameters!$F$8),2,IF(AND(N33<Parameters!$F$8,N33>=Parameters!$G$8),3,IF(AND(N33<Parameters!$G$8,N33>=Parameters!$H$8),4,IF(N33<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AE$1=\"\",$B33=\"\",O33=\"\"),\"\",IF(O33>Parameters!$E$8,1,IF(AND(O33<Parameters!$E$8,O33>=Parameters!$F$8),2,IF(AND(O33<Parameters!$F$8,O33>=Parameters!$G$8),3,IF(AND(O33<Parameters!$G$8,O33>=Parameters!$H$8),4,IF(O33<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AF$1=\"\",$B33=\"\",P33=\"\"),\"\",IF(P33>Parameters!$E$8,1,IF(AND(P33<Parameters!$E$8,P33>=Parameters!$F$8),2,IF(AND(P33<Parameters!$F$8,P33>=Parameters!$G$8),3,IF(AND(P33<Parameters!$G$8,P33>=Parameters!$H$8),4,IF(P33<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AG$1=\"\",$B33=\"\",Q33=\"\"),\"\",IF(Q33>Parameters!$E$8,1,IF(AND(Q33<Parameters!$E$8,Q33>=Parameters!$F$8),2,IF(AND(Q33<Parameters!$F$8,Q33>=Parameters!$G$8),3,IF(AND(Q33<Parameters!$G$8,Q33>=Parameters!$H$8),4,IF(Q33<Parameters!$H$8,5,\"\")))))),\"\")","v":""}]
[{"$f":"Data!$BY$5","v":"Current Ratio"},{"$f":"Companies!B35","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B34,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B34,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A34,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B34,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B34,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A34,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B34,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B34,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A34,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B34,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B34,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A34,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B34,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B34,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A34,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B34,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B34,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A34,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B34,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B34,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A34,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B34,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B34,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A34,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B34,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B34,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A34,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B34,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B34,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A34,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B34,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B34,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A34,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B34,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B34,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A34,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B34,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B34,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A34,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B34,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B34,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A34,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B34,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B34,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A34,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(S$1=\"\",$B34=\"\",C34=\"\"),\"\",IF(C34>Parameters!$E$8,1,IF(AND(C34<Parameters!$E$8,C34>=Parameters!$F$8),2,IF(AND(C34<Parameters!$F$8,C34>=Parameters!$G$8),3,IF(AND(C34<Parameters!$G$8,C34>=Parameters!$H$8),4,IF(C34<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T$1=\"\",$B34=\"\",D34=\"\"),\"\",IF(D34>Parameters!$E$8,1,IF(AND(D34<Parameters!$E$8,D34>=Parameters!$F$8),2,IF(AND(D34<Parameters!$F$8,D34>=Parameters!$G$8),3,IF(AND(D34<Parameters!$G$8,D34>=Parameters!$H$8),4,IF(D34<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U$1=\"\",$B34=\"\",E34=\"\"),\"\",IF(E34>Parameters!$E$8,1,IF(AND(E34<Parameters!$E$8,E34>=Parameters!$F$8),2,IF(AND(E34<Parameters!$F$8,E34>=Parameters!$G$8),3,IF(AND(E34<Parameters!$G$8,E34>=Parameters!$H$8),4,IF(E34<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V$1=\"\",$B34=\"\",F34=\"\"),\"\",IF(F34>Parameters!$E$8,1,IF(AND(F34<Parameters!$E$8,F34>=Parameters!$F$8),2,IF(AND(F34<Parameters!$F$8,F34>=Parameters!$G$8),3,IF(AND(F34<Parameters!$G$8,F34>=Parameters!$H$8),4,IF(F34<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(W$1=\"\",$B34=\"\",G34=\"\"),\"\",IF(G34>Parameters!$E$8,1,IF(AND(G34<Parameters!$E$8,G34>=Parameters!$F$8),2,IF(AND(G34<Parameters!$F$8,G34>=Parameters!$G$8),3,IF(AND(G34<Parameters!$G$8,G34>=Parameters!$H$8),4,IF(G34<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(X$1=\"\",$B34=\"\",H34=\"\"),\"\",IF(H34>Parameters!$E$8,1,IF(AND(H34<Parameters!$E$8,H34>=Parameters!$F$8),2,IF(AND(H34<Parameters!$F$8,H34>=Parameters!$G$8),3,IF(AND(H34<Parameters!$G$8,H34>=Parameters!$H$8),4,IF(H34<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Y$1=\"\",$B34=\"\",I34=\"\"),\"\",IF(I34>Parameters!$E$8,1,IF(AND(I34<Parameters!$E$8,I34>=Parameters!$F$8),2,IF(AND(I34<Parameters!$F$8,I34>=Parameters!$G$8),3,IF(AND(I34<Parameters!$G$8,I34>=Parameters!$H$8),4,IF(I34<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Z$1=\"\",$B34=\"\",J34=\"\"),\"\",IF(J34>Parameters!$E$8,1,IF(AND(J34<Parameters!$E$8,J34>=Parameters!$F$8),2,IF(AND(J34<Parameters!$F$8,J34>=Parameters!$G$8),3,IF(AND(J34<Parameters!$G$8,J34>=Parameters!$H$8),4,IF(J34<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AA$1=\"\",$B34=\"\",K34=\"\"),\"\",IF(K34>Parameters!$E$8,1,IF(AND(K34<Parameters!$E$8,K34>=Parameters!$F$8),2,IF(AND(K34<Parameters!$F$8,K34>=Parameters!$G$8),3,IF(AND(K34<Parameters!$G$8,K34>=Parameters!$H$8),4,IF(K34<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AB$1=\"\",$B34=\"\",L34=\"\"),\"\",IF(L34>Parameters!$E$8,1,IF(AND(L34<Parameters!$E$8,L34>=Parameters!$F$8),2,IF(AND(L34<Parameters!$F$8,L34>=Parameters!$G$8),3,IF(AND(L34<Parameters!$G$8,L34>=Parameters!$H$8),4,IF(L34<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AC$1=\"\",$B34=\"\",M34=\"\"),\"\",IF(M34>Parameters!$E$8,1,IF(AND(M34<Parameters!$E$8,M34>=Parameters!$F$8),2,IF(AND(M34<Parameters!$F$8,M34>=Parameters!$G$8),3,IF(AND(M34<Parameters!$G$8,M34>=Parameters!$H$8),4,IF(M34<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AD$1=\"\",$B34=\"\",N34=\"\"),\"\",IF(N34>Parameters!$E$8,1,IF(AND(N34<Parameters!$E$8,N34>=Parameters!$F$8),2,IF(AND(N34<Parameters!$F$8,N34>=Parameters!$G$8),3,IF(AND(N34<Parameters!$G$8,N34>=Parameters!$H$8),4,IF(N34<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AE$1=\"\",$B34=\"\",O34=\"\"),\"\",IF(O34>Parameters!$E$8,1,IF(AND(O34<Parameters!$E$8,O34>=Parameters!$F$8),2,IF(AND(O34<Parameters!$F$8,O34>=Parameters!$G$8),3,IF(AND(O34<Parameters!$G$8,O34>=Parameters!$H$8),4,IF(O34<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AF$1=\"\",$B34=\"\",P34=\"\"),\"\",IF(P34>Parameters!$E$8,1,IF(AND(P34<Parameters!$E$8,P34>=Parameters!$F$8),2,IF(AND(P34<Parameters!$F$8,P34>=Parameters!$G$8),3,IF(AND(P34<Parameters!$G$8,P34>=Parameters!$H$8),4,IF(P34<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AG$1=\"\",$B34=\"\",Q34=\"\"),\"\",IF(Q34>Parameters!$E$8,1,IF(AND(Q34<Parameters!$E$8,Q34>=Parameters!$F$8),2,IF(AND(Q34<Parameters!$F$8,Q34>=Parameters!$G$8),3,IF(AND(Q34<Parameters!$G$8,Q34>=Parameters!$H$8),4,IF(Q34<Parameters!$H$8,5,\"\")))))),\"\")","v":""}]
[{"$f":"Data!$BY$5","v":"Current Ratio"},{"$f":"Companies!B36","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B35,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B35,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A35,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B35,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B35,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A35,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B35,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B35,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A35,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B35,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B35,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A35,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B35,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B35,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A35,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B35,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B35,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A35,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B35,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B35,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A35,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B35,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B35,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A35,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B35,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B35,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A35,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B35,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B35,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A35,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B35,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B35,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A35,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B35,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B35,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A35,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B35,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B35,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A35,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B35,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B35,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A35,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B35,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B35,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A35,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(S$1=\"\",$B35=\"\",C35=\"\"),\"\",IF(C35>Parameters!$E$8,1,IF(AND(C35<Parameters!$E$8,C35>=Parameters!$F$8),2,IF(AND(C35<Parameters!$F$8,C35>=Parameters!$G$8),3,IF(AND(C35<Parameters!$G$8,C35>=Parameters!$H$8),4,IF(C35<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T$1=\"\",$B35=\"\",D35=\"\"),\"\",IF(D35>Parameters!$E$8,1,IF(AND(D35<Parameters!$E$8,D35>=Parameters!$F$8),2,IF(AND(D35<Parameters!$F$8,D35>=Parameters!$G$8),3,IF(AND(D35<Parameters!$G$8,D35>=Parameters!$H$8),4,IF(D35<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U$1=\"\",$B35=\"\",E35=\"\"),\"\",IF(E35>Parameters!$E$8,1,IF(AND(E35<Parameters!$E$8,E35>=Parameters!$F$8),2,IF(AND(E35<Parameters!$F$8,E35>=Parameters!$G$8),3,IF(AND(E35<Parameters!$G$8,E35>=Parameters!$H$8),4,IF(E35<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V$1=\"\",$B35=\"\",F35=\"\"),\"\",IF(F35>Parameters!$E$8,1,IF(AND(F35<Parameters!$E$8,F35>=Parameters!$F$8),2,IF(AND(F35<Parameters!$F$8,F35>=Parameters!$G$8),3,IF(AND(F35<Parameters!$G$8,F35>=Parameters!$H$8),4,IF(F35<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(W$1=\"\",$B35=\"\",G35=\"\"),\"\",IF(G35>Parameters!$E$8,1,IF(AND(G35<Parameters!$E$8,G35>=Parameters!$F$8),2,IF(AND(G35<Parameters!$F$8,G35>=Parameters!$G$8),3,IF(AND(G35<Parameters!$G$8,G35>=Parameters!$H$8),4,IF(G35<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(X$1=\"\",$B35=\"\",H35=\"\"),\"\",IF(H35>Parameters!$E$8,1,IF(AND(H35<Parameters!$E$8,H35>=Parameters!$F$8),2,IF(AND(H35<Parameters!$F$8,H35>=Parameters!$G$8),3,IF(AND(H35<Parameters!$G$8,H35>=Parameters!$H$8),4,IF(H35<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Y$1=\"\",$B35=\"\",I35=\"\"),\"\",IF(I35>Parameters!$E$8,1,IF(AND(I35<Parameters!$E$8,I35>=Parameters!$F$8),2,IF(AND(I35<Parameters!$F$8,I35>=Parameters!$G$8),3,IF(AND(I35<Parameters!$G$8,I35>=Parameters!$H$8),4,IF(I35<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Z$1=\"\",$B35=\"\",J35=\"\"),\"\",IF(J35>Parameters!$E$8,1,IF(AND(J35<Parameters!$E$8,J35>=Parameters!$F$8),2,IF(AND(J35<Parameters!$F$8,J35>=Parameters!$G$8),3,IF(AND(J35<Parameters!$G$8,J35>=Parameters!$H$8),4,IF(J35<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AA$1=\"\",$B35=\"\",K35=\"\"),\"\",IF(K35>Parameters!$E$8,1,IF(AND(K35<Parameters!$E$8,K35>=Parameters!$F$8),2,IF(AND(K35<Parameters!$F$8,K35>=Parameters!$G$8),3,IF(AND(K35<Parameters!$G$8,K35>=Parameters!$H$8),4,IF(K35<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AB$1=\"\",$B35=\"\",L35=\"\"),\"\",IF(L35>Parameters!$E$8,1,IF(AND(L35<Parameters!$E$8,L35>=Parameters!$F$8),2,IF(AND(L35<Parameters!$F$8,L35>=Parameters!$G$8),3,IF(AND(L35<Parameters!$G$8,L35>=Parameters!$H$8),4,IF(L35<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AC$1=\"\",$B35=\"\",M35=\"\"),\"\",IF(M35>Parameters!$E$8,1,IF(AND(M35<Parameters!$E$8,M35>=Parameters!$F$8),2,IF(AND(M35<Parameters!$F$8,M35>=Parameters!$G$8),3,IF(AND(M35<Parameters!$G$8,M35>=Parameters!$H$8),4,IF(M35<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AD$1=\"\",$B35=\"\",N35=\"\"),\"\",IF(N35>Parameters!$E$8,1,IF(AND(N35<Parameters!$E$8,N35>=Parameters!$F$8),2,IF(AND(N35<Parameters!$F$8,N35>=Parameters!$G$8),3,IF(AND(N35<Parameters!$G$8,N35>=Parameters!$H$8),4,IF(N35<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AE$1=\"\",$B35=\"\",O35=\"\"),\"\",IF(O35>Parameters!$E$8,1,IF(AND(O35<Parameters!$E$8,O35>=Parameters!$F$8),2,IF(AND(O35<Parameters!$F$8,O35>=Parameters!$G$8),3,IF(AND(O35<Parameters!$G$8,O35>=Parameters!$H$8),4,IF(O35<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AF$1=\"\",$B35=\"\",P35=\"\"),\"\",IF(P35>Parameters!$E$8,1,IF(AND(P35<Parameters!$E$8,P35>=Parameters!$F$8),2,IF(AND(P35<Parameters!$F$8,P35>=Parameters!$G$8),3,IF(AND(P35<Parameters!$G$8,P35>=Parameters!$H$8),4,IF(P35<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AG$1=\"\",$B35=\"\",Q35=\"\"),\"\",IF(Q35>Parameters!$E$8,1,IF(AND(Q35<Parameters!$E$8,Q35>=Parameters!$F$8),2,IF(AND(Q35<Parameters!$F$8,Q35>=Parameters!$G$8),3,IF(AND(Q35<Parameters!$G$8,Q35>=Parameters!$H$8),4,IF(Q35<Parameters!$H$8,5,\"\")))))),\"\")","v":""}]
[{"$f":"Data!$BY$5","v":"Current Ratio"},{"$f":"Companies!B37","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B36,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B36,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A36,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B36,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B36,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A36,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B36,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B36,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A36,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B36,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B36,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A36,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B36,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B36,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A36,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B36,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B36,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A36,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B36,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B36,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A36,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B36,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B36,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A36,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B36,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B36,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A36,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B36,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B36,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A36,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B36,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B36,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A36,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B36,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B36,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A36,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B36,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B36,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A36,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B36,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B36,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A36,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B36,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B36,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A36,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(S$1=\"\",$B36=\"\",C36=\"\"),\"\",IF(C36>Parameters!$E$8,1,IF(AND(C36<Parameters!$E$8,C36>=Parameters!$F$8),2,IF(AND(C36<Parameters!$F$8,C36>=Parameters!$G$8),3,IF(AND(C36<Parameters!$G$8,C36>=Parameters!$H$8),4,IF(C36<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T$1=\"\",$B36=\"\",D36=\"\"),\"\",IF(D36>Parameters!$E$8,1,IF(AND(D36<Parameters!$E$8,D36>=Parameters!$F$8),2,IF(AND(D36<Parameters!$F$8,D36>=Parameters!$G$8),3,IF(AND(D36<Parameters!$G$8,D36>=Parameters!$H$8),4,IF(D36<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U$1=\"\",$B36=\"\",E36=\"\"),\"\",IF(E36>Parameters!$E$8,1,IF(AND(E36<Parameters!$E$8,E36>=Parameters!$F$8),2,IF(AND(E36<Parameters!$F$8,E36>=Parameters!$G$8),3,IF(AND(E36<Parameters!$G$8,E36>=Parameters!$H$8),4,IF(E36<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V$1=\"\",$B36=\"\",F36=\"\"),\"\",IF(F36>Parameters!$E$8,1,IF(AND(F36<Parameters!$E$8,F36>=Parameters!$F$8),2,IF(AND(F36<Parameters!$F$8,F36>=Parameters!$G$8),3,IF(AND(F36<Parameters!$G$8,F36>=Parameters!$H$8),4,IF(F36<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(W$1=\"\",$B36=\"\",G36=\"\"),\"\",IF(G36>Parameters!$E$8,1,IF(AND(G36<Parameters!$E$8,G36>=Parameters!$F$8),2,IF(AND(G36<Parameters!$F$8,G36>=Parameters!$G$8),3,IF(AND(G36<Parameters!$G$8,G36>=Parameters!$H$8),4,IF(G36<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(X$1=\"\",$B36=\"\",H36=\"\"),\"\",IF(H36>Parameters!$E$8,1,IF(AND(H36<Parameters!$E$8,H36>=Parameters!$F$8),2,IF(AND(H36<Parameters!$F$8,H36>=Parameters!$G$8),3,IF(AND(H36<Parameters!$G$8,H36>=Parameters!$H$8),4,IF(H36<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Y$1=\"\",$B36=\"\",I36=\"\"),\"\",IF(I36>Parameters!$E$8,1,IF(AND(I36<Parameters!$E$8,I36>=Parameters!$F$8),2,IF(AND(I36<Parameters!$F$8,I36>=Parameters!$G$8),3,IF(AND(I36<Parameters!$G$8,I36>=Parameters!$H$8),4,IF(I36<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Z$1=\"\",$B36=\"\",J36=\"\"),\"\",IF(J36>Parameters!$E$8,1,IF(AND(J36<Parameters!$E$8,J36>=Parameters!$F$8),2,IF(AND(J36<Parameters!$F$8,J36>=Parameters!$G$8),3,IF(AND(J36<Parameters!$G$8,J36>=Parameters!$H$8),4,IF(J36<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AA$1=\"\",$B36=\"\",K36=\"\"),\"\",IF(K36>Parameters!$E$8,1,IF(AND(K36<Parameters!$E$8,K36>=Parameters!$F$8),2,IF(AND(K36<Parameters!$F$8,K36>=Parameters!$G$8),3,IF(AND(K36<Parameters!$G$8,K36>=Parameters!$H$8),4,IF(K36<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AB$1=\"\",$B36=\"\",L36=\"\"),\"\",IF(L36>Parameters!$E$8,1,IF(AND(L36<Parameters!$E$8,L36>=Parameters!$F$8),2,IF(AND(L36<Parameters!$F$8,L36>=Parameters!$G$8),3,IF(AND(L36<Parameters!$G$8,L36>=Parameters!$H$8),4,IF(L36<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AC$1=\"\",$B36=\"\",M36=\"\"),\"\",IF(M36>Parameters!$E$8,1,IF(AND(M36<Parameters!$E$8,M36>=Parameters!$F$8),2,IF(AND(M36<Parameters!$F$8,M36>=Parameters!$G$8),3,IF(AND(M36<Parameters!$G$8,M36>=Parameters!$H$8),4,IF(M36<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AD$1=\"\",$B36=\"\",N36=\"\"),\"\",IF(N36>Parameters!$E$8,1,IF(AND(N36<Parameters!$E$8,N36>=Parameters!$F$8),2,IF(AND(N36<Parameters!$F$8,N36>=Parameters!$G$8),3,IF(AND(N36<Parameters!$G$8,N36>=Parameters!$H$8),4,IF(N36<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AE$1=\"\",$B36=\"\",O36=\"\"),\"\",IF(O36>Parameters!$E$8,1,IF(AND(O36<Parameters!$E$8,O36>=Parameters!$F$8),2,IF(AND(O36<Parameters!$F$8,O36>=Parameters!$G$8),3,IF(AND(O36<Parameters!$G$8,O36>=Parameters!$H$8),4,IF(O36<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AF$1=\"\",$B36=\"\",P36=\"\"),\"\",IF(P36>Parameters!$E$8,1,IF(AND(P36<Parameters!$E$8,P36>=Parameters!$F$8),2,IF(AND(P36<Parameters!$F$8,P36>=Parameters!$G$8),3,IF(AND(P36<Parameters!$G$8,P36>=Parameters!$H$8),4,IF(P36<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AG$1=\"\",$B36=\"\",Q36=\"\"),\"\",IF(Q36>Parameters!$E$8,1,IF(AND(Q36<Parameters!$E$8,Q36>=Parameters!$F$8),2,IF(AND(Q36<Parameters!$F$8,Q36>=Parameters!$G$8),3,IF(AND(Q36<Parameters!$G$8,Q36>=Parameters!$H$8),4,IF(Q36<Parameters!$H$8,5,\"\")))))),\"\")","v":""}]
[{"$f":"Data!$BY$5","v":"Current Ratio"},{"$f":"Companies!B38","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B37,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B37,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A37,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B37,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B37,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A37,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B37,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B37,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A37,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B37,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B37,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A37,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B37,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B37,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A37,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B37,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B37,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A37,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B37,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B37,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A37,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B37,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B37,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A37,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B37,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B37,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A37,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B37,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B37,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A37,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B37,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B37,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A37,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B37,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B37,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A37,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B37,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B37,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A37,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B37,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B37,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A37,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B37,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B37,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A37,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(S$1=\"\",$B37=\"\",C37=\"\"),\"\",IF(C37>Parameters!$E$8,1,IF(AND(C37<Parameters!$E$8,C37>=Parameters!$F$8),2,IF(AND(C37<Parameters!$F$8,C37>=Parameters!$G$8),3,IF(AND(C37<Parameters!$G$8,C37>=Parameters!$H$8),4,IF(C37<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T$1=\"\",$B37=\"\",D37=\"\"),\"\",IF(D37>Parameters!$E$8,1,IF(AND(D37<Parameters!$E$8,D37>=Parameters!$F$8),2,IF(AND(D37<Parameters!$F$8,D37>=Parameters!$G$8),3,IF(AND(D37<Parameters!$G$8,D37>=Parameters!$H$8),4,IF(D37<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U$1=\"\",$B37=\"\",E37=\"\"),\"\",IF(E37>Parameters!$E$8,1,IF(AND(E37<Parameters!$E$8,E37>=Parameters!$F$8),2,IF(AND(E37<Parameters!$F$8,E37>=Parameters!$G$8),3,IF(AND(E37<Parameters!$G$8,E37>=Parameters!$H$8),4,IF(E37<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V$1=\"\",$B37=\"\",F37=\"\"),\"\",IF(F37>Parameters!$E$8,1,IF(AND(F37<Parameters!$E$8,F37>=Parameters!$F$8),2,IF(AND(F37<Parameters!$F$8,F37>=Parameters!$G$8),3,IF(AND(F37<Parameters!$G$8,F37>=Parameters!$H$8),4,IF(F37<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(W$1=\"\",$B37=\"\",G37=\"\"),\"\",IF(G37>Parameters!$E$8,1,IF(AND(G37<Parameters!$E$8,G37>=Parameters!$F$8),2,IF(AND(G37<Parameters!$F$8,G37>=Parameters!$G$8),3,IF(AND(G37<Parameters!$G$8,G37>=Parameters!$H$8),4,IF(G37<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(X$1=\"\",$B37=\"\",H37=\"\"),\"\",IF(H37>Parameters!$E$8,1,IF(AND(H37<Parameters!$E$8,H37>=Parameters!$F$8),2,IF(AND(H37<Parameters!$F$8,H37>=Parameters!$G$8),3,IF(AND(H37<Parameters!$G$8,H37>=Parameters!$H$8),4,IF(H37<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Y$1=\"\",$B37=\"\",I37=\"\"),\"\",IF(I37>Parameters!$E$8,1,IF(AND(I37<Parameters!$E$8,I37>=Parameters!$F$8),2,IF(AND(I37<Parameters!$F$8,I37>=Parameters!$G$8),3,IF(AND(I37<Parameters!$G$8,I37>=Parameters!$H$8),4,IF(I37<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Z$1=\"\",$B37=\"\",J37=\"\"),\"\",IF(J37>Parameters!$E$8,1,IF(AND(J37<Parameters!$E$8,J37>=Parameters!$F$8),2,IF(AND(J37<Parameters!$F$8,J37>=Parameters!$G$8),3,IF(AND(J37<Parameters!$G$8,J37>=Parameters!$H$8),4,IF(J37<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AA$1=\"\",$B37=\"\",K37=\"\"),\"\",IF(K37>Parameters!$E$8,1,IF(AND(K37<Parameters!$E$8,K37>=Parameters!$F$8),2,IF(AND(K37<Parameters!$F$8,K37>=Parameters!$G$8),3,IF(AND(K37<Parameters!$G$8,K37>=Parameters!$H$8),4,IF(K37<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AB$1=\"\",$B37=\"\",L37=\"\"),\"\",IF(L37>Parameters!$E$8,1,IF(AND(L37<Parameters!$E$8,L37>=Parameters!$F$8),2,IF(AND(L37<Parameters!$F$8,L37>=Parameters!$G$8),3,IF(AND(L37<Parameters!$G$8,L37>=Parameters!$H$8),4,IF(L37<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AC$1=\"\",$B37=\"\",M37=\"\"),\"\",IF(M37>Parameters!$E$8,1,IF(AND(M37<Parameters!$E$8,M37>=Parameters!$F$8),2,IF(AND(M37<Parameters!$F$8,M37>=Parameters!$G$8),3,IF(AND(M37<Parameters!$G$8,M37>=Parameters!$H$8),4,IF(M37<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AD$1=\"\",$B37=\"\",N37=\"\"),\"\",IF(N37>Parameters!$E$8,1,IF(AND(N37<Parameters!$E$8,N37>=Parameters!$F$8),2,IF(AND(N37<Parameters!$F$8,N37>=Parameters!$G$8),3,IF(AND(N37<Parameters!$G$8,N37>=Parameters!$H$8),4,IF(N37<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AE$1=\"\",$B37=\"\",O37=\"\"),\"\",IF(O37>Parameters!$E$8,1,IF(AND(O37<Parameters!$E$8,O37>=Parameters!$F$8),2,IF(AND(O37<Parameters!$F$8,O37>=Parameters!$G$8),3,IF(AND(O37<Parameters!$G$8,O37>=Parameters!$H$8),4,IF(O37<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AF$1=\"\",$B37=\"\",P37=\"\"),\"\",IF(P37>Parameters!$E$8,1,IF(AND(P37<Parameters!$E$8,P37>=Parameters!$F$8),2,IF(AND(P37<Parameters!$F$8,P37>=Parameters!$G$8),3,IF(AND(P37<Parameters!$G$8,P37>=Parameters!$H$8),4,IF(P37<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AG$1=\"\",$B37=\"\",Q37=\"\"),\"\",IF(Q37>Parameters!$E$8,1,IF(AND(Q37<Parameters!$E$8,Q37>=Parameters!$F$8),2,IF(AND(Q37<Parameters!$F$8,Q37>=Parameters!$G$8),3,IF(AND(Q37<Parameters!$G$8,Q37>=Parameters!$H$8),4,IF(Q37<Parameters!$H$8,5,\"\")))))),\"\")","v":""}]
[{"$f":"Data!$BY$5","v":"Current Ratio"},{"$f":"Companies!B39","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B38,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B38,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A38,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B38,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B38,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A38,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B38,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B38,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A38,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B38,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B38,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A38,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B38,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B38,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A38,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B38,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B38,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A38,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B38,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B38,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A38,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B38,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B38,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A38,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B38,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B38,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A38,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B38,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B38,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A38,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B38,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B38,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A38,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B38,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B38,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A38,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B38,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B38,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A38,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B38,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B38,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A38,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B38,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B38,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A38,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(S$1=\"\",$B38=\"\",C38=\"\"),\"\",IF(C38>Parameters!$E$8,1,IF(AND(C38<Parameters!$E$8,C38>=Parameters!$F$8),2,IF(AND(C38<Parameters!$F$8,C38>=Parameters!$G$8),3,IF(AND(C38<Parameters!$G$8,C38>=Parameters!$H$8),4,IF(C38<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T$1=\"\",$B38=\"\",D38=\"\"),\"\",IF(D38>Parameters!$E$8,1,IF(AND(D38<Parameters!$E$8,D38>=Parameters!$F$8),2,IF(AND(D38<Parameters!$F$8,D38>=Parameters!$G$8),3,IF(AND(D38<Parameters!$G$8,D38>=Parameters!$H$8),4,IF(D38<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U$1=\"\",$B38=\"\",E38=\"\"),\"\",IF(E38>Parameters!$E$8,1,IF(AND(E38<Parameters!$E$8,E38>=Parameters!$F$8),2,IF(AND(E38<Parameters!$F$8,E38>=Parameters!$G$8),3,IF(AND(E38<Parameters!$G$8,E38>=Parameters!$H$8),4,IF(E38<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V$1=\"\",$B38=\"\",F38=\"\"),\"\",IF(F38>Parameters!$E$8,1,IF(AND(F38<Parameters!$E$8,F38>=Parameters!$F$8),2,IF(AND(F38<Parameters!$F$8,F38>=Parameters!$G$8),3,IF(AND(F38<Parameters!$G$8,F38>=Parameters!$H$8),4,IF(F38<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(W$1=\"\",$B38=\"\",G38=\"\"),\"\",IF(G38>Parameters!$E$8,1,IF(AND(G38<Parameters!$E$8,G38>=Parameters!$F$8),2,IF(AND(G38<Parameters!$F$8,G38>=Parameters!$G$8),3,IF(AND(G38<Parameters!$G$8,G38>=Parameters!$H$8),4,IF(G38<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(X$1=\"\",$B38=\"\",H38=\"\"),\"\",IF(H38>Parameters!$E$8,1,IF(AND(H38<Parameters!$E$8,H38>=Parameters!$F$8),2,IF(AND(H38<Parameters!$F$8,H38>=Parameters!$G$8),3,IF(AND(H38<Parameters!$G$8,H38>=Parameters!$H$8),4,IF(H38<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Y$1=\"\",$B38=\"\",I38=\"\"),\"\",IF(I38>Parameters!$E$8,1,IF(AND(I38<Parameters!$E$8,I38>=Parameters!$F$8),2,IF(AND(I38<Parameters!$F$8,I38>=Parameters!$G$8),3,IF(AND(I38<Parameters!$G$8,I38>=Parameters!$H$8),4,IF(I38<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Z$1=\"\",$B38=\"\",J38=\"\"),\"\",IF(J38>Parameters!$E$8,1,IF(AND(J38<Parameters!$E$8,J38>=Parameters!$F$8),2,IF(AND(J38<Parameters!$F$8,J38>=Parameters!$G$8),3,IF(AND(J38<Parameters!$G$8,J38>=Parameters!$H$8),4,IF(J38<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AA$1=\"\",$B38=\"\",K38=\"\"),\"\",IF(K38>Parameters!$E$8,1,IF(AND(K38<Parameters!$E$8,K38>=Parameters!$F$8),2,IF(AND(K38<Parameters!$F$8,K38>=Parameters!$G$8),3,IF(AND(K38<Parameters!$G$8,K38>=Parameters!$H$8),4,IF(K38<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AB$1=\"\",$B38=\"\",L38=\"\"),\"\",IF(L38>Parameters!$E$8,1,IF(AND(L38<Parameters!$E$8,L38>=Parameters!$F$8),2,IF(AND(L38<Parameters!$F$8,L38>=Parameters!$G$8),3,IF(AND(L38<Parameters!$G$8,L38>=Parameters!$H$8),4,IF(L38<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AC$1=\"\",$B38=\"\",M38=\"\"),\"\",IF(M38>Parameters!$E$8,1,IF(AND(M38<Parameters!$E$8,M38>=Parameters!$F$8),2,IF(AND(M38<Parameters!$F$8,M38>=Parameters!$G$8),3,IF(AND(M38<Parameters!$G$8,M38>=Parameters!$H$8),4,IF(M38<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AD$1=\"\",$B38=\"\",N38=\"\"),\"\",IF(N38>Parameters!$E$8,1,IF(AND(N38<Parameters!$E$8,N38>=Parameters!$F$8),2,IF(AND(N38<Parameters!$F$8,N38>=Parameters!$G$8),3,IF(AND(N38<Parameters!$G$8,N38>=Parameters!$H$8),4,IF(N38<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AE$1=\"\",$B38=\"\",O38=\"\"),\"\",IF(O38>Parameters!$E$8,1,IF(AND(O38<Parameters!$E$8,O38>=Parameters!$F$8),2,IF(AND(O38<Parameters!$F$8,O38>=Parameters!$G$8),3,IF(AND(O38<Parameters!$G$8,O38>=Parameters!$H$8),4,IF(O38<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AF$1=\"\",$B38=\"\",P38=\"\"),\"\",IF(P38>Parameters!$E$8,1,IF(AND(P38<Parameters!$E$8,P38>=Parameters!$F$8),2,IF(AND(P38<Parameters!$F$8,P38>=Parameters!$G$8),3,IF(AND(P38<Parameters!$G$8,P38>=Parameters!$H$8),4,IF(P38<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AG$1=\"\",$B38=\"\",Q38=\"\"),\"\",IF(Q38>Parameters!$E$8,1,IF(AND(Q38<Parameters!$E$8,Q38>=Parameters!$F$8),2,IF(AND(Q38<Parameters!$F$8,Q38>=Parameters!$G$8),3,IF(AND(Q38<Parameters!$G$8,Q38>=Parameters!$H$8),4,IF(Q38<Parameters!$H$8,5,\"\")))))),\"\")","v":""}]
[{"$f":"Data!$BY$5","v":"Current Ratio"},{"$f":"Companies!B40","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B39,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B39,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A39,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B39,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B39,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A39,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B39,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B39,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A39,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B39,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B39,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A39,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B39,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B39,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A39,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B39,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B39,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A39,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B39,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B39,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A39,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B39,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B39,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A39,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B39,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B39,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A39,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B39,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B39,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A39,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B39,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B39,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A39,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B39,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B39,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A39,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B39,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B39,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A39,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B39,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B39,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A39,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B39,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B39,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A39,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(S$1=\"\",$B39=\"\",C39=\"\"),\"\",IF(C39>Parameters!$E$8,1,IF(AND(C39<Parameters!$E$8,C39>=Parameters!$F$8),2,IF(AND(C39<Parameters!$F$8,C39>=Parameters!$G$8),3,IF(AND(C39<Parameters!$G$8,C39>=Parameters!$H$8),4,IF(C39<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T$1=\"\",$B39=\"\",D39=\"\"),\"\",IF(D39>Parameters!$E$8,1,IF(AND(D39<Parameters!$E$8,D39>=Parameters!$F$8),2,IF(AND(D39<Parameters!$F$8,D39>=Parameters!$G$8),3,IF(AND(D39<Parameters!$G$8,D39>=Parameters!$H$8),4,IF(D39<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U$1=\"\",$B39=\"\",E39=\"\"),\"\",IF(E39>Parameters!$E$8,1,IF(AND(E39<Parameters!$E$8,E39>=Parameters!$F$8),2,IF(AND(E39<Parameters!$F$8,E39>=Parameters!$G$8),3,IF(AND(E39<Parameters!$G$8,E39>=Parameters!$H$8),4,IF(E39<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V$1=\"\",$B39=\"\",F39=\"\"),\"\",IF(F39>Parameters!$E$8,1,IF(AND(F39<Parameters!$E$8,F39>=Parameters!$F$8),2,IF(AND(F39<Parameters!$F$8,F39>=Parameters!$G$8),3,IF(AND(F39<Parameters!$G$8,F39>=Parameters!$H$8),4,IF(F39<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(W$1=\"\",$B39=\"\",G39=\"\"),\"\",IF(G39>Parameters!$E$8,1,IF(AND(G39<Parameters!$E$8,G39>=Parameters!$F$8),2,IF(AND(G39<Parameters!$F$8,G39>=Parameters!$G$8),3,IF(AND(G39<Parameters!$G$8,G39>=Parameters!$H$8),4,IF(G39<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(X$1=\"\",$B39=\"\",H39=\"\"),\"\",IF(H39>Parameters!$E$8,1,IF(AND(H39<Parameters!$E$8,H39>=Parameters!$F$8),2,IF(AND(H39<Parameters!$F$8,H39>=Parameters!$G$8),3,IF(AND(H39<Parameters!$G$8,H39>=Parameters!$H$8),4,IF(H39<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Y$1=\"\",$B39=\"\",I39=\"\"),\"\",IF(I39>Parameters!$E$8,1,IF(AND(I39<Parameters!$E$8,I39>=Parameters!$F$8),2,IF(AND(I39<Parameters!$F$8,I39>=Parameters!$G$8),3,IF(AND(I39<Parameters!$G$8,I39>=Parameters!$H$8),4,IF(I39<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Z$1=\"\",$B39=\"\",J39=\"\"),\"\",IF(J39>Parameters!$E$8,1,IF(AND(J39<Parameters!$E$8,J39>=Parameters!$F$8),2,IF(AND(J39<Parameters!$F$8,J39>=Parameters!$G$8),3,IF(AND(J39<Parameters!$G$8,J39>=Parameters!$H$8),4,IF(J39<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AA$1=\"\",$B39=\"\",K39=\"\"),\"\",IF(K39>Parameters!$E$8,1,IF(AND(K39<Parameters!$E$8,K39>=Parameters!$F$8),2,IF(AND(K39<Parameters!$F$8,K39>=Parameters!$G$8),3,IF(AND(K39<Parameters!$G$8,K39>=Parameters!$H$8),4,IF(K39<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AB$1=\"\",$B39=\"\",L39=\"\"),\"\",IF(L39>Parameters!$E$8,1,IF(AND(L39<Parameters!$E$8,L39>=Parameters!$F$8),2,IF(AND(L39<Parameters!$F$8,L39>=Parameters!$G$8),3,IF(AND(L39<Parameters!$G$8,L39>=Parameters!$H$8),4,IF(L39<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AC$1=\"\",$B39=\"\",M39=\"\"),\"\",IF(M39>Parameters!$E$8,1,IF(AND(M39<Parameters!$E$8,M39>=Parameters!$F$8),2,IF(AND(M39<Parameters!$F$8,M39>=Parameters!$G$8),3,IF(AND(M39<Parameters!$G$8,M39>=Parameters!$H$8),4,IF(M39<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AD$1=\"\",$B39=\"\",N39=\"\"),\"\",IF(N39>Parameters!$E$8,1,IF(AND(N39<Parameters!$E$8,N39>=Parameters!$F$8),2,IF(AND(N39<Parameters!$F$8,N39>=Parameters!$G$8),3,IF(AND(N39<Parameters!$G$8,N39>=Parameters!$H$8),4,IF(N39<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AE$1=\"\",$B39=\"\",O39=\"\"),\"\",IF(O39>Parameters!$E$8,1,IF(AND(O39<Parameters!$E$8,O39>=Parameters!$F$8),2,IF(AND(O39<Parameters!$F$8,O39>=Parameters!$G$8),3,IF(AND(O39<Parameters!$G$8,O39>=Parameters!$H$8),4,IF(O39<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AF$1=\"\",$B39=\"\",P39=\"\"),\"\",IF(P39>Parameters!$E$8,1,IF(AND(P39<Parameters!$E$8,P39>=Parameters!$F$8),2,IF(AND(P39<Parameters!$F$8,P39>=Parameters!$G$8),3,IF(AND(P39<Parameters!$G$8,P39>=Parameters!$H$8),4,IF(P39<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AG$1=\"\",$B39=\"\",Q39=\"\"),\"\",IF(Q39>Parameters!$E$8,1,IF(AND(Q39<Parameters!$E$8,Q39>=Parameters!$F$8),2,IF(AND(Q39<Parameters!$F$8,Q39>=Parameters!$G$8),3,IF(AND(Q39<Parameters!$G$8,Q39>=Parameters!$H$8),4,IF(Q39<Parameters!$H$8,5,\"\")))))),\"\")","v":""}]
[{"$f":"Data!$BY$5","v":"Current Ratio"},{"$f":"Companies!B41","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B40,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B40,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A40,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B40,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B40,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A40,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B40,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B40,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A40,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B40,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B40,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A40,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B40,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B40,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A40,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B40,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B40,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A40,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B40,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B40,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A40,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B40,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B40,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A40,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B40,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B40,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A40,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B40,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B40,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A40,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B40,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B40,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A40,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B40,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B40,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A40,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B40,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B40,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A40,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B40,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B40,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A40,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B40,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B40,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A40,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(S$1=\"\",$B40=\"\",C40=\"\"),\"\",IF(C40>Parameters!$E$8,1,IF(AND(C40<Parameters!$E$8,C40>=Parameters!$F$8),2,IF(AND(C40<Parameters!$F$8,C40>=Parameters!$G$8),3,IF(AND(C40<Parameters!$G$8,C40>=Parameters!$H$8),4,IF(C40<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T$1=\"\",$B40=\"\",D40=\"\"),\"\",IF(D40>Parameters!$E$8,1,IF(AND(D40<Parameters!$E$8,D40>=Parameters!$F$8),2,IF(AND(D40<Parameters!$F$8,D40>=Parameters!$G$8),3,IF(AND(D40<Parameters!$G$8,D40>=Parameters!$H$8),4,IF(D40<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U$1=\"\",$B40=\"\",E40=\"\"),\"\",IF(E40>Parameters!$E$8,1,IF(AND(E40<Parameters!$E$8,E40>=Parameters!$F$8),2,IF(AND(E40<Parameters!$F$8,E40>=Parameters!$G$8),3,IF(AND(E40<Parameters!$G$8,E40>=Parameters!$H$8),4,IF(E40<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V$1=\"\",$B40=\"\",F40=\"\"),\"\",IF(F40>Parameters!$E$8,1,IF(AND(F40<Parameters!$E$8,F40>=Parameters!$F$8),2,IF(AND(F40<Parameters!$F$8,F40>=Parameters!$G$8),3,IF(AND(F40<Parameters!$G$8,F40>=Parameters!$H$8),4,IF(F40<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(W$1=\"\",$B40=\"\",G40=\"\"),\"\",IF(G40>Parameters!$E$8,1,IF(AND(G40<Parameters!$E$8,G40>=Parameters!$F$8),2,IF(AND(G40<Parameters!$F$8,G40>=Parameters!$G$8),3,IF(AND(G40<Parameters!$G$8,G40>=Parameters!$H$8),4,IF(G40<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(X$1=\"\",$B40=\"\",H40=\"\"),\"\",IF(H40>Parameters!$E$8,1,IF(AND(H40<Parameters!$E$8,H40>=Parameters!$F$8),2,IF(AND(H40<Parameters!$F$8,H40>=Parameters!$G$8),3,IF(AND(H40<Parameters!$G$8,H40>=Parameters!$H$8),4,IF(H40<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Y$1=\"\",$B40=\"\",I40=\"\"),\"\",IF(I40>Parameters!$E$8,1,IF(AND(I40<Parameters!$E$8,I40>=Parameters!$F$8),2,IF(AND(I40<Parameters!$F$8,I40>=Parameters!$G$8),3,IF(AND(I40<Parameters!$G$8,I40>=Parameters!$H$8),4,IF(I40<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Z$1=\"\",$B40=\"\",J40=\"\"),\"\",IF(J40>Parameters!$E$8,1,IF(AND(J40<Parameters!$E$8,J40>=Parameters!$F$8),2,IF(AND(J40<Parameters!$F$8,J40>=Parameters!$G$8),3,IF(AND(J40<Parameters!$G$8,J40>=Parameters!$H$8),4,IF(J40<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AA$1=\"\",$B40=\"\",K40=\"\"),\"\",IF(K40>Parameters!$E$8,1,IF(AND(K40<Parameters!$E$8,K40>=Parameters!$F$8),2,IF(AND(K40<Parameters!$F$8,K40>=Parameters!$G$8),3,IF(AND(K40<Parameters!$G$8,K40>=Parameters!$H$8),4,IF(K40<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AB$1=\"\",$B40=\"\",L40=\"\"),\"\",IF(L40>Parameters!$E$8,1,IF(AND(L40<Parameters!$E$8,L40>=Parameters!$F$8),2,IF(AND(L40<Parameters!$F$8,L40>=Parameters!$G$8),3,IF(AND(L40<Parameters!$G$8,L40>=Parameters!$H$8),4,IF(L40<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AC$1=\"\",$B40=\"\",M40=\"\"),\"\",IF(M40>Parameters!$E$8,1,IF(AND(M40<Parameters!$E$8,M40>=Parameters!$F$8),2,IF(AND(M40<Parameters!$F$8,M40>=Parameters!$G$8),3,IF(AND(M40<Parameters!$G$8,M40>=Parameters!$H$8),4,IF(M40<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AD$1=\"\",$B40=\"\",N40=\"\"),\"\",IF(N40>Parameters!$E$8,1,IF(AND(N40<Parameters!$E$8,N40>=Parameters!$F$8),2,IF(AND(N40<Parameters!$F$8,N40>=Parameters!$G$8),3,IF(AND(N40<Parameters!$G$8,N40>=Parameters!$H$8),4,IF(N40<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AE$1=\"\",$B40=\"\",O40=\"\"),\"\",IF(O40>Parameters!$E$8,1,IF(AND(O40<Parameters!$E$8,O40>=Parameters!$F$8),2,IF(AND(O40<Parameters!$F$8,O40>=Parameters!$G$8),3,IF(AND(O40<Parameters!$G$8,O40>=Parameters!$H$8),4,IF(O40<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AF$1=\"\",$B40=\"\",P40=\"\"),\"\",IF(P40>Parameters!$E$8,1,IF(AND(P40<Parameters!$E$8,P40>=Parameters!$F$8),2,IF(AND(P40<Parameters!$F$8,P40>=Parameters!$G$8),3,IF(AND(P40<Parameters!$G$8,P40>=Parameters!$H$8),4,IF(P40<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AG$1=\"\",$B40=\"\",Q40=\"\"),\"\",IF(Q40>Parameters!$E$8,1,IF(AND(Q40<Parameters!$E$8,Q40>=Parameters!$F$8),2,IF(AND(Q40<Parameters!$F$8,Q40>=Parameters!$G$8),3,IF(AND(Q40<Parameters!$G$8,Q40>=Parameters!$H$8),4,IF(Q40<Parameters!$H$8,5,\"\")))))),\"\")","v":""}]
[{"$f":"Data!$BY$5","v":"Current Ratio"},{"$f":"Companies!B42","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B41,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B41,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A41,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B41,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B41,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A41,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B41,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B41,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A41,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B41,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B41,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A41,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B41,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B41,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A41,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B41,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B41,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A41,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B41,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B41,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A41,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B41,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B41,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A41,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B41,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B41,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A41,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B41,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B41,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A41,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B41,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B41,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A41,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B41,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B41,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A41,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B41,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B41,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A41,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B41,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B41,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A41,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B41,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B41,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A41,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IFERROR(IF(OR(S$1=\"\",$B41=\"\",C41=\"\"),\"\",IF(C41>Parameters!$E$8,1,IF(AND(C41<Parameters!$E$8,C41>=Parameters!$F$8),2,IF(AND(C41<Parameters!$F$8,C41>=Parameters!$G$8),3,IF(AND(C41<Parameters!$G$8,C41>=Parameters!$H$8),4,IF(C41<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T$1=\"\",$B41=\"\",D41=\"\"),\"\",IF(D41>Parameters!$E$8,1,IF(AND(D41<Parameters!$E$8,D41>=Parameters!$F$8),2,IF(AND(D41<Parameters!$F$8,D41>=Parameters!$G$8),3,IF(AND(D41<Parameters!$G$8,D41>=Parameters!$H$8),4,IF(D41<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U$1=\"\",$B41=\"\",E41=\"\"),\"\",IF(E41>Parameters!$E$8,1,IF(AND(E41<Parameters!$E$8,E41>=Parameters!$F$8),2,IF(AND(E41<Parameters!$F$8,E41>=Parameters!$G$8),3,IF(AND(E41<Parameters!$G$8,E41>=Parameters!$H$8),4,IF(E41<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V$1=\"\",$B41=\"\",F41=\"\"),\"\",IF(F41>Parameters!$E$8,1,IF(AND(F41<Parameters!$E$8,F41>=Parameters!$F$8),2,IF(AND(F41<Parameters!$F$8,F41>=Parameters!$G$8),3,IF(AND(F41<Parameters!$G$8,F41>=Parameters!$H$8),4,IF(F41<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(W$1=\"\",$B41=\"\",G41=\"\"),\"\",IF(G41>Parameters!$E$8,1,IF(AND(G41<Parameters!$E$8,G41>=Parameters!$F$8),2,IF(AND(G41<Parameters!$F$8,G41>=Parameters!$G$8),3,IF(AND(G41<Parameters!$G$8,G41>=Parameters!$H$8),4,IF(G41<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(X$1=\"\",$B41=\"\",H41=\"\"),\"\",IF(H41>Parameters!$E$8,1,IF(AND(H41<Parameters!$E$8,H41>=Parameters!$F$8),2,IF(AND(H41<Parameters!$F$8,H41>=Parameters!$G$8),3,IF(AND(H41<Parameters!$G$8,H41>=Parameters!$H$8),4,IF(H41<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Y$1=\"\",$B41=\"\",I41=\"\"),\"\",IF(I41>Parameters!$E$8,1,IF(AND(I41<Parameters!$E$8,I41>=Parameters!$F$8),2,IF(AND(I41<Parameters!$F$8,I41>=Parameters!$G$8),3,IF(AND(I41<Parameters!$G$8,I41>=Parameters!$H$8),4,IF(I41<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(Z$1=\"\",$B41=\"\",J41=\"\"),\"\",IF(J41>Parameters!$E$8,1,IF(AND(J41<Parameters!$E$8,J41>=Parameters!$F$8),2,IF(AND(J41<Parameters!$F$8,J41>=Parameters!$G$8),3,IF(AND(J41<Parameters!$G$8,J41>=Parameters!$H$8),4,IF(J41<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AA$1=\"\",$B41=\"\",K41=\"\"),\"\",IF(K41>Parameters!$E$8,1,IF(AND(K41<Parameters!$E$8,K41>=Parameters!$F$8),2,IF(AND(K41<Parameters!$F$8,K41>=Parameters!$G$8),3,IF(AND(K41<Parameters!$G$8,K41>=Parameters!$H$8),4,IF(K41<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AB$1=\"\",$B41=\"\",L41=\"\"),\"\",IF(L41>Parameters!$E$8,1,IF(AND(L41<Parameters!$E$8,L41>=Parameters!$F$8),2,IF(AND(L41<Parameters!$F$8,L41>=Parameters!$G$8),3,IF(AND(L41<Parameters!$G$8,L41>=Parameters!$H$8),4,IF(L41<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AC$1=\"\",$B41=\"\",M41=\"\"),\"\",IF(M41>Parameters!$E$8,1,IF(AND(M41<Parameters!$E$8,M41>=Parameters!$F$8),2,IF(AND(M41<Parameters!$F$8,M41>=Parameters!$G$8),3,IF(AND(M41<Parameters!$G$8,M41>=Parameters!$H$8),4,IF(M41<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AD$1=\"\",$B41=\"\",N41=\"\"),\"\",IF(N41>Parameters!$E$8,1,IF(AND(N41<Parameters!$E$8,N41>=Parameters!$F$8),2,IF(AND(N41<Parameters!$F$8,N41>=Parameters!$G$8),3,IF(AND(N41<Parameters!$G$8,N41>=Parameters!$H$8),4,IF(N41<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AE$1=\"\",$B41=\"\",O41=\"\"),\"\",IF(O41>Parameters!$E$8,1,IF(AND(O41<Parameters!$E$8,O41>=Parameters!$F$8),2,IF(AND(O41<Parameters!$F$8,O41>=Parameters!$G$8),3,IF(AND(O41<Parameters!$G$8,O41>=Parameters!$H$8),4,IF(O41<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AF$1=\"\",$B41=\"\",P41=\"\"),\"\",IF(P41>Parameters!$E$8,1,IF(AND(P41<Parameters!$E$8,P41>=Parameters!$F$8),2,IF(AND(P41<Parameters!$F$8,P41>=Parameters!$G$8),3,IF(AND(P41<Parameters!$G$8,P41>=Parameters!$H$8),4,IF(P41<Parameters!$H$8,5,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(AG$1=\"\",$B41=\"\",Q41=\"\"),\"\",IF(Q41>Parameters!$E$8,1,IF(AND(Q41<Parameters!$E$8,Q41>=Parameters!$F$8),2,IF(AND(Q41<Parameters!$F$8,Q41>=Parameters!$G$8),3,IF(AND(Q41<Parameters!$G$8,Q41>=Parameters!$H$8),4,IF(Q41<Parameters!$H$8,5,\"\")))))),\"\")","v":""}]
[]
[{"$f":"Data!$BZ$5","v":"Quick Ratio"},{"$f":"Companies!B3","v":0},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B43,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B43,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A43,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B43,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B43,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A43,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B43,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B43,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A43,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B43,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B43,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A43,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B43,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B43,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A43,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B43,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B43,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A43,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B43,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B43,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A43,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B43,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B43,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A43,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B43,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B43,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A43,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B43,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B43,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A43,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B43,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B43,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A43,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B43,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B43,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A43,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B43,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B43,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A43,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B43,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B43,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A43,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B43,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B43,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A43,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C43=\"\"),\"\",IF(C43>Parameters!$E$9,1,IF(AND(C43<Parameters!$E$9,C43>=Parameters!$F$9),2,IF(AND(C43<Parameters!$F$9,C43>=Parameters!$G$9),3,IF(AND(C43<Parameters!$G$9,C43>=Parameters!$H$9),4,IF(C43<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D43=\"\"),\"\",IF(D43>Parameters!$E$9,1,IF(AND(D43<Parameters!$E$9,D43>=Parameters!$F$9),2,IF(AND(D43<Parameters!$F$9,D43>=Parameters!$G$9),3,IF(AND(D43<Parameters!$G$9,D43>=Parameters!$H$9),4,IF(D43<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E43=\"\"),\"\",IF(E43>Parameters!$E$9,1,IF(AND(E43<Parameters!$E$9,E43>=Parameters!$F$9),2,IF(AND(E43<Parameters!$F$9,E43>=Parameters!$G$9),3,IF(AND(E43<Parameters!$G$9,E43>=Parameters!$H$9),4,IF(E43<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F43=\"\"),\"\",IF(F43>Parameters!$E$9,1,IF(AND(F43<Parameters!$E$9,F43>=Parameters!$F$9),2,IF(AND(F43<Parameters!$F$9,F43>=Parameters!$G$9),3,IF(AND(F43<Parameters!$G$9,F43>=Parameters!$H$9),4,IF(F43<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G43=\"\"),\"\",IF(G43>Parameters!$E$9,1,IF(AND(G43<Parameters!$E$9,G43>=Parameters!$F$9),2,IF(AND(G43<Parameters!$F$9,G43>=Parameters!$G$9),3,IF(AND(G43<Parameters!$G$9,G43>=Parameters!$H$9),4,IF(G43<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H43=\"\"),\"\",IF(H43>Parameters!$E$9,1,IF(AND(H43<Parameters!$E$9,H43>=Parameters!$F$9),2,IF(AND(H43<Parameters!$F$9,H43>=Parameters!$G$9),3,IF(AND(H43<Parameters!$G$9,H43>=Parameters!$H$9),4,IF(H43<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I43=\"\"),\"\",IF(I43>Parameters!$E$9,1,IF(AND(I43<Parameters!$E$9,I43>=Parameters!$F$9),2,IF(AND(I43<Parameters!$F$9,I43>=Parameters!$G$9),3,IF(AND(I43<Parameters!$G$9,I43>=Parameters!$H$9),4,IF(I43<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J43=\"\"),\"\",IF(J43>Parameters!$E$9,1,IF(AND(J43<Parameters!$E$9,J43>=Parameters!$F$9),2,IF(AND(J43<Parameters!$F$9,J43>=Parameters!$G$9),3,IF(AND(J43<Parameters!$G$9,J43>=Parameters!$H$9),4,IF(J43<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K43=\"\"),\"\",IF(K43>Parameters!$E$9,1,IF(AND(K43<Parameters!$E$9,K43>=Parameters!$F$9),2,IF(AND(K43<Parameters!$F$9,K43>=Parameters!$G$9),3,IF(AND(K43<Parameters!$G$9,K43>=Parameters!$H$9),4,IF(K43<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L43=\"\"),\"\",IF(L43>Parameters!$E$9,1,IF(AND(L43<Parameters!$E$9,L43>=Parameters!$F$9),2,IF(AND(L43<Parameters!$F$9,L43>=Parameters!$G$9),3,IF(AND(L43<Parameters!$G$9,L43>=Parameters!$H$9),4,IF(L43<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M43=\"\"),\"\",IF(M43>Parameters!$E$9,1,IF(AND(M43<Parameters!$E$9,M43>=Parameters!$F$9),2,IF(AND(M43<Parameters!$F$9,M43>=Parameters!$G$9),3,IF(AND(M43<Parameters!$G$9,M43>=Parameters!$H$9),4,IF(M43<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N43=\"\"),\"\",IF(N43>Parameters!$E$9,1,IF(AND(N43<Parameters!$E$9,N43>=Parameters!$F$9),2,IF(AND(N43<Parameters!$F$9,N43>=Parameters!$G$9),3,IF(AND(N43<Parameters!$G$9,N43>=Parameters!$H$9),4,IF(N43<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O43=\"\"),\"\",IF(O43>Parameters!$E$9,1,IF(AND(O43<Parameters!$E$9,O43>=Parameters!$F$9),2,IF(AND(O43<Parameters!$F$9,O43>=Parameters!$G$9),3,IF(AND(O43<Parameters!$G$9,O43>=Parameters!$H$9),4,IF(O43<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P43=\"\"),\"\",IF(P43>Parameters!$E$9,1,IF(AND(P43<Parameters!$E$9,P43>=Parameters!$F$9),2,IF(AND(P43<Parameters!$F$9,P43>=Parameters!$G$9),3,IF(AND(P43<Parameters!$G$9,P43>=Parameters!$H$9),4,IF(P43<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q43=\"\"),\"\",IF(Q43>Parameters!$E$9,1,IF(AND(Q43<Parameters!$E$9,Q43>=Parameters!$F$9),2,IF(AND(Q43<Parameters!$F$9,Q43>=Parameters!$G$9),3,IF(AND(Q43<Parameters!$G$9,Q43>=Parameters!$H$9),4,IF(Q43<Parameters!$H$9,5,\"\"))))))","v":""}]
[{"$f":"Data!$BZ$5","v":"Quick Ratio"},{"$f":"Companies!B4","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B44,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B44,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A44,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B44,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B44,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A44,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B44,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B44,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A44,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B44,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B44,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A44,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B44,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B44,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A44,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B44,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B44,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A44,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B44,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B44,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A44,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B44,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B44,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A44,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B44,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B44,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A44,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B44,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B44,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A44,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B44,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B44,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A44,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B44,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B44,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A44,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B44,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B44,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A44,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B44,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B44,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A44,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B44,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B44,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A44,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C44=\"\"),\"\",IF(C44>Parameters!$E$9,1,IF(AND(C44<Parameters!$E$9,C44>=Parameters!$F$9),2,IF(AND(C44<Parameters!$F$9,C44>=Parameters!$G$9),3,IF(AND(C44<Parameters!$G$9,C44>=Parameters!$H$9),4,IF(C44<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D44=\"\"),\"\",IF(D44>Parameters!$E$9,1,IF(AND(D44<Parameters!$E$9,D44>=Parameters!$F$9),2,IF(AND(D44<Parameters!$F$9,D44>=Parameters!$G$9),3,IF(AND(D44<Parameters!$G$9,D44>=Parameters!$H$9),4,IF(D44<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E44=\"\"),\"\",IF(E44>Parameters!$E$9,1,IF(AND(E44<Parameters!$E$9,E44>=Parameters!$F$9),2,IF(AND(E44<Parameters!$F$9,E44>=Parameters!$G$9),3,IF(AND(E44<Parameters!$G$9,E44>=Parameters!$H$9),4,IF(E44<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F44=\"\"),\"\",IF(F44>Parameters!$E$9,1,IF(AND(F44<Parameters!$E$9,F44>=Parameters!$F$9),2,IF(AND(F44<Parameters!$F$9,F44>=Parameters!$G$9),3,IF(AND(F44<Parameters!$G$9,F44>=Parameters!$H$9),4,IF(F44<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G44=\"\"),\"\",IF(G44>Parameters!$E$9,1,IF(AND(G44<Parameters!$E$9,G44>=Parameters!$F$9),2,IF(AND(G44<Parameters!$F$9,G44>=Parameters!$G$9),3,IF(AND(G44<Parameters!$G$9,G44>=Parameters!$H$9),4,IF(G44<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H44=\"\"),\"\",IF(H44>Parameters!$E$9,1,IF(AND(H44<Parameters!$E$9,H44>=Parameters!$F$9),2,IF(AND(H44<Parameters!$F$9,H44>=Parameters!$G$9),3,IF(AND(H44<Parameters!$G$9,H44>=Parameters!$H$9),4,IF(H44<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I44=\"\"),\"\",IF(I44>Parameters!$E$9,1,IF(AND(I44<Parameters!$E$9,I44>=Parameters!$F$9),2,IF(AND(I44<Parameters!$F$9,I44>=Parameters!$G$9),3,IF(AND(I44<Parameters!$G$9,I44>=Parameters!$H$9),4,IF(I44<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J44=\"\"),\"\",IF(J44>Parameters!$E$9,1,IF(AND(J44<Parameters!$E$9,J44>=Parameters!$F$9),2,IF(AND(J44<Parameters!$F$9,J44>=Parameters!$G$9),3,IF(AND(J44<Parameters!$G$9,J44>=Parameters!$H$9),4,IF(J44<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K44=\"\"),\"\",IF(K44>Parameters!$E$9,1,IF(AND(K44<Parameters!$E$9,K44>=Parameters!$F$9),2,IF(AND(K44<Parameters!$F$9,K44>=Parameters!$G$9),3,IF(AND(K44<Parameters!$G$9,K44>=Parameters!$H$9),4,IF(K44<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L44=\"\"),\"\",IF(L44>Parameters!$E$9,1,IF(AND(L44<Parameters!$E$9,L44>=Parameters!$F$9),2,IF(AND(L44<Parameters!$F$9,L44>=Parameters!$G$9),3,IF(AND(L44<Parameters!$G$9,L44>=Parameters!$H$9),4,IF(L44<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M44=\"\"),\"\",IF(M44>Parameters!$E$9,1,IF(AND(M44<Parameters!$E$9,M44>=Parameters!$F$9),2,IF(AND(M44<Parameters!$F$9,M44>=Parameters!$G$9),3,IF(AND(M44<Parameters!$G$9,M44>=Parameters!$H$9),4,IF(M44<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N44=\"\"),\"\",IF(N44>Parameters!$E$9,1,IF(AND(N44<Parameters!$E$9,N44>=Parameters!$F$9),2,IF(AND(N44<Parameters!$F$9,N44>=Parameters!$G$9),3,IF(AND(N44<Parameters!$G$9,N44>=Parameters!$H$9),4,IF(N44<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O44=\"\"),\"\",IF(O44>Parameters!$E$9,1,IF(AND(O44<Parameters!$E$9,O44>=Parameters!$F$9),2,IF(AND(O44<Parameters!$F$9,O44>=Parameters!$G$9),3,IF(AND(O44<Parameters!$G$9,O44>=Parameters!$H$9),4,IF(O44<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P44=\"\"),\"\",IF(P44>Parameters!$E$9,1,IF(AND(P44<Parameters!$E$9,P44>=Parameters!$F$9),2,IF(AND(P44<Parameters!$F$9,P44>=Parameters!$G$9),3,IF(AND(P44<Parameters!$G$9,P44>=Parameters!$H$9),4,IF(P44<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q44=\"\"),\"\",IF(Q44>Parameters!$E$9,1,IF(AND(Q44<Parameters!$E$9,Q44>=Parameters!$F$9),2,IF(AND(Q44<Parameters!$F$9,Q44>=Parameters!$G$9),3,IF(AND(Q44<Parameters!$G$9,Q44>=Parameters!$H$9),4,IF(Q44<Parameters!$H$9,5,\"\"))))))","v":""}]
[{"$f":"Data!$BZ$5","v":"Quick Ratio"},{"$f":"Companies!B5","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B45,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B45,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A45,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B45,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B45,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A45,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B45,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B45,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A45,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B45,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B45,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A45,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B45,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B45,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A45,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B45,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B45,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A45,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B45,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B45,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A45,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B45,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B45,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A45,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B45,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B45,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A45,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B45,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B45,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A45,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B45,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B45,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A45,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B45,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B45,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A45,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B45,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B45,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A45,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B45,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B45,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A45,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B45,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B45,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A45,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C45=\"\"),\"\",IF(C45>Parameters!$E$9,1,IF(AND(C45<Parameters!$E$9,C45>=Parameters!$F$9),2,IF(AND(C45<Parameters!$F$9,C45>=Parameters!$G$9),3,IF(AND(C45<Parameters!$G$9,C45>=Parameters!$H$9),4,IF(C45<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D45=\"\"),\"\",IF(D45>Parameters!$E$9,1,IF(AND(D45<Parameters!$E$9,D45>=Parameters!$F$9),2,IF(AND(D45<Parameters!$F$9,D45>=Parameters!$G$9),3,IF(AND(D45<Parameters!$G$9,D45>=Parameters!$H$9),4,IF(D45<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E45=\"\"),\"\",IF(E45>Parameters!$E$9,1,IF(AND(E45<Parameters!$E$9,E45>=Parameters!$F$9),2,IF(AND(E45<Parameters!$F$9,E45>=Parameters!$G$9),3,IF(AND(E45<Parameters!$G$9,E45>=Parameters!$H$9),4,IF(E45<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F45=\"\"),\"\",IF(F45>Parameters!$E$9,1,IF(AND(F45<Parameters!$E$9,F45>=Parameters!$F$9),2,IF(AND(F45<Parameters!$F$9,F45>=Parameters!$G$9),3,IF(AND(F45<Parameters!$G$9,F45>=Parameters!$H$9),4,IF(F45<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G45=\"\"),\"\",IF(G45>Parameters!$E$9,1,IF(AND(G45<Parameters!$E$9,G45>=Parameters!$F$9),2,IF(AND(G45<Parameters!$F$9,G45>=Parameters!$G$9),3,IF(AND(G45<Parameters!$G$9,G45>=Parameters!$H$9),4,IF(G45<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H45=\"\"),\"\",IF(H45>Parameters!$E$9,1,IF(AND(H45<Parameters!$E$9,H45>=Parameters!$F$9),2,IF(AND(H45<Parameters!$F$9,H45>=Parameters!$G$9),3,IF(AND(H45<Parameters!$G$9,H45>=Parameters!$H$9),4,IF(H45<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I45=\"\"),\"\",IF(I45>Parameters!$E$9,1,IF(AND(I45<Parameters!$E$9,I45>=Parameters!$F$9),2,IF(AND(I45<Parameters!$F$9,I45>=Parameters!$G$9),3,IF(AND(I45<Parameters!$G$9,I45>=Parameters!$H$9),4,IF(I45<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J45=\"\"),\"\",IF(J45>Parameters!$E$9,1,IF(AND(J45<Parameters!$E$9,J45>=Parameters!$F$9),2,IF(AND(J45<Parameters!$F$9,J45>=Parameters!$G$9),3,IF(AND(J45<Parameters!$G$9,J45>=Parameters!$H$9),4,IF(J45<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K45=\"\"),\"\",IF(K45>Parameters!$E$9,1,IF(AND(K45<Parameters!$E$9,K45>=Parameters!$F$9),2,IF(AND(K45<Parameters!$F$9,K45>=Parameters!$G$9),3,IF(AND(K45<Parameters!$G$9,K45>=Parameters!$H$9),4,IF(K45<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L45=\"\"),\"\",IF(L45>Parameters!$E$9,1,IF(AND(L45<Parameters!$E$9,L45>=Parameters!$F$9),2,IF(AND(L45<Parameters!$F$9,L45>=Parameters!$G$9),3,IF(AND(L45<Parameters!$G$9,L45>=Parameters!$H$9),4,IF(L45<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M45=\"\"),\"\",IF(M45>Parameters!$E$9,1,IF(AND(M45<Parameters!$E$9,M45>=Parameters!$F$9),2,IF(AND(M45<Parameters!$F$9,M45>=Parameters!$G$9),3,IF(AND(M45<Parameters!$G$9,M45>=Parameters!$H$9),4,IF(M45<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N45=\"\"),\"\",IF(N45>Parameters!$E$9,1,IF(AND(N45<Parameters!$E$9,N45>=Parameters!$F$9),2,IF(AND(N45<Parameters!$F$9,N45>=Parameters!$G$9),3,IF(AND(N45<Parameters!$G$9,N45>=Parameters!$H$9),4,IF(N45<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O45=\"\"),\"\",IF(O45>Parameters!$E$9,1,IF(AND(O45<Parameters!$E$9,O45>=Parameters!$F$9),2,IF(AND(O45<Parameters!$F$9,O45>=Parameters!$G$9),3,IF(AND(O45<Parameters!$G$9,O45>=Parameters!$H$9),4,IF(O45<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P45=\"\"),\"\",IF(P45>Parameters!$E$9,1,IF(AND(P45<Parameters!$E$9,P45>=Parameters!$F$9),2,IF(AND(P45<Parameters!$F$9,P45>=Parameters!$G$9),3,IF(AND(P45<Parameters!$G$9,P45>=Parameters!$H$9),4,IF(P45<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q45=\"\"),\"\",IF(Q45>Parameters!$E$9,1,IF(AND(Q45<Parameters!$E$9,Q45>=Parameters!$F$9),2,IF(AND(Q45<Parameters!$F$9,Q45>=Parameters!$G$9),3,IF(AND(Q45<Parameters!$G$9,Q45>=Parameters!$H$9),4,IF(Q45<Parameters!$H$9,5,\"\"))))))","v":""}]
[{"$f":"Data!$BZ$5","v":"Quick Ratio"},{"$f":"Companies!B6","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B46,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B46,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A46,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B46,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B46,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A46,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B46,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B46,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A46,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B46,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B46,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A46,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B46,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B46,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A46,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B46,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B46,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A46,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B46,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B46,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A46,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B46,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B46,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A46,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B46,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B46,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A46,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B46,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B46,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A46,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B46,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B46,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A46,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B46,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B46,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A46,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B46,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B46,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A46,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B46,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B46,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A46,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B46,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B46,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A46,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C46=\"\"),\"\",IF(C46>Parameters!$E$9,1,IF(AND(C46<Parameters!$E$9,C46>=Parameters!$F$9),2,IF(AND(C46<Parameters!$F$9,C46>=Parameters!$G$9),3,IF(AND(C46<Parameters!$G$9,C46>=Parameters!$H$9),4,IF(C46<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D46=\"\"),\"\",IF(D46>Parameters!$E$9,1,IF(AND(D46<Parameters!$E$9,D46>=Parameters!$F$9),2,IF(AND(D46<Parameters!$F$9,D46>=Parameters!$G$9),3,IF(AND(D46<Parameters!$G$9,D46>=Parameters!$H$9),4,IF(D46<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E46=\"\"),\"\",IF(E46>Parameters!$E$9,1,IF(AND(E46<Parameters!$E$9,E46>=Parameters!$F$9),2,IF(AND(E46<Parameters!$F$9,E46>=Parameters!$G$9),3,IF(AND(E46<Parameters!$G$9,E46>=Parameters!$H$9),4,IF(E46<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F46=\"\"),\"\",IF(F46>Parameters!$E$9,1,IF(AND(F46<Parameters!$E$9,F46>=Parameters!$F$9),2,IF(AND(F46<Parameters!$F$9,F46>=Parameters!$G$9),3,IF(AND(F46<Parameters!$G$9,F46>=Parameters!$H$9),4,IF(F46<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G46=\"\"),\"\",IF(G46>Parameters!$E$9,1,IF(AND(G46<Parameters!$E$9,G46>=Parameters!$F$9),2,IF(AND(G46<Parameters!$F$9,G46>=Parameters!$G$9),3,IF(AND(G46<Parameters!$G$9,G46>=Parameters!$H$9),4,IF(G46<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H46=\"\"),\"\",IF(H46>Parameters!$E$9,1,IF(AND(H46<Parameters!$E$9,H46>=Parameters!$F$9),2,IF(AND(H46<Parameters!$F$9,H46>=Parameters!$G$9),3,IF(AND(H46<Parameters!$G$9,H46>=Parameters!$H$9),4,IF(H46<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I46=\"\"),\"\",IF(I46>Parameters!$E$9,1,IF(AND(I46<Parameters!$E$9,I46>=Parameters!$F$9),2,IF(AND(I46<Parameters!$F$9,I46>=Parameters!$G$9),3,IF(AND(I46<Parameters!$G$9,I46>=Parameters!$H$9),4,IF(I46<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J46=\"\"),\"\",IF(J46>Parameters!$E$9,1,IF(AND(J46<Parameters!$E$9,J46>=Parameters!$F$9),2,IF(AND(J46<Parameters!$F$9,J46>=Parameters!$G$9),3,IF(AND(J46<Parameters!$G$9,J46>=Parameters!$H$9),4,IF(J46<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K46=\"\"),\"\",IF(K46>Parameters!$E$9,1,IF(AND(K46<Parameters!$E$9,K46>=Parameters!$F$9),2,IF(AND(K46<Parameters!$F$9,K46>=Parameters!$G$9),3,IF(AND(K46<Parameters!$G$9,K46>=Parameters!$H$9),4,IF(K46<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L46=\"\"),\"\",IF(L46>Parameters!$E$9,1,IF(AND(L46<Parameters!$E$9,L46>=Parameters!$F$9),2,IF(AND(L46<Parameters!$F$9,L46>=Parameters!$G$9),3,IF(AND(L46<Parameters!$G$9,L46>=Parameters!$H$9),4,IF(L46<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M46=\"\"),\"\",IF(M46>Parameters!$E$9,1,IF(AND(M46<Parameters!$E$9,M46>=Parameters!$F$9),2,IF(AND(M46<Parameters!$F$9,M46>=Parameters!$G$9),3,IF(AND(M46<Parameters!$G$9,M46>=Parameters!$H$9),4,IF(M46<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N46=\"\"),\"\",IF(N46>Parameters!$E$9,1,IF(AND(N46<Parameters!$E$9,N46>=Parameters!$F$9),2,IF(AND(N46<Parameters!$F$9,N46>=Parameters!$G$9),3,IF(AND(N46<Parameters!$G$9,N46>=Parameters!$H$9),4,IF(N46<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O46=\"\"),\"\",IF(O46>Parameters!$E$9,1,IF(AND(O46<Parameters!$E$9,O46>=Parameters!$F$9),2,IF(AND(O46<Parameters!$F$9,O46>=Parameters!$G$9),3,IF(AND(O46<Parameters!$G$9,O46>=Parameters!$H$9),4,IF(O46<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P46=\"\"),\"\",IF(P46>Parameters!$E$9,1,IF(AND(P46<Parameters!$E$9,P46>=Parameters!$F$9),2,IF(AND(P46<Parameters!$F$9,P46>=Parameters!$G$9),3,IF(AND(P46<Parameters!$G$9,P46>=Parameters!$H$9),4,IF(P46<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q46=\"\"),\"\",IF(Q46>Parameters!$E$9,1,IF(AND(Q46<Parameters!$E$9,Q46>=Parameters!$F$9),2,IF(AND(Q46<Parameters!$F$9,Q46>=Parameters!$G$9),3,IF(AND(Q46<Parameters!$G$9,Q46>=Parameters!$H$9),4,IF(Q46<Parameters!$H$9,5,\"\"))))))","v":""}]
[{"$f":"Data!$BZ$5","v":"Quick Ratio"},{"$f":"Companies!B7","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B47,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B47,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A47,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B47,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B47,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A47,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B47,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B47,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A47,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B47,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B47,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A47,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B47,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B47,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A47,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B47,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B47,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A47,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B47,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B47,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A47,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B47,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B47,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A47,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B47,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B47,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A47,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B47,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B47,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A47,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B47,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B47,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A47,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B47,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B47,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A47,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B47,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B47,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A47,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B47,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B47,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A47,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B47,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B47,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A47,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C47=\"\"),\"\",IF(C47>Parameters!$E$9,1,IF(AND(C47<Parameters!$E$9,C47>=Parameters!$F$9),2,IF(AND(C47<Parameters!$F$9,C47>=Parameters!$G$9),3,IF(AND(C47<Parameters!$G$9,C47>=Parameters!$H$9),4,IF(C47<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D47=\"\"),\"\",IF(D47>Parameters!$E$9,1,IF(AND(D47<Parameters!$E$9,D47>=Parameters!$F$9),2,IF(AND(D47<Parameters!$F$9,D47>=Parameters!$G$9),3,IF(AND(D47<Parameters!$G$9,D47>=Parameters!$H$9),4,IF(D47<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E47=\"\"),\"\",IF(E47>Parameters!$E$9,1,IF(AND(E47<Parameters!$E$9,E47>=Parameters!$F$9),2,IF(AND(E47<Parameters!$F$9,E47>=Parameters!$G$9),3,IF(AND(E47<Parameters!$G$9,E47>=Parameters!$H$9),4,IF(E47<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F47=\"\"),\"\",IF(F47>Parameters!$E$9,1,IF(AND(F47<Parameters!$E$9,F47>=Parameters!$F$9),2,IF(AND(F47<Parameters!$F$9,F47>=Parameters!$G$9),3,IF(AND(F47<Parameters!$G$9,F47>=Parameters!$H$9),4,IF(F47<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G47=\"\"),\"\",IF(G47>Parameters!$E$9,1,IF(AND(G47<Parameters!$E$9,G47>=Parameters!$F$9),2,IF(AND(G47<Parameters!$F$9,G47>=Parameters!$G$9),3,IF(AND(G47<Parameters!$G$9,G47>=Parameters!$H$9),4,IF(G47<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H47=\"\"),\"\",IF(H47>Parameters!$E$9,1,IF(AND(H47<Parameters!$E$9,H47>=Parameters!$F$9),2,IF(AND(H47<Parameters!$F$9,H47>=Parameters!$G$9),3,IF(AND(H47<Parameters!$G$9,H47>=Parameters!$H$9),4,IF(H47<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I47=\"\"),\"\",IF(I47>Parameters!$E$9,1,IF(AND(I47<Parameters!$E$9,I47>=Parameters!$F$9),2,IF(AND(I47<Parameters!$F$9,I47>=Parameters!$G$9),3,IF(AND(I47<Parameters!$G$9,I47>=Parameters!$H$9),4,IF(I47<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J47=\"\"),\"\",IF(J47>Parameters!$E$9,1,IF(AND(J47<Parameters!$E$9,J47>=Parameters!$F$9),2,IF(AND(J47<Parameters!$F$9,J47>=Parameters!$G$9),3,IF(AND(J47<Parameters!$G$9,J47>=Parameters!$H$9),4,IF(J47<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K47=\"\"),\"\",IF(K47>Parameters!$E$9,1,IF(AND(K47<Parameters!$E$9,K47>=Parameters!$F$9),2,IF(AND(K47<Parameters!$F$9,K47>=Parameters!$G$9),3,IF(AND(K47<Parameters!$G$9,K47>=Parameters!$H$9),4,IF(K47<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L47=\"\"),\"\",IF(L47>Parameters!$E$9,1,IF(AND(L47<Parameters!$E$9,L47>=Parameters!$F$9),2,IF(AND(L47<Parameters!$F$9,L47>=Parameters!$G$9),3,IF(AND(L47<Parameters!$G$9,L47>=Parameters!$H$9),4,IF(L47<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M47=\"\"),\"\",IF(M47>Parameters!$E$9,1,IF(AND(M47<Parameters!$E$9,M47>=Parameters!$F$9),2,IF(AND(M47<Parameters!$F$9,M47>=Parameters!$G$9),3,IF(AND(M47<Parameters!$G$9,M47>=Parameters!$H$9),4,IF(M47<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N47=\"\"),\"\",IF(N47>Parameters!$E$9,1,IF(AND(N47<Parameters!$E$9,N47>=Parameters!$F$9),2,IF(AND(N47<Parameters!$F$9,N47>=Parameters!$G$9),3,IF(AND(N47<Parameters!$G$9,N47>=Parameters!$H$9),4,IF(N47<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O47=\"\"),\"\",IF(O47>Parameters!$E$9,1,IF(AND(O47<Parameters!$E$9,O47>=Parameters!$F$9),2,IF(AND(O47<Parameters!$F$9,O47>=Parameters!$G$9),3,IF(AND(O47<Parameters!$G$9,O47>=Parameters!$H$9),4,IF(O47<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P47=\"\"),\"\",IF(P47>Parameters!$E$9,1,IF(AND(P47<Parameters!$E$9,P47>=Parameters!$F$9),2,IF(AND(P47<Parameters!$F$9,P47>=Parameters!$G$9),3,IF(AND(P47<Parameters!$G$9,P47>=Parameters!$H$9),4,IF(P47<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q47=\"\"),\"\",IF(Q47>Parameters!$E$9,1,IF(AND(Q47<Parameters!$E$9,Q47>=Parameters!$F$9),2,IF(AND(Q47<Parameters!$F$9,Q47>=Parameters!$G$9),3,IF(AND(Q47<Parameters!$G$9,Q47>=Parameters!$H$9),4,IF(Q47<Parameters!$H$9,5,\"\"))))))","v":""}]
[{"$f":"Data!$BZ$5","v":"Quick Ratio"},{"$f":"Companies!B8","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B48,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B48,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A48,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B48,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B48,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A48,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B48,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B48,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A48,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B48,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B48,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A48,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B48,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B48,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A48,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B48,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B48,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A48,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B48,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B48,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A48,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B48,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B48,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A48,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B48,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B48,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A48,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B48,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B48,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A48,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B48,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B48,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A48,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B48,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B48,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A48,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B48,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B48,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A48,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B48,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B48,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A48,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B48,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B48,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A48,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C48=\"\"),\"\",IF(C48>Parameters!$E$9,1,IF(AND(C48<Parameters!$E$9,C48>=Parameters!$F$9),2,IF(AND(C48<Parameters!$F$9,C48>=Parameters!$G$9),3,IF(AND(C48<Parameters!$G$9,C48>=Parameters!$H$9),4,IF(C48<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D48=\"\"),\"\",IF(D48>Parameters!$E$9,1,IF(AND(D48<Parameters!$E$9,D48>=Parameters!$F$9),2,IF(AND(D48<Parameters!$F$9,D48>=Parameters!$G$9),3,IF(AND(D48<Parameters!$G$9,D48>=Parameters!$H$9),4,IF(D48<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E48=\"\"),\"\",IF(E48>Parameters!$E$9,1,IF(AND(E48<Parameters!$E$9,E48>=Parameters!$F$9),2,IF(AND(E48<Parameters!$F$9,E48>=Parameters!$G$9),3,IF(AND(E48<Parameters!$G$9,E48>=Parameters!$H$9),4,IF(E48<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F48=\"\"),\"\",IF(F48>Parameters!$E$9,1,IF(AND(F48<Parameters!$E$9,F48>=Parameters!$F$9),2,IF(AND(F48<Parameters!$F$9,F48>=Parameters!$G$9),3,IF(AND(F48<Parameters!$G$9,F48>=Parameters!$H$9),4,IF(F48<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G48=\"\"),\"\",IF(G48>Parameters!$E$9,1,IF(AND(G48<Parameters!$E$9,G48>=Parameters!$F$9),2,IF(AND(G48<Parameters!$F$9,G48>=Parameters!$G$9),3,IF(AND(G48<Parameters!$G$9,G48>=Parameters!$H$9),4,IF(G48<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H48=\"\"),\"\",IF(H48>Parameters!$E$9,1,IF(AND(H48<Parameters!$E$9,H48>=Parameters!$F$9),2,IF(AND(H48<Parameters!$F$9,H48>=Parameters!$G$9),3,IF(AND(H48<Parameters!$G$9,H48>=Parameters!$H$9),4,IF(H48<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I48=\"\"),\"\",IF(I48>Parameters!$E$9,1,IF(AND(I48<Parameters!$E$9,I48>=Parameters!$F$9),2,IF(AND(I48<Parameters!$F$9,I48>=Parameters!$G$9),3,IF(AND(I48<Parameters!$G$9,I48>=Parameters!$H$9),4,IF(I48<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J48=\"\"),\"\",IF(J48>Parameters!$E$9,1,IF(AND(J48<Parameters!$E$9,J48>=Parameters!$F$9),2,IF(AND(J48<Parameters!$F$9,J48>=Parameters!$G$9),3,IF(AND(J48<Parameters!$G$9,J48>=Parameters!$H$9),4,IF(J48<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K48=\"\"),\"\",IF(K48>Parameters!$E$9,1,IF(AND(K48<Parameters!$E$9,K48>=Parameters!$F$9),2,IF(AND(K48<Parameters!$F$9,K48>=Parameters!$G$9),3,IF(AND(K48<Parameters!$G$9,K48>=Parameters!$H$9),4,IF(K48<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L48=\"\"),\"\",IF(L48>Parameters!$E$9,1,IF(AND(L48<Parameters!$E$9,L48>=Parameters!$F$9),2,IF(AND(L48<Parameters!$F$9,L48>=Parameters!$G$9),3,IF(AND(L48<Parameters!$G$9,L48>=Parameters!$H$9),4,IF(L48<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M48=\"\"),\"\",IF(M48>Parameters!$E$9,1,IF(AND(M48<Parameters!$E$9,M48>=Parameters!$F$9),2,IF(AND(M48<Parameters!$F$9,M48>=Parameters!$G$9),3,IF(AND(M48<Parameters!$G$9,M48>=Parameters!$H$9),4,IF(M48<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N48=\"\"),\"\",IF(N48>Parameters!$E$9,1,IF(AND(N48<Parameters!$E$9,N48>=Parameters!$F$9),2,IF(AND(N48<Parameters!$F$9,N48>=Parameters!$G$9),3,IF(AND(N48<Parameters!$G$9,N48>=Parameters!$H$9),4,IF(N48<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O48=\"\"),\"\",IF(O48>Parameters!$E$9,1,IF(AND(O48<Parameters!$E$9,O48>=Parameters!$F$9),2,IF(AND(O48<Parameters!$F$9,O48>=Parameters!$G$9),3,IF(AND(O48<Parameters!$G$9,O48>=Parameters!$H$9),4,IF(O48<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P48=\"\"),\"\",IF(P48>Parameters!$E$9,1,IF(AND(P48<Parameters!$E$9,P48>=Parameters!$F$9),2,IF(AND(P48<Parameters!$F$9,P48>=Parameters!$G$9),3,IF(AND(P48<Parameters!$G$9,P48>=Parameters!$H$9),4,IF(P48<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q48=\"\"),\"\",IF(Q48>Parameters!$E$9,1,IF(AND(Q48<Parameters!$E$9,Q48>=Parameters!$F$9),2,IF(AND(Q48<Parameters!$F$9,Q48>=Parameters!$G$9),3,IF(AND(Q48<Parameters!$G$9,Q48>=Parameters!$H$9),4,IF(Q48<Parameters!$H$9,5,\"\"))))))","v":""}]
[{"$f":"Data!$BZ$5","v":"Quick Ratio"},{"$f":"Companies!B9","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B49,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B49,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A49,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B49,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B49,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A49,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B49,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B49,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A49,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B49,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B49,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A49,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B49,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B49,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A49,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B49,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B49,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A49,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B49,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B49,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A49,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B49,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B49,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A49,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B49,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B49,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A49,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B49,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B49,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A49,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B49,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B49,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A49,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B49,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B49,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A49,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B49,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B49,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A49,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B49,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B49,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A49,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B49,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B49,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A49,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C49=\"\"),\"\",IF(C49>Parameters!$E$9,1,IF(AND(C49<Parameters!$E$9,C49>=Parameters!$F$9),2,IF(AND(C49<Parameters!$F$9,C49>=Parameters!$G$9),3,IF(AND(C49<Parameters!$G$9,C49>=Parameters!$H$9),4,IF(C49<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D49=\"\"),\"\",IF(D49>Parameters!$E$9,1,IF(AND(D49<Parameters!$E$9,D49>=Parameters!$F$9),2,IF(AND(D49<Parameters!$F$9,D49>=Parameters!$G$9),3,IF(AND(D49<Parameters!$G$9,D49>=Parameters!$H$9),4,IF(D49<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E49=\"\"),\"\",IF(E49>Parameters!$E$9,1,IF(AND(E49<Parameters!$E$9,E49>=Parameters!$F$9),2,IF(AND(E49<Parameters!$F$9,E49>=Parameters!$G$9),3,IF(AND(E49<Parameters!$G$9,E49>=Parameters!$H$9),4,IF(E49<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F49=\"\"),\"\",IF(F49>Parameters!$E$9,1,IF(AND(F49<Parameters!$E$9,F49>=Parameters!$F$9),2,IF(AND(F49<Parameters!$F$9,F49>=Parameters!$G$9),3,IF(AND(F49<Parameters!$G$9,F49>=Parameters!$H$9),4,IF(F49<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G49=\"\"),\"\",IF(G49>Parameters!$E$9,1,IF(AND(G49<Parameters!$E$9,G49>=Parameters!$F$9),2,IF(AND(G49<Parameters!$F$9,G49>=Parameters!$G$9),3,IF(AND(G49<Parameters!$G$9,G49>=Parameters!$H$9),4,IF(G49<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H49=\"\"),\"\",IF(H49>Parameters!$E$9,1,IF(AND(H49<Parameters!$E$9,H49>=Parameters!$F$9),2,IF(AND(H49<Parameters!$F$9,H49>=Parameters!$G$9),3,IF(AND(H49<Parameters!$G$9,H49>=Parameters!$H$9),4,IF(H49<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I49=\"\"),\"\",IF(I49>Parameters!$E$9,1,IF(AND(I49<Parameters!$E$9,I49>=Parameters!$F$9),2,IF(AND(I49<Parameters!$F$9,I49>=Parameters!$G$9),3,IF(AND(I49<Parameters!$G$9,I49>=Parameters!$H$9),4,IF(I49<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J49=\"\"),\"\",IF(J49>Parameters!$E$9,1,IF(AND(J49<Parameters!$E$9,J49>=Parameters!$F$9),2,IF(AND(J49<Parameters!$F$9,J49>=Parameters!$G$9),3,IF(AND(J49<Parameters!$G$9,J49>=Parameters!$H$9),4,IF(J49<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K49=\"\"),\"\",IF(K49>Parameters!$E$9,1,IF(AND(K49<Parameters!$E$9,K49>=Parameters!$F$9),2,IF(AND(K49<Parameters!$F$9,K49>=Parameters!$G$9),3,IF(AND(K49<Parameters!$G$9,K49>=Parameters!$H$9),4,IF(K49<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L49=\"\"),\"\",IF(L49>Parameters!$E$9,1,IF(AND(L49<Parameters!$E$9,L49>=Parameters!$F$9),2,IF(AND(L49<Parameters!$F$9,L49>=Parameters!$G$9),3,IF(AND(L49<Parameters!$G$9,L49>=Parameters!$H$9),4,IF(L49<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M49=\"\"),\"\",IF(M49>Parameters!$E$9,1,IF(AND(M49<Parameters!$E$9,M49>=Parameters!$F$9),2,IF(AND(M49<Parameters!$F$9,M49>=Parameters!$G$9),3,IF(AND(M49<Parameters!$G$9,M49>=Parameters!$H$9),4,IF(M49<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N49=\"\"),\"\",IF(N49>Parameters!$E$9,1,IF(AND(N49<Parameters!$E$9,N49>=Parameters!$F$9),2,IF(AND(N49<Parameters!$F$9,N49>=Parameters!$G$9),3,IF(AND(N49<Parameters!$G$9,N49>=Parameters!$H$9),4,IF(N49<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O49=\"\"),\"\",IF(O49>Parameters!$E$9,1,IF(AND(O49<Parameters!$E$9,O49>=Parameters!$F$9),2,IF(AND(O49<Parameters!$F$9,O49>=Parameters!$G$9),3,IF(AND(O49<Parameters!$G$9,O49>=Parameters!$H$9),4,IF(O49<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P49=\"\"),\"\",IF(P49>Parameters!$E$9,1,IF(AND(P49<Parameters!$E$9,P49>=Parameters!$F$9),2,IF(AND(P49<Parameters!$F$9,P49>=Parameters!$G$9),3,IF(AND(P49<Parameters!$G$9,P49>=Parameters!$H$9),4,IF(P49<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q49=\"\"),\"\",IF(Q49>Parameters!$E$9,1,IF(AND(Q49<Parameters!$E$9,Q49>=Parameters!$F$9),2,IF(AND(Q49<Parameters!$F$9,Q49>=Parameters!$G$9),3,IF(AND(Q49<Parameters!$G$9,Q49>=Parameters!$H$9),4,IF(Q49<Parameters!$H$9,5,\"\"))))))","v":""}]
[{"$f":"Data!$BZ$5","v":"Quick Ratio"},{"$f":"Companies!B10","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B50,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B50,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A50,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B50,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B50,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A50,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B50,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B50,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A50,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B50,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B50,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A50,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B50,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B50,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A50,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B50,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B50,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A50,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B50,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B50,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A50,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B50,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B50,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A50,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B50,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B50,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A50,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B50,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B50,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A50,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B50,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B50,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A50,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B50,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B50,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A50,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B50,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B50,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A50,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B50,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B50,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A50,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B50,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B50,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A50,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C50=\"\"),\"\",IF(C50>Parameters!$E$9,1,IF(AND(C50<Parameters!$E$9,C50>=Parameters!$F$9),2,IF(AND(C50<Parameters!$F$9,C50>=Parameters!$G$9),3,IF(AND(C50<Parameters!$G$9,C50>=Parameters!$H$9),4,IF(C50<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D50=\"\"),\"\",IF(D50>Parameters!$E$9,1,IF(AND(D50<Parameters!$E$9,D50>=Parameters!$F$9),2,IF(AND(D50<Parameters!$F$9,D50>=Parameters!$G$9),3,IF(AND(D50<Parameters!$G$9,D50>=Parameters!$H$9),4,IF(D50<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E50=\"\"),\"\",IF(E50>Parameters!$E$9,1,IF(AND(E50<Parameters!$E$9,E50>=Parameters!$F$9),2,IF(AND(E50<Parameters!$F$9,E50>=Parameters!$G$9),3,IF(AND(E50<Parameters!$G$9,E50>=Parameters!$H$9),4,IF(E50<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F50=\"\"),\"\",IF(F50>Parameters!$E$9,1,IF(AND(F50<Parameters!$E$9,F50>=Parameters!$F$9),2,IF(AND(F50<Parameters!$F$9,F50>=Parameters!$G$9),3,IF(AND(F50<Parameters!$G$9,F50>=Parameters!$H$9),4,IF(F50<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G50=\"\"),\"\",IF(G50>Parameters!$E$9,1,IF(AND(G50<Parameters!$E$9,G50>=Parameters!$F$9),2,IF(AND(G50<Parameters!$F$9,G50>=Parameters!$G$9),3,IF(AND(G50<Parameters!$G$9,G50>=Parameters!$H$9),4,IF(G50<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H50=\"\"),\"\",IF(H50>Parameters!$E$9,1,IF(AND(H50<Parameters!$E$9,H50>=Parameters!$F$9),2,IF(AND(H50<Parameters!$F$9,H50>=Parameters!$G$9),3,IF(AND(H50<Parameters!$G$9,H50>=Parameters!$H$9),4,IF(H50<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I50=\"\"),\"\",IF(I50>Parameters!$E$9,1,IF(AND(I50<Parameters!$E$9,I50>=Parameters!$F$9),2,IF(AND(I50<Parameters!$F$9,I50>=Parameters!$G$9),3,IF(AND(I50<Parameters!$G$9,I50>=Parameters!$H$9),4,IF(I50<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J50=\"\"),\"\",IF(J50>Parameters!$E$9,1,IF(AND(J50<Parameters!$E$9,J50>=Parameters!$F$9),2,IF(AND(J50<Parameters!$F$9,J50>=Parameters!$G$9),3,IF(AND(J50<Parameters!$G$9,J50>=Parameters!$H$9),4,IF(J50<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K50=\"\"),\"\",IF(K50>Parameters!$E$9,1,IF(AND(K50<Parameters!$E$9,K50>=Parameters!$F$9),2,IF(AND(K50<Parameters!$F$9,K50>=Parameters!$G$9),3,IF(AND(K50<Parameters!$G$9,K50>=Parameters!$H$9),4,IF(K50<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L50=\"\"),\"\",IF(L50>Parameters!$E$9,1,IF(AND(L50<Parameters!$E$9,L50>=Parameters!$F$9),2,IF(AND(L50<Parameters!$F$9,L50>=Parameters!$G$9),3,IF(AND(L50<Parameters!$G$9,L50>=Parameters!$H$9),4,IF(L50<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M50=\"\"),\"\",IF(M50>Parameters!$E$9,1,IF(AND(M50<Parameters!$E$9,M50>=Parameters!$F$9),2,IF(AND(M50<Parameters!$F$9,M50>=Parameters!$G$9),3,IF(AND(M50<Parameters!$G$9,M50>=Parameters!$H$9),4,IF(M50<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N50=\"\"),\"\",IF(N50>Parameters!$E$9,1,IF(AND(N50<Parameters!$E$9,N50>=Parameters!$F$9),2,IF(AND(N50<Parameters!$F$9,N50>=Parameters!$G$9),3,IF(AND(N50<Parameters!$G$9,N50>=Parameters!$H$9),4,IF(N50<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O50=\"\"),\"\",IF(O50>Parameters!$E$9,1,IF(AND(O50<Parameters!$E$9,O50>=Parameters!$F$9),2,IF(AND(O50<Parameters!$F$9,O50>=Parameters!$G$9),3,IF(AND(O50<Parameters!$G$9,O50>=Parameters!$H$9),4,IF(O50<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P50=\"\"),\"\",IF(P50>Parameters!$E$9,1,IF(AND(P50<Parameters!$E$9,P50>=Parameters!$F$9),2,IF(AND(P50<Parameters!$F$9,P50>=Parameters!$G$9),3,IF(AND(P50<Parameters!$G$9,P50>=Parameters!$H$9),4,IF(P50<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q50=\"\"),\"\",IF(Q50>Parameters!$E$9,1,IF(AND(Q50<Parameters!$E$9,Q50>=Parameters!$F$9),2,IF(AND(Q50<Parameters!$F$9,Q50>=Parameters!$G$9),3,IF(AND(Q50<Parameters!$G$9,Q50>=Parameters!$H$9),4,IF(Q50<Parameters!$H$9,5,\"\"))))))","v":""}]
[{"$f":"Data!$BZ$5","v":"Quick Ratio"},{"$f":"Companies!B11","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B51,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B51,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A51,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B51,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B51,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A51,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B51,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B51,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A51,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B51,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B51,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A51,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B51,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B51,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A51,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B51,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B51,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A51,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B51,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B51,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A51,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B51,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B51,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A51,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B51,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B51,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A51,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B51,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B51,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A51,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B51,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B51,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A51,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B51,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B51,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A51,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B51,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B51,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A51,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B51,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B51,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A51,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B51,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B51,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A51,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C51=\"\"),\"\",IF(C51>Parameters!$E$9,1,IF(AND(C51<Parameters!$E$9,C51>=Parameters!$F$9),2,IF(AND(C51<Parameters!$F$9,C51>=Parameters!$G$9),3,IF(AND(C51<Parameters!$G$9,C51>=Parameters!$H$9),4,IF(C51<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D51=\"\"),\"\",IF(D51>Parameters!$E$9,1,IF(AND(D51<Parameters!$E$9,D51>=Parameters!$F$9),2,IF(AND(D51<Parameters!$F$9,D51>=Parameters!$G$9),3,IF(AND(D51<Parameters!$G$9,D51>=Parameters!$H$9),4,IF(D51<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E51=\"\"),\"\",IF(E51>Parameters!$E$9,1,IF(AND(E51<Parameters!$E$9,E51>=Parameters!$F$9),2,IF(AND(E51<Parameters!$F$9,E51>=Parameters!$G$9),3,IF(AND(E51<Parameters!$G$9,E51>=Parameters!$H$9),4,IF(E51<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F51=\"\"),\"\",IF(F51>Parameters!$E$9,1,IF(AND(F51<Parameters!$E$9,F51>=Parameters!$F$9),2,IF(AND(F51<Parameters!$F$9,F51>=Parameters!$G$9),3,IF(AND(F51<Parameters!$G$9,F51>=Parameters!$H$9),4,IF(F51<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G51=\"\"),\"\",IF(G51>Parameters!$E$9,1,IF(AND(G51<Parameters!$E$9,G51>=Parameters!$F$9),2,IF(AND(G51<Parameters!$F$9,G51>=Parameters!$G$9),3,IF(AND(G51<Parameters!$G$9,G51>=Parameters!$H$9),4,IF(G51<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H51=\"\"),\"\",IF(H51>Parameters!$E$9,1,IF(AND(H51<Parameters!$E$9,H51>=Parameters!$F$9),2,IF(AND(H51<Parameters!$F$9,H51>=Parameters!$G$9),3,IF(AND(H51<Parameters!$G$9,H51>=Parameters!$H$9),4,IF(H51<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I51=\"\"),\"\",IF(I51>Parameters!$E$9,1,IF(AND(I51<Parameters!$E$9,I51>=Parameters!$F$9),2,IF(AND(I51<Parameters!$F$9,I51>=Parameters!$G$9),3,IF(AND(I51<Parameters!$G$9,I51>=Parameters!$H$9),4,IF(I51<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J51=\"\"),\"\",IF(J51>Parameters!$E$9,1,IF(AND(J51<Parameters!$E$9,J51>=Parameters!$F$9),2,IF(AND(J51<Parameters!$F$9,J51>=Parameters!$G$9),3,IF(AND(J51<Parameters!$G$9,J51>=Parameters!$H$9),4,IF(J51<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K51=\"\"),\"\",IF(K51>Parameters!$E$9,1,IF(AND(K51<Parameters!$E$9,K51>=Parameters!$F$9),2,IF(AND(K51<Parameters!$F$9,K51>=Parameters!$G$9),3,IF(AND(K51<Parameters!$G$9,K51>=Parameters!$H$9),4,IF(K51<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L51=\"\"),\"\",IF(L51>Parameters!$E$9,1,IF(AND(L51<Parameters!$E$9,L51>=Parameters!$F$9),2,IF(AND(L51<Parameters!$F$9,L51>=Parameters!$G$9),3,IF(AND(L51<Parameters!$G$9,L51>=Parameters!$H$9),4,IF(L51<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M51=\"\"),\"\",IF(M51>Parameters!$E$9,1,IF(AND(M51<Parameters!$E$9,M51>=Parameters!$F$9),2,IF(AND(M51<Parameters!$F$9,M51>=Parameters!$G$9),3,IF(AND(M51<Parameters!$G$9,M51>=Parameters!$H$9),4,IF(M51<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N51=\"\"),\"\",IF(N51>Parameters!$E$9,1,IF(AND(N51<Parameters!$E$9,N51>=Parameters!$F$9),2,IF(AND(N51<Parameters!$F$9,N51>=Parameters!$G$9),3,IF(AND(N51<Parameters!$G$9,N51>=Parameters!$H$9),4,IF(N51<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O51=\"\"),\"\",IF(O51>Parameters!$E$9,1,IF(AND(O51<Parameters!$E$9,O51>=Parameters!$F$9),2,IF(AND(O51<Parameters!$F$9,O51>=Parameters!$G$9),3,IF(AND(O51<Parameters!$G$9,O51>=Parameters!$H$9),4,IF(O51<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P51=\"\"),\"\",IF(P51>Parameters!$E$9,1,IF(AND(P51<Parameters!$E$9,P51>=Parameters!$F$9),2,IF(AND(P51<Parameters!$F$9,P51>=Parameters!$G$9),3,IF(AND(P51<Parameters!$G$9,P51>=Parameters!$H$9),4,IF(P51<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q51=\"\"),\"\",IF(Q51>Parameters!$E$9,1,IF(AND(Q51<Parameters!$E$9,Q51>=Parameters!$F$9),2,IF(AND(Q51<Parameters!$F$9,Q51>=Parameters!$G$9),3,IF(AND(Q51<Parameters!$G$9,Q51>=Parameters!$H$9),4,IF(Q51<Parameters!$H$9,5,\"\"))))))","v":""}]
[{"$f":"Data!$BZ$5","v":"Quick Ratio"},{"$f":"Companies!B12","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B52,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B52,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A52,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B52,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B52,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A52,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B52,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B52,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A52,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B52,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B52,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A52,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B52,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B52,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A52,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B52,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B52,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A52,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B52,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B52,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A52,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B52,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B52,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A52,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B52,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B52,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A52,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B52,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B52,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A52,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B52,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B52,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A52,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B52,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B52,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A52,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B52,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B52,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A52,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B52,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B52,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A52,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B52,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B52,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A52,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C52=\"\"),\"\",IF(C52>Parameters!$E$9,1,IF(AND(C52<Parameters!$E$9,C52>=Parameters!$F$9),2,IF(AND(C52<Parameters!$F$9,C52>=Parameters!$G$9),3,IF(AND(C52<Parameters!$G$9,C52>=Parameters!$H$9),4,IF(C52<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D52=\"\"),\"\",IF(D52>Parameters!$E$9,1,IF(AND(D52<Parameters!$E$9,D52>=Parameters!$F$9),2,IF(AND(D52<Parameters!$F$9,D52>=Parameters!$G$9),3,IF(AND(D52<Parameters!$G$9,D52>=Parameters!$H$9),4,IF(D52<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E52=\"\"),\"\",IF(E52>Parameters!$E$9,1,IF(AND(E52<Parameters!$E$9,E52>=Parameters!$F$9),2,IF(AND(E52<Parameters!$F$9,E52>=Parameters!$G$9),3,IF(AND(E52<Parameters!$G$9,E52>=Parameters!$H$9),4,IF(E52<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F52=\"\"),\"\",IF(F52>Parameters!$E$9,1,IF(AND(F52<Parameters!$E$9,F52>=Parameters!$F$9),2,IF(AND(F52<Parameters!$F$9,F52>=Parameters!$G$9),3,IF(AND(F52<Parameters!$G$9,F52>=Parameters!$H$9),4,IF(F52<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G52=\"\"),\"\",IF(G52>Parameters!$E$9,1,IF(AND(G52<Parameters!$E$9,G52>=Parameters!$F$9),2,IF(AND(G52<Parameters!$F$9,G52>=Parameters!$G$9),3,IF(AND(G52<Parameters!$G$9,G52>=Parameters!$H$9),4,IF(G52<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H52=\"\"),\"\",IF(H52>Parameters!$E$9,1,IF(AND(H52<Parameters!$E$9,H52>=Parameters!$F$9),2,IF(AND(H52<Parameters!$F$9,H52>=Parameters!$G$9),3,IF(AND(H52<Parameters!$G$9,H52>=Parameters!$H$9),4,IF(H52<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I52=\"\"),\"\",IF(I52>Parameters!$E$9,1,IF(AND(I52<Parameters!$E$9,I52>=Parameters!$F$9),2,IF(AND(I52<Parameters!$F$9,I52>=Parameters!$G$9),3,IF(AND(I52<Parameters!$G$9,I52>=Parameters!$H$9),4,IF(I52<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J52=\"\"),\"\",IF(J52>Parameters!$E$9,1,IF(AND(J52<Parameters!$E$9,J52>=Parameters!$F$9),2,IF(AND(J52<Parameters!$F$9,J52>=Parameters!$G$9),3,IF(AND(J52<Parameters!$G$9,J52>=Parameters!$H$9),4,IF(J52<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K52=\"\"),\"\",IF(K52>Parameters!$E$9,1,IF(AND(K52<Parameters!$E$9,K52>=Parameters!$F$9),2,IF(AND(K52<Parameters!$F$9,K52>=Parameters!$G$9),3,IF(AND(K52<Parameters!$G$9,K52>=Parameters!$H$9),4,IF(K52<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L52=\"\"),\"\",IF(L52>Parameters!$E$9,1,IF(AND(L52<Parameters!$E$9,L52>=Parameters!$F$9),2,IF(AND(L52<Parameters!$F$9,L52>=Parameters!$G$9),3,IF(AND(L52<Parameters!$G$9,L52>=Parameters!$H$9),4,IF(L52<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M52=\"\"),\"\",IF(M52>Parameters!$E$9,1,IF(AND(M52<Parameters!$E$9,M52>=Parameters!$F$9),2,IF(AND(M52<Parameters!$F$9,M52>=Parameters!$G$9),3,IF(AND(M52<Parameters!$G$9,M52>=Parameters!$H$9),4,IF(M52<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N52=\"\"),\"\",IF(N52>Parameters!$E$9,1,IF(AND(N52<Parameters!$E$9,N52>=Parameters!$F$9),2,IF(AND(N52<Parameters!$F$9,N52>=Parameters!$G$9),3,IF(AND(N52<Parameters!$G$9,N52>=Parameters!$H$9),4,IF(N52<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O52=\"\"),\"\",IF(O52>Parameters!$E$9,1,IF(AND(O52<Parameters!$E$9,O52>=Parameters!$F$9),2,IF(AND(O52<Parameters!$F$9,O52>=Parameters!$G$9),3,IF(AND(O52<Parameters!$G$9,O52>=Parameters!$H$9),4,IF(O52<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P52=\"\"),\"\",IF(P52>Parameters!$E$9,1,IF(AND(P52<Parameters!$E$9,P52>=Parameters!$F$9),2,IF(AND(P52<Parameters!$F$9,P52>=Parameters!$G$9),3,IF(AND(P52<Parameters!$G$9,P52>=Parameters!$H$9),4,IF(P52<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q52=\"\"),\"\",IF(Q52>Parameters!$E$9,1,IF(AND(Q52<Parameters!$E$9,Q52>=Parameters!$F$9),2,IF(AND(Q52<Parameters!$F$9,Q52>=Parameters!$G$9),3,IF(AND(Q52<Parameters!$G$9,Q52>=Parameters!$H$9),4,IF(Q52<Parameters!$H$9,5,\"\"))))))","v":""}]
[{"$f":"Data!$BZ$5","v":"Quick Ratio"},{"$f":"Companies!B13","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B53,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B53,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A53,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B53,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B53,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A53,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B53,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B53,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A53,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B53,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B53,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A53,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B53,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B53,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A53,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B53,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B53,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A53,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B53,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B53,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A53,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B53,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B53,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A53,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B53,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B53,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A53,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B53,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B53,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A53,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B53,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B53,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A53,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B53,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B53,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A53,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B53,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B53,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A53,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B53,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B53,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A53,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B53,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B53,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A53,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C53=\"\"),\"\",IF(C53>Parameters!$E$9,1,IF(AND(C53<Parameters!$E$9,C53>=Parameters!$F$9),2,IF(AND(C53<Parameters!$F$9,C53>=Parameters!$G$9),3,IF(AND(C53<Parameters!$G$9,C53>=Parameters!$H$9),4,IF(C53<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D53=\"\"),\"\",IF(D53>Parameters!$E$9,1,IF(AND(D53<Parameters!$E$9,D53>=Parameters!$F$9),2,IF(AND(D53<Parameters!$F$9,D53>=Parameters!$G$9),3,IF(AND(D53<Parameters!$G$9,D53>=Parameters!$H$9),4,IF(D53<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E53=\"\"),\"\",IF(E53>Parameters!$E$9,1,IF(AND(E53<Parameters!$E$9,E53>=Parameters!$F$9),2,IF(AND(E53<Parameters!$F$9,E53>=Parameters!$G$9),3,IF(AND(E53<Parameters!$G$9,E53>=Parameters!$H$9),4,IF(E53<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F53=\"\"),\"\",IF(F53>Parameters!$E$9,1,IF(AND(F53<Parameters!$E$9,F53>=Parameters!$F$9),2,IF(AND(F53<Parameters!$F$9,F53>=Parameters!$G$9),3,IF(AND(F53<Parameters!$G$9,F53>=Parameters!$H$9),4,IF(F53<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G53=\"\"),\"\",IF(G53>Parameters!$E$9,1,IF(AND(G53<Parameters!$E$9,G53>=Parameters!$F$9),2,IF(AND(G53<Parameters!$F$9,G53>=Parameters!$G$9),3,IF(AND(G53<Parameters!$G$9,G53>=Parameters!$H$9),4,IF(G53<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H53=\"\"),\"\",IF(H53>Parameters!$E$9,1,IF(AND(H53<Parameters!$E$9,H53>=Parameters!$F$9),2,IF(AND(H53<Parameters!$F$9,H53>=Parameters!$G$9),3,IF(AND(H53<Parameters!$G$9,H53>=Parameters!$H$9),4,IF(H53<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I53=\"\"),\"\",IF(I53>Parameters!$E$9,1,IF(AND(I53<Parameters!$E$9,I53>=Parameters!$F$9),2,IF(AND(I53<Parameters!$F$9,I53>=Parameters!$G$9),3,IF(AND(I53<Parameters!$G$9,I53>=Parameters!$H$9),4,IF(I53<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J53=\"\"),\"\",IF(J53>Parameters!$E$9,1,IF(AND(J53<Parameters!$E$9,J53>=Parameters!$F$9),2,IF(AND(J53<Parameters!$F$9,J53>=Parameters!$G$9),3,IF(AND(J53<Parameters!$G$9,J53>=Parameters!$H$9),4,IF(J53<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K53=\"\"),\"\",IF(K53>Parameters!$E$9,1,IF(AND(K53<Parameters!$E$9,K53>=Parameters!$F$9),2,IF(AND(K53<Parameters!$F$9,K53>=Parameters!$G$9),3,IF(AND(K53<Parameters!$G$9,K53>=Parameters!$H$9),4,IF(K53<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L53=\"\"),\"\",IF(L53>Parameters!$E$9,1,IF(AND(L53<Parameters!$E$9,L53>=Parameters!$F$9),2,IF(AND(L53<Parameters!$F$9,L53>=Parameters!$G$9),3,IF(AND(L53<Parameters!$G$9,L53>=Parameters!$H$9),4,IF(L53<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M53=\"\"),\"\",IF(M53>Parameters!$E$9,1,IF(AND(M53<Parameters!$E$9,M53>=Parameters!$F$9),2,IF(AND(M53<Parameters!$F$9,M53>=Parameters!$G$9),3,IF(AND(M53<Parameters!$G$9,M53>=Parameters!$H$9),4,IF(M53<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N53=\"\"),\"\",IF(N53>Parameters!$E$9,1,IF(AND(N53<Parameters!$E$9,N53>=Parameters!$F$9),2,IF(AND(N53<Parameters!$F$9,N53>=Parameters!$G$9),3,IF(AND(N53<Parameters!$G$9,N53>=Parameters!$H$9),4,IF(N53<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O53=\"\"),\"\",IF(O53>Parameters!$E$9,1,IF(AND(O53<Parameters!$E$9,O53>=Parameters!$F$9),2,IF(AND(O53<Parameters!$F$9,O53>=Parameters!$G$9),3,IF(AND(O53<Parameters!$G$9,O53>=Parameters!$H$9),4,IF(O53<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P53=\"\"),\"\",IF(P53>Parameters!$E$9,1,IF(AND(P53<Parameters!$E$9,P53>=Parameters!$F$9),2,IF(AND(P53<Parameters!$F$9,P53>=Parameters!$G$9),3,IF(AND(P53<Parameters!$G$9,P53>=Parameters!$H$9),4,IF(P53<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q53=\"\"),\"\",IF(Q53>Parameters!$E$9,1,IF(AND(Q53<Parameters!$E$9,Q53>=Parameters!$F$9),2,IF(AND(Q53<Parameters!$F$9,Q53>=Parameters!$G$9),3,IF(AND(Q53<Parameters!$G$9,Q53>=Parameters!$H$9),4,IF(Q53<Parameters!$H$9,5,\"\"))))))","v":""}]
[{"$f":"Data!$BZ$5","v":"Quick Ratio"},{"$f":"Companies!B14","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B54,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B54,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A54,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B54,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B54,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A54,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B54,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B54,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A54,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B54,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B54,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A54,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B54,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B54,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A54,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B54,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B54,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A54,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B54,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B54,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A54,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B54,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B54,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A54,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B54,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B54,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A54,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B54,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B54,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A54,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B54,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B54,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A54,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B54,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B54,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A54,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B54,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B54,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A54,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B54,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B54,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A54,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B54,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B54,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A54,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C54=\"\"),\"\",IF(C54>Parameters!$E$9,1,IF(AND(C54<Parameters!$E$9,C54>=Parameters!$F$9),2,IF(AND(C54<Parameters!$F$9,C54>=Parameters!$G$9),3,IF(AND(C54<Parameters!$G$9,C54>=Parameters!$H$9),4,IF(C54<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D54=\"\"),\"\",IF(D54>Parameters!$E$9,1,IF(AND(D54<Parameters!$E$9,D54>=Parameters!$F$9),2,IF(AND(D54<Parameters!$F$9,D54>=Parameters!$G$9),3,IF(AND(D54<Parameters!$G$9,D54>=Parameters!$H$9),4,IF(D54<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E54=\"\"),\"\",IF(E54>Parameters!$E$9,1,IF(AND(E54<Parameters!$E$9,E54>=Parameters!$F$9),2,IF(AND(E54<Parameters!$F$9,E54>=Parameters!$G$9),3,IF(AND(E54<Parameters!$G$9,E54>=Parameters!$H$9),4,IF(E54<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F54=\"\"),\"\",IF(F54>Parameters!$E$9,1,IF(AND(F54<Parameters!$E$9,F54>=Parameters!$F$9),2,IF(AND(F54<Parameters!$F$9,F54>=Parameters!$G$9),3,IF(AND(F54<Parameters!$G$9,F54>=Parameters!$H$9),4,IF(F54<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G54=\"\"),\"\",IF(G54>Parameters!$E$9,1,IF(AND(G54<Parameters!$E$9,G54>=Parameters!$F$9),2,IF(AND(G54<Parameters!$F$9,G54>=Parameters!$G$9),3,IF(AND(G54<Parameters!$G$9,G54>=Parameters!$H$9),4,IF(G54<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H54=\"\"),\"\",IF(H54>Parameters!$E$9,1,IF(AND(H54<Parameters!$E$9,H54>=Parameters!$F$9),2,IF(AND(H54<Parameters!$F$9,H54>=Parameters!$G$9),3,IF(AND(H54<Parameters!$G$9,H54>=Parameters!$H$9),4,IF(H54<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I54=\"\"),\"\",IF(I54>Parameters!$E$9,1,IF(AND(I54<Parameters!$E$9,I54>=Parameters!$F$9),2,IF(AND(I54<Parameters!$F$9,I54>=Parameters!$G$9),3,IF(AND(I54<Parameters!$G$9,I54>=Parameters!$H$9),4,IF(I54<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J54=\"\"),\"\",IF(J54>Parameters!$E$9,1,IF(AND(J54<Parameters!$E$9,J54>=Parameters!$F$9),2,IF(AND(J54<Parameters!$F$9,J54>=Parameters!$G$9),3,IF(AND(J54<Parameters!$G$9,J54>=Parameters!$H$9),4,IF(J54<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K54=\"\"),\"\",IF(K54>Parameters!$E$9,1,IF(AND(K54<Parameters!$E$9,K54>=Parameters!$F$9),2,IF(AND(K54<Parameters!$F$9,K54>=Parameters!$G$9),3,IF(AND(K54<Parameters!$G$9,K54>=Parameters!$H$9),4,IF(K54<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L54=\"\"),\"\",IF(L54>Parameters!$E$9,1,IF(AND(L54<Parameters!$E$9,L54>=Parameters!$F$9),2,IF(AND(L54<Parameters!$F$9,L54>=Parameters!$G$9),3,IF(AND(L54<Parameters!$G$9,L54>=Parameters!$H$9),4,IF(L54<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M54=\"\"),\"\",IF(M54>Parameters!$E$9,1,IF(AND(M54<Parameters!$E$9,M54>=Parameters!$F$9),2,IF(AND(M54<Parameters!$F$9,M54>=Parameters!$G$9),3,IF(AND(M54<Parameters!$G$9,M54>=Parameters!$H$9),4,IF(M54<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N54=\"\"),\"\",IF(N54>Parameters!$E$9,1,IF(AND(N54<Parameters!$E$9,N54>=Parameters!$F$9),2,IF(AND(N54<Parameters!$F$9,N54>=Parameters!$G$9),3,IF(AND(N54<Parameters!$G$9,N54>=Parameters!$H$9),4,IF(N54<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O54=\"\"),\"\",IF(O54>Parameters!$E$9,1,IF(AND(O54<Parameters!$E$9,O54>=Parameters!$F$9),2,IF(AND(O54<Parameters!$F$9,O54>=Parameters!$G$9),3,IF(AND(O54<Parameters!$G$9,O54>=Parameters!$H$9),4,IF(O54<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P54=\"\"),\"\",IF(P54>Parameters!$E$9,1,IF(AND(P54<Parameters!$E$9,P54>=Parameters!$F$9),2,IF(AND(P54<Parameters!$F$9,P54>=Parameters!$G$9),3,IF(AND(P54<Parameters!$G$9,P54>=Parameters!$H$9),4,IF(P54<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q54=\"\"),\"\",IF(Q54>Parameters!$E$9,1,IF(AND(Q54<Parameters!$E$9,Q54>=Parameters!$F$9),2,IF(AND(Q54<Parameters!$F$9,Q54>=Parameters!$G$9),3,IF(AND(Q54<Parameters!$G$9,Q54>=Parameters!$H$9),4,IF(Q54<Parameters!$H$9,5,\"\"))))))","v":""}]
[{"$f":"Data!$BZ$5","v":"Quick Ratio"},{"$f":"Companies!B15","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B55,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B55,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A55,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B55,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B55,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A55,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B55,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B55,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A55,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B55,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B55,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A55,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B55,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B55,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A55,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B55,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B55,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A55,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B55,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B55,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A55,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B55,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B55,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A55,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B55,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B55,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A55,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B55,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B55,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A55,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B55,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B55,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A55,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B55,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B55,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A55,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B55,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B55,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A55,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B55,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B55,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A55,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B55,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B55,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A55,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C55=\"\"),\"\",IF(C55>Parameters!$E$9,1,IF(AND(C55<Parameters!$E$9,C55>=Parameters!$F$9),2,IF(AND(C55<Parameters!$F$9,C55>=Parameters!$G$9),3,IF(AND(C55<Parameters!$G$9,C55>=Parameters!$H$9),4,IF(C55<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D55=\"\"),\"\",IF(D55>Parameters!$E$9,1,IF(AND(D55<Parameters!$E$9,D55>=Parameters!$F$9),2,IF(AND(D55<Parameters!$F$9,D55>=Parameters!$G$9),3,IF(AND(D55<Parameters!$G$9,D55>=Parameters!$H$9),4,IF(D55<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E55=\"\"),\"\",IF(E55>Parameters!$E$9,1,IF(AND(E55<Parameters!$E$9,E55>=Parameters!$F$9),2,IF(AND(E55<Parameters!$F$9,E55>=Parameters!$G$9),3,IF(AND(E55<Parameters!$G$9,E55>=Parameters!$H$9),4,IF(E55<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F55=\"\"),\"\",IF(F55>Parameters!$E$9,1,IF(AND(F55<Parameters!$E$9,F55>=Parameters!$F$9),2,IF(AND(F55<Parameters!$F$9,F55>=Parameters!$G$9),3,IF(AND(F55<Parameters!$G$9,F55>=Parameters!$H$9),4,IF(F55<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G55=\"\"),\"\",IF(G55>Parameters!$E$9,1,IF(AND(G55<Parameters!$E$9,G55>=Parameters!$F$9),2,IF(AND(G55<Parameters!$F$9,G55>=Parameters!$G$9),3,IF(AND(G55<Parameters!$G$9,G55>=Parameters!$H$9),4,IF(G55<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H55=\"\"),\"\",IF(H55>Parameters!$E$9,1,IF(AND(H55<Parameters!$E$9,H55>=Parameters!$F$9),2,IF(AND(H55<Parameters!$F$9,H55>=Parameters!$G$9),3,IF(AND(H55<Parameters!$G$9,H55>=Parameters!$H$9),4,IF(H55<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I55=\"\"),\"\",IF(I55>Parameters!$E$9,1,IF(AND(I55<Parameters!$E$9,I55>=Parameters!$F$9),2,IF(AND(I55<Parameters!$F$9,I55>=Parameters!$G$9),3,IF(AND(I55<Parameters!$G$9,I55>=Parameters!$H$9),4,IF(I55<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J55=\"\"),\"\",IF(J55>Parameters!$E$9,1,IF(AND(J55<Parameters!$E$9,J55>=Parameters!$F$9),2,IF(AND(J55<Parameters!$F$9,J55>=Parameters!$G$9),3,IF(AND(J55<Parameters!$G$9,J55>=Parameters!$H$9),4,IF(J55<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K55=\"\"),\"\",IF(K55>Parameters!$E$9,1,IF(AND(K55<Parameters!$E$9,K55>=Parameters!$F$9),2,IF(AND(K55<Parameters!$F$9,K55>=Parameters!$G$9),3,IF(AND(K55<Parameters!$G$9,K55>=Parameters!$H$9),4,IF(K55<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L55=\"\"),\"\",IF(L55>Parameters!$E$9,1,IF(AND(L55<Parameters!$E$9,L55>=Parameters!$F$9),2,IF(AND(L55<Parameters!$F$9,L55>=Parameters!$G$9),3,IF(AND(L55<Parameters!$G$9,L55>=Parameters!$H$9),4,IF(L55<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M55=\"\"),\"\",IF(M55>Parameters!$E$9,1,IF(AND(M55<Parameters!$E$9,M55>=Parameters!$F$9),2,IF(AND(M55<Parameters!$F$9,M55>=Parameters!$G$9),3,IF(AND(M55<Parameters!$G$9,M55>=Parameters!$H$9),4,IF(M55<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N55=\"\"),\"\",IF(N55>Parameters!$E$9,1,IF(AND(N55<Parameters!$E$9,N55>=Parameters!$F$9),2,IF(AND(N55<Parameters!$F$9,N55>=Parameters!$G$9),3,IF(AND(N55<Parameters!$G$9,N55>=Parameters!$H$9),4,IF(N55<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O55=\"\"),\"\",IF(O55>Parameters!$E$9,1,IF(AND(O55<Parameters!$E$9,O55>=Parameters!$F$9),2,IF(AND(O55<Parameters!$F$9,O55>=Parameters!$G$9),3,IF(AND(O55<Parameters!$G$9,O55>=Parameters!$H$9),4,IF(O55<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P55=\"\"),\"\",IF(P55>Parameters!$E$9,1,IF(AND(P55<Parameters!$E$9,P55>=Parameters!$F$9),2,IF(AND(P55<Parameters!$F$9,P55>=Parameters!$G$9),3,IF(AND(P55<Parameters!$G$9,P55>=Parameters!$H$9),4,IF(P55<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q55=\"\"),\"\",IF(Q55>Parameters!$E$9,1,IF(AND(Q55<Parameters!$E$9,Q55>=Parameters!$F$9),2,IF(AND(Q55<Parameters!$F$9,Q55>=Parameters!$G$9),3,IF(AND(Q55<Parameters!$G$9,Q55>=Parameters!$H$9),4,IF(Q55<Parameters!$H$9,5,\"\"))))))","v":""}]
[{"$f":"Data!$BZ$5","v":"Quick Ratio"},{"$f":"Companies!B16","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B56,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B56,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A56,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B56,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B56,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A56,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B56,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B56,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A56,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B56,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B56,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A56,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B56,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B56,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A56,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B56,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B56,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A56,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B56,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B56,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A56,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B56,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B56,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A56,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B56,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B56,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A56,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B56,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B56,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A56,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B56,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B56,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A56,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B56,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B56,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A56,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B56,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B56,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A56,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B56,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B56,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A56,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B56,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B56,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A56,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C56=\"\"),\"\",IF(C56>Parameters!$E$9,1,IF(AND(C56<Parameters!$E$9,C56>=Parameters!$F$9),2,IF(AND(C56<Parameters!$F$9,C56>=Parameters!$G$9),3,IF(AND(C56<Parameters!$G$9,C56>=Parameters!$H$9),4,IF(C56<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D56=\"\"),\"\",IF(D56>Parameters!$E$9,1,IF(AND(D56<Parameters!$E$9,D56>=Parameters!$F$9),2,IF(AND(D56<Parameters!$F$9,D56>=Parameters!$G$9),3,IF(AND(D56<Parameters!$G$9,D56>=Parameters!$H$9),4,IF(D56<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E56=\"\"),\"\",IF(E56>Parameters!$E$9,1,IF(AND(E56<Parameters!$E$9,E56>=Parameters!$F$9),2,IF(AND(E56<Parameters!$F$9,E56>=Parameters!$G$9),3,IF(AND(E56<Parameters!$G$9,E56>=Parameters!$H$9),4,IF(E56<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F56=\"\"),\"\",IF(F56>Parameters!$E$9,1,IF(AND(F56<Parameters!$E$9,F56>=Parameters!$F$9),2,IF(AND(F56<Parameters!$F$9,F56>=Parameters!$G$9),3,IF(AND(F56<Parameters!$G$9,F56>=Parameters!$H$9),4,IF(F56<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G56=\"\"),\"\",IF(G56>Parameters!$E$9,1,IF(AND(G56<Parameters!$E$9,G56>=Parameters!$F$9),2,IF(AND(G56<Parameters!$F$9,G56>=Parameters!$G$9),3,IF(AND(G56<Parameters!$G$9,G56>=Parameters!$H$9),4,IF(G56<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H56=\"\"),\"\",IF(H56>Parameters!$E$9,1,IF(AND(H56<Parameters!$E$9,H56>=Parameters!$F$9),2,IF(AND(H56<Parameters!$F$9,H56>=Parameters!$G$9),3,IF(AND(H56<Parameters!$G$9,H56>=Parameters!$H$9),4,IF(H56<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I56=\"\"),\"\",IF(I56>Parameters!$E$9,1,IF(AND(I56<Parameters!$E$9,I56>=Parameters!$F$9),2,IF(AND(I56<Parameters!$F$9,I56>=Parameters!$G$9),3,IF(AND(I56<Parameters!$G$9,I56>=Parameters!$H$9),4,IF(I56<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J56=\"\"),\"\",IF(J56>Parameters!$E$9,1,IF(AND(J56<Parameters!$E$9,J56>=Parameters!$F$9),2,IF(AND(J56<Parameters!$F$9,J56>=Parameters!$G$9),3,IF(AND(J56<Parameters!$G$9,J56>=Parameters!$H$9),4,IF(J56<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K56=\"\"),\"\",IF(K56>Parameters!$E$9,1,IF(AND(K56<Parameters!$E$9,K56>=Parameters!$F$9),2,IF(AND(K56<Parameters!$F$9,K56>=Parameters!$G$9),3,IF(AND(K56<Parameters!$G$9,K56>=Parameters!$H$9),4,IF(K56<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L56=\"\"),\"\",IF(L56>Parameters!$E$9,1,IF(AND(L56<Parameters!$E$9,L56>=Parameters!$F$9),2,IF(AND(L56<Parameters!$F$9,L56>=Parameters!$G$9),3,IF(AND(L56<Parameters!$G$9,L56>=Parameters!$H$9),4,IF(L56<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M56=\"\"),\"\",IF(M56>Parameters!$E$9,1,IF(AND(M56<Parameters!$E$9,M56>=Parameters!$F$9),2,IF(AND(M56<Parameters!$F$9,M56>=Parameters!$G$9),3,IF(AND(M56<Parameters!$G$9,M56>=Parameters!$H$9),4,IF(M56<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N56=\"\"),\"\",IF(N56>Parameters!$E$9,1,IF(AND(N56<Parameters!$E$9,N56>=Parameters!$F$9),2,IF(AND(N56<Parameters!$F$9,N56>=Parameters!$G$9),3,IF(AND(N56<Parameters!$G$9,N56>=Parameters!$H$9),4,IF(N56<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O56=\"\"),\"\",IF(O56>Parameters!$E$9,1,IF(AND(O56<Parameters!$E$9,O56>=Parameters!$F$9),2,IF(AND(O56<Parameters!$F$9,O56>=Parameters!$G$9),3,IF(AND(O56<Parameters!$G$9,O56>=Parameters!$H$9),4,IF(O56<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P56=\"\"),\"\",IF(P56>Parameters!$E$9,1,IF(AND(P56<Parameters!$E$9,P56>=Parameters!$F$9),2,IF(AND(P56<Parameters!$F$9,P56>=Parameters!$G$9),3,IF(AND(P56<Parameters!$G$9,P56>=Parameters!$H$9),4,IF(P56<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q56=\"\"),\"\",IF(Q56>Parameters!$E$9,1,IF(AND(Q56<Parameters!$E$9,Q56>=Parameters!$F$9),2,IF(AND(Q56<Parameters!$F$9,Q56>=Parameters!$G$9),3,IF(AND(Q56<Parameters!$G$9,Q56>=Parameters!$H$9),4,IF(Q56<Parameters!$H$9,5,\"\"))))))","v":""}]
[{"$f":"Data!$BZ$5","v":"Quick Ratio"},{"$f":"Companies!B17","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B57,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B57,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A57,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B57,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B57,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A57,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B57,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B57,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A57,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B57,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B57,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A57,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B57,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B57,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A57,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B57,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B57,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A57,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B57,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B57,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A57,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B57,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B57,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A57,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B57,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B57,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A57,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B57,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B57,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A57,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B57,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B57,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A57,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B57,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B57,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A57,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B57,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B57,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A57,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B57,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B57,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A57,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B57,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B57,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A57,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C57=\"\"),\"\",IF(C57>Parameters!$E$9,1,IF(AND(C57<Parameters!$E$9,C57>=Parameters!$F$9),2,IF(AND(C57<Parameters!$F$9,C57>=Parameters!$G$9),3,IF(AND(C57<Parameters!$G$9,C57>=Parameters!$H$9),4,IF(C57<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D57=\"\"),\"\",IF(D57>Parameters!$E$9,1,IF(AND(D57<Parameters!$E$9,D57>=Parameters!$F$9),2,IF(AND(D57<Parameters!$F$9,D57>=Parameters!$G$9),3,IF(AND(D57<Parameters!$G$9,D57>=Parameters!$H$9),4,IF(D57<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E57=\"\"),\"\",IF(E57>Parameters!$E$9,1,IF(AND(E57<Parameters!$E$9,E57>=Parameters!$F$9),2,IF(AND(E57<Parameters!$F$9,E57>=Parameters!$G$9),3,IF(AND(E57<Parameters!$G$9,E57>=Parameters!$H$9),4,IF(E57<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F57=\"\"),\"\",IF(F57>Parameters!$E$9,1,IF(AND(F57<Parameters!$E$9,F57>=Parameters!$F$9),2,IF(AND(F57<Parameters!$F$9,F57>=Parameters!$G$9),3,IF(AND(F57<Parameters!$G$9,F57>=Parameters!$H$9),4,IF(F57<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G57=\"\"),\"\",IF(G57>Parameters!$E$9,1,IF(AND(G57<Parameters!$E$9,G57>=Parameters!$F$9),2,IF(AND(G57<Parameters!$F$9,G57>=Parameters!$G$9),3,IF(AND(G57<Parameters!$G$9,G57>=Parameters!$H$9),4,IF(G57<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H57=\"\"),\"\",IF(H57>Parameters!$E$9,1,IF(AND(H57<Parameters!$E$9,H57>=Parameters!$F$9),2,IF(AND(H57<Parameters!$F$9,H57>=Parameters!$G$9),3,IF(AND(H57<Parameters!$G$9,H57>=Parameters!$H$9),4,IF(H57<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I57=\"\"),\"\",IF(I57>Parameters!$E$9,1,IF(AND(I57<Parameters!$E$9,I57>=Parameters!$F$9),2,IF(AND(I57<Parameters!$F$9,I57>=Parameters!$G$9),3,IF(AND(I57<Parameters!$G$9,I57>=Parameters!$H$9),4,IF(I57<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J57=\"\"),\"\",IF(J57>Parameters!$E$9,1,IF(AND(J57<Parameters!$E$9,J57>=Parameters!$F$9),2,IF(AND(J57<Parameters!$F$9,J57>=Parameters!$G$9),3,IF(AND(J57<Parameters!$G$9,J57>=Parameters!$H$9),4,IF(J57<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K57=\"\"),\"\",IF(K57>Parameters!$E$9,1,IF(AND(K57<Parameters!$E$9,K57>=Parameters!$F$9),2,IF(AND(K57<Parameters!$F$9,K57>=Parameters!$G$9),3,IF(AND(K57<Parameters!$G$9,K57>=Parameters!$H$9),4,IF(K57<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L57=\"\"),\"\",IF(L57>Parameters!$E$9,1,IF(AND(L57<Parameters!$E$9,L57>=Parameters!$F$9),2,IF(AND(L57<Parameters!$F$9,L57>=Parameters!$G$9),3,IF(AND(L57<Parameters!$G$9,L57>=Parameters!$H$9),4,IF(L57<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M57=\"\"),\"\",IF(M57>Parameters!$E$9,1,IF(AND(M57<Parameters!$E$9,M57>=Parameters!$F$9),2,IF(AND(M57<Parameters!$F$9,M57>=Parameters!$G$9),3,IF(AND(M57<Parameters!$G$9,M57>=Parameters!$H$9),4,IF(M57<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N57=\"\"),\"\",IF(N57>Parameters!$E$9,1,IF(AND(N57<Parameters!$E$9,N57>=Parameters!$F$9),2,IF(AND(N57<Parameters!$F$9,N57>=Parameters!$G$9),3,IF(AND(N57<Parameters!$G$9,N57>=Parameters!$H$9),4,IF(N57<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O57=\"\"),\"\",IF(O57>Parameters!$E$9,1,IF(AND(O57<Parameters!$E$9,O57>=Parameters!$F$9),2,IF(AND(O57<Parameters!$F$9,O57>=Parameters!$G$9),3,IF(AND(O57<Parameters!$G$9,O57>=Parameters!$H$9),4,IF(O57<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P57=\"\"),\"\",IF(P57>Parameters!$E$9,1,IF(AND(P57<Parameters!$E$9,P57>=Parameters!$F$9),2,IF(AND(P57<Parameters!$F$9,P57>=Parameters!$G$9),3,IF(AND(P57<Parameters!$G$9,P57>=Parameters!$H$9),4,IF(P57<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q57=\"\"),\"\",IF(Q57>Parameters!$E$9,1,IF(AND(Q57<Parameters!$E$9,Q57>=Parameters!$F$9),2,IF(AND(Q57<Parameters!$F$9,Q57>=Parameters!$G$9),3,IF(AND(Q57<Parameters!$G$9,Q57>=Parameters!$H$9),4,IF(Q57<Parameters!$H$9,5,\"\"))))))","v":""}]
[{"$f":"Data!$BZ$5","v":"Quick Ratio"},{"$f":"Companies!B18","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B58,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B58,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A58,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B58,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B58,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A58,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B58,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B58,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A58,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B58,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B58,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A58,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B58,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B58,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A58,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B58,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B58,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A58,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B58,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B58,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A58,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B58,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B58,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A58,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B58,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B58,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A58,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B58,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B58,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A58,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B58,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B58,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A58,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B58,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B58,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A58,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B58,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B58,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A58,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B58,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B58,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A58,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B58,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B58,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A58,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C58=\"\"),\"\",IF(C58>Parameters!$E$9,1,IF(AND(C58<Parameters!$E$9,C58>=Parameters!$F$9),2,IF(AND(C58<Parameters!$F$9,C58>=Parameters!$G$9),3,IF(AND(C58<Parameters!$G$9,C58>=Parameters!$H$9),4,IF(C58<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D58=\"\"),\"\",IF(D58>Parameters!$E$9,1,IF(AND(D58<Parameters!$E$9,D58>=Parameters!$F$9),2,IF(AND(D58<Parameters!$F$9,D58>=Parameters!$G$9),3,IF(AND(D58<Parameters!$G$9,D58>=Parameters!$H$9),4,IF(D58<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E58=\"\"),\"\",IF(E58>Parameters!$E$9,1,IF(AND(E58<Parameters!$E$9,E58>=Parameters!$F$9),2,IF(AND(E58<Parameters!$F$9,E58>=Parameters!$G$9),3,IF(AND(E58<Parameters!$G$9,E58>=Parameters!$H$9),4,IF(E58<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F58=\"\"),\"\",IF(F58>Parameters!$E$9,1,IF(AND(F58<Parameters!$E$9,F58>=Parameters!$F$9),2,IF(AND(F58<Parameters!$F$9,F58>=Parameters!$G$9),3,IF(AND(F58<Parameters!$G$9,F58>=Parameters!$H$9),4,IF(F58<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G58=\"\"),\"\",IF(G58>Parameters!$E$9,1,IF(AND(G58<Parameters!$E$9,G58>=Parameters!$F$9),2,IF(AND(G58<Parameters!$F$9,G58>=Parameters!$G$9),3,IF(AND(G58<Parameters!$G$9,G58>=Parameters!$H$9),4,IF(G58<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H58=\"\"),\"\",IF(H58>Parameters!$E$9,1,IF(AND(H58<Parameters!$E$9,H58>=Parameters!$F$9),2,IF(AND(H58<Parameters!$F$9,H58>=Parameters!$G$9),3,IF(AND(H58<Parameters!$G$9,H58>=Parameters!$H$9),4,IF(H58<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I58=\"\"),\"\",IF(I58>Parameters!$E$9,1,IF(AND(I58<Parameters!$E$9,I58>=Parameters!$F$9),2,IF(AND(I58<Parameters!$F$9,I58>=Parameters!$G$9),3,IF(AND(I58<Parameters!$G$9,I58>=Parameters!$H$9),4,IF(I58<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J58=\"\"),\"\",IF(J58>Parameters!$E$9,1,IF(AND(J58<Parameters!$E$9,J58>=Parameters!$F$9),2,IF(AND(J58<Parameters!$F$9,J58>=Parameters!$G$9),3,IF(AND(J58<Parameters!$G$9,J58>=Parameters!$H$9),4,IF(J58<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K58=\"\"),\"\",IF(K58>Parameters!$E$9,1,IF(AND(K58<Parameters!$E$9,K58>=Parameters!$F$9),2,IF(AND(K58<Parameters!$F$9,K58>=Parameters!$G$9),3,IF(AND(K58<Parameters!$G$9,K58>=Parameters!$H$9),4,IF(K58<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L58=\"\"),\"\",IF(L58>Parameters!$E$9,1,IF(AND(L58<Parameters!$E$9,L58>=Parameters!$F$9),2,IF(AND(L58<Parameters!$F$9,L58>=Parameters!$G$9),3,IF(AND(L58<Parameters!$G$9,L58>=Parameters!$H$9),4,IF(L58<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M58=\"\"),\"\",IF(M58>Parameters!$E$9,1,IF(AND(M58<Parameters!$E$9,M58>=Parameters!$F$9),2,IF(AND(M58<Parameters!$F$9,M58>=Parameters!$G$9),3,IF(AND(M58<Parameters!$G$9,M58>=Parameters!$H$9),4,IF(M58<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N58=\"\"),\"\",IF(N58>Parameters!$E$9,1,IF(AND(N58<Parameters!$E$9,N58>=Parameters!$F$9),2,IF(AND(N58<Parameters!$F$9,N58>=Parameters!$G$9),3,IF(AND(N58<Parameters!$G$9,N58>=Parameters!$H$9),4,IF(N58<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O58=\"\"),\"\",IF(O58>Parameters!$E$9,1,IF(AND(O58<Parameters!$E$9,O58>=Parameters!$F$9),2,IF(AND(O58<Parameters!$F$9,O58>=Parameters!$G$9),3,IF(AND(O58<Parameters!$G$9,O58>=Parameters!$H$9),4,IF(O58<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P58=\"\"),\"\",IF(P58>Parameters!$E$9,1,IF(AND(P58<Parameters!$E$9,P58>=Parameters!$F$9),2,IF(AND(P58<Parameters!$F$9,P58>=Parameters!$G$9),3,IF(AND(P58<Parameters!$G$9,P58>=Parameters!$H$9),4,IF(P58<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q58=\"\"),\"\",IF(Q58>Parameters!$E$9,1,IF(AND(Q58<Parameters!$E$9,Q58>=Parameters!$F$9),2,IF(AND(Q58<Parameters!$F$9,Q58>=Parameters!$G$9),3,IF(AND(Q58<Parameters!$G$9,Q58>=Parameters!$H$9),4,IF(Q58<Parameters!$H$9,5,\"\"))))))","v":""}]
[{"$f":"Data!$BZ$5","v":"Quick Ratio"},{"$f":"Companies!B19","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B59,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B59,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A59,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B59,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B59,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A59,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B59,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B59,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A59,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B59,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B59,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A59,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B59,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B59,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A59,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B59,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B59,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A59,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B59,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B59,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A59,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B59,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B59,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A59,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B59,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B59,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A59,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B59,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B59,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A59,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B59,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B59,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A59,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B59,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B59,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A59,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B59,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B59,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A59,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B59,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B59,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A59,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B59,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B59,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A59,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C59=\"\"),\"\",IF(C59>Parameters!$E$9,1,IF(AND(C59<Parameters!$E$9,C59>=Parameters!$F$9),2,IF(AND(C59<Parameters!$F$9,C59>=Parameters!$G$9),3,IF(AND(C59<Parameters!$G$9,C59>=Parameters!$H$9),4,IF(C59<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D59=\"\"),\"\",IF(D59>Parameters!$E$9,1,IF(AND(D59<Parameters!$E$9,D59>=Parameters!$F$9),2,IF(AND(D59<Parameters!$F$9,D59>=Parameters!$G$9),3,IF(AND(D59<Parameters!$G$9,D59>=Parameters!$H$9),4,IF(D59<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E59=\"\"),\"\",IF(E59>Parameters!$E$9,1,IF(AND(E59<Parameters!$E$9,E59>=Parameters!$F$9),2,IF(AND(E59<Parameters!$F$9,E59>=Parameters!$G$9),3,IF(AND(E59<Parameters!$G$9,E59>=Parameters!$H$9),4,IF(E59<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F59=\"\"),\"\",IF(F59>Parameters!$E$9,1,IF(AND(F59<Parameters!$E$9,F59>=Parameters!$F$9),2,IF(AND(F59<Parameters!$F$9,F59>=Parameters!$G$9),3,IF(AND(F59<Parameters!$G$9,F59>=Parameters!$H$9),4,IF(F59<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G59=\"\"),\"\",IF(G59>Parameters!$E$9,1,IF(AND(G59<Parameters!$E$9,G59>=Parameters!$F$9),2,IF(AND(G59<Parameters!$F$9,G59>=Parameters!$G$9),3,IF(AND(G59<Parameters!$G$9,G59>=Parameters!$H$9),4,IF(G59<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H59=\"\"),\"\",IF(H59>Parameters!$E$9,1,IF(AND(H59<Parameters!$E$9,H59>=Parameters!$F$9),2,IF(AND(H59<Parameters!$F$9,H59>=Parameters!$G$9),3,IF(AND(H59<Parameters!$G$9,H59>=Parameters!$H$9),4,IF(H59<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I59=\"\"),\"\",IF(I59>Parameters!$E$9,1,IF(AND(I59<Parameters!$E$9,I59>=Parameters!$F$9),2,IF(AND(I59<Parameters!$F$9,I59>=Parameters!$G$9),3,IF(AND(I59<Parameters!$G$9,I59>=Parameters!$H$9),4,IF(I59<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J59=\"\"),\"\",IF(J59>Parameters!$E$9,1,IF(AND(J59<Parameters!$E$9,J59>=Parameters!$F$9),2,IF(AND(J59<Parameters!$F$9,J59>=Parameters!$G$9),3,IF(AND(J59<Parameters!$G$9,J59>=Parameters!$H$9),4,IF(J59<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K59=\"\"),\"\",IF(K59>Parameters!$E$9,1,IF(AND(K59<Parameters!$E$9,K59>=Parameters!$F$9),2,IF(AND(K59<Parameters!$F$9,K59>=Parameters!$G$9),3,IF(AND(K59<Parameters!$G$9,K59>=Parameters!$H$9),4,IF(K59<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L59=\"\"),\"\",IF(L59>Parameters!$E$9,1,IF(AND(L59<Parameters!$E$9,L59>=Parameters!$F$9),2,IF(AND(L59<Parameters!$F$9,L59>=Parameters!$G$9),3,IF(AND(L59<Parameters!$G$9,L59>=Parameters!$H$9),4,IF(L59<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M59=\"\"),\"\",IF(M59>Parameters!$E$9,1,IF(AND(M59<Parameters!$E$9,M59>=Parameters!$F$9),2,IF(AND(M59<Parameters!$F$9,M59>=Parameters!$G$9),3,IF(AND(M59<Parameters!$G$9,M59>=Parameters!$H$9),4,IF(M59<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N59=\"\"),\"\",IF(N59>Parameters!$E$9,1,IF(AND(N59<Parameters!$E$9,N59>=Parameters!$F$9),2,IF(AND(N59<Parameters!$F$9,N59>=Parameters!$G$9),3,IF(AND(N59<Parameters!$G$9,N59>=Parameters!$H$9),4,IF(N59<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O59=\"\"),\"\",IF(O59>Parameters!$E$9,1,IF(AND(O59<Parameters!$E$9,O59>=Parameters!$F$9),2,IF(AND(O59<Parameters!$F$9,O59>=Parameters!$G$9),3,IF(AND(O59<Parameters!$G$9,O59>=Parameters!$H$9),4,IF(O59<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P59=\"\"),\"\",IF(P59>Parameters!$E$9,1,IF(AND(P59<Parameters!$E$9,P59>=Parameters!$F$9),2,IF(AND(P59<Parameters!$F$9,P59>=Parameters!$G$9),3,IF(AND(P59<Parameters!$G$9,P59>=Parameters!$H$9),4,IF(P59<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q59=\"\"),\"\",IF(Q59>Parameters!$E$9,1,IF(AND(Q59<Parameters!$E$9,Q59>=Parameters!$F$9),2,IF(AND(Q59<Parameters!$F$9,Q59>=Parameters!$G$9),3,IF(AND(Q59<Parameters!$G$9,Q59>=Parameters!$H$9),4,IF(Q59<Parameters!$H$9,5,\"\"))))))","v":""}]
[{"$f":"Data!$BZ$5","v":"Quick Ratio"},{"$f":"Companies!B20","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B60,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B60,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A60,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B60,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B60,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A60,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B60,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B60,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A60,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B60,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B60,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A60,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B60,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B60,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A60,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B60,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B60,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A60,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B60,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B60,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A60,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B60,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B60,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A60,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B60,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B60,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A60,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B60,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B60,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A60,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B60,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B60,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A60,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B60,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B60,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A60,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B60,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B60,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A60,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B60,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B60,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A60,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B60,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B60,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A60,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C60=\"\"),\"\",IF(C60>Parameters!$E$9,1,IF(AND(C60<Parameters!$E$9,C60>=Parameters!$F$9),2,IF(AND(C60<Parameters!$F$9,C60>=Parameters!$G$9),3,IF(AND(C60<Parameters!$G$9,C60>=Parameters!$H$9),4,IF(C60<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D60=\"\"),\"\",IF(D60>Parameters!$E$9,1,IF(AND(D60<Parameters!$E$9,D60>=Parameters!$F$9),2,IF(AND(D60<Parameters!$F$9,D60>=Parameters!$G$9),3,IF(AND(D60<Parameters!$G$9,D60>=Parameters!$H$9),4,IF(D60<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E60=\"\"),\"\",IF(E60>Parameters!$E$9,1,IF(AND(E60<Parameters!$E$9,E60>=Parameters!$F$9),2,IF(AND(E60<Parameters!$F$9,E60>=Parameters!$G$9),3,IF(AND(E60<Parameters!$G$9,E60>=Parameters!$H$9),4,IF(E60<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F60=\"\"),\"\",IF(F60>Parameters!$E$9,1,IF(AND(F60<Parameters!$E$9,F60>=Parameters!$F$9),2,IF(AND(F60<Parameters!$F$9,F60>=Parameters!$G$9),3,IF(AND(F60<Parameters!$G$9,F60>=Parameters!$H$9),4,IF(F60<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G60=\"\"),\"\",IF(G60>Parameters!$E$9,1,IF(AND(G60<Parameters!$E$9,G60>=Parameters!$F$9),2,IF(AND(G60<Parameters!$F$9,G60>=Parameters!$G$9),3,IF(AND(G60<Parameters!$G$9,G60>=Parameters!$H$9),4,IF(G60<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H60=\"\"),\"\",IF(H60>Parameters!$E$9,1,IF(AND(H60<Parameters!$E$9,H60>=Parameters!$F$9),2,IF(AND(H60<Parameters!$F$9,H60>=Parameters!$G$9),3,IF(AND(H60<Parameters!$G$9,H60>=Parameters!$H$9),4,IF(H60<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I60=\"\"),\"\",IF(I60>Parameters!$E$9,1,IF(AND(I60<Parameters!$E$9,I60>=Parameters!$F$9),2,IF(AND(I60<Parameters!$F$9,I60>=Parameters!$G$9),3,IF(AND(I60<Parameters!$G$9,I60>=Parameters!$H$9),4,IF(I60<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J60=\"\"),\"\",IF(J60>Parameters!$E$9,1,IF(AND(J60<Parameters!$E$9,J60>=Parameters!$F$9),2,IF(AND(J60<Parameters!$F$9,J60>=Parameters!$G$9),3,IF(AND(J60<Parameters!$G$9,J60>=Parameters!$H$9),4,IF(J60<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K60=\"\"),\"\",IF(K60>Parameters!$E$9,1,IF(AND(K60<Parameters!$E$9,K60>=Parameters!$F$9),2,IF(AND(K60<Parameters!$F$9,K60>=Parameters!$G$9),3,IF(AND(K60<Parameters!$G$9,K60>=Parameters!$H$9),4,IF(K60<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L60=\"\"),\"\",IF(L60>Parameters!$E$9,1,IF(AND(L60<Parameters!$E$9,L60>=Parameters!$F$9),2,IF(AND(L60<Parameters!$F$9,L60>=Parameters!$G$9),3,IF(AND(L60<Parameters!$G$9,L60>=Parameters!$H$9),4,IF(L60<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M60=\"\"),\"\",IF(M60>Parameters!$E$9,1,IF(AND(M60<Parameters!$E$9,M60>=Parameters!$F$9),2,IF(AND(M60<Parameters!$F$9,M60>=Parameters!$G$9),3,IF(AND(M60<Parameters!$G$9,M60>=Parameters!$H$9),4,IF(M60<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N60=\"\"),\"\",IF(N60>Parameters!$E$9,1,IF(AND(N60<Parameters!$E$9,N60>=Parameters!$F$9),2,IF(AND(N60<Parameters!$F$9,N60>=Parameters!$G$9),3,IF(AND(N60<Parameters!$G$9,N60>=Parameters!$H$9),4,IF(N60<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O60=\"\"),\"\",IF(O60>Parameters!$E$9,1,IF(AND(O60<Parameters!$E$9,O60>=Parameters!$F$9),2,IF(AND(O60<Parameters!$F$9,O60>=Parameters!$G$9),3,IF(AND(O60<Parameters!$G$9,O60>=Parameters!$H$9),4,IF(O60<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P60=\"\"),\"\",IF(P60>Parameters!$E$9,1,IF(AND(P60<Parameters!$E$9,P60>=Parameters!$F$9),2,IF(AND(P60<Parameters!$F$9,P60>=Parameters!$G$9),3,IF(AND(P60<Parameters!$G$9,P60>=Parameters!$H$9),4,IF(P60<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q60=\"\"),\"\",IF(Q60>Parameters!$E$9,1,IF(AND(Q60<Parameters!$E$9,Q60>=Parameters!$F$9),2,IF(AND(Q60<Parameters!$F$9,Q60>=Parameters!$G$9),3,IF(AND(Q60<Parameters!$G$9,Q60>=Parameters!$H$9),4,IF(Q60<Parameters!$H$9,5,\"\"))))))","v":""}]
[{"$f":"Data!$BZ$5","v":"Quick Ratio"},{"$f":"Companies!B21","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B61,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B61,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A61,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B61,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B61,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A61,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B61,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B61,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A61,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B61,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B61,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A61,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B61,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B61,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A61,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B61,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B61,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A61,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B61,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B61,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A61,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B61,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B61,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A61,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B61,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B61,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A61,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B61,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B61,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A61,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B61,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B61,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A61,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B61,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B61,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A61,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B61,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B61,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A61,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B61,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B61,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A61,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B61,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B61,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A61,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C61=\"\"),\"\",IF(C61>Parameters!$E$9,1,IF(AND(C61<Parameters!$E$9,C61>=Parameters!$F$9),2,IF(AND(C61<Parameters!$F$9,C61>=Parameters!$G$9),3,IF(AND(C61<Parameters!$G$9,C61>=Parameters!$H$9),4,IF(C61<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D61=\"\"),\"\",IF(D61>Parameters!$E$9,1,IF(AND(D61<Parameters!$E$9,D61>=Parameters!$F$9),2,IF(AND(D61<Parameters!$F$9,D61>=Parameters!$G$9),3,IF(AND(D61<Parameters!$G$9,D61>=Parameters!$H$9),4,IF(D61<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E61=\"\"),\"\",IF(E61>Parameters!$E$9,1,IF(AND(E61<Parameters!$E$9,E61>=Parameters!$F$9),2,IF(AND(E61<Parameters!$F$9,E61>=Parameters!$G$9),3,IF(AND(E61<Parameters!$G$9,E61>=Parameters!$H$9),4,IF(E61<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F61=\"\"),\"\",IF(F61>Parameters!$E$9,1,IF(AND(F61<Parameters!$E$9,F61>=Parameters!$F$9),2,IF(AND(F61<Parameters!$F$9,F61>=Parameters!$G$9),3,IF(AND(F61<Parameters!$G$9,F61>=Parameters!$H$9),4,IF(F61<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G61=\"\"),\"\",IF(G61>Parameters!$E$9,1,IF(AND(G61<Parameters!$E$9,G61>=Parameters!$F$9),2,IF(AND(G61<Parameters!$F$9,G61>=Parameters!$G$9),3,IF(AND(G61<Parameters!$G$9,G61>=Parameters!$H$9),4,IF(G61<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H61=\"\"),\"\",IF(H61>Parameters!$E$9,1,IF(AND(H61<Parameters!$E$9,H61>=Parameters!$F$9),2,IF(AND(H61<Parameters!$F$9,H61>=Parameters!$G$9),3,IF(AND(H61<Parameters!$G$9,H61>=Parameters!$H$9),4,IF(H61<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I61=\"\"),\"\",IF(I61>Parameters!$E$9,1,IF(AND(I61<Parameters!$E$9,I61>=Parameters!$F$9),2,IF(AND(I61<Parameters!$F$9,I61>=Parameters!$G$9),3,IF(AND(I61<Parameters!$G$9,I61>=Parameters!$H$9),4,IF(I61<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J61=\"\"),\"\",IF(J61>Parameters!$E$9,1,IF(AND(J61<Parameters!$E$9,J61>=Parameters!$F$9),2,IF(AND(J61<Parameters!$F$9,J61>=Parameters!$G$9),3,IF(AND(J61<Parameters!$G$9,J61>=Parameters!$H$9),4,IF(J61<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K61=\"\"),\"\",IF(K61>Parameters!$E$9,1,IF(AND(K61<Parameters!$E$9,K61>=Parameters!$F$9),2,IF(AND(K61<Parameters!$F$9,K61>=Parameters!$G$9),3,IF(AND(K61<Parameters!$G$9,K61>=Parameters!$H$9),4,IF(K61<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L61=\"\"),\"\",IF(L61>Parameters!$E$9,1,IF(AND(L61<Parameters!$E$9,L61>=Parameters!$F$9),2,IF(AND(L61<Parameters!$F$9,L61>=Parameters!$G$9),3,IF(AND(L61<Parameters!$G$9,L61>=Parameters!$H$9),4,IF(L61<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M61=\"\"),\"\",IF(M61>Parameters!$E$9,1,IF(AND(M61<Parameters!$E$9,M61>=Parameters!$F$9),2,IF(AND(M61<Parameters!$F$9,M61>=Parameters!$G$9),3,IF(AND(M61<Parameters!$G$9,M61>=Parameters!$H$9),4,IF(M61<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N61=\"\"),\"\",IF(N61>Parameters!$E$9,1,IF(AND(N61<Parameters!$E$9,N61>=Parameters!$F$9),2,IF(AND(N61<Parameters!$F$9,N61>=Parameters!$G$9),3,IF(AND(N61<Parameters!$G$9,N61>=Parameters!$H$9),4,IF(N61<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O61=\"\"),\"\",IF(O61>Parameters!$E$9,1,IF(AND(O61<Parameters!$E$9,O61>=Parameters!$F$9),2,IF(AND(O61<Parameters!$F$9,O61>=Parameters!$G$9),3,IF(AND(O61<Parameters!$G$9,O61>=Parameters!$H$9),4,IF(O61<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P61=\"\"),\"\",IF(P61>Parameters!$E$9,1,IF(AND(P61<Parameters!$E$9,P61>=Parameters!$F$9),2,IF(AND(P61<Parameters!$F$9,P61>=Parameters!$G$9),3,IF(AND(P61<Parameters!$G$9,P61>=Parameters!$H$9),4,IF(P61<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q61=\"\"),\"\",IF(Q61>Parameters!$E$9,1,IF(AND(Q61<Parameters!$E$9,Q61>=Parameters!$F$9),2,IF(AND(Q61<Parameters!$F$9,Q61>=Parameters!$G$9),3,IF(AND(Q61<Parameters!$G$9,Q61>=Parameters!$H$9),4,IF(Q61<Parameters!$H$9,5,\"\"))))))","v":""}]
[{"$f":"Data!$BZ$5","v":"Quick Ratio"},{"$f":"Companies!B22","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B62,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B62,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A62,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B62,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B62,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A62,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B62,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B62,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A62,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B62,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B62,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A62,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B62,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B62,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A62,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B62,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B62,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A62,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B62,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B62,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A62,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B62,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B62,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A62,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B62,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B62,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A62,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B62,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B62,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A62,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B62,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B62,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A62,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B62,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B62,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A62,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B62,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B62,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A62,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B62,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B62,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A62,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B62,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B62,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A62,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C62=\"\"),\"\",IF(C62>Parameters!$E$9,1,IF(AND(C62<Parameters!$E$9,C62>=Parameters!$F$9),2,IF(AND(C62<Parameters!$F$9,C62>=Parameters!$G$9),3,IF(AND(C62<Parameters!$G$9,C62>=Parameters!$H$9),4,IF(C62<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D62=\"\"),\"\",IF(D62>Parameters!$E$9,1,IF(AND(D62<Parameters!$E$9,D62>=Parameters!$F$9),2,IF(AND(D62<Parameters!$F$9,D62>=Parameters!$G$9),3,IF(AND(D62<Parameters!$G$9,D62>=Parameters!$H$9),4,IF(D62<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E62=\"\"),\"\",IF(E62>Parameters!$E$9,1,IF(AND(E62<Parameters!$E$9,E62>=Parameters!$F$9),2,IF(AND(E62<Parameters!$F$9,E62>=Parameters!$G$9),3,IF(AND(E62<Parameters!$G$9,E62>=Parameters!$H$9),4,IF(E62<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F62=\"\"),\"\",IF(F62>Parameters!$E$9,1,IF(AND(F62<Parameters!$E$9,F62>=Parameters!$F$9),2,IF(AND(F62<Parameters!$F$9,F62>=Parameters!$G$9),3,IF(AND(F62<Parameters!$G$9,F62>=Parameters!$H$9),4,IF(F62<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G62=\"\"),\"\",IF(G62>Parameters!$E$9,1,IF(AND(G62<Parameters!$E$9,G62>=Parameters!$F$9),2,IF(AND(G62<Parameters!$F$9,G62>=Parameters!$G$9),3,IF(AND(G62<Parameters!$G$9,G62>=Parameters!$H$9),4,IF(G62<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H62=\"\"),\"\",IF(H62>Parameters!$E$9,1,IF(AND(H62<Parameters!$E$9,H62>=Parameters!$F$9),2,IF(AND(H62<Parameters!$F$9,H62>=Parameters!$G$9),3,IF(AND(H62<Parameters!$G$9,H62>=Parameters!$H$9),4,IF(H62<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I62=\"\"),\"\",IF(I62>Parameters!$E$9,1,IF(AND(I62<Parameters!$E$9,I62>=Parameters!$F$9),2,IF(AND(I62<Parameters!$F$9,I62>=Parameters!$G$9),3,IF(AND(I62<Parameters!$G$9,I62>=Parameters!$H$9),4,IF(I62<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J62=\"\"),\"\",IF(J62>Parameters!$E$9,1,IF(AND(J62<Parameters!$E$9,J62>=Parameters!$F$9),2,IF(AND(J62<Parameters!$F$9,J62>=Parameters!$G$9),3,IF(AND(J62<Parameters!$G$9,J62>=Parameters!$H$9),4,IF(J62<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K62=\"\"),\"\",IF(K62>Parameters!$E$9,1,IF(AND(K62<Parameters!$E$9,K62>=Parameters!$F$9),2,IF(AND(K62<Parameters!$F$9,K62>=Parameters!$G$9),3,IF(AND(K62<Parameters!$G$9,K62>=Parameters!$H$9),4,IF(K62<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L62=\"\"),\"\",IF(L62>Parameters!$E$9,1,IF(AND(L62<Parameters!$E$9,L62>=Parameters!$F$9),2,IF(AND(L62<Parameters!$F$9,L62>=Parameters!$G$9),3,IF(AND(L62<Parameters!$G$9,L62>=Parameters!$H$9),4,IF(L62<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M62=\"\"),\"\",IF(M62>Parameters!$E$9,1,IF(AND(M62<Parameters!$E$9,M62>=Parameters!$F$9),2,IF(AND(M62<Parameters!$F$9,M62>=Parameters!$G$9),3,IF(AND(M62<Parameters!$G$9,M62>=Parameters!$H$9),4,IF(M62<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N62=\"\"),\"\",IF(N62>Parameters!$E$9,1,IF(AND(N62<Parameters!$E$9,N62>=Parameters!$F$9),2,IF(AND(N62<Parameters!$F$9,N62>=Parameters!$G$9),3,IF(AND(N62<Parameters!$G$9,N62>=Parameters!$H$9),4,IF(N62<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O62=\"\"),\"\",IF(O62>Parameters!$E$9,1,IF(AND(O62<Parameters!$E$9,O62>=Parameters!$F$9),2,IF(AND(O62<Parameters!$F$9,O62>=Parameters!$G$9),3,IF(AND(O62<Parameters!$G$9,O62>=Parameters!$H$9),4,IF(O62<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P62=\"\"),\"\",IF(P62>Parameters!$E$9,1,IF(AND(P62<Parameters!$E$9,P62>=Parameters!$F$9),2,IF(AND(P62<Parameters!$F$9,P62>=Parameters!$G$9),3,IF(AND(P62<Parameters!$G$9,P62>=Parameters!$H$9),4,IF(P62<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q62=\"\"),\"\",IF(Q62>Parameters!$E$9,1,IF(AND(Q62<Parameters!$E$9,Q62>=Parameters!$F$9),2,IF(AND(Q62<Parameters!$F$9,Q62>=Parameters!$G$9),3,IF(AND(Q62<Parameters!$G$9,Q62>=Parameters!$H$9),4,IF(Q62<Parameters!$H$9,5,\"\"))))))","v":""}]
[{"$f":"Data!$BZ$5","v":"Quick Ratio"},{"$f":"Companies!B23","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B63,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B63,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A63,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B63,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B63,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A63,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B63,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B63,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A63,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B63,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B63,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A63,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B63,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B63,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A63,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B63,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B63,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A63,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B63,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B63,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A63,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B63,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B63,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A63,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B63,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B63,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A63,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B63,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B63,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A63,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B63,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B63,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A63,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B63,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B63,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A63,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B63,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B63,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A63,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B63,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B63,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A63,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B63,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B63,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A63,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C63=\"\"),\"\",IF(C63>Parameters!$E$9,1,IF(AND(C63<Parameters!$E$9,C63>=Parameters!$F$9),2,IF(AND(C63<Parameters!$F$9,C63>=Parameters!$G$9),3,IF(AND(C63<Parameters!$G$9,C63>=Parameters!$H$9),4,IF(C63<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D63=\"\"),\"\",IF(D63>Parameters!$E$9,1,IF(AND(D63<Parameters!$E$9,D63>=Parameters!$F$9),2,IF(AND(D63<Parameters!$F$9,D63>=Parameters!$G$9),3,IF(AND(D63<Parameters!$G$9,D63>=Parameters!$H$9),4,IF(D63<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E63=\"\"),\"\",IF(E63>Parameters!$E$9,1,IF(AND(E63<Parameters!$E$9,E63>=Parameters!$F$9),2,IF(AND(E63<Parameters!$F$9,E63>=Parameters!$G$9),3,IF(AND(E63<Parameters!$G$9,E63>=Parameters!$H$9),4,IF(E63<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F63=\"\"),\"\",IF(F63>Parameters!$E$9,1,IF(AND(F63<Parameters!$E$9,F63>=Parameters!$F$9),2,IF(AND(F63<Parameters!$F$9,F63>=Parameters!$G$9),3,IF(AND(F63<Parameters!$G$9,F63>=Parameters!$H$9),4,IF(F63<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G63=\"\"),\"\",IF(G63>Parameters!$E$9,1,IF(AND(G63<Parameters!$E$9,G63>=Parameters!$F$9),2,IF(AND(G63<Parameters!$F$9,G63>=Parameters!$G$9),3,IF(AND(G63<Parameters!$G$9,G63>=Parameters!$H$9),4,IF(G63<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H63=\"\"),\"\",IF(H63>Parameters!$E$9,1,IF(AND(H63<Parameters!$E$9,H63>=Parameters!$F$9),2,IF(AND(H63<Parameters!$F$9,H63>=Parameters!$G$9),3,IF(AND(H63<Parameters!$G$9,H63>=Parameters!$H$9),4,IF(H63<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I63=\"\"),\"\",IF(I63>Parameters!$E$9,1,IF(AND(I63<Parameters!$E$9,I63>=Parameters!$F$9),2,IF(AND(I63<Parameters!$F$9,I63>=Parameters!$G$9),3,IF(AND(I63<Parameters!$G$9,I63>=Parameters!$H$9),4,IF(I63<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J63=\"\"),\"\",IF(J63>Parameters!$E$9,1,IF(AND(J63<Parameters!$E$9,J63>=Parameters!$F$9),2,IF(AND(J63<Parameters!$F$9,J63>=Parameters!$G$9),3,IF(AND(J63<Parameters!$G$9,J63>=Parameters!$H$9),4,IF(J63<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K63=\"\"),\"\",IF(K63>Parameters!$E$9,1,IF(AND(K63<Parameters!$E$9,K63>=Parameters!$F$9),2,IF(AND(K63<Parameters!$F$9,K63>=Parameters!$G$9),3,IF(AND(K63<Parameters!$G$9,K63>=Parameters!$H$9),4,IF(K63<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L63=\"\"),\"\",IF(L63>Parameters!$E$9,1,IF(AND(L63<Parameters!$E$9,L63>=Parameters!$F$9),2,IF(AND(L63<Parameters!$F$9,L63>=Parameters!$G$9),3,IF(AND(L63<Parameters!$G$9,L63>=Parameters!$H$9),4,IF(L63<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M63=\"\"),\"\",IF(M63>Parameters!$E$9,1,IF(AND(M63<Parameters!$E$9,M63>=Parameters!$F$9),2,IF(AND(M63<Parameters!$F$9,M63>=Parameters!$G$9),3,IF(AND(M63<Parameters!$G$9,M63>=Parameters!$H$9),4,IF(M63<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N63=\"\"),\"\",IF(N63>Parameters!$E$9,1,IF(AND(N63<Parameters!$E$9,N63>=Parameters!$F$9),2,IF(AND(N63<Parameters!$F$9,N63>=Parameters!$G$9),3,IF(AND(N63<Parameters!$G$9,N63>=Parameters!$H$9),4,IF(N63<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O63=\"\"),\"\",IF(O63>Parameters!$E$9,1,IF(AND(O63<Parameters!$E$9,O63>=Parameters!$F$9),2,IF(AND(O63<Parameters!$F$9,O63>=Parameters!$G$9),3,IF(AND(O63<Parameters!$G$9,O63>=Parameters!$H$9),4,IF(O63<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P63=\"\"),\"\",IF(P63>Parameters!$E$9,1,IF(AND(P63<Parameters!$E$9,P63>=Parameters!$F$9),2,IF(AND(P63<Parameters!$F$9,P63>=Parameters!$G$9),3,IF(AND(P63<Parameters!$G$9,P63>=Parameters!$H$9),4,IF(P63<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q63=\"\"),\"\",IF(Q63>Parameters!$E$9,1,IF(AND(Q63<Parameters!$E$9,Q63>=Parameters!$F$9),2,IF(AND(Q63<Parameters!$F$9,Q63>=Parameters!$G$9),3,IF(AND(Q63<Parameters!$G$9,Q63>=Parameters!$H$9),4,IF(Q63<Parameters!$H$9,5,\"\"))))))","v":""}]
[{"$f":"Data!$BZ$5","v":"Quick Ratio"},{"$f":"Companies!B24","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B64,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B64,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A64,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B64,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B64,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A64,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B64,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B64,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A64,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B64,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B64,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A64,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B64,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B64,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A64,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B64,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B64,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A64,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B64,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B64,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A64,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B64,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B64,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A64,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B64,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B64,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A64,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B64,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B64,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A64,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B64,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B64,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A64,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B64,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B64,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A64,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B64,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B64,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A64,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B64,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B64,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A64,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B64,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B64,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A64,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C64=\"\"),\"\",IF(C64>Parameters!$E$9,1,IF(AND(C64<Parameters!$E$9,C64>=Parameters!$F$9),2,IF(AND(C64<Parameters!$F$9,C64>=Parameters!$G$9),3,IF(AND(C64<Parameters!$G$9,C64>=Parameters!$H$9),4,IF(C64<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D64=\"\"),\"\",IF(D64>Parameters!$E$9,1,IF(AND(D64<Parameters!$E$9,D64>=Parameters!$F$9),2,IF(AND(D64<Parameters!$F$9,D64>=Parameters!$G$9),3,IF(AND(D64<Parameters!$G$9,D64>=Parameters!$H$9),4,IF(D64<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E64=\"\"),\"\",IF(E64>Parameters!$E$9,1,IF(AND(E64<Parameters!$E$9,E64>=Parameters!$F$9),2,IF(AND(E64<Parameters!$F$9,E64>=Parameters!$G$9),3,IF(AND(E64<Parameters!$G$9,E64>=Parameters!$H$9),4,IF(E64<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F64=\"\"),\"\",IF(F64>Parameters!$E$9,1,IF(AND(F64<Parameters!$E$9,F64>=Parameters!$F$9),2,IF(AND(F64<Parameters!$F$9,F64>=Parameters!$G$9),3,IF(AND(F64<Parameters!$G$9,F64>=Parameters!$H$9),4,IF(F64<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G64=\"\"),\"\",IF(G64>Parameters!$E$9,1,IF(AND(G64<Parameters!$E$9,G64>=Parameters!$F$9),2,IF(AND(G64<Parameters!$F$9,G64>=Parameters!$G$9),3,IF(AND(G64<Parameters!$G$9,G64>=Parameters!$H$9),4,IF(G64<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H64=\"\"),\"\",IF(H64>Parameters!$E$9,1,IF(AND(H64<Parameters!$E$9,H64>=Parameters!$F$9),2,IF(AND(H64<Parameters!$F$9,H64>=Parameters!$G$9),3,IF(AND(H64<Parameters!$G$9,H64>=Parameters!$H$9),4,IF(H64<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I64=\"\"),\"\",IF(I64>Parameters!$E$9,1,IF(AND(I64<Parameters!$E$9,I64>=Parameters!$F$9),2,IF(AND(I64<Parameters!$F$9,I64>=Parameters!$G$9),3,IF(AND(I64<Parameters!$G$9,I64>=Parameters!$H$9),4,IF(I64<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J64=\"\"),\"\",IF(J64>Parameters!$E$9,1,IF(AND(J64<Parameters!$E$9,J64>=Parameters!$F$9),2,IF(AND(J64<Parameters!$F$9,J64>=Parameters!$G$9),3,IF(AND(J64<Parameters!$G$9,J64>=Parameters!$H$9),4,IF(J64<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K64=\"\"),\"\",IF(K64>Parameters!$E$9,1,IF(AND(K64<Parameters!$E$9,K64>=Parameters!$F$9),2,IF(AND(K64<Parameters!$F$9,K64>=Parameters!$G$9),3,IF(AND(K64<Parameters!$G$9,K64>=Parameters!$H$9),4,IF(K64<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L64=\"\"),\"\",IF(L64>Parameters!$E$9,1,IF(AND(L64<Parameters!$E$9,L64>=Parameters!$F$9),2,IF(AND(L64<Parameters!$F$9,L64>=Parameters!$G$9),3,IF(AND(L64<Parameters!$G$9,L64>=Parameters!$H$9),4,IF(L64<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M64=\"\"),\"\",IF(M64>Parameters!$E$9,1,IF(AND(M64<Parameters!$E$9,M64>=Parameters!$F$9),2,IF(AND(M64<Parameters!$F$9,M64>=Parameters!$G$9),3,IF(AND(M64<Parameters!$G$9,M64>=Parameters!$H$9),4,IF(M64<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N64=\"\"),\"\",IF(N64>Parameters!$E$9,1,IF(AND(N64<Parameters!$E$9,N64>=Parameters!$F$9),2,IF(AND(N64<Parameters!$F$9,N64>=Parameters!$G$9),3,IF(AND(N64<Parameters!$G$9,N64>=Parameters!$H$9),4,IF(N64<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O64=\"\"),\"\",IF(O64>Parameters!$E$9,1,IF(AND(O64<Parameters!$E$9,O64>=Parameters!$F$9),2,IF(AND(O64<Parameters!$F$9,O64>=Parameters!$G$9),3,IF(AND(O64<Parameters!$G$9,O64>=Parameters!$H$9),4,IF(O64<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P64=\"\"),\"\",IF(P64>Parameters!$E$9,1,IF(AND(P64<Parameters!$E$9,P64>=Parameters!$F$9),2,IF(AND(P64<Parameters!$F$9,P64>=Parameters!$G$9),3,IF(AND(P64<Parameters!$G$9,P64>=Parameters!$H$9),4,IF(P64<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q64=\"\"),\"\",IF(Q64>Parameters!$E$9,1,IF(AND(Q64<Parameters!$E$9,Q64>=Parameters!$F$9),2,IF(AND(Q64<Parameters!$F$9,Q64>=Parameters!$G$9),3,IF(AND(Q64<Parameters!$G$9,Q64>=Parameters!$H$9),4,IF(Q64<Parameters!$H$9,5,\"\"))))))","v":""}]
[{"$f":"Data!$BZ$5","v":"Quick Ratio"},{"$f":"Companies!B25","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B65,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B65,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A65,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B65,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B65,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A65,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B65,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B65,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A65,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B65,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B65,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A65,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B65,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B65,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A65,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B65,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B65,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A65,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B65,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B65,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A65,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B65,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B65,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A65,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B65,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B65,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A65,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B65,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B65,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A65,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B65,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B65,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A65,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B65,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B65,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A65,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B65,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B65,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A65,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B65,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B65,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A65,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B65,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B65,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A65,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C65=\"\"),\"\",IF(C65>Parameters!$E$9,1,IF(AND(C65<Parameters!$E$9,C65>=Parameters!$F$9),2,IF(AND(C65<Parameters!$F$9,C65>=Parameters!$G$9),3,IF(AND(C65<Parameters!$G$9,C65>=Parameters!$H$9),4,IF(C65<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D65=\"\"),\"\",IF(D65>Parameters!$E$9,1,IF(AND(D65<Parameters!$E$9,D65>=Parameters!$F$9),2,IF(AND(D65<Parameters!$F$9,D65>=Parameters!$G$9),3,IF(AND(D65<Parameters!$G$9,D65>=Parameters!$H$9),4,IF(D65<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E65=\"\"),\"\",IF(E65>Parameters!$E$9,1,IF(AND(E65<Parameters!$E$9,E65>=Parameters!$F$9),2,IF(AND(E65<Parameters!$F$9,E65>=Parameters!$G$9),3,IF(AND(E65<Parameters!$G$9,E65>=Parameters!$H$9),4,IF(E65<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F65=\"\"),\"\",IF(F65>Parameters!$E$9,1,IF(AND(F65<Parameters!$E$9,F65>=Parameters!$F$9),2,IF(AND(F65<Parameters!$F$9,F65>=Parameters!$G$9),3,IF(AND(F65<Parameters!$G$9,F65>=Parameters!$H$9),4,IF(F65<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G65=\"\"),\"\",IF(G65>Parameters!$E$9,1,IF(AND(G65<Parameters!$E$9,G65>=Parameters!$F$9),2,IF(AND(G65<Parameters!$F$9,G65>=Parameters!$G$9),3,IF(AND(G65<Parameters!$G$9,G65>=Parameters!$H$9),4,IF(G65<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H65=\"\"),\"\",IF(H65>Parameters!$E$9,1,IF(AND(H65<Parameters!$E$9,H65>=Parameters!$F$9),2,IF(AND(H65<Parameters!$F$9,H65>=Parameters!$G$9),3,IF(AND(H65<Parameters!$G$9,H65>=Parameters!$H$9),4,IF(H65<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I65=\"\"),\"\",IF(I65>Parameters!$E$9,1,IF(AND(I65<Parameters!$E$9,I65>=Parameters!$F$9),2,IF(AND(I65<Parameters!$F$9,I65>=Parameters!$G$9),3,IF(AND(I65<Parameters!$G$9,I65>=Parameters!$H$9),4,IF(I65<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J65=\"\"),\"\",IF(J65>Parameters!$E$9,1,IF(AND(J65<Parameters!$E$9,J65>=Parameters!$F$9),2,IF(AND(J65<Parameters!$F$9,J65>=Parameters!$G$9),3,IF(AND(J65<Parameters!$G$9,J65>=Parameters!$H$9),4,IF(J65<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K65=\"\"),\"\",IF(K65>Parameters!$E$9,1,IF(AND(K65<Parameters!$E$9,K65>=Parameters!$F$9),2,IF(AND(K65<Parameters!$F$9,K65>=Parameters!$G$9),3,IF(AND(K65<Parameters!$G$9,K65>=Parameters!$H$9),4,IF(K65<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L65=\"\"),\"\",IF(L65>Parameters!$E$9,1,IF(AND(L65<Parameters!$E$9,L65>=Parameters!$F$9),2,IF(AND(L65<Parameters!$F$9,L65>=Parameters!$G$9),3,IF(AND(L65<Parameters!$G$9,L65>=Parameters!$H$9),4,IF(L65<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M65=\"\"),\"\",IF(M65>Parameters!$E$9,1,IF(AND(M65<Parameters!$E$9,M65>=Parameters!$F$9),2,IF(AND(M65<Parameters!$F$9,M65>=Parameters!$G$9),3,IF(AND(M65<Parameters!$G$9,M65>=Parameters!$H$9),4,IF(M65<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N65=\"\"),\"\",IF(N65>Parameters!$E$9,1,IF(AND(N65<Parameters!$E$9,N65>=Parameters!$F$9),2,IF(AND(N65<Parameters!$F$9,N65>=Parameters!$G$9),3,IF(AND(N65<Parameters!$G$9,N65>=Parameters!$H$9),4,IF(N65<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O65=\"\"),\"\",IF(O65>Parameters!$E$9,1,IF(AND(O65<Parameters!$E$9,O65>=Parameters!$F$9),2,IF(AND(O65<Parameters!$F$9,O65>=Parameters!$G$9),3,IF(AND(O65<Parameters!$G$9,O65>=Parameters!$H$9),4,IF(O65<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P65=\"\"),\"\",IF(P65>Parameters!$E$9,1,IF(AND(P65<Parameters!$E$9,P65>=Parameters!$F$9),2,IF(AND(P65<Parameters!$F$9,P65>=Parameters!$G$9),3,IF(AND(P65<Parameters!$G$9,P65>=Parameters!$H$9),4,IF(P65<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q65=\"\"),\"\",IF(Q65>Parameters!$E$9,1,IF(AND(Q65<Parameters!$E$9,Q65>=Parameters!$F$9),2,IF(AND(Q65<Parameters!$F$9,Q65>=Parameters!$G$9),3,IF(AND(Q65<Parameters!$G$9,Q65>=Parameters!$H$9),4,IF(Q65<Parameters!$H$9,5,\"\"))))))","v":""}]
[{"$f":"Data!$BZ$5","v":"Quick Ratio"},{"$f":"Companies!B26","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B66,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B66,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A66,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B66,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B66,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A66,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B66,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B66,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A66,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B66,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B66,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A66,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B66,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B66,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A66,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B66,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B66,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A66,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B66,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B66,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A66,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B66,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B66,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A66,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B66,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B66,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A66,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B66,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B66,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A66,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B66,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B66,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A66,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B66,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B66,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A66,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B66,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B66,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A66,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B66,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B66,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A66,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B66,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B66,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A66,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C66=\"\"),\"\",IF(C66>Parameters!$E$9,1,IF(AND(C66<Parameters!$E$9,C66>=Parameters!$F$9),2,IF(AND(C66<Parameters!$F$9,C66>=Parameters!$G$9),3,IF(AND(C66<Parameters!$G$9,C66>=Parameters!$H$9),4,IF(C66<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D66=\"\"),\"\",IF(D66>Parameters!$E$9,1,IF(AND(D66<Parameters!$E$9,D66>=Parameters!$F$9),2,IF(AND(D66<Parameters!$F$9,D66>=Parameters!$G$9),3,IF(AND(D66<Parameters!$G$9,D66>=Parameters!$H$9),4,IF(D66<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E66=\"\"),\"\",IF(E66>Parameters!$E$9,1,IF(AND(E66<Parameters!$E$9,E66>=Parameters!$F$9),2,IF(AND(E66<Parameters!$F$9,E66>=Parameters!$G$9),3,IF(AND(E66<Parameters!$G$9,E66>=Parameters!$H$9),4,IF(E66<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F66=\"\"),\"\",IF(F66>Parameters!$E$9,1,IF(AND(F66<Parameters!$E$9,F66>=Parameters!$F$9),2,IF(AND(F66<Parameters!$F$9,F66>=Parameters!$G$9),3,IF(AND(F66<Parameters!$G$9,F66>=Parameters!$H$9),4,IF(F66<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G66=\"\"),\"\",IF(G66>Parameters!$E$9,1,IF(AND(G66<Parameters!$E$9,G66>=Parameters!$F$9),2,IF(AND(G66<Parameters!$F$9,G66>=Parameters!$G$9),3,IF(AND(G66<Parameters!$G$9,G66>=Parameters!$H$9),4,IF(G66<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H66=\"\"),\"\",IF(H66>Parameters!$E$9,1,IF(AND(H66<Parameters!$E$9,H66>=Parameters!$F$9),2,IF(AND(H66<Parameters!$F$9,H66>=Parameters!$G$9),3,IF(AND(H66<Parameters!$G$9,H66>=Parameters!$H$9),4,IF(H66<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I66=\"\"),\"\",IF(I66>Parameters!$E$9,1,IF(AND(I66<Parameters!$E$9,I66>=Parameters!$F$9),2,IF(AND(I66<Parameters!$F$9,I66>=Parameters!$G$9),3,IF(AND(I66<Parameters!$G$9,I66>=Parameters!$H$9),4,IF(I66<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J66=\"\"),\"\",IF(J66>Parameters!$E$9,1,IF(AND(J66<Parameters!$E$9,J66>=Parameters!$F$9),2,IF(AND(J66<Parameters!$F$9,J66>=Parameters!$G$9),3,IF(AND(J66<Parameters!$G$9,J66>=Parameters!$H$9),4,IF(J66<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K66=\"\"),\"\",IF(K66>Parameters!$E$9,1,IF(AND(K66<Parameters!$E$9,K66>=Parameters!$F$9),2,IF(AND(K66<Parameters!$F$9,K66>=Parameters!$G$9),3,IF(AND(K66<Parameters!$G$9,K66>=Parameters!$H$9),4,IF(K66<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L66=\"\"),\"\",IF(L66>Parameters!$E$9,1,IF(AND(L66<Parameters!$E$9,L66>=Parameters!$F$9),2,IF(AND(L66<Parameters!$F$9,L66>=Parameters!$G$9),3,IF(AND(L66<Parameters!$G$9,L66>=Parameters!$H$9),4,IF(L66<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M66=\"\"),\"\",IF(M66>Parameters!$E$9,1,IF(AND(M66<Parameters!$E$9,M66>=Parameters!$F$9),2,IF(AND(M66<Parameters!$F$9,M66>=Parameters!$G$9),3,IF(AND(M66<Parameters!$G$9,M66>=Parameters!$H$9),4,IF(M66<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N66=\"\"),\"\",IF(N66>Parameters!$E$9,1,IF(AND(N66<Parameters!$E$9,N66>=Parameters!$F$9),2,IF(AND(N66<Parameters!$F$9,N66>=Parameters!$G$9),3,IF(AND(N66<Parameters!$G$9,N66>=Parameters!$H$9),4,IF(N66<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O66=\"\"),\"\",IF(O66>Parameters!$E$9,1,IF(AND(O66<Parameters!$E$9,O66>=Parameters!$F$9),2,IF(AND(O66<Parameters!$F$9,O66>=Parameters!$G$9),3,IF(AND(O66<Parameters!$G$9,O66>=Parameters!$H$9),4,IF(O66<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P66=\"\"),\"\",IF(P66>Parameters!$E$9,1,IF(AND(P66<Parameters!$E$9,P66>=Parameters!$F$9),2,IF(AND(P66<Parameters!$F$9,P66>=Parameters!$G$9),3,IF(AND(P66<Parameters!$G$9,P66>=Parameters!$H$9),4,IF(P66<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q66=\"\"),\"\",IF(Q66>Parameters!$E$9,1,IF(AND(Q66<Parameters!$E$9,Q66>=Parameters!$F$9),2,IF(AND(Q66<Parameters!$F$9,Q66>=Parameters!$G$9),3,IF(AND(Q66<Parameters!$G$9,Q66>=Parameters!$H$9),4,IF(Q66<Parameters!$H$9,5,\"\"))))))","v":""}]
[{"$f":"Data!$BZ$5","v":"Quick Ratio"},{"$f":"Companies!B27","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B67,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B67,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A67,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B67,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B67,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A67,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B67,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B67,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A67,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B67,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B67,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A67,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B67,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B67,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A67,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B67,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B67,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A67,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B67,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B67,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A67,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B67,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B67,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A67,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B67,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B67,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A67,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B67,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B67,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A67,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B67,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B67,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A67,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B67,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B67,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A67,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B67,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B67,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A67,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B67,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B67,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A67,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B67,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B67,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A67,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C67=\"\"),\"\",IF(C67>Parameters!$E$9,1,IF(AND(C67<Parameters!$E$9,C67>=Parameters!$F$9),2,IF(AND(C67<Parameters!$F$9,C67>=Parameters!$G$9),3,IF(AND(C67<Parameters!$G$9,C67>=Parameters!$H$9),4,IF(C67<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D67=\"\"),\"\",IF(D67>Parameters!$E$9,1,IF(AND(D67<Parameters!$E$9,D67>=Parameters!$F$9),2,IF(AND(D67<Parameters!$F$9,D67>=Parameters!$G$9),3,IF(AND(D67<Parameters!$G$9,D67>=Parameters!$H$9),4,IF(D67<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E67=\"\"),\"\",IF(E67>Parameters!$E$9,1,IF(AND(E67<Parameters!$E$9,E67>=Parameters!$F$9),2,IF(AND(E67<Parameters!$F$9,E67>=Parameters!$G$9),3,IF(AND(E67<Parameters!$G$9,E67>=Parameters!$H$9),4,IF(E67<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F67=\"\"),\"\",IF(F67>Parameters!$E$9,1,IF(AND(F67<Parameters!$E$9,F67>=Parameters!$F$9),2,IF(AND(F67<Parameters!$F$9,F67>=Parameters!$G$9),3,IF(AND(F67<Parameters!$G$9,F67>=Parameters!$H$9),4,IF(F67<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G67=\"\"),\"\",IF(G67>Parameters!$E$9,1,IF(AND(G67<Parameters!$E$9,G67>=Parameters!$F$9),2,IF(AND(G67<Parameters!$F$9,G67>=Parameters!$G$9),3,IF(AND(G67<Parameters!$G$9,G67>=Parameters!$H$9),4,IF(G67<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H67=\"\"),\"\",IF(H67>Parameters!$E$9,1,IF(AND(H67<Parameters!$E$9,H67>=Parameters!$F$9),2,IF(AND(H67<Parameters!$F$9,H67>=Parameters!$G$9),3,IF(AND(H67<Parameters!$G$9,H67>=Parameters!$H$9),4,IF(H67<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I67=\"\"),\"\",IF(I67>Parameters!$E$9,1,IF(AND(I67<Parameters!$E$9,I67>=Parameters!$F$9),2,IF(AND(I67<Parameters!$F$9,I67>=Parameters!$G$9),3,IF(AND(I67<Parameters!$G$9,I67>=Parameters!$H$9),4,IF(I67<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J67=\"\"),\"\",IF(J67>Parameters!$E$9,1,IF(AND(J67<Parameters!$E$9,J67>=Parameters!$F$9),2,IF(AND(J67<Parameters!$F$9,J67>=Parameters!$G$9),3,IF(AND(J67<Parameters!$G$9,J67>=Parameters!$H$9),4,IF(J67<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K67=\"\"),\"\",IF(K67>Parameters!$E$9,1,IF(AND(K67<Parameters!$E$9,K67>=Parameters!$F$9),2,IF(AND(K67<Parameters!$F$9,K67>=Parameters!$G$9),3,IF(AND(K67<Parameters!$G$9,K67>=Parameters!$H$9),4,IF(K67<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L67=\"\"),\"\",IF(L67>Parameters!$E$9,1,IF(AND(L67<Parameters!$E$9,L67>=Parameters!$F$9),2,IF(AND(L67<Parameters!$F$9,L67>=Parameters!$G$9),3,IF(AND(L67<Parameters!$G$9,L67>=Parameters!$H$9),4,IF(L67<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M67=\"\"),\"\",IF(M67>Parameters!$E$9,1,IF(AND(M67<Parameters!$E$9,M67>=Parameters!$F$9),2,IF(AND(M67<Parameters!$F$9,M67>=Parameters!$G$9),3,IF(AND(M67<Parameters!$G$9,M67>=Parameters!$H$9),4,IF(M67<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N67=\"\"),\"\",IF(N67>Parameters!$E$9,1,IF(AND(N67<Parameters!$E$9,N67>=Parameters!$F$9),2,IF(AND(N67<Parameters!$F$9,N67>=Parameters!$G$9),3,IF(AND(N67<Parameters!$G$9,N67>=Parameters!$H$9),4,IF(N67<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O67=\"\"),\"\",IF(O67>Parameters!$E$9,1,IF(AND(O67<Parameters!$E$9,O67>=Parameters!$F$9),2,IF(AND(O67<Parameters!$F$9,O67>=Parameters!$G$9),3,IF(AND(O67<Parameters!$G$9,O67>=Parameters!$H$9),4,IF(O67<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P67=\"\"),\"\",IF(P67>Parameters!$E$9,1,IF(AND(P67<Parameters!$E$9,P67>=Parameters!$F$9),2,IF(AND(P67<Parameters!$F$9,P67>=Parameters!$G$9),3,IF(AND(P67<Parameters!$G$9,P67>=Parameters!$H$9),4,IF(P67<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q67=\"\"),\"\",IF(Q67>Parameters!$E$9,1,IF(AND(Q67<Parameters!$E$9,Q67>=Parameters!$F$9),2,IF(AND(Q67<Parameters!$F$9,Q67>=Parameters!$G$9),3,IF(AND(Q67<Parameters!$G$9,Q67>=Parameters!$H$9),4,IF(Q67<Parameters!$H$9,5,\"\"))))))","v":""}]
[{"$f":"Data!$BZ$5","v":"Quick Ratio"},{"$f":"Companies!B28","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B68,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B68,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A68,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B68,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B68,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A68,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B68,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B68,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A68,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B68,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B68,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A68,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B68,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B68,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A68,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B68,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B68,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A68,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B68,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B68,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A68,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B68,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B68,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A68,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B68,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B68,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A68,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B68,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B68,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A68,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B68,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B68,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A68,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B68,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B68,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A68,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B68,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B68,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A68,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B68,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B68,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A68,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B68,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B68,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A68,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C68=\"\"),\"\",IF(C68>Parameters!$E$9,1,IF(AND(C68<Parameters!$E$9,C68>=Parameters!$F$9),2,IF(AND(C68<Parameters!$F$9,C68>=Parameters!$G$9),3,IF(AND(C68<Parameters!$G$9,C68>=Parameters!$H$9),4,IF(C68<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D68=\"\"),\"\",IF(D68>Parameters!$E$9,1,IF(AND(D68<Parameters!$E$9,D68>=Parameters!$F$9),2,IF(AND(D68<Parameters!$F$9,D68>=Parameters!$G$9),3,IF(AND(D68<Parameters!$G$9,D68>=Parameters!$H$9),4,IF(D68<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E68=\"\"),\"\",IF(E68>Parameters!$E$9,1,IF(AND(E68<Parameters!$E$9,E68>=Parameters!$F$9),2,IF(AND(E68<Parameters!$F$9,E68>=Parameters!$G$9),3,IF(AND(E68<Parameters!$G$9,E68>=Parameters!$H$9),4,IF(E68<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F68=\"\"),\"\",IF(F68>Parameters!$E$9,1,IF(AND(F68<Parameters!$E$9,F68>=Parameters!$F$9),2,IF(AND(F68<Parameters!$F$9,F68>=Parameters!$G$9),3,IF(AND(F68<Parameters!$G$9,F68>=Parameters!$H$9),4,IF(F68<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G68=\"\"),\"\",IF(G68>Parameters!$E$9,1,IF(AND(G68<Parameters!$E$9,G68>=Parameters!$F$9),2,IF(AND(G68<Parameters!$F$9,G68>=Parameters!$G$9),3,IF(AND(G68<Parameters!$G$9,G68>=Parameters!$H$9),4,IF(G68<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H68=\"\"),\"\",IF(H68>Parameters!$E$9,1,IF(AND(H68<Parameters!$E$9,H68>=Parameters!$F$9),2,IF(AND(H68<Parameters!$F$9,H68>=Parameters!$G$9),3,IF(AND(H68<Parameters!$G$9,H68>=Parameters!$H$9),4,IF(H68<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I68=\"\"),\"\",IF(I68>Parameters!$E$9,1,IF(AND(I68<Parameters!$E$9,I68>=Parameters!$F$9),2,IF(AND(I68<Parameters!$F$9,I68>=Parameters!$G$9),3,IF(AND(I68<Parameters!$G$9,I68>=Parameters!$H$9),4,IF(I68<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J68=\"\"),\"\",IF(J68>Parameters!$E$9,1,IF(AND(J68<Parameters!$E$9,J68>=Parameters!$F$9),2,IF(AND(J68<Parameters!$F$9,J68>=Parameters!$G$9),3,IF(AND(J68<Parameters!$G$9,J68>=Parameters!$H$9),4,IF(J68<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K68=\"\"),\"\",IF(K68>Parameters!$E$9,1,IF(AND(K68<Parameters!$E$9,K68>=Parameters!$F$9),2,IF(AND(K68<Parameters!$F$9,K68>=Parameters!$G$9),3,IF(AND(K68<Parameters!$G$9,K68>=Parameters!$H$9),4,IF(K68<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L68=\"\"),\"\",IF(L68>Parameters!$E$9,1,IF(AND(L68<Parameters!$E$9,L68>=Parameters!$F$9),2,IF(AND(L68<Parameters!$F$9,L68>=Parameters!$G$9),3,IF(AND(L68<Parameters!$G$9,L68>=Parameters!$H$9),4,IF(L68<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M68=\"\"),\"\",IF(M68>Parameters!$E$9,1,IF(AND(M68<Parameters!$E$9,M68>=Parameters!$F$9),2,IF(AND(M68<Parameters!$F$9,M68>=Parameters!$G$9),3,IF(AND(M68<Parameters!$G$9,M68>=Parameters!$H$9),4,IF(M68<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N68=\"\"),\"\",IF(N68>Parameters!$E$9,1,IF(AND(N68<Parameters!$E$9,N68>=Parameters!$F$9),2,IF(AND(N68<Parameters!$F$9,N68>=Parameters!$G$9),3,IF(AND(N68<Parameters!$G$9,N68>=Parameters!$H$9),4,IF(N68<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O68=\"\"),\"\",IF(O68>Parameters!$E$9,1,IF(AND(O68<Parameters!$E$9,O68>=Parameters!$F$9),2,IF(AND(O68<Parameters!$F$9,O68>=Parameters!$G$9),3,IF(AND(O68<Parameters!$G$9,O68>=Parameters!$H$9),4,IF(O68<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P68=\"\"),\"\",IF(P68>Parameters!$E$9,1,IF(AND(P68<Parameters!$E$9,P68>=Parameters!$F$9),2,IF(AND(P68<Parameters!$F$9,P68>=Parameters!$G$9),3,IF(AND(P68<Parameters!$G$9,P68>=Parameters!$H$9),4,IF(P68<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q68=\"\"),\"\",IF(Q68>Parameters!$E$9,1,IF(AND(Q68<Parameters!$E$9,Q68>=Parameters!$F$9),2,IF(AND(Q68<Parameters!$F$9,Q68>=Parameters!$G$9),3,IF(AND(Q68<Parameters!$G$9,Q68>=Parameters!$H$9),4,IF(Q68<Parameters!$H$9,5,\"\"))))))","v":""}]
[{"$f":"Data!$BZ$5","v":"Quick Ratio"},{"$f":"Companies!B29","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B69,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B69,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A69,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B69,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B69,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A69,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B69,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B69,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A69,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B69,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B69,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A69,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B69,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B69,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A69,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B69,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B69,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A69,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B69,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B69,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A69,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B69,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B69,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A69,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B69,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B69,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A69,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B69,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B69,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A69,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B69,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B69,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A69,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B69,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B69,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A69,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B69,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B69,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A69,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B69,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B69,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A69,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B69,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B69,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A69,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C69=\"\"),\"\",IF(C69>Parameters!$E$9,1,IF(AND(C69<Parameters!$E$9,C69>=Parameters!$F$9),2,IF(AND(C69<Parameters!$F$9,C69>=Parameters!$G$9),3,IF(AND(C69<Parameters!$G$9,C69>=Parameters!$H$9),4,IF(C69<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D69=\"\"),\"\",IF(D69>Parameters!$E$9,1,IF(AND(D69<Parameters!$E$9,D69>=Parameters!$F$9),2,IF(AND(D69<Parameters!$F$9,D69>=Parameters!$G$9),3,IF(AND(D69<Parameters!$G$9,D69>=Parameters!$H$9),4,IF(D69<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E69=\"\"),\"\",IF(E69>Parameters!$E$9,1,IF(AND(E69<Parameters!$E$9,E69>=Parameters!$F$9),2,IF(AND(E69<Parameters!$F$9,E69>=Parameters!$G$9),3,IF(AND(E69<Parameters!$G$9,E69>=Parameters!$H$9),4,IF(E69<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F69=\"\"),\"\",IF(F69>Parameters!$E$9,1,IF(AND(F69<Parameters!$E$9,F69>=Parameters!$F$9),2,IF(AND(F69<Parameters!$F$9,F69>=Parameters!$G$9),3,IF(AND(F69<Parameters!$G$9,F69>=Parameters!$H$9),4,IF(F69<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G69=\"\"),\"\",IF(G69>Parameters!$E$9,1,IF(AND(G69<Parameters!$E$9,G69>=Parameters!$F$9),2,IF(AND(G69<Parameters!$F$9,G69>=Parameters!$G$9),3,IF(AND(G69<Parameters!$G$9,G69>=Parameters!$H$9),4,IF(G69<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H69=\"\"),\"\",IF(H69>Parameters!$E$9,1,IF(AND(H69<Parameters!$E$9,H69>=Parameters!$F$9),2,IF(AND(H69<Parameters!$F$9,H69>=Parameters!$G$9),3,IF(AND(H69<Parameters!$G$9,H69>=Parameters!$H$9),4,IF(H69<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I69=\"\"),\"\",IF(I69>Parameters!$E$9,1,IF(AND(I69<Parameters!$E$9,I69>=Parameters!$F$9),2,IF(AND(I69<Parameters!$F$9,I69>=Parameters!$G$9),3,IF(AND(I69<Parameters!$G$9,I69>=Parameters!$H$9),4,IF(I69<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J69=\"\"),\"\",IF(J69>Parameters!$E$9,1,IF(AND(J69<Parameters!$E$9,J69>=Parameters!$F$9),2,IF(AND(J69<Parameters!$F$9,J69>=Parameters!$G$9),3,IF(AND(J69<Parameters!$G$9,J69>=Parameters!$H$9),4,IF(J69<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K69=\"\"),\"\",IF(K69>Parameters!$E$9,1,IF(AND(K69<Parameters!$E$9,K69>=Parameters!$F$9),2,IF(AND(K69<Parameters!$F$9,K69>=Parameters!$G$9),3,IF(AND(K69<Parameters!$G$9,K69>=Parameters!$H$9),4,IF(K69<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L69=\"\"),\"\",IF(L69>Parameters!$E$9,1,IF(AND(L69<Parameters!$E$9,L69>=Parameters!$F$9),2,IF(AND(L69<Parameters!$F$9,L69>=Parameters!$G$9),3,IF(AND(L69<Parameters!$G$9,L69>=Parameters!$H$9),4,IF(L69<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M69=\"\"),\"\",IF(M69>Parameters!$E$9,1,IF(AND(M69<Parameters!$E$9,M69>=Parameters!$F$9),2,IF(AND(M69<Parameters!$F$9,M69>=Parameters!$G$9),3,IF(AND(M69<Parameters!$G$9,M69>=Parameters!$H$9),4,IF(M69<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N69=\"\"),\"\",IF(N69>Parameters!$E$9,1,IF(AND(N69<Parameters!$E$9,N69>=Parameters!$F$9),2,IF(AND(N69<Parameters!$F$9,N69>=Parameters!$G$9),3,IF(AND(N69<Parameters!$G$9,N69>=Parameters!$H$9),4,IF(N69<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O69=\"\"),\"\",IF(O69>Parameters!$E$9,1,IF(AND(O69<Parameters!$E$9,O69>=Parameters!$F$9),2,IF(AND(O69<Parameters!$F$9,O69>=Parameters!$G$9),3,IF(AND(O69<Parameters!$G$9,O69>=Parameters!$H$9),4,IF(O69<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P69=\"\"),\"\",IF(P69>Parameters!$E$9,1,IF(AND(P69<Parameters!$E$9,P69>=Parameters!$F$9),2,IF(AND(P69<Parameters!$F$9,P69>=Parameters!$G$9),3,IF(AND(P69<Parameters!$G$9,P69>=Parameters!$H$9),4,IF(P69<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q69=\"\"),\"\",IF(Q69>Parameters!$E$9,1,IF(AND(Q69<Parameters!$E$9,Q69>=Parameters!$F$9),2,IF(AND(Q69<Parameters!$F$9,Q69>=Parameters!$G$9),3,IF(AND(Q69<Parameters!$G$9,Q69>=Parameters!$H$9),4,IF(Q69<Parameters!$H$9,5,\"\"))))))","v":""}]
[{"$f":"Data!$BZ$5","v":"Quick Ratio"},{"$f":"Companies!B30","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B70,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B70,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A70,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B70,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B70,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A70,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B70,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B70,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A70,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B70,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B70,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A70,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B70,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B70,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A70,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B70,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B70,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A70,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B70,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B70,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A70,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B70,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B70,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A70,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B70,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B70,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A70,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B70,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B70,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A70,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B70,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B70,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A70,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B70,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B70,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A70,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B70,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B70,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A70,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B70,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B70,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A70,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B70,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B70,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A70,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C70=\"\"),\"\",IF(C70>Parameters!$E$9,1,IF(AND(C70<Parameters!$E$9,C70>=Parameters!$F$9),2,IF(AND(C70<Parameters!$F$9,C70>=Parameters!$G$9),3,IF(AND(C70<Parameters!$G$9,C70>=Parameters!$H$9),4,IF(C70<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D70=\"\"),\"\",IF(D70>Parameters!$E$9,1,IF(AND(D70<Parameters!$E$9,D70>=Parameters!$F$9),2,IF(AND(D70<Parameters!$F$9,D70>=Parameters!$G$9),3,IF(AND(D70<Parameters!$G$9,D70>=Parameters!$H$9),4,IF(D70<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E70=\"\"),\"\",IF(E70>Parameters!$E$9,1,IF(AND(E70<Parameters!$E$9,E70>=Parameters!$F$9),2,IF(AND(E70<Parameters!$F$9,E70>=Parameters!$G$9),3,IF(AND(E70<Parameters!$G$9,E70>=Parameters!$H$9),4,IF(E70<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F70=\"\"),\"\",IF(F70>Parameters!$E$9,1,IF(AND(F70<Parameters!$E$9,F70>=Parameters!$F$9),2,IF(AND(F70<Parameters!$F$9,F70>=Parameters!$G$9),3,IF(AND(F70<Parameters!$G$9,F70>=Parameters!$H$9),4,IF(F70<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G70=\"\"),\"\",IF(G70>Parameters!$E$9,1,IF(AND(G70<Parameters!$E$9,G70>=Parameters!$F$9),2,IF(AND(G70<Parameters!$F$9,G70>=Parameters!$G$9),3,IF(AND(G70<Parameters!$G$9,G70>=Parameters!$H$9),4,IF(G70<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H70=\"\"),\"\",IF(H70>Parameters!$E$9,1,IF(AND(H70<Parameters!$E$9,H70>=Parameters!$F$9),2,IF(AND(H70<Parameters!$F$9,H70>=Parameters!$G$9),3,IF(AND(H70<Parameters!$G$9,H70>=Parameters!$H$9),4,IF(H70<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I70=\"\"),\"\",IF(I70>Parameters!$E$9,1,IF(AND(I70<Parameters!$E$9,I70>=Parameters!$F$9),2,IF(AND(I70<Parameters!$F$9,I70>=Parameters!$G$9),3,IF(AND(I70<Parameters!$G$9,I70>=Parameters!$H$9),4,IF(I70<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J70=\"\"),\"\",IF(J70>Parameters!$E$9,1,IF(AND(J70<Parameters!$E$9,J70>=Parameters!$F$9),2,IF(AND(J70<Parameters!$F$9,J70>=Parameters!$G$9),3,IF(AND(J70<Parameters!$G$9,J70>=Parameters!$H$9),4,IF(J70<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K70=\"\"),\"\",IF(K70>Parameters!$E$9,1,IF(AND(K70<Parameters!$E$9,K70>=Parameters!$F$9),2,IF(AND(K70<Parameters!$F$9,K70>=Parameters!$G$9),3,IF(AND(K70<Parameters!$G$9,K70>=Parameters!$H$9),4,IF(K70<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L70=\"\"),\"\",IF(L70>Parameters!$E$9,1,IF(AND(L70<Parameters!$E$9,L70>=Parameters!$F$9),2,IF(AND(L70<Parameters!$F$9,L70>=Parameters!$G$9),3,IF(AND(L70<Parameters!$G$9,L70>=Parameters!$H$9),4,IF(L70<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M70=\"\"),\"\",IF(M70>Parameters!$E$9,1,IF(AND(M70<Parameters!$E$9,M70>=Parameters!$F$9),2,IF(AND(M70<Parameters!$F$9,M70>=Parameters!$G$9),3,IF(AND(M70<Parameters!$G$9,M70>=Parameters!$H$9),4,IF(M70<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N70=\"\"),\"\",IF(N70>Parameters!$E$9,1,IF(AND(N70<Parameters!$E$9,N70>=Parameters!$F$9),2,IF(AND(N70<Parameters!$F$9,N70>=Parameters!$G$9),3,IF(AND(N70<Parameters!$G$9,N70>=Parameters!$H$9),4,IF(N70<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O70=\"\"),\"\",IF(O70>Parameters!$E$9,1,IF(AND(O70<Parameters!$E$9,O70>=Parameters!$F$9),2,IF(AND(O70<Parameters!$F$9,O70>=Parameters!$G$9),3,IF(AND(O70<Parameters!$G$9,O70>=Parameters!$H$9),4,IF(O70<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P70=\"\"),\"\",IF(P70>Parameters!$E$9,1,IF(AND(P70<Parameters!$E$9,P70>=Parameters!$F$9),2,IF(AND(P70<Parameters!$F$9,P70>=Parameters!$G$9),3,IF(AND(P70<Parameters!$G$9,P70>=Parameters!$H$9),4,IF(P70<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q70=\"\"),\"\",IF(Q70>Parameters!$E$9,1,IF(AND(Q70<Parameters!$E$9,Q70>=Parameters!$F$9),2,IF(AND(Q70<Parameters!$F$9,Q70>=Parameters!$G$9),3,IF(AND(Q70<Parameters!$G$9,Q70>=Parameters!$H$9),4,IF(Q70<Parameters!$H$9,5,\"\"))))))","v":""}]
[{"$f":"Data!$BZ$5","v":"Quick Ratio"},{"$f":"Companies!B31","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B71,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B71,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A71,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B71,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B71,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A71,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B71,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B71,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A71,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B71,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B71,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A71,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B71,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B71,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A71,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B71,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B71,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A71,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B71,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B71,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A71,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B71,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B71,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A71,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B71,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B71,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A71,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B71,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B71,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A71,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B71,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B71,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A71,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B71,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B71,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A71,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B71,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B71,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A71,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B71,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B71,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A71,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B71,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B71,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A71,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C71=\"\"),\"\",IF(C71>Parameters!$E$9,1,IF(AND(C71<Parameters!$E$9,C71>=Parameters!$F$9),2,IF(AND(C71<Parameters!$F$9,C71>=Parameters!$G$9),3,IF(AND(C71<Parameters!$G$9,C71>=Parameters!$H$9),4,IF(C71<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D71=\"\"),\"\",IF(D71>Parameters!$E$9,1,IF(AND(D71<Parameters!$E$9,D71>=Parameters!$F$9),2,IF(AND(D71<Parameters!$F$9,D71>=Parameters!$G$9),3,IF(AND(D71<Parameters!$G$9,D71>=Parameters!$H$9),4,IF(D71<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E71=\"\"),\"\",IF(E71>Parameters!$E$9,1,IF(AND(E71<Parameters!$E$9,E71>=Parameters!$F$9),2,IF(AND(E71<Parameters!$F$9,E71>=Parameters!$G$9),3,IF(AND(E71<Parameters!$G$9,E71>=Parameters!$H$9),4,IF(E71<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F71=\"\"),\"\",IF(F71>Parameters!$E$9,1,IF(AND(F71<Parameters!$E$9,F71>=Parameters!$F$9),2,IF(AND(F71<Parameters!$F$9,F71>=Parameters!$G$9),3,IF(AND(F71<Parameters!$G$9,F71>=Parameters!$H$9),4,IF(F71<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G71=\"\"),\"\",IF(G71>Parameters!$E$9,1,IF(AND(G71<Parameters!$E$9,G71>=Parameters!$F$9),2,IF(AND(G71<Parameters!$F$9,G71>=Parameters!$G$9),3,IF(AND(G71<Parameters!$G$9,G71>=Parameters!$H$9),4,IF(G71<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H71=\"\"),\"\",IF(H71>Parameters!$E$9,1,IF(AND(H71<Parameters!$E$9,H71>=Parameters!$F$9),2,IF(AND(H71<Parameters!$F$9,H71>=Parameters!$G$9),3,IF(AND(H71<Parameters!$G$9,H71>=Parameters!$H$9),4,IF(H71<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I71=\"\"),\"\",IF(I71>Parameters!$E$9,1,IF(AND(I71<Parameters!$E$9,I71>=Parameters!$F$9),2,IF(AND(I71<Parameters!$F$9,I71>=Parameters!$G$9),3,IF(AND(I71<Parameters!$G$9,I71>=Parameters!$H$9),4,IF(I71<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J71=\"\"),\"\",IF(J71>Parameters!$E$9,1,IF(AND(J71<Parameters!$E$9,J71>=Parameters!$F$9),2,IF(AND(J71<Parameters!$F$9,J71>=Parameters!$G$9),3,IF(AND(J71<Parameters!$G$9,J71>=Parameters!$H$9),4,IF(J71<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K71=\"\"),\"\",IF(K71>Parameters!$E$9,1,IF(AND(K71<Parameters!$E$9,K71>=Parameters!$F$9),2,IF(AND(K71<Parameters!$F$9,K71>=Parameters!$G$9),3,IF(AND(K71<Parameters!$G$9,K71>=Parameters!$H$9),4,IF(K71<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L71=\"\"),\"\",IF(L71>Parameters!$E$9,1,IF(AND(L71<Parameters!$E$9,L71>=Parameters!$F$9),2,IF(AND(L71<Parameters!$F$9,L71>=Parameters!$G$9),3,IF(AND(L71<Parameters!$G$9,L71>=Parameters!$H$9),4,IF(L71<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M71=\"\"),\"\",IF(M71>Parameters!$E$9,1,IF(AND(M71<Parameters!$E$9,M71>=Parameters!$F$9),2,IF(AND(M71<Parameters!$F$9,M71>=Parameters!$G$9),3,IF(AND(M71<Parameters!$G$9,M71>=Parameters!$H$9),4,IF(M71<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N71=\"\"),\"\",IF(N71>Parameters!$E$9,1,IF(AND(N71<Parameters!$E$9,N71>=Parameters!$F$9),2,IF(AND(N71<Parameters!$F$9,N71>=Parameters!$G$9),3,IF(AND(N71<Parameters!$G$9,N71>=Parameters!$H$9),4,IF(N71<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O71=\"\"),\"\",IF(O71>Parameters!$E$9,1,IF(AND(O71<Parameters!$E$9,O71>=Parameters!$F$9),2,IF(AND(O71<Parameters!$F$9,O71>=Parameters!$G$9),3,IF(AND(O71<Parameters!$G$9,O71>=Parameters!$H$9),4,IF(O71<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P71=\"\"),\"\",IF(P71>Parameters!$E$9,1,IF(AND(P71<Parameters!$E$9,P71>=Parameters!$F$9),2,IF(AND(P71<Parameters!$F$9,P71>=Parameters!$G$9),3,IF(AND(P71<Parameters!$G$9,P71>=Parameters!$H$9),4,IF(P71<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q71=\"\"),\"\",IF(Q71>Parameters!$E$9,1,IF(AND(Q71<Parameters!$E$9,Q71>=Parameters!$F$9),2,IF(AND(Q71<Parameters!$F$9,Q71>=Parameters!$G$9),3,IF(AND(Q71<Parameters!$G$9,Q71>=Parameters!$H$9),4,IF(Q71<Parameters!$H$9,5,\"\"))))))","v":""}]
[{"$f":"Data!$BZ$5","v":"Quick Ratio"},{"$f":"Companies!B32","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B72,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B72,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A72,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B72,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B72,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A72,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B72,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B72,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A72,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B72,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B72,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A72,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B72,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B72,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A72,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B72,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B72,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A72,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B72,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B72,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A72,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B72,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B72,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A72,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B72,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B72,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A72,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B72,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B72,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A72,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B72,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B72,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A72,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B72,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B72,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A72,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B72,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B72,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A72,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B72,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B72,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A72,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B72,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B72,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A72,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C72=\"\"),\"\",IF(C72>Parameters!$E$9,1,IF(AND(C72<Parameters!$E$9,C72>=Parameters!$F$9),2,IF(AND(C72<Parameters!$F$9,C72>=Parameters!$G$9),3,IF(AND(C72<Parameters!$G$9,C72>=Parameters!$H$9),4,IF(C72<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D72=\"\"),\"\",IF(D72>Parameters!$E$9,1,IF(AND(D72<Parameters!$E$9,D72>=Parameters!$F$9),2,IF(AND(D72<Parameters!$F$9,D72>=Parameters!$G$9),3,IF(AND(D72<Parameters!$G$9,D72>=Parameters!$H$9),4,IF(D72<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E72=\"\"),\"\",IF(E72>Parameters!$E$9,1,IF(AND(E72<Parameters!$E$9,E72>=Parameters!$F$9),2,IF(AND(E72<Parameters!$F$9,E72>=Parameters!$G$9),3,IF(AND(E72<Parameters!$G$9,E72>=Parameters!$H$9),4,IF(E72<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F72=\"\"),\"\",IF(F72>Parameters!$E$9,1,IF(AND(F72<Parameters!$E$9,F72>=Parameters!$F$9),2,IF(AND(F72<Parameters!$F$9,F72>=Parameters!$G$9),3,IF(AND(F72<Parameters!$G$9,F72>=Parameters!$H$9),4,IF(F72<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G72=\"\"),\"\",IF(G72>Parameters!$E$9,1,IF(AND(G72<Parameters!$E$9,G72>=Parameters!$F$9),2,IF(AND(G72<Parameters!$F$9,G72>=Parameters!$G$9),3,IF(AND(G72<Parameters!$G$9,G72>=Parameters!$H$9),4,IF(G72<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H72=\"\"),\"\",IF(H72>Parameters!$E$9,1,IF(AND(H72<Parameters!$E$9,H72>=Parameters!$F$9),2,IF(AND(H72<Parameters!$F$9,H72>=Parameters!$G$9),3,IF(AND(H72<Parameters!$G$9,H72>=Parameters!$H$9),4,IF(H72<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I72=\"\"),\"\",IF(I72>Parameters!$E$9,1,IF(AND(I72<Parameters!$E$9,I72>=Parameters!$F$9),2,IF(AND(I72<Parameters!$F$9,I72>=Parameters!$G$9),3,IF(AND(I72<Parameters!$G$9,I72>=Parameters!$H$9),4,IF(I72<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J72=\"\"),\"\",IF(J72>Parameters!$E$9,1,IF(AND(J72<Parameters!$E$9,J72>=Parameters!$F$9),2,IF(AND(J72<Parameters!$F$9,J72>=Parameters!$G$9),3,IF(AND(J72<Parameters!$G$9,J72>=Parameters!$H$9),4,IF(J72<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K72=\"\"),\"\",IF(K72>Parameters!$E$9,1,IF(AND(K72<Parameters!$E$9,K72>=Parameters!$F$9),2,IF(AND(K72<Parameters!$F$9,K72>=Parameters!$G$9),3,IF(AND(K72<Parameters!$G$9,K72>=Parameters!$H$9),4,IF(K72<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L72=\"\"),\"\",IF(L72>Parameters!$E$9,1,IF(AND(L72<Parameters!$E$9,L72>=Parameters!$F$9),2,IF(AND(L72<Parameters!$F$9,L72>=Parameters!$G$9),3,IF(AND(L72<Parameters!$G$9,L72>=Parameters!$H$9),4,IF(L72<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M72=\"\"),\"\",IF(M72>Parameters!$E$9,1,IF(AND(M72<Parameters!$E$9,M72>=Parameters!$F$9),2,IF(AND(M72<Parameters!$F$9,M72>=Parameters!$G$9),3,IF(AND(M72<Parameters!$G$9,M72>=Parameters!$H$9),4,IF(M72<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N72=\"\"),\"\",IF(N72>Parameters!$E$9,1,IF(AND(N72<Parameters!$E$9,N72>=Parameters!$F$9),2,IF(AND(N72<Parameters!$F$9,N72>=Parameters!$G$9),3,IF(AND(N72<Parameters!$G$9,N72>=Parameters!$H$9),4,IF(N72<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O72=\"\"),\"\",IF(O72>Parameters!$E$9,1,IF(AND(O72<Parameters!$E$9,O72>=Parameters!$F$9),2,IF(AND(O72<Parameters!$F$9,O72>=Parameters!$G$9),3,IF(AND(O72<Parameters!$G$9,O72>=Parameters!$H$9),4,IF(O72<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P72=\"\"),\"\",IF(P72>Parameters!$E$9,1,IF(AND(P72<Parameters!$E$9,P72>=Parameters!$F$9),2,IF(AND(P72<Parameters!$F$9,P72>=Parameters!$G$9),3,IF(AND(P72<Parameters!$G$9,P72>=Parameters!$H$9),4,IF(P72<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q72=\"\"),\"\",IF(Q72>Parameters!$E$9,1,IF(AND(Q72<Parameters!$E$9,Q72>=Parameters!$F$9),2,IF(AND(Q72<Parameters!$F$9,Q72>=Parameters!$G$9),3,IF(AND(Q72<Parameters!$G$9,Q72>=Parameters!$H$9),4,IF(Q72<Parameters!$H$9,5,\"\"))))))","v":""}]
[{"$f":"Data!$BZ$5","v":"Quick Ratio"},{"$f":"Companies!B33","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B73,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B73,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A73,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B73,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B73,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A73,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B73,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B73,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A73,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B73,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B73,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A73,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B73,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B73,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A73,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B73,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B73,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A73,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B73,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B73,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A73,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B73,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B73,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A73,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B73,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B73,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A73,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B73,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B73,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A73,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B73,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B73,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A73,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B73,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B73,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A73,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B73,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B73,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A73,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B73,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B73,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A73,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B73,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B73,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A73,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C73=\"\"),\"\",IF(C73>Parameters!$E$9,1,IF(AND(C73<Parameters!$E$9,C73>=Parameters!$F$9),2,IF(AND(C73<Parameters!$F$9,C73>=Parameters!$G$9),3,IF(AND(C73<Parameters!$G$9,C73>=Parameters!$H$9),4,IF(C73<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D73=\"\"),\"\",IF(D73>Parameters!$E$9,1,IF(AND(D73<Parameters!$E$9,D73>=Parameters!$F$9),2,IF(AND(D73<Parameters!$F$9,D73>=Parameters!$G$9),3,IF(AND(D73<Parameters!$G$9,D73>=Parameters!$H$9),4,IF(D73<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E73=\"\"),\"\",IF(E73>Parameters!$E$9,1,IF(AND(E73<Parameters!$E$9,E73>=Parameters!$F$9),2,IF(AND(E73<Parameters!$F$9,E73>=Parameters!$G$9),3,IF(AND(E73<Parameters!$G$9,E73>=Parameters!$H$9),4,IF(E73<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F73=\"\"),\"\",IF(F73>Parameters!$E$9,1,IF(AND(F73<Parameters!$E$9,F73>=Parameters!$F$9),2,IF(AND(F73<Parameters!$F$9,F73>=Parameters!$G$9),3,IF(AND(F73<Parameters!$G$9,F73>=Parameters!$H$9),4,IF(F73<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G73=\"\"),\"\",IF(G73>Parameters!$E$9,1,IF(AND(G73<Parameters!$E$9,G73>=Parameters!$F$9),2,IF(AND(G73<Parameters!$F$9,G73>=Parameters!$G$9),3,IF(AND(G73<Parameters!$G$9,G73>=Parameters!$H$9),4,IF(G73<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H73=\"\"),\"\",IF(H73>Parameters!$E$9,1,IF(AND(H73<Parameters!$E$9,H73>=Parameters!$F$9),2,IF(AND(H73<Parameters!$F$9,H73>=Parameters!$G$9),3,IF(AND(H73<Parameters!$G$9,H73>=Parameters!$H$9),4,IF(H73<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I73=\"\"),\"\",IF(I73>Parameters!$E$9,1,IF(AND(I73<Parameters!$E$9,I73>=Parameters!$F$9),2,IF(AND(I73<Parameters!$F$9,I73>=Parameters!$G$9),3,IF(AND(I73<Parameters!$G$9,I73>=Parameters!$H$9),4,IF(I73<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J73=\"\"),\"\",IF(J73>Parameters!$E$9,1,IF(AND(J73<Parameters!$E$9,J73>=Parameters!$F$9),2,IF(AND(J73<Parameters!$F$9,J73>=Parameters!$G$9),3,IF(AND(J73<Parameters!$G$9,J73>=Parameters!$H$9),4,IF(J73<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K73=\"\"),\"\",IF(K73>Parameters!$E$9,1,IF(AND(K73<Parameters!$E$9,K73>=Parameters!$F$9),2,IF(AND(K73<Parameters!$F$9,K73>=Parameters!$G$9),3,IF(AND(K73<Parameters!$G$9,K73>=Parameters!$H$9),4,IF(K73<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L73=\"\"),\"\",IF(L73>Parameters!$E$9,1,IF(AND(L73<Parameters!$E$9,L73>=Parameters!$F$9),2,IF(AND(L73<Parameters!$F$9,L73>=Parameters!$G$9),3,IF(AND(L73<Parameters!$G$9,L73>=Parameters!$H$9),4,IF(L73<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M73=\"\"),\"\",IF(M73>Parameters!$E$9,1,IF(AND(M73<Parameters!$E$9,M73>=Parameters!$F$9),2,IF(AND(M73<Parameters!$F$9,M73>=Parameters!$G$9),3,IF(AND(M73<Parameters!$G$9,M73>=Parameters!$H$9),4,IF(M73<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N73=\"\"),\"\",IF(N73>Parameters!$E$9,1,IF(AND(N73<Parameters!$E$9,N73>=Parameters!$F$9),2,IF(AND(N73<Parameters!$F$9,N73>=Parameters!$G$9),3,IF(AND(N73<Parameters!$G$9,N73>=Parameters!$H$9),4,IF(N73<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O73=\"\"),\"\",IF(O73>Parameters!$E$9,1,IF(AND(O73<Parameters!$E$9,O73>=Parameters!$F$9),2,IF(AND(O73<Parameters!$F$9,O73>=Parameters!$G$9),3,IF(AND(O73<Parameters!$G$9,O73>=Parameters!$H$9),4,IF(O73<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P73=\"\"),\"\",IF(P73>Parameters!$E$9,1,IF(AND(P73<Parameters!$E$9,P73>=Parameters!$F$9),2,IF(AND(P73<Parameters!$F$9,P73>=Parameters!$G$9),3,IF(AND(P73<Parameters!$G$9,P73>=Parameters!$H$9),4,IF(P73<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q73=\"\"),\"\",IF(Q73>Parameters!$E$9,1,IF(AND(Q73<Parameters!$E$9,Q73>=Parameters!$F$9),2,IF(AND(Q73<Parameters!$F$9,Q73>=Parameters!$G$9),3,IF(AND(Q73<Parameters!$G$9,Q73>=Parameters!$H$9),4,IF(Q73<Parameters!$H$9,5,\"\"))))))","v":""}]
[{"$f":"Data!$BZ$5","v":"Quick Ratio"},{"$f":"Companies!B34","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B74,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B74,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A74,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B74,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B74,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A74,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B74,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B74,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A74,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B74,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B74,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A74,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B74,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B74,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A74,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B74,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B74,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A74,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B74,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B74,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A74,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B74,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B74,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A74,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B74,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B74,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A74,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B74,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B74,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A74,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B74,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B74,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A74,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B74,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B74,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A74,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B74,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B74,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A74,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B74,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B74,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A74,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B74,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B74,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A74,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C74=\"\"),\"\",IF(C74>Parameters!$E$9,1,IF(AND(C74<Parameters!$E$9,C74>=Parameters!$F$9),2,IF(AND(C74<Parameters!$F$9,C74>=Parameters!$G$9),3,IF(AND(C74<Parameters!$G$9,C74>=Parameters!$H$9),4,IF(C74<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D74=\"\"),\"\",IF(D74>Parameters!$E$9,1,IF(AND(D74<Parameters!$E$9,D74>=Parameters!$F$9),2,IF(AND(D74<Parameters!$F$9,D74>=Parameters!$G$9),3,IF(AND(D74<Parameters!$G$9,D74>=Parameters!$H$9),4,IF(D74<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E74=\"\"),\"\",IF(E74>Parameters!$E$9,1,IF(AND(E74<Parameters!$E$9,E74>=Parameters!$F$9),2,IF(AND(E74<Parameters!$F$9,E74>=Parameters!$G$9),3,IF(AND(E74<Parameters!$G$9,E74>=Parameters!$H$9),4,IF(E74<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F74=\"\"),\"\",IF(F74>Parameters!$E$9,1,IF(AND(F74<Parameters!$E$9,F74>=Parameters!$F$9),2,IF(AND(F74<Parameters!$F$9,F74>=Parameters!$G$9),3,IF(AND(F74<Parameters!$G$9,F74>=Parameters!$H$9),4,IF(F74<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G74=\"\"),\"\",IF(G74>Parameters!$E$9,1,IF(AND(G74<Parameters!$E$9,G74>=Parameters!$F$9),2,IF(AND(G74<Parameters!$F$9,G74>=Parameters!$G$9),3,IF(AND(G74<Parameters!$G$9,G74>=Parameters!$H$9),4,IF(G74<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H74=\"\"),\"\",IF(H74>Parameters!$E$9,1,IF(AND(H74<Parameters!$E$9,H74>=Parameters!$F$9),2,IF(AND(H74<Parameters!$F$9,H74>=Parameters!$G$9),3,IF(AND(H74<Parameters!$G$9,H74>=Parameters!$H$9),4,IF(H74<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I74=\"\"),\"\",IF(I74>Parameters!$E$9,1,IF(AND(I74<Parameters!$E$9,I74>=Parameters!$F$9),2,IF(AND(I74<Parameters!$F$9,I74>=Parameters!$G$9),3,IF(AND(I74<Parameters!$G$9,I74>=Parameters!$H$9),4,IF(I74<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J74=\"\"),\"\",IF(J74>Parameters!$E$9,1,IF(AND(J74<Parameters!$E$9,J74>=Parameters!$F$9),2,IF(AND(J74<Parameters!$F$9,J74>=Parameters!$G$9),3,IF(AND(J74<Parameters!$G$9,J74>=Parameters!$H$9),4,IF(J74<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K74=\"\"),\"\",IF(K74>Parameters!$E$9,1,IF(AND(K74<Parameters!$E$9,K74>=Parameters!$F$9),2,IF(AND(K74<Parameters!$F$9,K74>=Parameters!$G$9),3,IF(AND(K74<Parameters!$G$9,K74>=Parameters!$H$9),4,IF(K74<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L74=\"\"),\"\",IF(L74>Parameters!$E$9,1,IF(AND(L74<Parameters!$E$9,L74>=Parameters!$F$9),2,IF(AND(L74<Parameters!$F$9,L74>=Parameters!$G$9),3,IF(AND(L74<Parameters!$G$9,L74>=Parameters!$H$9),4,IF(L74<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M74=\"\"),\"\",IF(M74>Parameters!$E$9,1,IF(AND(M74<Parameters!$E$9,M74>=Parameters!$F$9),2,IF(AND(M74<Parameters!$F$9,M74>=Parameters!$G$9),3,IF(AND(M74<Parameters!$G$9,M74>=Parameters!$H$9),4,IF(M74<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N74=\"\"),\"\",IF(N74>Parameters!$E$9,1,IF(AND(N74<Parameters!$E$9,N74>=Parameters!$F$9),2,IF(AND(N74<Parameters!$F$9,N74>=Parameters!$G$9),3,IF(AND(N74<Parameters!$G$9,N74>=Parameters!$H$9),4,IF(N74<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O74=\"\"),\"\",IF(O74>Parameters!$E$9,1,IF(AND(O74<Parameters!$E$9,O74>=Parameters!$F$9),2,IF(AND(O74<Parameters!$F$9,O74>=Parameters!$G$9),3,IF(AND(O74<Parameters!$G$9,O74>=Parameters!$H$9),4,IF(O74<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P74=\"\"),\"\",IF(P74>Parameters!$E$9,1,IF(AND(P74<Parameters!$E$9,P74>=Parameters!$F$9),2,IF(AND(P74<Parameters!$F$9,P74>=Parameters!$G$9),3,IF(AND(P74<Parameters!$G$9,P74>=Parameters!$H$9),4,IF(P74<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q74=\"\"),\"\",IF(Q74>Parameters!$E$9,1,IF(AND(Q74<Parameters!$E$9,Q74>=Parameters!$F$9),2,IF(AND(Q74<Parameters!$F$9,Q74>=Parameters!$G$9),3,IF(AND(Q74<Parameters!$G$9,Q74>=Parameters!$H$9),4,IF(Q74<Parameters!$H$9,5,\"\"))))))","v":""}]
[{"$f":"Data!$BZ$5","v":"Quick Ratio"},{"$f":"Companies!B35","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B75,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B75,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A75,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B75,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B75,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A75,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B75,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B75,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A75,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B75,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B75,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A75,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B75,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B75,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A75,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B75,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B75,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A75,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B75,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B75,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A75,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B75,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B75,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A75,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B75,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B75,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A75,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B75,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B75,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A75,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B75,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B75,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A75,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B75,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B75,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A75,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B75,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B75,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A75,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B75,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B75,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A75,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B75,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B75,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A75,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C75=\"\"),\"\",IF(C75>Parameters!$E$9,1,IF(AND(C75<Parameters!$E$9,C75>=Parameters!$F$9),2,IF(AND(C75<Parameters!$F$9,C75>=Parameters!$G$9),3,IF(AND(C75<Parameters!$G$9,C75>=Parameters!$H$9),4,IF(C75<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D75=\"\"),\"\",IF(D75>Parameters!$E$9,1,IF(AND(D75<Parameters!$E$9,D75>=Parameters!$F$9),2,IF(AND(D75<Parameters!$F$9,D75>=Parameters!$G$9),3,IF(AND(D75<Parameters!$G$9,D75>=Parameters!$H$9),4,IF(D75<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E75=\"\"),\"\",IF(E75>Parameters!$E$9,1,IF(AND(E75<Parameters!$E$9,E75>=Parameters!$F$9),2,IF(AND(E75<Parameters!$F$9,E75>=Parameters!$G$9),3,IF(AND(E75<Parameters!$G$9,E75>=Parameters!$H$9),4,IF(E75<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F75=\"\"),\"\",IF(F75>Parameters!$E$9,1,IF(AND(F75<Parameters!$E$9,F75>=Parameters!$F$9),2,IF(AND(F75<Parameters!$F$9,F75>=Parameters!$G$9),3,IF(AND(F75<Parameters!$G$9,F75>=Parameters!$H$9),4,IF(F75<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G75=\"\"),\"\",IF(G75>Parameters!$E$9,1,IF(AND(G75<Parameters!$E$9,G75>=Parameters!$F$9),2,IF(AND(G75<Parameters!$F$9,G75>=Parameters!$G$9),3,IF(AND(G75<Parameters!$G$9,G75>=Parameters!$H$9),4,IF(G75<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H75=\"\"),\"\",IF(H75>Parameters!$E$9,1,IF(AND(H75<Parameters!$E$9,H75>=Parameters!$F$9),2,IF(AND(H75<Parameters!$F$9,H75>=Parameters!$G$9),3,IF(AND(H75<Parameters!$G$9,H75>=Parameters!$H$9),4,IF(H75<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I75=\"\"),\"\",IF(I75>Parameters!$E$9,1,IF(AND(I75<Parameters!$E$9,I75>=Parameters!$F$9),2,IF(AND(I75<Parameters!$F$9,I75>=Parameters!$G$9),3,IF(AND(I75<Parameters!$G$9,I75>=Parameters!$H$9),4,IF(I75<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J75=\"\"),\"\",IF(J75>Parameters!$E$9,1,IF(AND(J75<Parameters!$E$9,J75>=Parameters!$F$9),2,IF(AND(J75<Parameters!$F$9,J75>=Parameters!$G$9),3,IF(AND(J75<Parameters!$G$9,J75>=Parameters!$H$9),4,IF(J75<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K75=\"\"),\"\",IF(K75>Parameters!$E$9,1,IF(AND(K75<Parameters!$E$9,K75>=Parameters!$F$9),2,IF(AND(K75<Parameters!$F$9,K75>=Parameters!$G$9),3,IF(AND(K75<Parameters!$G$9,K75>=Parameters!$H$9),4,IF(K75<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L75=\"\"),\"\",IF(L75>Parameters!$E$9,1,IF(AND(L75<Parameters!$E$9,L75>=Parameters!$F$9),2,IF(AND(L75<Parameters!$F$9,L75>=Parameters!$G$9),3,IF(AND(L75<Parameters!$G$9,L75>=Parameters!$H$9),4,IF(L75<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M75=\"\"),\"\",IF(M75>Parameters!$E$9,1,IF(AND(M75<Parameters!$E$9,M75>=Parameters!$F$9),2,IF(AND(M75<Parameters!$F$9,M75>=Parameters!$G$9),3,IF(AND(M75<Parameters!$G$9,M75>=Parameters!$H$9),4,IF(M75<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N75=\"\"),\"\",IF(N75>Parameters!$E$9,1,IF(AND(N75<Parameters!$E$9,N75>=Parameters!$F$9),2,IF(AND(N75<Parameters!$F$9,N75>=Parameters!$G$9),3,IF(AND(N75<Parameters!$G$9,N75>=Parameters!$H$9),4,IF(N75<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O75=\"\"),\"\",IF(O75>Parameters!$E$9,1,IF(AND(O75<Parameters!$E$9,O75>=Parameters!$F$9),2,IF(AND(O75<Parameters!$F$9,O75>=Parameters!$G$9),3,IF(AND(O75<Parameters!$G$9,O75>=Parameters!$H$9),4,IF(O75<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P75=\"\"),\"\",IF(P75>Parameters!$E$9,1,IF(AND(P75<Parameters!$E$9,P75>=Parameters!$F$9),2,IF(AND(P75<Parameters!$F$9,P75>=Parameters!$G$9),3,IF(AND(P75<Parameters!$G$9,P75>=Parameters!$H$9),4,IF(P75<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q75=\"\"),\"\",IF(Q75>Parameters!$E$9,1,IF(AND(Q75<Parameters!$E$9,Q75>=Parameters!$F$9),2,IF(AND(Q75<Parameters!$F$9,Q75>=Parameters!$G$9),3,IF(AND(Q75<Parameters!$G$9,Q75>=Parameters!$H$9),4,IF(Q75<Parameters!$H$9,5,\"\"))))))","v":""}]
[{"$f":"Data!$BZ$5","v":"Quick Ratio"},{"$f":"Companies!B36","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B76,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B76,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A76,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B76,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B76,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A76,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B76,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B76,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A76,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B76,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B76,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A76,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B76,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B76,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A76,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B76,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B76,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A76,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B76,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B76,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A76,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B76,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B76,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A76,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B76,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B76,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A76,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B76,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B76,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A76,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B76,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B76,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A76,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B76,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B76,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A76,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B76,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B76,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A76,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B76,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B76,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A76,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B76,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B76,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A76,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C76=\"\"),\"\",IF(C76>Parameters!$E$9,1,IF(AND(C76<Parameters!$E$9,C76>=Parameters!$F$9),2,IF(AND(C76<Parameters!$F$9,C76>=Parameters!$G$9),3,IF(AND(C76<Parameters!$G$9,C76>=Parameters!$H$9),4,IF(C76<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D76=\"\"),\"\",IF(D76>Parameters!$E$9,1,IF(AND(D76<Parameters!$E$9,D76>=Parameters!$F$9),2,IF(AND(D76<Parameters!$F$9,D76>=Parameters!$G$9),3,IF(AND(D76<Parameters!$G$9,D76>=Parameters!$H$9),4,IF(D76<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E76=\"\"),\"\",IF(E76>Parameters!$E$9,1,IF(AND(E76<Parameters!$E$9,E76>=Parameters!$F$9),2,IF(AND(E76<Parameters!$F$9,E76>=Parameters!$G$9),3,IF(AND(E76<Parameters!$G$9,E76>=Parameters!$H$9),4,IF(E76<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F76=\"\"),\"\",IF(F76>Parameters!$E$9,1,IF(AND(F76<Parameters!$E$9,F76>=Parameters!$F$9),2,IF(AND(F76<Parameters!$F$9,F76>=Parameters!$G$9),3,IF(AND(F76<Parameters!$G$9,F76>=Parameters!$H$9),4,IF(F76<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G76=\"\"),\"\",IF(G76>Parameters!$E$9,1,IF(AND(G76<Parameters!$E$9,G76>=Parameters!$F$9),2,IF(AND(G76<Parameters!$F$9,G76>=Parameters!$G$9),3,IF(AND(G76<Parameters!$G$9,G76>=Parameters!$H$9),4,IF(G76<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H76=\"\"),\"\",IF(H76>Parameters!$E$9,1,IF(AND(H76<Parameters!$E$9,H76>=Parameters!$F$9),2,IF(AND(H76<Parameters!$F$9,H76>=Parameters!$G$9),3,IF(AND(H76<Parameters!$G$9,H76>=Parameters!$H$9),4,IF(H76<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I76=\"\"),\"\",IF(I76>Parameters!$E$9,1,IF(AND(I76<Parameters!$E$9,I76>=Parameters!$F$9),2,IF(AND(I76<Parameters!$F$9,I76>=Parameters!$G$9),3,IF(AND(I76<Parameters!$G$9,I76>=Parameters!$H$9),4,IF(I76<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J76=\"\"),\"\",IF(J76>Parameters!$E$9,1,IF(AND(J76<Parameters!$E$9,J76>=Parameters!$F$9),2,IF(AND(J76<Parameters!$F$9,J76>=Parameters!$G$9),3,IF(AND(J76<Parameters!$G$9,J76>=Parameters!$H$9),4,IF(J76<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K76=\"\"),\"\",IF(K76>Parameters!$E$9,1,IF(AND(K76<Parameters!$E$9,K76>=Parameters!$F$9),2,IF(AND(K76<Parameters!$F$9,K76>=Parameters!$G$9),3,IF(AND(K76<Parameters!$G$9,K76>=Parameters!$H$9),4,IF(K76<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L76=\"\"),\"\",IF(L76>Parameters!$E$9,1,IF(AND(L76<Parameters!$E$9,L76>=Parameters!$F$9),2,IF(AND(L76<Parameters!$F$9,L76>=Parameters!$G$9),3,IF(AND(L76<Parameters!$G$9,L76>=Parameters!$H$9),4,IF(L76<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M76=\"\"),\"\",IF(M76>Parameters!$E$9,1,IF(AND(M76<Parameters!$E$9,M76>=Parameters!$F$9),2,IF(AND(M76<Parameters!$F$9,M76>=Parameters!$G$9),3,IF(AND(M76<Parameters!$G$9,M76>=Parameters!$H$9),4,IF(M76<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N76=\"\"),\"\",IF(N76>Parameters!$E$9,1,IF(AND(N76<Parameters!$E$9,N76>=Parameters!$F$9),2,IF(AND(N76<Parameters!$F$9,N76>=Parameters!$G$9),3,IF(AND(N76<Parameters!$G$9,N76>=Parameters!$H$9),4,IF(N76<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O76=\"\"),\"\",IF(O76>Parameters!$E$9,1,IF(AND(O76<Parameters!$E$9,O76>=Parameters!$F$9),2,IF(AND(O76<Parameters!$F$9,O76>=Parameters!$G$9),3,IF(AND(O76<Parameters!$G$9,O76>=Parameters!$H$9),4,IF(O76<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P76=\"\"),\"\",IF(P76>Parameters!$E$9,1,IF(AND(P76<Parameters!$E$9,P76>=Parameters!$F$9),2,IF(AND(P76<Parameters!$F$9,P76>=Parameters!$G$9),3,IF(AND(P76<Parameters!$G$9,P76>=Parameters!$H$9),4,IF(P76<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q76=\"\"),\"\",IF(Q76>Parameters!$E$9,1,IF(AND(Q76<Parameters!$E$9,Q76>=Parameters!$F$9),2,IF(AND(Q76<Parameters!$F$9,Q76>=Parameters!$G$9),3,IF(AND(Q76<Parameters!$G$9,Q76>=Parameters!$H$9),4,IF(Q76<Parameters!$H$9,5,\"\"))))))","v":""}]
[{"$f":"Data!$BZ$5","v":"Quick Ratio"},{"$f":"Companies!B37","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B77,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B77,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A77,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B77,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B77,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A77,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B77,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B77,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A77,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B77,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B77,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A77,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B77,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B77,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A77,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B77,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B77,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A77,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B77,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B77,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A77,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B77,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B77,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A77,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B77,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B77,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A77,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B77,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B77,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A77,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B77,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B77,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A77,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B77,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B77,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A77,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B77,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B77,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A77,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B77,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B77,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A77,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B77,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B77,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A77,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C77=\"\"),\"\",IF(C77>Parameters!$E$9,1,IF(AND(C77<Parameters!$E$9,C77>=Parameters!$F$9),2,IF(AND(C77<Parameters!$F$9,C77>=Parameters!$G$9),3,IF(AND(C77<Parameters!$G$9,C77>=Parameters!$H$9),4,IF(C77<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D77=\"\"),\"\",IF(D77>Parameters!$E$9,1,IF(AND(D77<Parameters!$E$9,D77>=Parameters!$F$9),2,IF(AND(D77<Parameters!$F$9,D77>=Parameters!$G$9),3,IF(AND(D77<Parameters!$G$9,D77>=Parameters!$H$9),4,IF(D77<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E77=\"\"),\"\",IF(E77>Parameters!$E$9,1,IF(AND(E77<Parameters!$E$9,E77>=Parameters!$F$9),2,IF(AND(E77<Parameters!$F$9,E77>=Parameters!$G$9),3,IF(AND(E77<Parameters!$G$9,E77>=Parameters!$H$9),4,IF(E77<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F77=\"\"),\"\",IF(F77>Parameters!$E$9,1,IF(AND(F77<Parameters!$E$9,F77>=Parameters!$F$9),2,IF(AND(F77<Parameters!$F$9,F77>=Parameters!$G$9),3,IF(AND(F77<Parameters!$G$9,F77>=Parameters!$H$9),4,IF(F77<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G77=\"\"),\"\",IF(G77>Parameters!$E$9,1,IF(AND(G77<Parameters!$E$9,G77>=Parameters!$F$9),2,IF(AND(G77<Parameters!$F$9,G77>=Parameters!$G$9),3,IF(AND(G77<Parameters!$G$9,G77>=Parameters!$H$9),4,IF(G77<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H77=\"\"),\"\",IF(H77>Parameters!$E$9,1,IF(AND(H77<Parameters!$E$9,H77>=Parameters!$F$9),2,IF(AND(H77<Parameters!$F$9,H77>=Parameters!$G$9),3,IF(AND(H77<Parameters!$G$9,H77>=Parameters!$H$9),4,IF(H77<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I77=\"\"),\"\",IF(I77>Parameters!$E$9,1,IF(AND(I77<Parameters!$E$9,I77>=Parameters!$F$9),2,IF(AND(I77<Parameters!$F$9,I77>=Parameters!$G$9),3,IF(AND(I77<Parameters!$G$9,I77>=Parameters!$H$9),4,IF(I77<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J77=\"\"),\"\",IF(J77>Parameters!$E$9,1,IF(AND(J77<Parameters!$E$9,J77>=Parameters!$F$9),2,IF(AND(J77<Parameters!$F$9,J77>=Parameters!$G$9),3,IF(AND(J77<Parameters!$G$9,J77>=Parameters!$H$9),4,IF(J77<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K77=\"\"),\"\",IF(K77>Parameters!$E$9,1,IF(AND(K77<Parameters!$E$9,K77>=Parameters!$F$9),2,IF(AND(K77<Parameters!$F$9,K77>=Parameters!$G$9),3,IF(AND(K77<Parameters!$G$9,K77>=Parameters!$H$9),4,IF(K77<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L77=\"\"),\"\",IF(L77>Parameters!$E$9,1,IF(AND(L77<Parameters!$E$9,L77>=Parameters!$F$9),2,IF(AND(L77<Parameters!$F$9,L77>=Parameters!$G$9),3,IF(AND(L77<Parameters!$G$9,L77>=Parameters!$H$9),4,IF(L77<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M77=\"\"),\"\",IF(M77>Parameters!$E$9,1,IF(AND(M77<Parameters!$E$9,M77>=Parameters!$F$9),2,IF(AND(M77<Parameters!$F$9,M77>=Parameters!$G$9),3,IF(AND(M77<Parameters!$G$9,M77>=Parameters!$H$9),4,IF(M77<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N77=\"\"),\"\",IF(N77>Parameters!$E$9,1,IF(AND(N77<Parameters!$E$9,N77>=Parameters!$F$9),2,IF(AND(N77<Parameters!$F$9,N77>=Parameters!$G$9),3,IF(AND(N77<Parameters!$G$9,N77>=Parameters!$H$9),4,IF(N77<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O77=\"\"),\"\",IF(O77>Parameters!$E$9,1,IF(AND(O77<Parameters!$E$9,O77>=Parameters!$F$9),2,IF(AND(O77<Parameters!$F$9,O77>=Parameters!$G$9),3,IF(AND(O77<Parameters!$G$9,O77>=Parameters!$H$9),4,IF(O77<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P77=\"\"),\"\",IF(P77>Parameters!$E$9,1,IF(AND(P77<Parameters!$E$9,P77>=Parameters!$F$9),2,IF(AND(P77<Parameters!$F$9,P77>=Parameters!$G$9),3,IF(AND(P77<Parameters!$G$9,P77>=Parameters!$H$9),4,IF(P77<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q77=\"\"),\"\",IF(Q77>Parameters!$E$9,1,IF(AND(Q77<Parameters!$E$9,Q77>=Parameters!$F$9),2,IF(AND(Q77<Parameters!$F$9,Q77>=Parameters!$G$9),3,IF(AND(Q77<Parameters!$G$9,Q77>=Parameters!$H$9),4,IF(Q77<Parameters!$H$9,5,\"\"))))))","v":""}]
[{"$f":"Data!$BZ$5","v":"Quick Ratio"},{"$f":"Companies!B38","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B78,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B78,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A78,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B78,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B78,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A78,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B78,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B78,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A78,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B78,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B78,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A78,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B78,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B78,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A78,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B78,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B78,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A78,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B78,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B78,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A78,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B78,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B78,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A78,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B78,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B78,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A78,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B78,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B78,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A78,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B78,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B78,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A78,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B78,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B78,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A78,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B78,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B78,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A78,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B78,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B78,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A78,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B78,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B78,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A78,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C78=\"\"),\"\",IF(C78>Parameters!$E$9,1,IF(AND(C78<Parameters!$E$9,C78>=Parameters!$F$9),2,IF(AND(C78<Parameters!$F$9,C78>=Parameters!$G$9),3,IF(AND(C78<Parameters!$G$9,C78>=Parameters!$H$9),4,IF(C78<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D78=\"\"),\"\",IF(D78>Parameters!$E$9,1,IF(AND(D78<Parameters!$E$9,D78>=Parameters!$F$9),2,IF(AND(D78<Parameters!$F$9,D78>=Parameters!$G$9),3,IF(AND(D78<Parameters!$G$9,D78>=Parameters!$H$9),4,IF(D78<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E78=\"\"),\"\",IF(E78>Parameters!$E$9,1,IF(AND(E78<Parameters!$E$9,E78>=Parameters!$F$9),2,IF(AND(E78<Parameters!$F$9,E78>=Parameters!$G$9),3,IF(AND(E78<Parameters!$G$9,E78>=Parameters!$H$9),4,IF(E78<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F78=\"\"),\"\",IF(F78>Parameters!$E$9,1,IF(AND(F78<Parameters!$E$9,F78>=Parameters!$F$9),2,IF(AND(F78<Parameters!$F$9,F78>=Parameters!$G$9),3,IF(AND(F78<Parameters!$G$9,F78>=Parameters!$H$9),4,IF(F78<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G78=\"\"),\"\",IF(G78>Parameters!$E$9,1,IF(AND(G78<Parameters!$E$9,G78>=Parameters!$F$9),2,IF(AND(G78<Parameters!$F$9,G78>=Parameters!$G$9),3,IF(AND(G78<Parameters!$G$9,G78>=Parameters!$H$9),4,IF(G78<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H78=\"\"),\"\",IF(H78>Parameters!$E$9,1,IF(AND(H78<Parameters!$E$9,H78>=Parameters!$F$9),2,IF(AND(H78<Parameters!$F$9,H78>=Parameters!$G$9),3,IF(AND(H78<Parameters!$G$9,H78>=Parameters!$H$9),4,IF(H78<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I78=\"\"),\"\",IF(I78>Parameters!$E$9,1,IF(AND(I78<Parameters!$E$9,I78>=Parameters!$F$9),2,IF(AND(I78<Parameters!$F$9,I78>=Parameters!$G$9),3,IF(AND(I78<Parameters!$G$9,I78>=Parameters!$H$9),4,IF(I78<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J78=\"\"),\"\",IF(J78>Parameters!$E$9,1,IF(AND(J78<Parameters!$E$9,J78>=Parameters!$F$9),2,IF(AND(J78<Parameters!$F$9,J78>=Parameters!$G$9),3,IF(AND(J78<Parameters!$G$9,J78>=Parameters!$H$9),4,IF(J78<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K78=\"\"),\"\",IF(K78>Parameters!$E$9,1,IF(AND(K78<Parameters!$E$9,K78>=Parameters!$F$9),2,IF(AND(K78<Parameters!$F$9,K78>=Parameters!$G$9),3,IF(AND(K78<Parameters!$G$9,K78>=Parameters!$H$9),4,IF(K78<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L78=\"\"),\"\",IF(L78>Parameters!$E$9,1,IF(AND(L78<Parameters!$E$9,L78>=Parameters!$F$9),2,IF(AND(L78<Parameters!$F$9,L78>=Parameters!$G$9),3,IF(AND(L78<Parameters!$G$9,L78>=Parameters!$H$9),4,IF(L78<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M78=\"\"),\"\",IF(M78>Parameters!$E$9,1,IF(AND(M78<Parameters!$E$9,M78>=Parameters!$F$9),2,IF(AND(M78<Parameters!$F$9,M78>=Parameters!$G$9),3,IF(AND(M78<Parameters!$G$9,M78>=Parameters!$H$9),4,IF(M78<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N78=\"\"),\"\",IF(N78>Parameters!$E$9,1,IF(AND(N78<Parameters!$E$9,N78>=Parameters!$F$9),2,IF(AND(N78<Parameters!$F$9,N78>=Parameters!$G$9),3,IF(AND(N78<Parameters!$G$9,N78>=Parameters!$H$9),4,IF(N78<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O78=\"\"),\"\",IF(O78>Parameters!$E$9,1,IF(AND(O78<Parameters!$E$9,O78>=Parameters!$F$9),2,IF(AND(O78<Parameters!$F$9,O78>=Parameters!$G$9),3,IF(AND(O78<Parameters!$G$9,O78>=Parameters!$H$9),4,IF(O78<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P78=\"\"),\"\",IF(P78>Parameters!$E$9,1,IF(AND(P78<Parameters!$E$9,P78>=Parameters!$F$9),2,IF(AND(P78<Parameters!$F$9,P78>=Parameters!$G$9),3,IF(AND(P78<Parameters!$G$9,P78>=Parameters!$H$9),4,IF(P78<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q78=\"\"),\"\",IF(Q78>Parameters!$E$9,1,IF(AND(Q78<Parameters!$E$9,Q78>=Parameters!$F$9),2,IF(AND(Q78<Parameters!$F$9,Q78>=Parameters!$G$9),3,IF(AND(Q78<Parameters!$G$9,Q78>=Parameters!$H$9),4,IF(Q78<Parameters!$H$9,5,\"\"))))))","v":""}]
[{"$f":"Data!$BZ$5","v":"Quick Ratio"},{"$f":"Companies!B39","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B79,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B79,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A79,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B79,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B79,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A79,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B79,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B79,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A79,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B79,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B79,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A79,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B79,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B79,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A79,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B79,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B79,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A79,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B79,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B79,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A79,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B79,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B79,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A79,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B79,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B79,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A79,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B79,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B79,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A79,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B79,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B79,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A79,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B79,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B79,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A79,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B79,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B79,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A79,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B79,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B79,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A79,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B79,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B79,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A79,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C79=\"\"),\"\",IF(C79>Parameters!$E$9,1,IF(AND(C79<Parameters!$E$9,C79>=Parameters!$F$9),2,IF(AND(C79<Parameters!$F$9,C79>=Parameters!$G$9),3,IF(AND(C79<Parameters!$G$9,C79>=Parameters!$H$9),4,IF(C79<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D79=\"\"),\"\",IF(D79>Parameters!$E$9,1,IF(AND(D79<Parameters!$E$9,D79>=Parameters!$F$9),2,IF(AND(D79<Parameters!$F$9,D79>=Parameters!$G$9),3,IF(AND(D79<Parameters!$G$9,D79>=Parameters!$H$9),4,IF(D79<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E79=\"\"),\"\",IF(E79>Parameters!$E$9,1,IF(AND(E79<Parameters!$E$9,E79>=Parameters!$F$9),2,IF(AND(E79<Parameters!$F$9,E79>=Parameters!$G$9),3,IF(AND(E79<Parameters!$G$9,E79>=Parameters!$H$9),4,IF(E79<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F79=\"\"),\"\",IF(F79>Parameters!$E$9,1,IF(AND(F79<Parameters!$E$9,F79>=Parameters!$F$9),2,IF(AND(F79<Parameters!$F$9,F79>=Parameters!$G$9),3,IF(AND(F79<Parameters!$G$9,F79>=Parameters!$H$9),4,IF(F79<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G79=\"\"),\"\",IF(G79>Parameters!$E$9,1,IF(AND(G79<Parameters!$E$9,G79>=Parameters!$F$9),2,IF(AND(G79<Parameters!$F$9,G79>=Parameters!$G$9),3,IF(AND(G79<Parameters!$G$9,G79>=Parameters!$H$9),4,IF(G79<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H79=\"\"),\"\",IF(H79>Parameters!$E$9,1,IF(AND(H79<Parameters!$E$9,H79>=Parameters!$F$9),2,IF(AND(H79<Parameters!$F$9,H79>=Parameters!$G$9),3,IF(AND(H79<Parameters!$G$9,H79>=Parameters!$H$9),4,IF(H79<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I79=\"\"),\"\",IF(I79>Parameters!$E$9,1,IF(AND(I79<Parameters!$E$9,I79>=Parameters!$F$9),2,IF(AND(I79<Parameters!$F$9,I79>=Parameters!$G$9),3,IF(AND(I79<Parameters!$G$9,I79>=Parameters!$H$9),4,IF(I79<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J79=\"\"),\"\",IF(J79>Parameters!$E$9,1,IF(AND(J79<Parameters!$E$9,J79>=Parameters!$F$9),2,IF(AND(J79<Parameters!$F$9,J79>=Parameters!$G$9),3,IF(AND(J79<Parameters!$G$9,J79>=Parameters!$H$9),4,IF(J79<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K79=\"\"),\"\",IF(K79>Parameters!$E$9,1,IF(AND(K79<Parameters!$E$9,K79>=Parameters!$F$9),2,IF(AND(K79<Parameters!$F$9,K79>=Parameters!$G$9),3,IF(AND(K79<Parameters!$G$9,K79>=Parameters!$H$9),4,IF(K79<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L79=\"\"),\"\",IF(L79>Parameters!$E$9,1,IF(AND(L79<Parameters!$E$9,L79>=Parameters!$F$9),2,IF(AND(L79<Parameters!$F$9,L79>=Parameters!$G$9),3,IF(AND(L79<Parameters!$G$9,L79>=Parameters!$H$9),4,IF(L79<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M79=\"\"),\"\",IF(M79>Parameters!$E$9,1,IF(AND(M79<Parameters!$E$9,M79>=Parameters!$F$9),2,IF(AND(M79<Parameters!$F$9,M79>=Parameters!$G$9),3,IF(AND(M79<Parameters!$G$9,M79>=Parameters!$H$9),4,IF(M79<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N79=\"\"),\"\",IF(N79>Parameters!$E$9,1,IF(AND(N79<Parameters!$E$9,N79>=Parameters!$F$9),2,IF(AND(N79<Parameters!$F$9,N79>=Parameters!$G$9),3,IF(AND(N79<Parameters!$G$9,N79>=Parameters!$H$9),4,IF(N79<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O79=\"\"),\"\",IF(O79>Parameters!$E$9,1,IF(AND(O79<Parameters!$E$9,O79>=Parameters!$F$9),2,IF(AND(O79<Parameters!$F$9,O79>=Parameters!$G$9),3,IF(AND(O79<Parameters!$G$9,O79>=Parameters!$H$9),4,IF(O79<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P79=\"\"),\"\",IF(P79>Parameters!$E$9,1,IF(AND(P79<Parameters!$E$9,P79>=Parameters!$F$9),2,IF(AND(P79<Parameters!$F$9,P79>=Parameters!$G$9),3,IF(AND(P79<Parameters!$G$9,P79>=Parameters!$H$9),4,IF(P79<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q79=\"\"),\"\",IF(Q79>Parameters!$E$9,1,IF(AND(Q79<Parameters!$E$9,Q79>=Parameters!$F$9),2,IF(AND(Q79<Parameters!$F$9,Q79>=Parameters!$G$9),3,IF(AND(Q79<Parameters!$G$9,Q79>=Parameters!$H$9),4,IF(Q79<Parameters!$H$9,5,\"\"))))))","v":""}]
[{"$f":"Data!$BZ$5","v":"Quick Ratio"},{"$f":"Companies!B40","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B80,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B80,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A80,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B80,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B80,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A80,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B80,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B80,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A80,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B80,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B80,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A80,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B80,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B80,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A80,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B80,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B80,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A80,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B80,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B80,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A80,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B80,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B80,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A80,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B80,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B80,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A80,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B80,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B80,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A80,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B80,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B80,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A80,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B80,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B80,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A80,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B80,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B80,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A80,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B80,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B80,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A80,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B80,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B80,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A80,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C80=\"\"),\"\",IF(C80>Parameters!$E$9,1,IF(AND(C80<Parameters!$E$9,C80>=Parameters!$F$9),2,IF(AND(C80<Parameters!$F$9,C80>=Parameters!$G$9),3,IF(AND(C80<Parameters!$G$9,C80>=Parameters!$H$9),4,IF(C80<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D80=\"\"),\"\",IF(D80>Parameters!$E$9,1,IF(AND(D80<Parameters!$E$9,D80>=Parameters!$F$9),2,IF(AND(D80<Parameters!$F$9,D80>=Parameters!$G$9),3,IF(AND(D80<Parameters!$G$9,D80>=Parameters!$H$9),4,IF(D80<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E80=\"\"),\"\",IF(E80>Parameters!$E$9,1,IF(AND(E80<Parameters!$E$9,E80>=Parameters!$F$9),2,IF(AND(E80<Parameters!$F$9,E80>=Parameters!$G$9),3,IF(AND(E80<Parameters!$G$9,E80>=Parameters!$H$9),4,IF(E80<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F80=\"\"),\"\",IF(F80>Parameters!$E$9,1,IF(AND(F80<Parameters!$E$9,F80>=Parameters!$F$9),2,IF(AND(F80<Parameters!$F$9,F80>=Parameters!$G$9),3,IF(AND(F80<Parameters!$G$9,F80>=Parameters!$H$9),4,IF(F80<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G80=\"\"),\"\",IF(G80>Parameters!$E$9,1,IF(AND(G80<Parameters!$E$9,G80>=Parameters!$F$9),2,IF(AND(G80<Parameters!$F$9,G80>=Parameters!$G$9),3,IF(AND(G80<Parameters!$G$9,G80>=Parameters!$H$9),4,IF(G80<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H80=\"\"),\"\",IF(H80>Parameters!$E$9,1,IF(AND(H80<Parameters!$E$9,H80>=Parameters!$F$9),2,IF(AND(H80<Parameters!$F$9,H80>=Parameters!$G$9),3,IF(AND(H80<Parameters!$G$9,H80>=Parameters!$H$9),4,IF(H80<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I80=\"\"),\"\",IF(I80>Parameters!$E$9,1,IF(AND(I80<Parameters!$E$9,I80>=Parameters!$F$9),2,IF(AND(I80<Parameters!$F$9,I80>=Parameters!$G$9),3,IF(AND(I80<Parameters!$G$9,I80>=Parameters!$H$9),4,IF(I80<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J80=\"\"),\"\",IF(J80>Parameters!$E$9,1,IF(AND(J80<Parameters!$E$9,J80>=Parameters!$F$9),2,IF(AND(J80<Parameters!$F$9,J80>=Parameters!$G$9),3,IF(AND(J80<Parameters!$G$9,J80>=Parameters!$H$9),4,IF(J80<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K80=\"\"),\"\",IF(K80>Parameters!$E$9,1,IF(AND(K80<Parameters!$E$9,K80>=Parameters!$F$9),2,IF(AND(K80<Parameters!$F$9,K80>=Parameters!$G$9),3,IF(AND(K80<Parameters!$G$9,K80>=Parameters!$H$9),4,IF(K80<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L80=\"\"),\"\",IF(L80>Parameters!$E$9,1,IF(AND(L80<Parameters!$E$9,L80>=Parameters!$F$9),2,IF(AND(L80<Parameters!$F$9,L80>=Parameters!$G$9),3,IF(AND(L80<Parameters!$G$9,L80>=Parameters!$H$9),4,IF(L80<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M80=\"\"),\"\",IF(M80>Parameters!$E$9,1,IF(AND(M80<Parameters!$E$9,M80>=Parameters!$F$9),2,IF(AND(M80<Parameters!$F$9,M80>=Parameters!$G$9),3,IF(AND(M80<Parameters!$G$9,M80>=Parameters!$H$9),4,IF(M80<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N80=\"\"),\"\",IF(N80>Parameters!$E$9,1,IF(AND(N80<Parameters!$E$9,N80>=Parameters!$F$9),2,IF(AND(N80<Parameters!$F$9,N80>=Parameters!$G$9),3,IF(AND(N80<Parameters!$G$9,N80>=Parameters!$H$9),4,IF(N80<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O80=\"\"),\"\",IF(O80>Parameters!$E$9,1,IF(AND(O80<Parameters!$E$9,O80>=Parameters!$F$9),2,IF(AND(O80<Parameters!$F$9,O80>=Parameters!$G$9),3,IF(AND(O80<Parameters!$G$9,O80>=Parameters!$H$9),4,IF(O80<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P80=\"\"),\"\",IF(P80>Parameters!$E$9,1,IF(AND(P80<Parameters!$E$9,P80>=Parameters!$F$9),2,IF(AND(P80<Parameters!$F$9,P80>=Parameters!$G$9),3,IF(AND(P80<Parameters!$G$9,P80>=Parameters!$H$9),4,IF(P80<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q80=\"\"),\"\",IF(Q80>Parameters!$E$9,1,IF(AND(Q80<Parameters!$E$9,Q80>=Parameters!$F$9),2,IF(AND(Q80<Parameters!$F$9,Q80>=Parameters!$G$9),3,IF(AND(Q80<Parameters!$G$9,Q80>=Parameters!$H$9),4,IF(Q80<Parameters!$H$9,5,\"\"))))))","v":""}]
[{"$f":"Data!$BZ$5","v":"Quick Ratio"},{"$f":"Companies!B41","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B81,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B81,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A81,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B81,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B81,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A81,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B81,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B81,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A81,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B81,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B81,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A81,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B81,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B81,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A81,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B81,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B81,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A81,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B81,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B81,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A81,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B81,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B81,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A81,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B81,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B81,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A81,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B81,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B81,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A81,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B81,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B81,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A81,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B81,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B81,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A81,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B81,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B81,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A81,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B81,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B81,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A81,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B81,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B81,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A81,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C81=\"\"),\"\",IF(C81>Parameters!$E$9,1,IF(AND(C81<Parameters!$E$9,C81>=Parameters!$F$9),2,IF(AND(C81<Parameters!$F$9,C81>=Parameters!$G$9),3,IF(AND(C81<Parameters!$G$9,C81>=Parameters!$H$9),4,IF(C81<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D81=\"\"),\"\",IF(D81>Parameters!$E$9,1,IF(AND(D81<Parameters!$E$9,D81>=Parameters!$F$9),2,IF(AND(D81<Parameters!$F$9,D81>=Parameters!$G$9),3,IF(AND(D81<Parameters!$G$9,D81>=Parameters!$H$9),4,IF(D81<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E81=\"\"),\"\",IF(E81>Parameters!$E$9,1,IF(AND(E81<Parameters!$E$9,E81>=Parameters!$F$9),2,IF(AND(E81<Parameters!$F$9,E81>=Parameters!$G$9),3,IF(AND(E81<Parameters!$G$9,E81>=Parameters!$H$9),4,IF(E81<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F81=\"\"),\"\",IF(F81>Parameters!$E$9,1,IF(AND(F81<Parameters!$E$9,F81>=Parameters!$F$9),2,IF(AND(F81<Parameters!$F$9,F81>=Parameters!$G$9),3,IF(AND(F81<Parameters!$G$9,F81>=Parameters!$H$9),4,IF(F81<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G81=\"\"),\"\",IF(G81>Parameters!$E$9,1,IF(AND(G81<Parameters!$E$9,G81>=Parameters!$F$9),2,IF(AND(G81<Parameters!$F$9,G81>=Parameters!$G$9),3,IF(AND(G81<Parameters!$G$9,G81>=Parameters!$H$9),4,IF(G81<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H81=\"\"),\"\",IF(H81>Parameters!$E$9,1,IF(AND(H81<Parameters!$E$9,H81>=Parameters!$F$9),2,IF(AND(H81<Parameters!$F$9,H81>=Parameters!$G$9),3,IF(AND(H81<Parameters!$G$9,H81>=Parameters!$H$9),4,IF(H81<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I81=\"\"),\"\",IF(I81>Parameters!$E$9,1,IF(AND(I81<Parameters!$E$9,I81>=Parameters!$F$9),2,IF(AND(I81<Parameters!$F$9,I81>=Parameters!$G$9),3,IF(AND(I81<Parameters!$G$9,I81>=Parameters!$H$9),4,IF(I81<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J81=\"\"),\"\",IF(J81>Parameters!$E$9,1,IF(AND(J81<Parameters!$E$9,J81>=Parameters!$F$9),2,IF(AND(J81<Parameters!$F$9,J81>=Parameters!$G$9),3,IF(AND(J81<Parameters!$G$9,J81>=Parameters!$H$9),4,IF(J81<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K81=\"\"),\"\",IF(K81>Parameters!$E$9,1,IF(AND(K81<Parameters!$E$9,K81>=Parameters!$F$9),2,IF(AND(K81<Parameters!$F$9,K81>=Parameters!$G$9),3,IF(AND(K81<Parameters!$G$9,K81>=Parameters!$H$9),4,IF(K81<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L81=\"\"),\"\",IF(L81>Parameters!$E$9,1,IF(AND(L81<Parameters!$E$9,L81>=Parameters!$F$9),2,IF(AND(L81<Parameters!$F$9,L81>=Parameters!$G$9),3,IF(AND(L81<Parameters!$G$9,L81>=Parameters!$H$9),4,IF(L81<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M81=\"\"),\"\",IF(M81>Parameters!$E$9,1,IF(AND(M81<Parameters!$E$9,M81>=Parameters!$F$9),2,IF(AND(M81<Parameters!$F$9,M81>=Parameters!$G$9),3,IF(AND(M81<Parameters!$G$9,M81>=Parameters!$H$9),4,IF(M81<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N81=\"\"),\"\",IF(N81>Parameters!$E$9,1,IF(AND(N81<Parameters!$E$9,N81>=Parameters!$F$9),2,IF(AND(N81<Parameters!$F$9,N81>=Parameters!$G$9),3,IF(AND(N81<Parameters!$G$9,N81>=Parameters!$H$9),4,IF(N81<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O81=\"\"),\"\",IF(O81>Parameters!$E$9,1,IF(AND(O81<Parameters!$E$9,O81>=Parameters!$F$9),2,IF(AND(O81<Parameters!$F$9,O81>=Parameters!$G$9),3,IF(AND(O81<Parameters!$G$9,O81>=Parameters!$H$9),4,IF(O81<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P81=\"\"),\"\",IF(P81>Parameters!$E$9,1,IF(AND(P81<Parameters!$E$9,P81>=Parameters!$F$9),2,IF(AND(P81<Parameters!$F$9,P81>=Parameters!$G$9),3,IF(AND(P81<Parameters!$G$9,P81>=Parameters!$H$9),4,IF(P81<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q81=\"\"),\"\",IF(Q81>Parameters!$E$9,1,IF(AND(Q81<Parameters!$E$9,Q81>=Parameters!$F$9),2,IF(AND(Q81<Parameters!$F$9,Q81>=Parameters!$G$9),3,IF(AND(Q81<Parameters!$G$9,Q81>=Parameters!$H$9),4,IF(Q81<Parameters!$H$9,5,\"\"))))))","v":""}]
[{"$f":"Data!$BZ$5","v":"Quick Ratio"},{"$f":"Companies!B42","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B82,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B82,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A82,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B82,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B82,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A82,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B82,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B82,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A82,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B82,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B82,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A82,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B82,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B82,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A82,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B82,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B82,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A82,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B82,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B82,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A82,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B82,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B82,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A82,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B82,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B82,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A82,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B82,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B82,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A82,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B82,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B82,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A82,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B82,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B82,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A82,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B82,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B82,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A82,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B82,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B82,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A82,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B82,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B82,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A82,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C82=\"\"),\"\",IF(C82>Parameters!$E$9,1,IF(AND(C82<Parameters!$E$9,C82>=Parameters!$F$9),2,IF(AND(C82<Parameters!$F$9,C82>=Parameters!$G$9),3,IF(AND(C82<Parameters!$G$9,C82>=Parameters!$H$9),4,IF(C82<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D82=\"\"),\"\",IF(D82>Parameters!$E$9,1,IF(AND(D82<Parameters!$E$9,D82>=Parameters!$F$9),2,IF(AND(D82<Parameters!$F$9,D82>=Parameters!$G$9),3,IF(AND(D82<Parameters!$G$9,D82>=Parameters!$H$9),4,IF(D82<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E82=\"\"),\"\",IF(E82>Parameters!$E$9,1,IF(AND(E82<Parameters!$E$9,E82>=Parameters!$F$9),2,IF(AND(E82<Parameters!$F$9,E82>=Parameters!$G$9),3,IF(AND(E82<Parameters!$G$9,E82>=Parameters!$H$9),4,IF(E82<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F82=\"\"),\"\",IF(F82>Parameters!$E$9,1,IF(AND(F82<Parameters!$E$9,F82>=Parameters!$F$9),2,IF(AND(F82<Parameters!$F$9,F82>=Parameters!$G$9),3,IF(AND(F82<Parameters!$G$9,F82>=Parameters!$H$9),4,IF(F82<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G82=\"\"),\"\",IF(G82>Parameters!$E$9,1,IF(AND(G82<Parameters!$E$9,G82>=Parameters!$F$9),2,IF(AND(G82<Parameters!$F$9,G82>=Parameters!$G$9),3,IF(AND(G82<Parameters!$G$9,G82>=Parameters!$H$9),4,IF(G82<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H82=\"\"),\"\",IF(H82>Parameters!$E$9,1,IF(AND(H82<Parameters!$E$9,H82>=Parameters!$F$9),2,IF(AND(H82<Parameters!$F$9,H82>=Parameters!$G$9),3,IF(AND(H82<Parameters!$G$9,H82>=Parameters!$H$9),4,IF(H82<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I82=\"\"),\"\",IF(I82>Parameters!$E$9,1,IF(AND(I82<Parameters!$E$9,I82>=Parameters!$F$9),2,IF(AND(I82<Parameters!$F$9,I82>=Parameters!$G$9),3,IF(AND(I82<Parameters!$G$9,I82>=Parameters!$H$9),4,IF(I82<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J82=\"\"),\"\",IF(J82>Parameters!$E$9,1,IF(AND(J82<Parameters!$E$9,J82>=Parameters!$F$9),2,IF(AND(J82<Parameters!$F$9,J82>=Parameters!$G$9),3,IF(AND(J82<Parameters!$G$9,J82>=Parameters!$H$9),4,IF(J82<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K82=\"\"),\"\",IF(K82>Parameters!$E$9,1,IF(AND(K82<Parameters!$E$9,K82>=Parameters!$F$9),2,IF(AND(K82<Parameters!$F$9,K82>=Parameters!$G$9),3,IF(AND(K82<Parameters!$G$9,K82>=Parameters!$H$9),4,IF(K82<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L82=\"\"),\"\",IF(L82>Parameters!$E$9,1,IF(AND(L82<Parameters!$E$9,L82>=Parameters!$F$9),2,IF(AND(L82<Parameters!$F$9,L82>=Parameters!$G$9),3,IF(AND(L82<Parameters!$G$9,L82>=Parameters!$H$9),4,IF(L82<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M82=\"\"),\"\",IF(M82>Parameters!$E$9,1,IF(AND(M82<Parameters!$E$9,M82>=Parameters!$F$9),2,IF(AND(M82<Parameters!$F$9,M82>=Parameters!$G$9),3,IF(AND(M82<Parameters!$G$9,M82>=Parameters!$H$9),4,IF(M82<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N82=\"\"),\"\",IF(N82>Parameters!$E$9,1,IF(AND(N82<Parameters!$E$9,N82>=Parameters!$F$9),2,IF(AND(N82<Parameters!$F$9,N82>=Parameters!$G$9),3,IF(AND(N82<Parameters!$G$9,N82>=Parameters!$H$9),4,IF(N82<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O82=\"\"),\"\",IF(O82>Parameters!$E$9,1,IF(AND(O82<Parameters!$E$9,O82>=Parameters!$F$9),2,IF(AND(O82<Parameters!$F$9,O82>=Parameters!$G$9),3,IF(AND(O82<Parameters!$G$9,O82>=Parameters!$H$9),4,IF(O82<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P82=\"\"),\"\",IF(P82>Parameters!$E$9,1,IF(AND(P82<Parameters!$E$9,P82>=Parameters!$F$9),2,IF(AND(P82<Parameters!$F$9,P82>=Parameters!$G$9),3,IF(AND(P82<Parameters!$G$9,P82>=Parameters!$H$9),4,IF(P82<Parameters!$H$9,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q82=\"\"),\"\",IF(Q82>Parameters!$E$9,1,IF(AND(Q82<Parameters!$E$9,Q82>=Parameters!$F$9),2,IF(AND(Q82<Parameters!$F$9,Q82>=Parameters!$G$9),3,IF(AND(Q82<Parameters!$G$9,Q82>=Parameters!$H$9),4,IF(Q82<Parameters!$H$9,5,\"\"))))))","v":""}]
[]
[{"$f":"Data!$CM$5","v":"Interest Coverage"},{"$f":"Companies!B3","v":0},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B84,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B84,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A84,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B84,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B84,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A84,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B84,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B84,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A84,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B84,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B84,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A84,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B84,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B84,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A84,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B84,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B84,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A84,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B84,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B84,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A84,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B84,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B84,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A84,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B84,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B84,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A84,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B84,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B84,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A84,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B84,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B84,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A84,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B84,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B84,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A84,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B84,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B84,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A84,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B84,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B84,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A84,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B84,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B84,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A84,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C84=\"\"),\"\",IF(C84>Parameters!$E$16,1,IF(AND(C84<Parameters!$E$16,C84>=Parameters!$F$16),2,IF(AND(C84<Parameters!$F$16,C84>=Parameters!$G$16),3,IF(AND(C84<Parameters!$G$16,C84>=Parameters!$H$16),4,IF(C84<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D84=\"\"),\"\",IF(D84>Parameters!$E$16,1,IF(AND(D84<Parameters!$E$16,D84>=Parameters!$F$16),2,IF(AND(D84<Parameters!$F$16,D84>=Parameters!$G$16),3,IF(AND(D84<Parameters!$G$16,D84>=Parameters!$H$16),4,IF(D84<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E84=\"\"),\"\",IF(E84>Parameters!$E$16,1,IF(AND(E84<Parameters!$E$16,E84>=Parameters!$F$16),2,IF(AND(E84<Parameters!$F$16,E84>=Parameters!$G$16),3,IF(AND(E84<Parameters!$G$16,E84>=Parameters!$H$16),4,IF(E84<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F84=\"\"),\"\",IF(F84>Parameters!$E$16,1,IF(AND(F84<Parameters!$E$16,F84>=Parameters!$F$16),2,IF(AND(F84<Parameters!$F$16,F84>=Parameters!$G$16),3,IF(AND(F84<Parameters!$G$16,F84>=Parameters!$H$16),4,IF(F84<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G84=\"\"),\"\",IF(G84>Parameters!$E$16,1,IF(AND(G84<Parameters!$E$16,G84>=Parameters!$F$16),2,IF(AND(G84<Parameters!$F$16,G84>=Parameters!$G$16),3,IF(AND(G84<Parameters!$G$16,G84>=Parameters!$H$16),4,IF(G84<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H84=\"\"),\"\",IF(H84>Parameters!$E$16,1,IF(AND(H84<Parameters!$E$16,H84>=Parameters!$F$16),2,IF(AND(H84<Parameters!$F$16,H84>=Parameters!$G$16),3,IF(AND(H84<Parameters!$G$16,H84>=Parameters!$H$16),4,IF(H84<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I84=\"\"),\"\",IF(I84>Parameters!$E$16,1,IF(AND(I84<Parameters!$E$16,I84>=Parameters!$F$16),2,IF(AND(I84<Parameters!$F$16,I84>=Parameters!$G$16),3,IF(AND(I84<Parameters!$G$16,I84>=Parameters!$H$16),4,IF(I84<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J84=\"\"),\"\",IF(J84>Parameters!$E$16,1,IF(AND(J84<Parameters!$E$16,J84>=Parameters!$F$16),2,IF(AND(J84<Parameters!$F$16,J84>=Parameters!$G$16),3,IF(AND(J84<Parameters!$G$16,J84>=Parameters!$H$16),4,IF(J84<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K84=\"\"),\"\",IF(K84>Parameters!$E$16,1,IF(AND(K84<Parameters!$E$16,K84>=Parameters!$F$16),2,IF(AND(K84<Parameters!$F$16,K84>=Parameters!$G$16),3,IF(AND(K84<Parameters!$G$16,K84>=Parameters!$H$16),4,IF(K84<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L84=\"\"),\"\",IF(L84>Parameters!$E$16,1,IF(AND(L84<Parameters!$E$16,L84>=Parameters!$F$16),2,IF(AND(L84<Parameters!$F$16,L84>=Parameters!$G$16),3,IF(AND(L84<Parameters!$G$16,L84>=Parameters!$H$16),4,IF(L84<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M84=\"\"),\"\",IF(M84>Parameters!$E$16,1,IF(AND(M84<Parameters!$E$16,M84>=Parameters!$F$16),2,IF(AND(M84<Parameters!$F$16,M84>=Parameters!$G$16),3,IF(AND(M84<Parameters!$G$16,M84>=Parameters!$H$16),4,IF(M84<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N84=\"\"),\"\",IF(N84>Parameters!$E$16,1,IF(AND(N84<Parameters!$E$16,N84>=Parameters!$F$16),2,IF(AND(N84<Parameters!$F$16,N84>=Parameters!$G$16),3,IF(AND(N84<Parameters!$G$16,N84>=Parameters!$H$16),4,IF(N84<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O84=\"\"),\"\",IF(O84>Parameters!$E$16,1,IF(AND(O84<Parameters!$E$16,O84>=Parameters!$F$16),2,IF(AND(O84<Parameters!$F$16,O84>=Parameters!$G$16),3,IF(AND(O84<Parameters!$G$16,O84>=Parameters!$H$16),4,IF(O84<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P84=\"\"),\"\",IF(P84>Parameters!$E$16,1,IF(AND(P84<Parameters!$E$16,P84>=Parameters!$F$16),2,IF(AND(P84<Parameters!$F$16,P84>=Parameters!$G$16),3,IF(AND(P84<Parameters!$G$16,P84>=Parameters!$H$16),4,IF(P84<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q84=\"\"),\"\",IF(Q84>Parameters!$E$16,1,IF(AND(Q84<Parameters!$E$16,Q84>=Parameters!$F$16),2,IF(AND(Q84<Parameters!$F$16,Q84>=Parameters!$G$16),3,IF(AND(Q84<Parameters!$G$16,Q84>=Parameters!$H$16),4,IF(Q84<Parameters!$H$16,5,\"\"))))))","v":""}]
[{"$f":"Data!$CM$5","v":"Interest Coverage"},{"$f":"Companies!B4","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B85,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B85,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A85,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B85,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B85,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A85,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B85,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B85,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A85,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B85,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B85,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A85,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B85,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B85,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A85,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B85,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B85,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A85,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B85,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B85,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A85,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B85,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B85,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A85,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B85,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B85,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A85,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B85,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B85,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A85,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B85,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B85,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A85,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B85,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B85,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A85,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B85,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B85,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A85,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B85,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B85,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A85,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B85,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B85,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A85,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C85=\"\"),\"\",IF(C85>Parameters!$E$16,1,IF(AND(C85<Parameters!$E$16,C85>=Parameters!$F$16),2,IF(AND(C85<Parameters!$F$16,C85>=Parameters!$G$16),3,IF(AND(C85<Parameters!$G$16,C85>=Parameters!$H$16),4,IF(C85<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D85=\"\"),\"\",IF(D85>Parameters!$E$16,1,IF(AND(D85<Parameters!$E$16,D85>=Parameters!$F$16),2,IF(AND(D85<Parameters!$F$16,D85>=Parameters!$G$16),3,IF(AND(D85<Parameters!$G$16,D85>=Parameters!$H$16),4,IF(D85<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E85=\"\"),\"\",IF(E85>Parameters!$E$16,1,IF(AND(E85<Parameters!$E$16,E85>=Parameters!$F$16),2,IF(AND(E85<Parameters!$F$16,E85>=Parameters!$G$16),3,IF(AND(E85<Parameters!$G$16,E85>=Parameters!$H$16),4,IF(E85<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F85=\"\"),\"\",IF(F85>Parameters!$E$16,1,IF(AND(F85<Parameters!$E$16,F85>=Parameters!$F$16),2,IF(AND(F85<Parameters!$F$16,F85>=Parameters!$G$16),3,IF(AND(F85<Parameters!$G$16,F85>=Parameters!$H$16),4,IF(F85<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G85=\"\"),\"\",IF(G85>Parameters!$E$16,1,IF(AND(G85<Parameters!$E$16,G85>=Parameters!$F$16),2,IF(AND(G85<Parameters!$F$16,G85>=Parameters!$G$16),3,IF(AND(G85<Parameters!$G$16,G85>=Parameters!$H$16),4,IF(G85<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H85=\"\"),\"\",IF(H85>Parameters!$E$16,1,IF(AND(H85<Parameters!$E$16,H85>=Parameters!$F$16),2,IF(AND(H85<Parameters!$F$16,H85>=Parameters!$G$16),3,IF(AND(H85<Parameters!$G$16,H85>=Parameters!$H$16),4,IF(H85<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I85=\"\"),\"\",IF(I85>Parameters!$E$16,1,IF(AND(I85<Parameters!$E$16,I85>=Parameters!$F$16),2,IF(AND(I85<Parameters!$F$16,I85>=Parameters!$G$16),3,IF(AND(I85<Parameters!$G$16,I85>=Parameters!$H$16),4,IF(I85<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J85=\"\"),\"\",IF(J85>Parameters!$E$16,1,IF(AND(J85<Parameters!$E$16,J85>=Parameters!$F$16),2,IF(AND(J85<Parameters!$F$16,J85>=Parameters!$G$16),3,IF(AND(J85<Parameters!$G$16,J85>=Parameters!$H$16),4,IF(J85<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K85=\"\"),\"\",IF(K85>Parameters!$E$16,1,IF(AND(K85<Parameters!$E$16,K85>=Parameters!$F$16),2,IF(AND(K85<Parameters!$F$16,K85>=Parameters!$G$16),3,IF(AND(K85<Parameters!$G$16,K85>=Parameters!$H$16),4,IF(K85<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L85=\"\"),\"\",IF(L85>Parameters!$E$16,1,IF(AND(L85<Parameters!$E$16,L85>=Parameters!$F$16),2,IF(AND(L85<Parameters!$F$16,L85>=Parameters!$G$16),3,IF(AND(L85<Parameters!$G$16,L85>=Parameters!$H$16),4,IF(L85<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M85=\"\"),\"\",IF(M85>Parameters!$E$16,1,IF(AND(M85<Parameters!$E$16,M85>=Parameters!$F$16),2,IF(AND(M85<Parameters!$F$16,M85>=Parameters!$G$16),3,IF(AND(M85<Parameters!$G$16,M85>=Parameters!$H$16),4,IF(M85<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N85=\"\"),\"\",IF(N85>Parameters!$E$16,1,IF(AND(N85<Parameters!$E$16,N85>=Parameters!$F$16),2,IF(AND(N85<Parameters!$F$16,N85>=Parameters!$G$16),3,IF(AND(N85<Parameters!$G$16,N85>=Parameters!$H$16),4,IF(N85<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O85=\"\"),\"\",IF(O85>Parameters!$E$16,1,IF(AND(O85<Parameters!$E$16,O85>=Parameters!$F$16),2,IF(AND(O85<Parameters!$F$16,O85>=Parameters!$G$16),3,IF(AND(O85<Parameters!$G$16,O85>=Parameters!$H$16),4,IF(O85<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P85=\"\"),\"\",IF(P85>Parameters!$E$16,1,IF(AND(P85<Parameters!$E$16,P85>=Parameters!$F$16),2,IF(AND(P85<Parameters!$F$16,P85>=Parameters!$G$16),3,IF(AND(P85<Parameters!$G$16,P85>=Parameters!$H$16),4,IF(P85<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q85=\"\"),\"\",IF(Q85>Parameters!$E$16,1,IF(AND(Q85<Parameters!$E$16,Q85>=Parameters!$F$16),2,IF(AND(Q85<Parameters!$F$16,Q85>=Parameters!$G$16),3,IF(AND(Q85<Parameters!$G$16,Q85>=Parameters!$H$16),4,IF(Q85<Parameters!$H$16,5,\"\"))))))","v":""}]
[{"$f":"Data!$CM$5","v":"Interest Coverage"},{"$f":"Companies!B5","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B86,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B86,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A86,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B86,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B86,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A86,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B86,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B86,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A86,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B86,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B86,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A86,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B86,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B86,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A86,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B86,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B86,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A86,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B86,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B86,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A86,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B86,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B86,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A86,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B86,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B86,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A86,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B86,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B86,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A86,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B86,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B86,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A86,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B86,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B86,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A86,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B86,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B86,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A86,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B86,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B86,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A86,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B86,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B86,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A86,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C86=\"\"),\"\",IF(C86>Parameters!$E$16,1,IF(AND(C86<Parameters!$E$16,C86>=Parameters!$F$16),2,IF(AND(C86<Parameters!$F$16,C86>=Parameters!$G$16),3,IF(AND(C86<Parameters!$G$16,C86>=Parameters!$H$16),4,IF(C86<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D86=\"\"),\"\",IF(D86>Parameters!$E$16,1,IF(AND(D86<Parameters!$E$16,D86>=Parameters!$F$16),2,IF(AND(D86<Parameters!$F$16,D86>=Parameters!$G$16),3,IF(AND(D86<Parameters!$G$16,D86>=Parameters!$H$16),4,IF(D86<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E86=\"\"),\"\",IF(E86>Parameters!$E$16,1,IF(AND(E86<Parameters!$E$16,E86>=Parameters!$F$16),2,IF(AND(E86<Parameters!$F$16,E86>=Parameters!$G$16),3,IF(AND(E86<Parameters!$G$16,E86>=Parameters!$H$16),4,IF(E86<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F86=\"\"),\"\",IF(F86>Parameters!$E$16,1,IF(AND(F86<Parameters!$E$16,F86>=Parameters!$F$16),2,IF(AND(F86<Parameters!$F$16,F86>=Parameters!$G$16),3,IF(AND(F86<Parameters!$G$16,F86>=Parameters!$H$16),4,IF(F86<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G86=\"\"),\"\",IF(G86>Parameters!$E$16,1,IF(AND(G86<Parameters!$E$16,G86>=Parameters!$F$16),2,IF(AND(G86<Parameters!$F$16,G86>=Parameters!$G$16),3,IF(AND(G86<Parameters!$G$16,G86>=Parameters!$H$16),4,IF(G86<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H86=\"\"),\"\",IF(H86>Parameters!$E$16,1,IF(AND(H86<Parameters!$E$16,H86>=Parameters!$F$16),2,IF(AND(H86<Parameters!$F$16,H86>=Parameters!$G$16),3,IF(AND(H86<Parameters!$G$16,H86>=Parameters!$H$16),4,IF(H86<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I86=\"\"),\"\",IF(I86>Parameters!$E$16,1,IF(AND(I86<Parameters!$E$16,I86>=Parameters!$F$16),2,IF(AND(I86<Parameters!$F$16,I86>=Parameters!$G$16),3,IF(AND(I86<Parameters!$G$16,I86>=Parameters!$H$16),4,IF(I86<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J86=\"\"),\"\",IF(J86>Parameters!$E$16,1,IF(AND(J86<Parameters!$E$16,J86>=Parameters!$F$16),2,IF(AND(J86<Parameters!$F$16,J86>=Parameters!$G$16),3,IF(AND(J86<Parameters!$G$16,J86>=Parameters!$H$16),4,IF(J86<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K86=\"\"),\"\",IF(K86>Parameters!$E$16,1,IF(AND(K86<Parameters!$E$16,K86>=Parameters!$F$16),2,IF(AND(K86<Parameters!$F$16,K86>=Parameters!$G$16),3,IF(AND(K86<Parameters!$G$16,K86>=Parameters!$H$16),4,IF(K86<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L86=\"\"),\"\",IF(L86>Parameters!$E$16,1,IF(AND(L86<Parameters!$E$16,L86>=Parameters!$F$16),2,IF(AND(L86<Parameters!$F$16,L86>=Parameters!$G$16),3,IF(AND(L86<Parameters!$G$16,L86>=Parameters!$H$16),4,IF(L86<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M86=\"\"),\"\",IF(M86>Parameters!$E$16,1,IF(AND(M86<Parameters!$E$16,M86>=Parameters!$F$16),2,IF(AND(M86<Parameters!$F$16,M86>=Parameters!$G$16),3,IF(AND(M86<Parameters!$G$16,M86>=Parameters!$H$16),4,IF(M86<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N86=\"\"),\"\",IF(N86>Parameters!$E$16,1,IF(AND(N86<Parameters!$E$16,N86>=Parameters!$F$16),2,IF(AND(N86<Parameters!$F$16,N86>=Parameters!$G$16),3,IF(AND(N86<Parameters!$G$16,N86>=Parameters!$H$16),4,IF(N86<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O86=\"\"),\"\",IF(O86>Parameters!$E$16,1,IF(AND(O86<Parameters!$E$16,O86>=Parameters!$F$16),2,IF(AND(O86<Parameters!$F$16,O86>=Parameters!$G$16),3,IF(AND(O86<Parameters!$G$16,O86>=Parameters!$H$16),4,IF(O86<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P86=\"\"),\"\",IF(P86>Parameters!$E$16,1,IF(AND(P86<Parameters!$E$16,P86>=Parameters!$F$16),2,IF(AND(P86<Parameters!$F$16,P86>=Parameters!$G$16),3,IF(AND(P86<Parameters!$G$16,P86>=Parameters!$H$16),4,IF(P86<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q86=\"\"),\"\",IF(Q86>Parameters!$E$16,1,IF(AND(Q86<Parameters!$E$16,Q86>=Parameters!$F$16),2,IF(AND(Q86<Parameters!$F$16,Q86>=Parameters!$G$16),3,IF(AND(Q86<Parameters!$G$16,Q86>=Parameters!$H$16),4,IF(Q86<Parameters!$H$16,5,\"\"))))))","v":""}]
[{"$f":"Data!$CM$5","v":"Interest Coverage"},{"$f":"Companies!B6","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B87,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B87,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A87,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B87,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B87,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A87,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B87,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B87,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A87,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B87,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B87,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A87,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B87,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B87,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A87,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B87,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B87,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A87,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B87,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B87,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A87,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B87,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B87,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A87,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B87,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B87,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A87,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B87,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B87,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A87,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B87,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B87,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A87,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B87,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B87,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A87,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B87,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B87,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A87,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B87,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B87,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A87,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B87,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B87,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A87,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C87=\"\"),\"\",IF(C87>Parameters!$E$16,1,IF(AND(C87<Parameters!$E$16,C87>=Parameters!$F$16),2,IF(AND(C87<Parameters!$F$16,C87>=Parameters!$G$16),3,IF(AND(C87<Parameters!$G$16,C87>=Parameters!$H$16),4,IF(C87<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D87=\"\"),\"\",IF(D87>Parameters!$E$16,1,IF(AND(D87<Parameters!$E$16,D87>=Parameters!$F$16),2,IF(AND(D87<Parameters!$F$16,D87>=Parameters!$G$16),3,IF(AND(D87<Parameters!$G$16,D87>=Parameters!$H$16),4,IF(D87<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E87=\"\"),\"\",IF(E87>Parameters!$E$16,1,IF(AND(E87<Parameters!$E$16,E87>=Parameters!$F$16),2,IF(AND(E87<Parameters!$F$16,E87>=Parameters!$G$16),3,IF(AND(E87<Parameters!$G$16,E87>=Parameters!$H$16),4,IF(E87<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F87=\"\"),\"\",IF(F87>Parameters!$E$16,1,IF(AND(F87<Parameters!$E$16,F87>=Parameters!$F$16),2,IF(AND(F87<Parameters!$F$16,F87>=Parameters!$G$16),3,IF(AND(F87<Parameters!$G$16,F87>=Parameters!$H$16),4,IF(F87<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G87=\"\"),\"\",IF(G87>Parameters!$E$16,1,IF(AND(G87<Parameters!$E$16,G87>=Parameters!$F$16),2,IF(AND(G87<Parameters!$F$16,G87>=Parameters!$G$16),3,IF(AND(G87<Parameters!$G$16,G87>=Parameters!$H$16),4,IF(G87<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H87=\"\"),\"\",IF(H87>Parameters!$E$16,1,IF(AND(H87<Parameters!$E$16,H87>=Parameters!$F$16),2,IF(AND(H87<Parameters!$F$16,H87>=Parameters!$G$16),3,IF(AND(H87<Parameters!$G$16,H87>=Parameters!$H$16),4,IF(H87<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I87=\"\"),\"\",IF(I87>Parameters!$E$16,1,IF(AND(I87<Parameters!$E$16,I87>=Parameters!$F$16),2,IF(AND(I87<Parameters!$F$16,I87>=Parameters!$G$16),3,IF(AND(I87<Parameters!$G$16,I87>=Parameters!$H$16),4,IF(I87<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J87=\"\"),\"\",IF(J87>Parameters!$E$16,1,IF(AND(J87<Parameters!$E$16,J87>=Parameters!$F$16),2,IF(AND(J87<Parameters!$F$16,J87>=Parameters!$G$16),3,IF(AND(J87<Parameters!$G$16,J87>=Parameters!$H$16),4,IF(J87<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K87=\"\"),\"\",IF(K87>Parameters!$E$16,1,IF(AND(K87<Parameters!$E$16,K87>=Parameters!$F$16),2,IF(AND(K87<Parameters!$F$16,K87>=Parameters!$G$16),3,IF(AND(K87<Parameters!$G$16,K87>=Parameters!$H$16),4,IF(K87<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L87=\"\"),\"\",IF(L87>Parameters!$E$16,1,IF(AND(L87<Parameters!$E$16,L87>=Parameters!$F$16),2,IF(AND(L87<Parameters!$F$16,L87>=Parameters!$G$16),3,IF(AND(L87<Parameters!$G$16,L87>=Parameters!$H$16),4,IF(L87<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M87=\"\"),\"\",IF(M87>Parameters!$E$16,1,IF(AND(M87<Parameters!$E$16,M87>=Parameters!$F$16),2,IF(AND(M87<Parameters!$F$16,M87>=Parameters!$G$16),3,IF(AND(M87<Parameters!$G$16,M87>=Parameters!$H$16),4,IF(M87<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N87=\"\"),\"\",IF(N87>Parameters!$E$16,1,IF(AND(N87<Parameters!$E$16,N87>=Parameters!$F$16),2,IF(AND(N87<Parameters!$F$16,N87>=Parameters!$G$16),3,IF(AND(N87<Parameters!$G$16,N87>=Parameters!$H$16),4,IF(N87<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O87=\"\"),\"\",IF(O87>Parameters!$E$16,1,IF(AND(O87<Parameters!$E$16,O87>=Parameters!$F$16),2,IF(AND(O87<Parameters!$F$16,O87>=Parameters!$G$16),3,IF(AND(O87<Parameters!$G$16,O87>=Parameters!$H$16),4,IF(O87<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P87=\"\"),\"\",IF(P87>Parameters!$E$16,1,IF(AND(P87<Parameters!$E$16,P87>=Parameters!$F$16),2,IF(AND(P87<Parameters!$F$16,P87>=Parameters!$G$16),3,IF(AND(P87<Parameters!$G$16,P87>=Parameters!$H$16),4,IF(P87<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q87=\"\"),\"\",IF(Q87>Parameters!$E$16,1,IF(AND(Q87<Parameters!$E$16,Q87>=Parameters!$F$16),2,IF(AND(Q87<Parameters!$F$16,Q87>=Parameters!$G$16),3,IF(AND(Q87<Parameters!$G$16,Q87>=Parameters!$H$16),4,IF(Q87<Parameters!$H$16,5,\"\"))))))","v":""}]
[{"$f":"Data!$CM$5","v":"Interest Coverage"},{"$f":"Companies!B7","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B88,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B88,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A88,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B88,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B88,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A88,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B88,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B88,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A88,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B88,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B88,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A88,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B88,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B88,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A88,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B88,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B88,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A88,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B88,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B88,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A88,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B88,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B88,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A88,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B88,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B88,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A88,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B88,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B88,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A88,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B88,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B88,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A88,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B88,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B88,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A88,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B88,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B88,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A88,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B88,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B88,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A88,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B88,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B88,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A88,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C88=\"\"),\"\",IF(C88>Parameters!$E$16,1,IF(AND(C88<Parameters!$E$16,C88>=Parameters!$F$16),2,IF(AND(C88<Parameters!$F$16,C88>=Parameters!$G$16),3,IF(AND(C88<Parameters!$G$16,C88>=Parameters!$H$16),4,IF(C88<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D88=\"\"),\"\",IF(D88>Parameters!$E$16,1,IF(AND(D88<Parameters!$E$16,D88>=Parameters!$F$16),2,IF(AND(D88<Parameters!$F$16,D88>=Parameters!$G$16),3,IF(AND(D88<Parameters!$G$16,D88>=Parameters!$H$16),4,IF(D88<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E88=\"\"),\"\",IF(E88>Parameters!$E$16,1,IF(AND(E88<Parameters!$E$16,E88>=Parameters!$F$16),2,IF(AND(E88<Parameters!$F$16,E88>=Parameters!$G$16),3,IF(AND(E88<Parameters!$G$16,E88>=Parameters!$H$16),4,IF(E88<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F88=\"\"),\"\",IF(F88>Parameters!$E$16,1,IF(AND(F88<Parameters!$E$16,F88>=Parameters!$F$16),2,IF(AND(F88<Parameters!$F$16,F88>=Parameters!$G$16),3,IF(AND(F88<Parameters!$G$16,F88>=Parameters!$H$16),4,IF(F88<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G88=\"\"),\"\",IF(G88>Parameters!$E$16,1,IF(AND(G88<Parameters!$E$16,G88>=Parameters!$F$16),2,IF(AND(G88<Parameters!$F$16,G88>=Parameters!$G$16),3,IF(AND(G88<Parameters!$G$16,G88>=Parameters!$H$16),4,IF(G88<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H88=\"\"),\"\",IF(H88>Parameters!$E$16,1,IF(AND(H88<Parameters!$E$16,H88>=Parameters!$F$16),2,IF(AND(H88<Parameters!$F$16,H88>=Parameters!$G$16),3,IF(AND(H88<Parameters!$G$16,H88>=Parameters!$H$16),4,IF(H88<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I88=\"\"),\"\",IF(I88>Parameters!$E$16,1,IF(AND(I88<Parameters!$E$16,I88>=Parameters!$F$16),2,IF(AND(I88<Parameters!$F$16,I88>=Parameters!$G$16),3,IF(AND(I88<Parameters!$G$16,I88>=Parameters!$H$16),4,IF(I88<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J88=\"\"),\"\",IF(J88>Parameters!$E$16,1,IF(AND(J88<Parameters!$E$16,J88>=Parameters!$F$16),2,IF(AND(J88<Parameters!$F$16,J88>=Parameters!$G$16),3,IF(AND(J88<Parameters!$G$16,J88>=Parameters!$H$16),4,IF(J88<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K88=\"\"),\"\",IF(K88>Parameters!$E$16,1,IF(AND(K88<Parameters!$E$16,K88>=Parameters!$F$16),2,IF(AND(K88<Parameters!$F$16,K88>=Parameters!$G$16),3,IF(AND(K88<Parameters!$G$16,K88>=Parameters!$H$16),4,IF(K88<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L88=\"\"),\"\",IF(L88>Parameters!$E$16,1,IF(AND(L88<Parameters!$E$16,L88>=Parameters!$F$16),2,IF(AND(L88<Parameters!$F$16,L88>=Parameters!$G$16),3,IF(AND(L88<Parameters!$G$16,L88>=Parameters!$H$16),4,IF(L88<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M88=\"\"),\"\",IF(M88>Parameters!$E$16,1,IF(AND(M88<Parameters!$E$16,M88>=Parameters!$F$16),2,IF(AND(M88<Parameters!$F$16,M88>=Parameters!$G$16),3,IF(AND(M88<Parameters!$G$16,M88>=Parameters!$H$16),4,IF(M88<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N88=\"\"),\"\",IF(N88>Parameters!$E$16,1,IF(AND(N88<Parameters!$E$16,N88>=Parameters!$F$16),2,IF(AND(N88<Parameters!$F$16,N88>=Parameters!$G$16),3,IF(AND(N88<Parameters!$G$16,N88>=Parameters!$H$16),4,IF(N88<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O88=\"\"),\"\",IF(O88>Parameters!$E$16,1,IF(AND(O88<Parameters!$E$16,O88>=Parameters!$F$16),2,IF(AND(O88<Parameters!$F$16,O88>=Parameters!$G$16),3,IF(AND(O88<Parameters!$G$16,O88>=Parameters!$H$16),4,IF(O88<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P88=\"\"),\"\",IF(P88>Parameters!$E$16,1,IF(AND(P88<Parameters!$E$16,P88>=Parameters!$F$16),2,IF(AND(P88<Parameters!$F$16,P88>=Parameters!$G$16),3,IF(AND(P88<Parameters!$G$16,P88>=Parameters!$H$16),4,IF(P88<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q88=\"\"),\"\",IF(Q88>Parameters!$E$16,1,IF(AND(Q88<Parameters!$E$16,Q88>=Parameters!$F$16),2,IF(AND(Q88<Parameters!$F$16,Q88>=Parameters!$G$16),3,IF(AND(Q88<Parameters!$G$16,Q88>=Parameters!$H$16),4,IF(Q88<Parameters!$H$16,5,\"\"))))))","v":""}]
[{"$f":"Data!$CM$5","v":"Interest Coverage"},{"$f":"Companies!B8","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B89,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B89,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A89,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B89,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B89,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A89,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B89,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B89,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A89,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B89,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B89,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A89,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B89,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B89,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A89,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B89,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B89,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A89,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B89,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B89,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A89,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B89,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B89,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A89,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B89,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B89,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A89,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B89,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B89,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A89,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B89,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B89,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A89,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B89,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B89,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A89,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B89,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B89,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A89,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B89,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B89,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A89,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B89,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B89,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A89,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C89=\"\"),\"\",IF(C89>Parameters!$E$16,1,IF(AND(C89<Parameters!$E$16,C89>=Parameters!$F$16),2,IF(AND(C89<Parameters!$F$16,C89>=Parameters!$G$16),3,IF(AND(C89<Parameters!$G$16,C89>=Parameters!$H$16),4,IF(C89<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D89=\"\"),\"\",IF(D89>Parameters!$E$16,1,IF(AND(D89<Parameters!$E$16,D89>=Parameters!$F$16),2,IF(AND(D89<Parameters!$F$16,D89>=Parameters!$G$16),3,IF(AND(D89<Parameters!$G$16,D89>=Parameters!$H$16),4,IF(D89<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E89=\"\"),\"\",IF(E89>Parameters!$E$16,1,IF(AND(E89<Parameters!$E$16,E89>=Parameters!$F$16),2,IF(AND(E89<Parameters!$F$16,E89>=Parameters!$G$16),3,IF(AND(E89<Parameters!$G$16,E89>=Parameters!$H$16),4,IF(E89<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F89=\"\"),\"\",IF(F89>Parameters!$E$16,1,IF(AND(F89<Parameters!$E$16,F89>=Parameters!$F$16),2,IF(AND(F89<Parameters!$F$16,F89>=Parameters!$G$16),3,IF(AND(F89<Parameters!$G$16,F89>=Parameters!$H$16),4,IF(F89<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G89=\"\"),\"\",IF(G89>Parameters!$E$16,1,IF(AND(G89<Parameters!$E$16,G89>=Parameters!$F$16),2,IF(AND(G89<Parameters!$F$16,G89>=Parameters!$G$16),3,IF(AND(G89<Parameters!$G$16,G89>=Parameters!$H$16),4,IF(G89<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H89=\"\"),\"\",IF(H89>Parameters!$E$16,1,IF(AND(H89<Parameters!$E$16,H89>=Parameters!$F$16),2,IF(AND(H89<Parameters!$F$16,H89>=Parameters!$G$16),3,IF(AND(H89<Parameters!$G$16,H89>=Parameters!$H$16),4,IF(H89<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I89=\"\"),\"\",IF(I89>Parameters!$E$16,1,IF(AND(I89<Parameters!$E$16,I89>=Parameters!$F$16),2,IF(AND(I89<Parameters!$F$16,I89>=Parameters!$G$16),3,IF(AND(I89<Parameters!$G$16,I89>=Parameters!$H$16),4,IF(I89<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J89=\"\"),\"\",IF(J89>Parameters!$E$16,1,IF(AND(J89<Parameters!$E$16,J89>=Parameters!$F$16),2,IF(AND(J89<Parameters!$F$16,J89>=Parameters!$G$16),3,IF(AND(J89<Parameters!$G$16,J89>=Parameters!$H$16),4,IF(J89<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K89=\"\"),\"\",IF(K89>Parameters!$E$16,1,IF(AND(K89<Parameters!$E$16,K89>=Parameters!$F$16),2,IF(AND(K89<Parameters!$F$16,K89>=Parameters!$G$16),3,IF(AND(K89<Parameters!$G$16,K89>=Parameters!$H$16),4,IF(K89<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L89=\"\"),\"\",IF(L89>Parameters!$E$16,1,IF(AND(L89<Parameters!$E$16,L89>=Parameters!$F$16),2,IF(AND(L89<Parameters!$F$16,L89>=Parameters!$G$16),3,IF(AND(L89<Parameters!$G$16,L89>=Parameters!$H$16),4,IF(L89<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M89=\"\"),\"\",IF(M89>Parameters!$E$16,1,IF(AND(M89<Parameters!$E$16,M89>=Parameters!$F$16),2,IF(AND(M89<Parameters!$F$16,M89>=Parameters!$G$16),3,IF(AND(M89<Parameters!$G$16,M89>=Parameters!$H$16),4,IF(M89<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N89=\"\"),\"\",IF(N89>Parameters!$E$16,1,IF(AND(N89<Parameters!$E$16,N89>=Parameters!$F$16),2,IF(AND(N89<Parameters!$F$16,N89>=Parameters!$G$16),3,IF(AND(N89<Parameters!$G$16,N89>=Parameters!$H$16),4,IF(N89<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O89=\"\"),\"\",IF(O89>Parameters!$E$16,1,IF(AND(O89<Parameters!$E$16,O89>=Parameters!$F$16),2,IF(AND(O89<Parameters!$F$16,O89>=Parameters!$G$16),3,IF(AND(O89<Parameters!$G$16,O89>=Parameters!$H$16),4,IF(O89<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P89=\"\"),\"\",IF(P89>Parameters!$E$16,1,IF(AND(P89<Parameters!$E$16,P89>=Parameters!$F$16),2,IF(AND(P89<Parameters!$F$16,P89>=Parameters!$G$16),3,IF(AND(P89<Parameters!$G$16,P89>=Parameters!$H$16),4,IF(P89<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q89=\"\"),\"\",IF(Q89>Parameters!$E$16,1,IF(AND(Q89<Parameters!$E$16,Q89>=Parameters!$F$16),2,IF(AND(Q89<Parameters!$F$16,Q89>=Parameters!$G$16),3,IF(AND(Q89<Parameters!$G$16,Q89>=Parameters!$H$16),4,IF(Q89<Parameters!$H$16,5,\"\"))))))","v":""},null,"*****"]
[{"$f":"Data!$CM$5","v":"Interest Coverage"},{"$f":"Companies!B9","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B90,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B90,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A90,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B90,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B90,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A90,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B90,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B90,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A90,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B90,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B90,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A90,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B90,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B90,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A90,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B90,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B90,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A90,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B90,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B90,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A90,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B90,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B90,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A90,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B90,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B90,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A90,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B90,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B90,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A90,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B90,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B90,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A90,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B90,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B90,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A90,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B90,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B90,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A90,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B90,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B90,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A90,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B90,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B90,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A90,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C90=\"\"),\"\",IF(C90>Parameters!$E$16,1,IF(AND(C90<Parameters!$E$16,C90>=Parameters!$F$16),2,IF(AND(C90<Parameters!$F$16,C90>=Parameters!$G$16),3,IF(AND(C90<Parameters!$G$16,C90>=Parameters!$H$16),4,IF(C90<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D90=\"\"),\"\",IF(D90>Parameters!$E$16,1,IF(AND(D90<Parameters!$E$16,D90>=Parameters!$F$16),2,IF(AND(D90<Parameters!$F$16,D90>=Parameters!$G$16),3,IF(AND(D90<Parameters!$G$16,D90>=Parameters!$H$16),4,IF(D90<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E90=\"\"),\"\",IF(E90>Parameters!$E$16,1,IF(AND(E90<Parameters!$E$16,E90>=Parameters!$F$16),2,IF(AND(E90<Parameters!$F$16,E90>=Parameters!$G$16),3,IF(AND(E90<Parameters!$G$16,E90>=Parameters!$H$16),4,IF(E90<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F90=\"\"),\"\",IF(F90>Parameters!$E$16,1,IF(AND(F90<Parameters!$E$16,F90>=Parameters!$F$16),2,IF(AND(F90<Parameters!$F$16,F90>=Parameters!$G$16),3,IF(AND(F90<Parameters!$G$16,F90>=Parameters!$H$16),4,IF(F90<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G90=\"\"),\"\",IF(G90>Parameters!$E$16,1,IF(AND(G90<Parameters!$E$16,G90>=Parameters!$F$16),2,IF(AND(G90<Parameters!$F$16,G90>=Parameters!$G$16),3,IF(AND(G90<Parameters!$G$16,G90>=Parameters!$H$16),4,IF(G90<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H90=\"\"),\"\",IF(H90>Parameters!$E$16,1,IF(AND(H90<Parameters!$E$16,H90>=Parameters!$F$16),2,IF(AND(H90<Parameters!$F$16,H90>=Parameters!$G$16),3,IF(AND(H90<Parameters!$G$16,H90>=Parameters!$H$16),4,IF(H90<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I90=\"\"),\"\",IF(I90>Parameters!$E$16,1,IF(AND(I90<Parameters!$E$16,I90>=Parameters!$F$16),2,IF(AND(I90<Parameters!$F$16,I90>=Parameters!$G$16),3,IF(AND(I90<Parameters!$G$16,I90>=Parameters!$H$16),4,IF(I90<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J90=\"\"),\"\",IF(J90>Parameters!$E$16,1,IF(AND(J90<Parameters!$E$16,J90>=Parameters!$F$16),2,IF(AND(J90<Parameters!$F$16,J90>=Parameters!$G$16),3,IF(AND(J90<Parameters!$G$16,J90>=Parameters!$H$16),4,IF(J90<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K90=\"\"),\"\",IF(K90>Parameters!$E$16,1,IF(AND(K90<Parameters!$E$16,K90>=Parameters!$F$16),2,IF(AND(K90<Parameters!$F$16,K90>=Parameters!$G$16),3,IF(AND(K90<Parameters!$G$16,K90>=Parameters!$H$16),4,IF(K90<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L90=\"\"),\"\",IF(L90>Parameters!$E$16,1,IF(AND(L90<Parameters!$E$16,L90>=Parameters!$F$16),2,IF(AND(L90<Parameters!$F$16,L90>=Parameters!$G$16),3,IF(AND(L90<Parameters!$G$16,L90>=Parameters!$H$16),4,IF(L90<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M90=\"\"),\"\",IF(M90>Parameters!$E$16,1,IF(AND(M90<Parameters!$E$16,M90>=Parameters!$F$16),2,IF(AND(M90<Parameters!$F$16,M90>=Parameters!$G$16),3,IF(AND(M90<Parameters!$G$16,M90>=Parameters!$H$16),4,IF(M90<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N90=\"\"),\"\",IF(N90>Parameters!$E$16,1,IF(AND(N90<Parameters!$E$16,N90>=Parameters!$F$16),2,IF(AND(N90<Parameters!$F$16,N90>=Parameters!$G$16),3,IF(AND(N90<Parameters!$G$16,N90>=Parameters!$H$16),4,IF(N90<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O90=\"\"),\"\",IF(O90>Parameters!$E$16,1,IF(AND(O90<Parameters!$E$16,O90>=Parameters!$F$16),2,IF(AND(O90<Parameters!$F$16,O90>=Parameters!$G$16),3,IF(AND(O90<Parameters!$G$16,O90>=Parameters!$H$16),4,IF(O90<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P90=\"\"),\"\",IF(P90>Parameters!$E$16,1,IF(AND(P90<Parameters!$E$16,P90>=Parameters!$F$16),2,IF(AND(P90<Parameters!$F$16,P90>=Parameters!$G$16),3,IF(AND(P90<Parameters!$G$16,P90>=Parameters!$H$16),4,IF(P90<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q90=\"\"),\"\",IF(Q90>Parameters!$E$16,1,IF(AND(Q90<Parameters!$E$16,Q90>=Parameters!$F$16),2,IF(AND(Q90<Parameters!$F$16,Q90>=Parameters!$G$16),3,IF(AND(Q90<Parameters!$G$16,Q90>=Parameters!$H$16),4,IF(Q90<Parameters!$H$16,5,\"\"))))))","v":""}]
[{"$f":"Data!$CM$5","v":"Interest Coverage"},{"$f":"Companies!B10","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B91,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B91,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A91,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B91,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B91,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A91,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B91,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B91,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A91,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B91,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B91,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A91,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B91,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B91,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A91,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B91,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B91,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A91,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B91,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B91,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A91,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B91,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B91,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A91,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B91,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B91,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A91,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B91,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B91,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A91,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B91,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B91,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A91,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B91,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B91,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A91,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B91,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B91,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A91,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B91,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B91,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A91,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B91,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B91,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A91,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C91=\"\"),\"\",IF(C91>Parameters!$E$16,1,IF(AND(C91<Parameters!$E$16,C91>=Parameters!$F$16),2,IF(AND(C91<Parameters!$F$16,C91>=Parameters!$G$16),3,IF(AND(C91<Parameters!$G$16,C91>=Parameters!$H$16),4,IF(C91<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D91=\"\"),\"\",IF(D91>Parameters!$E$16,1,IF(AND(D91<Parameters!$E$16,D91>=Parameters!$F$16),2,IF(AND(D91<Parameters!$F$16,D91>=Parameters!$G$16),3,IF(AND(D91<Parameters!$G$16,D91>=Parameters!$H$16),4,IF(D91<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E91=\"\"),\"\",IF(E91>Parameters!$E$16,1,IF(AND(E91<Parameters!$E$16,E91>=Parameters!$F$16),2,IF(AND(E91<Parameters!$F$16,E91>=Parameters!$G$16),3,IF(AND(E91<Parameters!$G$16,E91>=Parameters!$H$16),4,IF(E91<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F91=\"\"),\"\",IF(F91>Parameters!$E$16,1,IF(AND(F91<Parameters!$E$16,F91>=Parameters!$F$16),2,IF(AND(F91<Parameters!$F$16,F91>=Parameters!$G$16),3,IF(AND(F91<Parameters!$G$16,F91>=Parameters!$H$16),4,IF(F91<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G91=\"\"),\"\",IF(G91>Parameters!$E$16,1,IF(AND(G91<Parameters!$E$16,G91>=Parameters!$F$16),2,IF(AND(G91<Parameters!$F$16,G91>=Parameters!$G$16),3,IF(AND(G91<Parameters!$G$16,G91>=Parameters!$H$16),4,IF(G91<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H91=\"\"),\"\",IF(H91>Parameters!$E$16,1,IF(AND(H91<Parameters!$E$16,H91>=Parameters!$F$16),2,IF(AND(H91<Parameters!$F$16,H91>=Parameters!$G$16),3,IF(AND(H91<Parameters!$G$16,H91>=Parameters!$H$16),4,IF(H91<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I91=\"\"),\"\",IF(I91>Parameters!$E$16,1,IF(AND(I91<Parameters!$E$16,I91>=Parameters!$F$16),2,IF(AND(I91<Parameters!$F$16,I91>=Parameters!$G$16),3,IF(AND(I91<Parameters!$G$16,I91>=Parameters!$H$16),4,IF(I91<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J91=\"\"),\"\",IF(J91>Parameters!$E$16,1,IF(AND(J91<Parameters!$E$16,J91>=Parameters!$F$16),2,IF(AND(J91<Parameters!$F$16,J91>=Parameters!$G$16),3,IF(AND(J91<Parameters!$G$16,J91>=Parameters!$H$16),4,IF(J91<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K91=\"\"),\"\",IF(K91>Parameters!$E$16,1,IF(AND(K91<Parameters!$E$16,K91>=Parameters!$F$16),2,IF(AND(K91<Parameters!$F$16,K91>=Parameters!$G$16),3,IF(AND(K91<Parameters!$G$16,K91>=Parameters!$H$16),4,IF(K91<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L91=\"\"),\"\",IF(L91>Parameters!$E$16,1,IF(AND(L91<Parameters!$E$16,L91>=Parameters!$F$16),2,IF(AND(L91<Parameters!$F$16,L91>=Parameters!$G$16),3,IF(AND(L91<Parameters!$G$16,L91>=Parameters!$H$16),4,IF(L91<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M91=\"\"),\"\",IF(M91>Parameters!$E$16,1,IF(AND(M91<Parameters!$E$16,M91>=Parameters!$F$16),2,IF(AND(M91<Parameters!$F$16,M91>=Parameters!$G$16),3,IF(AND(M91<Parameters!$G$16,M91>=Parameters!$H$16),4,IF(M91<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N91=\"\"),\"\",IF(N91>Parameters!$E$16,1,IF(AND(N91<Parameters!$E$16,N91>=Parameters!$F$16),2,IF(AND(N91<Parameters!$F$16,N91>=Parameters!$G$16),3,IF(AND(N91<Parameters!$G$16,N91>=Parameters!$H$16),4,IF(N91<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O91=\"\"),\"\",IF(O91>Parameters!$E$16,1,IF(AND(O91<Parameters!$E$16,O91>=Parameters!$F$16),2,IF(AND(O91<Parameters!$F$16,O91>=Parameters!$G$16),3,IF(AND(O91<Parameters!$G$16,O91>=Parameters!$H$16),4,IF(O91<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P91=\"\"),\"\",IF(P91>Parameters!$E$16,1,IF(AND(P91<Parameters!$E$16,P91>=Parameters!$F$16),2,IF(AND(P91<Parameters!$F$16,P91>=Parameters!$G$16),3,IF(AND(P91<Parameters!$G$16,P91>=Parameters!$H$16),4,IF(P91<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q91=\"\"),\"\",IF(Q91>Parameters!$E$16,1,IF(AND(Q91<Parameters!$E$16,Q91>=Parameters!$F$16),2,IF(AND(Q91<Parameters!$F$16,Q91>=Parameters!$G$16),3,IF(AND(Q91<Parameters!$G$16,Q91>=Parameters!$H$16),4,IF(Q91<Parameters!$H$16,5,\"\"))))))","v":""}]
[{"$f":"Data!$CM$5","v":"Interest Coverage"},{"$f":"Companies!B11","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B92,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B92,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A92,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B92,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B92,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A92,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B92,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B92,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A92,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B92,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B92,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A92,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B92,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B92,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A92,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B92,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B92,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A92,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B92,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B92,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A92,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B92,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B92,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A92,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B92,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B92,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A92,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B92,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B92,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A92,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B92,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B92,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A92,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B92,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B92,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A92,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B92,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B92,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A92,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B92,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B92,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A92,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B92,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B92,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A92,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C92=\"\"),\"\",IF(C92>Parameters!$E$16,1,IF(AND(C92<Parameters!$E$16,C92>=Parameters!$F$16),2,IF(AND(C92<Parameters!$F$16,C92>=Parameters!$G$16),3,IF(AND(C92<Parameters!$G$16,C92>=Parameters!$H$16),4,IF(C92<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D92=\"\"),\"\",IF(D92>Parameters!$E$16,1,IF(AND(D92<Parameters!$E$16,D92>=Parameters!$F$16),2,IF(AND(D92<Parameters!$F$16,D92>=Parameters!$G$16),3,IF(AND(D92<Parameters!$G$16,D92>=Parameters!$H$16),4,IF(D92<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E92=\"\"),\"\",IF(E92>Parameters!$E$16,1,IF(AND(E92<Parameters!$E$16,E92>=Parameters!$F$16),2,IF(AND(E92<Parameters!$F$16,E92>=Parameters!$G$16),3,IF(AND(E92<Parameters!$G$16,E92>=Parameters!$H$16),4,IF(E92<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F92=\"\"),\"\",IF(F92>Parameters!$E$16,1,IF(AND(F92<Parameters!$E$16,F92>=Parameters!$F$16),2,IF(AND(F92<Parameters!$F$16,F92>=Parameters!$G$16),3,IF(AND(F92<Parameters!$G$16,F92>=Parameters!$H$16),4,IF(F92<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G92=\"\"),\"\",IF(G92>Parameters!$E$16,1,IF(AND(G92<Parameters!$E$16,G92>=Parameters!$F$16),2,IF(AND(G92<Parameters!$F$16,G92>=Parameters!$G$16),3,IF(AND(G92<Parameters!$G$16,G92>=Parameters!$H$16),4,IF(G92<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H92=\"\"),\"\",IF(H92>Parameters!$E$16,1,IF(AND(H92<Parameters!$E$16,H92>=Parameters!$F$16),2,IF(AND(H92<Parameters!$F$16,H92>=Parameters!$G$16),3,IF(AND(H92<Parameters!$G$16,H92>=Parameters!$H$16),4,IF(H92<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I92=\"\"),\"\",IF(I92>Parameters!$E$16,1,IF(AND(I92<Parameters!$E$16,I92>=Parameters!$F$16),2,IF(AND(I92<Parameters!$F$16,I92>=Parameters!$G$16),3,IF(AND(I92<Parameters!$G$16,I92>=Parameters!$H$16),4,IF(I92<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J92=\"\"),\"\",IF(J92>Parameters!$E$16,1,IF(AND(J92<Parameters!$E$16,J92>=Parameters!$F$16),2,IF(AND(J92<Parameters!$F$16,J92>=Parameters!$G$16),3,IF(AND(J92<Parameters!$G$16,J92>=Parameters!$H$16),4,IF(J92<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K92=\"\"),\"\",IF(K92>Parameters!$E$16,1,IF(AND(K92<Parameters!$E$16,K92>=Parameters!$F$16),2,IF(AND(K92<Parameters!$F$16,K92>=Parameters!$G$16),3,IF(AND(K92<Parameters!$G$16,K92>=Parameters!$H$16),4,IF(K92<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L92=\"\"),\"\",IF(L92>Parameters!$E$16,1,IF(AND(L92<Parameters!$E$16,L92>=Parameters!$F$16),2,IF(AND(L92<Parameters!$F$16,L92>=Parameters!$G$16),3,IF(AND(L92<Parameters!$G$16,L92>=Parameters!$H$16),4,IF(L92<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M92=\"\"),\"\",IF(M92>Parameters!$E$16,1,IF(AND(M92<Parameters!$E$16,M92>=Parameters!$F$16),2,IF(AND(M92<Parameters!$F$16,M92>=Parameters!$G$16),3,IF(AND(M92<Parameters!$G$16,M92>=Parameters!$H$16),4,IF(M92<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N92=\"\"),\"\",IF(N92>Parameters!$E$16,1,IF(AND(N92<Parameters!$E$16,N92>=Parameters!$F$16),2,IF(AND(N92<Parameters!$F$16,N92>=Parameters!$G$16),3,IF(AND(N92<Parameters!$G$16,N92>=Parameters!$H$16),4,IF(N92<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O92=\"\"),\"\",IF(O92>Parameters!$E$16,1,IF(AND(O92<Parameters!$E$16,O92>=Parameters!$F$16),2,IF(AND(O92<Parameters!$F$16,O92>=Parameters!$G$16),3,IF(AND(O92<Parameters!$G$16,O92>=Parameters!$H$16),4,IF(O92<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P92=\"\"),\"\",IF(P92>Parameters!$E$16,1,IF(AND(P92<Parameters!$E$16,P92>=Parameters!$F$16),2,IF(AND(P92<Parameters!$F$16,P92>=Parameters!$G$16),3,IF(AND(P92<Parameters!$G$16,P92>=Parameters!$H$16),4,IF(P92<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q92=\"\"),\"\",IF(Q92>Parameters!$E$16,1,IF(AND(Q92<Parameters!$E$16,Q92>=Parameters!$F$16),2,IF(AND(Q92<Parameters!$F$16,Q92>=Parameters!$G$16),3,IF(AND(Q92<Parameters!$G$16,Q92>=Parameters!$H$16),4,IF(Q92<Parameters!$H$16,5,\"\"))))))","v":""}]
[{"$f":"Data!$CM$5","v":"Interest Coverage"},{"$f":"Companies!B12","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B93,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B93,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A93,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B93,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B93,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A93,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B93,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B93,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A93,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B93,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B93,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A93,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B93,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B93,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A93,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B93,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B93,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A93,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B93,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B93,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A93,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B93,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B93,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A93,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B93,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B93,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A93,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B93,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B93,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A93,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B93,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B93,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A93,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B93,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B93,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A93,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B93,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B93,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A93,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B93,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B93,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A93,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B93,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B93,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A93,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C93=\"\"),\"\",IF(C93>Parameters!$E$16,1,IF(AND(C93<Parameters!$E$16,C93>=Parameters!$F$16),2,IF(AND(C93<Parameters!$F$16,C93>=Parameters!$G$16),3,IF(AND(C93<Parameters!$G$16,C93>=Parameters!$H$16),4,IF(C93<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D93=\"\"),\"\",IF(D93>Parameters!$E$16,1,IF(AND(D93<Parameters!$E$16,D93>=Parameters!$F$16),2,IF(AND(D93<Parameters!$F$16,D93>=Parameters!$G$16),3,IF(AND(D93<Parameters!$G$16,D93>=Parameters!$H$16),4,IF(D93<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E93=\"\"),\"\",IF(E93>Parameters!$E$16,1,IF(AND(E93<Parameters!$E$16,E93>=Parameters!$F$16),2,IF(AND(E93<Parameters!$F$16,E93>=Parameters!$G$16),3,IF(AND(E93<Parameters!$G$16,E93>=Parameters!$H$16),4,IF(E93<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F93=\"\"),\"\",IF(F93>Parameters!$E$16,1,IF(AND(F93<Parameters!$E$16,F93>=Parameters!$F$16),2,IF(AND(F93<Parameters!$F$16,F93>=Parameters!$G$16),3,IF(AND(F93<Parameters!$G$16,F93>=Parameters!$H$16),4,IF(F93<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G93=\"\"),\"\",IF(G93>Parameters!$E$16,1,IF(AND(G93<Parameters!$E$16,G93>=Parameters!$F$16),2,IF(AND(G93<Parameters!$F$16,G93>=Parameters!$G$16),3,IF(AND(G93<Parameters!$G$16,G93>=Parameters!$H$16),4,IF(G93<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H93=\"\"),\"\",IF(H93>Parameters!$E$16,1,IF(AND(H93<Parameters!$E$16,H93>=Parameters!$F$16),2,IF(AND(H93<Parameters!$F$16,H93>=Parameters!$G$16),3,IF(AND(H93<Parameters!$G$16,H93>=Parameters!$H$16),4,IF(H93<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I93=\"\"),\"\",IF(I93>Parameters!$E$16,1,IF(AND(I93<Parameters!$E$16,I93>=Parameters!$F$16),2,IF(AND(I93<Parameters!$F$16,I93>=Parameters!$G$16),3,IF(AND(I93<Parameters!$G$16,I93>=Parameters!$H$16),4,IF(I93<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J93=\"\"),\"\",IF(J93>Parameters!$E$16,1,IF(AND(J93<Parameters!$E$16,J93>=Parameters!$F$16),2,IF(AND(J93<Parameters!$F$16,J93>=Parameters!$G$16),3,IF(AND(J93<Parameters!$G$16,J93>=Parameters!$H$16),4,IF(J93<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K93=\"\"),\"\",IF(K93>Parameters!$E$16,1,IF(AND(K93<Parameters!$E$16,K93>=Parameters!$F$16),2,IF(AND(K93<Parameters!$F$16,K93>=Parameters!$G$16),3,IF(AND(K93<Parameters!$G$16,K93>=Parameters!$H$16),4,IF(K93<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L93=\"\"),\"\",IF(L93>Parameters!$E$16,1,IF(AND(L93<Parameters!$E$16,L93>=Parameters!$F$16),2,IF(AND(L93<Parameters!$F$16,L93>=Parameters!$G$16),3,IF(AND(L93<Parameters!$G$16,L93>=Parameters!$H$16),4,IF(L93<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M93=\"\"),\"\",IF(M93>Parameters!$E$16,1,IF(AND(M93<Parameters!$E$16,M93>=Parameters!$F$16),2,IF(AND(M93<Parameters!$F$16,M93>=Parameters!$G$16),3,IF(AND(M93<Parameters!$G$16,M93>=Parameters!$H$16),4,IF(M93<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N93=\"\"),\"\",IF(N93>Parameters!$E$16,1,IF(AND(N93<Parameters!$E$16,N93>=Parameters!$F$16),2,IF(AND(N93<Parameters!$F$16,N93>=Parameters!$G$16),3,IF(AND(N93<Parameters!$G$16,N93>=Parameters!$H$16),4,IF(N93<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O93=\"\"),\"\",IF(O93>Parameters!$E$16,1,IF(AND(O93<Parameters!$E$16,O93>=Parameters!$F$16),2,IF(AND(O93<Parameters!$F$16,O93>=Parameters!$G$16),3,IF(AND(O93<Parameters!$G$16,O93>=Parameters!$H$16),4,IF(O93<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P93=\"\"),\"\",IF(P93>Parameters!$E$16,1,IF(AND(P93<Parameters!$E$16,P93>=Parameters!$F$16),2,IF(AND(P93<Parameters!$F$16,P93>=Parameters!$G$16),3,IF(AND(P93<Parameters!$G$16,P93>=Parameters!$H$16),4,IF(P93<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q93=\"\"),\"\",IF(Q93>Parameters!$E$16,1,IF(AND(Q93<Parameters!$E$16,Q93>=Parameters!$F$16),2,IF(AND(Q93<Parameters!$F$16,Q93>=Parameters!$G$16),3,IF(AND(Q93<Parameters!$G$16,Q93>=Parameters!$H$16),4,IF(Q93<Parameters!$H$16,5,\"\"))))))","v":""}]
[{"$f":"Data!$CM$5","v":"Interest Coverage"},{"$f":"Companies!B13","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B94,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B94,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A94,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B94,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B94,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A94,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B94,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B94,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A94,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B94,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B94,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A94,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B94,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B94,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A94,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B94,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B94,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A94,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B94,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B94,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A94,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B94,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B94,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A94,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B94,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B94,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A94,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B94,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B94,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A94,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B94,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B94,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A94,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B94,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B94,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A94,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B94,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B94,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A94,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B94,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B94,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A94,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B94,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B94,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A94,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C94=\"\"),\"\",IF(C94>Parameters!$E$16,1,IF(AND(C94<Parameters!$E$16,C94>=Parameters!$F$16),2,IF(AND(C94<Parameters!$F$16,C94>=Parameters!$G$16),3,IF(AND(C94<Parameters!$G$16,C94>=Parameters!$H$16),4,IF(C94<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D94=\"\"),\"\",IF(D94>Parameters!$E$16,1,IF(AND(D94<Parameters!$E$16,D94>=Parameters!$F$16),2,IF(AND(D94<Parameters!$F$16,D94>=Parameters!$G$16),3,IF(AND(D94<Parameters!$G$16,D94>=Parameters!$H$16),4,IF(D94<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E94=\"\"),\"\",IF(E94>Parameters!$E$16,1,IF(AND(E94<Parameters!$E$16,E94>=Parameters!$F$16),2,IF(AND(E94<Parameters!$F$16,E94>=Parameters!$G$16),3,IF(AND(E94<Parameters!$G$16,E94>=Parameters!$H$16),4,IF(E94<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F94=\"\"),\"\",IF(F94>Parameters!$E$16,1,IF(AND(F94<Parameters!$E$16,F94>=Parameters!$F$16),2,IF(AND(F94<Parameters!$F$16,F94>=Parameters!$G$16),3,IF(AND(F94<Parameters!$G$16,F94>=Parameters!$H$16),4,IF(F94<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G94=\"\"),\"\",IF(G94>Parameters!$E$16,1,IF(AND(G94<Parameters!$E$16,G94>=Parameters!$F$16),2,IF(AND(G94<Parameters!$F$16,G94>=Parameters!$G$16),3,IF(AND(G94<Parameters!$G$16,G94>=Parameters!$H$16),4,IF(G94<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H94=\"\"),\"\",IF(H94>Parameters!$E$16,1,IF(AND(H94<Parameters!$E$16,H94>=Parameters!$F$16),2,IF(AND(H94<Parameters!$F$16,H94>=Parameters!$G$16),3,IF(AND(H94<Parameters!$G$16,H94>=Parameters!$H$16),4,IF(H94<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I94=\"\"),\"\",IF(I94>Parameters!$E$16,1,IF(AND(I94<Parameters!$E$16,I94>=Parameters!$F$16),2,IF(AND(I94<Parameters!$F$16,I94>=Parameters!$G$16),3,IF(AND(I94<Parameters!$G$16,I94>=Parameters!$H$16),4,IF(I94<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J94=\"\"),\"\",IF(J94>Parameters!$E$16,1,IF(AND(J94<Parameters!$E$16,J94>=Parameters!$F$16),2,IF(AND(J94<Parameters!$F$16,J94>=Parameters!$G$16),3,IF(AND(J94<Parameters!$G$16,J94>=Parameters!$H$16),4,IF(J94<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K94=\"\"),\"\",IF(K94>Parameters!$E$16,1,IF(AND(K94<Parameters!$E$16,K94>=Parameters!$F$16),2,IF(AND(K94<Parameters!$F$16,K94>=Parameters!$G$16),3,IF(AND(K94<Parameters!$G$16,K94>=Parameters!$H$16),4,IF(K94<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L94=\"\"),\"\",IF(L94>Parameters!$E$16,1,IF(AND(L94<Parameters!$E$16,L94>=Parameters!$F$16),2,IF(AND(L94<Parameters!$F$16,L94>=Parameters!$G$16),3,IF(AND(L94<Parameters!$G$16,L94>=Parameters!$H$16),4,IF(L94<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M94=\"\"),\"\",IF(M94>Parameters!$E$16,1,IF(AND(M94<Parameters!$E$16,M94>=Parameters!$F$16),2,IF(AND(M94<Parameters!$F$16,M94>=Parameters!$G$16),3,IF(AND(M94<Parameters!$G$16,M94>=Parameters!$H$16),4,IF(M94<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N94=\"\"),\"\",IF(N94>Parameters!$E$16,1,IF(AND(N94<Parameters!$E$16,N94>=Parameters!$F$16),2,IF(AND(N94<Parameters!$F$16,N94>=Parameters!$G$16),3,IF(AND(N94<Parameters!$G$16,N94>=Parameters!$H$16),4,IF(N94<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O94=\"\"),\"\",IF(O94>Parameters!$E$16,1,IF(AND(O94<Parameters!$E$16,O94>=Parameters!$F$16),2,IF(AND(O94<Parameters!$F$16,O94>=Parameters!$G$16),3,IF(AND(O94<Parameters!$G$16,O94>=Parameters!$H$16),4,IF(O94<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P94=\"\"),\"\",IF(P94>Parameters!$E$16,1,IF(AND(P94<Parameters!$E$16,P94>=Parameters!$F$16),2,IF(AND(P94<Parameters!$F$16,P94>=Parameters!$G$16),3,IF(AND(P94<Parameters!$G$16,P94>=Parameters!$H$16),4,IF(P94<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q94=\"\"),\"\",IF(Q94>Parameters!$E$16,1,IF(AND(Q94<Parameters!$E$16,Q94>=Parameters!$F$16),2,IF(AND(Q94<Parameters!$F$16,Q94>=Parameters!$G$16),3,IF(AND(Q94<Parameters!$G$16,Q94>=Parameters!$H$16),4,IF(Q94<Parameters!$H$16,5,\"\"))))))","v":""}]
[{"$f":"Data!$CM$5","v":"Interest Coverage"},{"$f":"Companies!B14","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B95,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B95,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A95,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B95,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B95,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A95,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B95,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B95,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A95,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B95,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B95,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A95,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B95,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B95,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A95,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B95,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B95,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A95,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B95,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B95,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A95,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B95,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B95,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A95,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B95,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B95,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A95,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B95,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B95,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A95,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B95,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B95,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A95,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B95,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B95,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A95,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B95,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B95,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A95,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B95,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B95,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A95,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B95,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B95,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A95,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C95=\"\"),\"\",IF(C95>Parameters!$E$16,1,IF(AND(C95<Parameters!$E$16,C95>=Parameters!$F$16),2,IF(AND(C95<Parameters!$F$16,C95>=Parameters!$G$16),3,IF(AND(C95<Parameters!$G$16,C95>=Parameters!$H$16),4,IF(C95<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D95=\"\"),\"\",IF(D95>Parameters!$E$16,1,IF(AND(D95<Parameters!$E$16,D95>=Parameters!$F$16),2,IF(AND(D95<Parameters!$F$16,D95>=Parameters!$G$16),3,IF(AND(D95<Parameters!$G$16,D95>=Parameters!$H$16),4,IF(D95<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E95=\"\"),\"\",IF(E95>Parameters!$E$16,1,IF(AND(E95<Parameters!$E$16,E95>=Parameters!$F$16),2,IF(AND(E95<Parameters!$F$16,E95>=Parameters!$G$16),3,IF(AND(E95<Parameters!$G$16,E95>=Parameters!$H$16),4,IF(E95<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F95=\"\"),\"\",IF(F95>Parameters!$E$16,1,IF(AND(F95<Parameters!$E$16,F95>=Parameters!$F$16),2,IF(AND(F95<Parameters!$F$16,F95>=Parameters!$G$16),3,IF(AND(F95<Parameters!$G$16,F95>=Parameters!$H$16),4,IF(F95<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G95=\"\"),\"\",IF(G95>Parameters!$E$16,1,IF(AND(G95<Parameters!$E$16,G95>=Parameters!$F$16),2,IF(AND(G95<Parameters!$F$16,G95>=Parameters!$G$16),3,IF(AND(G95<Parameters!$G$16,G95>=Parameters!$H$16),4,IF(G95<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H95=\"\"),\"\",IF(H95>Parameters!$E$16,1,IF(AND(H95<Parameters!$E$16,H95>=Parameters!$F$16),2,IF(AND(H95<Parameters!$F$16,H95>=Parameters!$G$16),3,IF(AND(H95<Parameters!$G$16,H95>=Parameters!$H$16),4,IF(H95<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I95=\"\"),\"\",IF(I95>Parameters!$E$16,1,IF(AND(I95<Parameters!$E$16,I95>=Parameters!$F$16),2,IF(AND(I95<Parameters!$F$16,I95>=Parameters!$G$16),3,IF(AND(I95<Parameters!$G$16,I95>=Parameters!$H$16),4,IF(I95<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J95=\"\"),\"\",IF(J95>Parameters!$E$16,1,IF(AND(J95<Parameters!$E$16,J95>=Parameters!$F$16),2,IF(AND(J95<Parameters!$F$16,J95>=Parameters!$G$16),3,IF(AND(J95<Parameters!$G$16,J95>=Parameters!$H$16),4,IF(J95<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K95=\"\"),\"\",IF(K95>Parameters!$E$16,1,IF(AND(K95<Parameters!$E$16,K95>=Parameters!$F$16),2,IF(AND(K95<Parameters!$F$16,K95>=Parameters!$G$16),3,IF(AND(K95<Parameters!$G$16,K95>=Parameters!$H$16),4,IF(K95<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L95=\"\"),\"\",IF(L95>Parameters!$E$16,1,IF(AND(L95<Parameters!$E$16,L95>=Parameters!$F$16),2,IF(AND(L95<Parameters!$F$16,L95>=Parameters!$G$16),3,IF(AND(L95<Parameters!$G$16,L95>=Parameters!$H$16),4,IF(L95<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M95=\"\"),\"\",IF(M95>Parameters!$E$16,1,IF(AND(M95<Parameters!$E$16,M95>=Parameters!$F$16),2,IF(AND(M95<Parameters!$F$16,M95>=Parameters!$G$16),3,IF(AND(M95<Parameters!$G$16,M95>=Parameters!$H$16),4,IF(M95<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N95=\"\"),\"\",IF(N95>Parameters!$E$16,1,IF(AND(N95<Parameters!$E$16,N95>=Parameters!$F$16),2,IF(AND(N95<Parameters!$F$16,N95>=Parameters!$G$16),3,IF(AND(N95<Parameters!$G$16,N95>=Parameters!$H$16),4,IF(N95<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O95=\"\"),\"\",IF(O95>Parameters!$E$16,1,IF(AND(O95<Parameters!$E$16,O95>=Parameters!$F$16),2,IF(AND(O95<Parameters!$F$16,O95>=Parameters!$G$16),3,IF(AND(O95<Parameters!$G$16,O95>=Parameters!$H$16),4,IF(O95<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P95=\"\"),\"\",IF(P95>Parameters!$E$16,1,IF(AND(P95<Parameters!$E$16,P95>=Parameters!$F$16),2,IF(AND(P95<Parameters!$F$16,P95>=Parameters!$G$16),3,IF(AND(P95<Parameters!$G$16,P95>=Parameters!$H$16),4,IF(P95<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q95=\"\"),\"\",IF(Q95>Parameters!$E$16,1,IF(AND(Q95<Parameters!$E$16,Q95>=Parameters!$F$16),2,IF(AND(Q95<Parameters!$F$16,Q95>=Parameters!$G$16),3,IF(AND(Q95<Parameters!$G$16,Q95>=Parameters!$H$16),4,IF(Q95<Parameters!$H$16,5,\"\"))))))","v":""}]
[{"$f":"Data!$CM$5","v":"Interest Coverage"},{"$f":"Companies!B15","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B96,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B96,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A96,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B96,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B96,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A96,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B96,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B96,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A96,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B96,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B96,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A96,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B96,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B96,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A96,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B96,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B96,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A96,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B96,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B96,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A96,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B96,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B96,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A96,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B96,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B96,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A96,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B96,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B96,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A96,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B96,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B96,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A96,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B96,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B96,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A96,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B96,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B96,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A96,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B96,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B96,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A96,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B96,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B96,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A96,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C96=\"\"),\"\",IF(C96>Parameters!$E$16,1,IF(AND(C96<Parameters!$E$16,C96>=Parameters!$F$16),2,IF(AND(C96<Parameters!$F$16,C96>=Parameters!$G$16),3,IF(AND(C96<Parameters!$G$16,C96>=Parameters!$H$16),4,IF(C96<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D96=\"\"),\"\",IF(D96>Parameters!$E$16,1,IF(AND(D96<Parameters!$E$16,D96>=Parameters!$F$16),2,IF(AND(D96<Parameters!$F$16,D96>=Parameters!$G$16),3,IF(AND(D96<Parameters!$G$16,D96>=Parameters!$H$16),4,IF(D96<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E96=\"\"),\"\",IF(E96>Parameters!$E$16,1,IF(AND(E96<Parameters!$E$16,E96>=Parameters!$F$16),2,IF(AND(E96<Parameters!$F$16,E96>=Parameters!$G$16),3,IF(AND(E96<Parameters!$G$16,E96>=Parameters!$H$16),4,IF(E96<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F96=\"\"),\"\",IF(F96>Parameters!$E$16,1,IF(AND(F96<Parameters!$E$16,F96>=Parameters!$F$16),2,IF(AND(F96<Parameters!$F$16,F96>=Parameters!$G$16),3,IF(AND(F96<Parameters!$G$16,F96>=Parameters!$H$16),4,IF(F96<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G96=\"\"),\"\",IF(G96>Parameters!$E$16,1,IF(AND(G96<Parameters!$E$16,G96>=Parameters!$F$16),2,IF(AND(G96<Parameters!$F$16,G96>=Parameters!$G$16),3,IF(AND(G96<Parameters!$G$16,G96>=Parameters!$H$16),4,IF(G96<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H96=\"\"),\"\",IF(H96>Parameters!$E$16,1,IF(AND(H96<Parameters!$E$16,H96>=Parameters!$F$16),2,IF(AND(H96<Parameters!$F$16,H96>=Parameters!$G$16),3,IF(AND(H96<Parameters!$G$16,H96>=Parameters!$H$16),4,IF(H96<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I96=\"\"),\"\",IF(I96>Parameters!$E$16,1,IF(AND(I96<Parameters!$E$16,I96>=Parameters!$F$16),2,IF(AND(I96<Parameters!$F$16,I96>=Parameters!$G$16),3,IF(AND(I96<Parameters!$G$16,I96>=Parameters!$H$16),4,IF(I96<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J96=\"\"),\"\",IF(J96>Parameters!$E$16,1,IF(AND(J96<Parameters!$E$16,J96>=Parameters!$F$16),2,IF(AND(J96<Parameters!$F$16,J96>=Parameters!$G$16),3,IF(AND(J96<Parameters!$G$16,J96>=Parameters!$H$16),4,IF(J96<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K96=\"\"),\"\",IF(K96>Parameters!$E$16,1,IF(AND(K96<Parameters!$E$16,K96>=Parameters!$F$16),2,IF(AND(K96<Parameters!$F$16,K96>=Parameters!$G$16),3,IF(AND(K96<Parameters!$G$16,K96>=Parameters!$H$16),4,IF(K96<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L96=\"\"),\"\",IF(L96>Parameters!$E$16,1,IF(AND(L96<Parameters!$E$16,L96>=Parameters!$F$16),2,IF(AND(L96<Parameters!$F$16,L96>=Parameters!$G$16),3,IF(AND(L96<Parameters!$G$16,L96>=Parameters!$H$16),4,IF(L96<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M96=\"\"),\"\",IF(M96>Parameters!$E$16,1,IF(AND(M96<Parameters!$E$16,M96>=Parameters!$F$16),2,IF(AND(M96<Parameters!$F$16,M96>=Parameters!$G$16),3,IF(AND(M96<Parameters!$G$16,M96>=Parameters!$H$16),4,IF(M96<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N96=\"\"),\"\",IF(N96>Parameters!$E$16,1,IF(AND(N96<Parameters!$E$16,N96>=Parameters!$F$16),2,IF(AND(N96<Parameters!$F$16,N96>=Parameters!$G$16),3,IF(AND(N96<Parameters!$G$16,N96>=Parameters!$H$16),4,IF(N96<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O96=\"\"),\"\",IF(O96>Parameters!$E$16,1,IF(AND(O96<Parameters!$E$16,O96>=Parameters!$F$16),2,IF(AND(O96<Parameters!$F$16,O96>=Parameters!$G$16),3,IF(AND(O96<Parameters!$G$16,O96>=Parameters!$H$16),4,IF(O96<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P96=\"\"),\"\",IF(P96>Parameters!$E$16,1,IF(AND(P96<Parameters!$E$16,P96>=Parameters!$F$16),2,IF(AND(P96<Parameters!$F$16,P96>=Parameters!$G$16),3,IF(AND(P96<Parameters!$G$16,P96>=Parameters!$H$16),4,IF(P96<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q96=\"\"),\"\",IF(Q96>Parameters!$E$16,1,IF(AND(Q96<Parameters!$E$16,Q96>=Parameters!$F$16),2,IF(AND(Q96<Parameters!$F$16,Q96>=Parameters!$G$16),3,IF(AND(Q96<Parameters!$G$16,Q96>=Parameters!$H$16),4,IF(Q96<Parameters!$H$16,5,\"\"))))))","v":""}]
[{"$f":"Data!$CM$5","v":"Interest Coverage"},{"$f":"Companies!B16","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B97,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B97,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A97,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B97,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B97,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A97,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B97,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B97,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A97,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B97,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B97,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A97,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B97,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B97,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A97,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B97,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B97,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A97,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B97,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B97,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A97,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B97,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B97,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A97,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B97,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B97,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A97,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B97,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B97,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A97,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B97,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B97,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A97,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B97,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B97,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A97,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B97,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B97,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A97,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B97,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B97,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A97,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B97,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B97,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A97,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C97=\"\"),\"\",IF(C97>Parameters!$E$16,1,IF(AND(C97<Parameters!$E$16,C97>=Parameters!$F$16),2,IF(AND(C97<Parameters!$F$16,C97>=Parameters!$G$16),3,IF(AND(C97<Parameters!$G$16,C97>=Parameters!$H$16),4,IF(C97<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D97=\"\"),\"\",IF(D97>Parameters!$E$16,1,IF(AND(D97<Parameters!$E$16,D97>=Parameters!$F$16),2,IF(AND(D97<Parameters!$F$16,D97>=Parameters!$G$16),3,IF(AND(D97<Parameters!$G$16,D97>=Parameters!$H$16),4,IF(D97<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E97=\"\"),\"\",IF(E97>Parameters!$E$16,1,IF(AND(E97<Parameters!$E$16,E97>=Parameters!$F$16),2,IF(AND(E97<Parameters!$F$16,E97>=Parameters!$G$16),3,IF(AND(E97<Parameters!$G$16,E97>=Parameters!$H$16),4,IF(E97<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F97=\"\"),\"\",IF(F97>Parameters!$E$16,1,IF(AND(F97<Parameters!$E$16,F97>=Parameters!$F$16),2,IF(AND(F97<Parameters!$F$16,F97>=Parameters!$G$16),3,IF(AND(F97<Parameters!$G$16,F97>=Parameters!$H$16),4,IF(F97<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G97=\"\"),\"\",IF(G97>Parameters!$E$16,1,IF(AND(G97<Parameters!$E$16,G97>=Parameters!$F$16),2,IF(AND(G97<Parameters!$F$16,G97>=Parameters!$G$16),3,IF(AND(G97<Parameters!$G$16,G97>=Parameters!$H$16),4,IF(G97<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H97=\"\"),\"\",IF(H97>Parameters!$E$16,1,IF(AND(H97<Parameters!$E$16,H97>=Parameters!$F$16),2,IF(AND(H97<Parameters!$F$16,H97>=Parameters!$G$16),3,IF(AND(H97<Parameters!$G$16,H97>=Parameters!$H$16),4,IF(H97<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I97=\"\"),\"\",IF(I97>Parameters!$E$16,1,IF(AND(I97<Parameters!$E$16,I97>=Parameters!$F$16),2,IF(AND(I97<Parameters!$F$16,I97>=Parameters!$G$16),3,IF(AND(I97<Parameters!$G$16,I97>=Parameters!$H$16),4,IF(I97<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J97=\"\"),\"\",IF(J97>Parameters!$E$16,1,IF(AND(J97<Parameters!$E$16,J97>=Parameters!$F$16),2,IF(AND(J97<Parameters!$F$16,J97>=Parameters!$G$16),3,IF(AND(J97<Parameters!$G$16,J97>=Parameters!$H$16),4,IF(J97<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K97=\"\"),\"\",IF(K97>Parameters!$E$16,1,IF(AND(K97<Parameters!$E$16,K97>=Parameters!$F$16),2,IF(AND(K97<Parameters!$F$16,K97>=Parameters!$G$16),3,IF(AND(K97<Parameters!$G$16,K97>=Parameters!$H$16),4,IF(K97<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L97=\"\"),\"\",IF(L97>Parameters!$E$16,1,IF(AND(L97<Parameters!$E$16,L97>=Parameters!$F$16),2,IF(AND(L97<Parameters!$F$16,L97>=Parameters!$G$16),3,IF(AND(L97<Parameters!$G$16,L97>=Parameters!$H$16),4,IF(L97<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M97=\"\"),\"\",IF(M97>Parameters!$E$16,1,IF(AND(M97<Parameters!$E$16,M97>=Parameters!$F$16),2,IF(AND(M97<Parameters!$F$16,M97>=Parameters!$G$16),3,IF(AND(M97<Parameters!$G$16,M97>=Parameters!$H$16),4,IF(M97<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N97=\"\"),\"\",IF(N97>Parameters!$E$16,1,IF(AND(N97<Parameters!$E$16,N97>=Parameters!$F$16),2,IF(AND(N97<Parameters!$F$16,N97>=Parameters!$G$16),3,IF(AND(N97<Parameters!$G$16,N97>=Parameters!$H$16),4,IF(N97<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O97=\"\"),\"\",IF(O97>Parameters!$E$16,1,IF(AND(O97<Parameters!$E$16,O97>=Parameters!$F$16),2,IF(AND(O97<Parameters!$F$16,O97>=Parameters!$G$16),3,IF(AND(O97<Parameters!$G$16,O97>=Parameters!$H$16),4,IF(O97<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P97=\"\"),\"\",IF(P97>Parameters!$E$16,1,IF(AND(P97<Parameters!$E$16,P97>=Parameters!$F$16),2,IF(AND(P97<Parameters!$F$16,P97>=Parameters!$G$16),3,IF(AND(P97<Parameters!$G$16,P97>=Parameters!$H$16),4,IF(P97<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q97=\"\"),\"\",IF(Q97>Parameters!$E$16,1,IF(AND(Q97<Parameters!$E$16,Q97>=Parameters!$F$16),2,IF(AND(Q97<Parameters!$F$16,Q97>=Parameters!$G$16),3,IF(AND(Q97<Parameters!$G$16,Q97>=Parameters!$H$16),4,IF(Q97<Parameters!$H$16,5,\"\"))))))","v":""}]
[{"$f":"Data!$CM$5","v":"Interest Coverage"},{"$f":"Companies!B17","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B98,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B98,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A98,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B98,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B98,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A98,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B98,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B98,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A98,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B98,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B98,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A98,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B98,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B98,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A98,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B98,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B98,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A98,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B98,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B98,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A98,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B98,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B98,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A98,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B98,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B98,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A98,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B98,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B98,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A98,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B98,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B98,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A98,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B98,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B98,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A98,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B98,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B98,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A98,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B98,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B98,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A98,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B98,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B98,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A98,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C98=\"\"),\"\",IF(C98>Parameters!$E$16,1,IF(AND(C98<Parameters!$E$16,C98>=Parameters!$F$16),2,IF(AND(C98<Parameters!$F$16,C98>=Parameters!$G$16),3,IF(AND(C98<Parameters!$G$16,C98>=Parameters!$H$16),4,IF(C98<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D98=\"\"),\"\",IF(D98>Parameters!$E$16,1,IF(AND(D98<Parameters!$E$16,D98>=Parameters!$F$16),2,IF(AND(D98<Parameters!$F$16,D98>=Parameters!$G$16),3,IF(AND(D98<Parameters!$G$16,D98>=Parameters!$H$16),4,IF(D98<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E98=\"\"),\"\",IF(E98>Parameters!$E$16,1,IF(AND(E98<Parameters!$E$16,E98>=Parameters!$F$16),2,IF(AND(E98<Parameters!$F$16,E98>=Parameters!$G$16),3,IF(AND(E98<Parameters!$G$16,E98>=Parameters!$H$16),4,IF(E98<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F98=\"\"),\"\",IF(F98>Parameters!$E$16,1,IF(AND(F98<Parameters!$E$16,F98>=Parameters!$F$16),2,IF(AND(F98<Parameters!$F$16,F98>=Parameters!$G$16),3,IF(AND(F98<Parameters!$G$16,F98>=Parameters!$H$16),4,IF(F98<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G98=\"\"),\"\",IF(G98>Parameters!$E$16,1,IF(AND(G98<Parameters!$E$16,G98>=Parameters!$F$16),2,IF(AND(G98<Parameters!$F$16,G98>=Parameters!$G$16),3,IF(AND(G98<Parameters!$G$16,G98>=Parameters!$H$16),4,IF(G98<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H98=\"\"),\"\",IF(H98>Parameters!$E$16,1,IF(AND(H98<Parameters!$E$16,H98>=Parameters!$F$16),2,IF(AND(H98<Parameters!$F$16,H98>=Parameters!$G$16),3,IF(AND(H98<Parameters!$G$16,H98>=Parameters!$H$16),4,IF(H98<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I98=\"\"),\"\",IF(I98>Parameters!$E$16,1,IF(AND(I98<Parameters!$E$16,I98>=Parameters!$F$16),2,IF(AND(I98<Parameters!$F$16,I98>=Parameters!$G$16),3,IF(AND(I98<Parameters!$G$16,I98>=Parameters!$H$16),4,IF(I98<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J98=\"\"),\"\",IF(J98>Parameters!$E$16,1,IF(AND(J98<Parameters!$E$16,J98>=Parameters!$F$16),2,IF(AND(J98<Parameters!$F$16,J98>=Parameters!$G$16),3,IF(AND(J98<Parameters!$G$16,J98>=Parameters!$H$16),4,IF(J98<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K98=\"\"),\"\",IF(K98>Parameters!$E$16,1,IF(AND(K98<Parameters!$E$16,K98>=Parameters!$F$16),2,IF(AND(K98<Parameters!$F$16,K98>=Parameters!$G$16),3,IF(AND(K98<Parameters!$G$16,K98>=Parameters!$H$16),4,IF(K98<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L98=\"\"),\"\",IF(L98>Parameters!$E$16,1,IF(AND(L98<Parameters!$E$16,L98>=Parameters!$F$16),2,IF(AND(L98<Parameters!$F$16,L98>=Parameters!$G$16),3,IF(AND(L98<Parameters!$G$16,L98>=Parameters!$H$16),4,IF(L98<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M98=\"\"),\"\",IF(M98>Parameters!$E$16,1,IF(AND(M98<Parameters!$E$16,M98>=Parameters!$F$16),2,IF(AND(M98<Parameters!$F$16,M98>=Parameters!$G$16),3,IF(AND(M98<Parameters!$G$16,M98>=Parameters!$H$16),4,IF(M98<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N98=\"\"),\"\",IF(N98>Parameters!$E$16,1,IF(AND(N98<Parameters!$E$16,N98>=Parameters!$F$16),2,IF(AND(N98<Parameters!$F$16,N98>=Parameters!$G$16),3,IF(AND(N98<Parameters!$G$16,N98>=Parameters!$H$16),4,IF(N98<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O98=\"\"),\"\",IF(O98>Parameters!$E$16,1,IF(AND(O98<Parameters!$E$16,O98>=Parameters!$F$16),2,IF(AND(O98<Parameters!$F$16,O98>=Parameters!$G$16),3,IF(AND(O98<Parameters!$G$16,O98>=Parameters!$H$16),4,IF(O98<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P98=\"\"),\"\",IF(P98>Parameters!$E$16,1,IF(AND(P98<Parameters!$E$16,P98>=Parameters!$F$16),2,IF(AND(P98<Parameters!$F$16,P98>=Parameters!$G$16),3,IF(AND(P98<Parameters!$G$16,P98>=Parameters!$H$16),4,IF(P98<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q98=\"\"),\"\",IF(Q98>Parameters!$E$16,1,IF(AND(Q98<Parameters!$E$16,Q98>=Parameters!$F$16),2,IF(AND(Q98<Parameters!$F$16,Q98>=Parameters!$G$16),3,IF(AND(Q98<Parameters!$G$16,Q98>=Parameters!$H$16),4,IF(Q98<Parameters!$H$16,5,\"\"))))))","v":""}]
[{"$f":"Data!$CM$5","v":"Interest Coverage"},{"$f":"Companies!B18","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B99,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B99,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A99,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B99,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B99,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A99,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B99,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B99,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A99,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B99,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B99,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A99,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B99,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B99,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A99,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B99,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B99,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A99,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B99,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B99,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A99,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B99,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B99,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A99,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B99,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B99,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A99,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B99,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B99,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A99,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B99,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B99,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A99,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B99,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B99,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A99,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B99,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B99,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A99,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B99,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B99,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A99,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B99,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B99,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A99,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C99=\"\"),\"\",IF(C99>Parameters!$E$16,1,IF(AND(C99<Parameters!$E$16,C99>=Parameters!$F$16),2,IF(AND(C99<Parameters!$F$16,C99>=Parameters!$G$16),3,IF(AND(C99<Parameters!$G$16,C99>=Parameters!$H$16),4,IF(C99<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D99=\"\"),\"\",IF(D99>Parameters!$E$16,1,IF(AND(D99<Parameters!$E$16,D99>=Parameters!$F$16),2,IF(AND(D99<Parameters!$F$16,D99>=Parameters!$G$16),3,IF(AND(D99<Parameters!$G$16,D99>=Parameters!$H$16),4,IF(D99<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E99=\"\"),\"\",IF(E99>Parameters!$E$16,1,IF(AND(E99<Parameters!$E$16,E99>=Parameters!$F$16),2,IF(AND(E99<Parameters!$F$16,E99>=Parameters!$G$16),3,IF(AND(E99<Parameters!$G$16,E99>=Parameters!$H$16),4,IF(E99<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F99=\"\"),\"\",IF(F99>Parameters!$E$16,1,IF(AND(F99<Parameters!$E$16,F99>=Parameters!$F$16),2,IF(AND(F99<Parameters!$F$16,F99>=Parameters!$G$16),3,IF(AND(F99<Parameters!$G$16,F99>=Parameters!$H$16),4,IF(F99<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G99=\"\"),\"\",IF(G99>Parameters!$E$16,1,IF(AND(G99<Parameters!$E$16,G99>=Parameters!$F$16),2,IF(AND(G99<Parameters!$F$16,G99>=Parameters!$G$16),3,IF(AND(G99<Parameters!$G$16,G99>=Parameters!$H$16),4,IF(G99<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H99=\"\"),\"\",IF(H99>Parameters!$E$16,1,IF(AND(H99<Parameters!$E$16,H99>=Parameters!$F$16),2,IF(AND(H99<Parameters!$F$16,H99>=Parameters!$G$16),3,IF(AND(H99<Parameters!$G$16,H99>=Parameters!$H$16),4,IF(H99<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I99=\"\"),\"\",IF(I99>Parameters!$E$16,1,IF(AND(I99<Parameters!$E$16,I99>=Parameters!$F$16),2,IF(AND(I99<Parameters!$F$16,I99>=Parameters!$G$16),3,IF(AND(I99<Parameters!$G$16,I99>=Parameters!$H$16),4,IF(I99<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J99=\"\"),\"\",IF(J99>Parameters!$E$16,1,IF(AND(J99<Parameters!$E$16,J99>=Parameters!$F$16),2,IF(AND(J99<Parameters!$F$16,J99>=Parameters!$G$16),3,IF(AND(J99<Parameters!$G$16,J99>=Parameters!$H$16),4,IF(J99<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K99=\"\"),\"\",IF(K99>Parameters!$E$16,1,IF(AND(K99<Parameters!$E$16,K99>=Parameters!$F$16),2,IF(AND(K99<Parameters!$F$16,K99>=Parameters!$G$16),3,IF(AND(K99<Parameters!$G$16,K99>=Parameters!$H$16),4,IF(K99<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L99=\"\"),\"\",IF(L99>Parameters!$E$16,1,IF(AND(L99<Parameters!$E$16,L99>=Parameters!$F$16),2,IF(AND(L99<Parameters!$F$16,L99>=Parameters!$G$16),3,IF(AND(L99<Parameters!$G$16,L99>=Parameters!$H$16),4,IF(L99<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M99=\"\"),\"\",IF(M99>Parameters!$E$16,1,IF(AND(M99<Parameters!$E$16,M99>=Parameters!$F$16),2,IF(AND(M99<Parameters!$F$16,M99>=Parameters!$G$16),3,IF(AND(M99<Parameters!$G$16,M99>=Parameters!$H$16),4,IF(M99<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N99=\"\"),\"\",IF(N99>Parameters!$E$16,1,IF(AND(N99<Parameters!$E$16,N99>=Parameters!$F$16),2,IF(AND(N99<Parameters!$F$16,N99>=Parameters!$G$16),3,IF(AND(N99<Parameters!$G$16,N99>=Parameters!$H$16),4,IF(N99<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O99=\"\"),\"\",IF(O99>Parameters!$E$16,1,IF(AND(O99<Parameters!$E$16,O99>=Parameters!$F$16),2,IF(AND(O99<Parameters!$F$16,O99>=Parameters!$G$16),3,IF(AND(O99<Parameters!$G$16,O99>=Parameters!$H$16),4,IF(O99<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P99=\"\"),\"\",IF(P99>Parameters!$E$16,1,IF(AND(P99<Parameters!$E$16,P99>=Parameters!$F$16),2,IF(AND(P99<Parameters!$F$16,P99>=Parameters!$G$16),3,IF(AND(P99<Parameters!$G$16,P99>=Parameters!$H$16),4,IF(P99<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q99=\"\"),\"\",IF(Q99>Parameters!$E$16,1,IF(AND(Q99<Parameters!$E$16,Q99>=Parameters!$F$16),2,IF(AND(Q99<Parameters!$F$16,Q99>=Parameters!$G$16),3,IF(AND(Q99<Parameters!$G$16,Q99>=Parameters!$H$16),4,IF(Q99<Parameters!$H$16,5,\"\"))))))","v":""}]
[{"$f":"Data!$CM$5","v":"Interest Coverage"},{"$f":"Companies!B19","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B100,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B100,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A100,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B100,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B100,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A100,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B100,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B100,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A100,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B100,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B100,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A100,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B100,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B100,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A100,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B100,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B100,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A100,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B100,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B100,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A100,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B100,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B100,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A100,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B100,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B100,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A100,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B100,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B100,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A100,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B100,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B100,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A100,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B100,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B100,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A100,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B100,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B100,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A100,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B100,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B100,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A100,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B100,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B100,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A100,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C100=\"\"),\"\",IF(C100>Parameters!$E$16,1,IF(AND(C100<Parameters!$E$16,C100>=Parameters!$F$16),2,IF(AND(C100<Parameters!$F$16,C100>=Parameters!$G$16),3,IF(AND(C100<Parameters!$G$16,C100>=Parameters!$H$16),4,IF(C100<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D100=\"\"),\"\",IF(D100>Parameters!$E$16,1,IF(AND(D100<Parameters!$E$16,D100>=Parameters!$F$16),2,IF(AND(D100<Parameters!$F$16,D100>=Parameters!$G$16),3,IF(AND(D100<Parameters!$G$16,D100>=Parameters!$H$16),4,IF(D100<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E100=\"\"),\"\",IF(E100>Parameters!$E$16,1,IF(AND(E100<Parameters!$E$16,E100>=Parameters!$F$16),2,IF(AND(E100<Parameters!$F$16,E100>=Parameters!$G$16),3,IF(AND(E100<Parameters!$G$16,E100>=Parameters!$H$16),4,IF(E100<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F100=\"\"),\"\",IF(F100>Parameters!$E$16,1,IF(AND(F100<Parameters!$E$16,F100>=Parameters!$F$16),2,IF(AND(F100<Parameters!$F$16,F100>=Parameters!$G$16),3,IF(AND(F100<Parameters!$G$16,F100>=Parameters!$H$16),4,IF(F100<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G100=\"\"),\"\",IF(G100>Parameters!$E$16,1,IF(AND(G100<Parameters!$E$16,G100>=Parameters!$F$16),2,IF(AND(G100<Parameters!$F$16,G100>=Parameters!$G$16),3,IF(AND(G100<Parameters!$G$16,G100>=Parameters!$H$16),4,IF(G100<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H100=\"\"),\"\",IF(H100>Parameters!$E$16,1,IF(AND(H100<Parameters!$E$16,H100>=Parameters!$F$16),2,IF(AND(H100<Parameters!$F$16,H100>=Parameters!$G$16),3,IF(AND(H100<Parameters!$G$16,H100>=Parameters!$H$16),4,IF(H100<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I100=\"\"),\"\",IF(I100>Parameters!$E$16,1,IF(AND(I100<Parameters!$E$16,I100>=Parameters!$F$16),2,IF(AND(I100<Parameters!$F$16,I100>=Parameters!$G$16),3,IF(AND(I100<Parameters!$G$16,I100>=Parameters!$H$16),4,IF(I100<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J100=\"\"),\"\",IF(J100>Parameters!$E$16,1,IF(AND(J100<Parameters!$E$16,J100>=Parameters!$F$16),2,IF(AND(J100<Parameters!$F$16,J100>=Parameters!$G$16),3,IF(AND(J100<Parameters!$G$16,J100>=Parameters!$H$16),4,IF(J100<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K100=\"\"),\"\",IF(K100>Parameters!$E$16,1,IF(AND(K100<Parameters!$E$16,K100>=Parameters!$F$16),2,IF(AND(K100<Parameters!$F$16,K100>=Parameters!$G$16),3,IF(AND(K100<Parameters!$G$16,K100>=Parameters!$H$16),4,IF(K100<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L100=\"\"),\"\",IF(L100>Parameters!$E$16,1,IF(AND(L100<Parameters!$E$16,L100>=Parameters!$F$16),2,IF(AND(L100<Parameters!$F$16,L100>=Parameters!$G$16),3,IF(AND(L100<Parameters!$G$16,L100>=Parameters!$H$16),4,IF(L100<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M100=\"\"),\"\",IF(M100>Parameters!$E$16,1,IF(AND(M100<Parameters!$E$16,M100>=Parameters!$F$16),2,IF(AND(M100<Parameters!$F$16,M100>=Parameters!$G$16),3,IF(AND(M100<Parameters!$G$16,M100>=Parameters!$H$16),4,IF(M100<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N100=\"\"),\"\",IF(N100>Parameters!$E$16,1,IF(AND(N100<Parameters!$E$16,N100>=Parameters!$F$16),2,IF(AND(N100<Parameters!$F$16,N100>=Parameters!$G$16),3,IF(AND(N100<Parameters!$G$16,N100>=Parameters!$H$16),4,IF(N100<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O100=\"\"),\"\",IF(O100>Parameters!$E$16,1,IF(AND(O100<Parameters!$E$16,O100>=Parameters!$F$16),2,IF(AND(O100<Parameters!$F$16,O100>=Parameters!$G$16),3,IF(AND(O100<Parameters!$G$16,O100>=Parameters!$H$16),4,IF(O100<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P100=\"\"),\"\",IF(P100>Parameters!$E$16,1,IF(AND(P100<Parameters!$E$16,P100>=Parameters!$F$16),2,IF(AND(P100<Parameters!$F$16,P100>=Parameters!$G$16),3,IF(AND(P100<Parameters!$G$16,P100>=Parameters!$H$16),4,IF(P100<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q100=\"\"),\"\",IF(Q100>Parameters!$E$16,1,IF(AND(Q100<Parameters!$E$16,Q100>=Parameters!$F$16),2,IF(AND(Q100<Parameters!$F$16,Q100>=Parameters!$G$16),3,IF(AND(Q100<Parameters!$G$16,Q100>=Parameters!$H$16),4,IF(Q100<Parameters!$H$16,5,\"\"))))))","v":""}]
[{"$f":"Data!$CM$5","v":"Interest Coverage"},{"$f":"Companies!B20","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B101,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B101,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A101,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B101,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B101,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A101,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B101,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B101,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A101,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B101,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B101,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A101,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B101,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B101,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A101,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B101,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B101,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A101,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B101,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B101,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A101,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B101,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B101,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A101,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B101,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B101,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A101,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B101,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B101,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A101,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B101,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B101,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A101,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B101,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B101,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A101,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B101,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B101,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A101,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B101,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B101,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A101,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B101,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B101,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A101,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C101=\"\"),\"\",IF(C101>Parameters!$E$16,1,IF(AND(C101<Parameters!$E$16,C101>=Parameters!$F$16),2,IF(AND(C101<Parameters!$F$16,C101>=Parameters!$G$16),3,IF(AND(C101<Parameters!$G$16,C101>=Parameters!$H$16),4,IF(C101<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D101=\"\"),\"\",IF(D101>Parameters!$E$16,1,IF(AND(D101<Parameters!$E$16,D101>=Parameters!$F$16),2,IF(AND(D101<Parameters!$F$16,D101>=Parameters!$G$16),3,IF(AND(D101<Parameters!$G$16,D101>=Parameters!$H$16),4,IF(D101<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E101=\"\"),\"\",IF(E101>Parameters!$E$16,1,IF(AND(E101<Parameters!$E$16,E101>=Parameters!$F$16),2,IF(AND(E101<Parameters!$F$16,E101>=Parameters!$G$16),3,IF(AND(E101<Parameters!$G$16,E101>=Parameters!$H$16),4,IF(E101<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F101=\"\"),\"\",IF(F101>Parameters!$E$16,1,IF(AND(F101<Parameters!$E$16,F101>=Parameters!$F$16),2,IF(AND(F101<Parameters!$F$16,F101>=Parameters!$G$16),3,IF(AND(F101<Parameters!$G$16,F101>=Parameters!$H$16),4,IF(F101<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G101=\"\"),\"\",IF(G101>Parameters!$E$16,1,IF(AND(G101<Parameters!$E$16,G101>=Parameters!$F$16),2,IF(AND(G101<Parameters!$F$16,G101>=Parameters!$G$16),3,IF(AND(G101<Parameters!$G$16,G101>=Parameters!$H$16),4,IF(G101<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H101=\"\"),\"\",IF(H101>Parameters!$E$16,1,IF(AND(H101<Parameters!$E$16,H101>=Parameters!$F$16),2,IF(AND(H101<Parameters!$F$16,H101>=Parameters!$G$16),3,IF(AND(H101<Parameters!$G$16,H101>=Parameters!$H$16),4,IF(H101<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I101=\"\"),\"\",IF(I101>Parameters!$E$16,1,IF(AND(I101<Parameters!$E$16,I101>=Parameters!$F$16),2,IF(AND(I101<Parameters!$F$16,I101>=Parameters!$G$16),3,IF(AND(I101<Parameters!$G$16,I101>=Parameters!$H$16),4,IF(I101<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J101=\"\"),\"\",IF(J101>Parameters!$E$16,1,IF(AND(J101<Parameters!$E$16,J101>=Parameters!$F$16),2,IF(AND(J101<Parameters!$F$16,J101>=Parameters!$G$16),3,IF(AND(J101<Parameters!$G$16,J101>=Parameters!$H$16),4,IF(J101<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K101=\"\"),\"\",IF(K101>Parameters!$E$16,1,IF(AND(K101<Parameters!$E$16,K101>=Parameters!$F$16),2,IF(AND(K101<Parameters!$F$16,K101>=Parameters!$G$16),3,IF(AND(K101<Parameters!$G$16,K101>=Parameters!$H$16),4,IF(K101<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L101=\"\"),\"\",IF(L101>Parameters!$E$16,1,IF(AND(L101<Parameters!$E$16,L101>=Parameters!$F$16),2,IF(AND(L101<Parameters!$F$16,L101>=Parameters!$G$16),3,IF(AND(L101<Parameters!$G$16,L101>=Parameters!$H$16),4,IF(L101<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M101=\"\"),\"\",IF(M101>Parameters!$E$16,1,IF(AND(M101<Parameters!$E$16,M101>=Parameters!$F$16),2,IF(AND(M101<Parameters!$F$16,M101>=Parameters!$G$16),3,IF(AND(M101<Parameters!$G$16,M101>=Parameters!$H$16),4,IF(M101<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N101=\"\"),\"\",IF(N101>Parameters!$E$16,1,IF(AND(N101<Parameters!$E$16,N101>=Parameters!$F$16),2,IF(AND(N101<Parameters!$F$16,N101>=Parameters!$G$16),3,IF(AND(N101<Parameters!$G$16,N101>=Parameters!$H$16),4,IF(N101<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O101=\"\"),\"\",IF(O101>Parameters!$E$16,1,IF(AND(O101<Parameters!$E$16,O101>=Parameters!$F$16),2,IF(AND(O101<Parameters!$F$16,O101>=Parameters!$G$16),3,IF(AND(O101<Parameters!$G$16,O101>=Parameters!$H$16),4,IF(O101<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P101=\"\"),\"\",IF(P101>Parameters!$E$16,1,IF(AND(P101<Parameters!$E$16,P101>=Parameters!$F$16),2,IF(AND(P101<Parameters!$F$16,P101>=Parameters!$G$16),3,IF(AND(P101<Parameters!$G$16,P101>=Parameters!$H$16),4,IF(P101<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q101=\"\"),\"\",IF(Q101>Parameters!$E$16,1,IF(AND(Q101<Parameters!$E$16,Q101>=Parameters!$F$16),2,IF(AND(Q101<Parameters!$F$16,Q101>=Parameters!$G$16),3,IF(AND(Q101<Parameters!$G$16,Q101>=Parameters!$H$16),4,IF(Q101<Parameters!$H$16,5,\"\"))))))","v":""}]
[{"$f":"Data!$CM$5","v":"Interest Coverage"},{"$f":"Companies!B21","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B102,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B102,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A102,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B102,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B102,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A102,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B102,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B102,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A102,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B102,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B102,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A102,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B102,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B102,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A102,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B102,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B102,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A102,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B102,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B102,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A102,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B102,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B102,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A102,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B102,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B102,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A102,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B102,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B102,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A102,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B102,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B102,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A102,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B102,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B102,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A102,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B102,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B102,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A102,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B102,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B102,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A102,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B102,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B102,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A102,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C102=\"\"),\"\",IF(C102>Parameters!$E$16,1,IF(AND(C102<Parameters!$E$16,C102>=Parameters!$F$16),2,IF(AND(C102<Parameters!$F$16,C102>=Parameters!$G$16),3,IF(AND(C102<Parameters!$G$16,C102>=Parameters!$H$16),4,IF(C102<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D102=\"\"),\"\",IF(D102>Parameters!$E$16,1,IF(AND(D102<Parameters!$E$16,D102>=Parameters!$F$16),2,IF(AND(D102<Parameters!$F$16,D102>=Parameters!$G$16),3,IF(AND(D102<Parameters!$G$16,D102>=Parameters!$H$16),4,IF(D102<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E102=\"\"),\"\",IF(E102>Parameters!$E$16,1,IF(AND(E102<Parameters!$E$16,E102>=Parameters!$F$16),2,IF(AND(E102<Parameters!$F$16,E102>=Parameters!$G$16),3,IF(AND(E102<Parameters!$G$16,E102>=Parameters!$H$16),4,IF(E102<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F102=\"\"),\"\",IF(F102>Parameters!$E$16,1,IF(AND(F102<Parameters!$E$16,F102>=Parameters!$F$16),2,IF(AND(F102<Parameters!$F$16,F102>=Parameters!$G$16),3,IF(AND(F102<Parameters!$G$16,F102>=Parameters!$H$16),4,IF(F102<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G102=\"\"),\"\",IF(G102>Parameters!$E$16,1,IF(AND(G102<Parameters!$E$16,G102>=Parameters!$F$16),2,IF(AND(G102<Parameters!$F$16,G102>=Parameters!$G$16),3,IF(AND(G102<Parameters!$G$16,G102>=Parameters!$H$16),4,IF(G102<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H102=\"\"),\"\",IF(H102>Parameters!$E$16,1,IF(AND(H102<Parameters!$E$16,H102>=Parameters!$F$16),2,IF(AND(H102<Parameters!$F$16,H102>=Parameters!$G$16),3,IF(AND(H102<Parameters!$G$16,H102>=Parameters!$H$16),4,IF(H102<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I102=\"\"),\"\",IF(I102>Parameters!$E$16,1,IF(AND(I102<Parameters!$E$16,I102>=Parameters!$F$16),2,IF(AND(I102<Parameters!$F$16,I102>=Parameters!$G$16),3,IF(AND(I102<Parameters!$G$16,I102>=Parameters!$H$16),4,IF(I102<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J102=\"\"),\"\",IF(J102>Parameters!$E$16,1,IF(AND(J102<Parameters!$E$16,J102>=Parameters!$F$16),2,IF(AND(J102<Parameters!$F$16,J102>=Parameters!$G$16),3,IF(AND(J102<Parameters!$G$16,J102>=Parameters!$H$16),4,IF(J102<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K102=\"\"),\"\",IF(K102>Parameters!$E$16,1,IF(AND(K102<Parameters!$E$16,K102>=Parameters!$F$16),2,IF(AND(K102<Parameters!$F$16,K102>=Parameters!$G$16),3,IF(AND(K102<Parameters!$G$16,K102>=Parameters!$H$16),4,IF(K102<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L102=\"\"),\"\",IF(L102>Parameters!$E$16,1,IF(AND(L102<Parameters!$E$16,L102>=Parameters!$F$16),2,IF(AND(L102<Parameters!$F$16,L102>=Parameters!$G$16),3,IF(AND(L102<Parameters!$G$16,L102>=Parameters!$H$16),4,IF(L102<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M102=\"\"),\"\",IF(M102>Parameters!$E$16,1,IF(AND(M102<Parameters!$E$16,M102>=Parameters!$F$16),2,IF(AND(M102<Parameters!$F$16,M102>=Parameters!$G$16),3,IF(AND(M102<Parameters!$G$16,M102>=Parameters!$H$16),4,IF(M102<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N102=\"\"),\"\",IF(N102>Parameters!$E$16,1,IF(AND(N102<Parameters!$E$16,N102>=Parameters!$F$16),2,IF(AND(N102<Parameters!$F$16,N102>=Parameters!$G$16),3,IF(AND(N102<Parameters!$G$16,N102>=Parameters!$H$16),4,IF(N102<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O102=\"\"),\"\",IF(O102>Parameters!$E$16,1,IF(AND(O102<Parameters!$E$16,O102>=Parameters!$F$16),2,IF(AND(O102<Parameters!$F$16,O102>=Parameters!$G$16),3,IF(AND(O102<Parameters!$G$16,O102>=Parameters!$H$16),4,IF(O102<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P102=\"\"),\"\",IF(P102>Parameters!$E$16,1,IF(AND(P102<Parameters!$E$16,P102>=Parameters!$F$16),2,IF(AND(P102<Parameters!$F$16,P102>=Parameters!$G$16),3,IF(AND(P102<Parameters!$G$16,P102>=Parameters!$H$16),4,IF(P102<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q102=\"\"),\"\",IF(Q102>Parameters!$E$16,1,IF(AND(Q102<Parameters!$E$16,Q102>=Parameters!$F$16),2,IF(AND(Q102<Parameters!$F$16,Q102>=Parameters!$G$16),3,IF(AND(Q102<Parameters!$G$16,Q102>=Parameters!$H$16),4,IF(Q102<Parameters!$H$16,5,\"\"))))))","v":""}]
[{"$f":"Data!$CM$5","v":"Interest Coverage"},{"$f":"Companies!B22","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B103,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B103,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A103,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B103,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B103,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A103,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B103,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B103,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A103,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B103,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B103,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A103,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B103,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B103,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A103,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B103,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B103,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A103,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B103,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B103,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A103,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B103,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B103,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A103,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B103,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B103,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A103,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B103,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B103,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A103,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B103,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B103,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A103,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B103,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B103,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A103,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B103,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B103,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A103,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B103,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B103,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A103,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B103,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B103,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A103,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C103=\"\"),\"\",IF(C103>Parameters!$E$16,1,IF(AND(C103<Parameters!$E$16,C103>=Parameters!$F$16),2,IF(AND(C103<Parameters!$F$16,C103>=Parameters!$G$16),3,IF(AND(C103<Parameters!$G$16,C103>=Parameters!$H$16),4,IF(C103<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D103=\"\"),\"\",IF(D103>Parameters!$E$16,1,IF(AND(D103<Parameters!$E$16,D103>=Parameters!$F$16),2,IF(AND(D103<Parameters!$F$16,D103>=Parameters!$G$16),3,IF(AND(D103<Parameters!$G$16,D103>=Parameters!$H$16),4,IF(D103<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E103=\"\"),\"\",IF(E103>Parameters!$E$16,1,IF(AND(E103<Parameters!$E$16,E103>=Parameters!$F$16),2,IF(AND(E103<Parameters!$F$16,E103>=Parameters!$G$16),3,IF(AND(E103<Parameters!$G$16,E103>=Parameters!$H$16),4,IF(E103<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F103=\"\"),\"\",IF(F103>Parameters!$E$16,1,IF(AND(F103<Parameters!$E$16,F103>=Parameters!$F$16),2,IF(AND(F103<Parameters!$F$16,F103>=Parameters!$G$16),3,IF(AND(F103<Parameters!$G$16,F103>=Parameters!$H$16),4,IF(F103<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G103=\"\"),\"\",IF(G103>Parameters!$E$16,1,IF(AND(G103<Parameters!$E$16,G103>=Parameters!$F$16),2,IF(AND(G103<Parameters!$F$16,G103>=Parameters!$G$16),3,IF(AND(G103<Parameters!$G$16,G103>=Parameters!$H$16),4,IF(G103<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H103=\"\"),\"\",IF(H103>Parameters!$E$16,1,IF(AND(H103<Parameters!$E$16,H103>=Parameters!$F$16),2,IF(AND(H103<Parameters!$F$16,H103>=Parameters!$G$16),3,IF(AND(H103<Parameters!$G$16,H103>=Parameters!$H$16),4,IF(H103<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I103=\"\"),\"\",IF(I103>Parameters!$E$16,1,IF(AND(I103<Parameters!$E$16,I103>=Parameters!$F$16),2,IF(AND(I103<Parameters!$F$16,I103>=Parameters!$G$16),3,IF(AND(I103<Parameters!$G$16,I103>=Parameters!$H$16),4,IF(I103<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J103=\"\"),\"\",IF(J103>Parameters!$E$16,1,IF(AND(J103<Parameters!$E$16,J103>=Parameters!$F$16),2,IF(AND(J103<Parameters!$F$16,J103>=Parameters!$G$16),3,IF(AND(J103<Parameters!$G$16,J103>=Parameters!$H$16),4,IF(J103<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K103=\"\"),\"\",IF(K103>Parameters!$E$16,1,IF(AND(K103<Parameters!$E$16,K103>=Parameters!$F$16),2,IF(AND(K103<Parameters!$F$16,K103>=Parameters!$G$16),3,IF(AND(K103<Parameters!$G$16,K103>=Parameters!$H$16),4,IF(K103<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L103=\"\"),\"\",IF(L103>Parameters!$E$16,1,IF(AND(L103<Parameters!$E$16,L103>=Parameters!$F$16),2,IF(AND(L103<Parameters!$F$16,L103>=Parameters!$G$16),3,IF(AND(L103<Parameters!$G$16,L103>=Parameters!$H$16),4,IF(L103<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M103=\"\"),\"\",IF(M103>Parameters!$E$16,1,IF(AND(M103<Parameters!$E$16,M103>=Parameters!$F$16),2,IF(AND(M103<Parameters!$F$16,M103>=Parameters!$G$16),3,IF(AND(M103<Parameters!$G$16,M103>=Parameters!$H$16),4,IF(M103<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N103=\"\"),\"\",IF(N103>Parameters!$E$16,1,IF(AND(N103<Parameters!$E$16,N103>=Parameters!$F$16),2,IF(AND(N103<Parameters!$F$16,N103>=Parameters!$G$16),3,IF(AND(N103<Parameters!$G$16,N103>=Parameters!$H$16),4,IF(N103<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O103=\"\"),\"\",IF(O103>Parameters!$E$16,1,IF(AND(O103<Parameters!$E$16,O103>=Parameters!$F$16),2,IF(AND(O103<Parameters!$F$16,O103>=Parameters!$G$16),3,IF(AND(O103<Parameters!$G$16,O103>=Parameters!$H$16),4,IF(O103<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P103=\"\"),\"\",IF(P103>Parameters!$E$16,1,IF(AND(P103<Parameters!$E$16,P103>=Parameters!$F$16),2,IF(AND(P103<Parameters!$F$16,P103>=Parameters!$G$16),3,IF(AND(P103<Parameters!$G$16,P103>=Parameters!$H$16),4,IF(P103<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q103=\"\"),\"\",IF(Q103>Parameters!$E$16,1,IF(AND(Q103<Parameters!$E$16,Q103>=Parameters!$F$16),2,IF(AND(Q103<Parameters!$F$16,Q103>=Parameters!$G$16),3,IF(AND(Q103<Parameters!$G$16,Q103>=Parameters!$H$16),4,IF(Q103<Parameters!$H$16,5,\"\"))))))","v":""}]
[{"$f":"Data!$CM$5","v":"Interest Coverage"},{"$f":"Companies!B23","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B104,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B104,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A104,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B104,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B104,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A104,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B104,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B104,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A104,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B104,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B104,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A104,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B104,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B104,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A104,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B104,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B104,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A104,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B104,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B104,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A104,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B104,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B104,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A104,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B104,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B104,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A104,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B104,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B104,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A104,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B104,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B104,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A104,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B104,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B104,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A104,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B104,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B104,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A104,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B104,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B104,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A104,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B104,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B104,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A104,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C104=\"\"),\"\",IF(C104>Parameters!$E$16,1,IF(AND(C104<Parameters!$E$16,C104>=Parameters!$F$16),2,IF(AND(C104<Parameters!$F$16,C104>=Parameters!$G$16),3,IF(AND(C104<Parameters!$G$16,C104>=Parameters!$H$16),4,IF(C104<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D104=\"\"),\"\",IF(D104>Parameters!$E$16,1,IF(AND(D104<Parameters!$E$16,D104>=Parameters!$F$16),2,IF(AND(D104<Parameters!$F$16,D104>=Parameters!$G$16),3,IF(AND(D104<Parameters!$G$16,D104>=Parameters!$H$16),4,IF(D104<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E104=\"\"),\"\",IF(E104>Parameters!$E$16,1,IF(AND(E104<Parameters!$E$16,E104>=Parameters!$F$16),2,IF(AND(E104<Parameters!$F$16,E104>=Parameters!$G$16),3,IF(AND(E104<Parameters!$G$16,E104>=Parameters!$H$16),4,IF(E104<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F104=\"\"),\"\",IF(F104>Parameters!$E$16,1,IF(AND(F104<Parameters!$E$16,F104>=Parameters!$F$16),2,IF(AND(F104<Parameters!$F$16,F104>=Parameters!$G$16),3,IF(AND(F104<Parameters!$G$16,F104>=Parameters!$H$16),4,IF(F104<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G104=\"\"),\"\",IF(G104>Parameters!$E$16,1,IF(AND(G104<Parameters!$E$16,G104>=Parameters!$F$16),2,IF(AND(G104<Parameters!$F$16,G104>=Parameters!$G$16),3,IF(AND(G104<Parameters!$G$16,G104>=Parameters!$H$16),4,IF(G104<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H104=\"\"),\"\",IF(H104>Parameters!$E$16,1,IF(AND(H104<Parameters!$E$16,H104>=Parameters!$F$16),2,IF(AND(H104<Parameters!$F$16,H104>=Parameters!$G$16),3,IF(AND(H104<Parameters!$G$16,H104>=Parameters!$H$16),4,IF(H104<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I104=\"\"),\"\",IF(I104>Parameters!$E$16,1,IF(AND(I104<Parameters!$E$16,I104>=Parameters!$F$16),2,IF(AND(I104<Parameters!$F$16,I104>=Parameters!$G$16),3,IF(AND(I104<Parameters!$G$16,I104>=Parameters!$H$16),4,IF(I104<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J104=\"\"),\"\",IF(J104>Parameters!$E$16,1,IF(AND(J104<Parameters!$E$16,J104>=Parameters!$F$16),2,IF(AND(J104<Parameters!$F$16,J104>=Parameters!$G$16),3,IF(AND(J104<Parameters!$G$16,J104>=Parameters!$H$16),4,IF(J104<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K104=\"\"),\"\",IF(K104>Parameters!$E$16,1,IF(AND(K104<Parameters!$E$16,K104>=Parameters!$F$16),2,IF(AND(K104<Parameters!$F$16,K104>=Parameters!$G$16),3,IF(AND(K104<Parameters!$G$16,K104>=Parameters!$H$16),4,IF(K104<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L104=\"\"),\"\",IF(L104>Parameters!$E$16,1,IF(AND(L104<Parameters!$E$16,L104>=Parameters!$F$16),2,IF(AND(L104<Parameters!$F$16,L104>=Parameters!$G$16),3,IF(AND(L104<Parameters!$G$16,L104>=Parameters!$H$16),4,IF(L104<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M104=\"\"),\"\",IF(M104>Parameters!$E$16,1,IF(AND(M104<Parameters!$E$16,M104>=Parameters!$F$16),2,IF(AND(M104<Parameters!$F$16,M104>=Parameters!$G$16),3,IF(AND(M104<Parameters!$G$16,M104>=Parameters!$H$16),4,IF(M104<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N104=\"\"),\"\",IF(N104>Parameters!$E$16,1,IF(AND(N104<Parameters!$E$16,N104>=Parameters!$F$16),2,IF(AND(N104<Parameters!$F$16,N104>=Parameters!$G$16),3,IF(AND(N104<Parameters!$G$16,N104>=Parameters!$H$16),4,IF(N104<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O104=\"\"),\"\",IF(O104>Parameters!$E$16,1,IF(AND(O104<Parameters!$E$16,O104>=Parameters!$F$16),2,IF(AND(O104<Parameters!$F$16,O104>=Parameters!$G$16),3,IF(AND(O104<Parameters!$G$16,O104>=Parameters!$H$16),4,IF(O104<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P104=\"\"),\"\",IF(P104>Parameters!$E$16,1,IF(AND(P104<Parameters!$E$16,P104>=Parameters!$F$16),2,IF(AND(P104<Parameters!$F$16,P104>=Parameters!$G$16),3,IF(AND(P104<Parameters!$G$16,P104>=Parameters!$H$16),4,IF(P104<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q104=\"\"),\"\",IF(Q104>Parameters!$E$16,1,IF(AND(Q104<Parameters!$E$16,Q104>=Parameters!$F$16),2,IF(AND(Q104<Parameters!$F$16,Q104>=Parameters!$G$16),3,IF(AND(Q104<Parameters!$G$16,Q104>=Parameters!$H$16),4,IF(Q104<Parameters!$H$16,5,\"\"))))))","v":""}]
[{"$f":"Data!$CM$5","v":"Interest Coverage"},{"$f":"Companies!B24","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B105,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B105,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A105,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B105,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B105,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A105,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B105,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B105,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A105,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B105,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B105,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A105,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B105,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B105,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A105,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B105,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B105,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A105,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B105,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B105,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A105,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B105,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B105,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A105,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B105,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B105,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A105,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B105,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B105,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A105,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B105,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B105,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A105,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B105,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B105,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A105,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B105,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B105,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A105,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B105,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B105,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A105,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B105,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B105,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A105,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C105=\"\"),\"\",IF(C105>Parameters!$E$16,1,IF(AND(C105<Parameters!$E$16,C105>=Parameters!$F$16),2,IF(AND(C105<Parameters!$F$16,C105>=Parameters!$G$16),3,IF(AND(C105<Parameters!$G$16,C105>=Parameters!$H$16),4,IF(C105<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D105=\"\"),\"\",IF(D105>Parameters!$E$16,1,IF(AND(D105<Parameters!$E$16,D105>=Parameters!$F$16),2,IF(AND(D105<Parameters!$F$16,D105>=Parameters!$G$16),3,IF(AND(D105<Parameters!$G$16,D105>=Parameters!$H$16),4,IF(D105<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E105=\"\"),\"\",IF(E105>Parameters!$E$16,1,IF(AND(E105<Parameters!$E$16,E105>=Parameters!$F$16),2,IF(AND(E105<Parameters!$F$16,E105>=Parameters!$G$16),3,IF(AND(E105<Parameters!$G$16,E105>=Parameters!$H$16),4,IF(E105<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F105=\"\"),\"\",IF(F105>Parameters!$E$16,1,IF(AND(F105<Parameters!$E$16,F105>=Parameters!$F$16),2,IF(AND(F105<Parameters!$F$16,F105>=Parameters!$G$16),3,IF(AND(F105<Parameters!$G$16,F105>=Parameters!$H$16),4,IF(F105<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G105=\"\"),\"\",IF(G105>Parameters!$E$16,1,IF(AND(G105<Parameters!$E$16,G105>=Parameters!$F$16),2,IF(AND(G105<Parameters!$F$16,G105>=Parameters!$G$16),3,IF(AND(G105<Parameters!$G$16,G105>=Parameters!$H$16),4,IF(G105<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H105=\"\"),\"\",IF(H105>Parameters!$E$16,1,IF(AND(H105<Parameters!$E$16,H105>=Parameters!$F$16),2,IF(AND(H105<Parameters!$F$16,H105>=Parameters!$G$16),3,IF(AND(H105<Parameters!$G$16,H105>=Parameters!$H$16),4,IF(H105<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I105=\"\"),\"\",IF(I105>Parameters!$E$16,1,IF(AND(I105<Parameters!$E$16,I105>=Parameters!$F$16),2,IF(AND(I105<Parameters!$F$16,I105>=Parameters!$G$16),3,IF(AND(I105<Parameters!$G$16,I105>=Parameters!$H$16),4,IF(I105<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J105=\"\"),\"\",IF(J105>Parameters!$E$16,1,IF(AND(J105<Parameters!$E$16,J105>=Parameters!$F$16),2,IF(AND(J105<Parameters!$F$16,J105>=Parameters!$G$16),3,IF(AND(J105<Parameters!$G$16,J105>=Parameters!$H$16),4,IF(J105<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K105=\"\"),\"\",IF(K105>Parameters!$E$16,1,IF(AND(K105<Parameters!$E$16,K105>=Parameters!$F$16),2,IF(AND(K105<Parameters!$F$16,K105>=Parameters!$G$16),3,IF(AND(K105<Parameters!$G$16,K105>=Parameters!$H$16),4,IF(K105<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L105=\"\"),\"\",IF(L105>Parameters!$E$16,1,IF(AND(L105<Parameters!$E$16,L105>=Parameters!$F$16),2,IF(AND(L105<Parameters!$F$16,L105>=Parameters!$G$16),3,IF(AND(L105<Parameters!$G$16,L105>=Parameters!$H$16),4,IF(L105<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M105=\"\"),\"\",IF(M105>Parameters!$E$16,1,IF(AND(M105<Parameters!$E$16,M105>=Parameters!$F$16),2,IF(AND(M105<Parameters!$F$16,M105>=Parameters!$G$16),3,IF(AND(M105<Parameters!$G$16,M105>=Parameters!$H$16),4,IF(M105<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N105=\"\"),\"\",IF(N105>Parameters!$E$16,1,IF(AND(N105<Parameters!$E$16,N105>=Parameters!$F$16),2,IF(AND(N105<Parameters!$F$16,N105>=Parameters!$G$16),3,IF(AND(N105<Parameters!$G$16,N105>=Parameters!$H$16),4,IF(N105<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O105=\"\"),\"\",IF(O105>Parameters!$E$16,1,IF(AND(O105<Parameters!$E$16,O105>=Parameters!$F$16),2,IF(AND(O105<Parameters!$F$16,O105>=Parameters!$G$16),3,IF(AND(O105<Parameters!$G$16,O105>=Parameters!$H$16),4,IF(O105<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P105=\"\"),\"\",IF(P105>Parameters!$E$16,1,IF(AND(P105<Parameters!$E$16,P105>=Parameters!$F$16),2,IF(AND(P105<Parameters!$F$16,P105>=Parameters!$G$16),3,IF(AND(P105<Parameters!$G$16,P105>=Parameters!$H$16),4,IF(P105<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q105=\"\"),\"\",IF(Q105>Parameters!$E$16,1,IF(AND(Q105<Parameters!$E$16,Q105>=Parameters!$F$16),2,IF(AND(Q105<Parameters!$F$16,Q105>=Parameters!$G$16),3,IF(AND(Q105<Parameters!$G$16,Q105>=Parameters!$H$16),4,IF(Q105<Parameters!$H$16,5,\"\"))))))","v":""}]
[{"$f":"Data!$CM$5","v":"Interest Coverage"},{"$f":"Companies!B25","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B106,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B106,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A106,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B106,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B106,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A106,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B106,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B106,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A106,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B106,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B106,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A106,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B106,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B106,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A106,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B106,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B106,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A106,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B106,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B106,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A106,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B106,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B106,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A106,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B106,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B106,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A106,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B106,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B106,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A106,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B106,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B106,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A106,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B106,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B106,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A106,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B106,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B106,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A106,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B106,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B106,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A106,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B106,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B106,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A106,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C106=\"\"),\"\",IF(C106>Parameters!$E$16,1,IF(AND(C106<Parameters!$E$16,C106>=Parameters!$F$16),2,IF(AND(C106<Parameters!$F$16,C106>=Parameters!$G$16),3,IF(AND(C106<Parameters!$G$16,C106>=Parameters!$H$16),4,IF(C106<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D106=\"\"),\"\",IF(D106>Parameters!$E$16,1,IF(AND(D106<Parameters!$E$16,D106>=Parameters!$F$16),2,IF(AND(D106<Parameters!$F$16,D106>=Parameters!$G$16),3,IF(AND(D106<Parameters!$G$16,D106>=Parameters!$H$16),4,IF(D106<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E106=\"\"),\"\",IF(E106>Parameters!$E$16,1,IF(AND(E106<Parameters!$E$16,E106>=Parameters!$F$16),2,IF(AND(E106<Parameters!$F$16,E106>=Parameters!$G$16),3,IF(AND(E106<Parameters!$G$16,E106>=Parameters!$H$16),4,IF(E106<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F106=\"\"),\"\",IF(F106>Parameters!$E$16,1,IF(AND(F106<Parameters!$E$16,F106>=Parameters!$F$16),2,IF(AND(F106<Parameters!$F$16,F106>=Parameters!$G$16),3,IF(AND(F106<Parameters!$G$16,F106>=Parameters!$H$16),4,IF(F106<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G106=\"\"),\"\",IF(G106>Parameters!$E$16,1,IF(AND(G106<Parameters!$E$16,G106>=Parameters!$F$16),2,IF(AND(G106<Parameters!$F$16,G106>=Parameters!$G$16),3,IF(AND(G106<Parameters!$G$16,G106>=Parameters!$H$16),4,IF(G106<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H106=\"\"),\"\",IF(H106>Parameters!$E$16,1,IF(AND(H106<Parameters!$E$16,H106>=Parameters!$F$16),2,IF(AND(H106<Parameters!$F$16,H106>=Parameters!$G$16),3,IF(AND(H106<Parameters!$G$16,H106>=Parameters!$H$16),4,IF(H106<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I106=\"\"),\"\",IF(I106>Parameters!$E$16,1,IF(AND(I106<Parameters!$E$16,I106>=Parameters!$F$16),2,IF(AND(I106<Parameters!$F$16,I106>=Parameters!$G$16),3,IF(AND(I106<Parameters!$G$16,I106>=Parameters!$H$16),4,IF(I106<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J106=\"\"),\"\",IF(J106>Parameters!$E$16,1,IF(AND(J106<Parameters!$E$16,J106>=Parameters!$F$16),2,IF(AND(J106<Parameters!$F$16,J106>=Parameters!$G$16),3,IF(AND(J106<Parameters!$G$16,J106>=Parameters!$H$16),4,IF(J106<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K106=\"\"),\"\",IF(K106>Parameters!$E$16,1,IF(AND(K106<Parameters!$E$16,K106>=Parameters!$F$16),2,IF(AND(K106<Parameters!$F$16,K106>=Parameters!$G$16),3,IF(AND(K106<Parameters!$G$16,K106>=Parameters!$H$16),4,IF(K106<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L106=\"\"),\"\",IF(L106>Parameters!$E$16,1,IF(AND(L106<Parameters!$E$16,L106>=Parameters!$F$16),2,IF(AND(L106<Parameters!$F$16,L106>=Parameters!$G$16),3,IF(AND(L106<Parameters!$G$16,L106>=Parameters!$H$16),4,IF(L106<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M106=\"\"),\"\",IF(M106>Parameters!$E$16,1,IF(AND(M106<Parameters!$E$16,M106>=Parameters!$F$16),2,IF(AND(M106<Parameters!$F$16,M106>=Parameters!$G$16),3,IF(AND(M106<Parameters!$G$16,M106>=Parameters!$H$16),4,IF(M106<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N106=\"\"),\"\",IF(N106>Parameters!$E$16,1,IF(AND(N106<Parameters!$E$16,N106>=Parameters!$F$16),2,IF(AND(N106<Parameters!$F$16,N106>=Parameters!$G$16),3,IF(AND(N106<Parameters!$G$16,N106>=Parameters!$H$16),4,IF(N106<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O106=\"\"),\"\",IF(O106>Parameters!$E$16,1,IF(AND(O106<Parameters!$E$16,O106>=Parameters!$F$16),2,IF(AND(O106<Parameters!$F$16,O106>=Parameters!$G$16),3,IF(AND(O106<Parameters!$G$16,O106>=Parameters!$H$16),4,IF(O106<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P106=\"\"),\"\",IF(P106>Parameters!$E$16,1,IF(AND(P106<Parameters!$E$16,P106>=Parameters!$F$16),2,IF(AND(P106<Parameters!$F$16,P106>=Parameters!$G$16),3,IF(AND(P106<Parameters!$G$16,P106>=Parameters!$H$16),4,IF(P106<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q106=\"\"),\"\",IF(Q106>Parameters!$E$16,1,IF(AND(Q106<Parameters!$E$16,Q106>=Parameters!$F$16),2,IF(AND(Q106<Parameters!$F$16,Q106>=Parameters!$G$16),3,IF(AND(Q106<Parameters!$G$16,Q106>=Parameters!$H$16),4,IF(Q106<Parameters!$H$16,5,\"\"))))))","v":""}]
[{"$f":"Data!$CM$5","v":"Interest Coverage"},{"$f":"Companies!B26","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B107,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B107,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A107,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B107,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B107,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A107,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B107,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B107,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A107,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B107,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B107,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A107,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B107,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B107,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A107,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B107,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B107,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A107,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B107,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B107,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A107,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B107,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B107,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A107,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B107,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B107,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A107,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B107,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B107,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A107,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B107,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B107,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A107,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B107,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B107,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A107,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B107,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B107,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A107,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B107,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B107,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A107,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B107,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B107,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A107,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C107=\"\"),\"\",IF(C107>Parameters!$E$16,1,IF(AND(C107<Parameters!$E$16,C107>=Parameters!$F$16),2,IF(AND(C107<Parameters!$F$16,C107>=Parameters!$G$16),3,IF(AND(C107<Parameters!$G$16,C107>=Parameters!$H$16),4,IF(C107<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D107=\"\"),\"\",IF(D107>Parameters!$E$16,1,IF(AND(D107<Parameters!$E$16,D107>=Parameters!$F$16),2,IF(AND(D107<Parameters!$F$16,D107>=Parameters!$G$16),3,IF(AND(D107<Parameters!$G$16,D107>=Parameters!$H$16),4,IF(D107<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E107=\"\"),\"\",IF(E107>Parameters!$E$16,1,IF(AND(E107<Parameters!$E$16,E107>=Parameters!$F$16),2,IF(AND(E107<Parameters!$F$16,E107>=Parameters!$G$16),3,IF(AND(E107<Parameters!$G$16,E107>=Parameters!$H$16),4,IF(E107<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F107=\"\"),\"\",IF(F107>Parameters!$E$16,1,IF(AND(F107<Parameters!$E$16,F107>=Parameters!$F$16),2,IF(AND(F107<Parameters!$F$16,F107>=Parameters!$G$16),3,IF(AND(F107<Parameters!$G$16,F107>=Parameters!$H$16),4,IF(F107<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G107=\"\"),\"\",IF(G107>Parameters!$E$16,1,IF(AND(G107<Parameters!$E$16,G107>=Parameters!$F$16),2,IF(AND(G107<Parameters!$F$16,G107>=Parameters!$G$16),3,IF(AND(G107<Parameters!$G$16,G107>=Parameters!$H$16),4,IF(G107<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H107=\"\"),\"\",IF(H107>Parameters!$E$16,1,IF(AND(H107<Parameters!$E$16,H107>=Parameters!$F$16),2,IF(AND(H107<Parameters!$F$16,H107>=Parameters!$G$16),3,IF(AND(H107<Parameters!$G$16,H107>=Parameters!$H$16),4,IF(H107<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I107=\"\"),\"\",IF(I107>Parameters!$E$16,1,IF(AND(I107<Parameters!$E$16,I107>=Parameters!$F$16),2,IF(AND(I107<Parameters!$F$16,I107>=Parameters!$G$16),3,IF(AND(I107<Parameters!$G$16,I107>=Parameters!$H$16),4,IF(I107<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J107=\"\"),\"\",IF(J107>Parameters!$E$16,1,IF(AND(J107<Parameters!$E$16,J107>=Parameters!$F$16),2,IF(AND(J107<Parameters!$F$16,J107>=Parameters!$G$16),3,IF(AND(J107<Parameters!$G$16,J107>=Parameters!$H$16),4,IF(J107<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K107=\"\"),\"\",IF(K107>Parameters!$E$16,1,IF(AND(K107<Parameters!$E$16,K107>=Parameters!$F$16),2,IF(AND(K107<Parameters!$F$16,K107>=Parameters!$G$16),3,IF(AND(K107<Parameters!$G$16,K107>=Parameters!$H$16),4,IF(K107<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L107=\"\"),\"\",IF(L107>Parameters!$E$16,1,IF(AND(L107<Parameters!$E$16,L107>=Parameters!$F$16),2,IF(AND(L107<Parameters!$F$16,L107>=Parameters!$G$16),3,IF(AND(L107<Parameters!$G$16,L107>=Parameters!$H$16),4,IF(L107<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M107=\"\"),\"\",IF(M107>Parameters!$E$16,1,IF(AND(M107<Parameters!$E$16,M107>=Parameters!$F$16),2,IF(AND(M107<Parameters!$F$16,M107>=Parameters!$G$16),3,IF(AND(M107<Parameters!$G$16,M107>=Parameters!$H$16),4,IF(M107<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N107=\"\"),\"\",IF(N107>Parameters!$E$16,1,IF(AND(N107<Parameters!$E$16,N107>=Parameters!$F$16),2,IF(AND(N107<Parameters!$F$16,N107>=Parameters!$G$16),3,IF(AND(N107<Parameters!$G$16,N107>=Parameters!$H$16),4,IF(N107<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O107=\"\"),\"\",IF(O107>Parameters!$E$16,1,IF(AND(O107<Parameters!$E$16,O107>=Parameters!$F$16),2,IF(AND(O107<Parameters!$F$16,O107>=Parameters!$G$16),3,IF(AND(O107<Parameters!$G$16,O107>=Parameters!$H$16),4,IF(O107<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P107=\"\"),\"\",IF(P107>Parameters!$E$16,1,IF(AND(P107<Parameters!$E$16,P107>=Parameters!$F$16),2,IF(AND(P107<Parameters!$F$16,P107>=Parameters!$G$16),3,IF(AND(P107<Parameters!$G$16,P107>=Parameters!$H$16),4,IF(P107<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q107=\"\"),\"\",IF(Q107>Parameters!$E$16,1,IF(AND(Q107<Parameters!$E$16,Q107>=Parameters!$F$16),2,IF(AND(Q107<Parameters!$F$16,Q107>=Parameters!$G$16),3,IF(AND(Q107<Parameters!$G$16,Q107>=Parameters!$H$16),4,IF(Q107<Parameters!$H$16,5,\"\"))))))","v":""}]
[{"$f":"Data!$CM$5","v":"Interest Coverage"},{"$f":"Companies!B27","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B108,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B108,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A108,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B108,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B108,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A108,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B108,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B108,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A108,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B108,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B108,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A108,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B108,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B108,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A108,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B108,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B108,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A108,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B108,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B108,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A108,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B108,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B108,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A108,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B108,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B108,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A108,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B108,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B108,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A108,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B108,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B108,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A108,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B108,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B108,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A108,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B108,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B108,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A108,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B108,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B108,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A108,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B108,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B108,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A108,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C108=\"\"),\"\",IF(C108>Parameters!$E$16,1,IF(AND(C108<Parameters!$E$16,C108>=Parameters!$F$16),2,IF(AND(C108<Parameters!$F$16,C108>=Parameters!$G$16),3,IF(AND(C108<Parameters!$G$16,C108>=Parameters!$H$16),4,IF(C108<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D108=\"\"),\"\",IF(D108>Parameters!$E$16,1,IF(AND(D108<Parameters!$E$16,D108>=Parameters!$F$16),2,IF(AND(D108<Parameters!$F$16,D108>=Parameters!$G$16),3,IF(AND(D108<Parameters!$G$16,D108>=Parameters!$H$16),4,IF(D108<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E108=\"\"),\"\",IF(E108>Parameters!$E$16,1,IF(AND(E108<Parameters!$E$16,E108>=Parameters!$F$16),2,IF(AND(E108<Parameters!$F$16,E108>=Parameters!$G$16),3,IF(AND(E108<Parameters!$G$16,E108>=Parameters!$H$16),4,IF(E108<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F108=\"\"),\"\",IF(F108>Parameters!$E$16,1,IF(AND(F108<Parameters!$E$16,F108>=Parameters!$F$16),2,IF(AND(F108<Parameters!$F$16,F108>=Parameters!$G$16),3,IF(AND(F108<Parameters!$G$16,F108>=Parameters!$H$16),4,IF(F108<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G108=\"\"),\"\",IF(G108>Parameters!$E$16,1,IF(AND(G108<Parameters!$E$16,G108>=Parameters!$F$16),2,IF(AND(G108<Parameters!$F$16,G108>=Parameters!$G$16),3,IF(AND(G108<Parameters!$G$16,G108>=Parameters!$H$16),4,IF(G108<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H108=\"\"),\"\",IF(H108>Parameters!$E$16,1,IF(AND(H108<Parameters!$E$16,H108>=Parameters!$F$16),2,IF(AND(H108<Parameters!$F$16,H108>=Parameters!$G$16),3,IF(AND(H108<Parameters!$G$16,H108>=Parameters!$H$16),4,IF(H108<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I108=\"\"),\"\",IF(I108>Parameters!$E$16,1,IF(AND(I108<Parameters!$E$16,I108>=Parameters!$F$16),2,IF(AND(I108<Parameters!$F$16,I108>=Parameters!$G$16),3,IF(AND(I108<Parameters!$G$16,I108>=Parameters!$H$16),4,IF(I108<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J108=\"\"),\"\",IF(J108>Parameters!$E$16,1,IF(AND(J108<Parameters!$E$16,J108>=Parameters!$F$16),2,IF(AND(J108<Parameters!$F$16,J108>=Parameters!$G$16),3,IF(AND(J108<Parameters!$G$16,J108>=Parameters!$H$16),4,IF(J108<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K108=\"\"),\"\",IF(K108>Parameters!$E$16,1,IF(AND(K108<Parameters!$E$16,K108>=Parameters!$F$16),2,IF(AND(K108<Parameters!$F$16,K108>=Parameters!$G$16),3,IF(AND(K108<Parameters!$G$16,K108>=Parameters!$H$16),4,IF(K108<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L108=\"\"),\"\",IF(L108>Parameters!$E$16,1,IF(AND(L108<Parameters!$E$16,L108>=Parameters!$F$16),2,IF(AND(L108<Parameters!$F$16,L108>=Parameters!$G$16),3,IF(AND(L108<Parameters!$G$16,L108>=Parameters!$H$16),4,IF(L108<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M108=\"\"),\"\",IF(M108>Parameters!$E$16,1,IF(AND(M108<Parameters!$E$16,M108>=Parameters!$F$16),2,IF(AND(M108<Parameters!$F$16,M108>=Parameters!$G$16),3,IF(AND(M108<Parameters!$G$16,M108>=Parameters!$H$16),4,IF(M108<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N108=\"\"),\"\",IF(N108>Parameters!$E$16,1,IF(AND(N108<Parameters!$E$16,N108>=Parameters!$F$16),2,IF(AND(N108<Parameters!$F$16,N108>=Parameters!$G$16),3,IF(AND(N108<Parameters!$G$16,N108>=Parameters!$H$16),4,IF(N108<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O108=\"\"),\"\",IF(O108>Parameters!$E$16,1,IF(AND(O108<Parameters!$E$16,O108>=Parameters!$F$16),2,IF(AND(O108<Parameters!$F$16,O108>=Parameters!$G$16),3,IF(AND(O108<Parameters!$G$16,O108>=Parameters!$H$16),4,IF(O108<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P108=\"\"),\"\",IF(P108>Parameters!$E$16,1,IF(AND(P108<Parameters!$E$16,P108>=Parameters!$F$16),2,IF(AND(P108<Parameters!$F$16,P108>=Parameters!$G$16),3,IF(AND(P108<Parameters!$G$16,P108>=Parameters!$H$16),4,IF(P108<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q108=\"\"),\"\",IF(Q108>Parameters!$E$16,1,IF(AND(Q108<Parameters!$E$16,Q108>=Parameters!$F$16),2,IF(AND(Q108<Parameters!$F$16,Q108>=Parameters!$G$16),3,IF(AND(Q108<Parameters!$G$16,Q108>=Parameters!$H$16),4,IF(Q108<Parameters!$H$16,5,\"\"))))))","v":""}]
[{"$f":"Data!$CM$5","v":"Interest Coverage"},{"$f":"Companies!B28","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B109,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B109,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A109,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B109,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B109,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A109,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B109,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B109,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A109,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B109,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B109,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A109,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B109,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B109,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A109,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B109,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B109,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A109,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B109,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B109,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A109,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B109,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B109,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A109,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B109,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B109,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A109,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B109,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B109,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A109,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B109,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B109,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A109,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B109,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B109,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A109,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B109,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B109,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A109,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B109,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B109,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A109,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B109,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B109,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A109,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C109=\"\"),\"\",IF(C109>Parameters!$E$16,1,IF(AND(C109<Parameters!$E$16,C109>=Parameters!$F$16),2,IF(AND(C109<Parameters!$F$16,C109>=Parameters!$G$16),3,IF(AND(C109<Parameters!$G$16,C109>=Parameters!$H$16),4,IF(C109<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D109=\"\"),\"\",IF(D109>Parameters!$E$16,1,IF(AND(D109<Parameters!$E$16,D109>=Parameters!$F$16),2,IF(AND(D109<Parameters!$F$16,D109>=Parameters!$G$16),3,IF(AND(D109<Parameters!$G$16,D109>=Parameters!$H$16),4,IF(D109<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E109=\"\"),\"\",IF(E109>Parameters!$E$16,1,IF(AND(E109<Parameters!$E$16,E109>=Parameters!$F$16),2,IF(AND(E109<Parameters!$F$16,E109>=Parameters!$G$16),3,IF(AND(E109<Parameters!$G$16,E109>=Parameters!$H$16),4,IF(E109<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F109=\"\"),\"\",IF(F109>Parameters!$E$16,1,IF(AND(F109<Parameters!$E$16,F109>=Parameters!$F$16),2,IF(AND(F109<Parameters!$F$16,F109>=Parameters!$G$16),3,IF(AND(F109<Parameters!$G$16,F109>=Parameters!$H$16),4,IF(F109<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G109=\"\"),\"\",IF(G109>Parameters!$E$16,1,IF(AND(G109<Parameters!$E$16,G109>=Parameters!$F$16),2,IF(AND(G109<Parameters!$F$16,G109>=Parameters!$G$16),3,IF(AND(G109<Parameters!$G$16,G109>=Parameters!$H$16),4,IF(G109<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H109=\"\"),\"\",IF(H109>Parameters!$E$16,1,IF(AND(H109<Parameters!$E$16,H109>=Parameters!$F$16),2,IF(AND(H109<Parameters!$F$16,H109>=Parameters!$G$16),3,IF(AND(H109<Parameters!$G$16,H109>=Parameters!$H$16),4,IF(H109<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I109=\"\"),\"\",IF(I109>Parameters!$E$16,1,IF(AND(I109<Parameters!$E$16,I109>=Parameters!$F$16),2,IF(AND(I109<Parameters!$F$16,I109>=Parameters!$G$16),3,IF(AND(I109<Parameters!$G$16,I109>=Parameters!$H$16),4,IF(I109<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J109=\"\"),\"\",IF(J109>Parameters!$E$16,1,IF(AND(J109<Parameters!$E$16,J109>=Parameters!$F$16),2,IF(AND(J109<Parameters!$F$16,J109>=Parameters!$G$16),3,IF(AND(J109<Parameters!$G$16,J109>=Parameters!$H$16),4,IF(J109<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K109=\"\"),\"\",IF(K109>Parameters!$E$16,1,IF(AND(K109<Parameters!$E$16,K109>=Parameters!$F$16),2,IF(AND(K109<Parameters!$F$16,K109>=Parameters!$G$16),3,IF(AND(K109<Parameters!$G$16,K109>=Parameters!$H$16),4,IF(K109<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L109=\"\"),\"\",IF(L109>Parameters!$E$16,1,IF(AND(L109<Parameters!$E$16,L109>=Parameters!$F$16),2,IF(AND(L109<Parameters!$F$16,L109>=Parameters!$G$16),3,IF(AND(L109<Parameters!$G$16,L109>=Parameters!$H$16),4,IF(L109<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M109=\"\"),\"\",IF(M109>Parameters!$E$16,1,IF(AND(M109<Parameters!$E$16,M109>=Parameters!$F$16),2,IF(AND(M109<Parameters!$F$16,M109>=Parameters!$G$16),3,IF(AND(M109<Parameters!$G$16,M109>=Parameters!$H$16),4,IF(M109<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N109=\"\"),\"\",IF(N109>Parameters!$E$16,1,IF(AND(N109<Parameters!$E$16,N109>=Parameters!$F$16),2,IF(AND(N109<Parameters!$F$16,N109>=Parameters!$G$16),3,IF(AND(N109<Parameters!$G$16,N109>=Parameters!$H$16),4,IF(N109<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O109=\"\"),\"\",IF(O109>Parameters!$E$16,1,IF(AND(O109<Parameters!$E$16,O109>=Parameters!$F$16),2,IF(AND(O109<Parameters!$F$16,O109>=Parameters!$G$16),3,IF(AND(O109<Parameters!$G$16,O109>=Parameters!$H$16),4,IF(O109<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P109=\"\"),\"\",IF(P109>Parameters!$E$16,1,IF(AND(P109<Parameters!$E$16,P109>=Parameters!$F$16),2,IF(AND(P109<Parameters!$F$16,P109>=Parameters!$G$16),3,IF(AND(P109<Parameters!$G$16,P109>=Parameters!$H$16),4,IF(P109<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q109=\"\"),\"\",IF(Q109>Parameters!$E$16,1,IF(AND(Q109<Parameters!$E$16,Q109>=Parameters!$F$16),2,IF(AND(Q109<Parameters!$F$16,Q109>=Parameters!$G$16),3,IF(AND(Q109<Parameters!$G$16,Q109>=Parameters!$H$16),4,IF(Q109<Parameters!$H$16,5,\"\"))))))","v":""}]
[{"$f":"Data!$CM$5","v":"Interest Coverage"},{"$f":"Companies!B29","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B110,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B110,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A110,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B110,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B110,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A110,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B110,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B110,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A110,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B110,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B110,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A110,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B110,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B110,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A110,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B110,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B110,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A110,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B110,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B110,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A110,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B110,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B110,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A110,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B110,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B110,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A110,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B110,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B110,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A110,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B110,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B110,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A110,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B110,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B110,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A110,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B110,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B110,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A110,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B110,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B110,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A110,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B110,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B110,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A110,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C110=\"\"),\"\",IF(C110>Parameters!$E$16,1,IF(AND(C110<Parameters!$E$16,C110>=Parameters!$F$16),2,IF(AND(C110<Parameters!$F$16,C110>=Parameters!$G$16),3,IF(AND(C110<Parameters!$G$16,C110>=Parameters!$H$16),4,IF(C110<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D110=\"\"),\"\",IF(D110>Parameters!$E$16,1,IF(AND(D110<Parameters!$E$16,D110>=Parameters!$F$16),2,IF(AND(D110<Parameters!$F$16,D110>=Parameters!$G$16),3,IF(AND(D110<Parameters!$G$16,D110>=Parameters!$H$16),4,IF(D110<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E110=\"\"),\"\",IF(E110>Parameters!$E$16,1,IF(AND(E110<Parameters!$E$16,E110>=Parameters!$F$16),2,IF(AND(E110<Parameters!$F$16,E110>=Parameters!$G$16),3,IF(AND(E110<Parameters!$G$16,E110>=Parameters!$H$16),4,IF(E110<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F110=\"\"),\"\",IF(F110>Parameters!$E$16,1,IF(AND(F110<Parameters!$E$16,F110>=Parameters!$F$16),2,IF(AND(F110<Parameters!$F$16,F110>=Parameters!$G$16),3,IF(AND(F110<Parameters!$G$16,F110>=Parameters!$H$16),4,IF(F110<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G110=\"\"),\"\",IF(G110>Parameters!$E$16,1,IF(AND(G110<Parameters!$E$16,G110>=Parameters!$F$16),2,IF(AND(G110<Parameters!$F$16,G110>=Parameters!$G$16),3,IF(AND(G110<Parameters!$G$16,G110>=Parameters!$H$16),4,IF(G110<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H110=\"\"),\"\",IF(H110>Parameters!$E$16,1,IF(AND(H110<Parameters!$E$16,H110>=Parameters!$F$16),2,IF(AND(H110<Parameters!$F$16,H110>=Parameters!$G$16),3,IF(AND(H110<Parameters!$G$16,H110>=Parameters!$H$16),4,IF(H110<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I110=\"\"),\"\",IF(I110>Parameters!$E$16,1,IF(AND(I110<Parameters!$E$16,I110>=Parameters!$F$16),2,IF(AND(I110<Parameters!$F$16,I110>=Parameters!$G$16),3,IF(AND(I110<Parameters!$G$16,I110>=Parameters!$H$16),4,IF(I110<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J110=\"\"),\"\",IF(J110>Parameters!$E$16,1,IF(AND(J110<Parameters!$E$16,J110>=Parameters!$F$16),2,IF(AND(J110<Parameters!$F$16,J110>=Parameters!$G$16),3,IF(AND(J110<Parameters!$G$16,J110>=Parameters!$H$16),4,IF(J110<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K110=\"\"),\"\",IF(K110>Parameters!$E$16,1,IF(AND(K110<Parameters!$E$16,K110>=Parameters!$F$16),2,IF(AND(K110<Parameters!$F$16,K110>=Parameters!$G$16),3,IF(AND(K110<Parameters!$G$16,K110>=Parameters!$H$16),4,IF(K110<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L110=\"\"),\"\",IF(L110>Parameters!$E$16,1,IF(AND(L110<Parameters!$E$16,L110>=Parameters!$F$16),2,IF(AND(L110<Parameters!$F$16,L110>=Parameters!$G$16),3,IF(AND(L110<Parameters!$G$16,L110>=Parameters!$H$16),4,IF(L110<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M110=\"\"),\"\",IF(M110>Parameters!$E$16,1,IF(AND(M110<Parameters!$E$16,M110>=Parameters!$F$16),2,IF(AND(M110<Parameters!$F$16,M110>=Parameters!$G$16),3,IF(AND(M110<Parameters!$G$16,M110>=Parameters!$H$16),4,IF(M110<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N110=\"\"),\"\",IF(N110>Parameters!$E$16,1,IF(AND(N110<Parameters!$E$16,N110>=Parameters!$F$16),2,IF(AND(N110<Parameters!$F$16,N110>=Parameters!$G$16),3,IF(AND(N110<Parameters!$G$16,N110>=Parameters!$H$16),4,IF(N110<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O110=\"\"),\"\",IF(O110>Parameters!$E$16,1,IF(AND(O110<Parameters!$E$16,O110>=Parameters!$F$16),2,IF(AND(O110<Parameters!$F$16,O110>=Parameters!$G$16),3,IF(AND(O110<Parameters!$G$16,O110>=Parameters!$H$16),4,IF(O110<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P110=\"\"),\"\",IF(P110>Parameters!$E$16,1,IF(AND(P110<Parameters!$E$16,P110>=Parameters!$F$16),2,IF(AND(P110<Parameters!$F$16,P110>=Parameters!$G$16),3,IF(AND(P110<Parameters!$G$16,P110>=Parameters!$H$16),4,IF(P110<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q110=\"\"),\"\",IF(Q110>Parameters!$E$16,1,IF(AND(Q110<Parameters!$E$16,Q110>=Parameters!$F$16),2,IF(AND(Q110<Parameters!$F$16,Q110>=Parameters!$G$16),3,IF(AND(Q110<Parameters!$G$16,Q110>=Parameters!$H$16),4,IF(Q110<Parameters!$H$16,5,\"\"))))))","v":""}]
[{"$f":"Data!$CM$5","v":"Interest Coverage"},{"$f":"Companies!B30","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B111,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B111,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A111,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B111,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B111,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A111,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B111,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B111,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A111,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B111,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B111,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A111,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B111,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B111,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A111,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B111,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B111,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A111,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B111,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B111,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A111,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B111,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B111,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A111,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B111,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B111,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A111,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B111,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B111,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A111,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B111,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B111,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A111,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B111,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B111,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A111,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B111,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B111,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A111,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B111,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B111,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A111,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B111,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B111,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A111,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C111=\"\"),\"\",IF(C111>Parameters!$E$16,1,IF(AND(C111<Parameters!$E$16,C111>=Parameters!$F$16),2,IF(AND(C111<Parameters!$F$16,C111>=Parameters!$G$16),3,IF(AND(C111<Parameters!$G$16,C111>=Parameters!$H$16),4,IF(C111<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D111=\"\"),\"\",IF(D111>Parameters!$E$16,1,IF(AND(D111<Parameters!$E$16,D111>=Parameters!$F$16),2,IF(AND(D111<Parameters!$F$16,D111>=Parameters!$G$16),3,IF(AND(D111<Parameters!$G$16,D111>=Parameters!$H$16),4,IF(D111<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E111=\"\"),\"\",IF(E111>Parameters!$E$16,1,IF(AND(E111<Parameters!$E$16,E111>=Parameters!$F$16),2,IF(AND(E111<Parameters!$F$16,E111>=Parameters!$G$16),3,IF(AND(E111<Parameters!$G$16,E111>=Parameters!$H$16),4,IF(E111<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F111=\"\"),\"\",IF(F111>Parameters!$E$16,1,IF(AND(F111<Parameters!$E$16,F111>=Parameters!$F$16),2,IF(AND(F111<Parameters!$F$16,F111>=Parameters!$G$16),3,IF(AND(F111<Parameters!$G$16,F111>=Parameters!$H$16),4,IF(F111<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G111=\"\"),\"\",IF(G111>Parameters!$E$16,1,IF(AND(G111<Parameters!$E$16,G111>=Parameters!$F$16),2,IF(AND(G111<Parameters!$F$16,G111>=Parameters!$G$16),3,IF(AND(G111<Parameters!$G$16,G111>=Parameters!$H$16),4,IF(G111<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H111=\"\"),\"\",IF(H111>Parameters!$E$16,1,IF(AND(H111<Parameters!$E$16,H111>=Parameters!$F$16),2,IF(AND(H111<Parameters!$F$16,H111>=Parameters!$G$16),3,IF(AND(H111<Parameters!$G$16,H111>=Parameters!$H$16),4,IF(H111<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I111=\"\"),\"\",IF(I111>Parameters!$E$16,1,IF(AND(I111<Parameters!$E$16,I111>=Parameters!$F$16),2,IF(AND(I111<Parameters!$F$16,I111>=Parameters!$G$16),3,IF(AND(I111<Parameters!$G$16,I111>=Parameters!$H$16),4,IF(I111<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J111=\"\"),\"\",IF(J111>Parameters!$E$16,1,IF(AND(J111<Parameters!$E$16,J111>=Parameters!$F$16),2,IF(AND(J111<Parameters!$F$16,J111>=Parameters!$G$16),3,IF(AND(J111<Parameters!$G$16,J111>=Parameters!$H$16),4,IF(J111<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K111=\"\"),\"\",IF(K111>Parameters!$E$16,1,IF(AND(K111<Parameters!$E$16,K111>=Parameters!$F$16),2,IF(AND(K111<Parameters!$F$16,K111>=Parameters!$G$16),3,IF(AND(K111<Parameters!$G$16,K111>=Parameters!$H$16),4,IF(K111<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L111=\"\"),\"\",IF(L111>Parameters!$E$16,1,IF(AND(L111<Parameters!$E$16,L111>=Parameters!$F$16),2,IF(AND(L111<Parameters!$F$16,L111>=Parameters!$G$16),3,IF(AND(L111<Parameters!$G$16,L111>=Parameters!$H$16),4,IF(L111<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M111=\"\"),\"\",IF(M111>Parameters!$E$16,1,IF(AND(M111<Parameters!$E$16,M111>=Parameters!$F$16),2,IF(AND(M111<Parameters!$F$16,M111>=Parameters!$G$16),3,IF(AND(M111<Parameters!$G$16,M111>=Parameters!$H$16),4,IF(M111<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N111=\"\"),\"\",IF(N111>Parameters!$E$16,1,IF(AND(N111<Parameters!$E$16,N111>=Parameters!$F$16),2,IF(AND(N111<Parameters!$F$16,N111>=Parameters!$G$16),3,IF(AND(N111<Parameters!$G$16,N111>=Parameters!$H$16),4,IF(N111<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O111=\"\"),\"\",IF(O111>Parameters!$E$16,1,IF(AND(O111<Parameters!$E$16,O111>=Parameters!$F$16),2,IF(AND(O111<Parameters!$F$16,O111>=Parameters!$G$16),3,IF(AND(O111<Parameters!$G$16,O111>=Parameters!$H$16),4,IF(O111<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P111=\"\"),\"\",IF(P111>Parameters!$E$16,1,IF(AND(P111<Parameters!$E$16,P111>=Parameters!$F$16),2,IF(AND(P111<Parameters!$F$16,P111>=Parameters!$G$16),3,IF(AND(P111<Parameters!$G$16,P111>=Parameters!$H$16),4,IF(P111<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q111=\"\"),\"\",IF(Q111>Parameters!$E$16,1,IF(AND(Q111<Parameters!$E$16,Q111>=Parameters!$F$16),2,IF(AND(Q111<Parameters!$F$16,Q111>=Parameters!$G$16),3,IF(AND(Q111<Parameters!$G$16,Q111>=Parameters!$H$16),4,IF(Q111<Parameters!$H$16,5,\"\"))))))","v":""}]
[{"$f":"Data!$CM$5","v":"Interest Coverage"},{"$f":"Companies!B31","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B112,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B112,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A112,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B112,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B112,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A112,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B112,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B112,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A112,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B112,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B112,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A112,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B112,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B112,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A112,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B112,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B112,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A112,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B112,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B112,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A112,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B112,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B112,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A112,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B112,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B112,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A112,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B112,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B112,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A112,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B112,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B112,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A112,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B112,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B112,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A112,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B112,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B112,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A112,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B112,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B112,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A112,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B112,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B112,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A112,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C112=\"\"),\"\",IF(C112>Parameters!$E$16,1,IF(AND(C112<Parameters!$E$16,C112>=Parameters!$F$16),2,IF(AND(C112<Parameters!$F$16,C112>=Parameters!$G$16),3,IF(AND(C112<Parameters!$G$16,C112>=Parameters!$H$16),4,IF(C112<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D112=\"\"),\"\",IF(D112>Parameters!$E$16,1,IF(AND(D112<Parameters!$E$16,D112>=Parameters!$F$16),2,IF(AND(D112<Parameters!$F$16,D112>=Parameters!$G$16),3,IF(AND(D112<Parameters!$G$16,D112>=Parameters!$H$16),4,IF(D112<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E112=\"\"),\"\",IF(E112>Parameters!$E$16,1,IF(AND(E112<Parameters!$E$16,E112>=Parameters!$F$16),2,IF(AND(E112<Parameters!$F$16,E112>=Parameters!$G$16),3,IF(AND(E112<Parameters!$G$16,E112>=Parameters!$H$16),4,IF(E112<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F112=\"\"),\"\",IF(F112>Parameters!$E$16,1,IF(AND(F112<Parameters!$E$16,F112>=Parameters!$F$16),2,IF(AND(F112<Parameters!$F$16,F112>=Parameters!$G$16),3,IF(AND(F112<Parameters!$G$16,F112>=Parameters!$H$16),4,IF(F112<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G112=\"\"),\"\",IF(G112>Parameters!$E$16,1,IF(AND(G112<Parameters!$E$16,G112>=Parameters!$F$16),2,IF(AND(G112<Parameters!$F$16,G112>=Parameters!$G$16),3,IF(AND(G112<Parameters!$G$16,G112>=Parameters!$H$16),4,IF(G112<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H112=\"\"),\"\",IF(H112>Parameters!$E$16,1,IF(AND(H112<Parameters!$E$16,H112>=Parameters!$F$16),2,IF(AND(H112<Parameters!$F$16,H112>=Parameters!$G$16),3,IF(AND(H112<Parameters!$G$16,H112>=Parameters!$H$16),4,IF(H112<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I112=\"\"),\"\",IF(I112>Parameters!$E$16,1,IF(AND(I112<Parameters!$E$16,I112>=Parameters!$F$16),2,IF(AND(I112<Parameters!$F$16,I112>=Parameters!$G$16),3,IF(AND(I112<Parameters!$G$16,I112>=Parameters!$H$16),4,IF(I112<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J112=\"\"),\"\",IF(J112>Parameters!$E$16,1,IF(AND(J112<Parameters!$E$16,J112>=Parameters!$F$16),2,IF(AND(J112<Parameters!$F$16,J112>=Parameters!$G$16),3,IF(AND(J112<Parameters!$G$16,J112>=Parameters!$H$16),4,IF(J112<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K112=\"\"),\"\",IF(K112>Parameters!$E$16,1,IF(AND(K112<Parameters!$E$16,K112>=Parameters!$F$16),2,IF(AND(K112<Parameters!$F$16,K112>=Parameters!$G$16),3,IF(AND(K112<Parameters!$G$16,K112>=Parameters!$H$16),4,IF(K112<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L112=\"\"),\"\",IF(L112>Parameters!$E$16,1,IF(AND(L112<Parameters!$E$16,L112>=Parameters!$F$16),2,IF(AND(L112<Parameters!$F$16,L112>=Parameters!$G$16),3,IF(AND(L112<Parameters!$G$16,L112>=Parameters!$H$16),4,IF(L112<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M112=\"\"),\"\",IF(M112>Parameters!$E$16,1,IF(AND(M112<Parameters!$E$16,M112>=Parameters!$F$16),2,IF(AND(M112<Parameters!$F$16,M112>=Parameters!$G$16),3,IF(AND(M112<Parameters!$G$16,M112>=Parameters!$H$16),4,IF(M112<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N112=\"\"),\"\",IF(N112>Parameters!$E$16,1,IF(AND(N112<Parameters!$E$16,N112>=Parameters!$F$16),2,IF(AND(N112<Parameters!$F$16,N112>=Parameters!$G$16),3,IF(AND(N112<Parameters!$G$16,N112>=Parameters!$H$16),4,IF(N112<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O112=\"\"),\"\",IF(O112>Parameters!$E$16,1,IF(AND(O112<Parameters!$E$16,O112>=Parameters!$F$16),2,IF(AND(O112<Parameters!$F$16,O112>=Parameters!$G$16),3,IF(AND(O112<Parameters!$G$16,O112>=Parameters!$H$16),4,IF(O112<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P112=\"\"),\"\",IF(P112>Parameters!$E$16,1,IF(AND(P112<Parameters!$E$16,P112>=Parameters!$F$16),2,IF(AND(P112<Parameters!$F$16,P112>=Parameters!$G$16),3,IF(AND(P112<Parameters!$G$16,P112>=Parameters!$H$16),4,IF(P112<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q112=\"\"),\"\",IF(Q112>Parameters!$E$16,1,IF(AND(Q112<Parameters!$E$16,Q112>=Parameters!$F$16),2,IF(AND(Q112<Parameters!$F$16,Q112>=Parameters!$G$16),3,IF(AND(Q112<Parameters!$G$16,Q112>=Parameters!$H$16),4,IF(Q112<Parameters!$H$16,5,\"\"))))))","v":""}]
[{"$f":"Data!$CM$5","v":"Interest Coverage"},{"$f":"Companies!B32","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B113,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B113,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A113,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B113,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B113,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A113,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B113,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B113,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A113,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B113,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B113,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A113,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B113,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B113,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A113,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B113,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B113,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A113,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B113,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B113,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A113,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B113,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B113,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A113,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B113,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B113,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A113,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B113,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B113,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A113,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B113,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B113,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A113,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B113,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B113,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A113,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B113,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B113,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A113,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B113,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B113,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A113,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B113,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B113,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A113,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C113=\"\"),\"\",IF(C113>Parameters!$E$16,1,IF(AND(C113<Parameters!$E$16,C113>=Parameters!$F$16),2,IF(AND(C113<Parameters!$F$16,C113>=Parameters!$G$16),3,IF(AND(C113<Parameters!$G$16,C113>=Parameters!$H$16),4,IF(C113<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D113=\"\"),\"\",IF(D113>Parameters!$E$16,1,IF(AND(D113<Parameters!$E$16,D113>=Parameters!$F$16),2,IF(AND(D113<Parameters!$F$16,D113>=Parameters!$G$16),3,IF(AND(D113<Parameters!$G$16,D113>=Parameters!$H$16),4,IF(D113<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E113=\"\"),\"\",IF(E113>Parameters!$E$16,1,IF(AND(E113<Parameters!$E$16,E113>=Parameters!$F$16),2,IF(AND(E113<Parameters!$F$16,E113>=Parameters!$G$16),3,IF(AND(E113<Parameters!$G$16,E113>=Parameters!$H$16),4,IF(E113<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F113=\"\"),\"\",IF(F113>Parameters!$E$16,1,IF(AND(F113<Parameters!$E$16,F113>=Parameters!$F$16),2,IF(AND(F113<Parameters!$F$16,F113>=Parameters!$G$16),3,IF(AND(F113<Parameters!$G$16,F113>=Parameters!$H$16),4,IF(F113<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G113=\"\"),\"\",IF(G113>Parameters!$E$16,1,IF(AND(G113<Parameters!$E$16,G113>=Parameters!$F$16),2,IF(AND(G113<Parameters!$F$16,G113>=Parameters!$G$16),3,IF(AND(G113<Parameters!$G$16,G113>=Parameters!$H$16),4,IF(G113<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H113=\"\"),\"\",IF(H113>Parameters!$E$16,1,IF(AND(H113<Parameters!$E$16,H113>=Parameters!$F$16),2,IF(AND(H113<Parameters!$F$16,H113>=Parameters!$G$16),3,IF(AND(H113<Parameters!$G$16,H113>=Parameters!$H$16),4,IF(H113<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I113=\"\"),\"\",IF(I113>Parameters!$E$16,1,IF(AND(I113<Parameters!$E$16,I113>=Parameters!$F$16),2,IF(AND(I113<Parameters!$F$16,I113>=Parameters!$G$16),3,IF(AND(I113<Parameters!$G$16,I113>=Parameters!$H$16),4,IF(I113<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J113=\"\"),\"\",IF(J113>Parameters!$E$16,1,IF(AND(J113<Parameters!$E$16,J113>=Parameters!$F$16),2,IF(AND(J113<Parameters!$F$16,J113>=Parameters!$G$16),3,IF(AND(J113<Parameters!$G$16,J113>=Parameters!$H$16),4,IF(J113<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K113=\"\"),\"\",IF(K113>Parameters!$E$16,1,IF(AND(K113<Parameters!$E$16,K113>=Parameters!$F$16),2,IF(AND(K113<Parameters!$F$16,K113>=Parameters!$G$16),3,IF(AND(K113<Parameters!$G$16,K113>=Parameters!$H$16),4,IF(K113<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L113=\"\"),\"\",IF(L113>Parameters!$E$16,1,IF(AND(L113<Parameters!$E$16,L113>=Parameters!$F$16),2,IF(AND(L113<Parameters!$F$16,L113>=Parameters!$G$16),3,IF(AND(L113<Parameters!$G$16,L113>=Parameters!$H$16),4,IF(L113<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M113=\"\"),\"\",IF(M113>Parameters!$E$16,1,IF(AND(M113<Parameters!$E$16,M113>=Parameters!$F$16),2,IF(AND(M113<Parameters!$F$16,M113>=Parameters!$G$16),3,IF(AND(M113<Parameters!$G$16,M113>=Parameters!$H$16),4,IF(M113<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N113=\"\"),\"\",IF(N113>Parameters!$E$16,1,IF(AND(N113<Parameters!$E$16,N113>=Parameters!$F$16),2,IF(AND(N113<Parameters!$F$16,N113>=Parameters!$G$16),3,IF(AND(N113<Parameters!$G$16,N113>=Parameters!$H$16),4,IF(N113<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O113=\"\"),\"\",IF(O113>Parameters!$E$16,1,IF(AND(O113<Parameters!$E$16,O113>=Parameters!$F$16),2,IF(AND(O113<Parameters!$F$16,O113>=Parameters!$G$16),3,IF(AND(O113<Parameters!$G$16,O113>=Parameters!$H$16),4,IF(O113<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P113=\"\"),\"\",IF(P113>Parameters!$E$16,1,IF(AND(P113<Parameters!$E$16,P113>=Parameters!$F$16),2,IF(AND(P113<Parameters!$F$16,P113>=Parameters!$G$16),3,IF(AND(P113<Parameters!$G$16,P113>=Parameters!$H$16),4,IF(P113<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q113=\"\"),\"\",IF(Q113>Parameters!$E$16,1,IF(AND(Q113<Parameters!$E$16,Q113>=Parameters!$F$16),2,IF(AND(Q113<Parameters!$F$16,Q113>=Parameters!$G$16),3,IF(AND(Q113<Parameters!$G$16,Q113>=Parameters!$H$16),4,IF(Q113<Parameters!$H$16,5,\"\"))))))","v":""}]
[{"$f":"Data!$CM$5","v":"Interest Coverage"},{"$f":"Companies!B33","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B114,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B114,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A114,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B114,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B114,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A114,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B114,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B114,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A114,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B114,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B114,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A114,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B114,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B114,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A114,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B114,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B114,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A114,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B114,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B114,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A114,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B114,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B114,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A114,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B114,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B114,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A114,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B114,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B114,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A114,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B114,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B114,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A114,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B114,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B114,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A114,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B114,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B114,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A114,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B114,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B114,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A114,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B114,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B114,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A114,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C114=\"\"),\"\",IF(C114>Parameters!$E$16,1,IF(AND(C114<Parameters!$E$16,C114>=Parameters!$F$16),2,IF(AND(C114<Parameters!$F$16,C114>=Parameters!$G$16),3,IF(AND(C114<Parameters!$G$16,C114>=Parameters!$H$16),4,IF(C114<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D114=\"\"),\"\",IF(D114>Parameters!$E$16,1,IF(AND(D114<Parameters!$E$16,D114>=Parameters!$F$16),2,IF(AND(D114<Parameters!$F$16,D114>=Parameters!$G$16),3,IF(AND(D114<Parameters!$G$16,D114>=Parameters!$H$16),4,IF(D114<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E114=\"\"),\"\",IF(E114>Parameters!$E$16,1,IF(AND(E114<Parameters!$E$16,E114>=Parameters!$F$16),2,IF(AND(E114<Parameters!$F$16,E114>=Parameters!$G$16),3,IF(AND(E114<Parameters!$G$16,E114>=Parameters!$H$16),4,IF(E114<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F114=\"\"),\"\",IF(F114>Parameters!$E$16,1,IF(AND(F114<Parameters!$E$16,F114>=Parameters!$F$16),2,IF(AND(F114<Parameters!$F$16,F114>=Parameters!$G$16),3,IF(AND(F114<Parameters!$G$16,F114>=Parameters!$H$16),4,IF(F114<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G114=\"\"),\"\",IF(G114>Parameters!$E$16,1,IF(AND(G114<Parameters!$E$16,G114>=Parameters!$F$16),2,IF(AND(G114<Parameters!$F$16,G114>=Parameters!$G$16),3,IF(AND(G114<Parameters!$G$16,G114>=Parameters!$H$16),4,IF(G114<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H114=\"\"),\"\",IF(H114>Parameters!$E$16,1,IF(AND(H114<Parameters!$E$16,H114>=Parameters!$F$16),2,IF(AND(H114<Parameters!$F$16,H114>=Parameters!$G$16),3,IF(AND(H114<Parameters!$G$16,H114>=Parameters!$H$16),4,IF(H114<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I114=\"\"),\"\",IF(I114>Parameters!$E$16,1,IF(AND(I114<Parameters!$E$16,I114>=Parameters!$F$16),2,IF(AND(I114<Parameters!$F$16,I114>=Parameters!$G$16),3,IF(AND(I114<Parameters!$G$16,I114>=Parameters!$H$16),4,IF(I114<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J114=\"\"),\"\",IF(J114>Parameters!$E$16,1,IF(AND(J114<Parameters!$E$16,J114>=Parameters!$F$16),2,IF(AND(J114<Parameters!$F$16,J114>=Parameters!$G$16),3,IF(AND(J114<Parameters!$G$16,J114>=Parameters!$H$16),4,IF(J114<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K114=\"\"),\"\",IF(K114>Parameters!$E$16,1,IF(AND(K114<Parameters!$E$16,K114>=Parameters!$F$16),2,IF(AND(K114<Parameters!$F$16,K114>=Parameters!$G$16),3,IF(AND(K114<Parameters!$G$16,K114>=Parameters!$H$16),4,IF(K114<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L114=\"\"),\"\",IF(L114>Parameters!$E$16,1,IF(AND(L114<Parameters!$E$16,L114>=Parameters!$F$16),2,IF(AND(L114<Parameters!$F$16,L114>=Parameters!$G$16),3,IF(AND(L114<Parameters!$G$16,L114>=Parameters!$H$16),4,IF(L114<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M114=\"\"),\"\",IF(M114>Parameters!$E$16,1,IF(AND(M114<Parameters!$E$16,M114>=Parameters!$F$16),2,IF(AND(M114<Parameters!$F$16,M114>=Parameters!$G$16),3,IF(AND(M114<Parameters!$G$16,M114>=Parameters!$H$16),4,IF(M114<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N114=\"\"),\"\",IF(N114>Parameters!$E$16,1,IF(AND(N114<Parameters!$E$16,N114>=Parameters!$F$16),2,IF(AND(N114<Parameters!$F$16,N114>=Parameters!$G$16),3,IF(AND(N114<Parameters!$G$16,N114>=Parameters!$H$16),4,IF(N114<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O114=\"\"),\"\",IF(O114>Parameters!$E$16,1,IF(AND(O114<Parameters!$E$16,O114>=Parameters!$F$16),2,IF(AND(O114<Parameters!$F$16,O114>=Parameters!$G$16),3,IF(AND(O114<Parameters!$G$16,O114>=Parameters!$H$16),4,IF(O114<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P114=\"\"),\"\",IF(P114>Parameters!$E$16,1,IF(AND(P114<Parameters!$E$16,P114>=Parameters!$F$16),2,IF(AND(P114<Parameters!$F$16,P114>=Parameters!$G$16),3,IF(AND(P114<Parameters!$G$16,P114>=Parameters!$H$16),4,IF(P114<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q114=\"\"),\"\",IF(Q114>Parameters!$E$16,1,IF(AND(Q114<Parameters!$E$16,Q114>=Parameters!$F$16),2,IF(AND(Q114<Parameters!$F$16,Q114>=Parameters!$G$16),3,IF(AND(Q114<Parameters!$G$16,Q114>=Parameters!$H$16),4,IF(Q114<Parameters!$H$16,5,\"\"))))))","v":""}]
[{"$f":"Data!$CM$5","v":"Interest Coverage"},{"$f":"Companies!B34","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B115,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B115,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A115,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B115,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B115,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A115,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B115,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B115,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A115,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B115,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B115,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A115,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B115,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B115,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A115,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B115,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B115,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A115,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B115,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B115,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A115,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B115,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B115,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A115,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B115,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B115,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A115,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B115,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B115,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A115,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B115,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B115,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A115,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B115,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B115,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A115,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B115,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B115,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A115,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B115,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B115,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A115,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B115,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B115,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A115,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C115=\"\"),\"\",IF(C115>Parameters!$E$16,1,IF(AND(C115<Parameters!$E$16,C115>=Parameters!$F$16),2,IF(AND(C115<Parameters!$F$16,C115>=Parameters!$G$16),3,IF(AND(C115<Parameters!$G$16,C115>=Parameters!$H$16),4,IF(C115<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D115=\"\"),\"\",IF(D115>Parameters!$E$16,1,IF(AND(D115<Parameters!$E$16,D115>=Parameters!$F$16),2,IF(AND(D115<Parameters!$F$16,D115>=Parameters!$G$16),3,IF(AND(D115<Parameters!$G$16,D115>=Parameters!$H$16),4,IF(D115<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E115=\"\"),\"\",IF(E115>Parameters!$E$16,1,IF(AND(E115<Parameters!$E$16,E115>=Parameters!$F$16),2,IF(AND(E115<Parameters!$F$16,E115>=Parameters!$G$16),3,IF(AND(E115<Parameters!$G$16,E115>=Parameters!$H$16),4,IF(E115<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F115=\"\"),\"\",IF(F115>Parameters!$E$16,1,IF(AND(F115<Parameters!$E$16,F115>=Parameters!$F$16),2,IF(AND(F115<Parameters!$F$16,F115>=Parameters!$G$16),3,IF(AND(F115<Parameters!$G$16,F115>=Parameters!$H$16),4,IF(F115<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G115=\"\"),\"\",IF(G115>Parameters!$E$16,1,IF(AND(G115<Parameters!$E$16,G115>=Parameters!$F$16),2,IF(AND(G115<Parameters!$F$16,G115>=Parameters!$G$16),3,IF(AND(G115<Parameters!$G$16,G115>=Parameters!$H$16),4,IF(G115<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H115=\"\"),\"\",IF(H115>Parameters!$E$16,1,IF(AND(H115<Parameters!$E$16,H115>=Parameters!$F$16),2,IF(AND(H115<Parameters!$F$16,H115>=Parameters!$G$16),3,IF(AND(H115<Parameters!$G$16,H115>=Parameters!$H$16),4,IF(H115<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I115=\"\"),\"\",IF(I115>Parameters!$E$16,1,IF(AND(I115<Parameters!$E$16,I115>=Parameters!$F$16),2,IF(AND(I115<Parameters!$F$16,I115>=Parameters!$G$16),3,IF(AND(I115<Parameters!$G$16,I115>=Parameters!$H$16),4,IF(I115<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J115=\"\"),\"\",IF(J115>Parameters!$E$16,1,IF(AND(J115<Parameters!$E$16,J115>=Parameters!$F$16),2,IF(AND(J115<Parameters!$F$16,J115>=Parameters!$G$16),3,IF(AND(J115<Parameters!$G$16,J115>=Parameters!$H$16),4,IF(J115<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K115=\"\"),\"\",IF(K115>Parameters!$E$16,1,IF(AND(K115<Parameters!$E$16,K115>=Parameters!$F$16),2,IF(AND(K115<Parameters!$F$16,K115>=Parameters!$G$16),3,IF(AND(K115<Parameters!$G$16,K115>=Parameters!$H$16),4,IF(K115<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L115=\"\"),\"\",IF(L115>Parameters!$E$16,1,IF(AND(L115<Parameters!$E$16,L115>=Parameters!$F$16),2,IF(AND(L115<Parameters!$F$16,L115>=Parameters!$G$16),3,IF(AND(L115<Parameters!$G$16,L115>=Parameters!$H$16),4,IF(L115<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M115=\"\"),\"\",IF(M115>Parameters!$E$16,1,IF(AND(M115<Parameters!$E$16,M115>=Parameters!$F$16),2,IF(AND(M115<Parameters!$F$16,M115>=Parameters!$G$16),3,IF(AND(M115<Parameters!$G$16,M115>=Parameters!$H$16),4,IF(M115<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N115=\"\"),\"\",IF(N115>Parameters!$E$16,1,IF(AND(N115<Parameters!$E$16,N115>=Parameters!$F$16),2,IF(AND(N115<Parameters!$F$16,N115>=Parameters!$G$16),3,IF(AND(N115<Parameters!$G$16,N115>=Parameters!$H$16),4,IF(N115<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O115=\"\"),\"\",IF(O115>Parameters!$E$16,1,IF(AND(O115<Parameters!$E$16,O115>=Parameters!$F$16),2,IF(AND(O115<Parameters!$F$16,O115>=Parameters!$G$16),3,IF(AND(O115<Parameters!$G$16,O115>=Parameters!$H$16),4,IF(O115<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P115=\"\"),\"\",IF(P115>Parameters!$E$16,1,IF(AND(P115<Parameters!$E$16,P115>=Parameters!$F$16),2,IF(AND(P115<Parameters!$F$16,P115>=Parameters!$G$16),3,IF(AND(P115<Parameters!$G$16,P115>=Parameters!$H$16),4,IF(P115<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q115=\"\"),\"\",IF(Q115>Parameters!$E$16,1,IF(AND(Q115<Parameters!$E$16,Q115>=Parameters!$F$16),2,IF(AND(Q115<Parameters!$F$16,Q115>=Parameters!$G$16),3,IF(AND(Q115<Parameters!$G$16,Q115>=Parameters!$H$16),4,IF(Q115<Parameters!$H$16,5,\"\"))))))","v":""}]
[{"$f":"Data!$CM$5","v":"Interest Coverage"},{"$f":"Companies!B35","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B116,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B116,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A116,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B116,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B116,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A116,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B116,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B116,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A116,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B116,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B116,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A116,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B116,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B116,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A116,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B116,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B116,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A116,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B116,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B116,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A116,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B116,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B116,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A116,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B116,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B116,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A116,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B116,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B116,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A116,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B116,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B116,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A116,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B116,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B116,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A116,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B116,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B116,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A116,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B116,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B116,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A116,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B116,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B116,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A116,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C116=\"\"),\"\",IF(C116>Parameters!$E$16,1,IF(AND(C116<Parameters!$E$16,C116>=Parameters!$F$16),2,IF(AND(C116<Parameters!$F$16,C116>=Parameters!$G$16),3,IF(AND(C116<Parameters!$G$16,C116>=Parameters!$H$16),4,IF(C116<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D116=\"\"),\"\",IF(D116>Parameters!$E$16,1,IF(AND(D116<Parameters!$E$16,D116>=Parameters!$F$16),2,IF(AND(D116<Parameters!$F$16,D116>=Parameters!$G$16),3,IF(AND(D116<Parameters!$G$16,D116>=Parameters!$H$16),4,IF(D116<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E116=\"\"),\"\",IF(E116>Parameters!$E$16,1,IF(AND(E116<Parameters!$E$16,E116>=Parameters!$F$16),2,IF(AND(E116<Parameters!$F$16,E116>=Parameters!$G$16),3,IF(AND(E116<Parameters!$G$16,E116>=Parameters!$H$16),4,IF(E116<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F116=\"\"),\"\",IF(F116>Parameters!$E$16,1,IF(AND(F116<Parameters!$E$16,F116>=Parameters!$F$16),2,IF(AND(F116<Parameters!$F$16,F116>=Parameters!$G$16),3,IF(AND(F116<Parameters!$G$16,F116>=Parameters!$H$16),4,IF(F116<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G116=\"\"),\"\",IF(G116>Parameters!$E$16,1,IF(AND(G116<Parameters!$E$16,G116>=Parameters!$F$16),2,IF(AND(G116<Parameters!$F$16,G116>=Parameters!$G$16),3,IF(AND(G116<Parameters!$G$16,G116>=Parameters!$H$16),4,IF(G116<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H116=\"\"),\"\",IF(H116>Parameters!$E$16,1,IF(AND(H116<Parameters!$E$16,H116>=Parameters!$F$16),2,IF(AND(H116<Parameters!$F$16,H116>=Parameters!$G$16),3,IF(AND(H116<Parameters!$G$16,H116>=Parameters!$H$16),4,IF(H116<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I116=\"\"),\"\",IF(I116>Parameters!$E$16,1,IF(AND(I116<Parameters!$E$16,I116>=Parameters!$F$16),2,IF(AND(I116<Parameters!$F$16,I116>=Parameters!$G$16),3,IF(AND(I116<Parameters!$G$16,I116>=Parameters!$H$16),4,IF(I116<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J116=\"\"),\"\",IF(J116>Parameters!$E$16,1,IF(AND(J116<Parameters!$E$16,J116>=Parameters!$F$16),2,IF(AND(J116<Parameters!$F$16,J116>=Parameters!$G$16),3,IF(AND(J116<Parameters!$G$16,J116>=Parameters!$H$16),4,IF(J116<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K116=\"\"),\"\",IF(K116>Parameters!$E$16,1,IF(AND(K116<Parameters!$E$16,K116>=Parameters!$F$16),2,IF(AND(K116<Parameters!$F$16,K116>=Parameters!$G$16),3,IF(AND(K116<Parameters!$G$16,K116>=Parameters!$H$16),4,IF(K116<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L116=\"\"),\"\",IF(L116>Parameters!$E$16,1,IF(AND(L116<Parameters!$E$16,L116>=Parameters!$F$16),2,IF(AND(L116<Parameters!$F$16,L116>=Parameters!$G$16),3,IF(AND(L116<Parameters!$G$16,L116>=Parameters!$H$16),4,IF(L116<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M116=\"\"),\"\",IF(M116>Parameters!$E$16,1,IF(AND(M116<Parameters!$E$16,M116>=Parameters!$F$16),2,IF(AND(M116<Parameters!$F$16,M116>=Parameters!$G$16),3,IF(AND(M116<Parameters!$G$16,M116>=Parameters!$H$16),4,IF(M116<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N116=\"\"),\"\",IF(N116>Parameters!$E$16,1,IF(AND(N116<Parameters!$E$16,N116>=Parameters!$F$16),2,IF(AND(N116<Parameters!$F$16,N116>=Parameters!$G$16),3,IF(AND(N116<Parameters!$G$16,N116>=Parameters!$H$16),4,IF(N116<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O116=\"\"),\"\",IF(O116>Parameters!$E$16,1,IF(AND(O116<Parameters!$E$16,O116>=Parameters!$F$16),2,IF(AND(O116<Parameters!$F$16,O116>=Parameters!$G$16),3,IF(AND(O116<Parameters!$G$16,O116>=Parameters!$H$16),4,IF(O116<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P116=\"\"),\"\",IF(P116>Parameters!$E$16,1,IF(AND(P116<Parameters!$E$16,P116>=Parameters!$F$16),2,IF(AND(P116<Parameters!$F$16,P116>=Parameters!$G$16),3,IF(AND(P116<Parameters!$G$16,P116>=Parameters!$H$16),4,IF(P116<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q116=\"\"),\"\",IF(Q116>Parameters!$E$16,1,IF(AND(Q116<Parameters!$E$16,Q116>=Parameters!$F$16),2,IF(AND(Q116<Parameters!$F$16,Q116>=Parameters!$G$16),3,IF(AND(Q116<Parameters!$G$16,Q116>=Parameters!$H$16),4,IF(Q116<Parameters!$H$16,5,\"\"))))))","v":""}]
[{"$f":"Data!$CM$5","v":"Interest Coverage"},{"$f":"Companies!B36","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B117,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B117,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A117,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B117,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B117,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A117,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B117,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B117,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A117,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B117,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B117,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A117,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B117,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B117,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A117,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B117,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B117,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A117,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B117,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B117,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A117,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B117,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B117,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A117,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B117,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B117,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A117,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B117,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B117,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A117,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B117,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B117,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A117,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B117,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B117,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A117,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B117,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B117,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A117,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B117,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B117,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A117,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B117,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B117,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A117,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C117=\"\"),\"\",IF(C117>Parameters!$E$16,1,IF(AND(C117<Parameters!$E$16,C117>=Parameters!$F$16),2,IF(AND(C117<Parameters!$F$16,C117>=Parameters!$G$16),3,IF(AND(C117<Parameters!$G$16,C117>=Parameters!$H$16),4,IF(C117<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D117=\"\"),\"\",IF(D117>Parameters!$E$16,1,IF(AND(D117<Parameters!$E$16,D117>=Parameters!$F$16),2,IF(AND(D117<Parameters!$F$16,D117>=Parameters!$G$16),3,IF(AND(D117<Parameters!$G$16,D117>=Parameters!$H$16),4,IF(D117<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E117=\"\"),\"\",IF(E117>Parameters!$E$16,1,IF(AND(E117<Parameters!$E$16,E117>=Parameters!$F$16),2,IF(AND(E117<Parameters!$F$16,E117>=Parameters!$G$16),3,IF(AND(E117<Parameters!$G$16,E117>=Parameters!$H$16),4,IF(E117<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F117=\"\"),\"\",IF(F117>Parameters!$E$16,1,IF(AND(F117<Parameters!$E$16,F117>=Parameters!$F$16),2,IF(AND(F117<Parameters!$F$16,F117>=Parameters!$G$16),3,IF(AND(F117<Parameters!$G$16,F117>=Parameters!$H$16),4,IF(F117<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G117=\"\"),\"\",IF(G117>Parameters!$E$16,1,IF(AND(G117<Parameters!$E$16,G117>=Parameters!$F$16),2,IF(AND(G117<Parameters!$F$16,G117>=Parameters!$G$16),3,IF(AND(G117<Parameters!$G$16,G117>=Parameters!$H$16),4,IF(G117<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H117=\"\"),\"\",IF(H117>Parameters!$E$16,1,IF(AND(H117<Parameters!$E$16,H117>=Parameters!$F$16),2,IF(AND(H117<Parameters!$F$16,H117>=Parameters!$G$16),3,IF(AND(H117<Parameters!$G$16,H117>=Parameters!$H$16),4,IF(H117<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I117=\"\"),\"\",IF(I117>Parameters!$E$16,1,IF(AND(I117<Parameters!$E$16,I117>=Parameters!$F$16),2,IF(AND(I117<Parameters!$F$16,I117>=Parameters!$G$16),3,IF(AND(I117<Parameters!$G$16,I117>=Parameters!$H$16),4,IF(I117<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J117=\"\"),\"\",IF(J117>Parameters!$E$16,1,IF(AND(J117<Parameters!$E$16,J117>=Parameters!$F$16),2,IF(AND(J117<Parameters!$F$16,J117>=Parameters!$G$16),3,IF(AND(J117<Parameters!$G$16,J117>=Parameters!$H$16),4,IF(J117<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K117=\"\"),\"\",IF(K117>Parameters!$E$16,1,IF(AND(K117<Parameters!$E$16,K117>=Parameters!$F$16),2,IF(AND(K117<Parameters!$F$16,K117>=Parameters!$G$16),3,IF(AND(K117<Parameters!$G$16,K117>=Parameters!$H$16),4,IF(K117<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L117=\"\"),\"\",IF(L117>Parameters!$E$16,1,IF(AND(L117<Parameters!$E$16,L117>=Parameters!$F$16),2,IF(AND(L117<Parameters!$F$16,L117>=Parameters!$G$16),3,IF(AND(L117<Parameters!$G$16,L117>=Parameters!$H$16),4,IF(L117<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M117=\"\"),\"\",IF(M117>Parameters!$E$16,1,IF(AND(M117<Parameters!$E$16,M117>=Parameters!$F$16),2,IF(AND(M117<Parameters!$F$16,M117>=Parameters!$G$16),3,IF(AND(M117<Parameters!$G$16,M117>=Parameters!$H$16),4,IF(M117<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N117=\"\"),\"\",IF(N117>Parameters!$E$16,1,IF(AND(N117<Parameters!$E$16,N117>=Parameters!$F$16),2,IF(AND(N117<Parameters!$F$16,N117>=Parameters!$G$16),3,IF(AND(N117<Parameters!$G$16,N117>=Parameters!$H$16),4,IF(N117<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O117=\"\"),\"\",IF(O117>Parameters!$E$16,1,IF(AND(O117<Parameters!$E$16,O117>=Parameters!$F$16),2,IF(AND(O117<Parameters!$F$16,O117>=Parameters!$G$16),3,IF(AND(O117<Parameters!$G$16,O117>=Parameters!$H$16),4,IF(O117<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P117=\"\"),\"\",IF(P117>Parameters!$E$16,1,IF(AND(P117<Parameters!$E$16,P117>=Parameters!$F$16),2,IF(AND(P117<Parameters!$F$16,P117>=Parameters!$G$16),3,IF(AND(P117<Parameters!$G$16,P117>=Parameters!$H$16),4,IF(P117<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q117=\"\"),\"\",IF(Q117>Parameters!$E$16,1,IF(AND(Q117<Parameters!$E$16,Q117>=Parameters!$F$16),2,IF(AND(Q117<Parameters!$F$16,Q117>=Parameters!$G$16),3,IF(AND(Q117<Parameters!$G$16,Q117>=Parameters!$H$16),4,IF(Q117<Parameters!$H$16,5,\"\"))))))","v":""}]
[{"$f":"Data!$CM$5","v":"Interest Coverage"},{"$f":"Companies!B37","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B118,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B118,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A118,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B118,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B118,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A118,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B118,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B118,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A118,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B118,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B118,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A118,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B118,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B118,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A118,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B118,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B118,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A118,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B118,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B118,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A118,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B118,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B118,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A118,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B118,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B118,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A118,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B118,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B118,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A118,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B118,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B118,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A118,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B118,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B118,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A118,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B118,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B118,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A118,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B118,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B118,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A118,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B118,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B118,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A118,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C118=\"\"),\"\",IF(C118>Parameters!$E$16,1,IF(AND(C118<Parameters!$E$16,C118>=Parameters!$F$16),2,IF(AND(C118<Parameters!$F$16,C118>=Parameters!$G$16),3,IF(AND(C118<Parameters!$G$16,C118>=Parameters!$H$16),4,IF(C118<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D118=\"\"),\"\",IF(D118>Parameters!$E$16,1,IF(AND(D118<Parameters!$E$16,D118>=Parameters!$F$16),2,IF(AND(D118<Parameters!$F$16,D118>=Parameters!$G$16),3,IF(AND(D118<Parameters!$G$16,D118>=Parameters!$H$16),4,IF(D118<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E118=\"\"),\"\",IF(E118>Parameters!$E$16,1,IF(AND(E118<Parameters!$E$16,E118>=Parameters!$F$16),2,IF(AND(E118<Parameters!$F$16,E118>=Parameters!$G$16),3,IF(AND(E118<Parameters!$G$16,E118>=Parameters!$H$16),4,IF(E118<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F118=\"\"),\"\",IF(F118>Parameters!$E$16,1,IF(AND(F118<Parameters!$E$16,F118>=Parameters!$F$16),2,IF(AND(F118<Parameters!$F$16,F118>=Parameters!$G$16),3,IF(AND(F118<Parameters!$G$16,F118>=Parameters!$H$16),4,IF(F118<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G118=\"\"),\"\",IF(G118>Parameters!$E$16,1,IF(AND(G118<Parameters!$E$16,G118>=Parameters!$F$16),2,IF(AND(G118<Parameters!$F$16,G118>=Parameters!$G$16),3,IF(AND(G118<Parameters!$G$16,G118>=Parameters!$H$16),4,IF(G118<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H118=\"\"),\"\",IF(H118>Parameters!$E$16,1,IF(AND(H118<Parameters!$E$16,H118>=Parameters!$F$16),2,IF(AND(H118<Parameters!$F$16,H118>=Parameters!$G$16),3,IF(AND(H118<Parameters!$G$16,H118>=Parameters!$H$16),4,IF(H118<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I118=\"\"),\"\",IF(I118>Parameters!$E$16,1,IF(AND(I118<Parameters!$E$16,I118>=Parameters!$F$16),2,IF(AND(I118<Parameters!$F$16,I118>=Parameters!$G$16),3,IF(AND(I118<Parameters!$G$16,I118>=Parameters!$H$16),4,IF(I118<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J118=\"\"),\"\",IF(J118>Parameters!$E$16,1,IF(AND(J118<Parameters!$E$16,J118>=Parameters!$F$16),2,IF(AND(J118<Parameters!$F$16,J118>=Parameters!$G$16),3,IF(AND(J118<Parameters!$G$16,J118>=Parameters!$H$16),4,IF(J118<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K118=\"\"),\"\",IF(K118>Parameters!$E$16,1,IF(AND(K118<Parameters!$E$16,K118>=Parameters!$F$16),2,IF(AND(K118<Parameters!$F$16,K118>=Parameters!$G$16),3,IF(AND(K118<Parameters!$G$16,K118>=Parameters!$H$16),4,IF(K118<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L118=\"\"),\"\",IF(L118>Parameters!$E$16,1,IF(AND(L118<Parameters!$E$16,L118>=Parameters!$F$16),2,IF(AND(L118<Parameters!$F$16,L118>=Parameters!$G$16),3,IF(AND(L118<Parameters!$G$16,L118>=Parameters!$H$16),4,IF(L118<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M118=\"\"),\"\",IF(M118>Parameters!$E$16,1,IF(AND(M118<Parameters!$E$16,M118>=Parameters!$F$16),2,IF(AND(M118<Parameters!$F$16,M118>=Parameters!$G$16),3,IF(AND(M118<Parameters!$G$16,M118>=Parameters!$H$16),4,IF(M118<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N118=\"\"),\"\",IF(N118>Parameters!$E$16,1,IF(AND(N118<Parameters!$E$16,N118>=Parameters!$F$16),2,IF(AND(N118<Parameters!$F$16,N118>=Parameters!$G$16),3,IF(AND(N118<Parameters!$G$16,N118>=Parameters!$H$16),4,IF(N118<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O118=\"\"),\"\",IF(O118>Parameters!$E$16,1,IF(AND(O118<Parameters!$E$16,O118>=Parameters!$F$16),2,IF(AND(O118<Parameters!$F$16,O118>=Parameters!$G$16),3,IF(AND(O118<Parameters!$G$16,O118>=Parameters!$H$16),4,IF(O118<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P118=\"\"),\"\",IF(P118>Parameters!$E$16,1,IF(AND(P118<Parameters!$E$16,P118>=Parameters!$F$16),2,IF(AND(P118<Parameters!$F$16,P118>=Parameters!$G$16),3,IF(AND(P118<Parameters!$G$16,P118>=Parameters!$H$16),4,IF(P118<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q118=\"\"),\"\",IF(Q118>Parameters!$E$16,1,IF(AND(Q118<Parameters!$E$16,Q118>=Parameters!$F$16),2,IF(AND(Q118<Parameters!$F$16,Q118>=Parameters!$G$16),3,IF(AND(Q118<Parameters!$G$16,Q118>=Parameters!$H$16),4,IF(Q118<Parameters!$H$16,5,\"\"))))))","v":""}]
[{"$f":"Data!$CM$5","v":"Interest Coverage"},{"$f":"Companies!B38","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B119,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B119,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A119,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B119,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B119,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A119,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B119,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B119,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A119,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B119,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B119,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A119,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B119,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B119,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A119,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B119,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B119,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A119,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B119,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B119,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A119,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B119,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B119,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A119,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B119,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B119,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A119,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B119,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B119,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A119,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B119,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B119,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A119,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B119,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B119,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A119,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B119,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B119,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A119,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B119,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B119,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A119,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B119,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B119,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A119,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C119=\"\"),\"\",IF(C119>Parameters!$E$16,1,IF(AND(C119<Parameters!$E$16,C119>=Parameters!$F$16),2,IF(AND(C119<Parameters!$F$16,C119>=Parameters!$G$16),3,IF(AND(C119<Parameters!$G$16,C119>=Parameters!$H$16),4,IF(C119<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D119=\"\"),\"\",IF(D119>Parameters!$E$16,1,IF(AND(D119<Parameters!$E$16,D119>=Parameters!$F$16),2,IF(AND(D119<Parameters!$F$16,D119>=Parameters!$G$16),3,IF(AND(D119<Parameters!$G$16,D119>=Parameters!$H$16),4,IF(D119<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E119=\"\"),\"\",IF(E119>Parameters!$E$16,1,IF(AND(E119<Parameters!$E$16,E119>=Parameters!$F$16),2,IF(AND(E119<Parameters!$F$16,E119>=Parameters!$G$16),3,IF(AND(E119<Parameters!$G$16,E119>=Parameters!$H$16),4,IF(E119<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F119=\"\"),\"\",IF(F119>Parameters!$E$16,1,IF(AND(F119<Parameters!$E$16,F119>=Parameters!$F$16),2,IF(AND(F119<Parameters!$F$16,F119>=Parameters!$G$16),3,IF(AND(F119<Parameters!$G$16,F119>=Parameters!$H$16),4,IF(F119<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G119=\"\"),\"\",IF(G119>Parameters!$E$16,1,IF(AND(G119<Parameters!$E$16,G119>=Parameters!$F$16),2,IF(AND(G119<Parameters!$F$16,G119>=Parameters!$G$16),3,IF(AND(G119<Parameters!$G$16,G119>=Parameters!$H$16),4,IF(G119<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H119=\"\"),\"\",IF(H119>Parameters!$E$16,1,IF(AND(H119<Parameters!$E$16,H119>=Parameters!$F$16),2,IF(AND(H119<Parameters!$F$16,H119>=Parameters!$G$16),3,IF(AND(H119<Parameters!$G$16,H119>=Parameters!$H$16),4,IF(H119<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I119=\"\"),\"\",IF(I119>Parameters!$E$16,1,IF(AND(I119<Parameters!$E$16,I119>=Parameters!$F$16),2,IF(AND(I119<Parameters!$F$16,I119>=Parameters!$G$16),3,IF(AND(I119<Parameters!$G$16,I119>=Parameters!$H$16),4,IF(I119<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J119=\"\"),\"\",IF(J119>Parameters!$E$16,1,IF(AND(J119<Parameters!$E$16,J119>=Parameters!$F$16),2,IF(AND(J119<Parameters!$F$16,J119>=Parameters!$G$16),3,IF(AND(J119<Parameters!$G$16,J119>=Parameters!$H$16),4,IF(J119<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K119=\"\"),\"\",IF(K119>Parameters!$E$16,1,IF(AND(K119<Parameters!$E$16,K119>=Parameters!$F$16),2,IF(AND(K119<Parameters!$F$16,K119>=Parameters!$G$16),3,IF(AND(K119<Parameters!$G$16,K119>=Parameters!$H$16),4,IF(K119<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L119=\"\"),\"\",IF(L119>Parameters!$E$16,1,IF(AND(L119<Parameters!$E$16,L119>=Parameters!$F$16),2,IF(AND(L119<Parameters!$F$16,L119>=Parameters!$G$16),3,IF(AND(L119<Parameters!$G$16,L119>=Parameters!$H$16),4,IF(L119<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M119=\"\"),\"\",IF(M119>Parameters!$E$16,1,IF(AND(M119<Parameters!$E$16,M119>=Parameters!$F$16),2,IF(AND(M119<Parameters!$F$16,M119>=Parameters!$G$16),3,IF(AND(M119<Parameters!$G$16,M119>=Parameters!$H$16),4,IF(M119<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N119=\"\"),\"\",IF(N119>Parameters!$E$16,1,IF(AND(N119<Parameters!$E$16,N119>=Parameters!$F$16),2,IF(AND(N119<Parameters!$F$16,N119>=Parameters!$G$16),3,IF(AND(N119<Parameters!$G$16,N119>=Parameters!$H$16),4,IF(N119<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O119=\"\"),\"\",IF(O119>Parameters!$E$16,1,IF(AND(O119<Parameters!$E$16,O119>=Parameters!$F$16),2,IF(AND(O119<Parameters!$F$16,O119>=Parameters!$G$16),3,IF(AND(O119<Parameters!$G$16,O119>=Parameters!$H$16),4,IF(O119<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P119=\"\"),\"\",IF(P119>Parameters!$E$16,1,IF(AND(P119<Parameters!$E$16,P119>=Parameters!$F$16),2,IF(AND(P119<Parameters!$F$16,P119>=Parameters!$G$16),3,IF(AND(P119<Parameters!$G$16,P119>=Parameters!$H$16),4,IF(P119<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q119=\"\"),\"\",IF(Q119>Parameters!$E$16,1,IF(AND(Q119<Parameters!$E$16,Q119>=Parameters!$F$16),2,IF(AND(Q119<Parameters!$F$16,Q119>=Parameters!$G$16),3,IF(AND(Q119<Parameters!$G$16,Q119>=Parameters!$H$16),4,IF(Q119<Parameters!$H$16,5,\"\"))))))","v":""}]
[{"$f":"Data!$CM$5","v":"Interest Coverage"},{"$f":"Companies!B39","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B120,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B120,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A120,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B120,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B120,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A120,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B120,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B120,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A120,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B120,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B120,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A120,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B120,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B120,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A120,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B120,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B120,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A120,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B120,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B120,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A120,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B120,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B120,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A120,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B120,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B120,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A120,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B120,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B120,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A120,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B120,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B120,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A120,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B120,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B120,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A120,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B120,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B120,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A120,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B120,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B120,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A120,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B120,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B120,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A120,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C120=\"\"),\"\",IF(C120>Parameters!$E$16,1,IF(AND(C120<Parameters!$E$16,C120>=Parameters!$F$16),2,IF(AND(C120<Parameters!$F$16,C120>=Parameters!$G$16),3,IF(AND(C120<Parameters!$G$16,C120>=Parameters!$H$16),4,IF(C120<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D120=\"\"),\"\",IF(D120>Parameters!$E$16,1,IF(AND(D120<Parameters!$E$16,D120>=Parameters!$F$16),2,IF(AND(D120<Parameters!$F$16,D120>=Parameters!$G$16),3,IF(AND(D120<Parameters!$G$16,D120>=Parameters!$H$16),4,IF(D120<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E120=\"\"),\"\",IF(E120>Parameters!$E$16,1,IF(AND(E120<Parameters!$E$16,E120>=Parameters!$F$16),2,IF(AND(E120<Parameters!$F$16,E120>=Parameters!$G$16),3,IF(AND(E120<Parameters!$G$16,E120>=Parameters!$H$16),4,IF(E120<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F120=\"\"),\"\",IF(F120>Parameters!$E$16,1,IF(AND(F120<Parameters!$E$16,F120>=Parameters!$F$16),2,IF(AND(F120<Parameters!$F$16,F120>=Parameters!$G$16),3,IF(AND(F120<Parameters!$G$16,F120>=Parameters!$H$16),4,IF(F120<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G120=\"\"),\"\",IF(G120>Parameters!$E$16,1,IF(AND(G120<Parameters!$E$16,G120>=Parameters!$F$16),2,IF(AND(G120<Parameters!$F$16,G120>=Parameters!$G$16),3,IF(AND(G120<Parameters!$G$16,G120>=Parameters!$H$16),4,IF(G120<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H120=\"\"),\"\",IF(H120>Parameters!$E$16,1,IF(AND(H120<Parameters!$E$16,H120>=Parameters!$F$16),2,IF(AND(H120<Parameters!$F$16,H120>=Parameters!$G$16),3,IF(AND(H120<Parameters!$G$16,H120>=Parameters!$H$16),4,IF(H120<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I120=\"\"),\"\",IF(I120>Parameters!$E$16,1,IF(AND(I120<Parameters!$E$16,I120>=Parameters!$F$16),2,IF(AND(I120<Parameters!$F$16,I120>=Parameters!$G$16),3,IF(AND(I120<Parameters!$G$16,I120>=Parameters!$H$16),4,IF(I120<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J120=\"\"),\"\",IF(J120>Parameters!$E$16,1,IF(AND(J120<Parameters!$E$16,J120>=Parameters!$F$16),2,IF(AND(J120<Parameters!$F$16,J120>=Parameters!$G$16),3,IF(AND(J120<Parameters!$G$16,J120>=Parameters!$H$16),4,IF(J120<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K120=\"\"),\"\",IF(K120>Parameters!$E$16,1,IF(AND(K120<Parameters!$E$16,K120>=Parameters!$F$16),2,IF(AND(K120<Parameters!$F$16,K120>=Parameters!$G$16),3,IF(AND(K120<Parameters!$G$16,K120>=Parameters!$H$16),4,IF(K120<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L120=\"\"),\"\",IF(L120>Parameters!$E$16,1,IF(AND(L120<Parameters!$E$16,L120>=Parameters!$F$16),2,IF(AND(L120<Parameters!$F$16,L120>=Parameters!$G$16),3,IF(AND(L120<Parameters!$G$16,L120>=Parameters!$H$16),4,IF(L120<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M120=\"\"),\"\",IF(M120>Parameters!$E$16,1,IF(AND(M120<Parameters!$E$16,M120>=Parameters!$F$16),2,IF(AND(M120<Parameters!$F$16,M120>=Parameters!$G$16),3,IF(AND(M120<Parameters!$G$16,M120>=Parameters!$H$16),4,IF(M120<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N120=\"\"),\"\",IF(N120>Parameters!$E$16,1,IF(AND(N120<Parameters!$E$16,N120>=Parameters!$F$16),2,IF(AND(N120<Parameters!$F$16,N120>=Parameters!$G$16),3,IF(AND(N120<Parameters!$G$16,N120>=Parameters!$H$16),4,IF(N120<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O120=\"\"),\"\",IF(O120>Parameters!$E$16,1,IF(AND(O120<Parameters!$E$16,O120>=Parameters!$F$16),2,IF(AND(O120<Parameters!$F$16,O120>=Parameters!$G$16),3,IF(AND(O120<Parameters!$G$16,O120>=Parameters!$H$16),4,IF(O120<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P120=\"\"),\"\",IF(P120>Parameters!$E$16,1,IF(AND(P120<Parameters!$E$16,P120>=Parameters!$F$16),2,IF(AND(P120<Parameters!$F$16,P120>=Parameters!$G$16),3,IF(AND(P120<Parameters!$G$16,P120>=Parameters!$H$16),4,IF(P120<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q120=\"\"),\"\",IF(Q120>Parameters!$E$16,1,IF(AND(Q120<Parameters!$E$16,Q120>=Parameters!$F$16),2,IF(AND(Q120<Parameters!$F$16,Q120>=Parameters!$G$16),3,IF(AND(Q120<Parameters!$G$16,Q120>=Parameters!$H$16),4,IF(Q120<Parameters!$H$16,5,\"\"))))))","v":""}]
[{"$f":"Data!$CM$5","v":"Interest Coverage"},{"$f":"Companies!B40","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B121,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B121,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A121,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B121,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B121,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A121,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B121,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B121,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A121,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B121,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B121,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A121,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B121,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B121,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A121,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B121,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B121,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A121,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B121,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B121,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A121,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B121,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B121,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A121,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B121,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B121,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A121,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B121,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B121,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A121,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B121,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B121,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A121,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B121,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B121,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A121,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B121,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B121,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A121,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B121,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B121,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A121,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B121,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B121,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A121,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C121=\"\"),\"\",IF(C121>Parameters!$E$16,1,IF(AND(C121<Parameters!$E$16,C121>=Parameters!$F$16),2,IF(AND(C121<Parameters!$F$16,C121>=Parameters!$G$16),3,IF(AND(C121<Parameters!$G$16,C121>=Parameters!$H$16),4,IF(C121<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D121=\"\"),\"\",IF(D121>Parameters!$E$16,1,IF(AND(D121<Parameters!$E$16,D121>=Parameters!$F$16),2,IF(AND(D121<Parameters!$F$16,D121>=Parameters!$G$16),3,IF(AND(D121<Parameters!$G$16,D121>=Parameters!$H$16),4,IF(D121<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E121=\"\"),\"\",IF(E121>Parameters!$E$16,1,IF(AND(E121<Parameters!$E$16,E121>=Parameters!$F$16),2,IF(AND(E121<Parameters!$F$16,E121>=Parameters!$G$16),3,IF(AND(E121<Parameters!$G$16,E121>=Parameters!$H$16),4,IF(E121<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F121=\"\"),\"\",IF(F121>Parameters!$E$16,1,IF(AND(F121<Parameters!$E$16,F121>=Parameters!$F$16),2,IF(AND(F121<Parameters!$F$16,F121>=Parameters!$G$16),3,IF(AND(F121<Parameters!$G$16,F121>=Parameters!$H$16),4,IF(F121<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G121=\"\"),\"\",IF(G121>Parameters!$E$16,1,IF(AND(G121<Parameters!$E$16,G121>=Parameters!$F$16),2,IF(AND(G121<Parameters!$F$16,G121>=Parameters!$G$16),3,IF(AND(G121<Parameters!$G$16,G121>=Parameters!$H$16),4,IF(G121<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H121=\"\"),\"\",IF(H121>Parameters!$E$16,1,IF(AND(H121<Parameters!$E$16,H121>=Parameters!$F$16),2,IF(AND(H121<Parameters!$F$16,H121>=Parameters!$G$16),3,IF(AND(H121<Parameters!$G$16,H121>=Parameters!$H$16),4,IF(H121<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I121=\"\"),\"\",IF(I121>Parameters!$E$16,1,IF(AND(I121<Parameters!$E$16,I121>=Parameters!$F$16),2,IF(AND(I121<Parameters!$F$16,I121>=Parameters!$G$16),3,IF(AND(I121<Parameters!$G$16,I121>=Parameters!$H$16),4,IF(I121<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J121=\"\"),\"\",IF(J121>Parameters!$E$16,1,IF(AND(J121<Parameters!$E$16,J121>=Parameters!$F$16),2,IF(AND(J121<Parameters!$F$16,J121>=Parameters!$G$16),3,IF(AND(J121<Parameters!$G$16,J121>=Parameters!$H$16),4,IF(J121<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K121=\"\"),\"\",IF(K121>Parameters!$E$16,1,IF(AND(K121<Parameters!$E$16,K121>=Parameters!$F$16),2,IF(AND(K121<Parameters!$F$16,K121>=Parameters!$G$16),3,IF(AND(K121<Parameters!$G$16,K121>=Parameters!$H$16),4,IF(K121<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L121=\"\"),\"\",IF(L121>Parameters!$E$16,1,IF(AND(L121<Parameters!$E$16,L121>=Parameters!$F$16),2,IF(AND(L121<Parameters!$F$16,L121>=Parameters!$G$16),3,IF(AND(L121<Parameters!$G$16,L121>=Parameters!$H$16),4,IF(L121<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M121=\"\"),\"\",IF(M121>Parameters!$E$16,1,IF(AND(M121<Parameters!$E$16,M121>=Parameters!$F$16),2,IF(AND(M121<Parameters!$F$16,M121>=Parameters!$G$16),3,IF(AND(M121<Parameters!$G$16,M121>=Parameters!$H$16),4,IF(M121<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N121=\"\"),\"\",IF(N121>Parameters!$E$16,1,IF(AND(N121<Parameters!$E$16,N121>=Parameters!$F$16),2,IF(AND(N121<Parameters!$F$16,N121>=Parameters!$G$16),3,IF(AND(N121<Parameters!$G$16,N121>=Parameters!$H$16),4,IF(N121<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O121=\"\"),\"\",IF(O121>Parameters!$E$16,1,IF(AND(O121<Parameters!$E$16,O121>=Parameters!$F$16),2,IF(AND(O121<Parameters!$F$16,O121>=Parameters!$G$16),3,IF(AND(O121<Parameters!$G$16,O121>=Parameters!$H$16),4,IF(O121<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P121=\"\"),\"\",IF(P121>Parameters!$E$16,1,IF(AND(P121<Parameters!$E$16,P121>=Parameters!$F$16),2,IF(AND(P121<Parameters!$F$16,P121>=Parameters!$G$16),3,IF(AND(P121<Parameters!$G$16,P121>=Parameters!$H$16),4,IF(P121<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q121=\"\"),\"\",IF(Q121>Parameters!$E$16,1,IF(AND(Q121<Parameters!$E$16,Q121>=Parameters!$F$16),2,IF(AND(Q121<Parameters!$F$16,Q121>=Parameters!$G$16),3,IF(AND(Q121<Parameters!$G$16,Q121>=Parameters!$H$16),4,IF(Q121<Parameters!$H$16,5,\"\"))))))","v":""}]
[{"$f":"Data!$CM$5","v":"Interest Coverage"},{"$f":"Companies!B41","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B122,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B122,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A122,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B122,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B122,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A122,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B122,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B122,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A122,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B122,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B122,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A122,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B122,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B122,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A122,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B122,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B122,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A122,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B122,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B122,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A122,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B122,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B122,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A122,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B122,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B122,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A122,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B122,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B122,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A122,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B122,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B122,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A122,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B122,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B122,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A122,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B122,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B122,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A122,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B122,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B122,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A122,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B122,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B122,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A122,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C122=\"\"),\"\",IF(C122>Parameters!$E$16,1,IF(AND(C122<Parameters!$E$16,C122>=Parameters!$F$16),2,IF(AND(C122<Parameters!$F$16,C122>=Parameters!$G$16),3,IF(AND(C122<Parameters!$G$16,C122>=Parameters!$H$16),4,IF(C122<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D122=\"\"),\"\",IF(D122>Parameters!$E$16,1,IF(AND(D122<Parameters!$E$16,D122>=Parameters!$F$16),2,IF(AND(D122<Parameters!$F$16,D122>=Parameters!$G$16),3,IF(AND(D122<Parameters!$G$16,D122>=Parameters!$H$16),4,IF(D122<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E122=\"\"),\"\",IF(E122>Parameters!$E$16,1,IF(AND(E122<Parameters!$E$16,E122>=Parameters!$F$16),2,IF(AND(E122<Parameters!$F$16,E122>=Parameters!$G$16),3,IF(AND(E122<Parameters!$G$16,E122>=Parameters!$H$16),4,IF(E122<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F122=\"\"),\"\",IF(F122>Parameters!$E$16,1,IF(AND(F122<Parameters!$E$16,F122>=Parameters!$F$16),2,IF(AND(F122<Parameters!$F$16,F122>=Parameters!$G$16),3,IF(AND(F122<Parameters!$G$16,F122>=Parameters!$H$16),4,IF(F122<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G122=\"\"),\"\",IF(G122>Parameters!$E$16,1,IF(AND(G122<Parameters!$E$16,G122>=Parameters!$F$16),2,IF(AND(G122<Parameters!$F$16,G122>=Parameters!$G$16),3,IF(AND(G122<Parameters!$G$16,G122>=Parameters!$H$16),4,IF(G122<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H122=\"\"),\"\",IF(H122>Parameters!$E$16,1,IF(AND(H122<Parameters!$E$16,H122>=Parameters!$F$16),2,IF(AND(H122<Parameters!$F$16,H122>=Parameters!$G$16),3,IF(AND(H122<Parameters!$G$16,H122>=Parameters!$H$16),4,IF(H122<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I122=\"\"),\"\",IF(I122>Parameters!$E$16,1,IF(AND(I122<Parameters!$E$16,I122>=Parameters!$F$16),2,IF(AND(I122<Parameters!$F$16,I122>=Parameters!$G$16),3,IF(AND(I122<Parameters!$G$16,I122>=Parameters!$H$16),4,IF(I122<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J122=\"\"),\"\",IF(J122>Parameters!$E$16,1,IF(AND(J122<Parameters!$E$16,J122>=Parameters!$F$16),2,IF(AND(J122<Parameters!$F$16,J122>=Parameters!$G$16),3,IF(AND(J122<Parameters!$G$16,J122>=Parameters!$H$16),4,IF(J122<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K122=\"\"),\"\",IF(K122>Parameters!$E$16,1,IF(AND(K122<Parameters!$E$16,K122>=Parameters!$F$16),2,IF(AND(K122<Parameters!$F$16,K122>=Parameters!$G$16),3,IF(AND(K122<Parameters!$G$16,K122>=Parameters!$H$16),4,IF(K122<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L122=\"\"),\"\",IF(L122>Parameters!$E$16,1,IF(AND(L122<Parameters!$E$16,L122>=Parameters!$F$16),2,IF(AND(L122<Parameters!$F$16,L122>=Parameters!$G$16),3,IF(AND(L122<Parameters!$G$16,L122>=Parameters!$H$16),4,IF(L122<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M122=\"\"),\"\",IF(M122>Parameters!$E$16,1,IF(AND(M122<Parameters!$E$16,M122>=Parameters!$F$16),2,IF(AND(M122<Parameters!$F$16,M122>=Parameters!$G$16),3,IF(AND(M122<Parameters!$G$16,M122>=Parameters!$H$16),4,IF(M122<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N122=\"\"),\"\",IF(N122>Parameters!$E$16,1,IF(AND(N122<Parameters!$E$16,N122>=Parameters!$F$16),2,IF(AND(N122<Parameters!$F$16,N122>=Parameters!$G$16),3,IF(AND(N122<Parameters!$G$16,N122>=Parameters!$H$16),4,IF(N122<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O122=\"\"),\"\",IF(O122>Parameters!$E$16,1,IF(AND(O122<Parameters!$E$16,O122>=Parameters!$F$16),2,IF(AND(O122<Parameters!$F$16,O122>=Parameters!$G$16),3,IF(AND(O122<Parameters!$G$16,O122>=Parameters!$H$16),4,IF(O122<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P122=\"\"),\"\",IF(P122>Parameters!$E$16,1,IF(AND(P122<Parameters!$E$16,P122>=Parameters!$F$16),2,IF(AND(P122<Parameters!$F$16,P122>=Parameters!$G$16),3,IF(AND(P122<Parameters!$G$16,P122>=Parameters!$H$16),4,IF(P122<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q122=\"\"),\"\",IF(Q122>Parameters!$E$16,1,IF(AND(Q122<Parameters!$E$16,Q122>=Parameters!$F$16),2,IF(AND(Q122<Parameters!$F$16,Q122>=Parameters!$G$16),3,IF(AND(Q122<Parameters!$G$16,Q122>=Parameters!$H$16),4,IF(Q122<Parameters!$H$16,5,\"\"))))))","v":""}]
[{"$f":"Data!$CM$5","v":"Interest Coverage"},{"$f":"Companies!B42","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B123,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B123,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A123,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B123,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B123,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A123,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B123,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B123,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A123,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B123,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B123,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A123,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B123,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B123,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A123,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B123,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B123,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A123,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B123,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B123,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A123,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B123,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B123,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A123,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B123,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B123,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A123,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B123,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B123,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A123,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B123,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B123,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A123,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B123,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B123,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A123,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B123,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B123,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A123,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B123,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B123,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A123,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B123,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B123,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A123,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C123=\"\"),\"\",IF(C123>Parameters!$E$16,1,IF(AND(C123<Parameters!$E$16,C123>=Parameters!$F$16),2,IF(AND(C123<Parameters!$F$16,C123>=Parameters!$G$16),3,IF(AND(C123<Parameters!$G$16,C123>=Parameters!$H$16),4,IF(C123<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D123=\"\"),\"\",IF(D123>Parameters!$E$16,1,IF(AND(D123<Parameters!$E$16,D123>=Parameters!$F$16),2,IF(AND(D123<Parameters!$F$16,D123>=Parameters!$G$16),3,IF(AND(D123<Parameters!$G$16,D123>=Parameters!$H$16),4,IF(D123<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E123=\"\"),\"\",IF(E123>Parameters!$E$16,1,IF(AND(E123<Parameters!$E$16,E123>=Parameters!$F$16),2,IF(AND(E123<Parameters!$F$16,E123>=Parameters!$G$16),3,IF(AND(E123<Parameters!$G$16,E123>=Parameters!$H$16),4,IF(E123<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F123=\"\"),\"\",IF(F123>Parameters!$E$16,1,IF(AND(F123<Parameters!$E$16,F123>=Parameters!$F$16),2,IF(AND(F123<Parameters!$F$16,F123>=Parameters!$G$16),3,IF(AND(F123<Parameters!$G$16,F123>=Parameters!$H$16),4,IF(F123<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G123=\"\"),\"\",IF(G123>Parameters!$E$16,1,IF(AND(G123<Parameters!$E$16,G123>=Parameters!$F$16),2,IF(AND(G123<Parameters!$F$16,G123>=Parameters!$G$16),3,IF(AND(G123<Parameters!$G$16,G123>=Parameters!$H$16),4,IF(G123<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H123=\"\"),\"\",IF(H123>Parameters!$E$16,1,IF(AND(H123<Parameters!$E$16,H123>=Parameters!$F$16),2,IF(AND(H123<Parameters!$F$16,H123>=Parameters!$G$16),3,IF(AND(H123<Parameters!$G$16,H123>=Parameters!$H$16),4,IF(H123<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I123=\"\"),\"\",IF(I123>Parameters!$E$16,1,IF(AND(I123<Parameters!$E$16,I123>=Parameters!$F$16),2,IF(AND(I123<Parameters!$F$16,I123>=Parameters!$G$16),3,IF(AND(I123<Parameters!$G$16,I123>=Parameters!$H$16),4,IF(I123<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J123=\"\"),\"\",IF(J123>Parameters!$E$16,1,IF(AND(J123<Parameters!$E$16,J123>=Parameters!$F$16),2,IF(AND(J123<Parameters!$F$16,J123>=Parameters!$G$16),3,IF(AND(J123<Parameters!$G$16,J123>=Parameters!$H$16),4,IF(J123<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K123=\"\"),\"\",IF(K123>Parameters!$E$16,1,IF(AND(K123<Parameters!$E$16,K123>=Parameters!$F$16),2,IF(AND(K123<Parameters!$F$16,K123>=Parameters!$G$16),3,IF(AND(K123<Parameters!$G$16,K123>=Parameters!$H$16),4,IF(K123<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L123=\"\"),\"\",IF(L123>Parameters!$E$16,1,IF(AND(L123<Parameters!$E$16,L123>=Parameters!$F$16),2,IF(AND(L123<Parameters!$F$16,L123>=Parameters!$G$16),3,IF(AND(L123<Parameters!$G$16,L123>=Parameters!$H$16),4,IF(L123<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M123=\"\"),\"\",IF(M123>Parameters!$E$16,1,IF(AND(M123<Parameters!$E$16,M123>=Parameters!$F$16),2,IF(AND(M123<Parameters!$F$16,M123>=Parameters!$G$16),3,IF(AND(M123<Parameters!$G$16,M123>=Parameters!$H$16),4,IF(M123<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N123=\"\"),\"\",IF(N123>Parameters!$E$16,1,IF(AND(N123<Parameters!$E$16,N123>=Parameters!$F$16),2,IF(AND(N123<Parameters!$F$16,N123>=Parameters!$G$16),3,IF(AND(N123<Parameters!$G$16,N123>=Parameters!$H$16),4,IF(N123<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O123=\"\"),\"\",IF(O123>Parameters!$E$16,1,IF(AND(O123<Parameters!$E$16,O123>=Parameters!$F$16),2,IF(AND(O123<Parameters!$F$16,O123>=Parameters!$G$16),3,IF(AND(O123<Parameters!$G$16,O123>=Parameters!$H$16),4,IF(O123<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P123=\"\"),\"\",IF(P123>Parameters!$E$16,1,IF(AND(P123<Parameters!$E$16,P123>=Parameters!$F$16),2,IF(AND(P123<Parameters!$F$16,P123>=Parameters!$G$16),3,IF(AND(P123<Parameters!$G$16,P123>=Parameters!$H$16),4,IF(P123<Parameters!$H$16,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q123=\"\"),\"\",IF(Q123>Parameters!$E$16,1,IF(AND(Q123<Parameters!$E$16,Q123>=Parameters!$F$16),2,IF(AND(Q123<Parameters!$F$16,Q123>=Parameters!$G$16),3,IF(AND(Q123<Parameters!$G$16,Q123>=Parameters!$H$16),4,IF(Q123<Parameters!$H$16,5,\"\"))))))","v":""}]
[]
[{"$f":"Data!$CA$5","v":"Debtor Turnover Days"},{"$f":"Companies!B3","v":0},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B125,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B125,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A125,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B125,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B125,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A125,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B125,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B125,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A125,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B125,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B125,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A125,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B125,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B125,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A125,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B125,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B125,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A125,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B125,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B125,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A125,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B125,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B125,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A125,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B125,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B125,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A125,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B125,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B125,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A125,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B125,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B125,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A125,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B125,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B125,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A125,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B125,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B125,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A125,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B125,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B125,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A125,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B125,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B125,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A125,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C125=\"\"),\"\",IF(C125<Parameters!$E$10,1,IF(AND(C125>Parameters!$E$10,C125<=Parameters!$F$10),2,IF(AND(C125>Parameters!$F$10,C125<=Parameters!$G$10),3,IF(AND(C125>Parameters!$G$10,C125<=Parameters!$H$10),4,IF(C125>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D125=\"\"),\"\",IF(D125<Parameters!$E$10,1,IF(AND(D125>Parameters!$E$10,D125<=Parameters!$F$10),2,IF(AND(D125>Parameters!$F$10,D125<=Parameters!$G$10),3,IF(AND(D125>Parameters!$G$10,D125<=Parameters!$H$10),4,IF(D125>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E125=\"\"),\"\",IF(E125<Parameters!$E$10,1,IF(AND(E125>Parameters!$E$10,E125<=Parameters!$F$10),2,IF(AND(E125>Parameters!$F$10,E125<=Parameters!$G$10),3,IF(AND(E125>Parameters!$G$10,E125<=Parameters!$H$10),4,IF(E125>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F125=\"\"),\"\",IF(F125<Parameters!$E$10,1,IF(AND(F125>Parameters!$E$10,F125<=Parameters!$F$10),2,IF(AND(F125>Parameters!$F$10,F125<=Parameters!$G$10),3,IF(AND(F125>Parameters!$G$10,F125<=Parameters!$H$10),4,IF(F125>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G125=\"\"),\"\",IF(G125<Parameters!$E$10,1,IF(AND(G125>Parameters!$E$10,G125<=Parameters!$F$10),2,IF(AND(G125>Parameters!$F$10,G125<=Parameters!$G$10),3,IF(AND(G125>Parameters!$G$10,G125<=Parameters!$H$10),4,IF(G125>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H125=\"\"),\"\",IF(H125<Parameters!$E$10,1,IF(AND(H125>Parameters!$E$10,H125<=Parameters!$F$10),2,IF(AND(H125>Parameters!$F$10,H125<=Parameters!$G$10),3,IF(AND(H125>Parameters!$G$10,H125<=Parameters!$H$10),4,IF(H125>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I125=\"\"),\"\",IF(I125<Parameters!$E$10,1,IF(AND(I125>Parameters!$E$10,I125<=Parameters!$F$10),2,IF(AND(I125>Parameters!$F$10,I125<=Parameters!$G$10),3,IF(AND(I125>Parameters!$G$10,I125<=Parameters!$H$10),4,IF(I125>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J125=\"\"),\"\",IF(J125<Parameters!$E$10,1,IF(AND(J125>Parameters!$E$10,J125<=Parameters!$F$10),2,IF(AND(J125>Parameters!$F$10,J125<=Parameters!$G$10),3,IF(AND(J125>Parameters!$G$10,J125<=Parameters!$H$10),4,IF(J125>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K125=\"\"),\"\",IF(K125<Parameters!$E$10,1,IF(AND(K125>Parameters!$E$10,K125<=Parameters!$F$10),2,IF(AND(K125>Parameters!$F$10,K125<=Parameters!$G$10),3,IF(AND(K125>Parameters!$G$10,K125<=Parameters!$H$10),4,IF(K125>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L125=\"\"),\"\",IF(L125<Parameters!$E$10,1,IF(AND(L125>Parameters!$E$10,L125<=Parameters!$F$10),2,IF(AND(L125>Parameters!$F$10,L125<=Parameters!$G$10),3,IF(AND(L125>Parameters!$G$10,L125<=Parameters!$H$10),4,IF(L125>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M125=\"\"),\"\",IF(M125<Parameters!$E$10,1,IF(AND(M125>Parameters!$E$10,M125<=Parameters!$F$10),2,IF(AND(M125>Parameters!$F$10,M125<=Parameters!$G$10),3,IF(AND(M125>Parameters!$G$10,M125<=Parameters!$H$10),4,IF(M125>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N125=\"\"),\"\",IF(N125<Parameters!$E$10,1,IF(AND(N125>Parameters!$E$10,N125<=Parameters!$F$10),2,IF(AND(N125>Parameters!$F$10,N125<=Parameters!$G$10),3,IF(AND(N125>Parameters!$G$10,N125<=Parameters!$H$10),4,IF(N125>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O125=\"\"),\"\",IF(O125<Parameters!$E$10,1,IF(AND(O125>Parameters!$E$10,O125<=Parameters!$F$10),2,IF(AND(O125>Parameters!$F$10,O125<=Parameters!$G$10),3,IF(AND(O125>Parameters!$G$10,O125<=Parameters!$H$10),4,IF(O125>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P125=\"\"),\"\",IF(P125<Parameters!$E$10,1,IF(AND(P125>Parameters!$E$10,P125<=Parameters!$F$10),2,IF(AND(P125>Parameters!$F$10,P125<=Parameters!$G$10),3,IF(AND(P125>Parameters!$G$10,P125<=Parameters!$H$10),4,IF(P125>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q125=\"\"),\"\",IF(Q125<Parameters!$E$10,1,IF(AND(Q125>Parameters!$E$10,Q125<=Parameters!$F$10),2,IF(AND(Q125>Parameters!$F$10,Q125<=Parameters!$G$10),3,IF(AND(Q125>Parameters!$G$10,Q125<=Parameters!$H$10),4,IF(Q125>Parameters!$H$10,5,\"\"))))))","v":""}]
[{"$f":"Data!$CA$5","v":"Debtor Turnover Days"},{"$f":"Companies!B4","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B126,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B126,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A126,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B126,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B126,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A126,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B126,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B126,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A126,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B126,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B126,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A126,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B126,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B126,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A126,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B126,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B126,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A126,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B126,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B126,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A126,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B126,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B126,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A126,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B126,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B126,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A126,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B126,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B126,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A126,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B126,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B126,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A126,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B126,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B126,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A126,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B126,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B126,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A126,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B126,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B126,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A126,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B126,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B126,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A126,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C126=\"\"),\"\",IF(C126<Parameters!$E$10,1,IF(AND(C126>Parameters!$E$10,C126<=Parameters!$F$10),2,IF(AND(C126>Parameters!$F$10,C126<=Parameters!$G$10),3,IF(AND(C126>Parameters!$G$10,C126<=Parameters!$H$10),4,IF(C126>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D126=\"\"),\"\",IF(D126<Parameters!$E$10,1,IF(AND(D126>Parameters!$E$10,D126<=Parameters!$F$10),2,IF(AND(D126>Parameters!$F$10,D126<=Parameters!$G$10),3,IF(AND(D126>Parameters!$G$10,D126<=Parameters!$H$10),4,IF(D126>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E126=\"\"),\"\",IF(E126<Parameters!$E$10,1,IF(AND(E126>Parameters!$E$10,E126<=Parameters!$F$10),2,IF(AND(E126>Parameters!$F$10,E126<=Parameters!$G$10),3,IF(AND(E126>Parameters!$G$10,E126<=Parameters!$H$10),4,IF(E126>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F126=\"\"),\"\",IF(F126<Parameters!$E$10,1,IF(AND(F126>Parameters!$E$10,F126<=Parameters!$F$10),2,IF(AND(F126>Parameters!$F$10,F126<=Parameters!$G$10),3,IF(AND(F126>Parameters!$G$10,F126<=Parameters!$H$10),4,IF(F126>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G126=\"\"),\"\",IF(G126<Parameters!$E$10,1,IF(AND(G126>Parameters!$E$10,G126<=Parameters!$F$10),2,IF(AND(G126>Parameters!$F$10,G126<=Parameters!$G$10),3,IF(AND(G126>Parameters!$G$10,G126<=Parameters!$H$10),4,IF(G126>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H126=\"\"),\"\",IF(H126<Parameters!$E$10,1,IF(AND(H126>Parameters!$E$10,H126<=Parameters!$F$10),2,IF(AND(H126>Parameters!$F$10,H126<=Parameters!$G$10),3,IF(AND(H126>Parameters!$G$10,H126<=Parameters!$H$10),4,IF(H126>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I126=\"\"),\"\",IF(I126<Parameters!$E$10,1,IF(AND(I126>Parameters!$E$10,I126<=Parameters!$F$10),2,IF(AND(I126>Parameters!$F$10,I126<=Parameters!$G$10),3,IF(AND(I126>Parameters!$G$10,I126<=Parameters!$H$10),4,IF(I126>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J126=\"\"),\"\",IF(J126<Parameters!$E$10,1,IF(AND(J126>Parameters!$E$10,J126<=Parameters!$F$10),2,IF(AND(J126>Parameters!$F$10,J126<=Parameters!$G$10),3,IF(AND(J126>Parameters!$G$10,J126<=Parameters!$H$10),4,IF(J126>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K126=\"\"),\"\",IF(K126<Parameters!$E$10,1,IF(AND(K126>Parameters!$E$10,K126<=Parameters!$F$10),2,IF(AND(K126>Parameters!$F$10,K126<=Parameters!$G$10),3,IF(AND(K126>Parameters!$G$10,K126<=Parameters!$H$10),4,IF(K126>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L126=\"\"),\"\",IF(L126<Parameters!$E$10,1,IF(AND(L126>Parameters!$E$10,L126<=Parameters!$F$10),2,IF(AND(L126>Parameters!$F$10,L126<=Parameters!$G$10),3,IF(AND(L126>Parameters!$G$10,L126<=Parameters!$H$10),4,IF(L126>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M126=\"\"),\"\",IF(M126<Parameters!$E$10,1,IF(AND(M126>Parameters!$E$10,M126<=Parameters!$F$10),2,IF(AND(M126>Parameters!$F$10,M126<=Parameters!$G$10),3,IF(AND(M126>Parameters!$G$10,M126<=Parameters!$H$10),4,IF(M126>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N126=\"\"),\"\",IF(N126<Parameters!$E$10,1,IF(AND(N126>Parameters!$E$10,N126<=Parameters!$F$10),2,IF(AND(N126>Parameters!$F$10,N126<=Parameters!$G$10),3,IF(AND(N126>Parameters!$G$10,N126<=Parameters!$H$10),4,IF(N126>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O126=\"\"),\"\",IF(O126<Parameters!$E$10,1,IF(AND(O126>Parameters!$E$10,O126<=Parameters!$F$10),2,IF(AND(O126>Parameters!$F$10,O126<=Parameters!$G$10),3,IF(AND(O126>Parameters!$G$10,O126<=Parameters!$H$10),4,IF(O126>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P126=\"\"),\"\",IF(P126<Parameters!$E$10,1,IF(AND(P126>Parameters!$E$10,P126<=Parameters!$F$10),2,IF(AND(P126>Parameters!$F$10,P126<=Parameters!$G$10),3,IF(AND(P126>Parameters!$G$10,P126<=Parameters!$H$10),4,IF(P126>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q126=\"\"),\"\",IF(Q126<Parameters!$E$10,1,IF(AND(Q126>Parameters!$E$10,Q126<=Parameters!$F$10),2,IF(AND(Q126>Parameters!$F$10,Q126<=Parameters!$G$10),3,IF(AND(Q126>Parameters!$G$10,Q126<=Parameters!$H$10),4,IF(Q126>Parameters!$H$10,5,\"\"))))))","v":""}]
[{"$f":"Data!$CA$5","v":"Debtor Turnover Days"},{"$f":"Companies!B5","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B127,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B127,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A127,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B127,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B127,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A127,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B127,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B127,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A127,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B127,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B127,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A127,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B127,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B127,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A127,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B127,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B127,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A127,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B127,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B127,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A127,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B127,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B127,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A127,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B127,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B127,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A127,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B127,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B127,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A127,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B127,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B127,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A127,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B127,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B127,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A127,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B127,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B127,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A127,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B127,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B127,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A127,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B127,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B127,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A127,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C127=\"\"),\"\",IF(C127<Parameters!$E$10,1,IF(AND(C127>Parameters!$E$10,C127<=Parameters!$F$10),2,IF(AND(C127>Parameters!$F$10,C127<=Parameters!$G$10),3,IF(AND(C127>Parameters!$G$10,C127<=Parameters!$H$10),4,IF(C127>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D127=\"\"),\"\",IF(D127<Parameters!$E$10,1,IF(AND(D127>Parameters!$E$10,D127<=Parameters!$F$10),2,IF(AND(D127>Parameters!$F$10,D127<=Parameters!$G$10),3,IF(AND(D127>Parameters!$G$10,D127<=Parameters!$H$10),4,IF(D127>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E127=\"\"),\"\",IF(E127<Parameters!$E$10,1,IF(AND(E127>Parameters!$E$10,E127<=Parameters!$F$10),2,IF(AND(E127>Parameters!$F$10,E127<=Parameters!$G$10),3,IF(AND(E127>Parameters!$G$10,E127<=Parameters!$H$10),4,IF(E127>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F127=\"\"),\"\",IF(F127<Parameters!$E$10,1,IF(AND(F127>Parameters!$E$10,F127<=Parameters!$F$10),2,IF(AND(F127>Parameters!$F$10,F127<=Parameters!$G$10),3,IF(AND(F127>Parameters!$G$10,F127<=Parameters!$H$10),4,IF(F127>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G127=\"\"),\"\",IF(G127<Parameters!$E$10,1,IF(AND(G127>Parameters!$E$10,G127<=Parameters!$F$10),2,IF(AND(G127>Parameters!$F$10,G127<=Parameters!$G$10),3,IF(AND(G127>Parameters!$G$10,G127<=Parameters!$H$10),4,IF(G127>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H127=\"\"),\"\",IF(H127<Parameters!$E$10,1,IF(AND(H127>Parameters!$E$10,H127<=Parameters!$F$10),2,IF(AND(H127>Parameters!$F$10,H127<=Parameters!$G$10),3,IF(AND(H127>Parameters!$G$10,H127<=Parameters!$H$10),4,IF(H127>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I127=\"\"),\"\",IF(I127<Parameters!$E$10,1,IF(AND(I127>Parameters!$E$10,I127<=Parameters!$F$10),2,IF(AND(I127>Parameters!$F$10,I127<=Parameters!$G$10),3,IF(AND(I127>Parameters!$G$10,I127<=Parameters!$H$10),4,IF(I127>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J127=\"\"),\"\",IF(J127<Parameters!$E$10,1,IF(AND(J127>Parameters!$E$10,J127<=Parameters!$F$10),2,IF(AND(J127>Parameters!$F$10,J127<=Parameters!$G$10),3,IF(AND(J127>Parameters!$G$10,J127<=Parameters!$H$10),4,IF(J127>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K127=\"\"),\"\",IF(K127<Parameters!$E$10,1,IF(AND(K127>Parameters!$E$10,K127<=Parameters!$F$10),2,IF(AND(K127>Parameters!$F$10,K127<=Parameters!$G$10),3,IF(AND(K127>Parameters!$G$10,K127<=Parameters!$H$10),4,IF(K127>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L127=\"\"),\"\",IF(L127<Parameters!$E$10,1,IF(AND(L127>Parameters!$E$10,L127<=Parameters!$F$10),2,IF(AND(L127>Parameters!$F$10,L127<=Parameters!$G$10),3,IF(AND(L127>Parameters!$G$10,L127<=Parameters!$H$10),4,IF(L127>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M127=\"\"),\"\",IF(M127<Parameters!$E$10,1,IF(AND(M127>Parameters!$E$10,M127<=Parameters!$F$10),2,IF(AND(M127>Parameters!$F$10,M127<=Parameters!$G$10),3,IF(AND(M127>Parameters!$G$10,M127<=Parameters!$H$10),4,IF(M127>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N127=\"\"),\"\",IF(N127<Parameters!$E$10,1,IF(AND(N127>Parameters!$E$10,N127<=Parameters!$F$10),2,IF(AND(N127>Parameters!$F$10,N127<=Parameters!$G$10),3,IF(AND(N127>Parameters!$G$10,N127<=Parameters!$H$10),4,IF(N127>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O127=\"\"),\"\",IF(O127<Parameters!$E$10,1,IF(AND(O127>Parameters!$E$10,O127<=Parameters!$F$10),2,IF(AND(O127>Parameters!$F$10,O127<=Parameters!$G$10),3,IF(AND(O127>Parameters!$G$10,O127<=Parameters!$H$10),4,IF(O127>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P127=\"\"),\"\",IF(P127<Parameters!$E$10,1,IF(AND(P127>Parameters!$E$10,P127<=Parameters!$F$10),2,IF(AND(P127>Parameters!$F$10,P127<=Parameters!$G$10),3,IF(AND(P127>Parameters!$G$10,P127<=Parameters!$H$10),4,IF(P127>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q127=\"\"),\"\",IF(Q127<Parameters!$E$10,1,IF(AND(Q127>Parameters!$E$10,Q127<=Parameters!$F$10),2,IF(AND(Q127>Parameters!$F$10,Q127<=Parameters!$G$10),3,IF(AND(Q127>Parameters!$G$10,Q127<=Parameters!$H$10),4,IF(Q127>Parameters!$H$10,5,\"\"))))))","v":""}]
[{"$f":"Data!$CA$5","v":"Debtor Turnover Days"},{"$f":"Companies!B6","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B128,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B128,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A128,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B128,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B128,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A128,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B128,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B128,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A128,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B128,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B128,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A128,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B128,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B128,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A128,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B128,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B128,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A128,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B128,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B128,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A128,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B128,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B128,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A128,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B128,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B128,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A128,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B128,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B128,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A128,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B128,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B128,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A128,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B128,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B128,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A128,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B128,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B128,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A128,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B128,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B128,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A128,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B128,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B128,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A128,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C128=\"\"),\"\",IF(C128<Parameters!$E$10,1,IF(AND(C128>Parameters!$E$10,C128<=Parameters!$F$10),2,IF(AND(C128>Parameters!$F$10,C128<=Parameters!$G$10),3,IF(AND(C128>Parameters!$G$10,C128<=Parameters!$H$10),4,IF(C128>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D128=\"\"),\"\",IF(D128<Parameters!$E$10,1,IF(AND(D128>Parameters!$E$10,D128<=Parameters!$F$10),2,IF(AND(D128>Parameters!$F$10,D128<=Parameters!$G$10),3,IF(AND(D128>Parameters!$G$10,D128<=Parameters!$H$10),4,IF(D128>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E128=\"\"),\"\",IF(E128<Parameters!$E$10,1,IF(AND(E128>Parameters!$E$10,E128<=Parameters!$F$10),2,IF(AND(E128>Parameters!$F$10,E128<=Parameters!$G$10),3,IF(AND(E128>Parameters!$G$10,E128<=Parameters!$H$10),4,IF(E128>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F128=\"\"),\"\",IF(F128<Parameters!$E$10,1,IF(AND(F128>Parameters!$E$10,F128<=Parameters!$F$10),2,IF(AND(F128>Parameters!$F$10,F128<=Parameters!$G$10),3,IF(AND(F128>Parameters!$G$10,F128<=Parameters!$H$10),4,IF(F128>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G128=\"\"),\"\",IF(G128<Parameters!$E$10,1,IF(AND(G128>Parameters!$E$10,G128<=Parameters!$F$10),2,IF(AND(G128>Parameters!$F$10,G128<=Parameters!$G$10),3,IF(AND(G128>Parameters!$G$10,G128<=Parameters!$H$10),4,IF(G128>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H128=\"\"),\"\",IF(H128<Parameters!$E$10,1,IF(AND(H128>Parameters!$E$10,H128<=Parameters!$F$10),2,IF(AND(H128>Parameters!$F$10,H128<=Parameters!$G$10),3,IF(AND(H128>Parameters!$G$10,H128<=Parameters!$H$10),4,IF(H128>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I128=\"\"),\"\",IF(I128<Parameters!$E$10,1,IF(AND(I128>Parameters!$E$10,I128<=Parameters!$F$10),2,IF(AND(I128>Parameters!$F$10,I128<=Parameters!$G$10),3,IF(AND(I128>Parameters!$G$10,I128<=Parameters!$H$10),4,IF(I128>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J128=\"\"),\"\",IF(J128<Parameters!$E$10,1,IF(AND(J128>Parameters!$E$10,J128<=Parameters!$F$10),2,IF(AND(J128>Parameters!$F$10,J128<=Parameters!$G$10),3,IF(AND(J128>Parameters!$G$10,J128<=Parameters!$H$10),4,IF(J128>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K128=\"\"),\"\",IF(K128<Parameters!$E$10,1,IF(AND(K128>Parameters!$E$10,K128<=Parameters!$F$10),2,IF(AND(K128>Parameters!$F$10,K128<=Parameters!$G$10),3,IF(AND(K128>Parameters!$G$10,K128<=Parameters!$H$10),4,IF(K128>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L128=\"\"),\"\",IF(L128<Parameters!$E$10,1,IF(AND(L128>Parameters!$E$10,L128<=Parameters!$F$10),2,IF(AND(L128>Parameters!$F$10,L128<=Parameters!$G$10),3,IF(AND(L128>Parameters!$G$10,L128<=Parameters!$H$10),4,IF(L128>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M128=\"\"),\"\",IF(M128<Parameters!$E$10,1,IF(AND(M128>Parameters!$E$10,M128<=Parameters!$F$10),2,IF(AND(M128>Parameters!$F$10,M128<=Parameters!$G$10),3,IF(AND(M128>Parameters!$G$10,M128<=Parameters!$H$10),4,IF(M128>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N128=\"\"),\"\",IF(N128<Parameters!$E$10,1,IF(AND(N128>Parameters!$E$10,N128<=Parameters!$F$10),2,IF(AND(N128>Parameters!$F$10,N128<=Parameters!$G$10),3,IF(AND(N128>Parameters!$G$10,N128<=Parameters!$H$10),4,IF(N128>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O128=\"\"),\"\",IF(O128<Parameters!$E$10,1,IF(AND(O128>Parameters!$E$10,O128<=Parameters!$F$10),2,IF(AND(O128>Parameters!$F$10,O128<=Parameters!$G$10),3,IF(AND(O128>Parameters!$G$10,O128<=Parameters!$H$10),4,IF(O128>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P128=\"\"),\"\",IF(P128<Parameters!$E$10,1,IF(AND(P128>Parameters!$E$10,P128<=Parameters!$F$10),2,IF(AND(P128>Parameters!$F$10,P128<=Parameters!$G$10),3,IF(AND(P128>Parameters!$G$10,P128<=Parameters!$H$10),4,IF(P128>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q128=\"\"),\"\",IF(Q128<Parameters!$E$10,1,IF(AND(Q128>Parameters!$E$10,Q128<=Parameters!$F$10),2,IF(AND(Q128>Parameters!$F$10,Q128<=Parameters!$G$10),3,IF(AND(Q128>Parameters!$G$10,Q128<=Parameters!$H$10),4,IF(Q128>Parameters!$H$10,5,\"\"))))))","v":""}]
[{"$f":"Data!$CA$5","v":"Debtor Turnover Days"},{"$f":"Companies!B7","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B129,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B129,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A129,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B129,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B129,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A129,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B129,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B129,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A129,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B129,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B129,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A129,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B129,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B129,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A129,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B129,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B129,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A129,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B129,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B129,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A129,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B129,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B129,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A129,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B129,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B129,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A129,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B129,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B129,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A129,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B129,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B129,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A129,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B129,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B129,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A129,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B129,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B129,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A129,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B129,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B129,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A129,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B129,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B129,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A129,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C129=\"\"),\"\",IF(C129<Parameters!$E$10,1,IF(AND(C129>Parameters!$E$10,C129<=Parameters!$F$10),2,IF(AND(C129>Parameters!$F$10,C129<=Parameters!$G$10),3,IF(AND(C129>Parameters!$G$10,C129<=Parameters!$H$10),4,IF(C129>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D129=\"\"),\"\",IF(D129<Parameters!$E$10,1,IF(AND(D129>Parameters!$E$10,D129<=Parameters!$F$10),2,IF(AND(D129>Parameters!$F$10,D129<=Parameters!$G$10),3,IF(AND(D129>Parameters!$G$10,D129<=Parameters!$H$10),4,IF(D129>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E129=\"\"),\"\",IF(E129<Parameters!$E$10,1,IF(AND(E129>Parameters!$E$10,E129<=Parameters!$F$10),2,IF(AND(E129>Parameters!$F$10,E129<=Parameters!$G$10),3,IF(AND(E129>Parameters!$G$10,E129<=Parameters!$H$10),4,IF(E129>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F129=\"\"),\"\",IF(F129<Parameters!$E$10,1,IF(AND(F129>Parameters!$E$10,F129<=Parameters!$F$10),2,IF(AND(F129>Parameters!$F$10,F129<=Parameters!$G$10),3,IF(AND(F129>Parameters!$G$10,F129<=Parameters!$H$10),4,IF(F129>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G129=\"\"),\"\",IF(G129<Parameters!$E$10,1,IF(AND(G129>Parameters!$E$10,G129<=Parameters!$F$10),2,IF(AND(G129>Parameters!$F$10,G129<=Parameters!$G$10),3,IF(AND(G129>Parameters!$G$10,G129<=Parameters!$H$10),4,IF(G129>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H129=\"\"),\"\",IF(H129<Parameters!$E$10,1,IF(AND(H129>Parameters!$E$10,H129<=Parameters!$F$10),2,IF(AND(H129>Parameters!$F$10,H129<=Parameters!$G$10),3,IF(AND(H129>Parameters!$G$10,H129<=Parameters!$H$10),4,IF(H129>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I129=\"\"),\"\",IF(I129<Parameters!$E$10,1,IF(AND(I129>Parameters!$E$10,I129<=Parameters!$F$10),2,IF(AND(I129>Parameters!$F$10,I129<=Parameters!$G$10),3,IF(AND(I129>Parameters!$G$10,I129<=Parameters!$H$10),4,IF(I129>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J129=\"\"),\"\",IF(J129<Parameters!$E$10,1,IF(AND(J129>Parameters!$E$10,J129<=Parameters!$F$10),2,IF(AND(J129>Parameters!$F$10,J129<=Parameters!$G$10),3,IF(AND(J129>Parameters!$G$10,J129<=Parameters!$H$10),4,IF(J129>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K129=\"\"),\"\",IF(K129<Parameters!$E$10,1,IF(AND(K129>Parameters!$E$10,K129<=Parameters!$F$10),2,IF(AND(K129>Parameters!$F$10,K129<=Parameters!$G$10),3,IF(AND(K129>Parameters!$G$10,K129<=Parameters!$H$10),4,IF(K129>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L129=\"\"),\"\",IF(L129<Parameters!$E$10,1,IF(AND(L129>Parameters!$E$10,L129<=Parameters!$F$10),2,IF(AND(L129>Parameters!$F$10,L129<=Parameters!$G$10),3,IF(AND(L129>Parameters!$G$10,L129<=Parameters!$H$10),4,IF(L129>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M129=\"\"),\"\",IF(M129<Parameters!$E$10,1,IF(AND(M129>Parameters!$E$10,M129<=Parameters!$F$10),2,IF(AND(M129>Parameters!$F$10,M129<=Parameters!$G$10),3,IF(AND(M129>Parameters!$G$10,M129<=Parameters!$H$10),4,IF(M129>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N129=\"\"),\"\",IF(N129<Parameters!$E$10,1,IF(AND(N129>Parameters!$E$10,N129<=Parameters!$F$10),2,IF(AND(N129>Parameters!$F$10,N129<=Parameters!$G$10),3,IF(AND(N129>Parameters!$G$10,N129<=Parameters!$H$10),4,IF(N129>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O129=\"\"),\"\",IF(O129<Parameters!$E$10,1,IF(AND(O129>Parameters!$E$10,O129<=Parameters!$F$10),2,IF(AND(O129>Parameters!$F$10,O129<=Parameters!$G$10),3,IF(AND(O129>Parameters!$G$10,O129<=Parameters!$H$10),4,IF(O129>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P129=\"\"),\"\",IF(P129<Parameters!$E$10,1,IF(AND(P129>Parameters!$E$10,P129<=Parameters!$F$10),2,IF(AND(P129>Parameters!$F$10,P129<=Parameters!$G$10),3,IF(AND(P129>Parameters!$G$10,P129<=Parameters!$H$10),4,IF(P129>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q129=\"\"),\"\",IF(Q129<Parameters!$E$10,1,IF(AND(Q129>Parameters!$E$10,Q129<=Parameters!$F$10),2,IF(AND(Q129>Parameters!$F$10,Q129<=Parameters!$G$10),3,IF(AND(Q129>Parameters!$G$10,Q129<=Parameters!$H$10),4,IF(Q129>Parameters!$H$10,5,\"\"))))))","v":""}]
[{"$f":"Data!$CA$5","v":"Debtor Turnover Days"},{"$f":"Companies!B8","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B130,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B130,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A130,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B130,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B130,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A130,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B130,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B130,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A130,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B130,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B130,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A130,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B130,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B130,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A130,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B130,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B130,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A130,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B130,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B130,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A130,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B130,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B130,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A130,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B130,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B130,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A130,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B130,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B130,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A130,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B130,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B130,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A130,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B130,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B130,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A130,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B130,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B130,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A130,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B130,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B130,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A130,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B130,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B130,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A130,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C130=\"\"),\"\",IF(C130<Parameters!$E$10,1,IF(AND(C130>Parameters!$E$10,C130<=Parameters!$F$10),2,IF(AND(C130>Parameters!$F$10,C130<=Parameters!$G$10),3,IF(AND(C130>Parameters!$G$10,C130<=Parameters!$H$10),4,IF(C130>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D130=\"\"),\"\",IF(D130<Parameters!$E$10,1,IF(AND(D130>Parameters!$E$10,D130<=Parameters!$F$10),2,IF(AND(D130>Parameters!$F$10,D130<=Parameters!$G$10),3,IF(AND(D130>Parameters!$G$10,D130<=Parameters!$H$10),4,IF(D130>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E130=\"\"),\"\",IF(E130<Parameters!$E$10,1,IF(AND(E130>Parameters!$E$10,E130<=Parameters!$F$10),2,IF(AND(E130>Parameters!$F$10,E130<=Parameters!$G$10),3,IF(AND(E130>Parameters!$G$10,E130<=Parameters!$H$10),4,IF(E130>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F130=\"\"),\"\",IF(F130<Parameters!$E$10,1,IF(AND(F130>Parameters!$E$10,F130<=Parameters!$F$10),2,IF(AND(F130>Parameters!$F$10,F130<=Parameters!$G$10),3,IF(AND(F130>Parameters!$G$10,F130<=Parameters!$H$10),4,IF(F130>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G130=\"\"),\"\",IF(G130<Parameters!$E$10,1,IF(AND(G130>Parameters!$E$10,G130<=Parameters!$F$10),2,IF(AND(G130>Parameters!$F$10,G130<=Parameters!$G$10),3,IF(AND(G130>Parameters!$G$10,G130<=Parameters!$H$10),4,IF(G130>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H130=\"\"),\"\",IF(H130<Parameters!$E$10,1,IF(AND(H130>Parameters!$E$10,H130<=Parameters!$F$10),2,IF(AND(H130>Parameters!$F$10,H130<=Parameters!$G$10),3,IF(AND(H130>Parameters!$G$10,H130<=Parameters!$H$10),4,IF(H130>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I130=\"\"),\"\",IF(I130<Parameters!$E$10,1,IF(AND(I130>Parameters!$E$10,I130<=Parameters!$F$10),2,IF(AND(I130>Parameters!$F$10,I130<=Parameters!$G$10),3,IF(AND(I130>Parameters!$G$10,I130<=Parameters!$H$10),4,IF(I130>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J130=\"\"),\"\",IF(J130<Parameters!$E$10,1,IF(AND(J130>Parameters!$E$10,J130<=Parameters!$F$10),2,IF(AND(J130>Parameters!$F$10,J130<=Parameters!$G$10),3,IF(AND(J130>Parameters!$G$10,J130<=Parameters!$H$10),4,IF(J130>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K130=\"\"),\"\",IF(K130<Parameters!$E$10,1,IF(AND(K130>Parameters!$E$10,K130<=Parameters!$F$10),2,IF(AND(K130>Parameters!$F$10,K130<=Parameters!$G$10),3,IF(AND(K130>Parameters!$G$10,K130<=Parameters!$H$10),4,IF(K130>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L130=\"\"),\"\",IF(L130<Parameters!$E$10,1,IF(AND(L130>Parameters!$E$10,L130<=Parameters!$F$10),2,IF(AND(L130>Parameters!$F$10,L130<=Parameters!$G$10),3,IF(AND(L130>Parameters!$G$10,L130<=Parameters!$H$10),4,IF(L130>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M130=\"\"),\"\",IF(M130<Parameters!$E$10,1,IF(AND(M130>Parameters!$E$10,M130<=Parameters!$F$10),2,IF(AND(M130>Parameters!$F$10,M130<=Parameters!$G$10),3,IF(AND(M130>Parameters!$G$10,M130<=Parameters!$H$10),4,IF(M130>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N130=\"\"),\"\",IF(N130<Parameters!$E$10,1,IF(AND(N130>Parameters!$E$10,N130<=Parameters!$F$10),2,IF(AND(N130>Parameters!$F$10,N130<=Parameters!$G$10),3,IF(AND(N130>Parameters!$G$10,N130<=Parameters!$H$10),4,IF(N130>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O130=\"\"),\"\",IF(O130<Parameters!$E$10,1,IF(AND(O130>Parameters!$E$10,O130<=Parameters!$F$10),2,IF(AND(O130>Parameters!$F$10,O130<=Parameters!$G$10),3,IF(AND(O130>Parameters!$G$10,O130<=Parameters!$H$10),4,IF(O130>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P130=\"\"),\"\",IF(P130<Parameters!$E$10,1,IF(AND(P130>Parameters!$E$10,P130<=Parameters!$F$10),2,IF(AND(P130>Parameters!$F$10,P130<=Parameters!$G$10),3,IF(AND(P130>Parameters!$G$10,P130<=Parameters!$H$10),4,IF(P130>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q130=\"\"),\"\",IF(Q130<Parameters!$E$10,1,IF(AND(Q130>Parameters!$E$10,Q130<=Parameters!$F$10),2,IF(AND(Q130>Parameters!$F$10,Q130<=Parameters!$G$10),3,IF(AND(Q130>Parameters!$G$10,Q130<=Parameters!$H$10),4,IF(Q130>Parameters!$H$10,5,\"\"))))))","v":""}]
[{"$f":"Data!$CA$5","v":"Debtor Turnover Days"},{"$f":"Companies!B9","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B131,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B131,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A131,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B131,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B131,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A131,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B131,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B131,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A131,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B131,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B131,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A131,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B131,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B131,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A131,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B131,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B131,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A131,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B131,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B131,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A131,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B131,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B131,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A131,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B131,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B131,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A131,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B131,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B131,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A131,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B131,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B131,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A131,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B131,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B131,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A131,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B131,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B131,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A131,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B131,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B131,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A131,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B131,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B131,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A131,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C131=\"\"),\"\",IF(C131<Parameters!$E$10,1,IF(AND(C131>Parameters!$E$10,C131<=Parameters!$F$10),2,IF(AND(C131>Parameters!$F$10,C131<=Parameters!$G$10),3,IF(AND(C131>Parameters!$G$10,C131<=Parameters!$H$10),4,IF(C131>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D131=\"\"),\"\",IF(D131<Parameters!$E$10,1,IF(AND(D131>Parameters!$E$10,D131<=Parameters!$F$10),2,IF(AND(D131>Parameters!$F$10,D131<=Parameters!$G$10),3,IF(AND(D131>Parameters!$G$10,D131<=Parameters!$H$10),4,IF(D131>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E131=\"\"),\"\",IF(E131<Parameters!$E$10,1,IF(AND(E131>Parameters!$E$10,E131<=Parameters!$F$10),2,IF(AND(E131>Parameters!$F$10,E131<=Parameters!$G$10),3,IF(AND(E131>Parameters!$G$10,E131<=Parameters!$H$10),4,IF(E131>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F131=\"\"),\"\",IF(F131<Parameters!$E$10,1,IF(AND(F131>Parameters!$E$10,F131<=Parameters!$F$10),2,IF(AND(F131>Parameters!$F$10,F131<=Parameters!$G$10),3,IF(AND(F131>Parameters!$G$10,F131<=Parameters!$H$10),4,IF(F131>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G131=\"\"),\"\",IF(G131<Parameters!$E$10,1,IF(AND(G131>Parameters!$E$10,G131<=Parameters!$F$10),2,IF(AND(G131>Parameters!$F$10,G131<=Parameters!$G$10),3,IF(AND(G131>Parameters!$G$10,G131<=Parameters!$H$10),4,IF(G131>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H131=\"\"),\"\",IF(H131<Parameters!$E$10,1,IF(AND(H131>Parameters!$E$10,H131<=Parameters!$F$10),2,IF(AND(H131>Parameters!$F$10,H131<=Parameters!$G$10),3,IF(AND(H131>Parameters!$G$10,H131<=Parameters!$H$10),4,IF(H131>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I131=\"\"),\"\",IF(I131<Parameters!$E$10,1,IF(AND(I131>Parameters!$E$10,I131<=Parameters!$F$10),2,IF(AND(I131>Parameters!$F$10,I131<=Parameters!$G$10),3,IF(AND(I131>Parameters!$G$10,I131<=Parameters!$H$10),4,IF(I131>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J131=\"\"),\"\",IF(J131<Parameters!$E$10,1,IF(AND(J131>Parameters!$E$10,J131<=Parameters!$F$10),2,IF(AND(J131>Parameters!$F$10,J131<=Parameters!$G$10),3,IF(AND(J131>Parameters!$G$10,J131<=Parameters!$H$10),4,IF(J131>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K131=\"\"),\"\",IF(K131<Parameters!$E$10,1,IF(AND(K131>Parameters!$E$10,K131<=Parameters!$F$10),2,IF(AND(K131>Parameters!$F$10,K131<=Parameters!$G$10),3,IF(AND(K131>Parameters!$G$10,K131<=Parameters!$H$10),4,IF(K131>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L131=\"\"),\"\",IF(L131<Parameters!$E$10,1,IF(AND(L131>Parameters!$E$10,L131<=Parameters!$F$10),2,IF(AND(L131>Parameters!$F$10,L131<=Parameters!$G$10),3,IF(AND(L131>Parameters!$G$10,L131<=Parameters!$H$10),4,IF(L131>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M131=\"\"),\"\",IF(M131<Parameters!$E$10,1,IF(AND(M131>Parameters!$E$10,M131<=Parameters!$F$10),2,IF(AND(M131>Parameters!$F$10,M131<=Parameters!$G$10),3,IF(AND(M131>Parameters!$G$10,M131<=Parameters!$H$10),4,IF(M131>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N131=\"\"),\"\",IF(N131<Parameters!$E$10,1,IF(AND(N131>Parameters!$E$10,N131<=Parameters!$F$10),2,IF(AND(N131>Parameters!$F$10,N131<=Parameters!$G$10),3,IF(AND(N131>Parameters!$G$10,N131<=Parameters!$H$10),4,IF(N131>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O131=\"\"),\"\",IF(O131<Parameters!$E$10,1,IF(AND(O131>Parameters!$E$10,O131<=Parameters!$F$10),2,IF(AND(O131>Parameters!$F$10,O131<=Parameters!$G$10),3,IF(AND(O131>Parameters!$G$10,O131<=Parameters!$H$10),4,IF(O131>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P131=\"\"),\"\",IF(P131<Parameters!$E$10,1,IF(AND(P131>Parameters!$E$10,P131<=Parameters!$F$10),2,IF(AND(P131>Parameters!$F$10,P131<=Parameters!$G$10),3,IF(AND(P131>Parameters!$G$10,P131<=Parameters!$H$10),4,IF(P131>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q131=\"\"),\"\",IF(Q131<Parameters!$E$10,1,IF(AND(Q131>Parameters!$E$10,Q131<=Parameters!$F$10),2,IF(AND(Q131>Parameters!$F$10,Q131<=Parameters!$G$10),3,IF(AND(Q131>Parameters!$G$10,Q131<=Parameters!$H$10),4,IF(Q131>Parameters!$H$10,5,\"\"))))))","v":""}]
[{"$f":"Data!$CA$5","v":"Debtor Turnover Days"},{"$f":"Companies!B10","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B132,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B132,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A132,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B132,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B132,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A132,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B132,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B132,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A132,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B132,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B132,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A132,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B132,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B132,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A132,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B132,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B132,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A132,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B132,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B132,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A132,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B132,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B132,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A132,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B132,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B132,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A132,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B132,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B132,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A132,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B132,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B132,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A132,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B132,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B132,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A132,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B132,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B132,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A132,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B132,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B132,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A132,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B132,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B132,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A132,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C132=\"\"),\"\",IF(C132<Parameters!$E$10,1,IF(AND(C132>Parameters!$E$10,C132<=Parameters!$F$10),2,IF(AND(C132>Parameters!$F$10,C132<=Parameters!$G$10),3,IF(AND(C132>Parameters!$G$10,C132<=Parameters!$H$10),4,IF(C132>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D132=\"\"),\"\",IF(D132<Parameters!$E$10,1,IF(AND(D132>Parameters!$E$10,D132<=Parameters!$F$10),2,IF(AND(D132>Parameters!$F$10,D132<=Parameters!$G$10),3,IF(AND(D132>Parameters!$G$10,D132<=Parameters!$H$10),4,IF(D132>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E132=\"\"),\"\",IF(E132<Parameters!$E$10,1,IF(AND(E132>Parameters!$E$10,E132<=Parameters!$F$10),2,IF(AND(E132>Parameters!$F$10,E132<=Parameters!$G$10),3,IF(AND(E132>Parameters!$G$10,E132<=Parameters!$H$10),4,IF(E132>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F132=\"\"),\"\",IF(F132<Parameters!$E$10,1,IF(AND(F132>Parameters!$E$10,F132<=Parameters!$F$10),2,IF(AND(F132>Parameters!$F$10,F132<=Parameters!$G$10),3,IF(AND(F132>Parameters!$G$10,F132<=Parameters!$H$10),4,IF(F132>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G132=\"\"),\"\",IF(G132<Parameters!$E$10,1,IF(AND(G132>Parameters!$E$10,G132<=Parameters!$F$10),2,IF(AND(G132>Parameters!$F$10,G132<=Parameters!$G$10),3,IF(AND(G132>Parameters!$G$10,G132<=Parameters!$H$10),4,IF(G132>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H132=\"\"),\"\",IF(H132<Parameters!$E$10,1,IF(AND(H132>Parameters!$E$10,H132<=Parameters!$F$10),2,IF(AND(H132>Parameters!$F$10,H132<=Parameters!$G$10),3,IF(AND(H132>Parameters!$G$10,H132<=Parameters!$H$10),4,IF(H132>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I132=\"\"),\"\",IF(I132<Parameters!$E$10,1,IF(AND(I132>Parameters!$E$10,I132<=Parameters!$F$10),2,IF(AND(I132>Parameters!$F$10,I132<=Parameters!$G$10),3,IF(AND(I132>Parameters!$G$10,I132<=Parameters!$H$10),4,IF(I132>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J132=\"\"),\"\",IF(J132<Parameters!$E$10,1,IF(AND(J132>Parameters!$E$10,J132<=Parameters!$F$10),2,IF(AND(J132>Parameters!$F$10,J132<=Parameters!$G$10),3,IF(AND(J132>Parameters!$G$10,J132<=Parameters!$H$10),4,IF(J132>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K132=\"\"),\"\",IF(K132<Parameters!$E$10,1,IF(AND(K132>Parameters!$E$10,K132<=Parameters!$F$10),2,IF(AND(K132>Parameters!$F$10,K132<=Parameters!$G$10),3,IF(AND(K132>Parameters!$G$10,K132<=Parameters!$H$10),4,IF(K132>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L132=\"\"),\"\",IF(L132<Parameters!$E$10,1,IF(AND(L132>Parameters!$E$10,L132<=Parameters!$F$10),2,IF(AND(L132>Parameters!$F$10,L132<=Parameters!$G$10),3,IF(AND(L132>Parameters!$G$10,L132<=Parameters!$H$10),4,IF(L132>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M132=\"\"),\"\",IF(M132<Parameters!$E$10,1,IF(AND(M132>Parameters!$E$10,M132<=Parameters!$F$10),2,IF(AND(M132>Parameters!$F$10,M132<=Parameters!$G$10),3,IF(AND(M132>Parameters!$G$10,M132<=Parameters!$H$10),4,IF(M132>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N132=\"\"),\"\",IF(N132<Parameters!$E$10,1,IF(AND(N132>Parameters!$E$10,N132<=Parameters!$F$10),2,IF(AND(N132>Parameters!$F$10,N132<=Parameters!$G$10),3,IF(AND(N132>Parameters!$G$10,N132<=Parameters!$H$10),4,IF(N132>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O132=\"\"),\"\",IF(O132<Parameters!$E$10,1,IF(AND(O132>Parameters!$E$10,O132<=Parameters!$F$10),2,IF(AND(O132>Parameters!$F$10,O132<=Parameters!$G$10),3,IF(AND(O132>Parameters!$G$10,O132<=Parameters!$H$10),4,IF(O132>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P132=\"\"),\"\",IF(P132<Parameters!$E$10,1,IF(AND(P132>Parameters!$E$10,P132<=Parameters!$F$10),2,IF(AND(P132>Parameters!$F$10,P132<=Parameters!$G$10),3,IF(AND(P132>Parameters!$G$10,P132<=Parameters!$H$10),4,IF(P132>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q132=\"\"),\"\",IF(Q132<Parameters!$E$10,1,IF(AND(Q132>Parameters!$E$10,Q132<=Parameters!$F$10),2,IF(AND(Q132>Parameters!$F$10,Q132<=Parameters!$G$10),3,IF(AND(Q132>Parameters!$G$10,Q132<=Parameters!$H$10),4,IF(Q132>Parameters!$H$10,5,\"\"))))))","v":""}]
[{"$f":"Data!$CA$5","v":"Debtor Turnover Days"},{"$f":"Companies!B11","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B133,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B133,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A133,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B133,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B133,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A133,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B133,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B133,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A133,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B133,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B133,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A133,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B133,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B133,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A133,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B133,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B133,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A133,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B133,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B133,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A133,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B133,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B133,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A133,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B133,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B133,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A133,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B133,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B133,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A133,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B133,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B133,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A133,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B133,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B133,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A133,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B133,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B133,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A133,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B133,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B133,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A133,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B133,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B133,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A133,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C133=\"\"),\"\",IF(C133<Parameters!$E$10,1,IF(AND(C133>Parameters!$E$10,C133<=Parameters!$F$10),2,IF(AND(C133>Parameters!$F$10,C133<=Parameters!$G$10),3,IF(AND(C133>Parameters!$G$10,C133<=Parameters!$H$10),4,IF(C133>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D133=\"\"),\"\",IF(D133<Parameters!$E$10,1,IF(AND(D133>Parameters!$E$10,D133<=Parameters!$F$10),2,IF(AND(D133>Parameters!$F$10,D133<=Parameters!$G$10),3,IF(AND(D133>Parameters!$G$10,D133<=Parameters!$H$10),4,IF(D133>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E133=\"\"),\"\",IF(E133<Parameters!$E$10,1,IF(AND(E133>Parameters!$E$10,E133<=Parameters!$F$10),2,IF(AND(E133>Parameters!$F$10,E133<=Parameters!$G$10),3,IF(AND(E133>Parameters!$G$10,E133<=Parameters!$H$10),4,IF(E133>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F133=\"\"),\"\",IF(F133<Parameters!$E$10,1,IF(AND(F133>Parameters!$E$10,F133<=Parameters!$F$10),2,IF(AND(F133>Parameters!$F$10,F133<=Parameters!$G$10),3,IF(AND(F133>Parameters!$G$10,F133<=Parameters!$H$10),4,IF(F133>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G133=\"\"),\"\",IF(G133<Parameters!$E$10,1,IF(AND(G133>Parameters!$E$10,G133<=Parameters!$F$10),2,IF(AND(G133>Parameters!$F$10,G133<=Parameters!$G$10),3,IF(AND(G133>Parameters!$G$10,G133<=Parameters!$H$10),4,IF(G133>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H133=\"\"),\"\",IF(H133<Parameters!$E$10,1,IF(AND(H133>Parameters!$E$10,H133<=Parameters!$F$10),2,IF(AND(H133>Parameters!$F$10,H133<=Parameters!$G$10),3,IF(AND(H133>Parameters!$G$10,H133<=Parameters!$H$10),4,IF(H133>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I133=\"\"),\"\",IF(I133<Parameters!$E$10,1,IF(AND(I133>Parameters!$E$10,I133<=Parameters!$F$10),2,IF(AND(I133>Parameters!$F$10,I133<=Parameters!$G$10),3,IF(AND(I133>Parameters!$G$10,I133<=Parameters!$H$10),4,IF(I133>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J133=\"\"),\"\",IF(J133<Parameters!$E$10,1,IF(AND(J133>Parameters!$E$10,J133<=Parameters!$F$10),2,IF(AND(J133>Parameters!$F$10,J133<=Parameters!$G$10),3,IF(AND(J133>Parameters!$G$10,J133<=Parameters!$H$10),4,IF(J133>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K133=\"\"),\"\",IF(K133<Parameters!$E$10,1,IF(AND(K133>Parameters!$E$10,K133<=Parameters!$F$10),2,IF(AND(K133>Parameters!$F$10,K133<=Parameters!$G$10),3,IF(AND(K133>Parameters!$G$10,K133<=Parameters!$H$10),4,IF(K133>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L133=\"\"),\"\",IF(L133<Parameters!$E$10,1,IF(AND(L133>Parameters!$E$10,L133<=Parameters!$F$10),2,IF(AND(L133>Parameters!$F$10,L133<=Parameters!$G$10),3,IF(AND(L133>Parameters!$G$10,L133<=Parameters!$H$10),4,IF(L133>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M133=\"\"),\"\",IF(M133<Parameters!$E$10,1,IF(AND(M133>Parameters!$E$10,M133<=Parameters!$F$10),2,IF(AND(M133>Parameters!$F$10,M133<=Parameters!$G$10),3,IF(AND(M133>Parameters!$G$10,M133<=Parameters!$H$10),4,IF(M133>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N133=\"\"),\"\",IF(N133<Parameters!$E$10,1,IF(AND(N133>Parameters!$E$10,N133<=Parameters!$F$10),2,IF(AND(N133>Parameters!$F$10,N133<=Parameters!$G$10),3,IF(AND(N133>Parameters!$G$10,N133<=Parameters!$H$10),4,IF(N133>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O133=\"\"),\"\",IF(O133<Parameters!$E$10,1,IF(AND(O133>Parameters!$E$10,O133<=Parameters!$F$10),2,IF(AND(O133>Parameters!$F$10,O133<=Parameters!$G$10),3,IF(AND(O133>Parameters!$G$10,O133<=Parameters!$H$10),4,IF(O133>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P133=\"\"),\"\",IF(P133<Parameters!$E$10,1,IF(AND(P133>Parameters!$E$10,P133<=Parameters!$F$10),2,IF(AND(P133>Parameters!$F$10,P133<=Parameters!$G$10),3,IF(AND(P133>Parameters!$G$10,P133<=Parameters!$H$10),4,IF(P133>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q133=\"\"),\"\",IF(Q133<Parameters!$E$10,1,IF(AND(Q133>Parameters!$E$10,Q133<=Parameters!$F$10),2,IF(AND(Q133>Parameters!$F$10,Q133<=Parameters!$G$10),3,IF(AND(Q133>Parameters!$G$10,Q133<=Parameters!$H$10),4,IF(Q133>Parameters!$H$10,5,\"\"))))))","v":""}]
[{"$f":"Data!$CA$5","v":"Debtor Turnover Days"},{"$f":"Companies!B12","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B134,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B134,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A134,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B134,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B134,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A134,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B134,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B134,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A134,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B134,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B134,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A134,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B134,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B134,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A134,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B134,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B134,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A134,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B134,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B134,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A134,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B134,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B134,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A134,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B134,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B134,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A134,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B134,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B134,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A134,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B134,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B134,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A134,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B134,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B134,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A134,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B134,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B134,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A134,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B134,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B134,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A134,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B134,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B134,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A134,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C134=\"\"),\"\",IF(C134<Parameters!$E$10,1,IF(AND(C134>Parameters!$E$10,C134<=Parameters!$F$10),2,IF(AND(C134>Parameters!$F$10,C134<=Parameters!$G$10),3,IF(AND(C134>Parameters!$G$10,C134<=Parameters!$H$10),4,IF(C134>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D134=\"\"),\"\",IF(D134<Parameters!$E$10,1,IF(AND(D134>Parameters!$E$10,D134<=Parameters!$F$10),2,IF(AND(D134>Parameters!$F$10,D134<=Parameters!$G$10),3,IF(AND(D134>Parameters!$G$10,D134<=Parameters!$H$10),4,IF(D134>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E134=\"\"),\"\",IF(E134<Parameters!$E$10,1,IF(AND(E134>Parameters!$E$10,E134<=Parameters!$F$10),2,IF(AND(E134>Parameters!$F$10,E134<=Parameters!$G$10),3,IF(AND(E134>Parameters!$G$10,E134<=Parameters!$H$10),4,IF(E134>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F134=\"\"),\"\",IF(F134<Parameters!$E$10,1,IF(AND(F134>Parameters!$E$10,F134<=Parameters!$F$10),2,IF(AND(F134>Parameters!$F$10,F134<=Parameters!$G$10),3,IF(AND(F134>Parameters!$G$10,F134<=Parameters!$H$10),4,IF(F134>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G134=\"\"),\"\",IF(G134<Parameters!$E$10,1,IF(AND(G134>Parameters!$E$10,G134<=Parameters!$F$10),2,IF(AND(G134>Parameters!$F$10,G134<=Parameters!$G$10),3,IF(AND(G134>Parameters!$G$10,G134<=Parameters!$H$10),4,IF(G134>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H134=\"\"),\"\",IF(H134<Parameters!$E$10,1,IF(AND(H134>Parameters!$E$10,H134<=Parameters!$F$10),2,IF(AND(H134>Parameters!$F$10,H134<=Parameters!$G$10),3,IF(AND(H134>Parameters!$G$10,H134<=Parameters!$H$10),4,IF(H134>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I134=\"\"),\"\",IF(I134<Parameters!$E$10,1,IF(AND(I134>Parameters!$E$10,I134<=Parameters!$F$10),2,IF(AND(I134>Parameters!$F$10,I134<=Parameters!$G$10),3,IF(AND(I134>Parameters!$G$10,I134<=Parameters!$H$10),4,IF(I134>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J134=\"\"),\"\",IF(J134<Parameters!$E$10,1,IF(AND(J134>Parameters!$E$10,J134<=Parameters!$F$10),2,IF(AND(J134>Parameters!$F$10,J134<=Parameters!$G$10),3,IF(AND(J134>Parameters!$G$10,J134<=Parameters!$H$10),4,IF(J134>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K134=\"\"),\"\",IF(K134<Parameters!$E$10,1,IF(AND(K134>Parameters!$E$10,K134<=Parameters!$F$10),2,IF(AND(K134>Parameters!$F$10,K134<=Parameters!$G$10),3,IF(AND(K134>Parameters!$G$10,K134<=Parameters!$H$10),4,IF(K134>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L134=\"\"),\"\",IF(L134<Parameters!$E$10,1,IF(AND(L134>Parameters!$E$10,L134<=Parameters!$F$10),2,IF(AND(L134>Parameters!$F$10,L134<=Parameters!$G$10),3,IF(AND(L134>Parameters!$G$10,L134<=Parameters!$H$10),4,IF(L134>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M134=\"\"),\"\",IF(M134<Parameters!$E$10,1,IF(AND(M134>Parameters!$E$10,M134<=Parameters!$F$10),2,IF(AND(M134>Parameters!$F$10,M134<=Parameters!$G$10),3,IF(AND(M134>Parameters!$G$10,M134<=Parameters!$H$10),4,IF(M134>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N134=\"\"),\"\",IF(N134<Parameters!$E$10,1,IF(AND(N134>Parameters!$E$10,N134<=Parameters!$F$10),2,IF(AND(N134>Parameters!$F$10,N134<=Parameters!$G$10),3,IF(AND(N134>Parameters!$G$10,N134<=Parameters!$H$10),4,IF(N134>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O134=\"\"),\"\",IF(O134<Parameters!$E$10,1,IF(AND(O134>Parameters!$E$10,O134<=Parameters!$F$10),2,IF(AND(O134>Parameters!$F$10,O134<=Parameters!$G$10),3,IF(AND(O134>Parameters!$G$10,O134<=Parameters!$H$10),4,IF(O134>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P134=\"\"),\"\",IF(P134<Parameters!$E$10,1,IF(AND(P134>Parameters!$E$10,P134<=Parameters!$F$10),2,IF(AND(P134>Parameters!$F$10,P134<=Parameters!$G$10),3,IF(AND(P134>Parameters!$G$10,P134<=Parameters!$H$10),4,IF(P134>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q134=\"\"),\"\",IF(Q134<Parameters!$E$10,1,IF(AND(Q134>Parameters!$E$10,Q134<=Parameters!$F$10),2,IF(AND(Q134>Parameters!$F$10,Q134<=Parameters!$G$10),3,IF(AND(Q134>Parameters!$G$10,Q134<=Parameters!$H$10),4,IF(Q134>Parameters!$H$10,5,\"\"))))))","v":""}]
[{"$f":"Data!$CA$5","v":"Debtor Turnover Days"},{"$f":"Companies!B13","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B135,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B135,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A135,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B135,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B135,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A135,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B135,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B135,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A135,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B135,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B135,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A135,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B135,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B135,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A135,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B135,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B135,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A135,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B135,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B135,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A135,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B135,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B135,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A135,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B135,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B135,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A135,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B135,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B135,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A135,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B135,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B135,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A135,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B135,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B135,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A135,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B135,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B135,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A135,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B135,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B135,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A135,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B135,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B135,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A135,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C135=\"\"),\"\",IF(C135<Parameters!$E$10,1,IF(AND(C135>Parameters!$E$10,C135<=Parameters!$F$10),2,IF(AND(C135>Parameters!$F$10,C135<=Parameters!$G$10),3,IF(AND(C135>Parameters!$G$10,C135<=Parameters!$H$10),4,IF(C135>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D135=\"\"),\"\",IF(D135<Parameters!$E$10,1,IF(AND(D135>Parameters!$E$10,D135<=Parameters!$F$10),2,IF(AND(D135>Parameters!$F$10,D135<=Parameters!$G$10),3,IF(AND(D135>Parameters!$G$10,D135<=Parameters!$H$10),4,IF(D135>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E135=\"\"),\"\",IF(E135<Parameters!$E$10,1,IF(AND(E135>Parameters!$E$10,E135<=Parameters!$F$10),2,IF(AND(E135>Parameters!$F$10,E135<=Parameters!$G$10),3,IF(AND(E135>Parameters!$G$10,E135<=Parameters!$H$10),4,IF(E135>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F135=\"\"),\"\",IF(F135<Parameters!$E$10,1,IF(AND(F135>Parameters!$E$10,F135<=Parameters!$F$10),2,IF(AND(F135>Parameters!$F$10,F135<=Parameters!$G$10),3,IF(AND(F135>Parameters!$G$10,F135<=Parameters!$H$10),4,IF(F135>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G135=\"\"),\"\",IF(G135<Parameters!$E$10,1,IF(AND(G135>Parameters!$E$10,G135<=Parameters!$F$10),2,IF(AND(G135>Parameters!$F$10,G135<=Parameters!$G$10),3,IF(AND(G135>Parameters!$G$10,G135<=Parameters!$H$10),4,IF(G135>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H135=\"\"),\"\",IF(H135<Parameters!$E$10,1,IF(AND(H135>Parameters!$E$10,H135<=Parameters!$F$10),2,IF(AND(H135>Parameters!$F$10,H135<=Parameters!$G$10),3,IF(AND(H135>Parameters!$G$10,H135<=Parameters!$H$10),4,IF(H135>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I135=\"\"),\"\",IF(I135<Parameters!$E$10,1,IF(AND(I135>Parameters!$E$10,I135<=Parameters!$F$10),2,IF(AND(I135>Parameters!$F$10,I135<=Parameters!$G$10),3,IF(AND(I135>Parameters!$G$10,I135<=Parameters!$H$10),4,IF(I135>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J135=\"\"),\"\",IF(J135<Parameters!$E$10,1,IF(AND(J135>Parameters!$E$10,J135<=Parameters!$F$10),2,IF(AND(J135>Parameters!$F$10,J135<=Parameters!$G$10),3,IF(AND(J135>Parameters!$G$10,J135<=Parameters!$H$10),4,IF(J135>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K135=\"\"),\"\",IF(K135<Parameters!$E$10,1,IF(AND(K135>Parameters!$E$10,K135<=Parameters!$F$10),2,IF(AND(K135>Parameters!$F$10,K135<=Parameters!$G$10),3,IF(AND(K135>Parameters!$G$10,K135<=Parameters!$H$10),4,IF(K135>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L135=\"\"),\"\",IF(L135<Parameters!$E$10,1,IF(AND(L135>Parameters!$E$10,L135<=Parameters!$F$10),2,IF(AND(L135>Parameters!$F$10,L135<=Parameters!$G$10),3,IF(AND(L135>Parameters!$G$10,L135<=Parameters!$H$10),4,IF(L135>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M135=\"\"),\"\",IF(M135<Parameters!$E$10,1,IF(AND(M135>Parameters!$E$10,M135<=Parameters!$F$10),2,IF(AND(M135>Parameters!$F$10,M135<=Parameters!$G$10),3,IF(AND(M135>Parameters!$G$10,M135<=Parameters!$H$10),4,IF(M135>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N135=\"\"),\"\",IF(N135<Parameters!$E$10,1,IF(AND(N135>Parameters!$E$10,N135<=Parameters!$F$10),2,IF(AND(N135>Parameters!$F$10,N135<=Parameters!$G$10),3,IF(AND(N135>Parameters!$G$10,N135<=Parameters!$H$10),4,IF(N135>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O135=\"\"),\"\",IF(O135<Parameters!$E$10,1,IF(AND(O135>Parameters!$E$10,O135<=Parameters!$F$10),2,IF(AND(O135>Parameters!$F$10,O135<=Parameters!$G$10),3,IF(AND(O135>Parameters!$G$10,O135<=Parameters!$H$10),4,IF(O135>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P135=\"\"),\"\",IF(P135<Parameters!$E$10,1,IF(AND(P135>Parameters!$E$10,P135<=Parameters!$F$10),2,IF(AND(P135>Parameters!$F$10,P135<=Parameters!$G$10),3,IF(AND(P135>Parameters!$G$10,P135<=Parameters!$H$10),4,IF(P135>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q135=\"\"),\"\",IF(Q135<Parameters!$E$10,1,IF(AND(Q135>Parameters!$E$10,Q135<=Parameters!$F$10),2,IF(AND(Q135>Parameters!$F$10,Q135<=Parameters!$G$10),3,IF(AND(Q135>Parameters!$G$10,Q135<=Parameters!$H$10),4,IF(Q135>Parameters!$H$10,5,\"\"))))))","v":""}]
[{"$f":"Data!$CA$5","v":"Debtor Turnover Days"},{"$f":"Companies!B14","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B136,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B136,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A136,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B136,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B136,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A136,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B136,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B136,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A136,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B136,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B136,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A136,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B136,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B136,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A136,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B136,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B136,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A136,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B136,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B136,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A136,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B136,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B136,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A136,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B136,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B136,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A136,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B136,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B136,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A136,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B136,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B136,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A136,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B136,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B136,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A136,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B136,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B136,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A136,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B136,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B136,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A136,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B136,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B136,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A136,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C136=\"\"),\"\",IF(C136<Parameters!$E$10,1,IF(AND(C136>Parameters!$E$10,C136<=Parameters!$F$10),2,IF(AND(C136>Parameters!$F$10,C136<=Parameters!$G$10),3,IF(AND(C136>Parameters!$G$10,C136<=Parameters!$H$10),4,IF(C136>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D136=\"\"),\"\",IF(D136<Parameters!$E$10,1,IF(AND(D136>Parameters!$E$10,D136<=Parameters!$F$10),2,IF(AND(D136>Parameters!$F$10,D136<=Parameters!$G$10),3,IF(AND(D136>Parameters!$G$10,D136<=Parameters!$H$10),4,IF(D136>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E136=\"\"),\"\",IF(E136<Parameters!$E$10,1,IF(AND(E136>Parameters!$E$10,E136<=Parameters!$F$10),2,IF(AND(E136>Parameters!$F$10,E136<=Parameters!$G$10),3,IF(AND(E136>Parameters!$G$10,E136<=Parameters!$H$10),4,IF(E136>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F136=\"\"),\"\",IF(F136<Parameters!$E$10,1,IF(AND(F136>Parameters!$E$10,F136<=Parameters!$F$10),2,IF(AND(F136>Parameters!$F$10,F136<=Parameters!$G$10),3,IF(AND(F136>Parameters!$G$10,F136<=Parameters!$H$10),4,IF(F136>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G136=\"\"),\"\",IF(G136<Parameters!$E$10,1,IF(AND(G136>Parameters!$E$10,G136<=Parameters!$F$10),2,IF(AND(G136>Parameters!$F$10,G136<=Parameters!$G$10),3,IF(AND(G136>Parameters!$G$10,G136<=Parameters!$H$10),4,IF(G136>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H136=\"\"),\"\",IF(H136<Parameters!$E$10,1,IF(AND(H136>Parameters!$E$10,H136<=Parameters!$F$10),2,IF(AND(H136>Parameters!$F$10,H136<=Parameters!$G$10),3,IF(AND(H136>Parameters!$G$10,H136<=Parameters!$H$10),4,IF(H136>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I136=\"\"),\"\",IF(I136<Parameters!$E$10,1,IF(AND(I136>Parameters!$E$10,I136<=Parameters!$F$10),2,IF(AND(I136>Parameters!$F$10,I136<=Parameters!$G$10),3,IF(AND(I136>Parameters!$G$10,I136<=Parameters!$H$10),4,IF(I136>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J136=\"\"),\"\",IF(J136<Parameters!$E$10,1,IF(AND(J136>Parameters!$E$10,J136<=Parameters!$F$10),2,IF(AND(J136>Parameters!$F$10,J136<=Parameters!$G$10),3,IF(AND(J136>Parameters!$G$10,J136<=Parameters!$H$10),4,IF(J136>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K136=\"\"),\"\",IF(K136<Parameters!$E$10,1,IF(AND(K136>Parameters!$E$10,K136<=Parameters!$F$10),2,IF(AND(K136>Parameters!$F$10,K136<=Parameters!$G$10),3,IF(AND(K136>Parameters!$G$10,K136<=Parameters!$H$10),4,IF(K136>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L136=\"\"),\"\",IF(L136<Parameters!$E$10,1,IF(AND(L136>Parameters!$E$10,L136<=Parameters!$F$10),2,IF(AND(L136>Parameters!$F$10,L136<=Parameters!$G$10),3,IF(AND(L136>Parameters!$G$10,L136<=Parameters!$H$10),4,IF(L136>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M136=\"\"),\"\",IF(M136<Parameters!$E$10,1,IF(AND(M136>Parameters!$E$10,M136<=Parameters!$F$10),2,IF(AND(M136>Parameters!$F$10,M136<=Parameters!$G$10),3,IF(AND(M136>Parameters!$G$10,M136<=Parameters!$H$10),4,IF(M136>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N136=\"\"),\"\",IF(N136<Parameters!$E$10,1,IF(AND(N136>Parameters!$E$10,N136<=Parameters!$F$10),2,IF(AND(N136>Parameters!$F$10,N136<=Parameters!$G$10),3,IF(AND(N136>Parameters!$G$10,N136<=Parameters!$H$10),4,IF(N136>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O136=\"\"),\"\",IF(O136<Parameters!$E$10,1,IF(AND(O136>Parameters!$E$10,O136<=Parameters!$F$10),2,IF(AND(O136>Parameters!$F$10,O136<=Parameters!$G$10),3,IF(AND(O136>Parameters!$G$10,O136<=Parameters!$H$10),4,IF(O136>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P136=\"\"),\"\",IF(P136<Parameters!$E$10,1,IF(AND(P136>Parameters!$E$10,P136<=Parameters!$F$10),2,IF(AND(P136>Parameters!$F$10,P136<=Parameters!$G$10),3,IF(AND(P136>Parameters!$G$10,P136<=Parameters!$H$10),4,IF(P136>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q136=\"\"),\"\",IF(Q136<Parameters!$E$10,1,IF(AND(Q136>Parameters!$E$10,Q136<=Parameters!$F$10),2,IF(AND(Q136>Parameters!$F$10,Q136<=Parameters!$G$10),3,IF(AND(Q136>Parameters!$G$10,Q136<=Parameters!$H$10),4,IF(Q136>Parameters!$H$10,5,\"\"))))))","v":""}]
[{"$f":"Data!$CA$5","v":"Debtor Turnover Days"},{"$f":"Companies!B15","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B137,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B137,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A137,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B137,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B137,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A137,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B137,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B137,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A137,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B137,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B137,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A137,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B137,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B137,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A137,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B137,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B137,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A137,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B137,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B137,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A137,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B137,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B137,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A137,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B137,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B137,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A137,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B137,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B137,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A137,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B137,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B137,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A137,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B137,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B137,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A137,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B137,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B137,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A137,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B137,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B137,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A137,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B137,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B137,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A137,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C137=\"\"),\"\",IF(C137<Parameters!$E$10,1,IF(AND(C137>Parameters!$E$10,C137<=Parameters!$F$10),2,IF(AND(C137>Parameters!$F$10,C137<=Parameters!$G$10),3,IF(AND(C137>Parameters!$G$10,C137<=Parameters!$H$10),4,IF(C137>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D137=\"\"),\"\",IF(D137<Parameters!$E$10,1,IF(AND(D137>Parameters!$E$10,D137<=Parameters!$F$10),2,IF(AND(D137>Parameters!$F$10,D137<=Parameters!$G$10),3,IF(AND(D137>Parameters!$G$10,D137<=Parameters!$H$10),4,IF(D137>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E137=\"\"),\"\",IF(E137<Parameters!$E$10,1,IF(AND(E137>Parameters!$E$10,E137<=Parameters!$F$10),2,IF(AND(E137>Parameters!$F$10,E137<=Parameters!$G$10),3,IF(AND(E137>Parameters!$G$10,E137<=Parameters!$H$10),4,IF(E137>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F137=\"\"),\"\",IF(F137<Parameters!$E$10,1,IF(AND(F137>Parameters!$E$10,F137<=Parameters!$F$10),2,IF(AND(F137>Parameters!$F$10,F137<=Parameters!$G$10),3,IF(AND(F137>Parameters!$G$10,F137<=Parameters!$H$10),4,IF(F137>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G137=\"\"),\"\",IF(G137<Parameters!$E$10,1,IF(AND(G137>Parameters!$E$10,G137<=Parameters!$F$10),2,IF(AND(G137>Parameters!$F$10,G137<=Parameters!$G$10),3,IF(AND(G137>Parameters!$G$10,G137<=Parameters!$H$10),4,IF(G137>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H137=\"\"),\"\",IF(H137<Parameters!$E$10,1,IF(AND(H137>Parameters!$E$10,H137<=Parameters!$F$10),2,IF(AND(H137>Parameters!$F$10,H137<=Parameters!$G$10),3,IF(AND(H137>Parameters!$G$10,H137<=Parameters!$H$10),4,IF(H137>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I137=\"\"),\"\",IF(I137<Parameters!$E$10,1,IF(AND(I137>Parameters!$E$10,I137<=Parameters!$F$10),2,IF(AND(I137>Parameters!$F$10,I137<=Parameters!$G$10),3,IF(AND(I137>Parameters!$G$10,I137<=Parameters!$H$10),4,IF(I137>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J137=\"\"),\"\",IF(J137<Parameters!$E$10,1,IF(AND(J137>Parameters!$E$10,J137<=Parameters!$F$10),2,IF(AND(J137>Parameters!$F$10,J137<=Parameters!$G$10),3,IF(AND(J137>Parameters!$G$10,J137<=Parameters!$H$10),4,IF(J137>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K137=\"\"),\"\",IF(K137<Parameters!$E$10,1,IF(AND(K137>Parameters!$E$10,K137<=Parameters!$F$10),2,IF(AND(K137>Parameters!$F$10,K137<=Parameters!$G$10),3,IF(AND(K137>Parameters!$G$10,K137<=Parameters!$H$10),4,IF(K137>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L137=\"\"),\"\",IF(L137<Parameters!$E$10,1,IF(AND(L137>Parameters!$E$10,L137<=Parameters!$F$10),2,IF(AND(L137>Parameters!$F$10,L137<=Parameters!$G$10),3,IF(AND(L137>Parameters!$G$10,L137<=Parameters!$H$10),4,IF(L137>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M137=\"\"),\"\",IF(M137<Parameters!$E$10,1,IF(AND(M137>Parameters!$E$10,M137<=Parameters!$F$10),2,IF(AND(M137>Parameters!$F$10,M137<=Parameters!$G$10),3,IF(AND(M137>Parameters!$G$10,M137<=Parameters!$H$10),4,IF(M137>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N137=\"\"),\"\",IF(N137<Parameters!$E$10,1,IF(AND(N137>Parameters!$E$10,N137<=Parameters!$F$10),2,IF(AND(N137>Parameters!$F$10,N137<=Parameters!$G$10),3,IF(AND(N137>Parameters!$G$10,N137<=Parameters!$H$10),4,IF(N137>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O137=\"\"),\"\",IF(O137<Parameters!$E$10,1,IF(AND(O137>Parameters!$E$10,O137<=Parameters!$F$10),2,IF(AND(O137>Parameters!$F$10,O137<=Parameters!$G$10),3,IF(AND(O137>Parameters!$G$10,O137<=Parameters!$H$10),4,IF(O137>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P137=\"\"),\"\",IF(P137<Parameters!$E$10,1,IF(AND(P137>Parameters!$E$10,P137<=Parameters!$F$10),2,IF(AND(P137>Parameters!$F$10,P137<=Parameters!$G$10),3,IF(AND(P137>Parameters!$G$10,P137<=Parameters!$H$10),4,IF(P137>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q137=\"\"),\"\",IF(Q137<Parameters!$E$10,1,IF(AND(Q137>Parameters!$E$10,Q137<=Parameters!$F$10),2,IF(AND(Q137>Parameters!$F$10,Q137<=Parameters!$G$10),3,IF(AND(Q137>Parameters!$G$10,Q137<=Parameters!$H$10),4,IF(Q137>Parameters!$H$10,5,\"\"))))))","v":""}]
[{"$f":"Data!$CA$5","v":"Debtor Turnover Days"},{"$f":"Companies!B16","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B138,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B138,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A138,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B138,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B138,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A138,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B138,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B138,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A138,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B138,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B138,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A138,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B138,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B138,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A138,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B138,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B138,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A138,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B138,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B138,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A138,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B138,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B138,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A138,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B138,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B138,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A138,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B138,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B138,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A138,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B138,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B138,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A138,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B138,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B138,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A138,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B138,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B138,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A138,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B138,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B138,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A138,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B138,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B138,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A138,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C138=\"\"),\"\",IF(C138<Parameters!$E$10,1,IF(AND(C138>Parameters!$E$10,C138<=Parameters!$F$10),2,IF(AND(C138>Parameters!$F$10,C138<=Parameters!$G$10),3,IF(AND(C138>Parameters!$G$10,C138<=Parameters!$H$10),4,IF(C138>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D138=\"\"),\"\",IF(D138<Parameters!$E$10,1,IF(AND(D138>Parameters!$E$10,D138<=Parameters!$F$10),2,IF(AND(D138>Parameters!$F$10,D138<=Parameters!$G$10),3,IF(AND(D138>Parameters!$G$10,D138<=Parameters!$H$10),4,IF(D138>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E138=\"\"),\"\",IF(E138<Parameters!$E$10,1,IF(AND(E138>Parameters!$E$10,E138<=Parameters!$F$10),2,IF(AND(E138>Parameters!$F$10,E138<=Parameters!$G$10),3,IF(AND(E138>Parameters!$G$10,E138<=Parameters!$H$10),4,IF(E138>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F138=\"\"),\"\",IF(F138<Parameters!$E$10,1,IF(AND(F138>Parameters!$E$10,F138<=Parameters!$F$10),2,IF(AND(F138>Parameters!$F$10,F138<=Parameters!$G$10),3,IF(AND(F138>Parameters!$G$10,F138<=Parameters!$H$10),4,IF(F138>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G138=\"\"),\"\",IF(G138<Parameters!$E$10,1,IF(AND(G138>Parameters!$E$10,G138<=Parameters!$F$10),2,IF(AND(G138>Parameters!$F$10,G138<=Parameters!$G$10),3,IF(AND(G138>Parameters!$G$10,G138<=Parameters!$H$10),4,IF(G138>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H138=\"\"),\"\",IF(H138<Parameters!$E$10,1,IF(AND(H138>Parameters!$E$10,H138<=Parameters!$F$10),2,IF(AND(H138>Parameters!$F$10,H138<=Parameters!$G$10),3,IF(AND(H138>Parameters!$G$10,H138<=Parameters!$H$10),4,IF(H138>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I138=\"\"),\"\",IF(I138<Parameters!$E$10,1,IF(AND(I138>Parameters!$E$10,I138<=Parameters!$F$10),2,IF(AND(I138>Parameters!$F$10,I138<=Parameters!$G$10),3,IF(AND(I138>Parameters!$G$10,I138<=Parameters!$H$10),4,IF(I138>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J138=\"\"),\"\",IF(J138<Parameters!$E$10,1,IF(AND(J138>Parameters!$E$10,J138<=Parameters!$F$10),2,IF(AND(J138>Parameters!$F$10,J138<=Parameters!$G$10),3,IF(AND(J138>Parameters!$G$10,J138<=Parameters!$H$10),4,IF(J138>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K138=\"\"),\"\",IF(K138<Parameters!$E$10,1,IF(AND(K138>Parameters!$E$10,K138<=Parameters!$F$10),2,IF(AND(K138>Parameters!$F$10,K138<=Parameters!$G$10),3,IF(AND(K138>Parameters!$G$10,K138<=Parameters!$H$10),4,IF(K138>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L138=\"\"),\"\",IF(L138<Parameters!$E$10,1,IF(AND(L138>Parameters!$E$10,L138<=Parameters!$F$10),2,IF(AND(L138>Parameters!$F$10,L138<=Parameters!$G$10),3,IF(AND(L138>Parameters!$G$10,L138<=Parameters!$H$10),4,IF(L138>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M138=\"\"),\"\",IF(M138<Parameters!$E$10,1,IF(AND(M138>Parameters!$E$10,M138<=Parameters!$F$10),2,IF(AND(M138>Parameters!$F$10,M138<=Parameters!$G$10),3,IF(AND(M138>Parameters!$G$10,M138<=Parameters!$H$10),4,IF(M138>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N138=\"\"),\"\",IF(N138<Parameters!$E$10,1,IF(AND(N138>Parameters!$E$10,N138<=Parameters!$F$10),2,IF(AND(N138>Parameters!$F$10,N138<=Parameters!$G$10),3,IF(AND(N138>Parameters!$G$10,N138<=Parameters!$H$10),4,IF(N138>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O138=\"\"),\"\",IF(O138<Parameters!$E$10,1,IF(AND(O138>Parameters!$E$10,O138<=Parameters!$F$10),2,IF(AND(O138>Parameters!$F$10,O138<=Parameters!$G$10),3,IF(AND(O138>Parameters!$G$10,O138<=Parameters!$H$10),4,IF(O138>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P138=\"\"),\"\",IF(P138<Parameters!$E$10,1,IF(AND(P138>Parameters!$E$10,P138<=Parameters!$F$10),2,IF(AND(P138>Parameters!$F$10,P138<=Parameters!$G$10),3,IF(AND(P138>Parameters!$G$10,P138<=Parameters!$H$10),4,IF(P138>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q138=\"\"),\"\",IF(Q138<Parameters!$E$10,1,IF(AND(Q138>Parameters!$E$10,Q138<=Parameters!$F$10),2,IF(AND(Q138>Parameters!$F$10,Q138<=Parameters!$G$10),3,IF(AND(Q138>Parameters!$G$10,Q138<=Parameters!$H$10),4,IF(Q138>Parameters!$H$10,5,\"\"))))))","v":""}]
[{"$f":"Data!$CA$5","v":"Debtor Turnover Days"},{"$f":"Companies!B17","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B139,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B139,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A139,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B139,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B139,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A139,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B139,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B139,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A139,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B139,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B139,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A139,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B139,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B139,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A139,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B139,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B139,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A139,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B139,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B139,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A139,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B139,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B139,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A139,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B139,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B139,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A139,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B139,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B139,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A139,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B139,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B139,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A139,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B139,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B139,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A139,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B139,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B139,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A139,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B139,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B139,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A139,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B139,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B139,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A139,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C139=\"\"),\"\",IF(C139<Parameters!$E$10,1,IF(AND(C139>Parameters!$E$10,C139<=Parameters!$F$10),2,IF(AND(C139>Parameters!$F$10,C139<=Parameters!$G$10),3,IF(AND(C139>Parameters!$G$10,C139<=Parameters!$H$10),4,IF(C139>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D139=\"\"),\"\",IF(D139<Parameters!$E$10,1,IF(AND(D139>Parameters!$E$10,D139<=Parameters!$F$10),2,IF(AND(D139>Parameters!$F$10,D139<=Parameters!$G$10),3,IF(AND(D139>Parameters!$G$10,D139<=Parameters!$H$10),4,IF(D139>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E139=\"\"),\"\",IF(E139<Parameters!$E$10,1,IF(AND(E139>Parameters!$E$10,E139<=Parameters!$F$10),2,IF(AND(E139>Parameters!$F$10,E139<=Parameters!$G$10),3,IF(AND(E139>Parameters!$G$10,E139<=Parameters!$H$10),4,IF(E139>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F139=\"\"),\"\",IF(F139<Parameters!$E$10,1,IF(AND(F139>Parameters!$E$10,F139<=Parameters!$F$10),2,IF(AND(F139>Parameters!$F$10,F139<=Parameters!$G$10),3,IF(AND(F139>Parameters!$G$10,F139<=Parameters!$H$10),4,IF(F139>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G139=\"\"),\"\",IF(G139<Parameters!$E$10,1,IF(AND(G139>Parameters!$E$10,G139<=Parameters!$F$10),2,IF(AND(G139>Parameters!$F$10,G139<=Parameters!$G$10),3,IF(AND(G139>Parameters!$G$10,G139<=Parameters!$H$10),4,IF(G139>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H139=\"\"),\"\",IF(H139<Parameters!$E$10,1,IF(AND(H139>Parameters!$E$10,H139<=Parameters!$F$10),2,IF(AND(H139>Parameters!$F$10,H139<=Parameters!$G$10),3,IF(AND(H139>Parameters!$G$10,H139<=Parameters!$H$10),4,IF(H139>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I139=\"\"),\"\",IF(I139<Parameters!$E$10,1,IF(AND(I139>Parameters!$E$10,I139<=Parameters!$F$10),2,IF(AND(I139>Parameters!$F$10,I139<=Parameters!$G$10),3,IF(AND(I139>Parameters!$G$10,I139<=Parameters!$H$10),4,IF(I139>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J139=\"\"),\"\",IF(J139<Parameters!$E$10,1,IF(AND(J139>Parameters!$E$10,J139<=Parameters!$F$10),2,IF(AND(J139>Parameters!$F$10,J139<=Parameters!$G$10),3,IF(AND(J139>Parameters!$G$10,J139<=Parameters!$H$10),4,IF(J139>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K139=\"\"),\"\",IF(K139<Parameters!$E$10,1,IF(AND(K139>Parameters!$E$10,K139<=Parameters!$F$10),2,IF(AND(K139>Parameters!$F$10,K139<=Parameters!$G$10),3,IF(AND(K139>Parameters!$G$10,K139<=Parameters!$H$10),4,IF(K139>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L139=\"\"),\"\",IF(L139<Parameters!$E$10,1,IF(AND(L139>Parameters!$E$10,L139<=Parameters!$F$10),2,IF(AND(L139>Parameters!$F$10,L139<=Parameters!$G$10),3,IF(AND(L139>Parameters!$G$10,L139<=Parameters!$H$10),4,IF(L139>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M139=\"\"),\"\",IF(M139<Parameters!$E$10,1,IF(AND(M139>Parameters!$E$10,M139<=Parameters!$F$10),2,IF(AND(M139>Parameters!$F$10,M139<=Parameters!$G$10),3,IF(AND(M139>Parameters!$G$10,M139<=Parameters!$H$10),4,IF(M139>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N139=\"\"),\"\",IF(N139<Parameters!$E$10,1,IF(AND(N139>Parameters!$E$10,N139<=Parameters!$F$10),2,IF(AND(N139>Parameters!$F$10,N139<=Parameters!$G$10),3,IF(AND(N139>Parameters!$G$10,N139<=Parameters!$H$10),4,IF(N139>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O139=\"\"),\"\",IF(O139<Parameters!$E$10,1,IF(AND(O139>Parameters!$E$10,O139<=Parameters!$F$10),2,IF(AND(O139>Parameters!$F$10,O139<=Parameters!$G$10),3,IF(AND(O139>Parameters!$G$10,O139<=Parameters!$H$10),4,IF(O139>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P139=\"\"),\"\",IF(P139<Parameters!$E$10,1,IF(AND(P139>Parameters!$E$10,P139<=Parameters!$F$10),2,IF(AND(P139>Parameters!$F$10,P139<=Parameters!$G$10),3,IF(AND(P139>Parameters!$G$10,P139<=Parameters!$H$10),4,IF(P139>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q139=\"\"),\"\",IF(Q139<Parameters!$E$10,1,IF(AND(Q139>Parameters!$E$10,Q139<=Parameters!$F$10),2,IF(AND(Q139>Parameters!$F$10,Q139<=Parameters!$G$10),3,IF(AND(Q139>Parameters!$G$10,Q139<=Parameters!$H$10),4,IF(Q139>Parameters!$H$10,5,\"\"))))))","v":""}]
[{"$f":"Data!$CA$5","v":"Debtor Turnover Days"},{"$f":"Companies!B18","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B140,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B140,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A140,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B140,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B140,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A140,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B140,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B140,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A140,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B140,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B140,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A140,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B140,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B140,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A140,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B140,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B140,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A140,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B140,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B140,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A140,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B140,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B140,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A140,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B140,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B140,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A140,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B140,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B140,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A140,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B140,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B140,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A140,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B140,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B140,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A140,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B140,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B140,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A140,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B140,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B140,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A140,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B140,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B140,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A140,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C140=\"\"),\"\",IF(C140<Parameters!$E$10,1,IF(AND(C140>Parameters!$E$10,C140<=Parameters!$F$10),2,IF(AND(C140>Parameters!$F$10,C140<=Parameters!$G$10),3,IF(AND(C140>Parameters!$G$10,C140<=Parameters!$H$10),4,IF(C140>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D140=\"\"),\"\",IF(D140<Parameters!$E$10,1,IF(AND(D140>Parameters!$E$10,D140<=Parameters!$F$10),2,IF(AND(D140>Parameters!$F$10,D140<=Parameters!$G$10),3,IF(AND(D140>Parameters!$G$10,D140<=Parameters!$H$10),4,IF(D140>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E140=\"\"),\"\",IF(E140<Parameters!$E$10,1,IF(AND(E140>Parameters!$E$10,E140<=Parameters!$F$10),2,IF(AND(E140>Parameters!$F$10,E140<=Parameters!$G$10),3,IF(AND(E140>Parameters!$G$10,E140<=Parameters!$H$10),4,IF(E140>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F140=\"\"),\"\",IF(F140<Parameters!$E$10,1,IF(AND(F140>Parameters!$E$10,F140<=Parameters!$F$10),2,IF(AND(F140>Parameters!$F$10,F140<=Parameters!$G$10),3,IF(AND(F140>Parameters!$G$10,F140<=Parameters!$H$10),4,IF(F140>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G140=\"\"),\"\",IF(G140<Parameters!$E$10,1,IF(AND(G140>Parameters!$E$10,G140<=Parameters!$F$10),2,IF(AND(G140>Parameters!$F$10,G140<=Parameters!$G$10),3,IF(AND(G140>Parameters!$G$10,G140<=Parameters!$H$10),4,IF(G140>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H140=\"\"),\"\",IF(H140<Parameters!$E$10,1,IF(AND(H140>Parameters!$E$10,H140<=Parameters!$F$10),2,IF(AND(H140>Parameters!$F$10,H140<=Parameters!$G$10),3,IF(AND(H140>Parameters!$G$10,H140<=Parameters!$H$10),4,IF(H140>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I140=\"\"),\"\",IF(I140<Parameters!$E$10,1,IF(AND(I140>Parameters!$E$10,I140<=Parameters!$F$10),2,IF(AND(I140>Parameters!$F$10,I140<=Parameters!$G$10),3,IF(AND(I140>Parameters!$G$10,I140<=Parameters!$H$10),4,IF(I140>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J140=\"\"),\"\",IF(J140<Parameters!$E$10,1,IF(AND(J140>Parameters!$E$10,J140<=Parameters!$F$10),2,IF(AND(J140>Parameters!$F$10,J140<=Parameters!$G$10),3,IF(AND(J140>Parameters!$G$10,J140<=Parameters!$H$10),4,IF(J140>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K140=\"\"),\"\",IF(K140<Parameters!$E$10,1,IF(AND(K140>Parameters!$E$10,K140<=Parameters!$F$10),2,IF(AND(K140>Parameters!$F$10,K140<=Parameters!$G$10),3,IF(AND(K140>Parameters!$G$10,K140<=Parameters!$H$10),4,IF(K140>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L140=\"\"),\"\",IF(L140<Parameters!$E$10,1,IF(AND(L140>Parameters!$E$10,L140<=Parameters!$F$10),2,IF(AND(L140>Parameters!$F$10,L140<=Parameters!$G$10),3,IF(AND(L140>Parameters!$G$10,L140<=Parameters!$H$10),4,IF(L140>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M140=\"\"),\"\",IF(M140<Parameters!$E$10,1,IF(AND(M140>Parameters!$E$10,M140<=Parameters!$F$10),2,IF(AND(M140>Parameters!$F$10,M140<=Parameters!$G$10),3,IF(AND(M140>Parameters!$G$10,M140<=Parameters!$H$10),4,IF(M140>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N140=\"\"),\"\",IF(N140<Parameters!$E$10,1,IF(AND(N140>Parameters!$E$10,N140<=Parameters!$F$10),2,IF(AND(N140>Parameters!$F$10,N140<=Parameters!$G$10),3,IF(AND(N140>Parameters!$G$10,N140<=Parameters!$H$10),4,IF(N140>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O140=\"\"),\"\",IF(O140<Parameters!$E$10,1,IF(AND(O140>Parameters!$E$10,O140<=Parameters!$F$10),2,IF(AND(O140>Parameters!$F$10,O140<=Parameters!$G$10),3,IF(AND(O140>Parameters!$G$10,O140<=Parameters!$H$10),4,IF(O140>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P140=\"\"),\"\",IF(P140<Parameters!$E$10,1,IF(AND(P140>Parameters!$E$10,P140<=Parameters!$F$10),2,IF(AND(P140>Parameters!$F$10,P140<=Parameters!$G$10),3,IF(AND(P140>Parameters!$G$10,P140<=Parameters!$H$10),4,IF(P140>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q140=\"\"),\"\",IF(Q140<Parameters!$E$10,1,IF(AND(Q140>Parameters!$E$10,Q140<=Parameters!$F$10),2,IF(AND(Q140>Parameters!$F$10,Q140<=Parameters!$G$10),3,IF(AND(Q140>Parameters!$G$10,Q140<=Parameters!$H$10),4,IF(Q140>Parameters!$H$10,5,\"\"))))))","v":""}]
[{"$f":"Data!$CA$5","v":"Debtor Turnover Days"},{"$f":"Companies!B19","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B141,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B141,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A141,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B141,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B141,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A141,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B141,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B141,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A141,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B141,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B141,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A141,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B141,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B141,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A141,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B141,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B141,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A141,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B141,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B141,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A141,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B141,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B141,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A141,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B141,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B141,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A141,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B141,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B141,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A141,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B141,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B141,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A141,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B141,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B141,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A141,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B141,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B141,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A141,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B141,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B141,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A141,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B141,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B141,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A141,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C141=\"\"),\"\",IF(C141<Parameters!$E$10,1,IF(AND(C141>Parameters!$E$10,C141<=Parameters!$F$10),2,IF(AND(C141>Parameters!$F$10,C141<=Parameters!$G$10),3,IF(AND(C141>Parameters!$G$10,C141<=Parameters!$H$10),4,IF(C141>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D141=\"\"),\"\",IF(D141<Parameters!$E$10,1,IF(AND(D141>Parameters!$E$10,D141<=Parameters!$F$10),2,IF(AND(D141>Parameters!$F$10,D141<=Parameters!$G$10),3,IF(AND(D141>Parameters!$G$10,D141<=Parameters!$H$10),4,IF(D141>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E141=\"\"),\"\",IF(E141<Parameters!$E$10,1,IF(AND(E141>Parameters!$E$10,E141<=Parameters!$F$10),2,IF(AND(E141>Parameters!$F$10,E141<=Parameters!$G$10),3,IF(AND(E141>Parameters!$G$10,E141<=Parameters!$H$10),4,IF(E141>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F141=\"\"),\"\",IF(F141<Parameters!$E$10,1,IF(AND(F141>Parameters!$E$10,F141<=Parameters!$F$10),2,IF(AND(F141>Parameters!$F$10,F141<=Parameters!$G$10),3,IF(AND(F141>Parameters!$G$10,F141<=Parameters!$H$10),4,IF(F141>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G141=\"\"),\"\",IF(G141<Parameters!$E$10,1,IF(AND(G141>Parameters!$E$10,G141<=Parameters!$F$10),2,IF(AND(G141>Parameters!$F$10,G141<=Parameters!$G$10),3,IF(AND(G141>Parameters!$G$10,G141<=Parameters!$H$10),4,IF(G141>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H141=\"\"),\"\",IF(H141<Parameters!$E$10,1,IF(AND(H141>Parameters!$E$10,H141<=Parameters!$F$10),2,IF(AND(H141>Parameters!$F$10,H141<=Parameters!$G$10),3,IF(AND(H141>Parameters!$G$10,H141<=Parameters!$H$10),4,IF(H141>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I141=\"\"),\"\",IF(I141<Parameters!$E$10,1,IF(AND(I141>Parameters!$E$10,I141<=Parameters!$F$10),2,IF(AND(I141>Parameters!$F$10,I141<=Parameters!$G$10),3,IF(AND(I141>Parameters!$G$10,I141<=Parameters!$H$10),4,IF(I141>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J141=\"\"),\"\",IF(J141<Parameters!$E$10,1,IF(AND(J141>Parameters!$E$10,J141<=Parameters!$F$10),2,IF(AND(J141>Parameters!$F$10,J141<=Parameters!$G$10),3,IF(AND(J141>Parameters!$G$10,J141<=Parameters!$H$10),4,IF(J141>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K141=\"\"),\"\",IF(K141<Parameters!$E$10,1,IF(AND(K141>Parameters!$E$10,K141<=Parameters!$F$10),2,IF(AND(K141>Parameters!$F$10,K141<=Parameters!$G$10),3,IF(AND(K141>Parameters!$G$10,K141<=Parameters!$H$10),4,IF(K141>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L141=\"\"),\"\",IF(L141<Parameters!$E$10,1,IF(AND(L141>Parameters!$E$10,L141<=Parameters!$F$10),2,IF(AND(L141>Parameters!$F$10,L141<=Parameters!$G$10),3,IF(AND(L141>Parameters!$G$10,L141<=Parameters!$H$10),4,IF(L141>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M141=\"\"),\"\",IF(M141<Parameters!$E$10,1,IF(AND(M141>Parameters!$E$10,M141<=Parameters!$F$10),2,IF(AND(M141>Parameters!$F$10,M141<=Parameters!$G$10),3,IF(AND(M141>Parameters!$G$10,M141<=Parameters!$H$10),4,IF(M141>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N141=\"\"),\"\",IF(N141<Parameters!$E$10,1,IF(AND(N141>Parameters!$E$10,N141<=Parameters!$F$10),2,IF(AND(N141>Parameters!$F$10,N141<=Parameters!$G$10),3,IF(AND(N141>Parameters!$G$10,N141<=Parameters!$H$10),4,IF(N141>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O141=\"\"),\"\",IF(O141<Parameters!$E$10,1,IF(AND(O141>Parameters!$E$10,O141<=Parameters!$F$10),2,IF(AND(O141>Parameters!$F$10,O141<=Parameters!$G$10),3,IF(AND(O141>Parameters!$G$10,O141<=Parameters!$H$10),4,IF(O141>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P141=\"\"),\"\",IF(P141<Parameters!$E$10,1,IF(AND(P141>Parameters!$E$10,P141<=Parameters!$F$10),2,IF(AND(P141>Parameters!$F$10,P141<=Parameters!$G$10),3,IF(AND(P141>Parameters!$G$10,P141<=Parameters!$H$10),4,IF(P141>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q141=\"\"),\"\",IF(Q141<Parameters!$E$10,1,IF(AND(Q141>Parameters!$E$10,Q141<=Parameters!$F$10),2,IF(AND(Q141>Parameters!$F$10,Q141<=Parameters!$G$10),3,IF(AND(Q141>Parameters!$G$10,Q141<=Parameters!$H$10),4,IF(Q141>Parameters!$H$10,5,\"\"))))))","v":""}]
[{"$f":"Data!$CA$5","v":"Debtor Turnover Days"},{"$f":"Companies!B20","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B142,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B142,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A142,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B142,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B142,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A142,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B142,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B142,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A142,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B142,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B142,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A142,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B142,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B142,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A142,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B142,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B142,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A142,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B142,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B142,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A142,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B142,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B142,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A142,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B142,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B142,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A142,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B142,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B142,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A142,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B142,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B142,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A142,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B142,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B142,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A142,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B142,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B142,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A142,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B142,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B142,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A142,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B142,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B142,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A142,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C142=\"\"),\"\",IF(C142<Parameters!$E$10,1,IF(AND(C142>Parameters!$E$10,C142<=Parameters!$F$10),2,IF(AND(C142>Parameters!$F$10,C142<=Parameters!$G$10),3,IF(AND(C142>Parameters!$G$10,C142<=Parameters!$H$10),4,IF(C142>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D142=\"\"),\"\",IF(D142<Parameters!$E$10,1,IF(AND(D142>Parameters!$E$10,D142<=Parameters!$F$10),2,IF(AND(D142>Parameters!$F$10,D142<=Parameters!$G$10),3,IF(AND(D142>Parameters!$G$10,D142<=Parameters!$H$10),4,IF(D142>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E142=\"\"),\"\",IF(E142<Parameters!$E$10,1,IF(AND(E142>Parameters!$E$10,E142<=Parameters!$F$10),2,IF(AND(E142>Parameters!$F$10,E142<=Parameters!$G$10),3,IF(AND(E142>Parameters!$G$10,E142<=Parameters!$H$10),4,IF(E142>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F142=\"\"),\"\",IF(F142<Parameters!$E$10,1,IF(AND(F142>Parameters!$E$10,F142<=Parameters!$F$10),2,IF(AND(F142>Parameters!$F$10,F142<=Parameters!$G$10),3,IF(AND(F142>Parameters!$G$10,F142<=Parameters!$H$10),4,IF(F142>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G142=\"\"),\"\",IF(G142<Parameters!$E$10,1,IF(AND(G142>Parameters!$E$10,G142<=Parameters!$F$10),2,IF(AND(G142>Parameters!$F$10,G142<=Parameters!$G$10),3,IF(AND(G142>Parameters!$G$10,G142<=Parameters!$H$10),4,IF(G142>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H142=\"\"),\"\",IF(H142<Parameters!$E$10,1,IF(AND(H142>Parameters!$E$10,H142<=Parameters!$F$10),2,IF(AND(H142>Parameters!$F$10,H142<=Parameters!$G$10),3,IF(AND(H142>Parameters!$G$10,H142<=Parameters!$H$10),4,IF(H142>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I142=\"\"),\"\",IF(I142<Parameters!$E$10,1,IF(AND(I142>Parameters!$E$10,I142<=Parameters!$F$10),2,IF(AND(I142>Parameters!$F$10,I142<=Parameters!$G$10),3,IF(AND(I142>Parameters!$G$10,I142<=Parameters!$H$10),4,IF(I142>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J142=\"\"),\"\",IF(J142<Parameters!$E$10,1,IF(AND(J142>Parameters!$E$10,J142<=Parameters!$F$10),2,IF(AND(J142>Parameters!$F$10,J142<=Parameters!$G$10),3,IF(AND(J142>Parameters!$G$10,J142<=Parameters!$H$10),4,IF(J142>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K142=\"\"),\"\",IF(K142<Parameters!$E$10,1,IF(AND(K142>Parameters!$E$10,K142<=Parameters!$F$10),2,IF(AND(K142>Parameters!$F$10,K142<=Parameters!$G$10),3,IF(AND(K142>Parameters!$G$10,K142<=Parameters!$H$10),4,IF(K142>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L142=\"\"),\"\",IF(L142<Parameters!$E$10,1,IF(AND(L142>Parameters!$E$10,L142<=Parameters!$F$10),2,IF(AND(L142>Parameters!$F$10,L142<=Parameters!$G$10),3,IF(AND(L142>Parameters!$G$10,L142<=Parameters!$H$10),4,IF(L142>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M142=\"\"),\"\",IF(M142<Parameters!$E$10,1,IF(AND(M142>Parameters!$E$10,M142<=Parameters!$F$10),2,IF(AND(M142>Parameters!$F$10,M142<=Parameters!$G$10),3,IF(AND(M142>Parameters!$G$10,M142<=Parameters!$H$10),4,IF(M142>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N142=\"\"),\"\",IF(N142<Parameters!$E$10,1,IF(AND(N142>Parameters!$E$10,N142<=Parameters!$F$10),2,IF(AND(N142>Parameters!$F$10,N142<=Parameters!$G$10),3,IF(AND(N142>Parameters!$G$10,N142<=Parameters!$H$10),4,IF(N142>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O142=\"\"),\"\",IF(O142<Parameters!$E$10,1,IF(AND(O142>Parameters!$E$10,O142<=Parameters!$F$10),2,IF(AND(O142>Parameters!$F$10,O142<=Parameters!$G$10),3,IF(AND(O142>Parameters!$G$10,O142<=Parameters!$H$10),4,IF(O142>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P142=\"\"),\"\",IF(P142<Parameters!$E$10,1,IF(AND(P142>Parameters!$E$10,P142<=Parameters!$F$10),2,IF(AND(P142>Parameters!$F$10,P142<=Parameters!$G$10),3,IF(AND(P142>Parameters!$G$10,P142<=Parameters!$H$10),4,IF(P142>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q142=\"\"),\"\",IF(Q142<Parameters!$E$10,1,IF(AND(Q142>Parameters!$E$10,Q142<=Parameters!$F$10),2,IF(AND(Q142>Parameters!$F$10,Q142<=Parameters!$G$10),3,IF(AND(Q142>Parameters!$G$10,Q142<=Parameters!$H$10),4,IF(Q142>Parameters!$H$10,5,\"\"))))))","v":""}]
[{"$f":"Data!$CA$5","v":"Debtor Turnover Days"},{"$f":"Companies!B21","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B143,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B143,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A143,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B143,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B143,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A143,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B143,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B143,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A143,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B143,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B143,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A143,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B143,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B143,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A143,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B143,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B143,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A143,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B143,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B143,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A143,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B143,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B143,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A143,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B143,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B143,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A143,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B143,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B143,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A143,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B143,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B143,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A143,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B143,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B143,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A143,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B143,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B143,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A143,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B143,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B143,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A143,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B143,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B143,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A143,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C143=\"\"),\"\",IF(C143<Parameters!$E$10,1,IF(AND(C143>Parameters!$E$10,C143<=Parameters!$F$10),2,IF(AND(C143>Parameters!$F$10,C143<=Parameters!$G$10),3,IF(AND(C143>Parameters!$G$10,C143<=Parameters!$H$10),4,IF(C143>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D143=\"\"),\"\",IF(D143<Parameters!$E$10,1,IF(AND(D143>Parameters!$E$10,D143<=Parameters!$F$10),2,IF(AND(D143>Parameters!$F$10,D143<=Parameters!$G$10),3,IF(AND(D143>Parameters!$G$10,D143<=Parameters!$H$10),4,IF(D143>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E143=\"\"),\"\",IF(E143<Parameters!$E$10,1,IF(AND(E143>Parameters!$E$10,E143<=Parameters!$F$10),2,IF(AND(E143>Parameters!$F$10,E143<=Parameters!$G$10),3,IF(AND(E143>Parameters!$G$10,E143<=Parameters!$H$10),4,IF(E143>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F143=\"\"),\"\",IF(F143<Parameters!$E$10,1,IF(AND(F143>Parameters!$E$10,F143<=Parameters!$F$10),2,IF(AND(F143>Parameters!$F$10,F143<=Parameters!$G$10),3,IF(AND(F143>Parameters!$G$10,F143<=Parameters!$H$10),4,IF(F143>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G143=\"\"),\"\",IF(G143<Parameters!$E$10,1,IF(AND(G143>Parameters!$E$10,G143<=Parameters!$F$10),2,IF(AND(G143>Parameters!$F$10,G143<=Parameters!$G$10),3,IF(AND(G143>Parameters!$G$10,G143<=Parameters!$H$10),4,IF(G143>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H143=\"\"),\"\",IF(H143<Parameters!$E$10,1,IF(AND(H143>Parameters!$E$10,H143<=Parameters!$F$10),2,IF(AND(H143>Parameters!$F$10,H143<=Parameters!$G$10),3,IF(AND(H143>Parameters!$G$10,H143<=Parameters!$H$10),4,IF(H143>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I143=\"\"),\"\",IF(I143<Parameters!$E$10,1,IF(AND(I143>Parameters!$E$10,I143<=Parameters!$F$10),2,IF(AND(I143>Parameters!$F$10,I143<=Parameters!$G$10),3,IF(AND(I143>Parameters!$G$10,I143<=Parameters!$H$10),4,IF(I143>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J143=\"\"),\"\",IF(J143<Parameters!$E$10,1,IF(AND(J143>Parameters!$E$10,J143<=Parameters!$F$10),2,IF(AND(J143>Parameters!$F$10,J143<=Parameters!$G$10),3,IF(AND(J143>Parameters!$G$10,J143<=Parameters!$H$10),4,IF(J143>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K143=\"\"),\"\",IF(K143<Parameters!$E$10,1,IF(AND(K143>Parameters!$E$10,K143<=Parameters!$F$10),2,IF(AND(K143>Parameters!$F$10,K143<=Parameters!$G$10),3,IF(AND(K143>Parameters!$G$10,K143<=Parameters!$H$10),4,IF(K143>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L143=\"\"),\"\",IF(L143<Parameters!$E$10,1,IF(AND(L143>Parameters!$E$10,L143<=Parameters!$F$10),2,IF(AND(L143>Parameters!$F$10,L143<=Parameters!$G$10),3,IF(AND(L143>Parameters!$G$10,L143<=Parameters!$H$10),4,IF(L143>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M143=\"\"),\"\",IF(M143<Parameters!$E$10,1,IF(AND(M143>Parameters!$E$10,M143<=Parameters!$F$10),2,IF(AND(M143>Parameters!$F$10,M143<=Parameters!$G$10),3,IF(AND(M143>Parameters!$G$10,M143<=Parameters!$H$10),4,IF(M143>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N143=\"\"),\"\",IF(N143<Parameters!$E$10,1,IF(AND(N143>Parameters!$E$10,N143<=Parameters!$F$10),2,IF(AND(N143>Parameters!$F$10,N143<=Parameters!$G$10),3,IF(AND(N143>Parameters!$G$10,N143<=Parameters!$H$10),4,IF(N143>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O143=\"\"),\"\",IF(O143<Parameters!$E$10,1,IF(AND(O143>Parameters!$E$10,O143<=Parameters!$F$10),2,IF(AND(O143>Parameters!$F$10,O143<=Parameters!$G$10),3,IF(AND(O143>Parameters!$G$10,O143<=Parameters!$H$10),4,IF(O143>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P143=\"\"),\"\",IF(P143<Parameters!$E$10,1,IF(AND(P143>Parameters!$E$10,P143<=Parameters!$F$10),2,IF(AND(P143>Parameters!$F$10,P143<=Parameters!$G$10),3,IF(AND(P143>Parameters!$G$10,P143<=Parameters!$H$10),4,IF(P143>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q143=\"\"),\"\",IF(Q143<Parameters!$E$10,1,IF(AND(Q143>Parameters!$E$10,Q143<=Parameters!$F$10),2,IF(AND(Q143>Parameters!$F$10,Q143<=Parameters!$G$10),3,IF(AND(Q143>Parameters!$G$10,Q143<=Parameters!$H$10),4,IF(Q143>Parameters!$H$10,5,\"\"))))))","v":""}]
[{"$f":"Data!$CA$5","v":"Debtor Turnover Days"},{"$f":"Companies!B22","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B144,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B144,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A144,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B144,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B144,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A144,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B144,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B144,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A144,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B144,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B144,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A144,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B144,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B144,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A144,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B144,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B144,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A144,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B144,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B144,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A144,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B144,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B144,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A144,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B144,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B144,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A144,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B144,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B144,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A144,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B144,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B144,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A144,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B144,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B144,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A144,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B144,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B144,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A144,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B144,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B144,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A144,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B144,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B144,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A144,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C144=\"\"),\"\",IF(C144<Parameters!$E$10,1,IF(AND(C144>Parameters!$E$10,C144<=Parameters!$F$10),2,IF(AND(C144>Parameters!$F$10,C144<=Parameters!$G$10),3,IF(AND(C144>Parameters!$G$10,C144<=Parameters!$H$10),4,IF(C144>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D144=\"\"),\"\",IF(D144<Parameters!$E$10,1,IF(AND(D144>Parameters!$E$10,D144<=Parameters!$F$10),2,IF(AND(D144>Parameters!$F$10,D144<=Parameters!$G$10),3,IF(AND(D144>Parameters!$G$10,D144<=Parameters!$H$10),4,IF(D144>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E144=\"\"),\"\",IF(E144<Parameters!$E$10,1,IF(AND(E144>Parameters!$E$10,E144<=Parameters!$F$10),2,IF(AND(E144>Parameters!$F$10,E144<=Parameters!$G$10),3,IF(AND(E144>Parameters!$G$10,E144<=Parameters!$H$10),4,IF(E144>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F144=\"\"),\"\",IF(F144<Parameters!$E$10,1,IF(AND(F144>Parameters!$E$10,F144<=Parameters!$F$10),2,IF(AND(F144>Parameters!$F$10,F144<=Parameters!$G$10),3,IF(AND(F144>Parameters!$G$10,F144<=Parameters!$H$10),4,IF(F144>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G144=\"\"),\"\",IF(G144<Parameters!$E$10,1,IF(AND(G144>Parameters!$E$10,G144<=Parameters!$F$10),2,IF(AND(G144>Parameters!$F$10,G144<=Parameters!$G$10),3,IF(AND(G144>Parameters!$G$10,G144<=Parameters!$H$10),4,IF(G144>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H144=\"\"),\"\",IF(H144<Parameters!$E$10,1,IF(AND(H144>Parameters!$E$10,H144<=Parameters!$F$10),2,IF(AND(H144>Parameters!$F$10,H144<=Parameters!$G$10),3,IF(AND(H144>Parameters!$G$10,H144<=Parameters!$H$10),4,IF(H144>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I144=\"\"),\"\",IF(I144<Parameters!$E$10,1,IF(AND(I144>Parameters!$E$10,I144<=Parameters!$F$10),2,IF(AND(I144>Parameters!$F$10,I144<=Parameters!$G$10),3,IF(AND(I144>Parameters!$G$10,I144<=Parameters!$H$10),4,IF(I144>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J144=\"\"),\"\",IF(J144<Parameters!$E$10,1,IF(AND(J144>Parameters!$E$10,J144<=Parameters!$F$10),2,IF(AND(J144>Parameters!$F$10,J144<=Parameters!$G$10),3,IF(AND(J144>Parameters!$G$10,J144<=Parameters!$H$10),4,IF(J144>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K144=\"\"),\"\",IF(K144<Parameters!$E$10,1,IF(AND(K144>Parameters!$E$10,K144<=Parameters!$F$10),2,IF(AND(K144>Parameters!$F$10,K144<=Parameters!$G$10),3,IF(AND(K144>Parameters!$G$10,K144<=Parameters!$H$10),4,IF(K144>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L144=\"\"),\"\",IF(L144<Parameters!$E$10,1,IF(AND(L144>Parameters!$E$10,L144<=Parameters!$F$10),2,IF(AND(L144>Parameters!$F$10,L144<=Parameters!$G$10),3,IF(AND(L144>Parameters!$G$10,L144<=Parameters!$H$10),4,IF(L144>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M144=\"\"),\"\",IF(M144<Parameters!$E$10,1,IF(AND(M144>Parameters!$E$10,M144<=Parameters!$F$10),2,IF(AND(M144>Parameters!$F$10,M144<=Parameters!$G$10),3,IF(AND(M144>Parameters!$G$10,M144<=Parameters!$H$10),4,IF(M144>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N144=\"\"),\"\",IF(N144<Parameters!$E$10,1,IF(AND(N144>Parameters!$E$10,N144<=Parameters!$F$10),2,IF(AND(N144>Parameters!$F$10,N144<=Parameters!$G$10),3,IF(AND(N144>Parameters!$G$10,N144<=Parameters!$H$10),4,IF(N144>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O144=\"\"),\"\",IF(O144<Parameters!$E$10,1,IF(AND(O144>Parameters!$E$10,O144<=Parameters!$F$10),2,IF(AND(O144>Parameters!$F$10,O144<=Parameters!$G$10),3,IF(AND(O144>Parameters!$G$10,O144<=Parameters!$H$10),4,IF(O144>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P144=\"\"),\"\",IF(P144<Parameters!$E$10,1,IF(AND(P144>Parameters!$E$10,P144<=Parameters!$F$10),2,IF(AND(P144>Parameters!$F$10,P144<=Parameters!$G$10),3,IF(AND(P144>Parameters!$G$10,P144<=Parameters!$H$10),4,IF(P144>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q144=\"\"),\"\",IF(Q144<Parameters!$E$10,1,IF(AND(Q144>Parameters!$E$10,Q144<=Parameters!$F$10),2,IF(AND(Q144>Parameters!$F$10,Q144<=Parameters!$G$10),3,IF(AND(Q144>Parameters!$G$10,Q144<=Parameters!$H$10),4,IF(Q144>Parameters!$H$10,5,\"\"))))))","v":""}]
[{"$f":"Data!$CA$5","v":"Debtor Turnover Days"},{"$f":"Companies!B23","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B145,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B145,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A145,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B145,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B145,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A145,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B145,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B145,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A145,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B145,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B145,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A145,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B145,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B145,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A145,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B145,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B145,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A145,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B145,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B145,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A145,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B145,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B145,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A145,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B145,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B145,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A145,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B145,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B145,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A145,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B145,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B145,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A145,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B145,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B145,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A145,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B145,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B145,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A145,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B145,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B145,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A145,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B145,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B145,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A145,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C145=\"\"),\"\",IF(C145<Parameters!$E$10,1,IF(AND(C145>Parameters!$E$10,C145<=Parameters!$F$10),2,IF(AND(C145>Parameters!$F$10,C145<=Parameters!$G$10),3,IF(AND(C145>Parameters!$G$10,C145<=Parameters!$H$10),4,IF(C145>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D145=\"\"),\"\",IF(D145<Parameters!$E$10,1,IF(AND(D145>Parameters!$E$10,D145<=Parameters!$F$10),2,IF(AND(D145>Parameters!$F$10,D145<=Parameters!$G$10),3,IF(AND(D145>Parameters!$G$10,D145<=Parameters!$H$10),4,IF(D145>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E145=\"\"),\"\",IF(E145<Parameters!$E$10,1,IF(AND(E145>Parameters!$E$10,E145<=Parameters!$F$10),2,IF(AND(E145>Parameters!$F$10,E145<=Parameters!$G$10),3,IF(AND(E145>Parameters!$G$10,E145<=Parameters!$H$10),4,IF(E145>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F145=\"\"),\"\",IF(F145<Parameters!$E$10,1,IF(AND(F145>Parameters!$E$10,F145<=Parameters!$F$10),2,IF(AND(F145>Parameters!$F$10,F145<=Parameters!$G$10),3,IF(AND(F145>Parameters!$G$10,F145<=Parameters!$H$10),4,IF(F145>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G145=\"\"),\"\",IF(G145<Parameters!$E$10,1,IF(AND(G145>Parameters!$E$10,G145<=Parameters!$F$10),2,IF(AND(G145>Parameters!$F$10,G145<=Parameters!$G$10),3,IF(AND(G145>Parameters!$G$10,G145<=Parameters!$H$10),4,IF(G145>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H145=\"\"),\"\",IF(H145<Parameters!$E$10,1,IF(AND(H145>Parameters!$E$10,H145<=Parameters!$F$10),2,IF(AND(H145>Parameters!$F$10,H145<=Parameters!$G$10),3,IF(AND(H145>Parameters!$G$10,H145<=Parameters!$H$10),4,IF(H145>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I145=\"\"),\"\",IF(I145<Parameters!$E$10,1,IF(AND(I145>Parameters!$E$10,I145<=Parameters!$F$10),2,IF(AND(I145>Parameters!$F$10,I145<=Parameters!$G$10),3,IF(AND(I145>Parameters!$G$10,I145<=Parameters!$H$10),4,IF(I145>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J145=\"\"),\"\",IF(J145<Parameters!$E$10,1,IF(AND(J145>Parameters!$E$10,J145<=Parameters!$F$10),2,IF(AND(J145>Parameters!$F$10,J145<=Parameters!$G$10),3,IF(AND(J145>Parameters!$G$10,J145<=Parameters!$H$10),4,IF(J145>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K145=\"\"),\"\",IF(K145<Parameters!$E$10,1,IF(AND(K145>Parameters!$E$10,K145<=Parameters!$F$10),2,IF(AND(K145>Parameters!$F$10,K145<=Parameters!$G$10),3,IF(AND(K145>Parameters!$G$10,K145<=Parameters!$H$10),4,IF(K145>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L145=\"\"),\"\",IF(L145<Parameters!$E$10,1,IF(AND(L145>Parameters!$E$10,L145<=Parameters!$F$10),2,IF(AND(L145>Parameters!$F$10,L145<=Parameters!$G$10),3,IF(AND(L145>Parameters!$G$10,L145<=Parameters!$H$10),4,IF(L145>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M145=\"\"),\"\",IF(M145<Parameters!$E$10,1,IF(AND(M145>Parameters!$E$10,M145<=Parameters!$F$10),2,IF(AND(M145>Parameters!$F$10,M145<=Parameters!$G$10),3,IF(AND(M145>Parameters!$G$10,M145<=Parameters!$H$10),4,IF(M145>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N145=\"\"),\"\",IF(N145<Parameters!$E$10,1,IF(AND(N145>Parameters!$E$10,N145<=Parameters!$F$10),2,IF(AND(N145>Parameters!$F$10,N145<=Parameters!$G$10),3,IF(AND(N145>Parameters!$G$10,N145<=Parameters!$H$10),4,IF(N145>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O145=\"\"),\"\",IF(O145<Parameters!$E$10,1,IF(AND(O145>Parameters!$E$10,O145<=Parameters!$F$10),2,IF(AND(O145>Parameters!$F$10,O145<=Parameters!$G$10),3,IF(AND(O145>Parameters!$G$10,O145<=Parameters!$H$10),4,IF(O145>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P145=\"\"),\"\",IF(P145<Parameters!$E$10,1,IF(AND(P145>Parameters!$E$10,P145<=Parameters!$F$10),2,IF(AND(P145>Parameters!$F$10,P145<=Parameters!$G$10),3,IF(AND(P145>Parameters!$G$10,P145<=Parameters!$H$10),4,IF(P145>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q145=\"\"),\"\",IF(Q145<Parameters!$E$10,1,IF(AND(Q145>Parameters!$E$10,Q145<=Parameters!$F$10),2,IF(AND(Q145>Parameters!$F$10,Q145<=Parameters!$G$10),3,IF(AND(Q145>Parameters!$G$10,Q145<=Parameters!$H$10),4,IF(Q145>Parameters!$H$10,5,\"\"))))))","v":""}]
[{"$f":"Data!$CA$5","v":"Debtor Turnover Days"},{"$f":"Companies!B24","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B146,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B146,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A146,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B146,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B146,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A146,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B146,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B146,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A146,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B146,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B146,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A146,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B146,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B146,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A146,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B146,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B146,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A146,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B146,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B146,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A146,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B146,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B146,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A146,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B146,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B146,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A146,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B146,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B146,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A146,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B146,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B146,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A146,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B146,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B146,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A146,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B146,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B146,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A146,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B146,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B146,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A146,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B146,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B146,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A146,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C146=\"\"),\"\",IF(C146<Parameters!$E$10,1,IF(AND(C146>Parameters!$E$10,C146<=Parameters!$F$10),2,IF(AND(C146>Parameters!$F$10,C146<=Parameters!$G$10),3,IF(AND(C146>Parameters!$G$10,C146<=Parameters!$H$10),4,IF(C146>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D146=\"\"),\"\",IF(D146<Parameters!$E$10,1,IF(AND(D146>Parameters!$E$10,D146<=Parameters!$F$10),2,IF(AND(D146>Parameters!$F$10,D146<=Parameters!$G$10),3,IF(AND(D146>Parameters!$G$10,D146<=Parameters!$H$10),4,IF(D146>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E146=\"\"),\"\",IF(E146<Parameters!$E$10,1,IF(AND(E146>Parameters!$E$10,E146<=Parameters!$F$10),2,IF(AND(E146>Parameters!$F$10,E146<=Parameters!$G$10),3,IF(AND(E146>Parameters!$G$10,E146<=Parameters!$H$10),4,IF(E146>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F146=\"\"),\"\",IF(F146<Parameters!$E$10,1,IF(AND(F146>Parameters!$E$10,F146<=Parameters!$F$10),2,IF(AND(F146>Parameters!$F$10,F146<=Parameters!$G$10),3,IF(AND(F146>Parameters!$G$10,F146<=Parameters!$H$10),4,IF(F146>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G146=\"\"),\"\",IF(G146<Parameters!$E$10,1,IF(AND(G146>Parameters!$E$10,G146<=Parameters!$F$10),2,IF(AND(G146>Parameters!$F$10,G146<=Parameters!$G$10),3,IF(AND(G146>Parameters!$G$10,G146<=Parameters!$H$10),4,IF(G146>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H146=\"\"),\"\",IF(H146<Parameters!$E$10,1,IF(AND(H146>Parameters!$E$10,H146<=Parameters!$F$10),2,IF(AND(H146>Parameters!$F$10,H146<=Parameters!$G$10),3,IF(AND(H146>Parameters!$G$10,H146<=Parameters!$H$10),4,IF(H146>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I146=\"\"),\"\",IF(I146<Parameters!$E$10,1,IF(AND(I146>Parameters!$E$10,I146<=Parameters!$F$10),2,IF(AND(I146>Parameters!$F$10,I146<=Parameters!$G$10),3,IF(AND(I146>Parameters!$G$10,I146<=Parameters!$H$10),4,IF(I146>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J146=\"\"),\"\",IF(J146<Parameters!$E$10,1,IF(AND(J146>Parameters!$E$10,J146<=Parameters!$F$10),2,IF(AND(J146>Parameters!$F$10,J146<=Parameters!$G$10),3,IF(AND(J146>Parameters!$G$10,J146<=Parameters!$H$10),4,IF(J146>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K146=\"\"),\"\",IF(K146<Parameters!$E$10,1,IF(AND(K146>Parameters!$E$10,K146<=Parameters!$F$10),2,IF(AND(K146>Parameters!$F$10,K146<=Parameters!$G$10),3,IF(AND(K146>Parameters!$G$10,K146<=Parameters!$H$10),4,IF(K146>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L146=\"\"),\"\",IF(L146<Parameters!$E$10,1,IF(AND(L146>Parameters!$E$10,L146<=Parameters!$F$10),2,IF(AND(L146>Parameters!$F$10,L146<=Parameters!$G$10),3,IF(AND(L146>Parameters!$G$10,L146<=Parameters!$H$10),4,IF(L146>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M146=\"\"),\"\",IF(M146<Parameters!$E$10,1,IF(AND(M146>Parameters!$E$10,M146<=Parameters!$F$10),2,IF(AND(M146>Parameters!$F$10,M146<=Parameters!$G$10),3,IF(AND(M146>Parameters!$G$10,M146<=Parameters!$H$10),4,IF(M146>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N146=\"\"),\"\",IF(N146<Parameters!$E$10,1,IF(AND(N146>Parameters!$E$10,N146<=Parameters!$F$10),2,IF(AND(N146>Parameters!$F$10,N146<=Parameters!$G$10),3,IF(AND(N146>Parameters!$G$10,N146<=Parameters!$H$10),4,IF(N146>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O146=\"\"),\"\",IF(O146<Parameters!$E$10,1,IF(AND(O146>Parameters!$E$10,O146<=Parameters!$F$10),2,IF(AND(O146>Parameters!$F$10,O146<=Parameters!$G$10),3,IF(AND(O146>Parameters!$G$10,O146<=Parameters!$H$10),4,IF(O146>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P146=\"\"),\"\",IF(P146<Parameters!$E$10,1,IF(AND(P146>Parameters!$E$10,P146<=Parameters!$F$10),2,IF(AND(P146>Parameters!$F$10,P146<=Parameters!$G$10),3,IF(AND(P146>Parameters!$G$10,P146<=Parameters!$H$10),4,IF(P146>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q146=\"\"),\"\",IF(Q146<Parameters!$E$10,1,IF(AND(Q146>Parameters!$E$10,Q146<=Parameters!$F$10),2,IF(AND(Q146>Parameters!$F$10,Q146<=Parameters!$G$10),3,IF(AND(Q146>Parameters!$G$10,Q146<=Parameters!$H$10),4,IF(Q146>Parameters!$H$10,5,\"\"))))))","v":""}]
[{"$f":"Data!$CA$5","v":"Debtor Turnover Days"},{"$f":"Companies!B25","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B147,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B147,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A147,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B147,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B147,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A147,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B147,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B147,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A147,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B147,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B147,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A147,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B147,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B147,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A147,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B147,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B147,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A147,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B147,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B147,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A147,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B147,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B147,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A147,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B147,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B147,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A147,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B147,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B147,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A147,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B147,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B147,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A147,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B147,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B147,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A147,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B147,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B147,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A147,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B147,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B147,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A147,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B147,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B147,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A147,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C147=\"\"),\"\",IF(C147<Parameters!$E$10,1,IF(AND(C147>Parameters!$E$10,C147<=Parameters!$F$10),2,IF(AND(C147>Parameters!$F$10,C147<=Parameters!$G$10),3,IF(AND(C147>Parameters!$G$10,C147<=Parameters!$H$10),4,IF(C147>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D147=\"\"),\"\",IF(D147<Parameters!$E$10,1,IF(AND(D147>Parameters!$E$10,D147<=Parameters!$F$10),2,IF(AND(D147>Parameters!$F$10,D147<=Parameters!$G$10),3,IF(AND(D147>Parameters!$G$10,D147<=Parameters!$H$10),4,IF(D147>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E147=\"\"),\"\",IF(E147<Parameters!$E$10,1,IF(AND(E147>Parameters!$E$10,E147<=Parameters!$F$10),2,IF(AND(E147>Parameters!$F$10,E147<=Parameters!$G$10),3,IF(AND(E147>Parameters!$G$10,E147<=Parameters!$H$10),4,IF(E147>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F147=\"\"),\"\",IF(F147<Parameters!$E$10,1,IF(AND(F147>Parameters!$E$10,F147<=Parameters!$F$10),2,IF(AND(F147>Parameters!$F$10,F147<=Parameters!$G$10),3,IF(AND(F147>Parameters!$G$10,F147<=Parameters!$H$10),4,IF(F147>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G147=\"\"),\"\",IF(G147<Parameters!$E$10,1,IF(AND(G147>Parameters!$E$10,G147<=Parameters!$F$10),2,IF(AND(G147>Parameters!$F$10,G147<=Parameters!$G$10),3,IF(AND(G147>Parameters!$G$10,G147<=Parameters!$H$10),4,IF(G147>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H147=\"\"),\"\",IF(H147<Parameters!$E$10,1,IF(AND(H147>Parameters!$E$10,H147<=Parameters!$F$10),2,IF(AND(H147>Parameters!$F$10,H147<=Parameters!$G$10),3,IF(AND(H147>Parameters!$G$10,H147<=Parameters!$H$10),4,IF(H147>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I147=\"\"),\"\",IF(I147<Parameters!$E$10,1,IF(AND(I147>Parameters!$E$10,I147<=Parameters!$F$10),2,IF(AND(I147>Parameters!$F$10,I147<=Parameters!$G$10),3,IF(AND(I147>Parameters!$G$10,I147<=Parameters!$H$10),4,IF(I147>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J147=\"\"),\"\",IF(J147<Parameters!$E$10,1,IF(AND(J147>Parameters!$E$10,J147<=Parameters!$F$10),2,IF(AND(J147>Parameters!$F$10,J147<=Parameters!$G$10),3,IF(AND(J147>Parameters!$G$10,J147<=Parameters!$H$10),4,IF(J147>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K147=\"\"),\"\",IF(K147<Parameters!$E$10,1,IF(AND(K147>Parameters!$E$10,K147<=Parameters!$F$10),2,IF(AND(K147>Parameters!$F$10,K147<=Parameters!$G$10),3,IF(AND(K147>Parameters!$G$10,K147<=Parameters!$H$10),4,IF(K147>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L147=\"\"),\"\",IF(L147<Parameters!$E$10,1,IF(AND(L147>Parameters!$E$10,L147<=Parameters!$F$10),2,IF(AND(L147>Parameters!$F$10,L147<=Parameters!$G$10),3,IF(AND(L147>Parameters!$G$10,L147<=Parameters!$H$10),4,IF(L147>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M147=\"\"),\"\",IF(M147<Parameters!$E$10,1,IF(AND(M147>Parameters!$E$10,M147<=Parameters!$F$10),2,IF(AND(M147>Parameters!$F$10,M147<=Parameters!$G$10),3,IF(AND(M147>Parameters!$G$10,M147<=Parameters!$H$10),4,IF(M147>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N147=\"\"),\"\",IF(N147<Parameters!$E$10,1,IF(AND(N147>Parameters!$E$10,N147<=Parameters!$F$10),2,IF(AND(N147>Parameters!$F$10,N147<=Parameters!$G$10),3,IF(AND(N147>Parameters!$G$10,N147<=Parameters!$H$10),4,IF(N147>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O147=\"\"),\"\",IF(O147<Parameters!$E$10,1,IF(AND(O147>Parameters!$E$10,O147<=Parameters!$F$10),2,IF(AND(O147>Parameters!$F$10,O147<=Parameters!$G$10),3,IF(AND(O147>Parameters!$G$10,O147<=Parameters!$H$10),4,IF(O147>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P147=\"\"),\"\",IF(P147<Parameters!$E$10,1,IF(AND(P147>Parameters!$E$10,P147<=Parameters!$F$10),2,IF(AND(P147>Parameters!$F$10,P147<=Parameters!$G$10),3,IF(AND(P147>Parameters!$G$10,P147<=Parameters!$H$10),4,IF(P147>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q147=\"\"),\"\",IF(Q147<Parameters!$E$10,1,IF(AND(Q147>Parameters!$E$10,Q147<=Parameters!$F$10),2,IF(AND(Q147>Parameters!$F$10,Q147<=Parameters!$G$10),3,IF(AND(Q147>Parameters!$G$10,Q147<=Parameters!$H$10),4,IF(Q147>Parameters!$H$10,5,\"\"))))))","v":""}]
[{"$f":"Data!$CA$5","v":"Debtor Turnover Days"},{"$f":"Companies!B26","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B148,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B148,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A148,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B148,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B148,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A148,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B148,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B148,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A148,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B148,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B148,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A148,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B148,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B148,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A148,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B148,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B148,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A148,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B148,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B148,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A148,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B148,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B148,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A148,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B148,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B148,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A148,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B148,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B148,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A148,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B148,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B148,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A148,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B148,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B148,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A148,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B148,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B148,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A148,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B148,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B148,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A148,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B148,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B148,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A148,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C148=\"\"),\"\",IF(C148<Parameters!$E$10,1,IF(AND(C148>Parameters!$E$10,C148<=Parameters!$F$10),2,IF(AND(C148>Parameters!$F$10,C148<=Parameters!$G$10),3,IF(AND(C148>Parameters!$G$10,C148<=Parameters!$H$10),4,IF(C148>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D148=\"\"),\"\",IF(D148<Parameters!$E$10,1,IF(AND(D148>Parameters!$E$10,D148<=Parameters!$F$10),2,IF(AND(D148>Parameters!$F$10,D148<=Parameters!$G$10),3,IF(AND(D148>Parameters!$G$10,D148<=Parameters!$H$10),4,IF(D148>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E148=\"\"),\"\",IF(E148<Parameters!$E$10,1,IF(AND(E148>Parameters!$E$10,E148<=Parameters!$F$10),2,IF(AND(E148>Parameters!$F$10,E148<=Parameters!$G$10),3,IF(AND(E148>Parameters!$G$10,E148<=Parameters!$H$10),4,IF(E148>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F148=\"\"),\"\",IF(F148<Parameters!$E$10,1,IF(AND(F148>Parameters!$E$10,F148<=Parameters!$F$10),2,IF(AND(F148>Parameters!$F$10,F148<=Parameters!$G$10),3,IF(AND(F148>Parameters!$G$10,F148<=Parameters!$H$10),4,IF(F148>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G148=\"\"),\"\",IF(G148<Parameters!$E$10,1,IF(AND(G148>Parameters!$E$10,G148<=Parameters!$F$10),2,IF(AND(G148>Parameters!$F$10,G148<=Parameters!$G$10),3,IF(AND(G148>Parameters!$G$10,G148<=Parameters!$H$10),4,IF(G148>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H148=\"\"),\"\",IF(H148<Parameters!$E$10,1,IF(AND(H148>Parameters!$E$10,H148<=Parameters!$F$10),2,IF(AND(H148>Parameters!$F$10,H148<=Parameters!$G$10),3,IF(AND(H148>Parameters!$G$10,H148<=Parameters!$H$10),4,IF(H148>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I148=\"\"),\"\",IF(I148<Parameters!$E$10,1,IF(AND(I148>Parameters!$E$10,I148<=Parameters!$F$10),2,IF(AND(I148>Parameters!$F$10,I148<=Parameters!$G$10),3,IF(AND(I148>Parameters!$G$10,I148<=Parameters!$H$10),4,IF(I148>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J148=\"\"),\"\",IF(J148<Parameters!$E$10,1,IF(AND(J148>Parameters!$E$10,J148<=Parameters!$F$10),2,IF(AND(J148>Parameters!$F$10,J148<=Parameters!$G$10),3,IF(AND(J148>Parameters!$G$10,J148<=Parameters!$H$10),4,IF(J148>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K148=\"\"),\"\",IF(K148<Parameters!$E$10,1,IF(AND(K148>Parameters!$E$10,K148<=Parameters!$F$10),2,IF(AND(K148>Parameters!$F$10,K148<=Parameters!$G$10),3,IF(AND(K148>Parameters!$G$10,K148<=Parameters!$H$10),4,IF(K148>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L148=\"\"),\"\",IF(L148<Parameters!$E$10,1,IF(AND(L148>Parameters!$E$10,L148<=Parameters!$F$10),2,IF(AND(L148>Parameters!$F$10,L148<=Parameters!$G$10),3,IF(AND(L148>Parameters!$G$10,L148<=Parameters!$H$10),4,IF(L148>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M148=\"\"),\"\",IF(M148<Parameters!$E$10,1,IF(AND(M148>Parameters!$E$10,M148<=Parameters!$F$10),2,IF(AND(M148>Parameters!$F$10,M148<=Parameters!$G$10),3,IF(AND(M148>Parameters!$G$10,M148<=Parameters!$H$10),4,IF(M148>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N148=\"\"),\"\",IF(N148<Parameters!$E$10,1,IF(AND(N148>Parameters!$E$10,N148<=Parameters!$F$10),2,IF(AND(N148>Parameters!$F$10,N148<=Parameters!$G$10),3,IF(AND(N148>Parameters!$G$10,N148<=Parameters!$H$10),4,IF(N148>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O148=\"\"),\"\",IF(O148<Parameters!$E$10,1,IF(AND(O148>Parameters!$E$10,O148<=Parameters!$F$10),2,IF(AND(O148>Parameters!$F$10,O148<=Parameters!$G$10),3,IF(AND(O148>Parameters!$G$10,O148<=Parameters!$H$10),4,IF(O148>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P148=\"\"),\"\",IF(P148<Parameters!$E$10,1,IF(AND(P148>Parameters!$E$10,P148<=Parameters!$F$10),2,IF(AND(P148>Parameters!$F$10,P148<=Parameters!$G$10),3,IF(AND(P148>Parameters!$G$10,P148<=Parameters!$H$10),4,IF(P148>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q148=\"\"),\"\",IF(Q148<Parameters!$E$10,1,IF(AND(Q148>Parameters!$E$10,Q148<=Parameters!$F$10),2,IF(AND(Q148>Parameters!$F$10,Q148<=Parameters!$G$10),3,IF(AND(Q148>Parameters!$G$10,Q148<=Parameters!$H$10),4,IF(Q148>Parameters!$H$10,5,\"\"))))))","v":""}]
[{"$f":"Data!$CA$5","v":"Debtor Turnover Days"},{"$f":"Companies!B27","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B149,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B149,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A149,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B149,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B149,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A149,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B149,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B149,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A149,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B149,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B149,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A149,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B149,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B149,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A149,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B149,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B149,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A149,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B149,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B149,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A149,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B149,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B149,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A149,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B149,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B149,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A149,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B149,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B149,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A149,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B149,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B149,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A149,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B149,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B149,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A149,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B149,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B149,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A149,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B149,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B149,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A149,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B149,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B149,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A149,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C149=\"\"),\"\",IF(C149<Parameters!$E$10,1,IF(AND(C149>Parameters!$E$10,C149<=Parameters!$F$10),2,IF(AND(C149>Parameters!$F$10,C149<=Parameters!$G$10),3,IF(AND(C149>Parameters!$G$10,C149<=Parameters!$H$10),4,IF(C149>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D149=\"\"),\"\",IF(D149<Parameters!$E$10,1,IF(AND(D149>Parameters!$E$10,D149<=Parameters!$F$10),2,IF(AND(D149>Parameters!$F$10,D149<=Parameters!$G$10),3,IF(AND(D149>Parameters!$G$10,D149<=Parameters!$H$10),4,IF(D149>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E149=\"\"),\"\",IF(E149<Parameters!$E$10,1,IF(AND(E149>Parameters!$E$10,E149<=Parameters!$F$10),2,IF(AND(E149>Parameters!$F$10,E149<=Parameters!$G$10),3,IF(AND(E149>Parameters!$G$10,E149<=Parameters!$H$10),4,IF(E149>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F149=\"\"),\"\",IF(F149<Parameters!$E$10,1,IF(AND(F149>Parameters!$E$10,F149<=Parameters!$F$10),2,IF(AND(F149>Parameters!$F$10,F149<=Parameters!$G$10),3,IF(AND(F149>Parameters!$G$10,F149<=Parameters!$H$10),4,IF(F149>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G149=\"\"),\"\",IF(G149<Parameters!$E$10,1,IF(AND(G149>Parameters!$E$10,G149<=Parameters!$F$10),2,IF(AND(G149>Parameters!$F$10,G149<=Parameters!$G$10),3,IF(AND(G149>Parameters!$G$10,G149<=Parameters!$H$10),4,IF(G149>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H149=\"\"),\"\",IF(H149<Parameters!$E$10,1,IF(AND(H149>Parameters!$E$10,H149<=Parameters!$F$10),2,IF(AND(H149>Parameters!$F$10,H149<=Parameters!$G$10),3,IF(AND(H149>Parameters!$G$10,H149<=Parameters!$H$10),4,IF(H149>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I149=\"\"),\"\",IF(I149<Parameters!$E$10,1,IF(AND(I149>Parameters!$E$10,I149<=Parameters!$F$10),2,IF(AND(I149>Parameters!$F$10,I149<=Parameters!$G$10),3,IF(AND(I149>Parameters!$G$10,I149<=Parameters!$H$10),4,IF(I149>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J149=\"\"),\"\",IF(J149<Parameters!$E$10,1,IF(AND(J149>Parameters!$E$10,J149<=Parameters!$F$10),2,IF(AND(J149>Parameters!$F$10,J149<=Parameters!$G$10),3,IF(AND(J149>Parameters!$G$10,J149<=Parameters!$H$10),4,IF(J149>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K149=\"\"),\"\",IF(K149<Parameters!$E$10,1,IF(AND(K149>Parameters!$E$10,K149<=Parameters!$F$10),2,IF(AND(K149>Parameters!$F$10,K149<=Parameters!$G$10),3,IF(AND(K149>Parameters!$G$10,K149<=Parameters!$H$10),4,IF(K149>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L149=\"\"),\"\",IF(L149<Parameters!$E$10,1,IF(AND(L149>Parameters!$E$10,L149<=Parameters!$F$10),2,IF(AND(L149>Parameters!$F$10,L149<=Parameters!$G$10),3,IF(AND(L149>Parameters!$G$10,L149<=Parameters!$H$10),4,IF(L149>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M149=\"\"),\"\",IF(M149<Parameters!$E$10,1,IF(AND(M149>Parameters!$E$10,M149<=Parameters!$F$10),2,IF(AND(M149>Parameters!$F$10,M149<=Parameters!$G$10),3,IF(AND(M149>Parameters!$G$10,M149<=Parameters!$H$10),4,IF(M149>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N149=\"\"),\"\",IF(N149<Parameters!$E$10,1,IF(AND(N149>Parameters!$E$10,N149<=Parameters!$F$10),2,IF(AND(N149>Parameters!$F$10,N149<=Parameters!$G$10),3,IF(AND(N149>Parameters!$G$10,N149<=Parameters!$H$10),4,IF(N149>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O149=\"\"),\"\",IF(O149<Parameters!$E$10,1,IF(AND(O149>Parameters!$E$10,O149<=Parameters!$F$10),2,IF(AND(O149>Parameters!$F$10,O149<=Parameters!$G$10),3,IF(AND(O149>Parameters!$G$10,O149<=Parameters!$H$10),4,IF(O149>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P149=\"\"),\"\",IF(P149<Parameters!$E$10,1,IF(AND(P149>Parameters!$E$10,P149<=Parameters!$F$10),2,IF(AND(P149>Parameters!$F$10,P149<=Parameters!$G$10),3,IF(AND(P149>Parameters!$G$10,P149<=Parameters!$H$10),4,IF(P149>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q149=\"\"),\"\",IF(Q149<Parameters!$E$10,1,IF(AND(Q149>Parameters!$E$10,Q149<=Parameters!$F$10),2,IF(AND(Q149>Parameters!$F$10,Q149<=Parameters!$G$10),3,IF(AND(Q149>Parameters!$G$10,Q149<=Parameters!$H$10),4,IF(Q149>Parameters!$H$10,5,\"\"))))))","v":""}]
[{"$f":"Data!$CA$5","v":"Debtor Turnover Days"},{"$f":"Companies!B28","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B150,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B150,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A150,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B150,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B150,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A150,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B150,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B150,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A150,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B150,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B150,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A150,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B150,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B150,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A150,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B150,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B150,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A150,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B150,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B150,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A150,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B150,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B150,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A150,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B150,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B150,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A150,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B150,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B150,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A150,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B150,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B150,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A150,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B150,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B150,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A150,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B150,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B150,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A150,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B150,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B150,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A150,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B150,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B150,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A150,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C150=\"\"),\"\",IF(C150<Parameters!$E$10,1,IF(AND(C150>Parameters!$E$10,C150<=Parameters!$F$10),2,IF(AND(C150>Parameters!$F$10,C150<=Parameters!$G$10),3,IF(AND(C150>Parameters!$G$10,C150<=Parameters!$H$10),4,IF(C150>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D150=\"\"),\"\",IF(D150<Parameters!$E$10,1,IF(AND(D150>Parameters!$E$10,D150<=Parameters!$F$10),2,IF(AND(D150>Parameters!$F$10,D150<=Parameters!$G$10),3,IF(AND(D150>Parameters!$G$10,D150<=Parameters!$H$10),4,IF(D150>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E150=\"\"),\"\",IF(E150<Parameters!$E$10,1,IF(AND(E150>Parameters!$E$10,E150<=Parameters!$F$10),2,IF(AND(E150>Parameters!$F$10,E150<=Parameters!$G$10),3,IF(AND(E150>Parameters!$G$10,E150<=Parameters!$H$10),4,IF(E150>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F150=\"\"),\"\",IF(F150<Parameters!$E$10,1,IF(AND(F150>Parameters!$E$10,F150<=Parameters!$F$10),2,IF(AND(F150>Parameters!$F$10,F150<=Parameters!$G$10),3,IF(AND(F150>Parameters!$G$10,F150<=Parameters!$H$10),4,IF(F150>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G150=\"\"),\"\",IF(G150<Parameters!$E$10,1,IF(AND(G150>Parameters!$E$10,G150<=Parameters!$F$10),2,IF(AND(G150>Parameters!$F$10,G150<=Parameters!$G$10),3,IF(AND(G150>Parameters!$G$10,G150<=Parameters!$H$10),4,IF(G150>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H150=\"\"),\"\",IF(H150<Parameters!$E$10,1,IF(AND(H150>Parameters!$E$10,H150<=Parameters!$F$10),2,IF(AND(H150>Parameters!$F$10,H150<=Parameters!$G$10),3,IF(AND(H150>Parameters!$G$10,H150<=Parameters!$H$10),4,IF(H150>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I150=\"\"),\"\",IF(I150<Parameters!$E$10,1,IF(AND(I150>Parameters!$E$10,I150<=Parameters!$F$10),2,IF(AND(I150>Parameters!$F$10,I150<=Parameters!$G$10),3,IF(AND(I150>Parameters!$G$10,I150<=Parameters!$H$10),4,IF(I150>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J150=\"\"),\"\",IF(J150<Parameters!$E$10,1,IF(AND(J150>Parameters!$E$10,J150<=Parameters!$F$10),2,IF(AND(J150>Parameters!$F$10,J150<=Parameters!$G$10),3,IF(AND(J150>Parameters!$G$10,J150<=Parameters!$H$10),4,IF(J150>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K150=\"\"),\"\",IF(K150<Parameters!$E$10,1,IF(AND(K150>Parameters!$E$10,K150<=Parameters!$F$10),2,IF(AND(K150>Parameters!$F$10,K150<=Parameters!$G$10),3,IF(AND(K150>Parameters!$G$10,K150<=Parameters!$H$10),4,IF(K150>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L150=\"\"),\"\",IF(L150<Parameters!$E$10,1,IF(AND(L150>Parameters!$E$10,L150<=Parameters!$F$10),2,IF(AND(L150>Parameters!$F$10,L150<=Parameters!$G$10),3,IF(AND(L150>Parameters!$G$10,L150<=Parameters!$H$10),4,IF(L150>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M150=\"\"),\"\",IF(M150<Parameters!$E$10,1,IF(AND(M150>Parameters!$E$10,M150<=Parameters!$F$10),2,IF(AND(M150>Parameters!$F$10,M150<=Parameters!$G$10),3,IF(AND(M150>Parameters!$G$10,M150<=Parameters!$H$10),4,IF(M150>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N150=\"\"),\"\",IF(N150<Parameters!$E$10,1,IF(AND(N150>Parameters!$E$10,N150<=Parameters!$F$10),2,IF(AND(N150>Parameters!$F$10,N150<=Parameters!$G$10),3,IF(AND(N150>Parameters!$G$10,N150<=Parameters!$H$10),4,IF(N150>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O150=\"\"),\"\",IF(O150<Parameters!$E$10,1,IF(AND(O150>Parameters!$E$10,O150<=Parameters!$F$10),2,IF(AND(O150>Parameters!$F$10,O150<=Parameters!$G$10),3,IF(AND(O150>Parameters!$G$10,O150<=Parameters!$H$10),4,IF(O150>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P150=\"\"),\"\",IF(P150<Parameters!$E$10,1,IF(AND(P150>Parameters!$E$10,P150<=Parameters!$F$10),2,IF(AND(P150>Parameters!$F$10,P150<=Parameters!$G$10),3,IF(AND(P150>Parameters!$G$10,P150<=Parameters!$H$10),4,IF(P150>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q150=\"\"),\"\",IF(Q150<Parameters!$E$10,1,IF(AND(Q150>Parameters!$E$10,Q150<=Parameters!$F$10),2,IF(AND(Q150>Parameters!$F$10,Q150<=Parameters!$G$10),3,IF(AND(Q150>Parameters!$G$10,Q150<=Parameters!$H$10),4,IF(Q150>Parameters!$H$10,5,\"\"))))))","v":""}]
[{"$f":"Data!$CA$5","v":"Debtor Turnover Days"},{"$f":"Companies!B29","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B151,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B151,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A151,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B151,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B151,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A151,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B151,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B151,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A151,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B151,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B151,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A151,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B151,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B151,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A151,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B151,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B151,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A151,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B151,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B151,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A151,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B151,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B151,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A151,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B151,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B151,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A151,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B151,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B151,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A151,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B151,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B151,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A151,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B151,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B151,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A151,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B151,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B151,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A151,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B151,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B151,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A151,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B151,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B151,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A151,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C151=\"\"),\"\",IF(C151<Parameters!$E$10,1,IF(AND(C151>Parameters!$E$10,C151<=Parameters!$F$10),2,IF(AND(C151>Parameters!$F$10,C151<=Parameters!$G$10),3,IF(AND(C151>Parameters!$G$10,C151<=Parameters!$H$10),4,IF(C151>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D151=\"\"),\"\",IF(D151<Parameters!$E$10,1,IF(AND(D151>Parameters!$E$10,D151<=Parameters!$F$10),2,IF(AND(D151>Parameters!$F$10,D151<=Parameters!$G$10),3,IF(AND(D151>Parameters!$G$10,D151<=Parameters!$H$10),4,IF(D151>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E151=\"\"),\"\",IF(E151<Parameters!$E$10,1,IF(AND(E151>Parameters!$E$10,E151<=Parameters!$F$10),2,IF(AND(E151>Parameters!$F$10,E151<=Parameters!$G$10),3,IF(AND(E151>Parameters!$G$10,E151<=Parameters!$H$10),4,IF(E151>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F151=\"\"),\"\",IF(F151<Parameters!$E$10,1,IF(AND(F151>Parameters!$E$10,F151<=Parameters!$F$10),2,IF(AND(F151>Parameters!$F$10,F151<=Parameters!$G$10),3,IF(AND(F151>Parameters!$G$10,F151<=Parameters!$H$10),4,IF(F151>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G151=\"\"),\"\",IF(G151<Parameters!$E$10,1,IF(AND(G151>Parameters!$E$10,G151<=Parameters!$F$10),2,IF(AND(G151>Parameters!$F$10,G151<=Parameters!$G$10),3,IF(AND(G151>Parameters!$G$10,G151<=Parameters!$H$10),4,IF(G151>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H151=\"\"),\"\",IF(H151<Parameters!$E$10,1,IF(AND(H151>Parameters!$E$10,H151<=Parameters!$F$10),2,IF(AND(H151>Parameters!$F$10,H151<=Parameters!$G$10),3,IF(AND(H151>Parameters!$G$10,H151<=Parameters!$H$10),4,IF(H151>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I151=\"\"),\"\",IF(I151<Parameters!$E$10,1,IF(AND(I151>Parameters!$E$10,I151<=Parameters!$F$10),2,IF(AND(I151>Parameters!$F$10,I151<=Parameters!$G$10),3,IF(AND(I151>Parameters!$G$10,I151<=Parameters!$H$10),4,IF(I151>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J151=\"\"),\"\",IF(J151<Parameters!$E$10,1,IF(AND(J151>Parameters!$E$10,J151<=Parameters!$F$10),2,IF(AND(J151>Parameters!$F$10,J151<=Parameters!$G$10),3,IF(AND(J151>Parameters!$G$10,J151<=Parameters!$H$10),4,IF(J151>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K151=\"\"),\"\",IF(K151<Parameters!$E$10,1,IF(AND(K151>Parameters!$E$10,K151<=Parameters!$F$10),2,IF(AND(K151>Parameters!$F$10,K151<=Parameters!$G$10),3,IF(AND(K151>Parameters!$G$10,K151<=Parameters!$H$10),4,IF(K151>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L151=\"\"),\"\",IF(L151<Parameters!$E$10,1,IF(AND(L151>Parameters!$E$10,L151<=Parameters!$F$10),2,IF(AND(L151>Parameters!$F$10,L151<=Parameters!$G$10),3,IF(AND(L151>Parameters!$G$10,L151<=Parameters!$H$10),4,IF(L151>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M151=\"\"),\"\",IF(M151<Parameters!$E$10,1,IF(AND(M151>Parameters!$E$10,M151<=Parameters!$F$10),2,IF(AND(M151>Parameters!$F$10,M151<=Parameters!$G$10),3,IF(AND(M151>Parameters!$G$10,M151<=Parameters!$H$10),4,IF(M151>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N151=\"\"),\"\",IF(N151<Parameters!$E$10,1,IF(AND(N151>Parameters!$E$10,N151<=Parameters!$F$10),2,IF(AND(N151>Parameters!$F$10,N151<=Parameters!$G$10),3,IF(AND(N151>Parameters!$G$10,N151<=Parameters!$H$10),4,IF(N151>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O151=\"\"),\"\",IF(O151<Parameters!$E$10,1,IF(AND(O151>Parameters!$E$10,O151<=Parameters!$F$10),2,IF(AND(O151>Parameters!$F$10,O151<=Parameters!$G$10),3,IF(AND(O151>Parameters!$G$10,O151<=Parameters!$H$10),4,IF(O151>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P151=\"\"),\"\",IF(P151<Parameters!$E$10,1,IF(AND(P151>Parameters!$E$10,P151<=Parameters!$F$10),2,IF(AND(P151>Parameters!$F$10,P151<=Parameters!$G$10),3,IF(AND(P151>Parameters!$G$10,P151<=Parameters!$H$10),4,IF(P151>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q151=\"\"),\"\",IF(Q151<Parameters!$E$10,1,IF(AND(Q151>Parameters!$E$10,Q151<=Parameters!$F$10),2,IF(AND(Q151>Parameters!$F$10,Q151<=Parameters!$G$10),3,IF(AND(Q151>Parameters!$G$10,Q151<=Parameters!$H$10),4,IF(Q151>Parameters!$H$10,5,\"\"))))))","v":""}]
[{"$f":"Data!$CA$5","v":"Debtor Turnover Days"},{"$f":"Companies!B30","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B152,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B152,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A152,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B152,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B152,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A152,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B152,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B152,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A152,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B152,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B152,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A152,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B152,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B152,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A152,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B152,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B152,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A152,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B152,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B152,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A152,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B152,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B152,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A152,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B152,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B152,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A152,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B152,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B152,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A152,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B152,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B152,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A152,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B152,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B152,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A152,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B152,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B152,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A152,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B152,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B152,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A152,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B152,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B152,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A152,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C152=\"\"),\"\",IF(C152<Parameters!$E$10,1,IF(AND(C152>Parameters!$E$10,C152<=Parameters!$F$10),2,IF(AND(C152>Parameters!$F$10,C152<=Parameters!$G$10),3,IF(AND(C152>Parameters!$G$10,C152<=Parameters!$H$10),4,IF(C152>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D152=\"\"),\"\",IF(D152<Parameters!$E$10,1,IF(AND(D152>Parameters!$E$10,D152<=Parameters!$F$10),2,IF(AND(D152>Parameters!$F$10,D152<=Parameters!$G$10),3,IF(AND(D152>Parameters!$G$10,D152<=Parameters!$H$10),4,IF(D152>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E152=\"\"),\"\",IF(E152<Parameters!$E$10,1,IF(AND(E152>Parameters!$E$10,E152<=Parameters!$F$10),2,IF(AND(E152>Parameters!$F$10,E152<=Parameters!$G$10),3,IF(AND(E152>Parameters!$G$10,E152<=Parameters!$H$10),4,IF(E152>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F152=\"\"),\"\",IF(F152<Parameters!$E$10,1,IF(AND(F152>Parameters!$E$10,F152<=Parameters!$F$10),2,IF(AND(F152>Parameters!$F$10,F152<=Parameters!$G$10),3,IF(AND(F152>Parameters!$G$10,F152<=Parameters!$H$10),4,IF(F152>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G152=\"\"),\"\",IF(G152<Parameters!$E$10,1,IF(AND(G152>Parameters!$E$10,G152<=Parameters!$F$10),2,IF(AND(G152>Parameters!$F$10,G152<=Parameters!$G$10),3,IF(AND(G152>Parameters!$G$10,G152<=Parameters!$H$10),4,IF(G152>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H152=\"\"),\"\",IF(H152<Parameters!$E$10,1,IF(AND(H152>Parameters!$E$10,H152<=Parameters!$F$10),2,IF(AND(H152>Parameters!$F$10,H152<=Parameters!$G$10),3,IF(AND(H152>Parameters!$G$10,H152<=Parameters!$H$10),4,IF(H152>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I152=\"\"),\"\",IF(I152<Parameters!$E$10,1,IF(AND(I152>Parameters!$E$10,I152<=Parameters!$F$10),2,IF(AND(I152>Parameters!$F$10,I152<=Parameters!$G$10),3,IF(AND(I152>Parameters!$G$10,I152<=Parameters!$H$10),4,IF(I152>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J152=\"\"),\"\",IF(J152<Parameters!$E$10,1,IF(AND(J152>Parameters!$E$10,J152<=Parameters!$F$10),2,IF(AND(J152>Parameters!$F$10,J152<=Parameters!$G$10),3,IF(AND(J152>Parameters!$G$10,J152<=Parameters!$H$10),4,IF(J152>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K152=\"\"),\"\",IF(K152<Parameters!$E$10,1,IF(AND(K152>Parameters!$E$10,K152<=Parameters!$F$10),2,IF(AND(K152>Parameters!$F$10,K152<=Parameters!$G$10),3,IF(AND(K152>Parameters!$G$10,K152<=Parameters!$H$10),4,IF(K152>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L152=\"\"),\"\",IF(L152<Parameters!$E$10,1,IF(AND(L152>Parameters!$E$10,L152<=Parameters!$F$10),2,IF(AND(L152>Parameters!$F$10,L152<=Parameters!$G$10),3,IF(AND(L152>Parameters!$G$10,L152<=Parameters!$H$10),4,IF(L152>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M152=\"\"),\"\",IF(M152<Parameters!$E$10,1,IF(AND(M152>Parameters!$E$10,M152<=Parameters!$F$10),2,IF(AND(M152>Parameters!$F$10,M152<=Parameters!$G$10),3,IF(AND(M152>Parameters!$G$10,M152<=Parameters!$H$10),4,IF(M152>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N152=\"\"),\"\",IF(N152<Parameters!$E$10,1,IF(AND(N152>Parameters!$E$10,N152<=Parameters!$F$10),2,IF(AND(N152>Parameters!$F$10,N152<=Parameters!$G$10),3,IF(AND(N152>Parameters!$G$10,N152<=Parameters!$H$10),4,IF(N152>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O152=\"\"),\"\",IF(O152<Parameters!$E$10,1,IF(AND(O152>Parameters!$E$10,O152<=Parameters!$F$10),2,IF(AND(O152>Parameters!$F$10,O152<=Parameters!$G$10),3,IF(AND(O152>Parameters!$G$10,O152<=Parameters!$H$10),4,IF(O152>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P152=\"\"),\"\",IF(P152<Parameters!$E$10,1,IF(AND(P152>Parameters!$E$10,P152<=Parameters!$F$10),2,IF(AND(P152>Parameters!$F$10,P152<=Parameters!$G$10),3,IF(AND(P152>Parameters!$G$10,P152<=Parameters!$H$10),4,IF(P152>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q152=\"\"),\"\",IF(Q152<Parameters!$E$10,1,IF(AND(Q152>Parameters!$E$10,Q152<=Parameters!$F$10),2,IF(AND(Q152>Parameters!$F$10,Q152<=Parameters!$G$10),3,IF(AND(Q152>Parameters!$G$10,Q152<=Parameters!$H$10),4,IF(Q152>Parameters!$H$10,5,\"\"))))))","v":""}]
[{"$f":"Data!$CA$5","v":"Debtor Turnover Days"},{"$f":"Companies!B31","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B153,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B153,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A153,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B153,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B153,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A153,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B153,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B153,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A153,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B153,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B153,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A153,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B153,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B153,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A153,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B153,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B153,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A153,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B153,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B153,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A153,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B153,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B153,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A153,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B153,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B153,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A153,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B153,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B153,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A153,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B153,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B153,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A153,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B153,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B153,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A153,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B153,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B153,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A153,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B153,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B153,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A153,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B153,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B153,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A153,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C153=\"\"),\"\",IF(C153<Parameters!$E$10,1,IF(AND(C153>Parameters!$E$10,C153<=Parameters!$F$10),2,IF(AND(C153>Parameters!$F$10,C153<=Parameters!$G$10),3,IF(AND(C153>Parameters!$G$10,C153<=Parameters!$H$10),4,IF(C153>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D153=\"\"),\"\",IF(D153<Parameters!$E$10,1,IF(AND(D153>Parameters!$E$10,D153<=Parameters!$F$10),2,IF(AND(D153>Parameters!$F$10,D153<=Parameters!$G$10),3,IF(AND(D153>Parameters!$G$10,D153<=Parameters!$H$10),4,IF(D153>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E153=\"\"),\"\",IF(E153<Parameters!$E$10,1,IF(AND(E153>Parameters!$E$10,E153<=Parameters!$F$10),2,IF(AND(E153>Parameters!$F$10,E153<=Parameters!$G$10),3,IF(AND(E153>Parameters!$G$10,E153<=Parameters!$H$10),4,IF(E153>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F153=\"\"),\"\",IF(F153<Parameters!$E$10,1,IF(AND(F153>Parameters!$E$10,F153<=Parameters!$F$10),2,IF(AND(F153>Parameters!$F$10,F153<=Parameters!$G$10),3,IF(AND(F153>Parameters!$G$10,F153<=Parameters!$H$10),4,IF(F153>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G153=\"\"),\"\",IF(G153<Parameters!$E$10,1,IF(AND(G153>Parameters!$E$10,G153<=Parameters!$F$10),2,IF(AND(G153>Parameters!$F$10,G153<=Parameters!$G$10),3,IF(AND(G153>Parameters!$G$10,G153<=Parameters!$H$10),4,IF(G153>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H153=\"\"),\"\",IF(H153<Parameters!$E$10,1,IF(AND(H153>Parameters!$E$10,H153<=Parameters!$F$10),2,IF(AND(H153>Parameters!$F$10,H153<=Parameters!$G$10),3,IF(AND(H153>Parameters!$G$10,H153<=Parameters!$H$10),4,IF(H153>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I153=\"\"),\"\",IF(I153<Parameters!$E$10,1,IF(AND(I153>Parameters!$E$10,I153<=Parameters!$F$10),2,IF(AND(I153>Parameters!$F$10,I153<=Parameters!$G$10),3,IF(AND(I153>Parameters!$G$10,I153<=Parameters!$H$10),4,IF(I153>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J153=\"\"),\"\",IF(J153<Parameters!$E$10,1,IF(AND(J153>Parameters!$E$10,J153<=Parameters!$F$10),2,IF(AND(J153>Parameters!$F$10,J153<=Parameters!$G$10),3,IF(AND(J153>Parameters!$G$10,J153<=Parameters!$H$10),4,IF(J153>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K153=\"\"),\"\",IF(K153<Parameters!$E$10,1,IF(AND(K153>Parameters!$E$10,K153<=Parameters!$F$10),2,IF(AND(K153>Parameters!$F$10,K153<=Parameters!$G$10),3,IF(AND(K153>Parameters!$G$10,K153<=Parameters!$H$10),4,IF(K153>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L153=\"\"),\"\",IF(L153<Parameters!$E$10,1,IF(AND(L153>Parameters!$E$10,L153<=Parameters!$F$10),2,IF(AND(L153>Parameters!$F$10,L153<=Parameters!$G$10),3,IF(AND(L153>Parameters!$G$10,L153<=Parameters!$H$10),4,IF(L153>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M153=\"\"),\"\",IF(M153<Parameters!$E$10,1,IF(AND(M153>Parameters!$E$10,M153<=Parameters!$F$10),2,IF(AND(M153>Parameters!$F$10,M153<=Parameters!$G$10),3,IF(AND(M153>Parameters!$G$10,M153<=Parameters!$H$10),4,IF(M153>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N153=\"\"),\"\",IF(N153<Parameters!$E$10,1,IF(AND(N153>Parameters!$E$10,N153<=Parameters!$F$10),2,IF(AND(N153>Parameters!$F$10,N153<=Parameters!$G$10),3,IF(AND(N153>Parameters!$G$10,N153<=Parameters!$H$10),4,IF(N153>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O153=\"\"),\"\",IF(O153<Parameters!$E$10,1,IF(AND(O153>Parameters!$E$10,O153<=Parameters!$F$10),2,IF(AND(O153>Parameters!$F$10,O153<=Parameters!$G$10),3,IF(AND(O153>Parameters!$G$10,O153<=Parameters!$H$10),4,IF(O153>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P153=\"\"),\"\",IF(P153<Parameters!$E$10,1,IF(AND(P153>Parameters!$E$10,P153<=Parameters!$F$10),2,IF(AND(P153>Parameters!$F$10,P153<=Parameters!$G$10),3,IF(AND(P153>Parameters!$G$10,P153<=Parameters!$H$10),4,IF(P153>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q153=\"\"),\"\",IF(Q153<Parameters!$E$10,1,IF(AND(Q153>Parameters!$E$10,Q153<=Parameters!$F$10),2,IF(AND(Q153>Parameters!$F$10,Q153<=Parameters!$G$10),3,IF(AND(Q153>Parameters!$G$10,Q153<=Parameters!$H$10),4,IF(Q153>Parameters!$H$10,5,\"\"))))))","v":""}]
[{"$f":"Data!$CA$5","v":"Debtor Turnover Days"},{"$f":"Companies!B32","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B154,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B154,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A154,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B154,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B154,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A154,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B154,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B154,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A154,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B154,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B154,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A154,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B154,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B154,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A154,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B154,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B154,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A154,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B154,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B154,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A154,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B154,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B154,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A154,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B154,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B154,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A154,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B154,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B154,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A154,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B154,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B154,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A154,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B154,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B154,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A154,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B154,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B154,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A154,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B154,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B154,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A154,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B154,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B154,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A154,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C154=\"\"),\"\",IF(C154<Parameters!$E$10,1,IF(AND(C154>Parameters!$E$10,C154<=Parameters!$F$10),2,IF(AND(C154>Parameters!$F$10,C154<=Parameters!$G$10),3,IF(AND(C154>Parameters!$G$10,C154<=Parameters!$H$10),4,IF(C154>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D154=\"\"),\"\",IF(D154<Parameters!$E$10,1,IF(AND(D154>Parameters!$E$10,D154<=Parameters!$F$10),2,IF(AND(D154>Parameters!$F$10,D154<=Parameters!$G$10),3,IF(AND(D154>Parameters!$G$10,D154<=Parameters!$H$10),4,IF(D154>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E154=\"\"),\"\",IF(E154<Parameters!$E$10,1,IF(AND(E154>Parameters!$E$10,E154<=Parameters!$F$10),2,IF(AND(E154>Parameters!$F$10,E154<=Parameters!$G$10),3,IF(AND(E154>Parameters!$G$10,E154<=Parameters!$H$10),4,IF(E154>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F154=\"\"),\"\",IF(F154<Parameters!$E$10,1,IF(AND(F154>Parameters!$E$10,F154<=Parameters!$F$10),2,IF(AND(F154>Parameters!$F$10,F154<=Parameters!$G$10),3,IF(AND(F154>Parameters!$G$10,F154<=Parameters!$H$10),4,IF(F154>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G154=\"\"),\"\",IF(G154<Parameters!$E$10,1,IF(AND(G154>Parameters!$E$10,G154<=Parameters!$F$10),2,IF(AND(G154>Parameters!$F$10,G154<=Parameters!$G$10),3,IF(AND(G154>Parameters!$G$10,G154<=Parameters!$H$10),4,IF(G154>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H154=\"\"),\"\",IF(H154<Parameters!$E$10,1,IF(AND(H154>Parameters!$E$10,H154<=Parameters!$F$10),2,IF(AND(H154>Parameters!$F$10,H154<=Parameters!$G$10),3,IF(AND(H154>Parameters!$G$10,H154<=Parameters!$H$10),4,IF(H154>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I154=\"\"),\"\",IF(I154<Parameters!$E$10,1,IF(AND(I154>Parameters!$E$10,I154<=Parameters!$F$10),2,IF(AND(I154>Parameters!$F$10,I154<=Parameters!$G$10),3,IF(AND(I154>Parameters!$G$10,I154<=Parameters!$H$10),4,IF(I154>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J154=\"\"),\"\",IF(J154<Parameters!$E$10,1,IF(AND(J154>Parameters!$E$10,J154<=Parameters!$F$10),2,IF(AND(J154>Parameters!$F$10,J154<=Parameters!$G$10),3,IF(AND(J154>Parameters!$G$10,J154<=Parameters!$H$10),4,IF(J154>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K154=\"\"),\"\",IF(K154<Parameters!$E$10,1,IF(AND(K154>Parameters!$E$10,K154<=Parameters!$F$10),2,IF(AND(K154>Parameters!$F$10,K154<=Parameters!$G$10),3,IF(AND(K154>Parameters!$G$10,K154<=Parameters!$H$10),4,IF(K154>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L154=\"\"),\"\",IF(L154<Parameters!$E$10,1,IF(AND(L154>Parameters!$E$10,L154<=Parameters!$F$10),2,IF(AND(L154>Parameters!$F$10,L154<=Parameters!$G$10),3,IF(AND(L154>Parameters!$G$10,L154<=Parameters!$H$10),4,IF(L154>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M154=\"\"),\"\",IF(M154<Parameters!$E$10,1,IF(AND(M154>Parameters!$E$10,M154<=Parameters!$F$10),2,IF(AND(M154>Parameters!$F$10,M154<=Parameters!$G$10),3,IF(AND(M154>Parameters!$G$10,M154<=Parameters!$H$10),4,IF(M154>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N154=\"\"),\"\",IF(N154<Parameters!$E$10,1,IF(AND(N154>Parameters!$E$10,N154<=Parameters!$F$10),2,IF(AND(N154>Parameters!$F$10,N154<=Parameters!$G$10),3,IF(AND(N154>Parameters!$G$10,N154<=Parameters!$H$10),4,IF(N154>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O154=\"\"),\"\",IF(O154<Parameters!$E$10,1,IF(AND(O154>Parameters!$E$10,O154<=Parameters!$F$10),2,IF(AND(O154>Parameters!$F$10,O154<=Parameters!$G$10),3,IF(AND(O154>Parameters!$G$10,O154<=Parameters!$H$10),4,IF(O154>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P154=\"\"),\"\",IF(P154<Parameters!$E$10,1,IF(AND(P154>Parameters!$E$10,P154<=Parameters!$F$10),2,IF(AND(P154>Parameters!$F$10,P154<=Parameters!$G$10),3,IF(AND(P154>Parameters!$G$10,P154<=Parameters!$H$10),4,IF(P154>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q154=\"\"),\"\",IF(Q154<Parameters!$E$10,1,IF(AND(Q154>Parameters!$E$10,Q154<=Parameters!$F$10),2,IF(AND(Q154>Parameters!$F$10,Q154<=Parameters!$G$10),3,IF(AND(Q154>Parameters!$G$10,Q154<=Parameters!$H$10),4,IF(Q154>Parameters!$H$10,5,\"\"))))))","v":""}]
[{"$f":"Data!$CA$5","v":"Debtor Turnover Days"},{"$f":"Companies!B33","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B155,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B155,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A155,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B155,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B155,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A155,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B155,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B155,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A155,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B155,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B155,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A155,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B155,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B155,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A155,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B155,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B155,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A155,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B155,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B155,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A155,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B155,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B155,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A155,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B155,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B155,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A155,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B155,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B155,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A155,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B155,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B155,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A155,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B155,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B155,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A155,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B155,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B155,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A155,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B155,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B155,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A155,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B155,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B155,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A155,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C155=\"\"),\"\",IF(C155<Parameters!$E$10,1,IF(AND(C155>Parameters!$E$10,C155<=Parameters!$F$10),2,IF(AND(C155>Parameters!$F$10,C155<=Parameters!$G$10),3,IF(AND(C155>Parameters!$G$10,C155<=Parameters!$H$10),4,IF(C155>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D155=\"\"),\"\",IF(D155<Parameters!$E$10,1,IF(AND(D155>Parameters!$E$10,D155<=Parameters!$F$10),2,IF(AND(D155>Parameters!$F$10,D155<=Parameters!$G$10),3,IF(AND(D155>Parameters!$G$10,D155<=Parameters!$H$10),4,IF(D155>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E155=\"\"),\"\",IF(E155<Parameters!$E$10,1,IF(AND(E155>Parameters!$E$10,E155<=Parameters!$F$10),2,IF(AND(E155>Parameters!$F$10,E155<=Parameters!$G$10),3,IF(AND(E155>Parameters!$G$10,E155<=Parameters!$H$10),4,IF(E155>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F155=\"\"),\"\",IF(F155<Parameters!$E$10,1,IF(AND(F155>Parameters!$E$10,F155<=Parameters!$F$10),2,IF(AND(F155>Parameters!$F$10,F155<=Parameters!$G$10),3,IF(AND(F155>Parameters!$G$10,F155<=Parameters!$H$10),4,IF(F155>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G155=\"\"),\"\",IF(G155<Parameters!$E$10,1,IF(AND(G155>Parameters!$E$10,G155<=Parameters!$F$10),2,IF(AND(G155>Parameters!$F$10,G155<=Parameters!$G$10),3,IF(AND(G155>Parameters!$G$10,G155<=Parameters!$H$10),4,IF(G155>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H155=\"\"),\"\",IF(H155<Parameters!$E$10,1,IF(AND(H155>Parameters!$E$10,H155<=Parameters!$F$10),2,IF(AND(H155>Parameters!$F$10,H155<=Parameters!$G$10),3,IF(AND(H155>Parameters!$G$10,H155<=Parameters!$H$10),4,IF(H155>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I155=\"\"),\"\",IF(I155<Parameters!$E$10,1,IF(AND(I155>Parameters!$E$10,I155<=Parameters!$F$10),2,IF(AND(I155>Parameters!$F$10,I155<=Parameters!$G$10),3,IF(AND(I155>Parameters!$G$10,I155<=Parameters!$H$10),4,IF(I155>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J155=\"\"),\"\",IF(J155<Parameters!$E$10,1,IF(AND(J155>Parameters!$E$10,J155<=Parameters!$F$10),2,IF(AND(J155>Parameters!$F$10,J155<=Parameters!$G$10),3,IF(AND(J155>Parameters!$G$10,J155<=Parameters!$H$10),4,IF(J155>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K155=\"\"),\"\",IF(K155<Parameters!$E$10,1,IF(AND(K155>Parameters!$E$10,K155<=Parameters!$F$10),2,IF(AND(K155>Parameters!$F$10,K155<=Parameters!$G$10),3,IF(AND(K155>Parameters!$G$10,K155<=Parameters!$H$10),4,IF(K155>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L155=\"\"),\"\",IF(L155<Parameters!$E$10,1,IF(AND(L155>Parameters!$E$10,L155<=Parameters!$F$10),2,IF(AND(L155>Parameters!$F$10,L155<=Parameters!$G$10),3,IF(AND(L155>Parameters!$G$10,L155<=Parameters!$H$10),4,IF(L155>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M155=\"\"),\"\",IF(M155<Parameters!$E$10,1,IF(AND(M155>Parameters!$E$10,M155<=Parameters!$F$10),2,IF(AND(M155>Parameters!$F$10,M155<=Parameters!$G$10),3,IF(AND(M155>Parameters!$G$10,M155<=Parameters!$H$10),4,IF(M155>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N155=\"\"),\"\",IF(N155<Parameters!$E$10,1,IF(AND(N155>Parameters!$E$10,N155<=Parameters!$F$10),2,IF(AND(N155>Parameters!$F$10,N155<=Parameters!$G$10),3,IF(AND(N155>Parameters!$G$10,N155<=Parameters!$H$10),4,IF(N155>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O155=\"\"),\"\",IF(O155<Parameters!$E$10,1,IF(AND(O155>Parameters!$E$10,O155<=Parameters!$F$10),2,IF(AND(O155>Parameters!$F$10,O155<=Parameters!$G$10),3,IF(AND(O155>Parameters!$G$10,O155<=Parameters!$H$10),4,IF(O155>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P155=\"\"),\"\",IF(P155<Parameters!$E$10,1,IF(AND(P155>Parameters!$E$10,P155<=Parameters!$F$10),2,IF(AND(P155>Parameters!$F$10,P155<=Parameters!$G$10),3,IF(AND(P155>Parameters!$G$10,P155<=Parameters!$H$10),4,IF(P155>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q155=\"\"),\"\",IF(Q155<Parameters!$E$10,1,IF(AND(Q155>Parameters!$E$10,Q155<=Parameters!$F$10),2,IF(AND(Q155>Parameters!$F$10,Q155<=Parameters!$G$10),3,IF(AND(Q155>Parameters!$G$10,Q155<=Parameters!$H$10),4,IF(Q155>Parameters!$H$10,5,\"\"))))))","v":""}]
[{"$f":"Data!$CA$5","v":"Debtor Turnover Days"},{"$f":"Companies!B34","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B156,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B156,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A156,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B156,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B156,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A156,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B156,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B156,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A156,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B156,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B156,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A156,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B156,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B156,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A156,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B156,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B156,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A156,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B156,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B156,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A156,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B156,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B156,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A156,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B156,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B156,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A156,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B156,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B156,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A156,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B156,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B156,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A156,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B156,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B156,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A156,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B156,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B156,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A156,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B156,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B156,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A156,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B156,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B156,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A156,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C156=\"\"),\"\",IF(C156<Parameters!$E$10,1,IF(AND(C156>Parameters!$E$10,C156<=Parameters!$F$10),2,IF(AND(C156>Parameters!$F$10,C156<=Parameters!$G$10),3,IF(AND(C156>Parameters!$G$10,C156<=Parameters!$H$10),4,IF(C156>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D156=\"\"),\"\",IF(D156<Parameters!$E$10,1,IF(AND(D156>Parameters!$E$10,D156<=Parameters!$F$10),2,IF(AND(D156>Parameters!$F$10,D156<=Parameters!$G$10),3,IF(AND(D156>Parameters!$G$10,D156<=Parameters!$H$10),4,IF(D156>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E156=\"\"),\"\",IF(E156<Parameters!$E$10,1,IF(AND(E156>Parameters!$E$10,E156<=Parameters!$F$10),2,IF(AND(E156>Parameters!$F$10,E156<=Parameters!$G$10),3,IF(AND(E156>Parameters!$G$10,E156<=Parameters!$H$10),4,IF(E156>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F156=\"\"),\"\",IF(F156<Parameters!$E$10,1,IF(AND(F156>Parameters!$E$10,F156<=Parameters!$F$10),2,IF(AND(F156>Parameters!$F$10,F156<=Parameters!$G$10),3,IF(AND(F156>Parameters!$G$10,F156<=Parameters!$H$10),4,IF(F156>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G156=\"\"),\"\",IF(G156<Parameters!$E$10,1,IF(AND(G156>Parameters!$E$10,G156<=Parameters!$F$10),2,IF(AND(G156>Parameters!$F$10,G156<=Parameters!$G$10),3,IF(AND(G156>Parameters!$G$10,G156<=Parameters!$H$10),4,IF(G156>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H156=\"\"),\"\",IF(H156<Parameters!$E$10,1,IF(AND(H156>Parameters!$E$10,H156<=Parameters!$F$10),2,IF(AND(H156>Parameters!$F$10,H156<=Parameters!$G$10),3,IF(AND(H156>Parameters!$G$10,H156<=Parameters!$H$10),4,IF(H156>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I156=\"\"),\"\",IF(I156<Parameters!$E$10,1,IF(AND(I156>Parameters!$E$10,I156<=Parameters!$F$10),2,IF(AND(I156>Parameters!$F$10,I156<=Parameters!$G$10),3,IF(AND(I156>Parameters!$G$10,I156<=Parameters!$H$10),4,IF(I156>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J156=\"\"),\"\",IF(J156<Parameters!$E$10,1,IF(AND(J156>Parameters!$E$10,J156<=Parameters!$F$10),2,IF(AND(J156>Parameters!$F$10,J156<=Parameters!$G$10),3,IF(AND(J156>Parameters!$G$10,J156<=Parameters!$H$10),4,IF(J156>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K156=\"\"),\"\",IF(K156<Parameters!$E$10,1,IF(AND(K156>Parameters!$E$10,K156<=Parameters!$F$10),2,IF(AND(K156>Parameters!$F$10,K156<=Parameters!$G$10),3,IF(AND(K156>Parameters!$G$10,K156<=Parameters!$H$10),4,IF(K156>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L156=\"\"),\"\",IF(L156<Parameters!$E$10,1,IF(AND(L156>Parameters!$E$10,L156<=Parameters!$F$10),2,IF(AND(L156>Parameters!$F$10,L156<=Parameters!$G$10),3,IF(AND(L156>Parameters!$G$10,L156<=Parameters!$H$10),4,IF(L156>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M156=\"\"),\"\",IF(M156<Parameters!$E$10,1,IF(AND(M156>Parameters!$E$10,M156<=Parameters!$F$10),2,IF(AND(M156>Parameters!$F$10,M156<=Parameters!$G$10),3,IF(AND(M156>Parameters!$G$10,M156<=Parameters!$H$10),4,IF(M156>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N156=\"\"),\"\",IF(N156<Parameters!$E$10,1,IF(AND(N156>Parameters!$E$10,N156<=Parameters!$F$10),2,IF(AND(N156>Parameters!$F$10,N156<=Parameters!$G$10),3,IF(AND(N156>Parameters!$G$10,N156<=Parameters!$H$10),4,IF(N156>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O156=\"\"),\"\",IF(O156<Parameters!$E$10,1,IF(AND(O156>Parameters!$E$10,O156<=Parameters!$F$10),2,IF(AND(O156>Parameters!$F$10,O156<=Parameters!$G$10),3,IF(AND(O156>Parameters!$G$10,O156<=Parameters!$H$10),4,IF(O156>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P156=\"\"),\"\",IF(P156<Parameters!$E$10,1,IF(AND(P156>Parameters!$E$10,P156<=Parameters!$F$10),2,IF(AND(P156>Parameters!$F$10,P156<=Parameters!$G$10),3,IF(AND(P156>Parameters!$G$10,P156<=Parameters!$H$10),4,IF(P156>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q156=\"\"),\"\",IF(Q156<Parameters!$E$10,1,IF(AND(Q156>Parameters!$E$10,Q156<=Parameters!$F$10),2,IF(AND(Q156>Parameters!$F$10,Q156<=Parameters!$G$10),3,IF(AND(Q156>Parameters!$G$10,Q156<=Parameters!$H$10),4,IF(Q156>Parameters!$H$10,5,\"\"))))))","v":""}]
[{"$f":"Data!$CA$5","v":"Debtor Turnover Days"},{"$f":"Companies!B35","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B157,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B157,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A157,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B157,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B157,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A157,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B157,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B157,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A157,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B157,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B157,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A157,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B157,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B157,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A157,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B157,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B157,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A157,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B157,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B157,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A157,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B157,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B157,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A157,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B157,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B157,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A157,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B157,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B157,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A157,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B157,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B157,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A157,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B157,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B157,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A157,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B157,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B157,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A157,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B157,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B157,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A157,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B157,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B157,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A157,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C157=\"\"),\"\",IF(C157<Parameters!$E$10,1,IF(AND(C157>Parameters!$E$10,C157<=Parameters!$F$10),2,IF(AND(C157>Parameters!$F$10,C157<=Parameters!$G$10),3,IF(AND(C157>Parameters!$G$10,C157<=Parameters!$H$10),4,IF(C157>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D157=\"\"),\"\",IF(D157<Parameters!$E$10,1,IF(AND(D157>Parameters!$E$10,D157<=Parameters!$F$10),2,IF(AND(D157>Parameters!$F$10,D157<=Parameters!$G$10),3,IF(AND(D157>Parameters!$G$10,D157<=Parameters!$H$10),4,IF(D157>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E157=\"\"),\"\",IF(E157<Parameters!$E$10,1,IF(AND(E157>Parameters!$E$10,E157<=Parameters!$F$10),2,IF(AND(E157>Parameters!$F$10,E157<=Parameters!$G$10),3,IF(AND(E157>Parameters!$G$10,E157<=Parameters!$H$10),4,IF(E157>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F157=\"\"),\"\",IF(F157<Parameters!$E$10,1,IF(AND(F157>Parameters!$E$10,F157<=Parameters!$F$10),2,IF(AND(F157>Parameters!$F$10,F157<=Parameters!$G$10),3,IF(AND(F157>Parameters!$G$10,F157<=Parameters!$H$10),4,IF(F157>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G157=\"\"),\"\",IF(G157<Parameters!$E$10,1,IF(AND(G157>Parameters!$E$10,G157<=Parameters!$F$10),2,IF(AND(G157>Parameters!$F$10,G157<=Parameters!$G$10),3,IF(AND(G157>Parameters!$G$10,G157<=Parameters!$H$10),4,IF(G157>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H157=\"\"),\"\",IF(H157<Parameters!$E$10,1,IF(AND(H157>Parameters!$E$10,H157<=Parameters!$F$10),2,IF(AND(H157>Parameters!$F$10,H157<=Parameters!$G$10),3,IF(AND(H157>Parameters!$G$10,H157<=Parameters!$H$10),4,IF(H157>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I157=\"\"),\"\",IF(I157<Parameters!$E$10,1,IF(AND(I157>Parameters!$E$10,I157<=Parameters!$F$10),2,IF(AND(I157>Parameters!$F$10,I157<=Parameters!$G$10),3,IF(AND(I157>Parameters!$G$10,I157<=Parameters!$H$10),4,IF(I157>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J157=\"\"),\"\",IF(J157<Parameters!$E$10,1,IF(AND(J157>Parameters!$E$10,J157<=Parameters!$F$10),2,IF(AND(J157>Parameters!$F$10,J157<=Parameters!$G$10),3,IF(AND(J157>Parameters!$G$10,J157<=Parameters!$H$10),4,IF(J157>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K157=\"\"),\"\",IF(K157<Parameters!$E$10,1,IF(AND(K157>Parameters!$E$10,K157<=Parameters!$F$10),2,IF(AND(K157>Parameters!$F$10,K157<=Parameters!$G$10),3,IF(AND(K157>Parameters!$G$10,K157<=Parameters!$H$10),4,IF(K157>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L157=\"\"),\"\",IF(L157<Parameters!$E$10,1,IF(AND(L157>Parameters!$E$10,L157<=Parameters!$F$10),2,IF(AND(L157>Parameters!$F$10,L157<=Parameters!$G$10),3,IF(AND(L157>Parameters!$G$10,L157<=Parameters!$H$10),4,IF(L157>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M157=\"\"),\"\",IF(M157<Parameters!$E$10,1,IF(AND(M157>Parameters!$E$10,M157<=Parameters!$F$10),2,IF(AND(M157>Parameters!$F$10,M157<=Parameters!$G$10),3,IF(AND(M157>Parameters!$G$10,M157<=Parameters!$H$10),4,IF(M157>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N157=\"\"),\"\",IF(N157<Parameters!$E$10,1,IF(AND(N157>Parameters!$E$10,N157<=Parameters!$F$10),2,IF(AND(N157>Parameters!$F$10,N157<=Parameters!$G$10),3,IF(AND(N157>Parameters!$G$10,N157<=Parameters!$H$10),4,IF(N157>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O157=\"\"),\"\",IF(O157<Parameters!$E$10,1,IF(AND(O157>Parameters!$E$10,O157<=Parameters!$F$10),2,IF(AND(O157>Parameters!$F$10,O157<=Parameters!$G$10),3,IF(AND(O157>Parameters!$G$10,O157<=Parameters!$H$10),4,IF(O157>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P157=\"\"),\"\",IF(P157<Parameters!$E$10,1,IF(AND(P157>Parameters!$E$10,P157<=Parameters!$F$10),2,IF(AND(P157>Parameters!$F$10,P157<=Parameters!$G$10),3,IF(AND(P157>Parameters!$G$10,P157<=Parameters!$H$10),4,IF(P157>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q157=\"\"),\"\",IF(Q157<Parameters!$E$10,1,IF(AND(Q157>Parameters!$E$10,Q157<=Parameters!$F$10),2,IF(AND(Q157>Parameters!$F$10,Q157<=Parameters!$G$10),3,IF(AND(Q157>Parameters!$G$10,Q157<=Parameters!$H$10),4,IF(Q157>Parameters!$H$10,5,\"\"))))))","v":""}]
[{"$f":"Data!$CA$5","v":"Debtor Turnover Days"},{"$f":"Companies!B36","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B158,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B158,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A158,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B158,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B158,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A158,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B158,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B158,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A158,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B158,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B158,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A158,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B158,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B158,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A158,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B158,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B158,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A158,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B158,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B158,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A158,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B158,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B158,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A158,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B158,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B158,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A158,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B158,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B158,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A158,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B158,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B158,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A158,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B158,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B158,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A158,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B158,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B158,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A158,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B158,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B158,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A158,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B158,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B158,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A158,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C158=\"\"),\"\",IF(C158<Parameters!$E$10,1,IF(AND(C158>Parameters!$E$10,C158<=Parameters!$F$10),2,IF(AND(C158>Parameters!$F$10,C158<=Parameters!$G$10),3,IF(AND(C158>Parameters!$G$10,C158<=Parameters!$H$10),4,IF(C158>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D158=\"\"),\"\",IF(D158<Parameters!$E$10,1,IF(AND(D158>Parameters!$E$10,D158<=Parameters!$F$10),2,IF(AND(D158>Parameters!$F$10,D158<=Parameters!$G$10),3,IF(AND(D158>Parameters!$G$10,D158<=Parameters!$H$10),4,IF(D158>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E158=\"\"),\"\",IF(E158<Parameters!$E$10,1,IF(AND(E158>Parameters!$E$10,E158<=Parameters!$F$10),2,IF(AND(E158>Parameters!$F$10,E158<=Parameters!$G$10),3,IF(AND(E158>Parameters!$G$10,E158<=Parameters!$H$10),4,IF(E158>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F158=\"\"),\"\",IF(F158<Parameters!$E$10,1,IF(AND(F158>Parameters!$E$10,F158<=Parameters!$F$10),2,IF(AND(F158>Parameters!$F$10,F158<=Parameters!$G$10),3,IF(AND(F158>Parameters!$G$10,F158<=Parameters!$H$10),4,IF(F158>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G158=\"\"),\"\",IF(G158<Parameters!$E$10,1,IF(AND(G158>Parameters!$E$10,G158<=Parameters!$F$10),2,IF(AND(G158>Parameters!$F$10,G158<=Parameters!$G$10),3,IF(AND(G158>Parameters!$G$10,G158<=Parameters!$H$10),4,IF(G158>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H158=\"\"),\"\",IF(H158<Parameters!$E$10,1,IF(AND(H158>Parameters!$E$10,H158<=Parameters!$F$10),2,IF(AND(H158>Parameters!$F$10,H158<=Parameters!$G$10),3,IF(AND(H158>Parameters!$G$10,H158<=Parameters!$H$10),4,IF(H158>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I158=\"\"),\"\",IF(I158<Parameters!$E$10,1,IF(AND(I158>Parameters!$E$10,I158<=Parameters!$F$10),2,IF(AND(I158>Parameters!$F$10,I158<=Parameters!$G$10),3,IF(AND(I158>Parameters!$G$10,I158<=Parameters!$H$10),4,IF(I158>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J158=\"\"),\"\",IF(J158<Parameters!$E$10,1,IF(AND(J158>Parameters!$E$10,J158<=Parameters!$F$10),2,IF(AND(J158>Parameters!$F$10,J158<=Parameters!$G$10),3,IF(AND(J158>Parameters!$G$10,J158<=Parameters!$H$10),4,IF(J158>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K158=\"\"),\"\",IF(K158<Parameters!$E$10,1,IF(AND(K158>Parameters!$E$10,K158<=Parameters!$F$10),2,IF(AND(K158>Parameters!$F$10,K158<=Parameters!$G$10),3,IF(AND(K158>Parameters!$G$10,K158<=Parameters!$H$10),4,IF(K158>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L158=\"\"),\"\",IF(L158<Parameters!$E$10,1,IF(AND(L158>Parameters!$E$10,L158<=Parameters!$F$10),2,IF(AND(L158>Parameters!$F$10,L158<=Parameters!$G$10),3,IF(AND(L158>Parameters!$G$10,L158<=Parameters!$H$10),4,IF(L158>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M158=\"\"),\"\",IF(M158<Parameters!$E$10,1,IF(AND(M158>Parameters!$E$10,M158<=Parameters!$F$10),2,IF(AND(M158>Parameters!$F$10,M158<=Parameters!$G$10),3,IF(AND(M158>Parameters!$G$10,M158<=Parameters!$H$10),4,IF(M158>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N158=\"\"),\"\",IF(N158<Parameters!$E$10,1,IF(AND(N158>Parameters!$E$10,N158<=Parameters!$F$10),2,IF(AND(N158>Parameters!$F$10,N158<=Parameters!$G$10),3,IF(AND(N158>Parameters!$G$10,N158<=Parameters!$H$10),4,IF(N158>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O158=\"\"),\"\",IF(O158<Parameters!$E$10,1,IF(AND(O158>Parameters!$E$10,O158<=Parameters!$F$10),2,IF(AND(O158>Parameters!$F$10,O158<=Parameters!$G$10),3,IF(AND(O158>Parameters!$G$10,O158<=Parameters!$H$10),4,IF(O158>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P158=\"\"),\"\",IF(P158<Parameters!$E$10,1,IF(AND(P158>Parameters!$E$10,P158<=Parameters!$F$10),2,IF(AND(P158>Parameters!$F$10,P158<=Parameters!$G$10),3,IF(AND(P158>Parameters!$G$10,P158<=Parameters!$H$10),4,IF(P158>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q158=\"\"),\"\",IF(Q158<Parameters!$E$10,1,IF(AND(Q158>Parameters!$E$10,Q158<=Parameters!$F$10),2,IF(AND(Q158>Parameters!$F$10,Q158<=Parameters!$G$10),3,IF(AND(Q158>Parameters!$G$10,Q158<=Parameters!$H$10),4,IF(Q158>Parameters!$H$10,5,\"\"))))))","v":""}]
[{"$f":"Data!$CA$5","v":"Debtor Turnover Days"},{"$f":"Companies!B37","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B159,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B159,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A159,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B159,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B159,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A159,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B159,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B159,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A159,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B159,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B159,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A159,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B159,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B159,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A159,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B159,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B159,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A159,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B159,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B159,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A159,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B159,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B159,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A159,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B159,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B159,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A159,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B159,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B159,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A159,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B159,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B159,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A159,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B159,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B159,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A159,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B159,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B159,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A159,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B159,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B159,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A159,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B159,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B159,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A159,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C159=\"\"),\"\",IF(C159<Parameters!$E$10,1,IF(AND(C159>Parameters!$E$10,C159<=Parameters!$F$10),2,IF(AND(C159>Parameters!$F$10,C159<=Parameters!$G$10),3,IF(AND(C159>Parameters!$G$10,C159<=Parameters!$H$10),4,IF(C159>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D159=\"\"),\"\",IF(D159<Parameters!$E$10,1,IF(AND(D159>Parameters!$E$10,D159<=Parameters!$F$10),2,IF(AND(D159>Parameters!$F$10,D159<=Parameters!$G$10),3,IF(AND(D159>Parameters!$G$10,D159<=Parameters!$H$10),4,IF(D159>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E159=\"\"),\"\",IF(E159<Parameters!$E$10,1,IF(AND(E159>Parameters!$E$10,E159<=Parameters!$F$10),2,IF(AND(E159>Parameters!$F$10,E159<=Parameters!$G$10),3,IF(AND(E159>Parameters!$G$10,E159<=Parameters!$H$10),4,IF(E159>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F159=\"\"),\"\",IF(F159<Parameters!$E$10,1,IF(AND(F159>Parameters!$E$10,F159<=Parameters!$F$10),2,IF(AND(F159>Parameters!$F$10,F159<=Parameters!$G$10),3,IF(AND(F159>Parameters!$G$10,F159<=Parameters!$H$10),4,IF(F159>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G159=\"\"),\"\",IF(G159<Parameters!$E$10,1,IF(AND(G159>Parameters!$E$10,G159<=Parameters!$F$10),2,IF(AND(G159>Parameters!$F$10,G159<=Parameters!$G$10),3,IF(AND(G159>Parameters!$G$10,G159<=Parameters!$H$10),4,IF(G159>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H159=\"\"),\"\",IF(H159<Parameters!$E$10,1,IF(AND(H159>Parameters!$E$10,H159<=Parameters!$F$10),2,IF(AND(H159>Parameters!$F$10,H159<=Parameters!$G$10),3,IF(AND(H159>Parameters!$G$10,H159<=Parameters!$H$10),4,IF(H159>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I159=\"\"),\"\",IF(I159<Parameters!$E$10,1,IF(AND(I159>Parameters!$E$10,I159<=Parameters!$F$10),2,IF(AND(I159>Parameters!$F$10,I159<=Parameters!$G$10),3,IF(AND(I159>Parameters!$G$10,I159<=Parameters!$H$10),4,IF(I159>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J159=\"\"),\"\",IF(J159<Parameters!$E$10,1,IF(AND(J159>Parameters!$E$10,J159<=Parameters!$F$10),2,IF(AND(J159>Parameters!$F$10,J159<=Parameters!$G$10),3,IF(AND(J159>Parameters!$G$10,J159<=Parameters!$H$10),4,IF(J159>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K159=\"\"),\"\",IF(K159<Parameters!$E$10,1,IF(AND(K159>Parameters!$E$10,K159<=Parameters!$F$10),2,IF(AND(K159>Parameters!$F$10,K159<=Parameters!$G$10),3,IF(AND(K159>Parameters!$G$10,K159<=Parameters!$H$10),4,IF(K159>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L159=\"\"),\"\",IF(L159<Parameters!$E$10,1,IF(AND(L159>Parameters!$E$10,L159<=Parameters!$F$10),2,IF(AND(L159>Parameters!$F$10,L159<=Parameters!$G$10),3,IF(AND(L159>Parameters!$G$10,L159<=Parameters!$H$10),4,IF(L159>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M159=\"\"),\"\",IF(M159<Parameters!$E$10,1,IF(AND(M159>Parameters!$E$10,M159<=Parameters!$F$10),2,IF(AND(M159>Parameters!$F$10,M159<=Parameters!$G$10),3,IF(AND(M159>Parameters!$G$10,M159<=Parameters!$H$10),4,IF(M159>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N159=\"\"),\"\",IF(N159<Parameters!$E$10,1,IF(AND(N159>Parameters!$E$10,N159<=Parameters!$F$10),2,IF(AND(N159>Parameters!$F$10,N159<=Parameters!$G$10),3,IF(AND(N159>Parameters!$G$10,N159<=Parameters!$H$10),4,IF(N159>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O159=\"\"),\"\",IF(O159<Parameters!$E$10,1,IF(AND(O159>Parameters!$E$10,O159<=Parameters!$F$10),2,IF(AND(O159>Parameters!$F$10,O159<=Parameters!$G$10),3,IF(AND(O159>Parameters!$G$10,O159<=Parameters!$H$10),4,IF(O159>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P159=\"\"),\"\",IF(P159<Parameters!$E$10,1,IF(AND(P159>Parameters!$E$10,P159<=Parameters!$F$10),2,IF(AND(P159>Parameters!$F$10,P159<=Parameters!$G$10),3,IF(AND(P159>Parameters!$G$10,P159<=Parameters!$H$10),4,IF(P159>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q159=\"\"),\"\",IF(Q159<Parameters!$E$10,1,IF(AND(Q159>Parameters!$E$10,Q159<=Parameters!$F$10),2,IF(AND(Q159>Parameters!$F$10,Q159<=Parameters!$G$10),3,IF(AND(Q159>Parameters!$G$10,Q159<=Parameters!$H$10),4,IF(Q159>Parameters!$H$10,5,\"\"))))))","v":""}]
[{"$f":"Data!$CA$5","v":"Debtor Turnover Days"},{"$f":"Companies!B38","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B160,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B160,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A160,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B160,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B160,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A160,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B160,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B160,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A160,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B160,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B160,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A160,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B160,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B160,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A160,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B160,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B160,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A160,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B160,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B160,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A160,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B160,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B160,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A160,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B160,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B160,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A160,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B160,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B160,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A160,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B160,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B160,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A160,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B160,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B160,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A160,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B160,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B160,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A160,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B160,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B160,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A160,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B160,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B160,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A160,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C160=\"\"),\"\",IF(C160<Parameters!$E$10,1,IF(AND(C160>Parameters!$E$10,C160<=Parameters!$F$10),2,IF(AND(C160>Parameters!$F$10,C160<=Parameters!$G$10),3,IF(AND(C160>Parameters!$G$10,C160<=Parameters!$H$10),4,IF(C160>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D160=\"\"),\"\",IF(D160<Parameters!$E$10,1,IF(AND(D160>Parameters!$E$10,D160<=Parameters!$F$10),2,IF(AND(D160>Parameters!$F$10,D160<=Parameters!$G$10),3,IF(AND(D160>Parameters!$G$10,D160<=Parameters!$H$10),4,IF(D160>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E160=\"\"),\"\",IF(E160<Parameters!$E$10,1,IF(AND(E160>Parameters!$E$10,E160<=Parameters!$F$10),2,IF(AND(E160>Parameters!$F$10,E160<=Parameters!$G$10),3,IF(AND(E160>Parameters!$G$10,E160<=Parameters!$H$10),4,IF(E160>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F160=\"\"),\"\",IF(F160<Parameters!$E$10,1,IF(AND(F160>Parameters!$E$10,F160<=Parameters!$F$10),2,IF(AND(F160>Parameters!$F$10,F160<=Parameters!$G$10),3,IF(AND(F160>Parameters!$G$10,F160<=Parameters!$H$10),4,IF(F160>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G160=\"\"),\"\",IF(G160<Parameters!$E$10,1,IF(AND(G160>Parameters!$E$10,G160<=Parameters!$F$10),2,IF(AND(G160>Parameters!$F$10,G160<=Parameters!$G$10),3,IF(AND(G160>Parameters!$G$10,G160<=Parameters!$H$10),4,IF(G160>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H160=\"\"),\"\",IF(H160<Parameters!$E$10,1,IF(AND(H160>Parameters!$E$10,H160<=Parameters!$F$10),2,IF(AND(H160>Parameters!$F$10,H160<=Parameters!$G$10),3,IF(AND(H160>Parameters!$G$10,H160<=Parameters!$H$10),4,IF(H160>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I160=\"\"),\"\",IF(I160<Parameters!$E$10,1,IF(AND(I160>Parameters!$E$10,I160<=Parameters!$F$10),2,IF(AND(I160>Parameters!$F$10,I160<=Parameters!$G$10),3,IF(AND(I160>Parameters!$G$10,I160<=Parameters!$H$10),4,IF(I160>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J160=\"\"),\"\",IF(J160<Parameters!$E$10,1,IF(AND(J160>Parameters!$E$10,J160<=Parameters!$F$10),2,IF(AND(J160>Parameters!$F$10,J160<=Parameters!$G$10),3,IF(AND(J160>Parameters!$G$10,J160<=Parameters!$H$10),4,IF(J160>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K160=\"\"),\"\",IF(K160<Parameters!$E$10,1,IF(AND(K160>Parameters!$E$10,K160<=Parameters!$F$10),2,IF(AND(K160>Parameters!$F$10,K160<=Parameters!$G$10),3,IF(AND(K160>Parameters!$G$10,K160<=Parameters!$H$10),4,IF(K160>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L160=\"\"),\"\",IF(L160<Parameters!$E$10,1,IF(AND(L160>Parameters!$E$10,L160<=Parameters!$F$10),2,IF(AND(L160>Parameters!$F$10,L160<=Parameters!$G$10),3,IF(AND(L160>Parameters!$G$10,L160<=Parameters!$H$10),4,IF(L160>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M160=\"\"),\"\",IF(M160<Parameters!$E$10,1,IF(AND(M160>Parameters!$E$10,M160<=Parameters!$F$10),2,IF(AND(M160>Parameters!$F$10,M160<=Parameters!$G$10),3,IF(AND(M160>Parameters!$G$10,M160<=Parameters!$H$10),4,IF(M160>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N160=\"\"),\"\",IF(N160<Parameters!$E$10,1,IF(AND(N160>Parameters!$E$10,N160<=Parameters!$F$10),2,IF(AND(N160>Parameters!$F$10,N160<=Parameters!$G$10),3,IF(AND(N160>Parameters!$G$10,N160<=Parameters!$H$10),4,IF(N160>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O160=\"\"),\"\",IF(O160<Parameters!$E$10,1,IF(AND(O160>Parameters!$E$10,O160<=Parameters!$F$10),2,IF(AND(O160>Parameters!$F$10,O160<=Parameters!$G$10),3,IF(AND(O160>Parameters!$G$10,O160<=Parameters!$H$10),4,IF(O160>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P160=\"\"),\"\",IF(P160<Parameters!$E$10,1,IF(AND(P160>Parameters!$E$10,P160<=Parameters!$F$10),2,IF(AND(P160>Parameters!$F$10,P160<=Parameters!$G$10),3,IF(AND(P160>Parameters!$G$10,P160<=Parameters!$H$10),4,IF(P160>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q160=\"\"),\"\",IF(Q160<Parameters!$E$10,1,IF(AND(Q160>Parameters!$E$10,Q160<=Parameters!$F$10),2,IF(AND(Q160>Parameters!$F$10,Q160<=Parameters!$G$10),3,IF(AND(Q160>Parameters!$G$10,Q160<=Parameters!$H$10),4,IF(Q160>Parameters!$H$10,5,\"\"))))))","v":""}]
[{"$f":"Data!$CA$5","v":"Debtor Turnover Days"},{"$f":"Companies!B39","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B161,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B161,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A161,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B161,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B161,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A161,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B161,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B161,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A161,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B161,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B161,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A161,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B161,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B161,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A161,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B161,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B161,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A161,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B161,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B161,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A161,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B161,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B161,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A161,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B161,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B161,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A161,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B161,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B161,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A161,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B161,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B161,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A161,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B161,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B161,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A161,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B161,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B161,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A161,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B161,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B161,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A161,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B161,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B161,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A161,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C161=\"\"),\"\",IF(C161<Parameters!$E$10,1,IF(AND(C161>Parameters!$E$10,C161<=Parameters!$F$10),2,IF(AND(C161>Parameters!$F$10,C161<=Parameters!$G$10),3,IF(AND(C161>Parameters!$G$10,C161<=Parameters!$H$10),4,IF(C161>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D161=\"\"),\"\",IF(D161<Parameters!$E$10,1,IF(AND(D161>Parameters!$E$10,D161<=Parameters!$F$10),2,IF(AND(D161>Parameters!$F$10,D161<=Parameters!$G$10),3,IF(AND(D161>Parameters!$G$10,D161<=Parameters!$H$10),4,IF(D161>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E161=\"\"),\"\",IF(E161<Parameters!$E$10,1,IF(AND(E161>Parameters!$E$10,E161<=Parameters!$F$10),2,IF(AND(E161>Parameters!$F$10,E161<=Parameters!$G$10),3,IF(AND(E161>Parameters!$G$10,E161<=Parameters!$H$10),4,IF(E161>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F161=\"\"),\"\",IF(F161<Parameters!$E$10,1,IF(AND(F161>Parameters!$E$10,F161<=Parameters!$F$10),2,IF(AND(F161>Parameters!$F$10,F161<=Parameters!$G$10),3,IF(AND(F161>Parameters!$G$10,F161<=Parameters!$H$10),4,IF(F161>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G161=\"\"),\"\",IF(G161<Parameters!$E$10,1,IF(AND(G161>Parameters!$E$10,G161<=Parameters!$F$10),2,IF(AND(G161>Parameters!$F$10,G161<=Parameters!$G$10),3,IF(AND(G161>Parameters!$G$10,G161<=Parameters!$H$10),4,IF(G161>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H161=\"\"),\"\",IF(H161<Parameters!$E$10,1,IF(AND(H161>Parameters!$E$10,H161<=Parameters!$F$10),2,IF(AND(H161>Parameters!$F$10,H161<=Parameters!$G$10),3,IF(AND(H161>Parameters!$G$10,H161<=Parameters!$H$10),4,IF(H161>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I161=\"\"),\"\",IF(I161<Parameters!$E$10,1,IF(AND(I161>Parameters!$E$10,I161<=Parameters!$F$10),2,IF(AND(I161>Parameters!$F$10,I161<=Parameters!$G$10),3,IF(AND(I161>Parameters!$G$10,I161<=Parameters!$H$10),4,IF(I161>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J161=\"\"),\"\",IF(J161<Parameters!$E$10,1,IF(AND(J161>Parameters!$E$10,J161<=Parameters!$F$10),2,IF(AND(J161>Parameters!$F$10,J161<=Parameters!$G$10),3,IF(AND(J161>Parameters!$G$10,J161<=Parameters!$H$10),4,IF(J161>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K161=\"\"),\"\",IF(K161<Parameters!$E$10,1,IF(AND(K161>Parameters!$E$10,K161<=Parameters!$F$10),2,IF(AND(K161>Parameters!$F$10,K161<=Parameters!$G$10),3,IF(AND(K161>Parameters!$G$10,K161<=Parameters!$H$10),4,IF(K161>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L161=\"\"),\"\",IF(L161<Parameters!$E$10,1,IF(AND(L161>Parameters!$E$10,L161<=Parameters!$F$10),2,IF(AND(L161>Parameters!$F$10,L161<=Parameters!$G$10),3,IF(AND(L161>Parameters!$G$10,L161<=Parameters!$H$10),4,IF(L161>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M161=\"\"),\"\",IF(M161<Parameters!$E$10,1,IF(AND(M161>Parameters!$E$10,M161<=Parameters!$F$10),2,IF(AND(M161>Parameters!$F$10,M161<=Parameters!$G$10),3,IF(AND(M161>Parameters!$G$10,M161<=Parameters!$H$10),4,IF(M161>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N161=\"\"),\"\",IF(N161<Parameters!$E$10,1,IF(AND(N161>Parameters!$E$10,N161<=Parameters!$F$10),2,IF(AND(N161>Parameters!$F$10,N161<=Parameters!$G$10),3,IF(AND(N161>Parameters!$G$10,N161<=Parameters!$H$10),4,IF(N161>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O161=\"\"),\"\",IF(O161<Parameters!$E$10,1,IF(AND(O161>Parameters!$E$10,O161<=Parameters!$F$10),2,IF(AND(O161>Parameters!$F$10,O161<=Parameters!$G$10),3,IF(AND(O161>Parameters!$G$10,O161<=Parameters!$H$10),4,IF(O161>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P161=\"\"),\"\",IF(P161<Parameters!$E$10,1,IF(AND(P161>Parameters!$E$10,P161<=Parameters!$F$10),2,IF(AND(P161>Parameters!$F$10,P161<=Parameters!$G$10),3,IF(AND(P161>Parameters!$G$10,P161<=Parameters!$H$10),4,IF(P161>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q161=\"\"),\"\",IF(Q161<Parameters!$E$10,1,IF(AND(Q161>Parameters!$E$10,Q161<=Parameters!$F$10),2,IF(AND(Q161>Parameters!$F$10,Q161<=Parameters!$G$10),3,IF(AND(Q161>Parameters!$G$10,Q161<=Parameters!$H$10),4,IF(Q161>Parameters!$H$10,5,\"\"))))))","v":""}]
[{"$f":"Data!$CA$5","v":"Debtor Turnover Days"},{"$f":"Companies!B40","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B162,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B162,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A162,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B162,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B162,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A162,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B162,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B162,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A162,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B162,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B162,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A162,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B162,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B162,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A162,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B162,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B162,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A162,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B162,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B162,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A162,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B162,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B162,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A162,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B162,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B162,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A162,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B162,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B162,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A162,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B162,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B162,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A162,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B162,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B162,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A162,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B162,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B162,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A162,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B162,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B162,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A162,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B162,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B162,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A162,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C162=\"\"),\"\",IF(C162<Parameters!$E$10,1,IF(AND(C162>Parameters!$E$10,C162<=Parameters!$F$10),2,IF(AND(C162>Parameters!$F$10,C162<=Parameters!$G$10),3,IF(AND(C162>Parameters!$G$10,C162<=Parameters!$H$10),4,IF(C162>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D162=\"\"),\"\",IF(D162<Parameters!$E$10,1,IF(AND(D162>Parameters!$E$10,D162<=Parameters!$F$10),2,IF(AND(D162>Parameters!$F$10,D162<=Parameters!$G$10),3,IF(AND(D162>Parameters!$G$10,D162<=Parameters!$H$10),4,IF(D162>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E162=\"\"),\"\",IF(E162<Parameters!$E$10,1,IF(AND(E162>Parameters!$E$10,E162<=Parameters!$F$10),2,IF(AND(E162>Parameters!$F$10,E162<=Parameters!$G$10),3,IF(AND(E162>Parameters!$G$10,E162<=Parameters!$H$10),4,IF(E162>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F162=\"\"),\"\",IF(F162<Parameters!$E$10,1,IF(AND(F162>Parameters!$E$10,F162<=Parameters!$F$10),2,IF(AND(F162>Parameters!$F$10,F162<=Parameters!$G$10),3,IF(AND(F162>Parameters!$G$10,F162<=Parameters!$H$10),4,IF(F162>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G162=\"\"),\"\",IF(G162<Parameters!$E$10,1,IF(AND(G162>Parameters!$E$10,G162<=Parameters!$F$10),2,IF(AND(G162>Parameters!$F$10,G162<=Parameters!$G$10),3,IF(AND(G162>Parameters!$G$10,G162<=Parameters!$H$10),4,IF(G162>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H162=\"\"),\"\",IF(H162<Parameters!$E$10,1,IF(AND(H162>Parameters!$E$10,H162<=Parameters!$F$10),2,IF(AND(H162>Parameters!$F$10,H162<=Parameters!$G$10),3,IF(AND(H162>Parameters!$G$10,H162<=Parameters!$H$10),4,IF(H162>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I162=\"\"),\"\",IF(I162<Parameters!$E$10,1,IF(AND(I162>Parameters!$E$10,I162<=Parameters!$F$10),2,IF(AND(I162>Parameters!$F$10,I162<=Parameters!$G$10),3,IF(AND(I162>Parameters!$G$10,I162<=Parameters!$H$10),4,IF(I162>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J162=\"\"),\"\",IF(J162<Parameters!$E$10,1,IF(AND(J162>Parameters!$E$10,J162<=Parameters!$F$10),2,IF(AND(J162>Parameters!$F$10,J162<=Parameters!$G$10),3,IF(AND(J162>Parameters!$G$10,J162<=Parameters!$H$10),4,IF(J162>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K162=\"\"),\"\",IF(K162<Parameters!$E$10,1,IF(AND(K162>Parameters!$E$10,K162<=Parameters!$F$10),2,IF(AND(K162>Parameters!$F$10,K162<=Parameters!$G$10),3,IF(AND(K162>Parameters!$G$10,K162<=Parameters!$H$10),4,IF(K162>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L162=\"\"),\"\",IF(L162<Parameters!$E$10,1,IF(AND(L162>Parameters!$E$10,L162<=Parameters!$F$10),2,IF(AND(L162>Parameters!$F$10,L162<=Parameters!$G$10),3,IF(AND(L162>Parameters!$G$10,L162<=Parameters!$H$10),4,IF(L162>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M162=\"\"),\"\",IF(M162<Parameters!$E$10,1,IF(AND(M162>Parameters!$E$10,M162<=Parameters!$F$10),2,IF(AND(M162>Parameters!$F$10,M162<=Parameters!$G$10),3,IF(AND(M162>Parameters!$G$10,M162<=Parameters!$H$10),4,IF(M162>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N162=\"\"),\"\",IF(N162<Parameters!$E$10,1,IF(AND(N162>Parameters!$E$10,N162<=Parameters!$F$10),2,IF(AND(N162>Parameters!$F$10,N162<=Parameters!$G$10),3,IF(AND(N162>Parameters!$G$10,N162<=Parameters!$H$10),4,IF(N162>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O162=\"\"),\"\",IF(O162<Parameters!$E$10,1,IF(AND(O162>Parameters!$E$10,O162<=Parameters!$F$10),2,IF(AND(O162>Parameters!$F$10,O162<=Parameters!$G$10),3,IF(AND(O162>Parameters!$G$10,O162<=Parameters!$H$10),4,IF(O162>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P162=\"\"),\"\",IF(P162<Parameters!$E$10,1,IF(AND(P162>Parameters!$E$10,P162<=Parameters!$F$10),2,IF(AND(P162>Parameters!$F$10,P162<=Parameters!$G$10),3,IF(AND(P162>Parameters!$G$10,P162<=Parameters!$H$10),4,IF(P162>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q162=\"\"),\"\",IF(Q162<Parameters!$E$10,1,IF(AND(Q162>Parameters!$E$10,Q162<=Parameters!$F$10),2,IF(AND(Q162>Parameters!$F$10,Q162<=Parameters!$G$10),3,IF(AND(Q162>Parameters!$G$10,Q162<=Parameters!$H$10),4,IF(Q162>Parameters!$H$10,5,\"\"))))))","v":""}]
[{"$f":"Data!$CA$5","v":"Debtor Turnover Days"},{"$f":"Companies!B41","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B163,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B163,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A163,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B163,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B163,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A163,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B163,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B163,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A163,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B163,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B163,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A163,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B163,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B163,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A163,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B163,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B163,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A163,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B163,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B163,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A163,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B163,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B163,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A163,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B163,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B163,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A163,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B163,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B163,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A163,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B163,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B163,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A163,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B163,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B163,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A163,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B163,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B163,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A163,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B163,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B163,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A163,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B163,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B163,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A163,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C163=\"\"),\"\",IF(C163<Parameters!$E$10,1,IF(AND(C163>Parameters!$E$10,C163<=Parameters!$F$10),2,IF(AND(C163>Parameters!$F$10,C163<=Parameters!$G$10),3,IF(AND(C163>Parameters!$G$10,C163<=Parameters!$H$10),4,IF(C163>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D163=\"\"),\"\",IF(D163<Parameters!$E$10,1,IF(AND(D163>Parameters!$E$10,D163<=Parameters!$F$10),2,IF(AND(D163>Parameters!$F$10,D163<=Parameters!$G$10),3,IF(AND(D163>Parameters!$G$10,D163<=Parameters!$H$10),4,IF(D163>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E163=\"\"),\"\",IF(E163<Parameters!$E$10,1,IF(AND(E163>Parameters!$E$10,E163<=Parameters!$F$10),2,IF(AND(E163>Parameters!$F$10,E163<=Parameters!$G$10),3,IF(AND(E163>Parameters!$G$10,E163<=Parameters!$H$10),4,IF(E163>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F163=\"\"),\"\",IF(F163<Parameters!$E$10,1,IF(AND(F163>Parameters!$E$10,F163<=Parameters!$F$10),2,IF(AND(F163>Parameters!$F$10,F163<=Parameters!$G$10),3,IF(AND(F163>Parameters!$G$10,F163<=Parameters!$H$10),4,IF(F163>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G163=\"\"),\"\",IF(G163<Parameters!$E$10,1,IF(AND(G163>Parameters!$E$10,G163<=Parameters!$F$10),2,IF(AND(G163>Parameters!$F$10,G163<=Parameters!$G$10),3,IF(AND(G163>Parameters!$G$10,G163<=Parameters!$H$10),4,IF(G163>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H163=\"\"),\"\",IF(H163<Parameters!$E$10,1,IF(AND(H163>Parameters!$E$10,H163<=Parameters!$F$10),2,IF(AND(H163>Parameters!$F$10,H163<=Parameters!$G$10),3,IF(AND(H163>Parameters!$G$10,H163<=Parameters!$H$10),4,IF(H163>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I163=\"\"),\"\",IF(I163<Parameters!$E$10,1,IF(AND(I163>Parameters!$E$10,I163<=Parameters!$F$10),2,IF(AND(I163>Parameters!$F$10,I163<=Parameters!$G$10),3,IF(AND(I163>Parameters!$G$10,I163<=Parameters!$H$10),4,IF(I163>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J163=\"\"),\"\",IF(J163<Parameters!$E$10,1,IF(AND(J163>Parameters!$E$10,J163<=Parameters!$F$10),2,IF(AND(J163>Parameters!$F$10,J163<=Parameters!$G$10),3,IF(AND(J163>Parameters!$G$10,J163<=Parameters!$H$10),4,IF(J163>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K163=\"\"),\"\",IF(K163<Parameters!$E$10,1,IF(AND(K163>Parameters!$E$10,K163<=Parameters!$F$10),2,IF(AND(K163>Parameters!$F$10,K163<=Parameters!$G$10),3,IF(AND(K163>Parameters!$G$10,K163<=Parameters!$H$10),4,IF(K163>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L163=\"\"),\"\",IF(L163<Parameters!$E$10,1,IF(AND(L163>Parameters!$E$10,L163<=Parameters!$F$10),2,IF(AND(L163>Parameters!$F$10,L163<=Parameters!$G$10),3,IF(AND(L163>Parameters!$G$10,L163<=Parameters!$H$10),4,IF(L163>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M163=\"\"),\"\",IF(M163<Parameters!$E$10,1,IF(AND(M163>Parameters!$E$10,M163<=Parameters!$F$10),2,IF(AND(M163>Parameters!$F$10,M163<=Parameters!$G$10),3,IF(AND(M163>Parameters!$G$10,M163<=Parameters!$H$10),4,IF(M163>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N163=\"\"),\"\",IF(N163<Parameters!$E$10,1,IF(AND(N163>Parameters!$E$10,N163<=Parameters!$F$10),2,IF(AND(N163>Parameters!$F$10,N163<=Parameters!$G$10),3,IF(AND(N163>Parameters!$G$10,N163<=Parameters!$H$10),4,IF(N163>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O163=\"\"),\"\",IF(O163<Parameters!$E$10,1,IF(AND(O163>Parameters!$E$10,O163<=Parameters!$F$10),2,IF(AND(O163>Parameters!$F$10,O163<=Parameters!$G$10),3,IF(AND(O163>Parameters!$G$10,O163<=Parameters!$H$10),4,IF(O163>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P163=\"\"),\"\",IF(P163<Parameters!$E$10,1,IF(AND(P163>Parameters!$E$10,P163<=Parameters!$F$10),2,IF(AND(P163>Parameters!$F$10,P163<=Parameters!$G$10),3,IF(AND(P163>Parameters!$G$10,P163<=Parameters!$H$10),4,IF(P163>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q163=\"\"),\"\",IF(Q163<Parameters!$E$10,1,IF(AND(Q163>Parameters!$E$10,Q163<=Parameters!$F$10),2,IF(AND(Q163>Parameters!$F$10,Q163<=Parameters!$G$10),3,IF(AND(Q163>Parameters!$G$10,Q163<=Parameters!$H$10),4,IF(Q163>Parameters!$H$10,5,\"\"))))))","v":""}]
[{"$f":"Data!$CA$5","v":"Debtor Turnover Days"},{"$f":"Companies!B42","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B164,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B164,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A164,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B164,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B164,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A164,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B164,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B164,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A164,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B164,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B164,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A164,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B164,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B164,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A164,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B164,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B164,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A164,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B164,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B164,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A164,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B164,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B164,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A164,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B164,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B164,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A164,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B164,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B164,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A164,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B164,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B164,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A164,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B164,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B164,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A164,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B164,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B164,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A164,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B164,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B164,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A164,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B164,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B164,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A164,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C164=\"\"),\"\",IF(C164<Parameters!$E$10,1,IF(AND(C164>Parameters!$E$10,C164<=Parameters!$F$10),2,IF(AND(C164>Parameters!$F$10,C164<=Parameters!$G$10),3,IF(AND(C164>Parameters!$G$10,C164<=Parameters!$H$10),4,IF(C164>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D164=\"\"),\"\",IF(D164<Parameters!$E$10,1,IF(AND(D164>Parameters!$E$10,D164<=Parameters!$F$10),2,IF(AND(D164>Parameters!$F$10,D164<=Parameters!$G$10),3,IF(AND(D164>Parameters!$G$10,D164<=Parameters!$H$10),4,IF(D164>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E164=\"\"),\"\",IF(E164<Parameters!$E$10,1,IF(AND(E164>Parameters!$E$10,E164<=Parameters!$F$10),2,IF(AND(E164>Parameters!$F$10,E164<=Parameters!$G$10),3,IF(AND(E164>Parameters!$G$10,E164<=Parameters!$H$10),4,IF(E164>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F164=\"\"),\"\",IF(F164<Parameters!$E$10,1,IF(AND(F164>Parameters!$E$10,F164<=Parameters!$F$10),2,IF(AND(F164>Parameters!$F$10,F164<=Parameters!$G$10),3,IF(AND(F164>Parameters!$G$10,F164<=Parameters!$H$10),4,IF(F164>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G164=\"\"),\"\",IF(G164<Parameters!$E$10,1,IF(AND(G164>Parameters!$E$10,G164<=Parameters!$F$10),2,IF(AND(G164>Parameters!$F$10,G164<=Parameters!$G$10),3,IF(AND(G164>Parameters!$G$10,G164<=Parameters!$H$10),4,IF(G164>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H164=\"\"),\"\",IF(H164<Parameters!$E$10,1,IF(AND(H164>Parameters!$E$10,H164<=Parameters!$F$10),2,IF(AND(H164>Parameters!$F$10,H164<=Parameters!$G$10),3,IF(AND(H164>Parameters!$G$10,H164<=Parameters!$H$10),4,IF(H164>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I164=\"\"),\"\",IF(I164<Parameters!$E$10,1,IF(AND(I164>Parameters!$E$10,I164<=Parameters!$F$10),2,IF(AND(I164>Parameters!$F$10,I164<=Parameters!$G$10),3,IF(AND(I164>Parameters!$G$10,I164<=Parameters!$H$10),4,IF(I164>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J164=\"\"),\"\",IF(J164<Parameters!$E$10,1,IF(AND(J164>Parameters!$E$10,J164<=Parameters!$F$10),2,IF(AND(J164>Parameters!$F$10,J164<=Parameters!$G$10),3,IF(AND(J164>Parameters!$G$10,J164<=Parameters!$H$10),4,IF(J164>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K164=\"\"),\"\",IF(K164<Parameters!$E$10,1,IF(AND(K164>Parameters!$E$10,K164<=Parameters!$F$10),2,IF(AND(K164>Parameters!$F$10,K164<=Parameters!$G$10),3,IF(AND(K164>Parameters!$G$10,K164<=Parameters!$H$10),4,IF(K164>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L164=\"\"),\"\",IF(L164<Parameters!$E$10,1,IF(AND(L164>Parameters!$E$10,L164<=Parameters!$F$10),2,IF(AND(L164>Parameters!$F$10,L164<=Parameters!$G$10),3,IF(AND(L164>Parameters!$G$10,L164<=Parameters!$H$10),4,IF(L164>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M164=\"\"),\"\",IF(M164<Parameters!$E$10,1,IF(AND(M164>Parameters!$E$10,M164<=Parameters!$F$10),2,IF(AND(M164>Parameters!$F$10,M164<=Parameters!$G$10),3,IF(AND(M164>Parameters!$G$10,M164<=Parameters!$H$10),4,IF(M164>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N164=\"\"),\"\",IF(N164<Parameters!$E$10,1,IF(AND(N164>Parameters!$E$10,N164<=Parameters!$F$10),2,IF(AND(N164>Parameters!$F$10,N164<=Parameters!$G$10),3,IF(AND(N164>Parameters!$G$10,N164<=Parameters!$H$10),4,IF(N164>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O164=\"\"),\"\",IF(O164<Parameters!$E$10,1,IF(AND(O164>Parameters!$E$10,O164<=Parameters!$F$10),2,IF(AND(O164>Parameters!$F$10,O164<=Parameters!$G$10),3,IF(AND(O164>Parameters!$G$10,O164<=Parameters!$H$10),4,IF(O164>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P164=\"\"),\"\",IF(P164<Parameters!$E$10,1,IF(AND(P164>Parameters!$E$10,P164<=Parameters!$F$10),2,IF(AND(P164>Parameters!$F$10,P164<=Parameters!$G$10),3,IF(AND(P164>Parameters!$G$10,P164<=Parameters!$H$10),4,IF(P164>Parameters!$H$10,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q164=\"\"),\"\",IF(Q164<Parameters!$E$10,1,IF(AND(Q164>Parameters!$E$10,Q164<=Parameters!$F$10),2,IF(AND(Q164>Parameters!$F$10,Q164<=Parameters!$G$10),3,IF(AND(Q164>Parameters!$G$10,Q164<=Parameters!$H$10),4,IF(Q164>Parameters!$H$10,5,\"\"))))))","v":""}]
[]
[{"$f":"Data!$CB$5","v":"Creditor Turnover Days"},{"$f":"Companies!B3","v":0},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B166,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B166,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A166,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B166,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B166,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A166,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B166,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B166,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A166,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B166,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B166,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A166,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B166,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B166,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A166,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B166,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B166,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A166,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B166,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B166,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A166,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B166,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B166,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A166,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B166,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B166,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A166,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B166,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B166,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A166,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B166,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B166,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A166,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B166,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B166,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A166,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B166,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B166,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A166,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B166,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B166,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A166,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B166,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B166,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A166,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C166=\"\"),\"\",IF(C166<Parameters!$E$11,1,IF(AND(C166>Parameters!$E$11,C166<=Parameters!$F$11),2,IF(AND(C166>Parameters!$F$11,C166<=Parameters!$G$11),3,IF(AND(C166>Parameters!$G$11,C166<=Parameters!$H$11),4,IF(C166>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D166=\"\"),\"\",IF(D166<Parameters!$E$11,1,IF(AND(D166>Parameters!$E$11,D166<=Parameters!$F$11),2,IF(AND(D166>Parameters!$F$11,D166<=Parameters!$G$11),3,IF(AND(D166>Parameters!$G$11,D166<=Parameters!$H$11),4,IF(D166>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E166=\"\"),\"\",IF(E166<Parameters!$E$11,1,IF(AND(E166>Parameters!$E$11,E166<=Parameters!$F$11),2,IF(AND(E166>Parameters!$F$11,E166<=Parameters!$G$11),3,IF(AND(E166>Parameters!$G$11,E166<=Parameters!$H$11),4,IF(E166>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F166=\"\"),\"\",IF(F166<Parameters!$E$11,1,IF(AND(F166>Parameters!$E$11,F166<=Parameters!$F$11),2,IF(AND(F166>Parameters!$F$11,F166<=Parameters!$G$11),3,IF(AND(F166>Parameters!$G$11,F166<=Parameters!$H$11),4,IF(F166>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G166=\"\"),\"\",IF(G166<Parameters!$E$11,1,IF(AND(G166>Parameters!$E$11,G166<=Parameters!$F$11),2,IF(AND(G166>Parameters!$F$11,G166<=Parameters!$G$11),3,IF(AND(G166>Parameters!$G$11,G166<=Parameters!$H$11),4,IF(G166>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H166=\"\"),\"\",IF(H166<Parameters!$E$11,1,IF(AND(H166>Parameters!$E$11,H166<=Parameters!$F$11),2,IF(AND(H166>Parameters!$F$11,H166<=Parameters!$G$11),3,IF(AND(H166>Parameters!$G$11,H166<=Parameters!$H$11),4,IF(H166>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I166=\"\"),\"\",IF(I166<Parameters!$E$11,1,IF(AND(I166>Parameters!$E$11,I166<=Parameters!$F$11),2,IF(AND(I166>Parameters!$F$11,I166<=Parameters!$G$11),3,IF(AND(I166>Parameters!$G$11,I166<=Parameters!$H$11),4,IF(I166>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J166=\"\"),\"\",IF(J166<Parameters!$E$11,1,IF(AND(J166>Parameters!$E$11,J166<=Parameters!$F$11),2,IF(AND(J166>Parameters!$F$11,J166<=Parameters!$G$11),3,IF(AND(J166>Parameters!$G$11,J166<=Parameters!$H$11),4,IF(J166>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K166=\"\"),\"\",IF(K166<Parameters!$E$11,1,IF(AND(K166>Parameters!$E$11,K166<=Parameters!$F$11),2,IF(AND(K166>Parameters!$F$11,K166<=Parameters!$G$11),3,IF(AND(K166>Parameters!$G$11,K166<=Parameters!$H$11),4,IF(K166>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L166=\"\"),\"\",IF(L166<Parameters!$E$11,1,IF(AND(L166>Parameters!$E$11,L166<=Parameters!$F$11),2,IF(AND(L166>Parameters!$F$11,L166<=Parameters!$G$11),3,IF(AND(L166>Parameters!$G$11,L166<=Parameters!$H$11),4,IF(L166>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M166=\"\"),\"\",IF(M166<Parameters!$E$11,1,IF(AND(M166>Parameters!$E$11,M166<=Parameters!$F$11),2,IF(AND(M166>Parameters!$F$11,M166<=Parameters!$G$11),3,IF(AND(M166>Parameters!$G$11,M166<=Parameters!$H$11),4,IF(M166>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N166=\"\"),\"\",IF(N166<Parameters!$E$11,1,IF(AND(N166>Parameters!$E$11,N166<=Parameters!$F$11),2,IF(AND(N166>Parameters!$F$11,N166<=Parameters!$G$11),3,IF(AND(N166>Parameters!$G$11,N166<=Parameters!$H$11),4,IF(N166>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O166=\"\"),\"\",IF(O166<Parameters!$E$11,1,IF(AND(O166>Parameters!$E$11,O166<=Parameters!$F$11),2,IF(AND(O166>Parameters!$F$11,O166<=Parameters!$G$11),3,IF(AND(O166>Parameters!$G$11,O166<=Parameters!$H$11),4,IF(O166>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P166=\"\"),\"\",IF(P166<Parameters!$E$11,1,IF(AND(P166>Parameters!$E$11,P166<=Parameters!$F$11),2,IF(AND(P166>Parameters!$F$11,P166<=Parameters!$G$11),3,IF(AND(P166>Parameters!$G$11,P166<=Parameters!$H$11),4,IF(P166>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q166=\"\"),\"\",IF(Q166<Parameters!$E$11,1,IF(AND(Q166>Parameters!$E$11,Q166<=Parameters!$F$11),2,IF(AND(Q166>Parameters!$F$11,Q166<=Parameters!$G$11),3,IF(AND(Q166>Parameters!$G$11,Q166<=Parameters!$H$11),4,IF(Q166>Parameters!$H$11,5,\"\"))))))","v":""}]
[{"$f":"Data!$CB$5","v":"Creditor Turnover Days"},{"$f":"Companies!B4","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B167,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B167,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A167,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B167,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B167,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A167,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B167,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B167,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A167,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B167,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B167,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A167,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B167,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B167,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A167,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B167,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B167,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A167,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B167,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B167,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A167,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B167,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B167,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A167,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B167,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B167,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A167,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B167,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B167,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A167,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B167,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B167,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A167,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B167,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B167,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A167,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B167,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B167,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A167,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B167,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B167,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A167,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B167,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B167,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A167,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C167=\"\"),\"\",IF(C167<Parameters!$E$11,1,IF(AND(C167>Parameters!$E$11,C167<=Parameters!$F$11),2,IF(AND(C167>Parameters!$F$11,C167<=Parameters!$G$11),3,IF(AND(C167>Parameters!$G$11,C167<=Parameters!$H$11),4,IF(C167>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D167=\"\"),\"\",IF(D167<Parameters!$E$11,1,IF(AND(D167>Parameters!$E$11,D167<=Parameters!$F$11),2,IF(AND(D167>Parameters!$F$11,D167<=Parameters!$G$11),3,IF(AND(D167>Parameters!$G$11,D167<=Parameters!$H$11),4,IF(D167>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E167=\"\"),\"\",IF(E167<Parameters!$E$11,1,IF(AND(E167>Parameters!$E$11,E167<=Parameters!$F$11),2,IF(AND(E167>Parameters!$F$11,E167<=Parameters!$G$11),3,IF(AND(E167>Parameters!$G$11,E167<=Parameters!$H$11),4,IF(E167>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F167=\"\"),\"\",IF(F167<Parameters!$E$11,1,IF(AND(F167>Parameters!$E$11,F167<=Parameters!$F$11),2,IF(AND(F167>Parameters!$F$11,F167<=Parameters!$G$11),3,IF(AND(F167>Parameters!$G$11,F167<=Parameters!$H$11),4,IF(F167>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G167=\"\"),\"\",IF(G167<Parameters!$E$11,1,IF(AND(G167>Parameters!$E$11,G167<=Parameters!$F$11),2,IF(AND(G167>Parameters!$F$11,G167<=Parameters!$G$11),3,IF(AND(G167>Parameters!$G$11,G167<=Parameters!$H$11),4,IF(G167>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H167=\"\"),\"\",IF(H167<Parameters!$E$11,1,IF(AND(H167>Parameters!$E$11,H167<=Parameters!$F$11),2,IF(AND(H167>Parameters!$F$11,H167<=Parameters!$G$11),3,IF(AND(H167>Parameters!$G$11,H167<=Parameters!$H$11),4,IF(H167>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I167=\"\"),\"\",IF(I167<Parameters!$E$11,1,IF(AND(I167>Parameters!$E$11,I167<=Parameters!$F$11),2,IF(AND(I167>Parameters!$F$11,I167<=Parameters!$G$11),3,IF(AND(I167>Parameters!$G$11,I167<=Parameters!$H$11),4,IF(I167>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J167=\"\"),\"\",IF(J167<Parameters!$E$11,1,IF(AND(J167>Parameters!$E$11,J167<=Parameters!$F$11),2,IF(AND(J167>Parameters!$F$11,J167<=Parameters!$G$11),3,IF(AND(J167>Parameters!$G$11,J167<=Parameters!$H$11),4,IF(J167>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K167=\"\"),\"\",IF(K167<Parameters!$E$11,1,IF(AND(K167>Parameters!$E$11,K167<=Parameters!$F$11),2,IF(AND(K167>Parameters!$F$11,K167<=Parameters!$G$11),3,IF(AND(K167>Parameters!$G$11,K167<=Parameters!$H$11),4,IF(K167>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L167=\"\"),\"\",IF(L167<Parameters!$E$11,1,IF(AND(L167>Parameters!$E$11,L167<=Parameters!$F$11),2,IF(AND(L167>Parameters!$F$11,L167<=Parameters!$G$11),3,IF(AND(L167>Parameters!$G$11,L167<=Parameters!$H$11),4,IF(L167>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M167=\"\"),\"\",IF(M167<Parameters!$E$11,1,IF(AND(M167>Parameters!$E$11,M167<=Parameters!$F$11),2,IF(AND(M167>Parameters!$F$11,M167<=Parameters!$G$11),3,IF(AND(M167>Parameters!$G$11,M167<=Parameters!$H$11),4,IF(M167>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N167=\"\"),\"\",IF(N167<Parameters!$E$11,1,IF(AND(N167>Parameters!$E$11,N167<=Parameters!$F$11),2,IF(AND(N167>Parameters!$F$11,N167<=Parameters!$G$11),3,IF(AND(N167>Parameters!$G$11,N167<=Parameters!$H$11),4,IF(N167>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O167=\"\"),\"\",IF(O167<Parameters!$E$11,1,IF(AND(O167>Parameters!$E$11,O167<=Parameters!$F$11),2,IF(AND(O167>Parameters!$F$11,O167<=Parameters!$G$11),3,IF(AND(O167>Parameters!$G$11,O167<=Parameters!$H$11),4,IF(O167>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P167=\"\"),\"\",IF(P167<Parameters!$E$11,1,IF(AND(P167>Parameters!$E$11,P167<=Parameters!$F$11),2,IF(AND(P167>Parameters!$F$11,P167<=Parameters!$G$11),3,IF(AND(P167>Parameters!$G$11,P167<=Parameters!$H$11),4,IF(P167>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q167=\"\"),\"\",IF(Q167<Parameters!$E$11,1,IF(AND(Q167>Parameters!$E$11,Q167<=Parameters!$F$11),2,IF(AND(Q167>Parameters!$F$11,Q167<=Parameters!$G$11),3,IF(AND(Q167>Parameters!$G$11,Q167<=Parameters!$H$11),4,IF(Q167>Parameters!$H$11,5,\"\"))))))","v":""}]
[{"$f":"Data!$CB$5","v":"Creditor Turnover Days"},{"$f":"Companies!B5","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B168,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B168,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A168,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B168,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B168,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A168,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B168,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B168,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A168,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B168,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B168,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A168,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B168,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B168,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A168,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B168,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B168,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A168,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B168,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B168,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A168,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B168,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B168,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A168,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B168,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B168,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A168,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B168,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B168,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A168,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B168,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B168,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A168,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B168,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B168,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A168,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B168,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B168,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A168,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B168,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B168,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A168,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B168,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B168,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A168,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C168=\"\"),\"\",IF(C168<Parameters!$E$11,1,IF(AND(C168>Parameters!$E$11,C168<=Parameters!$F$11),2,IF(AND(C168>Parameters!$F$11,C168<=Parameters!$G$11),3,IF(AND(C168>Parameters!$G$11,C168<=Parameters!$H$11),4,IF(C168>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D168=\"\"),\"\",IF(D168<Parameters!$E$11,1,IF(AND(D168>Parameters!$E$11,D168<=Parameters!$F$11),2,IF(AND(D168>Parameters!$F$11,D168<=Parameters!$G$11),3,IF(AND(D168>Parameters!$G$11,D168<=Parameters!$H$11),4,IF(D168>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E168=\"\"),\"\",IF(E168<Parameters!$E$11,1,IF(AND(E168>Parameters!$E$11,E168<=Parameters!$F$11),2,IF(AND(E168>Parameters!$F$11,E168<=Parameters!$G$11),3,IF(AND(E168>Parameters!$G$11,E168<=Parameters!$H$11),4,IF(E168>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F168=\"\"),\"\",IF(F168<Parameters!$E$11,1,IF(AND(F168>Parameters!$E$11,F168<=Parameters!$F$11),2,IF(AND(F168>Parameters!$F$11,F168<=Parameters!$G$11),3,IF(AND(F168>Parameters!$G$11,F168<=Parameters!$H$11),4,IF(F168>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G168=\"\"),\"\",IF(G168<Parameters!$E$11,1,IF(AND(G168>Parameters!$E$11,G168<=Parameters!$F$11),2,IF(AND(G168>Parameters!$F$11,G168<=Parameters!$G$11),3,IF(AND(G168>Parameters!$G$11,G168<=Parameters!$H$11),4,IF(G168>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H168=\"\"),\"\",IF(H168<Parameters!$E$11,1,IF(AND(H168>Parameters!$E$11,H168<=Parameters!$F$11),2,IF(AND(H168>Parameters!$F$11,H168<=Parameters!$G$11),3,IF(AND(H168>Parameters!$G$11,H168<=Parameters!$H$11),4,IF(H168>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I168=\"\"),\"\",IF(I168<Parameters!$E$11,1,IF(AND(I168>Parameters!$E$11,I168<=Parameters!$F$11),2,IF(AND(I168>Parameters!$F$11,I168<=Parameters!$G$11),3,IF(AND(I168>Parameters!$G$11,I168<=Parameters!$H$11),4,IF(I168>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J168=\"\"),\"\",IF(J168<Parameters!$E$11,1,IF(AND(J168>Parameters!$E$11,J168<=Parameters!$F$11),2,IF(AND(J168>Parameters!$F$11,J168<=Parameters!$G$11),3,IF(AND(J168>Parameters!$G$11,J168<=Parameters!$H$11),4,IF(J168>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K168=\"\"),\"\",IF(K168<Parameters!$E$11,1,IF(AND(K168>Parameters!$E$11,K168<=Parameters!$F$11),2,IF(AND(K168>Parameters!$F$11,K168<=Parameters!$G$11),3,IF(AND(K168>Parameters!$G$11,K168<=Parameters!$H$11),4,IF(K168>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L168=\"\"),\"\",IF(L168<Parameters!$E$11,1,IF(AND(L168>Parameters!$E$11,L168<=Parameters!$F$11),2,IF(AND(L168>Parameters!$F$11,L168<=Parameters!$G$11),3,IF(AND(L168>Parameters!$G$11,L168<=Parameters!$H$11),4,IF(L168>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M168=\"\"),\"\",IF(M168<Parameters!$E$11,1,IF(AND(M168>Parameters!$E$11,M168<=Parameters!$F$11),2,IF(AND(M168>Parameters!$F$11,M168<=Parameters!$G$11),3,IF(AND(M168>Parameters!$G$11,M168<=Parameters!$H$11),4,IF(M168>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N168=\"\"),\"\",IF(N168<Parameters!$E$11,1,IF(AND(N168>Parameters!$E$11,N168<=Parameters!$F$11),2,IF(AND(N168>Parameters!$F$11,N168<=Parameters!$G$11),3,IF(AND(N168>Parameters!$G$11,N168<=Parameters!$H$11),4,IF(N168>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O168=\"\"),\"\",IF(O168<Parameters!$E$11,1,IF(AND(O168>Parameters!$E$11,O168<=Parameters!$F$11),2,IF(AND(O168>Parameters!$F$11,O168<=Parameters!$G$11),3,IF(AND(O168>Parameters!$G$11,O168<=Parameters!$H$11),4,IF(O168>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P168=\"\"),\"\",IF(P168<Parameters!$E$11,1,IF(AND(P168>Parameters!$E$11,P168<=Parameters!$F$11),2,IF(AND(P168>Parameters!$F$11,P168<=Parameters!$G$11),3,IF(AND(P168>Parameters!$G$11,P168<=Parameters!$H$11),4,IF(P168>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q168=\"\"),\"\",IF(Q168<Parameters!$E$11,1,IF(AND(Q168>Parameters!$E$11,Q168<=Parameters!$F$11),2,IF(AND(Q168>Parameters!$F$11,Q168<=Parameters!$G$11),3,IF(AND(Q168>Parameters!$G$11,Q168<=Parameters!$H$11),4,IF(Q168>Parameters!$H$11,5,\"\"))))))","v":""}]
[{"$f":"Data!$CB$5","v":"Creditor Turnover Days"},{"$f":"Companies!B6","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B169,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B169,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A169,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B169,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B169,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A169,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B169,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B169,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A169,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B169,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B169,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A169,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B169,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B169,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A169,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B169,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B169,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A169,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B169,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B169,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A169,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B169,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B169,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A169,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B169,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B169,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A169,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B169,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B169,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A169,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B169,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B169,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A169,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B169,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B169,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A169,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B169,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B169,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A169,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B169,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B169,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A169,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B169,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B169,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A169,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C169=\"\"),\"\",IF(C169<Parameters!$E$11,1,IF(AND(C169>Parameters!$E$11,C169<=Parameters!$F$11),2,IF(AND(C169>Parameters!$F$11,C169<=Parameters!$G$11),3,IF(AND(C169>Parameters!$G$11,C169<=Parameters!$H$11),4,IF(C169>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D169=\"\"),\"\",IF(D169<Parameters!$E$11,1,IF(AND(D169>Parameters!$E$11,D169<=Parameters!$F$11),2,IF(AND(D169>Parameters!$F$11,D169<=Parameters!$G$11),3,IF(AND(D169>Parameters!$G$11,D169<=Parameters!$H$11),4,IF(D169>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E169=\"\"),\"\",IF(E169<Parameters!$E$11,1,IF(AND(E169>Parameters!$E$11,E169<=Parameters!$F$11),2,IF(AND(E169>Parameters!$F$11,E169<=Parameters!$G$11),3,IF(AND(E169>Parameters!$G$11,E169<=Parameters!$H$11),4,IF(E169>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F169=\"\"),\"\",IF(F169<Parameters!$E$11,1,IF(AND(F169>Parameters!$E$11,F169<=Parameters!$F$11),2,IF(AND(F169>Parameters!$F$11,F169<=Parameters!$G$11),3,IF(AND(F169>Parameters!$G$11,F169<=Parameters!$H$11),4,IF(F169>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G169=\"\"),\"\",IF(G169<Parameters!$E$11,1,IF(AND(G169>Parameters!$E$11,G169<=Parameters!$F$11),2,IF(AND(G169>Parameters!$F$11,G169<=Parameters!$G$11),3,IF(AND(G169>Parameters!$G$11,G169<=Parameters!$H$11),4,IF(G169>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H169=\"\"),\"\",IF(H169<Parameters!$E$11,1,IF(AND(H169>Parameters!$E$11,H169<=Parameters!$F$11),2,IF(AND(H169>Parameters!$F$11,H169<=Parameters!$G$11),3,IF(AND(H169>Parameters!$G$11,H169<=Parameters!$H$11),4,IF(H169>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I169=\"\"),\"\",IF(I169<Parameters!$E$11,1,IF(AND(I169>Parameters!$E$11,I169<=Parameters!$F$11),2,IF(AND(I169>Parameters!$F$11,I169<=Parameters!$G$11),3,IF(AND(I169>Parameters!$G$11,I169<=Parameters!$H$11),4,IF(I169>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J169=\"\"),\"\",IF(J169<Parameters!$E$11,1,IF(AND(J169>Parameters!$E$11,J169<=Parameters!$F$11),2,IF(AND(J169>Parameters!$F$11,J169<=Parameters!$G$11),3,IF(AND(J169>Parameters!$G$11,J169<=Parameters!$H$11),4,IF(J169>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K169=\"\"),\"\",IF(K169<Parameters!$E$11,1,IF(AND(K169>Parameters!$E$11,K169<=Parameters!$F$11),2,IF(AND(K169>Parameters!$F$11,K169<=Parameters!$G$11),3,IF(AND(K169>Parameters!$G$11,K169<=Parameters!$H$11),4,IF(K169>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L169=\"\"),\"\",IF(L169<Parameters!$E$11,1,IF(AND(L169>Parameters!$E$11,L169<=Parameters!$F$11),2,IF(AND(L169>Parameters!$F$11,L169<=Parameters!$G$11),3,IF(AND(L169>Parameters!$G$11,L169<=Parameters!$H$11),4,IF(L169>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M169=\"\"),\"\",IF(M169<Parameters!$E$11,1,IF(AND(M169>Parameters!$E$11,M169<=Parameters!$F$11),2,IF(AND(M169>Parameters!$F$11,M169<=Parameters!$G$11),3,IF(AND(M169>Parameters!$G$11,M169<=Parameters!$H$11),4,IF(M169>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N169=\"\"),\"\",IF(N169<Parameters!$E$11,1,IF(AND(N169>Parameters!$E$11,N169<=Parameters!$F$11),2,IF(AND(N169>Parameters!$F$11,N169<=Parameters!$G$11),3,IF(AND(N169>Parameters!$G$11,N169<=Parameters!$H$11),4,IF(N169>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O169=\"\"),\"\",IF(O169<Parameters!$E$11,1,IF(AND(O169>Parameters!$E$11,O169<=Parameters!$F$11),2,IF(AND(O169>Parameters!$F$11,O169<=Parameters!$G$11),3,IF(AND(O169>Parameters!$G$11,O169<=Parameters!$H$11),4,IF(O169>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P169=\"\"),\"\",IF(P169<Parameters!$E$11,1,IF(AND(P169>Parameters!$E$11,P169<=Parameters!$F$11),2,IF(AND(P169>Parameters!$F$11,P169<=Parameters!$G$11),3,IF(AND(P169>Parameters!$G$11,P169<=Parameters!$H$11),4,IF(P169>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q169=\"\"),\"\",IF(Q169<Parameters!$E$11,1,IF(AND(Q169>Parameters!$E$11,Q169<=Parameters!$F$11),2,IF(AND(Q169>Parameters!$F$11,Q169<=Parameters!$G$11),3,IF(AND(Q169>Parameters!$G$11,Q169<=Parameters!$H$11),4,IF(Q169>Parameters!$H$11,5,\"\"))))))","v":""}]
[{"$f":"Data!$CB$5","v":"Creditor Turnover Days"},{"$f":"Companies!B7","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B170,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B170,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A170,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B170,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B170,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A170,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B170,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B170,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A170,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B170,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B170,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A170,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B170,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B170,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A170,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B170,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B170,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A170,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B170,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B170,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A170,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B170,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B170,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A170,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B170,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B170,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A170,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B170,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B170,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A170,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B170,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B170,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A170,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B170,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B170,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A170,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B170,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B170,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A170,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B170,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B170,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A170,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B170,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B170,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A170,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C170=\"\"),\"\",IF(C170<Parameters!$E$11,1,IF(AND(C170>Parameters!$E$11,C170<=Parameters!$F$11),2,IF(AND(C170>Parameters!$F$11,C170<=Parameters!$G$11),3,IF(AND(C170>Parameters!$G$11,C170<=Parameters!$H$11),4,IF(C170>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D170=\"\"),\"\",IF(D170<Parameters!$E$11,1,IF(AND(D170>Parameters!$E$11,D170<=Parameters!$F$11),2,IF(AND(D170>Parameters!$F$11,D170<=Parameters!$G$11),3,IF(AND(D170>Parameters!$G$11,D170<=Parameters!$H$11),4,IF(D170>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E170=\"\"),\"\",IF(E170<Parameters!$E$11,1,IF(AND(E170>Parameters!$E$11,E170<=Parameters!$F$11),2,IF(AND(E170>Parameters!$F$11,E170<=Parameters!$G$11),3,IF(AND(E170>Parameters!$G$11,E170<=Parameters!$H$11),4,IF(E170>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F170=\"\"),\"\",IF(F170<Parameters!$E$11,1,IF(AND(F170>Parameters!$E$11,F170<=Parameters!$F$11),2,IF(AND(F170>Parameters!$F$11,F170<=Parameters!$G$11),3,IF(AND(F170>Parameters!$G$11,F170<=Parameters!$H$11),4,IF(F170>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G170=\"\"),\"\",IF(G170<Parameters!$E$11,1,IF(AND(G170>Parameters!$E$11,G170<=Parameters!$F$11),2,IF(AND(G170>Parameters!$F$11,G170<=Parameters!$G$11),3,IF(AND(G170>Parameters!$G$11,G170<=Parameters!$H$11),4,IF(G170>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H170=\"\"),\"\",IF(H170<Parameters!$E$11,1,IF(AND(H170>Parameters!$E$11,H170<=Parameters!$F$11),2,IF(AND(H170>Parameters!$F$11,H170<=Parameters!$G$11),3,IF(AND(H170>Parameters!$G$11,H170<=Parameters!$H$11),4,IF(H170>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I170=\"\"),\"\",IF(I170<Parameters!$E$11,1,IF(AND(I170>Parameters!$E$11,I170<=Parameters!$F$11),2,IF(AND(I170>Parameters!$F$11,I170<=Parameters!$G$11),3,IF(AND(I170>Parameters!$G$11,I170<=Parameters!$H$11),4,IF(I170>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J170=\"\"),\"\",IF(J170<Parameters!$E$11,1,IF(AND(J170>Parameters!$E$11,J170<=Parameters!$F$11),2,IF(AND(J170>Parameters!$F$11,J170<=Parameters!$G$11),3,IF(AND(J170>Parameters!$G$11,J170<=Parameters!$H$11),4,IF(J170>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K170=\"\"),\"\",IF(K170<Parameters!$E$11,1,IF(AND(K170>Parameters!$E$11,K170<=Parameters!$F$11),2,IF(AND(K170>Parameters!$F$11,K170<=Parameters!$G$11),3,IF(AND(K170>Parameters!$G$11,K170<=Parameters!$H$11),4,IF(K170>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L170=\"\"),\"\",IF(L170<Parameters!$E$11,1,IF(AND(L170>Parameters!$E$11,L170<=Parameters!$F$11),2,IF(AND(L170>Parameters!$F$11,L170<=Parameters!$G$11),3,IF(AND(L170>Parameters!$G$11,L170<=Parameters!$H$11),4,IF(L170>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M170=\"\"),\"\",IF(M170<Parameters!$E$11,1,IF(AND(M170>Parameters!$E$11,M170<=Parameters!$F$11),2,IF(AND(M170>Parameters!$F$11,M170<=Parameters!$G$11),3,IF(AND(M170>Parameters!$G$11,M170<=Parameters!$H$11),4,IF(M170>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N170=\"\"),\"\",IF(N170<Parameters!$E$11,1,IF(AND(N170>Parameters!$E$11,N170<=Parameters!$F$11),2,IF(AND(N170>Parameters!$F$11,N170<=Parameters!$G$11),3,IF(AND(N170>Parameters!$G$11,N170<=Parameters!$H$11),4,IF(N170>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O170=\"\"),\"\",IF(O170<Parameters!$E$11,1,IF(AND(O170>Parameters!$E$11,O170<=Parameters!$F$11),2,IF(AND(O170>Parameters!$F$11,O170<=Parameters!$G$11),3,IF(AND(O170>Parameters!$G$11,O170<=Parameters!$H$11),4,IF(O170>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P170=\"\"),\"\",IF(P170<Parameters!$E$11,1,IF(AND(P170>Parameters!$E$11,P170<=Parameters!$F$11),2,IF(AND(P170>Parameters!$F$11,P170<=Parameters!$G$11),3,IF(AND(P170>Parameters!$G$11,P170<=Parameters!$H$11),4,IF(P170>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q170=\"\"),\"\",IF(Q170<Parameters!$E$11,1,IF(AND(Q170>Parameters!$E$11,Q170<=Parameters!$F$11),2,IF(AND(Q170>Parameters!$F$11,Q170<=Parameters!$G$11),3,IF(AND(Q170>Parameters!$G$11,Q170<=Parameters!$H$11),4,IF(Q170>Parameters!$H$11,5,\"\"))))))","v":""}]
[{"$f":"Data!$CB$5","v":"Creditor Turnover Days"},{"$f":"Companies!B8","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B171,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B171,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A171,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B171,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B171,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A171,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B171,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B171,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A171,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B171,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B171,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A171,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B171,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B171,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A171,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B171,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B171,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A171,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B171,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B171,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A171,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B171,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B171,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A171,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B171,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B171,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A171,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B171,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B171,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A171,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B171,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B171,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A171,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B171,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B171,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A171,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B171,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B171,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A171,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B171,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B171,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A171,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B171,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B171,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A171,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C171=\"\"),\"\",IF(C171<Parameters!$E$11,1,IF(AND(C171>Parameters!$E$11,C171<=Parameters!$F$11),2,IF(AND(C171>Parameters!$F$11,C171<=Parameters!$G$11),3,IF(AND(C171>Parameters!$G$11,C171<=Parameters!$H$11),4,IF(C171>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D171=\"\"),\"\",IF(D171<Parameters!$E$11,1,IF(AND(D171>Parameters!$E$11,D171<=Parameters!$F$11),2,IF(AND(D171>Parameters!$F$11,D171<=Parameters!$G$11),3,IF(AND(D171>Parameters!$G$11,D171<=Parameters!$H$11),4,IF(D171>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E171=\"\"),\"\",IF(E171<Parameters!$E$11,1,IF(AND(E171>Parameters!$E$11,E171<=Parameters!$F$11),2,IF(AND(E171>Parameters!$F$11,E171<=Parameters!$G$11),3,IF(AND(E171>Parameters!$G$11,E171<=Parameters!$H$11),4,IF(E171>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F171=\"\"),\"\",IF(F171<Parameters!$E$11,1,IF(AND(F171>Parameters!$E$11,F171<=Parameters!$F$11),2,IF(AND(F171>Parameters!$F$11,F171<=Parameters!$G$11),3,IF(AND(F171>Parameters!$G$11,F171<=Parameters!$H$11),4,IF(F171>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G171=\"\"),\"\",IF(G171<Parameters!$E$11,1,IF(AND(G171>Parameters!$E$11,G171<=Parameters!$F$11),2,IF(AND(G171>Parameters!$F$11,G171<=Parameters!$G$11),3,IF(AND(G171>Parameters!$G$11,G171<=Parameters!$H$11),4,IF(G171>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H171=\"\"),\"\",IF(H171<Parameters!$E$11,1,IF(AND(H171>Parameters!$E$11,H171<=Parameters!$F$11),2,IF(AND(H171>Parameters!$F$11,H171<=Parameters!$G$11),3,IF(AND(H171>Parameters!$G$11,H171<=Parameters!$H$11),4,IF(H171>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I171=\"\"),\"\",IF(I171<Parameters!$E$11,1,IF(AND(I171>Parameters!$E$11,I171<=Parameters!$F$11),2,IF(AND(I171>Parameters!$F$11,I171<=Parameters!$G$11),3,IF(AND(I171>Parameters!$G$11,I171<=Parameters!$H$11),4,IF(I171>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J171=\"\"),\"\",IF(J171<Parameters!$E$11,1,IF(AND(J171>Parameters!$E$11,J171<=Parameters!$F$11),2,IF(AND(J171>Parameters!$F$11,J171<=Parameters!$G$11),3,IF(AND(J171>Parameters!$G$11,J171<=Parameters!$H$11),4,IF(J171>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K171=\"\"),\"\",IF(K171<Parameters!$E$11,1,IF(AND(K171>Parameters!$E$11,K171<=Parameters!$F$11),2,IF(AND(K171>Parameters!$F$11,K171<=Parameters!$G$11),3,IF(AND(K171>Parameters!$G$11,K171<=Parameters!$H$11),4,IF(K171>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L171=\"\"),\"\",IF(L171<Parameters!$E$11,1,IF(AND(L171>Parameters!$E$11,L171<=Parameters!$F$11),2,IF(AND(L171>Parameters!$F$11,L171<=Parameters!$G$11),3,IF(AND(L171>Parameters!$G$11,L171<=Parameters!$H$11),4,IF(L171>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M171=\"\"),\"\",IF(M171<Parameters!$E$11,1,IF(AND(M171>Parameters!$E$11,M171<=Parameters!$F$11),2,IF(AND(M171>Parameters!$F$11,M171<=Parameters!$G$11),3,IF(AND(M171>Parameters!$G$11,M171<=Parameters!$H$11),4,IF(M171>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N171=\"\"),\"\",IF(N171<Parameters!$E$11,1,IF(AND(N171>Parameters!$E$11,N171<=Parameters!$F$11),2,IF(AND(N171>Parameters!$F$11,N171<=Parameters!$G$11),3,IF(AND(N171>Parameters!$G$11,N171<=Parameters!$H$11),4,IF(N171>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O171=\"\"),\"\",IF(O171<Parameters!$E$11,1,IF(AND(O171>Parameters!$E$11,O171<=Parameters!$F$11),2,IF(AND(O171>Parameters!$F$11,O171<=Parameters!$G$11),3,IF(AND(O171>Parameters!$G$11,O171<=Parameters!$H$11),4,IF(O171>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P171=\"\"),\"\",IF(P171<Parameters!$E$11,1,IF(AND(P171>Parameters!$E$11,P171<=Parameters!$F$11),2,IF(AND(P171>Parameters!$F$11,P171<=Parameters!$G$11),3,IF(AND(P171>Parameters!$G$11,P171<=Parameters!$H$11),4,IF(P171>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q171=\"\"),\"\",IF(Q171<Parameters!$E$11,1,IF(AND(Q171>Parameters!$E$11,Q171<=Parameters!$F$11),2,IF(AND(Q171>Parameters!$F$11,Q171<=Parameters!$G$11),3,IF(AND(Q171>Parameters!$G$11,Q171<=Parameters!$H$11),4,IF(Q171>Parameters!$H$11,5,\"\"))))))","v":""}]
[{"$f":"Data!$CB$5","v":"Creditor Turnover Days"},{"$f":"Companies!B9","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B172,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B172,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A172,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B172,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B172,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A172,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B172,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B172,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A172,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B172,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B172,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A172,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B172,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B172,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A172,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B172,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B172,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A172,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B172,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B172,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A172,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B172,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B172,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A172,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B172,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B172,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A172,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B172,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B172,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A172,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B172,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B172,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A172,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B172,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B172,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A172,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B172,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B172,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A172,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B172,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B172,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A172,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B172,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B172,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A172,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C172=\"\"),\"\",IF(C172<Parameters!$E$11,1,IF(AND(C172>Parameters!$E$11,C172<=Parameters!$F$11),2,IF(AND(C172>Parameters!$F$11,C172<=Parameters!$G$11),3,IF(AND(C172>Parameters!$G$11,C172<=Parameters!$H$11),4,IF(C172>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D172=\"\"),\"\",IF(D172<Parameters!$E$11,1,IF(AND(D172>Parameters!$E$11,D172<=Parameters!$F$11),2,IF(AND(D172>Parameters!$F$11,D172<=Parameters!$G$11),3,IF(AND(D172>Parameters!$G$11,D172<=Parameters!$H$11),4,IF(D172>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E172=\"\"),\"\",IF(E172<Parameters!$E$11,1,IF(AND(E172>Parameters!$E$11,E172<=Parameters!$F$11),2,IF(AND(E172>Parameters!$F$11,E172<=Parameters!$G$11),3,IF(AND(E172>Parameters!$G$11,E172<=Parameters!$H$11),4,IF(E172>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F172=\"\"),\"\",IF(F172<Parameters!$E$11,1,IF(AND(F172>Parameters!$E$11,F172<=Parameters!$F$11),2,IF(AND(F172>Parameters!$F$11,F172<=Parameters!$G$11),3,IF(AND(F172>Parameters!$G$11,F172<=Parameters!$H$11),4,IF(F172>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G172=\"\"),\"\",IF(G172<Parameters!$E$11,1,IF(AND(G172>Parameters!$E$11,G172<=Parameters!$F$11),2,IF(AND(G172>Parameters!$F$11,G172<=Parameters!$G$11),3,IF(AND(G172>Parameters!$G$11,G172<=Parameters!$H$11),4,IF(G172>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H172=\"\"),\"\",IF(H172<Parameters!$E$11,1,IF(AND(H172>Parameters!$E$11,H172<=Parameters!$F$11),2,IF(AND(H172>Parameters!$F$11,H172<=Parameters!$G$11),3,IF(AND(H172>Parameters!$G$11,H172<=Parameters!$H$11),4,IF(H172>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I172=\"\"),\"\",IF(I172<Parameters!$E$11,1,IF(AND(I172>Parameters!$E$11,I172<=Parameters!$F$11),2,IF(AND(I172>Parameters!$F$11,I172<=Parameters!$G$11),3,IF(AND(I172>Parameters!$G$11,I172<=Parameters!$H$11),4,IF(I172>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J172=\"\"),\"\",IF(J172<Parameters!$E$11,1,IF(AND(J172>Parameters!$E$11,J172<=Parameters!$F$11),2,IF(AND(J172>Parameters!$F$11,J172<=Parameters!$G$11),3,IF(AND(J172>Parameters!$G$11,J172<=Parameters!$H$11),4,IF(J172>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K172=\"\"),\"\",IF(K172<Parameters!$E$11,1,IF(AND(K172>Parameters!$E$11,K172<=Parameters!$F$11),2,IF(AND(K172>Parameters!$F$11,K172<=Parameters!$G$11),3,IF(AND(K172>Parameters!$G$11,K172<=Parameters!$H$11),4,IF(K172>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L172=\"\"),\"\",IF(L172<Parameters!$E$11,1,IF(AND(L172>Parameters!$E$11,L172<=Parameters!$F$11),2,IF(AND(L172>Parameters!$F$11,L172<=Parameters!$G$11),3,IF(AND(L172>Parameters!$G$11,L172<=Parameters!$H$11),4,IF(L172>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M172=\"\"),\"\",IF(M172<Parameters!$E$11,1,IF(AND(M172>Parameters!$E$11,M172<=Parameters!$F$11),2,IF(AND(M172>Parameters!$F$11,M172<=Parameters!$G$11),3,IF(AND(M172>Parameters!$G$11,M172<=Parameters!$H$11),4,IF(M172>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N172=\"\"),\"\",IF(N172<Parameters!$E$11,1,IF(AND(N172>Parameters!$E$11,N172<=Parameters!$F$11),2,IF(AND(N172>Parameters!$F$11,N172<=Parameters!$G$11),3,IF(AND(N172>Parameters!$G$11,N172<=Parameters!$H$11),4,IF(N172>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O172=\"\"),\"\",IF(O172<Parameters!$E$11,1,IF(AND(O172>Parameters!$E$11,O172<=Parameters!$F$11),2,IF(AND(O172>Parameters!$F$11,O172<=Parameters!$G$11),3,IF(AND(O172>Parameters!$G$11,O172<=Parameters!$H$11),4,IF(O172>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P172=\"\"),\"\",IF(P172<Parameters!$E$11,1,IF(AND(P172>Parameters!$E$11,P172<=Parameters!$F$11),2,IF(AND(P172>Parameters!$F$11,P172<=Parameters!$G$11),3,IF(AND(P172>Parameters!$G$11,P172<=Parameters!$H$11),4,IF(P172>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q172=\"\"),\"\",IF(Q172<Parameters!$E$11,1,IF(AND(Q172>Parameters!$E$11,Q172<=Parameters!$F$11),2,IF(AND(Q172>Parameters!$F$11,Q172<=Parameters!$G$11),3,IF(AND(Q172>Parameters!$G$11,Q172<=Parameters!$H$11),4,IF(Q172>Parameters!$H$11,5,\"\"))))))","v":""}]
[{"$f":"Data!$CB$5","v":"Creditor Turnover Days"},{"$f":"Companies!B10","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B173,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B173,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A173,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B173,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B173,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A173,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B173,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B173,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A173,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B173,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B173,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A173,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B173,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B173,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A173,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B173,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B173,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A173,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B173,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B173,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A173,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B173,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B173,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A173,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B173,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B173,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A173,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B173,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B173,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A173,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B173,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B173,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A173,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B173,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B173,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A173,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B173,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B173,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A173,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B173,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B173,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A173,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B173,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B173,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A173,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C173=\"\"),\"\",IF(C173<Parameters!$E$11,1,IF(AND(C173>Parameters!$E$11,C173<=Parameters!$F$11),2,IF(AND(C173>Parameters!$F$11,C173<=Parameters!$G$11),3,IF(AND(C173>Parameters!$G$11,C173<=Parameters!$H$11),4,IF(C173>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D173=\"\"),\"\",IF(D173<Parameters!$E$11,1,IF(AND(D173>Parameters!$E$11,D173<=Parameters!$F$11),2,IF(AND(D173>Parameters!$F$11,D173<=Parameters!$G$11),3,IF(AND(D173>Parameters!$G$11,D173<=Parameters!$H$11),4,IF(D173>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E173=\"\"),\"\",IF(E173<Parameters!$E$11,1,IF(AND(E173>Parameters!$E$11,E173<=Parameters!$F$11),2,IF(AND(E173>Parameters!$F$11,E173<=Parameters!$G$11),3,IF(AND(E173>Parameters!$G$11,E173<=Parameters!$H$11),4,IF(E173>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F173=\"\"),\"\",IF(F173<Parameters!$E$11,1,IF(AND(F173>Parameters!$E$11,F173<=Parameters!$F$11),2,IF(AND(F173>Parameters!$F$11,F173<=Parameters!$G$11),3,IF(AND(F173>Parameters!$G$11,F173<=Parameters!$H$11),4,IF(F173>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G173=\"\"),\"\",IF(G173<Parameters!$E$11,1,IF(AND(G173>Parameters!$E$11,G173<=Parameters!$F$11),2,IF(AND(G173>Parameters!$F$11,G173<=Parameters!$G$11),3,IF(AND(G173>Parameters!$G$11,G173<=Parameters!$H$11),4,IF(G173>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H173=\"\"),\"\",IF(H173<Parameters!$E$11,1,IF(AND(H173>Parameters!$E$11,H173<=Parameters!$F$11),2,IF(AND(H173>Parameters!$F$11,H173<=Parameters!$G$11),3,IF(AND(H173>Parameters!$G$11,H173<=Parameters!$H$11),4,IF(H173>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I173=\"\"),\"\",IF(I173<Parameters!$E$11,1,IF(AND(I173>Parameters!$E$11,I173<=Parameters!$F$11),2,IF(AND(I173>Parameters!$F$11,I173<=Parameters!$G$11),3,IF(AND(I173>Parameters!$G$11,I173<=Parameters!$H$11),4,IF(I173>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J173=\"\"),\"\",IF(J173<Parameters!$E$11,1,IF(AND(J173>Parameters!$E$11,J173<=Parameters!$F$11),2,IF(AND(J173>Parameters!$F$11,J173<=Parameters!$G$11),3,IF(AND(J173>Parameters!$G$11,J173<=Parameters!$H$11),4,IF(J173>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K173=\"\"),\"\",IF(K173<Parameters!$E$11,1,IF(AND(K173>Parameters!$E$11,K173<=Parameters!$F$11),2,IF(AND(K173>Parameters!$F$11,K173<=Parameters!$G$11),3,IF(AND(K173>Parameters!$G$11,K173<=Parameters!$H$11),4,IF(K173>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L173=\"\"),\"\",IF(L173<Parameters!$E$11,1,IF(AND(L173>Parameters!$E$11,L173<=Parameters!$F$11),2,IF(AND(L173>Parameters!$F$11,L173<=Parameters!$G$11),3,IF(AND(L173>Parameters!$G$11,L173<=Parameters!$H$11),4,IF(L173>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M173=\"\"),\"\",IF(M173<Parameters!$E$11,1,IF(AND(M173>Parameters!$E$11,M173<=Parameters!$F$11),2,IF(AND(M173>Parameters!$F$11,M173<=Parameters!$G$11),3,IF(AND(M173>Parameters!$G$11,M173<=Parameters!$H$11),4,IF(M173>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N173=\"\"),\"\",IF(N173<Parameters!$E$11,1,IF(AND(N173>Parameters!$E$11,N173<=Parameters!$F$11),2,IF(AND(N173>Parameters!$F$11,N173<=Parameters!$G$11),3,IF(AND(N173>Parameters!$G$11,N173<=Parameters!$H$11),4,IF(N173>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O173=\"\"),\"\",IF(O173<Parameters!$E$11,1,IF(AND(O173>Parameters!$E$11,O173<=Parameters!$F$11),2,IF(AND(O173>Parameters!$F$11,O173<=Parameters!$G$11),3,IF(AND(O173>Parameters!$G$11,O173<=Parameters!$H$11),4,IF(O173>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P173=\"\"),\"\",IF(P173<Parameters!$E$11,1,IF(AND(P173>Parameters!$E$11,P173<=Parameters!$F$11),2,IF(AND(P173>Parameters!$F$11,P173<=Parameters!$G$11),3,IF(AND(P173>Parameters!$G$11,P173<=Parameters!$H$11),4,IF(P173>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q173=\"\"),\"\",IF(Q173<Parameters!$E$11,1,IF(AND(Q173>Parameters!$E$11,Q173<=Parameters!$F$11),2,IF(AND(Q173>Parameters!$F$11,Q173<=Parameters!$G$11),3,IF(AND(Q173>Parameters!$G$11,Q173<=Parameters!$H$11),4,IF(Q173>Parameters!$H$11,5,\"\"))))))","v":""}]
[{"$f":"Data!$CB$5","v":"Creditor Turnover Days"},{"$f":"Companies!B11","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B174,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B174,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A174,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B174,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B174,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A174,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B174,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B174,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A174,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B174,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B174,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A174,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B174,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B174,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A174,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B174,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B174,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A174,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B174,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B174,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A174,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B174,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B174,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A174,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B174,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B174,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A174,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B174,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B174,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A174,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B174,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B174,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A174,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B174,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B174,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A174,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B174,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B174,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A174,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B174,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B174,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A174,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B174,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B174,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A174,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C174=\"\"),\"\",IF(C174<Parameters!$E$11,1,IF(AND(C174>Parameters!$E$11,C174<=Parameters!$F$11),2,IF(AND(C174>Parameters!$F$11,C174<=Parameters!$G$11),3,IF(AND(C174>Parameters!$G$11,C174<=Parameters!$H$11),4,IF(C174>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D174=\"\"),\"\",IF(D174<Parameters!$E$11,1,IF(AND(D174>Parameters!$E$11,D174<=Parameters!$F$11),2,IF(AND(D174>Parameters!$F$11,D174<=Parameters!$G$11),3,IF(AND(D174>Parameters!$G$11,D174<=Parameters!$H$11),4,IF(D174>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E174=\"\"),\"\",IF(E174<Parameters!$E$11,1,IF(AND(E174>Parameters!$E$11,E174<=Parameters!$F$11),2,IF(AND(E174>Parameters!$F$11,E174<=Parameters!$G$11),3,IF(AND(E174>Parameters!$G$11,E174<=Parameters!$H$11),4,IF(E174>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F174=\"\"),\"\",IF(F174<Parameters!$E$11,1,IF(AND(F174>Parameters!$E$11,F174<=Parameters!$F$11),2,IF(AND(F174>Parameters!$F$11,F174<=Parameters!$G$11),3,IF(AND(F174>Parameters!$G$11,F174<=Parameters!$H$11),4,IF(F174>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G174=\"\"),\"\",IF(G174<Parameters!$E$11,1,IF(AND(G174>Parameters!$E$11,G174<=Parameters!$F$11),2,IF(AND(G174>Parameters!$F$11,G174<=Parameters!$G$11),3,IF(AND(G174>Parameters!$G$11,G174<=Parameters!$H$11),4,IF(G174>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H174=\"\"),\"\",IF(H174<Parameters!$E$11,1,IF(AND(H174>Parameters!$E$11,H174<=Parameters!$F$11),2,IF(AND(H174>Parameters!$F$11,H174<=Parameters!$G$11),3,IF(AND(H174>Parameters!$G$11,H174<=Parameters!$H$11),4,IF(H174>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I174=\"\"),\"\",IF(I174<Parameters!$E$11,1,IF(AND(I174>Parameters!$E$11,I174<=Parameters!$F$11),2,IF(AND(I174>Parameters!$F$11,I174<=Parameters!$G$11),3,IF(AND(I174>Parameters!$G$11,I174<=Parameters!$H$11),4,IF(I174>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J174=\"\"),\"\",IF(J174<Parameters!$E$11,1,IF(AND(J174>Parameters!$E$11,J174<=Parameters!$F$11),2,IF(AND(J174>Parameters!$F$11,J174<=Parameters!$G$11),3,IF(AND(J174>Parameters!$G$11,J174<=Parameters!$H$11),4,IF(J174>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K174=\"\"),\"\",IF(K174<Parameters!$E$11,1,IF(AND(K174>Parameters!$E$11,K174<=Parameters!$F$11),2,IF(AND(K174>Parameters!$F$11,K174<=Parameters!$G$11),3,IF(AND(K174>Parameters!$G$11,K174<=Parameters!$H$11),4,IF(K174>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L174=\"\"),\"\",IF(L174<Parameters!$E$11,1,IF(AND(L174>Parameters!$E$11,L174<=Parameters!$F$11),2,IF(AND(L174>Parameters!$F$11,L174<=Parameters!$G$11),3,IF(AND(L174>Parameters!$G$11,L174<=Parameters!$H$11),4,IF(L174>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M174=\"\"),\"\",IF(M174<Parameters!$E$11,1,IF(AND(M174>Parameters!$E$11,M174<=Parameters!$F$11),2,IF(AND(M174>Parameters!$F$11,M174<=Parameters!$G$11),3,IF(AND(M174>Parameters!$G$11,M174<=Parameters!$H$11),4,IF(M174>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N174=\"\"),\"\",IF(N174<Parameters!$E$11,1,IF(AND(N174>Parameters!$E$11,N174<=Parameters!$F$11),2,IF(AND(N174>Parameters!$F$11,N174<=Parameters!$G$11),3,IF(AND(N174>Parameters!$G$11,N174<=Parameters!$H$11),4,IF(N174>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O174=\"\"),\"\",IF(O174<Parameters!$E$11,1,IF(AND(O174>Parameters!$E$11,O174<=Parameters!$F$11),2,IF(AND(O174>Parameters!$F$11,O174<=Parameters!$G$11),3,IF(AND(O174>Parameters!$G$11,O174<=Parameters!$H$11),4,IF(O174>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P174=\"\"),\"\",IF(P174<Parameters!$E$11,1,IF(AND(P174>Parameters!$E$11,P174<=Parameters!$F$11),2,IF(AND(P174>Parameters!$F$11,P174<=Parameters!$G$11),3,IF(AND(P174>Parameters!$G$11,P174<=Parameters!$H$11),4,IF(P174>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q174=\"\"),\"\",IF(Q174<Parameters!$E$11,1,IF(AND(Q174>Parameters!$E$11,Q174<=Parameters!$F$11),2,IF(AND(Q174>Parameters!$F$11,Q174<=Parameters!$G$11),3,IF(AND(Q174>Parameters!$G$11,Q174<=Parameters!$H$11),4,IF(Q174>Parameters!$H$11,5,\"\"))))))","v":""}]
[{"$f":"Data!$CB$5","v":"Creditor Turnover Days"},{"$f":"Companies!B12","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B175,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B175,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A175,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B175,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B175,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A175,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B175,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B175,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A175,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B175,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B175,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A175,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B175,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B175,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A175,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B175,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B175,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A175,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B175,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B175,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A175,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B175,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B175,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A175,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B175,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B175,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A175,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B175,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B175,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A175,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B175,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B175,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A175,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B175,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B175,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A175,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B175,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B175,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A175,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B175,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B175,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A175,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B175,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B175,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A175,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C175=\"\"),\"\",IF(C175<Parameters!$E$11,1,IF(AND(C175>Parameters!$E$11,C175<=Parameters!$F$11),2,IF(AND(C175>Parameters!$F$11,C175<=Parameters!$G$11),3,IF(AND(C175>Parameters!$G$11,C175<=Parameters!$H$11),4,IF(C175>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D175=\"\"),\"\",IF(D175<Parameters!$E$11,1,IF(AND(D175>Parameters!$E$11,D175<=Parameters!$F$11),2,IF(AND(D175>Parameters!$F$11,D175<=Parameters!$G$11),3,IF(AND(D175>Parameters!$G$11,D175<=Parameters!$H$11),4,IF(D175>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E175=\"\"),\"\",IF(E175<Parameters!$E$11,1,IF(AND(E175>Parameters!$E$11,E175<=Parameters!$F$11),2,IF(AND(E175>Parameters!$F$11,E175<=Parameters!$G$11),3,IF(AND(E175>Parameters!$G$11,E175<=Parameters!$H$11),4,IF(E175>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F175=\"\"),\"\",IF(F175<Parameters!$E$11,1,IF(AND(F175>Parameters!$E$11,F175<=Parameters!$F$11),2,IF(AND(F175>Parameters!$F$11,F175<=Parameters!$G$11),3,IF(AND(F175>Parameters!$G$11,F175<=Parameters!$H$11),4,IF(F175>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G175=\"\"),\"\",IF(G175<Parameters!$E$11,1,IF(AND(G175>Parameters!$E$11,G175<=Parameters!$F$11),2,IF(AND(G175>Parameters!$F$11,G175<=Parameters!$G$11),3,IF(AND(G175>Parameters!$G$11,G175<=Parameters!$H$11),4,IF(G175>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H175=\"\"),\"\",IF(H175<Parameters!$E$11,1,IF(AND(H175>Parameters!$E$11,H175<=Parameters!$F$11),2,IF(AND(H175>Parameters!$F$11,H175<=Parameters!$G$11),3,IF(AND(H175>Parameters!$G$11,H175<=Parameters!$H$11),4,IF(H175>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I175=\"\"),\"\",IF(I175<Parameters!$E$11,1,IF(AND(I175>Parameters!$E$11,I175<=Parameters!$F$11),2,IF(AND(I175>Parameters!$F$11,I175<=Parameters!$G$11),3,IF(AND(I175>Parameters!$G$11,I175<=Parameters!$H$11),4,IF(I175>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J175=\"\"),\"\",IF(J175<Parameters!$E$11,1,IF(AND(J175>Parameters!$E$11,J175<=Parameters!$F$11),2,IF(AND(J175>Parameters!$F$11,J175<=Parameters!$G$11),3,IF(AND(J175>Parameters!$G$11,J175<=Parameters!$H$11),4,IF(J175>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K175=\"\"),\"\",IF(K175<Parameters!$E$11,1,IF(AND(K175>Parameters!$E$11,K175<=Parameters!$F$11),2,IF(AND(K175>Parameters!$F$11,K175<=Parameters!$G$11),3,IF(AND(K175>Parameters!$G$11,K175<=Parameters!$H$11),4,IF(K175>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L175=\"\"),\"\",IF(L175<Parameters!$E$11,1,IF(AND(L175>Parameters!$E$11,L175<=Parameters!$F$11),2,IF(AND(L175>Parameters!$F$11,L175<=Parameters!$G$11),3,IF(AND(L175>Parameters!$G$11,L175<=Parameters!$H$11),4,IF(L175>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M175=\"\"),\"\",IF(M175<Parameters!$E$11,1,IF(AND(M175>Parameters!$E$11,M175<=Parameters!$F$11),2,IF(AND(M175>Parameters!$F$11,M175<=Parameters!$G$11),3,IF(AND(M175>Parameters!$G$11,M175<=Parameters!$H$11),4,IF(M175>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N175=\"\"),\"\",IF(N175<Parameters!$E$11,1,IF(AND(N175>Parameters!$E$11,N175<=Parameters!$F$11),2,IF(AND(N175>Parameters!$F$11,N175<=Parameters!$G$11),3,IF(AND(N175>Parameters!$G$11,N175<=Parameters!$H$11),4,IF(N175>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O175=\"\"),\"\",IF(O175<Parameters!$E$11,1,IF(AND(O175>Parameters!$E$11,O175<=Parameters!$F$11),2,IF(AND(O175>Parameters!$F$11,O175<=Parameters!$G$11),3,IF(AND(O175>Parameters!$G$11,O175<=Parameters!$H$11),4,IF(O175>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P175=\"\"),\"\",IF(P175<Parameters!$E$11,1,IF(AND(P175>Parameters!$E$11,P175<=Parameters!$F$11),2,IF(AND(P175>Parameters!$F$11,P175<=Parameters!$G$11),3,IF(AND(P175>Parameters!$G$11,P175<=Parameters!$H$11),4,IF(P175>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q175=\"\"),\"\",IF(Q175<Parameters!$E$11,1,IF(AND(Q175>Parameters!$E$11,Q175<=Parameters!$F$11),2,IF(AND(Q175>Parameters!$F$11,Q175<=Parameters!$G$11),3,IF(AND(Q175>Parameters!$G$11,Q175<=Parameters!$H$11),4,IF(Q175>Parameters!$H$11,5,\"\"))))))","v":""}]
[{"$f":"Data!$CB$5","v":"Creditor Turnover Days"},{"$f":"Companies!B13","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B176,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B176,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A176,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B176,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B176,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A176,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B176,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B176,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A176,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B176,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B176,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A176,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B176,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B176,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A176,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B176,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B176,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A176,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B176,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B176,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A176,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B176,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B176,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A176,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B176,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B176,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A176,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B176,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B176,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A176,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B176,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B176,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A176,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B176,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B176,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A176,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B176,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B176,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A176,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B176,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B176,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A176,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B176,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B176,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A176,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C176=\"\"),\"\",IF(C176<Parameters!$E$11,1,IF(AND(C176>Parameters!$E$11,C176<=Parameters!$F$11),2,IF(AND(C176>Parameters!$F$11,C176<=Parameters!$G$11),3,IF(AND(C176>Parameters!$G$11,C176<=Parameters!$H$11),4,IF(C176>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D176=\"\"),\"\",IF(D176<Parameters!$E$11,1,IF(AND(D176>Parameters!$E$11,D176<=Parameters!$F$11),2,IF(AND(D176>Parameters!$F$11,D176<=Parameters!$G$11),3,IF(AND(D176>Parameters!$G$11,D176<=Parameters!$H$11),4,IF(D176>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E176=\"\"),\"\",IF(E176<Parameters!$E$11,1,IF(AND(E176>Parameters!$E$11,E176<=Parameters!$F$11),2,IF(AND(E176>Parameters!$F$11,E176<=Parameters!$G$11),3,IF(AND(E176>Parameters!$G$11,E176<=Parameters!$H$11),4,IF(E176>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F176=\"\"),\"\",IF(F176<Parameters!$E$11,1,IF(AND(F176>Parameters!$E$11,F176<=Parameters!$F$11),2,IF(AND(F176>Parameters!$F$11,F176<=Parameters!$G$11),3,IF(AND(F176>Parameters!$G$11,F176<=Parameters!$H$11),4,IF(F176>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G176=\"\"),\"\",IF(G176<Parameters!$E$11,1,IF(AND(G176>Parameters!$E$11,G176<=Parameters!$F$11),2,IF(AND(G176>Parameters!$F$11,G176<=Parameters!$G$11),3,IF(AND(G176>Parameters!$G$11,G176<=Parameters!$H$11),4,IF(G176>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H176=\"\"),\"\",IF(H176<Parameters!$E$11,1,IF(AND(H176>Parameters!$E$11,H176<=Parameters!$F$11),2,IF(AND(H176>Parameters!$F$11,H176<=Parameters!$G$11),3,IF(AND(H176>Parameters!$G$11,H176<=Parameters!$H$11),4,IF(H176>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I176=\"\"),\"\",IF(I176<Parameters!$E$11,1,IF(AND(I176>Parameters!$E$11,I176<=Parameters!$F$11),2,IF(AND(I176>Parameters!$F$11,I176<=Parameters!$G$11),3,IF(AND(I176>Parameters!$G$11,I176<=Parameters!$H$11),4,IF(I176>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J176=\"\"),\"\",IF(J176<Parameters!$E$11,1,IF(AND(J176>Parameters!$E$11,J176<=Parameters!$F$11),2,IF(AND(J176>Parameters!$F$11,J176<=Parameters!$G$11),3,IF(AND(J176>Parameters!$G$11,J176<=Parameters!$H$11),4,IF(J176>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K176=\"\"),\"\",IF(K176<Parameters!$E$11,1,IF(AND(K176>Parameters!$E$11,K176<=Parameters!$F$11),2,IF(AND(K176>Parameters!$F$11,K176<=Parameters!$G$11),3,IF(AND(K176>Parameters!$G$11,K176<=Parameters!$H$11),4,IF(K176>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L176=\"\"),\"\",IF(L176<Parameters!$E$11,1,IF(AND(L176>Parameters!$E$11,L176<=Parameters!$F$11),2,IF(AND(L176>Parameters!$F$11,L176<=Parameters!$G$11),3,IF(AND(L176>Parameters!$G$11,L176<=Parameters!$H$11),4,IF(L176>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M176=\"\"),\"\",IF(M176<Parameters!$E$11,1,IF(AND(M176>Parameters!$E$11,M176<=Parameters!$F$11),2,IF(AND(M176>Parameters!$F$11,M176<=Parameters!$G$11),3,IF(AND(M176>Parameters!$G$11,M176<=Parameters!$H$11),4,IF(M176>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N176=\"\"),\"\",IF(N176<Parameters!$E$11,1,IF(AND(N176>Parameters!$E$11,N176<=Parameters!$F$11),2,IF(AND(N176>Parameters!$F$11,N176<=Parameters!$G$11),3,IF(AND(N176>Parameters!$G$11,N176<=Parameters!$H$11),4,IF(N176>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O176=\"\"),\"\",IF(O176<Parameters!$E$11,1,IF(AND(O176>Parameters!$E$11,O176<=Parameters!$F$11),2,IF(AND(O176>Parameters!$F$11,O176<=Parameters!$G$11),3,IF(AND(O176>Parameters!$G$11,O176<=Parameters!$H$11),4,IF(O176>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P176=\"\"),\"\",IF(P176<Parameters!$E$11,1,IF(AND(P176>Parameters!$E$11,P176<=Parameters!$F$11),2,IF(AND(P176>Parameters!$F$11,P176<=Parameters!$G$11),3,IF(AND(P176>Parameters!$G$11,P176<=Parameters!$H$11),4,IF(P176>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q176=\"\"),\"\",IF(Q176<Parameters!$E$11,1,IF(AND(Q176>Parameters!$E$11,Q176<=Parameters!$F$11),2,IF(AND(Q176>Parameters!$F$11,Q176<=Parameters!$G$11),3,IF(AND(Q176>Parameters!$G$11,Q176<=Parameters!$H$11),4,IF(Q176>Parameters!$H$11,5,\"\"))))))","v":""}]
[{"$f":"Data!$CB$5","v":"Creditor Turnover Days"},{"$f":"Companies!B14","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B177,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B177,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A177,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B177,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B177,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A177,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B177,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B177,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A177,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B177,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B177,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A177,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B177,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B177,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A177,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B177,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B177,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A177,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B177,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B177,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A177,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B177,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B177,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A177,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B177,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B177,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A177,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B177,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B177,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A177,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B177,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B177,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A177,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B177,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B177,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A177,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B177,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B177,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A177,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B177,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B177,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A177,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B177,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B177,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A177,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C177=\"\"),\"\",IF(C177<Parameters!$E$11,1,IF(AND(C177>Parameters!$E$11,C177<=Parameters!$F$11),2,IF(AND(C177>Parameters!$F$11,C177<=Parameters!$G$11),3,IF(AND(C177>Parameters!$G$11,C177<=Parameters!$H$11),4,IF(C177>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D177=\"\"),\"\",IF(D177<Parameters!$E$11,1,IF(AND(D177>Parameters!$E$11,D177<=Parameters!$F$11),2,IF(AND(D177>Parameters!$F$11,D177<=Parameters!$G$11),3,IF(AND(D177>Parameters!$G$11,D177<=Parameters!$H$11),4,IF(D177>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E177=\"\"),\"\",IF(E177<Parameters!$E$11,1,IF(AND(E177>Parameters!$E$11,E177<=Parameters!$F$11),2,IF(AND(E177>Parameters!$F$11,E177<=Parameters!$G$11),3,IF(AND(E177>Parameters!$G$11,E177<=Parameters!$H$11),4,IF(E177>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F177=\"\"),\"\",IF(F177<Parameters!$E$11,1,IF(AND(F177>Parameters!$E$11,F177<=Parameters!$F$11),2,IF(AND(F177>Parameters!$F$11,F177<=Parameters!$G$11),3,IF(AND(F177>Parameters!$G$11,F177<=Parameters!$H$11),4,IF(F177>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G177=\"\"),\"\",IF(G177<Parameters!$E$11,1,IF(AND(G177>Parameters!$E$11,G177<=Parameters!$F$11),2,IF(AND(G177>Parameters!$F$11,G177<=Parameters!$G$11),3,IF(AND(G177>Parameters!$G$11,G177<=Parameters!$H$11),4,IF(G177>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H177=\"\"),\"\",IF(H177<Parameters!$E$11,1,IF(AND(H177>Parameters!$E$11,H177<=Parameters!$F$11),2,IF(AND(H177>Parameters!$F$11,H177<=Parameters!$G$11),3,IF(AND(H177>Parameters!$G$11,H177<=Parameters!$H$11),4,IF(H177>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I177=\"\"),\"\",IF(I177<Parameters!$E$11,1,IF(AND(I177>Parameters!$E$11,I177<=Parameters!$F$11),2,IF(AND(I177>Parameters!$F$11,I177<=Parameters!$G$11),3,IF(AND(I177>Parameters!$G$11,I177<=Parameters!$H$11),4,IF(I177>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J177=\"\"),\"\",IF(J177<Parameters!$E$11,1,IF(AND(J177>Parameters!$E$11,J177<=Parameters!$F$11),2,IF(AND(J177>Parameters!$F$11,J177<=Parameters!$G$11),3,IF(AND(J177>Parameters!$G$11,J177<=Parameters!$H$11),4,IF(J177>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K177=\"\"),\"\",IF(K177<Parameters!$E$11,1,IF(AND(K177>Parameters!$E$11,K177<=Parameters!$F$11),2,IF(AND(K177>Parameters!$F$11,K177<=Parameters!$G$11),3,IF(AND(K177>Parameters!$G$11,K177<=Parameters!$H$11),4,IF(K177>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L177=\"\"),\"\",IF(L177<Parameters!$E$11,1,IF(AND(L177>Parameters!$E$11,L177<=Parameters!$F$11),2,IF(AND(L177>Parameters!$F$11,L177<=Parameters!$G$11),3,IF(AND(L177>Parameters!$G$11,L177<=Parameters!$H$11),4,IF(L177>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M177=\"\"),\"\",IF(M177<Parameters!$E$11,1,IF(AND(M177>Parameters!$E$11,M177<=Parameters!$F$11),2,IF(AND(M177>Parameters!$F$11,M177<=Parameters!$G$11),3,IF(AND(M177>Parameters!$G$11,M177<=Parameters!$H$11),4,IF(M177>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N177=\"\"),\"\",IF(N177<Parameters!$E$11,1,IF(AND(N177>Parameters!$E$11,N177<=Parameters!$F$11),2,IF(AND(N177>Parameters!$F$11,N177<=Parameters!$G$11),3,IF(AND(N177>Parameters!$G$11,N177<=Parameters!$H$11),4,IF(N177>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O177=\"\"),\"\",IF(O177<Parameters!$E$11,1,IF(AND(O177>Parameters!$E$11,O177<=Parameters!$F$11),2,IF(AND(O177>Parameters!$F$11,O177<=Parameters!$G$11),3,IF(AND(O177>Parameters!$G$11,O177<=Parameters!$H$11),4,IF(O177>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P177=\"\"),\"\",IF(P177<Parameters!$E$11,1,IF(AND(P177>Parameters!$E$11,P177<=Parameters!$F$11),2,IF(AND(P177>Parameters!$F$11,P177<=Parameters!$G$11),3,IF(AND(P177>Parameters!$G$11,P177<=Parameters!$H$11),4,IF(P177>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q177=\"\"),\"\",IF(Q177<Parameters!$E$11,1,IF(AND(Q177>Parameters!$E$11,Q177<=Parameters!$F$11),2,IF(AND(Q177>Parameters!$F$11,Q177<=Parameters!$G$11),3,IF(AND(Q177>Parameters!$G$11,Q177<=Parameters!$H$11),4,IF(Q177>Parameters!$H$11,5,\"\"))))))","v":""}]
[{"$f":"Data!$CB$5","v":"Creditor Turnover Days"},{"$f":"Companies!B15","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B178,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B178,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A178,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B178,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B178,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A178,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B178,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B178,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A178,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B178,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B178,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A178,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B178,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B178,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A178,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B178,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B178,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A178,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B178,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B178,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A178,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B178,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B178,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A178,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B178,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B178,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A178,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B178,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B178,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A178,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B178,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B178,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A178,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B178,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B178,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A178,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B178,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B178,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A178,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B178,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B178,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A178,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B178,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B178,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A178,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C178=\"\"),\"\",IF(C178<Parameters!$E$11,1,IF(AND(C178>Parameters!$E$11,C178<=Parameters!$F$11),2,IF(AND(C178>Parameters!$F$11,C178<=Parameters!$G$11),3,IF(AND(C178>Parameters!$G$11,C178<=Parameters!$H$11),4,IF(C178>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D178=\"\"),\"\",IF(D178<Parameters!$E$11,1,IF(AND(D178>Parameters!$E$11,D178<=Parameters!$F$11),2,IF(AND(D178>Parameters!$F$11,D178<=Parameters!$G$11),3,IF(AND(D178>Parameters!$G$11,D178<=Parameters!$H$11),4,IF(D178>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E178=\"\"),\"\",IF(E178<Parameters!$E$11,1,IF(AND(E178>Parameters!$E$11,E178<=Parameters!$F$11),2,IF(AND(E178>Parameters!$F$11,E178<=Parameters!$G$11),3,IF(AND(E178>Parameters!$G$11,E178<=Parameters!$H$11),4,IF(E178>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F178=\"\"),\"\",IF(F178<Parameters!$E$11,1,IF(AND(F178>Parameters!$E$11,F178<=Parameters!$F$11),2,IF(AND(F178>Parameters!$F$11,F178<=Parameters!$G$11),3,IF(AND(F178>Parameters!$G$11,F178<=Parameters!$H$11),4,IF(F178>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G178=\"\"),\"\",IF(G178<Parameters!$E$11,1,IF(AND(G178>Parameters!$E$11,G178<=Parameters!$F$11),2,IF(AND(G178>Parameters!$F$11,G178<=Parameters!$G$11),3,IF(AND(G178>Parameters!$G$11,G178<=Parameters!$H$11),4,IF(G178>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H178=\"\"),\"\",IF(H178<Parameters!$E$11,1,IF(AND(H178>Parameters!$E$11,H178<=Parameters!$F$11),2,IF(AND(H178>Parameters!$F$11,H178<=Parameters!$G$11),3,IF(AND(H178>Parameters!$G$11,H178<=Parameters!$H$11),4,IF(H178>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I178=\"\"),\"\",IF(I178<Parameters!$E$11,1,IF(AND(I178>Parameters!$E$11,I178<=Parameters!$F$11),2,IF(AND(I178>Parameters!$F$11,I178<=Parameters!$G$11),3,IF(AND(I178>Parameters!$G$11,I178<=Parameters!$H$11),4,IF(I178>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J178=\"\"),\"\",IF(J178<Parameters!$E$11,1,IF(AND(J178>Parameters!$E$11,J178<=Parameters!$F$11),2,IF(AND(J178>Parameters!$F$11,J178<=Parameters!$G$11),3,IF(AND(J178>Parameters!$G$11,J178<=Parameters!$H$11),4,IF(J178>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K178=\"\"),\"\",IF(K178<Parameters!$E$11,1,IF(AND(K178>Parameters!$E$11,K178<=Parameters!$F$11),2,IF(AND(K178>Parameters!$F$11,K178<=Parameters!$G$11),3,IF(AND(K178>Parameters!$G$11,K178<=Parameters!$H$11),4,IF(K178>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L178=\"\"),\"\",IF(L178<Parameters!$E$11,1,IF(AND(L178>Parameters!$E$11,L178<=Parameters!$F$11),2,IF(AND(L178>Parameters!$F$11,L178<=Parameters!$G$11),3,IF(AND(L178>Parameters!$G$11,L178<=Parameters!$H$11),4,IF(L178>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M178=\"\"),\"\",IF(M178<Parameters!$E$11,1,IF(AND(M178>Parameters!$E$11,M178<=Parameters!$F$11),2,IF(AND(M178>Parameters!$F$11,M178<=Parameters!$G$11),3,IF(AND(M178>Parameters!$G$11,M178<=Parameters!$H$11),4,IF(M178>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N178=\"\"),\"\",IF(N178<Parameters!$E$11,1,IF(AND(N178>Parameters!$E$11,N178<=Parameters!$F$11),2,IF(AND(N178>Parameters!$F$11,N178<=Parameters!$G$11),3,IF(AND(N178>Parameters!$G$11,N178<=Parameters!$H$11),4,IF(N178>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O178=\"\"),\"\",IF(O178<Parameters!$E$11,1,IF(AND(O178>Parameters!$E$11,O178<=Parameters!$F$11),2,IF(AND(O178>Parameters!$F$11,O178<=Parameters!$G$11),3,IF(AND(O178>Parameters!$G$11,O178<=Parameters!$H$11),4,IF(O178>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P178=\"\"),\"\",IF(P178<Parameters!$E$11,1,IF(AND(P178>Parameters!$E$11,P178<=Parameters!$F$11),2,IF(AND(P178>Parameters!$F$11,P178<=Parameters!$G$11),3,IF(AND(P178>Parameters!$G$11,P178<=Parameters!$H$11),4,IF(P178>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q178=\"\"),\"\",IF(Q178<Parameters!$E$11,1,IF(AND(Q178>Parameters!$E$11,Q178<=Parameters!$F$11),2,IF(AND(Q178>Parameters!$F$11,Q178<=Parameters!$G$11),3,IF(AND(Q178>Parameters!$G$11,Q178<=Parameters!$H$11),4,IF(Q178>Parameters!$H$11,5,\"\"))))))","v":""}]
[{"$f":"Data!$CB$5","v":"Creditor Turnover Days"},{"$f":"Companies!B16","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B179,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B179,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A179,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B179,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B179,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A179,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B179,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B179,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A179,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B179,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B179,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A179,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B179,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B179,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A179,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B179,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B179,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A179,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B179,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B179,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A179,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B179,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B179,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A179,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B179,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B179,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A179,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B179,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B179,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A179,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B179,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B179,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A179,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B179,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B179,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A179,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B179,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B179,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A179,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B179,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B179,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A179,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B179,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B179,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A179,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C179=\"\"),\"\",IF(C179<Parameters!$E$11,1,IF(AND(C179>Parameters!$E$11,C179<=Parameters!$F$11),2,IF(AND(C179>Parameters!$F$11,C179<=Parameters!$G$11),3,IF(AND(C179>Parameters!$G$11,C179<=Parameters!$H$11),4,IF(C179>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D179=\"\"),\"\",IF(D179<Parameters!$E$11,1,IF(AND(D179>Parameters!$E$11,D179<=Parameters!$F$11),2,IF(AND(D179>Parameters!$F$11,D179<=Parameters!$G$11),3,IF(AND(D179>Parameters!$G$11,D179<=Parameters!$H$11),4,IF(D179>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E179=\"\"),\"\",IF(E179<Parameters!$E$11,1,IF(AND(E179>Parameters!$E$11,E179<=Parameters!$F$11),2,IF(AND(E179>Parameters!$F$11,E179<=Parameters!$G$11),3,IF(AND(E179>Parameters!$G$11,E179<=Parameters!$H$11),4,IF(E179>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F179=\"\"),\"\",IF(F179<Parameters!$E$11,1,IF(AND(F179>Parameters!$E$11,F179<=Parameters!$F$11),2,IF(AND(F179>Parameters!$F$11,F179<=Parameters!$G$11),3,IF(AND(F179>Parameters!$G$11,F179<=Parameters!$H$11),4,IF(F179>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G179=\"\"),\"\",IF(G179<Parameters!$E$11,1,IF(AND(G179>Parameters!$E$11,G179<=Parameters!$F$11),2,IF(AND(G179>Parameters!$F$11,G179<=Parameters!$G$11),3,IF(AND(G179>Parameters!$G$11,G179<=Parameters!$H$11),4,IF(G179>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H179=\"\"),\"\",IF(H179<Parameters!$E$11,1,IF(AND(H179>Parameters!$E$11,H179<=Parameters!$F$11),2,IF(AND(H179>Parameters!$F$11,H179<=Parameters!$G$11),3,IF(AND(H179>Parameters!$G$11,H179<=Parameters!$H$11),4,IF(H179>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I179=\"\"),\"\",IF(I179<Parameters!$E$11,1,IF(AND(I179>Parameters!$E$11,I179<=Parameters!$F$11),2,IF(AND(I179>Parameters!$F$11,I179<=Parameters!$G$11),3,IF(AND(I179>Parameters!$G$11,I179<=Parameters!$H$11),4,IF(I179>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J179=\"\"),\"\",IF(J179<Parameters!$E$11,1,IF(AND(J179>Parameters!$E$11,J179<=Parameters!$F$11),2,IF(AND(J179>Parameters!$F$11,J179<=Parameters!$G$11),3,IF(AND(J179>Parameters!$G$11,J179<=Parameters!$H$11),4,IF(J179>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K179=\"\"),\"\",IF(K179<Parameters!$E$11,1,IF(AND(K179>Parameters!$E$11,K179<=Parameters!$F$11),2,IF(AND(K179>Parameters!$F$11,K179<=Parameters!$G$11),3,IF(AND(K179>Parameters!$G$11,K179<=Parameters!$H$11),4,IF(K179>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L179=\"\"),\"\",IF(L179<Parameters!$E$11,1,IF(AND(L179>Parameters!$E$11,L179<=Parameters!$F$11),2,IF(AND(L179>Parameters!$F$11,L179<=Parameters!$G$11),3,IF(AND(L179>Parameters!$G$11,L179<=Parameters!$H$11),4,IF(L179>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M179=\"\"),\"\",IF(M179<Parameters!$E$11,1,IF(AND(M179>Parameters!$E$11,M179<=Parameters!$F$11),2,IF(AND(M179>Parameters!$F$11,M179<=Parameters!$G$11),3,IF(AND(M179>Parameters!$G$11,M179<=Parameters!$H$11),4,IF(M179>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N179=\"\"),\"\",IF(N179<Parameters!$E$11,1,IF(AND(N179>Parameters!$E$11,N179<=Parameters!$F$11),2,IF(AND(N179>Parameters!$F$11,N179<=Parameters!$G$11),3,IF(AND(N179>Parameters!$G$11,N179<=Parameters!$H$11),4,IF(N179>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O179=\"\"),\"\",IF(O179<Parameters!$E$11,1,IF(AND(O179>Parameters!$E$11,O179<=Parameters!$F$11),2,IF(AND(O179>Parameters!$F$11,O179<=Parameters!$G$11),3,IF(AND(O179>Parameters!$G$11,O179<=Parameters!$H$11),4,IF(O179>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P179=\"\"),\"\",IF(P179<Parameters!$E$11,1,IF(AND(P179>Parameters!$E$11,P179<=Parameters!$F$11),2,IF(AND(P179>Parameters!$F$11,P179<=Parameters!$G$11),3,IF(AND(P179>Parameters!$G$11,P179<=Parameters!$H$11),4,IF(P179>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q179=\"\"),\"\",IF(Q179<Parameters!$E$11,1,IF(AND(Q179>Parameters!$E$11,Q179<=Parameters!$F$11),2,IF(AND(Q179>Parameters!$F$11,Q179<=Parameters!$G$11),3,IF(AND(Q179>Parameters!$G$11,Q179<=Parameters!$H$11),4,IF(Q179>Parameters!$H$11,5,\"\"))))))","v":""}]
[{"$f":"Data!$CB$5","v":"Creditor Turnover Days"},{"$f":"Companies!B17","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B180,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B180,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A180,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B180,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B180,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A180,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B180,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B180,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A180,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B180,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B180,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A180,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B180,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B180,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A180,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B180,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B180,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A180,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B180,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B180,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A180,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B180,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B180,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A180,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B180,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B180,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A180,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B180,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B180,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A180,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B180,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B180,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A180,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B180,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B180,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A180,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B180,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B180,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A180,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B180,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B180,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A180,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B180,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B180,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A180,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C180=\"\"),\"\",IF(C180<Parameters!$E$11,1,IF(AND(C180>Parameters!$E$11,C180<=Parameters!$F$11),2,IF(AND(C180>Parameters!$F$11,C180<=Parameters!$G$11),3,IF(AND(C180>Parameters!$G$11,C180<=Parameters!$H$11),4,IF(C180>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D180=\"\"),\"\",IF(D180<Parameters!$E$11,1,IF(AND(D180>Parameters!$E$11,D180<=Parameters!$F$11),2,IF(AND(D180>Parameters!$F$11,D180<=Parameters!$G$11),3,IF(AND(D180>Parameters!$G$11,D180<=Parameters!$H$11),4,IF(D180>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E180=\"\"),\"\",IF(E180<Parameters!$E$11,1,IF(AND(E180>Parameters!$E$11,E180<=Parameters!$F$11),2,IF(AND(E180>Parameters!$F$11,E180<=Parameters!$G$11),3,IF(AND(E180>Parameters!$G$11,E180<=Parameters!$H$11),4,IF(E180>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F180=\"\"),\"\",IF(F180<Parameters!$E$11,1,IF(AND(F180>Parameters!$E$11,F180<=Parameters!$F$11),2,IF(AND(F180>Parameters!$F$11,F180<=Parameters!$G$11),3,IF(AND(F180>Parameters!$G$11,F180<=Parameters!$H$11),4,IF(F180>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G180=\"\"),\"\",IF(G180<Parameters!$E$11,1,IF(AND(G180>Parameters!$E$11,G180<=Parameters!$F$11),2,IF(AND(G180>Parameters!$F$11,G180<=Parameters!$G$11),3,IF(AND(G180>Parameters!$G$11,G180<=Parameters!$H$11),4,IF(G180>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H180=\"\"),\"\",IF(H180<Parameters!$E$11,1,IF(AND(H180>Parameters!$E$11,H180<=Parameters!$F$11),2,IF(AND(H180>Parameters!$F$11,H180<=Parameters!$G$11),3,IF(AND(H180>Parameters!$G$11,H180<=Parameters!$H$11),4,IF(H180>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I180=\"\"),\"\",IF(I180<Parameters!$E$11,1,IF(AND(I180>Parameters!$E$11,I180<=Parameters!$F$11),2,IF(AND(I180>Parameters!$F$11,I180<=Parameters!$G$11),3,IF(AND(I180>Parameters!$G$11,I180<=Parameters!$H$11),4,IF(I180>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J180=\"\"),\"\",IF(J180<Parameters!$E$11,1,IF(AND(J180>Parameters!$E$11,J180<=Parameters!$F$11),2,IF(AND(J180>Parameters!$F$11,J180<=Parameters!$G$11),3,IF(AND(J180>Parameters!$G$11,J180<=Parameters!$H$11),4,IF(J180>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K180=\"\"),\"\",IF(K180<Parameters!$E$11,1,IF(AND(K180>Parameters!$E$11,K180<=Parameters!$F$11),2,IF(AND(K180>Parameters!$F$11,K180<=Parameters!$G$11),3,IF(AND(K180>Parameters!$G$11,K180<=Parameters!$H$11),4,IF(K180>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L180=\"\"),\"\",IF(L180<Parameters!$E$11,1,IF(AND(L180>Parameters!$E$11,L180<=Parameters!$F$11),2,IF(AND(L180>Parameters!$F$11,L180<=Parameters!$G$11),3,IF(AND(L180>Parameters!$G$11,L180<=Parameters!$H$11),4,IF(L180>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M180=\"\"),\"\",IF(M180<Parameters!$E$11,1,IF(AND(M180>Parameters!$E$11,M180<=Parameters!$F$11),2,IF(AND(M180>Parameters!$F$11,M180<=Parameters!$G$11),3,IF(AND(M180>Parameters!$G$11,M180<=Parameters!$H$11),4,IF(M180>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N180=\"\"),\"\",IF(N180<Parameters!$E$11,1,IF(AND(N180>Parameters!$E$11,N180<=Parameters!$F$11),2,IF(AND(N180>Parameters!$F$11,N180<=Parameters!$G$11),3,IF(AND(N180>Parameters!$G$11,N180<=Parameters!$H$11),4,IF(N180>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O180=\"\"),\"\",IF(O180<Parameters!$E$11,1,IF(AND(O180>Parameters!$E$11,O180<=Parameters!$F$11),2,IF(AND(O180>Parameters!$F$11,O180<=Parameters!$G$11),3,IF(AND(O180>Parameters!$G$11,O180<=Parameters!$H$11),4,IF(O180>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P180=\"\"),\"\",IF(P180<Parameters!$E$11,1,IF(AND(P180>Parameters!$E$11,P180<=Parameters!$F$11),2,IF(AND(P180>Parameters!$F$11,P180<=Parameters!$G$11),3,IF(AND(P180>Parameters!$G$11,P180<=Parameters!$H$11),4,IF(P180>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q180=\"\"),\"\",IF(Q180<Parameters!$E$11,1,IF(AND(Q180>Parameters!$E$11,Q180<=Parameters!$F$11),2,IF(AND(Q180>Parameters!$F$11,Q180<=Parameters!$G$11),3,IF(AND(Q180>Parameters!$G$11,Q180<=Parameters!$H$11),4,IF(Q180>Parameters!$H$11,5,\"\"))))))","v":""}]
[{"$f":"Data!$CB$5","v":"Creditor Turnover Days"},{"$f":"Companies!B18","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B181,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B181,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A181,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B181,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B181,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A181,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B181,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B181,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A181,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B181,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B181,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A181,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B181,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B181,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A181,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B181,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B181,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A181,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B181,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B181,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A181,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B181,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B181,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A181,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B181,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B181,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A181,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B181,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B181,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A181,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B181,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B181,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A181,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B181,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B181,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A181,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B181,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B181,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A181,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B181,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B181,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A181,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B181,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B181,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A181,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C181=\"\"),\"\",IF(C181<Parameters!$E$11,1,IF(AND(C181>Parameters!$E$11,C181<=Parameters!$F$11),2,IF(AND(C181>Parameters!$F$11,C181<=Parameters!$G$11),3,IF(AND(C181>Parameters!$G$11,C181<=Parameters!$H$11),4,IF(C181>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D181=\"\"),\"\",IF(D181<Parameters!$E$11,1,IF(AND(D181>Parameters!$E$11,D181<=Parameters!$F$11),2,IF(AND(D181>Parameters!$F$11,D181<=Parameters!$G$11),3,IF(AND(D181>Parameters!$G$11,D181<=Parameters!$H$11),4,IF(D181>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E181=\"\"),\"\",IF(E181<Parameters!$E$11,1,IF(AND(E181>Parameters!$E$11,E181<=Parameters!$F$11),2,IF(AND(E181>Parameters!$F$11,E181<=Parameters!$G$11),3,IF(AND(E181>Parameters!$G$11,E181<=Parameters!$H$11),4,IF(E181>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F181=\"\"),\"\",IF(F181<Parameters!$E$11,1,IF(AND(F181>Parameters!$E$11,F181<=Parameters!$F$11),2,IF(AND(F181>Parameters!$F$11,F181<=Parameters!$G$11),3,IF(AND(F181>Parameters!$G$11,F181<=Parameters!$H$11),4,IF(F181>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G181=\"\"),\"\",IF(G181<Parameters!$E$11,1,IF(AND(G181>Parameters!$E$11,G181<=Parameters!$F$11),2,IF(AND(G181>Parameters!$F$11,G181<=Parameters!$G$11),3,IF(AND(G181>Parameters!$G$11,G181<=Parameters!$H$11),4,IF(G181>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H181=\"\"),\"\",IF(H181<Parameters!$E$11,1,IF(AND(H181>Parameters!$E$11,H181<=Parameters!$F$11),2,IF(AND(H181>Parameters!$F$11,H181<=Parameters!$G$11),3,IF(AND(H181>Parameters!$G$11,H181<=Parameters!$H$11),4,IF(H181>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I181=\"\"),\"\",IF(I181<Parameters!$E$11,1,IF(AND(I181>Parameters!$E$11,I181<=Parameters!$F$11),2,IF(AND(I181>Parameters!$F$11,I181<=Parameters!$G$11),3,IF(AND(I181>Parameters!$G$11,I181<=Parameters!$H$11),4,IF(I181>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J181=\"\"),\"\",IF(J181<Parameters!$E$11,1,IF(AND(J181>Parameters!$E$11,J181<=Parameters!$F$11),2,IF(AND(J181>Parameters!$F$11,J181<=Parameters!$G$11),3,IF(AND(J181>Parameters!$G$11,J181<=Parameters!$H$11),4,IF(J181>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K181=\"\"),\"\",IF(K181<Parameters!$E$11,1,IF(AND(K181>Parameters!$E$11,K181<=Parameters!$F$11),2,IF(AND(K181>Parameters!$F$11,K181<=Parameters!$G$11),3,IF(AND(K181>Parameters!$G$11,K181<=Parameters!$H$11),4,IF(K181>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L181=\"\"),\"\",IF(L181<Parameters!$E$11,1,IF(AND(L181>Parameters!$E$11,L181<=Parameters!$F$11),2,IF(AND(L181>Parameters!$F$11,L181<=Parameters!$G$11),3,IF(AND(L181>Parameters!$G$11,L181<=Parameters!$H$11),4,IF(L181>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M181=\"\"),\"\",IF(M181<Parameters!$E$11,1,IF(AND(M181>Parameters!$E$11,M181<=Parameters!$F$11),2,IF(AND(M181>Parameters!$F$11,M181<=Parameters!$G$11),3,IF(AND(M181>Parameters!$G$11,M181<=Parameters!$H$11),4,IF(M181>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N181=\"\"),\"\",IF(N181<Parameters!$E$11,1,IF(AND(N181>Parameters!$E$11,N181<=Parameters!$F$11),2,IF(AND(N181>Parameters!$F$11,N181<=Parameters!$G$11),3,IF(AND(N181>Parameters!$G$11,N181<=Parameters!$H$11),4,IF(N181>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O181=\"\"),\"\",IF(O181<Parameters!$E$11,1,IF(AND(O181>Parameters!$E$11,O181<=Parameters!$F$11),2,IF(AND(O181>Parameters!$F$11,O181<=Parameters!$G$11),3,IF(AND(O181>Parameters!$G$11,O181<=Parameters!$H$11),4,IF(O181>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P181=\"\"),\"\",IF(P181<Parameters!$E$11,1,IF(AND(P181>Parameters!$E$11,P181<=Parameters!$F$11),2,IF(AND(P181>Parameters!$F$11,P181<=Parameters!$G$11),3,IF(AND(P181>Parameters!$G$11,P181<=Parameters!$H$11),4,IF(P181>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q181=\"\"),\"\",IF(Q181<Parameters!$E$11,1,IF(AND(Q181>Parameters!$E$11,Q181<=Parameters!$F$11),2,IF(AND(Q181>Parameters!$F$11,Q181<=Parameters!$G$11),3,IF(AND(Q181>Parameters!$G$11,Q181<=Parameters!$H$11),4,IF(Q181>Parameters!$H$11,5,\"\"))))))","v":""}]
[{"$f":"Data!$CB$5","v":"Creditor Turnover Days"},{"$f":"Companies!B19","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B182,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B182,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A182,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B182,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B182,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A182,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B182,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B182,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A182,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B182,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B182,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A182,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B182,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B182,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A182,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B182,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B182,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A182,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B182,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B182,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A182,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B182,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B182,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A182,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B182,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B182,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A182,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B182,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B182,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A182,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B182,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B182,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A182,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B182,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B182,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A182,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B182,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B182,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A182,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B182,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B182,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A182,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B182,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B182,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A182,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C182=\"\"),\"\",IF(C182<Parameters!$E$11,1,IF(AND(C182>Parameters!$E$11,C182<=Parameters!$F$11),2,IF(AND(C182>Parameters!$F$11,C182<=Parameters!$G$11),3,IF(AND(C182>Parameters!$G$11,C182<=Parameters!$H$11),4,IF(C182>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D182=\"\"),\"\",IF(D182<Parameters!$E$11,1,IF(AND(D182>Parameters!$E$11,D182<=Parameters!$F$11),2,IF(AND(D182>Parameters!$F$11,D182<=Parameters!$G$11),3,IF(AND(D182>Parameters!$G$11,D182<=Parameters!$H$11),4,IF(D182>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E182=\"\"),\"\",IF(E182<Parameters!$E$11,1,IF(AND(E182>Parameters!$E$11,E182<=Parameters!$F$11),2,IF(AND(E182>Parameters!$F$11,E182<=Parameters!$G$11),3,IF(AND(E182>Parameters!$G$11,E182<=Parameters!$H$11),4,IF(E182>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F182=\"\"),\"\",IF(F182<Parameters!$E$11,1,IF(AND(F182>Parameters!$E$11,F182<=Parameters!$F$11),2,IF(AND(F182>Parameters!$F$11,F182<=Parameters!$G$11),3,IF(AND(F182>Parameters!$G$11,F182<=Parameters!$H$11),4,IF(F182>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G182=\"\"),\"\",IF(G182<Parameters!$E$11,1,IF(AND(G182>Parameters!$E$11,G182<=Parameters!$F$11),2,IF(AND(G182>Parameters!$F$11,G182<=Parameters!$G$11),3,IF(AND(G182>Parameters!$G$11,G182<=Parameters!$H$11),4,IF(G182>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H182=\"\"),\"\",IF(H182<Parameters!$E$11,1,IF(AND(H182>Parameters!$E$11,H182<=Parameters!$F$11),2,IF(AND(H182>Parameters!$F$11,H182<=Parameters!$G$11),3,IF(AND(H182>Parameters!$G$11,H182<=Parameters!$H$11),4,IF(H182>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I182=\"\"),\"\",IF(I182<Parameters!$E$11,1,IF(AND(I182>Parameters!$E$11,I182<=Parameters!$F$11),2,IF(AND(I182>Parameters!$F$11,I182<=Parameters!$G$11),3,IF(AND(I182>Parameters!$G$11,I182<=Parameters!$H$11),4,IF(I182>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J182=\"\"),\"\",IF(J182<Parameters!$E$11,1,IF(AND(J182>Parameters!$E$11,J182<=Parameters!$F$11),2,IF(AND(J182>Parameters!$F$11,J182<=Parameters!$G$11),3,IF(AND(J182>Parameters!$G$11,J182<=Parameters!$H$11),4,IF(J182>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K182=\"\"),\"\",IF(K182<Parameters!$E$11,1,IF(AND(K182>Parameters!$E$11,K182<=Parameters!$F$11),2,IF(AND(K182>Parameters!$F$11,K182<=Parameters!$G$11),3,IF(AND(K182>Parameters!$G$11,K182<=Parameters!$H$11),4,IF(K182>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L182=\"\"),\"\",IF(L182<Parameters!$E$11,1,IF(AND(L182>Parameters!$E$11,L182<=Parameters!$F$11),2,IF(AND(L182>Parameters!$F$11,L182<=Parameters!$G$11),3,IF(AND(L182>Parameters!$G$11,L182<=Parameters!$H$11),4,IF(L182>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M182=\"\"),\"\",IF(M182<Parameters!$E$11,1,IF(AND(M182>Parameters!$E$11,M182<=Parameters!$F$11),2,IF(AND(M182>Parameters!$F$11,M182<=Parameters!$G$11),3,IF(AND(M182>Parameters!$G$11,M182<=Parameters!$H$11),4,IF(M182>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N182=\"\"),\"\",IF(N182<Parameters!$E$11,1,IF(AND(N182>Parameters!$E$11,N182<=Parameters!$F$11),2,IF(AND(N182>Parameters!$F$11,N182<=Parameters!$G$11),3,IF(AND(N182>Parameters!$G$11,N182<=Parameters!$H$11),4,IF(N182>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O182=\"\"),\"\",IF(O182<Parameters!$E$11,1,IF(AND(O182>Parameters!$E$11,O182<=Parameters!$F$11),2,IF(AND(O182>Parameters!$F$11,O182<=Parameters!$G$11),3,IF(AND(O182>Parameters!$G$11,O182<=Parameters!$H$11),4,IF(O182>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P182=\"\"),\"\",IF(P182<Parameters!$E$11,1,IF(AND(P182>Parameters!$E$11,P182<=Parameters!$F$11),2,IF(AND(P182>Parameters!$F$11,P182<=Parameters!$G$11),3,IF(AND(P182>Parameters!$G$11,P182<=Parameters!$H$11),4,IF(P182>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q182=\"\"),\"\",IF(Q182<Parameters!$E$11,1,IF(AND(Q182>Parameters!$E$11,Q182<=Parameters!$F$11),2,IF(AND(Q182>Parameters!$F$11,Q182<=Parameters!$G$11),3,IF(AND(Q182>Parameters!$G$11,Q182<=Parameters!$H$11),4,IF(Q182>Parameters!$H$11,5,\"\"))))))","v":""}]
[{"$f":"Data!$CB$5","v":"Creditor Turnover Days"},{"$f":"Companies!B20","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B183,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B183,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A183,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B183,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B183,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A183,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B183,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B183,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A183,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B183,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B183,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A183,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B183,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B183,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A183,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B183,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B183,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A183,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B183,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B183,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A183,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B183,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B183,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A183,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B183,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B183,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A183,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B183,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B183,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A183,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B183,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B183,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A183,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B183,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B183,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A183,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B183,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B183,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A183,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B183,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B183,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A183,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B183,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B183,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A183,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C183=\"\"),\"\",IF(C183<Parameters!$E$11,1,IF(AND(C183>Parameters!$E$11,C183<=Parameters!$F$11),2,IF(AND(C183>Parameters!$F$11,C183<=Parameters!$G$11),3,IF(AND(C183>Parameters!$G$11,C183<=Parameters!$H$11),4,IF(C183>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D183=\"\"),\"\",IF(D183<Parameters!$E$11,1,IF(AND(D183>Parameters!$E$11,D183<=Parameters!$F$11),2,IF(AND(D183>Parameters!$F$11,D183<=Parameters!$G$11),3,IF(AND(D183>Parameters!$G$11,D183<=Parameters!$H$11),4,IF(D183>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E183=\"\"),\"\",IF(E183<Parameters!$E$11,1,IF(AND(E183>Parameters!$E$11,E183<=Parameters!$F$11),2,IF(AND(E183>Parameters!$F$11,E183<=Parameters!$G$11),3,IF(AND(E183>Parameters!$G$11,E183<=Parameters!$H$11),4,IF(E183>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F183=\"\"),\"\",IF(F183<Parameters!$E$11,1,IF(AND(F183>Parameters!$E$11,F183<=Parameters!$F$11),2,IF(AND(F183>Parameters!$F$11,F183<=Parameters!$G$11),3,IF(AND(F183>Parameters!$G$11,F183<=Parameters!$H$11),4,IF(F183>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G183=\"\"),\"\",IF(G183<Parameters!$E$11,1,IF(AND(G183>Parameters!$E$11,G183<=Parameters!$F$11),2,IF(AND(G183>Parameters!$F$11,G183<=Parameters!$G$11),3,IF(AND(G183>Parameters!$G$11,G183<=Parameters!$H$11),4,IF(G183>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H183=\"\"),\"\",IF(H183<Parameters!$E$11,1,IF(AND(H183>Parameters!$E$11,H183<=Parameters!$F$11),2,IF(AND(H183>Parameters!$F$11,H183<=Parameters!$G$11),3,IF(AND(H183>Parameters!$G$11,H183<=Parameters!$H$11),4,IF(H183>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I183=\"\"),\"\",IF(I183<Parameters!$E$11,1,IF(AND(I183>Parameters!$E$11,I183<=Parameters!$F$11),2,IF(AND(I183>Parameters!$F$11,I183<=Parameters!$G$11),3,IF(AND(I183>Parameters!$G$11,I183<=Parameters!$H$11),4,IF(I183>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J183=\"\"),\"\",IF(J183<Parameters!$E$11,1,IF(AND(J183>Parameters!$E$11,J183<=Parameters!$F$11),2,IF(AND(J183>Parameters!$F$11,J183<=Parameters!$G$11),3,IF(AND(J183>Parameters!$G$11,J183<=Parameters!$H$11),4,IF(J183>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K183=\"\"),\"\",IF(K183<Parameters!$E$11,1,IF(AND(K183>Parameters!$E$11,K183<=Parameters!$F$11),2,IF(AND(K183>Parameters!$F$11,K183<=Parameters!$G$11),3,IF(AND(K183>Parameters!$G$11,K183<=Parameters!$H$11),4,IF(K183>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L183=\"\"),\"\",IF(L183<Parameters!$E$11,1,IF(AND(L183>Parameters!$E$11,L183<=Parameters!$F$11),2,IF(AND(L183>Parameters!$F$11,L183<=Parameters!$G$11),3,IF(AND(L183>Parameters!$G$11,L183<=Parameters!$H$11),4,IF(L183>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M183=\"\"),\"\",IF(M183<Parameters!$E$11,1,IF(AND(M183>Parameters!$E$11,M183<=Parameters!$F$11),2,IF(AND(M183>Parameters!$F$11,M183<=Parameters!$G$11),3,IF(AND(M183>Parameters!$G$11,M183<=Parameters!$H$11),4,IF(M183>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N183=\"\"),\"\",IF(N183<Parameters!$E$11,1,IF(AND(N183>Parameters!$E$11,N183<=Parameters!$F$11),2,IF(AND(N183>Parameters!$F$11,N183<=Parameters!$G$11),3,IF(AND(N183>Parameters!$G$11,N183<=Parameters!$H$11),4,IF(N183>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O183=\"\"),\"\",IF(O183<Parameters!$E$11,1,IF(AND(O183>Parameters!$E$11,O183<=Parameters!$F$11),2,IF(AND(O183>Parameters!$F$11,O183<=Parameters!$G$11),3,IF(AND(O183>Parameters!$G$11,O183<=Parameters!$H$11),4,IF(O183>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P183=\"\"),\"\",IF(P183<Parameters!$E$11,1,IF(AND(P183>Parameters!$E$11,P183<=Parameters!$F$11),2,IF(AND(P183>Parameters!$F$11,P183<=Parameters!$G$11),3,IF(AND(P183>Parameters!$G$11,P183<=Parameters!$H$11),4,IF(P183>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q183=\"\"),\"\",IF(Q183<Parameters!$E$11,1,IF(AND(Q183>Parameters!$E$11,Q183<=Parameters!$F$11),2,IF(AND(Q183>Parameters!$F$11,Q183<=Parameters!$G$11),3,IF(AND(Q183>Parameters!$G$11,Q183<=Parameters!$H$11),4,IF(Q183>Parameters!$H$11,5,\"\"))))))","v":""}]
[{"$f":"Data!$CB$5","v":"Creditor Turnover Days"},{"$f":"Companies!B21","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B184,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B184,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A184,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B184,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B184,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A184,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B184,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B184,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A184,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B184,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B184,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A184,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B184,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B184,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A184,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B184,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B184,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A184,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B184,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B184,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A184,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B184,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B184,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A184,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B184,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B184,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A184,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B184,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B184,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A184,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B184,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B184,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A184,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B184,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B184,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A184,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B184,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B184,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A184,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B184,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B184,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A184,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B184,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B184,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A184,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C184=\"\"),\"\",IF(C184<Parameters!$E$11,1,IF(AND(C184>Parameters!$E$11,C184<=Parameters!$F$11),2,IF(AND(C184>Parameters!$F$11,C184<=Parameters!$G$11),3,IF(AND(C184>Parameters!$G$11,C184<=Parameters!$H$11),4,IF(C184>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D184=\"\"),\"\",IF(D184<Parameters!$E$11,1,IF(AND(D184>Parameters!$E$11,D184<=Parameters!$F$11),2,IF(AND(D184>Parameters!$F$11,D184<=Parameters!$G$11),3,IF(AND(D184>Parameters!$G$11,D184<=Parameters!$H$11),4,IF(D184>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E184=\"\"),\"\",IF(E184<Parameters!$E$11,1,IF(AND(E184>Parameters!$E$11,E184<=Parameters!$F$11),2,IF(AND(E184>Parameters!$F$11,E184<=Parameters!$G$11),3,IF(AND(E184>Parameters!$G$11,E184<=Parameters!$H$11),4,IF(E184>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F184=\"\"),\"\",IF(F184<Parameters!$E$11,1,IF(AND(F184>Parameters!$E$11,F184<=Parameters!$F$11),2,IF(AND(F184>Parameters!$F$11,F184<=Parameters!$G$11),3,IF(AND(F184>Parameters!$G$11,F184<=Parameters!$H$11),4,IF(F184>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G184=\"\"),\"\",IF(G184<Parameters!$E$11,1,IF(AND(G184>Parameters!$E$11,G184<=Parameters!$F$11),2,IF(AND(G184>Parameters!$F$11,G184<=Parameters!$G$11),3,IF(AND(G184>Parameters!$G$11,G184<=Parameters!$H$11),4,IF(G184>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H184=\"\"),\"\",IF(H184<Parameters!$E$11,1,IF(AND(H184>Parameters!$E$11,H184<=Parameters!$F$11),2,IF(AND(H184>Parameters!$F$11,H184<=Parameters!$G$11),3,IF(AND(H184>Parameters!$G$11,H184<=Parameters!$H$11),4,IF(H184>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I184=\"\"),\"\",IF(I184<Parameters!$E$11,1,IF(AND(I184>Parameters!$E$11,I184<=Parameters!$F$11),2,IF(AND(I184>Parameters!$F$11,I184<=Parameters!$G$11),3,IF(AND(I184>Parameters!$G$11,I184<=Parameters!$H$11),4,IF(I184>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J184=\"\"),\"\",IF(J184<Parameters!$E$11,1,IF(AND(J184>Parameters!$E$11,J184<=Parameters!$F$11),2,IF(AND(J184>Parameters!$F$11,J184<=Parameters!$G$11),3,IF(AND(J184>Parameters!$G$11,J184<=Parameters!$H$11),4,IF(J184>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K184=\"\"),\"\",IF(K184<Parameters!$E$11,1,IF(AND(K184>Parameters!$E$11,K184<=Parameters!$F$11),2,IF(AND(K184>Parameters!$F$11,K184<=Parameters!$G$11),3,IF(AND(K184>Parameters!$G$11,K184<=Parameters!$H$11),4,IF(K184>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L184=\"\"),\"\",IF(L184<Parameters!$E$11,1,IF(AND(L184>Parameters!$E$11,L184<=Parameters!$F$11),2,IF(AND(L184>Parameters!$F$11,L184<=Parameters!$G$11),3,IF(AND(L184>Parameters!$G$11,L184<=Parameters!$H$11),4,IF(L184>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M184=\"\"),\"\",IF(M184<Parameters!$E$11,1,IF(AND(M184>Parameters!$E$11,M184<=Parameters!$F$11),2,IF(AND(M184>Parameters!$F$11,M184<=Parameters!$G$11),3,IF(AND(M184>Parameters!$G$11,M184<=Parameters!$H$11),4,IF(M184>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N184=\"\"),\"\",IF(N184<Parameters!$E$11,1,IF(AND(N184>Parameters!$E$11,N184<=Parameters!$F$11),2,IF(AND(N184>Parameters!$F$11,N184<=Parameters!$G$11),3,IF(AND(N184>Parameters!$G$11,N184<=Parameters!$H$11),4,IF(N184>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O184=\"\"),\"\",IF(O184<Parameters!$E$11,1,IF(AND(O184>Parameters!$E$11,O184<=Parameters!$F$11),2,IF(AND(O184>Parameters!$F$11,O184<=Parameters!$G$11),3,IF(AND(O184>Parameters!$G$11,O184<=Parameters!$H$11),4,IF(O184>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P184=\"\"),\"\",IF(P184<Parameters!$E$11,1,IF(AND(P184>Parameters!$E$11,P184<=Parameters!$F$11),2,IF(AND(P184>Parameters!$F$11,P184<=Parameters!$G$11),3,IF(AND(P184>Parameters!$G$11,P184<=Parameters!$H$11),4,IF(P184>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q184=\"\"),\"\",IF(Q184<Parameters!$E$11,1,IF(AND(Q184>Parameters!$E$11,Q184<=Parameters!$F$11),2,IF(AND(Q184>Parameters!$F$11,Q184<=Parameters!$G$11),3,IF(AND(Q184>Parameters!$G$11,Q184<=Parameters!$H$11),4,IF(Q184>Parameters!$H$11,5,\"\"))))))","v":""}]
[{"$f":"Data!$CB$5","v":"Creditor Turnover Days"},{"$f":"Companies!B22","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B185,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B185,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A185,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B185,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B185,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A185,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B185,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B185,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A185,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B185,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B185,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A185,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B185,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B185,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A185,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B185,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B185,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A185,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B185,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B185,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A185,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B185,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B185,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A185,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B185,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B185,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A185,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B185,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B185,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A185,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B185,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B185,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A185,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B185,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B185,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A185,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B185,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B185,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A185,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B185,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B185,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A185,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B185,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B185,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A185,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C185=\"\"),\"\",IF(C185<Parameters!$E$11,1,IF(AND(C185>Parameters!$E$11,C185<=Parameters!$F$11),2,IF(AND(C185>Parameters!$F$11,C185<=Parameters!$G$11),3,IF(AND(C185>Parameters!$G$11,C185<=Parameters!$H$11),4,IF(C185>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D185=\"\"),\"\",IF(D185<Parameters!$E$11,1,IF(AND(D185>Parameters!$E$11,D185<=Parameters!$F$11),2,IF(AND(D185>Parameters!$F$11,D185<=Parameters!$G$11),3,IF(AND(D185>Parameters!$G$11,D185<=Parameters!$H$11),4,IF(D185>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E185=\"\"),\"\",IF(E185<Parameters!$E$11,1,IF(AND(E185>Parameters!$E$11,E185<=Parameters!$F$11),2,IF(AND(E185>Parameters!$F$11,E185<=Parameters!$G$11),3,IF(AND(E185>Parameters!$G$11,E185<=Parameters!$H$11),4,IF(E185>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F185=\"\"),\"\",IF(F185<Parameters!$E$11,1,IF(AND(F185>Parameters!$E$11,F185<=Parameters!$F$11),2,IF(AND(F185>Parameters!$F$11,F185<=Parameters!$G$11),3,IF(AND(F185>Parameters!$G$11,F185<=Parameters!$H$11),4,IF(F185>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G185=\"\"),\"\",IF(G185<Parameters!$E$11,1,IF(AND(G185>Parameters!$E$11,G185<=Parameters!$F$11),2,IF(AND(G185>Parameters!$F$11,G185<=Parameters!$G$11),3,IF(AND(G185>Parameters!$G$11,G185<=Parameters!$H$11),4,IF(G185>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H185=\"\"),\"\",IF(H185<Parameters!$E$11,1,IF(AND(H185>Parameters!$E$11,H185<=Parameters!$F$11),2,IF(AND(H185>Parameters!$F$11,H185<=Parameters!$G$11),3,IF(AND(H185>Parameters!$G$11,H185<=Parameters!$H$11),4,IF(H185>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I185=\"\"),\"\",IF(I185<Parameters!$E$11,1,IF(AND(I185>Parameters!$E$11,I185<=Parameters!$F$11),2,IF(AND(I185>Parameters!$F$11,I185<=Parameters!$G$11),3,IF(AND(I185>Parameters!$G$11,I185<=Parameters!$H$11),4,IF(I185>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J185=\"\"),\"\",IF(J185<Parameters!$E$11,1,IF(AND(J185>Parameters!$E$11,J185<=Parameters!$F$11),2,IF(AND(J185>Parameters!$F$11,J185<=Parameters!$G$11),3,IF(AND(J185>Parameters!$G$11,J185<=Parameters!$H$11),4,IF(J185>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K185=\"\"),\"\",IF(K185<Parameters!$E$11,1,IF(AND(K185>Parameters!$E$11,K185<=Parameters!$F$11),2,IF(AND(K185>Parameters!$F$11,K185<=Parameters!$G$11),3,IF(AND(K185>Parameters!$G$11,K185<=Parameters!$H$11),4,IF(K185>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L185=\"\"),\"\",IF(L185<Parameters!$E$11,1,IF(AND(L185>Parameters!$E$11,L185<=Parameters!$F$11),2,IF(AND(L185>Parameters!$F$11,L185<=Parameters!$G$11),3,IF(AND(L185>Parameters!$G$11,L185<=Parameters!$H$11),4,IF(L185>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M185=\"\"),\"\",IF(M185<Parameters!$E$11,1,IF(AND(M185>Parameters!$E$11,M185<=Parameters!$F$11),2,IF(AND(M185>Parameters!$F$11,M185<=Parameters!$G$11),3,IF(AND(M185>Parameters!$G$11,M185<=Parameters!$H$11),4,IF(M185>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N185=\"\"),\"\",IF(N185<Parameters!$E$11,1,IF(AND(N185>Parameters!$E$11,N185<=Parameters!$F$11),2,IF(AND(N185>Parameters!$F$11,N185<=Parameters!$G$11),3,IF(AND(N185>Parameters!$G$11,N185<=Parameters!$H$11),4,IF(N185>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O185=\"\"),\"\",IF(O185<Parameters!$E$11,1,IF(AND(O185>Parameters!$E$11,O185<=Parameters!$F$11),2,IF(AND(O185>Parameters!$F$11,O185<=Parameters!$G$11),3,IF(AND(O185>Parameters!$G$11,O185<=Parameters!$H$11),4,IF(O185>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P185=\"\"),\"\",IF(P185<Parameters!$E$11,1,IF(AND(P185>Parameters!$E$11,P185<=Parameters!$F$11),2,IF(AND(P185>Parameters!$F$11,P185<=Parameters!$G$11),3,IF(AND(P185>Parameters!$G$11,P185<=Parameters!$H$11),4,IF(P185>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q185=\"\"),\"\",IF(Q185<Parameters!$E$11,1,IF(AND(Q185>Parameters!$E$11,Q185<=Parameters!$F$11),2,IF(AND(Q185>Parameters!$F$11,Q185<=Parameters!$G$11),3,IF(AND(Q185>Parameters!$G$11,Q185<=Parameters!$H$11),4,IF(Q185>Parameters!$H$11,5,\"\"))))))","v":""}]
[{"$f":"Data!$CB$5","v":"Creditor Turnover Days"},{"$f":"Companies!B23","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B186,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B186,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A186,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B186,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B186,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A186,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B186,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B186,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A186,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B186,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B186,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A186,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B186,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B186,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A186,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B186,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B186,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A186,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B186,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B186,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A186,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B186,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B186,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A186,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B186,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B186,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A186,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B186,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B186,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A186,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B186,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B186,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A186,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B186,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B186,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A186,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B186,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B186,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A186,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B186,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B186,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A186,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B186,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B186,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A186,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C186=\"\"),\"\",IF(C186<Parameters!$E$11,1,IF(AND(C186>Parameters!$E$11,C186<=Parameters!$F$11),2,IF(AND(C186>Parameters!$F$11,C186<=Parameters!$G$11),3,IF(AND(C186>Parameters!$G$11,C186<=Parameters!$H$11),4,IF(C186>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D186=\"\"),\"\",IF(D186<Parameters!$E$11,1,IF(AND(D186>Parameters!$E$11,D186<=Parameters!$F$11),2,IF(AND(D186>Parameters!$F$11,D186<=Parameters!$G$11),3,IF(AND(D186>Parameters!$G$11,D186<=Parameters!$H$11),4,IF(D186>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E186=\"\"),\"\",IF(E186<Parameters!$E$11,1,IF(AND(E186>Parameters!$E$11,E186<=Parameters!$F$11),2,IF(AND(E186>Parameters!$F$11,E186<=Parameters!$G$11),3,IF(AND(E186>Parameters!$G$11,E186<=Parameters!$H$11),4,IF(E186>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F186=\"\"),\"\",IF(F186<Parameters!$E$11,1,IF(AND(F186>Parameters!$E$11,F186<=Parameters!$F$11),2,IF(AND(F186>Parameters!$F$11,F186<=Parameters!$G$11),3,IF(AND(F186>Parameters!$G$11,F186<=Parameters!$H$11),4,IF(F186>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G186=\"\"),\"\",IF(G186<Parameters!$E$11,1,IF(AND(G186>Parameters!$E$11,G186<=Parameters!$F$11),2,IF(AND(G186>Parameters!$F$11,G186<=Parameters!$G$11),3,IF(AND(G186>Parameters!$G$11,G186<=Parameters!$H$11),4,IF(G186>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H186=\"\"),\"\",IF(H186<Parameters!$E$11,1,IF(AND(H186>Parameters!$E$11,H186<=Parameters!$F$11),2,IF(AND(H186>Parameters!$F$11,H186<=Parameters!$G$11),3,IF(AND(H186>Parameters!$G$11,H186<=Parameters!$H$11),4,IF(H186>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I186=\"\"),\"\",IF(I186<Parameters!$E$11,1,IF(AND(I186>Parameters!$E$11,I186<=Parameters!$F$11),2,IF(AND(I186>Parameters!$F$11,I186<=Parameters!$G$11),3,IF(AND(I186>Parameters!$G$11,I186<=Parameters!$H$11),4,IF(I186>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J186=\"\"),\"\",IF(J186<Parameters!$E$11,1,IF(AND(J186>Parameters!$E$11,J186<=Parameters!$F$11),2,IF(AND(J186>Parameters!$F$11,J186<=Parameters!$G$11),3,IF(AND(J186>Parameters!$G$11,J186<=Parameters!$H$11),4,IF(J186>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K186=\"\"),\"\",IF(K186<Parameters!$E$11,1,IF(AND(K186>Parameters!$E$11,K186<=Parameters!$F$11),2,IF(AND(K186>Parameters!$F$11,K186<=Parameters!$G$11),3,IF(AND(K186>Parameters!$G$11,K186<=Parameters!$H$11),4,IF(K186>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L186=\"\"),\"\",IF(L186<Parameters!$E$11,1,IF(AND(L186>Parameters!$E$11,L186<=Parameters!$F$11),2,IF(AND(L186>Parameters!$F$11,L186<=Parameters!$G$11),3,IF(AND(L186>Parameters!$G$11,L186<=Parameters!$H$11),4,IF(L186>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M186=\"\"),\"\",IF(M186<Parameters!$E$11,1,IF(AND(M186>Parameters!$E$11,M186<=Parameters!$F$11),2,IF(AND(M186>Parameters!$F$11,M186<=Parameters!$G$11),3,IF(AND(M186>Parameters!$G$11,M186<=Parameters!$H$11),4,IF(M186>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N186=\"\"),\"\",IF(N186<Parameters!$E$11,1,IF(AND(N186>Parameters!$E$11,N186<=Parameters!$F$11),2,IF(AND(N186>Parameters!$F$11,N186<=Parameters!$G$11),3,IF(AND(N186>Parameters!$G$11,N186<=Parameters!$H$11),4,IF(N186>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O186=\"\"),\"\",IF(O186<Parameters!$E$11,1,IF(AND(O186>Parameters!$E$11,O186<=Parameters!$F$11),2,IF(AND(O186>Parameters!$F$11,O186<=Parameters!$G$11),3,IF(AND(O186>Parameters!$G$11,O186<=Parameters!$H$11),4,IF(O186>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P186=\"\"),\"\",IF(P186<Parameters!$E$11,1,IF(AND(P186>Parameters!$E$11,P186<=Parameters!$F$11),2,IF(AND(P186>Parameters!$F$11,P186<=Parameters!$G$11),3,IF(AND(P186>Parameters!$G$11,P186<=Parameters!$H$11),4,IF(P186>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q186=\"\"),\"\",IF(Q186<Parameters!$E$11,1,IF(AND(Q186>Parameters!$E$11,Q186<=Parameters!$F$11),2,IF(AND(Q186>Parameters!$F$11,Q186<=Parameters!$G$11),3,IF(AND(Q186>Parameters!$G$11,Q186<=Parameters!$H$11),4,IF(Q186>Parameters!$H$11,5,\"\"))))))","v":""}]
[{"$f":"Data!$CB$5","v":"Creditor Turnover Days"},{"$f":"Companies!B24","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B187,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B187,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A187,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B187,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B187,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A187,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B187,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B187,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A187,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B187,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B187,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A187,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B187,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B187,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A187,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B187,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B187,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A187,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B187,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B187,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A187,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B187,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B187,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A187,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B187,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B187,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A187,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B187,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B187,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A187,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B187,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B187,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A187,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B187,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B187,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A187,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B187,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B187,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A187,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B187,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B187,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A187,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B187,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B187,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A187,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C187=\"\"),\"\",IF(C187<Parameters!$E$11,1,IF(AND(C187>Parameters!$E$11,C187<=Parameters!$F$11),2,IF(AND(C187>Parameters!$F$11,C187<=Parameters!$G$11),3,IF(AND(C187>Parameters!$G$11,C187<=Parameters!$H$11),4,IF(C187>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D187=\"\"),\"\",IF(D187<Parameters!$E$11,1,IF(AND(D187>Parameters!$E$11,D187<=Parameters!$F$11),2,IF(AND(D187>Parameters!$F$11,D187<=Parameters!$G$11),3,IF(AND(D187>Parameters!$G$11,D187<=Parameters!$H$11),4,IF(D187>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E187=\"\"),\"\",IF(E187<Parameters!$E$11,1,IF(AND(E187>Parameters!$E$11,E187<=Parameters!$F$11),2,IF(AND(E187>Parameters!$F$11,E187<=Parameters!$G$11),3,IF(AND(E187>Parameters!$G$11,E187<=Parameters!$H$11),4,IF(E187>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F187=\"\"),\"\",IF(F187<Parameters!$E$11,1,IF(AND(F187>Parameters!$E$11,F187<=Parameters!$F$11),2,IF(AND(F187>Parameters!$F$11,F187<=Parameters!$G$11),3,IF(AND(F187>Parameters!$G$11,F187<=Parameters!$H$11),4,IF(F187>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G187=\"\"),\"\",IF(G187<Parameters!$E$11,1,IF(AND(G187>Parameters!$E$11,G187<=Parameters!$F$11),2,IF(AND(G187>Parameters!$F$11,G187<=Parameters!$G$11),3,IF(AND(G187>Parameters!$G$11,G187<=Parameters!$H$11),4,IF(G187>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H187=\"\"),\"\",IF(H187<Parameters!$E$11,1,IF(AND(H187>Parameters!$E$11,H187<=Parameters!$F$11),2,IF(AND(H187>Parameters!$F$11,H187<=Parameters!$G$11),3,IF(AND(H187>Parameters!$G$11,H187<=Parameters!$H$11),4,IF(H187>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I187=\"\"),\"\",IF(I187<Parameters!$E$11,1,IF(AND(I187>Parameters!$E$11,I187<=Parameters!$F$11),2,IF(AND(I187>Parameters!$F$11,I187<=Parameters!$G$11),3,IF(AND(I187>Parameters!$G$11,I187<=Parameters!$H$11),4,IF(I187>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J187=\"\"),\"\",IF(J187<Parameters!$E$11,1,IF(AND(J187>Parameters!$E$11,J187<=Parameters!$F$11),2,IF(AND(J187>Parameters!$F$11,J187<=Parameters!$G$11),3,IF(AND(J187>Parameters!$G$11,J187<=Parameters!$H$11),4,IF(J187>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K187=\"\"),\"\",IF(K187<Parameters!$E$11,1,IF(AND(K187>Parameters!$E$11,K187<=Parameters!$F$11),2,IF(AND(K187>Parameters!$F$11,K187<=Parameters!$G$11),3,IF(AND(K187>Parameters!$G$11,K187<=Parameters!$H$11),4,IF(K187>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L187=\"\"),\"\",IF(L187<Parameters!$E$11,1,IF(AND(L187>Parameters!$E$11,L187<=Parameters!$F$11),2,IF(AND(L187>Parameters!$F$11,L187<=Parameters!$G$11),3,IF(AND(L187>Parameters!$G$11,L187<=Parameters!$H$11),4,IF(L187>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M187=\"\"),\"\",IF(M187<Parameters!$E$11,1,IF(AND(M187>Parameters!$E$11,M187<=Parameters!$F$11),2,IF(AND(M187>Parameters!$F$11,M187<=Parameters!$G$11),3,IF(AND(M187>Parameters!$G$11,M187<=Parameters!$H$11),4,IF(M187>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N187=\"\"),\"\",IF(N187<Parameters!$E$11,1,IF(AND(N187>Parameters!$E$11,N187<=Parameters!$F$11),2,IF(AND(N187>Parameters!$F$11,N187<=Parameters!$G$11),3,IF(AND(N187>Parameters!$G$11,N187<=Parameters!$H$11),4,IF(N187>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O187=\"\"),\"\",IF(O187<Parameters!$E$11,1,IF(AND(O187>Parameters!$E$11,O187<=Parameters!$F$11),2,IF(AND(O187>Parameters!$F$11,O187<=Parameters!$G$11),3,IF(AND(O187>Parameters!$G$11,O187<=Parameters!$H$11),4,IF(O187>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P187=\"\"),\"\",IF(P187<Parameters!$E$11,1,IF(AND(P187>Parameters!$E$11,P187<=Parameters!$F$11),2,IF(AND(P187>Parameters!$F$11,P187<=Parameters!$G$11),3,IF(AND(P187>Parameters!$G$11,P187<=Parameters!$H$11),4,IF(P187>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q187=\"\"),\"\",IF(Q187<Parameters!$E$11,1,IF(AND(Q187>Parameters!$E$11,Q187<=Parameters!$F$11),2,IF(AND(Q187>Parameters!$F$11,Q187<=Parameters!$G$11),3,IF(AND(Q187>Parameters!$G$11,Q187<=Parameters!$H$11),4,IF(Q187>Parameters!$H$11,5,\"\"))))))","v":""}]
[{"$f":"Data!$CB$5","v":"Creditor Turnover Days"},{"$f":"Companies!B25","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B188,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B188,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A188,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B188,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B188,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A188,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B188,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B188,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A188,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B188,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B188,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A188,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B188,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B188,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A188,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B188,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B188,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A188,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B188,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B188,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A188,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B188,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B188,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A188,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B188,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B188,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A188,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B188,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B188,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A188,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B188,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B188,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A188,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B188,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B188,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A188,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B188,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B188,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A188,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B188,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B188,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A188,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B188,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B188,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A188,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C188=\"\"),\"\",IF(C188<Parameters!$E$11,1,IF(AND(C188>Parameters!$E$11,C188<=Parameters!$F$11),2,IF(AND(C188>Parameters!$F$11,C188<=Parameters!$G$11),3,IF(AND(C188>Parameters!$G$11,C188<=Parameters!$H$11),4,IF(C188>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D188=\"\"),\"\",IF(D188<Parameters!$E$11,1,IF(AND(D188>Parameters!$E$11,D188<=Parameters!$F$11),2,IF(AND(D188>Parameters!$F$11,D188<=Parameters!$G$11),3,IF(AND(D188>Parameters!$G$11,D188<=Parameters!$H$11),4,IF(D188>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E188=\"\"),\"\",IF(E188<Parameters!$E$11,1,IF(AND(E188>Parameters!$E$11,E188<=Parameters!$F$11),2,IF(AND(E188>Parameters!$F$11,E188<=Parameters!$G$11),3,IF(AND(E188>Parameters!$G$11,E188<=Parameters!$H$11),4,IF(E188>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F188=\"\"),\"\",IF(F188<Parameters!$E$11,1,IF(AND(F188>Parameters!$E$11,F188<=Parameters!$F$11),2,IF(AND(F188>Parameters!$F$11,F188<=Parameters!$G$11),3,IF(AND(F188>Parameters!$G$11,F188<=Parameters!$H$11),4,IF(F188>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G188=\"\"),\"\",IF(G188<Parameters!$E$11,1,IF(AND(G188>Parameters!$E$11,G188<=Parameters!$F$11),2,IF(AND(G188>Parameters!$F$11,G188<=Parameters!$G$11),3,IF(AND(G188>Parameters!$G$11,G188<=Parameters!$H$11),4,IF(G188>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H188=\"\"),\"\",IF(H188<Parameters!$E$11,1,IF(AND(H188>Parameters!$E$11,H188<=Parameters!$F$11),2,IF(AND(H188>Parameters!$F$11,H188<=Parameters!$G$11),3,IF(AND(H188>Parameters!$G$11,H188<=Parameters!$H$11),4,IF(H188>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I188=\"\"),\"\",IF(I188<Parameters!$E$11,1,IF(AND(I188>Parameters!$E$11,I188<=Parameters!$F$11),2,IF(AND(I188>Parameters!$F$11,I188<=Parameters!$G$11),3,IF(AND(I188>Parameters!$G$11,I188<=Parameters!$H$11),4,IF(I188>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J188=\"\"),\"\",IF(J188<Parameters!$E$11,1,IF(AND(J188>Parameters!$E$11,J188<=Parameters!$F$11),2,IF(AND(J188>Parameters!$F$11,J188<=Parameters!$G$11),3,IF(AND(J188>Parameters!$G$11,J188<=Parameters!$H$11),4,IF(J188>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K188=\"\"),\"\",IF(K188<Parameters!$E$11,1,IF(AND(K188>Parameters!$E$11,K188<=Parameters!$F$11),2,IF(AND(K188>Parameters!$F$11,K188<=Parameters!$G$11),3,IF(AND(K188>Parameters!$G$11,K188<=Parameters!$H$11),4,IF(K188>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L188=\"\"),\"\",IF(L188<Parameters!$E$11,1,IF(AND(L188>Parameters!$E$11,L188<=Parameters!$F$11),2,IF(AND(L188>Parameters!$F$11,L188<=Parameters!$G$11),3,IF(AND(L188>Parameters!$G$11,L188<=Parameters!$H$11),4,IF(L188>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M188=\"\"),\"\",IF(M188<Parameters!$E$11,1,IF(AND(M188>Parameters!$E$11,M188<=Parameters!$F$11),2,IF(AND(M188>Parameters!$F$11,M188<=Parameters!$G$11),3,IF(AND(M188>Parameters!$G$11,M188<=Parameters!$H$11),4,IF(M188>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N188=\"\"),\"\",IF(N188<Parameters!$E$11,1,IF(AND(N188>Parameters!$E$11,N188<=Parameters!$F$11),2,IF(AND(N188>Parameters!$F$11,N188<=Parameters!$G$11),3,IF(AND(N188>Parameters!$G$11,N188<=Parameters!$H$11),4,IF(N188>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O188=\"\"),\"\",IF(O188<Parameters!$E$11,1,IF(AND(O188>Parameters!$E$11,O188<=Parameters!$F$11),2,IF(AND(O188>Parameters!$F$11,O188<=Parameters!$G$11),3,IF(AND(O188>Parameters!$G$11,O188<=Parameters!$H$11),4,IF(O188>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P188=\"\"),\"\",IF(P188<Parameters!$E$11,1,IF(AND(P188>Parameters!$E$11,P188<=Parameters!$F$11),2,IF(AND(P188>Parameters!$F$11,P188<=Parameters!$G$11),3,IF(AND(P188>Parameters!$G$11,P188<=Parameters!$H$11),4,IF(P188>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q188=\"\"),\"\",IF(Q188<Parameters!$E$11,1,IF(AND(Q188>Parameters!$E$11,Q188<=Parameters!$F$11),2,IF(AND(Q188>Parameters!$F$11,Q188<=Parameters!$G$11),3,IF(AND(Q188>Parameters!$G$11,Q188<=Parameters!$H$11),4,IF(Q188>Parameters!$H$11,5,\"\"))))))","v":""}]
[{"$f":"Data!$CB$5","v":"Creditor Turnover Days"},{"$f":"Companies!B26","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B189,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B189,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A189,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B189,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B189,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A189,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B189,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B189,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A189,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B189,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B189,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A189,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B189,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B189,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A189,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B189,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B189,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A189,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B189,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B189,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A189,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B189,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B189,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A189,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B189,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B189,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A189,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B189,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B189,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A189,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B189,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B189,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A189,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B189,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B189,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A189,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B189,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B189,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A189,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B189,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B189,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A189,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B189,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B189,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A189,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C189=\"\"),\"\",IF(C189<Parameters!$E$11,1,IF(AND(C189>Parameters!$E$11,C189<=Parameters!$F$11),2,IF(AND(C189>Parameters!$F$11,C189<=Parameters!$G$11),3,IF(AND(C189>Parameters!$G$11,C189<=Parameters!$H$11),4,IF(C189>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D189=\"\"),\"\",IF(D189<Parameters!$E$11,1,IF(AND(D189>Parameters!$E$11,D189<=Parameters!$F$11),2,IF(AND(D189>Parameters!$F$11,D189<=Parameters!$G$11),3,IF(AND(D189>Parameters!$G$11,D189<=Parameters!$H$11),4,IF(D189>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E189=\"\"),\"\",IF(E189<Parameters!$E$11,1,IF(AND(E189>Parameters!$E$11,E189<=Parameters!$F$11),2,IF(AND(E189>Parameters!$F$11,E189<=Parameters!$G$11),3,IF(AND(E189>Parameters!$G$11,E189<=Parameters!$H$11),4,IF(E189>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F189=\"\"),\"\",IF(F189<Parameters!$E$11,1,IF(AND(F189>Parameters!$E$11,F189<=Parameters!$F$11),2,IF(AND(F189>Parameters!$F$11,F189<=Parameters!$G$11),3,IF(AND(F189>Parameters!$G$11,F189<=Parameters!$H$11),4,IF(F189>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G189=\"\"),\"\",IF(G189<Parameters!$E$11,1,IF(AND(G189>Parameters!$E$11,G189<=Parameters!$F$11),2,IF(AND(G189>Parameters!$F$11,G189<=Parameters!$G$11),3,IF(AND(G189>Parameters!$G$11,G189<=Parameters!$H$11),4,IF(G189>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H189=\"\"),\"\",IF(H189<Parameters!$E$11,1,IF(AND(H189>Parameters!$E$11,H189<=Parameters!$F$11),2,IF(AND(H189>Parameters!$F$11,H189<=Parameters!$G$11),3,IF(AND(H189>Parameters!$G$11,H189<=Parameters!$H$11),4,IF(H189>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I189=\"\"),\"\",IF(I189<Parameters!$E$11,1,IF(AND(I189>Parameters!$E$11,I189<=Parameters!$F$11),2,IF(AND(I189>Parameters!$F$11,I189<=Parameters!$G$11),3,IF(AND(I189>Parameters!$G$11,I189<=Parameters!$H$11),4,IF(I189>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J189=\"\"),\"\",IF(J189<Parameters!$E$11,1,IF(AND(J189>Parameters!$E$11,J189<=Parameters!$F$11),2,IF(AND(J189>Parameters!$F$11,J189<=Parameters!$G$11),3,IF(AND(J189>Parameters!$G$11,J189<=Parameters!$H$11),4,IF(J189>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K189=\"\"),\"\",IF(K189<Parameters!$E$11,1,IF(AND(K189>Parameters!$E$11,K189<=Parameters!$F$11),2,IF(AND(K189>Parameters!$F$11,K189<=Parameters!$G$11),3,IF(AND(K189>Parameters!$G$11,K189<=Parameters!$H$11),4,IF(K189>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L189=\"\"),\"\",IF(L189<Parameters!$E$11,1,IF(AND(L189>Parameters!$E$11,L189<=Parameters!$F$11),2,IF(AND(L189>Parameters!$F$11,L189<=Parameters!$G$11),3,IF(AND(L189>Parameters!$G$11,L189<=Parameters!$H$11),4,IF(L189>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M189=\"\"),\"\",IF(M189<Parameters!$E$11,1,IF(AND(M189>Parameters!$E$11,M189<=Parameters!$F$11),2,IF(AND(M189>Parameters!$F$11,M189<=Parameters!$G$11),3,IF(AND(M189>Parameters!$G$11,M189<=Parameters!$H$11),4,IF(M189>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N189=\"\"),\"\",IF(N189<Parameters!$E$11,1,IF(AND(N189>Parameters!$E$11,N189<=Parameters!$F$11),2,IF(AND(N189>Parameters!$F$11,N189<=Parameters!$G$11),3,IF(AND(N189>Parameters!$G$11,N189<=Parameters!$H$11),4,IF(N189>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O189=\"\"),\"\",IF(O189<Parameters!$E$11,1,IF(AND(O189>Parameters!$E$11,O189<=Parameters!$F$11),2,IF(AND(O189>Parameters!$F$11,O189<=Parameters!$G$11),3,IF(AND(O189>Parameters!$G$11,O189<=Parameters!$H$11),4,IF(O189>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P189=\"\"),\"\",IF(P189<Parameters!$E$11,1,IF(AND(P189>Parameters!$E$11,P189<=Parameters!$F$11),2,IF(AND(P189>Parameters!$F$11,P189<=Parameters!$G$11),3,IF(AND(P189>Parameters!$G$11,P189<=Parameters!$H$11),4,IF(P189>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q189=\"\"),\"\",IF(Q189<Parameters!$E$11,1,IF(AND(Q189>Parameters!$E$11,Q189<=Parameters!$F$11),2,IF(AND(Q189>Parameters!$F$11,Q189<=Parameters!$G$11),3,IF(AND(Q189>Parameters!$G$11,Q189<=Parameters!$H$11),4,IF(Q189>Parameters!$H$11,5,\"\"))))))","v":""}]
[{"$f":"Data!$CB$5","v":"Creditor Turnover Days"},{"$f":"Companies!B27","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B190,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B190,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A190,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B190,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B190,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A190,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B190,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B190,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A190,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B190,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B190,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A190,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B190,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B190,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A190,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B190,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B190,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A190,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B190,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B190,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A190,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B190,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B190,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A190,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B190,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B190,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A190,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B190,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B190,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A190,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B190,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B190,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A190,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B190,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B190,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A190,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B190,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B190,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A190,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B190,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B190,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A190,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B190,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B190,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A190,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C190=\"\"),\"\",IF(C190<Parameters!$E$11,1,IF(AND(C190>Parameters!$E$11,C190<=Parameters!$F$11),2,IF(AND(C190>Parameters!$F$11,C190<=Parameters!$G$11),3,IF(AND(C190>Parameters!$G$11,C190<=Parameters!$H$11),4,IF(C190>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D190=\"\"),\"\",IF(D190<Parameters!$E$11,1,IF(AND(D190>Parameters!$E$11,D190<=Parameters!$F$11),2,IF(AND(D190>Parameters!$F$11,D190<=Parameters!$G$11),3,IF(AND(D190>Parameters!$G$11,D190<=Parameters!$H$11),4,IF(D190>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E190=\"\"),\"\",IF(E190<Parameters!$E$11,1,IF(AND(E190>Parameters!$E$11,E190<=Parameters!$F$11),2,IF(AND(E190>Parameters!$F$11,E190<=Parameters!$G$11),3,IF(AND(E190>Parameters!$G$11,E190<=Parameters!$H$11),4,IF(E190>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F190=\"\"),\"\",IF(F190<Parameters!$E$11,1,IF(AND(F190>Parameters!$E$11,F190<=Parameters!$F$11),2,IF(AND(F190>Parameters!$F$11,F190<=Parameters!$G$11),3,IF(AND(F190>Parameters!$G$11,F190<=Parameters!$H$11),4,IF(F190>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G190=\"\"),\"\",IF(G190<Parameters!$E$11,1,IF(AND(G190>Parameters!$E$11,G190<=Parameters!$F$11),2,IF(AND(G190>Parameters!$F$11,G190<=Parameters!$G$11),3,IF(AND(G190>Parameters!$G$11,G190<=Parameters!$H$11),4,IF(G190>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H190=\"\"),\"\",IF(H190<Parameters!$E$11,1,IF(AND(H190>Parameters!$E$11,H190<=Parameters!$F$11),2,IF(AND(H190>Parameters!$F$11,H190<=Parameters!$G$11),3,IF(AND(H190>Parameters!$G$11,H190<=Parameters!$H$11),4,IF(H190>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I190=\"\"),\"\",IF(I190<Parameters!$E$11,1,IF(AND(I190>Parameters!$E$11,I190<=Parameters!$F$11),2,IF(AND(I190>Parameters!$F$11,I190<=Parameters!$G$11),3,IF(AND(I190>Parameters!$G$11,I190<=Parameters!$H$11),4,IF(I190>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J190=\"\"),\"\",IF(J190<Parameters!$E$11,1,IF(AND(J190>Parameters!$E$11,J190<=Parameters!$F$11),2,IF(AND(J190>Parameters!$F$11,J190<=Parameters!$G$11),3,IF(AND(J190>Parameters!$G$11,J190<=Parameters!$H$11),4,IF(J190>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K190=\"\"),\"\",IF(K190<Parameters!$E$11,1,IF(AND(K190>Parameters!$E$11,K190<=Parameters!$F$11),2,IF(AND(K190>Parameters!$F$11,K190<=Parameters!$G$11),3,IF(AND(K190>Parameters!$G$11,K190<=Parameters!$H$11),4,IF(K190>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L190=\"\"),\"\",IF(L190<Parameters!$E$11,1,IF(AND(L190>Parameters!$E$11,L190<=Parameters!$F$11),2,IF(AND(L190>Parameters!$F$11,L190<=Parameters!$G$11),3,IF(AND(L190>Parameters!$G$11,L190<=Parameters!$H$11),4,IF(L190>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M190=\"\"),\"\",IF(M190<Parameters!$E$11,1,IF(AND(M190>Parameters!$E$11,M190<=Parameters!$F$11),2,IF(AND(M190>Parameters!$F$11,M190<=Parameters!$G$11),3,IF(AND(M190>Parameters!$G$11,M190<=Parameters!$H$11),4,IF(M190>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N190=\"\"),\"\",IF(N190<Parameters!$E$11,1,IF(AND(N190>Parameters!$E$11,N190<=Parameters!$F$11),2,IF(AND(N190>Parameters!$F$11,N190<=Parameters!$G$11),3,IF(AND(N190>Parameters!$G$11,N190<=Parameters!$H$11),4,IF(N190>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O190=\"\"),\"\",IF(O190<Parameters!$E$11,1,IF(AND(O190>Parameters!$E$11,O190<=Parameters!$F$11),2,IF(AND(O190>Parameters!$F$11,O190<=Parameters!$G$11),3,IF(AND(O190>Parameters!$G$11,O190<=Parameters!$H$11),4,IF(O190>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P190=\"\"),\"\",IF(P190<Parameters!$E$11,1,IF(AND(P190>Parameters!$E$11,P190<=Parameters!$F$11),2,IF(AND(P190>Parameters!$F$11,P190<=Parameters!$G$11),3,IF(AND(P190>Parameters!$G$11,P190<=Parameters!$H$11),4,IF(P190>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q190=\"\"),\"\",IF(Q190<Parameters!$E$11,1,IF(AND(Q190>Parameters!$E$11,Q190<=Parameters!$F$11),2,IF(AND(Q190>Parameters!$F$11,Q190<=Parameters!$G$11),3,IF(AND(Q190>Parameters!$G$11,Q190<=Parameters!$H$11),4,IF(Q190>Parameters!$H$11,5,\"\"))))))","v":""}]
[{"$f":"Data!$CB$5","v":"Creditor Turnover Days"},{"$f":"Companies!B28","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B191,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B191,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A191,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B191,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B191,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A191,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B191,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B191,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A191,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B191,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B191,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A191,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B191,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B191,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A191,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B191,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B191,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A191,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B191,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B191,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A191,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B191,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B191,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A191,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B191,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B191,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A191,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B191,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B191,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A191,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B191,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B191,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A191,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B191,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B191,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A191,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B191,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B191,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A191,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B191,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B191,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A191,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B191,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B191,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A191,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C191=\"\"),\"\",IF(C191<Parameters!$E$11,1,IF(AND(C191>Parameters!$E$11,C191<=Parameters!$F$11),2,IF(AND(C191>Parameters!$F$11,C191<=Parameters!$G$11),3,IF(AND(C191>Parameters!$G$11,C191<=Parameters!$H$11),4,IF(C191>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D191=\"\"),\"\",IF(D191<Parameters!$E$11,1,IF(AND(D191>Parameters!$E$11,D191<=Parameters!$F$11),2,IF(AND(D191>Parameters!$F$11,D191<=Parameters!$G$11),3,IF(AND(D191>Parameters!$G$11,D191<=Parameters!$H$11),4,IF(D191>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E191=\"\"),\"\",IF(E191<Parameters!$E$11,1,IF(AND(E191>Parameters!$E$11,E191<=Parameters!$F$11),2,IF(AND(E191>Parameters!$F$11,E191<=Parameters!$G$11),3,IF(AND(E191>Parameters!$G$11,E191<=Parameters!$H$11),4,IF(E191>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F191=\"\"),\"\",IF(F191<Parameters!$E$11,1,IF(AND(F191>Parameters!$E$11,F191<=Parameters!$F$11),2,IF(AND(F191>Parameters!$F$11,F191<=Parameters!$G$11),3,IF(AND(F191>Parameters!$G$11,F191<=Parameters!$H$11),4,IF(F191>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G191=\"\"),\"\",IF(G191<Parameters!$E$11,1,IF(AND(G191>Parameters!$E$11,G191<=Parameters!$F$11),2,IF(AND(G191>Parameters!$F$11,G191<=Parameters!$G$11),3,IF(AND(G191>Parameters!$G$11,G191<=Parameters!$H$11),4,IF(G191>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H191=\"\"),\"\",IF(H191<Parameters!$E$11,1,IF(AND(H191>Parameters!$E$11,H191<=Parameters!$F$11),2,IF(AND(H191>Parameters!$F$11,H191<=Parameters!$G$11),3,IF(AND(H191>Parameters!$G$11,H191<=Parameters!$H$11),4,IF(H191>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I191=\"\"),\"\",IF(I191<Parameters!$E$11,1,IF(AND(I191>Parameters!$E$11,I191<=Parameters!$F$11),2,IF(AND(I191>Parameters!$F$11,I191<=Parameters!$G$11),3,IF(AND(I191>Parameters!$G$11,I191<=Parameters!$H$11),4,IF(I191>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J191=\"\"),\"\",IF(J191<Parameters!$E$11,1,IF(AND(J191>Parameters!$E$11,J191<=Parameters!$F$11),2,IF(AND(J191>Parameters!$F$11,J191<=Parameters!$G$11),3,IF(AND(J191>Parameters!$G$11,J191<=Parameters!$H$11),4,IF(J191>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K191=\"\"),\"\",IF(K191<Parameters!$E$11,1,IF(AND(K191>Parameters!$E$11,K191<=Parameters!$F$11),2,IF(AND(K191>Parameters!$F$11,K191<=Parameters!$G$11),3,IF(AND(K191>Parameters!$G$11,K191<=Parameters!$H$11),4,IF(K191>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L191=\"\"),\"\",IF(L191<Parameters!$E$11,1,IF(AND(L191>Parameters!$E$11,L191<=Parameters!$F$11),2,IF(AND(L191>Parameters!$F$11,L191<=Parameters!$G$11),3,IF(AND(L191>Parameters!$G$11,L191<=Parameters!$H$11),4,IF(L191>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M191=\"\"),\"\",IF(M191<Parameters!$E$11,1,IF(AND(M191>Parameters!$E$11,M191<=Parameters!$F$11),2,IF(AND(M191>Parameters!$F$11,M191<=Parameters!$G$11),3,IF(AND(M191>Parameters!$G$11,M191<=Parameters!$H$11),4,IF(M191>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N191=\"\"),\"\",IF(N191<Parameters!$E$11,1,IF(AND(N191>Parameters!$E$11,N191<=Parameters!$F$11),2,IF(AND(N191>Parameters!$F$11,N191<=Parameters!$G$11),3,IF(AND(N191>Parameters!$G$11,N191<=Parameters!$H$11),4,IF(N191>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O191=\"\"),\"\",IF(O191<Parameters!$E$11,1,IF(AND(O191>Parameters!$E$11,O191<=Parameters!$F$11),2,IF(AND(O191>Parameters!$F$11,O191<=Parameters!$G$11),3,IF(AND(O191>Parameters!$G$11,O191<=Parameters!$H$11),4,IF(O191>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P191=\"\"),\"\",IF(P191<Parameters!$E$11,1,IF(AND(P191>Parameters!$E$11,P191<=Parameters!$F$11),2,IF(AND(P191>Parameters!$F$11,P191<=Parameters!$G$11),3,IF(AND(P191>Parameters!$G$11,P191<=Parameters!$H$11),4,IF(P191>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q191=\"\"),\"\",IF(Q191<Parameters!$E$11,1,IF(AND(Q191>Parameters!$E$11,Q191<=Parameters!$F$11),2,IF(AND(Q191>Parameters!$F$11,Q191<=Parameters!$G$11),3,IF(AND(Q191>Parameters!$G$11,Q191<=Parameters!$H$11),4,IF(Q191>Parameters!$H$11,5,\"\"))))))","v":""}]
[{"$f":"Data!$CB$5","v":"Creditor Turnover Days"},{"$f":"Companies!B29","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B192,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B192,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A192,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B192,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B192,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A192,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B192,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B192,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A192,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B192,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B192,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A192,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B192,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B192,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A192,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B192,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B192,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A192,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B192,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B192,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A192,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B192,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B192,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A192,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B192,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B192,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A192,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B192,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B192,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A192,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B192,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B192,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A192,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B192,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B192,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A192,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B192,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B192,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A192,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B192,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B192,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A192,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B192,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B192,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A192,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C192=\"\"),\"\",IF(C192<Parameters!$E$11,1,IF(AND(C192>Parameters!$E$11,C192<=Parameters!$F$11),2,IF(AND(C192>Parameters!$F$11,C192<=Parameters!$G$11),3,IF(AND(C192>Parameters!$G$11,C192<=Parameters!$H$11),4,IF(C192>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D192=\"\"),\"\",IF(D192<Parameters!$E$11,1,IF(AND(D192>Parameters!$E$11,D192<=Parameters!$F$11),2,IF(AND(D192>Parameters!$F$11,D192<=Parameters!$G$11),3,IF(AND(D192>Parameters!$G$11,D192<=Parameters!$H$11),4,IF(D192>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E192=\"\"),\"\",IF(E192<Parameters!$E$11,1,IF(AND(E192>Parameters!$E$11,E192<=Parameters!$F$11),2,IF(AND(E192>Parameters!$F$11,E192<=Parameters!$G$11),3,IF(AND(E192>Parameters!$G$11,E192<=Parameters!$H$11),4,IF(E192>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F192=\"\"),\"\",IF(F192<Parameters!$E$11,1,IF(AND(F192>Parameters!$E$11,F192<=Parameters!$F$11),2,IF(AND(F192>Parameters!$F$11,F192<=Parameters!$G$11),3,IF(AND(F192>Parameters!$G$11,F192<=Parameters!$H$11),4,IF(F192>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G192=\"\"),\"\",IF(G192<Parameters!$E$11,1,IF(AND(G192>Parameters!$E$11,G192<=Parameters!$F$11),2,IF(AND(G192>Parameters!$F$11,G192<=Parameters!$G$11),3,IF(AND(G192>Parameters!$G$11,G192<=Parameters!$H$11),4,IF(G192>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H192=\"\"),\"\",IF(H192<Parameters!$E$11,1,IF(AND(H192>Parameters!$E$11,H192<=Parameters!$F$11),2,IF(AND(H192>Parameters!$F$11,H192<=Parameters!$G$11),3,IF(AND(H192>Parameters!$G$11,H192<=Parameters!$H$11),4,IF(H192>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I192=\"\"),\"\",IF(I192<Parameters!$E$11,1,IF(AND(I192>Parameters!$E$11,I192<=Parameters!$F$11),2,IF(AND(I192>Parameters!$F$11,I192<=Parameters!$G$11),3,IF(AND(I192>Parameters!$G$11,I192<=Parameters!$H$11),4,IF(I192>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J192=\"\"),\"\",IF(J192<Parameters!$E$11,1,IF(AND(J192>Parameters!$E$11,J192<=Parameters!$F$11),2,IF(AND(J192>Parameters!$F$11,J192<=Parameters!$G$11),3,IF(AND(J192>Parameters!$G$11,J192<=Parameters!$H$11),4,IF(J192>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K192=\"\"),\"\",IF(K192<Parameters!$E$11,1,IF(AND(K192>Parameters!$E$11,K192<=Parameters!$F$11),2,IF(AND(K192>Parameters!$F$11,K192<=Parameters!$G$11),3,IF(AND(K192>Parameters!$G$11,K192<=Parameters!$H$11),4,IF(K192>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L192=\"\"),\"\",IF(L192<Parameters!$E$11,1,IF(AND(L192>Parameters!$E$11,L192<=Parameters!$F$11),2,IF(AND(L192>Parameters!$F$11,L192<=Parameters!$G$11),3,IF(AND(L192>Parameters!$G$11,L192<=Parameters!$H$11),4,IF(L192>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M192=\"\"),\"\",IF(M192<Parameters!$E$11,1,IF(AND(M192>Parameters!$E$11,M192<=Parameters!$F$11),2,IF(AND(M192>Parameters!$F$11,M192<=Parameters!$G$11),3,IF(AND(M192>Parameters!$G$11,M192<=Parameters!$H$11),4,IF(M192>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N192=\"\"),\"\",IF(N192<Parameters!$E$11,1,IF(AND(N192>Parameters!$E$11,N192<=Parameters!$F$11),2,IF(AND(N192>Parameters!$F$11,N192<=Parameters!$G$11),3,IF(AND(N192>Parameters!$G$11,N192<=Parameters!$H$11),4,IF(N192>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O192=\"\"),\"\",IF(O192<Parameters!$E$11,1,IF(AND(O192>Parameters!$E$11,O192<=Parameters!$F$11),2,IF(AND(O192>Parameters!$F$11,O192<=Parameters!$G$11),3,IF(AND(O192>Parameters!$G$11,O192<=Parameters!$H$11),4,IF(O192>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P192=\"\"),\"\",IF(P192<Parameters!$E$11,1,IF(AND(P192>Parameters!$E$11,P192<=Parameters!$F$11),2,IF(AND(P192>Parameters!$F$11,P192<=Parameters!$G$11),3,IF(AND(P192>Parameters!$G$11,P192<=Parameters!$H$11),4,IF(P192>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q192=\"\"),\"\",IF(Q192<Parameters!$E$11,1,IF(AND(Q192>Parameters!$E$11,Q192<=Parameters!$F$11),2,IF(AND(Q192>Parameters!$F$11,Q192<=Parameters!$G$11),3,IF(AND(Q192>Parameters!$G$11,Q192<=Parameters!$H$11),4,IF(Q192>Parameters!$H$11,5,\"\"))))))","v":""}]
[{"$f":"Data!$CB$5","v":"Creditor Turnover Days"},{"$f":"Companies!B30","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B193,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B193,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A193,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B193,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B193,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A193,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B193,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B193,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A193,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B193,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B193,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A193,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B193,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B193,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A193,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B193,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B193,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A193,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B193,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B193,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A193,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B193,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B193,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A193,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B193,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B193,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A193,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B193,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B193,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A193,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B193,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B193,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A193,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B193,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B193,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A193,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B193,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B193,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A193,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B193,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B193,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A193,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B193,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B193,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A193,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C193=\"\"),\"\",IF(C193<Parameters!$E$11,1,IF(AND(C193>Parameters!$E$11,C193<=Parameters!$F$11),2,IF(AND(C193>Parameters!$F$11,C193<=Parameters!$G$11),3,IF(AND(C193>Parameters!$G$11,C193<=Parameters!$H$11),4,IF(C193>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D193=\"\"),\"\",IF(D193<Parameters!$E$11,1,IF(AND(D193>Parameters!$E$11,D193<=Parameters!$F$11),2,IF(AND(D193>Parameters!$F$11,D193<=Parameters!$G$11),3,IF(AND(D193>Parameters!$G$11,D193<=Parameters!$H$11),4,IF(D193>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E193=\"\"),\"\",IF(E193<Parameters!$E$11,1,IF(AND(E193>Parameters!$E$11,E193<=Parameters!$F$11),2,IF(AND(E193>Parameters!$F$11,E193<=Parameters!$G$11),3,IF(AND(E193>Parameters!$G$11,E193<=Parameters!$H$11),4,IF(E193>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F193=\"\"),\"\",IF(F193<Parameters!$E$11,1,IF(AND(F193>Parameters!$E$11,F193<=Parameters!$F$11),2,IF(AND(F193>Parameters!$F$11,F193<=Parameters!$G$11),3,IF(AND(F193>Parameters!$G$11,F193<=Parameters!$H$11),4,IF(F193>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G193=\"\"),\"\",IF(G193<Parameters!$E$11,1,IF(AND(G193>Parameters!$E$11,G193<=Parameters!$F$11),2,IF(AND(G193>Parameters!$F$11,G193<=Parameters!$G$11),3,IF(AND(G193>Parameters!$G$11,G193<=Parameters!$H$11),4,IF(G193>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H193=\"\"),\"\",IF(H193<Parameters!$E$11,1,IF(AND(H193>Parameters!$E$11,H193<=Parameters!$F$11),2,IF(AND(H193>Parameters!$F$11,H193<=Parameters!$G$11),3,IF(AND(H193>Parameters!$G$11,H193<=Parameters!$H$11),4,IF(H193>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I193=\"\"),\"\",IF(I193<Parameters!$E$11,1,IF(AND(I193>Parameters!$E$11,I193<=Parameters!$F$11),2,IF(AND(I193>Parameters!$F$11,I193<=Parameters!$G$11),3,IF(AND(I193>Parameters!$G$11,I193<=Parameters!$H$11),4,IF(I193>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J193=\"\"),\"\",IF(J193<Parameters!$E$11,1,IF(AND(J193>Parameters!$E$11,J193<=Parameters!$F$11),2,IF(AND(J193>Parameters!$F$11,J193<=Parameters!$G$11),3,IF(AND(J193>Parameters!$G$11,J193<=Parameters!$H$11),4,IF(J193>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K193=\"\"),\"\",IF(K193<Parameters!$E$11,1,IF(AND(K193>Parameters!$E$11,K193<=Parameters!$F$11),2,IF(AND(K193>Parameters!$F$11,K193<=Parameters!$G$11),3,IF(AND(K193>Parameters!$G$11,K193<=Parameters!$H$11),4,IF(K193>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L193=\"\"),\"\",IF(L193<Parameters!$E$11,1,IF(AND(L193>Parameters!$E$11,L193<=Parameters!$F$11),2,IF(AND(L193>Parameters!$F$11,L193<=Parameters!$G$11),3,IF(AND(L193>Parameters!$G$11,L193<=Parameters!$H$11),4,IF(L193>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M193=\"\"),\"\",IF(M193<Parameters!$E$11,1,IF(AND(M193>Parameters!$E$11,M193<=Parameters!$F$11),2,IF(AND(M193>Parameters!$F$11,M193<=Parameters!$G$11),3,IF(AND(M193>Parameters!$G$11,M193<=Parameters!$H$11),4,IF(M193>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N193=\"\"),\"\",IF(N193<Parameters!$E$11,1,IF(AND(N193>Parameters!$E$11,N193<=Parameters!$F$11),2,IF(AND(N193>Parameters!$F$11,N193<=Parameters!$G$11),3,IF(AND(N193>Parameters!$G$11,N193<=Parameters!$H$11),4,IF(N193>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O193=\"\"),\"\",IF(O193<Parameters!$E$11,1,IF(AND(O193>Parameters!$E$11,O193<=Parameters!$F$11),2,IF(AND(O193>Parameters!$F$11,O193<=Parameters!$G$11),3,IF(AND(O193>Parameters!$G$11,O193<=Parameters!$H$11),4,IF(O193>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P193=\"\"),\"\",IF(P193<Parameters!$E$11,1,IF(AND(P193>Parameters!$E$11,P193<=Parameters!$F$11),2,IF(AND(P193>Parameters!$F$11,P193<=Parameters!$G$11),3,IF(AND(P193>Parameters!$G$11,P193<=Parameters!$H$11),4,IF(P193>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q193=\"\"),\"\",IF(Q193<Parameters!$E$11,1,IF(AND(Q193>Parameters!$E$11,Q193<=Parameters!$F$11),2,IF(AND(Q193>Parameters!$F$11,Q193<=Parameters!$G$11),3,IF(AND(Q193>Parameters!$G$11,Q193<=Parameters!$H$11),4,IF(Q193>Parameters!$H$11,5,\"\"))))))","v":""}]
[{"$f":"Data!$CB$5","v":"Creditor Turnover Days"},{"$f":"Companies!B31","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B194,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B194,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A194,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B194,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B194,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A194,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B194,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B194,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A194,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B194,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B194,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A194,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B194,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B194,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A194,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B194,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B194,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A194,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B194,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B194,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A194,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B194,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B194,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A194,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B194,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B194,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A194,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B194,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B194,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A194,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B194,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B194,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A194,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B194,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B194,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A194,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B194,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B194,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A194,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B194,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B194,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A194,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B194,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B194,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A194,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C194=\"\"),\"\",IF(C194<Parameters!$E$11,1,IF(AND(C194>Parameters!$E$11,C194<=Parameters!$F$11),2,IF(AND(C194>Parameters!$F$11,C194<=Parameters!$G$11),3,IF(AND(C194>Parameters!$G$11,C194<=Parameters!$H$11),4,IF(C194>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D194=\"\"),\"\",IF(D194<Parameters!$E$11,1,IF(AND(D194>Parameters!$E$11,D194<=Parameters!$F$11),2,IF(AND(D194>Parameters!$F$11,D194<=Parameters!$G$11),3,IF(AND(D194>Parameters!$G$11,D194<=Parameters!$H$11),4,IF(D194>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E194=\"\"),\"\",IF(E194<Parameters!$E$11,1,IF(AND(E194>Parameters!$E$11,E194<=Parameters!$F$11),2,IF(AND(E194>Parameters!$F$11,E194<=Parameters!$G$11),3,IF(AND(E194>Parameters!$G$11,E194<=Parameters!$H$11),4,IF(E194>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F194=\"\"),\"\",IF(F194<Parameters!$E$11,1,IF(AND(F194>Parameters!$E$11,F194<=Parameters!$F$11),2,IF(AND(F194>Parameters!$F$11,F194<=Parameters!$G$11),3,IF(AND(F194>Parameters!$G$11,F194<=Parameters!$H$11),4,IF(F194>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G194=\"\"),\"\",IF(G194<Parameters!$E$11,1,IF(AND(G194>Parameters!$E$11,G194<=Parameters!$F$11),2,IF(AND(G194>Parameters!$F$11,G194<=Parameters!$G$11),3,IF(AND(G194>Parameters!$G$11,G194<=Parameters!$H$11),4,IF(G194>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H194=\"\"),\"\",IF(H194<Parameters!$E$11,1,IF(AND(H194>Parameters!$E$11,H194<=Parameters!$F$11),2,IF(AND(H194>Parameters!$F$11,H194<=Parameters!$G$11),3,IF(AND(H194>Parameters!$G$11,H194<=Parameters!$H$11),4,IF(H194>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I194=\"\"),\"\",IF(I194<Parameters!$E$11,1,IF(AND(I194>Parameters!$E$11,I194<=Parameters!$F$11),2,IF(AND(I194>Parameters!$F$11,I194<=Parameters!$G$11),3,IF(AND(I194>Parameters!$G$11,I194<=Parameters!$H$11),4,IF(I194>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J194=\"\"),\"\",IF(J194<Parameters!$E$11,1,IF(AND(J194>Parameters!$E$11,J194<=Parameters!$F$11),2,IF(AND(J194>Parameters!$F$11,J194<=Parameters!$G$11),3,IF(AND(J194>Parameters!$G$11,J194<=Parameters!$H$11),4,IF(J194>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K194=\"\"),\"\",IF(K194<Parameters!$E$11,1,IF(AND(K194>Parameters!$E$11,K194<=Parameters!$F$11),2,IF(AND(K194>Parameters!$F$11,K194<=Parameters!$G$11),3,IF(AND(K194>Parameters!$G$11,K194<=Parameters!$H$11),4,IF(K194>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L194=\"\"),\"\",IF(L194<Parameters!$E$11,1,IF(AND(L194>Parameters!$E$11,L194<=Parameters!$F$11),2,IF(AND(L194>Parameters!$F$11,L194<=Parameters!$G$11),3,IF(AND(L194>Parameters!$G$11,L194<=Parameters!$H$11),4,IF(L194>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M194=\"\"),\"\",IF(M194<Parameters!$E$11,1,IF(AND(M194>Parameters!$E$11,M194<=Parameters!$F$11),2,IF(AND(M194>Parameters!$F$11,M194<=Parameters!$G$11),3,IF(AND(M194>Parameters!$G$11,M194<=Parameters!$H$11),4,IF(M194>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N194=\"\"),\"\",IF(N194<Parameters!$E$11,1,IF(AND(N194>Parameters!$E$11,N194<=Parameters!$F$11),2,IF(AND(N194>Parameters!$F$11,N194<=Parameters!$G$11),3,IF(AND(N194>Parameters!$G$11,N194<=Parameters!$H$11),4,IF(N194>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O194=\"\"),\"\",IF(O194<Parameters!$E$11,1,IF(AND(O194>Parameters!$E$11,O194<=Parameters!$F$11),2,IF(AND(O194>Parameters!$F$11,O194<=Parameters!$G$11),3,IF(AND(O194>Parameters!$G$11,O194<=Parameters!$H$11),4,IF(O194>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P194=\"\"),\"\",IF(P194<Parameters!$E$11,1,IF(AND(P194>Parameters!$E$11,P194<=Parameters!$F$11),2,IF(AND(P194>Parameters!$F$11,P194<=Parameters!$G$11),3,IF(AND(P194>Parameters!$G$11,P194<=Parameters!$H$11),4,IF(P194>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q194=\"\"),\"\",IF(Q194<Parameters!$E$11,1,IF(AND(Q194>Parameters!$E$11,Q194<=Parameters!$F$11),2,IF(AND(Q194>Parameters!$F$11,Q194<=Parameters!$G$11),3,IF(AND(Q194>Parameters!$G$11,Q194<=Parameters!$H$11),4,IF(Q194>Parameters!$H$11,5,\"\"))))))","v":""}]
[{"$f":"Data!$CB$5","v":"Creditor Turnover Days"},{"$f":"Companies!B32","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B195,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B195,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A195,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B195,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B195,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A195,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B195,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B195,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A195,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B195,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B195,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A195,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B195,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B195,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A195,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B195,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B195,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A195,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B195,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B195,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A195,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B195,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B195,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A195,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B195,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B195,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A195,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B195,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B195,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A195,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B195,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B195,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A195,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B195,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B195,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A195,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B195,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B195,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A195,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B195,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B195,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A195,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B195,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B195,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A195,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C195=\"\"),\"\",IF(C195<Parameters!$E$11,1,IF(AND(C195>Parameters!$E$11,C195<=Parameters!$F$11),2,IF(AND(C195>Parameters!$F$11,C195<=Parameters!$G$11),3,IF(AND(C195>Parameters!$G$11,C195<=Parameters!$H$11),4,IF(C195>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D195=\"\"),\"\",IF(D195<Parameters!$E$11,1,IF(AND(D195>Parameters!$E$11,D195<=Parameters!$F$11),2,IF(AND(D195>Parameters!$F$11,D195<=Parameters!$G$11),3,IF(AND(D195>Parameters!$G$11,D195<=Parameters!$H$11),4,IF(D195>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E195=\"\"),\"\",IF(E195<Parameters!$E$11,1,IF(AND(E195>Parameters!$E$11,E195<=Parameters!$F$11),2,IF(AND(E195>Parameters!$F$11,E195<=Parameters!$G$11),3,IF(AND(E195>Parameters!$G$11,E195<=Parameters!$H$11),4,IF(E195>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F195=\"\"),\"\",IF(F195<Parameters!$E$11,1,IF(AND(F195>Parameters!$E$11,F195<=Parameters!$F$11),2,IF(AND(F195>Parameters!$F$11,F195<=Parameters!$G$11),3,IF(AND(F195>Parameters!$G$11,F195<=Parameters!$H$11),4,IF(F195>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G195=\"\"),\"\",IF(G195<Parameters!$E$11,1,IF(AND(G195>Parameters!$E$11,G195<=Parameters!$F$11),2,IF(AND(G195>Parameters!$F$11,G195<=Parameters!$G$11),3,IF(AND(G195>Parameters!$G$11,G195<=Parameters!$H$11),4,IF(G195>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H195=\"\"),\"\",IF(H195<Parameters!$E$11,1,IF(AND(H195>Parameters!$E$11,H195<=Parameters!$F$11),2,IF(AND(H195>Parameters!$F$11,H195<=Parameters!$G$11),3,IF(AND(H195>Parameters!$G$11,H195<=Parameters!$H$11),4,IF(H195>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I195=\"\"),\"\",IF(I195<Parameters!$E$11,1,IF(AND(I195>Parameters!$E$11,I195<=Parameters!$F$11),2,IF(AND(I195>Parameters!$F$11,I195<=Parameters!$G$11),3,IF(AND(I195>Parameters!$G$11,I195<=Parameters!$H$11),4,IF(I195>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J195=\"\"),\"\",IF(J195<Parameters!$E$11,1,IF(AND(J195>Parameters!$E$11,J195<=Parameters!$F$11),2,IF(AND(J195>Parameters!$F$11,J195<=Parameters!$G$11),3,IF(AND(J195>Parameters!$G$11,J195<=Parameters!$H$11),4,IF(J195>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K195=\"\"),\"\",IF(K195<Parameters!$E$11,1,IF(AND(K195>Parameters!$E$11,K195<=Parameters!$F$11),2,IF(AND(K195>Parameters!$F$11,K195<=Parameters!$G$11),3,IF(AND(K195>Parameters!$G$11,K195<=Parameters!$H$11),4,IF(K195>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L195=\"\"),\"\",IF(L195<Parameters!$E$11,1,IF(AND(L195>Parameters!$E$11,L195<=Parameters!$F$11),2,IF(AND(L195>Parameters!$F$11,L195<=Parameters!$G$11),3,IF(AND(L195>Parameters!$G$11,L195<=Parameters!$H$11),4,IF(L195>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M195=\"\"),\"\",IF(M195<Parameters!$E$11,1,IF(AND(M195>Parameters!$E$11,M195<=Parameters!$F$11),2,IF(AND(M195>Parameters!$F$11,M195<=Parameters!$G$11),3,IF(AND(M195>Parameters!$G$11,M195<=Parameters!$H$11),4,IF(M195>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N195=\"\"),\"\",IF(N195<Parameters!$E$11,1,IF(AND(N195>Parameters!$E$11,N195<=Parameters!$F$11),2,IF(AND(N195>Parameters!$F$11,N195<=Parameters!$G$11),3,IF(AND(N195>Parameters!$G$11,N195<=Parameters!$H$11),4,IF(N195>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O195=\"\"),\"\",IF(O195<Parameters!$E$11,1,IF(AND(O195>Parameters!$E$11,O195<=Parameters!$F$11),2,IF(AND(O195>Parameters!$F$11,O195<=Parameters!$G$11),3,IF(AND(O195>Parameters!$G$11,O195<=Parameters!$H$11),4,IF(O195>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P195=\"\"),\"\",IF(P195<Parameters!$E$11,1,IF(AND(P195>Parameters!$E$11,P195<=Parameters!$F$11),2,IF(AND(P195>Parameters!$F$11,P195<=Parameters!$G$11),3,IF(AND(P195>Parameters!$G$11,P195<=Parameters!$H$11),4,IF(P195>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q195=\"\"),\"\",IF(Q195<Parameters!$E$11,1,IF(AND(Q195>Parameters!$E$11,Q195<=Parameters!$F$11),2,IF(AND(Q195>Parameters!$F$11,Q195<=Parameters!$G$11),3,IF(AND(Q195>Parameters!$G$11,Q195<=Parameters!$H$11),4,IF(Q195>Parameters!$H$11,5,\"\"))))))","v":""}]
[{"$f":"Data!$CB$5","v":"Creditor Turnover Days"},{"$f":"Companies!B33","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B196,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B196,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A196,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B196,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B196,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A196,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B196,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B196,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A196,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B196,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B196,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A196,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B196,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B196,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A196,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B196,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B196,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A196,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B196,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B196,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A196,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B196,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B196,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A196,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B196,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B196,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A196,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B196,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B196,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A196,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B196,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B196,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A196,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B196,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B196,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A196,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B196,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B196,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A196,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B196,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B196,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A196,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B196,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B196,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A196,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C196=\"\"),\"\",IF(C196<Parameters!$E$11,1,IF(AND(C196>Parameters!$E$11,C196<=Parameters!$F$11),2,IF(AND(C196>Parameters!$F$11,C196<=Parameters!$G$11),3,IF(AND(C196>Parameters!$G$11,C196<=Parameters!$H$11),4,IF(C196>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D196=\"\"),\"\",IF(D196<Parameters!$E$11,1,IF(AND(D196>Parameters!$E$11,D196<=Parameters!$F$11),2,IF(AND(D196>Parameters!$F$11,D196<=Parameters!$G$11),3,IF(AND(D196>Parameters!$G$11,D196<=Parameters!$H$11),4,IF(D196>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E196=\"\"),\"\",IF(E196<Parameters!$E$11,1,IF(AND(E196>Parameters!$E$11,E196<=Parameters!$F$11),2,IF(AND(E196>Parameters!$F$11,E196<=Parameters!$G$11),3,IF(AND(E196>Parameters!$G$11,E196<=Parameters!$H$11),4,IF(E196>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F196=\"\"),\"\",IF(F196<Parameters!$E$11,1,IF(AND(F196>Parameters!$E$11,F196<=Parameters!$F$11),2,IF(AND(F196>Parameters!$F$11,F196<=Parameters!$G$11),3,IF(AND(F196>Parameters!$G$11,F196<=Parameters!$H$11),4,IF(F196>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G196=\"\"),\"\",IF(G196<Parameters!$E$11,1,IF(AND(G196>Parameters!$E$11,G196<=Parameters!$F$11),2,IF(AND(G196>Parameters!$F$11,G196<=Parameters!$G$11),3,IF(AND(G196>Parameters!$G$11,G196<=Parameters!$H$11),4,IF(G196>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H196=\"\"),\"\",IF(H196<Parameters!$E$11,1,IF(AND(H196>Parameters!$E$11,H196<=Parameters!$F$11),2,IF(AND(H196>Parameters!$F$11,H196<=Parameters!$G$11),3,IF(AND(H196>Parameters!$G$11,H196<=Parameters!$H$11),4,IF(H196>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I196=\"\"),\"\",IF(I196<Parameters!$E$11,1,IF(AND(I196>Parameters!$E$11,I196<=Parameters!$F$11),2,IF(AND(I196>Parameters!$F$11,I196<=Parameters!$G$11),3,IF(AND(I196>Parameters!$G$11,I196<=Parameters!$H$11),4,IF(I196>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J196=\"\"),\"\",IF(J196<Parameters!$E$11,1,IF(AND(J196>Parameters!$E$11,J196<=Parameters!$F$11),2,IF(AND(J196>Parameters!$F$11,J196<=Parameters!$G$11),3,IF(AND(J196>Parameters!$G$11,J196<=Parameters!$H$11),4,IF(J196>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K196=\"\"),\"\",IF(K196<Parameters!$E$11,1,IF(AND(K196>Parameters!$E$11,K196<=Parameters!$F$11),2,IF(AND(K196>Parameters!$F$11,K196<=Parameters!$G$11),3,IF(AND(K196>Parameters!$G$11,K196<=Parameters!$H$11),4,IF(K196>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L196=\"\"),\"\",IF(L196<Parameters!$E$11,1,IF(AND(L196>Parameters!$E$11,L196<=Parameters!$F$11),2,IF(AND(L196>Parameters!$F$11,L196<=Parameters!$G$11),3,IF(AND(L196>Parameters!$G$11,L196<=Parameters!$H$11),4,IF(L196>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M196=\"\"),\"\",IF(M196<Parameters!$E$11,1,IF(AND(M196>Parameters!$E$11,M196<=Parameters!$F$11),2,IF(AND(M196>Parameters!$F$11,M196<=Parameters!$G$11),3,IF(AND(M196>Parameters!$G$11,M196<=Parameters!$H$11),4,IF(M196>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N196=\"\"),\"\",IF(N196<Parameters!$E$11,1,IF(AND(N196>Parameters!$E$11,N196<=Parameters!$F$11),2,IF(AND(N196>Parameters!$F$11,N196<=Parameters!$G$11),3,IF(AND(N196>Parameters!$G$11,N196<=Parameters!$H$11),4,IF(N196>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O196=\"\"),\"\",IF(O196<Parameters!$E$11,1,IF(AND(O196>Parameters!$E$11,O196<=Parameters!$F$11),2,IF(AND(O196>Parameters!$F$11,O196<=Parameters!$G$11),3,IF(AND(O196>Parameters!$G$11,O196<=Parameters!$H$11),4,IF(O196>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P196=\"\"),\"\",IF(P196<Parameters!$E$11,1,IF(AND(P196>Parameters!$E$11,P196<=Parameters!$F$11),2,IF(AND(P196>Parameters!$F$11,P196<=Parameters!$G$11),3,IF(AND(P196>Parameters!$G$11,P196<=Parameters!$H$11),4,IF(P196>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q196=\"\"),\"\",IF(Q196<Parameters!$E$11,1,IF(AND(Q196>Parameters!$E$11,Q196<=Parameters!$F$11),2,IF(AND(Q196>Parameters!$F$11,Q196<=Parameters!$G$11),3,IF(AND(Q196>Parameters!$G$11,Q196<=Parameters!$H$11),4,IF(Q196>Parameters!$H$11,5,\"\"))))))","v":""}]
[{"$f":"Data!$CB$5","v":"Creditor Turnover Days"},{"$f":"Companies!B34","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B197,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B197,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A197,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B197,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B197,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A197,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B197,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B197,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A197,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B197,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B197,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A197,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B197,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B197,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A197,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B197,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B197,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A197,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B197,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B197,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A197,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B197,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B197,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A197,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B197,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B197,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A197,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B197,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B197,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A197,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B197,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B197,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A197,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B197,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B197,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A197,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B197,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B197,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A197,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B197,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B197,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A197,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B197,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B197,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A197,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C197=\"\"),\"\",IF(C197<Parameters!$E$11,1,IF(AND(C197>Parameters!$E$11,C197<=Parameters!$F$11),2,IF(AND(C197>Parameters!$F$11,C197<=Parameters!$G$11),3,IF(AND(C197>Parameters!$G$11,C197<=Parameters!$H$11),4,IF(C197>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D197=\"\"),\"\",IF(D197<Parameters!$E$11,1,IF(AND(D197>Parameters!$E$11,D197<=Parameters!$F$11),2,IF(AND(D197>Parameters!$F$11,D197<=Parameters!$G$11),3,IF(AND(D197>Parameters!$G$11,D197<=Parameters!$H$11),4,IF(D197>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E197=\"\"),\"\",IF(E197<Parameters!$E$11,1,IF(AND(E197>Parameters!$E$11,E197<=Parameters!$F$11),2,IF(AND(E197>Parameters!$F$11,E197<=Parameters!$G$11),3,IF(AND(E197>Parameters!$G$11,E197<=Parameters!$H$11),4,IF(E197>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F197=\"\"),\"\",IF(F197<Parameters!$E$11,1,IF(AND(F197>Parameters!$E$11,F197<=Parameters!$F$11),2,IF(AND(F197>Parameters!$F$11,F197<=Parameters!$G$11),3,IF(AND(F197>Parameters!$G$11,F197<=Parameters!$H$11),4,IF(F197>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G197=\"\"),\"\",IF(G197<Parameters!$E$11,1,IF(AND(G197>Parameters!$E$11,G197<=Parameters!$F$11),2,IF(AND(G197>Parameters!$F$11,G197<=Parameters!$G$11),3,IF(AND(G197>Parameters!$G$11,G197<=Parameters!$H$11),4,IF(G197>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H197=\"\"),\"\",IF(H197<Parameters!$E$11,1,IF(AND(H197>Parameters!$E$11,H197<=Parameters!$F$11),2,IF(AND(H197>Parameters!$F$11,H197<=Parameters!$G$11),3,IF(AND(H197>Parameters!$G$11,H197<=Parameters!$H$11),4,IF(H197>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I197=\"\"),\"\",IF(I197<Parameters!$E$11,1,IF(AND(I197>Parameters!$E$11,I197<=Parameters!$F$11),2,IF(AND(I197>Parameters!$F$11,I197<=Parameters!$G$11),3,IF(AND(I197>Parameters!$G$11,I197<=Parameters!$H$11),4,IF(I197>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J197=\"\"),\"\",IF(J197<Parameters!$E$11,1,IF(AND(J197>Parameters!$E$11,J197<=Parameters!$F$11),2,IF(AND(J197>Parameters!$F$11,J197<=Parameters!$G$11),3,IF(AND(J197>Parameters!$G$11,J197<=Parameters!$H$11),4,IF(J197>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K197=\"\"),\"\",IF(K197<Parameters!$E$11,1,IF(AND(K197>Parameters!$E$11,K197<=Parameters!$F$11),2,IF(AND(K197>Parameters!$F$11,K197<=Parameters!$G$11),3,IF(AND(K197>Parameters!$G$11,K197<=Parameters!$H$11),4,IF(K197>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L197=\"\"),\"\",IF(L197<Parameters!$E$11,1,IF(AND(L197>Parameters!$E$11,L197<=Parameters!$F$11),2,IF(AND(L197>Parameters!$F$11,L197<=Parameters!$G$11),3,IF(AND(L197>Parameters!$G$11,L197<=Parameters!$H$11),4,IF(L197>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M197=\"\"),\"\",IF(M197<Parameters!$E$11,1,IF(AND(M197>Parameters!$E$11,M197<=Parameters!$F$11),2,IF(AND(M197>Parameters!$F$11,M197<=Parameters!$G$11),3,IF(AND(M197>Parameters!$G$11,M197<=Parameters!$H$11),4,IF(M197>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N197=\"\"),\"\",IF(N197<Parameters!$E$11,1,IF(AND(N197>Parameters!$E$11,N197<=Parameters!$F$11),2,IF(AND(N197>Parameters!$F$11,N197<=Parameters!$G$11),3,IF(AND(N197>Parameters!$G$11,N197<=Parameters!$H$11),4,IF(N197>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O197=\"\"),\"\",IF(O197<Parameters!$E$11,1,IF(AND(O197>Parameters!$E$11,O197<=Parameters!$F$11),2,IF(AND(O197>Parameters!$F$11,O197<=Parameters!$G$11),3,IF(AND(O197>Parameters!$G$11,O197<=Parameters!$H$11),4,IF(O197>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P197=\"\"),\"\",IF(P197<Parameters!$E$11,1,IF(AND(P197>Parameters!$E$11,P197<=Parameters!$F$11),2,IF(AND(P197>Parameters!$F$11,P197<=Parameters!$G$11),3,IF(AND(P197>Parameters!$G$11,P197<=Parameters!$H$11),4,IF(P197>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q197=\"\"),\"\",IF(Q197<Parameters!$E$11,1,IF(AND(Q197>Parameters!$E$11,Q197<=Parameters!$F$11),2,IF(AND(Q197>Parameters!$F$11,Q197<=Parameters!$G$11),3,IF(AND(Q197>Parameters!$G$11,Q197<=Parameters!$H$11),4,IF(Q197>Parameters!$H$11,5,\"\"))))))","v":""}]
[{"$f":"Data!$CB$5","v":"Creditor Turnover Days"},{"$f":"Companies!B35","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B198,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B198,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A198,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B198,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B198,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A198,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B198,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B198,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A198,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B198,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B198,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A198,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B198,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B198,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A198,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B198,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B198,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A198,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B198,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B198,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A198,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B198,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B198,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A198,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B198,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B198,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A198,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B198,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B198,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A198,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B198,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B198,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A198,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B198,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B198,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A198,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B198,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B198,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A198,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B198,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B198,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A198,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B198,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B198,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A198,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C198=\"\"),\"\",IF(C198<Parameters!$E$11,1,IF(AND(C198>Parameters!$E$11,C198<=Parameters!$F$11),2,IF(AND(C198>Parameters!$F$11,C198<=Parameters!$G$11),3,IF(AND(C198>Parameters!$G$11,C198<=Parameters!$H$11),4,IF(C198>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D198=\"\"),\"\",IF(D198<Parameters!$E$11,1,IF(AND(D198>Parameters!$E$11,D198<=Parameters!$F$11),2,IF(AND(D198>Parameters!$F$11,D198<=Parameters!$G$11),3,IF(AND(D198>Parameters!$G$11,D198<=Parameters!$H$11),4,IF(D198>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E198=\"\"),\"\",IF(E198<Parameters!$E$11,1,IF(AND(E198>Parameters!$E$11,E198<=Parameters!$F$11),2,IF(AND(E198>Parameters!$F$11,E198<=Parameters!$G$11),3,IF(AND(E198>Parameters!$G$11,E198<=Parameters!$H$11),4,IF(E198>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F198=\"\"),\"\",IF(F198<Parameters!$E$11,1,IF(AND(F198>Parameters!$E$11,F198<=Parameters!$F$11),2,IF(AND(F198>Parameters!$F$11,F198<=Parameters!$G$11),3,IF(AND(F198>Parameters!$G$11,F198<=Parameters!$H$11),4,IF(F198>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G198=\"\"),\"\",IF(G198<Parameters!$E$11,1,IF(AND(G198>Parameters!$E$11,G198<=Parameters!$F$11),2,IF(AND(G198>Parameters!$F$11,G198<=Parameters!$G$11),3,IF(AND(G198>Parameters!$G$11,G198<=Parameters!$H$11),4,IF(G198>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H198=\"\"),\"\",IF(H198<Parameters!$E$11,1,IF(AND(H198>Parameters!$E$11,H198<=Parameters!$F$11),2,IF(AND(H198>Parameters!$F$11,H198<=Parameters!$G$11),3,IF(AND(H198>Parameters!$G$11,H198<=Parameters!$H$11),4,IF(H198>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I198=\"\"),\"\",IF(I198<Parameters!$E$11,1,IF(AND(I198>Parameters!$E$11,I198<=Parameters!$F$11),2,IF(AND(I198>Parameters!$F$11,I198<=Parameters!$G$11),3,IF(AND(I198>Parameters!$G$11,I198<=Parameters!$H$11),4,IF(I198>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J198=\"\"),\"\",IF(J198<Parameters!$E$11,1,IF(AND(J198>Parameters!$E$11,J198<=Parameters!$F$11),2,IF(AND(J198>Parameters!$F$11,J198<=Parameters!$G$11),3,IF(AND(J198>Parameters!$G$11,J198<=Parameters!$H$11),4,IF(J198>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K198=\"\"),\"\",IF(K198<Parameters!$E$11,1,IF(AND(K198>Parameters!$E$11,K198<=Parameters!$F$11),2,IF(AND(K198>Parameters!$F$11,K198<=Parameters!$G$11),3,IF(AND(K198>Parameters!$G$11,K198<=Parameters!$H$11),4,IF(K198>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L198=\"\"),\"\",IF(L198<Parameters!$E$11,1,IF(AND(L198>Parameters!$E$11,L198<=Parameters!$F$11),2,IF(AND(L198>Parameters!$F$11,L198<=Parameters!$G$11),3,IF(AND(L198>Parameters!$G$11,L198<=Parameters!$H$11),4,IF(L198>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M198=\"\"),\"\",IF(M198<Parameters!$E$11,1,IF(AND(M198>Parameters!$E$11,M198<=Parameters!$F$11),2,IF(AND(M198>Parameters!$F$11,M198<=Parameters!$G$11),3,IF(AND(M198>Parameters!$G$11,M198<=Parameters!$H$11),4,IF(M198>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N198=\"\"),\"\",IF(N198<Parameters!$E$11,1,IF(AND(N198>Parameters!$E$11,N198<=Parameters!$F$11),2,IF(AND(N198>Parameters!$F$11,N198<=Parameters!$G$11),3,IF(AND(N198>Parameters!$G$11,N198<=Parameters!$H$11),4,IF(N198>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O198=\"\"),\"\",IF(O198<Parameters!$E$11,1,IF(AND(O198>Parameters!$E$11,O198<=Parameters!$F$11),2,IF(AND(O198>Parameters!$F$11,O198<=Parameters!$G$11),3,IF(AND(O198>Parameters!$G$11,O198<=Parameters!$H$11),4,IF(O198>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P198=\"\"),\"\",IF(P198<Parameters!$E$11,1,IF(AND(P198>Parameters!$E$11,P198<=Parameters!$F$11),2,IF(AND(P198>Parameters!$F$11,P198<=Parameters!$G$11),3,IF(AND(P198>Parameters!$G$11,P198<=Parameters!$H$11),4,IF(P198>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q198=\"\"),\"\",IF(Q198<Parameters!$E$11,1,IF(AND(Q198>Parameters!$E$11,Q198<=Parameters!$F$11),2,IF(AND(Q198>Parameters!$F$11,Q198<=Parameters!$G$11),3,IF(AND(Q198>Parameters!$G$11,Q198<=Parameters!$H$11),4,IF(Q198>Parameters!$H$11,5,\"\"))))))","v":""}]
[{"$f":"Data!$CB$5","v":"Creditor Turnover Days"},{"$f":"Companies!B36","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B199,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B199,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A199,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B199,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B199,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A199,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B199,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B199,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A199,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B199,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B199,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A199,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B199,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B199,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A199,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B199,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B199,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A199,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B199,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B199,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A199,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B199,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B199,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A199,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B199,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B199,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A199,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B199,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B199,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A199,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B199,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B199,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A199,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B199,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B199,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A199,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B199,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B199,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A199,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B199,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B199,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A199,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B199,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B199,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A199,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C199=\"\"),\"\",IF(C199<Parameters!$E$11,1,IF(AND(C199>Parameters!$E$11,C199<=Parameters!$F$11),2,IF(AND(C199>Parameters!$F$11,C199<=Parameters!$G$11),3,IF(AND(C199>Parameters!$G$11,C199<=Parameters!$H$11),4,IF(C199>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D199=\"\"),\"\",IF(D199<Parameters!$E$11,1,IF(AND(D199>Parameters!$E$11,D199<=Parameters!$F$11),2,IF(AND(D199>Parameters!$F$11,D199<=Parameters!$G$11),3,IF(AND(D199>Parameters!$G$11,D199<=Parameters!$H$11),4,IF(D199>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E199=\"\"),\"\",IF(E199<Parameters!$E$11,1,IF(AND(E199>Parameters!$E$11,E199<=Parameters!$F$11),2,IF(AND(E199>Parameters!$F$11,E199<=Parameters!$G$11),3,IF(AND(E199>Parameters!$G$11,E199<=Parameters!$H$11),4,IF(E199>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F199=\"\"),\"\",IF(F199<Parameters!$E$11,1,IF(AND(F199>Parameters!$E$11,F199<=Parameters!$F$11),2,IF(AND(F199>Parameters!$F$11,F199<=Parameters!$G$11),3,IF(AND(F199>Parameters!$G$11,F199<=Parameters!$H$11),4,IF(F199>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G199=\"\"),\"\",IF(G199<Parameters!$E$11,1,IF(AND(G199>Parameters!$E$11,G199<=Parameters!$F$11),2,IF(AND(G199>Parameters!$F$11,G199<=Parameters!$G$11),3,IF(AND(G199>Parameters!$G$11,G199<=Parameters!$H$11),4,IF(G199>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H199=\"\"),\"\",IF(H199<Parameters!$E$11,1,IF(AND(H199>Parameters!$E$11,H199<=Parameters!$F$11),2,IF(AND(H199>Parameters!$F$11,H199<=Parameters!$G$11),3,IF(AND(H199>Parameters!$G$11,H199<=Parameters!$H$11),4,IF(H199>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I199=\"\"),\"\",IF(I199<Parameters!$E$11,1,IF(AND(I199>Parameters!$E$11,I199<=Parameters!$F$11),2,IF(AND(I199>Parameters!$F$11,I199<=Parameters!$G$11),3,IF(AND(I199>Parameters!$G$11,I199<=Parameters!$H$11),4,IF(I199>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J199=\"\"),\"\",IF(J199<Parameters!$E$11,1,IF(AND(J199>Parameters!$E$11,J199<=Parameters!$F$11),2,IF(AND(J199>Parameters!$F$11,J199<=Parameters!$G$11),3,IF(AND(J199>Parameters!$G$11,J199<=Parameters!$H$11),4,IF(J199>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K199=\"\"),\"\",IF(K199<Parameters!$E$11,1,IF(AND(K199>Parameters!$E$11,K199<=Parameters!$F$11),2,IF(AND(K199>Parameters!$F$11,K199<=Parameters!$G$11),3,IF(AND(K199>Parameters!$G$11,K199<=Parameters!$H$11),4,IF(K199>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L199=\"\"),\"\",IF(L199<Parameters!$E$11,1,IF(AND(L199>Parameters!$E$11,L199<=Parameters!$F$11),2,IF(AND(L199>Parameters!$F$11,L199<=Parameters!$G$11),3,IF(AND(L199>Parameters!$G$11,L199<=Parameters!$H$11),4,IF(L199>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M199=\"\"),\"\",IF(M199<Parameters!$E$11,1,IF(AND(M199>Parameters!$E$11,M199<=Parameters!$F$11),2,IF(AND(M199>Parameters!$F$11,M199<=Parameters!$G$11),3,IF(AND(M199>Parameters!$G$11,M199<=Parameters!$H$11),4,IF(M199>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N199=\"\"),\"\",IF(N199<Parameters!$E$11,1,IF(AND(N199>Parameters!$E$11,N199<=Parameters!$F$11),2,IF(AND(N199>Parameters!$F$11,N199<=Parameters!$G$11),3,IF(AND(N199>Parameters!$G$11,N199<=Parameters!$H$11),4,IF(N199>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O199=\"\"),\"\",IF(O199<Parameters!$E$11,1,IF(AND(O199>Parameters!$E$11,O199<=Parameters!$F$11),2,IF(AND(O199>Parameters!$F$11,O199<=Parameters!$G$11),3,IF(AND(O199>Parameters!$G$11,O199<=Parameters!$H$11),4,IF(O199>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P199=\"\"),\"\",IF(P199<Parameters!$E$11,1,IF(AND(P199>Parameters!$E$11,P199<=Parameters!$F$11),2,IF(AND(P199>Parameters!$F$11,P199<=Parameters!$G$11),3,IF(AND(P199>Parameters!$G$11,P199<=Parameters!$H$11),4,IF(P199>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q199=\"\"),\"\",IF(Q199<Parameters!$E$11,1,IF(AND(Q199>Parameters!$E$11,Q199<=Parameters!$F$11),2,IF(AND(Q199>Parameters!$F$11,Q199<=Parameters!$G$11),3,IF(AND(Q199>Parameters!$G$11,Q199<=Parameters!$H$11),4,IF(Q199>Parameters!$H$11,5,\"\"))))))","v":""}]
[{"$f":"Data!$CB$5","v":"Creditor Turnover Days"},{"$f":"Companies!B37","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B200,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B200,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A200,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B200,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B200,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A200,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B200,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B200,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A200,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B200,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B200,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A200,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B200,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B200,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A200,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B200,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B200,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A200,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B200,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B200,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A200,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B200,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B200,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A200,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B200,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B200,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A200,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B200,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B200,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A200,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B200,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B200,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A200,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B200,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B200,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A200,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B200,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B200,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A200,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B200,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B200,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A200,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B200,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B200,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A200,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C200=\"\"),\"\",IF(C200<Parameters!$E$11,1,IF(AND(C200>Parameters!$E$11,C200<=Parameters!$F$11),2,IF(AND(C200>Parameters!$F$11,C200<=Parameters!$G$11),3,IF(AND(C200>Parameters!$G$11,C200<=Parameters!$H$11),4,IF(C200>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D200=\"\"),\"\",IF(D200<Parameters!$E$11,1,IF(AND(D200>Parameters!$E$11,D200<=Parameters!$F$11),2,IF(AND(D200>Parameters!$F$11,D200<=Parameters!$G$11),3,IF(AND(D200>Parameters!$G$11,D200<=Parameters!$H$11),4,IF(D200>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E200=\"\"),\"\",IF(E200<Parameters!$E$11,1,IF(AND(E200>Parameters!$E$11,E200<=Parameters!$F$11),2,IF(AND(E200>Parameters!$F$11,E200<=Parameters!$G$11),3,IF(AND(E200>Parameters!$G$11,E200<=Parameters!$H$11),4,IF(E200>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F200=\"\"),\"\",IF(F200<Parameters!$E$11,1,IF(AND(F200>Parameters!$E$11,F200<=Parameters!$F$11),2,IF(AND(F200>Parameters!$F$11,F200<=Parameters!$G$11),3,IF(AND(F200>Parameters!$G$11,F200<=Parameters!$H$11),4,IF(F200>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G200=\"\"),\"\",IF(G200<Parameters!$E$11,1,IF(AND(G200>Parameters!$E$11,G200<=Parameters!$F$11),2,IF(AND(G200>Parameters!$F$11,G200<=Parameters!$G$11),3,IF(AND(G200>Parameters!$G$11,G200<=Parameters!$H$11),4,IF(G200>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H200=\"\"),\"\",IF(H200<Parameters!$E$11,1,IF(AND(H200>Parameters!$E$11,H200<=Parameters!$F$11),2,IF(AND(H200>Parameters!$F$11,H200<=Parameters!$G$11),3,IF(AND(H200>Parameters!$G$11,H200<=Parameters!$H$11),4,IF(H200>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I200=\"\"),\"\",IF(I200<Parameters!$E$11,1,IF(AND(I200>Parameters!$E$11,I200<=Parameters!$F$11),2,IF(AND(I200>Parameters!$F$11,I200<=Parameters!$G$11),3,IF(AND(I200>Parameters!$G$11,I200<=Parameters!$H$11),4,IF(I200>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J200=\"\"),\"\",IF(J200<Parameters!$E$11,1,IF(AND(J200>Parameters!$E$11,J200<=Parameters!$F$11),2,IF(AND(J200>Parameters!$F$11,J200<=Parameters!$G$11),3,IF(AND(J200>Parameters!$G$11,J200<=Parameters!$H$11),4,IF(J200>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K200=\"\"),\"\",IF(K200<Parameters!$E$11,1,IF(AND(K200>Parameters!$E$11,K200<=Parameters!$F$11),2,IF(AND(K200>Parameters!$F$11,K200<=Parameters!$G$11),3,IF(AND(K200>Parameters!$G$11,K200<=Parameters!$H$11),4,IF(K200>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L200=\"\"),\"\",IF(L200<Parameters!$E$11,1,IF(AND(L200>Parameters!$E$11,L200<=Parameters!$F$11),2,IF(AND(L200>Parameters!$F$11,L200<=Parameters!$G$11),3,IF(AND(L200>Parameters!$G$11,L200<=Parameters!$H$11),4,IF(L200>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M200=\"\"),\"\",IF(M200<Parameters!$E$11,1,IF(AND(M200>Parameters!$E$11,M200<=Parameters!$F$11),2,IF(AND(M200>Parameters!$F$11,M200<=Parameters!$G$11),3,IF(AND(M200>Parameters!$G$11,M200<=Parameters!$H$11),4,IF(M200>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N200=\"\"),\"\",IF(N200<Parameters!$E$11,1,IF(AND(N200>Parameters!$E$11,N200<=Parameters!$F$11),2,IF(AND(N200>Parameters!$F$11,N200<=Parameters!$G$11),3,IF(AND(N200>Parameters!$G$11,N200<=Parameters!$H$11),4,IF(N200>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O200=\"\"),\"\",IF(O200<Parameters!$E$11,1,IF(AND(O200>Parameters!$E$11,O200<=Parameters!$F$11),2,IF(AND(O200>Parameters!$F$11,O200<=Parameters!$G$11),3,IF(AND(O200>Parameters!$G$11,O200<=Parameters!$H$11),4,IF(O200>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P200=\"\"),\"\",IF(P200<Parameters!$E$11,1,IF(AND(P200>Parameters!$E$11,P200<=Parameters!$F$11),2,IF(AND(P200>Parameters!$F$11,P200<=Parameters!$G$11),3,IF(AND(P200>Parameters!$G$11,P200<=Parameters!$H$11),4,IF(P200>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q200=\"\"),\"\",IF(Q200<Parameters!$E$11,1,IF(AND(Q200>Parameters!$E$11,Q200<=Parameters!$F$11),2,IF(AND(Q200>Parameters!$F$11,Q200<=Parameters!$G$11),3,IF(AND(Q200>Parameters!$G$11,Q200<=Parameters!$H$11),4,IF(Q200>Parameters!$H$11,5,\"\"))))))","v":""}]
[{"$f":"Data!$CB$5","v":"Creditor Turnover Days"},{"$f":"Companies!B38","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B201,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B201,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A201,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B201,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B201,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A201,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B201,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B201,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A201,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B201,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B201,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A201,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B201,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B201,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A201,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B201,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B201,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A201,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B201,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B201,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A201,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B201,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B201,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A201,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B201,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B201,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A201,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B201,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B201,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A201,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B201,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B201,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A201,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B201,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B201,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A201,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B201,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B201,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A201,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B201,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B201,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A201,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B201,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B201,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A201,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C201=\"\"),\"\",IF(C201<Parameters!$E$11,1,IF(AND(C201>Parameters!$E$11,C201<=Parameters!$F$11),2,IF(AND(C201>Parameters!$F$11,C201<=Parameters!$G$11),3,IF(AND(C201>Parameters!$G$11,C201<=Parameters!$H$11),4,IF(C201>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D201=\"\"),\"\",IF(D201<Parameters!$E$11,1,IF(AND(D201>Parameters!$E$11,D201<=Parameters!$F$11),2,IF(AND(D201>Parameters!$F$11,D201<=Parameters!$G$11),3,IF(AND(D201>Parameters!$G$11,D201<=Parameters!$H$11),4,IF(D201>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E201=\"\"),\"\",IF(E201<Parameters!$E$11,1,IF(AND(E201>Parameters!$E$11,E201<=Parameters!$F$11),2,IF(AND(E201>Parameters!$F$11,E201<=Parameters!$G$11),3,IF(AND(E201>Parameters!$G$11,E201<=Parameters!$H$11),4,IF(E201>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F201=\"\"),\"\",IF(F201<Parameters!$E$11,1,IF(AND(F201>Parameters!$E$11,F201<=Parameters!$F$11),2,IF(AND(F201>Parameters!$F$11,F201<=Parameters!$G$11),3,IF(AND(F201>Parameters!$G$11,F201<=Parameters!$H$11),4,IF(F201>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G201=\"\"),\"\",IF(G201<Parameters!$E$11,1,IF(AND(G201>Parameters!$E$11,G201<=Parameters!$F$11),2,IF(AND(G201>Parameters!$F$11,G201<=Parameters!$G$11),3,IF(AND(G201>Parameters!$G$11,G201<=Parameters!$H$11),4,IF(G201>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H201=\"\"),\"\",IF(H201<Parameters!$E$11,1,IF(AND(H201>Parameters!$E$11,H201<=Parameters!$F$11),2,IF(AND(H201>Parameters!$F$11,H201<=Parameters!$G$11),3,IF(AND(H201>Parameters!$G$11,H201<=Parameters!$H$11),4,IF(H201>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I201=\"\"),\"\",IF(I201<Parameters!$E$11,1,IF(AND(I201>Parameters!$E$11,I201<=Parameters!$F$11),2,IF(AND(I201>Parameters!$F$11,I201<=Parameters!$G$11),3,IF(AND(I201>Parameters!$G$11,I201<=Parameters!$H$11),4,IF(I201>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J201=\"\"),\"\",IF(J201<Parameters!$E$11,1,IF(AND(J201>Parameters!$E$11,J201<=Parameters!$F$11),2,IF(AND(J201>Parameters!$F$11,J201<=Parameters!$G$11),3,IF(AND(J201>Parameters!$G$11,J201<=Parameters!$H$11),4,IF(J201>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K201=\"\"),\"\",IF(K201<Parameters!$E$11,1,IF(AND(K201>Parameters!$E$11,K201<=Parameters!$F$11),2,IF(AND(K201>Parameters!$F$11,K201<=Parameters!$G$11),3,IF(AND(K201>Parameters!$G$11,K201<=Parameters!$H$11),4,IF(K201>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L201=\"\"),\"\",IF(L201<Parameters!$E$11,1,IF(AND(L201>Parameters!$E$11,L201<=Parameters!$F$11),2,IF(AND(L201>Parameters!$F$11,L201<=Parameters!$G$11),3,IF(AND(L201>Parameters!$G$11,L201<=Parameters!$H$11),4,IF(L201>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M201=\"\"),\"\",IF(M201<Parameters!$E$11,1,IF(AND(M201>Parameters!$E$11,M201<=Parameters!$F$11),2,IF(AND(M201>Parameters!$F$11,M201<=Parameters!$G$11),3,IF(AND(M201>Parameters!$G$11,M201<=Parameters!$H$11),4,IF(M201>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N201=\"\"),\"\",IF(N201<Parameters!$E$11,1,IF(AND(N201>Parameters!$E$11,N201<=Parameters!$F$11),2,IF(AND(N201>Parameters!$F$11,N201<=Parameters!$G$11),3,IF(AND(N201>Parameters!$G$11,N201<=Parameters!$H$11),4,IF(N201>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O201=\"\"),\"\",IF(O201<Parameters!$E$11,1,IF(AND(O201>Parameters!$E$11,O201<=Parameters!$F$11),2,IF(AND(O201>Parameters!$F$11,O201<=Parameters!$G$11),3,IF(AND(O201>Parameters!$G$11,O201<=Parameters!$H$11),4,IF(O201>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P201=\"\"),\"\",IF(P201<Parameters!$E$11,1,IF(AND(P201>Parameters!$E$11,P201<=Parameters!$F$11),2,IF(AND(P201>Parameters!$F$11,P201<=Parameters!$G$11),3,IF(AND(P201>Parameters!$G$11,P201<=Parameters!$H$11),4,IF(P201>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q201=\"\"),\"\",IF(Q201<Parameters!$E$11,1,IF(AND(Q201>Parameters!$E$11,Q201<=Parameters!$F$11),2,IF(AND(Q201>Parameters!$F$11,Q201<=Parameters!$G$11),3,IF(AND(Q201>Parameters!$G$11,Q201<=Parameters!$H$11),4,IF(Q201>Parameters!$H$11,5,\"\"))))))","v":""}]
[{"$f":"Data!$CB$5","v":"Creditor Turnover Days"},{"$f":"Companies!B39","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B202,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B202,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A202,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B202,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B202,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A202,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B202,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B202,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A202,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B202,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B202,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A202,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B202,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B202,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A202,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B202,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B202,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A202,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B202,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B202,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A202,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B202,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B202,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A202,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B202,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B202,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A202,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B202,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B202,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A202,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B202,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B202,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A202,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B202,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B202,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A202,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B202,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B202,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A202,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B202,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B202,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A202,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B202,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B202,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A202,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C202=\"\"),\"\",IF(C202<Parameters!$E$11,1,IF(AND(C202>Parameters!$E$11,C202<=Parameters!$F$11),2,IF(AND(C202>Parameters!$F$11,C202<=Parameters!$G$11),3,IF(AND(C202>Parameters!$G$11,C202<=Parameters!$H$11),4,IF(C202>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D202=\"\"),\"\",IF(D202<Parameters!$E$11,1,IF(AND(D202>Parameters!$E$11,D202<=Parameters!$F$11),2,IF(AND(D202>Parameters!$F$11,D202<=Parameters!$G$11),3,IF(AND(D202>Parameters!$G$11,D202<=Parameters!$H$11),4,IF(D202>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E202=\"\"),\"\",IF(E202<Parameters!$E$11,1,IF(AND(E202>Parameters!$E$11,E202<=Parameters!$F$11),2,IF(AND(E202>Parameters!$F$11,E202<=Parameters!$G$11),3,IF(AND(E202>Parameters!$G$11,E202<=Parameters!$H$11),4,IF(E202>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F202=\"\"),\"\",IF(F202<Parameters!$E$11,1,IF(AND(F202>Parameters!$E$11,F202<=Parameters!$F$11),2,IF(AND(F202>Parameters!$F$11,F202<=Parameters!$G$11),3,IF(AND(F202>Parameters!$G$11,F202<=Parameters!$H$11),4,IF(F202>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G202=\"\"),\"\",IF(G202<Parameters!$E$11,1,IF(AND(G202>Parameters!$E$11,G202<=Parameters!$F$11),2,IF(AND(G202>Parameters!$F$11,G202<=Parameters!$G$11),3,IF(AND(G202>Parameters!$G$11,G202<=Parameters!$H$11),4,IF(G202>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H202=\"\"),\"\",IF(H202<Parameters!$E$11,1,IF(AND(H202>Parameters!$E$11,H202<=Parameters!$F$11),2,IF(AND(H202>Parameters!$F$11,H202<=Parameters!$G$11),3,IF(AND(H202>Parameters!$G$11,H202<=Parameters!$H$11),4,IF(H202>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I202=\"\"),\"\",IF(I202<Parameters!$E$11,1,IF(AND(I202>Parameters!$E$11,I202<=Parameters!$F$11),2,IF(AND(I202>Parameters!$F$11,I202<=Parameters!$G$11),3,IF(AND(I202>Parameters!$G$11,I202<=Parameters!$H$11),4,IF(I202>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J202=\"\"),\"\",IF(J202<Parameters!$E$11,1,IF(AND(J202>Parameters!$E$11,J202<=Parameters!$F$11),2,IF(AND(J202>Parameters!$F$11,J202<=Parameters!$G$11),3,IF(AND(J202>Parameters!$G$11,J202<=Parameters!$H$11),4,IF(J202>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K202=\"\"),\"\",IF(K202<Parameters!$E$11,1,IF(AND(K202>Parameters!$E$11,K202<=Parameters!$F$11),2,IF(AND(K202>Parameters!$F$11,K202<=Parameters!$G$11),3,IF(AND(K202>Parameters!$G$11,K202<=Parameters!$H$11),4,IF(K202>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L202=\"\"),\"\",IF(L202<Parameters!$E$11,1,IF(AND(L202>Parameters!$E$11,L202<=Parameters!$F$11),2,IF(AND(L202>Parameters!$F$11,L202<=Parameters!$G$11),3,IF(AND(L202>Parameters!$G$11,L202<=Parameters!$H$11),4,IF(L202>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M202=\"\"),\"\",IF(M202<Parameters!$E$11,1,IF(AND(M202>Parameters!$E$11,M202<=Parameters!$F$11),2,IF(AND(M202>Parameters!$F$11,M202<=Parameters!$G$11),3,IF(AND(M202>Parameters!$G$11,M202<=Parameters!$H$11),4,IF(M202>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N202=\"\"),\"\",IF(N202<Parameters!$E$11,1,IF(AND(N202>Parameters!$E$11,N202<=Parameters!$F$11),2,IF(AND(N202>Parameters!$F$11,N202<=Parameters!$G$11),3,IF(AND(N202>Parameters!$G$11,N202<=Parameters!$H$11),4,IF(N202>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O202=\"\"),\"\",IF(O202<Parameters!$E$11,1,IF(AND(O202>Parameters!$E$11,O202<=Parameters!$F$11),2,IF(AND(O202>Parameters!$F$11,O202<=Parameters!$G$11),3,IF(AND(O202>Parameters!$G$11,O202<=Parameters!$H$11),4,IF(O202>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P202=\"\"),\"\",IF(P202<Parameters!$E$11,1,IF(AND(P202>Parameters!$E$11,P202<=Parameters!$F$11),2,IF(AND(P202>Parameters!$F$11,P202<=Parameters!$G$11),3,IF(AND(P202>Parameters!$G$11,P202<=Parameters!$H$11),4,IF(P202>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q202=\"\"),\"\",IF(Q202<Parameters!$E$11,1,IF(AND(Q202>Parameters!$E$11,Q202<=Parameters!$F$11),2,IF(AND(Q202>Parameters!$F$11,Q202<=Parameters!$G$11),3,IF(AND(Q202>Parameters!$G$11,Q202<=Parameters!$H$11),4,IF(Q202>Parameters!$H$11,5,\"\"))))))","v":""}]
[{"$f":"Data!$CB$5","v":"Creditor Turnover Days"},{"$f":"Companies!B40","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B203,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B203,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A203,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B203,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B203,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A203,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B203,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B203,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A203,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B203,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B203,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A203,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B203,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B203,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A203,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B203,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B203,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A203,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B203,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B203,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A203,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B203,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B203,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A203,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B203,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B203,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A203,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B203,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B203,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A203,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B203,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B203,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A203,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B203,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B203,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A203,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B203,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B203,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A203,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B203,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B203,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A203,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B203,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B203,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A203,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C203=\"\"),\"\",IF(C203<Parameters!$E$11,1,IF(AND(C203>Parameters!$E$11,C203<=Parameters!$F$11),2,IF(AND(C203>Parameters!$F$11,C203<=Parameters!$G$11),3,IF(AND(C203>Parameters!$G$11,C203<=Parameters!$H$11),4,IF(C203>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D203=\"\"),\"\",IF(D203<Parameters!$E$11,1,IF(AND(D203>Parameters!$E$11,D203<=Parameters!$F$11),2,IF(AND(D203>Parameters!$F$11,D203<=Parameters!$G$11),3,IF(AND(D203>Parameters!$G$11,D203<=Parameters!$H$11),4,IF(D203>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E203=\"\"),\"\",IF(E203<Parameters!$E$11,1,IF(AND(E203>Parameters!$E$11,E203<=Parameters!$F$11),2,IF(AND(E203>Parameters!$F$11,E203<=Parameters!$G$11),3,IF(AND(E203>Parameters!$G$11,E203<=Parameters!$H$11),4,IF(E203>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F203=\"\"),\"\",IF(F203<Parameters!$E$11,1,IF(AND(F203>Parameters!$E$11,F203<=Parameters!$F$11),2,IF(AND(F203>Parameters!$F$11,F203<=Parameters!$G$11),3,IF(AND(F203>Parameters!$G$11,F203<=Parameters!$H$11),4,IF(F203>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G203=\"\"),\"\",IF(G203<Parameters!$E$11,1,IF(AND(G203>Parameters!$E$11,G203<=Parameters!$F$11),2,IF(AND(G203>Parameters!$F$11,G203<=Parameters!$G$11),3,IF(AND(G203>Parameters!$G$11,G203<=Parameters!$H$11),4,IF(G203>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H203=\"\"),\"\",IF(H203<Parameters!$E$11,1,IF(AND(H203>Parameters!$E$11,H203<=Parameters!$F$11),2,IF(AND(H203>Parameters!$F$11,H203<=Parameters!$G$11),3,IF(AND(H203>Parameters!$G$11,H203<=Parameters!$H$11),4,IF(H203>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I203=\"\"),\"\",IF(I203<Parameters!$E$11,1,IF(AND(I203>Parameters!$E$11,I203<=Parameters!$F$11),2,IF(AND(I203>Parameters!$F$11,I203<=Parameters!$G$11),3,IF(AND(I203>Parameters!$G$11,I203<=Parameters!$H$11),4,IF(I203>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J203=\"\"),\"\",IF(J203<Parameters!$E$11,1,IF(AND(J203>Parameters!$E$11,J203<=Parameters!$F$11),2,IF(AND(J203>Parameters!$F$11,J203<=Parameters!$G$11),3,IF(AND(J203>Parameters!$G$11,J203<=Parameters!$H$11),4,IF(J203>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K203=\"\"),\"\",IF(K203<Parameters!$E$11,1,IF(AND(K203>Parameters!$E$11,K203<=Parameters!$F$11),2,IF(AND(K203>Parameters!$F$11,K203<=Parameters!$G$11),3,IF(AND(K203>Parameters!$G$11,K203<=Parameters!$H$11),4,IF(K203>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L203=\"\"),\"\",IF(L203<Parameters!$E$11,1,IF(AND(L203>Parameters!$E$11,L203<=Parameters!$F$11),2,IF(AND(L203>Parameters!$F$11,L203<=Parameters!$G$11),3,IF(AND(L203>Parameters!$G$11,L203<=Parameters!$H$11),4,IF(L203>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M203=\"\"),\"\",IF(M203<Parameters!$E$11,1,IF(AND(M203>Parameters!$E$11,M203<=Parameters!$F$11),2,IF(AND(M203>Parameters!$F$11,M203<=Parameters!$G$11),3,IF(AND(M203>Parameters!$G$11,M203<=Parameters!$H$11),4,IF(M203>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N203=\"\"),\"\",IF(N203<Parameters!$E$11,1,IF(AND(N203>Parameters!$E$11,N203<=Parameters!$F$11),2,IF(AND(N203>Parameters!$F$11,N203<=Parameters!$G$11),3,IF(AND(N203>Parameters!$G$11,N203<=Parameters!$H$11),4,IF(N203>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O203=\"\"),\"\",IF(O203<Parameters!$E$11,1,IF(AND(O203>Parameters!$E$11,O203<=Parameters!$F$11),2,IF(AND(O203>Parameters!$F$11,O203<=Parameters!$G$11),3,IF(AND(O203>Parameters!$G$11,O203<=Parameters!$H$11),4,IF(O203>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P203=\"\"),\"\",IF(P203<Parameters!$E$11,1,IF(AND(P203>Parameters!$E$11,P203<=Parameters!$F$11),2,IF(AND(P203>Parameters!$F$11,P203<=Parameters!$G$11),3,IF(AND(P203>Parameters!$G$11,P203<=Parameters!$H$11),4,IF(P203>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q203=\"\"),\"\",IF(Q203<Parameters!$E$11,1,IF(AND(Q203>Parameters!$E$11,Q203<=Parameters!$F$11),2,IF(AND(Q203>Parameters!$F$11,Q203<=Parameters!$G$11),3,IF(AND(Q203>Parameters!$G$11,Q203<=Parameters!$H$11),4,IF(Q203>Parameters!$H$11,5,\"\"))))))","v":""}]
[{"$f":"Data!$CB$5","v":"Creditor Turnover Days"},{"$f":"Companies!B41","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B204,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B204,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A204,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B204,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B204,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A204,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B204,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B204,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A204,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B204,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B204,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A204,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B204,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B204,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A204,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B204,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B204,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A204,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B204,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B204,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A204,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B204,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B204,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A204,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B204,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B204,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A204,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B204,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B204,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A204,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B204,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B204,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A204,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B204,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B204,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A204,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B204,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B204,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A204,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B204,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B204,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A204,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B204,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B204,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A204,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C204=\"\"),\"\",IF(C204<Parameters!$E$11,1,IF(AND(C204>Parameters!$E$11,C204<=Parameters!$F$11),2,IF(AND(C204>Parameters!$F$11,C204<=Parameters!$G$11),3,IF(AND(C204>Parameters!$G$11,C204<=Parameters!$H$11),4,IF(C204>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D204=\"\"),\"\",IF(D204<Parameters!$E$11,1,IF(AND(D204>Parameters!$E$11,D204<=Parameters!$F$11),2,IF(AND(D204>Parameters!$F$11,D204<=Parameters!$G$11),3,IF(AND(D204>Parameters!$G$11,D204<=Parameters!$H$11),4,IF(D204>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E204=\"\"),\"\",IF(E204<Parameters!$E$11,1,IF(AND(E204>Parameters!$E$11,E204<=Parameters!$F$11),2,IF(AND(E204>Parameters!$F$11,E204<=Parameters!$G$11),3,IF(AND(E204>Parameters!$G$11,E204<=Parameters!$H$11),4,IF(E204>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F204=\"\"),\"\",IF(F204<Parameters!$E$11,1,IF(AND(F204>Parameters!$E$11,F204<=Parameters!$F$11),2,IF(AND(F204>Parameters!$F$11,F204<=Parameters!$G$11),3,IF(AND(F204>Parameters!$G$11,F204<=Parameters!$H$11),4,IF(F204>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G204=\"\"),\"\",IF(G204<Parameters!$E$11,1,IF(AND(G204>Parameters!$E$11,G204<=Parameters!$F$11),2,IF(AND(G204>Parameters!$F$11,G204<=Parameters!$G$11),3,IF(AND(G204>Parameters!$G$11,G204<=Parameters!$H$11),4,IF(G204>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H204=\"\"),\"\",IF(H204<Parameters!$E$11,1,IF(AND(H204>Parameters!$E$11,H204<=Parameters!$F$11),2,IF(AND(H204>Parameters!$F$11,H204<=Parameters!$G$11),3,IF(AND(H204>Parameters!$G$11,H204<=Parameters!$H$11),4,IF(H204>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I204=\"\"),\"\",IF(I204<Parameters!$E$11,1,IF(AND(I204>Parameters!$E$11,I204<=Parameters!$F$11),2,IF(AND(I204>Parameters!$F$11,I204<=Parameters!$G$11),3,IF(AND(I204>Parameters!$G$11,I204<=Parameters!$H$11),4,IF(I204>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J204=\"\"),\"\",IF(J204<Parameters!$E$11,1,IF(AND(J204>Parameters!$E$11,J204<=Parameters!$F$11),2,IF(AND(J204>Parameters!$F$11,J204<=Parameters!$G$11),3,IF(AND(J204>Parameters!$G$11,J204<=Parameters!$H$11),4,IF(J204>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K204=\"\"),\"\",IF(K204<Parameters!$E$11,1,IF(AND(K204>Parameters!$E$11,K204<=Parameters!$F$11),2,IF(AND(K204>Parameters!$F$11,K204<=Parameters!$G$11),3,IF(AND(K204>Parameters!$G$11,K204<=Parameters!$H$11),4,IF(K204>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L204=\"\"),\"\",IF(L204<Parameters!$E$11,1,IF(AND(L204>Parameters!$E$11,L204<=Parameters!$F$11),2,IF(AND(L204>Parameters!$F$11,L204<=Parameters!$G$11),3,IF(AND(L204>Parameters!$G$11,L204<=Parameters!$H$11),4,IF(L204>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M204=\"\"),\"\",IF(M204<Parameters!$E$11,1,IF(AND(M204>Parameters!$E$11,M204<=Parameters!$F$11),2,IF(AND(M204>Parameters!$F$11,M204<=Parameters!$G$11),3,IF(AND(M204>Parameters!$G$11,M204<=Parameters!$H$11),4,IF(M204>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N204=\"\"),\"\",IF(N204<Parameters!$E$11,1,IF(AND(N204>Parameters!$E$11,N204<=Parameters!$F$11),2,IF(AND(N204>Parameters!$F$11,N204<=Parameters!$G$11),3,IF(AND(N204>Parameters!$G$11,N204<=Parameters!$H$11),4,IF(N204>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O204=\"\"),\"\",IF(O204<Parameters!$E$11,1,IF(AND(O204>Parameters!$E$11,O204<=Parameters!$F$11),2,IF(AND(O204>Parameters!$F$11,O204<=Parameters!$G$11),3,IF(AND(O204>Parameters!$G$11,O204<=Parameters!$H$11),4,IF(O204>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P204=\"\"),\"\",IF(P204<Parameters!$E$11,1,IF(AND(P204>Parameters!$E$11,P204<=Parameters!$F$11),2,IF(AND(P204>Parameters!$F$11,P204<=Parameters!$G$11),3,IF(AND(P204>Parameters!$G$11,P204<=Parameters!$H$11),4,IF(P204>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q204=\"\"),\"\",IF(Q204<Parameters!$E$11,1,IF(AND(Q204>Parameters!$E$11,Q204<=Parameters!$F$11),2,IF(AND(Q204>Parameters!$F$11,Q204<=Parameters!$G$11),3,IF(AND(Q204>Parameters!$G$11,Q204<=Parameters!$H$11),4,IF(Q204>Parameters!$H$11,5,\"\"))))))","v":""}]
[{"$f":"Data!$CB$5","v":"Creditor Turnover Days"},{"$f":"Companies!B42","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B205,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B205,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A205,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B205,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B205,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A205,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B205,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B205,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A205,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B205,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B205,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A205,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B205,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B205,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A205,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B205,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B205,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A205,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B205,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B205,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A205,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B205,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B205,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A205,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B205,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B205,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A205,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B205,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B205,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A205,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B205,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B205,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A205,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B205,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B205,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A205,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B205,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B205,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A205,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B205,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B205,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A205,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B205,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B205,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A205,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C205=\"\"),\"\",IF(C205<Parameters!$E$11,1,IF(AND(C205>Parameters!$E$11,C205<=Parameters!$F$11),2,IF(AND(C205>Parameters!$F$11,C205<=Parameters!$G$11),3,IF(AND(C205>Parameters!$G$11,C205<=Parameters!$H$11),4,IF(C205>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D205=\"\"),\"\",IF(D205<Parameters!$E$11,1,IF(AND(D205>Parameters!$E$11,D205<=Parameters!$F$11),2,IF(AND(D205>Parameters!$F$11,D205<=Parameters!$G$11),3,IF(AND(D205>Parameters!$G$11,D205<=Parameters!$H$11),4,IF(D205>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E205=\"\"),\"\",IF(E205<Parameters!$E$11,1,IF(AND(E205>Parameters!$E$11,E205<=Parameters!$F$11),2,IF(AND(E205>Parameters!$F$11,E205<=Parameters!$G$11),3,IF(AND(E205>Parameters!$G$11,E205<=Parameters!$H$11),4,IF(E205>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F205=\"\"),\"\",IF(F205<Parameters!$E$11,1,IF(AND(F205>Parameters!$E$11,F205<=Parameters!$F$11),2,IF(AND(F205>Parameters!$F$11,F205<=Parameters!$G$11),3,IF(AND(F205>Parameters!$G$11,F205<=Parameters!$H$11),4,IF(F205>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G205=\"\"),\"\",IF(G205<Parameters!$E$11,1,IF(AND(G205>Parameters!$E$11,G205<=Parameters!$F$11),2,IF(AND(G205>Parameters!$F$11,G205<=Parameters!$G$11),3,IF(AND(G205>Parameters!$G$11,G205<=Parameters!$H$11),4,IF(G205>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H205=\"\"),\"\",IF(H205<Parameters!$E$11,1,IF(AND(H205>Parameters!$E$11,H205<=Parameters!$F$11),2,IF(AND(H205>Parameters!$F$11,H205<=Parameters!$G$11),3,IF(AND(H205>Parameters!$G$11,H205<=Parameters!$H$11),4,IF(H205>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I205=\"\"),\"\",IF(I205<Parameters!$E$11,1,IF(AND(I205>Parameters!$E$11,I205<=Parameters!$F$11),2,IF(AND(I205>Parameters!$F$11,I205<=Parameters!$G$11),3,IF(AND(I205>Parameters!$G$11,I205<=Parameters!$H$11),4,IF(I205>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J205=\"\"),\"\",IF(J205<Parameters!$E$11,1,IF(AND(J205>Parameters!$E$11,J205<=Parameters!$F$11),2,IF(AND(J205>Parameters!$F$11,J205<=Parameters!$G$11),3,IF(AND(J205>Parameters!$G$11,J205<=Parameters!$H$11),4,IF(J205>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K205=\"\"),\"\",IF(K205<Parameters!$E$11,1,IF(AND(K205>Parameters!$E$11,K205<=Parameters!$F$11),2,IF(AND(K205>Parameters!$F$11,K205<=Parameters!$G$11),3,IF(AND(K205>Parameters!$G$11,K205<=Parameters!$H$11),4,IF(K205>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L205=\"\"),\"\",IF(L205<Parameters!$E$11,1,IF(AND(L205>Parameters!$E$11,L205<=Parameters!$F$11),2,IF(AND(L205>Parameters!$F$11,L205<=Parameters!$G$11),3,IF(AND(L205>Parameters!$G$11,L205<=Parameters!$H$11),4,IF(L205>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M205=\"\"),\"\",IF(M205<Parameters!$E$11,1,IF(AND(M205>Parameters!$E$11,M205<=Parameters!$F$11),2,IF(AND(M205>Parameters!$F$11,M205<=Parameters!$G$11),3,IF(AND(M205>Parameters!$G$11,M205<=Parameters!$H$11),4,IF(M205>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N205=\"\"),\"\",IF(N205<Parameters!$E$11,1,IF(AND(N205>Parameters!$E$11,N205<=Parameters!$F$11),2,IF(AND(N205>Parameters!$F$11,N205<=Parameters!$G$11),3,IF(AND(N205>Parameters!$G$11,N205<=Parameters!$H$11),4,IF(N205>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O205=\"\"),\"\",IF(O205<Parameters!$E$11,1,IF(AND(O205>Parameters!$E$11,O205<=Parameters!$F$11),2,IF(AND(O205>Parameters!$F$11,O205<=Parameters!$G$11),3,IF(AND(O205>Parameters!$G$11,O205<=Parameters!$H$11),4,IF(O205>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P205=\"\"),\"\",IF(P205<Parameters!$E$11,1,IF(AND(P205>Parameters!$E$11,P205<=Parameters!$F$11),2,IF(AND(P205>Parameters!$F$11,P205<=Parameters!$G$11),3,IF(AND(P205>Parameters!$G$11,P205<=Parameters!$H$11),4,IF(P205>Parameters!$H$11,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q205=\"\"),\"\",IF(Q205<Parameters!$E$11,1,IF(AND(Q205>Parameters!$E$11,Q205<=Parameters!$F$11),2,IF(AND(Q205>Parameters!$F$11,Q205<=Parameters!$G$11),3,IF(AND(Q205>Parameters!$G$11,Q205<=Parameters!$H$11),4,IF(Q205>Parameters!$H$11,5,\"\"))))))","v":""}]
[]
[{"$f":"Data!$CJ$5","v":"Debt to Equity"},{"$f":"Companies!B3","v":0},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B207,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B207,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A207,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B207,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B207,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A207,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B207,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B207,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A207,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B207,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B207,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A207,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B207,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B207,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A207,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B207,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B207,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A207,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B207,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B207,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A207,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B207,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B207,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A207,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B207,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B207,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A207,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B207,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B207,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A207,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B207,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B207,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A207,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B207,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B207,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A207,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B207,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B207,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A207,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B207,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B207,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A207,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B207,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B207,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A207,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C207=\"\"),\"\",IF(C207<Parameters!$E$14,1,IF(AND(C207>Parameters!$E$14,C207<=Parameters!$F$14),2,IF(AND(C207>Parameters!$F$14,C207<=Parameters!$G$14),3,IF(AND(C207>Parameters!$G$14,C207<=Parameters!$H$14),4,IF(C207>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D207=\"\"),\"\",IF(D207<Parameters!$E$14,1,IF(AND(D207>Parameters!$E$14,D207<=Parameters!$F$14),2,IF(AND(D207>Parameters!$F$14,D207<=Parameters!$G$14),3,IF(AND(D207>Parameters!$G$14,D207<=Parameters!$H$14),4,IF(D207>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E207=\"\"),\"\",IF(E207<Parameters!$E$14,1,IF(AND(E207>Parameters!$E$14,E207<=Parameters!$F$14),2,IF(AND(E207>Parameters!$F$14,E207<=Parameters!$G$14),3,IF(AND(E207>Parameters!$G$14,E207<=Parameters!$H$14),4,IF(E207>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F207=\"\"),\"\",IF(F207<Parameters!$E$14,1,IF(AND(F207>Parameters!$E$14,F207<=Parameters!$F$14),2,IF(AND(F207>Parameters!$F$14,F207<=Parameters!$G$14),3,IF(AND(F207>Parameters!$G$14,F207<=Parameters!$H$14),4,IF(F207>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G207=\"\"),\"\",IF(G207<Parameters!$E$14,1,IF(AND(G207>Parameters!$E$14,G207<=Parameters!$F$14),2,IF(AND(G207>Parameters!$F$14,G207<=Parameters!$G$14),3,IF(AND(G207>Parameters!$G$14,G207<=Parameters!$H$14),4,IF(G207>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H207=\"\"),\"\",IF(H207<Parameters!$E$14,1,IF(AND(H207>Parameters!$E$14,H207<=Parameters!$F$14),2,IF(AND(H207>Parameters!$F$14,H207<=Parameters!$G$14),3,IF(AND(H207>Parameters!$G$14,H207<=Parameters!$H$14),4,IF(H207>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I207=\"\"),\"\",IF(I207<Parameters!$E$14,1,IF(AND(I207>Parameters!$E$14,I207<=Parameters!$F$14),2,IF(AND(I207>Parameters!$F$14,I207<=Parameters!$G$14),3,IF(AND(I207>Parameters!$G$14,I207<=Parameters!$H$14),4,IF(I207>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J207=\"\"),\"\",IF(J207<Parameters!$E$14,1,IF(AND(J207>Parameters!$E$14,J207<=Parameters!$F$14),2,IF(AND(J207>Parameters!$F$14,J207<=Parameters!$G$14),3,IF(AND(J207>Parameters!$G$14,J207<=Parameters!$H$14),4,IF(J207>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K207=\"\"),\"\",IF(K207<Parameters!$E$14,1,IF(AND(K207>Parameters!$E$14,K207<=Parameters!$F$14),2,IF(AND(K207>Parameters!$F$14,K207<=Parameters!$G$14),3,IF(AND(K207>Parameters!$G$14,K207<=Parameters!$H$14),4,IF(K207>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L207=\"\"),\"\",IF(L207<Parameters!$E$14,1,IF(AND(L207>Parameters!$E$14,L207<=Parameters!$F$14),2,IF(AND(L207>Parameters!$F$14,L207<=Parameters!$G$14),3,IF(AND(L207>Parameters!$G$14,L207<=Parameters!$H$14),4,IF(L207>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M207=\"\"),\"\",IF(M207<Parameters!$E$14,1,IF(AND(M207>Parameters!$E$14,M207<=Parameters!$F$14),2,IF(AND(M207>Parameters!$F$14,M207<=Parameters!$G$14),3,IF(AND(M207>Parameters!$G$14,M207<=Parameters!$H$14),4,IF(M207>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N207=\"\"),\"\",IF(N207<Parameters!$E$14,1,IF(AND(N207>Parameters!$E$14,N207<=Parameters!$F$14),2,IF(AND(N207>Parameters!$F$14,N207<=Parameters!$G$14),3,IF(AND(N207>Parameters!$G$14,N207<=Parameters!$H$14),4,IF(N207>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O207=\"\"),\"\",IF(O207<Parameters!$E$14,1,IF(AND(O207>Parameters!$E$14,O207<=Parameters!$F$14),2,IF(AND(O207>Parameters!$F$14,O207<=Parameters!$G$14),3,IF(AND(O207>Parameters!$G$14,O207<=Parameters!$H$14),4,IF(O207>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P207=\"\"),\"\",IF(P207<Parameters!$E$14,1,IF(AND(P207>Parameters!$E$14,P207<=Parameters!$F$14),2,IF(AND(P207>Parameters!$F$14,P207<=Parameters!$G$14),3,IF(AND(P207>Parameters!$G$14,P207<=Parameters!$H$14),4,IF(P207>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q207=\"\"),\"\",IF(Q207<Parameters!$E$14,1,IF(AND(Q207>Parameters!$E$14,Q207<=Parameters!$F$14),2,IF(AND(Q207>Parameters!$F$14,Q207<=Parameters!$G$14),3,IF(AND(Q207>Parameters!$G$14,Q207<=Parameters!$H$14),4,IF(Q207>Parameters!$H$14,5,\"\"))))))","v":""}]
[{"$f":"Data!$CJ$5","v":"Debt to Equity"},{"$f":"Companies!B4","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B208,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B208,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A208,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B208,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B208,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A208,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B208,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B208,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A208,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B208,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B208,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A208,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B208,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B208,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A208,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B208,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B208,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A208,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B208,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B208,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A208,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B208,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B208,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A208,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B208,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B208,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A208,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B208,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B208,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A208,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B208,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B208,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A208,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B208,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B208,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A208,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B208,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B208,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A208,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B208,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B208,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A208,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B208,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B208,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A208,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C208=\"\"),\"\",IF(C208<Parameters!$E$14,1,IF(AND(C208>Parameters!$E$14,C208<=Parameters!$F$14),2,IF(AND(C208>Parameters!$F$14,C208<=Parameters!$G$14),3,IF(AND(C208>Parameters!$G$14,C208<=Parameters!$H$14),4,IF(C208>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D208=\"\"),\"\",IF(D208<Parameters!$E$14,1,IF(AND(D208>Parameters!$E$14,D208<=Parameters!$F$14),2,IF(AND(D208>Parameters!$F$14,D208<=Parameters!$G$14),3,IF(AND(D208>Parameters!$G$14,D208<=Parameters!$H$14),4,IF(D208>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E208=\"\"),\"\",IF(E208<Parameters!$E$14,1,IF(AND(E208>Parameters!$E$14,E208<=Parameters!$F$14),2,IF(AND(E208>Parameters!$F$14,E208<=Parameters!$G$14),3,IF(AND(E208>Parameters!$G$14,E208<=Parameters!$H$14),4,IF(E208>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F208=\"\"),\"\",IF(F208<Parameters!$E$14,1,IF(AND(F208>Parameters!$E$14,F208<=Parameters!$F$14),2,IF(AND(F208>Parameters!$F$14,F208<=Parameters!$G$14),3,IF(AND(F208>Parameters!$G$14,F208<=Parameters!$H$14),4,IF(F208>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G208=\"\"),\"\",IF(G208<Parameters!$E$14,1,IF(AND(G208>Parameters!$E$14,G208<=Parameters!$F$14),2,IF(AND(G208>Parameters!$F$14,G208<=Parameters!$G$14),3,IF(AND(G208>Parameters!$G$14,G208<=Parameters!$H$14),4,IF(G208>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H208=\"\"),\"\",IF(H208<Parameters!$E$14,1,IF(AND(H208>Parameters!$E$14,H208<=Parameters!$F$14),2,IF(AND(H208>Parameters!$F$14,H208<=Parameters!$G$14),3,IF(AND(H208>Parameters!$G$14,H208<=Parameters!$H$14),4,IF(H208>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I208=\"\"),\"\",IF(I208<Parameters!$E$14,1,IF(AND(I208>Parameters!$E$14,I208<=Parameters!$F$14),2,IF(AND(I208>Parameters!$F$14,I208<=Parameters!$G$14),3,IF(AND(I208>Parameters!$G$14,I208<=Parameters!$H$14),4,IF(I208>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J208=\"\"),\"\",IF(J208<Parameters!$E$14,1,IF(AND(J208>Parameters!$E$14,J208<=Parameters!$F$14),2,IF(AND(J208>Parameters!$F$14,J208<=Parameters!$G$14),3,IF(AND(J208>Parameters!$G$14,J208<=Parameters!$H$14),4,IF(J208>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K208=\"\"),\"\",IF(K208<Parameters!$E$14,1,IF(AND(K208>Parameters!$E$14,K208<=Parameters!$F$14),2,IF(AND(K208>Parameters!$F$14,K208<=Parameters!$G$14),3,IF(AND(K208>Parameters!$G$14,K208<=Parameters!$H$14),4,IF(K208>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L208=\"\"),\"\",IF(L208<Parameters!$E$14,1,IF(AND(L208>Parameters!$E$14,L208<=Parameters!$F$14),2,IF(AND(L208>Parameters!$F$14,L208<=Parameters!$G$14),3,IF(AND(L208>Parameters!$G$14,L208<=Parameters!$H$14),4,IF(L208>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M208=\"\"),\"\",IF(M208<Parameters!$E$14,1,IF(AND(M208>Parameters!$E$14,M208<=Parameters!$F$14),2,IF(AND(M208>Parameters!$F$14,M208<=Parameters!$G$14),3,IF(AND(M208>Parameters!$G$14,M208<=Parameters!$H$14),4,IF(M208>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N208=\"\"),\"\",IF(N208<Parameters!$E$14,1,IF(AND(N208>Parameters!$E$14,N208<=Parameters!$F$14),2,IF(AND(N208>Parameters!$F$14,N208<=Parameters!$G$14),3,IF(AND(N208>Parameters!$G$14,N208<=Parameters!$H$14),4,IF(N208>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O208=\"\"),\"\",IF(O208<Parameters!$E$14,1,IF(AND(O208>Parameters!$E$14,O208<=Parameters!$F$14),2,IF(AND(O208>Parameters!$F$14,O208<=Parameters!$G$14),3,IF(AND(O208>Parameters!$G$14,O208<=Parameters!$H$14),4,IF(O208>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P208=\"\"),\"\",IF(P208<Parameters!$E$14,1,IF(AND(P208>Parameters!$E$14,P208<=Parameters!$F$14),2,IF(AND(P208>Parameters!$F$14,P208<=Parameters!$G$14),3,IF(AND(P208>Parameters!$G$14,P208<=Parameters!$H$14),4,IF(P208>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q208=\"\"),\"\",IF(Q208<Parameters!$E$14,1,IF(AND(Q208>Parameters!$E$14,Q208<=Parameters!$F$14),2,IF(AND(Q208>Parameters!$F$14,Q208<=Parameters!$G$14),3,IF(AND(Q208>Parameters!$G$14,Q208<=Parameters!$H$14),4,IF(Q208>Parameters!$H$14,5,\"\"))))))","v":""}]
[{"$f":"Data!$CJ$5","v":"Debt to Equity"},{"$f":"Companies!B5","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B209,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B209,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A209,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B209,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B209,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A209,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B209,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B209,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A209,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B209,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B209,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A209,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B209,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B209,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A209,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B209,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B209,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A209,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B209,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B209,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A209,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B209,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B209,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A209,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B209,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B209,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A209,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B209,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B209,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A209,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B209,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B209,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A209,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B209,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B209,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A209,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B209,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B209,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A209,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B209,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B209,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A209,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B209,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B209,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A209,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C209=\"\"),\"\",IF(C209<Parameters!$E$14,1,IF(AND(C209>Parameters!$E$14,C209<=Parameters!$F$14),2,IF(AND(C209>Parameters!$F$14,C209<=Parameters!$G$14),3,IF(AND(C209>Parameters!$G$14,C209<=Parameters!$H$14),4,IF(C209>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D209=\"\"),\"\",IF(D209<Parameters!$E$14,1,IF(AND(D209>Parameters!$E$14,D209<=Parameters!$F$14),2,IF(AND(D209>Parameters!$F$14,D209<=Parameters!$G$14),3,IF(AND(D209>Parameters!$G$14,D209<=Parameters!$H$14),4,IF(D209>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E209=\"\"),\"\",IF(E209<Parameters!$E$14,1,IF(AND(E209>Parameters!$E$14,E209<=Parameters!$F$14),2,IF(AND(E209>Parameters!$F$14,E209<=Parameters!$G$14),3,IF(AND(E209>Parameters!$G$14,E209<=Parameters!$H$14),4,IF(E209>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F209=\"\"),\"\",IF(F209<Parameters!$E$14,1,IF(AND(F209>Parameters!$E$14,F209<=Parameters!$F$14),2,IF(AND(F209>Parameters!$F$14,F209<=Parameters!$G$14),3,IF(AND(F209>Parameters!$G$14,F209<=Parameters!$H$14),4,IF(F209>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G209=\"\"),\"\",IF(G209<Parameters!$E$14,1,IF(AND(G209>Parameters!$E$14,G209<=Parameters!$F$14),2,IF(AND(G209>Parameters!$F$14,G209<=Parameters!$G$14),3,IF(AND(G209>Parameters!$G$14,G209<=Parameters!$H$14),4,IF(G209>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H209=\"\"),\"\",IF(H209<Parameters!$E$14,1,IF(AND(H209>Parameters!$E$14,H209<=Parameters!$F$14),2,IF(AND(H209>Parameters!$F$14,H209<=Parameters!$G$14),3,IF(AND(H209>Parameters!$G$14,H209<=Parameters!$H$14),4,IF(H209>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I209=\"\"),\"\",IF(I209<Parameters!$E$14,1,IF(AND(I209>Parameters!$E$14,I209<=Parameters!$F$14),2,IF(AND(I209>Parameters!$F$14,I209<=Parameters!$G$14),3,IF(AND(I209>Parameters!$G$14,I209<=Parameters!$H$14),4,IF(I209>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J209=\"\"),\"\",IF(J209<Parameters!$E$14,1,IF(AND(J209>Parameters!$E$14,J209<=Parameters!$F$14),2,IF(AND(J209>Parameters!$F$14,J209<=Parameters!$G$14),3,IF(AND(J209>Parameters!$G$14,J209<=Parameters!$H$14),4,IF(J209>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K209=\"\"),\"\",IF(K209<Parameters!$E$14,1,IF(AND(K209>Parameters!$E$14,K209<=Parameters!$F$14),2,IF(AND(K209>Parameters!$F$14,K209<=Parameters!$G$14),3,IF(AND(K209>Parameters!$G$14,K209<=Parameters!$H$14),4,IF(K209>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L209=\"\"),\"\",IF(L209<Parameters!$E$14,1,IF(AND(L209>Parameters!$E$14,L209<=Parameters!$F$14),2,IF(AND(L209>Parameters!$F$14,L209<=Parameters!$G$14),3,IF(AND(L209>Parameters!$G$14,L209<=Parameters!$H$14),4,IF(L209>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M209=\"\"),\"\",IF(M209<Parameters!$E$14,1,IF(AND(M209>Parameters!$E$14,M209<=Parameters!$F$14),2,IF(AND(M209>Parameters!$F$14,M209<=Parameters!$G$14),3,IF(AND(M209>Parameters!$G$14,M209<=Parameters!$H$14),4,IF(M209>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N209=\"\"),\"\",IF(N209<Parameters!$E$14,1,IF(AND(N209>Parameters!$E$14,N209<=Parameters!$F$14),2,IF(AND(N209>Parameters!$F$14,N209<=Parameters!$G$14),3,IF(AND(N209>Parameters!$G$14,N209<=Parameters!$H$14),4,IF(N209>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O209=\"\"),\"\",IF(O209<Parameters!$E$14,1,IF(AND(O209>Parameters!$E$14,O209<=Parameters!$F$14),2,IF(AND(O209>Parameters!$F$14,O209<=Parameters!$G$14),3,IF(AND(O209>Parameters!$G$14,O209<=Parameters!$H$14),4,IF(O209>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P209=\"\"),\"\",IF(P209<Parameters!$E$14,1,IF(AND(P209>Parameters!$E$14,P209<=Parameters!$F$14),2,IF(AND(P209>Parameters!$F$14,P209<=Parameters!$G$14),3,IF(AND(P209>Parameters!$G$14,P209<=Parameters!$H$14),4,IF(P209>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q209=\"\"),\"\",IF(Q209<Parameters!$E$14,1,IF(AND(Q209>Parameters!$E$14,Q209<=Parameters!$F$14),2,IF(AND(Q209>Parameters!$F$14,Q209<=Parameters!$G$14),3,IF(AND(Q209>Parameters!$G$14,Q209<=Parameters!$H$14),4,IF(Q209>Parameters!$H$14,5,\"\"))))))","v":""}]
[{"$f":"Data!$CJ$5","v":"Debt to Equity"},{"$f":"Companies!B6","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B210,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B210,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A210,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B210,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B210,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A210,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B210,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B210,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A210,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B210,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B210,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A210,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B210,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B210,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A210,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B210,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B210,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A210,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B210,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B210,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A210,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B210,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B210,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A210,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B210,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B210,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A210,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B210,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B210,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A210,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B210,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B210,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A210,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B210,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B210,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A210,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B210,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B210,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A210,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B210,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B210,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A210,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B210,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B210,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A210,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C210=\"\"),\"\",IF(C210<Parameters!$E$14,1,IF(AND(C210>Parameters!$E$14,C210<=Parameters!$F$14),2,IF(AND(C210>Parameters!$F$14,C210<=Parameters!$G$14),3,IF(AND(C210>Parameters!$G$14,C210<=Parameters!$H$14),4,IF(C210>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D210=\"\"),\"\",IF(D210<Parameters!$E$14,1,IF(AND(D210>Parameters!$E$14,D210<=Parameters!$F$14),2,IF(AND(D210>Parameters!$F$14,D210<=Parameters!$G$14),3,IF(AND(D210>Parameters!$G$14,D210<=Parameters!$H$14),4,IF(D210>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E210=\"\"),\"\",IF(E210<Parameters!$E$14,1,IF(AND(E210>Parameters!$E$14,E210<=Parameters!$F$14),2,IF(AND(E210>Parameters!$F$14,E210<=Parameters!$G$14),3,IF(AND(E210>Parameters!$G$14,E210<=Parameters!$H$14),4,IF(E210>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F210=\"\"),\"\",IF(F210<Parameters!$E$14,1,IF(AND(F210>Parameters!$E$14,F210<=Parameters!$F$14),2,IF(AND(F210>Parameters!$F$14,F210<=Parameters!$G$14),3,IF(AND(F210>Parameters!$G$14,F210<=Parameters!$H$14),4,IF(F210>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G210=\"\"),\"\",IF(G210<Parameters!$E$14,1,IF(AND(G210>Parameters!$E$14,G210<=Parameters!$F$14),2,IF(AND(G210>Parameters!$F$14,G210<=Parameters!$G$14),3,IF(AND(G210>Parameters!$G$14,G210<=Parameters!$H$14),4,IF(G210>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H210=\"\"),\"\",IF(H210<Parameters!$E$14,1,IF(AND(H210>Parameters!$E$14,H210<=Parameters!$F$14),2,IF(AND(H210>Parameters!$F$14,H210<=Parameters!$G$14),3,IF(AND(H210>Parameters!$G$14,H210<=Parameters!$H$14),4,IF(H210>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I210=\"\"),\"\",IF(I210<Parameters!$E$14,1,IF(AND(I210>Parameters!$E$14,I210<=Parameters!$F$14),2,IF(AND(I210>Parameters!$F$14,I210<=Parameters!$G$14),3,IF(AND(I210>Parameters!$G$14,I210<=Parameters!$H$14),4,IF(I210>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J210=\"\"),\"\",IF(J210<Parameters!$E$14,1,IF(AND(J210>Parameters!$E$14,J210<=Parameters!$F$14),2,IF(AND(J210>Parameters!$F$14,J210<=Parameters!$G$14),3,IF(AND(J210>Parameters!$G$14,J210<=Parameters!$H$14),4,IF(J210>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K210=\"\"),\"\",IF(K210<Parameters!$E$14,1,IF(AND(K210>Parameters!$E$14,K210<=Parameters!$F$14),2,IF(AND(K210>Parameters!$F$14,K210<=Parameters!$G$14),3,IF(AND(K210>Parameters!$G$14,K210<=Parameters!$H$14),4,IF(K210>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L210=\"\"),\"\",IF(L210<Parameters!$E$14,1,IF(AND(L210>Parameters!$E$14,L210<=Parameters!$F$14),2,IF(AND(L210>Parameters!$F$14,L210<=Parameters!$G$14),3,IF(AND(L210>Parameters!$G$14,L210<=Parameters!$H$14),4,IF(L210>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M210=\"\"),\"\",IF(M210<Parameters!$E$14,1,IF(AND(M210>Parameters!$E$14,M210<=Parameters!$F$14),2,IF(AND(M210>Parameters!$F$14,M210<=Parameters!$G$14),3,IF(AND(M210>Parameters!$G$14,M210<=Parameters!$H$14),4,IF(M210>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N210=\"\"),\"\",IF(N210<Parameters!$E$14,1,IF(AND(N210>Parameters!$E$14,N210<=Parameters!$F$14),2,IF(AND(N210>Parameters!$F$14,N210<=Parameters!$G$14),3,IF(AND(N210>Parameters!$G$14,N210<=Parameters!$H$14),4,IF(N210>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O210=\"\"),\"\",IF(O210<Parameters!$E$14,1,IF(AND(O210>Parameters!$E$14,O210<=Parameters!$F$14),2,IF(AND(O210>Parameters!$F$14,O210<=Parameters!$G$14),3,IF(AND(O210>Parameters!$G$14,O210<=Parameters!$H$14),4,IF(O210>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P210=\"\"),\"\",IF(P210<Parameters!$E$14,1,IF(AND(P210>Parameters!$E$14,P210<=Parameters!$F$14),2,IF(AND(P210>Parameters!$F$14,P210<=Parameters!$G$14),3,IF(AND(P210>Parameters!$G$14,P210<=Parameters!$H$14),4,IF(P210>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q210=\"\"),\"\",IF(Q210<Parameters!$E$14,1,IF(AND(Q210>Parameters!$E$14,Q210<=Parameters!$F$14),2,IF(AND(Q210>Parameters!$F$14,Q210<=Parameters!$G$14),3,IF(AND(Q210>Parameters!$G$14,Q210<=Parameters!$H$14),4,IF(Q210>Parameters!$H$14,5,\"\"))))))","v":""}]
[{"$f":"Data!$CJ$5","v":"Debt to Equity"},{"$f":"Companies!B7","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B211,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B211,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A211,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B211,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B211,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A211,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B211,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B211,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A211,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B211,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B211,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A211,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B211,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B211,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A211,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B211,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B211,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A211,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B211,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B211,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A211,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B211,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B211,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A211,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B211,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B211,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A211,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B211,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B211,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A211,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B211,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B211,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A211,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B211,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B211,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A211,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B211,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B211,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A211,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B211,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B211,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A211,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B211,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B211,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A211,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C211=\"\"),\"\",IF(C211<Parameters!$E$14,1,IF(AND(C211>Parameters!$E$14,C211<=Parameters!$F$14),2,IF(AND(C211>Parameters!$F$14,C211<=Parameters!$G$14),3,IF(AND(C211>Parameters!$G$14,C211<=Parameters!$H$14),4,IF(C211>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D211=\"\"),\"\",IF(D211<Parameters!$E$14,1,IF(AND(D211>Parameters!$E$14,D211<=Parameters!$F$14),2,IF(AND(D211>Parameters!$F$14,D211<=Parameters!$G$14),3,IF(AND(D211>Parameters!$G$14,D211<=Parameters!$H$14),4,IF(D211>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E211=\"\"),\"\",IF(E211<Parameters!$E$14,1,IF(AND(E211>Parameters!$E$14,E211<=Parameters!$F$14),2,IF(AND(E211>Parameters!$F$14,E211<=Parameters!$G$14),3,IF(AND(E211>Parameters!$G$14,E211<=Parameters!$H$14),4,IF(E211>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F211=\"\"),\"\",IF(F211<Parameters!$E$14,1,IF(AND(F211>Parameters!$E$14,F211<=Parameters!$F$14),2,IF(AND(F211>Parameters!$F$14,F211<=Parameters!$G$14),3,IF(AND(F211>Parameters!$G$14,F211<=Parameters!$H$14),4,IF(F211>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G211=\"\"),\"\",IF(G211<Parameters!$E$14,1,IF(AND(G211>Parameters!$E$14,G211<=Parameters!$F$14),2,IF(AND(G211>Parameters!$F$14,G211<=Parameters!$G$14),3,IF(AND(G211>Parameters!$G$14,G211<=Parameters!$H$14),4,IF(G211>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H211=\"\"),\"\",IF(H211<Parameters!$E$14,1,IF(AND(H211>Parameters!$E$14,H211<=Parameters!$F$14),2,IF(AND(H211>Parameters!$F$14,H211<=Parameters!$G$14),3,IF(AND(H211>Parameters!$G$14,H211<=Parameters!$H$14),4,IF(H211>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I211=\"\"),\"\",IF(I211<Parameters!$E$14,1,IF(AND(I211>Parameters!$E$14,I211<=Parameters!$F$14),2,IF(AND(I211>Parameters!$F$14,I211<=Parameters!$G$14),3,IF(AND(I211>Parameters!$G$14,I211<=Parameters!$H$14),4,IF(I211>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J211=\"\"),\"\",IF(J211<Parameters!$E$14,1,IF(AND(J211>Parameters!$E$14,J211<=Parameters!$F$14),2,IF(AND(J211>Parameters!$F$14,J211<=Parameters!$G$14),3,IF(AND(J211>Parameters!$G$14,J211<=Parameters!$H$14),4,IF(J211>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K211=\"\"),\"\",IF(K211<Parameters!$E$14,1,IF(AND(K211>Parameters!$E$14,K211<=Parameters!$F$14),2,IF(AND(K211>Parameters!$F$14,K211<=Parameters!$G$14),3,IF(AND(K211>Parameters!$G$14,K211<=Parameters!$H$14),4,IF(K211>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L211=\"\"),\"\",IF(L211<Parameters!$E$14,1,IF(AND(L211>Parameters!$E$14,L211<=Parameters!$F$14),2,IF(AND(L211>Parameters!$F$14,L211<=Parameters!$G$14),3,IF(AND(L211>Parameters!$G$14,L211<=Parameters!$H$14),4,IF(L211>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M211=\"\"),\"\",IF(M211<Parameters!$E$14,1,IF(AND(M211>Parameters!$E$14,M211<=Parameters!$F$14),2,IF(AND(M211>Parameters!$F$14,M211<=Parameters!$G$14),3,IF(AND(M211>Parameters!$G$14,M211<=Parameters!$H$14),4,IF(M211>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N211=\"\"),\"\",IF(N211<Parameters!$E$14,1,IF(AND(N211>Parameters!$E$14,N211<=Parameters!$F$14),2,IF(AND(N211>Parameters!$F$14,N211<=Parameters!$G$14),3,IF(AND(N211>Parameters!$G$14,N211<=Parameters!$H$14),4,IF(N211>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O211=\"\"),\"\",IF(O211<Parameters!$E$14,1,IF(AND(O211>Parameters!$E$14,O211<=Parameters!$F$14),2,IF(AND(O211>Parameters!$F$14,O211<=Parameters!$G$14),3,IF(AND(O211>Parameters!$G$14,O211<=Parameters!$H$14),4,IF(O211>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P211=\"\"),\"\",IF(P211<Parameters!$E$14,1,IF(AND(P211>Parameters!$E$14,P211<=Parameters!$F$14),2,IF(AND(P211>Parameters!$F$14,P211<=Parameters!$G$14),3,IF(AND(P211>Parameters!$G$14,P211<=Parameters!$H$14),4,IF(P211>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q211=\"\"),\"\",IF(Q211<Parameters!$E$14,1,IF(AND(Q211>Parameters!$E$14,Q211<=Parameters!$F$14),2,IF(AND(Q211>Parameters!$F$14,Q211<=Parameters!$G$14),3,IF(AND(Q211>Parameters!$G$14,Q211<=Parameters!$H$14),4,IF(Q211>Parameters!$H$14,5,\"\"))))))","v":""}]
[{"$f":"Data!$CJ$5","v":"Debt to Equity"},{"$f":"Companies!B8","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B212,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B212,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A212,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B212,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B212,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A212,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B212,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B212,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A212,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B212,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B212,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A212,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B212,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B212,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A212,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B212,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B212,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A212,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B212,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B212,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A212,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B212,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B212,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A212,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B212,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B212,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A212,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B212,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B212,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A212,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B212,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B212,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A212,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B212,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B212,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A212,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B212,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B212,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A212,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B212,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B212,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A212,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B212,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B212,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A212,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C212=\"\"),\"\",IF(C212<Parameters!$E$14,1,IF(AND(C212>Parameters!$E$14,C212<=Parameters!$F$14),2,IF(AND(C212>Parameters!$F$14,C212<=Parameters!$G$14),3,IF(AND(C212>Parameters!$G$14,C212<=Parameters!$H$14),4,IF(C212>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D212=\"\"),\"\",IF(D212<Parameters!$E$14,1,IF(AND(D212>Parameters!$E$14,D212<=Parameters!$F$14),2,IF(AND(D212>Parameters!$F$14,D212<=Parameters!$G$14),3,IF(AND(D212>Parameters!$G$14,D212<=Parameters!$H$14),4,IF(D212>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E212=\"\"),\"\",IF(E212<Parameters!$E$14,1,IF(AND(E212>Parameters!$E$14,E212<=Parameters!$F$14),2,IF(AND(E212>Parameters!$F$14,E212<=Parameters!$G$14),3,IF(AND(E212>Parameters!$G$14,E212<=Parameters!$H$14),4,IF(E212>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F212=\"\"),\"\",IF(F212<Parameters!$E$14,1,IF(AND(F212>Parameters!$E$14,F212<=Parameters!$F$14),2,IF(AND(F212>Parameters!$F$14,F212<=Parameters!$G$14),3,IF(AND(F212>Parameters!$G$14,F212<=Parameters!$H$14),4,IF(F212>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G212=\"\"),\"\",IF(G212<Parameters!$E$14,1,IF(AND(G212>Parameters!$E$14,G212<=Parameters!$F$14),2,IF(AND(G212>Parameters!$F$14,G212<=Parameters!$G$14),3,IF(AND(G212>Parameters!$G$14,G212<=Parameters!$H$14),4,IF(G212>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H212=\"\"),\"\",IF(H212<Parameters!$E$14,1,IF(AND(H212>Parameters!$E$14,H212<=Parameters!$F$14),2,IF(AND(H212>Parameters!$F$14,H212<=Parameters!$G$14),3,IF(AND(H212>Parameters!$G$14,H212<=Parameters!$H$14),4,IF(H212>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I212=\"\"),\"\",IF(I212<Parameters!$E$14,1,IF(AND(I212>Parameters!$E$14,I212<=Parameters!$F$14),2,IF(AND(I212>Parameters!$F$14,I212<=Parameters!$G$14),3,IF(AND(I212>Parameters!$G$14,I212<=Parameters!$H$14),4,IF(I212>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J212=\"\"),\"\",IF(J212<Parameters!$E$14,1,IF(AND(J212>Parameters!$E$14,J212<=Parameters!$F$14),2,IF(AND(J212>Parameters!$F$14,J212<=Parameters!$G$14),3,IF(AND(J212>Parameters!$G$14,J212<=Parameters!$H$14),4,IF(J212>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K212=\"\"),\"\",IF(K212<Parameters!$E$14,1,IF(AND(K212>Parameters!$E$14,K212<=Parameters!$F$14),2,IF(AND(K212>Parameters!$F$14,K212<=Parameters!$G$14),3,IF(AND(K212>Parameters!$G$14,K212<=Parameters!$H$14),4,IF(K212>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L212=\"\"),\"\",IF(L212<Parameters!$E$14,1,IF(AND(L212>Parameters!$E$14,L212<=Parameters!$F$14),2,IF(AND(L212>Parameters!$F$14,L212<=Parameters!$G$14),3,IF(AND(L212>Parameters!$G$14,L212<=Parameters!$H$14),4,IF(L212>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M212=\"\"),\"\",IF(M212<Parameters!$E$14,1,IF(AND(M212>Parameters!$E$14,M212<=Parameters!$F$14),2,IF(AND(M212>Parameters!$F$14,M212<=Parameters!$G$14),3,IF(AND(M212>Parameters!$G$14,M212<=Parameters!$H$14),4,IF(M212>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N212=\"\"),\"\",IF(N212<Parameters!$E$14,1,IF(AND(N212>Parameters!$E$14,N212<=Parameters!$F$14),2,IF(AND(N212>Parameters!$F$14,N212<=Parameters!$G$14),3,IF(AND(N212>Parameters!$G$14,N212<=Parameters!$H$14),4,IF(N212>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O212=\"\"),\"\",IF(O212<Parameters!$E$14,1,IF(AND(O212>Parameters!$E$14,O212<=Parameters!$F$14),2,IF(AND(O212>Parameters!$F$14,O212<=Parameters!$G$14),3,IF(AND(O212>Parameters!$G$14,O212<=Parameters!$H$14),4,IF(O212>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P212=\"\"),\"\",IF(P212<Parameters!$E$14,1,IF(AND(P212>Parameters!$E$14,P212<=Parameters!$F$14),2,IF(AND(P212>Parameters!$F$14,P212<=Parameters!$G$14),3,IF(AND(P212>Parameters!$G$14,P212<=Parameters!$H$14),4,IF(P212>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q212=\"\"),\"\",IF(Q212<Parameters!$E$14,1,IF(AND(Q212>Parameters!$E$14,Q212<=Parameters!$F$14),2,IF(AND(Q212>Parameters!$F$14,Q212<=Parameters!$G$14),3,IF(AND(Q212>Parameters!$G$14,Q212<=Parameters!$H$14),4,IF(Q212>Parameters!$H$14,5,\"\"))))))","v":""}]
[{"$f":"Data!$CJ$5","v":"Debt to Equity"},{"$f":"Companies!B9","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B213,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B213,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A213,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B213,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B213,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A213,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B213,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B213,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A213,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B213,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B213,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A213,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B213,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B213,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A213,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B213,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B213,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A213,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B213,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B213,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A213,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B213,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B213,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A213,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B213,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B213,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A213,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B213,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B213,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A213,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B213,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B213,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A213,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B213,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B213,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A213,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B213,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B213,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A213,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B213,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B213,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A213,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B213,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B213,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A213,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C213=\"\"),\"\",IF(C213<Parameters!$E$14,1,IF(AND(C213>Parameters!$E$14,C213<=Parameters!$F$14),2,IF(AND(C213>Parameters!$F$14,C213<=Parameters!$G$14),3,IF(AND(C213>Parameters!$G$14,C213<=Parameters!$H$14),4,IF(C213>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D213=\"\"),\"\",IF(D213<Parameters!$E$14,1,IF(AND(D213>Parameters!$E$14,D213<=Parameters!$F$14),2,IF(AND(D213>Parameters!$F$14,D213<=Parameters!$G$14),3,IF(AND(D213>Parameters!$G$14,D213<=Parameters!$H$14),4,IF(D213>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E213=\"\"),\"\",IF(E213<Parameters!$E$14,1,IF(AND(E213>Parameters!$E$14,E213<=Parameters!$F$14),2,IF(AND(E213>Parameters!$F$14,E213<=Parameters!$G$14),3,IF(AND(E213>Parameters!$G$14,E213<=Parameters!$H$14),4,IF(E213>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F213=\"\"),\"\",IF(F213<Parameters!$E$14,1,IF(AND(F213>Parameters!$E$14,F213<=Parameters!$F$14),2,IF(AND(F213>Parameters!$F$14,F213<=Parameters!$G$14),3,IF(AND(F213>Parameters!$G$14,F213<=Parameters!$H$14),4,IF(F213>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G213=\"\"),\"\",IF(G213<Parameters!$E$14,1,IF(AND(G213>Parameters!$E$14,G213<=Parameters!$F$14),2,IF(AND(G213>Parameters!$F$14,G213<=Parameters!$G$14),3,IF(AND(G213>Parameters!$G$14,G213<=Parameters!$H$14),4,IF(G213>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H213=\"\"),\"\",IF(H213<Parameters!$E$14,1,IF(AND(H213>Parameters!$E$14,H213<=Parameters!$F$14),2,IF(AND(H213>Parameters!$F$14,H213<=Parameters!$G$14),3,IF(AND(H213>Parameters!$G$14,H213<=Parameters!$H$14),4,IF(H213>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I213=\"\"),\"\",IF(I213<Parameters!$E$14,1,IF(AND(I213>Parameters!$E$14,I213<=Parameters!$F$14),2,IF(AND(I213>Parameters!$F$14,I213<=Parameters!$G$14),3,IF(AND(I213>Parameters!$G$14,I213<=Parameters!$H$14),4,IF(I213>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J213=\"\"),\"\",IF(J213<Parameters!$E$14,1,IF(AND(J213>Parameters!$E$14,J213<=Parameters!$F$14),2,IF(AND(J213>Parameters!$F$14,J213<=Parameters!$G$14),3,IF(AND(J213>Parameters!$G$14,J213<=Parameters!$H$14),4,IF(J213>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K213=\"\"),\"\",IF(K213<Parameters!$E$14,1,IF(AND(K213>Parameters!$E$14,K213<=Parameters!$F$14),2,IF(AND(K213>Parameters!$F$14,K213<=Parameters!$G$14),3,IF(AND(K213>Parameters!$G$14,K213<=Parameters!$H$14),4,IF(K213>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L213=\"\"),\"\",IF(L213<Parameters!$E$14,1,IF(AND(L213>Parameters!$E$14,L213<=Parameters!$F$14),2,IF(AND(L213>Parameters!$F$14,L213<=Parameters!$G$14),3,IF(AND(L213>Parameters!$G$14,L213<=Parameters!$H$14),4,IF(L213>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M213=\"\"),\"\",IF(M213<Parameters!$E$14,1,IF(AND(M213>Parameters!$E$14,M213<=Parameters!$F$14),2,IF(AND(M213>Parameters!$F$14,M213<=Parameters!$G$14),3,IF(AND(M213>Parameters!$G$14,M213<=Parameters!$H$14),4,IF(M213>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N213=\"\"),\"\",IF(N213<Parameters!$E$14,1,IF(AND(N213>Parameters!$E$14,N213<=Parameters!$F$14),2,IF(AND(N213>Parameters!$F$14,N213<=Parameters!$G$14),3,IF(AND(N213>Parameters!$G$14,N213<=Parameters!$H$14),4,IF(N213>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O213=\"\"),\"\",IF(O213<Parameters!$E$14,1,IF(AND(O213>Parameters!$E$14,O213<=Parameters!$F$14),2,IF(AND(O213>Parameters!$F$14,O213<=Parameters!$G$14),3,IF(AND(O213>Parameters!$G$14,O213<=Parameters!$H$14),4,IF(O213>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P213=\"\"),\"\",IF(P213<Parameters!$E$14,1,IF(AND(P213>Parameters!$E$14,P213<=Parameters!$F$14),2,IF(AND(P213>Parameters!$F$14,P213<=Parameters!$G$14),3,IF(AND(P213>Parameters!$G$14,P213<=Parameters!$H$14),4,IF(P213>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q213=\"\"),\"\",IF(Q213<Parameters!$E$14,1,IF(AND(Q213>Parameters!$E$14,Q213<=Parameters!$F$14),2,IF(AND(Q213>Parameters!$F$14,Q213<=Parameters!$G$14),3,IF(AND(Q213>Parameters!$G$14,Q213<=Parameters!$H$14),4,IF(Q213>Parameters!$H$14,5,\"\"))))))","v":""}]
[{"$f":"Data!$CJ$5","v":"Debt to Equity"},{"$f":"Companies!B10","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B214,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B214,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A214,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B214,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B214,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A214,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B214,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B214,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A214,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B214,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B214,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A214,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B214,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B214,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A214,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B214,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B214,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A214,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B214,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B214,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A214,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B214,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B214,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A214,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B214,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B214,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A214,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B214,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B214,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A214,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B214,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B214,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A214,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B214,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B214,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A214,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B214,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B214,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A214,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B214,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B214,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A214,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B214,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B214,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A214,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C214=\"\"),\"\",IF(C214<Parameters!$E$14,1,IF(AND(C214>Parameters!$E$14,C214<=Parameters!$F$14),2,IF(AND(C214>Parameters!$F$14,C214<=Parameters!$G$14),3,IF(AND(C214>Parameters!$G$14,C214<=Parameters!$H$14),4,IF(C214>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D214=\"\"),\"\",IF(D214<Parameters!$E$14,1,IF(AND(D214>Parameters!$E$14,D214<=Parameters!$F$14),2,IF(AND(D214>Parameters!$F$14,D214<=Parameters!$G$14),3,IF(AND(D214>Parameters!$G$14,D214<=Parameters!$H$14),4,IF(D214>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E214=\"\"),\"\",IF(E214<Parameters!$E$14,1,IF(AND(E214>Parameters!$E$14,E214<=Parameters!$F$14),2,IF(AND(E214>Parameters!$F$14,E214<=Parameters!$G$14),3,IF(AND(E214>Parameters!$G$14,E214<=Parameters!$H$14),4,IF(E214>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F214=\"\"),\"\",IF(F214<Parameters!$E$14,1,IF(AND(F214>Parameters!$E$14,F214<=Parameters!$F$14),2,IF(AND(F214>Parameters!$F$14,F214<=Parameters!$G$14),3,IF(AND(F214>Parameters!$G$14,F214<=Parameters!$H$14),4,IF(F214>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G214=\"\"),\"\",IF(G214<Parameters!$E$14,1,IF(AND(G214>Parameters!$E$14,G214<=Parameters!$F$14),2,IF(AND(G214>Parameters!$F$14,G214<=Parameters!$G$14),3,IF(AND(G214>Parameters!$G$14,G214<=Parameters!$H$14),4,IF(G214>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H214=\"\"),\"\",IF(H214<Parameters!$E$14,1,IF(AND(H214>Parameters!$E$14,H214<=Parameters!$F$14),2,IF(AND(H214>Parameters!$F$14,H214<=Parameters!$G$14),3,IF(AND(H214>Parameters!$G$14,H214<=Parameters!$H$14),4,IF(H214>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I214=\"\"),\"\",IF(I214<Parameters!$E$14,1,IF(AND(I214>Parameters!$E$14,I214<=Parameters!$F$14),2,IF(AND(I214>Parameters!$F$14,I214<=Parameters!$G$14),3,IF(AND(I214>Parameters!$G$14,I214<=Parameters!$H$14),4,IF(I214>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J214=\"\"),\"\",IF(J214<Parameters!$E$14,1,IF(AND(J214>Parameters!$E$14,J214<=Parameters!$F$14),2,IF(AND(J214>Parameters!$F$14,J214<=Parameters!$G$14),3,IF(AND(J214>Parameters!$G$14,J214<=Parameters!$H$14),4,IF(J214>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K214=\"\"),\"\",IF(K214<Parameters!$E$14,1,IF(AND(K214>Parameters!$E$14,K214<=Parameters!$F$14),2,IF(AND(K214>Parameters!$F$14,K214<=Parameters!$G$14),3,IF(AND(K214>Parameters!$G$14,K214<=Parameters!$H$14),4,IF(K214>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L214=\"\"),\"\",IF(L214<Parameters!$E$14,1,IF(AND(L214>Parameters!$E$14,L214<=Parameters!$F$14),2,IF(AND(L214>Parameters!$F$14,L214<=Parameters!$G$14),3,IF(AND(L214>Parameters!$G$14,L214<=Parameters!$H$14),4,IF(L214>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M214=\"\"),\"\",IF(M214<Parameters!$E$14,1,IF(AND(M214>Parameters!$E$14,M214<=Parameters!$F$14),2,IF(AND(M214>Parameters!$F$14,M214<=Parameters!$G$14),3,IF(AND(M214>Parameters!$G$14,M214<=Parameters!$H$14),4,IF(M214>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N214=\"\"),\"\",IF(N214<Parameters!$E$14,1,IF(AND(N214>Parameters!$E$14,N214<=Parameters!$F$14),2,IF(AND(N214>Parameters!$F$14,N214<=Parameters!$G$14),3,IF(AND(N214>Parameters!$G$14,N214<=Parameters!$H$14),4,IF(N214>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O214=\"\"),\"\",IF(O214<Parameters!$E$14,1,IF(AND(O214>Parameters!$E$14,O214<=Parameters!$F$14),2,IF(AND(O214>Parameters!$F$14,O214<=Parameters!$G$14),3,IF(AND(O214>Parameters!$G$14,O214<=Parameters!$H$14),4,IF(O214>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P214=\"\"),\"\",IF(P214<Parameters!$E$14,1,IF(AND(P214>Parameters!$E$14,P214<=Parameters!$F$14),2,IF(AND(P214>Parameters!$F$14,P214<=Parameters!$G$14),3,IF(AND(P214>Parameters!$G$14,P214<=Parameters!$H$14),4,IF(P214>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q214=\"\"),\"\",IF(Q214<Parameters!$E$14,1,IF(AND(Q214>Parameters!$E$14,Q214<=Parameters!$F$14),2,IF(AND(Q214>Parameters!$F$14,Q214<=Parameters!$G$14),3,IF(AND(Q214>Parameters!$G$14,Q214<=Parameters!$H$14),4,IF(Q214>Parameters!$H$14,5,\"\"))))))","v":""}]
[{"$f":"Data!$CJ$5","v":"Debt to Equity"},{"$f":"Companies!B11","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B215,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B215,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A215,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B215,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B215,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A215,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B215,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B215,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A215,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B215,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B215,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A215,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B215,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B215,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A215,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B215,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B215,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A215,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B215,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B215,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A215,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B215,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B215,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A215,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B215,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B215,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A215,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B215,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B215,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A215,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B215,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B215,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A215,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B215,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B215,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A215,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B215,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B215,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A215,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B215,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B215,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A215,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B215,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B215,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A215,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C215=\"\"),\"\",IF(C215<Parameters!$E$14,1,IF(AND(C215>Parameters!$E$14,C215<=Parameters!$F$14),2,IF(AND(C215>Parameters!$F$14,C215<=Parameters!$G$14),3,IF(AND(C215>Parameters!$G$14,C215<=Parameters!$H$14),4,IF(C215>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D215=\"\"),\"\",IF(D215<Parameters!$E$14,1,IF(AND(D215>Parameters!$E$14,D215<=Parameters!$F$14),2,IF(AND(D215>Parameters!$F$14,D215<=Parameters!$G$14),3,IF(AND(D215>Parameters!$G$14,D215<=Parameters!$H$14),4,IF(D215>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E215=\"\"),\"\",IF(E215<Parameters!$E$14,1,IF(AND(E215>Parameters!$E$14,E215<=Parameters!$F$14),2,IF(AND(E215>Parameters!$F$14,E215<=Parameters!$G$14),3,IF(AND(E215>Parameters!$G$14,E215<=Parameters!$H$14),4,IF(E215>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F215=\"\"),\"\",IF(F215<Parameters!$E$14,1,IF(AND(F215>Parameters!$E$14,F215<=Parameters!$F$14),2,IF(AND(F215>Parameters!$F$14,F215<=Parameters!$G$14),3,IF(AND(F215>Parameters!$G$14,F215<=Parameters!$H$14),4,IF(F215>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G215=\"\"),\"\",IF(G215<Parameters!$E$14,1,IF(AND(G215>Parameters!$E$14,G215<=Parameters!$F$14),2,IF(AND(G215>Parameters!$F$14,G215<=Parameters!$G$14),3,IF(AND(G215>Parameters!$G$14,G215<=Parameters!$H$14),4,IF(G215>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H215=\"\"),\"\",IF(H215<Parameters!$E$14,1,IF(AND(H215>Parameters!$E$14,H215<=Parameters!$F$14),2,IF(AND(H215>Parameters!$F$14,H215<=Parameters!$G$14),3,IF(AND(H215>Parameters!$G$14,H215<=Parameters!$H$14),4,IF(H215>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I215=\"\"),\"\",IF(I215<Parameters!$E$14,1,IF(AND(I215>Parameters!$E$14,I215<=Parameters!$F$14),2,IF(AND(I215>Parameters!$F$14,I215<=Parameters!$G$14),3,IF(AND(I215>Parameters!$G$14,I215<=Parameters!$H$14),4,IF(I215>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J215=\"\"),\"\",IF(J215<Parameters!$E$14,1,IF(AND(J215>Parameters!$E$14,J215<=Parameters!$F$14),2,IF(AND(J215>Parameters!$F$14,J215<=Parameters!$G$14),3,IF(AND(J215>Parameters!$G$14,J215<=Parameters!$H$14),4,IF(J215>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K215=\"\"),\"\",IF(K215<Parameters!$E$14,1,IF(AND(K215>Parameters!$E$14,K215<=Parameters!$F$14),2,IF(AND(K215>Parameters!$F$14,K215<=Parameters!$G$14),3,IF(AND(K215>Parameters!$G$14,K215<=Parameters!$H$14),4,IF(K215>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L215=\"\"),\"\",IF(L215<Parameters!$E$14,1,IF(AND(L215>Parameters!$E$14,L215<=Parameters!$F$14),2,IF(AND(L215>Parameters!$F$14,L215<=Parameters!$G$14),3,IF(AND(L215>Parameters!$G$14,L215<=Parameters!$H$14),4,IF(L215>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M215=\"\"),\"\",IF(M215<Parameters!$E$14,1,IF(AND(M215>Parameters!$E$14,M215<=Parameters!$F$14),2,IF(AND(M215>Parameters!$F$14,M215<=Parameters!$G$14),3,IF(AND(M215>Parameters!$G$14,M215<=Parameters!$H$14),4,IF(M215>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N215=\"\"),\"\",IF(N215<Parameters!$E$14,1,IF(AND(N215>Parameters!$E$14,N215<=Parameters!$F$14),2,IF(AND(N215>Parameters!$F$14,N215<=Parameters!$G$14),3,IF(AND(N215>Parameters!$G$14,N215<=Parameters!$H$14),4,IF(N215>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O215=\"\"),\"\",IF(O215<Parameters!$E$14,1,IF(AND(O215>Parameters!$E$14,O215<=Parameters!$F$14),2,IF(AND(O215>Parameters!$F$14,O215<=Parameters!$G$14),3,IF(AND(O215>Parameters!$G$14,O215<=Parameters!$H$14),4,IF(O215>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P215=\"\"),\"\",IF(P215<Parameters!$E$14,1,IF(AND(P215>Parameters!$E$14,P215<=Parameters!$F$14),2,IF(AND(P215>Parameters!$F$14,P215<=Parameters!$G$14),3,IF(AND(P215>Parameters!$G$14,P215<=Parameters!$H$14),4,IF(P215>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q215=\"\"),\"\",IF(Q215<Parameters!$E$14,1,IF(AND(Q215>Parameters!$E$14,Q215<=Parameters!$F$14),2,IF(AND(Q215>Parameters!$F$14,Q215<=Parameters!$G$14),3,IF(AND(Q215>Parameters!$G$14,Q215<=Parameters!$H$14),4,IF(Q215>Parameters!$H$14,5,\"\"))))))","v":""}]
[{"$f":"Data!$CJ$5","v":"Debt to Equity"},{"$f":"Companies!B12","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B216,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B216,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A216,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B216,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B216,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A216,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B216,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B216,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A216,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B216,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B216,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A216,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B216,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B216,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A216,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B216,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B216,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A216,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B216,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B216,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A216,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B216,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B216,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A216,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B216,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B216,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A216,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B216,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B216,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A216,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B216,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B216,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A216,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B216,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B216,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A216,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B216,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B216,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A216,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B216,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B216,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A216,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B216,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B216,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A216,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C216=\"\"),\"\",IF(C216<Parameters!$E$14,1,IF(AND(C216>Parameters!$E$14,C216<=Parameters!$F$14),2,IF(AND(C216>Parameters!$F$14,C216<=Parameters!$G$14),3,IF(AND(C216>Parameters!$G$14,C216<=Parameters!$H$14),4,IF(C216>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D216=\"\"),\"\",IF(D216<Parameters!$E$14,1,IF(AND(D216>Parameters!$E$14,D216<=Parameters!$F$14),2,IF(AND(D216>Parameters!$F$14,D216<=Parameters!$G$14),3,IF(AND(D216>Parameters!$G$14,D216<=Parameters!$H$14),4,IF(D216>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E216=\"\"),\"\",IF(E216<Parameters!$E$14,1,IF(AND(E216>Parameters!$E$14,E216<=Parameters!$F$14),2,IF(AND(E216>Parameters!$F$14,E216<=Parameters!$G$14),3,IF(AND(E216>Parameters!$G$14,E216<=Parameters!$H$14),4,IF(E216>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F216=\"\"),\"\",IF(F216<Parameters!$E$14,1,IF(AND(F216>Parameters!$E$14,F216<=Parameters!$F$14),2,IF(AND(F216>Parameters!$F$14,F216<=Parameters!$G$14),3,IF(AND(F216>Parameters!$G$14,F216<=Parameters!$H$14),4,IF(F216>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G216=\"\"),\"\",IF(G216<Parameters!$E$14,1,IF(AND(G216>Parameters!$E$14,G216<=Parameters!$F$14),2,IF(AND(G216>Parameters!$F$14,G216<=Parameters!$G$14),3,IF(AND(G216>Parameters!$G$14,G216<=Parameters!$H$14),4,IF(G216>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H216=\"\"),\"\",IF(H216<Parameters!$E$14,1,IF(AND(H216>Parameters!$E$14,H216<=Parameters!$F$14),2,IF(AND(H216>Parameters!$F$14,H216<=Parameters!$G$14),3,IF(AND(H216>Parameters!$G$14,H216<=Parameters!$H$14),4,IF(H216>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I216=\"\"),\"\",IF(I216<Parameters!$E$14,1,IF(AND(I216>Parameters!$E$14,I216<=Parameters!$F$14),2,IF(AND(I216>Parameters!$F$14,I216<=Parameters!$G$14),3,IF(AND(I216>Parameters!$G$14,I216<=Parameters!$H$14),4,IF(I216>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J216=\"\"),\"\",IF(J216<Parameters!$E$14,1,IF(AND(J216>Parameters!$E$14,J216<=Parameters!$F$14),2,IF(AND(J216>Parameters!$F$14,J216<=Parameters!$G$14),3,IF(AND(J216>Parameters!$G$14,J216<=Parameters!$H$14),4,IF(J216>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K216=\"\"),\"\",IF(K216<Parameters!$E$14,1,IF(AND(K216>Parameters!$E$14,K216<=Parameters!$F$14),2,IF(AND(K216>Parameters!$F$14,K216<=Parameters!$G$14),3,IF(AND(K216>Parameters!$G$14,K216<=Parameters!$H$14),4,IF(K216>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L216=\"\"),\"\",IF(L216<Parameters!$E$14,1,IF(AND(L216>Parameters!$E$14,L216<=Parameters!$F$14),2,IF(AND(L216>Parameters!$F$14,L216<=Parameters!$G$14),3,IF(AND(L216>Parameters!$G$14,L216<=Parameters!$H$14),4,IF(L216>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M216=\"\"),\"\",IF(M216<Parameters!$E$14,1,IF(AND(M216>Parameters!$E$14,M216<=Parameters!$F$14),2,IF(AND(M216>Parameters!$F$14,M216<=Parameters!$G$14),3,IF(AND(M216>Parameters!$G$14,M216<=Parameters!$H$14),4,IF(M216>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N216=\"\"),\"\",IF(N216<Parameters!$E$14,1,IF(AND(N216>Parameters!$E$14,N216<=Parameters!$F$14),2,IF(AND(N216>Parameters!$F$14,N216<=Parameters!$G$14),3,IF(AND(N216>Parameters!$G$14,N216<=Parameters!$H$14),4,IF(N216>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O216=\"\"),\"\",IF(O216<Parameters!$E$14,1,IF(AND(O216>Parameters!$E$14,O216<=Parameters!$F$14),2,IF(AND(O216>Parameters!$F$14,O216<=Parameters!$G$14),3,IF(AND(O216>Parameters!$G$14,O216<=Parameters!$H$14),4,IF(O216>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P216=\"\"),\"\",IF(P216<Parameters!$E$14,1,IF(AND(P216>Parameters!$E$14,P216<=Parameters!$F$14),2,IF(AND(P216>Parameters!$F$14,P216<=Parameters!$G$14),3,IF(AND(P216>Parameters!$G$14,P216<=Parameters!$H$14),4,IF(P216>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q216=\"\"),\"\",IF(Q216<Parameters!$E$14,1,IF(AND(Q216>Parameters!$E$14,Q216<=Parameters!$F$14),2,IF(AND(Q216>Parameters!$F$14,Q216<=Parameters!$G$14),3,IF(AND(Q216>Parameters!$G$14,Q216<=Parameters!$H$14),4,IF(Q216>Parameters!$H$14,5,\"\"))))))","v":""}]
[{"$f":"Data!$CJ$5","v":"Debt to Equity"},{"$f":"Companies!B13","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B217,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B217,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A217,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B217,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B217,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A217,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B217,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B217,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A217,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B217,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B217,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A217,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B217,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B217,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A217,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B217,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B217,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A217,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B217,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B217,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A217,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B217,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B217,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A217,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B217,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B217,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A217,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B217,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B217,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A217,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B217,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B217,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A217,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B217,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B217,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A217,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B217,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B217,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A217,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B217,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B217,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A217,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B217,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B217,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A217,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C217=\"\"),\"\",IF(C217<Parameters!$E$14,1,IF(AND(C217>Parameters!$E$14,C217<=Parameters!$F$14),2,IF(AND(C217>Parameters!$F$14,C217<=Parameters!$G$14),3,IF(AND(C217>Parameters!$G$14,C217<=Parameters!$H$14),4,IF(C217>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D217=\"\"),\"\",IF(D217<Parameters!$E$14,1,IF(AND(D217>Parameters!$E$14,D217<=Parameters!$F$14),2,IF(AND(D217>Parameters!$F$14,D217<=Parameters!$G$14),3,IF(AND(D217>Parameters!$G$14,D217<=Parameters!$H$14),4,IF(D217>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E217=\"\"),\"\",IF(E217<Parameters!$E$14,1,IF(AND(E217>Parameters!$E$14,E217<=Parameters!$F$14),2,IF(AND(E217>Parameters!$F$14,E217<=Parameters!$G$14),3,IF(AND(E217>Parameters!$G$14,E217<=Parameters!$H$14),4,IF(E217>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F217=\"\"),\"\",IF(F217<Parameters!$E$14,1,IF(AND(F217>Parameters!$E$14,F217<=Parameters!$F$14),2,IF(AND(F217>Parameters!$F$14,F217<=Parameters!$G$14),3,IF(AND(F217>Parameters!$G$14,F217<=Parameters!$H$14),4,IF(F217>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G217=\"\"),\"\",IF(G217<Parameters!$E$14,1,IF(AND(G217>Parameters!$E$14,G217<=Parameters!$F$14),2,IF(AND(G217>Parameters!$F$14,G217<=Parameters!$G$14),3,IF(AND(G217>Parameters!$G$14,G217<=Parameters!$H$14),4,IF(G217>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H217=\"\"),\"\",IF(H217<Parameters!$E$14,1,IF(AND(H217>Parameters!$E$14,H217<=Parameters!$F$14),2,IF(AND(H217>Parameters!$F$14,H217<=Parameters!$G$14),3,IF(AND(H217>Parameters!$G$14,H217<=Parameters!$H$14),4,IF(H217>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I217=\"\"),\"\",IF(I217<Parameters!$E$14,1,IF(AND(I217>Parameters!$E$14,I217<=Parameters!$F$14),2,IF(AND(I217>Parameters!$F$14,I217<=Parameters!$G$14),3,IF(AND(I217>Parameters!$G$14,I217<=Parameters!$H$14),4,IF(I217>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J217=\"\"),\"\",IF(J217<Parameters!$E$14,1,IF(AND(J217>Parameters!$E$14,J217<=Parameters!$F$14),2,IF(AND(J217>Parameters!$F$14,J217<=Parameters!$G$14),3,IF(AND(J217>Parameters!$G$14,J217<=Parameters!$H$14),4,IF(J217>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K217=\"\"),\"\",IF(K217<Parameters!$E$14,1,IF(AND(K217>Parameters!$E$14,K217<=Parameters!$F$14),2,IF(AND(K217>Parameters!$F$14,K217<=Parameters!$G$14),3,IF(AND(K217>Parameters!$G$14,K217<=Parameters!$H$14),4,IF(K217>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L217=\"\"),\"\",IF(L217<Parameters!$E$14,1,IF(AND(L217>Parameters!$E$14,L217<=Parameters!$F$14),2,IF(AND(L217>Parameters!$F$14,L217<=Parameters!$G$14),3,IF(AND(L217>Parameters!$G$14,L217<=Parameters!$H$14),4,IF(L217>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M217=\"\"),\"\",IF(M217<Parameters!$E$14,1,IF(AND(M217>Parameters!$E$14,M217<=Parameters!$F$14),2,IF(AND(M217>Parameters!$F$14,M217<=Parameters!$G$14),3,IF(AND(M217>Parameters!$G$14,M217<=Parameters!$H$14),4,IF(M217>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N217=\"\"),\"\",IF(N217<Parameters!$E$14,1,IF(AND(N217>Parameters!$E$14,N217<=Parameters!$F$14),2,IF(AND(N217>Parameters!$F$14,N217<=Parameters!$G$14),3,IF(AND(N217>Parameters!$G$14,N217<=Parameters!$H$14),4,IF(N217>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O217=\"\"),\"\",IF(O217<Parameters!$E$14,1,IF(AND(O217>Parameters!$E$14,O217<=Parameters!$F$14),2,IF(AND(O217>Parameters!$F$14,O217<=Parameters!$G$14),3,IF(AND(O217>Parameters!$G$14,O217<=Parameters!$H$14),4,IF(O217>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P217=\"\"),\"\",IF(P217<Parameters!$E$14,1,IF(AND(P217>Parameters!$E$14,P217<=Parameters!$F$14),2,IF(AND(P217>Parameters!$F$14,P217<=Parameters!$G$14),3,IF(AND(P217>Parameters!$G$14,P217<=Parameters!$H$14),4,IF(P217>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q217=\"\"),\"\",IF(Q217<Parameters!$E$14,1,IF(AND(Q217>Parameters!$E$14,Q217<=Parameters!$F$14),2,IF(AND(Q217>Parameters!$F$14,Q217<=Parameters!$G$14),3,IF(AND(Q217>Parameters!$G$14,Q217<=Parameters!$H$14),4,IF(Q217>Parameters!$H$14,5,\"\"))))))","v":""}]
[{"$f":"Data!$CJ$5","v":"Debt to Equity"},{"$f":"Companies!B14","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B218,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B218,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A218,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B218,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B218,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A218,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B218,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B218,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A218,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B218,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B218,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A218,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B218,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B218,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A218,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B218,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B218,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A218,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B218,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B218,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A218,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B218,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B218,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A218,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B218,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B218,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A218,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B218,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B218,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A218,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B218,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B218,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A218,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B218,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B218,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A218,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B218,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B218,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A218,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B218,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B218,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A218,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B218,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B218,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A218,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C218=\"\"),\"\",IF(C218<Parameters!$E$14,1,IF(AND(C218>Parameters!$E$14,C218<=Parameters!$F$14),2,IF(AND(C218>Parameters!$F$14,C218<=Parameters!$G$14),3,IF(AND(C218>Parameters!$G$14,C218<=Parameters!$H$14),4,IF(C218>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D218=\"\"),\"\",IF(D218<Parameters!$E$14,1,IF(AND(D218>Parameters!$E$14,D218<=Parameters!$F$14),2,IF(AND(D218>Parameters!$F$14,D218<=Parameters!$G$14),3,IF(AND(D218>Parameters!$G$14,D218<=Parameters!$H$14),4,IF(D218>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E218=\"\"),\"\",IF(E218<Parameters!$E$14,1,IF(AND(E218>Parameters!$E$14,E218<=Parameters!$F$14),2,IF(AND(E218>Parameters!$F$14,E218<=Parameters!$G$14),3,IF(AND(E218>Parameters!$G$14,E218<=Parameters!$H$14),4,IF(E218>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F218=\"\"),\"\",IF(F218<Parameters!$E$14,1,IF(AND(F218>Parameters!$E$14,F218<=Parameters!$F$14),2,IF(AND(F218>Parameters!$F$14,F218<=Parameters!$G$14),3,IF(AND(F218>Parameters!$G$14,F218<=Parameters!$H$14),4,IF(F218>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G218=\"\"),\"\",IF(G218<Parameters!$E$14,1,IF(AND(G218>Parameters!$E$14,G218<=Parameters!$F$14),2,IF(AND(G218>Parameters!$F$14,G218<=Parameters!$G$14),3,IF(AND(G218>Parameters!$G$14,G218<=Parameters!$H$14),4,IF(G218>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H218=\"\"),\"\",IF(H218<Parameters!$E$14,1,IF(AND(H218>Parameters!$E$14,H218<=Parameters!$F$14),2,IF(AND(H218>Parameters!$F$14,H218<=Parameters!$G$14),3,IF(AND(H218>Parameters!$G$14,H218<=Parameters!$H$14),4,IF(H218>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I218=\"\"),\"\",IF(I218<Parameters!$E$14,1,IF(AND(I218>Parameters!$E$14,I218<=Parameters!$F$14),2,IF(AND(I218>Parameters!$F$14,I218<=Parameters!$G$14),3,IF(AND(I218>Parameters!$G$14,I218<=Parameters!$H$14),4,IF(I218>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J218=\"\"),\"\",IF(J218<Parameters!$E$14,1,IF(AND(J218>Parameters!$E$14,J218<=Parameters!$F$14),2,IF(AND(J218>Parameters!$F$14,J218<=Parameters!$G$14),3,IF(AND(J218>Parameters!$G$14,J218<=Parameters!$H$14),4,IF(J218>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K218=\"\"),\"\",IF(K218<Parameters!$E$14,1,IF(AND(K218>Parameters!$E$14,K218<=Parameters!$F$14),2,IF(AND(K218>Parameters!$F$14,K218<=Parameters!$G$14),3,IF(AND(K218>Parameters!$G$14,K218<=Parameters!$H$14),4,IF(K218>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L218=\"\"),\"\",IF(L218<Parameters!$E$14,1,IF(AND(L218>Parameters!$E$14,L218<=Parameters!$F$14),2,IF(AND(L218>Parameters!$F$14,L218<=Parameters!$G$14),3,IF(AND(L218>Parameters!$G$14,L218<=Parameters!$H$14),4,IF(L218>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M218=\"\"),\"\",IF(M218<Parameters!$E$14,1,IF(AND(M218>Parameters!$E$14,M218<=Parameters!$F$14),2,IF(AND(M218>Parameters!$F$14,M218<=Parameters!$G$14),3,IF(AND(M218>Parameters!$G$14,M218<=Parameters!$H$14),4,IF(M218>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N218=\"\"),\"\",IF(N218<Parameters!$E$14,1,IF(AND(N218>Parameters!$E$14,N218<=Parameters!$F$14),2,IF(AND(N218>Parameters!$F$14,N218<=Parameters!$G$14),3,IF(AND(N218>Parameters!$G$14,N218<=Parameters!$H$14),4,IF(N218>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O218=\"\"),\"\",IF(O218<Parameters!$E$14,1,IF(AND(O218>Parameters!$E$14,O218<=Parameters!$F$14),2,IF(AND(O218>Parameters!$F$14,O218<=Parameters!$G$14),3,IF(AND(O218>Parameters!$G$14,O218<=Parameters!$H$14),4,IF(O218>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P218=\"\"),\"\",IF(P218<Parameters!$E$14,1,IF(AND(P218>Parameters!$E$14,P218<=Parameters!$F$14),2,IF(AND(P218>Parameters!$F$14,P218<=Parameters!$G$14),3,IF(AND(P218>Parameters!$G$14,P218<=Parameters!$H$14),4,IF(P218>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q218=\"\"),\"\",IF(Q218<Parameters!$E$14,1,IF(AND(Q218>Parameters!$E$14,Q218<=Parameters!$F$14),2,IF(AND(Q218>Parameters!$F$14,Q218<=Parameters!$G$14),3,IF(AND(Q218>Parameters!$G$14,Q218<=Parameters!$H$14),4,IF(Q218>Parameters!$H$14,5,\"\"))))))","v":""}]
[{"$f":"Data!$CJ$5","v":"Debt to Equity"},{"$f":"Companies!B15","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B219,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B219,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A219,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B219,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B219,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A219,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B219,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B219,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A219,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B219,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B219,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A219,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B219,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B219,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A219,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B219,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B219,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A219,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B219,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B219,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A219,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B219,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B219,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A219,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B219,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B219,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A219,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B219,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B219,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A219,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B219,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B219,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A219,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B219,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B219,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A219,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B219,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B219,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A219,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B219,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B219,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A219,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B219,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B219,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A219,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C219=\"\"),\"\",IF(C219<Parameters!$E$14,1,IF(AND(C219>Parameters!$E$14,C219<=Parameters!$F$14),2,IF(AND(C219>Parameters!$F$14,C219<=Parameters!$G$14),3,IF(AND(C219>Parameters!$G$14,C219<=Parameters!$H$14),4,IF(C219>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D219=\"\"),\"\",IF(D219<Parameters!$E$14,1,IF(AND(D219>Parameters!$E$14,D219<=Parameters!$F$14),2,IF(AND(D219>Parameters!$F$14,D219<=Parameters!$G$14),3,IF(AND(D219>Parameters!$G$14,D219<=Parameters!$H$14),4,IF(D219>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E219=\"\"),\"\",IF(E219<Parameters!$E$14,1,IF(AND(E219>Parameters!$E$14,E219<=Parameters!$F$14),2,IF(AND(E219>Parameters!$F$14,E219<=Parameters!$G$14),3,IF(AND(E219>Parameters!$G$14,E219<=Parameters!$H$14),4,IF(E219>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F219=\"\"),\"\",IF(F219<Parameters!$E$14,1,IF(AND(F219>Parameters!$E$14,F219<=Parameters!$F$14),2,IF(AND(F219>Parameters!$F$14,F219<=Parameters!$G$14),3,IF(AND(F219>Parameters!$G$14,F219<=Parameters!$H$14),4,IF(F219>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G219=\"\"),\"\",IF(G219<Parameters!$E$14,1,IF(AND(G219>Parameters!$E$14,G219<=Parameters!$F$14),2,IF(AND(G219>Parameters!$F$14,G219<=Parameters!$G$14),3,IF(AND(G219>Parameters!$G$14,G219<=Parameters!$H$14),4,IF(G219>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H219=\"\"),\"\",IF(H219<Parameters!$E$14,1,IF(AND(H219>Parameters!$E$14,H219<=Parameters!$F$14),2,IF(AND(H219>Parameters!$F$14,H219<=Parameters!$G$14),3,IF(AND(H219>Parameters!$G$14,H219<=Parameters!$H$14),4,IF(H219>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I219=\"\"),\"\",IF(I219<Parameters!$E$14,1,IF(AND(I219>Parameters!$E$14,I219<=Parameters!$F$14),2,IF(AND(I219>Parameters!$F$14,I219<=Parameters!$G$14),3,IF(AND(I219>Parameters!$G$14,I219<=Parameters!$H$14),4,IF(I219>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J219=\"\"),\"\",IF(J219<Parameters!$E$14,1,IF(AND(J219>Parameters!$E$14,J219<=Parameters!$F$14),2,IF(AND(J219>Parameters!$F$14,J219<=Parameters!$G$14),3,IF(AND(J219>Parameters!$G$14,J219<=Parameters!$H$14),4,IF(J219>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K219=\"\"),\"\",IF(K219<Parameters!$E$14,1,IF(AND(K219>Parameters!$E$14,K219<=Parameters!$F$14),2,IF(AND(K219>Parameters!$F$14,K219<=Parameters!$G$14),3,IF(AND(K219>Parameters!$G$14,K219<=Parameters!$H$14),4,IF(K219>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L219=\"\"),\"\",IF(L219<Parameters!$E$14,1,IF(AND(L219>Parameters!$E$14,L219<=Parameters!$F$14),2,IF(AND(L219>Parameters!$F$14,L219<=Parameters!$G$14),3,IF(AND(L219>Parameters!$G$14,L219<=Parameters!$H$14),4,IF(L219>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M219=\"\"),\"\",IF(M219<Parameters!$E$14,1,IF(AND(M219>Parameters!$E$14,M219<=Parameters!$F$14),2,IF(AND(M219>Parameters!$F$14,M219<=Parameters!$G$14),3,IF(AND(M219>Parameters!$G$14,M219<=Parameters!$H$14),4,IF(M219>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N219=\"\"),\"\",IF(N219<Parameters!$E$14,1,IF(AND(N219>Parameters!$E$14,N219<=Parameters!$F$14),2,IF(AND(N219>Parameters!$F$14,N219<=Parameters!$G$14),3,IF(AND(N219>Parameters!$G$14,N219<=Parameters!$H$14),4,IF(N219>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O219=\"\"),\"\",IF(O219<Parameters!$E$14,1,IF(AND(O219>Parameters!$E$14,O219<=Parameters!$F$14),2,IF(AND(O219>Parameters!$F$14,O219<=Parameters!$G$14),3,IF(AND(O219>Parameters!$G$14,O219<=Parameters!$H$14),4,IF(O219>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P219=\"\"),\"\",IF(P219<Parameters!$E$14,1,IF(AND(P219>Parameters!$E$14,P219<=Parameters!$F$14),2,IF(AND(P219>Parameters!$F$14,P219<=Parameters!$G$14),3,IF(AND(P219>Parameters!$G$14,P219<=Parameters!$H$14),4,IF(P219>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q219=\"\"),\"\",IF(Q219<Parameters!$E$14,1,IF(AND(Q219>Parameters!$E$14,Q219<=Parameters!$F$14),2,IF(AND(Q219>Parameters!$F$14,Q219<=Parameters!$G$14),3,IF(AND(Q219>Parameters!$G$14,Q219<=Parameters!$H$14),4,IF(Q219>Parameters!$H$14,5,\"\"))))))","v":""}]
[{"$f":"Data!$CJ$5","v":"Debt to Equity"},{"$f":"Companies!B16","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B220,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B220,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A220,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B220,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B220,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A220,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B220,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B220,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A220,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B220,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B220,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A220,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B220,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B220,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A220,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B220,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B220,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A220,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B220,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B220,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A220,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B220,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B220,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A220,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B220,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B220,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A220,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B220,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B220,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A220,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B220,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B220,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A220,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B220,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B220,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A220,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B220,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B220,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A220,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B220,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B220,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A220,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B220,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B220,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A220,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C220=\"\"),\"\",IF(C220<Parameters!$E$14,1,IF(AND(C220>Parameters!$E$14,C220<=Parameters!$F$14),2,IF(AND(C220>Parameters!$F$14,C220<=Parameters!$G$14),3,IF(AND(C220>Parameters!$G$14,C220<=Parameters!$H$14),4,IF(C220>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D220=\"\"),\"\",IF(D220<Parameters!$E$14,1,IF(AND(D220>Parameters!$E$14,D220<=Parameters!$F$14),2,IF(AND(D220>Parameters!$F$14,D220<=Parameters!$G$14),3,IF(AND(D220>Parameters!$G$14,D220<=Parameters!$H$14),4,IF(D220>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E220=\"\"),\"\",IF(E220<Parameters!$E$14,1,IF(AND(E220>Parameters!$E$14,E220<=Parameters!$F$14),2,IF(AND(E220>Parameters!$F$14,E220<=Parameters!$G$14),3,IF(AND(E220>Parameters!$G$14,E220<=Parameters!$H$14),4,IF(E220>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F220=\"\"),\"\",IF(F220<Parameters!$E$14,1,IF(AND(F220>Parameters!$E$14,F220<=Parameters!$F$14),2,IF(AND(F220>Parameters!$F$14,F220<=Parameters!$G$14),3,IF(AND(F220>Parameters!$G$14,F220<=Parameters!$H$14),4,IF(F220>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G220=\"\"),\"\",IF(G220<Parameters!$E$14,1,IF(AND(G220>Parameters!$E$14,G220<=Parameters!$F$14),2,IF(AND(G220>Parameters!$F$14,G220<=Parameters!$G$14),3,IF(AND(G220>Parameters!$G$14,G220<=Parameters!$H$14),4,IF(G220>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H220=\"\"),\"\",IF(H220<Parameters!$E$14,1,IF(AND(H220>Parameters!$E$14,H220<=Parameters!$F$14),2,IF(AND(H220>Parameters!$F$14,H220<=Parameters!$G$14),3,IF(AND(H220>Parameters!$G$14,H220<=Parameters!$H$14),4,IF(H220>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I220=\"\"),\"\",IF(I220<Parameters!$E$14,1,IF(AND(I220>Parameters!$E$14,I220<=Parameters!$F$14),2,IF(AND(I220>Parameters!$F$14,I220<=Parameters!$G$14),3,IF(AND(I220>Parameters!$G$14,I220<=Parameters!$H$14),4,IF(I220>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J220=\"\"),\"\",IF(J220<Parameters!$E$14,1,IF(AND(J220>Parameters!$E$14,J220<=Parameters!$F$14),2,IF(AND(J220>Parameters!$F$14,J220<=Parameters!$G$14),3,IF(AND(J220>Parameters!$G$14,J220<=Parameters!$H$14),4,IF(J220>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K220=\"\"),\"\",IF(K220<Parameters!$E$14,1,IF(AND(K220>Parameters!$E$14,K220<=Parameters!$F$14),2,IF(AND(K220>Parameters!$F$14,K220<=Parameters!$G$14),3,IF(AND(K220>Parameters!$G$14,K220<=Parameters!$H$14),4,IF(K220>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L220=\"\"),\"\",IF(L220<Parameters!$E$14,1,IF(AND(L220>Parameters!$E$14,L220<=Parameters!$F$14),2,IF(AND(L220>Parameters!$F$14,L220<=Parameters!$G$14),3,IF(AND(L220>Parameters!$G$14,L220<=Parameters!$H$14),4,IF(L220>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M220=\"\"),\"\",IF(M220<Parameters!$E$14,1,IF(AND(M220>Parameters!$E$14,M220<=Parameters!$F$14),2,IF(AND(M220>Parameters!$F$14,M220<=Parameters!$G$14),3,IF(AND(M220>Parameters!$G$14,M220<=Parameters!$H$14),4,IF(M220>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N220=\"\"),\"\",IF(N220<Parameters!$E$14,1,IF(AND(N220>Parameters!$E$14,N220<=Parameters!$F$14),2,IF(AND(N220>Parameters!$F$14,N220<=Parameters!$G$14),3,IF(AND(N220>Parameters!$G$14,N220<=Parameters!$H$14),4,IF(N220>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O220=\"\"),\"\",IF(O220<Parameters!$E$14,1,IF(AND(O220>Parameters!$E$14,O220<=Parameters!$F$14),2,IF(AND(O220>Parameters!$F$14,O220<=Parameters!$G$14),3,IF(AND(O220>Parameters!$G$14,O220<=Parameters!$H$14),4,IF(O220>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P220=\"\"),\"\",IF(P220<Parameters!$E$14,1,IF(AND(P220>Parameters!$E$14,P220<=Parameters!$F$14),2,IF(AND(P220>Parameters!$F$14,P220<=Parameters!$G$14),3,IF(AND(P220>Parameters!$G$14,P220<=Parameters!$H$14),4,IF(P220>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q220=\"\"),\"\",IF(Q220<Parameters!$E$14,1,IF(AND(Q220>Parameters!$E$14,Q220<=Parameters!$F$14),2,IF(AND(Q220>Parameters!$F$14,Q220<=Parameters!$G$14),3,IF(AND(Q220>Parameters!$G$14,Q220<=Parameters!$H$14),4,IF(Q220>Parameters!$H$14,5,\"\"))))))","v":""}]
[{"$f":"Data!$CJ$5","v":"Debt to Equity"},{"$f":"Companies!B17","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B221,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B221,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A221,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B221,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B221,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A221,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B221,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B221,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A221,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B221,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B221,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A221,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B221,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B221,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A221,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B221,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B221,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A221,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B221,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B221,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A221,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B221,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B221,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A221,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B221,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B221,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A221,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B221,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B221,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A221,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B221,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B221,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A221,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B221,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B221,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A221,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B221,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B221,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A221,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B221,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B221,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A221,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B221,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B221,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A221,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C221=\"\"),\"\",IF(C221<Parameters!$E$14,1,IF(AND(C221>Parameters!$E$14,C221<=Parameters!$F$14),2,IF(AND(C221>Parameters!$F$14,C221<=Parameters!$G$14),3,IF(AND(C221>Parameters!$G$14,C221<=Parameters!$H$14),4,IF(C221>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D221=\"\"),\"\",IF(D221<Parameters!$E$14,1,IF(AND(D221>Parameters!$E$14,D221<=Parameters!$F$14),2,IF(AND(D221>Parameters!$F$14,D221<=Parameters!$G$14),3,IF(AND(D221>Parameters!$G$14,D221<=Parameters!$H$14),4,IF(D221>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E221=\"\"),\"\",IF(E221<Parameters!$E$14,1,IF(AND(E221>Parameters!$E$14,E221<=Parameters!$F$14),2,IF(AND(E221>Parameters!$F$14,E221<=Parameters!$G$14),3,IF(AND(E221>Parameters!$G$14,E221<=Parameters!$H$14),4,IF(E221>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F221=\"\"),\"\",IF(F221<Parameters!$E$14,1,IF(AND(F221>Parameters!$E$14,F221<=Parameters!$F$14),2,IF(AND(F221>Parameters!$F$14,F221<=Parameters!$G$14),3,IF(AND(F221>Parameters!$G$14,F221<=Parameters!$H$14),4,IF(F221>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G221=\"\"),\"\",IF(G221<Parameters!$E$14,1,IF(AND(G221>Parameters!$E$14,G221<=Parameters!$F$14),2,IF(AND(G221>Parameters!$F$14,G221<=Parameters!$G$14),3,IF(AND(G221>Parameters!$G$14,G221<=Parameters!$H$14),4,IF(G221>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H221=\"\"),\"\",IF(H221<Parameters!$E$14,1,IF(AND(H221>Parameters!$E$14,H221<=Parameters!$F$14),2,IF(AND(H221>Parameters!$F$14,H221<=Parameters!$G$14),3,IF(AND(H221>Parameters!$G$14,H221<=Parameters!$H$14),4,IF(H221>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I221=\"\"),\"\",IF(I221<Parameters!$E$14,1,IF(AND(I221>Parameters!$E$14,I221<=Parameters!$F$14),2,IF(AND(I221>Parameters!$F$14,I221<=Parameters!$G$14),3,IF(AND(I221>Parameters!$G$14,I221<=Parameters!$H$14),4,IF(I221>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J221=\"\"),\"\",IF(J221<Parameters!$E$14,1,IF(AND(J221>Parameters!$E$14,J221<=Parameters!$F$14),2,IF(AND(J221>Parameters!$F$14,J221<=Parameters!$G$14),3,IF(AND(J221>Parameters!$G$14,J221<=Parameters!$H$14),4,IF(J221>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K221=\"\"),\"\",IF(K221<Parameters!$E$14,1,IF(AND(K221>Parameters!$E$14,K221<=Parameters!$F$14),2,IF(AND(K221>Parameters!$F$14,K221<=Parameters!$G$14),3,IF(AND(K221>Parameters!$G$14,K221<=Parameters!$H$14),4,IF(K221>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L221=\"\"),\"\",IF(L221<Parameters!$E$14,1,IF(AND(L221>Parameters!$E$14,L221<=Parameters!$F$14),2,IF(AND(L221>Parameters!$F$14,L221<=Parameters!$G$14),3,IF(AND(L221>Parameters!$G$14,L221<=Parameters!$H$14),4,IF(L221>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M221=\"\"),\"\",IF(M221<Parameters!$E$14,1,IF(AND(M221>Parameters!$E$14,M221<=Parameters!$F$14),2,IF(AND(M221>Parameters!$F$14,M221<=Parameters!$G$14),3,IF(AND(M221>Parameters!$G$14,M221<=Parameters!$H$14),4,IF(M221>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N221=\"\"),\"\",IF(N221<Parameters!$E$14,1,IF(AND(N221>Parameters!$E$14,N221<=Parameters!$F$14),2,IF(AND(N221>Parameters!$F$14,N221<=Parameters!$G$14),3,IF(AND(N221>Parameters!$G$14,N221<=Parameters!$H$14),4,IF(N221>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O221=\"\"),\"\",IF(O221<Parameters!$E$14,1,IF(AND(O221>Parameters!$E$14,O221<=Parameters!$F$14),2,IF(AND(O221>Parameters!$F$14,O221<=Parameters!$G$14),3,IF(AND(O221>Parameters!$G$14,O221<=Parameters!$H$14),4,IF(O221>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P221=\"\"),\"\",IF(P221<Parameters!$E$14,1,IF(AND(P221>Parameters!$E$14,P221<=Parameters!$F$14),2,IF(AND(P221>Parameters!$F$14,P221<=Parameters!$G$14),3,IF(AND(P221>Parameters!$G$14,P221<=Parameters!$H$14),4,IF(P221>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q221=\"\"),\"\",IF(Q221<Parameters!$E$14,1,IF(AND(Q221>Parameters!$E$14,Q221<=Parameters!$F$14),2,IF(AND(Q221>Parameters!$F$14,Q221<=Parameters!$G$14),3,IF(AND(Q221>Parameters!$G$14,Q221<=Parameters!$H$14),4,IF(Q221>Parameters!$H$14,5,\"\"))))))","v":""}]
[{"$f":"Data!$CJ$5","v":"Debt to Equity"},{"$f":"Companies!B18","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B222,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B222,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A222,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B222,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B222,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A222,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B222,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B222,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A222,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B222,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B222,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A222,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B222,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B222,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A222,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B222,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B222,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A222,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B222,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B222,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A222,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B222,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B222,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A222,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B222,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B222,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A222,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B222,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B222,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A222,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B222,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B222,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A222,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B222,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B222,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A222,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B222,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B222,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A222,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B222,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B222,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A222,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B222,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B222,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A222,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C222=\"\"),\"\",IF(C222<Parameters!$E$14,1,IF(AND(C222>Parameters!$E$14,C222<=Parameters!$F$14),2,IF(AND(C222>Parameters!$F$14,C222<=Parameters!$G$14),3,IF(AND(C222>Parameters!$G$14,C222<=Parameters!$H$14),4,IF(C222>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D222=\"\"),\"\",IF(D222<Parameters!$E$14,1,IF(AND(D222>Parameters!$E$14,D222<=Parameters!$F$14),2,IF(AND(D222>Parameters!$F$14,D222<=Parameters!$G$14),3,IF(AND(D222>Parameters!$G$14,D222<=Parameters!$H$14),4,IF(D222>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E222=\"\"),\"\",IF(E222<Parameters!$E$14,1,IF(AND(E222>Parameters!$E$14,E222<=Parameters!$F$14),2,IF(AND(E222>Parameters!$F$14,E222<=Parameters!$G$14),3,IF(AND(E222>Parameters!$G$14,E222<=Parameters!$H$14),4,IF(E222>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F222=\"\"),\"\",IF(F222<Parameters!$E$14,1,IF(AND(F222>Parameters!$E$14,F222<=Parameters!$F$14),2,IF(AND(F222>Parameters!$F$14,F222<=Parameters!$G$14),3,IF(AND(F222>Parameters!$G$14,F222<=Parameters!$H$14),4,IF(F222>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G222=\"\"),\"\",IF(G222<Parameters!$E$14,1,IF(AND(G222>Parameters!$E$14,G222<=Parameters!$F$14),2,IF(AND(G222>Parameters!$F$14,G222<=Parameters!$G$14),3,IF(AND(G222>Parameters!$G$14,G222<=Parameters!$H$14),4,IF(G222>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H222=\"\"),\"\",IF(H222<Parameters!$E$14,1,IF(AND(H222>Parameters!$E$14,H222<=Parameters!$F$14),2,IF(AND(H222>Parameters!$F$14,H222<=Parameters!$G$14),3,IF(AND(H222>Parameters!$G$14,H222<=Parameters!$H$14),4,IF(H222>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I222=\"\"),\"\",IF(I222<Parameters!$E$14,1,IF(AND(I222>Parameters!$E$14,I222<=Parameters!$F$14),2,IF(AND(I222>Parameters!$F$14,I222<=Parameters!$G$14),3,IF(AND(I222>Parameters!$G$14,I222<=Parameters!$H$14),4,IF(I222>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J222=\"\"),\"\",IF(J222<Parameters!$E$14,1,IF(AND(J222>Parameters!$E$14,J222<=Parameters!$F$14),2,IF(AND(J222>Parameters!$F$14,J222<=Parameters!$G$14),3,IF(AND(J222>Parameters!$G$14,J222<=Parameters!$H$14),4,IF(J222>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K222=\"\"),\"\",IF(K222<Parameters!$E$14,1,IF(AND(K222>Parameters!$E$14,K222<=Parameters!$F$14),2,IF(AND(K222>Parameters!$F$14,K222<=Parameters!$G$14),3,IF(AND(K222>Parameters!$G$14,K222<=Parameters!$H$14),4,IF(K222>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L222=\"\"),\"\",IF(L222<Parameters!$E$14,1,IF(AND(L222>Parameters!$E$14,L222<=Parameters!$F$14),2,IF(AND(L222>Parameters!$F$14,L222<=Parameters!$G$14),3,IF(AND(L222>Parameters!$G$14,L222<=Parameters!$H$14),4,IF(L222>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M222=\"\"),\"\",IF(M222<Parameters!$E$14,1,IF(AND(M222>Parameters!$E$14,M222<=Parameters!$F$14),2,IF(AND(M222>Parameters!$F$14,M222<=Parameters!$G$14),3,IF(AND(M222>Parameters!$G$14,M222<=Parameters!$H$14),4,IF(M222>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N222=\"\"),\"\",IF(N222<Parameters!$E$14,1,IF(AND(N222>Parameters!$E$14,N222<=Parameters!$F$14),2,IF(AND(N222>Parameters!$F$14,N222<=Parameters!$G$14),3,IF(AND(N222>Parameters!$G$14,N222<=Parameters!$H$14),4,IF(N222>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O222=\"\"),\"\",IF(O222<Parameters!$E$14,1,IF(AND(O222>Parameters!$E$14,O222<=Parameters!$F$14),2,IF(AND(O222>Parameters!$F$14,O222<=Parameters!$G$14),3,IF(AND(O222>Parameters!$G$14,O222<=Parameters!$H$14),4,IF(O222>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P222=\"\"),\"\",IF(P222<Parameters!$E$14,1,IF(AND(P222>Parameters!$E$14,P222<=Parameters!$F$14),2,IF(AND(P222>Parameters!$F$14,P222<=Parameters!$G$14),3,IF(AND(P222>Parameters!$G$14,P222<=Parameters!$H$14),4,IF(P222>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q222=\"\"),\"\",IF(Q222<Parameters!$E$14,1,IF(AND(Q222>Parameters!$E$14,Q222<=Parameters!$F$14),2,IF(AND(Q222>Parameters!$F$14,Q222<=Parameters!$G$14),3,IF(AND(Q222>Parameters!$G$14,Q222<=Parameters!$H$14),4,IF(Q222>Parameters!$H$14,5,\"\"))))))","v":""}]
[{"$f":"Data!$CJ$5","v":"Debt to Equity"},{"$f":"Companies!B19","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B223,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B223,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A223,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B223,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B223,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A223,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B223,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B223,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A223,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B223,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B223,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A223,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B223,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B223,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A223,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B223,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B223,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A223,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B223,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B223,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A223,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B223,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B223,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A223,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B223,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B223,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A223,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B223,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B223,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A223,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B223,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B223,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A223,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B223,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B223,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A223,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B223,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B223,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A223,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B223,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B223,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A223,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B223,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B223,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A223,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C223=\"\"),\"\",IF(C223<Parameters!$E$14,1,IF(AND(C223>Parameters!$E$14,C223<=Parameters!$F$14),2,IF(AND(C223>Parameters!$F$14,C223<=Parameters!$G$14),3,IF(AND(C223>Parameters!$G$14,C223<=Parameters!$H$14),4,IF(C223>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D223=\"\"),\"\",IF(D223<Parameters!$E$14,1,IF(AND(D223>Parameters!$E$14,D223<=Parameters!$F$14),2,IF(AND(D223>Parameters!$F$14,D223<=Parameters!$G$14),3,IF(AND(D223>Parameters!$G$14,D223<=Parameters!$H$14),4,IF(D223>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E223=\"\"),\"\",IF(E223<Parameters!$E$14,1,IF(AND(E223>Parameters!$E$14,E223<=Parameters!$F$14),2,IF(AND(E223>Parameters!$F$14,E223<=Parameters!$G$14),3,IF(AND(E223>Parameters!$G$14,E223<=Parameters!$H$14),4,IF(E223>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F223=\"\"),\"\",IF(F223<Parameters!$E$14,1,IF(AND(F223>Parameters!$E$14,F223<=Parameters!$F$14),2,IF(AND(F223>Parameters!$F$14,F223<=Parameters!$G$14),3,IF(AND(F223>Parameters!$G$14,F223<=Parameters!$H$14),4,IF(F223>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G223=\"\"),\"\",IF(G223<Parameters!$E$14,1,IF(AND(G223>Parameters!$E$14,G223<=Parameters!$F$14),2,IF(AND(G223>Parameters!$F$14,G223<=Parameters!$G$14),3,IF(AND(G223>Parameters!$G$14,G223<=Parameters!$H$14),4,IF(G223>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H223=\"\"),\"\",IF(H223<Parameters!$E$14,1,IF(AND(H223>Parameters!$E$14,H223<=Parameters!$F$14),2,IF(AND(H223>Parameters!$F$14,H223<=Parameters!$G$14),3,IF(AND(H223>Parameters!$G$14,H223<=Parameters!$H$14),4,IF(H223>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I223=\"\"),\"\",IF(I223<Parameters!$E$14,1,IF(AND(I223>Parameters!$E$14,I223<=Parameters!$F$14),2,IF(AND(I223>Parameters!$F$14,I223<=Parameters!$G$14),3,IF(AND(I223>Parameters!$G$14,I223<=Parameters!$H$14),4,IF(I223>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J223=\"\"),\"\",IF(J223<Parameters!$E$14,1,IF(AND(J223>Parameters!$E$14,J223<=Parameters!$F$14),2,IF(AND(J223>Parameters!$F$14,J223<=Parameters!$G$14),3,IF(AND(J223>Parameters!$G$14,J223<=Parameters!$H$14),4,IF(J223>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K223=\"\"),\"\",IF(K223<Parameters!$E$14,1,IF(AND(K223>Parameters!$E$14,K223<=Parameters!$F$14),2,IF(AND(K223>Parameters!$F$14,K223<=Parameters!$G$14),3,IF(AND(K223>Parameters!$G$14,K223<=Parameters!$H$14),4,IF(K223>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L223=\"\"),\"\",IF(L223<Parameters!$E$14,1,IF(AND(L223>Parameters!$E$14,L223<=Parameters!$F$14),2,IF(AND(L223>Parameters!$F$14,L223<=Parameters!$G$14),3,IF(AND(L223>Parameters!$G$14,L223<=Parameters!$H$14),4,IF(L223>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M223=\"\"),\"\",IF(M223<Parameters!$E$14,1,IF(AND(M223>Parameters!$E$14,M223<=Parameters!$F$14),2,IF(AND(M223>Parameters!$F$14,M223<=Parameters!$G$14),3,IF(AND(M223>Parameters!$G$14,M223<=Parameters!$H$14),4,IF(M223>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N223=\"\"),\"\",IF(N223<Parameters!$E$14,1,IF(AND(N223>Parameters!$E$14,N223<=Parameters!$F$14),2,IF(AND(N223>Parameters!$F$14,N223<=Parameters!$G$14),3,IF(AND(N223>Parameters!$G$14,N223<=Parameters!$H$14),4,IF(N223>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O223=\"\"),\"\",IF(O223<Parameters!$E$14,1,IF(AND(O223>Parameters!$E$14,O223<=Parameters!$F$14),2,IF(AND(O223>Parameters!$F$14,O223<=Parameters!$G$14),3,IF(AND(O223>Parameters!$G$14,O223<=Parameters!$H$14),4,IF(O223>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P223=\"\"),\"\",IF(P223<Parameters!$E$14,1,IF(AND(P223>Parameters!$E$14,P223<=Parameters!$F$14),2,IF(AND(P223>Parameters!$F$14,P223<=Parameters!$G$14),3,IF(AND(P223>Parameters!$G$14,P223<=Parameters!$H$14),4,IF(P223>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q223=\"\"),\"\",IF(Q223<Parameters!$E$14,1,IF(AND(Q223>Parameters!$E$14,Q223<=Parameters!$F$14),2,IF(AND(Q223>Parameters!$F$14,Q223<=Parameters!$G$14),3,IF(AND(Q223>Parameters!$G$14,Q223<=Parameters!$H$14),4,IF(Q223>Parameters!$H$14,5,\"\"))))))","v":""}]
[{"$f":"Data!$CJ$5","v":"Debt to Equity"},{"$f":"Companies!B20","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B224,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B224,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A224,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B224,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B224,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A224,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B224,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B224,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A224,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B224,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B224,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A224,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B224,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B224,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A224,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B224,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B224,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A224,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B224,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B224,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A224,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B224,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B224,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A224,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B224,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B224,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A224,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B224,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B224,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A224,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B224,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B224,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A224,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B224,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B224,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A224,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B224,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B224,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A224,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B224,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B224,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A224,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B224,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B224,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A224,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C224=\"\"),\"\",IF(C224<Parameters!$E$14,1,IF(AND(C224>Parameters!$E$14,C224<=Parameters!$F$14),2,IF(AND(C224>Parameters!$F$14,C224<=Parameters!$G$14),3,IF(AND(C224>Parameters!$G$14,C224<=Parameters!$H$14),4,IF(C224>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D224=\"\"),\"\",IF(D224<Parameters!$E$14,1,IF(AND(D224>Parameters!$E$14,D224<=Parameters!$F$14),2,IF(AND(D224>Parameters!$F$14,D224<=Parameters!$G$14),3,IF(AND(D224>Parameters!$G$14,D224<=Parameters!$H$14),4,IF(D224>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E224=\"\"),\"\",IF(E224<Parameters!$E$14,1,IF(AND(E224>Parameters!$E$14,E224<=Parameters!$F$14),2,IF(AND(E224>Parameters!$F$14,E224<=Parameters!$G$14),3,IF(AND(E224>Parameters!$G$14,E224<=Parameters!$H$14),4,IF(E224>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F224=\"\"),\"\",IF(F224<Parameters!$E$14,1,IF(AND(F224>Parameters!$E$14,F224<=Parameters!$F$14),2,IF(AND(F224>Parameters!$F$14,F224<=Parameters!$G$14),3,IF(AND(F224>Parameters!$G$14,F224<=Parameters!$H$14),4,IF(F224>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G224=\"\"),\"\",IF(G224<Parameters!$E$14,1,IF(AND(G224>Parameters!$E$14,G224<=Parameters!$F$14),2,IF(AND(G224>Parameters!$F$14,G224<=Parameters!$G$14),3,IF(AND(G224>Parameters!$G$14,G224<=Parameters!$H$14),4,IF(G224>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H224=\"\"),\"\",IF(H224<Parameters!$E$14,1,IF(AND(H224>Parameters!$E$14,H224<=Parameters!$F$14),2,IF(AND(H224>Parameters!$F$14,H224<=Parameters!$G$14),3,IF(AND(H224>Parameters!$G$14,H224<=Parameters!$H$14),4,IF(H224>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I224=\"\"),\"\",IF(I224<Parameters!$E$14,1,IF(AND(I224>Parameters!$E$14,I224<=Parameters!$F$14),2,IF(AND(I224>Parameters!$F$14,I224<=Parameters!$G$14),3,IF(AND(I224>Parameters!$G$14,I224<=Parameters!$H$14),4,IF(I224>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J224=\"\"),\"\",IF(J224<Parameters!$E$14,1,IF(AND(J224>Parameters!$E$14,J224<=Parameters!$F$14),2,IF(AND(J224>Parameters!$F$14,J224<=Parameters!$G$14),3,IF(AND(J224>Parameters!$G$14,J224<=Parameters!$H$14),4,IF(J224>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K224=\"\"),\"\",IF(K224<Parameters!$E$14,1,IF(AND(K224>Parameters!$E$14,K224<=Parameters!$F$14),2,IF(AND(K224>Parameters!$F$14,K224<=Parameters!$G$14),3,IF(AND(K224>Parameters!$G$14,K224<=Parameters!$H$14),4,IF(K224>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L224=\"\"),\"\",IF(L224<Parameters!$E$14,1,IF(AND(L224>Parameters!$E$14,L224<=Parameters!$F$14),2,IF(AND(L224>Parameters!$F$14,L224<=Parameters!$G$14),3,IF(AND(L224>Parameters!$G$14,L224<=Parameters!$H$14),4,IF(L224>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M224=\"\"),\"\",IF(M224<Parameters!$E$14,1,IF(AND(M224>Parameters!$E$14,M224<=Parameters!$F$14),2,IF(AND(M224>Parameters!$F$14,M224<=Parameters!$G$14),3,IF(AND(M224>Parameters!$G$14,M224<=Parameters!$H$14),4,IF(M224>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N224=\"\"),\"\",IF(N224<Parameters!$E$14,1,IF(AND(N224>Parameters!$E$14,N224<=Parameters!$F$14),2,IF(AND(N224>Parameters!$F$14,N224<=Parameters!$G$14),3,IF(AND(N224>Parameters!$G$14,N224<=Parameters!$H$14),4,IF(N224>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O224=\"\"),\"\",IF(O224<Parameters!$E$14,1,IF(AND(O224>Parameters!$E$14,O224<=Parameters!$F$14),2,IF(AND(O224>Parameters!$F$14,O224<=Parameters!$G$14),3,IF(AND(O224>Parameters!$G$14,O224<=Parameters!$H$14),4,IF(O224>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P224=\"\"),\"\",IF(P224<Parameters!$E$14,1,IF(AND(P224>Parameters!$E$14,P224<=Parameters!$F$14),2,IF(AND(P224>Parameters!$F$14,P224<=Parameters!$G$14),3,IF(AND(P224>Parameters!$G$14,P224<=Parameters!$H$14),4,IF(P224>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q224=\"\"),\"\",IF(Q224<Parameters!$E$14,1,IF(AND(Q224>Parameters!$E$14,Q224<=Parameters!$F$14),2,IF(AND(Q224>Parameters!$F$14,Q224<=Parameters!$G$14),3,IF(AND(Q224>Parameters!$G$14,Q224<=Parameters!$H$14),4,IF(Q224>Parameters!$H$14,5,\"\"))))))","v":""}]
[{"$f":"Data!$CJ$5","v":"Debt to Equity"},{"$f":"Companies!B21","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B225,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B225,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A225,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B225,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B225,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A225,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B225,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B225,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A225,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B225,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B225,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A225,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B225,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B225,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A225,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B225,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B225,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A225,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B225,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B225,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A225,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B225,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B225,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A225,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B225,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B225,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A225,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B225,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B225,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A225,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B225,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B225,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A225,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B225,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B225,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A225,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B225,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B225,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A225,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B225,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B225,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A225,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B225,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B225,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A225,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C225=\"\"),\"\",IF(C225<Parameters!$E$14,1,IF(AND(C225>Parameters!$E$14,C225<=Parameters!$F$14),2,IF(AND(C225>Parameters!$F$14,C225<=Parameters!$G$14),3,IF(AND(C225>Parameters!$G$14,C225<=Parameters!$H$14),4,IF(C225>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D225=\"\"),\"\",IF(D225<Parameters!$E$14,1,IF(AND(D225>Parameters!$E$14,D225<=Parameters!$F$14),2,IF(AND(D225>Parameters!$F$14,D225<=Parameters!$G$14),3,IF(AND(D225>Parameters!$G$14,D225<=Parameters!$H$14),4,IF(D225>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E225=\"\"),\"\",IF(E225<Parameters!$E$14,1,IF(AND(E225>Parameters!$E$14,E225<=Parameters!$F$14),2,IF(AND(E225>Parameters!$F$14,E225<=Parameters!$G$14),3,IF(AND(E225>Parameters!$G$14,E225<=Parameters!$H$14),4,IF(E225>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F225=\"\"),\"\",IF(F225<Parameters!$E$14,1,IF(AND(F225>Parameters!$E$14,F225<=Parameters!$F$14),2,IF(AND(F225>Parameters!$F$14,F225<=Parameters!$G$14),3,IF(AND(F225>Parameters!$G$14,F225<=Parameters!$H$14),4,IF(F225>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G225=\"\"),\"\",IF(G225<Parameters!$E$14,1,IF(AND(G225>Parameters!$E$14,G225<=Parameters!$F$14),2,IF(AND(G225>Parameters!$F$14,G225<=Parameters!$G$14),3,IF(AND(G225>Parameters!$G$14,G225<=Parameters!$H$14),4,IF(G225>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H225=\"\"),\"\",IF(H225<Parameters!$E$14,1,IF(AND(H225>Parameters!$E$14,H225<=Parameters!$F$14),2,IF(AND(H225>Parameters!$F$14,H225<=Parameters!$G$14),3,IF(AND(H225>Parameters!$G$14,H225<=Parameters!$H$14),4,IF(H225>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I225=\"\"),\"\",IF(I225<Parameters!$E$14,1,IF(AND(I225>Parameters!$E$14,I225<=Parameters!$F$14),2,IF(AND(I225>Parameters!$F$14,I225<=Parameters!$G$14),3,IF(AND(I225>Parameters!$G$14,I225<=Parameters!$H$14),4,IF(I225>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J225=\"\"),\"\",IF(J225<Parameters!$E$14,1,IF(AND(J225>Parameters!$E$14,J225<=Parameters!$F$14),2,IF(AND(J225>Parameters!$F$14,J225<=Parameters!$G$14),3,IF(AND(J225>Parameters!$G$14,J225<=Parameters!$H$14),4,IF(J225>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K225=\"\"),\"\",IF(K225<Parameters!$E$14,1,IF(AND(K225>Parameters!$E$14,K225<=Parameters!$F$14),2,IF(AND(K225>Parameters!$F$14,K225<=Parameters!$G$14),3,IF(AND(K225>Parameters!$G$14,K225<=Parameters!$H$14),4,IF(K225>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L225=\"\"),\"\",IF(L225<Parameters!$E$14,1,IF(AND(L225>Parameters!$E$14,L225<=Parameters!$F$14),2,IF(AND(L225>Parameters!$F$14,L225<=Parameters!$G$14),3,IF(AND(L225>Parameters!$G$14,L225<=Parameters!$H$14),4,IF(L225>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M225=\"\"),\"\",IF(M225<Parameters!$E$14,1,IF(AND(M225>Parameters!$E$14,M225<=Parameters!$F$14),2,IF(AND(M225>Parameters!$F$14,M225<=Parameters!$G$14),3,IF(AND(M225>Parameters!$G$14,M225<=Parameters!$H$14),4,IF(M225>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N225=\"\"),\"\",IF(N225<Parameters!$E$14,1,IF(AND(N225>Parameters!$E$14,N225<=Parameters!$F$14),2,IF(AND(N225>Parameters!$F$14,N225<=Parameters!$G$14),3,IF(AND(N225>Parameters!$G$14,N225<=Parameters!$H$14),4,IF(N225>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O225=\"\"),\"\",IF(O225<Parameters!$E$14,1,IF(AND(O225>Parameters!$E$14,O225<=Parameters!$F$14),2,IF(AND(O225>Parameters!$F$14,O225<=Parameters!$G$14),3,IF(AND(O225>Parameters!$G$14,O225<=Parameters!$H$14),4,IF(O225>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P225=\"\"),\"\",IF(P225<Parameters!$E$14,1,IF(AND(P225>Parameters!$E$14,P225<=Parameters!$F$14),2,IF(AND(P225>Parameters!$F$14,P225<=Parameters!$G$14),3,IF(AND(P225>Parameters!$G$14,P225<=Parameters!$H$14),4,IF(P225>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q225=\"\"),\"\",IF(Q225<Parameters!$E$14,1,IF(AND(Q225>Parameters!$E$14,Q225<=Parameters!$F$14),2,IF(AND(Q225>Parameters!$F$14,Q225<=Parameters!$G$14),3,IF(AND(Q225>Parameters!$G$14,Q225<=Parameters!$H$14),4,IF(Q225>Parameters!$H$14,5,\"\"))))))","v":""}]
[{"$f":"Data!$CJ$5","v":"Debt to Equity"},{"$f":"Companies!B22","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B226,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B226,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A226,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B226,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B226,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A226,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B226,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B226,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A226,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B226,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B226,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A226,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B226,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B226,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A226,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B226,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B226,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A226,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B226,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B226,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A226,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B226,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B226,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A226,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B226,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B226,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A226,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B226,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B226,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A226,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B226,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B226,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A226,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B226,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B226,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A226,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B226,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B226,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A226,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B226,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B226,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A226,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B226,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B226,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A226,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C226=\"\"),\"\",IF(C226<Parameters!$E$14,1,IF(AND(C226>Parameters!$E$14,C226<=Parameters!$F$14),2,IF(AND(C226>Parameters!$F$14,C226<=Parameters!$G$14),3,IF(AND(C226>Parameters!$G$14,C226<=Parameters!$H$14),4,IF(C226>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D226=\"\"),\"\",IF(D226<Parameters!$E$14,1,IF(AND(D226>Parameters!$E$14,D226<=Parameters!$F$14),2,IF(AND(D226>Parameters!$F$14,D226<=Parameters!$G$14),3,IF(AND(D226>Parameters!$G$14,D226<=Parameters!$H$14),4,IF(D226>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E226=\"\"),\"\",IF(E226<Parameters!$E$14,1,IF(AND(E226>Parameters!$E$14,E226<=Parameters!$F$14),2,IF(AND(E226>Parameters!$F$14,E226<=Parameters!$G$14),3,IF(AND(E226>Parameters!$G$14,E226<=Parameters!$H$14),4,IF(E226>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F226=\"\"),\"\",IF(F226<Parameters!$E$14,1,IF(AND(F226>Parameters!$E$14,F226<=Parameters!$F$14),2,IF(AND(F226>Parameters!$F$14,F226<=Parameters!$G$14),3,IF(AND(F226>Parameters!$G$14,F226<=Parameters!$H$14),4,IF(F226>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G226=\"\"),\"\",IF(G226<Parameters!$E$14,1,IF(AND(G226>Parameters!$E$14,G226<=Parameters!$F$14),2,IF(AND(G226>Parameters!$F$14,G226<=Parameters!$G$14),3,IF(AND(G226>Parameters!$G$14,G226<=Parameters!$H$14),4,IF(G226>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H226=\"\"),\"\",IF(H226<Parameters!$E$14,1,IF(AND(H226>Parameters!$E$14,H226<=Parameters!$F$14),2,IF(AND(H226>Parameters!$F$14,H226<=Parameters!$G$14),3,IF(AND(H226>Parameters!$G$14,H226<=Parameters!$H$14),4,IF(H226>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I226=\"\"),\"\",IF(I226<Parameters!$E$14,1,IF(AND(I226>Parameters!$E$14,I226<=Parameters!$F$14),2,IF(AND(I226>Parameters!$F$14,I226<=Parameters!$G$14),3,IF(AND(I226>Parameters!$G$14,I226<=Parameters!$H$14),4,IF(I226>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J226=\"\"),\"\",IF(J226<Parameters!$E$14,1,IF(AND(J226>Parameters!$E$14,J226<=Parameters!$F$14),2,IF(AND(J226>Parameters!$F$14,J226<=Parameters!$G$14),3,IF(AND(J226>Parameters!$G$14,J226<=Parameters!$H$14),4,IF(J226>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K226=\"\"),\"\",IF(K226<Parameters!$E$14,1,IF(AND(K226>Parameters!$E$14,K226<=Parameters!$F$14),2,IF(AND(K226>Parameters!$F$14,K226<=Parameters!$G$14),3,IF(AND(K226>Parameters!$G$14,K226<=Parameters!$H$14),4,IF(K226>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L226=\"\"),\"\",IF(L226<Parameters!$E$14,1,IF(AND(L226>Parameters!$E$14,L226<=Parameters!$F$14),2,IF(AND(L226>Parameters!$F$14,L226<=Parameters!$G$14),3,IF(AND(L226>Parameters!$G$14,L226<=Parameters!$H$14),4,IF(L226>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M226=\"\"),\"\",IF(M226<Parameters!$E$14,1,IF(AND(M226>Parameters!$E$14,M226<=Parameters!$F$14),2,IF(AND(M226>Parameters!$F$14,M226<=Parameters!$G$14),3,IF(AND(M226>Parameters!$G$14,M226<=Parameters!$H$14),4,IF(M226>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N226=\"\"),\"\",IF(N226<Parameters!$E$14,1,IF(AND(N226>Parameters!$E$14,N226<=Parameters!$F$14),2,IF(AND(N226>Parameters!$F$14,N226<=Parameters!$G$14),3,IF(AND(N226>Parameters!$G$14,N226<=Parameters!$H$14),4,IF(N226>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O226=\"\"),\"\",IF(O226<Parameters!$E$14,1,IF(AND(O226>Parameters!$E$14,O226<=Parameters!$F$14),2,IF(AND(O226>Parameters!$F$14,O226<=Parameters!$G$14),3,IF(AND(O226>Parameters!$G$14,O226<=Parameters!$H$14),4,IF(O226>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P226=\"\"),\"\",IF(P226<Parameters!$E$14,1,IF(AND(P226>Parameters!$E$14,P226<=Parameters!$F$14),2,IF(AND(P226>Parameters!$F$14,P226<=Parameters!$G$14),3,IF(AND(P226>Parameters!$G$14,P226<=Parameters!$H$14),4,IF(P226>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q226=\"\"),\"\",IF(Q226<Parameters!$E$14,1,IF(AND(Q226>Parameters!$E$14,Q226<=Parameters!$F$14),2,IF(AND(Q226>Parameters!$F$14,Q226<=Parameters!$G$14),3,IF(AND(Q226>Parameters!$G$14,Q226<=Parameters!$H$14),4,IF(Q226>Parameters!$H$14,5,\"\"))))))","v":""}]
[{"$f":"Data!$CJ$5","v":"Debt to Equity"},{"$f":"Companies!B23","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B227,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B227,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A227,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B227,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B227,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A227,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B227,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B227,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A227,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B227,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B227,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A227,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B227,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B227,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A227,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B227,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B227,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A227,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B227,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B227,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A227,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B227,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B227,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A227,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B227,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B227,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A227,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B227,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B227,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A227,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B227,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B227,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A227,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B227,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B227,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A227,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B227,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B227,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A227,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B227,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B227,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A227,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B227,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B227,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A227,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C227=\"\"),\"\",IF(C227<Parameters!$E$14,1,IF(AND(C227>Parameters!$E$14,C227<=Parameters!$F$14),2,IF(AND(C227>Parameters!$F$14,C227<=Parameters!$G$14),3,IF(AND(C227>Parameters!$G$14,C227<=Parameters!$H$14),4,IF(C227>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D227=\"\"),\"\",IF(D227<Parameters!$E$14,1,IF(AND(D227>Parameters!$E$14,D227<=Parameters!$F$14),2,IF(AND(D227>Parameters!$F$14,D227<=Parameters!$G$14),3,IF(AND(D227>Parameters!$G$14,D227<=Parameters!$H$14),4,IF(D227>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E227=\"\"),\"\",IF(E227<Parameters!$E$14,1,IF(AND(E227>Parameters!$E$14,E227<=Parameters!$F$14),2,IF(AND(E227>Parameters!$F$14,E227<=Parameters!$G$14),3,IF(AND(E227>Parameters!$G$14,E227<=Parameters!$H$14),4,IF(E227>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F227=\"\"),\"\",IF(F227<Parameters!$E$14,1,IF(AND(F227>Parameters!$E$14,F227<=Parameters!$F$14),2,IF(AND(F227>Parameters!$F$14,F227<=Parameters!$G$14),3,IF(AND(F227>Parameters!$G$14,F227<=Parameters!$H$14),4,IF(F227>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G227=\"\"),\"\",IF(G227<Parameters!$E$14,1,IF(AND(G227>Parameters!$E$14,G227<=Parameters!$F$14),2,IF(AND(G227>Parameters!$F$14,G227<=Parameters!$G$14),3,IF(AND(G227>Parameters!$G$14,G227<=Parameters!$H$14),4,IF(G227>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H227=\"\"),\"\",IF(H227<Parameters!$E$14,1,IF(AND(H227>Parameters!$E$14,H227<=Parameters!$F$14),2,IF(AND(H227>Parameters!$F$14,H227<=Parameters!$G$14),3,IF(AND(H227>Parameters!$G$14,H227<=Parameters!$H$14),4,IF(H227>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I227=\"\"),\"\",IF(I227<Parameters!$E$14,1,IF(AND(I227>Parameters!$E$14,I227<=Parameters!$F$14),2,IF(AND(I227>Parameters!$F$14,I227<=Parameters!$G$14),3,IF(AND(I227>Parameters!$G$14,I227<=Parameters!$H$14),4,IF(I227>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J227=\"\"),\"\",IF(J227<Parameters!$E$14,1,IF(AND(J227>Parameters!$E$14,J227<=Parameters!$F$14),2,IF(AND(J227>Parameters!$F$14,J227<=Parameters!$G$14),3,IF(AND(J227>Parameters!$G$14,J227<=Parameters!$H$14),4,IF(J227>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K227=\"\"),\"\",IF(K227<Parameters!$E$14,1,IF(AND(K227>Parameters!$E$14,K227<=Parameters!$F$14),2,IF(AND(K227>Parameters!$F$14,K227<=Parameters!$G$14),3,IF(AND(K227>Parameters!$G$14,K227<=Parameters!$H$14),4,IF(K227>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L227=\"\"),\"\",IF(L227<Parameters!$E$14,1,IF(AND(L227>Parameters!$E$14,L227<=Parameters!$F$14),2,IF(AND(L227>Parameters!$F$14,L227<=Parameters!$G$14),3,IF(AND(L227>Parameters!$G$14,L227<=Parameters!$H$14),4,IF(L227>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M227=\"\"),\"\",IF(M227<Parameters!$E$14,1,IF(AND(M227>Parameters!$E$14,M227<=Parameters!$F$14),2,IF(AND(M227>Parameters!$F$14,M227<=Parameters!$G$14),3,IF(AND(M227>Parameters!$G$14,M227<=Parameters!$H$14),4,IF(M227>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N227=\"\"),\"\",IF(N227<Parameters!$E$14,1,IF(AND(N227>Parameters!$E$14,N227<=Parameters!$F$14),2,IF(AND(N227>Parameters!$F$14,N227<=Parameters!$G$14),3,IF(AND(N227>Parameters!$G$14,N227<=Parameters!$H$14),4,IF(N227>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O227=\"\"),\"\",IF(O227<Parameters!$E$14,1,IF(AND(O227>Parameters!$E$14,O227<=Parameters!$F$14),2,IF(AND(O227>Parameters!$F$14,O227<=Parameters!$G$14),3,IF(AND(O227>Parameters!$G$14,O227<=Parameters!$H$14),4,IF(O227>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P227=\"\"),\"\",IF(P227<Parameters!$E$14,1,IF(AND(P227>Parameters!$E$14,P227<=Parameters!$F$14),2,IF(AND(P227>Parameters!$F$14,P227<=Parameters!$G$14),3,IF(AND(P227>Parameters!$G$14,P227<=Parameters!$H$14),4,IF(P227>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q227=\"\"),\"\",IF(Q227<Parameters!$E$14,1,IF(AND(Q227>Parameters!$E$14,Q227<=Parameters!$F$14),2,IF(AND(Q227>Parameters!$F$14,Q227<=Parameters!$G$14),3,IF(AND(Q227>Parameters!$G$14,Q227<=Parameters!$H$14),4,IF(Q227>Parameters!$H$14,5,\"\"))))))","v":""}]
[{"$f":"Data!$CJ$5","v":"Debt to Equity"},{"$f":"Companies!B24","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B228,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B228,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A228,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B228,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B228,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A228,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B228,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B228,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A228,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B228,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B228,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A228,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B228,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B228,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A228,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B228,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B228,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A228,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B228,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B228,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A228,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B228,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B228,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A228,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B228,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B228,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A228,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B228,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B228,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A228,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B228,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B228,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A228,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B228,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B228,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A228,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B228,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B228,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A228,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B228,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B228,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A228,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B228,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B228,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A228,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C228=\"\"),\"\",IF(C228<Parameters!$E$14,1,IF(AND(C228>Parameters!$E$14,C228<=Parameters!$F$14),2,IF(AND(C228>Parameters!$F$14,C228<=Parameters!$G$14),3,IF(AND(C228>Parameters!$G$14,C228<=Parameters!$H$14),4,IF(C228>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D228=\"\"),\"\",IF(D228<Parameters!$E$14,1,IF(AND(D228>Parameters!$E$14,D228<=Parameters!$F$14),2,IF(AND(D228>Parameters!$F$14,D228<=Parameters!$G$14),3,IF(AND(D228>Parameters!$G$14,D228<=Parameters!$H$14),4,IF(D228>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E228=\"\"),\"\",IF(E228<Parameters!$E$14,1,IF(AND(E228>Parameters!$E$14,E228<=Parameters!$F$14),2,IF(AND(E228>Parameters!$F$14,E228<=Parameters!$G$14),3,IF(AND(E228>Parameters!$G$14,E228<=Parameters!$H$14),4,IF(E228>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F228=\"\"),\"\",IF(F228<Parameters!$E$14,1,IF(AND(F228>Parameters!$E$14,F228<=Parameters!$F$14),2,IF(AND(F228>Parameters!$F$14,F228<=Parameters!$G$14),3,IF(AND(F228>Parameters!$G$14,F228<=Parameters!$H$14),4,IF(F228>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G228=\"\"),\"\",IF(G228<Parameters!$E$14,1,IF(AND(G228>Parameters!$E$14,G228<=Parameters!$F$14),2,IF(AND(G228>Parameters!$F$14,G228<=Parameters!$G$14),3,IF(AND(G228>Parameters!$G$14,G228<=Parameters!$H$14),4,IF(G228>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H228=\"\"),\"\",IF(H228<Parameters!$E$14,1,IF(AND(H228>Parameters!$E$14,H228<=Parameters!$F$14),2,IF(AND(H228>Parameters!$F$14,H228<=Parameters!$G$14),3,IF(AND(H228>Parameters!$G$14,H228<=Parameters!$H$14),4,IF(H228>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I228=\"\"),\"\",IF(I228<Parameters!$E$14,1,IF(AND(I228>Parameters!$E$14,I228<=Parameters!$F$14),2,IF(AND(I228>Parameters!$F$14,I228<=Parameters!$G$14),3,IF(AND(I228>Parameters!$G$14,I228<=Parameters!$H$14),4,IF(I228>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J228=\"\"),\"\",IF(J228<Parameters!$E$14,1,IF(AND(J228>Parameters!$E$14,J228<=Parameters!$F$14),2,IF(AND(J228>Parameters!$F$14,J228<=Parameters!$G$14),3,IF(AND(J228>Parameters!$G$14,J228<=Parameters!$H$14),4,IF(J228>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K228=\"\"),\"\",IF(K228<Parameters!$E$14,1,IF(AND(K228>Parameters!$E$14,K228<=Parameters!$F$14),2,IF(AND(K228>Parameters!$F$14,K228<=Parameters!$G$14),3,IF(AND(K228>Parameters!$G$14,K228<=Parameters!$H$14),4,IF(K228>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L228=\"\"),\"\",IF(L228<Parameters!$E$14,1,IF(AND(L228>Parameters!$E$14,L228<=Parameters!$F$14),2,IF(AND(L228>Parameters!$F$14,L228<=Parameters!$G$14),3,IF(AND(L228>Parameters!$G$14,L228<=Parameters!$H$14),4,IF(L228>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M228=\"\"),\"\",IF(M228<Parameters!$E$14,1,IF(AND(M228>Parameters!$E$14,M228<=Parameters!$F$14),2,IF(AND(M228>Parameters!$F$14,M228<=Parameters!$G$14),3,IF(AND(M228>Parameters!$G$14,M228<=Parameters!$H$14),4,IF(M228>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N228=\"\"),\"\",IF(N228<Parameters!$E$14,1,IF(AND(N228>Parameters!$E$14,N228<=Parameters!$F$14),2,IF(AND(N228>Parameters!$F$14,N228<=Parameters!$G$14),3,IF(AND(N228>Parameters!$G$14,N228<=Parameters!$H$14),4,IF(N228>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O228=\"\"),\"\",IF(O228<Parameters!$E$14,1,IF(AND(O228>Parameters!$E$14,O228<=Parameters!$F$14),2,IF(AND(O228>Parameters!$F$14,O228<=Parameters!$G$14),3,IF(AND(O228>Parameters!$G$14,O228<=Parameters!$H$14),4,IF(O228>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P228=\"\"),\"\",IF(P228<Parameters!$E$14,1,IF(AND(P228>Parameters!$E$14,P228<=Parameters!$F$14),2,IF(AND(P228>Parameters!$F$14,P228<=Parameters!$G$14),3,IF(AND(P228>Parameters!$G$14,P228<=Parameters!$H$14),4,IF(P228>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q228=\"\"),\"\",IF(Q228<Parameters!$E$14,1,IF(AND(Q228>Parameters!$E$14,Q228<=Parameters!$F$14),2,IF(AND(Q228>Parameters!$F$14,Q228<=Parameters!$G$14),3,IF(AND(Q228>Parameters!$G$14,Q228<=Parameters!$H$14),4,IF(Q228>Parameters!$H$14,5,\"\"))))))","v":""}]
[{"$f":"Data!$CJ$5","v":"Debt to Equity"},{"$f":"Companies!B25","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B229,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B229,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A229,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B229,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B229,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A229,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B229,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B229,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A229,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B229,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B229,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A229,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B229,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B229,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A229,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B229,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B229,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A229,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B229,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B229,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A229,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B229,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B229,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A229,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B229,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B229,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A229,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B229,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B229,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A229,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B229,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B229,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A229,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B229,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B229,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A229,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B229,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B229,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A229,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B229,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B229,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A229,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B229,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B229,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A229,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C229=\"\"),\"\",IF(C229<Parameters!$E$14,1,IF(AND(C229>Parameters!$E$14,C229<=Parameters!$F$14),2,IF(AND(C229>Parameters!$F$14,C229<=Parameters!$G$14),3,IF(AND(C229>Parameters!$G$14,C229<=Parameters!$H$14),4,IF(C229>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D229=\"\"),\"\",IF(D229<Parameters!$E$14,1,IF(AND(D229>Parameters!$E$14,D229<=Parameters!$F$14),2,IF(AND(D229>Parameters!$F$14,D229<=Parameters!$G$14),3,IF(AND(D229>Parameters!$G$14,D229<=Parameters!$H$14),4,IF(D229>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E229=\"\"),\"\",IF(E229<Parameters!$E$14,1,IF(AND(E229>Parameters!$E$14,E229<=Parameters!$F$14),2,IF(AND(E229>Parameters!$F$14,E229<=Parameters!$G$14),3,IF(AND(E229>Parameters!$G$14,E229<=Parameters!$H$14),4,IF(E229>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F229=\"\"),\"\",IF(F229<Parameters!$E$14,1,IF(AND(F229>Parameters!$E$14,F229<=Parameters!$F$14),2,IF(AND(F229>Parameters!$F$14,F229<=Parameters!$G$14),3,IF(AND(F229>Parameters!$G$14,F229<=Parameters!$H$14),4,IF(F229>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G229=\"\"),\"\",IF(G229<Parameters!$E$14,1,IF(AND(G229>Parameters!$E$14,G229<=Parameters!$F$14),2,IF(AND(G229>Parameters!$F$14,G229<=Parameters!$G$14),3,IF(AND(G229>Parameters!$G$14,G229<=Parameters!$H$14),4,IF(G229>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H229=\"\"),\"\",IF(H229<Parameters!$E$14,1,IF(AND(H229>Parameters!$E$14,H229<=Parameters!$F$14),2,IF(AND(H229>Parameters!$F$14,H229<=Parameters!$G$14),3,IF(AND(H229>Parameters!$G$14,H229<=Parameters!$H$14),4,IF(H229>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I229=\"\"),\"\",IF(I229<Parameters!$E$14,1,IF(AND(I229>Parameters!$E$14,I229<=Parameters!$F$14),2,IF(AND(I229>Parameters!$F$14,I229<=Parameters!$G$14),3,IF(AND(I229>Parameters!$G$14,I229<=Parameters!$H$14),4,IF(I229>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J229=\"\"),\"\",IF(J229<Parameters!$E$14,1,IF(AND(J229>Parameters!$E$14,J229<=Parameters!$F$14),2,IF(AND(J229>Parameters!$F$14,J229<=Parameters!$G$14),3,IF(AND(J229>Parameters!$G$14,J229<=Parameters!$H$14),4,IF(J229>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K229=\"\"),\"\",IF(K229<Parameters!$E$14,1,IF(AND(K229>Parameters!$E$14,K229<=Parameters!$F$14),2,IF(AND(K229>Parameters!$F$14,K229<=Parameters!$G$14),3,IF(AND(K229>Parameters!$G$14,K229<=Parameters!$H$14),4,IF(K229>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L229=\"\"),\"\",IF(L229<Parameters!$E$14,1,IF(AND(L229>Parameters!$E$14,L229<=Parameters!$F$14),2,IF(AND(L229>Parameters!$F$14,L229<=Parameters!$G$14),3,IF(AND(L229>Parameters!$G$14,L229<=Parameters!$H$14),4,IF(L229>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M229=\"\"),\"\",IF(M229<Parameters!$E$14,1,IF(AND(M229>Parameters!$E$14,M229<=Parameters!$F$14),2,IF(AND(M229>Parameters!$F$14,M229<=Parameters!$G$14),3,IF(AND(M229>Parameters!$G$14,M229<=Parameters!$H$14),4,IF(M229>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N229=\"\"),\"\",IF(N229<Parameters!$E$14,1,IF(AND(N229>Parameters!$E$14,N229<=Parameters!$F$14),2,IF(AND(N229>Parameters!$F$14,N229<=Parameters!$G$14),3,IF(AND(N229>Parameters!$G$14,N229<=Parameters!$H$14),4,IF(N229>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O229=\"\"),\"\",IF(O229<Parameters!$E$14,1,IF(AND(O229>Parameters!$E$14,O229<=Parameters!$F$14),2,IF(AND(O229>Parameters!$F$14,O229<=Parameters!$G$14),3,IF(AND(O229>Parameters!$G$14,O229<=Parameters!$H$14),4,IF(O229>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P229=\"\"),\"\",IF(P229<Parameters!$E$14,1,IF(AND(P229>Parameters!$E$14,P229<=Parameters!$F$14),2,IF(AND(P229>Parameters!$F$14,P229<=Parameters!$G$14),3,IF(AND(P229>Parameters!$G$14,P229<=Parameters!$H$14),4,IF(P229>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q229=\"\"),\"\",IF(Q229<Parameters!$E$14,1,IF(AND(Q229>Parameters!$E$14,Q229<=Parameters!$F$14),2,IF(AND(Q229>Parameters!$F$14,Q229<=Parameters!$G$14),3,IF(AND(Q229>Parameters!$G$14,Q229<=Parameters!$H$14),4,IF(Q229>Parameters!$H$14,5,\"\"))))))","v":""}]
[{"$f":"Data!$CJ$5","v":"Debt to Equity"},{"$f":"Companies!B26","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B230,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B230,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A230,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B230,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B230,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A230,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B230,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B230,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A230,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B230,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B230,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A230,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B230,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B230,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A230,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B230,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B230,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A230,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B230,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B230,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A230,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B230,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B230,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A230,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B230,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B230,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A230,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B230,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B230,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A230,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B230,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B230,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A230,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B230,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B230,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A230,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B230,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B230,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A230,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B230,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B230,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A230,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B230,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B230,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A230,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C230=\"\"),\"\",IF(C230<Parameters!$E$14,1,IF(AND(C230>Parameters!$E$14,C230<=Parameters!$F$14),2,IF(AND(C230>Parameters!$F$14,C230<=Parameters!$G$14),3,IF(AND(C230>Parameters!$G$14,C230<=Parameters!$H$14),4,IF(C230>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D230=\"\"),\"\",IF(D230<Parameters!$E$14,1,IF(AND(D230>Parameters!$E$14,D230<=Parameters!$F$14),2,IF(AND(D230>Parameters!$F$14,D230<=Parameters!$G$14),3,IF(AND(D230>Parameters!$G$14,D230<=Parameters!$H$14),4,IF(D230>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E230=\"\"),\"\",IF(E230<Parameters!$E$14,1,IF(AND(E230>Parameters!$E$14,E230<=Parameters!$F$14),2,IF(AND(E230>Parameters!$F$14,E230<=Parameters!$G$14),3,IF(AND(E230>Parameters!$G$14,E230<=Parameters!$H$14),4,IF(E230>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F230=\"\"),\"\",IF(F230<Parameters!$E$14,1,IF(AND(F230>Parameters!$E$14,F230<=Parameters!$F$14),2,IF(AND(F230>Parameters!$F$14,F230<=Parameters!$G$14),3,IF(AND(F230>Parameters!$G$14,F230<=Parameters!$H$14),4,IF(F230>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G230=\"\"),\"\",IF(G230<Parameters!$E$14,1,IF(AND(G230>Parameters!$E$14,G230<=Parameters!$F$14),2,IF(AND(G230>Parameters!$F$14,G230<=Parameters!$G$14),3,IF(AND(G230>Parameters!$G$14,G230<=Parameters!$H$14),4,IF(G230>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H230=\"\"),\"\",IF(H230<Parameters!$E$14,1,IF(AND(H230>Parameters!$E$14,H230<=Parameters!$F$14),2,IF(AND(H230>Parameters!$F$14,H230<=Parameters!$G$14),3,IF(AND(H230>Parameters!$G$14,H230<=Parameters!$H$14),4,IF(H230>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I230=\"\"),\"\",IF(I230<Parameters!$E$14,1,IF(AND(I230>Parameters!$E$14,I230<=Parameters!$F$14),2,IF(AND(I230>Parameters!$F$14,I230<=Parameters!$G$14),3,IF(AND(I230>Parameters!$G$14,I230<=Parameters!$H$14),4,IF(I230>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J230=\"\"),\"\",IF(J230<Parameters!$E$14,1,IF(AND(J230>Parameters!$E$14,J230<=Parameters!$F$14),2,IF(AND(J230>Parameters!$F$14,J230<=Parameters!$G$14),3,IF(AND(J230>Parameters!$G$14,J230<=Parameters!$H$14),4,IF(J230>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K230=\"\"),\"\",IF(K230<Parameters!$E$14,1,IF(AND(K230>Parameters!$E$14,K230<=Parameters!$F$14),2,IF(AND(K230>Parameters!$F$14,K230<=Parameters!$G$14),3,IF(AND(K230>Parameters!$G$14,K230<=Parameters!$H$14),4,IF(K230>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L230=\"\"),\"\",IF(L230<Parameters!$E$14,1,IF(AND(L230>Parameters!$E$14,L230<=Parameters!$F$14),2,IF(AND(L230>Parameters!$F$14,L230<=Parameters!$G$14),3,IF(AND(L230>Parameters!$G$14,L230<=Parameters!$H$14),4,IF(L230>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M230=\"\"),\"\",IF(M230<Parameters!$E$14,1,IF(AND(M230>Parameters!$E$14,M230<=Parameters!$F$14),2,IF(AND(M230>Parameters!$F$14,M230<=Parameters!$G$14),3,IF(AND(M230>Parameters!$G$14,M230<=Parameters!$H$14),4,IF(M230>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N230=\"\"),\"\",IF(N230<Parameters!$E$14,1,IF(AND(N230>Parameters!$E$14,N230<=Parameters!$F$14),2,IF(AND(N230>Parameters!$F$14,N230<=Parameters!$G$14),3,IF(AND(N230>Parameters!$G$14,N230<=Parameters!$H$14),4,IF(N230>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O230=\"\"),\"\",IF(O230<Parameters!$E$14,1,IF(AND(O230>Parameters!$E$14,O230<=Parameters!$F$14),2,IF(AND(O230>Parameters!$F$14,O230<=Parameters!$G$14),3,IF(AND(O230>Parameters!$G$14,O230<=Parameters!$H$14),4,IF(O230>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P230=\"\"),\"\",IF(P230<Parameters!$E$14,1,IF(AND(P230>Parameters!$E$14,P230<=Parameters!$F$14),2,IF(AND(P230>Parameters!$F$14,P230<=Parameters!$G$14),3,IF(AND(P230>Parameters!$G$14,P230<=Parameters!$H$14),4,IF(P230>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q230=\"\"),\"\",IF(Q230<Parameters!$E$14,1,IF(AND(Q230>Parameters!$E$14,Q230<=Parameters!$F$14),2,IF(AND(Q230>Parameters!$F$14,Q230<=Parameters!$G$14),3,IF(AND(Q230>Parameters!$G$14,Q230<=Parameters!$H$14),4,IF(Q230>Parameters!$H$14,5,\"\"))))))","v":""}]
[{"$f":"Data!$CJ$5","v":"Debt to Equity"},{"$f":"Companies!B27","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B231,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B231,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A231,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B231,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B231,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A231,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B231,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B231,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A231,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B231,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B231,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A231,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B231,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B231,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A231,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B231,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B231,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A231,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B231,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B231,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A231,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B231,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B231,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A231,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B231,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B231,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A231,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B231,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B231,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A231,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B231,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B231,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A231,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B231,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B231,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A231,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B231,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B231,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A231,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B231,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B231,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A231,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B231,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B231,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A231,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C231=\"\"),\"\",IF(C231<Parameters!$E$14,1,IF(AND(C231>Parameters!$E$14,C231<=Parameters!$F$14),2,IF(AND(C231>Parameters!$F$14,C231<=Parameters!$G$14),3,IF(AND(C231>Parameters!$G$14,C231<=Parameters!$H$14),4,IF(C231>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D231=\"\"),\"\",IF(D231<Parameters!$E$14,1,IF(AND(D231>Parameters!$E$14,D231<=Parameters!$F$14),2,IF(AND(D231>Parameters!$F$14,D231<=Parameters!$G$14),3,IF(AND(D231>Parameters!$G$14,D231<=Parameters!$H$14),4,IF(D231>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E231=\"\"),\"\",IF(E231<Parameters!$E$14,1,IF(AND(E231>Parameters!$E$14,E231<=Parameters!$F$14),2,IF(AND(E231>Parameters!$F$14,E231<=Parameters!$G$14),3,IF(AND(E231>Parameters!$G$14,E231<=Parameters!$H$14),4,IF(E231>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F231=\"\"),\"\",IF(F231<Parameters!$E$14,1,IF(AND(F231>Parameters!$E$14,F231<=Parameters!$F$14),2,IF(AND(F231>Parameters!$F$14,F231<=Parameters!$G$14),3,IF(AND(F231>Parameters!$G$14,F231<=Parameters!$H$14),4,IF(F231>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G231=\"\"),\"\",IF(G231<Parameters!$E$14,1,IF(AND(G231>Parameters!$E$14,G231<=Parameters!$F$14),2,IF(AND(G231>Parameters!$F$14,G231<=Parameters!$G$14),3,IF(AND(G231>Parameters!$G$14,G231<=Parameters!$H$14),4,IF(G231>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H231=\"\"),\"\",IF(H231<Parameters!$E$14,1,IF(AND(H231>Parameters!$E$14,H231<=Parameters!$F$14),2,IF(AND(H231>Parameters!$F$14,H231<=Parameters!$G$14),3,IF(AND(H231>Parameters!$G$14,H231<=Parameters!$H$14),4,IF(H231>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I231=\"\"),\"\",IF(I231<Parameters!$E$14,1,IF(AND(I231>Parameters!$E$14,I231<=Parameters!$F$14),2,IF(AND(I231>Parameters!$F$14,I231<=Parameters!$G$14),3,IF(AND(I231>Parameters!$G$14,I231<=Parameters!$H$14),4,IF(I231>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J231=\"\"),\"\",IF(J231<Parameters!$E$14,1,IF(AND(J231>Parameters!$E$14,J231<=Parameters!$F$14),2,IF(AND(J231>Parameters!$F$14,J231<=Parameters!$G$14),3,IF(AND(J231>Parameters!$G$14,J231<=Parameters!$H$14),4,IF(J231>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K231=\"\"),\"\",IF(K231<Parameters!$E$14,1,IF(AND(K231>Parameters!$E$14,K231<=Parameters!$F$14),2,IF(AND(K231>Parameters!$F$14,K231<=Parameters!$G$14),3,IF(AND(K231>Parameters!$G$14,K231<=Parameters!$H$14),4,IF(K231>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L231=\"\"),\"\",IF(L231<Parameters!$E$14,1,IF(AND(L231>Parameters!$E$14,L231<=Parameters!$F$14),2,IF(AND(L231>Parameters!$F$14,L231<=Parameters!$G$14),3,IF(AND(L231>Parameters!$G$14,L231<=Parameters!$H$14),4,IF(L231>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M231=\"\"),\"\",IF(M231<Parameters!$E$14,1,IF(AND(M231>Parameters!$E$14,M231<=Parameters!$F$14),2,IF(AND(M231>Parameters!$F$14,M231<=Parameters!$G$14),3,IF(AND(M231>Parameters!$G$14,M231<=Parameters!$H$14),4,IF(M231>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N231=\"\"),\"\",IF(N231<Parameters!$E$14,1,IF(AND(N231>Parameters!$E$14,N231<=Parameters!$F$14),2,IF(AND(N231>Parameters!$F$14,N231<=Parameters!$G$14),3,IF(AND(N231>Parameters!$G$14,N231<=Parameters!$H$14),4,IF(N231>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O231=\"\"),\"\",IF(O231<Parameters!$E$14,1,IF(AND(O231>Parameters!$E$14,O231<=Parameters!$F$14),2,IF(AND(O231>Parameters!$F$14,O231<=Parameters!$G$14),3,IF(AND(O231>Parameters!$G$14,O231<=Parameters!$H$14),4,IF(O231>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P231=\"\"),\"\",IF(P231<Parameters!$E$14,1,IF(AND(P231>Parameters!$E$14,P231<=Parameters!$F$14),2,IF(AND(P231>Parameters!$F$14,P231<=Parameters!$G$14),3,IF(AND(P231>Parameters!$G$14,P231<=Parameters!$H$14),4,IF(P231>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q231=\"\"),\"\",IF(Q231<Parameters!$E$14,1,IF(AND(Q231>Parameters!$E$14,Q231<=Parameters!$F$14),2,IF(AND(Q231>Parameters!$F$14,Q231<=Parameters!$G$14),3,IF(AND(Q231>Parameters!$G$14,Q231<=Parameters!$H$14),4,IF(Q231>Parameters!$H$14,5,\"\"))))))","v":""}]
[{"$f":"Data!$CJ$5","v":"Debt to Equity"},{"$f":"Companies!B28","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B232,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B232,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A232,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B232,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B232,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A232,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B232,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B232,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A232,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B232,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B232,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A232,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B232,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B232,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A232,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B232,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B232,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A232,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B232,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B232,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A232,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B232,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B232,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A232,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B232,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B232,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A232,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B232,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B232,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A232,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B232,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B232,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A232,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B232,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B232,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A232,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B232,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B232,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A232,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B232,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B232,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A232,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B232,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B232,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A232,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C232=\"\"),\"\",IF(C232<Parameters!$E$14,1,IF(AND(C232>Parameters!$E$14,C232<=Parameters!$F$14),2,IF(AND(C232>Parameters!$F$14,C232<=Parameters!$G$14),3,IF(AND(C232>Parameters!$G$14,C232<=Parameters!$H$14),4,IF(C232>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D232=\"\"),\"\",IF(D232<Parameters!$E$14,1,IF(AND(D232>Parameters!$E$14,D232<=Parameters!$F$14),2,IF(AND(D232>Parameters!$F$14,D232<=Parameters!$G$14),3,IF(AND(D232>Parameters!$G$14,D232<=Parameters!$H$14),4,IF(D232>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E232=\"\"),\"\",IF(E232<Parameters!$E$14,1,IF(AND(E232>Parameters!$E$14,E232<=Parameters!$F$14),2,IF(AND(E232>Parameters!$F$14,E232<=Parameters!$G$14),3,IF(AND(E232>Parameters!$G$14,E232<=Parameters!$H$14),4,IF(E232>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F232=\"\"),\"\",IF(F232<Parameters!$E$14,1,IF(AND(F232>Parameters!$E$14,F232<=Parameters!$F$14),2,IF(AND(F232>Parameters!$F$14,F232<=Parameters!$G$14),3,IF(AND(F232>Parameters!$G$14,F232<=Parameters!$H$14),4,IF(F232>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G232=\"\"),\"\",IF(G232<Parameters!$E$14,1,IF(AND(G232>Parameters!$E$14,G232<=Parameters!$F$14),2,IF(AND(G232>Parameters!$F$14,G232<=Parameters!$G$14),3,IF(AND(G232>Parameters!$G$14,G232<=Parameters!$H$14),4,IF(G232>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H232=\"\"),\"\",IF(H232<Parameters!$E$14,1,IF(AND(H232>Parameters!$E$14,H232<=Parameters!$F$14),2,IF(AND(H232>Parameters!$F$14,H232<=Parameters!$G$14),3,IF(AND(H232>Parameters!$G$14,H232<=Parameters!$H$14),4,IF(H232>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I232=\"\"),\"\",IF(I232<Parameters!$E$14,1,IF(AND(I232>Parameters!$E$14,I232<=Parameters!$F$14),2,IF(AND(I232>Parameters!$F$14,I232<=Parameters!$G$14),3,IF(AND(I232>Parameters!$G$14,I232<=Parameters!$H$14),4,IF(I232>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J232=\"\"),\"\",IF(J232<Parameters!$E$14,1,IF(AND(J232>Parameters!$E$14,J232<=Parameters!$F$14),2,IF(AND(J232>Parameters!$F$14,J232<=Parameters!$G$14),3,IF(AND(J232>Parameters!$G$14,J232<=Parameters!$H$14),4,IF(J232>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K232=\"\"),\"\",IF(K232<Parameters!$E$14,1,IF(AND(K232>Parameters!$E$14,K232<=Parameters!$F$14),2,IF(AND(K232>Parameters!$F$14,K232<=Parameters!$G$14),3,IF(AND(K232>Parameters!$G$14,K232<=Parameters!$H$14),4,IF(K232>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L232=\"\"),\"\",IF(L232<Parameters!$E$14,1,IF(AND(L232>Parameters!$E$14,L232<=Parameters!$F$14),2,IF(AND(L232>Parameters!$F$14,L232<=Parameters!$G$14),3,IF(AND(L232>Parameters!$G$14,L232<=Parameters!$H$14),4,IF(L232>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M232=\"\"),\"\",IF(M232<Parameters!$E$14,1,IF(AND(M232>Parameters!$E$14,M232<=Parameters!$F$14),2,IF(AND(M232>Parameters!$F$14,M232<=Parameters!$G$14),3,IF(AND(M232>Parameters!$G$14,M232<=Parameters!$H$14),4,IF(M232>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N232=\"\"),\"\",IF(N232<Parameters!$E$14,1,IF(AND(N232>Parameters!$E$14,N232<=Parameters!$F$14),2,IF(AND(N232>Parameters!$F$14,N232<=Parameters!$G$14),3,IF(AND(N232>Parameters!$G$14,N232<=Parameters!$H$14),4,IF(N232>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O232=\"\"),\"\",IF(O232<Parameters!$E$14,1,IF(AND(O232>Parameters!$E$14,O232<=Parameters!$F$14),2,IF(AND(O232>Parameters!$F$14,O232<=Parameters!$G$14),3,IF(AND(O232>Parameters!$G$14,O232<=Parameters!$H$14),4,IF(O232>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P232=\"\"),\"\",IF(P232<Parameters!$E$14,1,IF(AND(P232>Parameters!$E$14,P232<=Parameters!$F$14),2,IF(AND(P232>Parameters!$F$14,P232<=Parameters!$G$14),3,IF(AND(P232>Parameters!$G$14,P232<=Parameters!$H$14),4,IF(P232>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q232=\"\"),\"\",IF(Q232<Parameters!$E$14,1,IF(AND(Q232>Parameters!$E$14,Q232<=Parameters!$F$14),2,IF(AND(Q232>Parameters!$F$14,Q232<=Parameters!$G$14),3,IF(AND(Q232>Parameters!$G$14,Q232<=Parameters!$H$14),4,IF(Q232>Parameters!$H$14,5,\"\"))))))","v":""}]
[{"$f":"Data!$CJ$5","v":"Debt to Equity"},{"$f":"Companies!B29","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B233,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B233,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A233,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B233,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B233,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A233,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B233,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B233,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A233,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B233,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B233,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A233,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B233,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B233,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A233,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B233,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B233,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A233,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B233,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B233,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A233,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B233,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B233,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A233,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B233,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B233,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A233,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B233,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B233,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A233,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B233,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B233,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A233,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B233,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B233,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A233,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B233,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B233,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A233,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B233,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B233,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A233,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B233,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B233,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A233,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C233=\"\"),\"\",IF(C233<Parameters!$E$14,1,IF(AND(C233>Parameters!$E$14,C233<=Parameters!$F$14),2,IF(AND(C233>Parameters!$F$14,C233<=Parameters!$G$14),3,IF(AND(C233>Parameters!$G$14,C233<=Parameters!$H$14),4,IF(C233>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D233=\"\"),\"\",IF(D233<Parameters!$E$14,1,IF(AND(D233>Parameters!$E$14,D233<=Parameters!$F$14),2,IF(AND(D233>Parameters!$F$14,D233<=Parameters!$G$14),3,IF(AND(D233>Parameters!$G$14,D233<=Parameters!$H$14),4,IF(D233>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E233=\"\"),\"\",IF(E233<Parameters!$E$14,1,IF(AND(E233>Parameters!$E$14,E233<=Parameters!$F$14),2,IF(AND(E233>Parameters!$F$14,E233<=Parameters!$G$14),3,IF(AND(E233>Parameters!$G$14,E233<=Parameters!$H$14),4,IF(E233>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F233=\"\"),\"\",IF(F233<Parameters!$E$14,1,IF(AND(F233>Parameters!$E$14,F233<=Parameters!$F$14),2,IF(AND(F233>Parameters!$F$14,F233<=Parameters!$G$14),3,IF(AND(F233>Parameters!$G$14,F233<=Parameters!$H$14),4,IF(F233>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G233=\"\"),\"\",IF(G233<Parameters!$E$14,1,IF(AND(G233>Parameters!$E$14,G233<=Parameters!$F$14),2,IF(AND(G233>Parameters!$F$14,G233<=Parameters!$G$14),3,IF(AND(G233>Parameters!$G$14,G233<=Parameters!$H$14),4,IF(G233>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H233=\"\"),\"\",IF(H233<Parameters!$E$14,1,IF(AND(H233>Parameters!$E$14,H233<=Parameters!$F$14),2,IF(AND(H233>Parameters!$F$14,H233<=Parameters!$G$14),3,IF(AND(H233>Parameters!$G$14,H233<=Parameters!$H$14),4,IF(H233>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I233=\"\"),\"\",IF(I233<Parameters!$E$14,1,IF(AND(I233>Parameters!$E$14,I233<=Parameters!$F$14),2,IF(AND(I233>Parameters!$F$14,I233<=Parameters!$G$14),3,IF(AND(I233>Parameters!$G$14,I233<=Parameters!$H$14),4,IF(I233>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J233=\"\"),\"\",IF(J233<Parameters!$E$14,1,IF(AND(J233>Parameters!$E$14,J233<=Parameters!$F$14),2,IF(AND(J233>Parameters!$F$14,J233<=Parameters!$G$14),3,IF(AND(J233>Parameters!$G$14,J233<=Parameters!$H$14),4,IF(J233>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K233=\"\"),\"\",IF(K233<Parameters!$E$14,1,IF(AND(K233>Parameters!$E$14,K233<=Parameters!$F$14),2,IF(AND(K233>Parameters!$F$14,K233<=Parameters!$G$14),3,IF(AND(K233>Parameters!$G$14,K233<=Parameters!$H$14),4,IF(K233>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L233=\"\"),\"\",IF(L233<Parameters!$E$14,1,IF(AND(L233>Parameters!$E$14,L233<=Parameters!$F$14),2,IF(AND(L233>Parameters!$F$14,L233<=Parameters!$G$14),3,IF(AND(L233>Parameters!$G$14,L233<=Parameters!$H$14),4,IF(L233>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M233=\"\"),\"\",IF(M233<Parameters!$E$14,1,IF(AND(M233>Parameters!$E$14,M233<=Parameters!$F$14),2,IF(AND(M233>Parameters!$F$14,M233<=Parameters!$G$14),3,IF(AND(M233>Parameters!$G$14,M233<=Parameters!$H$14),4,IF(M233>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N233=\"\"),\"\",IF(N233<Parameters!$E$14,1,IF(AND(N233>Parameters!$E$14,N233<=Parameters!$F$14),2,IF(AND(N233>Parameters!$F$14,N233<=Parameters!$G$14),3,IF(AND(N233>Parameters!$G$14,N233<=Parameters!$H$14),4,IF(N233>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O233=\"\"),\"\",IF(O233<Parameters!$E$14,1,IF(AND(O233>Parameters!$E$14,O233<=Parameters!$F$14),2,IF(AND(O233>Parameters!$F$14,O233<=Parameters!$G$14),3,IF(AND(O233>Parameters!$G$14,O233<=Parameters!$H$14),4,IF(O233>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P233=\"\"),\"\",IF(P233<Parameters!$E$14,1,IF(AND(P233>Parameters!$E$14,P233<=Parameters!$F$14),2,IF(AND(P233>Parameters!$F$14,P233<=Parameters!$G$14),3,IF(AND(P233>Parameters!$G$14,P233<=Parameters!$H$14),4,IF(P233>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q233=\"\"),\"\",IF(Q233<Parameters!$E$14,1,IF(AND(Q233>Parameters!$E$14,Q233<=Parameters!$F$14),2,IF(AND(Q233>Parameters!$F$14,Q233<=Parameters!$G$14),3,IF(AND(Q233>Parameters!$G$14,Q233<=Parameters!$H$14),4,IF(Q233>Parameters!$H$14,5,\"\"))))))","v":""}]
[{"$f":"Data!$CJ$5","v":"Debt to Equity"},{"$f":"Companies!B30","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B234,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B234,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A234,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B234,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B234,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A234,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B234,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B234,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A234,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B234,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B234,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A234,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B234,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B234,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A234,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B234,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B234,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A234,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B234,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B234,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A234,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B234,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B234,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A234,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B234,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B234,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A234,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B234,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B234,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A234,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B234,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B234,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A234,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B234,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B234,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A234,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B234,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B234,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A234,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B234,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B234,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A234,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B234,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B234,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A234,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C234=\"\"),\"\",IF(C234<Parameters!$E$14,1,IF(AND(C234>Parameters!$E$14,C234<=Parameters!$F$14),2,IF(AND(C234>Parameters!$F$14,C234<=Parameters!$G$14),3,IF(AND(C234>Parameters!$G$14,C234<=Parameters!$H$14),4,IF(C234>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D234=\"\"),\"\",IF(D234<Parameters!$E$14,1,IF(AND(D234>Parameters!$E$14,D234<=Parameters!$F$14),2,IF(AND(D234>Parameters!$F$14,D234<=Parameters!$G$14),3,IF(AND(D234>Parameters!$G$14,D234<=Parameters!$H$14),4,IF(D234>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E234=\"\"),\"\",IF(E234<Parameters!$E$14,1,IF(AND(E234>Parameters!$E$14,E234<=Parameters!$F$14),2,IF(AND(E234>Parameters!$F$14,E234<=Parameters!$G$14),3,IF(AND(E234>Parameters!$G$14,E234<=Parameters!$H$14),4,IF(E234>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F234=\"\"),\"\",IF(F234<Parameters!$E$14,1,IF(AND(F234>Parameters!$E$14,F234<=Parameters!$F$14),2,IF(AND(F234>Parameters!$F$14,F234<=Parameters!$G$14),3,IF(AND(F234>Parameters!$G$14,F234<=Parameters!$H$14),4,IF(F234>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G234=\"\"),\"\",IF(G234<Parameters!$E$14,1,IF(AND(G234>Parameters!$E$14,G234<=Parameters!$F$14),2,IF(AND(G234>Parameters!$F$14,G234<=Parameters!$G$14),3,IF(AND(G234>Parameters!$G$14,G234<=Parameters!$H$14),4,IF(G234>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H234=\"\"),\"\",IF(H234<Parameters!$E$14,1,IF(AND(H234>Parameters!$E$14,H234<=Parameters!$F$14),2,IF(AND(H234>Parameters!$F$14,H234<=Parameters!$G$14),3,IF(AND(H234>Parameters!$G$14,H234<=Parameters!$H$14),4,IF(H234>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I234=\"\"),\"\",IF(I234<Parameters!$E$14,1,IF(AND(I234>Parameters!$E$14,I234<=Parameters!$F$14),2,IF(AND(I234>Parameters!$F$14,I234<=Parameters!$G$14),3,IF(AND(I234>Parameters!$G$14,I234<=Parameters!$H$14),4,IF(I234>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J234=\"\"),\"\",IF(J234<Parameters!$E$14,1,IF(AND(J234>Parameters!$E$14,J234<=Parameters!$F$14),2,IF(AND(J234>Parameters!$F$14,J234<=Parameters!$G$14),3,IF(AND(J234>Parameters!$G$14,J234<=Parameters!$H$14),4,IF(J234>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K234=\"\"),\"\",IF(K234<Parameters!$E$14,1,IF(AND(K234>Parameters!$E$14,K234<=Parameters!$F$14),2,IF(AND(K234>Parameters!$F$14,K234<=Parameters!$G$14),3,IF(AND(K234>Parameters!$G$14,K234<=Parameters!$H$14),4,IF(K234>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L234=\"\"),\"\",IF(L234<Parameters!$E$14,1,IF(AND(L234>Parameters!$E$14,L234<=Parameters!$F$14),2,IF(AND(L234>Parameters!$F$14,L234<=Parameters!$G$14),3,IF(AND(L234>Parameters!$G$14,L234<=Parameters!$H$14),4,IF(L234>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M234=\"\"),\"\",IF(M234<Parameters!$E$14,1,IF(AND(M234>Parameters!$E$14,M234<=Parameters!$F$14),2,IF(AND(M234>Parameters!$F$14,M234<=Parameters!$G$14),3,IF(AND(M234>Parameters!$G$14,M234<=Parameters!$H$14),4,IF(M234>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N234=\"\"),\"\",IF(N234<Parameters!$E$14,1,IF(AND(N234>Parameters!$E$14,N234<=Parameters!$F$14),2,IF(AND(N234>Parameters!$F$14,N234<=Parameters!$G$14),3,IF(AND(N234>Parameters!$G$14,N234<=Parameters!$H$14),4,IF(N234>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O234=\"\"),\"\",IF(O234<Parameters!$E$14,1,IF(AND(O234>Parameters!$E$14,O234<=Parameters!$F$14),2,IF(AND(O234>Parameters!$F$14,O234<=Parameters!$G$14),3,IF(AND(O234>Parameters!$G$14,O234<=Parameters!$H$14),4,IF(O234>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P234=\"\"),\"\",IF(P234<Parameters!$E$14,1,IF(AND(P234>Parameters!$E$14,P234<=Parameters!$F$14),2,IF(AND(P234>Parameters!$F$14,P234<=Parameters!$G$14),3,IF(AND(P234>Parameters!$G$14,P234<=Parameters!$H$14),4,IF(P234>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q234=\"\"),\"\",IF(Q234<Parameters!$E$14,1,IF(AND(Q234>Parameters!$E$14,Q234<=Parameters!$F$14),2,IF(AND(Q234>Parameters!$F$14,Q234<=Parameters!$G$14),3,IF(AND(Q234>Parameters!$G$14,Q234<=Parameters!$H$14),4,IF(Q234>Parameters!$H$14,5,\"\"))))))","v":""}]
[{"$f":"Data!$CJ$5","v":"Debt to Equity"},{"$f":"Companies!B31","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B235,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B235,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A235,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B235,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B235,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A235,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B235,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B235,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A235,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B235,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B235,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A235,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B235,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B235,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A235,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B235,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B235,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A235,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B235,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B235,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A235,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B235,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B235,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A235,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B235,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B235,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A235,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B235,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B235,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A235,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B235,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B235,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A235,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B235,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B235,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A235,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B235,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B235,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A235,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B235,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B235,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A235,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B235,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B235,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A235,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C235=\"\"),\"\",IF(C235<Parameters!$E$14,1,IF(AND(C235>Parameters!$E$14,C235<=Parameters!$F$14),2,IF(AND(C235>Parameters!$F$14,C235<=Parameters!$G$14),3,IF(AND(C235>Parameters!$G$14,C235<=Parameters!$H$14),4,IF(C235>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D235=\"\"),\"\",IF(D235<Parameters!$E$14,1,IF(AND(D235>Parameters!$E$14,D235<=Parameters!$F$14),2,IF(AND(D235>Parameters!$F$14,D235<=Parameters!$G$14),3,IF(AND(D235>Parameters!$G$14,D235<=Parameters!$H$14),4,IF(D235>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E235=\"\"),\"\",IF(E235<Parameters!$E$14,1,IF(AND(E235>Parameters!$E$14,E235<=Parameters!$F$14),2,IF(AND(E235>Parameters!$F$14,E235<=Parameters!$G$14),3,IF(AND(E235>Parameters!$G$14,E235<=Parameters!$H$14),4,IF(E235>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F235=\"\"),\"\",IF(F235<Parameters!$E$14,1,IF(AND(F235>Parameters!$E$14,F235<=Parameters!$F$14),2,IF(AND(F235>Parameters!$F$14,F235<=Parameters!$G$14),3,IF(AND(F235>Parameters!$G$14,F235<=Parameters!$H$14),4,IF(F235>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G235=\"\"),\"\",IF(G235<Parameters!$E$14,1,IF(AND(G235>Parameters!$E$14,G235<=Parameters!$F$14),2,IF(AND(G235>Parameters!$F$14,G235<=Parameters!$G$14),3,IF(AND(G235>Parameters!$G$14,G235<=Parameters!$H$14),4,IF(G235>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H235=\"\"),\"\",IF(H235<Parameters!$E$14,1,IF(AND(H235>Parameters!$E$14,H235<=Parameters!$F$14),2,IF(AND(H235>Parameters!$F$14,H235<=Parameters!$G$14),3,IF(AND(H235>Parameters!$G$14,H235<=Parameters!$H$14),4,IF(H235>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I235=\"\"),\"\",IF(I235<Parameters!$E$14,1,IF(AND(I235>Parameters!$E$14,I235<=Parameters!$F$14),2,IF(AND(I235>Parameters!$F$14,I235<=Parameters!$G$14),3,IF(AND(I235>Parameters!$G$14,I235<=Parameters!$H$14),4,IF(I235>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J235=\"\"),\"\",IF(J235<Parameters!$E$14,1,IF(AND(J235>Parameters!$E$14,J235<=Parameters!$F$14),2,IF(AND(J235>Parameters!$F$14,J235<=Parameters!$G$14),3,IF(AND(J235>Parameters!$G$14,J235<=Parameters!$H$14),4,IF(J235>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K235=\"\"),\"\",IF(K235<Parameters!$E$14,1,IF(AND(K235>Parameters!$E$14,K235<=Parameters!$F$14),2,IF(AND(K235>Parameters!$F$14,K235<=Parameters!$G$14),3,IF(AND(K235>Parameters!$G$14,K235<=Parameters!$H$14),4,IF(K235>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L235=\"\"),\"\",IF(L235<Parameters!$E$14,1,IF(AND(L235>Parameters!$E$14,L235<=Parameters!$F$14),2,IF(AND(L235>Parameters!$F$14,L235<=Parameters!$G$14),3,IF(AND(L235>Parameters!$G$14,L235<=Parameters!$H$14),4,IF(L235>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M235=\"\"),\"\",IF(M235<Parameters!$E$14,1,IF(AND(M235>Parameters!$E$14,M235<=Parameters!$F$14),2,IF(AND(M235>Parameters!$F$14,M235<=Parameters!$G$14),3,IF(AND(M235>Parameters!$G$14,M235<=Parameters!$H$14),4,IF(M235>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N235=\"\"),\"\",IF(N235<Parameters!$E$14,1,IF(AND(N235>Parameters!$E$14,N235<=Parameters!$F$14),2,IF(AND(N235>Parameters!$F$14,N235<=Parameters!$G$14),3,IF(AND(N235>Parameters!$G$14,N235<=Parameters!$H$14),4,IF(N235>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O235=\"\"),\"\",IF(O235<Parameters!$E$14,1,IF(AND(O235>Parameters!$E$14,O235<=Parameters!$F$14),2,IF(AND(O235>Parameters!$F$14,O235<=Parameters!$G$14),3,IF(AND(O235>Parameters!$G$14,O235<=Parameters!$H$14),4,IF(O235>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P235=\"\"),\"\",IF(P235<Parameters!$E$14,1,IF(AND(P235>Parameters!$E$14,P235<=Parameters!$F$14),2,IF(AND(P235>Parameters!$F$14,P235<=Parameters!$G$14),3,IF(AND(P235>Parameters!$G$14,P235<=Parameters!$H$14),4,IF(P235>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q235=\"\"),\"\",IF(Q235<Parameters!$E$14,1,IF(AND(Q235>Parameters!$E$14,Q235<=Parameters!$F$14),2,IF(AND(Q235>Parameters!$F$14,Q235<=Parameters!$G$14),3,IF(AND(Q235>Parameters!$G$14,Q235<=Parameters!$H$14),4,IF(Q235>Parameters!$H$14,5,\"\"))))))","v":""}]
[{"$f":"Data!$CJ$5","v":"Debt to Equity"},{"$f":"Companies!B32","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B236,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B236,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A236,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B236,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B236,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A236,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B236,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B236,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A236,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B236,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B236,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A236,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B236,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B236,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A236,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B236,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B236,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A236,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B236,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B236,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A236,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B236,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B236,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A236,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B236,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B236,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A236,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B236,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B236,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A236,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B236,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B236,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A236,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B236,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B236,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A236,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B236,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B236,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A236,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B236,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B236,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A236,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B236,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B236,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A236,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C236=\"\"),\"\",IF(C236<Parameters!$E$14,1,IF(AND(C236>Parameters!$E$14,C236<=Parameters!$F$14),2,IF(AND(C236>Parameters!$F$14,C236<=Parameters!$G$14),3,IF(AND(C236>Parameters!$G$14,C236<=Parameters!$H$14),4,IF(C236>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D236=\"\"),\"\",IF(D236<Parameters!$E$14,1,IF(AND(D236>Parameters!$E$14,D236<=Parameters!$F$14),2,IF(AND(D236>Parameters!$F$14,D236<=Parameters!$G$14),3,IF(AND(D236>Parameters!$G$14,D236<=Parameters!$H$14),4,IF(D236>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E236=\"\"),\"\",IF(E236<Parameters!$E$14,1,IF(AND(E236>Parameters!$E$14,E236<=Parameters!$F$14),2,IF(AND(E236>Parameters!$F$14,E236<=Parameters!$G$14),3,IF(AND(E236>Parameters!$G$14,E236<=Parameters!$H$14),4,IF(E236>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F236=\"\"),\"\",IF(F236<Parameters!$E$14,1,IF(AND(F236>Parameters!$E$14,F236<=Parameters!$F$14),2,IF(AND(F236>Parameters!$F$14,F236<=Parameters!$G$14),3,IF(AND(F236>Parameters!$G$14,F236<=Parameters!$H$14),4,IF(F236>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G236=\"\"),\"\",IF(G236<Parameters!$E$14,1,IF(AND(G236>Parameters!$E$14,G236<=Parameters!$F$14),2,IF(AND(G236>Parameters!$F$14,G236<=Parameters!$G$14),3,IF(AND(G236>Parameters!$G$14,G236<=Parameters!$H$14),4,IF(G236>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H236=\"\"),\"\",IF(H236<Parameters!$E$14,1,IF(AND(H236>Parameters!$E$14,H236<=Parameters!$F$14),2,IF(AND(H236>Parameters!$F$14,H236<=Parameters!$G$14),3,IF(AND(H236>Parameters!$G$14,H236<=Parameters!$H$14),4,IF(H236>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I236=\"\"),\"\",IF(I236<Parameters!$E$14,1,IF(AND(I236>Parameters!$E$14,I236<=Parameters!$F$14),2,IF(AND(I236>Parameters!$F$14,I236<=Parameters!$G$14),3,IF(AND(I236>Parameters!$G$14,I236<=Parameters!$H$14),4,IF(I236>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J236=\"\"),\"\",IF(J236<Parameters!$E$14,1,IF(AND(J236>Parameters!$E$14,J236<=Parameters!$F$14),2,IF(AND(J236>Parameters!$F$14,J236<=Parameters!$G$14),3,IF(AND(J236>Parameters!$G$14,J236<=Parameters!$H$14),4,IF(J236>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K236=\"\"),\"\",IF(K236<Parameters!$E$14,1,IF(AND(K236>Parameters!$E$14,K236<=Parameters!$F$14),2,IF(AND(K236>Parameters!$F$14,K236<=Parameters!$G$14),3,IF(AND(K236>Parameters!$G$14,K236<=Parameters!$H$14),4,IF(K236>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L236=\"\"),\"\",IF(L236<Parameters!$E$14,1,IF(AND(L236>Parameters!$E$14,L236<=Parameters!$F$14),2,IF(AND(L236>Parameters!$F$14,L236<=Parameters!$G$14),3,IF(AND(L236>Parameters!$G$14,L236<=Parameters!$H$14),4,IF(L236>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M236=\"\"),\"\",IF(M236<Parameters!$E$14,1,IF(AND(M236>Parameters!$E$14,M236<=Parameters!$F$14),2,IF(AND(M236>Parameters!$F$14,M236<=Parameters!$G$14),3,IF(AND(M236>Parameters!$G$14,M236<=Parameters!$H$14),4,IF(M236>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N236=\"\"),\"\",IF(N236<Parameters!$E$14,1,IF(AND(N236>Parameters!$E$14,N236<=Parameters!$F$14),2,IF(AND(N236>Parameters!$F$14,N236<=Parameters!$G$14),3,IF(AND(N236>Parameters!$G$14,N236<=Parameters!$H$14),4,IF(N236>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O236=\"\"),\"\",IF(O236<Parameters!$E$14,1,IF(AND(O236>Parameters!$E$14,O236<=Parameters!$F$14),2,IF(AND(O236>Parameters!$F$14,O236<=Parameters!$G$14),3,IF(AND(O236>Parameters!$G$14,O236<=Parameters!$H$14),4,IF(O236>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P236=\"\"),\"\",IF(P236<Parameters!$E$14,1,IF(AND(P236>Parameters!$E$14,P236<=Parameters!$F$14),2,IF(AND(P236>Parameters!$F$14,P236<=Parameters!$G$14),3,IF(AND(P236>Parameters!$G$14,P236<=Parameters!$H$14),4,IF(P236>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q236=\"\"),\"\",IF(Q236<Parameters!$E$14,1,IF(AND(Q236>Parameters!$E$14,Q236<=Parameters!$F$14),2,IF(AND(Q236>Parameters!$F$14,Q236<=Parameters!$G$14),3,IF(AND(Q236>Parameters!$G$14,Q236<=Parameters!$H$14),4,IF(Q236>Parameters!$H$14,5,\"\"))))))","v":""}]
[{"$f":"Data!$CJ$5","v":"Debt to Equity"},{"$f":"Companies!B33","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B237,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B237,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A237,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B237,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B237,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A237,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B237,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B237,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A237,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B237,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B237,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A237,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B237,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B237,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A237,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B237,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B237,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A237,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B237,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B237,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A237,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B237,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B237,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A237,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B237,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B237,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A237,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B237,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B237,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A237,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B237,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B237,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A237,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B237,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B237,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A237,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B237,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B237,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A237,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B237,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B237,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A237,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B237,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B237,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A237,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C237=\"\"),\"\",IF(C237<Parameters!$E$14,1,IF(AND(C237>Parameters!$E$14,C237<=Parameters!$F$14),2,IF(AND(C237>Parameters!$F$14,C237<=Parameters!$G$14),3,IF(AND(C237>Parameters!$G$14,C237<=Parameters!$H$14),4,IF(C237>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D237=\"\"),\"\",IF(D237<Parameters!$E$14,1,IF(AND(D237>Parameters!$E$14,D237<=Parameters!$F$14),2,IF(AND(D237>Parameters!$F$14,D237<=Parameters!$G$14),3,IF(AND(D237>Parameters!$G$14,D237<=Parameters!$H$14),4,IF(D237>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E237=\"\"),\"\",IF(E237<Parameters!$E$14,1,IF(AND(E237>Parameters!$E$14,E237<=Parameters!$F$14),2,IF(AND(E237>Parameters!$F$14,E237<=Parameters!$G$14),3,IF(AND(E237>Parameters!$G$14,E237<=Parameters!$H$14),4,IF(E237>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F237=\"\"),\"\",IF(F237<Parameters!$E$14,1,IF(AND(F237>Parameters!$E$14,F237<=Parameters!$F$14),2,IF(AND(F237>Parameters!$F$14,F237<=Parameters!$G$14),3,IF(AND(F237>Parameters!$G$14,F237<=Parameters!$H$14),4,IF(F237>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G237=\"\"),\"\",IF(G237<Parameters!$E$14,1,IF(AND(G237>Parameters!$E$14,G237<=Parameters!$F$14),2,IF(AND(G237>Parameters!$F$14,G237<=Parameters!$G$14),3,IF(AND(G237>Parameters!$G$14,G237<=Parameters!$H$14),4,IF(G237>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H237=\"\"),\"\",IF(H237<Parameters!$E$14,1,IF(AND(H237>Parameters!$E$14,H237<=Parameters!$F$14),2,IF(AND(H237>Parameters!$F$14,H237<=Parameters!$G$14),3,IF(AND(H237>Parameters!$G$14,H237<=Parameters!$H$14),4,IF(H237>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I237=\"\"),\"\",IF(I237<Parameters!$E$14,1,IF(AND(I237>Parameters!$E$14,I237<=Parameters!$F$14),2,IF(AND(I237>Parameters!$F$14,I237<=Parameters!$G$14),3,IF(AND(I237>Parameters!$G$14,I237<=Parameters!$H$14),4,IF(I237>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J237=\"\"),\"\",IF(J237<Parameters!$E$14,1,IF(AND(J237>Parameters!$E$14,J237<=Parameters!$F$14),2,IF(AND(J237>Parameters!$F$14,J237<=Parameters!$G$14),3,IF(AND(J237>Parameters!$G$14,J237<=Parameters!$H$14),4,IF(J237>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K237=\"\"),\"\",IF(K237<Parameters!$E$14,1,IF(AND(K237>Parameters!$E$14,K237<=Parameters!$F$14),2,IF(AND(K237>Parameters!$F$14,K237<=Parameters!$G$14),3,IF(AND(K237>Parameters!$G$14,K237<=Parameters!$H$14),4,IF(K237>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L237=\"\"),\"\",IF(L237<Parameters!$E$14,1,IF(AND(L237>Parameters!$E$14,L237<=Parameters!$F$14),2,IF(AND(L237>Parameters!$F$14,L237<=Parameters!$G$14),3,IF(AND(L237>Parameters!$G$14,L237<=Parameters!$H$14),4,IF(L237>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M237=\"\"),\"\",IF(M237<Parameters!$E$14,1,IF(AND(M237>Parameters!$E$14,M237<=Parameters!$F$14),2,IF(AND(M237>Parameters!$F$14,M237<=Parameters!$G$14),3,IF(AND(M237>Parameters!$G$14,M237<=Parameters!$H$14),4,IF(M237>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N237=\"\"),\"\",IF(N237<Parameters!$E$14,1,IF(AND(N237>Parameters!$E$14,N237<=Parameters!$F$14),2,IF(AND(N237>Parameters!$F$14,N237<=Parameters!$G$14),3,IF(AND(N237>Parameters!$G$14,N237<=Parameters!$H$14),4,IF(N237>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O237=\"\"),\"\",IF(O237<Parameters!$E$14,1,IF(AND(O237>Parameters!$E$14,O237<=Parameters!$F$14),2,IF(AND(O237>Parameters!$F$14,O237<=Parameters!$G$14),3,IF(AND(O237>Parameters!$G$14,O237<=Parameters!$H$14),4,IF(O237>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P237=\"\"),\"\",IF(P237<Parameters!$E$14,1,IF(AND(P237>Parameters!$E$14,P237<=Parameters!$F$14),2,IF(AND(P237>Parameters!$F$14,P237<=Parameters!$G$14),3,IF(AND(P237>Parameters!$G$14,P237<=Parameters!$H$14),4,IF(P237>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q237=\"\"),\"\",IF(Q237<Parameters!$E$14,1,IF(AND(Q237>Parameters!$E$14,Q237<=Parameters!$F$14),2,IF(AND(Q237>Parameters!$F$14,Q237<=Parameters!$G$14),3,IF(AND(Q237>Parameters!$G$14,Q237<=Parameters!$H$14),4,IF(Q237>Parameters!$H$14,5,\"\"))))))","v":""}]
[{"$f":"Data!$CJ$5","v":"Debt to Equity"},{"$f":"Companies!B34","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B238,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B238,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A238,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B238,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B238,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A238,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B238,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B238,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A238,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B238,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B238,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A238,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B238,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B238,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A238,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B238,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B238,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A238,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B238,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B238,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A238,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B238,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B238,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A238,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B238,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B238,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A238,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B238,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B238,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A238,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B238,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B238,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A238,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B238,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B238,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A238,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B238,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B238,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A238,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B238,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B238,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A238,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B238,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B238,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A238,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C238=\"\"),\"\",IF(C238<Parameters!$E$14,1,IF(AND(C238>Parameters!$E$14,C238<=Parameters!$F$14),2,IF(AND(C238>Parameters!$F$14,C238<=Parameters!$G$14),3,IF(AND(C238>Parameters!$G$14,C238<=Parameters!$H$14),4,IF(C238>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D238=\"\"),\"\",IF(D238<Parameters!$E$14,1,IF(AND(D238>Parameters!$E$14,D238<=Parameters!$F$14),2,IF(AND(D238>Parameters!$F$14,D238<=Parameters!$G$14),3,IF(AND(D238>Parameters!$G$14,D238<=Parameters!$H$14),4,IF(D238>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E238=\"\"),\"\",IF(E238<Parameters!$E$14,1,IF(AND(E238>Parameters!$E$14,E238<=Parameters!$F$14),2,IF(AND(E238>Parameters!$F$14,E238<=Parameters!$G$14),3,IF(AND(E238>Parameters!$G$14,E238<=Parameters!$H$14),4,IF(E238>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F238=\"\"),\"\",IF(F238<Parameters!$E$14,1,IF(AND(F238>Parameters!$E$14,F238<=Parameters!$F$14),2,IF(AND(F238>Parameters!$F$14,F238<=Parameters!$G$14),3,IF(AND(F238>Parameters!$G$14,F238<=Parameters!$H$14),4,IF(F238>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G238=\"\"),\"\",IF(G238<Parameters!$E$14,1,IF(AND(G238>Parameters!$E$14,G238<=Parameters!$F$14),2,IF(AND(G238>Parameters!$F$14,G238<=Parameters!$G$14),3,IF(AND(G238>Parameters!$G$14,G238<=Parameters!$H$14),4,IF(G238>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H238=\"\"),\"\",IF(H238<Parameters!$E$14,1,IF(AND(H238>Parameters!$E$14,H238<=Parameters!$F$14),2,IF(AND(H238>Parameters!$F$14,H238<=Parameters!$G$14),3,IF(AND(H238>Parameters!$G$14,H238<=Parameters!$H$14),4,IF(H238>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I238=\"\"),\"\",IF(I238<Parameters!$E$14,1,IF(AND(I238>Parameters!$E$14,I238<=Parameters!$F$14),2,IF(AND(I238>Parameters!$F$14,I238<=Parameters!$G$14),3,IF(AND(I238>Parameters!$G$14,I238<=Parameters!$H$14),4,IF(I238>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J238=\"\"),\"\",IF(J238<Parameters!$E$14,1,IF(AND(J238>Parameters!$E$14,J238<=Parameters!$F$14),2,IF(AND(J238>Parameters!$F$14,J238<=Parameters!$G$14),3,IF(AND(J238>Parameters!$G$14,J238<=Parameters!$H$14),4,IF(J238>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K238=\"\"),\"\",IF(K238<Parameters!$E$14,1,IF(AND(K238>Parameters!$E$14,K238<=Parameters!$F$14),2,IF(AND(K238>Parameters!$F$14,K238<=Parameters!$G$14),3,IF(AND(K238>Parameters!$G$14,K238<=Parameters!$H$14),4,IF(K238>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L238=\"\"),\"\",IF(L238<Parameters!$E$14,1,IF(AND(L238>Parameters!$E$14,L238<=Parameters!$F$14),2,IF(AND(L238>Parameters!$F$14,L238<=Parameters!$G$14),3,IF(AND(L238>Parameters!$G$14,L238<=Parameters!$H$14),4,IF(L238>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M238=\"\"),\"\",IF(M238<Parameters!$E$14,1,IF(AND(M238>Parameters!$E$14,M238<=Parameters!$F$14),2,IF(AND(M238>Parameters!$F$14,M238<=Parameters!$G$14),3,IF(AND(M238>Parameters!$G$14,M238<=Parameters!$H$14),4,IF(M238>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N238=\"\"),\"\",IF(N238<Parameters!$E$14,1,IF(AND(N238>Parameters!$E$14,N238<=Parameters!$F$14),2,IF(AND(N238>Parameters!$F$14,N238<=Parameters!$G$14),3,IF(AND(N238>Parameters!$G$14,N238<=Parameters!$H$14),4,IF(N238>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O238=\"\"),\"\",IF(O238<Parameters!$E$14,1,IF(AND(O238>Parameters!$E$14,O238<=Parameters!$F$14),2,IF(AND(O238>Parameters!$F$14,O238<=Parameters!$G$14),3,IF(AND(O238>Parameters!$G$14,O238<=Parameters!$H$14),4,IF(O238>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P238=\"\"),\"\",IF(P238<Parameters!$E$14,1,IF(AND(P238>Parameters!$E$14,P238<=Parameters!$F$14),2,IF(AND(P238>Parameters!$F$14,P238<=Parameters!$G$14),3,IF(AND(P238>Parameters!$G$14,P238<=Parameters!$H$14),4,IF(P238>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q238=\"\"),\"\",IF(Q238<Parameters!$E$14,1,IF(AND(Q238>Parameters!$E$14,Q238<=Parameters!$F$14),2,IF(AND(Q238>Parameters!$F$14,Q238<=Parameters!$G$14),3,IF(AND(Q238>Parameters!$G$14,Q238<=Parameters!$H$14),4,IF(Q238>Parameters!$H$14,5,\"\"))))))","v":""}]
[{"$f":"Data!$CJ$5","v":"Debt to Equity"},{"$f":"Companies!B35","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B239,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B239,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A239,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B239,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B239,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A239,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B239,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B239,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A239,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B239,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B239,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A239,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B239,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B239,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A239,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B239,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B239,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A239,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B239,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B239,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A239,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B239,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B239,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A239,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B239,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B239,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A239,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B239,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B239,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A239,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B239,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B239,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A239,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B239,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B239,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A239,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B239,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B239,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A239,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B239,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B239,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A239,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B239,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B239,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A239,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C239=\"\"),\"\",IF(C239<Parameters!$E$14,1,IF(AND(C239>Parameters!$E$14,C239<=Parameters!$F$14),2,IF(AND(C239>Parameters!$F$14,C239<=Parameters!$G$14),3,IF(AND(C239>Parameters!$G$14,C239<=Parameters!$H$14),4,IF(C239>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D239=\"\"),\"\",IF(D239<Parameters!$E$14,1,IF(AND(D239>Parameters!$E$14,D239<=Parameters!$F$14),2,IF(AND(D239>Parameters!$F$14,D239<=Parameters!$G$14),3,IF(AND(D239>Parameters!$G$14,D239<=Parameters!$H$14),4,IF(D239>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E239=\"\"),\"\",IF(E239<Parameters!$E$14,1,IF(AND(E239>Parameters!$E$14,E239<=Parameters!$F$14),2,IF(AND(E239>Parameters!$F$14,E239<=Parameters!$G$14),3,IF(AND(E239>Parameters!$G$14,E239<=Parameters!$H$14),4,IF(E239>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F239=\"\"),\"\",IF(F239<Parameters!$E$14,1,IF(AND(F239>Parameters!$E$14,F239<=Parameters!$F$14),2,IF(AND(F239>Parameters!$F$14,F239<=Parameters!$G$14),3,IF(AND(F239>Parameters!$G$14,F239<=Parameters!$H$14),4,IF(F239>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G239=\"\"),\"\",IF(G239<Parameters!$E$14,1,IF(AND(G239>Parameters!$E$14,G239<=Parameters!$F$14),2,IF(AND(G239>Parameters!$F$14,G239<=Parameters!$G$14),3,IF(AND(G239>Parameters!$G$14,G239<=Parameters!$H$14),4,IF(G239>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H239=\"\"),\"\",IF(H239<Parameters!$E$14,1,IF(AND(H239>Parameters!$E$14,H239<=Parameters!$F$14),2,IF(AND(H239>Parameters!$F$14,H239<=Parameters!$G$14),3,IF(AND(H239>Parameters!$G$14,H239<=Parameters!$H$14),4,IF(H239>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I239=\"\"),\"\",IF(I239<Parameters!$E$14,1,IF(AND(I239>Parameters!$E$14,I239<=Parameters!$F$14),2,IF(AND(I239>Parameters!$F$14,I239<=Parameters!$G$14),3,IF(AND(I239>Parameters!$G$14,I239<=Parameters!$H$14),4,IF(I239>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J239=\"\"),\"\",IF(J239<Parameters!$E$14,1,IF(AND(J239>Parameters!$E$14,J239<=Parameters!$F$14),2,IF(AND(J239>Parameters!$F$14,J239<=Parameters!$G$14),3,IF(AND(J239>Parameters!$G$14,J239<=Parameters!$H$14),4,IF(J239>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K239=\"\"),\"\",IF(K239<Parameters!$E$14,1,IF(AND(K239>Parameters!$E$14,K239<=Parameters!$F$14),2,IF(AND(K239>Parameters!$F$14,K239<=Parameters!$G$14),3,IF(AND(K239>Parameters!$G$14,K239<=Parameters!$H$14),4,IF(K239>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L239=\"\"),\"\",IF(L239<Parameters!$E$14,1,IF(AND(L239>Parameters!$E$14,L239<=Parameters!$F$14),2,IF(AND(L239>Parameters!$F$14,L239<=Parameters!$G$14),3,IF(AND(L239>Parameters!$G$14,L239<=Parameters!$H$14),4,IF(L239>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M239=\"\"),\"\",IF(M239<Parameters!$E$14,1,IF(AND(M239>Parameters!$E$14,M239<=Parameters!$F$14),2,IF(AND(M239>Parameters!$F$14,M239<=Parameters!$G$14),3,IF(AND(M239>Parameters!$G$14,M239<=Parameters!$H$14),4,IF(M239>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N239=\"\"),\"\",IF(N239<Parameters!$E$14,1,IF(AND(N239>Parameters!$E$14,N239<=Parameters!$F$14),2,IF(AND(N239>Parameters!$F$14,N239<=Parameters!$G$14),3,IF(AND(N239>Parameters!$G$14,N239<=Parameters!$H$14),4,IF(N239>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O239=\"\"),\"\",IF(O239<Parameters!$E$14,1,IF(AND(O239>Parameters!$E$14,O239<=Parameters!$F$14),2,IF(AND(O239>Parameters!$F$14,O239<=Parameters!$G$14),3,IF(AND(O239>Parameters!$G$14,O239<=Parameters!$H$14),4,IF(O239>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P239=\"\"),\"\",IF(P239<Parameters!$E$14,1,IF(AND(P239>Parameters!$E$14,P239<=Parameters!$F$14),2,IF(AND(P239>Parameters!$F$14,P239<=Parameters!$G$14),3,IF(AND(P239>Parameters!$G$14,P239<=Parameters!$H$14),4,IF(P239>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q239=\"\"),\"\",IF(Q239<Parameters!$E$14,1,IF(AND(Q239>Parameters!$E$14,Q239<=Parameters!$F$14),2,IF(AND(Q239>Parameters!$F$14,Q239<=Parameters!$G$14),3,IF(AND(Q239>Parameters!$G$14,Q239<=Parameters!$H$14),4,IF(Q239>Parameters!$H$14,5,\"\"))))))","v":""}]
[{"$f":"Data!$CJ$5","v":"Debt to Equity"},{"$f":"Companies!B36","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B240,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B240,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A240,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B240,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B240,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A240,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B240,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B240,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A240,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B240,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B240,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A240,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B240,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B240,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A240,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B240,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B240,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A240,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B240,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B240,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A240,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B240,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B240,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A240,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B240,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B240,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A240,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B240,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B240,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A240,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B240,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B240,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A240,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B240,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B240,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A240,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B240,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B240,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A240,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B240,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B240,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A240,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B240,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B240,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A240,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C240=\"\"),\"\",IF(C240<Parameters!$E$14,1,IF(AND(C240>Parameters!$E$14,C240<=Parameters!$F$14),2,IF(AND(C240>Parameters!$F$14,C240<=Parameters!$G$14),3,IF(AND(C240>Parameters!$G$14,C240<=Parameters!$H$14),4,IF(C240>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D240=\"\"),\"\",IF(D240<Parameters!$E$14,1,IF(AND(D240>Parameters!$E$14,D240<=Parameters!$F$14),2,IF(AND(D240>Parameters!$F$14,D240<=Parameters!$G$14),3,IF(AND(D240>Parameters!$G$14,D240<=Parameters!$H$14),4,IF(D240>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E240=\"\"),\"\",IF(E240<Parameters!$E$14,1,IF(AND(E240>Parameters!$E$14,E240<=Parameters!$F$14),2,IF(AND(E240>Parameters!$F$14,E240<=Parameters!$G$14),3,IF(AND(E240>Parameters!$G$14,E240<=Parameters!$H$14),4,IF(E240>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F240=\"\"),\"\",IF(F240<Parameters!$E$14,1,IF(AND(F240>Parameters!$E$14,F240<=Parameters!$F$14),2,IF(AND(F240>Parameters!$F$14,F240<=Parameters!$G$14),3,IF(AND(F240>Parameters!$G$14,F240<=Parameters!$H$14),4,IF(F240>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G240=\"\"),\"\",IF(G240<Parameters!$E$14,1,IF(AND(G240>Parameters!$E$14,G240<=Parameters!$F$14),2,IF(AND(G240>Parameters!$F$14,G240<=Parameters!$G$14),3,IF(AND(G240>Parameters!$G$14,G240<=Parameters!$H$14),4,IF(G240>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H240=\"\"),\"\",IF(H240<Parameters!$E$14,1,IF(AND(H240>Parameters!$E$14,H240<=Parameters!$F$14),2,IF(AND(H240>Parameters!$F$14,H240<=Parameters!$G$14),3,IF(AND(H240>Parameters!$G$14,H240<=Parameters!$H$14),4,IF(H240>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I240=\"\"),\"\",IF(I240<Parameters!$E$14,1,IF(AND(I240>Parameters!$E$14,I240<=Parameters!$F$14),2,IF(AND(I240>Parameters!$F$14,I240<=Parameters!$G$14),3,IF(AND(I240>Parameters!$G$14,I240<=Parameters!$H$14),4,IF(I240>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J240=\"\"),\"\",IF(J240<Parameters!$E$14,1,IF(AND(J240>Parameters!$E$14,J240<=Parameters!$F$14),2,IF(AND(J240>Parameters!$F$14,J240<=Parameters!$G$14),3,IF(AND(J240>Parameters!$G$14,J240<=Parameters!$H$14),4,IF(J240>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K240=\"\"),\"\",IF(K240<Parameters!$E$14,1,IF(AND(K240>Parameters!$E$14,K240<=Parameters!$F$14),2,IF(AND(K240>Parameters!$F$14,K240<=Parameters!$G$14),3,IF(AND(K240>Parameters!$G$14,K240<=Parameters!$H$14),4,IF(K240>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L240=\"\"),\"\",IF(L240<Parameters!$E$14,1,IF(AND(L240>Parameters!$E$14,L240<=Parameters!$F$14),2,IF(AND(L240>Parameters!$F$14,L240<=Parameters!$G$14),3,IF(AND(L240>Parameters!$G$14,L240<=Parameters!$H$14),4,IF(L240>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M240=\"\"),\"\",IF(M240<Parameters!$E$14,1,IF(AND(M240>Parameters!$E$14,M240<=Parameters!$F$14),2,IF(AND(M240>Parameters!$F$14,M240<=Parameters!$G$14),3,IF(AND(M240>Parameters!$G$14,M240<=Parameters!$H$14),4,IF(M240>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N240=\"\"),\"\",IF(N240<Parameters!$E$14,1,IF(AND(N240>Parameters!$E$14,N240<=Parameters!$F$14),2,IF(AND(N240>Parameters!$F$14,N240<=Parameters!$G$14),3,IF(AND(N240>Parameters!$G$14,N240<=Parameters!$H$14),4,IF(N240>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O240=\"\"),\"\",IF(O240<Parameters!$E$14,1,IF(AND(O240>Parameters!$E$14,O240<=Parameters!$F$14),2,IF(AND(O240>Parameters!$F$14,O240<=Parameters!$G$14),3,IF(AND(O240>Parameters!$G$14,O240<=Parameters!$H$14),4,IF(O240>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P240=\"\"),\"\",IF(P240<Parameters!$E$14,1,IF(AND(P240>Parameters!$E$14,P240<=Parameters!$F$14),2,IF(AND(P240>Parameters!$F$14,P240<=Parameters!$G$14),3,IF(AND(P240>Parameters!$G$14,P240<=Parameters!$H$14),4,IF(P240>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q240=\"\"),\"\",IF(Q240<Parameters!$E$14,1,IF(AND(Q240>Parameters!$E$14,Q240<=Parameters!$F$14),2,IF(AND(Q240>Parameters!$F$14,Q240<=Parameters!$G$14),3,IF(AND(Q240>Parameters!$G$14,Q240<=Parameters!$H$14),4,IF(Q240>Parameters!$H$14,5,\"\"))))))","v":""}]
[{"$f":"Data!$CJ$5","v":"Debt to Equity"},{"$f":"Companies!B37","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B241,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B241,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A241,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B241,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B241,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A241,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B241,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B241,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A241,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B241,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B241,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A241,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B241,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B241,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A241,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B241,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B241,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A241,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B241,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B241,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A241,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B241,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B241,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A241,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B241,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B241,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A241,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B241,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B241,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A241,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B241,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B241,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A241,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B241,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B241,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A241,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B241,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B241,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A241,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B241,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B241,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A241,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B241,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B241,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A241,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C241=\"\"),\"\",IF(C241<Parameters!$E$14,1,IF(AND(C241>Parameters!$E$14,C241<=Parameters!$F$14),2,IF(AND(C241>Parameters!$F$14,C241<=Parameters!$G$14),3,IF(AND(C241>Parameters!$G$14,C241<=Parameters!$H$14),4,IF(C241>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D241=\"\"),\"\",IF(D241<Parameters!$E$14,1,IF(AND(D241>Parameters!$E$14,D241<=Parameters!$F$14),2,IF(AND(D241>Parameters!$F$14,D241<=Parameters!$G$14),3,IF(AND(D241>Parameters!$G$14,D241<=Parameters!$H$14),4,IF(D241>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E241=\"\"),\"\",IF(E241<Parameters!$E$14,1,IF(AND(E241>Parameters!$E$14,E241<=Parameters!$F$14),2,IF(AND(E241>Parameters!$F$14,E241<=Parameters!$G$14),3,IF(AND(E241>Parameters!$G$14,E241<=Parameters!$H$14),4,IF(E241>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F241=\"\"),\"\",IF(F241<Parameters!$E$14,1,IF(AND(F241>Parameters!$E$14,F241<=Parameters!$F$14),2,IF(AND(F241>Parameters!$F$14,F241<=Parameters!$G$14),3,IF(AND(F241>Parameters!$G$14,F241<=Parameters!$H$14),4,IF(F241>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G241=\"\"),\"\",IF(G241<Parameters!$E$14,1,IF(AND(G241>Parameters!$E$14,G241<=Parameters!$F$14),2,IF(AND(G241>Parameters!$F$14,G241<=Parameters!$G$14),3,IF(AND(G241>Parameters!$G$14,G241<=Parameters!$H$14),4,IF(G241>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H241=\"\"),\"\",IF(H241<Parameters!$E$14,1,IF(AND(H241>Parameters!$E$14,H241<=Parameters!$F$14),2,IF(AND(H241>Parameters!$F$14,H241<=Parameters!$G$14),3,IF(AND(H241>Parameters!$G$14,H241<=Parameters!$H$14),4,IF(H241>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I241=\"\"),\"\",IF(I241<Parameters!$E$14,1,IF(AND(I241>Parameters!$E$14,I241<=Parameters!$F$14),2,IF(AND(I241>Parameters!$F$14,I241<=Parameters!$G$14),3,IF(AND(I241>Parameters!$G$14,I241<=Parameters!$H$14),4,IF(I241>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J241=\"\"),\"\",IF(J241<Parameters!$E$14,1,IF(AND(J241>Parameters!$E$14,J241<=Parameters!$F$14),2,IF(AND(J241>Parameters!$F$14,J241<=Parameters!$G$14),3,IF(AND(J241>Parameters!$G$14,J241<=Parameters!$H$14),4,IF(J241>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K241=\"\"),\"\",IF(K241<Parameters!$E$14,1,IF(AND(K241>Parameters!$E$14,K241<=Parameters!$F$14),2,IF(AND(K241>Parameters!$F$14,K241<=Parameters!$G$14),3,IF(AND(K241>Parameters!$G$14,K241<=Parameters!$H$14),4,IF(K241>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L241=\"\"),\"\",IF(L241<Parameters!$E$14,1,IF(AND(L241>Parameters!$E$14,L241<=Parameters!$F$14),2,IF(AND(L241>Parameters!$F$14,L241<=Parameters!$G$14),3,IF(AND(L241>Parameters!$G$14,L241<=Parameters!$H$14),4,IF(L241>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M241=\"\"),\"\",IF(M241<Parameters!$E$14,1,IF(AND(M241>Parameters!$E$14,M241<=Parameters!$F$14),2,IF(AND(M241>Parameters!$F$14,M241<=Parameters!$G$14),3,IF(AND(M241>Parameters!$G$14,M241<=Parameters!$H$14),4,IF(M241>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N241=\"\"),\"\",IF(N241<Parameters!$E$14,1,IF(AND(N241>Parameters!$E$14,N241<=Parameters!$F$14),2,IF(AND(N241>Parameters!$F$14,N241<=Parameters!$G$14),3,IF(AND(N241>Parameters!$G$14,N241<=Parameters!$H$14),4,IF(N241>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O241=\"\"),\"\",IF(O241<Parameters!$E$14,1,IF(AND(O241>Parameters!$E$14,O241<=Parameters!$F$14),2,IF(AND(O241>Parameters!$F$14,O241<=Parameters!$G$14),3,IF(AND(O241>Parameters!$G$14,O241<=Parameters!$H$14),4,IF(O241>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P241=\"\"),\"\",IF(P241<Parameters!$E$14,1,IF(AND(P241>Parameters!$E$14,P241<=Parameters!$F$14),2,IF(AND(P241>Parameters!$F$14,P241<=Parameters!$G$14),3,IF(AND(P241>Parameters!$G$14,P241<=Parameters!$H$14),4,IF(P241>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q241=\"\"),\"\",IF(Q241<Parameters!$E$14,1,IF(AND(Q241>Parameters!$E$14,Q241<=Parameters!$F$14),2,IF(AND(Q241>Parameters!$F$14,Q241<=Parameters!$G$14),3,IF(AND(Q241>Parameters!$G$14,Q241<=Parameters!$H$14),4,IF(Q241>Parameters!$H$14,5,\"\"))))))","v":""}]
[{"$f":"Data!$CJ$5","v":"Debt to Equity"},{"$f":"Companies!B38","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B242,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B242,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A242,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B242,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B242,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A242,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B242,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B242,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A242,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B242,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B242,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A242,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B242,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B242,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A242,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B242,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B242,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A242,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B242,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B242,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A242,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B242,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B242,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A242,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B242,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B242,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A242,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B242,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B242,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A242,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B242,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B242,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A242,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B242,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B242,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A242,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B242,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B242,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A242,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B242,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B242,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A242,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B242,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B242,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A242,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C242=\"\"),\"\",IF(C242<Parameters!$E$14,1,IF(AND(C242>Parameters!$E$14,C242<=Parameters!$F$14),2,IF(AND(C242>Parameters!$F$14,C242<=Parameters!$G$14),3,IF(AND(C242>Parameters!$G$14,C242<=Parameters!$H$14),4,IF(C242>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D242=\"\"),\"\",IF(D242<Parameters!$E$14,1,IF(AND(D242>Parameters!$E$14,D242<=Parameters!$F$14),2,IF(AND(D242>Parameters!$F$14,D242<=Parameters!$G$14),3,IF(AND(D242>Parameters!$G$14,D242<=Parameters!$H$14),4,IF(D242>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E242=\"\"),\"\",IF(E242<Parameters!$E$14,1,IF(AND(E242>Parameters!$E$14,E242<=Parameters!$F$14),2,IF(AND(E242>Parameters!$F$14,E242<=Parameters!$G$14),3,IF(AND(E242>Parameters!$G$14,E242<=Parameters!$H$14),4,IF(E242>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F242=\"\"),\"\",IF(F242<Parameters!$E$14,1,IF(AND(F242>Parameters!$E$14,F242<=Parameters!$F$14),2,IF(AND(F242>Parameters!$F$14,F242<=Parameters!$G$14),3,IF(AND(F242>Parameters!$G$14,F242<=Parameters!$H$14),4,IF(F242>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G242=\"\"),\"\",IF(G242<Parameters!$E$14,1,IF(AND(G242>Parameters!$E$14,G242<=Parameters!$F$14),2,IF(AND(G242>Parameters!$F$14,G242<=Parameters!$G$14),3,IF(AND(G242>Parameters!$G$14,G242<=Parameters!$H$14),4,IF(G242>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H242=\"\"),\"\",IF(H242<Parameters!$E$14,1,IF(AND(H242>Parameters!$E$14,H242<=Parameters!$F$14),2,IF(AND(H242>Parameters!$F$14,H242<=Parameters!$G$14),3,IF(AND(H242>Parameters!$G$14,H242<=Parameters!$H$14),4,IF(H242>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I242=\"\"),\"\",IF(I242<Parameters!$E$14,1,IF(AND(I242>Parameters!$E$14,I242<=Parameters!$F$14),2,IF(AND(I242>Parameters!$F$14,I242<=Parameters!$G$14),3,IF(AND(I242>Parameters!$G$14,I242<=Parameters!$H$14),4,IF(I242>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J242=\"\"),\"\",IF(J242<Parameters!$E$14,1,IF(AND(J242>Parameters!$E$14,J242<=Parameters!$F$14),2,IF(AND(J242>Parameters!$F$14,J242<=Parameters!$G$14),3,IF(AND(J242>Parameters!$G$14,J242<=Parameters!$H$14),4,IF(J242>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K242=\"\"),\"\",IF(K242<Parameters!$E$14,1,IF(AND(K242>Parameters!$E$14,K242<=Parameters!$F$14),2,IF(AND(K242>Parameters!$F$14,K242<=Parameters!$G$14),3,IF(AND(K242>Parameters!$G$14,K242<=Parameters!$H$14),4,IF(K242>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L242=\"\"),\"\",IF(L242<Parameters!$E$14,1,IF(AND(L242>Parameters!$E$14,L242<=Parameters!$F$14),2,IF(AND(L242>Parameters!$F$14,L242<=Parameters!$G$14),3,IF(AND(L242>Parameters!$G$14,L242<=Parameters!$H$14),4,IF(L242>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M242=\"\"),\"\",IF(M242<Parameters!$E$14,1,IF(AND(M242>Parameters!$E$14,M242<=Parameters!$F$14),2,IF(AND(M242>Parameters!$F$14,M242<=Parameters!$G$14),3,IF(AND(M242>Parameters!$G$14,M242<=Parameters!$H$14),4,IF(M242>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N242=\"\"),\"\",IF(N242<Parameters!$E$14,1,IF(AND(N242>Parameters!$E$14,N242<=Parameters!$F$14),2,IF(AND(N242>Parameters!$F$14,N242<=Parameters!$G$14),3,IF(AND(N242>Parameters!$G$14,N242<=Parameters!$H$14),4,IF(N242>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O242=\"\"),\"\",IF(O242<Parameters!$E$14,1,IF(AND(O242>Parameters!$E$14,O242<=Parameters!$F$14),2,IF(AND(O242>Parameters!$F$14,O242<=Parameters!$G$14),3,IF(AND(O242>Parameters!$G$14,O242<=Parameters!$H$14),4,IF(O242>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P242=\"\"),\"\",IF(P242<Parameters!$E$14,1,IF(AND(P242>Parameters!$E$14,P242<=Parameters!$F$14),2,IF(AND(P242>Parameters!$F$14,P242<=Parameters!$G$14),3,IF(AND(P242>Parameters!$G$14,P242<=Parameters!$H$14),4,IF(P242>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q242=\"\"),\"\",IF(Q242<Parameters!$E$14,1,IF(AND(Q242>Parameters!$E$14,Q242<=Parameters!$F$14),2,IF(AND(Q242>Parameters!$F$14,Q242<=Parameters!$G$14),3,IF(AND(Q242>Parameters!$G$14,Q242<=Parameters!$H$14),4,IF(Q242>Parameters!$H$14,5,\"\"))))))","v":""}]
[{"$f":"Data!$CJ$5","v":"Debt to Equity"},{"$f":"Companies!B39","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B243,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B243,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A243,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B243,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B243,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A243,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B243,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B243,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A243,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B243,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B243,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A243,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B243,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B243,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A243,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B243,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B243,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A243,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B243,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B243,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A243,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B243,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B243,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A243,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B243,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B243,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A243,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B243,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B243,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A243,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B243,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B243,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A243,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B243,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B243,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A243,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B243,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B243,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A243,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B243,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B243,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A243,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B243,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B243,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A243,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C243=\"\"),\"\",IF(C243<Parameters!$E$14,1,IF(AND(C243>Parameters!$E$14,C243<=Parameters!$F$14),2,IF(AND(C243>Parameters!$F$14,C243<=Parameters!$G$14),3,IF(AND(C243>Parameters!$G$14,C243<=Parameters!$H$14),4,IF(C243>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D243=\"\"),\"\",IF(D243<Parameters!$E$14,1,IF(AND(D243>Parameters!$E$14,D243<=Parameters!$F$14),2,IF(AND(D243>Parameters!$F$14,D243<=Parameters!$G$14),3,IF(AND(D243>Parameters!$G$14,D243<=Parameters!$H$14),4,IF(D243>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E243=\"\"),\"\",IF(E243<Parameters!$E$14,1,IF(AND(E243>Parameters!$E$14,E243<=Parameters!$F$14),2,IF(AND(E243>Parameters!$F$14,E243<=Parameters!$G$14),3,IF(AND(E243>Parameters!$G$14,E243<=Parameters!$H$14),4,IF(E243>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F243=\"\"),\"\",IF(F243<Parameters!$E$14,1,IF(AND(F243>Parameters!$E$14,F243<=Parameters!$F$14),2,IF(AND(F243>Parameters!$F$14,F243<=Parameters!$G$14),3,IF(AND(F243>Parameters!$G$14,F243<=Parameters!$H$14),4,IF(F243>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G243=\"\"),\"\",IF(G243<Parameters!$E$14,1,IF(AND(G243>Parameters!$E$14,G243<=Parameters!$F$14),2,IF(AND(G243>Parameters!$F$14,G243<=Parameters!$G$14),3,IF(AND(G243>Parameters!$G$14,G243<=Parameters!$H$14),4,IF(G243>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H243=\"\"),\"\",IF(H243<Parameters!$E$14,1,IF(AND(H243>Parameters!$E$14,H243<=Parameters!$F$14),2,IF(AND(H243>Parameters!$F$14,H243<=Parameters!$G$14),3,IF(AND(H243>Parameters!$G$14,H243<=Parameters!$H$14),4,IF(H243>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I243=\"\"),\"\",IF(I243<Parameters!$E$14,1,IF(AND(I243>Parameters!$E$14,I243<=Parameters!$F$14),2,IF(AND(I243>Parameters!$F$14,I243<=Parameters!$G$14),3,IF(AND(I243>Parameters!$G$14,I243<=Parameters!$H$14),4,IF(I243>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J243=\"\"),\"\",IF(J243<Parameters!$E$14,1,IF(AND(J243>Parameters!$E$14,J243<=Parameters!$F$14),2,IF(AND(J243>Parameters!$F$14,J243<=Parameters!$G$14),3,IF(AND(J243>Parameters!$G$14,J243<=Parameters!$H$14),4,IF(J243>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K243=\"\"),\"\",IF(K243<Parameters!$E$14,1,IF(AND(K243>Parameters!$E$14,K243<=Parameters!$F$14),2,IF(AND(K243>Parameters!$F$14,K243<=Parameters!$G$14),3,IF(AND(K243>Parameters!$G$14,K243<=Parameters!$H$14),4,IF(K243>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L243=\"\"),\"\",IF(L243<Parameters!$E$14,1,IF(AND(L243>Parameters!$E$14,L243<=Parameters!$F$14),2,IF(AND(L243>Parameters!$F$14,L243<=Parameters!$G$14),3,IF(AND(L243>Parameters!$G$14,L243<=Parameters!$H$14),4,IF(L243>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M243=\"\"),\"\",IF(M243<Parameters!$E$14,1,IF(AND(M243>Parameters!$E$14,M243<=Parameters!$F$14),2,IF(AND(M243>Parameters!$F$14,M243<=Parameters!$G$14),3,IF(AND(M243>Parameters!$G$14,M243<=Parameters!$H$14),4,IF(M243>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N243=\"\"),\"\",IF(N243<Parameters!$E$14,1,IF(AND(N243>Parameters!$E$14,N243<=Parameters!$F$14),2,IF(AND(N243>Parameters!$F$14,N243<=Parameters!$G$14),3,IF(AND(N243>Parameters!$G$14,N243<=Parameters!$H$14),4,IF(N243>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O243=\"\"),\"\",IF(O243<Parameters!$E$14,1,IF(AND(O243>Parameters!$E$14,O243<=Parameters!$F$14),2,IF(AND(O243>Parameters!$F$14,O243<=Parameters!$G$14),3,IF(AND(O243>Parameters!$G$14,O243<=Parameters!$H$14),4,IF(O243>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P243=\"\"),\"\",IF(P243<Parameters!$E$14,1,IF(AND(P243>Parameters!$E$14,P243<=Parameters!$F$14),2,IF(AND(P243>Parameters!$F$14,P243<=Parameters!$G$14),3,IF(AND(P243>Parameters!$G$14,P243<=Parameters!$H$14),4,IF(P243>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q243=\"\"),\"\",IF(Q243<Parameters!$E$14,1,IF(AND(Q243>Parameters!$E$14,Q243<=Parameters!$F$14),2,IF(AND(Q243>Parameters!$F$14,Q243<=Parameters!$G$14),3,IF(AND(Q243>Parameters!$G$14,Q243<=Parameters!$H$14),4,IF(Q243>Parameters!$H$14,5,\"\"))))))","v":""}]
[{"$f":"Data!$CJ$5","v":"Debt to Equity"},{"$f":"Companies!B40","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B244,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B244,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A244,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B244,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B244,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A244,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B244,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B244,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A244,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B244,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B244,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A244,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B244,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B244,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A244,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B244,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B244,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A244,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B244,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B244,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A244,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B244,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B244,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A244,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B244,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B244,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A244,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B244,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B244,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A244,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B244,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B244,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A244,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B244,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B244,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A244,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B244,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B244,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A244,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B244,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B244,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A244,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B244,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B244,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A244,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C244=\"\"),\"\",IF(C244<Parameters!$E$14,1,IF(AND(C244>Parameters!$E$14,C244<=Parameters!$F$14),2,IF(AND(C244>Parameters!$F$14,C244<=Parameters!$G$14),3,IF(AND(C244>Parameters!$G$14,C244<=Parameters!$H$14),4,IF(C244>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D244=\"\"),\"\",IF(D244<Parameters!$E$14,1,IF(AND(D244>Parameters!$E$14,D244<=Parameters!$F$14),2,IF(AND(D244>Parameters!$F$14,D244<=Parameters!$G$14),3,IF(AND(D244>Parameters!$G$14,D244<=Parameters!$H$14),4,IF(D244>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E244=\"\"),\"\",IF(E244<Parameters!$E$14,1,IF(AND(E244>Parameters!$E$14,E244<=Parameters!$F$14),2,IF(AND(E244>Parameters!$F$14,E244<=Parameters!$G$14),3,IF(AND(E244>Parameters!$G$14,E244<=Parameters!$H$14),4,IF(E244>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F244=\"\"),\"\",IF(F244<Parameters!$E$14,1,IF(AND(F244>Parameters!$E$14,F244<=Parameters!$F$14),2,IF(AND(F244>Parameters!$F$14,F244<=Parameters!$G$14),3,IF(AND(F244>Parameters!$G$14,F244<=Parameters!$H$14),4,IF(F244>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G244=\"\"),\"\",IF(G244<Parameters!$E$14,1,IF(AND(G244>Parameters!$E$14,G244<=Parameters!$F$14),2,IF(AND(G244>Parameters!$F$14,G244<=Parameters!$G$14),3,IF(AND(G244>Parameters!$G$14,G244<=Parameters!$H$14),4,IF(G244>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H244=\"\"),\"\",IF(H244<Parameters!$E$14,1,IF(AND(H244>Parameters!$E$14,H244<=Parameters!$F$14),2,IF(AND(H244>Parameters!$F$14,H244<=Parameters!$G$14),3,IF(AND(H244>Parameters!$G$14,H244<=Parameters!$H$14),4,IF(H244>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I244=\"\"),\"\",IF(I244<Parameters!$E$14,1,IF(AND(I244>Parameters!$E$14,I244<=Parameters!$F$14),2,IF(AND(I244>Parameters!$F$14,I244<=Parameters!$G$14),3,IF(AND(I244>Parameters!$G$14,I244<=Parameters!$H$14),4,IF(I244>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J244=\"\"),\"\",IF(J244<Parameters!$E$14,1,IF(AND(J244>Parameters!$E$14,J244<=Parameters!$F$14),2,IF(AND(J244>Parameters!$F$14,J244<=Parameters!$G$14),3,IF(AND(J244>Parameters!$G$14,J244<=Parameters!$H$14),4,IF(J244>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K244=\"\"),\"\",IF(K244<Parameters!$E$14,1,IF(AND(K244>Parameters!$E$14,K244<=Parameters!$F$14),2,IF(AND(K244>Parameters!$F$14,K244<=Parameters!$G$14),3,IF(AND(K244>Parameters!$G$14,K244<=Parameters!$H$14),4,IF(K244>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L244=\"\"),\"\",IF(L244<Parameters!$E$14,1,IF(AND(L244>Parameters!$E$14,L244<=Parameters!$F$14),2,IF(AND(L244>Parameters!$F$14,L244<=Parameters!$G$14),3,IF(AND(L244>Parameters!$G$14,L244<=Parameters!$H$14),4,IF(L244>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M244=\"\"),\"\",IF(M244<Parameters!$E$14,1,IF(AND(M244>Parameters!$E$14,M244<=Parameters!$F$14),2,IF(AND(M244>Parameters!$F$14,M244<=Parameters!$G$14),3,IF(AND(M244>Parameters!$G$14,M244<=Parameters!$H$14),4,IF(M244>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N244=\"\"),\"\",IF(N244<Parameters!$E$14,1,IF(AND(N244>Parameters!$E$14,N244<=Parameters!$F$14),2,IF(AND(N244>Parameters!$F$14,N244<=Parameters!$G$14),3,IF(AND(N244>Parameters!$G$14,N244<=Parameters!$H$14),4,IF(N244>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O244=\"\"),\"\",IF(O244<Parameters!$E$14,1,IF(AND(O244>Parameters!$E$14,O244<=Parameters!$F$14),2,IF(AND(O244>Parameters!$F$14,O244<=Parameters!$G$14),3,IF(AND(O244>Parameters!$G$14,O244<=Parameters!$H$14),4,IF(O244>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P244=\"\"),\"\",IF(P244<Parameters!$E$14,1,IF(AND(P244>Parameters!$E$14,P244<=Parameters!$F$14),2,IF(AND(P244>Parameters!$F$14,P244<=Parameters!$G$14),3,IF(AND(P244>Parameters!$G$14,P244<=Parameters!$H$14),4,IF(P244>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q244=\"\"),\"\",IF(Q244<Parameters!$E$14,1,IF(AND(Q244>Parameters!$E$14,Q244<=Parameters!$F$14),2,IF(AND(Q244>Parameters!$F$14,Q244<=Parameters!$G$14),3,IF(AND(Q244>Parameters!$G$14,Q244<=Parameters!$H$14),4,IF(Q244>Parameters!$H$14,5,\"\"))))))","v":""}]
[{"$f":"Data!$CJ$5","v":"Debt to Equity"},{"$f":"Companies!B41","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B245,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B245,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A245,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B245,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B245,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A245,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B245,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B245,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A245,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B245,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B245,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A245,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B245,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B245,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A245,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B245,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B245,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A245,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B245,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B245,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A245,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B245,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B245,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A245,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B245,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B245,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A245,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B245,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B245,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A245,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B245,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B245,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A245,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B245,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B245,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A245,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B245,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B245,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A245,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B245,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B245,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A245,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B245,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B245,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A245,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C245=\"\"),\"\",IF(C245<Parameters!$E$14,1,IF(AND(C245>Parameters!$E$14,C245<=Parameters!$F$14),2,IF(AND(C245>Parameters!$F$14,C245<=Parameters!$G$14),3,IF(AND(C245>Parameters!$G$14,C245<=Parameters!$H$14),4,IF(C245>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D245=\"\"),\"\",IF(D245<Parameters!$E$14,1,IF(AND(D245>Parameters!$E$14,D245<=Parameters!$F$14),2,IF(AND(D245>Parameters!$F$14,D245<=Parameters!$G$14),3,IF(AND(D245>Parameters!$G$14,D245<=Parameters!$H$14),4,IF(D245>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E245=\"\"),\"\",IF(E245<Parameters!$E$14,1,IF(AND(E245>Parameters!$E$14,E245<=Parameters!$F$14),2,IF(AND(E245>Parameters!$F$14,E245<=Parameters!$G$14),3,IF(AND(E245>Parameters!$G$14,E245<=Parameters!$H$14),4,IF(E245>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F245=\"\"),\"\",IF(F245<Parameters!$E$14,1,IF(AND(F245>Parameters!$E$14,F245<=Parameters!$F$14),2,IF(AND(F245>Parameters!$F$14,F245<=Parameters!$G$14),3,IF(AND(F245>Parameters!$G$14,F245<=Parameters!$H$14),4,IF(F245>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G245=\"\"),\"\",IF(G245<Parameters!$E$14,1,IF(AND(G245>Parameters!$E$14,G245<=Parameters!$F$14),2,IF(AND(G245>Parameters!$F$14,G245<=Parameters!$G$14),3,IF(AND(G245>Parameters!$G$14,G245<=Parameters!$H$14),4,IF(G245>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H245=\"\"),\"\",IF(H245<Parameters!$E$14,1,IF(AND(H245>Parameters!$E$14,H245<=Parameters!$F$14),2,IF(AND(H245>Parameters!$F$14,H245<=Parameters!$G$14),3,IF(AND(H245>Parameters!$G$14,H245<=Parameters!$H$14),4,IF(H245>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I245=\"\"),\"\",IF(I245<Parameters!$E$14,1,IF(AND(I245>Parameters!$E$14,I245<=Parameters!$F$14),2,IF(AND(I245>Parameters!$F$14,I245<=Parameters!$G$14),3,IF(AND(I245>Parameters!$G$14,I245<=Parameters!$H$14),4,IF(I245>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J245=\"\"),\"\",IF(J245<Parameters!$E$14,1,IF(AND(J245>Parameters!$E$14,J245<=Parameters!$F$14),2,IF(AND(J245>Parameters!$F$14,J245<=Parameters!$G$14),3,IF(AND(J245>Parameters!$G$14,J245<=Parameters!$H$14),4,IF(J245>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K245=\"\"),\"\",IF(K245<Parameters!$E$14,1,IF(AND(K245>Parameters!$E$14,K245<=Parameters!$F$14),2,IF(AND(K245>Parameters!$F$14,K245<=Parameters!$G$14),3,IF(AND(K245>Parameters!$G$14,K245<=Parameters!$H$14),4,IF(K245>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L245=\"\"),\"\",IF(L245<Parameters!$E$14,1,IF(AND(L245>Parameters!$E$14,L245<=Parameters!$F$14),2,IF(AND(L245>Parameters!$F$14,L245<=Parameters!$G$14),3,IF(AND(L245>Parameters!$G$14,L245<=Parameters!$H$14),4,IF(L245>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M245=\"\"),\"\",IF(M245<Parameters!$E$14,1,IF(AND(M245>Parameters!$E$14,M245<=Parameters!$F$14),2,IF(AND(M245>Parameters!$F$14,M245<=Parameters!$G$14),3,IF(AND(M245>Parameters!$G$14,M245<=Parameters!$H$14),4,IF(M245>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N245=\"\"),\"\",IF(N245<Parameters!$E$14,1,IF(AND(N245>Parameters!$E$14,N245<=Parameters!$F$14),2,IF(AND(N245>Parameters!$F$14,N245<=Parameters!$G$14),3,IF(AND(N245>Parameters!$G$14,N245<=Parameters!$H$14),4,IF(N245>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O245=\"\"),\"\",IF(O245<Parameters!$E$14,1,IF(AND(O245>Parameters!$E$14,O245<=Parameters!$F$14),2,IF(AND(O245>Parameters!$F$14,O245<=Parameters!$G$14),3,IF(AND(O245>Parameters!$G$14,O245<=Parameters!$H$14),4,IF(O245>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P245=\"\"),\"\",IF(P245<Parameters!$E$14,1,IF(AND(P245>Parameters!$E$14,P245<=Parameters!$F$14),2,IF(AND(P245>Parameters!$F$14,P245<=Parameters!$G$14),3,IF(AND(P245>Parameters!$G$14,P245<=Parameters!$H$14),4,IF(P245>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q245=\"\"),\"\",IF(Q245<Parameters!$E$14,1,IF(AND(Q245>Parameters!$E$14,Q245<=Parameters!$F$14),2,IF(AND(Q245>Parameters!$F$14,Q245<=Parameters!$G$14),3,IF(AND(Q245>Parameters!$G$14,Q245<=Parameters!$H$14),4,IF(Q245>Parameters!$H$14,5,\"\"))))))","v":""}]
[{"$f":"Data!$CJ$5","v":"Debt to Equity"},{"$f":"Companies!B42","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B246,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B246,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A246,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B246,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B246,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A246,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B246,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B246,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A246,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B246,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B246,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A246,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B246,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B246,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A246,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B246,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B246,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A246,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B246,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B246,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A246,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B246,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B246,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A246,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B246,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B246,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A246,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B246,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B246,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A246,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B246,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B246,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A246,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B246,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B246,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A246,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B246,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B246,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A246,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B246,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B246,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A246,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B246,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B246,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A246,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C246=\"\"),\"\",IF(C246<Parameters!$E$14,1,IF(AND(C246>Parameters!$E$14,C246<=Parameters!$F$14),2,IF(AND(C246>Parameters!$F$14,C246<=Parameters!$G$14),3,IF(AND(C246>Parameters!$G$14,C246<=Parameters!$H$14),4,IF(C246>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D246=\"\"),\"\",IF(D246<Parameters!$E$14,1,IF(AND(D246>Parameters!$E$14,D246<=Parameters!$F$14),2,IF(AND(D246>Parameters!$F$14,D246<=Parameters!$G$14),3,IF(AND(D246>Parameters!$G$14,D246<=Parameters!$H$14),4,IF(D246>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E246=\"\"),\"\",IF(E246<Parameters!$E$14,1,IF(AND(E246>Parameters!$E$14,E246<=Parameters!$F$14),2,IF(AND(E246>Parameters!$F$14,E246<=Parameters!$G$14),3,IF(AND(E246>Parameters!$G$14,E246<=Parameters!$H$14),4,IF(E246>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F246=\"\"),\"\",IF(F246<Parameters!$E$14,1,IF(AND(F246>Parameters!$E$14,F246<=Parameters!$F$14),2,IF(AND(F246>Parameters!$F$14,F246<=Parameters!$G$14),3,IF(AND(F246>Parameters!$G$14,F246<=Parameters!$H$14),4,IF(F246>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G246=\"\"),\"\",IF(G246<Parameters!$E$14,1,IF(AND(G246>Parameters!$E$14,G246<=Parameters!$F$14),2,IF(AND(G246>Parameters!$F$14,G246<=Parameters!$G$14),3,IF(AND(G246>Parameters!$G$14,G246<=Parameters!$H$14),4,IF(G246>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H246=\"\"),\"\",IF(H246<Parameters!$E$14,1,IF(AND(H246>Parameters!$E$14,H246<=Parameters!$F$14),2,IF(AND(H246>Parameters!$F$14,H246<=Parameters!$G$14),3,IF(AND(H246>Parameters!$G$14,H246<=Parameters!$H$14),4,IF(H246>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I246=\"\"),\"\",IF(I246<Parameters!$E$14,1,IF(AND(I246>Parameters!$E$14,I246<=Parameters!$F$14),2,IF(AND(I246>Parameters!$F$14,I246<=Parameters!$G$14),3,IF(AND(I246>Parameters!$G$14,I246<=Parameters!$H$14),4,IF(I246>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J246=\"\"),\"\",IF(J246<Parameters!$E$14,1,IF(AND(J246>Parameters!$E$14,J246<=Parameters!$F$14),2,IF(AND(J246>Parameters!$F$14,J246<=Parameters!$G$14),3,IF(AND(J246>Parameters!$G$14,J246<=Parameters!$H$14),4,IF(J246>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K246=\"\"),\"\",IF(K246<Parameters!$E$14,1,IF(AND(K246>Parameters!$E$14,K246<=Parameters!$F$14),2,IF(AND(K246>Parameters!$F$14,K246<=Parameters!$G$14),3,IF(AND(K246>Parameters!$G$14,K246<=Parameters!$H$14),4,IF(K246>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L246=\"\"),\"\",IF(L246<Parameters!$E$14,1,IF(AND(L246>Parameters!$E$14,L246<=Parameters!$F$14),2,IF(AND(L246>Parameters!$F$14,L246<=Parameters!$G$14),3,IF(AND(L246>Parameters!$G$14,L246<=Parameters!$H$14),4,IF(L246>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M246=\"\"),\"\",IF(M246<Parameters!$E$14,1,IF(AND(M246>Parameters!$E$14,M246<=Parameters!$F$14),2,IF(AND(M246>Parameters!$F$14,M246<=Parameters!$G$14),3,IF(AND(M246>Parameters!$G$14,M246<=Parameters!$H$14),4,IF(M246>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N246=\"\"),\"\",IF(N246<Parameters!$E$14,1,IF(AND(N246>Parameters!$E$14,N246<=Parameters!$F$14),2,IF(AND(N246>Parameters!$F$14,N246<=Parameters!$G$14),3,IF(AND(N246>Parameters!$G$14,N246<=Parameters!$H$14),4,IF(N246>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O246=\"\"),\"\",IF(O246<Parameters!$E$14,1,IF(AND(O246>Parameters!$E$14,O246<=Parameters!$F$14),2,IF(AND(O246>Parameters!$F$14,O246<=Parameters!$G$14),3,IF(AND(O246>Parameters!$G$14,O246<=Parameters!$H$14),4,IF(O246>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P246=\"\"),\"\",IF(P246<Parameters!$E$14,1,IF(AND(P246>Parameters!$E$14,P246<=Parameters!$F$14),2,IF(AND(P246>Parameters!$F$14,P246<=Parameters!$G$14),3,IF(AND(P246>Parameters!$G$14,P246<=Parameters!$H$14),4,IF(P246>Parameters!$H$14,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q246=\"\"),\"\",IF(Q246<Parameters!$E$14,1,IF(AND(Q246>Parameters!$E$14,Q246<=Parameters!$F$14),2,IF(AND(Q246>Parameters!$F$14,Q246<=Parameters!$G$14),3,IF(AND(Q246>Parameters!$G$14,Q246<=Parameters!$H$14),4,IF(Q246>Parameters!$H$14,5,\"\"))))))","v":""}]
[]
[{"$f":"Data!$CH$5","v":"Return on Assets"},{"$f":"Companies!B3","v":0},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B248,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B248,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A248,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B248,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B248,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A248,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B248,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B248,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A248,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B248,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B248,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A248,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B248,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B248,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A248,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B248,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B248,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A248,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B248,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B248,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A248,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B248,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B248,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A248,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B248,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B248,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A248,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B248,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B248,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A248,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B248,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B248,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A248,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B248,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B248,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A248,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B248,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B248,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A248,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B248,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B248,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A248,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B248,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B248,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A248,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C248=\"\"),\"\",IF(C248>Parameters!$E$4,1,IF(AND(C248<Parameters!$E$4,C248>=Parameters!$F$4),2,IF(AND(C248<Parameters!$F$4,C248>=Parameters!$G$4),3,IF(AND(C248<Parameters!$G$4,C248>=Parameters!$H$4),4,IF(C248<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D248=\"\"),\"\",IF(D248>Parameters!$E$4,1,IF(AND(D248<Parameters!$E$4,D248>=Parameters!$F$4),2,IF(AND(D248<Parameters!$F$4,D248>=Parameters!$G$4),3,IF(AND(D248<Parameters!$G$4,D248>=Parameters!$H$4),4,IF(D248<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E248=\"\"),\"\",IF(E248>Parameters!$E$4,1,IF(AND(E248<Parameters!$E$4,E248>=Parameters!$F$4),2,IF(AND(E248<Parameters!$F$4,E248>=Parameters!$G$4),3,IF(AND(E248<Parameters!$G$4,E248>=Parameters!$H$4),4,IF(E248<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F248=\"\"),\"\",IF(F248>Parameters!$E$4,1,IF(AND(F248<Parameters!$E$4,F248>=Parameters!$F$4),2,IF(AND(F248<Parameters!$F$4,F248>=Parameters!$G$4),3,IF(AND(F248<Parameters!$G$4,F248>=Parameters!$H$4),4,IF(F248<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G248=\"\"),\"\",IF(G248>Parameters!$E$4,1,IF(AND(G248<Parameters!$E$4,G248>=Parameters!$F$4),2,IF(AND(G248<Parameters!$F$4,G248>=Parameters!$G$4),3,IF(AND(G248<Parameters!$G$4,G248>=Parameters!$H$4),4,IF(G248<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H248=\"\"),\"\",IF(H248>Parameters!$E$4,1,IF(AND(H248<Parameters!$E$4,H248>=Parameters!$F$4),2,IF(AND(H248<Parameters!$F$4,H248>=Parameters!$G$4),3,IF(AND(H248<Parameters!$G$4,H248>=Parameters!$H$4),4,IF(H248<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I248=\"\"),\"\",IF(I248>Parameters!$E$4,1,IF(AND(I248<Parameters!$E$4,I248>=Parameters!$F$4),2,IF(AND(I248<Parameters!$F$4,I248>=Parameters!$G$4),3,IF(AND(I248<Parameters!$G$4,I248>=Parameters!$H$4),4,IF(I248<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J248=\"\"),\"\",IF(J248>Parameters!$E$4,1,IF(AND(J248<Parameters!$E$4,J248>=Parameters!$F$4),2,IF(AND(J248<Parameters!$F$4,J248>=Parameters!$G$4),3,IF(AND(J248<Parameters!$G$4,J248>=Parameters!$H$4),4,IF(J248<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K248=\"\"),\"\",IF(K248>Parameters!$E$4,1,IF(AND(K248<Parameters!$E$4,K248>=Parameters!$F$4),2,IF(AND(K248<Parameters!$F$4,K248>=Parameters!$G$4),3,IF(AND(K248<Parameters!$G$4,K248>=Parameters!$H$4),4,IF(K248<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L248=\"\"),\"\",IF(L248>Parameters!$E$4,1,IF(AND(L248<Parameters!$E$4,L248>=Parameters!$F$4),2,IF(AND(L248<Parameters!$F$4,L248>=Parameters!$G$4),3,IF(AND(L248<Parameters!$G$4,L248>=Parameters!$H$4),4,IF(L248<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M248=\"\"),\"\",IF(M248>Parameters!$E$4,1,IF(AND(M248<Parameters!$E$4,M248>=Parameters!$F$4),2,IF(AND(M248<Parameters!$F$4,M248>=Parameters!$G$4),3,IF(AND(M248<Parameters!$G$4,M248>=Parameters!$H$4),4,IF(M248<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N248=\"\"),\"\",IF(N248>Parameters!$E$4,1,IF(AND(N248<Parameters!$E$4,N248>=Parameters!$F$4),2,IF(AND(N248<Parameters!$F$4,N248>=Parameters!$G$4),3,IF(AND(N248<Parameters!$G$4,N248>=Parameters!$H$4),4,IF(N248<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O248=\"\"),\"\",IF(O248>Parameters!$E$4,1,IF(AND(O248<Parameters!$E$4,O248>=Parameters!$F$4),2,IF(AND(O248<Parameters!$F$4,O248>=Parameters!$G$4),3,IF(AND(O248<Parameters!$G$4,O248>=Parameters!$H$4),4,IF(O248<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P248=\"\"),\"\",IF(P248>Parameters!$E$4,1,IF(AND(P248<Parameters!$E$4,P248>=Parameters!$F$4),2,IF(AND(P248<Parameters!$F$4,P248>=Parameters!$G$4),3,IF(AND(P248<Parameters!$G$4,P248>=Parameters!$H$4),4,IF(P248<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q248=\"\"),\"\",IF(Q248>Parameters!$E$4,1,IF(AND(Q248<Parameters!$E$4,Q248>=Parameters!$F$4),2,IF(AND(Q248<Parameters!$F$4,Q248>=Parameters!$G$4),3,IF(AND(Q248<Parameters!$G$4,Q248>=Parameters!$H$4),4,IF(Q248<Parameters!$H$4,5,\"\"))))))","v":""}]
[{"$f":"Data!$CH$5","v":"Return on Assets"},{"$f":"Companies!B4","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B249,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B249,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A249,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B249,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B249,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A249,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B249,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B249,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A249,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B249,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B249,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A249,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B249,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B249,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A249,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B249,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B249,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A249,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B249,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B249,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A249,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B249,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B249,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A249,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B249,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B249,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A249,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B249,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B249,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A249,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B249,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B249,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A249,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B249,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B249,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A249,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B249,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B249,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A249,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B249,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B249,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A249,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B249,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B249,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A249,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C249=\"\"),\"\",IF(C249>Parameters!$E$4,1,IF(AND(C249<Parameters!$E$4,C249>=Parameters!$F$4),2,IF(AND(C249<Parameters!$F$4,C249>=Parameters!$G$4),3,IF(AND(C249<Parameters!$G$4,C249>=Parameters!$H$4),4,IF(C249<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D249=\"\"),\"\",IF(D249>Parameters!$E$4,1,IF(AND(D249<Parameters!$E$4,D249>=Parameters!$F$4),2,IF(AND(D249<Parameters!$F$4,D249>=Parameters!$G$4),3,IF(AND(D249<Parameters!$G$4,D249>=Parameters!$H$4),4,IF(D249<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E249=\"\"),\"\",IF(E249>Parameters!$E$4,1,IF(AND(E249<Parameters!$E$4,E249>=Parameters!$F$4),2,IF(AND(E249<Parameters!$F$4,E249>=Parameters!$G$4),3,IF(AND(E249<Parameters!$G$4,E249>=Parameters!$H$4),4,IF(E249<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F249=\"\"),\"\",IF(F249>Parameters!$E$4,1,IF(AND(F249<Parameters!$E$4,F249>=Parameters!$F$4),2,IF(AND(F249<Parameters!$F$4,F249>=Parameters!$G$4),3,IF(AND(F249<Parameters!$G$4,F249>=Parameters!$H$4),4,IF(F249<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G249=\"\"),\"\",IF(G249>Parameters!$E$4,1,IF(AND(G249<Parameters!$E$4,G249>=Parameters!$F$4),2,IF(AND(G249<Parameters!$F$4,G249>=Parameters!$G$4),3,IF(AND(G249<Parameters!$G$4,G249>=Parameters!$H$4),4,IF(G249<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H249=\"\"),\"\",IF(H249>Parameters!$E$4,1,IF(AND(H249<Parameters!$E$4,H249>=Parameters!$F$4),2,IF(AND(H249<Parameters!$F$4,H249>=Parameters!$G$4),3,IF(AND(H249<Parameters!$G$4,H249>=Parameters!$H$4),4,IF(H249<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I249=\"\"),\"\",IF(I249>Parameters!$E$4,1,IF(AND(I249<Parameters!$E$4,I249>=Parameters!$F$4),2,IF(AND(I249<Parameters!$F$4,I249>=Parameters!$G$4),3,IF(AND(I249<Parameters!$G$4,I249>=Parameters!$H$4),4,IF(I249<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J249=\"\"),\"\",IF(J249>Parameters!$E$4,1,IF(AND(J249<Parameters!$E$4,J249>=Parameters!$F$4),2,IF(AND(J249<Parameters!$F$4,J249>=Parameters!$G$4),3,IF(AND(J249<Parameters!$G$4,J249>=Parameters!$H$4),4,IF(J249<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K249=\"\"),\"\",IF(K249>Parameters!$E$4,1,IF(AND(K249<Parameters!$E$4,K249>=Parameters!$F$4),2,IF(AND(K249<Parameters!$F$4,K249>=Parameters!$G$4),3,IF(AND(K249<Parameters!$G$4,K249>=Parameters!$H$4),4,IF(K249<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L249=\"\"),\"\",IF(L249>Parameters!$E$4,1,IF(AND(L249<Parameters!$E$4,L249>=Parameters!$F$4),2,IF(AND(L249<Parameters!$F$4,L249>=Parameters!$G$4),3,IF(AND(L249<Parameters!$G$4,L249>=Parameters!$H$4),4,IF(L249<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M249=\"\"),\"\",IF(M249>Parameters!$E$4,1,IF(AND(M249<Parameters!$E$4,M249>=Parameters!$F$4),2,IF(AND(M249<Parameters!$F$4,M249>=Parameters!$G$4),3,IF(AND(M249<Parameters!$G$4,M249>=Parameters!$H$4),4,IF(M249<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N249=\"\"),\"\",IF(N249>Parameters!$E$4,1,IF(AND(N249<Parameters!$E$4,N249>=Parameters!$F$4),2,IF(AND(N249<Parameters!$F$4,N249>=Parameters!$G$4),3,IF(AND(N249<Parameters!$G$4,N249>=Parameters!$H$4),4,IF(N249<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O249=\"\"),\"\",IF(O249>Parameters!$E$4,1,IF(AND(O249<Parameters!$E$4,O249>=Parameters!$F$4),2,IF(AND(O249<Parameters!$F$4,O249>=Parameters!$G$4),3,IF(AND(O249<Parameters!$G$4,O249>=Parameters!$H$4),4,IF(O249<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P249=\"\"),\"\",IF(P249>Parameters!$E$4,1,IF(AND(P249<Parameters!$E$4,P249>=Parameters!$F$4),2,IF(AND(P249<Parameters!$F$4,P249>=Parameters!$G$4),3,IF(AND(P249<Parameters!$G$4,P249>=Parameters!$H$4),4,IF(P249<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q249=\"\"),\"\",IF(Q249>Parameters!$E$4,1,IF(AND(Q249<Parameters!$E$4,Q249>=Parameters!$F$4),2,IF(AND(Q249<Parameters!$F$4,Q249>=Parameters!$G$4),3,IF(AND(Q249<Parameters!$G$4,Q249>=Parameters!$H$4),4,IF(Q249<Parameters!$H$4,5,\"\"))))))","v":""}]
[{"$f":"Data!$CH$5","v":"Return on Assets"},{"$f":"Companies!B5","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B250,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B250,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A250,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B250,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B250,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A250,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B250,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B250,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A250,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B250,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B250,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A250,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B250,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B250,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A250,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B250,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B250,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A250,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B250,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B250,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A250,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B250,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B250,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A250,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B250,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B250,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A250,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B250,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B250,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A250,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B250,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B250,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A250,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B250,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B250,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A250,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B250,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B250,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A250,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B250,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B250,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A250,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B250,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B250,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A250,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C250=\"\"),\"\",IF(C250>Parameters!$E$4,1,IF(AND(C250<Parameters!$E$4,C250>=Parameters!$F$4),2,IF(AND(C250<Parameters!$F$4,C250>=Parameters!$G$4),3,IF(AND(C250<Parameters!$G$4,C250>=Parameters!$H$4),4,IF(C250<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D250=\"\"),\"\",IF(D250>Parameters!$E$4,1,IF(AND(D250<Parameters!$E$4,D250>=Parameters!$F$4),2,IF(AND(D250<Parameters!$F$4,D250>=Parameters!$G$4),3,IF(AND(D250<Parameters!$G$4,D250>=Parameters!$H$4),4,IF(D250<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E250=\"\"),\"\",IF(E250>Parameters!$E$4,1,IF(AND(E250<Parameters!$E$4,E250>=Parameters!$F$4),2,IF(AND(E250<Parameters!$F$4,E250>=Parameters!$G$4),3,IF(AND(E250<Parameters!$G$4,E250>=Parameters!$H$4),4,IF(E250<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F250=\"\"),\"\",IF(F250>Parameters!$E$4,1,IF(AND(F250<Parameters!$E$4,F250>=Parameters!$F$4),2,IF(AND(F250<Parameters!$F$4,F250>=Parameters!$G$4),3,IF(AND(F250<Parameters!$G$4,F250>=Parameters!$H$4),4,IF(F250<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G250=\"\"),\"\",IF(G250>Parameters!$E$4,1,IF(AND(G250<Parameters!$E$4,G250>=Parameters!$F$4),2,IF(AND(G250<Parameters!$F$4,G250>=Parameters!$G$4),3,IF(AND(G250<Parameters!$G$4,G250>=Parameters!$H$4),4,IF(G250<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H250=\"\"),\"\",IF(H250>Parameters!$E$4,1,IF(AND(H250<Parameters!$E$4,H250>=Parameters!$F$4),2,IF(AND(H250<Parameters!$F$4,H250>=Parameters!$G$4),3,IF(AND(H250<Parameters!$G$4,H250>=Parameters!$H$4),4,IF(H250<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I250=\"\"),\"\",IF(I250>Parameters!$E$4,1,IF(AND(I250<Parameters!$E$4,I250>=Parameters!$F$4),2,IF(AND(I250<Parameters!$F$4,I250>=Parameters!$G$4),3,IF(AND(I250<Parameters!$G$4,I250>=Parameters!$H$4),4,IF(I250<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J250=\"\"),\"\",IF(J250>Parameters!$E$4,1,IF(AND(J250<Parameters!$E$4,J250>=Parameters!$F$4),2,IF(AND(J250<Parameters!$F$4,J250>=Parameters!$G$4),3,IF(AND(J250<Parameters!$G$4,J250>=Parameters!$H$4),4,IF(J250<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K250=\"\"),\"\",IF(K250>Parameters!$E$4,1,IF(AND(K250<Parameters!$E$4,K250>=Parameters!$F$4),2,IF(AND(K250<Parameters!$F$4,K250>=Parameters!$G$4),3,IF(AND(K250<Parameters!$G$4,K250>=Parameters!$H$4),4,IF(K250<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L250=\"\"),\"\",IF(L250>Parameters!$E$4,1,IF(AND(L250<Parameters!$E$4,L250>=Parameters!$F$4),2,IF(AND(L250<Parameters!$F$4,L250>=Parameters!$G$4),3,IF(AND(L250<Parameters!$G$4,L250>=Parameters!$H$4),4,IF(L250<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M250=\"\"),\"\",IF(M250>Parameters!$E$4,1,IF(AND(M250<Parameters!$E$4,M250>=Parameters!$F$4),2,IF(AND(M250<Parameters!$F$4,M250>=Parameters!$G$4),3,IF(AND(M250<Parameters!$G$4,M250>=Parameters!$H$4),4,IF(M250<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N250=\"\"),\"\",IF(N250>Parameters!$E$4,1,IF(AND(N250<Parameters!$E$4,N250>=Parameters!$F$4),2,IF(AND(N250<Parameters!$F$4,N250>=Parameters!$G$4),3,IF(AND(N250<Parameters!$G$4,N250>=Parameters!$H$4),4,IF(N250<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O250=\"\"),\"\",IF(O250>Parameters!$E$4,1,IF(AND(O250<Parameters!$E$4,O250>=Parameters!$F$4),2,IF(AND(O250<Parameters!$F$4,O250>=Parameters!$G$4),3,IF(AND(O250<Parameters!$G$4,O250>=Parameters!$H$4),4,IF(O250<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P250=\"\"),\"\",IF(P250>Parameters!$E$4,1,IF(AND(P250<Parameters!$E$4,P250>=Parameters!$F$4),2,IF(AND(P250<Parameters!$F$4,P250>=Parameters!$G$4),3,IF(AND(P250<Parameters!$G$4,P250>=Parameters!$H$4),4,IF(P250<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q250=\"\"),\"\",IF(Q250>Parameters!$E$4,1,IF(AND(Q250<Parameters!$E$4,Q250>=Parameters!$F$4),2,IF(AND(Q250<Parameters!$F$4,Q250>=Parameters!$G$4),3,IF(AND(Q250<Parameters!$G$4,Q250>=Parameters!$H$4),4,IF(Q250<Parameters!$H$4,5,\"\"))))))","v":""}]
[{"$f":"Data!$CH$5","v":"Return on Assets"},{"$f":"Companies!B6","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B251,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B251,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A251,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B251,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B251,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A251,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B251,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B251,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A251,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B251,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B251,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A251,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B251,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B251,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A251,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B251,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B251,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A251,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B251,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B251,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A251,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B251,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B251,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A251,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B251,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B251,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A251,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B251,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B251,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A251,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B251,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B251,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A251,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B251,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B251,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A251,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B251,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B251,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A251,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B251,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B251,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A251,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B251,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B251,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A251,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C251=\"\"),\"\",IF(C251>Parameters!$E$4,1,IF(AND(C251<Parameters!$E$4,C251>=Parameters!$F$4),2,IF(AND(C251<Parameters!$F$4,C251>=Parameters!$G$4),3,IF(AND(C251<Parameters!$G$4,C251>=Parameters!$H$4),4,IF(C251<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D251=\"\"),\"\",IF(D251>Parameters!$E$4,1,IF(AND(D251<Parameters!$E$4,D251>=Parameters!$F$4),2,IF(AND(D251<Parameters!$F$4,D251>=Parameters!$G$4),3,IF(AND(D251<Parameters!$G$4,D251>=Parameters!$H$4),4,IF(D251<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E251=\"\"),\"\",IF(E251>Parameters!$E$4,1,IF(AND(E251<Parameters!$E$4,E251>=Parameters!$F$4),2,IF(AND(E251<Parameters!$F$4,E251>=Parameters!$G$4),3,IF(AND(E251<Parameters!$G$4,E251>=Parameters!$H$4),4,IF(E251<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F251=\"\"),\"\",IF(F251>Parameters!$E$4,1,IF(AND(F251<Parameters!$E$4,F251>=Parameters!$F$4),2,IF(AND(F251<Parameters!$F$4,F251>=Parameters!$G$4),3,IF(AND(F251<Parameters!$G$4,F251>=Parameters!$H$4),4,IF(F251<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G251=\"\"),\"\",IF(G251>Parameters!$E$4,1,IF(AND(G251<Parameters!$E$4,G251>=Parameters!$F$4),2,IF(AND(G251<Parameters!$F$4,G251>=Parameters!$G$4),3,IF(AND(G251<Parameters!$G$4,G251>=Parameters!$H$4),4,IF(G251<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H251=\"\"),\"\",IF(H251>Parameters!$E$4,1,IF(AND(H251<Parameters!$E$4,H251>=Parameters!$F$4),2,IF(AND(H251<Parameters!$F$4,H251>=Parameters!$G$4),3,IF(AND(H251<Parameters!$G$4,H251>=Parameters!$H$4),4,IF(H251<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I251=\"\"),\"\",IF(I251>Parameters!$E$4,1,IF(AND(I251<Parameters!$E$4,I251>=Parameters!$F$4),2,IF(AND(I251<Parameters!$F$4,I251>=Parameters!$G$4),3,IF(AND(I251<Parameters!$G$4,I251>=Parameters!$H$4),4,IF(I251<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J251=\"\"),\"\",IF(J251>Parameters!$E$4,1,IF(AND(J251<Parameters!$E$4,J251>=Parameters!$F$4),2,IF(AND(J251<Parameters!$F$4,J251>=Parameters!$G$4),3,IF(AND(J251<Parameters!$G$4,J251>=Parameters!$H$4),4,IF(J251<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K251=\"\"),\"\",IF(K251>Parameters!$E$4,1,IF(AND(K251<Parameters!$E$4,K251>=Parameters!$F$4),2,IF(AND(K251<Parameters!$F$4,K251>=Parameters!$G$4),3,IF(AND(K251<Parameters!$G$4,K251>=Parameters!$H$4),4,IF(K251<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L251=\"\"),\"\",IF(L251>Parameters!$E$4,1,IF(AND(L251<Parameters!$E$4,L251>=Parameters!$F$4),2,IF(AND(L251<Parameters!$F$4,L251>=Parameters!$G$4),3,IF(AND(L251<Parameters!$G$4,L251>=Parameters!$H$4),4,IF(L251<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M251=\"\"),\"\",IF(M251>Parameters!$E$4,1,IF(AND(M251<Parameters!$E$4,M251>=Parameters!$F$4),2,IF(AND(M251<Parameters!$F$4,M251>=Parameters!$G$4),3,IF(AND(M251<Parameters!$G$4,M251>=Parameters!$H$4),4,IF(M251<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N251=\"\"),\"\",IF(N251>Parameters!$E$4,1,IF(AND(N251<Parameters!$E$4,N251>=Parameters!$F$4),2,IF(AND(N251<Parameters!$F$4,N251>=Parameters!$G$4),3,IF(AND(N251<Parameters!$G$4,N251>=Parameters!$H$4),4,IF(N251<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O251=\"\"),\"\",IF(O251>Parameters!$E$4,1,IF(AND(O251<Parameters!$E$4,O251>=Parameters!$F$4),2,IF(AND(O251<Parameters!$F$4,O251>=Parameters!$G$4),3,IF(AND(O251<Parameters!$G$4,O251>=Parameters!$H$4),4,IF(O251<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P251=\"\"),\"\",IF(P251>Parameters!$E$4,1,IF(AND(P251<Parameters!$E$4,P251>=Parameters!$F$4),2,IF(AND(P251<Parameters!$F$4,P251>=Parameters!$G$4),3,IF(AND(P251<Parameters!$G$4,P251>=Parameters!$H$4),4,IF(P251<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q251=\"\"),\"\",IF(Q251>Parameters!$E$4,1,IF(AND(Q251<Parameters!$E$4,Q251>=Parameters!$F$4),2,IF(AND(Q251<Parameters!$F$4,Q251>=Parameters!$G$4),3,IF(AND(Q251<Parameters!$G$4,Q251>=Parameters!$H$4),4,IF(Q251<Parameters!$H$4,5,\"\"))))))","v":""}]
[{"$f":"Data!$CH$5","v":"Return on Assets"},{"$f":"Companies!B7","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B252,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B252,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A252,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B252,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B252,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A252,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B252,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B252,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A252,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B252,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B252,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A252,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B252,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B252,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A252,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B252,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B252,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A252,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B252,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B252,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A252,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B252,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B252,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A252,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B252,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B252,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A252,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B252,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B252,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A252,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B252,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B252,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A252,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B252,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B252,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A252,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B252,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B252,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A252,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B252,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B252,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A252,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B252,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B252,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A252,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C252=\"\"),\"\",IF(C252>Parameters!$E$4,1,IF(AND(C252<Parameters!$E$4,C252>=Parameters!$F$4),2,IF(AND(C252<Parameters!$F$4,C252>=Parameters!$G$4),3,IF(AND(C252<Parameters!$G$4,C252>=Parameters!$H$4),4,IF(C252<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D252=\"\"),\"\",IF(D252>Parameters!$E$4,1,IF(AND(D252<Parameters!$E$4,D252>=Parameters!$F$4),2,IF(AND(D252<Parameters!$F$4,D252>=Parameters!$G$4),3,IF(AND(D252<Parameters!$G$4,D252>=Parameters!$H$4),4,IF(D252<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E252=\"\"),\"\",IF(E252>Parameters!$E$4,1,IF(AND(E252<Parameters!$E$4,E252>=Parameters!$F$4),2,IF(AND(E252<Parameters!$F$4,E252>=Parameters!$G$4),3,IF(AND(E252<Parameters!$G$4,E252>=Parameters!$H$4),4,IF(E252<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F252=\"\"),\"\",IF(F252>Parameters!$E$4,1,IF(AND(F252<Parameters!$E$4,F252>=Parameters!$F$4),2,IF(AND(F252<Parameters!$F$4,F252>=Parameters!$G$4),3,IF(AND(F252<Parameters!$G$4,F252>=Parameters!$H$4),4,IF(F252<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G252=\"\"),\"\",IF(G252>Parameters!$E$4,1,IF(AND(G252<Parameters!$E$4,G252>=Parameters!$F$4),2,IF(AND(G252<Parameters!$F$4,G252>=Parameters!$G$4),3,IF(AND(G252<Parameters!$G$4,G252>=Parameters!$H$4),4,IF(G252<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H252=\"\"),\"\",IF(H252>Parameters!$E$4,1,IF(AND(H252<Parameters!$E$4,H252>=Parameters!$F$4),2,IF(AND(H252<Parameters!$F$4,H252>=Parameters!$G$4),3,IF(AND(H252<Parameters!$G$4,H252>=Parameters!$H$4),4,IF(H252<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I252=\"\"),\"\",IF(I252>Parameters!$E$4,1,IF(AND(I252<Parameters!$E$4,I252>=Parameters!$F$4),2,IF(AND(I252<Parameters!$F$4,I252>=Parameters!$G$4),3,IF(AND(I252<Parameters!$G$4,I252>=Parameters!$H$4),4,IF(I252<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J252=\"\"),\"\",IF(J252>Parameters!$E$4,1,IF(AND(J252<Parameters!$E$4,J252>=Parameters!$F$4),2,IF(AND(J252<Parameters!$F$4,J252>=Parameters!$G$4),3,IF(AND(J252<Parameters!$G$4,J252>=Parameters!$H$4),4,IF(J252<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K252=\"\"),\"\",IF(K252>Parameters!$E$4,1,IF(AND(K252<Parameters!$E$4,K252>=Parameters!$F$4),2,IF(AND(K252<Parameters!$F$4,K252>=Parameters!$G$4),3,IF(AND(K252<Parameters!$G$4,K252>=Parameters!$H$4),4,IF(K252<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L252=\"\"),\"\",IF(L252>Parameters!$E$4,1,IF(AND(L252<Parameters!$E$4,L252>=Parameters!$F$4),2,IF(AND(L252<Parameters!$F$4,L252>=Parameters!$G$4),3,IF(AND(L252<Parameters!$G$4,L252>=Parameters!$H$4),4,IF(L252<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M252=\"\"),\"\",IF(M252>Parameters!$E$4,1,IF(AND(M252<Parameters!$E$4,M252>=Parameters!$F$4),2,IF(AND(M252<Parameters!$F$4,M252>=Parameters!$G$4),3,IF(AND(M252<Parameters!$G$4,M252>=Parameters!$H$4),4,IF(M252<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N252=\"\"),\"\",IF(N252>Parameters!$E$4,1,IF(AND(N252<Parameters!$E$4,N252>=Parameters!$F$4),2,IF(AND(N252<Parameters!$F$4,N252>=Parameters!$G$4),3,IF(AND(N252<Parameters!$G$4,N252>=Parameters!$H$4),4,IF(N252<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O252=\"\"),\"\",IF(O252>Parameters!$E$4,1,IF(AND(O252<Parameters!$E$4,O252>=Parameters!$F$4),2,IF(AND(O252<Parameters!$F$4,O252>=Parameters!$G$4),3,IF(AND(O252<Parameters!$G$4,O252>=Parameters!$H$4),4,IF(O252<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P252=\"\"),\"\",IF(P252>Parameters!$E$4,1,IF(AND(P252<Parameters!$E$4,P252>=Parameters!$F$4),2,IF(AND(P252<Parameters!$F$4,P252>=Parameters!$G$4),3,IF(AND(P252<Parameters!$G$4,P252>=Parameters!$H$4),4,IF(P252<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q252=\"\"),\"\",IF(Q252>Parameters!$E$4,1,IF(AND(Q252<Parameters!$E$4,Q252>=Parameters!$F$4),2,IF(AND(Q252<Parameters!$F$4,Q252>=Parameters!$G$4),3,IF(AND(Q252<Parameters!$G$4,Q252>=Parameters!$H$4),4,IF(Q252<Parameters!$H$4,5,\"\"))))))","v":""}]
[{"$f":"Data!$CH$5","v":"Return on Assets"},{"$f":"Companies!B8","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B253,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B253,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A253,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B253,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B253,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A253,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B253,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B253,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A253,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B253,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B253,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A253,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B253,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B253,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A253,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B253,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B253,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A253,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B253,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B253,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A253,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B253,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B253,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A253,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B253,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B253,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A253,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B253,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B253,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A253,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B253,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B253,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A253,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B253,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B253,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A253,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B253,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B253,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A253,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B253,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B253,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A253,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B253,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B253,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A253,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C253=\"\"),\"\",IF(C253>Parameters!$E$4,1,IF(AND(C253<Parameters!$E$4,C253>=Parameters!$F$4),2,IF(AND(C253<Parameters!$F$4,C253>=Parameters!$G$4),3,IF(AND(C253<Parameters!$G$4,C253>=Parameters!$H$4),4,IF(C253<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D253=\"\"),\"\",IF(D253>Parameters!$E$4,1,IF(AND(D253<Parameters!$E$4,D253>=Parameters!$F$4),2,IF(AND(D253<Parameters!$F$4,D253>=Parameters!$G$4),3,IF(AND(D253<Parameters!$G$4,D253>=Parameters!$H$4),4,IF(D253<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E253=\"\"),\"\",IF(E253>Parameters!$E$4,1,IF(AND(E253<Parameters!$E$4,E253>=Parameters!$F$4),2,IF(AND(E253<Parameters!$F$4,E253>=Parameters!$G$4),3,IF(AND(E253<Parameters!$G$4,E253>=Parameters!$H$4),4,IF(E253<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F253=\"\"),\"\",IF(F253>Parameters!$E$4,1,IF(AND(F253<Parameters!$E$4,F253>=Parameters!$F$4),2,IF(AND(F253<Parameters!$F$4,F253>=Parameters!$G$4),3,IF(AND(F253<Parameters!$G$4,F253>=Parameters!$H$4),4,IF(F253<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G253=\"\"),\"\",IF(G253>Parameters!$E$4,1,IF(AND(G253<Parameters!$E$4,G253>=Parameters!$F$4),2,IF(AND(G253<Parameters!$F$4,G253>=Parameters!$G$4),3,IF(AND(G253<Parameters!$G$4,G253>=Parameters!$H$4),4,IF(G253<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H253=\"\"),\"\",IF(H253>Parameters!$E$4,1,IF(AND(H253<Parameters!$E$4,H253>=Parameters!$F$4),2,IF(AND(H253<Parameters!$F$4,H253>=Parameters!$G$4),3,IF(AND(H253<Parameters!$G$4,H253>=Parameters!$H$4),4,IF(H253<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I253=\"\"),\"\",IF(I253>Parameters!$E$4,1,IF(AND(I253<Parameters!$E$4,I253>=Parameters!$F$4),2,IF(AND(I253<Parameters!$F$4,I253>=Parameters!$G$4),3,IF(AND(I253<Parameters!$G$4,I253>=Parameters!$H$4),4,IF(I253<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J253=\"\"),\"\",IF(J253>Parameters!$E$4,1,IF(AND(J253<Parameters!$E$4,J253>=Parameters!$F$4),2,IF(AND(J253<Parameters!$F$4,J253>=Parameters!$G$4),3,IF(AND(J253<Parameters!$G$4,J253>=Parameters!$H$4),4,IF(J253<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K253=\"\"),\"\",IF(K253>Parameters!$E$4,1,IF(AND(K253<Parameters!$E$4,K253>=Parameters!$F$4),2,IF(AND(K253<Parameters!$F$4,K253>=Parameters!$G$4),3,IF(AND(K253<Parameters!$G$4,K253>=Parameters!$H$4),4,IF(K253<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L253=\"\"),\"\",IF(L253>Parameters!$E$4,1,IF(AND(L253<Parameters!$E$4,L253>=Parameters!$F$4),2,IF(AND(L253<Parameters!$F$4,L253>=Parameters!$G$4),3,IF(AND(L253<Parameters!$G$4,L253>=Parameters!$H$4),4,IF(L253<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M253=\"\"),\"\",IF(M253>Parameters!$E$4,1,IF(AND(M253<Parameters!$E$4,M253>=Parameters!$F$4),2,IF(AND(M253<Parameters!$F$4,M253>=Parameters!$G$4),3,IF(AND(M253<Parameters!$G$4,M253>=Parameters!$H$4),4,IF(M253<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N253=\"\"),\"\",IF(N253>Parameters!$E$4,1,IF(AND(N253<Parameters!$E$4,N253>=Parameters!$F$4),2,IF(AND(N253<Parameters!$F$4,N253>=Parameters!$G$4),3,IF(AND(N253<Parameters!$G$4,N253>=Parameters!$H$4),4,IF(N253<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O253=\"\"),\"\",IF(O253>Parameters!$E$4,1,IF(AND(O253<Parameters!$E$4,O253>=Parameters!$F$4),2,IF(AND(O253<Parameters!$F$4,O253>=Parameters!$G$4),3,IF(AND(O253<Parameters!$G$4,O253>=Parameters!$H$4),4,IF(O253<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P253=\"\"),\"\",IF(P253>Parameters!$E$4,1,IF(AND(P253<Parameters!$E$4,P253>=Parameters!$F$4),2,IF(AND(P253<Parameters!$F$4,P253>=Parameters!$G$4),3,IF(AND(P253<Parameters!$G$4,P253>=Parameters!$H$4),4,IF(P253<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q253=\"\"),\"\",IF(Q253>Parameters!$E$4,1,IF(AND(Q253<Parameters!$E$4,Q253>=Parameters!$F$4),2,IF(AND(Q253<Parameters!$F$4,Q253>=Parameters!$G$4),3,IF(AND(Q253<Parameters!$G$4,Q253>=Parameters!$H$4),4,IF(Q253<Parameters!$H$4,5,\"\"))))))","v":""}]
[{"$f":"Data!$CH$5","v":"Return on Assets"},{"$f":"Companies!B9","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B254,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B254,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A254,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B254,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B254,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A254,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B254,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B254,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A254,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B254,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B254,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A254,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B254,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B254,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A254,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B254,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B254,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A254,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B254,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B254,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A254,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B254,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B254,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A254,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B254,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B254,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A254,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B254,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B254,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A254,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B254,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B254,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A254,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B254,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B254,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A254,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B254,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B254,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A254,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B254,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B254,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A254,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B254,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B254,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A254,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C254=\"\"),\"\",IF(C254>Parameters!$E$4,1,IF(AND(C254<Parameters!$E$4,C254>=Parameters!$F$4),2,IF(AND(C254<Parameters!$F$4,C254>=Parameters!$G$4),3,IF(AND(C254<Parameters!$G$4,C254>=Parameters!$H$4),4,IF(C254<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D254=\"\"),\"\",IF(D254>Parameters!$E$4,1,IF(AND(D254<Parameters!$E$4,D254>=Parameters!$F$4),2,IF(AND(D254<Parameters!$F$4,D254>=Parameters!$G$4),3,IF(AND(D254<Parameters!$G$4,D254>=Parameters!$H$4),4,IF(D254<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E254=\"\"),\"\",IF(E254>Parameters!$E$4,1,IF(AND(E254<Parameters!$E$4,E254>=Parameters!$F$4),2,IF(AND(E254<Parameters!$F$4,E254>=Parameters!$G$4),3,IF(AND(E254<Parameters!$G$4,E254>=Parameters!$H$4),4,IF(E254<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F254=\"\"),\"\",IF(F254>Parameters!$E$4,1,IF(AND(F254<Parameters!$E$4,F254>=Parameters!$F$4),2,IF(AND(F254<Parameters!$F$4,F254>=Parameters!$G$4),3,IF(AND(F254<Parameters!$G$4,F254>=Parameters!$H$4),4,IF(F254<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G254=\"\"),\"\",IF(G254>Parameters!$E$4,1,IF(AND(G254<Parameters!$E$4,G254>=Parameters!$F$4),2,IF(AND(G254<Parameters!$F$4,G254>=Parameters!$G$4),3,IF(AND(G254<Parameters!$G$4,G254>=Parameters!$H$4),4,IF(G254<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H254=\"\"),\"\",IF(H254>Parameters!$E$4,1,IF(AND(H254<Parameters!$E$4,H254>=Parameters!$F$4),2,IF(AND(H254<Parameters!$F$4,H254>=Parameters!$G$4),3,IF(AND(H254<Parameters!$G$4,H254>=Parameters!$H$4),4,IF(H254<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I254=\"\"),\"\",IF(I254>Parameters!$E$4,1,IF(AND(I254<Parameters!$E$4,I254>=Parameters!$F$4),2,IF(AND(I254<Parameters!$F$4,I254>=Parameters!$G$4),3,IF(AND(I254<Parameters!$G$4,I254>=Parameters!$H$4),4,IF(I254<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J254=\"\"),\"\",IF(J254>Parameters!$E$4,1,IF(AND(J254<Parameters!$E$4,J254>=Parameters!$F$4),2,IF(AND(J254<Parameters!$F$4,J254>=Parameters!$G$4),3,IF(AND(J254<Parameters!$G$4,J254>=Parameters!$H$4),4,IF(J254<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K254=\"\"),\"\",IF(K254>Parameters!$E$4,1,IF(AND(K254<Parameters!$E$4,K254>=Parameters!$F$4),2,IF(AND(K254<Parameters!$F$4,K254>=Parameters!$G$4),3,IF(AND(K254<Parameters!$G$4,K254>=Parameters!$H$4),4,IF(K254<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L254=\"\"),\"\",IF(L254>Parameters!$E$4,1,IF(AND(L254<Parameters!$E$4,L254>=Parameters!$F$4),2,IF(AND(L254<Parameters!$F$4,L254>=Parameters!$G$4),3,IF(AND(L254<Parameters!$G$4,L254>=Parameters!$H$4),4,IF(L254<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M254=\"\"),\"\",IF(M254>Parameters!$E$4,1,IF(AND(M254<Parameters!$E$4,M254>=Parameters!$F$4),2,IF(AND(M254<Parameters!$F$4,M254>=Parameters!$G$4),3,IF(AND(M254<Parameters!$G$4,M254>=Parameters!$H$4),4,IF(M254<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N254=\"\"),\"\",IF(N254>Parameters!$E$4,1,IF(AND(N254<Parameters!$E$4,N254>=Parameters!$F$4),2,IF(AND(N254<Parameters!$F$4,N254>=Parameters!$G$4),3,IF(AND(N254<Parameters!$G$4,N254>=Parameters!$H$4),4,IF(N254<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O254=\"\"),\"\",IF(O254>Parameters!$E$4,1,IF(AND(O254<Parameters!$E$4,O254>=Parameters!$F$4),2,IF(AND(O254<Parameters!$F$4,O254>=Parameters!$G$4),3,IF(AND(O254<Parameters!$G$4,O254>=Parameters!$H$4),4,IF(O254<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P254=\"\"),\"\",IF(P254>Parameters!$E$4,1,IF(AND(P254<Parameters!$E$4,P254>=Parameters!$F$4),2,IF(AND(P254<Parameters!$F$4,P254>=Parameters!$G$4),3,IF(AND(P254<Parameters!$G$4,P254>=Parameters!$H$4),4,IF(P254<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q254=\"\"),\"\",IF(Q254>Parameters!$E$4,1,IF(AND(Q254<Parameters!$E$4,Q254>=Parameters!$F$4),2,IF(AND(Q254<Parameters!$F$4,Q254>=Parameters!$G$4),3,IF(AND(Q254<Parameters!$G$4,Q254>=Parameters!$H$4),4,IF(Q254<Parameters!$H$4,5,\"\"))))))","v":""}]
[{"$f":"Data!$CH$5","v":"Return on Assets"},{"$f":"Companies!B10","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B255,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B255,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A255,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B255,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B255,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A255,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B255,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B255,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A255,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B255,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B255,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A255,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B255,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B255,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A255,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B255,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B255,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A255,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B255,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B255,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A255,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B255,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B255,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A255,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B255,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B255,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A255,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B255,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B255,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A255,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B255,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B255,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A255,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B255,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B255,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A255,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B255,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B255,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A255,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B255,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B255,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A255,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B255,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B255,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A255,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C255=\"\"),\"\",IF(C255>Parameters!$E$4,1,IF(AND(C255<Parameters!$E$4,C255>=Parameters!$F$4),2,IF(AND(C255<Parameters!$F$4,C255>=Parameters!$G$4),3,IF(AND(C255<Parameters!$G$4,C255>=Parameters!$H$4),4,IF(C255<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D255=\"\"),\"\",IF(D255>Parameters!$E$4,1,IF(AND(D255<Parameters!$E$4,D255>=Parameters!$F$4),2,IF(AND(D255<Parameters!$F$4,D255>=Parameters!$G$4),3,IF(AND(D255<Parameters!$G$4,D255>=Parameters!$H$4),4,IF(D255<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E255=\"\"),\"\",IF(E255>Parameters!$E$4,1,IF(AND(E255<Parameters!$E$4,E255>=Parameters!$F$4),2,IF(AND(E255<Parameters!$F$4,E255>=Parameters!$G$4),3,IF(AND(E255<Parameters!$G$4,E255>=Parameters!$H$4),4,IF(E255<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F255=\"\"),\"\",IF(F255>Parameters!$E$4,1,IF(AND(F255<Parameters!$E$4,F255>=Parameters!$F$4),2,IF(AND(F255<Parameters!$F$4,F255>=Parameters!$G$4),3,IF(AND(F255<Parameters!$G$4,F255>=Parameters!$H$4),4,IF(F255<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G255=\"\"),\"\",IF(G255>Parameters!$E$4,1,IF(AND(G255<Parameters!$E$4,G255>=Parameters!$F$4),2,IF(AND(G255<Parameters!$F$4,G255>=Parameters!$G$4),3,IF(AND(G255<Parameters!$G$4,G255>=Parameters!$H$4),4,IF(G255<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H255=\"\"),\"\",IF(H255>Parameters!$E$4,1,IF(AND(H255<Parameters!$E$4,H255>=Parameters!$F$4),2,IF(AND(H255<Parameters!$F$4,H255>=Parameters!$G$4),3,IF(AND(H255<Parameters!$G$4,H255>=Parameters!$H$4),4,IF(H255<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I255=\"\"),\"\",IF(I255>Parameters!$E$4,1,IF(AND(I255<Parameters!$E$4,I255>=Parameters!$F$4),2,IF(AND(I255<Parameters!$F$4,I255>=Parameters!$G$4),3,IF(AND(I255<Parameters!$G$4,I255>=Parameters!$H$4),4,IF(I255<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J255=\"\"),\"\",IF(J255>Parameters!$E$4,1,IF(AND(J255<Parameters!$E$4,J255>=Parameters!$F$4),2,IF(AND(J255<Parameters!$F$4,J255>=Parameters!$G$4),3,IF(AND(J255<Parameters!$G$4,J255>=Parameters!$H$4),4,IF(J255<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K255=\"\"),\"\",IF(K255>Parameters!$E$4,1,IF(AND(K255<Parameters!$E$4,K255>=Parameters!$F$4),2,IF(AND(K255<Parameters!$F$4,K255>=Parameters!$G$4),3,IF(AND(K255<Parameters!$G$4,K255>=Parameters!$H$4),4,IF(K255<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L255=\"\"),\"\",IF(L255>Parameters!$E$4,1,IF(AND(L255<Parameters!$E$4,L255>=Parameters!$F$4),2,IF(AND(L255<Parameters!$F$4,L255>=Parameters!$G$4),3,IF(AND(L255<Parameters!$G$4,L255>=Parameters!$H$4),4,IF(L255<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M255=\"\"),\"\",IF(M255>Parameters!$E$4,1,IF(AND(M255<Parameters!$E$4,M255>=Parameters!$F$4),2,IF(AND(M255<Parameters!$F$4,M255>=Parameters!$G$4),3,IF(AND(M255<Parameters!$G$4,M255>=Parameters!$H$4),4,IF(M255<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N255=\"\"),\"\",IF(N255>Parameters!$E$4,1,IF(AND(N255<Parameters!$E$4,N255>=Parameters!$F$4),2,IF(AND(N255<Parameters!$F$4,N255>=Parameters!$G$4),3,IF(AND(N255<Parameters!$G$4,N255>=Parameters!$H$4),4,IF(N255<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O255=\"\"),\"\",IF(O255>Parameters!$E$4,1,IF(AND(O255<Parameters!$E$4,O255>=Parameters!$F$4),2,IF(AND(O255<Parameters!$F$4,O255>=Parameters!$G$4),3,IF(AND(O255<Parameters!$G$4,O255>=Parameters!$H$4),4,IF(O255<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P255=\"\"),\"\",IF(P255>Parameters!$E$4,1,IF(AND(P255<Parameters!$E$4,P255>=Parameters!$F$4),2,IF(AND(P255<Parameters!$F$4,P255>=Parameters!$G$4),3,IF(AND(P255<Parameters!$G$4,P255>=Parameters!$H$4),4,IF(P255<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q255=\"\"),\"\",IF(Q255>Parameters!$E$4,1,IF(AND(Q255<Parameters!$E$4,Q255>=Parameters!$F$4),2,IF(AND(Q255<Parameters!$F$4,Q255>=Parameters!$G$4),3,IF(AND(Q255<Parameters!$G$4,Q255>=Parameters!$H$4),4,IF(Q255<Parameters!$H$4,5,\"\"))))))","v":""}]
[{"$f":"Data!$CH$5","v":"Return on Assets"},{"$f":"Companies!B11","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B256,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B256,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A256,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B256,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B256,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A256,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B256,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B256,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A256,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B256,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B256,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A256,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B256,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B256,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A256,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B256,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B256,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A256,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B256,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B256,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A256,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B256,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B256,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A256,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B256,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B256,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A256,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B256,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B256,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A256,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B256,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B256,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A256,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B256,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B256,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A256,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B256,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B256,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A256,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B256,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B256,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A256,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B256,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B256,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A256,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C256=\"\"),\"\",IF(C256>Parameters!$E$4,1,IF(AND(C256<Parameters!$E$4,C256>=Parameters!$F$4),2,IF(AND(C256<Parameters!$F$4,C256>=Parameters!$G$4),3,IF(AND(C256<Parameters!$G$4,C256>=Parameters!$H$4),4,IF(C256<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D256=\"\"),\"\",IF(D256>Parameters!$E$4,1,IF(AND(D256<Parameters!$E$4,D256>=Parameters!$F$4),2,IF(AND(D256<Parameters!$F$4,D256>=Parameters!$G$4),3,IF(AND(D256<Parameters!$G$4,D256>=Parameters!$H$4),4,IF(D256<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E256=\"\"),\"\",IF(E256>Parameters!$E$4,1,IF(AND(E256<Parameters!$E$4,E256>=Parameters!$F$4),2,IF(AND(E256<Parameters!$F$4,E256>=Parameters!$G$4),3,IF(AND(E256<Parameters!$G$4,E256>=Parameters!$H$4),4,IF(E256<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F256=\"\"),\"\",IF(F256>Parameters!$E$4,1,IF(AND(F256<Parameters!$E$4,F256>=Parameters!$F$4),2,IF(AND(F256<Parameters!$F$4,F256>=Parameters!$G$4),3,IF(AND(F256<Parameters!$G$4,F256>=Parameters!$H$4),4,IF(F256<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G256=\"\"),\"\",IF(G256>Parameters!$E$4,1,IF(AND(G256<Parameters!$E$4,G256>=Parameters!$F$4),2,IF(AND(G256<Parameters!$F$4,G256>=Parameters!$G$4),3,IF(AND(G256<Parameters!$G$4,G256>=Parameters!$H$4),4,IF(G256<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H256=\"\"),\"\",IF(H256>Parameters!$E$4,1,IF(AND(H256<Parameters!$E$4,H256>=Parameters!$F$4),2,IF(AND(H256<Parameters!$F$4,H256>=Parameters!$G$4),3,IF(AND(H256<Parameters!$G$4,H256>=Parameters!$H$4),4,IF(H256<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I256=\"\"),\"\",IF(I256>Parameters!$E$4,1,IF(AND(I256<Parameters!$E$4,I256>=Parameters!$F$4),2,IF(AND(I256<Parameters!$F$4,I256>=Parameters!$G$4),3,IF(AND(I256<Parameters!$G$4,I256>=Parameters!$H$4),4,IF(I256<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J256=\"\"),\"\",IF(J256>Parameters!$E$4,1,IF(AND(J256<Parameters!$E$4,J256>=Parameters!$F$4),2,IF(AND(J256<Parameters!$F$4,J256>=Parameters!$G$4),3,IF(AND(J256<Parameters!$G$4,J256>=Parameters!$H$4),4,IF(J256<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K256=\"\"),\"\",IF(K256>Parameters!$E$4,1,IF(AND(K256<Parameters!$E$4,K256>=Parameters!$F$4),2,IF(AND(K256<Parameters!$F$4,K256>=Parameters!$G$4),3,IF(AND(K256<Parameters!$G$4,K256>=Parameters!$H$4),4,IF(K256<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L256=\"\"),\"\",IF(L256>Parameters!$E$4,1,IF(AND(L256<Parameters!$E$4,L256>=Parameters!$F$4),2,IF(AND(L256<Parameters!$F$4,L256>=Parameters!$G$4),3,IF(AND(L256<Parameters!$G$4,L256>=Parameters!$H$4),4,IF(L256<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M256=\"\"),\"\",IF(M256>Parameters!$E$4,1,IF(AND(M256<Parameters!$E$4,M256>=Parameters!$F$4),2,IF(AND(M256<Parameters!$F$4,M256>=Parameters!$G$4),3,IF(AND(M256<Parameters!$G$4,M256>=Parameters!$H$4),4,IF(M256<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N256=\"\"),\"\",IF(N256>Parameters!$E$4,1,IF(AND(N256<Parameters!$E$4,N256>=Parameters!$F$4),2,IF(AND(N256<Parameters!$F$4,N256>=Parameters!$G$4),3,IF(AND(N256<Parameters!$G$4,N256>=Parameters!$H$4),4,IF(N256<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O256=\"\"),\"\",IF(O256>Parameters!$E$4,1,IF(AND(O256<Parameters!$E$4,O256>=Parameters!$F$4),2,IF(AND(O256<Parameters!$F$4,O256>=Parameters!$G$4),3,IF(AND(O256<Parameters!$G$4,O256>=Parameters!$H$4),4,IF(O256<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P256=\"\"),\"\",IF(P256>Parameters!$E$4,1,IF(AND(P256<Parameters!$E$4,P256>=Parameters!$F$4),2,IF(AND(P256<Parameters!$F$4,P256>=Parameters!$G$4),3,IF(AND(P256<Parameters!$G$4,P256>=Parameters!$H$4),4,IF(P256<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q256=\"\"),\"\",IF(Q256>Parameters!$E$4,1,IF(AND(Q256<Parameters!$E$4,Q256>=Parameters!$F$4),2,IF(AND(Q256<Parameters!$F$4,Q256>=Parameters!$G$4),3,IF(AND(Q256<Parameters!$G$4,Q256>=Parameters!$H$4),4,IF(Q256<Parameters!$H$4,5,\"\"))))))","v":""}]
[{"$f":"Data!$CH$5","v":"Return on Assets"},{"$f":"Companies!B12","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B257,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B257,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A257,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B257,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B257,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A257,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B257,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B257,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A257,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B257,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B257,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A257,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B257,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B257,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A257,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B257,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B257,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A257,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B257,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B257,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A257,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B257,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B257,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A257,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B257,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B257,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A257,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B257,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B257,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A257,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B257,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B257,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A257,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B257,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B257,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A257,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B257,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B257,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A257,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B257,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B257,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A257,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B257,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B257,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A257,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C257=\"\"),\"\",IF(C257>Parameters!$E$4,1,IF(AND(C257<Parameters!$E$4,C257>=Parameters!$F$4),2,IF(AND(C257<Parameters!$F$4,C257>=Parameters!$G$4),3,IF(AND(C257<Parameters!$G$4,C257>=Parameters!$H$4),4,IF(C257<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D257=\"\"),\"\",IF(D257>Parameters!$E$4,1,IF(AND(D257<Parameters!$E$4,D257>=Parameters!$F$4),2,IF(AND(D257<Parameters!$F$4,D257>=Parameters!$G$4),3,IF(AND(D257<Parameters!$G$4,D257>=Parameters!$H$4),4,IF(D257<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E257=\"\"),\"\",IF(E257>Parameters!$E$4,1,IF(AND(E257<Parameters!$E$4,E257>=Parameters!$F$4),2,IF(AND(E257<Parameters!$F$4,E257>=Parameters!$G$4),3,IF(AND(E257<Parameters!$G$4,E257>=Parameters!$H$4),4,IF(E257<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F257=\"\"),\"\",IF(F257>Parameters!$E$4,1,IF(AND(F257<Parameters!$E$4,F257>=Parameters!$F$4),2,IF(AND(F257<Parameters!$F$4,F257>=Parameters!$G$4),3,IF(AND(F257<Parameters!$G$4,F257>=Parameters!$H$4),4,IF(F257<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G257=\"\"),\"\",IF(G257>Parameters!$E$4,1,IF(AND(G257<Parameters!$E$4,G257>=Parameters!$F$4),2,IF(AND(G257<Parameters!$F$4,G257>=Parameters!$G$4),3,IF(AND(G257<Parameters!$G$4,G257>=Parameters!$H$4),4,IF(G257<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H257=\"\"),\"\",IF(H257>Parameters!$E$4,1,IF(AND(H257<Parameters!$E$4,H257>=Parameters!$F$4),2,IF(AND(H257<Parameters!$F$4,H257>=Parameters!$G$4),3,IF(AND(H257<Parameters!$G$4,H257>=Parameters!$H$4),4,IF(H257<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I257=\"\"),\"\",IF(I257>Parameters!$E$4,1,IF(AND(I257<Parameters!$E$4,I257>=Parameters!$F$4),2,IF(AND(I257<Parameters!$F$4,I257>=Parameters!$G$4),3,IF(AND(I257<Parameters!$G$4,I257>=Parameters!$H$4),4,IF(I257<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J257=\"\"),\"\",IF(J257>Parameters!$E$4,1,IF(AND(J257<Parameters!$E$4,J257>=Parameters!$F$4),2,IF(AND(J257<Parameters!$F$4,J257>=Parameters!$G$4),3,IF(AND(J257<Parameters!$G$4,J257>=Parameters!$H$4),4,IF(J257<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K257=\"\"),\"\",IF(K257>Parameters!$E$4,1,IF(AND(K257<Parameters!$E$4,K257>=Parameters!$F$4),2,IF(AND(K257<Parameters!$F$4,K257>=Parameters!$G$4),3,IF(AND(K257<Parameters!$G$4,K257>=Parameters!$H$4),4,IF(K257<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L257=\"\"),\"\",IF(L257>Parameters!$E$4,1,IF(AND(L257<Parameters!$E$4,L257>=Parameters!$F$4),2,IF(AND(L257<Parameters!$F$4,L257>=Parameters!$G$4),3,IF(AND(L257<Parameters!$G$4,L257>=Parameters!$H$4),4,IF(L257<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M257=\"\"),\"\",IF(M257>Parameters!$E$4,1,IF(AND(M257<Parameters!$E$4,M257>=Parameters!$F$4),2,IF(AND(M257<Parameters!$F$4,M257>=Parameters!$G$4),3,IF(AND(M257<Parameters!$G$4,M257>=Parameters!$H$4),4,IF(M257<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N257=\"\"),\"\",IF(N257>Parameters!$E$4,1,IF(AND(N257<Parameters!$E$4,N257>=Parameters!$F$4),2,IF(AND(N257<Parameters!$F$4,N257>=Parameters!$G$4),3,IF(AND(N257<Parameters!$G$4,N257>=Parameters!$H$4),4,IF(N257<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O257=\"\"),\"\",IF(O257>Parameters!$E$4,1,IF(AND(O257<Parameters!$E$4,O257>=Parameters!$F$4),2,IF(AND(O257<Parameters!$F$4,O257>=Parameters!$G$4),3,IF(AND(O257<Parameters!$G$4,O257>=Parameters!$H$4),4,IF(O257<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P257=\"\"),\"\",IF(P257>Parameters!$E$4,1,IF(AND(P257<Parameters!$E$4,P257>=Parameters!$F$4),2,IF(AND(P257<Parameters!$F$4,P257>=Parameters!$G$4),3,IF(AND(P257<Parameters!$G$4,P257>=Parameters!$H$4),4,IF(P257<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q257=\"\"),\"\",IF(Q257>Parameters!$E$4,1,IF(AND(Q257<Parameters!$E$4,Q257>=Parameters!$F$4),2,IF(AND(Q257<Parameters!$F$4,Q257>=Parameters!$G$4),3,IF(AND(Q257<Parameters!$G$4,Q257>=Parameters!$H$4),4,IF(Q257<Parameters!$H$4,5,\"\"))))))","v":""}]
[{"$f":"Data!$CH$5","v":"Return on Assets"},{"$f":"Companies!B13","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B258,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B258,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A258,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B258,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B258,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A258,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B258,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B258,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A258,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B258,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B258,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A258,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B258,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B258,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A258,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B258,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B258,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A258,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B258,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B258,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A258,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B258,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B258,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A258,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B258,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B258,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A258,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B258,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B258,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A258,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B258,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B258,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A258,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B258,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B258,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A258,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B258,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B258,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A258,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B258,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B258,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A258,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B258,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B258,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A258,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C258=\"\"),\"\",IF(C258>Parameters!$E$4,1,IF(AND(C258<Parameters!$E$4,C258>=Parameters!$F$4),2,IF(AND(C258<Parameters!$F$4,C258>=Parameters!$G$4),3,IF(AND(C258<Parameters!$G$4,C258>=Parameters!$H$4),4,IF(C258<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D258=\"\"),\"\",IF(D258>Parameters!$E$4,1,IF(AND(D258<Parameters!$E$4,D258>=Parameters!$F$4),2,IF(AND(D258<Parameters!$F$4,D258>=Parameters!$G$4),3,IF(AND(D258<Parameters!$G$4,D258>=Parameters!$H$4),4,IF(D258<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E258=\"\"),\"\",IF(E258>Parameters!$E$4,1,IF(AND(E258<Parameters!$E$4,E258>=Parameters!$F$4),2,IF(AND(E258<Parameters!$F$4,E258>=Parameters!$G$4),3,IF(AND(E258<Parameters!$G$4,E258>=Parameters!$H$4),4,IF(E258<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F258=\"\"),\"\",IF(F258>Parameters!$E$4,1,IF(AND(F258<Parameters!$E$4,F258>=Parameters!$F$4),2,IF(AND(F258<Parameters!$F$4,F258>=Parameters!$G$4),3,IF(AND(F258<Parameters!$G$4,F258>=Parameters!$H$4),4,IF(F258<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G258=\"\"),\"\",IF(G258>Parameters!$E$4,1,IF(AND(G258<Parameters!$E$4,G258>=Parameters!$F$4),2,IF(AND(G258<Parameters!$F$4,G258>=Parameters!$G$4),3,IF(AND(G258<Parameters!$G$4,G258>=Parameters!$H$4),4,IF(G258<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H258=\"\"),\"\",IF(H258>Parameters!$E$4,1,IF(AND(H258<Parameters!$E$4,H258>=Parameters!$F$4),2,IF(AND(H258<Parameters!$F$4,H258>=Parameters!$G$4),3,IF(AND(H258<Parameters!$G$4,H258>=Parameters!$H$4),4,IF(H258<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I258=\"\"),\"\",IF(I258>Parameters!$E$4,1,IF(AND(I258<Parameters!$E$4,I258>=Parameters!$F$4),2,IF(AND(I258<Parameters!$F$4,I258>=Parameters!$G$4),3,IF(AND(I258<Parameters!$G$4,I258>=Parameters!$H$4),4,IF(I258<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J258=\"\"),\"\",IF(J258>Parameters!$E$4,1,IF(AND(J258<Parameters!$E$4,J258>=Parameters!$F$4),2,IF(AND(J258<Parameters!$F$4,J258>=Parameters!$G$4),3,IF(AND(J258<Parameters!$G$4,J258>=Parameters!$H$4),4,IF(J258<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K258=\"\"),\"\",IF(K258>Parameters!$E$4,1,IF(AND(K258<Parameters!$E$4,K258>=Parameters!$F$4),2,IF(AND(K258<Parameters!$F$4,K258>=Parameters!$G$4),3,IF(AND(K258<Parameters!$G$4,K258>=Parameters!$H$4),4,IF(K258<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L258=\"\"),\"\",IF(L258>Parameters!$E$4,1,IF(AND(L258<Parameters!$E$4,L258>=Parameters!$F$4),2,IF(AND(L258<Parameters!$F$4,L258>=Parameters!$G$4),3,IF(AND(L258<Parameters!$G$4,L258>=Parameters!$H$4),4,IF(L258<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M258=\"\"),\"\",IF(M258>Parameters!$E$4,1,IF(AND(M258<Parameters!$E$4,M258>=Parameters!$F$4),2,IF(AND(M258<Parameters!$F$4,M258>=Parameters!$G$4),3,IF(AND(M258<Parameters!$G$4,M258>=Parameters!$H$4),4,IF(M258<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N258=\"\"),\"\",IF(N258>Parameters!$E$4,1,IF(AND(N258<Parameters!$E$4,N258>=Parameters!$F$4),2,IF(AND(N258<Parameters!$F$4,N258>=Parameters!$G$4),3,IF(AND(N258<Parameters!$G$4,N258>=Parameters!$H$4),4,IF(N258<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O258=\"\"),\"\",IF(O258>Parameters!$E$4,1,IF(AND(O258<Parameters!$E$4,O258>=Parameters!$F$4),2,IF(AND(O258<Parameters!$F$4,O258>=Parameters!$G$4),3,IF(AND(O258<Parameters!$G$4,O258>=Parameters!$H$4),4,IF(O258<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P258=\"\"),\"\",IF(P258>Parameters!$E$4,1,IF(AND(P258<Parameters!$E$4,P258>=Parameters!$F$4),2,IF(AND(P258<Parameters!$F$4,P258>=Parameters!$G$4),3,IF(AND(P258<Parameters!$G$4,P258>=Parameters!$H$4),4,IF(P258<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q258=\"\"),\"\",IF(Q258>Parameters!$E$4,1,IF(AND(Q258<Parameters!$E$4,Q258>=Parameters!$F$4),2,IF(AND(Q258<Parameters!$F$4,Q258>=Parameters!$G$4),3,IF(AND(Q258<Parameters!$G$4,Q258>=Parameters!$H$4),4,IF(Q258<Parameters!$H$4,5,\"\"))))))","v":""}]
[{"$f":"Data!$CH$5","v":"Return on Assets"},{"$f":"Companies!B14","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B259,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B259,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A259,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B259,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B259,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A259,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B259,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B259,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A259,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B259,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B259,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A259,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B259,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B259,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A259,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B259,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B259,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A259,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B259,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B259,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A259,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B259,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B259,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A259,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B259,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B259,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A259,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B259,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B259,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A259,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B259,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B259,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A259,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B259,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B259,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A259,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B259,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B259,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A259,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B259,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B259,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A259,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B259,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B259,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A259,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C259=\"\"),\"\",IF(C259>Parameters!$E$4,1,IF(AND(C259<Parameters!$E$4,C259>=Parameters!$F$4),2,IF(AND(C259<Parameters!$F$4,C259>=Parameters!$G$4),3,IF(AND(C259<Parameters!$G$4,C259>=Parameters!$H$4),4,IF(C259<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D259=\"\"),\"\",IF(D259>Parameters!$E$4,1,IF(AND(D259<Parameters!$E$4,D259>=Parameters!$F$4),2,IF(AND(D259<Parameters!$F$4,D259>=Parameters!$G$4),3,IF(AND(D259<Parameters!$G$4,D259>=Parameters!$H$4),4,IF(D259<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E259=\"\"),\"\",IF(E259>Parameters!$E$4,1,IF(AND(E259<Parameters!$E$4,E259>=Parameters!$F$4),2,IF(AND(E259<Parameters!$F$4,E259>=Parameters!$G$4),3,IF(AND(E259<Parameters!$G$4,E259>=Parameters!$H$4),4,IF(E259<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F259=\"\"),\"\",IF(F259>Parameters!$E$4,1,IF(AND(F259<Parameters!$E$4,F259>=Parameters!$F$4),2,IF(AND(F259<Parameters!$F$4,F259>=Parameters!$G$4),3,IF(AND(F259<Parameters!$G$4,F259>=Parameters!$H$4),4,IF(F259<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G259=\"\"),\"\",IF(G259>Parameters!$E$4,1,IF(AND(G259<Parameters!$E$4,G259>=Parameters!$F$4),2,IF(AND(G259<Parameters!$F$4,G259>=Parameters!$G$4),3,IF(AND(G259<Parameters!$G$4,G259>=Parameters!$H$4),4,IF(G259<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H259=\"\"),\"\",IF(H259>Parameters!$E$4,1,IF(AND(H259<Parameters!$E$4,H259>=Parameters!$F$4),2,IF(AND(H259<Parameters!$F$4,H259>=Parameters!$G$4),3,IF(AND(H259<Parameters!$G$4,H259>=Parameters!$H$4),4,IF(H259<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I259=\"\"),\"\",IF(I259>Parameters!$E$4,1,IF(AND(I259<Parameters!$E$4,I259>=Parameters!$F$4),2,IF(AND(I259<Parameters!$F$4,I259>=Parameters!$G$4),3,IF(AND(I259<Parameters!$G$4,I259>=Parameters!$H$4),4,IF(I259<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J259=\"\"),\"\",IF(J259>Parameters!$E$4,1,IF(AND(J259<Parameters!$E$4,J259>=Parameters!$F$4),2,IF(AND(J259<Parameters!$F$4,J259>=Parameters!$G$4),3,IF(AND(J259<Parameters!$G$4,J259>=Parameters!$H$4),4,IF(J259<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K259=\"\"),\"\",IF(K259>Parameters!$E$4,1,IF(AND(K259<Parameters!$E$4,K259>=Parameters!$F$4),2,IF(AND(K259<Parameters!$F$4,K259>=Parameters!$G$4),3,IF(AND(K259<Parameters!$G$4,K259>=Parameters!$H$4),4,IF(K259<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L259=\"\"),\"\",IF(L259>Parameters!$E$4,1,IF(AND(L259<Parameters!$E$4,L259>=Parameters!$F$4),2,IF(AND(L259<Parameters!$F$4,L259>=Parameters!$G$4),3,IF(AND(L259<Parameters!$G$4,L259>=Parameters!$H$4),4,IF(L259<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M259=\"\"),\"\",IF(M259>Parameters!$E$4,1,IF(AND(M259<Parameters!$E$4,M259>=Parameters!$F$4),2,IF(AND(M259<Parameters!$F$4,M259>=Parameters!$G$4),3,IF(AND(M259<Parameters!$G$4,M259>=Parameters!$H$4),4,IF(M259<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N259=\"\"),\"\",IF(N259>Parameters!$E$4,1,IF(AND(N259<Parameters!$E$4,N259>=Parameters!$F$4),2,IF(AND(N259<Parameters!$F$4,N259>=Parameters!$G$4),3,IF(AND(N259<Parameters!$G$4,N259>=Parameters!$H$4),4,IF(N259<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O259=\"\"),\"\",IF(O259>Parameters!$E$4,1,IF(AND(O259<Parameters!$E$4,O259>=Parameters!$F$4),2,IF(AND(O259<Parameters!$F$4,O259>=Parameters!$G$4),3,IF(AND(O259<Parameters!$G$4,O259>=Parameters!$H$4),4,IF(O259<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P259=\"\"),\"\",IF(P259>Parameters!$E$4,1,IF(AND(P259<Parameters!$E$4,P259>=Parameters!$F$4),2,IF(AND(P259<Parameters!$F$4,P259>=Parameters!$G$4),3,IF(AND(P259<Parameters!$G$4,P259>=Parameters!$H$4),4,IF(P259<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q259=\"\"),\"\",IF(Q259>Parameters!$E$4,1,IF(AND(Q259<Parameters!$E$4,Q259>=Parameters!$F$4),2,IF(AND(Q259<Parameters!$F$4,Q259>=Parameters!$G$4),3,IF(AND(Q259<Parameters!$G$4,Q259>=Parameters!$H$4),4,IF(Q259<Parameters!$H$4,5,\"\"))))))","v":""}]
[{"$f":"Data!$CH$5","v":"Return on Assets"},{"$f":"Companies!B15","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B260,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B260,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A260,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B260,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B260,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A260,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B260,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B260,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A260,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B260,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B260,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A260,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B260,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B260,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A260,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B260,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B260,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A260,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B260,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B260,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A260,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B260,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B260,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A260,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B260,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B260,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A260,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B260,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B260,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A260,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B260,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B260,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A260,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B260,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B260,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A260,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B260,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B260,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A260,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B260,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B260,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A260,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B260,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B260,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A260,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C260=\"\"),\"\",IF(C260>Parameters!$E$4,1,IF(AND(C260<Parameters!$E$4,C260>=Parameters!$F$4),2,IF(AND(C260<Parameters!$F$4,C260>=Parameters!$G$4),3,IF(AND(C260<Parameters!$G$4,C260>=Parameters!$H$4),4,IF(C260<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D260=\"\"),\"\",IF(D260>Parameters!$E$4,1,IF(AND(D260<Parameters!$E$4,D260>=Parameters!$F$4),2,IF(AND(D260<Parameters!$F$4,D260>=Parameters!$G$4),3,IF(AND(D260<Parameters!$G$4,D260>=Parameters!$H$4),4,IF(D260<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E260=\"\"),\"\",IF(E260>Parameters!$E$4,1,IF(AND(E260<Parameters!$E$4,E260>=Parameters!$F$4),2,IF(AND(E260<Parameters!$F$4,E260>=Parameters!$G$4),3,IF(AND(E260<Parameters!$G$4,E260>=Parameters!$H$4),4,IF(E260<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F260=\"\"),\"\",IF(F260>Parameters!$E$4,1,IF(AND(F260<Parameters!$E$4,F260>=Parameters!$F$4),2,IF(AND(F260<Parameters!$F$4,F260>=Parameters!$G$4),3,IF(AND(F260<Parameters!$G$4,F260>=Parameters!$H$4),4,IF(F260<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G260=\"\"),\"\",IF(G260>Parameters!$E$4,1,IF(AND(G260<Parameters!$E$4,G260>=Parameters!$F$4),2,IF(AND(G260<Parameters!$F$4,G260>=Parameters!$G$4),3,IF(AND(G260<Parameters!$G$4,G260>=Parameters!$H$4),4,IF(G260<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H260=\"\"),\"\",IF(H260>Parameters!$E$4,1,IF(AND(H260<Parameters!$E$4,H260>=Parameters!$F$4),2,IF(AND(H260<Parameters!$F$4,H260>=Parameters!$G$4),3,IF(AND(H260<Parameters!$G$4,H260>=Parameters!$H$4),4,IF(H260<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I260=\"\"),\"\",IF(I260>Parameters!$E$4,1,IF(AND(I260<Parameters!$E$4,I260>=Parameters!$F$4),2,IF(AND(I260<Parameters!$F$4,I260>=Parameters!$G$4),3,IF(AND(I260<Parameters!$G$4,I260>=Parameters!$H$4),4,IF(I260<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J260=\"\"),\"\",IF(J260>Parameters!$E$4,1,IF(AND(J260<Parameters!$E$4,J260>=Parameters!$F$4),2,IF(AND(J260<Parameters!$F$4,J260>=Parameters!$G$4),3,IF(AND(J260<Parameters!$G$4,J260>=Parameters!$H$4),4,IF(J260<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K260=\"\"),\"\",IF(K260>Parameters!$E$4,1,IF(AND(K260<Parameters!$E$4,K260>=Parameters!$F$4),2,IF(AND(K260<Parameters!$F$4,K260>=Parameters!$G$4),3,IF(AND(K260<Parameters!$G$4,K260>=Parameters!$H$4),4,IF(K260<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L260=\"\"),\"\",IF(L260>Parameters!$E$4,1,IF(AND(L260<Parameters!$E$4,L260>=Parameters!$F$4),2,IF(AND(L260<Parameters!$F$4,L260>=Parameters!$G$4),3,IF(AND(L260<Parameters!$G$4,L260>=Parameters!$H$4),4,IF(L260<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M260=\"\"),\"\",IF(M260>Parameters!$E$4,1,IF(AND(M260<Parameters!$E$4,M260>=Parameters!$F$4),2,IF(AND(M260<Parameters!$F$4,M260>=Parameters!$G$4),3,IF(AND(M260<Parameters!$G$4,M260>=Parameters!$H$4),4,IF(M260<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N260=\"\"),\"\",IF(N260>Parameters!$E$4,1,IF(AND(N260<Parameters!$E$4,N260>=Parameters!$F$4),2,IF(AND(N260<Parameters!$F$4,N260>=Parameters!$G$4),3,IF(AND(N260<Parameters!$G$4,N260>=Parameters!$H$4),4,IF(N260<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O260=\"\"),\"\",IF(O260>Parameters!$E$4,1,IF(AND(O260<Parameters!$E$4,O260>=Parameters!$F$4),2,IF(AND(O260<Parameters!$F$4,O260>=Parameters!$G$4),3,IF(AND(O260<Parameters!$G$4,O260>=Parameters!$H$4),4,IF(O260<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P260=\"\"),\"\",IF(P260>Parameters!$E$4,1,IF(AND(P260<Parameters!$E$4,P260>=Parameters!$F$4),2,IF(AND(P260<Parameters!$F$4,P260>=Parameters!$G$4),3,IF(AND(P260<Parameters!$G$4,P260>=Parameters!$H$4),4,IF(P260<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q260=\"\"),\"\",IF(Q260>Parameters!$E$4,1,IF(AND(Q260<Parameters!$E$4,Q260>=Parameters!$F$4),2,IF(AND(Q260<Parameters!$F$4,Q260>=Parameters!$G$4),3,IF(AND(Q260<Parameters!$G$4,Q260>=Parameters!$H$4),4,IF(Q260<Parameters!$H$4,5,\"\"))))))","v":""}]
[{"$f":"Data!$CH$5","v":"Return on Assets"},{"$f":"Companies!B16","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B261,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B261,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A261,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B261,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B261,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A261,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B261,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B261,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A261,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B261,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B261,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A261,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B261,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B261,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A261,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B261,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B261,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A261,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B261,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B261,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A261,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B261,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B261,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A261,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B261,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B261,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A261,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B261,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B261,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A261,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B261,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B261,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A261,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B261,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B261,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A261,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B261,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B261,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A261,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B261,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B261,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A261,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B261,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B261,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A261,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C261=\"\"),\"\",IF(C261>Parameters!$E$4,1,IF(AND(C261<Parameters!$E$4,C261>=Parameters!$F$4),2,IF(AND(C261<Parameters!$F$4,C261>=Parameters!$G$4),3,IF(AND(C261<Parameters!$G$4,C261>=Parameters!$H$4),4,IF(C261<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D261=\"\"),\"\",IF(D261>Parameters!$E$4,1,IF(AND(D261<Parameters!$E$4,D261>=Parameters!$F$4),2,IF(AND(D261<Parameters!$F$4,D261>=Parameters!$G$4),3,IF(AND(D261<Parameters!$G$4,D261>=Parameters!$H$4),4,IF(D261<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E261=\"\"),\"\",IF(E261>Parameters!$E$4,1,IF(AND(E261<Parameters!$E$4,E261>=Parameters!$F$4),2,IF(AND(E261<Parameters!$F$4,E261>=Parameters!$G$4),3,IF(AND(E261<Parameters!$G$4,E261>=Parameters!$H$4),4,IF(E261<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F261=\"\"),\"\",IF(F261>Parameters!$E$4,1,IF(AND(F261<Parameters!$E$4,F261>=Parameters!$F$4),2,IF(AND(F261<Parameters!$F$4,F261>=Parameters!$G$4),3,IF(AND(F261<Parameters!$G$4,F261>=Parameters!$H$4),4,IF(F261<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G261=\"\"),\"\",IF(G261>Parameters!$E$4,1,IF(AND(G261<Parameters!$E$4,G261>=Parameters!$F$4),2,IF(AND(G261<Parameters!$F$4,G261>=Parameters!$G$4),3,IF(AND(G261<Parameters!$G$4,G261>=Parameters!$H$4),4,IF(G261<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H261=\"\"),\"\",IF(H261>Parameters!$E$4,1,IF(AND(H261<Parameters!$E$4,H261>=Parameters!$F$4),2,IF(AND(H261<Parameters!$F$4,H261>=Parameters!$G$4),3,IF(AND(H261<Parameters!$G$4,H261>=Parameters!$H$4),4,IF(H261<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I261=\"\"),\"\",IF(I261>Parameters!$E$4,1,IF(AND(I261<Parameters!$E$4,I261>=Parameters!$F$4),2,IF(AND(I261<Parameters!$F$4,I261>=Parameters!$G$4),3,IF(AND(I261<Parameters!$G$4,I261>=Parameters!$H$4),4,IF(I261<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J261=\"\"),\"\",IF(J261>Parameters!$E$4,1,IF(AND(J261<Parameters!$E$4,J261>=Parameters!$F$4),2,IF(AND(J261<Parameters!$F$4,J261>=Parameters!$G$4),3,IF(AND(J261<Parameters!$G$4,J261>=Parameters!$H$4),4,IF(J261<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K261=\"\"),\"\",IF(K261>Parameters!$E$4,1,IF(AND(K261<Parameters!$E$4,K261>=Parameters!$F$4),2,IF(AND(K261<Parameters!$F$4,K261>=Parameters!$G$4),3,IF(AND(K261<Parameters!$G$4,K261>=Parameters!$H$4),4,IF(K261<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L261=\"\"),\"\",IF(L261>Parameters!$E$4,1,IF(AND(L261<Parameters!$E$4,L261>=Parameters!$F$4),2,IF(AND(L261<Parameters!$F$4,L261>=Parameters!$G$4),3,IF(AND(L261<Parameters!$G$4,L261>=Parameters!$H$4),4,IF(L261<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M261=\"\"),\"\",IF(M261>Parameters!$E$4,1,IF(AND(M261<Parameters!$E$4,M261>=Parameters!$F$4),2,IF(AND(M261<Parameters!$F$4,M261>=Parameters!$G$4),3,IF(AND(M261<Parameters!$G$4,M261>=Parameters!$H$4),4,IF(M261<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N261=\"\"),\"\",IF(N261>Parameters!$E$4,1,IF(AND(N261<Parameters!$E$4,N261>=Parameters!$F$4),2,IF(AND(N261<Parameters!$F$4,N261>=Parameters!$G$4),3,IF(AND(N261<Parameters!$G$4,N261>=Parameters!$H$4),4,IF(N261<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O261=\"\"),\"\",IF(O261>Parameters!$E$4,1,IF(AND(O261<Parameters!$E$4,O261>=Parameters!$F$4),2,IF(AND(O261<Parameters!$F$4,O261>=Parameters!$G$4),3,IF(AND(O261<Parameters!$G$4,O261>=Parameters!$H$4),4,IF(O261<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P261=\"\"),\"\",IF(P261>Parameters!$E$4,1,IF(AND(P261<Parameters!$E$4,P261>=Parameters!$F$4),2,IF(AND(P261<Parameters!$F$4,P261>=Parameters!$G$4),3,IF(AND(P261<Parameters!$G$4,P261>=Parameters!$H$4),4,IF(P261<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q261=\"\"),\"\",IF(Q261>Parameters!$E$4,1,IF(AND(Q261<Parameters!$E$4,Q261>=Parameters!$F$4),2,IF(AND(Q261<Parameters!$F$4,Q261>=Parameters!$G$4),3,IF(AND(Q261<Parameters!$G$4,Q261>=Parameters!$H$4),4,IF(Q261<Parameters!$H$4,5,\"\"))))))","v":""}]
[{"$f":"Data!$CH$5","v":"Return on Assets"},{"$f":"Companies!B17","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B262,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B262,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A262,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B262,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B262,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A262,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B262,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B262,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A262,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B262,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B262,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A262,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B262,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B262,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A262,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B262,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B262,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A262,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B262,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B262,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A262,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B262,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B262,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A262,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B262,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B262,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A262,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B262,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B262,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A262,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B262,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B262,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A262,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B262,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B262,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A262,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B262,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B262,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A262,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B262,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B262,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A262,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B262,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B262,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A262,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C262=\"\"),\"\",IF(C262>Parameters!$E$4,1,IF(AND(C262<Parameters!$E$4,C262>=Parameters!$F$4),2,IF(AND(C262<Parameters!$F$4,C262>=Parameters!$G$4),3,IF(AND(C262<Parameters!$G$4,C262>=Parameters!$H$4),4,IF(C262<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D262=\"\"),\"\",IF(D262>Parameters!$E$4,1,IF(AND(D262<Parameters!$E$4,D262>=Parameters!$F$4),2,IF(AND(D262<Parameters!$F$4,D262>=Parameters!$G$4),3,IF(AND(D262<Parameters!$G$4,D262>=Parameters!$H$4),4,IF(D262<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E262=\"\"),\"\",IF(E262>Parameters!$E$4,1,IF(AND(E262<Parameters!$E$4,E262>=Parameters!$F$4),2,IF(AND(E262<Parameters!$F$4,E262>=Parameters!$G$4),3,IF(AND(E262<Parameters!$G$4,E262>=Parameters!$H$4),4,IF(E262<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F262=\"\"),\"\",IF(F262>Parameters!$E$4,1,IF(AND(F262<Parameters!$E$4,F262>=Parameters!$F$4),2,IF(AND(F262<Parameters!$F$4,F262>=Parameters!$G$4),3,IF(AND(F262<Parameters!$G$4,F262>=Parameters!$H$4),4,IF(F262<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G262=\"\"),\"\",IF(G262>Parameters!$E$4,1,IF(AND(G262<Parameters!$E$4,G262>=Parameters!$F$4),2,IF(AND(G262<Parameters!$F$4,G262>=Parameters!$G$4),3,IF(AND(G262<Parameters!$G$4,G262>=Parameters!$H$4),4,IF(G262<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H262=\"\"),\"\",IF(H262>Parameters!$E$4,1,IF(AND(H262<Parameters!$E$4,H262>=Parameters!$F$4),2,IF(AND(H262<Parameters!$F$4,H262>=Parameters!$G$4),3,IF(AND(H262<Parameters!$G$4,H262>=Parameters!$H$4),4,IF(H262<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I262=\"\"),\"\",IF(I262>Parameters!$E$4,1,IF(AND(I262<Parameters!$E$4,I262>=Parameters!$F$4),2,IF(AND(I262<Parameters!$F$4,I262>=Parameters!$G$4),3,IF(AND(I262<Parameters!$G$4,I262>=Parameters!$H$4),4,IF(I262<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J262=\"\"),\"\",IF(J262>Parameters!$E$4,1,IF(AND(J262<Parameters!$E$4,J262>=Parameters!$F$4),2,IF(AND(J262<Parameters!$F$4,J262>=Parameters!$G$4),3,IF(AND(J262<Parameters!$G$4,J262>=Parameters!$H$4),4,IF(J262<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K262=\"\"),\"\",IF(K262>Parameters!$E$4,1,IF(AND(K262<Parameters!$E$4,K262>=Parameters!$F$4),2,IF(AND(K262<Parameters!$F$4,K262>=Parameters!$G$4),3,IF(AND(K262<Parameters!$G$4,K262>=Parameters!$H$4),4,IF(K262<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L262=\"\"),\"\",IF(L262>Parameters!$E$4,1,IF(AND(L262<Parameters!$E$4,L262>=Parameters!$F$4),2,IF(AND(L262<Parameters!$F$4,L262>=Parameters!$G$4),3,IF(AND(L262<Parameters!$G$4,L262>=Parameters!$H$4),4,IF(L262<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M262=\"\"),\"\",IF(M262>Parameters!$E$4,1,IF(AND(M262<Parameters!$E$4,M262>=Parameters!$F$4),2,IF(AND(M262<Parameters!$F$4,M262>=Parameters!$G$4),3,IF(AND(M262<Parameters!$G$4,M262>=Parameters!$H$4),4,IF(M262<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N262=\"\"),\"\",IF(N262>Parameters!$E$4,1,IF(AND(N262<Parameters!$E$4,N262>=Parameters!$F$4),2,IF(AND(N262<Parameters!$F$4,N262>=Parameters!$G$4),3,IF(AND(N262<Parameters!$G$4,N262>=Parameters!$H$4),4,IF(N262<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O262=\"\"),\"\",IF(O262>Parameters!$E$4,1,IF(AND(O262<Parameters!$E$4,O262>=Parameters!$F$4),2,IF(AND(O262<Parameters!$F$4,O262>=Parameters!$G$4),3,IF(AND(O262<Parameters!$G$4,O262>=Parameters!$H$4),4,IF(O262<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P262=\"\"),\"\",IF(P262>Parameters!$E$4,1,IF(AND(P262<Parameters!$E$4,P262>=Parameters!$F$4),2,IF(AND(P262<Parameters!$F$4,P262>=Parameters!$G$4),3,IF(AND(P262<Parameters!$G$4,P262>=Parameters!$H$4),4,IF(P262<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q262=\"\"),\"\",IF(Q262>Parameters!$E$4,1,IF(AND(Q262<Parameters!$E$4,Q262>=Parameters!$F$4),2,IF(AND(Q262<Parameters!$F$4,Q262>=Parameters!$G$4),3,IF(AND(Q262<Parameters!$G$4,Q262>=Parameters!$H$4),4,IF(Q262<Parameters!$H$4,5,\"\"))))))","v":""}]
[{"$f":"Data!$CH$5","v":"Return on Assets"},{"$f":"Companies!B18","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B263,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B263,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A263,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B263,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B263,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A263,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B263,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B263,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A263,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B263,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B263,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A263,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B263,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B263,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A263,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B263,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B263,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A263,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B263,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B263,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A263,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B263,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B263,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A263,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B263,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B263,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A263,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B263,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B263,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A263,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B263,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B263,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A263,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B263,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B263,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A263,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B263,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B263,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A263,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B263,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B263,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A263,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B263,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B263,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A263,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C263=\"\"),\"\",IF(C263>Parameters!$E$4,1,IF(AND(C263<Parameters!$E$4,C263>=Parameters!$F$4),2,IF(AND(C263<Parameters!$F$4,C263>=Parameters!$G$4),3,IF(AND(C263<Parameters!$G$4,C263>=Parameters!$H$4),4,IF(C263<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D263=\"\"),\"\",IF(D263>Parameters!$E$4,1,IF(AND(D263<Parameters!$E$4,D263>=Parameters!$F$4),2,IF(AND(D263<Parameters!$F$4,D263>=Parameters!$G$4),3,IF(AND(D263<Parameters!$G$4,D263>=Parameters!$H$4),4,IF(D263<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E263=\"\"),\"\",IF(E263>Parameters!$E$4,1,IF(AND(E263<Parameters!$E$4,E263>=Parameters!$F$4),2,IF(AND(E263<Parameters!$F$4,E263>=Parameters!$G$4),3,IF(AND(E263<Parameters!$G$4,E263>=Parameters!$H$4),4,IF(E263<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F263=\"\"),\"\",IF(F263>Parameters!$E$4,1,IF(AND(F263<Parameters!$E$4,F263>=Parameters!$F$4),2,IF(AND(F263<Parameters!$F$4,F263>=Parameters!$G$4),3,IF(AND(F263<Parameters!$G$4,F263>=Parameters!$H$4),4,IF(F263<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G263=\"\"),\"\",IF(G263>Parameters!$E$4,1,IF(AND(G263<Parameters!$E$4,G263>=Parameters!$F$4),2,IF(AND(G263<Parameters!$F$4,G263>=Parameters!$G$4),3,IF(AND(G263<Parameters!$G$4,G263>=Parameters!$H$4),4,IF(G263<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H263=\"\"),\"\",IF(H263>Parameters!$E$4,1,IF(AND(H263<Parameters!$E$4,H263>=Parameters!$F$4),2,IF(AND(H263<Parameters!$F$4,H263>=Parameters!$G$4),3,IF(AND(H263<Parameters!$G$4,H263>=Parameters!$H$4),4,IF(H263<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I263=\"\"),\"\",IF(I263>Parameters!$E$4,1,IF(AND(I263<Parameters!$E$4,I263>=Parameters!$F$4),2,IF(AND(I263<Parameters!$F$4,I263>=Parameters!$G$4),3,IF(AND(I263<Parameters!$G$4,I263>=Parameters!$H$4),4,IF(I263<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J263=\"\"),\"\",IF(J263>Parameters!$E$4,1,IF(AND(J263<Parameters!$E$4,J263>=Parameters!$F$4),2,IF(AND(J263<Parameters!$F$4,J263>=Parameters!$G$4),3,IF(AND(J263<Parameters!$G$4,J263>=Parameters!$H$4),4,IF(J263<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K263=\"\"),\"\",IF(K263>Parameters!$E$4,1,IF(AND(K263<Parameters!$E$4,K263>=Parameters!$F$4),2,IF(AND(K263<Parameters!$F$4,K263>=Parameters!$G$4),3,IF(AND(K263<Parameters!$G$4,K263>=Parameters!$H$4),4,IF(K263<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L263=\"\"),\"\",IF(L263>Parameters!$E$4,1,IF(AND(L263<Parameters!$E$4,L263>=Parameters!$F$4),2,IF(AND(L263<Parameters!$F$4,L263>=Parameters!$G$4),3,IF(AND(L263<Parameters!$G$4,L263>=Parameters!$H$4),4,IF(L263<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M263=\"\"),\"\",IF(M263>Parameters!$E$4,1,IF(AND(M263<Parameters!$E$4,M263>=Parameters!$F$4),2,IF(AND(M263<Parameters!$F$4,M263>=Parameters!$G$4),3,IF(AND(M263<Parameters!$G$4,M263>=Parameters!$H$4),4,IF(M263<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N263=\"\"),\"\",IF(N263>Parameters!$E$4,1,IF(AND(N263<Parameters!$E$4,N263>=Parameters!$F$4),2,IF(AND(N263<Parameters!$F$4,N263>=Parameters!$G$4),3,IF(AND(N263<Parameters!$G$4,N263>=Parameters!$H$4),4,IF(N263<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O263=\"\"),\"\",IF(O263>Parameters!$E$4,1,IF(AND(O263<Parameters!$E$4,O263>=Parameters!$F$4),2,IF(AND(O263<Parameters!$F$4,O263>=Parameters!$G$4),3,IF(AND(O263<Parameters!$G$4,O263>=Parameters!$H$4),4,IF(O263<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P263=\"\"),\"\",IF(P263>Parameters!$E$4,1,IF(AND(P263<Parameters!$E$4,P263>=Parameters!$F$4),2,IF(AND(P263<Parameters!$F$4,P263>=Parameters!$G$4),3,IF(AND(P263<Parameters!$G$4,P263>=Parameters!$H$4),4,IF(P263<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q263=\"\"),\"\",IF(Q263>Parameters!$E$4,1,IF(AND(Q263<Parameters!$E$4,Q263>=Parameters!$F$4),2,IF(AND(Q263<Parameters!$F$4,Q263>=Parameters!$G$4),3,IF(AND(Q263<Parameters!$G$4,Q263>=Parameters!$H$4),4,IF(Q263<Parameters!$H$4,5,\"\"))))))","v":""}]
[{"$f":"Data!$CH$5","v":"Return on Assets"},{"$f":"Companies!B19","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B264,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B264,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A264,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B264,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B264,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A264,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B264,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B264,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A264,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B264,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B264,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A264,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B264,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B264,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A264,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B264,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B264,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A264,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B264,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B264,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A264,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B264,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B264,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A264,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B264,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B264,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A264,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B264,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B264,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A264,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B264,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B264,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A264,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B264,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B264,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A264,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B264,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B264,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A264,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B264,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B264,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A264,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B264,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B264,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A264,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C264=\"\"),\"\",IF(C264>Parameters!$E$4,1,IF(AND(C264<Parameters!$E$4,C264>=Parameters!$F$4),2,IF(AND(C264<Parameters!$F$4,C264>=Parameters!$G$4),3,IF(AND(C264<Parameters!$G$4,C264>=Parameters!$H$4),4,IF(C264<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D264=\"\"),\"\",IF(D264>Parameters!$E$4,1,IF(AND(D264<Parameters!$E$4,D264>=Parameters!$F$4),2,IF(AND(D264<Parameters!$F$4,D264>=Parameters!$G$4),3,IF(AND(D264<Parameters!$G$4,D264>=Parameters!$H$4),4,IF(D264<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E264=\"\"),\"\",IF(E264>Parameters!$E$4,1,IF(AND(E264<Parameters!$E$4,E264>=Parameters!$F$4),2,IF(AND(E264<Parameters!$F$4,E264>=Parameters!$G$4),3,IF(AND(E264<Parameters!$G$4,E264>=Parameters!$H$4),4,IF(E264<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F264=\"\"),\"\",IF(F264>Parameters!$E$4,1,IF(AND(F264<Parameters!$E$4,F264>=Parameters!$F$4),2,IF(AND(F264<Parameters!$F$4,F264>=Parameters!$G$4),3,IF(AND(F264<Parameters!$G$4,F264>=Parameters!$H$4),4,IF(F264<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G264=\"\"),\"\",IF(G264>Parameters!$E$4,1,IF(AND(G264<Parameters!$E$4,G264>=Parameters!$F$4),2,IF(AND(G264<Parameters!$F$4,G264>=Parameters!$G$4),3,IF(AND(G264<Parameters!$G$4,G264>=Parameters!$H$4),4,IF(G264<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H264=\"\"),\"\",IF(H264>Parameters!$E$4,1,IF(AND(H264<Parameters!$E$4,H264>=Parameters!$F$4),2,IF(AND(H264<Parameters!$F$4,H264>=Parameters!$G$4),3,IF(AND(H264<Parameters!$G$4,H264>=Parameters!$H$4),4,IF(H264<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I264=\"\"),\"\",IF(I264>Parameters!$E$4,1,IF(AND(I264<Parameters!$E$4,I264>=Parameters!$F$4),2,IF(AND(I264<Parameters!$F$4,I264>=Parameters!$G$4),3,IF(AND(I264<Parameters!$G$4,I264>=Parameters!$H$4),4,IF(I264<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J264=\"\"),\"\",IF(J264>Parameters!$E$4,1,IF(AND(J264<Parameters!$E$4,J264>=Parameters!$F$4),2,IF(AND(J264<Parameters!$F$4,J264>=Parameters!$G$4),3,IF(AND(J264<Parameters!$G$4,J264>=Parameters!$H$4),4,IF(J264<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K264=\"\"),\"\",IF(K264>Parameters!$E$4,1,IF(AND(K264<Parameters!$E$4,K264>=Parameters!$F$4),2,IF(AND(K264<Parameters!$F$4,K264>=Parameters!$G$4),3,IF(AND(K264<Parameters!$G$4,K264>=Parameters!$H$4),4,IF(K264<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L264=\"\"),\"\",IF(L264>Parameters!$E$4,1,IF(AND(L264<Parameters!$E$4,L264>=Parameters!$F$4),2,IF(AND(L264<Parameters!$F$4,L264>=Parameters!$G$4),3,IF(AND(L264<Parameters!$G$4,L264>=Parameters!$H$4),4,IF(L264<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M264=\"\"),\"\",IF(M264>Parameters!$E$4,1,IF(AND(M264<Parameters!$E$4,M264>=Parameters!$F$4),2,IF(AND(M264<Parameters!$F$4,M264>=Parameters!$G$4),3,IF(AND(M264<Parameters!$G$4,M264>=Parameters!$H$4),4,IF(M264<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N264=\"\"),\"\",IF(N264>Parameters!$E$4,1,IF(AND(N264<Parameters!$E$4,N264>=Parameters!$F$4),2,IF(AND(N264<Parameters!$F$4,N264>=Parameters!$G$4),3,IF(AND(N264<Parameters!$G$4,N264>=Parameters!$H$4),4,IF(N264<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O264=\"\"),\"\",IF(O264>Parameters!$E$4,1,IF(AND(O264<Parameters!$E$4,O264>=Parameters!$F$4),2,IF(AND(O264<Parameters!$F$4,O264>=Parameters!$G$4),3,IF(AND(O264<Parameters!$G$4,O264>=Parameters!$H$4),4,IF(O264<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P264=\"\"),\"\",IF(P264>Parameters!$E$4,1,IF(AND(P264<Parameters!$E$4,P264>=Parameters!$F$4),2,IF(AND(P264<Parameters!$F$4,P264>=Parameters!$G$4),3,IF(AND(P264<Parameters!$G$4,P264>=Parameters!$H$4),4,IF(P264<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q264=\"\"),\"\",IF(Q264>Parameters!$E$4,1,IF(AND(Q264<Parameters!$E$4,Q264>=Parameters!$F$4),2,IF(AND(Q264<Parameters!$F$4,Q264>=Parameters!$G$4),3,IF(AND(Q264<Parameters!$G$4,Q264>=Parameters!$H$4),4,IF(Q264<Parameters!$H$4,5,\"\"))))))","v":""}]
[{"$f":"Data!$CH$5","v":"Return on Assets"},{"$f":"Companies!B20","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B265,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B265,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A265,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B265,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B265,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A265,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B265,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B265,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A265,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B265,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B265,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A265,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B265,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B265,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A265,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B265,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B265,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A265,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B265,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B265,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A265,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B265,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B265,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A265,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B265,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B265,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A265,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B265,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B265,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A265,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B265,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B265,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A265,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B265,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B265,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A265,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B265,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B265,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A265,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B265,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B265,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A265,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B265,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B265,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A265,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C265=\"\"),\"\",IF(C265>Parameters!$E$4,1,IF(AND(C265<Parameters!$E$4,C265>=Parameters!$F$4),2,IF(AND(C265<Parameters!$F$4,C265>=Parameters!$G$4),3,IF(AND(C265<Parameters!$G$4,C265>=Parameters!$H$4),4,IF(C265<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D265=\"\"),\"\",IF(D265>Parameters!$E$4,1,IF(AND(D265<Parameters!$E$4,D265>=Parameters!$F$4),2,IF(AND(D265<Parameters!$F$4,D265>=Parameters!$G$4),3,IF(AND(D265<Parameters!$G$4,D265>=Parameters!$H$4),4,IF(D265<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E265=\"\"),\"\",IF(E265>Parameters!$E$4,1,IF(AND(E265<Parameters!$E$4,E265>=Parameters!$F$4),2,IF(AND(E265<Parameters!$F$4,E265>=Parameters!$G$4),3,IF(AND(E265<Parameters!$G$4,E265>=Parameters!$H$4),4,IF(E265<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F265=\"\"),\"\",IF(F265>Parameters!$E$4,1,IF(AND(F265<Parameters!$E$4,F265>=Parameters!$F$4),2,IF(AND(F265<Parameters!$F$4,F265>=Parameters!$G$4),3,IF(AND(F265<Parameters!$G$4,F265>=Parameters!$H$4),4,IF(F265<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G265=\"\"),\"\",IF(G265>Parameters!$E$4,1,IF(AND(G265<Parameters!$E$4,G265>=Parameters!$F$4),2,IF(AND(G265<Parameters!$F$4,G265>=Parameters!$G$4),3,IF(AND(G265<Parameters!$G$4,G265>=Parameters!$H$4),4,IF(G265<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H265=\"\"),\"\",IF(H265>Parameters!$E$4,1,IF(AND(H265<Parameters!$E$4,H265>=Parameters!$F$4),2,IF(AND(H265<Parameters!$F$4,H265>=Parameters!$G$4),3,IF(AND(H265<Parameters!$G$4,H265>=Parameters!$H$4),4,IF(H265<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I265=\"\"),\"\",IF(I265>Parameters!$E$4,1,IF(AND(I265<Parameters!$E$4,I265>=Parameters!$F$4),2,IF(AND(I265<Parameters!$F$4,I265>=Parameters!$G$4),3,IF(AND(I265<Parameters!$G$4,I265>=Parameters!$H$4),4,IF(I265<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J265=\"\"),\"\",IF(J265>Parameters!$E$4,1,IF(AND(J265<Parameters!$E$4,J265>=Parameters!$F$4),2,IF(AND(J265<Parameters!$F$4,J265>=Parameters!$G$4),3,IF(AND(J265<Parameters!$G$4,J265>=Parameters!$H$4),4,IF(J265<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K265=\"\"),\"\",IF(K265>Parameters!$E$4,1,IF(AND(K265<Parameters!$E$4,K265>=Parameters!$F$4),2,IF(AND(K265<Parameters!$F$4,K265>=Parameters!$G$4),3,IF(AND(K265<Parameters!$G$4,K265>=Parameters!$H$4),4,IF(K265<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L265=\"\"),\"\",IF(L265>Parameters!$E$4,1,IF(AND(L265<Parameters!$E$4,L265>=Parameters!$F$4),2,IF(AND(L265<Parameters!$F$4,L265>=Parameters!$G$4),3,IF(AND(L265<Parameters!$G$4,L265>=Parameters!$H$4),4,IF(L265<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M265=\"\"),\"\",IF(M265>Parameters!$E$4,1,IF(AND(M265<Parameters!$E$4,M265>=Parameters!$F$4),2,IF(AND(M265<Parameters!$F$4,M265>=Parameters!$G$4),3,IF(AND(M265<Parameters!$G$4,M265>=Parameters!$H$4),4,IF(M265<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N265=\"\"),\"\",IF(N265>Parameters!$E$4,1,IF(AND(N265<Parameters!$E$4,N265>=Parameters!$F$4),2,IF(AND(N265<Parameters!$F$4,N265>=Parameters!$G$4),3,IF(AND(N265<Parameters!$G$4,N265>=Parameters!$H$4),4,IF(N265<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O265=\"\"),\"\",IF(O265>Parameters!$E$4,1,IF(AND(O265<Parameters!$E$4,O265>=Parameters!$F$4),2,IF(AND(O265<Parameters!$F$4,O265>=Parameters!$G$4),3,IF(AND(O265<Parameters!$G$4,O265>=Parameters!$H$4),4,IF(O265<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P265=\"\"),\"\",IF(P265>Parameters!$E$4,1,IF(AND(P265<Parameters!$E$4,P265>=Parameters!$F$4),2,IF(AND(P265<Parameters!$F$4,P265>=Parameters!$G$4),3,IF(AND(P265<Parameters!$G$4,P265>=Parameters!$H$4),4,IF(P265<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q265=\"\"),\"\",IF(Q265>Parameters!$E$4,1,IF(AND(Q265<Parameters!$E$4,Q265>=Parameters!$F$4),2,IF(AND(Q265<Parameters!$F$4,Q265>=Parameters!$G$4),3,IF(AND(Q265<Parameters!$G$4,Q265>=Parameters!$H$4),4,IF(Q265<Parameters!$H$4,5,\"\"))))))","v":""}]
[{"$f":"Data!$CH$5","v":"Return on Assets"},{"$f":"Companies!B21","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B266,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B266,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A266,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B266,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B266,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A266,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B266,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B266,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A266,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B266,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B266,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A266,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B266,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B266,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A266,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B266,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B266,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A266,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B266,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B266,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A266,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B266,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B266,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A266,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B266,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B266,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A266,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B266,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B266,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A266,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B266,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B266,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A266,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B266,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B266,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A266,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B266,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B266,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A266,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B266,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B266,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A266,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B266,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B266,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A266,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C266=\"\"),\"\",IF(C266>Parameters!$E$4,1,IF(AND(C266<Parameters!$E$4,C266>=Parameters!$F$4),2,IF(AND(C266<Parameters!$F$4,C266>=Parameters!$G$4),3,IF(AND(C266<Parameters!$G$4,C266>=Parameters!$H$4),4,IF(C266<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D266=\"\"),\"\",IF(D266>Parameters!$E$4,1,IF(AND(D266<Parameters!$E$4,D266>=Parameters!$F$4),2,IF(AND(D266<Parameters!$F$4,D266>=Parameters!$G$4),3,IF(AND(D266<Parameters!$G$4,D266>=Parameters!$H$4),4,IF(D266<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E266=\"\"),\"\",IF(E266>Parameters!$E$4,1,IF(AND(E266<Parameters!$E$4,E266>=Parameters!$F$4),2,IF(AND(E266<Parameters!$F$4,E266>=Parameters!$G$4),3,IF(AND(E266<Parameters!$G$4,E266>=Parameters!$H$4),4,IF(E266<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F266=\"\"),\"\",IF(F266>Parameters!$E$4,1,IF(AND(F266<Parameters!$E$4,F266>=Parameters!$F$4),2,IF(AND(F266<Parameters!$F$4,F266>=Parameters!$G$4),3,IF(AND(F266<Parameters!$G$4,F266>=Parameters!$H$4),4,IF(F266<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G266=\"\"),\"\",IF(G266>Parameters!$E$4,1,IF(AND(G266<Parameters!$E$4,G266>=Parameters!$F$4),2,IF(AND(G266<Parameters!$F$4,G266>=Parameters!$G$4),3,IF(AND(G266<Parameters!$G$4,G266>=Parameters!$H$4),4,IF(G266<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H266=\"\"),\"\",IF(H266>Parameters!$E$4,1,IF(AND(H266<Parameters!$E$4,H266>=Parameters!$F$4),2,IF(AND(H266<Parameters!$F$4,H266>=Parameters!$G$4),3,IF(AND(H266<Parameters!$G$4,H266>=Parameters!$H$4),4,IF(H266<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I266=\"\"),\"\",IF(I266>Parameters!$E$4,1,IF(AND(I266<Parameters!$E$4,I266>=Parameters!$F$4),2,IF(AND(I266<Parameters!$F$4,I266>=Parameters!$G$4),3,IF(AND(I266<Parameters!$G$4,I266>=Parameters!$H$4),4,IF(I266<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J266=\"\"),\"\",IF(J266>Parameters!$E$4,1,IF(AND(J266<Parameters!$E$4,J266>=Parameters!$F$4),2,IF(AND(J266<Parameters!$F$4,J266>=Parameters!$G$4),3,IF(AND(J266<Parameters!$G$4,J266>=Parameters!$H$4),4,IF(J266<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K266=\"\"),\"\",IF(K266>Parameters!$E$4,1,IF(AND(K266<Parameters!$E$4,K266>=Parameters!$F$4),2,IF(AND(K266<Parameters!$F$4,K266>=Parameters!$G$4),3,IF(AND(K266<Parameters!$G$4,K266>=Parameters!$H$4),4,IF(K266<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L266=\"\"),\"\",IF(L266>Parameters!$E$4,1,IF(AND(L266<Parameters!$E$4,L266>=Parameters!$F$4),2,IF(AND(L266<Parameters!$F$4,L266>=Parameters!$G$4),3,IF(AND(L266<Parameters!$G$4,L266>=Parameters!$H$4),4,IF(L266<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M266=\"\"),\"\",IF(M266>Parameters!$E$4,1,IF(AND(M266<Parameters!$E$4,M266>=Parameters!$F$4),2,IF(AND(M266<Parameters!$F$4,M266>=Parameters!$G$4),3,IF(AND(M266<Parameters!$G$4,M266>=Parameters!$H$4),4,IF(M266<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N266=\"\"),\"\",IF(N266>Parameters!$E$4,1,IF(AND(N266<Parameters!$E$4,N266>=Parameters!$F$4),2,IF(AND(N266<Parameters!$F$4,N266>=Parameters!$G$4),3,IF(AND(N266<Parameters!$G$4,N266>=Parameters!$H$4),4,IF(N266<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O266=\"\"),\"\",IF(O266>Parameters!$E$4,1,IF(AND(O266<Parameters!$E$4,O266>=Parameters!$F$4),2,IF(AND(O266<Parameters!$F$4,O266>=Parameters!$G$4),3,IF(AND(O266<Parameters!$G$4,O266>=Parameters!$H$4),4,IF(O266<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P266=\"\"),\"\",IF(P266>Parameters!$E$4,1,IF(AND(P266<Parameters!$E$4,P266>=Parameters!$F$4),2,IF(AND(P266<Parameters!$F$4,P266>=Parameters!$G$4),3,IF(AND(P266<Parameters!$G$4,P266>=Parameters!$H$4),4,IF(P266<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q266=\"\"),\"\",IF(Q266>Parameters!$E$4,1,IF(AND(Q266<Parameters!$E$4,Q266>=Parameters!$F$4),2,IF(AND(Q266<Parameters!$F$4,Q266>=Parameters!$G$4),3,IF(AND(Q266<Parameters!$G$4,Q266>=Parameters!$H$4),4,IF(Q266<Parameters!$H$4,5,\"\"))))))","v":""}]
[{"$f":"Data!$CH$5","v":"Return on Assets"},{"$f":"Companies!B22","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B267,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B267,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A267,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B267,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B267,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A267,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B267,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B267,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A267,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B267,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B267,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A267,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B267,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B267,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A267,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B267,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B267,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A267,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B267,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B267,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A267,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B267,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B267,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A267,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B267,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B267,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A267,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B267,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B267,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A267,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B267,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B267,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A267,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B267,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B267,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A267,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B267,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B267,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A267,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B267,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B267,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A267,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B267,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B267,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A267,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C267=\"\"),\"\",IF(C267>Parameters!$E$4,1,IF(AND(C267<Parameters!$E$4,C267>=Parameters!$F$4),2,IF(AND(C267<Parameters!$F$4,C267>=Parameters!$G$4),3,IF(AND(C267<Parameters!$G$4,C267>=Parameters!$H$4),4,IF(C267<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D267=\"\"),\"\",IF(D267>Parameters!$E$4,1,IF(AND(D267<Parameters!$E$4,D267>=Parameters!$F$4),2,IF(AND(D267<Parameters!$F$4,D267>=Parameters!$G$4),3,IF(AND(D267<Parameters!$G$4,D267>=Parameters!$H$4),4,IF(D267<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E267=\"\"),\"\",IF(E267>Parameters!$E$4,1,IF(AND(E267<Parameters!$E$4,E267>=Parameters!$F$4),2,IF(AND(E267<Parameters!$F$4,E267>=Parameters!$G$4),3,IF(AND(E267<Parameters!$G$4,E267>=Parameters!$H$4),4,IF(E267<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F267=\"\"),\"\",IF(F267>Parameters!$E$4,1,IF(AND(F267<Parameters!$E$4,F267>=Parameters!$F$4),2,IF(AND(F267<Parameters!$F$4,F267>=Parameters!$G$4),3,IF(AND(F267<Parameters!$G$4,F267>=Parameters!$H$4),4,IF(F267<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G267=\"\"),\"\",IF(G267>Parameters!$E$4,1,IF(AND(G267<Parameters!$E$4,G267>=Parameters!$F$4),2,IF(AND(G267<Parameters!$F$4,G267>=Parameters!$G$4),3,IF(AND(G267<Parameters!$G$4,G267>=Parameters!$H$4),4,IF(G267<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H267=\"\"),\"\",IF(H267>Parameters!$E$4,1,IF(AND(H267<Parameters!$E$4,H267>=Parameters!$F$4),2,IF(AND(H267<Parameters!$F$4,H267>=Parameters!$G$4),3,IF(AND(H267<Parameters!$G$4,H267>=Parameters!$H$4),4,IF(H267<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I267=\"\"),\"\",IF(I267>Parameters!$E$4,1,IF(AND(I267<Parameters!$E$4,I267>=Parameters!$F$4),2,IF(AND(I267<Parameters!$F$4,I267>=Parameters!$G$4),3,IF(AND(I267<Parameters!$G$4,I267>=Parameters!$H$4),4,IF(I267<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J267=\"\"),\"\",IF(J267>Parameters!$E$4,1,IF(AND(J267<Parameters!$E$4,J267>=Parameters!$F$4),2,IF(AND(J267<Parameters!$F$4,J267>=Parameters!$G$4),3,IF(AND(J267<Parameters!$G$4,J267>=Parameters!$H$4),4,IF(J267<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K267=\"\"),\"\",IF(K267>Parameters!$E$4,1,IF(AND(K267<Parameters!$E$4,K267>=Parameters!$F$4),2,IF(AND(K267<Parameters!$F$4,K267>=Parameters!$G$4),3,IF(AND(K267<Parameters!$G$4,K267>=Parameters!$H$4),4,IF(K267<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L267=\"\"),\"\",IF(L267>Parameters!$E$4,1,IF(AND(L267<Parameters!$E$4,L267>=Parameters!$F$4),2,IF(AND(L267<Parameters!$F$4,L267>=Parameters!$G$4),3,IF(AND(L267<Parameters!$G$4,L267>=Parameters!$H$4),4,IF(L267<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M267=\"\"),\"\",IF(M267>Parameters!$E$4,1,IF(AND(M267<Parameters!$E$4,M267>=Parameters!$F$4),2,IF(AND(M267<Parameters!$F$4,M267>=Parameters!$G$4),3,IF(AND(M267<Parameters!$G$4,M267>=Parameters!$H$4),4,IF(M267<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N267=\"\"),\"\",IF(N267>Parameters!$E$4,1,IF(AND(N267<Parameters!$E$4,N267>=Parameters!$F$4),2,IF(AND(N267<Parameters!$F$4,N267>=Parameters!$G$4),3,IF(AND(N267<Parameters!$G$4,N267>=Parameters!$H$4),4,IF(N267<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O267=\"\"),\"\",IF(O267>Parameters!$E$4,1,IF(AND(O267<Parameters!$E$4,O267>=Parameters!$F$4),2,IF(AND(O267<Parameters!$F$4,O267>=Parameters!$G$4),3,IF(AND(O267<Parameters!$G$4,O267>=Parameters!$H$4),4,IF(O267<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P267=\"\"),\"\",IF(P267>Parameters!$E$4,1,IF(AND(P267<Parameters!$E$4,P267>=Parameters!$F$4),2,IF(AND(P267<Parameters!$F$4,P267>=Parameters!$G$4),3,IF(AND(P267<Parameters!$G$4,P267>=Parameters!$H$4),4,IF(P267<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q267=\"\"),\"\",IF(Q267>Parameters!$E$4,1,IF(AND(Q267<Parameters!$E$4,Q267>=Parameters!$F$4),2,IF(AND(Q267<Parameters!$F$4,Q267>=Parameters!$G$4),3,IF(AND(Q267<Parameters!$G$4,Q267>=Parameters!$H$4),4,IF(Q267<Parameters!$H$4,5,\"\"))))))","v":""}]
[{"$f":"Data!$CH$5","v":"Return on Assets"},{"$f":"Companies!B23","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B268,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B268,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A268,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B268,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B268,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A268,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B268,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B268,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A268,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B268,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B268,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A268,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B268,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B268,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A268,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B268,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B268,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A268,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B268,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B268,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A268,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B268,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B268,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A268,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B268,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B268,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A268,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B268,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B268,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A268,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B268,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B268,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A268,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B268,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B268,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A268,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B268,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B268,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A268,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B268,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B268,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A268,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B268,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B268,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A268,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C268=\"\"),\"\",IF(C268>Parameters!$E$4,1,IF(AND(C268<Parameters!$E$4,C268>=Parameters!$F$4),2,IF(AND(C268<Parameters!$F$4,C268>=Parameters!$G$4),3,IF(AND(C268<Parameters!$G$4,C268>=Parameters!$H$4),4,IF(C268<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D268=\"\"),\"\",IF(D268>Parameters!$E$4,1,IF(AND(D268<Parameters!$E$4,D268>=Parameters!$F$4),2,IF(AND(D268<Parameters!$F$4,D268>=Parameters!$G$4),3,IF(AND(D268<Parameters!$G$4,D268>=Parameters!$H$4),4,IF(D268<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E268=\"\"),\"\",IF(E268>Parameters!$E$4,1,IF(AND(E268<Parameters!$E$4,E268>=Parameters!$F$4),2,IF(AND(E268<Parameters!$F$4,E268>=Parameters!$G$4),3,IF(AND(E268<Parameters!$G$4,E268>=Parameters!$H$4),4,IF(E268<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F268=\"\"),\"\",IF(F268>Parameters!$E$4,1,IF(AND(F268<Parameters!$E$4,F268>=Parameters!$F$4),2,IF(AND(F268<Parameters!$F$4,F268>=Parameters!$G$4),3,IF(AND(F268<Parameters!$G$4,F268>=Parameters!$H$4),4,IF(F268<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G268=\"\"),\"\",IF(G268>Parameters!$E$4,1,IF(AND(G268<Parameters!$E$4,G268>=Parameters!$F$4),2,IF(AND(G268<Parameters!$F$4,G268>=Parameters!$G$4),3,IF(AND(G268<Parameters!$G$4,G268>=Parameters!$H$4),4,IF(G268<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H268=\"\"),\"\",IF(H268>Parameters!$E$4,1,IF(AND(H268<Parameters!$E$4,H268>=Parameters!$F$4),2,IF(AND(H268<Parameters!$F$4,H268>=Parameters!$G$4),3,IF(AND(H268<Parameters!$G$4,H268>=Parameters!$H$4),4,IF(H268<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I268=\"\"),\"\",IF(I268>Parameters!$E$4,1,IF(AND(I268<Parameters!$E$4,I268>=Parameters!$F$4),2,IF(AND(I268<Parameters!$F$4,I268>=Parameters!$G$4),3,IF(AND(I268<Parameters!$G$4,I268>=Parameters!$H$4),4,IF(I268<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J268=\"\"),\"\",IF(J268>Parameters!$E$4,1,IF(AND(J268<Parameters!$E$4,J268>=Parameters!$F$4),2,IF(AND(J268<Parameters!$F$4,J268>=Parameters!$G$4),3,IF(AND(J268<Parameters!$G$4,J268>=Parameters!$H$4),4,IF(J268<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K268=\"\"),\"\",IF(K268>Parameters!$E$4,1,IF(AND(K268<Parameters!$E$4,K268>=Parameters!$F$4),2,IF(AND(K268<Parameters!$F$4,K268>=Parameters!$G$4),3,IF(AND(K268<Parameters!$G$4,K268>=Parameters!$H$4),4,IF(K268<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L268=\"\"),\"\",IF(L268>Parameters!$E$4,1,IF(AND(L268<Parameters!$E$4,L268>=Parameters!$F$4),2,IF(AND(L268<Parameters!$F$4,L268>=Parameters!$G$4),3,IF(AND(L268<Parameters!$G$4,L268>=Parameters!$H$4),4,IF(L268<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M268=\"\"),\"\",IF(M268>Parameters!$E$4,1,IF(AND(M268<Parameters!$E$4,M268>=Parameters!$F$4),2,IF(AND(M268<Parameters!$F$4,M268>=Parameters!$G$4),3,IF(AND(M268<Parameters!$G$4,M268>=Parameters!$H$4),4,IF(M268<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N268=\"\"),\"\",IF(N268>Parameters!$E$4,1,IF(AND(N268<Parameters!$E$4,N268>=Parameters!$F$4),2,IF(AND(N268<Parameters!$F$4,N268>=Parameters!$G$4),3,IF(AND(N268<Parameters!$G$4,N268>=Parameters!$H$4),4,IF(N268<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O268=\"\"),\"\",IF(O268>Parameters!$E$4,1,IF(AND(O268<Parameters!$E$4,O268>=Parameters!$F$4),2,IF(AND(O268<Parameters!$F$4,O268>=Parameters!$G$4),3,IF(AND(O268<Parameters!$G$4,O268>=Parameters!$H$4),4,IF(O268<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P268=\"\"),\"\",IF(P268>Parameters!$E$4,1,IF(AND(P268<Parameters!$E$4,P268>=Parameters!$F$4),2,IF(AND(P268<Parameters!$F$4,P268>=Parameters!$G$4),3,IF(AND(P268<Parameters!$G$4,P268>=Parameters!$H$4),4,IF(P268<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q268=\"\"),\"\",IF(Q268>Parameters!$E$4,1,IF(AND(Q268<Parameters!$E$4,Q268>=Parameters!$F$4),2,IF(AND(Q268<Parameters!$F$4,Q268>=Parameters!$G$4),3,IF(AND(Q268<Parameters!$G$4,Q268>=Parameters!$H$4),4,IF(Q268<Parameters!$H$4,5,\"\"))))))","v":""}]
[{"$f":"Data!$CH$5","v":"Return on Assets"},{"$f":"Companies!B24","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B269,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B269,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A269,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B269,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B269,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A269,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B269,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B269,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A269,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B269,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B269,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A269,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B269,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B269,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A269,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B269,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B269,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A269,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B269,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B269,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A269,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B269,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B269,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A269,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B269,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B269,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A269,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B269,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B269,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A269,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B269,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B269,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A269,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B269,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B269,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A269,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B269,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B269,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A269,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B269,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B269,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A269,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B269,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B269,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A269,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C269=\"\"),\"\",IF(C269>Parameters!$E$4,1,IF(AND(C269<Parameters!$E$4,C269>=Parameters!$F$4),2,IF(AND(C269<Parameters!$F$4,C269>=Parameters!$G$4),3,IF(AND(C269<Parameters!$G$4,C269>=Parameters!$H$4),4,IF(C269<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D269=\"\"),\"\",IF(D269>Parameters!$E$4,1,IF(AND(D269<Parameters!$E$4,D269>=Parameters!$F$4),2,IF(AND(D269<Parameters!$F$4,D269>=Parameters!$G$4),3,IF(AND(D269<Parameters!$G$4,D269>=Parameters!$H$4),4,IF(D269<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E269=\"\"),\"\",IF(E269>Parameters!$E$4,1,IF(AND(E269<Parameters!$E$4,E269>=Parameters!$F$4),2,IF(AND(E269<Parameters!$F$4,E269>=Parameters!$G$4),3,IF(AND(E269<Parameters!$G$4,E269>=Parameters!$H$4),4,IF(E269<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F269=\"\"),\"\",IF(F269>Parameters!$E$4,1,IF(AND(F269<Parameters!$E$4,F269>=Parameters!$F$4),2,IF(AND(F269<Parameters!$F$4,F269>=Parameters!$G$4),3,IF(AND(F269<Parameters!$G$4,F269>=Parameters!$H$4),4,IF(F269<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G269=\"\"),\"\",IF(G269>Parameters!$E$4,1,IF(AND(G269<Parameters!$E$4,G269>=Parameters!$F$4),2,IF(AND(G269<Parameters!$F$4,G269>=Parameters!$G$4),3,IF(AND(G269<Parameters!$G$4,G269>=Parameters!$H$4),4,IF(G269<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H269=\"\"),\"\",IF(H269>Parameters!$E$4,1,IF(AND(H269<Parameters!$E$4,H269>=Parameters!$F$4),2,IF(AND(H269<Parameters!$F$4,H269>=Parameters!$G$4),3,IF(AND(H269<Parameters!$G$4,H269>=Parameters!$H$4),4,IF(H269<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I269=\"\"),\"\",IF(I269>Parameters!$E$4,1,IF(AND(I269<Parameters!$E$4,I269>=Parameters!$F$4),2,IF(AND(I269<Parameters!$F$4,I269>=Parameters!$G$4),3,IF(AND(I269<Parameters!$G$4,I269>=Parameters!$H$4),4,IF(I269<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J269=\"\"),\"\",IF(J269>Parameters!$E$4,1,IF(AND(J269<Parameters!$E$4,J269>=Parameters!$F$4),2,IF(AND(J269<Parameters!$F$4,J269>=Parameters!$G$4),3,IF(AND(J269<Parameters!$G$4,J269>=Parameters!$H$4),4,IF(J269<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K269=\"\"),\"\",IF(K269>Parameters!$E$4,1,IF(AND(K269<Parameters!$E$4,K269>=Parameters!$F$4),2,IF(AND(K269<Parameters!$F$4,K269>=Parameters!$G$4),3,IF(AND(K269<Parameters!$G$4,K269>=Parameters!$H$4),4,IF(K269<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L269=\"\"),\"\",IF(L269>Parameters!$E$4,1,IF(AND(L269<Parameters!$E$4,L269>=Parameters!$F$4),2,IF(AND(L269<Parameters!$F$4,L269>=Parameters!$G$4),3,IF(AND(L269<Parameters!$G$4,L269>=Parameters!$H$4),4,IF(L269<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M269=\"\"),\"\",IF(M269>Parameters!$E$4,1,IF(AND(M269<Parameters!$E$4,M269>=Parameters!$F$4),2,IF(AND(M269<Parameters!$F$4,M269>=Parameters!$G$4),3,IF(AND(M269<Parameters!$G$4,M269>=Parameters!$H$4),4,IF(M269<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N269=\"\"),\"\",IF(N269>Parameters!$E$4,1,IF(AND(N269<Parameters!$E$4,N269>=Parameters!$F$4),2,IF(AND(N269<Parameters!$F$4,N269>=Parameters!$G$4),3,IF(AND(N269<Parameters!$G$4,N269>=Parameters!$H$4),4,IF(N269<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O269=\"\"),\"\",IF(O269>Parameters!$E$4,1,IF(AND(O269<Parameters!$E$4,O269>=Parameters!$F$4),2,IF(AND(O269<Parameters!$F$4,O269>=Parameters!$G$4),3,IF(AND(O269<Parameters!$G$4,O269>=Parameters!$H$4),4,IF(O269<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P269=\"\"),\"\",IF(P269>Parameters!$E$4,1,IF(AND(P269<Parameters!$E$4,P269>=Parameters!$F$4),2,IF(AND(P269<Parameters!$F$4,P269>=Parameters!$G$4),3,IF(AND(P269<Parameters!$G$4,P269>=Parameters!$H$4),4,IF(P269<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q269=\"\"),\"\",IF(Q269>Parameters!$E$4,1,IF(AND(Q269<Parameters!$E$4,Q269>=Parameters!$F$4),2,IF(AND(Q269<Parameters!$F$4,Q269>=Parameters!$G$4),3,IF(AND(Q269<Parameters!$G$4,Q269>=Parameters!$H$4),4,IF(Q269<Parameters!$H$4,5,\"\"))))))","v":""}]
[{"$f":"Data!$CH$5","v":"Return on Assets"},{"$f":"Companies!B25","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B270,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B270,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A270,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B270,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B270,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A270,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B270,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B270,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A270,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B270,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B270,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A270,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B270,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B270,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A270,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B270,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B270,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A270,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B270,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B270,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A270,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B270,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B270,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A270,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B270,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B270,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A270,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B270,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B270,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A270,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B270,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B270,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A270,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B270,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B270,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A270,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B270,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B270,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A270,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B270,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B270,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A270,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B270,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B270,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A270,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C270=\"\"),\"\",IF(C270>Parameters!$E$4,1,IF(AND(C270<Parameters!$E$4,C270>=Parameters!$F$4),2,IF(AND(C270<Parameters!$F$4,C270>=Parameters!$G$4),3,IF(AND(C270<Parameters!$G$4,C270>=Parameters!$H$4),4,IF(C270<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D270=\"\"),\"\",IF(D270>Parameters!$E$4,1,IF(AND(D270<Parameters!$E$4,D270>=Parameters!$F$4),2,IF(AND(D270<Parameters!$F$4,D270>=Parameters!$G$4),3,IF(AND(D270<Parameters!$G$4,D270>=Parameters!$H$4),4,IF(D270<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E270=\"\"),\"\",IF(E270>Parameters!$E$4,1,IF(AND(E270<Parameters!$E$4,E270>=Parameters!$F$4),2,IF(AND(E270<Parameters!$F$4,E270>=Parameters!$G$4),3,IF(AND(E270<Parameters!$G$4,E270>=Parameters!$H$4),4,IF(E270<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F270=\"\"),\"\",IF(F270>Parameters!$E$4,1,IF(AND(F270<Parameters!$E$4,F270>=Parameters!$F$4),2,IF(AND(F270<Parameters!$F$4,F270>=Parameters!$G$4),3,IF(AND(F270<Parameters!$G$4,F270>=Parameters!$H$4),4,IF(F270<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G270=\"\"),\"\",IF(G270>Parameters!$E$4,1,IF(AND(G270<Parameters!$E$4,G270>=Parameters!$F$4),2,IF(AND(G270<Parameters!$F$4,G270>=Parameters!$G$4),3,IF(AND(G270<Parameters!$G$4,G270>=Parameters!$H$4),4,IF(G270<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H270=\"\"),\"\",IF(H270>Parameters!$E$4,1,IF(AND(H270<Parameters!$E$4,H270>=Parameters!$F$4),2,IF(AND(H270<Parameters!$F$4,H270>=Parameters!$G$4),3,IF(AND(H270<Parameters!$G$4,H270>=Parameters!$H$4),4,IF(H270<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I270=\"\"),\"\",IF(I270>Parameters!$E$4,1,IF(AND(I270<Parameters!$E$4,I270>=Parameters!$F$4),2,IF(AND(I270<Parameters!$F$4,I270>=Parameters!$G$4),3,IF(AND(I270<Parameters!$G$4,I270>=Parameters!$H$4),4,IF(I270<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J270=\"\"),\"\",IF(J270>Parameters!$E$4,1,IF(AND(J270<Parameters!$E$4,J270>=Parameters!$F$4),2,IF(AND(J270<Parameters!$F$4,J270>=Parameters!$G$4),3,IF(AND(J270<Parameters!$G$4,J270>=Parameters!$H$4),4,IF(J270<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K270=\"\"),\"\",IF(K270>Parameters!$E$4,1,IF(AND(K270<Parameters!$E$4,K270>=Parameters!$F$4),2,IF(AND(K270<Parameters!$F$4,K270>=Parameters!$G$4),3,IF(AND(K270<Parameters!$G$4,K270>=Parameters!$H$4),4,IF(K270<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L270=\"\"),\"\",IF(L270>Parameters!$E$4,1,IF(AND(L270<Parameters!$E$4,L270>=Parameters!$F$4),2,IF(AND(L270<Parameters!$F$4,L270>=Parameters!$G$4),3,IF(AND(L270<Parameters!$G$4,L270>=Parameters!$H$4),4,IF(L270<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M270=\"\"),\"\",IF(M270>Parameters!$E$4,1,IF(AND(M270<Parameters!$E$4,M270>=Parameters!$F$4),2,IF(AND(M270<Parameters!$F$4,M270>=Parameters!$G$4),3,IF(AND(M270<Parameters!$G$4,M270>=Parameters!$H$4),4,IF(M270<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N270=\"\"),\"\",IF(N270>Parameters!$E$4,1,IF(AND(N270<Parameters!$E$4,N270>=Parameters!$F$4),2,IF(AND(N270<Parameters!$F$4,N270>=Parameters!$G$4),3,IF(AND(N270<Parameters!$G$4,N270>=Parameters!$H$4),4,IF(N270<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O270=\"\"),\"\",IF(O270>Parameters!$E$4,1,IF(AND(O270<Parameters!$E$4,O270>=Parameters!$F$4),2,IF(AND(O270<Parameters!$F$4,O270>=Parameters!$G$4),3,IF(AND(O270<Parameters!$G$4,O270>=Parameters!$H$4),4,IF(O270<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P270=\"\"),\"\",IF(P270>Parameters!$E$4,1,IF(AND(P270<Parameters!$E$4,P270>=Parameters!$F$4),2,IF(AND(P270<Parameters!$F$4,P270>=Parameters!$G$4),3,IF(AND(P270<Parameters!$G$4,P270>=Parameters!$H$4),4,IF(P270<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q270=\"\"),\"\",IF(Q270>Parameters!$E$4,1,IF(AND(Q270<Parameters!$E$4,Q270>=Parameters!$F$4),2,IF(AND(Q270<Parameters!$F$4,Q270>=Parameters!$G$4),3,IF(AND(Q270<Parameters!$G$4,Q270>=Parameters!$H$4),4,IF(Q270<Parameters!$H$4,5,\"\"))))))","v":""}]
[{"$f":"Data!$CH$5","v":"Return on Assets"},{"$f":"Companies!B26","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B271,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B271,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A271,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B271,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B271,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A271,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B271,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B271,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A271,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B271,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B271,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A271,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B271,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B271,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A271,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B271,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B271,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A271,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B271,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B271,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A271,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B271,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B271,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A271,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B271,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B271,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A271,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B271,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B271,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A271,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B271,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B271,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A271,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B271,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B271,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A271,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B271,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B271,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A271,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B271,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B271,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A271,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B271,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B271,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A271,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C271=\"\"),\"\",IF(C271>Parameters!$E$4,1,IF(AND(C271<Parameters!$E$4,C271>=Parameters!$F$4),2,IF(AND(C271<Parameters!$F$4,C271>=Parameters!$G$4),3,IF(AND(C271<Parameters!$G$4,C271>=Parameters!$H$4),4,IF(C271<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D271=\"\"),\"\",IF(D271>Parameters!$E$4,1,IF(AND(D271<Parameters!$E$4,D271>=Parameters!$F$4),2,IF(AND(D271<Parameters!$F$4,D271>=Parameters!$G$4),3,IF(AND(D271<Parameters!$G$4,D271>=Parameters!$H$4),4,IF(D271<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E271=\"\"),\"\",IF(E271>Parameters!$E$4,1,IF(AND(E271<Parameters!$E$4,E271>=Parameters!$F$4),2,IF(AND(E271<Parameters!$F$4,E271>=Parameters!$G$4),3,IF(AND(E271<Parameters!$G$4,E271>=Parameters!$H$4),4,IF(E271<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F271=\"\"),\"\",IF(F271>Parameters!$E$4,1,IF(AND(F271<Parameters!$E$4,F271>=Parameters!$F$4),2,IF(AND(F271<Parameters!$F$4,F271>=Parameters!$G$4),3,IF(AND(F271<Parameters!$G$4,F271>=Parameters!$H$4),4,IF(F271<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G271=\"\"),\"\",IF(G271>Parameters!$E$4,1,IF(AND(G271<Parameters!$E$4,G271>=Parameters!$F$4),2,IF(AND(G271<Parameters!$F$4,G271>=Parameters!$G$4),3,IF(AND(G271<Parameters!$G$4,G271>=Parameters!$H$4),4,IF(G271<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H271=\"\"),\"\",IF(H271>Parameters!$E$4,1,IF(AND(H271<Parameters!$E$4,H271>=Parameters!$F$4),2,IF(AND(H271<Parameters!$F$4,H271>=Parameters!$G$4),3,IF(AND(H271<Parameters!$G$4,H271>=Parameters!$H$4),4,IF(H271<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I271=\"\"),\"\",IF(I271>Parameters!$E$4,1,IF(AND(I271<Parameters!$E$4,I271>=Parameters!$F$4),2,IF(AND(I271<Parameters!$F$4,I271>=Parameters!$G$4),3,IF(AND(I271<Parameters!$G$4,I271>=Parameters!$H$4),4,IF(I271<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J271=\"\"),\"\",IF(J271>Parameters!$E$4,1,IF(AND(J271<Parameters!$E$4,J271>=Parameters!$F$4),2,IF(AND(J271<Parameters!$F$4,J271>=Parameters!$G$4),3,IF(AND(J271<Parameters!$G$4,J271>=Parameters!$H$4),4,IF(J271<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K271=\"\"),\"\",IF(K271>Parameters!$E$4,1,IF(AND(K271<Parameters!$E$4,K271>=Parameters!$F$4),2,IF(AND(K271<Parameters!$F$4,K271>=Parameters!$G$4),3,IF(AND(K271<Parameters!$G$4,K271>=Parameters!$H$4),4,IF(K271<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L271=\"\"),\"\",IF(L271>Parameters!$E$4,1,IF(AND(L271<Parameters!$E$4,L271>=Parameters!$F$4),2,IF(AND(L271<Parameters!$F$4,L271>=Parameters!$G$4),3,IF(AND(L271<Parameters!$G$4,L271>=Parameters!$H$4),4,IF(L271<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M271=\"\"),\"\",IF(M271>Parameters!$E$4,1,IF(AND(M271<Parameters!$E$4,M271>=Parameters!$F$4),2,IF(AND(M271<Parameters!$F$4,M271>=Parameters!$G$4),3,IF(AND(M271<Parameters!$G$4,M271>=Parameters!$H$4),4,IF(M271<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N271=\"\"),\"\",IF(N271>Parameters!$E$4,1,IF(AND(N271<Parameters!$E$4,N271>=Parameters!$F$4),2,IF(AND(N271<Parameters!$F$4,N271>=Parameters!$G$4),3,IF(AND(N271<Parameters!$G$4,N271>=Parameters!$H$4),4,IF(N271<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O271=\"\"),\"\",IF(O271>Parameters!$E$4,1,IF(AND(O271<Parameters!$E$4,O271>=Parameters!$F$4),2,IF(AND(O271<Parameters!$F$4,O271>=Parameters!$G$4),3,IF(AND(O271<Parameters!$G$4,O271>=Parameters!$H$4),4,IF(O271<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P271=\"\"),\"\",IF(P271>Parameters!$E$4,1,IF(AND(P271<Parameters!$E$4,P271>=Parameters!$F$4),2,IF(AND(P271<Parameters!$F$4,P271>=Parameters!$G$4),3,IF(AND(P271<Parameters!$G$4,P271>=Parameters!$H$4),4,IF(P271<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q271=\"\"),\"\",IF(Q271>Parameters!$E$4,1,IF(AND(Q271<Parameters!$E$4,Q271>=Parameters!$F$4),2,IF(AND(Q271<Parameters!$F$4,Q271>=Parameters!$G$4),3,IF(AND(Q271<Parameters!$G$4,Q271>=Parameters!$H$4),4,IF(Q271<Parameters!$H$4,5,\"\"))))))","v":""}]
[{"$f":"Data!$CH$5","v":"Return on Assets"},{"$f":"Companies!B27","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B272,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B272,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A272,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B272,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B272,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A272,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B272,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B272,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A272,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B272,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B272,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A272,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B272,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B272,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A272,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B272,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B272,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A272,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B272,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B272,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A272,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B272,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B272,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A272,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B272,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B272,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A272,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B272,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B272,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A272,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B272,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B272,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A272,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B272,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B272,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A272,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B272,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B272,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A272,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B272,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B272,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A272,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B272,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B272,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A272,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C272=\"\"),\"\",IF(C272>Parameters!$E$4,1,IF(AND(C272<Parameters!$E$4,C272>=Parameters!$F$4),2,IF(AND(C272<Parameters!$F$4,C272>=Parameters!$G$4),3,IF(AND(C272<Parameters!$G$4,C272>=Parameters!$H$4),4,IF(C272<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D272=\"\"),\"\",IF(D272>Parameters!$E$4,1,IF(AND(D272<Parameters!$E$4,D272>=Parameters!$F$4),2,IF(AND(D272<Parameters!$F$4,D272>=Parameters!$G$4),3,IF(AND(D272<Parameters!$G$4,D272>=Parameters!$H$4),4,IF(D272<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E272=\"\"),\"\",IF(E272>Parameters!$E$4,1,IF(AND(E272<Parameters!$E$4,E272>=Parameters!$F$4),2,IF(AND(E272<Parameters!$F$4,E272>=Parameters!$G$4),3,IF(AND(E272<Parameters!$G$4,E272>=Parameters!$H$4),4,IF(E272<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F272=\"\"),\"\",IF(F272>Parameters!$E$4,1,IF(AND(F272<Parameters!$E$4,F272>=Parameters!$F$4),2,IF(AND(F272<Parameters!$F$4,F272>=Parameters!$G$4),3,IF(AND(F272<Parameters!$G$4,F272>=Parameters!$H$4),4,IF(F272<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G272=\"\"),\"\",IF(G272>Parameters!$E$4,1,IF(AND(G272<Parameters!$E$4,G272>=Parameters!$F$4),2,IF(AND(G272<Parameters!$F$4,G272>=Parameters!$G$4),3,IF(AND(G272<Parameters!$G$4,G272>=Parameters!$H$4),4,IF(G272<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H272=\"\"),\"\",IF(H272>Parameters!$E$4,1,IF(AND(H272<Parameters!$E$4,H272>=Parameters!$F$4),2,IF(AND(H272<Parameters!$F$4,H272>=Parameters!$G$4),3,IF(AND(H272<Parameters!$G$4,H272>=Parameters!$H$4),4,IF(H272<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I272=\"\"),\"\",IF(I272>Parameters!$E$4,1,IF(AND(I272<Parameters!$E$4,I272>=Parameters!$F$4),2,IF(AND(I272<Parameters!$F$4,I272>=Parameters!$G$4),3,IF(AND(I272<Parameters!$G$4,I272>=Parameters!$H$4),4,IF(I272<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J272=\"\"),\"\",IF(J272>Parameters!$E$4,1,IF(AND(J272<Parameters!$E$4,J272>=Parameters!$F$4),2,IF(AND(J272<Parameters!$F$4,J272>=Parameters!$G$4),3,IF(AND(J272<Parameters!$G$4,J272>=Parameters!$H$4),4,IF(J272<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K272=\"\"),\"\",IF(K272>Parameters!$E$4,1,IF(AND(K272<Parameters!$E$4,K272>=Parameters!$F$4),2,IF(AND(K272<Parameters!$F$4,K272>=Parameters!$G$4),3,IF(AND(K272<Parameters!$G$4,K272>=Parameters!$H$4),4,IF(K272<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L272=\"\"),\"\",IF(L272>Parameters!$E$4,1,IF(AND(L272<Parameters!$E$4,L272>=Parameters!$F$4),2,IF(AND(L272<Parameters!$F$4,L272>=Parameters!$G$4),3,IF(AND(L272<Parameters!$G$4,L272>=Parameters!$H$4),4,IF(L272<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M272=\"\"),\"\",IF(M272>Parameters!$E$4,1,IF(AND(M272<Parameters!$E$4,M272>=Parameters!$F$4),2,IF(AND(M272<Parameters!$F$4,M272>=Parameters!$G$4),3,IF(AND(M272<Parameters!$G$4,M272>=Parameters!$H$4),4,IF(M272<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N272=\"\"),\"\",IF(N272>Parameters!$E$4,1,IF(AND(N272<Parameters!$E$4,N272>=Parameters!$F$4),2,IF(AND(N272<Parameters!$F$4,N272>=Parameters!$G$4),3,IF(AND(N272<Parameters!$G$4,N272>=Parameters!$H$4),4,IF(N272<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O272=\"\"),\"\",IF(O272>Parameters!$E$4,1,IF(AND(O272<Parameters!$E$4,O272>=Parameters!$F$4),2,IF(AND(O272<Parameters!$F$4,O272>=Parameters!$G$4),3,IF(AND(O272<Parameters!$G$4,O272>=Parameters!$H$4),4,IF(O272<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P272=\"\"),\"\",IF(P272>Parameters!$E$4,1,IF(AND(P272<Parameters!$E$4,P272>=Parameters!$F$4),2,IF(AND(P272<Parameters!$F$4,P272>=Parameters!$G$4),3,IF(AND(P272<Parameters!$G$4,P272>=Parameters!$H$4),4,IF(P272<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q272=\"\"),\"\",IF(Q272>Parameters!$E$4,1,IF(AND(Q272<Parameters!$E$4,Q272>=Parameters!$F$4),2,IF(AND(Q272<Parameters!$F$4,Q272>=Parameters!$G$4),3,IF(AND(Q272<Parameters!$G$4,Q272>=Parameters!$H$4),4,IF(Q272<Parameters!$H$4,5,\"\"))))))","v":""}]
[{"$f":"Data!$CH$5","v":"Return on Assets"},{"$f":"Companies!B28","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B273,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B273,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A273,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B273,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B273,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A273,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B273,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B273,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A273,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B273,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B273,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A273,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B273,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B273,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A273,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B273,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B273,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A273,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B273,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B273,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A273,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B273,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B273,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A273,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B273,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B273,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A273,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B273,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B273,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A273,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B273,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B273,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A273,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B273,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B273,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A273,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B273,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B273,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A273,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B273,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B273,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A273,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B273,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B273,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A273,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C273=\"\"),\"\",IF(C273>Parameters!$E$4,1,IF(AND(C273<Parameters!$E$4,C273>=Parameters!$F$4),2,IF(AND(C273<Parameters!$F$4,C273>=Parameters!$G$4),3,IF(AND(C273<Parameters!$G$4,C273>=Parameters!$H$4),4,IF(C273<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D273=\"\"),\"\",IF(D273>Parameters!$E$4,1,IF(AND(D273<Parameters!$E$4,D273>=Parameters!$F$4),2,IF(AND(D273<Parameters!$F$4,D273>=Parameters!$G$4),3,IF(AND(D273<Parameters!$G$4,D273>=Parameters!$H$4),4,IF(D273<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E273=\"\"),\"\",IF(E273>Parameters!$E$4,1,IF(AND(E273<Parameters!$E$4,E273>=Parameters!$F$4),2,IF(AND(E273<Parameters!$F$4,E273>=Parameters!$G$4),3,IF(AND(E273<Parameters!$G$4,E273>=Parameters!$H$4),4,IF(E273<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F273=\"\"),\"\",IF(F273>Parameters!$E$4,1,IF(AND(F273<Parameters!$E$4,F273>=Parameters!$F$4),2,IF(AND(F273<Parameters!$F$4,F273>=Parameters!$G$4),3,IF(AND(F273<Parameters!$G$4,F273>=Parameters!$H$4),4,IF(F273<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G273=\"\"),\"\",IF(G273>Parameters!$E$4,1,IF(AND(G273<Parameters!$E$4,G273>=Parameters!$F$4),2,IF(AND(G273<Parameters!$F$4,G273>=Parameters!$G$4),3,IF(AND(G273<Parameters!$G$4,G273>=Parameters!$H$4),4,IF(G273<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H273=\"\"),\"\",IF(H273>Parameters!$E$4,1,IF(AND(H273<Parameters!$E$4,H273>=Parameters!$F$4),2,IF(AND(H273<Parameters!$F$4,H273>=Parameters!$G$4),3,IF(AND(H273<Parameters!$G$4,H273>=Parameters!$H$4),4,IF(H273<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I273=\"\"),\"\",IF(I273>Parameters!$E$4,1,IF(AND(I273<Parameters!$E$4,I273>=Parameters!$F$4),2,IF(AND(I273<Parameters!$F$4,I273>=Parameters!$G$4),3,IF(AND(I273<Parameters!$G$4,I273>=Parameters!$H$4),4,IF(I273<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J273=\"\"),\"\",IF(J273>Parameters!$E$4,1,IF(AND(J273<Parameters!$E$4,J273>=Parameters!$F$4),2,IF(AND(J273<Parameters!$F$4,J273>=Parameters!$G$4),3,IF(AND(J273<Parameters!$G$4,J273>=Parameters!$H$4),4,IF(J273<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K273=\"\"),\"\",IF(K273>Parameters!$E$4,1,IF(AND(K273<Parameters!$E$4,K273>=Parameters!$F$4),2,IF(AND(K273<Parameters!$F$4,K273>=Parameters!$G$4),3,IF(AND(K273<Parameters!$G$4,K273>=Parameters!$H$4),4,IF(K273<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L273=\"\"),\"\",IF(L273>Parameters!$E$4,1,IF(AND(L273<Parameters!$E$4,L273>=Parameters!$F$4),2,IF(AND(L273<Parameters!$F$4,L273>=Parameters!$G$4),3,IF(AND(L273<Parameters!$G$4,L273>=Parameters!$H$4),4,IF(L273<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M273=\"\"),\"\",IF(M273>Parameters!$E$4,1,IF(AND(M273<Parameters!$E$4,M273>=Parameters!$F$4),2,IF(AND(M273<Parameters!$F$4,M273>=Parameters!$G$4),3,IF(AND(M273<Parameters!$G$4,M273>=Parameters!$H$4),4,IF(M273<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N273=\"\"),\"\",IF(N273>Parameters!$E$4,1,IF(AND(N273<Parameters!$E$4,N273>=Parameters!$F$4),2,IF(AND(N273<Parameters!$F$4,N273>=Parameters!$G$4),3,IF(AND(N273<Parameters!$G$4,N273>=Parameters!$H$4),4,IF(N273<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O273=\"\"),\"\",IF(O273>Parameters!$E$4,1,IF(AND(O273<Parameters!$E$4,O273>=Parameters!$F$4),2,IF(AND(O273<Parameters!$F$4,O273>=Parameters!$G$4),3,IF(AND(O273<Parameters!$G$4,O273>=Parameters!$H$4),4,IF(O273<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P273=\"\"),\"\",IF(P273>Parameters!$E$4,1,IF(AND(P273<Parameters!$E$4,P273>=Parameters!$F$4),2,IF(AND(P273<Parameters!$F$4,P273>=Parameters!$G$4),3,IF(AND(P273<Parameters!$G$4,P273>=Parameters!$H$4),4,IF(P273<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q273=\"\"),\"\",IF(Q273>Parameters!$E$4,1,IF(AND(Q273<Parameters!$E$4,Q273>=Parameters!$F$4),2,IF(AND(Q273<Parameters!$F$4,Q273>=Parameters!$G$4),3,IF(AND(Q273<Parameters!$G$4,Q273>=Parameters!$H$4),4,IF(Q273<Parameters!$H$4,5,\"\"))))))","v":""}]
[{"$f":"Data!$CH$5","v":"Return on Assets"},{"$f":"Companies!B29","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B274,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B274,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A274,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B274,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B274,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A274,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B274,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B274,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A274,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B274,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B274,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A274,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B274,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B274,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A274,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B274,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B274,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A274,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B274,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B274,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A274,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B274,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B274,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A274,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B274,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B274,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A274,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B274,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B274,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A274,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B274,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B274,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A274,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B274,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B274,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A274,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B274,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B274,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A274,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B274,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B274,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A274,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B274,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B274,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A274,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C274=\"\"),\"\",IF(C274>Parameters!$E$4,1,IF(AND(C274<Parameters!$E$4,C274>=Parameters!$F$4),2,IF(AND(C274<Parameters!$F$4,C274>=Parameters!$G$4),3,IF(AND(C274<Parameters!$G$4,C274>=Parameters!$H$4),4,IF(C274<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D274=\"\"),\"\",IF(D274>Parameters!$E$4,1,IF(AND(D274<Parameters!$E$4,D274>=Parameters!$F$4),2,IF(AND(D274<Parameters!$F$4,D274>=Parameters!$G$4),3,IF(AND(D274<Parameters!$G$4,D274>=Parameters!$H$4),4,IF(D274<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E274=\"\"),\"\",IF(E274>Parameters!$E$4,1,IF(AND(E274<Parameters!$E$4,E274>=Parameters!$F$4),2,IF(AND(E274<Parameters!$F$4,E274>=Parameters!$G$4),3,IF(AND(E274<Parameters!$G$4,E274>=Parameters!$H$4),4,IF(E274<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F274=\"\"),\"\",IF(F274>Parameters!$E$4,1,IF(AND(F274<Parameters!$E$4,F274>=Parameters!$F$4),2,IF(AND(F274<Parameters!$F$4,F274>=Parameters!$G$4),3,IF(AND(F274<Parameters!$G$4,F274>=Parameters!$H$4),4,IF(F274<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G274=\"\"),\"\",IF(G274>Parameters!$E$4,1,IF(AND(G274<Parameters!$E$4,G274>=Parameters!$F$4),2,IF(AND(G274<Parameters!$F$4,G274>=Parameters!$G$4),3,IF(AND(G274<Parameters!$G$4,G274>=Parameters!$H$4),4,IF(G274<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H274=\"\"),\"\",IF(H274>Parameters!$E$4,1,IF(AND(H274<Parameters!$E$4,H274>=Parameters!$F$4),2,IF(AND(H274<Parameters!$F$4,H274>=Parameters!$G$4),3,IF(AND(H274<Parameters!$G$4,H274>=Parameters!$H$4),4,IF(H274<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I274=\"\"),\"\",IF(I274>Parameters!$E$4,1,IF(AND(I274<Parameters!$E$4,I274>=Parameters!$F$4),2,IF(AND(I274<Parameters!$F$4,I274>=Parameters!$G$4),3,IF(AND(I274<Parameters!$G$4,I274>=Parameters!$H$4),4,IF(I274<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J274=\"\"),\"\",IF(J274>Parameters!$E$4,1,IF(AND(J274<Parameters!$E$4,J274>=Parameters!$F$4),2,IF(AND(J274<Parameters!$F$4,J274>=Parameters!$G$4),3,IF(AND(J274<Parameters!$G$4,J274>=Parameters!$H$4),4,IF(J274<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K274=\"\"),\"\",IF(K274>Parameters!$E$4,1,IF(AND(K274<Parameters!$E$4,K274>=Parameters!$F$4),2,IF(AND(K274<Parameters!$F$4,K274>=Parameters!$G$4),3,IF(AND(K274<Parameters!$G$4,K274>=Parameters!$H$4),4,IF(K274<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L274=\"\"),\"\",IF(L274>Parameters!$E$4,1,IF(AND(L274<Parameters!$E$4,L274>=Parameters!$F$4),2,IF(AND(L274<Parameters!$F$4,L274>=Parameters!$G$4),3,IF(AND(L274<Parameters!$G$4,L274>=Parameters!$H$4),4,IF(L274<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M274=\"\"),\"\",IF(M274>Parameters!$E$4,1,IF(AND(M274<Parameters!$E$4,M274>=Parameters!$F$4),2,IF(AND(M274<Parameters!$F$4,M274>=Parameters!$G$4),3,IF(AND(M274<Parameters!$G$4,M274>=Parameters!$H$4),4,IF(M274<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N274=\"\"),\"\",IF(N274>Parameters!$E$4,1,IF(AND(N274<Parameters!$E$4,N274>=Parameters!$F$4),2,IF(AND(N274<Parameters!$F$4,N274>=Parameters!$G$4),3,IF(AND(N274<Parameters!$G$4,N274>=Parameters!$H$4),4,IF(N274<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O274=\"\"),\"\",IF(O274>Parameters!$E$4,1,IF(AND(O274<Parameters!$E$4,O274>=Parameters!$F$4),2,IF(AND(O274<Parameters!$F$4,O274>=Parameters!$G$4),3,IF(AND(O274<Parameters!$G$4,O274>=Parameters!$H$4),4,IF(O274<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P274=\"\"),\"\",IF(P274>Parameters!$E$4,1,IF(AND(P274<Parameters!$E$4,P274>=Parameters!$F$4),2,IF(AND(P274<Parameters!$F$4,P274>=Parameters!$G$4),3,IF(AND(P274<Parameters!$G$4,P274>=Parameters!$H$4),4,IF(P274<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q274=\"\"),\"\",IF(Q274>Parameters!$E$4,1,IF(AND(Q274<Parameters!$E$4,Q274>=Parameters!$F$4),2,IF(AND(Q274<Parameters!$F$4,Q274>=Parameters!$G$4),3,IF(AND(Q274<Parameters!$G$4,Q274>=Parameters!$H$4),4,IF(Q274<Parameters!$H$4,5,\"\"))))))","v":""}]
[{"$f":"Data!$CH$5","v":"Return on Assets"},{"$f":"Companies!B30","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B275,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B275,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A275,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B275,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B275,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A275,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B275,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B275,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A275,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B275,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B275,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A275,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B275,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B275,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A275,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B275,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B275,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A275,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B275,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B275,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A275,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B275,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B275,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A275,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B275,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B275,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A275,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B275,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B275,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A275,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B275,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B275,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A275,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B275,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B275,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A275,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B275,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B275,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A275,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B275,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B275,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A275,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B275,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B275,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A275,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C275=\"\"),\"\",IF(C275>Parameters!$E$4,1,IF(AND(C275<Parameters!$E$4,C275>=Parameters!$F$4),2,IF(AND(C275<Parameters!$F$4,C275>=Parameters!$G$4),3,IF(AND(C275<Parameters!$G$4,C275>=Parameters!$H$4),4,IF(C275<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D275=\"\"),\"\",IF(D275>Parameters!$E$4,1,IF(AND(D275<Parameters!$E$4,D275>=Parameters!$F$4),2,IF(AND(D275<Parameters!$F$4,D275>=Parameters!$G$4),3,IF(AND(D275<Parameters!$G$4,D275>=Parameters!$H$4),4,IF(D275<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E275=\"\"),\"\",IF(E275>Parameters!$E$4,1,IF(AND(E275<Parameters!$E$4,E275>=Parameters!$F$4),2,IF(AND(E275<Parameters!$F$4,E275>=Parameters!$G$4),3,IF(AND(E275<Parameters!$G$4,E275>=Parameters!$H$4),4,IF(E275<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F275=\"\"),\"\",IF(F275>Parameters!$E$4,1,IF(AND(F275<Parameters!$E$4,F275>=Parameters!$F$4),2,IF(AND(F275<Parameters!$F$4,F275>=Parameters!$G$4),3,IF(AND(F275<Parameters!$G$4,F275>=Parameters!$H$4),4,IF(F275<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G275=\"\"),\"\",IF(G275>Parameters!$E$4,1,IF(AND(G275<Parameters!$E$4,G275>=Parameters!$F$4),2,IF(AND(G275<Parameters!$F$4,G275>=Parameters!$G$4),3,IF(AND(G275<Parameters!$G$4,G275>=Parameters!$H$4),4,IF(G275<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H275=\"\"),\"\",IF(H275>Parameters!$E$4,1,IF(AND(H275<Parameters!$E$4,H275>=Parameters!$F$4),2,IF(AND(H275<Parameters!$F$4,H275>=Parameters!$G$4),3,IF(AND(H275<Parameters!$G$4,H275>=Parameters!$H$4),4,IF(H275<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I275=\"\"),\"\",IF(I275>Parameters!$E$4,1,IF(AND(I275<Parameters!$E$4,I275>=Parameters!$F$4),2,IF(AND(I275<Parameters!$F$4,I275>=Parameters!$G$4),3,IF(AND(I275<Parameters!$G$4,I275>=Parameters!$H$4),4,IF(I275<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J275=\"\"),\"\",IF(J275>Parameters!$E$4,1,IF(AND(J275<Parameters!$E$4,J275>=Parameters!$F$4),2,IF(AND(J275<Parameters!$F$4,J275>=Parameters!$G$4),3,IF(AND(J275<Parameters!$G$4,J275>=Parameters!$H$4),4,IF(J275<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K275=\"\"),\"\",IF(K275>Parameters!$E$4,1,IF(AND(K275<Parameters!$E$4,K275>=Parameters!$F$4),2,IF(AND(K275<Parameters!$F$4,K275>=Parameters!$G$4),3,IF(AND(K275<Parameters!$G$4,K275>=Parameters!$H$4),4,IF(K275<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L275=\"\"),\"\",IF(L275>Parameters!$E$4,1,IF(AND(L275<Parameters!$E$4,L275>=Parameters!$F$4),2,IF(AND(L275<Parameters!$F$4,L275>=Parameters!$G$4),3,IF(AND(L275<Parameters!$G$4,L275>=Parameters!$H$4),4,IF(L275<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M275=\"\"),\"\",IF(M275>Parameters!$E$4,1,IF(AND(M275<Parameters!$E$4,M275>=Parameters!$F$4),2,IF(AND(M275<Parameters!$F$4,M275>=Parameters!$G$4),3,IF(AND(M275<Parameters!$G$4,M275>=Parameters!$H$4),4,IF(M275<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N275=\"\"),\"\",IF(N275>Parameters!$E$4,1,IF(AND(N275<Parameters!$E$4,N275>=Parameters!$F$4),2,IF(AND(N275<Parameters!$F$4,N275>=Parameters!$G$4),3,IF(AND(N275<Parameters!$G$4,N275>=Parameters!$H$4),4,IF(N275<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O275=\"\"),\"\",IF(O275>Parameters!$E$4,1,IF(AND(O275<Parameters!$E$4,O275>=Parameters!$F$4),2,IF(AND(O275<Parameters!$F$4,O275>=Parameters!$G$4),3,IF(AND(O275<Parameters!$G$4,O275>=Parameters!$H$4),4,IF(O275<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P275=\"\"),\"\",IF(P275>Parameters!$E$4,1,IF(AND(P275<Parameters!$E$4,P275>=Parameters!$F$4),2,IF(AND(P275<Parameters!$F$4,P275>=Parameters!$G$4),3,IF(AND(P275<Parameters!$G$4,P275>=Parameters!$H$4),4,IF(P275<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q275=\"\"),\"\",IF(Q275>Parameters!$E$4,1,IF(AND(Q275<Parameters!$E$4,Q275>=Parameters!$F$4),2,IF(AND(Q275<Parameters!$F$4,Q275>=Parameters!$G$4),3,IF(AND(Q275<Parameters!$G$4,Q275>=Parameters!$H$4),4,IF(Q275<Parameters!$H$4,5,\"\"))))))","v":""}]
[{"$f":"Data!$CH$5","v":"Return on Assets"},{"$f":"Companies!B31","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B276,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B276,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A276,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B276,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B276,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A276,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B276,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B276,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A276,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B276,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B276,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A276,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B276,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B276,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A276,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B276,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B276,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A276,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B276,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B276,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A276,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B276,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B276,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A276,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B276,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B276,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A276,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B276,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B276,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A276,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B276,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B276,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A276,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B276,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B276,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A276,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B276,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B276,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A276,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B276,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B276,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A276,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B276,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B276,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A276,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C276=\"\"),\"\",IF(C276>Parameters!$E$4,1,IF(AND(C276<Parameters!$E$4,C276>=Parameters!$F$4),2,IF(AND(C276<Parameters!$F$4,C276>=Parameters!$G$4),3,IF(AND(C276<Parameters!$G$4,C276>=Parameters!$H$4),4,IF(C276<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D276=\"\"),\"\",IF(D276>Parameters!$E$4,1,IF(AND(D276<Parameters!$E$4,D276>=Parameters!$F$4),2,IF(AND(D276<Parameters!$F$4,D276>=Parameters!$G$4),3,IF(AND(D276<Parameters!$G$4,D276>=Parameters!$H$4),4,IF(D276<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E276=\"\"),\"\",IF(E276>Parameters!$E$4,1,IF(AND(E276<Parameters!$E$4,E276>=Parameters!$F$4),2,IF(AND(E276<Parameters!$F$4,E276>=Parameters!$G$4),3,IF(AND(E276<Parameters!$G$4,E276>=Parameters!$H$4),4,IF(E276<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F276=\"\"),\"\",IF(F276>Parameters!$E$4,1,IF(AND(F276<Parameters!$E$4,F276>=Parameters!$F$4),2,IF(AND(F276<Parameters!$F$4,F276>=Parameters!$G$4),3,IF(AND(F276<Parameters!$G$4,F276>=Parameters!$H$4),4,IF(F276<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G276=\"\"),\"\",IF(G276>Parameters!$E$4,1,IF(AND(G276<Parameters!$E$4,G276>=Parameters!$F$4),2,IF(AND(G276<Parameters!$F$4,G276>=Parameters!$G$4),3,IF(AND(G276<Parameters!$G$4,G276>=Parameters!$H$4),4,IF(G276<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H276=\"\"),\"\",IF(H276>Parameters!$E$4,1,IF(AND(H276<Parameters!$E$4,H276>=Parameters!$F$4),2,IF(AND(H276<Parameters!$F$4,H276>=Parameters!$G$4),3,IF(AND(H276<Parameters!$G$4,H276>=Parameters!$H$4),4,IF(H276<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I276=\"\"),\"\",IF(I276>Parameters!$E$4,1,IF(AND(I276<Parameters!$E$4,I276>=Parameters!$F$4),2,IF(AND(I276<Parameters!$F$4,I276>=Parameters!$G$4),3,IF(AND(I276<Parameters!$G$4,I276>=Parameters!$H$4),4,IF(I276<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J276=\"\"),\"\",IF(J276>Parameters!$E$4,1,IF(AND(J276<Parameters!$E$4,J276>=Parameters!$F$4),2,IF(AND(J276<Parameters!$F$4,J276>=Parameters!$G$4),3,IF(AND(J276<Parameters!$G$4,J276>=Parameters!$H$4),4,IF(J276<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K276=\"\"),\"\",IF(K276>Parameters!$E$4,1,IF(AND(K276<Parameters!$E$4,K276>=Parameters!$F$4),2,IF(AND(K276<Parameters!$F$4,K276>=Parameters!$G$4),3,IF(AND(K276<Parameters!$G$4,K276>=Parameters!$H$4),4,IF(K276<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L276=\"\"),\"\",IF(L276>Parameters!$E$4,1,IF(AND(L276<Parameters!$E$4,L276>=Parameters!$F$4),2,IF(AND(L276<Parameters!$F$4,L276>=Parameters!$G$4),3,IF(AND(L276<Parameters!$G$4,L276>=Parameters!$H$4),4,IF(L276<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M276=\"\"),\"\",IF(M276>Parameters!$E$4,1,IF(AND(M276<Parameters!$E$4,M276>=Parameters!$F$4),2,IF(AND(M276<Parameters!$F$4,M276>=Parameters!$G$4),3,IF(AND(M276<Parameters!$G$4,M276>=Parameters!$H$4),4,IF(M276<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N276=\"\"),\"\",IF(N276>Parameters!$E$4,1,IF(AND(N276<Parameters!$E$4,N276>=Parameters!$F$4),2,IF(AND(N276<Parameters!$F$4,N276>=Parameters!$G$4),3,IF(AND(N276<Parameters!$G$4,N276>=Parameters!$H$4),4,IF(N276<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O276=\"\"),\"\",IF(O276>Parameters!$E$4,1,IF(AND(O276<Parameters!$E$4,O276>=Parameters!$F$4),2,IF(AND(O276<Parameters!$F$4,O276>=Parameters!$G$4),3,IF(AND(O276<Parameters!$G$4,O276>=Parameters!$H$4),4,IF(O276<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P276=\"\"),\"\",IF(P276>Parameters!$E$4,1,IF(AND(P276<Parameters!$E$4,P276>=Parameters!$F$4),2,IF(AND(P276<Parameters!$F$4,P276>=Parameters!$G$4),3,IF(AND(P276<Parameters!$G$4,P276>=Parameters!$H$4),4,IF(P276<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q276=\"\"),\"\",IF(Q276>Parameters!$E$4,1,IF(AND(Q276<Parameters!$E$4,Q276>=Parameters!$F$4),2,IF(AND(Q276<Parameters!$F$4,Q276>=Parameters!$G$4),3,IF(AND(Q276<Parameters!$G$4,Q276>=Parameters!$H$4),4,IF(Q276<Parameters!$H$4,5,\"\"))))))","v":""}]
[{"$f":"Data!$CH$5","v":"Return on Assets"},{"$f":"Companies!B32","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B277,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B277,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A277,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B277,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B277,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A277,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B277,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B277,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A277,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B277,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B277,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A277,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B277,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B277,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A277,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B277,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B277,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A277,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B277,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B277,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A277,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B277,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B277,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A277,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B277,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B277,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A277,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B277,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B277,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A277,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B277,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B277,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A277,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B277,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B277,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A277,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B277,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B277,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A277,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B277,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B277,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A277,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B277,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B277,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A277,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C277=\"\"),\"\",IF(C277>Parameters!$E$4,1,IF(AND(C277<Parameters!$E$4,C277>=Parameters!$F$4),2,IF(AND(C277<Parameters!$F$4,C277>=Parameters!$G$4),3,IF(AND(C277<Parameters!$G$4,C277>=Parameters!$H$4),4,IF(C277<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D277=\"\"),\"\",IF(D277>Parameters!$E$4,1,IF(AND(D277<Parameters!$E$4,D277>=Parameters!$F$4),2,IF(AND(D277<Parameters!$F$4,D277>=Parameters!$G$4),3,IF(AND(D277<Parameters!$G$4,D277>=Parameters!$H$4),4,IF(D277<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E277=\"\"),\"\",IF(E277>Parameters!$E$4,1,IF(AND(E277<Parameters!$E$4,E277>=Parameters!$F$4),2,IF(AND(E277<Parameters!$F$4,E277>=Parameters!$G$4),3,IF(AND(E277<Parameters!$G$4,E277>=Parameters!$H$4),4,IF(E277<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F277=\"\"),\"\",IF(F277>Parameters!$E$4,1,IF(AND(F277<Parameters!$E$4,F277>=Parameters!$F$4),2,IF(AND(F277<Parameters!$F$4,F277>=Parameters!$G$4),3,IF(AND(F277<Parameters!$G$4,F277>=Parameters!$H$4),4,IF(F277<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G277=\"\"),\"\",IF(G277>Parameters!$E$4,1,IF(AND(G277<Parameters!$E$4,G277>=Parameters!$F$4),2,IF(AND(G277<Parameters!$F$4,G277>=Parameters!$G$4),3,IF(AND(G277<Parameters!$G$4,G277>=Parameters!$H$4),4,IF(G277<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H277=\"\"),\"\",IF(H277>Parameters!$E$4,1,IF(AND(H277<Parameters!$E$4,H277>=Parameters!$F$4),2,IF(AND(H277<Parameters!$F$4,H277>=Parameters!$G$4),3,IF(AND(H277<Parameters!$G$4,H277>=Parameters!$H$4),4,IF(H277<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I277=\"\"),\"\",IF(I277>Parameters!$E$4,1,IF(AND(I277<Parameters!$E$4,I277>=Parameters!$F$4),2,IF(AND(I277<Parameters!$F$4,I277>=Parameters!$G$4),3,IF(AND(I277<Parameters!$G$4,I277>=Parameters!$H$4),4,IF(I277<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J277=\"\"),\"\",IF(J277>Parameters!$E$4,1,IF(AND(J277<Parameters!$E$4,J277>=Parameters!$F$4),2,IF(AND(J277<Parameters!$F$4,J277>=Parameters!$G$4),3,IF(AND(J277<Parameters!$G$4,J277>=Parameters!$H$4),4,IF(J277<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K277=\"\"),\"\",IF(K277>Parameters!$E$4,1,IF(AND(K277<Parameters!$E$4,K277>=Parameters!$F$4),2,IF(AND(K277<Parameters!$F$4,K277>=Parameters!$G$4),3,IF(AND(K277<Parameters!$G$4,K277>=Parameters!$H$4),4,IF(K277<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L277=\"\"),\"\",IF(L277>Parameters!$E$4,1,IF(AND(L277<Parameters!$E$4,L277>=Parameters!$F$4),2,IF(AND(L277<Parameters!$F$4,L277>=Parameters!$G$4),3,IF(AND(L277<Parameters!$G$4,L277>=Parameters!$H$4),4,IF(L277<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M277=\"\"),\"\",IF(M277>Parameters!$E$4,1,IF(AND(M277<Parameters!$E$4,M277>=Parameters!$F$4),2,IF(AND(M277<Parameters!$F$4,M277>=Parameters!$G$4),3,IF(AND(M277<Parameters!$G$4,M277>=Parameters!$H$4),4,IF(M277<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N277=\"\"),\"\",IF(N277>Parameters!$E$4,1,IF(AND(N277<Parameters!$E$4,N277>=Parameters!$F$4),2,IF(AND(N277<Parameters!$F$4,N277>=Parameters!$G$4),3,IF(AND(N277<Parameters!$G$4,N277>=Parameters!$H$4),4,IF(N277<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O277=\"\"),\"\",IF(O277>Parameters!$E$4,1,IF(AND(O277<Parameters!$E$4,O277>=Parameters!$F$4),2,IF(AND(O277<Parameters!$F$4,O277>=Parameters!$G$4),3,IF(AND(O277<Parameters!$G$4,O277>=Parameters!$H$4),4,IF(O277<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P277=\"\"),\"\",IF(P277>Parameters!$E$4,1,IF(AND(P277<Parameters!$E$4,P277>=Parameters!$F$4),2,IF(AND(P277<Parameters!$F$4,P277>=Parameters!$G$4),3,IF(AND(P277<Parameters!$G$4,P277>=Parameters!$H$4),4,IF(P277<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q277=\"\"),\"\",IF(Q277>Parameters!$E$4,1,IF(AND(Q277<Parameters!$E$4,Q277>=Parameters!$F$4),2,IF(AND(Q277<Parameters!$F$4,Q277>=Parameters!$G$4),3,IF(AND(Q277<Parameters!$G$4,Q277>=Parameters!$H$4),4,IF(Q277<Parameters!$H$4,5,\"\"))))))","v":""}]
[{"$f":"Data!$CH$5","v":"Return on Assets"},{"$f":"Companies!B33","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B278,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B278,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A278,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B278,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B278,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A278,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B278,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B278,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A278,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B278,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B278,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A278,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B278,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B278,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A278,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B278,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B278,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A278,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B278,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B278,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A278,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B278,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B278,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A278,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B278,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B278,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A278,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B278,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B278,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A278,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B278,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B278,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A278,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B278,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B278,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A278,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B278,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B278,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A278,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B278,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B278,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A278,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B278,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B278,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A278,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C278=\"\"),\"\",IF(C278>Parameters!$E$4,1,IF(AND(C278<Parameters!$E$4,C278>=Parameters!$F$4),2,IF(AND(C278<Parameters!$F$4,C278>=Parameters!$G$4),3,IF(AND(C278<Parameters!$G$4,C278>=Parameters!$H$4),4,IF(C278<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D278=\"\"),\"\",IF(D278>Parameters!$E$4,1,IF(AND(D278<Parameters!$E$4,D278>=Parameters!$F$4),2,IF(AND(D278<Parameters!$F$4,D278>=Parameters!$G$4),3,IF(AND(D278<Parameters!$G$4,D278>=Parameters!$H$4),4,IF(D278<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E278=\"\"),\"\",IF(E278>Parameters!$E$4,1,IF(AND(E278<Parameters!$E$4,E278>=Parameters!$F$4),2,IF(AND(E278<Parameters!$F$4,E278>=Parameters!$G$4),3,IF(AND(E278<Parameters!$G$4,E278>=Parameters!$H$4),4,IF(E278<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F278=\"\"),\"\",IF(F278>Parameters!$E$4,1,IF(AND(F278<Parameters!$E$4,F278>=Parameters!$F$4),2,IF(AND(F278<Parameters!$F$4,F278>=Parameters!$G$4),3,IF(AND(F278<Parameters!$G$4,F278>=Parameters!$H$4),4,IF(F278<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G278=\"\"),\"\",IF(G278>Parameters!$E$4,1,IF(AND(G278<Parameters!$E$4,G278>=Parameters!$F$4),2,IF(AND(G278<Parameters!$F$4,G278>=Parameters!$G$4),3,IF(AND(G278<Parameters!$G$4,G278>=Parameters!$H$4),4,IF(G278<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H278=\"\"),\"\",IF(H278>Parameters!$E$4,1,IF(AND(H278<Parameters!$E$4,H278>=Parameters!$F$4),2,IF(AND(H278<Parameters!$F$4,H278>=Parameters!$G$4),3,IF(AND(H278<Parameters!$G$4,H278>=Parameters!$H$4),4,IF(H278<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I278=\"\"),\"\",IF(I278>Parameters!$E$4,1,IF(AND(I278<Parameters!$E$4,I278>=Parameters!$F$4),2,IF(AND(I278<Parameters!$F$4,I278>=Parameters!$G$4),3,IF(AND(I278<Parameters!$G$4,I278>=Parameters!$H$4),4,IF(I278<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J278=\"\"),\"\",IF(J278>Parameters!$E$4,1,IF(AND(J278<Parameters!$E$4,J278>=Parameters!$F$4),2,IF(AND(J278<Parameters!$F$4,J278>=Parameters!$G$4),3,IF(AND(J278<Parameters!$G$4,J278>=Parameters!$H$4),4,IF(J278<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K278=\"\"),\"\",IF(K278>Parameters!$E$4,1,IF(AND(K278<Parameters!$E$4,K278>=Parameters!$F$4),2,IF(AND(K278<Parameters!$F$4,K278>=Parameters!$G$4),3,IF(AND(K278<Parameters!$G$4,K278>=Parameters!$H$4),4,IF(K278<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L278=\"\"),\"\",IF(L278>Parameters!$E$4,1,IF(AND(L278<Parameters!$E$4,L278>=Parameters!$F$4),2,IF(AND(L278<Parameters!$F$4,L278>=Parameters!$G$4),3,IF(AND(L278<Parameters!$G$4,L278>=Parameters!$H$4),4,IF(L278<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M278=\"\"),\"\",IF(M278>Parameters!$E$4,1,IF(AND(M278<Parameters!$E$4,M278>=Parameters!$F$4),2,IF(AND(M278<Parameters!$F$4,M278>=Parameters!$G$4),3,IF(AND(M278<Parameters!$G$4,M278>=Parameters!$H$4),4,IF(M278<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N278=\"\"),\"\",IF(N278>Parameters!$E$4,1,IF(AND(N278<Parameters!$E$4,N278>=Parameters!$F$4),2,IF(AND(N278<Parameters!$F$4,N278>=Parameters!$G$4),3,IF(AND(N278<Parameters!$G$4,N278>=Parameters!$H$4),4,IF(N278<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O278=\"\"),\"\",IF(O278>Parameters!$E$4,1,IF(AND(O278<Parameters!$E$4,O278>=Parameters!$F$4),2,IF(AND(O278<Parameters!$F$4,O278>=Parameters!$G$4),3,IF(AND(O278<Parameters!$G$4,O278>=Parameters!$H$4),4,IF(O278<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P278=\"\"),\"\",IF(P278>Parameters!$E$4,1,IF(AND(P278<Parameters!$E$4,P278>=Parameters!$F$4),2,IF(AND(P278<Parameters!$F$4,P278>=Parameters!$G$4),3,IF(AND(P278<Parameters!$G$4,P278>=Parameters!$H$4),4,IF(P278<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q278=\"\"),\"\",IF(Q278>Parameters!$E$4,1,IF(AND(Q278<Parameters!$E$4,Q278>=Parameters!$F$4),2,IF(AND(Q278<Parameters!$F$4,Q278>=Parameters!$G$4),3,IF(AND(Q278<Parameters!$G$4,Q278>=Parameters!$H$4),4,IF(Q278<Parameters!$H$4,5,\"\"))))))","v":""}]
[{"$f":"Data!$CH$5","v":"Return on Assets"},{"$f":"Companies!B34","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B279,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B279,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A279,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B279,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B279,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A279,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B279,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B279,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A279,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B279,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B279,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A279,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B279,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B279,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A279,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B279,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B279,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A279,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B279,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B279,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A279,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B279,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B279,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A279,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B279,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B279,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A279,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B279,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B279,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A279,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B279,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B279,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A279,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B279,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B279,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A279,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B279,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B279,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A279,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B279,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B279,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A279,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B279,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B279,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A279,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C279=\"\"),\"\",IF(C279>Parameters!$E$4,1,IF(AND(C279<Parameters!$E$4,C279>=Parameters!$F$4),2,IF(AND(C279<Parameters!$F$4,C279>=Parameters!$G$4),3,IF(AND(C279<Parameters!$G$4,C279>=Parameters!$H$4),4,IF(C279<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D279=\"\"),\"\",IF(D279>Parameters!$E$4,1,IF(AND(D279<Parameters!$E$4,D279>=Parameters!$F$4),2,IF(AND(D279<Parameters!$F$4,D279>=Parameters!$G$4),3,IF(AND(D279<Parameters!$G$4,D279>=Parameters!$H$4),4,IF(D279<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E279=\"\"),\"\",IF(E279>Parameters!$E$4,1,IF(AND(E279<Parameters!$E$4,E279>=Parameters!$F$4),2,IF(AND(E279<Parameters!$F$4,E279>=Parameters!$G$4),3,IF(AND(E279<Parameters!$G$4,E279>=Parameters!$H$4),4,IF(E279<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F279=\"\"),\"\",IF(F279>Parameters!$E$4,1,IF(AND(F279<Parameters!$E$4,F279>=Parameters!$F$4),2,IF(AND(F279<Parameters!$F$4,F279>=Parameters!$G$4),3,IF(AND(F279<Parameters!$G$4,F279>=Parameters!$H$4),4,IF(F279<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G279=\"\"),\"\",IF(G279>Parameters!$E$4,1,IF(AND(G279<Parameters!$E$4,G279>=Parameters!$F$4),2,IF(AND(G279<Parameters!$F$4,G279>=Parameters!$G$4),3,IF(AND(G279<Parameters!$G$4,G279>=Parameters!$H$4),4,IF(G279<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H279=\"\"),\"\",IF(H279>Parameters!$E$4,1,IF(AND(H279<Parameters!$E$4,H279>=Parameters!$F$4),2,IF(AND(H279<Parameters!$F$4,H279>=Parameters!$G$4),3,IF(AND(H279<Parameters!$G$4,H279>=Parameters!$H$4),4,IF(H279<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I279=\"\"),\"\",IF(I279>Parameters!$E$4,1,IF(AND(I279<Parameters!$E$4,I279>=Parameters!$F$4),2,IF(AND(I279<Parameters!$F$4,I279>=Parameters!$G$4),3,IF(AND(I279<Parameters!$G$4,I279>=Parameters!$H$4),4,IF(I279<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J279=\"\"),\"\",IF(J279>Parameters!$E$4,1,IF(AND(J279<Parameters!$E$4,J279>=Parameters!$F$4),2,IF(AND(J279<Parameters!$F$4,J279>=Parameters!$G$4),3,IF(AND(J279<Parameters!$G$4,J279>=Parameters!$H$4),4,IF(J279<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K279=\"\"),\"\",IF(K279>Parameters!$E$4,1,IF(AND(K279<Parameters!$E$4,K279>=Parameters!$F$4),2,IF(AND(K279<Parameters!$F$4,K279>=Parameters!$G$4),3,IF(AND(K279<Parameters!$G$4,K279>=Parameters!$H$4),4,IF(K279<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L279=\"\"),\"\",IF(L279>Parameters!$E$4,1,IF(AND(L279<Parameters!$E$4,L279>=Parameters!$F$4),2,IF(AND(L279<Parameters!$F$4,L279>=Parameters!$G$4),3,IF(AND(L279<Parameters!$G$4,L279>=Parameters!$H$4),4,IF(L279<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M279=\"\"),\"\",IF(M279>Parameters!$E$4,1,IF(AND(M279<Parameters!$E$4,M279>=Parameters!$F$4),2,IF(AND(M279<Parameters!$F$4,M279>=Parameters!$G$4),3,IF(AND(M279<Parameters!$G$4,M279>=Parameters!$H$4),4,IF(M279<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N279=\"\"),\"\",IF(N279>Parameters!$E$4,1,IF(AND(N279<Parameters!$E$4,N279>=Parameters!$F$4),2,IF(AND(N279<Parameters!$F$4,N279>=Parameters!$G$4),3,IF(AND(N279<Parameters!$G$4,N279>=Parameters!$H$4),4,IF(N279<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O279=\"\"),\"\",IF(O279>Parameters!$E$4,1,IF(AND(O279<Parameters!$E$4,O279>=Parameters!$F$4),2,IF(AND(O279<Parameters!$F$4,O279>=Parameters!$G$4),3,IF(AND(O279<Parameters!$G$4,O279>=Parameters!$H$4),4,IF(O279<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P279=\"\"),\"\",IF(P279>Parameters!$E$4,1,IF(AND(P279<Parameters!$E$4,P279>=Parameters!$F$4),2,IF(AND(P279<Parameters!$F$4,P279>=Parameters!$G$4),3,IF(AND(P279<Parameters!$G$4,P279>=Parameters!$H$4),4,IF(P279<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q279=\"\"),\"\",IF(Q279>Parameters!$E$4,1,IF(AND(Q279<Parameters!$E$4,Q279>=Parameters!$F$4),2,IF(AND(Q279<Parameters!$F$4,Q279>=Parameters!$G$4),3,IF(AND(Q279<Parameters!$G$4,Q279>=Parameters!$H$4),4,IF(Q279<Parameters!$H$4,5,\"\"))))))","v":""}]
[{"$f":"Data!$CH$5","v":"Return on Assets"},{"$f":"Companies!B35","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B280,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B280,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A280,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B280,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B280,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A280,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B280,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B280,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A280,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B280,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B280,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A280,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B280,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B280,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A280,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B280,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B280,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A280,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B280,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B280,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A280,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B280,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B280,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A280,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B280,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B280,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A280,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B280,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B280,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A280,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B280,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B280,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A280,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B280,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B280,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A280,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B280,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B280,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A280,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B280,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B280,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A280,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B280,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B280,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A280,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C280=\"\"),\"\",IF(C280>Parameters!$E$4,1,IF(AND(C280<Parameters!$E$4,C280>=Parameters!$F$4),2,IF(AND(C280<Parameters!$F$4,C280>=Parameters!$G$4),3,IF(AND(C280<Parameters!$G$4,C280>=Parameters!$H$4),4,IF(C280<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D280=\"\"),\"\",IF(D280>Parameters!$E$4,1,IF(AND(D280<Parameters!$E$4,D280>=Parameters!$F$4),2,IF(AND(D280<Parameters!$F$4,D280>=Parameters!$G$4),3,IF(AND(D280<Parameters!$G$4,D280>=Parameters!$H$4),4,IF(D280<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E280=\"\"),\"\",IF(E280>Parameters!$E$4,1,IF(AND(E280<Parameters!$E$4,E280>=Parameters!$F$4),2,IF(AND(E280<Parameters!$F$4,E280>=Parameters!$G$4),3,IF(AND(E280<Parameters!$G$4,E280>=Parameters!$H$4),4,IF(E280<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F280=\"\"),\"\",IF(F280>Parameters!$E$4,1,IF(AND(F280<Parameters!$E$4,F280>=Parameters!$F$4),2,IF(AND(F280<Parameters!$F$4,F280>=Parameters!$G$4),3,IF(AND(F280<Parameters!$G$4,F280>=Parameters!$H$4),4,IF(F280<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G280=\"\"),\"\",IF(G280>Parameters!$E$4,1,IF(AND(G280<Parameters!$E$4,G280>=Parameters!$F$4),2,IF(AND(G280<Parameters!$F$4,G280>=Parameters!$G$4),3,IF(AND(G280<Parameters!$G$4,G280>=Parameters!$H$4),4,IF(G280<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H280=\"\"),\"\",IF(H280>Parameters!$E$4,1,IF(AND(H280<Parameters!$E$4,H280>=Parameters!$F$4),2,IF(AND(H280<Parameters!$F$4,H280>=Parameters!$G$4),3,IF(AND(H280<Parameters!$G$4,H280>=Parameters!$H$4),4,IF(H280<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I280=\"\"),\"\",IF(I280>Parameters!$E$4,1,IF(AND(I280<Parameters!$E$4,I280>=Parameters!$F$4),2,IF(AND(I280<Parameters!$F$4,I280>=Parameters!$G$4),3,IF(AND(I280<Parameters!$G$4,I280>=Parameters!$H$4),4,IF(I280<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J280=\"\"),\"\",IF(J280>Parameters!$E$4,1,IF(AND(J280<Parameters!$E$4,J280>=Parameters!$F$4),2,IF(AND(J280<Parameters!$F$4,J280>=Parameters!$G$4),3,IF(AND(J280<Parameters!$G$4,J280>=Parameters!$H$4),4,IF(J280<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K280=\"\"),\"\",IF(K280>Parameters!$E$4,1,IF(AND(K280<Parameters!$E$4,K280>=Parameters!$F$4),2,IF(AND(K280<Parameters!$F$4,K280>=Parameters!$G$4),3,IF(AND(K280<Parameters!$G$4,K280>=Parameters!$H$4),4,IF(K280<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L280=\"\"),\"\",IF(L280>Parameters!$E$4,1,IF(AND(L280<Parameters!$E$4,L280>=Parameters!$F$4),2,IF(AND(L280<Parameters!$F$4,L280>=Parameters!$G$4),3,IF(AND(L280<Parameters!$G$4,L280>=Parameters!$H$4),4,IF(L280<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M280=\"\"),\"\",IF(M280>Parameters!$E$4,1,IF(AND(M280<Parameters!$E$4,M280>=Parameters!$F$4),2,IF(AND(M280<Parameters!$F$4,M280>=Parameters!$G$4),3,IF(AND(M280<Parameters!$G$4,M280>=Parameters!$H$4),4,IF(M280<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N280=\"\"),\"\",IF(N280>Parameters!$E$4,1,IF(AND(N280<Parameters!$E$4,N280>=Parameters!$F$4),2,IF(AND(N280<Parameters!$F$4,N280>=Parameters!$G$4),3,IF(AND(N280<Parameters!$G$4,N280>=Parameters!$H$4),4,IF(N280<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O280=\"\"),\"\",IF(O280>Parameters!$E$4,1,IF(AND(O280<Parameters!$E$4,O280>=Parameters!$F$4),2,IF(AND(O280<Parameters!$F$4,O280>=Parameters!$G$4),3,IF(AND(O280<Parameters!$G$4,O280>=Parameters!$H$4),4,IF(O280<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P280=\"\"),\"\",IF(P280>Parameters!$E$4,1,IF(AND(P280<Parameters!$E$4,P280>=Parameters!$F$4),2,IF(AND(P280<Parameters!$F$4,P280>=Parameters!$G$4),3,IF(AND(P280<Parameters!$G$4,P280>=Parameters!$H$4),4,IF(P280<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q280=\"\"),\"\",IF(Q280>Parameters!$E$4,1,IF(AND(Q280<Parameters!$E$4,Q280>=Parameters!$F$4),2,IF(AND(Q280<Parameters!$F$4,Q280>=Parameters!$G$4),3,IF(AND(Q280<Parameters!$G$4,Q280>=Parameters!$H$4),4,IF(Q280<Parameters!$H$4,5,\"\"))))))","v":""}]
[{"$f":"Data!$CH$5","v":"Return on Assets"},{"$f":"Companies!B36","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B281,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B281,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A281,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B281,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B281,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A281,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B281,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B281,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A281,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B281,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B281,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A281,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B281,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B281,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A281,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B281,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B281,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A281,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B281,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B281,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A281,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B281,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B281,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A281,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B281,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B281,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A281,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B281,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B281,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A281,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B281,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B281,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A281,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B281,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B281,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A281,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B281,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B281,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A281,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B281,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B281,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A281,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B281,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B281,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A281,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C281=\"\"),\"\",IF(C281>Parameters!$E$4,1,IF(AND(C281<Parameters!$E$4,C281>=Parameters!$F$4),2,IF(AND(C281<Parameters!$F$4,C281>=Parameters!$G$4),3,IF(AND(C281<Parameters!$G$4,C281>=Parameters!$H$4),4,IF(C281<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D281=\"\"),\"\",IF(D281>Parameters!$E$4,1,IF(AND(D281<Parameters!$E$4,D281>=Parameters!$F$4),2,IF(AND(D281<Parameters!$F$4,D281>=Parameters!$G$4),3,IF(AND(D281<Parameters!$G$4,D281>=Parameters!$H$4),4,IF(D281<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E281=\"\"),\"\",IF(E281>Parameters!$E$4,1,IF(AND(E281<Parameters!$E$4,E281>=Parameters!$F$4),2,IF(AND(E281<Parameters!$F$4,E281>=Parameters!$G$4),3,IF(AND(E281<Parameters!$G$4,E281>=Parameters!$H$4),4,IF(E281<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F281=\"\"),\"\",IF(F281>Parameters!$E$4,1,IF(AND(F281<Parameters!$E$4,F281>=Parameters!$F$4),2,IF(AND(F281<Parameters!$F$4,F281>=Parameters!$G$4),3,IF(AND(F281<Parameters!$G$4,F281>=Parameters!$H$4),4,IF(F281<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G281=\"\"),\"\",IF(G281>Parameters!$E$4,1,IF(AND(G281<Parameters!$E$4,G281>=Parameters!$F$4),2,IF(AND(G281<Parameters!$F$4,G281>=Parameters!$G$4),3,IF(AND(G281<Parameters!$G$4,G281>=Parameters!$H$4),4,IF(G281<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H281=\"\"),\"\",IF(H281>Parameters!$E$4,1,IF(AND(H281<Parameters!$E$4,H281>=Parameters!$F$4),2,IF(AND(H281<Parameters!$F$4,H281>=Parameters!$G$4),3,IF(AND(H281<Parameters!$G$4,H281>=Parameters!$H$4),4,IF(H281<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I281=\"\"),\"\",IF(I281>Parameters!$E$4,1,IF(AND(I281<Parameters!$E$4,I281>=Parameters!$F$4),2,IF(AND(I281<Parameters!$F$4,I281>=Parameters!$G$4),3,IF(AND(I281<Parameters!$G$4,I281>=Parameters!$H$4),4,IF(I281<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J281=\"\"),\"\",IF(J281>Parameters!$E$4,1,IF(AND(J281<Parameters!$E$4,J281>=Parameters!$F$4),2,IF(AND(J281<Parameters!$F$4,J281>=Parameters!$G$4),3,IF(AND(J281<Parameters!$G$4,J281>=Parameters!$H$4),4,IF(J281<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K281=\"\"),\"\",IF(K281>Parameters!$E$4,1,IF(AND(K281<Parameters!$E$4,K281>=Parameters!$F$4),2,IF(AND(K281<Parameters!$F$4,K281>=Parameters!$G$4),3,IF(AND(K281<Parameters!$G$4,K281>=Parameters!$H$4),4,IF(K281<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L281=\"\"),\"\",IF(L281>Parameters!$E$4,1,IF(AND(L281<Parameters!$E$4,L281>=Parameters!$F$4),2,IF(AND(L281<Parameters!$F$4,L281>=Parameters!$G$4),3,IF(AND(L281<Parameters!$G$4,L281>=Parameters!$H$4),4,IF(L281<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M281=\"\"),\"\",IF(M281>Parameters!$E$4,1,IF(AND(M281<Parameters!$E$4,M281>=Parameters!$F$4),2,IF(AND(M281<Parameters!$F$4,M281>=Parameters!$G$4),3,IF(AND(M281<Parameters!$G$4,M281>=Parameters!$H$4),4,IF(M281<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N281=\"\"),\"\",IF(N281>Parameters!$E$4,1,IF(AND(N281<Parameters!$E$4,N281>=Parameters!$F$4),2,IF(AND(N281<Parameters!$F$4,N281>=Parameters!$G$4),3,IF(AND(N281<Parameters!$G$4,N281>=Parameters!$H$4),4,IF(N281<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O281=\"\"),\"\",IF(O281>Parameters!$E$4,1,IF(AND(O281<Parameters!$E$4,O281>=Parameters!$F$4),2,IF(AND(O281<Parameters!$F$4,O281>=Parameters!$G$4),3,IF(AND(O281<Parameters!$G$4,O281>=Parameters!$H$4),4,IF(O281<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P281=\"\"),\"\",IF(P281>Parameters!$E$4,1,IF(AND(P281<Parameters!$E$4,P281>=Parameters!$F$4),2,IF(AND(P281<Parameters!$F$4,P281>=Parameters!$G$4),3,IF(AND(P281<Parameters!$G$4,P281>=Parameters!$H$4),4,IF(P281<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q281=\"\"),\"\",IF(Q281>Parameters!$E$4,1,IF(AND(Q281<Parameters!$E$4,Q281>=Parameters!$F$4),2,IF(AND(Q281<Parameters!$F$4,Q281>=Parameters!$G$4),3,IF(AND(Q281<Parameters!$G$4,Q281>=Parameters!$H$4),4,IF(Q281<Parameters!$H$4,5,\"\"))))))","v":""}]
[{"$f":"Data!$CH$5","v":"Return on Assets"},{"$f":"Companies!B37","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B282,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B282,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A282,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B282,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B282,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A282,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B282,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B282,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A282,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B282,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B282,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A282,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B282,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B282,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A282,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B282,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B282,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A282,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B282,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B282,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A282,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B282,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B282,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A282,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B282,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B282,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A282,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B282,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B282,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A282,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B282,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B282,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A282,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B282,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B282,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A282,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B282,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B282,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A282,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B282,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B282,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A282,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B282,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B282,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A282,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C282=\"\"),\"\",IF(C282>Parameters!$E$4,1,IF(AND(C282<Parameters!$E$4,C282>=Parameters!$F$4),2,IF(AND(C282<Parameters!$F$4,C282>=Parameters!$G$4),3,IF(AND(C282<Parameters!$G$4,C282>=Parameters!$H$4),4,IF(C282<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D282=\"\"),\"\",IF(D282>Parameters!$E$4,1,IF(AND(D282<Parameters!$E$4,D282>=Parameters!$F$4),2,IF(AND(D282<Parameters!$F$4,D282>=Parameters!$G$4),3,IF(AND(D282<Parameters!$G$4,D282>=Parameters!$H$4),4,IF(D282<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E282=\"\"),\"\",IF(E282>Parameters!$E$4,1,IF(AND(E282<Parameters!$E$4,E282>=Parameters!$F$4),2,IF(AND(E282<Parameters!$F$4,E282>=Parameters!$G$4),3,IF(AND(E282<Parameters!$G$4,E282>=Parameters!$H$4),4,IF(E282<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F282=\"\"),\"\",IF(F282>Parameters!$E$4,1,IF(AND(F282<Parameters!$E$4,F282>=Parameters!$F$4),2,IF(AND(F282<Parameters!$F$4,F282>=Parameters!$G$4),3,IF(AND(F282<Parameters!$G$4,F282>=Parameters!$H$4),4,IF(F282<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G282=\"\"),\"\",IF(G282>Parameters!$E$4,1,IF(AND(G282<Parameters!$E$4,G282>=Parameters!$F$4),2,IF(AND(G282<Parameters!$F$4,G282>=Parameters!$G$4),3,IF(AND(G282<Parameters!$G$4,G282>=Parameters!$H$4),4,IF(G282<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H282=\"\"),\"\",IF(H282>Parameters!$E$4,1,IF(AND(H282<Parameters!$E$4,H282>=Parameters!$F$4),2,IF(AND(H282<Parameters!$F$4,H282>=Parameters!$G$4),3,IF(AND(H282<Parameters!$G$4,H282>=Parameters!$H$4),4,IF(H282<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I282=\"\"),\"\",IF(I282>Parameters!$E$4,1,IF(AND(I282<Parameters!$E$4,I282>=Parameters!$F$4),2,IF(AND(I282<Parameters!$F$4,I282>=Parameters!$G$4),3,IF(AND(I282<Parameters!$G$4,I282>=Parameters!$H$4),4,IF(I282<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J282=\"\"),\"\",IF(J282>Parameters!$E$4,1,IF(AND(J282<Parameters!$E$4,J282>=Parameters!$F$4),2,IF(AND(J282<Parameters!$F$4,J282>=Parameters!$G$4),3,IF(AND(J282<Parameters!$G$4,J282>=Parameters!$H$4),4,IF(J282<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K282=\"\"),\"\",IF(K282>Parameters!$E$4,1,IF(AND(K282<Parameters!$E$4,K282>=Parameters!$F$4),2,IF(AND(K282<Parameters!$F$4,K282>=Parameters!$G$4),3,IF(AND(K282<Parameters!$G$4,K282>=Parameters!$H$4),4,IF(K282<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L282=\"\"),\"\",IF(L282>Parameters!$E$4,1,IF(AND(L282<Parameters!$E$4,L282>=Parameters!$F$4),2,IF(AND(L282<Parameters!$F$4,L282>=Parameters!$G$4),3,IF(AND(L282<Parameters!$G$4,L282>=Parameters!$H$4),4,IF(L282<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M282=\"\"),\"\",IF(M282>Parameters!$E$4,1,IF(AND(M282<Parameters!$E$4,M282>=Parameters!$F$4),2,IF(AND(M282<Parameters!$F$4,M282>=Parameters!$G$4),3,IF(AND(M282<Parameters!$G$4,M282>=Parameters!$H$4),4,IF(M282<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N282=\"\"),\"\",IF(N282>Parameters!$E$4,1,IF(AND(N282<Parameters!$E$4,N282>=Parameters!$F$4),2,IF(AND(N282<Parameters!$F$4,N282>=Parameters!$G$4),3,IF(AND(N282<Parameters!$G$4,N282>=Parameters!$H$4),4,IF(N282<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O282=\"\"),\"\",IF(O282>Parameters!$E$4,1,IF(AND(O282<Parameters!$E$4,O282>=Parameters!$F$4),2,IF(AND(O282<Parameters!$F$4,O282>=Parameters!$G$4),3,IF(AND(O282<Parameters!$G$4,O282>=Parameters!$H$4),4,IF(O282<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P282=\"\"),\"\",IF(P282>Parameters!$E$4,1,IF(AND(P282<Parameters!$E$4,P282>=Parameters!$F$4),2,IF(AND(P282<Parameters!$F$4,P282>=Parameters!$G$4),3,IF(AND(P282<Parameters!$G$4,P282>=Parameters!$H$4),4,IF(P282<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q282=\"\"),\"\",IF(Q282>Parameters!$E$4,1,IF(AND(Q282<Parameters!$E$4,Q282>=Parameters!$F$4),2,IF(AND(Q282<Parameters!$F$4,Q282>=Parameters!$G$4),3,IF(AND(Q282<Parameters!$G$4,Q282>=Parameters!$H$4),4,IF(Q282<Parameters!$H$4,5,\"\"))))))","v":""}]
[{"$f":"Data!$CH$5","v":"Return on Assets"},{"$f":"Companies!B38","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B283,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B283,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A283,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B283,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B283,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A283,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B283,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B283,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A283,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B283,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B283,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A283,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B283,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B283,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A283,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B283,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B283,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A283,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B283,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B283,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A283,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B283,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B283,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A283,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B283,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B283,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A283,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B283,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B283,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A283,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B283,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B283,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A283,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B283,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B283,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A283,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B283,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B283,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A283,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B283,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B283,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A283,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B283,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B283,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A283,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C283=\"\"),\"\",IF(C283>Parameters!$E$4,1,IF(AND(C283<Parameters!$E$4,C283>=Parameters!$F$4),2,IF(AND(C283<Parameters!$F$4,C283>=Parameters!$G$4),3,IF(AND(C283<Parameters!$G$4,C283>=Parameters!$H$4),4,IF(C283<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D283=\"\"),\"\",IF(D283>Parameters!$E$4,1,IF(AND(D283<Parameters!$E$4,D283>=Parameters!$F$4),2,IF(AND(D283<Parameters!$F$4,D283>=Parameters!$G$4),3,IF(AND(D283<Parameters!$G$4,D283>=Parameters!$H$4),4,IF(D283<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E283=\"\"),\"\",IF(E283>Parameters!$E$4,1,IF(AND(E283<Parameters!$E$4,E283>=Parameters!$F$4),2,IF(AND(E283<Parameters!$F$4,E283>=Parameters!$G$4),3,IF(AND(E283<Parameters!$G$4,E283>=Parameters!$H$4),4,IF(E283<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F283=\"\"),\"\",IF(F283>Parameters!$E$4,1,IF(AND(F283<Parameters!$E$4,F283>=Parameters!$F$4),2,IF(AND(F283<Parameters!$F$4,F283>=Parameters!$G$4),3,IF(AND(F283<Parameters!$G$4,F283>=Parameters!$H$4),4,IF(F283<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G283=\"\"),\"\",IF(G283>Parameters!$E$4,1,IF(AND(G283<Parameters!$E$4,G283>=Parameters!$F$4),2,IF(AND(G283<Parameters!$F$4,G283>=Parameters!$G$4),3,IF(AND(G283<Parameters!$G$4,G283>=Parameters!$H$4),4,IF(G283<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H283=\"\"),\"\",IF(H283>Parameters!$E$4,1,IF(AND(H283<Parameters!$E$4,H283>=Parameters!$F$4),2,IF(AND(H283<Parameters!$F$4,H283>=Parameters!$G$4),3,IF(AND(H283<Parameters!$G$4,H283>=Parameters!$H$4),4,IF(H283<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I283=\"\"),\"\",IF(I283>Parameters!$E$4,1,IF(AND(I283<Parameters!$E$4,I283>=Parameters!$F$4),2,IF(AND(I283<Parameters!$F$4,I283>=Parameters!$G$4),3,IF(AND(I283<Parameters!$G$4,I283>=Parameters!$H$4),4,IF(I283<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J283=\"\"),\"\",IF(J283>Parameters!$E$4,1,IF(AND(J283<Parameters!$E$4,J283>=Parameters!$F$4),2,IF(AND(J283<Parameters!$F$4,J283>=Parameters!$G$4),3,IF(AND(J283<Parameters!$G$4,J283>=Parameters!$H$4),4,IF(J283<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K283=\"\"),\"\",IF(K283>Parameters!$E$4,1,IF(AND(K283<Parameters!$E$4,K283>=Parameters!$F$4),2,IF(AND(K283<Parameters!$F$4,K283>=Parameters!$G$4),3,IF(AND(K283<Parameters!$G$4,K283>=Parameters!$H$4),4,IF(K283<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L283=\"\"),\"\",IF(L283>Parameters!$E$4,1,IF(AND(L283<Parameters!$E$4,L283>=Parameters!$F$4),2,IF(AND(L283<Parameters!$F$4,L283>=Parameters!$G$4),3,IF(AND(L283<Parameters!$G$4,L283>=Parameters!$H$4),4,IF(L283<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M283=\"\"),\"\",IF(M283>Parameters!$E$4,1,IF(AND(M283<Parameters!$E$4,M283>=Parameters!$F$4),2,IF(AND(M283<Parameters!$F$4,M283>=Parameters!$G$4),3,IF(AND(M283<Parameters!$G$4,M283>=Parameters!$H$4),4,IF(M283<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N283=\"\"),\"\",IF(N283>Parameters!$E$4,1,IF(AND(N283<Parameters!$E$4,N283>=Parameters!$F$4),2,IF(AND(N283<Parameters!$F$4,N283>=Parameters!$G$4),3,IF(AND(N283<Parameters!$G$4,N283>=Parameters!$H$4),4,IF(N283<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O283=\"\"),\"\",IF(O283>Parameters!$E$4,1,IF(AND(O283<Parameters!$E$4,O283>=Parameters!$F$4),2,IF(AND(O283<Parameters!$F$4,O283>=Parameters!$G$4),3,IF(AND(O283<Parameters!$G$4,O283>=Parameters!$H$4),4,IF(O283<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P283=\"\"),\"\",IF(P283>Parameters!$E$4,1,IF(AND(P283<Parameters!$E$4,P283>=Parameters!$F$4),2,IF(AND(P283<Parameters!$F$4,P283>=Parameters!$G$4),3,IF(AND(P283<Parameters!$G$4,P283>=Parameters!$H$4),4,IF(P283<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q283=\"\"),\"\",IF(Q283>Parameters!$E$4,1,IF(AND(Q283<Parameters!$E$4,Q283>=Parameters!$F$4),2,IF(AND(Q283<Parameters!$F$4,Q283>=Parameters!$G$4),3,IF(AND(Q283<Parameters!$G$4,Q283>=Parameters!$H$4),4,IF(Q283<Parameters!$H$4,5,\"\"))))))","v":""}]
[{"$f":"Data!$CH$5","v":"Return on Assets"},{"$f":"Companies!B39","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B284,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B284,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A284,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B284,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B284,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A284,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B284,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B284,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A284,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B284,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B284,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A284,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B284,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B284,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A284,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B284,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B284,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A284,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B284,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B284,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A284,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B284,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B284,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A284,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B284,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B284,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A284,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B284,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B284,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A284,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B284,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B284,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A284,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B284,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B284,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A284,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B284,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B284,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A284,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B284,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B284,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A284,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B284,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B284,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A284,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C284=\"\"),\"\",IF(C284>Parameters!$E$4,1,IF(AND(C284<Parameters!$E$4,C284>=Parameters!$F$4),2,IF(AND(C284<Parameters!$F$4,C284>=Parameters!$G$4),3,IF(AND(C284<Parameters!$G$4,C284>=Parameters!$H$4),4,IF(C284<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D284=\"\"),\"\",IF(D284>Parameters!$E$4,1,IF(AND(D284<Parameters!$E$4,D284>=Parameters!$F$4),2,IF(AND(D284<Parameters!$F$4,D284>=Parameters!$G$4),3,IF(AND(D284<Parameters!$G$4,D284>=Parameters!$H$4),4,IF(D284<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E284=\"\"),\"\",IF(E284>Parameters!$E$4,1,IF(AND(E284<Parameters!$E$4,E284>=Parameters!$F$4),2,IF(AND(E284<Parameters!$F$4,E284>=Parameters!$G$4),3,IF(AND(E284<Parameters!$G$4,E284>=Parameters!$H$4),4,IF(E284<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F284=\"\"),\"\",IF(F284>Parameters!$E$4,1,IF(AND(F284<Parameters!$E$4,F284>=Parameters!$F$4),2,IF(AND(F284<Parameters!$F$4,F284>=Parameters!$G$4),3,IF(AND(F284<Parameters!$G$4,F284>=Parameters!$H$4),4,IF(F284<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G284=\"\"),\"\",IF(G284>Parameters!$E$4,1,IF(AND(G284<Parameters!$E$4,G284>=Parameters!$F$4),2,IF(AND(G284<Parameters!$F$4,G284>=Parameters!$G$4),3,IF(AND(G284<Parameters!$G$4,G284>=Parameters!$H$4),4,IF(G284<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H284=\"\"),\"\",IF(H284>Parameters!$E$4,1,IF(AND(H284<Parameters!$E$4,H284>=Parameters!$F$4),2,IF(AND(H284<Parameters!$F$4,H284>=Parameters!$G$4),3,IF(AND(H284<Parameters!$G$4,H284>=Parameters!$H$4),4,IF(H284<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I284=\"\"),\"\",IF(I284>Parameters!$E$4,1,IF(AND(I284<Parameters!$E$4,I284>=Parameters!$F$4),2,IF(AND(I284<Parameters!$F$4,I284>=Parameters!$G$4),3,IF(AND(I284<Parameters!$G$4,I284>=Parameters!$H$4),4,IF(I284<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J284=\"\"),\"\",IF(J284>Parameters!$E$4,1,IF(AND(J284<Parameters!$E$4,J284>=Parameters!$F$4),2,IF(AND(J284<Parameters!$F$4,J284>=Parameters!$G$4),3,IF(AND(J284<Parameters!$G$4,J284>=Parameters!$H$4),4,IF(J284<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K284=\"\"),\"\",IF(K284>Parameters!$E$4,1,IF(AND(K284<Parameters!$E$4,K284>=Parameters!$F$4),2,IF(AND(K284<Parameters!$F$4,K284>=Parameters!$G$4),3,IF(AND(K284<Parameters!$G$4,K284>=Parameters!$H$4),4,IF(K284<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L284=\"\"),\"\",IF(L284>Parameters!$E$4,1,IF(AND(L284<Parameters!$E$4,L284>=Parameters!$F$4),2,IF(AND(L284<Parameters!$F$4,L284>=Parameters!$G$4),3,IF(AND(L284<Parameters!$G$4,L284>=Parameters!$H$4),4,IF(L284<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M284=\"\"),\"\",IF(M284>Parameters!$E$4,1,IF(AND(M284<Parameters!$E$4,M284>=Parameters!$F$4),2,IF(AND(M284<Parameters!$F$4,M284>=Parameters!$G$4),3,IF(AND(M284<Parameters!$G$4,M284>=Parameters!$H$4),4,IF(M284<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N284=\"\"),\"\",IF(N284>Parameters!$E$4,1,IF(AND(N284<Parameters!$E$4,N284>=Parameters!$F$4),2,IF(AND(N284<Parameters!$F$4,N284>=Parameters!$G$4),3,IF(AND(N284<Parameters!$G$4,N284>=Parameters!$H$4),4,IF(N284<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O284=\"\"),\"\",IF(O284>Parameters!$E$4,1,IF(AND(O284<Parameters!$E$4,O284>=Parameters!$F$4),2,IF(AND(O284<Parameters!$F$4,O284>=Parameters!$G$4),3,IF(AND(O284<Parameters!$G$4,O284>=Parameters!$H$4),4,IF(O284<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P284=\"\"),\"\",IF(P284>Parameters!$E$4,1,IF(AND(P284<Parameters!$E$4,P284>=Parameters!$F$4),2,IF(AND(P284<Parameters!$F$4,P284>=Parameters!$G$4),3,IF(AND(P284<Parameters!$G$4,P284>=Parameters!$H$4),4,IF(P284<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q284=\"\"),\"\",IF(Q284>Parameters!$E$4,1,IF(AND(Q284<Parameters!$E$4,Q284>=Parameters!$F$4),2,IF(AND(Q284<Parameters!$F$4,Q284>=Parameters!$G$4),3,IF(AND(Q284<Parameters!$G$4,Q284>=Parameters!$H$4),4,IF(Q284<Parameters!$H$4,5,\"\"))))))","v":""}]
[{"$f":"Data!$CH$5","v":"Return on Assets"},{"$f":"Companies!B40","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B285,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B285,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A285,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B285,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B285,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A285,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B285,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B285,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A285,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B285,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B285,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A285,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B285,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B285,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A285,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B285,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B285,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A285,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B285,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B285,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A285,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B285,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B285,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A285,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B285,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B285,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A285,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B285,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B285,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A285,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B285,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B285,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A285,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B285,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B285,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A285,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B285,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B285,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A285,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B285,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B285,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A285,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B285,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B285,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A285,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C285=\"\"),\"\",IF(C285>Parameters!$E$4,1,IF(AND(C285<Parameters!$E$4,C285>=Parameters!$F$4),2,IF(AND(C285<Parameters!$F$4,C285>=Parameters!$G$4),3,IF(AND(C285<Parameters!$G$4,C285>=Parameters!$H$4),4,IF(C285<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D285=\"\"),\"\",IF(D285>Parameters!$E$4,1,IF(AND(D285<Parameters!$E$4,D285>=Parameters!$F$4),2,IF(AND(D285<Parameters!$F$4,D285>=Parameters!$G$4),3,IF(AND(D285<Parameters!$G$4,D285>=Parameters!$H$4),4,IF(D285<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E285=\"\"),\"\",IF(E285>Parameters!$E$4,1,IF(AND(E285<Parameters!$E$4,E285>=Parameters!$F$4),2,IF(AND(E285<Parameters!$F$4,E285>=Parameters!$G$4),3,IF(AND(E285<Parameters!$G$4,E285>=Parameters!$H$4),4,IF(E285<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F285=\"\"),\"\",IF(F285>Parameters!$E$4,1,IF(AND(F285<Parameters!$E$4,F285>=Parameters!$F$4),2,IF(AND(F285<Parameters!$F$4,F285>=Parameters!$G$4),3,IF(AND(F285<Parameters!$G$4,F285>=Parameters!$H$4),4,IF(F285<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G285=\"\"),\"\",IF(G285>Parameters!$E$4,1,IF(AND(G285<Parameters!$E$4,G285>=Parameters!$F$4),2,IF(AND(G285<Parameters!$F$4,G285>=Parameters!$G$4),3,IF(AND(G285<Parameters!$G$4,G285>=Parameters!$H$4),4,IF(G285<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H285=\"\"),\"\",IF(H285>Parameters!$E$4,1,IF(AND(H285<Parameters!$E$4,H285>=Parameters!$F$4),2,IF(AND(H285<Parameters!$F$4,H285>=Parameters!$G$4),3,IF(AND(H285<Parameters!$G$4,H285>=Parameters!$H$4),4,IF(H285<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I285=\"\"),\"\",IF(I285>Parameters!$E$4,1,IF(AND(I285<Parameters!$E$4,I285>=Parameters!$F$4),2,IF(AND(I285<Parameters!$F$4,I285>=Parameters!$G$4),3,IF(AND(I285<Parameters!$G$4,I285>=Parameters!$H$4),4,IF(I285<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J285=\"\"),\"\",IF(J285>Parameters!$E$4,1,IF(AND(J285<Parameters!$E$4,J285>=Parameters!$F$4),2,IF(AND(J285<Parameters!$F$4,J285>=Parameters!$G$4),3,IF(AND(J285<Parameters!$G$4,J285>=Parameters!$H$4),4,IF(J285<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K285=\"\"),\"\",IF(K285>Parameters!$E$4,1,IF(AND(K285<Parameters!$E$4,K285>=Parameters!$F$4),2,IF(AND(K285<Parameters!$F$4,K285>=Parameters!$G$4),3,IF(AND(K285<Parameters!$G$4,K285>=Parameters!$H$4),4,IF(K285<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L285=\"\"),\"\",IF(L285>Parameters!$E$4,1,IF(AND(L285<Parameters!$E$4,L285>=Parameters!$F$4),2,IF(AND(L285<Parameters!$F$4,L285>=Parameters!$G$4),3,IF(AND(L285<Parameters!$G$4,L285>=Parameters!$H$4),4,IF(L285<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M285=\"\"),\"\",IF(M285>Parameters!$E$4,1,IF(AND(M285<Parameters!$E$4,M285>=Parameters!$F$4),2,IF(AND(M285<Parameters!$F$4,M285>=Parameters!$G$4),3,IF(AND(M285<Parameters!$G$4,M285>=Parameters!$H$4),4,IF(M285<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N285=\"\"),\"\",IF(N285>Parameters!$E$4,1,IF(AND(N285<Parameters!$E$4,N285>=Parameters!$F$4),2,IF(AND(N285<Parameters!$F$4,N285>=Parameters!$G$4),3,IF(AND(N285<Parameters!$G$4,N285>=Parameters!$H$4),4,IF(N285<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O285=\"\"),\"\",IF(O285>Parameters!$E$4,1,IF(AND(O285<Parameters!$E$4,O285>=Parameters!$F$4),2,IF(AND(O285<Parameters!$F$4,O285>=Parameters!$G$4),3,IF(AND(O285<Parameters!$G$4,O285>=Parameters!$H$4),4,IF(O285<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P285=\"\"),\"\",IF(P285>Parameters!$E$4,1,IF(AND(P285<Parameters!$E$4,P285>=Parameters!$F$4),2,IF(AND(P285<Parameters!$F$4,P285>=Parameters!$G$4),3,IF(AND(P285<Parameters!$G$4,P285>=Parameters!$H$4),4,IF(P285<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q285=\"\"),\"\",IF(Q285>Parameters!$E$4,1,IF(AND(Q285<Parameters!$E$4,Q285>=Parameters!$F$4),2,IF(AND(Q285<Parameters!$F$4,Q285>=Parameters!$G$4),3,IF(AND(Q285<Parameters!$G$4,Q285>=Parameters!$H$4),4,IF(Q285<Parameters!$H$4,5,\"\"))))))","v":""}]
[{"$f":"Data!$CH$5","v":"Return on Assets"},{"$f":"Companies!B41","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B286,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B286,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A286,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B286,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B286,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A286,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B286,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B286,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A286,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B286,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B286,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A286,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B286,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B286,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A286,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B286,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B286,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A286,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B286,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B286,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A286,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B286,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B286,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A286,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B286,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B286,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A286,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B286,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B286,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A286,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B286,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B286,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A286,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B286,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B286,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A286,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B286,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B286,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A286,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B286,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B286,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A286,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B286,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B286,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A286,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C286=\"\"),\"\",IF(C286>Parameters!$E$4,1,IF(AND(C286<Parameters!$E$4,C286>=Parameters!$F$4),2,IF(AND(C286<Parameters!$F$4,C286>=Parameters!$G$4),3,IF(AND(C286<Parameters!$G$4,C286>=Parameters!$H$4),4,IF(C286<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D286=\"\"),\"\",IF(D286>Parameters!$E$4,1,IF(AND(D286<Parameters!$E$4,D286>=Parameters!$F$4),2,IF(AND(D286<Parameters!$F$4,D286>=Parameters!$G$4),3,IF(AND(D286<Parameters!$G$4,D286>=Parameters!$H$4),4,IF(D286<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E286=\"\"),\"\",IF(E286>Parameters!$E$4,1,IF(AND(E286<Parameters!$E$4,E286>=Parameters!$F$4),2,IF(AND(E286<Parameters!$F$4,E286>=Parameters!$G$4),3,IF(AND(E286<Parameters!$G$4,E286>=Parameters!$H$4),4,IF(E286<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F286=\"\"),\"\",IF(F286>Parameters!$E$4,1,IF(AND(F286<Parameters!$E$4,F286>=Parameters!$F$4),2,IF(AND(F286<Parameters!$F$4,F286>=Parameters!$G$4),3,IF(AND(F286<Parameters!$G$4,F286>=Parameters!$H$4),4,IF(F286<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G286=\"\"),\"\",IF(G286>Parameters!$E$4,1,IF(AND(G286<Parameters!$E$4,G286>=Parameters!$F$4),2,IF(AND(G286<Parameters!$F$4,G286>=Parameters!$G$4),3,IF(AND(G286<Parameters!$G$4,G286>=Parameters!$H$4),4,IF(G286<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H286=\"\"),\"\",IF(H286>Parameters!$E$4,1,IF(AND(H286<Parameters!$E$4,H286>=Parameters!$F$4),2,IF(AND(H286<Parameters!$F$4,H286>=Parameters!$G$4),3,IF(AND(H286<Parameters!$G$4,H286>=Parameters!$H$4),4,IF(H286<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I286=\"\"),\"\",IF(I286>Parameters!$E$4,1,IF(AND(I286<Parameters!$E$4,I286>=Parameters!$F$4),2,IF(AND(I286<Parameters!$F$4,I286>=Parameters!$G$4),3,IF(AND(I286<Parameters!$G$4,I286>=Parameters!$H$4),4,IF(I286<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J286=\"\"),\"\",IF(J286>Parameters!$E$4,1,IF(AND(J286<Parameters!$E$4,J286>=Parameters!$F$4),2,IF(AND(J286<Parameters!$F$4,J286>=Parameters!$G$4),3,IF(AND(J286<Parameters!$G$4,J286>=Parameters!$H$4),4,IF(J286<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K286=\"\"),\"\",IF(K286>Parameters!$E$4,1,IF(AND(K286<Parameters!$E$4,K286>=Parameters!$F$4),2,IF(AND(K286<Parameters!$F$4,K286>=Parameters!$G$4),3,IF(AND(K286<Parameters!$G$4,K286>=Parameters!$H$4),4,IF(K286<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L286=\"\"),\"\",IF(L286>Parameters!$E$4,1,IF(AND(L286<Parameters!$E$4,L286>=Parameters!$F$4),2,IF(AND(L286<Parameters!$F$4,L286>=Parameters!$G$4),3,IF(AND(L286<Parameters!$G$4,L286>=Parameters!$H$4),4,IF(L286<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M286=\"\"),\"\",IF(M286>Parameters!$E$4,1,IF(AND(M286<Parameters!$E$4,M286>=Parameters!$F$4),2,IF(AND(M286<Parameters!$F$4,M286>=Parameters!$G$4),3,IF(AND(M286<Parameters!$G$4,M286>=Parameters!$H$4),4,IF(M286<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N286=\"\"),\"\",IF(N286>Parameters!$E$4,1,IF(AND(N286<Parameters!$E$4,N286>=Parameters!$F$4),2,IF(AND(N286<Parameters!$F$4,N286>=Parameters!$G$4),3,IF(AND(N286<Parameters!$G$4,N286>=Parameters!$H$4),4,IF(N286<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O286=\"\"),\"\",IF(O286>Parameters!$E$4,1,IF(AND(O286<Parameters!$E$4,O286>=Parameters!$F$4),2,IF(AND(O286<Parameters!$F$4,O286>=Parameters!$G$4),3,IF(AND(O286<Parameters!$G$4,O286>=Parameters!$H$4),4,IF(O286<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P286=\"\"),\"\",IF(P286>Parameters!$E$4,1,IF(AND(P286<Parameters!$E$4,P286>=Parameters!$F$4),2,IF(AND(P286<Parameters!$F$4,P286>=Parameters!$G$4),3,IF(AND(P286<Parameters!$G$4,P286>=Parameters!$H$4),4,IF(P286<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q286=\"\"),\"\",IF(Q286>Parameters!$E$4,1,IF(AND(Q286<Parameters!$E$4,Q286>=Parameters!$F$4),2,IF(AND(Q286<Parameters!$F$4,Q286>=Parameters!$G$4),3,IF(AND(Q286<Parameters!$G$4,Q286>=Parameters!$H$4),4,IF(Q286<Parameters!$H$4,5,\"\"))))))","v":""}]
[{"$f":"Data!$CH$5","v":"Return on Assets"},{"$f":"Companies!B42","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B287,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B287,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A287,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B287,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B287,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A287,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B287,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B287,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A287,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B287,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B287,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A287,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B287,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B287,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A287,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B287,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B287,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A287,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B287,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B287,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A287,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B287,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B287,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A287,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B287,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B287,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A287,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B287,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B287,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A287,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B287,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B287,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A287,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B287,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B287,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A287,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B287,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B287,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A287,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B287,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B287,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A287,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B287,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B287,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A287,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C287=\"\"),\"\",IF(C287>Parameters!$E$4,1,IF(AND(C287<Parameters!$E$4,C287>=Parameters!$F$4),2,IF(AND(C287<Parameters!$F$4,C287>=Parameters!$G$4),3,IF(AND(C287<Parameters!$G$4,C287>=Parameters!$H$4),4,IF(C287<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D287=\"\"),\"\",IF(D287>Parameters!$E$4,1,IF(AND(D287<Parameters!$E$4,D287>=Parameters!$F$4),2,IF(AND(D287<Parameters!$F$4,D287>=Parameters!$G$4),3,IF(AND(D287<Parameters!$G$4,D287>=Parameters!$H$4),4,IF(D287<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E287=\"\"),\"\",IF(E287>Parameters!$E$4,1,IF(AND(E287<Parameters!$E$4,E287>=Parameters!$F$4),2,IF(AND(E287<Parameters!$F$4,E287>=Parameters!$G$4),3,IF(AND(E287<Parameters!$G$4,E287>=Parameters!$H$4),4,IF(E287<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F287=\"\"),\"\",IF(F287>Parameters!$E$4,1,IF(AND(F287<Parameters!$E$4,F287>=Parameters!$F$4),2,IF(AND(F287<Parameters!$F$4,F287>=Parameters!$G$4),3,IF(AND(F287<Parameters!$G$4,F287>=Parameters!$H$4),4,IF(F287<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G287=\"\"),\"\",IF(G287>Parameters!$E$4,1,IF(AND(G287<Parameters!$E$4,G287>=Parameters!$F$4),2,IF(AND(G287<Parameters!$F$4,G287>=Parameters!$G$4),3,IF(AND(G287<Parameters!$G$4,G287>=Parameters!$H$4),4,IF(G287<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H287=\"\"),\"\",IF(H287>Parameters!$E$4,1,IF(AND(H287<Parameters!$E$4,H287>=Parameters!$F$4),2,IF(AND(H287<Parameters!$F$4,H287>=Parameters!$G$4),3,IF(AND(H287<Parameters!$G$4,H287>=Parameters!$H$4),4,IF(H287<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I287=\"\"),\"\",IF(I287>Parameters!$E$4,1,IF(AND(I287<Parameters!$E$4,I287>=Parameters!$F$4),2,IF(AND(I287<Parameters!$F$4,I287>=Parameters!$G$4),3,IF(AND(I287<Parameters!$G$4,I287>=Parameters!$H$4),4,IF(I287<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J287=\"\"),\"\",IF(J287>Parameters!$E$4,1,IF(AND(J287<Parameters!$E$4,J287>=Parameters!$F$4),2,IF(AND(J287<Parameters!$F$4,J287>=Parameters!$G$4),3,IF(AND(J287<Parameters!$G$4,J287>=Parameters!$H$4),4,IF(J287<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K287=\"\"),\"\",IF(K287>Parameters!$E$4,1,IF(AND(K287<Parameters!$E$4,K287>=Parameters!$F$4),2,IF(AND(K287<Parameters!$F$4,K287>=Parameters!$G$4),3,IF(AND(K287<Parameters!$G$4,K287>=Parameters!$H$4),4,IF(K287<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L287=\"\"),\"\",IF(L287>Parameters!$E$4,1,IF(AND(L287<Parameters!$E$4,L287>=Parameters!$F$4),2,IF(AND(L287<Parameters!$F$4,L287>=Parameters!$G$4),3,IF(AND(L287<Parameters!$G$4,L287>=Parameters!$H$4),4,IF(L287<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M287=\"\"),\"\",IF(M287>Parameters!$E$4,1,IF(AND(M287<Parameters!$E$4,M287>=Parameters!$F$4),2,IF(AND(M287<Parameters!$F$4,M287>=Parameters!$G$4),3,IF(AND(M287<Parameters!$G$4,M287>=Parameters!$H$4),4,IF(M287<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N287=\"\"),\"\",IF(N287>Parameters!$E$4,1,IF(AND(N287<Parameters!$E$4,N287>=Parameters!$F$4),2,IF(AND(N287<Parameters!$F$4,N287>=Parameters!$G$4),3,IF(AND(N287<Parameters!$G$4,N287>=Parameters!$H$4),4,IF(N287<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O287=\"\"),\"\",IF(O287>Parameters!$E$4,1,IF(AND(O287<Parameters!$E$4,O287>=Parameters!$F$4),2,IF(AND(O287<Parameters!$F$4,O287>=Parameters!$G$4),3,IF(AND(O287<Parameters!$G$4,O287>=Parameters!$H$4),4,IF(O287<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P287=\"\"),\"\",IF(P287>Parameters!$E$4,1,IF(AND(P287<Parameters!$E$4,P287>=Parameters!$F$4),2,IF(AND(P287<Parameters!$F$4,P287>=Parameters!$G$4),3,IF(AND(P287<Parameters!$G$4,P287>=Parameters!$H$4),4,IF(P287<Parameters!$H$4,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q287=\"\"),\"\",IF(Q287>Parameters!$E$4,1,IF(AND(Q287<Parameters!$E$4,Q287>=Parameters!$F$4),2,IF(AND(Q287<Parameters!$F$4,Q287>=Parameters!$G$4),3,IF(AND(Q287<Parameters!$G$4,Q287>=Parameters!$H$4),4,IF(Q287<Parameters!$H$4,5,\"\"))))))","v":""}]
[]
[{"$f":"Data!$CI$5","v":"Return on Equity"},{"$f":"Companies!B3","v":0},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B289,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B289,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A289,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B289,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B289,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A289,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B289,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B289,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A289,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B289,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B289,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A289,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B289,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B289,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A289,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B289,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B289,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A289,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B289,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B289,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A289,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B289,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B289,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A289,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B289,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B289,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A289,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B289,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B289,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A289,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B289,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B289,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A289,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B289,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B289,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A289,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B289,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B289,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A289,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B289,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B289,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A289,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B289,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B289,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A289,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C289=\"\"),\"\",IF(C289>Parameters!$E$5,1,IF(AND(C289<Parameters!$E$5,C289>=Parameters!$F$5),2,IF(AND(C289<Parameters!$F$5,C289>=Parameters!$G$5),3,IF(AND(C289<Parameters!$G$5,C289>=Parameters!$H$5),4,IF(C289<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D289=\"\"),\"\",IF(D289>Parameters!$E$5,1,IF(AND(D289<Parameters!$E$5,D289>=Parameters!$F$5),2,IF(AND(D289<Parameters!$F$5,D289>=Parameters!$G$5),3,IF(AND(D289<Parameters!$G$5,D289>=Parameters!$H$5),4,IF(D289<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E289=\"\"),\"\",IF(E289>Parameters!$E$5,1,IF(AND(E289<Parameters!$E$5,E289>=Parameters!$F$5),2,IF(AND(E289<Parameters!$F$5,E289>=Parameters!$G$5),3,IF(AND(E289<Parameters!$G$5,E289>=Parameters!$H$5),4,IF(E289<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F289=\"\"),\"\",IF(F289>Parameters!$E$5,1,IF(AND(F289<Parameters!$E$5,F289>=Parameters!$F$5),2,IF(AND(F289<Parameters!$F$5,F289>=Parameters!$G$5),3,IF(AND(F289<Parameters!$G$5,F289>=Parameters!$H$5),4,IF(F289<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G289=\"\"),\"\",IF(G289>Parameters!$E$5,1,IF(AND(G289<Parameters!$E$5,G289>=Parameters!$F$5),2,IF(AND(G289<Parameters!$F$5,G289>=Parameters!$G$5),3,IF(AND(G289<Parameters!$G$5,G289>=Parameters!$H$5),4,IF(G289<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H289=\"\"),\"\",IF(H289>Parameters!$E$5,1,IF(AND(H289<Parameters!$E$5,H289>=Parameters!$F$5),2,IF(AND(H289<Parameters!$F$5,H289>=Parameters!$G$5),3,IF(AND(H289<Parameters!$G$5,H289>=Parameters!$H$5),4,IF(H289<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I289=\"\"),\"\",IF(I289>Parameters!$E$5,1,IF(AND(I289<Parameters!$E$5,I289>=Parameters!$F$5),2,IF(AND(I289<Parameters!$F$5,I289>=Parameters!$G$5),3,IF(AND(I289<Parameters!$G$5,I289>=Parameters!$H$5),4,IF(I289<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J289=\"\"),\"\",IF(J289>Parameters!$E$5,1,IF(AND(J289<Parameters!$E$5,J289>=Parameters!$F$5),2,IF(AND(J289<Parameters!$F$5,J289>=Parameters!$G$5),3,IF(AND(J289<Parameters!$G$5,J289>=Parameters!$H$5),4,IF(J289<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K289=\"\"),\"\",IF(K289>Parameters!$E$5,1,IF(AND(K289<Parameters!$E$5,K289>=Parameters!$F$5),2,IF(AND(K289<Parameters!$F$5,K289>=Parameters!$G$5),3,IF(AND(K289<Parameters!$G$5,K289>=Parameters!$H$5),4,IF(K289<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L289=\"\"),\"\",IF(L289>Parameters!$E$5,1,IF(AND(L289<Parameters!$E$5,L289>=Parameters!$F$5),2,IF(AND(L289<Parameters!$F$5,L289>=Parameters!$G$5),3,IF(AND(L289<Parameters!$G$5,L289>=Parameters!$H$5),4,IF(L289<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M289=\"\"),\"\",IF(M289>Parameters!$E$5,1,IF(AND(M289<Parameters!$E$5,M289>=Parameters!$F$5),2,IF(AND(M289<Parameters!$F$5,M289>=Parameters!$G$5),3,IF(AND(M289<Parameters!$G$5,M289>=Parameters!$H$5),4,IF(M289<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N289=\"\"),\"\",IF(N289>Parameters!$E$5,1,IF(AND(N289<Parameters!$E$5,N289>=Parameters!$F$5),2,IF(AND(N289<Parameters!$F$5,N289>=Parameters!$G$5),3,IF(AND(N289<Parameters!$G$5,N289>=Parameters!$H$5),4,IF(N289<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O289=\"\"),\"\",IF(O289>Parameters!$E$5,1,IF(AND(O289<Parameters!$E$5,O289>=Parameters!$F$5),2,IF(AND(O289<Parameters!$F$5,O289>=Parameters!$G$5),3,IF(AND(O289<Parameters!$G$5,O289>=Parameters!$H$5),4,IF(O289<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P289=\"\"),\"\",IF(P289>Parameters!$E$5,1,IF(AND(P289<Parameters!$E$5,P289>=Parameters!$F$5),2,IF(AND(P289<Parameters!$F$5,P289>=Parameters!$G$5),3,IF(AND(P289<Parameters!$G$5,P289>=Parameters!$H$5),4,IF(P289<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q289=\"\"),\"\",IF(Q289>Parameters!$E$5,1,IF(AND(Q289<Parameters!$E$5,Q289>=Parameters!$F$5),2,IF(AND(Q289<Parameters!$F$5,Q289>=Parameters!$G$5),3,IF(AND(Q289<Parameters!$G$5,Q289>=Parameters!$H$5),4,IF(Q289<Parameters!$H$5,5,\"\"))))))","v":""}]
[{"$f":"Data!$CI$5","v":"Return on Equity"},{"$f":"Companies!B4","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B290,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B290,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A290,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B290,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B290,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A290,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B290,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B290,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A290,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B290,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B290,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A290,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B290,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B290,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A290,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B290,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B290,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A290,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B290,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B290,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A290,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B290,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B290,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A290,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B290,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B290,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A290,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B290,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B290,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A290,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B290,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B290,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A290,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B290,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B290,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A290,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B290,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B290,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A290,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B290,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B290,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A290,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B290,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B290,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A290,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C290=\"\"),\"\",IF(C290>Parameters!$E$5,1,IF(AND(C290<Parameters!$E$5,C290>=Parameters!$F$5),2,IF(AND(C290<Parameters!$F$5,C290>=Parameters!$G$5),3,IF(AND(C290<Parameters!$G$5,C290>=Parameters!$H$5),4,IF(C290<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D290=\"\"),\"\",IF(D290>Parameters!$E$5,1,IF(AND(D290<Parameters!$E$5,D290>=Parameters!$F$5),2,IF(AND(D290<Parameters!$F$5,D290>=Parameters!$G$5),3,IF(AND(D290<Parameters!$G$5,D290>=Parameters!$H$5),4,IF(D290<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E290=\"\"),\"\",IF(E290>Parameters!$E$5,1,IF(AND(E290<Parameters!$E$5,E290>=Parameters!$F$5),2,IF(AND(E290<Parameters!$F$5,E290>=Parameters!$G$5),3,IF(AND(E290<Parameters!$G$5,E290>=Parameters!$H$5),4,IF(E290<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F290=\"\"),\"\",IF(F290>Parameters!$E$5,1,IF(AND(F290<Parameters!$E$5,F290>=Parameters!$F$5),2,IF(AND(F290<Parameters!$F$5,F290>=Parameters!$G$5),3,IF(AND(F290<Parameters!$G$5,F290>=Parameters!$H$5),4,IF(F290<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G290=\"\"),\"\",IF(G290>Parameters!$E$5,1,IF(AND(G290<Parameters!$E$5,G290>=Parameters!$F$5),2,IF(AND(G290<Parameters!$F$5,G290>=Parameters!$G$5),3,IF(AND(G290<Parameters!$G$5,G290>=Parameters!$H$5),4,IF(G290<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H290=\"\"),\"\",IF(H290>Parameters!$E$5,1,IF(AND(H290<Parameters!$E$5,H290>=Parameters!$F$5),2,IF(AND(H290<Parameters!$F$5,H290>=Parameters!$G$5),3,IF(AND(H290<Parameters!$G$5,H290>=Parameters!$H$5),4,IF(H290<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I290=\"\"),\"\",IF(I290>Parameters!$E$5,1,IF(AND(I290<Parameters!$E$5,I290>=Parameters!$F$5),2,IF(AND(I290<Parameters!$F$5,I290>=Parameters!$G$5),3,IF(AND(I290<Parameters!$G$5,I290>=Parameters!$H$5),4,IF(I290<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J290=\"\"),\"\",IF(J290>Parameters!$E$5,1,IF(AND(J290<Parameters!$E$5,J290>=Parameters!$F$5),2,IF(AND(J290<Parameters!$F$5,J290>=Parameters!$G$5),3,IF(AND(J290<Parameters!$G$5,J290>=Parameters!$H$5),4,IF(J290<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K290=\"\"),\"\",IF(K290>Parameters!$E$5,1,IF(AND(K290<Parameters!$E$5,K290>=Parameters!$F$5),2,IF(AND(K290<Parameters!$F$5,K290>=Parameters!$G$5),3,IF(AND(K290<Parameters!$G$5,K290>=Parameters!$H$5),4,IF(K290<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L290=\"\"),\"\",IF(L290>Parameters!$E$5,1,IF(AND(L290<Parameters!$E$5,L290>=Parameters!$F$5),2,IF(AND(L290<Parameters!$F$5,L290>=Parameters!$G$5),3,IF(AND(L290<Parameters!$G$5,L290>=Parameters!$H$5),4,IF(L290<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M290=\"\"),\"\",IF(M290>Parameters!$E$5,1,IF(AND(M290<Parameters!$E$5,M290>=Parameters!$F$5),2,IF(AND(M290<Parameters!$F$5,M290>=Parameters!$G$5),3,IF(AND(M290<Parameters!$G$5,M290>=Parameters!$H$5),4,IF(M290<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N290=\"\"),\"\",IF(N290>Parameters!$E$5,1,IF(AND(N290<Parameters!$E$5,N290>=Parameters!$F$5),2,IF(AND(N290<Parameters!$F$5,N290>=Parameters!$G$5),3,IF(AND(N290<Parameters!$G$5,N290>=Parameters!$H$5),4,IF(N290<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O290=\"\"),\"\",IF(O290>Parameters!$E$5,1,IF(AND(O290<Parameters!$E$5,O290>=Parameters!$F$5),2,IF(AND(O290<Parameters!$F$5,O290>=Parameters!$G$5),3,IF(AND(O290<Parameters!$G$5,O290>=Parameters!$H$5),4,IF(O290<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P290=\"\"),\"\",IF(P290>Parameters!$E$5,1,IF(AND(P290<Parameters!$E$5,P290>=Parameters!$F$5),2,IF(AND(P290<Parameters!$F$5,P290>=Parameters!$G$5),3,IF(AND(P290<Parameters!$G$5,P290>=Parameters!$H$5),4,IF(P290<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q290=\"\"),\"\",IF(Q290>Parameters!$E$5,1,IF(AND(Q290<Parameters!$E$5,Q290>=Parameters!$F$5),2,IF(AND(Q290<Parameters!$F$5,Q290>=Parameters!$G$5),3,IF(AND(Q290<Parameters!$G$5,Q290>=Parameters!$H$5),4,IF(Q290<Parameters!$H$5,5,\"\"))))))","v":""}]
[{"$f":"Data!$CI$5","v":"Return on Equity"},{"$f":"Companies!B5","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B291,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B291,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A291,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B291,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B291,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A291,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B291,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B291,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A291,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B291,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B291,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A291,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B291,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B291,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A291,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B291,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B291,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A291,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B291,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B291,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A291,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B291,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B291,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A291,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B291,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B291,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A291,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B291,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B291,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A291,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B291,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B291,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A291,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B291,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B291,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A291,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B291,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B291,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A291,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B291,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B291,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A291,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B291,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B291,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A291,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C291=\"\"),\"\",IF(C291>Parameters!$E$5,1,IF(AND(C291<Parameters!$E$5,C291>=Parameters!$F$5),2,IF(AND(C291<Parameters!$F$5,C291>=Parameters!$G$5),3,IF(AND(C291<Parameters!$G$5,C291>=Parameters!$H$5),4,IF(C291<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D291=\"\"),\"\",IF(D291>Parameters!$E$5,1,IF(AND(D291<Parameters!$E$5,D291>=Parameters!$F$5),2,IF(AND(D291<Parameters!$F$5,D291>=Parameters!$G$5),3,IF(AND(D291<Parameters!$G$5,D291>=Parameters!$H$5),4,IF(D291<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E291=\"\"),\"\",IF(E291>Parameters!$E$5,1,IF(AND(E291<Parameters!$E$5,E291>=Parameters!$F$5),2,IF(AND(E291<Parameters!$F$5,E291>=Parameters!$G$5),3,IF(AND(E291<Parameters!$G$5,E291>=Parameters!$H$5),4,IF(E291<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F291=\"\"),\"\",IF(F291>Parameters!$E$5,1,IF(AND(F291<Parameters!$E$5,F291>=Parameters!$F$5),2,IF(AND(F291<Parameters!$F$5,F291>=Parameters!$G$5),3,IF(AND(F291<Parameters!$G$5,F291>=Parameters!$H$5),4,IF(F291<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G291=\"\"),\"\",IF(G291>Parameters!$E$5,1,IF(AND(G291<Parameters!$E$5,G291>=Parameters!$F$5),2,IF(AND(G291<Parameters!$F$5,G291>=Parameters!$G$5),3,IF(AND(G291<Parameters!$G$5,G291>=Parameters!$H$5),4,IF(G291<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H291=\"\"),\"\",IF(H291>Parameters!$E$5,1,IF(AND(H291<Parameters!$E$5,H291>=Parameters!$F$5),2,IF(AND(H291<Parameters!$F$5,H291>=Parameters!$G$5),3,IF(AND(H291<Parameters!$G$5,H291>=Parameters!$H$5),4,IF(H291<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I291=\"\"),\"\",IF(I291>Parameters!$E$5,1,IF(AND(I291<Parameters!$E$5,I291>=Parameters!$F$5),2,IF(AND(I291<Parameters!$F$5,I291>=Parameters!$G$5),3,IF(AND(I291<Parameters!$G$5,I291>=Parameters!$H$5),4,IF(I291<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J291=\"\"),\"\",IF(J291>Parameters!$E$5,1,IF(AND(J291<Parameters!$E$5,J291>=Parameters!$F$5),2,IF(AND(J291<Parameters!$F$5,J291>=Parameters!$G$5),3,IF(AND(J291<Parameters!$G$5,J291>=Parameters!$H$5),4,IF(J291<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K291=\"\"),\"\",IF(K291>Parameters!$E$5,1,IF(AND(K291<Parameters!$E$5,K291>=Parameters!$F$5),2,IF(AND(K291<Parameters!$F$5,K291>=Parameters!$G$5),3,IF(AND(K291<Parameters!$G$5,K291>=Parameters!$H$5),4,IF(K291<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L291=\"\"),\"\",IF(L291>Parameters!$E$5,1,IF(AND(L291<Parameters!$E$5,L291>=Parameters!$F$5),2,IF(AND(L291<Parameters!$F$5,L291>=Parameters!$G$5),3,IF(AND(L291<Parameters!$G$5,L291>=Parameters!$H$5),4,IF(L291<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M291=\"\"),\"\",IF(M291>Parameters!$E$5,1,IF(AND(M291<Parameters!$E$5,M291>=Parameters!$F$5),2,IF(AND(M291<Parameters!$F$5,M291>=Parameters!$G$5),3,IF(AND(M291<Parameters!$G$5,M291>=Parameters!$H$5),4,IF(M291<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N291=\"\"),\"\",IF(N291>Parameters!$E$5,1,IF(AND(N291<Parameters!$E$5,N291>=Parameters!$F$5),2,IF(AND(N291<Parameters!$F$5,N291>=Parameters!$G$5),3,IF(AND(N291<Parameters!$G$5,N291>=Parameters!$H$5),4,IF(N291<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O291=\"\"),\"\",IF(O291>Parameters!$E$5,1,IF(AND(O291<Parameters!$E$5,O291>=Parameters!$F$5),2,IF(AND(O291<Parameters!$F$5,O291>=Parameters!$G$5),3,IF(AND(O291<Parameters!$G$5,O291>=Parameters!$H$5),4,IF(O291<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P291=\"\"),\"\",IF(P291>Parameters!$E$5,1,IF(AND(P291<Parameters!$E$5,P291>=Parameters!$F$5),2,IF(AND(P291<Parameters!$F$5,P291>=Parameters!$G$5),3,IF(AND(P291<Parameters!$G$5,P291>=Parameters!$H$5),4,IF(P291<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q291=\"\"),\"\",IF(Q291>Parameters!$E$5,1,IF(AND(Q291<Parameters!$E$5,Q291>=Parameters!$F$5),2,IF(AND(Q291<Parameters!$F$5,Q291>=Parameters!$G$5),3,IF(AND(Q291<Parameters!$G$5,Q291>=Parameters!$H$5),4,IF(Q291<Parameters!$H$5,5,\"\"))))))","v":""}]
[{"$f":"Data!$CI$5","v":"Return on Equity"},{"$f":"Companies!B6","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B292,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B292,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A292,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B292,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B292,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A292,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B292,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B292,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A292,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B292,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B292,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A292,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B292,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B292,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A292,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B292,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B292,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A292,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B292,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B292,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A292,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B292,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B292,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A292,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B292,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B292,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A292,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B292,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B292,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A292,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B292,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B292,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A292,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B292,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B292,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A292,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B292,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B292,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A292,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B292,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B292,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A292,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B292,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B292,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A292,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C292=\"\"),\"\",IF(C292>Parameters!$E$5,1,IF(AND(C292<Parameters!$E$5,C292>=Parameters!$F$5),2,IF(AND(C292<Parameters!$F$5,C292>=Parameters!$G$5),3,IF(AND(C292<Parameters!$G$5,C292>=Parameters!$H$5),4,IF(C292<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D292=\"\"),\"\",IF(D292>Parameters!$E$5,1,IF(AND(D292<Parameters!$E$5,D292>=Parameters!$F$5),2,IF(AND(D292<Parameters!$F$5,D292>=Parameters!$G$5),3,IF(AND(D292<Parameters!$G$5,D292>=Parameters!$H$5),4,IF(D292<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E292=\"\"),\"\",IF(E292>Parameters!$E$5,1,IF(AND(E292<Parameters!$E$5,E292>=Parameters!$F$5),2,IF(AND(E292<Parameters!$F$5,E292>=Parameters!$G$5),3,IF(AND(E292<Parameters!$G$5,E292>=Parameters!$H$5),4,IF(E292<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F292=\"\"),\"\",IF(F292>Parameters!$E$5,1,IF(AND(F292<Parameters!$E$5,F292>=Parameters!$F$5),2,IF(AND(F292<Parameters!$F$5,F292>=Parameters!$G$5),3,IF(AND(F292<Parameters!$G$5,F292>=Parameters!$H$5),4,IF(F292<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G292=\"\"),\"\",IF(G292>Parameters!$E$5,1,IF(AND(G292<Parameters!$E$5,G292>=Parameters!$F$5),2,IF(AND(G292<Parameters!$F$5,G292>=Parameters!$G$5),3,IF(AND(G292<Parameters!$G$5,G292>=Parameters!$H$5),4,IF(G292<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H292=\"\"),\"\",IF(H292>Parameters!$E$5,1,IF(AND(H292<Parameters!$E$5,H292>=Parameters!$F$5),2,IF(AND(H292<Parameters!$F$5,H292>=Parameters!$G$5),3,IF(AND(H292<Parameters!$G$5,H292>=Parameters!$H$5),4,IF(H292<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I292=\"\"),\"\",IF(I292>Parameters!$E$5,1,IF(AND(I292<Parameters!$E$5,I292>=Parameters!$F$5),2,IF(AND(I292<Parameters!$F$5,I292>=Parameters!$G$5),3,IF(AND(I292<Parameters!$G$5,I292>=Parameters!$H$5),4,IF(I292<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J292=\"\"),\"\",IF(J292>Parameters!$E$5,1,IF(AND(J292<Parameters!$E$5,J292>=Parameters!$F$5),2,IF(AND(J292<Parameters!$F$5,J292>=Parameters!$G$5),3,IF(AND(J292<Parameters!$G$5,J292>=Parameters!$H$5),4,IF(J292<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K292=\"\"),\"\",IF(K292>Parameters!$E$5,1,IF(AND(K292<Parameters!$E$5,K292>=Parameters!$F$5),2,IF(AND(K292<Parameters!$F$5,K292>=Parameters!$G$5),3,IF(AND(K292<Parameters!$G$5,K292>=Parameters!$H$5),4,IF(K292<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L292=\"\"),\"\",IF(L292>Parameters!$E$5,1,IF(AND(L292<Parameters!$E$5,L292>=Parameters!$F$5),2,IF(AND(L292<Parameters!$F$5,L292>=Parameters!$G$5),3,IF(AND(L292<Parameters!$G$5,L292>=Parameters!$H$5),4,IF(L292<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M292=\"\"),\"\",IF(M292>Parameters!$E$5,1,IF(AND(M292<Parameters!$E$5,M292>=Parameters!$F$5),2,IF(AND(M292<Parameters!$F$5,M292>=Parameters!$G$5),3,IF(AND(M292<Parameters!$G$5,M292>=Parameters!$H$5),4,IF(M292<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N292=\"\"),\"\",IF(N292>Parameters!$E$5,1,IF(AND(N292<Parameters!$E$5,N292>=Parameters!$F$5),2,IF(AND(N292<Parameters!$F$5,N292>=Parameters!$G$5),3,IF(AND(N292<Parameters!$G$5,N292>=Parameters!$H$5),4,IF(N292<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O292=\"\"),\"\",IF(O292>Parameters!$E$5,1,IF(AND(O292<Parameters!$E$5,O292>=Parameters!$F$5),2,IF(AND(O292<Parameters!$F$5,O292>=Parameters!$G$5),3,IF(AND(O292<Parameters!$G$5,O292>=Parameters!$H$5),4,IF(O292<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P292=\"\"),\"\",IF(P292>Parameters!$E$5,1,IF(AND(P292<Parameters!$E$5,P292>=Parameters!$F$5),2,IF(AND(P292<Parameters!$F$5,P292>=Parameters!$G$5),3,IF(AND(P292<Parameters!$G$5,P292>=Parameters!$H$5),4,IF(P292<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q292=\"\"),\"\",IF(Q292>Parameters!$E$5,1,IF(AND(Q292<Parameters!$E$5,Q292>=Parameters!$F$5),2,IF(AND(Q292<Parameters!$F$5,Q292>=Parameters!$G$5),3,IF(AND(Q292<Parameters!$G$5,Q292>=Parameters!$H$5),4,IF(Q292<Parameters!$H$5,5,\"\"))))))","v":""}]
[{"$f":"Data!$CI$5","v":"Return on Equity"},{"$f":"Companies!B7","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B293,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B293,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A293,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B293,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B293,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A293,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B293,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B293,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A293,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B293,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B293,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A293,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B293,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B293,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A293,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B293,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B293,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A293,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B293,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B293,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A293,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B293,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B293,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A293,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B293,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B293,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A293,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B293,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B293,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A293,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B293,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B293,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A293,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B293,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B293,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A293,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B293,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B293,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A293,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B293,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B293,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A293,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B293,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B293,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A293,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C293=\"\"),\"\",IF(C293>Parameters!$E$5,1,IF(AND(C293<Parameters!$E$5,C293>=Parameters!$F$5),2,IF(AND(C293<Parameters!$F$5,C293>=Parameters!$G$5),3,IF(AND(C293<Parameters!$G$5,C293>=Parameters!$H$5),4,IF(C293<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D293=\"\"),\"\",IF(D293>Parameters!$E$5,1,IF(AND(D293<Parameters!$E$5,D293>=Parameters!$F$5),2,IF(AND(D293<Parameters!$F$5,D293>=Parameters!$G$5),3,IF(AND(D293<Parameters!$G$5,D293>=Parameters!$H$5),4,IF(D293<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E293=\"\"),\"\",IF(E293>Parameters!$E$5,1,IF(AND(E293<Parameters!$E$5,E293>=Parameters!$F$5),2,IF(AND(E293<Parameters!$F$5,E293>=Parameters!$G$5),3,IF(AND(E293<Parameters!$G$5,E293>=Parameters!$H$5),4,IF(E293<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F293=\"\"),\"\",IF(F293>Parameters!$E$5,1,IF(AND(F293<Parameters!$E$5,F293>=Parameters!$F$5),2,IF(AND(F293<Parameters!$F$5,F293>=Parameters!$G$5),3,IF(AND(F293<Parameters!$G$5,F293>=Parameters!$H$5),4,IF(F293<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G293=\"\"),\"\",IF(G293>Parameters!$E$5,1,IF(AND(G293<Parameters!$E$5,G293>=Parameters!$F$5),2,IF(AND(G293<Parameters!$F$5,G293>=Parameters!$G$5),3,IF(AND(G293<Parameters!$G$5,G293>=Parameters!$H$5),4,IF(G293<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H293=\"\"),\"\",IF(H293>Parameters!$E$5,1,IF(AND(H293<Parameters!$E$5,H293>=Parameters!$F$5),2,IF(AND(H293<Parameters!$F$5,H293>=Parameters!$G$5),3,IF(AND(H293<Parameters!$G$5,H293>=Parameters!$H$5),4,IF(H293<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I293=\"\"),\"\",IF(I293>Parameters!$E$5,1,IF(AND(I293<Parameters!$E$5,I293>=Parameters!$F$5),2,IF(AND(I293<Parameters!$F$5,I293>=Parameters!$G$5),3,IF(AND(I293<Parameters!$G$5,I293>=Parameters!$H$5),4,IF(I293<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J293=\"\"),\"\",IF(J293>Parameters!$E$5,1,IF(AND(J293<Parameters!$E$5,J293>=Parameters!$F$5),2,IF(AND(J293<Parameters!$F$5,J293>=Parameters!$G$5),3,IF(AND(J293<Parameters!$G$5,J293>=Parameters!$H$5),4,IF(J293<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K293=\"\"),\"\",IF(K293>Parameters!$E$5,1,IF(AND(K293<Parameters!$E$5,K293>=Parameters!$F$5),2,IF(AND(K293<Parameters!$F$5,K293>=Parameters!$G$5),3,IF(AND(K293<Parameters!$G$5,K293>=Parameters!$H$5),4,IF(K293<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L293=\"\"),\"\",IF(L293>Parameters!$E$5,1,IF(AND(L293<Parameters!$E$5,L293>=Parameters!$F$5),2,IF(AND(L293<Parameters!$F$5,L293>=Parameters!$G$5),3,IF(AND(L293<Parameters!$G$5,L293>=Parameters!$H$5),4,IF(L293<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M293=\"\"),\"\",IF(M293>Parameters!$E$5,1,IF(AND(M293<Parameters!$E$5,M293>=Parameters!$F$5),2,IF(AND(M293<Parameters!$F$5,M293>=Parameters!$G$5),3,IF(AND(M293<Parameters!$G$5,M293>=Parameters!$H$5),4,IF(M293<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N293=\"\"),\"\",IF(N293>Parameters!$E$5,1,IF(AND(N293<Parameters!$E$5,N293>=Parameters!$F$5),2,IF(AND(N293<Parameters!$F$5,N293>=Parameters!$G$5),3,IF(AND(N293<Parameters!$G$5,N293>=Parameters!$H$5),4,IF(N293<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O293=\"\"),\"\",IF(O293>Parameters!$E$5,1,IF(AND(O293<Parameters!$E$5,O293>=Parameters!$F$5),2,IF(AND(O293<Parameters!$F$5,O293>=Parameters!$G$5),3,IF(AND(O293<Parameters!$G$5,O293>=Parameters!$H$5),4,IF(O293<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P293=\"\"),\"\",IF(P293>Parameters!$E$5,1,IF(AND(P293<Parameters!$E$5,P293>=Parameters!$F$5),2,IF(AND(P293<Parameters!$F$5,P293>=Parameters!$G$5),3,IF(AND(P293<Parameters!$G$5,P293>=Parameters!$H$5),4,IF(P293<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q293=\"\"),\"\",IF(Q293>Parameters!$E$5,1,IF(AND(Q293<Parameters!$E$5,Q293>=Parameters!$F$5),2,IF(AND(Q293<Parameters!$F$5,Q293>=Parameters!$G$5),3,IF(AND(Q293<Parameters!$G$5,Q293>=Parameters!$H$5),4,IF(Q293<Parameters!$H$5,5,\"\"))))))","v":""}]
[{"$f":"Data!$CI$5","v":"Return on Equity"},{"$f":"Companies!B8","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B294,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B294,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A294,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B294,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B294,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A294,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B294,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B294,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A294,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B294,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B294,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A294,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B294,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B294,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A294,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B294,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B294,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A294,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B294,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B294,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A294,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B294,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B294,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A294,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B294,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B294,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A294,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B294,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B294,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A294,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B294,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B294,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A294,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B294,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B294,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A294,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B294,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B294,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A294,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B294,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B294,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A294,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B294,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B294,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A294,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C294=\"\"),\"\",IF(C294>Parameters!$E$5,1,IF(AND(C294<Parameters!$E$5,C294>=Parameters!$F$5),2,IF(AND(C294<Parameters!$F$5,C294>=Parameters!$G$5),3,IF(AND(C294<Parameters!$G$5,C294>=Parameters!$H$5),4,IF(C294<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D294=\"\"),\"\",IF(D294>Parameters!$E$5,1,IF(AND(D294<Parameters!$E$5,D294>=Parameters!$F$5),2,IF(AND(D294<Parameters!$F$5,D294>=Parameters!$G$5),3,IF(AND(D294<Parameters!$G$5,D294>=Parameters!$H$5),4,IF(D294<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E294=\"\"),\"\",IF(E294>Parameters!$E$5,1,IF(AND(E294<Parameters!$E$5,E294>=Parameters!$F$5),2,IF(AND(E294<Parameters!$F$5,E294>=Parameters!$G$5),3,IF(AND(E294<Parameters!$G$5,E294>=Parameters!$H$5),4,IF(E294<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F294=\"\"),\"\",IF(F294>Parameters!$E$5,1,IF(AND(F294<Parameters!$E$5,F294>=Parameters!$F$5),2,IF(AND(F294<Parameters!$F$5,F294>=Parameters!$G$5),3,IF(AND(F294<Parameters!$G$5,F294>=Parameters!$H$5),4,IF(F294<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G294=\"\"),\"\",IF(G294>Parameters!$E$5,1,IF(AND(G294<Parameters!$E$5,G294>=Parameters!$F$5),2,IF(AND(G294<Parameters!$F$5,G294>=Parameters!$G$5),3,IF(AND(G294<Parameters!$G$5,G294>=Parameters!$H$5),4,IF(G294<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H294=\"\"),\"\",IF(H294>Parameters!$E$5,1,IF(AND(H294<Parameters!$E$5,H294>=Parameters!$F$5),2,IF(AND(H294<Parameters!$F$5,H294>=Parameters!$G$5),3,IF(AND(H294<Parameters!$G$5,H294>=Parameters!$H$5),4,IF(H294<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I294=\"\"),\"\",IF(I294>Parameters!$E$5,1,IF(AND(I294<Parameters!$E$5,I294>=Parameters!$F$5),2,IF(AND(I294<Parameters!$F$5,I294>=Parameters!$G$5),3,IF(AND(I294<Parameters!$G$5,I294>=Parameters!$H$5),4,IF(I294<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J294=\"\"),\"\",IF(J294>Parameters!$E$5,1,IF(AND(J294<Parameters!$E$5,J294>=Parameters!$F$5),2,IF(AND(J294<Parameters!$F$5,J294>=Parameters!$G$5),3,IF(AND(J294<Parameters!$G$5,J294>=Parameters!$H$5),4,IF(J294<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K294=\"\"),\"\",IF(K294>Parameters!$E$5,1,IF(AND(K294<Parameters!$E$5,K294>=Parameters!$F$5),2,IF(AND(K294<Parameters!$F$5,K294>=Parameters!$G$5),3,IF(AND(K294<Parameters!$G$5,K294>=Parameters!$H$5),4,IF(K294<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L294=\"\"),\"\",IF(L294>Parameters!$E$5,1,IF(AND(L294<Parameters!$E$5,L294>=Parameters!$F$5),2,IF(AND(L294<Parameters!$F$5,L294>=Parameters!$G$5),3,IF(AND(L294<Parameters!$G$5,L294>=Parameters!$H$5),4,IF(L294<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M294=\"\"),\"\",IF(M294>Parameters!$E$5,1,IF(AND(M294<Parameters!$E$5,M294>=Parameters!$F$5),2,IF(AND(M294<Parameters!$F$5,M294>=Parameters!$G$5),3,IF(AND(M294<Parameters!$G$5,M294>=Parameters!$H$5),4,IF(M294<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N294=\"\"),\"\",IF(N294>Parameters!$E$5,1,IF(AND(N294<Parameters!$E$5,N294>=Parameters!$F$5),2,IF(AND(N294<Parameters!$F$5,N294>=Parameters!$G$5),3,IF(AND(N294<Parameters!$G$5,N294>=Parameters!$H$5),4,IF(N294<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O294=\"\"),\"\",IF(O294>Parameters!$E$5,1,IF(AND(O294<Parameters!$E$5,O294>=Parameters!$F$5),2,IF(AND(O294<Parameters!$F$5,O294>=Parameters!$G$5),3,IF(AND(O294<Parameters!$G$5,O294>=Parameters!$H$5),4,IF(O294<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P294=\"\"),\"\",IF(P294>Parameters!$E$5,1,IF(AND(P294<Parameters!$E$5,P294>=Parameters!$F$5),2,IF(AND(P294<Parameters!$F$5,P294>=Parameters!$G$5),3,IF(AND(P294<Parameters!$G$5,P294>=Parameters!$H$5),4,IF(P294<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q294=\"\"),\"\",IF(Q294>Parameters!$E$5,1,IF(AND(Q294<Parameters!$E$5,Q294>=Parameters!$F$5),2,IF(AND(Q294<Parameters!$F$5,Q294>=Parameters!$G$5),3,IF(AND(Q294<Parameters!$G$5,Q294>=Parameters!$H$5),4,IF(Q294<Parameters!$H$5,5,\"\"))))))","v":""}]
[{"$f":"Data!$CI$5","v":"Return on Equity"},{"$f":"Companies!B9","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B295,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B295,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A295,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B295,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B295,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A295,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B295,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B295,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A295,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B295,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B295,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A295,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B295,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B295,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A295,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B295,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B295,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A295,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B295,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B295,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A295,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B295,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B295,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A295,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B295,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B295,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A295,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B295,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B295,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A295,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B295,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B295,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A295,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B295,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B295,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A295,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B295,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B295,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A295,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B295,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B295,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A295,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B295,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B295,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A295,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C295=\"\"),\"\",IF(C295>Parameters!$E$5,1,IF(AND(C295<Parameters!$E$5,C295>=Parameters!$F$5),2,IF(AND(C295<Parameters!$F$5,C295>=Parameters!$G$5),3,IF(AND(C295<Parameters!$G$5,C295>=Parameters!$H$5),4,IF(C295<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D295=\"\"),\"\",IF(D295>Parameters!$E$5,1,IF(AND(D295<Parameters!$E$5,D295>=Parameters!$F$5),2,IF(AND(D295<Parameters!$F$5,D295>=Parameters!$G$5),3,IF(AND(D295<Parameters!$G$5,D295>=Parameters!$H$5),4,IF(D295<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E295=\"\"),\"\",IF(E295>Parameters!$E$5,1,IF(AND(E295<Parameters!$E$5,E295>=Parameters!$F$5),2,IF(AND(E295<Parameters!$F$5,E295>=Parameters!$G$5),3,IF(AND(E295<Parameters!$G$5,E295>=Parameters!$H$5),4,IF(E295<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F295=\"\"),\"\",IF(F295>Parameters!$E$5,1,IF(AND(F295<Parameters!$E$5,F295>=Parameters!$F$5),2,IF(AND(F295<Parameters!$F$5,F295>=Parameters!$G$5),3,IF(AND(F295<Parameters!$G$5,F295>=Parameters!$H$5),4,IF(F295<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G295=\"\"),\"\",IF(G295>Parameters!$E$5,1,IF(AND(G295<Parameters!$E$5,G295>=Parameters!$F$5),2,IF(AND(G295<Parameters!$F$5,G295>=Parameters!$G$5),3,IF(AND(G295<Parameters!$G$5,G295>=Parameters!$H$5),4,IF(G295<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H295=\"\"),\"\",IF(H295>Parameters!$E$5,1,IF(AND(H295<Parameters!$E$5,H295>=Parameters!$F$5),2,IF(AND(H295<Parameters!$F$5,H295>=Parameters!$G$5),3,IF(AND(H295<Parameters!$G$5,H295>=Parameters!$H$5),4,IF(H295<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I295=\"\"),\"\",IF(I295>Parameters!$E$5,1,IF(AND(I295<Parameters!$E$5,I295>=Parameters!$F$5),2,IF(AND(I295<Parameters!$F$5,I295>=Parameters!$G$5),3,IF(AND(I295<Parameters!$G$5,I295>=Parameters!$H$5),4,IF(I295<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J295=\"\"),\"\",IF(J295>Parameters!$E$5,1,IF(AND(J295<Parameters!$E$5,J295>=Parameters!$F$5),2,IF(AND(J295<Parameters!$F$5,J295>=Parameters!$G$5),3,IF(AND(J295<Parameters!$G$5,J295>=Parameters!$H$5),4,IF(J295<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K295=\"\"),\"\",IF(K295>Parameters!$E$5,1,IF(AND(K295<Parameters!$E$5,K295>=Parameters!$F$5),2,IF(AND(K295<Parameters!$F$5,K295>=Parameters!$G$5),3,IF(AND(K295<Parameters!$G$5,K295>=Parameters!$H$5),4,IF(K295<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L295=\"\"),\"\",IF(L295>Parameters!$E$5,1,IF(AND(L295<Parameters!$E$5,L295>=Parameters!$F$5),2,IF(AND(L295<Parameters!$F$5,L295>=Parameters!$G$5),3,IF(AND(L295<Parameters!$G$5,L295>=Parameters!$H$5),4,IF(L295<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M295=\"\"),\"\",IF(M295>Parameters!$E$5,1,IF(AND(M295<Parameters!$E$5,M295>=Parameters!$F$5),2,IF(AND(M295<Parameters!$F$5,M295>=Parameters!$G$5),3,IF(AND(M295<Parameters!$G$5,M295>=Parameters!$H$5),4,IF(M295<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N295=\"\"),\"\",IF(N295>Parameters!$E$5,1,IF(AND(N295<Parameters!$E$5,N295>=Parameters!$F$5),2,IF(AND(N295<Parameters!$F$5,N295>=Parameters!$G$5),3,IF(AND(N295<Parameters!$G$5,N295>=Parameters!$H$5),4,IF(N295<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O295=\"\"),\"\",IF(O295>Parameters!$E$5,1,IF(AND(O295<Parameters!$E$5,O295>=Parameters!$F$5),2,IF(AND(O295<Parameters!$F$5,O295>=Parameters!$G$5),3,IF(AND(O295<Parameters!$G$5,O295>=Parameters!$H$5),4,IF(O295<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P295=\"\"),\"\",IF(P295>Parameters!$E$5,1,IF(AND(P295<Parameters!$E$5,P295>=Parameters!$F$5),2,IF(AND(P295<Parameters!$F$5,P295>=Parameters!$G$5),3,IF(AND(P295<Parameters!$G$5,P295>=Parameters!$H$5),4,IF(P295<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q295=\"\"),\"\",IF(Q295>Parameters!$E$5,1,IF(AND(Q295<Parameters!$E$5,Q295>=Parameters!$F$5),2,IF(AND(Q295<Parameters!$F$5,Q295>=Parameters!$G$5),3,IF(AND(Q295<Parameters!$G$5,Q295>=Parameters!$H$5),4,IF(Q295<Parameters!$H$5,5,\"\"))))))","v":""}]
[{"$f":"Data!$CI$5","v":"Return on Equity"},{"$f":"Companies!B10","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B296,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B296,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A296,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B296,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B296,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A296,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B296,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B296,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A296,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B296,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B296,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A296,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B296,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B296,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A296,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B296,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B296,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A296,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B296,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B296,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A296,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B296,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B296,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A296,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B296,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B296,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A296,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B296,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B296,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A296,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B296,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B296,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A296,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B296,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B296,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A296,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B296,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B296,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A296,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B296,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B296,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A296,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B296,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B296,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A296,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C296=\"\"),\"\",IF(C296>Parameters!$E$5,1,IF(AND(C296<Parameters!$E$5,C296>=Parameters!$F$5),2,IF(AND(C296<Parameters!$F$5,C296>=Parameters!$G$5),3,IF(AND(C296<Parameters!$G$5,C296>=Parameters!$H$5),4,IF(C296<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D296=\"\"),\"\",IF(D296>Parameters!$E$5,1,IF(AND(D296<Parameters!$E$5,D296>=Parameters!$F$5),2,IF(AND(D296<Parameters!$F$5,D296>=Parameters!$G$5),3,IF(AND(D296<Parameters!$G$5,D296>=Parameters!$H$5),4,IF(D296<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E296=\"\"),\"\",IF(E296>Parameters!$E$5,1,IF(AND(E296<Parameters!$E$5,E296>=Parameters!$F$5),2,IF(AND(E296<Parameters!$F$5,E296>=Parameters!$G$5),3,IF(AND(E296<Parameters!$G$5,E296>=Parameters!$H$5),4,IF(E296<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F296=\"\"),\"\",IF(F296>Parameters!$E$5,1,IF(AND(F296<Parameters!$E$5,F296>=Parameters!$F$5),2,IF(AND(F296<Parameters!$F$5,F296>=Parameters!$G$5),3,IF(AND(F296<Parameters!$G$5,F296>=Parameters!$H$5),4,IF(F296<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G296=\"\"),\"\",IF(G296>Parameters!$E$5,1,IF(AND(G296<Parameters!$E$5,G296>=Parameters!$F$5),2,IF(AND(G296<Parameters!$F$5,G296>=Parameters!$G$5),3,IF(AND(G296<Parameters!$G$5,G296>=Parameters!$H$5),4,IF(G296<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H296=\"\"),\"\",IF(H296>Parameters!$E$5,1,IF(AND(H296<Parameters!$E$5,H296>=Parameters!$F$5),2,IF(AND(H296<Parameters!$F$5,H296>=Parameters!$G$5),3,IF(AND(H296<Parameters!$G$5,H296>=Parameters!$H$5),4,IF(H296<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I296=\"\"),\"\",IF(I296>Parameters!$E$5,1,IF(AND(I296<Parameters!$E$5,I296>=Parameters!$F$5),2,IF(AND(I296<Parameters!$F$5,I296>=Parameters!$G$5),3,IF(AND(I296<Parameters!$G$5,I296>=Parameters!$H$5),4,IF(I296<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J296=\"\"),\"\",IF(J296>Parameters!$E$5,1,IF(AND(J296<Parameters!$E$5,J296>=Parameters!$F$5),2,IF(AND(J296<Parameters!$F$5,J296>=Parameters!$G$5),3,IF(AND(J296<Parameters!$G$5,J296>=Parameters!$H$5),4,IF(J296<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K296=\"\"),\"\",IF(K296>Parameters!$E$5,1,IF(AND(K296<Parameters!$E$5,K296>=Parameters!$F$5),2,IF(AND(K296<Parameters!$F$5,K296>=Parameters!$G$5),3,IF(AND(K296<Parameters!$G$5,K296>=Parameters!$H$5),4,IF(K296<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L296=\"\"),\"\",IF(L296>Parameters!$E$5,1,IF(AND(L296<Parameters!$E$5,L296>=Parameters!$F$5),2,IF(AND(L296<Parameters!$F$5,L296>=Parameters!$G$5),3,IF(AND(L296<Parameters!$G$5,L296>=Parameters!$H$5),4,IF(L296<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M296=\"\"),\"\",IF(M296>Parameters!$E$5,1,IF(AND(M296<Parameters!$E$5,M296>=Parameters!$F$5),2,IF(AND(M296<Parameters!$F$5,M296>=Parameters!$G$5),3,IF(AND(M296<Parameters!$G$5,M296>=Parameters!$H$5),4,IF(M296<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N296=\"\"),\"\",IF(N296>Parameters!$E$5,1,IF(AND(N296<Parameters!$E$5,N296>=Parameters!$F$5),2,IF(AND(N296<Parameters!$F$5,N296>=Parameters!$G$5),3,IF(AND(N296<Parameters!$G$5,N296>=Parameters!$H$5),4,IF(N296<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O296=\"\"),\"\",IF(O296>Parameters!$E$5,1,IF(AND(O296<Parameters!$E$5,O296>=Parameters!$F$5),2,IF(AND(O296<Parameters!$F$5,O296>=Parameters!$G$5),3,IF(AND(O296<Parameters!$G$5,O296>=Parameters!$H$5),4,IF(O296<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P296=\"\"),\"\",IF(P296>Parameters!$E$5,1,IF(AND(P296<Parameters!$E$5,P296>=Parameters!$F$5),2,IF(AND(P296<Parameters!$F$5,P296>=Parameters!$G$5),3,IF(AND(P296<Parameters!$G$5,P296>=Parameters!$H$5),4,IF(P296<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q296=\"\"),\"\",IF(Q296>Parameters!$E$5,1,IF(AND(Q296<Parameters!$E$5,Q296>=Parameters!$F$5),2,IF(AND(Q296<Parameters!$F$5,Q296>=Parameters!$G$5),3,IF(AND(Q296<Parameters!$G$5,Q296>=Parameters!$H$5),4,IF(Q296<Parameters!$H$5,5,\"\"))))))","v":""}]
[{"$f":"Data!$CI$5","v":"Return on Equity"},{"$f":"Companies!B11","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B297,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B297,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A297,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B297,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B297,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A297,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B297,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B297,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A297,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B297,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B297,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A297,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B297,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B297,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A297,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B297,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B297,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A297,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B297,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B297,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A297,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B297,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B297,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A297,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B297,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B297,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A297,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B297,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B297,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A297,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B297,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B297,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A297,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B297,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B297,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A297,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B297,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B297,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A297,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B297,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B297,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A297,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B297,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B297,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A297,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C297=\"\"),\"\",IF(C297>Parameters!$E$5,1,IF(AND(C297<Parameters!$E$5,C297>=Parameters!$F$5),2,IF(AND(C297<Parameters!$F$5,C297>=Parameters!$G$5),3,IF(AND(C297<Parameters!$G$5,C297>=Parameters!$H$5),4,IF(C297<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D297=\"\"),\"\",IF(D297>Parameters!$E$5,1,IF(AND(D297<Parameters!$E$5,D297>=Parameters!$F$5),2,IF(AND(D297<Parameters!$F$5,D297>=Parameters!$G$5),3,IF(AND(D297<Parameters!$G$5,D297>=Parameters!$H$5),4,IF(D297<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E297=\"\"),\"\",IF(E297>Parameters!$E$5,1,IF(AND(E297<Parameters!$E$5,E297>=Parameters!$F$5),2,IF(AND(E297<Parameters!$F$5,E297>=Parameters!$G$5),3,IF(AND(E297<Parameters!$G$5,E297>=Parameters!$H$5),4,IF(E297<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F297=\"\"),\"\",IF(F297>Parameters!$E$5,1,IF(AND(F297<Parameters!$E$5,F297>=Parameters!$F$5),2,IF(AND(F297<Parameters!$F$5,F297>=Parameters!$G$5),3,IF(AND(F297<Parameters!$G$5,F297>=Parameters!$H$5),4,IF(F297<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G297=\"\"),\"\",IF(G297>Parameters!$E$5,1,IF(AND(G297<Parameters!$E$5,G297>=Parameters!$F$5),2,IF(AND(G297<Parameters!$F$5,G297>=Parameters!$G$5),3,IF(AND(G297<Parameters!$G$5,G297>=Parameters!$H$5),4,IF(G297<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H297=\"\"),\"\",IF(H297>Parameters!$E$5,1,IF(AND(H297<Parameters!$E$5,H297>=Parameters!$F$5),2,IF(AND(H297<Parameters!$F$5,H297>=Parameters!$G$5),3,IF(AND(H297<Parameters!$G$5,H297>=Parameters!$H$5),4,IF(H297<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I297=\"\"),\"\",IF(I297>Parameters!$E$5,1,IF(AND(I297<Parameters!$E$5,I297>=Parameters!$F$5),2,IF(AND(I297<Parameters!$F$5,I297>=Parameters!$G$5),3,IF(AND(I297<Parameters!$G$5,I297>=Parameters!$H$5),4,IF(I297<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J297=\"\"),\"\",IF(J297>Parameters!$E$5,1,IF(AND(J297<Parameters!$E$5,J297>=Parameters!$F$5),2,IF(AND(J297<Parameters!$F$5,J297>=Parameters!$G$5),3,IF(AND(J297<Parameters!$G$5,J297>=Parameters!$H$5),4,IF(J297<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K297=\"\"),\"\",IF(K297>Parameters!$E$5,1,IF(AND(K297<Parameters!$E$5,K297>=Parameters!$F$5),2,IF(AND(K297<Parameters!$F$5,K297>=Parameters!$G$5),3,IF(AND(K297<Parameters!$G$5,K297>=Parameters!$H$5),4,IF(K297<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L297=\"\"),\"\",IF(L297>Parameters!$E$5,1,IF(AND(L297<Parameters!$E$5,L297>=Parameters!$F$5),2,IF(AND(L297<Parameters!$F$5,L297>=Parameters!$G$5),3,IF(AND(L297<Parameters!$G$5,L297>=Parameters!$H$5),4,IF(L297<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M297=\"\"),\"\",IF(M297>Parameters!$E$5,1,IF(AND(M297<Parameters!$E$5,M297>=Parameters!$F$5),2,IF(AND(M297<Parameters!$F$5,M297>=Parameters!$G$5),3,IF(AND(M297<Parameters!$G$5,M297>=Parameters!$H$5),4,IF(M297<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N297=\"\"),\"\",IF(N297>Parameters!$E$5,1,IF(AND(N297<Parameters!$E$5,N297>=Parameters!$F$5),2,IF(AND(N297<Parameters!$F$5,N297>=Parameters!$G$5),3,IF(AND(N297<Parameters!$G$5,N297>=Parameters!$H$5),4,IF(N297<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O297=\"\"),\"\",IF(O297>Parameters!$E$5,1,IF(AND(O297<Parameters!$E$5,O297>=Parameters!$F$5),2,IF(AND(O297<Parameters!$F$5,O297>=Parameters!$G$5),3,IF(AND(O297<Parameters!$G$5,O297>=Parameters!$H$5),4,IF(O297<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P297=\"\"),\"\",IF(P297>Parameters!$E$5,1,IF(AND(P297<Parameters!$E$5,P297>=Parameters!$F$5),2,IF(AND(P297<Parameters!$F$5,P297>=Parameters!$G$5),3,IF(AND(P297<Parameters!$G$5,P297>=Parameters!$H$5),4,IF(P297<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q297=\"\"),\"\",IF(Q297>Parameters!$E$5,1,IF(AND(Q297<Parameters!$E$5,Q297>=Parameters!$F$5),2,IF(AND(Q297<Parameters!$F$5,Q297>=Parameters!$G$5),3,IF(AND(Q297<Parameters!$G$5,Q297>=Parameters!$H$5),4,IF(Q297<Parameters!$H$5,5,\"\"))))))","v":""}]
[{"$f":"Data!$CI$5","v":"Return on Equity"},{"$f":"Companies!B12","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B298,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B298,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A298,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B298,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B298,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A298,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B298,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B298,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A298,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B298,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B298,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A298,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B298,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B298,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A298,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B298,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B298,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A298,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B298,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B298,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A298,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B298,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B298,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A298,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B298,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B298,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A298,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B298,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B298,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A298,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B298,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B298,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A298,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B298,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B298,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A298,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B298,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B298,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A298,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B298,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B298,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A298,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B298,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B298,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A298,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C298=\"\"),\"\",IF(C298>Parameters!$E$5,1,IF(AND(C298<Parameters!$E$5,C298>=Parameters!$F$5),2,IF(AND(C298<Parameters!$F$5,C298>=Parameters!$G$5),3,IF(AND(C298<Parameters!$G$5,C298>=Parameters!$H$5),4,IF(C298<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D298=\"\"),\"\",IF(D298>Parameters!$E$5,1,IF(AND(D298<Parameters!$E$5,D298>=Parameters!$F$5),2,IF(AND(D298<Parameters!$F$5,D298>=Parameters!$G$5),3,IF(AND(D298<Parameters!$G$5,D298>=Parameters!$H$5),4,IF(D298<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E298=\"\"),\"\",IF(E298>Parameters!$E$5,1,IF(AND(E298<Parameters!$E$5,E298>=Parameters!$F$5),2,IF(AND(E298<Parameters!$F$5,E298>=Parameters!$G$5),3,IF(AND(E298<Parameters!$G$5,E298>=Parameters!$H$5),4,IF(E298<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F298=\"\"),\"\",IF(F298>Parameters!$E$5,1,IF(AND(F298<Parameters!$E$5,F298>=Parameters!$F$5),2,IF(AND(F298<Parameters!$F$5,F298>=Parameters!$G$5),3,IF(AND(F298<Parameters!$G$5,F298>=Parameters!$H$5),4,IF(F298<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G298=\"\"),\"\",IF(G298>Parameters!$E$5,1,IF(AND(G298<Parameters!$E$5,G298>=Parameters!$F$5),2,IF(AND(G298<Parameters!$F$5,G298>=Parameters!$G$5),3,IF(AND(G298<Parameters!$G$5,G298>=Parameters!$H$5),4,IF(G298<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H298=\"\"),\"\",IF(H298>Parameters!$E$5,1,IF(AND(H298<Parameters!$E$5,H298>=Parameters!$F$5),2,IF(AND(H298<Parameters!$F$5,H298>=Parameters!$G$5),3,IF(AND(H298<Parameters!$G$5,H298>=Parameters!$H$5),4,IF(H298<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I298=\"\"),\"\",IF(I298>Parameters!$E$5,1,IF(AND(I298<Parameters!$E$5,I298>=Parameters!$F$5),2,IF(AND(I298<Parameters!$F$5,I298>=Parameters!$G$5),3,IF(AND(I298<Parameters!$G$5,I298>=Parameters!$H$5),4,IF(I298<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J298=\"\"),\"\",IF(J298>Parameters!$E$5,1,IF(AND(J298<Parameters!$E$5,J298>=Parameters!$F$5),2,IF(AND(J298<Parameters!$F$5,J298>=Parameters!$G$5),3,IF(AND(J298<Parameters!$G$5,J298>=Parameters!$H$5),4,IF(J298<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K298=\"\"),\"\",IF(K298>Parameters!$E$5,1,IF(AND(K298<Parameters!$E$5,K298>=Parameters!$F$5),2,IF(AND(K298<Parameters!$F$5,K298>=Parameters!$G$5),3,IF(AND(K298<Parameters!$G$5,K298>=Parameters!$H$5),4,IF(K298<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L298=\"\"),\"\",IF(L298>Parameters!$E$5,1,IF(AND(L298<Parameters!$E$5,L298>=Parameters!$F$5),2,IF(AND(L298<Parameters!$F$5,L298>=Parameters!$G$5),3,IF(AND(L298<Parameters!$G$5,L298>=Parameters!$H$5),4,IF(L298<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M298=\"\"),\"\",IF(M298>Parameters!$E$5,1,IF(AND(M298<Parameters!$E$5,M298>=Parameters!$F$5),2,IF(AND(M298<Parameters!$F$5,M298>=Parameters!$G$5),3,IF(AND(M298<Parameters!$G$5,M298>=Parameters!$H$5),4,IF(M298<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N298=\"\"),\"\",IF(N298>Parameters!$E$5,1,IF(AND(N298<Parameters!$E$5,N298>=Parameters!$F$5),2,IF(AND(N298<Parameters!$F$5,N298>=Parameters!$G$5),3,IF(AND(N298<Parameters!$G$5,N298>=Parameters!$H$5),4,IF(N298<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O298=\"\"),\"\",IF(O298>Parameters!$E$5,1,IF(AND(O298<Parameters!$E$5,O298>=Parameters!$F$5),2,IF(AND(O298<Parameters!$F$5,O298>=Parameters!$G$5),3,IF(AND(O298<Parameters!$G$5,O298>=Parameters!$H$5),4,IF(O298<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P298=\"\"),\"\",IF(P298>Parameters!$E$5,1,IF(AND(P298<Parameters!$E$5,P298>=Parameters!$F$5),2,IF(AND(P298<Parameters!$F$5,P298>=Parameters!$G$5),3,IF(AND(P298<Parameters!$G$5,P298>=Parameters!$H$5),4,IF(P298<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q298=\"\"),\"\",IF(Q298>Parameters!$E$5,1,IF(AND(Q298<Parameters!$E$5,Q298>=Parameters!$F$5),2,IF(AND(Q298<Parameters!$F$5,Q298>=Parameters!$G$5),3,IF(AND(Q298<Parameters!$G$5,Q298>=Parameters!$H$5),4,IF(Q298<Parameters!$H$5,5,\"\"))))))","v":""}]
[{"$f":"Data!$CI$5","v":"Return on Equity"},{"$f":"Companies!B13","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B299,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B299,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A299,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B299,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B299,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A299,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B299,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B299,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A299,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B299,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B299,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A299,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B299,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B299,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A299,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B299,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B299,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A299,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B299,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B299,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A299,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B299,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B299,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A299,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B299,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B299,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A299,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B299,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B299,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A299,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B299,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B299,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A299,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B299,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B299,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A299,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B299,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B299,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A299,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B299,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B299,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A299,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B299,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B299,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A299,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C299=\"\"),\"\",IF(C299>Parameters!$E$5,1,IF(AND(C299<Parameters!$E$5,C299>=Parameters!$F$5),2,IF(AND(C299<Parameters!$F$5,C299>=Parameters!$G$5),3,IF(AND(C299<Parameters!$G$5,C299>=Parameters!$H$5),4,IF(C299<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D299=\"\"),\"\",IF(D299>Parameters!$E$5,1,IF(AND(D299<Parameters!$E$5,D299>=Parameters!$F$5),2,IF(AND(D299<Parameters!$F$5,D299>=Parameters!$G$5),3,IF(AND(D299<Parameters!$G$5,D299>=Parameters!$H$5),4,IF(D299<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E299=\"\"),\"\",IF(E299>Parameters!$E$5,1,IF(AND(E299<Parameters!$E$5,E299>=Parameters!$F$5),2,IF(AND(E299<Parameters!$F$5,E299>=Parameters!$G$5),3,IF(AND(E299<Parameters!$G$5,E299>=Parameters!$H$5),4,IF(E299<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F299=\"\"),\"\",IF(F299>Parameters!$E$5,1,IF(AND(F299<Parameters!$E$5,F299>=Parameters!$F$5),2,IF(AND(F299<Parameters!$F$5,F299>=Parameters!$G$5),3,IF(AND(F299<Parameters!$G$5,F299>=Parameters!$H$5),4,IF(F299<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G299=\"\"),\"\",IF(G299>Parameters!$E$5,1,IF(AND(G299<Parameters!$E$5,G299>=Parameters!$F$5),2,IF(AND(G299<Parameters!$F$5,G299>=Parameters!$G$5),3,IF(AND(G299<Parameters!$G$5,G299>=Parameters!$H$5),4,IF(G299<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H299=\"\"),\"\",IF(H299>Parameters!$E$5,1,IF(AND(H299<Parameters!$E$5,H299>=Parameters!$F$5),2,IF(AND(H299<Parameters!$F$5,H299>=Parameters!$G$5),3,IF(AND(H299<Parameters!$G$5,H299>=Parameters!$H$5),4,IF(H299<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I299=\"\"),\"\",IF(I299>Parameters!$E$5,1,IF(AND(I299<Parameters!$E$5,I299>=Parameters!$F$5),2,IF(AND(I299<Parameters!$F$5,I299>=Parameters!$G$5),3,IF(AND(I299<Parameters!$G$5,I299>=Parameters!$H$5),4,IF(I299<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J299=\"\"),\"\",IF(J299>Parameters!$E$5,1,IF(AND(J299<Parameters!$E$5,J299>=Parameters!$F$5),2,IF(AND(J299<Parameters!$F$5,J299>=Parameters!$G$5),3,IF(AND(J299<Parameters!$G$5,J299>=Parameters!$H$5),4,IF(J299<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K299=\"\"),\"\",IF(K299>Parameters!$E$5,1,IF(AND(K299<Parameters!$E$5,K299>=Parameters!$F$5),2,IF(AND(K299<Parameters!$F$5,K299>=Parameters!$G$5),3,IF(AND(K299<Parameters!$G$5,K299>=Parameters!$H$5),4,IF(K299<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L299=\"\"),\"\",IF(L299>Parameters!$E$5,1,IF(AND(L299<Parameters!$E$5,L299>=Parameters!$F$5),2,IF(AND(L299<Parameters!$F$5,L299>=Parameters!$G$5),3,IF(AND(L299<Parameters!$G$5,L299>=Parameters!$H$5),4,IF(L299<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M299=\"\"),\"\",IF(M299>Parameters!$E$5,1,IF(AND(M299<Parameters!$E$5,M299>=Parameters!$F$5),2,IF(AND(M299<Parameters!$F$5,M299>=Parameters!$G$5),3,IF(AND(M299<Parameters!$G$5,M299>=Parameters!$H$5),4,IF(M299<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N299=\"\"),\"\",IF(N299>Parameters!$E$5,1,IF(AND(N299<Parameters!$E$5,N299>=Parameters!$F$5),2,IF(AND(N299<Parameters!$F$5,N299>=Parameters!$G$5),3,IF(AND(N299<Parameters!$G$5,N299>=Parameters!$H$5),4,IF(N299<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O299=\"\"),\"\",IF(O299>Parameters!$E$5,1,IF(AND(O299<Parameters!$E$5,O299>=Parameters!$F$5),2,IF(AND(O299<Parameters!$F$5,O299>=Parameters!$G$5),3,IF(AND(O299<Parameters!$G$5,O299>=Parameters!$H$5),4,IF(O299<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P299=\"\"),\"\",IF(P299>Parameters!$E$5,1,IF(AND(P299<Parameters!$E$5,P299>=Parameters!$F$5),2,IF(AND(P299<Parameters!$F$5,P299>=Parameters!$G$5),3,IF(AND(P299<Parameters!$G$5,P299>=Parameters!$H$5),4,IF(P299<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q299=\"\"),\"\",IF(Q299>Parameters!$E$5,1,IF(AND(Q299<Parameters!$E$5,Q299>=Parameters!$F$5),2,IF(AND(Q299<Parameters!$F$5,Q299>=Parameters!$G$5),3,IF(AND(Q299<Parameters!$G$5,Q299>=Parameters!$H$5),4,IF(Q299<Parameters!$H$5,5,\"\"))))))","v":""}]
[{"$f":"Data!$CI$5","v":"Return on Equity"},{"$f":"Companies!B14","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B300,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B300,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A300,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B300,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B300,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A300,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B300,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B300,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A300,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B300,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B300,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A300,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B300,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B300,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A300,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B300,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B300,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A300,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B300,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B300,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A300,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B300,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B300,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A300,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B300,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B300,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A300,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B300,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B300,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A300,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B300,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B300,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A300,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B300,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B300,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A300,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B300,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B300,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A300,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B300,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B300,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A300,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B300,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B300,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A300,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C300=\"\"),\"\",IF(C300>Parameters!$E$5,1,IF(AND(C300<Parameters!$E$5,C300>=Parameters!$F$5),2,IF(AND(C300<Parameters!$F$5,C300>=Parameters!$G$5),3,IF(AND(C300<Parameters!$G$5,C300>=Parameters!$H$5),4,IF(C300<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D300=\"\"),\"\",IF(D300>Parameters!$E$5,1,IF(AND(D300<Parameters!$E$5,D300>=Parameters!$F$5),2,IF(AND(D300<Parameters!$F$5,D300>=Parameters!$G$5),3,IF(AND(D300<Parameters!$G$5,D300>=Parameters!$H$5),4,IF(D300<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E300=\"\"),\"\",IF(E300>Parameters!$E$5,1,IF(AND(E300<Parameters!$E$5,E300>=Parameters!$F$5),2,IF(AND(E300<Parameters!$F$5,E300>=Parameters!$G$5),3,IF(AND(E300<Parameters!$G$5,E300>=Parameters!$H$5),4,IF(E300<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F300=\"\"),\"\",IF(F300>Parameters!$E$5,1,IF(AND(F300<Parameters!$E$5,F300>=Parameters!$F$5),2,IF(AND(F300<Parameters!$F$5,F300>=Parameters!$G$5),3,IF(AND(F300<Parameters!$G$5,F300>=Parameters!$H$5),4,IF(F300<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G300=\"\"),\"\",IF(G300>Parameters!$E$5,1,IF(AND(G300<Parameters!$E$5,G300>=Parameters!$F$5),2,IF(AND(G300<Parameters!$F$5,G300>=Parameters!$G$5),3,IF(AND(G300<Parameters!$G$5,G300>=Parameters!$H$5),4,IF(G300<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H300=\"\"),\"\",IF(H300>Parameters!$E$5,1,IF(AND(H300<Parameters!$E$5,H300>=Parameters!$F$5),2,IF(AND(H300<Parameters!$F$5,H300>=Parameters!$G$5),3,IF(AND(H300<Parameters!$G$5,H300>=Parameters!$H$5),4,IF(H300<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I300=\"\"),\"\",IF(I300>Parameters!$E$5,1,IF(AND(I300<Parameters!$E$5,I300>=Parameters!$F$5),2,IF(AND(I300<Parameters!$F$5,I300>=Parameters!$G$5),3,IF(AND(I300<Parameters!$G$5,I300>=Parameters!$H$5),4,IF(I300<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J300=\"\"),\"\",IF(J300>Parameters!$E$5,1,IF(AND(J300<Parameters!$E$5,J300>=Parameters!$F$5),2,IF(AND(J300<Parameters!$F$5,J300>=Parameters!$G$5),3,IF(AND(J300<Parameters!$G$5,J300>=Parameters!$H$5),4,IF(J300<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K300=\"\"),\"\",IF(K300>Parameters!$E$5,1,IF(AND(K300<Parameters!$E$5,K300>=Parameters!$F$5),2,IF(AND(K300<Parameters!$F$5,K300>=Parameters!$G$5),3,IF(AND(K300<Parameters!$G$5,K300>=Parameters!$H$5),4,IF(K300<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L300=\"\"),\"\",IF(L300>Parameters!$E$5,1,IF(AND(L300<Parameters!$E$5,L300>=Parameters!$F$5),2,IF(AND(L300<Parameters!$F$5,L300>=Parameters!$G$5),3,IF(AND(L300<Parameters!$G$5,L300>=Parameters!$H$5),4,IF(L300<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M300=\"\"),\"\",IF(M300>Parameters!$E$5,1,IF(AND(M300<Parameters!$E$5,M300>=Parameters!$F$5),2,IF(AND(M300<Parameters!$F$5,M300>=Parameters!$G$5),3,IF(AND(M300<Parameters!$G$5,M300>=Parameters!$H$5),4,IF(M300<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N300=\"\"),\"\",IF(N300>Parameters!$E$5,1,IF(AND(N300<Parameters!$E$5,N300>=Parameters!$F$5),2,IF(AND(N300<Parameters!$F$5,N300>=Parameters!$G$5),3,IF(AND(N300<Parameters!$G$5,N300>=Parameters!$H$5),4,IF(N300<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O300=\"\"),\"\",IF(O300>Parameters!$E$5,1,IF(AND(O300<Parameters!$E$5,O300>=Parameters!$F$5),2,IF(AND(O300<Parameters!$F$5,O300>=Parameters!$G$5),3,IF(AND(O300<Parameters!$G$5,O300>=Parameters!$H$5),4,IF(O300<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P300=\"\"),\"\",IF(P300>Parameters!$E$5,1,IF(AND(P300<Parameters!$E$5,P300>=Parameters!$F$5),2,IF(AND(P300<Parameters!$F$5,P300>=Parameters!$G$5),3,IF(AND(P300<Parameters!$G$5,P300>=Parameters!$H$5),4,IF(P300<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q300=\"\"),\"\",IF(Q300>Parameters!$E$5,1,IF(AND(Q300<Parameters!$E$5,Q300>=Parameters!$F$5),2,IF(AND(Q300<Parameters!$F$5,Q300>=Parameters!$G$5),3,IF(AND(Q300<Parameters!$G$5,Q300>=Parameters!$H$5),4,IF(Q300<Parameters!$H$5,5,\"\"))))))","v":""}]
[{"$f":"Data!$CI$5","v":"Return on Equity"},{"$f":"Companies!B15","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B301,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B301,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A301,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B301,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B301,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A301,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B301,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B301,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A301,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B301,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B301,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A301,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B301,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B301,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A301,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B301,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B301,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A301,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B301,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B301,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A301,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B301,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B301,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A301,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B301,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B301,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A301,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B301,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B301,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A301,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B301,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B301,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A301,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B301,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B301,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A301,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B301,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B301,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A301,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B301,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B301,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A301,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B301,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B301,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A301,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C301=\"\"),\"\",IF(C301>Parameters!$E$5,1,IF(AND(C301<Parameters!$E$5,C301>=Parameters!$F$5),2,IF(AND(C301<Parameters!$F$5,C301>=Parameters!$G$5),3,IF(AND(C301<Parameters!$G$5,C301>=Parameters!$H$5),4,IF(C301<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D301=\"\"),\"\",IF(D301>Parameters!$E$5,1,IF(AND(D301<Parameters!$E$5,D301>=Parameters!$F$5),2,IF(AND(D301<Parameters!$F$5,D301>=Parameters!$G$5),3,IF(AND(D301<Parameters!$G$5,D301>=Parameters!$H$5),4,IF(D301<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E301=\"\"),\"\",IF(E301>Parameters!$E$5,1,IF(AND(E301<Parameters!$E$5,E301>=Parameters!$F$5),2,IF(AND(E301<Parameters!$F$5,E301>=Parameters!$G$5),3,IF(AND(E301<Parameters!$G$5,E301>=Parameters!$H$5),4,IF(E301<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F301=\"\"),\"\",IF(F301>Parameters!$E$5,1,IF(AND(F301<Parameters!$E$5,F301>=Parameters!$F$5),2,IF(AND(F301<Parameters!$F$5,F301>=Parameters!$G$5),3,IF(AND(F301<Parameters!$G$5,F301>=Parameters!$H$5),4,IF(F301<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G301=\"\"),\"\",IF(G301>Parameters!$E$5,1,IF(AND(G301<Parameters!$E$5,G301>=Parameters!$F$5),2,IF(AND(G301<Parameters!$F$5,G301>=Parameters!$G$5),3,IF(AND(G301<Parameters!$G$5,G301>=Parameters!$H$5),4,IF(G301<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H301=\"\"),\"\",IF(H301>Parameters!$E$5,1,IF(AND(H301<Parameters!$E$5,H301>=Parameters!$F$5),2,IF(AND(H301<Parameters!$F$5,H301>=Parameters!$G$5),3,IF(AND(H301<Parameters!$G$5,H301>=Parameters!$H$5),4,IF(H301<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I301=\"\"),\"\",IF(I301>Parameters!$E$5,1,IF(AND(I301<Parameters!$E$5,I301>=Parameters!$F$5),2,IF(AND(I301<Parameters!$F$5,I301>=Parameters!$G$5),3,IF(AND(I301<Parameters!$G$5,I301>=Parameters!$H$5),4,IF(I301<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J301=\"\"),\"\",IF(J301>Parameters!$E$5,1,IF(AND(J301<Parameters!$E$5,J301>=Parameters!$F$5),2,IF(AND(J301<Parameters!$F$5,J301>=Parameters!$G$5),3,IF(AND(J301<Parameters!$G$5,J301>=Parameters!$H$5),4,IF(J301<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K301=\"\"),\"\",IF(K301>Parameters!$E$5,1,IF(AND(K301<Parameters!$E$5,K301>=Parameters!$F$5),2,IF(AND(K301<Parameters!$F$5,K301>=Parameters!$G$5),3,IF(AND(K301<Parameters!$G$5,K301>=Parameters!$H$5),4,IF(K301<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L301=\"\"),\"\",IF(L301>Parameters!$E$5,1,IF(AND(L301<Parameters!$E$5,L301>=Parameters!$F$5),2,IF(AND(L301<Parameters!$F$5,L301>=Parameters!$G$5),3,IF(AND(L301<Parameters!$G$5,L301>=Parameters!$H$5),4,IF(L301<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M301=\"\"),\"\",IF(M301>Parameters!$E$5,1,IF(AND(M301<Parameters!$E$5,M301>=Parameters!$F$5),2,IF(AND(M301<Parameters!$F$5,M301>=Parameters!$G$5),3,IF(AND(M301<Parameters!$G$5,M301>=Parameters!$H$5),4,IF(M301<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N301=\"\"),\"\",IF(N301>Parameters!$E$5,1,IF(AND(N301<Parameters!$E$5,N301>=Parameters!$F$5),2,IF(AND(N301<Parameters!$F$5,N301>=Parameters!$G$5),3,IF(AND(N301<Parameters!$G$5,N301>=Parameters!$H$5),4,IF(N301<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O301=\"\"),\"\",IF(O301>Parameters!$E$5,1,IF(AND(O301<Parameters!$E$5,O301>=Parameters!$F$5),2,IF(AND(O301<Parameters!$F$5,O301>=Parameters!$G$5),3,IF(AND(O301<Parameters!$G$5,O301>=Parameters!$H$5),4,IF(O301<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P301=\"\"),\"\",IF(P301>Parameters!$E$5,1,IF(AND(P301<Parameters!$E$5,P301>=Parameters!$F$5),2,IF(AND(P301<Parameters!$F$5,P301>=Parameters!$G$5),3,IF(AND(P301<Parameters!$G$5,P301>=Parameters!$H$5),4,IF(P301<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q301=\"\"),\"\",IF(Q301>Parameters!$E$5,1,IF(AND(Q301<Parameters!$E$5,Q301>=Parameters!$F$5),2,IF(AND(Q301<Parameters!$F$5,Q301>=Parameters!$G$5),3,IF(AND(Q301<Parameters!$G$5,Q301>=Parameters!$H$5),4,IF(Q301<Parameters!$H$5,5,\"\"))))))","v":""}]
[{"$f":"Data!$CI$5","v":"Return on Equity"},{"$f":"Companies!B16","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B302,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B302,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A302,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B302,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B302,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A302,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B302,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B302,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A302,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B302,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B302,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A302,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B302,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B302,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A302,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B302,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B302,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A302,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B302,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B302,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A302,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B302,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B302,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A302,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B302,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B302,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A302,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B302,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B302,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A302,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B302,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B302,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A302,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B302,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B302,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A302,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B302,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B302,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A302,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B302,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B302,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A302,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B302,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B302,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A302,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C302=\"\"),\"\",IF(C302>Parameters!$E$5,1,IF(AND(C302<Parameters!$E$5,C302>=Parameters!$F$5),2,IF(AND(C302<Parameters!$F$5,C302>=Parameters!$G$5),3,IF(AND(C302<Parameters!$G$5,C302>=Parameters!$H$5),4,IF(C302<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D302=\"\"),\"\",IF(D302>Parameters!$E$5,1,IF(AND(D302<Parameters!$E$5,D302>=Parameters!$F$5),2,IF(AND(D302<Parameters!$F$5,D302>=Parameters!$G$5),3,IF(AND(D302<Parameters!$G$5,D302>=Parameters!$H$5),4,IF(D302<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E302=\"\"),\"\",IF(E302>Parameters!$E$5,1,IF(AND(E302<Parameters!$E$5,E302>=Parameters!$F$5),2,IF(AND(E302<Parameters!$F$5,E302>=Parameters!$G$5),3,IF(AND(E302<Parameters!$G$5,E302>=Parameters!$H$5),4,IF(E302<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F302=\"\"),\"\",IF(F302>Parameters!$E$5,1,IF(AND(F302<Parameters!$E$5,F302>=Parameters!$F$5),2,IF(AND(F302<Parameters!$F$5,F302>=Parameters!$G$5),3,IF(AND(F302<Parameters!$G$5,F302>=Parameters!$H$5),4,IF(F302<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G302=\"\"),\"\",IF(G302>Parameters!$E$5,1,IF(AND(G302<Parameters!$E$5,G302>=Parameters!$F$5),2,IF(AND(G302<Parameters!$F$5,G302>=Parameters!$G$5),3,IF(AND(G302<Parameters!$G$5,G302>=Parameters!$H$5),4,IF(G302<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H302=\"\"),\"\",IF(H302>Parameters!$E$5,1,IF(AND(H302<Parameters!$E$5,H302>=Parameters!$F$5),2,IF(AND(H302<Parameters!$F$5,H302>=Parameters!$G$5),3,IF(AND(H302<Parameters!$G$5,H302>=Parameters!$H$5),4,IF(H302<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I302=\"\"),\"\",IF(I302>Parameters!$E$5,1,IF(AND(I302<Parameters!$E$5,I302>=Parameters!$F$5),2,IF(AND(I302<Parameters!$F$5,I302>=Parameters!$G$5),3,IF(AND(I302<Parameters!$G$5,I302>=Parameters!$H$5),4,IF(I302<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J302=\"\"),\"\",IF(J302>Parameters!$E$5,1,IF(AND(J302<Parameters!$E$5,J302>=Parameters!$F$5),2,IF(AND(J302<Parameters!$F$5,J302>=Parameters!$G$5),3,IF(AND(J302<Parameters!$G$5,J302>=Parameters!$H$5),4,IF(J302<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K302=\"\"),\"\",IF(K302>Parameters!$E$5,1,IF(AND(K302<Parameters!$E$5,K302>=Parameters!$F$5),2,IF(AND(K302<Parameters!$F$5,K302>=Parameters!$G$5),3,IF(AND(K302<Parameters!$G$5,K302>=Parameters!$H$5),4,IF(K302<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L302=\"\"),\"\",IF(L302>Parameters!$E$5,1,IF(AND(L302<Parameters!$E$5,L302>=Parameters!$F$5),2,IF(AND(L302<Parameters!$F$5,L302>=Parameters!$G$5),3,IF(AND(L302<Parameters!$G$5,L302>=Parameters!$H$5),4,IF(L302<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M302=\"\"),\"\",IF(M302>Parameters!$E$5,1,IF(AND(M302<Parameters!$E$5,M302>=Parameters!$F$5),2,IF(AND(M302<Parameters!$F$5,M302>=Parameters!$G$5),3,IF(AND(M302<Parameters!$G$5,M302>=Parameters!$H$5),4,IF(M302<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N302=\"\"),\"\",IF(N302>Parameters!$E$5,1,IF(AND(N302<Parameters!$E$5,N302>=Parameters!$F$5),2,IF(AND(N302<Parameters!$F$5,N302>=Parameters!$G$5),3,IF(AND(N302<Parameters!$G$5,N302>=Parameters!$H$5),4,IF(N302<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O302=\"\"),\"\",IF(O302>Parameters!$E$5,1,IF(AND(O302<Parameters!$E$5,O302>=Parameters!$F$5),2,IF(AND(O302<Parameters!$F$5,O302>=Parameters!$G$5),3,IF(AND(O302<Parameters!$G$5,O302>=Parameters!$H$5),4,IF(O302<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P302=\"\"),\"\",IF(P302>Parameters!$E$5,1,IF(AND(P302<Parameters!$E$5,P302>=Parameters!$F$5),2,IF(AND(P302<Parameters!$F$5,P302>=Parameters!$G$5),3,IF(AND(P302<Parameters!$G$5,P302>=Parameters!$H$5),4,IF(P302<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q302=\"\"),\"\",IF(Q302>Parameters!$E$5,1,IF(AND(Q302<Parameters!$E$5,Q302>=Parameters!$F$5),2,IF(AND(Q302<Parameters!$F$5,Q302>=Parameters!$G$5),3,IF(AND(Q302<Parameters!$G$5,Q302>=Parameters!$H$5),4,IF(Q302<Parameters!$H$5,5,\"\"))))))","v":""}]
[{"$f":"Data!$CI$5","v":"Return on Equity"},{"$f":"Companies!B17","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B303,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B303,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A303,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B303,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B303,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A303,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B303,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B303,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A303,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B303,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B303,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A303,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B303,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B303,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A303,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B303,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B303,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A303,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B303,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B303,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A303,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B303,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B303,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A303,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B303,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B303,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A303,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B303,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B303,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A303,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B303,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B303,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A303,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B303,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B303,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A303,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B303,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B303,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A303,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B303,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B303,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A303,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B303,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B303,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A303,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C303=\"\"),\"\",IF(C303>Parameters!$E$5,1,IF(AND(C303<Parameters!$E$5,C303>=Parameters!$F$5),2,IF(AND(C303<Parameters!$F$5,C303>=Parameters!$G$5),3,IF(AND(C303<Parameters!$G$5,C303>=Parameters!$H$5),4,IF(C303<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D303=\"\"),\"\",IF(D303>Parameters!$E$5,1,IF(AND(D303<Parameters!$E$5,D303>=Parameters!$F$5),2,IF(AND(D303<Parameters!$F$5,D303>=Parameters!$G$5),3,IF(AND(D303<Parameters!$G$5,D303>=Parameters!$H$5),4,IF(D303<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E303=\"\"),\"\",IF(E303>Parameters!$E$5,1,IF(AND(E303<Parameters!$E$5,E303>=Parameters!$F$5),2,IF(AND(E303<Parameters!$F$5,E303>=Parameters!$G$5),3,IF(AND(E303<Parameters!$G$5,E303>=Parameters!$H$5),4,IF(E303<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F303=\"\"),\"\",IF(F303>Parameters!$E$5,1,IF(AND(F303<Parameters!$E$5,F303>=Parameters!$F$5),2,IF(AND(F303<Parameters!$F$5,F303>=Parameters!$G$5),3,IF(AND(F303<Parameters!$G$5,F303>=Parameters!$H$5),4,IF(F303<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G303=\"\"),\"\",IF(G303>Parameters!$E$5,1,IF(AND(G303<Parameters!$E$5,G303>=Parameters!$F$5),2,IF(AND(G303<Parameters!$F$5,G303>=Parameters!$G$5),3,IF(AND(G303<Parameters!$G$5,G303>=Parameters!$H$5),4,IF(G303<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H303=\"\"),\"\",IF(H303>Parameters!$E$5,1,IF(AND(H303<Parameters!$E$5,H303>=Parameters!$F$5),2,IF(AND(H303<Parameters!$F$5,H303>=Parameters!$G$5),3,IF(AND(H303<Parameters!$G$5,H303>=Parameters!$H$5),4,IF(H303<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I303=\"\"),\"\",IF(I303>Parameters!$E$5,1,IF(AND(I303<Parameters!$E$5,I303>=Parameters!$F$5),2,IF(AND(I303<Parameters!$F$5,I303>=Parameters!$G$5),3,IF(AND(I303<Parameters!$G$5,I303>=Parameters!$H$5),4,IF(I303<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J303=\"\"),\"\",IF(J303>Parameters!$E$5,1,IF(AND(J303<Parameters!$E$5,J303>=Parameters!$F$5),2,IF(AND(J303<Parameters!$F$5,J303>=Parameters!$G$5),3,IF(AND(J303<Parameters!$G$5,J303>=Parameters!$H$5),4,IF(J303<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K303=\"\"),\"\",IF(K303>Parameters!$E$5,1,IF(AND(K303<Parameters!$E$5,K303>=Parameters!$F$5),2,IF(AND(K303<Parameters!$F$5,K303>=Parameters!$G$5),3,IF(AND(K303<Parameters!$G$5,K303>=Parameters!$H$5),4,IF(K303<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L303=\"\"),\"\",IF(L303>Parameters!$E$5,1,IF(AND(L303<Parameters!$E$5,L303>=Parameters!$F$5),2,IF(AND(L303<Parameters!$F$5,L303>=Parameters!$G$5),3,IF(AND(L303<Parameters!$G$5,L303>=Parameters!$H$5),4,IF(L303<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M303=\"\"),\"\",IF(M303>Parameters!$E$5,1,IF(AND(M303<Parameters!$E$5,M303>=Parameters!$F$5),2,IF(AND(M303<Parameters!$F$5,M303>=Parameters!$G$5),3,IF(AND(M303<Parameters!$G$5,M303>=Parameters!$H$5),4,IF(M303<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N303=\"\"),\"\",IF(N303>Parameters!$E$5,1,IF(AND(N303<Parameters!$E$5,N303>=Parameters!$F$5),2,IF(AND(N303<Parameters!$F$5,N303>=Parameters!$G$5),3,IF(AND(N303<Parameters!$G$5,N303>=Parameters!$H$5),4,IF(N303<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O303=\"\"),\"\",IF(O303>Parameters!$E$5,1,IF(AND(O303<Parameters!$E$5,O303>=Parameters!$F$5),2,IF(AND(O303<Parameters!$F$5,O303>=Parameters!$G$5),3,IF(AND(O303<Parameters!$G$5,O303>=Parameters!$H$5),4,IF(O303<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P303=\"\"),\"\",IF(P303>Parameters!$E$5,1,IF(AND(P303<Parameters!$E$5,P303>=Parameters!$F$5),2,IF(AND(P303<Parameters!$F$5,P303>=Parameters!$G$5),3,IF(AND(P303<Parameters!$G$5,P303>=Parameters!$H$5),4,IF(P303<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q303=\"\"),\"\",IF(Q303>Parameters!$E$5,1,IF(AND(Q303<Parameters!$E$5,Q303>=Parameters!$F$5),2,IF(AND(Q303<Parameters!$F$5,Q303>=Parameters!$G$5),3,IF(AND(Q303<Parameters!$G$5,Q303>=Parameters!$H$5),4,IF(Q303<Parameters!$H$5,5,\"\"))))))","v":""}]
[{"$f":"Data!$CI$5","v":"Return on Equity"},{"$f":"Companies!B18","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B304,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B304,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A304,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B304,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B304,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A304,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B304,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B304,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A304,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B304,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B304,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A304,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B304,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B304,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A304,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B304,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B304,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A304,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B304,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B304,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A304,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B304,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B304,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A304,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B304,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B304,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A304,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B304,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B304,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A304,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B304,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B304,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A304,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B304,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B304,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A304,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B304,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B304,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A304,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B304,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B304,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A304,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B304,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B304,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A304,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C304=\"\"),\"\",IF(C304>Parameters!$E$5,1,IF(AND(C304<Parameters!$E$5,C304>=Parameters!$F$5),2,IF(AND(C304<Parameters!$F$5,C304>=Parameters!$G$5),3,IF(AND(C304<Parameters!$G$5,C304>=Parameters!$H$5),4,IF(C304<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D304=\"\"),\"\",IF(D304>Parameters!$E$5,1,IF(AND(D304<Parameters!$E$5,D304>=Parameters!$F$5),2,IF(AND(D304<Parameters!$F$5,D304>=Parameters!$G$5),3,IF(AND(D304<Parameters!$G$5,D304>=Parameters!$H$5),4,IF(D304<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E304=\"\"),\"\",IF(E304>Parameters!$E$5,1,IF(AND(E304<Parameters!$E$5,E304>=Parameters!$F$5),2,IF(AND(E304<Parameters!$F$5,E304>=Parameters!$G$5),3,IF(AND(E304<Parameters!$G$5,E304>=Parameters!$H$5),4,IF(E304<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F304=\"\"),\"\",IF(F304>Parameters!$E$5,1,IF(AND(F304<Parameters!$E$5,F304>=Parameters!$F$5),2,IF(AND(F304<Parameters!$F$5,F304>=Parameters!$G$5),3,IF(AND(F304<Parameters!$G$5,F304>=Parameters!$H$5),4,IF(F304<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G304=\"\"),\"\",IF(G304>Parameters!$E$5,1,IF(AND(G304<Parameters!$E$5,G304>=Parameters!$F$5),2,IF(AND(G304<Parameters!$F$5,G304>=Parameters!$G$5),3,IF(AND(G304<Parameters!$G$5,G304>=Parameters!$H$5),4,IF(G304<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H304=\"\"),\"\",IF(H304>Parameters!$E$5,1,IF(AND(H304<Parameters!$E$5,H304>=Parameters!$F$5),2,IF(AND(H304<Parameters!$F$5,H304>=Parameters!$G$5),3,IF(AND(H304<Parameters!$G$5,H304>=Parameters!$H$5),4,IF(H304<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I304=\"\"),\"\",IF(I304>Parameters!$E$5,1,IF(AND(I304<Parameters!$E$5,I304>=Parameters!$F$5),2,IF(AND(I304<Parameters!$F$5,I304>=Parameters!$G$5),3,IF(AND(I304<Parameters!$G$5,I304>=Parameters!$H$5),4,IF(I304<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J304=\"\"),\"\",IF(J304>Parameters!$E$5,1,IF(AND(J304<Parameters!$E$5,J304>=Parameters!$F$5),2,IF(AND(J304<Parameters!$F$5,J304>=Parameters!$G$5),3,IF(AND(J304<Parameters!$G$5,J304>=Parameters!$H$5),4,IF(J304<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K304=\"\"),\"\",IF(K304>Parameters!$E$5,1,IF(AND(K304<Parameters!$E$5,K304>=Parameters!$F$5),2,IF(AND(K304<Parameters!$F$5,K304>=Parameters!$G$5),3,IF(AND(K304<Parameters!$G$5,K304>=Parameters!$H$5),4,IF(K304<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L304=\"\"),\"\",IF(L304>Parameters!$E$5,1,IF(AND(L304<Parameters!$E$5,L304>=Parameters!$F$5),2,IF(AND(L304<Parameters!$F$5,L304>=Parameters!$G$5),3,IF(AND(L304<Parameters!$G$5,L304>=Parameters!$H$5),4,IF(L304<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M304=\"\"),\"\",IF(M304>Parameters!$E$5,1,IF(AND(M304<Parameters!$E$5,M304>=Parameters!$F$5),2,IF(AND(M304<Parameters!$F$5,M304>=Parameters!$G$5),3,IF(AND(M304<Parameters!$G$5,M304>=Parameters!$H$5),4,IF(M304<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N304=\"\"),\"\",IF(N304>Parameters!$E$5,1,IF(AND(N304<Parameters!$E$5,N304>=Parameters!$F$5),2,IF(AND(N304<Parameters!$F$5,N304>=Parameters!$G$5),3,IF(AND(N304<Parameters!$G$5,N304>=Parameters!$H$5),4,IF(N304<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O304=\"\"),\"\",IF(O304>Parameters!$E$5,1,IF(AND(O304<Parameters!$E$5,O304>=Parameters!$F$5),2,IF(AND(O304<Parameters!$F$5,O304>=Parameters!$G$5),3,IF(AND(O304<Parameters!$G$5,O304>=Parameters!$H$5),4,IF(O304<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P304=\"\"),\"\",IF(P304>Parameters!$E$5,1,IF(AND(P304<Parameters!$E$5,P304>=Parameters!$F$5),2,IF(AND(P304<Parameters!$F$5,P304>=Parameters!$G$5),3,IF(AND(P304<Parameters!$G$5,P304>=Parameters!$H$5),4,IF(P304<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q304=\"\"),\"\",IF(Q304>Parameters!$E$5,1,IF(AND(Q304<Parameters!$E$5,Q304>=Parameters!$F$5),2,IF(AND(Q304<Parameters!$F$5,Q304>=Parameters!$G$5),3,IF(AND(Q304<Parameters!$G$5,Q304>=Parameters!$H$5),4,IF(Q304<Parameters!$H$5,5,\"\"))))))","v":""}]
[{"$f":"Data!$CI$5","v":"Return on Equity"},{"$f":"Companies!B19","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B305,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B305,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A305,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B305,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B305,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A305,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B305,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B305,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A305,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B305,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B305,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A305,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B305,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B305,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A305,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B305,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B305,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A305,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B305,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B305,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A305,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B305,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B305,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A305,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B305,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B305,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A305,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B305,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B305,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A305,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B305,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B305,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A305,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B305,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B305,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A305,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B305,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B305,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A305,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B305,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B305,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A305,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B305,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B305,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A305,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C305=\"\"),\"\",IF(C305>Parameters!$E$5,1,IF(AND(C305<Parameters!$E$5,C305>=Parameters!$F$5),2,IF(AND(C305<Parameters!$F$5,C305>=Parameters!$G$5),3,IF(AND(C305<Parameters!$G$5,C305>=Parameters!$H$5),4,IF(C305<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D305=\"\"),\"\",IF(D305>Parameters!$E$5,1,IF(AND(D305<Parameters!$E$5,D305>=Parameters!$F$5),2,IF(AND(D305<Parameters!$F$5,D305>=Parameters!$G$5),3,IF(AND(D305<Parameters!$G$5,D305>=Parameters!$H$5),4,IF(D305<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E305=\"\"),\"\",IF(E305>Parameters!$E$5,1,IF(AND(E305<Parameters!$E$5,E305>=Parameters!$F$5),2,IF(AND(E305<Parameters!$F$5,E305>=Parameters!$G$5),3,IF(AND(E305<Parameters!$G$5,E305>=Parameters!$H$5),4,IF(E305<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F305=\"\"),\"\",IF(F305>Parameters!$E$5,1,IF(AND(F305<Parameters!$E$5,F305>=Parameters!$F$5),2,IF(AND(F305<Parameters!$F$5,F305>=Parameters!$G$5),3,IF(AND(F305<Parameters!$G$5,F305>=Parameters!$H$5),4,IF(F305<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G305=\"\"),\"\",IF(G305>Parameters!$E$5,1,IF(AND(G305<Parameters!$E$5,G305>=Parameters!$F$5),2,IF(AND(G305<Parameters!$F$5,G305>=Parameters!$G$5),3,IF(AND(G305<Parameters!$G$5,G305>=Parameters!$H$5),4,IF(G305<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H305=\"\"),\"\",IF(H305>Parameters!$E$5,1,IF(AND(H305<Parameters!$E$5,H305>=Parameters!$F$5),2,IF(AND(H305<Parameters!$F$5,H305>=Parameters!$G$5),3,IF(AND(H305<Parameters!$G$5,H305>=Parameters!$H$5),4,IF(H305<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I305=\"\"),\"\",IF(I305>Parameters!$E$5,1,IF(AND(I305<Parameters!$E$5,I305>=Parameters!$F$5),2,IF(AND(I305<Parameters!$F$5,I305>=Parameters!$G$5),3,IF(AND(I305<Parameters!$G$5,I305>=Parameters!$H$5),4,IF(I305<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J305=\"\"),\"\",IF(J305>Parameters!$E$5,1,IF(AND(J305<Parameters!$E$5,J305>=Parameters!$F$5),2,IF(AND(J305<Parameters!$F$5,J305>=Parameters!$G$5),3,IF(AND(J305<Parameters!$G$5,J305>=Parameters!$H$5),4,IF(J305<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K305=\"\"),\"\",IF(K305>Parameters!$E$5,1,IF(AND(K305<Parameters!$E$5,K305>=Parameters!$F$5),2,IF(AND(K305<Parameters!$F$5,K305>=Parameters!$G$5),3,IF(AND(K305<Parameters!$G$5,K305>=Parameters!$H$5),4,IF(K305<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L305=\"\"),\"\",IF(L305>Parameters!$E$5,1,IF(AND(L305<Parameters!$E$5,L305>=Parameters!$F$5),2,IF(AND(L305<Parameters!$F$5,L305>=Parameters!$G$5),3,IF(AND(L305<Parameters!$G$5,L305>=Parameters!$H$5),4,IF(L305<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M305=\"\"),\"\",IF(M305>Parameters!$E$5,1,IF(AND(M305<Parameters!$E$5,M305>=Parameters!$F$5),2,IF(AND(M305<Parameters!$F$5,M305>=Parameters!$G$5),3,IF(AND(M305<Parameters!$G$5,M305>=Parameters!$H$5),4,IF(M305<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N305=\"\"),\"\",IF(N305>Parameters!$E$5,1,IF(AND(N305<Parameters!$E$5,N305>=Parameters!$F$5),2,IF(AND(N305<Parameters!$F$5,N305>=Parameters!$G$5),3,IF(AND(N305<Parameters!$G$5,N305>=Parameters!$H$5),4,IF(N305<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O305=\"\"),\"\",IF(O305>Parameters!$E$5,1,IF(AND(O305<Parameters!$E$5,O305>=Parameters!$F$5),2,IF(AND(O305<Parameters!$F$5,O305>=Parameters!$G$5),3,IF(AND(O305<Parameters!$G$5,O305>=Parameters!$H$5),4,IF(O305<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P305=\"\"),\"\",IF(P305>Parameters!$E$5,1,IF(AND(P305<Parameters!$E$5,P305>=Parameters!$F$5),2,IF(AND(P305<Parameters!$F$5,P305>=Parameters!$G$5),3,IF(AND(P305<Parameters!$G$5,P305>=Parameters!$H$5),4,IF(P305<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q305=\"\"),\"\",IF(Q305>Parameters!$E$5,1,IF(AND(Q305<Parameters!$E$5,Q305>=Parameters!$F$5),2,IF(AND(Q305<Parameters!$F$5,Q305>=Parameters!$G$5),3,IF(AND(Q305<Parameters!$G$5,Q305>=Parameters!$H$5),4,IF(Q305<Parameters!$H$5,5,\"\"))))))","v":""}]
[{"$f":"Data!$CI$5","v":"Return on Equity"},{"$f":"Companies!B20","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B306,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B306,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A306,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B306,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B306,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A306,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B306,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B306,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A306,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B306,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B306,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A306,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B306,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B306,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A306,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B306,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B306,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A306,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B306,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B306,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A306,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B306,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B306,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A306,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B306,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B306,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A306,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B306,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B306,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A306,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B306,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B306,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A306,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B306,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B306,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A306,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B306,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B306,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A306,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B306,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B306,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A306,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B306,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B306,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A306,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C306=\"\"),\"\",IF(C306>Parameters!$E$5,1,IF(AND(C306<Parameters!$E$5,C306>=Parameters!$F$5),2,IF(AND(C306<Parameters!$F$5,C306>=Parameters!$G$5),3,IF(AND(C306<Parameters!$G$5,C306>=Parameters!$H$5),4,IF(C306<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D306=\"\"),\"\",IF(D306>Parameters!$E$5,1,IF(AND(D306<Parameters!$E$5,D306>=Parameters!$F$5),2,IF(AND(D306<Parameters!$F$5,D306>=Parameters!$G$5),3,IF(AND(D306<Parameters!$G$5,D306>=Parameters!$H$5),4,IF(D306<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E306=\"\"),\"\",IF(E306>Parameters!$E$5,1,IF(AND(E306<Parameters!$E$5,E306>=Parameters!$F$5),2,IF(AND(E306<Parameters!$F$5,E306>=Parameters!$G$5),3,IF(AND(E306<Parameters!$G$5,E306>=Parameters!$H$5),4,IF(E306<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F306=\"\"),\"\",IF(F306>Parameters!$E$5,1,IF(AND(F306<Parameters!$E$5,F306>=Parameters!$F$5),2,IF(AND(F306<Parameters!$F$5,F306>=Parameters!$G$5),3,IF(AND(F306<Parameters!$G$5,F306>=Parameters!$H$5),4,IF(F306<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G306=\"\"),\"\",IF(G306>Parameters!$E$5,1,IF(AND(G306<Parameters!$E$5,G306>=Parameters!$F$5),2,IF(AND(G306<Parameters!$F$5,G306>=Parameters!$G$5),3,IF(AND(G306<Parameters!$G$5,G306>=Parameters!$H$5),4,IF(G306<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H306=\"\"),\"\",IF(H306>Parameters!$E$5,1,IF(AND(H306<Parameters!$E$5,H306>=Parameters!$F$5),2,IF(AND(H306<Parameters!$F$5,H306>=Parameters!$G$5),3,IF(AND(H306<Parameters!$G$5,H306>=Parameters!$H$5),4,IF(H306<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I306=\"\"),\"\",IF(I306>Parameters!$E$5,1,IF(AND(I306<Parameters!$E$5,I306>=Parameters!$F$5),2,IF(AND(I306<Parameters!$F$5,I306>=Parameters!$G$5),3,IF(AND(I306<Parameters!$G$5,I306>=Parameters!$H$5),4,IF(I306<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J306=\"\"),\"\",IF(J306>Parameters!$E$5,1,IF(AND(J306<Parameters!$E$5,J306>=Parameters!$F$5),2,IF(AND(J306<Parameters!$F$5,J306>=Parameters!$G$5),3,IF(AND(J306<Parameters!$G$5,J306>=Parameters!$H$5),4,IF(J306<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K306=\"\"),\"\",IF(K306>Parameters!$E$5,1,IF(AND(K306<Parameters!$E$5,K306>=Parameters!$F$5),2,IF(AND(K306<Parameters!$F$5,K306>=Parameters!$G$5),3,IF(AND(K306<Parameters!$G$5,K306>=Parameters!$H$5),4,IF(K306<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L306=\"\"),\"\",IF(L306>Parameters!$E$5,1,IF(AND(L306<Parameters!$E$5,L306>=Parameters!$F$5),2,IF(AND(L306<Parameters!$F$5,L306>=Parameters!$G$5),3,IF(AND(L306<Parameters!$G$5,L306>=Parameters!$H$5),4,IF(L306<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M306=\"\"),\"\",IF(M306>Parameters!$E$5,1,IF(AND(M306<Parameters!$E$5,M306>=Parameters!$F$5),2,IF(AND(M306<Parameters!$F$5,M306>=Parameters!$G$5),3,IF(AND(M306<Parameters!$G$5,M306>=Parameters!$H$5),4,IF(M306<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N306=\"\"),\"\",IF(N306>Parameters!$E$5,1,IF(AND(N306<Parameters!$E$5,N306>=Parameters!$F$5),2,IF(AND(N306<Parameters!$F$5,N306>=Parameters!$G$5),3,IF(AND(N306<Parameters!$G$5,N306>=Parameters!$H$5),4,IF(N306<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O306=\"\"),\"\",IF(O306>Parameters!$E$5,1,IF(AND(O306<Parameters!$E$5,O306>=Parameters!$F$5),2,IF(AND(O306<Parameters!$F$5,O306>=Parameters!$G$5),3,IF(AND(O306<Parameters!$G$5,O306>=Parameters!$H$5),4,IF(O306<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P306=\"\"),\"\",IF(P306>Parameters!$E$5,1,IF(AND(P306<Parameters!$E$5,P306>=Parameters!$F$5),2,IF(AND(P306<Parameters!$F$5,P306>=Parameters!$G$5),3,IF(AND(P306<Parameters!$G$5,P306>=Parameters!$H$5),4,IF(P306<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q306=\"\"),\"\",IF(Q306>Parameters!$E$5,1,IF(AND(Q306<Parameters!$E$5,Q306>=Parameters!$F$5),2,IF(AND(Q306<Parameters!$F$5,Q306>=Parameters!$G$5),3,IF(AND(Q306<Parameters!$G$5,Q306>=Parameters!$H$5),4,IF(Q306<Parameters!$H$5,5,\"\"))))))","v":""}]
[{"$f":"Data!$CI$5","v":"Return on Equity"},{"$f":"Companies!B21","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B307,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B307,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A307,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B307,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B307,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A307,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B307,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B307,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A307,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B307,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B307,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A307,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B307,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B307,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A307,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B307,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B307,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A307,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B307,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B307,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A307,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B307,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B307,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A307,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B307,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B307,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A307,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B307,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B307,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A307,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B307,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B307,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A307,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B307,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B307,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A307,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B307,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B307,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A307,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B307,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B307,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A307,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B307,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B307,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A307,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C307=\"\"),\"\",IF(C307>Parameters!$E$5,1,IF(AND(C307<Parameters!$E$5,C307>=Parameters!$F$5),2,IF(AND(C307<Parameters!$F$5,C307>=Parameters!$G$5),3,IF(AND(C307<Parameters!$G$5,C307>=Parameters!$H$5),4,IF(C307<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D307=\"\"),\"\",IF(D307>Parameters!$E$5,1,IF(AND(D307<Parameters!$E$5,D307>=Parameters!$F$5),2,IF(AND(D307<Parameters!$F$5,D307>=Parameters!$G$5),3,IF(AND(D307<Parameters!$G$5,D307>=Parameters!$H$5),4,IF(D307<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E307=\"\"),\"\",IF(E307>Parameters!$E$5,1,IF(AND(E307<Parameters!$E$5,E307>=Parameters!$F$5),2,IF(AND(E307<Parameters!$F$5,E307>=Parameters!$G$5),3,IF(AND(E307<Parameters!$G$5,E307>=Parameters!$H$5),4,IF(E307<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F307=\"\"),\"\",IF(F307>Parameters!$E$5,1,IF(AND(F307<Parameters!$E$5,F307>=Parameters!$F$5),2,IF(AND(F307<Parameters!$F$5,F307>=Parameters!$G$5),3,IF(AND(F307<Parameters!$G$5,F307>=Parameters!$H$5),4,IF(F307<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G307=\"\"),\"\",IF(G307>Parameters!$E$5,1,IF(AND(G307<Parameters!$E$5,G307>=Parameters!$F$5),2,IF(AND(G307<Parameters!$F$5,G307>=Parameters!$G$5),3,IF(AND(G307<Parameters!$G$5,G307>=Parameters!$H$5),4,IF(G307<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H307=\"\"),\"\",IF(H307>Parameters!$E$5,1,IF(AND(H307<Parameters!$E$5,H307>=Parameters!$F$5),2,IF(AND(H307<Parameters!$F$5,H307>=Parameters!$G$5),3,IF(AND(H307<Parameters!$G$5,H307>=Parameters!$H$5),4,IF(H307<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I307=\"\"),\"\",IF(I307>Parameters!$E$5,1,IF(AND(I307<Parameters!$E$5,I307>=Parameters!$F$5),2,IF(AND(I307<Parameters!$F$5,I307>=Parameters!$G$5),3,IF(AND(I307<Parameters!$G$5,I307>=Parameters!$H$5),4,IF(I307<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J307=\"\"),\"\",IF(J307>Parameters!$E$5,1,IF(AND(J307<Parameters!$E$5,J307>=Parameters!$F$5),2,IF(AND(J307<Parameters!$F$5,J307>=Parameters!$G$5),3,IF(AND(J307<Parameters!$G$5,J307>=Parameters!$H$5),4,IF(J307<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K307=\"\"),\"\",IF(K307>Parameters!$E$5,1,IF(AND(K307<Parameters!$E$5,K307>=Parameters!$F$5),2,IF(AND(K307<Parameters!$F$5,K307>=Parameters!$G$5),3,IF(AND(K307<Parameters!$G$5,K307>=Parameters!$H$5),4,IF(K307<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L307=\"\"),\"\",IF(L307>Parameters!$E$5,1,IF(AND(L307<Parameters!$E$5,L307>=Parameters!$F$5),2,IF(AND(L307<Parameters!$F$5,L307>=Parameters!$G$5),3,IF(AND(L307<Parameters!$G$5,L307>=Parameters!$H$5),4,IF(L307<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M307=\"\"),\"\",IF(M307>Parameters!$E$5,1,IF(AND(M307<Parameters!$E$5,M307>=Parameters!$F$5),2,IF(AND(M307<Parameters!$F$5,M307>=Parameters!$G$5),3,IF(AND(M307<Parameters!$G$5,M307>=Parameters!$H$5),4,IF(M307<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N307=\"\"),\"\",IF(N307>Parameters!$E$5,1,IF(AND(N307<Parameters!$E$5,N307>=Parameters!$F$5),2,IF(AND(N307<Parameters!$F$5,N307>=Parameters!$G$5),3,IF(AND(N307<Parameters!$G$5,N307>=Parameters!$H$5),4,IF(N307<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O307=\"\"),\"\",IF(O307>Parameters!$E$5,1,IF(AND(O307<Parameters!$E$5,O307>=Parameters!$F$5),2,IF(AND(O307<Parameters!$F$5,O307>=Parameters!$G$5),3,IF(AND(O307<Parameters!$G$5,O307>=Parameters!$H$5),4,IF(O307<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P307=\"\"),\"\",IF(P307>Parameters!$E$5,1,IF(AND(P307<Parameters!$E$5,P307>=Parameters!$F$5),2,IF(AND(P307<Parameters!$F$5,P307>=Parameters!$G$5),3,IF(AND(P307<Parameters!$G$5,P307>=Parameters!$H$5),4,IF(P307<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q307=\"\"),\"\",IF(Q307>Parameters!$E$5,1,IF(AND(Q307<Parameters!$E$5,Q307>=Parameters!$F$5),2,IF(AND(Q307<Parameters!$F$5,Q307>=Parameters!$G$5),3,IF(AND(Q307<Parameters!$G$5,Q307>=Parameters!$H$5),4,IF(Q307<Parameters!$H$5,5,\"\"))))))","v":""}]
[{"$f":"Data!$CI$5","v":"Return on Equity"},{"$f":"Companies!B22","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B308,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B308,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A308,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B308,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B308,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A308,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B308,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B308,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A308,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B308,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B308,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A308,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B308,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B308,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A308,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B308,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B308,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A308,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B308,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B308,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A308,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B308,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B308,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A308,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B308,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B308,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A308,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B308,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B308,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A308,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B308,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B308,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A308,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B308,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B308,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A308,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B308,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B308,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A308,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B308,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B308,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A308,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B308,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B308,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A308,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C308=\"\"),\"\",IF(C308>Parameters!$E$5,1,IF(AND(C308<Parameters!$E$5,C308>=Parameters!$F$5),2,IF(AND(C308<Parameters!$F$5,C308>=Parameters!$G$5),3,IF(AND(C308<Parameters!$G$5,C308>=Parameters!$H$5),4,IF(C308<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D308=\"\"),\"\",IF(D308>Parameters!$E$5,1,IF(AND(D308<Parameters!$E$5,D308>=Parameters!$F$5),2,IF(AND(D308<Parameters!$F$5,D308>=Parameters!$G$5),3,IF(AND(D308<Parameters!$G$5,D308>=Parameters!$H$5),4,IF(D308<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E308=\"\"),\"\",IF(E308>Parameters!$E$5,1,IF(AND(E308<Parameters!$E$5,E308>=Parameters!$F$5),2,IF(AND(E308<Parameters!$F$5,E308>=Parameters!$G$5),3,IF(AND(E308<Parameters!$G$5,E308>=Parameters!$H$5),4,IF(E308<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F308=\"\"),\"\",IF(F308>Parameters!$E$5,1,IF(AND(F308<Parameters!$E$5,F308>=Parameters!$F$5),2,IF(AND(F308<Parameters!$F$5,F308>=Parameters!$G$5),3,IF(AND(F308<Parameters!$G$5,F308>=Parameters!$H$5),4,IF(F308<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G308=\"\"),\"\",IF(G308>Parameters!$E$5,1,IF(AND(G308<Parameters!$E$5,G308>=Parameters!$F$5),2,IF(AND(G308<Parameters!$F$5,G308>=Parameters!$G$5),3,IF(AND(G308<Parameters!$G$5,G308>=Parameters!$H$5),4,IF(G308<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H308=\"\"),\"\",IF(H308>Parameters!$E$5,1,IF(AND(H308<Parameters!$E$5,H308>=Parameters!$F$5),2,IF(AND(H308<Parameters!$F$5,H308>=Parameters!$G$5),3,IF(AND(H308<Parameters!$G$5,H308>=Parameters!$H$5),4,IF(H308<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I308=\"\"),\"\",IF(I308>Parameters!$E$5,1,IF(AND(I308<Parameters!$E$5,I308>=Parameters!$F$5),2,IF(AND(I308<Parameters!$F$5,I308>=Parameters!$G$5),3,IF(AND(I308<Parameters!$G$5,I308>=Parameters!$H$5),4,IF(I308<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J308=\"\"),\"\",IF(J308>Parameters!$E$5,1,IF(AND(J308<Parameters!$E$5,J308>=Parameters!$F$5),2,IF(AND(J308<Parameters!$F$5,J308>=Parameters!$G$5),3,IF(AND(J308<Parameters!$G$5,J308>=Parameters!$H$5),4,IF(J308<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K308=\"\"),\"\",IF(K308>Parameters!$E$5,1,IF(AND(K308<Parameters!$E$5,K308>=Parameters!$F$5),2,IF(AND(K308<Parameters!$F$5,K308>=Parameters!$G$5),3,IF(AND(K308<Parameters!$G$5,K308>=Parameters!$H$5),4,IF(K308<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L308=\"\"),\"\",IF(L308>Parameters!$E$5,1,IF(AND(L308<Parameters!$E$5,L308>=Parameters!$F$5),2,IF(AND(L308<Parameters!$F$5,L308>=Parameters!$G$5),3,IF(AND(L308<Parameters!$G$5,L308>=Parameters!$H$5),4,IF(L308<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M308=\"\"),\"\",IF(M308>Parameters!$E$5,1,IF(AND(M308<Parameters!$E$5,M308>=Parameters!$F$5),2,IF(AND(M308<Parameters!$F$5,M308>=Parameters!$G$5),3,IF(AND(M308<Parameters!$G$5,M308>=Parameters!$H$5),4,IF(M308<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N308=\"\"),\"\",IF(N308>Parameters!$E$5,1,IF(AND(N308<Parameters!$E$5,N308>=Parameters!$F$5),2,IF(AND(N308<Parameters!$F$5,N308>=Parameters!$G$5),3,IF(AND(N308<Parameters!$G$5,N308>=Parameters!$H$5),4,IF(N308<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O308=\"\"),\"\",IF(O308>Parameters!$E$5,1,IF(AND(O308<Parameters!$E$5,O308>=Parameters!$F$5),2,IF(AND(O308<Parameters!$F$5,O308>=Parameters!$G$5),3,IF(AND(O308<Parameters!$G$5,O308>=Parameters!$H$5),4,IF(O308<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P308=\"\"),\"\",IF(P308>Parameters!$E$5,1,IF(AND(P308<Parameters!$E$5,P308>=Parameters!$F$5),2,IF(AND(P308<Parameters!$F$5,P308>=Parameters!$G$5),3,IF(AND(P308<Parameters!$G$5,P308>=Parameters!$H$5),4,IF(P308<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q308=\"\"),\"\",IF(Q308>Parameters!$E$5,1,IF(AND(Q308<Parameters!$E$5,Q308>=Parameters!$F$5),2,IF(AND(Q308<Parameters!$F$5,Q308>=Parameters!$G$5),3,IF(AND(Q308<Parameters!$G$5,Q308>=Parameters!$H$5),4,IF(Q308<Parameters!$H$5,5,\"\"))))))","v":""}]
[{"$f":"Data!$CI$5","v":"Return on Equity"},{"$f":"Companies!B23","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B309,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B309,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A309,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B309,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B309,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A309,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B309,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B309,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A309,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B309,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B309,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A309,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B309,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B309,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A309,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B309,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B309,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A309,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B309,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B309,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A309,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B309,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B309,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A309,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B309,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B309,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A309,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B309,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B309,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A309,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B309,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B309,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A309,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B309,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B309,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A309,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B309,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B309,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A309,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B309,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B309,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A309,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B309,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B309,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A309,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C309=\"\"),\"\",IF(C309>Parameters!$E$5,1,IF(AND(C309<Parameters!$E$5,C309>=Parameters!$F$5),2,IF(AND(C309<Parameters!$F$5,C309>=Parameters!$G$5),3,IF(AND(C309<Parameters!$G$5,C309>=Parameters!$H$5),4,IF(C309<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D309=\"\"),\"\",IF(D309>Parameters!$E$5,1,IF(AND(D309<Parameters!$E$5,D309>=Parameters!$F$5),2,IF(AND(D309<Parameters!$F$5,D309>=Parameters!$G$5),3,IF(AND(D309<Parameters!$G$5,D309>=Parameters!$H$5),4,IF(D309<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E309=\"\"),\"\",IF(E309>Parameters!$E$5,1,IF(AND(E309<Parameters!$E$5,E309>=Parameters!$F$5),2,IF(AND(E309<Parameters!$F$5,E309>=Parameters!$G$5),3,IF(AND(E309<Parameters!$G$5,E309>=Parameters!$H$5),4,IF(E309<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F309=\"\"),\"\",IF(F309>Parameters!$E$5,1,IF(AND(F309<Parameters!$E$5,F309>=Parameters!$F$5),2,IF(AND(F309<Parameters!$F$5,F309>=Parameters!$G$5),3,IF(AND(F309<Parameters!$G$5,F309>=Parameters!$H$5),4,IF(F309<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G309=\"\"),\"\",IF(G309>Parameters!$E$5,1,IF(AND(G309<Parameters!$E$5,G309>=Parameters!$F$5),2,IF(AND(G309<Parameters!$F$5,G309>=Parameters!$G$5),3,IF(AND(G309<Parameters!$G$5,G309>=Parameters!$H$5),4,IF(G309<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H309=\"\"),\"\",IF(H309>Parameters!$E$5,1,IF(AND(H309<Parameters!$E$5,H309>=Parameters!$F$5),2,IF(AND(H309<Parameters!$F$5,H309>=Parameters!$G$5),3,IF(AND(H309<Parameters!$G$5,H309>=Parameters!$H$5),4,IF(H309<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I309=\"\"),\"\",IF(I309>Parameters!$E$5,1,IF(AND(I309<Parameters!$E$5,I309>=Parameters!$F$5),2,IF(AND(I309<Parameters!$F$5,I309>=Parameters!$G$5),3,IF(AND(I309<Parameters!$G$5,I309>=Parameters!$H$5),4,IF(I309<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J309=\"\"),\"\",IF(J309>Parameters!$E$5,1,IF(AND(J309<Parameters!$E$5,J309>=Parameters!$F$5),2,IF(AND(J309<Parameters!$F$5,J309>=Parameters!$G$5),3,IF(AND(J309<Parameters!$G$5,J309>=Parameters!$H$5),4,IF(J309<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K309=\"\"),\"\",IF(K309>Parameters!$E$5,1,IF(AND(K309<Parameters!$E$5,K309>=Parameters!$F$5),2,IF(AND(K309<Parameters!$F$5,K309>=Parameters!$G$5),3,IF(AND(K309<Parameters!$G$5,K309>=Parameters!$H$5),4,IF(K309<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L309=\"\"),\"\",IF(L309>Parameters!$E$5,1,IF(AND(L309<Parameters!$E$5,L309>=Parameters!$F$5),2,IF(AND(L309<Parameters!$F$5,L309>=Parameters!$G$5),3,IF(AND(L309<Parameters!$G$5,L309>=Parameters!$H$5),4,IF(L309<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M309=\"\"),\"\",IF(M309>Parameters!$E$5,1,IF(AND(M309<Parameters!$E$5,M309>=Parameters!$F$5),2,IF(AND(M309<Parameters!$F$5,M309>=Parameters!$G$5),3,IF(AND(M309<Parameters!$G$5,M309>=Parameters!$H$5),4,IF(M309<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N309=\"\"),\"\",IF(N309>Parameters!$E$5,1,IF(AND(N309<Parameters!$E$5,N309>=Parameters!$F$5),2,IF(AND(N309<Parameters!$F$5,N309>=Parameters!$G$5),3,IF(AND(N309<Parameters!$G$5,N309>=Parameters!$H$5),4,IF(N309<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O309=\"\"),\"\",IF(O309>Parameters!$E$5,1,IF(AND(O309<Parameters!$E$5,O309>=Parameters!$F$5),2,IF(AND(O309<Parameters!$F$5,O309>=Parameters!$G$5),3,IF(AND(O309<Parameters!$G$5,O309>=Parameters!$H$5),4,IF(O309<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P309=\"\"),\"\",IF(P309>Parameters!$E$5,1,IF(AND(P309<Parameters!$E$5,P309>=Parameters!$F$5),2,IF(AND(P309<Parameters!$F$5,P309>=Parameters!$G$5),3,IF(AND(P309<Parameters!$G$5,P309>=Parameters!$H$5),4,IF(P309<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q309=\"\"),\"\",IF(Q309>Parameters!$E$5,1,IF(AND(Q309<Parameters!$E$5,Q309>=Parameters!$F$5),2,IF(AND(Q309<Parameters!$F$5,Q309>=Parameters!$G$5),3,IF(AND(Q309<Parameters!$G$5,Q309>=Parameters!$H$5),4,IF(Q309<Parameters!$H$5,5,\"\"))))))","v":""}]
[{"$f":"Data!$CI$5","v":"Return on Equity"},{"$f":"Companies!B24","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B310,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B310,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A310,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B310,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B310,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A310,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B310,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B310,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A310,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B310,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B310,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A310,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B310,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B310,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A310,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B310,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B310,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A310,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B310,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B310,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A310,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B310,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B310,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A310,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B310,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B310,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A310,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B310,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B310,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A310,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B310,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B310,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A310,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B310,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B310,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A310,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B310,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B310,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A310,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B310,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B310,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A310,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B310,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B310,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A310,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C310=\"\"),\"\",IF(C310>Parameters!$E$5,1,IF(AND(C310<Parameters!$E$5,C310>=Parameters!$F$5),2,IF(AND(C310<Parameters!$F$5,C310>=Parameters!$G$5),3,IF(AND(C310<Parameters!$G$5,C310>=Parameters!$H$5),4,IF(C310<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D310=\"\"),\"\",IF(D310>Parameters!$E$5,1,IF(AND(D310<Parameters!$E$5,D310>=Parameters!$F$5),2,IF(AND(D310<Parameters!$F$5,D310>=Parameters!$G$5),3,IF(AND(D310<Parameters!$G$5,D310>=Parameters!$H$5),4,IF(D310<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E310=\"\"),\"\",IF(E310>Parameters!$E$5,1,IF(AND(E310<Parameters!$E$5,E310>=Parameters!$F$5),2,IF(AND(E310<Parameters!$F$5,E310>=Parameters!$G$5),3,IF(AND(E310<Parameters!$G$5,E310>=Parameters!$H$5),4,IF(E310<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F310=\"\"),\"\",IF(F310>Parameters!$E$5,1,IF(AND(F310<Parameters!$E$5,F310>=Parameters!$F$5),2,IF(AND(F310<Parameters!$F$5,F310>=Parameters!$G$5),3,IF(AND(F310<Parameters!$G$5,F310>=Parameters!$H$5),4,IF(F310<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G310=\"\"),\"\",IF(G310>Parameters!$E$5,1,IF(AND(G310<Parameters!$E$5,G310>=Parameters!$F$5),2,IF(AND(G310<Parameters!$F$5,G310>=Parameters!$G$5),3,IF(AND(G310<Parameters!$G$5,G310>=Parameters!$H$5),4,IF(G310<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H310=\"\"),\"\",IF(H310>Parameters!$E$5,1,IF(AND(H310<Parameters!$E$5,H310>=Parameters!$F$5),2,IF(AND(H310<Parameters!$F$5,H310>=Parameters!$G$5),3,IF(AND(H310<Parameters!$G$5,H310>=Parameters!$H$5),4,IF(H310<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I310=\"\"),\"\",IF(I310>Parameters!$E$5,1,IF(AND(I310<Parameters!$E$5,I310>=Parameters!$F$5),2,IF(AND(I310<Parameters!$F$5,I310>=Parameters!$G$5),3,IF(AND(I310<Parameters!$G$5,I310>=Parameters!$H$5),4,IF(I310<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J310=\"\"),\"\",IF(J310>Parameters!$E$5,1,IF(AND(J310<Parameters!$E$5,J310>=Parameters!$F$5),2,IF(AND(J310<Parameters!$F$5,J310>=Parameters!$G$5),3,IF(AND(J310<Parameters!$G$5,J310>=Parameters!$H$5),4,IF(J310<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K310=\"\"),\"\",IF(K310>Parameters!$E$5,1,IF(AND(K310<Parameters!$E$5,K310>=Parameters!$F$5),2,IF(AND(K310<Parameters!$F$5,K310>=Parameters!$G$5),3,IF(AND(K310<Parameters!$G$5,K310>=Parameters!$H$5),4,IF(K310<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L310=\"\"),\"\",IF(L310>Parameters!$E$5,1,IF(AND(L310<Parameters!$E$5,L310>=Parameters!$F$5),2,IF(AND(L310<Parameters!$F$5,L310>=Parameters!$G$5),3,IF(AND(L310<Parameters!$G$5,L310>=Parameters!$H$5),4,IF(L310<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M310=\"\"),\"\",IF(M310>Parameters!$E$5,1,IF(AND(M310<Parameters!$E$5,M310>=Parameters!$F$5),2,IF(AND(M310<Parameters!$F$5,M310>=Parameters!$G$5),3,IF(AND(M310<Parameters!$G$5,M310>=Parameters!$H$5),4,IF(M310<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N310=\"\"),\"\",IF(N310>Parameters!$E$5,1,IF(AND(N310<Parameters!$E$5,N310>=Parameters!$F$5),2,IF(AND(N310<Parameters!$F$5,N310>=Parameters!$G$5),3,IF(AND(N310<Parameters!$G$5,N310>=Parameters!$H$5),4,IF(N310<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O310=\"\"),\"\",IF(O310>Parameters!$E$5,1,IF(AND(O310<Parameters!$E$5,O310>=Parameters!$F$5),2,IF(AND(O310<Parameters!$F$5,O310>=Parameters!$G$5),3,IF(AND(O310<Parameters!$G$5,O310>=Parameters!$H$5),4,IF(O310<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P310=\"\"),\"\",IF(P310>Parameters!$E$5,1,IF(AND(P310<Parameters!$E$5,P310>=Parameters!$F$5),2,IF(AND(P310<Parameters!$F$5,P310>=Parameters!$G$5),3,IF(AND(P310<Parameters!$G$5,P310>=Parameters!$H$5),4,IF(P310<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q310=\"\"),\"\",IF(Q310>Parameters!$E$5,1,IF(AND(Q310<Parameters!$E$5,Q310>=Parameters!$F$5),2,IF(AND(Q310<Parameters!$F$5,Q310>=Parameters!$G$5),3,IF(AND(Q310<Parameters!$G$5,Q310>=Parameters!$H$5),4,IF(Q310<Parameters!$H$5,5,\"\"))))))","v":""}]
[{"$f":"Data!$CI$5","v":"Return on Equity"},{"$f":"Companies!B25","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B311,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B311,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A311,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B311,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B311,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A311,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B311,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B311,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A311,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B311,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B311,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A311,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B311,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B311,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A311,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B311,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B311,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A311,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B311,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B311,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A311,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B311,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B311,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A311,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B311,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B311,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A311,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B311,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B311,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A311,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B311,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B311,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A311,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B311,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B311,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A311,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B311,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B311,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A311,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B311,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B311,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A311,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B311,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B311,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A311,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C311=\"\"),\"\",IF(C311>Parameters!$E$5,1,IF(AND(C311<Parameters!$E$5,C311>=Parameters!$F$5),2,IF(AND(C311<Parameters!$F$5,C311>=Parameters!$G$5),3,IF(AND(C311<Parameters!$G$5,C311>=Parameters!$H$5),4,IF(C311<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D311=\"\"),\"\",IF(D311>Parameters!$E$5,1,IF(AND(D311<Parameters!$E$5,D311>=Parameters!$F$5),2,IF(AND(D311<Parameters!$F$5,D311>=Parameters!$G$5),3,IF(AND(D311<Parameters!$G$5,D311>=Parameters!$H$5),4,IF(D311<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E311=\"\"),\"\",IF(E311>Parameters!$E$5,1,IF(AND(E311<Parameters!$E$5,E311>=Parameters!$F$5),2,IF(AND(E311<Parameters!$F$5,E311>=Parameters!$G$5),3,IF(AND(E311<Parameters!$G$5,E311>=Parameters!$H$5),4,IF(E311<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F311=\"\"),\"\",IF(F311>Parameters!$E$5,1,IF(AND(F311<Parameters!$E$5,F311>=Parameters!$F$5),2,IF(AND(F311<Parameters!$F$5,F311>=Parameters!$G$5),3,IF(AND(F311<Parameters!$G$5,F311>=Parameters!$H$5),4,IF(F311<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G311=\"\"),\"\",IF(G311>Parameters!$E$5,1,IF(AND(G311<Parameters!$E$5,G311>=Parameters!$F$5),2,IF(AND(G311<Parameters!$F$5,G311>=Parameters!$G$5),3,IF(AND(G311<Parameters!$G$5,G311>=Parameters!$H$5),4,IF(G311<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H311=\"\"),\"\",IF(H311>Parameters!$E$5,1,IF(AND(H311<Parameters!$E$5,H311>=Parameters!$F$5),2,IF(AND(H311<Parameters!$F$5,H311>=Parameters!$G$5),3,IF(AND(H311<Parameters!$G$5,H311>=Parameters!$H$5),4,IF(H311<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I311=\"\"),\"\",IF(I311>Parameters!$E$5,1,IF(AND(I311<Parameters!$E$5,I311>=Parameters!$F$5),2,IF(AND(I311<Parameters!$F$5,I311>=Parameters!$G$5),3,IF(AND(I311<Parameters!$G$5,I311>=Parameters!$H$5),4,IF(I311<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J311=\"\"),\"\",IF(J311>Parameters!$E$5,1,IF(AND(J311<Parameters!$E$5,J311>=Parameters!$F$5),2,IF(AND(J311<Parameters!$F$5,J311>=Parameters!$G$5),3,IF(AND(J311<Parameters!$G$5,J311>=Parameters!$H$5),4,IF(J311<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K311=\"\"),\"\",IF(K311>Parameters!$E$5,1,IF(AND(K311<Parameters!$E$5,K311>=Parameters!$F$5),2,IF(AND(K311<Parameters!$F$5,K311>=Parameters!$G$5),3,IF(AND(K311<Parameters!$G$5,K311>=Parameters!$H$5),4,IF(K311<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L311=\"\"),\"\",IF(L311>Parameters!$E$5,1,IF(AND(L311<Parameters!$E$5,L311>=Parameters!$F$5),2,IF(AND(L311<Parameters!$F$5,L311>=Parameters!$G$5),3,IF(AND(L311<Parameters!$G$5,L311>=Parameters!$H$5),4,IF(L311<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M311=\"\"),\"\",IF(M311>Parameters!$E$5,1,IF(AND(M311<Parameters!$E$5,M311>=Parameters!$F$5),2,IF(AND(M311<Parameters!$F$5,M311>=Parameters!$G$5),3,IF(AND(M311<Parameters!$G$5,M311>=Parameters!$H$5),4,IF(M311<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N311=\"\"),\"\",IF(N311>Parameters!$E$5,1,IF(AND(N311<Parameters!$E$5,N311>=Parameters!$F$5),2,IF(AND(N311<Parameters!$F$5,N311>=Parameters!$G$5),3,IF(AND(N311<Parameters!$G$5,N311>=Parameters!$H$5),4,IF(N311<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O311=\"\"),\"\",IF(O311>Parameters!$E$5,1,IF(AND(O311<Parameters!$E$5,O311>=Parameters!$F$5),2,IF(AND(O311<Parameters!$F$5,O311>=Parameters!$G$5),3,IF(AND(O311<Parameters!$G$5,O311>=Parameters!$H$5),4,IF(O311<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P311=\"\"),\"\",IF(P311>Parameters!$E$5,1,IF(AND(P311<Parameters!$E$5,P311>=Parameters!$F$5),2,IF(AND(P311<Parameters!$F$5,P311>=Parameters!$G$5),3,IF(AND(P311<Parameters!$G$5,P311>=Parameters!$H$5),4,IF(P311<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q311=\"\"),\"\",IF(Q311>Parameters!$E$5,1,IF(AND(Q311<Parameters!$E$5,Q311>=Parameters!$F$5),2,IF(AND(Q311<Parameters!$F$5,Q311>=Parameters!$G$5),3,IF(AND(Q311<Parameters!$G$5,Q311>=Parameters!$H$5),4,IF(Q311<Parameters!$H$5,5,\"\"))))))","v":""}]
[{"$f":"Data!$CI$5","v":"Return on Equity"},{"$f":"Companies!B26","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B312,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B312,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A312,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B312,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B312,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A312,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B312,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B312,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A312,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B312,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B312,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A312,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B312,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B312,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A312,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B312,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B312,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A312,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B312,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B312,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A312,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B312,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B312,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A312,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B312,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B312,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A312,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B312,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B312,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A312,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B312,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B312,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A312,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B312,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B312,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A312,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B312,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B312,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A312,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B312,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B312,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A312,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B312,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B312,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A312,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C312=\"\"),\"\",IF(C312>Parameters!$E$5,1,IF(AND(C312<Parameters!$E$5,C312>=Parameters!$F$5),2,IF(AND(C312<Parameters!$F$5,C312>=Parameters!$G$5),3,IF(AND(C312<Parameters!$G$5,C312>=Parameters!$H$5),4,IF(C312<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D312=\"\"),\"\",IF(D312>Parameters!$E$5,1,IF(AND(D312<Parameters!$E$5,D312>=Parameters!$F$5),2,IF(AND(D312<Parameters!$F$5,D312>=Parameters!$G$5),3,IF(AND(D312<Parameters!$G$5,D312>=Parameters!$H$5),4,IF(D312<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E312=\"\"),\"\",IF(E312>Parameters!$E$5,1,IF(AND(E312<Parameters!$E$5,E312>=Parameters!$F$5),2,IF(AND(E312<Parameters!$F$5,E312>=Parameters!$G$5),3,IF(AND(E312<Parameters!$G$5,E312>=Parameters!$H$5),4,IF(E312<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F312=\"\"),\"\",IF(F312>Parameters!$E$5,1,IF(AND(F312<Parameters!$E$5,F312>=Parameters!$F$5),2,IF(AND(F312<Parameters!$F$5,F312>=Parameters!$G$5),3,IF(AND(F312<Parameters!$G$5,F312>=Parameters!$H$5),4,IF(F312<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G312=\"\"),\"\",IF(G312>Parameters!$E$5,1,IF(AND(G312<Parameters!$E$5,G312>=Parameters!$F$5),2,IF(AND(G312<Parameters!$F$5,G312>=Parameters!$G$5),3,IF(AND(G312<Parameters!$G$5,G312>=Parameters!$H$5),4,IF(G312<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H312=\"\"),\"\",IF(H312>Parameters!$E$5,1,IF(AND(H312<Parameters!$E$5,H312>=Parameters!$F$5),2,IF(AND(H312<Parameters!$F$5,H312>=Parameters!$G$5),3,IF(AND(H312<Parameters!$G$5,H312>=Parameters!$H$5),4,IF(H312<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I312=\"\"),\"\",IF(I312>Parameters!$E$5,1,IF(AND(I312<Parameters!$E$5,I312>=Parameters!$F$5),2,IF(AND(I312<Parameters!$F$5,I312>=Parameters!$G$5),3,IF(AND(I312<Parameters!$G$5,I312>=Parameters!$H$5),4,IF(I312<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J312=\"\"),\"\",IF(J312>Parameters!$E$5,1,IF(AND(J312<Parameters!$E$5,J312>=Parameters!$F$5),2,IF(AND(J312<Parameters!$F$5,J312>=Parameters!$G$5),3,IF(AND(J312<Parameters!$G$5,J312>=Parameters!$H$5),4,IF(J312<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K312=\"\"),\"\",IF(K312>Parameters!$E$5,1,IF(AND(K312<Parameters!$E$5,K312>=Parameters!$F$5),2,IF(AND(K312<Parameters!$F$5,K312>=Parameters!$G$5),3,IF(AND(K312<Parameters!$G$5,K312>=Parameters!$H$5),4,IF(K312<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L312=\"\"),\"\",IF(L312>Parameters!$E$5,1,IF(AND(L312<Parameters!$E$5,L312>=Parameters!$F$5),2,IF(AND(L312<Parameters!$F$5,L312>=Parameters!$G$5),3,IF(AND(L312<Parameters!$G$5,L312>=Parameters!$H$5),4,IF(L312<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M312=\"\"),\"\",IF(M312>Parameters!$E$5,1,IF(AND(M312<Parameters!$E$5,M312>=Parameters!$F$5),2,IF(AND(M312<Parameters!$F$5,M312>=Parameters!$G$5),3,IF(AND(M312<Parameters!$G$5,M312>=Parameters!$H$5),4,IF(M312<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N312=\"\"),\"\",IF(N312>Parameters!$E$5,1,IF(AND(N312<Parameters!$E$5,N312>=Parameters!$F$5),2,IF(AND(N312<Parameters!$F$5,N312>=Parameters!$G$5),3,IF(AND(N312<Parameters!$G$5,N312>=Parameters!$H$5),4,IF(N312<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O312=\"\"),\"\",IF(O312>Parameters!$E$5,1,IF(AND(O312<Parameters!$E$5,O312>=Parameters!$F$5),2,IF(AND(O312<Parameters!$F$5,O312>=Parameters!$G$5),3,IF(AND(O312<Parameters!$G$5,O312>=Parameters!$H$5),4,IF(O312<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P312=\"\"),\"\",IF(P312>Parameters!$E$5,1,IF(AND(P312<Parameters!$E$5,P312>=Parameters!$F$5),2,IF(AND(P312<Parameters!$F$5,P312>=Parameters!$G$5),3,IF(AND(P312<Parameters!$G$5,P312>=Parameters!$H$5),4,IF(P312<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q312=\"\"),\"\",IF(Q312>Parameters!$E$5,1,IF(AND(Q312<Parameters!$E$5,Q312>=Parameters!$F$5),2,IF(AND(Q312<Parameters!$F$5,Q312>=Parameters!$G$5),3,IF(AND(Q312<Parameters!$G$5,Q312>=Parameters!$H$5),4,IF(Q312<Parameters!$H$5,5,\"\"))))))","v":""}]
[{"$f":"Data!$CI$5","v":"Return on Equity"},{"$f":"Companies!B27","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B313,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B313,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A313,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B313,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B313,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A313,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B313,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B313,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A313,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B313,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B313,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A313,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B313,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B313,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A313,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B313,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B313,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A313,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B313,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B313,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A313,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B313,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B313,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A313,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B313,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B313,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A313,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B313,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B313,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A313,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B313,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B313,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A313,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B313,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B313,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A313,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B313,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B313,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A313,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B313,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B313,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A313,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B313,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B313,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A313,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C313=\"\"),\"\",IF(C313>Parameters!$E$5,1,IF(AND(C313<Parameters!$E$5,C313>=Parameters!$F$5),2,IF(AND(C313<Parameters!$F$5,C313>=Parameters!$G$5),3,IF(AND(C313<Parameters!$G$5,C313>=Parameters!$H$5),4,IF(C313<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D313=\"\"),\"\",IF(D313>Parameters!$E$5,1,IF(AND(D313<Parameters!$E$5,D313>=Parameters!$F$5),2,IF(AND(D313<Parameters!$F$5,D313>=Parameters!$G$5),3,IF(AND(D313<Parameters!$G$5,D313>=Parameters!$H$5),4,IF(D313<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E313=\"\"),\"\",IF(E313>Parameters!$E$5,1,IF(AND(E313<Parameters!$E$5,E313>=Parameters!$F$5),2,IF(AND(E313<Parameters!$F$5,E313>=Parameters!$G$5),3,IF(AND(E313<Parameters!$G$5,E313>=Parameters!$H$5),4,IF(E313<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F313=\"\"),\"\",IF(F313>Parameters!$E$5,1,IF(AND(F313<Parameters!$E$5,F313>=Parameters!$F$5),2,IF(AND(F313<Parameters!$F$5,F313>=Parameters!$G$5),3,IF(AND(F313<Parameters!$G$5,F313>=Parameters!$H$5),4,IF(F313<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G313=\"\"),\"\",IF(G313>Parameters!$E$5,1,IF(AND(G313<Parameters!$E$5,G313>=Parameters!$F$5),2,IF(AND(G313<Parameters!$F$5,G313>=Parameters!$G$5),3,IF(AND(G313<Parameters!$G$5,G313>=Parameters!$H$5),4,IF(G313<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H313=\"\"),\"\",IF(H313>Parameters!$E$5,1,IF(AND(H313<Parameters!$E$5,H313>=Parameters!$F$5),2,IF(AND(H313<Parameters!$F$5,H313>=Parameters!$G$5),3,IF(AND(H313<Parameters!$G$5,H313>=Parameters!$H$5),4,IF(H313<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I313=\"\"),\"\",IF(I313>Parameters!$E$5,1,IF(AND(I313<Parameters!$E$5,I313>=Parameters!$F$5),2,IF(AND(I313<Parameters!$F$5,I313>=Parameters!$G$5),3,IF(AND(I313<Parameters!$G$5,I313>=Parameters!$H$5),4,IF(I313<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J313=\"\"),\"\",IF(J313>Parameters!$E$5,1,IF(AND(J313<Parameters!$E$5,J313>=Parameters!$F$5),2,IF(AND(J313<Parameters!$F$5,J313>=Parameters!$G$5),3,IF(AND(J313<Parameters!$G$5,J313>=Parameters!$H$5),4,IF(J313<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K313=\"\"),\"\",IF(K313>Parameters!$E$5,1,IF(AND(K313<Parameters!$E$5,K313>=Parameters!$F$5),2,IF(AND(K313<Parameters!$F$5,K313>=Parameters!$G$5),3,IF(AND(K313<Parameters!$G$5,K313>=Parameters!$H$5),4,IF(K313<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L313=\"\"),\"\",IF(L313>Parameters!$E$5,1,IF(AND(L313<Parameters!$E$5,L313>=Parameters!$F$5),2,IF(AND(L313<Parameters!$F$5,L313>=Parameters!$G$5),3,IF(AND(L313<Parameters!$G$5,L313>=Parameters!$H$5),4,IF(L313<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M313=\"\"),\"\",IF(M313>Parameters!$E$5,1,IF(AND(M313<Parameters!$E$5,M313>=Parameters!$F$5),2,IF(AND(M313<Parameters!$F$5,M313>=Parameters!$G$5),3,IF(AND(M313<Parameters!$G$5,M313>=Parameters!$H$5),4,IF(M313<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N313=\"\"),\"\",IF(N313>Parameters!$E$5,1,IF(AND(N313<Parameters!$E$5,N313>=Parameters!$F$5),2,IF(AND(N313<Parameters!$F$5,N313>=Parameters!$G$5),3,IF(AND(N313<Parameters!$G$5,N313>=Parameters!$H$5),4,IF(N313<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O313=\"\"),\"\",IF(O313>Parameters!$E$5,1,IF(AND(O313<Parameters!$E$5,O313>=Parameters!$F$5),2,IF(AND(O313<Parameters!$F$5,O313>=Parameters!$G$5),3,IF(AND(O313<Parameters!$G$5,O313>=Parameters!$H$5),4,IF(O313<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P313=\"\"),\"\",IF(P313>Parameters!$E$5,1,IF(AND(P313<Parameters!$E$5,P313>=Parameters!$F$5),2,IF(AND(P313<Parameters!$F$5,P313>=Parameters!$G$5),3,IF(AND(P313<Parameters!$G$5,P313>=Parameters!$H$5),4,IF(P313<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q313=\"\"),\"\",IF(Q313>Parameters!$E$5,1,IF(AND(Q313<Parameters!$E$5,Q313>=Parameters!$F$5),2,IF(AND(Q313<Parameters!$F$5,Q313>=Parameters!$G$5),3,IF(AND(Q313<Parameters!$G$5,Q313>=Parameters!$H$5),4,IF(Q313<Parameters!$H$5,5,\"\"))))))","v":""}]
[{"$f":"Data!$CI$5","v":"Return on Equity"},{"$f":"Companies!B28","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B314,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B314,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A314,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B314,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B314,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A314,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B314,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B314,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A314,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B314,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B314,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A314,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B314,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B314,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A314,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B314,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B314,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A314,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B314,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B314,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A314,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B314,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B314,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A314,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B314,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B314,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A314,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B314,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B314,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A314,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B314,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B314,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A314,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B314,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B314,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A314,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B314,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B314,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A314,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B314,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B314,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A314,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B314,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B314,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A314,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C314=\"\"),\"\",IF(C314>Parameters!$E$5,1,IF(AND(C314<Parameters!$E$5,C314>=Parameters!$F$5),2,IF(AND(C314<Parameters!$F$5,C314>=Parameters!$G$5),3,IF(AND(C314<Parameters!$G$5,C314>=Parameters!$H$5),4,IF(C314<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D314=\"\"),\"\",IF(D314>Parameters!$E$5,1,IF(AND(D314<Parameters!$E$5,D314>=Parameters!$F$5),2,IF(AND(D314<Parameters!$F$5,D314>=Parameters!$G$5),3,IF(AND(D314<Parameters!$G$5,D314>=Parameters!$H$5),4,IF(D314<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E314=\"\"),\"\",IF(E314>Parameters!$E$5,1,IF(AND(E314<Parameters!$E$5,E314>=Parameters!$F$5),2,IF(AND(E314<Parameters!$F$5,E314>=Parameters!$G$5),3,IF(AND(E314<Parameters!$G$5,E314>=Parameters!$H$5),4,IF(E314<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F314=\"\"),\"\",IF(F314>Parameters!$E$5,1,IF(AND(F314<Parameters!$E$5,F314>=Parameters!$F$5),2,IF(AND(F314<Parameters!$F$5,F314>=Parameters!$G$5),3,IF(AND(F314<Parameters!$G$5,F314>=Parameters!$H$5),4,IF(F314<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G314=\"\"),\"\",IF(G314>Parameters!$E$5,1,IF(AND(G314<Parameters!$E$5,G314>=Parameters!$F$5),2,IF(AND(G314<Parameters!$F$5,G314>=Parameters!$G$5),3,IF(AND(G314<Parameters!$G$5,G314>=Parameters!$H$5),4,IF(G314<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H314=\"\"),\"\",IF(H314>Parameters!$E$5,1,IF(AND(H314<Parameters!$E$5,H314>=Parameters!$F$5),2,IF(AND(H314<Parameters!$F$5,H314>=Parameters!$G$5),3,IF(AND(H314<Parameters!$G$5,H314>=Parameters!$H$5),4,IF(H314<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I314=\"\"),\"\",IF(I314>Parameters!$E$5,1,IF(AND(I314<Parameters!$E$5,I314>=Parameters!$F$5),2,IF(AND(I314<Parameters!$F$5,I314>=Parameters!$G$5),3,IF(AND(I314<Parameters!$G$5,I314>=Parameters!$H$5),4,IF(I314<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J314=\"\"),\"\",IF(J314>Parameters!$E$5,1,IF(AND(J314<Parameters!$E$5,J314>=Parameters!$F$5),2,IF(AND(J314<Parameters!$F$5,J314>=Parameters!$G$5),3,IF(AND(J314<Parameters!$G$5,J314>=Parameters!$H$5),4,IF(J314<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K314=\"\"),\"\",IF(K314>Parameters!$E$5,1,IF(AND(K314<Parameters!$E$5,K314>=Parameters!$F$5),2,IF(AND(K314<Parameters!$F$5,K314>=Parameters!$G$5),3,IF(AND(K314<Parameters!$G$5,K314>=Parameters!$H$5),4,IF(K314<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L314=\"\"),\"\",IF(L314>Parameters!$E$5,1,IF(AND(L314<Parameters!$E$5,L314>=Parameters!$F$5),2,IF(AND(L314<Parameters!$F$5,L314>=Parameters!$G$5),3,IF(AND(L314<Parameters!$G$5,L314>=Parameters!$H$5),4,IF(L314<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M314=\"\"),\"\",IF(M314>Parameters!$E$5,1,IF(AND(M314<Parameters!$E$5,M314>=Parameters!$F$5),2,IF(AND(M314<Parameters!$F$5,M314>=Parameters!$G$5),3,IF(AND(M314<Parameters!$G$5,M314>=Parameters!$H$5),4,IF(M314<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N314=\"\"),\"\",IF(N314>Parameters!$E$5,1,IF(AND(N314<Parameters!$E$5,N314>=Parameters!$F$5),2,IF(AND(N314<Parameters!$F$5,N314>=Parameters!$G$5),3,IF(AND(N314<Parameters!$G$5,N314>=Parameters!$H$5),4,IF(N314<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O314=\"\"),\"\",IF(O314>Parameters!$E$5,1,IF(AND(O314<Parameters!$E$5,O314>=Parameters!$F$5),2,IF(AND(O314<Parameters!$F$5,O314>=Parameters!$G$5),3,IF(AND(O314<Parameters!$G$5,O314>=Parameters!$H$5),4,IF(O314<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P314=\"\"),\"\",IF(P314>Parameters!$E$5,1,IF(AND(P314<Parameters!$E$5,P314>=Parameters!$F$5),2,IF(AND(P314<Parameters!$F$5,P314>=Parameters!$G$5),3,IF(AND(P314<Parameters!$G$5,P314>=Parameters!$H$5),4,IF(P314<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q314=\"\"),\"\",IF(Q314>Parameters!$E$5,1,IF(AND(Q314<Parameters!$E$5,Q314>=Parameters!$F$5),2,IF(AND(Q314<Parameters!$F$5,Q314>=Parameters!$G$5),3,IF(AND(Q314<Parameters!$G$5,Q314>=Parameters!$H$5),4,IF(Q314<Parameters!$H$5,5,\"\"))))))","v":""}]
[{"$f":"Data!$CI$5","v":"Return on Equity"},{"$f":"Companies!B29","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B315,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B315,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A315,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B315,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B315,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A315,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B315,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B315,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A315,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B315,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B315,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A315,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B315,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B315,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A315,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B315,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B315,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A315,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B315,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B315,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A315,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B315,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B315,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A315,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B315,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B315,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A315,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B315,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B315,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A315,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B315,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B315,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A315,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B315,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B315,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A315,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B315,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B315,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A315,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B315,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B315,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A315,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B315,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B315,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A315,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C315=\"\"),\"\",IF(C315>Parameters!$E$5,1,IF(AND(C315<Parameters!$E$5,C315>=Parameters!$F$5),2,IF(AND(C315<Parameters!$F$5,C315>=Parameters!$G$5),3,IF(AND(C315<Parameters!$G$5,C315>=Parameters!$H$5),4,IF(C315<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D315=\"\"),\"\",IF(D315>Parameters!$E$5,1,IF(AND(D315<Parameters!$E$5,D315>=Parameters!$F$5),2,IF(AND(D315<Parameters!$F$5,D315>=Parameters!$G$5),3,IF(AND(D315<Parameters!$G$5,D315>=Parameters!$H$5),4,IF(D315<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E315=\"\"),\"\",IF(E315>Parameters!$E$5,1,IF(AND(E315<Parameters!$E$5,E315>=Parameters!$F$5),2,IF(AND(E315<Parameters!$F$5,E315>=Parameters!$G$5),3,IF(AND(E315<Parameters!$G$5,E315>=Parameters!$H$5),4,IF(E315<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F315=\"\"),\"\",IF(F315>Parameters!$E$5,1,IF(AND(F315<Parameters!$E$5,F315>=Parameters!$F$5),2,IF(AND(F315<Parameters!$F$5,F315>=Parameters!$G$5),3,IF(AND(F315<Parameters!$G$5,F315>=Parameters!$H$5),4,IF(F315<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G315=\"\"),\"\",IF(G315>Parameters!$E$5,1,IF(AND(G315<Parameters!$E$5,G315>=Parameters!$F$5),2,IF(AND(G315<Parameters!$F$5,G315>=Parameters!$G$5),3,IF(AND(G315<Parameters!$G$5,G315>=Parameters!$H$5),4,IF(G315<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H315=\"\"),\"\",IF(H315>Parameters!$E$5,1,IF(AND(H315<Parameters!$E$5,H315>=Parameters!$F$5),2,IF(AND(H315<Parameters!$F$5,H315>=Parameters!$G$5),3,IF(AND(H315<Parameters!$G$5,H315>=Parameters!$H$5),4,IF(H315<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I315=\"\"),\"\",IF(I315>Parameters!$E$5,1,IF(AND(I315<Parameters!$E$5,I315>=Parameters!$F$5),2,IF(AND(I315<Parameters!$F$5,I315>=Parameters!$G$5),3,IF(AND(I315<Parameters!$G$5,I315>=Parameters!$H$5),4,IF(I315<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J315=\"\"),\"\",IF(J315>Parameters!$E$5,1,IF(AND(J315<Parameters!$E$5,J315>=Parameters!$F$5),2,IF(AND(J315<Parameters!$F$5,J315>=Parameters!$G$5),3,IF(AND(J315<Parameters!$G$5,J315>=Parameters!$H$5),4,IF(J315<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K315=\"\"),\"\",IF(K315>Parameters!$E$5,1,IF(AND(K315<Parameters!$E$5,K315>=Parameters!$F$5),2,IF(AND(K315<Parameters!$F$5,K315>=Parameters!$G$5),3,IF(AND(K315<Parameters!$G$5,K315>=Parameters!$H$5),4,IF(K315<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L315=\"\"),\"\",IF(L315>Parameters!$E$5,1,IF(AND(L315<Parameters!$E$5,L315>=Parameters!$F$5),2,IF(AND(L315<Parameters!$F$5,L315>=Parameters!$G$5),3,IF(AND(L315<Parameters!$G$5,L315>=Parameters!$H$5),4,IF(L315<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M315=\"\"),\"\",IF(M315>Parameters!$E$5,1,IF(AND(M315<Parameters!$E$5,M315>=Parameters!$F$5),2,IF(AND(M315<Parameters!$F$5,M315>=Parameters!$G$5),3,IF(AND(M315<Parameters!$G$5,M315>=Parameters!$H$5),4,IF(M315<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N315=\"\"),\"\",IF(N315>Parameters!$E$5,1,IF(AND(N315<Parameters!$E$5,N315>=Parameters!$F$5),2,IF(AND(N315<Parameters!$F$5,N315>=Parameters!$G$5),3,IF(AND(N315<Parameters!$G$5,N315>=Parameters!$H$5),4,IF(N315<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O315=\"\"),\"\",IF(O315>Parameters!$E$5,1,IF(AND(O315<Parameters!$E$5,O315>=Parameters!$F$5),2,IF(AND(O315<Parameters!$F$5,O315>=Parameters!$G$5),3,IF(AND(O315<Parameters!$G$5,O315>=Parameters!$H$5),4,IF(O315<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P315=\"\"),\"\",IF(P315>Parameters!$E$5,1,IF(AND(P315<Parameters!$E$5,P315>=Parameters!$F$5),2,IF(AND(P315<Parameters!$F$5,P315>=Parameters!$G$5),3,IF(AND(P315<Parameters!$G$5,P315>=Parameters!$H$5),4,IF(P315<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q315=\"\"),\"\",IF(Q315>Parameters!$E$5,1,IF(AND(Q315<Parameters!$E$5,Q315>=Parameters!$F$5),2,IF(AND(Q315<Parameters!$F$5,Q315>=Parameters!$G$5),3,IF(AND(Q315<Parameters!$G$5,Q315>=Parameters!$H$5),4,IF(Q315<Parameters!$H$5,5,\"\"))))))","v":""}]
[{"$f":"Data!$CI$5","v":"Return on Equity"},{"$f":"Companies!B30","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B316,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B316,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A316,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B316,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B316,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A316,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B316,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B316,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A316,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B316,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B316,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A316,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B316,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B316,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A316,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B316,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B316,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A316,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B316,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B316,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A316,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B316,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B316,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A316,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B316,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B316,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A316,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B316,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B316,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A316,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B316,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B316,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A316,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B316,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B316,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A316,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B316,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B316,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A316,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B316,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B316,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A316,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B316,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B316,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A316,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C316=\"\"),\"\",IF(C316>Parameters!$E$5,1,IF(AND(C316<Parameters!$E$5,C316>=Parameters!$F$5),2,IF(AND(C316<Parameters!$F$5,C316>=Parameters!$G$5),3,IF(AND(C316<Parameters!$G$5,C316>=Parameters!$H$5),4,IF(C316<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D316=\"\"),\"\",IF(D316>Parameters!$E$5,1,IF(AND(D316<Parameters!$E$5,D316>=Parameters!$F$5),2,IF(AND(D316<Parameters!$F$5,D316>=Parameters!$G$5),3,IF(AND(D316<Parameters!$G$5,D316>=Parameters!$H$5),4,IF(D316<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E316=\"\"),\"\",IF(E316>Parameters!$E$5,1,IF(AND(E316<Parameters!$E$5,E316>=Parameters!$F$5),2,IF(AND(E316<Parameters!$F$5,E316>=Parameters!$G$5),3,IF(AND(E316<Parameters!$G$5,E316>=Parameters!$H$5),4,IF(E316<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F316=\"\"),\"\",IF(F316>Parameters!$E$5,1,IF(AND(F316<Parameters!$E$5,F316>=Parameters!$F$5),2,IF(AND(F316<Parameters!$F$5,F316>=Parameters!$G$5),3,IF(AND(F316<Parameters!$G$5,F316>=Parameters!$H$5),4,IF(F316<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G316=\"\"),\"\",IF(G316>Parameters!$E$5,1,IF(AND(G316<Parameters!$E$5,G316>=Parameters!$F$5),2,IF(AND(G316<Parameters!$F$5,G316>=Parameters!$G$5),3,IF(AND(G316<Parameters!$G$5,G316>=Parameters!$H$5),4,IF(G316<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H316=\"\"),\"\",IF(H316>Parameters!$E$5,1,IF(AND(H316<Parameters!$E$5,H316>=Parameters!$F$5),2,IF(AND(H316<Parameters!$F$5,H316>=Parameters!$G$5),3,IF(AND(H316<Parameters!$G$5,H316>=Parameters!$H$5),4,IF(H316<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I316=\"\"),\"\",IF(I316>Parameters!$E$5,1,IF(AND(I316<Parameters!$E$5,I316>=Parameters!$F$5),2,IF(AND(I316<Parameters!$F$5,I316>=Parameters!$G$5),3,IF(AND(I316<Parameters!$G$5,I316>=Parameters!$H$5),4,IF(I316<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J316=\"\"),\"\",IF(J316>Parameters!$E$5,1,IF(AND(J316<Parameters!$E$5,J316>=Parameters!$F$5),2,IF(AND(J316<Parameters!$F$5,J316>=Parameters!$G$5),3,IF(AND(J316<Parameters!$G$5,J316>=Parameters!$H$5),4,IF(J316<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K316=\"\"),\"\",IF(K316>Parameters!$E$5,1,IF(AND(K316<Parameters!$E$5,K316>=Parameters!$F$5),2,IF(AND(K316<Parameters!$F$5,K316>=Parameters!$G$5),3,IF(AND(K316<Parameters!$G$5,K316>=Parameters!$H$5),4,IF(K316<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L316=\"\"),\"\",IF(L316>Parameters!$E$5,1,IF(AND(L316<Parameters!$E$5,L316>=Parameters!$F$5),2,IF(AND(L316<Parameters!$F$5,L316>=Parameters!$G$5),3,IF(AND(L316<Parameters!$G$5,L316>=Parameters!$H$5),4,IF(L316<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M316=\"\"),\"\",IF(M316>Parameters!$E$5,1,IF(AND(M316<Parameters!$E$5,M316>=Parameters!$F$5),2,IF(AND(M316<Parameters!$F$5,M316>=Parameters!$G$5),3,IF(AND(M316<Parameters!$G$5,M316>=Parameters!$H$5),4,IF(M316<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N316=\"\"),\"\",IF(N316>Parameters!$E$5,1,IF(AND(N316<Parameters!$E$5,N316>=Parameters!$F$5),2,IF(AND(N316<Parameters!$F$5,N316>=Parameters!$G$5),3,IF(AND(N316<Parameters!$G$5,N316>=Parameters!$H$5),4,IF(N316<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O316=\"\"),\"\",IF(O316>Parameters!$E$5,1,IF(AND(O316<Parameters!$E$5,O316>=Parameters!$F$5),2,IF(AND(O316<Parameters!$F$5,O316>=Parameters!$G$5),3,IF(AND(O316<Parameters!$G$5,O316>=Parameters!$H$5),4,IF(O316<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P316=\"\"),\"\",IF(P316>Parameters!$E$5,1,IF(AND(P316<Parameters!$E$5,P316>=Parameters!$F$5),2,IF(AND(P316<Parameters!$F$5,P316>=Parameters!$G$5),3,IF(AND(P316<Parameters!$G$5,P316>=Parameters!$H$5),4,IF(P316<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q316=\"\"),\"\",IF(Q316>Parameters!$E$5,1,IF(AND(Q316<Parameters!$E$5,Q316>=Parameters!$F$5),2,IF(AND(Q316<Parameters!$F$5,Q316>=Parameters!$G$5),3,IF(AND(Q316<Parameters!$G$5,Q316>=Parameters!$H$5),4,IF(Q316<Parameters!$H$5,5,\"\"))))))","v":""}]
[{"$f":"Data!$CI$5","v":"Return on Equity"},{"$f":"Companies!B31","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B317,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B317,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A317,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B317,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B317,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A317,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B317,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B317,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A317,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B317,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B317,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A317,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B317,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B317,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A317,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B317,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B317,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A317,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B317,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B317,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A317,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B317,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B317,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A317,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B317,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B317,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A317,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B317,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B317,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A317,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B317,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B317,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A317,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B317,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B317,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A317,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B317,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B317,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A317,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B317,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B317,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A317,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B317,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B317,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A317,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C317=\"\"),\"\",IF(C317>Parameters!$E$5,1,IF(AND(C317<Parameters!$E$5,C317>=Parameters!$F$5),2,IF(AND(C317<Parameters!$F$5,C317>=Parameters!$G$5),3,IF(AND(C317<Parameters!$G$5,C317>=Parameters!$H$5),4,IF(C317<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D317=\"\"),\"\",IF(D317>Parameters!$E$5,1,IF(AND(D317<Parameters!$E$5,D317>=Parameters!$F$5),2,IF(AND(D317<Parameters!$F$5,D317>=Parameters!$G$5),3,IF(AND(D317<Parameters!$G$5,D317>=Parameters!$H$5),4,IF(D317<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E317=\"\"),\"\",IF(E317>Parameters!$E$5,1,IF(AND(E317<Parameters!$E$5,E317>=Parameters!$F$5),2,IF(AND(E317<Parameters!$F$5,E317>=Parameters!$G$5),3,IF(AND(E317<Parameters!$G$5,E317>=Parameters!$H$5),4,IF(E317<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F317=\"\"),\"\",IF(F317>Parameters!$E$5,1,IF(AND(F317<Parameters!$E$5,F317>=Parameters!$F$5),2,IF(AND(F317<Parameters!$F$5,F317>=Parameters!$G$5),3,IF(AND(F317<Parameters!$G$5,F317>=Parameters!$H$5),4,IF(F317<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G317=\"\"),\"\",IF(G317>Parameters!$E$5,1,IF(AND(G317<Parameters!$E$5,G317>=Parameters!$F$5),2,IF(AND(G317<Parameters!$F$5,G317>=Parameters!$G$5),3,IF(AND(G317<Parameters!$G$5,G317>=Parameters!$H$5),4,IF(G317<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H317=\"\"),\"\",IF(H317>Parameters!$E$5,1,IF(AND(H317<Parameters!$E$5,H317>=Parameters!$F$5),2,IF(AND(H317<Parameters!$F$5,H317>=Parameters!$G$5),3,IF(AND(H317<Parameters!$G$5,H317>=Parameters!$H$5),4,IF(H317<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I317=\"\"),\"\",IF(I317>Parameters!$E$5,1,IF(AND(I317<Parameters!$E$5,I317>=Parameters!$F$5),2,IF(AND(I317<Parameters!$F$5,I317>=Parameters!$G$5),3,IF(AND(I317<Parameters!$G$5,I317>=Parameters!$H$5),4,IF(I317<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J317=\"\"),\"\",IF(J317>Parameters!$E$5,1,IF(AND(J317<Parameters!$E$5,J317>=Parameters!$F$5),2,IF(AND(J317<Parameters!$F$5,J317>=Parameters!$G$5),3,IF(AND(J317<Parameters!$G$5,J317>=Parameters!$H$5),4,IF(J317<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K317=\"\"),\"\",IF(K317>Parameters!$E$5,1,IF(AND(K317<Parameters!$E$5,K317>=Parameters!$F$5),2,IF(AND(K317<Parameters!$F$5,K317>=Parameters!$G$5),3,IF(AND(K317<Parameters!$G$5,K317>=Parameters!$H$5),4,IF(K317<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L317=\"\"),\"\",IF(L317>Parameters!$E$5,1,IF(AND(L317<Parameters!$E$5,L317>=Parameters!$F$5),2,IF(AND(L317<Parameters!$F$5,L317>=Parameters!$G$5),3,IF(AND(L317<Parameters!$G$5,L317>=Parameters!$H$5),4,IF(L317<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M317=\"\"),\"\",IF(M317>Parameters!$E$5,1,IF(AND(M317<Parameters!$E$5,M317>=Parameters!$F$5),2,IF(AND(M317<Parameters!$F$5,M317>=Parameters!$G$5),3,IF(AND(M317<Parameters!$G$5,M317>=Parameters!$H$5),4,IF(M317<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N317=\"\"),\"\",IF(N317>Parameters!$E$5,1,IF(AND(N317<Parameters!$E$5,N317>=Parameters!$F$5),2,IF(AND(N317<Parameters!$F$5,N317>=Parameters!$G$5),3,IF(AND(N317<Parameters!$G$5,N317>=Parameters!$H$5),4,IF(N317<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O317=\"\"),\"\",IF(O317>Parameters!$E$5,1,IF(AND(O317<Parameters!$E$5,O317>=Parameters!$F$5),2,IF(AND(O317<Parameters!$F$5,O317>=Parameters!$G$5),3,IF(AND(O317<Parameters!$G$5,O317>=Parameters!$H$5),4,IF(O317<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P317=\"\"),\"\",IF(P317>Parameters!$E$5,1,IF(AND(P317<Parameters!$E$5,P317>=Parameters!$F$5),2,IF(AND(P317<Parameters!$F$5,P317>=Parameters!$G$5),3,IF(AND(P317<Parameters!$G$5,P317>=Parameters!$H$5),4,IF(P317<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q317=\"\"),\"\",IF(Q317>Parameters!$E$5,1,IF(AND(Q317<Parameters!$E$5,Q317>=Parameters!$F$5),2,IF(AND(Q317<Parameters!$F$5,Q317>=Parameters!$G$5),3,IF(AND(Q317<Parameters!$G$5,Q317>=Parameters!$H$5),4,IF(Q317<Parameters!$H$5,5,\"\"))))))","v":""}]
[{"$f":"Data!$CI$5","v":"Return on Equity"},{"$f":"Companies!B32","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B318,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B318,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A318,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B318,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B318,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A318,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B318,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B318,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A318,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B318,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B318,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A318,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B318,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B318,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A318,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B318,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B318,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A318,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B318,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B318,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A318,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B318,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B318,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A318,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B318,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B318,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A318,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B318,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B318,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A318,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B318,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B318,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A318,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B318,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B318,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A318,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B318,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B318,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A318,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B318,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B318,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A318,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B318,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B318,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A318,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C318=\"\"),\"\",IF(C318>Parameters!$E$5,1,IF(AND(C318<Parameters!$E$5,C318>=Parameters!$F$5),2,IF(AND(C318<Parameters!$F$5,C318>=Parameters!$G$5),3,IF(AND(C318<Parameters!$G$5,C318>=Parameters!$H$5),4,IF(C318<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D318=\"\"),\"\",IF(D318>Parameters!$E$5,1,IF(AND(D318<Parameters!$E$5,D318>=Parameters!$F$5),2,IF(AND(D318<Parameters!$F$5,D318>=Parameters!$G$5),3,IF(AND(D318<Parameters!$G$5,D318>=Parameters!$H$5),4,IF(D318<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E318=\"\"),\"\",IF(E318>Parameters!$E$5,1,IF(AND(E318<Parameters!$E$5,E318>=Parameters!$F$5),2,IF(AND(E318<Parameters!$F$5,E318>=Parameters!$G$5),3,IF(AND(E318<Parameters!$G$5,E318>=Parameters!$H$5),4,IF(E318<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F318=\"\"),\"\",IF(F318>Parameters!$E$5,1,IF(AND(F318<Parameters!$E$5,F318>=Parameters!$F$5),2,IF(AND(F318<Parameters!$F$5,F318>=Parameters!$G$5),3,IF(AND(F318<Parameters!$G$5,F318>=Parameters!$H$5),4,IF(F318<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G318=\"\"),\"\",IF(G318>Parameters!$E$5,1,IF(AND(G318<Parameters!$E$5,G318>=Parameters!$F$5),2,IF(AND(G318<Parameters!$F$5,G318>=Parameters!$G$5),3,IF(AND(G318<Parameters!$G$5,G318>=Parameters!$H$5),4,IF(G318<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H318=\"\"),\"\",IF(H318>Parameters!$E$5,1,IF(AND(H318<Parameters!$E$5,H318>=Parameters!$F$5),2,IF(AND(H318<Parameters!$F$5,H318>=Parameters!$G$5),3,IF(AND(H318<Parameters!$G$5,H318>=Parameters!$H$5),4,IF(H318<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I318=\"\"),\"\",IF(I318>Parameters!$E$5,1,IF(AND(I318<Parameters!$E$5,I318>=Parameters!$F$5),2,IF(AND(I318<Parameters!$F$5,I318>=Parameters!$G$5),3,IF(AND(I318<Parameters!$G$5,I318>=Parameters!$H$5),4,IF(I318<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J318=\"\"),\"\",IF(J318>Parameters!$E$5,1,IF(AND(J318<Parameters!$E$5,J318>=Parameters!$F$5),2,IF(AND(J318<Parameters!$F$5,J318>=Parameters!$G$5),3,IF(AND(J318<Parameters!$G$5,J318>=Parameters!$H$5),4,IF(J318<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K318=\"\"),\"\",IF(K318>Parameters!$E$5,1,IF(AND(K318<Parameters!$E$5,K318>=Parameters!$F$5),2,IF(AND(K318<Parameters!$F$5,K318>=Parameters!$G$5),3,IF(AND(K318<Parameters!$G$5,K318>=Parameters!$H$5),4,IF(K318<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L318=\"\"),\"\",IF(L318>Parameters!$E$5,1,IF(AND(L318<Parameters!$E$5,L318>=Parameters!$F$5),2,IF(AND(L318<Parameters!$F$5,L318>=Parameters!$G$5),3,IF(AND(L318<Parameters!$G$5,L318>=Parameters!$H$5),4,IF(L318<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M318=\"\"),\"\",IF(M318>Parameters!$E$5,1,IF(AND(M318<Parameters!$E$5,M318>=Parameters!$F$5),2,IF(AND(M318<Parameters!$F$5,M318>=Parameters!$G$5),3,IF(AND(M318<Parameters!$G$5,M318>=Parameters!$H$5),4,IF(M318<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N318=\"\"),\"\",IF(N318>Parameters!$E$5,1,IF(AND(N318<Parameters!$E$5,N318>=Parameters!$F$5),2,IF(AND(N318<Parameters!$F$5,N318>=Parameters!$G$5),3,IF(AND(N318<Parameters!$G$5,N318>=Parameters!$H$5),4,IF(N318<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O318=\"\"),\"\",IF(O318>Parameters!$E$5,1,IF(AND(O318<Parameters!$E$5,O318>=Parameters!$F$5),2,IF(AND(O318<Parameters!$F$5,O318>=Parameters!$G$5),3,IF(AND(O318<Parameters!$G$5,O318>=Parameters!$H$5),4,IF(O318<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P318=\"\"),\"\",IF(P318>Parameters!$E$5,1,IF(AND(P318<Parameters!$E$5,P318>=Parameters!$F$5),2,IF(AND(P318<Parameters!$F$5,P318>=Parameters!$G$5),3,IF(AND(P318<Parameters!$G$5,P318>=Parameters!$H$5),4,IF(P318<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q318=\"\"),\"\",IF(Q318>Parameters!$E$5,1,IF(AND(Q318<Parameters!$E$5,Q318>=Parameters!$F$5),2,IF(AND(Q318<Parameters!$F$5,Q318>=Parameters!$G$5),3,IF(AND(Q318<Parameters!$G$5,Q318>=Parameters!$H$5),4,IF(Q318<Parameters!$H$5,5,\"\"))))))","v":""}]
[{"$f":"Data!$CI$5","v":"Return on Equity"},{"$f":"Companies!B33","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B319,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B319,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A319,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B319,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B319,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A319,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B319,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B319,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A319,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B319,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B319,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A319,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B319,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B319,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A319,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B319,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B319,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A319,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B319,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B319,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A319,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B319,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B319,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A319,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B319,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B319,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A319,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B319,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B319,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A319,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B319,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B319,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A319,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B319,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B319,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A319,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B319,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B319,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A319,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B319,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B319,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A319,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B319,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B319,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A319,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C319=\"\"),\"\",IF(C319>Parameters!$E$5,1,IF(AND(C319<Parameters!$E$5,C319>=Parameters!$F$5),2,IF(AND(C319<Parameters!$F$5,C319>=Parameters!$G$5),3,IF(AND(C319<Parameters!$G$5,C319>=Parameters!$H$5),4,IF(C319<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D319=\"\"),\"\",IF(D319>Parameters!$E$5,1,IF(AND(D319<Parameters!$E$5,D319>=Parameters!$F$5),2,IF(AND(D319<Parameters!$F$5,D319>=Parameters!$G$5),3,IF(AND(D319<Parameters!$G$5,D319>=Parameters!$H$5),4,IF(D319<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E319=\"\"),\"\",IF(E319>Parameters!$E$5,1,IF(AND(E319<Parameters!$E$5,E319>=Parameters!$F$5),2,IF(AND(E319<Parameters!$F$5,E319>=Parameters!$G$5),3,IF(AND(E319<Parameters!$G$5,E319>=Parameters!$H$5),4,IF(E319<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F319=\"\"),\"\",IF(F319>Parameters!$E$5,1,IF(AND(F319<Parameters!$E$5,F319>=Parameters!$F$5),2,IF(AND(F319<Parameters!$F$5,F319>=Parameters!$G$5),3,IF(AND(F319<Parameters!$G$5,F319>=Parameters!$H$5),4,IF(F319<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G319=\"\"),\"\",IF(G319>Parameters!$E$5,1,IF(AND(G319<Parameters!$E$5,G319>=Parameters!$F$5),2,IF(AND(G319<Parameters!$F$5,G319>=Parameters!$G$5),3,IF(AND(G319<Parameters!$G$5,G319>=Parameters!$H$5),4,IF(G319<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H319=\"\"),\"\",IF(H319>Parameters!$E$5,1,IF(AND(H319<Parameters!$E$5,H319>=Parameters!$F$5),2,IF(AND(H319<Parameters!$F$5,H319>=Parameters!$G$5),3,IF(AND(H319<Parameters!$G$5,H319>=Parameters!$H$5),4,IF(H319<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I319=\"\"),\"\",IF(I319>Parameters!$E$5,1,IF(AND(I319<Parameters!$E$5,I319>=Parameters!$F$5),2,IF(AND(I319<Parameters!$F$5,I319>=Parameters!$G$5),3,IF(AND(I319<Parameters!$G$5,I319>=Parameters!$H$5),4,IF(I319<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J319=\"\"),\"\",IF(J319>Parameters!$E$5,1,IF(AND(J319<Parameters!$E$5,J319>=Parameters!$F$5),2,IF(AND(J319<Parameters!$F$5,J319>=Parameters!$G$5),3,IF(AND(J319<Parameters!$G$5,J319>=Parameters!$H$5),4,IF(J319<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K319=\"\"),\"\",IF(K319>Parameters!$E$5,1,IF(AND(K319<Parameters!$E$5,K319>=Parameters!$F$5),2,IF(AND(K319<Parameters!$F$5,K319>=Parameters!$G$5),3,IF(AND(K319<Parameters!$G$5,K319>=Parameters!$H$5),4,IF(K319<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L319=\"\"),\"\",IF(L319>Parameters!$E$5,1,IF(AND(L319<Parameters!$E$5,L319>=Parameters!$F$5),2,IF(AND(L319<Parameters!$F$5,L319>=Parameters!$G$5),3,IF(AND(L319<Parameters!$G$5,L319>=Parameters!$H$5),4,IF(L319<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M319=\"\"),\"\",IF(M319>Parameters!$E$5,1,IF(AND(M319<Parameters!$E$5,M319>=Parameters!$F$5),2,IF(AND(M319<Parameters!$F$5,M319>=Parameters!$G$5),3,IF(AND(M319<Parameters!$G$5,M319>=Parameters!$H$5),4,IF(M319<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N319=\"\"),\"\",IF(N319>Parameters!$E$5,1,IF(AND(N319<Parameters!$E$5,N319>=Parameters!$F$5),2,IF(AND(N319<Parameters!$F$5,N319>=Parameters!$G$5),3,IF(AND(N319<Parameters!$G$5,N319>=Parameters!$H$5),4,IF(N319<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O319=\"\"),\"\",IF(O319>Parameters!$E$5,1,IF(AND(O319<Parameters!$E$5,O319>=Parameters!$F$5),2,IF(AND(O319<Parameters!$F$5,O319>=Parameters!$G$5),3,IF(AND(O319<Parameters!$G$5,O319>=Parameters!$H$5),4,IF(O319<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P319=\"\"),\"\",IF(P319>Parameters!$E$5,1,IF(AND(P319<Parameters!$E$5,P319>=Parameters!$F$5),2,IF(AND(P319<Parameters!$F$5,P319>=Parameters!$G$5),3,IF(AND(P319<Parameters!$G$5,P319>=Parameters!$H$5),4,IF(P319<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q319=\"\"),\"\",IF(Q319>Parameters!$E$5,1,IF(AND(Q319<Parameters!$E$5,Q319>=Parameters!$F$5),2,IF(AND(Q319<Parameters!$F$5,Q319>=Parameters!$G$5),3,IF(AND(Q319<Parameters!$G$5,Q319>=Parameters!$H$5),4,IF(Q319<Parameters!$H$5,5,\"\"))))))","v":""}]
[{"$f":"Data!$CI$5","v":"Return on Equity"},{"$f":"Companies!B34","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B320,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B320,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A320,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B320,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B320,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A320,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B320,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B320,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A320,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B320,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B320,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A320,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B320,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B320,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A320,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B320,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B320,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A320,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B320,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B320,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A320,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B320,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B320,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A320,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B320,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B320,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A320,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B320,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B320,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A320,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B320,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B320,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A320,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B320,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B320,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A320,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B320,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B320,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A320,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B320,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B320,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A320,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B320,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B320,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A320,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C320=\"\"),\"\",IF(C320>Parameters!$E$5,1,IF(AND(C320<Parameters!$E$5,C320>=Parameters!$F$5),2,IF(AND(C320<Parameters!$F$5,C320>=Parameters!$G$5),3,IF(AND(C320<Parameters!$G$5,C320>=Parameters!$H$5),4,IF(C320<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D320=\"\"),\"\",IF(D320>Parameters!$E$5,1,IF(AND(D320<Parameters!$E$5,D320>=Parameters!$F$5),2,IF(AND(D320<Parameters!$F$5,D320>=Parameters!$G$5),3,IF(AND(D320<Parameters!$G$5,D320>=Parameters!$H$5),4,IF(D320<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E320=\"\"),\"\",IF(E320>Parameters!$E$5,1,IF(AND(E320<Parameters!$E$5,E320>=Parameters!$F$5),2,IF(AND(E320<Parameters!$F$5,E320>=Parameters!$G$5),3,IF(AND(E320<Parameters!$G$5,E320>=Parameters!$H$5),4,IF(E320<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F320=\"\"),\"\",IF(F320>Parameters!$E$5,1,IF(AND(F320<Parameters!$E$5,F320>=Parameters!$F$5),2,IF(AND(F320<Parameters!$F$5,F320>=Parameters!$G$5),3,IF(AND(F320<Parameters!$G$5,F320>=Parameters!$H$5),4,IF(F320<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G320=\"\"),\"\",IF(G320>Parameters!$E$5,1,IF(AND(G320<Parameters!$E$5,G320>=Parameters!$F$5),2,IF(AND(G320<Parameters!$F$5,G320>=Parameters!$G$5),3,IF(AND(G320<Parameters!$G$5,G320>=Parameters!$H$5),4,IF(G320<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H320=\"\"),\"\",IF(H320>Parameters!$E$5,1,IF(AND(H320<Parameters!$E$5,H320>=Parameters!$F$5),2,IF(AND(H320<Parameters!$F$5,H320>=Parameters!$G$5),3,IF(AND(H320<Parameters!$G$5,H320>=Parameters!$H$5),4,IF(H320<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I320=\"\"),\"\",IF(I320>Parameters!$E$5,1,IF(AND(I320<Parameters!$E$5,I320>=Parameters!$F$5),2,IF(AND(I320<Parameters!$F$5,I320>=Parameters!$G$5),3,IF(AND(I320<Parameters!$G$5,I320>=Parameters!$H$5),4,IF(I320<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J320=\"\"),\"\",IF(J320>Parameters!$E$5,1,IF(AND(J320<Parameters!$E$5,J320>=Parameters!$F$5),2,IF(AND(J320<Parameters!$F$5,J320>=Parameters!$G$5),3,IF(AND(J320<Parameters!$G$5,J320>=Parameters!$H$5),4,IF(J320<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K320=\"\"),\"\",IF(K320>Parameters!$E$5,1,IF(AND(K320<Parameters!$E$5,K320>=Parameters!$F$5),2,IF(AND(K320<Parameters!$F$5,K320>=Parameters!$G$5),3,IF(AND(K320<Parameters!$G$5,K320>=Parameters!$H$5),4,IF(K320<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L320=\"\"),\"\",IF(L320>Parameters!$E$5,1,IF(AND(L320<Parameters!$E$5,L320>=Parameters!$F$5),2,IF(AND(L320<Parameters!$F$5,L320>=Parameters!$G$5),3,IF(AND(L320<Parameters!$G$5,L320>=Parameters!$H$5),4,IF(L320<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M320=\"\"),\"\",IF(M320>Parameters!$E$5,1,IF(AND(M320<Parameters!$E$5,M320>=Parameters!$F$5),2,IF(AND(M320<Parameters!$F$5,M320>=Parameters!$G$5),3,IF(AND(M320<Parameters!$G$5,M320>=Parameters!$H$5),4,IF(M320<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N320=\"\"),\"\",IF(N320>Parameters!$E$5,1,IF(AND(N320<Parameters!$E$5,N320>=Parameters!$F$5),2,IF(AND(N320<Parameters!$F$5,N320>=Parameters!$G$5),3,IF(AND(N320<Parameters!$G$5,N320>=Parameters!$H$5),4,IF(N320<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O320=\"\"),\"\",IF(O320>Parameters!$E$5,1,IF(AND(O320<Parameters!$E$5,O320>=Parameters!$F$5),2,IF(AND(O320<Parameters!$F$5,O320>=Parameters!$G$5),3,IF(AND(O320<Parameters!$G$5,O320>=Parameters!$H$5),4,IF(O320<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P320=\"\"),\"\",IF(P320>Parameters!$E$5,1,IF(AND(P320<Parameters!$E$5,P320>=Parameters!$F$5),2,IF(AND(P320<Parameters!$F$5,P320>=Parameters!$G$5),3,IF(AND(P320<Parameters!$G$5,P320>=Parameters!$H$5),4,IF(P320<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q320=\"\"),\"\",IF(Q320>Parameters!$E$5,1,IF(AND(Q320<Parameters!$E$5,Q320>=Parameters!$F$5),2,IF(AND(Q320<Parameters!$F$5,Q320>=Parameters!$G$5),3,IF(AND(Q320<Parameters!$G$5,Q320>=Parameters!$H$5),4,IF(Q320<Parameters!$H$5,5,\"\"))))))","v":""}]
[{"$f":"Data!$CI$5","v":"Return on Equity"},{"$f":"Companies!B35","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B321,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B321,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A321,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B321,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B321,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A321,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B321,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B321,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A321,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B321,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B321,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A321,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B321,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B321,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A321,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B321,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B321,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A321,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B321,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B321,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A321,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B321,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B321,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A321,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B321,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B321,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A321,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B321,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B321,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A321,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B321,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B321,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A321,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B321,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B321,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A321,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B321,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B321,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A321,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B321,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B321,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A321,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B321,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B321,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A321,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C321=\"\"),\"\",IF(C321>Parameters!$E$5,1,IF(AND(C321<Parameters!$E$5,C321>=Parameters!$F$5),2,IF(AND(C321<Parameters!$F$5,C321>=Parameters!$G$5),3,IF(AND(C321<Parameters!$G$5,C321>=Parameters!$H$5),4,IF(C321<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D321=\"\"),\"\",IF(D321>Parameters!$E$5,1,IF(AND(D321<Parameters!$E$5,D321>=Parameters!$F$5),2,IF(AND(D321<Parameters!$F$5,D321>=Parameters!$G$5),3,IF(AND(D321<Parameters!$G$5,D321>=Parameters!$H$5),4,IF(D321<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E321=\"\"),\"\",IF(E321>Parameters!$E$5,1,IF(AND(E321<Parameters!$E$5,E321>=Parameters!$F$5),2,IF(AND(E321<Parameters!$F$5,E321>=Parameters!$G$5),3,IF(AND(E321<Parameters!$G$5,E321>=Parameters!$H$5),4,IF(E321<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F321=\"\"),\"\",IF(F321>Parameters!$E$5,1,IF(AND(F321<Parameters!$E$5,F321>=Parameters!$F$5),2,IF(AND(F321<Parameters!$F$5,F321>=Parameters!$G$5),3,IF(AND(F321<Parameters!$G$5,F321>=Parameters!$H$5),4,IF(F321<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G321=\"\"),\"\",IF(G321>Parameters!$E$5,1,IF(AND(G321<Parameters!$E$5,G321>=Parameters!$F$5),2,IF(AND(G321<Parameters!$F$5,G321>=Parameters!$G$5),3,IF(AND(G321<Parameters!$G$5,G321>=Parameters!$H$5),4,IF(G321<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H321=\"\"),\"\",IF(H321>Parameters!$E$5,1,IF(AND(H321<Parameters!$E$5,H321>=Parameters!$F$5),2,IF(AND(H321<Parameters!$F$5,H321>=Parameters!$G$5),3,IF(AND(H321<Parameters!$G$5,H321>=Parameters!$H$5),4,IF(H321<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I321=\"\"),\"\",IF(I321>Parameters!$E$5,1,IF(AND(I321<Parameters!$E$5,I321>=Parameters!$F$5),2,IF(AND(I321<Parameters!$F$5,I321>=Parameters!$G$5),3,IF(AND(I321<Parameters!$G$5,I321>=Parameters!$H$5),4,IF(I321<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J321=\"\"),\"\",IF(J321>Parameters!$E$5,1,IF(AND(J321<Parameters!$E$5,J321>=Parameters!$F$5),2,IF(AND(J321<Parameters!$F$5,J321>=Parameters!$G$5),3,IF(AND(J321<Parameters!$G$5,J321>=Parameters!$H$5),4,IF(J321<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K321=\"\"),\"\",IF(K321>Parameters!$E$5,1,IF(AND(K321<Parameters!$E$5,K321>=Parameters!$F$5),2,IF(AND(K321<Parameters!$F$5,K321>=Parameters!$G$5),3,IF(AND(K321<Parameters!$G$5,K321>=Parameters!$H$5),4,IF(K321<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L321=\"\"),\"\",IF(L321>Parameters!$E$5,1,IF(AND(L321<Parameters!$E$5,L321>=Parameters!$F$5),2,IF(AND(L321<Parameters!$F$5,L321>=Parameters!$G$5),3,IF(AND(L321<Parameters!$G$5,L321>=Parameters!$H$5),4,IF(L321<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M321=\"\"),\"\",IF(M321>Parameters!$E$5,1,IF(AND(M321<Parameters!$E$5,M321>=Parameters!$F$5),2,IF(AND(M321<Parameters!$F$5,M321>=Parameters!$G$5),3,IF(AND(M321<Parameters!$G$5,M321>=Parameters!$H$5),4,IF(M321<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N321=\"\"),\"\",IF(N321>Parameters!$E$5,1,IF(AND(N321<Parameters!$E$5,N321>=Parameters!$F$5),2,IF(AND(N321<Parameters!$F$5,N321>=Parameters!$G$5),3,IF(AND(N321<Parameters!$G$5,N321>=Parameters!$H$5),4,IF(N321<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O321=\"\"),\"\",IF(O321>Parameters!$E$5,1,IF(AND(O321<Parameters!$E$5,O321>=Parameters!$F$5),2,IF(AND(O321<Parameters!$F$5,O321>=Parameters!$G$5),3,IF(AND(O321<Parameters!$G$5,O321>=Parameters!$H$5),4,IF(O321<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P321=\"\"),\"\",IF(P321>Parameters!$E$5,1,IF(AND(P321<Parameters!$E$5,P321>=Parameters!$F$5),2,IF(AND(P321<Parameters!$F$5,P321>=Parameters!$G$5),3,IF(AND(P321<Parameters!$G$5,P321>=Parameters!$H$5),4,IF(P321<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q321=\"\"),\"\",IF(Q321>Parameters!$E$5,1,IF(AND(Q321<Parameters!$E$5,Q321>=Parameters!$F$5),2,IF(AND(Q321<Parameters!$F$5,Q321>=Parameters!$G$5),3,IF(AND(Q321<Parameters!$G$5,Q321>=Parameters!$H$5),4,IF(Q321<Parameters!$H$5,5,\"\"))))))","v":""}]
[{"$f":"Data!$CI$5","v":"Return on Equity"},{"$f":"Companies!B36","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B322,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B322,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A322,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B322,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B322,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A322,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B322,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B322,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A322,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B322,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B322,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A322,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B322,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B322,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A322,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B322,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B322,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A322,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B322,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B322,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A322,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B322,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B322,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A322,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B322,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B322,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A322,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B322,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B322,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A322,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B322,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B322,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A322,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B322,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B322,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A322,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B322,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B322,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A322,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B322,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B322,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A322,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B322,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B322,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A322,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C322=\"\"),\"\",IF(C322>Parameters!$E$5,1,IF(AND(C322<Parameters!$E$5,C322>=Parameters!$F$5),2,IF(AND(C322<Parameters!$F$5,C322>=Parameters!$G$5),3,IF(AND(C322<Parameters!$G$5,C322>=Parameters!$H$5),4,IF(C322<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D322=\"\"),\"\",IF(D322>Parameters!$E$5,1,IF(AND(D322<Parameters!$E$5,D322>=Parameters!$F$5),2,IF(AND(D322<Parameters!$F$5,D322>=Parameters!$G$5),3,IF(AND(D322<Parameters!$G$5,D322>=Parameters!$H$5),4,IF(D322<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E322=\"\"),\"\",IF(E322>Parameters!$E$5,1,IF(AND(E322<Parameters!$E$5,E322>=Parameters!$F$5),2,IF(AND(E322<Parameters!$F$5,E322>=Parameters!$G$5),3,IF(AND(E322<Parameters!$G$5,E322>=Parameters!$H$5),4,IF(E322<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F322=\"\"),\"\",IF(F322>Parameters!$E$5,1,IF(AND(F322<Parameters!$E$5,F322>=Parameters!$F$5),2,IF(AND(F322<Parameters!$F$5,F322>=Parameters!$G$5),3,IF(AND(F322<Parameters!$G$5,F322>=Parameters!$H$5),4,IF(F322<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G322=\"\"),\"\",IF(G322>Parameters!$E$5,1,IF(AND(G322<Parameters!$E$5,G322>=Parameters!$F$5),2,IF(AND(G322<Parameters!$F$5,G322>=Parameters!$G$5),3,IF(AND(G322<Parameters!$G$5,G322>=Parameters!$H$5),4,IF(G322<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H322=\"\"),\"\",IF(H322>Parameters!$E$5,1,IF(AND(H322<Parameters!$E$5,H322>=Parameters!$F$5),2,IF(AND(H322<Parameters!$F$5,H322>=Parameters!$G$5),3,IF(AND(H322<Parameters!$G$5,H322>=Parameters!$H$5),4,IF(H322<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I322=\"\"),\"\",IF(I322>Parameters!$E$5,1,IF(AND(I322<Parameters!$E$5,I322>=Parameters!$F$5),2,IF(AND(I322<Parameters!$F$5,I322>=Parameters!$G$5),3,IF(AND(I322<Parameters!$G$5,I322>=Parameters!$H$5),4,IF(I322<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J322=\"\"),\"\",IF(J322>Parameters!$E$5,1,IF(AND(J322<Parameters!$E$5,J322>=Parameters!$F$5),2,IF(AND(J322<Parameters!$F$5,J322>=Parameters!$G$5),3,IF(AND(J322<Parameters!$G$5,J322>=Parameters!$H$5),4,IF(J322<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K322=\"\"),\"\",IF(K322>Parameters!$E$5,1,IF(AND(K322<Parameters!$E$5,K322>=Parameters!$F$5),2,IF(AND(K322<Parameters!$F$5,K322>=Parameters!$G$5),3,IF(AND(K322<Parameters!$G$5,K322>=Parameters!$H$5),4,IF(K322<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L322=\"\"),\"\",IF(L322>Parameters!$E$5,1,IF(AND(L322<Parameters!$E$5,L322>=Parameters!$F$5),2,IF(AND(L322<Parameters!$F$5,L322>=Parameters!$G$5),3,IF(AND(L322<Parameters!$G$5,L322>=Parameters!$H$5),4,IF(L322<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M322=\"\"),\"\",IF(M322>Parameters!$E$5,1,IF(AND(M322<Parameters!$E$5,M322>=Parameters!$F$5),2,IF(AND(M322<Parameters!$F$5,M322>=Parameters!$G$5),3,IF(AND(M322<Parameters!$G$5,M322>=Parameters!$H$5),4,IF(M322<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N322=\"\"),\"\",IF(N322>Parameters!$E$5,1,IF(AND(N322<Parameters!$E$5,N322>=Parameters!$F$5),2,IF(AND(N322<Parameters!$F$5,N322>=Parameters!$G$5),3,IF(AND(N322<Parameters!$G$5,N322>=Parameters!$H$5),4,IF(N322<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O322=\"\"),\"\",IF(O322>Parameters!$E$5,1,IF(AND(O322<Parameters!$E$5,O322>=Parameters!$F$5),2,IF(AND(O322<Parameters!$F$5,O322>=Parameters!$G$5),3,IF(AND(O322<Parameters!$G$5,O322>=Parameters!$H$5),4,IF(O322<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P322=\"\"),\"\",IF(P322>Parameters!$E$5,1,IF(AND(P322<Parameters!$E$5,P322>=Parameters!$F$5),2,IF(AND(P322<Parameters!$F$5,P322>=Parameters!$G$5),3,IF(AND(P322<Parameters!$G$5,P322>=Parameters!$H$5),4,IF(P322<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q322=\"\"),\"\",IF(Q322>Parameters!$E$5,1,IF(AND(Q322<Parameters!$E$5,Q322>=Parameters!$F$5),2,IF(AND(Q322<Parameters!$F$5,Q322>=Parameters!$G$5),3,IF(AND(Q322<Parameters!$G$5,Q322>=Parameters!$H$5),4,IF(Q322<Parameters!$H$5,5,\"\"))))))","v":""}]
[{"$f":"Data!$CI$5","v":"Return on Equity"},{"$f":"Companies!B37","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B323,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B323,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A323,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B323,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B323,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A323,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B323,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B323,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A323,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B323,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B323,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A323,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B323,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B323,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A323,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B323,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B323,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A323,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B323,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B323,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A323,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B323,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B323,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A323,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B323,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B323,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A323,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B323,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B323,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A323,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B323,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B323,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A323,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B323,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B323,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A323,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B323,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B323,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A323,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B323,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B323,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A323,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B323,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B323,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A323,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C323=\"\"),\"\",IF(C323>Parameters!$E$5,1,IF(AND(C323<Parameters!$E$5,C323>=Parameters!$F$5),2,IF(AND(C323<Parameters!$F$5,C323>=Parameters!$G$5),3,IF(AND(C323<Parameters!$G$5,C323>=Parameters!$H$5),4,IF(C323<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D323=\"\"),\"\",IF(D323>Parameters!$E$5,1,IF(AND(D323<Parameters!$E$5,D323>=Parameters!$F$5),2,IF(AND(D323<Parameters!$F$5,D323>=Parameters!$G$5),3,IF(AND(D323<Parameters!$G$5,D323>=Parameters!$H$5),4,IF(D323<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E323=\"\"),\"\",IF(E323>Parameters!$E$5,1,IF(AND(E323<Parameters!$E$5,E323>=Parameters!$F$5),2,IF(AND(E323<Parameters!$F$5,E323>=Parameters!$G$5),3,IF(AND(E323<Parameters!$G$5,E323>=Parameters!$H$5),4,IF(E323<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F323=\"\"),\"\",IF(F323>Parameters!$E$5,1,IF(AND(F323<Parameters!$E$5,F323>=Parameters!$F$5),2,IF(AND(F323<Parameters!$F$5,F323>=Parameters!$G$5),3,IF(AND(F323<Parameters!$G$5,F323>=Parameters!$H$5),4,IF(F323<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G323=\"\"),\"\",IF(G323>Parameters!$E$5,1,IF(AND(G323<Parameters!$E$5,G323>=Parameters!$F$5),2,IF(AND(G323<Parameters!$F$5,G323>=Parameters!$G$5),3,IF(AND(G323<Parameters!$G$5,G323>=Parameters!$H$5),4,IF(G323<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H323=\"\"),\"\",IF(H323>Parameters!$E$5,1,IF(AND(H323<Parameters!$E$5,H323>=Parameters!$F$5),2,IF(AND(H323<Parameters!$F$5,H323>=Parameters!$G$5),3,IF(AND(H323<Parameters!$G$5,H323>=Parameters!$H$5),4,IF(H323<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I323=\"\"),\"\",IF(I323>Parameters!$E$5,1,IF(AND(I323<Parameters!$E$5,I323>=Parameters!$F$5),2,IF(AND(I323<Parameters!$F$5,I323>=Parameters!$G$5),3,IF(AND(I323<Parameters!$G$5,I323>=Parameters!$H$5),4,IF(I323<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J323=\"\"),\"\",IF(J323>Parameters!$E$5,1,IF(AND(J323<Parameters!$E$5,J323>=Parameters!$F$5),2,IF(AND(J323<Parameters!$F$5,J323>=Parameters!$G$5),3,IF(AND(J323<Parameters!$G$5,J323>=Parameters!$H$5),4,IF(J323<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K323=\"\"),\"\",IF(K323>Parameters!$E$5,1,IF(AND(K323<Parameters!$E$5,K323>=Parameters!$F$5),2,IF(AND(K323<Parameters!$F$5,K323>=Parameters!$G$5),3,IF(AND(K323<Parameters!$G$5,K323>=Parameters!$H$5),4,IF(K323<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L323=\"\"),\"\",IF(L323>Parameters!$E$5,1,IF(AND(L323<Parameters!$E$5,L323>=Parameters!$F$5),2,IF(AND(L323<Parameters!$F$5,L323>=Parameters!$G$5),3,IF(AND(L323<Parameters!$G$5,L323>=Parameters!$H$5),4,IF(L323<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M323=\"\"),\"\",IF(M323>Parameters!$E$5,1,IF(AND(M323<Parameters!$E$5,M323>=Parameters!$F$5),2,IF(AND(M323<Parameters!$F$5,M323>=Parameters!$G$5),3,IF(AND(M323<Parameters!$G$5,M323>=Parameters!$H$5),4,IF(M323<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N323=\"\"),\"\",IF(N323>Parameters!$E$5,1,IF(AND(N323<Parameters!$E$5,N323>=Parameters!$F$5),2,IF(AND(N323<Parameters!$F$5,N323>=Parameters!$G$5),3,IF(AND(N323<Parameters!$G$5,N323>=Parameters!$H$5),4,IF(N323<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O323=\"\"),\"\",IF(O323>Parameters!$E$5,1,IF(AND(O323<Parameters!$E$5,O323>=Parameters!$F$5),2,IF(AND(O323<Parameters!$F$5,O323>=Parameters!$G$5),3,IF(AND(O323<Parameters!$G$5,O323>=Parameters!$H$5),4,IF(O323<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P323=\"\"),\"\",IF(P323>Parameters!$E$5,1,IF(AND(P323<Parameters!$E$5,P323>=Parameters!$F$5),2,IF(AND(P323<Parameters!$F$5,P323>=Parameters!$G$5),3,IF(AND(P323<Parameters!$G$5,P323>=Parameters!$H$5),4,IF(P323<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q323=\"\"),\"\",IF(Q323>Parameters!$E$5,1,IF(AND(Q323<Parameters!$E$5,Q323>=Parameters!$F$5),2,IF(AND(Q323<Parameters!$F$5,Q323>=Parameters!$G$5),3,IF(AND(Q323<Parameters!$G$5,Q323>=Parameters!$H$5),4,IF(Q323<Parameters!$H$5,5,\"\"))))))","v":""}]
[{"$f":"Data!$CI$5","v":"Return on Equity"},{"$f":"Companies!B38","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B324,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B324,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A324,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B324,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B324,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A324,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B324,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B324,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A324,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B324,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B324,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A324,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B324,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B324,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A324,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B324,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B324,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A324,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B324,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B324,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A324,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B324,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B324,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A324,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B324,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B324,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A324,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B324,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B324,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A324,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B324,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B324,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A324,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B324,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B324,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A324,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B324,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B324,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A324,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B324,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B324,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A324,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B324,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B324,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A324,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C324=\"\"),\"\",IF(C324>Parameters!$E$5,1,IF(AND(C324<Parameters!$E$5,C324>=Parameters!$F$5),2,IF(AND(C324<Parameters!$F$5,C324>=Parameters!$G$5),3,IF(AND(C324<Parameters!$G$5,C324>=Parameters!$H$5),4,IF(C324<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D324=\"\"),\"\",IF(D324>Parameters!$E$5,1,IF(AND(D324<Parameters!$E$5,D324>=Parameters!$F$5),2,IF(AND(D324<Parameters!$F$5,D324>=Parameters!$G$5),3,IF(AND(D324<Parameters!$G$5,D324>=Parameters!$H$5),4,IF(D324<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E324=\"\"),\"\",IF(E324>Parameters!$E$5,1,IF(AND(E324<Parameters!$E$5,E324>=Parameters!$F$5),2,IF(AND(E324<Parameters!$F$5,E324>=Parameters!$G$5),3,IF(AND(E324<Parameters!$G$5,E324>=Parameters!$H$5),4,IF(E324<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F324=\"\"),\"\",IF(F324>Parameters!$E$5,1,IF(AND(F324<Parameters!$E$5,F324>=Parameters!$F$5),2,IF(AND(F324<Parameters!$F$5,F324>=Parameters!$G$5),3,IF(AND(F324<Parameters!$G$5,F324>=Parameters!$H$5),4,IF(F324<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G324=\"\"),\"\",IF(G324>Parameters!$E$5,1,IF(AND(G324<Parameters!$E$5,G324>=Parameters!$F$5),2,IF(AND(G324<Parameters!$F$5,G324>=Parameters!$G$5),3,IF(AND(G324<Parameters!$G$5,G324>=Parameters!$H$5),4,IF(G324<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H324=\"\"),\"\",IF(H324>Parameters!$E$5,1,IF(AND(H324<Parameters!$E$5,H324>=Parameters!$F$5),2,IF(AND(H324<Parameters!$F$5,H324>=Parameters!$G$5),3,IF(AND(H324<Parameters!$G$5,H324>=Parameters!$H$5),4,IF(H324<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I324=\"\"),\"\",IF(I324>Parameters!$E$5,1,IF(AND(I324<Parameters!$E$5,I324>=Parameters!$F$5),2,IF(AND(I324<Parameters!$F$5,I324>=Parameters!$G$5),3,IF(AND(I324<Parameters!$G$5,I324>=Parameters!$H$5),4,IF(I324<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J324=\"\"),\"\",IF(J324>Parameters!$E$5,1,IF(AND(J324<Parameters!$E$5,J324>=Parameters!$F$5),2,IF(AND(J324<Parameters!$F$5,J324>=Parameters!$G$5),3,IF(AND(J324<Parameters!$G$5,J324>=Parameters!$H$5),4,IF(J324<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K324=\"\"),\"\",IF(K324>Parameters!$E$5,1,IF(AND(K324<Parameters!$E$5,K324>=Parameters!$F$5),2,IF(AND(K324<Parameters!$F$5,K324>=Parameters!$G$5),3,IF(AND(K324<Parameters!$G$5,K324>=Parameters!$H$5),4,IF(K324<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L324=\"\"),\"\",IF(L324>Parameters!$E$5,1,IF(AND(L324<Parameters!$E$5,L324>=Parameters!$F$5),2,IF(AND(L324<Parameters!$F$5,L324>=Parameters!$G$5),3,IF(AND(L324<Parameters!$G$5,L324>=Parameters!$H$5),4,IF(L324<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M324=\"\"),\"\",IF(M324>Parameters!$E$5,1,IF(AND(M324<Parameters!$E$5,M324>=Parameters!$F$5),2,IF(AND(M324<Parameters!$F$5,M324>=Parameters!$G$5),3,IF(AND(M324<Parameters!$G$5,M324>=Parameters!$H$5),4,IF(M324<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N324=\"\"),\"\",IF(N324>Parameters!$E$5,1,IF(AND(N324<Parameters!$E$5,N324>=Parameters!$F$5),2,IF(AND(N324<Parameters!$F$5,N324>=Parameters!$G$5),3,IF(AND(N324<Parameters!$G$5,N324>=Parameters!$H$5),4,IF(N324<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O324=\"\"),\"\",IF(O324>Parameters!$E$5,1,IF(AND(O324<Parameters!$E$5,O324>=Parameters!$F$5),2,IF(AND(O324<Parameters!$F$5,O324>=Parameters!$G$5),3,IF(AND(O324<Parameters!$G$5,O324>=Parameters!$H$5),4,IF(O324<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P324=\"\"),\"\",IF(P324>Parameters!$E$5,1,IF(AND(P324<Parameters!$E$5,P324>=Parameters!$F$5),2,IF(AND(P324<Parameters!$F$5,P324>=Parameters!$G$5),3,IF(AND(P324<Parameters!$G$5,P324>=Parameters!$H$5),4,IF(P324<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q324=\"\"),\"\",IF(Q324>Parameters!$E$5,1,IF(AND(Q324<Parameters!$E$5,Q324>=Parameters!$F$5),2,IF(AND(Q324<Parameters!$F$5,Q324>=Parameters!$G$5),3,IF(AND(Q324<Parameters!$G$5,Q324>=Parameters!$H$5),4,IF(Q324<Parameters!$H$5,5,\"\"))))))","v":""}]
[{"$f":"Data!$CI$5","v":"Return on Equity"},{"$f":"Companies!B39","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B325,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B325,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A325,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B325,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B325,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A325,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B325,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B325,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A325,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B325,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B325,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A325,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B325,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B325,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A325,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B325,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B325,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A325,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B325,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B325,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A325,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B325,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B325,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A325,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B325,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B325,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A325,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B325,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B325,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A325,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B325,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B325,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A325,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B325,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B325,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A325,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B325,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B325,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A325,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B325,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B325,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A325,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B325,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B325,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A325,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C325=\"\"),\"\",IF(C325>Parameters!$E$5,1,IF(AND(C325<Parameters!$E$5,C325>=Parameters!$F$5),2,IF(AND(C325<Parameters!$F$5,C325>=Parameters!$G$5),3,IF(AND(C325<Parameters!$G$5,C325>=Parameters!$H$5),4,IF(C325<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D325=\"\"),\"\",IF(D325>Parameters!$E$5,1,IF(AND(D325<Parameters!$E$5,D325>=Parameters!$F$5),2,IF(AND(D325<Parameters!$F$5,D325>=Parameters!$G$5),3,IF(AND(D325<Parameters!$G$5,D325>=Parameters!$H$5),4,IF(D325<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E325=\"\"),\"\",IF(E325>Parameters!$E$5,1,IF(AND(E325<Parameters!$E$5,E325>=Parameters!$F$5),2,IF(AND(E325<Parameters!$F$5,E325>=Parameters!$G$5),3,IF(AND(E325<Parameters!$G$5,E325>=Parameters!$H$5),4,IF(E325<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F325=\"\"),\"\",IF(F325>Parameters!$E$5,1,IF(AND(F325<Parameters!$E$5,F325>=Parameters!$F$5),2,IF(AND(F325<Parameters!$F$5,F325>=Parameters!$G$5),3,IF(AND(F325<Parameters!$G$5,F325>=Parameters!$H$5),4,IF(F325<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G325=\"\"),\"\",IF(G325>Parameters!$E$5,1,IF(AND(G325<Parameters!$E$5,G325>=Parameters!$F$5),2,IF(AND(G325<Parameters!$F$5,G325>=Parameters!$G$5),3,IF(AND(G325<Parameters!$G$5,G325>=Parameters!$H$5),4,IF(G325<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H325=\"\"),\"\",IF(H325>Parameters!$E$5,1,IF(AND(H325<Parameters!$E$5,H325>=Parameters!$F$5),2,IF(AND(H325<Parameters!$F$5,H325>=Parameters!$G$5),3,IF(AND(H325<Parameters!$G$5,H325>=Parameters!$H$5),4,IF(H325<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I325=\"\"),\"\",IF(I325>Parameters!$E$5,1,IF(AND(I325<Parameters!$E$5,I325>=Parameters!$F$5),2,IF(AND(I325<Parameters!$F$5,I325>=Parameters!$G$5),3,IF(AND(I325<Parameters!$G$5,I325>=Parameters!$H$5),4,IF(I325<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J325=\"\"),\"\",IF(J325>Parameters!$E$5,1,IF(AND(J325<Parameters!$E$5,J325>=Parameters!$F$5),2,IF(AND(J325<Parameters!$F$5,J325>=Parameters!$G$5),3,IF(AND(J325<Parameters!$G$5,J325>=Parameters!$H$5),4,IF(J325<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K325=\"\"),\"\",IF(K325>Parameters!$E$5,1,IF(AND(K325<Parameters!$E$5,K325>=Parameters!$F$5),2,IF(AND(K325<Parameters!$F$5,K325>=Parameters!$G$5),3,IF(AND(K325<Parameters!$G$5,K325>=Parameters!$H$5),4,IF(K325<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L325=\"\"),\"\",IF(L325>Parameters!$E$5,1,IF(AND(L325<Parameters!$E$5,L325>=Parameters!$F$5),2,IF(AND(L325<Parameters!$F$5,L325>=Parameters!$G$5),3,IF(AND(L325<Parameters!$G$5,L325>=Parameters!$H$5),4,IF(L325<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M325=\"\"),\"\",IF(M325>Parameters!$E$5,1,IF(AND(M325<Parameters!$E$5,M325>=Parameters!$F$5),2,IF(AND(M325<Parameters!$F$5,M325>=Parameters!$G$5),3,IF(AND(M325<Parameters!$G$5,M325>=Parameters!$H$5),4,IF(M325<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N325=\"\"),\"\",IF(N325>Parameters!$E$5,1,IF(AND(N325<Parameters!$E$5,N325>=Parameters!$F$5),2,IF(AND(N325<Parameters!$F$5,N325>=Parameters!$G$5),3,IF(AND(N325<Parameters!$G$5,N325>=Parameters!$H$5),4,IF(N325<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O325=\"\"),\"\",IF(O325>Parameters!$E$5,1,IF(AND(O325<Parameters!$E$5,O325>=Parameters!$F$5),2,IF(AND(O325<Parameters!$F$5,O325>=Parameters!$G$5),3,IF(AND(O325<Parameters!$G$5,O325>=Parameters!$H$5),4,IF(O325<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P325=\"\"),\"\",IF(P325>Parameters!$E$5,1,IF(AND(P325<Parameters!$E$5,P325>=Parameters!$F$5),2,IF(AND(P325<Parameters!$F$5,P325>=Parameters!$G$5),3,IF(AND(P325<Parameters!$G$5,P325>=Parameters!$H$5),4,IF(P325<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q325=\"\"),\"\",IF(Q325>Parameters!$E$5,1,IF(AND(Q325<Parameters!$E$5,Q325>=Parameters!$F$5),2,IF(AND(Q325<Parameters!$F$5,Q325>=Parameters!$G$5),3,IF(AND(Q325<Parameters!$G$5,Q325>=Parameters!$H$5),4,IF(Q325<Parameters!$H$5,5,\"\"))))))","v":""}]
[{"$f":"Data!$CI$5","v":"Return on Equity"},{"$f":"Companies!B40","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B326,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B326,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A326,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B326,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B326,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A326,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B326,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B326,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A326,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B326,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B326,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A326,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B326,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B326,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A326,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B326,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B326,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A326,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B326,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B326,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A326,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B326,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B326,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A326,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B326,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B326,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A326,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B326,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B326,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A326,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B326,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B326,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A326,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B326,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B326,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A326,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B326,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B326,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A326,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B326,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B326,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A326,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B326,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B326,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A326,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C326=\"\"),\"\",IF(C326>Parameters!$E$5,1,IF(AND(C326<Parameters!$E$5,C326>=Parameters!$F$5),2,IF(AND(C326<Parameters!$F$5,C326>=Parameters!$G$5),3,IF(AND(C326<Parameters!$G$5,C326>=Parameters!$H$5),4,IF(C326<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D326=\"\"),\"\",IF(D326>Parameters!$E$5,1,IF(AND(D326<Parameters!$E$5,D326>=Parameters!$F$5),2,IF(AND(D326<Parameters!$F$5,D326>=Parameters!$G$5),3,IF(AND(D326<Parameters!$G$5,D326>=Parameters!$H$5),4,IF(D326<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E326=\"\"),\"\",IF(E326>Parameters!$E$5,1,IF(AND(E326<Parameters!$E$5,E326>=Parameters!$F$5),2,IF(AND(E326<Parameters!$F$5,E326>=Parameters!$G$5),3,IF(AND(E326<Parameters!$G$5,E326>=Parameters!$H$5),4,IF(E326<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F326=\"\"),\"\",IF(F326>Parameters!$E$5,1,IF(AND(F326<Parameters!$E$5,F326>=Parameters!$F$5),2,IF(AND(F326<Parameters!$F$5,F326>=Parameters!$G$5),3,IF(AND(F326<Parameters!$G$5,F326>=Parameters!$H$5),4,IF(F326<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G326=\"\"),\"\",IF(G326>Parameters!$E$5,1,IF(AND(G326<Parameters!$E$5,G326>=Parameters!$F$5),2,IF(AND(G326<Parameters!$F$5,G326>=Parameters!$G$5),3,IF(AND(G326<Parameters!$G$5,G326>=Parameters!$H$5),4,IF(G326<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H326=\"\"),\"\",IF(H326>Parameters!$E$5,1,IF(AND(H326<Parameters!$E$5,H326>=Parameters!$F$5),2,IF(AND(H326<Parameters!$F$5,H326>=Parameters!$G$5),3,IF(AND(H326<Parameters!$G$5,H326>=Parameters!$H$5),4,IF(H326<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I326=\"\"),\"\",IF(I326>Parameters!$E$5,1,IF(AND(I326<Parameters!$E$5,I326>=Parameters!$F$5),2,IF(AND(I326<Parameters!$F$5,I326>=Parameters!$G$5),3,IF(AND(I326<Parameters!$G$5,I326>=Parameters!$H$5),4,IF(I326<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J326=\"\"),\"\",IF(J326>Parameters!$E$5,1,IF(AND(J326<Parameters!$E$5,J326>=Parameters!$F$5),2,IF(AND(J326<Parameters!$F$5,J326>=Parameters!$G$5),3,IF(AND(J326<Parameters!$G$5,J326>=Parameters!$H$5),4,IF(J326<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K326=\"\"),\"\",IF(K326>Parameters!$E$5,1,IF(AND(K326<Parameters!$E$5,K326>=Parameters!$F$5),2,IF(AND(K326<Parameters!$F$5,K326>=Parameters!$G$5),3,IF(AND(K326<Parameters!$G$5,K326>=Parameters!$H$5),4,IF(K326<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L326=\"\"),\"\",IF(L326>Parameters!$E$5,1,IF(AND(L326<Parameters!$E$5,L326>=Parameters!$F$5),2,IF(AND(L326<Parameters!$F$5,L326>=Parameters!$G$5),3,IF(AND(L326<Parameters!$G$5,L326>=Parameters!$H$5),4,IF(L326<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M326=\"\"),\"\",IF(M326>Parameters!$E$5,1,IF(AND(M326<Parameters!$E$5,M326>=Parameters!$F$5),2,IF(AND(M326<Parameters!$F$5,M326>=Parameters!$G$5),3,IF(AND(M326<Parameters!$G$5,M326>=Parameters!$H$5),4,IF(M326<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N326=\"\"),\"\",IF(N326>Parameters!$E$5,1,IF(AND(N326<Parameters!$E$5,N326>=Parameters!$F$5),2,IF(AND(N326<Parameters!$F$5,N326>=Parameters!$G$5),3,IF(AND(N326<Parameters!$G$5,N326>=Parameters!$H$5),4,IF(N326<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O326=\"\"),\"\",IF(O326>Parameters!$E$5,1,IF(AND(O326<Parameters!$E$5,O326>=Parameters!$F$5),2,IF(AND(O326<Parameters!$F$5,O326>=Parameters!$G$5),3,IF(AND(O326<Parameters!$G$5,O326>=Parameters!$H$5),4,IF(O326<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P326=\"\"),\"\",IF(P326>Parameters!$E$5,1,IF(AND(P326<Parameters!$E$5,P326>=Parameters!$F$5),2,IF(AND(P326<Parameters!$F$5,P326>=Parameters!$G$5),3,IF(AND(P326<Parameters!$G$5,P326>=Parameters!$H$5),4,IF(P326<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q326=\"\"),\"\",IF(Q326>Parameters!$E$5,1,IF(AND(Q326<Parameters!$E$5,Q326>=Parameters!$F$5),2,IF(AND(Q326<Parameters!$F$5,Q326>=Parameters!$G$5),3,IF(AND(Q326<Parameters!$G$5,Q326>=Parameters!$H$5),4,IF(Q326<Parameters!$H$5,5,\"\"))))))","v":""}]
[{"$f":"Data!$CI$5","v":"Return on Equity"},{"$f":"Companies!B41","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B327,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B327,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A327,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B327,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B327,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A327,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B327,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B327,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A327,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B327,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B327,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A327,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B327,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B327,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A327,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B327,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B327,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A327,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B327,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B327,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A327,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B327,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B327,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A327,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B327,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B327,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A327,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B327,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B327,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A327,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B327,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B327,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A327,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B327,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B327,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A327,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B327,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B327,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A327,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B327,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B327,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A327,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B327,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B327,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A327,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C327=\"\"),\"\",IF(C327>Parameters!$E$5,1,IF(AND(C327<Parameters!$E$5,C327>=Parameters!$F$5),2,IF(AND(C327<Parameters!$F$5,C327>=Parameters!$G$5),3,IF(AND(C327<Parameters!$G$5,C327>=Parameters!$H$5),4,IF(C327<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D327=\"\"),\"\",IF(D327>Parameters!$E$5,1,IF(AND(D327<Parameters!$E$5,D327>=Parameters!$F$5),2,IF(AND(D327<Parameters!$F$5,D327>=Parameters!$G$5),3,IF(AND(D327<Parameters!$G$5,D327>=Parameters!$H$5),4,IF(D327<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E327=\"\"),\"\",IF(E327>Parameters!$E$5,1,IF(AND(E327<Parameters!$E$5,E327>=Parameters!$F$5),2,IF(AND(E327<Parameters!$F$5,E327>=Parameters!$G$5),3,IF(AND(E327<Parameters!$G$5,E327>=Parameters!$H$5),4,IF(E327<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F327=\"\"),\"\",IF(F327>Parameters!$E$5,1,IF(AND(F327<Parameters!$E$5,F327>=Parameters!$F$5),2,IF(AND(F327<Parameters!$F$5,F327>=Parameters!$G$5),3,IF(AND(F327<Parameters!$G$5,F327>=Parameters!$H$5),4,IF(F327<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G327=\"\"),\"\",IF(G327>Parameters!$E$5,1,IF(AND(G327<Parameters!$E$5,G327>=Parameters!$F$5),2,IF(AND(G327<Parameters!$F$5,G327>=Parameters!$G$5),3,IF(AND(G327<Parameters!$G$5,G327>=Parameters!$H$5),4,IF(G327<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H327=\"\"),\"\",IF(H327>Parameters!$E$5,1,IF(AND(H327<Parameters!$E$5,H327>=Parameters!$F$5),2,IF(AND(H327<Parameters!$F$5,H327>=Parameters!$G$5),3,IF(AND(H327<Parameters!$G$5,H327>=Parameters!$H$5),4,IF(H327<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I327=\"\"),\"\",IF(I327>Parameters!$E$5,1,IF(AND(I327<Parameters!$E$5,I327>=Parameters!$F$5),2,IF(AND(I327<Parameters!$F$5,I327>=Parameters!$G$5),3,IF(AND(I327<Parameters!$G$5,I327>=Parameters!$H$5),4,IF(I327<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J327=\"\"),\"\",IF(J327>Parameters!$E$5,1,IF(AND(J327<Parameters!$E$5,J327>=Parameters!$F$5),2,IF(AND(J327<Parameters!$F$5,J327>=Parameters!$G$5),3,IF(AND(J327<Parameters!$G$5,J327>=Parameters!$H$5),4,IF(J327<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K327=\"\"),\"\",IF(K327>Parameters!$E$5,1,IF(AND(K327<Parameters!$E$5,K327>=Parameters!$F$5),2,IF(AND(K327<Parameters!$F$5,K327>=Parameters!$G$5),3,IF(AND(K327<Parameters!$G$5,K327>=Parameters!$H$5),4,IF(K327<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L327=\"\"),\"\",IF(L327>Parameters!$E$5,1,IF(AND(L327<Parameters!$E$5,L327>=Parameters!$F$5),2,IF(AND(L327<Parameters!$F$5,L327>=Parameters!$G$5),3,IF(AND(L327<Parameters!$G$5,L327>=Parameters!$H$5),4,IF(L327<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M327=\"\"),\"\",IF(M327>Parameters!$E$5,1,IF(AND(M327<Parameters!$E$5,M327>=Parameters!$F$5),2,IF(AND(M327<Parameters!$F$5,M327>=Parameters!$G$5),3,IF(AND(M327<Parameters!$G$5,M327>=Parameters!$H$5),4,IF(M327<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N327=\"\"),\"\",IF(N327>Parameters!$E$5,1,IF(AND(N327<Parameters!$E$5,N327>=Parameters!$F$5),2,IF(AND(N327<Parameters!$F$5,N327>=Parameters!$G$5),3,IF(AND(N327<Parameters!$G$5,N327>=Parameters!$H$5),4,IF(N327<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O327=\"\"),\"\",IF(O327>Parameters!$E$5,1,IF(AND(O327<Parameters!$E$5,O327>=Parameters!$F$5),2,IF(AND(O327<Parameters!$F$5,O327>=Parameters!$G$5),3,IF(AND(O327<Parameters!$G$5,O327>=Parameters!$H$5),4,IF(O327<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P327=\"\"),\"\",IF(P327>Parameters!$E$5,1,IF(AND(P327<Parameters!$E$5,P327>=Parameters!$F$5),2,IF(AND(P327<Parameters!$F$5,P327>=Parameters!$G$5),3,IF(AND(P327<Parameters!$G$5,P327>=Parameters!$H$5),4,IF(P327<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q327=\"\"),\"\",IF(Q327>Parameters!$E$5,1,IF(AND(Q327<Parameters!$E$5,Q327>=Parameters!$F$5),2,IF(AND(Q327<Parameters!$F$5,Q327>=Parameters!$G$5),3,IF(AND(Q327<Parameters!$G$5,Q327>=Parameters!$H$5),4,IF(Q327<Parameters!$H$5,5,\"\"))))))","v":""}]
[{"$f":"Data!$CI$5","v":"Return on Equity"},{"$f":"Companies!B42","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B328,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B328,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A328,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B328,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B328,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A328,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B328,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B328,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A328,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B328,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B328,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A328,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B328,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B328,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A328,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B328,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B328,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A328,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B328,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B328,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A328,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B328,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B328,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A328,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B328,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B328,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A328,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B328,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B328,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A328,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B328,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B328,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A328,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B328,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B328,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A328,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B328,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B328,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A328,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B328,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B328,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A328,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B328,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B328,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A328,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C328=\"\"),\"\",IF(C328>Parameters!$E$5,1,IF(AND(C328<Parameters!$E$5,C328>=Parameters!$F$5),2,IF(AND(C328<Parameters!$F$5,C328>=Parameters!$G$5),3,IF(AND(C328<Parameters!$G$5,C328>=Parameters!$H$5),4,IF(C328<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D328=\"\"),\"\",IF(D328>Parameters!$E$5,1,IF(AND(D328<Parameters!$E$5,D328>=Parameters!$F$5),2,IF(AND(D328<Parameters!$F$5,D328>=Parameters!$G$5),3,IF(AND(D328<Parameters!$G$5,D328>=Parameters!$H$5),4,IF(D328<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E328=\"\"),\"\",IF(E328>Parameters!$E$5,1,IF(AND(E328<Parameters!$E$5,E328>=Parameters!$F$5),2,IF(AND(E328<Parameters!$F$5,E328>=Parameters!$G$5),3,IF(AND(E328<Parameters!$G$5,E328>=Parameters!$H$5),4,IF(E328<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F328=\"\"),\"\",IF(F328>Parameters!$E$5,1,IF(AND(F328<Parameters!$E$5,F328>=Parameters!$F$5),2,IF(AND(F328<Parameters!$F$5,F328>=Parameters!$G$5),3,IF(AND(F328<Parameters!$G$5,F328>=Parameters!$H$5),4,IF(F328<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G328=\"\"),\"\",IF(G328>Parameters!$E$5,1,IF(AND(G328<Parameters!$E$5,G328>=Parameters!$F$5),2,IF(AND(G328<Parameters!$F$5,G328>=Parameters!$G$5),3,IF(AND(G328<Parameters!$G$5,G328>=Parameters!$H$5),4,IF(G328<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H328=\"\"),\"\",IF(H328>Parameters!$E$5,1,IF(AND(H328<Parameters!$E$5,H328>=Parameters!$F$5),2,IF(AND(H328<Parameters!$F$5,H328>=Parameters!$G$5),3,IF(AND(H328<Parameters!$G$5,H328>=Parameters!$H$5),4,IF(H328<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I328=\"\"),\"\",IF(I328>Parameters!$E$5,1,IF(AND(I328<Parameters!$E$5,I328>=Parameters!$F$5),2,IF(AND(I328<Parameters!$F$5,I328>=Parameters!$G$5),3,IF(AND(I328<Parameters!$G$5,I328>=Parameters!$H$5),4,IF(I328<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J328=\"\"),\"\",IF(J328>Parameters!$E$5,1,IF(AND(J328<Parameters!$E$5,J328>=Parameters!$F$5),2,IF(AND(J328<Parameters!$F$5,J328>=Parameters!$G$5),3,IF(AND(J328<Parameters!$G$5,J328>=Parameters!$H$5),4,IF(J328<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K328=\"\"),\"\",IF(K328>Parameters!$E$5,1,IF(AND(K328<Parameters!$E$5,K328>=Parameters!$F$5),2,IF(AND(K328<Parameters!$F$5,K328>=Parameters!$G$5),3,IF(AND(K328<Parameters!$G$5,K328>=Parameters!$H$5),4,IF(K328<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L328=\"\"),\"\",IF(L328>Parameters!$E$5,1,IF(AND(L328<Parameters!$E$5,L328>=Parameters!$F$5),2,IF(AND(L328<Parameters!$F$5,L328>=Parameters!$G$5),3,IF(AND(L328<Parameters!$G$5,L328>=Parameters!$H$5),4,IF(L328<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M328=\"\"),\"\",IF(M328>Parameters!$E$5,1,IF(AND(M328<Parameters!$E$5,M328>=Parameters!$F$5),2,IF(AND(M328<Parameters!$F$5,M328>=Parameters!$G$5),3,IF(AND(M328<Parameters!$G$5,M328>=Parameters!$H$5),4,IF(M328<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N328=\"\"),\"\",IF(N328>Parameters!$E$5,1,IF(AND(N328<Parameters!$E$5,N328>=Parameters!$F$5),2,IF(AND(N328<Parameters!$F$5,N328>=Parameters!$G$5),3,IF(AND(N328<Parameters!$G$5,N328>=Parameters!$H$5),4,IF(N328<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O328=\"\"),\"\",IF(O328>Parameters!$E$5,1,IF(AND(O328<Parameters!$E$5,O328>=Parameters!$F$5),2,IF(AND(O328<Parameters!$F$5,O328>=Parameters!$G$5),3,IF(AND(O328<Parameters!$G$5,O328>=Parameters!$H$5),4,IF(O328<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P328=\"\"),\"\",IF(P328>Parameters!$E$5,1,IF(AND(P328<Parameters!$E$5,P328>=Parameters!$F$5),2,IF(AND(P328<Parameters!$F$5,P328>=Parameters!$G$5),3,IF(AND(P328<Parameters!$G$5,P328>=Parameters!$H$5),4,IF(P328<Parameters!$H$5,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q328=\"\"),\"\",IF(Q328>Parameters!$E$5,1,IF(AND(Q328<Parameters!$E$5,Q328>=Parameters!$F$5),2,IF(AND(Q328<Parameters!$F$5,Q328>=Parameters!$G$5),3,IF(AND(Q328<Parameters!$G$5,Q328>=Parameters!$H$5),4,IF(Q328<Parameters!$H$5,5,\"\"))))))","v":""}]
[]
[{"$f":"Data!$CG$5","v":"Cost Recovery"},{"$f":"Companies!B3","v":0},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B330,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B330,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A330,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B330,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B330,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A330,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B330,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B330,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A330,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B330,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B330,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A330,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B330,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B330,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A330,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B330,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B330,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A330,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B330,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B330,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A330,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B330,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B330,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A330,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B330,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B330,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A330,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B330,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B330,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A330,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B330,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B330,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A330,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B330,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B330,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A330,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B330,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B330,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A330,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B330,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B330,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A330,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B330,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B330,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A330,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C330=\"\"),\"\",IF(C330>Parameters!$E$6,1,IF(AND(C330<Parameters!$E$6,C330>=Parameters!$F$6),2,IF(AND(C330<Parameters!$F$6,C330>=Parameters!$G$6),3,IF(AND(C330<Parameters!$G$6,C330>=Parameters!$H$6),4,IF(C330<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D330=\"\"),\"\",IF(D330>Parameters!$E$6,1,IF(AND(D330<Parameters!$E$6,D330>=Parameters!$F$6),2,IF(AND(D330<Parameters!$F$6,D330>=Parameters!$G$6),3,IF(AND(D330<Parameters!$G$6,D330>=Parameters!$H$6),4,IF(D330<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E330=\"\"),\"\",IF(E330>Parameters!$E$6,1,IF(AND(E330<Parameters!$E$6,E330>=Parameters!$F$6),2,IF(AND(E330<Parameters!$F$6,E330>=Parameters!$G$6),3,IF(AND(E330<Parameters!$G$6,E330>=Parameters!$H$6),4,IF(E330<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F330=\"\"),\"\",IF(F330>Parameters!$E$6,1,IF(AND(F330<Parameters!$E$6,F330>=Parameters!$F$6),2,IF(AND(F330<Parameters!$F$6,F330>=Parameters!$G$6),3,IF(AND(F330<Parameters!$G$6,F330>=Parameters!$H$6),4,IF(F330<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G330=\"\"),\"\",IF(G330>Parameters!$E$6,1,IF(AND(G330<Parameters!$E$6,G330>=Parameters!$F$6),2,IF(AND(G330<Parameters!$F$6,G330>=Parameters!$G$6),3,IF(AND(G330<Parameters!$G$6,G330>=Parameters!$H$6),4,IF(G330<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H330=\"\"),\"\",IF(H330>Parameters!$E$6,1,IF(AND(H330<Parameters!$E$6,H330>=Parameters!$F$6),2,IF(AND(H330<Parameters!$F$6,H330>=Parameters!$G$6),3,IF(AND(H330<Parameters!$G$6,H330>=Parameters!$H$6),4,IF(H330<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I330=\"\"),\"\",IF(I330>Parameters!$E$6,1,IF(AND(I330<Parameters!$E$6,I330>=Parameters!$F$6),2,IF(AND(I330<Parameters!$F$6,I330>=Parameters!$G$6),3,IF(AND(I330<Parameters!$G$6,I330>=Parameters!$H$6),4,IF(I330<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J330=\"\"),\"\",IF(J330>Parameters!$E$6,1,IF(AND(J330<Parameters!$E$6,J330>=Parameters!$F$6),2,IF(AND(J330<Parameters!$F$6,J330>=Parameters!$G$6),3,IF(AND(J330<Parameters!$G$6,J330>=Parameters!$H$6),4,IF(J330<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K330=\"\"),\"\",IF(K330>Parameters!$E$6,1,IF(AND(K330<Parameters!$E$6,K330>=Parameters!$F$6),2,IF(AND(K330<Parameters!$F$6,K330>=Parameters!$G$6),3,IF(AND(K330<Parameters!$G$6,K330>=Parameters!$H$6),4,IF(K330<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L330=\"\"),\"\",IF(L330>Parameters!$E$6,1,IF(AND(L330<Parameters!$E$6,L330>=Parameters!$F$6),2,IF(AND(L330<Parameters!$F$6,L330>=Parameters!$G$6),3,IF(AND(L330<Parameters!$G$6,L330>=Parameters!$H$6),4,IF(L330<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M330=\"\"),\"\",IF(M330>Parameters!$E$6,1,IF(AND(M330<Parameters!$E$6,M330>=Parameters!$F$6),2,IF(AND(M330<Parameters!$F$6,M330>=Parameters!$G$6),3,IF(AND(M330<Parameters!$G$6,M330>=Parameters!$H$6),4,IF(M330<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N330=\"\"),\"\",IF(N330>Parameters!$E$6,1,IF(AND(N330<Parameters!$E$6,N330>=Parameters!$F$6),2,IF(AND(N330<Parameters!$F$6,N330>=Parameters!$G$6),3,IF(AND(N330<Parameters!$G$6,N330>=Parameters!$H$6),4,IF(N330<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O330=\"\"),\"\",IF(O330>Parameters!$E$6,1,IF(AND(O330<Parameters!$E$6,O330>=Parameters!$F$6),2,IF(AND(O330<Parameters!$F$6,O330>=Parameters!$G$6),3,IF(AND(O330<Parameters!$G$6,O330>=Parameters!$H$6),4,IF(O330<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P330=\"\"),\"\",IF(P330>Parameters!$E$6,1,IF(AND(P330<Parameters!$E$6,P330>=Parameters!$F$6),2,IF(AND(P330<Parameters!$F$6,P330>=Parameters!$G$6),3,IF(AND(P330<Parameters!$G$6,P330>=Parameters!$H$6),4,IF(P330<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q330=\"\"),\"\",IF(Q330>Parameters!$E$6,1,IF(AND(Q330<Parameters!$E$6,Q330>=Parameters!$F$6),2,IF(AND(Q330<Parameters!$F$6,Q330>=Parameters!$G$6),3,IF(AND(Q330<Parameters!$G$6,Q330>=Parameters!$H$6),4,IF(Q330<Parameters!$H$6,5,\"\"))))))","v":""}]
[{"$f":"Data!$CG$5","v":"Cost Recovery"},{"$f":"Companies!B4","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B331,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B331,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A331,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B331,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B331,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A331,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B331,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B331,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A331,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B331,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B331,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A331,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B331,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B331,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A331,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B331,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B331,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A331,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B331,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B331,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A331,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B331,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B331,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A331,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B331,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B331,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A331,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B331,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B331,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A331,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B331,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B331,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A331,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B331,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B331,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A331,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B331,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B331,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A331,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B331,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B331,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A331,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B331,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B331,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A331,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C331=\"\"),\"\",IF(C331>Parameters!$E$6,1,IF(AND(C331<Parameters!$E$6,C331>=Parameters!$F$6),2,IF(AND(C331<Parameters!$F$6,C331>=Parameters!$G$6),3,IF(AND(C331<Parameters!$G$6,C331>=Parameters!$H$6),4,IF(C331<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D331=\"\"),\"\",IF(D331>Parameters!$E$6,1,IF(AND(D331<Parameters!$E$6,D331>=Parameters!$F$6),2,IF(AND(D331<Parameters!$F$6,D331>=Parameters!$G$6),3,IF(AND(D331<Parameters!$G$6,D331>=Parameters!$H$6),4,IF(D331<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E331=\"\"),\"\",IF(E331>Parameters!$E$6,1,IF(AND(E331<Parameters!$E$6,E331>=Parameters!$F$6),2,IF(AND(E331<Parameters!$F$6,E331>=Parameters!$G$6),3,IF(AND(E331<Parameters!$G$6,E331>=Parameters!$H$6),4,IF(E331<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F331=\"\"),\"\",IF(F331>Parameters!$E$6,1,IF(AND(F331<Parameters!$E$6,F331>=Parameters!$F$6),2,IF(AND(F331<Parameters!$F$6,F331>=Parameters!$G$6),3,IF(AND(F331<Parameters!$G$6,F331>=Parameters!$H$6),4,IF(F331<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G331=\"\"),\"\",IF(G331>Parameters!$E$6,1,IF(AND(G331<Parameters!$E$6,G331>=Parameters!$F$6),2,IF(AND(G331<Parameters!$F$6,G331>=Parameters!$G$6),3,IF(AND(G331<Parameters!$G$6,G331>=Parameters!$H$6),4,IF(G331<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H331=\"\"),\"\",IF(H331>Parameters!$E$6,1,IF(AND(H331<Parameters!$E$6,H331>=Parameters!$F$6),2,IF(AND(H331<Parameters!$F$6,H331>=Parameters!$G$6),3,IF(AND(H331<Parameters!$G$6,H331>=Parameters!$H$6),4,IF(H331<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I331=\"\"),\"\",IF(I331>Parameters!$E$6,1,IF(AND(I331<Parameters!$E$6,I331>=Parameters!$F$6),2,IF(AND(I331<Parameters!$F$6,I331>=Parameters!$G$6),3,IF(AND(I331<Parameters!$G$6,I331>=Parameters!$H$6),4,IF(I331<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J331=\"\"),\"\",IF(J331>Parameters!$E$6,1,IF(AND(J331<Parameters!$E$6,J331>=Parameters!$F$6),2,IF(AND(J331<Parameters!$F$6,J331>=Parameters!$G$6),3,IF(AND(J331<Parameters!$G$6,J331>=Parameters!$H$6),4,IF(J331<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K331=\"\"),\"\",IF(K331>Parameters!$E$6,1,IF(AND(K331<Parameters!$E$6,K331>=Parameters!$F$6),2,IF(AND(K331<Parameters!$F$6,K331>=Parameters!$G$6),3,IF(AND(K331<Parameters!$G$6,K331>=Parameters!$H$6),4,IF(K331<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L331=\"\"),\"\",IF(L331>Parameters!$E$6,1,IF(AND(L331<Parameters!$E$6,L331>=Parameters!$F$6),2,IF(AND(L331<Parameters!$F$6,L331>=Parameters!$G$6),3,IF(AND(L331<Parameters!$G$6,L331>=Parameters!$H$6),4,IF(L331<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M331=\"\"),\"\",IF(M331>Parameters!$E$6,1,IF(AND(M331<Parameters!$E$6,M331>=Parameters!$F$6),2,IF(AND(M331<Parameters!$F$6,M331>=Parameters!$G$6),3,IF(AND(M331<Parameters!$G$6,M331>=Parameters!$H$6),4,IF(M331<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N331=\"\"),\"\",IF(N331>Parameters!$E$6,1,IF(AND(N331<Parameters!$E$6,N331>=Parameters!$F$6),2,IF(AND(N331<Parameters!$F$6,N331>=Parameters!$G$6),3,IF(AND(N331<Parameters!$G$6,N331>=Parameters!$H$6),4,IF(N331<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O331=\"\"),\"\",IF(O331>Parameters!$E$6,1,IF(AND(O331<Parameters!$E$6,O331>=Parameters!$F$6),2,IF(AND(O331<Parameters!$F$6,O331>=Parameters!$G$6),3,IF(AND(O331<Parameters!$G$6,O331>=Parameters!$H$6),4,IF(O331<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P331=\"\"),\"\",IF(P331>Parameters!$E$6,1,IF(AND(P331<Parameters!$E$6,P331>=Parameters!$F$6),2,IF(AND(P331<Parameters!$F$6,P331>=Parameters!$G$6),3,IF(AND(P331<Parameters!$G$6,P331>=Parameters!$H$6),4,IF(P331<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q331=\"\"),\"\",IF(Q331>Parameters!$E$6,1,IF(AND(Q331<Parameters!$E$6,Q331>=Parameters!$F$6),2,IF(AND(Q331<Parameters!$F$6,Q331>=Parameters!$G$6),3,IF(AND(Q331<Parameters!$G$6,Q331>=Parameters!$H$6),4,IF(Q331<Parameters!$H$6,5,\"\"))))))","v":""}]
[{"$f":"Data!$CG$5","v":"Cost Recovery"},{"$f":"Companies!B5","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B332,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B332,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A332,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B332,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B332,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A332,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B332,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B332,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A332,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B332,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B332,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A332,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B332,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B332,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A332,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B332,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B332,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A332,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B332,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B332,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A332,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B332,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B332,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A332,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B332,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B332,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A332,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B332,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B332,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A332,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B332,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B332,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A332,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B332,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B332,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A332,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B332,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B332,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A332,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B332,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B332,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A332,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B332,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B332,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A332,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C332=\"\"),\"\",IF(C332>Parameters!$E$6,1,IF(AND(C332<Parameters!$E$6,C332>=Parameters!$F$6),2,IF(AND(C332<Parameters!$F$6,C332>=Parameters!$G$6),3,IF(AND(C332<Parameters!$G$6,C332>=Parameters!$H$6),4,IF(C332<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D332=\"\"),\"\",IF(D332>Parameters!$E$6,1,IF(AND(D332<Parameters!$E$6,D332>=Parameters!$F$6),2,IF(AND(D332<Parameters!$F$6,D332>=Parameters!$G$6),3,IF(AND(D332<Parameters!$G$6,D332>=Parameters!$H$6),4,IF(D332<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E332=\"\"),\"\",IF(E332>Parameters!$E$6,1,IF(AND(E332<Parameters!$E$6,E332>=Parameters!$F$6),2,IF(AND(E332<Parameters!$F$6,E332>=Parameters!$G$6),3,IF(AND(E332<Parameters!$G$6,E332>=Parameters!$H$6),4,IF(E332<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F332=\"\"),\"\",IF(F332>Parameters!$E$6,1,IF(AND(F332<Parameters!$E$6,F332>=Parameters!$F$6),2,IF(AND(F332<Parameters!$F$6,F332>=Parameters!$G$6),3,IF(AND(F332<Parameters!$G$6,F332>=Parameters!$H$6),4,IF(F332<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G332=\"\"),\"\",IF(G332>Parameters!$E$6,1,IF(AND(G332<Parameters!$E$6,G332>=Parameters!$F$6),2,IF(AND(G332<Parameters!$F$6,G332>=Parameters!$G$6),3,IF(AND(G332<Parameters!$G$6,G332>=Parameters!$H$6),4,IF(G332<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H332=\"\"),\"\",IF(H332>Parameters!$E$6,1,IF(AND(H332<Parameters!$E$6,H332>=Parameters!$F$6),2,IF(AND(H332<Parameters!$F$6,H332>=Parameters!$G$6),3,IF(AND(H332<Parameters!$G$6,H332>=Parameters!$H$6),4,IF(H332<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I332=\"\"),\"\",IF(I332>Parameters!$E$6,1,IF(AND(I332<Parameters!$E$6,I332>=Parameters!$F$6),2,IF(AND(I332<Parameters!$F$6,I332>=Parameters!$G$6),3,IF(AND(I332<Parameters!$G$6,I332>=Parameters!$H$6),4,IF(I332<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J332=\"\"),\"\",IF(J332>Parameters!$E$6,1,IF(AND(J332<Parameters!$E$6,J332>=Parameters!$F$6),2,IF(AND(J332<Parameters!$F$6,J332>=Parameters!$G$6),3,IF(AND(J332<Parameters!$G$6,J332>=Parameters!$H$6),4,IF(J332<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K332=\"\"),\"\",IF(K332>Parameters!$E$6,1,IF(AND(K332<Parameters!$E$6,K332>=Parameters!$F$6),2,IF(AND(K332<Parameters!$F$6,K332>=Parameters!$G$6),3,IF(AND(K332<Parameters!$G$6,K332>=Parameters!$H$6),4,IF(K332<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L332=\"\"),\"\",IF(L332>Parameters!$E$6,1,IF(AND(L332<Parameters!$E$6,L332>=Parameters!$F$6),2,IF(AND(L332<Parameters!$F$6,L332>=Parameters!$G$6),3,IF(AND(L332<Parameters!$G$6,L332>=Parameters!$H$6),4,IF(L332<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M332=\"\"),\"\",IF(M332>Parameters!$E$6,1,IF(AND(M332<Parameters!$E$6,M332>=Parameters!$F$6),2,IF(AND(M332<Parameters!$F$6,M332>=Parameters!$G$6),3,IF(AND(M332<Parameters!$G$6,M332>=Parameters!$H$6),4,IF(M332<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N332=\"\"),\"\",IF(N332>Parameters!$E$6,1,IF(AND(N332<Parameters!$E$6,N332>=Parameters!$F$6),2,IF(AND(N332<Parameters!$F$6,N332>=Parameters!$G$6),3,IF(AND(N332<Parameters!$G$6,N332>=Parameters!$H$6),4,IF(N332<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O332=\"\"),\"\",IF(O332>Parameters!$E$6,1,IF(AND(O332<Parameters!$E$6,O332>=Parameters!$F$6),2,IF(AND(O332<Parameters!$F$6,O332>=Parameters!$G$6),3,IF(AND(O332<Parameters!$G$6,O332>=Parameters!$H$6),4,IF(O332<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P332=\"\"),\"\",IF(P332>Parameters!$E$6,1,IF(AND(P332<Parameters!$E$6,P332>=Parameters!$F$6),2,IF(AND(P332<Parameters!$F$6,P332>=Parameters!$G$6),3,IF(AND(P332<Parameters!$G$6,P332>=Parameters!$H$6),4,IF(P332<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q332=\"\"),\"\",IF(Q332>Parameters!$E$6,1,IF(AND(Q332<Parameters!$E$6,Q332>=Parameters!$F$6),2,IF(AND(Q332<Parameters!$F$6,Q332>=Parameters!$G$6),3,IF(AND(Q332<Parameters!$G$6,Q332>=Parameters!$H$6),4,IF(Q332<Parameters!$H$6,5,\"\"))))))","v":""}]
[{"$f":"Data!$CG$5","v":"Cost Recovery"},{"$f":"Companies!B6","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B333,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B333,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A333,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B333,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B333,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A333,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B333,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B333,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A333,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B333,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B333,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A333,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B333,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B333,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A333,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B333,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B333,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A333,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B333,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B333,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A333,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B333,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B333,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A333,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B333,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B333,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A333,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B333,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B333,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A333,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B333,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B333,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A333,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B333,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B333,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A333,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B333,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B333,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A333,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B333,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B333,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A333,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B333,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B333,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A333,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C333=\"\"),\"\",IF(C333>Parameters!$E$6,1,IF(AND(C333<Parameters!$E$6,C333>=Parameters!$F$6),2,IF(AND(C333<Parameters!$F$6,C333>=Parameters!$G$6),3,IF(AND(C333<Parameters!$G$6,C333>=Parameters!$H$6),4,IF(C333<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D333=\"\"),\"\",IF(D333>Parameters!$E$6,1,IF(AND(D333<Parameters!$E$6,D333>=Parameters!$F$6),2,IF(AND(D333<Parameters!$F$6,D333>=Parameters!$G$6),3,IF(AND(D333<Parameters!$G$6,D333>=Parameters!$H$6),4,IF(D333<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E333=\"\"),\"\",IF(E333>Parameters!$E$6,1,IF(AND(E333<Parameters!$E$6,E333>=Parameters!$F$6),2,IF(AND(E333<Parameters!$F$6,E333>=Parameters!$G$6),3,IF(AND(E333<Parameters!$G$6,E333>=Parameters!$H$6),4,IF(E333<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F333=\"\"),\"\",IF(F333>Parameters!$E$6,1,IF(AND(F333<Parameters!$E$6,F333>=Parameters!$F$6),2,IF(AND(F333<Parameters!$F$6,F333>=Parameters!$G$6),3,IF(AND(F333<Parameters!$G$6,F333>=Parameters!$H$6),4,IF(F333<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G333=\"\"),\"\",IF(G333>Parameters!$E$6,1,IF(AND(G333<Parameters!$E$6,G333>=Parameters!$F$6),2,IF(AND(G333<Parameters!$F$6,G333>=Parameters!$G$6),3,IF(AND(G333<Parameters!$G$6,G333>=Parameters!$H$6),4,IF(G333<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H333=\"\"),\"\",IF(H333>Parameters!$E$6,1,IF(AND(H333<Parameters!$E$6,H333>=Parameters!$F$6),2,IF(AND(H333<Parameters!$F$6,H333>=Parameters!$G$6),3,IF(AND(H333<Parameters!$G$6,H333>=Parameters!$H$6),4,IF(H333<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I333=\"\"),\"\",IF(I333>Parameters!$E$6,1,IF(AND(I333<Parameters!$E$6,I333>=Parameters!$F$6),2,IF(AND(I333<Parameters!$F$6,I333>=Parameters!$G$6),3,IF(AND(I333<Parameters!$G$6,I333>=Parameters!$H$6),4,IF(I333<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J333=\"\"),\"\",IF(J333>Parameters!$E$6,1,IF(AND(J333<Parameters!$E$6,J333>=Parameters!$F$6),2,IF(AND(J333<Parameters!$F$6,J333>=Parameters!$G$6),3,IF(AND(J333<Parameters!$G$6,J333>=Parameters!$H$6),4,IF(J333<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K333=\"\"),\"\",IF(K333>Parameters!$E$6,1,IF(AND(K333<Parameters!$E$6,K333>=Parameters!$F$6),2,IF(AND(K333<Parameters!$F$6,K333>=Parameters!$G$6),3,IF(AND(K333<Parameters!$G$6,K333>=Parameters!$H$6),4,IF(K333<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L333=\"\"),\"\",IF(L333>Parameters!$E$6,1,IF(AND(L333<Parameters!$E$6,L333>=Parameters!$F$6),2,IF(AND(L333<Parameters!$F$6,L333>=Parameters!$G$6),3,IF(AND(L333<Parameters!$G$6,L333>=Parameters!$H$6),4,IF(L333<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M333=\"\"),\"\",IF(M333>Parameters!$E$6,1,IF(AND(M333<Parameters!$E$6,M333>=Parameters!$F$6),2,IF(AND(M333<Parameters!$F$6,M333>=Parameters!$G$6),3,IF(AND(M333<Parameters!$G$6,M333>=Parameters!$H$6),4,IF(M333<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N333=\"\"),\"\",IF(N333>Parameters!$E$6,1,IF(AND(N333<Parameters!$E$6,N333>=Parameters!$F$6),2,IF(AND(N333<Parameters!$F$6,N333>=Parameters!$G$6),3,IF(AND(N333<Parameters!$G$6,N333>=Parameters!$H$6),4,IF(N333<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O333=\"\"),\"\",IF(O333>Parameters!$E$6,1,IF(AND(O333<Parameters!$E$6,O333>=Parameters!$F$6),2,IF(AND(O333<Parameters!$F$6,O333>=Parameters!$G$6),3,IF(AND(O333<Parameters!$G$6,O333>=Parameters!$H$6),4,IF(O333<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P333=\"\"),\"\",IF(P333>Parameters!$E$6,1,IF(AND(P333<Parameters!$E$6,P333>=Parameters!$F$6),2,IF(AND(P333<Parameters!$F$6,P333>=Parameters!$G$6),3,IF(AND(P333<Parameters!$G$6,P333>=Parameters!$H$6),4,IF(P333<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q333=\"\"),\"\",IF(Q333>Parameters!$E$6,1,IF(AND(Q333<Parameters!$E$6,Q333>=Parameters!$F$6),2,IF(AND(Q333<Parameters!$F$6,Q333>=Parameters!$G$6),3,IF(AND(Q333<Parameters!$G$6,Q333>=Parameters!$H$6),4,IF(Q333<Parameters!$H$6,5,\"\"))))))","v":""}]
[{"$f":"Data!$CG$5","v":"Cost Recovery"},{"$f":"Companies!B7","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B334,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B334,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A334,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B334,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B334,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A334,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B334,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B334,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A334,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B334,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B334,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A334,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B334,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B334,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A334,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B334,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B334,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A334,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B334,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B334,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A334,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B334,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B334,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A334,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B334,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B334,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A334,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B334,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B334,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A334,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B334,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B334,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A334,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B334,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B334,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A334,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B334,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B334,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A334,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B334,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B334,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A334,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B334,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B334,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A334,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C334=\"\"),\"\",IF(C334>Parameters!$E$6,1,IF(AND(C334<Parameters!$E$6,C334>=Parameters!$F$6),2,IF(AND(C334<Parameters!$F$6,C334>=Parameters!$G$6),3,IF(AND(C334<Parameters!$G$6,C334>=Parameters!$H$6),4,IF(C334<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D334=\"\"),\"\",IF(D334>Parameters!$E$6,1,IF(AND(D334<Parameters!$E$6,D334>=Parameters!$F$6),2,IF(AND(D334<Parameters!$F$6,D334>=Parameters!$G$6),3,IF(AND(D334<Parameters!$G$6,D334>=Parameters!$H$6),4,IF(D334<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E334=\"\"),\"\",IF(E334>Parameters!$E$6,1,IF(AND(E334<Parameters!$E$6,E334>=Parameters!$F$6),2,IF(AND(E334<Parameters!$F$6,E334>=Parameters!$G$6),3,IF(AND(E334<Parameters!$G$6,E334>=Parameters!$H$6),4,IF(E334<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F334=\"\"),\"\",IF(F334>Parameters!$E$6,1,IF(AND(F334<Parameters!$E$6,F334>=Parameters!$F$6),2,IF(AND(F334<Parameters!$F$6,F334>=Parameters!$G$6),3,IF(AND(F334<Parameters!$G$6,F334>=Parameters!$H$6),4,IF(F334<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G334=\"\"),\"\",IF(G334>Parameters!$E$6,1,IF(AND(G334<Parameters!$E$6,G334>=Parameters!$F$6),2,IF(AND(G334<Parameters!$F$6,G334>=Parameters!$G$6),3,IF(AND(G334<Parameters!$G$6,G334>=Parameters!$H$6),4,IF(G334<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H334=\"\"),\"\",IF(H334>Parameters!$E$6,1,IF(AND(H334<Parameters!$E$6,H334>=Parameters!$F$6),2,IF(AND(H334<Parameters!$F$6,H334>=Parameters!$G$6),3,IF(AND(H334<Parameters!$G$6,H334>=Parameters!$H$6),4,IF(H334<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I334=\"\"),\"\",IF(I334>Parameters!$E$6,1,IF(AND(I334<Parameters!$E$6,I334>=Parameters!$F$6),2,IF(AND(I334<Parameters!$F$6,I334>=Parameters!$G$6),3,IF(AND(I334<Parameters!$G$6,I334>=Parameters!$H$6),4,IF(I334<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J334=\"\"),\"\",IF(J334>Parameters!$E$6,1,IF(AND(J334<Parameters!$E$6,J334>=Parameters!$F$6),2,IF(AND(J334<Parameters!$F$6,J334>=Parameters!$G$6),3,IF(AND(J334<Parameters!$G$6,J334>=Parameters!$H$6),4,IF(J334<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K334=\"\"),\"\",IF(K334>Parameters!$E$6,1,IF(AND(K334<Parameters!$E$6,K334>=Parameters!$F$6),2,IF(AND(K334<Parameters!$F$6,K334>=Parameters!$G$6),3,IF(AND(K334<Parameters!$G$6,K334>=Parameters!$H$6),4,IF(K334<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L334=\"\"),\"\",IF(L334>Parameters!$E$6,1,IF(AND(L334<Parameters!$E$6,L334>=Parameters!$F$6),2,IF(AND(L334<Parameters!$F$6,L334>=Parameters!$G$6),3,IF(AND(L334<Parameters!$G$6,L334>=Parameters!$H$6),4,IF(L334<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M334=\"\"),\"\",IF(M334>Parameters!$E$6,1,IF(AND(M334<Parameters!$E$6,M334>=Parameters!$F$6),2,IF(AND(M334<Parameters!$F$6,M334>=Parameters!$G$6),3,IF(AND(M334<Parameters!$G$6,M334>=Parameters!$H$6),4,IF(M334<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N334=\"\"),\"\",IF(N334>Parameters!$E$6,1,IF(AND(N334<Parameters!$E$6,N334>=Parameters!$F$6),2,IF(AND(N334<Parameters!$F$6,N334>=Parameters!$G$6),3,IF(AND(N334<Parameters!$G$6,N334>=Parameters!$H$6),4,IF(N334<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O334=\"\"),\"\",IF(O334>Parameters!$E$6,1,IF(AND(O334<Parameters!$E$6,O334>=Parameters!$F$6),2,IF(AND(O334<Parameters!$F$6,O334>=Parameters!$G$6),3,IF(AND(O334<Parameters!$G$6,O334>=Parameters!$H$6),4,IF(O334<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P334=\"\"),\"\",IF(P334>Parameters!$E$6,1,IF(AND(P334<Parameters!$E$6,P334>=Parameters!$F$6),2,IF(AND(P334<Parameters!$F$6,P334>=Parameters!$G$6),3,IF(AND(P334<Parameters!$G$6,P334>=Parameters!$H$6),4,IF(P334<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q334=\"\"),\"\",IF(Q334>Parameters!$E$6,1,IF(AND(Q334<Parameters!$E$6,Q334>=Parameters!$F$6),2,IF(AND(Q334<Parameters!$F$6,Q334>=Parameters!$G$6),3,IF(AND(Q334<Parameters!$G$6,Q334>=Parameters!$H$6),4,IF(Q334<Parameters!$H$6,5,\"\"))))))","v":""}]
[{"$f":"Data!$CG$5","v":"Cost Recovery"},{"$f":"Companies!B8","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B335,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B335,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A335,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B335,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B335,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A335,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B335,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B335,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A335,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B335,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B335,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A335,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B335,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B335,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A335,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B335,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B335,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A335,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B335,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B335,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A335,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B335,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B335,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A335,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B335,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B335,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A335,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B335,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B335,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A335,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B335,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B335,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A335,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B335,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B335,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A335,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B335,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B335,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A335,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B335,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B335,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A335,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B335,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B335,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A335,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C335=\"\"),\"\",IF(C335>Parameters!$E$6,1,IF(AND(C335<Parameters!$E$6,C335>=Parameters!$F$6),2,IF(AND(C335<Parameters!$F$6,C335>=Parameters!$G$6),3,IF(AND(C335<Parameters!$G$6,C335>=Parameters!$H$6),4,IF(C335<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D335=\"\"),\"\",IF(D335>Parameters!$E$6,1,IF(AND(D335<Parameters!$E$6,D335>=Parameters!$F$6),2,IF(AND(D335<Parameters!$F$6,D335>=Parameters!$G$6),3,IF(AND(D335<Parameters!$G$6,D335>=Parameters!$H$6),4,IF(D335<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E335=\"\"),\"\",IF(E335>Parameters!$E$6,1,IF(AND(E335<Parameters!$E$6,E335>=Parameters!$F$6),2,IF(AND(E335<Parameters!$F$6,E335>=Parameters!$G$6),3,IF(AND(E335<Parameters!$G$6,E335>=Parameters!$H$6),4,IF(E335<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F335=\"\"),\"\",IF(F335>Parameters!$E$6,1,IF(AND(F335<Parameters!$E$6,F335>=Parameters!$F$6),2,IF(AND(F335<Parameters!$F$6,F335>=Parameters!$G$6),3,IF(AND(F335<Parameters!$G$6,F335>=Parameters!$H$6),4,IF(F335<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G335=\"\"),\"\",IF(G335>Parameters!$E$6,1,IF(AND(G335<Parameters!$E$6,G335>=Parameters!$F$6),2,IF(AND(G335<Parameters!$F$6,G335>=Parameters!$G$6),3,IF(AND(G335<Parameters!$G$6,G335>=Parameters!$H$6),4,IF(G335<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H335=\"\"),\"\",IF(H335>Parameters!$E$6,1,IF(AND(H335<Parameters!$E$6,H335>=Parameters!$F$6),2,IF(AND(H335<Parameters!$F$6,H335>=Parameters!$G$6),3,IF(AND(H335<Parameters!$G$6,H335>=Parameters!$H$6),4,IF(H335<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I335=\"\"),\"\",IF(I335>Parameters!$E$6,1,IF(AND(I335<Parameters!$E$6,I335>=Parameters!$F$6),2,IF(AND(I335<Parameters!$F$6,I335>=Parameters!$G$6),3,IF(AND(I335<Parameters!$G$6,I335>=Parameters!$H$6),4,IF(I335<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J335=\"\"),\"\",IF(J335>Parameters!$E$6,1,IF(AND(J335<Parameters!$E$6,J335>=Parameters!$F$6),2,IF(AND(J335<Parameters!$F$6,J335>=Parameters!$G$6),3,IF(AND(J335<Parameters!$G$6,J335>=Parameters!$H$6),4,IF(J335<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K335=\"\"),\"\",IF(K335>Parameters!$E$6,1,IF(AND(K335<Parameters!$E$6,K335>=Parameters!$F$6),2,IF(AND(K335<Parameters!$F$6,K335>=Parameters!$G$6),3,IF(AND(K335<Parameters!$G$6,K335>=Parameters!$H$6),4,IF(K335<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L335=\"\"),\"\",IF(L335>Parameters!$E$6,1,IF(AND(L335<Parameters!$E$6,L335>=Parameters!$F$6),2,IF(AND(L335<Parameters!$F$6,L335>=Parameters!$G$6),3,IF(AND(L335<Parameters!$G$6,L335>=Parameters!$H$6),4,IF(L335<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M335=\"\"),\"\",IF(M335>Parameters!$E$6,1,IF(AND(M335<Parameters!$E$6,M335>=Parameters!$F$6),2,IF(AND(M335<Parameters!$F$6,M335>=Parameters!$G$6),3,IF(AND(M335<Parameters!$G$6,M335>=Parameters!$H$6),4,IF(M335<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N335=\"\"),\"\",IF(N335>Parameters!$E$6,1,IF(AND(N335<Parameters!$E$6,N335>=Parameters!$F$6),2,IF(AND(N335<Parameters!$F$6,N335>=Parameters!$G$6),3,IF(AND(N335<Parameters!$G$6,N335>=Parameters!$H$6),4,IF(N335<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O335=\"\"),\"\",IF(O335>Parameters!$E$6,1,IF(AND(O335<Parameters!$E$6,O335>=Parameters!$F$6),2,IF(AND(O335<Parameters!$F$6,O335>=Parameters!$G$6),3,IF(AND(O335<Parameters!$G$6,O335>=Parameters!$H$6),4,IF(O335<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P335=\"\"),\"\",IF(P335>Parameters!$E$6,1,IF(AND(P335<Parameters!$E$6,P335>=Parameters!$F$6),2,IF(AND(P335<Parameters!$F$6,P335>=Parameters!$G$6),3,IF(AND(P335<Parameters!$G$6,P335>=Parameters!$H$6),4,IF(P335<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q335=\"\"),\"\",IF(Q335>Parameters!$E$6,1,IF(AND(Q335<Parameters!$E$6,Q335>=Parameters!$F$6),2,IF(AND(Q335<Parameters!$F$6,Q335>=Parameters!$G$6),3,IF(AND(Q335<Parameters!$G$6,Q335>=Parameters!$H$6),4,IF(Q335<Parameters!$H$6,5,\"\"))))))","v":""}]
[{"$f":"Data!$CG$5","v":"Cost Recovery"},{"$f":"Companies!B9","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B336,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B336,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A336,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B336,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B336,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A336,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B336,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B336,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A336,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B336,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B336,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A336,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B336,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B336,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A336,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B336,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B336,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A336,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B336,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B336,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A336,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B336,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B336,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A336,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B336,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B336,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A336,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B336,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B336,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A336,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B336,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B336,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A336,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B336,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B336,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A336,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B336,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B336,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A336,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B336,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B336,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A336,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B336,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B336,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A336,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C336=\"\"),\"\",IF(C336>Parameters!$E$6,1,IF(AND(C336<Parameters!$E$6,C336>=Parameters!$F$6),2,IF(AND(C336<Parameters!$F$6,C336>=Parameters!$G$6),3,IF(AND(C336<Parameters!$G$6,C336>=Parameters!$H$6),4,IF(C336<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D336=\"\"),\"\",IF(D336>Parameters!$E$6,1,IF(AND(D336<Parameters!$E$6,D336>=Parameters!$F$6),2,IF(AND(D336<Parameters!$F$6,D336>=Parameters!$G$6),3,IF(AND(D336<Parameters!$G$6,D336>=Parameters!$H$6),4,IF(D336<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E336=\"\"),\"\",IF(E336>Parameters!$E$6,1,IF(AND(E336<Parameters!$E$6,E336>=Parameters!$F$6),2,IF(AND(E336<Parameters!$F$6,E336>=Parameters!$G$6),3,IF(AND(E336<Parameters!$G$6,E336>=Parameters!$H$6),4,IF(E336<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F336=\"\"),\"\",IF(F336>Parameters!$E$6,1,IF(AND(F336<Parameters!$E$6,F336>=Parameters!$F$6),2,IF(AND(F336<Parameters!$F$6,F336>=Parameters!$G$6),3,IF(AND(F336<Parameters!$G$6,F336>=Parameters!$H$6),4,IF(F336<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G336=\"\"),\"\",IF(G336>Parameters!$E$6,1,IF(AND(G336<Parameters!$E$6,G336>=Parameters!$F$6),2,IF(AND(G336<Parameters!$F$6,G336>=Parameters!$G$6),3,IF(AND(G336<Parameters!$G$6,G336>=Parameters!$H$6),4,IF(G336<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H336=\"\"),\"\",IF(H336>Parameters!$E$6,1,IF(AND(H336<Parameters!$E$6,H336>=Parameters!$F$6),2,IF(AND(H336<Parameters!$F$6,H336>=Parameters!$G$6),3,IF(AND(H336<Parameters!$G$6,H336>=Parameters!$H$6),4,IF(H336<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I336=\"\"),\"\",IF(I336>Parameters!$E$6,1,IF(AND(I336<Parameters!$E$6,I336>=Parameters!$F$6),2,IF(AND(I336<Parameters!$F$6,I336>=Parameters!$G$6),3,IF(AND(I336<Parameters!$G$6,I336>=Parameters!$H$6),4,IF(I336<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J336=\"\"),\"\",IF(J336>Parameters!$E$6,1,IF(AND(J336<Parameters!$E$6,J336>=Parameters!$F$6),2,IF(AND(J336<Parameters!$F$6,J336>=Parameters!$G$6),3,IF(AND(J336<Parameters!$G$6,J336>=Parameters!$H$6),4,IF(J336<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K336=\"\"),\"\",IF(K336>Parameters!$E$6,1,IF(AND(K336<Parameters!$E$6,K336>=Parameters!$F$6),2,IF(AND(K336<Parameters!$F$6,K336>=Parameters!$G$6),3,IF(AND(K336<Parameters!$G$6,K336>=Parameters!$H$6),4,IF(K336<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L336=\"\"),\"\",IF(L336>Parameters!$E$6,1,IF(AND(L336<Parameters!$E$6,L336>=Parameters!$F$6),2,IF(AND(L336<Parameters!$F$6,L336>=Parameters!$G$6),3,IF(AND(L336<Parameters!$G$6,L336>=Parameters!$H$6),4,IF(L336<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M336=\"\"),\"\",IF(M336>Parameters!$E$6,1,IF(AND(M336<Parameters!$E$6,M336>=Parameters!$F$6),2,IF(AND(M336<Parameters!$F$6,M336>=Parameters!$G$6),3,IF(AND(M336<Parameters!$G$6,M336>=Parameters!$H$6),4,IF(M336<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N336=\"\"),\"\",IF(N336>Parameters!$E$6,1,IF(AND(N336<Parameters!$E$6,N336>=Parameters!$F$6),2,IF(AND(N336<Parameters!$F$6,N336>=Parameters!$G$6),3,IF(AND(N336<Parameters!$G$6,N336>=Parameters!$H$6),4,IF(N336<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O336=\"\"),\"\",IF(O336>Parameters!$E$6,1,IF(AND(O336<Parameters!$E$6,O336>=Parameters!$F$6),2,IF(AND(O336<Parameters!$F$6,O336>=Parameters!$G$6),3,IF(AND(O336<Parameters!$G$6,O336>=Parameters!$H$6),4,IF(O336<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P336=\"\"),\"\",IF(P336>Parameters!$E$6,1,IF(AND(P336<Parameters!$E$6,P336>=Parameters!$F$6),2,IF(AND(P336<Parameters!$F$6,P336>=Parameters!$G$6),3,IF(AND(P336<Parameters!$G$6,P336>=Parameters!$H$6),4,IF(P336<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q336=\"\"),\"\",IF(Q336>Parameters!$E$6,1,IF(AND(Q336<Parameters!$E$6,Q336>=Parameters!$F$6),2,IF(AND(Q336<Parameters!$F$6,Q336>=Parameters!$G$6),3,IF(AND(Q336<Parameters!$G$6,Q336>=Parameters!$H$6),4,IF(Q336<Parameters!$H$6,5,\"\"))))))","v":""}]
[{"$f":"Data!$CG$5","v":"Cost Recovery"},{"$f":"Companies!B10","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B337,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B337,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A337,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B337,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B337,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A337,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B337,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B337,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A337,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B337,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B337,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A337,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B337,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B337,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A337,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B337,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B337,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A337,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B337,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B337,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A337,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B337,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B337,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A337,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B337,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B337,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A337,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B337,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B337,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A337,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B337,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B337,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A337,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B337,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B337,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A337,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B337,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B337,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A337,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B337,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B337,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A337,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B337,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B337,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A337,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C337=\"\"),\"\",IF(C337>Parameters!$E$6,1,IF(AND(C337<Parameters!$E$6,C337>=Parameters!$F$6),2,IF(AND(C337<Parameters!$F$6,C337>=Parameters!$G$6),3,IF(AND(C337<Parameters!$G$6,C337>=Parameters!$H$6),4,IF(C337<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D337=\"\"),\"\",IF(D337>Parameters!$E$6,1,IF(AND(D337<Parameters!$E$6,D337>=Parameters!$F$6),2,IF(AND(D337<Parameters!$F$6,D337>=Parameters!$G$6),3,IF(AND(D337<Parameters!$G$6,D337>=Parameters!$H$6),4,IF(D337<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E337=\"\"),\"\",IF(E337>Parameters!$E$6,1,IF(AND(E337<Parameters!$E$6,E337>=Parameters!$F$6),2,IF(AND(E337<Parameters!$F$6,E337>=Parameters!$G$6),3,IF(AND(E337<Parameters!$G$6,E337>=Parameters!$H$6),4,IF(E337<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F337=\"\"),\"\",IF(F337>Parameters!$E$6,1,IF(AND(F337<Parameters!$E$6,F337>=Parameters!$F$6),2,IF(AND(F337<Parameters!$F$6,F337>=Parameters!$G$6),3,IF(AND(F337<Parameters!$G$6,F337>=Parameters!$H$6),4,IF(F337<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G337=\"\"),\"\",IF(G337>Parameters!$E$6,1,IF(AND(G337<Parameters!$E$6,G337>=Parameters!$F$6),2,IF(AND(G337<Parameters!$F$6,G337>=Parameters!$G$6),3,IF(AND(G337<Parameters!$G$6,G337>=Parameters!$H$6),4,IF(G337<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H337=\"\"),\"\",IF(H337>Parameters!$E$6,1,IF(AND(H337<Parameters!$E$6,H337>=Parameters!$F$6),2,IF(AND(H337<Parameters!$F$6,H337>=Parameters!$G$6),3,IF(AND(H337<Parameters!$G$6,H337>=Parameters!$H$6),4,IF(H337<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I337=\"\"),\"\",IF(I337>Parameters!$E$6,1,IF(AND(I337<Parameters!$E$6,I337>=Parameters!$F$6),2,IF(AND(I337<Parameters!$F$6,I337>=Parameters!$G$6),3,IF(AND(I337<Parameters!$G$6,I337>=Parameters!$H$6),4,IF(I337<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J337=\"\"),\"\",IF(J337>Parameters!$E$6,1,IF(AND(J337<Parameters!$E$6,J337>=Parameters!$F$6),2,IF(AND(J337<Parameters!$F$6,J337>=Parameters!$G$6),3,IF(AND(J337<Parameters!$G$6,J337>=Parameters!$H$6),4,IF(J337<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K337=\"\"),\"\",IF(K337>Parameters!$E$6,1,IF(AND(K337<Parameters!$E$6,K337>=Parameters!$F$6),2,IF(AND(K337<Parameters!$F$6,K337>=Parameters!$G$6),3,IF(AND(K337<Parameters!$G$6,K337>=Parameters!$H$6),4,IF(K337<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L337=\"\"),\"\",IF(L337>Parameters!$E$6,1,IF(AND(L337<Parameters!$E$6,L337>=Parameters!$F$6),2,IF(AND(L337<Parameters!$F$6,L337>=Parameters!$G$6),3,IF(AND(L337<Parameters!$G$6,L337>=Parameters!$H$6),4,IF(L337<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M337=\"\"),\"\",IF(M337>Parameters!$E$6,1,IF(AND(M337<Parameters!$E$6,M337>=Parameters!$F$6),2,IF(AND(M337<Parameters!$F$6,M337>=Parameters!$G$6),3,IF(AND(M337<Parameters!$G$6,M337>=Parameters!$H$6),4,IF(M337<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N337=\"\"),\"\",IF(N337>Parameters!$E$6,1,IF(AND(N337<Parameters!$E$6,N337>=Parameters!$F$6),2,IF(AND(N337<Parameters!$F$6,N337>=Parameters!$G$6),3,IF(AND(N337<Parameters!$G$6,N337>=Parameters!$H$6),4,IF(N337<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O337=\"\"),\"\",IF(O337>Parameters!$E$6,1,IF(AND(O337<Parameters!$E$6,O337>=Parameters!$F$6),2,IF(AND(O337<Parameters!$F$6,O337>=Parameters!$G$6),3,IF(AND(O337<Parameters!$G$6,O337>=Parameters!$H$6),4,IF(O337<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P337=\"\"),\"\",IF(P337>Parameters!$E$6,1,IF(AND(P337<Parameters!$E$6,P337>=Parameters!$F$6),2,IF(AND(P337<Parameters!$F$6,P337>=Parameters!$G$6),3,IF(AND(P337<Parameters!$G$6,P337>=Parameters!$H$6),4,IF(P337<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q337=\"\"),\"\",IF(Q337>Parameters!$E$6,1,IF(AND(Q337<Parameters!$E$6,Q337>=Parameters!$F$6),2,IF(AND(Q337<Parameters!$F$6,Q337>=Parameters!$G$6),3,IF(AND(Q337<Parameters!$G$6,Q337>=Parameters!$H$6),4,IF(Q337<Parameters!$H$6,5,\"\"))))))","v":""}]
[{"$f":"Data!$CG$5","v":"Cost Recovery"},{"$f":"Companies!B11","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B338,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B338,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A338,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B338,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B338,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A338,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B338,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B338,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A338,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B338,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B338,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A338,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B338,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B338,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A338,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B338,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B338,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A338,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B338,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B338,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A338,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B338,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B338,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A338,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B338,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B338,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A338,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B338,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B338,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A338,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B338,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B338,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A338,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B338,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B338,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A338,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B338,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B338,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A338,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B338,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B338,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A338,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B338,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B338,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A338,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C338=\"\"),\"\",IF(C338>Parameters!$E$6,1,IF(AND(C338<Parameters!$E$6,C338>=Parameters!$F$6),2,IF(AND(C338<Parameters!$F$6,C338>=Parameters!$G$6),3,IF(AND(C338<Parameters!$G$6,C338>=Parameters!$H$6),4,IF(C338<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D338=\"\"),\"\",IF(D338>Parameters!$E$6,1,IF(AND(D338<Parameters!$E$6,D338>=Parameters!$F$6),2,IF(AND(D338<Parameters!$F$6,D338>=Parameters!$G$6),3,IF(AND(D338<Parameters!$G$6,D338>=Parameters!$H$6),4,IF(D338<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E338=\"\"),\"\",IF(E338>Parameters!$E$6,1,IF(AND(E338<Parameters!$E$6,E338>=Parameters!$F$6),2,IF(AND(E338<Parameters!$F$6,E338>=Parameters!$G$6),3,IF(AND(E338<Parameters!$G$6,E338>=Parameters!$H$6),4,IF(E338<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F338=\"\"),\"\",IF(F338>Parameters!$E$6,1,IF(AND(F338<Parameters!$E$6,F338>=Parameters!$F$6),2,IF(AND(F338<Parameters!$F$6,F338>=Parameters!$G$6),3,IF(AND(F338<Parameters!$G$6,F338>=Parameters!$H$6),4,IF(F338<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G338=\"\"),\"\",IF(G338>Parameters!$E$6,1,IF(AND(G338<Parameters!$E$6,G338>=Parameters!$F$6),2,IF(AND(G338<Parameters!$F$6,G338>=Parameters!$G$6),3,IF(AND(G338<Parameters!$G$6,G338>=Parameters!$H$6),4,IF(G338<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H338=\"\"),\"\",IF(H338>Parameters!$E$6,1,IF(AND(H338<Parameters!$E$6,H338>=Parameters!$F$6),2,IF(AND(H338<Parameters!$F$6,H338>=Parameters!$G$6),3,IF(AND(H338<Parameters!$G$6,H338>=Parameters!$H$6),4,IF(H338<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I338=\"\"),\"\",IF(I338>Parameters!$E$6,1,IF(AND(I338<Parameters!$E$6,I338>=Parameters!$F$6),2,IF(AND(I338<Parameters!$F$6,I338>=Parameters!$G$6),3,IF(AND(I338<Parameters!$G$6,I338>=Parameters!$H$6),4,IF(I338<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J338=\"\"),\"\",IF(J338>Parameters!$E$6,1,IF(AND(J338<Parameters!$E$6,J338>=Parameters!$F$6),2,IF(AND(J338<Parameters!$F$6,J338>=Parameters!$G$6),3,IF(AND(J338<Parameters!$G$6,J338>=Parameters!$H$6),4,IF(J338<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K338=\"\"),\"\",IF(K338>Parameters!$E$6,1,IF(AND(K338<Parameters!$E$6,K338>=Parameters!$F$6),2,IF(AND(K338<Parameters!$F$6,K338>=Parameters!$G$6),3,IF(AND(K338<Parameters!$G$6,K338>=Parameters!$H$6),4,IF(K338<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L338=\"\"),\"\",IF(L338>Parameters!$E$6,1,IF(AND(L338<Parameters!$E$6,L338>=Parameters!$F$6),2,IF(AND(L338<Parameters!$F$6,L338>=Parameters!$G$6),3,IF(AND(L338<Parameters!$G$6,L338>=Parameters!$H$6),4,IF(L338<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M338=\"\"),\"\",IF(M338>Parameters!$E$6,1,IF(AND(M338<Parameters!$E$6,M338>=Parameters!$F$6),2,IF(AND(M338<Parameters!$F$6,M338>=Parameters!$G$6),3,IF(AND(M338<Parameters!$G$6,M338>=Parameters!$H$6),4,IF(M338<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N338=\"\"),\"\",IF(N338>Parameters!$E$6,1,IF(AND(N338<Parameters!$E$6,N338>=Parameters!$F$6),2,IF(AND(N338<Parameters!$F$6,N338>=Parameters!$G$6),3,IF(AND(N338<Parameters!$G$6,N338>=Parameters!$H$6),4,IF(N338<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O338=\"\"),\"\",IF(O338>Parameters!$E$6,1,IF(AND(O338<Parameters!$E$6,O338>=Parameters!$F$6),2,IF(AND(O338<Parameters!$F$6,O338>=Parameters!$G$6),3,IF(AND(O338<Parameters!$G$6,O338>=Parameters!$H$6),4,IF(O338<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P338=\"\"),\"\",IF(P338>Parameters!$E$6,1,IF(AND(P338<Parameters!$E$6,P338>=Parameters!$F$6),2,IF(AND(P338<Parameters!$F$6,P338>=Parameters!$G$6),3,IF(AND(P338<Parameters!$G$6,P338>=Parameters!$H$6),4,IF(P338<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q338=\"\"),\"\",IF(Q338>Parameters!$E$6,1,IF(AND(Q338<Parameters!$E$6,Q338>=Parameters!$F$6),2,IF(AND(Q338<Parameters!$F$6,Q338>=Parameters!$G$6),3,IF(AND(Q338<Parameters!$G$6,Q338>=Parameters!$H$6),4,IF(Q338<Parameters!$H$6,5,\"\"))))))","v":""}]
[{"$f":"Data!$CG$5","v":"Cost Recovery"},{"$f":"Companies!B12","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B339,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B339,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A339,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B339,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B339,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A339,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B339,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B339,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A339,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B339,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B339,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A339,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B339,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B339,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A339,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B339,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B339,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A339,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B339,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B339,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A339,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B339,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B339,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A339,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B339,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B339,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A339,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B339,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B339,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A339,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B339,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B339,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A339,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B339,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B339,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A339,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B339,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B339,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A339,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B339,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B339,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A339,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B339,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B339,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A339,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C339=\"\"),\"\",IF(C339>Parameters!$E$6,1,IF(AND(C339<Parameters!$E$6,C339>=Parameters!$F$6),2,IF(AND(C339<Parameters!$F$6,C339>=Parameters!$G$6),3,IF(AND(C339<Parameters!$G$6,C339>=Parameters!$H$6),4,IF(C339<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D339=\"\"),\"\",IF(D339>Parameters!$E$6,1,IF(AND(D339<Parameters!$E$6,D339>=Parameters!$F$6),2,IF(AND(D339<Parameters!$F$6,D339>=Parameters!$G$6),3,IF(AND(D339<Parameters!$G$6,D339>=Parameters!$H$6),4,IF(D339<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E339=\"\"),\"\",IF(E339>Parameters!$E$6,1,IF(AND(E339<Parameters!$E$6,E339>=Parameters!$F$6),2,IF(AND(E339<Parameters!$F$6,E339>=Parameters!$G$6),3,IF(AND(E339<Parameters!$G$6,E339>=Parameters!$H$6),4,IF(E339<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F339=\"\"),\"\",IF(F339>Parameters!$E$6,1,IF(AND(F339<Parameters!$E$6,F339>=Parameters!$F$6),2,IF(AND(F339<Parameters!$F$6,F339>=Parameters!$G$6),3,IF(AND(F339<Parameters!$G$6,F339>=Parameters!$H$6),4,IF(F339<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G339=\"\"),\"\",IF(G339>Parameters!$E$6,1,IF(AND(G339<Parameters!$E$6,G339>=Parameters!$F$6),2,IF(AND(G339<Parameters!$F$6,G339>=Parameters!$G$6),3,IF(AND(G339<Parameters!$G$6,G339>=Parameters!$H$6),4,IF(G339<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H339=\"\"),\"\",IF(H339>Parameters!$E$6,1,IF(AND(H339<Parameters!$E$6,H339>=Parameters!$F$6),2,IF(AND(H339<Parameters!$F$6,H339>=Parameters!$G$6),3,IF(AND(H339<Parameters!$G$6,H339>=Parameters!$H$6),4,IF(H339<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I339=\"\"),\"\",IF(I339>Parameters!$E$6,1,IF(AND(I339<Parameters!$E$6,I339>=Parameters!$F$6),2,IF(AND(I339<Parameters!$F$6,I339>=Parameters!$G$6),3,IF(AND(I339<Parameters!$G$6,I339>=Parameters!$H$6),4,IF(I339<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J339=\"\"),\"\",IF(J339>Parameters!$E$6,1,IF(AND(J339<Parameters!$E$6,J339>=Parameters!$F$6),2,IF(AND(J339<Parameters!$F$6,J339>=Parameters!$G$6),3,IF(AND(J339<Parameters!$G$6,J339>=Parameters!$H$6),4,IF(J339<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K339=\"\"),\"\",IF(K339>Parameters!$E$6,1,IF(AND(K339<Parameters!$E$6,K339>=Parameters!$F$6),2,IF(AND(K339<Parameters!$F$6,K339>=Parameters!$G$6),3,IF(AND(K339<Parameters!$G$6,K339>=Parameters!$H$6),4,IF(K339<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L339=\"\"),\"\",IF(L339>Parameters!$E$6,1,IF(AND(L339<Parameters!$E$6,L339>=Parameters!$F$6),2,IF(AND(L339<Parameters!$F$6,L339>=Parameters!$G$6),3,IF(AND(L339<Parameters!$G$6,L339>=Parameters!$H$6),4,IF(L339<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M339=\"\"),\"\",IF(M339>Parameters!$E$6,1,IF(AND(M339<Parameters!$E$6,M339>=Parameters!$F$6),2,IF(AND(M339<Parameters!$F$6,M339>=Parameters!$G$6),3,IF(AND(M339<Parameters!$G$6,M339>=Parameters!$H$6),4,IF(M339<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N339=\"\"),\"\",IF(N339>Parameters!$E$6,1,IF(AND(N339<Parameters!$E$6,N339>=Parameters!$F$6),2,IF(AND(N339<Parameters!$F$6,N339>=Parameters!$G$6),3,IF(AND(N339<Parameters!$G$6,N339>=Parameters!$H$6),4,IF(N339<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O339=\"\"),\"\",IF(O339>Parameters!$E$6,1,IF(AND(O339<Parameters!$E$6,O339>=Parameters!$F$6),2,IF(AND(O339<Parameters!$F$6,O339>=Parameters!$G$6),3,IF(AND(O339<Parameters!$G$6,O339>=Parameters!$H$6),4,IF(O339<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P339=\"\"),\"\",IF(P339>Parameters!$E$6,1,IF(AND(P339<Parameters!$E$6,P339>=Parameters!$F$6),2,IF(AND(P339<Parameters!$F$6,P339>=Parameters!$G$6),3,IF(AND(P339<Parameters!$G$6,P339>=Parameters!$H$6),4,IF(P339<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q339=\"\"),\"\",IF(Q339>Parameters!$E$6,1,IF(AND(Q339<Parameters!$E$6,Q339>=Parameters!$F$6),2,IF(AND(Q339<Parameters!$F$6,Q339>=Parameters!$G$6),3,IF(AND(Q339<Parameters!$G$6,Q339>=Parameters!$H$6),4,IF(Q339<Parameters!$H$6,5,\"\"))))))","v":""}]
[{"$f":"Data!$CG$5","v":"Cost Recovery"},{"$f":"Companies!B13","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B340,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B340,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A340,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B340,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B340,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A340,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B340,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B340,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A340,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B340,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B340,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A340,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B340,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B340,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A340,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B340,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B340,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A340,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B340,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B340,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A340,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B340,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B340,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A340,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B340,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B340,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A340,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B340,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B340,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A340,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B340,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B340,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A340,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B340,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B340,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A340,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B340,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B340,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A340,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B340,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B340,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A340,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B340,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B340,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A340,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C340=\"\"),\"\",IF(C340>Parameters!$E$6,1,IF(AND(C340<Parameters!$E$6,C340>=Parameters!$F$6),2,IF(AND(C340<Parameters!$F$6,C340>=Parameters!$G$6),3,IF(AND(C340<Parameters!$G$6,C340>=Parameters!$H$6),4,IF(C340<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D340=\"\"),\"\",IF(D340>Parameters!$E$6,1,IF(AND(D340<Parameters!$E$6,D340>=Parameters!$F$6),2,IF(AND(D340<Parameters!$F$6,D340>=Parameters!$G$6),3,IF(AND(D340<Parameters!$G$6,D340>=Parameters!$H$6),4,IF(D340<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E340=\"\"),\"\",IF(E340>Parameters!$E$6,1,IF(AND(E340<Parameters!$E$6,E340>=Parameters!$F$6),2,IF(AND(E340<Parameters!$F$6,E340>=Parameters!$G$6),3,IF(AND(E340<Parameters!$G$6,E340>=Parameters!$H$6),4,IF(E340<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F340=\"\"),\"\",IF(F340>Parameters!$E$6,1,IF(AND(F340<Parameters!$E$6,F340>=Parameters!$F$6),2,IF(AND(F340<Parameters!$F$6,F340>=Parameters!$G$6),3,IF(AND(F340<Parameters!$G$6,F340>=Parameters!$H$6),4,IF(F340<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G340=\"\"),\"\",IF(G340>Parameters!$E$6,1,IF(AND(G340<Parameters!$E$6,G340>=Parameters!$F$6),2,IF(AND(G340<Parameters!$F$6,G340>=Parameters!$G$6),3,IF(AND(G340<Parameters!$G$6,G340>=Parameters!$H$6),4,IF(G340<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H340=\"\"),\"\",IF(H340>Parameters!$E$6,1,IF(AND(H340<Parameters!$E$6,H340>=Parameters!$F$6),2,IF(AND(H340<Parameters!$F$6,H340>=Parameters!$G$6),3,IF(AND(H340<Parameters!$G$6,H340>=Parameters!$H$6),4,IF(H340<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I340=\"\"),\"\",IF(I340>Parameters!$E$6,1,IF(AND(I340<Parameters!$E$6,I340>=Parameters!$F$6),2,IF(AND(I340<Parameters!$F$6,I340>=Parameters!$G$6),3,IF(AND(I340<Parameters!$G$6,I340>=Parameters!$H$6),4,IF(I340<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J340=\"\"),\"\",IF(J340>Parameters!$E$6,1,IF(AND(J340<Parameters!$E$6,J340>=Parameters!$F$6),2,IF(AND(J340<Parameters!$F$6,J340>=Parameters!$G$6),3,IF(AND(J340<Parameters!$G$6,J340>=Parameters!$H$6),4,IF(J340<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K340=\"\"),\"\",IF(K340>Parameters!$E$6,1,IF(AND(K340<Parameters!$E$6,K340>=Parameters!$F$6),2,IF(AND(K340<Parameters!$F$6,K340>=Parameters!$G$6),3,IF(AND(K340<Parameters!$G$6,K340>=Parameters!$H$6),4,IF(K340<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L340=\"\"),\"\",IF(L340>Parameters!$E$6,1,IF(AND(L340<Parameters!$E$6,L340>=Parameters!$F$6),2,IF(AND(L340<Parameters!$F$6,L340>=Parameters!$G$6),3,IF(AND(L340<Parameters!$G$6,L340>=Parameters!$H$6),4,IF(L340<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M340=\"\"),\"\",IF(M340>Parameters!$E$6,1,IF(AND(M340<Parameters!$E$6,M340>=Parameters!$F$6),2,IF(AND(M340<Parameters!$F$6,M340>=Parameters!$G$6),3,IF(AND(M340<Parameters!$G$6,M340>=Parameters!$H$6),4,IF(M340<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N340=\"\"),\"\",IF(N340>Parameters!$E$6,1,IF(AND(N340<Parameters!$E$6,N340>=Parameters!$F$6),2,IF(AND(N340<Parameters!$F$6,N340>=Parameters!$G$6),3,IF(AND(N340<Parameters!$G$6,N340>=Parameters!$H$6),4,IF(N340<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O340=\"\"),\"\",IF(O340>Parameters!$E$6,1,IF(AND(O340<Parameters!$E$6,O340>=Parameters!$F$6),2,IF(AND(O340<Parameters!$F$6,O340>=Parameters!$G$6),3,IF(AND(O340<Parameters!$G$6,O340>=Parameters!$H$6),4,IF(O340<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P340=\"\"),\"\",IF(P340>Parameters!$E$6,1,IF(AND(P340<Parameters!$E$6,P340>=Parameters!$F$6),2,IF(AND(P340<Parameters!$F$6,P340>=Parameters!$G$6),3,IF(AND(P340<Parameters!$G$6,P340>=Parameters!$H$6),4,IF(P340<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q340=\"\"),\"\",IF(Q340>Parameters!$E$6,1,IF(AND(Q340<Parameters!$E$6,Q340>=Parameters!$F$6),2,IF(AND(Q340<Parameters!$F$6,Q340>=Parameters!$G$6),3,IF(AND(Q340<Parameters!$G$6,Q340>=Parameters!$H$6),4,IF(Q340<Parameters!$H$6,5,\"\"))))))","v":""}]
[{"$f":"Data!$CG$5","v":"Cost Recovery"},{"$f":"Companies!B14","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B341,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B341,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A341,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B341,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B341,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A341,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B341,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B341,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A341,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B341,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B341,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A341,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B341,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B341,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A341,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B341,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B341,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A341,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B341,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B341,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A341,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B341,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B341,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A341,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B341,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B341,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A341,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B341,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B341,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A341,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B341,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B341,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A341,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B341,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B341,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A341,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B341,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B341,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A341,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B341,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B341,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A341,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B341,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B341,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A341,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C341=\"\"),\"\",IF(C341>Parameters!$E$6,1,IF(AND(C341<Parameters!$E$6,C341>=Parameters!$F$6),2,IF(AND(C341<Parameters!$F$6,C341>=Parameters!$G$6),3,IF(AND(C341<Parameters!$G$6,C341>=Parameters!$H$6),4,IF(C341<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D341=\"\"),\"\",IF(D341>Parameters!$E$6,1,IF(AND(D341<Parameters!$E$6,D341>=Parameters!$F$6),2,IF(AND(D341<Parameters!$F$6,D341>=Parameters!$G$6),3,IF(AND(D341<Parameters!$G$6,D341>=Parameters!$H$6),4,IF(D341<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E341=\"\"),\"\",IF(E341>Parameters!$E$6,1,IF(AND(E341<Parameters!$E$6,E341>=Parameters!$F$6),2,IF(AND(E341<Parameters!$F$6,E341>=Parameters!$G$6),3,IF(AND(E341<Parameters!$G$6,E341>=Parameters!$H$6),4,IF(E341<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F341=\"\"),\"\",IF(F341>Parameters!$E$6,1,IF(AND(F341<Parameters!$E$6,F341>=Parameters!$F$6),2,IF(AND(F341<Parameters!$F$6,F341>=Parameters!$G$6),3,IF(AND(F341<Parameters!$G$6,F341>=Parameters!$H$6),4,IF(F341<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G341=\"\"),\"\",IF(G341>Parameters!$E$6,1,IF(AND(G341<Parameters!$E$6,G341>=Parameters!$F$6),2,IF(AND(G341<Parameters!$F$6,G341>=Parameters!$G$6),3,IF(AND(G341<Parameters!$G$6,G341>=Parameters!$H$6),4,IF(G341<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H341=\"\"),\"\",IF(H341>Parameters!$E$6,1,IF(AND(H341<Parameters!$E$6,H341>=Parameters!$F$6),2,IF(AND(H341<Parameters!$F$6,H341>=Parameters!$G$6),3,IF(AND(H341<Parameters!$G$6,H341>=Parameters!$H$6),4,IF(H341<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I341=\"\"),\"\",IF(I341>Parameters!$E$6,1,IF(AND(I341<Parameters!$E$6,I341>=Parameters!$F$6),2,IF(AND(I341<Parameters!$F$6,I341>=Parameters!$G$6),3,IF(AND(I341<Parameters!$G$6,I341>=Parameters!$H$6),4,IF(I341<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J341=\"\"),\"\",IF(J341>Parameters!$E$6,1,IF(AND(J341<Parameters!$E$6,J341>=Parameters!$F$6),2,IF(AND(J341<Parameters!$F$6,J341>=Parameters!$G$6),3,IF(AND(J341<Parameters!$G$6,J341>=Parameters!$H$6),4,IF(J341<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K341=\"\"),\"\",IF(K341>Parameters!$E$6,1,IF(AND(K341<Parameters!$E$6,K341>=Parameters!$F$6),2,IF(AND(K341<Parameters!$F$6,K341>=Parameters!$G$6),3,IF(AND(K341<Parameters!$G$6,K341>=Parameters!$H$6),4,IF(K341<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L341=\"\"),\"\",IF(L341>Parameters!$E$6,1,IF(AND(L341<Parameters!$E$6,L341>=Parameters!$F$6),2,IF(AND(L341<Parameters!$F$6,L341>=Parameters!$G$6),3,IF(AND(L341<Parameters!$G$6,L341>=Parameters!$H$6),4,IF(L341<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M341=\"\"),\"\",IF(M341>Parameters!$E$6,1,IF(AND(M341<Parameters!$E$6,M341>=Parameters!$F$6),2,IF(AND(M341<Parameters!$F$6,M341>=Parameters!$G$6),3,IF(AND(M341<Parameters!$G$6,M341>=Parameters!$H$6),4,IF(M341<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N341=\"\"),\"\",IF(N341>Parameters!$E$6,1,IF(AND(N341<Parameters!$E$6,N341>=Parameters!$F$6),2,IF(AND(N341<Parameters!$F$6,N341>=Parameters!$G$6),3,IF(AND(N341<Parameters!$G$6,N341>=Parameters!$H$6),4,IF(N341<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O341=\"\"),\"\",IF(O341>Parameters!$E$6,1,IF(AND(O341<Parameters!$E$6,O341>=Parameters!$F$6),2,IF(AND(O341<Parameters!$F$6,O341>=Parameters!$G$6),3,IF(AND(O341<Parameters!$G$6,O341>=Parameters!$H$6),4,IF(O341<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P341=\"\"),\"\",IF(P341>Parameters!$E$6,1,IF(AND(P341<Parameters!$E$6,P341>=Parameters!$F$6),2,IF(AND(P341<Parameters!$F$6,P341>=Parameters!$G$6),3,IF(AND(P341<Parameters!$G$6,P341>=Parameters!$H$6),4,IF(P341<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q341=\"\"),\"\",IF(Q341>Parameters!$E$6,1,IF(AND(Q341<Parameters!$E$6,Q341>=Parameters!$F$6),2,IF(AND(Q341<Parameters!$F$6,Q341>=Parameters!$G$6),3,IF(AND(Q341<Parameters!$G$6,Q341>=Parameters!$H$6),4,IF(Q341<Parameters!$H$6,5,\"\"))))))","v":""}]
[{"$f":"Data!$CG$5","v":"Cost Recovery"},{"$f":"Companies!B15","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B342,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B342,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A342,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B342,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B342,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A342,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B342,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B342,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A342,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B342,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B342,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A342,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B342,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B342,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A342,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B342,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B342,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A342,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B342,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B342,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A342,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B342,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B342,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A342,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B342,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B342,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A342,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B342,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B342,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A342,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B342,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B342,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A342,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B342,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B342,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A342,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B342,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B342,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A342,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B342,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B342,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A342,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B342,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B342,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A342,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C342=\"\"),\"\",IF(C342>Parameters!$E$6,1,IF(AND(C342<Parameters!$E$6,C342>=Parameters!$F$6),2,IF(AND(C342<Parameters!$F$6,C342>=Parameters!$G$6),3,IF(AND(C342<Parameters!$G$6,C342>=Parameters!$H$6),4,IF(C342<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D342=\"\"),\"\",IF(D342>Parameters!$E$6,1,IF(AND(D342<Parameters!$E$6,D342>=Parameters!$F$6),2,IF(AND(D342<Parameters!$F$6,D342>=Parameters!$G$6),3,IF(AND(D342<Parameters!$G$6,D342>=Parameters!$H$6),4,IF(D342<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E342=\"\"),\"\",IF(E342>Parameters!$E$6,1,IF(AND(E342<Parameters!$E$6,E342>=Parameters!$F$6),2,IF(AND(E342<Parameters!$F$6,E342>=Parameters!$G$6),3,IF(AND(E342<Parameters!$G$6,E342>=Parameters!$H$6),4,IF(E342<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F342=\"\"),\"\",IF(F342>Parameters!$E$6,1,IF(AND(F342<Parameters!$E$6,F342>=Parameters!$F$6),2,IF(AND(F342<Parameters!$F$6,F342>=Parameters!$G$6),3,IF(AND(F342<Parameters!$G$6,F342>=Parameters!$H$6),4,IF(F342<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G342=\"\"),\"\",IF(G342>Parameters!$E$6,1,IF(AND(G342<Parameters!$E$6,G342>=Parameters!$F$6),2,IF(AND(G342<Parameters!$F$6,G342>=Parameters!$G$6),3,IF(AND(G342<Parameters!$G$6,G342>=Parameters!$H$6),4,IF(G342<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H342=\"\"),\"\",IF(H342>Parameters!$E$6,1,IF(AND(H342<Parameters!$E$6,H342>=Parameters!$F$6),2,IF(AND(H342<Parameters!$F$6,H342>=Parameters!$G$6),3,IF(AND(H342<Parameters!$G$6,H342>=Parameters!$H$6),4,IF(H342<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I342=\"\"),\"\",IF(I342>Parameters!$E$6,1,IF(AND(I342<Parameters!$E$6,I342>=Parameters!$F$6),2,IF(AND(I342<Parameters!$F$6,I342>=Parameters!$G$6),3,IF(AND(I342<Parameters!$G$6,I342>=Parameters!$H$6),4,IF(I342<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J342=\"\"),\"\",IF(J342>Parameters!$E$6,1,IF(AND(J342<Parameters!$E$6,J342>=Parameters!$F$6),2,IF(AND(J342<Parameters!$F$6,J342>=Parameters!$G$6),3,IF(AND(J342<Parameters!$G$6,J342>=Parameters!$H$6),4,IF(J342<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K342=\"\"),\"\",IF(K342>Parameters!$E$6,1,IF(AND(K342<Parameters!$E$6,K342>=Parameters!$F$6),2,IF(AND(K342<Parameters!$F$6,K342>=Parameters!$G$6),3,IF(AND(K342<Parameters!$G$6,K342>=Parameters!$H$6),4,IF(K342<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L342=\"\"),\"\",IF(L342>Parameters!$E$6,1,IF(AND(L342<Parameters!$E$6,L342>=Parameters!$F$6),2,IF(AND(L342<Parameters!$F$6,L342>=Parameters!$G$6),3,IF(AND(L342<Parameters!$G$6,L342>=Parameters!$H$6),4,IF(L342<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M342=\"\"),\"\",IF(M342>Parameters!$E$6,1,IF(AND(M342<Parameters!$E$6,M342>=Parameters!$F$6),2,IF(AND(M342<Parameters!$F$6,M342>=Parameters!$G$6),3,IF(AND(M342<Parameters!$G$6,M342>=Parameters!$H$6),4,IF(M342<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N342=\"\"),\"\",IF(N342>Parameters!$E$6,1,IF(AND(N342<Parameters!$E$6,N342>=Parameters!$F$6),2,IF(AND(N342<Parameters!$F$6,N342>=Parameters!$G$6),3,IF(AND(N342<Parameters!$G$6,N342>=Parameters!$H$6),4,IF(N342<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O342=\"\"),\"\",IF(O342>Parameters!$E$6,1,IF(AND(O342<Parameters!$E$6,O342>=Parameters!$F$6),2,IF(AND(O342<Parameters!$F$6,O342>=Parameters!$G$6),3,IF(AND(O342<Parameters!$G$6,O342>=Parameters!$H$6),4,IF(O342<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P342=\"\"),\"\",IF(P342>Parameters!$E$6,1,IF(AND(P342<Parameters!$E$6,P342>=Parameters!$F$6),2,IF(AND(P342<Parameters!$F$6,P342>=Parameters!$G$6),3,IF(AND(P342<Parameters!$G$6,P342>=Parameters!$H$6),4,IF(P342<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q342=\"\"),\"\",IF(Q342>Parameters!$E$6,1,IF(AND(Q342<Parameters!$E$6,Q342>=Parameters!$F$6),2,IF(AND(Q342<Parameters!$F$6,Q342>=Parameters!$G$6),3,IF(AND(Q342<Parameters!$G$6,Q342>=Parameters!$H$6),4,IF(Q342<Parameters!$H$6,5,\"\"))))))","v":""}]
[{"$f":"Data!$CG$5","v":"Cost Recovery"},{"$f":"Companies!B16","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B343,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B343,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A343,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B343,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B343,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A343,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B343,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B343,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A343,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B343,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B343,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A343,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B343,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B343,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A343,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B343,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B343,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A343,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B343,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B343,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A343,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B343,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B343,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A343,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B343,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B343,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A343,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B343,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B343,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A343,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B343,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B343,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A343,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B343,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B343,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A343,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B343,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B343,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A343,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B343,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B343,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A343,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B343,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B343,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A343,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C343=\"\"),\"\",IF(C343>Parameters!$E$6,1,IF(AND(C343<Parameters!$E$6,C343>=Parameters!$F$6),2,IF(AND(C343<Parameters!$F$6,C343>=Parameters!$G$6),3,IF(AND(C343<Parameters!$G$6,C343>=Parameters!$H$6),4,IF(C343<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D343=\"\"),\"\",IF(D343>Parameters!$E$6,1,IF(AND(D343<Parameters!$E$6,D343>=Parameters!$F$6),2,IF(AND(D343<Parameters!$F$6,D343>=Parameters!$G$6),3,IF(AND(D343<Parameters!$G$6,D343>=Parameters!$H$6),4,IF(D343<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E343=\"\"),\"\",IF(E343>Parameters!$E$6,1,IF(AND(E343<Parameters!$E$6,E343>=Parameters!$F$6),2,IF(AND(E343<Parameters!$F$6,E343>=Parameters!$G$6),3,IF(AND(E343<Parameters!$G$6,E343>=Parameters!$H$6),4,IF(E343<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F343=\"\"),\"\",IF(F343>Parameters!$E$6,1,IF(AND(F343<Parameters!$E$6,F343>=Parameters!$F$6),2,IF(AND(F343<Parameters!$F$6,F343>=Parameters!$G$6),3,IF(AND(F343<Parameters!$G$6,F343>=Parameters!$H$6),4,IF(F343<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G343=\"\"),\"\",IF(G343>Parameters!$E$6,1,IF(AND(G343<Parameters!$E$6,G343>=Parameters!$F$6),2,IF(AND(G343<Parameters!$F$6,G343>=Parameters!$G$6),3,IF(AND(G343<Parameters!$G$6,G343>=Parameters!$H$6),4,IF(G343<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H343=\"\"),\"\",IF(H343>Parameters!$E$6,1,IF(AND(H343<Parameters!$E$6,H343>=Parameters!$F$6),2,IF(AND(H343<Parameters!$F$6,H343>=Parameters!$G$6),3,IF(AND(H343<Parameters!$G$6,H343>=Parameters!$H$6),4,IF(H343<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I343=\"\"),\"\",IF(I343>Parameters!$E$6,1,IF(AND(I343<Parameters!$E$6,I343>=Parameters!$F$6),2,IF(AND(I343<Parameters!$F$6,I343>=Parameters!$G$6),3,IF(AND(I343<Parameters!$G$6,I343>=Parameters!$H$6),4,IF(I343<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J343=\"\"),\"\",IF(J343>Parameters!$E$6,1,IF(AND(J343<Parameters!$E$6,J343>=Parameters!$F$6),2,IF(AND(J343<Parameters!$F$6,J343>=Parameters!$G$6),3,IF(AND(J343<Parameters!$G$6,J343>=Parameters!$H$6),4,IF(J343<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K343=\"\"),\"\",IF(K343>Parameters!$E$6,1,IF(AND(K343<Parameters!$E$6,K343>=Parameters!$F$6),2,IF(AND(K343<Parameters!$F$6,K343>=Parameters!$G$6),3,IF(AND(K343<Parameters!$G$6,K343>=Parameters!$H$6),4,IF(K343<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L343=\"\"),\"\",IF(L343>Parameters!$E$6,1,IF(AND(L343<Parameters!$E$6,L343>=Parameters!$F$6),2,IF(AND(L343<Parameters!$F$6,L343>=Parameters!$G$6),3,IF(AND(L343<Parameters!$G$6,L343>=Parameters!$H$6),4,IF(L343<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M343=\"\"),\"\",IF(M343>Parameters!$E$6,1,IF(AND(M343<Parameters!$E$6,M343>=Parameters!$F$6),2,IF(AND(M343<Parameters!$F$6,M343>=Parameters!$G$6),3,IF(AND(M343<Parameters!$G$6,M343>=Parameters!$H$6),4,IF(M343<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N343=\"\"),\"\",IF(N343>Parameters!$E$6,1,IF(AND(N343<Parameters!$E$6,N343>=Parameters!$F$6),2,IF(AND(N343<Parameters!$F$6,N343>=Parameters!$G$6),3,IF(AND(N343<Parameters!$G$6,N343>=Parameters!$H$6),4,IF(N343<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O343=\"\"),\"\",IF(O343>Parameters!$E$6,1,IF(AND(O343<Parameters!$E$6,O343>=Parameters!$F$6),2,IF(AND(O343<Parameters!$F$6,O343>=Parameters!$G$6),3,IF(AND(O343<Parameters!$G$6,O343>=Parameters!$H$6),4,IF(O343<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P343=\"\"),\"\",IF(P343>Parameters!$E$6,1,IF(AND(P343<Parameters!$E$6,P343>=Parameters!$F$6),2,IF(AND(P343<Parameters!$F$6,P343>=Parameters!$G$6),3,IF(AND(P343<Parameters!$G$6,P343>=Parameters!$H$6),4,IF(P343<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q343=\"\"),\"\",IF(Q343>Parameters!$E$6,1,IF(AND(Q343<Parameters!$E$6,Q343>=Parameters!$F$6),2,IF(AND(Q343<Parameters!$F$6,Q343>=Parameters!$G$6),3,IF(AND(Q343<Parameters!$G$6,Q343>=Parameters!$H$6),4,IF(Q343<Parameters!$H$6,5,\"\"))))))","v":""}]
[{"$f":"Data!$CG$5","v":"Cost Recovery"},{"$f":"Companies!B17","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B344,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B344,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A344,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B344,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B344,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A344,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B344,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B344,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A344,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B344,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B344,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A344,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B344,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B344,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A344,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B344,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B344,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A344,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B344,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B344,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A344,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B344,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B344,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A344,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B344,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B344,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A344,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B344,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B344,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A344,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B344,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B344,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A344,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B344,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B344,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A344,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B344,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B344,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A344,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B344,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B344,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A344,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B344,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B344,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A344,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C344=\"\"),\"\",IF(C344>Parameters!$E$6,1,IF(AND(C344<Parameters!$E$6,C344>=Parameters!$F$6),2,IF(AND(C344<Parameters!$F$6,C344>=Parameters!$G$6),3,IF(AND(C344<Parameters!$G$6,C344>=Parameters!$H$6),4,IF(C344<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D344=\"\"),\"\",IF(D344>Parameters!$E$6,1,IF(AND(D344<Parameters!$E$6,D344>=Parameters!$F$6),2,IF(AND(D344<Parameters!$F$6,D344>=Parameters!$G$6),3,IF(AND(D344<Parameters!$G$6,D344>=Parameters!$H$6),4,IF(D344<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E344=\"\"),\"\",IF(E344>Parameters!$E$6,1,IF(AND(E344<Parameters!$E$6,E344>=Parameters!$F$6),2,IF(AND(E344<Parameters!$F$6,E344>=Parameters!$G$6),3,IF(AND(E344<Parameters!$G$6,E344>=Parameters!$H$6),4,IF(E344<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F344=\"\"),\"\",IF(F344>Parameters!$E$6,1,IF(AND(F344<Parameters!$E$6,F344>=Parameters!$F$6),2,IF(AND(F344<Parameters!$F$6,F344>=Parameters!$G$6),3,IF(AND(F344<Parameters!$G$6,F344>=Parameters!$H$6),4,IF(F344<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G344=\"\"),\"\",IF(G344>Parameters!$E$6,1,IF(AND(G344<Parameters!$E$6,G344>=Parameters!$F$6),2,IF(AND(G344<Parameters!$F$6,G344>=Parameters!$G$6),3,IF(AND(G344<Parameters!$G$6,G344>=Parameters!$H$6),4,IF(G344<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H344=\"\"),\"\",IF(H344>Parameters!$E$6,1,IF(AND(H344<Parameters!$E$6,H344>=Parameters!$F$6),2,IF(AND(H344<Parameters!$F$6,H344>=Parameters!$G$6),3,IF(AND(H344<Parameters!$G$6,H344>=Parameters!$H$6),4,IF(H344<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I344=\"\"),\"\",IF(I344>Parameters!$E$6,1,IF(AND(I344<Parameters!$E$6,I344>=Parameters!$F$6),2,IF(AND(I344<Parameters!$F$6,I344>=Parameters!$G$6),3,IF(AND(I344<Parameters!$G$6,I344>=Parameters!$H$6),4,IF(I344<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J344=\"\"),\"\",IF(J344>Parameters!$E$6,1,IF(AND(J344<Parameters!$E$6,J344>=Parameters!$F$6),2,IF(AND(J344<Parameters!$F$6,J344>=Parameters!$G$6),3,IF(AND(J344<Parameters!$G$6,J344>=Parameters!$H$6),4,IF(J344<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K344=\"\"),\"\",IF(K344>Parameters!$E$6,1,IF(AND(K344<Parameters!$E$6,K344>=Parameters!$F$6),2,IF(AND(K344<Parameters!$F$6,K344>=Parameters!$G$6),3,IF(AND(K344<Parameters!$G$6,K344>=Parameters!$H$6),4,IF(K344<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L344=\"\"),\"\",IF(L344>Parameters!$E$6,1,IF(AND(L344<Parameters!$E$6,L344>=Parameters!$F$6),2,IF(AND(L344<Parameters!$F$6,L344>=Parameters!$G$6),3,IF(AND(L344<Parameters!$G$6,L344>=Parameters!$H$6),4,IF(L344<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M344=\"\"),\"\",IF(M344>Parameters!$E$6,1,IF(AND(M344<Parameters!$E$6,M344>=Parameters!$F$6),2,IF(AND(M344<Parameters!$F$6,M344>=Parameters!$G$6),3,IF(AND(M344<Parameters!$G$6,M344>=Parameters!$H$6),4,IF(M344<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N344=\"\"),\"\",IF(N344>Parameters!$E$6,1,IF(AND(N344<Parameters!$E$6,N344>=Parameters!$F$6),2,IF(AND(N344<Parameters!$F$6,N344>=Parameters!$G$6),3,IF(AND(N344<Parameters!$G$6,N344>=Parameters!$H$6),4,IF(N344<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O344=\"\"),\"\",IF(O344>Parameters!$E$6,1,IF(AND(O344<Parameters!$E$6,O344>=Parameters!$F$6),2,IF(AND(O344<Parameters!$F$6,O344>=Parameters!$G$6),3,IF(AND(O344<Parameters!$G$6,O344>=Parameters!$H$6),4,IF(O344<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P344=\"\"),\"\",IF(P344>Parameters!$E$6,1,IF(AND(P344<Parameters!$E$6,P344>=Parameters!$F$6),2,IF(AND(P344<Parameters!$F$6,P344>=Parameters!$G$6),3,IF(AND(P344<Parameters!$G$6,P344>=Parameters!$H$6),4,IF(P344<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q344=\"\"),\"\",IF(Q344>Parameters!$E$6,1,IF(AND(Q344<Parameters!$E$6,Q344>=Parameters!$F$6),2,IF(AND(Q344<Parameters!$F$6,Q344>=Parameters!$G$6),3,IF(AND(Q344<Parameters!$G$6,Q344>=Parameters!$H$6),4,IF(Q344<Parameters!$H$6,5,\"\"))))))","v":""}]
[{"$f":"Data!$CG$5","v":"Cost Recovery"},{"$f":"Companies!B18","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B345,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B345,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A345,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B345,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B345,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A345,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B345,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B345,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A345,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B345,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B345,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A345,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B345,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B345,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A345,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B345,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B345,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A345,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B345,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B345,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A345,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B345,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B345,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A345,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B345,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B345,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A345,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B345,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B345,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A345,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B345,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B345,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A345,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B345,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B345,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A345,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B345,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B345,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A345,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B345,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B345,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A345,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B345,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B345,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A345,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C345=\"\"),\"\",IF(C345>Parameters!$E$6,1,IF(AND(C345<Parameters!$E$6,C345>=Parameters!$F$6),2,IF(AND(C345<Parameters!$F$6,C345>=Parameters!$G$6),3,IF(AND(C345<Parameters!$G$6,C345>=Parameters!$H$6),4,IF(C345<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D345=\"\"),\"\",IF(D345>Parameters!$E$6,1,IF(AND(D345<Parameters!$E$6,D345>=Parameters!$F$6),2,IF(AND(D345<Parameters!$F$6,D345>=Parameters!$G$6),3,IF(AND(D345<Parameters!$G$6,D345>=Parameters!$H$6),4,IF(D345<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E345=\"\"),\"\",IF(E345>Parameters!$E$6,1,IF(AND(E345<Parameters!$E$6,E345>=Parameters!$F$6),2,IF(AND(E345<Parameters!$F$6,E345>=Parameters!$G$6),3,IF(AND(E345<Parameters!$G$6,E345>=Parameters!$H$6),4,IF(E345<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F345=\"\"),\"\",IF(F345>Parameters!$E$6,1,IF(AND(F345<Parameters!$E$6,F345>=Parameters!$F$6),2,IF(AND(F345<Parameters!$F$6,F345>=Parameters!$G$6),3,IF(AND(F345<Parameters!$G$6,F345>=Parameters!$H$6),4,IF(F345<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G345=\"\"),\"\",IF(G345>Parameters!$E$6,1,IF(AND(G345<Parameters!$E$6,G345>=Parameters!$F$6),2,IF(AND(G345<Parameters!$F$6,G345>=Parameters!$G$6),3,IF(AND(G345<Parameters!$G$6,G345>=Parameters!$H$6),4,IF(G345<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H345=\"\"),\"\",IF(H345>Parameters!$E$6,1,IF(AND(H345<Parameters!$E$6,H345>=Parameters!$F$6),2,IF(AND(H345<Parameters!$F$6,H345>=Parameters!$G$6),3,IF(AND(H345<Parameters!$G$6,H345>=Parameters!$H$6),4,IF(H345<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I345=\"\"),\"\",IF(I345>Parameters!$E$6,1,IF(AND(I345<Parameters!$E$6,I345>=Parameters!$F$6),2,IF(AND(I345<Parameters!$F$6,I345>=Parameters!$G$6),3,IF(AND(I345<Parameters!$G$6,I345>=Parameters!$H$6),4,IF(I345<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J345=\"\"),\"\",IF(J345>Parameters!$E$6,1,IF(AND(J345<Parameters!$E$6,J345>=Parameters!$F$6),2,IF(AND(J345<Parameters!$F$6,J345>=Parameters!$G$6),3,IF(AND(J345<Parameters!$G$6,J345>=Parameters!$H$6),4,IF(J345<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K345=\"\"),\"\",IF(K345>Parameters!$E$6,1,IF(AND(K345<Parameters!$E$6,K345>=Parameters!$F$6),2,IF(AND(K345<Parameters!$F$6,K345>=Parameters!$G$6),3,IF(AND(K345<Parameters!$G$6,K345>=Parameters!$H$6),4,IF(K345<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L345=\"\"),\"\",IF(L345>Parameters!$E$6,1,IF(AND(L345<Parameters!$E$6,L345>=Parameters!$F$6),2,IF(AND(L345<Parameters!$F$6,L345>=Parameters!$G$6),3,IF(AND(L345<Parameters!$G$6,L345>=Parameters!$H$6),4,IF(L345<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M345=\"\"),\"\",IF(M345>Parameters!$E$6,1,IF(AND(M345<Parameters!$E$6,M345>=Parameters!$F$6),2,IF(AND(M345<Parameters!$F$6,M345>=Parameters!$G$6),3,IF(AND(M345<Parameters!$G$6,M345>=Parameters!$H$6),4,IF(M345<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N345=\"\"),\"\",IF(N345>Parameters!$E$6,1,IF(AND(N345<Parameters!$E$6,N345>=Parameters!$F$6),2,IF(AND(N345<Parameters!$F$6,N345>=Parameters!$G$6),3,IF(AND(N345<Parameters!$G$6,N345>=Parameters!$H$6),4,IF(N345<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O345=\"\"),\"\",IF(O345>Parameters!$E$6,1,IF(AND(O345<Parameters!$E$6,O345>=Parameters!$F$6),2,IF(AND(O345<Parameters!$F$6,O345>=Parameters!$G$6),3,IF(AND(O345<Parameters!$G$6,O345>=Parameters!$H$6),4,IF(O345<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P345=\"\"),\"\",IF(P345>Parameters!$E$6,1,IF(AND(P345<Parameters!$E$6,P345>=Parameters!$F$6),2,IF(AND(P345<Parameters!$F$6,P345>=Parameters!$G$6),3,IF(AND(P345<Parameters!$G$6,P345>=Parameters!$H$6),4,IF(P345<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q345=\"\"),\"\",IF(Q345>Parameters!$E$6,1,IF(AND(Q345<Parameters!$E$6,Q345>=Parameters!$F$6),2,IF(AND(Q345<Parameters!$F$6,Q345>=Parameters!$G$6),3,IF(AND(Q345<Parameters!$G$6,Q345>=Parameters!$H$6),4,IF(Q345<Parameters!$H$6,5,\"\"))))))","v":""}]
[{"$f":"Data!$CG$5","v":"Cost Recovery"},{"$f":"Companies!B19","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B346,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B346,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A346,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B346,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B346,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A346,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B346,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B346,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A346,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B346,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B346,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A346,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B346,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B346,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A346,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B346,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B346,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A346,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B346,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B346,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A346,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B346,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B346,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A346,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B346,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B346,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A346,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B346,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B346,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A346,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B346,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B346,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A346,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B346,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B346,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A346,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B346,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B346,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A346,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B346,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B346,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A346,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B346,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B346,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A346,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C346=\"\"),\"\",IF(C346>Parameters!$E$6,1,IF(AND(C346<Parameters!$E$6,C346>=Parameters!$F$6),2,IF(AND(C346<Parameters!$F$6,C346>=Parameters!$G$6),3,IF(AND(C346<Parameters!$G$6,C346>=Parameters!$H$6),4,IF(C346<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D346=\"\"),\"\",IF(D346>Parameters!$E$6,1,IF(AND(D346<Parameters!$E$6,D346>=Parameters!$F$6),2,IF(AND(D346<Parameters!$F$6,D346>=Parameters!$G$6),3,IF(AND(D346<Parameters!$G$6,D346>=Parameters!$H$6),4,IF(D346<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E346=\"\"),\"\",IF(E346>Parameters!$E$6,1,IF(AND(E346<Parameters!$E$6,E346>=Parameters!$F$6),2,IF(AND(E346<Parameters!$F$6,E346>=Parameters!$G$6),3,IF(AND(E346<Parameters!$G$6,E346>=Parameters!$H$6),4,IF(E346<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F346=\"\"),\"\",IF(F346>Parameters!$E$6,1,IF(AND(F346<Parameters!$E$6,F346>=Parameters!$F$6),2,IF(AND(F346<Parameters!$F$6,F346>=Parameters!$G$6),3,IF(AND(F346<Parameters!$G$6,F346>=Parameters!$H$6),4,IF(F346<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G346=\"\"),\"\",IF(G346>Parameters!$E$6,1,IF(AND(G346<Parameters!$E$6,G346>=Parameters!$F$6),2,IF(AND(G346<Parameters!$F$6,G346>=Parameters!$G$6),3,IF(AND(G346<Parameters!$G$6,G346>=Parameters!$H$6),4,IF(G346<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H346=\"\"),\"\",IF(H346>Parameters!$E$6,1,IF(AND(H346<Parameters!$E$6,H346>=Parameters!$F$6),2,IF(AND(H346<Parameters!$F$6,H346>=Parameters!$G$6),3,IF(AND(H346<Parameters!$G$6,H346>=Parameters!$H$6),4,IF(H346<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I346=\"\"),\"\",IF(I346>Parameters!$E$6,1,IF(AND(I346<Parameters!$E$6,I346>=Parameters!$F$6),2,IF(AND(I346<Parameters!$F$6,I346>=Parameters!$G$6),3,IF(AND(I346<Parameters!$G$6,I346>=Parameters!$H$6),4,IF(I346<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J346=\"\"),\"\",IF(J346>Parameters!$E$6,1,IF(AND(J346<Parameters!$E$6,J346>=Parameters!$F$6),2,IF(AND(J346<Parameters!$F$6,J346>=Parameters!$G$6),3,IF(AND(J346<Parameters!$G$6,J346>=Parameters!$H$6),4,IF(J346<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K346=\"\"),\"\",IF(K346>Parameters!$E$6,1,IF(AND(K346<Parameters!$E$6,K346>=Parameters!$F$6),2,IF(AND(K346<Parameters!$F$6,K346>=Parameters!$G$6),3,IF(AND(K346<Parameters!$G$6,K346>=Parameters!$H$6),4,IF(K346<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L346=\"\"),\"\",IF(L346>Parameters!$E$6,1,IF(AND(L346<Parameters!$E$6,L346>=Parameters!$F$6),2,IF(AND(L346<Parameters!$F$6,L346>=Parameters!$G$6),3,IF(AND(L346<Parameters!$G$6,L346>=Parameters!$H$6),4,IF(L346<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M346=\"\"),\"\",IF(M346>Parameters!$E$6,1,IF(AND(M346<Parameters!$E$6,M346>=Parameters!$F$6),2,IF(AND(M346<Parameters!$F$6,M346>=Parameters!$G$6),3,IF(AND(M346<Parameters!$G$6,M346>=Parameters!$H$6),4,IF(M346<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N346=\"\"),\"\",IF(N346>Parameters!$E$6,1,IF(AND(N346<Parameters!$E$6,N346>=Parameters!$F$6),2,IF(AND(N346<Parameters!$F$6,N346>=Parameters!$G$6),3,IF(AND(N346<Parameters!$G$6,N346>=Parameters!$H$6),4,IF(N346<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O346=\"\"),\"\",IF(O346>Parameters!$E$6,1,IF(AND(O346<Parameters!$E$6,O346>=Parameters!$F$6),2,IF(AND(O346<Parameters!$F$6,O346>=Parameters!$G$6),3,IF(AND(O346<Parameters!$G$6,O346>=Parameters!$H$6),4,IF(O346<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P346=\"\"),\"\",IF(P346>Parameters!$E$6,1,IF(AND(P346<Parameters!$E$6,P346>=Parameters!$F$6),2,IF(AND(P346<Parameters!$F$6,P346>=Parameters!$G$6),3,IF(AND(P346<Parameters!$G$6,P346>=Parameters!$H$6),4,IF(P346<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q346=\"\"),\"\",IF(Q346>Parameters!$E$6,1,IF(AND(Q346<Parameters!$E$6,Q346>=Parameters!$F$6),2,IF(AND(Q346<Parameters!$F$6,Q346>=Parameters!$G$6),3,IF(AND(Q346<Parameters!$G$6,Q346>=Parameters!$H$6),4,IF(Q346<Parameters!$H$6,5,\"\"))))))","v":""}]
[{"$f":"Data!$CG$5","v":"Cost Recovery"},{"$f":"Companies!B20","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B347,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B347,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A347,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B347,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B347,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A347,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B347,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B347,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A347,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B347,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B347,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A347,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B347,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B347,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A347,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B347,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B347,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A347,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B347,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B347,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A347,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B347,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B347,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A347,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B347,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B347,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A347,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B347,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B347,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A347,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B347,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B347,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A347,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B347,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B347,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A347,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B347,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B347,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A347,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B347,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B347,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A347,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B347,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B347,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A347,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C347=\"\"),\"\",IF(C347>Parameters!$E$6,1,IF(AND(C347<Parameters!$E$6,C347>=Parameters!$F$6),2,IF(AND(C347<Parameters!$F$6,C347>=Parameters!$G$6),3,IF(AND(C347<Parameters!$G$6,C347>=Parameters!$H$6),4,IF(C347<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D347=\"\"),\"\",IF(D347>Parameters!$E$6,1,IF(AND(D347<Parameters!$E$6,D347>=Parameters!$F$6),2,IF(AND(D347<Parameters!$F$6,D347>=Parameters!$G$6),3,IF(AND(D347<Parameters!$G$6,D347>=Parameters!$H$6),4,IF(D347<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E347=\"\"),\"\",IF(E347>Parameters!$E$6,1,IF(AND(E347<Parameters!$E$6,E347>=Parameters!$F$6),2,IF(AND(E347<Parameters!$F$6,E347>=Parameters!$G$6),3,IF(AND(E347<Parameters!$G$6,E347>=Parameters!$H$6),4,IF(E347<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F347=\"\"),\"\",IF(F347>Parameters!$E$6,1,IF(AND(F347<Parameters!$E$6,F347>=Parameters!$F$6),2,IF(AND(F347<Parameters!$F$6,F347>=Parameters!$G$6),3,IF(AND(F347<Parameters!$G$6,F347>=Parameters!$H$6),4,IF(F347<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G347=\"\"),\"\",IF(G347>Parameters!$E$6,1,IF(AND(G347<Parameters!$E$6,G347>=Parameters!$F$6),2,IF(AND(G347<Parameters!$F$6,G347>=Parameters!$G$6),3,IF(AND(G347<Parameters!$G$6,G347>=Parameters!$H$6),4,IF(G347<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H347=\"\"),\"\",IF(H347>Parameters!$E$6,1,IF(AND(H347<Parameters!$E$6,H347>=Parameters!$F$6),2,IF(AND(H347<Parameters!$F$6,H347>=Parameters!$G$6),3,IF(AND(H347<Parameters!$G$6,H347>=Parameters!$H$6),4,IF(H347<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I347=\"\"),\"\",IF(I347>Parameters!$E$6,1,IF(AND(I347<Parameters!$E$6,I347>=Parameters!$F$6),2,IF(AND(I347<Parameters!$F$6,I347>=Parameters!$G$6),3,IF(AND(I347<Parameters!$G$6,I347>=Parameters!$H$6),4,IF(I347<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J347=\"\"),\"\",IF(J347>Parameters!$E$6,1,IF(AND(J347<Parameters!$E$6,J347>=Parameters!$F$6),2,IF(AND(J347<Parameters!$F$6,J347>=Parameters!$G$6),3,IF(AND(J347<Parameters!$G$6,J347>=Parameters!$H$6),4,IF(J347<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K347=\"\"),\"\",IF(K347>Parameters!$E$6,1,IF(AND(K347<Parameters!$E$6,K347>=Parameters!$F$6),2,IF(AND(K347<Parameters!$F$6,K347>=Parameters!$G$6),3,IF(AND(K347<Parameters!$G$6,K347>=Parameters!$H$6),4,IF(K347<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L347=\"\"),\"\",IF(L347>Parameters!$E$6,1,IF(AND(L347<Parameters!$E$6,L347>=Parameters!$F$6),2,IF(AND(L347<Parameters!$F$6,L347>=Parameters!$G$6),3,IF(AND(L347<Parameters!$G$6,L347>=Parameters!$H$6),4,IF(L347<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M347=\"\"),\"\",IF(M347>Parameters!$E$6,1,IF(AND(M347<Parameters!$E$6,M347>=Parameters!$F$6),2,IF(AND(M347<Parameters!$F$6,M347>=Parameters!$G$6),3,IF(AND(M347<Parameters!$G$6,M347>=Parameters!$H$6),4,IF(M347<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N347=\"\"),\"\",IF(N347>Parameters!$E$6,1,IF(AND(N347<Parameters!$E$6,N347>=Parameters!$F$6),2,IF(AND(N347<Parameters!$F$6,N347>=Parameters!$G$6),3,IF(AND(N347<Parameters!$G$6,N347>=Parameters!$H$6),4,IF(N347<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O347=\"\"),\"\",IF(O347>Parameters!$E$6,1,IF(AND(O347<Parameters!$E$6,O347>=Parameters!$F$6),2,IF(AND(O347<Parameters!$F$6,O347>=Parameters!$G$6),3,IF(AND(O347<Parameters!$G$6,O347>=Parameters!$H$6),4,IF(O347<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P347=\"\"),\"\",IF(P347>Parameters!$E$6,1,IF(AND(P347<Parameters!$E$6,P347>=Parameters!$F$6),2,IF(AND(P347<Parameters!$F$6,P347>=Parameters!$G$6),3,IF(AND(P347<Parameters!$G$6,P347>=Parameters!$H$6),4,IF(P347<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q347=\"\"),\"\",IF(Q347>Parameters!$E$6,1,IF(AND(Q347<Parameters!$E$6,Q347>=Parameters!$F$6),2,IF(AND(Q347<Parameters!$F$6,Q347>=Parameters!$G$6),3,IF(AND(Q347<Parameters!$G$6,Q347>=Parameters!$H$6),4,IF(Q347<Parameters!$H$6,5,\"\"))))))","v":""}]
[{"$f":"Data!$CG$5","v":"Cost Recovery"},{"$f":"Companies!B21","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B348,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B348,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A348,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B348,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B348,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A348,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B348,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B348,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A348,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B348,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B348,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A348,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B348,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B348,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A348,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B348,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B348,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A348,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B348,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B348,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A348,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B348,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B348,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A348,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B348,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B348,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A348,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B348,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B348,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A348,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B348,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B348,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A348,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B348,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B348,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A348,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B348,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B348,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A348,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B348,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B348,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A348,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B348,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B348,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A348,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C348=\"\"),\"\",IF(C348>Parameters!$E$6,1,IF(AND(C348<Parameters!$E$6,C348>=Parameters!$F$6),2,IF(AND(C348<Parameters!$F$6,C348>=Parameters!$G$6),3,IF(AND(C348<Parameters!$G$6,C348>=Parameters!$H$6),4,IF(C348<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D348=\"\"),\"\",IF(D348>Parameters!$E$6,1,IF(AND(D348<Parameters!$E$6,D348>=Parameters!$F$6),2,IF(AND(D348<Parameters!$F$6,D348>=Parameters!$G$6),3,IF(AND(D348<Parameters!$G$6,D348>=Parameters!$H$6),4,IF(D348<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E348=\"\"),\"\",IF(E348>Parameters!$E$6,1,IF(AND(E348<Parameters!$E$6,E348>=Parameters!$F$6),2,IF(AND(E348<Parameters!$F$6,E348>=Parameters!$G$6),3,IF(AND(E348<Parameters!$G$6,E348>=Parameters!$H$6),4,IF(E348<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F348=\"\"),\"\",IF(F348>Parameters!$E$6,1,IF(AND(F348<Parameters!$E$6,F348>=Parameters!$F$6),2,IF(AND(F348<Parameters!$F$6,F348>=Parameters!$G$6),3,IF(AND(F348<Parameters!$G$6,F348>=Parameters!$H$6),4,IF(F348<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G348=\"\"),\"\",IF(G348>Parameters!$E$6,1,IF(AND(G348<Parameters!$E$6,G348>=Parameters!$F$6),2,IF(AND(G348<Parameters!$F$6,G348>=Parameters!$G$6),3,IF(AND(G348<Parameters!$G$6,G348>=Parameters!$H$6),4,IF(G348<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H348=\"\"),\"\",IF(H348>Parameters!$E$6,1,IF(AND(H348<Parameters!$E$6,H348>=Parameters!$F$6),2,IF(AND(H348<Parameters!$F$6,H348>=Parameters!$G$6),3,IF(AND(H348<Parameters!$G$6,H348>=Parameters!$H$6),4,IF(H348<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I348=\"\"),\"\",IF(I348>Parameters!$E$6,1,IF(AND(I348<Parameters!$E$6,I348>=Parameters!$F$6),2,IF(AND(I348<Parameters!$F$6,I348>=Parameters!$G$6),3,IF(AND(I348<Parameters!$G$6,I348>=Parameters!$H$6),4,IF(I348<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J348=\"\"),\"\",IF(J348>Parameters!$E$6,1,IF(AND(J348<Parameters!$E$6,J348>=Parameters!$F$6),2,IF(AND(J348<Parameters!$F$6,J348>=Parameters!$G$6),3,IF(AND(J348<Parameters!$G$6,J348>=Parameters!$H$6),4,IF(J348<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K348=\"\"),\"\",IF(K348>Parameters!$E$6,1,IF(AND(K348<Parameters!$E$6,K348>=Parameters!$F$6),2,IF(AND(K348<Parameters!$F$6,K348>=Parameters!$G$6),3,IF(AND(K348<Parameters!$G$6,K348>=Parameters!$H$6),4,IF(K348<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L348=\"\"),\"\",IF(L348>Parameters!$E$6,1,IF(AND(L348<Parameters!$E$6,L348>=Parameters!$F$6),2,IF(AND(L348<Parameters!$F$6,L348>=Parameters!$G$6),3,IF(AND(L348<Parameters!$G$6,L348>=Parameters!$H$6),4,IF(L348<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M348=\"\"),\"\",IF(M348>Parameters!$E$6,1,IF(AND(M348<Parameters!$E$6,M348>=Parameters!$F$6),2,IF(AND(M348<Parameters!$F$6,M348>=Parameters!$G$6),3,IF(AND(M348<Parameters!$G$6,M348>=Parameters!$H$6),4,IF(M348<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N348=\"\"),\"\",IF(N348>Parameters!$E$6,1,IF(AND(N348<Parameters!$E$6,N348>=Parameters!$F$6),2,IF(AND(N348<Parameters!$F$6,N348>=Parameters!$G$6),3,IF(AND(N348<Parameters!$G$6,N348>=Parameters!$H$6),4,IF(N348<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O348=\"\"),\"\",IF(O348>Parameters!$E$6,1,IF(AND(O348<Parameters!$E$6,O348>=Parameters!$F$6),2,IF(AND(O348<Parameters!$F$6,O348>=Parameters!$G$6),3,IF(AND(O348<Parameters!$G$6,O348>=Parameters!$H$6),4,IF(O348<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P348=\"\"),\"\",IF(P348>Parameters!$E$6,1,IF(AND(P348<Parameters!$E$6,P348>=Parameters!$F$6),2,IF(AND(P348<Parameters!$F$6,P348>=Parameters!$G$6),3,IF(AND(P348<Parameters!$G$6,P348>=Parameters!$H$6),4,IF(P348<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q348=\"\"),\"\",IF(Q348>Parameters!$E$6,1,IF(AND(Q348<Parameters!$E$6,Q348>=Parameters!$F$6),2,IF(AND(Q348<Parameters!$F$6,Q348>=Parameters!$G$6),3,IF(AND(Q348<Parameters!$G$6,Q348>=Parameters!$H$6),4,IF(Q348<Parameters!$H$6,5,\"\"))))))","v":""}]
[{"$f":"Data!$CG$5","v":"Cost Recovery"},{"$f":"Companies!B22","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B349,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B349,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A349,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B349,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B349,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A349,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B349,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B349,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A349,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B349,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B349,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A349,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B349,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B349,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A349,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B349,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B349,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A349,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B349,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B349,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A349,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B349,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B349,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A349,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B349,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B349,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A349,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B349,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B349,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A349,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B349,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B349,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A349,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B349,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B349,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A349,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B349,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B349,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A349,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B349,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B349,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A349,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B349,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B349,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A349,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C349=\"\"),\"\",IF(C349>Parameters!$E$6,1,IF(AND(C349<Parameters!$E$6,C349>=Parameters!$F$6),2,IF(AND(C349<Parameters!$F$6,C349>=Parameters!$G$6),3,IF(AND(C349<Parameters!$G$6,C349>=Parameters!$H$6),4,IF(C349<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D349=\"\"),\"\",IF(D349>Parameters!$E$6,1,IF(AND(D349<Parameters!$E$6,D349>=Parameters!$F$6),2,IF(AND(D349<Parameters!$F$6,D349>=Parameters!$G$6),3,IF(AND(D349<Parameters!$G$6,D349>=Parameters!$H$6),4,IF(D349<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E349=\"\"),\"\",IF(E349>Parameters!$E$6,1,IF(AND(E349<Parameters!$E$6,E349>=Parameters!$F$6),2,IF(AND(E349<Parameters!$F$6,E349>=Parameters!$G$6),3,IF(AND(E349<Parameters!$G$6,E349>=Parameters!$H$6),4,IF(E349<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F349=\"\"),\"\",IF(F349>Parameters!$E$6,1,IF(AND(F349<Parameters!$E$6,F349>=Parameters!$F$6),2,IF(AND(F349<Parameters!$F$6,F349>=Parameters!$G$6),3,IF(AND(F349<Parameters!$G$6,F349>=Parameters!$H$6),4,IF(F349<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G349=\"\"),\"\",IF(G349>Parameters!$E$6,1,IF(AND(G349<Parameters!$E$6,G349>=Parameters!$F$6),2,IF(AND(G349<Parameters!$F$6,G349>=Parameters!$G$6),3,IF(AND(G349<Parameters!$G$6,G349>=Parameters!$H$6),4,IF(G349<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H349=\"\"),\"\",IF(H349>Parameters!$E$6,1,IF(AND(H349<Parameters!$E$6,H349>=Parameters!$F$6),2,IF(AND(H349<Parameters!$F$6,H349>=Parameters!$G$6),3,IF(AND(H349<Parameters!$G$6,H349>=Parameters!$H$6),4,IF(H349<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I349=\"\"),\"\",IF(I349>Parameters!$E$6,1,IF(AND(I349<Parameters!$E$6,I349>=Parameters!$F$6),2,IF(AND(I349<Parameters!$F$6,I349>=Parameters!$G$6),3,IF(AND(I349<Parameters!$G$6,I349>=Parameters!$H$6),4,IF(I349<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J349=\"\"),\"\",IF(J349>Parameters!$E$6,1,IF(AND(J349<Parameters!$E$6,J349>=Parameters!$F$6),2,IF(AND(J349<Parameters!$F$6,J349>=Parameters!$G$6),3,IF(AND(J349<Parameters!$G$6,J349>=Parameters!$H$6),4,IF(J349<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K349=\"\"),\"\",IF(K349>Parameters!$E$6,1,IF(AND(K349<Parameters!$E$6,K349>=Parameters!$F$6),2,IF(AND(K349<Parameters!$F$6,K349>=Parameters!$G$6),3,IF(AND(K349<Parameters!$G$6,K349>=Parameters!$H$6),4,IF(K349<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L349=\"\"),\"\",IF(L349>Parameters!$E$6,1,IF(AND(L349<Parameters!$E$6,L349>=Parameters!$F$6),2,IF(AND(L349<Parameters!$F$6,L349>=Parameters!$G$6),3,IF(AND(L349<Parameters!$G$6,L349>=Parameters!$H$6),4,IF(L349<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M349=\"\"),\"\",IF(M349>Parameters!$E$6,1,IF(AND(M349<Parameters!$E$6,M349>=Parameters!$F$6),2,IF(AND(M349<Parameters!$F$6,M349>=Parameters!$G$6),3,IF(AND(M349<Parameters!$G$6,M349>=Parameters!$H$6),4,IF(M349<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N349=\"\"),\"\",IF(N349>Parameters!$E$6,1,IF(AND(N349<Parameters!$E$6,N349>=Parameters!$F$6),2,IF(AND(N349<Parameters!$F$6,N349>=Parameters!$G$6),3,IF(AND(N349<Parameters!$G$6,N349>=Parameters!$H$6),4,IF(N349<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O349=\"\"),\"\",IF(O349>Parameters!$E$6,1,IF(AND(O349<Parameters!$E$6,O349>=Parameters!$F$6),2,IF(AND(O349<Parameters!$F$6,O349>=Parameters!$G$6),3,IF(AND(O349<Parameters!$G$6,O349>=Parameters!$H$6),4,IF(O349<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P349=\"\"),\"\",IF(P349>Parameters!$E$6,1,IF(AND(P349<Parameters!$E$6,P349>=Parameters!$F$6),2,IF(AND(P349<Parameters!$F$6,P349>=Parameters!$G$6),3,IF(AND(P349<Parameters!$G$6,P349>=Parameters!$H$6),4,IF(P349<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q349=\"\"),\"\",IF(Q349>Parameters!$E$6,1,IF(AND(Q349<Parameters!$E$6,Q349>=Parameters!$F$6),2,IF(AND(Q349<Parameters!$F$6,Q349>=Parameters!$G$6),3,IF(AND(Q349<Parameters!$G$6,Q349>=Parameters!$H$6),4,IF(Q349<Parameters!$H$6,5,\"\"))))))","v":""}]
[{"$f":"Data!$CG$5","v":"Cost Recovery"},{"$f":"Companies!B23","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B350,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B350,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A350,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B350,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B350,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A350,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B350,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B350,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A350,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B350,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B350,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A350,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B350,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B350,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A350,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B350,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B350,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A350,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B350,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B350,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A350,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B350,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B350,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A350,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B350,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B350,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A350,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B350,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B350,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A350,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B350,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B350,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A350,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B350,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B350,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A350,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B350,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B350,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A350,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B350,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B350,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A350,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B350,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B350,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A350,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C350=\"\"),\"\",IF(C350>Parameters!$E$6,1,IF(AND(C350<Parameters!$E$6,C350>=Parameters!$F$6),2,IF(AND(C350<Parameters!$F$6,C350>=Parameters!$G$6),3,IF(AND(C350<Parameters!$G$6,C350>=Parameters!$H$6),4,IF(C350<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D350=\"\"),\"\",IF(D350>Parameters!$E$6,1,IF(AND(D350<Parameters!$E$6,D350>=Parameters!$F$6),2,IF(AND(D350<Parameters!$F$6,D350>=Parameters!$G$6),3,IF(AND(D350<Parameters!$G$6,D350>=Parameters!$H$6),4,IF(D350<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E350=\"\"),\"\",IF(E350>Parameters!$E$6,1,IF(AND(E350<Parameters!$E$6,E350>=Parameters!$F$6),2,IF(AND(E350<Parameters!$F$6,E350>=Parameters!$G$6),3,IF(AND(E350<Parameters!$G$6,E350>=Parameters!$H$6),4,IF(E350<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F350=\"\"),\"\",IF(F350>Parameters!$E$6,1,IF(AND(F350<Parameters!$E$6,F350>=Parameters!$F$6),2,IF(AND(F350<Parameters!$F$6,F350>=Parameters!$G$6),3,IF(AND(F350<Parameters!$G$6,F350>=Parameters!$H$6),4,IF(F350<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G350=\"\"),\"\",IF(G350>Parameters!$E$6,1,IF(AND(G350<Parameters!$E$6,G350>=Parameters!$F$6),2,IF(AND(G350<Parameters!$F$6,G350>=Parameters!$G$6),3,IF(AND(G350<Parameters!$G$6,G350>=Parameters!$H$6),4,IF(G350<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H350=\"\"),\"\",IF(H350>Parameters!$E$6,1,IF(AND(H350<Parameters!$E$6,H350>=Parameters!$F$6),2,IF(AND(H350<Parameters!$F$6,H350>=Parameters!$G$6),3,IF(AND(H350<Parameters!$G$6,H350>=Parameters!$H$6),4,IF(H350<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I350=\"\"),\"\",IF(I350>Parameters!$E$6,1,IF(AND(I350<Parameters!$E$6,I350>=Parameters!$F$6),2,IF(AND(I350<Parameters!$F$6,I350>=Parameters!$G$6),3,IF(AND(I350<Parameters!$G$6,I350>=Parameters!$H$6),4,IF(I350<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J350=\"\"),\"\",IF(J350>Parameters!$E$6,1,IF(AND(J350<Parameters!$E$6,J350>=Parameters!$F$6),2,IF(AND(J350<Parameters!$F$6,J350>=Parameters!$G$6),3,IF(AND(J350<Parameters!$G$6,J350>=Parameters!$H$6),4,IF(J350<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K350=\"\"),\"\",IF(K350>Parameters!$E$6,1,IF(AND(K350<Parameters!$E$6,K350>=Parameters!$F$6),2,IF(AND(K350<Parameters!$F$6,K350>=Parameters!$G$6),3,IF(AND(K350<Parameters!$G$6,K350>=Parameters!$H$6),4,IF(K350<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L350=\"\"),\"\",IF(L350>Parameters!$E$6,1,IF(AND(L350<Parameters!$E$6,L350>=Parameters!$F$6),2,IF(AND(L350<Parameters!$F$6,L350>=Parameters!$G$6),3,IF(AND(L350<Parameters!$G$6,L350>=Parameters!$H$6),4,IF(L350<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M350=\"\"),\"\",IF(M350>Parameters!$E$6,1,IF(AND(M350<Parameters!$E$6,M350>=Parameters!$F$6),2,IF(AND(M350<Parameters!$F$6,M350>=Parameters!$G$6),3,IF(AND(M350<Parameters!$G$6,M350>=Parameters!$H$6),4,IF(M350<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N350=\"\"),\"\",IF(N350>Parameters!$E$6,1,IF(AND(N350<Parameters!$E$6,N350>=Parameters!$F$6),2,IF(AND(N350<Parameters!$F$6,N350>=Parameters!$G$6),3,IF(AND(N350<Parameters!$G$6,N350>=Parameters!$H$6),4,IF(N350<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O350=\"\"),\"\",IF(O350>Parameters!$E$6,1,IF(AND(O350<Parameters!$E$6,O350>=Parameters!$F$6),2,IF(AND(O350<Parameters!$F$6,O350>=Parameters!$G$6),3,IF(AND(O350<Parameters!$G$6,O350>=Parameters!$H$6),4,IF(O350<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P350=\"\"),\"\",IF(P350>Parameters!$E$6,1,IF(AND(P350<Parameters!$E$6,P350>=Parameters!$F$6),2,IF(AND(P350<Parameters!$F$6,P350>=Parameters!$G$6),3,IF(AND(P350<Parameters!$G$6,P350>=Parameters!$H$6),4,IF(P350<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q350=\"\"),\"\",IF(Q350>Parameters!$E$6,1,IF(AND(Q350<Parameters!$E$6,Q350>=Parameters!$F$6),2,IF(AND(Q350<Parameters!$F$6,Q350>=Parameters!$G$6),3,IF(AND(Q350<Parameters!$G$6,Q350>=Parameters!$H$6),4,IF(Q350<Parameters!$H$6,5,\"\"))))))","v":""}]
[{"$f":"Data!$CG$5","v":"Cost Recovery"},{"$f":"Companies!B24","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B351,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B351,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A351,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B351,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B351,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A351,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B351,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B351,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A351,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B351,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B351,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A351,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B351,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B351,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A351,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B351,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B351,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A351,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B351,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B351,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A351,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B351,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B351,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A351,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B351,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B351,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A351,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B351,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B351,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A351,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B351,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B351,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A351,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B351,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B351,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A351,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B351,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B351,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A351,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B351,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B351,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A351,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B351,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B351,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A351,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C351=\"\"),\"\",IF(C351>Parameters!$E$6,1,IF(AND(C351<Parameters!$E$6,C351>=Parameters!$F$6),2,IF(AND(C351<Parameters!$F$6,C351>=Parameters!$G$6),3,IF(AND(C351<Parameters!$G$6,C351>=Parameters!$H$6),4,IF(C351<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D351=\"\"),\"\",IF(D351>Parameters!$E$6,1,IF(AND(D351<Parameters!$E$6,D351>=Parameters!$F$6),2,IF(AND(D351<Parameters!$F$6,D351>=Parameters!$G$6),3,IF(AND(D351<Parameters!$G$6,D351>=Parameters!$H$6),4,IF(D351<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E351=\"\"),\"\",IF(E351>Parameters!$E$6,1,IF(AND(E351<Parameters!$E$6,E351>=Parameters!$F$6),2,IF(AND(E351<Parameters!$F$6,E351>=Parameters!$G$6),3,IF(AND(E351<Parameters!$G$6,E351>=Parameters!$H$6),4,IF(E351<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F351=\"\"),\"\",IF(F351>Parameters!$E$6,1,IF(AND(F351<Parameters!$E$6,F351>=Parameters!$F$6),2,IF(AND(F351<Parameters!$F$6,F351>=Parameters!$G$6),3,IF(AND(F351<Parameters!$G$6,F351>=Parameters!$H$6),4,IF(F351<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G351=\"\"),\"\",IF(G351>Parameters!$E$6,1,IF(AND(G351<Parameters!$E$6,G351>=Parameters!$F$6),2,IF(AND(G351<Parameters!$F$6,G351>=Parameters!$G$6),3,IF(AND(G351<Parameters!$G$6,G351>=Parameters!$H$6),4,IF(G351<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H351=\"\"),\"\",IF(H351>Parameters!$E$6,1,IF(AND(H351<Parameters!$E$6,H351>=Parameters!$F$6),2,IF(AND(H351<Parameters!$F$6,H351>=Parameters!$G$6),3,IF(AND(H351<Parameters!$G$6,H351>=Parameters!$H$6),4,IF(H351<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I351=\"\"),\"\",IF(I351>Parameters!$E$6,1,IF(AND(I351<Parameters!$E$6,I351>=Parameters!$F$6),2,IF(AND(I351<Parameters!$F$6,I351>=Parameters!$G$6),3,IF(AND(I351<Parameters!$G$6,I351>=Parameters!$H$6),4,IF(I351<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J351=\"\"),\"\",IF(J351>Parameters!$E$6,1,IF(AND(J351<Parameters!$E$6,J351>=Parameters!$F$6),2,IF(AND(J351<Parameters!$F$6,J351>=Parameters!$G$6),3,IF(AND(J351<Parameters!$G$6,J351>=Parameters!$H$6),4,IF(J351<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K351=\"\"),\"\",IF(K351>Parameters!$E$6,1,IF(AND(K351<Parameters!$E$6,K351>=Parameters!$F$6),2,IF(AND(K351<Parameters!$F$6,K351>=Parameters!$G$6),3,IF(AND(K351<Parameters!$G$6,K351>=Parameters!$H$6),4,IF(K351<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L351=\"\"),\"\",IF(L351>Parameters!$E$6,1,IF(AND(L351<Parameters!$E$6,L351>=Parameters!$F$6),2,IF(AND(L351<Parameters!$F$6,L351>=Parameters!$G$6),3,IF(AND(L351<Parameters!$G$6,L351>=Parameters!$H$6),4,IF(L351<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M351=\"\"),\"\",IF(M351>Parameters!$E$6,1,IF(AND(M351<Parameters!$E$6,M351>=Parameters!$F$6),2,IF(AND(M351<Parameters!$F$6,M351>=Parameters!$G$6),3,IF(AND(M351<Parameters!$G$6,M351>=Parameters!$H$6),4,IF(M351<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N351=\"\"),\"\",IF(N351>Parameters!$E$6,1,IF(AND(N351<Parameters!$E$6,N351>=Parameters!$F$6),2,IF(AND(N351<Parameters!$F$6,N351>=Parameters!$G$6),3,IF(AND(N351<Parameters!$G$6,N351>=Parameters!$H$6),4,IF(N351<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O351=\"\"),\"\",IF(O351>Parameters!$E$6,1,IF(AND(O351<Parameters!$E$6,O351>=Parameters!$F$6),2,IF(AND(O351<Parameters!$F$6,O351>=Parameters!$G$6),3,IF(AND(O351<Parameters!$G$6,O351>=Parameters!$H$6),4,IF(O351<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P351=\"\"),\"\",IF(P351>Parameters!$E$6,1,IF(AND(P351<Parameters!$E$6,P351>=Parameters!$F$6),2,IF(AND(P351<Parameters!$F$6,P351>=Parameters!$G$6),3,IF(AND(P351<Parameters!$G$6,P351>=Parameters!$H$6),4,IF(P351<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q351=\"\"),\"\",IF(Q351>Parameters!$E$6,1,IF(AND(Q351<Parameters!$E$6,Q351>=Parameters!$F$6),2,IF(AND(Q351<Parameters!$F$6,Q351>=Parameters!$G$6),3,IF(AND(Q351<Parameters!$G$6,Q351>=Parameters!$H$6),4,IF(Q351<Parameters!$H$6,5,\"\"))))))","v":""}]
[{"$f":"Data!$CG$5","v":"Cost Recovery"},{"$f":"Companies!B25","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B352,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B352,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A352,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B352,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B352,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A352,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B352,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B352,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A352,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B352,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B352,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A352,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B352,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B352,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A352,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B352,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B352,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A352,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B352,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B352,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A352,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B352,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B352,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A352,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B352,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B352,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A352,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B352,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B352,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A352,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B352,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B352,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A352,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B352,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B352,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A352,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B352,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B352,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A352,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B352,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B352,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A352,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B352,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B352,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A352,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C352=\"\"),\"\",IF(C352>Parameters!$E$6,1,IF(AND(C352<Parameters!$E$6,C352>=Parameters!$F$6),2,IF(AND(C352<Parameters!$F$6,C352>=Parameters!$G$6),3,IF(AND(C352<Parameters!$G$6,C352>=Parameters!$H$6),4,IF(C352<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D352=\"\"),\"\",IF(D352>Parameters!$E$6,1,IF(AND(D352<Parameters!$E$6,D352>=Parameters!$F$6),2,IF(AND(D352<Parameters!$F$6,D352>=Parameters!$G$6),3,IF(AND(D352<Parameters!$G$6,D352>=Parameters!$H$6),4,IF(D352<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E352=\"\"),\"\",IF(E352>Parameters!$E$6,1,IF(AND(E352<Parameters!$E$6,E352>=Parameters!$F$6),2,IF(AND(E352<Parameters!$F$6,E352>=Parameters!$G$6),3,IF(AND(E352<Parameters!$G$6,E352>=Parameters!$H$6),4,IF(E352<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F352=\"\"),\"\",IF(F352>Parameters!$E$6,1,IF(AND(F352<Parameters!$E$6,F352>=Parameters!$F$6),2,IF(AND(F352<Parameters!$F$6,F352>=Parameters!$G$6),3,IF(AND(F352<Parameters!$G$6,F352>=Parameters!$H$6),4,IF(F352<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G352=\"\"),\"\",IF(G352>Parameters!$E$6,1,IF(AND(G352<Parameters!$E$6,G352>=Parameters!$F$6),2,IF(AND(G352<Parameters!$F$6,G352>=Parameters!$G$6),3,IF(AND(G352<Parameters!$G$6,G352>=Parameters!$H$6),4,IF(G352<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H352=\"\"),\"\",IF(H352>Parameters!$E$6,1,IF(AND(H352<Parameters!$E$6,H352>=Parameters!$F$6),2,IF(AND(H352<Parameters!$F$6,H352>=Parameters!$G$6),3,IF(AND(H352<Parameters!$G$6,H352>=Parameters!$H$6),4,IF(H352<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I352=\"\"),\"\",IF(I352>Parameters!$E$6,1,IF(AND(I352<Parameters!$E$6,I352>=Parameters!$F$6),2,IF(AND(I352<Parameters!$F$6,I352>=Parameters!$G$6),3,IF(AND(I352<Parameters!$G$6,I352>=Parameters!$H$6),4,IF(I352<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J352=\"\"),\"\",IF(J352>Parameters!$E$6,1,IF(AND(J352<Parameters!$E$6,J352>=Parameters!$F$6),2,IF(AND(J352<Parameters!$F$6,J352>=Parameters!$G$6),3,IF(AND(J352<Parameters!$G$6,J352>=Parameters!$H$6),4,IF(J352<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K352=\"\"),\"\",IF(K352>Parameters!$E$6,1,IF(AND(K352<Parameters!$E$6,K352>=Parameters!$F$6),2,IF(AND(K352<Parameters!$F$6,K352>=Parameters!$G$6),3,IF(AND(K352<Parameters!$G$6,K352>=Parameters!$H$6),4,IF(K352<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L352=\"\"),\"\",IF(L352>Parameters!$E$6,1,IF(AND(L352<Parameters!$E$6,L352>=Parameters!$F$6),2,IF(AND(L352<Parameters!$F$6,L352>=Parameters!$G$6),3,IF(AND(L352<Parameters!$G$6,L352>=Parameters!$H$6),4,IF(L352<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M352=\"\"),\"\",IF(M352>Parameters!$E$6,1,IF(AND(M352<Parameters!$E$6,M352>=Parameters!$F$6),2,IF(AND(M352<Parameters!$F$6,M352>=Parameters!$G$6),3,IF(AND(M352<Parameters!$G$6,M352>=Parameters!$H$6),4,IF(M352<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N352=\"\"),\"\",IF(N352>Parameters!$E$6,1,IF(AND(N352<Parameters!$E$6,N352>=Parameters!$F$6),2,IF(AND(N352<Parameters!$F$6,N352>=Parameters!$G$6),3,IF(AND(N352<Parameters!$G$6,N352>=Parameters!$H$6),4,IF(N352<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O352=\"\"),\"\",IF(O352>Parameters!$E$6,1,IF(AND(O352<Parameters!$E$6,O352>=Parameters!$F$6),2,IF(AND(O352<Parameters!$F$6,O352>=Parameters!$G$6),3,IF(AND(O352<Parameters!$G$6,O352>=Parameters!$H$6),4,IF(O352<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P352=\"\"),\"\",IF(P352>Parameters!$E$6,1,IF(AND(P352<Parameters!$E$6,P352>=Parameters!$F$6),2,IF(AND(P352<Parameters!$F$6,P352>=Parameters!$G$6),3,IF(AND(P352<Parameters!$G$6,P352>=Parameters!$H$6),4,IF(P352<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q352=\"\"),\"\",IF(Q352>Parameters!$E$6,1,IF(AND(Q352<Parameters!$E$6,Q352>=Parameters!$F$6),2,IF(AND(Q352<Parameters!$F$6,Q352>=Parameters!$G$6),3,IF(AND(Q352<Parameters!$G$6,Q352>=Parameters!$H$6),4,IF(Q352<Parameters!$H$6,5,\"\"))))))","v":""}]
[{"$f":"Data!$CG$5","v":"Cost Recovery"},{"$f":"Companies!B26","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B353,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B353,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A353,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B353,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B353,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A353,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B353,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B353,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A353,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B353,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B353,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A353,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B353,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B353,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A353,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B353,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B353,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A353,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B353,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B353,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A353,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B353,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B353,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A353,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B353,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B353,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A353,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B353,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B353,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A353,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B353,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B353,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A353,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B353,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B353,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A353,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B353,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B353,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A353,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B353,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B353,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A353,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B353,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B353,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A353,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C353=\"\"),\"\",IF(C353>Parameters!$E$6,1,IF(AND(C353<Parameters!$E$6,C353>=Parameters!$F$6),2,IF(AND(C353<Parameters!$F$6,C353>=Parameters!$G$6),3,IF(AND(C353<Parameters!$G$6,C353>=Parameters!$H$6),4,IF(C353<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D353=\"\"),\"\",IF(D353>Parameters!$E$6,1,IF(AND(D353<Parameters!$E$6,D353>=Parameters!$F$6),2,IF(AND(D353<Parameters!$F$6,D353>=Parameters!$G$6),3,IF(AND(D353<Parameters!$G$6,D353>=Parameters!$H$6),4,IF(D353<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E353=\"\"),\"\",IF(E353>Parameters!$E$6,1,IF(AND(E353<Parameters!$E$6,E353>=Parameters!$F$6),2,IF(AND(E353<Parameters!$F$6,E353>=Parameters!$G$6),3,IF(AND(E353<Parameters!$G$6,E353>=Parameters!$H$6),4,IF(E353<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F353=\"\"),\"\",IF(F353>Parameters!$E$6,1,IF(AND(F353<Parameters!$E$6,F353>=Parameters!$F$6),2,IF(AND(F353<Parameters!$F$6,F353>=Parameters!$G$6),3,IF(AND(F353<Parameters!$G$6,F353>=Parameters!$H$6),4,IF(F353<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G353=\"\"),\"\",IF(G353>Parameters!$E$6,1,IF(AND(G353<Parameters!$E$6,G353>=Parameters!$F$6),2,IF(AND(G353<Parameters!$F$6,G353>=Parameters!$G$6),3,IF(AND(G353<Parameters!$G$6,G353>=Parameters!$H$6),4,IF(G353<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H353=\"\"),\"\",IF(H353>Parameters!$E$6,1,IF(AND(H353<Parameters!$E$6,H353>=Parameters!$F$6),2,IF(AND(H353<Parameters!$F$6,H353>=Parameters!$G$6),3,IF(AND(H353<Parameters!$G$6,H353>=Parameters!$H$6),4,IF(H353<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I353=\"\"),\"\",IF(I353>Parameters!$E$6,1,IF(AND(I353<Parameters!$E$6,I353>=Parameters!$F$6),2,IF(AND(I353<Parameters!$F$6,I353>=Parameters!$G$6),3,IF(AND(I353<Parameters!$G$6,I353>=Parameters!$H$6),4,IF(I353<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J353=\"\"),\"\",IF(J353>Parameters!$E$6,1,IF(AND(J353<Parameters!$E$6,J353>=Parameters!$F$6),2,IF(AND(J353<Parameters!$F$6,J353>=Parameters!$G$6),3,IF(AND(J353<Parameters!$G$6,J353>=Parameters!$H$6),4,IF(J353<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K353=\"\"),\"\",IF(K353>Parameters!$E$6,1,IF(AND(K353<Parameters!$E$6,K353>=Parameters!$F$6),2,IF(AND(K353<Parameters!$F$6,K353>=Parameters!$G$6),3,IF(AND(K353<Parameters!$G$6,K353>=Parameters!$H$6),4,IF(K353<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L353=\"\"),\"\",IF(L353>Parameters!$E$6,1,IF(AND(L353<Parameters!$E$6,L353>=Parameters!$F$6),2,IF(AND(L353<Parameters!$F$6,L353>=Parameters!$G$6),3,IF(AND(L353<Parameters!$G$6,L353>=Parameters!$H$6),4,IF(L353<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M353=\"\"),\"\",IF(M353>Parameters!$E$6,1,IF(AND(M353<Parameters!$E$6,M353>=Parameters!$F$6),2,IF(AND(M353<Parameters!$F$6,M353>=Parameters!$G$6),3,IF(AND(M353<Parameters!$G$6,M353>=Parameters!$H$6),4,IF(M353<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N353=\"\"),\"\",IF(N353>Parameters!$E$6,1,IF(AND(N353<Parameters!$E$6,N353>=Parameters!$F$6),2,IF(AND(N353<Parameters!$F$6,N353>=Parameters!$G$6),3,IF(AND(N353<Parameters!$G$6,N353>=Parameters!$H$6),4,IF(N353<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O353=\"\"),\"\",IF(O353>Parameters!$E$6,1,IF(AND(O353<Parameters!$E$6,O353>=Parameters!$F$6),2,IF(AND(O353<Parameters!$F$6,O353>=Parameters!$G$6),3,IF(AND(O353<Parameters!$G$6,O353>=Parameters!$H$6),4,IF(O353<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P353=\"\"),\"\",IF(P353>Parameters!$E$6,1,IF(AND(P353<Parameters!$E$6,P353>=Parameters!$F$6),2,IF(AND(P353<Parameters!$F$6,P353>=Parameters!$G$6),3,IF(AND(P353<Parameters!$G$6,P353>=Parameters!$H$6),4,IF(P353<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q353=\"\"),\"\",IF(Q353>Parameters!$E$6,1,IF(AND(Q353<Parameters!$E$6,Q353>=Parameters!$F$6),2,IF(AND(Q353<Parameters!$F$6,Q353>=Parameters!$G$6),3,IF(AND(Q353<Parameters!$G$6,Q353>=Parameters!$H$6),4,IF(Q353<Parameters!$H$6,5,\"\"))))))","v":""}]
[{"$f":"Data!$CG$5","v":"Cost Recovery"},{"$f":"Companies!B27","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B354,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B354,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A354,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B354,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B354,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A354,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B354,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B354,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A354,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B354,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B354,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A354,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B354,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B354,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A354,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B354,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B354,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A354,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B354,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B354,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A354,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B354,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B354,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A354,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B354,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B354,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A354,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B354,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B354,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A354,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B354,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B354,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A354,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B354,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B354,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A354,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B354,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B354,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A354,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B354,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B354,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A354,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B354,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B354,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A354,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C354=\"\"),\"\",IF(C354>Parameters!$E$6,1,IF(AND(C354<Parameters!$E$6,C354>=Parameters!$F$6),2,IF(AND(C354<Parameters!$F$6,C354>=Parameters!$G$6),3,IF(AND(C354<Parameters!$G$6,C354>=Parameters!$H$6),4,IF(C354<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D354=\"\"),\"\",IF(D354>Parameters!$E$6,1,IF(AND(D354<Parameters!$E$6,D354>=Parameters!$F$6),2,IF(AND(D354<Parameters!$F$6,D354>=Parameters!$G$6),3,IF(AND(D354<Parameters!$G$6,D354>=Parameters!$H$6),4,IF(D354<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E354=\"\"),\"\",IF(E354>Parameters!$E$6,1,IF(AND(E354<Parameters!$E$6,E354>=Parameters!$F$6),2,IF(AND(E354<Parameters!$F$6,E354>=Parameters!$G$6),3,IF(AND(E354<Parameters!$G$6,E354>=Parameters!$H$6),4,IF(E354<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F354=\"\"),\"\",IF(F354>Parameters!$E$6,1,IF(AND(F354<Parameters!$E$6,F354>=Parameters!$F$6),2,IF(AND(F354<Parameters!$F$6,F354>=Parameters!$G$6),3,IF(AND(F354<Parameters!$G$6,F354>=Parameters!$H$6),4,IF(F354<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G354=\"\"),\"\",IF(G354>Parameters!$E$6,1,IF(AND(G354<Parameters!$E$6,G354>=Parameters!$F$6),2,IF(AND(G354<Parameters!$F$6,G354>=Parameters!$G$6),3,IF(AND(G354<Parameters!$G$6,G354>=Parameters!$H$6),4,IF(G354<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H354=\"\"),\"\",IF(H354>Parameters!$E$6,1,IF(AND(H354<Parameters!$E$6,H354>=Parameters!$F$6),2,IF(AND(H354<Parameters!$F$6,H354>=Parameters!$G$6),3,IF(AND(H354<Parameters!$G$6,H354>=Parameters!$H$6),4,IF(H354<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I354=\"\"),\"\",IF(I354>Parameters!$E$6,1,IF(AND(I354<Parameters!$E$6,I354>=Parameters!$F$6),2,IF(AND(I354<Parameters!$F$6,I354>=Parameters!$G$6),3,IF(AND(I354<Parameters!$G$6,I354>=Parameters!$H$6),4,IF(I354<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J354=\"\"),\"\",IF(J354>Parameters!$E$6,1,IF(AND(J354<Parameters!$E$6,J354>=Parameters!$F$6),2,IF(AND(J354<Parameters!$F$6,J354>=Parameters!$G$6),3,IF(AND(J354<Parameters!$G$6,J354>=Parameters!$H$6),4,IF(J354<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K354=\"\"),\"\",IF(K354>Parameters!$E$6,1,IF(AND(K354<Parameters!$E$6,K354>=Parameters!$F$6),2,IF(AND(K354<Parameters!$F$6,K354>=Parameters!$G$6),3,IF(AND(K354<Parameters!$G$6,K354>=Parameters!$H$6),4,IF(K354<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L354=\"\"),\"\",IF(L354>Parameters!$E$6,1,IF(AND(L354<Parameters!$E$6,L354>=Parameters!$F$6),2,IF(AND(L354<Parameters!$F$6,L354>=Parameters!$G$6),3,IF(AND(L354<Parameters!$G$6,L354>=Parameters!$H$6),4,IF(L354<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M354=\"\"),\"\",IF(M354>Parameters!$E$6,1,IF(AND(M354<Parameters!$E$6,M354>=Parameters!$F$6),2,IF(AND(M354<Parameters!$F$6,M354>=Parameters!$G$6),3,IF(AND(M354<Parameters!$G$6,M354>=Parameters!$H$6),4,IF(M354<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N354=\"\"),\"\",IF(N354>Parameters!$E$6,1,IF(AND(N354<Parameters!$E$6,N354>=Parameters!$F$6),2,IF(AND(N354<Parameters!$F$6,N354>=Parameters!$G$6),3,IF(AND(N354<Parameters!$G$6,N354>=Parameters!$H$6),4,IF(N354<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O354=\"\"),\"\",IF(O354>Parameters!$E$6,1,IF(AND(O354<Parameters!$E$6,O354>=Parameters!$F$6),2,IF(AND(O354<Parameters!$F$6,O354>=Parameters!$G$6),3,IF(AND(O354<Parameters!$G$6,O354>=Parameters!$H$6),4,IF(O354<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P354=\"\"),\"\",IF(P354>Parameters!$E$6,1,IF(AND(P354<Parameters!$E$6,P354>=Parameters!$F$6),2,IF(AND(P354<Parameters!$F$6,P354>=Parameters!$G$6),3,IF(AND(P354<Parameters!$G$6,P354>=Parameters!$H$6),4,IF(P354<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q354=\"\"),\"\",IF(Q354>Parameters!$E$6,1,IF(AND(Q354<Parameters!$E$6,Q354>=Parameters!$F$6),2,IF(AND(Q354<Parameters!$F$6,Q354>=Parameters!$G$6),3,IF(AND(Q354<Parameters!$G$6,Q354>=Parameters!$H$6),4,IF(Q354<Parameters!$H$6,5,\"\"))))))","v":""}]
[{"$f":"Data!$CG$5","v":"Cost Recovery"},{"$f":"Companies!B28","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B355,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B355,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A355,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B355,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B355,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A355,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B355,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B355,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A355,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B355,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B355,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A355,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B355,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B355,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A355,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B355,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B355,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A355,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B355,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B355,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A355,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B355,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B355,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A355,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B355,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B355,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A355,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B355,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B355,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A355,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B355,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B355,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A355,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B355,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B355,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A355,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B355,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B355,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A355,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B355,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B355,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A355,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B355,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B355,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A355,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C355=\"\"),\"\",IF(C355>Parameters!$E$6,1,IF(AND(C355<Parameters!$E$6,C355>=Parameters!$F$6),2,IF(AND(C355<Parameters!$F$6,C355>=Parameters!$G$6),3,IF(AND(C355<Parameters!$G$6,C355>=Parameters!$H$6),4,IF(C355<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D355=\"\"),\"\",IF(D355>Parameters!$E$6,1,IF(AND(D355<Parameters!$E$6,D355>=Parameters!$F$6),2,IF(AND(D355<Parameters!$F$6,D355>=Parameters!$G$6),3,IF(AND(D355<Parameters!$G$6,D355>=Parameters!$H$6),4,IF(D355<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E355=\"\"),\"\",IF(E355>Parameters!$E$6,1,IF(AND(E355<Parameters!$E$6,E355>=Parameters!$F$6),2,IF(AND(E355<Parameters!$F$6,E355>=Parameters!$G$6),3,IF(AND(E355<Parameters!$G$6,E355>=Parameters!$H$6),4,IF(E355<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F355=\"\"),\"\",IF(F355>Parameters!$E$6,1,IF(AND(F355<Parameters!$E$6,F355>=Parameters!$F$6),2,IF(AND(F355<Parameters!$F$6,F355>=Parameters!$G$6),3,IF(AND(F355<Parameters!$G$6,F355>=Parameters!$H$6),4,IF(F355<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G355=\"\"),\"\",IF(G355>Parameters!$E$6,1,IF(AND(G355<Parameters!$E$6,G355>=Parameters!$F$6),2,IF(AND(G355<Parameters!$F$6,G355>=Parameters!$G$6),3,IF(AND(G355<Parameters!$G$6,G355>=Parameters!$H$6),4,IF(G355<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H355=\"\"),\"\",IF(H355>Parameters!$E$6,1,IF(AND(H355<Parameters!$E$6,H355>=Parameters!$F$6),2,IF(AND(H355<Parameters!$F$6,H355>=Parameters!$G$6),3,IF(AND(H355<Parameters!$G$6,H355>=Parameters!$H$6),4,IF(H355<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I355=\"\"),\"\",IF(I355>Parameters!$E$6,1,IF(AND(I355<Parameters!$E$6,I355>=Parameters!$F$6),2,IF(AND(I355<Parameters!$F$6,I355>=Parameters!$G$6),3,IF(AND(I355<Parameters!$G$6,I355>=Parameters!$H$6),4,IF(I355<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J355=\"\"),\"\",IF(J355>Parameters!$E$6,1,IF(AND(J355<Parameters!$E$6,J355>=Parameters!$F$6),2,IF(AND(J355<Parameters!$F$6,J355>=Parameters!$G$6),3,IF(AND(J355<Parameters!$G$6,J355>=Parameters!$H$6),4,IF(J355<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K355=\"\"),\"\",IF(K355>Parameters!$E$6,1,IF(AND(K355<Parameters!$E$6,K355>=Parameters!$F$6),2,IF(AND(K355<Parameters!$F$6,K355>=Parameters!$G$6),3,IF(AND(K355<Parameters!$G$6,K355>=Parameters!$H$6),4,IF(K355<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L355=\"\"),\"\",IF(L355>Parameters!$E$6,1,IF(AND(L355<Parameters!$E$6,L355>=Parameters!$F$6),2,IF(AND(L355<Parameters!$F$6,L355>=Parameters!$G$6),3,IF(AND(L355<Parameters!$G$6,L355>=Parameters!$H$6),4,IF(L355<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M355=\"\"),\"\",IF(M355>Parameters!$E$6,1,IF(AND(M355<Parameters!$E$6,M355>=Parameters!$F$6),2,IF(AND(M355<Parameters!$F$6,M355>=Parameters!$G$6),3,IF(AND(M355<Parameters!$G$6,M355>=Parameters!$H$6),4,IF(M355<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N355=\"\"),\"\",IF(N355>Parameters!$E$6,1,IF(AND(N355<Parameters!$E$6,N355>=Parameters!$F$6),2,IF(AND(N355<Parameters!$F$6,N355>=Parameters!$G$6),3,IF(AND(N355<Parameters!$G$6,N355>=Parameters!$H$6),4,IF(N355<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O355=\"\"),\"\",IF(O355>Parameters!$E$6,1,IF(AND(O355<Parameters!$E$6,O355>=Parameters!$F$6),2,IF(AND(O355<Parameters!$F$6,O355>=Parameters!$G$6),3,IF(AND(O355<Parameters!$G$6,O355>=Parameters!$H$6),4,IF(O355<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P355=\"\"),\"\",IF(P355>Parameters!$E$6,1,IF(AND(P355<Parameters!$E$6,P355>=Parameters!$F$6),2,IF(AND(P355<Parameters!$F$6,P355>=Parameters!$G$6),3,IF(AND(P355<Parameters!$G$6,P355>=Parameters!$H$6),4,IF(P355<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q355=\"\"),\"\",IF(Q355>Parameters!$E$6,1,IF(AND(Q355<Parameters!$E$6,Q355>=Parameters!$F$6),2,IF(AND(Q355<Parameters!$F$6,Q355>=Parameters!$G$6),3,IF(AND(Q355<Parameters!$G$6,Q355>=Parameters!$H$6),4,IF(Q355<Parameters!$H$6,5,\"\"))))))","v":""}]
[{"$f":"Data!$CG$5","v":"Cost Recovery"},{"$f":"Companies!B29","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B356,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B356,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A356,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B356,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B356,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A356,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B356,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B356,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A356,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B356,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B356,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A356,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B356,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B356,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A356,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B356,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B356,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A356,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B356,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B356,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A356,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B356,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B356,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A356,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B356,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B356,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A356,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B356,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B356,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A356,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B356,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B356,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A356,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B356,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B356,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A356,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B356,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B356,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A356,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B356,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B356,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A356,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B356,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B356,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A356,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C356=\"\"),\"\",IF(C356>Parameters!$E$6,1,IF(AND(C356<Parameters!$E$6,C356>=Parameters!$F$6),2,IF(AND(C356<Parameters!$F$6,C356>=Parameters!$G$6),3,IF(AND(C356<Parameters!$G$6,C356>=Parameters!$H$6),4,IF(C356<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D356=\"\"),\"\",IF(D356>Parameters!$E$6,1,IF(AND(D356<Parameters!$E$6,D356>=Parameters!$F$6),2,IF(AND(D356<Parameters!$F$6,D356>=Parameters!$G$6),3,IF(AND(D356<Parameters!$G$6,D356>=Parameters!$H$6),4,IF(D356<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E356=\"\"),\"\",IF(E356>Parameters!$E$6,1,IF(AND(E356<Parameters!$E$6,E356>=Parameters!$F$6),2,IF(AND(E356<Parameters!$F$6,E356>=Parameters!$G$6),3,IF(AND(E356<Parameters!$G$6,E356>=Parameters!$H$6),4,IF(E356<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F356=\"\"),\"\",IF(F356>Parameters!$E$6,1,IF(AND(F356<Parameters!$E$6,F356>=Parameters!$F$6),2,IF(AND(F356<Parameters!$F$6,F356>=Parameters!$G$6),3,IF(AND(F356<Parameters!$G$6,F356>=Parameters!$H$6),4,IF(F356<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G356=\"\"),\"\",IF(G356>Parameters!$E$6,1,IF(AND(G356<Parameters!$E$6,G356>=Parameters!$F$6),2,IF(AND(G356<Parameters!$F$6,G356>=Parameters!$G$6),3,IF(AND(G356<Parameters!$G$6,G356>=Parameters!$H$6),4,IF(G356<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H356=\"\"),\"\",IF(H356>Parameters!$E$6,1,IF(AND(H356<Parameters!$E$6,H356>=Parameters!$F$6),2,IF(AND(H356<Parameters!$F$6,H356>=Parameters!$G$6),3,IF(AND(H356<Parameters!$G$6,H356>=Parameters!$H$6),4,IF(H356<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I356=\"\"),\"\",IF(I356>Parameters!$E$6,1,IF(AND(I356<Parameters!$E$6,I356>=Parameters!$F$6),2,IF(AND(I356<Parameters!$F$6,I356>=Parameters!$G$6),3,IF(AND(I356<Parameters!$G$6,I356>=Parameters!$H$6),4,IF(I356<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J356=\"\"),\"\",IF(J356>Parameters!$E$6,1,IF(AND(J356<Parameters!$E$6,J356>=Parameters!$F$6),2,IF(AND(J356<Parameters!$F$6,J356>=Parameters!$G$6),3,IF(AND(J356<Parameters!$G$6,J356>=Parameters!$H$6),4,IF(J356<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K356=\"\"),\"\",IF(K356>Parameters!$E$6,1,IF(AND(K356<Parameters!$E$6,K356>=Parameters!$F$6),2,IF(AND(K356<Parameters!$F$6,K356>=Parameters!$G$6),3,IF(AND(K356<Parameters!$G$6,K356>=Parameters!$H$6),4,IF(K356<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L356=\"\"),\"\",IF(L356>Parameters!$E$6,1,IF(AND(L356<Parameters!$E$6,L356>=Parameters!$F$6),2,IF(AND(L356<Parameters!$F$6,L356>=Parameters!$G$6),3,IF(AND(L356<Parameters!$G$6,L356>=Parameters!$H$6),4,IF(L356<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M356=\"\"),\"\",IF(M356>Parameters!$E$6,1,IF(AND(M356<Parameters!$E$6,M356>=Parameters!$F$6),2,IF(AND(M356<Parameters!$F$6,M356>=Parameters!$G$6),3,IF(AND(M356<Parameters!$G$6,M356>=Parameters!$H$6),4,IF(M356<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N356=\"\"),\"\",IF(N356>Parameters!$E$6,1,IF(AND(N356<Parameters!$E$6,N356>=Parameters!$F$6),2,IF(AND(N356<Parameters!$F$6,N356>=Parameters!$G$6),3,IF(AND(N356<Parameters!$G$6,N356>=Parameters!$H$6),4,IF(N356<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O356=\"\"),\"\",IF(O356>Parameters!$E$6,1,IF(AND(O356<Parameters!$E$6,O356>=Parameters!$F$6),2,IF(AND(O356<Parameters!$F$6,O356>=Parameters!$G$6),3,IF(AND(O356<Parameters!$G$6,O356>=Parameters!$H$6),4,IF(O356<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P356=\"\"),\"\",IF(P356>Parameters!$E$6,1,IF(AND(P356<Parameters!$E$6,P356>=Parameters!$F$6),2,IF(AND(P356<Parameters!$F$6,P356>=Parameters!$G$6),3,IF(AND(P356<Parameters!$G$6,P356>=Parameters!$H$6),4,IF(P356<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q356=\"\"),\"\",IF(Q356>Parameters!$E$6,1,IF(AND(Q356<Parameters!$E$6,Q356>=Parameters!$F$6),2,IF(AND(Q356<Parameters!$F$6,Q356>=Parameters!$G$6),3,IF(AND(Q356<Parameters!$G$6,Q356>=Parameters!$H$6),4,IF(Q356<Parameters!$H$6,5,\"\"))))))","v":""}]
[{"$f":"Data!$CG$5","v":"Cost Recovery"},{"$f":"Companies!B30","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B357,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B357,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A357,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B357,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B357,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A357,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B357,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B357,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A357,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B357,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B357,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A357,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B357,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B357,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A357,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B357,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B357,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A357,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B357,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B357,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A357,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B357,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B357,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A357,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B357,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B357,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A357,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B357,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B357,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A357,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B357,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B357,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A357,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B357,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B357,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A357,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B357,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B357,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A357,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B357,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B357,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A357,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B357,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B357,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A357,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C357=\"\"),\"\",IF(C357>Parameters!$E$6,1,IF(AND(C357<Parameters!$E$6,C357>=Parameters!$F$6),2,IF(AND(C357<Parameters!$F$6,C357>=Parameters!$G$6),3,IF(AND(C357<Parameters!$G$6,C357>=Parameters!$H$6),4,IF(C357<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D357=\"\"),\"\",IF(D357>Parameters!$E$6,1,IF(AND(D357<Parameters!$E$6,D357>=Parameters!$F$6),2,IF(AND(D357<Parameters!$F$6,D357>=Parameters!$G$6),3,IF(AND(D357<Parameters!$G$6,D357>=Parameters!$H$6),4,IF(D357<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E357=\"\"),\"\",IF(E357>Parameters!$E$6,1,IF(AND(E357<Parameters!$E$6,E357>=Parameters!$F$6),2,IF(AND(E357<Parameters!$F$6,E357>=Parameters!$G$6),3,IF(AND(E357<Parameters!$G$6,E357>=Parameters!$H$6),4,IF(E357<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F357=\"\"),\"\",IF(F357>Parameters!$E$6,1,IF(AND(F357<Parameters!$E$6,F357>=Parameters!$F$6),2,IF(AND(F357<Parameters!$F$6,F357>=Parameters!$G$6),3,IF(AND(F357<Parameters!$G$6,F357>=Parameters!$H$6),4,IF(F357<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G357=\"\"),\"\",IF(G357>Parameters!$E$6,1,IF(AND(G357<Parameters!$E$6,G357>=Parameters!$F$6),2,IF(AND(G357<Parameters!$F$6,G357>=Parameters!$G$6),3,IF(AND(G357<Parameters!$G$6,G357>=Parameters!$H$6),4,IF(G357<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H357=\"\"),\"\",IF(H357>Parameters!$E$6,1,IF(AND(H357<Parameters!$E$6,H357>=Parameters!$F$6),2,IF(AND(H357<Parameters!$F$6,H357>=Parameters!$G$6),3,IF(AND(H357<Parameters!$G$6,H357>=Parameters!$H$6),4,IF(H357<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I357=\"\"),\"\",IF(I357>Parameters!$E$6,1,IF(AND(I357<Parameters!$E$6,I357>=Parameters!$F$6),2,IF(AND(I357<Parameters!$F$6,I357>=Parameters!$G$6),3,IF(AND(I357<Parameters!$G$6,I357>=Parameters!$H$6),4,IF(I357<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J357=\"\"),\"\",IF(J357>Parameters!$E$6,1,IF(AND(J357<Parameters!$E$6,J357>=Parameters!$F$6),2,IF(AND(J357<Parameters!$F$6,J357>=Parameters!$G$6),3,IF(AND(J357<Parameters!$G$6,J357>=Parameters!$H$6),4,IF(J357<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K357=\"\"),\"\",IF(K357>Parameters!$E$6,1,IF(AND(K357<Parameters!$E$6,K357>=Parameters!$F$6),2,IF(AND(K357<Parameters!$F$6,K357>=Parameters!$G$6),3,IF(AND(K357<Parameters!$G$6,K357>=Parameters!$H$6),4,IF(K357<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L357=\"\"),\"\",IF(L357>Parameters!$E$6,1,IF(AND(L357<Parameters!$E$6,L357>=Parameters!$F$6),2,IF(AND(L357<Parameters!$F$6,L357>=Parameters!$G$6),3,IF(AND(L357<Parameters!$G$6,L357>=Parameters!$H$6),4,IF(L357<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M357=\"\"),\"\",IF(M357>Parameters!$E$6,1,IF(AND(M357<Parameters!$E$6,M357>=Parameters!$F$6),2,IF(AND(M357<Parameters!$F$6,M357>=Parameters!$G$6),3,IF(AND(M357<Parameters!$G$6,M357>=Parameters!$H$6),4,IF(M357<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N357=\"\"),\"\",IF(N357>Parameters!$E$6,1,IF(AND(N357<Parameters!$E$6,N357>=Parameters!$F$6),2,IF(AND(N357<Parameters!$F$6,N357>=Parameters!$G$6),3,IF(AND(N357<Parameters!$G$6,N357>=Parameters!$H$6),4,IF(N357<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O357=\"\"),\"\",IF(O357>Parameters!$E$6,1,IF(AND(O357<Parameters!$E$6,O357>=Parameters!$F$6),2,IF(AND(O357<Parameters!$F$6,O357>=Parameters!$G$6),3,IF(AND(O357<Parameters!$G$6,O357>=Parameters!$H$6),4,IF(O357<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P357=\"\"),\"\",IF(P357>Parameters!$E$6,1,IF(AND(P357<Parameters!$E$6,P357>=Parameters!$F$6),2,IF(AND(P357<Parameters!$F$6,P357>=Parameters!$G$6),3,IF(AND(P357<Parameters!$G$6,P357>=Parameters!$H$6),4,IF(P357<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q357=\"\"),\"\",IF(Q357>Parameters!$E$6,1,IF(AND(Q357<Parameters!$E$6,Q357>=Parameters!$F$6),2,IF(AND(Q357<Parameters!$F$6,Q357>=Parameters!$G$6),3,IF(AND(Q357<Parameters!$G$6,Q357>=Parameters!$H$6),4,IF(Q357<Parameters!$H$6,5,\"\"))))))","v":""}]
[{"$f":"Data!$CG$5","v":"Cost Recovery"},{"$f":"Companies!B31","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B358,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B358,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A358,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B358,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B358,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A358,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B358,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B358,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A358,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B358,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B358,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A358,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B358,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B358,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A358,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B358,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B358,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A358,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B358,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B358,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A358,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B358,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B358,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A358,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B358,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B358,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A358,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B358,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B358,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A358,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B358,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B358,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A358,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B358,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B358,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A358,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B358,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B358,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A358,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B358,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B358,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A358,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B358,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B358,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A358,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C358=\"\"),\"\",IF(C358>Parameters!$E$6,1,IF(AND(C358<Parameters!$E$6,C358>=Parameters!$F$6),2,IF(AND(C358<Parameters!$F$6,C358>=Parameters!$G$6),3,IF(AND(C358<Parameters!$G$6,C358>=Parameters!$H$6),4,IF(C358<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D358=\"\"),\"\",IF(D358>Parameters!$E$6,1,IF(AND(D358<Parameters!$E$6,D358>=Parameters!$F$6),2,IF(AND(D358<Parameters!$F$6,D358>=Parameters!$G$6),3,IF(AND(D358<Parameters!$G$6,D358>=Parameters!$H$6),4,IF(D358<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E358=\"\"),\"\",IF(E358>Parameters!$E$6,1,IF(AND(E358<Parameters!$E$6,E358>=Parameters!$F$6),2,IF(AND(E358<Parameters!$F$6,E358>=Parameters!$G$6),3,IF(AND(E358<Parameters!$G$6,E358>=Parameters!$H$6),4,IF(E358<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F358=\"\"),\"\",IF(F358>Parameters!$E$6,1,IF(AND(F358<Parameters!$E$6,F358>=Parameters!$F$6),2,IF(AND(F358<Parameters!$F$6,F358>=Parameters!$G$6),3,IF(AND(F358<Parameters!$G$6,F358>=Parameters!$H$6),4,IF(F358<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G358=\"\"),\"\",IF(G358>Parameters!$E$6,1,IF(AND(G358<Parameters!$E$6,G358>=Parameters!$F$6),2,IF(AND(G358<Parameters!$F$6,G358>=Parameters!$G$6),3,IF(AND(G358<Parameters!$G$6,G358>=Parameters!$H$6),4,IF(G358<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H358=\"\"),\"\",IF(H358>Parameters!$E$6,1,IF(AND(H358<Parameters!$E$6,H358>=Parameters!$F$6),2,IF(AND(H358<Parameters!$F$6,H358>=Parameters!$G$6),3,IF(AND(H358<Parameters!$G$6,H358>=Parameters!$H$6),4,IF(H358<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I358=\"\"),\"\",IF(I358>Parameters!$E$6,1,IF(AND(I358<Parameters!$E$6,I358>=Parameters!$F$6),2,IF(AND(I358<Parameters!$F$6,I358>=Parameters!$G$6),3,IF(AND(I358<Parameters!$G$6,I358>=Parameters!$H$6),4,IF(I358<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J358=\"\"),\"\",IF(J358>Parameters!$E$6,1,IF(AND(J358<Parameters!$E$6,J358>=Parameters!$F$6),2,IF(AND(J358<Parameters!$F$6,J358>=Parameters!$G$6),3,IF(AND(J358<Parameters!$G$6,J358>=Parameters!$H$6),4,IF(J358<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K358=\"\"),\"\",IF(K358>Parameters!$E$6,1,IF(AND(K358<Parameters!$E$6,K358>=Parameters!$F$6),2,IF(AND(K358<Parameters!$F$6,K358>=Parameters!$G$6),3,IF(AND(K358<Parameters!$G$6,K358>=Parameters!$H$6),4,IF(K358<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L358=\"\"),\"\",IF(L358>Parameters!$E$6,1,IF(AND(L358<Parameters!$E$6,L358>=Parameters!$F$6),2,IF(AND(L358<Parameters!$F$6,L358>=Parameters!$G$6),3,IF(AND(L358<Parameters!$G$6,L358>=Parameters!$H$6),4,IF(L358<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M358=\"\"),\"\",IF(M358>Parameters!$E$6,1,IF(AND(M358<Parameters!$E$6,M358>=Parameters!$F$6),2,IF(AND(M358<Parameters!$F$6,M358>=Parameters!$G$6),3,IF(AND(M358<Parameters!$G$6,M358>=Parameters!$H$6),4,IF(M358<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N358=\"\"),\"\",IF(N358>Parameters!$E$6,1,IF(AND(N358<Parameters!$E$6,N358>=Parameters!$F$6),2,IF(AND(N358<Parameters!$F$6,N358>=Parameters!$G$6),3,IF(AND(N358<Parameters!$G$6,N358>=Parameters!$H$6),4,IF(N358<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O358=\"\"),\"\",IF(O358>Parameters!$E$6,1,IF(AND(O358<Parameters!$E$6,O358>=Parameters!$F$6),2,IF(AND(O358<Parameters!$F$6,O358>=Parameters!$G$6),3,IF(AND(O358<Parameters!$G$6,O358>=Parameters!$H$6),4,IF(O358<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P358=\"\"),\"\",IF(P358>Parameters!$E$6,1,IF(AND(P358<Parameters!$E$6,P358>=Parameters!$F$6),2,IF(AND(P358<Parameters!$F$6,P358>=Parameters!$G$6),3,IF(AND(P358<Parameters!$G$6,P358>=Parameters!$H$6),4,IF(P358<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q358=\"\"),\"\",IF(Q358>Parameters!$E$6,1,IF(AND(Q358<Parameters!$E$6,Q358>=Parameters!$F$6),2,IF(AND(Q358<Parameters!$F$6,Q358>=Parameters!$G$6),3,IF(AND(Q358<Parameters!$G$6,Q358>=Parameters!$H$6),4,IF(Q358<Parameters!$H$6,5,\"\"))))))","v":""}]
[{"$f":"Data!$CG$5","v":"Cost Recovery"},{"$f":"Companies!B32","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B359,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B359,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A359,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B359,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B359,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A359,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B359,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B359,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A359,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B359,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B359,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A359,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B359,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B359,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A359,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B359,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B359,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A359,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B359,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B359,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A359,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B359,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B359,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A359,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B359,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B359,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A359,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B359,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B359,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A359,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B359,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B359,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A359,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B359,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B359,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A359,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B359,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B359,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A359,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B359,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B359,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A359,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B359,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B359,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A359,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C359=\"\"),\"\",IF(C359>Parameters!$E$6,1,IF(AND(C359<Parameters!$E$6,C359>=Parameters!$F$6),2,IF(AND(C359<Parameters!$F$6,C359>=Parameters!$G$6),3,IF(AND(C359<Parameters!$G$6,C359>=Parameters!$H$6),4,IF(C359<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D359=\"\"),\"\",IF(D359>Parameters!$E$6,1,IF(AND(D359<Parameters!$E$6,D359>=Parameters!$F$6),2,IF(AND(D359<Parameters!$F$6,D359>=Parameters!$G$6),3,IF(AND(D359<Parameters!$G$6,D359>=Parameters!$H$6),4,IF(D359<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E359=\"\"),\"\",IF(E359>Parameters!$E$6,1,IF(AND(E359<Parameters!$E$6,E359>=Parameters!$F$6),2,IF(AND(E359<Parameters!$F$6,E359>=Parameters!$G$6),3,IF(AND(E359<Parameters!$G$6,E359>=Parameters!$H$6),4,IF(E359<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F359=\"\"),\"\",IF(F359>Parameters!$E$6,1,IF(AND(F359<Parameters!$E$6,F359>=Parameters!$F$6),2,IF(AND(F359<Parameters!$F$6,F359>=Parameters!$G$6),3,IF(AND(F359<Parameters!$G$6,F359>=Parameters!$H$6),4,IF(F359<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G359=\"\"),\"\",IF(G359>Parameters!$E$6,1,IF(AND(G359<Parameters!$E$6,G359>=Parameters!$F$6),2,IF(AND(G359<Parameters!$F$6,G359>=Parameters!$G$6),3,IF(AND(G359<Parameters!$G$6,G359>=Parameters!$H$6),4,IF(G359<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H359=\"\"),\"\",IF(H359>Parameters!$E$6,1,IF(AND(H359<Parameters!$E$6,H359>=Parameters!$F$6),2,IF(AND(H359<Parameters!$F$6,H359>=Parameters!$G$6),3,IF(AND(H359<Parameters!$G$6,H359>=Parameters!$H$6),4,IF(H359<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I359=\"\"),\"\",IF(I359>Parameters!$E$6,1,IF(AND(I359<Parameters!$E$6,I359>=Parameters!$F$6),2,IF(AND(I359<Parameters!$F$6,I359>=Parameters!$G$6),3,IF(AND(I359<Parameters!$G$6,I359>=Parameters!$H$6),4,IF(I359<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J359=\"\"),\"\",IF(J359>Parameters!$E$6,1,IF(AND(J359<Parameters!$E$6,J359>=Parameters!$F$6),2,IF(AND(J359<Parameters!$F$6,J359>=Parameters!$G$6),3,IF(AND(J359<Parameters!$G$6,J359>=Parameters!$H$6),4,IF(J359<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K359=\"\"),\"\",IF(K359>Parameters!$E$6,1,IF(AND(K359<Parameters!$E$6,K359>=Parameters!$F$6),2,IF(AND(K359<Parameters!$F$6,K359>=Parameters!$G$6),3,IF(AND(K359<Parameters!$G$6,K359>=Parameters!$H$6),4,IF(K359<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L359=\"\"),\"\",IF(L359>Parameters!$E$6,1,IF(AND(L359<Parameters!$E$6,L359>=Parameters!$F$6),2,IF(AND(L359<Parameters!$F$6,L359>=Parameters!$G$6),3,IF(AND(L359<Parameters!$G$6,L359>=Parameters!$H$6),4,IF(L359<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M359=\"\"),\"\",IF(M359>Parameters!$E$6,1,IF(AND(M359<Parameters!$E$6,M359>=Parameters!$F$6),2,IF(AND(M359<Parameters!$F$6,M359>=Parameters!$G$6),3,IF(AND(M359<Parameters!$G$6,M359>=Parameters!$H$6),4,IF(M359<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N359=\"\"),\"\",IF(N359>Parameters!$E$6,1,IF(AND(N359<Parameters!$E$6,N359>=Parameters!$F$6),2,IF(AND(N359<Parameters!$F$6,N359>=Parameters!$G$6),3,IF(AND(N359<Parameters!$G$6,N359>=Parameters!$H$6),4,IF(N359<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O359=\"\"),\"\",IF(O359>Parameters!$E$6,1,IF(AND(O359<Parameters!$E$6,O359>=Parameters!$F$6),2,IF(AND(O359<Parameters!$F$6,O359>=Parameters!$G$6),3,IF(AND(O359<Parameters!$G$6,O359>=Parameters!$H$6),4,IF(O359<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P359=\"\"),\"\",IF(P359>Parameters!$E$6,1,IF(AND(P359<Parameters!$E$6,P359>=Parameters!$F$6),2,IF(AND(P359<Parameters!$F$6,P359>=Parameters!$G$6),3,IF(AND(P359<Parameters!$G$6,P359>=Parameters!$H$6),4,IF(P359<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q359=\"\"),\"\",IF(Q359>Parameters!$E$6,1,IF(AND(Q359<Parameters!$E$6,Q359>=Parameters!$F$6),2,IF(AND(Q359<Parameters!$F$6,Q359>=Parameters!$G$6),3,IF(AND(Q359<Parameters!$G$6,Q359>=Parameters!$H$6),4,IF(Q359<Parameters!$H$6,5,\"\"))))))","v":""}]
[{"$f":"Data!$CG$5","v":"Cost Recovery"},{"$f":"Companies!B33","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B360,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B360,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A360,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B360,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B360,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A360,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B360,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B360,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A360,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B360,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B360,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A360,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B360,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B360,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A360,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B360,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B360,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A360,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B360,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B360,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A360,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B360,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B360,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A360,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B360,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B360,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A360,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B360,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B360,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A360,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B360,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B360,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A360,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B360,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B360,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A360,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B360,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B360,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A360,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B360,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B360,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A360,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B360,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B360,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A360,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C360=\"\"),\"\",IF(C360>Parameters!$E$6,1,IF(AND(C360<Parameters!$E$6,C360>=Parameters!$F$6),2,IF(AND(C360<Parameters!$F$6,C360>=Parameters!$G$6),3,IF(AND(C360<Parameters!$G$6,C360>=Parameters!$H$6),4,IF(C360<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D360=\"\"),\"\",IF(D360>Parameters!$E$6,1,IF(AND(D360<Parameters!$E$6,D360>=Parameters!$F$6),2,IF(AND(D360<Parameters!$F$6,D360>=Parameters!$G$6),3,IF(AND(D360<Parameters!$G$6,D360>=Parameters!$H$6),4,IF(D360<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E360=\"\"),\"\",IF(E360>Parameters!$E$6,1,IF(AND(E360<Parameters!$E$6,E360>=Parameters!$F$6),2,IF(AND(E360<Parameters!$F$6,E360>=Parameters!$G$6),3,IF(AND(E360<Parameters!$G$6,E360>=Parameters!$H$6),4,IF(E360<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F360=\"\"),\"\",IF(F360>Parameters!$E$6,1,IF(AND(F360<Parameters!$E$6,F360>=Parameters!$F$6),2,IF(AND(F360<Parameters!$F$6,F360>=Parameters!$G$6),3,IF(AND(F360<Parameters!$G$6,F360>=Parameters!$H$6),4,IF(F360<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G360=\"\"),\"\",IF(G360>Parameters!$E$6,1,IF(AND(G360<Parameters!$E$6,G360>=Parameters!$F$6),2,IF(AND(G360<Parameters!$F$6,G360>=Parameters!$G$6),3,IF(AND(G360<Parameters!$G$6,G360>=Parameters!$H$6),4,IF(G360<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H360=\"\"),\"\",IF(H360>Parameters!$E$6,1,IF(AND(H360<Parameters!$E$6,H360>=Parameters!$F$6),2,IF(AND(H360<Parameters!$F$6,H360>=Parameters!$G$6),3,IF(AND(H360<Parameters!$G$6,H360>=Parameters!$H$6),4,IF(H360<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I360=\"\"),\"\",IF(I360>Parameters!$E$6,1,IF(AND(I360<Parameters!$E$6,I360>=Parameters!$F$6),2,IF(AND(I360<Parameters!$F$6,I360>=Parameters!$G$6),3,IF(AND(I360<Parameters!$G$6,I360>=Parameters!$H$6),4,IF(I360<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J360=\"\"),\"\",IF(J360>Parameters!$E$6,1,IF(AND(J360<Parameters!$E$6,J360>=Parameters!$F$6),2,IF(AND(J360<Parameters!$F$6,J360>=Parameters!$G$6),3,IF(AND(J360<Parameters!$G$6,J360>=Parameters!$H$6),4,IF(J360<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K360=\"\"),\"\",IF(K360>Parameters!$E$6,1,IF(AND(K360<Parameters!$E$6,K360>=Parameters!$F$6),2,IF(AND(K360<Parameters!$F$6,K360>=Parameters!$G$6),3,IF(AND(K360<Parameters!$G$6,K360>=Parameters!$H$6),4,IF(K360<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L360=\"\"),\"\",IF(L360>Parameters!$E$6,1,IF(AND(L360<Parameters!$E$6,L360>=Parameters!$F$6),2,IF(AND(L360<Parameters!$F$6,L360>=Parameters!$G$6),3,IF(AND(L360<Parameters!$G$6,L360>=Parameters!$H$6),4,IF(L360<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M360=\"\"),\"\",IF(M360>Parameters!$E$6,1,IF(AND(M360<Parameters!$E$6,M360>=Parameters!$F$6),2,IF(AND(M360<Parameters!$F$6,M360>=Parameters!$G$6),3,IF(AND(M360<Parameters!$G$6,M360>=Parameters!$H$6),4,IF(M360<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N360=\"\"),\"\",IF(N360>Parameters!$E$6,1,IF(AND(N360<Parameters!$E$6,N360>=Parameters!$F$6),2,IF(AND(N360<Parameters!$F$6,N360>=Parameters!$G$6),3,IF(AND(N360<Parameters!$G$6,N360>=Parameters!$H$6),4,IF(N360<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O360=\"\"),\"\",IF(O360>Parameters!$E$6,1,IF(AND(O360<Parameters!$E$6,O360>=Parameters!$F$6),2,IF(AND(O360<Parameters!$F$6,O360>=Parameters!$G$6),3,IF(AND(O360<Parameters!$G$6,O360>=Parameters!$H$6),4,IF(O360<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P360=\"\"),\"\",IF(P360>Parameters!$E$6,1,IF(AND(P360<Parameters!$E$6,P360>=Parameters!$F$6),2,IF(AND(P360<Parameters!$F$6,P360>=Parameters!$G$6),3,IF(AND(P360<Parameters!$G$6,P360>=Parameters!$H$6),4,IF(P360<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q360=\"\"),\"\",IF(Q360>Parameters!$E$6,1,IF(AND(Q360<Parameters!$E$6,Q360>=Parameters!$F$6),2,IF(AND(Q360<Parameters!$F$6,Q360>=Parameters!$G$6),3,IF(AND(Q360<Parameters!$G$6,Q360>=Parameters!$H$6),4,IF(Q360<Parameters!$H$6,5,\"\"))))))","v":""}]
[{"$f":"Data!$CG$5","v":"Cost Recovery"},{"$f":"Companies!B34","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B361,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B361,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A361,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B361,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B361,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A361,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B361,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B361,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A361,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B361,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B361,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A361,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B361,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B361,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A361,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B361,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B361,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A361,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B361,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B361,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A361,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B361,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B361,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A361,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B361,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B361,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A361,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B361,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B361,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A361,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B361,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B361,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A361,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B361,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B361,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A361,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B361,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B361,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A361,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B361,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B361,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A361,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B361,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B361,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A361,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C361=\"\"),\"\",IF(C361>Parameters!$E$6,1,IF(AND(C361<Parameters!$E$6,C361>=Parameters!$F$6),2,IF(AND(C361<Parameters!$F$6,C361>=Parameters!$G$6),3,IF(AND(C361<Parameters!$G$6,C361>=Parameters!$H$6),4,IF(C361<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D361=\"\"),\"\",IF(D361>Parameters!$E$6,1,IF(AND(D361<Parameters!$E$6,D361>=Parameters!$F$6),2,IF(AND(D361<Parameters!$F$6,D361>=Parameters!$G$6),3,IF(AND(D361<Parameters!$G$6,D361>=Parameters!$H$6),4,IF(D361<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E361=\"\"),\"\",IF(E361>Parameters!$E$6,1,IF(AND(E361<Parameters!$E$6,E361>=Parameters!$F$6),2,IF(AND(E361<Parameters!$F$6,E361>=Parameters!$G$6),3,IF(AND(E361<Parameters!$G$6,E361>=Parameters!$H$6),4,IF(E361<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F361=\"\"),\"\",IF(F361>Parameters!$E$6,1,IF(AND(F361<Parameters!$E$6,F361>=Parameters!$F$6),2,IF(AND(F361<Parameters!$F$6,F361>=Parameters!$G$6),3,IF(AND(F361<Parameters!$G$6,F361>=Parameters!$H$6),4,IF(F361<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G361=\"\"),\"\",IF(G361>Parameters!$E$6,1,IF(AND(G361<Parameters!$E$6,G361>=Parameters!$F$6),2,IF(AND(G361<Parameters!$F$6,G361>=Parameters!$G$6),3,IF(AND(G361<Parameters!$G$6,G361>=Parameters!$H$6),4,IF(G361<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H361=\"\"),\"\",IF(H361>Parameters!$E$6,1,IF(AND(H361<Parameters!$E$6,H361>=Parameters!$F$6),2,IF(AND(H361<Parameters!$F$6,H361>=Parameters!$G$6),3,IF(AND(H361<Parameters!$G$6,H361>=Parameters!$H$6),4,IF(H361<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I361=\"\"),\"\",IF(I361>Parameters!$E$6,1,IF(AND(I361<Parameters!$E$6,I361>=Parameters!$F$6),2,IF(AND(I361<Parameters!$F$6,I361>=Parameters!$G$6),3,IF(AND(I361<Parameters!$G$6,I361>=Parameters!$H$6),4,IF(I361<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J361=\"\"),\"\",IF(J361>Parameters!$E$6,1,IF(AND(J361<Parameters!$E$6,J361>=Parameters!$F$6),2,IF(AND(J361<Parameters!$F$6,J361>=Parameters!$G$6),3,IF(AND(J361<Parameters!$G$6,J361>=Parameters!$H$6),4,IF(J361<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K361=\"\"),\"\",IF(K361>Parameters!$E$6,1,IF(AND(K361<Parameters!$E$6,K361>=Parameters!$F$6),2,IF(AND(K361<Parameters!$F$6,K361>=Parameters!$G$6),3,IF(AND(K361<Parameters!$G$6,K361>=Parameters!$H$6),4,IF(K361<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L361=\"\"),\"\",IF(L361>Parameters!$E$6,1,IF(AND(L361<Parameters!$E$6,L361>=Parameters!$F$6),2,IF(AND(L361<Parameters!$F$6,L361>=Parameters!$G$6),3,IF(AND(L361<Parameters!$G$6,L361>=Parameters!$H$6),4,IF(L361<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M361=\"\"),\"\",IF(M361>Parameters!$E$6,1,IF(AND(M361<Parameters!$E$6,M361>=Parameters!$F$6),2,IF(AND(M361<Parameters!$F$6,M361>=Parameters!$G$6),3,IF(AND(M361<Parameters!$G$6,M361>=Parameters!$H$6),4,IF(M361<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N361=\"\"),\"\",IF(N361>Parameters!$E$6,1,IF(AND(N361<Parameters!$E$6,N361>=Parameters!$F$6),2,IF(AND(N361<Parameters!$F$6,N361>=Parameters!$G$6),3,IF(AND(N361<Parameters!$G$6,N361>=Parameters!$H$6),4,IF(N361<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O361=\"\"),\"\",IF(O361>Parameters!$E$6,1,IF(AND(O361<Parameters!$E$6,O361>=Parameters!$F$6),2,IF(AND(O361<Parameters!$F$6,O361>=Parameters!$G$6),3,IF(AND(O361<Parameters!$G$6,O361>=Parameters!$H$6),4,IF(O361<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P361=\"\"),\"\",IF(P361>Parameters!$E$6,1,IF(AND(P361<Parameters!$E$6,P361>=Parameters!$F$6),2,IF(AND(P361<Parameters!$F$6,P361>=Parameters!$G$6),3,IF(AND(P361<Parameters!$G$6,P361>=Parameters!$H$6),4,IF(P361<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q361=\"\"),\"\",IF(Q361>Parameters!$E$6,1,IF(AND(Q361<Parameters!$E$6,Q361>=Parameters!$F$6),2,IF(AND(Q361<Parameters!$F$6,Q361>=Parameters!$G$6),3,IF(AND(Q361<Parameters!$G$6,Q361>=Parameters!$H$6),4,IF(Q361<Parameters!$H$6,5,\"\"))))))","v":""}]
[{"$f":"Data!$CG$5","v":"Cost Recovery"},{"$f":"Companies!B35","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B362,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B362,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A362,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B362,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B362,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A362,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B362,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B362,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A362,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B362,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B362,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A362,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B362,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B362,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A362,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B362,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B362,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A362,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B362,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B362,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A362,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B362,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B362,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A362,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B362,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B362,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A362,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B362,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B362,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A362,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B362,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B362,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A362,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B362,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B362,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A362,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B362,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B362,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A362,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B362,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B362,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A362,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B362,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B362,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A362,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C362=\"\"),\"\",IF(C362>Parameters!$E$6,1,IF(AND(C362<Parameters!$E$6,C362>=Parameters!$F$6),2,IF(AND(C362<Parameters!$F$6,C362>=Parameters!$G$6),3,IF(AND(C362<Parameters!$G$6,C362>=Parameters!$H$6),4,IF(C362<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D362=\"\"),\"\",IF(D362>Parameters!$E$6,1,IF(AND(D362<Parameters!$E$6,D362>=Parameters!$F$6),2,IF(AND(D362<Parameters!$F$6,D362>=Parameters!$G$6),3,IF(AND(D362<Parameters!$G$6,D362>=Parameters!$H$6),4,IF(D362<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E362=\"\"),\"\",IF(E362>Parameters!$E$6,1,IF(AND(E362<Parameters!$E$6,E362>=Parameters!$F$6),2,IF(AND(E362<Parameters!$F$6,E362>=Parameters!$G$6),3,IF(AND(E362<Parameters!$G$6,E362>=Parameters!$H$6),4,IF(E362<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F362=\"\"),\"\",IF(F362>Parameters!$E$6,1,IF(AND(F362<Parameters!$E$6,F362>=Parameters!$F$6),2,IF(AND(F362<Parameters!$F$6,F362>=Parameters!$G$6),3,IF(AND(F362<Parameters!$G$6,F362>=Parameters!$H$6),4,IF(F362<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G362=\"\"),\"\",IF(G362>Parameters!$E$6,1,IF(AND(G362<Parameters!$E$6,G362>=Parameters!$F$6),2,IF(AND(G362<Parameters!$F$6,G362>=Parameters!$G$6),3,IF(AND(G362<Parameters!$G$6,G362>=Parameters!$H$6),4,IF(G362<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H362=\"\"),\"\",IF(H362>Parameters!$E$6,1,IF(AND(H362<Parameters!$E$6,H362>=Parameters!$F$6),2,IF(AND(H362<Parameters!$F$6,H362>=Parameters!$G$6),3,IF(AND(H362<Parameters!$G$6,H362>=Parameters!$H$6),4,IF(H362<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I362=\"\"),\"\",IF(I362>Parameters!$E$6,1,IF(AND(I362<Parameters!$E$6,I362>=Parameters!$F$6),2,IF(AND(I362<Parameters!$F$6,I362>=Parameters!$G$6),3,IF(AND(I362<Parameters!$G$6,I362>=Parameters!$H$6),4,IF(I362<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J362=\"\"),\"\",IF(J362>Parameters!$E$6,1,IF(AND(J362<Parameters!$E$6,J362>=Parameters!$F$6),2,IF(AND(J362<Parameters!$F$6,J362>=Parameters!$G$6),3,IF(AND(J362<Parameters!$G$6,J362>=Parameters!$H$6),4,IF(J362<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K362=\"\"),\"\",IF(K362>Parameters!$E$6,1,IF(AND(K362<Parameters!$E$6,K362>=Parameters!$F$6),2,IF(AND(K362<Parameters!$F$6,K362>=Parameters!$G$6),3,IF(AND(K362<Parameters!$G$6,K362>=Parameters!$H$6),4,IF(K362<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L362=\"\"),\"\",IF(L362>Parameters!$E$6,1,IF(AND(L362<Parameters!$E$6,L362>=Parameters!$F$6),2,IF(AND(L362<Parameters!$F$6,L362>=Parameters!$G$6),3,IF(AND(L362<Parameters!$G$6,L362>=Parameters!$H$6),4,IF(L362<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M362=\"\"),\"\",IF(M362>Parameters!$E$6,1,IF(AND(M362<Parameters!$E$6,M362>=Parameters!$F$6),2,IF(AND(M362<Parameters!$F$6,M362>=Parameters!$G$6),3,IF(AND(M362<Parameters!$G$6,M362>=Parameters!$H$6),4,IF(M362<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N362=\"\"),\"\",IF(N362>Parameters!$E$6,1,IF(AND(N362<Parameters!$E$6,N362>=Parameters!$F$6),2,IF(AND(N362<Parameters!$F$6,N362>=Parameters!$G$6),3,IF(AND(N362<Parameters!$G$6,N362>=Parameters!$H$6),4,IF(N362<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O362=\"\"),\"\",IF(O362>Parameters!$E$6,1,IF(AND(O362<Parameters!$E$6,O362>=Parameters!$F$6),2,IF(AND(O362<Parameters!$F$6,O362>=Parameters!$G$6),3,IF(AND(O362<Parameters!$G$6,O362>=Parameters!$H$6),4,IF(O362<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P362=\"\"),\"\",IF(P362>Parameters!$E$6,1,IF(AND(P362<Parameters!$E$6,P362>=Parameters!$F$6),2,IF(AND(P362<Parameters!$F$6,P362>=Parameters!$G$6),3,IF(AND(P362<Parameters!$G$6,P362>=Parameters!$H$6),4,IF(P362<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q362=\"\"),\"\",IF(Q362>Parameters!$E$6,1,IF(AND(Q362<Parameters!$E$6,Q362>=Parameters!$F$6),2,IF(AND(Q362<Parameters!$F$6,Q362>=Parameters!$G$6),3,IF(AND(Q362<Parameters!$G$6,Q362>=Parameters!$H$6),4,IF(Q362<Parameters!$H$6,5,\"\"))))))","v":""}]
[{"$f":"Data!$CG$5","v":"Cost Recovery"},{"$f":"Companies!B36","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B363,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B363,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A363,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B363,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B363,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A363,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B363,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B363,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A363,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B363,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B363,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A363,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B363,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B363,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A363,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B363,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B363,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A363,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B363,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B363,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A363,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B363,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B363,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A363,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B363,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B363,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A363,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B363,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B363,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A363,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B363,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B363,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A363,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B363,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B363,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A363,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B363,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B363,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A363,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B363,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B363,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A363,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B363,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B363,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A363,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C363=\"\"),\"\",IF(C363>Parameters!$E$6,1,IF(AND(C363<Parameters!$E$6,C363>=Parameters!$F$6),2,IF(AND(C363<Parameters!$F$6,C363>=Parameters!$G$6),3,IF(AND(C363<Parameters!$G$6,C363>=Parameters!$H$6),4,IF(C363<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D363=\"\"),\"\",IF(D363>Parameters!$E$6,1,IF(AND(D363<Parameters!$E$6,D363>=Parameters!$F$6),2,IF(AND(D363<Parameters!$F$6,D363>=Parameters!$G$6),3,IF(AND(D363<Parameters!$G$6,D363>=Parameters!$H$6),4,IF(D363<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E363=\"\"),\"\",IF(E363>Parameters!$E$6,1,IF(AND(E363<Parameters!$E$6,E363>=Parameters!$F$6),2,IF(AND(E363<Parameters!$F$6,E363>=Parameters!$G$6),3,IF(AND(E363<Parameters!$G$6,E363>=Parameters!$H$6),4,IF(E363<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F363=\"\"),\"\",IF(F363>Parameters!$E$6,1,IF(AND(F363<Parameters!$E$6,F363>=Parameters!$F$6),2,IF(AND(F363<Parameters!$F$6,F363>=Parameters!$G$6),3,IF(AND(F363<Parameters!$G$6,F363>=Parameters!$H$6),4,IF(F363<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G363=\"\"),\"\",IF(G363>Parameters!$E$6,1,IF(AND(G363<Parameters!$E$6,G363>=Parameters!$F$6),2,IF(AND(G363<Parameters!$F$6,G363>=Parameters!$G$6),3,IF(AND(G363<Parameters!$G$6,G363>=Parameters!$H$6),4,IF(G363<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H363=\"\"),\"\",IF(H363>Parameters!$E$6,1,IF(AND(H363<Parameters!$E$6,H363>=Parameters!$F$6),2,IF(AND(H363<Parameters!$F$6,H363>=Parameters!$G$6),3,IF(AND(H363<Parameters!$G$6,H363>=Parameters!$H$6),4,IF(H363<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I363=\"\"),\"\",IF(I363>Parameters!$E$6,1,IF(AND(I363<Parameters!$E$6,I363>=Parameters!$F$6),2,IF(AND(I363<Parameters!$F$6,I363>=Parameters!$G$6),3,IF(AND(I363<Parameters!$G$6,I363>=Parameters!$H$6),4,IF(I363<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J363=\"\"),\"\",IF(J363>Parameters!$E$6,1,IF(AND(J363<Parameters!$E$6,J363>=Parameters!$F$6),2,IF(AND(J363<Parameters!$F$6,J363>=Parameters!$G$6),3,IF(AND(J363<Parameters!$G$6,J363>=Parameters!$H$6),4,IF(J363<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K363=\"\"),\"\",IF(K363>Parameters!$E$6,1,IF(AND(K363<Parameters!$E$6,K363>=Parameters!$F$6),2,IF(AND(K363<Parameters!$F$6,K363>=Parameters!$G$6),3,IF(AND(K363<Parameters!$G$6,K363>=Parameters!$H$6),4,IF(K363<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L363=\"\"),\"\",IF(L363>Parameters!$E$6,1,IF(AND(L363<Parameters!$E$6,L363>=Parameters!$F$6),2,IF(AND(L363<Parameters!$F$6,L363>=Parameters!$G$6),3,IF(AND(L363<Parameters!$G$6,L363>=Parameters!$H$6),4,IF(L363<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M363=\"\"),\"\",IF(M363>Parameters!$E$6,1,IF(AND(M363<Parameters!$E$6,M363>=Parameters!$F$6),2,IF(AND(M363<Parameters!$F$6,M363>=Parameters!$G$6),3,IF(AND(M363<Parameters!$G$6,M363>=Parameters!$H$6),4,IF(M363<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N363=\"\"),\"\",IF(N363>Parameters!$E$6,1,IF(AND(N363<Parameters!$E$6,N363>=Parameters!$F$6),2,IF(AND(N363<Parameters!$F$6,N363>=Parameters!$G$6),3,IF(AND(N363<Parameters!$G$6,N363>=Parameters!$H$6),4,IF(N363<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O363=\"\"),\"\",IF(O363>Parameters!$E$6,1,IF(AND(O363<Parameters!$E$6,O363>=Parameters!$F$6),2,IF(AND(O363<Parameters!$F$6,O363>=Parameters!$G$6),3,IF(AND(O363<Parameters!$G$6,O363>=Parameters!$H$6),4,IF(O363<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P363=\"\"),\"\",IF(P363>Parameters!$E$6,1,IF(AND(P363<Parameters!$E$6,P363>=Parameters!$F$6),2,IF(AND(P363<Parameters!$F$6,P363>=Parameters!$G$6),3,IF(AND(P363<Parameters!$G$6,P363>=Parameters!$H$6),4,IF(P363<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q363=\"\"),\"\",IF(Q363>Parameters!$E$6,1,IF(AND(Q363<Parameters!$E$6,Q363>=Parameters!$F$6),2,IF(AND(Q363<Parameters!$F$6,Q363>=Parameters!$G$6),3,IF(AND(Q363<Parameters!$G$6,Q363>=Parameters!$H$6),4,IF(Q363<Parameters!$H$6,5,\"\"))))))","v":""}]
[{"$f":"Data!$CG$5","v":"Cost Recovery"},{"$f":"Companies!B37","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B364,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B364,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A364,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B364,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B364,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A364,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B364,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B364,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A364,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B364,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B364,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A364,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B364,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B364,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A364,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B364,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B364,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A364,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B364,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B364,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A364,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B364,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B364,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A364,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B364,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B364,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A364,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B364,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B364,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A364,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B364,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B364,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A364,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B364,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B364,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A364,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B364,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B364,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A364,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B364,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B364,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A364,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B364,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B364,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A364,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C364=\"\"),\"\",IF(C364>Parameters!$E$6,1,IF(AND(C364<Parameters!$E$6,C364>=Parameters!$F$6),2,IF(AND(C364<Parameters!$F$6,C364>=Parameters!$G$6),3,IF(AND(C364<Parameters!$G$6,C364>=Parameters!$H$6),4,IF(C364<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D364=\"\"),\"\",IF(D364>Parameters!$E$6,1,IF(AND(D364<Parameters!$E$6,D364>=Parameters!$F$6),2,IF(AND(D364<Parameters!$F$6,D364>=Parameters!$G$6),3,IF(AND(D364<Parameters!$G$6,D364>=Parameters!$H$6),4,IF(D364<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E364=\"\"),\"\",IF(E364>Parameters!$E$6,1,IF(AND(E364<Parameters!$E$6,E364>=Parameters!$F$6),2,IF(AND(E364<Parameters!$F$6,E364>=Parameters!$G$6),3,IF(AND(E364<Parameters!$G$6,E364>=Parameters!$H$6),4,IF(E364<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F364=\"\"),\"\",IF(F364>Parameters!$E$6,1,IF(AND(F364<Parameters!$E$6,F364>=Parameters!$F$6),2,IF(AND(F364<Parameters!$F$6,F364>=Parameters!$G$6),3,IF(AND(F364<Parameters!$G$6,F364>=Parameters!$H$6),4,IF(F364<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G364=\"\"),\"\",IF(G364>Parameters!$E$6,1,IF(AND(G364<Parameters!$E$6,G364>=Parameters!$F$6),2,IF(AND(G364<Parameters!$F$6,G364>=Parameters!$G$6),3,IF(AND(G364<Parameters!$G$6,G364>=Parameters!$H$6),4,IF(G364<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H364=\"\"),\"\",IF(H364>Parameters!$E$6,1,IF(AND(H364<Parameters!$E$6,H364>=Parameters!$F$6),2,IF(AND(H364<Parameters!$F$6,H364>=Parameters!$G$6),3,IF(AND(H364<Parameters!$G$6,H364>=Parameters!$H$6),4,IF(H364<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I364=\"\"),\"\",IF(I364>Parameters!$E$6,1,IF(AND(I364<Parameters!$E$6,I364>=Parameters!$F$6),2,IF(AND(I364<Parameters!$F$6,I364>=Parameters!$G$6),3,IF(AND(I364<Parameters!$G$6,I364>=Parameters!$H$6),4,IF(I364<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J364=\"\"),\"\",IF(J364>Parameters!$E$6,1,IF(AND(J364<Parameters!$E$6,J364>=Parameters!$F$6),2,IF(AND(J364<Parameters!$F$6,J364>=Parameters!$G$6),3,IF(AND(J364<Parameters!$G$6,J364>=Parameters!$H$6),4,IF(J364<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K364=\"\"),\"\",IF(K364>Parameters!$E$6,1,IF(AND(K364<Parameters!$E$6,K364>=Parameters!$F$6),2,IF(AND(K364<Parameters!$F$6,K364>=Parameters!$G$6),3,IF(AND(K364<Parameters!$G$6,K364>=Parameters!$H$6),4,IF(K364<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L364=\"\"),\"\",IF(L364>Parameters!$E$6,1,IF(AND(L364<Parameters!$E$6,L364>=Parameters!$F$6),2,IF(AND(L364<Parameters!$F$6,L364>=Parameters!$G$6),3,IF(AND(L364<Parameters!$G$6,L364>=Parameters!$H$6),4,IF(L364<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M364=\"\"),\"\",IF(M364>Parameters!$E$6,1,IF(AND(M364<Parameters!$E$6,M364>=Parameters!$F$6),2,IF(AND(M364<Parameters!$F$6,M364>=Parameters!$G$6),3,IF(AND(M364<Parameters!$G$6,M364>=Parameters!$H$6),4,IF(M364<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N364=\"\"),\"\",IF(N364>Parameters!$E$6,1,IF(AND(N364<Parameters!$E$6,N364>=Parameters!$F$6),2,IF(AND(N364<Parameters!$F$6,N364>=Parameters!$G$6),3,IF(AND(N364<Parameters!$G$6,N364>=Parameters!$H$6),4,IF(N364<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O364=\"\"),\"\",IF(O364>Parameters!$E$6,1,IF(AND(O364<Parameters!$E$6,O364>=Parameters!$F$6),2,IF(AND(O364<Parameters!$F$6,O364>=Parameters!$G$6),3,IF(AND(O364<Parameters!$G$6,O364>=Parameters!$H$6),4,IF(O364<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P364=\"\"),\"\",IF(P364>Parameters!$E$6,1,IF(AND(P364<Parameters!$E$6,P364>=Parameters!$F$6),2,IF(AND(P364<Parameters!$F$6,P364>=Parameters!$G$6),3,IF(AND(P364<Parameters!$G$6,P364>=Parameters!$H$6),4,IF(P364<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q364=\"\"),\"\",IF(Q364>Parameters!$E$6,1,IF(AND(Q364<Parameters!$E$6,Q364>=Parameters!$F$6),2,IF(AND(Q364<Parameters!$F$6,Q364>=Parameters!$G$6),3,IF(AND(Q364<Parameters!$G$6,Q364>=Parameters!$H$6),4,IF(Q364<Parameters!$H$6,5,\"\"))))))","v":""}]
[{"$f":"Data!$CG$5","v":"Cost Recovery"},{"$f":"Companies!B38","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B365,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B365,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A365,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B365,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B365,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A365,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B365,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B365,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A365,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B365,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B365,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A365,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B365,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B365,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A365,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B365,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B365,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A365,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B365,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B365,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A365,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B365,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B365,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A365,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B365,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B365,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A365,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B365,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B365,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A365,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B365,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B365,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A365,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B365,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B365,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A365,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B365,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B365,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A365,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B365,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B365,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A365,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B365,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B365,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A365,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C365=\"\"),\"\",IF(C365>Parameters!$E$6,1,IF(AND(C365<Parameters!$E$6,C365>=Parameters!$F$6),2,IF(AND(C365<Parameters!$F$6,C365>=Parameters!$G$6),3,IF(AND(C365<Parameters!$G$6,C365>=Parameters!$H$6),4,IF(C365<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D365=\"\"),\"\",IF(D365>Parameters!$E$6,1,IF(AND(D365<Parameters!$E$6,D365>=Parameters!$F$6),2,IF(AND(D365<Parameters!$F$6,D365>=Parameters!$G$6),3,IF(AND(D365<Parameters!$G$6,D365>=Parameters!$H$6),4,IF(D365<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E365=\"\"),\"\",IF(E365>Parameters!$E$6,1,IF(AND(E365<Parameters!$E$6,E365>=Parameters!$F$6),2,IF(AND(E365<Parameters!$F$6,E365>=Parameters!$G$6),3,IF(AND(E365<Parameters!$G$6,E365>=Parameters!$H$6),4,IF(E365<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F365=\"\"),\"\",IF(F365>Parameters!$E$6,1,IF(AND(F365<Parameters!$E$6,F365>=Parameters!$F$6),2,IF(AND(F365<Parameters!$F$6,F365>=Parameters!$G$6),3,IF(AND(F365<Parameters!$G$6,F365>=Parameters!$H$6),4,IF(F365<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G365=\"\"),\"\",IF(G365>Parameters!$E$6,1,IF(AND(G365<Parameters!$E$6,G365>=Parameters!$F$6),2,IF(AND(G365<Parameters!$F$6,G365>=Parameters!$G$6),3,IF(AND(G365<Parameters!$G$6,G365>=Parameters!$H$6),4,IF(G365<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H365=\"\"),\"\",IF(H365>Parameters!$E$6,1,IF(AND(H365<Parameters!$E$6,H365>=Parameters!$F$6),2,IF(AND(H365<Parameters!$F$6,H365>=Parameters!$G$6),3,IF(AND(H365<Parameters!$G$6,H365>=Parameters!$H$6),4,IF(H365<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I365=\"\"),\"\",IF(I365>Parameters!$E$6,1,IF(AND(I365<Parameters!$E$6,I365>=Parameters!$F$6),2,IF(AND(I365<Parameters!$F$6,I365>=Parameters!$G$6),3,IF(AND(I365<Parameters!$G$6,I365>=Parameters!$H$6),4,IF(I365<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J365=\"\"),\"\",IF(J365>Parameters!$E$6,1,IF(AND(J365<Parameters!$E$6,J365>=Parameters!$F$6),2,IF(AND(J365<Parameters!$F$6,J365>=Parameters!$G$6),3,IF(AND(J365<Parameters!$G$6,J365>=Parameters!$H$6),4,IF(J365<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K365=\"\"),\"\",IF(K365>Parameters!$E$6,1,IF(AND(K365<Parameters!$E$6,K365>=Parameters!$F$6),2,IF(AND(K365<Parameters!$F$6,K365>=Parameters!$G$6),3,IF(AND(K365<Parameters!$G$6,K365>=Parameters!$H$6),4,IF(K365<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L365=\"\"),\"\",IF(L365>Parameters!$E$6,1,IF(AND(L365<Parameters!$E$6,L365>=Parameters!$F$6),2,IF(AND(L365<Parameters!$F$6,L365>=Parameters!$G$6),3,IF(AND(L365<Parameters!$G$6,L365>=Parameters!$H$6),4,IF(L365<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M365=\"\"),\"\",IF(M365>Parameters!$E$6,1,IF(AND(M365<Parameters!$E$6,M365>=Parameters!$F$6),2,IF(AND(M365<Parameters!$F$6,M365>=Parameters!$G$6),3,IF(AND(M365<Parameters!$G$6,M365>=Parameters!$H$6),4,IF(M365<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N365=\"\"),\"\",IF(N365>Parameters!$E$6,1,IF(AND(N365<Parameters!$E$6,N365>=Parameters!$F$6),2,IF(AND(N365<Parameters!$F$6,N365>=Parameters!$G$6),3,IF(AND(N365<Parameters!$G$6,N365>=Parameters!$H$6),4,IF(N365<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O365=\"\"),\"\",IF(O365>Parameters!$E$6,1,IF(AND(O365<Parameters!$E$6,O365>=Parameters!$F$6),2,IF(AND(O365<Parameters!$F$6,O365>=Parameters!$G$6),3,IF(AND(O365<Parameters!$G$6,O365>=Parameters!$H$6),4,IF(O365<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P365=\"\"),\"\",IF(P365>Parameters!$E$6,1,IF(AND(P365<Parameters!$E$6,P365>=Parameters!$F$6),2,IF(AND(P365<Parameters!$F$6,P365>=Parameters!$G$6),3,IF(AND(P365<Parameters!$G$6,P365>=Parameters!$H$6),4,IF(P365<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q365=\"\"),\"\",IF(Q365>Parameters!$E$6,1,IF(AND(Q365<Parameters!$E$6,Q365>=Parameters!$F$6),2,IF(AND(Q365<Parameters!$F$6,Q365>=Parameters!$G$6),3,IF(AND(Q365<Parameters!$G$6,Q365>=Parameters!$H$6),4,IF(Q365<Parameters!$H$6,5,\"\"))))))","v":""}]
[{"$f":"Data!$CG$5","v":"Cost Recovery"},{"$f":"Companies!B39","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B366,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B366,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A366,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B366,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B366,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A366,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B366,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B366,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A366,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B366,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B366,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A366,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B366,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B366,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A366,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B366,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B366,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A366,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B366,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B366,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A366,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B366,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B366,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A366,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B366,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B366,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A366,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B366,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B366,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A366,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B366,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B366,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A366,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B366,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B366,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A366,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B366,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B366,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A366,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B366,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B366,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A366,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B366,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B366,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A366,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C366=\"\"),\"\",IF(C366>Parameters!$E$6,1,IF(AND(C366<Parameters!$E$6,C366>=Parameters!$F$6),2,IF(AND(C366<Parameters!$F$6,C366>=Parameters!$G$6),3,IF(AND(C366<Parameters!$G$6,C366>=Parameters!$H$6),4,IF(C366<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D366=\"\"),\"\",IF(D366>Parameters!$E$6,1,IF(AND(D366<Parameters!$E$6,D366>=Parameters!$F$6),2,IF(AND(D366<Parameters!$F$6,D366>=Parameters!$G$6),3,IF(AND(D366<Parameters!$G$6,D366>=Parameters!$H$6),4,IF(D366<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E366=\"\"),\"\",IF(E366>Parameters!$E$6,1,IF(AND(E366<Parameters!$E$6,E366>=Parameters!$F$6),2,IF(AND(E366<Parameters!$F$6,E366>=Parameters!$G$6),3,IF(AND(E366<Parameters!$G$6,E366>=Parameters!$H$6),4,IF(E366<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F366=\"\"),\"\",IF(F366>Parameters!$E$6,1,IF(AND(F366<Parameters!$E$6,F366>=Parameters!$F$6),2,IF(AND(F366<Parameters!$F$6,F366>=Parameters!$G$6),3,IF(AND(F366<Parameters!$G$6,F366>=Parameters!$H$6),4,IF(F366<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G366=\"\"),\"\",IF(G366>Parameters!$E$6,1,IF(AND(G366<Parameters!$E$6,G366>=Parameters!$F$6),2,IF(AND(G366<Parameters!$F$6,G366>=Parameters!$G$6),3,IF(AND(G366<Parameters!$G$6,G366>=Parameters!$H$6),4,IF(G366<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H366=\"\"),\"\",IF(H366>Parameters!$E$6,1,IF(AND(H366<Parameters!$E$6,H366>=Parameters!$F$6),2,IF(AND(H366<Parameters!$F$6,H366>=Parameters!$G$6),3,IF(AND(H366<Parameters!$G$6,H366>=Parameters!$H$6),4,IF(H366<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I366=\"\"),\"\",IF(I366>Parameters!$E$6,1,IF(AND(I366<Parameters!$E$6,I366>=Parameters!$F$6),2,IF(AND(I366<Parameters!$F$6,I366>=Parameters!$G$6),3,IF(AND(I366<Parameters!$G$6,I366>=Parameters!$H$6),4,IF(I366<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J366=\"\"),\"\",IF(J366>Parameters!$E$6,1,IF(AND(J366<Parameters!$E$6,J366>=Parameters!$F$6),2,IF(AND(J366<Parameters!$F$6,J366>=Parameters!$G$6),3,IF(AND(J366<Parameters!$G$6,J366>=Parameters!$H$6),4,IF(J366<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K366=\"\"),\"\",IF(K366>Parameters!$E$6,1,IF(AND(K366<Parameters!$E$6,K366>=Parameters!$F$6),2,IF(AND(K366<Parameters!$F$6,K366>=Parameters!$G$6),3,IF(AND(K366<Parameters!$G$6,K366>=Parameters!$H$6),4,IF(K366<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L366=\"\"),\"\",IF(L366>Parameters!$E$6,1,IF(AND(L366<Parameters!$E$6,L366>=Parameters!$F$6),2,IF(AND(L366<Parameters!$F$6,L366>=Parameters!$G$6),3,IF(AND(L366<Parameters!$G$6,L366>=Parameters!$H$6),4,IF(L366<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M366=\"\"),\"\",IF(M366>Parameters!$E$6,1,IF(AND(M366<Parameters!$E$6,M366>=Parameters!$F$6),2,IF(AND(M366<Parameters!$F$6,M366>=Parameters!$G$6),3,IF(AND(M366<Parameters!$G$6,M366>=Parameters!$H$6),4,IF(M366<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N366=\"\"),\"\",IF(N366>Parameters!$E$6,1,IF(AND(N366<Parameters!$E$6,N366>=Parameters!$F$6),2,IF(AND(N366<Parameters!$F$6,N366>=Parameters!$G$6),3,IF(AND(N366<Parameters!$G$6,N366>=Parameters!$H$6),4,IF(N366<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O366=\"\"),\"\",IF(O366>Parameters!$E$6,1,IF(AND(O366<Parameters!$E$6,O366>=Parameters!$F$6),2,IF(AND(O366<Parameters!$F$6,O366>=Parameters!$G$6),3,IF(AND(O366<Parameters!$G$6,O366>=Parameters!$H$6),4,IF(O366<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P366=\"\"),\"\",IF(P366>Parameters!$E$6,1,IF(AND(P366<Parameters!$E$6,P366>=Parameters!$F$6),2,IF(AND(P366<Parameters!$F$6,P366>=Parameters!$G$6),3,IF(AND(P366<Parameters!$G$6,P366>=Parameters!$H$6),4,IF(P366<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q366=\"\"),\"\",IF(Q366>Parameters!$E$6,1,IF(AND(Q366<Parameters!$E$6,Q366>=Parameters!$F$6),2,IF(AND(Q366<Parameters!$F$6,Q366>=Parameters!$G$6),3,IF(AND(Q366<Parameters!$G$6,Q366>=Parameters!$H$6),4,IF(Q366<Parameters!$H$6,5,\"\"))))))","v":""}]
[{"$f":"Data!$CG$5","v":"Cost Recovery"},{"$f":"Companies!B40","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B367,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B367,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A367,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B367,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B367,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A367,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B367,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B367,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A367,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B367,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B367,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A367,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B367,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B367,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A367,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B367,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B367,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A367,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B367,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B367,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A367,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B367,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B367,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A367,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B367,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B367,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A367,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B367,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B367,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A367,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B367,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B367,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A367,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B367,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B367,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A367,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B367,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B367,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A367,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B367,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B367,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A367,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B367,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B367,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A367,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C367=\"\"),\"\",IF(C367>Parameters!$E$6,1,IF(AND(C367<Parameters!$E$6,C367>=Parameters!$F$6),2,IF(AND(C367<Parameters!$F$6,C367>=Parameters!$G$6),3,IF(AND(C367<Parameters!$G$6,C367>=Parameters!$H$6),4,IF(C367<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D367=\"\"),\"\",IF(D367>Parameters!$E$6,1,IF(AND(D367<Parameters!$E$6,D367>=Parameters!$F$6),2,IF(AND(D367<Parameters!$F$6,D367>=Parameters!$G$6),3,IF(AND(D367<Parameters!$G$6,D367>=Parameters!$H$6),4,IF(D367<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E367=\"\"),\"\",IF(E367>Parameters!$E$6,1,IF(AND(E367<Parameters!$E$6,E367>=Parameters!$F$6),2,IF(AND(E367<Parameters!$F$6,E367>=Parameters!$G$6),3,IF(AND(E367<Parameters!$G$6,E367>=Parameters!$H$6),4,IF(E367<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F367=\"\"),\"\",IF(F367>Parameters!$E$6,1,IF(AND(F367<Parameters!$E$6,F367>=Parameters!$F$6),2,IF(AND(F367<Parameters!$F$6,F367>=Parameters!$G$6),3,IF(AND(F367<Parameters!$G$6,F367>=Parameters!$H$6),4,IF(F367<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G367=\"\"),\"\",IF(G367>Parameters!$E$6,1,IF(AND(G367<Parameters!$E$6,G367>=Parameters!$F$6),2,IF(AND(G367<Parameters!$F$6,G367>=Parameters!$G$6),3,IF(AND(G367<Parameters!$G$6,G367>=Parameters!$H$6),4,IF(G367<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H367=\"\"),\"\",IF(H367>Parameters!$E$6,1,IF(AND(H367<Parameters!$E$6,H367>=Parameters!$F$6),2,IF(AND(H367<Parameters!$F$6,H367>=Parameters!$G$6),3,IF(AND(H367<Parameters!$G$6,H367>=Parameters!$H$6),4,IF(H367<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I367=\"\"),\"\",IF(I367>Parameters!$E$6,1,IF(AND(I367<Parameters!$E$6,I367>=Parameters!$F$6),2,IF(AND(I367<Parameters!$F$6,I367>=Parameters!$G$6),3,IF(AND(I367<Parameters!$G$6,I367>=Parameters!$H$6),4,IF(I367<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J367=\"\"),\"\",IF(J367>Parameters!$E$6,1,IF(AND(J367<Parameters!$E$6,J367>=Parameters!$F$6),2,IF(AND(J367<Parameters!$F$6,J367>=Parameters!$G$6),3,IF(AND(J367<Parameters!$G$6,J367>=Parameters!$H$6),4,IF(J367<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K367=\"\"),\"\",IF(K367>Parameters!$E$6,1,IF(AND(K367<Parameters!$E$6,K367>=Parameters!$F$6),2,IF(AND(K367<Parameters!$F$6,K367>=Parameters!$G$6),3,IF(AND(K367<Parameters!$G$6,K367>=Parameters!$H$6),4,IF(K367<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L367=\"\"),\"\",IF(L367>Parameters!$E$6,1,IF(AND(L367<Parameters!$E$6,L367>=Parameters!$F$6),2,IF(AND(L367<Parameters!$F$6,L367>=Parameters!$G$6),3,IF(AND(L367<Parameters!$G$6,L367>=Parameters!$H$6),4,IF(L367<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M367=\"\"),\"\",IF(M367>Parameters!$E$6,1,IF(AND(M367<Parameters!$E$6,M367>=Parameters!$F$6),2,IF(AND(M367<Parameters!$F$6,M367>=Parameters!$G$6),3,IF(AND(M367<Parameters!$G$6,M367>=Parameters!$H$6),4,IF(M367<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N367=\"\"),\"\",IF(N367>Parameters!$E$6,1,IF(AND(N367<Parameters!$E$6,N367>=Parameters!$F$6),2,IF(AND(N367<Parameters!$F$6,N367>=Parameters!$G$6),3,IF(AND(N367<Parameters!$G$6,N367>=Parameters!$H$6),4,IF(N367<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O367=\"\"),\"\",IF(O367>Parameters!$E$6,1,IF(AND(O367<Parameters!$E$6,O367>=Parameters!$F$6),2,IF(AND(O367<Parameters!$F$6,O367>=Parameters!$G$6),3,IF(AND(O367<Parameters!$G$6,O367>=Parameters!$H$6),4,IF(O367<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P367=\"\"),\"\",IF(P367>Parameters!$E$6,1,IF(AND(P367<Parameters!$E$6,P367>=Parameters!$F$6),2,IF(AND(P367<Parameters!$F$6,P367>=Parameters!$G$6),3,IF(AND(P367<Parameters!$G$6,P367>=Parameters!$H$6),4,IF(P367<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q367=\"\"),\"\",IF(Q367>Parameters!$E$6,1,IF(AND(Q367<Parameters!$E$6,Q367>=Parameters!$F$6),2,IF(AND(Q367<Parameters!$F$6,Q367>=Parameters!$G$6),3,IF(AND(Q367<Parameters!$G$6,Q367>=Parameters!$H$6),4,IF(Q367<Parameters!$H$6,5,\"\"))))))","v":""}]
[{"$f":"Data!$CG$5","v":"Cost Recovery"},{"$f":"Companies!B41","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B368,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B368,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A368,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B368,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B368,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A368,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B368,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B368,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A368,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B368,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B368,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A368,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B368,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B368,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A368,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B368,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B368,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A368,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B368,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B368,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A368,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B368,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B368,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A368,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B368,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B368,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A368,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B368,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B368,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A368,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B368,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B368,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A368,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B368,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B368,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A368,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B368,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B368,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A368,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B368,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B368,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A368,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B368,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B368,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A368,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C368=\"\"),\"\",IF(C368>Parameters!$E$6,1,IF(AND(C368<Parameters!$E$6,C368>=Parameters!$F$6),2,IF(AND(C368<Parameters!$F$6,C368>=Parameters!$G$6),3,IF(AND(C368<Parameters!$G$6,C368>=Parameters!$H$6),4,IF(C368<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D368=\"\"),\"\",IF(D368>Parameters!$E$6,1,IF(AND(D368<Parameters!$E$6,D368>=Parameters!$F$6),2,IF(AND(D368<Parameters!$F$6,D368>=Parameters!$G$6),3,IF(AND(D368<Parameters!$G$6,D368>=Parameters!$H$6),4,IF(D368<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E368=\"\"),\"\",IF(E368>Parameters!$E$6,1,IF(AND(E368<Parameters!$E$6,E368>=Parameters!$F$6),2,IF(AND(E368<Parameters!$F$6,E368>=Parameters!$G$6),3,IF(AND(E368<Parameters!$G$6,E368>=Parameters!$H$6),4,IF(E368<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F368=\"\"),\"\",IF(F368>Parameters!$E$6,1,IF(AND(F368<Parameters!$E$6,F368>=Parameters!$F$6),2,IF(AND(F368<Parameters!$F$6,F368>=Parameters!$G$6),3,IF(AND(F368<Parameters!$G$6,F368>=Parameters!$H$6),4,IF(F368<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G368=\"\"),\"\",IF(G368>Parameters!$E$6,1,IF(AND(G368<Parameters!$E$6,G368>=Parameters!$F$6),2,IF(AND(G368<Parameters!$F$6,G368>=Parameters!$G$6),3,IF(AND(G368<Parameters!$G$6,G368>=Parameters!$H$6),4,IF(G368<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H368=\"\"),\"\",IF(H368>Parameters!$E$6,1,IF(AND(H368<Parameters!$E$6,H368>=Parameters!$F$6),2,IF(AND(H368<Parameters!$F$6,H368>=Parameters!$G$6),3,IF(AND(H368<Parameters!$G$6,H368>=Parameters!$H$6),4,IF(H368<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I368=\"\"),\"\",IF(I368>Parameters!$E$6,1,IF(AND(I368<Parameters!$E$6,I368>=Parameters!$F$6),2,IF(AND(I368<Parameters!$F$6,I368>=Parameters!$G$6),3,IF(AND(I368<Parameters!$G$6,I368>=Parameters!$H$6),4,IF(I368<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J368=\"\"),\"\",IF(J368>Parameters!$E$6,1,IF(AND(J368<Parameters!$E$6,J368>=Parameters!$F$6),2,IF(AND(J368<Parameters!$F$6,J368>=Parameters!$G$6),3,IF(AND(J368<Parameters!$G$6,J368>=Parameters!$H$6),4,IF(J368<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K368=\"\"),\"\",IF(K368>Parameters!$E$6,1,IF(AND(K368<Parameters!$E$6,K368>=Parameters!$F$6),2,IF(AND(K368<Parameters!$F$6,K368>=Parameters!$G$6),3,IF(AND(K368<Parameters!$G$6,K368>=Parameters!$H$6),4,IF(K368<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L368=\"\"),\"\",IF(L368>Parameters!$E$6,1,IF(AND(L368<Parameters!$E$6,L368>=Parameters!$F$6),2,IF(AND(L368<Parameters!$F$6,L368>=Parameters!$G$6),3,IF(AND(L368<Parameters!$G$6,L368>=Parameters!$H$6),4,IF(L368<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M368=\"\"),\"\",IF(M368>Parameters!$E$6,1,IF(AND(M368<Parameters!$E$6,M368>=Parameters!$F$6),2,IF(AND(M368<Parameters!$F$6,M368>=Parameters!$G$6),3,IF(AND(M368<Parameters!$G$6,M368>=Parameters!$H$6),4,IF(M368<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N368=\"\"),\"\",IF(N368>Parameters!$E$6,1,IF(AND(N368<Parameters!$E$6,N368>=Parameters!$F$6),2,IF(AND(N368<Parameters!$F$6,N368>=Parameters!$G$6),3,IF(AND(N368<Parameters!$G$6,N368>=Parameters!$H$6),4,IF(N368<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O368=\"\"),\"\",IF(O368>Parameters!$E$6,1,IF(AND(O368<Parameters!$E$6,O368>=Parameters!$F$6),2,IF(AND(O368<Parameters!$F$6,O368>=Parameters!$G$6),3,IF(AND(O368<Parameters!$G$6,O368>=Parameters!$H$6),4,IF(O368<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P368=\"\"),\"\",IF(P368>Parameters!$E$6,1,IF(AND(P368<Parameters!$E$6,P368>=Parameters!$F$6),2,IF(AND(P368<Parameters!$F$6,P368>=Parameters!$G$6),3,IF(AND(P368<Parameters!$G$6,P368>=Parameters!$H$6),4,IF(P368<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q368=\"\"),\"\",IF(Q368>Parameters!$E$6,1,IF(AND(Q368<Parameters!$E$6,Q368>=Parameters!$F$6),2,IF(AND(Q368<Parameters!$F$6,Q368>=Parameters!$G$6),3,IF(AND(Q368<Parameters!$G$6,Q368>=Parameters!$H$6),4,IF(Q368<Parameters!$H$6,5,\"\"))))))","v":""}]
[{"$f":"Data!$CG$5","v":"Cost Recovery"},{"$f":"Companies!B42","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B369,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B369,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A369,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B369,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B369,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A369,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B369,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B369,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A369,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B369,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B369,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A369,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B369,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B369,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A369,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B369,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B369,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A369,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B369,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B369,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A369,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B369,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B369,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A369,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B369,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B369,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A369,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B369,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B369,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A369,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B369,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B369,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A369,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B369,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B369,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A369,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B369,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B369,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A369,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B369,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B369,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A369,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B369,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B369,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A369,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C369=\"\"),\"\",IF(C369>Parameters!$E$6,1,IF(AND(C369<Parameters!$E$6,C369>=Parameters!$F$6),2,IF(AND(C369<Parameters!$F$6,C369>=Parameters!$G$6),3,IF(AND(C369<Parameters!$G$6,C369>=Parameters!$H$6),4,IF(C369<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D369=\"\"),\"\",IF(D369>Parameters!$E$6,1,IF(AND(D369<Parameters!$E$6,D369>=Parameters!$F$6),2,IF(AND(D369<Parameters!$F$6,D369>=Parameters!$G$6),3,IF(AND(D369<Parameters!$G$6,D369>=Parameters!$H$6),4,IF(D369<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E369=\"\"),\"\",IF(E369>Parameters!$E$6,1,IF(AND(E369<Parameters!$E$6,E369>=Parameters!$F$6),2,IF(AND(E369<Parameters!$F$6,E369>=Parameters!$G$6),3,IF(AND(E369<Parameters!$G$6,E369>=Parameters!$H$6),4,IF(E369<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F369=\"\"),\"\",IF(F369>Parameters!$E$6,1,IF(AND(F369<Parameters!$E$6,F369>=Parameters!$F$6),2,IF(AND(F369<Parameters!$F$6,F369>=Parameters!$G$6),3,IF(AND(F369<Parameters!$G$6,F369>=Parameters!$H$6),4,IF(F369<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G369=\"\"),\"\",IF(G369>Parameters!$E$6,1,IF(AND(G369<Parameters!$E$6,G369>=Parameters!$F$6),2,IF(AND(G369<Parameters!$F$6,G369>=Parameters!$G$6),3,IF(AND(G369<Parameters!$G$6,G369>=Parameters!$H$6),4,IF(G369<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H369=\"\"),\"\",IF(H369>Parameters!$E$6,1,IF(AND(H369<Parameters!$E$6,H369>=Parameters!$F$6),2,IF(AND(H369<Parameters!$F$6,H369>=Parameters!$G$6),3,IF(AND(H369<Parameters!$G$6,H369>=Parameters!$H$6),4,IF(H369<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I369=\"\"),\"\",IF(I369>Parameters!$E$6,1,IF(AND(I369<Parameters!$E$6,I369>=Parameters!$F$6),2,IF(AND(I369<Parameters!$F$6,I369>=Parameters!$G$6),3,IF(AND(I369<Parameters!$G$6,I369>=Parameters!$H$6),4,IF(I369<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J369=\"\"),\"\",IF(J369>Parameters!$E$6,1,IF(AND(J369<Parameters!$E$6,J369>=Parameters!$F$6),2,IF(AND(J369<Parameters!$F$6,J369>=Parameters!$G$6),3,IF(AND(J369<Parameters!$G$6,J369>=Parameters!$H$6),4,IF(J369<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K369=\"\"),\"\",IF(K369>Parameters!$E$6,1,IF(AND(K369<Parameters!$E$6,K369>=Parameters!$F$6),2,IF(AND(K369<Parameters!$F$6,K369>=Parameters!$G$6),3,IF(AND(K369<Parameters!$G$6,K369>=Parameters!$H$6),4,IF(K369<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L369=\"\"),\"\",IF(L369>Parameters!$E$6,1,IF(AND(L369<Parameters!$E$6,L369>=Parameters!$F$6),2,IF(AND(L369<Parameters!$F$6,L369>=Parameters!$G$6),3,IF(AND(L369<Parameters!$G$6,L369>=Parameters!$H$6),4,IF(L369<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M369=\"\"),\"\",IF(M369>Parameters!$E$6,1,IF(AND(M369<Parameters!$E$6,M369>=Parameters!$F$6),2,IF(AND(M369<Parameters!$F$6,M369>=Parameters!$G$6),3,IF(AND(M369<Parameters!$G$6,M369>=Parameters!$H$6),4,IF(M369<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N369=\"\"),\"\",IF(N369>Parameters!$E$6,1,IF(AND(N369<Parameters!$E$6,N369>=Parameters!$F$6),2,IF(AND(N369<Parameters!$F$6,N369>=Parameters!$G$6),3,IF(AND(N369<Parameters!$G$6,N369>=Parameters!$H$6),4,IF(N369<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O369=\"\"),\"\",IF(O369>Parameters!$E$6,1,IF(AND(O369<Parameters!$E$6,O369>=Parameters!$F$6),2,IF(AND(O369<Parameters!$F$6,O369>=Parameters!$G$6),3,IF(AND(O369<Parameters!$G$6,O369>=Parameters!$H$6),4,IF(O369<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P369=\"\"),\"\",IF(P369>Parameters!$E$6,1,IF(AND(P369<Parameters!$E$6,P369>=Parameters!$F$6),2,IF(AND(P369<Parameters!$F$6,P369>=Parameters!$G$6),3,IF(AND(P369<Parameters!$G$6,P369>=Parameters!$H$6),4,IF(P369<Parameters!$H$6,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q369=\"\"),\"\",IF(Q369>Parameters!$E$6,1,IF(AND(Q369<Parameters!$E$6,Q369>=Parameters!$F$6),2,IF(AND(Q369<Parameters!$F$6,Q369>=Parameters!$G$6),3,IF(AND(Q369<Parameters!$G$6,Q369>=Parameters!$H$6),4,IF(Q369<Parameters!$H$6,5,\"\"))))))","v":""}]
[]
[{"$f":"Data!$CK$5","v":"Debt to EBITDA"},{"$f":"Companies!B3","v":0},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B371,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B371,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A371,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B371,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B371,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A371,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B371,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B371,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A371,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B371,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B371,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A371,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B371,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B371,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A371,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B371,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B371,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A371,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B371,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B371,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A371,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B371,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B371,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A371,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B371,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B371,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A371,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B371,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B371,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A371,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B371,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B371,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A371,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B371,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B371,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A371,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B371,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B371,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A371,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B371,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B371,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A371,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B371,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B371,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A371,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C371=\"\"),\"\",IF(C371<0,5,IF(C371<Parameters!$E$15,1,IF(AND(C371>Parameters!$E$15,C371<=Parameters!$F$15),2,IF(AND(C371>Parameters!$F$15,C371<=Parameters!$G$15),3,IF(AND(C371>Parameters!$G$15,C371<=Parameters!$H$15),4,IF(C371>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(T$1=\"\",D371=\"\"),\"\",IF(D371<0,5,IF(D371<Parameters!$E$15,1,IF(AND(D371>Parameters!$E$15,D371<=Parameters!$F$15),2,IF(AND(D371>Parameters!$F$15,D371<=Parameters!$G$15),3,IF(AND(D371>Parameters!$G$15,D371<=Parameters!$H$15),4,IF(D371>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(U$1=\"\",E371=\"\"),\"\",IF(E371<0,5,IF(E371<Parameters!$E$15,1,IF(AND(E371>Parameters!$E$15,E371<=Parameters!$F$15),2,IF(AND(E371>Parameters!$F$15,E371<=Parameters!$G$15),3,IF(AND(E371>Parameters!$G$15,E371<=Parameters!$H$15),4,IF(E371>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(V$1=\"\",F371=\"\"),\"\",IF(F371<0,5,IF(F371<Parameters!$E$15,1,IF(AND(F371>Parameters!$E$15,F371<=Parameters!$F$15),2,IF(AND(F371>Parameters!$F$15,F371<=Parameters!$G$15),3,IF(AND(F371>Parameters!$G$15,F371<=Parameters!$H$15),4,IF(F371>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(W$1=\"\",G371=\"\"),\"\",IF(G371<0,5,IF(G371<Parameters!$E$15,1,IF(AND(G371>Parameters!$E$15,G371<=Parameters!$F$15),2,IF(AND(G371>Parameters!$F$15,G371<=Parameters!$G$15),3,IF(AND(G371>Parameters!$G$15,G371<=Parameters!$H$15),4,IF(G371>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(X$1=\"\",H371=\"\"),\"\",IF(H371<0,5,IF(H371<Parameters!$E$15,1,IF(AND(H371>Parameters!$E$15,H371<=Parameters!$F$15),2,IF(AND(H371>Parameters!$F$15,H371<=Parameters!$G$15),3,IF(AND(H371>Parameters!$G$15,H371<=Parameters!$H$15),4,IF(H371>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I371=\"\"),\"\",IF(I371<0,5,IF(I371<Parameters!$E$15,1,IF(AND(I371>Parameters!$E$15,I371<=Parameters!$F$15),2,IF(AND(I371>Parameters!$F$15,I371<=Parameters!$G$15),3,IF(AND(I371>Parameters!$G$15,I371<=Parameters!$H$15),4,IF(I371>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J371=\"\"),\"\",IF(J371<0,5,IF(J371<Parameters!$E$15,1,IF(AND(J371>Parameters!$E$15,J371<=Parameters!$F$15),2,IF(AND(J371>Parameters!$F$15,J371<=Parameters!$G$15),3,IF(AND(J371>Parameters!$G$15,J371<=Parameters!$H$15),4,IF(J371>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K371=\"\"),\"\",IF(K371<0,5,IF(K371<Parameters!$E$15,1,IF(AND(K371>Parameters!$E$15,K371<=Parameters!$F$15),2,IF(AND(K371>Parameters!$F$15,K371<=Parameters!$G$15),3,IF(AND(K371>Parameters!$G$15,K371<=Parameters!$H$15),4,IF(K371>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L371=\"\"),\"\",IF(L371<0,5,IF(L371<Parameters!$E$15,1,IF(AND(L371>Parameters!$E$15,L371<=Parameters!$F$15),2,IF(AND(L371>Parameters!$F$15,L371<=Parameters!$G$15),3,IF(AND(L371>Parameters!$G$15,L371<=Parameters!$H$15),4,IF(L371>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M371=\"\"),\"\",IF(M371<0,5,IF(M371<Parameters!$E$15,1,IF(AND(M371>Parameters!$E$15,M371<=Parameters!$F$15),2,IF(AND(M371>Parameters!$F$15,M371<=Parameters!$G$15),3,IF(AND(M371>Parameters!$G$15,M371<=Parameters!$H$15),4,IF(M371>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N371=\"\"),\"\",IF(N371<0,5,IF(N371<Parameters!$E$15,1,IF(AND(N371>Parameters!$E$15,N371<=Parameters!$F$15),2,IF(AND(N371>Parameters!$F$15,N371<=Parameters!$G$15),3,IF(AND(N371>Parameters!$G$15,N371<=Parameters!$H$15),4,IF(N371>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O371=\"\"),\"\",IF(O371<0,5,IF(O371<Parameters!$E$15,1,IF(AND(O371>Parameters!$E$15,O371<=Parameters!$F$15),2,IF(AND(O371>Parameters!$F$15,O371<=Parameters!$G$15),3,IF(AND(O371>Parameters!$G$15,O371<=Parameters!$H$15),4,IF(O371>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P371=\"\"),\"\",IF(P371<0,5,IF(P371<Parameters!$E$15,1,IF(AND(P371>Parameters!$E$15,P371<=Parameters!$F$15),2,IF(AND(P371>Parameters!$F$15,P371<=Parameters!$G$15),3,IF(AND(P371>Parameters!$G$15,P371<=Parameters!$H$15),4,IF(P371>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q371=\"\"),\"\",IF(Q371<0,5,IF(Q371<Parameters!$E$15,1,IF(AND(Q371>Parameters!$E$15,Q371<=Parameters!$F$15),2,IF(AND(Q371>Parameters!$F$15,Q371<=Parameters!$G$15),3,IF(AND(Q371>Parameters!$G$15,Q371<=Parameters!$H$15),4,IF(Q371>Parameters!$H$15,5,\"\")))))))","v":""}]
[{"$f":"Data!$CK$5","v":"Debt to EBITDA"},{"$f":"Companies!B4","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B372,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B372,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A372,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B372,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B372,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A372,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B372,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B372,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A372,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B372,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B372,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A372,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B372,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B372,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A372,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B372,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B372,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A372,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B372,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B372,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A372,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B372,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B372,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A372,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B372,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B372,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A372,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B372,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B372,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A372,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B372,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B372,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A372,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B372,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B372,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A372,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B372,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B372,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A372,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B372,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B372,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A372,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B372,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B372,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A372,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C372=\"\"),\"\",IF(C372<0,5,IF(C372<Parameters!$E$15,1,IF(AND(C372>Parameters!$E$15,C372<=Parameters!$F$15),2,IF(AND(C372>Parameters!$F$15,C372<=Parameters!$G$15),3,IF(AND(C372>Parameters!$G$15,C372<=Parameters!$H$15),4,IF(C372>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(T$1=\"\",D372=\"\"),\"\",IF(D372<0,5,IF(D372<Parameters!$E$15,1,IF(AND(D372>Parameters!$E$15,D372<=Parameters!$F$15),2,IF(AND(D372>Parameters!$F$15,D372<=Parameters!$G$15),3,IF(AND(D372>Parameters!$G$15,D372<=Parameters!$H$15),4,IF(D372>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(U$1=\"\",E372=\"\"),\"\",IF(E372<0,5,IF(E372<Parameters!$E$15,1,IF(AND(E372>Parameters!$E$15,E372<=Parameters!$F$15),2,IF(AND(E372>Parameters!$F$15,E372<=Parameters!$G$15),3,IF(AND(E372>Parameters!$G$15,E372<=Parameters!$H$15),4,IF(E372>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(V$1=\"\",F372=\"\"),\"\",IF(F372<0,5,IF(F372<Parameters!$E$15,1,IF(AND(F372>Parameters!$E$15,F372<=Parameters!$F$15),2,IF(AND(F372>Parameters!$F$15,F372<=Parameters!$G$15),3,IF(AND(F372>Parameters!$G$15,F372<=Parameters!$H$15),4,IF(F372>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(W$1=\"\",G372=\"\"),\"\",IF(G372<0,5,IF(G372<Parameters!$E$15,1,IF(AND(G372>Parameters!$E$15,G372<=Parameters!$F$15),2,IF(AND(G372>Parameters!$F$15,G372<=Parameters!$G$15),3,IF(AND(G372>Parameters!$G$15,G372<=Parameters!$H$15),4,IF(G372>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(X$1=\"\",H372=\"\"),\"\",IF(H372<0,5,IF(H372<Parameters!$E$15,1,IF(AND(H372>Parameters!$E$15,H372<=Parameters!$F$15),2,IF(AND(H372>Parameters!$F$15,H372<=Parameters!$G$15),3,IF(AND(H372>Parameters!$G$15,H372<=Parameters!$H$15),4,IF(H372>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I372=\"\"),\"\",IF(I372<0,5,IF(I372<Parameters!$E$15,1,IF(AND(I372>Parameters!$E$15,I372<=Parameters!$F$15),2,IF(AND(I372>Parameters!$F$15,I372<=Parameters!$G$15),3,IF(AND(I372>Parameters!$G$15,I372<=Parameters!$H$15),4,IF(I372>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J372=\"\"),\"\",IF(J372<0,5,IF(J372<Parameters!$E$15,1,IF(AND(J372>Parameters!$E$15,J372<=Parameters!$F$15),2,IF(AND(J372>Parameters!$F$15,J372<=Parameters!$G$15),3,IF(AND(J372>Parameters!$G$15,J372<=Parameters!$H$15),4,IF(J372>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K372=\"\"),\"\",IF(K372<0,5,IF(K372<Parameters!$E$15,1,IF(AND(K372>Parameters!$E$15,K372<=Parameters!$F$15),2,IF(AND(K372>Parameters!$F$15,K372<=Parameters!$G$15),3,IF(AND(K372>Parameters!$G$15,K372<=Parameters!$H$15),4,IF(K372>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L372=\"\"),\"\",IF(L372<0,5,IF(L372<Parameters!$E$15,1,IF(AND(L372>Parameters!$E$15,L372<=Parameters!$F$15),2,IF(AND(L372>Parameters!$F$15,L372<=Parameters!$G$15),3,IF(AND(L372>Parameters!$G$15,L372<=Parameters!$H$15),4,IF(L372>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M372=\"\"),\"\",IF(M372<0,5,IF(M372<Parameters!$E$15,1,IF(AND(M372>Parameters!$E$15,M372<=Parameters!$F$15),2,IF(AND(M372>Parameters!$F$15,M372<=Parameters!$G$15),3,IF(AND(M372>Parameters!$G$15,M372<=Parameters!$H$15),4,IF(M372>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N372=\"\"),\"\",IF(N372<0,5,IF(N372<Parameters!$E$15,1,IF(AND(N372>Parameters!$E$15,N372<=Parameters!$F$15),2,IF(AND(N372>Parameters!$F$15,N372<=Parameters!$G$15),3,IF(AND(N372>Parameters!$G$15,N372<=Parameters!$H$15),4,IF(N372>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O372=\"\"),\"\",IF(O372<0,5,IF(O372<Parameters!$E$15,1,IF(AND(O372>Parameters!$E$15,O372<=Parameters!$F$15),2,IF(AND(O372>Parameters!$F$15,O372<=Parameters!$G$15),3,IF(AND(O372>Parameters!$G$15,O372<=Parameters!$H$15),4,IF(O372>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P372=\"\"),\"\",IF(P372<0,5,IF(P372<Parameters!$E$15,1,IF(AND(P372>Parameters!$E$15,P372<=Parameters!$F$15),2,IF(AND(P372>Parameters!$F$15,P372<=Parameters!$G$15),3,IF(AND(P372>Parameters!$G$15,P372<=Parameters!$H$15),4,IF(P372>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q372=\"\"),\"\",IF(Q372<0,5,IF(Q372<Parameters!$E$15,1,IF(AND(Q372>Parameters!$E$15,Q372<=Parameters!$F$15),2,IF(AND(Q372>Parameters!$F$15,Q372<=Parameters!$G$15),3,IF(AND(Q372>Parameters!$G$15,Q372<=Parameters!$H$15),4,IF(Q372>Parameters!$H$15,5,\"\")))))))","v":""}]
[{"$f":"Data!$CK$5","v":"Debt to EBITDA"},{"$f":"Companies!B5","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B373,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B373,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A373,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B373,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B373,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A373,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B373,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B373,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A373,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B373,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B373,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A373,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B373,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B373,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A373,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B373,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B373,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A373,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B373,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B373,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A373,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B373,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B373,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A373,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B373,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B373,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A373,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B373,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B373,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A373,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B373,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B373,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A373,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B373,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B373,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A373,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B373,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B373,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A373,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B373,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B373,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A373,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B373,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B373,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A373,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C373=\"\"),\"\",IF(C373<0,5,IF(C373<Parameters!$E$15,1,IF(AND(C373>Parameters!$E$15,C373<=Parameters!$F$15),2,IF(AND(C373>Parameters!$F$15,C373<=Parameters!$G$15),3,IF(AND(C373>Parameters!$G$15,C373<=Parameters!$H$15),4,IF(C373>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(T$1=\"\",D373=\"\"),\"\",IF(D373<0,5,IF(D373<Parameters!$E$15,1,IF(AND(D373>Parameters!$E$15,D373<=Parameters!$F$15),2,IF(AND(D373>Parameters!$F$15,D373<=Parameters!$G$15),3,IF(AND(D373>Parameters!$G$15,D373<=Parameters!$H$15),4,IF(D373>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(U$1=\"\",E373=\"\"),\"\",IF(E373<0,5,IF(E373<Parameters!$E$15,1,IF(AND(E373>Parameters!$E$15,E373<=Parameters!$F$15),2,IF(AND(E373>Parameters!$F$15,E373<=Parameters!$G$15),3,IF(AND(E373>Parameters!$G$15,E373<=Parameters!$H$15),4,IF(E373>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(V$1=\"\",F373=\"\"),\"\",IF(F373<0,5,IF(F373<Parameters!$E$15,1,IF(AND(F373>Parameters!$E$15,F373<=Parameters!$F$15),2,IF(AND(F373>Parameters!$F$15,F373<=Parameters!$G$15),3,IF(AND(F373>Parameters!$G$15,F373<=Parameters!$H$15),4,IF(F373>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(W$1=\"\",G373=\"\"),\"\",IF(G373<0,5,IF(G373<Parameters!$E$15,1,IF(AND(G373>Parameters!$E$15,G373<=Parameters!$F$15),2,IF(AND(G373>Parameters!$F$15,G373<=Parameters!$G$15),3,IF(AND(G373>Parameters!$G$15,G373<=Parameters!$H$15),4,IF(G373>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(X$1=\"\",H373=\"\"),\"\",IF(H373<0,5,IF(H373<Parameters!$E$15,1,IF(AND(H373>Parameters!$E$15,H373<=Parameters!$F$15),2,IF(AND(H373>Parameters!$F$15,H373<=Parameters!$G$15),3,IF(AND(H373>Parameters!$G$15,H373<=Parameters!$H$15),4,IF(H373>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I373=\"\"),\"\",IF(I373<0,5,IF(I373<Parameters!$E$15,1,IF(AND(I373>Parameters!$E$15,I373<=Parameters!$F$15),2,IF(AND(I373>Parameters!$F$15,I373<=Parameters!$G$15),3,IF(AND(I373>Parameters!$G$15,I373<=Parameters!$H$15),4,IF(I373>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J373=\"\"),\"\",IF(J373<0,5,IF(J373<Parameters!$E$15,1,IF(AND(J373>Parameters!$E$15,J373<=Parameters!$F$15),2,IF(AND(J373>Parameters!$F$15,J373<=Parameters!$G$15),3,IF(AND(J373>Parameters!$G$15,J373<=Parameters!$H$15),4,IF(J373>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K373=\"\"),\"\",IF(K373<0,5,IF(K373<Parameters!$E$15,1,IF(AND(K373>Parameters!$E$15,K373<=Parameters!$F$15),2,IF(AND(K373>Parameters!$F$15,K373<=Parameters!$G$15),3,IF(AND(K373>Parameters!$G$15,K373<=Parameters!$H$15),4,IF(K373>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L373=\"\"),\"\",IF(L373<0,5,IF(L373<Parameters!$E$15,1,IF(AND(L373>Parameters!$E$15,L373<=Parameters!$F$15),2,IF(AND(L373>Parameters!$F$15,L373<=Parameters!$G$15),3,IF(AND(L373>Parameters!$G$15,L373<=Parameters!$H$15),4,IF(L373>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M373=\"\"),\"\",IF(M373<0,5,IF(M373<Parameters!$E$15,1,IF(AND(M373>Parameters!$E$15,M373<=Parameters!$F$15),2,IF(AND(M373>Parameters!$F$15,M373<=Parameters!$G$15),3,IF(AND(M373>Parameters!$G$15,M373<=Parameters!$H$15),4,IF(M373>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N373=\"\"),\"\",IF(N373<0,5,IF(N373<Parameters!$E$15,1,IF(AND(N373>Parameters!$E$15,N373<=Parameters!$F$15),2,IF(AND(N373>Parameters!$F$15,N373<=Parameters!$G$15),3,IF(AND(N373>Parameters!$G$15,N373<=Parameters!$H$15),4,IF(N373>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O373=\"\"),\"\",IF(O373<0,5,IF(O373<Parameters!$E$15,1,IF(AND(O373>Parameters!$E$15,O373<=Parameters!$F$15),2,IF(AND(O373>Parameters!$F$15,O373<=Parameters!$G$15),3,IF(AND(O373>Parameters!$G$15,O373<=Parameters!$H$15),4,IF(O373>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P373=\"\"),\"\",IF(P373<0,5,IF(P373<Parameters!$E$15,1,IF(AND(P373>Parameters!$E$15,P373<=Parameters!$F$15),2,IF(AND(P373>Parameters!$F$15,P373<=Parameters!$G$15),3,IF(AND(P373>Parameters!$G$15,P373<=Parameters!$H$15),4,IF(P373>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q373=\"\"),\"\",IF(Q373<0,5,IF(Q373<Parameters!$E$15,1,IF(AND(Q373>Parameters!$E$15,Q373<=Parameters!$F$15),2,IF(AND(Q373>Parameters!$F$15,Q373<=Parameters!$G$15),3,IF(AND(Q373>Parameters!$G$15,Q373<=Parameters!$H$15),4,IF(Q373>Parameters!$H$15,5,\"\")))))))","v":""}]
[{"$f":"Data!$CK$5","v":"Debt to EBITDA"},{"$f":"Companies!B6","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B374,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B374,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A374,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B374,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B374,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A374,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B374,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B374,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A374,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B374,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B374,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A374,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B374,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B374,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A374,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B374,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B374,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A374,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B374,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B374,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A374,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B374,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B374,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A374,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B374,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B374,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A374,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B374,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B374,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A374,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B374,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B374,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A374,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B374,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B374,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A374,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B374,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B374,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A374,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B374,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B374,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A374,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B374,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B374,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A374,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C374=\"\"),\"\",IF(C374<0,5,IF(C374<Parameters!$E$15,1,IF(AND(C374>Parameters!$E$15,C374<=Parameters!$F$15),2,IF(AND(C374>Parameters!$F$15,C374<=Parameters!$G$15),3,IF(AND(C374>Parameters!$G$15,C374<=Parameters!$H$15),4,IF(C374>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(T$1=\"\",D374=\"\"),\"\",IF(D374<0,5,IF(D374<Parameters!$E$15,1,IF(AND(D374>Parameters!$E$15,D374<=Parameters!$F$15),2,IF(AND(D374>Parameters!$F$15,D374<=Parameters!$G$15),3,IF(AND(D374>Parameters!$G$15,D374<=Parameters!$H$15),4,IF(D374>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(U$1=\"\",E374=\"\"),\"\",IF(E374<0,5,IF(E374<Parameters!$E$15,1,IF(AND(E374>Parameters!$E$15,E374<=Parameters!$F$15),2,IF(AND(E374>Parameters!$F$15,E374<=Parameters!$G$15),3,IF(AND(E374>Parameters!$G$15,E374<=Parameters!$H$15),4,IF(E374>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(V$1=\"\",F374=\"\"),\"\",IF(F374<0,5,IF(F374<Parameters!$E$15,1,IF(AND(F374>Parameters!$E$15,F374<=Parameters!$F$15),2,IF(AND(F374>Parameters!$F$15,F374<=Parameters!$G$15),3,IF(AND(F374>Parameters!$G$15,F374<=Parameters!$H$15),4,IF(F374>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(W$1=\"\",G374=\"\"),\"\",IF(G374<0,5,IF(G374<Parameters!$E$15,1,IF(AND(G374>Parameters!$E$15,G374<=Parameters!$F$15),2,IF(AND(G374>Parameters!$F$15,G374<=Parameters!$G$15),3,IF(AND(G374>Parameters!$G$15,G374<=Parameters!$H$15),4,IF(G374>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(X$1=\"\",H374=\"\"),\"\",IF(H374<0,5,IF(H374<Parameters!$E$15,1,IF(AND(H374>Parameters!$E$15,H374<=Parameters!$F$15),2,IF(AND(H374>Parameters!$F$15,H374<=Parameters!$G$15),3,IF(AND(H374>Parameters!$G$15,H374<=Parameters!$H$15),4,IF(H374>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I374=\"\"),\"\",IF(I374<0,5,IF(I374<Parameters!$E$15,1,IF(AND(I374>Parameters!$E$15,I374<=Parameters!$F$15),2,IF(AND(I374>Parameters!$F$15,I374<=Parameters!$G$15),3,IF(AND(I374>Parameters!$G$15,I374<=Parameters!$H$15),4,IF(I374>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J374=\"\"),\"\",IF(J374<0,5,IF(J374<Parameters!$E$15,1,IF(AND(J374>Parameters!$E$15,J374<=Parameters!$F$15),2,IF(AND(J374>Parameters!$F$15,J374<=Parameters!$G$15),3,IF(AND(J374>Parameters!$G$15,J374<=Parameters!$H$15),4,IF(J374>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K374=\"\"),\"\",IF(K374<0,5,IF(K374<Parameters!$E$15,1,IF(AND(K374>Parameters!$E$15,K374<=Parameters!$F$15),2,IF(AND(K374>Parameters!$F$15,K374<=Parameters!$G$15),3,IF(AND(K374>Parameters!$G$15,K374<=Parameters!$H$15),4,IF(K374>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L374=\"\"),\"\",IF(L374<0,5,IF(L374<Parameters!$E$15,1,IF(AND(L374>Parameters!$E$15,L374<=Parameters!$F$15),2,IF(AND(L374>Parameters!$F$15,L374<=Parameters!$G$15),3,IF(AND(L374>Parameters!$G$15,L374<=Parameters!$H$15),4,IF(L374>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M374=\"\"),\"\",IF(M374<0,5,IF(M374<Parameters!$E$15,1,IF(AND(M374>Parameters!$E$15,M374<=Parameters!$F$15),2,IF(AND(M374>Parameters!$F$15,M374<=Parameters!$G$15),3,IF(AND(M374>Parameters!$G$15,M374<=Parameters!$H$15),4,IF(M374>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N374=\"\"),\"\",IF(N374<0,5,IF(N374<Parameters!$E$15,1,IF(AND(N374>Parameters!$E$15,N374<=Parameters!$F$15),2,IF(AND(N374>Parameters!$F$15,N374<=Parameters!$G$15),3,IF(AND(N374>Parameters!$G$15,N374<=Parameters!$H$15),4,IF(N374>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O374=\"\"),\"\",IF(O374<0,5,IF(O374<Parameters!$E$15,1,IF(AND(O374>Parameters!$E$15,O374<=Parameters!$F$15),2,IF(AND(O374>Parameters!$F$15,O374<=Parameters!$G$15),3,IF(AND(O374>Parameters!$G$15,O374<=Parameters!$H$15),4,IF(O374>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P374=\"\"),\"\",IF(P374<0,5,IF(P374<Parameters!$E$15,1,IF(AND(P374>Parameters!$E$15,P374<=Parameters!$F$15),2,IF(AND(P374>Parameters!$F$15,P374<=Parameters!$G$15),3,IF(AND(P374>Parameters!$G$15,P374<=Parameters!$H$15),4,IF(P374>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q374=\"\"),\"\",IF(Q374<0,5,IF(Q374<Parameters!$E$15,1,IF(AND(Q374>Parameters!$E$15,Q374<=Parameters!$F$15),2,IF(AND(Q374>Parameters!$F$15,Q374<=Parameters!$G$15),3,IF(AND(Q374>Parameters!$G$15,Q374<=Parameters!$H$15),4,IF(Q374>Parameters!$H$15,5,\"\")))))))","v":""}]
[{"$f":"Data!$CK$5","v":"Debt to EBITDA"},{"$f":"Companies!B7","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B375,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B375,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A375,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B375,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B375,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A375,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B375,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B375,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A375,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B375,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B375,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A375,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B375,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B375,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A375,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B375,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B375,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A375,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B375,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B375,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A375,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B375,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B375,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A375,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B375,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B375,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A375,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B375,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B375,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A375,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B375,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B375,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A375,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B375,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B375,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A375,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B375,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B375,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A375,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B375,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B375,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A375,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B375,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B375,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A375,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C375=\"\"),\"\",IF(C375<0,5,IF(C375<Parameters!$E$15,1,IF(AND(C375>Parameters!$E$15,C375<=Parameters!$F$15),2,IF(AND(C375>Parameters!$F$15,C375<=Parameters!$G$15),3,IF(AND(C375>Parameters!$G$15,C375<=Parameters!$H$15),4,IF(C375>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(T$1=\"\",D375=\"\"),\"\",IF(D375<0,5,IF(D375<Parameters!$E$15,1,IF(AND(D375>Parameters!$E$15,D375<=Parameters!$F$15),2,IF(AND(D375>Parameters!$F$15,D375<=Parameters!$G$15),3,IF(AND(D375>Parameters!$G$15,D375<=Parameters!$H$15),4,IF(D375>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(U$1=\"\",E375=\"\"),\"\",IF(E375<0,5,IF(E375<Parameters!$E$15,1,IF(AND(E375>Parameters!$E$15,E375<=Parameters!$F$15),2,IF(AND(E375>Parameters!$F$15,E375<=Parameters!$G$15),3,IF(AND(E375>Parameters!$G$15,E375<=Parameters!$H$15),4,IF(E375>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(V$1=\"\",F375=\"\"),\"\",IF(F375<0,5,IF(F375<Parameters!$E$15,1,IF(AND(F375>Parameters!$E$15,F375<=Parameters!$F$15),2,IF(AND(F375>Parameters!$F$15,F375<=Parameters!$G$15),3,IF(AND(F375>Parameters!$G$15,F375<=Parameters!$H$15),4,IF(F375>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(W$1=\"\",G375=\"\"),\"\",IF(G375<0,5,IF(G375<Parameters!$E$15,1,IF(AND(G375>Parameters!$E$15,G375<=Parameters!$F$15),2,IF(AND(G375>Parameters!$F$15,G375<=Parameters!$G$15),3,IF(AND(G375>Parameters!$G$15,G375<=Parameters!$H$15),4,IF(G375>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(X$1=\"\",H375=\"\"),\"\",IF(H375<0,5,IF(H375<Parameters!$E$15,1,IF(AND(H375>Parameters!$E$15,H375<=Parameters!$F$15),2,IF(AND(H375>Parameters!$F$15,H375<=Parameters!$G$15),3,IF(AND(H375>Parameters!$G$15,H375<=Parameters!$H$15),4,IF(H375>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I375=\"\"),\"\",IF(I375<0,5,IF(I375<Parameters!$E$15,1,IF(AND(I375>Parameters!$E$15,I375<=Parameters!$F$15),2,IF(AND(I375>Parameters!$F$15,I375<=Parameters!$G$15),3,IF(AND(I375>Parameters!$G$15,I375<=Parameters!$H$15),4,IF(I375>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J375=\"\"),\"\",IF(J375<0,5,IF(J375<Parameters!$E$15,1,IF(AND(J375>Parameters!$E$15,J375<=Parameters!$F$15),2,IF(AND(J375>Parameters!$F$15,J375<=Parameters!$G$15),3,IF(AND(J375>Parameters!$G$15,J375<=Parameters!$H$15),4,IF(J375>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K375=\"\"),\"\",IF(K375<0,5,IF(K375<Parameters!$E$15,1,IF(AND(K375>Parameters!$E$15,K375<=Parameters!$F$15),2,IF(AND(K375>Parameters!$F$15,K375<=Parameters!$G$15),3,IF(AND(K375>Parameters!$G$15,K375<=Parameters!$H$15),4,IF(K375>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L375=\"\"),\"\",IF(L375<0,5,IF(L375<Parameters!$E$15,1,IF(AND(L375>Parameters!$E$15,L375<=Parameters!$F$15),2,IF(AND(L375>Parameters!$F$15,L375<=Parameters!$G$15),3,IF(AND(L375>Parameters!$G$15,L375<=Parameters!$H$15),4,IF(L375>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M375=\"\"),\"\",IF(M375<0,5,IF(M375<Parameters!$E$15,1,IF(AND(M375>Parameters!$E$15,M375<=Parameters!$F$15),2,IF(AND(M375>Parameters!$F$15,M375<=Parameters!$G$15),3,IF(AND(M375>Parameters!$G$15,M375<=Parameters!$H$15),4,IF(M375>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N375=\"\"),\"\",IF(N375<0,5,IF(N375<Parameters!$E$15,1,IF(AND(N375>Parameters!$E$15,N375<=Parameters!$F$15),2,IF(AND(N375>Parameters!$F$15,N375<=Parameters!$G$15),3,IF(AND(N375>Parameters!$G$15,N375<=Parameters!$H$15),4,IF(N375>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O375=\"\"),\"\",IF(O375<0,5,IF(O375<Parameters!$E$15,1,IF(AND(O375>Parameters!$E$15,O375<=Parameters!$F$15),2,IF(AND(O375>Parameters!$F$15,O375<=Parameters!$G$15),3,IF(AND(O375>Parameters!$G$15,O375<=Parameters!$H$15),4,IF(O375>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P375=\"\"),\"\",IF(P375<0,5,IF(P375<Parameters!$E$15,1,IF(AND(P375>Parameters!$E$15,P375<=Parameters!$F$15),2,IF(AND(P375>Parameters!$F$15,P375<=Parameters!$G$15),3,IF(AND(P375>Parameters!$G$15,P375<=Parameters!$H$15),4,IF(P375>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q375=\"\"),\"\",IF(Q375<0,5,IF(Q375<Parameters!$E$15,1,IF(AND(Q375>Parameters!$E$15,Q375<=Parameters!$F$15),2,IF(AND(Q375>Parameters!$F$15,Q375<=Parameters!$G$15),3,IF(AND(Q375>Parameters!$G$15,Q375<=Parameters!$H$15),4,IF(Q375>Parameters!$H$15,5,\"\")))))))","v":""}]
[{"$f":"Data!$CK$5","v":"Debt to EBITDA"},{"$f":"Companies!B8","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B376,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B376,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A376,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B376,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B376,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A376,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B376,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B376,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A376,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B376,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B376,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A376,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B376,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B376,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A376,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B376,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B376,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A376,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B376,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B376,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A376,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B376,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B376,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A376,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B376,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B376,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A376,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B376,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B376,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A376,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B376,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B376,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A376,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B376,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B376,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A376,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B376,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B376,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A376,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B376,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B376,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A376,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B376,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B376,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A376,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C376=\"\"),\"\",IF(C376<0,5,IF(C376<Parameters!$E$15,1,IF(AND(C376>Parameters!$E$15,C376<=Parameters!$F$15),2,IF(AND(C376>Parameters!$F$15,C376<=Parameters!$G$15),3,IF(AND(C376>Parameters!$G$15,C376<=Parameters!$H$15),4,IF(C376>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(T$1=\"\",D376=\"\"),\"\",IF(D376<0,5,IF(D376<Parameters!$E$15,1,IF(AND(D376>Parameters!$E$15,D376<=Parameters!$F$15),2,IF(AND(D376>Parameters!$F$15,D376<=Parameters!$G$15),3,IF(AND(D376>Parameters!$G$15,D376<=Parameters!$H$15),4,IF(D376>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(U$1=\"\",E376=\"\"),\"\",IF(E376<0,5,IF(E376<Parameters!$E$15,1,IF(AND(E376>Parameters!$E$15,E376<=Parameters!$F$15),2,IF(AND(E376>Parameters!$F$15,E376<=Parameters!$G$15),3,IF(AND(E376>Parameters!$G$15,E376<=Parameters!$H$15),4,IF(E376>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(V$1=\"\",F376=\"\"),\"\",IF(F376<0,5,IF(F376<Parameters!$E$15,1,IF(AND(F376>Parameters!$E$15,F376<=Parameters!$F$15),2,IF(AND(F376>Parameters!$F$15,F376<=Parameters!$G$15),3,IF(AND(F376>Parameters!$G$15,F376<=Parameters!$H$15),4,IF(F376>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(W$1=\"\",G376=\"\"),\"\",IF(G376<0,5,IF(G376<Parameters!$E$15,1,IF(AND(G376>Parameters!$E$15,G376<=Parameters!$F$15),2,IF(AND(G376>Parameters!$F$15,G376<=Parameters!$G$15),3,IF(AND(G376>Parameters!$G$15,G376<=Parameters!$H$15),4,IF(G376>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(X$1=\"\",H376=\"\"),\"\",IF(H376<0,5,IF(H376<Parameters!$E$15,1,IF(AND(H376>Parameters!$E$15,H376<=Parameters!$F$15),2,IF(AND(H376>Parameters!$F$15,H376<=Parameters!$G$15),3,IF(AND(H376>Parameters!$G$15,H376<=Parameters!$H$15),4,IF(H376>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I376=\"\"),\"\",IF(I376<0,5,IF(I376<Parameters!$E$15,1,IF(AND(I376>Parameters!$E$15,I376<=Parameters!$F$15),2,IF(AND(I376>Parameters!$F$15,I376<=Parameters!$G$15),3,IF(AND(I376>Parameters!$G$15,I376<=Parameters!$H$15),4,IF(I376>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J376=\"\"),\"\",IF(J376<0,5,IF(J376<Parameters!$E$15,1,IF(AND(J376>Parameters!$E$15,J376<=Parameters!$F$15),2,IF(AND(J376>Parameters!$F$15,J376<=Parameters!$G$15),3,IF(AND(J376>Parameters!$G$15,J376<=Parameters!$H$15),4,IF(J376>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K376=\"\"),\"\",IF(K376<0,5,IF(K376<Parameters!$E$15,1,IF(AND(K376>Parameters!$E$15,K376<=Parameters!$F$15),2,IF(AND(K376>Parameters!$F$15,K376<=Parameters!$G$15),3,IF(AND(K376>Parameters!$G$15,K376<=Parameters!$H$15),4,IF(K376>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L376=\"\"),\"\",IF(L376<0,5,IF(L376<Parameters!$E$15,1,IF(AND(L376>Parameters!$E$15,L376<=Parameters!$F$15),2,IF(AND(L376>Parameters!$F$15,L376<=Parameters!$G$15),3,IF(AND(L376>Parameters!$G$15,L376<=Parameters!$H$15),4,IF(L376>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M376=\"\"),\"\",IF(M376<0,5,IF(M376<Parameters!$E$15,1,IF(AND(M376>Parameters!$E$15,M376<=Parameters!$F$15),2,IF(AND(M376>Parameters!$F$15,M376<=Parameters!$G$15),3,IF(AND(M376>Parameters!$G$15,M376<=Parameters!$H$15),4,IF(M376>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N376=\"\"),\"\",IF(N376<0,5,IF(N376<Parameters!$E$15,1,IF(AND(N376>Parameters!$E$15,N376<=Parameters!$F$15),2,IF(AND(N376>Parameters!$F$15,N376<=Parameters!$G$15),3,IF(AND(N376>Parameters!$G$15,N376<=Parameters!$H$15),4,IF(N376>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O376=\"\"),\"\",IF(O376<0,5,IF(O376<Parameters!$E$15,1,IF(AND(O376>Parameters!$E$15,O376<=Parameters!$F$15),2,IF(AND(O376>Parameters!$F$15,O376<=Parameters!$G$15),3,IF(AND(O376>Parameters!$G$15,O376<=Parameters!$H$15),4,IF(O376>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P376=\"\"),\"\",IF(P376<0,5,IF(P376<Parameters!$E$15,1,IF(AND(P376>Parameters!$E$15,P376<=Parameters!$F$15),2,IF(AND(P376>Parameters!$F$15,P376<=Parameters!$G$15),3,IF(AND(P376>Parameters!$G$15,P376<=Parameters!$H$15),4,IF(P376>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q376=\"\"),\"\",IF(Q376<0,5,IF(Q376<Parameters!$E$15,1,IF(AND(Q376>Parameters!$E$15,Q376<=Parameters!$F$15),2,IF(AND(Q376>Parameters!$F$15,Q376<=Parameters!$G$15),3,IF(AND(Q376>Parameters!$G$15,Q376<=Parameters!$H$15),4,IF(Q376>Parameters!$H$15,5,\"\")))))))","v":""}]
[{"$f":"Data!$CK$5","v":"Debt to EBITDA"},{"$f":"Companies!B9","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B377,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B377,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A377,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B377,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B377,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A377,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B377,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B377,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A377,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B377,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B377,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A377,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B377,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B377,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A377,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B377,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B377,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A377,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B377,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B377,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A377,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B377,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B377,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A377,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B377,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B377,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A377,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B377,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B377,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A377,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B377,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B377,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A377,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B377,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B377,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A377,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B377,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B377,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A377,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B377,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B377,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A377,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B377,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B377,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A377,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C377=\"\"),\"\",IF(C377<0,5,IF(C377<Parameters!$E$15,1,IF(AND(C377>Parameters!$E$15,C377<=Parameters!$F$15),2,IF(AND(C377>Parameters!$F$15,C377<=Parameters!$G$15),3,IF(AND(C377>Parameters!$G$15,C377<=Parameters!$H$15),4,IF(C377>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(T$1=\"\",D377=\"\"),\"\",IF(D377<0,5,IF(D377<Parameters!$E$15,1,IF(AND(D377>Parameters!$E$15,D377<=Parameters!$F$15),2,IF(AND(D377>Parameters!$F$15,D377<=Parameters!$G$15),3,IF(AND(D377>Parameters!$G$15,D377<=Parameters!$H$15),4,IF(D377>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(U$1=\"\",E377=\"\"),\"\",IF(E377<0,5,IF(E377<Parameters!$E$15,1,IF(AND(E377>Parameters!$E$15,E377<=Parameters!$F$15),2,IF(AND(E377>Parameters!$F$15,E377<=Parameters!$G$15),3,IF(AND(E377>Parameters!$G$15,E377<=Parameters!$H$15),4,IF(E377>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(V$1=\"\",F377=\"\"),\"\",IF(F377<0,5,IF(F377<Parameters!$E$15,1,IF(AND(F377>Parameters!$E$15,F377<=Parameters!$F$15),2,IF(AND(F377>Parameters!$F$15,F377<=Parameters!$G$15),3,IF(AND(F377>Parameters!$G$15,F377<=Parameters!$H$15),4,IF(F377>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(W$1=\"\",G377=\"\"),\"\",IF(G377<0,5,IF(G377<Parameters!$E$15,1,IF(AND(G377>Parameters!$E$15,G377<=Parameters!$F$15),2,IF(AND(G377>Parameters!$F$15,G377<=Parameters!$G$15),3,IF(AND(G377>Parameters!$G$15,G377<=Parameters!$H$15),4,IF(G377>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(X$1=\"\",H377=\"\"),\"\",IF(H377<0,5,IF(H377<Parameters!$E$15,1,IF(AND(H377>Parameters!$E$15,H377<=Parameters!$F$15),2,IF(AND(H377>Parameters!$F$15,H377<=Parameters!$G$15),3,IF(AND(H377>Parameters!$G$15,H377<=Parameters!$H$15),4,IF(H377>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I377=\"\"),\"\",IF(I377<0,5,IF(I377<Parameters!$E$15,1,IF(AND(I377>Parameters!$E$15,I377<=Parameters!$F$15),2,IF(AND(I377>Parameters!$F$15,I377<=Parameters!$G$15),3,IF(AND(I377>Parameters!$G$15,I377<=Parameters!$H$15),4,IF(I377>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J377=\"\"),\"\",IF(J377<0,5,IF(J377<Parameters!$E$15,1,IF(AND(J377>Parameters!$E$15,J377<=Parameters!$F$15),2,IF(AND(J377>Parameters!$F$15,J377<=Parameters!$G$15),3,IF(AND(J377>Parameters!$G$15,J377<=Parameters!$H$15),4,IF(J377>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K377=\"\"),\"\",IF(K377<0,5,IF(K377<Parameters!$E$15,1,IF(AND(K377>Parameters!$E$15,K377<=Parameters!$F$15),2,IF(AND(K377>Parameters!$F$15,K377<=Parameters!$G$15),3,IF(AND(K377>Parameters!$G$15,K377<=Parameters!$H$15),4,IF(K377>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L377=\"\"),\"\",IF(L377<0,5,IF(L377<Parameters!$E$15,1,IF(AND(L377>Parameters!$E$15,L377<=Parameters!$F$15),2,IF(AND(L377>Parameters!$F$15,L377<=Parameters!$G$15),3,IF(AND(L377>Parameters!$G$15,L377<=Parameters!$H$15),4,IF(L377>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M377=\"\"),\"\",IF(M377<0,5,IF(M377<Parameters!$E$15,1,IF(AND(M377>Parameters!$E$15,M377<=Parameters!$F$15),2,IF(AND(M377>Parameters!$F$15,M377<=Parameters!$G$15),3,IF(AND(M377>Parameters!$G$15,M377<=Parameters!$H$15),4,IF(M377>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N377=\"\"),\"\",IF(N377<0,5,IF(N377<Parameters!$E$15,1,IF(AND(N377>Parameters!$E$15,N377<=Parameters!$F$15),2,IF(AND(N377>Parameters!$F$15,N377<=Parameters!$G$15),3,IF(AND(N377>Parameters!$G$15,N377<=Parameters!$H$15),4,IF(N377>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O377=\"\"),\"\",IF(O377<0,5,IF(O377<Parameters!$E$15,1,IF(AND(O377>Parameters!$E$15,O377<=Parameters!$F$15),2,IF(AND(O377>Parameters!$F$15,O377<=Parameters!$G$15),3,IF(AND(O377>Parameters!$G$15,O377<=Parameters!$H$15),4,IF(O377>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P377=\"\"),\"\",IF(P377<0,5,IF(P377<Parameters!$E$15,1,IF(AND(P377>Parameters!$E$15,P377<=Parameters!$F$15),2,IF(AND(P377>Parameters!$F$15,P377<=Parameters!$G$15),3,IF(AND(P377>Parameters!$G$15,P377<=Parameters!$H$15),4,IF(P377>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q377=\"\"),\"\",IF(Q377<0,5,IF(Q377<Parameters!$E$15,1,IF(AND(Q377>Parameters!$E$15,Q377<=Parameters!$F$15),2,IF(AND(Q377>Parameters!$F$15,Q377<=Parameters!$G$15),3,IF(AND(Q377>Parameters!$G$15,Q377<=Parameters!$H$15),4,IF(Q377>Parameters!$H$15,5,\"\")))))))","v":""}]
[{"$f":"Data!$CK$5","v":"Debt to EBITDA"},{"$f":"Companies!B10","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B378,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B378,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A378,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B378,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B378,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A378,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B378,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B378,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A378,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B378,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B378,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A378,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B378,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B378,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A378,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B378,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B378,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A378,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B378,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B378,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A378,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B378,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B378,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A378,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B378,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B378,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A378,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B378,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B378,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A378,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B378,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B378,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A378,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B378,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B378,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A378,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B378,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B378,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A378,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B378,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B378,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A378,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B378,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B378,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A378,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C378=\"\"),\"\",IF(C378<0,5,IF(C378<Parameters!$E$15,1,IF(AND(C378>Parameters!$E$15,C378<=Parameters!$F$15),2,IF(AND(C378>Parameters!$F$15,C378<=Parameters!$G$15),3,IF(AND(C378>Parameters!$G$15,C378<=Parameters!$H$15),4,IF(C378>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(T$1=\"\",D378=\"\"),\"\",IF(D378<0,5,IF(D378<Parameters!$E$15,1,IF(AND(D378>Parameters!$E$15,D378<=Parameters!$F$15),2,IF(AND(D378>Parameters!$F$15,D378<=Parameters!$G$15),3,IF(AND(D378>Parameters!$G$15,D378<=Parameters!$H$15),4,IF(D378>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(U$1=\"\",E378=\"\"),\"\",IF(E378<0,5,IF(E378<Parameters!$E$15,1,IF(AND(E378>Parameters!$E$15,E378<=Parameters!$F$15),2,IF(AND(E378>Parameters!$F$15,E378<=Parameters!$G$15),3,IF(AND(E378>Parameters!$G$15,E378<=Parameters!$H$15),4,IF(E378>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(V$1=\"\",F378=\"\"),\"\",IF(F378<0,5,IF(F378<Parameters!$E$15,1,IF(AND(F378>Parameters!$E$15,F378<=Parameters!$F$15),2,IF(AND(F378>Parameters!$F$15,F378<=Parameters!$G$15),3,IF(AND(F378>Parameters!$G$15,F378<=Parameters!$H$15),4,IF(F378>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(W$1=\"\",G378=\"\"),\"\",IF(G378<0,5,IF(G378<Parameters!$E$15,1,IF(AND(G378>Parameters!$E$15,G378<=Parameters!$F$15),2,IF(AND(G378>Parameters!$F$15,G378<=Parameters!$G$15),3,IF(AND(G378>Parameters!$G$15,G378<=Parameters!$H$15),4,IF(G378>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(X$1=\"\",H378=\"\"),\"\",IF(H378<0,5,IF(H378<Parameters!$E$15,1,IF(AND(H378>Parameters!$E$15,H378<=Parameters!$F$15),2,IF(AND(H378>Parameters!$F$15,H378<=Parameters!$G$15),3,IF(AND(H378>Parameters!$G$15,H378<=Parameters!$H$15),4,IF(H378>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I378=\"\"),\"\",IF(I378<0,5,IF(I378<Parameters!$E$15,1,IF(AND(I378>Parameters!$E$15,I378<=Parameters!$F$15),2,IF(AND(I378>Parameters!$F$15,I378<=Parameters!$G$15),3,IF(AND(I378>Parameters!$G$15,I378<=Parameters!$H$15),4,IF(I378>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J378=\"\"),\"\",IF(J378<0,5,IF(J378<Parameters!$E$15,1,IF(AND(J378>Parameters!$E$15,J378<=Parameters!$F$15),2,IF(AND(J378>Parameters!$F$15,J378<=Parameters!$G$15),3,IF(AND(J378>Parameters!$G$15,J378<=Parameters!$H$15),4,IF(J378>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K378=\"\"),\"\",IF(K378<0,5,IF(K378<Parameters!$E$15,1,IF(AND(K378>Parameters!$E$15,K378<=Parameters!$F$15),2,IF(AND(K378>Parameters!$F$15,K378<=Parameters!$G$15),3,IF(AND(K378>Parameters!$G$15,K378<=Parameters!$H$15),4,IF(K378>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L378=\"\"),\"\",IF(L378<0,5,IF(L378<Parameters!$E$15,1,IF(AND(L378>Parameters!$E$15,L378<=Parameters!$F$15),2,IF(AND(L378>Parameters!$F$15,L378<=Parameters!$G$15),3,IF(AND(L378>Parameters!$G$15,L378<=Parameters!$H$15),4,IF(L378>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M378=\"\"),\"\",IF(M378<0,5,IF(M378<Parameters!$E$15,1,IF(AND(M378>Parameters!$E$15,M378<=Parameters!$F$15),2,IF(AND(M378>Parameters!$F$15,M378<=Parameters!$G$15),3,IF(AND(M378>Parameters!$G$15,M378<=Parameters!$H$15),4,IF(M378>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N378=\"\"),\"\",IF(N378<0,5,IF(N378<Parameters!$E$15,1,IF(AND(N378>Parameters!$E$15,N378<=Parameters!$F$15),2,IF(AND(N378>Parameters!$F$15,N378<=Parameters!$G$15),3,IF(AND(N378>Parameters!$G$15,N378<=Parameters!$H$15),4,IF(N378>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O378=\"\"),\"\",IF(O378<0,5,IF(O378<Parameters!$E$15,1,IF(AND(O378>Parameters!$E$15,O378<=Parameters!$F$15),2,IF(AND(O378>Parameters!$F$15,O378<=Parameters!$G$15),3,IF(AND(O378>Parameters!$G$15,O378<=Parameters!$H$15),4,IF(O378>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P378=\"\"),\"\",IF(P378<0,5,IF(P378<Parameters!$E$15,1,IF(AND(P378>Parameters!$E$15,P378<=Parameters!$F$15),2,IF(AND(P378>Parameters!$F$15,P378<=Parameters!$G$15),3,IF(AND(P378>Parameters!$G$15,P378<=Parameters!$H$15),4,IF(P378>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q378=\"\"),\"\",IF(Q378<0,5,IF(Q378<Parameters!$E$15,1,IF(AND(Q378>Parameters!$E$15,Q378<=Parameters!$F$15),2,IF(AND(Q378>Parameters!$F$15,Q378<=Parameters!$G$15),3,IF(AND(Q378>Parameters!$G$15,Q378<=Parameters!$H$15),4,IF(Q378>Parameters!$H$15,5,\"\")))))))","v":""}]
[{"$f":"Data!$CK$5","v":"Debt to EBITDA"},{"$f":"Companies!B11","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B379,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B379,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A379,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B379,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B379,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A379,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B379,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B379,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A379,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B379,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B379,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A379,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B379,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B379,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A379,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B379,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B379,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A379,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B379,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B379,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A379,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B379,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B379,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A379,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B379,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B379,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A379,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B379,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B379,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A379,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B379,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B379,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A379,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B379,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B379,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A379,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B379,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B379,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A379,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B379,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B379,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A379,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B379,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B379,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A379,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C379=\"\"),\"\",IF(C379<0,5,IF(C379<Parameters!$E$15,1,IF(AND(C379>Parameters!$E$15,C379<=Parameters!$F$15),2,IF(AND(C379>Parameters!$F$15,C379<=Parameters!$G$15),3,IF(AND(C379>Parameters!$G$15,C379<=Parameters!$H$15),4,IF(C379>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(T$1=\"\",D379=\"\"),\"\",IF(D379<0,5,IF(D379<Parameters!$E$15,1,IF(AND(D379>Parameters!$E$15,D379<=Parameters!$F$15),2,IF(AND(D379>Parameters!$F$15,D379<=Parameters!$G$15),3,IF(AND(D379>Parameters!$G$15,D379<=Parameters!$H$15),4,IF(D379>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(U$1=\"\",E379=\"\"),\"\",IF(E379<0,5,IF(E379<Parameters!$E$15,1,IF(AND(E379>Parameters!$E$15,E379<=Parameters!$F$15),2,IF(AND(E379>Parameters!$F$15,E379<=Parameters!$G$15),3,IF(AND(E379>Parameters!$G$15,E379<=Parameters!$H$15),4,IF(E379>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(V$1=\"\",F379=\"\"),\"\",IF(F379<0,5,IF(F379<Parameters!$E$15,1,IF(AND(F379>Parameters!$E$15,F379<=Parameters!$F$15),2,IF(AND(F379>Parameters!$F$15,F379<=Parameters!$G$15),3,IF(AND(F379>Parameters!$G$15,F379<=Parameters!$H$15),4,IF(F379>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(W$1=\"\",G379=\"\"),\"\",IF(G379<0,5,IF(G379<Parameters!$E$15,1,IF(AND(G379>Parameters!$E$15,G379<=Parameters!$F$15),2,IF(AND(G379>Parameters!$F$15,G379<=Parameters!$G$15),3,IF(AND(G379>Parameters!$G$15,G379<=Parameters!$H$15),4,IF(G379>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(X$1=\"\",H379=\"\"),\"\",IF(H379<0,5,IF(H379<Parameters!$E$15,1,IF(AND(H379>Parameters!$E$15,H379<=Parameters!$F$15),2,IF(AND(H379>Parameters!$F$15,H379<=Parameters!$G$15),3,IF(AND(H379>Parameters!$G$15,H379<=Parameters!$H$15),4,IF(H379>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I379=\"\"),\"\",IF(I379<0,5,IF(I379<Parameters!$E$15,1,IF(AND(I379>Parameters!$E$15,I379<=Parameters!$F$15),2,IF(AND(I379>Parameters!$F$15,I379<=Parameters!$G$15),3,IF(AND(I379>Parameters!$G$15,I379<=Parameters!$H$15),4,IF(I379>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J379=\"\"),\"\",IF(J379<0,5,IF(J379<Parameters!$E$15,1,IF(AND(J379>Parameters!$E$15,J379<=Parameters!$F$15),2,IF(AND(J379>Parameters!$F$15,J379<=Parameters!$G$15),3,IF(AND(J379>Parameters!$G$15,J379<=Parameters!$H$15),4,IF(J379>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K379=\"\"),\"\",IF(K379<0,5,IF(K379<Parameters!$E$15,1,IF(AND(K379>Parameters!$E$15,K379<=Parameters!$F$15),2,IF(AND(K379>Parameters!$F$15,K379<=Parameters!$G$15),3,IF(AND(K379>Parameters!$G$15,K379<=Parameters!$H$15),4,IF(K379>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L379=\"\"),\"\",IF(L379<0,5,IF(L379<Parameters!$E$15,1,IF(AND(L379>Parameters!$E$15,L379<=Parameters!$F$15),2,IF(AND(L379>Parameters!$F$15,L379<=Parameters!$G$15),3,IF(AND(L379>Parameters!$G$15,L379<=Parameters!$H$15),4,IF(L379>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M379=\"\"),\"\",IF(M379<0,5,IF(M379<Parameters!$E$15,1,IF(AND(M379>Parameters!$E$15,M379<=Parameters!$F$15),2,IF(AND(M379>Parameters!$F$15,M379<=Parameters!$G$15),3,IF(AND(M379>Parameters!$G$15,M379<=Parameters!$H$15),4,IF(M379>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N379=\"\"),\"\",IF(N379<0,5,IF(N379<Parameters!$E$15,1,IF(AND(N379>Parameters!$E$15,N379<=Parameters!$F$15),2,IF(AND(N379>Parameters!$F$15,N379<=Parameters!$G$15),3,IF(AND(N379>Parameters!$G$15,N379<=Parameters!$H$15),4,IF(N379>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O379=\"\"),\"\",IF(O379<0,5,IF(O379<Parameters!$E$15,1,IF(AND(O379>Parameters!$E$15,O379<=Parameters!$F$15),2,IF(AND(O379>Parameters!$F$15,O379<=Parameters!$G$15),3,IF(AND(O379>Parameters!$G$15,O379<=Parameters!$H$15),4,IF(O379>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P379=\"\"),\"\",IF(P379<0,5,IF(P379<Parameters!$E$15,1,IF(AND(P379>Parameters!$E$15,P379<=Parameters!$F$15),2,IF(AND(P379>Parameters!$F$15,P379<=Parameters!$G$15),3,IF(AND(P379>Parameters!$G$15,P379<=Parameters!$H$15),4,IF(P379>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q379=\"\"),\"\",IF(Q379<0,5,IF(Q379<Parameters!$E$15,1,IF(AND(Q379>Parameters!$E$15,Q379<=Parameters!$F$15),2,IF(AND(Q379>Parameters!$F$15,Q379<=Parameters!$G$15),3,IF(AND(Q379>Parameters!$G$15,Q379<=Parameters!$H$15),4,IF(Q379>Parameters!$H$15,5,\"\")))))))","v":""}]
[{"$f":"Data!$CK$5","v":"Debt to EBITDA"},{"$f":"Companies!B12","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B380,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B380,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A380,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B380,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B380,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A380,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B380,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B380,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A380,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B380,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B380,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A380,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B380,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B380,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A380,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B380,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B380,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A380,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B380,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B380,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A380,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B380,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B380,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A380,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B380,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B380,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A380,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B380,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B380,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A380,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B380,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B380,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A380,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B380,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B380,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A380,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B380,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B380,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A380,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B380,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B380,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A380,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B380,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B380,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A380,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C380=\"\"),\"\",IF(C380<0,5,IF(C380<Parameters!$E$15,1,IF(AND(C380>Parameters!$E$15,C380<=Parameters!$F$15),2,IF(AND(C380>Parameters!$F$15,C380<=Parameters!$G$15),3,IF(AND(C380>Parameters!$G$15,C380<=Parameters!$H$15),4,IF(C380>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(T$1=\"\",D380=\"\"),\"\",IF(D380<0,5,IF(D380<Parameters!$E$15,1,IF(AND(D380>Parameters!$E$15,D380<=Parameters!$F$15),2,IF(AND(D380>Parameters!$F$15,D380<=Parameters!$G$15),3,IF(AND(D380>Parameters!$G$15,D380<=Parameters!$H$15),4,IF(D380>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(U$1=\"\",E380=\"\"),\"\",IF(E380<0,5,IF(E380<Parameters!$E$15,1,IF(AND(E380>Parameters!$E$15,E380<=Parameters!$F$15),2,IF(AND(E380>Parameters!$F$15,E380<=Parameters!$G$15),3,IF(AND(E380>Parameters!$G$15,E380<=Parameters!$H$15),4,IF(E380>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(V$1=\"\",F380=\"\"),\"\",IF(F380<0,5,IF(F380<Parameters!$E$15,1,IF(AND(F380>Parameters!$E$15,F380<=Parameters!$F$15),2,IF(AND(F380>Parameters!$F$15,F380<=Parameters!$G$15),3,IF(AND(F380>Parameters!$G$15,F380<=Parameters!$H$15),4,IF(F380>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(W$1=\"\",G380=\"\"),\"\",IF(G380<0,5,IF(G380<Parameters!$E$15,1,IF(AND(G380>Parameters!$E$15,G380<=Parameters!$F$15),2,IF(AND(G380>Parameters!$F$15,G380<=Parameters!$G$15),3,IF(AND(G380>Parameters!$G$15,G380<=Parameters!$H$15),4,IF(G380>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(X$1=\"\",H380=\"\"),\"\",IF(H380<0,5,IF(H380<Parameters!$E$15,1,IF(AND(H380>Parameters!$E$15,H380<=Parameters!$F$15),2,IF(AND(H380>Parameters!$F$15,H380<=Parameters!$G$15),3,IF(AND(H380>Parameters!$G$15,H380<=Parameters!$H$15),4,IF(H380>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I380=\"\"),\"\",IF(I380<0,5,IF(I380<Parameters!$E$15,1,IF(AND(I380>Parameters!$E$15,I380<=Parameters!$F$15),2,IF(AND(I380>Parameters!$F$15,I380<=Parameters!$G$15),3,IF(AND(I380>Parameters!$G$15,I380<=Parameters!$H$15),4,IF(I380>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J380=\"\"),\"\",IF(J380<0,5,IF(J380<Parameters!$E$15,1,IF(AND(J380>Parameters!$E$15,J380<=Parameters!$F$15),2,IF(AND(J380>Parameters!$F$15,J380<=Parameters!$G$15),3,IF(AND(J380>Parameters!$G$15,J380<=Parameters!$H$15),4,IF(J380>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K380=\"\"),\"\",IF(K380<0,5,IF(K380<Parameters!$E$15,1,IF(AND(K380>Parameters!$E$15,K380<=Parameters!$F$15),2,IF(AND(K380>Parameters!$F$15,K380<=Parameters!$G$15),3,IF(AND(K380>Parameters!$G$15,K380<=Parameters!$H$15),4,IF(K380>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L380=\"\"),\"\",IF(L380<0,5,IF(L380<Parameters!$E$15,1,IF(AND(L380>Parameters!$E$15,L380<=Parameters!$F$15),2,IF(AND(L380>Parameters!$F$15,L380<=Parameters!$G$15),3,IF(AND(L380>Parameters!$G$15,L380<=Parameters!$H$15),4,IF(L380>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M380=\"\"),\"\",IF(M380<0,5,IF(M380<Parameters!$E$15,1,IF(AND(M380>Parameters!$E$15,M380<=Parameters!$F$15),2,IF(AND(M380>Parameters!$F$15,M380<=Parameters!$G$15),3,IF(AND(M380>Parameters!$G$15,M380<=Parameters!$H$15),4,IF(M380>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N380=\"\"),\"\",IF(N380<0,5,IF(N380<Parameters!$E$15,1,IF(AND(N380>Parameters!$E$15,N380<=Parameters!$F$15),2,IF(AND(N380>Parameters!$F$15,N380<=Parameters!$G$15),3,IF(AND(N380>Parameters!$G$15,N380<=Parameters!$H$15),4,IF(N380>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O380=\"\"),\"\",IF(O380<0,5,IF(O380<Parameters!$E$15,1,IF(AND(O380>Parameters!$E$15,O380<=Parameters!$F$15),2,IF(AND(O380>Parameters!$F$15,O380<=Parameters!$G$15),3,IF(AND(O380>Parameters!$G$15,O380<=Parameters!$H$15),4,IF(O380>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P380=\"\"),\"\",IF(P380<0,5,IF(P380<Parameters!$E$15,1,IF(AND(P380>Parameters!$E$15,P380<=Parameters!$F$15),2,IF(AND(P380>Parameters!$F$15,P380<=Parameters!$G$15),3,IF(AND(P380>Parameters!$G$15,P380<=Parameters!$H$15),4,IF(P380>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q380=\"\"),\"\",IF(Q380<0,5,IF(Q380<Parameters!$E$15,1,IF(AND(Q380>Parameters!$E$15,Q380<=Parameters!$F$15),2,IF(AND(Q380>Parameters!$F$15,Q380<=Parameters!$G$15),3,IF(AND(Q380>Parameters!$G$15,Q380<=Parameters!$H$15),4,IF(Q380>Parameters!$H$15,5,\"\")))))))","v":""}]
[{"$f":"Data!$CK$5","v":"Debt to EBITDA"},{"$f":"Companies!B13","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B381,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B381,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A381,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B381,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B381,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A381,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B381,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B381,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A381,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B381,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B381,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A381,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B381,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B381,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A381,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B381,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B381,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A381,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B381,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B381,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A381,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B381,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B381,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A381,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B381,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B381,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A381,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B381,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B381,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A381,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B381,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B381,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A381,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B381,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B381,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A381,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B381,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B381,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A381,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B381,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B381,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A381,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B381,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B381,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A381,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C381=\"\"),\"\",IF(C381<0,5,IF(C381<Parameters!$E$15,1,IF(AND(C381>Parameters!$E$15,C381<=Parameters!$F$15),2,IF(AND(C381>Parameters!$F$15,C381<=Parameters!$G$15),3,IF(AND(C381>Parameters!$G$15,C381<=Parameters!$H$15),4,IF(C381>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(T$1=\"\",D381=\"\"),\"\",IF(D381<0,5,IF(D381<Parameters!$E$15,1,IF(AND(D381>Parameters!$E$15,D381<=Parameters!$F$15),2,IF(AND(D381>Parameters!$F$15,D381<=Parameters!$G$15),3,IF(AND(D381>Parameters!$G$15,D381<=Parameters!$H$15),4,IF(D381>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(U$1=\"\",E381=\"\"),\"\",IF(E381<0,5,IF(E381<Parameters!$E$15,1,IF(AND(E381>Parameters!$E$15,E381<=Parameters!$F$15),2,IF(AND(E381>Parameters!$F$15,E381<=Parameters!$G$15),3,IF(AND(E381>Parameters!$G$15,E381<=Parameters!$H$15),4,IF(E381>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(V$1=\"\",F381=\"\"),\"\",IF(F381<0,5,IF(F381<Parameters!$E$15,1,IF(AND(F381>Parameters!$E$15,F381<=Parameters!$F$15),2,IF(AND(F381>Parameters!$F$15,F381<=Parameters!$G$15),3,IF(AND(F381>Parameters!$G$15,F381<=Parameters!$H$15),4,IF(F381>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(W$1=\"\",G381=\"\"),\"\",IF(G381<0,5,IF(G381<Parameters!$E$15,1,IF(AND(G381>Parameters!$E$15,G381<=Parameters!$F$15),2,IF(AND(G381>Parameters!$F$15,G381<=Parameters!$G$15),3,IF(AND(G381>Parameters!$G$15,G381<=Parameters!$H$15),4,IF(G381>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(X$1=\"\",H381=\"\"),\"\",IF(H381<0,5,IF(H381<Parameters!$E$15,1,IF(AND(H381>Parameters!$E$15,H381<=Parameters!$F$15),2,IF(AND(H381>Parameters!$F$15,H381<=Parameters!$G$15),3,IF(AND(H381>Parameters!$G$15,H381<=Parameters!$H$15),4,IF(H381>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I381=\"\"),\"\",IF(I381<0,5,IF(I381<Parameters!$E$15,1,IF(AND(I381>Parameters!$E$15,I381<=Parameters!$F$15),2,IF(AND(I381>Parameters!$F$15,I381<=Parameters!$G$15),3,IF(AND(I381>Parameters!$G$15,I381<=Parameters!$H$15),4,IF(I381>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J381=\"\"),\"\",IF(J381<0,5,IF(J381<Parameters!$E$15,1,IF(AND(J381>Parameters!$E$15,J381<=Parameters!$F$15),2,IF(AND(J381>Parameters!$F$15,J381<=Parameters!$G$15),3,IF(AND(J381>Parameters!$G$15,J381<=Parameters!$H$15),4,IF(J381>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K381=\"\"),\"\",IF(K381<0,5,IF(K381<Parameters!$E$15,1,IF(AND(K381>Parameters!$E$15,K381<=Parameters!$F$15),2,IF(AND(K381>Parameters!$F$15,K381<=Parameters!$G$15),3,IF(AND(K381>Parameters!$G$15,K381<=Parameters!$H$15),4,IF(K381>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L381=\"\"),\"\",IF(L381<0,5,IF(L381<Parameters!$E$15,1,IF(AND(L381>Parameters!$E$15,L381<=Parameters!$F$15),2,IF(AND(L381>Parameters!$F$15,L381<=Parameters!$G$15),3,IF(AND(L381>Parameters!$G$15,L381<=Parameters!$H$15),4,IF(L381>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M381=\"\"),\"\",IF(M381<0,5,IF(M381<Parameters!$E$15,1,IF(AND(M381>Parameters!$E$15,M381<=Parameters!$F$15),2,IF(AND(M381>Parameters!$F$15,M381<=Parameters!$G$15),3,IF(AND(M381>Parameters!$G$15,M381<=Parameters!$H$15),4,IF(M381>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N381=\"\"),\"\",IF(N381<0,5,IF(N381<Parameters!$E$15,1,IF(AND(N381>Parameters!$E$15,N381<=Parameters!$F$15),2,IF(AND(N381>Parameters!$F$15,N381<=Parameters!$G$15),3,IF(AND(N381>Parameters!$G$15,N381<=Parameters!$H$15),4,IF(N381>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O381=\"\"),\"\",IF(O381<0,5,IF(O381<Parameters!$E$15,1,IF(AND(O381>Parameters!$E$15,O381<=Parameters!$F$15),2,IF(AND(O381>Parameters!$F$15,O381<=Parameters!$G$15),3,IF(AND(O381>Parameters!$G$15,O381<=Parameters!$H$15),4,IF(O381>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P381=\"\"),\"\",IF(P381<0,5,IF(P381<Parameters!$E$15,1,IF(AND(P381>Parameters!$E$15,P381<=Parameters!$F$15),2,IF(AND(P381>Parameters!$F$15,P381<=Parameters!$G$15),3,IF(AND(P381>Parameters!$G$15,P381<=Parameters!$H$15),4,IF(P381>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q381=\"\"),\"\",IF(Q381<0,5,IF(Q381<Parameters!$E$15,1,IF(AND(Q381>Parameters!$E$15,Q381<=Parameters!$F$15),2,IF(AND(Q381>Parameters!$F$15,Q381<=Parameters!$G$15),3,IF(AND(Q381>Parameters!$G$15,Q381<=Parameters!$H$15),4,IF(Q381>Parameters!$H$15,5,\"\")))))))","v":""}]
[{"$f":"Data!$CK$5","v":"Debt to EBITDA"},{"$f":"Companies!B14","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B382,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B382,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A382,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B382,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B382,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A382,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B382,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B382,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A382,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B382,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B382,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A382,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B382,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B382,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A382,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B382,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B382,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A382,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B382,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B382,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A382,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B382,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B382,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A382,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B382,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B382,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A382,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B382,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B382,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A382,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B382,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B382,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A382,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B382,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B382,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A382,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B382,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B382,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A382,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B382,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B382,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A382,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B382,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B382,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A382,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C382=\"\"),\"\",IF(C382<0,5,IF(C382<Parameters!$E$15,1,IF(AND(C382>Parameters!$E$15,C382<=Parameters!$F$15),2,IF(AND(C382>Parameters!$F$15,C382<=Parameters!$G$15),3,IF(AND(C382>Parameters!$G$15,C382<=Parameters!$H$15),4,IF(C382>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(T$1=\"\",D382=\"\"),\"\",IF(D382<0,5,IF(D382<Parameters!$E$15,1,IF(AND(D382>Parameters!$E$15,D382<=Parameters!$F$15),2,IF(AND(D382>Parameters!$F$15,D382<=Parameters!$G$15),3,IF(AND(D382>Parameters!$G$15,D382<=Parameters!$H$15),4,IF(D382>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(U$1=\"\",E382=\"\"),\"\",IF(E382<0,5,IF(E382<Parameters!$E$15,1,IF(AND(E382>Parameters!$E$15,E382<=Parameters!$F$15),2,IF(AND(E382>Parameters!$F$15,E382<=Parameters!$G$15),3,IF(AND(E382>Parameters!$G$15,E382<=Parameters!$H$15),4,IF(E382>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(V$1=\"\",F382=\"\"),\"\",IF(F382<0,5,IF(F382<Parameters!$E$15,1,IF(AND(F382>Parameters!$E$15,F382<=Parameters!$F$15),2,IF(AND(F382>Parameters!$F$15,F382<=Parameters!$G$15),3,IF(AND(F382>Parameters!$G$15,F382<=Parameters!$H$15),4,IF(F382>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(W$1=\"\",G382=\"\"),\"\",IF(G382<0,5,IF(G382<Parameters!$E$15,1,IF(AND(G382>Parameters!$E$15,G382<=Parameters!$F$15),2,IF(AND(G382>Parameters!$F$15,G382<=Parameters!$G$15),3,IF(AND(G382>Parameters!$G$15,G382<=Parameters!$H$15),4,IF(G382>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(X$1=\"\",H382=\"\"),\"\",IF(H382<0,5,IF(H382<Parameters!$E$15,1,IF(AND(H382>Parameters!$E$15,H382<=Parameters!$F$15),2,IF(AND(H382>Parameters!$F$15,H382<=Parameters!$G$15),3,IF(AND(H382>Parameters!$G$15,H382<=Parameters!$H$15),4,IF(H382>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I382=\"\"),\"\",IF(I382<0,5,IF(I382<Parameters!$E$15,1,IF(AND(I382>Parameters!$E$15,I382<=Parameters!$F$15),2,IF(AND(I382>Parameters!$F$15,I382<=Parameters!$G$15),3,IF(AND(I382>Parameters!$G$15,I382<=Parameters!$H$15),4,IF(I382>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J382=\"\"),\"\",IF(J382<0,5,IF(J382<Parameters!$E$15,1,IF(AND(J382>Parameters!$E$15,J382<=Parameters!$F$15),2,IF(AND(J382>Parameters!$F$15,J382<=Parameters!$G$15),3,IF(AND(J382>Parameters!$G$15,J382<=Parameters!$H$15),4,IF(J382>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K382=\"\"),\"\",IF(K382<0,5,IF(K382<Parameters!$E$15,1,IF(AND(K382>Parameters!$E$15,K382<=Parameters!$F$15),2,IF(AND(K382>Parameters!$F$15,K382<=Parameters!$G$15),3,IF(AND(K382>Parameters!$G$15,K382<=Parameters!$H$15),4,IF(K382>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L382=\"\"),\"\",IF(L382<0,5,IF(L382<Parameters!$E$15,1,IF(AND(L382>Parameters!$E$15,L382<=Parameters!$F$15),2,IF(AND(L382>Parameters!$F$15,L382<=Parameters!$G$15),3,IF(AND(L382>Parameters!$G$15,L382<=Parameters!$H$15),4,IF(L382>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M382=\"\"),\"\",IF(M382<0,5,IF(M382<Parameters!$E$15,1,IF(AND(M382>Parameters!$E$15,M382<=Parameters!$F$15),2,IF(AND(M382>Parameters!$F$15,M382<=Parameters!$G$15),3,IF(AND(M382>Parameters!$G$15,M382<=Parameters!$H$15),4,IF(M382>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N382=\"\"),\"\",IF(N382<0,5,IF(N382<Parameters!$E$15,1,IF(AND(N382>Parameters!$E$15,N382<=Parameters!$F$15),2,IF(AND(N382>Parameters!$F$15,N382<=Parameters!$G$15),3,IF(AND(N382>Parameters!$G$15,N382<=Parameters!$H$15),4,IF(N382>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O382=\"\"),\"\",IF(O382<0,5,IF(O382<Parameters!$E$15,1,IF(AND(O382>Parameters!$E$15,O382<=Parameters!$F$15),2,IF(AND(O382>Parameters!$F$15,O382<=Parameters!$G$15),3,IF(AND(O382>Parameters!$G$15,O382<=Parameters!$H$15),4,IF(O382>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P382=\"\"),\"\",IF(P382<0,5,IF(P382<Parameters!$E$15,1,IF(AND(P382>Parameters!$E$15,P382<=Parameters!$F$15),2,IF(AND(P382>Parameters!$F$15,P382<=Parameters!$G$15),3,IF(AND(P382>Parameters!$G$15,P382<=Parameters!$H$15),4,IF(P382>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q382=\"\"),\"\",IF(Q382<0,5,IF(Q382<Parameters!$E$15,1,IF(AND(Q382>Parameters!$E$15,Q382<=Parameters!$F$15),2,IF(AND(Q382>Parameters!$F$15,Q382<=Parameters!$G$15),3,IF(AND(Q382>Parameters!$G$15,Q382<=Parameters!$H$15),4,IF(Q382>Parameters!$H$15,5,\"\")))))))","v":""}]
[{"$f":"Data!$CK$5","v":"Debt to EBITDA"},{"$f":"Companies!B15","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B383,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B383,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A383,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B383,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B383,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A383,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B383,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B383,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A383,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B383,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B383,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A383,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B383,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B383,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A383,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B383,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B383,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A383,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B383,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B383,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A383,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B383,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B383,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A383,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B383,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B383,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A383,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B383,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B383,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A383,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B383,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B383,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A383,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B383,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B383,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A383,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B383,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B383,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A383,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B383,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B383,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A383,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B383,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B383,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A383,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C383=\"\"),\"\",IF(C383<0,5,IF(C383<Parameters!$E$15,1,IF(AND(C383>Parameters!$E$15,C383<=Parameters!$F$15),2,IF(AND(C383>Parameters!$F$15,C383<=Parameters!$G$15),3,IF(AND(C383>Parameters!$G$15,C383<=Parameters!$H$15),4,IF(C383>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(T$1=\"\",D383=\"\"),\"\",IF(D383<0,5,IF(D383<Parameters!$E$15,1,IF(AND(D383>Parameters!$E$15,D383<=Parameters!$F$15),2,IF(AND(D383>Parameters!$F$15,D383<=Parameters!$G$15),3,IF(AND(D383>Parameters!$G$15,D383<=Parameters!$H$15),4,IF(D383>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(U$1=\"\",E383=\"\"),\"\",IF(E383<0,5,IF(E383<Parameters!$E$15,1,IF(AND(E383>Parameters!$E$15,E383<=Parameters!$F$15),2,IF(AND(E383>Parameters!$F$15,E383<=Parameters!$G$15),3,IF(AND(E383>Parameters!$G$15,E383<=Parameters!$H$15),4,IF(E383>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(V$1=\"\",F383=\"\"),\"\",IF(F383<0,5,IF(F383<Parameters!$E$15,1,IF(AND(F383>Parameters!$E$15,F383<=Parameters!$F$15),2,IF(AND(F383>Parameters!$F$15,F383<=Parameters!$G$15),3,IF(AND(F383>Parameters!$G$15,F383<=Parameters!$H$15),4,IF(F383>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(W$1=\"\",G383=\"\"),\"\",IF(G383<0,5,IF(G383<Parameters!$E$15,1,IF(AND(G383>Parameters!$E$15,G383<=Parameters!$F$15),2,IF(AND(G383>Parameters!$F$15,G383<=Parameters!$G$15),3,IF(AND(G383>Parameters!$G$15,G383<=Parameters!$H$15),4,IF(G383>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(X$1=\"\",H383=\"\"),\"\",IF(H383<0,5,IF(H383<Parameters!$E$15,1,IF(AND(H383>Parameters!$E$15,H383<=Parameters!$F$15),2,IF(AND(H383>Parameters!$F$15,H383<=Parameters!$G$15),3,IF(AND(H383>Parameters!$G$15,H383<=Parameters!$H$15),4,IF(H383>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I383=\"\"),\"\",IF(I383<0,5,IF(I383<Parameters!$E$15,1,IF(AND(I383>Parameters!$E$15,I383<=Parameters!$F$15),2,IF(AND(I383>Parameters!$F$15,I383<=Parameters!$G$15),3,IF(AND(I383>Parameters!$G$15,I383<=Parameters!$H$15),4,IF(I383>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J383=\"\"),\"\",IF(J383<0,5,IF(J383<Parameters!$E$15,1,IF(AND(J383>Parameters!$E$15,J383<=Parameters!$F$15),2,IF(AND(J383>Parameters!$F$15,J383<=Parameters!$G$15),3,IF(AND(J383>Parameters!$G$15,J383<=Parameters!$H$15),4,IF(J383>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K383=\"\"),\"\",IF(K383<0,5,IF(K383<Parameters!$E$15,1,IF(AND(K383>Parameters!$E$15,K383<=Parameters!$F$15),2,IF(AND(K383>Parameters!$F$15,K383<=Parameters!$G$15),3,IF(AND(K383>Parameters!$G$15,K383<=Parameters!$H$15),4,IF(K383>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L383=\"\"),\"\",IF(L383<0,5,IF(L383<Parameters!$E$15,1,IF(AND(L383>Parameters!$E$15,L383<=Parameters!$F$15),2,IF(AND(L383>Parameters!$F$15,L383<=Parameters!$G$15),3,IF(AND(L383>Parameters!$G$15,L383<=Parameters!$H$15),4,IF(L383>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M383=\"\"),\"\",IF(M383<0,5,IF(M383<Parameters!$E$15,1,IF(AND(M383>Parameters!$E$15,M383<=Parameters!$F$15),2,IF(AND(M383>Parameters!$F$15,M383<=Parameters!$G$15),3,IF(AND(M383>Parameters!$G$15,M383<=Parameters!$H$15),4,IF(M383>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N383=\"\"),\"\",IF(N383<0,5,IF(N383<Parameters!$E$15,1,IF(AND(N383>Parameters!$E$15,N383<=Parameters!$F$15),2,IF(AND(N383>Parameters!$F$15,N383<=Parameters!$G$15),3,IF(AND(N383>Parameters!$G$15,N383<=Parameters!$H$15),4,IF(N383>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O383=\"\"),\"\",IF(O383<0,5,IF(O383<Parameters!$E$15,1,IF(AND(O383>Parameters!$E$15,O383<=Parameters!$F$15),2,IF(AND(O383>Parameters!$F$15,O383<=Parameters!$G$15),3,IF(AND(O383>Parameters!$G$15,O383<=Parameters!$H$15),4,IF(O383>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P383=\"\"),\"\",IF(P383<0,5,IF(P383<Parameters!$E$15,1,IF(AND(P383>Parameters!$E$15,P383<=Parameters!$F$15),2,IF(AND(P383>Parameters!$F$15,P383<=Parameters!$G$15),3,IF(AND(P383>Parameters!$G$15,P383<=Parameters!$H$15),4,IF(P383>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q383=\"\"),\"\",IF(Q383<0,5,IF(Q383<Parameters!$E$15,1,IF(AND(Q383>Parameters!$E$15,Q383<=Parameters!$F$15),2,IF(AND(Q383>Parameters!$F$15,Q383<=Parameters!$G$15),3,IF(AND(Q383>Parameters!$G$15,Q383<=Parameters!$H$15),4,IF(Q383>Parameters!$H$15,5,\"\")))))))","v":""}]
[{"$f":"Data!$CK$5","v":"Debt to EBITDA"},{"$f":"Companies!B16","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B384,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B384,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A384,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B384,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B384,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A384,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B384,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B384,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A384,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B384,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B384,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A384,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B384,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B384,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A384,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B384,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B384,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A384,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B384,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B384,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A384,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B384,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B384,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A384,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B384,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B384,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A384,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B384,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B384,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A384,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B384,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B384,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A384,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B384,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B384,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A384,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B384,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B384,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A384,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B384,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B384,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A384,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B384,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B384,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A384,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C384=\"\"),\"\",IF(C384<0,5,IF(C384<Parameters!$E$15,1,IF(AND(C384>Parameters!$E$15,C384<=Parameters!$F$15),2,IF(AND(C384>Parameters!$F$15,C384<=Parameters!$G$15),3,IF(AND(C384>Parameters!$G$15,C384<=Parameters!$H$15),4,IF(C384>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(T$1=\"\",D384=\"\"),\"\",IF(D384<0,5,IF(D384<Parameters!$E$15,1,IF(AND(D384>Parameters!$E$15,D384<=Parameters!$F$15),2,IF(AND(D384>Parameters!$F$15,D384<=Parameters!$G$15),3,IF(AND(D384>Parameters!$G$15,D384<=Parameters!$H$15),4,IF(D384>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(U$1=\"\",E384=\"\"),\"\",IF(E384<0,5,IF(E384<Parameters!$E$15,1,IF(AND(E384>Parameters!$E$15,E384<=Parameters!$F$15),2,IF(AND(E384>Parameters!$F$15,E384<=Parameters!$G$15),3,IF(AND(E384>Parameters!$G$15,E384<=Parameters!$H$15),4,IF(E384>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(V$1=\"\",F384=\"\"),\"\",IF(F384<0,5,IF(F384<Parameters!$E$15,1,IF(AND(F384>Parameters!$E$15,F384<=Parameters!$F$15),2,IF(AND(F384>Parameters!$F$15,F384<=Parameters!$G$15),3,IF(AND(F384>Parameters!$G$15,F384<=Parameters!$H$15),4,IF(F384>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(W$1=\"\",G384=\"\"),\"\",IF(G384<0,5,IF(G384<Parameters!$E$15,1,IF(AND(G384>Parameters!$E$15,G384<=Parameters!$F$15),2,IF(AND(G384>Parameters!$F$15,G384<=Parameters!$G$15),3,IF(AND(G384>Parameters!$G$15,G384<=Parameters!$H$15),4,IF(G384>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(X$1=\"\",H384=\"\"),\"\",IF(H384<0,5,IF(H384<Parameters!$E$15,1,IF(AND(H384>Parameters!$E$15,H384<=Parameters!$F$15),2,IF(AND(H384>Parameters!$F$15,H384<=Parameters!$G$15),3,IF(AND(H384>Parameters!$G$15,H384<=Parameters!$H$15),4,IF(H384>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I384=\"\"),\"\",IF(I384<0,5,IF(I384<Parameters!$E$15,1,IF(AND(I384>Parameters!$E$15,I384<=Parameters!$F$15),2,IF(AND(I384>Parameters!$F$15,I384<=Parameters!$G$15),3,IF(AND(I384>Parameters!$G$15,I384<=Parameters!$H$15),4,IF(I384>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J384=\"\"),\"\",IF(J384<0,5,IF(J384<Parameters!$E$15,1,IF(AND(J384>Parameters!$E$15,J384<=Parameters!$F$15),2,IF(AND(J384>Parameters!$F$15,J384<=Parameters!$G$15),3,IF(AND(J384>Parameters!$G$15,J384<=Parameters!$H$15),4,IF(J384>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K384=\"\"),\"\",IF(K384<0,5,IF(K384<Parameters!$E$15,1,IF(AND(K384>Parameters!$E$15,K384<=Parameters!$F$15),2,IF(AND(K384>Parameters!$F$15,K384<=Parameters!$G$15),3,IF(AND(K384>Parameters!$G$15,K384<=Parameters!$H$15),4,IF(K384>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L384=\"\"),\"\",IF(L384<0,5,IF(L384<Parameters!$E$15,1,IF(AND(L384>Parameters!$E$15,L384<=Parameters!$F$15),2,IF(AND(L384>Parameters!$F$15,L384<=Parameters!$G$15),3,IF(AND(L384>Parameters!$G$15,L384<=Parameters!$H$15),4,IF(L384>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M384=\"\"),\"\",IF(M384<0,5,IF(M384<Parameters!$E$15,1,IF(AND(M384>Parameters!$E$15,M384<=Parameters!$F$15),2,IF(AND(M384>Parameters!$F$15,M384<=Parameters!$G$15),3,IF(AND(M384>Parameters!$G$15,M384<=Parameters!$H$15),4,IF(M384>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N384=\"\"),\"\",IF(N384<0,5,IF(N384<Parameters!$E$15,1,IF(AND(N384>Parameters!$E$15,N384<=Parameters!$F$15),2,IF(AND(N384>Parameters!$F$15,N384<=Parameters!$G$15),3,IF(AND(N384>Parameters!$G$15,N384<=Parameters!$H$15),4,IF(N384>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O384=\"\"),\"\",IF(O384<0,5,IF(O384<Parameters!$E$15,1,IF(AND(O384>Parameters!$E$15,O384<=Parameters!$F$15),2,IF(AND(O384>Parameters!$F$15,O384<=Parameters!$G$15),3,IF(AND(O384>Parameters!$G$15,O384<=Parameters!$H$15),4,IF(O384>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P384=\"\"),\"\",IF(P384<0,5,IF(P384<Parameters!$E$15,1,IF(AND(P384>Parameters!$E$15,P384<=Parameters!$F$15),2,IF(AND(P384>Parameters!$F$15,P384<=Parameters!$G$15),3,IF(AND(P384>Parameters!$G$15,P384<=Parameters!$H$15),4,IF(P384>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q384=\"\"),\"\",IF(Q384<0,5,IF(Q384<Parameters!$E$15,1,IF(AND(Q384>Parameters!$E$15,Q384<=Parameters!$F$15),2,IF(AND(Q384>Parameters!$F$15,Q384<=Parameters!$G$15),3,IF(AND(Q384>Parameters!$G$15,Q384<=Parameters!$H$15),4,IF(Q384>Parameters!$H$15,5,\"\")))))))","v":""}]
[{"$f":"Data!$CK$5","v":"Debt to EBITDA"},{"$f":"Companies!B17","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B385,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B385,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A385,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B385,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B385,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A385,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B385,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B385,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A385,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B385,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B385,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A385,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B385,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B385,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A385,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B385,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B385,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A385,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B385,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B385,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A385,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B385,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B385,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A385,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B385,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B385,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A385,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B385,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B385,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A385,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B385,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B385,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A385,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B385,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B385,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A385,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B385,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B385,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A385,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B385,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B385,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A385,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B385,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B385,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A385,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C385=\"\"),\"\",IF(C385<0,5,IF(C385<Parameters!$E$15,1,IF(AND(C385>Parameters!$E$15,C385<=Parameters!$F$15),2,IF(AND(C385>Parameters!$F$15,C385<=Parameters!$G$15),3,IF(AND(C385>Parameters!$G$15,C385<=Parameters!$H$15),4,IF(C385>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(T$1=\"\",D385=\"\"),\"\",IF(D385<0,5,IF(D385<Parameters!$E$15,1,IF(AND(D385>Parameters!$E$15,D385<=Parameters!$F$15),2,IF(AND(D385>Parameters!$F$15,D385<=Parameters!$G$15),3,IF(AND(D385>Parameters!$G$15,D385<=Parameters!$H$15),4,IF(D385>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(U$1=\"\",E385=\"\"),\"\",IF(E385<0,5,IF(E385<Parameters!$E$15,1,IF(AND(E385>Parameters!$E$15,E385<=Parameters!$F$15),2,IF(AND(E385>Parameters!$F$15,E385<=Parameters!$G$15),3,IF(AND(E385>Parameters!$G$15,E385<=Parameters!$H$15),4,IF(E385>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(V$1=\"\",F385=\"\"),\"\",IF(F385<0,5,IF(F385<Parameters!$E$15,1,IF(AND(F385>Parameters!$E$15,F385<=Parameters!$F$15),2,IF(AND(F385>Parameters!$F$15,F385<=Parameters!$G$15),3,IF(AND(F385>Parameters!$G$15,F385<=Parameters!$H$15),4,IF(F385>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(W$1=\"\",G385=\"\"),\"\",IF(G385<0,5,IF(G385<Parameters!$E$15,1,IF(AND(G385>Parameters!$E$15,G385<=Parameters!$F$15),2,IF(AND(G385>Parameters!$F$15,G385<=Parameters!$G$15),3,IF(AND(G385>Parameters!$G$15,G385<=Parameters!$H$15),4,IF(G385>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(X$1=\"\",H385=\"\"),\"\",IF(H385<0,5,IF(H385<Parameters!$E$15,1,IF(AND(H385>Parameters!$E$15,H385<=Parameters!$F$15),2,IF(AND(H385>Parameters!$F$15,H385<=Parameters!$G$15),3,IF(AND(H385>Parameters!$G$15,H385<=Parameters!$H$15),4,IF(H385>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I385=\"\"),\"\",IF(I385<0,5,IF(I385<Parameters!$E$15,1,IF(AND(I385>Parameters!$E$15,I385<=Parameters!$F$15),2,IF(AND(I385>Parameters!$F$15,I385<=Parameters!$G$15),3,IF(AND(I385>Parameters!$G$15,I385<=Parameters!$H$15),4,IF(I385>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J385=\"\"),\"\",IF(J385<0,5,IF(J385<Parameters!$E$15,1,IF(AND(J385>Parameters!$E$15,J385<=Parameters!$F$15),2,IF(AND(J385>Parameters!$F$15,J385<=Parameters!$G$15),3,IF(AND(J385>Parameters!$G$15,J385<=Parameters!$H$15),4,IF(J385>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K385=\"\"),\"\",IF(K385<0,5,IF(K385<Parameters!$E$15,1,IF(AND(K385>Parameters!$E$15,K385<=Parameters!$F$15),2,IF(AND(K385>Parameters!$F$15,K385<=Parameters!$G$15),3,IF(AND(K385>Parameters!$G$15,K385<=Parameters!$H$15),4,IF(K385>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L385=\"\"),\"\",IF(L385<0,5,IF(L385<Parameters!$E$15,1,IF(AND(L385>Parameters!$E$15,L385<=Parameters!$F$15),2,IF(AND(L385>Parameters!$F$15,L385<=Parameters!$G$15),3,IF(AND(L385>Parameters!$G$15,L385<=Parameters!$H$15),4,IF(L385>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M385=\"\"),\"\",IF(M385<0,5,IF(M385<Parameters!$E$15,1,IF(AND(M385>Parameters!$E$15,M385<=Parameters!$F$15),2,IF(AND(M385>Parameters!$F$15,M385<=Parameters!$G$15),3,IF(AND(M385>Parameters!$G$15,M385<=Parameters!$H$15),4,IF(M385>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N385=\"\"),\"\",IF(N385<0,5,IF(N385<Parameters!$E$15,1,IF(AND(N385>Parameters!$E$15,N385<=Parameters!$F$15),2,IF(AND(N385>Parameters!$F$15,N385<=Parameters!$G$15),3,IF(AND(N385>Parameters!$G$15,N385<=Parameters!$H$15),4,IF(N385>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O385=\"\"),\"\",IF(O385<0,5,IF(O385<Parameters!$E$15,1,IF(AND(O385>Parameters!$E$15,O385<=Parameters!$F$15),2,IF(AND(O385>Parameters!$F$15,O385<=Parameters!$G$15),3,IF(AND(O385>Parameters!$G$15,O385<=Parameters!$H$15),4,IF(O385>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P385=\"\"),\"\",IF(P385<0,5,IF(P385<Parameters!$E$15,1,IF(AND(P385>Parameters!$E$15,P385<=Parameters!$F$15),2,IF(AND(P385>Parameters!$F$15,P385<=Parameters!$G$15),3,IF(AND(P385>Parameters!$G$15,P385<=Parameters!$H$15),4,IF(P385>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q385=\"\"),\"\",IF(Q385<0,5,IF(Q385<Parameters!$E$15,1,IF(AND(Q385>Parameters!$E$15,Q385<=Parameters!$F$15),2,IF(AND(Q385>Parameters!$F$15,Q385<=Parameters!$G$15),3,IF(AND(Q385>Parameters!$G$15,Q385<=Parameters!$H$15),4,IF(Q385>Parameters!$H$15,5,\"\")))))))","v":""}]
[{"$f":"Data!$CK$5","v":"Debt to EBITDA"},{"$f":"Companies!B18","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B386,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B386,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A386,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B386,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B386,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A386,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B386,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B386,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A386,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B386,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B386,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A386,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B386,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B386,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A386,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B386,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B386,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A386,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B386,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B386,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A386,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B386,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B386,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A386,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B386,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B386,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A386,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B386,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B386,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A386,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B386,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B386,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A386,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B386,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B386,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A386,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B386,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B386,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A386,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B386,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B386,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A386,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B386,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B386,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A386,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C386=\"\"),\"\",IF(C386<0,5,IF(C386<Parameters!$E$15,1,IF(AND(C386>Parameters!$E$15,C386<=Parameters!$F$15),2,IF(AND(C386>Parameters!$F$15,C386<=Parameters!$G$15),3,IF(AND(C386>Parameters!$G$15,C386<=Parameters!$H$15),4,IF(C386>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(T$1=\"\",D386=\"\"),\"\",IF(D386<0,5,IF(D386<Parameters!$E$15,1,IF(AND(D386>Parameters!$E$15,D386<=Parameters!$F$15),2,IF(AND(D386>Parameters!$F$15,D386<=Parameters!$G$15),3,IF(AND(D386>Parameters!$G$15,D386<=Parameters!$H$15),4,IF(D386>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(U$1=\"\",E386=\"\"),\"\",IF(E386<0,5,IF(E386<Parameters!$E$15,1,IF(AND(E386>Parameters!$E$15,E386<=Parameters!$F$15),2,IF(AND(E386>Parameters!$F$15,E386<=Parameters!$G$15),3,IF(AND(E386>Parameters!$G$15,E386<=Parameters!$H$15),4,IF(E386>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(V$1=\"\",F386=\"\"),\"\",IF(F386<0,5,IF(F386<Parameters!$E$15,1,IF(AND(F386>Parameters!$E$15,F386<=Parameters!$F$15),2,IF(AND(F386>Parameters!$F$15,F386<=Parameters!$G$15),3,IF(AND(F386>Parameters!$G$15,F386<=Parameters!$H$15),4,IF(F386>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(W$1=\"\",G386=\"\"),\"\",IF(G386<0,5,IF(G386<Parameters!$E$15,1,IF(AND(G386>Parameters!$E$15,G386<=Parameters!$F$15),2,IF(AND(G386>Parameters!$F$15,G386<=Parameters!$G$15),3,IF(AND(G386>Parameters!$G$15,G386<=Parameters!$H$15),4,IF(G386>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(X$1=\"\",H386=\"\"),\"\",IF(H386<0,5,IF(H386<Parameters!$E$15,1,IF(AND(H386>Parameters!$E$15,H386<=Parameters!$F$15),2,IF(AND(H386>Parameters!$F$15,H386<=Parameters!$G$15),3,IF(AND(H386>Parameters!$G$15,H386<=Parameters!$H$15),4,IF(H386>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I386=\"\"),\"\",IF(I386<0,5,IF(I386<Parameters!$E$15,1,IF(AND(I386>Parameters!$E$15,I386<=Parameters!$F$15),2,IF(AND(I386>Parameters!$F$15,I386<=Parameters!$G$15),3,IF(AND(I386>Parameters!$G$15,I386<=Parameters!$H$15),4,IF(I386>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J386=\"\"),\"\",IF(J386<0,5,IF(J386<Parameters!$E$15,1,IF(AND(J386>Parameters!$E$15,J386<=Parameters!$F$15),2,IF(AND(J386>Parameters!$F$15,J386<=Parameters!$G$15),3,IF(AND(J386>Parameters!$G$15,J386<=Parameters!$H$15),4,IF(J386>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K386=\"\"),\"\",IF(K386<0,5,IF(K386<Parameters!$E$15,1,IF(AND(K386>Parameters!$E$15,K386<=Parameters!$F$15),2,IF(AND(K386>Parameters!$F$15,K386<=Parameters!$G$15),3,IF(AND(K386>Parameters!$G$15,K386<=Parameters!$H$15),4,IF(K386>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L386=\"\"),\"\",IF(L386<0,5,IF(L386<Parameters!$E$15,1,IF(AND(L386>Parameters!$E$15,L386<=Parameters!$F$15),2,IF(AND(L386>Parameters!$F$15,L386<=Parameters!$G$15),3,IF(AND(L386>Parameters!$G$15,L386<=Parameters!$H$15),4,IF(L386>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M386=\"\"),\"\",IF(M386<0,5,IF(M386<Parameters!$E$15,1,IF(AND(M386>Parameters!$E$15,M386<=Parameters!$F$15),2,IF(AND(M386>Parameters!$F$15,M386<=Parameters!$G$15),3,IF(AND(M386>Parameters!$G$15,M386<=Parameters!$H$15),4,IF(M386>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N386=\"\"),\"\",IF(N386<0,5,IF(N386<Parameters!$E$15,1,IF(AND(N386>Parameters!$E$15,N386<=Parameters!$F$15),2,IF(AND(N386>Parameters!$F$15,N386<=Parameters!$G$15),3,IF(AND(N386>Parameters!$G$15,N386<=Parameters!$H$15),4,IF(N386>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O386=\"\"),\"\",IF(O386<0,5,IF(O386<Parameters!$E$15,1,IF(AND(O386>Parameters!$E$15,O386<=Parameters!$F$15),2,IF(AND(O386>Parameters!$F$15,O386<=Parameters!$G$15),3,IF(AND(O386>Parameters!$G$15,O386<=Parameters!$H$15),4,IF(O386>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P386=\"\"),\"\",IF(P386<0,5,IF(P386<Parameters!$E$15,1,IF(AND(P386>Parameters!$E$15,P386<=Parameters!$F$15),2,IF(AND(P386>Parameters!$F$15,P386<=Parameters!$G$15),3,IF(AND(P386>Parameters!$G$15,P386<=Parameters!$H$15),4,IF(P386>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q386=\"\"),\"\",IF(Q386<0,5,IF(Q386<Parameters!$E$15,1,IF(AND(Q386>Parameters!$E$15,Q386<=Parameters!$F$15),2,IF(AND(Q386>Parameters!$F$15,Q386<=Parameters!$G$15),3,IF(AND(Q386>Parameters!$G$15,Q386<=Parameters!$H$15),4,IF(Q386>Parameters!$H$15,5,\"\")))))))","v":""}]
[{"$f":"Data!$CK$5","v":"Debt to EBITDA"},{"$f":"Companies!B19","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B387,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B387,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A387,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B387,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B387,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A387,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B387,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B387,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A387,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B387,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B387,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A387,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B387,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B387,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A387,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B387,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B387,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A387,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B387,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B387,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A387,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B387,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B387,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A387,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B387,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B387,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A387,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B387,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B387,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A387,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B387,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B387,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A387,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B387,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B387,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A387,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B387,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B387,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A387,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B387,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B387,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A387,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B387,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B387,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A387,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C387=\"\"),\"\",IF(C387<0,5,IF(C387<Parameters!$E$15,1,IF(AND(C387>Parameters!$E$15,C387<=Parameters!$F$15),2,IF(AND(C387>Parameters!$F$15,C387<=Parameters!$G$15),3,IF(AND(C387>Parameters!$G$15,C387<=Parameters!$H$15),4,IF(C387>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(T$1=\"\",D387=\"\"),\"\",IF(D387<0,5,IF(D387<Parameters!$E$15,1,IF(AND(D387>Parameters!$E$15,D387<=Parameters!$F$15),2,IF(AND(D387>Parameters!$F$15,D387<=Parameters!$G$15),3,IF(AND(D387>Parameters!$G$15,D387<=Parameters!$H$15),4,IF(D387>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(U$1=\"\",E387=\"\"),\"\",IF(E387<0,5,IF(E387<Parameters!$E$15,1,IF(AND(E387>Parameters!$E$15,E387<=Parameters!$F$15),2,IF(AND(E387>Parameters!$F$15,E387<=Parameters!$G$15),3,IF(AND(E387>Parameters!$G$15,E387<=Parameters!$H$15),4,IF(E387>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(V$1=\"\",F387=\"\"),\"\",IF(F387<0,5,IF(F387<Parameters!$E$15,1,IF(AND(F387>Parameters!$E$15,F387<=Parameters!$F$15),2,IF(AND(F387>Parameters!$F$15,F387<=Parameters!$G$15),3,IF(AND(F387>Parameters!$G$15,F387<=Parameters!$H$15),4,IF(F387>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(W$1=\"\",G387=\"\"),\"\",IF(G387<0,5,IF(G387<Parameters!$E$15,1,IF(AND(G387>Parameters!$E$15,G387<=Parameters!$F$15),2,IF(AND(G387>Parameters!$F$15,G387<=Parameters!$G$15),3,IF(AND(G387>Parameters!$G$15,G387<=Parameters!$H$15),4,IF(G387>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(X$1=\"\",H387=\"\"),\"\",IF(H387<0,5,IF(H387<Parameters!$E$15,1,IF(AND(H387>Parameters!$E$15,H387<=Parameters!$F$15),2,IF(AND(H387>Parameters!$F$15,H387<=Parameters!$G$15),3,IF(AND(H387>Parameters!$G$15,H387<=Parameters!$H$15),4,IF(H387>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I387=\"\"),\"\",IF(I387<0,5,IF(I387<Parameters!$E$15,1,IF(AND(I387>Parameters!$E$15,I387<=Parameters!$F$15),2,IF(AND(I387>Parameters!$F$15,I387<=Parameters!$G$15),3,IF(AND(I387>Parameters!$G$15,I387<=Parameters!$H$15),4,IF(I387>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J387=\"\"),\"\",IF(J387<0,5,IF(J387<Parameters!$E$15,1,IF(AND(J387>Parameters!$E$15,J387<=Parameters!$F$15),2,IF(AND(J387>Parameters!$F$15,J387<=Parameters!$G$15),3,IF(AND(J387>Parameters!$G$15,J387<=Parameters!$H$15),4,IF(J387>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K387=\"\"),\"\",IF(K387<0,5,IF(K387<Parameters!$E$15,1,IF(AND(K387>Parameters!$E$15,K387<=Parameters!$F$15),2,IF(AND(K387>Parameters!$F$15,K387<=Parameters!$G$15),3,IF(AND(K387>Parameters!$G$15,K387<=Parameters!$H$15),4,IF(K387>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L387=\"\"),\"\",IF(L387<0,5,IF(L387<Parameters!$E$15,1,IF(AND(L387>Parameters!$E$15,L387<=Parameters!$F$15),2,IF(AND(L387>Parameters!$F$15,L387<=Parameters!$G$15),3,IF(AND(L387>Parameters!$G$15,L387<=Parameters!$H$15),4,IF(L387>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M387=\"\"),\"\",IF(M387<0,5,IF(M387<Parameters!$E$15,1,IF(AND(M387>Parameters!$E$15,M387<=Parameters!$F$15),2,IF(AND(M387>Parameters!$F$15,M387<=Parameters!$G$15),3,IF(AND(M387>Parameters!$G$15,M387<=Parameters!$H$15),4,IF(M387>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N387=\"\"),\"\",IF(N387<0,5,IF(N387<Parameters!$E$15,1,IF(AND(N387>Parameters!$E$15,N387<=Parameters!$F$15),2,IF(AND(N387>Parameters!$F$15,N387<=Parameters!$G$15),3,IF(AND(N387>Parameters!$G$15,N387<=Parameters!$H$15),4,IF(N387>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O387=\"\"),\"\",IF(O387<0,5,IF(O387<Parameters!$E$15,1,IF(AND(O387>Parameters!$E$15,O387<=Parameters!$F$15),2,IF(AND(O387>Parameters!$F$15,O387<=Parameters!$G$15),3,IF(AND(O387>Parameters!$G$15,O387<=Parameters!$H$15),4,IF(O387>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P387=\"\"),\"\",IF(P387<0,5,IF(P387<Parameters!$E$15,1,IF(AND(P387>Parameters!$E$15,P387<=Parameters!$F$15),2,IF(AND(P387>Parameters!$F$15,P387<=Parameters!$G$15),3,IF(AND(P387>Parameters!$G$15,P387<=Parameters!$H$15),4,IF(P387>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q387=\"\"),\"\",IF(Q387<0,5,IF(Q387<Parameters!$E$15,1,IF(AND(Q387>Parameters!$E$15,Q387<=Parameters!$F$15),2,IF(AND(Q387>Parameters!$F$15,Q387<=Parameters!$G$15),3,IF(AND(Q387>Parameters!$G$15,Q387<=Parameters!$H$15),4,IF(Q387>Parameters!$H$15,5,\"\")))))))","v":""}]
[{"$f":"Data!$CK$5","v":"Debt to EBITDA"},{"$f":"Companies!B20","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B388,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B388,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A388,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B388,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B388,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A388,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B388,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B388,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A388,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B388,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B388,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A388,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B388,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B388,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A388,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B388,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B388,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A388,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B388,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B388,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A388,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B388,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B388,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A388,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B388,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B388,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A388,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B388,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B388,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A388,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B388,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B388,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A388,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B388,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B388,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A388,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B388,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B388,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A388,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B388,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B388,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A388,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B388,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B388,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A388,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C388=\"\"),\"\",IF(C388<0,5,IF(C388<Parameters!$E$15,1,IF(AND(C388>Parameters!$E$15,C388<=Parameters!$F$15),2,IF(AND(C388>Parameters!$F$15,C388<=Parameters!$G$15),3,IF(AND(C388>Parameters!$G$15,C388<=Parameters!$H$15),4,IF(C388>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(T$1=\"\",D388=\"\"),\"\",IF(D388<0,5,IF(D388<Parameters!$E$15,1,IF(AND(D388>Parameters!$E$15,D388<=Parameters!$F$15),2,IF(AND(D388>Parameters!$F$15,D388<=Parameters!$G$15),3,IF(AND(D388>Parameters!$G$15,D388<=Parameters!$H$15),4,IF(D388>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(U$1=\"\",E388=\"\"),\"\",IF(E388<0,5,IF(E388<Parameters!$E$15,1,IF(AND(E388>Parameters!$E$15,E388<=Parameters!$F$15),2,IF(AND(E388>Parameters!$F$15,E388<=Parameters!$G$15),3,IF(AND(E388>Parameters!$G$15,E388<=Parameters!$H$15),4,IF(E388>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(V$1=\"\",F388=\"\"),\"\",IF(F388<0,5,IF(F388<Parameters!$E$15,1,IF(AND(F388>Parameters!$E$15,F388<=Parameters!$F$15),2,IF(AND(F388>Parameters!$F$15,F388<=Parameters!$G$15),3,IF(AND(F388>Parameters!$G$15,F388<=Parameters!$H$15),4,IF(F388>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(W$1=\"\",G388=\"\"),\"\",IF(G388<0,5,IF(G388<Parameters!$E$15,1,IF(AND(G388>Parameters!$E$15,G388<=Parameters!$F$15),2,IF(AND(G388>Parameters!$F$15,G388<=Parameters!$G$15),3,IF(AND(G388>Parameters!$G$15,G388<=Parameters!$H$15),4,IF(G388>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(X$1=\"\",H388=\"\"),\"\",IF(H388<0,5,IF(H388<Parameters!$E$15,1,IF(AND(H388>Parameters!$E$15,H388<=Parameters!$F$15),2,IF(AND(H388>Parameters!$F$15,H388<=Parameters!$G$15),3,IF(AND(H388>Parameters!$G$15,H388<=Parameters!$H$15),4,IF(H388>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I388=\"\"),\"\",IF(I388<0,5,IF(I388<Parameters!$E$15,1,IF(AND(I388>Parameters!$E$15,I388<=Parameters!$F$15),2,IF(AND(I388>Parameters!$F$15,I388<=Parameters!$G$15),3,IF(AND(I388>Parameters!$G$15,I388<=Parameters!$H$15),4,IF(I388>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J388=\"\"),\"\",IF(J388<0,5,IF(J388<Parameters!$E$15,1,IF(AND(J388>Parameters!$E$15,J388<=Parameters!$F$15),2,IF(AND(J388>Parameters!$F$15,J388<=Parameters!$G$15),3,IF(AND(J388>Parameters!$G$15,J388<=Parameters!$H$15),4,IF(J388>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K388=\"\"),\"\",IF(K388<0,5,IF(K388<Parameters!$E$15,1,IF(AND(K388>Parameters!$E$15,K388<=Parameters!$F$15),2,IF(AND(K388>Parameters!$F$15,K388<=Parameters!$G$15),3,IF(AND(K388>Parameters!$G$15,K388<=Parameters!$H$15),4,IF(K388>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L388=\"\"),\"\",IF(L388<0,5,IF(L388<Parameters!$E$15,1,IF(AND(L388>Parameters!$E$15,L388<=Parameters!$F$15),2,IF(AND(L388>Parameters!$F$15,L388<=Parameters!$G$15),3,IF(AND(L388>Parameters!$G$15,L388<=Parameters!$H$15),4,IF(L388>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M388=\"\"),\"\",IF(M388<0,5,IF(M388<Parameters!$E$15,1,IF(AND(M388>Parameters!$E$15,M388<=Parameters!$F$15),2,IF(AND(M388>Parameters!$F$15,M388<=Parameters!$G$15),3,IF(AND(M388>Parameters!$G$15,M388<=Parameters!$H$15),4,IF(M388>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N388=\"\"),\"\",IF(N388<0,5,IF(N388<Parameters!$E$15,1,IF(AND(N388>Parameters!$E$15,N388<=Parameters!$F$15),2,IF(AND(N388>Parameters!$F$15,N388<=Parameters!$G$15),3,IF(AND(N388>Parameters!$G$15,N388<=Parameters!$H$15),4,IF(N388>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O388=\"\"),\"\",IF(O388<0,5,IF(O388<Parameters!$E$15,1,IF(AND(O388>Parameters!$E$15,O388<=Parameters!$F$15),2,IF(AND(O388>Parameters!$F$15,O388<=Parameters!$G$15),3,IF(AND(O388>Parameters!$G$15,O388<=Parameters!$H$15),4,IF(O388>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P388=\"\"),\"\",IF(P388<0,5,IF(P388<Parameters!$E$15,1,IF(AND(P388>Parameters!$E$15,P388<=Parameters!$F$15),2,IF(AND(P388>Parameters!$F$15,P388<=Parameters!$G$15),3,IF(AND(P388>Parameters!$G$15,P388<=Parameters!$H$15),4,IF(P388>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q388=\"\"),\"\",IF(Q388<0,5,IF(Q388<Parameters!$E$15,1,IF(AND(Q388>Parameters!$E$15,Q388<=Parameters!$F$15),2,IF(AND(Q388>Parameters!$F$15,Q388<=Parameters!$G$15),3,IF(AND(Q388>Parameters!$G$15,Q388<=Parameters!$H$15),4,IF(Q388>Parameters!$H$15,5,\"\")))))))","v":""}]
[{"$f":"Data!$CK$5","v":"Debt to EBITDA"},{"$f":"Companies!B21","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B389,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B389,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A389,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B389,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B389,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A389,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B389,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B389,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A389,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B389,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B389,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A389,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B389,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B389,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A389,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B389,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B389,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A389,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B389,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B389,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A389,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B389,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B389,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A389,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B389,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B389,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A389,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B389,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B389,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A389,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B389,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B389,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A389,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B389,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B389,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A389,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B389,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B389,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A389,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B389,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B389,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A389,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B389,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B389,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A389,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C389=\"\"),\"\",IF(C389<0,5,IF(C389<Parameters!$E$15,1,IF(AND(C389>Parameters!$E$15,C389<=Parameters!$F$15),2,IF(AND(C389>Parameters!$F$15,C389<=Parameters!$G$15),3,IF(AND(C389>Parameters!$G$15,C389<=Parameters!$H$15),4,IF(C389>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(T$1=\"\",D389=\"\"),\"\",IF(D389<0,5,IF(D389<Parameters!$E$15,1,IF(AND(D389>Parameters!$E$15,D389<=Parameters!$F$15),2,IF(AND(D389>Parameters!$F$15,D389<=Parameters!$G$15),3,IF(AND(D389>Parameters!$G$15,D389<=Parameters!$H$15),4,IF(D389>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(U$1=\"\",E389=\"\"),\"\",IF(E389<0,5,IF(E389<Parameters!$E$15,1,IF(AND(E389>Parameters!$E$15,E389<=Parameters!$F$15),2,IF(AND(E389>Parameters!$F$15,E389<=Parameters!$G$15),3,IF(AND(E389>Parameters!$G$15,E389<=Parameters!$H$15),4,IF(E389>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(V$1=\"\",F389=\"\"),\"\",IF(F389<0,5,IF(F389<Parameters!$E$15,1,IF(AND(F389>Parameters!$E$15,F389<=Parameters!$F$15),2,IF(AND(F389>Parameters!$F$15,F389<=Parameters!$G$15),3,IF(AND(F389>Parameters!$G$15,F389<=Parameters!$H$15),4,IF(F389>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(W$1=\"\",G389=\"\"),\"\",IF(G389<0,5,IF(G389<Parameters!$E$15,1,IF(AND(G389>Parameters!$E$15,G389<=Parameters!$F$15),2,IF(AND(G389>Parameters!$F$15,G389<=Parameters!$G$15),3,IF(AND(G389>Parameters!$G$15,G389<=Parameters!$H$15),4,IF(G389>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(X$1=\"\",H389=\"\"),\"\",IF(H389<0,5,IF(H389<Parameters!$E$15,1,IF(AND(H389>Parameters!$E$15,H389<=Parameters!$F$15),2,IF(AND(H389>Parameters!$F$15,H389<=Parameters!$G$15),3,IF(AND(H389>Parameters!$G$15,H389<=Parameters!$H$15),4,IF(H389>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I389=\"\"),\"\",IF(I389<0,5,IF(I389<Parameters!$E$15,1,IF(AND(I389>Parameters!$E$15,I389<=Parameters!$F$15),2,IF(AND(I389>Parameters!$F$15,I389<=Parameters!$G$15),3,IF(AND(I389>Parameters!$G$15,I389<=Parameters!$H$15),4,IF(I389>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J389=\"\"),\"\",IF(J389<0,5,IF(J389<Parameters!$E$15,1,IF(AND(J389>Parameters!$E$15,J389<=Parameters!$F$15),2,IF(AND(J389>Parameters!$F$15,J389<=Parameters!$G$15),3,IF(AND(J389>Parameters!$G$15,J389<=Parameters!$H$15),4,IF(J389>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K389=\"\"),\"\",IF(K389<0,5,IF(K389<Parameters!$E$15,1,IF(AND(K389>Parameters!$E$15,K389<=Parameters!$F$15),2,IF(AND(K389>Parameters!$F$15,K389<=Parameters!$G$15),3,IF(AND(K389>Parameters!$G$15,K389<=Parameters!$H$15),4,IF(K389>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L389=\"\"),\"\",IF(L389<0,5,IF(L389<Parameters!$E$15,1,IF(AND(L389>Parameters!$E$15,L389<=Parameters!$F$15),2,IF(AND(L389>Parameters!$F$15,L389<=Parameters!$G$15),3,IF(AND(L389>Parameters!$G$15,L389<=Parameters!$H$15),4,IF(L389>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M389=\"\"),\"\",IF(M389<0,5,IF(M389<Parameters!$E$15,1,IF(AND(M389>Parameters!$E$15,M389<=Parameters!$F$15),2,IF(AND(M389>Parameters!$F$15,M389<=Parameters!$G$15),3,IF(AND(M389>Parameters!$G$15,M389<=Parameters!$H$15),4,IF(M389>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N389=\"\"),\"\",IF(N389<0,5,IF(N389<Parameters!$E$15,1,IF(AND(N389>Parameters!$E$15,N389<=Parameters!$F$15),2,IF(AND(N389>Parameters!$F$15,N389<=Parameters!$G$15),3,IF(AND(N389>Parameters!$G$15,N389<=Parameters!$H$15),4,IF(N389>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O389=\"\"),\"\",IF(O389<0,5,IF(O389<Parameters!$E$15,1,IF(AND(O389>Parameters!$E$15,O389<=Parameters!$F$15),2,IF(AND(O389>Parameters!$F$15,O389<=Parameters!$G$15),3,IF(AND(O389>Parameters!$G$15,O389<=Parameters!$H$15),4,IF(O389>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P389=\"\"),\"\",IF(P389<0,5,IF(P389<Parameters!$E$15,1,IF(AND(P389>Parameters!$E$15,P389<=Parameters!$F$15),2,IF(AND(P389>Parameters!$F$15,P389<=Parameters!$G$15),3,IF(AND(P389>Parameters!$G$15,P389<=Parameters!$H$15),4,IF(P389>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q389=\"\"),\"\",IF(Q389<0,5,IF(Q389<Parameters!$E$15,1,IF(AND(Q389>Parameters!$E$15,Q389<=Parameters!$F$15),2,IF(AND(Q389>Parameters!$F$15,Q389<=Parameters!$G$15),3,IF(AND(Q389>Parameters!$G$15,Q389<=Parameters!$H$15),4,IF(Q389>Parameters!$H$15,5,\"\")))))))","v":""}]
[{"$f":"Data!$CK$5","v":"Debt to EBITDA"},{"$f":"Companies!B22","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B390,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B390,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A390,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B390,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B390,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A390,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B390,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B390,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A390,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B390,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B390,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A390,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B390,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B390,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A390,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B390,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B390,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A390,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B390,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B390,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A390,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B390,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B390,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A390,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B390,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B390,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A390,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B390,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B390,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A390,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B390,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B390,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A390,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B390,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B390,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A390,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B390,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B390,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A390,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B390,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B390,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A390,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B390,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B390,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A390,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C390=\"\"),\"\",IF(C390<0,5,IF(C390<Parameters!$E$15,1,IF(AND(C390>Parameters!$E$15,C390<=Parameters!$F$15),2,IF(AND(C390>Parameters!$F$15,C390<=Parameters!$G$15),3,IF(AND(C390>Parameters!$G$15,C390<=Parameters!$H$15),4,IF(C390>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(T$1=\"\",D390=\"\"),\"\",IF(D390<0,5,IF(D390<Parameters!$E$15,1,IF(AND(D390>Parameters!$E$15,D390<=Parameters!$F$15),2,IF(AND(D390>Parameters!$F$15,D390<=Parameters!$G$15),3,IF(AND(D390>Parameters!$G$15,D390<=Parameters!$H$15),4,IF(D390>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(U$1=\"\",E390=\"\"),\"\",IF(E390<0,5,IF(E390<Parameters!$E$15,1,IF(AND(E390>Parameters!$E$15,E390<=Parameters!$F$15),2,IF(AND(E390>Parameters!$F$15,E390<=Parameters!$G$15),3,IF(AND(E390>Parameters!$G$15,E390<=Parameters!$H$15),4,IF(E390>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(V$1=\"\",F390=\"\"),\"\",IF(F390<0,5,IF(F390<Parameters!$E$15,1,IF(AND(F390>Parameters!$E$15,F390<=Parameters!$F$15),2,IF(AND(F390>Parameters!$F$15,F390<=Parameters!$G$15),3,IF(AND(F390>Parameters!$G$15,F390<=Parameters!$H$15),4,IF(F390>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(W$1=\"\",G390=\"\"),\"\",IF(G390<0,5,IF(G390<Parameters!$E$15,1,IF(AND(G390>Parameters!$E$15,G390<=Parameters!$F$15),2,IF(AND(G390>Parameters!$F$15,G390<=Parameters!$G$15),3,IF(AND(G390>Parameters!$G$15,G390<=Parameters!$H$15),4,IF(G390>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(X$1=\"\",H390=\"\"),\"\",IF(H390<0,5,IF(H390<Parameters!$E$15,1,IF(AND(H390>Parameters!$E$15,H390<=Parameters!$F$15),2,IF(AND(H390>Parameters!$F$15,H390<=Parameters!$G$15),3,IF(AND(H390>Parameters!$G$15,H390<=Parameters!$H$15),4,IF(H390>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I390=\"\"),\"\",IF(I390<0,5,IF(I390<Parameters!$E$15,1,IF(AND(I390>Parameters!$E$15,I390<=Parameters!$F$15),2,IF(AND(I390>Parameters!$F$15,I390<=Parameters!$G$15),3,IF(AND(I390>Parameters!$G$15,I390<=Parameters!$H$15),4,IF(I390>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J390=\"\"),\"\",IF(J390<0,5,IF(J390<Parameters!$E$15,1,IF(AND(J390>Parameters!$E$15,J390<=Parameters!$F$15),2,IF(AND(J390>Parameters!$F$15,J390<=Parameters!$G$15),3,IF(AND(J390>Parameters!$G$15,J390<=Parameters!$H$15),4,IF(J390>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K390=\"\"),\"\",IF(K390<0,5,IF(K390<Parameters!$E$15,1,IF(AND(K390>Parameters!$E$15,K390<=Parameters!$F$15),2,IF(AND(K390>Parameters!$F$15,K390<=Parameters!$G$15),3,IF(AND(K390>Parameters!$G$15,K390<=Parameters!$H$15),4,IF(K390>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L390=\"\"),\"\",IF(L390<0,5,IF(L390<Parameters!$E$15,1,IF(AND(L390>Parameters!$E$15,L390<=Parameters!$F$15),2,IF(AND(L390>Parameters!$F$15,L390<=Parameters!$G$15),3,IF(AND(L390>Parameters!$G$15,L390<=Parameters!$H$15),4,IF(L390>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M390=\"\"),\"\",IF(M390<0,5,IF(M390<Parameters!$E$15,1,IF(AND(M390>Parameters!$E$15,M390<=Parameters!$F$15),2,IF(AND(M390>Parameters!$F$15,M390<=Parameters!$G$15),3,IF(AND(M390>Parameters!$G$15,M390<=Parameters!$H$15),4,IF(M390>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N390=\"\"),\"\",IF(N390<0,5,IF(N390<Parameters!$E$15,1,IF(AND(N390>Parameters!$E$15,N390<=Parameters!$F$15),2,IF(AND(N390>Parameters!$F$15,N390<=Parameters!$G$15),3,IF(AND(N390>Parameters!$G$15,N390<=Parameters!$H$15),4,IF(N390>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O390=\"\"),\"\",IF(O390<0,5,IF(O390<Parameters!$E$15,1,IF(AND(O390>Parameters!$E$15,O390<=Parameters!$F$15),2,IF(AND(O390>Parameters!$F$15,O390<=Parameters!$G$15),3,IF(AND(O390>Parameters!$G$15,O390<=Parameters!$H$15),4,IF(O390>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P390=\"\"),\"\",IF(P390<0,5,IF(P390<Parameters!$E$15,1,IF(AND(P390>Parameters!$E$15,P390<=Parameters!$F$15),2,IF(AND(P390>Parameters!$F$15,P390<=Parameters!$G$15),3,IF(AND(P390>Parameters!$G$15,P390<=Parameters!$H$15),4,IF(P390>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q390=\"\"),\"\",IF(Q390<0,5,IF(Q390<Parameters!$E$15,1,IF(AND(Q390>Parameters!$E$15,Q390<=Parameters!$F$15),2,IF(AND(Q390>Parameters!$F$15,Q390<=Parameters!$G$15),3,IF(AND(Q390>Parameters!$G$15,Q390<=Parameters!$H$15),4,IF(Q390>Parameters!$H$15,5,\"\")))))))","v":""}]
[{"$f":"Data!$CK$5","v":"Debt to EBITDA"},{"$f":"Companies!B23","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B391,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B391,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A391,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B391,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B391,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A391,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B391,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B391,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A391,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B391,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B391,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A391,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B391,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B391,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A391,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B391,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B391,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A391,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B391,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B391,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A391,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B391,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B391,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A391,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B391,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B391,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A391,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B391,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B391,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A391,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B391,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B391,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A391,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B391,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B391,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A391,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B391,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B391,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A391,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B391,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B391,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A391,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B391,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B391,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A391,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C391=\"\"),\"\",IF(C391<0,5,IF(C391<Parameters!$E$15,1,IF(AND(C391>Parameters!$E$15,C391<=Parameters!$F$15),2,IF(AND(C391>Parameters!$F$15,C391<=Parameters!$G$15),3,IF(AND(C391>Parameters!$G$15,C391<=Parameters!$H$15),4,IF(C391>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(T$1=\"\",D391=\"\"),\"\",IF(D391<0,5,IF(D391<Parameters!$E$15,1,IF(AND(D391>Parameters!$E$15,D391<=Parameters!$F$15),2,IF(AND(D391>Parameters!$F$15,D391<=Parameters!$G$15),3,IF(AND(D391>Parameters!$G$15,D391<=Parameters!$H$15),4,IF(D391>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(U$1=\"\",E391=\"\"),\"\",IF(E391<0,5,IF(E391<Parameters!$E$15,1,IF(AND(E391>Parameters!$E$15,E391<=Parameters!$F$15),2,IF(AND(E391>Parameters!$F$15,E391<=Parameters!$G$15),3,IF(AND(E391>Parameters!$G$15,E391<=Parameters!$H$15),4,IF(E391>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(V$1=\"\",F391=\"\"),\"\",IF(F391<0,5,IF(F391<Parameters!$E$15,1,IF(AND(F391>Parameters!$E$15,F391<=Parameters!$F$15),2,IF(AND(F391>Parameters!$F$15,F391<=Parameters!$G$15),3,IF(AND(F391>Parameters!$G$15,F391<=Parameters!$H$15),4,IF(F391>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(W$1=\"\",G391=\"\"),\"\",IF(G391<0,5,IF(G391<Parameters!$E$15,1,IF(AND(G391>Parameters!$E$15,G391<=Parameters!$F$15),2,IF(AND(G391>Parameters!$F$15,G391<=Parameters!$G$15),3,IF(AND(G391>Parameters!$G$15,G391<=Parameters!$H$15),4,IF(G391>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(X$1=\"\",H391=\"\"),\"\",IF(H391<0,5,IF(H391<Parameters!$E$15,1,IF(AND(H391>Parameters!$E$15,H391<=Parameters!$F$15),2,IF(AND(H391>Parameters!$F$15,H391<=Parameters!$G$15),3,IF(AND(H391>Parameters!$G$15,H391<=Parameters!$H$15),4,IF(H391>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I391=\"\"),\"\",IF(I391<0,5,IF(I391<Parameters!$E$15,1,IF(AND(I391>Parameters!$E$15,I391<=Parameters!$F$15),2,IF(AND(I391>Parameters!$F$15,I391<=Parameters!$G$15),3,IF(AND(I391>Parameters!$G$15,I391<=Parameters!$H$15),4,IF(I391>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J391=\"\"),\"\",IF(J391<0,5,IF(J391<Parameters!$E$15,1,IF(AND(J391>Parameters!$E$15,J391<=Parameters!$F$15),2,IF(AND(J391>Parameters!$F$15,J391<=Parameters!$G$15),3,IF(AND(J391>Parameters!$G$15,J391<=Parameters!$H$15),4,IF(J391>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K391=\"\"),\"\",IF(K391<0,5,IF(K391<Parameters!$E$15,1,IF(AND(K391>Parameters!$E$15,K391<=Parameters!$F$15),2,IF(AND(K391>Parameters!$F$15,K391<=Parameters!$G$15),3,IF(AND(K391>Parameters!$G$15,K391<=Parameters!$H$15),4,IF(K391>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L391=\"\"),\"\",IF(L391<0,5,IF(L391<Parameters!$E$15,1,IF(AND(L391>Parameters!$E$15,L391<=Parameters!$F$15),2,IF(AND(L391>Parameters!$F$15,L391<=Parameters!$G$15),3,IF(AND(L391>Parameters!$G$15,L391<=Parameters!$H$15),4,IF(L391>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M391=\"\"),\"\",IF(M391<0,5,IF(M391<Parameters!$E$15,1,IF(AND(M391>Parameters!$E$15,M391<=Parameters!$F$15),2,IF(AND(M391>Parameters!$F$15,M391<=Parameters!$G$15),3,IF(AND(M391>Parameters!$G$15,M391<=Parameters!$H$15),4,IF(M391>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N391=\"\"),\"\",IF(N391<0,5,IF(N391<Parameters!$E$15,1,IF(AND(N391>Parameters!$E$15,N391<=Parameters!$F$15),2,IF(AND(N391>Parameters!$F$15,N391<=Parameters!$G$15),3,IF(AND(N391>Parameters!$G$15,N391<=Parameters!$H$15),4,IF(N391>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O391=\"\"),\"\",IF(O391<0,5,IF(O391<Parameters!$E$15,1,IF(AND(O391>Parameters!$E$15,O391<=Parameters!$F$15),2,IF(AND(O391>Parameters!$F$15,O391<=Parameters!$G$15),3,IF(AND(O391>Parameters!$G$15,O391<=Parameters!$H$15),4,IF(O391>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P391=\"\"),\"\",IF(P391<0,5,IF(P391<Parameters!$E$15,1,IF(AND(P391>Parameters!$E$15,P391<=Parameters!$F$15),2,IF(AND(P391>Parameters!$F$15,P391<=Parameters!$G$15),3,IF(AND(P391>Parameters!$G$15,P391<=Parameters!$H$15),4,IF(P391>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q391=\"\"),\"\",IF(Q391<0,5,IF(Q391<Parameters!$E$15,1,IF(AND(Q391>Parameters!$E$15,Q391<=Parameters!$F$15),2,IF(AND(Q391>Parameters!$F$15,Q391<=Parameters!$G$15),3,IF(AND(Q391>Parameters!$G$15,Q391<=Parameters!$H$15),4,IF(Q391>Parameters!$H$15,5,\"\")))))))","v":""}]
[{"$f":"Data!$CK$5","v":"Debt to EBITDA"},{"$f":"Companies!B24","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B392,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B392,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A392,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B392,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B392,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A392,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B392,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B392,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A392,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B392,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B392,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A392,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B392,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B392,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A392,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B392,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B392,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A392,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B392,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B392,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A392,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B392,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B392,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A392,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B392,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B392,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A392,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B392,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B392,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A392,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B392,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B392,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A392,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B392,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B392,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A392,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B392,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B392,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A392,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B392,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B392,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A392,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B392,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B392,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A392,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C392=\"\"),\"\",IF(C392<0,5,IF(C392<Parameters!$E$15,1,IF(AND(C392>Parameters!$E$15,C392<=Parameters!$F$15),2,IF(AND(C392>Parameters!$F$15,C392<=Parameters!$G$15),3,IF(AND(C392>Parameters!$G$15,C392<=Parameters!$H$15),4,IF(C392>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(T$1=\"\",D392=\"\"),\"\",IF(D392<0,5,IF(D392<Parameters!$E$15,1,IF(AND(D392>Parameters!$E$15,D392<=Parameters!$F$15),2,IF(AND(D392>Parameters!$F$15,D392<=Parameters!$G$15),3,IF(AND(D392>Parameters!$G$15,D392<=Parameters!$H$15),4,IF(D392>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(U$1=\"\",E392=\"\"),\"\",IF(E392<0,5,IF(E392<Parameters!$E$15,1,IF(AND(E392>Parameters!$E$15,E392<=Parameters!$F$15),2,IF(AND(E392>Parameters!$F$15,E392<=Parameters!$G$15),3,IF(AND(E392>Parameters!$G$15,E392<=Parameters!$H$15),4,IF(E392>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(V$1=\"\",F392=\"\"),\"\",IF(F392<0,5,IF(F392<Parameters!$E$15,1,IF(AND(F392>Parameters!$E$15,F392<=Parameters!$F$15),2,IF(AND(F392>Parameters!$F$15,F392<=Parameters!$G$15),3,IF(AND(F392>Parameters!$G$15,F392<=Parameters!$H$15),4,IF(F392>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(W$1=\"\",G392=\"\"),\"\",IF(G392<0,5,IF(G392<Parameters!$E$15,1,IF(AND(G392>Parameters!$E$15,G392<=Parameters!$F$15),2,IF(AND(G392>Parameters!$F$15,G392<=Parameters!$G$15),3,IF(AND(G392>Parameters!$G$15,G392<=Parameters!$H$15),4,IF(G392>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(X$1=\"\",H392=\"\"),\"\",IF(H392<0,5,IF(H392<Parameters!$E$15,1,IF(AND(H392>Parameters!$E$15,H392<=Parameters!$F$15),2,IF(AND(H392>Parameters!$F$15,H392<=Parameters!$G$15),3,IF(AND(H392>Parameters!$G$15,H392<=Parameters!$H$15),4,IF(H392>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I392=\"\"),\"\",IF(I392<0,5,IF(I392<Parameters!$E$15,1,IF(AND(I392>Parameters!$E$15,I392<=Parameters!$F$15),2,IF(AND(I392>Parameters!$F$15,I392<=Parameters!$G$15),3,IF(AND(I392>Parameters!$G$15,I392<=Parameters!$H$15),4,IF(I392>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J392=\"\"),\"\",IF(J392<0,5,IF(J392<Parameters!$E$15,1,IF(AND(J392>Parameters!$E$15,J392<=Parameters!$F$15),2,IF(AND(J392>Parameters!$F$15,J392<=Parameters!$G$15),3,IF(AND(J392>Parameters!$G$15,J392<=Parameters!$H$15),4,IF(J392>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K392=\"\"),\"\",IF(K392<0,5,IF(K392<Parameters!$E$15,1,IF(AND(K392>Parameters!$E$15,K392<=Parameters!$F$15),2,IF(AND(K392>Parameters!$F$15,K392<=Parameters!$G$15),3,IF(AND(K392>Parameters!$G$15,K392<=Parameters!$H$15),4,IF(K392>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L392=\"\"),\"\",IF(L392<0,5,IF(L392<Parameters!$E$15,1,IF(AND(L392>Parameters!$E$15,L392<=Parameters!$F$15),2,IF(AND(L392>Parameters!$F$15,L392<=Parameters!$G$15),3,IF(AND(L392>Parameters!$G$15,L392<=Parameters!$H$15),4,IF(L392>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M392=\"\"),\"\",IF(M392<0,5,IF(M392<Parameters!$E$15,1,IF(AND(M392>Parameters!$E$15,M392<=Parameters!$F$15),2,IF(AND(M392>Parameters!$F$15,M392<=Parameters!$G$15),3,IF(AND(M392>Parameters!$G$15,M392<=Parameters!$H$15),4,IF(M392>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N392=\"\"),\"\",IF(N392<0,5,IF(N392<Parameters!$E$15,1,IF(AND(N392>Parameters!$E$15,N392<=Parameters!$F$15),2,IF(AND(N392>Parameters!$F$15,N392<=Parameters!$G$15),3,IF(AND(N392>Parameters!$G$15,N392<=Parameters!$H$15),4,IF(N392>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O392=\"\"),\"\",IF(O392<0,5,IF(O392<Parameters!$E$15,1,IF(AND(O392>Parameters!$E$15,O392<=Parameters!$F$15),2,IF(AND(O392>Parameters!$F$15,O392<=Parameters!$G$15),3,IF(AND(O392>Parameters!$G$15,O392<=Parameters!$H$15),4,IF(O392>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P392=\"\"),\"\",IF(P392<0,5,IF(P392<Parameters!$E$15,1,IF(AND(P392>Parameters!$E$15,P392<=Parameters!$F$15),2,IF(AND(P392>Parameters!$F$15,P392<=Parameters!$G$15),3,IF(AND(P392>Parameters!$G$15,P392<=Parameters!$H$15),4,IF(P392>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q392=\"\"),\"\",IF(Q392<0,5,IF(Q392<Parameters!$E$15,1,IF(AND(Q392>Parameters!$E$15,Q392<=Parameters!$F$15),2,IF(AND(Q392>Parameters!$F$15,Q392<=Parameters!$G$15),3,IF(AND(Q392>Parameters!$G$15,Q392<=Parameters!$H$15),4,IF(Q392>Parameters!$H$15,5,\"\")))))))","v":""}]
[{"$f":"Data!$CK$5","v":"Debt to EBITDA"},{"$f":"Companies!B25","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B393,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B393,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A393,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B393,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B393,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A393,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B393,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B393,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A393,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B393,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B393,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A393,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B393,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B393,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A393,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B393,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B393,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A393,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B393,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B393,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A393,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B393,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B393,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A393,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B393,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B393,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A393,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B393,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B393,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A393,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B393,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B393,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A393,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B393,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B393,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A393,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B393,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B393,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A393,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B393,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B393,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A393,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B393,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B393,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A393,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C393=\"\"),\"\",IF(C393<0,5,IF(C393<Parameters!$E$15,1,IF(AND(C393>Parameters!$E$15,C393<=Parameters!$F$15),2,IF(AND(C393>Parameters!$F$15,C393<=Parameters!$G$15),3,IF(AND(C393>Parameters!$G$15,C393<=Parameters!$H$15),4,IF(C393>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(T$1=\"\",D393=\"\"),\"\",IF(D393<0,5,IF(D393<Parameters!$E$15,1,IF(AND(D393>Parameters!$E$15,D393<=Parameters!$F$15),2,IF(AND(D393>Parameters!$F$15,D393<=Parameters!$G$15),3,IF(AND(D393>Parameters!$G$15,D393<=Parameters!$H$15),4,IF(D393>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(U$1=\"\",E393=\"\"),\"\",IF(E393<0,5,IF(E393<Parameters!$E$15,1,IF(AND(E393>Parameters!$E$15,E393<=Parameters!$F$15),2,IF(AND(E393>Parameters!$F$15,E393<=Parameters!$G$15),3,IF(AND(E393>Parameters!$G$15,E393<=Parameters!$H$15),4,IF(E393>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(V$1=\"\",F393=\"\"),\"\",IF(F393<0,5,IF(F393<Parameters!$E$15,1,IF(AND(F393>Parameters!$E$15,F393<=Parameters!$F$15),2,IF(AND(F393>Parameters!$F$15,F393<=Parameters!$G$15),3,IF(AND(F393>Parameters!$G$15,F393<=Parameters!$H$15),4,IF(F393>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(W$1=\"\",G393=\"\"),\"\",IF(G393<0,5,IF(G393<Parameters!$E$15,1,IF(AND(G393>Parameters!$E$15,G393<=Parameters!$F$15),2,IF(AND(G393>Parameters!$F$15,G393<=Parameters!$G$15),3,IF(AND(G393>Parameters!$G$15,G393<=Parameters!$H$15),4,IF(G393>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(X$1=\"\",H393=\"\"),\"\",IF(H393<0,5,IF(H393<Parameters!$E$15,1,IF(AND(H393>Parameters!$E$15,H393<=Parameters!$F$15),2,IF(AND(H393>Parameters!$F$15,H393<=Parameters!$G$15),3,IF(AND(H393>Parameters!$G$15,H393<=Parameters!$H$15),4,IF(H393>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I393=\"\"),\"\",IF(I393<0,5,IF(I393<Parameters!$E$15,1,IF(AND(I393>Parameters!$E$15,I393<=Parameters!$F$15),2,IF(AND(I393>Parameters!$F$15,I393<=Parameters!$G$15),3,IF(AND(I393>Parameters!$G$15,I393<=Parameters!$H$15),4,IF(I393>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J393=\"\"),\"\",IF(J393<0,5,IF(J393<Parameters!$E$15,1,IF(AND(J393>Parameters!$E$15,J393<=Parameters!$F$15),2,IF(AND(J393>Parameters!$F$15,J393<=Parameters!$G$15),3,IF(AND(J393>Parameters!$G$15,J393<=Parameters!$H$15),4,IF(J393>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K393=\"\"),\"\",IF(K393<0,5,IF(K393<Parameters!$E$15,1,IF(AND(K393>Parameters!$E$15,K393<=Parameters!$F$15),2,IF(AND(K393>Parameters!$F$15,K393<=Parameters!$G$15),3,IF(AND(K393>Parameters!$G$15,K393<=Parameters!$H$15),4,IF(K393>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L393=\"\"),\"\",IF(L393<0,5,IF(L393<Parameters!$E$15,1,IF(AND(L393>Parameters!$E$15,L393<=Parameters!$F$15),2,IF(AND(L393>Parameters!$F$15,L393<=Parameters!$G$15),3,IF(AND(L393>Parameters!$G$15,L393<=Parameters!$H$15),4,IF(L393>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M393=\"\"),\"\",IF(M393<0,5,IF(M393<Parameters!$E$15,1,IF(AND(M393>Parameters!$E$15,M393<=Parameters!$F$15),2,IF(AND(M393>Parameters!$F$15,M393<=Parameters!$G$15),3,IF(AND(M393>Parameters!$G$15,M393<=Parameters!$H$15),4,IF(M393>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N393=\"\"),\"\",IF(N393<0,5,IF(N393<Parameters!$E$15,1,IF(AND(N393>Parameters!$E$15,N393<=Parameters!$F$15),2,IF(AND(N393>Parameters!$F$15,N393<=Parameters!$G$15),3,IF(AND(N393>Parameters!$G$15,N393<=Parameters!$H$15),4,IF(N393>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O393=\"\"),\"\",IF(O393<0,5,IF(O393<Parameters!$E$15,1,IF(AND(O393>Parameters!$E$15,O393<=Parameters!$F$15),2,IF(AND(O393>Parameters!$F$15,O393<=Parameters!$G$15),3,IF(AND(O393>Parameters!$G$15,O393<=Parameters!$H$15),4,IF(O393>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P393=\"\"),\"\",IF(P393<0,5,IF(P393<Parameters!$E$15,1,IF(AND(P393>Parameters!$E$15,P393<=Parameters!$F$15),2,IF(AND(P393>Parameters!$F$15,P393<=Parameters!$G$15),3,IF(AND(P393>Parameters!$G$15,P393<=Parameters!$H$15),4,IF(P393>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q393=\"\"),\"\",IF(Q393<0,5,IF(Q393<Parameters!$E$15,1,IF(AND(Q393>Parameters!$E$15,Q393<=Parameters!$F$15),2,IF(AND(Q393>Parameters!$F$15,Q393<=Parameters!$G$15),3,IF(AND(Q393>Parameters!$G$15,Q393<=Parameters!$H$15),4,IF(Q393>Parameters!$H$15,5,\"\")))))))","v":""}]
[{"$f":"Data!$CK$5","v":"Debt to EBITDA"},{"$f":"Companies!B26","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B394,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B394,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A394,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B394,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B394,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A394,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B394,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B394,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A394,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B394,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B394,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A394,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B394,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B394,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A394,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B394,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B394,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A394,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B394,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B394,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A394,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B394,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B394,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A394,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B394,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B394,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A394,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B394,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B394,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A394,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B394,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B394,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A394,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B394,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B394,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A394,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B394,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B394,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A394,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B394,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B394,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A394,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B394,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B394,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A394,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C394=\"\"),\"\",IF(C394<0,5,IF(C394<Parameters!$E$15,1,IF(AND(C394>Parameters!$E$15,C394<=Parameters!$F$15),2,IF(AND(C394>Parameters!$F$15,C394<=Parameters!$G$15),3,IF(AND(C394>Parameters!$G$15,C394<=Parameters!$H$15),4,IF(C394>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(T$1=\"\",D394=\"\"),\"\",IF(D394<0,5,IF(D394<Parameters!$E$15,1,IF(AND(D394>Parameters!$E$15,D394<=Parameters!$F$15),2,IF(AND(D394>Parameters!$F$15,D394<=Parameters!$G$15),3,IF(AND(D394>Parameters!$G$15,D394<=Parameters!$H$15),4,IF(D394>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(U$1=\"\",E394=\"\"),\"\",IF(E394<0,5,IF(E394<Parameters!$E$15,1,IF(AND(E394>Parameters!$E$15,E394<=Parameters!$F$15),2,IF(AND(E394>Parameters!$F$15,E394<=Parameters!$G$15),3,IF(AND(E394>Parameters!$G$15,E394<=Parameters!$H$15),4,IF(E394>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(V$1=\"\",F394=\"\"),\"\",IF(F394<0,5,IF(F394<Parameters!$E$15,1,IF(AND(F394>Parameters!$E$15,F394<=Parameters!$F$15),2,IF(AND(F394>Parameters!$F$15,F394<=Parameters!$G$15),3,IF(AND(F394>Parameters!$G$15,F394<=Parameters!$H$15),4,IF(F394>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(W$1=\"\",G394=\"\"),\"\",IF(G394<0,5,IF(G394<Parameters!$E$15,1,IF(AND(G394>Parameters!$E$15,G394<=Parameters!$F$15),2,IF(AND(G394>Parameters!$F$15,G394<=Parameters!$G$15),3,IF(AND(G394>Parameters!$G$15,G394<=Parameters!$H$15),4,IF(G394>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(X$1=\"\",H394=\"\"),\"\",IF(H394<0,5,IF(H394<Parameters!$E$15,1,IF(AND(H394>Parameters!$E$15,H394<=Parameters!$F$15),2,IF(AND(H394>Parameters!$F$15,H394<=Parameters!$G$15),3,IF(AND(H394>Parameters!$G$15,H394<=Parameters!$H$15),4,IF(H394>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I394=\"\"),\"\",IF(I394<0,5,IF(I394<Parameters!$E$15,1,IF(AND(I394>Parameters!$E$15,I394<=Parameters!$F$15),2,IF(AND(I394>Parameters!$F$15,I394<=Parameters!$G$15),3,IF(AND(I394>Parameters!$G$15,I394<=Parameters!$H$15),4,IF(I394>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J394=\"\"),\"\",IF(J394<0,5,IF(J394<Parameters!$E$15,1,IF(AND(J394>Parameters!$E$15,J394<=Parameters!$F$15),2,IF(AND(J394>Parameters!$F$15,J394<=Parameters!$G$15),3,IF(AND(J394>Parameters!$G$15,J394<=Parameters!$H$15),4,IF(J394>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K394=\"\"),\"\",IF(K394<0,5,IF(K394<Parameters!$E$15,1,IF(AND(K394>Parameters!$E$15,K394<=Parameters!$F$15),2,IF(AND(K394>Parameters!$F$15,K394<=Parameters!$G$15),3,IF(AND(K394>Parameters!$G$15,K394<=Parameters!$H$15),4,IF(K394>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L394=\"\"),\"\",IF(L394<0,5,IF(L394<Parameters!$E$15,1,IF(AND(L394>Parameters!$E$15,L394<=Parameters!$F$15),2,IF(AND(L394>Parameters!$F$15,L394<=Parameters!$G$15),3,IF(AND(L394>Parameters!$G$15,L394<=Parameters!$H$15),4,IF(L394>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M394=\"\"),\"\",IF(M394<0,5,IF(M394<Parameters!$E$15,1,IF(AND(M394>Parameters!$E$15,M394<=Parameters!$F$15),2,IF(AND(M394>Parameters!$F$15,M394<=Parameters!$G$15),3,IF(AND(M394>Parameters!$G$15,M394<=Parameters!$H$15),4,IF(M394>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N394=\"\"),\"\",IF(N394<0,5,IF(N394<Parameters!$E$15,1,IF(AND(N394>Parameters!$E$15,N394<=Parameters!$F$15),2,IF(AND(N394>Parameters!$F$15,N394<=Parameters!$G$15),3,IF(AND(N394>Parameters!$G$15,N394<=Parameters!$H$15),4,IF(N394>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O394=\"\"),\"\",IF(O394<0,5,IF(O394<Parameters!$E$15,1,IF(AND(O394>Parameters!$E$15,O394<=Parameters!$F$15),2,IF(AND(O394>Parameters!$F$15,O394<=Parameters!$G$15),3,IF(AND(O394>Parameters!$G$15,O394<=Parameters!$H$15),4,IF(O394>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P394=\"\"),\"\",IF(P394<0,5,IF(P394<Parameters!$E$15,1,IF(AND(P394>Parameters!$E$15,P394<=Parameters!$F$15),2,IF(AND(P394>Parameters!$F$15,P394<=Parameters!$G$15),3,IF(AND(P394>Parameters!$G$15,P394<=Parameters!$H$15),4,IF(P394>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q394=\"\"),\"\",IF(Q394<0,5,IF(Q394<Parameters!$E$15,1,IF(AND(Q394>Parameters!$E$15,Q394<=Parameters!$F$15),2,IF(AND(Q394>Parameters!$F$15,Q394<=Parameters!$G$15),3,IF(AND(Q394>Parameters!$G$15,Q394<=Parameters!$H$15),4,IF(Q394>Parameters!$H$15,5,\"\")))))))","v":""}]
[{"$f":"Data!$CK$5","v":"Debt to EBITDA"},{"$f":"Companies!B27","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B395,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B395,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A395,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B395,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B395,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A395,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B395,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B395,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A395,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B395,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B395,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A395,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B395,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B395,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A395,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B395,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B395,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A395,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B395,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B395,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A395,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B395,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B395,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A395,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B395,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B395,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A395,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B395,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B395,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A395,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B395,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B395,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A395,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B395,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B395,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A395,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B395,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B395,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A395,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B395,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B395,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A395,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B395,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B395,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A395,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C395=\"\"),\"\",IF(C395<0,5,IF(C395<Parameters!$E$15,1,IF(AND(C395>Parameters!$E$15,C395<=Parameters!$F$15),2,IF(AND(C395>Parameters!$F$15,C395<=Parameters!$G$15),3,IF(AND(C395>Parameters!$G$15,C395<=Parameters!$H$15),4,IF(C395>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(T$1=\"\",D395=\"\"),\"\",IF(D395<0,5,IF(D395<Parameters!$E$15,1,IF(AND(D395>Parameters!$E$15,D395<=Parameters!$F$15),2,IF(AND(D395>Parameters!$F$15,D395<=Parameters!$G$15),3,IF(AND(D395>Parameters!$G$15,D395<=Parameters!$H$15),4,IF(D395>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(U$1=\"\",E395=\"\"),\"\",IF(E395<0,5,IF(E395<Parameters!$E$15,1,IF(AND(E395>Parameters!$E$15,E395<=Parameters!$F$15),2,IF(AND(E395>Parameters!$F$15,E395<=Parameters!$G$15),3,IF(AND(E395>Parameters!$G$15,E395<=Parameters!$H$15),4,IF(E395>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(V$1=\"\",F395=\"\"),\"\",IF(F395<0,5,IF(F395<Parameters!$E$15,1,IF(AND(F395>Parameters!$E$15,F395<=Parameters!$F$15),2,IF(AND(F395>Parameters!$F$15,F395<=Parameters!$G$15),3,IF(AND(F395>Parameters!$G$15,F395<=Parameters!$H$15),4,IF(F395>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(W$1=\"\",G395=\"\"),\"\",IF(G395<0,5,IF(G395<Parameters!$E$15,1,IF(AND(G395>Parameters!$E$15,G395<=Parameters!$F$15),2,IF(AND(G395>Parameters!$F$15,G395<=Parameters!$G$15),3,IF(AND(G395>Parameters!$G$15,G395<=Parameters!$H$15),4,IF(G395>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(X$1=\"\",H395=\"\"),\"\",IF(H395<0,5,IF(H395<Parameters!$E$15,1,IF(AND(H395>Parameters!$E$15,H395<=Parameters!$F$15),2,IF(AND(H395>Parameters!$F$15,H395<=Parameters!$G$15),3,IF(AND(H395>Parameters!$G$15,H395<=Parameters!$H$15),4,IF(H395>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I395=\"\"),\"\",IF(I395<0,5,IF(I395<Parameters!$E$15,1,IF(AND(I395>Parameters!$E$15,I395<=Parameters!$F$15),2,IF(AND(I395>Parameters!$F$15,I395<=Parameters!$G$15),3,IF(AND(I395>Parameters!$G$15,I395<=Parameters!$H$15),4,IF(I395>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J395=\"\"),\"\",IF(J395<0,5,IF(J395<Parameters!$E$15,1,IF(AND(J395>Parameters!$E$15,J395<=Parameters!$F$15),2,IF(AND(J395>Parameters!$F$15,J395<=Parameters!$G$15),3,IF(AND(J395>Parameters!$G$15,J395<=Parameters!$H$15),4,IF(J395>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K395=\"\"),\"\",IF(K395<0,5,IF(K395<Parameters!$E$15,1,IF(AND(K395>Parameters!$E$15,K395<=Parameters!$F$15),2,IF(AND(K395>Parameters!$F$15,K395<=Parameters!$G$15),3,IF(AND(K395>Parameters!$G$15,K395<=Parameters!$H$15),4,IF(K395>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L395=\"\"),\"\",IF(L395<0,5,IF(L395<Parameters!$E$15,1,IF(AND(L395>Parameters!$E$15,L395<=Parameters!$F$15),2,IF(AND(L395>Parameters!$F$15,L395<=Parameters!$G$15),3,IF(AND(L395>Parameters!$G$15,L395<=Parameters!$H$15),4,IF(L395>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M395=\"\"),\"\",IF(M395<0,5,IF(M395<Parameters!$E$15,1,IF(AND(M395>Parameters!$E$15,M395<=Parameters!$F$15),2,IF(AND(M395>Parameters!$F$15,M395<=Parameters!$G$15),3,IF(AND(M395>Parameters!$G$15,M395<=Parameters!$H$15),4,IF(M395>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N395=\"\"),\"\",IF(N395<0,5,IF(N395<Parameters!$E$15,1,IF(AND(N395>Parameters!$E$15,N395<=Parameters!$F$15),2,IF(AND(N395>Parameters!$F$15,N395<=Parameters!$G$15),3,IF(AND(N395>Parameters!$G$15,N395<=Parameters!$H$15),4,IF(N395>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O395=\"\"),\"\",IF(O395<0,5,IF(O395<Parameters!$E$15,1,IF(AND(O395>Parameters!$E$15,O395<=Parameters!$F$15),2,IF(AND(O395>Parameters!$F$15,O395<=Parameters!$G$15),3,IF(AND(O395>Parameters!$G$15,O395<=Parameters!$H$15),4,IF(O395>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P395=\"\"),\"\",IF(P395<0,5,IF(P395<Parameters!$E$15,1,IF(AND(P395>Parameters!$E$15,P395<=Parameters!$F$15),2,IF(AND(P395>Parameters!$F$15,P395<=Parameters!$G$15),3,IF(AND(P395>Parameters!$G$15,P395<=Parameters!$H$15),4,IF(P395>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q395=\"\"),\"\",IF(Q395<0,5,IF(Q395<Parameters!$E$15,1,IF(AND(Q395>Parameters!$E$15,Q395<=Parameters!$F$15),2,IF(AND(Q395>Parameters!$F$15,Q395<=Parameters!$G$15),3,IF(AND(Q395>Parameters!$G$15,Q395<=Parameters!$H$15),4,IF(Q395>Parameters!$H$15,5,\"\")))))))","v":""}]
[{"$f":"Data!$CK$5","v":"Debt to EBITDA"},{"$f":"Companies!B28","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B396,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B396,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A396,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B396,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B396,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A396,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B396,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B396,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A396,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B396,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B396,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A396,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B396,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B396,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A396,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B396,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B396,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A396,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B396,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B396,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A396,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B396,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B396,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A396,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B396,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B396,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A396,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B396,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B396,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A396,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B396,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B396,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A396,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B396,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B396,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A396,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B396,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B396,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A396,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B396,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B396,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A396,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B396,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B396,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A396,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C396=\"\"),\"\",IF(C396<0,5,IF(C396<Parameters!$E$15,1,IF(AND(C396>Parameters!$E$15,C396<=Parameters!$F$15),2,IF(AND(C396>Parameters!$F$15,C396<=Parameters!$G$15),3,IF(AND(C396>Parameters!$G$15,C396<=Parameters!$H$15),4,IF(C396>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(T$1=\"\",D396=\"\"),\"\",IF(D396<0,5,IF(D396<Parameters!$E$15,1,IF(AND(D396>Parameters!$E$15,D396<=Parameters!$F$15),2,IF(AND(D396>Parameters!$F$15,D396<=Parameters!$G$15),3,IF(AND(D396>Parameters!$G$15,D396<=Parameters!$H$15),4,IF(D396>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(U$1=\"\",E396=\"\"),\"\",IF(E396<0,5,IF(E396<Parameters!$E$15,1,IF(AND(E396>Parameters!$E$15,E396<=Parameters!$F$15),2,IF(AND(E396>Parameters!$F$15,E396<=Parameters!$G$15),3,IF(AND(E396>Parameters!$G$15,E396<=Parameters!$H$15),4,IF(E396>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(V$1=\"\",F396=\"\"),\"\",IF(F396<0,5,IF(F396<Parameters!$E$15,1,IF(AND(F396>Parameters!$E$15,F396<=Parameters!$F$15),2,IF(AND(F396>Parameters!$F$15,F396<=Parameters!$G$15),3,IF(AND(F396>Parameters!$G$15,F396<=Parameters!$H$15),4,IF(F396>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(W$1=\"\",G396=\"\"),\"\",IF(G396<0,5,IF(G396<Parameters!$E$15,1,IF(AND(G396>Parameters!$E$15,G396<=Parameters!$F$15),2,IF(AND(G396>Parameters!$F$15,G396<=Parameters!$G$15),3,IF(AND(G396>Parameters!$G$15,G396<=Parameters!$H$15),4,IF(G396>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(X$1=\"\",H396=\"\"),\"\",IF(H396<0,5,IF(H396<Parameters!$E$15,1,IF(AND(H396>Parameters!$E$15,H396<=Parameters!$F$15),2,IF(AND(H396>Parameters!$F$15,H396<=Parameters!$G$15),3,IF(AND(H396>Parameters!$G$15,H396<=Parameters!$H$15),4,IF(H396>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I396=\"\"),\"\",IF(I396<0,5,IF(I396<Parameters!$E$15,1,IF(AND(I396>Parameters!$E$15,I396<=Parameters!$F$15),2,IF(AND(I396>Parameters!$F$15,I396<=Parameters!$G$15),3,IF(AND(I396>Parameters!$G$15,I396<=Parameters!$H$15),4,IF(I396>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J396=\"\"),\"\",IF(J396<0,5,IF(J396<Parameters!$E$15,1,IF(AND(J396>Parameters!$E$15,J396<=Parameters!$F$15),2,IF(AND(J396>Parameters!$F$15,J396<=Parameters!$G$15),3,IF(AND(J396>Parameters!$G$15,J396<=Parameters!$H$15),4,IF(J396>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K396=\"\"),\"\",IF(K396<0,5,IF(K396<Parameters!$E$15,1,IF(AND(K396>Parameters!$E$15,K396<=Parameters!$F$15),2,IF(AND(K396>Parameters!$F$15,K396<=Parameters!$G$15),3,IF(AND(K396>Parameters!$G$15,K396<=Parameters!$H$15),4,IF(K396>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L396=\"\"),\"\",IF(L396<0,5,IF(L396<Parameters!$E$15,1,IF(AND(L396>Parameters!$E$15,L396<=Parameters!$F$15),2,IF(AND(L396>Parameters!$F$15,L396<=Parameters!$G$15),3,IF(AND(L396>Parameters!$G$15,L396<=Parameters!$H$15),4,IF(L396>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M396=\"\"),\"\",IF(M396<0,5,IF(M396<Parameters!$E$15,1,IF(AND(M396>Parameters!$E$15,M396<=Parameters!$F$15),2,IF(AND(M396>Parameters!$F$15,M396<=Parameters!$G$15),3,IF(AND(M396>Parameters!$G$15,M396<=Parameters!$H$15),4,IF(M396>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N396=\"\"),\"\",IF(N396<0,5,IF(N396<Parameters!$E$15,1,IF(AND(N396>Parameters!$E$15,N396<=Parameters!$F$15),2,IF(AND(N396>Parameters!$F$15,N396<=Parameters!$G$15),3,IF(AND(N396>Parameters!$G$15,N396<=Parameters!$H$15),4,IF(N396>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O396=\"\"),\"\",IF(O396<0,5,IF(O396<Parameters!$E$15,1,IF(AND(O396>Parameters!$E$15,O396<=Parameters!$F$15),2,IF(AND(O396>Parameters!$F$15,O396<=Parameters!$G$15),3,IF(AND(O396>Parameters!$G$15,O396<=Parameters!$H$15),4,IF(O396>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P396=\"\"),\"\",IF(P396<0,5,IF(P396<Parameters!$E$15,1,IF(AND(P396>Parameters!$E$15,P396<=Parameters!$F$15),2,IF(AND(P396>Parameters!$F$15,P396<=Parameters!$G$15),3,IF(AND(P396>Parameters!$G$15,P396<=Parameters!$H$15),4,IF(P396>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q396=\"\"),\"\",IF(Q396<0,5,IF(Q396<Parameters!$E$15,1,IF(AND(Q396>Parameters!$E$15,Q396<=Parameters!$F$15),2,IF(AND(Q396>Parameters!$F$15,Q396<=Parameters!$G$15),3,IF(AND(Q396>Parameters!$G$15,Q396<=Parameters!$H$15),4,IF(Q396>Parameters!$H$15,5,\"\")))))))","v":""}]
[{"$f":"Data!$CK$5","v":"Debt to EBITDA"},{"$f":"Companies!B29","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B397,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B397,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A397,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B397,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B397,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A397,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B397,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B397,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A397,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B397,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B397,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A397,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B397,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B397,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A397,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B397,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B397,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A397,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B397,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B397,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A397,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B397,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B397,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A397,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B397,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B397,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A397,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B397,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B397,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A397,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B397,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B397,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A397,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B397,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B397,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A397,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B397,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B397,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A397,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B397,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B397,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A397,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B397,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B397,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A397,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C397=\"\"),\"\",IF(C397<0,5,IF(C397<Parameters!$E$15,1,IF(AND(C397>Parameters!$E$15,C397<=Parameters!$F$15),2,IF(AND(C397>Parameters!$F$15,C397<=Parameters!$G$15),3,IF(AND(C397>Parameters!$G$15,C397<=Parameters!$H$15),4,IF(C397>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(T$1=\"\",D397=\"\"),\"\",IF(D397<0,5,IF(D397<Parameters!$E$15,1,IF(AND(D397>Parameters!$E$15,D397<=Parameters!$F$15),2,IF(AND(D397>Parameters!$F$15,D397<=Parameters!$G$15),3,IF(AND(D397>Parameters!$G$15,D397<=Parameters!$H$15),4,IF(D397>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(U$1=\"\",E397=\"\"),\"\",IF(E397<0,5,IF(E397<Parameters!$E$15,1,IF(AND(E397>Parameters!$E$15,E397<=Parameters!$F$15),2,IF(AND(E397>Parameters!$F$15,E397<=Parameters!$G$15),3,IF(AND(E397>Parameters!$G$15,E397<=Parameters!$H$15),4,IF(E397>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(V$1=\"\",F397=\"\"),\"\",IF(F397<0,5,IF(F397<Parameters!$E$15,1,IF(AND(F397>Parameters!$E$15,F397<=Parameters!$F$15),2,IF(AND(F397>Parameters!$F$15,F397<=Parameters!$G$15),3,IF(AND(F397>Parameters!$G$15,F397<=Parameters!$H$15),4,IF(F397>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(W$1=\"\",G397=\"\"),\"\",IF(G397<0,5,IF(G397<Parameters!$E$15,1,IF(AND(G397>Parameters!$E$15,G397<=Parameters!$F$15),2,IF(AND(G397>Parameters!$F$15,G397<=Parameters!$G$15),3,IF(AND(G397>Parameters!$G$15,G397<=Parameters!$H$15),4,IF(G397>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(X$1=\"\",H397=\"\"),\"\",IF(H397<0,5,IF(H397<Parameters!$E$15,1,IF(AND(H397>Parameters!$E$15,H397<=Parameters!$F$15),2,IF(AND(H397>Parameters!$F$15,H397<=Parameters!$G$15),3,IF(AND(H397>Parameters!$G$15,H397<=Parameters!$H$15),4,IF(H397>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I397=\"\"),\"\",IF(I397<0,5,IF(I397<Parameters!$E$15,1,IF(AND(I397>Parameters!$E$15,I397<=Parameters!$F$15),2,IF(AND(I397>Parameters!$F$15,I397<=Parameters!$G$15),3,IF(AND(I397>Parameters!$G$15,I397<=Parameters!$H$15),4,IF(I397>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J397=\"\"),\"\",IF(J397<0,5,IF(J397<Parameters!$E$15,1,IF(AND(J397>Parameters!$E$15,J397<=Parameters!$F$15),2,IF(AND(J397>Parameters!$F$15,J397<=Parameters!$G$15),3,IF(AND(J397>Parameters!$G$15,J397<=Parameters!$H$15),4,IF(J397>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K397=\"\"),\"\",IF(K397<0,5,IF(K397<Parameters!$E$15,1,IF(AND(K397>Parameters!$E$15,K397<=Parameters!$F$15),2,IF(AND(K397>Parameters!$F$15,K397<=Parameters!$G$15),3,IF(AND(K397>Parameters!$G$15,K397<=Parameters!$H$15),4,IF(K397>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L397=\"\"),\"\",IF(L397<0,5,IF(L397<Parameters!$E$15,1,IF(AND(L397>Parameters!$E$15,L397<=Parameters!$F$15),2,IF(AND(L397>Parameters!$F$15,L397<=Parameters!$G$15),3,IF(AND(L397>Parameters!$G$15,L397<=Parameters!$H$15),4,IF(L397>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M397=\"\"),\"\",IF(M397<0,5,IF(M397<Parameters!$E$15,1,IF(AND(M397>Parameters!$E$15,M397<=Parameters!$F$15),2,IF(AND(M397>Parameters!$F$15,M397<=Parameters!$G$15),3,IF(AND(M397>Parameters!$G$15,M397<=Parameters!$H$15),4,IF(M397>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N397=\"\"),\"\",IF(N397<0,5,IF(N397<Parameters!$E$15,1,IF(AND(N397>Parameters!$E$15,N397<=Parameters!$F$15),2,IF(AND(N397>Parameters!$F$15,N397<=Parameters!$G$15),3,IF(AND(N397>Parameters!$G$15,N397<=Parameters!$H$15),4,IF(N397>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O397=\"\"),\"\",IF(O397<0,5,IF(O397<Parameters!$E$15,1,IF(AND(O397>Parameters!$E$15,O397<=Parameters!$F$15),2,IF(AND(O397>Parameters!$F$15,O397<=Parameters!$G$15),3,IF(AND(O397>Parameters!$G$15,O397<=Parameters!$H$15),4,IF(O397>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P397=\"\"),\"\",IF(P397<0,5,IF(P397<Parameters!$E$15,1,IF(AND(P397>Parameters!$E$15,P397<=Parameters!$F$15),2,IF(AND(P397>Parameters!$F$15,P397<=Parameters!$G$15),3,IF(AND(P397>Parameters!$G$15,P397<=Parameters!$H$15),4,IF(P397>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q397=\"\"),\"\",IF(Q397<0,5,IF(Q397<Parameters!$E$15,1,IF(AND(Q397>Parameters!$E$15,Q397<=Parameters!$F$15),2,IF(AND(Q397>Parameters!$F$15,Q397<=Parameters!$G$15),3,IF(AND(Q397>Parameters!$G$15,Q397<=Parameters!$H$15),4,IF(Q397>Parameters!$H$15,5,\"\")))))))","v":""}]
[{"$f":"Data!$CK$5","v":"Debt to EBITDA"},{"$f":"Companies!B30","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B398,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B398,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A398,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B398,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B398,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A398,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B398,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B398,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A398,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B398,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B398,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A398,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B398,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B398,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A398,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B398,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B398,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A398,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B398,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B398,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A398,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B398,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B398,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A398,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B398,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B398,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A398,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B398,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B398,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A398,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B398,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B398,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A398,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B398,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B398,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A398,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B398,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B398,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A398,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B398,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B398,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A398,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B398,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B398,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A398,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C398=\"\"),\"\",IF(C398<0,5,IF(C398<Parameters!$E$15,1,IF(AND(C398>Parameters!$E$15,C398<=Parameters!$F$15),2,IF(AND(C398>Parameters!$F$15,C398<=Parameters!$G$15),3,IF(AND(C398>Parameters!$G$15,C398<=Parameters!$H$15),4,IF(C398>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(T$1=\"\",D398=\"\"),\"\",IF(D398<0,5,IF(D398<Parameters!$E$15,1,IF(AND(D398>Parameters!$E$15,D398<=Parameters!$F$15),2,IF(AND(D398>Parameters!$F$15,D398<=Parameters!$G$15),3,IF(AND(D398>Parameters!$G$15,D398<=Parameters!$H$15),4,IF(D398>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(U$1=\"\",E398=\"\"),\"\",IF(E398<0,5,IF(E398<Parameters!$E$15,1,IF(AND(E398>Parameters!$E$15,E398<=Parameters!$F$15),2,IF(AND(E398>Parameters!$F$15,E398<=Parameters!$G$15),3,IF(AND(E398>Parameters!$G$15,E398<=Parameters!$H$15),4,IF(E398>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(V$1=\"\",F398=\"\"),\"\",IF(F398<0,5,IF(F398<Parameters!$E$15,1,IF(AND(F398>Parameters!$E$15,F398<=Parameters!$F$15),2,IF(AND(F398>Parameters!$F$15,F398<=Parameters!$G$15),3,IF(AND(F398>Parameters!$G$15,F398<=Parameters!$H$15),4,IF(F398>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(W$1=\"\",G398=\"\"),\"\",IF(G398<0,5,IF(G398<Parameters!$E$15,1,IF(AND(G398>Parameters!$E$15,G398<=Parameters!$F$15),2,IF(AND(G398>Parameters!$F$15,G398<=Parameters!$G$15),3,IF(AND(G398>Parameters!$G$15,G398<=Parameters!$H$15),4,IF(G398>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(X$1=\"\",H398=\"\"),\"\",IF(H398<0,5,IF(H398<Parameters!$E$15,1,IF(AND(H398>Parameters!$E$15,H398<=Parameters!$F$15),2,IF(AND(H398>Parameters!$F$15,H398<=Parameters!$G$15),3,IF(AND(H398>Parameters!$G$15,H398<=Parameters!$H$15),4,IF(H398>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I398=\"\"),\"\",IF(I398<0,5,IF(I398<Parameters!$E$15,1,IF(AND(I398>Parameters!$E$15,I398<=Parameters!$F$15),2,IF(AND(I398>Parameters!$F$15,I398<=Parameters!$G$15),3,IF(AND(I398>Parameters!$G$15,I398<=Parameters!$H$15),4,IF(I398>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J398=\"\"),\"\",IF(J398<0,5,IF(J398<Parameters!$E$15,1,IF(AND(J398>Parameters!$E$15,J398<=Parameters!$F$15),2,IF(AND(J398>Parameters!$F$15,J398<=Parameters!$G$15),3,IF(AND(J398>Parameters!$G$15,J398<=Parameters!$H$15),4,IF(J398>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K398=\"\"),\"\",IF(K398<0,5,IF(K398<Parameters!$E$15,1,IF(AND(K398>Parameters!$E$15,K398<=Parameters!$F$15),2,IF(AND(K398>Parameters!$F$15,K398<=Parameters!$G$15),3,IF(AND(K398>Parameters!$G$15,K398<=Parameters!$H$15),4,IF(K398>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L398=\"\"),\"\",IF(L398<0,5,IF(L398<Parameters!$E$15,1,IF(AND(L398>Parameters!$E$15,L398<=Parameters!$F$15),2,IF(AND(L398>Parameters!$F$15,L398<=Parameters!$G$15),3,IF(AND(L398>Parameters!$G$15,L398<=Parameters!$H$15),4,IF(L398>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M398=\"\"),\"\",IF(M398<0,5,IF(M398<Parameters!$E$15,1,IF(AND(M398>Parameters!$E$15,M398<=Parameters!$F$15),2,IF(AND(M398>Parameters!$F$15,M398<=Parameters!$G$15),3,IF(AND(M398>Parameters!$G$15,M398<=Parameters!$H$15),4,IF(M398>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N398=\"\"),\"\",IF(N398<0,5,IF(N398<Parameters!$E$15,1,IF(AND(N398>Parameters!$E$15,N398<=Parameters!$F$15),2,IF(AND(N398>Parameters!$F$15,N398<=Parameters!$G$15),3,IF(AND(N398>Parameters!$G$15,N398<=Parameters!$H$15),4,IF(N398>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O398=\"\"),\"\",IF(O398<0,5,IF(O398<Parameters!$E$15,1,IF(AND(O398>Parameters!$E$15,O398<=Parameters!$F$15),2,IF(AND(O398>Parameters!$F$15,O398<=Parameters!$G$15),3,IF(AND(O398>Parameters!$G$15,O398<=Parameters!$H$15),4,IF(O398>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P398=\"\"),\"\",IF(P398<0,5,IF(P398<Parameters!$E$15,1,IF(AND(P398>Parameters!$E$15,P398<=Parameters!$F$15),2,IF(AND(P398>Parameters!$F$15,P398<=Parameters!$G$15),3,IF(AND(P398>Parameters!$G$15,P398<=Parameters!$H$15),4,IF(P398>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q398=\"\"),\"\",IF(Q398<0,5,IF(Q398<Parameters!$E$15,1,IF(AND(Q398>Parameters!$E$15,Q398<=Parameters!$F$15),2,IF(AND(Q398>Parameters!$F$15,Q398<=Parameters!$G$15),3,IF(AND(Q398>Parameters!$G$15,Q398<=Parameters!$H$15),4,IF(Q398>Parameters!$H$15,5,\"\")))))))","v":""}]
[{"$f":"Data!$CK$5","v":"Debt to EBITDA"},{"$f":"Companies!B31","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B399,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B399,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A399,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B399,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B399,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A399,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B399,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B399,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A399,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B399,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B399,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A399,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B399,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B399,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A399,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B399,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B399,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A399,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B399,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B399,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A399,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B399,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B399,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A399,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B399,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B399,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A399,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B399,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B399,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A399,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B399,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B399,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A399,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B399,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B399,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A399,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B399,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B399,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A399,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B399,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B399,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A399,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B399,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B399,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A399,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C399=\"\"),\"\",IF(C399<0,5,IF(C399<Parameters!$E$15,1,IF(AND(C399>Parameters!$E$15,C399<=Parameters!$F$15),2,IF(AND(C399>Parameters!$F$15,C399<=Parameters!$G$15),3,IF(AND(C399>Parameters!$G$15,C399<=Parameters!$H$15),4,IF(C399>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(T$1=\"\",D399=\"\"),\"\",IF(D399<0,5,IF(D399<Parameters!$E$15,1,IF(AND(D399>Parameters!$E$15,D399<=Parameters!$F$15),2,IF(AND(D399>Parameters!$F$15,D399<=Parameters!$G$15),3,IF(AND(D399>Parameters!$G$15,D399<=Parameters!$H$15),4,IF(D399>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(U$1=\"\",E399=\"\"),\"\",IF(E399<0,5,IF(E399<Parameters!$E$15,1,IF(AND(E399>Parameters!$E$15,E399<=Parameters!$F$15),2,IF(AND(E399>Parameters!$F$15,E399<=Parameters!$G$15),3,IF(AND(E399>Parameters!$G$15,E399<=Parameters!$H$15),4,IF(E399>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(V$1=\"\",F399=\"\"),\"\",IF(F399<0,5,IF(F399<Parameters!$E$15,1,IF(AND(F399>Parameters!$E$15,F399<=Parameters!$F$15),2,IF(AND(F399>Parameters!$F$15,F399<=Parameters!$G$15),3,IF(AND(F399>Parameters!$G$15,F399<=Parameters!$H$15),4,IF(F399>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(W$1=\"\",G399=\"\"),\"\",IF(G399<0,5,IF(G399<Parameters!$E$15,1,IF(AND(G399>Parameters!$E$15,G399<=Parameters!$F$15),2,IF(AND(G399>Parameters!$F$15,G399<=Parameters!$G$15),3,IF(AND(G399>Parameters!$G$15,G399<=Parameters!$H$15),4,IF(G399>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(X$1=\"\",H399=\"\"),\"\",IF(H399<0,5,IF(H399<Parameters!$E$15,1,IF(AND(H399>Parameters!$E$15,H399<=Parameters!$F$15),2,IF(AND(H399>Parameters!$F$15,H399<=Parameters!$G$15),3,IF(AND(H399>Parameters!$G$15,H399<=Parameters!$H$15),4,IF(H399>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I399=\"\"),\"\",IF(I399<0,5,IF(I399<Parameters!$E$15,1,IF(AND(I399>Parameters!$E$15,I399<=Parameters!$F$15),2,IF(AND(I399>Parameters!$F$15,I399<=Parameters!$G$15),3,IF(AND(I399>Parameters!$G$15,I399<=Parameters!$H$15),4,IF(I399>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J399=\"\"),\"\",IF(J399<0,5,IF(J399<Parameters!$E$15,1,IF(AND(J399>Parameters!$E$15,J399<=Parameters!$F$15),2,IF(AND(J399>Parameters!$F$15,J399<=Parameters!$G$15),3,IF(AND(J399>Parameters!$G$15,J399<=Parameters!$H$15),4,IF(J399>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K399=\"\"),\"\",IF(K399<0,5,IF(K399<Parameters!$E$15,1,IF(AND(K399>Parameters!$E$15,K399<=Parameters!$F$15),2,IF(AND(K399>Parameters!$F$15,K399<=Parameters!$G$15),3,IF(AND(K399>Parameters!$G$15,K399<=Parameters!$H$15),4,IF(K399>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L399=\"\"),\"\",IF(L399<0,5,IF(L399<Parameters!$E$15,1,IF(AND(L399>Parameters!$E$15,L399<=Parameters!$F$15),2,IF(AND(L399>Parameters!$F$15,L399<=Parameters!$G$15),3,IF(AND(L399>Parameters!$G$15,L399<=Parameters!$H$15),4,IF(L399>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M399=\"\"),\"\",IF(M399<0,5,IF(M399<Parameters!$E$15,1,IF(AND(M399>Parameters!$E$15,M399<=Parameters!$F$15),2,IF(AND(M399>Parameters!$F$15,M399<=Parameters!$G$15),3,IF(AND(M399>Parameters!$G$15,M399<=Parameters!$H$15),4,IF(M399>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N399=\"\"),\"\",IF(N399<0,5,IF(N399<Parameters!$E$15,1,IF(AND(N399>Parameters!$E$15,N399<=Parameters!$F$15),2,IF(AND(N399>Parameters!$F$15,N399<=Parameters!$G$15),3,IF(AND(N399>Parameters!$G$15,N399<=Parameters!$H$15),4,IF(N399>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O399=\"\"),\"\",IF(O399<0,5,IF(O399<Parameters!$E$15,1,IF(AND(O399>Parameters!$E$15,O399<=Parameters!$F$15),2,IF(AND(O399>Parameters!$F$15,O399<=Parameters!$G$15),3,IF(AND(O399>Parameters!$G$15,O399<=Parameters!$H$15),4,IF(O399>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P399=\"\"),\"\",IF(P399<0,5,IF(P399<Parameters!$E$15,1,IF(AND(P399>Parameters!$E$15,P399<=Parameters!$F$15),2,IF(AND(P399>Parameters!$F$15,P399<=Parameters!$G$15),3,IF(AND(P399>Parameters!$G$15,P399<=Parameters!$H$15),4,IF(P399>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q399=\"\"),\"\",IF(Q399<0,5,IF(Q399<Parameters!$E$15,1,IF(AND(Q399>Parameters!$E$15,Q399<=Parameters!$F$15),2,IF(AND(Q399>Parameters!$F$15,Q399<=Parameters!$G$15),3,IF(AND(Q399>Parameters!$G$15,Q399<=Parameters!$H$15),4,IF(Q399>Parameters!$H$15,5,\"\")))))))","v":""}]
[{"$f":"Data!$CK$5","v":"Debt to EBITDA"},{"$f":"Companies!B32","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B400,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B400,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A400,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B400,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B400,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A400,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B400,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B400,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A400,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B400,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B400,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A400,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B400,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B400,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A400,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B400,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B400,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A400,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B400,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B400,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A400,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B400,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B400,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A400,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B400,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B400,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A400,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B400,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B400,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A400,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B400,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B400,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A400,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B400,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B400,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A400,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B400,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B400,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A400,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B400,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B400,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A400,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B400,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B400,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A400,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C400=\"\"),\"\",IF(C400<0,5,IF(C400<Parameters!$E$15,1,IF(AND(C400>Parameters!$E$15,C400<=Parameters!$F$15),2,IF(AND(C400>Parameters!$F$15,C400<=Parameters!$G$15),3,IF(AND(C400>Parameters!$G$15,C400<=Parameters!$H$15),4,IF(C400>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(T$1=\"\",D400=\"\"),\"\",IF(D400<0,5,IF(D400<Parameters!$E$15,1,IF(AND(D400>Parameters!$E$15,D400<=Parameters!$F$15),2,IF(AND(D400>Parameters!$F$15,D400<=Parameters!$G$15),3,IF(AND(D400>Parameters!$G$15,D400<=Parameters!$H$15),4,IF(D400>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(U$1=\"\",E400=\"\"),\"\",IF(E400<0,5,IF(E400<Parameters!$E$15,1,IF(AND(E400>Parameters!$E$15,E400<=Parameters!$F$15),2,IF(AND(E400>Parameters!$F$15,E400<=Parameters!$G$15),3,IF(AND(E400>Parameters!$G$15,E400<=Parameters!$H$15),4,IF(E400>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(V$1=\"\",F400=\"\"),\"\",IF(F400<0,5,IF(F400<Parameters!$E$15,1,IF(AND(F400>Parameters!$E$15,F400<=Parameters!$F$15),2,IF(AND(F400>Parameters!$F$15,F400<=Parameters!$G$15),3,IF(AND(F400>Parameters!$G$15,F400<=Parameters!$H$15),4,IF(F400>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(W$1=\"\",G400=\"\"),\"\",IF(G400<0,5,IF(G400<Parameters!$E$15,1,IF(AND(G400>Parameters!$E$15,G400<=Parameters!$F$15),2,IF(AND(G400>Parameters!$F$15,G400<=Parameters!$G$15),3,IF(AND(G400>Parameters!$G$15,G400<=Parameters!$H$15),4,IF(G400>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(X$1=\"\",H400=\"\"),\"\",IF(H400<0,5,IF(H400<Parameters!$E$15,1,IF(AND(H400>Parameters!$E$15,H400<=Parameters!$F$15),2,IF(AND(H400>Parameters!$F$15,H400<=Parameters!$G$15),3,IF(AND(H400>Parameters!$G$15,H400<=Parameters!$H$15),4,IF(H400>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I400=\"\"),\"\",IF(I400<0,5,IF(I400<Parameters!$E$15,1,IF(AND(I400>Parameters!$E$15,I400<=Parameters!$F$15),2,IF(AND(I400>Parameters!$F$15,I400<=Parameters!$G$15),3,IF(AND(I400>Parameters!$G$15,I400<=Parameters!$H$15),4,IF(I400>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J400=\"\"),\"\",IF(J400<0,5,IF(J400<Parameters!$E$15,1,IF(AND(J400>Parameters!$E$15,J400<=Parameters!$F$15),2,IF(AND(J400>Parameters!$F$15,J400<=Parameters!$G$15),3,IF(AND(J400>Parameters!$G$15,J400<=Parameters!$H$15),4,IF(J400>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K400=\"\"),\"\",IF(K400<0,5,IF(K400<Parameters!$E$15,1,IF(AND(K400>Parameters!$E$15,K400<=Parameters!$F$15),2,IF(AND(K400>Parameters!$F$15,K400<=Parameters!$G$15),3,IF(AND(K400>Parameters!$G$15,K400<=Parameters!$H$15),4,IF(K400>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L400=\"\"),\"\",IF(L400<0,5,IF(L400<Parameters!$E$15,1,IF(AND(L400>Parameters!$E$15,L400<=Parameters!$F$15),2,IF(AND(L400>Parameters!$F$15,L400<=Parameters!$G$15),3,IF(AND(L400>Parameters!$G$15,L400<=Parameters!$H$15),4,IF(L400>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M400=\"\"),\"\",IF(M400<0,5,IF(M400<Parameters!$E$15,1,IF(AND(M400>Parameters!$E$15,M400<=Parameters!$F$15),2,IF(AND(M400>Parameters!$F$15,M400<=Parameters!$G$15),3,IF(AND(M400>Parameters!$G$15,M400<=Parameters!$H$15),4,IF(M400>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N400=\"\"),\"\",IF(N400<0,5,IF(N400<Parameters!$E$15,1,IF(AND(N400>Parameters!$E$15,N400<=Parameters!$F$15),2,IF(AND(N400>Parameters!$F$15,N400<=Parameters!$G$15),3,IF(AND(N400>Parameters!$G$15,N400<=Parameters!$H$15),4,IF(N400>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O400=\"\"),\"\",IF(O400<0,5,IF(O400<Parameters!$E$15,1,IF(AND(O400>Parameters!$E$15,O400<=Parameters!$F$15),2,IF(AND(O400>Parameters!$F$15,O400<=Parameters!$G$15),3,IF(AND(O400>Parameters!$G$15,O400<=Parameters!$H$15),4,IF(O400>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P400=\"\"),\"\",IF(P400<0,5,IF(P400<Parameters!$E$15,1,IF(AND(P400>Parameters!$E$15,P400<=Parameters!$F$15),2,IF(AND(P400>Parameters!$F$15,P400<=Parameters!$G$15),3,IF(AND(P400>Parameters!$G$15,P400<=Parameters!$H$15),4,IF(P400>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q400=\"\"),\"\",IF(Q400<0,5,IF(Q400<Parameters!$E$15,1,IF(AND(Q400>Parameters!$E$15,Q400<=Parameters!$F$15),2,IF(AND(Q400>Parameters!$F$15,Q400<=Parameters!$G$15),3,IF(AND(Q400>Parameters!$G$15,Q400<=Parameters!$H$15),4,IF(Q400>Parameters!$H$15,5,\"\")))))))","v":""}]
[{"$f":"Data!$CK$5","v":"Debt to EBITDA"},{"$f":"Companies!B33","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B401,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B401,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A401,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B401,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B401,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A401,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B401,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B401,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A401,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B401,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B401,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A401,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B401,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B401,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A401,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B401,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B401,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A401,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B401,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B401,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A401,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B401,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B401,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A401,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B401,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B401,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A401,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B401,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B401,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A401,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B401,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B401,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A401,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B401,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B401,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A401,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B401,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B401,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A401,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B401,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B401,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A401,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B401,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B401,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A401,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C401=\"\"),\"\",IF(C401<0,5,IF(C401<Parameters!$E$15,1,IF(AND(C401>Parameters!$E$15,C401<=Parameters!$F$15),2,IF(AND(C401>Parameters!$F$15,C401<=Parameters!$G$15),3,IF(AND(C401>Parameters!$G$15,C401<=Parameters!$H$15),4,IF(C401>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(T$1=\"\",D401=\"\"),\"\",IF(D401<0,5,IF(D401<Parameters!$E$15,1,IF(AND(D401>Parameters!$E$15,D401<=Parameters!$F$15),2,IF(AND(D401>Parameters!$F$15,D401<=Parameters!$G$15),3,IF(AND(D401>Parameters!$G$15,D401<=Parameters!$H$15),4,IF(D401>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(U$1=\"\",E401=\"\"),\"\",IF(E401<0,5,IF(E401<Parameters!$E$15,1,IF(AND(E401>Parameters!$E$15,E401<=Parameters!$F$15),2,IF(AND(E401>Parameters!$F$15,E401<=Parameters!$G$15),3,IF(AND(E401>Parameters!$G$15,E401<=Parameters!$H$15),4,IF(E401>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(V$1=\"\",F401=\"\"),\"\",IF(F401<0,5,IF(F401<Parameters!$E$15,1,IF(AND(F401>Parameters!$E$15,F401<=Parameters!$F$15),2,IF(AND(F401>Parameters!$F$15,F401<=Parameters!$G$15),3,IF(AND(F401>Parameters!$G$15,F401<=Parameters!$H$15),4,IF(F401>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(W$1=\"\",G401=\"\"),\"\",IF(G401<0,5,IF(G401<Parameters!$E$15,1,IF(AND(G401>Parameters!$E$15,G401<=Parameters!$F$15),2,IF(AND(G401>Parameters!$F$15,G401<=Parameters!$G$15),3,IF(AND(G401>Parameters!$G$15,G401<=Parameters!$H$15),4,IF(G401>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(X$1=\"\",H401=\"\"),\"\",IF(H401<0,5,IF(H401<Parameters!$E$15,1,IF(AND(H401>Parameters!$E$15,H401<=Parameters!$F$15),2,IF(AND(H401>Parameters!$F$15,H401<=Parameters!$G$15),3,IF(AND(H401>Parameters!$G$15,H401<=Parameters!$H$15),4,IF(H401>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I401=\"\"),\"\",IF(I401<0,5,IF(I401<Parameters!$E$15,1,IF(AND(I401>Parameters!$E$15,I401<=Parameters!$F$15),2,IF(AND(I401>Parameters!$F$15,I401<=Parameters!$G$15),3,IF(AND(I401>Parameters!$G$15,I401<=Parameters!$H$15),4,IF(I401>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J401=\"\"),\"\",IF(J401<0,5,IF(J401<Parameters!$E$15,1,IF(AND(J401>Parameters!$E$15,J401<=Parameters!$F$15),2,IF(AND(J401>Parameters!$F$15,J401<=Parameters!$G$15),3,IF(AND(J401>Parameters!$G$15,J401<=Parameters!$H$15),4,IF(J401>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K401=\"\"),\"\",IF(K401<0,5,IF(K401<Parameters!$E$15,1,IF(AND(K401>Parameters!$E$15,K401<=Parameters!$F$15),2,IF(AND(K401>Parameters!$F$15,K401<=Parameters!$G$15),3,IF(AND(K401>Parameters!$G$15,K401<=Parameters!$H$15),4,IF(K401>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L401=\"\"),\"\",IF(L401<0,5,IF(L401<Parameters!$E$15,1,IF(AND(L401>Parameters!$E$15,L401<=Parameters!$F$15),2,IF(AND(L401>Parameters!$F$15,L401<=Parameters!$G$15),3,IF(AND(L401>Parameters!$G$15,L401<=Parameters!$H$15),4,IF(L401>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M401=\"\"),\"\",IF(M401<0,5,IF(M401<Parameters!$E$15,1,IF(AND(M401>Parameters!$E$15,M401<=Parameters!$F$15),2,IF(AND(M401>Parameters!$F$15,M401<=Parameters!$G$15),3,IF(AND(M401>Parameters!$G$15,M401<=Parameters!$H$15),4,IF(M401>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N401=\"\"),\"\",IF(N401<0,5,IF(N401<Parameters!$E$15,1,IF(AND(N401>Parameters!$E$15,N401<=Parameters!$F$15),2,IF(AND(N401>Parameters!$F$15,N401<=Parameters!$G$15),3,IF(AND(N401>Parameters!$G$15,N401<=Parameters!$H$15),4,IF(N401>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O401=\"\"),\"\",IF(O401<0,5,IF(O401<Parameters!$E$15,1,IF(AND(O401>Parameters!$E$15,O401<=Parameters!$F$15),2,IF(AND(O401>Parameters!$F$15,O401<=Parameters!$G$15),3,IF(AND(O401>Parameters!$G$15,O401<=Parameters!$H$15),4,IF(O401>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P401=\"\"),\"\",IF(P401<0,5,IF(P401<Parameters!$E$15,1,IF(AND(P401>Parameters!$E$15,P401<=Parameters!$F$15),2,IF(AND(P401>Parameters!$F$15,P401<=Parameters!$G$15),3,IF(AND(P401>Parameters!$G$15,P401<=Parameters!$H$15),4,IF(P401>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q401=\"\"),\"\",IF(Q401<0,5,IF(Q401<Parameters!$E$15,1,IF(AND(Q401>Parameters!$E$15,Q401<=Parameters!$F$15),2,IF(AND(Q401>Parameters!$F$15,Q401<=Parameters!$G$15),3,IF(AND(Q401>Parameters!$G$15,Q401<=Parameters!$H$15),4,IF(Q401>Parameters!$H$15,5,\"\")))))))","v":""}]
[{"$f":"Data!$CK$5","v":"Debt to EBITDA"},{"$f":"Companies!B34","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B402,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B402,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A402,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B402,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B402,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A402,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B402,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B402,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A402,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B402,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B402,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A402,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B402,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B402,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A402,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B402,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B402,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A402,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B402,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B402,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A402,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B402,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B402,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A402,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B402,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B402,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A402,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B402,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B402,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A402,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B402,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B402,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A402,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B402,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B402,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A402,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B402,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B402,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A402,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B402,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B402,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A402,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B402,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B402,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A402,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C402=\"\"),\"\",IF(C402<0,5,IF(C402<Parameters!$E$15,1,IF(AND(C402>Parameters!$E$15,C402<=Parameters!$F$15),2,IF(AND(C402>Parameters!$F$15,C402<=Parameters!$G$15),3,IF(AND(C402>Parameters!$G$15,C402<=Parameters!$H$15),4,IF(C402>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(T$1=\"\",D402=\"\"),\"\",IF(D402<0,5,IF(D402<Parameters!$E$15,1,IF(AND(D402>Parameters!$E$15,D402<=Parameters!$F$15),2,IF(AND(D402>Parameters!$F$15,D402<=Parameters!$G$15),3,IF(AND(D402>Parameters!$G$15,D402<=Parameters!$H$15),4,IF(D402>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(U$1=\"\",E402=\"\"),\"\",IF(E402<0,5,IF(E402<Parameters!$E$15,1,IF(AND(E402>Parameters!$E$15,E402<=Parameters!$F$15),2,IF(AND(E402>Parameters!$F$15,E402<=Parameters!$G$15),3,IF(AND(E402>Parameters!$G$15,E402<=Parameters!$H$15),4,IF(E402>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(V$1=\"\",F402=\"\"),\"\",IF(F402<0,5,IF(F402<Parameters!$E$15,1,IF(AND(F402>Parameters!$E$15,F402<=Parameters!$F$15),2,IF(AND(F402>Parameters!$F$15,F402<=Parameters!$G$15),3,IF(AND(F402>Parameters!$G$15,F402<=Parameters!$H$15),4,IF(F402>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(W$1=\"\",G402=\"\"),\"\",IF(G402<0,5,IF(G402<Parameters!$E$15,1,IF(AND(G402>Parameters!$E$15,G402<=Parameters!$F$15),2,IF(AND(G402>Parameters!$F$15,G402<=Parameters!$G$15),3,IF(AND(G402>Parameters!$G$15,G402<=Parameters!$H$15),4,IF(G402>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(X$1=\"\",H402=\"\"),\"\",IF(H402<0,5,IF(H402<Parameters!$E$15,1,IF(AND(H402>Parameters!$E$15,H402<=Parameters!$F$15),2,IF(AND(H402>Parameters!$F$15,H402<=Parameters!$G$15),3,IF(AND(H402>Parameters!$G$15,H402<=Parameters!$H$15),4,IF(H402>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I402=\"\"),\"\",IF(I402<0,5,IF(I402<Parameters!$E$15,1,IF(AND(I402>Parameters!$E$15,I402<=Parameters!$F$15),2,IF(AND(I402>Parameters!$F$15,I402<=Parameters!$G$15),3,IF(AND(I402>Parameters!$G$15,I402<=Parameters!$H$15),4,IF(I402>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J402=\"\"),\"\",IF(J402<0,5,IF(J402<Parameters!$E$15,1,IF(AND(J402>Parameters!$E$15,J402<=Parameters!$F$15),2,IF(AND(J402>Parameters!$F$15,J402<=Parameters!$G$15),3,IF(AND(J402>Parameters!$G$15,J402<=Parameters!$H$15),4,IF(J402>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K402=\"\"),\"\",IF(K402<0,5,IF(K402<Parameters!$E$15,1,IF(AND(K402>Parameters!$E$15,K402<=Parameters!$F$15),2,IF(AND(K402>Parameters!$F$15,K402<=Parameters!$G$15),3,IF(AND(K402>Parameters!$G$15,K402<=Parameters!$H$15),4,IF(K402>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L402=\"\"),\"\",IF(L402<0,5,IF(L402<Parameters!$E$15,1,IF(AND(L402>Parameters!$E$15,L402<=Parameters!$F$15),2,IF(AND(L402>Parameters!$F$15,L402<=Parameters!$G$15),3,IF(AND(L402>Parameters!$G$15,L402<=Parameters!$H$15),4,IF(L402>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M402=\"\"),\"\",IF(M402<0,5,IF(M402<Parameters!$E$15,1,IF(AND(M402>Parameters!$E$15,M402<=Parameters!$F$15),2,IF(AND(M402>Parameters!$F$15,M402<=Parameters!$G$15),3,IF(AND(M402>Parameters!$G$15,M402<=Parameters!$H$15),4,IF(M402>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N402=\"\"),\"\",IF(N402<0,5,IF(N402<Parameters!$E$15,1,IF(AND(N402>Parameters!$E$15,N402<=Parameters!$F$15),2,IF(AND(N402>Parameters!$F$15,N402<=Parameters!$G$15),3,IF(AND(N402>Parameters!$G$15,N402<=Parameters!$H$15),4,IF(N402>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O402=\"\"),\"\",IF(O402<0,5,IF(O402<Parameters!$E$15,1,IF(AND(O402>Parameters!$E$15,O402<=Parameters!$F$15),2,IF(AND(O402>Parameters!$F$15,O402<=Parameters!$G$15),3,IF(AND(O402>Parameters!$G$15,O402<=Parameters!$H$15),4,IF(O402>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P402=\"\"),\"\",IF(P402<0,5,IF(P402<Parameters!$E$15,1,IF(AND(P402>Parameters!$E$15,P402<=Parameters!$F$15),2,IF(AND(P402>Parameters!$F$15,P402<=Parameters!$G$15),3,IF(AND(P402>Parameters!$G$15,P402<=Parameters!$H$15),4,IF(P402>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q402=\"\"),\"\",IF(Q402<0,5,IF(Q402<Parameters!$E$15,1,IF(AND(Q402>Parameters!$E$15,Q402<=Parameters!$F$15),2,IF(AND(Q402>Parameters!$F$15,Q402<=Parameters!$G$15),3,IF(AND(Q402>Parameters!$G$15,Q402<=Parameters!$H$15),4,IF(Q402>Parameters!$H$15,5,\"\")))))))","v":""}]
[{"$f":"Data!$CK$5","v":"Debt to EBITDA"},{"$f":"Companies!B35","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B403,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B403,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A403,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B403,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B403,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A403,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B403,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B403,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A403,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B403,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B403,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A403,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B403,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B403,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A403,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B403,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B403,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A403,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B403,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B403,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A403,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B403,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B403,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A403,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B403,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B403,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A403,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B403,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B403,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A403,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B403,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B403,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A403,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B403,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B403,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A403,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B403,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B403,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A403,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B403,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B403,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A403,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B403,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B403,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A403,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C403=\"\"),\"\",IF(C403<0,5,IF(C403<Parameters!$E$15,1,IF(AND(C403>Parameters!$E$15,C403<=Parameters!$F$15),2,IF(AND(C403>Parameters!$F$15,C403<=Parameters!$G$15),3,IF(AND(C403>Parameters!$G$15,C403<=Parameters!$H$15),4,IF(C403>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(T$1=\"\",D403=\"\"),\"\",IF(D403<0,5,IF(D403<Parameters!$E$15,1,IF(AND(D403>Parameters!$E$15,D403<=Parameters!$F$15),2,IF(AND(D403>Parameters!$F$15,D403<=Parameters!$G$15),3,IF(AND(D403>Parameters!$G$15,D403<=Parameters!$H$15),4,IF(D403>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(U$1=\"\",E403=\"\"),\"\",IF(E403<0,5,IF(E403<Parameters!$E$15,1,IF(AND(E403>Parameters!$E$15,E403<=Parameters!$F$15),2,IF(AND(E403>Parameters!$F$15,E403<=Parameters!$G$15),3,IF(AND(E403>Parameters!$G$15,E403<=Parameters!$H$15),4,IF(E403>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(V$1=\"\",F403=\"\"),\"\",IF(F403<0,5,IF(F403<Parameters!$E$15,1,IF(AND(F403>Parameters!$E$15,F403<=Parameters!$F$15),2,IF(AND(F403>Parameters!$F$15,F403<=Parameters!$G$15),3,IF(AND(F403>Parameters!$G$15,F403<=Parameters!$H$15),4,IF(F403>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(W$1=\"\",G403=\"\"),\"\",IF(G403<0,5,IF(G403<Parameters!$E$15,1,IF(AND(G403>Parameters!$E$15,G403<=Parameters!$F$15),2,IF(AND(G403>Parameters!$F$15,G403<=Parameters!$G$15),3,IF(AND(G403>Parameters!$G$15,G403<=Parameters!$H$15),4,IF(G403>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(X$1=\"\",H403=\"\"),\"\",IF(H403<0,5,IF(H403<Parameters!$E$15,1,IF(AND(H403>Parameters!$E$15,H403<=Parameters!$F$15),2,IF(AND(H403>Parameters!$F$15,H403<=Parameters!$G$15),3,IF(AND(H403>Parameters!$G$15,H403<=Parameters!$H$15),4,IF(H403>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I403=\"\"),\"\",IF(I403<0,5,IF(I403<Parameters!$E$15,1,IF(AND(I403>Parameters!$E$15,I403<=Parameters!$F$15),2,IF(AND(I403>Parameters!$F$15,I403<=Parameters!$G$15),3,IF(AND(I403>Parameters!$G$15,I403<=Parameters!$H$15),4,IF(I403>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J403=\"\"),\"\",IF(J403<0,5,IF(J403<Parameters!$E$15,1,IF(AND(J403>Parameters!$E$15,J403<=Parameters!$F$15),2,IF(AND(J403>Parameters!$F$15,J403<=Parameters!$G$15),3,IF(AND(J403>Parameters!$G$15,J403<=Parameters!$H$15),4,IF(J403>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K403=\"\"),\"\",IF(K403<0,5,IF(K403<Parameters!$E$15,1,IF(AND(K403>Parameters!$E$15,K403<=Parameters!$F$15),2,IF(AND(K403>Parameters!$F$15,K403<=Parameters!$G$15),3,IF(AND(K403>Parameters!$G$15,K403<=Parameters!$H$15),4,IF(K403>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L403=\"\"),\"\",IF(L403<0,5,IF(L403<Parameters!$E$15,1,IF(AND(L403>Parameters!$E$15,L403<=Parameters!$F$15),2,IF(AND(L403>Parameters!$F$15,L403<=Parameters!$G$15),3,IF(AND(L403>Parameters!$G$15,L403<=Parameters!$H$15),4,IF(L403>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M403=\"\"),\"\",IF(M403<0,5,IF(M403<Parameters!$E$15,1,IF(AND(M403>Parameters!$E$15,M403<=Parameters!$F$15),2,IF(AND(M403>Parameters!$F$15,M403<=Parameters!$G$15),3,IF(AND(M403>Parameters!$G$15,M403<=Parameters!$H$15),4,IF(M403>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N403=\"\"),\"\",IF(N403<0,5,IF(N403<Parameters!$E$15,1,IF(AND(N403>Parameters!$E$15,N403<=Parameters!$F$15),2,IF(AND(N403>Parameters!$F$15,N403<=Parameters!$G$15),3,IF(AND(N403>Parameters!$G$15,N403<=Parameters!$H$15),4,IF(N403>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O403=\"\"),\"\",IF(O403<0,5,IF(O403<Parameters!$E$15,1,IF(AND(O403>Parameters!$E$15,O403<=Parameters!$F$15),2,IF(AND(O403>Parameters!$F$15,O403<=Parameters!$G$15),3,IF(AND(O403>Parameters!$G$15,O403<=Parameters!$H$15),4,IF(O403>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P403=\"\"),\"\",IF(P403<0,5,IF(P403<Parameters!$E$15,1,IF(AND(P403>Parameters!$E$15,P403<=Parameters!$F$15),2,IF(AND(P403>Parameters!$F$15,P403<=Parameters!$G$15),3,IF(AND(P403>Parameters!$G$15,P403<=Parameters!$H$15),4,IF(P403>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q403=\"\"),\"\",IF(Q403<0,5,IF(Q403<Parameters!$E$15,1,IF(AND(Q403>Parameters!$E$15,Q403<=Parameters!$F$15),2,IF(AND(Q403>Parameters!$F$15,Q403<=Parameters!$G$15),3,IF(AND(Q403>Parameters!$G$15,Q403<=Parameters!$H$15),4,IF(Q403>Parameters!$H$15,5,\"\")))))))","v":""}]
[{"$f":"Data!$CK$5","v":"Debt to EBITDA"},{"$f":"Companies!B36","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B404,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B404,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A404,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B404,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B404,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A404,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B404,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B404,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A404,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B404,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B404,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A404,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B404,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B404,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A404,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B404,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B404,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A404,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B404,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B404,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A404,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B404,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B404,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A404,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B404,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B404,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A404,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B404,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B404,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A404,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B404,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B404,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A404,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B404,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B404,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A404,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B404,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B404,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A404,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B404,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B404,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A404,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B404,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B404,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A404,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C404=\"\"),\"\",IF(C404<0,5,IF(C404<Parameters!$E$15,1,IF(AND(C404>Parameters!$E$15,C404<=Parameters!$F$15),2,IF(AND(C404>Parameters!$F$15,C404<=Parameters!$G$15),3,IF(AND(C404>Parameters!$G$15,C404<=Parameters!$H$15),4,IF(C404>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(T$1=\"\",D404=\"\"),\"\",IF(D404<0,5,IF(D404<Parameters!$E$15,1,IF(AND(D404>Parameters!$E$15,D404<=Parameters!$F$15),2,IF(AND(D404>Parameters!$F$15,D404<=Parameters!$G$15),3,IF(AND(D404>Parameters!$G$15,D404<=Parameters!$H$15),4,IF(D404>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(U$1=\"\",E404=\"\"),\"\",IF(E404<0,5,IF(E404<Parameters!$E$15,1,IF(AND(E404>Parameters!$E$15,E404<=Parameters!$F$15),2,IF(AND(E404>Parameters!$F$15,E404<=Parameters!$G$15),3,IF(AND(E404>Parameters!$G$15,E404<=Parameters!$H$15),4,IF(E404>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(V$1=\"\",F404=\"\"),\"\",IF(F404<0,5,IF(F404<Parameters!$E$15,1,IF(AND(F404>Parameters!$E$15,F404<=Parameters!$F$15),2,IF(AND(F404>Parameters!$F$15,F404<=Parameters!$G$15),3,IF(AND(F404>Parameters!$G$15,F404<=Parameters!$H$15),4,IF(F404>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(W$1=\"\",G404=\"\"),\"\",IF(G404<0,5,IF(G404<Parameters!$E$15,1,IF(AND(G404>Parameters!$E$15,G404<=Parameters!$F$15),2,IF(AND(G404>Parameters!$F$15,G404<=Parameters!$G$15),3,IF(AND(G404>Parameters!$G$15,G404<=Parameters!$H$15),4,IF(G404>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(X$1=\"\",H404=\"\"),\"\",IF(H404<0,5,IF(H404<Parameters!$E$15,1,IF(AND(H404>Parameters!$E$15,H404<=Parameters!$F$15),2,IF(AND(H404>Parameters!$F$15,H404<=Parameters!$G$15),3,IF(AND(H404>Parameters!$G$15,H404<=Parameters!$H$15),4,IF(H404>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I404=\"\"),\"\",IF(I404<0,5,IF(I404<Parameters!$E$15,1,IF(AND(I404>Parameters!$E$15,I404<=Parameters!$F$15),2,IF(AND(I404>Parameters!$F$15,I404<=Parameters!$G$15),3,IF(AND(I404>Parameters!$G$15,I404<=Parameters!$H$15),4,IF(I404>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J404=\"\"),\"\",IF(J404<0,5,IF(J404<Parameters!$E$15,1,IF(AND(J404>Parameters!$E$15,J404<=Parameters!$F$15),2,IF(AND(J404>Parameters!$F$15,J404<=Parameters!$G$15),3,IF(AND(J404>Parameters!$G$15,J404<=Parameters!$H$15),4,IF(J404>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K404=\"\"),\"\",IF(K404<0,5,IF(K404<Parameters!$E$15,1,IF(AND(K404>Parameters!$E$15,K404<=Parameters!$F$15),2,IF(AND(K404>Parameters!$F$15,K404<=Parameters!$G$15),3,IF(AND(K404>Parameters!$G$15,K404<=Parameters!$H$15),4,IF(K404>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L404=\"\"),\"\",IF(L404<0,5,IF(L404<Parameters!$E$15,1,IF(AND(L404>Parameters!$E$15,L404<=Parameters!$F$15),2,IF(AND(L404>Parameters!$F$15,L404<=Parameters!$G$15),3,IF(AND(L404>Parameters!$G$15,L404<=Parameters!$H$15),4,IF(L404>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M404=\"\"),\"\",IF(M404<0,5,IF(M404<Parameters!$E$15,1,IF(AND(M404>Parameters!$E$15,M404<=Parameters!$F$15),2,IF(AND(M404>Parameters!$F$15,M404<=Parameters!$G$15),3,IF(AND(M404>Parameters!$G$15,M404<=Parameters!$H$15),4,IF(M404>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N404=\"\"),\"\",IF(N404<0,5,IF(N404<Parameters!$E$15,1,IF(AND(N404>Parameters!$E$15,N404<=Parameters!$F$15),2,IF(AND(N404>Parameters!$F$15,N404<=Parameters!$G$15),3,IF(AND(N404>Parameters!$G$15,N404<=Parameters!$H$15),4,IF(N404>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O404=\"\"),\"\",IF(O404<0,5,IF(O404<Parameters!$E$15,1,IF(AND(O404>Parameters!$E$15,O404<=Parameters!$F$15),2,IF(AND(O404>Parameters!$F$15,O404<=Parameters!$G$15),3,IF(AND(O404>Parameters!$G$15,O404<=Parameters!$H$15),4,IF(O404>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P404=\"\"),\"\",IF(P404<0,5,IF(P404<Parameters!$E$15,1,IF(AND(P404>Parameters!$E$15,P404<=Parameters!$F$15),2,IF(AND(P404>Parameters!$F$15,P404<=Parameters!$G$15),3,IF(AND(P404>Parameters!$G$15,P404<=Parameters!$H$15),4,IF(P404>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q404=\"\"),\"\",IF(Q404<0,5,IF(Q404<Parameters!$E$15,1,IF(AND(Q404>Parameters!$E$15,Q404<=Parameters!$F$15),2,IF(AND(Q404>Parameters!$F$15,Q404<=Parameters!$G$15),3,IF(AND(Q404>Parameters!$G$15,Q404<=Parameters!$H$15),4,IF(Q404>Parameters!$H$15,5,\"\")))))))","v":""}]
[{"$f":"Data!$CK$5","v":"Debt to EBITDA"},{"$f":"Companies!B37","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B405,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B405,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A405,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B405,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B405,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A405,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B405,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B405,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A405,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B405,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B405,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A405,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B405,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B405,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A405,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B405,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B405,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A405,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B405,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B405,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A405,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B405,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B405,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A405,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B405,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B405,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A405,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B405,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B405,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A405,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B405,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B405,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A405,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B405,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B405,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A405,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B405,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B405,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A405,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B405,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B405,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A405,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B405,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B405,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A405,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C405=\"\"),\"\",IF(C405<0,5,IF(C405<Parameters!$E$15,1,IF(AND(C405>Parameters!$E$15,C405<=Parameters!$F$15),2,IF(AND(C405>Parameters!$F$15,C405<=Parameters!$G$15),3,IF(AND(C405>Parameters!$G$15,C405<=Parameters!$H$15),4,IF(C405>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(T$1=\"\",D405=\"\"),\"\",IF(D405<0,5,IF(D405<Parameters!$E$15,1,IF(AND(D405>Parameters!$E$15,D405<=Parameters!$F$15),2,IF(AND(D405>Parameters!$F$15,D405<=Parameters!$G$15),3,IF(AND(D405>Parameters!$G$15,D405<=Parameters!$H$15),4,IF(D405>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(U$1=\"\",E405=\"\"),\"\",IF(E405<0,5,IF(E405<Parameters!$E$15,1,IF(AND(E405>Parameters!$E$15,E405<=Parameters!$F$15),2,IF(AND(E405>Parameters!$F$15,E405<=Parameters!$G$15),3,IF(AND(E405>Parameters!$G$15,E405<=Parameters!$H$15),4,IF(E405>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(V$1=\"\",F405=\"\"),\"\",IF(F405<0,5,IF(F405<Parameters!$E$15,1,IF(AND(F405>Parameters!$E$15,F405<=Parameters!$F$15),2,IF(AND(F405>Parameters!$F$15,F405<=Parameters!$G$15),3,IF(AND(F405>Parameters!$G$15,F405<=Parameters!$H$15),4,IF(F405>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(W$1=\"\",G405=\"\"),\"\",IF(G405<0,5,IF(G405<Parameters!$E$15,1,IF(AND(G405>Parameters!$E$15,G405<=Parameters!$F$15),2,IF(AND(G405>Parameters!$F$15,G405<=Parameters!$G$15),3,IF(AND(G405>Parameters!$G$15,G405<=Parameters!$H$15),4,IF(G405>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(X$1=\"\",H405=\"\"),\"\",IF(H405<0,5,IF(H405<Parameters!$E$15,1,IF(AND(H405>Parameters!$E$15,H405<=Parameters!$F$15),2,IF(AND(H405>Parameters!$F$15,H405<=Parameters!$G$15),3,IF(AND(H405>Parameters!$G$15,H405<=Parameters!$H$15),4,IF(H405>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I405=\"\"),\"\",IF(I405<0,5,IF(I405<Parameters!$E$15,1,IF(AND(I405>Parameters!$E$15,I405<=Parameters!$F$15),2,IF(AND(I405>Parameters!$F$15,I405<=Parameters!$G$15),3,IF(AND(I405>Parameters!$G$15,I405<=Parameters!$H$15),4,IF(I405>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J405=\"\"),\"\",IF(J405<0,5,IF(J405<Parameters!$E$15,1,IF(AND(J405>Parameters!$E$15,J405<=Parameters!$F$15),2,IF(AND(J405>Parameters!$F$15,J405<=Parameters!$G$15),3,IF(AND(J405>Parameters!$G$15,J405<=Parameters!$H$15),4,IF(J405>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K405=\"\"),\"\",IF(K405<0,5,IF(K405<Parameters!$E$15,1,IF(AND(K405>Parameters!$E$15,K405<=Parameters!$F$15),2,IF(AND(K405>Parameters!$F$15,K405<=Parameters!$G$15),3,IF(AND(K405>Parameters!$G$15,K405<=Parameters!$H$15),4,IF(K405>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L405=\"\"),\"\",IF(L405<0,5,IF(L405<Parameters!$E$15,1,IF(AND(L405>Parameters!$E$15,L405<=Parameters!$F$15),2,IF(AND(L405>Parameters!$F$15,L405<=Parameters!$G$15),3,IF(AND(L405>Parameters!$G$15,L405<=Parameters!$H$15),4,IF(L405>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M405=\"\"),\"\",IF(M405<0,5,IF(M405<Parameters!$E$15,1,IF(AND(M405>Parameters!$E$15,M405<=Parameters!$F$15),2,IF(AND(M405>Parameters!$F$15,M405<=Parameters!$G$15),3,IF(AND(M405>Parameters!$G$15,M405<=Parameters!$H$15),4,IF(M405>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N405=\"\"),\"\",IF(N405<0,5,IF(N405<Parameters!$E$15,1,IF(AND(N405>Parameters!$E$15,N405<=Parameters!$F$15),2,IF(AND(N405>Parameters!$F$15,N405<=Parameters!$G$15),3,IF(AND(N405>Parameters!$G$15,N405<=Parameters!$H$15),4,IF(N405>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O405=\"\"),\"\",IF(O405<0,5,IF(O405<Parameters!$E$15,1,IF(AND(O405>Parameters!$E$15,O405<=Parameters!$F$15),2,IF(AND(O405>Parameters!$F$15,O405<=Parameters!$G$15),3,IF(AND(O405>Parameters!$G$15,O405<=Parameters!$H$15),4,IF(O405>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P405=\"\"),\"\",IF(P405<0,5,IF(P405<Parameters!$E$15,1,IF(AND(P405>Parameters!$E$15,P405<=Parameters!$F$15),2,IF(AND(P405>Parameters!$F$15,P405<=Parameters!$G$15),3,IF(AND(P405>Parameters!$G$15,P405<=Parameters!$H$15),4,IF(P405>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q405=\"\"),\"\",IF(Q405<0,5,IF(Q405<Parameters!$E$15,1,IF(AND(Q405>Parameters!$E$15,Q405<=Parameters!$F$15),2,IF(AND(Q405>Parameters!$F$15,Q405<=Parameters!$G$15),3,IF(AND(Q405>Parameters!$G$15,Q405<=Parameters!$H$15),4,IF(Q405>Parameters!$H$15,5,\"\")))))))","v":""}]
[{"$f":"Data!$CK$5","v":"Debt to EBITDA"},{"$f":"Companies!B38","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B406,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B406,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A406,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B406,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B406,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A406,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B406,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B406,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A406,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B406,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B406,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A406,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B406,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B406,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A406,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B406,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B406,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A406,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B406,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B406,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A406,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B406,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B406,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A406,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B406,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B406,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A406,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B406,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B406,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A406,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B406,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B406,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A406,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B406,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B406,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A406,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B406,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B406,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A406,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B406,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B406,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A406,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B406,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B406,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A406,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C406=\"\"),\"\",IF(C406<0,5,IF(C406<Parameters!$E$15,1,IF(AND(C406>Parameters!$E$15,C406<=Parameters!$F$15),2,IF(AND(C406>Parameters!$F$15,C406<=Parameters!$G$15),3,IF(AND(C406>Parameters!$G$15,C406<=Parameters!$H$15),4,IF(C406>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(T$1=\"\",D406=\"\"),\"\",IF(D406<0,5,IF(D406<Parameters!$E$15,1,IF(AND(D406>Parameters!$E$15,D406<=Parameters!$F$15),2,IF(AND(D406>Parameters!$F$15,D406<=Parameters!$G$15),3,IF(AND(D406>Parameters!$G$15,D406<=Parameters!$H$15),4,IF(D406>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(U$1=\"\",E406=\"\"),\"\",IF(E406<0,5,IF(E406<Parameters!$E$15,1,IF(AND(E406>Parameters!$E$15,E406<=Parameters!$F$15),2,IF(AND(E406>Parameters!$F$15,E406<=Parameters!$G$15),3,IF(AND(E406>Parameters!$G$15,E406<=Parameters!$H$15),4,IF(E406>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(V$1=\"\",F406=\"\"),\"\",IF(F406<0,5,IF(F406<Parameters!$E$15,1,IF(AND(F406>Parameters!$E$15,F406<=Parameters!$F$15),2,IF(AND(F406>Parameters!$F$15,F406<=Parameters!$G$15),3,IF(AND(F406>Parameters!$G$15,F406<=Parameters!$H$15),4,IF(F406>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(W$1=\"\",G406=\"\"),\"\",IF(G406<0,5,IF(G406<Parameters!$E$15,1,IF(AND(G406>Parameters!$E$15,G406<=Parameters!$F$15),2,IF(AND(G406>Parameters!$F$15,G406<=Parameters!$G$15),3,IF(AND(G406>Parameters!$G$15,G406<=Parameters!$H$15),4,IF(G406>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(X$1=\"\",H406=\"\"),\"\",IF(H406<0,5,IF(H406<Parameters!$E$15,1,IF(AND(H406>Parameters!$E$15,H406<=Parameters!$F$15),2,IF(AND(H406>Parameters!$F$15,H406<=Parameters!$G$15),3,IF(AND(H406>Parameters!$G$15,H406<=Parameters!$H$15),4,IF(H406>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I406=\"\"),\"\",IF(I406<0,5,IF(I406<Parameters!$E$15,1,IF(AND(I406>Parameters!$E$15,I406<=Parameters!$F$15),2,IF(AND(I406>Parameters!$F$15,I406<=Parameters!$G$15),3,IF(AND(I406>Parameters!$G$15,I406<=Parameters!$H$15),4,IF(I406>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J406=\"\"),\"\",IF(J406<0,5,IF(J406<Parameters!$E$15,1,IF(AND(J406>Parameters!$E$15,J406<=Parameters!$F$15),2,IF(AND(J406>Parameters!$F$15,J406<=Parameters!$G$15),3,IF(AND(J406>Parameters!$G$15,J406<=Parameters!$H$15),4,IF(J406>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K406=\"\"),\"\",IF(K406<0,5,IF(K406<Parameters!$E$15,1,IF(AND(K406>Parameters!$E$15,K406<=Parameters!$F$15),2,IF(AND(K406>Parameters!$F$15,K406<=Parameters!$G$15),3,IF(AND(K406>Parameters!$G$15,K406<=Parameters!$H$15),4,IF(K406>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L406=\"\"),\"\",IF(L406<0,5,IF(L406<Parameters!$E$15,1,IF(AND(L406>Parameters!$E$15,L406<=Parameters!$F$15),2,IF(AND(L406>Parameters!$F$15,L406<=Parameters!$G$15),3,IF(AND(L406>Parameters!$G$15,L406<=Parameters!$H$15),4,IF(L406>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M406=\"\"),\"\",IF(M406<0,5,IF(M406<Parameters!$E$15,1,IF(AND(M406>Parameters!$E$15,M406<=Parameters!$F$15),2,IF(AND(M406>Parameters!$F$15,M406<=Parameters!$G$15),3,IF(AND(M406>Parameters!$G$15,M406<=Parameters!$H$15),4,IF(M406>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N406=\"\"),\"\",IF(N406<0,5,IF(N406<Parameters!$E$15,1,IF(AND(N406>Parameters!$E$15,N406<=Parameters!$F$15),2,IF(AND(N406>Parameters!$F$15,N406<=Parameters!$G$15),3,IF(AND(N406>Parameters!$G$15,N406<=Parameters!$H$15),4,IF(N406>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O406=\"\"),\"\",IF(O406<0,5,IF(O406<Parameters!$E$15,1,IF(AND(O406>Parameters!$E$15,O406<=Parameters!$F$15),2,IF(AND(O406>Parameters!$F$15,O406<=Parameters!$G$15),3,IF(AND(O406>Parameters!$G$15,O406<=Parameters!$H$15),4,IF(O406>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P406=\"\"),\"\",IF(P406<0,5,IF(P406<Parameters!$E$15,1,IF(AND(P406>Parameters!$E$15,P406<=Parameters!$F$15),2,IF(AND(P406>Parameters!$F$15,P406<=Parameters!$G$15),3,IF(AND(P406>Parameters!$G$15,P406<=Parameters!$H$15),4,IF(P406>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q406=\"\"),\"\",IF(Q406<0,5,IF(Q406<Parameters!$E$15,1,IF(AND(Q406>Parameters!$E$15,Q406<=Parameters!$F$15),2,IF(AND(Q406>Parameters!$F$15,Q406<=Parameters!$G$15),3,IF(AND(Q406>Parameters!$G$15,Q406<=Parameters!$H$15),4,IF(Q406>Parameters!$H$15,5,\"\")))))))","v":""}]
[{"$f":"Data!$CK$5","v":"Debt to EBITDA"},{"$f":"Companies!B39","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B407,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B407,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A407,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B407,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B407,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A407,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B407,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B407,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A407,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B407,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B407,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A407,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B407,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B407,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A407,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B407,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B407,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A407,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B407,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B407,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A407,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B407,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B407,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A407,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B407,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B407,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A407,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B407,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B407,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A407,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B407,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B407,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A407,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B407,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B407,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A407,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B407,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B407,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A407,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B407,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B407,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A407,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B407,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B407,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A407,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C407=\"\"),\"\",IF(C407<0,5,IF(C407<Parameters!$E$15,1,IF(AND(C407>Parameters!$E$15,C407<=Parameters!$F$15),2,IF(AND(C407>Parameters!$F$15,C407<=Parameters!$G$15),3,IF(AND(C407>Parameters!$G$15,C407<=Parameters!$H$15),4,IF(C407>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(T$1=\"\",D407=\"\"),\"\",IF(D407<0,5,IF(D407<Parameters!$E$15,1,IF(AND(D407>Parameters!$E$15,D407<=Parameters!$F$15),2,IF(AND(D407>Parameters!$F$15,D407<=Parameters!$G$15),3,IF(AND(D407>Parameters!$G$15,D407<=Parameters!$H$15),4,IF(D407>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(U$1=\"\",E407=\"\"),\"\",IF(E407<0,5,IF(E407<Parameters!$E$15,1,IF(AND(E407>Parameters!$E$15,E407<=Parameters!$F$15),2,IF(AND(E407>Parameters!$F$15,E407<=Parameters!$G$15),3,IF(AND(E407>Parameters!$G$15,E407<=Parameters!$H$15),4,IF(E407>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(V$1=\"\",F407=\"\"),\"\",IF(F407<0,5,IF(F407<Parameters!$E$15,1,IF(AND(F407>Parameters!$E$15,F407<=Parameters!$F$15),2,IF(AND(F407>Parameters!$F$15,F407<=Parameters!$G$15),3,IF(AND(F407>Parameters!$G$15,F407<=Parameters!$H$15),4,IF(F407>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(W$1=\"\",G407=\"\"),\"\",IF(G407<0,5,IF(G407<Parameters!$E$15,1,IF(AND(G407>Parameters!$E$15,G407<=Parameters!$F$15),2,IF(AND(G407>Parameters!$F$15,G407<=Parameters!$G$15),3,IF(AND(G407>Parameters!$G$15,G407<=Parameters!$H$15),4,IF(G407>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(X$1=\"\",H407=\"\"),\"\",IF(H407<0,5,IF(H407<Parameters!$E$15,1,IF(AND(H407>Parameters!$E$15,H407<=Parameters!$F$15),2,IF(AND(H407>Parameters!$F$15,H407<=Parameters!$G$15),3,IF(AND(H407>Parameters!$G$15,H407<=Parameters!$H$15),4,IF(H407>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I407=\"\"),\"\",IF(I407<0,5,IF(I407<Parameters!$E$15,1,IF(AND(I407>Parameters!$E$15,I407<=Parameters!$F$15),2,IF(AND(I407>Parameters!$F$15,I407<=Parameters!$G$15),3,IF(AND(I407>Parameters!$G$15,I407<=Parameters!$H$15),4,IF(I407>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J407=\"\"),\"\",IF(J407<0,5,IF(J407<Parameters!$E$15,1,IF(AND(J407>Parameters!$E$15,J407<=Parameters!$F$15),2,IF(AND(J407>Parameters!$F$15,J407<=Parameters!$G$15),3,IF(AND(J407>Parameters!$G$15,J407<=Parameters!$H$15),4,IF(J407>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K407=\"\"),\"\",IF(K407<0,5,IF(K407<Parameters!$E$15,1,IF(AND(K407>Parameters!$E$15,K407<=Parameters!$F$15),2,IF(AND(K407>Parameters!$F$15,K407<=Parameters!$G$15),3,IF(AND(K407>Parameters!$G$15,K407<=Parameters!$H$15),4,IF(K407>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L407=\"\"),\"\",IF(L407<0,5,IF(L407<Parameters!$E$15,1,IF(AND(L407>Parameters!$E$15,L407<=Parameters!$F$15),2,IF(AND(L407>Parameters!$F$15,L407<=Parameters!$G$15),3,IF(AND(L407>Parameters!$G$15,L407<=Parameters!$H$15),4,IF(L407>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M407=\"\"),\"\",IF(M407<0,5,IF(M407<Parameters!$E$15,1,IF(AND(M407>Parameters!$E$15,M407<=Parameters!$F$15),2,IF(AND(M407>Parameters!$F$15,M407<=Parameters!$G$15),3,IF(AND(M407>Parameters!$G$15,M407<=Parameters!$H$15),4,IF(M407>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N407=\"\"),\"\",IF(N407<0,5,IF(N407<Parameters!$E$15,1,IF(AND(N407>Parameters!$E$15,N407<=Parameters!$F$15),2,IF(AND(N407>Parameters!$F$15,N407<=Parameters!$G$15),3,IF(AND(N407>Parameters!$G$15,N407<=Parameters!$H$15),4,IF(N407>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O407=\"\"),\"\",IF(O407<0,5,IF(O407<Parameters!$E$15,1,IF(AND(O407>Parameters!$E$15,O407<=Parameters!$F$15),2,IF(AND(O407>Parameters!$F$15,O407<=Parameters!$G$15),3,IF(AND(O407>Parameters!$G$15,O407<=Parameters!$H$15),4,IF(O407>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P407=\"\"),\"\",IF(P407<0,5,IF(P407<Parameters!$E$15,1,IF(AND(P407>Parameters!$E$15,P407<=Parameters!$F$15),2,IF(AND(P407>Parameters!$F$15,P407<=Parameters!$G$15),3,IF(AND(P407>Parameters!$G$15,P407<=Parameters!$H$15),4,IF(P407>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q407=\"\"),\"\",IF(Q407<0,5,IF(Q407<Parameters!$E$15,1,IF(AND(Q407>Parameters!$E$15,Q407<=Parameters!$F$15),2,IF(AND(Q407>Parameters!$F$15,Q407<=Parameters!$G$15),3,IF(AND(Q407>Parameters!$G$15,Q407<=Parameters!$H$15),4,IF(Q407>Parameters!$H$15,5,\"\")))))))","v":""}]
[{"$f":"Data!$CK$5","v":"Debt to EBITDA"},{"$f":"Companies!B40","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B408,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B408,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A408,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B408,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B408,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A408,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B408,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B408,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A408,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B408,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B408,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A408,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B408,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B408,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A408,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B408,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B408,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A408,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B408,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B408,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A408,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B408,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B408,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A408,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B408,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B408,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A408,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B408,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B408,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A408,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B408,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B408,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A408,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B408,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B408,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A408,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B408,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B408,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A408,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B408,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B408,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A408,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B408,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B408,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A408,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C408=\"\"),\"\",IF(C408<0,5,IF(C408<Parameters!$E$15,1,IF(AND(C408>Parameters!$E$15,C408<=Parameters!$F$15),2,IF(AND(C408>Parameters!$F$15,C408<=Parameters!$G$15),3,IF(AND(C408>Parameters!$G$15,C408<=Parameters!$H$15),4,IF(C408>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(T$1=\"\",D408=\"\"),\"\",IF(D408<0,5,IF(D408<Parameters!$E$15,1,IF(AND(D408>Parameters!$E$15,D408<=Parameters!$F$15),2,IF(AND(D408>Parameters!$F$15,D408<=Parameters!$G$15),3,IF(AND(D408>Parameters!$G$15,D408<=Parameters!$H$15),4,IF(D408>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(U$1=\"\",E408=\"\"),\"\",IF(E408<0,5,IF(E408<Parameters!$E$15,1,IF(AND(E408>Parameters!$E$15,E408<=Parameters!$F$15),2,IF(AND(E408>Parameters!$F$15,E408<=Parameters!$G$15),3,IF(AND(E408>Parameters!$G$15,E408<=Parameters!$H$15),4,IF(E408>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(V$1=\"\",F408=\"\"),\"\",IF(F408<0,5,IF(F408<Parameters!$E$15,1,IF(AND(F408>Parameters!$E$15,F408<=Parameters!$F$15),2,IF(AND(F408>Parameters!$F$15,F408<=Parameters!$G$15),3,IF(AND(F408>Parameters!$G$15,F408<=Parameters!$H$15),4,IF(F408>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(W$1=\"\",G408=\"\"),\"\",IF(G408<0,5,IF(G408<Parameters!$E$15,1,IF(AND(G408>Parameters!$E$15,G408<=Parameters!$F$15),2,IF(AND(G408>Parameters!$F$15,G408<=Parameters!$G$15),3,IF(AND(G408>Parameters!$G$15,G408<=Parameters!$H$15),4,IF(G408>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(X$1=\"\",H408=\"\"),\"\",IF(H408<0,5,IF(H408<Parameters!$E$15,1,IF(AND(H408>Parameters!$E$15,H408<=Parameters!$F$15),2,IF(AND(H408>Parameters!$F$15,H408<=Parameters!$G$15),3,IF(AND(H408>Parameters!$G$15,H408<=Parameters!$H$15),4,IF(H408>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I408=\"\"),\"\",IF(I408<0,5,IF(I408<Parameters!$E$15,1,IF(AND(I408>Parameters!$E$15,I408<=Parameters!$F$15),2,IF(AND(I408>Parameters!$F$15,I408<=Parameters!$G$15),3,IF(AND(I408>Parameters!$G$15,I408<=Parameters!$H$15),4,IF(I408>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J408=\"\"),\"\",IF(J408<0,5,IF(J408<Parameters!$E$15,1,IF(AND(J408>Parameters!$E$15,J408<=Parameters!$F$15),2,IF(AND(J408>Parameters!$F$15,J408<=Parameters!$G$15),3,IF(AND(J408>Parameters!$G$15,J408<=Parameters!$H$15),4,IF(J408>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K408=\"\"),\"\",IF(K408<0,5,IF(K408<Parameters!$E$15,1,IF(AND(K408>Parameters!$E$15,K408<=Parameters!$F$15),2,IF(AND(K408>Parameters!$F$15,K408<=Parameters!$G$15),3,IF(AND(K408>Parameters!$G$15,K408<=Parameters!$H$15),4,IF(K408>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L408=\"\"),\"\",IF(L408<0,5,IF(L408<Parameters!$E$15,1,IF(AND(L408>Parameters!$E$15,L408<=Parameters!$F$15),2,IF(AND(L408>Parameters!$F$15,L408<=Parameters!$G$15),3,IF(AND(L408>Parameters!$G$15,L408<=Parameters!$H$15),4,IF(L408>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M408=\"\"),\"\",IF(M408<0,5,IF(M408<Parameters!$E$15,1,IF(AND(M408>Parameters!$E$15,M408<=Parameters!$F$15),2,IF(AND(M408>Parameters!$F$15,M408<=Parameters!$G$15),3,IF(AND(M408>Parameters!$G$15,M408<=Parameters!$H$15),4,IF(M408>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N408=\"\"),\"\",IF(N408<0,5,IF(N408<Parameters!$E$15,1,IF(AND(N408>Parameters!$E$15,N408<=Parameters!$F$15),2,IF(AND(N408>Parameters!$F$15,N408<=Parameters!$G$15),3,IF(AND(N408>Parameters!$G$15,N408<=Parameters!$H$15),4,IF(N408>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O408=\"\"),\"\",IF(O408<0,5,IF(O408<Parameters!$E$15,1,IF(AND(O408>Parameters!$E$15,O408<=Parameters!$F$15),2,IF(AND(O408>Parameters!$F$15,O408<=Parameters!$G$15),3,IF(AND(O408>Parameters!$G$15,O408<=Parameters!$H$15),4,IF(O408>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P408=\"\"),\"\",IF(P408<0,5,IF(P408<Parameters!$E$15,1,IF(AND(P408>Parameters!$E$15,P408<=Parameters!$F$15),2,IF(AND(P408>Parameters!$F$15,P408<=Parameters!$G$15),3,IF(AND(P408>Parameters!$G$15,P408<=Parameters!$H$15),4,IF(P408>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q408=\"\"),\"\",IF(Q408<0,5,IF(Q408<Parameters!$E$15,1,IF(AND(Q408>Parameters!$E$15,Q408<=Parameters!$F$15),2,IF(AND(Q408>Parameters!$F$15,Q408<=Parameters!$G$15),3,IF(AND(Q408>Parameters!$G$15,Q408<=Parameters!$H$15),4,IF(Q408>Parameters!$H$15,5,\"\")))))))","v":""}]
[{"$f":"Data!$CK$5","v":"Debt to EBITDA"},{"$f":"Companies!B41","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B409,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B409,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A409,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B409,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B409,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A409,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B409,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B409,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A409,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B409,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B409,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A409,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B409,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B409,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A409,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B409,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B409,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A409,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B409,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B409,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A409,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B409,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B409,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A409,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B409,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B409,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A409,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B409,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B409,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A409,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B409,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B409,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A409,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B409,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B409,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A409,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B409,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B409,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A409,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B409,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B409,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A409,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B409,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B409,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A409,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C409=\"\"),\"\",IF(C409<0,5,IF(C409<Parameters!$E$15,1,IF(AND(C409>Parameters!$E$15,C409<=Parameters!$F$15),2,IF(AND(C409>Parameters!$F$15,C409<=Parameters!$G$15),3,IF(AND(C409>Parameters!$G$15,C409<=Parameters!$H$15),4,IF(C409>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(T$1=\"\",D409=\"\"),\"\",IF(D409<0,5,IF(D409<Parameters!$E$15,1,IF(AND(D409>Parameters!$E$15,D409<=Parameters!$F$15),2,IF(AND(D409>Parameters!$F$15,D409<=Parameters!$G$15),3,IF(AND(D409>Parameters!$G$15,D409<=Parameters!$H$15),4,IF(D409>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(U$1=\"\",E409=\"\"),\"\",IF(E409<0,5,IF(E409<Parameters!$E$15,1,IF(AND(E409>Parameters!$E$15,E409<=Parameters!$F$15),2,IF(AND(E409>Parameters!$F$15,E409<=Parameters!$G$15),3,IF(AND(E409>Parameters!$G$15,E409<=Parameters!$H$15),4,IF(E409>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(V$1=\"\",F409=\"\"),\"\",IF(F409<0,5,IF(F409<Parameters!$E$15,1,IF(AND(F409>Parameters!$E$15,F409<=Parameters!$F$15),2,IF(AND(F409>Parameters!$F$15,F409<=Parameters!$G$15),3,IF(AND(F409>Parameters!$G$15,F409<=Parameters!$H$15),4,IF(F409>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(W$1=\"\",G409=\"\"),\"\",IF(G409<0,5,IF(G409<Parameters!$E$15,1,IF(AND(G409>Parameters!$E$15,G409<=Parameters!$F$15),2,IF(AND(G409>Parameters!$F$15,G409<=Parameters!$G$15),3,IF(AND(G409>Parameters!$G$15,G409<=Parameters!$H$15),4,IF(G409>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(X$1=\"\",H409=\"\"),\"\",IF(H409<0,5,IF(H409<Parameters!$E$15,1,IF(AND(H409>Parameters!$E$15,H409<=Parameters!$F$15),2,IF(AND(H409>Parameters!$F$15,H409<=Parameters!$G$15),3,IF(AND(H409>Parameters!$G$15,H409<=Parameters!$H$15),4,IF(H409>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I409=\"\"),\"\",IF(I409<0,5,IF(I409<Parameters!$E$15,1,IF(AND(I409>Parameters!$E$15,I409<=Parameters!$F$15),2,IF(AND(I409>Parameters!$F$15,I409<=Parameters!$G$15),3,IF(AND(I409>Parameters!$G$15,I409<=Parameters!$H$15),4,IF(I409>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J409=\"\"),\"\",IF(J409<0,5,IF(J409<Parameters!$E$15,1,IF(AND(J409>Parameters!$E$15,J409<=Parameters!$F$15),2,IF(AND(J409>Parameters!$F$15,J409<=Parameters!$G$15),3,IF(AND(J409>Parameters!$G$15,J409<=Parameters!$H$15),4,IF(J409>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K409=\"\"),\"\",IF(K409<0,5,IF(K409<Parameters!$E$15,1,IF(AND(K409>Parameters!$E$15,K409<=Parameters!$F$15),2,IF(AND(K409>Parameters!$F$15,K409<=Parameters!$G$15),3,IF(AND(K409>Parameters!$G$15,K409<=Parameters!$H$15),4,IF(K409>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L409=\"\"),\"\",IF(L409<0,5,IF(L409<Parameters!$E$15,1,IF(AND(L409>Parameters!$E$15,L409<=Parameters!$F$15),2,IF(AND(L409>Parameters!$F$15,L409<=Parameters!$G$15),3,IF(AND(L409>Parameters!$G$15,L409<=Parameters!$H$15),4,IF(L409>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M409=\"\"),\"\",IF(M409<0,5,IF(M409<Parameters!$E$15,1,IF(AND(M409>Parameters!$E$15,M409<=Parameters!$F$15),2,IF(AND(M409>Parameters!$F$15,M409<=Parameters!$G$15),3,IF(AND(M409>Parameters!$G$15,M409<=Parameters!$H$15),4,IF(M409>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N409=\"\"),\"\",IF(N409<0,5,IF(N409<Parameters!$E$15,1,IF(AND(N409>Parameters!$E$15,N409<=Parameters!$F$15),2,IF(AND(N409>Parameters!$F$15,N409<=Parameters!$G$15),3,IF(AND(N409>Parameters!$G$15,N409<=Parameters!$H$15),4,IF(N409>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O409=\"\"),\"\",IF(O409<0,5,IF(O409<Parameters!$E$15,1,IF(AND(O409>Parameters!$E$15,O409<=Parameters!$F$15),2,IF(AND(O409>Parameters!$F$15,O409<=Parameters!$G$15),3,IF(AND(O409>Parameters!$G$15,O409<=Parameters!$H$15),4,IF(O409>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P409=\"\"),\"\",IF(P409<0,5,IF(P409<Parameters!$E$15,1,IF(AND(P409>Parameters!$E$15,P409<=Parameters!$F$15),2,IF(AND(P409>Parameters!$F$15,P409<=Parameters!$G$15),3,IF(AND(P409>Parameters!$G$15,P409<=Parameters!$H$15),4,IF(P409>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q409=\"\"),\"\",IF(Q409<0,5,IF(Q409<Parameters!$E$15,1,IF(AND(Q409>Parameters!$E$15,Q409<=Parameters!$F$15),2,IF(AND(Q409>Parameters!$F$15,Q409<=Parameters!$G$15),3,IF(AND(Q409>Parameters!$G$15,Q409<=Parameters!$H$15),4,IF(Q409>Parameters!$H$15,5,\"\")))))))","v":""}]
[{"$f":"Data!$CK$5","v":"Debt to EBITDA"},{"$f":"Companies!B42","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B410,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B410,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A410,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B410,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B410,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A410,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B410,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B410,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A410,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B410,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B410,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A410,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B410,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B410,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A410,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B410,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B410,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A410,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B410,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B410,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A410,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B410,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B410,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A410,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B410,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B410,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A410,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B410,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B410,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A410,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B410,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B410,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A410,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B410,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B410,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A410,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B410,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B410,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A410,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B410,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B410,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A410,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B410,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B410,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A410,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C410=\"\"),\"\",IF(C410<0,5,IF(C410<Parameters!$E$15,1,IF(AND(C410>Parameters!$E$15,C410<=Parameters!$F$15),2,IF(AND(C410>Parameters!$F$15,C410<=Parameters!$G$15),3,IF(AND(C410>Parameters!$G$15,C410<=Parameters!$H$15),4,IF(C410>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(T$1=\"\",D410=\"\"),\"\",IF(D410<0,5,IF(D410<Parameters!$E$15,1,IF(AND(D410>Parameters!$E$15,D410<=Parameters!$F$15),2,IF(AND(D410>Parameters!$F$15,D410<=Parameters!$G$15),3,IF(AND(D410>Parameters!$G$15,D410<=Parameters!$H$15),4,IF(D410>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(U$1=\"\",E410=\"\"),\"\",IF(E410<0,5,IF(E410<Parameters!$E$15,1,IF(AND(E410>Parameters!$E$15,E410<=Parameters!$F$15),2,IF(AND(E410>Parameters!$F$15,E410<=Parameters!$G$15),3,IF(AND(E410>Parameters!$G$15,E410<=Parameters!$H$15),4,IF(E410>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(V$1=\"\",F410=\"\"),\"\",IF(F410<0,5,IF(F410<Parameters!$E$15,1,IF(AND(F410>Parameters!$E$15,F410<=Parameters!$F$15),2,IF(AND(F410>Parameters!$F$15,F410<=Parameters!$G$15),3,IF(AND(F410>Parameters!$G$15,F410<=Parameters!$H$15),4,IF(F410>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(W$1=\"\",G410=\"\"),\"\",IF(G410<0,5,IF(G410<Parameters!$E$15,1,IF(AND(G410>Parameters!$E$15,G410<=Parameters!$F$15),2,IF(AND(G410>Parameters!$F$15,G410<=Parameters!$G$15),3,IF(AND(G410>Parameters!$G$15,G410<=Parameters!$H$15),4,IF(G410>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(X$1=\"\",H410=\"\"),\"\",IF(H410<0,5,IF(H410<Parameters!$E$15,1,IF(AND(H410>Parameters!$E$15,H410<=Parameters!$F$15),2,IF(AND(H410>Parameters!$F$15,H410<=Parameters!$G$15),3,IF(AND(H410>Parameters!$G$15,H410<=Parameters!$H$15),4,IF(H410>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I410=\"\"),\"\",IF(I410<0,5,IF(I410<Parameters!$E$15,1,IF(AND(I410>Parameters!$E$15,I410<=Parameters!$F$15),2,IF(AND(I410>Parameters!$F$15,I410<=Parameters!$G$15),3,IF(AND(I410>Parameters!$G$15,I410<=Parameters!$H$15),4,IF(I410>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J410=\"\"),\"\",IF(J410<0,5,IF(J410<Parameters!$E$15,1,IF(AND(J410>Parameters!$E$15,J410<=Parameters!$F$15),2,IF(AND(J410>Parameters!$F$15,J410<=Parameters!$G$15),3,IF(AND(J410>Parameters!$G$15,J410<=Parameters!$H$15),4,IF(J410>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K410=\"\"),\"\",IF(K410<0,5,IF(K410<Parameters!$E$15,1,IF(AND(K410>Parameters!$E$15,K410<=Parameters!$F$15),2,IF(AND(K410>Parameters!$F$15,K410<=Parameters!$G$15),3,IF(AND(K410>Parameters!$G$15,K410<=Parameters!$H$15),4,IF(K410>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L410=\"\"),\"\",IF(L410<0,5,IF(L410<Parameters!$E$15,1,IF(AND(L410>Parameters!$E$15,L410<=Parameters!$F$15),2,IF(AND(L410>Parameters!$F$15,L410<=Parameters!$G$15),3,IF(AND(L410>Parameters!$G$15,L410<=Parameters!$H$15),4,IF(L410>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M410=\"\"),\"\",IF(M410<0,5,IF(M410<Parameters!$E$15,1,IF(AND(M410>Parameters!$E$15,M410<=Parameters!$F$15),2,IF(AND(M410>Parameters!$F$15,M410<=Parameters!$G$15),3,IF(AND(M410>Parameters!$G$15,M410<=Parameters!$H$15),4,IF(M410>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N410=\"\"),\"\",IF(N410<0,5,IF(N410<Parameters!$E$15,1,IF(AND(N410>Parameters!$E$15,N410<=Parameters!$F$15),2,IF(AND(N410>Parameters!$F$15,N410<=Parameters!$G$15),3,IF(AND(N410>Parameters!$G$15,N410<=Parameters!$H$15),4,IF(N410>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O410=\"\"),\"\",IF(O410<0,5,IF(O410<Parameters!$E$15,1,IF(AND(O410>Parameters!$E$15,O410<=Parameters!$F$15),2,IF(AND(O410>Parameters!$F$15,O410<=Parameters!$G$15),3,IF(AND(O410>Parameters!$G$15,O410<=Parameters!$H$15),4,IF(O410>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P410=\"\"),\"\",IF(P410<0,5,IF(P410<Parameters!$E$15,1,IF(AND(P410>Parameters!$E$15,P410<=Parameters!$F$15),2,IF(AND(P410>Parameters!$F$15,P410<=Parameters!$G$15),3,IF(AND(P410>Parameters!$G$15,P410<=Parameters!$H$15),4,IF(P410>Parameters!$H$15,5,\"\")))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q410=\"\"),\"\",IF(Q410<0,5,IF(Q410<Parameters!$E$15,1,IF(AND(Q410>Parameters!$E$15,Q410<=Parameters!$F$15),2,IF(AND(Q410>Parameters!$F$15,Q410<=Parameters!$G$15),3,IF(AND(Q410>Parameters!$G$15,Q410<=Parameters!$H$15),4,IF(Q410>Parameters!$H$15,5,\"\")))))))","v":""}]
[]
[{"$f":"Data!$CP$5","v":"Government transfers to Total Revenue"},{"$f":"Companies!B3","v":0},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B412,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B412,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A412,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B412,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B412,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A412,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B412,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B412,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A412,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B412,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B412,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A412,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B412,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B412,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A412,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B412,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B412,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A412,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B412,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B412,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A412,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B412,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B412,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A412,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B412,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B412,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A412,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B412,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B412,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A412,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B412,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B412,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A412,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B412,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B412,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A412,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B412,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B412,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A412,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B412,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B412,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A412,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B412,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B412,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A412,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C412=\"\"),\"\",IF(C412<Parameters!$E$21,1,IF(AND(C412>Parameters!$E$21,C412<=Parameters!$F$21),2,IF(AND(C412>Parameters!$F$21,C412<=Parameters!$G$21),3,IF(AND(C412>Parameters!$G$21,C412<=Parameters!$H$21),4,IF(C412>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D412=\"\"),\"\",IF(D412<Parameters!$E$21,1,IF(AND(D412>Parameters!$E$21,D412<=Parameters!$F$21),2,IF(AND(D412>Parameters!$F$21,D412<=Parameters!$G$21),3,IF(AND(D412>Parameters!$G$21,D412<=Parameters!$H$21),4,IF(D412>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E412=\"\"),\"\",IF(E412<Parameters!$E$21,1,IF(AND(E412>Parameters!$E$21,E412<=Parameters!$F$21),2,IF(AND(E412>Parameters!$F$21,E412<=Parameters!$G$21),3,IF(AND(E412>Parameters!$G$21,E412<=Parameters!$H$21),4,IF(E412>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F412=\"\"),\"\",IF(F412<Parameters!$E$21,1,IF(AND(F412>Parameters!$E$21,F412<=Parameters!$F$21),2,IF(AND(F412>Parameters!$F$21,F412<=Parameters!$G$21),3,IF(AND(F412>Parameters!$G$21,F412<=Parameters!$H$21),4,IF(F412>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G412=\"\"),\"\",IF(G412<Parameters!$E$21,1,IF(AND(G412>Parameters!$E$21,G412<=Parameters!$F$21),2,IF(AND(G412>Parameters!$F$21,G412<=Parameters!$G$21),3,IF(AND(G412>Parameters!$G$21,G412<=Parameters!$H$21),4,IF(G412>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H412=\"\"),\"\",IF(H412<Parameters!$E$21,1,IF(AND(H412>Parameters!$E$21,H412<=Parameters!$F$21),2,IF(AND(H412>Parameters!$F$21,H412<=Parameters!$G$21),3,IF(AND(H412>Parameters!$G$21,H412<=Parameters!$H$21),4,IF(H412>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I412=\"\"),\"\",IF(I412<Parameters!$E$21,1,IF(AND(I412>Parameters!$E$21,I412<=Parameters!$F$21),2,IF(AND(I412>Parameters!$F$21,I412<=Parameters!$G$21),3,IF(AND(I412>Parameters!$G$21,I412<=Parameters!$H$21),4,IF(I412>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J412=\"\"),\"\",IF(J412<Parameters!$E$21,1,IF(AND(J412>Parameters!$E$21,J412<=Parameters!$F$21),2,IF(AND(J412>Parameters!$F$21,J412<=Parameters!$G$21),3,IF(AND(J412>Parameters!$G$21,J412<=Parameters!$H$21),4,IF(J412>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K412=\"\"),\"\",IF(K412<Parameters!$E$21,1,IF(AND(K412>Parameters!$E$21,K412<=Parameters!$F$21),2,IF(AND(K412>Parameters!$F$21,K412<=Parameters!$G$21),3,IF(AND(K412>Parameters!$G$21,K412<=Parameters!$H$21),4,IF(K412>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L412=\"\"),\"\",IF(L412<Parameters!$E$21,1,IF(AND(L412>Parameters!$E$21,L412<=Parameters!$F$21),2,IF(AND(L412>Parameters!$F$21,L412<=Parameters!$G$21),3,IF(AND(L412>Parameters!$G$21,L412<=Parameters!$H$21),4,IF(L412>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M412=\"\"),\"\",IF(M412<Parameters!$E$21,1,IF(AND(M412>Parameters!$E$21,M412<=Parameters!$F$21),2,IF(AND(M412>Parameters!$F$21,M412<=Parameters!$G$21),3,IF(AND(M412>Parameters!$G$21,M412<=Parameters!$H$21),4,IF(M412>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N412=\"\"),\"\",IF(N412<Parameters!$E$21,1,IF(AND(N412>Parameters!$E$21,N412<=Parameters!$F$21),2,IF(AND(N412>Parameters!$F$21,N412<=Parameters!$G$21),3,IF(AND(N412>Parameters!$G$21,N412<=Parameters!$H$21),4,IF(N412>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O412=\"\"),\"\",IF(O412<Parameters!$E$21,1,IF(AND(O412>Parameters!$E$21,O412<=Parameters!$F$21),2,IF(AND(O412>Parameters!$F$21,O412<=Parameters!$G$21),3,IF(AND(O412>Parameters!$G$21,O412<=Parameters!$H$21),4,IF(O412>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P412=\"\"),\"\",IF(P412<Parameters!$E$21,1,IF(AND(P412>Parameters!$E$21,P412<=Parameters!$F$21),2,IF(AND(P412>Parameters!$F$21,P412<=Parameters!$G$21),3,IF(AND(P412>Parameters!$G$21,P412<=Parameters!$H$21),4,IF(P412>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q412=\"\"),\"\",IF(Q412<Parameters!$E$21,1,IF(AND(Q412>Parameters!$E$21,Q412<=Parameters!$F$21),2,IF(AND(Q412>Parameters!$F$21,Q412<=Parameters!$G$21),3,IF(AND(Q412>Parameters!$G$21,Q412<=Parameters!$H$21),4,IF(Q412>Parameters!$H$21,5,\"\"))))))","v":""}]
[{"$f":"Data!$CP$5","v":"Government transfers to Total Revenue"},{"$f":"Companies!B4","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B413,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B413,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A413,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B413,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B413,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A413,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B413,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B413,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A413,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B413,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B413,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A413,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B413,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B413,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A413,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B413,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B413,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A413,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B413,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B413,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A413,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B413,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B413,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A413,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B413,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B413,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A413,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B413,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B413,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A413,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B413,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B413,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A413,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B413,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B413,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A413,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B413,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B413,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A413,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B413,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B413,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A413,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B413,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B413,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A413,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C413=\"\"),\"\",IF(C413<Parameters!$E$21,1,IF(AND(C413>Parameters!$E$21,C413<=Parameters!$F$21),2,IF(AND(C413>Parameters!$F$21,C413<=Parameters!$G$21),3,IF(AND(C413>Parameters!$G$21,C413<=Parameters!$H$21),4,IF(C413>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D413=\"\"),\"\",IF(D413<Parameters!$E$21,1,IF(AND(D413>Parameters!$E$21,D413<=Parameters!$F$21),2,IF(AND(D413>Parameters!$F$21,D413<=Parameters!$G$21),3,IF(AND(D413>Parameters!$G$21,D413<=Parameters!$H$21),4,IF(D413>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E413=\"\"),\"\",IF(E413<Parameters!$E$21,1,IF(AND(E413>Parameters!$E$21,E413<=Parameters!$F$21),2,IF(AND(E413>Parameters!$F$21,E413<=Parameters!$G$21),3,IF(AND(E413>Parameters!$G$21,E413<=Parameters!$H$21),4,IF(E413>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F413=\"\"),\"\",IF(F413<Parameters!$E$21,1,IF(AND(F413>Parameters!$E$21,F413<=Parameters!$F$21),2,IF(AND(F413>Parameters!$F$21,F413<=Parameters!$G$21),3,IF(AND(F413>Parameters!$G$21,F413<=Parameters!$H$21),4,IF(F413>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G413=\"\"),\"\",IF(G413<Parameters!$E$21,1,IF(AND(G413>Parameters!$E$21,G413<=Parameters!$F$21),2,IF(AND(G413>Parameters!$F$21,G413<=Parameters!$G$21),3,IF(AND(G413>Parameters!$G$21,G413<=Parameters!$H$21),4,IF(G413>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H413=\"\"),\"\",IF(H413<Parameters!$E$21,1,IF(AND(H413>Parameters!$E$21,H413<=Parameters!$F$21),2,IF(AND(H413>Parameters!$F$21,H413<=Parameters!$G$21),3,IF(AND(H413>Parameters!$G$21,H413<=Parameters!$H$21),4,IF(H413>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I413=\"\"),\"\",IF(I413<Parameters!$E$21,1,IF(AND(I413>Parameters!$E$21,I413<=Parameters!$F$21),2,IF(AND(I413>Parameters!$F$21,I413<=Parameters!$G$21),3,IF(AND(I413>Parameters!$G$21,I413<=Parameters!$H$21),4,IF(I413>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J413=\"\"),\"\",IF(J413<Parameters!$E$21,1,IF(AND(J413>Parameters!$E$21,J413<=Parameters!$F$21),2,IF(AND(J413>Parameters!$F$21,J413<=Parameters!$G$21),3,IF(AND(J413>Parameters!$G$21,J413<=Parameters!$H$21),4,IF(J413>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K413=\"\"),\"\",IF(K413<Parameters!$E$21,1,IF(AND(K413>Parameters!$E$21,K413<=Parameters!$F$21),2,IF(AND(K413>Parameters!$F$21,K413<=Parameters!$G$21),3,IF(AND(K413>Parameters!$G$21,K413<=Parameters!$H$21),4,IF(K413>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L413=\"\"),\"\",IF(L413<Parameters!$E$21,1,IF(AND(L413>Parameters!$E$21,L413<=Parameters!$F$21),2,IF(AND(L413>Parameters!$F$21,L413<=Parameters!$G$21),3,IF(AND(L413>Parameters!$G$21,L413<=Parameters!$H$21),4,IF(L413>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M413=\"\"),\"\",IF(M413<Parameters!$E$21,1,IF(AND(M413>Parameters!$E$21,M413<=Parameters!$F$21),2,IF(AND(M413>Parameters!$F$21,M413<=Parameters!$G$21),3,IF(AND(M413>Parameters!$G$21,M413<=Parameters!$H$21),4,IF(M413>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N413=\"\"),\"\",IF(N413<Parameters!$E$21,1,IF(AND(N413>Parameters!$E$21,N413<=Parameters!$F$21),2,IF(AND(N413>Parameters!$F$21,N413<=Parameters!$G$21),3,IF(AND(N413>Parameters!$G$21,N413<=Parameters!$H$21),4,IF(N413>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O413=\"\"),\"\",IF(O413<Parameters!$E$21,1,IF(AND(O413>Parameters!$E$21,O413<=Parameters!$F$21),2,IF(AND(O413>Parameters!$F$21,O413<=Parameters!$G$21),3,IF(AND(O413>Parameters!$G$21,O413<=Parameters!$H$21),4,IF(O413>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P413=\"\"),\"\",IF(P413<Parameters!$E$21,1,IF(AND(P413>Parameters!$E$21,P413<=Parameters!$F$21),2,IF(AND(P413>Parameters!$F$21,P413<=Parameters!$G$21),3,IF(AND(P413>Parameters!$G$21,P413<=Parameters!$H$21),4,IF(P413>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q413=\"\"),\"\",IF(Q413<Parameters!$E$21,1,IF(AND(Q413>Parameters!$E$21,Q413<=Parameters!$F$21),2,IF(AND(Q413>Parameters!$F$21,Q413<=Parameters!$G$21),3,IF(AND(Q413>Parameters!$G$21,Q413<=Parameters!$H$21),4,IF(Q413>Parameters!$H$21,5,\"\"))))))","v":""}]
[{"$f":"Data!$CP$5","v":"Government transfers to Total Revenue"},{"$f":"Companies!B5","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B414,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B414,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A414,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B414,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B414,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A414,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B414,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B414,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A414,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B414,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B414,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A414,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B414,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B414,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A414,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B414,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B414,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A414,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B414,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B414,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A414,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B414,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B414,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A414,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B414,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B414,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A414,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B414,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B414,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A414,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B414,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B414,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A414,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B414,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B414,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A414,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B414,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B414,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A414,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B414,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B414,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A414,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B414,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B414,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A414,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C414=\"\"),\"\",IF(C414<Parameters!$E$21,1,IF(AND(C414>Parameters!$E$21,C414<=Parameters!$F$21),2,IF(AND(C414>Parameters!$F$21,C414<=Parameters!$G$21),3,IF(AND(C414>Parameters!$G$21,C414<=Parameters!$H$21),4,IF(C414>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D414=\"\"),\"\",IF(D414<Parameters!$E$21,1,IF(AND(D414>Parameters!$E$21,D414<=Parameters!$F$21),2,IF(AND(D414>Parameters!$F$21,D414<=Parameters!$G$21),3,IF(AND(D414>Parameters!$G$21,D414<=Parameters!$H$21),4,IF(D414>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E414=\"\"),\"\",IF(E414<Parameters!$E$21,1,IF(AND(E414>Parameters!$E$21,E414<=Parameters!$F$21),2,IF(AND(E414>Parameters!$F$21,E414<=Parameters!$G$21),3,IF(AND(E414>Parameters!$G$21,E414<=Parameters!$H$21),4,IF(E414>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F414=\"\"),\"\",IF(F414<Parameters!$E$21,1,IF(AND(F414>Parameters!$E$21,F414<=Parameters!$F$21),2,IF(AND(F414>Parameters!$F$21,F414<=Parameters!$G$21),3,IF(AND(F414>Parameters!$G$21,F414<=Parameters!$H$21),4,IF(F414>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G414=\"\"),\"\",IF(G414<Parameters!$E$21,1,IF(AND(G414>Parameters!$E$21,G414<=Parameters!$F$21),2,IF(AND(G414>Parameters!$F$21,G414<=Parameters!$G$21),3,IF(AND(G414>Parameters!$G$21,G414<=Parameters!$H$21),4,IF(G414>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H414=\"\"),\"\",IF(H414<Parameters!$E$21,1,IF(AND(H414>Parameters!$E$21,H414<=Parameters!$F$21),2,IF(AND(H414>Parameters!$F$21,H414<=Parameters!$G$21),3,IF(AND(H414>Parameters!$G$21,H414<=Parameters!$H$21),4,IF(H414>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I414=\"\"),\"\",IF(I414<Parameters!$E$21,1,IF(AND(I414>Parameters!$E$21,I414<=Parameters!$F$21),2,IF(AND(I414>Parameters!$F$21,I414<=Parameters!$G$21),3,IF(AND(I414>Parameters!$G$21,I414<=Parameters!$H$21),4,IF(I414>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J414=\"\"),\"\",IF(J414<Parameters!$E$21,1,IF(AND(J414>Parameters!$E$21,J414<=Parameters!$F$21),2,IF(AND(J414>Parameters!$F$21,J414<=Parameters!$G$21),3,IF(AND(J414>Parameters!$G$21,J414<=Parameters!$H$21),4,IF(J414>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K414=\"\"),\"\",IF(K414<Parameters!$E$21,1,IF(AND(K414>Parameters!$E$21,K414<=Parameters!$F$21),2,IF(AND(K414>Parameters!$F$21,K414<=Parameters!$G$21),3,IF(AND(K414>Parameters!$G$21,K414<=Parameters!$H$21),4,IF(K414>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L414=\"\"),\"\",IF(L414<Parameters!$E$21,1,IF(AND(L414>Parameters!$E$21,L414<=Parameters!$F$21),2,IF(AND(L414>Parameters!$F$21,L414<=Parameters!$G$21),3,IF(AND(L414>Parameters!$G$21,L414<=Parameters!$H$21),4,IF(L414>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M414=\"\"),\"\",IF(M414<Parameters!$E$21,1,IF(AND(M414>Parameters!$E$21,M414<=Parameters!$F$21),2,IF(AND(M414>Parameters!$F$21,M414<=Parameters!$G$21),3,IF(AND(M414>Parameters!$G$21,M414<=Parameters!$H$21),4,IF(M414>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N414=\"\"),\"\",IF(N414<Parameters!$E$21,1,IF(AND(N414>Parameters!$E$21,N414<=Parameters!$F$21),2,IF(AND(N414>Parameters!$F$21,N414<=Parameters!$G$21),3,IF(AND(N414>Parameters!$G$21,N414<=Parameters!$H$21),4,IF(N414>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O414=\"\"),\"\",IF(O414<Parameters!$E$21,1,IF(AND(O414>Parameters!$E$21,O414<=Parameters!$F$21),2,IF(AND(O414>Parameters!$F$21,O414<=Parameters!$G$21),3,IF(AND(O414>Parameters!$G$21,O414<=Parameters!$H$21),4,IF(O414>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P414=\"\"),\"\",IF(P414<Parameters!$E$21,1,IF(AND(P414>Parameters!$E$21,P414<=Parameters!$F$21),2,IF(AND(P414>Parameters!$F$21,P414<=Parameters!$G$21),3,IF(AND(P414>Parameters!$G$21,P414<=Parameters!$H$21),4,IF(P414>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q414=\"\"),\"\",IF(Q414<Parameters!$E$21,1,IF(AND(Q414>Parameters!$E$21,Q414<=Parameters!$F$21),2,IF(AND(Q414>Parameters!$F$21,Q414<=Parameters!$G$21),3,IF(AND(Q414>Parameters!$G$21,Q414<=Parameters!$H$21),4,IF(Q414>Parameters!$H$21,5,\"\"))))))","v":""}]
[{"$f":"Data!$CP$5","v":"Government transfers to Total Revenue"},{"$f":"Companies!B6","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B415,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B415,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A415,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B415,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B415,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A415,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B415,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B415,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A415,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B415,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B415,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A415,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B415,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B415,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A415,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B415,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B415,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A415,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B415,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B415,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A415,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B415,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B415,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A415,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B415,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B415,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A415,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B415,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B415,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A415,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B415,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B415,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A415,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B415,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B415,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A415,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B415,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B415,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A415,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B415,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B415,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A415,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B415,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B415,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A415,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C415=\"\"),\"\",IF(C415<Parameters!$E$21,1,IF(AND(C415>Parameters!$E$21,C415<=Parameters!$F$21),2,IF(AND(C415>Parameters!$F$21,C415<=Parameters!$G$21),3,IF(AND(C415>Parameters!$G$21,C415<=Parameters!$H$21),4,IF(C415>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D415=\"\"),\"\",IF(D415<Parameters!$E$21,1,IF(AND(D415>Parameters!$E$21,D415<=Parameters!$F$21),2,IF(AND(D415>Parameters!$F$21,D415<=Parameters!$G$21),3,IF(AND(D415>Parameters!$G$21,D415<=Parameters!$H$21),4,IF(D415>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E415=\"\"),\"\",IF(E415<Parameters!$E$21,1,IF(AND(E415>Parameters!$E$21,E415<=Parameters!$F$21),2,IF(AND(E415>Parameters!$F$21,E415<=Parameters!$G$21),3,IF(AND(E415>Parameters!$G$21,E415<=Parameters!$H$21),4,IF(E415>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F415=\"\"),\"\",IF(F415<Parameters!$E$21,1,IF(AND(F415>Parameters!$E$21,F415<=Parameters!$F$21),2,IF(AND(F415>Parameters!$F$21,F415<=Parameters!$G$21),3,IF(AND(F415>Parameters!$G$21,F415<=Parameters!$H$21),4,IF(F415>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G415=\"\"),\"\",IF(G415<Parameters!$E$21,1,IF(AND(G415>Parameters!$E$21,G415<=Parameters!$F$21),2,IF(AND(G415>Parameters!$F$21,G415<=Parameters!$G$21),3,IF(AND(G415>Parameters!$G$21,G415<=Parameters!$H$21),4,IF(G415>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H415=\"\"),\"\",IF(H415<Parameters!$E$21,1,IF(AND(H415>Parameters!$E$21,H415<=Parameters!$F$21),2,IF(AND(H415>Parameters!$F$21,H415<=Parameters!$G$21),3,IF(AND(H415>Parameters!$G$21,H415<=Parameters!$H$21),4,IF(H415>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I415=\"\"),\"\",IF(I415<Parameters!$E$21,1,IF(AND(I415>Parameters!$E$21,I415<=Parameters!$F$21),2,IF(AND(I415>Parameters!$F$21,I415<=Parameters!$G$21),3,IF(AND(I415>Parameters!$G$21,I415<=Parameters!$H$21),4,IF(I415>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J415=\"\"),\"\",IF(J415<Parameters!$E$21,1,IF(AND(J415>Parameters!$E$21,J415<=Parameters!$F$21),2,IF(AND(J415>Parameters!$F$21,J415<=Parameters!$G$21),3,IF(AND(J415>Parameters!$G$21,J415<=Parameters!$H$21),4,IF(J415>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K415=\"\"),\"\",IF(K415<Parameters!$E$21,1,IF(AND(K415>Parameters!$E$21,K415<=Parameters!$F$21),2,IF(AND(K415>Parameters!$F$21,K415<=Parameters!$G$21),3,IF(AND(K415>Parameters!$G$21,K415<=Parameters!$H$21),4,IF(K415>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L415=\"\"),\"\",IF(L415<Parameters!$E$21,1,IF(AND(L415>Parameters!$E$21,L415<=Parameters!$F$21),2,IF(AND(L415>Parameters!$F$21,L415<=Parameters!$G$21),3,IF(AND(L415>Parameters!$G$21,L415<=Parameters!$H$21),4,IF(L415>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M415=\"\"),\"\",IF(M415<Parameters!$E$21,1,IF(AND(M415>Parameters!$E$21,M415<=Parameters!$F$21),2,IF(AND(M415>Parameters!$F$21,M415<=Parameters!$G$21),3,IF(AND(M415>Parameters!$G$21,M415<=Parameters!$H$21),4,IF(M415>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N415=\"\"),\"\",IF(N415<Parameters!$E$21,1,IF(AND(N415>Parameters!$E$21,N415<=Parameters!$F$21),2,IF(AND(N415>Parameters!$F$21,N415<=Parameters!$G$21),3,IF(AND(N415>Parameters!$G$21,N415<=Parameters!$H$21),4,IF(N415>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O415=\"\"),\"\",IF(O415<Parameters!$E$21,1,IF(AND(O415>Parameters!$E$21,O415<=Parameters!$F$21),2,IF(AND(O415>Parameters!$F$21,O415<=Parameters!$G$21),3,IF(AND(O415>Parameters!$G$21,O415<=Parameters!$H$21),4,IF(O415>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P415=\"\"),\"\",IF(P415<Parameters!$E$21,1,IF(AND(P415>Parameters!$E$21,P415<=Parameters!$F$21),2,IF(AND(P415>Parameters!$F$21,P415<=Parameters!$G$21),3,IF(AND(P415>Parameters!$G$21,P415<=Parameters!$H$21),4,IF(P415>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q415=\"\"),\"\",IF(Q415<Parameters!$E$21,1,IF(AND(Q415>Parameters!$E$21,Q415<=Parameters!$F$21),2,IF(AND(Q415>Parameters!$F$21,Q415<=Parameters!$G$21),3,IF(AND(Q415>Parameters!$G$21,Q415<=Parameters!$H$21),4,IF(Q415>Parameters!$H$21,5,\"\"))))))","v":""}]
[{"$f":"Data!$CP$5","v":"Government transfers to Total Revenue"},{"$f":"Companies!B7","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B416,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B416,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A416,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B416,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B416,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A416,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B416,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B416,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A416,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B416,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B416,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A416,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B416,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B416,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A416,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B416,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B416,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A416,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B416,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B416,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A416,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B416,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B416,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A416,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B416,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B416,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A416,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B416,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B416,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A416,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B416,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B416,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A416,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B416,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B416,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A416,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B416,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B416,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A416,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B416,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B416,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A416,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B416,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B416,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A416,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C416=\"\"),\"\",IF(C416<Parameters!$E$21,1,IF(AND(C416>Parameters!$E$21,C416<=Parameters!$F$21),2,IF(AND(C416>Parameters!$F$21,C416<=Parameters!$G$21),3,IF(AND(C416>Parameters!$G$21,C416<=Parameters!$H$21),4,IF(C416>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D416=\"\"),\"\",IF(D416<Parameters!$E$21,1,IF(AND(D416>Parameters!$E$21,D416<=Parameters!$F$21),2,IF(AND(D416>Parameters!$F$21,D416<=Parameters!$G$21),3,IF(AND(D416>Parameters!$G$21,D416<=Parameters!$H$21),4,IF(D416>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E416=\"\"),\"\",IF(E416<Parameters!$E$21,1,IF(AND(E416>Parameters!$E$21,E416<=Parameters!$F$21),2,IF(AND(E416>Parameters!$F$21,E416<=Parameters!$G$21),3,IF(AND(E416>Parameters!$G$21,E416<=Parameters!$H$21),4,IF(E416>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F416=\"\"),\"\",IF(F416<Parameters!$E$21,1,IF(AND(F416>Parameters!$E$21,F416<=Parameters!$F$21),2,IF(AND(F416>Parameters!$F$21,F416<=Parameters!$G$21),3,IF(AND(F416>Parameters!$G$21,F416<=Parameters!$H$21),4,IF(F416>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G416=\"\"),\"\",IF(G416<Parameters!$E$21,1,IF(AND(G416>Parameters!$E$21,G416<=Parameters!$F$21),2,IF(AND(G416>Parameters!$F$21,G416<=Parameters!$G$21),3,IF(AND(G416>Parameters!$G$21,G416<=Parameters!$H$21),4,IF(G416>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H416=\"\"),\"\",IF(H416<Parameters!$E$21,1,IF(AND(H416>Parameters!$E$21,H416<=Parameters!$F$21),2,IF(AND(H416>Parameters!$F$21,H416<=Parameters!$G$21),3,IF(AND(H416>Parameters!$G$21,H416<=Parameters!$H$21),4,IF(H416>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I416=\"\"),\"\",IF(I416<Parameters!$E$21,1,IF(AND(I416>Parameters!$E$21,I416<=Parameters!$F$21),2,IF(AND(I416>Parameters!$F$21,I416<=Parameters!$G$21),3,IF(AND(I416>Parameters!$G$21,I416<=Parameters!$H$21),4,IF(I416>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J416=\"\"),\"\",IF(J416<Parameters!$E$21,1,IF(AND(J416>Parameters!$E$21,J416<=Parameters!$F$21),2,IF(AND(J416>Parameters!$F$21,J416<=Parameters!$G$21),3,IF(AND(J416>Parameters!$G$21,J416<=Parameters!$H$21),4,IF(J416>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K416=\"\"),\"\",IF(K416<Parameters!$E$21,1,IF(AND(K416>Parameters!$E$21,K416<=Parameters!$F$21),2,IF(AND(K416>Parameters!$F$21,K416<=Parameters!$G$21),3,IF(AND(K416>Parameters!$G$21,K416<=Parameters!$H$21),4,IF(K416>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L416=\"\"),\"\",IF(L416<Parameters!$E$21,1,IF(AND(L416>Parameters!$E$21,L416<=Parameters!$F$21),2,IF(AND(L416>Parameters!$F$21,L416<=Parameters!$G$21),3,IF(AND(L416>Parameters!$G$21,L416<=Parameters!$H$21),4,IF(L416>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M416=\"\"),\"\",IF(M416<Parameters!$E$21,1,IF(AND(M416>Parameters!$E$21,M416<=Parameters!$F$21),2,IF(AND(M416>Parameters!$F$21,M416<=Parameters!$G$21),3,IF(AND(M416>Parameters!$G$21,M416<=Parameters!$H$21),4,IF(M416>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N416=\"\"),\"\",IF(N416<Parameters!$E$21,1,IF(AND(N416>Parameters!$E$21,N416<=Parameters!$F$21),2,IF(AND(N416>Parameters!$F$21,N416<=Parameters!$G$21),3,IF(AND(N416>Parameters!$G$21,N416<=Parameters!$H$21),4,IF(N416>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O416=\"\"),\"\",IF(O416<Parameters!$E$21,1,IF(AND(O416>Parameters!$E$21,O416<=Parameters!$F$21),2,IF(AND(O416>Parameters!$F$21,O416<=Parameters!$G$21),3,IF(AND(O416>Parameters!$G$21,O416<=Parameters!$H$21),4,IF(O416>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P416=\"\"),\"\",IF(P416<Parameters!$E$21,1,IF(AND(P416>Parameters!$E$21,P416<=Parameters!$F$21),2,IF(AND(P416>Parameters!$F$21,P416<=Parameters!$G$21),3,IF(AND(P416>Parameters!$G$21,P416<=Parameters!$H$21),4,IF(P416>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q416=\"\"),\"\",IF(Q416<Parameters!$E$21,1,IF(AND(Q416>Parameters!$E$21,Q416<=Parameters!$F$21),2,IF(AND(Q416>Parameters!$F$21,Q416<=Parameters!$G$21),3,IF(AND(Q416>Parameters!$G$21,Q416<=Parameters!$H$21),4,IF(Q416>Parameters!$H$21,5,\"\"))))))","v":""}]
[{"$f":"Data!$CP$5","v":"Government transfers to Total Revenue"},{"$f":"Companies!B8","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B417,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B417,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A417,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B417,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B417,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A417,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B417,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B417,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A417,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B417,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B417,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A417,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B417,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B417,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A417,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B417,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B417,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A417,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B417,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B417,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A417,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B417,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B417,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A417,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B417,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B417,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A417,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B417,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B417,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A417,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B417,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B417,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A417,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B417,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B417,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A417,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B417,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B417,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A417,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B417,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B417,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A417,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B417,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B417,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A417,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C417=\"\"),\"\",IF(C417<Parameters!$E$21,1,IF(AND(C417>Parameters!$E$21,C417<=Parameters!$F$21),2,IF(AND(C417>Parameters!$F$21,C417<=Parameters!$G$21),3,IF(AND(C417>Parameters!$G$21,C417<=Parameters!$H$21),4,IF(C417>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D417=\"\"),\"\",IF(D417<Parameters!$E$21,1,IF(AND(D417>Parameters!$E$21,D417<=Parameters!$F$21),2,IF(AND(D417>Parameters!$F$21,D417<=Parameters!$G$21),3,IF(AND(D417>Parameters!$G$21,D417<=Parameters!$H$21),4,IF(D417>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E417=\"\"),\"\",IF(E417<Parameters!$E$21,1,IF(AND(E417>Parameters!$E$21,E417<=Parameters!$F$21),2,IF(AND(E417>Parameters!$F$21,E417<=Parameters!$G$21),3,IF(AND(E417>Parameters!$G$21,E417<=Parameters!$H$21),4,IF(E417>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F417=\"\"),\"\",IF(F417<Parameters!$E$21,1,IF(AND(F417>Parameters!$E$21,F417<=Parameters!$F$21),2,IF(AND(F417>Parameters!$F$21,F417<=Parameters!$G$21),3,IF(AND(F417>Parameters!$G$21,F417<=Parameters!$H$21),4,IF(F417>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G417=\"\"),\"\",IF(G417<Parameters!$E$21,1,IF(AND(G417>Parameters!$E$21,G417<=Parameters!$F$21),2,IF(AND(G417>Parameters!$F$21,G417<=Parameters!$G$21),3,IF(AND(G417>Parameters!$G$21,G417<=Parameters!$H$21),4,IF(G417>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H417=\"\"),\"\",IF(H417<Parameters!$E$21,1,IF(AND(H417>Parameters!$E$21,H417<=Parameters!$F$21),2,IF(AND(H417>Parameters!$F$21,H417<=Parameters!$G$21),3,IF(AND(H417>Parameters!$G$21,H417<=Parameters!$H$21),4,IF(H417>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I417=\"\"),\"\",IF(I417<Parameters!$E$21,1,IF(AND(I417>Parameters!$E$21,I417<=Parameters!$F$21),2,IF(AND(I417>Parameters!$F$21,I417<=Parameters!$G$21),3,IF(AND(I417>Parameters!$G$21,I417<=Parameters!$H$21),4,IF(I417>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J417=\"\"),\"\",IF(J417<Parameters!$E$21,1,IF(AND(J417>Parameters!$E$21,J417<=Parameters!$F$21),2,IF(AND(J417>Parameters!$F$21,J417<=Parameters!$G$21),3,IF(AND(J417>Parameters!$G$21,J417<=Parameters!$H$21),4,IF(J417>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K417=\"\"),\"\",IF(K417<Parameters!$E$21,1,IF(AND(K417>Parameters!$E$21,K417<=Parameters!$F$21),2,IF(AND(K417>Parameters!$F$21,K417<=Parameters!$G$21),3,IF(AND(K417>Parameters!$G$21,K417<=Parameters!$H$21),4,IF(K417>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L417=\"\"),\"\",IF(L417<Parameters!$E$21,1,IF(AND(L417>Parameters!$E$21,L417<=Parameters!$F$21),2,IF(AND(L417>Parameters!$F$21,L417<=Parameters!$G$21),3,IF(AND(L417>Parameters!$G$21,L417<=Parameters!$H$21),4,IF(L417>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M417=\"\"),\"\",IF(M417<Parameters!$E$21,1,IF(AND(M417>Parameters!$E$21,M417<=Parameters!$F$21),2,IF(AND(M417>Parameters!$F$21,M417<=Parameters!$G$21),3,IF(AND(M417>Parameters!$G$21,M417<=Parameters!$H$21),4,IF(M417>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N417=\"\"),\"\",IF(N417<Parameters!$E$21,1,IF(AND(N417>Parameters!$E$21,N417<=Parameters!$F$21),2,IF(AND(N417>Parameters!$F$21,N417<=Parameters!$G$21),3,IF(AND(N417>Parameters!$G$21,N417<=Parameters!$H$21),4,IF(N417>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O417=\"\"),\"\",IF(O417<Parameters!$E$21,1,IF(AND(O417>Parameters!$E$21,O417<=Parameters!$F$21),2,IF(AND(O417>Parameters!$F$21,O417<=Parameters!$G$21),3,IF(AND(O417>Parameters!$G$21,O417<=Parameters!$H$21),4,IF(O417>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P417=\"\"),\"\",IF(P417<Parameters!$E$21,1,IF(AND(P417>Parameters!$E$21,P417<=Parameters!$F$21),2,IF(AND(P417>Parameters!$F$21,P417<=Parameters!$G$21),3,IF(AND(P417>Parameters!$G$21,P417<=Parameters!$H$21),4,IF(P417>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q417=\"\"),\"\",IF(Q417<Parameters!$E$21,1,IF(AND(Q417>Parameters!$E$21,Q417<=Parameters!$F$21),2,IF(AND(Q417>Parameters!$F$21,Q417<=Parameters!$G$21),3,IF(AND(Q417>Parameters!$G$21,Q417<=Parameters!$H$21),4,IF(Q417>Parameters!$H$21,5,\"\"))))))","v":""}]
[{"$f":"Data!$CP$5","v":"Government transfers to Total Revenue"},{"$f":"Companies!B9","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B418,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B418,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A418,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B418,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B418,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A418,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B418,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B418,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A418,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B418,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B418,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A418,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B418,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B418,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A418,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B418,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B418,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A418,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B418,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B418,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A418,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B418,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B418,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A418,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B418,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B418,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A418,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B418,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B418,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A418,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B418,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B418,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A418,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B418,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B418,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A418,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B418,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B418,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A418,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B418,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B418,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A418,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B418,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B418,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A418,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C418=\"\"),\"\",IF(C418<Parameters!$E$21,1,IF(AND(C418>Parameters!$E$21,C418<=Parameters!$F$21),2,IF(AND(C418>Parameters!$F$21,C418<=Parameters!$G$21),3,IF(AND(C418>Parameters!$G$21,C418<=Parameters!$H$21),4,IF(C418>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D418=\"\"),\"\",IF(D418<Parameters!$E$21,1,IF(AND(D418>Parameters!$E$21,D418<=Parameters!$F$21),2,IF(AND(D418>Parameters!$F$21,D418<=Parameters!$G$21),3,IF(AND(D418>Parameters!$G$21,D418<=Parameters!$H$21),4,IF(D418>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E418=\"\"),\"\",IF(E418<Parameters!$E$21,1,IF(AND(E418>Parameters!$E$21,E418<=Parameters!$F$21),2,IF(AND(E418>Parameters!$F$21,E418<=Parameters!$G$21),3,IF(AND(E418>Parameters!$G$21,E418<=Parameters!$H$21),4,IF(E418>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F418=\"\"),\"\",IF(F418<Parameters!$E$21,1,IF(AND(F418>Parameters!$E$21,F418<=Parameters!$F$21),2,IF(AND(F418>Parameters!$F$21,F418<=Parameters!$G$21),3,IF(AND(F418>Parameters!$G$21,F418<=Parameters!$H$21),4,IF(F418>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G418=\"\"),\"\",IF(G418<Parameters!$E$21,1,IF(AND(G418>Parameters!$E$21,G418<=Parameters!$F$21),2,IF(AND(G418>Parameters!$F$21,G418<=Parameters!$G$21),3,IF(AND(G418>Parameters!$G$21,G418<=Parameters!$H$21),4,IF(G418>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H418=\"\"),\"\",IF(H418<Parameters!$E$21,1,IF(AND(H418>Parameters!$E$21,H418<=Parameters!$F$21),2,IF(AND(H418>Parameters!$F$21,H418<=Parameters!$G$21),3,IF(AND(H418>Parameters!$G$21,H418<=Parameters!$H$21),4,IF(H418>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I418=\"\"),\"\",IF(I418<Parameters!$E$21,1,IF(AND(I418>Parameters!$E$21,I418<=Parameters!$F$21),2,IF(AND(I418>Parameters!$F$21,I418<=Parameters!$G$21),3,IF(AND(I418>Parameters!$G$21,I418<=Parameters!$H$21),4,IF(I418>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J418=\"\"),\"\",IF(J418<Parameters!$E$21,1,IF(AND(J418>Parameters!$E$21,J418<=Parameters!$F$21),2,IF(AND(J418>Parameters!$F$21,J418<=Parameters!$G$21),3,IF(AND(J418>Parameters!$G$21,J418<=Parameters!$H$21),4,IF(J418>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K418=\"\"),\"\",IF(K418<Parameters!$E$21,1,IF(AND(K418>Parameters!$E$21,K418<=Parameters!$F$21),2,IF(AND(K418>Parameters!$F$21,K418<=Parameters!$G$21),3,IF(AND(K418>Parameters!$G$21,K418<=Parameters!$H$21),4,IF(K418>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L418=\"\"),\"\",IF(L418<Parameters!$E$21,1,IF(AND(L418>Parameters!$E$21,L418<=Parameters!$F$21),2,IF(AND(L418>Parameters!$F$21,L418<=Parameters!$G$21),3,IF(AND(L418>Parameters!$G$21,L418<=Parameters!$H$21),4,IF(L418>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M418=\"\"),\"\",IF(M418<Parameters!$E$21,1,IF(AND(M418>Parameters!$E$21,M418<=Parameters!$F$21),2,IF(AND(M418>Parameters!$F$21,M418<=Parameters!$G$21),3,IF(AND(M418>Parameters!$G$21,M418<=Parameters!$H$21),4,IF(M418>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N418=\"\"),\"\",IF(N418<Parameters!$E$21,1,IF(AND(N418>Parameters!$E$21,N418<=Parameters!$F$21),2,IF(AND(N418>Parameters!$F$21,N418<=Parameters!$G$21),3,IF(AND(N418>Parameters!$G$21,N418<=Parameters!$H$21),4,IF(N418>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O418=\"\"),\"\",IF(O418<Parameters!$E$21,1,IF(AND(O418>Parameters!$E$21,O418<=Parameters!$F$21),2,IF(AND(O418>Parameters!$F$21,O418<=Parameters!$G$21),3,IF(AND(O418>Parameters!$G$21,O418<=Parameters!$H$21),4,IF(O418>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P418=\"\"),\"\",IF(P418<Parameters!$E$21,1,IF(AND(P418>Parameters!$E$21,P418<=Parameters!$F$21),2,IF(AND(P418>Parameters!$F$21,P418<=Parameters!$G$21),3,IF(AND(P418>Parameters!$G$21,P418<=Parameters!$H$21),4,IF(P418>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q418=\"\"),\"\",IF(Q418<Parameters!$E$21,1,IF(AND(Q418>Parameters!$E$21,Q418<=Parameters!$F$21),2,IF(AND(Q418>Parameters!$F$21,Q418<=Parameters!$G$21),3,IF(AND(Q418>Parameters!$G$21,Q418<=Parameters!$H$21),4,IF(Q418>Parameters!$H$21,5,\"\"))))))","v":""}]
[{"$f":"Data!$CP$5","v":"Government transfers to Total Revenue"},{"$f":"Companies!B10","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B419,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B419,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A419,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B419,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B419,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A419,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B419,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B419,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A419,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B419,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B419,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A419,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B419,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B419,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A419,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B419,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B419,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A419,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B419,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B419,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A419,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B419,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B419,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A419,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B419,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B419,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A419,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B419,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B419,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A419,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B419,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B419,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A419,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B419,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B419,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A419,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B419,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B419,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A419,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B419,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B419,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A419,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B419,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B419,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A419,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C419=\"\"),\"\",IF(C419<Parameters!$E$21,1,IF(AND(C419>Parameters!$E$21,C419<=Parameters!$F$21),2,IF(AND(C419>Parameters!$F$21,C419<=Parameters!$G$21),3,IF(AND(C419>Parameters!$G$21,C419<=Parameters!$H$21),4,IF(C419>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D419=\"\"),\"\",IF(D419<Parameters!$E$21,1,IF(AND(D419>Parameters!$E$21,D419<=Parameters!$F$21),2,IF(AND(D419>Parameters!$F$21,D419<=Parameters!$G$21),3,IF(AND(D419>Parameters!$G$21,D419<=Parameters!$H$21),4,IF(D419>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E419=\"\"),\"\",IF(E419<Parameters!$E$21,1,IF(AND(E419>Parameters!$E$21,E419<=Parameters!$F$21),2,IF(AND(E419>Parameters!$F$21,E419<=Parameters!$G$21),3,IF(AND(E419>Parameters!$G$21,E419<=Parameters!$H$21),4,IF(E419>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F419=\"\"),\"\",IF(F419<Parameters!$E$21,1,IF(AND(F419>Parameters!$E$21,F419<=Parameters!$F$21),2,IF(AND(F419>Parameters!$F$21,F419<=Parameters!$G$21),3,IF(AND(F419>Parameters!$G$21,F419<=Parameters!$H$21),4,IF(F419>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G419=\"\"),\"\",IF(G419<Parameters!$E$21,1,IF(AND(G419>Parameters!$E$21,G419<=Parameters!$F$21),2,IF(AND(G419>Parameters!$F$21,G419<=Parameters!$G$21),3,IF(AND(G419>Parameters!$G$21,G419<=Parameters!$H$21),4,IF(G419>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H419=\"\"),\"\",IF(H419<Parameters!$E$21,1,IF(AND(H419>Parameters!$E$21,H419<=Parameters!$F$21),2,IF(AND(H419>Parameters!$F$21,H419<=Parameters!$G$21),3,IF(AND(H419>Parameters!$G$21,H419<=Parameters!$H$21),4,IF(H419>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I419=\"\"),\"\",IF(I419<Parameters!$E$21,1,IF(AND(I419>Parameters!$E$21,I419<=Parameters!$F$21),2,IF(AND(I419>Parameters!$F$21,I419<=Parameters!$G$21),3,IF(AND(I419>Parameters!$G$21,I419<=Parameters!$H$21),4,IF(I419>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J419=\"\"),\"\",IF(J419<Parameters!$E$21,1,IF(AND(J419>Parameters!$E$21,J419<=Parameters!$F$21),2,IF(AND(J419>Parameters!$F$21,J419<=Parameters!$G$21),3,IF(AND(J419>Parameters!$G$21,J419<=Parameters!$H$21),4,IF(J419>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K419=\"\"),\"\",IF(K419<Parameters!$E$21,1,IF(AND(K419>Parameters!$E$21,K419<=Parameters!$F$21),2,IF(AND(K419>Parameters!$F$21,K419<=Parameters!$G$21),3,IF(AND(K419>Parameters!$G$21,K419<=Parameters!$H$21),4,IF(K419>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L419=\"\"),\"\",IF(L419<Parameters!$E$21,1,IF(AND(L419>Parameters!$E$21,L419<=Parameters!$F$21),2,IF(AND(L419>Parameters!$F$21,L419<=Parameters!$G$21),3,IF(AND(L419>Parameters!$G$21,L419<=Parameters!$H$21),4,IF(L419>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M419=\"\"),\"\",IF(M419<Parameters!$E$21,1,IF(AND(M419>Parameters!$E$21,M419<=Parameters!$F$21),2,IF(AND(M419>Parameters!$F$21,M419<=Parameters!$G$21),3,IF(AND(M419>Parameters!$G$21,M419<=Parameters!$H$21),4,IF(M419>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N419=\"\"),\"\",IF(N419<Parameters!$E$21,1,IF(AND(N419>Parameters!$E$21,N419<=Parameters!$F$21),2,IF(AND(N419>Parameters!$F$21,N419<=Parameters!$G$21),3,IF(AND(N419>Parameters!$G$21,N419<=Parameters!$H$21),4,IF(N419>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O419=\"\"),\"\",IF(O419<Parameters!$E$21,1,IF(AND(O419>Parameters!$E$21,O419<=Parameters!$F$21),2,IF(AND(O419>Parameters!$F$21,O419<=Parameters!$G$21),3,IF(AND(O419>Parameters!$G$21,O419<=Parameters!$H$21),4,IF(O419>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P419=\"\"),\"\",IF(P419<Parameters!$E$21,1,IF(AND(P419>Parameters!$E$21,P419<=Parameters!$F$21),2,IF(AND(P419>Parameters!$F$21,P419<=Parameters!$G$21),3,IF(AND(P419>Parameters!$G$21,P419<=Parameters!$H$21),4,IF(P419>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q419=\"\"),\"\",IF(Q419<Parameters!$E$21,1,IF(AND(Q419>Parameters!$E$21,Q419<=Parameters!$F$21),2,IF(AND(Q419>Parameters!$F$21,Q419<=Parameters!$G$21),3,IF(AND(Q419>Parameters!$G$21,Q419<=Parameters!$H$21),4,IF(Q419>Parameters!$H$21,5,\"\"))))))","v":""}]
[{"$f":"Data!$CP$5","v":"Government transfers to Total Revenue"},{"$f":"Companies!B11","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B420,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B420,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A420,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B420,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B420,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A420,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B420,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B420,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A420,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B420,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B420,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A420,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B420,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B420,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A420,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B420,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B420,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A420,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B420,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B420,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A420,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B420,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B420,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A420,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B420,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B420,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A420,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B420,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B420,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A420,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B420,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B420,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A420,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B420,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B420,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A420,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B420,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B420,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A420,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B420,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B420,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A420,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B420,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B420,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A420,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C420=\"\"),\"\",IF(C420<Parameters!$E$21,1,IF(AND(C420>Parameters!$E$21,C420<=Parameters!$F$21),2,IF(AND(C420>Parameters!$F$21,C420<=Parameters!$G$21),3,IF(AND(C420>Parameters!$G$21,C420<=Parameters!$H$21),4,IF(C420>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D420=\"\"),\"\",IF(D420<Parameters!$E$21,1,IF(AND(D420>Parameters!$E$21,D420<=Parameters!$F$21),2,IF(AND(D420>Parameters!$F$21,D420<=Parameters!$G$21),3,IF(AND(D420>Parameters!$G$21,D420<=Parameters!$H$21),4,IF(D420>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E420=\"\"),\"\",IF(E420<Parameters!$E$21,1,IF(AND(E420>Parameters!$E$21,E420<=Parameters!$F$21),2,IF(AND(E420>Parameters!$F$21,E420<=Parameters!$G$21),3,IF(AND(E420>Parameters!$G$21,E420<=Parameters!$H$21),4,IF(E420>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F420=\"\"),\"\",IF(F420<Parameters!$E$21,1,IF(AND(F420>Parameters!$E$21,F420<=Parameters!$F$21),2,IF(AND(F420>Parameters!$F$21,F420<=Parameters!$G$21),3,IF(AND(F420>Parameters!$G$21,F420<=Parameters!$H$21),4,IF(F420>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G420=\"\"),\"\",IF(G420<Parameters!$E$21,1,IF(AND(G420>Parameters!$E$21,G420<=Parameters!$F$21),2,IF(AND(G420>Parameters!$F$21,G420<=Parameters!$G$21),3,IF(AND(G420>Parameters!$G$21,G420<=Parameters!$H$21),4,IF(G420>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H420=\"\"),\"\",IF(H420<Parameters!$E$21,1,IF(AND(H420>Parameters!$E$21,H420<=Parameters!$F$21),2,IF(AND(H420>Parameters!$F$21,H420<=Parameters!$G$21),3,IF(AND(H420>Parameters!$G$21,H420<=Parameters!$H$21),4,IF(H420>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I420=\"\"),\"\",IF(I420<Parameters!$E$21,1,IF(AND(I420>Parameters!$E$21,I420<=Parameters!$F$21),2,IF(AND(I420>Parameters!$F$21,I420<=Parameters!$G$21),3,IF(AND(I420>Parameters!$G$21,I420<=Parameters!$H$21),4,IF(I420>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J420=\"\"),\"\",IF(J420<Parameters!$E$21,1,IF(AND(J420>Parameters!$E$21,J420<=Parameters!$F$21),2,IF(AND(J420>Parameters!$F$21,J420<=Parameters!$G$21),3,IF(AND(J420>Parameters!$G$21,J420<=Parameters!$H$21),4,IF(J420>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K420=\"\"),\"\",IF(K420<Parameters!$E$21,1,IF(AND(K420>Parameters!$E$21,K420<=Parameters!$F$21),2,IF(AND(K420>Parameters!$F$21,K420<=Parameters!$G$21),3,IF(AND(K420>Parameters!$G$21,K420<=Parameters!$H$21),4,IF(K420>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L420=\"\"),\"\",IF(L420<Parameters!$E$21,1,IF(AND(L420>Parameters!$E$21,L420<=Parameters!$F$21),2,IF(AND(L420>Parameters!$F$21,L420<=Parameters!$G$21),3,IF(AND(L420>Parameters!$G$21,L420<=Parameters!$H$21),4,IF(L420>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M420=\"\"),\"\",IF(M420<Parameters!$E$21,1,IF(AND(M420>Parameters!$E$21,M420<=Parameters!$F$21),2,IF(AND(M420>Parameters!$F$21,M420<=Parameters!$G$21),3,IF(AND(M420>Parameters!$G$21,M420<=Parameters!$H$21),4,IF(M420>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N420=\"\"),\"\",IF(N420<Parameters!$E$21,1,IF(AND(N420>Parameters!$E$21,N420<=Parameters!$F$21),2,IF(AND(N420>Parameters!$F$21,N420<=Parameters!$G$21),3,IF(AND(N420>Parameters!$G$21,N420<=Parameters!$H$21),4,IF(N420>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O420=\"\"),\"\",IF(O420<Parameters!$E$21,1,IF(AND(O420>Parameters!$E$21,O420<=Parameters!$F$21),2,IF(AND(O420>Parameters!$F$21,O420<=Parameters!$G$21),3,IF(AND(O420>Parameters!$G$21,O420<=Parameters!$H$21),4,IF(O420>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P420=\"\"),\"\",IF(P420<Parameters!$E$21,1,IF(AND(P420>Parameters!$E$21,P420<=Parameters!$F$21),2,IF(AND(P420>Parameters!$F$21,P420<=Parameters!$G$21),3,IF(AND(P420>Parameters!$G$21,P420<=Parameters!$H$21),4,IF(P420>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q420=\"\"),\"\",IF(Q420<Parameters!$E$21,1,IF(AND(Q420>Parameters!$E$21,Q420<=Parameters!$F$21),2,IF(AND(Q420>Parameters!$F$21,Q420<=Parameters!$G$21),3,IF(AND(Q420>Parameters!$G$21,Q420<=Parameters!$H$21),4,IF(Q420>Parameters!$H$21,5,\"\"))))))","v":""}]
[{"$f":"Data!$CP$5","v":"Government transfers to Total Revenue"},{"$f":"Companies!B12","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B421,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B421,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A421,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B421,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B421,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A421,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B421,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B421,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A421,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B421,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B421,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A421,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B421,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B421,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A421,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B421,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B421,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A421,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B421,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B421,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A421,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B421,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B421,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A421,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B421,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B421,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A421,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B421,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B421,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A421,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B421,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B421,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A421,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B421,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B421,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A421,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B421,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B421,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A421,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B421,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B421,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A421,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B421,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B421,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A421,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C421=\"\"),\"\",IF(C421<Parameters!$E$21,1,IF(AND(C421>Parameters!$E$21,C421<=Parameters!$F$21),2,IF(AND(C421>Parameters!$F$21,C421<=Parameters!$G$21),3,IF(AND(C421>Parameters!$G$21,C421<=Parameters!$H$21),4,IF(C421>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D421=\"\"),\"\",IF(D421<Parameters!$E$21,1,IF(AND(D421>Parameters!$E$21,D421<=Parameters!$F$21),2,IF(AND(D421>Parameters!$F$21,D421<=Parameters!$G$21),3,IF(AND(D421>Parameters!$G$21,D421<=Parameters!$H$21),4,IF(D421>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E421=\"\"),\"\",IF(E421<Parameters!$E$21,1,IF(AND(E421>Parameters!$E$21,E421<=Parameters!$F$21),2,IF(AND(E421>Parameters!$F$21,E421<=Parameters!$G$21),3,IF(AND(E421>Parameters!$G$21,E421<=Parameters!$H$21),4,IF(E421>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F421=\"\"),\"\",IF(F421<Parameters!$E$21,1,IF(AND(F421>Parameters!$E$21,F421<=Parameters!$F$21),2,IF(AND(F421>Parameters!$F$21,F421<=Parameters!$G$21),3,IF(AND(F421>Parameters!$G$21,F421<=Parameters!$H$21),4,IF(F421>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G421=\"\"),\"\",IF(G421<Parameters!$E$21,1,IF(AND(G421>Parameters!$E$21,G421<=Parameters!$F$21),2,IF(AND(G421>Parameters!$F$21,G421<=Parameters!$G$21),3,IF(AND(G421>Parameters!$G$21,G421<=Parameters!$H$21),4,IF(G421>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H421=\"\"),\"\",IF(H421<Parameters!$E$21,1,IF(AND(H421>Parameters!$E$21,H421<=Parameters!$F$21),2,IF(AND(H421>Parameters!$F$21,H421<=Parameters!$G$21),3,IF(AND(H421>Parameters!$G$21,H421<=Parameters!$H$21),4,IF(H421>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I421=\"\"),\"\",IF(I421<Parameters!$E$21,1,IF(AND(I421>Parameters!$E$21,I421<=Parameters!$F$21),2,IF(AND(I421>Parameters!$F$21,I421<=Parameters!$G$21),3,IF(AND(I421>Parameters!$G$21,I421<=Parameters!$H$21),4,IF(I421>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J421=\"\"),\"\",IF(J421<Parameters!$E$21,1,IF(AND(J421>Parameters!$E$21,J421<=Parameters!$F$21),2,IF(AND(J421>Parameters!$F$21,J421<=Parameters!$G$21),3,IF(AND(J421>Parameters!$G$21,J421<=Parameters!$H$21),4,IF(J421>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K421=\"\"),\"\",IF(K421<Parameters!$E$21,1,IF(AND(K421>Parameters!$E$21,K421<=Parameters!$F$21),2,IF(AND(K421>Parameters!$F$21,K421<=Parameters!$G$21),3,IF(AND(K421>Parameters!$G$21,K421<=Parameters!$H$21),4,IF(K421>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L421=\"\"),\"\",IF(L421<Parameters!$E$21,1,IF(AND(L421>Parameters!$E$21,L421<=Parameters!$F$21),2,IF(AND(L421>Parameters!$F$21,L421<=Parameters!$G$21),3,IF(AND(L421>Parameters!$G$21,L421<=Parameters!$H$21),4,IF(L421>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M421=\"\"),\"\",IF(M421<Parameters!$E$21,1,IF(AND(M421>Parameters!$E$21,M421<=Parameters!$F$21),2,IF(AND(M421>Parameters!$F$21,M421<=Parameters!$G$21),3,IF(AND(M421>Parameters!$G$21,M421<=Parameters!$H$21),4,IF(M421>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N421=\"\"),\"\",IF(N421<Parameters!$E$21,1,IF(AND(N421>Parameters!$E$21,N421<=Parameters!$F$21),2,IF(AND(N421>Parameters!$F$21,N421<=Parameters!$G$21),3,IF(AND(N421>Parameters!$G$21,N421<=Parameters!$H$21),4,IF(N421>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O421=\"\"),\"\",IF(O421<Parameters!$E$21,1,IF(AND(O421>Parameters!$E$21,O421<=Parameters!$F$21),2,IF(AND(O421>Parameters!$F$21,O421<=Parameters!$G$21),3,IF(AND(O421>Parameters!$G$21,O421<=Parameters!$H$21),4,IF(O421>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P421=\"\"),\"\",IF(P421<Parameters!$E$21,1,IF(AND(P421>Parameters!$E$21,P421<=Parameters!$F$21),2,IF(AND(P421>Parameters!$F$21,P421<=Parameters!$G$21),3,IF(AND(P421>Parameters!$G$21,P421<=Parameters!$H$21),4,IF(P421>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q421=\"\"),\"\",IF(Q421<Parameters!$E$21,1,IF(AND(Q421>Parameters!$E$21,Q421<=Parameters!$F$21),2,IF(AND(Q421>Parameters!$F$21,Q421<=Parameters!$G$21),3,IF(AND(Q421>Parameters!$G$21,Q421<=Parameters!$H$21),4,IF(Q421>Parameters!$H$21,5,\"\"))))))","v":""}]
[{"$f":"Data!$CP$5","v":"Government transfers to Total Revenue"},{"$f":"Companies!B13","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B422,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B422,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A422,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B422,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B422,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A422,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B422,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B422,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A422,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B422,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B422,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A422,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B422,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B422,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A422,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B422,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B422,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A422,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B422,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B422,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A422,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B422,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B422,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A422,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B422,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B422,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A422,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B422,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B422,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A422,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B422,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B422,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A422,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B422,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B422,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A422,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B422,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B422,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A422,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B422,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B422,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A422,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B422,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B422,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A422,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C422=\"\"),\"\",IF(C422<Parameters!$E$21,1,IF(AND(C422>Parameters!$E$21,C422<=Parameters!$F$21),2,IF(AND(C422>Parameters!$F$21,C422<=Parameters!$G$21),3,IF(AND(C422>Parameters!$G$21,C422<=Parameters!$H$21),4,IF(C422>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D422=\"\"),\"\",IF(D422<Parameters!$E$21,1,IF(AND(D422>Parameters!$E$21,D422<=Parameters!$F$21),2,IF(AND(D422>Parameters!$F$21,D422<=Parameters!$G$21),3,IF(AND(D422>Parameters!$G$21,D422<=Parameters!$H$21),4,IF(D422>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E422=\"\"),\"\",IF(E422<Parameters!$E$21,1,IF(AND(E422>Parameters!$E$21,E422<=Parameters!$F$21),2,IF(AND(E422>Parameters!$F$21,E422<=Parameters!$G$21),3,IF(AND(E422>Parameters!$G$21,E422<=Parameters!$H$21),4,IF(E422>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F422=\"\"),\"\",IF(F422<Parameters!$E$21,1,IF(AND(F422>Parameters!$E$21,F422<=Parameters!$F$21),2,IF(AND(F422>Parameters!$F$21,F422<=Parameters!$G$21),3,IF(AND(F422>Parameters!$G$21,F422<=Parameters!$H$21),4,IF(F422>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G422=\"\"),\"\",IF(G422<Parameters!$E$21,1,IF(AND(G422>Parameters!$E$21,G422<=Parameters!$F$21),2,IF(AND(G422>Parameters!$F$21,G422<=Parameters!$G$21),3,IF(AND(G422>Parameters!$G$21,G422<=Parameters!$H$21),4,IF(G422>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H422=\"\"),\"\",IF(H422<Parameters!$E$21,1,IF(AND(H422>Parameters!$E$21,H422<=Parameters!$F$21),2,IF(AND(H422>Parameters!$F$21,H422<=Parameters!$G$21),3,IF(AND(H422>Parameters!$G$21,H422<=Parameters!$H$21),4,IF(H422>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I422=\"\"),\"\",IF(I422<Parameters!$E$21,1,IF(AND(I422>Parameters!$E$21,I422<=Parameters!$F$21),2,IF(AND(I422>Parameters!$F$21,I422<=Parameters!$G$21),3,IF(AND(I422>Parameters!$G$21,I422<=Parameters!$H$21),4,IF(I422>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J422=\"\"),\"\",IF(J422<Parameters!$E$21,1,IF(AND(J422>Parameters!$E$21,J422<=Parameters!$F$21),2,IF(AND(J422>Parameters!$F$21,J422<=Parameters!$G$21),3,IF(AND(J422>Parameters!$G$21,J422<=Parameters!$H$21),4,IF(J422>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K422=\"\"),\"\",IF(K422<Parameters!$E$21,1,IF(AND(K422>Parameters!$E$21,K422<=Parameters!$F$21),2,IF(AND(K422>Parameters!$F$21,K422<=Parameters!$G$21),3,IF(AND(K422>Parameters!$G$21,K422<=Parameters!$H$21),4,IF(K422>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L422=\"\"),\"\",IF(L422<Parameters!$E$21,1,IF(AND(L422>Parameters!$E$21,L422<=Parameters!$F$21),2,IF(AND(L422>Parameters!$F$21,L422<=Parameters!$G$21),3,IF(AND(L422>Parameters!$G$21,L422<=Parameters!$H$21),4,IF(L422>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M422=\"\"),\"\",IF(M422<Parameters!$E$21,1,IF(AND(M422>Parameters!$E$21,M422<=Parameters!$F$21),2,IF(AND(M422>Parameters!$F$21,M422<=Parameters!$G$21),3,IF(AND(M422>Parameters!$G$21,M422<=Parameters!$H$21),4,IF(M422>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N422=\"\"),\"\",IF(N422<Parameters!$E$21,1,IF(AND(N422>Parameters!$E$21,N422<=Parameters!$F$21),2,IF(AND(N422>Parameters!$F$21,N422<=Parameters!$G$21),3,IF(AND(N422>Parameters!$G$21,N422<=Parameters!$H$21),4,IF(N422>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O422=\"\"),\"\",IF(O422<Parameters!$E$21,1,IF(AND(O422>Parameters!$E$21,O422<=Parameters!$F$21),2,IF(AND(O422>Parameters!$F$21,O422<=Parameters!$G$21),3,IF(AND(O422>Parameters!$G$21,O422<=Parameters!$H$21),4,IF(O422>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P422=\"\"),\"\",IF(P422<Parameters!$E$21,1,IF(AND(P422>Parameters!$E$21,P422<=Parameters!$F$21),2,IF(AND(P422>Parameters!$F$21,P422<=Parameters!$G$21),3,IF(AND(P422>Parameters!$G$21,P422<=Parameters!$H$21),4,IF(P422>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q422=\"\"),\"\",IF(Q422<Parameters!$E$21,1,IF(AND(Q422>Parameters!$E$21,Q422<=Parameters!$F$21),2,IF(AND(Q422>Parameters!$F$21,Q422<=Parameters!$G$21),3,IF(AND(Q422>Parameters!$G$21,Q422<=Parameters!$H$21),4,IF(Q422>Parameters!$H$21,5,\"\"))))))","v":""}]
[{"$f":"Data!$CP$5","v":"Government transfers to Total Revenue"},{"$f":"Companies!B14","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B423,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B423,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A423,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B423,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B423,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A423,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B423,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B423,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A423,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B423,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B423,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A423,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B423,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B423,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A423,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B423,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B423,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A423,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B423,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B423,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A423,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B423,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B423,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A423,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B423,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B423,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A423,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B423,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B423,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A423,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B423,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B423,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A423,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B423,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B423,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A423,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B423,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B423,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A423,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B423,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B423,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A423,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B423,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B423,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A423,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C423=\"\"),\"\",IF(C423<Parameters!$E$21,1,IF(AND(C423>Parameters!$E$21,C423<=Parameters!$F$21),2,IF(AND(C423>Parameters!$F$21,C423<=Parameters!$G$21),3,IF(AND(C423>Parameters!$G$21,C423<=Parameters!$H$21),4,IF(C423>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D423=\"\"),\"\",IF(D423<Parameters!$E$21,1,IF(AND(D423>Parameters!$E$21,D423<=Parameters!$F$21),2,IF(AND(D423>Parameters!$F$21,D423<=Parameters!$G$21),3,IF(AND(D423>Parameters!$G$21,D423<=Parameters!$H$21),4,IF(D423>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E423=\"\"),\"\",IF(E423<Parameters!$E$21,1,IF(AND(E423>Parameters!$E$21,E423<=Parameters!$F$21),2,IF(AND(E423>Parameters!$F$21,E423<=Parameters!$G$21),3,IF(AND(E423>Parameters!$G$21,E423<=Parameters!$H$21),4,IF(E423>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F423=\"\"),\"\",IF(F423<Parameters!$E$21,1,IF(AND(F423>Parameters!$E$21,F423<=Parameters!$F$21),2,IF(AND(F423>Parameters!$F$21,F423<=Parameters!$G$21),3,IF(AND(F423>Parameters!$G$21,F423<=Parameters!$H$21),4,IF(F423>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G423=\"\"),\"\",IF(G423<Parameters!$E$21,1,IF(AND(G423>Parameters!$E$21,G423<=Parameters!$F$21),2,IF(AND(G423>Parameters!$F$21,G423<=Parameters!$G$21),3,IF(AND(G423>Parameters!$G$21,G423<=Parameters!$H$21),4,IF(G423>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H423=\"\"),\"\",IF(H423<Parameters!$E$21,1,IF(AND(H423>Parameters!$E$21,H423<=Parameters!$F$21),2,IF(AND(H423>Parameters!$F$21,H423<=Parameters!$G$21),3,IF(AND(H423>Parameters!$G$21,H423<=Parameters!$H$21),4,IF(H423>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I423=\"\"),\"\",IF(I423<Parameters!$E$21,1,IF(AND(I423>Parameters!$E$21,I423<=Parameters!$F$21),2,IF(AND(I423>Parameters!$F$21,I423<=Parameters!$G$21),3,IF(AND(I423>Parameters!$G$21,I423<=Parameters!$H$21),4,IF(I423>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J423=\"\"),\"\",IF(J423<Parameters!$E$21,1,IF(AND(J423>Parameters!$E$21,J423<=Parameters!$F$21),2,IF(AND(J423>Parameters!$F$21,J423<=Parameters!$G$21),3,IF(AND(J423>Parameters!$G$21,J423<=Parameters!$H$21),4,IF(J423>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K423=\"\"),\"\",IF(K423<Parameters!$E$21,1,IF(AND(K423>Parameters!$E$21,K423<=Parameters!$F$21),2,IF(AND(K423>Parameters!$F$21,K423<=Parameters!$G$21),3,IF(AND(K423>Parameters!$G$21,K423<=Parameters!$H$21),4,IF(K423>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L423=\"\"),\"\",IF(L423<Parameters!$E$21,1,IF(AND(L423>Parameters!$E$21,L423<=Parameters!$F$21),2,IF(AND(L423>Parameters!$F$21,L423<=Parameters!$G$21),3,IF(AND(L423>Parameters!$G$21,L423<=Parameters!$H$21),4,IF(L423>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M423=\"\"),\"\",IF(M423<Parameters!$E$21,1,IF(AND(M423>Parameters!$E$21,M423<=Parameters!$F$21),2,IF(AND(M423>Parameters!$F$21,M423<=Parameters!$G$21),3,IF(AND(M423>Parameters!$G$21,M423<=Parameters!$H$21),4,IF(M423>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N423=\"\"),\"\",IF(N423<Parameters!$E$21,1,IF(AND(N423>Parameters!$E$21,N423<=Parameters!$F$21),2,IF(AND(N423>Parameters!$F$21,N423<=Parameters!$G$21),3,IF(AND(N423>Parameters!$G$21,N423<=Parameters!$H$21),4,IF(N423>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O423=\"\"),\"\",IF(O423<Parameters!$E$21,1,IF(AND(O423>Parameters!$E$21,O423<=Parameters!$F$21),2,IF(AND(O423>Parameters!$F$21,O423<=Parameters!$G$21),3,IF(AND(O423>Parameters!$G$21,O423<=Parameters!$H$21),4,IF(O423>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P423=\"\"),\"\",IF(P423<Parameters!$E$21,1,IF(AND(P423>Parameters!$E$21,P423<=Parameters!$F$21),2,IF(AND(P423>Parameters!$F$21,P423<=Parameters!$G$21),3,IF(AND(P423>Parameters!$G$21,P423<=Parameters!$H$21),4,IF(P423>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q423=\"\"),\"\",IF(Q423<Parameters!$E$21,1,IF(AND(Q423>Parameters!$E$21,Q423<=Parameters!$F$21),2,IF(AND(Q423>Parameters!$F$21,Q423<=Parameters!$G$21),3,IF(AND(Q423>Parameters!$G$21,Q423<=Parameters!$H$21),4,IF(Q423>Parameters!$H$21,5,\"\"))))))","v":""}]
[{"$f":"Data!$CP$5","v":"Government transfers to Total Revenue"},{"$f":"Companies!B15","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B424,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B424,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A424,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B424,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B424,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A424,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B424,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B424,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A424,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B424,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B424,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A424,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B424,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B424,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A424,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B424,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B424,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A424,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B424,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B424,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A424,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B424,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B424,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A424,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B424,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B424,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A424,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B424,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B424,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A424,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B424,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B424,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A424,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B424,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B424,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A424,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B424,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B424,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A424,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B424,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B424,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A424,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B424,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B424,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A424,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C424=\"\"),\"\",IF(C424<Parameters!$E$21,1,IF(AND(C424>Parameters!$E$21,C424<=Parameters!$F$21),2,IF(AND(C424>Parameters!$F$21,C424<=Parameters!$G$21),3,IF(AND(C424>Parameters!$G$21,C424<=Parameters!$H$21),4,IF(C424>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D424=\"\"),\"\",IF(D424<Parameters!$E$21,1,IF(AND(D424>Parameters!$E$21,D424<=Parameters!$F$21),2,IF(AND(D424>Parameters!$F$21,D424<=Parameters!$G$21),3,IF(AND(D424>Parameters!$G$21,D424<=Parameters!$H$21),4,IF(D424>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E424=\"\"),\"\",IF(E424<Parameters!$E$21,1,IF(AND(E424>Parameters!$E$21,E424<=Parameters!$F$21),2,IF(AND(E424>Parameters!$F$21,E424<=Parameters!$G$21),3,IF(AND(E424>Parameters!$G$21,E424<=Parameters!$H$21),4,IF(E424>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F424=\"\"),\"\",IF(F424<Parameters!$E$21,1,IF(AND(F424>Parameters!$E$21,F424<=Parameters!$F$21),2,IF(AND(F424>Parameters!$F$21,F424<=Parameters!$G$21),3,IF(AND(F424>Parameters!$G$21,F424<=Parameters!$H$21),4,IF(F424>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G424=\"\"),\"\",IF(G424<Parameters!$E$21,1,IF(AND(G424>Parameters!$E$21,G424<=Parameters!$F$21),2,IF(AND(G424>Parameters!$F$21,G424<=Parameters!$G$21),3,IF(AND(G424>Parameters!$G$21,G424<=Parameters!$H$21),4,IF(G424>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H424=\"\"),\"\",IF(H424<Parameters!$E$21,1,IF(AND(H424>Parameters!$E$21,H424<=Parameters!$F$21),2,IF(AND(H424>Parameters!$F$21,H424<=Parameters!$G$21),3,IF(AND(H424>Parameters!$G$21,H424<=Parameters!$H$21),4,IF(H424>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I424=\"\"),\"\",IF(I424<Parameters!$E$21,1,IF(AND(I424>Parameters!$E$21,I424<=Parameters!$F$21),2,IF(AND(I424>Parameters!$F$21,I424<=Parameters!$G$21),3,IF(AND(I424>Parameters!$G$21,I424<=Parameters!$H$21),4,IF(I424>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J424=\"\"),\"\",IF(J424<Parameters!$E$21,1,IF(AND(J424>Parameters!$E$21,J424<=Parameters!$F$21),2,IF(AND(J424>Parameters!$F$21,J424<=Parameters!$G$21),3,IF(AND(J424>Parameters!$G$21,J424<=Parameters!$H$21),4,IF(J424>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K424=\"\"),\"\",IF(K424<Parameters!$E$21,1,IF(AND(K424>Parameters!$E$21,K424<=Parameters!$F$21),2,IF(AND(K424>Parameters!$F$21,K424<=Parameters!$G$21),3,IF(AND(K424>Parameters!$G$21,K424<=Parameters!$H$21),4,IF(K424>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L424=\"\"),\"\",IF(L424<Parameters!$E$21,1,IF(AND(L424>Parameters!$E$21,L424<=Parameters!$F$21),2,IF(AND(L424>Parameters!$F$21,L424<=Parameters!$G$21),3,IF(AND(L424>Parameters!$G$21,L424<=Parameters!$H$21),4,IF(L424>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M424=\"\"),\"\",IF(M424<Parameters!$E$21,1,IF(AND(M424>Parameters!$E$21,M424<=Parameters!$F$21),2,IF(AND(M424>Parameters!$F$21,M424<=Parameters!$G$21),3,IF(AND(M424>Parameters!$G$21,M424<=Parameters!$H$21),4,IF(M424>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N424=\"\"),\"\",IF(N424<Parameters!$E$21,1,IF(AND(N424>Parameters!$E$21,N424<=Parameters!$F$21),2,IF(AND(N424>Parameters!$F$21,N424<=Parameters!$G$21),3,IF(AND(N424>Parameters!$G$21,N424<=Parameters!$H$21),4,IF(N424>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O424=\"\"),\"\",IF(O424<Parameters!$E$21,1,IF(AND(O424>Parameters!$E$21,O424<=Parameters!$F$21),2,IF(AND(O424>Parameters!$F$21,O424<=Parameters!$G$21),3,IF(AND(O424>Parameters!$G$21,O424<=Parameters!$H$21),4,IF(O424>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P424=\"\"),\"\",IF(P424<Parameters!$E$21,1,IF(AND(P424>Parameters!$E$21,P424<=Parameters!$F$21),2,IF(AND(P424>Parameters!$F$21,P424<=Parameters!$G$21),3,IF(AND(P424>Parameters!$G$21,P424<=Parameters!$H$21),4,IF(P424>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q424=\"\"),\"\",IF(Q424<Parameters!$E$21,1,IF(AND(Q424>Parameters!$E$21,Q424<=Parameters!$F$21),2,IF(AND(Q424>Parameters!$F$21,Q424<=Parameters!$G$21),3,IF(AND(Q424>Parameters!$G$21,Q424<=Parameters!$H$21),4,IF(Q424>Parameters!$H$21,5,\"\"))))))","v":""}]
[{"$f":"Data!$CP$5","v":"Government transfers to Total Revenue"},{"$f":"Companies!B16","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B425,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B425,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A425,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B425,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B425,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A425,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B425,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B425,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A425,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B425,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B425,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A425,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B425,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B425,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A425,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B425,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B425,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A425,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B425,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B425,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A425,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B425,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B425,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A425,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B425,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B425,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A425,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B425,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B425,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A425,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B425,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B425,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A425,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B425,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B425,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A425,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B425,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B425,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A425,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B425,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B425,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A425,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B425,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B425,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A425,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C425=\"\"),\"\",IF(C425<Parameters!$E$21,1,IF(AND(C425>Parameters!$E$21,C425<=Parameters!$F$21),2,IF(AND(C425>Parameters!$F$21,C425<=Parameters!$G$21),3,IF(AND(C425>Parameters!$G$21,C425<=Parameters!$H$21),4,IF(C425>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D425=\"\"),\"\",IF(D425<Parameters!$E$21,1,IF(AND(D425>Parameters!$E$21,D425<=Parameters!$F$21),2,IF(AND(D425>Parameters!$F$21,D425<=Parameters!$G$21),3,IF(AND(D425>Parameters!$G$21,D425<=Parameters!$H$21),4,IF(D425>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E425=\"\"),\"\",IF(E425<Parameters!$E$21,1,IF(AND(E425>Parameters!$E$21,E425<=Parameters!$F$21),2,IF(AND(E425>Parameters!$F$21,E425<=Parameters!$G$21),3,IF(AND(E425>Parameters!$G$21,E425<=Parameters!$H$21),4,IF(E425>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F425=\"\"),\"\",IF(F425<Parameters!$E$21,1,IF(AND(F425>Parameters!$E$21,F425<=Parameters!$F$21),2,IF(AND(F425>Parameters!$F$21,F425<=Parameters!$G$21),3,IF(AND(F425>Parameters!$G$21,F425<=Parameters!$H$21),4,IF(F425>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G425=\"\"),\"\",IF(G425<Parameters!$E$21,1,IF(AND(G425>Parameters!$E$21,G425<=Parameters!$F$21),2,IF(AND(G425>Parameters!$F$21,G425<=Parameters!$G$21),3,IF(AND(G425>Parameters!$G$21,G425<=Parameters!$H$21),4,IF(G425>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H425=\"\"),\"\",IF(H425<Parameters!$E$21,1,IF(AND(H425>Parameters!$E$21,H425<=Parameters!$F$21),2,IF(AND(H425>Parameters!$F$21,H425<=Parameters!$G$21),3,IF(AND(H425>Parameters!$G$21,H425<=Parameters!$H$21),4,IF(H425>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I425=\"\"),\"\",IF(I425<Parameters!$E$21,1,IF(AND(I425>Parameters!$E$21,I425<=Parameters!$F$21),2,IF(AND(I425>Parameters!$F$21,I425<=Parameters!$G$21),3,IF(AND(I425>Parameters!$G$21,I425<=Parameters!$H$21),4,IF(I425>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J425=\"\"),\"\",IF(J425<Parameters!$E$21,1,IF(AND(J425>Parameters!$E$21,J425<=Parameters!$F$21),2,IF(AND(J425>Parameters!$F$21,J425<=Parameters!$G$21),3,IF(AND(J425>Parameters!$G$21,J425<=Parameters!$H$21),4,IF(J425>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K425=\"\"),\"\",IF(K425<Parameters!$E$21,1,IF(AND(K425>Parameters!$E$21,K425<=Parameters!$F$21),2,IF(AND(K425>Parameters!$F$21,K425<=Parameters!$G$21),3,IF(AND(K425>Parameters!$G$21,K425<=Parameters!$H$21),4,IF(K425>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L425=\"\"),\"\",IF(L425<Parameters!$E$21,1,IF(AND(L425>Parameters!$E$21,L425<=Parameters!$F$21),2,IF(AND(L425>Parameters!$F$21,L425<=Parameters!$G$21),3,IF(AND(L425>Parameters!$G$21,L425<=Parameters!$H$21),4,IF(L425>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M425=\"\"),\"\",IF(M425<Parameters!$E$21,1,IF(AND(M425>Parameters!$E$21,M425<=Parameters!$F$21),2,IF(AND(M425>Parameters!$F$21,M425<=Parameters!$G$21),3,IF(AND(M425>Parameters!$G$21,M425<=Parameters!$H$21),4,IF(M425>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N425=\"\"),\"\",IF(N425<Parameters!$E$21,1,IF(AND(N425>Parameters!$E$21,N425<=Parameters!$F$21),2,IF(AND(N425>Parameters!$F$21,N425<=Parameters!$G$21),3,IF(AND(N425>Parameters!$G$21,N425<=Parameters!$H$21),4,IF(N425>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O425=\"\"),\"\",IF(O425<Parameters!$E$21,1,IF(AND(O425>Parameters!$E$21,O425<=Parameters!$F$21),2,IF(AND(O425>Parameters!$F$21,O425<=Parameters!$G$21),3,IF(AND(O425>Parameters!$G$21,O425<=Parameters!$H$21),4,IF(O425>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P425=\"\"),\"\",IF(P425<Parameters!$E$21,1,IF(AND(P425>Parameters!$E$21,P425<=Parameters!$F$21),2,IF(AND(P425>Parameters!$F$21,P425<=Parameters!$G$21),3,IF(AND(P425>Parameters!$G$21,P425<=Parameters!$H$21),4,IF(P425>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q425=\"\"),\"\",IF(Q425<Parameters!$E$21,1,IF(AND(Q425>Parameters!$E$21,Q425<=Parameters!$F$21),2,IF(AND(Q425>Parameters!$F$21,Q425<=Parameters!$G$21),3,IF(AND(Q425>Parameters!$G$21,Q425<=Parameters!$H$21),4,IF(Q425>Parameters!$H$21,5,\"\"))))))","v":""}]
[{"$f":"Data!$CP$5","v":"Government transfers to Total Revenue"},{"$f":"Companies!B17","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B426,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B426,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A426,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B426,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B426,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A426,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B426,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B426,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A426,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B426,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B426,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A426,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B426,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B426,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A426,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B426,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B426,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A426,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B426,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B426,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A426,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B426,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B426,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A426,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B426,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B426,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A426,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B426,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B426,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A426,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B426,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B426,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A426,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B426,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B426,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A426,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B426,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B426,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A426,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B426,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B426,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A426,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B426,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B426,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A426,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C426=\"\"),\"\",IF(C426<Parameters!$E$21,1,IF(AND(C426>Parameters!$E$21,C426<=Parameters!$F$21),2,IF(AND(C426>Parameters!$F$21,C426<=Parameters!$G$21),3,IF(AND(C426>Parameters!$G$21,C426<=Parameters!$H$21),4,IF(C426>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D426=\"\"),\"\",IF(D426<Parameters!$E$21,1,IF(AND(D426>Parameters!$E$21,D426<=Parameters!$F$21),2,IF(AND(D426>Parameters!$F$21,D426<=Parameters!$G$21),3,IF(AND(D426>Parameters!$G$21,D426<=Parameters!$H$21),4,IF(D426>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E426=\"\"),\"\",IF(E426<Parameters!$E$21,1,IF(AND(E426>Parameters!$E$21,E426<=Parameters!$F$21),2,IF(AND(E426>Parameters!$F$21,E426<=Parameters!$G$21),3,IF(AND(E426>Parameters!$G$21,E426<=Parameters!$H$21),4,IF(E426>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F426=\"\"),\"\",IF(F426<Parameters!$E$21,1,IF(AND(F426>Parameters!$E$21,F426<=Parameters!$F$21),2,IF(AND(F426>Parameters!$F$21,F426<=Parameters!$G$21),3,IF(AND(F426>Parameters!$G$21,F426<=Parameters!$H$21),4,IF(F426>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G426=\"\"),\"\",IF(G426<Parameters!$E$21,1,IF(AND(G426>Parameters!$E$21,G426<=Parameters!$F$21),2,IF(AND(G426>Parameters!$F$21,G426<=Parameters!$G$21),3,IF(AND(G426>Parameters!$G$21,G426<=Parameters!$H$21),4,IF(G426>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H426=\"\"),\"\",IF(H426<Parameters!$E$21,1,IF(AND(H426>Parameters!$E$21,H426<=Parameters!$F$21),2,IF(AND(H426>Parameters!$F$21,H426<=Parameters!$G$21),3,IF(AND(H426>Parameters!$G$21,H426<=Parameters!$H$21),4,IF(H426>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I426=\"\"),\"\",IF(I426<Parameters!$E$21,1,IF(AND(I426>Parameters!$E$21,I426<=Parameters!$F$21),2,IF(AND(I426>Parameters!$F$21,I426<=Parameters!$G$21),3,IF(AND(I426>Parameters!$G$21,I426<=Parameters!$H$21),4,IF(I426>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J426=\"\"),\"\",IF(J426<Parameters!$E$21,1,IF(AND(J426>Parameters!$E$21,J426<=Parameters!$F$21),2,IF(AND(J426>Parameters!$F$21,J426<=Parameters!$G$21),3,IF(AND(J426>Parameters!$G$21,J426<=Parameters!$H$21),4,IF(J426>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K426=\"\"),\"\",IF(K426<Parameters!$E$21,1,IF(AND(K426>Parameters!$E$21,K426<=Parameters!$F$21),2,IF(AND(K426>Parameters!$F$21,K426<=Parameters!$G$21),3,IF(AND(K426>Parameters!$G$21,K426<=Parameters!$H$21),4,IF(K426>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L426=\"\"),\"\",IF(L426<Parameters!$E$21,1,IF(AND(L426>Parameters!$E$21,L426<=Parameters!$F$21),2,IF(AND(L426>Parameters!$F$21,L426<=Parameters!$G$21),3,IF(AND(L426>Parameters!$G$21,L426<=Parameters!$H$21),4,IF(L426>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M426=\"\"),\"\",IF(M426<Parameters!$E$21,1,IF(AND(M426>Parameters!$E$21,M426<=Parameters!$F$21),2,IF(AND(M426>Parameters!$F$21,M426<=Parameters!$G$21),3,IF(AND(M426>Parameters!$G$21,M426<=Parameters!$H$21),4,IF(M426>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N426=\"\"),\"\",IF(N426<Parameters!$E$21,1,IF(AND(N426>Parameters!$E$21,N426<=Parameters!$F$21),2,IF(AND(N426>Parameters!$F$21,N426<=Parameters!$G$21),3,IF(AND(N426>Parameters!$G$21,N426<=Parameters!$H$21),4,IF(N426>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O426=\"\"),\"\",IF(O426<Parameters!$E$21,1,IF(AND(O426>Parameters!$E$21,O426<=Parameters!$F$21),2,IF(AND(O426>Parameters!$F$21,O426<=Parameters!$G$21),3,IF(AND(O426>Parameters!$G$21,O426<=Parameters!$H$21),4,IF(O426>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P426=\"\"),\"\",IF(P426<Parameters!$E$21,1,IF(AND(P426>Parameters!$E$21,P426<=Parameters!$F$21),2,IF(AND(P426>Parameters!$F$21,P426<=Parameters!$G$21),3,IF(AND(P426>Parameters!$G$21,P426<=Parameters!$H$21),4,IF(P426>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q426=\"\"),\"\",IF(Q426<Parameters!$E$21,1,IF(AND(Q426>Parameters!$E$21,Q426<=Parameters!$F$21),2,IF(AND(Q426>Parameters!$F$21,Q426<=Parameters!$G$21),3,IF(AND(Q426>Parameters!$G$21,Q426<=Parameters!$H$21),4,IF(Q426>Parameters!$H$21,5,\"\"))))))","v":""}]
[{"$f":"Data!$CP$5","v":"Government transfers to Total Revenue"},{"$f":"Companies!B18","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B427,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B427,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A427,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B427,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B427,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A427,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B427,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B427,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A427,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B427,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B427,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A427,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B427,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B427,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A427,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B427,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B427,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A427,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B427,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B427,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A427,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B427,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B427,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A427,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B427,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B427,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A427,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B427,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B427,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A427,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B427,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B427,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A427,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B427,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B427,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A427,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B427,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B427,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A427,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B427,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B427,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A427,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B427,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B427,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A427,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C427=\"\"),\"\",IF(C427<Parameters!$E$21,1,IF(AND(C427>Parameters!$E$21,C427<=Parameters!$F$21),2,IF(AND(C427>Parameters!$F$21,C427<=Parameters!$G$21),3,IF(AND(C427>Parameters!$G$21,C427<=Parameters!$H$21),4,IF(C427>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D427=\"\"),\"\",IF(D427<Parameters!$E$21,1,IF(AND(D427>Parameters!$E$21,D427<=Parameters!$F$21),2,IF(AND(D427>Parameters!$F$21,D427<=Parameters!$G$21),3,IF(AND(D427>Parameters!$G$21,D427<=Parameters!$H$21),4,IF(D427>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E427=\"\"),\"\",IF(E427<Parameters!$E$21,1,IF(AND(E427>Parameters!$E$21,E427<=Parameters!$F$21),2,IF(AND(E427>Parameters!$F$21,E427<=Parameters!$G$21),3,IF(AND(E427>Parameters!$G$21,E427<=Parameters!$H$21),4,IF(E427>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F427=\"\"),\"\",IF(F427<Parameters!$E$21,1,IF(AND(F427>Parameters!$E$21,F427<=Parameters!$F$21),2,IF(AND(F427>Parameters!$F$21,F427<=Parameters!$G$21),3,IF(AND(F427>Parameters!$G$21,F427<=Parameters!$H$21),4,IF(F427>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G427=\"\"),\"\",IF(G427<Parameters!$E$21,1,IF(AND(G427>Parameters!$E$21,G427<=Parameters!$F$21),2,IF(AND(G427>Parameters!$F$21,G427<=Parameters!$G$21),3,IF(AND(G427>Parameters!$G$21,G427<=Parameters!$H$21),4,IF(G427>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H427=\"\"),\"\",IF(H427<Parameters!$E$21,1,IF(AND(H427>Parameters!$E$21,H427<=Parameters!$F$21),2,IF(AND(H427>Parameters!$F$21,H427<=Parameters!$G$21),3,IF(AND(H427>Parameters!$G$21,H427<=Parameters!$H$21),4,IF(H427>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I427=\"\"),\"\",IF(I427<Parameters!$E$21,1,IF(AND(I427>Parameters!$E$21,I427<=Parameters!$F$21),2,IF(AND(I427>Parameters!$F$21,I427<=Parameters!$G$21),3,IF(AND(I427>Parameters!$G$21,I427<=Parameters!$H$21),4,IF(I427>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J427=\"\"),\"\",IF(J427<Parameters!$E$21,1,IF(AND(J427>Parameters!$E$21,J427<=Parameters!$F$21),2,IF(AND(J427>Parameters!$F$21,J427<=Parameters!$G$21),3,IF(AND(J427>Parameters!$G$21,J427<=Parameters!$H$21),4,IF(J427>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K427=\"\"),\"\",IF(K427<Parameters!$E$21,1,IF(AND(K427>Parameters!$E$21,K427<=Parameters!$F$21),2,IF(AND(K427>Parameters!$F$21,K427<=Parameters!$G$21),3,IF(AND(K427>Parameters!$G$21,K427<=Parameters!$H$21),4,IF(K427>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L427=\"\"),\"\",IF(L427<Parameters!$E$21,1,IF(AND(L427>Parameters!$E$21,L427<=Parameters!$F$21),2,IF(AND(L427>Parameters!$F$21,L427<=Parameters!$G$21),3,IF(AND(L427>Parameters!$G$21,L427<=Parameters!$H$21),4,IF(L427>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M427=\"\"),\"\",IF(M427<Parameters!$E$21,1,IF(AND(M427>Parameters!$E$21,M427<=Parameters!$F$21),2,IF(AND(M427>Parameters!$F$21,M427<=Parameters!$G$21),3,IF(AND(M427>Parameters!$G$21,M427<=Parameters!$H$21),4,IF(M427>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N427=\"\"),\"\",IF(N427<Parameters!$E$21,1,IF(AND(N427>Parameters!$E$21,N427<=Parameters!$F$21),2,IF(AND(N427>Parameters!$F$21,N427<=Parameters!$G$21),3,IF(AND(N427>Parameters!$G$21,N427<=Parameters!$H$21),4,IF(N427>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O427=\"\"),\"\",IF(O427<Parameters!$E$21,1,IF(AND(O427>Parameters!$E$21,O427<=Parameters!$F$21),2,IF(AND(O427>Parameters!$F$21,O427<=Parameters!$G$21),3,IF(AND(O427>Parameters!$G$21,O427<=Parameters!$H$21),4,IF(O427>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P427=\"\"),\"\",IF(P427<Parameters!$E$21,1,IF(AND(P427>Parameters!$E$21,P427<=Parameters!$F$21),2,IF(AND(P427>Parameters!$F$21,P427<=Parameters!$G$21),3,IF(AND(P427>Parameters!$G$21,P427<=Parameters!$H$21),4,IF(P427>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q427=\"\"),\"\",IF(Q427<Parameters!$E$21,1,IF(AND(Q427>Parameters!$E$21,Q427<=Parameters!$F$21),2,IF(AND(Q427>Parameters!$F$21,Q427<=Parameters!$G$21),3,IF(AND(Q427>Parameters!$G$21,Q427<=Parameters!$H$21),4,IF(Q427>Parameters!$H$21,5,\"\"))))))","v":""}]
[{"$f":"Data!$CP$5","v":"Government transfers to Total Revenue"},{"$f":"Companies!B19","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B428,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B428,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A428,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B428,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B428,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A428,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B428,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B428,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A428,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B428,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B428,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A428,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B428,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B428,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A428,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B428,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B428,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A428,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B428,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B428,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A428,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B428,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B428,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A428,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B428,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B428,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A428,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B428,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B428,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A428,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B428,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B428,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A428,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B428,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B428,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A428,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B428,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B428,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A428,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B428,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B428,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A428,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B428,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B428,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A428,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C428=\"\"),\"\",IF(C428<Parameters!$E$21,1,IF(AND(C428>Parameters!$E$21,C428<=Parameters!$F$21),2,IF(AND(C428>Parameters!$F$21,C428<=Parameters!$G$21),3,IF(AND(C428>Parameters!$G$21,C428<=Parameters!$H$21),4,IF(C428>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D428=\"\"),\"\",IF(D428<Parameters!$E$21,1,IF(AND(D428>Parameters!$E$21,D428<=Parameters!$F$21),2,IF(AND(D428>Parameters!$F$21,D428<=Parameters!$G$21),3,IF(AND(D428>Parameters!$G$21,D428<=Parameters!$H$21),4,IF(D428>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E428=\"\"),\"\",IF(E428<Parameters!$E$21,1,IF(AND(E428>Parameters!$E$21,E428<=Parameters!$F$21),2,IF(AND(E428>Parameters!$F$21,E428<=Parameters!$G$21),3,IF(AND(E428>Parameters!$G$21,E428<=Parameters!$H$21),4,IF(E428>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F428=\"\"),\"\",IF(F428<Parameters!$E$21,1,IF(AND(F428>Parameters!$E$21,F428<=Parameters!$F$21),2,IF(AND(F428>Parameters!$F$21,F428<=Parameters!$G$21),3,IF(AND(F428>Parameters!$G$21,F428<=Parameters!$H$21),4,IF(F428>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G428=\"\"),\"\",IF(G428<Parameters!$E$21,1,IF(AND(G428>Parameters!$E$21,G428<=Parameters!$F$21),2,IF(AND(G428>Parameters!$F$21,G428<=Parameters!$G$21),3,IF(AND(G428>Parameters!$G$21,G428<=Parameters!$H$21),4,IF(G428>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H428=\"\"),\"\",IF(H428<Parameters!$E$21,1,IF(AND(H428>Parameters!$E$21,H428<=Parameters!$F$21),2,IF(AND(H428>Parameters!$F$21,H428<=Parameters!$G$21),3,IF(AND(H428>Parameters!$G$21,H428<=Parameters!$H$21),4,IF(H428>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I428=\"\"),\"\",IF(I428<Parameters!$E$21,1,IF(AND(I428>Parameters!$E$21,I428<=Parameters!$F$21),2,IF(AND(I428>Parameters!$F$21,I428<=Parameters!$G$21),3,IF(AND(I428>Parameters!$G$21,I428<=Parameters!$H$21),4,IF(I428>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J428=\"\"),\"\",IF(J428<Parameters!$E$21,1,IF(AND(J428>Parameters!$E$21,J428<=Parameters!$F$21),2,IF(AND(J428>Parameters!$F$21,J428<=Parameters!$G$21),3,IF(AND(J428>Parameters!$G$21,J428<=Parameters!$H$21),4,IF(J428>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K428=\"\"),\"\",IF(K428<Parameters!$E$21,1,IF(AND(K428>Parameters!$E$21,K428<=Parameters!$F$21),2,IF(AND(K428>Parameters!$F$21,K428<=Parameters!$G$21),3,IF(AND(K428>Parameters!$G$21,K428<=Parameters!$H$21),4,IF(K428>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L428=\"\"),\"\",IF(L428<Parameters!$E$21,1,IF(AND(L428>Parameters!$E$21,L428<=Parameters!$F$21),2,IF(AND(L428>Parameters!$F$21,L428<=Parameters!$G$21),3,IF(AND(L428>Parameters!$G$21,L428<=Parameters!$H$21),4,IF(L428>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M428=\"\"),\"\",IF(M428<Parameters!$E$21,1,IF(AND(M428>Parameters!$E$21,M428<=Parameters!$F$21),2,IF(AND(M428>Parameters!$F$21,M428<=Parameters!$G$21),3,IF(AND(M428>Parameters!$G$21,M428<=Parameters!$H$21),4,IF(M428>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N428=\"\"),\"\",IF(N428<Parameters!$E$21,1,IF(AND(N428>Parameters!$E$21,N428<=Parameters!$F$21),2,IF(AND(N428>Parameters!$F$21,N428<=Parameters!$G$21),3,IF(AND(N428>Parameters!$G$21,N428<=Parameters!$H$21),4,IF(N428>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O428=\"\"),\"\",IF(O428<Parameters!$E$21,1,IF(AND(O428>Parameters!$E$21,O428<=Parameters!$F$21),2,IF(AND(O428>Parameters!$F$21,O428<=Parameters!$G$21),3,IF(AND(O428>Parameters!$G$21,O428<=Parameters!$H$21),4,IF(O428>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P428=\"\"),\"\",IF(P428<Parameters!$E$21,1,IF(AND(P428>Parameters!$E$21,P428<=Parameters!$F$21),2,IF(AND(P428>Parameters!$F$21,P428<=Parameters!$G$21),3,IF(AND(P428>Parameters!$G$21,P428<=Parameters!$H$21),4,IF(P428>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q428=\"\"),\"\",IF(Q428<Parameters!$E$21,1,IF(AND(Q428>Parameters!$E$21,Q428<=Parameters!$F$21),2,IF(AND(Q428>Parameters!$F$21,Q428<=Parameters!$G$21),3,IF(AND(Q428>Parameters!$G$21,Q428<=Parameters!$H$21),4,IF(Q428>Parameters!$H$21,5,\"\"))))))","v":""}]
[{"$f":"Data!$CP$5","v":"Government transfers to Total Revenue"},{"$f":"Companies!B20","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B429,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B429,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A429,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B429,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B429,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A429,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B429,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B429,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A429,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B429,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B429,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A429,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B429,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B429,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A429,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B429,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B429,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A429,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B429,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B429,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A429,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B429,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B429,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A429,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B429,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B429,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A429,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B429,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B429,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A429,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B429,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B429,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A429,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B429,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B429,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A429,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B429,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B429,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A429,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B429,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B429,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A429,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B429,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B429,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A429,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C429=\"\"),\"\",IF(C429<Parameters!$E$21,1,IF(AND(C429>Parameters!$E$21,C429<=Parameters!$F$21),2,IF(AND(C429>Parameters!$F$21,C429<=Parameters!$G$21),3,IF(AND(C429>Parameters!$G$21,C429<=Parameters!$H$21),4,IF(C429>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D429=\"\"),\"\",IF(D429<Parameters!$E$21,1,IF(AND(D429>Parameters!$E$21,D429<=Parameters!$F$21),2,IF(AND(D429>Parameters!$F$21,D429<=Parameters!$G$21),3,IF(AND(D429>Parameters!$G$21,D429<=Parameters!$H$21),4,IF(D429>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E429=\"\"),\"\",IF(E429<Parameters!$E$21,1,IF(AND(E429>Parameters!$E$21,E429<=Parameters!$F$21),2,IF(AND(E429>Parameters!$F$21,E429<=Parameters!$G$21),3,IF(AND(E429>Parameters!$G$21,E429<=Parameters!$H$21),4,IF(E429>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F429=\"\"),\"\",IF(F429<Parameters!$E$21,1,IF(AND(F429>Parameters!$E$21,F429<=Parameters!$F$21),2,IF(AND(F429>Parameters!$F$21,F429<=Parameters!$G$21),3,IF(AND(F429>Parameters!$G$21,F429<=Parameters!$H$21),4,IF(F429>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G429=\"\"),\"\",IF(G429<Parameters!$E$21,1,IF(AND(G429>Parameters!$E$21,G429<=Parameters!$F$21),2,IF(AND(G429>Parameters!$F$21,G429<=Parameters!$G$21),3,IF(AND(G429>Parameters!$G$21,G429<=Parameters!$H$21),4,IF(G429>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H429=\"\"),\"\",IF(H429<Parameters!$E$21,1,IF(AND(H429>Parameters!$E$21,H429<=Parameters!$F$21),2,IF(AND(H429>Parameters!$F$21,H429<=Parameters!$G$21),3,IF(AND(H429>Parameters!$G$21,H429<=Parameters!$H$21),4,IF(H429>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I429=\"\"),\"\",IF(I429<Parameters!$E$21,1,IF(AND(I429>Parameters!$E$21,I429<=Parameters!$F$21),2,IF(AND(I429>Parameters!$F$21,I429<=Parameters!$G$21),3,IF(AND(I429>Parameters!$G$21,I429<=Parameters!$H$21),4,IF(I429>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J429=\"\"),\"\",IF(J429<Parameters!$E$21,1,IF(AND(J429>Parameters!$E$21,J429<=Parameters!$F$21),2,IF(AND(J429>Parameters!$F$21,J429<=Parameters!$G$21),3,IF(AND(J429>Parameters!$G$21,J429<=Parameters!$H$21),4,IF(J429>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K429=\"\"),\"\",IF(K429<Parameters!$E$21,1,IF(AND(K429>Parameters!$E$21,K429<=Parameters!$F$21),2,IF(AND(K429>Parameters!$F$21,K429<=Parameters!$G$21),3,IF(AND(K429>Parameters!$G$21,K429<=Parameters!$H$21),4,IF(K429>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L429=\"\"),\"\",IF(L429<Parameters!$E$21,1,IF(AND(L429>Parameters!$E$21,L429<=Parameters!$F$21),2,IF(AND(L429>Parameters!$F$21,L429<=Parameters!$G$21),3,IF(AND(L429>Parameters!$G$21,L429<=Parameters!$H$21),4,IF(L429>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M429=\"\"),\"\",IF(M429<Parameters!$E$21,1,IF(AND(M429>Parameters!$E$21,M429<=Parameters!$F$21),2,IF(AND(M429>Parameters!$F$21,M429<=Parameters!$G$21),3,IF(AND(M429>Parameters!$G$21,M429<=Parameters!$H$21),4,IF(M429>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N429=\"\"),\"\",IF(N429<Parameters!$E$21,1,IF(AND(N429>Parameters!$E$21,N429<=Parameters!$F$21),2,IF(AND(N429>Parameters!$F$21,N429<=Parameters!$G$21),3,IF(AND(N429>Parameters!$G$21,N429<=Parameters!$H$21),4,IF(N429>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O429=\"\"),\"\",IF(O429<Parameters!$E$21,1,IF(AND(O429>Parameters!$E$21,O429<=Parameters!$F$21),2,IF(AND(O429>Parameters!$F$21,O429<=Parameters!$G$21),3,IF(AND(O429>Parameters!$G$21,O429<=Parameters!$H$21),4,IF(O429>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P429=\"\"),\"\",IF(P429<Parameters!$E$21,1,IF(AND(P429>Parameters!$E$21,P429<=Parameters!$F$21),2,IF(AND(P429>Parameters!$F$21,P429<=Parameters!$G$21),3,IF(AND(P429>Parameters!$G$21,P429<=Parameters!$H$21),4,IF(P429>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q429=\"\"),\"\",IF(Q429<Parameters!$E$21,1,IF(AND(Q429>Parameters!$E$21,Q429<=Parameters!$F$21),2,IF(AND(Q429>Parameters!$F$21,Q429<=Parameters!$G$21),3,IF(AND(Q429>Parameters!$G$21,Q429<=Parameters!$H$21),4,IF(Q429>Parameters!$H$21,5,\"\"))))))","v":""}]
[{"$f":"Data!$CP$5","v":"Government transfers to Total Revenue"},{"$f":"Companies!B21","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B430,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B430,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A430,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B430,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B430,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A430,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B430,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B430,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A430,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B430,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B430,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A430,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B430,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B430,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A430,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B430,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B430,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A430,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B430,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B430,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A430,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B430,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B430,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A430,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B430,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B430,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A430,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B430,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B430,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A430,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B430,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B430,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A430,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B430,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B430,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A430,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B430,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B430,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A430,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B430,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B430,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A430,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B430,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B430,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A430,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C430=\"\"),\"\",IF(C430<Parameters!$E$21,1,IF(AND(C430>Parameters!$E$21,C430<=Parameters!$F$21),2,IF(AND(C430>Parameters!$F$21,C430<=Parameters!$G$21),3,IF(AND(C430>Parameters!$G$21,C430<=Parameters!$H$21),4,IF(C430>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D430=\"\"),\"\",IF(D430<Parameters!$E$21,1,IF(AND(D430>Parameters!$E$21,D430<=Parameters!$F$21),2,IF(AND(D430>Parameters!$F$21,D430<=Parameters!$G$21),3,IF(AND(D430>Parameters!$G$21,D430<=Parameters!$H$21),4,IF(D430>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E430=\"\"),\"\",IF(E430<Parameters!$E$21,1,IF(AND(E430>Parameters!$E$21,E430<=Parameters!$F$21),2,IF(AND(E430>Parameters!$F$21,E430<=Parameters!$G$21),3,IF(AND(E430>Parameters!$G$21,E430<=Parameters!$H$21),4,IF(E430>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F430=\"\"),\"\",IF(F430<Parameters!$E$21,1,IF(AND(F430>Parameters!$E$21,F430<=Parameters!$F$21),2,IF(AND(F430>Parameters!$F$21,F430<=Parameters!$G$21),3,IF(AND(F430>Parameters!$G$21,F430<=Parameters!$H$21),4,IF(F430>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G430=\"\"),\"\",IF(G430<Parameters!$E$21,1,IF(AND(G430>Parameters!$E$21,G430<=Parameters!$F$21),2,IF(AND(G430>Parameters!$F$21,G430<=Parameters!$G$21),3,IF(AND(G430>Parameters!$G$21,G430<=Parameters!$H$21),4,IF(G430>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H430=\"\"),\"\",IF(H430<Parameters!$E$21,1,IF(AND(H430>Parameters!$E$21,H430<=Parameters!$F$21),2,IF(AND(H430>Parameters!$F$21,H430<=Parameters!$G$21),3,IF(AND(H430>Parameters!$G$21,H430<=Parameters!$H$21),4,IF(H430>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I430=\"\"),\"\",IF(I430<Parameters!$E$21,1,IF(AND(I430>Parameters!$E$21,I430<=Parameters!$F$21),2,IF(AND(I430>Parameters!$F$21,I430<=Parameters!$G$21),3,IF(AND(I430>Parameters!$G$21,I430<=Parameters!$H$21),4,IF(I430>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J430=\"\"),\"\",IF(J430<Parameters!$E$21,1,IF(AND(J430>Parameters!$E$21,J430<=Parameters!$F$21),2,IF(AND(J430>Parameters!$F$21,J430<=Parameters!$G$21),3,IF(AND(J430>Parameters!$G$21,J430<=Parameters!$H$21),4,IF(J430>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K430=\"\"),\"\",IF(K430<Parameters!$E$21,1,IF(AND(K430>Parameters!$E$21,K430<=Parameters!$F$21),2,IF(AND(K430>Parameters!$F$21,K430<=Parameters!$G$21),3,IF(AND(K430>Parameters!$G$21,K430<=Parameters!$H$21),4,IF(K430>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L430=\"\"),\"\",IF(L430<Parameters!$E$21,1,IF(AND(L430>Parameters!$E$21,L430<=Parameters!$F$21),2,IF(AND(L430>Parameters!$F$21,L430<=Parameters!$G$21),3,IF(AND(L430>Parameters!$G$21,L430<=Parameters!$H$21),4,IF(L430>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M430=\"\"),\"\",IF(M430<Parameters!$E$21,1,IF(AND(M430>Parameters!$E$21,M430<=Parameters!$F$21),2,IF(AND(M430>Parameters!$F$21,M430<=Parameters!$G$21),3,IF(AND(M430>Parameters!$G$21,M430<=Parameters!$H$21),4,IF(M430>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N430=\"\"),\"\",IF(N430<Parameters!$E$21,1,IF(AND(N430>Parameters!$E$21,N430<=Parameters!$F$21),2,IF(AND(N430>Parameters!$F$21,N430<=Parameters!$G$21),3,IF(AND(N430>Parameters!$G$21,N430<=Parameters!$H$21),4,IF(N430>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O430=\"\"),\"\",IF(O430<Parameters!$E$21,1,IF(AND(O430>Parameters!$E$21,O430<=Parameters!$F$21),2,IF(AND(O430>Parameters!$F$21,O430<=Parameters!$G$21),3,IF(AND(O430>Parameters!$G$21,O430<=Parameters!$H$21),4,IF(O430>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P430=\"\"),\"\",IF(P430<Parameters!$E$21,1,IF(AND(P430>Parameters!$E$21,P430<=Parameters!$F$21),2,IF(AND(P430>Parameters!$F$21,P430<=Parameters!$G$21),3,IF(AND(P430>Parameters!$G$21,P430<=Parameters!$H$21),4,IF(P430>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q430=\"\"),\"\",IF(Q430<Parameters!$E$21,1,IF(AND(Q430>Parameters!$E$21,Q430<=Parameters!$F$21),2,IF(AND(Q430>Parameters!$F$21,Q430<=Parameters!$G$21),3,IF(AND(Q430>Parameters!$G$21,Q430<=Parameters!$H$21),4,IF(Q430>Parameters!$H$21,5,\"\"))))))","v":""}]
[{"$f":"Data!$CP$5","v":"Government transfers to Total Revenue"},{"$f":"Companies!B22","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B431,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B431,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A431,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B431,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B431,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A431,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B431,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B431,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A431,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B431,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B431,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A431,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B431,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B431,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A431,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B431,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B431,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A431,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B431,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B431,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A431,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B431,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B431,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A431,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B431,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B431,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A431,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B431,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B431,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A431,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B431,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B431,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A431,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B431,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B431,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A431,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B431,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B431,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A431,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B431,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B431,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A431,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B431,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B431,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A431,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C431=\"\"),\"\",IF(C431<Parameters!$E$21,1,IF(AND(C431>Parameters!$E$21,C431<=Parameters!$F$21),2,IF(AND(C431>Parameters!$F$21,C431<=Parameters!$G$21),3,IF(AND(C431>Parameters!$G$21,C431<=Parameters!$H$21),4,IF(C431>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D431=\"\"),\"\",IF(D431<Parameters!$E$21,1,IF(AND(D431>Parameters!$E$21,D431<=Parameters!$F$21),2,IF(AND(D431>Parameters!$F$21,D431<=Parameters!$G$21),3,IF(AND(D431>Parameters!$G$21,D431<=Parameters!$H$21),4,IF(D431>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E431=\"\"),\"\",IF(E431<Parameters!$E$21,1,IF(AND(E431>Parameters!$E$21,E431<=Parameters!$F$21),2,IF(AND(E431>Parameters!$F$21,E431<=Parameters!$G$21),3,IF(AND(E431>Parameters!$G$21,E431<=Parameters!$H$21),4,IF(E431>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F431=\"\"),\"\",IF(F431<Parameters!$E$21,1,IF(AND(F431>Parameters!$E$21,F431<=Parameters!$F$21),2,IF(AND(F431>Parameters!$F$21,F431<=Parameters!$G$21),3,IF(AND(F431>Parameters!$G$21,F431<=Parameters!$H$21),4,IF(F431>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G431=\"\"),\"\",IF(G431<Parameters!$E$21,1,IF(AND(G431>Parameters!$E$21,G431<=Parameters!$F$21),2,IF(AND(G431>Parameters!$F$21,G431<=Parameters!$G$21),3,IF(AND(G431>Parameters!$G$21,G431<=Parameters!$H$21),4,IF(G431>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H431=\"\"),\"\",IF(H431<Parameters!$E$21,1,IF(AND(H431>Parameters!$E$21,H431<=Parameters!$F$21),2,IF(AND(H431>Parameters!$F$21,H431<=Parameters!$G$21),3,IF(AND(H431>Parameters!$G$21,H431<=Parameters!$H$21),4,IF(H431>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I431=\"\"),\"\",IF(I431<Parameters!$E$21,1,IF(AND(I431>Parameters!$E$21,I431<=Parameters!$F$21),2,IF(AND(I431>Parameters!$F$21,I431<=Parameters!$G$21),3,IF(AND(I431>Parameters!$G$21,I431<=Parameters!$H$21),4,IF(I431>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J431=\"\"),\"\",IF(J431<Parameters!$E$21,1,IF(AND(J431>Parameters!$E$21,J431<=Parameters!$F$21),2,IF(AND(J431>Parameters!$F$21,J431<=Parameters!$G$21),3,IF(AND(J431>Parameters!$G$21,J431<=Parameters!$H$21),4,IF(J431>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K431=\"\"),\"\",IF(K431<Parameters!$E$21,1,IF(AND(K431>Parameters!$E$21,K431<=Parameters!$F$21),2,IF(AND(K431>Parameters!$F$21,K431<=Parameters!$G$21),3,IF(AND(K431>Parameters!$G$21,K431<=Parameters!$H$21),4,IF(K431>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L431=\"\"),\"\",IF(L431<Parameters!$E$21,1,IF(AND(L431>Parameters!$E$21,L431<=Parameters!$F$21),2,IF(AND(L431>Parameters!$F$21,L431<=Parameters!$G$21),3,IF(AND(L431>Parameters!$G$21,L431<=Parameters!$H$21),4,IF(L431>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M431=\"\"),\"\",IF(M431<Parameters!$E$21,1,IF(AND(M431>Parameters!$E$21,M431<=Parameters!$F$21),2,IF(AND(M431>Parameters!$F$21,M431<=Parameters!$G$21),3,IF(AND(M431>Parameters!$G$21,M431<=Parameters!$H$21),4,IF(M431>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N431=\"\"),\"\",IF(N431<Parameters!$E$21,1,IF(AND(N431>Parameters!$E$21,N431<=Parameters!$F$21),2,IF(AND(N431>Parameters!$F$21,N431<=Parameters!$G$21),3,IF(AND(N431>Parameters!$G$21,N431<=Parameters!$H$21),4,IF(N431>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O431=\"\"),\"\",IF(O431<Parameters!$E$21,1,IF(AND(O431>Parameters!$E$21,O431<=Parameters!$F$21),2,IF(AND(O431>Parameters!$F$21,O431<=Parameters!$G$21),3,IF(AND(O431>Parameters!$G$21,O431<=Parameters!$H$21),4,IF(O431>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P431=\"\"),\"\",IF(P431<Parameters!$E$21,1,IF(AND(P431>Parameters!$E$21,P431<=Parameters!$F$21),2,IF(AND(P431>Parameters!$F$21,P431<=Parameters!$G$21),3,IF(AND(P431>Parameters!$G$21,P431<=Parameters!$H$21),4,IF(P431>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q431=\"\"),\"\",IF(Q431<Parameters!$E$21,1,IF(AND(Q431>Parameters!$E$21,Q431<=Parameters!$F$21),2,IF(AND(Q431>Parameters!$F$21,Q431<=Parameters!$G$21),3,IF(AND(Q431>Parameters!$G$21,Q431<=Parameters!$H$21),4,IF(Q431>Parameters!$H$21,5,\"\"))))))","v":""}]
[{"$f":"Data!$CP$5","v":"Government transfers to Total Revenue"},{"$f":"Companies!B23","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B432,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B432,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A432,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B432,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B432,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A432,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B432,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B432,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A432,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B432,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B432,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A432,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B432,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B432,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A432,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B432,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B432,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A432,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B432,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B432,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A432,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B432,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B432,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A432,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B432,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B432,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A432,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B432,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B432,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A432,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B432,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B432,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A432,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B432,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B432,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A432,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B432,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B432,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A432,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B432,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B432,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A432,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B432,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B432,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A432,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C432=\"\"),\"\",IF(C432<Parameters!$E$21,1,IF(AND(C432>Parameters!$E$21,C432<=Parameters!$F$21),2,IF(AND(C432>Parameters!$F$21,C432<=Parameters!$G$21),3,IF(AND(C432>Parameters!$G$21,C432<=Parameters!$H$21),4,IF(C432>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D432=\"\"),\"\",IF(D432<Parameters!$E$21,1,IF(AND(D432>Parameters!$E$21,D432<=Parameters!$F$21),2,IF(AND(D432>Parameters!$F$21,D432<=Parameters!$G$21),3,IF(AND(D432>Parameters!$G$21,D432<=Parameters!$H$21),4,IF(D432>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E432=\"\"),\"\",IF(E432<Parameters!$E$21,1,IF(AND(E432>Parameters!$E$21,E432<=Parameters!$F$21),2,IF(AND(E432>Parameters!$F$21,E432<=Parameters!$G$21),3,IF(AND(E432>Parameters!$G$21,E432<=Parameters!$H$21),4,IF(E432>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F432=\"\"),\"\",IF(F432<Parameters!$E$21,1,IF(AND(F432>Parameters!$E$21,F432<=Parameters!$F$21),2,IF(AND(F432>Parameters!$F$21,F432<=Parameters!$G$21),3,IF(AND(F432>Parameters!$G$21,F432<=Parameters!$H$21),4,IF(F432>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G432=\"\"),\"\",IF(G432<Parameters!$E$21,1,IF(AND(G432>Parameters!$E$21,G432<=Parameters!$F$21),2,IF(AND(G432>Parameters!$F$21,G432<=Parameters!$G$21),3,IF(AND(G432>Parameters!$G$21,G432<=Parameters!$H$21),4,IF(G432>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H432=\"\"),\"\",IF(H432<Parameters!$E$21,1,IF(AND(H432>Parameters!$E$21,H432<=Parameters!$F$21),2,IF(AND(H432>Parameters!$F$21,H432<=Parameters!$G$21),3,IF(AND(H432>Parameters!$G$21,H432<=Parameters!$H$21),4,IF(H432>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I432=\"\"),\"\",IF(I432<Parameters!$E$21,1,IF(AND(I432>Parameters!$E$21,I432<=Parameters!$F$21),2,IF(AND(I432>Parameters!$F$21,I432<=Parameters!$G$21),3,IF(AND(I432>Parameters!$G$21,I432<=Parameters!$H$21),4,IF(I432>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J432=\"\"),\"\",IF(J432<Parameters!$E$21,1,IF(AND(J432>Parameters!$E$21,J432<=Parameters!$F$21),2,IF(AND(J432>Parameters!$F$21,J432<=Parameters!$G$21),3,IF(AND(J432>Parameters!$G$21,J432<=Parameters!$H$21),4,IF(J432>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K432=\"\"),\"\",IF(K432<Parameters!$E$21,1,IF(AND(K432>Parameters!$E$21,K432<=Parameters!$F$21),2,IF(AND(K432>Parameters!$F$21,K432<=Parameters!$G$21),3,IF(AND(K432>Parameters!$G$21,K432<=Parameters!$H$21),4,IF(K432>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L432=\"\"),\"\",IF(L432<Parameters!$E$21,1,IF(AND(L432>Parameters!$E$21,L432<=Parameters!$F$21),2,IF(AND(L432>Parameters!$F$21,L432<=Parameters!$G$21),3,IF(AND(L432>Parameters!$G$21,L432<=Parameters!$H$21),4,IF(L432>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M432=\"\"),\"\",IF(M432<Parameters!$E$21,1,IF(AND(M432>Parameters!$E$21,M432<=Parameters!$F$21),2,IF(AND(M432>Parameters!$F$21,M432<=Parameters!$G$21),3,IF(AND(M432>Parameters!$G$21,M432<=Parameters!$H$21),4,IF(M432>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N432=\"\"),\"\",IF(N432<Parameters!$E$21,1,IF(AND(N432>Parameters!$E$21,N432<=Parameters!$F$21),2,IF(AND(N432>Parameters!$F$21,N432<=Parameters!$G$21),3,IF(AND(N432>Parameters!$G$21,N432<=Parameters!$H$21),4,IF(N432>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O432=\"\"),\"\",IF(O432<Parameters!$E$21,1,IF(AND(O432>Parameters!$E$21,O432<=Parameters!$F$21),2,IF(AND(O432>Parameters!$F$21,O432<=Parameters!$G$21),3,IF(AND(O432>Parameters!$G$21,O432<=Parameters!$H$21),4,IF(O432>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P432=\"\"),\"\",IF(P432<Parameters!$E$21,1,IF(AND(P432>Parameters!$E$21,P432<=Parameters!$F$21),2,IF(AND(P432>Parameters!$F$21,P432<=Parameters!$G$21),3,IF(AND(P432>Parameters!$G$21,P432<=Parameters!$H$21),4,IF(P432>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q432=\"\"),\"\",IF(Q432<Parameters!$E$21,1,IF(AND(Q432>Parameters!$E$21,Q432<=Parameters!$F$21),2,IF(AND(Q432>Parameters!$F$21,Q432<=Parameters!$G$21),3,IF(AND(Q432>Parameters!$G$21,Q432<=Parameters!$H$21),4,IF(Q432>Parameters!$H$21,5,\"\"))))))","v":""}]
[{"$f":"Data!$CP$5","v":"Government transfers to Total Revenue"},{"$f":"Companies!B24","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B433,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B433,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A433,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B433,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B433,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A433,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B433,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B433,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A433,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B433,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B433,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A433,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B433,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B433,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A433,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B433,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B433,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A433,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B433,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B433,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A433,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B433,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B433,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A433,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B433,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B433,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A433,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B433,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B433,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A433,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B433,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B433,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A433,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B433,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B433,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A433,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B433,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B433,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A433,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B433,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B433,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A433,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B433,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B433,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A433,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C433=\"\"),\"\",IF(C433<Parameters!$E$21,1,IF(AND(C433>Parameters!$E$21,C433<=Parameters!$F$21),2,IF(AND(C433>Parameters!$F$21,C433<=Parameters!$G$21),3,IF(AND(C433>Parameters!$G$21,C433<=Parameters!$H$21),4,IF(C433>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D433=\"\"),\"\",IF(D433<Parameters!$E$21,1,IF(AND(D433>Parameters!$E$21,D433<=Parameters!$F$21),2,IF(AND(D433>Parameters!$F$21,D433<=Parameters!$G$21),3,IF(AND(D433>Parameters!$G$21,D433<=Parameters!$H$21),4,IF(D433>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E433=\"\"),\"\",IF(E433<Parameters!$E$21,1,IF(AND(E433>Parameters!$E$21,E433<=Parameters!$F$21),2,IF(AND(E433>Parameters!$F$21,E433<=Parameters!$G$21),3,IF(AND(E433>Parameters!$G$21,E433<=Parameters!$H$21),4,IF(E433>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F433=\"\"),\"\",IF(F433<Parameters!$E$21,1,IF(AND(F433>Parameters!$E$21,F433<=Parameters!$F$21),2,IF(AND(F433>Parameters!$F$21,F433<=Parameters!$G$21),3,IF(AND(F433>Parameters!$G$21,F433<=Parameters!$H$21),4,IF(F433>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G433=\"\"),\"\",IF(G433<Parameters!$E$21,1,IF(AND(G433>Parameters!$E$21,G433<=Parameters!$F$21),2,IF(AND(G433>Parameters!$F$21,G433<=Parameters!$G$21),3,IF(AND(G433>Parameters!$G$21,G433<=Parameters!$H$21),4,IF(G433>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H433=\"\"),\"\",IF(H433<Parameters!$E$21,1,IF(AND(H433>Parameters!$E$21,H433<=Parameters!$F$21),2,IF(AND(H433>Parameters!$F$21,H433<=Parameters!$G$21),3,IF(AND(H433>Parameters!$G$21,H433<=Parameters!$H$21),4,IF(H433>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I433=\"\"),\"\",IF(I433<Parameters!$E$21,1,IF(AND(I433>Parameters!$E$21,I433<=Parameters!$F$21),2,IF(AND(I433>Parameters!$F$21,I433<=Parameters!$G$21),3,IF(AND(I433>Parameters!$G$21,I433<=Parameters!$H$21),4,IF(I433>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J433=\"\"),\"\",IF(J433<Parameters!$E$21,1,IF(AND(J433>Parameters!$E$21,J433<=Parameters!$F$21),2,IF(AND(J433>Parameters!$F$21,J433<=Parameters!$G$21),3,IF(AND(J433>Parameters!$G$21,J433<=Parameters!$H$21),4,IF(J433>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K433=\"\"),\"\",IF(K433<Parameters!$E$21,1,IF(AND(K433>Parameters!$E$21,K433<=Parameters!$F$21),2,IF(AND(K433>Parameters!$F$21,K433<=Parameters!$G$21),3,IF(AND(K433>Parameters!$G$21,K433<=Parameters!$H$21),4,IF(K433>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L433=\"\"),\"\",IF(L433<Parameters!$E$21,1,IF(AND(L433>Parameters!$E$21,L433<=Parameters!$F$21),2,IF(AND(L433>Parameters!$F$21,L433<=Parameters!$G$21),3,IF(AND(L433>Parameters!$G$21,L433<=Parameters!$H$21),4,IF(L433>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M433=\"\"),\"\",IF(M433<Parameters!$E$21,1,IF(AND(M433>Parameters!$E$21,M433<=Parameters!$F$21),2,IF(AND(M433>Parameters!$F$21,M433<=Parameters!$G$21),3,IF(AND(M433>Parameters!$G$21,M433<=Parameters!$H$21),4,IF(M433>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N433=\"\"),\"\",IF(N433<Parameters!$E$21,1,IF(AND(N433>Parameters!$E$21,N433<=Parameters!$F$21),2,IF(AND(N433>Parameters!$F$21,N433<=Parameters!$G$21),3,IF(AND(N433>Parameters!$G$21,N433<=Parameters!$H$21),4,IF(N433>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O433=\"\"),\"\",IF(O433<Parameters!$E$21,1,IF(AND(O433>Parameters!$E$21,O433<=Parameters!$F$21),2,IF(AND(O433>Parameters!$F$21,O433<=Parameters!$G$21),3,IF(AND(O433>Parameters!$G$21,O433<=Parameters!$H$21),4,IF(O433>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P433=\"\"),\"\",IF(P433<Parameters!$E$21,1,IF(AND(P433>Parameters!$E$21,P433<=Parameters!$F$21),2,IF(AND(P433>Parameters!$F$21,P433<=Parameters!$G$21),3,IF(AND(P433>Parameters!$G$21,P433<=Parameters!$H$21),4,IF(P433>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q433=\"\"),\"\",IF(Q433<Parameters!$E$21,1,IF(AND(Q433>Parameters!$E$21,Q433<=Parameters!$F$21),2,IF(AND(Q433>Parameters!$F$21,Q433<=Parameters!$G$21),3,IF(AND(Q433>Parameters!$G$21,Q433<=Parameters!$H$21),4,IF(Q433>Parameters!$H$21,5,\"\"))))))","v":""}]
[{"$f":"Data!$CP$5","v":"Government transfers to Total Revenue"},{"$f":"Companies!B25","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B434,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B434,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A434,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B434,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B434,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A434,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B434,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B434,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A434,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B434,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B434,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A434,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B434,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B434,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A434,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B434,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B434,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A434,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B434,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B434,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A434,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B434,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B434,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A434,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B434,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B434,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A434,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B434,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B434,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A434,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B434,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B434,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A434,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B434,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B434,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A434,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B434,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B434,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A434,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B434,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B434,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A434,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B434,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B434,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A434,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C434=\"\"),\"\",IF(C434<Parameters!$E$21,1,IF(AND(C434>Parameters!$E$21,C434<=Parameters!$F$21),2,IF(AND(C434>Parameters!$F$21,C434<=Parameters!$G$21),3,IF(AND(C434>Parameters!$G$21,C434<=Parameters!$H$21),4,IF(C434>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D434=\"\"),\"\",IF(D434<Parameters!$E$21,1,IF(AND(D434>Parameters!$E$21,D434<=Parameters!$F$21),2,IF(AND(D434>Parameters!$F$21,D434<=Parameters!$G$21),3,IF(AND(D434>Parameters!$G$21,D434<=Parameters!$H$21),4,IF(D434>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E434=\"\"),\"\",IF(E434<Parameters!$E$21,1,IF(AND(E434>Parameters!$E$21,E434<=Parameters!$F$21),2,IF(AND(E434>Parameters!$F$21,E434<=Parameters!$G$21),3,IF(AND(E434>Parameters!$G$21,E434<=Parameters!$H$21),4,IF(E434>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F434=\"\"),\"\",IF(F434<Parameters!$E$21,1,IF(AND(F434>Parameters!$E$21,F434<=Parameters!$F$21),2,IF(AND(F434>Parameters!$F$21,F434<=Parameters!$G$21),3,IF(AND(F434>Parameters!$G$21,F434<=Parameters!$H$21),4,IF(F434>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G434=\"\"),\"\",IF(G434<Parameters!$E$21,1,IF(AND(G434>Parameters!$E$21,G434<=Parameters!$F$21),2,IF(AND(G434>Parameters!$F$21,G434<=Parameters!$G$21),3,IF(AND(G434>Parameters!$G$21,G434<=Parameters!$H$21),4,IF(G434>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H434=\"\"),\"\",IF(H434<Parameters!$E$21,1,IF(AND(H434>Parameters!$E$21,H434<=Parameters!$F$21),2,IF(AND(H434>Parameters!$F$21,H434<=Parameters!$G$21),3,IF(AND(H434>Parameters!$G$21,H434<=Parameters!$H$21),4,IF(H434>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I434=\"\"),\"\",IF(I434<Parameters!$E$21,1,IF(AND(I434>Parameters!$E$21,I434<=Parameters!$F$21),2,IF(AND(I434>Parameters!$F$21,I434<=Parameters!$G$21),3,IF(AND(I434>Parameters!$G$21,I434<=Parameters!$H$21),4,IF(I434>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J434=\"\"),\"\",IF(J434<Parameters!$E$21,1,IF(AND(J434>Parameters!$E$21,J434<=Parameters!$F$21),2,IF(AND(J434>Parameters!$F$21,J434<=Parameters!$G$21),3,IF(AND(J434>Parameters!$G$21,J434<=Parameters!$H$21),4,IF(J434>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K434=\"\"),\"\",IF(K434<Parameters!$E$21,1,IF(AND(K434>Parameters!$E$21,K434<=Parameters!$F$21),2,IF(AND(K434>Parameters!$F$21,K434<=Parameters!$G$21),3,IF(AND(K434>Parameters!$G$21,K434<=Parameters!$H$21),4,IF(K434>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L434=\"\"),\"\",IF(L434<Parameters!$E$21,1,IF(AND(L434>Parameters!$E$21,L434<=Parameters!$F$21),2,IF(AND(L434>Parameters!$F$21,L434<=Parameters!$G$21),3,IF(AND(L434>Parameters!$G$21,L434<=Parameters!$H$21),4,IF(L434>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M434=\"\"),\"\",IF(M434<Parameters!$E$21,1,IF(AND(M434>Parameters!$E$21,M434<=Parameters!$F$21),2,IF(AND(M434>Parameters!$F$21,M434<=Parameters!$G$21),3,IF(AND(M434>Parameters!$G$21,M434<=Parameters!$H$21),4,IF(M434>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N434=\"\"),\"\",IF(N434<Parameters!$E$21,1,IF(AND(N434>Parameters!$E$21,N434<=Parameters!$F$21),2,IF(AND(N434>Parameters!$F$21,N434<=Parameters!$G$21),3,IF(AND(N434>Parameters!$G$21,N434<=Parameters!$H$21),4,IF(N434>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O434=\"\"),\"\",IF(O434<Parameters!$E$21,1,IF(AND(O434>Parameters!$E$21,O434<=Parameters!$F$21),2,IF(AND(O434>Parameters!$F$21,O434<=Parameters!$G$21),3,IF(AND(O434>Parameters!$G$21,O434<=Parameters!$H$21),4,IF(O434>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P434=\"\"),\"\",IF(P434<Parameters!$E$21,1,IF(AND(P434>Parameters!$E$21,P434<=Parameters!$F$21),2,IF(AND(P434>Parameters!$F$21,P434<=Parameters!$G$21),3,IF(AND(P434>Parameters!$G$21,P434<=Parameters!$H$21),4,IF(P434>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q434=\"\"),\"\",IF(Q434<Parameters!$E$21,1,IF(AND(Q434>Parameters!$E$21,Q434<=Parameters!$F$21),2,IF(AND(Q434>Parameters!$F$21,Q434<=Parameters!$G$21),3,IF(AND(Q434>Parameters!$G$21,Q434<=Parameters!$H$21),4,IF(Q434>Parameters!$H$21,5,\"\"))))))","v":""}]
[{"$f":"Data!$CP$5","v":"Government transfers to Total Revenue"},{"$f":"Companies!B26","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B435,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B435,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A435,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B435,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B435,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A435,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B435,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B435,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A435,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B435,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B435,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A435,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B435,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B435,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A435,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B435,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B435,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A435,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B435,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B435,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A435,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B435,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B435,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A435,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B435,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B435,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A435,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B435,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B435,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A435,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B435,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B435,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A435,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B435,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B435,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A435,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B435,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B435,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A435,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B435,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B435,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A435,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B435,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B435,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A435,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C435=\"\"),\"\",IF(C435<Parameters!$E$21,1,IF(AND(C435>Parameters!$E$21,C435<=Parameters!$F$21),2,IF(AND(C435>Parameters!$F$21,C435<=Parameters!$G$21),3,IF(AND(C435>Parameters!$G$21,C435<=Parameters!$H$21),4,IF(C435>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D435=\"\"),\"\",IF(D435<Parameters!$E$21,1,IF(AND(D435>Parameters!$E$21,D435<=Parameters!$F$21),2,IF(AND(D435>Parameters!$F$21,D435<=Parameters!$G$21),3,IF(AND(D435>Parameters!$G$21,D435<=Parameters!$H$21),4,IF(D435>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E435=\"\"),\"\",IF(E435<Parameters!$E$21,1,IF(AND(E435>Parameters!$E$21,E435<=Parameters!$F$21),2,IF(AND(E435>Parameters!$F$21,E435<=Parameters!$G$21),3,IF(AND(E435>Parameters!$G$21,E435<=Parameters!$H$21),4,IF(E435>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F435=\"\"),\"\",IF(F435<Parameters!$E$21,1,IF(AND(F435>Parameters!$E$21,F435<=Parameters!$F$21),2,IF(AND(F435>Parameters!$F$21,F435<=Parameters!$G$21),3,IF(AND(F435>Parameters!$G$21,F435<=Parameters!$H$21),4,IF(F435>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G435=\"\"),\"\",IF(G435<Parameters!$E$21,1,IF(AND(G435>Parameters!$E$21,G435<=Parameters!$F$21),2,IF(AND(G435>Parameters!$F$21,G435<=Parameters!$G$21),3,IF(AND(G435>Parameters!$G$21,G435<=Parameters!$H$21),4,IF(G435>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H435=\"\"),\"\",IF(H435<Parameters!$E$21,1,IF(AND(H435>Parameters!$E$21,H435<=Parameters!$F$21),2,IF(AND(H435>Parameters!$F$21,H435<=Parameters!$G$21),3,IF(AND(H435>Parameters!$G$21,H435<=Parameters!$H$21),4,IF(H435>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I435=\"\"),\"\",IF(I435<Parameters!$E$21,1,IF(AND(I435>Parameters!$E$21,I435<=Parameters!$F$21),2,IF(AND(I435>Parameters!$F$21,I435<=Parameters!$G$21),3,IF(AND(I435>Parameters!$G$21,I435<=Parameters!$H$21),4,IF(I435>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J435=\"\"),\"\",IF(J435<Parameters!$E$21,1,IF(AND(J435>Parameters!$E$21,J435<=Parameters!$F$21),2,IF(AND(J435>Parameters!$F$21,J435<=Parameters!$G$21),3,IF(AND(J435>Parameters!$G$21,J435<=Parameters!$H$21),4,IF(J435>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K435=\"\"),\"\",IF(K435<Parameters!$E$21,1,IF(AND(K435>Parameters!$E$21,K435<=Parameters!$F$21),2,IF(AND(K435>Parameters!$F$21,K435<=Parameters!$G$21),3,IF(AND(K435>Parameters!$G$21,K435<=Parameters!$H$21),4,IF(K435>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L435=\"\"),\"\",IF(L435<Parameters!$E$21,1,IF(AND(L435>Parameters!$E$21,L435<=Parameters!$F$21),2,IF(AND(L435>Parameters!$F$21,L435<=Parameters!$G$21),3,IF(AND(L435>Parameters!$G$21,L435<=Parameters!$H$21),4,IF(L435>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M435=\"\"),\"\",IF(M435<Parameters!$E$21,1,IF(AND(M435>Parameters!$E$21,M435<=Parameters!$F$21),2,IF(AND(M435>Parameters!$F$21,M435<=Parameters!$G$21),3,IF(AND(M435>Parameters!$G$21,M435<=Parameters!$H$21),4,IF(M435>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N435=\"\"),\"\",IF(N435<Parameters!$E$21,1,IF(AND(N435>Parameters!$E$21,N435<=Parameters!$F$21),2,IF(AND(N435>Parameters!$F$21,N435<=Parameters!$G$21),3,IF(AND(N435>Parameters!$G$21,N435<=Parameters!$H$21),4,IF(N435>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O435=\"\"),\"\",IF(O435<Parameters!$E$21,1,IF(AND(O435>Parameters!$E$21,O435<=Parameters!$F$21),2,IF(AND(O435>Parameters!$F$21,O435<=Parameters!$G$21),3,IF(AND(O435>Parameters!$G$21,O435<=Parameters!$H$21),4,IF(O435>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P435=\"\"),\"\",IF(P435<Parameters!$E$21,1,IF(AND(P435>Parameters!$E$21,P435<=Parameters!$F$21),2,IF(AND(P435>Parameters!$F$21,P435<=Parameters!$G$21),3,IF(AND(P435>Parameters!$G$21,P435<=Parameters!$H$21),4,IF(P435>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q435=\"\"),\"\",IF(Q435<Parameters!$E$21,1,IF(AND(Q435>Parameters!$E$21,Q435<=Parameters!$F$21),2,IF(AND(Q435>Parameters!$F$21,Q435<=Parameters!$G$21),3,IF(AND(Q435>Parameters!$G$21,Q435<=Parameters!$H$21),4,IF(Q435>Parameters!$H$21,5,\"\"))))))","v":""}]
[{"$f":"Data!$CP$5","v":"Government transfers to Total Revenue"},{"$f":"Companies!B27","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B436,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B436,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A436,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B436,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B436,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A436,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B436,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B436,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A436,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B436,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B436,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A436,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B436,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B436,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A436,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B436,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B436,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A436,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B436,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B436,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A436,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B436,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B436,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A436,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B436,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B436,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A436,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B436,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B436,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A436,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B436,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B436,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A436,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B436,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B436,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A436,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B436,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B436,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A436,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B436,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B436,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A436,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B436,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B436,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A436,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C436=\"\"),\"\",IF(C436<Parameters!$E$21,1,IF(AND(C436>Parameters!$E$21,C436<=Parameters!$F$21),2,IF(AND(C436>Parameters!$F$21,C436<=Parameters!$G$21),3,IF(AND(C436>Parameters!$G$21,C436<=Parameters!$H$21),4,IF(C436>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D436=\"\"),\"\",IF(D436<Parameters!$E$21,1,IF(AND(D436>Parameters!$E$21,D436<=Parameters!$F$21),2,IF(AND(D436>Parameters!$F$21,D436<=Parameters!$G$21),3,IF(AND(D436>Parameters!$G$21,D436<=Parameters!$H$21),4,IF(D436>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E436=\"\"),\"\",IF(E436<Parameters!$E$21,1,IF(AND(E436>Parameters!$E$21,E436<=Parameters!$F$21),2,IF(AND(E436>Parameters!$F$21,E436<=Parameters!$G$21),3,IF(AND(E436>Parameters!$G$21,E436<=Parameters!$H$21),4,IF(E436>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F436=\"\"),\"\",IF(F436<Parameters!$E$21,1,IF(AND(F436>Parameters!$E$21,F436<=Parameters!$F$21),2,IF(AND(F436>Parameters!$F$21,F436<=Parameters!$G$21),3,IF(AND(F436>Parameters!$G$21,F436<=Parameters!$H$21),4,IF(F436>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G436=\"\"),\"\",IF(G436<Parameters!$E$21,1,IF(AND(G436>Parameters!$E$21,G436<=Parameters!$F$21),2,IF(AND(G436>Parameters!$F$21,G436<=Parameters!$G$21),3,IF(AND(G436>Parameters!$G$21,G436<=Parameters!$H$21),4,IF(G436>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H436=\"\"),\"\",IF(H436<Parameters!$E$21,1,IF(AND(H436>Parameters!$E$21,H436<=Parameters!$F$21),2,IF(AND(H436>Parameters!$F$21,H436<=Parameters!$G$21),3,IF(AND(H436>Parameters!$G$21,H436<=Parameters!$H$21),4,IF(H436>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I436=\"\"),\"\",IF(I436<Parameters!$E$21,1,IF(AND(I436>Parameters!$E$21,I436<=Parameters!$F$21),2,IF(AND(I436>Parameters!$F$21,I436<=Parameters!$G$21),3,IF(AND(I436>Parameters!$G$21,I436<=Parameters!$H$21),4,IF(I436>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J436=\"\"),\"\",IF(J436<Parameters!$E$21,1,IF(AND(J436>Parameters!$E$21,J436<=Parameters!$F$21),2,IF(AND(J436>Parameters!$F$21,J436<=Parameters!$G$21),3,IF(AND(J436>Parameters!$G$21,J436<=Parameters!$H$21),4,IF(J436>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K436=\"\"),\"\",IF(K436<Parameters!$E$21,1,IF(AND(K436>Parameters!$E$21,K436<=Parameters!$F$21),2,IF(AND(K436>Parameters!$F$21,K436<=Parameters!$G$21),3,IF(AND(K436>Parameters!$G$21,K436<=Parameters!$H$21),4,IF(K436>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L436=\"\"),\"\",IF(L436<Parameters!$E$21,1,IF(AND(L436>Parameters!$E$21,L436<=Parameters!$F$21),2,IF(AND(L436>Parameters!$F$21,L436<=Parameters!$G$21),3,IF(AND(L436>Parameters!$G$21,L436<=Parameters!$H$21),4,IF(L436>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M436=\"\"),\"\",IF(M436<Parameters!$E$21,1,IF(AND(M436>Parameters!$E$21,M436<=Parameters!$F$21),2,IF(AND(M436>Parameters!$F$21,M436<=Parameters!$G$21),3,IF(AND(M436>Parameters!$G$21,M436<=Parameters!$H$21),4,IF(M436>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N436=\"\"),\"\",IF(N436<Parameters!$E$21,1,IF(AND(N436>Parameters!$E$21,N436<=Parameters!$F$21),2,IF(AND(N436>Parameters!$F$21,N436<=Parameters!$G$21),3,IF(AND(N436>Parameters!$G$21,N436<=Parameters!$H$21),4,IF(N436>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O436=\"\"),\"\",IF(O436<Parameters!$E$21,1,IF(AND(O436>Parameters!$E$21,O436<=Parameters!$F$21),2,IF(AND(O436>Parameters!$F$21,O436<=Parameters!$G$21),3,IF(AND(O436>Parameters!$G$21,O436<=Parameters!$H$21),4,IF(O436>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P436=\"\"),\"\",IF(P436<Parameters!$E$21,1,IF(AND(P436>Parameters!$E$21,P436<=Parameters!$F$21),2,IF(AND(P436>Parameters!$F$21,P436<=Parameters!$G$21),3,IF(AND(P436>Parameters!$G$21,P436<=Parameters!$H$21),4,IF(P436>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q436=\"\"),\"\",IF(Q436<Parameters!$E$21,1,IF(AND(Q436>Parameters!$E$21,Q436<=Parameters!$F$21),2,IF(AND(Q436>Parameters!$F$21,Q436<=Parameters!$G$21),3,IF(AND(Q436>Parameters!$G$21,Q436<=Parameters!$H$21),4,IF(Q436>Parameters!$H$21,5,\"\"))))))","v":""}]
[{"$f":"Data!$CP$5","v":"Government transfers to Total Revenue"},{"$f":"Companies!B28","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B437,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B437,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A437,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B437,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B437,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A437,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B437,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B437,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A437,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B437,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B437,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A437,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B437,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B437,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A437,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B437,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B437,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A437,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B437,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B437,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A437,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B437,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B437,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A437,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B437,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B437,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A437,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B437,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B437,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A437,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B437,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B437,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A437,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B437,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B437,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A437,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B437,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B437,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A437,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B437,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B437,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A437,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B437,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B437,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A437,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C437=\"\"),\"\",IF(C437<Parameters!$E$21,1,IF(AND(C437>Parameters!$E$21,C437<=Parameters!$F$21),2,IF(AND(C437>Parameters!$F$21,C437<=Parameters!$G$21),3,IF(AND(C437>Parameters!$G$21,C437<=Parameters!$H$21),4,IF(C437>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D437=\"\"),\"\",IF(D437<Parameters!$E$21,1,IF(AND(D437>Parameters!$E$21,D437<=Parameters!$F$21),2,IF(AND(D437>Parameters!$F$21,D437<=Parameters!$G$21),3,IF(AND(D437>Parameters!$G$21,D437<=Parameters!$H$21),4,IF(D437>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E437=\"\"),\"\",IF(E437<Parameters!$E$21,1,IF(AND(E437>Parameters!$E$21,E437<=Parameters!$F$21),2,IF(AND(E437>Parameters!$F$21,E437<=Parameters!$G$21),3,IF(AND(E437>Parameters!$G$21,E437<=Parameters!$H$21),4,IF(E437>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F437=\"\"),\"\",IF(F437<Parameters!$E$21,1,IF(AND(F437>Parameters!$E$21,F437<=Parameters!$F$21),2,IF(AND(F437>Parameters!$F$21,F437<=Parameters!$G$21),3,IF(AND(F437>Parameters!$G$21,F437<=Parameters!$H$21),4,IF(F437>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G437=\"\"),\"\",IF(G437<Parameters!$E$21,1,IF(AND(G437>Parameters!$E$21,G437<=Parameters!$F$21),2,IF(AND(G437>Parameters!$F$21,G437<=Parameters!$G$21),3,IF(AND(G437>Parameters!$G$21,G437<=Parameters!$H$21),4,IF(G437>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H437=\"\"),\"\",IF(H437<Parameters!$E$21,1,IF(AND(H437>Parameters!$E$21,H437<=Parameters!$F$21),2,IF(AND(H437>Parameters!$F$21,H437<=Parameters!$G$21),3,IF(AND(H437>Parameters!$G$21,H437<=Parameters!$H$21),4,IF(H437>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I437=\"\"),\"\",IF(I437<Parameters!$E$21,1,IF(AND(I437>Parameters!$E$21,I437<=Parameters!$F$21),2,IF(AND(I437>Parameters!$F$21,I437<=Parameters!$G$21),3,IF(AND(I437>Parameters!$G$21,I437<=Parameters!$H$21),4,IF(I437>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J437=\"\"),\"\",IF(J437<Parameters!$E$21,1,IF(AND(J437>Parameters!$E$21,J437<=Parameters!$F$21),2,IF(AND(J437>Parameters!$F$21,J437<=Parameters!$G$21),3,IF(AND(J437>Parameters!$G$21,J437<=Parameters!$H$21),4,IF(J437>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K437=\"\"),\"\",IF(K437<Parameters!$E$21,1,IF(AND(K437>Parameters!$E$21,K437<=Parameters!$F$21),2,IF(AND(K437>Parameters!$F$21,K437<=Parameters!$G$21),3,IF(AND(K437>Parameters!$G$21,K437<=Parameters!$H$21),4,IF(K437>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L437=\"\"),\"\",IF(L437<Parameters!$E$21,1,IF(AND(L437>Parameters!$E$21,L437<=Parameters!$F$21),2,IF(AND(L437>Parameters!$F$21,L437<=Parameters!$G$21),3,IF(AND(L437>Parameters!$G$21,L437<=Parameters!$H$21),4,IF(L437>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M437=\"\"),\"\",IF(M437<Parameters!$E$21,1,IF(AND(M437>Parameters!$E$21,M437<=Parameters!$F$21),2,IF(AND(M437>Parameters!$F$21,M437<=Parameters!$G$21),3,IF(AND(M437>Parameters!$G$21,M437<=Parameters!$H$21),4,IF(M437>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N437=\"\"),\"\",IF(N437<Parameters!$E$21,1,IF(AND(N437>Parameters!$E$21,N437<=Parameters!$F$21),2,IF(AND(N437>Parameters!$F$21,N437<=Parameters!$G$21),3,IF(AND(N437>Parameters!$G$21,N437<=Parameters!$H$21),4,IF(N437>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O437=\"\"),\"\",IF(O437<Parameters!$E$21,1,IF(AND(O437>Parameters!$E$21,O437<=Parameters!$F$21),2,IF(AND(O437>Parameters!$F$21,O437<=Parameters!$G$21),3,IF(AND(O437>Parameters!$G$21,O437<=Parameters!$H$21),4,IF(O437>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P437=\"\"),\"\",IF(P437<Parameters!$E$21,1,IF(AND(P437>Parameters!$E$21,P437<=Parameters!$F$21),2,IF(AND(P437>Parameters!$F$21,P437<=Parameters!$G$21),3,IF(AND(P437>Parameters!$G$21,P437<=Parameters!$H$21),4,IF(P437>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q437=\"\"),\"\",IF(Q437<Parameters!$E$21,1,IF(AND(Q437>Parameters!$E$21,Q437<=Parameters!$F$21),2,IF(AND(Q437>Parameters!$F$21,Q437<=Parameters!$G$21),3,IF(AND(Q437>Parameters!$G$21,Q437<=Parameters!$H$21),4,IF(Q437>Parameters!$H$21,5,\"\"))))))","v":""}]
[{"$f":"Data!$CP$5","v":"Government transfers to Total Revenue"},{"$f":"Companies!B29","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B438,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B438,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A438,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B438,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B438,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A438,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B438,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B438,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A438,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B438,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B438,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A438,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B438,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B438,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A438,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B438,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B438,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A438,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B438,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B438,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A438,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B438,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B438,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A438,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B438,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B438,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A438,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B438,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B438,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A438,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B438,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B438,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A438,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B438,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B438,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A438,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B438,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B438,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A438,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B438,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B438,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A438,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B438,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B438,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A438,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C438=\"\"),\"\",IF(C438<Parameters!$E$21,1,IF(AND(C438>Parameters!$E$21,C438<=Parameters!$F$21),2,IF(AND(C438>Parameters!$F$21,C438<=Parameters!$G$21),3,IF(AND(C438>Parameters!$G$21,C438<=Parameters!$H$21),4,IF(C438>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D438=\"\"),\"\",IF(D438<Parameters!$E$21,1,IF(AND(D438>Parameters!$E$21,D438<=Parameters!$F$21),2,IF(AND(D438>Parameters!$F$21,D438<=Parameters!$G$21),3,IF(AND(D438>Parameters!$G$21,D438<=Parameters!$H$21),4,IF(D438>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E438=\"\"),\"\",IF(E438<Parameters!$E$21,1,IF(AND(E438>Parameters!$E$21,E438<=Parameters!$F$21),2,IF(AND(E438>Parameters!$F$21,E438<=Parameters!$G$21),3,IF(AND(E438>Parameters!$G$21,E438<=Parameters!$H$21),4,IF(E438>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F438=\"\"),\"\",IF(F438<Parameters!$E$21,1,IF(AND(F438>Parameters!$E$21,F438<=Parameters!$F$21),2,IF(AND(F438>Parameters!$F$21,F438<=Parameters!$G$21),3,IF(AND(F438>Parameters!$G$21,F438<=Parameters!$H$21),4,IF(F438>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G438=\"\"),\"\",IF(G438<Parameters!$E$21,1,IF(AND(G438>Parameters!$E$21,G438<=Parameters!$F$21),2,IF(AND(G438>Parameters!$F$21,G438<=Parameters!$G$21),3,IF(AND(G438>Parameters!$G$21,G438<=Parameters!$H$21),4,IF(G438>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H438=\"\"),\"\",IF(H438<Parameters!$E$21,1,IF(AND(H438>Parameters!$E$21,H438<=Parameters!$F$21),2,IF(AND(H438>Parameters!$F$21,H438<=Parameters!$G$21),3,IF(AND(H438>Parameters!$G$21,H438<=Parameters!$H$21),4,IF(H438>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I438=\"\"),\"\",IF(I438<Parameters!$E$21,1,IF(AND(I438>Parameters!$E$21,I438<=Parameters!$F$21),2,IF(AND(I438>Parameters!$F$21,I438<=Parameters!$G$21),3,IF(AND(I438>Parameters!$G$21,I438<=Parameters!$H$21),4,IF(I438>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J438=\"\"),\"\",IF(J438<Parameters!$E$21,1,IF(AND(J438>Parameters!$E$21,J438<=Parameters!$F$21),2,IF(AND(J438>Parameters!$F$21,J438<=Parameters!$G$21),3,IF(AND(J438>Parameters!$G$21,J438<=Parameters!$H$21),4,IF(J438>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K438=\"\"),\"\",IF(K438<Parameters!$E$21,1,IF(AND(K438>Parameters!$E$21,K438<=Parameters!$F$21),2,IF(AND(K438>Parameters!$F$21,K438<=Parameters!$G$21),3,IF(AND(K438>Parameters!$G$21,K438<=Parameters!$H$21),4,IF(K438>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L438=\"\"),\"\",IF(L438<Parameters!$E$21,1,IF(AND(L438>Parameters!$E$21,L438<=Parameters!$F$21),2,IF(AND(L438>Parameters!$F$21,L438<=Parameters!$G$21),3,IF(AND(L438>Parameters!$G$21,L438<=Parameters!$H$21),4,IF(L438>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M438=\"\"),\"\",IF(M438<Parameters!$E$21,1,IF(AND(M438>Parameters!$E$21,M438<=Parameters!$F$21),2,IF(AND(M438>Parameters!$F$21,M438<=Parameters!$G$21),3,IF(AND(M438>Parameters!$G$21,M438<=Parameters!$H$21),4,IF(M438>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N438=\"\"),\"\",IF(N438<Parameters!$E$21,1,IF(AND(N438>Parameters!$E$21,N438<=Parameters!$F$21),2,IF(AND(N438>Parameters!$F$21,N438<=Parameters!$G$21),3,IF(AND(N438>Parameters!$G$21,N438<=Parameters!$H$21),4,IF(N438>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O438=\"\"),\"\",IF(O438<Parameters!$E$21,1,IF(AND(O438>Parameters!$E$21,O438<=Parameters!$F$21),2,IF(AND(O438>Parameters!$F$21,O438<=Parameters!$G$21),3,IF(AND(O438>Parameters!$G$21,O438<=Parameters!$H$21),4,IF(O438>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P438=\"\"),\"\",IF(P438<Parameters!$E$21,1,IF(AND(P438>Parameters!$E$21,P438<=Parameters!$F$21),2,IF(AND(P438>Parameters!$F$21,P438<=Parameters!$G$21),3,IF(AND(P438>Parameters!$G$21,P438<=Parameters!$H$21),4,IF(P438>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q438=\"\"),\"\",IF(Q438<Parameters!$E$21,1,IF(AND(Q438>Parameters!$E$21,Q438<=Parameters!$F$21),2,IF(AND(Q438>Parameters!$F$21,Q438<=Parameters!$G$21),3,IF(AND(Q438>Parameters!$G$21,Q438<=Parameters!$H$21),4,IF(Q438>Parameters!$H$21,5,\"\"))))))","v":""}]
[{"$f":"Data!$CP$5","v":"Government transfers to Total Revenue"},{"$f":"Companies!B30","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B439,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B439,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A439,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B439,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B439,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A439,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B439,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B439,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A439,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B439,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B439,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A439,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B439,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B439,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A439,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B439,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B439,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A439,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B439,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B439,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A439,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B439,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B439,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A439,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B439,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B439,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A439,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B439,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B439,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A439,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B439,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B439,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A439,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B439,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B439,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A439,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B439,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B439,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A439,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B439,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B439,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A439,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B439,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B439,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A439,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C439=\"\"),\"\",IF(C439<Parameters!$E$21,1,IF(AND(C439>Parameters!$E$21,C439<=Parameters!$F$21),2,IF(AND(C439>Parameters!$F$21,C439<=Parameters!$G$21),3,IF(AND(C439>Parameters!$G$21,C439<=Parameters!$H$21),4,IF(C439>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D439=\"\"),\"\",IF(D439<Parameters!$E$21,1,IF(AND(D439>Parameters!$E$21,D439<=Parameters!$F$21),2,IF(AND(D439>Parameters!$F$21,D439<=Parameters!$G$21),3,IF(AND(D439>Parameters!$G$21,D439<=Parameters!$H$21),4,IF(D439>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E439=\"\"),\"\",IF(E439<Parameters!$E$21,1,IF(AND(E439>Parameters!$E$21,E439<=Parameters!$F$21),2,IF(AND(E439>Parameters!$F$21,E439<=Parameters!$G$21),3,IF(AND(E439>Parameters!$G$21,E439<=Parameters!$H$21),4,IF(E439>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F439=\"\"),\"\",IF(F439<Parameters!$E$21,1,IF(AND(F439>Parameters!$E$21,F439<=Parameters!$F$21),2,IF(AND(F439>Parameters!$F$21,F439<=Parameters!$G$21),3,IF(AND(F439>Parameters!$G$21,F439<=Parameters!$H$21),4,IF(F439>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G439=\"\"),\"\",IF(G439<Parameters!$E$21,1,IF(AND(G439>Parameters!$E$21,G439<=Parameters!$F$21),2,IF(AND(G439>Parameters!$F$21,G439<=Parameters!$G$21),3,IF(AND(G439>Parameters!$G$21,G439<=Parameters!$H$21),4,IF(G439>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H439=\"\"),\"\",IF(H439<Parameters!$E$21,1,IF(AND(H439>Parameters!$E$21,H439<=Parameters!$F$21),2,IF(AND(H439>Parameters!$F$21,H439<=Parameters!$G$21),3,IF(AND(H439>Parameters!$G$21,H439<=Parameters!$H$21),4,IF(H439>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I439=\"\"),\"\",IF(I439<Parameters!$E$21,1,IF(AND(I439>Parameters!$E$21,I439<=Parameters!$F$21),2,IF(AND(I439>Parameters!$F$21,I439<=Parameters!$G$21),3,IF(AND(I439>Parameters!$G$21,I439<=Parameters!$H$21),4,IF(I439>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J439=\"\"),\"\",IF(J439<Parameters!$E$21,1,IF(AND(J439>Parameters!$E$21,J439<=Parameters!$F$21),2,IF(AND(J439>Parameters!$F$21,J439<=Parameters!$G$21),3,IF(AND(J439>Parameters!$G$21,J439<=Parameters!$H$21),4,IF(J439>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K439=\"\"),\"\",IF(K439<Parameters!$E$21,1,IF(AND(K439>Parameters!$E$21,K439<=Parameters!$F$21),2,IF(AND(K439>Parameters!$F$21,K439<=Parameters!$G$21),3,IF(AND(K439>Parameters!$G$21,K439<=Parameters!$H$21),4,IF(K439>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L439=\"\"),\"\",IF(L439<Parameters!$E$21,1,IF(AND(L439>Parameters!$E$21,L439<=Parameters!$F$21),2,IF(AND(L439>Parameters!$F$21,L439<=Parameters!$G$21),3,IF(AND(L439>Parameters!$G$21,L439<=Parameters!$H$21),4,IF(L439>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M439=\"\"),\"\",IF(M439<Parameters!$E$21,1,IF(AND(M439>Parameters!$E$21,M439<=Parameters!$F$21),2,IF(AND(M439>Parameters!$F$21,M439<=Parameters!$G$21),3,IF(AND(M439>Parameters!$G$21,M439<=Parameters!$H$21),4,IF(M439>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N439=\"\"),\"\",IF(N439<Parameters!$E$21,1,IF(AND(N439>Parameters!$E$21,N439<=Parameters!$F$21),2,IF(AND(N439>Parameters!$F$21,N439<=Parameters!$G$21),3,IF(AND(N439>Parameters!$G$21,N439<=Parameters!$H$21),4,IF(N439>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O439=\"\"),\"\",IF(O439<Parameters!$E$21,1,IF(AND(O439>Parameters!$E$21,O439<=Parameters!$F$21),2,IF(AND(O439>Parameters!$F$21,O439<=Parameters!$G$21),3,IF(AND(O439>Parameters!$G$21,O439<=Parameters!$H$21),4,IF(O439>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P439=\"\"),\"\",IF(P439<Parameters!$E$21,1,IF(AND(P439>Parameters!$E$21,P439<=Parameters!$F$21),2,IF(AND(P439>Parameters!$F$21,P439<=Parameters!$G$21),3,IF(AND(P439>Parameters!$G$21,P439<=Parameters!$H$21),4,IF(P439>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q439=\"\"),\"\",IF(Q439<Parameters!$E$21,1,IF(AND(Q439>Parameters!$E$21,Q439<=Parameters!$F$21),2,IF(AND(Q439>Parameters!$F$21,Q439<=Parameters!$G$21),3,IF(AND(Q439>Parameters!$G$21,Q439<=Parameters!$H$21),4,IF(Q439>Parameters!$H$21,5,\"\"))))))","v":""}]
[{"$f":"Data!$CP$5","v":"Government transfers to Total Revenue"},{"$f":"Companies!B31","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B440,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B440,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A440,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B440,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B440,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A440,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B440,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B440,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A440,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B440,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B440,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A440,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B440,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B440,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A440,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B440,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B440,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A440,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B440,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B440,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A440,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B440,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B440,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A440,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B440,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B440,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A440,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B440,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B440,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A440,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B440,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B440,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A440,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B440,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B440,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A440,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B440,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B440,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A440,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B440,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B440,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A440,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B440,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B440,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A440,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C440=\"\"),\"\",IF(C440<Parameters!$E$21,1,IF(AND(C440>Parameters!$E$21,C440<=Parameters!$F$21),2,IF(AND(C440>Parameters!$F$21,C440<=Parameters!$G$21),3,IF(AND(C440>Parameters!$G$21,C440<=Parameters!$H$21),4,IF(C440>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D440=\"\"),\"\",IF(D440<Parameters!$E$21,1,IF(AND(D440>Parameters!$E$21,D440<=Parameters!$F$21),2,IF(AND(D440>Parameters!$F$21,D440<=Parameters!$G$21),3,IF(AND(D440>Parameters!$G$21,D440<=Parameters!$H$21),4,IF(D440>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E440=\"\"),\"\",IF(E440<Parameters!$E$21,1,IF(AND(E440>Parameters!$E$21,E440<=Parameters!$F$21),2,IF(AND(E440>Parameters!$F$21,E440<=Parameters!$G$21),3,IF(AND(E440>Parameters!$G$21,E440<=Parameters!$H$21),4,IF(E440>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F440=\"\"),\"\",IF(F440<Parameters!$E$21,1,IF(AND(F440>Parameters!$E$21,F440<=Parameters!$F$21),2,IF(AND(F440>Parameters!$F$21,F440<=Parameters!$G$21),3,IF(AND(F440>Parameters!$G$21,F440<=Parameters!$H$21),4,IF(F440>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G440=\"\"),\"\",IF(G440<Parameters!$E$21,1,IF(AND(G440>Parameters!$E$21,G440<=Parameters!$F$21),2,IF(AND(G440>Parameters!$F$21,G440<=Parameters!$G$21),3,IF(AND(G440>Parameters!$G$21,G440<=Parameters!$H$21),4,IF(G440>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H440=\"\"),\"\",IF(H440<Parameters!$E$21,1,IF(AND(H440>Parameters!$E$21,H440<=Parameters!$F$21),2,IF(AND(H440>Parameters!$F$21,H440<=Parameters!$G$21),3,IF(AND(H440>Parameters!$G$21,H440<=Parameters!$H$21),4,IF(H440>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I440=\"\"),\"\",IF(I440<Parameters!$E$21,1,IF(AND(I440>Parameters!$E$21,I440<=Parameters!$F$21),2,IF(AND(I440>Parameters!$F$21,I440<=Parameters!$G$21),3,IF(AND(I440>Parameters!$G$21,I440<=Parameters!$H$21),4,IF(I440>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J440=\"\"),\"\",IF(J440<Parameters!$E$21,1,IF(AND(J440>Parameters!$E$21,J440<=Parameters!$F$21),2,IF(AND(J440>Parameters!$F$21,J440<=Parameters!$G$21),3,IF(AND(J440>Parameters!$G$21,J440<=Parameters!$H$21),4,IF(J440>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K440=\"\"),\"\",IF(K440<Parameters!$E$21,1,IF(AND(K440>Parameters!$E$21,K440<=Parameters!$F$21),2,IF(AND(K440>Parameters!$F$21,K440<=Parameters!$G$21),3,IF(AND(K440>Parameters!$G$21,K440<=Parameters!$H$21),4,IF(K440>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L440=\"\"),\"\",IF(L440<Parameters!$E$21,1,IF(AND(L440>Parameters!$E$21,L440<=Parameters!$F$21),2,IF(AND(L440>Parameters!$F$21,L440<=Parameters!$G$21),3,IF(AND(L440>Parameters!$G$21,L440<=Parameters!$H$21),4,IF(L440>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M440=\"\"),\"\",IF(M440<Parameters!$E$21,1,IF(AND(M440>Parameters!$E$21,M440<=Parameters!$F$21),2,IF(AND(M440>Parameters!$F$21,M440<=Parameters!$G$21),3,IF(AND(M440>Parameters!$G$21,M440<=Parameters!$H$21),4,IF(M440>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N440=\"\"),\"\",IF(N440<Parameters!$E$21,1,IF(AND(N440>Parameters!$E$21,N440<=Parameters!$F$21),2,IF(AND(N440>Parameters!$F$21,N440<=Parameters!$G$21),3,IF(AND(N440>Parameters!$G$21,N440<=Parameters!$H$21),4,IF(N440>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O440=\"\"),\"\",IF(O440<Parameters!$E$21,1,IF(AND(O440>Parameters!$E$21,O440<=Parameters!$F$21),2,IF(AND(O440>Parameters!$F$21,O440<=Parameters!$G$21),3,IF(AND(O440>Parameters!$G$21,O440<=Parameters!$H$21),4,IF(O440>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P440=\"\"),\"\",IF(P440<Parameters!$E$21,1,IF(AND(P440>Parameters!$E$21,P440<=Parameters!$F$21),2,IF(AND(P440>Parameters!$F$21,P440<=Parameters!$G$21),3,IF(AND(P440>Parameters!$G$21,P440<=Parameters!$H$21),4,IF(P440>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q440=\"\"),\"\",IF(Q440<Parameters!$E$21,1,IF(AND(Q440>Parameters!$E$21,Q440<=Parameters!$F$21),2,IF(AND(Q440>Parameters!$F$21,Q440<=Parameters!$G$21),3,IF(AND(Q440>Parameters!$G$21,Q440<=Parameters!$H$21),4,IF(Q440>Parameters!$H$21,5,\"\"))))))","v":""}]
[{"$f":"Data!$CP$5","v":"Government transfers to Total Revenue"},{"$f":"Companies!B32","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B441,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B441,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A441,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B441,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B441,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A441,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B441,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B441,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A441,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B441,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B441,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A441,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B441,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B441,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A441,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B441,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B441,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A441,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B441,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B441,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A441,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B441,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B441,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A441,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B441,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B441,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A441,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B441,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B441,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A441,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B441,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B441,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A441,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B441,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B441,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A441,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B441,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B441,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A441,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B441,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B441,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A441,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B441,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B441,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A441,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C441=\"\"),\"\",IF(C441<Parameters!$E$21,1,IF(AND(C441>Parameters!$E$21,C441<=Parameters!$F$21),2,IF(AND(C441>Parameters!$F$21,C441<=Parameters!$G$21),3,IF(AND(C441>Parameters!$G$21,C441<=Parameters!$H$21),4,IF(C441>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D441=\"\"),\"\",IF(D441<Parameters!$E$21,1,IF(AND(D441>Parameters!$E$21,D441<=Parameters!$F$21),2,IF(AND(D441>Parameters!$F$21,D441<=Parameters!$G$21),3,IF(AND(D441>Parameters!$G$21,D441<=Parameters!$H$21),4,IF(D441>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E441=\"\"),\"\",IF(E441<Parameters!$E$21,1,IF(AND(E441>Parameters!$E$21,E441<=Parameters!$F$21),2,IF(AND(E441>Parameters!$F$21,E441<=Parameters!$G$21),3,IF(AND(E441>Parameters!$G$21,E441<=Parameters!$H$21),4,IF(E441>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F441=\"\"),\"\",IF(F441<Parameters!$E$21,1,IF(AND(F441>Parameters!$E$21,F441<=Parameters!$F$21),2,IF(AND(F441>Parameters!$F$21,F441<=Parameters!$G$21),3,IF(AND(F441>Parameters!$G$21,F441<=Parameters!$H$21),4,IF(F441>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G441=\"\"),\"\",IF(G441<Parameters!$E$21,1,IF(AND(G441>Parameters!$E$21,G441<=Parameters!$F$21),2,IF(AND(G441>Parameters!$F$21,G441<=Parameters!$G$21),3,IF(AND(G441>Parameters!$G$21,G441<=Parameters!$H$21),4,IF(G441>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H441=\"\"),\"\",IF(H441<Parameters!$E$21,1,IF(AND(H441>Parameters!$E$21,H441<=Parameters!$F$21),2,IF(AND(H441>Parameters!$F$21,H441<=Parameters!$G$21),3,IF(AND(H441>Parameters!$G$21,H441<=Parameters!$H$21),4,IF(H441>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I441=\"\"),\"\",IF(I441<Parameters!$E$21,1,IF(AND(I441>Parameters!$E$21,I441<=Parameters!$F$21),2,IF(AND(I441>Parameters!$F$21,I441<=Parameters!$G$21),3,IF(AND(I441>Parameters!$G$21,I441<=Parameters!$H$21),4,IF(I441>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J441=\"\"),\"\",IF(J441<Parameters!$E$21,1,IF(AND(J441>Parameters!$E$21,J441<=Parameters!$F$21),2,IF(AND(J441>Parameters!$F$21,J441<=Parameters!$G$21),3,IF(AND(J441>Parameters!$G$21,J441<=Parameters!$H$21),4,IF(J441>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K441=\"\"),\"\",IF(K441<Parameters!$E$21,1,IF(AND(K441>Parameters!$E$21,K441<=Parameters!$F$21),2,IF(AND(K441>Parameters!$F$21,K441<=Parameters!$G$21),3,IF(AND(K441>Parameters!$G$21,K441<=Parameters!$H$21),4,IF(K441>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L441=\"\"),\"\",IF(L441<Parameters!$E$21,1,IF(AND(L441>Parameters!$E$21,L441<=Parameters!$F$21),2,IF(AND(L441>Parameters!$F$21,L441<=Parameters!$G$21),3,IF(AND(L441>Parameters!$G$21,L441<=Parameters!$H$21),4,IF(L441>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M441=\"\"),\"\",IF(M441<Parameters!$E$21,1,IF(AND(M441>Parameters!$E$21,M441<=Parameters!$F$21),2,IF(AND(M441>Parameters!$F$21,M441<=Parameters!$G$21),3,IF(AND(M441>Parameters!$G$21,M441<=Parameters!$H$21),4,IF(M441>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N441=\"\"),\"\",IF(N441<Parameters!$E$21,1,IF(AND(N441>Parameters!$E$21,N441<=Parameters!$F$21),2,IF(AND(N441>Parameters!$F$21,N441<=Parameters!$G$21),3,IF(AND(N441>Parameters!$G$21,N441<=Parameters!$H$21),4,IF(N441>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O441=\"\"),\"\",IF(O441<Parameters!$E$21,1,IF(AND(O441>Parameters!$E$21,O441<=Parameters!$F$21),2,IF(AND(O441>Parameters!$F$21,O441<=Parameters!$G$21),3,IF(AND(O441>Parameters!$G$21,O441<=Parameters!$H$21),4,IF(O441>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P441=\"\"),\"\",IF(P441<Parameters!$E$21,1,IF(AND(P441>Parameters!$E$21,P441<=Parameters!$F$21),2,IF(AND(P441>Parameters!$F$21,P441<=Parameters!$G$21),3,IF(AND(P441>Parameters!$G$21,P441<=Parameters!$H$21),4,IF(P441>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q441=\"\"),\"\",IF(Q441<Parameters!$E$21,1,IF(AND(Q441>Parameters!$E$21,Q441<=Parameters!$F$21),2,IF(AND(Q441>Parameters!$F$21,Q441<=Parameters!$G$21),3,IF(AND(Q441>Parameters!$G$21,Q441<=Parameters!$H$21),4,IF(Q441>Parameters!$H$21,5,\"\"))))))","v":""}]
[{"$f":"Data!$CP$5","v":"Government transfers to Total Revenue"},{"$f":"Companies!B33","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B442,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B442,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A442,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B442,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B442,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A442,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B442,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B442,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A442,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B442,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B442,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A442,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B442,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B442,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A442,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B442,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B442,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A442,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B442,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B442,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A442,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B442,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B442,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A442,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B442,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B442,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A442,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B442,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B442,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A442,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B442,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B442,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A442,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B442,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B442,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A442,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B442,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B442,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A442,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B442,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B442,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A442,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B442,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B442,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A442,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C442=\"\"),\"\",IF(C442<Parameters!$E$21,1,IF(AND(C442>Parameters!$E$21,C442<=Parameters!$F$21),2,IF(AND(C442>Parameters!$F$21,C442<=Parameters!$G$21),3,IF(AND(C442>Parameters!$G$21,C442<=Parameters!$H$21),4,IF(C442>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D442=\"\"),\"\",IF(D442<Parameters!$E$21,1,IF(AND(D442>Parameters!$E$21,D442<=Parameters!$F$21),2,IF(AND(D442>Parameters!$F$21,D442<=Parameters!$G$21),3,IF(AND(D442>Parameters!$G$21,D442<=Parameters!$H$21),4,IF(D442>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E442=\"\"),\"\",IF(E442<Parameters!$E$21,1,IF(AND(E442>Parameters!$E$21,E442<=Parameters!$F$21),2,IF(AND(E442>Parameters!$F$21,E442<=Parameters!$G$21),3,IF(AND(E442>Parameters!$G$21,E442<=Parameters!$H$21),4,IF(E442>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F442=\"\"),\"\",IF(F442<Parameters!$E$21,1,IF(AND(F442>Parameters!$E$21,F442<=Parameters!$F$21),2,IF(AND(F442>Parameters!$F$21,F442<=Parameters!$G$21),3,IF(AND(F442>Parameters!$G$21,F442<=Parameters!$H$21),4,IF(F442>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G442=\"\"),\"\",IF(G442<Parameters!$E$21,1,IF(AND(G442>Parameters!$E$21,G442<=Parameters!$F$21),2,IF(AND(G442>Parameters!$F$21,G442<=Parameters!$G$21),3,IF(AND(G442>Parameters!$G$21,G442<=Parameters!$H$21),4,IF(G442>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H442=\"\"),\"\",IF(H442<Parameters!$E$21,1,IF(AND(H442>Parameters!$E$21,H442<=Parameters!$F$21),2,IF(AND(H442>Parameters!$F$21,H442<=Parameters!$G$21),3,IF(AND(H442>Parameters!$G$21,H442<=Parameters!$H$21),4,IF(H442>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I442=\"\"),\"\",IF(I442<Parameters!$E$21,1,IF(AND(I442>Parameters!$E$21,I442<=Parameters!$F$21),2,IF(AND(I442>Parameters!$F$21,I442<=Parameters!$G$21),3,IF(AND(I442>Parameters!$G$21,I442<=Parameters!$H$21),4,IF(I442>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J442=\"\"),\"\",IF(J442<Parameters!$E$21,1,IF(AND(J442>Parameters!$E$21,J442<=Parameters!$F$21),2,IF(AND(J442>Parameters!$F$21,J442<=Parameters!$G$21),3,IF(AND(J442>Parameters!$G$21,J442<=Parameters!$H$21),4,IF(J442>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K442=\"\"),\"\",IF(K442<Parameters!$E$21,1,IF(AND(K442>Parameters!$E$21,K442<=Parameters!$F$21),2,IF(AND(K442>Parameters!$F$21,K442<=Parameters!$G$21),3,IF(AND(K442>Parameters!$G$21,K442<=Parameters!$H$21),4,IF(K442>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L442=\"\"),\"\",IF(L442<Parameters!$E$21,1,IF(AND(L442>Parameters!$E$21,L442<=Parameters!$F$21),2,IF(AND(L442>Parameters!$F$21,L442<=Parameters!$G$21),3,IF(AND(L442>Parameters!$G$21,L442<=Parameters!$H$21),4,IF(L442>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M442=\"\"),\"\",IF(M442<Parameters!$E$21,1,IF(AND(M442>Parameters!$E$21,M442<=Parameters!$F$21),2,IF(AND(M442>Parameters!$F$21,M442<=Parameters!$G$21),3,IF(AND(M442>Parameters!$G$21,M442<=Parameters!$H$21),4,IF(M442>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N442=\"\"),\"\",IF(N442<Parameters!$E$21,1,IF(AND(N442>Parameters!$E$21,N442<=Parameters!$F$21),2,IF(AND(N442>Parameters!$F$21,N442<=Parameters!$G$21),3,IF(AND(N442>Parameters!$G$21,N442<=Parameters!$H$21),4,IF(N442>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O442=\"\"),\"\",IF(O442<Parameters!$E$21,1,IF(AND(O442>Parameters!$E$21,O442<=Parameters!$F$21),2,IF(AND(O442>Parameters!$F$21,O442<=Parameters!$G$21),3,IF(AND(O442>Parameters!$G$21,O442<=Parameters!$H$21),4,IF(O442>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P442=\"\"),\"\",IF(P442<Parameters!$E$21,1,IF(AND(P442>Parameters!$E$21,P442<=Parameters!$F$21),2,IF(AND(P442>Parameters!$F$21,P442<=Parameters!$G$21),3,IF(AND(P442>Parameters!$G$21,P442<=Parameters!$H$21),4,IF(P442>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q442=\"\"),\"\",IF(Q442<Parameters!$E$21,1,IF(AND(Q442>Parameters!$E$21,Q442<=Parameters!$F$21),2,IF(AND(Q442>Parameters!$F$21,Q442<=Parameters!$G$21),3,IF(AND(Q442>Parameters!$G$21,Q442<=Parameters!$H$21),4,IF(Q442>Parameters!$H$21,5,\"\"))))))","v":""}]
[{"$f":"Data!$CP$5","v":"Government transfers to Total Revenue"},{"$f":"Companies!B34","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B443,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B443,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A443,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B443,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B443,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A443,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B443,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B443,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A443,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B443,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B443,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A443,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B443,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B443,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A443,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B443,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B443,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A443,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B443,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B443,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A443,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B443,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B443,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A443,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B443,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B443,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A443,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B443,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B443,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A443,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B443,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B443,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A443,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B443,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B443,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A443,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B443,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B443,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A443,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B443,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B443,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A443,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B443,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B443,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A443,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C443=\"\"),\"\",IF(C443<Parameters!$E$21,1,IF(AND(C443>Parameters!$E$21,C443<=Parameters!$F$21),2,IF(AND(C443>Parameters!$F$21,C443<=Parameters!$G$21),3,IF(AND(C443>Parameters!$G$21,C443<=Parameters!$H$21),4,IF(C443>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D443=\"\"),\"\",IF(D443<Parameters!$E$21,1,IF(AND(D443>Parameters!$E$21,D443<=Parameters!$F$21),2,IF(AND(D443>Parameters!$F$21,D443<=Parameters!$G$21),3,IF(AND(D443>Parameters!$G$21,D443<=Parameters!$H$21),4,IF(D443>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E443=\"\"),\"\",IF(E443<Parameters!$E$21,1,IF(AND(E443>Parameters!$E$21,E443<=Parameters!$F$21),2,IF(AND(E443>Parameters!$F$21,E443<=Parameters!$G$21),3,IF(AND(E443>Parameters!$G$21,E443<=Parameters!$H$21),4,IF(E443>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F443=\"\"),\"\",IF(F443<Parameters!$E$21,1,IF(AND(F443>Parameters!$E$21,F443<=Parameters!$F$21),2,IF(AND(F443>Parameters!$F$21,F443<=Parameters!$G$21),3,IF(AND(F443>Parameters!$G$21,F443<=Parameters!$H$21),4,IF(F443>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G443=\"\"),\"\",IF(G443<Parameters!$E$21,1,IF(AND(G443>Parameters!$E$21,G443<=Parameters!$F$21),2,IF(AND(G443>Parameters!$F$21,G443<=Parameters!$G$21),3,IF(AND(G443>Parameters!$G$21,G443<=Parameters!$H$21),4,IF(G443>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H443=\"\"),\"\",IF(H443<Parameters!$E$21,1,IF(AND(H443>Parameters!$E$21,H443<=Parameters!$F$21),2,IF(AND(H443>Parameters!$F$21,H443<=Parameters!$G$21),3,IF(AND(H443>Parameters!$G$21,H443<=Parameters!$H$21),4,IF(H443>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I443=\"\"),\"\",IF(I443<Parameters!$E$21,1,IF(AND(I443>Parameters!$E$21,I443<=Parameters!$F$21),2,IF(AND(I443>Parameters!$F$21,I443<=Parameters!$G$21),3,IF(AND(I443>Parameters!$G$21,I443<=Parameters!$H$21),4,IF(I443>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J443=\"\"),\"\",IF(J443<Parameters!$E$21,1,IF(AND(J443>Parameters!$E$21,J443<=Parameters!$F$21),2,IF(AND(J443>Parameters!$F$21,J443<=Parameters!$G$21),3,IF(AND(J443>Parameters!$G$21,J443<=Parameters!$H$21),4,IF(J443>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K443=\"\"),\"\",IF(K443<Parameters!$E$21,1,IF(AND(K443>Parameters!$E$21,K443<=Parameters!$F$21),2,IF(AND(K443>Parameters!$F$21,K443<=Parameters!$G$21),3,IF(AND(K443>Parameters!$G$21,K443<=Parameters!$H$21),4,IF(K443>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L443=\"\"),\"\",IF(L443<Parameters!$E$21,1,IF(AND(L443>Parameters!$E$21,L443<=Parameters!$F$21),2,IF(AND(L443>Parameters!$F$21,L443<=Parameters!$G$21),3,IF(AND(L443>Parameters!$G$21,L443<=Parameters!$H$21),4,IF(L443>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M443=\"\"),\"\",IF(M443<Parameters!$E$21,1,IF(AND(M443>Parameters!$E$21,M443<=Parameters!$F$21),2,IF(AND(M443>Parameters!$F$21,M443<=Parameters!$G$21),3,IF(AND(M443>Parameters!$G$21,M443<=Parameters!$H$21),4,IF(M443>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N443=\"\"),\"\",IF(N443<Parameters!$E$21,1,IF(AND(N443>Parameters!$E$21,N443<=Parameters!$F$21),2,IF(AND(N443>Parameters!$F$21,N443<=Parameters!$G$21),3,IF(AND(N443>Parameters!$G$21,N443<=Parameters!$H$21),4,IF(N443>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O443=\"\"),\"\",IF(O443<Parameters!$E$21,1,IF(AND(O443>Parameters!$E$21,O443<=Parameters!$F$21),2,IF(AND(O443>Parameters!$F$21,O443<=Parameters!$G$21),3,IF(AND(O443>Parameters!$G$21,O443<=Parameters!$H$21),4,IF(O443>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P443=\"\"),\"\",IF(P443<Parameters!$E$21,1,IF(AND(P443>Parameters!$E$21,P443<=Parameters!$F$21),2,IF(AND(P443>Parameters!$F$21,P443<=Parameters!$G$21),3,IF(AND(P443>Parameters!$G$21,P443<=Parameters!$H$21),4,IF(P443>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q443=\"\"),\"\",IF(Q443<Parameters!$E$21,1,IF(AND(Q443>Parameters!$E$21,Q443<=Parameters!$F$21),2,IF(AND(Q443>Parameters!$F$21,Q443<=Parameters!$G$21),3,IF(AND(Q443>Parameters!$G$21,Q443<=Parameters!$H$21),4,IF(Q443>Parameters!$H$21,5,\"\"))))))","v":""}]
[{"$f":"Data!$CP$5","v":"Government transfers to Total Revenue"},{"$f":"Companies!B35","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B444,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B444,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A444,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B444,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B444,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A444,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B444,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B444,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A444,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B444,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B444,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A444,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B444,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B444,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A444,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B444,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B444,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A444,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B444,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B444,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A444,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B444,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B444,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A444,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B444,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B444,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A444,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B444,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B444,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A444,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B444,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B444,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A444,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B444,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B444,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A444,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B444,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B444,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A444,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B444,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B444,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A444,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B444,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B444,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A444,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C444=\"\"),\"\",IF(C444<Parameters!$E$21,1,IF(AND(C444>Parameters!$E$21,C444<=Parameters!$F$21),2,IF(AND(C444>Parameters!$F$21,C444<=Parameters!$G$21),3,IF(AND(C444>Parameters!$G$21,C444<=Parameters!$H$21),4,IF(C444>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D444=\"\"),\"\",IF(D444<Parameters!$E$21,1,IF(AND(D444>Parameters!$E$21,D444<=Parameters!$F$21),2,IF(AND(D444>Parameters!$F$21,D444<=Parameters!$G$21),3,IF(AND(D444>Parameters!$G$21,D444<=Parameters!$H$21),4,IF(D444>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E444=\"\"),\"\",IF(E444<Parameters!$E$21,1,IF(AND(E444>Parameters!$E$21,E444<=Parameters!$F$21),2,IF(AND(E444>Parameters!$F$21,E444<=Parameters!$G$21),3,IF(AND(E444>Parameters!$G$21,E444<=Parameters!$H$21),4,IF(E444>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F444=\"\"),\"\",IF(F444<Parameters!$E$21,1,IF(AND(F444>Parameters!$E$21,F444<=Parameters!$F$21),2,IF(AND(F444>Parameters!$F$21,F444<=Parameters!$G$21),3,IF(AND(F444>Parameters!$G$21,F444<=Parameters!$H$21),4,IF(F444>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G444=\"\"),\"\",IF(G444<Parameters!$E$21,1,IF(AND(G444>Parameters!$E$21,G444<=Parameters!$F$21),2,IF(AND(G444>Parameters!$F$21,G444<=Parameters!$G$21),3,IF(AND(G444>Parameters!$G$21,G444<=Parameters!$H$21),4,IF(G444>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H444=\"\"),\"\",IF(H444<Parameters!$E$21,1,IF(AND(H444>Parameters!$E$21,H444<=Parameters!$F$21),2,IF(AND(H444>Parameters!$F$21,H444<=Parameters!$G$21),3,IF(AND(H444>Parameters!$G$21,H444<=Parameters!$H$21),4,IF(H444>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I444=\"\"),\"\",IF(I444<Parameters!$E$21,1,IF(AND(I444>Parameters!$E$21,I444<=Parameters!$F$21),2,IF(AND(I444>Parameters!$F$21,I444<=Parameters!$G$21),3,IF(AND(I444>Parameters!$G$21,I444<=Parameters!$H$21),4,IF(I444>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J444=\"\"),\"\",IF(J444<Parameters!$E$21,1,IF(AND(J444>Parameters!$E$21,J444<=Parameters!$F$21),2,IF(AND(J444>Parameters!$F$21,J444<=Parameters!$G$21),3,IF(AND(J444>Parameters!$G$21,J444<=Parameters!$H$21),4,IF(J444>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K444=\"\"),\"\",IF(K444<Parameters!$E$21,1,IF(AND(K444>Parameters!$E$21,K444<=Parameters!$F$21),2,IF(AND(K444>Parameters!$F$21,K444<=Parameters!$G$21),3,IF(AND(K444>Parameters!$G$21,K444<=Parameters!$H$21),4,IF(K444>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L444=\"\"),\"\",IF(L444<Parameters!$E$21,1,IF(AND(L444>Parameters!$E$21,L444<=Parameters!$F$21),2,IF(AND(L444>Parameters!$F$21,L444<=Parameters!$G$21),3,IF(AND(L444>Parameters!$G$21,L444<=Parameters!$H$21),4,IF(L444>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M444=\"\"),\"\",IF(M444<Parameters!$E$21,1,IF(AND(M444>Parameters!$E$21,M444<=Parameters!$F$21),2,IF(AND(M444>Parameters!$F$21,M444<=Parameters!$G$21),3,IF(AND(M444>Parameters!$G$21,M444<=Parameters!$H$21),4,IF(M444>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N444=\"\"),\"\",IF(N444<Parameters!$E$21,1,IF(AND(N444>Parameters!$E$21,N444<=Parameters!$F$21),2,IF(AND(N444>Parameters!$F$21,N444<=Parameters!$G$21),3,IF(AND(N444>Parameters!$G$21,N444<=Parameters!$H$21),4,IF(N444>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O444=\"\"),\"\",IF(O444<Parameters!$E$21,1,IF(AND(O444>Parameters!$E$21,O444<=Parameters!$F$21),2,IF(AND(O444>Parameters!$F$21,O444<=Parameters!$G$21),3,IF(AND(O444>Parameters!$G$21,O444<=Parameters!$H$21),4,IF(O444>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P444=\"\"),\"\",IF(P444<Parameters!$E$21,1,IF(AND(P444>Parameters!$E$21,P444<=Parameters!$F$21),2,IF(AND(P444>Parameters!$F$21,P444<=Parameters!$G$21),3,IF(AND(P444>Parameters!$G$21,P444<=Parameters!$H$21),4,IF(P444>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q444=\"\"),\"\",IF(Q444<Parameters!$E$21,1,IF(AND(Q444>Parameters!$E$21,Q444<=Parameters!$F$21),2,IF(AND(Q444>Parameters!$F$21,Q444<=Parameters!$G$21),3,IF(AND(Q444>Parameters!$G$21,Q444<=Parameters!$H$21),4,IF(Q444>Parameters!$H$21,5,\"\"))))))","v":""}]
[{"$f":"Data!$CP$5","v":"Government transfers to Total Revenue"},{"$f":"Companies!B36","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B445,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B445,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A445,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B445,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B445,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A445,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B445,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B445,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A445,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B445,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B445,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A445,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B445,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B445,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A445,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B445,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B445,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A445,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B445,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B445,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A445,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B445,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B445,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A445,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B445,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B445,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A445,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B445,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B445,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A445,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B445,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B445,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A445,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B445,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B445,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A445,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B445,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B445,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A445,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B445,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B445,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A445,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B445,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B445,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A445,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C445=\"\"),\"\",IF(C445<Parameters!$E$21,1,IF(AND(C445>Parameters!$E$21,C445<=Parameters!$F$21),2,IF(AND(C445>Parameters!$F$21,C445<=Parameters!$G$21),3,IF(AND(C445>Parameters!$G$21,C445<=Parameters!$H$21),4,IF(C445>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D445=\"\"),\"\",IF(D445<Parameters!$E$21,1,IF(AND(D445>Parameters!$E$21,D445<=Parameters!$F$21),2,IF(AND(D445>Parameters!$F$21,D445<=Parameters!$G$21),3,IF(AND(D445>Parameters!$G$21,D445<=Parameters!$H$21),4,IF(D445>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E445=\"\"),\"\",IF(E445<Parameters!$E$21,1,IF(AND(E445>Parameters!$E$21,E445<=Parameters!$F$21),2,IF(AND(E445>Parameters!$F$21,E445<=Parameters!$G$21),3,IF(AND(E445>Parameters!$G$21,E445<=Parameters!$H$21),4,IF(E445>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F445=\"\"),\"\",IF(F445<Parameters!$E$21,1,IF(AND(F445>Parameters!$E$21,F445<=Parameters!$F$21),2,IF(AND(F445>Parameters!$F$21,F445<=Parameters!$G$21),3,IF(AND(F445>Parameters!$G$21,F445<=Parameters!$H$21),4,IF(F445>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G445=\"\"),\"\",IF(G445<Parameters!$E$21,1,IF(AND(G445>Parameters!$E$21,G445<=Parameters!$F$21),2,IF(AND(G445>Parameters!$F$21,G445<=Parameters!$G$21),3,IF(AND(G445>Parameters!$G$21,G445<=Parameters!$H$21),4,IF(G445>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H445=\"\"),\"\",IF(H445<Parameters!$E$21,1,IF(AND(H445>Parameters!$E$21,H445<=Parameters!$F$21),2,IF(AND(H445>Parameters!$F$21,H445<=Parameters!$G$21),3,IF(AND(H445>Parameters!$G$21,H445<=Parameters!$H$21),4,IF(H445>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I445=\"\"),\"\",IF(I445<Parameters!$E$21,1,IF(AND(I445>Parameters!$E$21,I445<=Parameters!$F$21),2,IF(AND(I445>Parameters!$F$21,I445<=Parameters!$G$21),3,IF(AND(I445>Parameters!$G$21,I445<=Parameters!$H$21),4,IF(I445>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J445=\"\"),\"\",IF(J445<Parameters!$E$21,1,IF(AND(J445>Parameters!$E$21,J445<=Parameters!$F$21),2,IF(AND(J445>Parameters!$F$21,J445<=Parameters!$G$21),3,IF(AND(J445>Parameters!$G$21,J445<=Parameters!$H$21),4,IF(J445>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K445=\"\"),\"\",IF(K445<Parameters!$E$21,1,IF(AND(K445>Parameters!$E$21,K445<=Parameters!$F$21),2,IF(AND(K445>Parameters!$F$21,K445<=Parameters!$G$21),3,IF(AND(K445>Parameters!$G$21,K445<=Parameters!$H$21),4,IF(K445>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L445=\"\"),\"\",IF(L445<Parameters!$E$21,1,IF(AND(L445>Parameters!$E$21,L445<=Parameters!$F$21),2,IF(AND(L445>Parameters!$F$21,L445<=Parameters!$G$21),3,IF(AND(L445>Parameters!$G$21,L445<=Parameters!$H$21),4,IF(L445>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M445=\"\"),\"\",IF(M445<Parameters!$E$21,1,IF(AND(M445>Parameters!$E$21,M445<=Parameters!$F$21),2,IF(AND(M445>Parameters!$F$21,M445<=Parameters!$G$21),3,IF(AND(M445>Parameters!$G$21,M445<=Parameters!$H$21),4,IF(M445>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N445=\"\"),\"\",IF(N445<Parameters!$E$21,1,IF(AND(N445>Parameters!$E$21,N445<=Parameters!$F$21),2,IF(AND(N445>Parameters!$F$21,N445<=Parameters!$G$21),3,IF(AND(N445>Parameters!$G$21,N445<=Parameters!$H$21),4,IF(N445>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O445=\"\"),\"\",IF(O445<Parameters!$E$21,1,IF(AND(O445>Parameters!$E$21,O445<=Parameters!$F$21),2,IF(AND(O445>Parameters!$F$21,O445<=Parameters!$G$21),3,IF(AND(O445>Parameters!$G$21,O445<=Parameters!$H$21),4,IF(O445>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P445=\"\"),\"\",IF(P445<Parameters!$E$21,1,IF(AND(P445>Parameters!$E$21,P445<=Parameters!$F$21),2,IF(AND(P445>Parameters!$F$21,P445<=Parameters!$G$21),3,IF(AND(P445>Parameters!$G$21,P445<=Parameters!$H$21),4,IF(P445>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q445=\"\"),\"\",IF(Q445<Parameters!$E$21,1,IF(AND(Q445>Parameters!$E$21,Q445<=Parameters!$F$21),2,IF(AND(Q445>Parameters!$F$21,Q445<=Parameters!$G$21),3,IF(AND(Q445>Parameters!$G$21,Q445<=Parameters!$H$21),4,IF(Q445>Parameters!$H$21,5,\"\"))))))","v":""}]
[{"$f":"Data!$CP$5","v":"Government transfers to Total Revenue"},{"$f":"Companies!B37","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B446,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B446,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A446,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B446,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B446,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A446,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B446,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B446,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A446,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B446,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B446,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A446,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B446,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B446,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A446,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B446,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B446,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A446,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B446,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B446,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A446,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B446,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B446,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A446,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B446,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B446,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A446,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B446,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B446,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A446,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B446,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B446,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A446,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B446,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B446,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A446,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B446,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B446,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A446,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B446,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B446,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A446,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B446,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B446,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A446,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C446=\"\"),\"\",IF(C446<Parameters!$E$21,1,IF(AND(C446>Parameters!$E$21,C446<=Parameters!$F$21),2,IF(AND(C446>Parameters!$F$21,C446<=Parameters!$G$21),3,IF(AND(C446>Parameters!$G$21,C446<=Parameters!$H$21),4,IF(C446>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D446=\"\"),\"\",IF(D446<Parameters!$E$21,1,IF(AND(D446>Parameters!$E$21,D446<=Parameters!$F$21),2,IF(AND(D446>Parameters!$F$21,D446<=Parameters!$G$21),3,IF(AND(D446>Parameters!$G$21,D446<=Parameters!$H$21),4,IF(D446>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E446=\"\"),\"\",IF(E446<Parameters!$E$21,1,IF(AND(E446>Parameters!$E$21,E446<=Parameters!$F$21),2,IF(AND(E446>Parameters!$F$21,E446<=Parameters!$G$21),3,IF(AND(E446>Parameters!$G$21,E446<=Parameters!$H$21),4,IF(E446>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F446=\"\"),\"\",IF(F446<Parameters!$E$21,1,IF(AND(F446>Parameters!$E$21,F446<=Parameters!$F$21),2,IF(AND(F446>Parameters!$F$21,F446<=Parameters!$G$21),3,IF(AND(F446>Parameters!$G$21,F446<=Parameters!$H$21),4,IF(F446>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G446=\"\"),\"\",IF(G446<Parameters!$E$21,1,IF(AND(G446>Parameters!$E$21,G446<=Parameters!$F$21),2,IF(AND(G446>Parameters!$F$21,G446<=Parameters!$G$21),3,IF(AND(G446>Parameters!$G$21,G446<=Parameters!$H$21),4,IF(G446>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H446=\"\"),\"\",IF(H446<Parameters!$E$21,1,IF(AND(H446>Parameters!$E$21,H446<=Parameters!$F$21),2,IF(AND(H446>Parameters!$F$21,H446<=Parameters!$G$21),3,IF(AND(H446>Parameters!$G$21,H446<=Parameters!$H$21),4,IF(H446>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I446=\"\"),\"\",IF(I446<Parameters!$E$21,1,IF(AND(I446>Parameters!$E$21,I446<=Parameters!$F$21),2,IF(AND(I446>Parameters!$F$21,I446<=Parameters!$G$21),3,IF(AND(I446>Parameters!$G$21,I446<=Parameters!$H$21),4,IF(I446>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J446=\"\"),\"\",IF(J446<Parameters!$E$21,1,IF(AND(J446>Parameters!$E$21,J446<=Parameters!$F$21),2,IF(AND(J446>Parameters!$F$21,J446<=Parameters!$G$21),3,IF(AND(J446>Parameters!$G$21,J446<=Parameters!$H$21),4,IF(J446>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K446=\"\"),\"\",IF(K446<Parameters!$E$21,1,IF(AND(K446>Parameters!$E$21,K446<=Parameters!$F$21),2,IF(AND(K446>Parameters!$F$21,K446<=Parameters!$G$21),3,IF(AND(K446>Parameters!$G$21,K446<=Parameters!$H$21),4,IF(K446>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L446=\"\"),\"\",IF(L446<Parameters!$E$21,1,IF(AND(L446>Parameters!$E$21,L446<=Parameters!$F$21),2,IF(AND(L446>Parameters!$F$21,L446<=Parameters!$G$21),3,IF(AND(L446>Parameters!$G$21,L446<=Parameters!$H$21),4,IF(L446>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M446=\"\"),\"\",IF(M446<Parameters!$E$21,1,IF(AND(M446>Parameters!$E$21,M446<=Parameters!$F$21),2,IF(AND(M446>Parameters!$F$21,M446<=Parameters!$G$21),3,IF(AND(M446>Parameters!$G$21,M446<=Parameters!$H$21),4,IF(M446>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N446=\"\"),\"\",IF(N446<Parameters!$E$21,1,IF(AND(N446>Parameters!$E$21,N446<=Parameters!$F$21),2,IF(AND(N446>Parameters!$F$21,N446<=Parameters!$G$21),3,IF(AND(N446>Parameters!$G$21,N446<=Parameters!$H$21),4,IF(N446>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O446=\"\"),\"\",IF(O446<Parameters!$E$21,1,IF(AND(O446>Parameters!$E$21,O446<=Parameters!$F$21),2,IF(AND(O446>Parameters!$F$21,O446<=Parameters!$G$21),3,IF(AND(O446>Parameters!$G$21,O446<=Parameters!$H$21),4,IF(O446>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P446=\"\"),\"\",IF(P446<Parameters!$E$21,1,IF(AND(P446>Parameters!$E$21,P446<=Parameters!$F$21),2,IF(AND(P446>Parameters!$F$21,P446<=Parameters!$G$21),3,IF(AND(P446>Parameters!$G$21,P446<=Parameters!$H$21),4,IF(P446>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q446=\"\"),\"\",IF(Q446<Parameters!$E$21,1,IF(AND(Q446>Parameters!$E$21,Q446<=Parameters!$F$21),2,IF(AND(Q446>Parameters!$F$21,Q446<=Parameters!$G$21),3,IF(AND(Q446>Parameters!$G$21,Q446<=Parameters!$H$21),4,IF(Q446>Parameters!$H$21,5,\"\"))))))","v":""}]
[{"$f":"Data!$CP$5","v":"Government transfers to Total Revenue"},{"$f":"Companies!B38","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B447,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B447,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A447,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B447,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B447,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A447,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B447,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B447,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A447,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B447,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B447,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A447,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B447,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B447,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A447,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B447,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B447,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A447,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B447,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B447,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A447,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B447,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B447,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A447,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B447,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B447,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A447,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B447,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B447,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A447,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B447,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B447,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A447,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B447,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B447,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A447,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B447,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B447,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A447,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B447,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B447,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A447,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B447,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B447,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A447,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C447=\"\"),\"\",IF(C447<Parameters!$E$21,1,IF(AND(C447>Parameters!$E$21,C447<=Parameters!$F$21),2,IF(AND(C447>Parameters!$F$21,C447<=Parameters!$G$21),3,IF(AND(C447>Parameters!$G$21,C447<=Parameters!$H$21),4,IF(C447>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D447=\"\"),\"\",IF(D447<Parameters!$E$21,1,IF(AND(D447>Parameters!$E$21,D447<=Parameters!$F$21),2,IF(AND(D447>Parameters!$F$21,D447<=Parameters!$G$21),3,IF(AND(D447>Parameters!$G$21,D447<=Parameters!$H$21),4,IF(D447>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E447=\"\"),\"\",IF(E447<Parameters!$E$21,1,IF(AND(E447>Parameters!$E$21,E447<=Parameters!$F$21),2,IF(AND(E447>Parameters!$F$21,E447<=Parameters!$G$21),3,IF(AND(E447>Parameters!$G$21,E447<=Parameters!$H$21),4,IF(E447>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F447=\"\"),\"\",IF(F447<Parameters!$E$21,1,IF(AND(F447>Parameters!$E$21,F447<=Parameters!$F$21),2,IF(AND(F447>Parameters!$F$21,F447<=Parameters!$G$21),3,IF(AND(F447>Parameters!$G$21,F447<=Parameters!$H$21),4,IF(F447>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G447=\"\"),\"\",IF(G447<Parameters!$E$21,1,IF(AND(G447>Parameters!$E$21,G447<=Parameters!$F$21),2,IF(AND(G447>Parameters!$F$21,G447<=Parameters!$G$21),3,IF(AND(G447>Parameters!$G$21,G447<=Parameters!$H$21),4,IF(G447>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H447=\"\"),\"\",IF(H447<Parameters!$E$21,1,IF(AND(H447>Parameters!$E$21,H447<=Parameters!$F$21),2,IF(AND(H447>Parameters!$F$21,H447<=Parameters!$G$21),3,IF(AND(H447>Parameters!$G$21,H447<=Parameters!$H$21),4,IF(H447>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I447=\"\"),\"\",IF(I447<Parameters!$E$21,1,IF(AND(I447>Parameters!$E$21,I447<=Parameters!$F$21),2,IF(AND(I447>Parameters!$F$21,I447<=Parameters!$G$21),3,IF(AND(I447>Parameters!$G$21,I447<=Parameters!$H$21),4,IF(I447>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J447=\"\"),\"\",IF(J447<Parameters!$E$21,1,IF(AND(J447>Parameters!$E$21,J447<=Parameters!$F$21),2,IF(AND(J447>Parameters!$F$21,J447<=Parameters!$G$21),3,IF(AND(J447>Parameters!$G$21,J447<=Parameters!$H$21),4,IF(J447>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K447=\"\"),\"\",IF(K447<Parameters!$E$21,1,IF(AND(K447>Parameters!$E$21,K447<=Parameters!$F$21),2,IF(AND(K447>Parameters!$F$21,K447<=Parameters!$G$21),3,IF(AND(K447>Parameters!$G$21,K447<=Parameters!$H$21),4,IF(K447>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L447=\"\"),\"\",IF(L447<Parameters!$E$21,1,IF(AND(L447>Parameters!$E$21,L447<=Parameters!$F$21),2,IF(AND(L447>Parameters!$F$21,L447<=Parameters!$G$21),3,IF(AND(L447>Parameters!$G$21,L447<=Parameters!$H$21),4,IF(L447>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M447=\"\"),\"\",IF(M447<Parameters!$E$21,1,IF(AND(M447>Parameters!$E$21,M447<=Parameters!$F$21),2,IF(AND(M447>Parameters!$F$21,M447<=Parameters!$G$21),3,IF(AND(M447>Parameters!$G$21,M447<=Parameters!$H$21),4,IF(M447>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N447=\"\"),\"\",IF(N447<Parameters!$E$21,1,IF(AND(N447>Parameters!$E$21,N447<=Parameters!$F$21),2,IF(AND(N447>Parameters!$F$21,N447<=Parameters!$G$21),3,IF(AND(N447>Parameters!$G$21,N447<=Parameters!$H$21),4,IF(N447>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O447=\"\"),\"\",IF(O447<Parameters!$E$21,1,IF(AND(O447>Parameters!$E$21,O447<=Parameters!$F$21),2,IF(AND(O447>Parameters!$F$21,O447<=Parameters!$G$21),3,IF(AND(O447>Parameters!$G$21,O447<=Parameters!$H$21),4,IF(O447>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P447=\"\"),\"\",IF(P447<Parameters!$E$21,1,IF(AND(P447>Parameters!$E$21,P447<=Parameters!$F$21),2,IF(AND(P447>Parameters!$F$21,P447<=Parameters!$G$21),3,IF(AND(P447>Parameters!$G$21,P447<=Parameters!$H$21),4,IF(P447>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q447=\"\"),\"\",IF(Q447<Parameters!$E$21,1,IF(AND(Q447>Parameters!$E$21,Q447<=Parameters!$F$21),2,IF(AND(Q447>Parameters!$F$21,Q447<=Parameters!$G$21),3,IF(AND(Q447>Parameters!$G$21,Q447<=Parameters!$H$21),4,IF(Q447>Parameters!$H$21,5,\"\"))))))","v":""}]
[{"$f":"Data!$CP$5","v":"Government transfers to Total Revenue"},{"$f":"Companies!B39","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B448,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B448,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A448,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B448,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B448,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A448,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B448,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B448,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A448,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B448,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B448,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A448,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B448,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B448,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A448,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B448,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B448,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A448,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B448,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B448,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A448,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B448,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B448,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A448,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B448,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B448,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A448,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B448,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B448,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A448,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B448,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B448,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A448,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B448,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B448,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A448,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B448,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B448,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A448,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B448,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B448,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A448,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B448,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B448,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A448,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C448=\"\"),\"\",IF(C448<Parameters!$E$21,1,IF(AND(C448>Parameters!$E$21,C448<=Parameters!$F$21),2,IF(AND(C448>Parameters!$F$21,C448<=Parameters!$G$21),3,IF(AND(C448>Parameters!$G$21,C448<=Parameters!$H$21),4,IF(C448>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D448=\"\"),\"\",IF(D448<Parameters!$E$21,1,IF(AND(D448>Parameters!$E$21,D448<=Parameters!$F$21),2,IF(AND(D448>Parameters!$F$21,D448<=Parameters!$G$21),3,IF(AND(D448>Parameters!$G$21,D448<=Parameters!$H$21),4,IF(D448>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E448=\"\"),\"\",IF(E448<Parameters!$E$21,1,IF(AND(E448>Parameters!$E$21,E448<=Parameters!$F$21),2,IF(AND(E448>Parameters!$F$21,E448<=Parameters!$G$21),3,IF(AND(E448>Parameters!$G$21,E448<=Parameters!$H$21),4,IF(E448>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F448=\"\"),\"\",IF(F448<Parameters!$E$21,1,IF(AND(F448>Parameters!$E$21,F448<=Parameters!$F$21),2,IF(AND(F448>Parameters!$F$21,F448<=Parameters!$G$21),3,IF(AND(F448>Parameters!$G$21,F448<=Parameters!$H$21),4,IF(F448>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G448=\"\"),\"\",IF(G448<Parameters!$E$21,1,IF(AND(G448>Parameters!$E$21,G448<=Parameters!$F$21),2,IF(AND(G448>Parameters!$F$21,G448<=Parameters!$G$21),3,IF(AND(G448>Parameters!$G$21,G448<=Parameters!$H$21),4,IF(G448>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H448=\"\"),\"\",IF(H448<Parameters!$E$21,1,IF(AND(H448>Parameters!$E$21,H448<=Parameters!$F$21),2,IF(AND(H448>Parameters!$F$21,H448<=Parameters!$G$21),3,IF(AND(H448>Parameters!$G$21,H448<=Parameters!$H$21),4,IF(H448>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I448=\"\"),\"\",IF(I448<Parameters!$E$21,1,IF(AND(I448>Parameters!$E$21,I448<=Parameters!$F$21),2,IF(AND(I448>Parameters!$F$21,I448<=Parameters!$G$21),3,IF(AND(I448>Parameters!$G$21,I448<=Parameters!$H$21),4,IF(I448>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J448=\"\"),\"\",IF(J448<Parameters!$E$21,1,IF(AND(J448>Parameters!$E$21,J448<=Parameters!$F$21),2,IF(AND(J448>Parameters!$F$21,J448<=Parameters!$G$21),3,IF(AND(J448>Parameters!$G$21,J448<=Parameters!$H$21),4,IF(J448>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K448=\"\"),\"\",IF(K448<Parameters!$E$21,1,IF(AND(K448>Parameters!$E$21,K448<=Parameters!$F$21),2,IF(AND(K448>Parameters!$F$21,K448<=Parameters!$G$21),3,IF(AND(K448>Parameters!$G$21,K448<=Parameters!$H$21),4,IF(K448>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L448=\"\"),\"\",IF(L448<Parameters!$E$21,1,IF(AND(L448>Parameters!$E$21,L448<=Parameters!$F$21),2,IF(AND(L448>Parameters!$F$21,L448<=Parameters!$G$21),3,IF(AND(L448>Parameters!$G$21,L448<=Parameters!$H$21),4,IF(L448>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M448=\"\"),\"\",IF(M448<Parameters!$E$21,1,IF(AND(M448>Parameters!$E$21,M448<=Parameters!$F$21),2,IF(AND(M448>Parameters!$F$21,M448<=Parameters!$G$21),3,IF(AND(M448>Parameters!$G$21,M448<=Parameters!$H$21),4,IF(M448>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N448=\"\"),\"\",IF(N448<Parameters!$E$21,1,IF(AND(N448>Parameters!$E$21,N448<=Parameters!$F$21),2,IF(AND(N448>Parameters!$F$21,N448<=Parameters!$G$21),3,IF(AND(N448>Parameters!$G$21,N448<=Parameters!$H$21),4,IF(N448>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O448=\"\"),\"\",IF(O448<Parameters!$E$21,1,IF(AND(O448>Parameters!$E$21,O448<=Parameters!$F$21),2,IF(AND(O448>Parameters!$F$21,O448<=Parameters!$G$21),3,IF(AND(O448>Parameters!$G$21,O448<=Parameters!$H$21),4,IF(O448>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P448=\"\"),\"\",IF(P448<Parameters!$E$21,1,IF(AND(P448>Parameters!$E$21,P448<=Parameters!$F$21),2,IF(AND(P448>Parameters!$F$21,P448<=Parameters!$G$21),3,IF(AND(P448>Parameters!$G$21,P448<=Parameters!$H$21),4,IF(P448>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q448=\"\"),\"\",IF(Q448<Parameters!$E$21,1,IF(AND(Q448>Parameters!$E$21,Q448<=Parameters!$F$21),2,IF(AND(Q448>Parameters!$F$21,Q448<=Parameters!$G$21),3,IF(AND(Q448>Parameters!$G$21,Q448<=Parameters!$H$21),4,IF(Q448>Parameters!$H$21,5,\"\"))))))","v":""}]
[{"$f":"Data!$CP$5","v":"Government transfers to Total Revenue"},{"$f":"Companies!B40","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B449,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B449,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A449,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B449,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B449,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A449,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B449,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B449,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A449,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B449,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B449,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A449,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B449,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B449,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A449,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B449,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B449,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A449,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B449,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B449,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A449,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B449,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B449,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A449,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B449,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B449,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A449,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B449,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B449,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A449,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B449,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B449,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A449,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B449,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B449,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A449,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B449,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B449,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A449,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B449,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B449,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A449,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B449,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B449,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A449,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C449=\"\"),\"\",IF(C449<Parameters!$E$21,1,IF(AND(C449>Parameters!$E$21,C449<=Parameters!$F$21),2,IF(AND(C449>Parameters!$F$21,C449<=Parameters!$G$21),3,IF(AND(C449>Parameters!$G$21,C449<=Parameters!$H$21),4,IF(C449>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D449=\"\"),\"\",IF(D449<Parameters!$E$21,1,IF(AND(D449>Parameters!$E$21,D449<=Parameters!$F$21),2,IF(AND(D449>Parameters!$F$21,D449<=Parameters!$G$21),3,IF(AND(D449>Parameters!$G$21,D449<=Parameters!$H$21),4,IF(D449>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E449=\"\"),\"\",IF(E449<Parameters!$E$21,1,IF(AND(E449>Parameters!$E$21,E449<=Parameters!$F$21),2,IF(AND(E449>Parameters!$F$21,E449<=Parameters!$G$21),3,IF(AND(E449>Parameters!$G$21,E449<=Parameters!$H$21),4,IF(E449>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F449=\"\"),\"\",IF(F449<Parameters!$E$21,1,IF(AND(F449>Parameters!$E$21,F449<=Parameters!$F$21),2,IF(AND(F449>Parameters!$F$21,F449<=Parameters!$G$21),3,IF(AND(F449>Parameters!$G$21,F449<=Parameters!$H$21),4,IF(F449>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G449=\"\"),\"\",IF(G449<Parameters!$E$21,1,IF(AND(G449>Parameters!$E$21,G449<=Parameters!$F$21),2,IF(AND(G449>Parameters!$F$21,G449<=Parameters!$G$21),3,IF(AND(G449>Parameters!$G$21,G449<=Parameters!$H$21),4,IF(G449>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H449=\"\"),\"\",IF(H449<Parameters!$E$21,1,IF(AND(H449>Parameters!$E$21,H449<=Parameters!$F$21),2,IF(AND(H449>Parameters!$F$21,H449<=Parameters!$G$21),3,IF(AND(H449>Parameters!$G$21,H449<=Parameters!$H$21),4,IF(H449>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I449=\"\"),\"\",IF(I449<Parameters!$E$21,1,IF(AND(I449>Parameters!$E$21,I449<=Parameters!$F$21),2,IF(AND(I449>Parameters!$F$21,I449<=Parameters!$G$21),3,IF(AND(I449>Parameters!$G$21,I449<=Parameters!$H$21),4,IF(I449>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J449=\"\"),\"\",IF(J449<Parameters!$E$21,1,IF(AND(J449>Parameters!$E$21,J449<=Parameters!$F$21),2,IF(AND(J449>Parameters!$F$21,J449<=Parameters!$G$21),3,IF(AND(J449>Parameters!$G$21,J449<=Parameters!$H$21),4,IF(J449>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K449=\"\"),\"\",IF(K449<Parameters!$E$21,1,IF(AND(K449>Parameters!$E$21,K449<=Parameters!$F$21),2,IF(AND(K449>Parameters!$F$21,K449<=Parameters!$G$21),3,IF(AND(K449>Parameters!$G$21,K449<=Parameters!$H$21),4,IF(K449>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L449=\"\"),\"\",IF(L449<Parameters!$E$21,1,IF(AND(L449>Parameters!$E$21,L449<=Parameters!$F$21),2,IF(AND(L449>Parameters!$F$21,L449<=Parameters!$G$21),3,IF(AND(L449>Parameters!$G$21,L449<=Parameters!$H$21),4,IF(L449>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M449=\"\"),\"\",IF(M449<Parameters!$E$21,1,IF(AND(M449>Parameters!$E$21,M449<=Parameters!$F$21),2,IF(AND(M449>Parameters!$F$21,M449<=Parameters!$G$21),3,IF(AND(M449>Parameters!$G$21,M449<=Parameters!$H$21),4,IF(M449>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N449=\"\"),\"\",IF(N449<Parameters!$E$21,1,IF(AND(N449>Parameters!$E$21,N449<=Parameters!$F$21),2,IF(AND(N449>Parameters!$F$21,N449<=Parameters!$G$21),3,IF(AND(N449>Parameters!$G$21,N449<=Parameters!$H$21),4,IF(N449>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O449=\"\"),\"\",IF(O449<Parameters!$E$21,1,IF(AND(O449>Parameters!$E$21,O449<=Parameters!$F$21),2,IF(AND(O449>Parameters!$F$21,O449<=Parameters!$G$21),3,IF(AND(O449>Parameters!$G$21,O449<=Parameters!$H$21),4,IF(O449>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P449=\"\"),\"\",IF(P449<Parameters!$E$21,1,IF(AND(P449>Parameters!$E$21,P449<=Parameters!$F$21),2,IF(AND(P449>Parameters!$F$21,P449<=Parameters!$G$21),3,IF(AND(P449>Parameters!$G$21,P449<=Parameters!$H$21),4,IF(P449>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q449=\"\"),\"\",IF(Q449<Parameters!$E$21,1,IF(AND(Q449>Parameters!$E$21,Q449<=Parameters!$F$21),2,IF(AND(Q449>Parameters!$F$21,Q449<=Parameters!$G$21),3,IF(AND(Q449>Parameters!$G$21,Q449<=Parameters!$H$21),4,IF(Q449>Parameters!$H$21,5,\"\"))))))","v":""}]
[{"$f":"Data!$CP$5","v":"Government transfers to Total Revenue"},{"$f":"Companies!B41","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B450,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B450,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A450,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B450,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B450,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A450,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B450,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B450,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A450,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B450,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B450,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A450,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B450,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B450,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A450,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B450,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B450,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A450,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B450,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B450,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A450,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B450,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B450,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A450,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B450,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B450,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A450,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B450,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B450,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A450,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B450,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B450,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A450,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B450,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B450,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A450,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B450,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B450,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A450,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B450,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B450,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A450,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B450,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B450,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A450,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C450=\"\"),\"\",IF(C450<Parameters!$E$21,1,IF(AND(C450>Parameters!$E$21,C450<=Parameters!$F$21),2,IF(AND(C450>Parameters!$F$21,C450<=Parameters!$G$21),3,IF(AND(C450>Parameters!$G$21,C450<=Parameters!$H$21),4,IF(C450>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D450=\"\"),\"\",IF(D450<Parameters!$E$21,1,IF(AND(D450>Parameters!$E$21,D450<=Parameters!$F$21),2,IF(AND(D450>Parameters!$F$21,D450<=Parameters!$G$21),3,IF(AND(D450>Parameters!$G$21,D450<=Parameters!$H$21),4,IF(D450>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E450=\"\"),\"\",IF(E450<Parameters!$E$21,1,IF(AND(E450>Parameters!$E$21,E450<=Parameters!$F$21),2,IF(AND(E450>Parameters!$F$21,E450<=Parameters!$G$21),3,IF(AND(E450>Parameters!$G$21,E450<=Parameters!$H$21),4,IF(E450>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F450=\"\"),\"\",IF(F450<Parameters!$E$21,1,IF(AND(F450>Parameters!$E$21,F450<=Parameters!$F$21),2,IF(AND(F450>Parameters!$F$21,F450<=Parameters!$G$21),3,IF(AND(F450>Parameters!$G$21,F450<=Parameters!$H$21),4,IF(F450>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G450=\"\"),\"\",IF(G450<Parameters!$E$21,1,IF(AND(G450>Parameters!$E$21,G450<=Parameters!$F$21),2,IF(AND(G450>Parameters!$F$21,G450<=Parameters!$G$21),3,IF(AND(G450>Parameters!$G$21,G450<=Parameters!$H$21),4,IF(G450>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H450=\"\"),\"\",IF(H450<Parameters!$E$21,1,IF(AND(H450>Parameters!$E$21,H450<=Parameters!$F$21),2,IF(AND(H450>Parameters!$F$21,H450<=Parameters!$G$21),3,IF(AND(H450>Parameters!$G$21,H450<=Parameters!$H$21),4,IF(H450>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I450=\"\"),\"\",IF(I450<Parameters!$E$21,1,IF(AND(I450>Parameters!$E$21,I450<=Parameters!$F$21),2,IF(AND(I450>Parameters!$F$21,I450<=Parameters!$G$21),3,IF(AND(I450>Parameters!$G$21,I450<=Parameters!$H$21),4,IF(I450>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J450=\"\"),\"\",IF(J450<Parameters!$E$21,1,IF(AND(J450>Parameters!$E$21,J450<=Parameters!$F$21),2,IF(AND(J450>Parameters!$F$21,J450<=Parameters!$G$21),3,IF(AND(J450>Parameters!$G$21,J450<=Parameters!$H$21),4,IF(J450>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K450=\"\"),\"\",IF(K450<Parameters!$E$21,1,IF(AND(K450>Parameters!$E$21,K450<=Parameters!$F$21),2,IF(AND(K450>Parameters!$F$21,K450<=Parameters!$G$21),3,IF(AND(K450>Parameters!$G$21,K450<=Parameters!$H$21),4,IF(K450>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L450=\"\"),\"\",IF(L450<Parameters!$E$21,1,IF(AND(L450>Parameters!$E$21,L450<=Parameters!$F$21),2,IF(AND(L450>Parameters!$F$21,L450<=Parameters!$G$21),3,IF(AND(L450>Parameters!$G$21,L450<=Parameters!$H$21),4,IF(L450>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M450=\"\"),\"\",IF(M450<Parameters!$E$21,1,IF(AND(M450>Parameters!$E$21,M450<=Parameters!$F$21),2,IF(AND(M450>Parameters!$F$21,M450<=Parameters!$G$21),3,IF(AND(M450>Parameters!$G$21,M450<=Parameters!$H$21),4,IF(M450>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N450=\"\"),\"\",IF(N450<Parameters!$E$21,1,IF(AND(N450>Parameters!$E$21,N450<=Parameters!$F$21),2,IF(AND(N450>Parameters!$F$21,N450<=Parameters!$G$21),3,IF(AND(N450>Parameters!$G$21,N450<=Parameters!$H$21),4,IF(N450>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O450=\"\"),\"\",IF(O450<Parameters!$E$21,1,IF(AND(O450>Parameters!$E$21,O450<=Parameters!$F$21),2,IF(AND(O450>Parameters!$F$21,O450<=Parameters!$G$21),3,IF(AND(O450>Parameters!$G$21,O450<=Parameters!$H$21),4,IF(O450>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P450=\"\"),\"\",IF(P450<Parameters!$E$21,1,IF(AND(P450>Parameters!$E$21,P450<=Parameters!$F$21),2,IF(AND(P450>Parameters!$F$21,P450<=Parameters!$G$21),3,IF(AND(P450>Parameters!$G$21,P450<=Parameters!$H$21),4,IF(P450>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q450=\"\"),\"\",IF(Q450<Parameters!$E$21,1,IF(AND(Q450>Parameters!$E$21,Q450<=Parameters!$F$21),2,IF(AND(Q450>Parameters!$F$21,Q450<=Parameters!$G$21),3,IF(AND(Q450>Parameters!$G$21,Q450<=Parameters!$H$21),4,IF(Q450>Parameters!$H$21,5,\"\"))))))","v":""}]
[{"$f":"Data!$CP$5","v":"Government transfers to Total Revenue"},{"$f":"Companies!B42","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B451,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B451,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A451,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B451,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B451,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A451,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B451,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B451,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A451,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B451,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B451,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A451,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B451,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B451,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A451,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B451,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B451,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A451,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B451,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B451,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A451,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B451,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B451,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A451,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B451,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B451,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A451,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B451,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B451,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A451,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B451,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B451,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A451,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B451,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B451,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A451,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B451,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B451,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A451,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B451,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B451,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A451,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B451,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B451,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A451,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C451=\"\"),\"\",IF(C451<Parameters!$E$21,1,IF(AND(C451>Parameters!$E$21,C451<=Parameters!$F$21),2,IF(AND(C451>Parameters!$F$21,C451<=Parameters!$G$21),3,IF(AND(C451>Parameters!$G$21,C451<=Parameters!$H$21),4,IF(C451>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D451=\"\"),\"\",IF(D451<Parameters!$E$21,1,IF(AND(D451>Parameters!$E$21,D451<=Parameters!$F$21),2,IF(AND(D451>Parameters!$F$21,D451<=Parameters!$G$21),3,IF(AND(D451>Parameters!$G$21,D451<=Parameters!$H$21),4,IF(D451>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E451=\"\"),\"\",IF(E451<Parameters!$E$21,1,IF(AND(E451>Parameters!$E$21,E451<=Parameters!$F$21),2,IF(AND(E451>Parameters!$F$21,E451<=Parameters!$G$21),3,IF(AND(E451>Parameters!$G$21,E451<=Parameters!$H$21),4,IF(E451>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F451=\"\"),\"\",IF(F451<Parameters!$E$21,1,IF(AND(F451>Parameters!$E$21,F451<=Parameters!$F$21),2,IF(AND(F451>Parameters!$F$21,F451<=Parameters!$G$21),3,IF(AND(F451>Parameters!$G$21,F451<=Parameters!$H$21),4,IF(F451>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G451=\"\"),\"\",IF(G451<Parameters!$E$21,1,IF(AND(G451>Parameters!$E$21,G451<=Parameters!$F$21),2,IF(AND(G451>Parameters!$F$21,G451<=Parameters!$G$21),3,IF(AND(G451>Parameters!$G$21,G451<=Parameters!$H$21),4,IF(G451>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H451=\"\"),\"\",IF(H451<Parameters!$E$21,1,IF(AND(H451>Parameters!$E$21,H451<=Parameters!$F$21),2,IF(AND(H451>Parameters!$F$21,H451<=Parameters!$G$21),3,IF(AND(H451>Parameters!$G$21,H451<=Parameters!$H$21),4,IF(H451>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I451=\"\"),\"\",IF(I451<Parameters!$E$21,1,IF(AND(I451>Parameters!$E$21,I451<=Parameters!$F$21),2,IF(AND(I451>Parameters!$F$21,I451<=Parameters!$G$21),3,IF(AND(I451>Parameters!$G$21,I451<=Parameters!$H$21),4,IF(I451>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J451=\"\"),\"\",IF(J451<Parameters!$E$21,1,IF(AND(J451>Parameters!$E$21,J451<=Parameters!$F$21),2,IF(AND(J451>Parameters!$F$21,J451<=Parameters!$G$21),3,IF(AND(J451>Parameters!$G$21,J451<=Parameters!$H$21),4,IF(J451>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K451=\"\"),\"\",IF(K451<Parameters!$E$21,1,IF(AND(K451>Parameters!$E$21,K451<=Parameters!$F$21),2,IF(AND(K451>Parameters!$F$21,K451<=Parameters!$G$21),3,IF(AND(K451>Parameters!$G$21,K451<=Parameters!$H$21),4,IF(K451>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L451=\"\"),\"\",IF(L451<Parameters!$E$21,1,IF(AND(L451>Parameters!$E$21,L451<=Parameters!$F$21),2,IF(AND(L451>Parameters!$F$21,L451<=Parameters!$G$21),3,IF(AND(L451>Parameters!$G$21,L451<=Parameters!$H$21),4,IF(L451>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M451=\"\"),\"\",IF(M451<Parameters!$E$21,1,IF(AND(M451>Parameters!$E$21,M451<=Parameters!$F$21),2,IF(AND(M451>Parameters!$F$21,M451<=Parameters!$G$21),3,IF(AND(M451>Parameters!$G$21,M451<=Parameters!$H$21),4,IF(M451>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N451=\"\"),\"\",IF(N451<Parameters!$E$21,1,IF(AND(N451>Parameters!$E$21,N451<=Parameters!$F$21),2,IF(AND(N451>Parameters!$F$21,N451<=Parameters!$G$21),3,IF(AND(N451>Parameters!$G$21,N451<=Parameters!$H$21),4,IF(N451>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O451=\"\"),\"\",IF(O451<Parameters!$E$21,1,IF(AND(O451>Parameters!$E$21,O451<=Parameters!$F$21),2,IF(AND(O451>Parameters!$F$21,O451<=Parameters!$G$21),3,IF(AND(O451>Parameters!$G$21,O451<=Parameters!$H$21),4,IF(O451>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P451=\"\"),\"\",IF(P451<Parameters!$E$21,1,IF(AND(P451>Parameters!$E$21,P451<=Parameters!$F$21),2,IF(AND(P451>Parameters!$F$21,P451<=Parameters!$G$21),3,IF(AND(P451>Parameters!$G$21,P451<=Parameters!$H$21),4,IF(P451>Parameters!$H$21,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q451=\"\"),\"\",IF(Q451<Parameters!$E$21,1,IF(AND(Q451>Parameters!$E$21,Q451<=Parameters!$F$21),2,IF(AND(Q451>Parameters!$F$21,Q451<=Parameters!$G$21),3,IF(AND(Q451>Parameters!$G$21,Q451<=Parameters!$H$21),4,IF(Q451>Parameters!$H$21,5,\"\"))))))","v":""}]
[]
[{"$f":"Data!$CL$5","v":"Debt Coverage"},{"$f":"Companies!B3","v":0},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B453,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B453,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A453,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B453,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B453,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A453,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B453,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B453,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A453,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B453,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B453,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A453,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B453,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B453,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A453,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B453,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B453,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A453,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B453,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B453,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A453,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B453,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B453,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A453,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B453,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B453,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A453,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B453,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B453,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A453,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B453,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B453,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A453,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B453,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B453,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A453,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B453,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B453,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A453,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B453,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B453,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A453,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B453,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B453,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A453,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C453=\"\"),\"\",IF(C453<Parameters!$E$13,1,IF(AND(C453>Parameters!$E$13,C453<=Parameters!$F$13),2,IF(AND(C453>Parameters!$F$13,C453<=Parameters!$G$13),3,IF(AND(C453>Parameters!$G$13,C453<=Parameters!$H$13),4,IF(C453>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D453=\"\"),\"\",IF(D453<Parameters!$E$13,1,IF(AND(D453>Parameters!$E$13,D453<=Parameters!$F$13),2,IF(AND(D453>Parameters!$F$13,D453<=Parameters!$G$13),3,IF(AND(D453>Parameters!$G$13,D453<=Parameters!$H$13),4,IF(D453>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E453=\"\"),\"\",IF(E453<Parameters!$E$13,1,IF(AND(E453>Parameters!$E$13,E453<=Parameters!$F$13),2,IF(AND(E453>Parameters!$F$13,E453<=Parameters!$G$13),3,IF(AND(E453>Parameters!$G$13,E453<=Parameters!$H$13),4,IF(E453>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F453=\"\"),\"\",IF(F453<Parameters!$E$13,1,IF(AND(F453>Parameters!$E$13,F453<=Parameters!$F$13),2,IF(AND(F453>Parameters!$F$13,F453<=Parameters!$G$13),3,IF(AND(F453>Parameters!$G$13,F453<=Parameters!$H$13),4,IF(F453>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G453=\"\"),\"\",IF(G453<Parameters!$E$13,1,IF(AND(G453>Parameters!$E$13,G453<=Parameters!$F$13),2,IF(AND(G453>Parameters!$F$13,G453<=Parameters!$G$13),3,IF(AND(G453>Parameters!$G$13,G453<=Parameters!$H$13),4,IF(G453>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H453=\"\"),\"\",IF(H453<Parameters!$E$13,1,IF(AND(H453>Parameters!$E$13,H453<=Parameters!$F$13),2,IF(AND(H453>Parameters!$F$13,H453<=Parameters!$G$13),3,IF(AND(H453>Parameters!$G$13,H453<=Parameters!$H$13),4,IF(H453>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I453=\"\"),\"\",IF(I453<Parameters!$E$13,1,IF(AND(I453>Parameters!$E$13,I453<=Parameters!$F$13),2,IF(AND(I453>Parameters!$F$13,I453<=Parameters!$G$13),3,IF(AND(I453>Parameters!$G$13,I453<=Parameters!$H$13),4,IF(I453>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J453=\"\"),\"\",IF(J453<Parameters!$E$13,1,IF(AND(J453>Parameters!$E$13,J453<=Parameters!$F$13),2,IF(AND(J453>Parameters!$F$13,J453<=Parameters!$G$13),3,IF(AND(J453>Parameters!$G$13,J453<=Parameters!$H$13),4,IF(J453>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K453=\"\"),\"\",IF(K453<Parameters!$E$13,1,IF(AND(K453>Parameters!$E$13,K453<=Parameters!$F$13),2,IF(AND(K453>Parameters!$F$13,K453<=Parameters!$G$13),3,IF(AND(K453>Parameters!$G$13,K453<=Parameters!$H$13),4,IF(K453>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L453=\"\"),\"\",IF(L453<Parameters!$E$13,1,IF(AND(L453>Parameters!$E$13,L453<=Parameters!$F$13),2,IF(AND(L453>Parameters!$F$13,L453<=Parameters!$G$13),3,IF(AND(L453>Parameters!$G$13,L453<=Parameters!$H$13),4,IF(L453>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M453=\"\"),\"\",IF(M453<Parameters!$E$13,1,IF(AND(M453>Parameters!$E$13,M453<=Parameters!$F$13),2,IF(AND(M453>Parameters!$F$13,M453<=Parameters!$G$13),3,IF(AND(M453>Parameters!$G$13,M453<=Parameters!$H$13),4,IF(M453>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N453=\"\"),\"\",IF(N453<Parameters!$E$13,1,IF(AND(N453>Parameters!$E$13,N453<=Parameters!$F$13),2,IF(AND(N453>Parameters!$F$13,N453<=Parameters!$G$13),3,IF(AND(N453>Parameters!$G$13,N453<=Parameters!$H$13),4,IF(N453>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O453=\"\"),\"\",IF(O453<Parameters!$E$13,1,IF(AND(O453>Parameters!$E$13,O453<=Parameters!$F$13),2,IF(AND(O453>Parameters!$F$13,O453<=Parameters!$G$13),3,IF(AND(O453>Parameters!$G$13,O453<=Parameters!$H$13),4,IF(O453>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P453=\"\"),\"\",IF(P453<Parameters!$E$13,1,IF(AND(P453>Parameters!$E$13,P453<=Parameters!$F$13),2,IF(AND(P453>Parameters!$F$13,P453<=Parameters!$G$13),3,IF(AND(P453>Parameters!$G$13,P453<=Parameters!$H$13),4,IF(P453>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q453=\"\"),\"\",IF(Q453<Parameters!$E$13,1,IF(AND(Q453>Parameters!$E$13,Q453<=Parameters!$F$13),2,IF(AND(Q453>Parameters!$F$13,Q453<=Parameters!$G$13),3,IF(AND(Q453>Parameters!$G$13,Q453<=Parameters!$H$13),4,IF(Q453>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CL$5","v":"Debt Coverage"},{"$f":"Companies!B4","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B454,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B454,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A454,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B454,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B454,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A454,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B454,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B454,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A454,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B454,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B454,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A454,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B454,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B454,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A454,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B454,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B454,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A454,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B454,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B454,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A454,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B454,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B454,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A454,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B454,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B454,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A454,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B454,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B454,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A454,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B454,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B454,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A454,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B454,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B454,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A454,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B454,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B454,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A454,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B454,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B454,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A454,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B454,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B454,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A454,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C454=\"\"),\"\",IF(C454<Parameters!$E$13,1,IF(AND(C454>Parameters!$E$13,C454<=Parameters!$F$13),2,IF(AND(C454>Parameters!$F$13,C454<=Parameters!$G$13),3,IF(AND(C454>Parameters!$G$13,C454<=Parameters!$H$13),4,IF(C454>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D454=\"\"),\"\",IF(D454<Parameters!$E$13,1,IF(AND(D454>Parameters!$E$13,D454<=Parameters!$F$13),2,IF(AND(D454>Parameters!$F$13,D454<=Parameters!$G$13),3,IF(AND(D454>Parameters!$G$13,D454<=Parameters!$H$13),4,IF(D454>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E454=\"\"),\"\",IF(E454<Parameters!$E$13,1,IF(AND(E454>Parameters!$E$13,E454<=Parameters!$F$13),2,IF(AND(E454>Parameters!$F$13,E454<=Parameters!$G$13),3,IF(AND(E454>Parameters!$G$13,E454<=Parameters!$H$13),4,IF(E454>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F454=\"\"),\"\",IF(F454<Parameters!$E$13,1,IF(AND(F454>Parameters!$E$13,F454<=Parameters!$F$13),2,IF(AND(F454>Parameters!$F$13,F454<=Parameters!$G$13),3,IF(AND(F454>Parameters!$G$13,F454<=Parameters!$H$13),4,IF(F454>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G454=\"\"),\"\",IF(G454<Parameters!$E$13,1,IF(AND(G454>Parameters!$E$13,G454<=Parameters!$F$13),2,IF(AND(G454>Parameters!$F$13,G454<=Parameters!$G$13),3,IF(AND(G454>Parameters!$G$13,G454<=Parameters!$H$13),4,IF(G454>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H454=\"\"),\"\",IF(H454<Parameters!$E$13,1,IF(AND(H454>Parameters!$E$13,H454<=Parameters!$F$13),2,IF(AND(H454>Parameters!$F$13,H454<=Parameters!$G$13),3,IF(AND(H454>Parameters!$G$13,H454<=Parameters!$H$13),4,IF(H454>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I454=\"\"),\"\",IF(I454<Parameters!$E$13,1,IF(AND(I454>Parameters!$E$13,I454<=Parameters!$F$13),2,IF(AND(I454>Parameters!$F$13,I454<=Parameters!$G$13),3,IF(AND(I454>Parameters!$G$13,I454<=Parameters!$H$13),4,IF(I454>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J454=\"\"),\"\",IF(J454<Parameters!$E$13,1,IF(AND(J454>Parameters!$E$13,J454<=Parameters!$F$13),2,IF(AND(J454>Parameters!$F$13,J454<=Parameters!$G$13),3,IF(AND(J454>Parameters!$G$13,J454<=Parameters!$H$13),4,IF(J454>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K454=\"\"),\"\",IF(K454<Parameters!$E$13,1,IF(AND(K454>Parameters!$E$13,K454<=Parameters!$F$13),2,IF(AND(K454>Parameters!$F$13,K454<=Parameters!$G$13),3,IF(AND(K454>Parameters!$G$13,K454<=Parameters!$H$13),4,IF(K454>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L454=\"\"),\"\",IF(L454<Parameters!$E$13,1,IF(AND(L454>Parameters!$E$13,L454<=Parameters!$F$13),2,IF(AND(L454>Parameters!$F$13,L454<=Parameters!$G$13),3,IF(AND(L454>Parameters!$G$13,L454<=Parameters!$H$13),4,IF(L454>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M454=\"\"),\"\",IF(M454<Parameters!$E$13,1,IF(AND(M454>Parameters!$E$13,M454<=Parameters!$F$13),2,IF(AND(M454>Parameters!$F$13,M454<=Parameters!$G$13),3,IF(AND(M454>Parameters!$G$13,M454<=Parameters!$H$13),4,IF(M454>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N454=\"\"),\"\",IF(N454<Parameters!$E$13,1,IF(AND(N454>Parameters!$E$13,N454<=Parameters!$F$13),2,IF(AND(N454>Parameters!$F$13,N454<=Parameters!$G$13),3,IF(AND(N454>Parameters!$G$13,N454<=Parameters!$H$13),4,IF(N454>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O454=\"\"),\"\",IF(O454<Parameters!$E$13,1,IF(AND(O454>Parameters!$E$13,O454<=Parameters!$F$13),2,IF(AND(O454>Parameters!$F$13,O454<=Parameters!$G$13),3,IF(AND(O454>Parameters!$G$13,O454<=Parameters!$H$13),4,IF(O454>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P454=\"\"),\"\",IF(P454<Parameters!$E$13,1,IF(AND(P454>Parameters!$E$13,P454<=Parameters!$F$13),2,IF(AND(P454>Parameters!$F$13,P454<=Parameters!$G$13),3,IF(AND(P454>Parameters!$G$13,P454<=Parameters!$H$13),4,IF(P454>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q454=\"\"),\"\",IF(Q454<Parameters!$E$13,1,IF(AND(Q454>Parameters!$E$13,Q454<=Parameters!$F$13),2,IF(AND(Q454>Parameters!$F$13,Q454<=Parameters!$G$13),3,IF(AND(Q454>Parameters!$G$13,Q454<=Parameters!$H$13),4,IF(Q454>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CL$5","v":"Debt Coverage"},{"$f":"Companies!B5","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B455,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B455,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A455,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B455,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B455,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A455,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B455,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B455,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A455,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B455,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B455,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A455,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B455,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B455,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A455,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B455,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B455,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A455,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B455,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B455,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A455,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B455,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B455,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A455,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B455,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B455,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A455,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B455,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B455,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A455,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B455,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B455,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A455,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B455,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B455,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A455,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B455,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B455,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A455,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B455,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B455,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A455,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B455,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B455,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A455,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C455=\"\"),\"\",IF(C455<Parameters!$E$13,1,IF(AND(C455>Parameters!$E$13,C455<=Parameters!$F$13),2,IF(AND(C455>Parameters!$F$13,C455<=Parameters!$G$13),3,IF(AND(C455>Parameters!$G$13,C455<=Parameters!$H$13),4,IF(C455>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D455=\"\"),\"\",IF(D455<Parameters!$E$13,1,IF(AND(D455>Parameters!$E$13,D455<=Parameters!$F$13),2,IF(AND(D455>Parameters!$F$13,D455<=Parameters!$G$13),3,IF(AND(D455>Parameters!$G$13,D455<=Parameters!$H$13),4,IF(D455>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E455=\"\"),\"\",IF(E455<Parameters!$E$13,1,IF(AND(E455>Parameters!$E$13,E455<=Parameters!$F$13),2,IF(AND(E455>Parameters!$F$13,E455<=Parameters!$G$13),3,IF(AND(E455>Parameters!$G$13,E455<=Parameters!$H$13),4,IF(E455>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F455=\"\"),\"\",IF(F455<Parameters!$E$13,1,IF(AND(F455>Parameters!$E$13,F455<=Parameters!$F$13),2,IF(AND(F455>Parameters!$F$13,F455<=Parameters!$G$13),3,IF(AND(F455>Parameters!$G$13,F455<=Parameters!$H$13),4,IF(F455>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G455=\"\"),\"\",IF(G455<Parameters!$E$13,1,IF(AND(G455>Parameters!$E$13,G455<=Parameters!$F$13),2,IF(AND(G455>Parameters!$F$13,G455<=Parameters!$G$13),3,IF(AND(G455>Parameters!$G$13,G455<=Parameters!$H$13),4,IF(G455>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H455=\"\"),\"\",IF(H455<Parameters!$E$13,1,IF(AND(H455>Parameters!$E$13,H455<=Parameters!$F$13),2,IF(AND(H455>Parameters!$F$13,H455<=Parameters!$G$13),3,IF(AND(H455>Parameters!$G$13,H455<=Parameters!$H$13),4,IF(H455>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I455=\"\"),\"\",IF(I455<Parameters!$E$13,1,IF(AND(I455>Parameters!$E$13,I455<=Parameters!$F$13),2,IF(AND(I455>Parameters!$F$13,I455<=Parameters!$G$13),3,IF(AND(I455>Parameters!$G$13,I455<=Parameters!$H$13),4,IF(I455>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J455=\"\"),\"\",IF(J455<Parameters!$E$13,1,IF(AND(J455>Parameters!$E$13,J455<=Parameters!$F$13),2,IF(AND(J455>Parameters!$F$13,J455<=Parameters!$G$13),3,IF(AND(J455>Parameters!$G$13,J455<=Parameters!$H$13),4,IF(J455>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K455=\"\"),\"\",IF(K455<Parameters!$E$13,1,IF(AND(K455>Parameters!$E$13,K455<=Parameters!$F$13),2,IF(AND(K455>Parameters!$F$13,K455<=Parameters!$G$13),3,IF(AND(K455>Parameters!$G$13,K455<=Parameters!$H$13),4,IF(K455>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L455=\"\"),\"\",IF(L455<Parameters!$E$13,1,IF(AND(L455>Parameters!$E$13,L455<=Parameters!$F$13),2,IF(AND(L455>Parameters!$F$13,L455<=Parameters!$G$13),3,IF(AND(L455>Parameters!$G$13,L455<=Parameters!$H$13),4,IF(L455>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M455=\"\"),\"\",IF(M455<Parameters!$E$13,1,IF(AND(M455>Parameters!$E$13,M455<=Parameters!$F$13),2,IF(AND(M455>Parameters!$F$13,M455<=Parameters!$G$13),3,IF(AND(M455>Parameters!$G$13,M455<=Parameters!$H$13),4,IF(M455>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N455=\"\"),\"\",IF(N455<Parameters!$E$13,1,IF(AND(N455>Parameters!$E$13,N455<=Parameters!$F$13),2,IF(AND(N455>Parameters!$F$13,N455<=Parameters!$G$13),3,IF(AND(N455>Parameters!$G$13,N455<=Parameters!$H$13),4,IF(N455>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O455=\"\"),\"\",IF(O455<Parameters!$E$13,1,IF(AND(O455>Parameters!$E$13,O455<=Parameters!$F$13),2,IF(AND(O455>Parameters!$F$13,O455<=Parameters!$G$13),3,IF(AND(O455>Parameters!$G$13,O455<=Parameters!$H$13),4,IF(O455>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P455=\"\"),\"\",IF(P455<Parameters!$E$13,1,IF(AND(P455>Parameters!$E$13,P455<=Parameters!$F$13),2,IF(AND(P455>Parameters!$F$13,P455<=Parameters!$G$13),3,IF(AND(P455>Parameters!$G$13,P455<=Parameters!$H$13),4,IF(P455>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q455=\"\"),\"\",IF(Q455<Parameters!$E$13,1,IF(AND(Q455>Parameters!$E$13,Q455<=Parameters!$F$13),2,IF(AND(Q455>Parameters!$F$13,Q455<=Parameters!$G$13),3,IF(AND(Q455>Parameters!$G$13,Q455<=Parameters!$H$13),4,IF(Q455>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CL$5","v":"Debt Coverage"},{"$f":"Companies!B6","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B456,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B456,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A456,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B456,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B456,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A456,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B456,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B456,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A456,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B456,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B456,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A456,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B456,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B456,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A456,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B456,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B456,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A456,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B456,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B456,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A456,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B456,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B456,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A456,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B456,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B456,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A456,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B456,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B456,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A456,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B456,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B456,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A456,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B456,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B456,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A456,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B456,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B456,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A456,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B456,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B456,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A456,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B456,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B456,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A456,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C456=\"\"),\"\",IF(C456<Parameters!$E$13,1,IF(AND(C456>Parameters!$E$13,C456<=Parameters!$F$13),2,IF(AND(C456>Parameters!$F$13,C456<=Parameters!$G$13),3,IF(AND(C456>Parameters!$G$13,C456<=Parameters!$H$13),4,IF(C456>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D456=\"\"),\"\",IF(D456<Parameters!$E$13,1,IF(AND(D456>Parameters!$E$13,D456<=Parameters!$F$13),2,IF(AND(D456>Parameters!$F$13,D456<=Parameters!$G$13),3,IF(AND(D456>Parameters!$G$13,D456<=Parameters!$H$13),4,IF(D456>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E456=\"\"),\"\",IF(E456<Parameters!$E$13,1,IF(AND(E456>Parameters!$E$13,E456<=Parameters!$F$13),2,IF(AND(E456>Parameters!$F$13,E456<=Parameters!$G$13),3,IF(AND(E456>Parameters!$G$13,E456<=Parameters!$H$13),4,IF(E456>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F456=\"\"),\"\",IF(F456<Parameters!$E$13,1,IF(AND(F456>Parameters!$E$13,F456<=Parameters!$F$13),2,IF(AND(F456>Parameters!$F$13,F456<=Parameters!$G$13),3,IF(AND(F456>Parameters!$G$13,F456<=Parameters!$H$13),4,IF(F456>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G456=\"\"),\"\",IF(G456<Parameters!$E$13,1,IF(AND(G456>Parameters!$E$13,G456<=Parameters!$F$13),2,IF(AND(G456>Parameters!$F$13,G456<=Parameters!$G$13),3,IF(AND(G456>Parameters!$G$13,G456<=Parameters!$H$13),4,IF(G456>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H456=\"\"),\"\",IF(H456<Parameters!$E$13,1,IF(AND(H456>Parameters!$E$13,H456<=Parameters!$F$13),2,IF(AND(H456>Parameters!$F$13,H456<=Parameters!$G$13),3,IF(AND(H456>Parameters!$G$13,H456<=Parameters!$H$13),4,IF(H456>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I456=\"\"),\"\",IF(I456<Parameters!$E$13,1,IF(AND(I456>Parameters!$E$13,I456<=Parameters!$F$13),2,IF(AND(I456>Parameters!$F$13,I456<=Parameters!$G$13),3,IF(AND(I456>Parameters!$G$13,I456<=Parameters!$H$13),4,IF(I456>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J456=\"\"),\"\",IF(J456<Parameters!$E$13,1,IF(AND(J456>Parameters!$E$13,J456<=Parameters!$F$13),2,IF(AND(J456>Parameters!$F$13,J456<=Parameters!$G$13),3,IF(AND(J456>Parameters!$G$13,J456<=Parameters!$H$13),4,IF(J456>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K456=\"\"),\"\",IF(K456<Parameters!$E$13,1,IF(AND(K456>Parameters!$E$13,K456<=Parameters!$F$13),2,IF(AND(K456>Parameters!$F$13,K456<=Parameters!$G$13),3,IF(AND(K456>Parameters!$G$13,K456<=Parameters!$H$13),4,IF(K456>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L456=\"\"),\"\",IF(L456<Parameters!$E$13,1,IF(AND(L456>Parameters!$E$13,L456<=Parameters!$F$13),2,IF(AND(L456>Parameters!$F$13,L456<=Parameters!$G$13),3,IF(AND(L456>Parameters!$G$13,L456<=Parameters!$H$13),4,IF(L456>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M456=\"\"),\"\",IF(M456<Parameters!$E$13,1,IF(AND(M456>Parameters!$E$13,M456<=Parameters!$F$13),2,IF(AND(M456>Parameters!$F$13,M456<=Parameters!$G$13),3,IF(AND(M456>Parameters!$G$13,M456<=Parameters!$H$13),4,IF(M456>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N456=\"\"),\"\",IF(N456<Parameters!$E$13,1,IF(AND(N456>Parameters!$E$13,N456<=Parameters!$F$13),2,IF(AND(N456>Parameters!$F$13,N456<=Parameters!$G$13),3,IF(AND(N456>Parameters!$G$13,N456<=Parameters!$H$13),4,IF(N456>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O456=\"\"),\"\",IF(O456<Parameters!$E$13,1,IF(AND(O456>Parameters!$E$13,O456<=Parameters!$F$13),2,IF(AND(O456>Parameters!$F$13,O456<=Parameters!$G$13),3,IF(AND(O456>Parameters!$G$13,O456<=Parameters!$H$13),4,IF(O456>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P456=\"\"),\"\",IF(P456<Parameters!$E$13,1,IF(AND(P456>Parameters!$E$13,P456<=Parameters!$F$13),2,IF(AND(P456>Parameters!$F$13,P456<=Parameters!$G$13),3,IF(AND(P456>Parameters!$G$13,P456<=Parameters!$H$13),4,IF(P456>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q456=\"\"),\"\",IF(Q456<Parameters!$E$13,1,IF(AND(Q456>Parameters!$E$13,Q456<=Parameters!$F$13),2,IF(AND(Q456>Parameters!$F$13,Q456<=Parameters!$G$13),3,IF(AND(Q456>Parameters!$G$13,Q456<=Parameters!$H$13),4,IF(Q456>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CL$5","v":"Debt Coverage"},{"$f":"Companies!B7","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B457,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B457,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A457,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B457,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B457,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A457,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B457,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B457,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A457,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B457,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B457,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A457,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B457,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B457,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A457,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B457,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B457,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A457,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B457,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B457,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A457,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B457,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B457,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A457,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B457,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B457,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A457,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B457,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B457,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A457,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B457,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B457,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A457,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B457,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B457,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A457,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B457,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B457,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A457,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B457,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B457,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A457,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B457,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B457,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A457,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C457=\"\"),\"\",IF(C457<Parameters!$E$13,1,IF(AND(C457>Parameters!$E$13,C457<=Parameters!$F$13),2,IF(AND(C457>Parameters!$F$13,C457<=Parameters!$G$13),3,IF(AND(C457>Parameters!$G$13,C457<=Parameters!$H$13),4,IF(C457>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D457=\"\"),\"\",IF(D457<Parameters!$E$13,1,IF(AND(D457>Parameters!$E$13,D457<=Parameters!$F$13),2,IF(AND(D457>Parameters!$F$13,D457<=Parameters!$G$13),3,IF(AND(D457>Parameters!$G$13,D457<=Parameters!$H$13),4,IF(D457>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E457=\"\"),\"\",IF(E457<Parameters!$E$13,1,IF(AND(E457>Parameters!$E$13,E457<=Parameters!$F$13),2,IF(AND(E457>Parameters!$F$13,E457<=Parameters!$G$13),3,IF(AND(E457>Parameters!$G$13,E457<=Parameters!$H$13),4,IF(E457>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F457=\"\"),\"\",IF(F457<Parameters!$E$13,1,IF(AND(F457>Parameters!$E$13,F457<=Parameters!$F$13),2,IF(AND(F457>Parameters!$F$13,F457<=Parameters!$G$13),3,IF(AND(F457>Parameters!$G$13,F457<=Parameters!$H$13),4,IF(F457>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G457=\"\"),\"\",IF(G457<Parameters!$E$13,1,IF(AND(G457>Parameters!$E$13,G457<=Parameters!$F$13),2,IF(AND(G457>Parameters!$F$13,G457<=Parameters!$G$13),3,IF(AND(G457>Parameters!$G$13,G457<=Parameters!$H$13),4,IF(G457>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H457=\"\"),\"\",IF(H457<Parameters!$E$13,1,IF(AND(H457>Parameters!$E$13,H457<=Parameters!$F$13),2,IF(AND(H457>Parameters!$F$13,H457<=Parameters!$G$13),3,IF(AND(H457>Parameters!$G$13,H457<=Parameters!$H$13),4,IF(H457>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I457=\"\"),\"\",IF(I457<Parameters!$E$13,1,IF(AND(I457>Parameters!$E$13,I457<=Parameters!$F$13),2,IF(AND(I457>Parameters!$F$13,I457<=Parameters!$G$13),3,IF(AND(I457>Parameters!$G$13,I457<=Parameters!$H$13),4,IF(I457>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J457=\"\"),\"\",IF(J457<Parameters!$E$13,1,IF(AND(J457>Parameters!$E$13,J457<=Parameters!$F$13),2,IF(AND(J457>Parameters!$F$13,J457<=Parameters!$G$13),3,IF(AND(J457>Parameters!$G$13,J457<=Parameters!$H$13),4,IF(J457>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K457=\"\"),\"\",IF(K457<Parameters!$E$13,1,IF(AND(K457>Parameters!$E$13,K457<=Parameters!$F$13),2,IF(AND(K457>Parameters!$F$13,K457<=Parameters!$G$13),3,IF(AND(K457>Parameters!$G$13,K457<=Parameters!$H$13),4,IF(K457>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L457=\"\"),\"\",IF(L457<Parameters!$E$13,1,IF(AND(L457>Parameters!$E$13,L457<=Parameters!$F$13),2,IF(AND(L457>Parameters!$F$13,L457<=Parameters!$G$13),3,IF(AND(L457>Parameters!$G$13,L457<=Parameters!$H$13),4,IF(L457>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M457=\"\"),\"\",IF(M457<Parameters!$E$13,1,IF(AND(M457>Parameters!$E$13,M457<=Parameters!$F$13),2,IF(AND(M457>Parameters!$F$13,M457<=Parameters!$G$13),3,IF(AND(M457>Parameters!$G$13,M457<=Parameters!$H$13),4,IF(M457>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N457=\"\"),\"\",IF(N457<Parameters!$E$13,1,IF(AND(N457>Parameters!$E$13,N457<=Parameters!$F$13),2,IF(AND(N457>Parameters!$F$13,N457<=Parameters!$G$13),3,IF(AND(N457>Parameters!$G$13,N457<=Parameters!$H$13),4,IF(N457>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O457=\"\"),\"\",IF(O457<Parameters!$E$13,1,IF(AND(O457>Parameters!$E$13,O457<=Parameters!$F$13),2,IF(AND(O457>Parameters!$F$13,O457<=Parameters!$G$13),3,IF(AND(O457>Parameters!$G$13,O457<=Parameters!$H$13),4,IF(O457>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P457=\"\"),\"\",IF(P457<Parameters!$E$13,1,IF(AND(P457>Parameters!$E$13,P457<=Parameters!$F$13),2,IF(AND(P457>Parameters!$F$13,P457<=Parameters!$G$13),3,IF(AND(P457>Parameters!$G$13,P457<=Parameters!$H$13),4,IF(P457>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q457=\"\"),\"\",IF(Q457<Parameters!$E$13,1,IF(AND(Q457>Parameters!$E$13,Q457<=Parameters!$F$13),2,IF(AND(Q457>Parameters!$F$13,Q457<=Parameters!$G$13),3,IF(AND(Q457>Parameters!$G$13,Q457<=Parameters!$H$13),4,IF(Q457>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CL$5","v":"Debt Coverage"},{"$f":"Companies!B8","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B458,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B458,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A458,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B458,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B458,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A458,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B458,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B458,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A458,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B458,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B458,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A458,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B458,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B458,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A458,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B458,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B458,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A458,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B458,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B458,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A458,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B458,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B458,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A458,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B458,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B458,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A458,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B458,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B458,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A458,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B458,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B458,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A458,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B458,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B458,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A458,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B458,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B458,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A458,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B458,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B458,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A458,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B458,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B458,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A458,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C458=\"\"),\"\",IF(C458<Parameters!$E$13,1,IF(AND(C458>Parameters!$E$13,C458<=Parameters!$F$13),2,IF(AND(C458>Parameters!$F$13,C458<=Parameters!$G$13),3,IF(AND(C458>Parameters!$G$13,C458<=Parameters!$H$13),4,IF(C458>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D458=\"\"),\"\",IF(D458<Parameters!$E$13,1,IF(AND(D458>Parameters!$E$13,D458<=Parameters!$F$13),2,IF(AND(D458>Parameters!$F$13,D458<=Parameters!$G$13),3,IF(AND(D458>Parameters!$G$13,D458<=Parameters!$H$13),4,IF(D458>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E458=\"\"),\"\",IF(E458<Parameters!$E$13,1,IF(AND(E458>Parameters!$E$13,E458<=Parameters!$F$13),2,IF(AND(E458>Parameters!$F$13,E458<=Parameters!$G$13),3,IF(AND(E458>Parameters!$G$13,E458<=Parameters!$H$13),4,IF(E458>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F458=\"\"),\"\",IF(F458<Parameters!$E$13,1,IF(AND(F458>Parameters!$E$13,F458<=Parameters!$F$13),2,IF(AND(F458>Parameters!$F$13,F458<=Parameters!$G$13),3,IF(AND(F458>Parameters!$G$13,F458<=Parameters!$H$13),4,IF(F458>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G458=\"\"),\"\",IF(G458<Parameters!$E$13,1,IF(AND(G458>Parameters!$E$13,G458<=Parameters!$F$13),2,IF(AND(G458>Parameters!$F$13,G458<=Parameters!$G$13),3,IF(AND(G458>Parameters!$G$13,G458<=Parameters!$H$13),4,IF(G458>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H458=\"\"),\"\",IF(H458<Parameters!$E$13,1,IF(AND(H458>Parameters!$E$13,H458<=Parameters!$F$13),2,IF(AND(H458>Parameters!$F$13,H458<=Parameters!$G$13),3,IF(AND(H458>Parameters!$G$13,H458<=Parameters!$H$13),4,IF(H458>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I458=\"\"),\"\",IF(I458<Parameters!$E$13,1,IF(AND(I458>Parameters!$E$13,I458<=Parameters!$F$13),2,IF(AND(I458>Parameters!$F$13,I458<=Parameters!$G$13),3,IF(AND(I458>Parameters!$G$13,I458<=Parameters!$H$13),4,IF(I458>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J458=\"\"),\"\",IF(J458<Parameters!$E$13,1,IF(AND(J458>Parameters!$E$13,J458<=Parameters!$F$13),2,IF(AND(J458>Parameters!$F$13,J458<=Parameters!$G$13),3,IF(AND(J458>Parameters!$G$13,J458<=Parameters!$H$13),4,IF(J458>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K458=\"\"),\"\",IF(K458<Parameters!$E$13,1,IF(AND(K458>Parameters!$E$13,K458<=Parameters!$F$13),2,IF(AND(K458>Parameters!$F$13,K458<=Parameters!$G$13),3,IF(AND(K458>Parameters!$G$13,K458<=Parameters!$H$13),4,IF(K458>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L458=\"\"),\"\",IF(L458<Parameters!$E$13,1,IF(AND(L458>Parameters!$E$13,L458<=Parameters!$F$13),2,IF(AND(L458>Parameters!$F$13,L458<=Parameters!$G$13),3,IF(AND(L458>Parameters!$G$13,L458<=Parameters!$H$13),4,IF(L458>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M458=\"\"),\"\",IF(M458<Parameters!$E$13,1,IF(AND(M458>Parameters!$E$13,M458<=Parameters!$F$13),2,IF(AND(M458>Parameters!$F$13,M458<=Parameters!$G$13),3,IF(AND(M458>Parameters!$G$13,M458<=Parameters!$H$13),4,IF(M458>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N458=\"\"),\"\",IF(N458<Parameters!$E$13,1,IF(AND(N458>Parameters!$E$13,N458<=Parameters!$F$13),2,IF(AND(N458>Parameters!$F$13,N458<=Parameters!$G$13),3,IF(AND(N458>Parameters!$G$13,N458<=Parameters!$H$13),4,IF(N458>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O458=\"\"),\"\",IF(O458<Parameters!$E$13,1,IF(AND(O458>Parameters!$E$13,O458<=Parameters!$F$13),2,IF(AND(O458>Parameters!$F$13,O458<=Parameters!$G$13),3,IF(AND(O458>Parameters!$G$13,O458<=Parameters!$H$13),4,IF(O458>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P458=\"\"),\"\",IF(P458<Parameters!$E$13,1,IF(AND(P458>Parameters!$E$13,P458<=Parameters!$F$13),2,IF(AND(P458>Parameters!$F$13,P458<=Parameters!$G$13),3,IF(AND(P458>Parameters!$G$13,P458<=Parameters!$H$13),4,IF(P458>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q458=\"\"),\"\",IF(Q458<Parameters!$E$13,1,IF(AND(Q458>Parameters!$E$13,Q458<=Parameters!$F$13),2,IF(AND(Q458>Parameters!$F$13,Q458<=Parameters!$G$13),3,IF(AND(Q458>Parameters!$G$13,Q458<=Parameters!$H$13),4,IF(Q458>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CL$5","v":"Debt Coverage"},{"$f":"Companies!B9","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B459,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B459,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A459,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B459,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B459,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A459,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B459,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B459,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A459,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B459,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B459,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A459,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B459,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B459,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A459,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B459,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B459,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A459,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B459,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B459,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A459,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B459,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B459,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A459,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B459,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B459,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A459,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B459,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B459,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A459,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B459,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B459,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A459,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B459,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B459,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A459,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B459,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B459,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A459,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B459,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B459,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A459,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B459,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B459,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A459,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C459=\"\"),\"\",IF(C459<Parameters!$E$13,1,IF(AND(C459>Parameters!$E$13,C459<=Parameters!$F$13),2,IF(AND(C459>Parameters!$F$13,C459<=Parameters!$G$13),3,IF(AND(C459>Parameters!$G$13,C459<=Parameters!$H$13),4,IF(C459>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D459=\"\"),\"\",IF(D459<Parameters!$E$13,1,IF(AND(D459>Parameters!$E$13,D459<=Parameters!$F$13),2,IF(AND(D459>Parameters!$F$13,D459<=Parameters!$G$13),3,IF(AND(D459>Parameters!$G$13,D459<=Parameters!$H$13),4,IF(D459>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E459=\"\"),\"\",IF(E459<Parameters!$E$13,1,IF(AND(E459>Parameters!$E$13,E459<=Parameters!$F$13),2,IF(AND(E459>Parameters!$F$13,E459<=Parameters!$G$13),3,IF(AND(E459>Parameters!$G$13,E459<=Parameters!$H$13),4,IF(E459>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F459=\"\"),\"\",IF(F459<Parameters!$E$13,1,IF(AND(F459>Parameters!$E$13,F459<=Parameters!$F$13),2,IF(AND(F459>Parameters!$F$13,F459<=Parameters!$G$13),3,IF(AND(F459>Parameters!$G$13,F459<=Parameters!$H$13),4,IF(F459>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G459=\"\"),\"\",IF(G459<Parameters!$E$13,1,IF(AND(G459>Parameters!$E$13,G459<=Parameters!$F$13),2,IF(AND(G459>Parameters!$F$13,G459<=Parameters!$G$13),3,IF(AND(G459>Parameters!$G$13,G459<=Parameters!$H$13),4,IF(G459>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H459=\"\"),\"\",IF(H459<Parameters!$E$13,1,IF(AND(H459>Parameters!$E$13,H459<=Parameters!$F$13),2,IF(AND(H459>Parameters!$F$13,H459<=Parameters!$G$13),3,IF(AND(H459>Parameters!$G$13,H459<=Parameters!$H$13),4,IF(H459>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I459=\"\"),\"\",IF(I459<Parameters!$E$13,1,IF(AND(I459>Parameters!$E$13,I459<=Parameters!$F$13),2,IF(AND(I459>Parameters!$F$13,I459<=Parameters!$G$13),3,IF(AND(I459>Parameters!$G$13,I459<=Parameters!$H$13),4,IF(I459>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J459=\"\"),\"\",IF(J459<Parameters!$E$13,1,IF(AND(J459>Parameters!$E$13,J459<=Parameters!$F$13),2,IF(AND(J459>Parameters!$F$13,J459<=Parameters!$G$13),3,IF(AND(J459>Parameters!$G$13,J459<=Parameters!$H$13),4,IF(J459>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K459=\"\"),\"\",IF(K459<Parameters!$E$13,1,IF(AND(K459>Parameters!$E$13,K459<=Parameters!$F$13),2,IF(AND(K459>Parameters!$F$13,K459<=Parameters!$G$13),3,IF(AND(K459>Parameters!$G$13,K459<=Parameters!$H$13),4,IF(K459>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L459=\"\"),\"\",IF(L459<Parameters!$E$13,1,IF(AND(L459>Parameters!$E$13,L459<=Parameters!$F$13),2,IF(AND(L459>Parameters!$F$13,L459<=Parameters!$G$13),3,IF(AND(L459>Parameters!$G$13,L459<=Parameters!$H$13),4,IF(L459>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M459=\"\"),\"\",IF(M459<Parameters!$E$13,1,IF(AND(M459>Parameters!$E$13,M459<=Parameters!$F$13),2,IF(AND(M459>Parameters!$F$13,M459<=Parameters!$G$13),3,IF(AND(M459>Parameters!$G$13,M459<=Parameters!$H$13),4,IF(M459>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N459=\"\"),\"\",IF(N459<Parameters!$E$13,1,IF(AND(N459>Parameters!$E$13,N459<=Parameters!$F$13),2,IF(AND(N459>Parameters!$F$13,N459<=Parameters!$G$13),3,IF(AND(N459>Parameters!$G$13,N459<=Parameters!$H$13),4,IF(N459>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O459=\"\"),\"\",IF(O459<Parameters!$E$13,1,IF(AND(O459>Parameters!$E$13,O459<=Parameters!$F$13),2,IF(AND(O459>Parameters!$F$13,O459<=Parameters!$G$13),3,IF(AND(O459>Parameters!$G$13,O459<=Parameters!$H$13),4,IF(O459>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P459=\"\"),\"\",IF(P459<Parameters!$E$13,1,IF(AND(P459>Parameters!$E$13,P459<=Parameters!$F$13),2,IF(AND(P459>Parameters!$F$13,P459<=Parameters!$G$13),3,IF(AND(P459>Parameters!$G$13,P459<=Parameters!$H$13),4,IF(P459>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q459=\"\"),\"\",IF(Q459<Parameters!$E$13,1,IF(AND(Q459>Parameters!$E$13,Q459<=Parameters!$F$13),2,IF(AND(Q459>Parameters!$F$13,Q459<=Parameters!$G$13),3,IF(AND(Q459>Parameters!$G$13,Q459<=Parameters!$H$13),4,IF(Q459>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CL$5","v":"Debt Coverage"},{"$f":"Companies!B10","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B460,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B460,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A460,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B460,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B460,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A460,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B460,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B460,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A460,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B460,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B460,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A460,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B460,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B460,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A460,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B460,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B460,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A460,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B460,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B460,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A460,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B460,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B460,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A460,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B460,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B460,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A460,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B460,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B460,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A460,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B460,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B460,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A460,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B460,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B460,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A460,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B460,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B460,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A460,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B460,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B460,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A460,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B460,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B460,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A460,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C460=\"\"),\"\",IF(C460<Parameters!$E$13,1,IF(AND(C460>Parameters!$E$13,C460<=Parameters!$F$13),2,IF(AND(C460>Parameters!$F$13,C460<=Parameters!$G$13),3,IF(AND(C460>Parameters!$G$13,C460<=Parameters!$H$13),4,IF(C460>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D460=\"\"),\"\",IF(D460<Parameters!$E$13,1,IF(AND(D460>Parameters!$E$13,D460<=Parameters!$F$13),2,IF(AND(D460>Parameters!$F$13,D460<=Parameters!$G$13),3,IF(AND(D460>Parameters!$G$13,D460<=Parameters!$H$13),4,IF(D460>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E460=\"\"),\"\",IF(E460<Parameters!$E$13,1,IF(AND(E460>Parameters!$E$13,E460<=Parameters!$F$13),2,IF(AND(E460>Parameters!$F$13,E460<=Parameters!$G$13),3,IF(AND(E460>Parameters!$G$13,E460<=Parameters!$H$13),4,IF(E460>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F460=\"\"),\"\",IF(F460<Parameters!$E$13,1,IF(AND(F460>Parameters!$E$13,F460<=Parameters!$F$13),2,IF(AND(F460>Parameters!$F$13,F460<=Parameters!$G$13),3,IF(AND(F460>Parameters!$G$13,F460<=Parameters!$H$13),4,IF(F460>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G460=\"\"),\"\",IF(G460<Parameters!$E$13,1,IF(AND(G460>Parameters!$E$13,G460<=Parameters!$F$13),2,IF(AND(G460>Parameters!$F$13,G460<=Parameters!$G$13),3,IF(AND(G460>Parameters!$G$13,G460<=Parameters!$H$13),4,IF(G460>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H460=\"\"),\"\",IF(H460<Parameters!$E$13,1,IF(AND(H460>Parameters!$E$13,H460<=Parameters!$F$13),2,IF(AND(H460>Parameters!$F$13,H460<=Parameters!$G$13),3,IF(AND(H460>Parameters!$G$13,H460<=Parameters!$H$13),4,IF(H460>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I460=\"\"),\"\",IF(I460<Parameters!$E$13,1,IF(AND(I460>Parameters!$E$13,I460<=Parameters!$F$13),2,IF(AND(I460>Parameters!$F$13,I460<=Parameters!$G$13),3,IF(AND(I460>Parameters!$G$13,I460<=Parameters!$H$13),4,IF(I460>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J460=\"\"),\"\",IF(J460<Parameters!$E$13,1,IF(AND(J460>Parameters!$E$13,J460<=Parameters!$F$13),2,IF(AND(J460>Parameters!$F$13,J460<=Parameters!$G$13),3,IF(AND(J460>Parameters!$G$13,J460<=Parameters!$H$13),4,IF(J460>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K460=\"\"),\"\",IF(K460<Parameters!$E$13,1,IF(AND(K460>Parameters!$E$13,K460<=Parameters!$F$13),2,IF(AND(K460>Parameters!$F$13,K460<=Parameters!$G$13),3,IF(AND(K460>Parameters!$G$13,K460<=Parameters!$H$13),4,IF(K460>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L460=\"\"),\"\",IF(L460<Parameters!$E$13,1,IF(AND(L460>Parameters!$E$13,L460<=Parameters!$F$13),2,IF(AND(L460>Parameters!$F$13,L460<=Parameters!$G$13),3,IF(AND(L460>Parameters!$G$13,L460<=Parameters!$H$13),4,IF(L460>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M460=\"\"),\"\",IF(M460<Parameters!$E$13,1,IF(AND(M460>Parameters!$E$13,M460<=Parameters!$F$13),2,IF(AND(M460>Parameters!$F$13,M460<=Parameters!$G$13),3,IF(AND(M460>Parameters!$G$13,M460<=Parameters!$H$13),4,IF(M460>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N460=\"\"),\"\",IF(N460<Parameters!$E$13,1,IF(AND(N460>Parameters!$E$13,N460<=Parameters!$F$13),2,IF(AND(N460>Parameters!$F$13,N460<=Parameters!$G$13),3,IF(AND(N460>Parameters!$G$13,N460<=Parameters!$H$13),4,IF(N460>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O460=\"\"),\"\",IF(O460<Parameters!$E$13,1,IF(AND(O460>Parameters!$E$13,O460<=Parameters!$F$13),2,IF(AND(O460>Parameters!$F$13,O460<=Parameters!$G$13),3,IF(AND(O460>Parameters!$G$13,O460<=Parameters!$H$13),4,IF(O460>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P460=\"\"),\"\",IF(P460<Parameters!$E$13,1,IF(AND(P460>Parameters!$E$13,P460<=Parameters!$F$13),2,IF(AND(P460>Parameters!$F$13,P460<=Parameters!$G$13),3,IF(AND(P460>Parameters!$G$13,P460<=Parameters!$H$13),4,IF(P460>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q460=\"\"),\"\",IF(Q460<Parameters!$E$13,1,IF(AND(Q460>Parameters!$E$13,Q460<=Parameters!$F$13),2,IF(AND(Q460>Parameters!$F$13,Q460<=Parameters!$G$13),3,IF(AND(Q460>Parameters!$G$13,Q460<=Parameters!$H$13),4,IF(Q460>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CL$5","v":"Debt Coverage"},{"$f":"Companies!B11","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B461,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B461,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A461,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B461,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B461,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A461,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B461,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B461,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A461,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B461,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B461,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A461,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B461,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B461,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A461,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B461,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B461,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A461,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B461,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B461,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A461,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B461,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B461,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A461,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B461,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B461,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A461,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B461,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B461,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A461,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B461,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B461,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A461,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B461,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B461,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A461,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B461,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B461,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A461,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B461,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B461,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A461,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B461,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B461,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A461,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C461=\"\"),\"\",IF(C461<Parameters!$E$13,1,IF(AND(C461>Parameters!$E$13,C461<=Parameters!$F$13),2,IF(AND(C461>Parameters!$F$13,C461<=Parameters!$G$13),3,IF(AND(C461>Parameters!$G$13,C461<=Parameters!$H$13),4,IF(C461>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D461=\"\"),\"\",IF(D461<Parameters!$E$13,1,IF(AND(D461>Parameters!$E$13,D461<=Parameters!$F$13),2,IF(AND(D461>Parameters!$F$13,D461<=Parameters!$G$13),3,IF(AND(D461>Parameters!$G$13,D461<=Parameters!$H$13),4,IF(D461>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E461=\"\"),\"\",IF(E461<Parameters!$E$13,1,IF(AND(E461>Parameters!$E$13,E461<=Parameters!$F$13),2,IF(AND(E461>Parameters!$F$13,E461<=Parameters!$G$13),3,IF(AND(E461>Parameters!$G$13,E461<=Parameters!$H$13),4,IF(E461>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F461=\"\"),\"\",IF(F461<Parameters!$E$13,1,IF(AND(F461>Parameters!$E$13,F461<=Parameters!$F$13),2,IF(AND(F461>Parameters!$F$13,F461<=Parameters!$G$13),3,IF(AND(F461>Parameters!$G$13,F461<=Parameters!$H$13),4,IF(F461>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G461=\"\"),\"\",IF(G461<Parameters!$E$13,1,IF(AND(G461>Parameters!$E$13,G461<=Parameters!$F$13),2,IF(AND(G461>Parameters!$F$13,G461<=Parameters!$G$13),3,IF(AND(G461>Parameters!$G$13,G461<=Parameters!$H$13),4,IF(G461>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H461=\"\"),\"\",IF(H461<Parameters!$E$13,1,IF(AND(H461>Parameters!$E$13,H461<=Parameters!$F$13),2,IF(AND(H461>Parameters!$F$13,H461<=Parameters!$G$13),3,IF(AND(H461>Parameters!$G$13,H461<=Parameters!$H$13),4,IF(H461>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I461=\"\"),\"\",IF(I461<Parameters!$E$13,1,IF(AND(I461>Parameters!$E$13,I461<=Parameters!$F$13),2,IF(AND(I461>Parameters!$F$13,I461<=Parameters!$G$13),3,IF(AND(I461>Parameters!$G$13,I461<=Parameters!$H$13),4,IF(I461>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J461=\"\"),\"\",IF(J461<Parameters!$E$13,1,IF(AND(J461>Parameters!$E$13,J461<=Parameters!$F$13),2,IF(AND(J461>Parameters!$F$13,J461<=Parameters!$G$13),3,IF(AND(J461>Parameters!$G$13,J461<=Parameters!$H$13),4,IF(J461>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K461=\"\"),\"\",IF(K461<Parameters!$E$13,1,IF(AND(K461>Parameters!$E$13,K461<=Parameters!$F$13),2,IF(AND(K461>Parameters!$F$13,K461<=Parameters!$G$13),3,IF(AND(K461>Parameters!$G$13,K461<=Parameters!$H$13),4,IF(K461>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L461=\"\"),\"\",IF(L461<Parameters!$E$13,1,IF(AND(L461>Parameters!$E$13,L461<=Parameters!$F$13),2,IF(AND(L461>Parameters!$F$13,L461<=Parameters!$G$13),3,IF(AND(L461>Parameters!$G$13,L461<=Parameters!$H$13),4,IF(L461>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M461=\"\"),\"\",IF(M461<Parameters!$E$13,1,IF(AND(M461>Parameters!$E$13,M461<=Parameters!$F$13),2,IF(AND(M461>Parameters!$F$13,M461<=Parameters!$G$13),3,IF(AND(M461>Parameters!$G$13,M461<=Parameters!$H$13),4,IF(M461>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N461=\"\"),\"\",IF(N461<Parameters!$E$13,1,IF(AND(N461>Parameters!$E$13,N461<=Parameters!$F$13),2,IF(AND(N461>Parameters!$F$13,N461<=Parameters!$G$13),3,IF(AND(N461>Parameters!$G$13,N461<=Parameters!$H$13),4,IF(N461>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O461=\"\"),\"\",IF(O461<Parameters!$E$13,1,IF(AND(O461>Parameters!$E$13,O461<=Parameters!$F$13),2,IF(AND(O461>Parameters!$F$13,O461<=Parameters!$G$13),3,IF(AND(O461>Parameters!$G$13,O461<=Parameters!$H$13),4,IF(O461>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P461=\"\"),\"\",IF(P461<Parameters!$E$13,1,IF(AND(P461>Parameters!$E$13,P461<=Parameters!$F$13),2,IF(AND(P461>Parameters!$F$13,P461<=Parameters!$G$13),3,IF(AND(P461>Parameters!$G$13,P461<=Parameters!$H$13),4,IF(P461>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q461=\"\"),\"\",IF(Q461<Parameters!$E$13,1,IF(AND(Q461>Parameters!$E$13,Q461<=Parameters!$F$13),2,IF(AND(Q461>Parameters!$F$13,Q461<=Parameters!$G$13),3,IF(AND(Q461>Parameters!$G$13,Q461<=Parameters!$H$13),4,IF(Q461>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CL$5","v":"Debt Coverage"},{"$f":"Companies!B12","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B462,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B462,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A462,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B462,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B462,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A462,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B462,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B462,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A462,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B462,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B462,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A462,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B462,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B462,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A462,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B462,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B462,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A462,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B462,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B462,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A462,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B462,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B462,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A462,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B462,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B462,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A462,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B462,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B462,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A462,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B462,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B462,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A462,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B462,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B462,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A462,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B462,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B462,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A462,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B462,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B462,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A462,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B462,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B462,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A462,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C462=\"\"),\"\",IF(C462<Parameters!$E$13,1,IF(AND(C462>Parameters!$E$13,C462<=Parameters!$F$13),2,IF(AND(C462>Parameters!$F$13,C462<=Parameters!$G$13),3,IF(AND(C462>Parameters!$G$13,C462<=Parameters!$H$13),4,IF(C462>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D462=\"\"),\"\",IF(D462<Parameters!$E$13,1,IF(AND(D462>Parameters!$E$13,D462<=Parameters!$F$13),2,IF(AND(D462>Parameters!$F$13,D462<=Parameters!$G$13),3,IF(AND(D462>Parameters!$G$13,D462<=Parameters!$H$13),4,IF(D462>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E462=\"\"),\"\",IF(E462<Parameters!$E$13,1,IF(AND(E462>Parameters!$E$13,E462<=Parameters!$F$13),2,IF(AND(E462>Parameters!$F$13,E462<=Parameters!$G$13),3,IF(AND(E462>Parameters!$G$13,E462<=Parameters!$H$13),4,IF(E462>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F462=\"\"),\"\",IF(F462<Parameters!$E$13,1,IF(AND(F462>Parameters!$E$13,F462<=Parameters!$F$13),2,IF(AND(F462>Parameters!$F$13,F462<=Parameters!$G$13),3,IF(AND(F462>Parameters!$G$13,F462<=Parameters!$H$13),4,IF(F462>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G462=\"\"),\"\",IF(G462<Parameters!$E$13,1,IF(AND(G462>Parameters!$E$13,G462<=Parameters!$F$13),2,IF(AND(G462>Parameters!$F$13,G462<=Parameters!$G$13),3,IF(AND(G462>Parameters!$G$13,G462<=Parameters!$H$13),4,IF(G462>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H462=\"\"),\"\",IF(H462<Parameters!$E$13,1,IF(AND(H462>Parameters!$E$13,H462<=Parameters!$F$13),2,IF(AND(H462>Parameters!$F$13,H462<=Parameters!$G$13),3,IF(AND(H462>Parameters!$G$13,H462<=Parameters!$H$13),4,IF(H462>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I462=\"\"),\"\",IF(I462<Parameters!$E$13,1,IF(AND(I462>Parameters!$E$13,I462<=Parameters!$F$13),2,IF(AND(I462>Parameters!$F$13,I462<=Parameters!$G$13),3,IF(AND(I462>Parameters!$G$13,I462<=Parameters!$H$13),4,IF(I462>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J462=\"\"),\"\",IF(J462<Parameters!$E$13,1,IF(AND(J462>Parameters!$E$13,J462<=Parameters!$F$13),2,IF(AND(J462>Parameters!$F$13,J462<=Parameters!$G$13),3,IF(AND(J462>Parameters!$G$13,J462<=Parameters!$H$13),4,IF(J462>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K462=\"\"),\"\",IF(K462<Parameters!$E$13,1,IF(AND(K462>Parameters!$E$13,K462<=Parameters!$F$13),2,IF(AND(K462>Parameters!$F$13,K462<=Parameters!$G$13),3,IF(AND(K462>Parameters!$G$13,K462<=Parameters!$H$13),4,IF(K462>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L462=\"\"),\"\",IF(L462<Parameters!$E$13,1,IF(AND(L462>Parameters!$E$13,L462<=Parameters!$F$13),2,IF(AND(L462>Parameters!$F$13,L462<=Parameters!$G$13),3,IF(AND(L462>Parameters!$G$13,L462<=Parameters!$H$13),4,IF(L462>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M462=\"\"),\"\",IF(M462<Parameters!$E$13,1,IF(AND(M462>Parameters!$E$13,M462<=Parameters!$F$13),2,IF(AND(M462>Parameters!$F$13,M462<=Parameters!$G$13),3,IF(AND(M462>Parameters!$G$13,M462<=Parameters!$H$13),4,IF(M462>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N462=\"\"),\"\",IF(N462<Parameters!$E$13,1,IF(AND(N462>Parameters!$E$13,N462<=Parameters!$F$13),2,IF(AND(N462>Parameters!$F$13,N462<=Parameters!$G$13),3,IF(AND(N462>Parameters!$G$13,N462<=Parameters!$H$13),4,IF(N462>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O462=\"\"),\"\",IF(O462<Parameters!$E$13,1,IF(AND(O462>Parameters!$E$13,O462<=Parameters!$F$13),2,IF(AND(O462>Parameters!$F$13,O462<=Parameters!$G$13),3,IF(AND(O462>Parameters!$G$13,O462<=Parameters!$H$13),4,IF(O462>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P462=\"\"),\"\",IF(P462<Parameters!$E$13,1,IF(AND(P462>Parameters!$E$13,P462<=Parameters!$F$13),2,IF(AND(P462>Parameters!$F$13,P462<=Parameters!$G$13),3,IF(AND(P462>Parameters!$G$13,P462<=Parameters!$H$13),4,IF(P462>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q462=\"\"),\"\",IF(Q462<Parameters!$E$13,1,IF(AND(Q462>Parameters!$E$13,Q462<=Parameters!$F$13),2,IF(AND(Q462>Parameters!$F$13,Q462<=Parameters!$G$13),3,IF(AND(Q462>Parameters!$G$13,Q462<=Parameters!$H$13),4,IF(Q462>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CL$5","v":"Debt Coverage"},{"$f":"Companies!B13","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B463,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B463,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A463,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B463,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B463,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A463,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B463,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B463,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A463,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B463,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B463,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A463,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B463,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B463,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A463,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B463,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B463,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A463,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B463,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B463,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A463,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B463,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B463,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A463,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B463,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B463,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A463,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B463,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B463,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A463,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B463,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B463,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A463,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B463,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B463,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A463,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B463,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B463,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A463,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B463,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B463,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A463,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B463,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B463,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A463,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C463=\"\"),\"\",IF(C463<Parameters!$E$13,1,IF(AND(C463>Parameters!$E$13,C463<=Parameters!$F$13),2,IF(AND(C463>Parameters!$F$13,C463<=Parameters!$G$13),3,IF(AND(C463>Parameters!$G$13,C463<=Parameters!$H$13),4,IF(C463>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D463=\"\"),\"\",IF(D463<Parameters!$E$13,1,IF(AND(D463>Parameters!$E$13,D463<=Parameters!$F$13),2,IF(AND(D463>Parameters!$F$13,D463<=Parameters!$G$13),3,IF(AND(D463>Parameters!$G$13,D463<=Parameters!$H$13),4,IF(D463>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E463=\"\"),\"\",IF(E463<Parameters!$E$13,1,IF(AND(E463>Parameters!$E$13,E463<=Parameters!$F$13),2,IF(AND(E463>Parameters!$F$13,E463<=Parameters!$G$13),3,IF(AND(E463>Parameters!$G$13,E463<=Parameters!$H$13),4,IF(E463>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F463=\"\"),\"\",IF(F463<Parameters!$E$13,1,IF(AND(F463>Parameters!$E$13,F463<=Parameters!$F$13),2,IF(AND(F463>Parameters!$F$13,F463<=Parameters!$G$13),3,IF(AND(F463>Parameters!$G$13,F463<=Parameters!$H$13),4,IF(F463>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G463=\"\"),\"\",IF(G463<Parameters!$E$13,1,IF(AND(G463>Parameters!$E$13,G463<=Parameters!$F$13),2,IF(AND(G463>Parameters!$F$13,G463<=Parameters!$G$13),3,IF(AND(G463>Parameters!$G$13,G463<=Parameters!$H$13),4,IF(G463>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H463=\"\"),\"\",IF(H463<Parameters!$E$13,1,IF(AND(H463>Parameters!$E$13,H463<=Parameters!$F$13),2,IF(AND(H463>Parameters!$F$13,H463<=Parameters!$G$13),3,IF(AND(H463>Parameters!$G$13,H463<=Parameters!$H$13),4,IF(H463>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I463=\"\"),\"\",IF(I463<Parameters!$E$13,1,IF(AND(I463>Parameters!$E$13,I463<=Parameters!$F$13),2,IF(AND(I463>Parameters!$F$13,I463<=Parameters!$G$13),3,IF(AND(I463>Parameters!$G$13,I463<=Parameters!$H$13),4,IF(I463>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J463=\"\"),\"\",IF(J463<Parameters!$E$13,1,IF(AND(J463>Parameters!$E$13,J463<=Parameters!$F$13),2,IF(AND(J463>Parameters!$F$13,J463<=Parameters!$G$13),3,IF(AND(J463>Parameters!$G$13,J463<=Parameters!$H$13),4,IF(J463>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K463=\"\"),\"\",IF(K463<Parameters!$E$13,1,IF(AND(K463>Parameters!$E$13,K463<=Parameters!$F$13),2,IF(AND(K463>Parameters!$F$13,K463<=Parameters!$G$13),3,IF(AND(K463>Parameters!$G$13,K463<=Parameters!$H$13),4,IF(K463>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L463=\"\"),\"\",IF(L463<Parameters!$E$13,1,IF(AND(L463>Parameters!$E$13,L463<=Parameters!$F$13),2,IF(AND(L463>Parameters!$F$13,L463<=Parameters!$G$13),3,IF(AND(L463>Parameters!$G$13,L463<=Parameters!$H$13),4,IF(L463>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M463=\"\"),\"\",IF(M463<Parameters!$E$13,1,IF(AND(M463>Parameters!$E$13,M463<=Parameters!$F$13),2,IF(AND(M463>Parameters!$F$13,M463<=Parameters!$G$13),3,IF(AND(M463>Parameters!$G$13,M463<=Parameters!$H$13),4,IF(M463>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N463=\"\"),\"\",IF(N463<Parameters!$E$13,1,IF(AND(N463>Parameters!$E$13,N463<=Parameters!$F$13),2,IF(AND(N463>Parameters!$F$13,N463<=Parameters!$G$13),3,IF(AND(N463>Parameters!$G$13,N463<=Parameters!$H$13),4,IF(N463>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O463=\"\"),\"\",IF(O463<Parameters!$E$13,1,IF(AND(O463>Parameters!$E$13,O463<=Parameters!$F$13),2,IF(AND(O463>Parameters!$F$13,O463<=Parameters!$G$13),3,IF(AND(O463>Parameters!$G$13,O463<=Parameters!$H$13),4,IF(O463>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P463=\"\"),\"\",IF(P463<Parameters!$E$13,1,IF(AND(P463>Parameters!$E$13,P463<=Parameters!$F$13),2,IF(AND(P463>Parameters!$F$13,P463<=Parameters!$G$13),3,IF(AND(P463>Parameters!$G$13,P463<=Parameters!$H$13),4,IF(P463>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q463=\"\"),\"\",IF(Q463<Parameters!$E$13,1,IF(AND(Q463>Parameters!$E$13,Q463<=Parameters!$F$13),2,IF(AND(Q463>Parameters!$F$13,Q463<=Parameters!$G$13),3,IF(AND(Q463>Parameters!$G$13,Q463<=Parameters!$H$13),4,IF(Q463>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CL$5","v":"Debt Coverage"},{"$f":"Companies!B14","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B464,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B464,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A464,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B464,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B464,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A464,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B464,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B464,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A464,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B464,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B464,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A464,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B464,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B464,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A464,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B464,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B464,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A464,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B464,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B464,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A464,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B464,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B464,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A464,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B464,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B464,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A464,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B464,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B464,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A464,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B464,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B464,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A464,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B464,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B464,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A464,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B464,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B464,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A464,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B464,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B464,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A464,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B464,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B464,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A464,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C464=\"\"),\"\",IF(C464<Parameters!$E$13,1,IF(AND(C464>Parameters!$E$13,C464<=Parameters!$F$13),2,IF(AND(C464>Parameters!$F$13,C464<=Parameters!$G$13),3,IF(AND(C464>Parameters!$G$13,C464<=Parameters!$H$13),4,IF(C464>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D464=\"\"),\"\",IF(D464<Parameters!$E$13,1,IF(AND(D464>Parameters!$E$13,D464<=Parameters!$F$13),2,IF(AND(D464>Parameters!$F$13,D464<=Parameters!$G$13),3,IF(AND(D464>Parameters!$G$13,D464<=Parameters!$H$13),4,IF(D464>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E464=\"\"),\"\",IF(E464<Parameters!$E$13,1,IF(AND(E464>Parameters!$E$13,E464<=Parameters!$F$13),2,IF(AND(E464>Parameters!$F$13,E464<=Parameters!$G$13),3,IF(AND(E464>Parameters!$G$13,E464<=Parameters!$H$13),4,IF(E464>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F464=\"\"),\"\",IF(F464<Parameters!$E$13,1,IF(AND(F464>Parameters!$E$13,F464<=Parameters!$F$13),2,IF(AND(F464>Parameters!$F$13,F464<=Parameters!$G$13),3,IF(AND(F464>Parameters!$G$13,F464<=Parameters!$H$13),4,IF(F464>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G464=\"\"),\"\",IF(G464<Parameters!$E$13,1,IF(AND(G464>Parameters!$E$13,G464<=Parameters!$F$13),2,IF(AND(G464>Parameters!$F$13,G464<=Parameters!$G$13),3,IF(AND(G464>Parameters!$G$13,G464<=Parameters!$H$13),4,IF(G464>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H464=\"\"),\"\",IF(H464<Parameters!$E$13,1,IF(AND(H464>Parameters!$E$13,H464<=Parameters!$F$13),2,IF(AND(H464>Parameters!$F$13,H464<=Parameters!$G$13),3,IF(AND(H464>Parameters!$G$13,H464<=Parameters!$H$13),4,IF(H464>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I464=\"\"),\"\",IF(I464<Parameters!$E$13,1,IF(AND(I464>Parameters!$E$13,I464<=Parameters!$F$13),2,IF(AND(I464>Parameters!$F$13,I464<=Parameters!$G$13),3,IF(AND(I464>Parameters!$G$13,I464<=Parameters!$H$13),4,IF(I464>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J464=\"\"),\"\",IF(J464<Parameters!$E$13,1,IF(AND(J464>Parameters!$E$13,J464<=Parameters!$F$13),2,IF(AND(J464>Parameters!$F$13,J464<=Parameters!$G$13),3,IF(AND(J464>Parameters!$G$13,J464<=Parameters!$H$13),4,IF(J464>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K464=\"\"),\"\",IF(K464<Parameters!$E$13,1,IF(AND(K464>Parameters!$E$13,K464<=Parameters!$F$13),2,IF(AND(K464>Parameters!$F$13,K464<=Parameters!$G$13),3,IF(AND(K464>Parameters!$G$13,K464<=Parameters!$H$13),4,IF(K464>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L464=\"\"),\"\",IF(L464<Parameters!$E$13,1,IF(AND(L464>Parameters!$E$13,L464<=Parameters!$F$13),2,IF(AND(L464>Parameters!$F$13,L464<=Parameters!$G$13),3,IF(AND(L464>Parameters!$G$13,L464<=Parameters!$H$13),4,IF(L464>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M464=\"\"),\"\",IF(M464<Parameters!$E$13,1,IF(AND(M464>Parameters!$E$13,M464<=Parameters!$F$13),2,IF(AND(M464>Parameters!$F$13,M464<=Parameters!$G$13),3,IF(AND(M464>Parameters!$G$13,M464<=Parameters!$H$13),4,IF(M464>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N464=\"\"),\"\",IF(N464<Parameters!$E$13,1,IF(AND(N464>Parameters!$E$13,N464<=Parameters!$F$13),2,IF(AND(N464>Parameters!$F$13,N464<=Parameters!$G$13),3,IF(AND(N464>Parameters!$G$13,N464<=Parameters!$H$13),4,IF(N464>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O464=\"\"),\"\",IF(O464<Parameters!$E$13,1,IF(AND(O464>Parameters!$E$13,O464<=Parameters!$F$13),2,IF(AND(O464>Parameters!$F$13,O464<=Parameters!$G$13),3,IF(AND(O464>Parameters!$G$13,O464<=Parameters!$H$13),4,IF(O464>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P464=\"\"),\"\",IF(P464<Parameters!$E$13,1,IF(AND(P464>Parameters!$E$13,P464<=Parameters!$F$13),2,IF(AND(P464>Parameters!$F$13,P464<=Parameters!$G$13),3,IF(AND(P464>Parameters!$G$13,P464<=Parameters!$H$13),4,IF(P464>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q464=\"\"),\"\",IF(Q464<Parameters!$E$13,1,IF(AND(Q464>Parameters!$E$13,Q464<=Parameters!$F$13),2,IF(AND(Q464>Parameters!$F$13,Q464<=Parameters!$G$13),3,IF(AND(Q464>Parameters!$G$13,Q464<=Parameters!$H$13),4,IF(Q464>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CL$5","v":"Debt Coverage"},{"$f":"Companies!B15","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B465,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B465,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A465,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B465,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B465,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A465,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B465,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B465,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A465,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B465,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B465,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A465,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B465,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B465,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A465,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B465,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B465,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A465,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B465,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B465,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A465,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B465,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B465,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A465,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B465,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B465,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A465,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B465,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B465,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A465,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B465,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B465,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A465,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B465,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B465,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A465,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B465,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B465,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A465,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B465,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B465,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A465,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B465,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B465,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A465,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C465=\"\"),\"\",IF(C465<Parameters!$E$13,1,IF(AND(C465>Parameters!$E$13,C465<=Parameters!$F$13),2,IF(AND(C465>Parameters!$F$13,C465<=Parameters!$G$13),3,IF(AND(C465>Parameters!$G$13,C465<=Parameters!$H$13),4,IF(C465>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D465=\"\"),\"\",IF(D465<Parameters!$E$13,1,IF(AND(D465>Parameters!$E$13,D465<=Parameters!$F$13),2,IF(AND(D465>Parameters!$F$13,D465<=Parameters!$G$13),3,IF(AND(D465>Parameters!$G$13,D465<=Parameters!$H$13),4,IF(D465>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E465=\"\"),\"\",IF(E465<Parameters!$E$13,1,IF(AND(E465>Parameters!$E$13,E465<=Parameters!$F$13),2,IF(AND(E465>Parameters!$F$13,E465<=Parameters!$G$13),3,IF(AND(E465>Parameters!$G$13,E465<=Parameters!$H$13),4,IF(E465>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F465=\"\"),\"\",IF(F465<Parameters!$E$13,1,IF(AND(F465>Parameters!$E$13,F465<=Parameters!$F$13),2,IF(AND(F465>Parameters!$F$13,F465<=Parameters!$G$13),3,IF(AND(F465>Parameters!$G$13,F465<=Parameters!$H$13),4,IF(F465>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G465=\"\"),\"\",IF(G465<Parameters!$E$13,1,IF(AND(G465>Parameters!$E$13,G465<=Parameters!$F$13),2,IF(AND(G465>Parameters!$F$13,G465<=Parameters!$G$13),3,IF(AND(G465>Parameters!$G$13,G465<=Parameters!$H$13),4,IF(G465>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H465=\"\"),\"\",IF(H465<Parameters!$E$13,1,IF(AND(H465>Parameters!$E$13,H465<=Parameters!$F$13),2,IF(AND(H465>Parameters!$F$13,H465<=Parameters!$G$13),3,IF(AND(H465>Parameters!$G$13,H465<=Parameters!$H$13),4,IF(H465>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I465=\"\"),\"\",IF(I465<Parameters!$E$13,1,IF(AND(I465>Parameters!$E$13,I465<=Parameters!$F$13),2,IF(AND(I465>Parameters!$F$13,I465<=Parameters!$G$13),3,IF(AND(I465>Parameters!$G$13,I465<=Parameters!$H$13),4,IF(I465>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J465=\"\"),\"\",IF(J465<Parameters!$E$13,1,IF(AND(J465>Parameters!$E$13,J465<=Parameters!$F$13),2,IF(AND(J465>Parameters!$F$13,J465<=Parameters!$G$13),3,IF(AND(J465>Parameters!$G$13,J465<=Parameters!$H$13),4,IF(J465>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K465=\"\"),\"\",IF(K465<Parameters!$E$13,1,IF(AND(K465>Parameters!$E$13,K465<=Parameters!$F$13),2,IF(AND(K465>Parameters!$F$13,K465<=Parameters!$G$13),3,IF(AND(K465>Parameters!$G$13,K465<=Parameters!$H$13),4,IF(K465>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L465=\"\"),\"\",IF(L465<Parameters!$E$13,1,IF(AND(L465>Parameters!$E$13,L465<=Parameters!$F$13),2,IF(AND(L465>Parameters!$F$13,L465<=Parameters!$G$13),3,IF(AND(L465>Parameters!$G$13,L465<=Parameters!$H$13),4,IF(L465>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M465=\"\"),\"\",IF(M465<Parameters!$E$13,1,IF(AND(M465>Parameters!$E$13,M465<=Parameters!$F$13),2,IF(AND(M465>Parameters!$F$13,M465<=Parameters!$G$13),3,IF(AND(M465>Parameters!$G$13,M465<=Parameters!$H$13),4,IF(M465>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N465=\"\"),\"\",IF(N465<Parameters!$E$13,1,IF(AND(N465>Parameters!$E$13,N465<=Parameters!$F$13),2,IF(AND(N465>Parameters!$F$13,N465<=Parameters!$G$13),3,IF(AND(N465>Parameters!$G$13,N465<=Parameters!$H$13),4,IF(N465>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O465=\"\"),\"\",IF(O465<Parameters!$E$13,1,IF(AND(O465>Parameters!$E$13,O465<=Parameters!$F$13),2,IF(AND(O465>Parameters!$F$13,O465<=Parameters!$G$13),3,IF(AND(O465>Parameters!$G$13,O465<=Parameters!$H$13),4,IF(O465>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P465=\"\"),\"\",IF(P465<Parameters!$E$13,1,IF(AND(P465>Parameters!$E$13,P465<=Parameters!$F$13),2,IF(AND(P465>Parameters!$F$13,P465<=Parameters!$G$13),3,IF(AND(P465>Parameters!$G$13,P465<=Parameters!$H$13),4,IF(P465>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q465=\"\"),\"\",IF(Q465<Parameters!$E$13,1,IF(AND(Q465>Parameters!$E$13,Q465<=Parameters!$F$13),2,IF(AND(Q465>Parameters!$F$13,Q465<=Parameters!$G$13),3,IF(AND(Q465>Parameters!$G$13,Q465<=Parameters!$H$13),4,IF(Q465>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CL$5","v":"Debt Coverage"},{"$f":"Companies!B16","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B466,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B466,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A466,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B466,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B466,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A466,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B466,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B466,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A466,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B466,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B466,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A466,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B466,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B466,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A466,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B466,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B466,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A466,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B466,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B466,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A466,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B466,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B466,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A466,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B466,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B466,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A466,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B466,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B466,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A466,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B466,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B466,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A466,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B466,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B466,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A466,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B466,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B466,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A466,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B466,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B466,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A466,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B466,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B466,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A466,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C466=\"\"),\"\",IF(C466<Parameters!$E$13,1,IF(AND(C466>Parameters!$E$13,C466<=Parameters!$F$13),2,IF(AND(C466>Parameters!$F$13,C466<=Parameters!$G$13),3,IF(AND(C466>Parameters!$G$13,C466<=Parameters!$H$13),4,IF(C466>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D466=\"\"),\"\",IF(D466<Parameters!$E$13,1,IF(AND(D466>Parameters!$E$13,D466<=Parameters!$F$13),2,IF(AND(D466>Parameters!$F$13,D466<=Parameters!$G$13),3,IF(AND(D466>Parameters!$G$13,D466<=Parameters!$H$13),4,IF(D466>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E466=\"\"),\"\",IF(E466<Parameters!$E$13,1,IF(AND(E466>Parameters!$E$13,E466<=Parameters!$F$13),2,IF(AND(E466>Parameters!$F$13,E466<=Parameters!$G$13),3,IF(AND(E466>Parameters!$G$13,E466<=Parameters!$H$13),4,IF(E466>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F466=\"\"),\"\",IF(F466<Parameters!$E$13,1,IF(AND(F466>Parameters!$E$13,F466<=Parameters!$F$13),2,IF(AND(F466>Parameters!$F$13,F466<=Parameters!$G$13),3,IF(AND(F466>Parameters!$G$13,F466<=Parameters!$H$13),4,IF(F466>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G466=\"\"),\"\",IF(G466<Parameters!$E$13,1,IF(AND(G466>Parameters!$E$13,G466<=Parameters!$F$13),2,IF(AND(G466>Parameters!$F$13,G466<=Parameters!$G$13),3,IF(AND(G466>Parameters!$G$13,G466<=Parameters!$H$13),4,IF(G466>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H466=\"\"),\"\",IF(H466<Parameters!$E$13,1,IF(AND(H466>Parameters!$E$13,H466<=Parameters!$F$13),2,IF(AND(H466>Parameters!$F$13,H466<=Parameters!$G$13),3,IF(AND(H466>Parameters!$G$13,H466<=Parameters!$H$13),4,IF(H466>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I466=\"\"),\"\",IF(I466<Parameters!$E$13,1,IF(AND(I466>Parameters!$E$13,I466<=Parameters!$F$13),2,IF(AND(I466>Parameters!$F$13,I466<=Parameters!$G$13),3,IF(AND(I466>Parameters!$G$13,I466<=Parameters!$H$13),4,IF(I466>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J466=\"\"),\"\",IF(J466<Parameters!$E$13,1,IF(AND(J466>Parameters!$E$13,J466<=Parameters!$F$13),2,IF(AND(J466>Parameters!$F$13,J466<=Parameters!$G$13),3,IF(AND(J466>Parameters!$G$13,J466<=Parameters!$H$13),4,IF(J466>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K466=\"\"),\"\",IF(K466<Parameters!$E$13,1,IF(AND(K466>Parameters!$E$13,K466<=Parameters!$F$13),2,IF(AND(K466>Parameters!$F$13,K466<=Parameters!$G$13),3,IF(AND(K466>Parameters!$G$13,K466<=Parameters!$H$13),4,IF(K466>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L466=\"\"),\"\",IF(L466<Parameters!$E$13,1,IF(AND(L466>Parameters!$E$13,L466<=Parameters!$F$13),2,IF(AND(L466>Parameters!$F$13,L466<=Parameters!$G$13),3,IF(AND(L466>Parameters!$G$13,L466<=Parameters!$H$13),4,IF(L466>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M466=\"\"),\"\",IF(M466<Parameters!$E$13,1,IF(AND(M466>Parameters!$E$13,M466<=Parameters!$F$13),2,IF(AND(M466>Parameters!$F$13,M466<=Parameters!$G$13),3,IF(AND(M466>Parameters!$G$13,M466<=Parameters!$H$13),4,IF(M466>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N466=\"\"),\"\",IF(N466<Parameters!$E$13,1,IF(AND(N466>Parameters!$E$13,N466<=Parameters!$F$13),2,IF(AND(N466>Parameters!$F$13,N466<=Parameters!$G$13),3,IF(AND(N466>Parameters!$G$13,N466<=Parameters!$H$13),4,IF(N466>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O466=\"\"),\"\",IF(O466<Parameters!$E$13,1,IF(AND(O466>Parameters!$E$13,O466<=Parameters!$F$13),2,IF(AND(O466>Parameters!$F$13,O466<=Parameters!$G$13),3,IF(AND(O466>Parameters!$G$13,O466<=Parameters!$H$13),4,IF(O466>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P466=\"\"),\"\",IF(P466<Parameters!$E$13,1,IF(AND(P466>Parameters!$E$13,P466<=Parameters!$F$13),2,IF(AND(P466>Parameters!$F$13,P466<=Parameters!$G$13),3,IF(AND(P466>Parameters!$G$13,P466<=Parameters!$H$13),4,IF(P466>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q466=\"\"),\"\",IF(Q466<Parameters!$E$13,1,IF(AND(Q466>Parameters!$E$13,Q466<=Parameters!$F$13),2,IF(AND(Q466>Parameters!$F$13,Q466<=Parameters!$G$13),3,IF(AND(Q466>Parameters!$G$13,Q466<=Parameters!$H$13),4,IF(Q466>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CL$5","v":"Debt Coverage"},{"$f":"Companies!B17","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B467,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B467,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A467,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B467,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B467,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A467,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B467,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B467,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A467,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B467,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B467,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A467,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B467,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B467,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A467,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B467,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B467,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A467,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B467,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B467,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A467,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B467,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B467,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A467,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B467,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B467,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A467,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B467,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B467,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A467,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B467,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B467,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A467,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B467,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B467,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A467,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B467,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B467,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A467,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B467,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B467,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A467,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B467,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B467,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A467,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C467=\"\"),\"\",IF(C467<Parameters!$E$13,1,IF(AND(C467>Parameters!$E$13,C467<=Parameters!$F$13),2,IF(AND(C467>Parameters!$F$13,C467<=Parameters!$G$13),3,IF(AND(C467>Parameters!$G$13,C467<=Parameters!$H$13),4,IF(C467>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D467=\"\"),\"\",IF(D467<Parameters!$E$13,1,IF(AND(D467>Parameters!$E$13,D467<=Parameters!$F$13),2,IF(AND(D467>Parameters!$F$13,D467<=Parameters!$G$13),3,IF(AND(D467>Parameters!$G$13,D467<=Parameters!$H$13),4,IF(D467>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E467=\"\"),\"\",IF(E467<Parameters!$E$13,1,IF(AND(E467>Parameters!$E$13,E467<=Parameters!$F$13),2,IF(AND(E467>Parameters!$F$13,E467<=Parameters!$G$13),3,IF(AND(E467>Parameters!$G$13,E467<=Parameters!$H$13),4,IF(E467>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F467=\"\"),\"\",IF(F467<Parameters!$E$13,1,IF(AND(F467>Parameters!$E$13,F467<=Parameters!$F$13),2,IF(AND(F467>Parameters!$F$13,F467<=Parameters!$G$13),3,IF(AND(F467>Parameters!$G$13,F467<=Parameters!$H$13),4,IF(F467>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G467=\"\"),\"\",IF(G467<Parameters!$E$13,1,IF(AND(G467>Parameters!$E$13,G467<=Parameters!$F$13),2,IF(AND(G467>Parameters!$F$13,G467<=Parameters!$G$13),3,IF(AND(G467>Parameters!$G$13,G467<=Parameters!$H$13),4,IF(G467>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H467=\"\"),\"\",IF(H467<Parameters!$E$13,1,IF(AND(H467>Parameters!$E$13,H467<=Parameters!$F$13),2,IF(AND(H467>Parameters!$F$13,H467<=Parameters!$G$13),3,IF(AND(H467>Parameters!$G$13,H467<=Parameters!$H$13),4,IF(H467>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I467=\"\"),\"\",IF(I467<Parameters!$E$13,1,IF(AND(I467>Parameters!$E$13,I467<=Parameters!$F$13),2,IF(AND(I467>Parameters!$F$13,I467<=Parameters!$G$13),3,IF(AND(I467>Parameters!$G$13,I467<=Parameters!$H$13),4,IF(I467>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J467=\"\"),\"\",IF(J467<Parameters!$E$13,1,IF(AND(J467>Parameters!$E$13,J467<=Parameters!$F$13),2,IF(AND(J467>Parameters!$F$13,J467<=Parameters!$G$13),3,IF(AND(J467>Parameters!$G$13,J467<=Parameters!$H$13),4,IF(J467>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K467=\"\"),\"\",IF(K467<Parameters!$E$13,1,IF(AND(K467>Parameters!$E$13,K467<=Parameters!$F$13),2,IF(AND(K467>Parameters!$F$13,K467<=Parameters!$G$13),3,IF(AND(K467>Parameters!$G$13,K467<=Parameters!$H$13),4,IF(K467>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L467=\"\"),\"\",IF(L467<Parameters!$E$13,1,IF(AND(L467>Parameters!$E$13,L467<=Parameters!$F$13),2,IF(AND(L467>Parameters!$F$13,L467<=Parameters!$G$13),3,IF(AND(L467>Parameters!$G$13,L467<=Parameters!$H$13),4,IF(L467>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M467=\"\"),\"\",IF(M467<Parameters!$E$13,1,IF(AND(M467>Parameters!$E$13,M467<=Parameters!$F$13),2,IF(AND(M467>Parameters!$F$13,M467<=Parameters!$G$13),3,IF(AND(M467>Parameters!$G$13,M467<=Parameters!$H$13),4,IF(M467>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N467=\"\"),\"\",IF(N467<Parameters!$E$13,1,IF(AND(N467>Parameters!$E$13,N467<=Parameters!$F$13),2,IF(AND(N467>Parameters!$F$13,N467<=Parameters!$G$13),3,IF(AND(N467>Parameters!$G$13,N467<=Parameters!$H$13),4,IF(N467>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O467=\"\"),\"\",IF(O467<Parameters!$E$13,1,IF(AND(O467>Parameters!$E$13,O467<=Parameters!$F$13),2,IF(AND(O467>Parameters!$F$13,O467<=Parameters!$G$13),3,IF(AND(O467>Parameters!$G$13,O467<=Parameters!$H$13),4,IF(O467>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P467=\"\"),\"\",IF(P467<Parameters!$E$13,1,IF(AND(P467>Parameters!$E$13,P467<=Parameters!$F$13),2,IF(AND(P467>Parameters!$F$13,P467<=Parameters!$G$13),3,IF(AND(P467>Parameters!$G$13,P467<=Parameters!$H$13),4,IF(P467>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q467=\"\"),\"\",IF(Q467<Parameters!$E$13,1,IF(AND(Q467>Parameters!$E$13,Q467<=Parameters!$F$13),2,IF(AND(Q467>Parameters!$F$13,Q467<=Parameters!$G$13),3,IF(AND(Q467>Parameters!$G$13,Q467<=Parameters!$H$13),4,IF(Q467>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CL$5","v":"Debt Coverage"},{"$f":"Companies!B18","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B468,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B468,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A468,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B468,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B468,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A468,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B468,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B468,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A468,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B468,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B468,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A468,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B468,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B468,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A468,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B468,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B468,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A468,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B468,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B468,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A468,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B468,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B468,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A468,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B468,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B468,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A468,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B468,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B468,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A468,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B468,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B468,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A468,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B468,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B468,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A468,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B468,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B468,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A468,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B468,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B468,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A468,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B468,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B468,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A468,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C468=\"\"),\"\",IF(C468<Parameters!$E$13,1,IF(AND(C468>Parameters!$E$13,C468<=Parameters!$F$13),2,IF(AND(C468>Parameters!$F$13,C468<=Parameters!$G$13),3,IF(AND(C468>Parameters!$G$13,C468<=Parameters!$H$13),4,IF(C468>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D468=\"\"),\"\",IF(D468<Parameters!$E$13,1,IF(AND(D468>Parameters!$E$13,D468<=Parameters!$F$13),2,IF(AND(D468>Parameters!$F$13,D468<=Parameters!$G$13),3,IF(AND(D468>Parameters!$G$13,D468<=Parameters!$H$13),4,IF(D468>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E468=\"\"),\"\",IF(E468<Parameters!$E$13,1,IF(AND(E468>Parameters!$E$13,E468<=Parameters!$F$13),2,IF(AND(E468>Parameters!$F$13,E468<=Parameters!$G$13),3,IF(AND(E468>Parameters!$G$13,E468<=Parameters!$H$13),4,IF(E468>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F468=\"\"),\"\",IF(F468<Parameters!$E$13,1,IF(AND(F468>Parameters!$E$13,F468<=Parameters!$F$13),2,IF(AND(F468>Parameters!$F$13,F468<=Parameters!$G$13),3,IF(AND(F468>Parameters!$G$13,F468<=Parameters!$H$13),4,IF(F468>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G468=\"\"),\"\",IF(G468<Parameters!$E$13,1,IF(AND(G468>Parameters!$E$13,G468<=Parameters!$F$13),2,IF(AND(G468>Parameters!$F$13,G468<=Parameters!$G$13),3,IF(AND(G468>Parameters!$G$13,G468<=Parameters!$H$13),4,IF(G468>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H468=\"\"),\"\",IF(H468<Parameters!$E$13,1,IF(AND(H468>Parameters!$E$13,H468<=Parameters!$F$13),2,IF(AND(H468>Parameters!$F$13,H468<=Parameters!$G$13),3,IF(AND(H468>Parameters!$G$13,H468<=Parameters!$H$13),4,IF(H468>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I468=\"\"),\"\",IF(I468<Parameters!$E$13,1,IF(AND(I468>Parameters!$E$13,I468<=Parameters!$F$13),2,IF(AND(I468>Parameters!$F$13,I468<=Parameters!$G$13),3,IF(AND(I468>Parameters!$G$13,I468<=Parameters!$H$13),4,IF(I468>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J468=\"\"),\"\",IF(J468<Parameters!$E$13,1,IF(AND(J468>Parameters!$E$13,J468<=Parameters!$F$13),2,IF(AND(J468>Parameters!$F$13,J468<=Parameters!$G$13),3,IF(AND(J468>Parameters!$G$13,J468<=Parameters!$H$13),4,IF(J468>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K468=\"\"),\"\",IF(K468<Parameters!$E$13,1,IF(AND(K468>Parameters!$E$13,K468<=Parameters!$F$13),2,IF(AND(K468>Parameters!$F$13,K468<=Parameters!$G$13),3,IF(AND(K468>Parameters!$G$13,K468<=Parameters!$H$13),4,IF(K468>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L468=\"\"),\"\",IF(L468<Parameters!$E$13,1,IF(AND(L468>Parameters!$E$13,L468<=Parameters!$F$13),2,IF(AND(L468>Parameters!$F$13,L468<=Parameters!$G$13),3,IF(AND(L468>Parameters!$G$13,L468<=Parameters!$H$13),4,IF(L468>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M468=\"\"),\"\",IF(M468<Parameters!$E$13,1,IF(AND(M468>Parameters!$E$13,M468<=Parameters!$F$13),2,IF(AND(M468>Parameters!$F$13,M468<=Parameters!$G$13),3,IF(AND(M468>Parameters!$G$13,M468<=Parameters!$H$13),4,IF(M468>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N468=\"\"),\"\",IF(N468<Parameters!$E$13,1,IF(AND(N468>Parameters!$E$13,N468<=Parameters!$F$13),2,IF(AND(N468>Parameters!$F$13,N468<=Parameters!$G$13),3,IF(AND(N468>Parameters!$G$13,N468<=Parameters!$H$13),4,IF(N468>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O468=\"\"),\"\",IF(O468<Parameters!$E$13,1,IF(AND(O468>Parameters!$E$13,O468<=Parameters!$F$13),2,IF(AND(O468>Parameters!$F$13,O468<=Parameters!$G$13),3,IF(AND(O468>Parameters!$G$13,O468<=Parameters!$H$13),4,IF(O468>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P468=\"\"),\"\",IF(P468<Parameters!$E$13,1,IF(AND(P468>Parameters!$E$13,P468<=Parameters!$F$13),2,IF(AND(P468>Parameters!$F$13,P468<=Parameters!$G$13),3,IF(AND(P468>Parameters!$G$13,P468<=Parameters!$H$13),4,IF(P468>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q468=\"\"),\"\",IF(Q468<Parameters!$E$13,1,IF(AND(Q468>Parameters!$E$13,Q468<=Parameters!$F$13),2,IF(AND(Q468>Parameters!$F$13,Q468<=Parameters!$G$13),3,IF(AND(Q468>Parameters!$G$13,Q468<=Parameters!$H$13),4,IF(Q468>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CL$5","v":"Debt Coverage"},{"$f":"Companies!B19","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B469,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B469,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A469,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B469,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B469,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A469,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B469,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B469,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A469,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B469,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B469,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A469,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B469,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B469,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A469,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B469,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B469,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A469,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B469,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B469,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A469,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B469,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B469,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A469,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B469,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B469,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A469,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B469,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B469,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A469,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B469,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B469,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A469,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B469,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B469,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A469,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B469,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B469,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A469,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B469,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B469,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A469,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B469,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B469,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A469,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C469=\"\"),\"\",IF(C469<Parameters!$E$13,1,IF(AND(C469>Parameters!$E$13,C469<=Parameters!$F$13),2,IF(AND(C469>Parameters!$F$13,C469<=Parameters!$G$13),3,IF(AND(C469>Parameters!$G$13,C469<=Parameters!$H$13),4,IF(C469>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D469=\"\"),\"\",IF(D469<Parameters!$E$13,1,IF(AND(D469>Parameters!$E$13,D469<=Parameters!$F$13),2,IF(AND(D469>Parameters!$F$13,D469<=Parameters!$G$13),3,IF(AND(D469>Parameters!$G$13,D469<=Parameters!$H$13),4,IF(D469>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E469=\"\"),\"\",IF(E469<Parameters!$E$13,1,IF(AND(E469>Parameters!$E$13,E469<=Parameters!$F$13),2,IF(AND(E469>Parameters!$F$13,E469<=Parameters!$G$13),3,IF(AND(E469>Parameters!$G$13,E469<=Parameters!$H$13),4,IF(E469>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F469=\"\"),\"\",IF(F469<Parameters!$E$13,1,IF(AND(F469>Parameters!$E$13,F469<=Parameters!$F$13),2,IF(AND(F469>Parameters!$F$13,F469<=Parameters!$G$13),3,IF(AND(F469>Parameters!$G$13,F469<=Parameters!$H$13),4,IF(F469>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G469=\"\"),\"\",IF(G469<Parameters!$E$13,1,IF(AND(G469>Parameters!$E$13,G469<=Parameters!$F$13),2,IF(AND(G469>Parameters!$F$13,G469<=Parameters!$G$13),3,IF(AND(G469>Parameters!$G$13,G469<=Parameters!$H$13),4,IF(G469>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H469=\"\"),\"\",IF(H469<Parameters!$E$13,1,IF(AND(H469>Parameters!$E$13,H469<=Parameters!$F$13),2,IF(AND(H469>Parameters!$F$13,H469<=Parameters!$G$13),3,IF(AND(H469>Parameters!$G$13,H469<=Parameters!$H$13),4,IF(H469>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I469=\"\"),\"\",IF(I469<Parameters!$E$13,1,IF(AND(I469>Parameters!$E$13,I469<=Parameters!$F$13),2,IF(AND(I469>Parameters!$F$13,I469<=Parameters!$G$13),3,IF(AND(I469>Parameters!$G$13,I469<=Parameters!$H$13),4,IF(I469>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J469=\"\"),\"\",IF(J469<Parameters!$E$13,1,IF(AND(J469>Parameters!$E$13,J469<=Parameters!$F$13),2,IF(AND(J469>Parameters!$F$13,J469<=Parameters!$G$13),3,IF(AND(J469>Parameters!$G$13,J469<=Parameters!$H$13),4,IF(J469>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K469=\"\"),\"\",IF(K469<Parameters!$E$13,1,IF(AND(K469>Parameters!$E$13,K469<=Parameters!$F$13),2,IF(AND(K469>Parameters!$F$13,K469<=Parameters!$G$13),3,IF(AND(K469>Parameters!$G$13,K469<=Parameters!$H$13),4,IF(K469>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L469=\"\"),\"\",IF(L469<Parameters!$E$13,1,IF(AND(L469>Parameters!$E$13,L469<=Parameters!$F$13),2,IF(AND(L469>Parameters!$F$13,L469<=Parameters!$G$13),3,IF(AND(L469>Parameters!$G$13,L469<=Parameters!$H$13),4,IF(L469>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M469=\"\"),\"\",IF(M469<Parameters!$E$13,1,IF(AND(M469>Parameters!$E$13,M469<=Parameters!$F$13),2,IF(AND(M469>Parameters!$F$13,M469<=Parameters!$G$13),3,IF(AND(M469>Parameters!$G$13,M469<=Parameters!$H$13),4,IF(M469>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N469=\"\"),\"\",IF(N469<Parameters!$E$13,1,IF(AND(N469>Parameters!$E$13,N469<=Parameters!$F$13),2,IF(AND(N469>Parameters!$F$13,N469<=Parameters!$G$13),3,IF(AND(N469>Parameters!$G$13,N469<=Parameters!$H$13),4,IF(N469>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O469=\"\"),\"\",IF(O469<Parameters!$E$13,1,IF(AND(O469>Parameters!$E$13,O469<=Parameters!$F$13),2,IF(AND(O469>Parameters!$F$13,O469<=Parameters!$G$13),3,IF(AND(O469>Parameters!$G$13,O469<=Parameters!$H$13),4,IF(O469>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P469=\"\"),\"\",IF(P469<Parameters!$E$13,1,IF(AND(P469>Parameters!$E$13,P469<=Parameters!$F$13),2,IF(AND(P469>Parameters!$F$13,P469<=Parameters!$G$13),3,IF(AND(P469>Parameters!$G$13,P469<=Parameters!$H$13),4,IF(P469>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q469=\"\"),\"\",IF(Q469<Parameters!$E$13,1,IF(AND(Q469>Parameters!$E$13,Q469<=Parameters!$F$13),2,IF(AND(Q469>Parameters!$F$13,Q469<=Parameters!$G$13),3,IF(AND(Q469>Parameters!$G$13,Q469<=Parameters!$H$13),4,IF(Q469>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CL$5","v":"Debt Coverage"},{"$f":"Companies!B20","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B470,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B470,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A470,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B470,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B470,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A470,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B470,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B470,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A470,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B470,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B470,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A470,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B470,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B470,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A470,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B470,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B470,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A470,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B470,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B470,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A470,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B470,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B470,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A470,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B470,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B470,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A470,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B470,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B470,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A470,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B470,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B470,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A470,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B470,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B470,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A470,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B470,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B470,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A470,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B470,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B470,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A470,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B470,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B470,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A470,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C470=\"\"),\"\",IF(C470<Parameters!$E$13,1,IF(AND(C470>Parameters!$E$13,C470<=Parameters!$F$13),2,IF(AND(C470>Parameters!$F$13,C470<=Parameters!$G$13),3,IF(AND(C470>Parameters!$G$13,C470<=Parameters!$H$13),4,IF(C470>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D470=\"\"),\"\",IF(D470<Parameters!$E$13,1,IF(AND(D470>Parameters!$E$13,D470<=Parameters!$F$13),2,IF(AND(D470>Parameters!$F$13,D470<=Parameters!$G$13),3,IF(AND(D470>Parameters!$G$13,D470<=Parameters!$H$13),4,IF(D470>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E470=\"\"),\"\",IF(E470<Parameters!$E$13,1,IF(AND(E470>Parameters!$E$13,E470<=Parameters!$F$13),2,IF(AND(E470>Parameters!$F$13,E470<=Parameters!$G$13),3,IF(AND(E470>Parameters!$G$13,E470<=Parameters!$H$13),4,IF(E470>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F470=\"\"),\"\",IF(F470<Parameters!$E$13,1,IF(AND(F470>Parameters!$E$13,F470<=Parameters!$F$13),2,IF(AND(F470>Parameters!$F$13,F470<=Parameters!$G$13),3,IF(AND(F470>Parameters!$G$13,F470<=Parameters!$H$13),4,IF(F470>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G470=\"\"),\"\",IF(G470<Parameters!$E$13,1,IF(AND(G470>Parameters!$E$13,G470<=Parameters!$F$13),2,IF(AND(G470>Parameters!$F$13,G470<=Parameters!$G$13),3,IF(AND(G470>Parameters!$G$13,G470<=Parameters!$H$13),4,IF(G470>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H470=\"\"),\"\",IF(H470<Parameters!$E$13,1,IF(AND(H470>Parameters!$E$13,H470<=Parameters!$F$13),2,IF(AND(H470>Parameters!$F$13,H470<=Parameters!$G$13),3,IF(AND(H470>Parameters!$G$13,H470<=Parameters!$H$13),4,IF(H470>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I470=\"\"),\"\",IF(I470<Parameters!$E$13,1,IF(AND(I470>Parameters!$E$13,I470<=Parameters!$F$13),2,IF(AND(I470>Parameters!$F$13,I470<=Parameters!$G$13),3,IF(AND(I470>Parameters!$G$13,I470<=Parameters!$H$13),4,IF(I470>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J470=\"\"),\"\",IF(J470<Parameters!$E$13,1,IF(AND(J470>Parameters!$E$13,J470<=Parameters!$F$13),2,IF(AND(J470>Parameters!$F$13,J470<=Parameters!$G$13),3,IF(AND(J470>Parameters!$G$13,J470<=Parameters!$H$13),4,IF(J470>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K470=\"\"),\"\",IF(K470<Parameters!$E$13,1,IF(AND(K470>Parameters!$E$13,K470<=Parameters!$F$13),2,IF(AND(K470>Parameters!$F$13,K470<=Parameters!$G$13),3,IF(AND(K470>Parameters!$G$13,K470<=Parameters!$H$13),4,IF(K470>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L470=\"\"),\"\",IF(L470<Parameters!$E$13,1,IF(AND(L470>Parameters!$E$13,L470<=Parameters!$F$13),2,IF(AND(L470>Parameters!$F$13,L470<=Parameters!$G$13),3,IF(AND(L470>Parameters!$G$13,L470<=Parameters!$H$13),4,IF(L470>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M470=\"\"),\"\",IF(M470<Parameters!$E$13,1,IF(AND(M470>Parameters!$E$13,M470<=Parameters!$F$13),2,IF(AND(M470>Parameters!$F$13,M470<=Parameters!$G$13),3,IF(AND(M470>Parameters!$G$13,M470<=Parameters!$H$13),4,IF(M470>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N470=\"\"),\"\",IF(N470<Parameters!$E$13,1,IF(AND(N470>Parameters!$E$13,N470<=Parameters!$F$13),2,IF(AND(N470>Parameters!$F$13,N470<=Parameters!$G$13),3,IF(AND(N470>Parameters!$G$13,N470<=Parameters!$H$13),4,IF(N470>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O470=\"\"),\"\",IF(O470<Parameters!$E$13,1,IF(AND(O470>Parameters!$E$13,O470<=Parameters!$F$13),2,IF(AND(O470>Parameters!$F$13,O470<=Parameters!$G$13),3,IF(AND(O470>Parameters!$G$13,O470<=Parameters!$H$13),4,IF(O470>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P470=\"\"),\"\",IF(P470<Parameters!$E$13,1,IF(AND(P470>Parameters!$E$13,P470<=Parameters!$F$13),2,IF(AND(P470>Parameters!$F$13,P470<=Parameters!$G$13),3,IF(AND(P470>Parameters!$G$13,P470<=Parameters!$H$13),4,IF(P470>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q470=\"\"),\"\",IF(Q470<Parameters!$E$13,1,IF(AND(Q470>Parameters!$E$13,Q470<=Parameters!$F$13),2,IF(AND(Q470>Parameters!$F$13,Q470<=Parameters!$G$13),3,IF(AND(Q470>Parameters!$G$13,Q470<=Parameters!$H$13),4,IF(Q470>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CL$5","v":"Debt Coverage"},{"$f":"Companies!B21","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B471,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B471,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A471,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B471,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B471,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A471,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B471,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B471,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A471,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B471,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B471,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A471,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B471,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B471,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A471,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B471,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B471,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A471,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B471,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B471,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A471,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B471,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B471,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A471,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B471,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B471,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A471,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B471,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B471,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A471,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B471,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B471,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A471,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B471,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B471,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A471,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B471,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B471,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A471,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B471,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B471,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A471,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B471,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B471,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A471,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C471=\"\"),\"\",IF(C471<Parameters!$E$13,1,IF(AND(C471>Parameters!$E$13,C471<=Parameters!$F$13),2,IF(AND(C471>Parameters!$F$13,C471<=Parameters!$G$13),3,IF(AND(C471>Parameters!$G$13,C471<=Parameters!$H$13),4,IF(C471>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D471=\"\"),\"\",IF(D471<Parameters!$E$13,1,IF(AND(D471>Parameters!$E$13,D471<=Parameters!$F$13),2,IF(AND(D471>Parameters!$F$13,D471<=Parameters!$G$13),3,IF(AND(D471>Parameters!$G$13,D471<=Parameters!$H$13),4,IF(D471>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E471=\"\"),\"\",IF(E471<Parameters!$E$13,1,IF(AND(E471>Parameters!$E$13,E471<=Parameters!$F$13),2,IF(AND(E471>Parameters!$F$13,E471<=Parameters!$G$13),3,IF(AND(E471>Parameters!$G$13,E471<=Parameters!$H$13),4,IF(E471>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F471=\"\"),\"\",IF(F471<Parameters!$E$13,1,IF(AND(F471>Parameters!$E$13,F471<=Parameters!$F$13),2,IF(AND(F471>Parameters!$F$13,F471<=Parameters!$G$13),3,IF(AND(F471>Parameters!$G$13,F471<=Parameters!$H$13),4,IF(F471>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G471=\"\"),\"\",IF(G471<Parameters!$E$13,1,IF(AND(G471>Parameters!$E$13,G471<=Parameters!$F$13),2,IF(AND(G471>Parameters!$F$13,G471<=Parameters!$G$13),3,IF(AND(G471>Parameters!$G$13,G471<=Parameters!$H$13),4,IF(G471>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H471=\"\"),\"\",IF(H471<Parameters!$E$13,1,IF(AND(H471>Parameters!$E$13,H471<=Parameters!$F$13),2,IF(AND(H471>Parameters!$F$13,H471<=Parameters!$G$13),3,IF(AND(H471>Parameters!$G$13,H471<=Parameters!$H$13),4,IF(H471>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I471=\"\"),\"\",IF(I471<Parameters!$E$13,1,IF(AND(I471>Parameters!$E$13,I471<=Parameters!$F$13),2,IF(AND(I471>Parameters!$F$13,I471<=Parameters!$G$13),3,IF(AND(I471>Parameters!$G$13,I471<=Parameters!$H$13),4,IF(I471>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J471=\"\"),\"\",IF(J471<Parameters!$E$13,1,IF(AND(J471>Parameters!$E$13,J471<=Parameters!$F$13),2,IF(AND(J471>Parameters!$F$13,J471<=Parameters!$G$13),3,IF(AND(J471>Parameters!$G$13,J471<=Parameters!$H$13),4,IF(J471>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K471=\"\"),\"\",IF(K471<Parameters!$E$13,1,IF(AND(K471>Parameters!$E$13,K471<=Parameters!$F$13),2,IF(AND(K471>Parameters!$F$13,K471<=Parameters!$G$13),3,IF(AND(K471>Parameters!$G$13,K471<=Parameters!$H$13),4,IF(K471>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L471=\"\"),\"\",IF(L471<Parameters!$E$13,1,IF(AND(L471>Parameters!$E$13,L471<=Parameters!$F$13),2,IF(AND(L471>Parameters!$F$13,L471<=Parameters!$G$13),3,IF(AND(L471>Parameters!$G$13,L471<=Parameters!$H$13),4,IF(L471>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M471=\"\"),\"\",IF(M471<Parameters!$E$13,1,IF(AND(M471>Parameters!$E$13,M471<=Parameters!$F$13),2,IF(AND(M471>Parameters!$F$13,M471<=Parameters!$G$13),3,IF(AND(M471>Parameters!$G$13,M471<=Parameters!$H$13),4,IF(M471>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N471=\"\"),\"\",IF(N471<Parameters!$E$13,1,IF(AND(N471>Parameters!$E$13,N471<=Parameters!$F$13),2,IF(AND(N471>Parameters!$F$13,N471<=Parameters!$G$13),3,IF(AND(N471>Parameters!$G$13,N471<=Parameters!$H$13),4,IF(N471>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O471=\"\"),\"\",IF(O471<Parameters!$E$13,1,IF(AND(O471>Parameters!$E$13,O471<=Parameters!$F$13),2,IF(AND(O471>Parameters!$F$13,O471<=Parameters!$G$13),3,IF(AND(O471>Parameters!$G$13,O471<=Parameters!$H$13),4,IF(O471>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P471=\"\"),\"\",IF(P471<Parameters!$E$13,1,IF(AND(P471>Parameters!$E$13,P471<=Parameters!$F$13),2,IF(AND(P471>Parameters!$F$13,P471<=Parameters!$G$13),3,IF(AND(P471>Parameters!$G$13,P471<=Parameters!$H$13),4,IF(P471>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q471=\"\"),\"\",IF(Q471<Parameters!$E$13,1,IF(AND(Q471>Parameters!$E$13,Q471<=Parameters!$F$13),2,IF(AND(Q471>Parameters!$F$13,Q471<=Parameters!$G$13),3,IF(AND(Q471>Parameters!$G$13,Q471<=Parameters!$H$13),4,IF(Q471>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CL$5","v":"Debt Coverage"},{"$f":"Companies!B22","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B472,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B472,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A472,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B472,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B472,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A472,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B472,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B472,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A472,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B472,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B472,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A472,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B472,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B472,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A472,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B472,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B472,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A472,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B472,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B472,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A472,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B472,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B472,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A472,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B472,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B472,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A472,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B472,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B472,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A472,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B472,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B472,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A472,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B472,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B472,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A472,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B472,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B472,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A472,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B472,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B472,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A472,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B472,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B472,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A472,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C472=\"\"),\"\",IF(C472<Parameters!$E$13,1,IF(AND(C472>Parameters!$E$13,C472<=Parameters!$F$13),2,IF(AND(C472>Parameters!$F$13,C472<=Parameters!$G$13),3,IF(AND(C472>Parameters!$G$13,C472<=Parameters!$H$13),4,IF(C472>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D472=\"\"),\"\",IF(D472<Parameters!$E$13,1,IF(AND(D472>Parameters!$E$13,D472<=Parameters!$F$13),2,IF(AND(D472>Parameters!$F$13,D472<=Parameters!$G$13),3,IF(AND(D472>Parameters!$G$13,D472<=Parameters!$H$13),4,IF(D472>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E472=\"\"),\"\",IF(E472<Parameters!$E$13,1,IF(AND(E472>Parameters!$E$13,E472<=Parameters!$F$13),2,IF(AND(E472>Parameters!$F$13,E472<=Parameters!$G$13),3,IF(AND(E472>Parameters!$G$13,E472<=Parameters!$H$13),4,IF(E472>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F472=\"\"),\"\",IF(F472<Parameters!$E$13,1,IF(AND(F472>Parameters!$E$13,F472<=Parameters!$F$13),2,IF(AND(F472>Parameters!$F$13,F472<=Parameters!$G$13),3,IF(AND(F472>Parameters!$G$13,F472<=Parameters!$H$13),4,IF(F472>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G472=\"\"),\"\",IF(G472<Parameters!$E$13,1,IF(AND(G472>Parameters!$E$13,G472<=Parameters!$F$13),2,IF(AND(G472>Parameters!$F$13,G472<=Parameters!$G$13),3,IF(AND(G472>Parameters!$G$13,G472<=Parameters!$H$13),4,IF(G472>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H472=\"\"),\"\",IF(H472<Parameters!$E$13,1,IF(AND(H472>Parameters!$E$13,H472<=Parameters!$F$13),2,IF(AND(H472>Parameters!$F$13,H472<=Parameters!$G$13),3,IF(AND(H472>Parameters!$G$13,H472<=Parameters!$H$13),4,IF(H472>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I472=\"\"),\"\",IF(I472<Parameters!$E$13,1,IF(AND(I472>Parameters!$E$13,I472<=Parameters!$F$13),2,IF(AND(I472>Parameters!$F$13,I472<=Parameters!$G$13),3,IF(AND(I472>Parameters!$G$13,I472<=Parameters!$H$13),4,IF(I472>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J472=\"\"),\"\",IF(J472<Parameters!$E$13,1,IF(AND(J472>Parameters!$E$13,J472<=Parameters!$F$13),2,IF(AND(J472>Parameters!$F$13,J472<=Parameters!$G$13),3,IF(AND(J472>Parameters!$G$13,J472<=Parameters!$H$13),4,IF(J472>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K472=\"\"),\"\",IF(K472<Parameters!$E$13,1,IF(AND(K472>Parameters!$E$13,K472<=Parameters!$F$13),2,IF(AND(K472>Parameters!$F$13,K472<=Parameters!$G$13),3,IF(AND(K472>Parameters!$G$13,K472<=Parameters!$H$13),4,IF(K472>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L472=\"\"),\"\",IF(L472<Parameters!$E$13,1,IF(AND(L472>Parameters!$E$13,L472<=Parameters!$F$13),2,IF(AND(L472>Parameters!$F$13,L472<=Parameters!$G$13),3,IF(AND(L472>Parameters!$G$13,L472<=Parameters!$H$13),4,IF(L472>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M472=\"\"),\"\",IF(M472<Parameters!$E$13,1,IF(AND(M472>Parameters!$E$13,M472<=Parameters!$F$13),2,IF(AND(M472>Parameters!$F$13,M472<=Parameters!$G$13),3,IF(AND(M472>Parameters!$G$13,M472<=Parameters!$H$13),4,IF(M472>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N472=\"\"),\"\",IF(N472<Parameters!$E$13,1,IF(AND(N472>Parameters!$E$13,N472<=Parameters!$F$13),2,IF(AND(N472>Parameters!$F$13,N472<=Parameters!$G$13),3,IF(AND(N472>Parameters!$G$13,N472<=Parameters!$H$13),4,IF(N472>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O472=\"\"),\"\",IF(O472<Parameters!$E$13,1,IF(AND(O472>Parameters!$E$13,O472<=Parameters!$F$13),2,IF(AND(O472>Parameters!$F$13,O472<=Parameters!$G$13),3,IF(AND(O472>Parameters!$G$13,O472<=Parameters!$H$13),4,IF(O472>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P472=\"\"),\"\",IF(P472<Parameters!$E$13,1,IF(AND(P472>Parameters!$E$13,P472<=Parameters!$F$13),2,IF(AND(P472>Parameters!$F$13,P472<=Parameters!$G$13),3,IF(AND(P472>Parameters!$G$13,P472<=Parameters!$H$13),4,IF(P472>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q472=\"\"),\"\",IF(Q472<Parameters!$E$13,1,IF(AND(Q472>Parameters!$E$13,Q472<=Parameters!$F$13),2,IF(AND(Q472>Parameters!$F$13,Q472<=Parameters!$G$13),3,IF(AND(Q472>Parameters!$G$13,Q472<=Parameters!$H$13),4,IF(Q472>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CL$5","v":"Debt Coverage"},{"$f":"Companies!B23","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B473,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B473,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A473,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B473,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B473,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A473,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B473,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B473,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A473,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B473,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B473,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A473,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B473,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B473,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A473,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B473,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B473,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A473,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B473,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B473,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A473,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B473,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B473,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A473,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B473,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B473,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A473,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B473,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B473,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A473,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B473,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B473,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A473,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B473,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B473,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A473,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B473,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B473,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A473,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B473,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B473,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A473,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B473,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B473,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A473,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C473=\"\"),\"\",IF(C473<Parameters!$E$13,1,IF(AND(C473>Parameters!$E$13,C473<=Parameters!$F$13),2,IF(AND(C473>Parameters!$F$13,C473<=Parameters!$G$13),3,IF(AND(C473>Parameters!$G$13,C473<=Parameters!$H$13),4,IF(C473>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D473=\"\"),\"\",IF(D473<Parameters!$E$13,1,IF(AND(D473>Parameters!$E$13,D473<=Parameters!$F$13),2,IF(AND(D473>Parameters!$F$13,D473<=Parameters!$G$13),3,IF(AND(D473>Parameters!$G$13,D473<=Parameters!$H$13),4,IF(D473>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E473=\"\"),\"\",IF(E473<Parameters!$E$13,1,IF(AND(E473>Parameters!$E$13,E473<=Parameters!$F$13),2,IF(AND(E473>Parameters!$F$13,E473<=Parameters!$G$13),3,IF(AND(E473>Parameters!$G$13,E473<=Parameters!$H$13),4,IF(E473>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F473=\"\"),\"\",IF(F473<Parameters!$E$13,1,IF(AND(F473>Parameters!$E$13,F473<=Parameters!$F$13),2,IF(AND(F473>Parameters!$F$13,F473<=Parameters!$G$13),3,IF(AND(F473>Parameters!$G$13,F473<=Parameters!$H$13),4,IF(F473>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G473=\"\"),\"\",IF(G473<Parameters!$E$13,1,IF(AND(G473>Parameters!$E$13,G473<=Parameters!$F$13),2,IF(AND(G473>Parameters!$F$13,G473<=Parameters!$G$13),3,IF(AND(G473>Parameters!$G$13,G473<=Parameters!$H$13),4,IF(G473>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H473=\"\"),\"\",IF(H473<Parameters!$E$13,1,IF(AND(H473>Parameters!$E$13,H473<=Parameters!$F$13),2,IF(AND(H473>Parameters!$F$13,H473<=Parameters!$G$13),3,IF(AND(H473>Parameters!$G$13,H473<=Parameters!$H$13),4,IF(H473>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I473=\"\"),\"\",IF(I473<Parameters!$E$13,1,IF(AND(I473>Parameters!$E$13,I473<=Parameters!$F$13),2,IF(AND(I473>Parameters!$F$13,I473<=Parameters!$G$13),3,IF(AND(I473>Parameters!$G$13,I473<=Parameters!$H$13),4,IF(I473>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J473=\"\"),\"\",IF(J473<Parameters!$E$13,1,IF(AND(J473>Parameters!$E$13,J473<=Parameters!$F$13),2,IF(AND(J473>Parameters!$F$13,J473<=Parameters!$G$13),3,IF(AND(J473>Parameters!$G$13,J473<=Parameters!$H$13),4,IF(J473>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K473=\"\"),\"\",IF(K473<Parameters!$E$13,1,IF(AND(K473>Parameters!$E$13,K473<=Parameters!$F$13),2,IF(AND(K473>Parameters!$F$13,K473<=Parameters!$G$13),3,IF(AND(K473>Parameters!$G$13,K473<=Parameters!$H$13),4,IF(K473>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L473=\"\"),\"\",IF(L473<Parameters!$E$13,1,IF(AND(L473>Parameters!$E$13,L473<=Parameters!$F$13),2,IF(AND(L473>Parameters!$F$13,L473<=Parameters!$G$13),3,IF(AND(L473>Parameters!$G$13,L473<=Parameters!$H$13),4,IF(L473>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M473=\"\"),\"\",IF(M473<Parameters!$E$13,1,IF(AND(M473>Parameters!$E$13,M473<=Parameters!$F$13),2,IF(AND(M473>Parameters!$F$13,M473<=Parameters!$G$13),3,IF(AND(M473>Parameters!$G$13,M473<=Parameters!$H$13),4,IF(M473>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N473=\"\"),\"\",IF(N473<Parameters!$E$13,1,IF(AND(N473>Parameters!$E$13,N473<=Parameters!$F$13),2,IF(AND(N473>Parameters!$F$13,N473<=Parameters!$G$13),3,IF(AND(N473>Parameters!$G$13,N473<=Parameters!$H$13),4,IF(N473>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O473=\"\"),\"\",IF(O473<Parameters!$E$13,1,IF(AND(O473>Parameters!$E$13,O473<=Parameters!$F$13),2,IF(AND(O473>Parameters!$F$13,O473<=Parameters!$G$13),3,IF(AND(O473>Parameters!$G$13,O473<=Parameters!$H$13),4,IF(O473>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P473=\"\"),\"\",IF(P473<Parameters!$E$13,1,IF(AND(P473>Parameters!$E$13,P473<=Parameters!$F$13),2,IF(AND(P473>Parameters!$F$13,P473<=Parameters!$G$13),3,IF(AND(P473>Parameters!$G$13,P473<=Parameters!$H$13),4,IF(P473>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q473=\"\"),\"\",IF(Q473<Parameters!$E$13,1,IF(AND(Q473>Parameters!$E$13,Q473<=Parameters!$F$13),2,IF(AND(Q473>Parameters!$F$13,Q473<=Parameters!$G$13),3,IF(AND(Q473>Parameters!$G$13,Q473<=Parameters!$H$13),4,IF(Q473>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CL$5","v":"Debt Coverage"},{"$f":"Companies!B24","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B474,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B474,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A474,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B474,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B474,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A474,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B474,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B474,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A474,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B474,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B474,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A474,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B474,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B474,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A474,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B474,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B474,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A474,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B474,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B474,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A474,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B474,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B474,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A474,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B474,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B474,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A474,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B474,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B474,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A474,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B474,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B474,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A474,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B474,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B474,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A474,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B474,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B474,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A474,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B474,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B474,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A474,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B474,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B474,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A474,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C474=\"\"),\"\",IF(C474<Parameters!$E$13,1,IF(AND(C474>Parameters!$E$13,C474<=Parameters!$F$13),2,IF(AND(C474>Parameters!$F$13,C474<=Parameters!$G$13),3,IF(AND(C474>Parameters!$G$13,C474<=Parameters!$H$13),4,IF(C474>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D474=\"\"),\"\",IF(D474<Parameters!$E$13,1,IF(AND(D474>Parameters!$E$13,D474<=Parameters!$F$13),2,IF(AND(D474>Parameters!$F$13,D474<=Parameters!$G$13),3,IF(AND(D474>Parameters!$G$13,D474<=Parameters!$H$13),4,IF(D474>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E474=\"\"),\"\",IF(E474<Parameters!$E$13,1,IF(AND(E474>Parameters!$E$13,E474<=Parameters!$F$13),2,IF(AND(E474>Parameters!$F$13,E474<=Parameters!$G$13),3,IF(AND(E474>Parameters!$G$13,E474<=Parameters!$H$13),4,IF(E474>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F474=\"\"),\"\",IF(F474<Parameters!$E$13,1,IF(AND(F474>Parameters!$E$13,F474<=Parameters!$F$13),2,IF(AND(F474>Parameters!$F$13,F474<=Parameters!$G$13),3,IF(AND(F474>Parameters!$G$13,F474<=Parameters!$H$13),4,IF(F474>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G474=\"\"),\"\",IF(G474<Parameters!$E$13,1,IF(AND(G474>Parameters!$E$13,G474<=Parameters!$F$13),2,IF(AND(G474>Parameters!$F$13,G474<=Parameters!$G$13),3,IF(AND(G474>Parameters!$G$13,G474<=Parameters!$H$13),4,IF(G474>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H474=\"\"),\"\",IF(H474<Parameters!$E$13,1,IF(AND(H474>Parameters!$E$13,H474<=Parameters!$F$13),2,IF(AND(H474>Parameters!$F$13,H474<=Parameters!$G$13),3,IF(AND(H474>Parameters!$G$13,H474<=Parameters!$H$13),4,IF(H474>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I474=\"\"),\"\",IF(I474<Parameters!$E$13,1,IF(AND(I474>Parameters!$E$13,I474<=Parameters!$F$13),2,IF(AND(I474>Parameters!$F$13,I474<=Parameters!$G$13),3,IF(AND(I474>Parameters!$G$13,I474<=Parameters!$H$13),4,IF(I474>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J474=\"\"),\"\",IF(J474<Parameters!$E$13,1,IF(AND(J474>Parameters!$E$13,J474<=Parameters!$F$13),2,IF(AND(J474>Parameters!$F$13,J474<=Parameters!$G$13),3,IF(AND(J474>Parameters!$G$13,J474<=Parameters!$H$13),4,IF(J474>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K474=\"\"),\"\",IF(K474<Parameters!$E$13,1,IF(AND(K474>Parameters!$E$13,K474<=Parameters!$F$13),2,IF(AND(K474>Parameters!$F$13,K474<=Parameters!$G$13),3,IF(AND(K474>Parameters!$G$13,K474<=Parameters!$H$13),4,IF(K474>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L474=\"\"),\"\",IF(L474<Parameters!$E$13,1,IF(AND(L474>Parameters!$E$13,L474<=Parameters!$F$13),2,IF(AND(L474>Parameters!$F$13,L474<=Parameters!$G$13),3,IF(AND(L474>Parameters!$G$13,L474<=Parameters!$H$13),4,IF(L474>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M474=\"\"),\"\",IF(M474<Parameters!$E$13,1,IF(AND(M474>Parameters!$E$13,M474<=Parameters!$F$13),2,IF(AND(M474>Parameters!$F$13,M474<=Parameters!$G$13),3,IF(AND(M474>Parameters!$G$13,M474<=Parameters!$H$13),4,IF(M474>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N474=\"\"),\"\",IF(N474<Parameters!$E$13,1,IF(AND(N474>Parameters!$E$13,N474<=Parameters!$F$13),2,IF(AND(N474>Parameters!$F$13,N474<=Parameters!$G$13),3,IF(AND(N474>Parameters!$G$13,N474<=Parameters!$H$13),4,IF(N474>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O474=\"\"),\"\",IF(O474<Parameters!$E$13,1,IF(AND(O474>Parameters!$E$13,O474<=Parameters!$F$13),2,IF(AND(O474>Parameters!$F$13,O474<=Parameters!$G$13),3,IF(AND(O474>Parameters!$G$13,O474<=Parameters!$H$13),4,IF(O474>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P474=\"\"),\"\",IF(P474<Parameters!$E$13,1,IF(AND(P474>Parameters!$E$13,P474<=Parameters!$F$13),2,IF(AND(P474>Parameters!$F$13,P474<=Parameters!$G$13),3,IF(AND(P474>Parameters!$G$13,P474<=Parameters!$H$13),4,IF(P474>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q474=\"\"),\"\",IF(Q474<Parameters!$E$13,1,IF(AND(Q474>Parameters!$E$13,Q474<=Parameters!$F$13),2,IF(AND(Q474>Parameters!$F$13,Q474<=Parameters!$G$13),3,IF(AND(Q474>Parameters!$G$13,Q474<=Parameters!$H$13),4,IF(Q474>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CL$5","v":"Debt Coverage"},{"$f":"Companies!B25","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B475,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B475,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A475,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B475,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B475,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A475,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B475,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B475,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A475,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B475,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B475,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A475,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B475,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B475,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A475,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B475,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B475,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A475,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B475,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B475,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A475,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B475,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B475,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A475,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B475,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B475,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A475,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B475,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B475,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A475,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B475,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B475,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A475,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B475,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B475,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A475,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B475,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B475,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A475,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B475,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B475,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A475,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B475,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B475,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A475,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C475=\"\"),\"\",IF(C475<Parameters!$E$13,1,IF(AND(C475>Parameters!$E$13,C475<=Parameters!$F$13),2,IF(AND(C475>Parameters!$F$13,C475<=Parameters!$G$13),3,IF(AND(C475>Parameters!$G$13,C475<=Parameters!$H$13),4,IF(C475>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D475=\"\"),\"\",IF(D475<Parameters!$E$13,1,IF(AND(D475>Parameters!$E$13,D475<=Parameters!$F$13),2,IF(AND(D475>Parameters!$F$13,D475<=Parameters!$G$13),3,IF(AND(D475>Parameters!$G$13,D475<=Parameters!$H$13),4,IF(D475>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E475=\"\"),\"\",IF(E475<Parameters!$E$13,1,IF(AND(E475>Parameters!$E$13,E475<=Parameters!$F$13),2,IF(AND(E475>Parameters!$F$13,E475<=Parameters!$G$13),3,IF(AND(E475>Parameters!$G$13,E475<=Parameters!$H$13),4,IF(E475>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F475=\"\"),\"\",IF(F475<Parameters!$E$13,1,IF(AND(F475>Parameters!$E$13,F475<=Parameters!$F$13),2,IF(AND(F475>Parameters!$F$13,F475<=Parameters!$G$13),3,IF(AND(F475>Parameters!$G$13,F475<=Parameters!$H$13),4,IF(F475>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G475=\"\"),\"\",IF(G475<Parameters!$E$13,1,IF(AND(G475>Parameters!$E$13,G475<=Parameters!$F$13),2,IF(AND(G475>Parameters!$F$13,G475<=Parameters!$G$13),3,IF(AND(G475>Parameters!$G$13,G475<=Parameters!$H$13),4,IF(G475>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H475=\"\"),\"\",IF(H475<Parameters!$E$13,1,IF(AND(H475>Parameters!$E$13,H475<=Parameters!$F$13),2,IF(AND(H475>Parameters!$F$13,H475<=Parameters!$G$13),3,IF(AND(H475>Parameters!$G$13,H475<=Parameters!$H$13),4,IF(H475>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I475=\"\"),\"\",IF(I475<Parameters!$E$13,1,IF(AND(I475>Parameters!$E$13,I475<=Parameters!$F$13),2,IF(AND(I475>Parameters!$F$13,I475<=Parameters!$G$13),3,IF(AND(I475>Parameters!$G$13,I475<=Parameters!$H$13),4,IF(I475>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J475=\"\"),\"\",IF(J475<Parameters!$E$13,1,IF(AND(J475>Parameters!$E$13,J475<=Parameters!$F$13),2,IF(AND(J475>Parameters!$F$13,J475<=Parameters!$G$13),3,IF(AND(J475>Parameters!$G$13,J475<=Parameters!$H$13),4,IF(J475>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K475=\"\"),\"\",IF(K475<Parameters!$E$13,1,IF(AND(K475>Parameters!$E$13,K475<=Parameters!$F$13),2,IF(AND(K475>Parameters!$F$13,K475<=Parameters!$G$13),3,IF(AND(K475>Parameters!$G$13,K475<=Parameters!$H$13),4,IF(K475>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L475=\"\"),\"\",IF(L475<Parameters!$E$13,1,IF(AND(L475>Parameters!$E$13,L475<=Parameters!$F$13),2,IF(AND(L475>Parameters!$F$13,L475<=Parameters!$G$13),3,IF(AND(L475>Parameters!$G$13,L475<=Parameters!$H$13),4,IF(L475>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M475=\"\"),\"\",IF(M475<Parameters!$E$13,1,IF(AND(M475>Parameters!$E$13,M475<=Parameters!$F$13),2,IF(AND(M475>Parameters!$F$13,M475<=Parameters!$G$13),3,IF(AND(M475>Parameters!$G$13,M475<=Parameters!$H$13),4,IF(M475>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N475=\"\"),\"\",IF(N475<Parameters!$E$13,1,IF(AND(N475>Parameters!$E$13,N475<=Parameters!$F$13),2,IF(AND(N475>Parameters!$F$13,N475<=Parameters!$G$13),3,IF(AND(N475>Parameters!$G$13,N475<=Parameters!$H$13),4,IF(N475>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O475=\"\"),\"\",IF(O475<Parameters!$E$13,1,IF(AND(O475>Parameters!$E$13,O475<=Parameters!$F$13),2,IF(AND(O475>Parameters!$F$13,O475<=Parameters!$G$13),3,IF(AND(O475>Parameters!$G$13,O475<=Parameters!$H$13),4,IF(O475>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P475=\"\"),\"\",IF(P475<Parameters!$E$13,1,IF(AND(P475>Parameters!$E$13,P475<=Parameters!$F$13),2,IF(AND(P475>Parameters!$F$13,P475<=Parameters!$G$13),3,IF(AND(P475>Parameters!$G$13,P475<=Parameters!$H$13),4,IF(P475>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q475=\"\"),\"\",IF(Q475<Parameters!$E$13,1,IF(AND(Q475>Parameters!$E$13,Q475<=Parameters!$F$13),2,IF(AND(Q475>Parameters!$F$13,Q475<=Parameters!$G$13),3,IF(AND(Q475>Parameters!$G$13,Q475<=Parameters!$H$13),4,IF(Q475>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CL$5","v":"Debt Coverage"},{"$f":"Companies!B26","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B476,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B476,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A476,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B476,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B476,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A476,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B476,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B476,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A476,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B476,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B476,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A476,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B476,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B476,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A476,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B476,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B476,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A476,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B476,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B476,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A476,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B476,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B476,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A476,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B476,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B476,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A476,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B476,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B476,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A476,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B476,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B476,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A476,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B476,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B476,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A476,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B476,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B476,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A476,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B476,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B476,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A476,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B476,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B476,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A476,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C476=\"\"),\"\",IF(C476<Parameters!$E$13,1,IF(AND(C476>Parameters!$E$13,C476<=Parameters!$F$13),2,IF(AND(C476>Parameters!$F$13,C476<=Parameters!$G$13),3,IF(AND(C476>Parameters!$G$13,C476<=Parameters!$H$13),4,IF(C476>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D476=\"\"),\"\",IF(D476<Parameters!$E$13,1,IF(AND(D476>Parameters!$E$13,D476<=Parameters!$F$13),2,IF(AND(D476>Parameters!$F$13,D476<=Parameters!$G$13),3,IF(AND(D476>Parameters!$G$13,D476<=Parameters!$H$13),4,IF(D476>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E476=\"\"),\"\",IF(E476<Parameters!$E$13,1,IF(AND(E476>Parameters!$E$13,E476<=Parameters!$F$13),2,IF(AND(E476>Parameters!$F$13,E476<=Parameters!$G$13),3,IF(AND(E476>Parameters!$G$13,E476<=Parameters!$H$13),4,IF(E476>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F476=\"\"),\"\",IF(F476<Parameters!$E$13,1,IF(AND(F476>Parameters!$E$13,F476<=Parameters!$F$13),2,IF(AND(F476>Parameters!$F$13,F476<=Parameters!$G$13),3,IF(AND(F476>Parameters!$G$13,F476<=Parameters!$H$13),4,IF(F476>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G476=\"\"),\"\",IF(G476<Parameters!$E$13,1,IF(AND(G476>Parameters!$E$13,G476<=Parameters!$F$13),2,IF(AND(G476>Parameters!$F$13,G476<=Parameters!$G$13),3,IF(AND(G476>Parameters!$G$13,G476<=Parameters!$H$13),4,IF(G476>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H476=\"\"),\"\",IF(H476<Parameters!$E$13,1,IF(AND(H476>Parameters!$E$13,H476<=Parameters!$F$13),2,IF(AND(H476>Parameters!$F$13,H476<=Parameters!$G$13),3,IF(AND(H476>Parameters!$G$13,H476<=Parameters!$H$13),4,IF(H476>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I476=\"\"),\"\",IF(I476<Parameters!$E$13,1,IF(AND(I476>Parameters!$E$13,I476<=Parameters!$F$13),2,IF(AND(I476>Parameters!$F$13,I476<=Parameters!$G$13),3,IF(AND(I476>Parameters!$G$13,I476<=Parameters!$H$13),4,IF(I476>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J476=\"\"),\"\",IF(J476<Parameters!$E$13,1,IF(AND(J476>Parameters!$E$13,J476<=Parameters!$F$13),2,IF(AND(J476>Parameters!$F$13,J476<=Parameters!$G$13),3,IF(AND(J476>Parameters!$G$13,J476<=Parameters!$H$13),4,IF(J476>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K476=\"\"),\"\",IF(K476<Parameters!$E$13,1,IF(AND(K476>Parameters!$E$13,K476<=Parameters!$F$13),2,IF(AND(K476>Parameters!$F$13,K476<=Parameters!$G$13),3,IF(AND(K476>Parameters!$G$13,K476<=Parameters!$H$13),4,IF(K476>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L476=\"\"),\"\",IF(L476<Parameters!$E$13,1,IF(AND(L476>Parameters!$E$13,L476<=Parameters!$F$13),2,IF(AND(L476>Parameters!$F$13,L476<=Parameters!$G$13),3,IF(AND(L476>Parameters!$G$13,L476<=Parameters!$H$13),4,IF(L476>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M476=\"\"),\"\",IF(M476<Parameters!$E$13,1,IF(AND(M476>Parameters!$E$13,M476<=Parameters!$F$13),2,IF(AND(M476>Parameters!$F$13,M476<=Parameters!$G$13),3,IF(AND(M476>Parameters!$G$13,M476<=Parameters!$H$13),4,IF(M476>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N476=\"\"),\"\",IF(N476<Parameters!$E$13,1,IF(AND(N476>Parameters!$E$13,N476<=Parameters!$F$13),2,IF(AND(N476>Parameters!$F$13,N476<=Parameters!$G$13),3,IF(AND(N476>Parameters!$G$13,N476<=Parameters!$H$13),4,IF(N476>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O476=\"\"),\"\",IF(O476<Parameters!$E$13,1,IF(AND(O476>Parameters!$E$13,O476<=Parameters!$F$13),2,IF(AND(O476>Parameters!$F$13,O476<=Parameters!$G$13),3,IF(AND(O476>Parameters!$G$13,O476<=Parameters!$H$13),4,IF(O476>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P476=\"\"),\"\",IF(P476<Parameters!$E$13,1,IF(AND(P476>Parameters!$E$13,P476<=Parameters!$F$13),2,IF(AND(P476>Parameters!$F$13,P476<=Parameters!$G$13),3,IF(AND(P476>Parameters!$G$13,P476<=Parameters!$H$13),4,IF(P476>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q476=\"\"),\"\",IF(Q476<Parameters!$E$13,1,IF(AND(Q476>Parameters!$E$13,Q476<=Parameters!$F$13),2,IF(AND(Q476>Parameters!$F$13,Q476<=Parameters!$G$13),3,IF(AND(Q476>Parameters!$G$13,Q476<=Parameters!$H$13),4,IF(Q476>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CL$5","v":"Debt Coverage"},{"$f":"Companies!B27","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B477,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B477,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A477,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B477,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B477,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A477,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B477,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B477,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A477,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B477,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B477,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A477,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B477,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B477,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A477,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B477,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B477,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A477,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B477,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B477,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A477,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B477,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B477,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A477,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B477,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B477,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A477,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B477,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B477,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A477,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B477,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B477,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A477,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B477,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B477,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A477,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B477,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B477,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A477,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B477,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B477,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A477,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B477,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B477,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A477,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C477=\"\"),\"\",IF(C477<Parameters!$E$13,1,IF(AND(C477>Parameters!$E$13,C477<=Parameters!$F$13),2,IF(AND(C477>Parameters!$F$13,C477<=Parameters!$G$13),3,IF(AND(C477>Parameters!$G$13,C477<=Parameters!$H$13),4,IF(C477>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D477=\"\"),\"\",IF(D477<Parameters!$E$13,1,IF(AND(D477>Parameters!$E$13,D477<=Parameters!$F$13),2,IF(AND(D477>Parameters!$F$13,D477<=Parameters!$G$13),3,IF(AND(D477>Parameters!$G$13,D477<=Parameters!$H$13),4,IF(D477>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E477=\"\"),\"\",IF(E477<Parameters!$E$13,1,IF(AND(E477>Parameters!$E$13,E477<=Parameters!$F$13),2,IF(AND(E477>Parameters!$F$13,E477<=Parameters!$G$13),3,IF(AND(E477>Parameters!$G$13,E477<=Parameters!$H$13),4,IF(E477>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F477=\"\"),\"\",IF(F477<Parameters!$E$13,1,IF(AND(F477>Parameters!$E$13,F477<=Parameters!$F$13),2,IF(AND(F477>Parameters!$F$13,F477<=Parameters!$G$13),3,IF(AND(F477>Parameters!$G$13,F477<=Parameters!$H$13),4,IF(F477>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G477=\"\"),\"\",IF(G477<Parameters!$E$13,1,IF(AND(G477>Parameters!$E$13,G477<=Parameters!$F$13),2,IF(AND(G477>Parameters!$F$13,G477<=Parameters!$G$13),3,IF(AND(G477>Parameters!$G$13,G477<=Parameters!$H$13),4,IF(G477>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H477=\"\"),\"\",IF(H477<Parameters!$E$13,1,IF(AND(H477>Parameters!$E$13,H477<=Parameters!$F$13),2,IF(AND(H477>Parameters!$F$13,H477<=Parameters!$G$13),3,IF(AND(H477>Parameters!$G$13,H477<=Parameters!$H$13),4,IF(H477>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I477=\"\"),\"\",IF(I477<Parameters!$E$13,1,IF(AND(I477>Parameters!$E$13,I477<=Parameters!$F$13),2,IF(AND(I477>Parameters!$F$13,I477<=Parameters!$G$13),3,IF(AND(I477>Parameters!$G$13,I477<=Parameters!$H$13),4,IF(I477>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J477=\"\"),\"\",IF(J477<Parameters!$E$13,1,IF(AND(J477>Parameters!$E$13,J477<=Parameters!$F$13),2,IF(AND(J477>Parameters!$F$13,J477<=Parameters!$G$13),3,IF(AND(J477>Parameters!$G$13,J477<=Parameters!$H$13),4,IF(J477>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K477=\"\"),\"\",IF(K477<Parameters!$E$13,1,IF(AND(K477>Parameters!$E$13,K477<=Parameters!$F$13),2,IF(AND(K477>Parameters!$F$13,K477<=Parameters!$G$13),3,IF(AND(K477>Parameters!$G$13,K477<=Parameters!$H$13),4,IF(K477>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L477=\"\"),\"\",IF(L477<Parameters!$E$13,1,IF(AND(L477>Parameters!$E$13,L477<=Parameters!$F$13),2,IF(AND(L477>Parameters!$F$13,L477<=Parameters!$G$13),3,IF(AND(L477>Parameters!$G$13,L477<=Parameters!$H$13),4,IF(L477>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M477=\"\"),\"\",IF(M477<Parameters!$E$13,1,IF(AND(M477>Parameters!$E$13,M477<=Parameters!$F$13),2,IF(AND(M477>Parameters!$F$13,M477<=Parameters!$G$13),3,IF(AND(M477>Parameters!$G$13,M477<=Parameters!$H$13),4,IF(M477>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N477=\"\"),\"\",IF(N477<Parameters!$E$13,1,IF(AND(N477>Parameters!$E$13,N477<=Parameters!$F$13),2,IF(AND(N477>Parameters!$F$13,N477<=Parameters!$G$13),3,IF(AND(N477>Parameters!$G$13,N477<=Parameters!$H$13),4,IF(N477>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O477=\"\"),\"\",IF(O477<Parameters!$E$13,1,IF(AND(O477>Parameters!$E$13,O477<=Parameters!$F$13),2,IF(AND(O477>Parameters!$F$13,O477<=Parameters!$G$13),3,IF(AND(O477>Parameters!$G$13,O477<=Parameters!$H$13),4,IF(O477>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P477=\"\"),\"\",IF(P477<Parameters!$E$13,1,IF(AND(P477>Parameters!$E$13,P477<=Parameters!$F$13),2,IF(AND(P477>Parameters!$F$13,P477<=Parameters!$G$13),3,IF(AND(P477>Parameters!$G$13,P477<=Parameters!$H$13),4,IF(P477>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q477=\"\"),\"\",IF(Q477<Parameters!$E$13,1,IF(AND(Q477>Parameters!$E$13,Q477<=Parameters!$F$13),2,IF(AND(Q477>Parameters!$F$13,Q477<=Parameters!$G$13),3,IF(AND(Q477>Parameters!$G$13,Q477<=Parameters!$H$13),4,IF(Q477>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CL$5","v":"Debt Coverage"},{"$f":"Companies!B28","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B478,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B478,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A478,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B478,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B478,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A478,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B478,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B478,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A478,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B478,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B478,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A478,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B478,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B478,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A478,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B478,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B478,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A478,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B478,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B478,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A478,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B478,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B478,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A478,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B478,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B478,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A478,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B478,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B478,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A478,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B478,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B478,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A478,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B478,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B478,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A478,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B478,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B478,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A478,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B478,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B478,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A478,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B478,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B478,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A478,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C478=\"\"),\"\",IF(C478<Parameters!$E$13,1,IF(AND(C478>Parameters!$E$13,C478<=Parameters!$F$13),2,IF(AND(C478>Parameters!$F$13,C478<=Parameters!$G$13),3,IF(AND(C478>Parameters!$G$13,C478<=Parameters!$H$13),4,IF(C478>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D478=\"\"),\"\",IF(D478<Parameters!$E$13,1,IF(AND(D478>Parameters!$E$13,D478<=Parameters!$F$13),2,IF(AND(D478>Parameters!$F$13,D478<=Parameters!$G$13),3,IF(AND(D478>Parameters!$G$13,D478<=Parameters!$H$13),4,IF(D478>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E478=\"\"),\"\",IF(E478<Parameters!$E$13,1,IF(AND(E478>Parameters!$E$13,E478<=Parameters!$F$13),2,IF(AND(E478>Parameters!$F$13,E478<=Parameters!$G$13),3,IF(AND(E478>Parameters!$G$13,E478<=Parameters!$H$13),4,IF(E478>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F478=\"\"),\"\",IF(F478<Parameters!$E$13,1,IF(AND(F478>Parameters!$E$13,F478<=Parameters!$F$13),2,IF(AND(F478>Parameters!$F$13,F478<=Parameters!$G$13),3,IF(AND(F478>Parameters!$G$13,F478<=Parameters!$H$13),4,IF(F478>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G478=\"\"),\"\",IF(G478<Parameters!$E$13,1,IF(AND(G478>Parameters!$E$13,G478<=Parameters!$F$13),2,IF(AND(G478>Parameters!$F$13,G478<=Parameters!$G$13),3,IF(AND(G478>Parameters!$G$13,G478<=Parameters!$H$13),4,IF(G478>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H478=\"\"),\"\",IF(H478<Parameters!$E$13,1,IF(AND(H478>Parameters!$E$13,H478<=Parameters!$F$13),2,IF(AND(H478>Parameters!$F$13,H478<=Parameters!$G$13),3,IF(AND(H478>Parameters!$G$13,H478<=Parameters!$H$13),4,IF(H478>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I478=\"\"),\"\",IF(I478<Parameters!$E$13,1,IF(AND(I478>Parameters!$E$13,I478<=Parameters!$F$13),2,IF(AND(I478>Parameters!$F$13,I478<=Parameters!$G$13),3,IF(AND(I478>Parameters!$G$13,I478<=Parameters!$H$13),4,IF(I478>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J478=\"\"),\"\",IF(J478<Parameters!$E$13,1,IF(AND(J478>Parameters!$E$13,J478<=Parameters!$F$13),2,IF(AND(J478>Parameters!$F$13,J478<=Parameters!$G$13),3,IF(AND(J478>Parameters!$G$13,J478<=Parameters!$H$13),4,IF(J478>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K478=\"\"),\"\",IF(K478<Parameters!$E$13,1,IF(AND(K478>Parameters!$E$13,K478<=Parameters!$F$13),2,IF(AND(K478>Parameters!$F$13,K478<=Parameters!$G$13),3,IF(AND(K478>Parameters!$G$13,K478<=Parameters!$H$13),4,IF(K478>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L478=\"\"),\"\",IF(L478<Parameters!$E$13,1,IF(AND(L478>Parameters!$E$13,L478<=Parameters!$F$13),2,IF(AND(L478>Parameters!$F$13,L478<=Parameters!$G$13),3,IF(AND(L478>Parameters!$G$13,L478<=Parameters!$H$13),4,IF(L478>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M478=\"\"),\"\",IF(M478<Parameters!$E$13,1,IF(AND(M478>Parameters!$E$13,M478<=Parameters!$F$13),2,IF(AND(M478>Parameters!$F$13,M478<=Parameters!$G$13),3,IF(AND(M478>Parameters!$G$13,M478<=Parameters!$H$13),4,IF(M478>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N478=\"\"),\"\",IF(N478<Parameters!$E$13,1,IF(AND(N478>Parameters!$E$13,N478<=Parameters!$F$13),2,IF(AND(N478>Parameters!$F$13,N478<=Parameters!$G$13),3,IF(AND(N478>Parameters!$G$13,N478<=Parameters!$H$13),4,IF(N478>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O478=\"\"),\"\",IF(O478<Parameters!$E$13,1,IF(AND(O478>Parameters!$E$13,O478<=Parameters!$F$13),2,IF(AND(O478>Parameters!$F$13,O478<=Parameters!$G$13),3,IF(AND(O478>Parameters!$G$13,O478<=Parameters!$H$13),4,IF(O478>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P478=\"\"),\"\",IF(P478<Parameters!$E$13,1,IF(AND(P478>Parameters!$E$13,P478<=Parameters!$F$13),2,IF(AND(P478>Parameters!$F$13,P478<=Parameters!$G$13),3,IF(AND(P478>Parameters!$G$13,P478<=Parameters!$H$13),4,IF(P478>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q478=\"\"),\"\",IF(Q478<Parameters!$E$13,1,IF(AND(Q478>Parameters!$E$13,Q478<=Parameters!$F$13),2,IF(AND(Q478>Parameters!$F$13,Q478<=Parameters!$G$13),3,IF(AND(Q478>Parameters!$G$13,Q478<=Parameters!$H$13),4,IF(Q478>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CL$5","v":"Debt Coverage"},{"$f":"Companies!B29","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B479,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B479,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A479,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B479,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B479,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A479,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B479,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B479,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A479,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B479,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B479,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A479,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B479,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B479,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A479,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B479,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B479,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A479,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B479,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B479,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A479,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B479,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B479,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A479,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B479,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B479,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A479,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B479,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B479,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A479,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B479,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B479,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A479,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B479,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B479,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A479,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B479,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B479,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A479,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B479,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B479,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A479,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B479,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B479,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A479,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C479=\"\"),\"\",IF(C479<Parameters!$E$13,1,IF(AND(C479>Parameters!$E$13,C479<=Parameters!$F$13),2,IF(AND(C479>Parameters!$F$13,C479<=Parameters!$G$13),3,IF(AND(C479>Parameters!$G$13,C479<=Parameters!$H$13),4,IF(C479>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D479=\"\"),\"\",IF(D479<Parameters!$E$13,1,IF(AND(D479>Parameters!$E$13,D479<=Parameters!$F$13),2,IF(AND(D479>Parameters!$F$13,D479<=Parameters!$G$13),3,IF(AND(D479>Parameters!$G$13,D479<=Parameters!$H$13),4,IF(D479>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E479=\"\"),\"\",IF(E479<Parameters!$E$13,1,IF(AND(E479>Parameters!$E$13,E479<=Parameters!$F$13),2,IF(AND(E479>Parameters!$F$13,E479<=Parameters!$G$13),3,IF(AND(E479>Parameters!$G$13,E479<=Parameters!$H$13),4,IF(E479>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F479=\"\"),\"\",IF(F479<Parameters!$E$13,1,IF(AND(F479>Parameters!$E$13,F479<=Parameters!$F$13),2,IF(AND(F479>Parameters!$F$13,F479<=Parameters!$G$13),3,IF(AND(F479>Parameters!$G$13,F479<=Parameters!$H$13),4,IF(F479>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G479=\"\"),\"\",IF(G479<Parameters!$E$13,1,IF(AND(G479>Parameters!$E$13,G479<=Parameters!$F$13),2,IF(AND(G479>Parameters!$F$13,G479<=Parameters!$G$13),3,IF(AND(G479>Parameters!$G$13,G479<=Parameters!$H$13),4,IF(G479>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H479=\"\"),\"\",IF(H479<Parameters!$E$13,1,IF(AND(H479>Parameters!$E$13,H479<=Parameters!$F$13),2,IF(AND(H479>Parameters!$F$13,H479<=Parameters!$G$13),3,IF(AND(H479>Parameters!$G$13,H479<=Parameters!$H$13),4,IF(H479>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I479=\"\"),\"\",IF(I479<Parameters!$E$13,1,IF(AND(I479>Parameters!$E$13,I479<=Parameters!$F$13),2,IF(AND(I479>Parameters!$F$13,I479<=Parameters!$G$13),3,IF(AND(I479>Parameters!$G$13,I479<=Parameters!$H$13),4,IF(I479>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J479=\"\"),\"\",IF(J479<Parameters!$E$13,1,IF(AND(J479>Parameters!$E$13,J479<=Parameters!$F$13),2,IF(AND(J479>Parameters!$F$13,J479<=Parameters!$G$13),3,IF(AND(J479>Parameters!$G$13,J479<=Parameters!$H$13),4,IF(J479>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K479=\"\"),\"\",IF(K479<Parameters!$E$13,1,IF(AND(K479>Parameters!$E$13,K479<=Parameters!$F$13),2,IF(AND(K479>Parameters!$F$13,K479<=Parameters!$G$13),3,IF(AND(K479>Parameters!$G$13,K479<=Parameters!$H$13),4,IF(K479>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L479=\"\"),\"\",IF(L479<Parameters!$E$13,1,IF(AND(L479>Parameters!$E$13,L479<=Parameters!$F$13),2,IF(AND(L479>Parameters!$F$13,L479<=Parameters!$G$13),3,IF(AND(L479>Parameters!$G$13,L479<=Parameters!$H$13),4,IF(L479>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M479=\"\"),\"\",IF(M479<Parameters!$E$13,1,IF(AND(M479>Parameters!$E$13,M479<=Parameters!$F$13),2,IF(AND(M479>Parameters!$F$13,M479<=Parameters!$G$13),3,IF(AND(M479>Parameters!$G$13,M479<=Parameters!$H$13),4,IF(M479>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N479=\"\"),\"\",IF(N479<Parameters!$E$13,1,IF(AND(N479>Parameters!$E$13,N479<=Parameters!$F$13),2,IF(AND(N479>Parameters!$F$13,N479<=Parameters!$G$13),3,IF(AND(N479>Parameters!$G$13,N479<=Parameters!$H$13),4,IF(N479>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O479=\"\"),\"\",IF(O479<Parameters!$E$13,1,IF(AND(O479>Parameters!$E$13,O479<=Parameters!$F$13),2,IF(AND(O479>Parameters!$F$13,O479<=Parameters!$G$13),3,IF(AND(O479>Parameters!$G$13,O479<=Parameters!$H$13),4,IF(O479>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P479=\"\"),\"\",IF(P479<Parameters!$E$13,1,IF(AND(P479>Parameters!$E$13,P479<=Parameters!$F$13),2,IF(AND(P479>Parameters!$F$13,P479<=Parameters!$G$13),3,IF(AND(P479>Parameters!$G$13,P479<=Parameters!$H$13),4,IF(P479>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q479=\"\"),\"\",IF(Q479<Parameters!$E$13,1,IF(AND(Q479>Parameters!$E$13,Q479<=Parameters!$F$13),2,IF(AND(Q479>Parameters!$F$13,Q479<=Parameters!$G$13),3,IF(AND(Q479>Parameters!$G$13,Q479<=Parameters!$H$13),4,IF(Q479>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CL$5","v":"Debt Coverage"},{"$f":"Companies!B30","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B480,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B480,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A480,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B480,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B480,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A480,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B480,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B480,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A480,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B480,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B480,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A480,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B480,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B480,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A480,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B480,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B480,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A480,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B480,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B480,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A480,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B480,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B480,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A480,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B480,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B480,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A480,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B480,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B480,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A480,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B480,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B480,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A480,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B480,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B480,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A480,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B480,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B480,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A480,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B480,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B480,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A480,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B480,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B480,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A480,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C480=\"\"),\"\",IF(C480<Parameters!$E$13,1,IF(AND(C480>Parameters!$E$13,C480<=Parameters!$F$13),2,IF(AND(C480>Parameters!$F$13,C480<=Parameters!$G$13),3,IF(AND(C480>Parameters!$G$13,C480<=Parameters!$H$13),4,IF(C480>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D480=\"\"),\"\",IF(D480<Parameters!$E$13,1,IF(AND(D480>Parameters!$E$13,D480<=Parameters!$F$13),2,IF(AND(D480>Parameters!$F$13,D480<=Parameters!$G$13),3,IF(AND(D480>Parameters!$G$13,D480<=Parameters!$H$13),4,IF(D480>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E480=\"\"),\"\",IF(E480<Parameters!$E$13,1,IF(AND(E480>Parameters!$E$13,E480<=Parameters!$F$13),2,IF(AND(E480>Parameters!$F$13,E480<=Parameters!$G$13),3,IF(AND(E480>Parameters!$G$13,E480<=Parameters!$H$13),4,IF(E480>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F480=\"\"),\"\",IF(F480<Parameters!$E$13,1,IF(AND(F480>Parameters!$E$13,F480<=Parameters!$F$13),2,IF(AND(F480>Parameters!$F$13,F480<=Parameters!$G$13),3,IF(AND(F480>Parameters!$G$13,F480<=Parameters!$H$13),4,IF(F480>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G480=\"\"),\"\",IF(G480<Parameters!$E$13,1,IF(AND(G480>Parameters!$E$13,G480<=Parameters!$F$13),2,IF(AND(G480>Parameters!$F$13,G480<=Parameters!$G$13),3,IF(AND(G480>Parameters!$G$13,G480<=Parameters!$H$13),4,IF(G480>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H480=\"\"),\"\",IF(H480<Parameters!$E$13,1,IF(AND(H480>Parameters!$E$13,H480<=Parameters!$F$13),2,IF(AND(H480>Parameters!$F$13,H480<=Parameters!$G$13),3,IF(AND(H480>Parameters!$G$13,H480<=Parameters!$H$13),4,IF(H480>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I480=\"\"),\"\",IF(I480<Parameters!$E$13,1,IF(AND(I480>Parameters!$E$13,I480<=Parameters!$F$13),2,IF(AND(I480>Parameters!$F$13,I480<=Parameters!$G$13),3,IF(AND(I480>Parameters!$G$13,I480<=Parameters!$H$13),4,IF(I480>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J480=\"\"),\"\",IF(J480<Parameters!$E$13,1,IF(AND(J480>Parameters!$E$13,J480<=Parameters!$F$13),2,IF(AND(J480>Parameters!$F$13,J480<=Parameters!$G$13),3,IF(AND(J480>Parameters!$G$13,J480<=Parameters!$H$13),4,IF(J480>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K480=\"\"),\"\",IF(K480<Parameters!$E$13,1,IF(AND(K480>Parameters!$E$13,K480<=Parameters!$F$13),2,IF(AND(K480>Parameters!$F$13,K480<=Parameters!$G$13),3,IF(AND(K480>Parameters!$G$13,K480<=Parameters!$H$13),4,IF(K480>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L480=\"\"),\"\",IF(L480<Parameters!$E$13,1,IF(AND(L480>Parameters!$E$13,L480<=Parameters!$F$13),2,IF(AND(L480>Parameters!$F$13,L480<=Parameters!$G$13),3,IF(AND(L480>Parameters!$G$13,L480<=Parameters!$H$13),4,IF(L480>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M480=\"\"),\"\",IF(M480<Parameters!$E$13,1,IF(AND(M480>Parameters!$E$13,M480<=Parameters!$F$13),2,IF(AND(M480>Parameters!$F$13,M480<=Parameters!$G$13),3,IF(AND(M480>Parameters!$G$13,M480<=Parameters!$H$13),4,IF(M480>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N480=\"\"),\"\",IF(N480<Parameters!$E$13,1,IF(AND(N480>Parameters!$E$13,N480<=Parameters!$F$13),2,IF(AND(N480>Parameters!$F$13,N480<=Parameters!$G$13),3,IF(AND(N480>Parameters!$G$13,N480<=Parameters!$H$13),4,IF(N480>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O480=\"\"),\"\",IF(O480<Parameters!$E$13,1,IF(AND(O480>Parameters!$E$13,O480<=Parameters!$F$13),2,IF(AND(O480>Parameters!$F$13,O480<=Parameters!$G$13),3,IF(AND(O480>Parameters!$G$13,O480<=Parameters!$H$13),4,IF(O480>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P480=\"\"),\"\",IF(P480<Parameters!$E$13,1,IF(AND(P480>Parameters!$E$13,P480<=Parameters!$F$13),2,IF(AND(P480>Parameters!$F$13,P480<=Parameters!$G$13),3,IF(AND(P480>Parameters!$G$13,P480<=Parameters!$H$13),4,IF(P480>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q480=\"\"),\"\",IF(Q480<Parameters!$E$13,1,IF(AND(Q480>Parameters!$E$13,Q480<=Parameters!$F$13),2,IF(AND(Q480>Parameters!$F$13,Q480<=Parameters!$G$13),3,IF(AND(Q480>Parameters!$G$13,Q480<=Parameters!$H$13),4,IF(Q480>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CL$5","v":"Debt Coverage"},{"$f":"Companies!B31","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B481,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B481,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A481,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B481,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B481,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A481,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B481,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B481,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A481,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B481,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B481,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A481,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B481,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B481,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A481,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B481,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B481,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A481,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B481,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B481,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A481,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B481,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B481,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A481,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B481,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B481,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A481,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B481,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B481,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A481,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B481,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B481,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A481,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B481,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B481,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A481,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B481,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B481,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A481,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B481,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B481,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A481,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B481,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B481,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A481,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C481=\"\"),\"\",IF(C481<Parameters!$E$13,1,IF(AND(C481>Parameters!$E$13,C481<=Parameters!$F$13),2,IF(AND(C481>Parameters!$F$13,C481<=Parameters!$G$13),3,IF(AND(C481>Parameters!$G$13,C481<=Parameters!$H$13),4,IF(C481>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D481=\"\"),\"\",IF(D481<Parameters!$E$13,1,IF(AND(D481>Parameters!$E$13,D481<=Parameters!$F$13),2,IF(AND(D481>Parameters!$F$13,D481<=Parameters!$G$13),3,IF(AND(D481>Parameters!$G$13,D481<=Parameters!$H$13),4,IF(D481>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E481=\"\"),\"\",IF(E481<Parameters!$E$13,1,IF(AND(E481>Parameters!$E$13,E481<=Parameters!$F$13),2,IF(AND(E481>Parameters!$F$13,E481<=Parameters!$G$13),3,IF(AND(E481>Parameters!$G$13,E481<=Parameters!$H$13),4,IF(E481>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F481=\"\"),\"\",IF(F481<Parameters!$E$13,1,IF(AND(F481>Parameters!$E$13,F481<=Parameters!$F$13),2,IF(AND(F481>Parameters!$F$13,F481<=Parameters!$G$13),3,IF(AND(F481>Parameters!$G$13,F481<=Parameters!$H$13),4,IF(F481>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G481=\"\"),\"\",IF(G481<Parameters!$E$13,1,IF(AND(G481>Parameters!$E$13,G481<=Parameters!$F$13),2,IF(AND(G481>Parameters!$F$13,G481<=Parameters!$G$13),3,IF(AND(G481>Parameters!$G$13,G481<=Parameters!$H$13),4,IF(G481>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H481=\"\"),\"\",IF(H481<Parameters!$E$13,1,IF(AND(H481>Parameters!$E$13,H481<=Parameters!$F$13),2,IF(AND(H481>Parameters!$F$13,H481<=Parameters!$G$13),3,IF(AND(H481>Parameters!$G$13,H481<=Parameters!$H$13),4,IF(H481>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I481=\"\"),\"\",IF(I481<Parameters!$E$13,1,IF(AND(I481>Parameters!$E$13,I481<=Parameters!$F$13),2,IF(AND(I481>Parameters!$F$13,I481<=Parameters!$G$13),3,IF(AND(I481>Parameters!$G$13,I481<=Parameters!$H$13),4,IF(I481>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J481=\"\"),\"\",IF(J481<Parameters!$E$13,1,IF(AND(J481>Parameters!$E$13,J481<=Parameters!$F$13),2,IF(AND(J481>Parameters!$F$13,J481<=Parameters!$G$13),3,IF(AND(J481>Parameters!$G$13,J481<=Parameters!$H$13),4,IF(J481>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K481=\"\"),\"\",IF(K481<Parameters!$E$13,1,IF(AND(K481>Parameters!$E$13,K481<=Parameters!$F$13),2,IF(AND(K481>Parameters!$F$13,K481<=Parameters!$G$13),3,IF(AND(K481>Parameters!$G$13,K481<=Parameters!$H$13),4,IF(K481>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L481=\"\"),\"\",IF(L481<Parameters!$E$13,1,IF(AND(L481>Parameters!$E$13,L481<=Parameters!$F$13),2,IF(AND(L481>Parameters!$F$13,L481<=Parameters!$G$13),3,IF(AND(L481>Parameters!$G$13,L481<=Parameters!$H$13),4,IF(L481>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M481=\"\"),\"\",IF(M481<Parameters!$E$13,1,IF(AND(M481>Parameters!$E$13,M481<=Parameters!$F$13),2,IF(AND(M481>Parameters!$F$13,M481<=Parameters!$G$13),3,IF(AND(M481>Parameters!$G$13,M481<=Parameters!$H$13),4,IF(M481>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N481=\"\"),\"\",IF(N481<Parameters!$E$13,1,IF(AND(N481>Parameters!$E$13,N481<=Parameters!$F$13),2,IF(AND(N481>Parameters!$F$13,N481<=Parameters!$G$13),3,IF(AND(N481>Parameters!$G$13,N481<=Parameters!$H$13),4,IF(N481>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O481=\"\"),\"\",IF(O481<Parameters!$E$13,1,IF(AND(O481>Parameters!$E$13,O481<=Parameters!$F$13),2,IF(AND(O481>Parameters!$F$13,O481<=Parameters!$G$13),3,IF(AND(O481>Parameters!$G$13,O481<=Parameters!$H$13),4,IF(O481>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P481=\"\"),\"\",IF(P481<Parameters!$E$13,1,IF(AND(P481>Parameters!$E$13,P481<=Parameters!$F$13),2,IF(AND(P481>Parameters!$F$13,P481<=Parameters!$G$13),3,IF(AND(P481>Parameters!$G$13,P481<=Parameters!$H$13),4,IF(P481>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q481=\"\"),\"\",IF(Q481<Parameters!$E$13,1,IF(AND(Q481>Parameters!$E$13,Q481<=Parameters!$F$13),2,IF(AND(Q481>Parameters!$F$13,Q481<=Parameters!$G$13),3,IF(AND(Q481>Parameters!$G$13,Q481<=Parameters!$H$13),4,IF(Q481>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CL$5","v":"Debt Coverage"},{"$f":"Companies!B32","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B482,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B482,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A482,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B482,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B482,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A482,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B482,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B482,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A482,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B482,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B482,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A482,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B482,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B482,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A482,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B482,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B482,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A482,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B482,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B482,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A482,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B482,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B482,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A482,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B482,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B482,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A482,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B482,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B482,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A482,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B482,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B482,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A482,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B482,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B482,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A482,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B482,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B482,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A482,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B482,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B482,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A482,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B482,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B482,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A482,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C482=\"\"),\"\",IF(C482<Parameters!$E$13,1,IF(AND(C482>Parameters!$E$13,C482<=Parameters!$F$13),2,IF(AND(C482>Parameters!$F$13,C482<=Parameters!$G$13),3,IF(AND(C482>Parameters!$G$13,C482<=Parameters!$H$13),4,IF(C482>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D482=\"\"),\"\",IF(D482<Parameters!$E$13,1,IF(AND(D482>Parameters!$E$13,D482<=Parameters!$F$13),2,IF(AND(D482>Parameters!$F$13,D482<=Parameters!$G$13),3,IF(AND(D482>Parameters!$G$13,D482<=Parameters!$H$13),4,IF(D482>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E482=\"\"),\"\",IF(E482<Parameters!$E$13,1,IF(AND(E482>Parameters!$E$13,E482<=Parameters!$F$13),2,IF(AND(E482>Parameters!$F$13,E482<=Parameters!$G$13),3,IF(AND(E482>Parameters!$G$13,E482<=Parameters!$H$13),4,IF(E482>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F482=\"\"),\"\",IF(F482<Parameters!$E$13,1,IF(AND(F482>Parameters!$E$13,F482<=Parameters!$F$13),2,IF(AND(F482>Parameters!$F$13,F482<=Parameters!$G$13),3,IF(AND(F482>Parameters!$G$13,F482<=Parameters!$H$13),4,IF(F482>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G482=\"\"),\"\",IF(G482<Parameters!$E$13,1,IF(AND(G482>Parameters!$E$13,G482<=Parameters!$F$13),2,IF(AND(G482>Parameters!$F$13,G482<=Parameters!$G$13),3,IF(AND(G482>Parameters!$G$13,G482<=Parameters!$H$13),4,IF(G482>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H482=\"\"),\"\",IF(H482<Parameters!$E$13,1,IF(AND(H482>Parameters!$E$13,H482<=Parameters!$F$13),2,IF(AND(H482>Parameters!$F$13,H482<=Parameters!$G$13),3,IF(AND(H482>Parameters!$G$13,H482<=Parameters!$H$13),4,IF(H482>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I482=\"\"),\"\",IF(I482<Parameters!$E$13,1,IF(AND(I482>Parameters!$E$13,I482<=Parameters!$F$13),2,IF(AND(I482>Parameters!$F$13,I482<=Parameters!$G$13),3,IF(AND(I482>Parameters!$G$13,I482<=Parameters!$H$13),4,IF(I482>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J482=\"\"),\"\",IF(J482<Parameters!$E$13,1,IF(AND(J482>Parameters!$E$13,J482<=Parameters!$F$13),2,IF(AND(J482>Parameters!$F$13,J482<=Parameters!$G$13),3,IF(AND(J482>Parameters!$G$13,J482<=Parameters!$H$13),4,IF(J482>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K482=\"\"),\"\",IF(K482<Parameters!$E$13,1,IF(AND(K482>Parameters!$E$13,K482<=Parameters!$F$13),2,IF(AND(K482>Parameters!$F$13,K482<=Parameters!$G$13),3,IF(AND(K482>Parameters!$G$13,K482<=Parameters!$H$13),4,IF(K482>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L482=\"\"),\"\",IF(L482<Parameters!$E$13,1,IF(AND(L482>Parameters!$E$13,L482<=Parameters!$F$13),2,IF(AND(L482>Parameters!$F$13,L482<=Parameters!$G$13),3,IF(AND(L482>Parameters!$G$13,L482<=Parameters!$H$13),4,IF(L482>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M482=\"\"),\"\",IF(M482<Parameters!$E$13,1,IF(AND(M482>Parameters!$E$13,M482<=Parameters!$F$13),2,IF(AND(M482>Parameters!$F$13,M482<=Parameters!$G$13),3,IF(AND(M482>Parameters!$G$13,M482<=Parameters!$H$13),4,IF(M482>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N482=\"\"),\"\",IF(N482<Parameters!$E$13,1,IF(AND(N482>Parameters!$E$13,N482<=Parameters!$F$13),2,IF(AND(N482>Parameters!$F$13,N482<=Parameters!$G$13),3,IF(AND(N482>Parameters!$G$13,N482<=Parameters!$H$13),4,IF(N482>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O482=\"\"),\"\",IF(O482<Parameters!$E$13,1,IF(AND(O482>Parameters!$E$13,O482<=Parameters!$F$13),2,IF(AND(O482>Parameters!$F$13,O482<=Parameters!$G$13),3,IF(AND(O482>Parameters!$G$13,O482<=Parameters!$H$13),4,IF(O482>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P482=\"\"),\"\",IF(P482<Parameters!$E$13,1,IF(AND(P482>Parameters!$E$13,P482<=Parameters!$F$13),2,IF(AND(P482>Parameters!$F$13,P482<=Parameters!$G$13),3,IF(AND(P482>Parameters!$G$13,P482<=Parameters!$H$13),4,IF(P482>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q482=\"\"),\"\",IF(Q482<Parameters!$E$13,1,IF(AND(Q482>Parameters!$E$13,Q482<=Parameters!$F$13),2,IF(AND(Q482>Parameters!$F$13,Q482<=Parameters!$G$13),3,IF(AND(Q482>Parameters!$G$13,Q482<=Parameters!$H$13),4,IF(Q482>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CL$5","v":"Debt Coverage"},{"$f":"Companies!B33","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B483,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B483,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A483,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B483,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B483,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A483,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B483,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B483,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A483,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B483,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B483,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A483,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B483,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B483,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A483,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B483,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B483,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A483,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B483,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B483,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A483,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B483,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B483,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A483,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B483,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B483,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A483,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B483,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B483,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A483,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B483,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B483,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A483,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B483,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B483,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A483,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B483,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B483,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A483,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B483,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B483,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A483,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B483,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B483,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A483,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C483=\"\"),\"\",IF(C483<Parameters!$E$13,1,IF(AND(C483>Parameters!$E$13,C483<=Parameters!$F$13),2,IF(AND(C483>Parameters!$F$13,C483<=Parameters!$G$13),3,IF(AND(C483>Parameters!$G$13,C483<=Parameters!$H$13),4,IF(C483>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D483=\"\"),\"\",IF(D483<Parameters!$E$13,1,IF(AND(D483>Parameters!$E$13,D483<=Parameters!$F$13),2,IF(AND(D483>Parameters!$F$13,D483<=Parameters!$G$13),3,IF(AND(D483>Parameters!$G$13,D483<=Parameters!$H$13),4,IF(D483>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E483=\"\"),\"\",IF(E483<Parameters!$E$13,1,IF(AND(E483>Parameters!$E$13,E483<=Parameters!$F$13),2,IF(AND(E483>Parameters!$F$13,E483<=Parameters!$G$13),3,IF(AND(E483>Parameters!$G$13,E483<=Parameters!$H$13),4,IF(E483>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F483=\"\"),\"\",IF(F483<Parameters!$E$13,1,IF(AND(F483>Parameters!$E$13,F483<=Parameters!$F$13),2,IF(AND(F483>Parameters!$F$13,F483<=Parameters!$G$13),3,IF(AND(F483>Parameters!$G$13,F483<=Parameters!$H$13),4,IF(F483>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G483=\"\"),\"\",IF(G483<Parameters!$E$13,1,IF(AND(G483>Parameters!$E$13,G483<=Parameters!$F$13),2,IF(AND(G483>Parameters!$F$13,G483<=Parameters!$G$13),3,IF(AND(G483>Parameters!$G$13,G483<=Parameters!$H$13),4,IF(G483>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H483=\"\"),\"\",IF(H483<Parameters!$E$13,1,IF(AND(H483>Parameters!$E$13,H483<=Parameters!$F$13),2,IF(AND(H483>Parameters!$F$13,H483<=Parameters!$G$13),3,IF(AND(H483>Parameters!$G$13,H483<=Parameters!$H$13),4,IF(H483>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I483=\"\"),\"\",IF(I483<Parameters!$E$13,1,IF(AND(I483>Parameters!$E$13,I483<=Parameters!$F$13),2,IF(AND(I483>Parameters!$F$13,I483<=Parameters!$G$13),3,IF(AND(I483>Parameters!$G$13,I483<=Parameters!$H$13),4,IF(I483>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J483=\"\"),\"\",IF(J483<Parameters!$E$13,1,IF(AND(J483>Parameters!$E$13,J483<=Parameters!$F$13),2,IF(AND(J483>Parameters!$F$13,J483<=Parameters!$G$13),3,IF(AND(J483>Parameters!$G$13,J483<=Parameters!$H$13),4,IF(J483>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K483=\"\"),\"\",IF(K483<Parameters!$E$13,1,IF(AND(K483>Parameters!$E$13,K483<=Parameters!$F$13),2,IF(AND(K483>Parameters!$F$13,K483<=Parameters!$G$13),3,IF(AND(K483>Parameters!$G$13,K483<=Parameters!$H$13),4,IF(K483>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L483=\"\"),\"\",IF(L483<Parameters!$E$13,1,IF(AND(L483>Parameters!$E$13,L483<=Parameters!$F$13),2,IF(AND(L483>Parameters!$F$13,L483<=Parameters!$G$13),3,IF(AND(L483>Parameters!$G$13,L483<=Parameters!$H$13),4,IF(L483>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M483=\"\"),\"\",IF(M483<Parameters!$E$13,1,IF(AND(M483>Parameters!$E$13,M483<=Parameters!$F$13),2,IF(AND(M483>Parameters!$F$13,M483<=Parameters!$G$13),3,IF(AND(M483>Parameters!$G$13,M483<=Parameters!$H$13),4,IF(M483>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N483=\"\"),\"\",IF(N483<Parameters!$E$13,1,IF(AND(N483>Parameters!$E$13,N483<=Parameters!$F$13),2,IF(AND(N483>Parameters!$F$13,N483<=Parameters!$G$13),3,IF(AND(N483>Parameters!$G$13,N483<=Parameters!$H$13),4,IF(N483>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O483=\"\"),\"\",IF(O483<Parameters!$E$13,1,IF(AND(O483>Parameters!$E$13,O483<=Parameters!$F$13),2,IF(AND(O483>Parameters!$F$13,O483<=Parameters!$G$13),3,IF(AND(O483>Parameters!$G$13,O483<=Parameters!$H$13),4,IF(O483>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P483=\"\"),\"\",IF(P483<Parameters!$E$13,1,IF(AND(P483>Parameters!$E$13,P483<=Parameters!$F$13),2,IF(AND(P483>Parameters!$F$13,P483<=Parameters!$G$13),3,IF(AND(P483>Parameters!$G$13,P483<=Parameters!$H$13),4,IF(P483>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q483=\"\"),\"\",IF(Q483<Parameters!$E$13,1,IF(AND(Q483>Parameters!$E$13,Q483<=Parameters!$F$13),2,IF(AND(Q483>Parameters!$F$13,Q483<=Parameters!$G$13),3,IF(AND(Q483>Parameters!$G$13,Q483<=Parameters!$H$13),4,IF(Q483>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CL$5","v":"Debt Coverage"},{"$f":"Companies!B34","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B484,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B484,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A484,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B484,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B484,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A484,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B484,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B484,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A484,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B484,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B484,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A484,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B484,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B484,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A484,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B484,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B484,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A484,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B484,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B484,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A484,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B484,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B484,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A484,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B484,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B484,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A484,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B484,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B484,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A484,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B484,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B484,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A484,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B484,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B484,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A484,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B484,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B484,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A484,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B484,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B484,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A484,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B484,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B484,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A484,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C484=\"\"),\"\",IF(C484<Parameters!$E$13,1,IF(AND(C484>Parameters!$E$13,C484<=Parameters!$F$13),2,IF(AND(C484>Parameters!$F$13,C484<=Parameters!$G$13),3,IF(AND(C484>Parameters!$G$13,C484<=Parameters!$H$13),4,IF(C484>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D484=\"\"),\"\",IF(D484<Parameters!$E$13,1,IF(AND(D484>Parameters!$E$13,D484<=Parameters!$F$13),2,IF(AND(D484>Parameters!$F$13,D484<=Parameters!$G$13),3,IF(AND(D484>Parameters!$G$13,D484<=Parameters!$H$13),4,IF(D484>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E484=\"\"),\"\",IF(E484<Parameters!$E$13,1,IF(AND(E484>Parameters!$E$13,E484<=Parameters!$F$13),2,IF(AND(E484>Parameters!$F$13,E484<=Parameters!$G$13),3,IF(AND(E484>Parameters!$G$13,E484<=Parameters!$H$13),4,IF(E484>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F484=\"\"),\"\",IF(F484<Parameters!$E$13,1,IF(AND(F484>Parameters!$E$13,F484<=Parameters!$F$13),2,IF(AND(F484>Parameters!$F$13,F484<=Parameters!$G$13),3,IF(AND(F484>Parameters!$G$13,F484<=Parameters!$H$13),4,IF(F484>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G484=\"\"),\"\",IF(G484<Parameters!$E$13,1,IF(AND(G484>Parameters!$E$13,G484<=Parameters!$F$13),2,IF(AND(G484>Parameters!$F$13,G484<=Parameters!$G$13),3,IF(AND(G484>Parameters!$G$13,G484<=Parameters!$H$13),4,IF(G484>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H484=\"\"),\"\",IF(H484<Parameters!$E$13,1,IF(AND(H484>Parameters!$E$13,H484<=Parameters!$F$13),2,IF(AND(H484>Parameters!$F$13,H484<=Parameters!$G$13),3,IF(AND(H484>Parameters!$G$13,H484<=Parameters!$H$13),4,IF(H484>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I484=\"\"),\"\",IF(I484<Parameters!$E$13,1,IF(AND(I484>Parameters!$E$13,I484<=Parameters!$F$13),2,IF(AND(I484>Parameters!$F$13,I484<=Parameters!$G$13),3,IF(AND(I484>Parameters!$G$13,I484<=Parameters!$H$13),4,IF(I484>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J484=\"\"),\"\",IF(J484<Parameters!$E$13,1,IF(AND(J484>Parameters!$E$13,J484<=Parameters!$F$13),2,IF(AND(J484>Parameters!$F$13,J484<=Parameters!$G$13),3,IF(AND(J484>Parameters!$G$13,J484<=Parameters!$H$13),4,IF(J484>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K484=\"\"),\"\",IF(K484<Parameters!$E$13,1,IF(AND(K484>Parameters!$E$13,K484<=Parameters!$F$13),2,IF(AND(K484>Parameters!$F$13,K484<=Parameters!$G$13),3,IF(AND(K484>Parameters!$G$13,K484<=Parameters!$H$13),4,IF(K484>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L484=\"\"),\"\",IF(L484<Parameters!$E$13,1,IF(AND(L484>Parameters!$E$13,L484<=Parameters!$F$13),2,IF(AND(L484>Parameters!$F$13,L484<=Parameters!$G$13),3,IF(AND(L484>Parameters!$G$13,L484<=Parameters!$H$13),4,IF(L484>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M484=\"\"),\"\",IF(M484<Parameters!$E$13,1,IF(AND(M484>Parameters!$E$13,M484<=Parameters!$F$13),2,IF(AND(M484>Parameters!$F$13,M484<=Parameters!$G$13),3,IF(AND(M484>Parameters!$G$13,M484<=Parameters!$H$13),4,IF(M484>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N484=\"\"),\"\",IF(N484<Parameters!$E$13,1,IF(AND(N484>Parameters!$E$13,N484<=Parameters!$F$13),2,IF(AND(N484>Parameters!$F$13,N484<=Parameters!$G$13),3,IF(AND(N484>Parameters!$G$13,N484<=Parameters!$H$13),4,IF(N484>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O484=\"\"),\"\",IF(O484<Parameters!$E$13,1,IF(AND(O484>Parameters!$E$13,O484<=Parameters!$F$13),2,IF(AND(O484>Parameters!$F$13,O484<=Parameters!$G$13),3,IF(AND(O484>Parameters!$G$13,O484<=Parameters!$H$13),4,IF(O484>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P484=\"\"),\"\",IF(P484<Parameters!$E$13,1,IF(AND(P484>Parameters!$E$13,P484<=Parameters!$F$13),2,IF(AND(P484>Parameters!$F$13,P484<=Parameters!$G$13),3,IF(AND(P484>Parameters!$G$13,P484<=Parameters!$H$13),4,IF(P484>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q484=\"\"),\"\",IF(Q484<Parameters!$E$13,1,IF(AND(Q484>Parameters!$E$13,Q484<=Parameters!$F$13),2,IF(AND(Q484>Parameters!$F$13,Q484<=Parameters!$G$13),3,IF(AND(Q484>Parameters!$G$13,Q484<=Parameters!$H$13),4,IF(Q484>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CL$5","v":"Debt Coverage"},{"$f":"Companies!B35","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B485,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B485,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A485,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B485,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B485,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A485,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B485,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B485,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A485,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B485,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B485,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A485,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B485,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B485,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A485,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B485,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B485,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A485,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B485,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B485,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A485,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B485,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B485,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A485,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B485,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B485,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A485,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B485,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B485,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A485,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B485,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B485,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A485,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B485,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B485,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A485,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B485,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B485,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A485,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B485,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B485,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A485,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B485,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B485,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A485,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C485=\"\"),\"\",IF(C485<Parameters!$E$13,1,IF(AND(C485>Parameters!$E$13,C485<=Parameters!$F$13),2,IF(AND(C485>Parameters!$F$13,C485<=Parameters!$G$13),3,IF(AND(C485>Parameters!$G$13,C485<=Parameters!$H$13),4,IF(C485>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D485=\"\"),\"\",IF(D485<Parameters!$E$13,1,IF(AND(D485>Parameters!$E$13,D485<=Parameters!$F$13),2,IF(AND(D485>Parameters!$F$13,D485<=Parameters!$G$13),3,IF(AND(D485>Parameters!$G$13,D485<=Parameters!$H$13),4,IF(D485>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E485=\"\"),\"\",IF(E485<Parameters!$E$13,1,IF(AND(E485>Parameters!$E$13,E485<=Parameters!$F$13),2,IF(AND(E485>Parameters!$F$13,E485<=Parameters!$G$13),3,IF(AND(E485>Parameters!$G$13,E485<=Parameters!$H$13),4,IF(E485>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F485=\"\"),\"\",IF(F485<Parameters!$E$13,1,IF(AND(F485>Parameters!$E$13,F485<=Parameters!$F$13),2,IF(AND(F485>Parameters!$F$13,F485<=Parameters!$G$13),3,IF(AND(F485>Parameters!$G$13,F485<=Parameters!$H$13),4,IF(F485>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G485=\"\"),\"\",IF(G485<Parameters!$E$13,1,IF(AND(G485>Parameters!$E$13,G485<=Parameters!$F$13),2,IF(AND(G485>Parameters!$F$13,G485<=Parameters!$G$13),3,IF(AND(G485>Parameters!$G$13,G485<=Parameters!$H$13),4,IF(G485>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H485=\"\"),\"\",IF(H485<Parameters!$E$13,1,IF(AND(H485>Parameters!$E$13,H485<=Parameters!$F$13),2,IF(AND(H485>Parameters!$F$13,H485<=Parameters!$G$13),3,IF(AND(H485>Parameters!$G$13,H485<=Parameters!$H$13),4,IF(H485>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I485=\"\"),\"\",IF(I485<Parameters!$E$13,1,IF(AND(I485>Parameters!$E$13,I485<=Parameters!$F$13),2,IF(AND(I485>Parameters!$F$13,I485<=Parameters!$G$13),3,IF(AND(I485>Parameters!$G$13,I485<=Parameters!$H$13),4,IF(I485>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J485=\"\"),\"\",IF(J485<Parameters!$E$13,1,IF(AND(J485>Parameters!$E$13,J485<=Parameters!$F$13),2,IF(AND(J485>Parameters!$F$13,J485<=Parameters!$G$13),3,IF(AND(J485>Parameters!$G$13,J485<=Parameters!$H$13),4,IF(J485>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K485=\"\"),\"\",IF(K485<Parameters!$E$13,1,IF(AND(K485>Parameters!$E$13,K485<=Parameters!$F$13),2,IF(AND(K485>Parameters!$F$13,K485<=Parameters!$G$13),3,IF(AND(K485>Parameters!$G$13,K485<=Parameters!$H$13),4,IF(K485>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L485=\"\"),\"\",IF(L485<Parameters!$E$13,1,IF(AND(L485>Parameters!$E$13,L485<=Parameters!$F$13),2,IF(AND(L485>Parameters!$F$13,L485<=Parameters!$G$13),3,IF(AND(L485>Parameters!$G$13,L485<=Parameters!$H$13),4,IF(L485>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M485=\"\"),\"\",IF(M485<Parameters!$E$13,1,IF(AND(M485>Parameters!$E$13,M485<=Parameters!$F$13),2,IF(AND(M485>Parameters!$F$13,M485<=Parameters!$G$13),3,IF(AND(M485>Parameters!$G$13,M485<=Parameters!$H$13),4,IF(M485>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N485=\"\"),\"\",IF(N485<Parameters!$E$13,1,IF(AND(N485>Parameters!$E$13,N485<=Parameters!$F$13),2,IF(AND(N485>Parameters!$F$13,N485<=Parameters!$G$13),3,IF(AND(N485>Parameters!$G$13,N485<=Parameters!$H$13),4,IF(N485>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O485=\"\"),\"\",IF(O485<Parameters!$E$13,1,IF(AND(O485>Parameters!$E$13,O485<=Parameters!$F$13),2,IF(AND(O485>Parameters!$F$13,O485<=Parameters!$G$13),3,IF(AND(O485>Parameters!$G$13,O485<=Parameters!$H$13),4,IF(O485>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P485=\"\"),\"\",IF(P485<Parameters!$E$13,1,IF(AND(P485>Parameters!$E$13,P485<=Parameters!$F$13),2,IF(AND(P485>Parameters!$F$13,P485<=Parameters!$G$13),3,IF(AND(P485>Parameters!$G$13,P485<=Parameters!$H$13),4,IF(P485>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q485=\"\"),\"\",IF(Q485<Parameters!$E$13,1,IF(AND(Q485>Parameters!$E$13,Q485<=Parameters!$F$13),2,IF(AND(Q485>Parameters!$F$13,Q485<=Parameters!$G$13),3,IF(AND(Q485>Parameters!$G$13,Q485<=Parameters!$H$13),4,IF(Q485>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CL$5","v":"Debt Coverage"},{"$f":"Companies!B36","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B486,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B486,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A486,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B486,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B486,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A486,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B486,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B486,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A486,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B486,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B486,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A486,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B486,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B486,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A486,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B486,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B486,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A486,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B486,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B486,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A486,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B486,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B486,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A486,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B486,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B486,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A486,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B486,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B486,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A486,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B486,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B486,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A486,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B486,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B486,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A486,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B486,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B486,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A486,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B486,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B486,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A486,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B486,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B486,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A486,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C486=\"\"),\"\",IF(C486<Parameters!$E$13,1,IF(AND(C486>Parameters!$E$13,C486<=Parameters!$F$13),2,IF(AND(C486>Parameters!$F$13,C486<=Parameters!$G$13),3,IF(AND(C486>Parameters!$G$13,C486<=Parameters!$H$13),4,IF(C486>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D486=\"\"),\"\",IF(D486<Parameters!$E$13,1,IF(AND(D486>Parameters!$E$13,D486<=Parameters!$F$13),2,IF(AND(D486>Parameters!$F$13,D486<=Parameters!$G$13),3,IF(AND(D486>Parameters!$G$13,D486<=Parameters!$H$13),4,IF(D486>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E486=\"\"),\"\",IF(E486<Parameters!$E$13,1,IF(AND(E486>Parameters!$E$13,E486<=Parameters!$F$13),2,IF(AND(E486>Parameters!$F$13,E486<=Parameters!$G$13),3,IF(AND(E486>Parameters!$G$13,E486<=Parameters!$H$13),4,IF(E486>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F486=\"\"),\"\",IF(F486<Parameters!$E$13,1,IF(AND(F486>Parameters!$E$13,F486<=Parameters!$F$13),2,IF(AND(F486>Parameters!$F$13,F486<=Parameters!$G$13),3,IF(AND(F486>Parameters!$G$13,F486<=Parameters!$H$13),4,IF(F486>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G486=\"\"),\"\",IF(G486<Parameters!$E$13,1,IF(AND(G486>Parameters!$E$13,G486<=Parameters!$F$13),2,IF(AND(G486>Parameters!$F$13,G486<=Parameters!$G$13),3,IF(AND(G486>Parameters!$G$13,G486<=Parameters!$H$13),4,IF(G486>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H486=\"\"),\"\",IF(H486<Parameters!$E$13,1,IF(AND(H486>Parameters!$E$13,H486<=Parameters!$F$13),2,IF(AND(H486>Parameters!$F$13,H486<=Parameters!$G$13),3,IF(AND(H486>Parameters!$G$13,H486<=Parameters!$H$13),4,IF(H486>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I486=\"\"),\"\",IF(I486<Parameters!$E$13,1,IF(AND(I486>Parameters!$E$13,I486<=Parameters!$F$13),2,IF(AND(I486>Parameters!$F$13,I486<=Parameters!$G$13),3,IF(AND(I486>Parameters!$G$13,I486<=Parameters!$H$13),4,IF(I486>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J486=\"\"),\"\",IF(J486<Parameters!$E$13,1,IF(AND(J486>Parameters!$E$13,J486<=Parameters!$F$13),2,IF(AND(J486>Parameters!$F$13,J486<=Parameters!$G$13),3,IF(AND(J486>Parameters!$G$13,J486<=Parameters!$H$13),4,IF(J486>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K486=\"\"),\"\",IF(K486<Parameters!$E$13,1,IF(AND(K486>Parameters!$E$13,K486<=Parameters!$F$13),2,IF(AND(K486>Parameters!$F$13,K486<=Parameters!$G$13),3,IF(AND(K486>Parameters!$G$13,K486<=Parameters!$H$13),4,IF(K486>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L486=\"\"),\"\",IF(L486<Parameters!$E$13,1,IF(AND(L486>Parameters!$E$13,L486<=Parameters!$F$13),2,IF(AND(L486>Parameters!$F$13,L486<=Parameters!$G$13),3,IF(AND(L486>Parameters!$G$13,L486<=Parameters!$H$13),4,IF(L486>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M486=\"\"),\"\",IF(M486<Parameters!$E$13,1,IF(AND(M486>Parameters!$E$13,M486<=Parameters!$F$13),2,IF(AND(M486>Parameters!$F$13,M486<=Parameters!$G$13),3,IF(AND(M486>Parameters!$G$13,M486<=Parameters!$H$13),4,IF(M486>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N486=\"\"),\"\",IF(N486<Parameters!$E$13,1,IF(AND(N486>Parameters!$E$13,N486<=Parameters!$F$13),2,IF(AND(N486>Parameters!$F$13,N486<=Parameters!$G$13),3,IF(AND(N486>Parameters!$G$13,N486<=Parameters!$H$13),4,IF(N486>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O486=\"\"),\"\",IF(O486<Parameters!$E$13,1,IF(AND(O486>Parameters!$E$13,O486<=Parameters!$F$13),2,IF(AND(O486>Parameters!$F$13,O486<=Parameters!$G$13),3,IF(AND(O486>Parameters!$G$13,O486<=Parameters!$H$13),4,IF(O486>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P486=\"\"),\"\",IF(P486<Parameters!$E$13,1,IF(AND(P486>Parameters!$E$13,P486<=Parameters!$F$13),2,IF(AND(P486>Parameters!$F$13,P486<=Parameters!$G$13),3,IF(AND(P486>Parameters!$G$13,P486<=Parameters!$H$13),4,IF(P486>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q486=\"\"),\"\",IF(Q486<Parameters!$E$13,1,IF(AND(Q486>Parameters!$E$13,Q486<=Parameters!$F$13),2,IF(AND(Q486>Parameters!$F$13,Q486<=Parameters!$G$13),3,IF(AND(Q486>Parameters!$G$13,Q486<=Parameters!$H$13),4,IF(Q486>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CL$5","v":"Debt Coverage"},{"$f":"Companies!B37","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B487,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B487,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A487,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B487,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B487,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A487,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B487,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B487,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A487,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B487,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B487,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A487,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B487,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B487,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A487,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B487,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B487,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A487,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B487,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B487,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A487,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B487,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B487,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A487,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B487,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B487,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A487,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B487,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B487,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A487,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B487,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B487,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A487,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B487,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B487,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A487,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B487,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B487,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A487,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B487,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B487,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A487,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B487,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B487,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A487,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C487=\"\"),\"\",IF(C487<Parameters!$E$13,1,IF(AND(C487>Parameters!$E$13,C487<=Parameters!$F$13),2,IF(AND(C487>Parameters!$F$13,C487<=Parameters!$G$13),3,IF(AND(C487>Parameters!$G$13,C487<=Parameters!$H$13),4,IF(C487>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D487=\"\"),\"\",IF(D487<Parameters!$E$13,1,IF(AND(D487>Parameters!$E$13,D487<=Parameters!$F$13),2,IF(AND(D487>Parameters!$F$13,D487<=Parameters!$G$13),3,IF(AND(D487>Parameters!$G$13,D487<=Parameters!$H$13),4,IF(D487>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E487=\"\"),\"\",IF(E487<Parameters!$E$13,1,IF(AND(E487>Parameters!$E$13,E487<=Parameters!$F$13),2,IF(AND(E487>Parameters!$F$13,E487<=Parameters!$G$13),3,IF(AND(E487>Parameters!$G$13,E487<=Parameters!$H$13),4,IF(E487>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F487=\"\"),\"\",IF(F487<Parameters!$E$13,1,IF(AND(F487>Parameters!$E$13,F487<=Parameters!$F$13),2,IF(AND(F487>Parameters!$F$13,F487<=Parameters!$G$13),3,IF(AND(F487>Parameters!$G$13,F487<=Parameters!$H$13),4,IF(F487>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G487=\"\"),\"\",IF(G487<Parameters!$E$13,1,IF(AND(G487>Parameters!$E$13,G487<=Parameters!$F$13),2,IF(AND(G487>Parameters!$F$13,G487<=Parameters!$G$13),3,IF(AND(G487>Parameters!$G$13,G487<=Parameters!$H$13),4,IF(G487>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H487=\"\"),\"\",IF(H487<Parameters!$E$13,1,IF(AND(H487>Parameters!$E$13,H487<=Parameters!$F$13),2,IF(AND(H487>Parameters!$F$13,H487<=Parameters!$G$13),3,IF(AND(H487>Parameters!$G$13,H487<=Parameters!$H$13),4,IF(H487>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I487=\"\"),\"\",IF(I487<Parameters!$E$13,1,IF(AND(I487>Parameters!$E$13,I487<=Parameters!$F$13),2,IF(AND(I487>Parameters!$F$13,I487<=Parameters!$G$13),3,IF(AND(I487>Parameters!$G$13,I487<=Parameters!$H$13),4,IF(I487>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J487=\"\"),\"\",IF(J487<Parameters!$E$13,1,IF(AND(J487>Parameters!$E$13,J487<=Parameters!$F$13),2,IF(AND(J487>Parameters!$F$13,J487<=Parameters!$G$13),3,IF(AND(J487>Parameters!$G$13,J487<=Parameters!$H$13),4,IF(J487>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K487=\"\"),\"\",IF(K487<Parameters!$E$13,1,IF(AND(K487>Parameters!$E$13,K487<=Parameters!$F$13),2,IF(AND(K487>Parameters!$F$13,K487<=Parameters!$G$13),3,IF(AND(K487>Parameters!$G$13,K487<=Parameters!$H$13),4,IF(K487>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L487=\"\"),\"\",IF(L487<Parameters!$E$13,1,IF(AND(L487>Parameters!$E$13,L487<=Parameters!$F$13),2,IF(AND(L487>Parameters!$F$13,L487<=Parameters!$G$13),3,IF(AND(L487>Parameters!$G$13,L487<=Parameters!$H$13),4,IF(L487>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M487=\"\"),\"\",IF(M487<Parameters!$E$13,1,IF(AND(M487>Parameters!$E$13,M487<=Parameters!$F$13),2,IF(AND(M487>Parameters!$F$13,M487<=Parameters!$G$13),3,IF(AND(M487>Parameters!$G$13,M487<=Parameters!$H$13),4,IF(M487>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N487=\"\"),\"\",IF(N487<Parameters!$E$13,1,IF(AND(N487>Parameters!$E$13,N487<=Parameters!$F$13),2,IF(AND(N487>Parameters!$F$13,N487<=Parameters!$G$13),3,IF(AND(N487>Parameters!$G$13,N487<=Parameters!$H$13),4,IF(N487>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O487=\"\"),\"\",IF(O487<Parameters!$E$13,1,IF(AND(O487>Parameters!$E$13,O487<=Parameters!$F$13),2,IF(AND(O487>Parameters!$F$13,O487<=Parameters!$G$13),3,IF(AND(O487>Parameters!$G$13,O487<=Parameters!$H$13),4,IF(O487>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P487=\"\"),\"\",IF(P487<Parameters!$E$13,1,IF(AND(P487>Parameters!$E$13,P487<=Parameters!$F$13),2,IF(AND(P487>Parameters!$F$13,P487<=Parameters!$G$13),3,IF(AND(P487>Parameters!$G$13,P487<=Parameters!$H$13),4,IF(P487>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q487=\"\"),\"\",IF(Q487<Parameters!$E$13,1,IF(AND(Q487>Parameters!$E$13,Q487<=Parameters!$F$13),2,IF(AND(Q487>Parameters!$F$13,Q487<=Parameters!$G$13),3,IF(AND(Q487>Parameters!$G$13,Q487<=Parameters!$H$13),4,IF(Q487>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CL$5","v":"Debt Coverage"},{"$f":"Companies!B38","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B488,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B488,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A488,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B488,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B488,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A488,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B488,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B488,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A488,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B488,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B488,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A488,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B488,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B488,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A488,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B488,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B488,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A488,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B488,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B488,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A488,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B488,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B488,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A488,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B488,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B488,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A488,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B488,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B488,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A488,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B488,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B488,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A488,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B488,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B488,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A488,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B488,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B488,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A488,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B488,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B488,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A488,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B488,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B488,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A488,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C488=\"\"),\"\",IF(C488<Parameters!$E$13,1,IF(AND(C488>Parameters!$E$13,C488<=Parameters!$F$13),2,IF(AND(C488>Parameters!$F$13,C488<=Parameters!$G$13),3,IF(AND(C488>Parameters!$G$13,C488<=Parameters!$H$13),4,IF(C488>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D488=\"\"),\"\",IF(D488<Parameters!$E$13,1,IF(AND(D488>Parameters!$E$13,D488<=Parameters!$F$13),2,IF(AND(D488>Parameters!$F$13,D488<=Parameters!$G$13),3,IF(AND(D488>Parameters!$G$13,D488<=Parameters!$H$13),4,IF(D488>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E488=\"\"),\"\",IF(E488<Parameters!$E$13,1,IF(AND(E488>Parameters!$E$13,E488<=Parameters!$F$13),2,IF(AND(E488>Parameters!$F$13,E488<=Parameters!$G$13),3,IF(AND(E488>Parameters!$G$13,E488<=Parameters!$H$13),4,IF(E488>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F488=\"\"),\"\",IF(F488<Parameters!$E$13,1,IF(AND(F488>Parameters!$E$13,F488<=Parameters!$F$13),2,IF(AND(F488>Parameters!$F$13,F488<=Parameters!$G$13),3,IF(AND(F488>Parameters!$G$13,F488<=Parameters!$H$13),4,IF(F488>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G488=\"\"),\"\",IF(G488<Parameters!$E$13,1,IF(AND(G488>Parameters!$E$13,G488<=Parameters!$F$13),2,IF(AND(G488>Parameters!$F$13,G488<=Parameters!$G$13),3,IF(AND(G488>Parameters!$G$13,G488<=Parameters!$H$13),4,IF(G488>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H488=\"\"),\"\",IF(H488<Parameters!$E$13,1,IF(AND(H488>Parameters!$E$13,H488<=Parameters!$F$13),2,IF(AND(H488>Parameters!$F$13,H488<=Parameters!$G$13),3,IF(AND(H488>Parameters!$G$13,H488<=Parameters!$H$13),4,IF(H488>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I488=\"\"),\"\",IF(I488<Parameters!$E$13,1,IF(AND(I488>Parameters!$E$13,I488<=Parameters!$F$13),2,IF(AND(I488>Parameters!$F$13,I488<=Parameters!$G$13),3,IF(AND(I488>Parameters!$G$13,I488<=Parameters!$H$13),4,IF(I488>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J488=\"\"),\"\",IF(J488<Parameters!$E$13,1,IF(AND(J488>Parameters!$E$13,J488<=Parameters!$F$13),2,IF(AND(J488>Parameters!$F$13,J488<=Parameters!$G$13),3,IF(AND(J488>Parameters!$G$13,J488<=Parameters!$H$13),4,IF(J488>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K488=\"\"),\"\",IF(K488<Parameters!$E$13,1,IF(AND(K488>Parameters!$E$13,K488<=Parameters!$F$13),2,IF(AND(K488>Parameters!$F$13,K488<=Parameters!$G$13),3,IF(AND(K488>Parameters!$G$13,K488<=Parameters!$H$13),4,IF(K488>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L488=\"\"),\"\",IF(L488<Parameters!$E$13,1,IF(AND(L488>Parameters!$E$13,L488<=Parameters!$F$13),2,IF(AND(L488>Parameters!$F$13,L488<=Parameters!$G$13),3,IF(AND(L488>Parameters!$G$13,L488<=Parameters!$H$13),4,IF(L488>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M488=\"\"),\"\",IF(M488<Parameters!$E$13,1,IF(AND(M488>Parameters!$E$13,M488<=Parameters!$F$13),2,IF(AND(M488>Parameters!$F$13,M488<=Parameters!$G$13),3,IF(AND(M488>Parameters!$G$13,M488<=Parameters!$H$13),4,IF(M488>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N488=\"\"),\"\",IF(N488<Parameters!$E$13,1,IF(AND(N488>Parameters!$E$13,N488<=Parameters!$F$13),2,IF(AND(N488>Parameters!$F$13,N488<=Parameters!$G$13),3,IF(AND(N488>Parameters!$G$13,N488<=Parameters!$H$13),4,IF(N488>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O488=\"\"),\"\",IF(O488<Parameters!$E$13,1,IF(AND(O488>Parameters!$E$13,O488<=Parameters!$F$13),2,IF(AND(O488>Parameters!$F$13,O488<=Parameters!$G$13),3,IF(AND(O488>Parameters!$G$13,O488<=Parameters!$H$13),4,IF(O488>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P488=\"\"),\"\",IF(P488<Parameters!$E$13,1,IF(AND(P488>Parameters!$E$13,P488<=Parameters!$F$13),2,IF(AND(P488>Parameters!$F$13,P488<=Parameters!$G$13),3,IF(AND(P488>Parameters!$G$13,P488<=Parameters!$H$13),4,IF(P488>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q488=\"\"),\"\",IF(Q488<Parameters!$E$13,1,IF(AND(Q488>Parameters!$E$13,Q488<=Parameters!$F$13),2,IF(AND(Q488>Parameters!$F$13,Q488<=Parameters!$G$13),3,IF(AND(Q488>Parameters!$G$13,Q488<=Parameters!$H$13),4,IF(Q488>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CL$5","v":"Debt Coverage"},{"$f":"Companies!B39","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B489,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B489,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A489,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B489,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B489,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A489,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B489,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B489,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A489,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B489,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B489,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A489,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B489,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B489,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A489,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B489,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B489,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A489,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B489,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B489,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A489,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B489,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B489,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A489,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B489,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B489,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A489,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B489,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B489,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A489,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B489,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B489,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A489,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B489,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B489,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A489,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B489,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B489,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A489,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B489,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B489,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A489,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B489,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B489,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A489,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C489=\"\"),\"\",IF(C489<Parameters!$E$13,1,IF(AND(C489>Parameters!$E$13,C489<=Parameters!$F$13),2,IF(AND(C489>Parameters!$F$13,C489<=Parameters!$G$13),3,IF(AND(C489>Parameters!$G$13,C489<=Parameters!$H$13),4,IF(C489>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D489=\"\"),\"\",IF(D489<Parameters!$E$13,1,IF(AND(D489>Parameters!$E$13,D489<=Parameters!$F$13),2,IF(AND(D489>Parameters!$F$13,D489<=Parameters!$G$13),3,IF(AND(D489>Parameters!$G$13,D489<=Parameters!$H$13),4,IF(D489>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E489=\"\"),\"\",IF(E489<Parameters!$E$13,1,IF(AND(E489>Parameters!$E$13,E489<=Parameters!$F$13),2,IF(AND(E489>Parameters!$F$13,E489<=Parameters!$G$13),3,IF(AND(E489>Parameters!$G$13,E489<=Parameters!$H$13),4,IF(E489>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F489=\"\"),\"\",IF(F489<Parameters!$E$13,1,IF(AND(F489>Parameters!$E$13,F489<=Parameters!$F$13),2,IF(AND(F489>Parameters!$F$13,F489<=Parameters!$G$13),3,IF(AND(F489>Parameters!$G$13,F489<=Parameters!$H$13),4,IF(F489>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G489=\"\"),\"\",IF(G489<Parameters!$E$13,1,IF(AND(G489>Parameters!$E$13,G489<=Parameters!$F$13),2,IF(AND(G489>Parameters!$F$13,G489<=Parameters!$G$13),3,IF(AND(G489>Parameters!$G$13,G489<=Parameters!$H$13),4,IF(G489>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H489=\"\"),\"\",IF(H489<Parameters!$E$13,1,IF(AND(H489>Parameters!$E$13,H489<=Parameters!$F$13),2,IF(AND(H489>Parameters!$F$13,H489<=Parameters!$G$13),3,IF(AND(H489>Parameters!$G$13,H489<=Parameters!$H$13),4,IF(H489>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I489=\"\"),\"\",IF(I489<Parameters!$E$13,1,IF(AND(I489>Parameters!$E$13,I489<=Parameters!$F$13),2,IF(AND(I489>Parameters!$F$13,I489<=Parameters!$G$13),3,IF(AND(I489>Parameters!$G$13,I489<=Parameters!$H$13),4,IF(I489>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J489=\"\"),\"\",IF(J489<Parameters!$E$13,1,IF(AND(J489>Parameters!$E$13,J489<=Parameters!$F$13),2,IF(AND(J489>Parameters!$F$13,J489<=Parameters!$G$13),3,IF(AND(J489>Parameters!$G$13,J489<=Parameters!$H$13),4,IF(J489>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K489=\"\"),\"\",IF(K489<Parameters!$E$13,1,IF(AND(K489>Parameters!$E$13,K489<=Parameters!$F$13),2,IF(AND(K489>Parameters!$F$13,K489<=Parameters!$G$13),3,IF(AND(K489>Parameters!$G$13,K489<=Parameters!$H$13),4,IF(K489>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L489=\"\"),\"\",IF(L489<Parameters!$E$13,1,IF(AND(L489>Parameters!$E$13,L489<=Parameters!$F$13),2,IF(AND(L489>Parameters!$F$13,L489<=Parameters!$G$13),3,IF(AND(L489>Parameters!$G$13,L489<=Parameters!$H$13),4,IF(L489>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M489=\"\"),\"\",IF(M489<Parameters!$E$13,1,IF(AND(M489>Parameters!$E$13,M489<=Parameters!$F$13),2,IF(AND(M489>Parameters!$F$13,M489<=Parameters!$G$13),3,IF(AND(M489>Parameters!$G$13,M489<=Parameters!$H$13),4,IF(M489>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N489=\"\"),\"\",IF(N489<Parameters!$E$13,1,IF(AND(N489>Parameters!$E$13,N489<=Parameters!$F$13),2,IF(AND(N489>Parameters!$F$13,N489<=Parameters!$G$13),3,IF(AND(N489>Parameters!$G$13,N489<=Parameters!$H$13),4,IF(N489>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O489=\"\"),\"\",IF(O489<Parameters!$E$13,1,IF(AND(O489>Parameters!$E$13,O489<=Parameters!$F$13),2,IF(AND(O489>Parameters!$F$13,O489<=Parameters!$G$13),3,IF(AND(O489>Parameters!$G$13,O489<=Parameters!$H$13),4,IF(O489>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P489=\"\"),\"\",IF(P489<Parameters!$E$13,1,IF(AND(P489>Parameters!$E$13,P489<=Parameters!$F$13),2,IF(AND(P489>Parameters!$F$13,P489<=Parameters!$G$13),3,IF(AND(P489>Parameters!$G$13,P489<=Parameters!$H$13),4,IF(P489>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q489=\"\"),\"\",IF(Q489<Parameters!$E$13,1,IF(AND(Q489>Parameters!$E$13,Q489<=Parameters!$F$13),2,IF(AND(Q489>Parameters!$F$13,Q489<=Parameters!$G$13),3,IF(AND(Q489>Parameters!$G$13,Q489<=Parameters!$H$13),4,IF(Q489>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CL$5","v":"Debt Coverage"},{"$f":"Companies!B40","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B490,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B490,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A490,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B490,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B490,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A490,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B490,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B490,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A490,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B490,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B490,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A490,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B490,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B490,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A490,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B490,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B490,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A490,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B490,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B490,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A490,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B490,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B490,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A490,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B490,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B490,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A490,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B490,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B490,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A490,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B490,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B490,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A490,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B490,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B490,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A490,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B490,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B490,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A490,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B490,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B490,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A490,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B490,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B490,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A490,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C490=\"\"),\"\",IF(C490<Parameters!$E$13,1,IF(AND(C490>Parameters!$E$13,C490<=Parameters!$F$13),2,IF(AND(C490>Parameters!$F$13,C490<=Parameters!$G$13),3,IF(AND(C490>Parameters!$G$13,C490<=Parameters!$H$13),4,IF(C490>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D490=\"\"),\"\",IF(D490<Parameters!$E$13,1,IF(AND(D490>Parameters!$E$13,D490<=Parameters!$F$13),2,IF(AND(D490>Parameters!$F$13,D490<=Parameters!$G$13),3,IF(AND(D490>Parameters!$G$13,D490<=Parameters!$H$13),4,IF(D490>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E490=\"\"),\"\",IF(E490<Parameters!$E$13,1,IF(AND(E490>Parameters!$E$13,E490<=Parameters!$F$13),2,IF(AND(E490>Parameters!$F$13,E490<=Parameters!$G$13),3,IF(AND(E490>Parameters!$G$13,E490<=Parameters!$H$13),4,IF(E490>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F490=\"\"),\"\",IF(F490<Parameters!$E$13,1,IF(AND(F490>Parameters!$E$13,F490<=Parameters!$F$13),2,IF(AND(F490>Parameters!$F$13,F490<=Parameters!$G$13),3,IF(AND(F490>Parameters!$G$13,F490<=Parameters!$H$13),4,IF(F490>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G490=\"\"),\"\",IF(G490<Parameters!$E$13,1,IF(AND(G490>Parameters!$E$13,G490<=Parameters!$F$13),2,IF(AND(G490>Parameters!$F$13,G490<=Parameters!$G$13),3,IF(AND(G490>Parameters!$G$13,G490<=Parameters!$H$13),4,IF(G490>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H490=\"\"),\"\",IF(H490<Parameters!$E$13,1,IF(AND(H490>Parameters!$E$13,H490<=Parameters!$F$13),2,IF(AND(H490>Parameters!$F$13,H490<=Parameters!$G$13),3,IF(AND(H490>Parameters!$G$13,H490<=Parameters!$H$13),4,IF(H490>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I490=\"\"),\"\",IF(I490<Parameters!$E$13,1,IF(AND(I490>Parameters!$E$13,I490<=Parameters!$F$13),2,IF(AND(I490>Parameters!$F$13,I490<=Parameters!$G$13),3,IF(AND(I490>Parameters!$G$13,I490<=Parameters!$H$13),4,IF(I490>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J490=\"\"),\"\",IF(J490<Parameters!$E$13,1,IF(AND(J490>Parameters!$E$13,J490<=Parameters!$F$13),2,IF(AND(J490>Parameters!$F$13,J490<=Parameters!$G$13),3,IF(AND(J490>Parameters!$G$13,J490<=Parameters!$H$13),4,IF(J490>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K490=\"\"),\"\",IF(K490<Parameters!$E$13,1,IF(AND(K490>Parameters!$E$13,K490<=Parameters!$F$13),2,IF(AND(K490>Parameters!$F$13,K490<=Parameters!$G$13),3,IF(AND(K490>Parameters!$G$13,K490<=Parameters!$H$13),4,IF(K490>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L490=\"\"),\"\",IF(L490<Parameters!$E$13,1,IF(AND(L490>Parameters!$E$13,L490<=Parameters!$F$13),2,IF(AND(L490>Parameters!$F$13,L490<=Parameters!$G$13),3,IF(AND(L490>Parameters!$G$13,L490<=Parameters!$H$13),4,IF(L490>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M490=\"\"),\"\",IF(M490<Parameters!$E$13,1,IF(AND(M490>Parameters!$E$13,M490<=Parameters!$F$13),2,IF(AND(M490>Parameters!$F$13,M490<=Parameters!$G$13),3,IF(AND(M490>Parameters!$G$13,M490<=Parameters!$H$13),4,IF(M490>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N490=\"\"),\"\",IF(N490<Parameters!$E$13,1,IF(AND(N490>Parameters!$E$13,N490<=Parameters!$F$13),2,IF(AND(N490>Parameters!$F$13,N490<=Parameters!$G$13),3,IF(AND(N490>Parameters!$G$13,N490<=Parameters!$H$13),4,IF(N490>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O490=\"\"),\"\",IF(O490<Parameters!$E$13,1,IF(AND(O490>Parameters!$E$13,O490<=Parameters!$F$13),2,IF(AND(O490>Parameters!$F$13,O490<=Parameters!$G$13),3,IF(AND(O490>Parameters!$G$13,O490<=Parameters!$H$13),4,IF(O490>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P490=\"\"),\"\",IF(P490<Parameters!$E$13,1,IF(AND(P490>Parameters!$E$13,P490<=Parameters!$F$13),2,IF(AND(P490>Parameters!$F$13,P490<=Parameters!$G$13),3,IF(AND(P490>Parameters!$G$13,P490<=Parameters!$H$13),4,IF(P490>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q490=\"\"),\"\",IF(Q490<Parameters!$E$13,1,IF(AND(Q490>Parameters!$E$13,Q490<=Parameters!$F$13),2,IF(AND(Q490>Parameters!$F$13,Q490<=Parameters!$G$13),3,IF(AND(Q490>Parameters!$G$13,Q490<=Parameters!$H$13),4,IF(Q490>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CL$5","v":"Debt Coverage"},{"$f":"Companies!B41","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B491,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B491,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A491,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B491,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B491,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A491,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B491,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B491,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A491,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B491,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B491,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A491,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B491,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B491,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A491,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B491,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B491,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A491,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B491,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B491,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A491,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B491,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B491,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A491,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B491,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B491,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A491,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B491,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B491,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A491,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B491,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B491,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A491,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B491,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B491,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A491,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B491,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B491,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A491,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B491,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B491,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A491,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B491,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B491,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A491,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C491=\"\"),\"\",IF(C491<Parameters!$E$13,1,IF(AND(C491>Parameters!$E$13,C491<=Parameters!$F$13),2,IF(AND(C491>Parameters!$F$13,C491<=Parameters!$G$13),3,IF(AND(C491>Parameters!$G$13,C491<=Parameters!$H$13),4,IF(C491>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D491=\"\"),\"\",IF(D491<Parameters!$E$13,1,IF(AND(D491>Parameters!$E$13,D491<=Parameters!$F$13),2,IF(AND(D491>Parameters!$F$13,D491<=Parameters!$G$13),3,IF(AND(D491>Parameters!$G$13,D491<=Parameters!$H$13),4,IF(D491>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E491=\"\"),\"\",IF(E491<Parameters!$E$13,1,IF(AND(E491>Parameters!$E$13,E491<=Parameters!$F$13),2,IF(AND(E491>Parameters!$F$13,E491<=Parameters!$G$13),3,IF(AND(E491>Parameters!$G$13,E491<=Parameters!$H$13),4,IF(E491>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F491=\"\"),\"\",IF(F491<Parameters!$E$13,1,IF(AND(F491>Parameters!$E$13,F491<=Parameters!$F$13),2,IF(AND(F491>Parameters!$F$13,F491<=Parameters!$G$13),3,IF(AND(F491>Parameters!$G$13,F491<=Parameters!$H$13),4,IF(F491>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G491=\"\"),\"\",IF(G491<Parameters!$E$13,1,IF(AND(G491>Parameters!$E$13,G491<=Parameters!$F$13),2,IF(AND(G491>Parameters!$F$13,G491<=Parameters!$G$13),3,IF(AND(G491>Parameters!$G$13,G491<=Parameters!$H$13),4,IF(G491>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H491=\"\"),\"\",IF(H491<Parameters!$E$13,1,IF(AND(H491>Parameters!$E$13,H491<=Parameters!$F$13),2,IF(AND(H491>Parameters!$F$13,H491<=Parameters!$G$13),3,IF(AND(H491>Parameters!$G$13,H491<=Parameters!$H$13),4,IF(H491>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I491=\"\"),\"\",IF(I491<Parameters!$E$13,1,IF(AND(I491>Parameters!$E$13,I491<=Parameters!$F$13),2,IF(AND(I491>Parameters!$F$13,I491<=Parameters!$G$13),3,IF(AND(I491>Parameters!$G$13,I491<=Parameters!$H$13),4,IF(I491>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J491=\"\"),\"\",IF(J491<Parameters!$E$13,1,IF(AND(J491>Parameters!$E$13,J491<=Parameters!$F$13),2,IF(AND(J491>Parameters!$F$13,J491<=Parameters!$G$13),3,IF(AND(J491>Parameters!$G$13,J491<=Parameters!$H$13),4,IF(J491>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K491=\"\"),\"\",IF(K491<Parameters!$E$13,1,IF(AND(K491>Parameters!$E$13,K491<=Parameters!$F$13),2,IF(AND(K491>Parameters!$F$13,K491<=Parameters!$G$13),3,IF(AND(K491>Parameters!$G$13,K491<=Parameters!$H$13),4,IF(K491>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L491=\"\"),\"\",IF(L491<Parameters!$E$13,1,IF(AND(L491>Parameters!$E$13,L491<=Parameters!$F$13),2,IF(AND(L491>Parameters!$F$13,L491<=Parameters!$G$13),3,IF(AND(L491>Parameters!$G$13,L491<=Parameters!$H$13),4,IF(L491>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M491=\"\"),\"\",IF(M491<Parameters!$E$13,1,IF(AND(M491>Parameters!$E$13,M491<=Parameters!$F$13),2,IF(AND(M491>Parameters!$F$13,M491<=Parameters!$G$13),3,IF(AND(M491>Parameters!$G$13,M491<=Parameters!$H$13),4,IF(M491>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N491=\"\"),\"\",IF(N491<Parameters!$E$13,1,IF(AND(N491>Parameters!$E$13,N491<=Parameters!$F$13),2,IF(AND(N491>Parameters!$F$13,N491<=Parameters!$G$13),3,IF(AND(N491>Parameters!$G$13,N491<=Parameters!$H$13),4,IF(N491>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O491=\"\"),\"\",IF(O491<Parameters!$E$13,1,IF(AND(O491>Parameters!$E$13,O491<=Parameters!$F$13),2,IF(AND(O491>Parameters!$F$13,O491<=Parameters!$G$13),3,IF(AND(O491>Parameters!$G$13,O491<=Parameters!$H$13),4,IF(O491>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P491=\"\"),\"\",IF(P491<Parameters!$E$13,1,IF(AND(P491>Parameters!$E$13,P491<=Parameters!$F$13),2,IF(AND(P491>Parameters!$F$13,P491<=Parameters!$G$13),3,IF(AND(P491>Parameters!$G$13,P491<=Parameters!$H$13),4,IF(P491>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q491=\"\"),\"\",IF(Q491<Parameters!$E$13,1,IF(AND(Q491>Parameters!$E$13,Q491<=Parameters!$F$13),2,IF(AND(Q491>Parameters!$F$13,Q491<=Parameters!$G$13),3,IF(AND(Q491>Parameters!$G$13,Q491<=Parameters!$H$13),4,IF(Q491>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CL$5","v":"Debt Coverage"},{"$f":"Companies!B42","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B492,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B492,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A492,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B492,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B492,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A492,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B492,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B492,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A492,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B492,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B492,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A492,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B492,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B492,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A492,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B492,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B492,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A492,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B492,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B492,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A492,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B492,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B492,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A492,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B492,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B492,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A492,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B492,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B492,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A492,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B492,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B492,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A492,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B492,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B492,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A492,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B492,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B492,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A492,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B492,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B492,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A492,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B492,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B492,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A492,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C492=\"\"),\"\",IF(C492<Parameters!$E$13,1,IF(AND(C492>Parameters!$E$13,C492<=Parameters!$F$13),2,IF(AND(C492>Parameters!$F$13,C492<=Parameters!$G$13),3,IF(AND(C492>Parameters!$G$13,C492<=Parameters!$H$13),4,IF(C492>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D492=\"\"),\"\",IF(D492<Parameters!$E$13,1,IF(AND(D492>Parameters!$E$13,D492<=Parameters!$F$13),2,IF(AND(D492>Parameters!$F$13,D492<=Parameters!$G$13),3,IF(AND(D492>Parameters!$G$13,D492<=Parameters!$H$13),4,IF(D492>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E492=\"\"),\"\",IF(E492<Parameters!$E$13,1,IF(AND(E492>Parameters!$E$13,E492<=Parameters!$F$13),2,IF(AND(E492>Parameters!$F$13,E492<=Parameters!$G$13),3,IF(AND(E492>Parameters!$G$13,E492<=Parameters!$H$13),4,IF(E492>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F492=\"\"),\"\",IF(F492<Parameters!$E$13,1,IF(AND(F492>Parameters!$E$13,F492<=Parameters!$F$13),2,IF(AND(F492>Parameters!$F$13,F492<=Parameters!$G$13),3,IF(AND(F492>Parameters!$G$13,F492<=Parameters!$H$13),4,IF(F492>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G492=\"\"),\"\",IF(G492<Parameters!$E$13,1,IF(AND(G492>Parameters!$E$13,G492<=Parameters!$F$13),2,IF(AND(G492>Parameters!$F$13,G492<=Parameters!$G$13),3,IF(AND(G492>Parameters!$G$13,G492<=Parameters!$H$13),4,IF(G492>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H492=\"\"),\"\",IF(H492<Parameters!$E$13,1,IF(AND(H492>Parameters!$E$13,H492<=Parameters!$F$13),2,IF(AND(H492>Parameters!$F$13,H492<=Parameters!$G$13),3,IF(AND(H492>Parameters!$G$13,H492<=Parameters!$H$13),4,IF(H492>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I492=\"\"),\"\",IF(I492<Parameters!$E$13,1,IF(AND(I492>Parameters!$E$13,I492<=Parameters!$F$13),2,IF(AND(I492>Parameters!$F$13,I492<=Parameters!$G$13),3,IF(AND(I492>Parameters!$G$13,I492<=Parameters!$H$13),4,IF(I492>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J492=\"\"),\"\",IF(J492<Parameters!$E$13,1,IF(AND(J492>Parameters!$E$13,J492<=Parameters!$F$13),2,IF(AND(J492>Parameters!$F$13,J492<=Parameters!$G$13),3,IF(AND(J492>Parameters!$G$13,J492<=Parameters!$H$13),4,IF(J492>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K492=\"\"),\"\",IF(K492<Parameters!$E$13,1,IF(AND(K492>Parameters!$E$13,K492<=Parameters!$F$13),2,IF(AND(K492>Parameters!$F$13,K492<=Parameters!$G$13),3,IF(AND(K492>Parameters!$G$13,K492<=Parameters!$H$13),4,IF(K492>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L492=\"\"),\"\",IF(L492<Parameters!$E$13,1,IF(AND(L492>Parameters!$E$13,L492<=Parameters!$F$13),2,IF(AND(L492>Parameters!$F$13,L492<=Parameters!$G$13),3,IF(AND(L492>Parameters!$G$13,L492<=Parameters!$H$13),4,IF(L492>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M492=\"\"),\"\",IF(M492<Parameters!$E$13,1,IF(AND(M492>Parameters!$E$13,M492<=Parameters!$F$13),2,IF(AND(M492>Parameters!$F$13,M492<=Parameters!$G$13),3,IF(AND(M492>Parameters!$G$13,M492<=Parameters!$H$13),4,IF(M492>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N492=\"\"),\"\",IF(N492<Parameters!$E$13,1,IF(AND(N492>Parameters!$E$13,N492<=Parameters!$F$13),2,IF(AND(N492>Parameters!$F$13,N492<=Parameters!$G$13),3,IF(AND(N492>Parameters!$G$13,N492<=Parameters!$H$13),4,IF(N492>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O492=\"\"),\"\",IF(O492<Parameters!$E$13,1,IF(AND(O492>Parameters!$E$13,O492<=Parameters!$F$13),2,IF(AND(O492>Parameters!$F$13,O492<=Parameters!$G$13),3,IF(AND(O492>Parameters!$G$13,O492<=Parameters!$H$13),4,IF(O492>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P492=\"\"),\"\",IF(P492<Parameters!$E$13,1,IF(AND(P492>Parameters!$E$13,P492<=Parameters!$F$13),2,IF(AND(P492>Parameters!$F$13,P492<=Parameters!$G$13),3,IF(AND(P492>Parameters!$G$13,P492<=Parameters!$H$13),4,IF(P492>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q492=\"\"),\"\",IF(Q492<Parameters!$E$13,1,IF(AND(Q492>Parameters!$E$13,Q492<=Parameters!$F$13),2,IF(AND(Q492>Parameters!$F$13,Q492<=Parameters!$G$13),3,IF(AND(Q492>Parameters!$G$13,Q492<=Parameters!$H$13),4,IF(Q492>Parameters!$H$13,5,\"\"))))))","v":""}]
[]
[{"$f":"Data!$CO$5","v":"Debt to Assets"},{"$f":"Companies!B3","v":0},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B494,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B494,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A494,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B494,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B494,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A494,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B494,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B494,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A494,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B494,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B494,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A494,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B494,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B494,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A494,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B494,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B494,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A494,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B494,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B494,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A494,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B494,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B494,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A494,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B494,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B494,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A494,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B494,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B494,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A494,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B494,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B494,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A494,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B494,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B494,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A494,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B494,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B494,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A494,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B494,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B494,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A494,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B494,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B494,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A494,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C494=\"\"),\"\",IF(C494<Parameters!$E$13,1,IF(AND(C494>Parameters!$E$13,C494<=Parameters!$F$13),2,IF(AND(C494>Parameters!$F$13,C494<=Parameters!$G$13),3,IF(AND(C494>Parameters!$G$13,C494<=Parameters!$H$13),4,IF(C494>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D494=\"\"),\"\",IF(D494<Parameters!$E$13,1,IF(AND(D494>Parameters!$E$13,D494<=Parameters!$F$13),2,IF(AND(D494>Parameters!$F$13,D494<=Parameters!$G$13),3,IF(AND(D494>Parameters!$G$13,D494<=Parameters!$H$13),4,IF(D494>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E494=\"\"),\"\",IF(E494<Parameters!$E$13,1,IF(AND(E494>Parameters!$E$13,E494<=Parameters!$F$13),2,IF(AND(E494>Parameters!$F$13,E494<=Parameters!$G$13),3,IF(AND(E494>Parameters!$G$13,E494<=Parameters!$H$13),4,IF(E494>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F494=\"\"),\"\",IF(F494<Parameters!$E$13,1,IF(AND(F494>Parameters!$E$13,F494<=Parameters!$F$13),2,IF(AND(F494>Parameters!$F$13,F494<=Parameters!$G$13),3,IF(AND(F494>Parameters!$G$13,F494<=Parameters!$H$13),4,IF(F494>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G494=\"\"),\"\",IF(G494<Parameters!$E$13,1,IF(AND(G494>Parameters!$E$13,G494<=Parameters!$F$13),2,IF(AND(G494>Parameters!$F$13,G494<=Parameters!$G$13),3,IF(AND(G494>Parameters!$G$13,G494<=Parameters!$H$13),4,IF(G494>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H494=\"\"),\"\",IF(H494<Parameters!$E$13,1,IF(AND(H494>Parameters!$E$13,H494<=Parameters!$F$13),2,IF(AND(H494>Parameters!$F$13,H494<=Parameters!$G$13),3,IF(AND(H494>Parameters!$G$13,H494<=Parameters!$H$13),4,IF(H494>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I494=\"\"),\"\",IF(I494<Parameters!$E$13,1,IF(AND(I494>Parameters!$E$13,I494<=Parameters!$F$13),2,IF(AND(I494>Parameters!$F$13,I494<=Parameters!$G$13),3,IF(AND(I494>Parameters!$G$13,I494<=Parameters!$H$13),4,IF(I494>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J494=\"\"),\"\",IF(J494<Parameters!$E$13,1,IF(AND(J494>Parameters!$E$13,J494<=Parameters!$F$13),2,IF(AND(J494>Parameters!$F$13,J494<=Parameters!$G$13),3,IF(AND(J494>Parameters!$G$13,J494<=Parameters!$H$13),4,IF(J494>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K494=\"\"),\"\",IF(K494<Parameters!$E$13,1,IF(AND(K494>Parameters!$E$13,K494<=Parameters!$F$13),2,IF(AND(K494>Parameters!$F$13,K494<=Parameters!$G$13),3,IF(AND(K494>Parameters!$G$13,K494<=Parameters!$H$13),4,IF(K494>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L494=\"\"),\"\",IF(L494<Parameters!$E$13,1,IF(AND(L494>Parameters!$E$13,L494<=Parameters!$F$13),2,IF(AND(L494>Parameters!$F$13,L494<=Parameters!$G$13),3,IF(AND(L494>Parameters!$G$13,L494<=Parameters!$H$13),4,IF(L494>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M494=\"\"),\"\",IF(M494<Parameters!$E$13,1,IF(AND(M494>Parameters!$E$13,M494<=Parameters!$F$13),2,IF(AND(M494>Parameters!$F$13,M494<=Parameters!$G$13),3,IF(AND(M494>Parameters!$G$13,M494<=Parameters!$H$13),4,IF(M494>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N494=\"\"),\"\",IF(N494<Parameters!$E$13,1,IF(AND(N494>Parameters!$E$13,N494<=Parameters!$F$13),2,IF(AND(N494>Parameters!$F$13,N494<=Parameters!$G$13),3,IF(AND(N494>Parameters!$G$13,N494<=Parameters!$H$13),4,IF(N494>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O494=\"\"),\"\",IF(O494<Parameters!$E$13,1,IF(AND(O494>Parameters!$E$13,O494<=Parameters!$F$13),2,IF(AND(O494>Parameters!$F$13,O494<=Parameters!$G$13),3,IF(AND(O494>Parameters!$G$13,O494<=Parameters!$H$13),4,IF(O494>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P494=\"\"),\"\",IF(P494<Parameters!$E$13,1,IF(AND(P494>Parameters!$E$13,P494<=Parameters!$F$13),2,IF(AND(P494>Parameters!$F$13,P494<=Parameters!$G$13),3,IF(AND(P494>Parameters!$G$13,P494<=Parameters!$H$13),4,IF(P494>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q494=\"\"),\"\",IF(Q494<Parameters!$E$13,1,IF(AND(Q494>Parameters!$E$13,Q494<=Parameters!$F$13),2,IF(AND(Q494>Parameters!$F$13,Q494<=Parameters!$G$13),3,IF(AND(Q494>Parameters!$G$13,Q494<=Parameters!$H$13),4,IF(Q494>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CO$5","v":"Debt to Assets"},{"$f":"Companies!B4","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B495,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B495,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A495,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B495,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B495,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A495,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B495,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B495,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A495,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B495,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B495,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A495,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B495,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B495,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A495,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B495,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B495,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A495,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B495,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B495,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A495,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B495,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B495,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A495,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B495,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B495,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A495,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B495,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B495,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A495,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B495,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B495,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A495,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B495,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B495,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A495,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B495,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B495,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A495,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B495,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B495,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A495,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B495,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B495,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A495,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C495=\"\"),\"\",IF(C495<Parameters!$E$13,1,IF(AND(C495>Parameters!$E$13,C495<=Parameters!$F$13),2,IF(AND(C495>Parameters!$F$13,C495<=Parameters!$G$13),3,IF(AND(C495>Parameters!$G$13,C495<=Parameters!$H$13),4,IF(C495>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D495=\"\"),\"\",IF(D495<Parameters!$E$13,1,IF(AND(D495>Parameters!$E$13,D495<=Parameters!$F$13),2,IF(AND(D495>Parameters!$F$13,D495<=Parameters!$G$13),3,IF(AND(D495>Parameters!$G$13,D495<=Parameters!$H$13),4,IF(D495>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E495=\"\"),\"\",IF(E495<Parameters!$E$13,1,IF(AND(E495>Parameters!$E$13,E495<=Parameters!$F$13),2,IF(AND(E495>Parameters!$F$13,E495<=Parameters!$G$13),3,IF(AND(E495>Parameters!$G$13,E495<=Parameters!$H$13),4,IF(E495>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F495=\"\"),\"\",IF(F495<Parameters!$E$13,1,IF(AND(F495>Parameters!$E$13,F495<=Parameters!$F$13),2,IF(AND(F495>Parameters!$F$13,F495<=Parameters!$G$13),3,IF(AND(F495>Parameters!$G$13,F495<=Parameters!$H$13),4,IF(F495>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G495=\"\"),\"\",IF(G495<Parameters!$E$13,1,IF(AND(G495>Parameters!$E$13,G495<=Parameters!$F$13),2,IF(AND(G495>Parameters!$F$13,G495<=Parameters!$G$13),3,IF(AND(G495>Parameters!$G$13,G495<=Parameters!$H$13),4,IF(G495>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H495=\"\"),\"\",IF(H495<Parameters!$E$13,1,IF(AND(H495>Parameters!$E$13,H495<=Parameters!$F$13),2,IF(AND(H495>Parameters!$F$13,H495<=Parameters!$G$13),3,IF(AND(H495>Parameters!$G$13,H495<=Parameters!$H$13),4,IF(H495>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I495=\"\"),\"\",IF(I495<Parameters!$E$13,1,IF(AND(I495>Parameters!$E$13,I495<=Parameters!$F$13),2,IF(AND(I495>Parameters!$F$13,I495<=Parameters!$G$13),3,IF(AND(I495>Parameters!$G$13,I495<=Parameters!$H$13),4,IF(I495>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J495=\"\"),\"\",IF(J495<Parameters!$E$13,1,IF(AND(J495>Parameters!$E$13,J495<=Parameters!$F$13),2,IF(AND(J495>Parameters!$F$13,J495<=Parameters!$G$13),3,IF(AND(J495>Parameters!$G$13,J495<=Parameters!$H$13),4,IF(J495>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K495=\"\"),\"\",IF(K495<Parameters!$E$13,1,IF(AND(K495>Parameters!$E$13,K495<=Parameters!$F$13),2,IF(AND(K495>Parameters!$F$13,K495<=Parameters!$G$13),3,IF(AND(K495>Parameters!$G$13,K495<=Parameters!$H$13),4,IF(K495>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L495=\"\"),\"\",IF(L495<Parameters!$E$13,1,IF(AND(L495>Parameters!$E$13,L495<=Parameters!$F$13),2,IF(AND(L495>Parameters!$F$13,L495<=Parameters!$G$13),3,IF(AND(L495>Parameters!$G$13,L495<=Parameters!$H$13),4,IF(L495>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M495=\"\"),\"\",IF(M495<Parameters!$E$13,1,IF(AND(M495>Parameters!$E$13,M495<=Parameters!$F$13),2,IF(AND(M495>Parameters!$F$13,M495<=Parameters!$G$13),3,IF(AND(M495>Parameters!$G$13,M495<=Parameters!$H$13),4,IF(M495>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N495=\"\"),\"\",IF(N495<Parameters!$E$13,1,IF(AND(N495>Parameters!$E$13,N495<=Parameters!$F$13),2,IF(AND(N495>Parameters!$F$13,N495<=Parameters!$G$13),3,IF(AND(N495>Parameters!$G$13,N495<=Parameters!$H$13),4,IF(N495>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O495=\"\"),\"\",IF(O495<Parameters!$E$13,1,IF(AND(O495>Parameters!$E$13,O495<=Parameters!$F$13),2,IF(AND(O495>Parameters!$F$13,O495<=Parameters!$G$13),3,IF(AND(O495>Parameters!$G$13,O495<=Parameters!$H$13),4,IF(O495>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P495=\"\"),\"\",IF(P495<Parameters!$E$13,1,IF(AND(P495>Parameters!$E$13,P495<=Parameters!$F$13),2,IF(AND(P495>Parameters!$F$13,P495<=Parameters!$G$13),3,IF(AND(P495>Parameters!$G$13,P495<=Parameters!$H$13),4,IF(P495>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q495=\"\"),\"\",IF(Q495<Parameters!$E$13,1,IF(AND(Q495>Parameters!$E$13,Q495<=Parameters!$F$13),2,IF(AND(Q495>Parameters!$F$13,Q495<=Parameters!$G$13),3,IF(AND(Q495>Parameters!$G$13,Q495<=Parameters!$H$13),4,IF(Q495>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CO$5","v":"Debt to Assets"},{"$f":"Companies!B5","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B496,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B496,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A496,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B496,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B496,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A496,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B496,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B496,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A496,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B496,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B496,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A496,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B496,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B496,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A496,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B496,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B496,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A496,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B496,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B496,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A496,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B496,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B496,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A496,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B496,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B496,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A496,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B496,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B496,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A496,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B496,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B496,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A496,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B496,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B496,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A496,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B496,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B496,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A496,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B496,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B496,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A496,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B496,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B496,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A496,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C496=\"\"),\"\",IF(C496<Parameters!$E$13,1,IF(AND(C496>Parameters!$E$13,C496<=Parameters!$F$13),2,IF(AND(C496>Parameters!$F$13,C496<=Parameters!$G$13),3,IF(AND(C496>Parameters!$G$13,C496<=Parameters!$H$13),4,IF(C496>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D496=\"\"),\"\",IF(D496<Parameters!$E$13,1,IF(AND(D496>Parameters!$E$13,D496<=Parameters!$F$13),2,IF(AND(D496>Parameters!$F$13,D496<=Parameters!$G$13),3,IF(AND(D496>Parameters!$G$13,D496<=Parameters!$H$13),4,IF(D496>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E496=\"\"),\"\",IF(E496<Parameters!$E$13,1,IF(AND(E496>Parameters!$E$13,E496<=Parameters!$F$13),2,IF(AND(E496>Parameters!$F$13,E496<=Parameters!$G$13),3,IF(AND(E496>Parameters!$G$13,E496<=Parameters!$H$13),4,IF(E496>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F496=\"\"),\"\",IF(F496<Parameters!$E$13,1,IF(AND(F496>Parameters!$E$13,F496<=Parameters!$F$13),2,IF(AND(F496>Parameters!$F$13,F496<=Parameters!$G$13),3,IF(AND(F496>Parameters!$G$13,F496<=Parameters!$H$13),4,IF(F496>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G496=\"\"),\"\",IF(G496<Parameters!$E$13,1,IF(AND(G496>Parameters!$E$13,G496<=Parameters!$F$13),2,IF(AND(G496>Parameters!$F$13,G496<=Parameters!$G$13),3,IF(AND(G496>Parameters!$G$13,G496<=Parameters!$H$13),4,IF(G496>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H496=\"\"),\"\",IF(H496<Parameters!$E$13,1,IF(AND(H496>Parameters!$E$13,H496<=Parameters!$F$13),2,IF(AND(H496>Parameters!$F$13,H496<=Parameters!$G$13),3,IF(AND(H496>Parameters!$G$13,H496<=Parameters!$H$13),4,IF(H496>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I496=\"\"),\"\",IF(I496<Parameters!$E$13,1,IF(AND(I496>Parameters!$E$13,I496<=Parameters!$F$13),2,IF(AND(I496>Parameters!$F$13,I496<=Parameters!$G$13),3,IF(AND(I496>Parameters!$G$13,I496<=Parameters!$H$13),4,IF(I496>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J496=\"\"),\"\",IF(J496<Parameters!$E$13,1,IF(AND(J496>Parameters!$E$13,J496<=Parameters!$F$13),2,IF(AND(J496>Parameters!$F$13,J496<=Parameters!$G$13),3,IF(AND(J496>Parameters!$G$13,J496<=Parameters!$H$13),4,IF(J496>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K496=\"\"),\"\",IF(K496<Parameters!$E$13,1,IF(AND(K496>Parameters!$E$13,K496<=Parameters!$F$13),2,IF(AND(K496>Parameters!$F$13,K496<=Parameters!$G$13),3,IF(AND(K496>Parameters!$G$13,K496<=Parameters!$H$13),4,IF(K496>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L496=\"\"),\"\",IF(L496<Parameters!$E$13,1,IF(AND(L496>Parameters!$E$13,L496<=Parameters!$F$13),2,IF(AND(L496>Parameters!$F$13,L496<=Parameters!$G$13),3,IF(AND(L496>Parameters!$G$13,L496<=Parameters!$H$13),4,IF(L496>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M496=\"\"),\"\",IF(M496<Parameters!$E$13,1,IF(AND(M496>Parameters!$E$13,M496<=Parameters!$F$13),2,IF(AND(M496>Parameters!$F$13,M496<=Parameters!$G$13),3,IF(AND(M496>Parameters!$G$13,M496<=Parameters!$H$13),4,IF(M496>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N496=\"\"),\"\",IF(N496<Parameters!$E$13,1,IF(AND(N496>Parameters!$E$13,N496<=Parameters!$F$13),2,IF(AND(N496>Parameters!$F$13,N496<=Parameters!$G$13),3,IF(AND(N496>Parameters!$G$13,N496<=Parameters!$H$13),4,IF(N496>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O496=\"\"),\"\",IF(O496<Parameters!$E$13,1,IF(AND(O496>Parameters!$E$13,O496<=Parameters!$F$13),2,IF(AND(O496>Parameters!$F$13,O496<=Parameters!$G$13),3,IF(AND(O496>Parameters!$G$13,O496<=Parameters!$H$13),4,IF(O496>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P496=\"\"),\"\",IF(P496<Parameters!$E$13,1,IF(AND(P496>Parameters!$E$13,P496<=Parameters!$F$13),2,IF(AND(P496>Parameters!$F$13,P496<=Parameters!$G$13),3,IF(AND(P496>Parameters!$G$13,P496<=Parameters!$H$13),4,IF(P496>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q496=\"\"),\"\",IF(Q496<Parameters!$E$13,1,IF(AND(Q496>Parameters!$E$13,Q496<=Parameters!$F$13),2,IF(AND(Q496>Parameters!$F$13,Q496<=Parameters!$G$13),3,IF(AND(Q496>Parameters!$G$13,Q496<=Parameters!$H$13),4,IF(Q496>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CO$5","v":"Debt to Assets"},{"$f":"Companies!B6","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B497,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B497,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A497,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B497,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B497,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A497,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B497,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B497,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A497,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B497,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B497,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A497,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B497,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B497,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A497,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B497,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B497,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A497,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B497,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B497,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A497,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B497,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B497,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A497,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B497,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B497,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A497,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B497,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B497,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A497,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B497,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B497,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A497,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B497,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B497,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A497,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B497,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B497,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A497,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B497,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B497,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A497,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B497,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B497,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A497,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C497=\"\"),\"\",IF(C497<Parameters!$E$13,1,IF(AND(C497>Parameters!$E$13,C497<=Parameters!$F$13),2,IF(AND(C497>Parameters!$F$13,C497<=Parameters!$G$13),3,IF(AND(C497>Parameters!$G$13,C497<=Parameters!$H$13),4,IF(C497>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D497=\"\"),\"\",IF(D497<Parameters!$E$13,1,IF(AND(D497>Parameters!$E$13,D497<=Parameters!$F$13),2,IF(AND(D497>Parameters!$F$13,D497<=Parameters!$G$13),3,IF(AND(D497>Parameters!$G$13,D497<=Parameters!$H$13),4,IF(D497>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E497=\"\"),\"\",IF(E497<Parameters!$E$13,1,IF(AND(E497>Parameters!$E$13,E497<=Parameters!$F$13),2,IF(AND(E497>Parameters!$F$13,E497<=Parameters!$G$13),3,IF(AND(E497>Parameters!$G$13,E497<=Parameters!$H$13),4,IF(E497>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F497=\"\"),\"\",IF(F497<Parameters!$E$13,1,IF(AND(F497>Parameters!$E$13,F497<=Parameters!$F$13),2,IF(AND(F497>Parameters!$F$13,F497<=Parameters!$G$13),3,IF(AND(F497>Parameters!$G$13,F497<=Parameters!$H$13),4,IF(F497>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G497=\"\"),\"\",IF(G497<Parameters!$E$13,1,IF(AND(G497>Parameters!$E$13,G497<=Parameters!$F$13),2,IF(AND(G497>Parameters!$F$13,G497<=Parameters!$G$13),3,IF(AND(G497>Parameters!$G$13,G497<=Parameters!$H$13),4,IF(G497>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H497=\"\"),\"\",IF(H497<Parameters!$E$13,1,IF(AND(H497>Parameters!$E$13,H497<=Parameters!$F$13),2,IF(AND(H497>Parameters!$F$13,H497<=Parameters!$G$13),3,IF(AND(H497>Parameters!$G$13,H497<=Parameters!$H$13),4,IF(H497>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I497=\"\"),\"\",IF(I497<Parameters!$E$13,1,IF(AND(I497>Parameters!$E$13,I497<=Parameters!$F$13),2,IF(AND(I497>Parameters!$F$13,I497<=Parameters!$G$13),3,IF(AND(I497>Parameters!$G$13,I497<=Parameters!$H$13),4,IF(I497>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J497=\"\"),\"\",IF(J497<Parameters!$E$13,1,IF(AND(J497>Parameters!$E$13,J497<=Parameters!$F$13),2,IF(AND(J497>Parameters!$F$13,J497<=Parameters!$G$13),3,IF(AND(J497>Parameters!$G$13,J497<=Parameters!$H$13),4,IF(J497>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K497=\"\"),\"\",IF(K497<Parameters!$E$13,1,IF(AND(K497>Parameters!$E$13,K497<=Parameters!$F$13),2,IF(AND(K497>Parameters!$F$13,K497<=Parameters!$G$13),3,IF(AND(K497>Parameters!$G$13,K497<=Parameters!$H$13),4,IF(K497>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L497=\"\"),\"\",IF(L497<Parameters!$E$13,1,IF(AND(L497>Parameters!$E$13,L497<=Parameters!$F$13),2,IF(AND(L497>Parameters!$F$13,L497<=Parameters!$G$13),3,IF(AND(L497>Parameters!$G$13,L497<=Parameters!$H$13),4,IF(L497>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M497=\"\"),\"\",IF(M497<Parameters!$E$13,1,IF(AND(M497>Parameters!$E$13,M497<=Parameters!$F$13),2,IF(AND(M497>Parameters!$F$13,M497<=Parameters!$G$13),3,IF(AND(M497>Parameters!$G$13,M497<=Parameters!$H$13),4,IF(M497>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N497=\"\"),\"\",IF(N497<Parameters!$E$13,1,IF(AND(N497>Parameters!$E$13,N497<=Parameters!$F$13),2,IF(AND(N497>Parameters!$F$13,N497<=Parameters!$G$13),3,IF(AND(N497>Parameters!$G$13,N497<=Parameters!$H$13),4,IF(N497>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O497=\"\"),\"\",IF(O497<Parameters!$E$13,1,IF(AND(O497>Parameters!$E$13,O497<=Parameters!$F$13),2,IF(AND(O497>Parameters!$F$13,O497<=Parameters!$G$13),3,IF(AND(O497>Parameters!$G$13,O497<=Parameters!$H$13),4,IF(O497>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P497=\"\"),\"\",IF(P497<Parameters!$E$13,1,IF(AND(P497>Parameters!$E$13,P497<=Parameters!$F$13),2,IF(AND(P497>Parameters!$F$13,P497<=Parameters!$G$13),3,IF(AND(P497>Parameters!$G$13,P497<=Parameters!$H$13),4,IF(P497>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q497=\"\"),\"\",IF(Q497<Parameters!$E$13,1,IF(AND(Q497>Parameters!$E$13,Q497<=Parameters!$F$13),2,IF(AND(Q497>Parameters!$F$13,Q497<=Parameters!$G$13),3,IF(AND(Q497>Parameters!$G$13,Q497<=Parameters!$H$13),4,IF(Q497>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CO$5","v":"Debt to Assets"},{"$f":"Companies!B7","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B498,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B498,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A498,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B498,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B498,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A498,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B498,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B498,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A498,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B498,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B498,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A498,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B498,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B498,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A498,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B498,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B498,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A498,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B498,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B498,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A498,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B498,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B498,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A498,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B498,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B498,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A498,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B498,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B498,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A498,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B498,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B498,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A498,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B498,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B498,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A498,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B498,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B498,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A498,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B498,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B498,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A498,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B498,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B498,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A498,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C498=\"\"),\"\",IF(C498<Parameters!$E$13,1,IF(AND(C498>Parameters!$E$13,C498<=Parameters!$F$13),2,IF(AND(C498>Parameters!$F$13,C498<=Parameters!$G$13),3,IF(AND(C498>Parameters!$G$13,C498<=Parameters!$H$13),4,IF(C498>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D498=\"\"),\"\",IF(D498<Parameters!$E$13,1,IF(AND(D498>Parameters!$E$13,D498<=Parameters!$F$13),2,IF(AND(D498>Parameters!$F$13,D498<=Parameters!$G$13),3,IF(AND(D498>Parameters!$G$13,D498<=Parameters!$H$13),4,IF(D498>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E498=\"\"),\"\",IF(E498<Parameters!$E$13,1,IF(AND(E498>Parameters!$E$13,E498<=Parameters!$F$13),2,IF(AND(E498>Parameters!$F$13,E498<=Parameters!$G$13),3,IF(AND(E498>Parameters!$G$13,E498<=Parameters!$H$13),4,IF(E498>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F498=\"\"),\"\",IF(F498<Parameters!$E$13,1,IF(AND(F498>Parameters!$E$13,F498<=Parameters!$F$13),2,IF(AND(F498>Parameters!$F$13,F498<=Parameters!$G$13),3,IF(AND(F498>Parameters!$G$13,F498<=Parameters!$H$13),4,IF(F498>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G498=\"\"),\"\",IF(G498<Parameters!$E$13,1,IF(AND(G498>Parameters!$E$13,G498<=Parameters!$F$13),2,IF(AND(G498>Parameters!$F$13,G498<=Parameters!$G$13),3,IF(AND(G498>Parameters!$G$13,G498<=Parameters!$H$13),4,IF(G498>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H498=\"\"),\"\",IF(H498<Parameters!$E$13,1,IF(AND(H498>Parameters!$E$13,H498<=Parameters!$F$13),2,IF(AND(H498>Parameters!$F$13,H498<=Parameters!$G$13),3,IF(AND(H498>Parameters!$G$13,H498<=Parameters!$H$13),4,IF(H498>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I498=\"\"),\"\",IF(I498<Parameters!$E$13,1,IF(AND(I498>Parameters!$E$13,I498<=Parameters!$F$13),2,IF(AND(I498>Parameters!$F$13,I498<=Parameters!$G$13),3,IF(AND(I498>Parameters!$G$13,I498<=Parameters!$H$13),4,IF(I498>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J498=\"\"),\"\",IF(J498<Parameters!$E$13,1,IF(AND(J498>Parameters!$E$13,J498<=Parameters!$F$13),2,IF(AND(J498>Parameters!$F$13,J498<=Parameters!$G$13),3,IF(AND(J498>Parameters!$G$13,J498<=Parameters!$H$13),4,IF(J498>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K498=\"\"),\"\",IF(K498<Parameters!$E$13,1,IF(AND(K498>Parameters!$E$13,K498<=Parameters!$F$13),2,IF(AND(K498>Parameters!$F$13,K498<=Parameters!$G$13),3,IF(AND(K498>Parameters!$G$13,K498<=Parameters!$H$13),4,IF(K498>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L498=\"\"),\"\",IF(L498<Parameters!$E$13,1,IF(AND(L498>Parameters!$E$13,L498<=Parameters!$F$13),2,IF(AND(L498>Parameters!$F$13,L498<=Parameters!$G$13),3,IF(AND(L498>Parameters!$G$13,L498<=Parameters!$H$13),4,IF(L498>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M498=\"\"),\"\",IF(M498<Parameters!$E$13,1,IF(AND(M498>Parameters!$E$13,M498<=Parameters!$F$13),2,IF(AND(M498>Parameters!$F$13,M498<=Parameters!$G$13),3,IF(AND(M498>Parameters!$G$13,M498<=Parameters!$H$13),4,IF(M498>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N498=\"\"),\"\",IF(N498<Parameters!$E$13,1,IF(AND(N498>Parameters!$E$13,N498<=Parameters!$F$13),2,IF(AND(N498>Parameters!$F$13,N498<=Parameters!$G$13),3,IF(AND(N498>Parameters!$G$13,N498<=Parameters!$H$13),4,IF(N498>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O498=\"\"),\"\",IF(O498<Parameters!$E$13,1,IF(AND(O498>Parameters!$E$13,O498<=Parameters!$F$13),2,IF(AND(O498>Parameters!$F$13,O498<=Parameters!$G$13),3,IF(AND(O498>Parameters!$G$13,O498<=Parameters!$H$13),4,IF(O498>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P498=\"\"),\"\",IF(P498<Parameters!$E$13,1,IF(AND(P498>Parameters!$E$13,P498<=Parameters!$F$13),2,IF(AND(P498>Parameters!$F$13,P498<=Parameters!$G$13),3,IF(AND(P498>Parameters!$G$13,P498<=Parameters!$H$13),4,IF(P498>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q498=\"\"),\"\",IF(Q498<Parameters!$E$13,1,IF(AND(Q498>Parameters!$E$13,Q498<=Parameters!$F$13),2,IF(AND(Q498>Parameters!$F$13,Q498<=Parameters!$G$13),3,IF(AND(Q498>Parameters!$G$13,Q498<=Parameters!$H$13),4,IF(Q498>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CO$5","v":"Debt to Assets"},{"$f":"Companies!B8","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B499,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B499,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A499,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B499,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B499,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A499,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B499,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B499,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A499,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B499,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B499,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A499,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B499,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B499,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A499,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B499,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B499,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A499,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B499,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B499,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A499,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B499,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B499,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A499,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B499,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B499,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A499,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B499,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B499,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A499,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B499,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B499,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A499,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B499,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B499,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A499,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B499,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B499,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A499,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B499,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B499,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A499,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B499,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B499,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A499,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C499=\"\"),\"\",IF(C499<Parameters!$E$13,1,IF(AND(C499>Parameters!$E$13,C499<=Parameters!$F$13),2,IF(AND(C499>Parameters!$F$13,C499<=Parameters!$G$13),3,IF(AND(C499>Parameters!$G$13,C499<=Parameters!$H$13),4,IF(C499>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D499=\"\"),\"\",IF(D499<Parameters!$E$13,1,IF(AND(D499>Parameters!$E$13,D499<=Parameters!$F$13),2,IF(AND(D499>Parameters!$F$13,D499<=Parameters!$G$13),3,IF(AND(D499>Parameters!$G$13,D499<=Parameters!$H$13),4,IF(D499>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E499=\"\"),\"\",IF(E499<Parameters!$E$13,1,IF(AND(E499>Parameters!$E$13,E499<=Parameters!$F$13),2,IF(AND(E499>Parameters!$F$13,E499<=Parameters!$G$13),3,IF(AND(E499>Parameters!$G$13,E499<=Parameters!$H$13),4,IF(E499>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F499=\"\"),\"\",IF(F499<Parameters!$E$13,1,IF(AND(F499>Parameters!$E$13,F499<=Parameters!$F$13),2,IF(AND(F499>Parameters!$F$13,F499<=Parameters!$G$13),3,IF(AND(F499>Parameters!$G$13,F499<=Parameters!$H$13),4,IF(F499>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G499=\"\"),\"\",IF(G499<Parameters!$E$13,1,IF(AND(G499>Parameters!$E$13,G499<=Parameters!$F$13),2,IF(AND(G499>Parameters!$F$13,G499<=Parameters!$G$13),3,IF(AND(G499>Parameters!$G$13,G499<=Parameters!$H$13),4,IF(G499>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H499=\"\"),\"\",IF(H499<Parameters!$E$13,1,IF(AND(H499>Parameters!$E$13,H499<=Parameters!$F$13),2,IF(AND(H499>Parameters!$F$13,H499<=Parameters!$G$13),3,IF(AND(H499>Parameters!$G$13,H499<=Parameters!$H$13),4,IF(H499>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I499=\"\"),\"\",IF(I499<Parameters!$E$13,1,IF(AND(I499>Parameters!$E$13,I499<=Parameters!$F$13),2,IF(AND(I499>Parameters!$F$13,I499<=Parameters!$G$13),3,IF(AND(I499>Parameters!$G$13,I499<=Parameters!$H$13),4,IF(I499>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J499=\"\"),\"\",IF(J499<Parameters!$E$13,1,IF(AND(J499>Parameters!$E$13,J499<=Parameters!$F$13),2,IF(AND(J499>Parameters!$F$13,J499<=Parameters!$G$13),3,IF(AND(J499>Parameters!$G$13,J499<=Parameters!$H$13),4,IF(J499>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K499=\"\"),\"\",IF(K499<Parameters!$E$13,1,IF(AND(K499>Parameters!$E$13,K499<=Parameters!$F$13),2,IF(AND(K499>Parameters!$F$13,K499<=Parameters!$G$13),3,IF(AND(K499>Parameters!$G$13,K499<=Parameters!$H$13),4,IF(K499>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L499=\"\"),\"\",IF(L499<Parameters!$E$13,1,IF(AND(L499>Parameters!$E$13,L499<=Parameters!$F$13),2,IF(AND(L499>Parameters!$F$13,L499<=Parameters!$G$13),3,IF(AND(L499>Parameters!$G$13,L499<=Parameters!$H$13),4,IF(L499>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M499=\"\"),\"\",IF(M499<Parameters!$E$13,1,IF(AND(M499>Parameters!$E$13,M499<=Parameters!$F$13),2,IF(AND(M499>Parameters!$F$13,M499<=Parameters!$G$13),3,IF(AND(M499>Parameters!$G$13,M499<=Parameters!$H$13),4,IF(M499>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N499=\"\"),\"\",IF(N499<Parameters!$E$13,1,IF(AND(N499>Parameters!$E$13,N499<=Parameters!$F$13),2,IF(AND(N499>Parameters!$F$13,N499<=Parameters!$G$13),3,IF(AND(N499>Parameters!$G$13,N499<=Parameters!$H$13),4,IF(N499>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O499=\"\"),\"\",IF(O499<Parameters!$E$13,1,IF(AND(O499>Parameters!$E$13,O499<=Parameters!$F$13),2,IF(AND(O499>Parameters!$F$13,O499<=Parameters!$G$13),3,IF(AND(O499>Parameters!$G$13,O499<=Parameters!$H$13),4,IF(O499>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P499=\"\"),\"\",IF(P499<Parameters!$E$13,1,IF(AND(P499>Parameters!$E$13,P499<=Parameters!$F$13),2,IF(AND(P499>Parameters!$F$13,P499<=Parameters!$G$13),3,IF(AND(P499>Parameters!$G$13,P499<=Parameters!$H$13),4,IF(P499>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q499=\"\"),\"\",IF(Q499<Parameters!$E$13,1,IF(AND(Q499>Parameters!$E$13,Q499<=Parameters!$F$13),2,IF(AND(Q499>Parameters!$F$13,Q499<=Parameters!$G$13),3,IF(AND(Q499>Parameters!$G$13,Q499<=Parameters!$H$13),4,IF(Q499>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CO$5","v":"Debt to Assets"},{"$f":"Companies!B9","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B500,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B500,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A500,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B500,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B500,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A500,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B500,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B500,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A500,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B500,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B500,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A500,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B500,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B500,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A500,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B500,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B500,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A500,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B500,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B500,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A500,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B500,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B500,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A500,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B500,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B500,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A500,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B500,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B500,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A500,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B500,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B500,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A500,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B500,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B500,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A500,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B500,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B500,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A500,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B500,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B500,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A500,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B500,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B500,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A500,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C500=\"\"),\"\",IF(C500<Parameters!$E$13,1,IF(AND(C500>Parameters!$E$13,C500<=Parameters!$F$13),2,IF(AND(C500>Parameters!$F$13,C500<=Parameters!$G$13),3,IF(AND(C500>Parameters!$G$13,C500<=Parameters!$H$13),4,IF(C500>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D500=\"\"),\"\",IF(D500<Parameters!$E$13,1,IF(AND(D500>Parameters!$E$13,D500<=Parameters!$F$13),2,IF(AND(D500>Parameters!$F$13,D500<=Parameters!$G$13),3,IF(AND(D500>Parameters!$G$13,D500<=Parameters!$H$13),4,IF(D500>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E500=\"\"),\"\",IF(E500<Parameters!$E$13,1,IF(AND(E500>Parameters!$E$13,E500<=Parameters!$F$13),2,IF(AND(E500>Parameters!$F$13,E500<=Parameters!$G$13),3,IF(AND(E500>Parameters!$G$13,E500<=Parameters!$H$13),4,IF(E500>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F500=\"\"),\"\",IF(F500<Parameters!$E$13,1,IF(AND(F500>Parameters!$E$13,F500<=Parameters!$F$13),2,IF(AND(F500>Parameters!$F$13,F500<=Parameters!$G$13),3,IF(AND(F500>Parameters!$G$13,F500<=Parameters!$H$13),4,IF(F500>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G500=\"\"),\"\",IF(G500<Parameters!$E$13,1,IF(AND(G500>Parameters!$E$13,G500<=Parameters!$F$13),2,IF(AND(G500>Parameters!$F$13,G500<=Parameters!$G$13),3,IF(AND(G500>Parameters!$G$13,G500<=Parameters!$H$13),4,IF(G500>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H500=\"\"),\"\",IF(H500<Parameters!$E$13,1,IF(AND(H500>Parameters!$E$13,H500<=Parameters!$F$13),2,IF(AND(H500>Parameters!$F$13,H500<=Parameters!$G$13),3,IF(AND(H500>Parameters!$G$13,H500<=Parameters!$H$13),4,IF(H500>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I500=\"\"),\"\",IF(I500<Parameters!$E$13,1,IF(AND(I500>Parameters!$E$13,I500<=Parameters!$F$13),2,IF(AND(I500>Parameters!$F$13,I500<=Parameters!$G$13),3,IF(AND(I500>Parameters!$G$13,I500<=Parameters!$H$13),4,IF(I500>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J500=\"\"),\"\",IF(J500<Parameters!$E$13,1,IF(AND(J500>Parameters!$E$13,J500<=Parameters!$F$13),2,IF(AND(J500>Parameters!$F$13,J500<=Parameters!$G$13),3,IF(AND(J500>Parameters!$G$13,J500<=Parameters!$H$13),4,IF(J500>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K500=\"\"),\"\",IF(K500<Parameters!$E$13,1,IF(AND(K500>Parameters!$E$13,K500<=Parameters!$F$13),2,IF(AND(K500>Parameters!$F$13,K500<=Parameters!$G$13),3,IF(AND(K500>Parameters!$G$13,K500<=Parameters!$H$13),4,IF(K500>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L500=\"\"),\"\",IF(L500<Parameters!$E$13,1,IF(AND(L500>Parameters!$E$13,L500<=Parameters!$F$13),2,IF(AND(L500>Parameters!$F$13,L500<=Parameters!$G$13),3,IF(AND(L500>Parameters!$G$13,L500<=Parameters!$H$13),4,IF(L500>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M500=\"\"),\"\",IF(M500<Parameters!$E$13,1,IF(AND(M500>Parameters!$E$13,M500<=Parameters!$F$13),2,IF(AND(M500>Parameters!$F$13,M500<=Parameters!$G$13),3,IF(AND(M500>Parameters!$G$13,M500<=Parameters!$H$13),4,IF(M500>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N500=\"\"),\"\",IF(N500<Parameters!$E$13,1,IF(AND(N500>Parameters!$E$13,N500<=Parameters!$F$13),2,IF(AND(N500>Parameters!$F$13,N500<=Parameters!$G$13),3,IF(AND(N500>Parameters!$G$13,N500<=Parameters!$H$13),4,IF(N500>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O500=\"\"),\"\",IF(O500<Parameters!$E$13,1,IF(AND(O500>Parameters!$E$13,O500<=Parameters!$F$13),2,IF(AND(O500>Parameters!$F$13,O500<=Parameters!$G$13),3,IF(AND(O500>Parameters!$G$13,O500<=Parameters!$H$13),4,IF(O500>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P500=\"\"),\"\",IF(P500<Parameters!$E$13,1,IF(AND(P500>Parameters!$E$13,P500<=Parameters!$F$13),2,IF(AND(P500>Parameters!$F$13,P500<=Parameters!$G$13),3,IF(AND(P500>Parameters!$G$13,P500<=Parameters!$H$13),4,IF(P500>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q500=\"\"),\"\",IF(Q500<Parameters!$E$13,1,IF(AND(Q500>Parameters!$E$13,Q500<=Parameters!$F$13),2,IF(AND(Q500>Parameters!$F$13,Q500<=Parameters!$G$13),3,IF(AND(Q500>Parameters!$G$13,Q500<=Parameters!$H$13),4,IF(Q500>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CO$5","v":"Debt to Assets"},{"$f":"Companies!B10","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B501,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B501,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A501,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B501,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B501,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A501,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B501,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B501,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A501,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B501,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B501,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A501,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B501,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B501,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A501,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B501,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B501,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A501,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B501,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B501,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A501,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B501,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B501,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A501,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B501,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B501,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A501,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B501,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B501,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A501,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B501,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B501,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A501,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B501,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B501,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A501,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B501,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B501,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A501,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B501,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B501,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A501,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B501,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B501,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A501,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C501=\"\"),\"\",IF(C501<Parameters!$E$13,1,IF(AND(C501>Parameters!$E$13,C501<=Parameters!$F$13),2,IF(AND(C501>Parameters!$F$13,C501<=Parameters!$G$13),3,IF(AND(C501>Parameters!$G$13,C501<=Parameters!$H$13),4,IF(C501>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D501=\"\"),\"\",IF(D501<Parameters!$E$13,1,IF(AND(D501>Parameters!$E$13,D501<=Parameters!$F$13),2,IF(AND(D501>Parameters!$F$13,D501<=Parameters!$G$13),3,IF(AND(D501>Parameters!$G$13,D501<=Parameters!$H$13),4,IF(D501>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E501=\"\"),\"\",IF(E501<Parameters!$E$13,1,IF(AND(E501>Parameters!$E$13,E501<=Parameters!$F$13),2,IF(AND(E501>Parameters!$F$13,E501<=Parameters!$G$13),3,IF(AND(E501>Parameters!$G$13,E501<=Parameters!$H$13),4,IF(E501>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F501=\"\"),\"\",IF(F501<Parameters!$E$13,1,IF(AND(F501>Parameters!$E$13,F501<=Parameters!$F$13),2,IF(AND(F501>Parameters!$F$13,F501<=Parameters!$G$13),3,IF(AND(F501>Parameters!$G$13,F501<=Parameters!$H$13),4,IF(F501>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G501=\"\"),\"\",IF(G501<Parameters!$E$13,1,IF(AND(G501>Parameters!$E$13,G501<=Parameters!$F$13),2,IF(AND(G501>Parameters!$F$13,G501<=Parameters!$G$13),3,IF(AND(G501>Parameters!$G$13,G501<=Parameters!$H$13),4,IF(G501>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H501=\"\"),\"\",IF(H501<Parameters!$E$13,1,IF(AND(H501>Parameters!$E$13,H501<=Parameters!$F$13),2,IF(AND(H501>Parameters!$F$13,H501<=Parameters!$G$13),3,IF(AND(H501>Parameters!$G$13,H501<=Parameters!$H$13),4,IF(H501>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I501=\"\"),\"\",IF(I501<Parameters!$E$13,1,IF(AND(I501>Parameters!$E$13,I501<=Parameters!$F$13),2,IF(AND(I501>Parameters!$F$13,I501<=Parameters!$G$13),3,IF(AND(I501>Parameters!$G$13,I501<=Parameters!$H$13),4,IF(I501>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J501=\"\"),\"\",IF(J501<Parameters!$E$13,1,IF(AND(J501>Parameters!$E$13,J501<=Parameters!$F$13),2,IF(AND(J501>Parameters!$F$13,J501<=Parameters!$G$13),3,IF(AND(J501>Parameters!$G$13,J501<=Parameters!$H$13),4,IF(J501>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K501=\"\"),\"\",IF(K501<Parameters!$E$13,1,IF(AND(K501>Parameters!$E$13,K501<=Parameters!$F$13),2,IF(AND(K501>Parameters!$F$13,K501<=Parameters!$G$13),3,IF(AND(K501>Parameters!$G$13,K501<=Parameters!$H$13),4,IF(K501>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L501=\"\"),\"\",IF(L501<Parameters!$E$13,1,IF(AND(L501>Parameters!$E$13,L501<=Parameters!$F$13),2,IF(AND(L501>Parameters!$F$13,L501<=Parameters!$G$13),3,IF(AND(L501>Parameters!$G$13,L501<=Parameters!$H$13),4,IF(L501>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M501=\"\"),\"\",IF(M501<Parameters!$E$13,1,IF(AND(M501>Parameters!$E$13,M501<=Parameters!$F$13),2,IF(AND(M501>Parameters!$F$13,M501<=Parameters!$G$13),3,IF(AND(M501>Parameters!$G$13,M501<=Parameters!$H$13),4,IF(M501>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N501=\"\"),\"\",IF(N501<Parameters!$E$13,1,IF(AND(N501>Parameters!$E$13,N501<=Parameters!$F$13),2,IF(AND(N501>Parameters!$F$13,N501<=Parameters!$G$13),3,IF(AND(N501>Parameters!$G$13,N501<=Parameters!$H$13),4,IF(N501>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O501=\"\"),\"\",IF(O501<Parameters!$E$13,1,IF(AND(O501>Parameters!$E$13,O501<=Parameters!$F$13),2,IF(AND(O501>Parameters!$F$13,O501<=Parameters!$G$13),3,IF(AND(O501>Parameters!$G$13,O501<=Parameters!$H$13),4,IF(O501>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P501=\"\"),\"\",IF(P501<Parameters!$E$13,1,IF(AND(P501>Parameters!$E$13,P501<=Parameters!$F$13),2,IF(AND(P501>Parameters!$F$13,P501<=Parameters!$G$13),3,IF(AND(P501>Parameters!$G$13,P501<=Parameters!$H$13),4,IF(P501>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q501=\"\"),\"\",IF(Q501<Parameters!$E$13,1,IF(AND(Q501>Parameters!$E$13,Q501<=Parameters!$F$13),2,IF(AND(Q501>Parameters!$F$13,Q501<=Parameters!$G$13),3,IF(AND(Q501>Parameters!$G$13,Q501<=Parameters!$H$13),4,IF(Q501>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CO$5","v":"Debt to Assets"},{"$f":"Companies!B11","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B502,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B502,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A502,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B502,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B502,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A502,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B502,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B502,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A502,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B502,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B502,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A502,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B502,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B502,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A502,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B502,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B502,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A502,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B502,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B502,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A502,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B502,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B502,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A502,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B502,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B502,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A502,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B502,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B502,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A502,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B502,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B502,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A502,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B502,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B502,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A502,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B502,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B502,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A502,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B502,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B502,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A502,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B502,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B502,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A502,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C502=\"\"),\"\",IF(C502<Parameters!$E$13,1,IF(AND(C502>Parameters!$E$13,C502<=Parameters!$F$13),2,IF(AND(C502>Parameters!$F$13,C502<=Parameters!$G$13),3,IF(AND(C502>Parameters!$G$13,C502<=Parameters!$H$13),4,IF(C502>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D502=\"\"),\"\",IF(D502<Parameters!$E$13,1,IF(AND(D502>Parameters!$E$13,D502<=Parameters!$F$13),2,IF(AND(D502>Parameters!$F$13,D502<=Parameters!$G$13),3,IF(AND(D502>Parameters!$G$13,D502<=Parameters!$H$13),4,IF(D502>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E502=\"\"),\"\",IF(E502<Parameters!$E$13,1,IF(AND(E502>Parameters!$E$13,E502<=Parameters!$F$13),2,IF(AND(E502>Parameters!$F$13,E502<=Parameters!$G$13),3,IF(AND(E502>Parameters!$G$13,E502<=Parameters!$H$13),4,IF(E502>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F502=\"\"),\"\",IF(F502<Parameters!$E$13,1,IF(AND(F502>Parameters!$E$13,F502<=Parameters!$F$13),2,IF(AND(F502>Parameters!$F$13,F502<=Parameters!$G$13),3,IF(AND(F502>Parameters!$G$13,F502<=Parameters!$H$13),4,IF(F502>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G502=\"\"),\"\",IF(G502<Parameters!$E$13,1,IF(AND(G502>Parameters!$E$13,G502<=Parameters!$F$13),2,IF(AND(G502>Parameters!$F$13,G502<=Parameters!$G$13),3,IF(AND(G502>Parameters!$G$13,G502<=Parameters!$H$13),4,IF(G502>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H502=\"\"),\"\",IF(H502<Parameters!$E$13,1,IF(AND(H502>Parameters!$E$13,H502<=Parameters!$F$13),2,IF(AND(H502>Parameters!$F$13,H502<=Parameters!$G$13),3,IF(AND(H502>Parameters!$G$13,H502<=Parameters!$H$13),4,IF(H502>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I502=\"\"),\"\",IF(I502<Parameters!$E$13,1,IF(AND(I502>Parameters!$E$13,I502<=Parameters!$F$13),2,IF(AND(I502>Parameters!$F$13,I502<=Parameters!$G$13),3,IF(AND(I502>Parameters!$G$13,I502<=Parameters!$H$13),4,IF(I502>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J502=\"\"),\"\",IF(J502<Parameters!$E$13,1,IF(AND(J502>Parameters!$E$13,J502<=Parameters!$F$13),2,IF(AND(J502>Parameters!$F$13,J502<=Parameters!$G$13),3,IF(AND(J502>Parameters!$G$13,J502<=Parameters!$H$13),4,IF(J502>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K502=\"\"),\"\",IF(K502<Parameters!$E$13,1,IF(AND(K502>Parameters!$E$13,K502<=Parameters!$F$13),2,IF(AND(K502>Parameters!$F$13,K502<=Parameters!$G$13),3,IF(AND(K502>Parameters!$G$13,K502<=Parameters!$H$13),4,IF(K502>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L502=\"\"),\"\",IF(L502<Parameters!$E$13,1,IF(AND(L502>Parameters!$E$13,L502<=Parameters!$F$13),2,IF(AND(L502>Parameters!$F$13,L502<=Parameters!$G$13),3,IF(AND(L502>Parameters!$G$13,L502<=Parameters!$H$13),4,IF(L502>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M502=\"\"),\"\",IF(M502<Parameters!$E$13,1,IF(AND(M502>Parameters!$E$13,M502<=Parameters!$F$13),2,IF(AND(M502>Parameters!$F$13,M502<=Parameters!$G$13),3,IF(AND(M502>Parameters!$G$13,M502<=Parameters!$H$13),4,IF(M502>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N502=\"\"),\"\",IF(N502<Parameters!$E$13,1,IF(AND(N502>Parameters!$E$13,N502<=Parameters!$F$13),2,IF(AND(N502>Parameters!$F$13,N502<=Parameters!$G$13),3,IF(AND(N502>Parameters!$G$13,N502<=Parameters!$H$13),4,IF(N502>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O502=\"\"),\"\",IF(O502<Parameters!$E$13,1,IF(AND(O502>Parameters!$E$13,O502<=Parameters!$F$13),2,IF(AND(O502>Parameters!$F$13,O502<=Parameters!$G$13),3,IF(AND(O502>Parameters!$G$13,O502<=Parameters!$H$13),4,IF(O502>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P502=\"\"),\"\",IF(P502<Parameters!$E$13,1,IF(AND(P502>Parameters!$E$13,P502<=Parameters!$F$13),2,IF(AND(P502>Parameters!$F$13,P502<=Parameters!$G$13),3,IF(AND(P502>Parameters!$G$13,P502<=Parameters!$H$13),4,IF(P502>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q502=\"\"),\"\",IF(Q502<Parameters!$E$13,1,IF(AND(Q502>Parameters!$E$13,Q502<=Parameters!$F$13),2,IF(AND(Q502>Parameters!$F$13,Q502<=Parameters!$G$13),3,IF(AND(Q502>Parameters!$G$13,Q502<=Parameters!$H$13),4,IF(Q502>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CO$5","v":"Debt to Assets"},{"$f":"Companies!B12","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B503,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B503,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A503,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B503,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B503,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A503,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B503,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B503,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A503,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B503,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B503,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A503,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B503,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B503,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A503,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B503,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B503,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A503,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B503,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B503,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A503,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B503,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B503,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A503,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B503,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B503,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A503,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B503,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B503,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A503,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B503,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B503,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A503,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B503,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B503,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A503,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B503,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B503,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A503,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B503,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B503,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A503,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B503,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B503,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A503,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C503=\"\"),\"\",IF(C503<Parameters!$E$13,1,IF(AND(C503>Parameters!$E$13,C503<=Parameters!$F$13),2,IF(AND(C503>Parameters!$F$13,C503<=Parameters!$G$13),3,IF(AND(C503>Parameters!$G$13,C503<=Parameters!$H$13),4,IF(C503>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D503=\"\"),\"\",IF(D503<Parameters!$E$13,1,IF(AND(D503>Parameters!$E$13,D503<=Parameters!$F$13),2,IF(AND(D503>Parameters!$F$13,D503<=Parameters!$G$13),3,IF(AND(D503>Parameters!$G$13,D503<=Parameters!$H$13),4,IF(D503>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E503=\"\"),\"\",IF(E503<Parameters!$E$13,1,IF(AND(E503>Parameters!$E$13,E503<=Parameters!$F$13),2,IF(AND(E503>Parameters!$F$13,E503<=Parameters!$G$13),3,IF(AND(E503>Parameters!$G$13,E503<=Parameters!$H$13),4,IF(E503>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F503=\"\"),\"\",IF(F503<Parameters!$E$13,1,IF(AND(F503>Parameters!$E$13,F503<=Parameters!$F$13),2,IF(AND(F503>Parameters!$F$13,F503<=Parameters!$G$13),3,IF(AND(F503>Parameters!$G$13,F503<=Parameters!$H$13),4,IF(F503>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G503=\"\"),\"\",IF(G503<Parameters!$E$13,1,IF(AND(G503>Parameters!$E$13,G503<=Parameters!$F$13),2,IF(AND(G503>Parameters!$F$13,G503<=Parameters!$G$13),3,IF(AND(G503>Parameters!$G$13,G503<=Parameters!$H$13),4,IF(G503>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H503=\"\"),\"\",IF(H503<Parameters!$E$13,1,IF(AND(H503>Parameters!$E$13,H503<=Parameters!$F$13),2,IF(AND(H503>Parameters!$F$13,H503<=Parameters!$G$13),3,IF(AND(H503>Parameters!$G$13,H503<=Parameters!$H$13),4,IF(H503>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I503=\"\"),\"\",IF(I503<Parameters!$E$13,1,IF(AND(I503>Parameters!$E$13,I503<=Parameters!$F$13),2,IF(AND(I503>Parameters!$F$13,I503<=Parameters!$G$13),3,IF(AND(I503>Parameters!$G$13,I503<=Parameters!$H$13),4,IF(I503>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J503=\"\"),\"\",IF(J503<Parameters!$E$13,1,IF(AND(J503>Parameters!$E$13,J503<=Parameters!$F$13),2,IF(AND(J503>Parameters!$F$13,J503<=Parameters!$G$13),3,IF(AND(J503>Parameters!$G$13,J503<=Parameters!$H$13),4,IF(J503>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K503=\"\"),\"\",IF(K503<Parameters!$E$13,1,IF(AND(K503>Parameters!$E$13,K503<=Parameters!$F$13),2,IF(AND(K503>Parameters!$F$13,K503<=Parameters!$G$13),3,IF(AND(K503>Parameters!$G$13,K503<=Parameters!$H$13),4,IF(K503>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L503=\"\"),\"\",IF(L503<Parameters!$E$13,1,IF(AND(L503>Parameters!$E$13,L503<=Parameters!$F$13),2,IF(AND(L503>Parameters!$F$13,L503<=Parameters!$G$13),3,IF(AND(L503>Parameters!$G$13,L503<=Parameters!$H$13),4,IF(L503>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M503=\"\"),\"\",IF(M503<Parameters!$E$13,1,IF(AND(M503>Parameters!$E$13,M503<=Parameters!$F$13),2,IF(AND(M503>Parameters!$F$13,M503<=Parameters!$G$13),3,IF(AND(M503>Parameters!$G$13,M503<=Parameters!$H$13),4,IF(M503>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N503=\"\"),\"\",IF(N503<Parameters!$E$13,1,IF(AND(N503>Parameters!$E$13,N503<=Parameters!$F$13),2,IF(AND(N503>Parameters!$F$13,N503<=Parameters!$G$13),3,IF(AND(N503>Parameters!$G$13,N503<=Parameters!$H$13),4,IF(N503>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O503=\"\"),\"\",IF(O503<Parameters!$E$13,1,IF(AND(O503>Parameters!$E$13,O503<=Parameters!$F$13),2,IF(AND(O503>Parameters!$F$13,O503<=Parameters!$G$13),3,IF(AND(O503>Parameters!$G$13,O503<=Parameters!$H$13),4,IF(O503>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P503=\"\"),\"\",IF(P503<Parameters!$E$13,1,IF(AND(P503>Parameters!$E$13,P503<=Parameters!$F$13),2,IF(AND(P503>Parameters!$F$13,P503<=Parameters!$G$13),3,IF(AND(P503>Parameters!$G$13,P503<=Parameters!$H$13),4,IF(P503>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q503=\"\"),\"\",IF(Q503<Parameters!$E$13,1,IF(AND(Q503>Parameters!$E$13,Q503<=Parameters!$F$13),2,IF(AND(Q503>Parameters!$F$13,Q503<=Parameters!$G$13),3,IF(AND(Q503>Parameters!$G$13,Q503<=Parameters!$H$13),4,IF(Q503>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CO$5","v":"Debt to Assets"},{"$f":"Companies!B13","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B504,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B504,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A504,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B504,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B504,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A504,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B504,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B504,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A504,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B504,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B504,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A504,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B504,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B504,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A504,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B504,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B504,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A504,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B504,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B504,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A504,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B504,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B504,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A504,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B504,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B504,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A504,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B504,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B504,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A504,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B504,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B504,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A504,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B504,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B504,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A504,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B504,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B504,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A504,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B504,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B504,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A504,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B504,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B504,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A504,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C504=\"\"),\"\",IF(C504<Parameters!$E$13,1,IF(AND(C504>Parameters!$E$13,C504<=Parameters!$F$13),2,IF(AND(C504>Parameters!$F$13,C504<=Parameters!$G$13),3,IF(AND(C504>Parameters!$G$13,C504<=Parameters!$H$13),4,IF(C504>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D504=\"\"),\"\",IF(D504<Parameters!$E$13,1,IF(AND(D504>Parameters!$E$13,D504<=Parameters!$F$13),2,IF(AND(D504>Parameters!$F$13,D504<=Parameters!$G$13),3,IF(AND(D504>Parameters!$G$13,D504<=Parameters!$H$13),4,IF(D504>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E504=\"\"),\"\",IF(E504<Parameters!$E$13,1,IF(AND(E504>Parameters!$E$13,E504<=Parameters!$F$13),2,IF(AND(E504>Parameters!$F$13,E504<=Parameters!$G$13),3,IF(AND(E504>Parameters!$G$13,E504<=Parameters!$H$13),4,IF(E504>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F504=\"\"),\"\",IF(F504<Parameters!$E$13,1,IF(AND(F504>Parameters!$E$13,F504<=Parameters!$F$13),2,IF(AND(F504>Parameters!$F$13,F504<=Parameters!$G$13),3,IF(AND(F504>Parameters!$G$13,F504<=Parameters!$H$13),4,IF(F504>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G504=\"\"),\"\",IF(G504<Parameters!$E$13,1,IF(AND(G504>Parameters!$E$13,G504<=Parameters!$F$13),2,IF(AND(G504>Parameters!$F$13,G504<=Parameters!$G$13),3,IF(AND(G504>Parameters!$G$13,G504<=Parameters!$H$13),4,IF(G504>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H504=\"\"),\"\",IF(H504<Parameters!$E$13,1,IF(AND(H504>Parameters!$E$13,H504<=Parameters!$F$13),2,IF(AND(H504>Parameters!$F$13,H504<=Parameters!$G$13),3,IF(AND(H504>Parameters!$G$13,H504<=Parameters!$H$13),4,IF(H504>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I504=\"\"),\"\",IF(I504<Parameters!$E$13,1,IF(AND(I504>Parameters!$E$13,I504<=Parameters!$F$13),2,IF(AND(I504>Parameters!$F$13,I504<=Parameters!$G$13),3,IF(AND(I504>Parameters!$G$13,I504<=Parameters!$H$13),4,IF(I504>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J504=\"\"),\"\",IF(J504<Parameters!$E$13,1,IF(AND(J504>Parameters!$E$13,J504<=Parameters!$F$13),2,IF(AND(J504>Parameters!$F$13,J504<=Parameters!$G$13),3,IF(AND(J504>Parameters!$G$13,J504<=Parameters!$H$13),4,IF(J504>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K504=\"\"),\"\",IF(K504<Parameters!$E$13,1,IF(AND(K504>Parameters!$E$13,K504<=Parameters!$F$13),2,IF(AND(K504>Parameters!$F$13,K504<=Parameters!$G$13),3,IF(AND(K504>Parameters!$G$13,K504<=Parameters!$H$13),4,IF(K504>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L504=\"\"),\"\",IF(L504<Parameters!$E$13,1,IF(AND(L504>Parameters!$E$13,L504<=Parameters!$F$13),2,IF(AND(L504>Parameters!$F$13,L504<=Parameters!$G$13),3,IF(AND(L504>Parameters!$G$13,L504<=Parameters!$H$13),4,IF(L504>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M504=\"\"),\"\",IF(M504<Parameters!$E$13,1,IF(AND(M504>Parameters!$E$13,M504<=Parameters!$F$13),2,IF(AND(M504>Parameters!$F$13,M504<=Parameters!$G$13),3,IF(AND(M504>Parameters!$G$13,M504<=Parameters!$H$13),4,IF(M504>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N504=\"\"),\"\",IF(N504<Parameters!$E$13,1,IF(AND(N504>Parameters!$E$13,N504<=Parameters!$F$13),2,IF(AND(N504>Parameters!$F$13,N504<=Parameters!$G$13),3,IF(AND(N504>Parameters!$G$13,N504<=Parameters!$H$13),4,IF(N504>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O504=\"\"),\"\",IF(O504<Parameters!$E$13,1,IF(AND(O504>Parameters!$E$13,O504<=Parameters!$F$13),2,IF(AND(O504>Parameters!$F$13,O504<=Parameters!$G$13),3,IF(AND(O504>Parameters!$G$13,O504<=Parameters!$H$13),4,IF(O504>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P504=\"\"),\"\",IF(P504<Parameters!$E$13,1,IF(AND(P504>Parameters!$E$13,P504<=Parameters!$F$13),2,IF(AND(P504>Parameters!$F$13,P504<=Parameters!$G$13),3,IF(AND(P504>Parameters!$G$13,P504<=Parameters!$H$13),4,IF(P504>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q504=\"\"),\"\",IF(Q504<Parameters!$E$13,1,IF(AND(Q504>Parameters!$E$13,Q504<=Parameters!$F$13),2,IF(AND(Q504>Parameters!$F$13,Q504<=Parameters!$G$13),3,IF(AND(Q504>Parameters!$G$13,Q504<=Parameters!$H$13),4,IF(Q504>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CO$5","v":"Debt to Assets"},{"$f":"Companies!B14","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B505,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B505,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A505,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B505,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B505,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A505,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B505,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B505,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A505,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B505,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B505,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A505,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B505,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B505,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A505,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B505,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B505,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A505,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B505,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B505,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A505,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B505,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B505,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A505,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B505,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B505,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A505,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B505,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B505,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A505,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B505,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B505,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A505,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B505,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B505,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A505,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B505,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B505,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A505,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B505,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B505,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A505,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B505,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B505,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A505,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C505=\"\"),\"\",IF(C505<Parameters!$E$13,1,IF(AND(C505>Parameters!$E$13,C505<=Parameters!$F$13),2,IF(AND(C505>Parameters!$F$13,C505<=Parameters!$G$13),3,IF(AND(C505>Parameters!$G$13,C505<=Parameters!$H$13),4,IF(C505>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D505=\"\"),\"\",IF(D505<Parameters!$E$13,1,IF(AND(D505>Parameters!$E$13,D505<=Parameters!$F$13),2,IF(AND(D505>Parameters!$F$13,D505<=Parameters!$G$13),3,IF(AND(D505>Parameters!$G$13,D505<=Parameters!$H$13),4,IF(D505>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E505=\"\"),\"\",IF(E505<Parameters!$E$13,1,IF(AND(E505>Parameters!$E$13,E505<=Parameters!$F$13),2,IF(AND(E505>Parameters!$F$13,E505<=Parameters!$G$13),3,IF(AND(E505>Parameters!$G$13,E505<=Parameters!$H$13),4,IF(E505>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F505=\"\"),\"\",IF(F505<Parameters!$E$13,1,IF(AND(F505>Parameters!$E$13,F505<=Parameters!$F$13),2,IF(AND(F505>Parameters!$F$13,F505<=Parameters!$G$13),3,IF(AND(F505>Parameters!$G$13,F505<=Parameters!$H$13),4,IF(F505>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G505=\"\"),\"\",IF(G505<Parameters!$E$13,1,IF(AND(G505>Parameters!$E$13,G505<=Parameters!$F$13),2,IF(AND(G505>Parameters!$F$13,G505<=Parameters!$G$13),3,IF(AND(G505>Parameters!$G$13,G505<=Parameters!$H$13),4,IF(G505>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H505=\"\"),\"\",IF(H505<Parameters!$E$13,1,IF(AND(H505>Parameters!$E$13,H505<=Parameters!$F$13),2,IF(AND(H505>Parameters!$F$13,H505<=Parameters!$G$13),3,IF(AND(H505>Parameters!$G$13,H505<=Parameters!$H$13),4,IF(H505>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I505=\"\"),\"\",IF(I505<Parameters!$E$13,1,IF(AND(I505>Parameters!$E$13,I505<=Parameters!$F$13),2,IF(AND(I505>Parameters!$F$13,I505<=Parameters!$G$13),3,IF(AND(I505>Parameters!$G$13,I505<=Parameters!$H$13),4,IF(I505>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J505=\"\"),\"\",IF(J505<Parameters!$E$13,1,IF(AND(J505>Parameters!$E$13,J505<=Parameters!$F$13),2,IF(AND(J505>Parameters!$F$13,J505<=Parameters!$G$13),3,IF(AND(J505>Parameters!$G$13,J505<=Parameters!$H$13),4,IF(J505>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K505=\"\"),\"\",IF(K505<Parameters!$E$13,1,IF(AND(K505>Parameters!$E$13,K505<=Parameters!$F$13),2,IF(AND(K505>Parameters!$F$13,K505<=Parameters!$G$13),3,IF(AND(K505>Parameters!$G$13,K505<=Parameters!$H$13),4,IF(K505>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L505=\"\"),\"\",IF(L505<Parameters!$E$13,1,IF(AND(L505>Parameters!$E$13,L505<=Parameters!$F$13),2,IF(AND(L505>Parameters!$F$13,L505<=Parameters!$G$13),3,IF(AND(L505>Parameters!$G$13,L505<=Parameters!$H$13),4,IF(L505>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M505=\"\"),\"\",IF(M505<Parameters!$E$13,1,IF(AND(M505>Parameters!$E$13,M505<=Parameters!$F$13),2,IF(AND(M505>Parameters!$F$13,M505<=Parameters!$G$13),3,IF(AND(M505>Parameters!$G$13,M505<=Parameters!$H$13),4,IF(M505>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N505=\"\"),\"\",IF(N505<Parameters!$E$13,1,IF(AND(N505>Parameters!$E$13,N505<=Parameters!$F$13),2,IF(AND(N505>Parameters!$F$13,N505<=Parameters!$G$13),3,IF(AND(N505>Parameters!$G$13,N505<=Parameters!$H$13),4,IF(N505>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O505=\"\"),\"\",IF(O505<Parameters!$E$13,1,IF(AND(O505>Parameters!$E$13,O505<=Parameters!$F$13),2,IF(AND(O505>Parameters!$F$13,O505<=Parameters!$G$13),3,IF(AND(O505>Parameters!$G$13,O505<=Parameters!$H$13),4,IF(O505>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P505=\"\"),\"\",IF(P505<Parameters!$E$13,1,IF(AND(P505>Parameters!$E$13,P505<=Parameters!$F$13),2,IF(AND(P505>Parameters!$F$13,P505<=Parameters!$G$13),3,IF(AND(P505>Parameters!$G$13,P505<=Parameters!$H$13),4,IF(P505>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q505=\"\"),\"\",IF(Q505<Parameters!$E$13,1,IF(AND(Q505>Parameters!$E$13,Q505<=Parameters!$F$13),2,IF(AND(Q505>Parameters!$F$13,Q505<=Parameters!$G$13),3,IF(AND(Q505>Parameters!$G$13,Q505<=Parameters!$H$13),4,IF(Q505>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CO$5","v":"Debt to Assets"},{"$f":"Companies!B15","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B506,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B506,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A506,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B506,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B506,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A506,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B506,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B506,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A506,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B506,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B506,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A506,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B506,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B506,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A506,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B506,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B506,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A506,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B506,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B506,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A506,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B506,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B506,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A506,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B506,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B506,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A506,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B506,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B506,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A506,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B506,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B506,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A506,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B506,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B506,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A506,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B506,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B506,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A506,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B506,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B506,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A506,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B506,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B506,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A506,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C506=\"\"),\"\",IF(C506<Parameters!$E$13,1,IF(AND(C506>Parameters!$E$13,C506<=Parameters!$F$13),2,IF(AND(C506>Parameters!$F$13,C506<=Parameters!$G$13),3,IF(AND(C506>Parameters!$G$13,C506<=Parameters!$H$13),4,IF(C506>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D506=\"\"),\"\",IF(D506<Parameters!$E$13,1,IF(AND(D506>Parameters!$E$13,D506<=Parameters!$F$13),2,IF(AND(D506>Parameters!$F$13,D506<=Parameters!$G$13),3,IF(AND(D506>Parameters!$G$13,D506<=Parameters!$H$13),4,IF(D506>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E506=\"\"),\"\",IF(E506<Parameters!$E$13,1,IF(AND(E506>Parameters!$E$13,E506<=Parameters!$F$13),2,IF(AND(E506>Parameters!$F$13,E506<=Parameters!$G$13),3,IF(AND(E506>Parameters!$G$13,E506<=Parameters!$H$13),4,IF(E506>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F506=\"\"),\"\",IF(F506<Parameters!$E$13,1,IF(AND(F506>Parameters!$E$13,F506<=Parameters!$F$13),2,IF(AND(F506>Parameters!$F$13,F506<=Parameters!$G$13),3,IF(AND(F506>Parameters!$G$13,F506<=Parameters!$H$13),4,IF(F506>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G506=\"\"),\"\",IF(G506<Parameters!$E$13,1,IF(AND(G506>Parameters!$E$13,G506<=Parameters!$F$13),2,IF(AND(G506>Parameters!$F$13,G506<=Parameters!$G$13),3,IF(AND(G506>Parameters!$G$13,G506<=Parameters!$H$13),4,IF(G506>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H506=\"\"),\"\",IF(H506<Parameters!$E$13,1,IF(AND(H506>Parameters!$E$13,H506<=Parameters!$F$13),2,IF(AND(H506>Parameters!$F$13,H506<=Parameters!$G$13),3,IF(AND(H506>Parameters!$G$13,H506<=Parameters!$H$13),4,IF(H506>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I506=\"\"),\"\",IF(I506<Parameters!$E$13,1,IF(AND(I506>Parameters!$E$13,I506<=Parameters!$F$13),2,IF(AND(I506>Parameters!$F$13,I506<=Parameters!$G$13),3,IF(AND(I506>Parameters!$G$13,I506<=Parameters!$H$13),4,IF(I506>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J506=\"\"),\"\",IF(J506<Parameters!$E$13,1,IF(AND(J506>Parameters!$E$13,J506<=Parameters!$F$13),2,IF(AND(J506>Parameters!$F$13,J506<=Parameters!$G$13),3,IF(AND(J506>Parameters!$G$13,J506<=Parameters!$H$13),4,IF(J506>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K506=\"\"),\"\",IF(K506<Parameters!$E$13,1,IF(AND(K506>Parameters!$E$13,K506<=Parameters!$F$13),2,IF(AND(K506>Parameters!$F$13,K506<=Parameters!$G$13),3,IF(AND(K506>Parameters!$G$13,K506<=Parameters!$H$13),4,IF(K506>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L506=\"\"),\"\",IF(L506<Parameters!$E$13,1,IF(AND(L506>Parameters!$E$13,L506<=Parameters!$F$13),2,IF(AND(L506>Parameters!$F$13,L506<=Parameters!$G$13),3,IF(AND(L506>Parameters!$G$13,L506<=Parameters!$H$13),4,IF(L506>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M506=\"\"),\"\",IF(M506<Parameters!$E$13,1,IF(AND(M506>Parameters!$E$13,M506<=Parameters!$F$13),2,IF(AND(M506>Parameters!$F$13,M506<=Parameters!$G$13),3,IF(AND(M506>Parameters!$G$13,M506<=Parameters!$H$13),4,IF(M506>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N506=\"\"),\"\",IF(N506<Parameters!$E$13,1,IF(AND(N506>Parameters!$E$13,N506<=Parameters!$F$13),2,IF(AND(N506>Parameters!$F$13,N506<=Parameters!$G$13),3,IF(AND(N506>Parameters!$G$13,N506<=Parameters!$H$13),4,IF(N506>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O506=\"\"),\"\",IF(O506<Parameters!$E$13,1,IF(AND(O506>Parameters!$E$13,O506<=Parameters!$F$13),2,IF(AND(O506>Parameters!$F$13,O506<=Parameters!$G$13),3,IF(AND(O506>Parameters!$G$13,O506<=Parameters!$H$13),4,IF(O506>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P506=\"\"),\"\",IF(P506<Parameters!$E$13,1,IF(AND(P506>Parameters!$E$13,P506<=Parameters!$F$13),2,IF(AND(P506>Parameters!$F$13,P506<=Parameters!$G$13),3,IF(AND(P506>Parameters!$G$13,P506<=Parameters!$H$13),4,IF(P506>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q506=\"\"),\"\",IF(Q506<Parameters!$E$13,1,IF(AND(Q506>Parameters!$E$13,Q506<=Parameters!$F$13),2,IF(AND(Q506>Parameters!$F$13,Q506<=Parameters!$G$13),3,IF(AND(Q506>Parameters!$G$13,Q506<=Parameters!$H$13),4,IF(Q506>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CO$5","v":"Debt to Assets"},{"$f":"Companies!B16","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B507,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B507,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A507,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B507,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B507,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A507,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B507,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B507,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A507,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B507,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B507,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A507,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B507,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B507,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A507,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B507,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B507,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A507,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B507,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B507,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A507,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B507,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B507,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A507,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B507,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B507,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A507,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B507,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B507,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A507,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B507,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B507,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A507,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B507,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B507,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A507,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B507,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B507,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A507,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B507,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B507,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A507,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B507,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B507,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A507,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C507=\"\"),\"\",IF(C507<Parameters!$E$13,1,IF(AND(C507>Parameters!$E$13,C507<=Parameters!$F$13),2,IF(AND(C507>Parameters!$F$13,C507<=Parameters!$G$13),3,IF(AND(C507>Parameters!$G$13,C507<=Parameters!$H$13),4,IF(C507>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D507=\"\"),\"\",IF(D507<Parameters!$E$13,1,IF(AND(D507>Parameters!$E$13,D507<=Parameters!$F$13),2,IF(AND(D507>Parameters!$F$13,D507<=Parameters!$G$13),3,IF(AND(D507>Parameters!$G$13,D507<=Parameters!$H$13),4,IF(D507>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E507=\"\"),\"\",IF(E507<Parameters!$E$13,1,IF(AND(E507>Parameters!$E$13,E507<=Parameters!$F$13),2,IF(AND(E507>Parameters!$F$13,E507<=Parameters!$G$13),3,IF(AND(E507>Parameters!$G$13,E507<=Parameters!$H$13),4,IF(E507>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F507=\"\"),\"\",IF(F507<Parameters!$E$13,1,IF(AND(F507>Parameters!$E$13,F507<=Parameters!$F$13),2,IF(AND(F507>Parameters!$F$13,F507<=Parameters!$G$13),3,IF(AND(F507>Parameters!$G$13,F507<=Parameters!$H$13),4,IF(F507>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G507=\"\"),\"\",IF(G507<Parameters!$E$13,1,IF(AND(G507>Parameters!$E$13,G507<=Parameters!$F$13),2,IF(AND(G507>Parameters!$F$13,G507<=Parameters!$G$13),3,IF(AND(G507>Parameters!$G$13,G507<=Parameters!$H$13),4,IF(G507>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H507=\"\"),\"\",IF(H507<Parameters!$E$13,1,IF(AND(H507>Parameters!$E$13,H507<=Parameters!$F$13),2,IF(AND(H507>Parameters!$F$13,H507<=Parameters!$G$13),3,IF(AND(H507>Parameters!$G$13,H507<=Parameters!$H$13),4,IF(H507>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I507=\"\"),\"\",IF(I507<Parameters!$E$13,1,IF(AND(I507>Parameters!$E$13,I507<=Parameters!$F$13),2,IF(AND(I507>Parameters!$F$13,I507<=Parameters!$G$13),3,IF(AND(I507>Parameters!$G$13,I507<=Parameters!$H$13),4,IF(I507>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J507=\"\"),\"\",IF(J507<Parameters!$E$13,1,IF(AND(J507>Parameters!$E$13,J507<=Parameters!$F$13),2,IF(AND(J507>Parameters!$F$13,J507<=Parameters!$G$13),3,IF(AND(J507>Parameters!$G$13,J507<=Parameters!$H$13),4,IF(J507>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K507=\"\"),\"\",IF(K507<Parameters!$E$13,1,IF(AND(K507>Parameters!$E$13,K507<=Parameters!$F$13),2,IF(AND(K507>Parameters!$F$13,K507<=Parameters!$G$13),3,IF(AND(K507>Parameters!$G$13,K507<=Parameters!$H$13),4,IF(K507>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L507=\"\"),\"\",IF(L507<Parameters!$E$13,1,IF(AND(L507>Parameters!$E$13,L507<=Parameters!$F$13),2,IF(AND(L507>Parameters!$F$13,L507<=Parameters!$G$13),3,IF(AND(L507>Parameters!$G$13,L507<=Parameters!$H$13),4,IF(L507>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M507=\"\"),\"\",IF(M507<Parameters!$E$13,1,IF(AND(M507>Parameters!$E$13,M507<=Parameters!$F$13),2,IF(AND(M507>Parameters!$F$13,M507<=Parameters!$G$13),3,IF(AND(M507>Parameters!$G$13,M507<=Parameters!$H$13),4,IF(M507>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N507=\"\"),\"\",IF(N507<Parameters!$E$13,1,IF(AND(N507>Parameters!$E$13,N507<=Parameters!$F$13),2,IF(AND(N507>Parameters!$F$13,N507<=Parameters!$G$13),3,IF(AND(N507>Parameters!$G$13,N507<=Parameters!$H$13),4,IF(N507>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O507=\"\"),\"\",IF(O507<Parameters!$E$13,1,IF(AND(O507>Parameters!$E$13,O507<=Parameters!$F$13),2,IF(AND(O507>Parameters!$F$13,O507<=Parameters!$G$13),3,IF(AND(O507>Parameters!$G$13,O507<=Parameters!$H$13),4,IF(O507>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P507=\"\"),\"\",IF(P507<Parameters!$E$13,1,IF(AND(P507>Parameters!$E$13,P507<=Parameters!$F$13),2,IF(AND(P507>Parameters!$F$13,P507<=Parameters!$G$13),3,IF(AND(P507>Parameters!$G$13,P507<=Parameters!$H$13),4,IF(P507>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q507=\"\"),\"\",IF(Q507<Parameters!$E$13,1,IF(AND(Q507>Parameters!$E$13,Q507<=Parameters!$F$13),2,IF(AND(Q507>Parameters!$F$13,Q507<=Parameters!$G$13),3,IF(AND(Q507>Parameters!$G$13,Q507<=Parameters!$H$13),4,IF(Q507>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CO$5","v":"Debt to Assets"},{"$f":"Companies!B17","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B508,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B508,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A508,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B508,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B508,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A508,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B508,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B508,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A508,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B508,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B508,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A508,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B508,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B508,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A508,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B508,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B508,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A508,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B508,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B508,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A508,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B508,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B508,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A508,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B508,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B508,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A508,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B508,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B508,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A508,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B508,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B508,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A508,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B508,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B508,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A508,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B508,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B508,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A508,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B508,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B508,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A508,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B508,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B508,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A508,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C508=\"\"),\"\",IF(C508<Parameters!$E$13,1,IF(AND(C508>Parameters!$E$13,C508<=Parameters!$F$13),2,IF(AND(C508>Parameters!$F$13,C508<=Parameters!$G$13),3,IF(AND(C508>Parameters!$G$13,C508<=Parameters!$H$13),4,IF(C508>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D508=\"\"),\"\",IF(D508<Parameters!$E$13,1,IF(AND(D508>Parameters!$E$13,D508<=Parameters!$F$13),2,IF(AND(D508>Parameters!$F$13,D508<=Parameters!$G$13),3,IF(AND(D508>Parameters!$G$13,D508<=Parameters!$H$13),4,IF(D508>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E508=\"\"),\"\",IF(E508<Parameters!$E$13,1,IF(AND(E508>Parameters!$E$13,E508<=Parameters!$F$13),2,IF(AND(E508>Parameters!$F$13,E508<=Parameters!$G$13),3,IF(AND(E508>Parameters!$G$13,E508<=Parameters!$H$13),4,IF(E508>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F508=\"\"),\"\",IF(F508<Parameters!$E$13,1,IF(AND(F508>Parameters!$E$13,F508<=Parameters!$F$13),2,IF(AND(F508>Parameters!$F$13,F508<=Parameters!$G$13),3,IF(AND(F508>Parameters!$G$13,F508<=Parameters!$H$13),4,IF(F508>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G508=\"\"),\"\",IF(G508<Parameters!$E$13,1,IF(AND(G508>Parameters!$E$13,G508<=Parameters!$F$13),2,IF(AND(G508>Parameters!$F$13,G508<=Parameters!$G$13),3,IF(AND(G508>Parameters!$G$13,G508<=Parameters!$H$13),4,IF(G508>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H508=\"\"),\"\",IF(H508<Parameters!$E$13,1,IF(AND(H508>Parameters!$E$13,H508<=Parameters!$F$13),2,IF(AND(H508>Parameters!$F$13,H508<=Parameters!$G$13),3,IF(AND(H508>Parameters!$G$13,H508<=Parameters!$H$13),4,IF(H508>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I508=\"\"),\"\",IF(I508<Parameters!$E$13,1,IF(AND(I508>Parameters!$E$13,I508<=Parameters!$F$13),2,IF(AND(I508>Parameters!$F$13,I508<=Parameters!$G$13),3,IF(AND(I508>Parameters!$G$13,I508<=Parameters!$H$13),4,IF(I508>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J508=\"\"),\"\",IF(J508<Parameters!$E$13,1,IF(AND(J508>Parameters!$E$13,J508<=Parameters!$F$13),2,IF(AND(J508>Parameters!$F$13,J508<=Parameters!$G$13),3,IF(AND(J508>Parameters!$G$13,J508<=Parameters!$H$13),4,IF(J508>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K508=\"\"),\"\",IF(K508<Parameters!$E$13,1,IF(AND(K508>Parameters!$E$13,K508<=Parameters!$F$13),2,IF(AND(K508>Parameters!$F$13,K508<=Parameters!$G$13),3,IF(AND(K508>Parameters!$G$13,K508<=Parameters!$H$13),4,IF(K508>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L508=\"\"),\"\",IF(L508<Parameters!$E$13,1,IF(AND(L508>Parameters!$E$13,L508<=Parameters!$F$13),2,IF(AND(L508>Parameters!$F$13,L508<=Parameters!$G$13),3,IF(AND(L508>Parameters!$G$13,L508<=Parameters!$H$13),4,IF(L508>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M508=\"\"),\"\",IF(M508<Parameters!$E$13,1,IF(AND(M508>Parameters!$E$13,M508<=Parameters!$F$13),2,IF(AND(M508>Parameters!$F$13,M508<=Parameters!$G$13),3,IF(AND(M508>Parameters!$G$13,M508<=Parameters!$H$13),4,IF(M508>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N508=\"\"),\"\",IF(N508<Parameters!$E$13,1,IF(AND(N508>Parameters!$E$13,N508<=Parameters!$F$13),2,IF(AND(N508>Parameters!$F$13,N508<=Parameters!$G$13),3,IF(AND(N508>Parameters!$G$13,N508<=Parameters!$H$13),4,IF(N508>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O508=\"\"),\"\",IF(O508<Parameters!$E$13,1,IF(AND(O508>Parameters!$E$13,O508<=Parameters!$F$13),2,IF(AND(O508>Parameters!$F$13,O508<=Parameters!$G$13),3,IF(AND(O508>Parameters!$G$13,O508<=Parameters!$H$13),4,IF(O508>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P508=\"\"),\"\",IF(P508<Parameters!$E$13,1,IF(AND(P508>Parameters!$E$13,P508<=Parameters!$F$13),2,IF(AND(P508>Parameters!$F$13,P508<=Parameters!$G$13),3,IF(AND(P508>Parameters!$G$13,P508<=Parameters!$H$13),4,IF(P508>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q508=\"\"),\"\",IF(Q508<Parameters!$E$13,1,IF(AND(Q508>Parameters!$E$13,Q508<=Parameters!$F$13),2,IF(AND(Q508>Parameters!$F$13,Q508<=Parameters!$G$13),3,IF(AND(Q508>Parameters!$G$13,Q508<=Parameters!$H$13),4,IF(Q508>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CO$5","v":"Debt to Assets"},{"$f":"Companies!B18","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B509,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B509,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A509,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B509,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B509,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A509,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B509,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B509,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A509,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B509,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B509,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A509,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B509,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B509,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A509,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B509,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B509,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A509,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B509,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B509,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A509,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B509,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B509,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A509,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B509,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B509,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A509,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B509,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B509,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A509,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B509,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B509,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A509,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B509,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B509,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A509,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B509,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B509,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A509,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B509,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B509,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A509,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B509,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B509,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A509,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C509=\"\"),\"\",IF(C509<Parameters!$E$13,1,IF(AND(C509>Parameters!$E$13,C509<=Parameters!$F$13),2,IF(AND(C509>Parameters!$F$13,C509<=Parameters!$G$13),3,IF(AND(C509>Parameters!$G$13,C509<=Parameters!$H$13),4,IF(C509>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D509=\"\"),\"\",IF(D509<Parameters!$E$13,1,IF(AND(D509>Parameters!$E$13,D509<=Parameters!$F$13),2,IF(AND(D509>Parameters!$F$13,D509<=Parameters!$G$13),3,IF(AND(D509>Parameters!$G$13,D509<=Parameters!$H$13),4,IF(D509>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E509=\"\"),\"\",IF(E509<Parameters!$E$13,1,IF(AND(E509>Parameters!$E$13,E509<=Parameters!$F$13),2,IF(AND(E509>Parameters!$F$13,E509<=Parameters!$G$13),3,IF(AND(E509>Parameters!$G$13,E509<=Parameters!$H$13),4,IF(E509>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F509=\"\"),\"\",IF(F509<Parameters!$E$13,1,IF(AND(F509>Parameters!$E$13,F509<=Parameters!$F$13),2,IF(AND(F509>Parameters!$F$13,F509<=Parameters!$G$13),3,IF(AND(F509>Parameters!$G$13,F509<=Parameters!$H$13),4,IF(F509>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G509=\"\"),\"\",IF(G509<Parameters!$E$13,1,IF(AND(G509>Parameters!$E$13,G509<=Parameters!$F$13),2,IF(AND(G509>Parameters!$F$13,G509<=Parameters!$G$13),3,IF(AND(G509>Parameters!$G$13,G509<=Parameters!$H$13),4,IF(G509>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H509=\"\"),\"\",IF(H509<Parameters!$E$13,1,IF(AND(H509>Parameters!$E$13,H509<=Parameters!$F$13),2,IF(AND(H509>Parameters!$F$13,H509<=Parameters!$G$13),3,IF(AND(H509>Parameters!$G$13,H509<=Parameters!$H$13),4,IF(H509>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I509=\"\"),\"\",IF(I509<Parameters!$E$13,1,IF(AND(I509>Parameters!$E$13,I509<=Parameters!$F$13),2,IF(AND(I509>Parameters!$F$13,I509<=Parameters!$G$13),3,IF(AND(I509>Parameters!$G$13,I509<=Parameters!$H$13),4,IF(I509>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J509=\"\"),\"\",IF(J509<Parameters!$E$13,1,IF(AND(J509>Parameters!$E$13,J509<=Parameters!$F$13),2,IF(AND(J509>Parameters!$F$13,J509<=Parameters!$G$13),3,IF(AND(J509>Parameters!$G$13,J509<=Parameters!$H$13),4,IF(J509>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K509=\"\"),\"\",IF(K509<Parameters!$E$13,1,IF(AND(K509>Parameters!$E$13,K509<=Parameters!$F$13),2,IF(AND(K509>Parameters!$F$13,K509<=Parameters!$G$13),3,IF(AND(K509>Parameters!$G$13,K509<=Parameters!$H$13),4,IF(K509>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L509=\"\"),\"\",IF(L509<Parameters!$E$13,1,IF(AND(L509>Parameters!$E$13,L509<=Parameters!$F$13),2,IF(AND(L509>Parameters!$F$13,L509<=Parameters!$G$13),3,IF(AND(L509>Parameters!$G$13,L509<=Parameters!$H$13),4,IF(L509>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M509=\"\"),\"\",IF(M509<Parameters!$E$13,1,IF(AND(M509>Parameters!$E$13,M509<=Parameters!$F$13),2,IF(AND(M509>Parameters!$F$13,M509<=Parameters!$G$13),3,IF(AND(M509>Parameters!$G$13,M509<=Parameters!$H$13),4,IF(M509>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N509=\"\"),\"\",IF(N509<Parameters!$E$13,1,IF(AND(N509>Parameters!$E$13,N509<=Parameters!$F$13),2,IF(AND(N509>Parameters!$F$13,N509<=Parameters!$G$13),3,IF(AND(N509>Parameters!$G$13,N509<=Parameters!$H$13),4,IF(N509>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O509=\"\"),\"\",IF(O509<Parameters!$E$13,1,IF(AND(O509>Parameters!$E$13,O509<=Parameters!$F$13),2,IF(AND(O509>Parameters!$F$13,O509<=Parameters!$G$13),3,IF(AND(O509>Parameters!$G$13,O509<=Parameters!$H$13),4,IF(O509>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P509=\"\"),\"\",IF(P509<Parameters!$E$13,1,IF(AND(P509>Parameters!$E$13,P509<=Parameters!$F$13),2,IF(AND(P509>Parameters!$F$13,P509<=Parameters!$G$13),3,IF(AND(P509>Parameters!$G$13,P509<=Parameters!$H$13),4,IF(P509>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q509=\"\"),\"\",IF(Q509<Parameters!$E$13,1,IF(AND(Q509>Parameters!$E$13,Q509<=Parameters!$F$13),2,IF(AND(Q509>Parameters!$F$13,Q509<=Parameters!$G$13),3,IF(AND(Q509>Parameters!$G$13,Q509<=Parameters!$H$13),4,IF(Q509>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CO$5","v":"Debt to Assets"},{"$f":"Companies!B19","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B510,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B510,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A510,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B510,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B510,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A510,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B510,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B510,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A510,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B510,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B510,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A510,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B510,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B510,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A510,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B510,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B510,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A510,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B510,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B510,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A510,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B510,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B510,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A510,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B510,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B510,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A510,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B510,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B510,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A510,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B510,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B510,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A510,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B510,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B510,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A510,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B510,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B510,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A510,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B510,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B510,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A510,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B510,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B510,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A510,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C510=\"\"),\"\",IF(C510<Parameters!$E$13,1,IF(AND(C510>Parameters!$E$13,C510<=Parameters!$F$13),2,IF(AND(C510>Parameters!$F$13,C510<=Parameters!$G$13),3,IF(AND(C510>Parameters!$G$13,C510<=Parameters!$H$13),4,IF(C510>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D510=\"\"),\"\",IF(D510<Parameters!$E$13,1,IF(AND(D510>Parameters!$E$13,D510<=Parameters!$F$13),2,IF(AND(D510>Parameters!$F$13,D510<=Parameters!$G$13),3,IF(AND(D510>Parameters!$G$13,D510<=Parameters!$H$13),4,IF(D510>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E510=\"\"),\"\",IF(E510<Parameters!$E$13,1,IF(AND(E510>Parameters!$E$13,E510<=Parameters!$F$13),2,IF(AND(E510>Parameters!$F$13,E510<=Parameters!$G$13),3,IF(AND(E510>Parameters!$G$13,E510<=Parameters!$H$13),4,IF(E510>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F510=\"\"),\"\",IF(F510<Parameters!$E$13,1,IF(AND(F510>Parameters!$E$13,F510<=Parameters!$F$13),2,IF(AND(F510>Parameters!$F$13,F510<=Parameters!$G$13),3,IF(AND(F510>Parameters!$G$13,F510<=Parameters!$H$13),4,IF(F510>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G510=\"\"),\"\",IF(G510<Parameters!$E$13,1,IF(AND(G510>Parameters!$E$13,G510<=Parameters!$F$13),2,IF(AND(G510>Parameters!$F$13,G510<=Parameters!$G$13),3,IF(AND(G510>Parameters!$G$13,G510<=Parameters!$H$13),4,IF(G510>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H510=\"\"),\"\",IF(H510<Parameters!$E$13,1,IF(AND(H510>Parameters!$E$13,H510<=Parameters!$F$13),2,IF(AND(H510>Parameters!$F$13,H510<=Parameters!$G$13),3,IF(AND(H510>Parameters!$G$13,H510<=Parameters!$H$13),4,IF(H510>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I510=\"\"),\"\",IF(I510<Parameters!$E$13,1,IF(AND(I510>Parameters!$E$13,I510<=Parameters!$F$13),2,IF(AND(I510>Parameters!$F$13,I510<=Parameters!$G$13),3,IF(AND(I510>Parameters!$G$13,I510<=Parameters!$H$13),4,IF(I510>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J510=\"\"),\"\",IF(J510<Parameters!$E$13,1,IF(AND(J510>Parameters!$E$13,J510<=Parameters!$F$13),2,IF(AND(J510>Parameters!$F$13,J510<=Parameters!$G$13),3,IF(AND(J510>Parameters!$G$13,J510<=Parameters!$H$13),4,IF(J510>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K510=\"\"),\"\",IF(K510<Parameters!$E$13,1,IF(AND(K510>Parameters!$E$13,K510<=Parameters!$F$13),2,IF(AND(K510>Parameters!$F$13,K510<=Parameters!$G$13),3,IF(AND(K510>Parameters!$G$13,K510<=Parameters!$H$13),4,IF(K510>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L510=\"\"),\"\",IF(L510<Parameters!$E$13,1,IF(AND(L510>Parameters!$E$13,L510<=Parameters!$F$13),2,IF(AND(L510>Parameters!$F$13,L510<=Parameters!$G$13),3,IF(AND(L510>Parameters!$G$13,L510<=Parameters!$H$13),4,IF(L510>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M510=\"\"),\"\",IF(M510<Parameters!$E$13,1,IF(AND(M510>Parameters!$E$13,M510<=Parameters!$F$13),2,IF(AND(M510>Parameters!$F$13,M510<=Parameters!$G$13),3,IF(AND(M510>Parameters!$G$13,M510<=Parameters!$H$13),4,IF(M510>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N510=\"\"),\"\",IF(N510<Parameters!$E$13,1,IF(AND(N510>Parameters!$E$13,N510<=Parameters!$F$13),2,IF(AND(N510>Parameters!$F$13,N510<=Parameters!$G$13),3,IF(AND(N510>Parameters!$G$13,N510<=Parameters!$H$13),4,IF(N510>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O510=\"\"),\"\",IF(O510<Parameters!$E$13,1,IF(AND(O510>Parameters!$E$13,O510<=Parameters!$F$13),2,IF(AND(O510>Parameters!$F$13,O510<=Parameters!$G$13),3,IF(AND(O510>Parameters!$G$13,O510<=Parameters!$H$13),4,IF(O510>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P510=\"\"),\"\",IF(P510<Parameters!$E$13,1,IF(AND(P510>Parameters!$E$13,P510<=Parameters!$F$13),2,IF(AND(P510>Parameters!$F$13,P510<=Parameters!$G$13),3,IF(AND(P510>Parameters!$G$13,P510<=Parameters!$H$13),4,IF(P510>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q510=\"\"),\"\",IF(Q510<Parameters!$E$13,1,IF(AND(Q510>Parameters!$E$13,Q510<=Parameters!$F$13),2,IF(AND(Q510>Parameters!$F$13,Q510<=Parameters!$G$13),3,IF(AND(Q510>Parameters!$G$13,Q510<=Parameters!$H$13),4,IF(Q510>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CO$5","v":"Debt to Assets"},{"$f":"Companies!B20","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B511,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B511,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A511,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B511,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B511,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A511,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B511,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B511,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A511,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B511,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B511,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A511,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B511,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B511,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A511,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B511,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B511,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A511,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B511,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B511,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A511,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B511,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B511,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A511,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B511,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B511,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A511,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B511,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B511,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A511,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B511,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B511,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A511,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B511,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B511,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A511,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B511,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B511,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A511,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B511,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B511,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A511,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B511,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B511,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A511,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C511=\"\"),\"\",IF(C511<Parameters!$E$13,1,IF(AND(C511>Parameters!$E$13,C511<=Parameters!$F$13),2,IF(AND(C511>Parameters!$F$13,C511<=Parameters!$G$13),3,IF(AND(C511>Parameters!$G$13,C511<=Parameters!$H$13),4,IF(C511>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D511=\"\"),\"\",IF(D511<Parameters!$E$13,1,IF(AND(D511>Parameters!$E$13,D511<=Parameters!$F$13),2,IF(AND(D511>Parameters!$F$13,D511<=Parameters!$G$13),3,IF(AND(D511>Parameters!$G$13,D511<=Parameters!$H$13),4,IF(D511>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E511=\"\"),\"\",IF(E511<Parameters!$E$13,1,IF(AND(E511>Parameters!$E$13,E511<=Parameters!$F$13),2,IF(AND(E511>Parameters!$F$13,E511<=Parameters!$G$13),3,IF(AND(E511>Parameters!$G$13,E511<=Parameters!$H$13),4,IF(E511>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F511=\"\"),\"\",IF(F511<Parameters!$E$13,1,IF(AND(F511>Parameters!$E$13,F511<=Parameters!$F$13),2,IF(AND(F511>Parameters!$F$13,F511<=Parameters!$G$13),3,IF(AND(F511>Parameters!$G$13,F511<=Parameters!$H$13),4,IF(F511>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G511=\"\"),\"\",IF(G511<Parameters!$E$13,1,IF(AND(G511>Parameters!$E$13,G511<=Parameters!$F$13),2,IF(AND(G511>Parameters!$F$13,G511<=Parameters!$G$13),3,IF(AND(G511>Parameters!$G$13,G511<=Parameters!$H$13),4,IF(G511>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H511=\"\"),\"\",IF(H511<Parameters!$E$13,1,IF(AND(H511>Parameters!$E$13,H511<=Parameters!$F$13),2,IF(AND(H511>Parameters!$F$13,H511<=Parameters!$G$13),3,IF(AND(H511>Parameters!$G$13,H511<=Parameters!$H$13),4,IF(H511>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I511=\"\"),\"\",IF(I511<Parameters!$E$13,1,IF(AND(I511>Parameters!$E$13,I511<=Parameters!$F$13),2,IF(AND(I511>Parameters!$F$13,I511<=Parameters!$G$13),3,IF(AND(I511>Parameters!$G$13,I511<=Parameters!$H$13),4,IF(I511>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J511=\"\"),\"\",IF(J511<Parameters!$E$13,1,IF(AND(J511>Parameters!$E$13,J511<=Parameters!$F$13),2,IF(AND(J511>Parameters!$F$13,J511<=Parameters!$G$13),3,IF(AND(J511>Parameters!$G$13,J511<=Parameters!$H$13),4,IF(J511>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K511=\"\"),\"\",IF(K511<Parameters!$E$13,1,IF(AND(K511>Parameters!$E$13,K511<=Parameters!$F$13),2,IF(AND(K511>Parameters!$F$13,K511<=Parameters!$G$13),3,IF(AND(K511>Parameters!$G$13,K511<=Parameters!$H$13),4,IF(K511>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L511=\"\"),\"\",IF(L511<Parameters!$E$13,1,IF(AND(L511>Parameters!$E$13,L511<=Parameters!$F$13),2,IF(AND(L511>Parameters!$F$13,L511<=Parameters!$G$13),3,IF(AND(L511>Parameters!$G$13,L511<=Parameters!$H$13),4,IF(L511>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M511=\"\"),\"\",IF(M511<Parameters!$E$13,1,IF(AND(M511>Parameters!$E$13,M511<=Parameters!$F$13),2,IF(AND(M511>Parameters!$F$13,M511<=Parameters!$G$13),3,IF(AND(M511>Parameters!$G$13,M511<=Parameters!$H$13),4,IF(M511>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N511=\"\"),\"\",IF(N511<Parameters!$E$13,1,IF(AND(N511>Parameters!$E$13,N511<=Parameters!$F$13),2,IF(AND(N511>Parameters!$F$13,N511<=Parameters!$G$13),3,IF(AND(N511>Parameters!$G$13,N511<=Parameters!$H$13),4,IF(N511>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O511=\"\"),\"\",IF(O511<Parameters!$E$13,1,IF(AND(O511>Parameters!$E$13,O511<=Parameters!$F$13),2,IF(AND(O511>Parameters!$F$13,O511<=Parameters!$G$13),3,IF(AND(O511>Parameters!$G$13,O511<=Parameters!$H$13),4,IF(O511>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P511=\"\"),\"\",IF(P511<Parameters!$E$13,1,IF(AND(P511>Parameters!$E$13,P511<=Parameters!$F$13),2,IF(AND(P511>Parameters!$F$13,P511<=Parameters!$G$13),3,IF(AND(P511>Parameters!$G$13,P511<=Parameters!$H$13),4,IF(P511>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q511=\"\"),\"\",IF(Q511<Parameters!$E$13,1,IF(AND(Q511>Parameters!$E$13,Q511<=Parameters!$F$13),2,IF(AND(Q511>Parameters!$F$13,Q511<=Parameters!$G$13),3,IF(AND(Q511>Parameters!$G$13,Q511<=Parameters!$H$13),4,IF(Q511>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CO$5","v":"Debt to Assets"},{"$f":"Companies!B21","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B512,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B512,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A512,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B512,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B512,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A512,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B512,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B512,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A512,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B512,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B512,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A512,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B512,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B512,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A512,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B512,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B512,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A512,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B512,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B512,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A512,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B512,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B512,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A512,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B512,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B512,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A512,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B512,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B512,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A512,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B512,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B512,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A512,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B512,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B512,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A512,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B512,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B512,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A512,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B512,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B512,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A512,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B512,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B512,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A512,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C512=\"\"),\"\",IF(C512<Parameters!$E$13,1,IF(AND(C512>Parameters!$E$13,C512<=Parameters!$F$13),2,IF(AND(C512>Parameters!$F$13,C512<=Parameters!$G$13),3,IF(AND(C512>Parameters!$G$13,C512<=Parameters!$H$13),4,IF(C512>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D512=\"\"),\"\",IF(D512<Parameters!$E$13,1,IF(AND(D512>Parameters!$E$13,D512<=Parameters!$F$13),2,IF(AND(D512>Parameters!$F$13,D512<=Parameters!$G$13),3,IF(AND(D512>Parameters!$G$13,D512<=Parameters!$H$13),4,IF(D512>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E512=\"\"),\"\",IF(E512<Parameters!$E$13,1,IF(AND(E512>Parameters!$E$13,E512<=Parameters!$F$13),2,IF(AND(E512>Parameters!$F$13,E512<=Parameters!$G$13),3,IF(AND(E512>Parameters!$G$13,E512<=Parameters!$H$13),4,IF(E512>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F512=\"\"),\"\",IF(F512<Parameters!$E$13,1,IF(AND(F512>Parameters!$E$13,F512<=Parameters!$F$13),2,IF(AND(F512>Parameters!$F$13,F512<=Parameters!$G$13),3,IF(AND(F512>Parameters!$G$13,F512<=Parameters!$H$13),4,IF(F512>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G512=\"\"),\"\",IF(G512<Parameters!$E$13,1,IF(AND(G512>Parameters!$E$13,G512<=Parameters!$F$13),2,IF(AND(G512>Parameters!$F$13,G512<=Parameters!$G$13),3,IF(AND(G512>Parameters!$G$13,G512<=Parameters!$H$13),4,IF(G512>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H512=\"\"),\"\",IF(H512<Parameters!$E$13,1,IF(AND(H512>Parameters!$E$13,H512<=Parameters!$F$13),2,IF(AND(H512>Parameters!$F$13,H512<=Parameters!$G$13),3,IF(AND(H512>Parameters!$G$13,H512<=Parameters!$H$13),4,IF(H512>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I512=\"\"),\"\",IF(I512<Parameters!$E$13,1,IF(AND(I512>Parameters!$E$13,I512<=Parameters!$F$13),2,IF(AND(I512>Parameters!$F$13,I512<=Parameters!$G$13),3,IF(AND(I512>Parameters!$G$13,I512<=Parameters!$H$13),4,IF(I512>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J512=\"\"),\"\",IF(J512<Parameters!$E$13,1,IF(AND(J512>Parameters!$E$13,J512<=Parameters!$F$13),2,IF(AND(J512>Parameters!$F$13,J512<=Parameters!$G$13),3,IF(AND(J512>Parameters!$G$13,J512<=Parameters!$H$13),4,IF(J512>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K512=\"\"),\"\",IF(K512<Parameters!$E$13,1,IF(AND(K512>Parameters!$E$13,K512<=Parameters!$F$13),2,IF(AND(K512>Parameters!$F$13,K512<=Parameters!$G$13),3,IF(AND(K512>Parameters!$G$13,K512<=Parameters!$H$13),4,IF(K512>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L512=\"\"),\"\",IF(L512<Parameters!$E$13,1,IF(AND(L512>Parameters!$E$13,L512<=Parameters!$F$13),2,IF(AND(L512>Parameters!$F$13,L512<=Parameters!$G$13),3,IF(AND(L512>Parameters!$G$13,L512<=Parameters!$H$13),4,IF(L512>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M512=\"\"),\"\",IF(M512<Parameters!$E$13,1,IF(AND(M512>Parameters!$E$13,M512<=Parameters!$F$13),2,IF(AND(M512>Parameters!$F$13,M512<=Parameters!$G$13),3,IF(AND(M512>Parameters!$G$13,M512<=Parameters!$H$13),4,IF(M512>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N512=\"\"),\"\",IF(N512<Parameters!$E$13,1,IF(AND(N512>Parameters!$E$13,N512<=Parameters!$F$13),2,IF(AND(N512>Parameters!$F$13,N512<=Parameters!$G$13),3,IF(AND(N512>Parameters!$G$13,N512<=Parameters!$H$13),4,IF(N512>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O512=\"\"),\"\",IF(O512<Parameters!$E$13,1,IF(AND(O512>Parameters!$E$13,O512<=Parameters!$F$13),2,IF(AND(O512>Parameters!$F$13,O512<=Parameters!$G$13),3,IF(AND(O512>Parameters!$G$13,O512<=Parameters!$H$13),4,IF(O512>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P512=\"\"),\"\",IF(P512<Parameters!$E$13,1,IF(AND(P512>Parameters!$E$13,P512<=Parameters!$F$13),2,IF(AND(P512>Parameters!$F$13,P512<=Parameters!$G$13),3,IF(AND(P512>Parameters!$G$13,P512<=Parameters!$H$13),4,IF(P512>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q512=\"\"),\"\",IF(Q512<Parameters!$E$13,1,IF(AND(Q512>Parameters!$E$13,Q512<=Parameters!$F$13),2,IF(AND(Q512>Parameters!$F$13,Q512<=Parameters!$G$13),3,IF(AND(Q512>Parameters!$G$13,Q512<=Parameters!$H$13),4,IF(Q512>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CO$5","v":"Debt to Assets"},{"$f":"Companies!B22","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B513,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B513,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A513,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B513,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B513,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A513,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B513,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B513,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A513,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B513,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B513,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A513,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B513,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B513,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A513,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B513,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B513,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A513,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B513,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B513,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A513,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B513,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B513,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A513,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B513,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B513,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A513,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B513,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B513,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A513,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B513,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B513,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A513,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B513,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B513,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A513,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B513,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B513,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A513,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B513,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B513,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A513,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B513,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B513,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A513,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C513=\"\"),\"\",IF(C513<Parameters!$E$13,1,IF(AND(C513>Parameters!$E$13,C513<=Parameters!$F$13),2,IF(AND(C513>Parameters!$F$13,C513<=Parameters!$G$13),3,IF(AND(C513>Parameters!$G$13,C513<=Parameters!$H$13),4,IF(C513>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D513=\"\"),\"\",IF(D513<Parameters!$E$13,1,IF(AND(D513>Parameters!$E$13,D513<=Parameters!$F$13),2,IF(AND(D513>Parameters!$F$13,D513<=Parameters!$G$13),3,IF(AND(D513>Parameters!$G$13,D513<=Parameters!$H$13),4,IF(D513>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E513=\"\"),\"\",IF(E513<Parameters!$E$13,1,IF(AND(E513>Parameters!$E$13,E513<=Parameters!$F$13),2,IF(AND(E513>Parameters!$F$13,E513<=Parameters!$G$13),3,IF(AND(E513>Parameters!$G$13,E513<=Parameters!$H$13),4,IF(E513>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F513=\"\"),\"\",IF(F513<Parameters!$E$13,1,IF(AND(F513>Parameters!$E$13,F513<=Parameters!$F$13),2,IF(AND(F513>Parameters!$F$13,F513<=Parameters!$G$13),3,IF(AND(F513>Parameters!$G$13,F513<=Parameters!$H$13),4,IF(F513>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G513=\"\"),\"\",IF(G513<Parameters!$E$13,1,IF(AND(G513>Parameters!$E$13,G513<=Parameters!$F$13),2,IF(AND(G513>Parameters!$F$13,G513<=Parameters!$G$13),3,IF(AND(G513>Parameters!$G$13,G513<=Parameters!$H$13),4,IF(G513>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H513=\"\"),\"\",IF(H513<Parameters!$E$13,1,IF(AND(H513>Parameters!$E$13,H513<=Parameters!$F$13),2,IF(AND(H513>Parameters!$F$13,H513<=Parameters!$G$13),3,IF(AND(H513>Parameters!$G$13,H513<=Parameters!$H$13),4,IF(H513>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I513=\"\"),\"\",IF(I513<Parameters!$E$13,1,IF(AND(I513>Parameters!$E$13,I513<=Parameters!$F$13),2,IF(AND(I513>Parameters!$F$13,I513<=Parameters!$G$13),3,IF(AND(I513>Parameters!$G$13,I513<=Parameters!$H$13),4,IF(I513>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J513=\"\"),\"\",IF(J513<Parameters!$E$13,1,IF(AND(J513>Parameters!$E$13,J513<=Parameters!$F$13),2,IF(AND(J513>Parameters!$F$13,J513<=Parameters!$G$13),3,IF(AND(J513>Parameters!$G$13,J513<=Parameters!$H$13),4,IF(J513>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K513=\"\"),\"\",IF(K513<Parameters!$E$13,1,IF(AND(K513>Parameters!$E$13,K513<=Parameters!$F$13),2,IF(AND(K513>Parameters!$F$13,K513<=Parameters!$G$13),3,IF(AND(K513>Parameters!$G$13,K513<=Parameters!$H$13),4,IF(K513>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L513=\"\"),\"\",IF(L513<Parameters!$E$13,1,IF(AND(L513>Parameters!$E$13,L513<=Parameters!$F$13),2,IF(AND(L513>Parameters!$F$13,L513<=Parameters!$G$13),3,IF(AND(L513>Parameters!$G$13,L513<=Parameters!$H$13),4,IF(L513>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M513=\"\"),\"\",IF(M513<Parameters!$E$13,1,IF(AND(M513>Parameters!$E$13,M513<=Parameters!$F$13),2,IF(AND(M513>Parameters!$F$13,M513<=Parameters!$G$13),3,IF(AND(M513>Parameters!$G$13,M513<=Parameters!$H$13),4,IF(M513>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N513=\"\"),\"\",IF(N513<Parameters!$E$13,1,IF(AND(N513>Parameters!$E$13,N513<=Parameters!$F$13),2,IF(AND(N513>Parameters!$F$13,N513<=Parameters!$G$13),3,IF(AND(N513>Parameters!$G$13,N513<=Parameters!$H$13),4,IF(N513>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O513=\"\"),\"\",IF(O513<Parameters!$E$13,1,IF(AND(O513>Parameters!$E$13,O513<=Parameters!$F$13),2,IF(AND(O513>Parameters!$F$13,O513<=Parameters!$G$13),3,IF(AND(O513>Parameters!$G$13,O513<=Parameters!$H$13),4,IF(O513>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P513=\"\"),\"\",IF(P513<Parameters!$E$13,1,IF(AND(P513>Parameters!$E$13,P513<=Parameters!$F$13),2,IF(AND(P513>Parameters!$F$13,P513<=Parameters!$G$13),3,IF(AND(P513>Parameters!$G$13,P513<=Parameters!$H$13),4,IF(P513>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q513=\"\"),\"\",IF(Q513<Parameters!$E$13,1,IF(AND(Q513>Parameters!$E$13,Q513<=Parameters!$F$13),2,IF(AND(Q513>Parameters!$F$13,Q513<=Parameters!$G$13),3,IF(AND(Q513>Parameters!$G$13,Q513<=Parameters!$H$13),4,IF(Q513>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CO$5","v":"Debt to Assets"},{"$f":"Companies!B23","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B514,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B514,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A514,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B514,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B514,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A514,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B514,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B514,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A514,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B514,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B514,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A514,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B514,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B514,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A514,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B514,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B514,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A514,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B514,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B514,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A514,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B514,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B514,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A514,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B514,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B514,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A514,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B514,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B514,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A514,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B514,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B514,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A514,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B514,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B514,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A514,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B514,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B514,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A514,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B514,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B514,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A514,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B514,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B514,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A514,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C514=\"\"),\"\",IF(C514<Parameters!$E$13,1,IF(AND(C514>Parameters!$E$13,C514<=Parameters!$F$13),2,IF(AND(C514>Parameters!$F$13,C514<=Parameters!$G$13),3,IF(AND(C514>Parameters!$G$13,C514<=Parameters!$H$13),4,IF(C514>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D514=\"\"),\"\",IF(D514<Parameters!$E$13,1,IF(AND(D514>Parameters!$E$13,D514<=Parameters!$F$13),2,IF(AND(D514>Parameters!$F$13,D514<=Parameters!$G$13),3,IF(AND(D514>Parameters!$G$13,D514<=Parameters!$H$13),4,IF(D514>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E514=\"\"),\"\",IF(E514<Parameters!$E$13,1,IF(AND(E514>Parameters!$E$13,E514<=Parameters!$F$13),2,IF(AND(E514>Parameters!$F$13,E514<=Parameters!$G$13),3,IF(AND(E514>Parameters!$G$13,E514<=Parameters!$H$13),4,IF(E514>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F514=\"\"),\"\",IF(F514<Parameters!$E$13,1,IF(AND(F514>Parameters!$E$13,F514<=Parameters!$F$13),2,IF(AND(F514>Parameters!$F$13,F514<=Parameters!$G$13),3,IF(AND(F514>Parameters!$G$13,F514<=Parameters!$H$13),4,IF(F514>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G514=\"\"),\"\",IF(G514<Parameters!$E$13,1,IF(AND(G514>Parameters!$E$13,G514<=Parameters!$F$13),2,IF(AND(G514>Parameters!$F$13,G514<=Parameters!$G$13),3,IF(AND(G514>Parameters!$G$13,G514<=Parameters!$H$13),4,IF(G514>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H514=\"\"),\"\",IF(H514<Parameters!$E$13,1,IF(AND(H514>Parameters!$E$13,H514<=Parameters!$F$13),2,IF(AND(H514>Parameters!$F$13,H514<=Parameters!$G$13),3,IF(AND(H514>Parameters!$G$13,H514<=Parameters!$H$13),4,IF(H514>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I514=\"\"),\"\",IF(I514<Parameters!$E$13,1,IF(AND(I514>Parameters!$E$13,I514<=Parameters!$F$13),2,IF(AND(I514>Parameters!$F$13,I514<=Parameters!$G$13),3,IF(AND(I514>Parameters!$G$13,I514<=Parameters!$H$13),4,IF(I514>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J514=\"\"),\"\",IF(J514<Parameters!$E$13,1,IF(AND(J514>Parameters!$E$13,J514<=Parameters!$F$13),2,IF(AND(J514>Parameters!$F$13,J514<=Parameters!$G$13),3,IF(AND(J514>Parameters!$G$13,J514<=Parameters!$H$13),4,IF(J514>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K514=\"\"),\"\",IF(K514<Parameters!$E$13,1,IF(AND(K514>Parameters!$E$13,K514<=Parameters!$F$13),2,IF(AND(K514>Parameters!$F$13,K514<=Parameters!$G$13),3,IF(AND(K514>Parameters!$G$13,K514<=Parameters!$H$13),4,IF(K514>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L514=\"\"),\"\",IF(L514<Parameters!$E$13,1,IF(AND(L514>Parameters!$E$13,L514<=Parameters!$F$13),2,IF(AND(L514>Parameters!$F$13,L514<=Parameters!$G$13),3,IF(AND(L514>Parameters!$G$13,L514<=Parameters!$H$13),4,IF(L514>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M514=\"\"),\"\",IF(M514<Parameters!$E$13,1,IF(AND(M514>Parameters!$E$13,M514<=Parameters!$F$13),2,IF(AND(M514>Parameters!$F$13,M514<=Parameters!$G$13),3,IF(AND(M514>Parameters!$G$13,M514<=Parameters!$H$13),4,IF(M514>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N514=\"\"),\"\",IF(N514<Parameters!$E$13,1,IF(AND(N514>Parameters!$E$13,N514<=Parameters!$F$13),2,IF(AND(N514>Parameters!$F$13,N514<=Parameters!$G$13),3,IF(AND(N514>Parameters!$G$13,N514<=Parameters!$H$13),4,IF(N514>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O514=\"\"),\"\",IF(O514<Parameters!$E$13,1,IF(AND(O514>Parameters!$E$13,O514<=Parameters!$F$13),2,IF(AND(O514>Parameters!$F$13,O514<=Parameters!$G$13),3,IF(AND(O514>Parameters!$G$13,O514<=Parameters!$H$13),4,IF(O514>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P514=\"\"),\"\",IF(P514<Parameters!$E$13,1,IF(AND(P514>Parameters!$E$13,P514<=Parameters!$F$13),2,IF(AND(P514>Parameters!$F$13,P514<=Parameters!$G$13),3,IF(AND(P514>Parameters!$G$13,P514<=Parameters!$H$13),4,IF(P514>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q514=\"\"),\"\",IF(Q514<Parameters!$E$13,1,IF(AND(Q514>Parameters!$E$13,Q514<=Parameters!$F$13),2,IF(AND(Q514>Parameters!$F$13,Q514<=Parameters!$G$13),3,IF(AND(Q514>Parameters!$G$13,Q514<=Parameters!$H$13),4,IF(Q514>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CO$5","v":"Debt to Assets"},{"$f":"Companies!B24","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B515,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B515,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A515,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B515,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B515,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A515,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B515,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B515,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A515,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B515,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B515,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A515,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B515,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B515,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A515,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B515,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B515,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A515,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B515,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B515,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A515,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B515,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B515,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A515,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B515,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B515,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A515,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B515,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B515,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A515,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B515,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B515,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A515,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B515,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B515,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A515,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B515,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B515,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A515,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B515,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B515,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A515,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B515,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B515,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A515,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C515=\"\"),\"\",IF(C515<Parameters!$E$13,1,IF(AND(C515>Parameters!$E$13,C515<=Parameters!$F$13),2,IF(AND(C515>Parameters!$F$13,C515<=Parameters!$G$13),3,IF(AND(C515>Parameters!$G$13,C515<=Parameters!$H$13),4,IF(C515>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D515=\"\"),\"\",IF(D515<Parameters!$E$13,1,IF(AND(D515>Parameters!$E$13,D515<=Parameters!$F$13),2,IF(AND(D515>Parameters!$F$13,D515<=Parameters!$G$13),3,IF(AND(D515>Parameters!$G$13,D515<=Parameters!$H$13),4,IF(D515>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E515=\"\"),\"\",IF(E515<Parameters!$E$13,1,IF(AND(E515>Parameters!$E$13,E515<=Parameters!$F$13),2,IF(AND(E515>Parameters!$F$13,E515<=Parameters!$G$13),3,IF(AND(E515>Parameters!$G$13,E515<=Parameters!$H$13),4,IF(E515>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F515=\"\"),\"\",IF(F515<Parameters!$E$13,1,IF(AND(F515>Parameters!$E$13,F515<=Parameters!$F$13),2,IF(AND(F515>Parameters!$F$13,F515<=Parameters!$G$13),3,IF(AND(F515>Parameters!$G$13,F515<=Parameters!$H$13),4,IF(F515>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G515=\"\"),\"\",IF(G515<Parameters!$E$13,1,IF(AND(G515>Parameters!$E$13,G515<=Parameters!$F$13),2,IF(AND(G515>Parameters!$F$13,G515<=Parameters!$G$13),3,IF(AND(G515>Parameters!$G$13,G515<=Parameters!$H$13),4,IF(G515>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H515=\"\"),\"\",IF(H515<Parameters!$E$13,1,IF(AND(H515>Parameters!$E$13,H515<=Parameters!$F$13),2,IF(AND(H515>Parameters!$F$13,H515<=Parameters!$G$13),3,IF(AND(H515>Parameters!$G$13,H515<=Parameters!$H$13),4,IF(H515>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I515=\"\"),\"\",IF(I515<Parameters!$E$13,1,IF(AND(I515>Parameters!$E$13,I515<=Parameters!$F$13),2,IF(AND(I515>Parameters!$F$13,I515<=Parameters!$G$13),3,IF(AND(I515>Parameters!$G$13,I515<=Parameters!$H$13),4,IF(I515>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J515=\"\"),\"\",IF(J515<Parameters!$E$13,1,IF(AND(J515>Parameters!$E$13,J515<=Parameters!$F$13),2,IF(AND(J515>Parameters!$F$13,J515<=Parameters!$G$13),3,IF(AND(J515>Parameters!$G$13,J515<=Parameters!$H$13),4,IF(J515>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K515=\"\"),\"\",IF(K515<Parameters!$E$13,1,IF(AND(K515>Parameters!$E$13,K515<=Parameters!$F$13),2,IF(AND(K515>Parameters!$F$13,K515<=Parameters!$G$13),3,IF(AND(K515>Parameters!$G$13,K515<=Parameters!$H$13),4,IF(K515>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L515=\"\"),\"\",IF(L515<Parameters!$E$13,1,IF(AND(L515>Parameters!$E$13,L515<=Parameters!$F$13),2,IF(AND(L515>Parameters!$F$13,L515<=Parameters!$G$13),3,IF(AND(L515>Parameters!$G$13,L515<=Parameters!$H$13),4,IF(L515>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M515=\"\"),\"\",IF(M515<Parameters!$E$13,1,IF(AND(M515>Parameters!$E$13,M515<=Parameters!$F$13),2,IF(AND(M515>Parameters!$F$13,M515<=Parameters!$G$13),3,IF(AND(M515>Parameters!$G$13,M515<=Parameters!$H$13),4,IF(M515>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N515=\"\"),\"\",IF(N515<Parameters!$E$13,1,IF(AND(N515>Parameters!$E$13,N515<=Parameters!$F$13),2,IF(AND(N515>Parameters!$F$13,N515<=Parameters!$G$13),3,IF(AND(N515>Parameters!$G$13,N515<=Parameters!$H$13),4,IF(N515>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O515=\"\"),\"\",IF(O515<Parameters!$E$13,1,IF(AND(O515>Parameters!$E$13,O515<=Parameters!$F$13),2,IF(AND(O515>Parameters!$F$13,O515<=Parameters!$G$13),3,IF(AND(O515>Parameters!$G$13,O515<=Parameters!$H$13),4,IF(O515>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P515=\"\"),\"\",IF(P515<Parameters!$E$13,1,IF(AND(P515>Parameters!$E$13,P515<=Parameters!$F$13),2,IF(AND(P515>Parameters!$F$13,P515<=Parameters!$G$13),3,IF(AND(P515>Parameters!$G$13,P515<=Parameters!$H$13),4,IF(P515>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q515=\"\"),\"\",IF(Q515<Parameters!$E$13,1,IF(AND(Q515>Parameters!$E$13,Q515<=Parameters!$F$13),2,IF(AND(Q515>Parameters!$F$13,Q515<=Parameters!$G$13),3,IF(AND(Q515>Parameters!$G$13,Q515<=Parameters!$H$13),4,IF(Q515>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CO$5","v":"Debt to Assets"},{"$f":"Companies!B25","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B516,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B516,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A516,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B516,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B516,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A516,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B516,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B516,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A516,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B516,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B516,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A516,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B516,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B516,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A516,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B516,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B516,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A516,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B516,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B516,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A516,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B516,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B516,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A516,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B516,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B516,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A516,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B516,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B516,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A516,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B516,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B516,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A516,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B516,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B516,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A516,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B516,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B516,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A516,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B516,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B516,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A516,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B516,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B516,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A516,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C516=\"\"),\"\",IF(C516<Parameters!$E$13,1,IF(AND(C516>Parameters!$E$13,C516<=Parameters!$F$13),2,IF(AND(C516>Parameters!$F$13,C516<=Parameters!$G$13),3,IF(AND(C516>Parameters!$G$13,C516<=Parameters!$H$13),4,IF(C516>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D516=\"\"),\"\",IF(D516<Parameters!$E$13,1,IF(AND(D516>Parameters!$E$13,D516<=Parameters!$F$13),2,IF(AND(D516>Parameters!$F$13,D516<=Parameters!$G$13),3,IF(AND(D516>Parameters!$G$13,D516<=Parameters!$H$13),4,IF(D516>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E516=\"\"),\"\",IF(E516<Parameters!$E$13,1,IF(AND(E516>Parameters!$E$13,E516<=Parameters!$F$13),2,IF(AND(E516>Parameters!$F$13,E516<=Parameters!$G$13),3,IF(AND(E516>Parameters!$G$13,E516<=Parameters!$H$13),4,IF(E516>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F516=\"\"),\"\",IF(F516<Parameters!$E$13,1,IF(AND(F516>Parameters!$E$13,F516<=Parameters!$F$13),2,IF(AND(F516>Parameters!$F$13,F516<=Parameters!$G$13),3,IF(AND(F516>Parameters!$G$13,F516<=Parameters!$H$13),4,IF(F516>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G516=\"\"),\"\",IF(G516<Parameters!$E$13,1,IF(AND(G516>Parameters!$E$13,G516<=Parameters!$F$13),2,IF(AND(G516>Parameters!$F$13,G516<=Parameters!$G$13),3,IF(AND(G516>Parameters!$G$13,G516<=Parameters!$H$13),4,IF(G516>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H516=\"\"),\"\",IF(H516<Parameters!$E$13,1,IF(AND(H516>Parameters!$E$13,H516<=Parameters!$F$13),2,IF(AND(H516>Parameters!$F$13,H516<=Parameters!$G$13),3,IF(AND(H516>Parameters!$G$13,H516<=Parameters!$H$13),4,IF(H516>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I516=\"\"),\"\",IF(I516<Parameters!$E$13,1,IF(AND(I516>Parameters!$E$13,I516<=Parameters!$F$13),2,IF(AND(I516>Parameters!$F$13,I516<=Parameters!$G$13),3,IF(AND(I516>Parameters!$G$13,I516<=Parameters!$H$13),4,IF(I516>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J516=\"\"),\"\",IF(J516<Parameters!$E$13,1,IF(AND(J516>Parameters!$E$13,J516<=Parameters!$F$13),2,IF(AND(J516>Parameters!$F$13,J516<=Parameters!$G$13),3,IF(AND(J516>Parameters!$G$13,J516<=Parameters!$H$13),4,IF(J516>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K516=\"\"),\"\",IF(K516<Parameters!$E$13,1,IF(AND(K516>Parameters!$E$13,K516<=Parameters!$F$13),2,IF(AND(K516>Parameters!$F$13,K516<=Parameters!$G$13),3,IF(AND(K516>Parameters!$G$13,K516<=Parameters!$H$13),4,IF(K516>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L516=\"\"),\"\",IF(L516<Parameters!$E$13,1,IF(AND(L516>Parameters!$E$13,L516<=Parameters!$F$13),2,IF(AND(L516>Parameters!$F$13,L516<=Parameters!$G$13),3,IF(AND(L516>Parameters!$G$13,L516<=Parameters!$H$13),4,IF(L516>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M516=\"\"),\"\",IF(M516<Parameters!$E$13,1,IF(AND(M516>Parameters!$E$13,M516<=Parameters!$F$13),2,IF(AND(M516>Parameters!$F$13,M516<=Parameters!$G$13),3,IF(AND(M516>Parameters!$G$13,M516<=Parameters!$H$13),4,IF(M516>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N516=\"\"),\"\",IF(N516<Parameters!$E$13,1,IF(AND(N516>Parameters!$E$13,N516<=Parameters!$F$13),2,IF(AND(N516>Parameters!$F$13,N516<=Parameters!$G$13),3,IF(AND(N516>Parameters!$G$13,N516<=Parameters!$H$13),4,IF(N516>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O516=\"\"),\"\",IF(O516<Parameters!$E$13,1,IF(AND(O516>Parameters!$E$13,O516<=Parameters!$F$13),2,IF(AND(O516>Parameters!$F$13,O516<=Parameters!$G$13),3,IF(AND(O516>Parameters!$G$13,O516<=Parameters!$H$13),4,IF(O516>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P516=\"\"),\"\",IF(P516<Parameters!$E$13,1,IF(AND(P516>Parameters!$E$13,P516<=Parameters!$F$13),2,IF(AND(P516>Parameters!$F$13,P516<=Parameters!$G$13),3,IF(AND(P516>Parameters!$G$13,P516<=Parameters!$H$13),4,IF(P516>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q516=\"\"),\"\",IF(Q516<Parameters!$E$13,1,IF(AND(Q516>Parameters!$E$13,Q516<=Parameters!$F$13),2,IF(AND(Q516>Parameters!$F$13,Q516<=Parameters!$G$13),3,IF(AND(Q516>Parameters!$G$13,Q516<=Parameters!$H$13),4,IF(Q516>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CO$5","v":"Debt to Assets"},{"$f":"Companies!B26","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B517,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B517,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A517,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B517,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B517,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A517,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B517,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B517,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A517,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B517,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B517,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A517,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B517,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B517,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A517,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B517,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B517,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A517,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B517,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B517,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A517,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B517,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B517,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A517,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B517,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B517,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A517,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B517,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B517,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A517,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B517,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B517,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A517,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B517,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B517,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A517,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B517,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B517,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A517,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B517,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B517,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A517,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B517,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B517,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A517,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C517=\"\"),\"\",IF(C517<Parameters!$E$13,1,IF(AND(C517>Parameters!$E$13,C517<=Parameters!$F$13),2,IF(AND(C517>Parameters!$F$13,C517<=Parameters!$G$13),3,IF(AND(C517>Parameters!$G$13,C517<=Parameters!$H$13),4,IF(C517>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D517=\"\"),\"\",IF(D517<Parameters!$E$13,1,IF(AND(D517>Parameters!$E$13,D517<=Parameters!$F$13),2,IF(AND(D517>Parameters!$F$13,D517<=Parameters!$G$13),3,IF(AND(D517>Parameters!$G$13,D517<=Parameters!$H$13),4,IF(D517>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E517=\"\"),\"\",IF(E517<Parameters!$E$13,1,IF(AND(E517>Parameters!$E$13,E517<=Parameters!$F$13),2,IF(AND(E517>Parameters!$F$13,E517<=Parameters!$G$13),3,IF(AND(E517>Parameters!$G$13,E517<=Parameters!$H$13),4,IF(E517>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F517=\"\"),\"\",IF(F517<Parameters!$E$13,1,IF(AND(F517>Parameters!$E$13,F517<=Parameters!$F$13),2,IF(AND(F517>Parameters!$F$13,F517<=Parameters!$G$13),3,IF(AND(F517>Parameters!$G$13,F517<=Parameters!$H$13),4,IF(F517>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G517=\"\"),\"\",IF(G517<Parameters!$E$13,1,IF(AND(G517>Parameters!$E$13,G517<=Parameters!$F$13),2,IF(AND(G517>Parameters!$F$13,G517<=Parameters!$G$13),3,IF(AND(G517>Parameters!$G$13,G517<=Parameters!$H$13),4,IF(G517>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H517=\"\"),\"\",IF(H517<Parameters!$E$13,1,IF(AND(H517>Parameters!$E$13,H517<=Parameters!$F$13),2,IF(AND(H517>Parameters!$F$13,H517<=Parameters!$G$13),3,IF(AND(H517>Parameters!$G$13,H517<=Parameters!$H$13),4,IF(H517>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I517=\"\"),\"\",IF(I517<Parameters!$E$13,1,IF(AND(I517>Parameters!$E$13,I517<=Parameters!$F$13),2,IF(AND(I517>Parameters!$F$13,I517<=Parameters!$G$13),3,IF(AND(I517>Parameters!$G$13,I517<=Parameters!$H$13),4,IF(I517>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J517=\"\"),\"\",IF(J517<Parameters!$E$13,1,IF(AND(J517>Parameters!$E$13,J517<=Parameters!$F$13),2,IF(AND(J517>Parameters!$F$13,J517<=Parameters!$G$13),3,IF(AND(J517>Parameters!$G$13,J517<=Parameters!$H$13),4,IF(J517>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K517=\"\"),\"\",IF(K517<Parameters!$E$13,1,IF(AND(K517>Parameters!$E$13,K517<=Parameters!$F$13),2,IF(AND(K517>Parameters!$F$13,K517<=Parameters!$G$13),3,IF(AND(K517>Parameters!$G$13,K517<=Parameters!$H$13),4,IF(K517>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L517=\"\"),\"\",IF(L517<Parameters!$E$13,1,IF(AND(L517>Parameters!$E$13,L517<=Parameters!$F$13),2,IF(AND(L517>Parameters!$F$13,L517<=Parameters!$G$13),3,IF(AND(L517>Parameters!$G$13,L517<=Parameters!$H$13),4,IF(L517>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M517=\"\"),\"\",IF(M517<Parameters!$E$13,1,IF(AND(M517>Parameters!$E$13,M517<=Parameters!$F$13),2,IF(AND(M517>Parameters!$F$13,M517<=Parameters!$G$13),3,IF(AND(M517>Parameters!$G$13,M517<=Parameters!$H$13),4,IF(M517>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N517=\"\"),\"\",IF(N517<Parameters!$E$13,1,IF(AND(N517>Parameters!$E$13,N517<=Parameters!$F$13),2,IF(AND(N517>Parameters!$F$13,N517<=Parameters!$G$13),3,IF(AND(N517>Parameters!$G$13,N517<=Parameters!$H$13),4,IF(N517>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O517=\"\"),\"\",IF(O517<Parameters!$E$13,1,IF(AND(O517>Parameters!$E$13,O517<=Parameters!$F$13),2,IF(AND(O517>Parameters!$F$13,O517<=Parameters!$G$13),3,IF(AND(O517>Parameters!$G$13,O517<=Parameters!$H$13),4,IF(O517>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P517=\"\"),\"\",IF(P517<Parameters!$E$13,1,IF(AND(P517>Parameters!$E$13,P517<=Parameters!$F$13),2,IF(AND(P517>Parameters!$F$13,P517<=Parameters!$G$13),3,IF(AND(P517>Parameters!$G$13,P517<=Parameters!$H$13),4,IF(P517>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q517=\"\"),\"\",IF(Q517<Parameters!$E$13,1,IF(AND(Q517>Parameters!$E$13,Q517<=Parameters!$F$13),2,IF(AND(Q517>Parameters!$F$13,Q517<=Parameters!$G$13),3,IF(AND(Q517>Parameters!$G$13,Q517<=Parameters!$H$13),4,IF(Q517>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CO$5","v":"Debt to Assets"},{"$f":"Companies!B27","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B518,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B518,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A518,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B518,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B518,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A518,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B518,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B518,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A518,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B518,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B518,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A518,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B518,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B518,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A518,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B518,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B518,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A518,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B518,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B518,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A518,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B518,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B518,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A518,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B518,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B518,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A518,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B518,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B518,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A518,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B518,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B518,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A518,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B518,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B518,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A518,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B518,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B518,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A518,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B518,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B518,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A518,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B518,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B518,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A518,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C518=\"\"),\"\",IF(C518<Parameters!$E$13,1,IF(AND(C518>Parameters!$E$13,C518<=Parameters!$F$13),2,IF(AND(C518>Parameters!$F$13,C518<=Parameters!$G$13),3,IF(AND(C518>Parameters!$G$13,C518<=Parameters!$H$13),4,IF(C518>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D518=\"\"),\"\",IF(D518<Parameters!$E$13,1,IF(AND(D518>Parameters!$E$13,D518<=Parameters!$F$13),2,IF(AND(D518>Parameters!$F$13,D518<=Parameters!$G$13),3,IF(AND(D518>Parameters!$G$13,D518<=Parameters!$H$13),4,IF(D518>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E518=\"\"),\"\",IF(E518<Parameters!$E$13,1,IF(AND(E518>Parameters!$E$13,E518<=Parameters!$F$13),2,IF(AND(E518>Parameters!$F$13,E518<=Parameters!$G$13),3,IF(AND(E518>Parameters!$G$13,E518<=Parameters!$H$13),4,IF(E518>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F518=\"\"),\"\",IF(F518<Parameters!$E$13,1,IF(AND(F518>Parameters!$E$13,F518<=Parameters!$F$13),2,IF(AND(F518>Parameters!$F$13,F518<=Parameters!$G$13),3,IF(AND(F518>Parameters!$G$13,F518<=Parameters!$H$13),4,IF(F518>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G518=\"\"),\"\",IF(G518<Parameters!$E$13,1,IF(AND(G518>Parameters!$E$13,G518<=Parameters!$F$13),2,IF(AND(G518>Parameters!$F$13,G518<=Parameters!$G$13),3,IF(AND(G518>Parameters!$G$13,G518<=Parameters!$H$13),4,IF(G518>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H518=\"\"),\"\",IF(H518<Parameters!$E$13,1,IF(AND(H518>Parameters!$E$13,H518<=Parameters!$F$13),2,IF(AND(H518>Parameters!$F$13,H518<=Parameters!$G$13),3,IF(AND(H518>Parameters!$G$13,H518<=Parameters!$H$13),4,IF(H518>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I518=\"\"),\"\",IF(I518<Parameters!$E$13,1,IF(AND(I518>Parameters!$E$13,I518<=Parameters!$F$13),2,IF(AND(I518>Parameters!$F$13,I518<=Parameters!$G$13),3,IF(AND(I518>Parameters!$G$13,I518<=Parameters!$H$13),4,IF(I518>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J518=\"\"),\"\",IF(J518<Parameters!$E$13,1,IF(AND(J518>Parameters!$E$13,J518<=Parameters!$F$13),2,IF(AND(J518>Parameters!$F$13,J518<=Parameters!$G$13),3,IF(AND(J518>Parameters!$G$13,J518<=Parameters!$H$13),4,IF(J518>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K518=\"\"),\"\",IF(K518<Parameters!$E$13,1,IF(AND(K518>Parameters!$E$13,K518<=Parameters!$F$13),2,IF(AND(K518>Parameters!$F$13,K518<=Parameters!$G$13),3,IF(AND(K518>Parameters!$G$13,K518<=Parameters!$H$13),4,IF(K518>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L518=\"\"),\"\",IF(L518<Parameters!$E$13,1,IF(AND(L518>Parameters!$E$13,L518<=Parameters!$F$13),2,IF(AND(L518>Parameters!$F$13,L518<=Parameters!$G$13),3,IF(AND(L518>Parameters!$G$13,L518<=Parameters!$H$13),4,IF(L518>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M518=\"\"),\"\",IF(M518<Parameters!$E$13,1,IF(AND(M518>Parameters!$E$13,M518<=Parameters!$F$13),2,IF(AND(M518>Parameters!$F$13,M518<=Parameters!$G$13),3,IF(AND(M518>Parameters!$G$13,M518<=Parameters!$H$13),4,IF(M518>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N518=\"\"),\"\",IF(N518<Parameters!$E$13,1,IF(AND(N518>Parameters!$E$13,N518<=Parameters!$F$13),2,IF(AND(N518>Parameters!$F$13,N518<=Parameters!$G$13),3,IF(AND(N518>Parameters!$G$13,N518<=Parameters!$H$13),4,IF(N518>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O518=\"\"),\"\",IF(O518<Parameters!$E$13,1,IF(AND(O518>Parameters!$E$13,O518<=Parameters!$F$13),2,IF(AND(O518>Parameters!$F$13,O518<=Parameters!$G$13),3,IF(AND(O518>Parameters!$G$13,O518<=Parameters!$H$13),4,IF(O518>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P518=\"\"),\"\",IF(P518<Parameters!$E$13,1,IF(AND(P518>Parameters!$E$13,P518<=Parameters!$F$13),2,IF(AND(P518>Parameters!$F$13,P518<=Parameters!$G$13),3,IF(AND(P518>Parameters!$G$13,P518<=Parameters!$H$13),4,IF(P518>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q518=\"\"),\"\",IF(Q518<Parameters!$E$13,1,IF(AND(Q518>Parameters!$E$13,Q518<=Parameters!$F$13),2,IF(AND(Q518>Parameters!$F$13,Q518<=Parameters!$G$13),3,IF(AND(Q518>Parameters!$G$13,Q518<=Parameters!$H$13),4,IF(Q518>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CO$5","v":"Debt to Assets"},{"$f":"Companies!B28","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B519,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B519,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A519,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B519,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B519,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A519,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B519,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B519,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A519,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B519,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B519,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A519,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B519,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B519,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A519,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B519,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B519,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A519,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B519,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B519,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A519,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B519,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B519,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A519,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B519,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B519,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A519,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B519,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B519,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A519,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B519,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B519,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A519,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B519,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B519,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A519,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B519,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B519,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A519,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B519,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B519,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A519,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B519,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B519,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A519,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C519=\"\"),\"\",IF(C519<Parameters!$E$13,1,IF(AND(C519>Parameters!$E$13,C519<=Parameters!$F$13),2,IF(AND(C519>Parameters!$F$13,C519<=Parameters!$G$13),3,IF(AND(C519>Parameters!$G$13,C519<=Parameters!$H$13),4,IF(C519>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D519=\"\"),\"\",IF(D519<Parameters!$E$13,1,IF(AND(D519>Parameters!$E$13,D519<=Parameters!$F$13),2,IF(AND(D519>Parameters!$F$13,D519<=Parameters!$G$13),3,IF(AND(D519>Parameters!$G$13,D519<=Parameters!$H$13),4,IF(D519>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E519=\"\"),\"\",IF(E519<Parameters!$E$13,1,IF(AND(E519>Parameters!$E$13,E519<=Parameters!$F$13),2,IF(AND(E519>Parameters!$F$13,E519<=Parameters!$G$13),3,IF(AND(E519>Parameters!$G$13,E519<=Parameters!$H$13),4,IF(E519>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F519=\"\"),\"\",IF(F519<Parameters!$E$13,1,IF(AND(F519>Parameters!$E$13,F519<=Parameters!$F$13),2,IF(AND(F519>Parameters!$F$13,F519<=Parameters!$G$13),3,IF(AND(F519>Parameters!$G$13,F519<=Parameters!$H$13),4,IF(F519>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G519=\"\"),\"\",IF(G519<Parameters!$E$13,1,IF(AND(G519>Parameters!$E$13,G519<=Parameters!$F$13),2,IF(AND(G519>Parameters!$F$13,G519<=Parameters!$G$13),3,IF(AND(G519>Parameters!$G$13,G519<=Parameters!$H$13),4,IF(G519>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H519=\"\"),\"\",IF(H519<Parameters!$E$13,1,IF(AND(H519>Parameters!$E$13,H519<=Parameters!$F$13),2,IF(AND(H519>Parameters!$F$13,H519<=Parameters!$G$13),3,IF(AND(H519>Parameters!$G$13,H519<=Parameters!$H$13),4,IF(H519>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I519=\"\"),\"\",IF(I519<Parameters!$E$13,1,IF(AND(I519>Parameters!$E$13,I519<=Parameters!$F$13),2,IF(AND(I519>Parameters!$F$13,I519<=Parameters!$G$13),3,IF(AND(I519>Parameters!$G$13,I519<=Parameters!$H$13),4,IF(I519>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J519=\"\"),\"\",IF(J519<Parameters!$E$13,1,IF(AND(J519>Parameters!$E$13,J519<=Parameters!$F$13),2,IF(AND(J519>Parameters!$F$13,J519<=Parameters!$G$13),3,IF(AND(J519>Parameters!$G$13,J519<=Parameters!$H$13),4,IF(J519>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K519=\"\"),\"\",IF(K519<Parameters!$E$13,1,IF(AND(K519>Parameters!$E$13,K519<=Parameters!$F$13),2,IF(AND(K519>Parameters!$F$13,K519<=Parameters!$G$13),3,IF(AND(K519>Parameters!$G$13,K519<=Parameters!$H$13),4,IF(K519>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L519=\"\"),\"\",IF(L519<Parameters!$E$13,1,IF(AND(L519>Parameters!$E$13,L519<=Parameters!$F$13),2,IF(AND(L519>Parameters!$F$13,L519<=Parameters!$G$13),3,IF(AND(L519>Parameters!$G$13,L519<=Parameters!$H$13),4,IF(L519>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M519=\"\"),\"\",IF(M519<Parameters!$E$13,1,IF(AND(M519>Parameters!$E$13,M519<=Parameters!$F$13),2,IF(AND(M519>Parameters!$F$13,M519<=Parameters!$G$13),3,IF(AND(M519>Parameters!$G$13,M519<=Parameters!$H$13),4,IF(M519>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N519=\"\"),\"\",IF(N519<Parameters!$E$13,1,IF(AND(N519>Parameters!$E$13,N519<=Parameters!$F$13),2,IF(AND(N519>Parameters!$F$13,N519<=Parameters!$G$13),3,IF(AND(N519>Parameters!$G$13,N519<=Parameters!$H$13),4,IF(N519>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O519=\"\"),\"\",IF(O519<Parameters!$E$13,1,IF(AND(O519>Parameters!$E$13,O519<=Parameters!$F$13),2,IF(AND(O519>Parameters!$F$13,O519<=Parameters!$G$13),3,IF(AND(O519>Parameters!$G$13,O519<=Parameters!$H$13),4,IF(O519>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P519=\"\"),\"\",IF(P519<Parameters!$E$13,1,IF(AND(P519>Parameters!$E$13,P519<=Parameters!$F$13),2,IF(AND(P519>Parameters!$F$13,P519<=Parameters!$G$13),3,IF(AND(P519>Parameters!$G$13,P519<=Parameters!$H$13),4,IF(P519>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q519=\"\"),\"\",IF(Q519<Parameters!$E$13,1,IF(AND(Q519>Parameters!$E$13,Q519<=Parameters!$F$13),2,IF(AND(Q519>Parameters!$F$13,Q519<=Parameters!$G$13),3,IF(AND(Q519>Parameters!$G$13,Q519<=Parameters!$H$13),4,IF(Q519>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CO$5","v":"Debt to Assets"},{"$f":"Companies!B29","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B520,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B520,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A520,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B520,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B520,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A520,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B520,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B520,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A520,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B520,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B520,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A520,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B520,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B520,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A520,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B520,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B520,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A520,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B520,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B520,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A520,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B520,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B520,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A520,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B520,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B520,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A520,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B520,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B520,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A520,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B520,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B520,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A520,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B520,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B520,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A520,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B520,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B520,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A520,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B520,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B520,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A520,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B520,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B520,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A520,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C520=\"\"),\"\",IF(C520<Parameters!$E$13,1,IF(AND(C520>Parameters!$E$13,C520<=Parameters!$F$13),2,IF(AND(C520>Parameters!$F$13,C520<=Parameters!$G$13),3,IF(AND(C520>Parameters!$G$13,C520<=Parameters!$H$13),4,IF(C520>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D520=\"\"),\"\",IF(D520<Parameters!$E$13,1,IF(AND(D520>Parameters!$E$13,D520<=Parameters!$F$13),2,IF(AND(D520>Parameters!$F$13,D520<=Parameters!$G$13),3,IF(AND(D520>Parameters!$G$13,D520<=Parameters!$H$13),4,IF(D520>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E520=\"\"),\"\",IF(E520<Parameters!$E$13,1,IF(AND(E520>Parameters!$E$13,E520<=Parameters!$F$13),2,IF(AND(E520>Parameters!$F$13,E520<=Parameters!$G$13),3,IF(AND(E520>Parameters!$G$13,E520<=Parameters!$H$13),4,IF(E520>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F520=\"\"),\"\",IF(F520<Parameters!$E$13,1,IF(AND(F520>Parameters!$E$13,F520<=Parameters!$F$13),2,IF(AND(F520>Parameters!$F$13,F520<=Parameters!$G$13),3,IF(AND(F520>Parameters!$G$13,F520<=Parameters!$H$13),4,IF(F520>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G520=\"\"),\"\",IF(G520<Parameters!$E$13,1,IF(AND(G520>Parameters!$E$13,G520<=Parameters!$F$13),2,IF(AND(G520>Parameters!$F$13,G520<=Parameters!$G$13),3,IF(AND(G520>Parameters!$G$13,G520<=Parameters!$H$13),4,IF(G520>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H520=\"\"),\"\",IF(H520<Parameters!$E$13,1,IF(AND(H520>Parameters!$E$13,H520<=Parameters!$F$13),2,IF(AND(H520>Parameters!$F$13,H520<=Parameters!$G$13),3,IF(AND(H520>Parameters!$G$13,H520<=Parameters!$H$13),4,IF(H520>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I520=\"\"),\"\",IF(I520<Parameters!$E$13,1,IF(AND(I520>Parameters!$E$13,I520<=Parameters!$F$13),2,IF(AND(I520>Parameters!$F$13,I520<=Parameters!$G$13),3,IF(AND(I520>Parameters!$G$13,I520<=Parameters!$H$13),4,IF(I520>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J520=\"\"),\"\",IF(J520<Parameters!$E$13,1,IF(AND(J520>Parameters!$E$13,J520<=Parameters!$F$13),2,IF(AND(J520>Parameters!$F$13,J520<=Parameters!$G$13),3,IF(AND(J520>Parameters!$G$13,J520<=Parameters!$H$13),4,IF(J520>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K520=\"\"),\"\",IF(K520<Parameters!$E$13,1,IF(AND(K520>Parameters!$E$13,K520<=Parameters!$F$13),2,IF(AND(K520>Parameters!$F$13,K520<=Parameters!$G$13),3,IF(AND(K520>Parameters!$G$13,K520<=Parameters!$H$13),4,IF(K520>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L520=\"\"),\"\",IF(L520<Parameters!$E$13,1,IF(AND(L520>Parameters!$E$13,L520<=Parameters!$F$13),2,IF(AND(L520>Parameters!$F$13,L520<=Parameters!$G$13),3,IF(AND(L520>Parameters!$G$13,L520<=Parameters!$H$13),4,IF(L520>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M520=\"\"),\"\",IF(M520<Parameters!$E$13,1,IF(AND(M520>Parameters!$E$13,M520<=Parameters!$F$13),2,IF(AND(M520>Parameters!$F$13,M520<=Parameters!$G$13),3,IF(AND(M520>Parameters!$G$13,M520<=Parameters!$H$13),4,IF(M520>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N520=\"\"),\"\",IF(N520<Parameters!$E$13,1,IF(AND(N520>Parameters!$E$13,N520<=Parameters!$F$13),2,IF(AND(N520>Parameters!$F$13,N520<=Parameters!$G$13),3,IF(AND(N520>Parameters!$G$13,N520<=Parameters!$H$13),4,IF(N520>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O520=\"\"),\"\",IF(O520<Parameters!$E$13,1,IF(AND(O520>Parameters!$E$13,O520<=Parameters!$F$13),2,IF(AND(O520>Parameters!$F$13,O520<=Parameters!$G$13),3,IF(AND(O520>Parameters!$G$13,O520<=Parameters!$H$13),4,IF(O520>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P520=\"\"),\"\",IF(P520<Parameters!$E$13,1,IF(AND(P520>Parameters!$E$13,P520<=Parameters!$F$13),2,IF(AND(P520>Parameters!$F$13,P520<=Parameters!$G$13),3,IF(AND(P520>Parameters!$G$13,P520<=Parameters!$H$13),4,IF(P520>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q520=\"\"),\"\",IF(Q520<Parameters!$E$13,1,IF(AND(Q520>Parameters!$E$13,Q520<=Parameters!$F$13),2,IF(AND(Q520>Parameters!$F$13,Q520<=Parameters!$G$13),3,IF(AND(Q520>Parameters!$G$13,Q520<=Parameters!$H$13),4,IF(Q520>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CO$5","v":"Debt to Assets"},{"$f":"Companies!B30","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B521,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B521,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A521,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B521,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B521,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A521,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B521,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B521,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A521,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B521,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B521,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A521,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B521,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B521,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A521,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B521,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B521,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A521,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B521,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B521,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A521,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B521,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B521,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A521,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B521,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B521,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A521,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B521,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B521,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A521,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B521,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B521,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A521,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B521,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B521,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A521,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B521,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B521,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A521,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B521,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B521,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A521,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B521,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B521,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A521,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C521=\"\"),\"\",IF(C521<Parameters!$E$13,1,IF(AND(C521>Parameters!$E$13,C521<=Parameters!$F$13),2,IF(AND(C521>Parameters!$F$13,C521<=Parameters!$G$13),3,IF(AND(C521>Parameters!$G$13,C521<=Parameters!$H$13),4,IF(C521>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D521=\"\"),\"\",IF(D521<Parameters!$E$13,1,IF(AND(D521>Parameters!$E$13,D521<=Parameters!$F$13),2,IF(AND(D521>Parameters!$F$13,D521<=Parameters!$G$13),3,IF(AND(D521>Parameters!$G$13,D521<=Parameters!$H$13),4,IF(D521>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E521=\"\"),\"\",IF(E521<Parameters!$E$13,1,IF(AND(E521>Parameters!$E$13,E521<=Parameters!$F$13),2,IF(AND(E521>Parameters!$F$13,E521<=Parameters!$G$13),3,IF(AND(E521>Parameters!$G$13,E521<=Parameters!$H$13),4,IF(E521>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F521=\"\"),\"\",IF(F521<Parameters!$E$13,1,IF(AND(F521>Parameters!$E$13,F521<=Parameters!$F$13),2,IF(AND(F521>Parameters!$F$13,F521<=Parameters!$G$13),3,IF(AND(F521>Parameters!$G$13,F521<=Parameters!$H$13),4,IF(F521>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G521=\"\"),\"\",IF(G521<Parameters!$E$13,1,IF(AND(G521>Parameters!$E$13,G521<=Parameters!$F$13),2,IF(AND(G521>Parameters!$F$13,G521<=Parameters!$G$13),3,IF(AND(G521>Parameters!$G$13,G521<=Parameters!$H$13),4,IF(G521>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H521=\"\"),\"\",IF(H521<Parameters!$E$13,1,IF(AND(H521>Parameters!$E$13,H521<=Parameters!$F$13),2,IF(AND(H521>Parameters!$F$13,H521<=Parameters!$G$13),3,IF(AND(H521>Parameters!$G$13,H521<=Parameters!$H$13),4,IF(H521>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I521=\"\"),\"\",IF(I521<Parameters!$E$13,1,IF(AND(I521>Parameters!$E$13,I521<=Parameters!$F$13),2,IF(AND(I521>Parameters!$F$13,I521<=Parameters!$G$13),3,IF(AND(I521>Parameters!$G$13,I521<=Parameters!$H$13),4,IF(I521>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J521=\"\"),\"\",IF(J521<Parameters!$E$13,1,IF(AND(J521>Parameters!$E$13,J521<=Parameters!$F$13),2,IF(AND(J521>Parameters!$F$13,J521<=Parameters!$G$13),3,IF(AND(J521>Parameters!$G$13,J521<=Parameters!$H$13),4,IF(J521>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K521=\"\"),\"\",IF(K521<Parameters!$E$13,1,IF(AND(K521>Parameters!$E$13,K521<=Parameters!$F$13),2,IF(AND(K521>Parameters!$F$13,K521<=Parameters!$G$13),3,IF(AND(K521>Parameters!$G$13,K521<=Parameters!$H$13),4,IF(K521>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L521=\"\"),\"\",IF(L521<Parameters!$E$13,1,IF(AND(L521>Parameters!$E$13,L521<=Parameters!$F$13),2,IF(AND(L521>Parameters!$F$13,L521<=Parameters!$G$13),3,IF(AND(L521>Parameters!$G$13,L521<=Parameters!$H$13),4,IF(L521>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M521=\"\"),\"\",IF(M521<Parameters!$E$13,1,IF(AND(M521>Parameters!$E$13,M521<=Parameters!$F$13),2,IF(AND(M521>Parameters!$F$13,M521<=Parameters!$G$13),3,IF(AND(M521>Parameters!$G$13,M521<=Parameters!$H$13),4,IF(M521>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N521=\"\"),\"\",IF(N521<Parameters!$E$13,1,IF(AND(N521>Parameters!$E$13,N521<=Parameters!$F$13),2,IF(AND(N521>Parameters!$F$13,N521<=Parameters!$G$13),3,IF(AND(N521>Parameters!$G$13,N521<=Parameters!$H$13),4,IF(N521>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O521=\"\"),\"\",IF(O521<Parameters!$E$13,1,IF(AND(O521>Parameters!$E$13,O521<=Parameters!$F$13),2,IF(AND(O521>Parameters!$F$13,O521<=Parameters!$G$13),3,IF(AND(O521>Parameters!$G$13,O521<=Parameters!$H$13),4,IF(O521>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P521=\"\"),\"\",IF(P521<Parameters!$E$13,1,IF(AND(P521>Parameters!$E$13,P521<=Parameters!$F$13),2,IF(AND(P521>Parameters!$F$13,P521<=Parameters!$G$13),3,IF(AND(P521>Parameters!$G$13,P521<=Parameters!$H$13),4,IF(P521>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q521=\"\"),\"\",IF(Q521<Parameters!$E$13,1,IF(AND(Q521>Parameters!$E$13,Q521<=Parameters!$F$13),2,IF(AND(Q521>Parameters!$F$13,Q521<=Parameters!$G$13),3,IF(AND(Q521>Parameters!$G$13,Q521<=Parameters!$H$13),4,IF(Q521>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CO$5","v":"Debt to Assets"},{"$f":"Companies!B31","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B522,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B522,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A522,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B522,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B522,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A522,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B522,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B522,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A522,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B522,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B522,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A522,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B522,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B522,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A522,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B522,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B522,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A522,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B522,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B522,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A522,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B522,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B522,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A522,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B522,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B522,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A522,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B522,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B522,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A522,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B522,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B522,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A522,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B522,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B522,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A522,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B522,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B522,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A522,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B522,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B522,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A522,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B522,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B522,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A522,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C522=\"\"),\"\",IF(C522<Parameters!$E$13,1,IF(AND(C522>Parameters!$E$13,C522<=Parameters!$F$13),2,IF(AND(C522>Parameters!$F$13,C522<=Parameters!$G$13),3,IF(AND(C522>Parameters!$G$13,C522<=Parameters!$H$13),4,IF(C522>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D522=\"\"),\"\",IF(D522<Parameters!$E$13,1,IF(AND(D522>Parameters!$E$13,D522<=Parameters!$F$13),2,IF(AND(D522>Parameters!$F$13,D522<=Parameters!$G$13),3,IF(AND(D522>Parameters!$G$13,D522<=Parameters!$H$13),4,IF(D522>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E522=\"\"),\"\",IF(E522<Parameters!$E$13,1,IF(AND(E522>Parameters!$E$13,E522<=Parameters!$F$13),2,IF(AND(E522>Parameters!$F$13,E522<=Parameters!$G$13),3,IF(AND(E522>Parameters!$G$13,E522<=Parameters!$H$13),4,IF(E522>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F522=\"\"),\"\",IF(F522<Parameters!$E$13,1,IF(AND(F522>Parameters!$E$13,F522<=Parameters!$F$13),2,IF(AND(F522>Parameters!$F$13,F522<=Parameters!$G$13),3,IF(AND(F522>Parameters!$G$13,F522<=Parameters!$H$13),4,IF(F522>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G522=\"\"),\"\",IF(G522<Parameters!$E$13,1,IF(AND(G522>Parameters!$E$13,G522<=Parameters!$F$13),2,IF(AND(G522>Parameters!$F$13,G522<=Parameters!$G$13),3,IF(AND(G522>Parameters!$G$13,G522<=Parameters!$H$13),4,IF(G522>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H522=\"\"),\"\",IF(H522<Parameters!$E$13,1,IF(AND(H522>Parameters!$E$13,H522<=Parameters!$F$13),2,IF(AND(H522>Parameters!$F$13,H522<=Parameters!$G$13),3,IF(AND(H522>Parameters!$G$13,H522<=Parameters!$H$13),4,IF(H522>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I522=\"\"),\"\",IF(I522<Parameters!$E$13,1,IF(AND(I522>Parameters!$E$13,I522<=Parameters!$F$13),2,IF(AND(I522>Parameters!$F$13,I522<=Parameters!$G$13),3,IF(AND(I522>Parameters!$G$13,I522<=Parameters!$H$13),4,IF(I522>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J522=\"\"),\"\",IF(J522<Parameters!$E$13,1,IF(AND(J522>Parameters!$E$13,J522<=Parameters!$F$13),2,IF(AND(J522>Parameters!$F$13,J522<=Parameters!$G$13),3,IF(AND(J522>Parameters!$G$13,J522<=Parameters!$H$13),4,IF(J522>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K522=\"\"),\"\",IF(K522<Parameters!$E$13,1,IF(AND(K522>Parameters!$E$13,K522<=Parameters!$F$13),2,IF(AND(K522>Parameters!$F$13,K522<=Parameters!$G$13),3,IF(AND(K522>Parameters!$G$13,K522<=Parameters!$H$13),4,IF(K522>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L522=\"\"),\"\",IF(L522<Parameters!$E$13,1,IF(AND(L522>Parameters!$E$13,L522<=Parameters!$F$13),2,IF(AND(L522>Parameters!$F$13,L522<=Parameters!$G$13),3,IF(AND(L522>Parameters!$G$13,L522<=Parameters!$H$13),4,IF(L522>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M522=\"\"),\"\",IF(M522<Parameters!$E$13,1,IF(AND(M522>Parameters!$E$13,M522<=Parameters!$F$13),2,IF(AND(M522>Parameters!$F$13,M522<=Parameters!$G$13),3,IF(AND(M522>Parameters!$G$13,M522<=Parameters!$H$13),4,IF(M522>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N522=\"\"),\"\",IF(N522<Parameters!$E$13,1,IF(AND(N522>Parameters!$E$13,N522<=Parameters!$F$13),2,IF(AND(N522>Parameters!$F$13,N522<=Parameters!$G$13),3,IF(AND(N522>Parameters!$G$13,N522<=Parameters!$H$13),4,IF(N522>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O522=\"\"),\"\",IF(O522<Parameters!$E$13,1,IF(AND(O522>Parameters!$E$13,O522<=Parameters!$F$13),2,IF(AND(O522>Parameters!$F$13,O522<=Parameters!$G$13),3,IF(AND(O522>Parameters!$G$13,O522<=Parameters!$H$13),4,IF(O522>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P522=\"\"),\"\",IF(P522<Parameters!$E$13,1,IF(AND(P522>Parameters!$E$13,P522<=Parameters!$F$13),2,IF(AND(P522>Parameters!$F$13,P522<=Parameters!$G$13),3,IF(AND(P522>Parameters!$G$13,P522<=Parameters!$H$13),4,IF(P522>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q522=\"\"),\"\",IF(Q522<Parameters!$E$13,1,IF(AND(Q522>Parameters!$E$13,Q522<=Parameters!$F$13),2,IF(AND(Q522>Parameters!$F$13,Q522<=Parameters!$G$13),3,IF(AND(Q522>Parameters!$G$13,Q522<=Parameters!$H$13),4,IF(Q522>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CO$5","v":"Debt to Assets"},{"$f":"Companies!B32","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B523,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B523,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A523,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B523,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B523,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A523,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B523,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B523,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A523,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B523,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B523,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A523,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B523,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B523,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A523,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B523,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B523,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A523,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B523,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B523,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A523,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B523,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B523,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A523,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B523,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B523,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A523,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B523,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B523,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A523,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B523,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B523,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A523,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B523,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B523,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A523,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B523,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B523,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A523,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B523,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B523,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A523,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B523,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B523,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A523,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C523=\"\"),\"\",IF(C523<Parameters!$E$13,1,IF(AND(C523>Parameters!$E$13,C523<=Parameters!$F$13),2,IF(AND(C523>Parameters!$F$13,C523<=Parameters!$G$13),3,IF(AND(C523>Parameters!$G$13,C523<=Parameters!$H$13),4,IF(C523>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D523=\"\"),\"\",IF(D523<Parameters!$E$13,1,IF(AND(D523>Parameters!$E$13,D523<=Parameters!$F$13),2,IF(AND(D523>Parameters!$F$13,D523<=Parameters!$G$13),3,IF(AND(D523>Parameters!$G$13,D523<=Parameters!$H$13),4,IF(D523>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E523=\"\"),\"\",IF(E523<Parameters!$E$13,1,IF(AND(E523>Parameters!$E$13,E523<=Parameters!$F$13),2,IF(AND(E523>Parameters!$F$13,E523<=Parameters!$G$13),3,IF(AND(E523>Parameters!$G$13,E523<=Parameters!$H$13),4,IF(E523>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F523=\"\"),\"\",IF(F523<Parameters!$E$13,1,IF(AND(F523>Parameters!$E$13,F523<=Parameters!$F$13),2,IF(AND(F523>Parameters!$F$13,F523<=Parameters!$G$13),3,IF(AND(F523>Parameters!$G$13,F523<=Parameters!$H$13),4,IF(F523>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G523=\"\"),\"\",IF(G523<Parameters!$E$13,1,IF(AND(G523>Parameters!$E$13,G523<=Parameters!$F$13),2,IF(AND(G523>Parameters!$F$13,G523<=Parameters!$G$13),3,IF(AND(G523>Parameters!$G$13,G523<=Parameters!$H$13),4,IF(G523>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H523=\"\"),\"\",IF(H523<Parameters!$E$13,1,IF(AND(H523>Parameters!$E$13,H523<=Parameters!$F$13),2,IF(AND(H523>Parameters!$F$13,H523<=Parameters!$G$13),3,IF(AND(H523>Parameters!$G$13,H523<=Parameters!$H$13),4,IF(H523>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I523=\"\"),\"\",IF(I523<Parameters!$E$13,1,IF(AND(I523>Parameters!$E$13,I523<=Parameters!$F$13),2,IF(AND(I523>Parameters!$F$13,I523<=Parameters!$G$13),3,IF(AND(I523>Parameters!$G$13,I523<=Parameters!$H$13),4,IF(I523>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J523=\"\"),\"\",IF(J523<Parameters!$E$13,1,IF(AND(J523>Parameters!$E$13,J523<=Parameters!$F$13),2,IF(AND(J523>Parameters!$F$13,J523<=Parameters!$G$13),3,IF(AND(J523>Parameters!$G$13,J523<=Parameters!$H$13),4,IF(J523>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K523=\"\"),\"\",IF(K523<Parameters!$E$13,1,IF(AND(K523>Parameters!$E$13,K523<=Parameters!$F$13),2,IF(AND(K523>Parameters!$F$13,K523<=Parameters!$G$13),3,IF(AND(K523>Parameters!$G$13,K523<=Parameters!$H$13),4,IF(K523>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L523=\"\"),\"\",IF(L523<Parameters!$E$13,1,IF(AND(L523>Parameters!$E$13,L523<=Parameters!$F$13),2,IF(AND(L523>Parameters!$F$13,L523<=Parameters!$G$13),3,IF(AND(L523>Parameters!$G$13,L523<=Parameters!$H$13),4,IF(L523>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M523=\"\"),\"\",IF(M523<Parameters!$E$13,1,IF(AND(M523>Parameters!$E$13,M523<=Parameters!$F$13),2,IF(AND(M523>Parameters!$F$13,M523<=Parameters!$G$13),3,IF(AND(M523>Parameters!$G$13,M523<=Parameters!$H$13),4,IF(M523>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N523=\"\"),\"\",IF(N523<Parameters!$E$13,1,IF(AND(N523>Parameters!$E$13,N523<=Parameters!$F$13),2,IF(AND(N523>Parameters!$F$13,N523<=Parameters!$G$13),3,IF(AND(N523>Parameters!$G$13,N523<=Parameters!$H$13),4,IF(N523>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O523=\"\"),\"\",IF(O523<Parameters!$E$13,1,IF(AND(O523>Parameters!$E$13,O523<=Parameters!$F$13),2,IF(AND(O523>Parameters!$F$13,O523<=Parameters!$G$13),3,IF(AND(O523>Parameters!$G$13,O523<=Parameters!$H$13),4,IF(O523>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P523=\"\"),\"\",IF(P523<Parameters!$E$13,1,IF(AND(P523>Parameters!$E$13,P523<=Parameters!$F$13),2,IF(AND(P523>Parameters!$F$13,P523<=Parameters!$G$13),3,IF(AND(P523>Parameters!$G$13,P523<=Parameters!$H$13),4,IF(P523>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q523=\"\"),\"\",IF(Q523<Parameters!$E$13,1,IF(AND(Q523>Parameters!$E$13,Q523<=Parameters!$F$13),2,IF(AND(Q523>Parameters!$F$13,Q523<=Parameters!$G$13),3,IF(AND(Q523>Parameters!$G$13,Q523<=Parameters!$H$13),4,IF(Q523>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CO$5","v":"Debt to Assets"},{"$f":"Companies!B33","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B524,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B524,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A524,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B524,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B524,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A524,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B524,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B524,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A524,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B524,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B524,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A524,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B524,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B524,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A524,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B524,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B524,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A524,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B524,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B524,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A524,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B524,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B524,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A524,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B524,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B524,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A524,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B524,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B524,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A524,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B524,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B524,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A524,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B524,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B524,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A524,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B524,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B524,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A524,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B524,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B524,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A524,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B524,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B524,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A524,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C524=\"\"),\"\",IF(C524<Parameters!$E$13,1,IF(AND(C524>Parameters!$E$13,C524<=Parameters!$F$13),2,IF(AND(C524>Parameters!$F$13,C524<=Parameters!$G$13),3,IF(AND(C524>Parameters!$G$13,C524<=Parameters!$H$13),4,IF(C524>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D524=\"\"),\"\",IF(D524<Parameters!$E$13,1,IF(AND(D524>Parameters!$E$13,D524<=Parameters!$F$13),2,IF(AND(D524>Parameters!$F$13,D524<=Parameters!$G$13),3,IF(AND(D524>Parameters!$G$13,D524<=Parameters!$H$13),4,IF(D524>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E524=\"\"),\"\",IF(E524<Parameters!$E$13,1,IF(AND(E524>Parameters!$E$13,E524<=Parameters!$F$13),2,IF(AND(E524>Parameters!$F$13,E524<=Parameters!$G$13),3,IF(AND(E524>Parameters!$G$13,E524<=Parameters!$H$13),4,IF(E524>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F524=\"\"),\"\",IF(F524<Parameters!$E$13,1,IF(AND(F524>Parameters!$E$13,F524<=Parameters!$F$13),2,IF(AND(F524>Parameters!$F$13,F524<=Parameters!$G$13),3,IF(AND(F524>Parameters!$G$13,F524<=Parameters!$H$13),4,IF(F524>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G524=\"\"),\"\",IF(G524<Parameters!$E$13,1,IF(AND(G524>Parameters!$E$13,G524<=Parameters!$F$13),2,IF(AND(G524>Parameters!$F$13,G524<=Parameters!$G$13),3,IF(AND(G524>Parameters!$G$13,G524<=Parameters!$H$13),4,IF(G524>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H524=\"\"),\"\",IF(H524<Parameters!$E$13,1,IF(AND(H524>Parameters!$E$13,H524<=Parameters!$F$13),2,IF(AND(H524>Parameters!$F$13,H524<=Parameters!$G$13),3,IF(AND(H524>Parameters!$G$13,H524<=Parameters!$H$13),4,IF(H524>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I524=\"\"),\"\",IF(I524<Parameters!$E$13,1,IF(AND(I524>Parameters!$E$13,I524<=Parameters!$F$13),2,IF(AND(I524>Parameters!$F$13,I524<=Parameters!$G$13),3,IF(AND(I524>Parameters!$G$13,I524<=Parameters!$H$13),4,IF(I524>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J524=\"\"),\"\",IF(J524<Parameters!$E$13,1,IF(AND(J524>Parameters!$E$13,J524<=Parameters!$F$13),2,IF(AND(J524>Parameters!$F$13,J524<=Parameters!$G$13),3,IF(AND(J524>Parameters!$G$13,J524<=Parameters!$H$13),4,IF(J524>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K524=\"\"),\"\",IF(K524<Parameters!$E$13,1,IF(AND(K524>Parameters!$E$13,K524<=Parameters!$F$13),2,IF(AND(K524>Parameters!$F$13,K524<=Parameters!$G$13),3,IF(AND(K524>Parameters!$G$13,K524<=Parameters!$H$13),4,IF(K524>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L524=\"\"),\"\",IF(L524<Parameters!$E$13,1,IF(AND(L524>Parameters!$E$13,L524<=Parameters!$F$13),2,IF(AND(L524>Parameters!$F$13,L524<=Parameters!$G$13),3,IF(AND(L524>Parameters!$G$13,L524<=Parameters!$H$13),4,IF(L524>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M524=\"\"),\"\",IF(M524<Parameters!$E$13,1,IF(AND(M524>Parameters!$E$13,M524<=Parameters!$F$13),2,IF(AND(M524>Parameters!$F$13,M524<=Parameters!$G$13),3,IF(AND(M524>Parameters!$G$13,M524<=Parameters!$H$13),4,IF(M524>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N524=\"\"),\"\",IF(N524<Parameters!$E$13,1,IF(AND(N524>Parameters!$E$13,N524<=Parameters!$F$13),2,IF(AND(N524>Parameters!$F$13,N524<=Parameters!$G$13),3,IF(AND(N524>Parameters!$G$13,N524<=Parameters!$H$13),4,IF(N524>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O524=\"\"),\"\",IF(O524<Parameters!$E$13,1,IF(AND(O524>Parameters!$E$13,O524<=Parameters!$F$13),2,IF(AND(O524>Parameters!$F$13,O524<=Parameters!$G$13),3,IF(AND(O524>Parameters!$G$13,O524<=Parameters!$H$13),4,IF(O524>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P524=\"\"),\"\",IF(P524<Parameters!$E$13,1,IF(AND(P524>Parameters!$E$13,P524<=Parameters!$F$13),2,IF(AND(P524>Parameters!$F$13,P524<=Parameters!$G$13),3,IF(AND(P524>Parameters!$G$13,P524<=Parameters!$H$13),4,IF(P524>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q524=\"\"),\"\",IF(Q524<Parameters!$E$13,1,IF(AND(Q524>Parameters!$E$13,Q524<=Parameters!$F$13),2,IF(AND(Q524>Parameters!$F$13,Q524<=Parameters!$G$13),3,IF(AND(Q524>Parameters!$G$13,Q524<=Parameters!$H$13),4,IF(Q524>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CO$5","v":"Debt to Assets"},{"$f":"Companies!B34","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B525,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B525,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A525,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B525,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B525,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A525,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B525,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B525,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A525,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B525,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B525,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A525,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B525,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B525,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A525,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B525,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B525,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A525,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B525,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B525,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A525,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B525,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B525,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A525,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B525,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B525,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A525,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B525,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B525,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A525,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B525,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B525,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A525,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B525,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B525,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A525,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B525,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B525,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A525,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B525,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B525,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A525,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B525,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B525,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A525,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C525=\"\"),\"\",IF(C525<Parameters!$E$13,1,IF(AND(C525>Parameters!$E$13,C525<=Parameters!$F$13),2,IF(AND(C525>Parameters!$F$13,C525<=Parameters!$G$13),3,IF(AND(C525>Parameters!$G$13,C525<=Parameters!$H$13),4,IF(C525>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D525=\"\"),\"\",IF(D525<Parameters!$E$13,1,IF(AND(D525>Parameters!$E$13,D525<=Parameters!$F$13),2,IF(AND(D525>Parameters!$F$13,D525<=Parameters!$G$13),3,IF(AND(D525>Parameters!$G$13,D525<=Parameters!$H$13),4,IF(D525>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E525=\"\"),\"\",IF(E525<Parameters!$E$13,1,IF(AND(E525>Parameters!$E$13,E525<=Parameters!$F$13),2,IF(AND(E525>Parameters!$F$13,E525<=Parameters!$G$13),3,IF(AND(E525>Parameters!$G$13,E525<=Parameters!$H$13),4,IF(E525>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F525=\"\"),\"\",IF(F525<Parameters!$E$13,1,IF(AND(F525>Parameters!$E$13,F525<=Parameters!$F$13),2,IF(AND(F525>Parameters!$F$13,F525<=Parameters!$G$13),3,IF(AND(F525>Parameters!$G$13,F525<=Parameters!$H$13),4,IF(F525>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G525=\"\"),\"\",IF(G525<Parameters!$E$13,1,IF(AND(G525>Parameters!$E$13,G525<=Parameters!$F$13),2,IF(AND(G525>Parameters!$F$13,G525<=Parameters!$G$13),3,IF(AND(G525>Parameters!$G$13,G525<=Parameters!$H$13),4,IF(G525>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H525=\"\"),\"\",IF(H525<Parameters!$E$13,1,IF(AND(H525>Parameters!$E$13,H525<=Parameters!$F$13),2,IF(AND(H525>Parameters!$F$13,H525<=Parameters!$G$13),3,IF(AND(H525>Parameters!$G$13,H525<=Parameters!$H$13),4,IF(H525>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I525=\"\"),\"\",IF(I525<Parameters!$E$13,1,IF(AND(I525>Parameters!$E$13,I525<=Parameters!$F$13),2,IF(AND(I525>Parameters!$F$13,I525<=Parameters!$G$13),3,IF(AND(I525>Parameters!$G$13,I525<=Parameters!$H$13),4,IF(I525>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J525=\"\"),\"\",IF(J525<Parameters!$E$13,1,IF(AND(J525>Parameters!$E$13,J525<=Parameters!$F$13),2,IF(AND(J525>Parameters!$F$13,J525<=Parameters!$G$13),3,IF(AND(J525>Parameters!$G$13,J525<=Parameters!$H$13),4,IF(J525>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K525=\"\"),\"\",IF(K525<Parameters!$E$13,1,IF(AND(K525>Parameters!$E$13,K525<=Parameters!$F$13),2,IF(AND(K525>Parameters!$F$13,K525<=Parameters!$G$13),3,IF(AND(K525>Parameters!$G$13,K525<=Parameters!$H$13),4,IF(K525>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L525=\"\"),\"\",IF(L525<Parameters!$E$13,1,IF(AND(L525>Parameters!$E$13,L525<=Parameters!$F$13),2,IF(AND(L525>Parameters!$F$13,L525<=Parameters!$G$13),3,IF(AND(L525>Parameters!$G$13,L525<=Parameters!$H$13),4,IF(L525>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M525=\"\"),\"\",IF(M525<Parameters!$E$13,1,IF(AND(M525>Parameters!$E$13,M525<=Parameters!$F$13),2,IF(AND(M525>Parameters!$F$13,M525<=Parameters!$G$13),3,IF(AND(M525>Parameters!$G$13,M525<=Parameters!$H$13),4,IF(M525>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N525=\"\"),\"\",IF(N525<Parameters!$E$13,1,IF(AND(N525>Parameters!$E$13,N525<=Parameters!$F$13),2,IF(AND(N525>Parameters!$F$13,N525<=Parameters!$G$13),3,IF(AND(N525>Parameters!$G$13,N525<=Parameters!$H$13),4,IF(N525>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O525=\"\"),\"\",IF(O525<Parameters!$E$13,1,IF(AND(O525>Parameters!$E$13,O525<=Parameters!$F$13),2,IF(AND(O525>Parameters!$F$13,O525<=Parameters!$G$13),3,IF(AND(O525>Parameters!$G$13,O525<=Parameters!$H$13),4,IF(O525>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P525=\"\"),\"\",IF(P525<Parameters!$E$13,1,IF(AND(P525>Parameters!$E$13,P525<=Parameters!$F$13),2,IF(AND(P525>Parameters!$F$13,P525<=Parameters!$G$13),3,IF(AND(P525>Parameters!$G$13,P525<=Parameters!$H$13),4,IF(P525>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q525=\"\"),\"\",IF(Q525<Parameters!$E$13,1,IF(AND(Q525>Parameters!$E$13,Q525<=Parameters!$F$13),2,IF(AND(Q525>Parameters!$F$13,Q525<=Parameters!$G$13),3,IF(AND(Q525>Parameters!$G$13,Q525<=Parameters!$H$13),4,IF(Q525>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CO$5","v":"Debt to Assets"},{"$f":"Companies!B35","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B526,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B526,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A526,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B526,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B526,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A526,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B526,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B526,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A526,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B526,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B526,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A526,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B526,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B526,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A526,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B526,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B526,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A526,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B526,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B526,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A526,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B526,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B526,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A526,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B526,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B526,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A526,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B526,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B526,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A526,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B526,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B526,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A526,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B526,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B526,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A526,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B526,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B526,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A526,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B526,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B526,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A526,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B526,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B526,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A526,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C526=\"\"),\"\",IF(C526<Parameters!$E$13,1,IF(AND(C526>Parameters!$E$13,C526<=Parameters!$F$13),2,IF(AND(C526>Parameters!$F$13,C526<=Parameters!$G$13),3,IF(AND(C526>Parameters!$G$13,C526<=Parameters!$H$13),4,IF(C526>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D526=\"\"),\"\",IF(D526<Parameters!$E$13,1,IF(AND(D526>Parameters!$E$13,D526<=Parameters!$F$13),2,IF(AND(D526>Parameters!$F$13,D526<=Parameters!$G$13),3,IF(AND(D526>Parameters!$G$13,D526<=Parameters!$H$13),4,IF(D526>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E526=\"\"),\"\",IF(E526<Parameters!$E$13,1,IF(AND(E526>Parameters!$E$13,E526<=Parameters!$F$13),2,IF(AND(E526>Parameters!$F$13,E526<=Parameters!$G$13),3,IF(AND(E526>Parameters!$G$13,E526<=Parameters!$H$13),4,IF(E526>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F526=\"\"),\"\",IF(F526<Parameters!$E$13,1,IF(AND(F526>Parameters!$E$13,F526<=Parameters!$F$13),2,IF(AND(F526>Parameters!$F$13,F526<=Parameters!$G$13),3,IF(AND(F526>Parameters!$G$13,F526<=Parameters!$H$13),4,IF(F526>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G526=\"\"),\"\",IF(G526<Parameters!$E$13,1,IF(AND(G526>Parameters!$E$13,G526<=Parameters!$F$13),2,IF(AND(G526>Parameters!$F$13,G526<=Parameters!$G$13),3,IF(AND(G526>Parameters!$G$13,G526<=Parameters!$H$13),4,IF(G526>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H526=\"\"),\"\",IF(H526<Parameters!$E$13,1,IF(AND(H526>Parameters!$E$13,H526<=Parameters!$F$13),2,IF(AND(H526>Parameters!$F$13,H526<=Parameters!$G$13),3,IF(AND(H526>Parameters!$G$13,H526<=Parameters!$H$13),4,IF(H526>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I526=\"\"),\"\",IF(I526<Parameters!$E$13,1,IF(AND(I526>Parameters!$E$13,I526<=Parameters!$F$13),2,IF(AND(I526>Parameters!$F$13,I526<=Parameters!$G$13),3,IF(AND(I526>Parameters!$G$13,I526<=Parameters!$H$13),4,IF(I526>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J526=\"\"),\"\",IF(J526<Parameters!$E$13,1,IF(AND(J526>Parameters!$E$13,J526<=Parameters!$F$13),2,IF(AND(J526>Parameters!$F$13,J526<=Parameters!$G$13),3,IF(AND(J526>Parameters!$G$13,J526<=Parameters!$H$13),4,IF(J526>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K526=\"\"),\"\",IF(K526<Parameters!$E$13,1,IF(AND(K526>Parameters!$E$13,K526<=Parameters!$F$13),2,IF(AND(K526>Parameters!$F$13,K526<=Parameters!$G$13),3,IF(AND(K526>Parameters!$G$13,K526<=Parameters!$H$13),4,IF(K526>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L526=\"\"),\"\",IF(L526<Parameters!$E$13,1,IF(AND(L526>Parameters!$E$13,L526<=Parameters!$F$13),2,IF(AND(L526>Parameters!$F$13,L526<=Parameters!$G$13),3,IF(AND(L526>Parameters!$G$13,L526<=Parameters!$H$13),4,IF(L526>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M526=\"\"),\"\",IF(M526<Parameters!$E$13,1,IF(AND(M526>Parameters!$E$13,M526<=Parameters!$F$13),2,IF(AND(M526>Parameters!$F$13,M526<=Parameters!$G$13),3,IF(AND(M526>Parameters!$G$13,M526<=Parameters!$H$13),4,IF(M526>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N526=\"\"),\"\",IF(N526<Parameters!$E$13,1,IF(AND(N526>Parameters!$E$13,N526<=Parameters!$F$13),2,IF(AND(N526>Parameters!$F$13,N526<=Parameters!$G$13),3,IF(AND(N526>Parameters!$G$13,N526<=Parameters!$H$13),4,IF(N526>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O526=\"\"),\"\",IF(O526<Parameters!$E$13,1,IF(AND(O526>Parameters!$E$13,O526<=Parameters!$F$13),2,IF(AND(O526>Parameters!$F$13,O526<=Parameters!$G$13),3,IF(AND(O526>Parameters!$G$13,O526<=Parameters!$H$13),4,IF(O526>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P526=\"\"),\"\",IF(P526<Parameters!$E$13,1,IF(AND(P526>Parameters!$E$13,P526<=Parameters!$F$13),2,IF(AND(P526>Parameters!$F$13,P526<=Parameters!$G$13),3,IF(AND(P526>Parameters!$G$13,P526<=Parameters!$H$13),4,IF(P526>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q526=\"\"),\"\",IF(Q526<Parameters!$E$13,1,IF(AND(Q526>Parameters!$E$13,Q526<=Parameters!$F$13),2,IF(AND(Q526>Parameters!$F$13,Q526<=Parameters!$G$13),3,IF(AND(Q526>Parameters!$G$13,Q526<=Parameters!$H$13),4,IF(Q526>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CO$5","v":"Debt to Assets"},{"$f":"Companies!B36","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B527,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B527,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A527,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B527,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B527,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A527,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B527,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B527,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A527,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B527,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B527,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A527,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B527,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B527,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A527,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B527,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B527,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A527,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B527,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B527,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A527,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B527,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B527,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A527,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B527,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B527,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A527,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B527,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B527,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A527,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B527,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B527,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A527,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B527,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B527,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A527,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B527,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B527,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A527,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B527,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B527,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A527,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B527,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B527,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A527,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C527=\"\"),\"\",IF(C527<Parameters!$E$13,1,IF(AND(C527>Parameters!$E$13,C527<=Parameters!$F$13),2,IF(AND(C527>Parameters!$F$13,C527<=Parameters!$G$13),3,IF(AND(C527>Parameters!$G$13,C527<=Parameters!$H$13),4,IF(C527>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D527=\"\"),\"\",IF(D527<Parameters!$E$13,1,IF(AND(D527>Parameters!$E$13,D527<=Parameters!$F$13),2,IF(AND(D527>Parameters!$F$13,D527<=Parameters!$G$13),3,IF(AND(D527>Parameters!$G$13,D527<=Parameters!$H$13),4,IF(D527>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E527=\"\"),\"\",IF(E527<Parameters!$E$13,1,IF(AND(E527>Parameters!$E$13,E527<=Parameters!$F$13),2,IF(AND(E527>Parameters!$F$13,E527<=Parameters!$G$13),3,IF(AND(E527>Parameters!$G$13,E527<=Parameters!$H$13),4,IF(E527>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F527=\"\"),\"\",IF(F527<Parameters!$E$13,1,IF(AND(F527>Parameters!$E$13,F527<=Parameters!$F$13),2,IF(AND(F527>Parameters!$F$13,F527<=Parameters!$G$13),3,IF(AND(F527>Parameters!$G$13,F527<=Parameters!$H$13),4,IF(F527>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G527=\"\"),\"\",IF(G527<Parameters!$E$13,1,IF(AND(G527>Parameters!$E$13,G527<=Parameters!$F$13),2,IF(AND(G527>Parameters!$F$13,G527<=Parameters!$G$13),3,IF(AND(G527>Parameters!$G$13,G527<=Parameters!$H$13),4,IF(G527>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H527=\"\"),\"\",IF(H527<Parameters!$E$13,1,IF(AND(H527>Parameters!$E$13,H527<=Parameters!$F$13),2,IF(AND(H527>Parameters!$F$13,H527<=Parameters!$G$13),3,IF(AND(H527>Parameters!$G$13,H527<=Parameters!$H$13),4,IF(H527>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I527=\"\"),\"\",IF(I527<Parameters!$E$13,1,IF(AND(I527>Parameters!$E$13,I527<=Parameters!$F$13),2,IF(AND(I527>Parameters!$F$13,I527<=Parameters!$G$13),3,IF(AND(I527>Parameters!$G$13,I527<=Parameters!$H$13),4,IF(I527>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J527=\"\"),\"\",IF(J527<Parameters!$E$13,1,IF(AND(J527>Parameters!$E$13,J527<=Parameters!$F$13),2,IF(AND(J527>Parameters!$F$13,J527<=Parameters!$G$13),3,IF(AND(J527>Parameters!$G$13,J527<=Parameters!$H$13),4,IF(J527>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K527=\"\"),\"\",IF(K527<Parameters!$E$13,1,IF(AND(K527>Parameters!$E$13,K527<=Parameters!$F$13),2,IF(AND(K527>Parameters!$F$13,K527<=Parameters!$G$13),3,IF(AND(K527>Parameters!$G$13,K527<=Parameters!$H$13),4,IF(K527>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L527=\"\"),\"\",IF(L527<Parameters!$E$13,1,IF(AND(L527>Parameters!$E$13,L527<=Parameters!$F$13),2,IF(AND(L527>Parameters!$F$13,L527<=Parameters!$G$13),3,IF(AND(L527>Parameters!$G$13,L527<=Parameters!$H$13),4,IF(L527>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M527=\"\"),\"\",IF(M527<Parameters!$E$13,1,IF(AND(M527>Parameters!$E$13,M527<=Parameters!$F$13),2,IF(AND(M527>Parameters!$F$13,M527<=Parameters!$G$13),3,IF(AND(M527>Parameters!$G$13,M527<=Parameters!$H$13),4,IF(M527>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N527=\"\"),\"\",IF(N527<Parameters!$E$13,1,IF(AND(N527>Parameters!$E$13,N527<=Parameters!$F$13),2,IF(AND(N527>Parameters!$F$13,N527<=Parameters!$G$13),3,IF(AND(N527>Parameters!$G$13,N527<=Parameters!$H$13),4,IF(N527>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O527=\"\"),\"\",IF(O527<Parameters!$E$13,1,IF(AND(O527>Parameters!$E$13,O527<=Parameters!$F$13),2,IF(AND(O527>Parameters!$F$13,O527<=Parameters!$G$13),3,IF(AND(O527>Parameters!$G$13,O527<=Parameters!$H$13),4,IF(O527>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P527=\"\"),\"\",IF(P527<Parameters!$E$13,1,IF(AND(P527>Parameters!$E$13,P527<=Parameters!$F$13),2,IF(AND(P527>Parameters!$F$13,P527<=Parameters!$G$13),3,IF(AND(P527>Parameters!$G$13,P527<=Parameters!$H$13),4,IF(P527>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q527=\"\"),\"\",IF(Q527<Parameters!$E$13,1,IF(AND(Q527>Parameters!$E$13,Q527<=Parameters!$F$13),2,IF(AND(Q527>Parameters!$F$13,Q527<=Parameters!$G$13),3,IF(AND(Q527>Parameters!$G$13,Q527<=Parameters!$H$13),4,IF(Q527>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CO$5","v":"Debt to Assets"},{"$f":"Companies!B37","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B528,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B528,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A528,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B528,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B528,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A528,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B528,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B528,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A528,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B528,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B528,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A528,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B528,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B528,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A528,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B528,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B528,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A528,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B528,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B528,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A528,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B528,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B528,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A528,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B528,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B528,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A528,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B528,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B528,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A528,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B528,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B528,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A528,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B528,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B528,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A528,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B528,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B528,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A528,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B528,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B528,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A528,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B528,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B528,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A528,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C528=\"\"),\"\",IF(C528<Parameters!$E$13,1,IF(AND(C528>Parameters!$E$13,C528<=Parameters!$F$13),2,IF(AND(C528>Parameters!$F$13,C528<=Parameters!$G$13),3,IF(AND(C528>Parameters!$G$13,C528<=Parameters!$H$13),4,IF(C528>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D528=\"\"),\"\",IF(D528<Parameters!$E$13,1,IF(AND(D528>Parameters!$E$13,D528<=Parameters!$F$13),2,IF(AND(D528>Parameters!$F$13,D528<=Parameters!$G$13),3,IF(AND(D528>Parameters!$G$13,D528<=Parameters!$H$13),4,IF(D528>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E528=\"\"),\"\",IF(E528<Parameters!$E$13,1,IF(AND(E528>Parameters!$E$13,E528<=Parameters!$F$13),2,IF(AND(E528>Parameters!$F$13,E528<=Parameters!$G$13),3,IF(AND(E528>Parameters!$G$13,E528<=Parameters!$H$13),4,IF(E528>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F528=\"\"),\"\",IF(F528<Parameters!$E$13,1,IF(AND(F528>Parameters!$E$13,F528<=Parameters!$F$13),2,IF(AND(F528>Parameters!$F$13,F528<=Parameters!$G$13),3,IF(AND(F528>Parameters!$G$13,F528<=Parameters!$H$13),4,IF(F528>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G528=\"\"),\"\",IF(G528<Parameters!$E$13,1,IF(AND(G528>Parameters!$E$13,G528<=Parameters!$F$13),2,IF(AND(G528>Parameters!$F$13,G528<=Parameters!$G$13),3,IF(AND(G528>Parameters!$G$13,G528<=Parameters!$H$13),4,IF(G528>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H528=\"\"),\"\",IF(H528<Parameters!$E$13,1,IF(AND(H528>Parameters!$E$13,H528<=Parameters!$F$13),2,IF(AND(H528>Parameters!$F$13,H528<=Parameters!$G$13),3,IF(AND(H528>Parameters!$G$13,H528<=Parameters!$H$13),4,IF(H528>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I528=\"\"),\"\",IF(I528<Parameters!$E$13,1,IF(AND(I528>Parameters!$E$13,I528<=Parameters!$F$13),2,IF(AND(I528>Parameters!$F$13,I528<=Parameters!$G$13),3,IF(AND(I528>Parameters!$G$13,I528<=Parameters!$H$13),4,IF(I528>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J528=\"\"),\"\",IF(J528<Parameters!$E$13,1,IF(AND(J528>Parameters!$E$13,J528<=Parameters!$F$13),2,IF(AND(J528>Parameters!$F$13,J528<=Parameters!$G$13),3,IF(AND(J528>Parameters!$G$13,J528<=Parameters!$H$13),4,IF(J528>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K528=\"\"),\"\",IF(K528<Parameters!$E$13,1,IF(AND(K528>Parameters!$E$13,K528<=Parameters!$F$13),2,IF(AND(K528>Parameters!$F$13,K528<=Parameters!$G$13),3,IF(AND(K528>Parameters!$G$13,K528<=Parameters!$H$13),4,IF(K528>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L528=\"\"),\"\",IF(L528<Parameters!$E$13,1,IF(AND(L528>Parameters!$E$13,L528<=Parameters!$F$13),2,IF(AND(L528>Parameters!$F$13,L528<=Parameters!$G$13),3,IF(AND(L528>Parameters!$G$13,L528<=Parameters!$H$13),4,IF(L528>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M528=\"\"),\"\",IF(M528<Parameters!$E$13,1,IF(AND(M528>Parameters!$E$13,M528<=Parameters!$F$13),2,IF(AND(M528>Parameters!$F$13,M528<=Parameters!$G$13),3,IF(AND(M528>Parameters!$G$13,M528<=Parameters!$H$13),4,IF(M528>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N528=\"\"),\"\",IF(N528<Parameters!$E$13,1,IF(AND(N528>Parameters!$E$13,N528<=Parameters!$F$13),2,IF(AND(N528>Parameters!$F$13,N528<=Parameters!$G$13),3,IF(AND(N528>Parameters!$G$13,N528<=Parameters!$H$13),4,IF(N528>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O528=\"\"),\"\",IF(O528<Parameters!$E$13,1,IF(AND(O528>Parameters!$E$13,O528<=Parameters!$F$13),2,IF(AND(O528>Parameters!$F$13,O528<=Parameters!$G$13),3,IF(AND(O528>Parameters!$G$13,O528<=Parameters!$H$13),4,IF(O528>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P528=\"\"),\"\",IF(P528<Parameters!$E$13,1,IF(AND(P528>Parameters!$E$13,P528<=Parameters!$F$13),2,IF(AND(P528>Parameters!$F$13,P528<=Parameters!$G$13),3,IF(AND(P528>Parameters!$G$13,P528<=Parameters!$H$13),4,IF(P528>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q528=\"\"),\"\",IF(Q528<Parameters!$E$13,1,IF(AND(Q528>Parameters!$E$13,Q528<=Parameters!$F$13),2,IF(AND(Q528>Parameters!$F$13,Q528<=Parameters!$G$13),3,IF(AND(Q528>Parameters!$G$13,Q528<=Parameters!$H$13),4,IF(Q528>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CO$5","v":"Debt to Assets"},{"$f":"Companies!B38","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B529,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B529,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A529,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B529,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B529,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A529,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B529,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B529,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A529,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B529,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B529,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A529,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B529,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B529,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A529,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B529,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B529,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A529,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B529,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B529,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A529,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B529,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B529,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A529,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B529,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B529,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A529,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B529,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B529,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A529,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B529,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B529,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A529,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B529,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B529,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A529,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B529,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B529,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A529,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B529,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B529,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A529,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B529,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B529,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A529,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C529=\"\"),\"\",IF(C529<Parameters!$E$13,1,IF(AND(C529>Parameters!$E$13,C529<=Parameters!$F$13),2,IF(AND(C529>Parameters!$F$13,C529<=Parameters!$G$13),3,IF(AND(C529>Parameters!$G$13,C529<=Parameters!$H$13),4,IF(C529>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D529=\"\"),\"\",IF(D529<Parameters!$E$13,1,IF(AND(D529>Parameters!$E$13,D529<=Parameters!$F$13),2,IF(AND(D529>Parameters!$F$13,D529<=Parameters!$G$13),3,IF(AND(D529>Parameters!$G$13,D529<=Parameters!$H$13),4,IF(D529>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E529=\"\"),\"\",IF(E529<Parameters!$E$13,1,IF(AND(E529>Parameters!$E$13,E529<=Parameters!$F$13),2,IF(AND(E529>Parameters!$F$13,E529<=Parameters!$G$13),3,IF(AND(E529>Parameters!$G$13,E529<=Parameters!$H$13),4,IF(E529>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F529=\"\"),\"\",IF(F529<Parameters!$E$13,1,IF(AND(F529>Parameters!$E$13,F529<=Parameters!$F$13),2,IF(AND(F529>Parameters!$F$13,F529<=Parameters!$G$13),3,IF(AND(F529>Parameters!$G$13,F529<=Parameters!$H$13),4,IF(F529>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G529=\"\"),\"\",IF(G529<Parameters!$E$13,1,IF(AND(G529>Parameters!$E$13,G529<=Parameters!$F$13),2,IF(AND(G529>Parameters!$F$13,G529<=Parameters!$G$13),3,IF(AND(G529>Parameters!$G$13,G529<=Parameters!$H$13),4,IF(G529>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H529=\"\"),\"\",IF(H529<Parameters!$E$13,1,IF(AND(H529>Parameters!$E$13,H529<=Parameters!$F$13),2,IF(AND(H529>Parameters!$F$13,H529<=Parameters!$G$13),3,IF(AND(H529>Parameters!$G$13,H529<=Parameters!$H$13),4,IF(H529>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I529=\"\"),\"\",IF(I529<Parameters!$E$13,1,IF(AND(I529>Parameters!$E$13,I529<=Parameters!$F$13),2,IF(AND(I529>Parameters!$F$13,I529<=Parameters!$G$13),3,IF(AND(I529>Parameters!$G$13,I529<=Parameters!$H$13),4,IF(I529>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J529=\"\"),\"\",IF(J529<Parameters!$E$13,1,IF(AND(J529>Parameters!$E$13,J529<=Parameters!$F$13),2,IF(AND(J529>Parameters!$F$13,J529<=Parameters!$G$13),3,IF(AND(J529>Parameters!$G$13,J529<=Parameters!$H$13),4,IF(J529>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K529=\"\"),\"\",IF(K529<Parameters!$E$13,1,IF(AND(K529>Parameters!$E$13,K529<=Parameters!$F$13),2,IF(AND(K529>Parameters!$F$13,K529<=Parameters!$G$13),3,IF(AND(K529>Parameters!$G$13,K529<=Parameters!$H$13),4,IF(K529>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L529=\"\"),\"\",IF(L529<Parameters!$E$13,1,IF(AND(L529>Parameters!$E$13,L529<=Parameters!$F$13),2,IF(AND(L529>Parameters!$F$13,L529<=Parameters!$G$13),3,IF(AND(L529>Parameters!$G$13,L529<=Parameters!$H$13),4,IF(L529>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M529=\"\"),\"\",IF(M529<Parameters!$E$13,1,IF(AND(M529>Parameters!$E$13,M529<=Parameters!$F$13),2,IF(AND(M529>Parameters!$F$13,M529<=Parameters!$G$13),3,IF(AND(M529>Parameters!$G$13,M529<=Parameters!$H$13),4,IF(M529>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N529=\"\"),\"\",IF(N529<Parameters!$E$13,1,IF(AND(N529>Parameters!$E$13,N529<=Parameters!$F$13),2,IF(AND(N529>Parameters!$F$13,N529<=Parameters!$G$13),3,IF(AND(N529>Parameters!$G$13,N529<=Parameters!$H$13),4,IF(N529>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O529=\"\"),\"\",IF(O529<Parameters!$E$13,1,IF(AND(O529>Parameters!$E$13,O529<=Parameters!$F$13),2,IF(AND(O529>Parameters!$F$13,O529<=Parameters!$G$13),3,IF(AND(O529>Parameters!$G$13,O529<=Parameters!$H$13),4,IF(O529>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P529=\"\"),\"\",IF(P529<Parameters!$E$13,1,IF(AND(P529>Parameters!$E$13,P529<=Parameters!$F$13),2,IF(AND(P529>Parameters!$F$13,P529<=Parameters!$G$13),3,IF(AND(P529>Parameters!$G$13,P529<=Parameters!$H$13),4,IF(P529>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q529=\"\"),\"\",IF(Q529<Parameters!$E$13,1,IF(AND(Q529>Parameters!$E$13,Q529<=Parameters!$F$13),2,IF(AND(Q529>Parameters!$F$13,Q529<=Parameters!$G$13),3,IF(AND(Q529>Parameters!$G$13,Q529<=Parameters!$H$13),4,IF(Q529>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CO$5","v":"Debt to Assets"},{"$f":"Companies!B39","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B530,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B530,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A530,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B530,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B530,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A530,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B530,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B530,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A530,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B530,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B530,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A530,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B530,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B530,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A530,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B530,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B530,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A530,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B530,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B530,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A530,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B530,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B530,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A530,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B530,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B530,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A530,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B530,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B530,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A530,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B530,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B530,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A530,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B530,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B530,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A530,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B530,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B530,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A530,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B530,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B530,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A530,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B530,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B530,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A530,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C530=\"\"),\"\",IF(C530<Parameters!$E$13,1,IF(AND(C530>Parameters!$E$13,C530<=Parameters!$F$13),2,IF(AND(C530>Parameters!$F$13,C530<=Parameters!$G$13),3,IF(AND(C530>Parameters!$G$13,C530<=Parameters!$H$13),4,IF(C530>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D530=\"\"),\"\",IF(D530<Parameters!$E$13,1,IF(AND(D530>Parameters!$E$13,D530<=Parameters!$F$13),2,IF(AND(D530>Parameters!$F$13,D530<=Parameters!$G$13),3,IF(AND(D530>Parameters!$G$13,D530<=Parameters!$H$13),4,IF(D530>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E530=\"\"),\"\",IF(E530<Parameters!$E$13,1,IF(AND(E530>Parameters!$E$13,E530<=Parameters!$F$13),2,IF(AND(E530>Parameters!$F$13,E530<=Parameters!$G$13),3,IF(AND(E530>Parameters!$G$13,E530<=Parameters!$H$13),4,IF(E530>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F530=\"\"),\"\",IF(F530<Parameters!$E$13,1,IF(AND(F530>Parameters!$E$13,F530<=Parameters!$F$13),2,IF(AND(F530>Parameters!$F$13,F530<=Parameters!$G$13),3,IF(AND(F530>Parameters!$G$13,F530<=Parameters!$H$13),4,IF(F530>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G530=\"\"),\"\",IF(G530<Parameters!$E$13,1,IF(AND(G530>Parameters!$E$13,G530<=Parameters!$F$13),2,IF(AND(G530>Parameters!$F$13,G530<=Parameters!$G$13),3,IF(AND(G530>Parameters!$G$13,G530<=Parameters!$H$13),4,IF(G530>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H530=\"\"),\"\",IF(H530<Parameters!$E$13,1,IF(AND(H530>Parameters!$E$13,H530<=Parameters!$F$13),2,IF(AND(H530>Parameters!$F$13,H530<=Parameters!$G$13),3,IF(AND(H530>Parameters!$G$13,H530<=Parameters!$H$13),4,IF(H530>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I530=\"\"),\"\",IF(I530<Parameters!$E$13,1,IF(AND(I530>Parameters!$E$13,I530<=Parameters!$F$13),2,IF(AND(I530>Parameters!$F$13,I530<=Parameters!$G$13),3,IF(AND(I530>Parameters!$G$13,I530<=Parameters!$H$13),4,IF(I530>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J530=\"\"),\"\",IF(J530<Parameters!$E$13,1,IF(AND(J530>Parameters!$E$13,J530<=Parameters!$F$13),2,IF(AND(J530>Parameters!$F$13,J530<=Parameters!$G$13),3,IF(AND(J530>Parameters!$G$13,J530<=Parameters!$H$13),4,IF(J530>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K530=\"\"),\"\",IF(K530<Parameters!$E$13,1,IF(AND(K530>Parameters!$E$13,K530<=Parameters!$F$13),2,IF(AND(K530>Parameters!$F$13,K530<=Parameters!$G$13),3,IF(AND(K530>Parameters!$G$13,K530<=Parameters!$H$13),4,IF(K530>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L530=\"\"),\"\",IF(L530<Parameters!$E$13,1,IF(AND(L530>Parameters!$E$13,L530<=Parameters!$F$13),2,IF(AND(L530>Parameters!$F$13,L530<=Parameters!$G$13),3,IF(AND(L530>Parameters!$G$13,L530<=Parameters!$H$13),4,IF(L530>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M530=\"\"),\"\",IF(M530<Parameters!$E$13,1,IF(AND(M530>Parameters!$E$13,M530<=Parameters!$F$13),2,IF(AND(M530>Parameters!$F$13,M530<=Parameters!$G$13),3,IF(AND(M530>Parameters!$G$13,M530<=Parameters!$H$13),4,IF(M530>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N530=\"\"),\"\",IF(N530<Parameters!$E$13,1,IF(AND(N530>Parameters!$E$13,N530<=Parameters!$F$13),2,IF(AND(N530>Parameters!$F$13,N530<=Parameters!$G$13),3,IF(AND(N530>Parameters!$G$13,N530<=Parameters!$H$13),4,IF(N530>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O530=\"\"),\"\",IF(O530<Parameters!$E$13,1,IF(AND(O530>Parameters!$E$13,O530<=Parameters!$F$13),2,IF(AND(O530>Parameters!$F$13,O530<=Parameters!$G$13),3,IF(AND(O530>Parameters!$G$13,O530<=Parameters!$H$13),4,IF(O530>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P530=\"\"),\"\",IF(P530<Parameters!$E$13,1,IF(AND(P530>Parameters!$E$13,P530<=Parameters!$F$13),2,IF(AND(P530>Parameters!$F$13,P530<=Parameters!$G$13),3,IF(AND(P530>Parameters!$G$13,P530<=Parameters!$H$13),4,IF(P530>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q530=\"\"),\"\",IF(Q530<Parameters!$E$13,1,IF(AND(Q530>Parameters!$E$13,Q530<=Parameters!$F$13),2,IF(AND(Q530>Parameters!$F$13,Q530<=Parameters!$G$13),3,IF(AND(Q530>Parameters!$G$13,Q530<=Parameters!$H$13),4,IF(Q530>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CO$5","v":"Debt to Assets"},{"$f":"Companies!B40","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B531,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B531,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A531,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B531,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B531,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A531,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B531,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B531,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A531,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B531,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B531,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A531,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B531,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B531,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A531,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B531,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B531,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A531,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B531,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B531,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A531,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B531,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B531,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A531,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B531,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B531,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A531,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B531,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B531,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A531,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B531,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B531,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A531,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B531,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B531,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A531,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B531,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B531,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A531,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B531,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B531,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A531,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B531,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B531,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A531,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C531=\"\"),\"\",IF(C531<Parameters!$E$13,1,IF(AND(C531>Parameters!$E$13,C531<=Parameters!$F$13),2,IF(AND(C531>Parameters!$F$13,C531<=Parameters!$G$13),3,IF(AND(C531>Parameters!$G$13,C531<=Parameters!$H$13),4,IF(C531>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D531=\"\"),\"\",IF(D531<Parameters!$E$13,1,IF(AND(D531>Parameters!$E$13,D531<=Parameters!$F$13),2,IF(AND(D531>Parameters!$F$13,D531<=Parameters!$G$13),3,IF(AND(D531>Parameters!$G$13,D531<=Parameters!$H$13),4,IF(D531>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E531=\"\"),\"\",IF(E531<Parameters!$E$13,1,IF(AND(E531>Parameters!$E$13,E531<=Parameters!$F$13),2,IF(AND(E531>Parameters!$F$13,E531<=Parameters!$G$13),3,IF(AND(E531>Parameters!$G$13,E531<=Parameters!$H$13),4,IF(E531>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F531=\"\"),\"\",IF(F531<Parameters!$E$13,1,IF(AND(F531>Parameters!$E$13,F531<=Parameters!$F$13),2,IF(AND(F531>Parameters!$F$13,F531<=Parameters!$G$13),3,IF(AND(F531>Parameters!$G$13,F531<=Parameters!$H$13),4,IF(F531>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G531=\"\"),\"\",IF(G531<Parameters!$E$13,1,IF(AND(G531>Parameters!$E$13,G531<=Parameters!$F$13),2,IF(AND(G531>Parameters!$F$13,G531<=Parameters!$G$13),3,IF(AND(G531>Parameters!$G$13,G531<=Parameters!$H$13),4,IF(G531>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H531=\"\"),\"\",IF(H531<Parameters!$E$13,1,IF(AND(H531>Parameters!$E$13,H531<=Parameters!$F$13),2,IF(AND(H531>Parameters!$F$13,H531<=Parameters!$G$13),3,IF(AND(H531>Parameters!$G$13,H531<=Parameters!$H$13),4,IF(H531>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I531=\"\"),\"\",IF(I531<Parameters!$E$13,1,IF(AND(I531>Parameters!$E$13,I531<=Parameters!$F$13),2,IF(AND(I531>Parameters!$F$13,I531<=Parameters!$G$13),3,IF(AND(I531>Parameters!$G$13,I531<=Parameters!$H$13),4,IF(I531>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J531=\"\"),\"\",IF(J531<Parameters!$E$13,1,IF(AND(J531>Parameters!$E$13,J531<=Parameters!$F$13),2,IF(AND(J531>Parameters!$F$13,J531<=Parameters!$G$13),3,IF(AND(J531>Parameters!$G$13,J531<=Parameters!$H$13),4,IF(J531>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K531=\"\"),\"\",IF(K531<Parameters!$E$13,1,IF(AND(K531>Parameters!$E$13,K531<=Parameters!$F$13),2,IF(AND(K531>Parameters!$F$13,K531<=Parameters!$G$13),3,IF(AND(K531>Parameters!$G$13,K531<=Parameters!$H$13),4,IF(K531>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L531=\"\"),\"\",IF(L531<Parameters!$E$13,1,IF(AND(L531>Parameters!$E$13,L531<=Parameters!$F$13),2,IF(AND(L531>Parameters!$F$13,L531<=Parameters!$G$13),3,IF(AND(L531>Parameters!$G$13,L531<=Parameters!$H$13),4,IF(L531>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M531=\"\"),\"\",IF(M531<Parameters!$E$13,1,IF(AND(M531>Parameters!$E$13,M531<=Parameters!$F$13),2,IF(AND(M531>Parameters!$F$13,M531<=Parameters!$G$13),3,IF(AND(M531>Parameters!$G$13,M531<=Parameters!$H$13),4,IF(M531>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N531=\"\"),\"\",IF(N531<Parameters!$E$13,1,IF(AND(N531>Parameters!$E$13,N531<=Parameters!$F$13),2,IF(AND(N531>Parameters!$F$13,N531<=Parameters!$G$13),3,IF(AND(N531>Parameters!$G$13,N531<=Parameters!$H$13),4,IF(N531>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O531=\"\"),\"\",IF(O531<Parameters!$E$13,1,IF(AND(O531>Parameters!$E$13,O531<=Parameters!$F$13),2,IF(AND(O531>Parameters!$F$13,O531<=Parameters!$G$13),3,IF(AND(O531>Parameters!$G$13,O531<=Parameters!$H$13),4,IF(O531>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P531=\"\"),\"\",IF(P531<Parameters!$E$13,1,IF(AND(P531>Parameters!$E$13,P531<=Parameters!$F$13),2,IF(AND(P531>Parameters!$F$13,P531<=Parameters!$G$13),3,IF(AND(P531>Parameters!$G$13,P531<=Parameters!$H$13),4,IF(P531>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q531=\"\"),\"\",IF(Q531<Parameters!$E$13,1,IF(AND(Q531>Parameters!$E$13,Q531<=Parameters!$F$13),2,IF(AND(Q531>Parameters!$F$13,Q531<=Parameters!$G$13),3,IF(AND(Q531>Parameters!$G$13,Q531<=Parameters!$H$13),4,IF(Q531>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CO$5","v":"Debt to Assets"},{"$f":"Companies!B41","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B532,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B532,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A532,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B532,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B532,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A532,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B532,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B532,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A532,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B532,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B532,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A532,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B532,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B532,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A532,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B532,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B532,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A532,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B532,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B532,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A532,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B532,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B532,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A532,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B532,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B532,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A532,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B532,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B532,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A532,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B532,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B532,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A532,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B532,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B532,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A532,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B532,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B532,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A532,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B532,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B532,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A532,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B532,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B532,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A532,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C532=\"\"),\"\",IF(C532<Parameters!$E$13,1,IF(AND(C532>Parameters!$E$13,C532<=Parameters!$F$13),2,IF(AND(C532>Parameters!$F$13,C532<=Parameters!$G$13),3,IF(AND(C532>Parameters!$G$13,C532<=Parameters!$H$13),4,IF(C532>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D532=\"\"),\"\",IF(D532<Parameters!$E$13,1,IF(AND(D532>Parameters!$E$13,D532<=Parameters!$F$13),2,IF(AND(D532>Parameters!$F$13,D532<=Parameters!$G$13),3,IF(AND(D532>Parameters!$G$13,D532<=Parameters!$H$13),4,IF(D532>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E532=\"\"),\"\",IF(E532<Parameters!$E$13,1,IF(AND(E532>Parameters!$E$13,E532<=Parameters!$F$13),2,IF(AND(E532>Parameters!$F$13,E532<=Parameters!$G$13),3,IF(AND(E532>Parameters!$G$13,E532<=Parameters!$H$13),4,IF(E532>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F532=\"\"),\"\",IF(F532<Parameters!$E$13,1,IF(AND(F532>Parameters!$E$13,F532<=Parameters!$F$13),2,IF(AND(F532>Parameters!$F$13,F532<=Parameters!$G$13),3,IF(AND(F532>Parameters!$G$13,F532<=Parameters!$H$13),4,IF(F532>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G532=\"\"),\"\",IF(G532<Parameters!$E$13,1,IF(AND(G532>Parameters!$E$13,G532<=Parameters!$F$13),2,IF(AND(G532>Parameters!$F$13,G532<=Parameters!$G$13),3,IF(AND(G532>Parameters!$G$13,G532<=Parameters!$H$13),4,IF(G532>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H532=\"\"),\"\",IF(H532<Parameters!$E$13,1,IF(AND(H532>Parameters!$E$13,H532<=Parameters!$F$13),2,IF(AND(H532>Parameters!$F$13,H532<=Parameters!$G$13),3,IF(AND(H532>Parameters!$G$13,H532<=Parameters!$H$13),4,IF(H532>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I532=\"\"),\"\",IF(I532<Parameters!$E$13,1,IF(AND(I532>Parameters!$E$13,I532<=Parameters!$F$13),2,IF(AND(I532>Parameters!$F$13,I532<=Parameters!$G$13),3,IF(AND(I532>Parameters!$G$13,I532<=Parameters!$H$13),4,IF(I532>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J532=\"\"),\"\",IF(J532<Parameters!$E$13,1,IF(AND(J532>Parameters!$E$13,J532<=Parameters!$F$13),2,IF(AND(J532>Parameters!$F$13,J532<=Parameters!$G$13),3,IF(AND(J532>Parameters!$G$13,J532<=Parameters!$H$13),4,IF(J532>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K532=\"\"),\"\",IF(K532<Parameters!$E$13,1,IF(AND(K532>Parameters!$E$13,K532<=Parameters!$F$13),2,IF(AND(K532>Parameters!$F$13,K532<=Parameters!$G$13),3,IF(AND(K532>Parameters!$G$13,K532<=Parameters!$H$13),4,IF(K532>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L532=\"\"),\"\",IF(L532<Parameters!$E$13,1,IF(AND(L532>Parameters!$E$13,L532<=Parameters!$F$13),2,IF(AND(L532>Parameters!$F$13,L532<=Parameters!$G$13),3,IF(AND(L532>Parameters!$G$13,L532<=Parameters!$H$13),4,IF(L532>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M532=\"\"),\"\",IF(M532<Parameters!$E$13,1,IF(AND(M532>Parameters!$E$13,M532<=Parameters!$F$13),2,IF(AND(M532>Parameters!$F$13,M532<=Parameters!$G$13),3,IF(AND(M532>Parameters!$G$13,M532<=Parameters!$H$13),4,IF(M532>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N532=\"\"),\"\",IF(N532<Parameters!$E$13,1,IF(AND(N532>Parameters!$E$13,N532<=Parameters!$F$13),2,IF(AND(N532>Parameters!$F$13,N532<=Parameters!$G$13),3,IF(AND(N532>Parameters!$G$13,N532<=Parameters!$H$13),4,IF(N532>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O532=\"\"),\"\",IF(O532<Parameters!$E$13,1,IF(AND(O532>Parameters!$E$13,O532<=Parameters!$F$13),2,IF(AND(O532>Parameters!$F$13,O532<=Parameters!$G$13),3,IF(AND(O532>Parameters!$G$13,O532<=Parameters!$H$13),4,IF(O532>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P532=\"\"),\"\",IF(P532<Parameters!$E$13,1,IF(AND(P532>Parameters!$E$13,P532<=Parameters!$F$13),2,IF(AND(P532>Parameters!$F$13,P532<=Parameters!$G$13),3,IF(AND(P532>Parameters!$G$13,P532<=Parameters!$H$13),4,IF(P532>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q532=\"\"),\"\",IF(Q532<Parameters!$E$13,1,IF(AND(Q532>Parameters!$E$13,Q532<=Parameters!$F$13),2,IF(AND(Q532>Parameters!$F$13,Q532<=Parameters!$G$13),3,IF(AND(Q532>Parameters!$G$13,Q532<=Parameters!$H$13),4,IF(Q532>Parameters!$H$13,5,\"\"))))))","v":""}]
[{"$f":"Data!$CO$5","v":"Debt to Assets"},{"$f":"Companies!B42","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B533,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B533,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A533,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B533,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B533,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A533,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B533,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B533,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A533,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B533,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B533,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A533,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B533,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B533,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A533,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B533,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B533,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A533,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B533,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B533,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A533,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B533,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B533,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A533,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B533,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B533,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A533,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B533,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B533,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A533,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B533,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B533,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A533,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B533,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B533,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A533,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B533,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B533,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A533,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B533,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B533,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A533,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B533,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B533,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A533,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C533=\"\"),\"\",IF(C533<Parameters!$E$13,1,IF(AND(C533>Parameters!$E$13,C533<=Parameters!$F$13),2,IF(AND(C533>Parameters!$F$13,C533<=Parameters!$G$13),3,IF(AND(C533>Parameters!$G$13,C533<=Parameters!$H$13),4,IF(C533>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D533=\"\"),\"\",IF(D533<Parameters!$E$13,1,IF(AND(D533>Parameters!$E$13,D533<=Parameters!$F$13),2,IF(AND(D533>Parameters!$F$13,D533<=Parameters!$G$13),3,IF(AND(D533>Parameters!$G$13,D533<=Parameters!$H$13),4,IF(D533>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E533=\"\"),\"\",IF(E533<Parameters!$E$13,1,IF(AND(E533>Parameters!$E$13,E533<=Parameters!$F$13),2,IF(AND(E533>Parameters!$F$13,E533<=Parameters!$G$13),3,IF(AND(E533>Parameters!$G$13,E533<=Parameters!$H$13),4,IF(E533>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F533=\"\"),\"\",IF(F533<Parameters!$E$13,1,IF(AND(F533>Parameters!$E$13,F533<=Parameters!$F$13),2,IF(AND(F533>Parameters!$F$13,F533<=Parameters!$G$13),3,IF(AND(F533>Parameters!$G$13,F533<=Parameters!$H$13),4,IF(F533>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G533=\"\"),\"\",IF(G533<Parameters!$E$13,1,IF(AND(G533>Parameters!$E$13,G533<=Parameters!$F$13),2,IF(AND(G533>Parameters!$F$13,G533<=Parameters!$G$13),3,IF(AND(G533>Parameters!$G$13,G533<=Parameters!$H$13),4,IF(G533>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H533=\"\"),\"\",IF(H533<Parameters!$E$13,1,IF(AND(H533>Parameters!$E$13,H533<=Parameters!$F$13),2,IF(AND(H533>Parameters!$F$13,H533<=Parameters!$G$13),3,IF(AND(H533>Parameters!$G$13,H533<=Parameters!$H$13),4,IF(H533>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I533=\"\"),\"\",IF(I533<Parameters!$E$13,1,IF(AND(I533>Parameters!$E$13,I533<=Parameters!$F$13),2,IF(AND(I533>Parameters!$F$13,I533<=Parameters!$G$13),3,IF(AND(I533>Parameters!$G$13,I533<=Parameters!$H$13),4,IF(I533>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J533=\"\"),\"\",IF(J533<Parameters!$E$13,1,IF(AND(J533>Parameters!$E$13,J533<=Parameters!$F$13),2,IF(AND(J533>Parameters!$F$13,J533<=Parameters!$G$13),3,IF(AND(J533>Parameters!$G$13,J533<=Parameters!$H$13),4,IF(J533>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K533=\"\"),\"\",IF(K533<Parameters!$E$13,1,IF(AND(K533>Parameters!$E$13,K533<=Parameters!$F$13),2,IF(AND(K533>Parameters!$F$13,K533<=Parameters!$G$13),3,IF(AND(K533>Parameters!$G$13,K533<=Parameters!$H$13),4,IF(K533>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L533=\"\"),\"\",IF(L533<Parameters!$E$13,1,IF(AND(L533>Parameters!$E$13,L533<=Parameters!$F$13),2,IF(AND(L533>Parameters!$F$13,L533<=Parameters!$G$13),3,IF(AND(L533>Parameters!$G$13,L533<=Parameters!$H$13),4,IF(L533>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M533=\"\"),\"\",IF(M533<Parameters!$E$13,1,IF(AND(M533>Parameters!$E$13,M533<=Parameters!$F$13),2,IF(AND(M533>Parameters!$F$13,M533<=Parameters!$G$13),3,IF(AND(M533>Parameters!$G$13,M533<=Parameters!$H$13),4,IF(M533>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N533=\"\"),\"\",IF(N533<Parameters!$E$13,1,IF(AND(N533>Parameters!$E$13,N533<=Parameters!$F$13),2,IF(AND(N533>Parameters!$F$13,N533<=Parameters!$G$13),3,IF(AND(N533>Parameters!$G$13,N533<=Parameters!$H$13),4,IF(N533>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O533=\"\"),\"\",IF(O533<Parameters!$E$13,1,IF(AND(O533>Parameters!$E$13,O533<=Parameters!$F$13),2,IF(AND(O533>Parameters!$F$13,O533<=Parameters!$G$13),3,IF(AND(O533>Parameters!$G$13,O533<=Parameters!$H$13),4,IF(O533>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P533=\"\"),\"\",IF(P533<Parameters!$E$13,1,IF(AND(P533>Parameters!$E$13,P533<=Parameters!$F$13),2,IF(AND(P533>Parameters!$F$13,P533<=Parameters!$G$13),3,IF(AND(P533>Parameters!$G$13,P533<=Parameters!$H$13),4,IF(P533>Parameters!$H$13,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q533=\"\"),\"\",IF(Q533<Parameters!$E$13,1,IF(AND(Q533>Parameters!$E$13,Q533<=Parameters!$F$13),2,IF(AND(Q533>Parameters!$F$13,Q533<=Parameters!$G$13),3,IF(AND(Q533>Parameters!$G$13,Q533<=Parameters!$H$13),4,IF(Q533>Parameters!$H$13,5,\"\"))))))","v":""}]
[]
[{"$f":"Data!$CN$5","v":"Cash Interest Coverage"},{"$f":"Companies!B3","v":0},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B535,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B535,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A535,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B535,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B535,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A535,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B535,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B535,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A535,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B535,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B535,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A535,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B535,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B535,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A535,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B535,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B535,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A535,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B535,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B535,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A535,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B535,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B535,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A535,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B535,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B535,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A535,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B535,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B535,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A535,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B535,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B535,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A535,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B535,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B535,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A535,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B535,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B535,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A535,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B535,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B535,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A535,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B535,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B535,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A535,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C535=\"\"),\"\",IF(C535>Parameters!$E$17,1,IF(AND(C535<Parameters!$E$17,C535>=Parameters!$F$17),2,IF(AND(C535<Parameters!$F$17,C535>=Parameters!$G$17),3,IF(AND(C535<Parameters!$G$17,C535>=Parameters!$H$17),4,IF(C535<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D535=\"\"),\"\",IF(D535>Parameters!$E$17,1,IF(AND(D535<Parameters!$E$17,D535>=Parameters!$F$17),2,IF(AND(D535<Parameters!$F$17,D535>=Parameters!$G$17),3,IF(AND(D535<Parameters!$G$17,D535>=Parameters!$H$17),4,IF(D535<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E535=\"\"),\"\",IF(E535>Parameters!$E$17,1,IF(AND(E535<Parameters!$E$17,E535>=Parameters!$F$17),2,IF(AND(E535<Parameters!$F$17,E535>=Parameters!$G$17),3,IF(AND(E535<Parameters!$G$17,E535>=Parameters!$H$17),4,IF(E535<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F535=\"\"),\"\",IF(F535>Parameters!$E$17,1,IF(AND(F535<Parameters!$E$17,F535>=Parameters!$F$17),2,IF(AND(F535<Parameters!$F$17,F535>=Parameters!$G$17),3,IF(AND(F535<Parameters!$G$17,F535>=Parameters!$H$17),4,IF(F535<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G535=\"\"),\"\",IF(G535>Parameters!$E$17,1,IF(AND(G535<Parameters!$E$17,G535>=Parameters!$F$17),2,IF(AND(G535<Parameters!$F$17,G535>=Parameters!$G$17),3,IF(AND(G535<Parameters!$G$17,G535>=Parameters!$H$17),4,IF(G535<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H535=\"\"),\"\",IF(H535>Parameters!$E$17,1,IF(AND(H535<Parameters!$E$17,H535>=Parameters!$F$17),2,IF(AND(H535<Parameters!$F$17,H535>=Parameters!$G$17),3,IF(AND(H535<Parameters!$G$17,H535>=Parameters!$H$17),4,IF(H535<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I535=\"\"),\"\",IF(I535>Parameters!$E$17,1,IF(AND(I535<Parameters!$E$17,I535>=Parameters!$F$17),2,IF(AND(I535<Parameters!$F$17,I535>=Parameters!$G$17),3,IF(AND(I535<Parameters!$G$17,I535>=Parameters!$H$17),4,IF(I535<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J535=\"\"),\"\",IF(J535>Parameters!$E$17,1,IF(AND(J535<Parameters!$E$17,J535>=Parameters!$F$17),2,IF(AND(J535<Parameters!$F$17,J535>=Parameters!$G$17),3,IF(AND(J535<Parameters!$G$17,J535>=Parameters!$H$17),4,IF(J535<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K535=\"\"),\"\",IF(K535>Parameters!$E$17,1,IF(AND(K535<Parameters!$E$17,K535>=Parameters!$F$17),2,IF(AND(K535<Parameters!$F$17,K535>=Parameters!$G$17),3,IF(AND(K535<Parameters!$G$17,K535>=Parameters!$H$17),4,IF(K535<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L535=\"\"),\"\",IF(L535>Parameters!$E$17,1,IF(AND(L535<Parameters!$E$17,L535>=Parameters!$F$17),2,IF(AND(L535<Parameters!$F$17,L535>=Parameters!$G$17),3,IF(AND(L535<Parameters!$G$17,L535>=Parameters!$H$17),4,IF(L535<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M535=\"\"),\"\",IF(M535>Parameters!$E$17,1,IF(AND(M535<Parameters!$E$17,M535>=Parameters!$F$17),2,IF(AND(M535<Parameters!$F$17,M535>=Parameters!$G$17),3,IF(AND(M535<Parameters!$G$17,M535>=Parameters!$H$17),4,IF(M535<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N535=\"\"),\"\",IF(N535>Parameters!$E$17,1,IF(AND(N535<Parameters!$E$17,N535>=Parameters!$F$17),2,IF(AND(N535<Parameters!$F$17,N535>=Parameters!$G$17),3,IF(AND(N535<Parameters!$G$17,N535>=Parameters!$H$17),4,IF(N535<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O535=\"\"),\"\",IF(O535>Parameters!$E$17,1,IF(AND(O535<Parameters!$E$17,O535>=Parameters!$F$17),2,IF(AND(O535<Parameters!$F$17,O535>=Parameters!$G$17),3,IF(AND(O535<Parameters!$G$17,O535>=Parameters!$H$17),4,IF(O535<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P535=\"\"),\"\",IF(P535>Parameters!$E$17,1,IF(AND(P535<Parameters!$E$17,P535>=Parameters!$F$17),2,IF(AND(P535<Parameters!$F$17,P535>=Parameters!$G$17),3,IF(AND(P535<Parameters!$G$17,P535>=Parameters!$H$17),4,IF(P535<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q535=\"\"),\"\",IF(Q535>Parameters!$E$17,1,IF(AND(Q535<Parameters!$E$17,Q535>=Parameters!$F$17),2,IF(AND(Q535<Parameters!$F$17,Q535>=Parameters!$G$17),3,IF(AND(Q535<Parameters!$G$17,Q535>=Parameters!$H$17),4,IF(Q535<Parameters!$H$17,5,\"\"))))))","v":""}]
[{"$f":"Data!$CN$5","v":"Cash Interest Coverage"},{"$f":"Companies!B4","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B536,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B536,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A536,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B536,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B536,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A536,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B536,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B536,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A536,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B536,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B536,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A536,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B536,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B536,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A536,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B536,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B536,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A536,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B536,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B536,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A536,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B536,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B536,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A536,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B536,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B536,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A536,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B536,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B536,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A536,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B536,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B536,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A536,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B536,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B536,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A536,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B536,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B536,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A536,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B536,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B536,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A536,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B536,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B536,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A536,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C536=\"\"),\"\",IF(C536>Parameters!$E$17,1,IF(AND(C536<Parameters!$E$17,C536>=Parameters!$F$17),2,IF(AND(C536<Parameters!$F$17,C536>=Parameters!$G$17),3,IF(AND(C536<Parameters!$G$17,C536>=Parameters!$H$17),4,IF(C536<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D536=\"\"),\"\",IF(D536>Parameters!$E$17,1,IF(AND(D536<Parameters!$E$17,D536>=Parameters!$F$17),2,IF(AND(D536<Parameters!$F$17,D536>=Parameters!$G$17),3,IF(AND(D536<Parameters!$G$17,D536>=Parameters!$H$17),4,IF(D536<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E536=\"\"),\"\",IF(E536>Parameters!$E$17,1,IF(AND(E536<Parameters!$E$17,E536>=Parameters!$F$17),2,IF(AND(E536<Parameters!$F$17,E536>=Parameters!$G$17),3,IF(AND(E536<Parameters!$G$17,E536>=Parameters!$H$17),4,IF(E536<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F536=\"\"),\"\",IF(F536>Parameters!$E$17,1,IF(AND(F536<Parameters!$E$17,F536>=Parameters!$F$17),2,IF(AND(F536<Parameters!$F$17,F536>=Parameters!$G$17),3,IF(AND(F536<Parameters!$G$17,F536>=Parameters!$H$17),4,IF(F536<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G536=\"\"),\"\",IF(G536>Parameters!$E$17,1,IF(AND(G536<Parameters!$E$17,G536>=Parameters!$F$17),2,IF(AND(G536<Parameters!$F$17,G536>=Parameters!$G$17),3,IF(AND(G536<Parameters!$G$17,G536>=Parameters!$H$17),4,IF(G536<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H536=\"\"),\"\",IF(H536>Parameters!$E$17,1,IF(AND(H536<Parameters!$E$17,H536>=Parameters!$F$17),2,IF(AND(H536<Parameters!$F$17,H536>=Parameters!$G$17),3,IF(AND(H536<Parameters!$G$17,H536>=Parameters!$H$17),4,IF(H536<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I536=\"\"),\"\",IF(I536>Parameters!$E$17,1,IF(AND(I536<Parameters!$E$17,I536>=Parameters!$F$17),2,IF(AND(I536<Parameters!$F$17,I536>=Parameters!$G$17),3,IF(AND(I536<Parameters!$G$17,I536>=Parameters!$H$17),4,IF(I536<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J536=\"\"),\"\",IF(J536>Parameters!$E$17,1,IF(AND(J536<Parameters!$E$17,J536>=Parameters!$F$17),2,IF(AND(J536<Parameters!$F$17,J536>=Parameters!$G$17),3,IF(AND(J536<Parameters!$G$17,J536>=Parameters!$H$17),4,IF(J536<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K536=\"\"),\"\",IF(K536>Parameters!$E$17,1,IF(AND(K536<Parameters!$E$17,K536>=Parameters!$F$17),2,IF(AND(K536<Parameters!$F$17,K536>=Parameters!$G$17),3,IF(AND(K536<Parameters!$G$17,K536>=Parameters!$H$17),4,IF(K536<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L536=\"\"),\"\",IF(L536>Parameters!$E$17,1,IF(AND(L536<Parameters!$E$17,L536>=Parameters!$F$17),2,IF(AND(L536<Parameters!$F$17,L536>=Parameters!$G$17),3,IF(AND(L536<Parameters!$G$17,L536>=Parameters!$H$17),4,IF(L536<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M536=\"\"),\"\",IF(M536>Parameters!$E$17,1,IF(AND(M536<Parameters!$E$17,M536>=Parameters!$F$17),2,IF(AND(M536<Parameters!$F$17,M536>=Parameters!$G$17),3,IF(AND(M536<Parameters!$G$17,M536>=Parameters!$H$17),4,IF(M536<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N536=\"\"),\"\",IF(N536>Parameters!$E$17,1,IF(AND(N536<Parameters!$E$17,N536>=Parameters!$F$17),2,IF(AND(N536<Parameters!$F$17,N536>=Parameters!$G$17),3,IF(AND(N536<Parameters!$G$17,N536>=Parameters!$H$17),4,IF(N536<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O536=\"\"),\"\",IF(O536>Parameters!$E$17,1,IF(AND(O536<Parameters!$E$17,O536>=Parameters!$F$17),2,IF(AND(O536<Parameters!$F$17,O536>=Parameters!$G$17),3,IF(AND(O536<Parameters!$G$17,O536>=Parameters!$H$17),4,IF(O536<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P536=\"\"),\"\",IF(P536>Parameters!$E$17,1,IF(AND(P536<Parameters!$E$17,P536>=Parameters!$F$17),2,IF(AND(P536<Parameters!$F$17,P536>=Parameters!$G$17),3,IF(AND(P536<Parameters!$G$17,P536>=Parameters!$H$17),4,IF(P536<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q536=\"\"),\"\",IF(Q536>Parameters!$E$17,1,IF(AND(Q536<Parameters!$E$17,Q536>=Parameters!$F$17),2,IF(AND(Q536<Parameters!$F$17,Q536>=Parameters!$G$17),3,IF(AND(Q536<Parameters!$G$17,Q536>=Parameters!$H$17),4,IF(Q536<Parameters!$H$17,5,\"\"))))))","v":""}]
[{"$f":"Data!$CN$5","v":"Cash Interest Coverage"},{"$f":"Companies!B5","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B537,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B537,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A537,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B537,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B537,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A537,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B537,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B537,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A537,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B537,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B537,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A537,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B537,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B537,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A537,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B537,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B537,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A537,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B537,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B537,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A537,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B537,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B537,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A537,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B537,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B537,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A537,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B537,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B537,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A537,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B537,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B537,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A537,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B537,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B537,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A537,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B537,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B537,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A537,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B537,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B537,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A537,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B537,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B537,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A537,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C537=\"\"),\"\",IF(C537>Parameters!$E$17,1,IF(AND(C537<Parameters!$E$17,C537>=Parameters!$F$17),2,IF(AND(C537<Parameters!$F$17,C537>=Parameters!$G$17),3,IF(AND(C537<Parameters!$G$17,C537>=Parameters!$H$17),4,IF(C537<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D537=\"\"),\"\",IF(D537>Parameters!$E$17,1,IF(AND(D537<Parameters!$E$17,D537>=Parameters!$F$17),2,IF(AND(D537<Parameters!$F$17,D537>=Parameters!$G$17),3,IF(AND(D537<Parameters!$G$17,D537>=Parameters!$H$17),4,IF(D537<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E537=\"\"),\"\",IF(E537>Parameters!$E$17,1,IF(AND(E537<Parameters!$E$17,E537>=Parameters!$F$17),2,IF(AND(E537<Parameters!$F$17,E537>=Parameters!$G$17),3,IF(AND(E537<Parameters!$G$17,E537>=Parameters!$H$17),4,IF(E537<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F537=\"\"),\"\",IF(F537>Parameters!$E$17,1,IF(AND(F537<Parameters!$E$17,F537>=Parameters!$F$17),2,IF(AND(F537<Parameters!$F$17,F537>=Parameters!$G$17),3,IF(AND(F537<Parameters!$G$17,F537>=Parameters!$H$17),4,IF(F537<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G537=\"\"),\"\",IF(G537>Parameters!$E$17,1,IF(AND(G537<Parameters!$E$17,G537>=Parameters!$F$17),2,IF(AND(G537<Parameters!$F$17,G537>=Parameters!$G$17),3,IF(AND(G537<Parameters!$G$17,G537>=Parameters!$H$17),4,IF(G537<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H537=\"\"),\"\",IF(H537>Parameters!$E$17,1,IF(AND(H537<Parameters!$E$17,H537>=Parameters!$F$17),2,IF(AND(H537<Parameters!$F$17,H537>=Parameters!$G$17),3,IF(AND(H537<Parameters!$G$17,H537>=Parameters!$H$17),4,IF(H537<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I537=\"\"),\"\",IF(I537>Parameters!$E$17,1,IF(AND(I537<Parameters!$E$17,I537>=Parameters!$F$17),2,IF(AND(I537<Parameters!$F$17,I537>=Parameters!$G$17),3,IF(AND(I537<Parameters!$G$17,I537>=Parameters!$H$17),4,IF(I537<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J537=\"\"),\"\",IF(J537>Parameters!$E$17,1,IF(AND(J537<Parameters!$E$17,J537>=Parameters!$F$17),2,IF(AND(J537<Parameters!$F$17,J537>=Parameters!$G$17),3,IF(AND(J537<Parameters!$G$17,J537>=Parameters!$H$17),4,IF(J537<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K537=\"\"),\"\",IF(K537>Parameters!$E$17,1,IF(AND(K537<Parameters!$E$17,K537>=Parameters!$F$17),2,IF(AND(K537<Parameters!$F$17,K537>=Parameters!$G$17),3,IF(AND(K537<Parameters!$G$17,K537>=Parameters!$H$17),4,IF(K537<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L537=\"\"),\"\",IF(L537>Parameters!$E$17,1,IF(AND(L537<Parameters!$E$17,L537>=Parameters!$F$17),2,IF(AND(L537<Parameters!$F$17,L537>=Parameters!$G$17),3,IF(AND(L537<Parameters!$G$17,L537>=Parameters!$H$17),4,IF(L537<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M537=\"\"),\"\",IF(M537>Parameters!$E$17,1,IF(AND(M537<Parameters!$E$17,M537>=Parameters!$F$17),2,IF(AND(M537<Parameters!$F$17,M537>=Parameters!$G$17),3,IF(AND(M537<Parameters!$G$17,M537>=Parameters!$H$17),4,IF(M537<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N537=\"\"),\"\",IF(N537>Parameters!$E$17,1,IF(AND(N537<Parameters!$E$17,N537>=Parameters!$F$17),2,IF(AND(N537<Parameters!$F$17,N537>=Parameters!$G$17),3,IF(AND(N537<Parameters!$G$17,N537>=Parameters!$H$17),4,IF(N537<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O537=\"\"),\"\",IF(O537>Parameters!$E$17,1,IF(AND(O537<Parameters!$E$17,O537>=Parameters!$F$17),2,IF(AND(O537<Parameters!$F$17,O537>=Parameters!$G$17),3,IF(AND(O537<Parameters!$G$17,O537>=Parameters!$H$17),4,IF(O537<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P537=\"\"),\"\",IF(P537>Parameters!$E$17,1,IF(AND(P537<Parameters!$E$17,P537>=Parameters!$F$17),2,IF(AND(P537<Parameters!$F$17,P537>=Parameters!$G$17),3,IF(AND(P537<Parameters!$G$17,P537>=Parameters!$H$17),4,IF(P537<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q537=\"\"),\"\",IF(Q537>Parameters!$E$17,1,IF(AND(Q537<Parameters!$E$17,Q537>=Parameters!$F$17),2,IF(AND(Q537<Parameters!$F$17,Q537>=Parameters!$G$17),3,IF(AND(Q537<Parameters!$G$17,Q537>=Parameters!$H$17),4,IF(Q537<Parameters!$H$17,5,\"\"))))))","v":""}]
[{"$f":"Data!$CN$5","v":"Cash Interest Coverage"},{"$f":"Companies!B6","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B538,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B538,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A538,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B538,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B538,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A538,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B538,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B538,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A538,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B538,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B538,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A538,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B538,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B538,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A538,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B538,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B538,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A538,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B538,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B538,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A538,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B538,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B538,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A538,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B538,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B538,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A538,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B538,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B538,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A538,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B538,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B538,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A538,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B538,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B538,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A538,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B538,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B538,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A538,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B538,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B538,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A538,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B538,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B538,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A538,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C538=\"\"),\"\",IF(C538>Parameters!$E$17,1,IF(AND(C538<Parameters!$E$17,C538>=Parameters!$F$17),2,IF(AND(C538<Parameters!$F$17,C538>=Parameters!$G$17),3,IF(AND(C538<Parameters!$G$17,C538>=Parameters!$H$17),4,IF(C538<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D538=\"\"),\"\",IF(D538>Parameters!$E$17,1,IF(AND(D538<Parameters!$E$17,D538>=Parameters!$F$17),2,IF(AND(D538<Parameters!$F$17,D538>=Parameters!$G$17),3,IF(AND(D538<Parameters!$G$17,D538>=Parameters!$H$17),4,IF(D538<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E538=\"\"),\"\",IF(E538>Parameters!$E$17,1,IF(AND(E538<Parameters!$E$17,E538>=Parameters!$F$17),2,IF(AND(E538<Parameters!$F$17,E538>=Parameters!$G$17),3,IF(AND(E538<Parameters!$G$17,E538>=Parameters!$H$17),4,IF(E538<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F538=\"\"),\"\",IF(F538>Parameters!$E$17,1,IF(AND(F538<Parameters!$E$17,F538>=Parameters!$F$17),2,IF(AND(F538<Parameters!$F$17,F538>=Parameters!$G$17),3,IF(AND(F538<Parameters!$G$17,F538>=Parameters!$H$17),4,IF(F538<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G538=\"\"),\"\",IF(G538>Parameters!$E$17,1,IF(AND(G538<Parameters!$E$17,G538>=Parameters!$F$17),2,IF(AND(G538<Parameters!$F$17,G538>=Parameters!$G$17),3,IF(AND(G538<Parameters!$G$17,G538>=Parameters!$H$17),4,IF(G538<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H538=\"\"),\"\",IF(H538>Parameters!$E$17,1,IF(AND(H538<Parameters!$E$17,H538>=Parameters!$F$17),2,IF(AND(H538<Parameters!$F$17,H538>=Parameters!$G$17),3,IF(AND(H538<Parameters!$G$17,H538>=Parameters!$H$17),4,IF(H538<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I538=\"\"),\"\",IF(I538>Parameters!$E$17,1,IF(AND(I538<Parameters!$E$17,I538>=Parameters!$F$17),2,IF(AND(I538<Parameters!$F$17,I538>=Parameters!$G$17),3,IF(AND(I538<Parameters!$G$17,I538>=Parameters!$H$17),4,IF(I538<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J538=\"\"),\"\",IF(J538>Parameters!$E$17,1,IF(AND(J538<Parameters!$E$17,J538>=Parameters!$F$17),2,IF(AND(J538<Parameters!$F$17,J538>=Parameters!$G$17),3,IF(AND(J538<Parameters!$G$17,J538>=Parameters!$H$17),4,IF(J538<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K538=\"\"),\"\",IF(K538>Parameters!$E$17,1,IF(AND(K538<Parameters!$E$17,K538>=Parameters!$F$17),2,IF(AND(K538<Parameters!$F$17,K538>=Parameters!$G$17),3,IF(AND(K538<Parameters!$G$17,K538>=Parameters!$H$17),4,IF(K538<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L538=\"\"),\"\",IF(L538>Parameters!$E$17,1,IF(AND(L538<Parameters!$E$17,L538>=Parameters!$F$17),2,IF(AND(L538<Parameters!$F$17,L538>=Parameters!$G$17),3,IF(AND(L538<Parameters!$G$17,L538>=Parameters!$H$17),4,IF(L538<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M538=\"\"),\"\",IF(M538>Parameters!$E$17,1,IF(AND(M538<Parameters!$E$17,M538>=Parameters!$F$17),2,IF(AND(M538<Parameters!$F$17,M538>=Parameters!$G$17),3,IF(AND(M538<Parameters!$G$17,M538>=Parameters!$H$17),4,IF(M538<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N538=\"\"),\"\",IF(N538>Parameters!$E$17,1,IF(AND(N538<Parameters!$E$17,N538>=Parameters!$F$17),2,IF(AND(N538<Parameters!$F$17,N538>=Parameters!$G$17),3,IF(AND(N538<Parameters!$G$17,N538>=Parameters!$H$17),4,IF(N538<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O538=\"\"),\"\",IF(O538>Parameters!$E$17,1,IF(AND(O538<Parameters!$E$17,O538>=Parameters!$F$17),2,IF(AND(O538<Parameters!$F$17,O538>=Parameters!$G$17),3,IF(AND(O538<Parameters!$G$17,O538>=Parameters!$H$17),4,IF(O538<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P538=\"\"),\"\",IF(P538>Parameters!$E$17,1,IF(AND(P538<Parameters!$E$17,P538>=Parameters!$F$17),2,IF(AND(P538<Parameters!$F$17,P538>=Parameters!$G$17),3,IF(AND(P538<Parameters!$G$17,P538>=Parameters!$H$17),4,IF(P538<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q538=\"\"),\"\",IF(Q538>Parameters!$E$17,1,IF(AND(Q538<Parameters!$E$17,Q538>=Parameters!$F$17),2,IF(AND(Q538<Parameters!$F$17,Q538>=Parameters!$G$17),3,IF(AND(Q538<Parameters!$G$17,Q538>=Parameters!$H$17),4,IF(Q538<Parameters!$H$17,5,\"\"))))))","v":""}]
[{"$f":"Data!$CN$5","v":"Cash Interest Coverage"},{"$f":"Companies!B7","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B539,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B539,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A539,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B539,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B539,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A539,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B539,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B539,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A539,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B539,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B539,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A539,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B539,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B539,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A539,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B539,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B539,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A539,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B539,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B539,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A539,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B539,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B539,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A539,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B539,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B539,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A539,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B539,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B539,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A539,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B539,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B539,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A539,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B539,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B539,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A539,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B539,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B539,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A539,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B539,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B539,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A539,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B539,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B539,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A539,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C539=\"\"),\"\",IF(C539>Parameters!$E$17,1,IF(AND(C539<Parameters!$E$17,C539>=Parameters!$F$17),2,IF(AND(C539<Parameters!$F$17,C539>=Parameters!$G$17),3,IF(AND(C539<Parameters!$G$17,C539>=Parameters!$H$17),4,IF(C539<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D539=\"\"),\"\",IF(D539>Parameters!$E$17,1,IF(AND(D539<Parameters!$E$17,D539>=Parameters!$F$17),2,IF(AND(D539<Parameters!$F$17,D539>=Parameters!$G$17),3,IF(AND(D539<Parameters!$G$17,D539>=Parameters!$H$17),4,IF(D539<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E539=\"\"),\"\",IF(E539>Parameters!$E$17,1,IF(AND(E539<Parameters!$E$17,E539>=Parameters!$F$17),2,IF(AND(E539<Parameters!$F$17,E539>=Parameters!$G$17),3,IF(AND(E539<Parameters!$G$17,E539>=Parameters!$H$17),4,IF(E539<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F539=\"\"),\"\",IF(F539>Parameters!$E$17,1,IF(AND(F539<Parameters!$E$17,F539>=Parameters!$F$17),2,IF(AND(F539<Parameters!$F$17,F539>=Parameters!$G$17),3,IF(AND(F539<Parameters!$G$17,F539>=Parameters!$H$17),4,IF(F539<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G539=\"\"),\"\",IF(G539>Parameters!$E$17,1,IF(AND(G539<Parameters!$E$17,G539>=Parameters!$F$17),2,IF(AND(G539<Parameters!$F$17,G539>=Parameters!$G$17),3,IF(AND(G539<Parameters!$G$17,G539>=Parameters!$H$17),4,IF(G539<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H539=\"\"),\"\",IF(H539>Parameters!$E$17,1,IF(AND(H539<Parameters!$E$17,H539>=Parameters!$F$17),2,IF(AND(H539<Parameters!$F$17,H539>=Parameters!$G$17),3,IF(AND(H539<Parameters!$G$17,H539>=Parameters!$H$17),4,IF(H539<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I539=\"\"),\"\",IF(I539>Parameters!$E$17,1,IF(AND(I539<Parameters!$E$17,I539>=Parameters!$F$17),2,IF(AND(I539<Parameters!$F$17,I539>=Parameters!$G$17),3,IF(AND(I539<Parameters!$G$17,I539>=Parameters!$H$17),4,IF(I539<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J539=\"\"),\"\",IF(J539>Parameters!$E$17,1,IF(AND(J539<Parameters!$E$17,J539>=Parameters!$F$17),2,IF(AND(J539<Parameters!$F$17,J539>=Parameters!$G$17),3,IF(AND(J539<Parameters!$G$17,J539>=Parameters!$H$17),4,IF(J539<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K539=\"\"),\"\",IF(K539>Parameters!$E$17,1,IF(AND(K539<Parameters!$E$17,K539>=Parameters!$F$17),2,IF(AND(K539<Parameters!$F$17,K539>=Parameters!$G$17),3,IF(AND(K539<Parameters!$G$17,K539>=Parameters!$H$17),4,IF(K539<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L539=\"\"),\"\",IF(L539>Parameters!$E$17,1,IF(AND(L539<Parameters!$E$17,L539>=Parameters!$F$17),2,IF(AND(L539<Parameters!$F$17,L539>=Parameters!$G$17),3,IF(AND(L539<Parameters!$G$17,L539>=Parameters!$H$17),4,IF(L539<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M539=\"\"),\"\",IF(M539>Parameters!$E$17,1,IF(AND(M539<Parameters!$E$17,M539>=Parameters!$F$17),2,IF(AND(M539<Parameters!$F$17,M539>=Parameters!$G$17),3,IF(AND(M539<Parameters!$G$17,M539>=Parameters!$H$17),4,IF(M539<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N539=\"\"),\"\",IF(N539>Parameters!$E$17,1,IF(AND(N539<Parameters!$E$17,N539>=Parameters!$F$17),2,IF(AND(N539<Parameters!$F$17,N539>=Parameters!$G$17),3,IF(AND(N539<Parameters!$G$17,N539>=Parameters!$H$17),4,IF(N539<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O539=\"\"),\"\",IF(O539>Parameters!$E$17,1,IF(AND(O539<Parameters!$E$17,O539>=Parameters!$F$17),2,IF(AND(O539<Parameters!$F$17,O539>=Parameters!$G$17),3,IF(AND(O539<Parameters!$G$17,O539>=Parameters!$H$17),4,IF(O539<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P539=\"\"),\"\",IF(P539>Parameters!$E$17,1,IF(AND(P539<Parameters!$E$17,P539>=Parameters!$F$17),2,IF(AND(P539<Parameters!$F$17,P539>=Parameters!$G$17),3,IF(AND(P539<Parameters!$G$17,P539>=Parameters!$H$17),4,IF(P539<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q539=\"\"),\"\",IF(Q539>Parameters!$E$17,1,IF(AND(Q539<Parameters!$E$17,Q539>=Parameters!$F$17),2,IF(AND(Q539<Parameters!$F$17,Q539>=Parameters!$G$17),3,IF(AND(Q539<Parameters!$G$17,Q539>=Parameters!$H$17),4,IF(Q539<Parameters!$H$17,5,\"\"))))))","v":""}]
[{"$f":"Data!$CN$5","v":"Cash Interest Coverage"},{"$f":"Companies!B8","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B540,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B540,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A540,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B540,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B540,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A540,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B540,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B540,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A540,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B540,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B540,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A540,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B540,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B540,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A540,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B540,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B540,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A540,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B540,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B540,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A540,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B540,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B540,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A540,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B540,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B540,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A540,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B540,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B540,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A540,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B540,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B540,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A540,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B540,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B540,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A540,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B540,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B540,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A540,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B540,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B540,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A540,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B540,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B540,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A540,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C540=\"\"),\"\",IF(C540>Parameters!$E$17,1,IF(AND(C540<Parameters!$E$17,C540>=Parameters!$F$17),2,IF(AND(C540<Parameters!$F$17,C540>=Parameters!$G$17),3,IF(AND(C540<Parameters!$G$17,C540>=Parameters!$H$17),4,IF(C540<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D540=\"\"),\"\",IF(D540>Parameters!$E$17,1,IF(AND(D540<Parameters!$E$17,D540>=Parameters!$F$17),2,IF(AND(D540<Parameters!$F$17,D540>=Parameters!$G$17),3,IF(AND(D540<Parameters!$G$17,D540>=Parameters!$H$17),4,IF(D540<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E540=\"\"),\"\",IF(E540>Parameters!$E$17,1,IF(AND(E540<Parameters!$E$17,E540>=Parameters!$F$17),2,IF(AND(E540<Parameters!$F$17,E540>=Parameters!$G$17),3,IF(AND(E540<Parameters!$G$17,E540>=Parameters!$H$17),4,IF(E540<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F540=\"\"),\"\",IF(F540>Parameters!$E$17,1,IF(AND(F540<Parameters!$E$17,F540>=Parameters!$F$17),2,IF(AND(F540<Parameters!$F$17,F540>=Parameters!$G$17),3,IF(AND(F540<Parameters!$G$17,F540>=Parameters!$H$17),4,IF(F540<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G540=\"\"),\"\",IF(G540>Parameters!$E$17,1,IF(AND(G540<Parameters!$E$17,G540>=Parameters!$F$17),2,IF(AND(G540<Parameters!$F$17,G540>=Parameters!$G$17),3,IF(AND(G540<Parameters!$G$17,G540>=Parameters!$H$17),4,IF(G540<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H540=\"\"),\"\",IF(H540>Parameters!$E$17,1,IF(AND(H540<Parameters!$E$17,H540>=Parameters!$F$17),2,IF(AND(H540<Parameters!$F$17,H540>=Parameters!$G$17),3,IF(AND(H540<Parameters!$G$17,H540>=Parameters!$H$17),4,IF(H540<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I540=\"\"),\"\",IF(I540>Parameters!$E$17,1,IF(AND(I540<Parameters!$E$17,I540>=Parameters!$F$17),2,IF(AND(I540<Parameters!$F$17,I540>=Parameters!$G$17),3,IF(AND(I540<Parameters!$G$17,I540>=Parameters!$H$17),4,IF(I540<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J540=\"\"),\"\",IF(J540>Parameters!$E$17,1,IF(AND(J540<Parameters!$E$17,J540>=Parameters!$F$17),2,IF(AND(J540<Parameters!$F$17,J540>=Parameters!$G$17),3,IF(AND(J540<Parameters!$G$17,J540>=Parameters!$H$17),4,IF(J540<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K540=\"\"),\"\",IF(K540>Parameters!$E$17,1,IF(AND(K540<Parameters!$E$17,K540>=Parameters!$F$17),2,IF(AND(K540<Parameters!$F$17,K540>=Parameters!$G$17),3,IF(AND(K540<Parameters!$G$17,K540>=Parameters!$H$17),4,IF(K540<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L540=\"\"),\"\",IF(L540>Parameters!$E$17,1,IF(AND(L540<Parameters!$E$17,L540>=Parameters!$F$17),2,IF(AND(L540<Parameters!$F$17,L540>=Parameters!$G$17),3,IF(AND(L540<Parameters!$G$17,L540>=Parameters!$H$17),4,IF(L540<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M540=\"\"),\"\",IF(M540>Parameters!$E$17,1,IF(AND(M540<Parameters!$E$17,M540>=Parameters!$F$17),2,IF(AND(M540<Parameters!$F$17,M540>=Parameters!$G$17),3,IF(AND(M540<Parameters!$G$17,M540>=Parameters!$H$17),4,IF(M540<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N540=\"\"),\"\",IF(N540>Parameters!$E$17,1,IF(AND(N540<Parameters!$E$17,N540>=Parameters!$F$17),2,IF(AND(N540<Parameters!$F$17,N540>=Parameters!$G$17),3,IF(AND(N540<Parameters!$G$17,N540>=Parameters!$H$17),4,IF(N540<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O540=\"\"),\"\",IF(O540>Parameters!$E$17,1,IF(AND(O540<Parameters!$E$17,O540>=Parameters!$F$17),2,IF(AND(O540<Parameters!$F$17,O540>=Parameters!$G$17),3,IF(AND(O540<Parameters!$G$17,O540>=Parameters!$H$17),4,IF(O540<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P540=\"\"),\"\",IF(P540>Parameters!$E$17,1,IF(AND(P540<Parameters!$E$17,P540>=Parameters!$F$17),2,IF(AND(P540<Parameters!$F$17,P540>=Parameters!$G$17),3,IF(AND(P540<Parameters!$G$17,P540>=Parameters!$H$17),4,IF(P540<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q540=\"\"),\"\",IF(Q540>Parameters!$E$17,1,IF(AND(Q540<Parameters!$E$17,Q540>=Parameters!$F$17),2,IF(AND(Q540<Parameters!$F$17,Q540>=Parameters!$G$17),3,IF(AND(Q540<Parameters!$G$17,Q540>=Parameters!$H$17),4,IF(Q540<Parameters!$H$17,5,\"\"))))))","v":""}]
[{"$f":"Data!$CN$5","v":"Cash Interest Coverage"},{"$f":"Companies!B9","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B541,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B541,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A541,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B541,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B541,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A541,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B541,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B541,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A541,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B541,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B541,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A541,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B541,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B541,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A541,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B541,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B541,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A541,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B541,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B541,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A541,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B541,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B541,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A541,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B541,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B541,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A541,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B541,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B541,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A541,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B541,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B541,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A541,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B541,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B541,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A541,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B541,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B541,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A541,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B541,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B541,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A541,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B541,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B541,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A541,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C541=\"\"),\"\",IF(C541>Parameters!$E$17,1,IF(AND(C541<Parameters!$E$17,C541>=Parameters!$F$17),2,IF(AND(C541<Parameters!$F$17,C541>=Parameters!$G$17),3,IF(AND(C541<Parameters!$G$17,C541>=Parameters!$H$17),4,IF(C541<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D541=\"\"),\"\",IF(D541>Parameters!$E$17,1,IF(AND(D541<Parameters!$E$17,D541>=Parameters!$F$17),2,IF(AND(D541<Parameters!$F$17,D541>=Parameters!$G$17),3,IF(AND(D541<Parameters!$G$17,D541>=Parameters!$H$17),4,IF(D541<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E541=\"\"),\"\",IF(E541>Parameters!$E$17,1,IF(AND(E541<Parameters!$E$17,E541>=Parameters!$F$17),2,IF(AND(E541<Parameters!$F$17,E541>=Parameters!$G$17),3,IF(AND(E541<Parameters!$G$17,E541>=Parameters!$H$17),4,IF(E541<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F541=\"\"),\"\",IF(F541>Parameters!$E$17,1,IF(AND(F541<Parameters!$E$17,F541>=Parameters!$F$17),2,IF(AND(F541<Parameters!$F$17,F541>=Parameters!$G$17),3,IF(AND(F541<Parameters!$G$17,F541>=Parameters!$H$17),4,IF(F541<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G541=\"\"),\"\",IF(G541>Parameters!$E$17,1,IF(AND(G541<Parameters!$E$17,G541>=Parameters!$F$17),2,IF(AND(G541<Parameters!$F$17,G541>=Parameters!$G$17),3,IF(AND(G541<Parameters!$G$17,G541>=Parameters!$H$17),4,IF(G541<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H541=\"\"),\"\",IF(H541>Parameters!$E$17,1,IF(AND(H541<Parameters!$E$17,H541>=Parameters!$F$17),2,IF(AND(H541<Parameters!$F$17,H541>=Parameters!$G$17),3,IF(AND(H541<Parameters!$G$17,H541>=Parameters!$H$17),4,IF(H541<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I541=\"\"),\"\",IF(I541>Parameters!$E$17,1,IF(AND(I541<Parameters!$E$17,I541>=Parameters!$F$17),2,IF(AND(I541<Parameters!$F$17,I541>=Parameters!$G$17),3,IF(AND(I541<Parameters!$G$17,I541>=Parameters!$H$17),4,IF(I541<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J541=\"\"),\"\",IF(J541>Parameters!$E$17,1,IF(AND(J541<Parameters!$E$17,J541>=Parameters!$F$17),2,IF(AND(J541<Parameters!$F$17,J541>=Parameters!$G$17),3,IF(AND(J541<Parameters!$G$17,J541>=Parameters!$H$17),4,IF(J541<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K541=\"\"),\"\",IF(K541>Parameters!$E$17,1,IF(AND(K541<Parameters!$E$17,K541>=Parameters!$F$17),2,IF(AND(K541<Parameters!$F$17,K541>=Parameters!$G$17),3,IF(AND(K541<Parameters!$G$17,K541>=Parameters!$H$17),4,IF(K541<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L541=\"\"),\"\",IF(L541>Parameters!$E$17,1,IF(AND(L541<Parameters!$E$17,L541>=Parameters!$F$17),2,IF(AND(L541<Parameters!$F$17,L541>=Parameters!$G$17),3,IF(AND(L541<Parameters!$G$17,L541>=Parameters!$H$17),4,IF(L541<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M541=\"\"),\"\",IF(M541>Parameters!$E$17,1,IF(AND(M541<Parameters!$E$17,M541>=Parameters!$F$17),2,IF(AND(M541<Parameters!$F$17,M541>=Parameters!$G$17),3,IF(AND(M541<Parameters!$G$17,M541>=Parameters!$H$17),4,IF(M541<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N541=\"\"),\"\",IF(N541>Parameters!$E$17,1,IF(AND(N541<Parameters!$E$17,N541>=Parameters!$F$17),2,IF(AND(N541<Parameters!$F$17,N541>=Parameters!$G$17),3,IF(AND(N541<Parameters!$G$17,N541>=Parameters!$H$17),4,IF(N541<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O541=\"\"),\"\",IF(O541>Parameters!$E$17,1,IF(AND(O541<Parameters!$E$17,O541>=Parameters!$F$17),2,IF(AND(O541<Parameters!$F$17,O541>=Parameters!$G$17),3,IF(AND(O541<Parameters!$G$17,O541>=Parameters!$H$17),4,IF(O541<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P541=\"\"),\"\",IF(P541>Parameters!$E$17,1,IF(AND(P541<Parameters!$E$17,P541>=Parameters!$F$17),2,IF(AND(P541<Parameters!$F$17,P541>=Parameters!$G$17),3,IF(AND(P541<Parameters!$G$17,P541>=Parameters!$H$17),4,IF(P541<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q541=\"\"),\"\",IF(Q541>Parameters!$E$17,1,IF(AND(Q541<Parameters!$E$17,Q541>=Parameters!$F$17),2,IF(AND(Q541<Parameters!$F$17,Q541>=Parameters!$G$17),3,IF(AND(Q541<Parameters!$G$17,Q541>=Parameters!$H$17),4,IF(Q541<Parameters!$H$17,5,\"\"))))))","v":""}]
[{"$f":"Data!$CN$5","v":"Cash Interest Coverage"},{"$f":"Companies!B10","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B542,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B542,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A542,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B542,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B542,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A542,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B542,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B542,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A542,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B542,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B542,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A542,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B542,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B542,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A542,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B542,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B542,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A542,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B542,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B542,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A542,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B542,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B542,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A542,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B542,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B542,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A542,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B542,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B542,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A542,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B542,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B542,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A542,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B542,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B542,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A542,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B542,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B542,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A542,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B542,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B542,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A542,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B542,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B542,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A542,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C542=\"\"),\"\",IF(C542>Parameters!$E$17,1,IF(AND(C542<Parameters!$E$17,C542>=Parameters!$F$17),2,IF(AND(C542<Parameters!$F$17,C542>=Parameters!$G$17),3,IF(AND(C542<Parameters!$G$17,C542>=Parameters!$H$17),4,IF(C542<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D542=\"\"),\"\",IF(D542>Parameters!$E$17,1,IF(AND(D542<Parameters!$E$17,D542>=Parameters!$F$17),2,IF(AND(D542<Parameters!$F$17,D542>=Parameters!$G$17),3,IF(AND(D542<Parameters!$G$17,D542>=Parameters!$H$17),4,IF(D542<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E542=\"\"),\"\",IF(E542>Parameters!$E$17,1,IF(AND(E542<Parameters!$E$17,E542>=Parameters!$F$17),2,IF(AND(E542<Parameters!$F$17,E542>=Parameters!$G$17),3,IF(AND(E542<Parameters!$G$17,E542>=Parameters!$H$17),4,IF(E542<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F542=\"\"),\"\",IF(F542>Parameters!$E$17,1,IF(AND(F542<Parameters!$E$17,F542>=Parameters!$F$17),2,IF(AND(F542<Parameters!$F$17,F542>=Parameters!$G$17),3,IF(AND(F542<Parameters!$G$17,F542>=Parameters!$H$17),4,IF(F542<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G542=\"\"),\"\",IF(G542>Parameters!$E$17,1,IF(AND(G542<Parameters!$E$17,G542>=Parameters!$F$17),2,IF(AND(G542<Parameters!$F$17,G542>=Parameters!$G$17),3,IF(AND(G542<Parameters!$G$17,G542>=Parameters!$H$17),4,IF(G542<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H542=\"\"),\"\",IF(H542>Parameters!$E$17,1,IF(AND(H542<Parameters!$E$17,H542>=Parameters!$F$17),2,IF(AND(H542<Parameters!$F$17,H542>=Parameters!$G$17),3,IF(AND(H542<Parameters!$G$17,H542>=Parameters!$H$17),4,IF(H542<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I542=\"\"),\"\",IF(I542>Parameters!$E$17,1,IF(AND(I542<Parameters!$E$17,I542>=Parameters!$F$17),2,IF(AND(I542<Parameters!$F$17,I542>=Parameters!$G$17),3,IF(AND(I542<Parameters!$G$17,I542>=Parameters!$H$17),4,IF(I542<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J542=\"\"),\"\",IF(J542>Parameters!$E$17,1,IF(AND(J542<Parameters!$E$17,J542>=Parameters!$F$17),2,IF(AND(J542<Parameters!$F$17,J542>=Parameters!$G$17),3,IF(AND(J542<Parameters!$G$17,J542>=Parameters!$H$17),4,IF(J542<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K542=\"\"),\"\",IF(K542>Parameters!$E$17,1,IF(AND(K542<Parameters!$E$17,K542>=Parameters!$F$17),2,IF(AND(K542<Parameters!$F$17,K542>=Parameters!$G$17),3,IF(AND(K542<Parameters!$G$17,K542>=Parameters!$H$17),4,IF(K542<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L542=\"\"),\"\",IF(L542>Parameters!$E$17,1,IF(AND(L542<Parameters!$E$17,L542>=Parameters!$F$17),2,IF(AND(L542<Parameters!$F$17,L542>=Parameters!$G$17),3,IF(AND(L542<Parameters!$G$17,L542>=Parameters!$H$17),4,IF(L542<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M542=\"\"),\"\",IF(M542>Parameters!$E$17,1,IF(AND(M542<Parameters!$E$17,M542>=Parameters!$F$17),2,IF(AND(M542<Parameters!$F$17,M542>=Parameters!$G$17),3,IF(AND(M542<Parameters!$G$17,M542>=Parameters!$H$17),4,IF(M542<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N542=\"\"),\"\",IF(N542>Parameters!$E$17,1,IF(AND(N542<Parameters!$E$17,N542>=Parameters!$F$17),2,IF(AND(N542<Parameters!$F$17,N542>=Parameters!$G$17),3,IF(AND(N542<Parameters!$G$17,N542>=Parameters!$H$17),4,IF(N542<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O542=\"\"),\"\",IF(O542>Parameters!$E$17,1,IF(AND(O542<Parameters!$E$17,O542>=Parameters!$F$17),2,IF(AND(O542<Parameters!$F$17,O542>=Parameters!$G$17),3,IF(AND(O542<Parameters!$G$17,O542>=Parameters!$H$17),4,IF(O542<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P542=\"\"),\"\",IF(P542>Parameters!$E$17,1,IF(AND(P542<Parameters!$E$17,P542>=Parameters!$F$17),2,IF(AND(P542<Parameters!$F$17,P542>=Parameters!$G$17),3,IF(AND(P542<Parameters!$G$17,P542>=Parameters!$H$17),4,IF(P542<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q542=\"\"),\"\",IF(Q542>Parameters!$E$17,1,IF(AND(Q542<Parameters!$E$17,Q542>=Parameters!$F$17),2,IF(AND(Q542<Parameters!$F$17,Q542>=Parameters!$G$17),3,IF(AND(Q542<Parameters!$G$17,Q542>=Parameters!$H$17),4,IF(Q542<Parameters!$H$17,5,\"\"))))))","v":""}]
[{"$f":"Data!$CN$5","v":"Cash Interest Coverage"},{"$f":"Companies!B11","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B543,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B543,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A543,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B543,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B543,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A543,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B543,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B543,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A543,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B543,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B543,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A543,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B543,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B543,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A543,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B543,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B543,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A543,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B543,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B543,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A543,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B543,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B543,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A543,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B543,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B543,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A543,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B543,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B543,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A543,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B543,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B543,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A543,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B543,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B543,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A543,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B543,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B543,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A543,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B543,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B543,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A543,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B543,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B543,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A543,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C543=\"\"),\"\",IF(C543>Parameters!$E$17,1,IF(AND(C543<Parameters!$E$17,C543>=Parameters!$F$17),2,IF(AND(C543<Parameters!$F$17,C543>=Parameters!$G$17),3,IF(AND(C543<Parameters!$G$17,C543>=Parameters!$H$17),4,IF(C543<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D543=\"\"),\"\",IF(D543>Parameters!$E$17,1,IF(AND(D543<Parameters!$E$17,D543>=Parameters!$F$17),2,IF(AND(D543<Parameters!$F$17,D543>=Parameters!$G$17),3,IF(AND(D543<Parameters!$G$17,D543>=Parameters!$H$17),4,IF(D543<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E543=\"\"),\"\",IF(E543>Parameters!$E$17,1,IF(AND(E543<Parameters!$E$17,E543>=Parameters!$F$17),2,IF(AND(E543<Parameters!$F$17,E543>=Parameters!$G$17),3,IF(AND(E543<Parameters!$G$17,E543>=Parameters!$H$17),4,IF(E543<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F543=\"\"),\"\",IF(F543>Parameters!$E$17,1,IF(AND(F543<Parameters!$E$17,F543>=Parameters!$F$17),2,IF(AND(F543<Parameters!$F$17,F543>=Parameters!$G$17),3,IF(AND(F543<Parameters!$G$17,F543>=Parameters!$H$17),4,IF(F543<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G543=\"\"),\"\",IF(G543>Parameters!$E$17,1,IF(AND(G543<Parameters!$E$17,G543>=Parameters!$F$17),2,IF(AND(G543<Parameters!$F$17,G543>=Parameters!$G$17),3,IF(AND(G543<Parameters!$G$17,G543>=Parameters!$H$17),4,IF(G543<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H543=\"\"),\"\",IF(H543>Parameters!$E$17,1,IF(AND(H543<Parameters!$E$17,H543>=Parameters!$F$17),2,IF(AND(H543<Parameters!$F$17,H543>=Parameters!$G$17),3,IF(AND(H543<Parameters!$G$17,H543>=Parameters!$H$17),4,IF(H543<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I543=\"\"),\"\",IF(I543>Parameters!$E$17,1,IF(AND(I543<Parameters!$E$17,I543>=Parameters!$F$17),2,IF(AND(I543<Parameters!$F$17,I543>=Parameters!$G$17),3,IF(AND(I543<Parameters!$G$17,I543>=Parameters!$H$17),4,IF(I543<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J543=\"\"),\"\",IF(J543>Parameters!$E$17,1,IF(AND(J543<Parameters!$E$17,J543>=Parameters!$F$17),2,IF(AND(J543<Parameters!$F$17,J543>=Parameters!$G$17),3,IF(AND(J543<Parameters!$G$17,J543>=Parameters!$H$17),4,IF(J543<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K543=\"\"),\"\",IF(K543>Parameters!$E$17,1,IF(AND(K543<Parameters!$E$17,K543>=Parameters!$F$17),2,IF(AND(K543<Parameters!$F$17,K543>=Parameters!$G$17),3,IF(AND(K543<Parameters!$G$17,K543>=Parameters!$H$17),4,IF(K543<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L543=\"\"),\"\",IF(L543>Parameters!$E$17,1,IF(AND(L543<Parameters!$E$17,L543>=Parameters!$F$17),2,IF(AND(L543<Parameters!$F$17,L543>=Parameters!$G$17),3,IF(AND(L543<Parameters!$G$17,L543>=Parameters!$H$17),4,IF(L543<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M543=\"\"),\"\",IF(M543>Parameters!$E$17,1,IF(AND(M543<Parameters!$E$17,M543>=Parameters!$F$17),2,IF(AND(M543<Parameters!$F$17,M543>=Parameters!$G$17),3,IF(AND(M543<Parameters!$G$17,M543>=Parameters!$H$17),4,IF(M543<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N543=\"\"),\"\",IF(N543>Parameters!$E$17,1,IF(AND(N543<Parameters!$E$17,N543>=Parameters!$F$17),2,IF(AND(N543<Parameters!$F$17,N543>=Parameters!$G$17),3,IF(AND(N543<Parameters!$G$17,N543>=Parameters!$H$17),4,IF(N543<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O543=\"\"),\"\",IF(O543>Parameters!$E$17,1,IF(AND(O543<Parameters!$E$17,O543>=Parameters!$F$17),2,IF(AND(O543<Parameters!$F$17,O543>=Parameters!$G$17),3,IF(AND(O543<Parameters!$G$17,O543>=Parameters!$H$17),4,IF(O543<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P543=\"\"),\"\",IF(P543>Parameters!$E$17,1,IF(AND(P543<Parameters!$E$17,P543>=Parameters!$F$17),2,IF(AND(P543<Parameters!$F$17,P543>=Parameters!$G$17),3,IF(AND(P543<Parameters!$G$17,P543>=Parameters!$H$17),4,IF(P543<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q543=\"\"),\"\",IF(Q543>Parameters!$E$17,1,IF(AND(Q543<Parameters!$E$17,Q543>=Parameters!$F$17),2,IF(AND(Q543<Parameters!$F$17,Q543>=Parameters!$G$17),3,IF(AND(Q543<Parameters!$G$17,Q543>=Parameters!$H$17),4,IF(Q543<Parameters!$H$17,5,\"\"))))))","v":""}]
[{"$f":"Data!$CN$5","v":"Cash Interest Coverage"},{"$f":"Companies!B12","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B544,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B544,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A544,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B544,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B544,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A544,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B544,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B544,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A544,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B544,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B544,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A544,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B544,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B544,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A544,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B544,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B544,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A544,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B544,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B544,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A544,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B544,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B544,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A544,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B544,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B544,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A544,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B544,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B544,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A544,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B544,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B544,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A544,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B544,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B544,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A544,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B544,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B544,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A544,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B544,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B544,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A544,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B544,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B544,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A544,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C544=\"\"),\"\",IF(C544>Parameters!$E$17,1,IF(AND(C544<Parameters!$E$17,C544>=Parameters!$F$17),2,IF(AND(C544<Parameters!$F$17,C544>=Parameters!$G$17),3,IF(AND(C544<Parameters!$G$17,C544>=Parameters!$H$17),4,IF(C544<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D544=\"\"),\"\",IF(D544>Parameters!$E$17,1,IF(AND(D544<Parameters!$E$17,D544>=Parameters!$F$17),2,IF(AND(D544<Parameters!$F$17,D544>=Parameters!$G$17),3,IF(AND(D544<Parameters!$G$17,D544>=Parameters!$H$17),4,IF(D544<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E544=\"\"),\"\",IF(E544>Parameters!$E$17,1,IF(AND(E544<Parameters!$E$17,E544>=Parameters!$F$17),2,IF(AND(E544<Parameters!$F$17,E544>=Parameters!$G$17),3,IF(AND(E544<Parameters!$G$17,E544>=Parameters!$H$17),4,IF(E544<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F544=\"\"),\"\",IF(F544>Parameters!$E$17,1,IF(AND(F544<Parameters!$E$17,F544>=Parameters!$F$17),2,IF(AND(F544<Parameters!$F$17,F544>=Parameters!$G$17),3,IF(AND(F544<Parameters!$G$17,F544>=Parameters!$H$17),4,IF(F544<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G544=\"\"),\"\",IF(G544>Parameters!$E$17,1,IF(AND(G544<Parameters!$E$17,G544>=Parameters!$F$17),2,IF(AND(G544<Parameters!$F$17,G544>=Parameters!$G$17),3,IF(AND(G544<Parameters!$G$17,G544>=Parameters!$H$17),4,IF(G544<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H544=\"\"),\"\",IF(H544>Parameters!$E$17,1,IF(AND(H544<Parameters!$E$17,H544>=Parameters!$F$17),2,IF(AND(H544<Parameters!$F$17,H544>=Parameters!$G$17),3,IF(AND(H544<Parameters!$G$17,H544>=Parameters!$H$17),4,IF(H544<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I544=\"\"),\"\",IF(I544>Parameters!$E$17,1,IF(AND(I544<Parameters!$E$17,I544>=Parameters!$F$17),2,IF(AND(I544<Parameters!$F$17,I544>=Parameters!$G$17),3,IF(AND(I544<Parameters!$G$17,I544>=Parameters!$H$17),4,IF(I544<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J544=\"\"),\"\",IF(J544>Parameters!$E$17,1,IF(AND(J544<Parameters!$E$17,J544>=Parameters!$F$17),2,IF(AND(J544<Parameters!$F$17,J544>=Parameters!$G$17),3,IF(AND(J544<Parameters!$G$17,J544>=Parameters!$H$17),4,IF(J544<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K544=\"\"),\"\",IF(K544>Parameters!$E$17,1,IF(AND(K544<Parameters!$E$17,K544>=Parameters!$F$17),2,IF(AND(K544<Parameters!$F$17,K544>=Parameters!$G$17),3,IF(AND(K544<Parameters!$G$17,K544>=Parameters!$H$17),4,IF(K544<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L544=\"\"),\"\",IF(L544>Parameters!$E$17,1,IF(AND(L544<Parameters!$E$17,L544>=Parameters!$F$17),2,IF(AND(L544<Parameters!$F$17,L544>=Parameters!$G$17),3,IF(AND(L544<Parameters!$G$17,L544>=Parameters!$H$17),4,IF(L544<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M544=\"\"),\"\",IF(M544>Parameters!$E$17,1,IF(AND(M544<Parameters!$E$17,M544>=Parameters!$F$17),2,IF(AND(M544<Parameters!$F$17,M544>=Parameters!$G$17),3,IF(AND(M544<Parameters!$G$17,M544>=Parameters!$H$17),4,IF(M544<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N544=\"\"),\"\",IF(N544>Parameters!$E$17,1,IF(AND(N544<Parameters!$E$17,N544>=Parameters!$F$17),2,IF(AND(N544<Parameters!$F$17,N544>=Parameters!$G$17),3,IF(AND(N544<Parameters!$G$17,N544>=Parameters!$H$17),4,IF(N544<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O544=\"\"),\"\",IF(O544>Parameters!$E$17,1,IF(AND(O544<Parameters!$E$17,O544>=Parameters!$F$17),2,IF(AND(O544<Parameters!$F$17,O544>=Parameters!$G$17),3,IF(AND(O544<Parameters!$G$17,O544>=Parameters!$H$17),4,IF(O544<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P544=\"\"),\"\",IF(P544>Parameters!$E$17,1,IF(AND(P544<Parameters!$E$17,P544>=Parameters!$F$17),2,IF(AND(P544<Parameters!$F$17,P544>=Parameters!$G$17),3,IF(AND(P544<Parameters!$G$17,P544>=Parameters!$H$17),4,IF(P544<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q544=\"\"),\"\",IF(Q544>Parameters!$E$17,1,IF(AND(Q544<Parameters!$E$17,Q544>=Parameters!$F$17),2,IF(AND(Q544<Parameters!$F$17,Q544>=Parameters!$G$17),3,IF(AND(Q544<Parameters!$G$17,Q544>=Parameters!$H$17),4,IF(Q544<Parameters!$H$17,5,\"\"))))))","v":""}]
[{"$f":"Data!$CN$5","v":"Cash Interest Coverage"},{"$f":"Companies!B13","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B545,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B545,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A545,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B545,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B545,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A545,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B545,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B545,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A545,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B545,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B545,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A545,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B545,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B545,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A545,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B545,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B545,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A545,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B545,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B545,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A545,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B545,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B545,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A545,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B545,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B545,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A545,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B545,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B545,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A545,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B545,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B545,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A545,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B545,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B545,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A545,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B545,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B545,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A545,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B545,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B545,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A545,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B545,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B545,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A545,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C545=\"\"),\"\",IF(C545>Parameters!$E$17,1,IF(AND(C545<Parameters!$E$17,C545>=Parameters!$F$17),2,IF(AND(C545<Parameters!$F$17,C545>=Parameters!$G$17),3,IF(AND(C545<Parameters!$G$17,C545>=Parameters!$H$17),4,IF(C545<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D545=\"\"),\"\",IF(D545>Parameters!$E$17,1,IF(AND(D545<Parameters!$E$17,D545>=Parameters!$F$17),2,IF(AND(D545<Parameters!$F$17,D545>=Parameters!$G$17),3,IF(AND(D545<Parameters!$G$17,D545>=Parameters!$H$17),4,IF(D545<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E545=\"\"),\"\",IF(E545>Parameters!$E$17,1,IF(AND(E545<Parameters!$E$17,E545>=Parameters!$F$17),2,IF(AND(E545<Parameters!$F$17,E545>=Parameters!$G$17),3,IF(AND(E545<Parameters!$G$17,E545>=Parameters!$H$17),4,IF(E545<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F545=\"\"),\"\",IF(F545>Parameters!$E$17,1,IF(AND(F545<Parameters!$E$17,F545>=Parameters!$F$17),2,IF(AND(F545<Parameters!$F$17,F545>=Parameters!$G$17),3,IF(AND(F545<Parameters!$G$17,F545>=Parameters!$H$17),4,IF(F545<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G545=\"\"),\"\",IF(G545>Parameters!$E$17,1,IF(AND(G545<Parameters!$E$17,G545>=Parameters!$F$17),2,IF(AND(G545<Parameters!$F$17,G545>=Parameters!$G$17),3,IF(AND(G545<Parameters!$G$17,G545>=Parameters!$H$17),4,IF(G545<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H545=\"\"),\"\",IF(H545>Parameters!$E$17,1,IF(AND(H545<Parameters!$E$17,H545>=Parameters!$F$17),2,IF(AND(H545<Parameters!$F$17,H545>=Parameters!$G$17),3,IF(AND(H545<Parameters!$G$17,H545>=Parameters!$H$17),4,IF(H545<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I545=\"\"),\"\",IF(I545>Parameters!$E$17,1,IF(AND(I545<Parameters!$E$17,I545>=Parameters!$F$17),2,IF(AND(I545<Parameters!$F$17,I545>=Parameters!$G$17),3,IF(AND(I545<Parameters!$G$17,I545>=Parameters!$H$17),4,IF(I545<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J545=\"\"),\"\",IF(J545>Parameters!$E$17,1,IF(AND(J545<Parameters!$E$17,J545>=Parameters!$F$17),2,IF(AND(J545<Parameters!$F$17,J545>=Parameters!$G$17),3,IF(AND(J545<Parameters!$G$17,J545>=Parameters!$H$17),4,IF(J545<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K545=\"\"),\"\",IF(K545>Parameters!$E$17,1,IF(AND(K545<Parameters!$E$17,K545>=Parameters!$F$17),2,IF(AND(K545<Parameters!$F$17,K545>=Parameters!$G$17),3,IF(AND(K545<Parameters!$G$17,K545>=Parameters!$H$17),4,IF(K545<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L545=\"\"),\"\",IF(L545>Parameters!$E$17,1,IF(AND(L545<Parameters!$E$17,L545>=Parameters!$F$17),2,IF(AND(L545<Parameters!$F$17,L545>=Parameters!$G$17),3,IF(AND(L545<Parameters!$G$17,L545>=Parameters!$H$17),4,IF(L545<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M545=\"\"),\"\",IF(M545>Parameters!$E$17,1,IF(AND(M545<Parameters!$E$17,M545>=Parameters!$F$17),2,IF(AND(M545<Parameters!$F$17,M545>=Parameters!$G$17),3,IF(AND(M545<Parameters!$G$17,M545>=Parameters!$H$17),4,IF(M545<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N545=\"\"),\"\",IF(N545>Parameters!$E$17,1,IF(AND(N545<Parameters!$E$17,N545>=Parameters!$F$17),2,IF(AND(N545<Parameters!$F$17,N545>=Parameters!$G$17),3,IF(AND(N545<Parameters!$G$17,N545>=Parameters!$H$17),4,IF(N545<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O545=\"\"),\"\",IF(O545>Parameters!$E$17,1,IF(AND(O545<Parameters!$E$17,O545>=Parameters!$F$17),2,IF(AND(O545<Parameters!$F$17,O545>=Parameters!$G$17),3,IF(AND(O545<Parameters!$G$17,O545>=Parameters!$H$17),4,IF(O545<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P545=\"\"),\"\",IF(P545>Parameters!$E$17,1,IF(AND(P545<Parameters!$E$17,P545>=Parameters!$F$17),2,IF(AND(P545<Parameters!$F$17,P545>=Parameters!$G$17),3,IF(AND(P545<Parameters!$G$17,P545>=Parameters!$H$17),4,IF(P545<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q545=\"\"),\"\",IF(Q545>Parameters!$E$17,1,IF(AND(Q545<Parameters!$E$17,Q545>=Parameters!$F$17),2,IF(AND(Q545<Parameters!$F$17,Q545>=Parameters!$G$17),3,IF(AND(Q545<Parameters!$G$17,Q545>=Parameters!$H$17),4,IF(Q545<Parameters!$H$17,5,\"\"))))))","v":""}]
[{"$f":"Data!$CN$5","v":"Cash Interest Coverage"},{"$f":"Companies!B14","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B546,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B546,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A546,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B546,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B546,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A546,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B546,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B546,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A546,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B546,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B546,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A546,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B546,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B546,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A546,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B546,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B546,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A546,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B546,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B546,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A546,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B546,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B546,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A546,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B546,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B546,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A546,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B546,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B546,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A546,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B546,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B546,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A546,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B546,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B546,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A546,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B546,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B546,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A546,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B546,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B546,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A546,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B546,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B546,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A546,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C546=\"\"),\"\",IF(C546>Parameters!$E$17,1,IF(AND(C546<Parameters!$E$17,C546>=Parameters!$F$17),2,IF(AND(C546<Parameters!$F$17,C546>=Parameters!$G$17),3,IF(AND(C546<Parameters!$G$17,C546>=Parameters!$H$17),4,IF(C546<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D546=\"\"),\"\",IF(D546>Parameters!$E$17,1,IF(AND(D546<Parameters!$E$17,D546>=Parameters!$F$17),2,IF(AND(D546<Parameters!$F$17,D546>=Parameters!$G$17),3,IF(AND(D546<Parameters!$G$17,D546>=Parameters!$H$17),4,IF(D546<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E546=\"\"),\"\",IF(E546>Parameters!$E$17,1,IF(AND(E546<Parameters!$E$17,E546>=Parameters!$F$17),2,IF(AND(E546<Parameters!$F$17,E546>=Parameters!$G$17),3,IF(AND(E546<Parameters!$G$17,E546>=Parameters!$H$17),4,IF(E546<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F546=\"\"),\"\",IF(F546>Parameters!$E$17,1,IF(AND(F546<Parameters!$E$17,F546>=Parameters!$F$17),2,IF(AND(F546<Parameters!$F$17,F546>=Parameters!$G$17),3,IF(AND(F546<Parameters!$G$17,F546>=Parameters!$H$17),4,IF(F546<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G546=\"\"),\"\",IF(G546>Parameters!$E$17,1,IF(AND(G546<Parameters!$E$17,G546>=Parameters!$F$17),2,IF(AND(G546<Parameters!$F$17,G546>=Parameters!$G$17),3,IF(AND(G546<Parameters!$G$17,G546>=Parameters!$H$17),4,IF(G546<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H546=\"\"),\"\",IF(H546>Parameters!$E$17,1,IF(AND(H546<Parameters!$E$17,H546>=Parameters!$F$17),2,IF(AND(H546<Parameters!$F$17,H546>=Parameters!$G$17),3,IF(AND(H546<Parameters!$G$17,H546>=Parameters!$H$17),4,IF(H546<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I546=\"\"),\"\",IF(I546>Parameters!$E$17,1,IF(AND(I546<Parameters!$E$17,I546>=Parameters!$F$17),2,IF(AND(I546<Parameters!$F$17,I546>=Parameters!$G$17),3,IF(AND(I546<Parameters!$G$17,I546>=Parameters!$H$17),4,IF(I546<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J546=\"\"),\"\",IF(J546>Parameters!$E$17,1,IF(AND(J546<Parameters!$E$17,J546>=Parameters!$F$17),2,IF(AND(J546<Parameters!$F$17,J546>=Parameters!$G$17),3,IF(AND(J546<Parameters!$G$17,J546>=Parameters!$H$17),4,IF(J546<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K546=\"\"),\"\",IF(K546>Parameters!$E$17,1,IF(AND(K546<Parameters!$E$17,K546>=Parameters!$F$17),2,IF(AND(K546<Parameters!$F$17,K546>=Parameters!$G$17),3,IF(AND(K546<Parameters!$G$17,K546>=Parameters!$H$17),4,IF(K546<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L546=\"\"),\"\",IF(L546>Parameters!$E$17,1,IF(AND(L546<Parameters!$E$17,L546>=Parameters!$F$17),2,IF(AND(L546<Parameters!$F$17,L546>=Parameters!$G$17),3,IF(AND(L546<Parameters!$G$17,L546>=Parameters!$H$17),4,IF(L546<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M546=\"\"),\"\",IF(M546>Parameters!$E$17,1,IF(AND(M546<Parameters!$E$17,M546>=Parameters!$F$17),2,IF(AND(M546<Parameters!$F$17,M546>=Parameters!$G$17),3,IF(AND(M546<Parameters!$G$17,M546>=Parameters!$H$17),4,IF(M546<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N546=\"\"),\"\",IF(N546>Parameters!$E$17,1,IF(AND(N546<Parameters!$E$17,N546>=Parameters!$F$17),2,IF(AND(N546<Parameters!$F$17,N546>=Parameters!$G$17),3,IF(AND(N546<Parameters!$G$17,N546>=Parameters!$H$17),4,IF(N546<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O546=\"\"),\"\",IF(O546>Parameters!$E$17,1,IF(AND(O546<Parameters!$E$17,O546>=Parameters!$F$17),2,IF(AND(O546<Parameters!$F$17,O546>=Parameters!$G$17),3,IF(AND(O546<Parameters!$G$17,O546>=Parameters!$H$17),4,IF(O546<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P546=\"\"),\"\",IF(P546>Parameters!$E$17,1,IF(AND(P546<Parameters!$E$17,P546>=Parameters!$F$17),2,IF(AND(P546<Parameters!$F$17,P546>=Parameters!$G$17),3,IF(AND(P546<Parameters!$G$17,P546>=Parameters!$H$17),4,IF(P546<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q546=\"\"),\"\",IF(Q546>Parameters!$E$17,1,IF(AND(Q546<Parameters!$E$17,Q546>=Parameters!$F$17),2,IF(AND(Q546<Parameters!$F$17,Q546>=Parameters!$G$17),3,IF(AND(Q546<Parameters!$G$17,Q546>=Parameters!$H$17),4,IF(Q546<Parameters!$H$17,5,\"\"))))))","v":""}]
[{"$f":"Data!$CN$5","v":"Cash Interest Coverage"},{"$f":"Companies!B15","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B547,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B547,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A547,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B547,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B547,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A547,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B547,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B547,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A547,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B547,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B547,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A547,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B547,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B547,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A547,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B547,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B547,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A547,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B547,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B547,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A547,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B547,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B547,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A547,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B547,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B547,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A547,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B547,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B547,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A547,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B547,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B547,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A547,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B547,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B547,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A547,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B547,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B547,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A547,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B547,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B547,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A547,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B547,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B547,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A547,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C547=\"\"),\"\",IF(C547>Parameters!$E$17,1,IF(AND(C547<Parameters!$E$17,C547>=Parameters!$F$17),2,IF(AND(C547<Parameters!$F$17,C547>=Parameters!$G$17),3,IF(AND(C547<Parameters!$G$17,C547>=Parameters!$H$17),4,IF(C547<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D547=\"\"),\"\",IF(D547>Parameters!$E$17,1,IF(AND(D547<Parameters!$E$17,D547>=Parameters!$F$17),2,IF(AND(D547<Parameters!$F$17,D547>=Parameters!$G$17),3,IF(AND(D547<Parameters!$G$17,D547>=Parameters!$H$17),4,IF(D547<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E547=\"\"),\"\",IF(E547>Parameters!$E$17,1,IF(AND(E547<Parameters!$E$17,E547>=Parameters!$F$17),2,IF(AND(E547<Parameters!$F$17,E547>=Parameters!$G$17),3,IF(AND(E547<Parameters!$G$17,E547>=Parameters!$H$17),4,IF(E547<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F547=\"\"),\"\",IF(F547>Parameters!$E$17,1,IF(AND(F547<Parameters!$E$17,F547>=Parameters!$F$17),2,IF(AND(F547<Parameters!$F$17,F547>=Parameters!$G$17),3,IF(AND(F547<Parameters!$G$17,F547>=Parameters!$H$17),4,IF(F547<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G547=\"\"),\"\",IF(G547>Parameters!$E$17,1,IF(AND(G547<Parameters!$E$17,G547>=Parameters!$F$17),2,IF(AND(G547<Parameters!$F$17,G547>=Parameters!$G$17),3,IF(AND(G547<Parameters!$G$17,G547>=Parameters!$H$17),4,IF(G547<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H547=\"\"),\"\",IF(H547>Parameters!$E$17,1,IF(AND(H547<Parameters!$E$17,H547>=Parameters!$F$17),2,IF(AND(H547<Parameters!$F$17,H547>=Parameters!$G$17),3,IF(AND(H547<Parameters!$G$17,H547>=Parameters!$H$17),4,IF(H547<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I547=\"\"),\"\",IF(I547>Parameters!$E$17,1,IF(AND(I547<Parameters!$E$17,I547>=Parameters!$F$17),2,IF(AND(I547<Parameters!$F$17,I547>=Parameters!$G$17),3,IF(AND(I547<Parameters!$G$17,I547>=Parameters!$H$17),4,IF(I547<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J547=\"\"),\"\",IF(J547>Parameters!$E$17,1,IF(AND(J547<Parameters!$E$17,J547>=Parameters!$F$17),2,IF(AND(J547<Parameters!$F$17,J547>=Parameters!$G$17),3,IF(AND(J547<Parameters!$G$17,J547>=Parameters!$H$17),4,IF(J547<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K547=\"\"),\"\",IF(K547>Parameters!$E$17,1,IF(AND(K547<Parameters!$E$17,K547>=Parameters!$F$17),2,IF(AND(K547<Parameters!$F$17,K547>=Parameters!$G$17),3,IF(AND(K547<Parameters!$G$17,K547>=Parameters!$H$17),4,IF(K547<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L547=\"\"),\"\",IF(L547>Parameters!$E$17,1,IF(AND(L547<Parameters!$E$17,L547>=Parameters!$F$17),2,IF(AND(L547<Parameters!$F$17,L547>=Parameters!$G$17),3,IF(AND(L547<Parameters!$G$17,L547>=Parameters!$H$17),4,IF(L547<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M547=\"\"),\"\",IF(M547>Parameters!$E$17,1,IF(AND(M547<Parameters!$E$17,M547>=Parameters!$F$17),2,IF(AND(M547<Parameters!$F$17,M547>=Parameters!$G$17),3,IF(AND(M547<Parameters!$G$17,M547>=Parameters!$H$17),4,IF(M547<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N547=\"\"),\"\",IF(N547>Parameters!$E$17,1,IF(AND(N547<Parameters!$E$17,N547>=Parameters!$F$17),2,IF(AND(N547<Parameters!$F$17,N547>=Parameters!$G$17),3,IF(AND(N547<Parameters!$G$17,N547>=Parameters!$H$17),4,IF(N547<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O547=\"\"),\"\",IF(O547>Parameters!$E$17,1,IF(AND(O547<Parameters!$E$17,O547>=Parameters!$F$17),2,IF(AND(O547<Parameters!$F$17,O547>=Parameters!$G$17),3,IF(AND(O547<Parameters!$G$17,O547>=Parameters!$H$17),4,IF(O547<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P547=\"\"),\"\",IF(P547>Parameters!$E$17,1,IF(AND(P547<Parameters!$E$17,P547>=Parameters!$F$17),2,IF(AND(P547<Parameters!$F$17,P547>=Parameters!$G$17),3,IF(AND(P547<Parameters!$G$17,P547>=Parameters!$H$17),4,IF(P547<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q547=\"\"),\"\",IF(Q547>Parameters!$E$17,1,IF(AND(Q547<Parameters!$E$17,Q547>=Parameters!$F$17),2,IF(AND(Q547<Parameters!$F$17,Q547>=Parameters!$G$17),3,IF(AND(Q547<Parameters!$G$17,Q547>=Parameters!$H$17),4,IF(Q547<Parameters!$H$17,5,\"\"))))))","v":""}]
[{"$f":"Data!$CN$5","v":"Cash Interest Coverage"},{"$f":"Companies!B16","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B548,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B548,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A548,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B548,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B548,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A548,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B548,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B548,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A548,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B548,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B548,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A548,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B548,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B548,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A548,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B548,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B548,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A548,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B548,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B548,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A548,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B548,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B548,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A548,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B548,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B548,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A548,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B548,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B548,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A548,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B548,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B548,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A548,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B548,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B548,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A548,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B548,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B548,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A548,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B548,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B548,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A548,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B548,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B548,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A548,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C548=\"\"),\"\",IF(C548>Parameters!$E$17,1,IF(AND(C548<Parameters!$E$17,C548>=Parameters!$F$17),2,IF(AND(C548<Parameters!$F$17,C548>=Parameters!$G$17),3,IF(AND(C548<Parameters!$G$17,C548>=Parameters!$H$17),4,IF(C548<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D548=\"\"),\"\",IF(D548>Parameters!$E$17,1,IF(AND(D548<Parameters!$E$17,D548>=Parameters!$F$17),2,IF(AND(D548<Parameters!$F$17,D548>=Parameters!$G$17),3,IF(AND(D548<Parameters!$G$17,D548>=Parameters!$H$17),4,IF(D548<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E548=\"\"),\"\",IF(E548>Parameters!$E$17,1,IF(AND(E548<Parameters!$E$17,E548>=Parameters!$F$17),2,IF(AND(E548<Parameters!$F$17,E548>=Parameters!$G$17),3,IF(AND(E548<Parameters!$G$17,E548>=Parameters!$H$17),4,IF(E548<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F548=\"\"),\"\",IF(F548>Parameters!$E$17,1,IF(AND(F548<Parameters!$E$17,F548>=Parameters!$F$17),2,IF(AND(F548<Parameters!$F$17,F548>=Parameters!$G$17),3,IF(AND(F548<Parameters!$G$17,F548>=Parameters!$H$17),4,IF(F548<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G548=\"\"),\"\",IF(G548>Parameters!$E$17,1,IF(AND(G548<Parameters!$E$17,G548>=Parameters!$F$17),2,IF(AND(G548<Parameters!$F$17,G548>=Parameters!$G$17),3,IF(AND(G548<Parameters!$G$17,G548>=Parameters!$H$17),4,IF(G548<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H548=\"\"),\"\",IF(H548>Parameters!$E$17,1,IF(AND(H548<Parameters!$E$17,H548>=Parameters!$F$17),2,IF(AND(H548<Parameters!$F$17,H548>=Parameters!$G$17),3,IF(AND(H548<Parameters!$G$17,H548>=Parameters!$H$17),4,IF(H548<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I548=\"\"),\"\",IF(I548>Parameters!$E$17,1,IF(AND(I548<Parameters!$E$17,I548>=Parameters!$F$17),2,IF(AND(I548<Parameters!$F$17,I548>=Parameters!$G$17),3,IF(AND(I548<Parameters!$G$17,I548>=Parameters!$H$17),4,IF(I548<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J548=\"\"),\"\",IF(J548>Parameters!$E$17,1,IF(AND(J548<Parameters!$E$17,J548>=Parameters!$F$17),2,IF(AND(J548<Parameters!$F$17,J548>=Parameters!$G$17),3,IF(AND(J548<Parameters!$G$17,J548>=Parameters!$H$17),4,IF(J548<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K548=\"\"),\"\",IF(K548>Parameters!$E$17,1,IF(AND(K548<Parameters!$E$17,K548>=Parameters!$F$17),2,IF(AND(K548<Parameters!$F$17,K548>=Parameters!$G$17),3,IF(AND(K548<Parameters!$G$17,K548>=Parameters!$H$17),4,IF(K548<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L548=\"\"),\"\",IF(L548>Parameters!$E$17,1,IF(AND(L548<Parameters!$E$17,L548>=Parameters!$F$17),2,IF(AND(L548<Parameters!$F$17,L548>=Parameters!$G$17),3,IF(AND(L548<Parameters!$G$17,L548>=Parameters!$H$17),4,IF(L548<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M548=\"\"),\"\",IF(M548>Parameters!$E$17,1,IF(AND(M548<Parameters!$E$17,M548>=Parameters!$F$17),2,IF(AND(M548<Parameters!$F$17,M548>=Parameters!$G$17),3,IF(AND(M548<Parameters!$G$17,M548>=Parameters!$H$17),4,IF(M548<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N548=\"\"),\"\",IF(N548>Parameters!$E$17,1,IF(AND(N548<Parameters!$E$17,N548>=Parameters!$F$17),2,IF(AND(N548<Parameters!$F$17,N548>=Parameters!$G$17),3,IF(AND(N548<Parameters!$G$17,N548>=Parameters!$H$17),4,IF(N548<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O548=\"\"),\"\",IF(O548>Parameters!$E$17,1,IF(AND(O548<Parameters!$E$17,O548>=Parameters!$F$17),2,IF(AND(O548<Parameters!$F$17,O548>=Parameters!$G$17),3,IF(AND(O548<Parameters!$G$17,O548>=Parameters!$H$17),4,IF(O548<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P548=\"\"),\"\",IF(P548>Parameters!$E$17,1,IF(AND(P548<Parameters!$E$17,P548>=Parameters!$F$17),2,IF(AND(P548<Parameters!$F$17,P548>=Parameters!$G$17),3,IF(AND(P548<Parameters!$G$17,P548>=Parameters!$H$17),4,IF(P548<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q548=\"\"),\"\",IF(Q548>Parameters!$E$17,1,IF(AND(Q548<Parameters!$E$17,Q548>=Parameters!$F$17),2,IF(AND(Q548<Parameters!$F$17,Q548>=Parameters!$G$17),3,IF(AND(Q548<Parameters!$G$17,Q548>=Parameters!$H$17),4,IF(Q548<Parameters!$H$17,5,\"\"))))))","v":""}]
[{"$f":"Data!$CN$5","v":"Cash Interest Coverage"},{"$f":"Companies!B17","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B549,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B549,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A549,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B549,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B549,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A549,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B549,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B549,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A549,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B549,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B549,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A549,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B549,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B549,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A549,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B549,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B549,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A549,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B549,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B549,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A549,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B549,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B549,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A549,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B549,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B549,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A549,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B549,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B549,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A549,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B549,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B549,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A549,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B549,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B549,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A549,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B549,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B549,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A549,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B549,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B549,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A549,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B549,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B549,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A549,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C549=\"\"),\"\",IF(C549>Parameters!$E$17,1,IF(AND(C549<Parameters!$E$17,C549>=Parameters!$F$17),2,IF(AND(C549<Parameters!$F$17,C549>=Parameters!$G$17),3,IF(AND(C549<Parameters!$G$17,C549>=Parameters!$H$17),4,IF(C549<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D549=\"\"),\"\",IF(D549>Parameters!$E$17,1,IF(AND(D549<Parameters!$E$17,D549>=Parameters!$F$17),2,IF(AND(D549<Parameters!$F$17,D549>=Parameters!$G$17),3,IF(AND(D549<Parameters!$G$17,D549>=Parameters!$H$17),4,IF(D549<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E549=\"\"),\"\",IF(E549>Parameters!$E$17,1,IF(AND(E549<Parameters!$E$17,E549>=Parameters!$F$17),2,IF(AND(E549<Parameters!$F$17,E549>=Parameters!$G$17),3,IF(AND(E549<Parameters!$G$17,E549>=Parameters!$H$17),4,IF(E549<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F549=\"\"),\"\",IF(F549>Parameters!$E$17,1,IF(AND(F549<Parameters!$E$17,F549>=Parameters!$F$17),2,IF(AND(F549<Parameters!$F$17,F549>=Parameters!$G$17),3,IF(AND(F549<Parameters!$G$17,F549>=Parameters!$H$17),4,IF(F549<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G549=\"\"),\"\",IF(G549>Parameters!$E$17,1,IF(AND(G549<Parameters!$E$17,G549>=Parameters!$F$17),2,IF(AND(G549<Parameters!$F$17,G549>=Parameters!$G$17),3,IF(AND(G549<Parameters!$G$17,G549>=Parameters!$H$17),4,IF(G549<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H549=\"\"),\"\",IF(H549>Parameters!$E$17,1,IF(AND(H549<Parameters!$E$17,H549>=Parameters!$F$17),2,IF(AND(H549<Parameters!$F$17,H549>=Parameters!$G$17),3,IF(AND(H549<Parameters!$G$17,H549>=Parameters!$H$17),4,IF(H549<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I549=\"\"),\"\",IF(I549>Parameters!$E$17,1,IF(AND(I549<Parameters!$E$17,I549>=Parameters!$F$17),2,IF(AND(I549<Parameters!$F$17,I549>=Parameters!$G$17),3,IF(AND(I549<Parameters!$G$17,I549>=Parameters!$H$17),4,IF(I549<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J549=\"\"),\"\",IF(J549>Parameters!$E$17,1,IF(AND(J549<Parameters!$E$17,J549>=Parameters!$F$17),2,IF(AND(J549<Parameters!$F$17,J549>=Parameters!$G$17),3,IF(AND(J549<Parameters!$G$17,J549>=Parameters!$H$17),4,IF(J549<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K549=\"\"),\"\",IF(K549>Parameters!$E$17,1,IF(AND(K549<Parameters!$E$17,K549>=Parameters!$F$17),2,IF(AND(K549<Parameters!$F$17,K549>=Parameters!$G$17),3,IF(AND(K549<Parameters!$G$17,K549>=Parameters!$H$17),4,IF(K549<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L549=\"\"),\"\",IF(L549>Parameters!$E$17,1,IF(AND(L549<Parameters!$E$17,L549>=Parameters!$F$17),2,IF(AND(L549<Parameters!$F$17,L549>=Parameters!$G$17),3,IF(AND(L549<Parameters!$G$17,L549>=Parameters!$H$17),4,IF(L549<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M549=\"\"),\"\",IF(M549>Parameters!$E$17,1,IF(AND(M549<Parameters!$E$17,M549>=Parameters!$F$17),2,IF(AND(M549<Parameters!$F$17,M549>=Parameters!$G$17),3,IF(AND(M549<Parameters!$G$17,M549>=Parameters!$H$17),4,IF(M549<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N549=\"\"),\"\",IF(N549>Parameters!$E$17,1,IF(AND(N549<Parameters!$E$17,N549>=Parameters!$F$17),2,IF(AND(N549<Parameters!$F$17,N549>=Parameters!$G$17),3,IF(AND(N549<Parameters!$G$17,N549>=Parameters!$H$17),4,IF(N549<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O549=\"\"),\"\",IF(O549>Parameters!$E$17,1,IF(AND(O549<Parameters!$E$17,O549>=Parameters!$F$17),2,IF(AND(O549<Parameters!$F$17,O549>=Parameters!$G$17),3,IF(AND(O549<Parameters!$G$17,O549>=Parameters!$H$17),4,IF(O549<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P549=\"\"),\"\",IF(P549>Parameters!$E$17,1,IF(AND(P549<Parameters!$E$17,P549>=Parameters!$F$17),2,IF(AND(P549<Parameters!$F$17,P549>=Parameters!$G$17),3,IF(AND(P549<Parameters!$G$17,P549>=Parameters!$H$17),4,IF(P549<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q549=\"\"),\"\",IF(Q549>Parameters!$E$17,1,IF(AND(Q549<Parameters!$E$17,Q549>=Parameters!$F$17),2,IF(AND(Q549<Parameters!$F$17,Q549>=Parameters!$G$17),3,IF(AND(Q549<Parameters!$G$17,Q549>=Parameters!$H$17),4,IF(Q549<Parameters!$H$17,5,\"\"))))))","v":""}]
[{"$f":"Data!$CN$5","v":"Cash Interest Coverage"},{"$f":"Companies!B18","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B550,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B550,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A550,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B550,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B550,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A550,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B550,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B550,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A550,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B550,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B550,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A550,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B550,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B550,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A550,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B550,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B550,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A550,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B550,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B550,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A550,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B550,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B550,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A550,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B550,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B550,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A550,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B550,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B550,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A550,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B550,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B550,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A550,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B550,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B550,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A550,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B550,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B550,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A550,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B550,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B550,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A550,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B550,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B550,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A550,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C550=\"\"),\"\",IF(C550>Parameters!$E$17,1,IF(AND(C550<Parameters!$E$17,C550>=Parameters!$F$17),2,IF(AND(C550<Parameters!$F$17,C550>=Parameters!$G$17),3,IF(AND(C550<Parameters!$G$17,C550>=Parameters!$H$17),4,IF(C550<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D550=\"\"),\"\",IF(D550>Parameters!$E$17,1,IF(AND(D550<Parameters!$E$17,D550>=Parameters!$F$17),2,IF(AND(D550<Parameters!$F$17,D550>=Parameters!$G$17),3,IF(AND(D550<Parameters!$G$17,D550>=Parameters!$H$17),4,IF(D550<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E550=\"\"),\"\",IF(E550>Parameters!$E$17,1,IF(AND(E550<Parameters!$E$17,E550>=Parameters!$F$17),2,IF(AND(E550<Parameters!$F$17,E550>=Parameters!$G$17),3,IF(AND(E550<Parameters!$G$17,E550>=Parameters!$H$17),4,IF(E550<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F550=\"\"),\"\",IF(F550>Parameters!$E$17,1,IF(AND(F550<Parameters!$E$17,F550>=Parameters!$F$17),2,IF(AND(F550<Parameters!$F$17,F550>=Parameters!$G$17),3,IF(AND(F550<Parameters!$G$17,F550>=Parameters!$H$17),4,IF(F550<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G550=\"\"),\"\",IF(G550>Parameters!$E$17,1,IF(AND(G550<Parameters!$E$17,G550>=Parameters!$F$17),2,IF(AND(G550<Parameters!$F$17,G550>=Parameters!$G$17),3,IF(AND(G550<Parameters!$G$17,G550>=Parameters!$H$17),4,IF(G550<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H550=\"\"),\"\",IF(H550>Parameters!$E$17,1,IF(AND(H550<Parameters!$E$17,H550>=Parameters!$F$17),2,IF(AND(H550<Parameters!$F$17,H550>=Parameters!$G$17),3,IF(AND(H550<Parameters!$G$17,H550>=Parameters!$H$17),4,IF(H550<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I550=\"\"),\"\",IF(I550>Parameters!$E$17,1,IF(AND(I550<Parameters!$E$17,I550>=Parameters!$F$17),2,IF(AND(I550<Parameters!$F$17,I550>=Parameters!$G$17),3,IF(AND(I550<Parameters!$G$17,I550>=Parameters!$H$17),4,IF(I550<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J550=\"\"),\"\",IF(J550>Parameters!$E$17,1,IF(AND(J550<Parameters!$E$17,J550>=Parameters!$F$17),2,IF(AND(J550<Parameters!$F$17,J550>=Parameters!$G$17),3,IF(AND(J550<Parameters!$G$17,J550>=Parameters!$H$17),4,IF(J550<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K550=\"\"),\"\",IF(K550>Parameters!$E$17,1,IF(AND(K550<Parameters!$E$17,K550>=Parameters!$F$17),2,IF(AND(K550<Parameters!$F$17,K550>=Parameters!$G$17),3,IF(AND(K550<Parameters!$G$17,K550>=Parameters!$H$17),4,IF(K550<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L550=\"\"),\"\",IF(L550>Parameters!$E$17,1,IF(AND(L550<Parameters!$E$17,L550>=Parameters!$F$17),2,IF(AND(L550<Parameters!$F$17,L550>=Parameters!$G$17),3,IF(AND(L550<Parameters!$G$17,L550>=Parameters!$H$17),4,IF(L550<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M550=\"\"),\"\",IF(M550>Parameters!$E$17,1,IF(AND(M550<Parameters!$E$17,M550>=Parameters!$F$17),2,IF(AND(M550<Parameters!$F$17,M550>=Parameters!$G$17),3,IF(AND(M550<Parameters!$G$17,M550>=Parameters!$H$17),4,IF(M550<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N550=\"\"),\"\",IF(N550>Parameters!$E$17,1,IF(AND(N550<Parameters!$E$17,N550>=Parameters!$F$17),2,IF(AND(N550<Parameters!$F$17,N550>=Parameters!$G$17),3,IF(AND(N550<Parameters!$G$17,N550>=Parameters!$H$17),4,IF(N550<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O550=\"\"),\"\",IF(O550>Parameters!$E$17,1,IF(AND(O550<Parameters!$E$17,O550>=Parameters!$F$17),2,IF(AND(O550<Parameters!$F$17,O550>=Parameters!$G$17),3,IF(AND(O550<Parameters!$G$17,O550>=Parameters!$H$17),4,IF(O550<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P550=\"\"),\"\",IF(P550>Parameters!$E$17,1,IF(AND(P550<Parameters!$E$17,P550>=Parameters!$F$17),2,IF(AND(P550<Parameters!$F$17,P550>=Parameters!$G$17),3,IF(AND(P550<Parameters!$G$17,P550>=Parameters!$H$17),4,IF(P550<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q550=\"\"),\"\",IF(Q550>Parameters!$E$17,1,IF(AND(Q550<Parameters!$E$17,Q550>=Parameters!$F$17),2,IF(AND(Q550<Parameters!$F$17,Q550>=Parameters!$G$17),3,IF(AND(Q550<Parameters!$G$17,Q550>=Parameters!$H$17),4,IF(Q550<Parameters!$H$17,5,\"\"))))))","v":""}]
[{"$f":"Data!$CN$5","v":"Cash Interest Coverage"},{"$f":"Companies!B19","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B551,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B551,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A551,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B551,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B551,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A551,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B551,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B551,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A551,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B551,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B551,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A551,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B551,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B551,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A551,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B551,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B551,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A551,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B551,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B551,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A551,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B551,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B551,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A551,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B551,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B551,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A551,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B551,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B551,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A551,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B551,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B551,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A551,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B551,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B551,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A551,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B551,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B551,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A551,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B551,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B551,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A551,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B551,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B551,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A551,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C551=\"\"),\"\",IF(C551>Parameters!$E$17,1,IF(AND(C551<Parameters!$E$17,C551>=Parameters!$F$17),2,IF(AND(C551<Parameters!$F$17,C551>=Parameters!$G$17),3,IF(AND(C551<Parameters!$G$17,C551>=Parameters!$H$17),4,IF(C551<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D551=\"\"),\"\",IF(D551>Parameters!$E$17,1,IF(AND(D551<Parameters!$E$17,D551>=Parameters!$F$17),2,IF(AND(D551<Parameters!$F$17,D551>=Parameters!$G$17),3,IF(AND(D551<Parameters!$G$17,D551>=Parameters!$H$17),4,IF(D551<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E551=\"\"),\"\",IF(E551>Parameters!$E$17,1,IF(AND(E551<Parameters!$E$17,E551>=Parameters!$F$17),2,IF(AND(E551<Parameters!$F$17,E551>=Parameters!$G$17),3,IF(AND(E551<Parameters!$G$17,E551>=Parameters!$H$17),4,IF(E551<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F551=\"\"),\"\",IF(F551>Parameters!$E$17,1,IF(AND(F551<Parameters!$E$17,F551>=Parameters!$F$17),2,IF(AND(F551<Parameters!$F$17,F551>=Parameters!$G$17),3,IF(AND(F551<Parameters!$G$17,F551>=Parameters!$H$17),4,IF(F551<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G551=\"\"),\"\",IF(G551>Parameters!$E$17,1,IF(AND(G551<Parameters!$E$17,G551>=Parameters!$F$17),2,IF(AND(G551<Parameters!$F$17,G551>=Parameters!$G$17),3,IF(AND(G551<Parameters!$G$17,G551>=Parameters!$H$17),4,IF(G551<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H551=\"\"),\"\",IF(H551>Parameters!$E$17,1,IF(AND(H551<Parameters!$E$17,H551>=Parameters!$F$17),2,IF(AND(H551<Parameters!$F$17,H551>=Parameters!$G$17),3,IF(AND(H551<Parameters!$G$17,H551>=Parameters!$H$17),4,IF(H551<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I551=\"\"),\"\",IF(I551>Parameters!$E$17,1,IF(AND(I551<Parameters!$E$17,I551>=Parameters!$F$17),2,IF(AND(I551<Parameters!$F$17,I551>=Parameters!$G$17),3,IF(AND(I551<Parameters!$G$17,I551>=Parameters!$H$17),4,IF(I551<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J551=\"\"),\"\",IF(J551>Parameters!$E$17,1,IF(AND(J551<Parameters!$E$17,J551>=Parameters!$F$17),2,IF(AND(J551<Parameters!$F$17,J551>=Parameters!$G$17),3,IF(AND(J551<Parameters!$G$17,J551>=Parameters!$H$17),4,IF(J551<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K551=\"\"),\"\",IF(K551>Parameters!$E$17,1,IF(AND(K551<Parameters!$E$17,K551>=Parameters!$F$17),2,IF(AND(K551<Parameters!$F$17,K551>=Parameters!$G$17),3,IF(AND(K551<Parameters!$G$17,K551>=Parameters!$H$17),4,IF(K551<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L551=\"\"),\"\",IF(L551>Parameters!$E$17,1,IF(AND(L551<Parameters!$E$17,L551>=Parameters!$F$17),2,IF(AND(L551<Parameters!$F$17,L551>=Parameters!$G$17),3,IF(AND(L551<Parameters!$G$17,L551>=Parameters!$H$17),4,IF(L551<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M551=\"\"),\"\",IF(M551>Parameters!$E$17,1,IF(AND(M551<Parameters!$E$17,M551>=Parameters!$F$17),2,IF(AND(M551<Parameters!$F$17,M551>=Parameters!$G$17),3,IF(AND(M551<Parameters!$G$17,M551>=Parameters!$H$17),4,IF(M551<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N551=\"\"),\"\",IF(N551>Parameters!$E$17,1,IF(AND(N551<Parameters!$E$17,N551>=Parameters!$F$17),2,IF(AND(N551<Parameters!$F$17,N551>=Parameters!$G$17),3,IF(AND(N551<Parameters!$G$17,N551>=Parameters!$H$17),4,IF(N551<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O551=\"\"),\"\",IF(O551>Parameters!$E$17,1,IF(AND(O551<Parameters!$E$17,O551>=Parameters!$F$17),2,IF(AND(O551<Parameters!$F$17,O551>=Parameters!$G$17),3,IF(AND(O551<Parameters!$G$17,O551>=Parameters!$H$17),4,IF(O551<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P551=\"\"),\"\",IF(P551>Parameters!$E$17,1,IF(AND(P551<Parameters!$E$17,P551>=Parameters!$F$17),2,IF(AND(P551<Parameters!$F$17,P551>=Parameters!$G$17),3,IF(AND(P551<Parameters!$G$17,P551>=Parameters!$H$17),4,IF(P551<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q551=\"\"),\"\",IF(Q551>Parameters!$E$17,1,IF(AND(Q551<Parameters!$E$17,Q551>=Parameters!$F$17),2,IF(AND(Q551<Parameters!$F$17,Q551>=Parameters!$G$17),3,IF(AND(Q551<Parameters!$G$17,Q551>=Parameters!$H$17),4,IF(Q551<Parameters!$H$17,5,\"\"))))))","v":""}]
[{"$f":"Data!$CN$5","v":"Cash Interest Coverage"},{"$f":"Companies!B20","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B552,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B552,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A552,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B552,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B552,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A552,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B552,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B552,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A552,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B552,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B552,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A552,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B552,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B552,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A552,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B552,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B552,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A552,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B552,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B552,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A552,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B552,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B552,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A552,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B552,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B552,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A552,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B552,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B552,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A552,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B552,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B552,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A552,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B552,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B552,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A552,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B552,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B552,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A552,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B552,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B552,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A552,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B552,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B552,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A552,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C552=\"\"),\"\",IF(C552>Parameters!$E$17,1,IF(AND(C552<Parameters!$E$17,C552>=Parameters!$F$17),2,IF(AND(C552<Parameters!$F$17,C552>=Parameters!$G$17),3,IF(AND(C552<Parameters!$G$17,C552>=Parameters!$H$17),4,IF(C552<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D552=\"\"),\"\",IF(D552>Parameters!$E$17,1,IF(AND(D552<Parameters!$E$17,D552>=Parameters!$F$17),2,IF(AND(D552<Parameters!$F$17,D552>=Parameters!$G$17),3,IF(AND(D552<Parameters!$G$17,D552>=Parameters!$H$17),4,IF(D552<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E552=\"\"),\"\",IF(E552>Parameters!$E$17,1,IF(AND(E552<Parameters!$E$17,E552>=Parameters!$F$17),2,IF(AND(E552<Parameters!$F$17,E552>=Parameters!$G$17),3,IF(AND(E552<Parameters!$G$17,E552>=Parameters!$H$17),4,IF(E552<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F552=\"\"),\"\",IF(F552>Parameters!$E$17,1,IF(AND(F552<Parameters!$E$17,F552>=Parameters!$F$17),2,IF(AND(F552<Parameters!$F$17,F552>=Parameters!$G$17),3,IF(AND(F552<Parameters!$G$17,F552>=Parameters!$H$17),4,IF(F552<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G552=\"\"),\"\",IF(G552>Parameters!$E$17,1,IF(AND(G552<Parameters!$E$17,G552>=Parameters!$F$17),2,IF(AND(G552<Parameters!$F$17,G552>=Parameters!$G$17),3,IF(AND(G552<Parameters!$G$17,G552>=Parameters!$H$17),4,IF(G552<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H552=\"\"),\"\",IF(H552>Parameters!$E$17,1,IF(AND(H552<Parameters!$E$17,H552>=Parameters!$F$17),2,IF(AND(H552<Parameters!$F$17,H552>=Parameters!$G$17),3,IF(AND(H552<Parameters!$G$17,H552>=Parameters!$H$17),4,IF(H552<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I552=\"\"),\"\",IF(I552>Parameters!$E$17,1,IF(AND(I552<Parameters!$E$17,I552>=Parameters!$F$17),2,IF(AND(I552<Parameters!$F$17,I552>=Parameters!$G$17),3,IF(AND(I552<Parameters!$G$17,I552>=Parameters!$H$17),4,IF(I552<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J552=\"\"),\"\",IF(J552>Parameters!$E$17,1,IF(AND(J552<Parameters!$E$17,J552>=Parameters!$F$17),2,IF(AND(J552<Parameters!$F$17,J552>=Parameters!$G$17),3,IF(AND(J552<Parameters!$G$17,J552>=Parameters!$H$17),4,IF(J552<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K552=\"\"),\"\",IF(K552>Parameters!$E$17,1,IF(AND(K552<Parameters!$E$17,K552>=Parameters!$F$17),2,IF(AND(K552<Parameters!$F$17,K552>=Parameters!$G$17),3,IF(AND(K552<Parameters!$G$17,K552>=Parameters!$H$17),4,IF(K552<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L552=\"\"),\"\",IF(L552>Parameters!$E$17,1,IF(AND(L552<Parameters!$E$17,L552>=Parameters!$F$17),2,IF(AND(L552<Parameters!$F$17,L552>=Parameters!$G$17),3,IF(AND(L552<Parameters!$G$17,L552>=Parameters!$H$17),4,IF(L552<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M552=\"\"),\"\",IF(M552>Parameters!$E$17,1,IF(AND(M552<Parameters!$E$17,M552>=Parameters!$F$17),2,IF(AND(M552<Parameters!$F$17,M552>=Parameters!$G$17),3,IF(AND(M552<Parameters!$G$17,M552>=Parameters!$H$17),4,IF(M552<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N552=\"\"),\"\",IF(N552>Parameters!$E$17,1,IF(AND(N552<Parameters!$E$17,N552>=Parameters!$F$17),2,IF(AND(N552<Parameters!$F$17,N552>=Parameters!$G$17),3,IF(AND(N552<Parameters!$G$17,N552>=Parameters!$H$17),4,IF(N552<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O552=\"\"),\"\",IF(O552>Parameters!$E$17,1,IF(AND(O552<Parameters!$E$17,O552>=Parameters!$F$17),2,IF(AND(O552<Parameters!$F$17,O552>=Parameters!$G$17),3,IF(AND(O552<Parameters!$G$17,O552>=Parameters!$H$17),4,IF(O552<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P552=\"\"),\"\",IF(P552>Parameters!$E$17,1,IF(AND(P552<Parameters!$E$17,P552>=Parameters!$F$17),2,IF(AND(P552<Parameters!$F$17,P552>=Parameters!$G$17),3,IF(AND(P552<Parameters!$G$17,P552>=Parameters!$H$17),4,IF(P552<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q552=\"\"),\"\",IF(Q552>Parameters!$E$17,1,IF(AND(Q552<Parameters!$E$17,Q552>=Parameters!$F$17),2,IF(AND(Q552<Parameters!$F$17,Q552>=Parameters!$G$17),3,IF(AND(Q552<Parameters!$G$17,Q552>=Parameters!$H$17),4,IF(Q552<Parameters!$H$17,5,\"\"))))))","v":""}]
[{"$f":"Data!$CN$5","v":"Cash Interest Coverage"},{"$f":"Companies!B21","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B553,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B553,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A553,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B553,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B553,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A553,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B553,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B553,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A553,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B553,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B553,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A553,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B553,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B553,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A553,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B553,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B553,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A553,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B553,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B553,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A553,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B553,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B553,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A553,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B553,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B553,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A553,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B553,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B553,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A553,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B553,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B553,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A553,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B553,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B553,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A553,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B553,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B553,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A553,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B553,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B553,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A553,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B553,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B553,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A553,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C553=\"\"),\"\",IF(C553>Parameters!$E$17,1,IF(AND(C553<Parameters!$E$17,C553>=Parameters!$F$17),2,IF(AND(C553<Parameters!$F$17,C553>=Parameters!$G$17),3,IF(AND(C553<Parameters!$G$17,C553>=Parameters!$H$17),4,IF(C553<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D553=\"\"),\"\",IF(D553>Parameters!$E$17,1,IF(AND(D553<Parameters!$E$17,D553>=Parameters!$F$17),2,IF(AND(D553<Parameters!$F$17,D553>=Parameters!$G$17),3,IF(AND(D553<Parameters!$G$17,D553>=Parameters!$H$17),4,IF(D553<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E553=\"\"),\"\",IF(E553>Parameters!$E$17,1,IF(AND(E553<Parameters!$E$17,E553>=Parameters!$F$17),2,IF(AND(E553<Parameters!$F$17,E553>=Parameters!$G$17),3,IF(AND(E553<Parameters!$G$17,E553>=Parameters!$H$17),4,IF(E553<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F553=\"\"),\"\",IF(F553>Parameters!$E$17,1,IF(AND(F553<Parameters!$E$17,F553>=Parameters!$F$17),2,IF(AND(F553<Parameters!$F$17,F553>=Parameters!$G$17),3,IF(AND(F553<Parameters!$G$17,F553>=Parameters!$H$17),4,IF(F553<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G553=\"\"),\"\",IF(G553>Parameters!$E$17,1,IF(AND(G553<Parameters!$E$17,G553>=Parameters!$F$17),2,IF(AND(G553<Parameters!$F$17,G553>=Parameters!$G$17),3,IF(AND(G553<Parameters!$G$17,G553>=Parameters!$H$17),4,IF(G553<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H553=\"\"),\"\",IF(H553>Parameters!$E$17,1,IF(AND(H553<Parameters!$E$17,H553>=Parameters!$F$17),2,IF(AND(H553<Parameters!$F$17,H553>=Parameters!$G$17),3,IF(AND(H553<Parameters!$G$17,H553>=Parameters!$H$17),4,IF(H553<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I553=\"\"),\"\",IF(I553>Parameters!$E$17,1,IF(AND(I553<Parameters!$E$17,I553>=Parameters!$F$17),2,IF(AND(I553<Parameters!$F$17,I553>=Parameters!$G$17),3,IF(AND(I553<Parameters!$G$17,I553>=Parameters!$H$17),4,IF(I553<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J553=\"\"),\"\",IF(J553>Parameters!$E$17,1,IF(AND(J553<Parameters!$E$17,J553>=Parameters!$F$17),2,IF(AND(J553<Parameters!$F$17,J553>=Parameters!$G$17),3,IF(AND(J553<Parameters!$G$17,J553>=Parameters!$H$17),4,IF(J553<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K553=\"\"),\"\",IF(K553>Parameters!$E$17,1,IF(AND(K553<Parameters!$E$17,K553>=Parameters!$F$17),2,IF(AND(K553<Parameters!$F$17,K553>=Parameters!$G$17),3,IF(AND(K553<Parameters!$G$17,K553>=Parameters!$H$17),4,IF(K553<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L553=\"\"),\"\",IF(L553>Parameters!$E$17,1,IF(AND(L553<Parameters!$E$17,L553>=Parameters!$F$17),2,IF(AND(L553<Parameters!$F$17,L553>=Parameters!$G$17),3,IF(AND(L553<Parameters!$G$17,L553>=Parameters!$H$17),4,IF(L553<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M553=\"\"),\"\",IF(M553>Parameters!$E$17,1,IF(AND(M553<Parameters!$E$17,M553>=Parameters!$F$17),2,IF(AND(M553<Parameters!$F$17,M553>=Parameters!$G$17),3,IF(AND(M553<Parameters!$G$17,M553>=Parameters!$H$17),4,IF(M553<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N553=\"\"),\"\",IF(N553>Parameters!$E$17,1,IF(AND(N553<Parameters!$E$17,N553>=Parameters!$F$17),2,IF(AND(N553<Parameters!$F$17,N553>=Parameters!$G$17),3,IF(AND(N553<Parameters!$G$17,N553>=Parameters!$H$17),4,IF(N553<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O553=\"\"),\"\",IF(O553>Parameters!$E$17,1,IF(AND(O553<Parameters!$E$17,O553>=Parameters!$F$17),2,IF(AND(O553<Parameters!$F$17,O553>=Parameters!$G$17),3,IF(AND(O553<Parameters!$G$17,O553>=Parameters!$H$17),4,IF(O553<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P553=\"\"),\"\",IF(P553>Parameters!$E$17,1,IF(AND(P553<Parameters!$E$17,P553>=Parameters!$F$17),2,IF(AND(P553<Parameters!$F$17,P553>=Parameters!$G$17),3,IF(AND(P553<Parameters!$G$17,P553>=Parameters!$H$17),4,IF(P553<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q553=\"\"),\"\",IF(Q553>Parameters!$E$17,1,IF(AND(Q553<Parameters!$E$17,Q553>=Parameters!$F$17),2,IF(AND(Q553<Parameters!$F$17,Q553>=Parameters!$G$17),3,IF(AND(Q553<Parameters!$G$17,Q553>=Parameters!$H$17),4,IF(Q553<Parameters!$H$17,5,\"\"))))))","v":""}]
[{"$f":"Data!$CN$5","v":"Cash Interest Coverage"},{"$f":"Companies!B22","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B554,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B554,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A554,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B554,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B554,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A554,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B554,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B554,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A554,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B554,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B554,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A554,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B554,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B554,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A554,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B554,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B554,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A554,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B554,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B554,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A554,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B554,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B554,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A554,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B554,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B554,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A554,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B554,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B554,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A554,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B554,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B554,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A554,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B554,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B554,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A554,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B554,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B554,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A554,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B554,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B554,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A554,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B554,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B554,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A554,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C554=\"\"),\"\",IF(C554>Parameters!$E$17,1,IF(AND(C554<Parameters!$E$17,C554>=Parameters!$F$17),2,IF(AND(C554<Parameters!$F$17,C554>=Parameters!$G$17),3,IF(AND(C554<Parameters!$G$17,C554>=Parameters!$H$17),4,IF(C554<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D554=\"\"),\"\",IF(D554>Parameters!$E$17,1,IF(AND(D554<Parameters!$E$17,D554>=Parameters!$F$17),2,IF(AND(D554<Parameters!$F$17,D554>=Parameters!$G$17),3,IF(AND(D554<Parameters!$G$17,D554>=Parameters!$H$17),4,IF(D554<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E554=\"\"),\"\",IF(E554>Parameters!$E$17,1,IF(AND(E554<Parameters!$E$17,E554>=Parameters!$F$17),2,IF(AND(E554<Parameters!$F$17,E554>=Parameters!$G$17),3,IF(AND(E554<Parameters!$G$17,E554>=Parameters!$H$17),4,IF(E554<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F554=\"\"),\"\",IF(F554>Parameters!$E$17,1,IF(AND(F554<Parameters!$E$17,F554>=Parameters!$F$17),2,IF(AND(F554<Parameters!$F$17,F554>=Parameters!$G$17),3,IF(AND(F554<Parameters!$G$17,F554>=Parameters!$H$17),4,IF(F554<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G554=\"\"),\"\",IF(G554>Parameters!$E$17,1,IF(AND(G554<Parameters!$E$17,G554>=Parameters!$F$17),2,IF(AND(G554<Parameters!$F$17,G554>=Parameters!$G$17),3,IF(AND(G554<Parameters!$G$17,G554>=Parameters!$H$17),4,IF(G554<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H554=\"\"),\"\",IF(H554>Parameters!$E$17,1,IF(AND(H554<Parameters!$E$17,H554>=Parameters!$F$17),2,IF(AND(H554<Parameters!$F$17,H554>=Parameters!$G$17),3,IF(AND(H554<Parameters!$G$17,H554>=Parameters!$H$17),4,IF(H554<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I554=\"\"),\"\",IF(I554>Parameters!$E$17,1,IF(AND(I554<Parameters!$E$17,I554>=Parameters!$F$17),2,IF(AND(I554<Parameters!$F$17,I554>=Parameters!$G$17),3,IF(AND(I554<Parameters!$G$17,I554>=Parameters!$H$17),4,IF(I554<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J554=\"\"),\"\",IF(J554>Parameters!$E$17,1,IF(AND(J554<Parameters!$E$17,J554>=Parameters!$F$17),2,IF(AND(J554<Parameters!$F$17,J554>=Parameters!$G$17),3,IF(AND(J554<Parameters!$G$17,J554>=Parameters!$H$17),4,IF(J554<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K554=\"\"),\"\",IF(K554>Parameters!$E$17,1,IF(AND(K554<Parameters!$E$17,K554>=Parameters!$F$17),2,IF(AND(K554<Parameters!$F$17,K554>=Parameters!$G$17),3,IF(AND(K554<Parameters!$G$17,K554>=Parameters!$H$17),4,IF(K554<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L554=\"\"),\"\",IF(L554>Parameters!$E$17,1,IF(AND(L554<Parameters!$E$17,L554>=Parameters!$F$17),2,IF(AND(L554<Parameters!$F$17,L554>=Parameters!$G$17),3,IF(AND(L554<Parameters!$G$17,L554>=Parameters!$H$17),4,IF(L554<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M554=\"\"),\"\",IF(M554>Parameters!$E$17,1,IF(AND(M554<Parameters!$E$17,M554>=Parameters!$F$17),2,IF(AND(M554<Parameters!$F$17,M554>=Parameters!$G$17),3,IF(AND(M554<Parameters!$G$17,M554>=Parameters!$H$17),4,IF(M554<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N554=\"\"),\"\",IF(N554>Parameters!$E$17,1,IF(AND(N554<Parameters!$E$17,N554>=Parameters!$F$17),2,IF(AND(N554<Parameters!$F$17,N554>=Parameters!$G$17),3,IF(AND(N554<Parameters!$G$17,N554>=Parameters!$H$17),4,IF(N554<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O554=\"\"),\"\",IF(O554>Parameters!$E$17,1,IF(AND(O554<Parameters!$E$17,O554>=Parameters!$F$17),2,IF(AND(O554<Parameters!$F$17,O554>=Parameters!$G$17),3,IF(AND(O554<Parameters!$G$17,O554>=Parameters!$H$17),4,IF(O554<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P554=\"\"),\"\",IF(P554>Parameters!$E$17,1,IF(AND(P554<Parameters!$E$17,P554>=Parameters!$F$17),2,IF(AND(P554<Parameters!$F$17,P554>=Parameters!$G$17),3,IF(AND(P554<Parameters!$G$17,P554>=Parameters!$H$17),4,IF(P554<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q554=\"\"),\"\",IF(Q554>Parameters!$E$17,1,IF(AND(Q554<Parameters!$E$17,Q554>=Parameters!$F$17),2,IF(AND(Q554<Parameters!$F$17,Q554>=Parameters!$G$17),3,IF(AND(Q554<Parameters!$G$17,Q554>=Parameters!$H$17),4,IF(Q554<Parameters!$H$17,5,\"\"))))))","v":""}]
[{"$f":"Data!$CN$5","v":"Cash Interest Coverage"},{"$f":"Companies!B23","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B555,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B555,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A555,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B555,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B555,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A555,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B555,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B555,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A555,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B555,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B555,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A555,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B555,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B555,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A555,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B555,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B555,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A555,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B555,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B555,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A555,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B555,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B555,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A555,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B555,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B555,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A555,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B555,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B555,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A555,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B555,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B555,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A555,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B555,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B555,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A555,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B555,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B555,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A555,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B555,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B555,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A555,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B555,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B555,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A555,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C555=\"\"),\"\",IF(C555>Parameters!$E$17,1,IF(AND(C555<Parameters!$E$17,C555>=Parameters!$F$17),2,IF(AND(C555<Parameters!$F$17,C555>=Parameters!$G$17),3,IF(AND(C555<Parameters!$G$17,C555>=Parameters!$H$17),4,IF(C555<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D555=\"\"),\"\",IF(D555>Parameters!$E$17,1,IF(AND(D555<Parameters!$E$17,D555>=Parameters!$F$17),2,IF(AND(D555<Parameters!$F$17,D555>=Parameters!$G$17),3,IF(AND(D555<Parameters!$G$17,D555>=Parameters!$H$17),4,IF(D555<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E555=\"\"),\"\",IF(E555>Parameters!$E$17,1,IF(AND(E555<Parameters!$E$17,E555>=Parameters!$F$17),2,IF(AND(E555<Parameters!$F$17,E555>=Parameters!$G$17),3,IF(AND(E555<Parameters!$G$17,E555>=Parameters!$H$17),4,IF(E555<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F555=\"\"),\"\",IF(F555>Parameters!$E$17,1,IF(AND(F555<Parameters!$E$17,F555>=Parameters!$F$17),2,IF(AND(F555<Parameters!$F$17,F555>=Parameters!$G$17),3,IF(AND(F555<Parameters!$G$17,F555>=Parameters!$H$17),4,IF(F555<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G555=\"\"),\"\",IF(G555>Parameters!$E$17,1,IF(AND(G555<Parameters!$E$17,G555>=Parameters!$F$17),2,IF(AND(G555<Parameters!$F$17,G555>=Parameters!$G$17),3,IF(AND(G555<Parameters!$G$17,G555>=Parameters!$H$17),4,IF(G555<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H555=\"\"),\"\",IF(H555>Parameters!$E$17,1,IF(AND(H555<Parameters!$E$17,H555>=Parameters!$F$17),2,IF(AND(H555<Parameters!$F$17,H555>=Parameters!$G$17),3,IF(AND(H555<Parameters!$G$17,H555>=Parameters!$H$17),4,IF(H555<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I555=\"\"),\"\",IF(I555>Parameters!$E$17,1,IF(AND(I555<Parameters!$E$17,I555>=Parameters!$F$17),2,IF(AND(I555<Parameters!$F$17,I555>=Parameters!$G$17),3,IF(AND(I555<Parameters!$G$17,I555>=Parameters!$H$17),4,IF(I555<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J555=\"\"),\"\",IF(J555>Parameters!$E$17,1,IF(AND(J555<Parameters!$E$17,J555>=Parameters!$F$17),2,IF(AND(J555<Parameters!$F$17,J555>=Parameters!$G$17),3,IF(AND(J555<Parameters!$G$17,J555>=Parameters!$H$17),4,IF(J555<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K555=\"\"),\"\",IF(K555>Parameters!$E$17,1,IF(AND(K555<Parameters!$E$17,K555>=Parameters!$F$17),2,IF(AND(K555<Parameters!$F$17,K555>=Parameters!$G$17),3,IF(AND(K555<Parameters!$G$17,K555>=Parameters!$H$17),4,IF(K555<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L555=\"\"),\"\",IF(L555>Parameters!$E$17,1,IF(AND(L555<Parameters!$E$17,L555>=Parameters!$F$17),2,IF(AND(L555<Parameters!$F$17,L555>=Parameters!$G$17),3,IF(AND(L555<Parameters!$G$17,L555>=Parameters!$H$17),4,IF(L555<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M555=\"\"),\"\",IF(M555>Parameters!$E$17,1,IF(AND(M555<Parameters!$E$17,M555>=Parameters!$F$17),2,IF(AND(M555<Parameters!$F$17,M555>=Parameters!$G$17),3,IF(AND(M555<Parameters!$G$17,M555>=Parameters!$H$17),4,IF(M555<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N555=\"\"),\"\",IF(N555>Parameters!$E$17,1,IF(AND(N555<Parameters!$E$17,N555>=Parameters!$F$17),2,IF(AND(N555<Parameters!$F$17,N555>=Parameters!$G$17),3,IF(AND(N555<Parameters!$G$17,N555>=Parameters!$H$17),4,IF(N555<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O555=\"\"),\"\",IF(O555>Parameters!$E$17,1,IF(AND(O555<Parameters!$E$17,O555>=Parameters!$F$17),2,IF(AND(O555<Parameters!$F$17,O555>=Parameters!$G$17),3,IF(AND(O555<Parameters!$G$17,O555>=Parameters!$H$17),4,IF(O555<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P555=\"\"),\"\",IF(P555>Parameters!$E$17,1,IF(AND(P555<Parameters!$E$17,P555>=Parameters!$F$17),2,IF(AND(P555<Parameters!$F$17,P555>=Parameters!$G$17),3,IF(AND(P555<Parameters!$G$17,P555>=Parameters!$H$17),4,IF(P555<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q555=\"\"),\"\",IF(Q555>Parameters!$E$17,1,IF(AND(Q555<Parameters!$E$17,Q555>=Parameters!$F$17),2,IF(AND(Q555<Parameters!$F$17,Q555>=Parameters!$G$17),3,IF(AND(Q555<Parameters!$G$17,Q555>=Parameters!$H$17),4,IF(Q555<Parameters!$H$17,5,\"\"))))))","v":""}]
[{"$f":"Data!$CN$5","v":"Cash Interest Coverage"},{"$f":"Companies!B24","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B556,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B556,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A556,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B556,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B556,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A556,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B556,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B556,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A556,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B556,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B556,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A556,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B556,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B556,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A556,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B556,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B556,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A556,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B556,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B556,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A556,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B556,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B556,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A556,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B556,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B556,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A556,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B556,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B556,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A556,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B556,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B556,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A556,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B556,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B556,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A556,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B556,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B556,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A556,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B556,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B556,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A556,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B556,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B556,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A556,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C556=\"\"),\"\",IF(C556>Parameters!$E$17,1,IF(AND(C556<Parameters!$E$17,C556>=Parameters!$F$17),2,IF(AND(C556<Parameters!$F$17,C556>=Parameters!$G$17),3,IF(AND(C556<Parameters!$G$17,C556>=Parameters!$H$17),4,IF(C556<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D556=\"\"),\"\",IF(D556>Parameters!$E$17,1,IF(AND(D556<Parameters!$E$17,D556>=Parameters!$F$17),2,IF(AND(D556<Parameters!$F$17,D556>=Parameters!$G$17),3,IF(AND(D556<Parameters!$G$17,D556>=Parameters!$H$17),4,IF(D556<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E556=\"\"),\"\",IF(E556>Parameters!$E$17,1,IF(AND(E556<Parameters!$E$17,E556>=Parameters!$F$17),2,IF(AND(E556<Parameters!$F$17,E556>=Parameters!$G$17),3,IF(AND(E556<Parameters!$G$17,E556>=Parameters!$H$17),4,IF(E556<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F556=\"\"),\"\",IF(F556>Parameters!$E$17,1,IF(AND(F556<Parameters!$E$17,F556>=Parameters!$F$17),2,IF(AND(F556<Parameters!$F$17,F556>=Parameters!$G$17),3,IF(AND(F556<Parameters!$G$17,F556>=Parameters!$H$17),4,IF(F556<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G556=\"\"),\"\",IF(G556>Parameters!$E$17,1,IF(AND(G556<Parameters!$E$17,G556>=Parameters!$F$17),2,IF(AND(G556<Parameters!$F$17,G556>=Parameters!$G$17),3,IF(AND(G556<Parameters!$G$17,G556>=Parameters!$H$17),4,IF(G556<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H556=\"\"),\"\",IF(H556>Parameters!$E$17,1,IF(AND(H556<Parameters!$E$17,H556>=Parameters!$F$17),2,IF(AND(H556<Parameters!$F$17,H556>=Parameters!$G$17),3,IF(AND(H556<Parameters!$G$17,H556>=Parameters!$H$17),4,IF(H556<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I556=\"\"),\"\",IF(I556>Parameters!$E$17,1,IF(AND(I556<Parameters!$E$17,I556>=Parameters!$F$17),2,IF(AND(I556<Parameters!$F$17,I556>=Parameters!$G$17),3,IF(AND(I556<Parameters!$G$17,I556>=Parameters!$H$17),4,IF(I556<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J556=\"\"),\"\",IF(J556>Parameters!$E$17,1,IF(AND(J556<Parameters!$E$17,J556>=Parameters!$F$17),2,IF(AND(J556<Parameters!$F$17,J556>=Parameters!$G$17),3,IF(AND(J556<Parameters!$G$17,J556>=Parameters!$H$17),4,IF(J556<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K556=\"\"),\"\",IF(K556>Parameters!$E$17,1,IF(AND(K556<Parameters!$E$17,K556>=Parameters!$F$17),2,IF(AND(K556<Parameters!$F$17,K556>=Parameters!$G$17),3,IF(AND(K556<Parameters!$G$17,K556>=Parameters!$H$17),4,IF(K556<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L556=\"\"),\"\",IF(L556>Parameters!$E$17,1,IF(AND(L556<Parameters!$E$17,L556>=Parameters!$F$17),2,IF(AND(L556<Parameters!$F$17,L556>=Parameters!$G$17),3,IF(AND(L556<Parameters!$G$17,L556>=Parameters!$H$17),4,IF(L556<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M556=\"\"),\"\",IF(M556>Parameters!$E$17,1,IF(AND(M556<Parameters!$E$17,M556>=Parameters!$F$17),2,IF(AND(M556<Parameters!$F$17,M556>=Parameters!$G$17),3,IF(AND(M556<Parameters!$G$17,M556>=Parameters!$H$17),4,IF(M556<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N556=\"\"),\"\",IF(N556>Parameters!$E$17,1,IF(AND(N556<Parameters!$E$17,N556>=Parameters!$F$17),2,IF(AND(N556<Parameters!$F$17,N556>=Parameters!$G$17),3,IF(AND(N556<Parameters!$G$17,N556>=Parameters!$H$17),4,IF(N556<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O556=\"\"),\"\",IF(O556>Parameters!$E$17,1,IF(AND(O556<Parameters!$E$17,O556>=Parameters!$F$17),2,IF(AND(O556<Parameters!$F$17,O556>=Parameters!$G$17),3,IF(AND(O556<Parameters!$G$17,O556>=Parameters!$H$17),4,IF(O556<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P556=\"\"),\"\",IF(P556>Parameters!$E$17,1,IF(AND(P556<Parameters!$E$17,P556>=Parameters!$F$17),2,IF(AND(P556<Parameters!$F$17,P556>=Parameters!$G$17),3,IF(AND(P556<Parameters!$G$17,P556>=Parameters!$H$17),4,IF(P556<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q556=\"\"),\"\",IF(Q556>Parameters!$E$17,1,IF(AND(Q556<Parameters!$E$17,Q556>=Parameters!$F$17),2,IF(AND(Q556<Parameters!$F$17,Q556>=Parameters!$G$17),3,IF(AND(Q556<Parameters!$G$17,Q556>=Parameters!$H$17),4,IF(Q556<Parameters!$H$17,5,\"\"))))))","v":""}]
[{"$f":"Data!$CN$5","v":"Cash Interest Coverage"},{"$f":"Companies!B25","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B557,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B557,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A557,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B557,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B557,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A557,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B557,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B557,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A557,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B557,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B557,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A557,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B557,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B557,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A557,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B557,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B557,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A557,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B557,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B557,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A557,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B557,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B557,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A557,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B557,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B557,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A557,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B557,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B557,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A557,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B557,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B557,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A557,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B557,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B557,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A557,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B557,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B557,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A557,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B557,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B557,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A557,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B557,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B557,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A557,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C557=\"\"),\"\",IF(C557>Parameters!$E$17,1,IF(AND(C557<Parameters!$E$17,C557>=Parameters!$F$17),2,IF(AND(C557<Parameters!$F$17,C557>=Parameters!$G$17),3,IF(AND(C557<Parameters!$G$17,C557>=Parameters!$H$17),4,IF(C557<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D557=\"\"),\"\",IF(D557>Parameters!$E$17,1,IF(AND(D557<Parameters!$E$17,D557>=Parameters!$F$17),2,IF(AND(D557<Parameters!$F$17,D557>=Parameters!$G$17),3,IF(AND(D557<Parameters!$G$17,D557>=Parameters!$H$17),4,IF(D557<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E557=\"\"),\"\",IF(E557>Parameters!$E$17,1,IF(AND(E557<Parameters!$E$17,E557>=Parameters!$F$17),2,IF(AND(E557<Parameters!$F$17,E557>=Parameters!$G$17),3,IF(AND(E557<Parameters!$G$17,E557>=Parameters!$H$17),4,IF(E557<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F557=\"\"),\"\",IF(F557>Parameters!$E$17,1,IF(AND(F557<Parameters!$E$17,F557>=Parameters!$F$17),2,IF(AND(F557<Parameters!$F$17,F557>=Parameters!$G$17),3,IF(AND(F557<Parameters!$G$17,F557>=Parameters!$H$17),4,IF(F557<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G557=\"\"),\"\",IF(G557>Parameters!$E$17,1,IF(AND(G557<Parameters!$E$17,G557>=Parameters!$F$17),2,IF(AND(G557<Parameters!$F$17,G557>=Parameters!$G$17),3,IF(AND(G557<Parameters!$G$17,G557>=Parameters!$H$17),4,IF(G557<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H557=\"\"),\"\",IF(H557>Parameters!$E$17,1,IF(AND(H557<Parameters!$E$17,H557>=Parameters!$F$17),2,IF(AND(H557<Parameters!$F$17,H557>=Parameters!$G$17),3,IF(AND(H557<Parameters!$G$17,H557>=Parameters!$H$17),4,IF(H557<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I557=\"\"),\"\",IF(I557>Parameters!$E$17,1,IF(AND(I557<Parameters!$E$17,I557>=Parameters!$F$17),2,IF(AND(I557<Parameters!$F$17,I557>=Parameters!$G$17),3,IF(AND(I557<Parameters!$G$17,I557>=Parameters!$H$17),4,IF(I557<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J557=\"\"),\"\",IF(J557>Parameters!$E$17,1,IF(AND(J557<Parameters!$E$17,J557>=Parameters!$F$17),2,IF(AND(J557<Parameters!$F$17,J557>=Parameters!$G$17),3,IF(AND(J557<Parameters!$G$17,J557>=Parameters!$H$17),4,IF(J557<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K557=\"\"),\"\",IF(K557>Parameters!$E$17,1,IF(AND(K557<Parameters!$E$17,K557>=Parameters!$F$17),2,IF(AND(K557<Parameters!$F$17,K557>=Parameters!$G$17),3,IF(AND(K557<Parameters!$G$17,K557>=Parameters!$H$17),4,IF(K557<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L557=\"\"),\"\",IF(L557>Parameters!$E$17,1,IF(AND(L557<Parameters!$E$17,L557>=Parameters!$F$17),2,IF(AND(L557<Parameters!$F$17,L557>=Parameters!$G$17),3,IF(AND(L557<Parameters!$G$17,L557>=Parameters!$H$17),4,IF(L557<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M557=\"\"),\"\",IF(M557>Parameters!$E$17,1,IF(AND(M557<Parameters!$E$17,M557>=Parameters!$F$17),2,IF(AND(M557<Parameters!$F$17,M557>=Parameters!$G$17),3,IF(AND(M557<Parameters!$G$17,M557>=Parameters!$H$17),4,IF(M557<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N557=\"\"),\"\",IF(N557>Parameters!$E$17,1,IF(AND(N557<Parameters!$E$17,N557>=Parameters!$F$17),2,IF(AND(N557<Parameters!$F$17,N557>=Parameters!$G$17),3,IF(AND(N557<Parameters!$G$17,N557>=Parameters!$H$17),4,IF(N557<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O557=\"\"),\"\",IF(O557>Parameters!$E$17,1,IF(AND(O557<Parameters!$E$17,O557>=Parameters!$F$17),2,IF(AND(O557<Parameters!$F$17,O557>=Parameters!$G$17),3,IF(AND(O557<Parameters!$G$17,O557>=Parameters!$H$17),4,IF(O557<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P557=\"\"),\"\",IF(P557>Parameters!$E$17,1,IF(AND(P557<Parameters!$E$17,P557>=Parameters!$F$17),2,IF(AND(P557<Parameters!$F$17,P557>=Parameters!$G$17),3,IF(AND(P557<Parameters!$G$17,P557>=Parameters!$H$17),4,IF(P557<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q557=\"\"),\"\",IF(Q557>Parameters!$E$17,1,IF(AND(Q557<Parameters!$E$17,Q557>=Parameters!$F$17),2,IF(AND(Q557<Parameters!$F$17,Q557>=Parameters!$G$17),3,IF(AND(Q557<Parameters!$G$17,Q557>=Parameters!$H$17),4,IF(Q557<Parameters!$H$17,5,\"\"))))))","v":""}]
[{"$f":"Data!$CN$5","v":"Cash Interest Coverage"},{"$f":"Companies!B26","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B558,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B558,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A558,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B558,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B558,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A558,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B558,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B558,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A558,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B558,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B558,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A558,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B558,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B558,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A558,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B558,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B558,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A558,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B558,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B558,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A558,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B558,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B558,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A558,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B558,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B558,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A558,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B558,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B558,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A558,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B558,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B558,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A558,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B558,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B558,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A558,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B558,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B558,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A558,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B558,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B558,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A558,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B558,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B558,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A558,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C558=\"\"),\"\",IF(C558>Parameters!$E$17,1,IF(AND(C558<Parameters!$E$17,C558>=Parameters!$F$17),2,IF(AND(C558<Parameters!$F$17,C558>=Parameters!$G$17),3,IF(AND(C558<Parameters!$G$17,C558>=Parameters!$H$17),4,IF(C558<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D558=\"\"),\"\",IF(D558>Parameters!$E$17,1,IF(AND(D558<Parameters!$E$17,D558>=Parameters!$F$17),2,IF(AND(D558<Parameters!$F$17,D558>=Parameters!$G$17),3,IF(AND(D558<Parameters!$G$17,D558>=Parameters!$H$17),4,IF(D558<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E558=\"\"),\"\",IF(E558>Parameters!$E$17,1,IF(AND(E558<Parameters!$E$17,E558>=Parameters!$F$17),2,IF(AND(E558<Parameters!$F$17,E558>=Parameters!$G$17),3,IF(AND(E558<Parameters!$G$17,E558>=Parameters!$H$17),4,IF(E558<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F558=\"\"),\"\",IF(F558>Parameters!$E$17,1,IF(AND(F558<Parameters!$E$17,F558>=Parameters!$F$17),2,IF(AND(F558<Parameters!$F$17,F558>=Parameters!$G$17),3,IF(AND(F558<Parameters!$G$17,F558>=Parameters!$H$17),4,IF(F558<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G558=\"\"),\"\",IF(G558>Parameters!$E$17,1,IF(AND(G558<Parameters!$E$17,G558>=Parameters!$F$17),2,IF(AND(G558<Parameters!$F$17,G558>=Parameters!$G$17),3,IF(AND(G558<Parameters!$G$17,G558>=Parameters!$H$17),4,IF(G558<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H558=\"\"),\"\",IF(H558>Parameters!$E$17,1,IF(AND(H558<Parameters!$E$17,H558>=Parameters!$F$17),2,IF(AND(H558<Parameters!$F$17,H558>=Parameters!$G$17),3,IF(AND(H558<Parameters!$G$17,H558>=Parameters!$H$17),4,IF(H558<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I558=\"\"),\"\",IF(I558>Parameters!$E$17,1,IF(AND(I558<Parameters!$E$17,I558>=Parameters!$F$17),2,IF(AND(I558<Parameters!$F$17,I558>=Parameters!$G$17),3,IF(AND(I558<Parameters!$G$17,I558>=Parameters!$H$17),4,IF(I558<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J558=\"\"),\"\",IF(J558>Parameters!$E$17,1,IF(AND(J558<Parameters!$E$17,J558>=Parameters!$F$17),2,IF(AND(J558<Parameters!$F$17,J558>=Parameters!$G$17),3,IF(AND(J558<Parameters!$G$17,J558>=Parameters!$H$17),4,IF(J558<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K558=\"\"),\"\",IF(K558>Parameters!$E$17,1,IF(AND(K558<Parameters!$E$17,K558>=Parameters!$F$17),2,IF(AND(K558<Parameters!$F$17,K558>=Parameters!$G$17),3,IF(AND(K558<Parameters!$G$17,K558>=Parameters!$H$17),4,IF(K558<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L558=\"\"),\"\",IF(L558>Parameters!$E$17,1,IF(AND(L558<Parameters!$E$17,L558>=Parameters!$F$17),2,IF(AND(L558<Parameters!$F$17,L558>=Parameters!$G$17),3,IF(AND(L558<Parameters!$G$17,L558>=Parameters!$H$17),4,IF(L558<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M558=\"\"),\"\",IF(M558>Parameters!$E$17,1,IF(AND(M558<Parameters!$E$17,M558>=Parameters!$F$17),2,IF(AND(M558<Parameters!$F$17,M558>=Parameters!$G$17),3,IF(AND(M558<Parameters!$G$17,M558>=Parameters!$H$17),4,IF(M558<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N558=\"\"),\"\",IF(N558>Parameters!$E$17,1,IF(AND(N558<Parameters!$E$17,N558>=Parameters!$F$17),2,IF(AND(N558<Parameters!$F$17,N558>=Parameters!$G$17),3,IF(AND(N558<Parameters!$G$17,N558>=Parameters!$H$17),4,IF(N558<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O558=\"\"),\"\",IF(O558>Parameters!$E$17,1,IF(AND(O558<Parameters!$E$17,O558>=Parameters!$F$17),2,IF(AND(O558<Parameters!$F$17,O558>=Parameters!$G$17),3,IF(AND(O558<Parameters!$G$17,O558>=Parameters!$H$17),4,IF(O558<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P558=\"\"),\"\",IF(P558>Parameters!$E$17,1,IF(AND(P558<Parameters!$E$17,P558>=Parameters!$F$17),2,IF(AND(P558<Parameters!$F$17,P558>=Parameters!$G$17),3,IF(AND(P558<Parameters!$G$17,P558>=Parameters!$H$17),4,IF(P558<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q558=\"\"),\"\",IF(Q558>Parameters!$E$17,1,IF(AND(Q558<Parameters!$E$17,Q558>=Parameters!$F$17),2,IF(AND(Q558<Parameters!$F$17,Q558>=Parameters!$G$17),3,IF(AND(Q558<Parameters!$G$17,Q558>=Parameters!$H$17),4,IF(Q558<Parameters!$H$17,5,\"\"))))))","v":""}]
[{"$f":"Data!$CN$5","v":"Cash Interest Coverage"},{"$f":"Companies!B27","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B559,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B559,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A559,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B559,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B559,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A559,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B559,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B559,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A559,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B559,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B559,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A559,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B559,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B559,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A559,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B559,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B559,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A559,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B559,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B559,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A559,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B559,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B559,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A559,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B559,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B559,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A559,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B559,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B559,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A559,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B559,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B559,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A559,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B559,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B559,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A559,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B559,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B559,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A559,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B559,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B559,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A559,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B559,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B559,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A559,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C559=\"\"),\"\",IF(C559>Parameters!$E$17,1,IF(AND(C559<Parameters!$E$17,C559>=Parameters!$F$17),2,IF(AND(C559<Parameters!$F$17,C559>=Parameters!$G$17),3,IF(AND(C559<Parameters!$G$17,C559>=Parameters!$H$17),4,IF(C559<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D559=\"\"),\"\",IF(D559>Parameters!$E$17,1,IF(AND(D559<Parameters!$E$17,D559>=Parameters!$F$17),2,IF(AND(D559<Parameters!$F$17,D559>=Parameters!$G$17),3,IF(AND(D559<Parameters!$G$17,D559>=Parameters!$H$17),4,IF(D559<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E559=\"\"),\"\",IF(E559>Parameters!$E$17,1,IF(AND(E559<Parameters!$E$17,E559>=Parameters!$F$17),2,IF(AND(E559<Parameters!$F$17,E559>=Parameters!$G$17),3,IF(AND(E559<Parameters!$G$17,E559>=Parameters!$H$17),4,IF(E559<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F559=\"\"),\"\",IF(F559>Parameters!$E$17,1,IF(AND(F559<Parameters!$E$17,F559>=Parameters!$F$17),2,IF(AND(F559<Parameters!$F$17,F559>=Parameters!$G$17),3,IF(AND(F559<Parameters!$G$17,F559>=Parameters!$H$17),4,IF(F559<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G559=\"\"),\"\",IF(G559>Parameters!$E$17,1,IF(AND(G559<Parameters!$E$17,G559>=Parameters!$F$17),2,IF(AND(G559<Parameters!$F$17,G559>=Parameters!$G$17),3,IF(AND(G559<Parameters!$G$17,G559>=Parameters!$H$17),4,IF(G559<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H559=\"\"),\"\",IF(H559>Parameters!$E$17,1,IF(AND(H559<Parameters!$E$17,H559>=Parameters!$F$17),2,IF(AND(H559<Parameters!$F$17,H559>=Parameters!$G$17),3,IF(AND(H559<Parameters!$G$17,H559>=Parameters!$H$17),4,IF(H559<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I559=\"\"),\"\",IF(I559>Parameters!$E$17,1,IF(AND(I559<Parameters!$E$17,I559>=Parameters!$F$17),2,IF(AND(I559<Parameters!$F$17,I559>=Parameters!$G$17),3,IF(AND(I559<Parameters!$G$17,I559>=Parameters!$H$17),4,IF(I559<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J559=\"\"),\"\",IF(J559>Parameters!$E$17,1,IF(AND(J559<Parameters!$E$17,J559>=Parameters!$F$17),2,IF(AND(J559<Parameters!$F$17,J559>=Parameters!$G$17),3,IF(AND(J559<Parameters!$G$17,J559>=Parameters!$H$17),4,IF(J559<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K559=\"\"),\"\",IF(K559>Parameters!$E$17,1,IF(AND(K559<Parameters!$E$17,K559>=Parameters!$F$17),2,IF(AND(K559<Parameters!$F$17,K559>=Parameters!$G$17),3,IF(AND(K559<Parameters!$G$17,K559>=Parameters!$H$17),4,IF(K559<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L559=\"\"),\"\",IF(L559>Parameters!$E$17,1,IF(AND(L559<Parameters!$E$17,L559>=Parameters!$F$17),2,IF(AND(L559<Parameters!$F$17,L559>=Parameters!$G$17),3,IF(AND(L559<Parameters!$G$17,L559>=Parameters!$H$17),4,IF(L559<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M559=\"\"),\"\",IF(M559>Parameters!$E$17,1,IF(AND(M559<Parameters!$E$17,M559>=Parameters!$F$17),2,IF(AND(M559<Parameters!$F$17,M559>=Parameters!$G$17),3,IF(AND(M559<Parameters!$G$17,M559>=Parameters!$H$17),4,IF(M559<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N559=\"\"),\"\",IF(N559>Parameters!$E$17,1,IF(AND(N559<Parameters!$E$17,N559>=Parameters!$F$17),2,IF(AND(N559<Parameters!$F$17,N559>=Parameters!$G$17),3,IF(AND(N559<Parameters!$G$17,N559>=Parameters!$H$17),4,IF(N559<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O559=\"\"),\"\",IF(O559>Parameters!$E$17,1,IF(AND(O559<Parameters!$E$17,O559>=Parameters!$F$17),2,IF(AND(O559<Parameters!$F$17,O559>=Parameters!$G$17),3,IF(AND(O559<Parameters!$G$17,O559>=Parameters!$H$17),4,IF(O559<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P559=\"\"),\"\",IF(P559>Parameters!$E$17,1,IF(AND(P559<Parameters!$E$17,P559>=Parameters!$F$17),2,IF(AND(P559<Parameters!$F$17,P559>=Parameters!$G$17),3,IF(AND(P559<Parameters!$G$17,P559>=Parameters!$H$17),4,IF(P559<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q559=\"\"),\"\",IF(Q559>Parameters!$E$17,1,IF(AND(Q559<Parameters!$E$17,Q559>=Parameters!$F$17),2,IF(AND(Q559<Parameters!$F$17,Q559>=Parameters!$G$17),3,IF(AND(Q559<Parameters!$G$17,Q559>=Parameters!$H$17),4,IF(Q559<Parameters!$H$17,5,\"\"))))))","v":""}]
[{"$f":"Data!$CN$5","v":"Cash Interest Coverage"},{"$f":"Companies!B28","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B560,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B560,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A560,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B560,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B560,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A560,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B560,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B560,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A560,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B560,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B560,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A560,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B560,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B560,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A560,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B560,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B560,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A560,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B560,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B560,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A560,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B560,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B560,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A560,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B560,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B560,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A560,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B560,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B560,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A560,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B560,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B560,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A560,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B560,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B560,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A560,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B560,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B560,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A560,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B560,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B560,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A560,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B560,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B560,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A560,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C560=\"\"),\"\",IF(C560>Parameters!$E$17,1,IF(AND(C560<Parameters!$E$17,C560>=Parameters!$F$17),2,IF(AND(C560<Parameters!$F$17,C560>=Parameters!$G$17),3,IF(AND(C560<Parameters!$G$17,C560>=Parameters!$H$17),4,IF(C560<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D560=\"\"),\"\",IF(D560>Parameters!$E$17,1,IF(AND(D560<Parameters!$E$17,D560>=Parameters!$F$17),2,IF(AND(D560<Parameters!$F$17,D560>=Parameters!$G$17),3,IF(AND(D560<Parameters!$G$17,D560>=Parameters!$H$17),4,IF(D560<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E560=\"\"),\"\",IF(E560>Parameters!$E$17,1,IF(AND(E560<Parameters!$E$17,E560>=Parameters!$F$17),2,IF(AND(E560<Parameters!$F$17,E560>=Parameters!$G$17),3,IF(AND(E560<Parameters!$G$17,E560>=Parameters!$H$17),4,IF(E560<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F560=\"\"),\"\",IF(F560>Parameters!$E$17,1,IF(AND(F560<Parameters!$E$17,F560>=Parameters!$F$17),2,IF(AND(F560<Parameters!$F$17,F560>=Parameters!$G$17),3,IF(AND(F560<Parameters!$G$17,F560>=Parameters!$H$17),4,IF(F560<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G560=\"\"),\"\",IF(G560>Parameters!$E$17,1,IF(AND(G560<Parameters!$E$17,G560>=Parameters!$F$17),2,IF(AND(G560<Parameters!$F$17,G560>=Parameters!$G$17),3,IF(AND(G560<Parameters!$G$17,G560>=Parameters!$H$17),4,IF(G560<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H560=\"\"),\"\",IF(H560>Parameters!$E$17,1,IF(AND(H560<Parameters!$E$17,H560>=Parameters!$F$17),2,IF(AND(H560<Parameters!$F$17,H560>=Parameters!$G$17),3,IF(AND(H560<Parameters!$G$17,H560>=Parameters!$H$17),4,IF(H560<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I560=\"\"),\"\",IF(I560>Parameters!$E$17,1,IF(AND(I560<Parameters!$E$17,I560>=Parameters!$F$17),2,IF(AND(I560<Parameters!$F$17,I560>=Parameters!$G$17),3,IF(AND(I560<Parameters!$G$17,I560>=Parameters!$H$17),4,IF(I560<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J560=\"\"),\"\",IF(J560>Parameters!$E$17,1,IF(AND(J560<Parameters!$E$17,J560>=Parameters!$F$17),2,IF(AND(J560<Parameters!$F$17,J560>=Parameters!$G$17),3,IF(AND(J560<Parameters!$G$17,J560>=Parameters!$H$17),4,IF(J560<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K560=\"\"),\"\",IF(K560>Parameters!$E$17,1,IF(AND(K560<Parameters!$E$17,K560>=Parameters!$F$17),2,IF(AND(K560<Parameters!$F$17,K560>=Parameters!$G$17),3,IF(AND(K560<Parameters!$G$17,K560>=Parameters!$H$17),4,IF(K560<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L560=\"\"),\"\",IF(L560>Parameters!$E$17,1,IF(AND(L560<Parameters!$E$17,L560>=Parameters!$F$17),2,IF(AND(L560<Parameters!$F$17,L560>=Parameters!$G$17),3,IF(AND(L560<Parameters!$G$17,L560>=Parameters!$H$17),4,IF(L560<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M560=\"\"),\"\",IF(M560>Parameters!$E$17,1,IF(AND(M560<Parameters!$E$17,M560>=Parameters!$F$17),2,IF(AND(M560<Parameters!$F$17,M560>=Parameters!$G$17),3,IF(AND(M560<Parameters!$G$17,M560>=Parameters!$H$17),4,IF(M560<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N560=\"\"),\"\",IF(N560>Parameters!$E$17,1,IF(AND(N560<Parameters!$E$17,N560>=Parameters!$F$17),2,IF(AND(N560<Parameters!$F$17,N560>=Parameters!$G$17),3,IF(AND(N560<Parameters!$G$17,N560>=Parameters!$H$17),4,IF(N560<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O560=\"\"),\"\",IF(O560>Parameters!$E$17,1,IF(AND(O560<Parameters!$E$17,O560>=Parameters!$F$17),2,IF(AND(O560<Parameters!$F$17,O560>=Parameters!$G$17),3,IF(AND(O560<Parameters!$G$17,O560>=Parameters!$H$17),4,IF(O560<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P560=\"\"),\"\",IF(P560>Parameters!$E$17,1,IF(AND(P560<Parameters!$E$17,P560>=Parameters!$F$17),2,IF(AND(P560<Parameters!$F$17,P560>=Parameters!$G$17),3,IF(AND(P560<Parameters!$G$17,P560>=Parameters!$H$17),4,IF(P560<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q560=\"\"),\"\",IF(Q560>Parameters!$E$17,1,IF(AND(Q560<Parameters!$E$17,Q560>=Parameters!$F$17),2,IF(AND(Q560<Parameters!$F$17,Q560>=Parameters!$G$17),3,IF(AND(Q560<Parameters!$G$17,Q560>=Parameters!$H$17),4,IF(Q560<Parameters!$H$17,5,\"\"))))))","v":""}]
[{"$f":"Data!$CN$5","v":"Cash Interest Coverage"},{"$f":"Companies!B29","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B561,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B561,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A561,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B561,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B561,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A561,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B561,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B561,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A561,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B561,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B561,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A561,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B561,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B561,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A561,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B561,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B561,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A561,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B561,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B561,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A561,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B561,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B561,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A561,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B561,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B561,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A561,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B561,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B561,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A561,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B561,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B561,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A561,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B561,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B561,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A561,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B561,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B561,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A561,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B561,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B561,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A561,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B561,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B561,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A561,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C561=\"\"),\"\",IF(C561>Parameters!$E$17,1,IF(AND(C561<Parameters!$E$17,C561>=Parameters!$F$17),2,IF(AND(C561<Parameters!$F$17,C561>=Parameters!$G$17),3,IF(AND(C561<Parameters!$G$17,C561>=Parameters!$H$17),4,IF(C561<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D561=\"\"),\"\",IF(D561>Parameters!$E$17,1,IF(AND(D561<Parameters!$E$17,D561>=Parameters!$F$17),2,IF(AND(D561<Parameters!$F$17,D561>=Parameters!$G$17),3,IF(AND(D561<Parameters!$G$17,D561>=Parameters!$H$17),4,IF(D561<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E561=\"\"),\"\",IF(E561>Parameters!$E$17,1,IF(AND(E561<Parameters!$E$17,E561>=Parameters!$F$17),2,IF(AND(E561<Parameters!$F$17,E561>=Parameters!$G$17),3,IF(AND(E561<Parameters!$G$17,E561>=Parameters!$H$17),4,IF(E561<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F561=\"\"),\"\",IF(F561>Parameters!$E$17,1,IF(AND(F561<Parameters!$E$17,F561>=Parameters!$F$17),2,IF(AND(F561<Parameters!$F$17,F561>=Parameters!$G$17),3,IF(AND(F561<Parameters!$G$17,F561>=Parameters!$H$17),4,IF(F561<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G561=\"\"),\"\",IF(G561>Parameters!$E$17,1,IF(AND(G561<Parameters!$E$17,G561>=Parameters!$F$17),2,IF(AND(G561<Parameters!$F$17,G561>=Parameters!$G$17),3,IF(AND(G561<Parameters!$G$17,G561>=Parameters!$H$17),4,IF(G561<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H561=\"\"),\"\",IF(H561>Parameters!$E$17,1,IF(AND(H561<Parameters!$E$17,H561>=Parameters!$F$17),2,IF(AND(H561<Parameters!$F$17,H561>=Parameters!$G$17),3,IF(AND(H561<Parameters!$G$17,H561>=Parameters!$H$17),4,IF(H561<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I561=\"\"),\"\",IF(I561>Parameters!$E$17,1,IF(AND(I561<Parameters!$E$17,I561>=Parameters!$F$17),2,IF(AND(I561<Parameters!$F$17,I561>=Parameters!$G$17),3,IF(AND(I561<Parameters!$G$17,I561>=Parameters!$H$17),4,IF(I561<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J561=\"\"),\"\",IF(J561>Parameters!$E$17,1,IF(AND(J561<Parameters!$E$17,J561>=Parameters!$F$17),2,IF(AND(J561<Parameters!$F$17,J561>=Parameters!$G$17),3,IF(AND(J561<Parameters!$G$17,J561>=Parameters!$H$17),4,IF(J561<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K561=\"\"),\"\",IF(K561>Parameters!$E$17,1,IF(AND(K561<Parameters!$E$17,K561>=Parameters!$F$17),2,IF(AND(K561<Parameters!$F$17,K561>=Parameters!$G$17),3,IF(AND(K561<Parameters!$G$17,K561>=Parameters!$H$17),4,IF(K561<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L561=\"\"),\"\",IF(L561>Parameters!$E$17,1,IF(AND(L561<Parameters!$E$17,L561>=Parameters!$F$17),2,IF(AND(L561<Parameters!$F$17,L561>=Parameters!$G$17),3,IF(AND(L561<Parameters!$G$17,L561>=Parameters!$H$17),4,IF(L561<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M561=\"\"),\"\",IF(M561>Parameters!$E$17,1,IF(AND(M561<Parameters!$E$17,M561>=Parameters!$F$17),2,IF(AND(M561<Parameters!$F$17,M561>=Parameters!$G$17),3,IF(AND(M561<Parameters!$G$17,M561>=Parameters!$H$17),4,IF(M561<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N561=\"\"),\"\",IF(N561>Parameters!$E$17,1,IF(AND(N561<Parameters!$E$17,N561>=Parameters!$F$17),2,IF(AND(N561<Parameters!$F$17,N561>=Parameters!$G$17),3,IF(AND(N561<Parameters!$G$17,N561>=Parameters!$H$17),4,IF(N561<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O561=\"\"),\"\",IF(O561>Parameters!$E$17,1,IF(AND(O561<Parameters!$E$17,O561>=Parameters!$F$17),2,IF(AND(O561<Parameters!$F$17,O561>=Parameters!$G$17),3,IF(AND(O561<Parameters!$G$17,O561>=Parameters!$H$17),4,IF(O561<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P561=\"\"),\"\",IF(P561>Parameters!$E$17,1,IF(AND(P561<Parameters!$E$17,P561>=Parameters!$F$17),2,IF(AND(P561<Parameters!$F$17,P561>=Parameters!$G$17),3,IF(AND(P561<Parameters!$G$17,P561>=Parameters!$H$17),4,IF(P561<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q561=\"\"),\"\",IF(Q561>Parameters!$E$17,1,IF(AND(Q561<Parameters!$E$17,Q561>=Parameters!$F$17),2,IF(AND(Q561<Parameters!$F$17,Q561>=Parameters!$G$17),3,IF(AND(Q561<Parameters!$G$17,Q561>=Parameters!$H$17),4,IF(Q561<Parameters!$H$17,5,\"\"))))))","v":""}]
[{"$f":"Data!$CN$5","v":"Cash Interest Coverage"},{"$f":"Companies!B30","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B562,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B562,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A562,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B562,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B562,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A562,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B562,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B562,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A562,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B562,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B562,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A562,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B562,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B562,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A562,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B562,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B562,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A562,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B562,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B562,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A562,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B562,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B562,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A562,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B562,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B562,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A562,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B562,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B562,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A562,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B562,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B562,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A562,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B562,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B562,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A562,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B562,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B562,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A562,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B562,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B562,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A562,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B562,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B562,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A562,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C562=\"\"),\"\",IF(C562>Parameters!$E$17,1,IF(AND(C562<Parameters!$E$17,C562>=Parameters!$F$17),2,IF(AND(C562<Parameters!$F$17,C562>=Parameters!$G$17),3,IF(AND(C562<Parameters!$G$17,C562>=Parameters!$H$17),4,IF(C562<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D562=\"\"),\"\",IF(D562>Parameters!$E$17,1,IF(AND(D562<Parameters!$E$17,D562>=Parameters!$F$17),2,IF(AND(D562<Parameters!$F$17,D562>=Parameters!$G$17),3,IF(AND(D562<Parameters!$G$17,D562>=Parameters!$H$17),4,IF(D562<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E562=\"\"),\"\",IF(E562>Parameters!$E$17,1,IF(AND(E562<Parameters!$E$17,E562>=Parameters!$F$17),2,IF(AND(E562<Parameters!$F$17,E562>=Parameters!$G$17),3,IF(AND(E562<Parameters!$G$17,E562>=Parameters!$H$17),4,IF(E562<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F562=\"\"),\"\",IF(F562>Parameters!$E$17,1,IF(AND(F562<Parameters!$E$17,F562>=Parameters!$F$17),2,IF(AND(F562<Parameters!$F$17,F562>=Parameters!$G$17),3,IF(AND(F562<Parameters!$G$17,F562>=Parameters!$H$17),4,IF(F562<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G562=\"\"),\"\",IF(G562>Parameters!$E$17,1,IF(AND(G562<Parameters!$E$17,G562>=Parameters!$F$17),2,IF(AND(G562<Parameters!$F$17,G562>=Parameters!$G$17),3,IF(AND(G562<Parameters!$G$17,G562>=Parameters!$H$17),4,IF(G562<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H562=\"\"),\"\",IF(H562>Parameters!$E$17,1,IF(AND(H562<Parameters!$E$17,H562>=Parameters!$F$17),2,IF(AND(H562<Parameters!$F$17,H562>=Parameters!$G$17),3,IF(AND(H562<Parameters!$G$17,H562>=Parameters!$H$17),4,IF(H562<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I562=\"\"),\"\",IF(I562>Parameters!$E$17,1,IF(AND(I562<Parameters!$E$17,I562>=Parameters!$F$17),2,IF(AND(I562<Parameters!$F$17,I562>=Parameters!$G$17),3,IF(AND(I562<Parameters!$G$17,I562>=Parameters!$H$17),4,IF(I562<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J562=\"\"),\"\",IF(J562>Parameters!$E$17,1,IF(AND(J562<Parameters!$E$17,J562>=Parameters!$F$17),2,IF(AND(J562<Parameters!$F$17,J562>=Parameters!$G$17),3,IF(AND(J562<Parameters!$G$17,J562>=Parameters!$H$17),4,IF(J562<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K562=\"\"),\"\",IF(K562>Parameters!$E$17,1,IF(AND(K562<Parameters!$E$17,K562>=Parameters!$F$17),2,IF(AND(K562<Parameters!$F$17,K562>=Parameters!$G$17),3,IF(AND(K562<Parameters!$G$17,K562>=Parameters!$H$17),4,IF(K562<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L562=\"\"),\"\",IF(L562>Parameters!$E$17,1,IF(AND(L562<Parameters!$E$17,L562>=Parameters!$F$17),2,IF(AND(L562<Parameters!$F$17,L562>=Parameters!$G$17),3,IF(AND(L562<Parameters!$G$17,L562>=Parameters!$H$17),4,IF(L562<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M562=\"\"),\"\",IF(M562>Parameters!$E$17,1,IF(AND(M562<Parameters!$E$17,M562>=Parameters!$F$17),2,IF(AND(M562<Parameters!$F$17,M562>=Parameters!$G$17),3,IF(AND(M562<Parameters!$G$17,M562>=Parameters!$H$17),4,IF(M562<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N562=\"\"),\"\",IF(N562>Parameters!$E$17,1,IF(AND(N562<Parameters!$E$17,N562>=Parameters!$F$17),2,IF(AND(N562<Parameters!$F$17,N562>=Parameters!$G$17),3,IF(AND(N562<Parameters!$G$17,N562>=Parameters!$H$17),4,IF(N562<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O562=\"\"),\"\",IF(O562>Parameters!$E$17,1,IF(AND(O562<Parameters!$E$17,O562>=Parameters!$F$17),2,IF(AND(O562<Parameters!$F$17,O562>=Parameters!$G$17),3,IF(AND(O562<Parameters!$G$17,O562>=Parameters!$H$17),4,IF(O562<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P562=\"\"),\"\",IF(P562>Parameters!$E$17,1,IF(AND(P562<Parameters!$E$17,P562>=Parameters!$F$17),2,IF(AND(P562<Parameters!$F$17,P562>=Parameters!$G$17),3,IF(AND(P562<Parameters!$G$17,P562>=Parameters!$H$17),4,IF(P562<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q562=\"\"),\"\",IF(Q562>Parameters!$E$17,1,IF(AND(Q562<Parameters!$E$17,Q562>=Parameters!$F$17),2,IF(AND(Q562<Parameters!$F$17,Q562>=Parameters!$G$17),3,IF(AND(Q562<Parameters!$G$17,Q562>=Parameters!$H$17),4,IF(Q562<Parameters!$H$17,5,\"\"))))))","v":""}]
[{"$f":"Data!$CN$5","v":"Cash Interest Coverage"},{"$f":"Companies!B31","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B563,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B563,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A563,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B563,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B563,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A563,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B563,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B563,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A563,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B563,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B563,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A563,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B563,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B563,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A563,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B563,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B563,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A563,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B563,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B563,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A563,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B563,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B563,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A563,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B563,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B563,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A563,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B563,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B563,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A563,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B563,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B563,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A563,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B563,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B563,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A563,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B563,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B563,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A563,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B563,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B563,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A563,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B563,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B563,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A563,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C563=\"\"),\"\",IF(C563>Parameters!$E$17,1,IF(AND(C563<Parameters!$E$17,C563>=Parameters!$F$17),2,IF(AND(C563<Parameters!$F$17,C563>=Parameters!$G$17),3,IF(AND(C563<Parameters!$G$17,C563>=Parameters!$H$17),4,IF(C563<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D563=\"\"),\"\",IF(D563>Parameters!$E$17,1,IF(AND(D563<Parameters!$E$17,D563>=Parameters!$F$17),2,IF(AND(D563<Parameters!$F$17,D563>=Parameters!$G$17),3,IF(AND(D563<Parameters!$G$17,D563>=Parameters!$H$17),4,IF(D563<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E563=\"\"),\"\",IF(E563>Parameters!$E$17,1,IF(AND(E563<Parameters!$E$17,E563>=Parameters!$F$17),2,IF(AND(E563<Parameters!$F$17,E563>=Parameters!$G$17),3,IF(AND(E563<Parameters!$G$17,E563>=Parameters!$H$17),4,IF(E563<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F563=\"\"),\"\",IF(F563>Parameters!$E$17,1,IF(AND(F563<Parameters!$E$17,F563>=Parameters!$F$17),2,IF(AND(F563<Parameters!$F$17,F563>=Parameters!$G$17),3,IF(AND(F563<Parameters!$G$17,F563>=Parameters!$H$17),4,IF(F563<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G563=\"\"),\"\",IF(G563>Parameters!$E$17,1,IF(AND(G563<Parameters!$E$17,G563>=Parameters!$F$17),2,IF(AND(G563<Parameters!$F$17,G563>=Parameters!$G$17),3,IF(AND(G563<Parameters!$G$17,G563>=Parameters!$H$17),4,IF(G563<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H563=\"\"),\"\",IF(H563>Parameters!$E$17,1,IF(AND(H563<Parameters!$E$17,H563>=Parameters!$F$17),2,IF(AND(H563<Parameters!$F$17,H563>=Parameters!$G$17),3,IF(AND(H563<Parameters!$G$17,H563>=Parameters!$H$17),4,IF(H563<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I563=\"\"),\"\",IF(I563>Parameters!$E$17,1,IF(AND(I563<Parameters!$E$17,I563>=Parameters!$F$17),2,IF(AND(I563<Parameters!$F$17,I563>=Parameters!$G$17),3,IF(AND(I563<Parameters!$G$17,I563>=Parameters!$H$17),4,IF(I563<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J563=\"\"),\"\",IF(J563>Parameters!$E$17,1,IF(AND(J563<Parameters!$E$17,J563>=Parameters!$F$17),2,IF(AND(J563<Parameters!$F$17,J563>=Parameters!$G$17),3,IF(AND(J563<Parameters!$G$17,J563>=Parameters!$H$17),4,IF(J563<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K563=\"\"),\"\",IF(K563>Parameters!$E$17,1,IF(AND(K563<Parameters!$E$17,K563>=Parameters!$F$17),2,IF(AND(K563<Parameters!$F$17,K563>=Parameters!$G$17),3,IF(AND(K563<Parameters!$G$17,K563>=Parameters!$H$17),4,IF(K563<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L563=\"\"),\"\",IF(L563>Parameters!$E$17,1,IF(AND(L563<Parameters!$E$17,L563>=Parameters!$F$17),2,IF(AND(L563<Parameters!$F$17,L563>=Parameters!$G$17),3,IF(AND(L563<Parameters!$G$17,L563>=Parameters!$H$17),4,IF(L563<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M563=\"\"),\"\",IF(M563>Parameters!$E$17,1,IF(AND(M563<Parameters!$E$17,M563>=Parameters!$F$17),2,IF(AND(M563<Parameters!$F$17,M563>=Parameters!$G$17),3,IF(AND(M563<Parameters!$G$17,M563>=Parameters!$H$17),4,IF(M563<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N563=\"\"),\"\",IF(N563>Parameters!$E$17,1,IF(AND(N563<Parameters!$E$17,N563>=Parameters!$F$17),2,IF(AND(N563<Parameters!$F$17,N563>=Parameters!$G$17),3,IF(AND(N563<Parameters!$G$17,N563>=Parameters!$H$17),4,IF(N563<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O563=\"\"),\"\",IF(O563>Parameters!$E$17,1,IF(AND(O563<Parameters!$E$17,O563>=Parameters!$F$17),2,IF(AND(O563<Parameters!$F$17,O563>=Parameters!$G$17),3,IF(AND(O563<Parameters!$G$17,O563>=Parameters!$H$17),4,IF(O563<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P563=\"\"),\"\",IF(P563>Parameters!$E$17,1,IF(AND(P563<Parameters!$E$17,P563>=Parameters!$F$17),2,IF(AND(P563<Parameters!$F$17,P563>=Parameters!$G$17),3,IF(AND(P563<Parameters!$G$17,P563>=Parameters!$H$17),4,IF(P563<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q563=\"\"),\"\",IF(Q563>Parameters!$E$17,1,IF(AND(Q563<Parameters!$E$17,Q563>=Parameters!$F$17),2,IF(AND(Q563<Parameters!$F$17,Q563>=Parameters!$G$17),3,IF(AND(Q563<Parameters!$G$17,Q563>=Parameters!$H$17),4,IF(Q563<Parameters!$H$17,5,\"\"))))))","v":""}]
[{"$f":"Data!$CN$5","v":"Cash Interest Coverage"},{"$f":"Companies!B32","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B564,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B564,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A564,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B564,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B564,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A564,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B564,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B564,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A564,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B564,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B564,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A564,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B564,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B564,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A564,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B564,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B564,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A564,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B564,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B564,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A564,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B564,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B564,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A564,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B564,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B564,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A564,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B564,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B564,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A564,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B564,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B564,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A564,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B564,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B564,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A564,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B564,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B564,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A564,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B564,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B564,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A564,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B564,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B564,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A564,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C564=\"\"),\"\",IF(C564>Parameters!$E$17,1,IF(AND(C564<Parameters!$E$17,C564>=Parameters!$F$17),2,IF(AND(C564<Parameters!$F$17,C564>=Parameters!$G$17),3,IF(AND(C564<Parameters!$G$17,C564>=Parameters!$H$17),4,IF(C564<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D564=\"\"),\"\",IF(D564>Parameters!$E$17,1,IF(AND(D564<Parameters!$E$17,D564>=Parameters!$F$17),2,IF(AND(D564<Parameters!$F$17,D564>=Parameters!$G$17),3,IF(AND(D564<Parameters!$G$17,D564>=Parameters!$H$17),4,IF(D564<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E564=\"\"),\"\",IF(E564>Parameters!$E$17,1,IF(AND(E564<Parameters!$E$17,E564>=Parameters!$F$17),2,IF(AND(E564<Parameters!$F$17,E564>=Parameters!$G$17),3,IF(AND(E564<Parameters!$G$17,E564>=Parameters!$H$17),4,IF(E564<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F564=\"\"),\"\",IF(F564>Parameters!$E$17,1,IF(AND(F564<Parameters!$E$17,F564>=Parameters!$F$17),2,IF(AND(F564<Parameters!$F$17,F564>=Parameters!$G$17),3,IF(AND(F564<Parameters!$G$17,F564>=Parameters!$H$17),4,IF(F564<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G564=\"\"),\"\",IF(G564>Parameters!$E$17,1,IF(AND(G564<Parameters!$E$17,G564>=Parameters!$F$17),2,IF(AND(G564<Parameters!$F$17,G564>=Parameters!$G$17),3,IF(AND(G564<Parameters!$G$17,G564>=Parameters!$H$17),4,IF(G564<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H564=\"\"),\"\",IF(H564>Parameters!$E$17,1,IF(AND(H564<Parameters!$E$17,H564>=Parameters!$F$17),2,IF(AND(H564<Parameters!$F$17,H564>=Parameters!$G$17),3,IF(AND(H564<Parameters!$G$17,H564>=Parameters!$H$17),4,IF(H564<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I564=\"\"),\"\",IF(I564>Parameters!$E$17,1,IF(AND(I564<Parameters!$E$17,I564>=Parameters!$F$17),2,IF(AND(I564<Parameters!$F$17,I564>=Parameters!$G$17),3,IF(AND(I564<Parameters!$G$17,I564>=Parameters!$H$17),4,IF(I564<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J564=\"\"),\"\",IF(J564>Parameters!$E$17,1,IF(AND(J564<Parameters!$E$17,J564>=Parameters!$F$17),2,IF(AND(J564<Parameters!$F$17,J564>=Parameters!$G$17),3,IF(AND(J564<Parameters!$G$17,J564>=Parameters!$H$17),4,IF(J564<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K564=\"\"),\"\",IF(K564>Parameters!$E$17,1,IF(AND(K564<Parameters!$E$17,K564>=Parameters!$F$17),2,IF(AND(K564<Parameters!$F$17,K564>=Parameters!$G$17),3,IF(AND(K564<Parameters!$G$17,K564>=Parameters!$H$17),4,IF(K564<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L564=\"\"),\"\",IF(L564>Parameters!$E$17,1,IF(AND(L564<Parameters!$E$17,L564>=Parameters!$F$17),2,IF(AND(L564<Parameters!$F$17,L564>=Parameters!$G$17),3,IF(AND(L564<Parameters!$G$17,L564>=Parameters!$H$17),4,IF(L564<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M564=\"\"),\"\",IF(M564>Parameters!$E$17,1,IF(AND(M564<Parameters!$E$17,M564>=Parameters!$F$17),2,IF(AND(M564<Parameters!$F$17,M564>=Parameters!$G$17),3,IF(AND(M564<Parameters!$G$17,M564>=Parameters!$H$17),4,IF(M564<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N564=\"\"),\"\",IF(N564>Parameters!$E$17,1,IF(AND(N564<Parameters!$E$17,N564>=Parameters!$F$17),2,IF(AND(N564<Parameters!$F$17,N564>=Parameters!$G$17),3,IF(AND(N564<Parameters!$G$17,N564>=Parameters!$H$17),4,IF(N564<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O564=\"\"),\"\",IF(O564>Parameters!$E$17,1,IF(AND(O564<Parameters!$E$17,O564>=Parameters!$F$17),2,IF(AND(O564<Parameters!$F$17,O564>=Parameters!$G$17),3,IF(AND(O564<Parameters!$G$17,O564>=Parameters!$H$17),4,IF(O564<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P564=\"\"),\"\",IF(P564>Parameters!$E$17,1,IF(AND(P564<Parameters!$E$17,P564>=Parameters!$F$17),2,IF(AND(P564<Parameters!$F$17,P564>=Parameters!$G$17),3,IF(AND(P564<Parameters!$G$17,P564>=Parameters!$H$17),4,IF(P564<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q564=\"\"),\"\",IF(Q564>Parameters!$E$17,1,IF(AND(Q564<Parameters!$E$17,Q564>=Parameters!$F$17),2,IF(AND(Q564<Parameters!$F$17,Q564>=Parameters!$G$17),3,IF(AND(Q564<Parameters!$G$17,Q564>=Parameters!$H$17),4,IF(Q564<Parameters!$H$17,5,\"\"))))))","v":""}]
[{"$f":"Data!$CN$5","v":"Cash Interest Coverage"},{"$f":"Companies!B33","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B565,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B565,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A565,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B565,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B565,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A565,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B565,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B565,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A565,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B565,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B565,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A565,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B565,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B565,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A565,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B565,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B565,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A565,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B565,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B565,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A565,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B565,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B565,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A565,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B565,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B565,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A565,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B565,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B565,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A565,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B565,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B565,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A565,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B565,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B565,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A565,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B565,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B565,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A565,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B565,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B565,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A565,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B565,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B565,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A565,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C565=\"\"),\"\",IF(C565>Parameters!$E$17,1,IF(AND(C565<Parameters!$E$17,C565>=Parameters!$F$17),2,IF(AND(C565<Parameters!$F$17,C565>=Parameters!$G$17),3,IF(AND(C565<Parameters!$G$17,C565>=Parameters!$H$17),4,IF(C565<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D565=\"\"),\"\",IF(D565>Parameters!$E$17,1,IF(AND(D565<Parameters!$E$17,D565>=Parameters!$F$17),2,IF(AND(D565<Parameters!$F$17,D565>=Parameters!$G$17),3,IF(AND(D565<Parameters!$G$17,D565>=Parameters!$H$17),4,IF(D565<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E565=\"\"),\"\",IF(E565>Parameters!$E$17,1,IF(AND(E565<Parameters!$E$17,E565>=Parameters!$F$17),2,IF(AND(E565<Parameters!$F$17,E565>=Parameters!$G$17),3,IF(AND(E565<Parameters!$G$17,E565>=Parameters!$H$17),4,IF(E565<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F565=\"\"),\"\",IF(F565>Parameters!$E$17,1,IF(AND(F565<Parameters!$E$17,F565>=Parameters!$F$17),2,IF(AND(F565<Parameters!$F$17,F565>=Parameters!$G$17),3,IF(AND(F565<Parameters!$G$17,F565>=Parameters!$H$17),4,IF(F565<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G565=\"\"),\"\",IF(G565>Parameters!$E$17,1,IF(AND(G565<Parameters!$E$17,G565>=Parameters!$F$17),2,IF(AND(G565<Parameters!$F$17,G565>=Parameters!$G$17),3,IF(AND(G565<Parameters!$G$17,G565>=Parameters!$H$17),4,IF(G565<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H565=\"\"),\"\",IF(H565>Parameters!$E$17,1,IF(AND(H565<Parameters!$E$17,H565>=Parameters!$F$17),2,IF(AND(H565<Parameters!$F$17,H565>=Parameters!$G$17),3,IF(AND(H565<Parameters!$G$17,H565>=Parameters!$H$17),4,IF(H565<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I565=\"\"),\"\",IF(I565>Parameters!$E$17,1,IF(AND(I565<Parameters!$E$17,I565>=Parameters!$F$17),2,IF(AND(I565<Parameters!$F$17,I565>=Parameters!$G$17),3,IF(AND(I565<Parameters!$G$17,I565>=Parameters!$H$17),4,IF(I565<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J565=\"\"),\"\",IF(J565>Parameters!$E$17,1,IF(AND(J565<Parameters!$E$17,J565>=Parameters!$F$17),2,IF(AND(J565<Parameters!$F$17,J565>=Parameters!$G$17),3,IF(AND(J565<Parameters!$G$17,J565>=Parameters!$H$17),4,IF(J565<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K565=\"\"),\"\",IF(K565>Parameters!$E$17,1,IF(AND(K565<Parameters!$E$17,K565>=Parameters!$F$17),2,IF(AND(K565<Parameters!$F$17,K565>=Parameters!$G$17),3,IF(AND(K565<Parameters!$G$17,K565>=Parameters!$H$17),4,IF(K565<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L565=\"\"),\"\",IF(L565>Parameters!$E$17,1,IF(AND(L565<Parameters!$E$17,L565>=Parameters!$F$17),2,IF(AND(L565<Parameters!$F$17,L565>=Parameters!$G$17),3,IF(AND(L565<Parameters!$G$17,L565>=Parameters!$H$17),4,IF(L565<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M565=\"\"),\"\",IF(M565>Parameters!$E$17,1,IF(AND(M565<Parameters!$E$17,M565>=Parameters!$F$17),2,IF(AND(M565<Parameters!$F$17,M565>=Parameters!$G$17),3,IF(AND(M565<Parameters!$G$17,M565>=Parameters!$H$17),4,IF(M565<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N565=\"\"),\"\",IF(N565>Parameters!$E$17,1,IF(AND(N565<Parameters!$E$17,N565>=Parameters!$F$17),2,IF(AND(N565<Parameters!$F$17,N565>=Parameters!$G$17),3,IF(AND(N565<Parameters!$G$17,N565>=Parameters!$H$17),4,IF(N565<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O565=\"\"),\"\",IF(O565>Parameters!$E$17,1,IF(AND(O565<Parameters!$E$17,O565>=Parameters!$F$17),2,IF(AND(O565<Parameters!$F$17,O565>=Parameters!$G$17),3,IF(AND(O565<Parameters!$G$17,O565>=Parameters!$H$17),4,IF(O565<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P565=\"\"),\"\",IF(P565>Parameters!$E$17,1,IF(AND(P565<Parameters!$E$17,P565>=Parameters!$F$17),2,IF(AND(P565<Parameters!$F$17,P565>=Parameters!$G$17),3,IF(AND(P565<Parameters!$G$17,P565>=Parameters!$H$17),4,IF(P565<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q565=\"\"),\"\",IF(Q565>Parameters!$E$17,1,IF(AND(Q565<Parameters!$E$17,Q565>=Parameters!$F$17),2,IF(AND(Q565<Parameters!$F$17,Q565>=Parameters!$G$17),3,IF(AND(Q565<Parameters!$G$17,Q565>=Parameters!$H$17),4,IF(Q565<Parameters!$H$17,5,\"\"))))))","v":""}]
[{"$f":"Data!$CN$5","v":"Cash Interest Coverage"},{"$f":"Companies!B34","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B566,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B566,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A566,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B566,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B566,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A566,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B566,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B566,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A566,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B566,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B566,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A566,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B566,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B566,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A566,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B566,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B566,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A566,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B566,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B566,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A566,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B566,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B566,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A566,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B566,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B566,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A566,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B566,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B566,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A566,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B566,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B566,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A566,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B566,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B566,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A566,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B566,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B566,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A566,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B566,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B566,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A566,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B566,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B566,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A566,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C566=\"\"),\"\",IF(C566>Parameters!$E$17,1,IF(AND(C566<Parameters!$E$17,C566>=Parameters!$F$17),2,IF(AND(C566<Parameters!$F$17,C566>=Parameters!$G$17),3,IF(AND(C566<Parameters!$G$17,C566>=Parameters!$H$17),4,IF(C566<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D566=\"\"),\"\",IF(D566>Parameters!$E$17,1,IF(AND(D566<Parameters!$E$17,D566>=Parameters!$F$17),2,IF(AND(D566<Parameters!$F$17,D566>=Parameters!$G$17),3,IF(AND(D566<Parameters!$G$17,D566>=Parameters!$H$17),4,IF(D566<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E566=\"\"),\"\",IF(E566>Parameters!$E$17,1,IF(AND(E566<Parameters!$E$17,E566>=Parameters!$F$17),2,IF(AND(E566<Parameters!$F$17,E566>=Parameters!$G$17),3,IF(AND(E566<Parameters!$G$17,E566>=Parameters!$H$17),4,IF(E566<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F566=\"\"),\"\",IF(F566>Parameters!$E$17,1,IF(AND(F566<Parameters!$E$17,F566>=Parameters!$F$17),2,IF(AND(F566<Parameters!$F$17,F566>=Parameters!$G$17),3,IF(AND(F566<Parameters!$G$17,F566>=Parameters!$H$17),4,IF(F566<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G566=\"\"),\"\",IF(G566>Parameters!$E$17,1,IF(AND(G566<Parameters!$E$17,G566>=Parameters!$F$17),2,IF(AND(G566<Parameters!$F$17,G566>=Parameters!$G$17),3,IF(AND(G566<Parameters!$G$17,G566>=Parameters!$H$17),4,IF(G566<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H566=\"\"),\"\",IF(H566>Parameters!$E$17,1,IF(AND(H566<Parameters!$E$17,H566>=Parameters!$F$17),2,IF(AND(H566<Parameters!$F$17,H566>=Parameters!$G$17),3,IF(AND(H566<Parameters!$G$17,H566>=Parameters!$H$17),4,IF(H566<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I566=\"\"),\"\",IF(I566>Parameters!$E$17,1,IF(AND(I566<Parameters!$E$17,I566>=Parameters!$F$17),2,IF(AND(I566<Parameters!$F$17,I566>=Parameters!$G$17),3,IF(AND(I566<Parameters!$G$17,I566>=Parameters!$H$17),4,IF(I566<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J566=\"\"),\"\",IF(J566>Parameters!$E$17,1,IF(AND(J566<Parameters!$E$17,J566>=Parameters!$F$17),2,IF(AND(J566<Parameters!$F$17,J566>=Parameters!$G$17),3,IF(AND(J566<Parameters!$G$17,J566>=Parameters!$H$17),4,IF(J566<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K566=\"\"),\"\",IF(K566>Parameters!$E$17,1,IF(AND(K566<Parameters!$E$17,K566>=Parameters!$F$17),2,IF(AND(K566<Parameters!$F$17,K566>=Parameters!$G$17),3,IF(AND(K566<Parameters!$G$17,K566>=Parameters!$H$17),4,IF(K566<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L566=\"\"),\"\",IF(L566>Parameters!$E$17,1,IF(AND(L566<Parameters!$E$17,L566>=Parameters!$F$17),2,IF(AND(L566<Parameters!$F$17,L566>=Parameters!$G$17),3,IF(AND(L566<Parameters!$G$17,L566>=Parameters!$H$17),4,IF(L566<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M566=\"\"),\"\",IF(M566>Parameters!$E$17,1,IF(AND(M566<Parameters!$E$17,M566>=Parameters!$F$17),2,IF(AND(M566<Parameters!$F$17,M566>=Parameters!$G$17),3,IF(AND(M566<Parameters!$G$17,M566>=Parameters!$H$17),4,IF(M566<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N566=\"\"),\"\",IF(N566>Parameters!$E$17,1,IF(AND(N566<Parameters!$E$17,N566>=Parameters!$F$17),2,IF(AND(N566<Parameters!$F$17,N566>=Parameters!$G$17),3,IF(AND(N566<Parameters!$G$17,N566>=Parameters!$H$17),4,IF(N566<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O566=\"\"),\"\",IF(O566>Parameters!$E$17,1,IF(AND(O566<Parameters!$E$17,O566>=Parameters!$F$17),2,IF(AND(O566<Parameters!$F$17,O566>=Parameters!$G$17),3,IF(AND(O566<Parameters!$G$17,O566>=Parameters!$H$17),4,IF(O566<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P566=\"\"),\"\",IF(P566>Parameters!$E$17,1,IF(AND(P566<Parameters!$E$17,P566>=Parameters!$F$17),2,IF(AND(P566<Parameters!$F$17,P566>=Parameters!$G$17),3,IF(AND(P566<Parameters!$G$17,P566>=Parameters!$H$17),4,IF(P566<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q566=\"\"),\"\",IF(Q566>Parameters!$E$17,1,IF(AND(Q566<Parameters!$E$17,Q566>=Parameters!$F$17),2,IF(AND(Q566<Parameters!$F$17,Q566>=Parameters!$G$17),3,IF(AND(Q566<Parameters!$G$17,Q566>=Parameters!$H$17),4,IF(Q566<Parameters!$H$17,5,\"\"))))))","v":""}]
[{"$f":"Data!$CN$5","v":"Cash Interest Coverage"},{"$f":"Companies!B35","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B567,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B567,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A567,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B567,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B567,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A567,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B567,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B567,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A567,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B567,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B567,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A567,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B567,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B567,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A567,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B567,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B567,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A567,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B567,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B567,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A567,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B567,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B567,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A567,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B567,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B567,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A567,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B567,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B567,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A567,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B567,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B567,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A567,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B567,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B567,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A567,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B567,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B567,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A567,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B567,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B567,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A567,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B567,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B567,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A567,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C567=\"\"),\"\",IF(C567>Parameters!$E$17,1,IF(AND(C567<Parameters!$E$17,C567>=Parameters!$F$17),2,IF(AND(C567<Parameters!$F$17,C567>=Parameters!$G$17),3,IF(AND(C567<Parameters!$G$17,C567>=Parameters!$H$17),4,IF(C567<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D567=\"\"),\"\",IF(D567>Parameters!$E$17,1,IF(AND(D567<Parameters!$E$17,D567>=Parameters!$F$17),2,IF(AND(D567<Parameters!$F$17,D567>=Parameters!$G$17),3,IF(AND(D567<Parameters!$G$17,D567>=Parameters!$H$17),4,IF(D567<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E567=\"\"),\"\",IF(E567>Parameters!$E$17,1,IF(AND(E567<Parameters!$E$17,E567>=Parameters!$F$17),2,IF(AND(E567<Parameters!$F$17,E567>=Parameters!$G$17),3,IF(AND(E567<Parameters!$G$17,E567>=Parameters!$H$17),4,IF(E567<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F567=\"\"),\"\",IF(F567>Parameters!$E$17,1,IF(AND(F567<Parameters!$E$17,F567>=Parameters!$F$17),2,IF(AND(F567<Parameters!$F$17,F567>=Parameters!$G$17),3,IF(AND(F567<Parameters!$G$17,F567>=Parameters!$H$17),4,IF(F567<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G567=\"\"),\"\",IF(G567>Parameters!$E$17,1,IF(AND(G567<Parameters!$E$17,G567>=Parameters!$F$17),2,IF(AND(G567<Parameters!$F$17,G567>=Parameters!$G$17),3,IF(AND(G567<Parameters!$G$17,G567>=Parameters!$H$17),4,IF(G567<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H567=\"\"),\"\",IF(H567>Parameters!$E$17,1,IF(AND(H567<Parameters!$E$17,H567>=Parameters!$F$17),2,IF(AND(H567<Parameters!$F$17,H567>=Parameters!$G$17),3,IF(AND(H567<Parameters!$G$17,H567>=Parameters!$H$17),4,IF(H567<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I567=\"\"),\"\",IF(I567>Parameters!$E$17,1,IF(AND(I567<Parameters!$E$17,I567>=Parameters!$F$17),2,IF(AND(I567<Parameters!$F$17,I567>=Parameters!$G$17),3,IF(AND(I567<Parameters!$G$17,I567>=Parameters!$H$17),4,IF(I567<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J567=\"\"),\"\",IF(J567>Parameters!$E$17,1,IF(AND(J567<Parameters!$E$17,J567>=Parameters!$F$17),2,IF(AND(J567<Parameters!$F$17,J567>=Parameters!$G$17),3,IF(AND(J567<Parameters!$G$17,J567>=Parameters!$H$17),4,IF(J567<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K567=\"\"),\"\",IF(K567>Parameters!$E$17,1,IF(AND(K567<Parameters!$E$17,K567>=Parameters!$F$17),2,IF(AND(K567<Parameters!$F$17,K567>=Parameters!$G$17),3,IF(AND(K567<Parameters!$G$17,K567>=Parameters!$H$17),4,IF(K567<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L567=\"\"),\"\",IF(L567>Parameters!$E$17,1,IF(AND(L567<Parameters!$E$17,L567>=Parameters!$F$17),2,IF(AND(L567<Parameters!$F$17,L567>=Parameters!$G$17),3,IF(AND(L567<Parameters!$G$17,L567>=Parameters!$H$17),4,IF(L567<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M567=\"\"),\"\",IF(M567>Parameters!$E$17,1,IF(AND(M567<Parameters!$E$17,M567>=Parameters!$F$17),2,IF(AND(M567<Parameters!$F$17,M567>=Parameters!$G$17),3,IF(AND(M567<Parameters!$G$17,M567>=Parameters!$H$17),4,IF(M567<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N567=\"\"),\"\",IF(N567>Parameters!$E$17,1,IF(AND(N567<Parameters!$E$17,N567>=Parameters!$F$17),2,IF(AND(N567<Parameters!$F$17,N567>=Parameters!$G$17),3,IF(AND(N567<Parameters!$G$17,N567>=Parameters!$H$17),4,IF(N567<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O567=\"\"),\"\",IF(O567>Parameters!$E$17,1,IF(AND(O567<Parameters!$E$17,O567>=Parameters!$F$17),2,IF(AND(O567<Parameters!$F$17,O567>=Parameters!$G$17),3,IF(AND(O567<Parameters!$G$17,O567>=Parameters!$H$17),4,IF(O567<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P567=\"\"),\"\",IF(P567>Parameters!$E$17,1,IF(AND(P567<Parameters!$E$17,P567>=Parameters!$F$17),2,IF(AND(P567<Parameters!$F$17,P567>=Parameters!$G$17),3,IF(AND(P567<Parameters!$G$17,P567>=Parameters!$H$17),4,IF(P567<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q567=\"\"),\"\",IF(Q567>Parameters!$E$17,1,IF(AND(Q567<Parameters!$E$17,Q567>=Parameters!$F$17),2,IF(AND(Q567<Parameters!$F$17,Q567>=Parameters!$G$17),3,IF(AND(Q567<Parameters!$G$17,Q567>=Parameters!$H$17),4,IF(Q567<Parameters!$H$17,5,\"\"))))))","v":""}]
[{"$f":"Data!$CN$5","v":"Cash Interest Coverage"},{"$f":"Companies!B36","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B568,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B568,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A568,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B568,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B568,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A568,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B568,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B568,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A568,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B568,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B568,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A568,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B568,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B568,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A568,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B568,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B568,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A568,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B568,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B568,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A568,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B568,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B568,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A568,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B568,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B568,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A568,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B568,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B568,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A568,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B568,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B568,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A568,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B568,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B568,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A568,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B568,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B568,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A568,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B568,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B568,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A568,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B568,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B568,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A568,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C568=\"\"),\"\",IF(C568>Parameters!$E$17,1,IF(AND(C568<Parameters!$E$17,C568>=Parameters!$F$17),2,IF(AND(C568<Parameters!$F$17,C568>=Parameters!$G$17),3,IF(AND(C568<Parameters!$G$17,C568>=Parameters!$H$17),4,IF(C568<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D568=\"\"),\"\",IF(D568>Parameters!$E$17,1,IF(AND(D568<Parameters!$E$17,D568>=Parameters!$F$17),2,IF(AND(D568<Parameters!$F$17,D568>=Parameters!$G$17),3,IF(AND(D568<Parameters!$G$17,D568>=Parameters!$H$17),4,IF(D568<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E568=\"\"),\"\",IF(E568>Parameters!$E$17,1,IF(AND(E568<Parameters!$E$17,E568>=Parameters!$F$17),2,IF(AND(E568<Parameters!$F$17,E568>=Parameters!$G$17),3,IF(AND(E568<Parameters!$G$17,E568>=Parameters!$H$17),4,IF(E568<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F568=\"\"),\"\",IF(F568>Parameters!$E$17,1,IF(AND(F568<Parameters!$E$17,F568>=Parameters!$F$17),2,IF(AND(F568<Parameters!$F$17,F568>=Parameters!$G$17),3,IF(AND(F568<Parameters!$G$17,F568>=Parameters!$H$17),4,IF(F568<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G568=\"\"),\"\",IF(G568>Parameters!$E$17,1,IF(AND(G568<Parameters!$E$17,G568>=Parameters!$F$17),2,IF(AND(G568<Parameters!$F$17,G568>=Parameters!$G$17),3,IF(AND(G568<Parameters!$G$17,G568>=Parameters!$H$17),4,IF(G568<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H568=\"\"),\"\",IF(H568>Parameters!$E$17,1,IF(AND(H568<Parameters!$E$17,H568>=Parameters!$F$17),2,IF(AND(H568<Parameters!$F$17,H568>=Parameters!$G$17),3,IF(AND(H568<Parameters!$G$17,H568>=Parameters!$H$17),4,IF(H568<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I568=\"\"),\"\",IF(I568>Parameters!$E$17,1,IF(AND(I568<Parameters!$E$17,I568>=Parameters!$F$17),2,IF(AND(I568<Parameters!$F$17,I568>=Parameters!$G$17),3,IF(AND(I568<Parameters!$G$17,I568>=Parameters!$H$17),4,IF(I568<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J568=\"\"),\"\",IF(J568>Parameters!$E$17,1,IF(AND(J568<Parameters!$E$17,J568>=Parameters!$F$17),2,IF(AND(J568<Parameters!$F$17,J568>=Parameters!$G$17),3,IF(AND(J568<Parameters!$G$17,J568>=Parameters!$H$17),4,IF(J568<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K568=\"\"),\"\",IF(K568>Parameters!$E$17,1,IF(AND(K568<Parameters!$E$17,K568>=Parameters!$F$17),2,IF(AND(K568<Parameters!$F$17,K568>=Parameters!$G$17),3,IF(AND(K568<Parameters!$G$17,K568>=Parameters!$H$17),4,IF(K568<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L568=\"\"),\"\",IF(L568>Parameters!$E$17,1,IF(AND(L568<Parameters!$E$17,L568>=Parameters!$F$17),2,IF(AND(L568<Parameters!$F$17,L568>=Parameters!$G$17),3,IF(AND(L568<Parameters!$G$17,L568>=Parameters!$H$17),4,IF(L568<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M568=\"\"),\"\",IF(M568>Parameters!$E$17,1,IF(AND(M568<Parameters!$E$17,M568>=Parameters!$F$17),2,IF(AND(M568<Parameters!$F$17,M568>=Parameters!$G$17),3,IF(AND(M568<Parameters!$G$17,M568>=Parameters!$H$17),4,IF(M568<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N568=\"\"),\"\",IF(N568>Parameters!$E$17,1,IF(AND(N568<Parameters!$E$17,N568>=Parameters!$F$17),2,IF(AND(N568<Parameters!$F$17,N568>=Parameters!$G$17),3,IF(AND(N568<Parameters!$G$17,N568>=Parameters!$H$17),4,IF(N568<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O568=\"\"),\"\",IF(O568>Parameters!$E$17,1,IF(AND(O568<Parameters!$E$17,O568>=Parameters!$F$17),2,IF(AND(O568<Parameters!$F$17,O568>=Parameters!$G$17),3,IF(AND(O568<Parameters!$G$17,O568>=Parameters!$H$17),4,IF(O568<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P568=\"\"),\"\",IF(P568>Parameters!$E$17,1,IF(AND(P568<Parameters!$E$17,P568>=Parameters!$F$17),2,IF(AND(P568<Parameters!$F$17,P568>=Parameters!$G$17),3,IF(AND(P568<Parameters!$G$17,P568>=Parameters!$H$17),4,IF(P568<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q568=\"\"),\"\",IF(Q568>Parameters!$E$17,1,IF(AND(Q568<Parameters!$E$17,Q568>=Parameters!$F$17),2,IF(AND(Q568<Parameters!$F$17,Q568>=Parameters!$G$17),3,IF(AND(Q568<Parameters!$G$17,Q568>=Parameters!$H$17),4,IF(Q568<Parameters!$H$17,5,\"\"))))))","v":""}]
[{"$f":"Data!$CN$5","v":"Cash Interest Coverage"},{"$f":"Companies!B37","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B569,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B569,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A569,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B569,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B569,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A569,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B569,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B569,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A569,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B569,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B569,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A569,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B569,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B569,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A569,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B569,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B569,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A569,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B569,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B569,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A569,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B569,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B569,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A569,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B569,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B569,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A569,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B569,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B569,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A569,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B569,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B569,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A569,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B569,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B569,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A569,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B569,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B569,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A569,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B569,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B569,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A569,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B569,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B569,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A569,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C569=\"\"),\"\",IF(C569>Parameters!$E$17,1,IF(AND(C569<Parameters!$E$17,C569>=Parameters!$F$17),2,IF(AND(C569<Parameters!$F$17,C569>=Parameters!$G$17),3,IF(AND(C569<Parameters!$G$17,C569>=Parameters!$H$17),4,IF(C569<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D569=\"\"),\"\",IF(D569>Parameters!$E$17,1,IF(AND(D569<Parameters!$E$17,D569>=Parameters!$F$17),2,IF(AND(D569<Parameters!$F$17,D569>=Parameters!$G$17),3,IF(AND(D569<Parameters!$G$17,D569>=Parameters!$H$17),4,IF(D569<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E569=\"\"),\"\",IF(E569>Parameters!$E$17,1,IF(AND(E569<Parameters!$E$17,E569>=Parameters!$F$17),2,IF(AND(E569<Parameters!$F$17,E569>=Parameters!$G$17),3,IF(AND(E569<Parameters!$G$17,E569>=Parameters!$H$17),4,IF(E569<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F569=\"\"),\"\",IF(F569>Parameters!$E$17,1,IF(AND(F569<Parameters!$E$17,F569>=Parameters!$F$17),2,IF(AND(F569<Parameters!$F$17,F569>=Parameters!$G$17),3,IF(AND(F569<Parameters!$G$17,F569>=Parameters!$H$17),4,IF(F569<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G569=\"\"),\"\",IF(G569>Parameters!$E$17,1,IF(AND(G569<Parameters!$E$17,G569>=Parameters!$F$17),2,IF(AND(G569<Parameters!$F$17,G569>=Parameters!$G$17),3,IF(AND(G569<Parameters!$G$17,G569>=Parameters!$H$17),4,IF(G569<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H569=\"\"),\"\",IF(H569>Parameters!$E$17,1,IF(AND(H569<Parameters!$E$17,H569>=Parameters!$F$17),2,IF(AND(H569<Parameters!$F$17,H569>=Parameters!$G$17),3,IF(AND(H569<Parameters!$G$17,H569>=Parameters!$H$17),4,IF(H569<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I569=\"\"),\"\",IF(I569>Parameters!$E$17,1,IF(AND(I569<Parameters!$E$17,I569>=Parameters!$F$17),2,IF(AND(I569<Parameters!$F$17,I569>=Parameters!$G$17),3,IF(AND(I569<Parameters!$G$17,I569>=Parameters!$H$17),4,IF(I569<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J569=\"\"),\"\",IF(J569>Parameters!$E$17,1,IF(AND(J569<Parameters!$E$17,J569>=Parameters!$F$17),2,IF(AND(J569<Parameters!$F$17,J569>=Parameters!$G$17),3,IF(AND(J569<Parameters!$G$17,J569>=Parameters!$H$17),4,IF(J569<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K569=\"\"),\"\",IF(K569>Parameters!$E$17,1,IF(AND(K569<Parameters!$E$17,K569>=Parameters!$F$17),2,IF(AND(K569<Parameters!$F$17,K569>=Parameters!$G$17),3,IF(AND(K569<Parameters!$G$17,K569>=Parameters!$H$17),4,IF(K569<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L569=\"\"),\"\",IF(L569>Parameters!$E$17,1,IF(AND(L569<Parameters!$E$17,L569>=Parameters!$F$17),2,IF(AND(L569<Parameters!$F$17,L569>=Parameters!$G$17),3,IF(AND(L569<Parameters!$G$17,L569>=Parameters!$H$17),4,IF(L569<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M569=\"\"),\"\",IF(M569>Parameters!$E$17,1,IF(AND(M569<Parameters!$E$17,M569>=Parameters!$F$17),2,IF(AND(M569<Parameters!$F$17,M569>=Parameters!$G$17),3,IF(AND(M569<Parameters!$G$17,M569>=Parameters!$H$17),4,IF(M569<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N569=\"\"),\"\",IF(N569>Parameters!$E$17,1,IF(AND(N569<Parameters!$E$17,N569>=Parameters!$F$17),2,IF(AND(N569<Parameters!$F$17,N569>=Parameters!$G$17),3,IF(AND(N569<Parameters!$G$17,N569>=Parameters!$H$17),4,IF(N569<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O569=\"\"),\"\",IF(O569>Parameters!$E$17,1,IF(AND(O569<Parameters!$E$17,O569>=Parameters!$F$17),2,IF(AND(O569<Parameters!$F$17,O569>=Parameters!$G$17),3,IF(AND(O569<Parameters!$G$17,O569>=Parameters!$H$17),4,IF(O569<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P569=\"\"),\"\",IF(P569>Parameters!$E$17,1,IF(AND(P569<Parameters!$E$17,P569>=Parameters!$F$17),2,IF(AND(P569<Parameters!$F$17,P569>=Parameters!$G$17),3,IF(AND(P569<Parameters!$G$17,P569>=Parameters!$H$17),4,IF(P569<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q569=\"\"),\"\",IF(Q569>Parameters!$E$17,1,IF(AND(Q569<Parameters!$E$17,Q569>=Parameters!$F$17),2,IF(AND(Q569<Parameters!$F$17,Q569>=Parameters!$G$17),3,IF(AND(Q569<Parameters!$G$17,Q569>=Parameters!$H$17),4,IF(Q569<Parameters!$H$17,5,\"\"))))))","v":""}]
[{"$f":"Data!$CN$5","v":"Cash Interest Coverage"},{"$f":"Companies!B38","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B570,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B570,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A570,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B570,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B570,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A570,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B570,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B570,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A570,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B570,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B570,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A570,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B570,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B570,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A570,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B570,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B570,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A570,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B570,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B570,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A570,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B570,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B570,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A570,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B570,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B570,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A570,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B570,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B570,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A570,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B570,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B570,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A570,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B570,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B570,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A570,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B570,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B570,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A570,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B570,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B570,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A570,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B570,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B570,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A570,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C570=\"\"),\"\",IF(C570>Parameters!$E$17,1,IF(AND(C570<Parameters!$E$17,C570>=Parameters!$F$17),2,IF(AND(C570<Parameters!$F$17,C570>=Parameters!$G$17),3,IF(AND(C570<Parameters!$G$17,C570>=Parameters!$H$17),4,IF(C570<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D570=\"\"),\"\",IF(D570>Parameters!$E$17,1,IF(AND(D570<Parameters!$E$17,D570>=Parameters!$F$17),2,IF(AND(D570<Parameters!$F$17,D570>=Parameters!$G$17),3,IF(AND(D570<Parameters!$G$17,D570>=Parameters!$H$17),4,IF(D570<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E570=\"\"),\"\",IF(E570>Parameters!$E$17,1,IF(AND(E570<Parameters!$E$17,E570>=Parameters!$F$17),2,IF(AND(E570<Parameters!$F$17,E570>=Parameters!$G$17),3,IF(AND(E570<Parameters!$G$17,E570>=Parameters!$H$17),4,IF(E570<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F570=\"\"),\"\",IF(F570>Parameters!$E$17,1,IF(AND(F570<Parameters!$E$17,F570>=Parameters!$F$17),2,IF(AND(F570<Parameters!$F$17,F570>=Parameters!$G$17),3,IF(AND(F570<Parameters!$G$17,F570>=Parameters!$H$17),4,IF(F570<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G570=\"\"),\"\",IF(G570>Parameters!$E$17,1,IF(AND(G570<Parameters!$E$17,G570>=Parameters!$F$17),2,IF(AND(G570<Parameters!$F$17,G570>=Parameters!$G$17),3,IF(AND(G570<Parameters!$G$17,G570>=Parameters!$H$17),4,IF(G570<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H570=\"\"),\"\",IF(H570>Parameters!$E$17,1,IF(AND(H570<Parameters!$E$17,H570>=Parameters!$F$17),2,IF(AND(H570<Parameters!$F$17,H570>=Parameters!$G$17),3,IF(AND(H570<Parameters!$G$17,H570>=Parameters!$H$17),4,IF(H570<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I570=\"\"),\"\",IF(I570>Parameters!$E$17,1,IF(AND(I570<Parameters!$E$17,I570>=Parameters!$F$17),2,IF(AND(I570<Parameters!$F$17,I570>=Parameters!$G$17),3,IF(AND(I570<Parameters!$G$17,I570>=Parameters!$H$17),4,IF(I570<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J570=\"\"),\"\",IF(J570>Parameters!$E$17,1,IF(AND(J570<Parameters!$E$17,J570>=Parameters!$F$17),2,IF(AND(J570<Parameters!$F$17,J570>=Parameters!$G$17),3,IF(AND(J570<Parameters!$G$17,J570>=Parameters!$H$17),4,IF(J570<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K570=\"\"),\"\",IF(K570>Parameters!$E$17,1,IF(AND(K570<Parameters!$E$17,K570>=Parameters!$F$17),2,IF(AND(K570<Parameters!$F$17,K570>=Parameters!$G$17),3,IF(AND(K570<Parameters!$G$17,K570>=Parameters!$H$17),4,IF(K570<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L570=\"\"),\"\",IF(L570>Parameters!$E$17,1,IF(AND(L570<Parameters!$E$17,L570>=Parameters!$F$17),2,IF(AND(L570<Parameters!$F$17,L570>=Parameters!$G$17),3,IF(AND(L570<Parameters!$G$17,L570>=Parameters!$H$17),4,IF(L570<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M570=\"\"),\"\",IF(M570>Parameters!$E$17,1,IF(AND(M570<Parameters!$E$17,M570>=Parameters!$F$17),2,IF(AND(M570<Parameters!$F$17,M570>=Parameters!$G$17),3,IF(AND(M570<Parameters!$G$17,M570>=Parameters!$H$17),4,IF(M570<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N570=\"\"),\"\",IF(N570>Parameters!$E$17,1,IF(AND(N570<Parameters!$E$17,N570>=Parameters!$F$17),2,IF(AND(N570<Parameters!$F$17,N570>=Parameters!$G$17),3,IF(AND(N570<Parameters!$G$17,N570>=Parameters!$H$17),4,IF(N570<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O570=\"\"),\"\",IF(O570>Parameters!$E$17,1,IF(AND(O570<Parameters!$E$17,O570>=Parameters!$F$17),2,IF(AND(O570<Parameters!$F$17,O570>=Parameters!$G$17),3,IF(AND(O570<Parameters!$G$17,O570>=Parameters!$H$17),4,IF(O570<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P570=\"\"),\"\",IF(P570>Parameters!$E$17,1,IF(AND(P570<Parameters!$E$17,P570>=Parameters!$F$17),2,IF(AND(P570<Parameters!$F$17,P570>=Parameters!$G$17),3,IF(AND(P570<Parameters!$G$17,P570>=Parameters!$H$17),4,IF(P570<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q570=\"\"),\"\",IF(Q570>Parameters!$E$17,1,IF(AND(Q570<Parameters!$E$17,Q570>=Parameters!$F$17),2,IF(AND(Q570<Parameters!$F$17,Q570>=Parameters!$G$17),3,IF(AND(Q570<Parameters!$G$17,Q570>=Parameters!$H$17),4,IF(Q570<Parameters!$H$17,5,\"\"))))))","v":""}]
[{"$f":"Data!$CN$5","v":"Cash Interest Coverage"},{"$f":"Companies!B39","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B571,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B571,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A571,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B571,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B571,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A571,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B571,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B571,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A571,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B571,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B571,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A571,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B571,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B571,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A571,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B571,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B571,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A571,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B571,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B571,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A571,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B571,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B571,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A571,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B571,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B571,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A571,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B571,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B571,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A571,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B571,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B571,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A571,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B571,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B571,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A571,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B571,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B571,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A571,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B571,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B571,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A571,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B571,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B571,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A571,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C571=\"\"),\"\",IF(C571>Parameters!$E$17,1,IF(AND(C571<Parameters!$E$17,C571>=Parameters!$F$17),2,IF(AND(C571<Parameters!$F$17,C571>=Parameters!$G$17),3,IF(AND(C571<Parameters!$G$17,C571>=Parameters!$H$17),4,IF(C571<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D571=\"\"),\"\",IF(D571>Parameters!$E$17,1,IF(AND(D571<Parameters!$E$17,D571>=Parameters!$F$17),2,IF(AND(D571<Parameters!$F$17,D571>=Parameters!$G$17),3,IF(AND(D571<Parameters!$G$17,D571>=Parameters!$H$17),4,IF(D571<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E571=\"\"),\"\",IF(E571>Parameters!$E$17,1,IF(AND(E571<Parameters!$E$17,E571>=Parameters!$F$17),2,IF(AND(E571<Parameters!$F$17,E571>=Parameters!$G$17),3,IF(AND(E571<Parameters!$G$17,E571>=Parameters!$H$17),4,IF(E571<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F571=\"\"),\"\",IF(F571>Parameters!$E$17,1,IF(AND(F571<Parameters!$E$17,F571>=Parameters!$F$17),2,IF(AND(F571<Parameters!$F$17,F571>=Parameters!$G$17),3,IF(AND(F571<Parameters!$G$17,F571>=Parameters!$H$17),4,IF(F571<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G571=\"\"),\"\",IF(G571>Parameters!$E$17,1,IF(AND(G571<Parameters!$E$17,G571>=Parameters!$F$17),2,IF(AND(G571<Parameters!$F$17,G571>=Parameters!$G$17),3,IF(AND(G571<Parameters!$G$17,G571>=Parameters!$H$17),4,IF(G571<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H571=\"\"),\"\",IF(H571>Parameters!$E$17,1,IF(AND(H571<Parameters!$E$17,H571>=Parameters!$F$17),2,IF(AND(H571<Parameters!$F$17,H571>=Parameters!$G$17),3,IF(AND(H571<Parameters!$G$17,H571>=Parameters!$H$17),4,IF(H571<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I571=\"\"),\"\",IF(I571>Parameters!$E$17,1,IF(AND(I571<Parameters!$E$17,I571>=Parameters!$F$17),2,IF(AND(I571<Parameters!$F$17,I571>=Parameters!$G$17),3,IF(AND(I571<Parameters!$G$17,I571>=Parameters!$H$17),4,IF(I571<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J571=\"\"),\"\",IF(J571>Parameters!$E$17,1,IF(AND(J571<Parameters!$E$17,J571>=Parameters!$F$17),2,IF(AND(J571<Parameters!$F$17,J571>=Parameters!$G$17),3,IF(AND(J571<Parameters!$G$17,J571>=Parameters!$H$17),4,IF(J571<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K571=\"\"),\"\",IF(K571>Parameters!$E$17,1,IF(AND(K571<Parameters!$E$17,K571>=Parameters!$F$17),2,IF(AND(K571<Parameters!$F$17,K571>=Parameters!$G$17),3,IF(AND(K571<Parameters!$G$17,K571>=Parameters!$H$17),4,IF(K571<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L571=\"\"),\"\",IF(L571>Parameters!$E$17,1,IF(AND(L571<Parameters!$E$17,L571>=Parameters!$F$17),2,IF(AND(L571<Parameters!$F$17,L571>=Parameters!$G$17),3,IF(AND(L571<Parameters!$G$17,L571>=Parameters!$H$17),4,IF(L571<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M571=\"\"),\"\",IF(M571>Parameters!$E$17,1,IF(AND(M571<Parameters!$E$17,M571>=Parameters!$F$17),2,IF(AND(M571<Parameters!$F$17,M571>=Parameters!$G$17),3,IF(AND(M571<Parameters!$G$17,M571>=Parameters!$H$17),4,IF(M571<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N571=\"\"),\"\",IF(N571>Parameters!$E$17,1,IF(AND(N571<Parameters!$E$17,N571>=Parameters!$F$17),2,IF(AND(N571<Parameters!$F$17,N571>=Parameters!$G$17),3,IF(AND(N571<Parameters!$G$17,N571>=Parameters!$H$17),4,IF(N571<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O571=\"\"),\"\",IF(O571>Parameters!$E$17,1,IF(AND(O571<Parameters!$E$17,O571>=Parameters!$F$17),2,IF(AND(O571<Parameters!$F$17,O571>=Parameters!$G$17),3,IF(AND(O571<Parameters!$G$17,O571>=Parameters!$H$17),4,IF(O571<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P571=\"\"),\"\",IF(P571>Parameters!$E$17,1,IF(AND(P571<Parameters!$E$17,P571>=Parameters!$F$17),2,IF(AND(P571<Parameters!$F$17,P571>=Parameters!$G$17),3,IF(AND(P571<Parameters!$G$17,P571>=Parameters!$H$17),4,IF(P571<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q571=\"\"),\"\",IF(Q571>Parameters!$E$17,1,IF(AND(Q571<Parameters!$E$17,Q571>=Parameters!$F$17),2,IF(AND(Q571<Parameters!$F$17,Q571>=Parameters!$G$17),3,IF(AND(Q571<Parameters!$G$17,Q571>=Parameters!$H$17),4,IF(Q571<Parameters!$H$17,5,\"\"))))))","v":""}]
[{"$f":"Data!$CN$5","v":"Cash Interest Coverage"},{"$f":"Companies!B40","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B572,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B572,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A572,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B572,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B572,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A572,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B572,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B572,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A572,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B572,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B572,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A572,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B572,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B572,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A572,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B572,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B572,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A572,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B572,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B572,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A572,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B572,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B572,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A572,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B572,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B572,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A572,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B572,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B572,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A572,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B572,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B572,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A572,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B572,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B572,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A572,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B572,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B572,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A572,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B572,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B572,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A572,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B572,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B572,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A572,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C572=\"\"),\"\",IF(C572>Parameters!$E$17,1,IF(AND(C572<Parameters!$E$17,C572>=Parameters!$F$17),2,IF(AND(C572<Parameters!$F$17,C572>=Parameters!$G$17),3,IF(AND(C572<Parameters!$G$17,C572>=Parameters!$H$17),4,IF(C572<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D572=\"\"),\"\",IF(D572>Parameters!$E$17,1,IF(AND(D572<Parameters!$E$17,D572>=Parameters!$F$17),2,IF(AND(D572<Parameters!$F$17,D572>=Parameters!$G$17),3,IF(AND(D572<Parameters!$G$17,D572>=Parameters!$H$17),4,IF(D572<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E572=\"\"),\"\",IF(E572>Parameters!$E$17,1,IF(AND(E572<Parameters!$E$17,E572>=Parameters!$F$17),2,IF(AND(E572<Parameters!$F$17,E572>=Parameters!$G$17),3,IF(AND(E572<Parameters!$G$17,E572>=Parameters!$H$17),4,IF(E572<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F572=\"\"),\"\",IF(F572>Parameters!$E$17,1,IF(AND(F572<Parameters!$E$17,F572>=Parameters!$F$17),2,IF(AND(F572<Parameters!$F$17,F572>=Parameters!$G$17),3,IF(AND(F572<Parameters!$G$17,F572>=Parameters!$H$17),4,IF(F572<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G572=\"\"),\"\",IF(G572>Parameters!$E$17,1,IF(AND(G572<Parameters!$E$17,G572>=Parameters!$F$17),2,IF(AND(G572<Parameters!$F$17,G572>=Parameters!$G$17),3,IF(AND(G572<Parameters!$G$17,G572>=Parameters!$H$17),4,IF(G572<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H572=\"\"),\"\",IF(H572>Parameters!$E$17,1,IF(AND(H572<Parameters!$E$17,H572>=Parameters!$F$17),2,IF(AND(H572<Parameters!$F$17,H572>=Parameters!$G$17),3,IF(AND(H572<Parameters!$G$17,H572>=Parameters!$H$17),4,IF(H572<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I572=\"\"),\"\",IF(I572>Parameters!$E$17,1,IF(AND(I572<Parameters!$E$17,I572>=Parameters!$F$17),2,IF(AND(I572<Parameters!$F$17,I572>=Parameters!$G$17),3,IF(AND(I572<Parameters!$G$17,I572>=Parameters!$H$17),4,IF(I572<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J572=\"\"),\"\",IF(J572>Parameters!$E$17,1,IF(AND(J572<Parameters!$E$17,J572>=Parameters!$F$17),2,IF(AND(J572<Parameters!$F$17,J572>=Parameters!$G$17),3,IF(AND(J572<Parameters!$G$17,J572>=Parameters!$H$17),4,IF(J572<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K572=\"\"),\"\",IF(K572>Parameters!$E$17,1,IF(AND(K572<Parameters!$E$17,K572>=Parameters!$F$17),2,IF(AND(K572<Parameters!$F$17,K572>=Parameters!$G$17),3,IF(AND(K572<Parameters!$G$17,K572>=Parameters!$H$17),4,IF(K572<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L572=\"\"),\"\",IF(L572>Parameters!$E$17,1,IF(AND(L572<Parameters!$E$17,L572>=Parameters!$F$17),2,IF(AND(L572<Parameters!$F$17,L572>=Parameters!$G$17),3,IF(AND(L572<Parameters!$G$17,L572>=Parameters!$H$17),4,IF(L572<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M572=\"\"),\"\",IF(M572>Parameters!$E$17,1,IF(AND(M572<Parameters!$E$17,M572>=Parameters!$F$17),2,IF(AND(M572<Parameters!$F$17,M572>=Parameters!$G$17),3,IF(AND(M572<Parameters!$G$17,M572>=Parameters!$H$17),4,IF(M572<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N572=\"\"),\"\",IF(N572>Parameters!$E$17,1,IF(AND(N572<Parameters!$E$17,N572>=Parameters!$F$17),2,IF(AND(N572<Parameters!$F$17,N572>=Parameters!$G$17),3,IF(AND(N572<Parameters!$G$17,N572>=Parameters!$H$17),4,IF(N572<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O572=\"\"),\"\",IF(O572>Parameters!$E$17,1,IF(AND(O572<Parameters!$E$17,O572>=Parameters!$F$17),2,IF(AND(O572<Parameters!$F$17,O572>=Parameters!$G$17),3,IF(AND(O572<Parameters!$G$17,O572>=Parameters!$H$17),4,IF(O572<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P572=\"\"),\"\",IF(P572>Parameters!$E$17,1,IF(AND(P572<Parameters!$E$17,P572>=Parameters!$F$17),2,IF(AND(P572<Parameters!$F$17,P572>=Parameters!$G$17),3,IF(AND(P572<Parameters!$G$17,P572>=Parameters!$H$17),4,IF(P572<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q572=\"\"),\"\",IF(Q572>Parameters!$E$17,1,IF(AND(Q572<Parameters!$E$17,Q572>=Parameters!$F$17),2,IF(AND(Q572<Parameters!$F$17,Q572>=Parameters!$G$17),3,IF(AND(Q572<Parameters!$G$17,Q572>=Parameters!$H$17),4,IF(Q572<Parameters!$H$17,5,\"\"))))))","v":""}]
[{"$f":"Data!$CN$5","v":"Cash Interest Coverage"},{"$f":"Companies!B41","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B573,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B573,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A573,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B573,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B573,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A573,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B573,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B573,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A573,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B573,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B573,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A573,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B573,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B573,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A573,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B573,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B573,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A573,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B573,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B573,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A573,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B573,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B573,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A573,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B573,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B573,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A573,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B573,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B573,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A573,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B573,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B573,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A573,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B573,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B573,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A573,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B573,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B573,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A573,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B573,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B573,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A573,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B573,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B573,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A573,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C573=\"\"),\"\",IF(C573>Parameters!$E$17,1,IF(AND(C573<Parameters!$E$17,C573>=Parameters!$F$17),2,IF(AND(C573<Parameters!$F$17,C573>=Parameters!$G$17),3,IF(AND(C573<Parameters!$G$17,C573>=Parameters!$H$17),4,IF(C573<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D573=\"\"),\"\",IF(D573>Parameters!$E$17,1,IF(AND(D573<Parameters!$E$17,D573>=Parameters!$F$17),2,IF(AND(D573<Parameters!$F$17,D573>=Parameters!$G$17),3,IF(AND(D573<Parameters!$G$17,D573>=Parameters!$H$17),4,IF(D573<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E573=\"\"),\"\",IF(E573>Parameters!$E$17,1,IF(AND(E573<Parameters!$E$17,E573>=Parameters!$F$17),2,IF(AND(E573<Parameters!$F$17,E573>=Parameters!$G$17),3,IF(AND(E573<Parameters!$G$17,E573>=Parameters!$H$17),4,IF(E573<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F573=\"\"),\"\",IF(F573>Parameters!$E$17,1,IF(AND(F573<Parameters!$E$17,F573>=Parameters!$F$17),2,IF(AND(F573<Parameters!$F$17,F573>=Parameters!$G$17),3,IF(AND(F573<Parameters!$G$17,F573>=Parameters!$H$17),4,IF(F573<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G573=\"\"),\"\",IF(G573>Parameters!$E$17,1,IF(AND(G573<Parameters!$E$17,G573>=Parameters!$F$17),2,IF(AND(G573<Parameters!$F$17,G573>=Parameters!$G$17),3,IF(AND(G573<Parameters!$G$17,G573>=Parameters!$H$17),4,IF(G573<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H573=\"\"),\"\",IF(H573>Parameters!$E$17,1,IF(AND(H573<Parameters!$E$17,H573>=Parameters!$F$17),2,IF(AND(H573<Parameters!$F$17,H573>=Parameters!$G$17),3,IF(AND(H573<Parameters!$G$17,H573>=Parameters!$H$17),4,IF(H573<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I573=\"\"),\"\",IF(I573>Parameters!$E$17,1,IF(AND(I573<Parameters!$E$17,I573>=Parameters!$F$17),2,IF(AND(I573<Parameters!$F$17,I573>=Parameters!$G$17),3,IF(AND(I573<Parameters!$G$17,I573>=Parameters!$H$17),4,IF(I573<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J573=\"\"),\"\",IF(J573>Parameters!$E$17,1,IF(AND(J573<Parameters!$E$17,J573>=Parameters!$F$17),2,IF(AND(J573<Parameters!$F$17,J573>=Parameters!$G$17),3,IF(AND(J573<Parameters!$G$17,J573>=Parameters!$H$17),4,IF(J573<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K573=\"\"),\"\",IF(K573>Parameters!$E$17,1,IF(AND(K573<Parameters!$E$17,K573>=Parameters!$F$17),2,IF(AND(K573<Parameters!$F$17,K573>=Parameters!$G$17),3,IF(AND(K573<Parameters!$G$17,K573>=Parameters!$H$17),4,IF(K573<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L573=\"\"),\"\",IF(L573>Parameters!$E$17,1,IF(AND(L573<Parameters!$E$17,L573>=Parameters!$F$17),2,IF(AND(L573<Parameters!$F$17,L573>=Parameters!$G$17),3,IF(AND(L573<Parameters!$G$17,L573>=Parameters!$H$17),4,IF(L573<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M573=\"\"),\"\",IF(M573>Parameters!$E$17,1,IF(AND(M573<Parameters!$E$17,M573>=Parameters!$F$17),2,IF(AND(M573<Parameters!$F$17,M573>=Parameters!$G$17),3,IF(AND(M573<Parameters!$G$17,M573>=Parameters!$H$17),4,IF(M573<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N573=\"\"),\"\",IF(N573>Parameters!$E$17,1,IF(AND(N573<Parameters!$E$17,N573>=Parameters!$F$17),2,IF(AND(N573<Parameters!$F$17,N573>=Parameters!$G$17),3,IF(AND(N573<Parameters!$G$17,N573>=Parameters!$H$17),4,IF(N573<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O573=\"\"),\"\",IF(O573>Parameters!$E$17,1,IF(AND(O573<Parameters!$E$17,O573>=Parameters!$F$17),2,IF(AND(O573<Parameters!$F$17,O573>=Parameters!$G$17),3,IF(AND(O573<Parameters!$G$17,O573>=Parameters!$H$17),4,IF(O573<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P573=\"\"),\"\",IF(P573>Parameters!$E$17,1,IF(AND(P573<Parameters!$E$17,P573>=Parameters!$F$17),2,IF(AND(P573<Parameters!$F$17,P573>=Parameters!$G$17),3,IF(AND(P573<Parameters!$G$17,P573>=Parameters!$H$17),4,IF(P573<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q573=\"\"),\"\",IF(Q573>Parameters!$E$17,1,IF(AND(Q573<Parameters!$E$17,Q573>=Parameters!$F$17),2,IF(AND(Q573<Parameters!$F$17,Q573>=Parameters!$G$17),3,IF(AND(Q573<Parameters!$G$17,Q573>=Parameters!$H$17),4,IF(Q573<Parameters!$H$17,5,\"\"))))))","v":""}]
[{"$f":"Data!$CN$5","v":"Cash Interest Coverage"},{"$f":"Companies!B42","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B574,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B574,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A574,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B574,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B574,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A574,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B574,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B574,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A574,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B574,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B574,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A574,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B574,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B574,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A574,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B574,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B574,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A574,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B574,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B574,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A574,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B574,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B574,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A574,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B574,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B574,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A574,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B574,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B574,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A574,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B574,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B574,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A574,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B574,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B574,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A574,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B574,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B574,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A574,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B574,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B574,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A574,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B574,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B574,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A574,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C574=\"\"),\"\",IF(C574>Parameters!$E$17,1,IF(AND(C574<Parameters!$E$17,C574>=Parameters!$F$17),2,IF(AND(C574<Parameters!$F$17,C574>=Parameters!$G$17),3,IF(AND(C574<Parameters!$G$17,C574>=Parameters!$H$17),4,IF(C574<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D574=\"\"),\"\",IF(D574>Parameters!$E$17,1,IF(AND(D574<Parameters!$E$17,D574>=Parameters!$F$17),2,IF(AND(D574<Parameters!$F$17,D574>=Parameters!$G$17),3,IF(AND(D574<Parameters!$G$17,D574>=Parameters!$H$17),4,IF(D574<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E574=\"\"),\"\",IF(E574>Parameters!$E$17,1,IF(AND(E574<Parameters!$E$17,E574>=Parameters!$F$17),2,IF(AND(E574<Parameters!$F$17,E574>=Parameters!$G$17),3,IF(AND(E574<Parameters!$G$17,E574>=Parameters!$H$17),4,IF(E574<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F574=\"\"),\"\",IF(F574>Parameters!$E$17,1,IF(AND(F574<Parameters!$E$17,F574>=Parameters!$F$17),2,IF(AND(F574<Parameters!$F$17,F574>=Parameters!$G$17),3,IF(AND(F574<Parameters!$G$17,F574>=Parameters!$H$17),4,IF(F574<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G574=\"\"),\"\",IF(G574>Parameters!$E$17,1,IF(AND(G574<Parameters!$E$17,G574>=Parameters!$F$17),2,IF(AND(G574<Parameters!$F$17,G574>=Parameters!$G$17),3,IF(AND(G574<Parameters!$G$17,G574>=Parameters!$H$17),4,IF(G574<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H574=\"\"),\"\",IF(H574>Parameters!$E$17,1,IF(AND(H574<Parameters!$E$17,H574>=Parameters!$F$17),2,IF(AND(H574<Parameters!$F$17,H574>=Parameters!$G$17),3,IF(AND(H574<Parameters!$G$17,H574>=Parameters!$H$17),4,IF(H574<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I574=\"\"),\"\",IF(I574>Parameters!$E$17,1,IF(AND(I574<Parameters!$E$17,I574>=Parameters!$F$17),2,IF(AND(I574<Parameters!$F$17,I574>=Parameters!$G$17),3,IF(AND(I574<Parameters!$G$17,I574>=Parameters!$H$17),4,IF(I574<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J574=\"\"),\"\",IF(J574>Parameters!$E$17,1,IF(AND(J574<Parameters!$E$17,J574>=Parameters!$F$17),2,IF(AND(J574<Parameters!$F$17,J574>=Parameters!$G$17),3,IF(AND(J574<Parameters!$G$17,J574>=Parameters!$H$17),4,IF(J574<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K574=\"\"),\"\",IF(K574>Parameters!$E$17,1,IF(AND(K574<Parameters!$E$17,K574>=Parameters!$F$17),2,IF(AND(K574<Parameters!$F$17,K574>=Parameters!$G$17),3,IF(AND(K574<Parameters!$G$17,K574>=Parameters!$H$17),4,IF(K574<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L574=\"\"),\"\",IF(L574>Parameters!$E$17,1,IF(AND(L574<Parameters!$E$17,L574>=Parameters!$F$17),2,IF(AND(L574<Parameters!$F$17,L574>=Parameters!$G$17),3,IF(AND(L574<Parameters!$G$17,L574>=Parameters!$H$17),4,IF(L574<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M574=\"\"),\"\",IF(M574>Parameters!$E$17,1,IF(AND(M574<Parameters!$E$17,M574>=Parameters!$F$17),2,IF(AND(M574<Parameters!$F$17,M574>=Parameters!$G$17),3,IF(AND(M574<Parameters!$G$17,M574>=Parameters!$H$17),4,IF(M574<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N574=\"\"),\"\",IF(N574>Parameters!$E$17,1,IF(AND(N574<Parameters!$E$17,N574>=Parameters!$F$17),2,IF(AND(N574<Parameters!$F$17,N574>=Parameters!$G$17),3,IF(AND(N574<Parameters!$G$17,N574>=Parameters!$H$17),4,IF(N574<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O574=\"\"),\"\",IF(O574>Parameters!$E$17,1,IF(AND(O574<Parameters!$E$17,O574>=Parameters!$F$17),2,IF(AND(O574<Parameters!$F$17,O574>=Parameters!$G$17),3,IF(AND(O574<Parameters!$G$17,O574>=Parameters!$H$17),4,IF(O574<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P574=\"\"),\"\",IF(P574>Parameters!$E$17,1,IF(AND(P574<Parameters!$E$17,P574>=Parameters!$F$17),2,IF(AND(P574<Parameters!$F$17,P574>=Parameters!$G$17),3,IF(AND(P574<Parameters!$G$17,P574>=Parameters!$H$17),4,IF(P574<Parameters!$H$17,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q574=\"\"),\"\",IF(Q574>Parameters!$E$17,1,IF(AND(Q574<Parameters!$E$17,Q574>=Parameters!$F$17),2,IF(AND(Q574<Parameters!$F$17,Q574>=Parameters!$G$17),3,IF(AND(Q574<Parameters!$G$17,Q574>=Parameters!$H$17),4,IF(Q574<Parameters!$H$17,5,\"\"))))))","v":""}]
[]
[{"$f":"Data!$CQ$5","v":"50% Test"},{"$f":"Companies!B3","v":0},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B576,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B576,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A576,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B576,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B576,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A576,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B576,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B576,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A576,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B576,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B576,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A576,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B576,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B576,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A576,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B576,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B576,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A576,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B576,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B576,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A576,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B576,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B576,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A576,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B576,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B576,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A576,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B576,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B576,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A576,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B576,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B576,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A576,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B576,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B576,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A576,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B576,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B576,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A576,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B576,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B576,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A576,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B576,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B576,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A576,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C576=\"\"),\"\",IF(C576<Parameters!$E$22,1,IF(AND(C576>Parameters!$E$22,C576<=Parameters!$F$22),2,IF(AND(C576>Parameters!$F$22,C576<=Parameters!$G$22),3,IF(AND(C576>Parameters!$G$22,C576<=Parameters!$H$22),4,IF(C576>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D576=\"\"),\"\",IF(D576<Parameters!$E$22,1,IF(AND(D576>Parameters!$E$22,D576<=Parameters!$F$22),2,IF(AND(D576>Parameters!$F$22,D576<=Parameters!$G$22),3,IF(AND(D576>Parameters!$G$22,D576<=Parameters!$H$22),4,IF(D576>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E576=\"\"),\"\",IF(E576<Parameters!$E$22,1,IF(AND(E576>Parameters!$E$22,E576<=Parameters!$F$22),2,IF(AND(E576>Parameters!$F$22,E576<=Parameters!$G$22),3,IF(AND(E576>Parameters!$G$22,E576<=Parameters!$H$22),4,IF(E576>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F576=\"\"),\"\",IF(F576<Parameters!$E$22,1,IF(AND(F576>Parameters!$E$22,F576<=Parameters!$F$22),2,IF(AND(F576>Parameters!$F$22,F576<=Parameters!$G$22),3,IF(AND(F576>Parameters!$G$22,F576<=Parameters!$H$22),4,IF(F576>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G576=\"\"),\"\",IF(G576<Parameters!$E$22,1,IF(AND(G576>Parameters!$E$22,G576<=Parameters!$F$22),2,IF(AND(G576>Parameters!$F$22,G576<=Parameters!$G$22),3,IF(AND(G576>Parameters!$G$22,G576<=Parameters!$H$22),4,IF(G576>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H576=\"\"),\"\",IF(H576<Parameters!$E$22,1,IF(AND(H576>Parameters!$E$22,H576<=Parameters!$F$22),2,IF(AND(H576>Parameters!$F$22,H576<=Parameters!$G$22),3,IF(AND(H576>Parameters!$G$22,H576<=Parameters!$H$22),4,IF(H576>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I576=\"\"),\"\",IF(I576<Parameters!$E$22,1,IF(AND(I576>Parameters!$E$22,I576<=Parameters!$F$22),2,IF(AND(I576>Parameters!$F$22,I576<=Parameters!$G$22),3,IF(AND(I576>Parameters!$G$22,I576<=Parameters!$H$22),4,IF(I576>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J576=\"\"),\"\",IF(J576<Parameters!$E$22,1,IF(AND(J576>Parameters!$E$22,J576<=Parameters!$F$22),2,IF(AND(J576>Parameters!$F$22,J576<=Parameters!$G$22),3,IF(AND(J576>Parameters!$G$22,J576<=Parameters!$H$22),4,IF(J576>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K576=\"\"),\"\",IF(K576<Parameters!$E$22,1,IF(AND(K576>Parameters!$E$22,K576<=Parameters!$F$22),2,IF(AND(K576>Parameters!$F$22,K576<=Parameters!$G$22),3,IF(AND(K576>Parameters!$G$22,K576<=Parameters!$H$22),4,IF(K576>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L576=\"\"),\"\",IF(L576<Parameters!$E$22,1,IF(AND(L576>Parameters!$E$22,L576<=Parameters!$F$22),2,IF(AND(L576>Parameters!$F$22,L576<=Parameters!$G$22),3,IF(AND(L576>Parameters!$G$22,L576<=Parameters!$H$22),4,IF(L576>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M576=\"\"),\"\",IF(M576<Parameters!$E$22,1,IF(AND(M576>Parameters!$E$22,M576<=Parameters!$F$22),2,IF(AND(M576>Parameters!$F$22,M576<=Parameters!$G$22),3,IF(AND(M576>Parameters!$G$22,M576<=Parameters!$H$22),4,IF(M576>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N576=\"\"),\"\",IF(N576<Parameters!$E$22,1,IF(AND(N576>Parameters!$E$22,N576<=Parameters!$F$22),2,IF(AND(N576>Parameters!$F$22,N576<=Parameters!$G$22),3,IF(AND(N576>Parameters!$G$22,N576<=Parameters!$H$22),4,IF(N576>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O576=\"\"),\"\",IF(O576<Parameters!$E$22,1,IF(AND(O576>Parameters!$E$22,O576<=Parameters!$F$22),2,IF(AND(O576>Parameters!$F$22,O576<=Parameters!$G$22),3,IF(AND(O576>Parameters!$G$22,O576<=Parameters!$H$22),4,IF(O576>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P576=\"\"),\"\",IF(P576<Parameters!$E$22,1,IF(AND(P576>Parameters!$E$22,P576<=Parameters!$F$22),2,IF(AND(P576>Parameters!$F$22,P576<=Parameters!$G$22),3,IF(AND(P576>Parameters!$G$22,P576<=Parameters!$H$22),4,IF(P576>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q576=\"\"),\"\",IF(Q576<Parameters!$E$22,1,IF(AND(Q576>Parameters!$E$22,Q576<=Parameters!$F$22),2,IF(AND(Q576>Parameters!$F$22,Q576<=Parameters!$G$22),3,IF(AND(Q576>Parameters!$G$22,Q576<=Parameters!$H$22),4,IF(Q576>Parameters!$H$22,5,\"\"))))))","v":""}]
[{"$f":"Data!$CQ$5","v":"50% Test"},{"$f":"Companies!B4","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B577,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B577,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A577,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B577,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B577,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A577,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B577,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B577,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A577,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B577,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B577,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A577,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B577,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B577,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A577,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B577,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B577,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A577,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B577,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B577,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A577,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B577,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B577,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A577,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B577,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B577,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A577,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B577,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B577,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A577,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B577,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B577,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A577,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B577,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B577,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A577,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B577,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B577,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A577,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B577,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B577,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A577,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B577,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B577,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A577,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C577=\"\"),\"\",IF(C577<Parameters!$E$22,1,IF(AND(C577>Parameters!$E$22,C577<=Parameters!$F$22),2,IF(AND(C577>Parameters!$F$22,C577<=Parameters!$G$22),3,IF(AND(C577>Parameters!$G$22,C577<=Parameters!$H$22),4,IF(C577>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D577=\"\"),\"\",IF(D577<Parameters!$E$22,1,IF(AND(D577>Parameters!$E$22,D577<=Parameters!$F$22),2,IF(AND(D577>Parameters!$F$22,D577<=Parameters!$G$22),3,IF(AND(D577>Parameters!$G$22,D577<=Parameters!$H$22),4,IF(D577>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E577=\"\"),\"\",IF(E577<Parameters!$E$22,1,IF(AND(E577>Parameters!$E$22,E577<=Parameters!$F$22),2,IF(AND(E577>Parameters!$F$22,E577<=Parameters!$G$22),3,IF(AND(E577>Parameters!$G$22,E577<=Parameters!$H$22),4,IF(E577>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F577=\"\"),\"\",IF(F577<Parameters!$E$22,1,IF(AND(F577>Parameters!$E$22,F577<=Parameters!$F$22),2,IF(AND(F577>Parameters!$F$22,F577<=Parameters!$G$22),3,IF(AND(F577>Parameters!$G$22,F577<=Parameters!$H$22),4,IF(F577>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G577=\"\"),\"\",IF(G577<Parameters!$E$22,1,IF(AND(G577>Parameters!$E$22,G577<=Parameters!$F$22),2,IF(AND(G577>Parameters!$F$22,G577<=Parameters!$G$22),3,IF(AND(G577>Parameters!$G$22,G577<=Parameters!$H$22),4,IF(G577>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H577=\"\"),\"\",IF(H577<Parameters!$E$22,1,IF(AND(H577>Parameters!$E$22,H577<=Parameters!$F$22),2,IF(AND(H577>Parameters!$F$22,H577<=Parameters!$G$22),3,IF(AND(H577>Parameters!$G$22,H577<=Parameters!$H$22),4,IF(H577>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I577=\"\"),\"\",IF(I577<Parameters!$E$22,1,IF(AND(I577>Parameters!$E$22,I577<=Parameters!$F$22),2,IF(AND(I577>Parameters!$F$22,I577<=Parameters!$G$22),3,IF(AND(I577>Parameters!$G$22,I577<=Parameters!$H$22),4,IF(I577>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J577=\"\"),\"\",IF(J577<Parameters!$E$22,1,IF(AND(J577>Parameters!$E$22,J577<=Parameters!$F$22),2,IF(AND(J577>Parameters!$F$22,J577<=Parameters!$G$22),3,IF(AND(J577>Parameters!$G$22,J577<=Parameters!$H$22),4,IF(J577>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K577=\"\"),\"\",IF(K577<Parameters!$E$22,1,IF(AND(K577>Parameters!$E$22,K577<=Parameters!$F$22),2,IF(AND(K577>Parameters!$F$22,K577<=Parameters!$G$22),3,IF(AND(K577>Parameters!$G$22,K577<=Parameters!$H$22),4,IF(K577>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L577=\"\"),\"\",IF(L577<Parameters!$E$22,1,IF(AND(L577>Parameters!$E$22,L577<=Parameters!$F$22),2,IF(AND(L577>Parameters!$F$22,L577<=Parameters!$G$22),3,IF(AND(L577>Parameters!$G$22,L577<=Parameters!$H$22),4,IF(L577>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M577=\"\"),\"\",IF(M577<Parameters!$E$22,1,IF(AND(M577>Parameters!$E$22,M577<=Parameters!$F$22),2,IF(AND(M577>Parameters!$F$22,M577<=Parameters!$G$22),3,IF(AND(M577>Parameters!$G$22,M577<=Parameters!$H$22),4,IF(M577>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N577=\"\"),\"\",IF(N577<Parameters!$E$22,1,IF(AND(N577>Parameters!$E$22,N577<=Parameters!$F$22),2,IF(AND(N577>Parameters!$F$22,N577<=Parameters!$G$22),3,IF(AND(N577>Parameters!$G$22,N577<=Parameters!$H$22),4,IF(N577>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O577=\"\"),\"\",IF(O577<Parameters!$E$22,1,IF(AND(O577>Parameters!$E$22,O577<=Parameters!$F$22),2,IF(AND(O577>Parameters!$F$22,O577<=Parameters!$G$22),3,IF(AND(O577>Parameters!$G$22,O577<=Parameters!$H$22),4,IF(O577>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P577=\"\"),\"\",IF(P577<Parameters!$E$22,1,IF(AND(P577>Parameters!$E$22,P577<=Parameters!$F$22),2,IF(AND(P577>Parameters!$F$22,P577<=Parameters!$G$22),3,IF(AND(P577>Parameters!$G$22,P577<=Parameters!$H$22),4,IF(P577>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q577=\"\"),\"\",IF(Q577<Parameters!$E$22,1,IF(AND(Q577>Parameters!$E$22,Q577<=Parameters!$F$22),2,IF(AND(Q577>Parameters!$F$22,Q577<=Parameters!$G$22),3,IF(AND(Q577>Parameters!$G$22,Q577<=Parameters!$H$22),4,IF(Q577>Parameters!$H$22,5,\"\"))))))","v":""}]
[{"$f":"Data!$CQ$5","v":"50% Test"},{"$f":"Companies!B5","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B578,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B578,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A578,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B578,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B578,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A578,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B578,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B578,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A578,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B578,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B578,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A578,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B578,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B578,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A578,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B578,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B578,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A578,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B578,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B578,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A578,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B578,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B578,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A578,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B578,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B578,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A578,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B578,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B578,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A578,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B578,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B578,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A578,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B578,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B578,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A578,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B578,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B578,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A578,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B578,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B578,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A578,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B578,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B578,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A578,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C578=\"\"),\"\",IF(C578<Parameters!$E$22,1,IF(AND(C578>Parameters!$E$22,C578<=Parameters!$F$22),2,IF(AND(C578>Parameters!$F$22,C578<=Parameters!$G$22),3,IF(AND(C578>Parameters!$G$22,C578<=Parameters!$H$22),4,IF(C578>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D578=\"\"),\"\",IF(D578<Parameters!$E$22,1,IF(AND(D578>Parameters!$E$22,D578<=Parameters!$F$22),2,IF(AND(D578>Parameters!$F$22,D578<=Parameters!$G$22),3,IF(AND(D578>Parameters!$G$22,D578<=Parameters!$H$22),4,IF(D578>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E578=\"\"),\"\",IF(E578<Parameters!$E$22,1,IF(AND(E578>Parameters!$E$22,E578<=Parameters!$F$22),2,IF(AND(E578>Parameters!$F$22,E578<=Parameters!$G$22),3,IF(AND(E578>Parameters!$G$22,E578<=Parameters!$H$22),4,IF(E578>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F578=\"\"),\"\",IF(F578<Parameters!$E$22,1,IF(AND(F578>Parameters!$E$22,F578<=Parameters!$F$22),2,IF(AND(F578>Parameters!$F$22,F578<=Parameters!$G$22),3,IF(AND(F578>Parameters!$G$22,F578<=Parameters!$H$22),4,IF(F578>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G578=\"\"),\"\",IF(G578<Parameters!$E$22,1,IF(AND(G578>Parameters!$E$22,G578<=Parameters!$F$22),2,IF(AND(G578>Parameters!$F$22,G578<=Parameters!$G$22),3,IF(AND(G578>Parameters!$G$22,G578<=Parameters!$H$22),4,IF(G578>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H578=\"\"),\"\",IF(H578<Parameters!$E$22,1,IF(AND(H578>Parameters!$E$22,H578<=Parameters!$F$22),2,IF(AND(H578>Parameters!$F$22,H578<=Parameters!$G$22),3,IF(AND(H578>Parameters!$G$22,H578<=Parameters!$H$22),4,IF(H578>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I578=\"\"),\"\",IF(I578<Parameters!$E$22,1,IF(AND(I578>Parameters!$E$22,I578<=Parameters!$F$22),2,IF(AND(I578>Parameters!$F$22,I578<=Parameters!$G$22),3,IF(AND(I578>Parameters!$G$22,I578<=Parameters!$H$22),4,IF(I578>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J578=\"\"),\"\",IF(J578<Parameters!$E$22,1,IF(AND(J578>Parameters!$E$22,J578<=Parameters!$F$22),2,IF(AND(J578>Parameters!$F$22,J578<=Parameters!$G$22),3,IF(AND(J578>Parameters!$G$22,J578<=Parameters!$H$22),4,IF(J578>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K578=\"\"),\"\",IF(K578<Parameters!$E$22,1,IF(AND(K578>Parameters!$E$22,K578<=Parameters!$F$22),2,IF(AND(K578>Parameters!$F$22,K578<=Parameters!$G$22),3,IF(AND(K578>Parameters!$G$22,K578<=Parameters!$H$22),4,IF(K578>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L578=\"\"),\"\",IF(L578<Parameters!$E$22,1,IF(AND(L578>Parameters!$E$22,L578<=Parameters!$F$22),2,IF(AND(L578>Parameters!$F$22,L578<=Parameters!$G$22),3,IF(AND(L578>Parameters!$G$22,L578<=Parameters!$H$22),4,IF(L578>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M578=\"\"),\"\",IF(M578<Parameters!$E$22,1,IF(AND(M578>Parameters!$E$22,M578<=Parameters!$F$22),2,IF(AND(M578>Parameters!$F$22,M578<=Parameters!$G$22),3,IF(AND(M578>Parameters!$G$22,M578<=Parameters!$H$22),4,IF(M578>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N578=\"\"),\"\",IF(N578<Parameters!$E$22,1,IF(AND(N578>Parameters!$E$22,N578<=Parameters!$F$22),2,IF(AND(N578>Parameters!$F$22,N578<=Parameters!$G$22),3,IF(AND(N578>Parameters!$G$22,N578<=Parameters!$H$22),4,IF(N578>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O578=\"\"),\"\",IF(O578<Parameters!$E$22,1,IF(AND(O578>Parameters!$E$22,O578<=Parameters!$F$22),2,IF(AND(O578>Parameters!$F$22,O578<=Parameters!$G$22),3,IF(AND(O578>Parameters!$G$22,O578<=Parameters!$H$22),4,IF(O578>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P578=\"\"),\"\",IF(P578<Parameters!$E$22,1,IF(AND(P578>Parameters!$E$22,P578<=Parameters!$F$22),2,IF(AND(P578>Parameters!$F$22,P578<=Parameters!$G$22),3,IF(AND(P578>Parameters!$G$22,P578<=Parameters!$H$22),4,IF(P578>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q578=\"\"),\"\",IF(Q578<Parameters!$E$22,1,IF(AND(Q578>Parameters!$E$22,Q578<=Parameters!$F$22),2,IF(AND(Q578>Parameters!$F$22,Q578<=Parameters!$G$22),3,IF(AND(Q578>Parameters!$G$22,Q578<=Parameters!$H$22),4,IF(Q578>Parameters!$H$22,5,\"\"))))))","v":""}]
[{"$f":"Data!$CQ$5","v":"50% Test"},{"$f":"Companies!B6","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B579,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B579,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A579,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B579,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B579,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A579,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B579,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B579,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A579,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B579,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B579,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A579,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B579,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B579,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A579,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B579,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B579,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A579,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B579,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B579,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A579,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B579,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B579,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A579,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B579,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B579,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A579,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B579,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B579,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A579,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B579,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B579,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A579,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B579,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B579,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A579,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B579,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B579,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A579,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B579,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B579,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A579,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B579,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B579,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A579,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C579=\"\"),\"\",IF(C579<Parameters!$E$22,1,IF(AND(C579>Parameters!$E$22,C579<=Parameters!$F$22),2,IF(AND(C579>Parameters!$F$22,C579<=Parameters!$G$22),3,IF(AND(C579>Parameters!$G$22,C579<=Parameters!$H$22),4,IF(C579>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D579=\"\"),\"\",IF(D579<Parameters!$E$22,1,IF(AND(D579>Parameters!$E$22,D579<=Parameters!$F$22),2,IF(AND(D579>Parameters!$F$22,D579<=Parameters!$G$22),3,IF(AND(D579>Parameters!$G$22,D579<=Parameters!$H$22),4,IF(D579>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E579=\"\"),\"\",IF(E579<Parameters!$E$22,1,IF(AND(E579>Parameters!$E$22,E579<=Parameters!$F$22),2,IF(AND(E579>Parameters!$F$22,E579<=Parameters!$G$22),3,IF(AND(E579>Parameters!$G$22,E579<=Parameters!$H$22),4,IF(E579>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F579=\"\"),\"\",IF(F579<Parameters!$E$22,1,IF(AND(F579>Parameters!$E$22,F579<=Parameters!$F$22),2,IF(AND(F579>Parameters!$F$22,F579<=Parameters!$G$22),3,IF(AND(F579>Parameters!$G$22,F579<=Parameters!$H$22),4,IF(F579>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G579=\"\"),\"\",IF(G579<Parameters!$E$22,1,IF(AND(G579>Parameters!$E$22,G579<=Parameters!$F$22),2,IF(AND(G579>Parameters!$F$22,G579<=Parameters!$G$22),3,IF(AND(G579>Parameters!$G$22,G579<=Parameters!$H$22),4,IF(G579>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H579=\"\"),\"\",IF(H579<Parameters!$E$22,1,IF(AND(H579>Parameters!$E$22,H579<=Parameters!$F$22),2,IF(AND(H579>Parameters!$F$22,H579<=Parameters!$G$22),3,IF(AND(H579>Parameters!$G$22,H579<=Parameters!$H$22),4,IF(H579>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I579=\"\"),\"\",IF(I579<Parameters!$E$22,1,IF(AND(I579>Parameters!$E$22,I579<=Parameters!$F$22),2,IF(AND(I579>Parameters!$F$22,I579<=Parameters!$G$22),3,IF(AND(I579>Parameters!$G$22,I579<=Parameters!$H$22),4,IF(I579>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J579=\"\"),\"\",IF(J579<Parameters!$E$22,1,IF(AND(J579>Parameters!$E$22,J579<=Parameters!$F$22),2,IF(AND(J579>Parameters!$F$22,J579<=Parameters!$G$22),3,IF(AND(J579>Parameters!$G$22,J579<=Parameters!$H$22),4,IF(J579>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K579=\"\"),\"\",IF(K579<Parameters!$E$22,1,IF(AND(K579>Parameters!$E$22,K579<=Parameters!$F$22),2,IF(AND(K579>Parameters!$F$22,K579<=Parameters!$G$22),3,IF(AND(K579>Parameters!$G$22,K579<=Parameters!$H$22),4,IF(K579>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L579=\"\"),\"\",IF(L579<Parameters!$E$22,1,IF(AND(L579>Parameters!$E$22,L579<=Parameters!$F$22),2,IF(AND(L579>Parameters!$F$22,L579<=Parameters!$G$22),3,IF(AND(L579>Parameters!$G$22,L579<=Parameters!$H$22),4,IF(L579>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M579=\"\"),\"\",IF(M579<Parameters!$E$22,1,IF(AND(M579>Parameters!$E$22,M579<=Parameters!$F$22),2,IF(AND(M579>Parameters!$F$22,M579<=Parameters!$G$22),3,IF(AND(M579>Parameters!$G$22,M579<=Parameters!$H$22),4,IF(M579>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N579=\"\"),\"\",IF(N579<Parameters!$E$22,1,IF(AND(N579>Parameters!$E$22,N579<=Parameters!$F$22),2,IF(AND(N579>Parameters!$F$22,N579<=Parameters!$G$22),3,IF(AND(N579>Parameters!$G$22,N579<=Parameters!$H$22),4,IF(N579>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O579=\"\"),\"\",IF(O579<Parameters!$E$22,1,IF(AND(O579>Parameters!$E$22,O579<=Parameters!$F$22),2,IF(AND(O579>Parameters!$F$22,O579<=Parameters!$G$22),3,IF(AND(O579>Parameters!$G$22,O579<=Parameters!$H$22),4,IF(O579>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P579=\"\"),\"\",IF(P579<Parameters!$E$22,1,IF(AND(P579>Parameters!$E$22,P579<=Parameters!$F$22),2,IF(AND(P579>Parameters!$F$22,P579<=Parameters!$G$22),3,IF(AND(P579>Parameters!$G$22,P579<=Parameters!$H$22),4,IF(P579>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q579=\"\"),\"\",IF(Q579<Parameters!$E$22,1,IF(AND(Q579>Parameters!$E$22,Q579<=Parameters!$F$22),2,IF(AND(Q579>Parameters!$F$22,Q579<=Parameters!$G$22),3,IF(AND(Q579>Parameters!$G$22,Q579<=Parameters!$H$22),4,IF(Q579>Parameters!$H$22,5,\"\"))))))","v":""}]
[{"$f":"Data!$CQ$5","v":"50% Test"},{"$f":"Companies!B7","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B580,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B580,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A580,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B580,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B580,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A580,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B580,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B580,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A580,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B580,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B580,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A580,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B580,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B580,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A580,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B580,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B580,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A580,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B580,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B580,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A580,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B580,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B580,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A580,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B580,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B580,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A580,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B580,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B580,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A580,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B580,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B580,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A580,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B580,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B580,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A580,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B580,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B580,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A580,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B580,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B580,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A580,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B580,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B580,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A580,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C580=\"\"),\"\",IF(C580<Parameters!$E$22,1,IF(AND(C580>Parameters!$E$22,C580<=Parameters!$F$22),2,IF(AND(C580>Parameters!$F$22,C580<=Parameters!$G$22),3,IF(AND(C580>Parameters!$G$22,C580<=Parameters!$H$22),4,IF(C580>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D580=\"\"),\"\",IF(D580<Parameters!$E$22,1,IF(AND(D580>Parameters!$E$22,D580<=Parameters!$F$22),2,IF(AND(D580>Parameters!$F$22,D580<=Parameters!$G$22),3,IF(AND(D580>Parameters!$G$22,D580<=Parameters!$H$22),4,IF(D580>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E580=\"\"),\"\",IF(E580<Parameters!$E$22,1,IF(AND(E580>Parameters!$E$22,E580<=Parameters!$F$22),2,IF(AND(E580>Parameters!$F$22,E580<=Parameters!$G$22),3,IF(AND(E580>Parameters!$G$22,E580<=Parameters!$H$22),4,IF(E580>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F580=\"\"),\"\",IF(F580<Parameters!$E$22,1,IF(AND(F580>Parameters!$E$22,F580<=Parameters!$F$22),2,IF(AND(F580>Parameters!$F$22,F580<=Parameters!$G$22),3,IF(AND(F580>Parameters!$G$22,F580<=Parameters!$H$22),4,IF(F580>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G580=\"\"),\"\",IF(G580<Parameters!$E$22,1,IF(AND(G580>Parameters!$E$22,G580<=Parameters!$F$22),2,IF(AND(G580>Parameters!$F$22,G580<=Parameters!$G$22),3,IF(AND(G580>Parameters!$G$22,G580<=Parameters!$H$22),4,IF(G580>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H580=\"\"),\"\",IF(H580<Parameters!$E$22,1,IF(AND(H580>Parameters!$E$22,H580<=Parameters!$F$22),2,IF(AND(H580>Parameters!$F$22,H580<=Parameters!$G$22),3,IF(AND(H580>Parameters!$G$22,H580<=Parameters!$H$22),4,IF(H580>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I580=\"\"),\"\",IF(I580<Parameters!$E$22,1,IF(AND(I580>Parameters!$E$22,I580<=Parameters!$F$22),2,IF(AND(I580>Parameters!$F$22,I580<=Parameters!$G$22),3,IF(AND(I580>Parameters!$G$22,I580<=Parameters!$H$22),4,IF(I580>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J580=\"\"),\"\",IF(J580<Parameters!$E$22,1,IF(AND(J580>Parameters!$E$22,J580<=Parameters!$F$22),2,IF(AND(J580>Parameters!$F$22,J580<=Parameters!$G$22),3,IF(AND(J580>Parameters!$G$22,J580<=Parameters!$H$22),4,IF(J580>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K580=\"\"),\"\",IF(K580<Parameters!$E$22,1,IF(AND(K580>Parameters!$E$22,K580<=Parameters!$F$22),2,IF(AND(K580>Parameters!$F$22,K580<=Parameters!$G$22),3,IF(AND(K580>Parameters!$G$22,K580<=Parameters!$H$22),4,IF(K580>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L580=\"\"),\"\",IF(L580<Parameters!$E$22,1,IF(AND(L580>Parameters!$E$22,L580<=Parameters!$F$22),2,IF(AND(L580>Parameters!$F$22,L580<=Parameters!$G$22),3,IF(AND(L580>Parameters!$G$22,L580<=Parameters!$H$22),4,IF(L580>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M580=\"\"),\"\",IF(M580<Parameters!$E$22,1,IF(AND(M580>Parameters!$E$22,M580<=Parameters!$F$22),2,IF(AND(M580>Parameters!$F$22,M580<=Parameters!$G$22),3,IF(AND(M580>Parameters!$G$22,M580<=Parameters!$H$22),4,IF(M580>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N580=\"\"),\"\",IF(N580<Parameters!$E$22,1,IF(AND(N580>Parameters!$E$22,N580<=Parameters!$F$22),2,IF(AND(N580>Parameters!$F$22,N580<=Parameters!$G$22),3,IF(AND(N580>Parameters!$G$22,N580<=Parameters!$H$22),4,IF(N580>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O580=\"\"),\"\",IF(O580<Parameters!$E$22,1,IF(AND(O580>Parameters!$E$22,O580<=Parameters!$F$22),2,IF(AND(O580>Parameters!$F$22,O580<=Parameters!$G$22),3,IF(AND(O580>Parameters!$G$22,O580<=Parameters!$H$22),4,IF(O580>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P580=\"\"),\"\",IF(P580<Parameters!$E$22,1,IF(AND(P580>Parameters!$E$22,P580<=Parameters!$F$22),2,IF(AND(P580>Parameters!$F$22,P580<=Parameters!$G$22),3,IF(AND(P580>Parameters!$G$22,P580<=Parameters!$H$22),4,IF(P580>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q580=\"\"),\"\",IF(Q580<Parameters!$E$22,1,IF(AND(Q580>Parameters!$E$22,Q580<=Parameters!$F$22),2,IF(AND(Q580>Parameters!$F$22,Q580<=Parameters!$G$22),3,IF(AND(Q580>Parameters!$G$22,Q580<=Parameters!$H$22),4,IF(Q580>Parameters!$H$22,5,\"\"))))))","v":""}]
[{"$f":"Data!$CQ$5","v":"50% Test"},{"$f":"Companies!B8","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B581,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B581,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A581,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B581,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B581,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A581,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B581,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B581,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A581,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B581,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B581,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A581,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B581,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B581,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A581,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B581,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B581,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A581,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B581,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B581,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A581,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B581,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B581,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A581,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B581,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B581,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A581,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B581,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B581,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A581,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B581,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B581,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A581,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B581,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B581,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A581,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B581,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B581,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A581,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B581,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B581,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A581,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B581,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B581,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A581,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C581=\"\"),\"\",IF(C581<Parameters!$E$22,1,IF(AND(C581>Parameters!$E$22,C581<=Parameters!$F$22),2,IF(AND(C581>Parameters!$F$22,C581<=Parameters!$G$22),3,IF(AND(C581>Parameters!$G$22,C581<=Parameters!$H$22),4,IF(C581>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D581=\"\"),\"\",IF(D581<Parameters!$E$22,1,IF(AND(D581>Parameters!$E$22,D581<=Parameters!$F$22),2,IF(AND(D581>Parameters!$F$22,D581<=Parameters!$G$22),3,IF(AND(D581>Parameters!$G$22,D581<=Parameters!$H$22),4,IF(D581>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E581=\"\"),\"\",IF(E581<Parameters!$E$22,1,IF(AND(E581>Parameters!$E$22,E581<=Parameters!$F$22),2,IF(AND(E581>Parameters!$F$22,E581<=Parameters!$G$22),3,IF(AND(E581>Parameters!$G$22,E581<=Parameters!$H$22),4,IF(E581>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F581=\"\"),\"\",IF(F581<Parameters!$E$22,1,IF(AND(F581>Parameters!$E$22,F581<=Parameters!$F$22),2,IF(AND(F581>Parameters!$F$22,F581<=Parameters!$G$22),3,IF(AND(F581>Parameters!$G$22,F581<=Parameters!$H$22),4,IF(F581>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G581=\"\"),\"\",IF(G581<Parameters!$E$22,1,IF(AND(G581>Parameters!$E$22,G581<=Parameters!$F$22),2,IF(AND(G581>Parameters!$F$22,G581<=Parameters!$G$22),3,IF(AND(G581>Parameters!$G$22,G581<=Parameters!$H$22),4,IF(G581>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H581=\"\"),\"\",IF(H581<Parameters!$E$22,1,IF(AND(H581>Parameters!$E$22,H581<=Parameters!$F$22),2,IF(AND(H581>Parameters!$F$22,H581<=Parameters!$G$22),3,IF(AND(H581>Parameters!$G$22,H581<=Parameters!$H$22),4,IF(H581>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I581=\"\"),\"\",IF(I581<Parameters!$E$22,1,IF(AND(I581>Parameters!$E$22,I581<=Parameters!$F$22),2,IF(AND(I581>Parameters!$F$22,I581<=Parameters!$G$22),3,IF(AND(I581>Parameters!$G$22,I581<=Parameters!$H$22),4,IF(I581>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J581=\"\"),\"\",IF(J581<Parameters!$E$22,1,IF(AND(J581>Parameters!$E$22,J581<=Parameters!$F$22),2,IF(AND(J581>Parameters!$F$22,J581<=Parameters!$G$22),3,IF(AND(J581>Parameters!$G$22,J581<=Parameters!$H$22),4,IF(J581>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K581=\"\"),\"\",IF(K581<Parameters!$E$22,1,IF(AND(K581>Parameters!$E$22,K581<=Parameters!$F$22),2,IF(AND(K581>Parameters!$F$22,K581<=Parameters!$G$22),3,IF(AND(K581>Parameters!$G$22,K581<=Parameters!$H$22),4,IF(K581>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L581=\"\"),\"\",IF(L581<Parameters!$E$22,1,IF(AND(L581>Parameters!$E$22,L581<=Parameters!$F$22),2,IF(AND(L581>Parameters!$F$22,L581<=Parameters!$G$22),3,IF(AND(L581>Parameters!$G$22,L581<=Parameters!$H$22),4,IF(L581>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M581=\"\"),\"\",IF(M581<Parameters!$E$22,1,IF(AND(M581>Parameters!$E$22,M581<=Parameters!$F$22),2,IF(AND(M581>Parameters!$F$22,M581<=Parameters!$G$22),3,IF(AND(M581>Parameters!$G$22,M581<=Parameters!$H$22),4,IF(M581>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N581=\"\"),\"\",IF(N581<Parameters!$E$22,1,IF(AND(N581>Parameters!$E$22,N581<=Parameters!$F$22),2,IF(AND(N581>Parameters!$F$22,N581<=Parameters!$G$22),3,IF(AND(N581>Parameters!$G$22,N581<=Parameters!$H$22),4,IF(N581>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O581=\"\"),\"\",IF(O581<Parameters!$E$22,1,IF(AND(O581>Parameters!$E$22,O581<=Parameters!$F$22),2,IF(AND(O581>Parameters!$F$22,O581<=Parameters!$G$22),3,IF(AND(O581>Parameters!$G$22,O581<=Parameters!$H$22),4,IF(O581>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P581=\"\"),\"\",IF(P581<Parameters!$E$22,1,IF(AND(P581>Parameters!$E$22,P581<=Parameters!$F$22),2,IF(AND(P581>Parameters!$F$22,P581<=Parameters!$G$22),3,IF(AND(P581>Parameters!$G$22,P581<=Parameters!$H$22),4,IF(P581>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q581=\"\"),\"\",IF(Q581<Parameters!$E$22,1,IF(AND(Q581>Parameters!$E$22,Q581<=Parameters!$F$22),2,IF(AND(Q581>Parameters!$F$22,Q581<=Parameters!$G$22),3,IF(AND(Q581>Parameters!$G$22,Q581<=Parameters!$H$22),4,IF(Q581>Parameters!$H$22,5,\"\"))))))","v":""}]
[{"$f":"Data!$CQ$5","v":"50% Test"},{"$f":"Companies!B9","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B582,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B582,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A582,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B582,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B582,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A582,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B582,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B582,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A582,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B582,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B582,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A582,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B582,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B582,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A582,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B582,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B582,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A582,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B582,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B582,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A582,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B582,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B582,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A582,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B582,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B582,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A582,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B582,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B582,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A582,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B582,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B582,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A582,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B582,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B582,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A582,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B582,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B582,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A582,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B582,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B582,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A582,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B582,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B582,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A582,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C582=\"\"),\"\",IF(C582<Parameters!$E$22,1,IF(AND(C582>Parameters!$E$22,C582<=Parameters!$F$22),2,IF(AND(C582>Parameters!$F$22,C582<=Parameters!$G$22),3,IF(AND(C582>Parameters!$G$22,C582<=Parameters!$H$22),4,IF(C582>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D582=\"\"),\"\",IF(D582<Parameters!$E$22,1,IF(AND(D582>Parameters!$E$22,D582<=Parameters!$F$22),2,IF(AND(D582>Parameters!$F$22,D582<=Parameters!$G$22),3,IF(AND(D582>Parameters!$G$22,D582<=Parameters!$H$22),4,IF(D582>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E582=\"\"),\"\",IF(E582<Parameters!$E$22,1,IF(AND(E582>Parameters!$E$22,E582<=Parameters!$F$22),2,IF(AND(E582>Parameters!$F$22,E582<=Parameters!$G$22),3,IF(AND(E582>Parameters!$G$22,E582<=Parameters!$H$22),4,IF(E582>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F582=\"\"),\"\",IF(F582<Parameters!$E$22,1,IF(AND(F582>Parameters!$E$22,F582<=Parameters!$F$22),2,IF(AND(F582>Parameters!$F$22,F582<=Parameters!$G$22),3,IF(AND(F582>Parameters!$G$22,F582<=Parameters!$H$22),4,IF(F582>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G582=\"\"),\"\",IF(G582<Parameters!$E$22,1,IF(AND(G582>Parameters!$E$22,G582<=Parameters!$F$22),2,IF(AND(G582>Parameters!$F$22,G582<=Parameters!$G$22),3,IF(AND(G582>Parameters!$G$22,G582<=Parameters!$H$22),4,IF(G582>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H582=\"\"),\"\",IF(H582<Parameters!$E$22,1,IF(AND(H582>Parameters!$E$22,H582<=Parameters!$F$22),2,IF(AND(H582>Parameters!$F$22,H582<=Parameters!$G$22),3,IF(AND(H582>Parameters!$G$22,H582<=Parameters!$H$22),4,IF(H582>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I582=\"\"),\"\",IF(I582<Parameters!$E$22,1,IF(AND(I582>Parameters!$E$22,I582<=Parameters!$F$22),2,IF(AND(I582>Parameters!$F$22,I582<=Parameters!$G$22),3,IF(AND(I582>Parameters!$G$22,I582<=Parameters!$H$22),4,IF(I582>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J582=\"\"),\"\",IF(J582<Parameters!$E$22,1,IF(AND(J582>Parameters!$E$22,J582<=Parameters!$F$22),2,IF(AND(J582>Parameters!$F$22,J582<=Parameters!$G$22),3,IF(AND(J582>Parameters!$G$22,J582<=Parameters!$H$22),4,IF(J582>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K582=\"\"),\"\",IF(K582<Parameters!$E$22,1,IF(AND(K582>Parameters!$E$22,K582<=Parameters!$F$22),2,IF(AND(K582>Parameters!$F$22,K582<=Parameters!$G$22),3,IF(AND(K582>Parameters!$G$22,K582<=Parameters!$H$22),4,IF(K582>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L582=\"\"),\"\",IF(L582<Parameters!$E$22,1,IF(AND(L582>Parameters!$E$22,L582<=Parameters!$F$22),2,IF(AND(L582>Parameters!$F$22,L582<=Parameters!$G$22),3,IF(AND(L582>Parameters!$G$22,L582<=Parameters!$H$22),4,IF(L582>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M582=\"\"),\"\",IF(M582<Parameters!$E$22,1,IF(AND(M582>Parameters!$E$22,M582<=Parameters!$F$22),2,IF(AND(M582>Parameters!$F$22,M582<=Parameters!$G$22),3,IF(AND(M582>Parameters!$G$22,M582<=Parameters!$H$22),4,IF(M582>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N582=\"\"),\"\",IF(N582<Parameters!$E$22,1,IF(AND(N582>Parameters!$E$22,N582<=Parameters!$F$22),2,IF(AND(N582>Parameters!$F$22,N582<=Parameters!$G$22),3,IF(AND(N582>Parameters!$G$22,N582<=Parameters!$H$22),4,IF(N582>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O582=\"\"),\"\",IF(O582<Parameters!$E$22,1,IF(AND(O582>Parameters!$E$22,O582<=Parameters!$F$22),2,IF(AND(O582>Parameters!$F$22,O582<=Parameters!$G$22),3,IF(AND(O582>Parameters!$G$22,O582<=Parameters!$H$22),4,IF(O582>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P582=\"\"),\"\",IF(P582<Parameters!$E$22,1,IF(AND(P582>Parameters!$E$22,P582<=Parameters!$F$22),2,IF(AND(P582>Parameters!$F$22,P582<=Parameters!$G$22),3,IF(AND(P582>Parameters!$G$22,P582<=Parameters!$H$22),4,IF(P582>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q582=\"\"),\"\",IF(Q582<Parameters!$E$22,1,IF(AND(Q582>Parameters!$E$22,Q582<=Parameters!$F$22),2,IF(AND(Q582>Parameters!$F$22,Q582<=Parameters!$G$22),3,IF(AND(Q582>Parameters!$G$22,Q582<=Parameters!$H$22),4,IF(Q582>Parameters!$H$22,5,\"\"))))))","v":""}]
[{"$f":"Data!$CQ$5","v":"50% Test"},{"$f":"Companies!B10","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B583,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B583,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A583,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B583,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B583,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A583,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B583,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B583,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A583,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B583,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B583,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A583,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B583,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B583,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A583,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B583,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B583,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A583,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B583,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B583,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A583,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B583,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B583,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A583,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B583,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B583,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A583,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B583,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B583,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A583,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B583,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B583,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A583,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B583,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B583,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A583,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B583,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B583,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A583,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B583,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B583,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A583,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B583,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B583,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A583,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C583=\"\"),\"\",IF(C583<Parameters!$E$22,1,IF(AND(C583>Parameters!$E$22,C583<=Parameters!$F$22),2,IF(AND(C583>Parameters!$F$22,C583<=Parameters!$G$22),3,IF(AND(C583>Parameters!$G$22,C583<=Parameters!$H$22),4,IF(C583>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D583=\"\"),\"\",IF(D583<Parameters!$E$22,1,IF(AND(D583>Parameters!$E$22,D583<=Parameters!$F$22),2,IF(AND(D583>Parameters!$F$22,D583<=Parameters!$G$22),3,IF(AND(D583>Parameters!$G$22,D583<=Parameters!$H$22),4,IF(D583>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E583=\"\"),\"\",IF(E583<Parameters!$E$22,1,IF(AND(E583>Parameters!$E$22,E583<=Parameters!$F$22),2,IF(AND(E583>Parameters!$F$22,E583<=Parameters!$G$22),3,IF(AND(E583>Parameters!$G$22,E583<=Parameters!$H$22),4,IF(E583>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F583=\"\"),\"\",IF(F583<Parameters!$E$22,1,IF(AND(F583>Parameters!$E$22,F583<=Parameters!$F$22),2,IF(AND(F583>Parameters!$F$22,F583<=Parameters!$G$22),3,IF(AND(F583>Parameters!$G$22,F583<=Parameters!$H$22),4,IF(F583>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G583=\"\"),\"\",IF(G583<Parameters!$E$22,1,IF(AND(G583>Parameters!$E$22,G583<=Parameters!$F$22),2,IF(AND(G583>Parameters!$F$22,G583<=Parameters!$G$22),3,IF(AND(G583>Parameters!$G$22,G583<=Parameters!$H$22),4,IF(G583>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H583=\"\"),\"\",IF(H583<Parameters!$E$22,1,IF(AND(H583>Parameters!$E$22,H583<=Parameters!$F$22),2,IF(AND(H583>Parameters!$F$22,H583<=Parameters!$G$22),3,IF(AND(H583>Parameters!$G$22,H583<=Parameters!$H$22),4,IF(H583>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I583=\"\"),\"\",IF(I583<Parameters!$E$22,1,IF(AND(I583>Parameters!$E$22,I583<=Parameters!$F$22),2,IF(AND(I583>Parameters!$F$22,I583<=Parameters!$G$22),3,IF(AND(I583>Parameters!$G$22,I583<=Parameters!$H$22),4,IF(I583>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J583=\"\"),\"\",IF(J583<Parameters!$E$22,1,IF(AND(J583>Parameters!$E$22,J583<=Parameters!$F$22),2,IF(AND(J583>Parameters!$F$22,J583<=Parameters!$G$22),3,IF(AND(J583>Parameters!$G$22,J583<=Parameters!$H$22),4,IF(J583>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K583=\"\"),\"\",IF(K583<Parameters!$E$22,1,IF(AND(K583>Parameters!$E$22,K583<=Parameters!$F$22),2,IF(AND(K583>Parameters!$F$22,K583<=Parameters!$G$22),3,IF(AND(K583>Parameters!$G$22,K583<=Parameters!$H$22),4,IF(K583>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L583=\"\"),\"\",IF(L583<Parameters!$E$22,1,IF(AND(L583>Parameters!$E$22,L583<=Parameters!$F$22),2,IF(AND(L583>Parameters!$F$22,L583<=Parameters!$G$22),3,IF(AND(L583>Parameters!$G$22,L583<=Parameters!$H$22),4,IF(L583>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M583=\"\"),\"\",IF(M583<Parameters!$E$22,1,IF(AND(M583>Parameters!$E$22,M583<=Parameters!$F$22),2,IF(AND(M583>Parameters!$F$22,M583<=Parameters!$G$22),3,IF(AND(M583>Parameters!$G$22,M583<=Parameters!$H$22),4,IF(M583>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N583=\"\"),\"\",IF(N583<Parameters!$E$22,1,IF(AND(N583>Parameters!$E$22,N583<=Parameters!$F$22),2,IF(AND(N583>Parameters!$F$22,N583<=Parameters!$G$22),3,IF(AND(N583>Parameters!$G$22,N583<=Parameters!$H$22),4,IF(N583>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O583=\"\"),\"\",IF(O583<Parameters!$E$22,1,IF(AND(O583>Parameters!$E$22,O583<=Parameters!$F$22),2,IF(AND(O583>Parameters!$F$22,O583<=Parameters!$G$22),3,IF(AND(O583>Parameters!$G$22,O583<=Parameters!$H$22),4,IF(O583>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P583=\"\"),\"\",IF(P583<Parameters!$E$22,1,IF(AND(P583>Parameters!$E$22,P583<=Parameters!$F$22),2,IF(AND(P583>Parameters!$F$22,P583<=Parameters!$G$22),3,IF(AND(P583>Parameters!$G$22,P583<=Parameters!$H$22),4,IF(P583>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q583=\"\"),\"\",IF(Q583<Parameters!$E$22,1,IF(AND(Q583>Parameters!$E$22,Q583<=Parameters!$F$22),2,IF(AND(Q583>Parameters!$F$22,Q583<=Parameters!$G$22),3,IF(AND(Q583>Parameters!$G$22,Q583<=Parameters!$H$22),4,IF(Q583>Parameters!$H$22,5,\"\"))))))","v":""}]
[{"$f":"Data!$CQ$5","v":"50% Test"},{"$f":"Companies!B11","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B584,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B584,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A584,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B584,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B584,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A584,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B584,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B584,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A584,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B584,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B584,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A584,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B584,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B584,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A584,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B584,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B584,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A584,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B584,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B584,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A584,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B584,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B584,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A584,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B584,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B584,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A584,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B584,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B584,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A584,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B584,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B584,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A584,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B584,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B584,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A584,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B584,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B584,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A584,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B584,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B584,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A584,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B584,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B584,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A584,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C584=\"\"),\"\",IF(C584<Parameters!$E$22,1,IF(AND(C584>Parameters!$E$22,C584<=Parameters!$F$22),2,IF(AND(C584>Parameters!$F$22,C584<=Parameters!$G$22),3,IF(AND(C584>Parameters!$G$22,C584<=Parameters!$H$22),4,IF(C584>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D584=\"\"),\"\",IF(D584<Parameters!$E$22,1,IF(AND(D584>Parameters!$E$22,D584<=Parameters!$F$22),2,IF(AND(D584>Parameters!$F$22,D584<=Parameters!$G$22),3,IF(AND(D584>Parameters!$G$22,D584<=Parameters!$H$22),4,IF(D584>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E584=\"\"),\"\",IF(E584<Parameters!$E$22,1,IF(AND(E584>Parameters!$E$22,E584<=Parameters!$F$22),2,IF(AND(E584>Parameters!$F$22,E584<=Parameters!$G$22),3,IF(AND(E584>Parameters!$G$22,E584<=Parameters!$H$22),4,IF(E584>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F584=\"\"),\"\",IF(F584<Parameters!$E$22,1,IF(AND(F584>Parameters!$E$22,F584<=Parameters!$F$22),2,IF(AND(F584>Parameters!$F$22,F584<=Parameters!$G$22),3,IF(AND(F584>Parameters!$G$22,F584<=Parameters!$H$22),4,IF(F584>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G584=\"\"),\"\",IF(G584<Parameters!$E$22,1,IF(AND(G584>Parameters!$E$22,G584<=Parameters!$F$22),2,IF(AND(G584>Parameters!$F$22,G584<=Parameters!$G$22),3,IF(AND(G584>Parameters!$G$22,G584<=Parameters!$H$22),4,IF(G584>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H584=\"\"),\"\",IF(H584<Parameters!$E$22,1,IF(AND(H584>Parameters!$E$22,H584<=Parameters!$F$22),2,IF(AND(H584>Parameters!$F$22,H584<=Parameters!$G$22),3,IF(AND(H584>Parameters!$G$22,H584<=Parameters!$H$22),4,IF(H584>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I584=\"\"),\"\",IF(I584<Parameters!$E$22,1,IF(AND(I584>Parameters!$E$22,I584<=Parameters!$F$22),2,IF(AND(I584>Parameters!$F$22,I584<=Parameters!$G$22),3,IF(AND(I584>Parameters!$G$22,I584<=Parameters!$H$22),4,IF(I584>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J584=\"\"),\"\",IF(J584<Parameters!$E$22,1,IF(AND(J584>Parameters!$E$22,J584<=Parameters!$F$22),2,IF(AND(J584>Parameters!$F$22,J584<=Parameters!$G$22),3,IF(AND(J584>Parameters!$G$22,J584<=Parameters!$H$22),4,IF(J584>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K584=\"\"),\"\",IF(K584<Parameters!$E$22,1,IF(AND(K584>Parameters!$E$22,K584<=Parameters!$F$22),2,IF(AND(K584>Parameters!$F$22,K584<=Parameters!$G$22),3,IF(AND(K584>Parameters!$G$22,K584<=Parameters!$H$22),4,IF(K584>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L584=\"\"),\"\",IF(L584<Parameters!$E$22,1,IF(AND(L584>Parameters!$E$22,L584<=Parameters!$F$22),2,IF(AND(L584>Parameters!$F$22,L584<=Parameters!$G$22),3,IF(AND(L584>Parameters!$G$22,L584<=Parameters!$H$22),4,IF(L584>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M584=\"\"),\"\",IF(M584<Parameters!$E$22,1,IF(AND(M584>Parameters!$E$22,M584<=Parameters!$F$22),2,IF(AND(M584>Parameters!$F$22,M584<=Parameters!$G$22),3,IF(AND(M584>Parameters!$G$22,M584<=Parameters!$H$22),4,IF(M584>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N584=\"\"),\"\",IF(N584<Parameters!$E$22,1,IF(AND(N584>Parameters!$E$22,N584<=Parameters!$F$22),2,IF(AND(N584>Parameters!$F$22,N584<=Parameters!$G$22),3,IF(AND(N584>Parameters!$G$22,N584<=Parameters!$H$22),4,IF(N584>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O584=\"\"),\"\",IF(O584<Parameters!$E$22,1,IF(AND(O584>Parameters!$E$22,O584<=Parameters!$F$22),2,IF(AND(O584>Parameters!$F$22,O584<=Parameters!$G$22),3,IF(AND(O584>Parameters!$G$22,O584<=Parameters!$H$22),4,IF(O584>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P584=\"\"),\"\",IF(P584<Parameters!$E$22,1,IF(AND(P584>Parameters!$E$22,P584<=Parameters!$F$22),2,IF(AND(P584>Parameters!$F$22,P584<=Parameters!$G$22),3,IF(AND(P584>Parameters!$G$22,P584<=Parameters!$H$22),4,IF(P584>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q584=\"\"),\"\",IF(Q584<Parameters!$E$22,1,IF(AND(Q584>Parameters!$E$22,Q584<=Parameters!$F$22),2,IF(AND(Q584>Parameters!$F$22,Q584<=Parameters!$G$22),3,IF(AND(Q584>Parameters!$G$22,Q584<=Parameters!$H$22),4,IF(Q584>Parameters!$H$22,5,\"\"))))))","v":""}]
[{"$f":"Data!$CQ$5","v":"50% Test"},{"$f":"Companies!B12","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B585,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B585,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A585,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B585,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B585,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A585,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B585,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B585,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A585,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B585,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B585,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A585,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B585,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B585,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A585,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B585,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B585,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A585,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B585,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B585,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A585,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B585,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B585,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A585,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B585,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B585,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A585,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B585,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B585,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A585,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B585,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B585,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A585,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B585,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B585,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A585,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B585,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B585,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A585,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B585,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B585,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A585,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B585,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B585,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A585,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C585=\"\"),\"\",IF(C585<Parameters!$E$22,1,IF(AND(C585>Parameters!$E$22,C585<=Parameters!$F$22),2,IF(AND(C585>Parameters!$F$22,C585<=Parameters!$G$22),3,IF(AND(C585>Parameters!$G$22,C585<=Parameters!$H$22),4,IF(C585>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D585=\"\"),\"\",IF(D585<Parameters!$E$22,1,IF(AND(D585>Parameters!$E$22,D585<=Parameters!$F$22),2,IF(AND(D585>Parameters!$F$22,D585<=Parameters!$G$22),3,IF(AND(D585>Parameters!$G$22,D585<=Parameters!$H$22),4,IF(D585>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E585=\"\"),\"\",IF(E585<Parameters!$E$22,1,IF(AND(E585>Parameters!$E$22,E585<=Parameters!$F$22),2,IF(AND(E585>Parameters!$F$22,E585<=Parameters!$G$22),3,IF(AND(E585>Parameters!$G$22,E585<=Parameters!$H$22),4,IF(E585>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F585=\"\"),\"\",IF(F585<Parameters!$E$22,1,IF(AND(F585>Parameters!$E$22,F585<=Parameters!$F$22),2,IF(AND(F585>Parameters!$F$22,F585<=Parameters!$G$22),3,IF(AND(F585>Parameters!$G$22,F585<=Parameters!$H$22),4,IF(F585>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G585=\"\"),\"\",IF(G585<Parameters!$E$22,1,IF(AND(G585>Parameters!$E$22,G585<=Parameters!$F$22),2,IF(AND(G585>Parameters!$F$22,G585<=Parameters!$G$22),3,IF(AND(G585>Parameters!$G$22,G585<=Parameters!$H$22),4,IF(G585>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H585=\"\"),\"\",IF(H585<Parameters!$E$22,1,IF(AND(H585>Parameters!$E$22,H585<=Parameters!$F$22),2,IF(AND(H585>Parameters!$F$22,H585<=Parameters!$G$22),3,IF(AND(H585>Parameters!$G$22,H585<=Parameters!$H$22),4,IF(H585>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I585=\"\"),\"\",IF(I585<Parameters!$E$22,1,IF(AND(I585>Parameters!$E$22,I585<=Parameters!$F$22),2,IF(AND(I585>Parameters!$F$22,I585<=Parameters!$G$22),3,IF(AND(I585>Parameters!$G$22,I585<=Parameters!$H$22),4,IF(I585>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J585=\"\"),\"\",IF(J585<Parameters!$E$22,1,IF(AND(J585>Parameters!$E$22,J585<=Parameters!$F$22),2,IF(AND(J585>Parameters!$F$22,J585<=Parameters!$G$22),3,IF(AND(J585>Parameters!$G$22,J585<=Parameters!$H$22),4,IF(J585>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K585=\"\"),\"\",IF(K585<Parameters!$E$22,1,IF(AND(K585>Parameters!$E$22,K585<=Parameters!$F$22),2,IF(AND(K585>Parameters!$F$22,K585<=Parameters!$G$22),3,IF(AND(K585>Parameters!$G$22,K585<=Parameters!$H$22),4,IF(K585>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L585=\"\"),\"\",IF(L585<Parameters!$E$22,1,IF(AND(L585>Parameters!$E$22,L585<=Parameters!$F$22),2,IF(AND(L585>Parameters!$F$22,L585<=Parameters!$G$22),3,IF(AND(L585>Parameters!$G$22,L585<=Parameters!$H$22),4,IF(L585>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M585=\"\"),\"\",IF(M585<Parameters!$E$22,1,IF(AND(M585>Parameters!$E$22,M585<=Parameters!$F$22),2,IF(AND(M585>Parameters!$F$22,M585<=Parameters!$G$22),3,IF(AND(M585>Parameters!$G$22,M585<=Parameters!$H$22),4,IF(M585>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N585=\"\"),\"\",IF(N585<Parameters!$E$22,1,IF(AND(N585>Parameters!$E$22,N585<=Parameters!$F$22),2,IF(AND(N585>Parameters!$F$22,N585<=Parameters!$G$22),3,IF(AND(N585>Parameters!$G$22,N585<=Parameters!$H$22),4,IF(N585>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O585=\"\"),\"\",IF(O585<Parameters!$E$22,1,IF(AND(O585>Parameters!$E$22,O585<=Parameters!$F$22),2,IF(AND(O585>Parameters!$F$22,O585<=Parameters!$G$22),3,IF(AND(O585>Parameters!$G$22,O585<=Parameters!$H$22),4,IF(O585>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P585=\"\"),\"\",IF(P585<Parameters!$E$22,1,IF(AND(P585>Parameters!$E$22,P585<=Parameters!$F$22),2,IF(AND(P585>Parameters!$F$22,P585<=Parameters!$G$22),3,IF(AND(P585>Parameters!$G$22,P585<=Parameters!$H$22),4,IF(P585>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q585=\"\"),\"\",IF(Q585<Parameters!$E$22,1,IF(AND(Q585>Parameters!$E$22,Q585<=Parameters!$F$22),2,IF(AND(Q585>Parameters!$F$22,Q585<=Parameters!$G$22),3,IF(AND(Q585>Parameters!$G$22,Q585<=Parameters!$H$22),4,IF(Q585>Parameters!$H$22,5,\"\"))))))","v":""}]
[{"$f":"Data!$CQ$5","v":"50% Test"},{"$f":"Companies!B13","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B586,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B586,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A586,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B586,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B586,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A586,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B586,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B586,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A586,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B586,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B586,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A586,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B586,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B586,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A586,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B586,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B586,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A586,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B586,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B586,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A586,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B586,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B586,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A586,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B586,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B586,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A586,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B586,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B586,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A586,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B586,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B586,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A586,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B586,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B586,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A586,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B586,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B586,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A586,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B586,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B586,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A586,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B586,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B586,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A586,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C586=\"\"),\"\",IF(C586<Parameters!$E$22,1,IF(AND(C586>Parameters!$E$22,C586<=Parameters!$F$22),2,IF(AND(C586>Parameters!$F$22,C586<=Parameters!$G$22),3,IF(AND(C586>Parameters!$G$22,C586<=Parameters!$H$22),4,IF(C586>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D586=\"\"),\"\",IF(D586<Parameters!$E$22,1,IF(AND(D586>Parameters!$E$22,D586<=Parameters!$F$22),2,IF(AND(D586>Parameters!$F$22,D586<=Parameters!$G$22),3,IF(AND(D586>Parameters!$G$22,D586<=Parameters!$H$22),4,IF(D586>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E586=\"\"),\"\",IF(E586<Parameters!$E$22,1,IF(AND(E586>Parameters!$E$22,E586<=Parameters!$F$22),2,IF(AND(E586>Parameters!$F$22,E586<=Parameters!$G$22),3,IF(AND(E586>Parameters!$G$22,E586<=Parameters!$H$22),4,IF(E586>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F586=\"\"),\"\",IF(F586<Parameters!$E$22,1,IF(AND(F586>Parameters!$E$22,F586<=Parameters!$F$22),2,IF(AND(F586>Parameters!$F$22,F586<=Parameters!$G$22),3,IF(AND(F586>Parameters!$G$22,F586<=Parameters!$H$22),4,IF(F586>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G586=\"\"),\"\",IF(G586<Parameters!$E$22,1,IF(AND(G586>Parameters!$E$22,G586<=Parameters!$F$22),2,IF(AND(G586>Parameters!$F$22,G586<=Parameters!$G$22),3,IF(AND(G586>Parameters!$G$22,G586<=Parameters!$H$22),4,IF(G586>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H586=\"\"),\"\",IF(H586<Parameters!$E$22,1,IF(AND(H586>Parameters!$E$22,H586<=Parameters!$F$22),2,IF(AND(H586>Parameters!$F$22,H586<=Parameters!$G$22),3,IF(AND(H586>Parameters!$G$22,H586<=Parameters!$H$22),4,IF(H586>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I586=\"\"),\"\",IF(I586<Parameters!$E$22,1,IF(AND(I586>Parameters!$E$22,I586<=Parameters!$F$22),2,IF(AND(I586>Parameters!$F$22,I586<=Parameters!$G$22),3,IF(AND(I586>Parameters!$G$22,I586<=Parameters!$H$22),4,IF(I586>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J586=\"\"),\"\",IF(J586<Parameters!$E$22,1,IF(AND(J586>Parameters!$E$22,J586<=Parameters!$F$22),2,IF(AND(J586>Parameters!$F$22,J586<=Parameters!$G$22),3,IF(AND(J586>Parameters!$G$22,J586<=Parameters!$H$22),4,IF(J586>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K586=\"\"),\"\",IF(K586<Parameters!$E$22,1,IF(AND(K586>Parameters!$E$22,K586<=Parameters!$F$22),2,IF(AND(K586>Parameters!$F$22,K586<=Parameters!$G$22),3,IF(AND(K586>Parameters!$G$22,K586<=Parameters!$H$22),4,IF(K586>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L586=\"\"),\"\",IF(L586<Parameters!$E$22,1,IF(AND(L586>Parameters!$E$22,L586<=Parameters!$F$22),2,IF(AND(L586>Parameters!$F$22,L586<=Parameters!$G$22),3,IF(AND(L586>Parameters!$G$22,L586<=Parameters!$H$22),4,IF(L586>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M586=\"\"),\"\",IF(M586<Parameters!$E$22,1,IF(AND(M586>Parameters!$E$22,M586<=Parameters!$F$22),2,IF(AND(M586>Parameters!$F$22,M586<=Parameters!$G$22),3,IF(AND(M586>Parameters!$G$22,M586<=Parameters!$H$22),4,IF(M586>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N586=\"\"),\"\",IF(N586<Parameters!$E$22,1,IF(AND(N586>Parameters!$E$22,N586<=Parameters!$F$22),2,IF(AND(N586>Parameters!$F$22,N586<=Parameters!$G$22),3,IF(AND(N586>Parameters!$G$22,N586<=Parameters!$H$22),4,IF(N586>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O586=\"\"),\"\",IF(O586<Parameters!$E$22,1,IF(AND(O586>Parameters!$E$22,O586<=Parameters!$F$22),2,IF(AND(O586>Parameters!$F$22,O586<=Parameters!$G$22),3,IF(AND(O586>Parameters!$G$22,O586<=Parameters!$H$22),4,IF(O586>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P586=\"\"),\"\",IF(P586<Parameters!$E$22,1,IF(AND(P586>Parameters!$E$22,P586<=Parameters!$F$22),2,IF(AND(P586>Parameters!$F$22,P586<=Parameters!$G$22),3,IF(AND(P586>Parameters!$G$22,P586<=Parameters!$H$22),4,IF(P586>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q586=\"\"),\"\",IF(Q586<Parameters!$E$22,1,IF(AND(Q586>Parameters!$E$22,Q586<=Parameters!$F$22),2,IF(AND(Q586>Parameters!$F$22,Q586<=Parameters!$G$22),3,IF(AND(Q586>Parameters!$G$22,Q586<=Parameters!$H$22),4,IF(Q586>Parameters!$H$22,5,\"\"))))))","v":""}]
[{"$f":"Data!$CQ$5","v":"50% Test"},{"$f":"Companies!B14","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B587,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B587,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A587,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B587,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B587,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A587,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B587,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B587,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A587,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B587,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B587,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A587,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B587,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B587,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A587,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B587,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B587,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A587,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B587,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B587,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A587,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B587,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B587,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A587,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B587,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B587,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A587,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B587,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B587,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A587,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B587,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B587,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A587,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B587,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B587,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A587,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B587,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B587,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A587,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B587,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B587,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A587,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B587,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B587,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A587,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C587=\"\"),\"\",IF(C587<Parameters!$E$22,1,IF(AND(C587>Parameters!$E$22,C587<=Parameters!$F$22),2,IF(AND(C587>Parameters!$F$22,C587<=Parameters!$G$22),3,IF(AND(C587>Parameters!$G$22,C587<=Parameters!$H$22),4,IF(C587>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D587=\"\"),\"\",IF(D587<Parameters!$E$22,1,IF(AND(D587>Parameters!$E$22,D587<=Parameters!$F$22),2,IF(AND(D587>Parameters!$F$22,D587<=Parameters!$G$22),3,IF(AND(D587>Parameters!$G$22,D587<=Parameters!$H$22),4,IF(D587>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E587=\"\"),\"\",IF(E587<Parameters!$E$22,1,IF(AND(E587>Parameters!$E$22,E587<=Parameters!$F$22),2,IF(AND(E587>Parameters!$F$22,E587<=Parameters!$G$22),3,IF(AND(E587>Parameters!$G$22,E587<=Parameters!$H$22),4,IF(E587>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F587=\"\"),\"\",IF(F587<Parameters!$E$22,1,IF(AND(F587>Parameters!$E$22,F587<=Parameters!$F$22),2,IF(AND(F587>Parameters!$F$22,F587<=Parameters!$G$22),3,IF(AND(F587>Parameters!$G$22,F587<=Parameters!$H$22),4,IF(F587>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G587=\"\"),\"\",IF(G587<Parameters!$E$22,1,IF(AND(G587>Parameters!$E$22,G587<=Parameters!$F$22),2,IF(AND(G587>Parameters!$F$22,G587<=Parameters!$G$22),3,IF(AND(G587>Parameters!$G$22,G587<=Parameters!$H$22),4,IF(G587>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H587=\"\"),\"\",IF(H587<Parameters!$E$22,1,IF(AND(H587>Parameters!$E$22,H587<=Parameters!$F$22),2,IF(AND(H587>Parameters!$F$22,H587<=Parameters!$G$22),3,IF(AND(H587>Parameters!$G$22,H587<=Parameters!$H$22),4,IF(H587>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I587=\"\"),\"\",IF(I587<Parameters!$E$22,1,IF(AND(I587>Parameters!$E$22,I587<=Parameters!$F$22),2,IF(AND(I587>Parameters!$F$22,I587<=Parameters!$G$22),3,IF(AND(I587>Parameters!$G$22,I587<=Parameters!$H$22),4,IF(I587>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J587=\"\"),\"\",IF(J587<Parameters!$E$22,1,IF(AND(J587>Parameters!$E$22,J587<=Parameters!$F$22),2,IF(AND(J587>Parameters!$F$22,J587<=Parameters!$G$22),3,IF(AND(J587>Parameters!$G$22,J587<=Parameters!$H$22),4,IF(J587>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K587=\"\"),\"\",IF(K587<Parameters!$E$22,1,IF(AND(K587>Parameters!$E$22,K587<=Parameters!$F$22),2,IF(AND(K587>Parameters!$F$22,K587<=Parameters!$G$22),3,IF(AND(K587>Parameters!$G$22,K587<=Parameters!$H$22),4,IF(K587>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L587=\"\"),\"\",IF(L587<Parameters!$E$22,1,IF(AND(L587>Parameters!$E$22,L587<=Parameters!$F$22),2,IF(AND(L587>Parameters!$F$22,L587<=Parameters!$G$22),3,IF(AND(L587>Parameters!$G$22,L587<=Parameters!$H$22),4,IF(L587>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M587=\"\"),\"\",IF(M587<Parameters!$E$22,1,IF(AND(M587>Parameters!$E$22,M587<=Parameters!$F$22),2,IF(AND(M587>Parameters!$F$22,M587<=Parameters!$G$22),3,IF(AND(M587>Parameters!$G$22,M587<=Parameters!$H$22),4,IF(M587>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N587=\"\"),\"\",IF(N587<Parameters!$E$22,1,IF(AND(N587>Parameters!$E$22,N587<=Parameters!$F$22),2,IF(AND(N587>Parameters!$F$22,N587<=Parameters!$G$22),3,IF(AND(N587>Parameters!$G$22,N587<=Parameters!$H$22),4,IF(N587>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O587=\"\"),\"\",IF(O587<Parameters!$E$22,1,IF(AND(O587>Parameters!$E$22,O587<=Parameters!$F$22),2,IF(AND(O587>Parameters!$F$22,O587<=Parameters!$G$22),3,IF(AND(O587>Parameters!$G$22,O587<=Parameters!$H$22),4,IF(O587>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P587=\"\"),\"\",IF(P587<Parameters!$E$22,1,IF(AND(P587>Parameters!$E$22,P587<=Parameters!$F$22),2,IF(AND(P587>Parameters!$F$22,P587<=Parameters!$G$22),3,IF(AND(P587>Parameters!$G$22,P587<=Parameters!$H$22),4,IF(P587>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q587=\"\"),\"\",IF(Q587<Parameters!$E$22,1,IF(AND(Q587>Parameters!$E$22,Q587<=Parameters!$F$22),2,IF(AND(Q587>Parameters!$F$22,Q587<=Parameters!$G$22),3,IF(AND(Q587>Parameters!$G$22,Q587<=Parameters!$H$22),4,IF(Q587>Parameters!$H$22,5,\"\"))))))","v":""}]
[{"$f":"Data!$CQ$5","v":"50% Test"},{"$f":"Companies!B15","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B588,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B588,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A588,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B588,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B588,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A588,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B588,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B588,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A588,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B588,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B588,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A588,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B588,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B588,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A588,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B588,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B588,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A588,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B588,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B588,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A588,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B588,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B588,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A588,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B588,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B588,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A588,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B588,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B588,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A588,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B588,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B588,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A588,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B588,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B588,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A588,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B588,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B588,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A588,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B588,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B588,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A588,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B588,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B588,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A588,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C588=\"\"),\"\",IF(C588<Parameters!$E$22,1,IF(AND(C588>Parameters!$E$22,C588<=Parameters!$F$22),2,IF(AND(C588>Parameters!$F$22,C588<=Parameters!$G$22),3,IF(AND(C588>Parameters!$G$22,C588<=Parameters!$H$22),4,IF(C588>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D588=\"\"),\"\",IF(D588<Parameters!$E$22,1,IF(AND(D588>Parameters!$E$22,D588<=Parameters!$F$22),2,IF(AND(D588>Parameters!$F$22,D588<=Parameters!$G$22),3,IF(AND(D588>Parameters!$G$22,D588<=Parameters!$H$22),4,IF(D588>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E588=\"\"),\"\",IF(E588<Parameters!$E$22,1,IF(AND(E588>Parameters!$E$22,E588<=Parameters!$F$22),2,IF(AND(E588>Parameters!$F$22,E588<=Parameters!$G$22),3,IF(AND(E588>Parameters!$G$22,E588<=Parameters!$H$22),4,IF(E588>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F588=\"\"),\"\",IF(F588<Parameters!$E$22,1,IF(AND(F588>Parameters!$E$22,F588<=Parameters!$F$22),2,IF(AND(F588>Parameters!$F$22,F588<=Parameters!$G$22),3,IF(AND(F588>Parameters!$G$22,F588<=Parameters!$H$22),4,IF(F588>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G588=\"\"),\"\",IF(G588<Parameters!$E$22,1,IF(AND(G588>Parameters!$E$22,G588<=Parameters!$F$22),2,IF(AND(G588>Parameters!$F$22,G588<=Parameters!$G$22),3,IF(AND(G588>Parameters!$G$22,G588<=Parameters!$H$22),4,IF(G588>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H588=\"\"),\"\",IF(H588<Parameters!$E$22,1,IF(AND(H588>Parameters!$E$22,H588<=Parameters!$F$22),2,IF(AND(H588>Parameters!$F$22,H588<=Parameters!$G$22),3,IF(AND(H588>Parameters!$G$22,H588<=Parameters!$H$22),4,IF(H588>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I588=\"\"),\"\",IF(I588<Parameters!$E$22,1,IF(AND(I588>Parameters!$E$22,I588<=Parameters!$F$22),2,IF(AND(I588>Parameters!$F$22,I588<=Parameters!$G$22),3,IF(AND(I588>Parameters!$G$22,I588<=Parameters!$H$22),4,IF(I588>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J588=\"\"),\"\",IF(J588<Parameters!$E$22,1,IF(AND(J588>Parameters!$E$22,J588<=Parameters!$F$22),2,IF(AND(J588>Parameters!$F$22,J588<=Parameters!$G$22),3,IF(AND(J588>Parameters!$G$22,J588<=Parameters!$H$22),4,IF(J588>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K588=\"\"),\"\",IF(K588<Parameters!$E$22,1,IF(AND(K588>Parameters!$E$22,K588<=Parameters!$F$22),2,IF(AND(K588>Parameters!$F$22,K588<=Parameters!$G$22),3,IF(AND(K588>Parameters!$G$22,K588<=Parameters!$H$22),4,IF(K588>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L588=\"\"),\"\",IF(L588<Parameters!$E$22,1,IF(AND(L588>Parameters!$E$22,L588<=Parameters!$F$22),2,IF(AND(L588>Parameters!$F$22,L588<=Parameters!$G$22),3,IF(AND(L588>Parameters!$G$22,L588<=Parameters!$H$22),4,IF(L588>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M588=\"\"),\"\",IF(M588<Parameters!$E$22,1,IF(AND(M588>Parameters!$E$22,M588<=Parameters!$F$22),2,IF(AND(M588>Parameters!$F$22,M588<=Parameters!$G$22),3,IF(AND(M588>Parameters!$G$22,M588<=Parameters!$H$22),4,IF(M588>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N588=\"\"),\"\",IF(N588<Parameters!$E$22,1,IF(AND(N588>Parameters!$E$22,N588<=Parameters!$F$22),2,IF(AND(N588>Parameters!$F$22,N588<=Parameters!$G$22),3,IF(AND(N588>Parameters!$G$22,N588<=Parameters!$H$22),4,IF(N588>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O588=\"\"),\"\",IF(O588<Parameters!$E$22,1,IF(AND(O588>Parameters!$E$22,O588<=Parameters!$F$22),2,IF(AND(O588>Parameters!$F$22,O588<=Parameters!$G$22),3,IF(AND(O588>Parameters!$G$22,O588<=Parameters!$H$22),4,IF(O588>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P588=\"\"),\"\",IF(P588<Parameters!$E$22,1,IF(AND(P588>Parameters!$E$22,P588<=Parameters!$F$22),2,IF(AND(P588>Parameters!$F$22,P588<=Parameters!$G$22),3,IF(AND(P588>Parameters!$G$22,P588<=Parameters!$H$22),4,IF(P588>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q588=\"\"),\"\",IF(Q588<Parameters!$E$22,1,IF(AND(Q588>Parameters!$E$22,Q588<=Parameters!$F$22),2,IF(AND(Q588>Parameters!$F$22,Q588<=Parameters!$G$22),3,IF(AND(Q588>Parameters!$G$22,Q588<=Parameters!$H$22),4,IF(Q588>Parameters!$H$22,5,\"\"))))))","v":""}]
[{"$f":"Data!$CQ$5","v":"50% Test"},{"$f":"Companies!B16","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B589,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B589,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A589,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B589,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B589,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A589,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B589,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B589,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A589,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B589,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B589,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A589,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B589,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B589,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A589,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B589,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B589,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A589,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B589,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B589,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A589,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B589,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B589,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A589,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B589,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B589,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A589,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B589,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B589,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A589,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B589,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B589,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A589,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B589,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B589,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A589,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B589,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B589,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A589,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B589,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B589,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A589,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B589,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B589,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A589,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C589=\"\"),\"\",IF(C589<Parameters!$E$22,1,IF(AND(C589>Parameters!$E$22,C589<=Parameters!$F$22),2,IF(AND(C589>Parameters!$F$22,C589<=Parameters!$G$22),3,IF(AND(C589>Parameters!$G$22,C589<=Parameters!$H$22),4,IF(C589>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D589=\"\"),\"\",IF(D589<Parameters!$E$22,1,IF(AND(D589>Parameters!$E$22,D589<=Parameters!$F$22),2,IF(AND(D589>Parameters!$F$22,D589<=Parameters!$G$22),3,IF(AND(D589>Parameters!$G$22,D589<=Parameters!$H$22),4,IF(D589>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E589=\"\"),\"\",IF(E589<Parameters!$E$22,1,IF(AND(E589>Parameters!$E$22,E589<=Parameters!$F$22),2,IF(AND(E589>Parameters!$F$22,E589<=Parameters!$G$22),3,IF(AND(E589>Parameters!$G$22,E589<=Parameters!$H$22),4,IF(E589>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F589=\"\"),\"\",IF(F589<Parameters!$E$22,1,IF(AND(F589>Parameters!$E$22,F589<=Parameters!$F$22),2,IF(AND(F589>Parameters!$F$22,F589<=Parameters!$G$22),3,IF(AND(F589>Parameters!$G$22,F589<=Parameters!$H$22),4,IF(F589>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G589=\"\"),\"\",IF(G589<Parameters!$E$22,1,IF(AND(G589>Parameters!$E$22,G589<=Parameters!$F$22),2,IF(AND(G589>Parameters!$F$22,G589<=Parameters!$G$22),3,IF(AND(G589>Parameters!$G$22,G589<=Parameters!$H$22),4,IF(G589>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H589=\"\"),\"\",IF(H589<Parameters!$E$22,1,IF(AND(H589>Parameters!$E$22,H589<=Parameters!$F$22),2,IF(AND(H589>Parameters!$F$22,H589<=Parameters!$G$22),3,IF(AND(H589>Parameters!$G$22,H589<=Parameters!$H$22),4,IF(H589>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I589=\"\"),\"\",IF(I589<Parameters!$E$22,1,IF(AND(I589>Parameters!$E$22,I589<=Parameters!$F$22),2,IF(AND(I589>Parameters!$F$22,I589<=Parameters!$G$22),3,IF(AND(I589>Parameters!$G$22,I589<=Parameters!$H$22),4,IF(I589>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J589=\"\"),\"\",IF(J589<Parameters!$E$22,1,IF(AND(J589>Parameters!$E$22,J589<=Parameters!$F$22),2,IF(AND(J589>Parameters!$F$22,J589<=Parameters!$G$22),3,IF(AND(J589>Parameters!$G$22,J589<=Parameters!$H$22),4,IF(J589>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K589=\"\"),\"\",IF(K589<Parameters!$E$22,1,IF(AND(K589>Parameters!$E$22,K589<=Parameters!$F$22),2,IF(AND(K589>Parameters!$F$22,K589<=Parameters!$G$22),3,IF(AND(K589>Parameters!$G$22,K589<=Parameters!$H$22),4,IF(K589>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L589=\"\"),\"\",IF(L589<Parameters!$E$22,1,IF(AND(L589>Parameters!$E$22,L589<=Parameters!$F$22),2,IF(AND(L589>Parameters!$F$22,L589<=Parameters!$G$22),3,IF(AND(L589>Parameters!$G$22,L589<=Parameters!$H$22),4,IF(L589>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M589=\"\"),\"\",IF(M589<Parameters!$E$22,1,IF(AND(M589>Parameters!$E$22,M589<=Parameters!$F$22),2,IF(AND(M589>Parameters!$F$22,M589<=Parameters!$G$22),3,IF(AND(M589>Parameters!$G$22,M589<=Parameters!$H$22),4,IF(M589>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N589=\"\"),\"\",IF(N589<Parameters!$E$22,1,IF(AND(N589>Parameters!$E$22,N589<=Parameters!$F$22),2,IF(AND(N589>Parameters!$F$22,N589<=Parameters!$G$22),3,IF(AND(N589>Parameters!$G$22,N589<=Parameters!$H$22),4,IF(N589>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O589=\"\"),\"\",IF(O589<Parameters!$E$22,1,IF(AND(O589>Parameters!$E$22,O589<=Parameters!$F$22),2,IF(AND(O589>Parameters!$F$22,O589<=Parameters!$G$22),3,IF(AND(O589>Parameters!$G$22,O589<=Parameters!$H$22),4,IF(O589>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P589=\"\"),\"\",IF(P589<Parameters!$E$22,1,IF(AND(P589>Parameters!$E$22,P589<=Parameters!$F$22),2,IF(AND(P589>Parameters!$F$22,P589<=Parameters!$G$22),3,IF(AND(P589>Parameters!$G$22,P589<=Parameters!$H$22),4,IF(P589>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q589=\"\"),\"\",IF(Q589<Parameters!$E$22,1,IF(AND(Q589>Parameters!$E$22,Q589<=Parameters!$F$22),2,IF(AND(Q589>Parameters!$F$22,Q589<=Parameters!$G$22),3,IF(AND(Q589>Parameters!$G$22,Q589<=Parameters!$H$22),4,IF(Q589>Parameters!$H$22,5,\"\"))))))","v":""}]
[{"$f":"Data!$CQ$5","v":"50% Test"},{"$f":"Companies!B17","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B590,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B590,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A590,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B590,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B590,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A590,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B590,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B590,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A590,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B590,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B590,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A590,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B590,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B590,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A590,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B590,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B590,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A590,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B590,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B590,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A590,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B590,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B590,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A590,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B590,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B590,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A590,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B590,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B590,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A590,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B590,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B590,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A590,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B590,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B590,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A590,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B590,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B590,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A590,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B590,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B590,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A590,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B590,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B590,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A590,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C590=\"\"),\"\",IF(C590<Parameters!$E$22,1,IF(AND(C590>Parameters!$E$22,C590<=Parameters!$F$22),2,IF(AND(C590>Parameters!$F$22,C590<=Parameters!$G$22),3,IF(AND(C590>Parameters!$G$22,C590<=Parameters!$H$22),4,IF(C590>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D590=\"\"),\"\",IF(D590<Parameters!$E$22,1,IF(AND(D590>Parameters!$E$22,D590<=Parameters!$F$22),2,IF(AND(D590>Parameters!$F$22,D590<=Parameters!$G$22),3,IF(AND(D590>Parameters!$G$22,D590<=Parameters!$H$22),4,IF(D590>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E590=\"\"),\"\",IF(E590<Parameters!$E$22,1,IF(AND(E590>Parameters!$E$22,E590<=Parameters!$F$22),2,IF(AND(E590>Parameters!$F$22,E590<=Parameters!$G$22),3,IF(AND(E590>Parameters!$G$22,E590<=Parameters!$H$22),4,IF(E590>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F590=\"\"),\"\",IF(F590<Parameters!$E$22,1,IF(AND(F590>Parameters!$E$22,F590<=Parameters!$F$22),2,IF(AND(F590>Parameters!$F$22,F590<=Parameters!$G$22),3,IF(AND(F590>Parameters!$G$22,F590<=Parameters!$H$22),4,IF(F590>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G590=\"\"),\"\",IF(G590<Parameters!$E$22,1,IF(AND(G590>Parameters!$E$22,G590<=Parameters!$F$22),2,IF(AND(G590>Parameters!$F$22,G590<=Parameters!$G$22),3,IF(AND(G590>Parameters!$G$22,G590<=Parameters!$H$22),4,IF(G590>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H590=\"\"),\"\",IF(H590<Parameters!$E$22,1,IF(AND(H590>Parameters!$E$22,H590<=Parameters!$F$22),2,IF(AND(H590>Parameters!$F$22,H590<=Parameters!$G$22),3,IF(AND(H590>Parameters!$G$22,H590<=Parameters!$H$22),4,IF(H590>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I590=\"\"),\"\",IF(I590<Parameters!$E$22,1,IF(AND(I590>Parameters!$E$22,I590<=Parameters!$F$22),2,IF(AND(I590>Parameters!$F$22,I590<=Parameters!$G$22),3,IF(AND(I590>Parameters!$G$22,I590<=Parameters!$H$22),4,IF(I590>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J590=\"\"),\"\",IF(J590<Parameters!$E$22,1,IF(AND(J590>Parameters!$E$22,J590<=Parameters!$F$22),2,IF(AND(J590>Parameters!$F$22,J590<=Parameters!$G$22),3,IF(AND(J590>Parameters!$G$22,J590<=Parameters!$H$22),4,IF(J590>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K590=\"\"),\"\",IF(K590<Parameters!$E$22,1,IF(AND(K590>Parameters!$E$22,K590<=Parameters!$F$22),2,IF(AND(K590>Parameters!$F$22,K590<=Parameters!$G$22),3,IF(AND(K590>Parameters!$G$22,K590<=Parameters!$H$22),4,IF(K590>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L590=\"\"),\"\",IF(L590<Parameters!$E$22,1,IF(AND(L590>Parameters!$E$22,L590<=Parameters!$F$22),2,IF(AND(L590>Parameters!$F$22,L590<=Parameters!$G$22),3,IF(AND(L590>Parameters!$G$22,L590<=Parameters!$H$22),4,IF(L590>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M590=\"\"),\"\",IF(M590<Parameters!$E$22,1,IF(AND(M590>Parameters!$E$22,M590<=Parameters!$F$22),2,IF(AND(M590>Parameters!$F$22,M590<=Parameters!$G$22),3,IF(AND(M590>Parameters!$G$22,M590<=Parameters!$H$22),4,IF(M590>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N590=\"\"),\"\",IF(N590<Parameters!$E$22,1,IF(AND(N590>Parameters!$E$22,N590<=Parameters!$F$22),2,IF(AND(N590>Parameters!$F$22,N590<=Parameters!$G$22),3,IF(AND(N590>Parameters!$G$22,N590<=Parameters!$H$22),4,IF(N590>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O590=\"\"),\"\",IF(O590<Parameters!$E$22,1,IF(AND(O590>Parameters!$E$22,O590<=Parameters!$F$22),2,IF(AND(O590>Parameters!$F$22,O590<=Parameters!$G$22),3,IF(AND(O590>Parameters!$G$22,O590<=Parameters!$H$22),4,IF(O590>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P590=\"\"),\"\",IF(P590<Parameters!$E$22,1,IF(AND(P590>Parameters!$E$22,P590<=Parameters!$F$22),2,IF(AND(P590>Parameters!$F$22,P590<=Parameters!$G$22),3,IF(AND(P590>Parameters!$G$22,P590<=Parameters!$H$22),4,IF(P590>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q590=\"\"),\"\",IF(Q590<Parameters!$E$22,1,IF(AND(Q590>Parameters!$E$22,Q590<=Parameters!$F$22),2,IF(AND(Q590>Parameters!$F$22,Q590<=Parameters!$G$22),3,IF(AND(Q590>Parameters!$G$22,Q590<=Parameters!$H$22),4,IF(Q590>Parameters!$H$22,5,\"\"))))))","v":""}]
[{"$f":"Data!$CQ$5","v":"50% Test"},{"$f":"Companies!B18","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B591,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B591,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A591,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B591,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B591,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A591,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B591,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B591,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A591,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B591,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B591,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A591,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B591,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B591,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A591,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B591,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B591,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A591,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B591,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B591,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A591,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B591,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B591,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A591,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B591,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B591,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A591,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B591,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B591,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A591,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B591,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B591,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A591,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B591,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B591,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A591,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B591,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B591,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A591,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B591,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B591,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A591,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B591,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B591,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A591,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C591=\"\"),\"\",IF(C591<Parameters!$E$22,1,IF(AND(C591>Parameters!$E$22,C591<=Parameters!$F$22),2,IF(AND(C591>Parameters!$F$22,C591<=Parameters!$G$22),3,IF(AND(C591>Parameters!$G$22,C591<=Parameters!$H$22),4,IF(C591>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D591=\"\"),\"\",IF(D591<Parameters!$E$22,1,IF(AND(D591>Parameters!$E$22,D591<=Parameters!$F$22),2,IF(AND(D591>Parameters!$F$22,D591<=Parameters!$G$22),3,IF(AND(D591>Parameters!$G$22,D591<=Parameters!$H$22),4,IF(D591>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E591=\"\"),\"\",IF(E591<Parameters!$E$22,1,IF(AND(E591>Parameters!$E$22,E591<=Parameters!$F$22),2,IF(AND(E591>Parameters!$F$22,E591<=Parameters!$G$22),3,IF(AND(E591>Parameters!$G$22,E591<=Parameters!$H$22),4,IF(E591>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F591=\"\"),\"\",IF(F591<Parameters!$E$22,1,IF(AND(F591>Parameters!$E$22,F591<=Parameters!$F$22),2,IF(AND(F591>Parameters!$F$22,F591<=Parameters!$G$22),3,IF(AND(F591>Parameters!$G$22,F591<=Parameters!$H$22),4,IF(F591>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G591=\"\"),\"\",IF(G591<Parameters!$E$22,1,IF(AND(G591>Parameters!$E$22,G591<=Parameters!$F$22),2,IF(AND(G591>Parameters!$F$22,G591<=Parameters!$G$22),3,IF(AND(G591>Parameters!$G$22,G591<=Parameters!$H$22),4,IF(G591>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H591=\"\"),\"\",IF(H591<Parameters!$E$22,1,IF(AND(H591>Parameters!$E$22,H591<=Parameters!$F$22),2,IF(AND(H591>Parameters!$F$22,H591<=Parameters!$G$22),3,IF(AND(H591>Parameters!$G$22,H591<=Parameters!$H$22),4,IF(H591>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I591=\"\"),\"\",IF(I591<Parameters!$E$22,1,IF(AND(I591>Parameters!$E$22,I591<=Parameters!$F$22),2,IF(AND(I591>Parameters!$F$22,I591<=Parameters!$G$22),3,IF(AND(I591>Parameters!$G$22,I591<=Parameters!$H$22),4,IF(I591>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J591=\"\"),\"\",IF(J591<Parameters!$E$22,1,IF(AND(J591>Parameters!$E$22,J591<=Parameters!$F$22),2,IF(AND(J591>Parameters!$F$22,J591<=Parameters!$G$22),3,IF(AND(J591>Parameters!$G$22,J591<=Parameters!$H$22),4,IF(J591>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K591=\"\"),\"\",IF(K591<Parameters!$E$22,1,IF(AND(K591>Parameters!$E$22,K591<=Parameters!$F$22),2,IF(AND(K591>Parameters!$F$22,K591<=Parameters!$G$22),3,IF(AND(K591>Parameters!$G$22,K591<=Parameters!$H$22),4,IF(K591>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L591=\"\"),\"\",IF(L591<Parameters!$E$22,1,IF(AND(L591>Parameters!$E$22,L591<=Parameters!$F$22),2,IF(AND(L591>Parameters!$F$22,L591<=Parameters!$G$22),3,IF(AND(L591>Parameters!$G$22,L591<=Parameters!$H$22),4,IF(L591>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M591=\"\"),\"\",IF(M591<Parameters!$E$22,1,IF(AND(M591>Parameters!$E$22,M591<=Parameters!$F$22),2,IF(AND(M591>Parameters!$F$22,M591<=Parameters!$G$22),3,IF(AND(M591>Parameters!$G$22,M591<=Parameters!$H$22),4,IF(M591>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N591=\"\"),\"\",IF(N591<Parameters!$E$22,1,IF(AND(N591>Parameters!$E$22,N591<=Parameters!$F$22),2,IF(AND(N591>Parameters!$F$22,N591<=Parameters!$G$22),3,IF(AND(N591>Parameters!$G$22,N591<=Parameters!$H$22),4,IF(N591>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O591=\"\"),\"\",IF(O591<Parameters!$E$22,1,IF(AND(O591>Parameters!$E$22,O591<=Parameters!$F$22),2,IF(AND(O591>Parameters!$F$22,O591<=Parameters!$G$22),3,IF(AND(O591>Parameters!$G$22,O591<=Parameters!$H$22),4,IF(O591>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P591=\"\"),\"\",IF(P591<Parameters!$E$22,1,IF(AND(P591>Parameters!$E$22,P591<=Parameters!$F$22),2,IF(AND(P591>Parameters!$F$22,P591<=Parameters!$G$22),3,IF(AND(P591>Parameters!$G$22,P591<=Parameters!$H$22),4,IF(P591>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q591=\"\"),\"\",IF(Q591<Parameters!$E$22,1,IF(AND(Q591>Parameters!$E$22,Q591<=Parameters!$F$22),2,IF(AND(Q591>Parameters!$F$22,Q591<=Parameters!$G$22),3,IF(AND(Q591>Parameters!$G$22,Q591<=Parameters!$H$22),4,IF(Q591>Parameters!$H$22,5,\"\"))))))","v":""}]
[{"$f":"Data!$CQ$5","v":"50% Test"},{"$f":"Companies!B19","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B592,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B592,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A592,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B592,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B592,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A592,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B592,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B592,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A592,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B592,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B592,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A592,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B592,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B592,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A592,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B592,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B592,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A592,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B592,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B592,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A592,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B592,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B592,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A592,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B592,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B592,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A592,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B592,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B592,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A592,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B592,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B592,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A592,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B592,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B592,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A592,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B592,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B592,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A592,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B592,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B592,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A592,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B592,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B592,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A592,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C592=\"\"),\"\",IF(C592<Parameters!$E$22,1,IF(AND(C592>Parameters!$E$22,C592<=Parameters!$F$22),2,IF(AND(C592>Parameters!$F$22,C592<=Parameters!$G$22),3,IF(AND(C592>Parameters!$G$22,C592<=Parameters!$H$22),4,IF(C592>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D592=\"\"),\"\",IF(D592<Parameters!$E$22,1,IF(AND(D592>Parameters!$E$22,D592<=Parameters!$F$22),2,IF(AND(D592>Parameters!$F$22,D592<=Parameters!$G$22),3,IF(AND(D592>Parameters!$G$22,D592<=Parameters!$H$22),4,IF(D592>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E592=\"\"),\"\",IF(E592<Parameters!$E$22,1,IF(AND(E592>Parameters!$E$22,E592<=Parameters!$F$22),2,IF(AND(E592>Parameters!$F$22,E592<=Parameters!$G$22),3,IF(AND(E592>Parameters!$G$22,E592<=Parameters!$H$22),4,IF(E592>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F592=\"\"),\"\",IF(F592<Parameters!$E$22,1,IF(AND(F592>Parameters!$E$22,F592<=Parameters!$F$22),2,IF(AND(F592>Parameters!$F$22,F592<=Parameters!$G$22),3,IF(AND(F592>Parameters!$G$22,F592<=Parameters!$H$22),4,IF(F592>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G592=\"\"),\"\",IF(G592<Parameters!$E$22,1,IF(AND(G592>Parameters!$E$22,G592<=Parameters!$F$22),2,IF(AND(G592>Parameters!$F$22,G592<=Parameters!$G$22),3,IF(AND(G592>Parameters!$G$22,G592<=Parameters!$H$22),4,IF(G592>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H592=\"\"),\"\",IF(H592<Parameters!$E$22,1,IF(AND(H592>Parameters!$E$22,H592<=Parameters!$F$22),2,IF(AND(H592>Parameters!$F$22,H592<=Parameters!$G$22),3,IF(AND(H592>Parameters!$G$22,H592<=Parameters!$H$22),4,IF(H592>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I592=\"\"),\"\",IF(I592<Parameters!$E$22,1,IF(AND(I592>Parameters!$E$22,I592<=Parameters!$F$22),2,IF(AND(I592>Parameters!$F$22,I592<=Parameters!$G$22),3,IF(AND(I592>Parameters!$G$22,I592<=Parameters!$H$22),4,IF(I592>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J592=\"\"),\"\",IF(J592<Parameters!$E$22,1,IF(AND(J592>Parameters!$E$22,J592<=Parameters!$F$22),2,IF(AND(J592>Parameters!$F$22,J592<=Parameters!$G$22),3,IF(AND(J592>Parameters!$G$22,J592<=Parameters!$H$22),4,IF(J592>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K592=\"\"),\"\",IF(K592<Parameters!$E$22,1,IF(AND(K592>Parameters!$E$22,K592<=Parameters!$F$22),2,IF(AND(K592>Parameters!$F$22,K592<=Parameters!$G$22),3,IF(AND(K592>Parameters!$G$22,K592<=Parameters!$H$22),4,IF(K592>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L592=\"\"),\"\",IF(L592<Parameters!$E$22,1,IF(AND(L592>Parameters!$E$22,L592<=Parameters!$F$22),2,IF(AND(L592>Parameters!$F$22,L592<=Parameters!$G$22),3,IF(AND(L592>Parameters!$G$22,L592<=Parameters!$H$22),4,IF(L592>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M592=\"\"),\"\",IF(M592<Parameters!$E$22,1,IF(AND(M592>Parameters!$E$22,M592<=Parameters!$F$22),2,IF(AND(M592>Parameters!$F$22,M592<=Parameters!$G$22),3,IF(AND(M592>Parameters!$G$22,M592<=Parameters!$H$22),4,IF(M592>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N592=\"\"),\"\",IF(N592<Parameters!$E$22,1,IF(AND(N592>Parameters!$E$22,N592<=Parameters!$F$22),2,IF(AND(N592>Parameters!$F$22,N592<=Parameters!$G$22),3,IF(AND(N592>Parameters!$G$22,N592<=Parameters!$H$22),4,IF(N592>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O592=\"\"),\"\",IF(O592<Parameters!$E$22,1,IF(AND(O592>Parameters!$E$22,O592<=Parameters!$F$22),2,IF(AND(O592>Parameters!$F$22,O592<=Parameters!$G$22),3,IF(AND(O592>Parameters!$G$22,O592<=Parameters!$H$22),4,IF(O592>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P592=\"\"),\"\",IF(P592<Parameters!$E$22,1,IF(AND(P592>Parameters!$E$22,P592<=Parameters!$F$22),2,IF(AND(P592>Parameters!$F$22,P592<=Parameters!$G$22),3,IF(AND(P592>Parameters!$G$22,P592<=Parameters!$H$22),4,IF(P592>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q592=\"\"),\"\",IF(Q592<Parameters!$E$22,1,IF(AND(Q592>Parameters!$E$22,Q592<=Parameters!$F$22),2,IF(AND(Q592>Parameters!$F$22,Q592<=Parameters!$G$22),3,IF(AND(Q592>Parameters!$G$22,Q592<=Parameters!$H$22),4,IF(Q592>Parameters!$H$22,5,\"\"))))))","v":""}]
[{"$f":"Data!$CQ$5","v":"50% Test"},{"$f":"Companies!B20","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B593,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B593,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A593,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B593,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B593,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A593,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B593,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B593,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A593,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B593,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B593,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A593,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B593,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B593,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A593,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B593,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B593,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A593,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B593,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B593,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A593,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B593,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B593,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A593,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B593,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B593,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A593,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B593,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B593,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A593,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B593,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B593,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A593,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B593,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B593,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A593,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B593,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B593,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A593,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B593,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B593,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A593,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B593,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B593,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A593,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C593=\"\"),\"\",IF(C593<Parameters!$E$22,1,IF(AND(C593>Parameters!$E$22,C593<=Parameters!$F$22),2,IF(AND(C593>Parameters!$F$22,C593<=Parameters!$G$22),3,IF(AND(C593>Parameters!$G$22,C593<=Parameters!$H$22),4,IF(C593>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D593=\"\"),\"\",IF(D593<Parameters!$E$22,1,IF(AND(D593>Parameters!$E$22,D593<=Parameters!$F$22),2,IF(AND(D593>Parameters!$F$22,D593<=Parameters!$G$22),3,IF(AND(D593>Parameters!$G$22,D593<=Parameters!$H$22),4,IF(D593>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E593=\"\"),\"\",IF(E593<Parameters!$E$22,1,IF(AND(E593>Parameters!$E$22,E593<=Parameters!$F$22),2,IF(AND(E593>Parameters!$F$22,E593<=Parameters!$G$22),3,IF(AND(E593>Parameters!$G$22,E593<=Parameters!$H$22),4,IF(E593>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F593=\"\"),\"\",IF(F593<Parameters!$E$22,1,IF(AND(F593>Parameters!$E$22,F593<=Parameters!$F$22),2,IF(AND(F593>Parameters!$F$22,F593<=Parameters!$G$22),3,IF(AND(F593>Parameters!$G$22,F593<=Parameters!$H$22),4,IF(F593>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G593=\"\"),\"\",IF(G593<Parameters!$E$22,1,IF(AND(G593>Parameters!$E$22,G593<=Parameters!$F$22),2,IF(AND(G593>Parameters!$F$22,G593<=Parameters!$G$22),3,IF(AND(G593>Parameters!$G$22,G593<=Parameters!$H$22),4,IF(G593>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H593=\"\"),\"\",IF(H593<Parameters!$E$22,1,IF(AND(H593>Parameters!$E$22,H593<=Parameters!$F$22),2,IF(AND(H593>Parameters!$F$22,H593<=Parameters!$G$22),3,IF(AND(H593>Parameters!$G$22,H593<=Parameters!$H$22),4,IF(H593>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I593=\"\"),\"\",IF(I593<Parameters!$E$22,1,IF(AND(I593>Parameters!$E$22,I593<=Parameters!$F$22),2,IF(AND(I593>Parameters!$F$22,I593<=Parameters!$G$22),3,IF(AND(I593>Parameters!$G$22,I593<=Parameters!$H$22),4,IF(I593>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J593=\"\"),\"\",IF(J593<Parameters!$E$22,1,IF(AND(J593>Parameters!$E$22,J593<=Parameters!$F$22),2,IF(AND(J593>Parameters!$F$22,J593<=Parameters!$G$22),3,IF(AND(J593>Parameters!$G$22,J593<=Parameters!$H$22),4,IF(J593>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K593=\"\"),\"\",IF(K593<Parameters!$E$22,1,IF(AND(K593>Parameters!$E$22,K593<=Parameters!$F$22),2,IF(AND(K593>Parameters!$F$22,K593<=Parameters!$G$22),3,IF(AND(K593>Parameters!$G$22,K593<=Parameters!$H$22),4,IF(K593>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L593=\"\"),\"\",IF(L593<Parameters!$E$22,1,IF(AND(L593>Parameters!$E$22,L593<=Parameters!$F$22),2,IF(AND(L593>Parameters!$F$22,L593<=Parameters!$G$22),3,IF(AND(L593>Parameters!$G$22,L593<=Parameters!$H$22),4,IF(L593>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M593=\"\"),\"\",IF(M593<Parameters!$E$22,1,IF(AND(M593>Parameters!$E$22,M593<=Parameters!$F$22),2,IF(AND(M593>Parameters!$F$22,M593<=Parameters!$G$22),3,IF(AND(M593>Parameters!$G$22,M593<=Parameters!$H$22),4,IF(M593>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N593=\"\"),\"\",IF(N593<Parameters!$E$22,1,IF(AND(N593>Parameters!$E$22,N593<=Parameters!$F$22),2,IF(AND(N593>Parameters!$F$22,N593<=Parameters!$G$22),3,IF(AND(N593>Parameters!$G$22,N593<=Parameters!$H$22),4,IF(N593>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O593=\"\"),\"\",IF(O593<Parameters!$E$22,1,IF(AND(O593>Parameters!$E$22,O593<=Parameters!$F$22),2,IF(AND(O593>Parameters!$F$22,O593<=Parameters!$G$22),3,IF(AND(O593>Parameters!$G$22,O593<=Parameters!$H$22),4,IF(O593>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P593=\"\"),\"\",IF(P593<Parameters!$E$22,1,IF(AND(P593>Parameters!$E$22,P593<=Parameters!$F$22),2,IF(AND(P593>Parameters!$F$22,P593<=Parameters!$G$22),3,IF(AND(P593>Parameters!$G$22,P593<=Parameters!$H$22),4,IF(P593>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q593=\"\"),\"\",IF(Q593<Parameters!$E$22,1,IF(AND(Q593>Parameters!$E$22,Q593<=Parameters!$F$22),2,IF(AND(Q593>Parameters!$F$22,Q593<=Parameters!$G$22),3,IF(AND(Q593>Parameters!$G$22,Q593<=Parameters!$H$22),4,IF(Q593>Parameters!$H$22,5,\"\"))))))","v":""}]
[{"$f":"Data!$CQ$5","v":"50% Test"},{"$f":"Companies!B21","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B594,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B594,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A594,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B594,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B594,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A594,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B594,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B594,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A594,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B594,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B594,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A594,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B594,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B594,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A594,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B594,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B594,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A594,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B594,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B594,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A594,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B594,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B594,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A594,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B594,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B594,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A594,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B594,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B594,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A594,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B594,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B594,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A594,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B594,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B594,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A594,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B594,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B594,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A594,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B594,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B594,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A594,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B594,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B594,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A594,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C594=\"\"),\"\",IF(C594<Parameters!$E$22,1,IF(AND(C594>Parameters!$E$22,C594<=Parameters!$F$22),2,IF(AND(C594>Parameters!$F$22,C594<=Parameters!$G$22),3,IF(AND(C594>Parameters!$G$22,C594<=Parameters!$H$22),4,IF(C594>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D594=\"\"),\"\",IF(D594<Parameters!$E$22,1,IF(AND(D594>Parameters!$E$22,D594<=Parameters!$F$22),2,IF(AND(D594>Parameters!$F$22,D594<=Parameters!$G$22),3,IF(AND(D594>Parameters!$G$22,D594<=Parameters!$H$22),4,IF(D594>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E594=\"\"),\"\",IF(E594<Parameters!$E$22,1,IF(AND(E594>Parameters!$E$22,E594<=Parameters!$F$22),2,IF(AND(E594>Parameters!$F$22,E594<=Parameters!$G$22),3,IF(AND(E594>Parameters!$G$22,E594<=Parameters!$H$22),4,IF(E594>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F594=\"\"),\"\",IF(F594<Parameters!$E$22,1,IF(AND(F594>Parameters!$E$22,F594<=Parameters!$F$22),2,IF(AND(F594>Parameters!$F$22,F594<=Parameters!$G$22),3,IF(AND(F594>Parameters!$G$22,F594<=Parameters!$H$22),4,IF(F594>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G594=\"\"),\"\",IF(G594<Parameters!$E$22,1,IF(AND(G594>Parameters!$E$22,G594<=Parameters!$F$22),2,IF(AND(G594>Parameters!$F$22,G594<=Parameters!$G$22),3,IF(AND(G594>Parameters!$G$22,G594<=Parameters!$H$22),4,IF(G594>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H594=\"\"),\"\",IF(H594<Parameters!$E$22,1,IF(AND(H594>Parameters!$E$22,H594<=Parameters!$F$22),2,IF(AND(H594>Parameters!$F$22,H594<=Parameters!$G$22),3,IF(AND(H594>Parameters!$G$22,H594<=Parameters!$H$22),4,IF(H594>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I594=\"\"),\"\",IF(I594<Parameters!$E$22,1,IF(AND(I594>Parameters!$E$22,I594<=Parameters!$F$22),2,IF(AND(I594>Parameters!$F$22,I594<=Parameters!$G$22),3,IF(AND(I594>Parameters!$G$22,I594<=Parameters!$H$22),4,IF(I594>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J594=\"\"),\"\",IF(J594<Parameters!$E$22,1,IF(AND(J594>Parameters!$E$22,J594<=Parameters!$F$22),2,IF(AND(J594>Parameters!$F$22,J594<=Parameters!$G$22),3,IF(AND(J594>Parameters!$G$22,J594<=Parameters!$H$22),4,IF(J594>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K594=\"\"),\"\",IF(K594<Parameters!$E$22,1,IF(AND(K594>Parameters!$E$22,K594<=Parameters!$F$22),2,IF(AND(K594>Parameters!$F$22,K594<=Parameters!$G$22),3,IF(AND(K594>Parameters!$G$22,K594<=Parameters!$H$22),4,IF(K594>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L594=\"\"),\"\",IF(L594<Parameters!$E$22,1,IF(AND(L594>Parameters!$E$22,L594<=Parameters!$F$22),2,IF(AND(L594>Parameters!$F$22,L594<=Parameters!$G$22),3,IF(AND(L594>Parameters!$G$22,L594<=Parameters!$H$22),4,IF(L594>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M594=\"\"),\"\",IF(M594<Parameters!$E$22,1,IF(AND(M594>Parameters!$E$22,M594<=Parameters!$F$22),2,IF(AND(M594>Parameters!$F$22,M594<=Parameters!$G$22),3,IF(AND(M594>Parameters!$G$22,M594<=Parameters!$H$22),4,IF(M594>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N594=\"\"),\"\",IF(N594<Parameters!$E$22,1,IF(AND(N594>Parameters!$E$22,N594<=Parameters!$F$22),2,IF(AND(N594>Parameters!$F$22,N594<=Parameters!$G$22),3,IF(AND(N594>Parameters!$G$22,N594<=Parameters!$H$22),4,IF(N594>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O594=\"\"),\"\",IF(O594<Parameters!$E$22,1,IF(AND(O594>Parameters!$E$22,O594<=Parameters!$F$22),2,IF(AND(O594>Parameters!$F$22,O594<=Parameters!$G$22),3,IF(AND(O594>Parameters!$G$22,O594<=Parameters!$H$22),4,IF(O594>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P594=\"\"),\"\",IF(P594<Parameters!$E$22,1,IF(AND(P594>Parameters!$E$22,P594<=Parameters!$F$22),2,IF(AND(P594>Parameters!$F$22,P594<=Parameters!$G$22),3,IF(AND(P594>Parameters!$G$22,P594<=Parameters!$H$22),4,IF(P594>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q594=\"\"),\"\",IF(Q594<Parameters!$E$22,1,IF(AND(Q594>Parameters!$E$22,Q594<=Parameters!$F$22),2,IF(AND(Q594>Parameters!$F$22,Q594<=Parameters!$G$22),3,IF(AND(Q594>Parameters!$G$22,Q594<=Parameters!$H$22),4,IF(Q594>Parameters!$H$22,5,\"\"))))))","v":""}]
[{"$f":"Data!$CQ$5","v":"50% Test"},{"$f":"Companies!B22","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B595,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B595,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A595,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B595,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B595,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A595,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B595,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B595,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A595,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B595,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B595,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A595,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B595,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B595,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A595,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B595,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B595,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A595,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B595,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B595,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A595,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B595,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B595,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A595,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B595,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B595,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A595,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B595,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B595,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A595,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B595,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B595,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A595,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B595,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B595,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A595,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B595,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B595,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A595,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B595,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B595,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A595,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B595,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B595,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A595,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C595=\"\"),\"\",IF(C595<Parameters!$E$22,1,IF(AND(C595>Parameters!$E$22,C595<=Parameters!$F$22),2,IF(AND(C595>Parameters!$F$22,C595<=Parameters!$G$22),3,IF(AND(C595>Parameters!$G$22,C595<=Parameters!$H$22),4,IF(C595>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D595=\"\"),\"\",IF(D595<Parameters!$E$22,1,IF(AND(D595>Parameters!$E$22,D595<=Parameters!$F$22),2,IF(AND(D595>Parameters!$F$22,D595<=Parameters!$G$22),3,IF(AND(D595>Parameters!$G$22,D595<=Parameters!$H$22),4,IF(D595>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E595=\"\"),\"\",IF(E595<Parameters!$E$22,1,IF(AND(E595>Parameters!$E$22,E595<=Parameters!$F$22),2,IF(AND(E595>Parameters!$F$22,E595<=Parameters!$G$22),3,IF(AND(E595>Parameters!$G$22,E595<=Parameters!$H$22),4,IF(E595>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F595=\"\"),\"\",IF(F595<Parameters!$E$22,1,IF(AND(F595>Parameters!$E$22,F595<=Parameters!$F$22),2,IF(AND(F595>Parameters!$F$22,F595<=Parameters!$G$22),3,IF(AND(F595>Parameters!$G$22,F595<=Parameters!$H$22),4,IF(F595>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G595=\"\"),\"\",IF(G595<Parameters!$E$22,1,IF(AND(G595>Parameters!$E$22,G595<=Parameters!$F$22),2,IF(AND(G595>Parameters!$F$22,G595<=Parameters!$G$22),3,IF(AND(G595>Parameters!$G$22,G595<=Parameters!$H$22),4,IF(G595>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H595=\"\"),\"\",IF(H595<Parameters!$E$22,1,IF(AND(H595>Parameters!$E$22,H595<=Parameters!$F$22),2,IF(AND(H595>Parameters!$F$22,H595<=Parameters!$G$22),3,IF(AND(H595>Parameters!$G$22,H595<=Parameters!$H$22),4,IF(H595>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I595=\"\"),\"\",IF(I595<Parameters!$E$22,1,IF(AND(I595>Parameters!$E$22,I595<=Parameters!$F$22),2,IF(AND(I595>Parameters!$F$22,I595<=Parameters!$G$22),3,IF(AND(I595>Parameters!$G$22,I595<=Parameters!$H$22),4,IF(I595>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J595=\"\"),\"\",IF(J595<Parameters!$E$22,1,IF(AND(J595>Parameters!$E$22,J595<=Parameters!$F$22),2,IF(AND(J595>Parameters!$F$22,J595<=Parameters!$G$22),3,IF(AND(J595>Parameters!$G$22,J595<=Parameters!$H$22),4,IF(J595>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K595=\"\"),\"\",IF(K595<Parameters!$E$22,1,IF(AND(K595>Parameters!$E$22,K595<=Parameters!$F$22),2,IF(AND(K595>Parameters!$F$22,K595<=Parameters!$G$22),3,IF(AND(K595>Parameters!$G$22,K595<=Parameters!$H$22),4,IF(K595>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L595=\"\"),\"\",IF(L595<Parameters!$E$22,1,IF(AND(L595>Parameters!$E$22,L595<=Parameters!$F$22),2,IF(AND(L595>Parameters!$F$22,L595<=Parameters!$G$22),3,IF(AND(L595>Parameters!$G$22,L595<=Parameters!$H$22),4,IF(L595>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M595=\"\"),\"\",IF(M595<Parameters!$E$22,1,IF(AND(M595>Parameters!$E$22,M595<=Parameters!$F$22),2,IF(AND(M595>Parameters!$F$22,M595<=Parameters!$G$22),3,IF(AND(M595>Parameters!$G$22,M595<=Parameters!$H$22),4,IF(M595>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N595=\"\"),\"\",IF(N595<Parameters!$E$22,1,IF(AND(N595>Parameters!$E$22,N595<=Parameters!$F$22),2,IF(AND(N595>Parameters!$F$22,N595<=Parameters!$G$22),3,IF(AND(N595>Parameters!$G$22,N595<=Parameters!$H$22),4,IF(N595>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O595=\"\"),\"\",IF(O595<Parameters!$E$22,1,IF(AND(O595>Parameters!$E$22,O595<=Parameters!$F$22),2,IF(AND(O595>Parameters!$F$22,O595<=Parameters!$G$22),3,IF(AND(O595>Parameters!$G$22,O595<=Parameters!$H$22),4,IF(O595>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P595=\"\"),\"\",IF(P595<Parameters!$E$22,1,IF(AND(P595>Parameters!$E$22,P595<=Parameters!$F$22),2,IF(AND(P595>Parameters!$F$22,P595<=Parameters!$G$22),3,IF(AND(P595>Parameters!$G$22,P595<=Parameters!$H$22),4,IF(P595>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q595=\"\"),\"\",IF(Q595<Parameters!$E$22,1,IF(AND(Q595>Parameters!$E$22,Q595<=Parameters!$F$22),2,IF(AND(Q595>Parameters!$F$22,Q595<=Parameters!$G$22),3,IF(AND(Q595>Parameters!$G$22,Q595<=Parameters!$H$22),4,IF(Q595>Parameters!$H$22,5,\"\"))))))","v":""}]
[{"$f":"Data!$CQ$5","v":"50% Test"},{"$f":"Companies!B23","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B596,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B596,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A596,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B596,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B596,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A596,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B596,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B596,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A596,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B596,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B596,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A596,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B596,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B596,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A596,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B596,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B596,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A596,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B596,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B596,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A596,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B596,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B596,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A596,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B596,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B596,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A596,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B596,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B596,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A596,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B596,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B596,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A596,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B596,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B596,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A596,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B596,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B596,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A596,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B596,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B596,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A596,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B596,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B596,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A596,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C596=\"\"),\"\",IF(C596<Parameters!$E$22,1,IF(AND(C596>Parameters!$E$22,C596<=Parameters!$F$22),2,IF(AND(C596>Parameters!$F$22,C596<=Parameters!$G$22),3,IF(AND(C596>Parameters!$G$22,C596<=Parameters!$H$22),4,IF(C596>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D596=\"\"),\"\",IF(D596<Parameters!$E$22,1,IF(AND(D596>Parameters!$E$22,D596<=Parameters!$F$22),2,IF(AND(D596>Parameters!$F$22,D596<=Parameters!$G$22),3,IF(AND(D596>Parameters!$G$22,D596<=Parameters!$H$22),4,IF(D596>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E596=\"\"),\"\",IF(E596<Parameters!$E$22,1,IF(AND(E596>Parameters!$E$22,E596<=Parameters!$F$22),2,IF(AND(E596>Parameters!$F$22,E596<=Parameters!$G$22),3,IF(AND(E596>Parameters!$G$22,E596<=Parameters!$H$22),4,IF(E596>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F596=\"\"),\"\",IF(F596<Parameters!$E$22,1,IF(AND(F596>Parameters!$E$22,F596<=Parameters!$F$22),2,IF(AND(F596>Parameters!$F$22,F596<=Parameters!$G$22),3,IF(AND(F596>Parameters!$G$22,F596<=Parameters!$H$22),4,IF(F596>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G596=\"\"),\"\",IF(G596<Parameters!$E$22,1,IF(AND(G596>Parameters!$E$22,G596<=Parameters!$F$22),2,IF(AND(G596>Parameters!$F$22,G596<=Parameters!$G$22),3,IF(AND(G596>Parameters!$G$22,G596<=Parameters!$H$22),4,IF(G596>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H596=\"\"),\"\",IF(H596<Parameters!$E$22,1,IF(AND(H596>Parameters!$E$22,H596<=Parameters!$F$22),2,IF(AND(H596>Parameters!$F$22,H596<=Parameters!$G$22),3,IF(AND(H596>Parameters!$G$22,H596<=Parameters!$H$22),4,IF(H596>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I596=\"\"),\"\",IF(I596<Parameters!$E$22,1,IF(AND(I596>Parameters!$E$22,I596<=Parameters!$F$22),2,IF(AND(I596>Parameters!$F$22,I596<=Parameters!$G$22),3,IF(AND(I596>Parameters!$G$22,I596<=Parameters!$H$22),4,IF(I596>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J596=\"\"),\"\",IF(J596<Parameters!$E$22,1,IF(AND(J596>Parameters!$E$22,J596<=Parameters!$F$22),2,IF(AND(J596>Parameters!$F$22,J596<=Parameters!$G$22),3,IF(AND(J596>Parameters!$G$22,J596<=Parameters!$H$22),4,IF(J596>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K596=\"\"),\"\",IF(K596<Parameters!$E$22,1,IF(AND(K596>Parameters!$E$22,K596<=Parameters!$F$22),2,IF(AND(K596>Parameters!$F$22,K596<=Parameters!$G$22),3,IF(AND(K596>Parameters!$G$22,K596<=Parameters!$H$22),4,IF(K596>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L596=\"\"),\"\",IF(L596<Parameters!$E$22,1,IF(AND(L596>Parameters!$E$22,L596<=Parameters!$F$22),2,IF(AND(L596>Parameters!$F$22,L596<=Parameters!$G$22),3,IF(AND(L596>Parameters!$G$22,L596<=Parameters!$H$22),4,IF(L596>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M596=\"\"),\"\",IF(M596<Parameters!$E$22,1,IF(AND(M596>Parameters!$E$22,M596<=Parameters!$F$22),2,IF(AND(M596>Parameters!$F$22,M596<=Parameters!$G$22),3,IF(AND(M596>Parameters!$G$22,M596<=Parameters!$H$22),4,IF(M596>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N596=\"\"),\"\",IF(N596<Parameters!$E$22,1,IF(AND(N596>Parameters!$E$22,N596<=Parameters!$F$22),2,IF(AND(N596>Parameters!$F$22,N596<=Parameters!$G$22),3,IF(AND(N596>Parameters!$G$22,N596<=Parameters!$H$22),4,IF(N596>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O596=\"\"),\"\",IF(O596<Parameters!$E$22,1,IF(AND(O596>Parameters!$E$22,O596<=Parameters!$F$22),2,IF(AND(O596>Parameters!$F$22,O596<=Parameters!$G$22),3,IF(AND(O596>Parameters!$G$22,O596<=Parameters!$H$22),4,IF(O596>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P596=\"\"),\"\",IF(P596<Parameters!$E$22,1,IF(AND(P596>Parameters!$E$22,P596<=Parameters!$F$22),2,IF(AND(P596>Parameters!$F$22,P596<=Parameters!$G$22),3,IF(AND(P596>Parameters!$G$22,P596<=Parameters!$H$22),4,IF(P596>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q596=\"\"),\"\",IF(Q596<Parameters!$E$22,1,IF(AND(Q596>Parameters!$E$22,Q596<=Parameters!$F$22),2,IF(AND(Q596>Parameters!$F$22,Q596<=Parameters!$G$22),3,IF(AND(Q596>Parameters!$G$22,Q596<=Parameters!$H$22),4,IF(Q596>Parameters!$H$22,5,\"\"))))))","v":""}]
[{"$f":"Data!$CQ$5","v":"50% Test"},{"$f":"Companies!B24","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B597,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B597,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A597,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B597,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B597,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A597,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B597,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B597,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A597,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B597,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B597,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A597,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B597,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B597,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A597,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B597,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B597,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A597,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B597,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B597,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A597,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B597,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B597,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A597,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B597,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B597,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A597,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B597,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B597,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A597,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B597,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B597,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A597,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B597,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B597,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A597,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B597,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B597,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A597,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B597,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B597,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A597,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B597,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B597,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A597,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C597=\"\"),\"\",IF(C597<Parameters!$E$22,1,IF(AND(C597>Parameters!$E$22,C597<=Parameters!$F$22),2,IF(AND(C597>Parameters!$F$22,C597<=Parameters!$G$22),3,IF(AND(C597>Parameters!$G$22,C597<=Parameters!$H$22),4,IF(C597>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D597=\"\"),\"\",IF(D597<Parameters!$E$22,1,IF(AND(D597>Parameters!$E$22,D597<=Parameters!$F$22),2,IF(AND(D597>Parameters!$F$22,D597<=Parameters!$G$22),3,IF(AND(D597>Parameters!$G$22,D597<=Parameters!$H$22),4,IF(D597>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E597=\"\"),\"\",IF(E597<Parameters!$E$22,1,IF(AND(E597>Parameters!$E$22,E597<=Parameters!$F$22),2,IF(AND(E597>Parameters!$F$22,E597<=Parameters!$G$22),3,IF(AND(E597>Parameters!$G$22,E597<=Parameters!$H$22),4,IF(E597>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F597=\"\"),\"\",IF(F597<Parameters!$E$22,1,IF(AND(F597>Parameters!$E$22,F597<=Parameters!$F$22),2,IF(AND(F597>Parameters!$F$22,F597<=Parameters!$G$22),3,IF(AND(F597>Parameters!$G$22,F597<=Parameters!$H$22),4,IF(F597>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G597=\"\"),\"\",IF(G597<Parameters!$E$22,1,IF(AND(G597>Parameters!$E$22,G597<=Parameters!$F$22),2,IF(AND(G597>Parameters!$F$22,G597<=Parameters!$G$22),3,IF(AND(G597>Parameters!$G$22,G597<=Parameters!$H$22),4,IF(G597>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H597=\"\"),\"\",IF(H597<Parameters!$E$22,1,IF(AND(H597>Parameters!$E$22,H597<=Parameters!$F$22),2,IF(AND(H597>Parameters!$F$22,H597<=Parameters!$G$22),3,IF(AND(H597>Parameters!$G$22,H597<=Parameters!$H$22),4,IF(H597>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I597=\"\"),\"\",IF(I597<Parameters!$E$22,1,IF(AND(I597>Parameters!$E$22,I597<=Parameters!$F$22),2,IF(AND(I597>Parameters!$F$22,I597<=Parameters!$G$22),3,IF(AND(I597>Parameters!$G$22,I597<=Parameters!$H$22),4,IF(I597>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J597=\"\"),\"\",IF(J597<Parameters!$E$22,1,IF(AND(J597>Parameters!$E$22,J597<=Parameters!$F$22),2,IF(AND(J597>Parameters!$F$22,J597<=Parameters!$G$22),3,IF(AND(J597>Parameters!$G$22,J597<=Parameters!$H$22),4,IF(J597>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K597=\"\"),\"\",IF(K597<Parameters!$E$22,1,IF(AND(K597>Parameters!$E$22,K597<=Parameters!$F$22),2,IF(AND(K597>Parameters!$F$22,K597<=Parameters!$G$22),3,IF(AND(K597>Parameters!$G$22,K597<=Parameters!$H$22),4,IF(K597>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L597=\"\"),\"\",IF(L597<Parameters!$E$22,1,IF(AND(L597>Parameters!$E$22,L597<=Parameters!$F$22),2,IF(AND(L597>Parameters!$F$22,L597<=Parameters!$G$22),3,IF(AND(L597>Parameters!$G$22,L597<=Parameters!$H$22),4,IF(L597>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M597=\"\"),\"\",IF(M597<Parameters!$E$22,1,IF(AND(M597>Parameters!$E$22,M597<=Parameters!$F$22),2,IF(AND(M597>Parameters!$F$22,M597<=Parameters!$G$22),3,IF(AND(M597>Parameters!$G$22,M597<=Parameters!$H$22),4,IF(M597>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N597=\"\"),\"\",IF(N597<Parameters!$E$22,1,IF(AND(N597>Parameters!$E$22,N597<=Parameters!$F$22),2,IF(AND(N597>Parameters!$F$22,N597<=Parameters!$G$22),3,IF(AND(N597>Parameters!$G$22,N597<=Parameters!$H$22),4,IF(N597>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O597=\"\"),\"\",IF(O597<Parameters!$E$22,1,IF(AND(O597>Parameters!$E$22,O597<=Parameters!$F$22),2,IF(AND(O597>Parameters!$F$22,O597<=Parameters!$G$22),3,IF(AND(O597>Parameters!$G$22,O597<=Parameters!$H$22),4,IF(O597>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P597=\"\"),\"\",IF(P597<Parameters!$E$22,1,IF(AND(P597>Parameters!$E$22,P597<=Parameters!$F$22),2,IF(AND(P597>Parameters!$F$22,P597<=Parameters!$G$22),3,IF(AND(P597>Parameters!$G$22,P597<=Parameters!$H$22),4,IF(P597>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q597=\"\"),\"\",IF(Q597<Parameters!$E$22,1,IF(AND(Q597>Parameters!$E$22,Q597<=Parameters!$F$22),2,IF(AND(Q597>Parameters!$F$22,Q597<=Parameters!$G$22),3,IF(AND(Q597>Parameters!$G$22,Q597<=Parameters!$H$22),4,IF(Q597>Parameters!$H$22,5,\"\"))))))","v":""}]
[{"$f":"Data!$CQ$5","v":"50% Test"},{"$f":"Companies!B25","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B598,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B598,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A598,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B598,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B598,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A598,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B598,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B598,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A598,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B598,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B598,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A598,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B598,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B598,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A598,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B598,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B598,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A598,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B598,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B598,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A598,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B598,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B598,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A598,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B598,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B598,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A598,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B598,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B598,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A598,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B598,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B598,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A598,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B598,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B598,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A598,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B598,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B598,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A598,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B598,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B598,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A598,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B598,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B598,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A598,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C598=\"\"),\"\",IF(C598<Parameters!$E$22,1,IF(AND(C598>Parameters!$E$22,C598<=Parameters!$F$22),2,IF(AND(C598>Parameters!$F$22,C598<=Parameters!$G$22),3,IF(AND(C598>Parameters!$G$22,C598<=Parameters!$H$22),4,IF(C598>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D598=\"\"),\"\",IF(D598<Parameters!$E$22,1,IF(AND(D598>Parameters!$E$22,D598<=Parameters!$F$22),2,IF(AND(D598>Parameters!$F$22,D598<=Parameters!$G$22),3,IF(AND(D598>Parameters!$G$22,D598<=Parameters!$H$22),4,IF(D598>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E598=\"\"),\"\",IF(E598<Parameters!$E$22,1,IF(AND(E598>Parameters!$E$22,E598<=Parameters!$F$22),2,IF(AND(E598>Parameters!$F$22,E598<=Parameters!$G$22),3,IF(AND(E598>Parameters!$G$22,E598<=Parameters!$H$22),4,IF(E598>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F598=\"\"),\"\",IF(F598<Parameters!$E$22,1,IF(AND(F598>Parameters!$E$22,F598<=Parameters!$F$22),2,IF(AND(F598>Parameters!$F$22,F598<=Parameters!$G$22),3,IF(AND(F598>Parameters!$G$22,F598<=Parameters!$H$22),4,IF(F598>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G598=\"\"),\"\",IF(G598<Parameters!$E$22,1,IF(AND(G598>Parameters!$E$22,G598<=Parameters!$F$22),2,IF(AND(G598>Parameters!$F$22,G598<=Parameters!$G$22),3,IF(AND(G598>Parameters!$G$22,G598<=Parameters!$H$22),4,IF(G598>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H598=\"\"),\"\",IF(H598<Parameters!$E$22,1,IF(AND(H598>Parameters!$E$22,H598<=Parameters!$F$22),2,IF(AND(H598>Parameters!$F$22,H598<=Parameters!$G$22),3,IF(AND(H598>Parameters!$G$22,H598<=Parameters!$H$22),4,IF(H598>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I598=\"\"),\"\",IF(I598<Parameters!$E$22,1,IF(AND(I598>Parameters!$E$22,I598<=Parameters!$F$22),2,IF(AND(I598>Parameters!$F$22,I598<=Parameters!$G$22),3,IF(AND(I598>Parameters!$G$22,I598<=Parameters!$H$22),4,IF(I598>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J598=\"\"),\"\",IF(J598<Parameters!$E$22,1,IF(AND(J598>Parameters!$E$22,J598<=Parameters!$F$22),2,IF(AND(J598>Parameters!$F$22,J598<=Parameters!$G$22),3,IF(AND(J598>Parameters!$G$22,J598<=Parameters!$H$22),4,IF(J598>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K598=\"\"),\"\",IF(K598<Parameters!$E$22,1,IF(AND(K598>Parameters!$E$22,K598<=Parameters!$F$22),2,IF(AND(K598>Parameters!$F$22,K598<=Parameters!$G$22),3,IF(AND(K598>Parameters!$G$22,K598<=Parameters!$H$22),4,IF(K598>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L598=\"\"),\"\",IF(L598<Parameters!$E$22,1,IF(AND(L598>Parameters!$E$22,L598<=Parameters!$F$22),2,IF(AND(L598>Parameters!$F$22,L598<=Parameters!$G$22),3,IF(AND(L598>Parameters!$G$22,L598<=Parameters!$H$22),4,IF(L598>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M598=\"\"),\"\",IF(M598<Parameters!$E$22,1,IF(AND(M598>Parameters!$E$22,M598<=Parameters!$F$22),2,IF(AND(M598>Parameters!$F$22,M598<=Parameters!$G$22),3,IF(AND(M598>Parameters!$G$22,M598<=Parameters!$H$22),4,IF(M598>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N598=\"\"),\"\",IF(N598<Parameters!$E$22,1,IF(AND(N598>Parameters!$E$22,N598<=Parameters!$F$22),2,IF(AND(N598>Parameters!$F$22,N598<=Parameters!$G$22),3,IF(AND(N598>Parameters!$G$22,N598<=Parameters!$H$22),4,IF(N598>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O598=\"\"),\"\",IF(O598<Parameters!$E$22,1,IF(AND(O598>Parameters!$E$22,O598<=Parameters!$F$22),2,IF(AND(O598>Parameters!$F$22,O598<=Parameters!$G$22),3,IF(AND(O598>Parameters!$G$22,O598<=Parameters!$H$22),4,IF(O598>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P598=\"\"),\"\",IF(P598<Parameters!$E$22,1,IF(AND(P598>Parameters!$E$22,P598<=Parameters!$F$22),2,IF(AND(P598>Parameters!$F$22,P598<=Parameters!$G$22),3,IF(AND(P598>Parameters!$G$22,P598<=Parameters!$H$22),4,IF(P598>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q598=\"\"),\"\",IF(Q598<Parameters!$E$22,1,IF(AND(Q598>Parameters!$E$22,Q598<=Parameters!$F$22),2,IF(AND(Q598>Parameters!$F$22,Q598<=Parameters!$G$22),3,IF(AND(Q598>Parameters!$G$22,Q598<=Parameters!$H$22),4,IF(Q598>Parameters!$H$22,5,\"\"))))))","v":""}]
[{"$f":"Data!$CQ$5","v":"50% Test"},{"$f":"Companies!B26","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B599,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B599,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A599,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B599,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B599,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A599,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B599,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B599,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A599,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B599,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B599,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A599,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B599,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B599,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A599,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B599,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B599,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A599,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B599,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B599,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A599,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B599,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B599,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A599,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B599,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B599,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A599,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B599,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B599,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A599,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B599,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B599,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A599,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B599,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B599,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A599,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B599,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B599,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A599,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B599,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B599,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A599,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B599,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B599,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A599,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C599=\"\"),\"\",IF(C599<Parameters!$E$22,1,IF(AND(C599>Parameters!$E$22,C599<=Parameters!$F$22),2,IF(AND(C599>Parameters!$F$22,C599<=Parameters!$G$22),3,IF(AND(C599>Parameters!$G$22,C599<=Parameters!$H$22),4,IF(C599>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D599=\"\"),\"\",IF(D599<Parameters!$E$22,1,IF(AND(D599>Parameters!$E$22,D599<=Parameters!$F$22),2,IF(AND(D599>Parameters!$F$22,D599<=Parameters!$G$22),3,IF(AND(D599>Parameters!$G$22,D599<=Parameters!$H$22),4,IF(D599>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E599=\"\"),\"\",IF(E599<Parameters!$E$22,1,IF(AND(E599>Parameters!$E$22,E599<=Parameters!$F$22),2,IF(AND(E599>Parameters!$F$22,E599<=Parameters!$G$22),3,IF(AND(E599>Parameters!$G$22,E599<=Parameters!$H$22),4,IF(E599>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F599=\"\"),\"\",IF(F599<Parameters!$E$22,1,IF(AND(F599>Parameters!$E$22,F599<=Parameters!$F$22),2,IF(AND(F599>Parameters!$F$22,F599<=Parameters!$G$22),3,IF(AND(F599>Parameters!$G$22,F599<=Parameters!$H$22),4,IF(F599>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G599=\"\"),\"\",IF(G599<Parameters!$E$22,1,IF(AND(G599>Parameters!$E$22,G599<=Parameters!$F$22),2,IF(AND(G599>Parameters!$F$22,G599<=Parameters!$G$22),3,IF(AND(G599>Parameters!$G$22,G599<=Parameters!$H$22),4,IF(G599>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H599=\"\"),\"\",IF(H599<Parameters!$E$22,1,IF(AND(H599>Parameters!$E$22,H599<=Parameters!$F$22),2,IF(AND(H599>Parameters!$F$22,H599<=Parameters!$G$22),3,IF(AND(H599>Parameters!$G$22,H599<=Parameters!$H$22),4,IF(H599>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I599=\"\"),\"\",IF(I599<Parameters!$E$22,1,IF(AND(I599>Parameters!$E$22,I599<=Parameters!$F$22),2,IF(AND(I599>Parameters!$F$22,I599<=Parameters!$G$22),3,IF(AND(I599>Parameters!$G$22,I599<=Parameters!$H$22),4,IF(I599>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J599=\"\"),\"\",IF(J599<Parameters!$E$22,1,IF(AND(J599>Parameters!$E$22,J599<=Parameters!$F$22),2,IF(AND(J599>Parameters!$F$22,J599<=Parameters!$G$22),3,IF(AND(J599>Parameters!$G$22,J599<=Parameters!$H$22),4,IF(J599>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K599=\"\"),\"\",IF(K599<Parameters!$E$22,1,IF(AND(K599>Parameters!$E$22,K599<=Parameters!$F$22),2,IF(AND(K599>Parameters!$F$22,K599<=Parameters!$G$22),3,IF(AND(K599>Parameters!$G$22,K599<=Parameters!$H$22),4,IF(K599>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L599=\"\"),\"\",IF(L599<Parameters!$E$22,1,IF(AND(L599>Parameters!$E$22,L599<=Parameters!$F$22),2,IF(AND(L599>Parameters!$F$22,L599<=Parameters!$G$22),3,IF(AND(L599>Parameters!$G$22,L599<=Parameters!$H$22),4,IF(L599>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M599=\"\"),\"\",IF(M599<Parameters!$E$22,1,IF(AND(M599>Parameters!$E$22,M599<=Parameters!$F$22),2,IF(AND(M599>Parameters!$F$22,M599<=Parameters!$G$22),3,IF(AND(M599>Parameters!$G$22,M599<=Parameters!$H$22),4,IF(M599>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N599=\"\"),\"\",IF(N599<Parameters!$E$22,1,IF(AND(N599>Parameters!$E$22,N599<=Parameters!$F$22),2,IF(AND(N599>Parameters!$F$22,N599<=Parameters!$G$22),3,IF(AND(N599>Parameters!$G$22,N599<=Parameters!$H$22),4,IF(N599>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O599=\"\"),\"\",IF(O599<Parameters!$E$22,1,IF(AND(O599>Parameters!$E$22,O599<=Parameters!$F$22),2,IF(AND(O599>Parameters!$F$22,O599<=Parameters!$G$22),3,IF(AND(O599>Parameters!$G$22,O599<=Parameters!$H$22),4,IF(O599>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P599=\"\"),\"\",IF(P599<Parameters!$E$22,1,IF(AND(P599>Parameters!$E$22,P599<=Parameters!$F$22),2,IF(AND(P599>Parameters!$F$22,P599<=Parameters!$G$22),3,IF(AND(P599>Parameters!$G$22,P599<=Parameters!$H$22),4,IF(P599>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q599=\"\"),\"\",IF(Q599<Parameters!$E$22,1,IF(AND(Q599>Parameters!$E$22,Q599<=Parameters!$F$22),2,IF(AND(Q599>Parameters!$F$22,Q599<=Parameters!$G$22),3,IF(AND(Q599>Parameters!$G$22,Q599<=Parameters!$H$22),4,IF(Q599>Parameters!$H$22,5,\"\"))))))","v":""}]
[{"$f":"Data!$CQ$5","v":"50% Test"},{"$f":"Companies!B27","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B600,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B600,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A600,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B600,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B600,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A600,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B600,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B600,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A600,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B600,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B600,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A600,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B600,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B600,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A600,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B600,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B600,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A600,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B600,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B600,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A600,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B600,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B600,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A600,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B600,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B600,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A600,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B600,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B600,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A600,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B600,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B600,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A600,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B600,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B600,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A600,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B600,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B600,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A600,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B600,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B600,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A600,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B600,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B600,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A600,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C600=\"\"),\"\",IF(C600<Parameters!$E$22,1,IF(AND(C600>Parameters!$E$22,C600<=Parameters!$F$22),2,IF(AND(C600>Parameters!$F$22,C600<=Parameters!$G$22),3,IF(AND(C600>Parameters!$G$22,C600<=Parameters!$H$22),4,IF(C600>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D600=\"\"),\"\",IF(D600<Parameters!$E$22,1,IF(AND(D600>Parameters!$E$22,D600<=Parameters!$F$22),2,IF(AND(D600>Parameters!$F$22,D600<=Parameters!$G$22),3,IF(AND(D600>Parameters!$G$22,D600<=Parameters!$H$22),4,IF(D600>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E600=\"\"),\"\",IF(E600<Parameters!$E$22,1,IF(AND(E600>Parameters!$E$22,E600<=Parameters!$F$22),2,IF(AND(E600>Parameters!$F$22,E600<=Parameters!$G$22),3,IF(AND(E600>Parameters!$G$22,E600<=Parameters!$H$22),4,IF(E600>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F600=\"\"),\"\",IF(F600<Parameters!$E$22,1,IF(AND(F600>Parameters!$E$22,F600<=Parameters!$F$22),2,IF(AND(F600>Parameters!$F$22,F600<=Parameters!$G$22),3,IF(AND(F600>Parameters!$G$22,F600<=Parameters!$H$22),4,IF(F600>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G600=\"\"),\"\",IF(G600<Parameters!$E$22,1,IF(AND(G600>Parameters!$E$22,G600<=Parameters!$F$22),2,IF(AND(G600>Parameters!$F$22,G600<=Parameters!$G$22),3,IF(AND(G600>Parameters!$G$22,G600<=Parameters!$H$22),4,IF(G600>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H600=\"\"),\"\",IF(H600<Parameters!$E$22,1,IF(AND(H600>Parameters!$E$22,H600<=Parameters!$F$22),2,IF(AND(H600>Parameters!$F$22,H600<=Parameters!$G$22),3,IF(AND(H600>Parameters!$G$22,H600<=Parameters!$H$22),4,IF(H600>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I600=\"\"),\"\",IF(I600<Parameters!$E$22,1,IF(AND(I600>Parameters!$E$22,I600<=Parameters!$F$22),2,IF(AND(I600>Parameters!$F$22,I600<=Parameters!$G$22),3,IF(AND(I600>Parameters!$G$22,I600<=Parameters!$H$22),4,IF(I600>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J600=\"\"),\"\",IF(J600<Parameters!$E$22,1,IF(AND(J600>Parameters!$E$22,J600<=Parameters!$F$22),2,IF(AND(J600>Parameters!$F$22,J600<=Parameters!$G$22),3,IF(AND(J600>Parameters!$G$22,J600<=Parameters!$H$22),4,IF(J600>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K600=\"\"),\"\",IF(K600<Parameters!$E$22,1,IF(AND(K600>Parameters!$E$22,K600<=Parameters!$F$22),2,IF(AND(K600>Parameters!$F$22,K600<=Parameters!$G$22),3,IF(AND(K600>Parameters!$G$22,K600<=Parameters!$H$22),4,IF(K600>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L600=\"\"),\"\",IF(L600<Parameters!$E$22,1,IF(AND(L600>Parameters!$E$22,L600<=Parameters!$F$22),2,IF(AND(L600>Parameters!$F$22,L600<=Parameters!$G$22),3,IF(AND(L600>Parameters!$G$22,L600<=Parameters!$H$22),4,IF(L600>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M600=\"\"),\"\",IF(M600<Parameters!$E$22,1,IF(AND(M600>Parameters!$E$22,M600<=Parameters!$F$22),2,IF(AND(M600>Parameters!$F$22,M600<=Parameters!$G$22),3,IF(AND(M600>Parameters!$G$22,M600<=Parameters!$H$22),4,IF(M600>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N600=\"\"),\"\",IF(N600<Parameters!$E$22,1,IF(AND(N600>Parameters!$E$22,N600<=Parameters!$F$22),2,IF(AND(N600>Parameters!$F$22,N600<=Parameters!$G$22),3,IF(AND(N600>Parameters!$G$22,N600<=Parameters!$H$22),4,IF(N600>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O600=\"\"),\"\",IF(O600<Parameters!$E$22,1,IF(AND(O600>Parameters!$E$22,O600<=Parameters!$F$22),2,IF(AND(O600>Parameters!$F$22,O600<=Parameters!$G$22),3,IF(AND(O600>Parameters!$G$22,O600<=Parameters!$H$22),4,IF(O600>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P600=\"\"),\"\",IF(P600<Parameters!$E$22,1,IF(AND(P600>Parameters!$E$22,P600<=Parameters!$F$22),2,IF(AND(P600>Parameters!$F$22,P600<=Parameters!$G$22),3,IF(AND(P600>Parameters!$G$22,P600<=Parameters!$H$22),4,IF(P600>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q600=\"\"),\"\",IF(Q600<Parameters!$E$22,1,IF(AND(Q600>Parameters!$E$22,Q600<=Parameters!$F$22),2,IF(AND(Q600>Parameters!$F$22,Q600<=Parameters!$G$22),3,IF(AND(Q600>Parameters!$G$22,Q600<=Parameters!$H$22),4,IF(Q600>Parameters!$H$22,5,\"\"))))))","v":""}]
[{"$f":"Data!$CQ$5","v":"50% Test"},{"$f":"Companies!B28","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B601,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B601,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A601,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B601,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B601,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A601,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B601,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B601,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A601,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B601,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B601,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A601,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B601,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B601,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A601,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B601,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B601,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A601,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B601,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B601,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A601,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B601,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B601,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A601,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B601,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B601,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A601,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B601,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B601,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A601,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B601,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B601,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A601,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B601,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B601,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A601,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B601,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B601,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A601,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B601,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B601,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A601,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B601,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B601,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A601,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C601=\"\"),\"\",IF(C601<Parameters!$E$22,1,IF(AND(C601>Parameters!$E$22,C601<=Parameters!$F$22),2,IF(AND(C601>Parameters!$F$22,C601<=Parameters!$G$22),3,IF(AND(C601>Parameters!$G$22,C601<=Parameters!$H$22),4,IF(C601>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D601=\"\"),\"\",IF(D601<Parameters!$E$22,1,IF(AND(D601>Parameters!$E$22,D601<=Parameters!$F$22),2,IF(AND(D601>Parameters!$F$22,D601<=Parameters!$G$22),3,IF(AND(D601>Parameters!$G$22,D601<=Parameters!$H$22),4,IF(D601>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E601=\"\"),\"\",IF(E601<Parameters!$E$22,1,IF(AND(E601>Parameters!$E$22,E601<=Parameters!$F$22),2,IF(AND(E601>Parameters!$F$22,E601<=Parameters!$G$22),3,IF(AND(E601>Parameters!$G$22,E601<=Parameters!$H$22),4,IF(E601>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F601=\"\"),\"\",IF(F601<Parameters!$E$22,1,IF(AND(F601>Parameters!$E$22,F601<=Parameters!$F$22),2,IF(AND(F601>Parameters!$F$22,F601<=Parameters!$G$22),3,IF(AND(F601>Parameters!$G$22,F601<=Parameters!$H$22),4,IF(F601>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G601=\"\"),\"\",IF(G601<Parameters!$E$22,1,IF(AND(G601>Parameters!$E$22,G601<=Parameters!$F$22),2,IF(AND(G601>Parameters!$F$22,G601<=Parameters!$G$22),3,IF(AND(G601>Parameters!$G$22,G601<=Parameters!$H$22),4,IF(G601>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H601=\"\"),\"\",IF(H601<Parameters!$E$22,1,IF(AND(H601>Parameters!$E$22,H601<=Parameters!$F$22),2,IF(AND(H601>Parameters!$F$22,H601<=Parameters!$G$22),3,IF(AND(H601>Parameters!$G$22,H601<=Parameters!$H$22),4,IF(H601>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I601=\"\"),\"\",IF(I601<Parameters!$E$22,1,IF(AND(I601>Parameters!$E$22,I601<=Parameters!$F$22),2,IF(AND(I601>Parameters!$F$22,I601<=Parameters!$G$22),3,IF(AND(I601>Parameters!$G$22,I601<=Parameters!$H$22),4,IF(I601>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J601=\"\"),\"\",IF(J601<Parameters!$E$22,1,IF(AND(J601>Parameters!$E$22,J601<=Parameters!$F$22),2,IF(AND(J601>Parameters!$F$22,J601<=Parameters!$G$22),3,IF(AND(J601>Parameters!$G$22,J601<=Parameters!$H$22),4,IF(J601>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K601=\"\"),\"\",IF(K601<Parameters!$E$22,1,IF(AND(K601>Parameters!$E$22,K601<=Parameters!$F$22),2,IF(AND(K601>Parameters!$F$22,K601<=Parameters!$G$22),3,IF(AND(K601>Parameters!$G$22,K601<=Parameters!$H$22),4,IF(K601>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L601=\"\"),\"\",IF(L601<Parameters!$E$22,1,IF(AND(L601>Parameters!$E$22,L601<=Parameters!$F$22),2,IF(AND(L601>Parameters!$F$22,L601<=Parameters!$G$22),3,IF(AND(L601>Parameters!$G$22,L601<=Parameters!$H$22),4,IF(L601>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M601=\"\"),\"\",IF(M601<Parameters!$E$22,1,IF(AND(M601>Parameters!$E$22,M601<=Parameters!$F$22),2,IF(AND(M601>Parameters!$F$22,M601<=Parameters!$G$22),3,IF(AND(M601>Parameters!$G$22,M601<=Parameters!$H$22),4,IF(M601>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N601=\"\"),\"\",IF(N601<Parameters!$E$22,1,IF(AND(N601>Parameters!$E$22,N601<=Parameters!$F$22),2,IF(AND(N601>Parameters!$F$22,N601<=Parameters!$G$22),3,IF(AND(N601>Parameters!$G$22,N601<=Parameters!$H$22),4,IF(N601>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O601=\"\"),\"\",IF(O601<Parameters!$E$22,1,IF(AND(O601>Parameters!$E$22,O601<=Parameters!$F$22),2,IF(AND(O601>Parameters!$F$22,O601<=Parameters!$G$22),3,IF(AND(O601>Parameters!$G$22,O601<=Parameters!$H$22),4,IF(O601>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P601=\"\"),\"\",IF(P601<Parameters!$E$22,1,IF(AND(P601>Parameters!$E$22,P601<=Parameters!$F$22),2,IF(AND(P601>Parameters!$F$22,P601<=Parameters!$G$22),3,IF(AND(P601>Parameters!$G$22,P601<=Parameters!$H$22),4,IF(P601>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q601=\"\"),\"\",IF(Q601<Parameters!$E$22,1,IF(AND(Q601>Parameters!$E$22,Q601<=Parameters!$F$22),2,IF(AND(Q601>Parameters!$F$22,Q601<=Parameters!$G$22),3,IF(AND(Q601>Parameters!$G$22,Q601<=Parameters!$H$22),4,IF(Q601>Parameters!$H$22,5,\"\"))))))","v":""}]
[{"$f":"Data!$CQ$5","v":"50% Test"},{"$f":"Companies!B29","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B602,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B602,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A602,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B602,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B602,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A602,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B602,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B602,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A602,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B602,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B602,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A602,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B602,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B602,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A602,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B602,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B602,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A602,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B602,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B602,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A602,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B602,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B602,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A602,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B602,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B602,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A602,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B602,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B602,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A602,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B602,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B602,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A602,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B602,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B602,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A602,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B602,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B602,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A602,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B602,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B602,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A602,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B602,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B602,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A602,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C602=\"\"),\"\",IF(C602<Parameters!$E$22,1,IF(AND(C602>Parameters!$E$22,C602<=Parameters!$F$22),2,IF(AND(C602>Parameters!$F$22,C602<=Parameters!$G$22),3,IF(AND(C602>Parameters!$G$22,C602<=Parameters!$H$22),4,IF(C602>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D602=\"\"),\"\",IF(D602<Parameters!$E$22,1,IF(AND(D602>Parameters!$E$22,D602<=Parameters!$F$22),2,IF(AND(D602>Parameters!$F$22,D602<=Parameters!$G$22),3,IF(AND(D602>Parameters!$G$22,D602<=Parameters!$H$22),4,IF(D602>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E602=\"\"),\"\",IF(E602<Parameters!$E$22,1,IF(AND(E602>Parameters!$E$22,E602<=Parameters!$F$22),2,IF(AND(E602>Parameters!$F$22,E602<=Parameters!$G$22),3,IF(AND(E602>Parameters!$G$22,E602<=Parameters!$H$22),4,IF(E602>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F602=\"\"),\"\",IF(F602<Parameters!$E$22,1,IF(AND(F602>Parameters!$E$22,F602<=Parameters!$F$22),2,IF(AND(F602>Parameters!$F$22,F602<=Parameters!$G$22),3,IF(AND(F602>Parameters!$G$22,F602<=Parameters!$H$22),4,IF(F602>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G602=\"\"),\"\",IF(G602<Parameters!$E$22,1,IF(AND(G602>Parameters!$E$22,G602<=Parameters!$F$22),2,IF(AND(G602>Parameters!$F$22,G602<=Parameters!$G$22),3,IF(AND(G602>Parameters!$G$22,G602<=Parameters!$H$22),4,IF(G602>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H602=\"\"),\"\",IF(H602<Parameters!$E$22,1,IF(AND(H602>Parameters!$E$22,H602<=Parameters!$F$22),2,IF(AND(H602>Parameters!$F$22,H602<=Parameters!$G$22),3,IF(AND(H602>Parameters!$G$22,H602<=Parameters!$H$22),4,IF(H602>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I602=\"\"),\"\",IF(I602<Parameters!$E$22,1,IF(AND(I602>Parameters!$E$22,I602<=Parameters!$F$22),2,IF(AND(I602>Parameters!$F$22,I602<=Parameters!$G$22),3,IF(AND(I602>Parameters!$G$22,I602<=Parameters!$H$22),4,IF(I602>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J602=\"\"),\"\",IF(J602<Parameters!$E$22,1,IF(AND(J602>Parameters!$E$22,J602<=Parameters!$F$22),2,IF(AND(J602>Parameters!$F$22,J602<=Parameters!$G$22),3,IF(AND(J602>Parameters!$G$22,J602<=Parameters!$H$22),4,IF(J602>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K602=\"\"),\"\",IF(K602<Parameters!$E$22,1,IF(AND(K602>Parameters!$E$22,K602<=Parameters!$F$22),2,IF(AND(K602>Parameters!$F$22,K602<=Parameters!$G$22),3,IF(AND(K602>Parameters!$G$22,K602<=Parameters!$H$22),4,IF(K602>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L602=\"\"),\"\",IF(L602<Parameters!$E$22,1,IF(AND(L602>Parameters!$E$22,L602<=Parameters!$F$22),2,IF(AND(L602>Parameters!$F$22,L602<=Parameters!$G$22),3,IF(AND(L602>Parameters!$G$22,L602<=Parameters!$H$22),4,IF(L602>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M602=\"\"),\"\",IF(M602<Parameters!$E$22,1,IF(AND(M602>Parameters!$E$22,M602<=Parameters!$F$22),2,IF(AND(M602>Parameters!$F$22,M602<=Parameters!$G$22),3,IF(AND(M602>Parameters!$G$22,M602<=Parameters!$H$22),4,IF(M602>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N602=\"\"),\"\",IF(N602<Parameters!$E$22,1,IF(AND(N602>Parameters!$E$22,N602<=Parameters!$F$22),2,IF(AND(N602>Parameters!$F$22,N602<=Parameters!$G$22),3,IF(AND(N602>Parameters!$G$22,N602<=Parameters!$H$22),4,IF(N602>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O602=\"\"),\"\",IF(O602<Parameters!$E$22,1,IF(AND(O602>Parameters!$E$22,O602<=Parameters!$F$22),2,IF(AND(O602>Parameters!$F$22,O602<=Parameters!$G$22),3,IF(AND(O602>Parameters!$G$22,O602<=Parameters!$H$22),4,IF(O602>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P602=\"\"),\"\",IF(P602<Parameters!$E$22,1,IF(AND(P602>Parameters!$E$22,P602<=Parameters!$F$22),2,IF(AND(P602>Parameters!$F$22,P602<=Parameters!$G$22),3,IF(AND(P602>Parameters!$G$22,P602<=Parameters!$H$22),4,IF(P602>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q602=\"\"),\"\",IF(Q602<Parameters!$E$22,1,IF(AND(Q602>Parameters!$E$22,Q602<=Parameters!$F$22),2,IF(AND(Q602>Parameters!$F$22,Q602<=Parameters!$G$22),3,IF(AND(Q602>Parameters!$G$22,Q602<=Parameters!$H$22),4,IF(Q602>Parameters!$H$22,5,\"\"))))))","v":""}]
[{"$f":"Data!$CQ$5","v":"50% Test"},{"$f":"Companies!B30","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B603,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B603,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A603,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B603,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B603,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A603,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B603,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B603,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A603,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B603,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B603,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A603,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B603,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B603,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A603,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B603,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B603,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A603,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B603,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B603,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A603,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B603,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B603,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A603,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B603,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B603,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A603,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B603,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B603,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A603,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B603,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B603,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A603,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B603,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B603,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A603,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B603,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B603,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A603,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B603,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B603,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A603,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B603,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B603,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A603,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C603=\"\"),\"\",IF(C603<Parameters!$E$22,1,IF(AND(C603>Parameters!$E$22,C603<=Parameters!$F$22),2,IF(AND(C603>Parameters!$F$22,C603<=Parameters!$G$22),3,IF(AND(C603>Parameters!$G$22,C603<=Parameters!$H$22),4,IF(C603>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D603=\"\"),\"\",IF(D603<Parameters!$E$22,1,IF(AND(D603>Parameters!$E$22,D603<=Parameters!$F$22),2,IF(AND(D603>Parameters!$F$22,D603<=Parameters!$G$22),3,IF(AND(D603>Parameters!$G$22,D603<=Parameters!$H$22),4,IF(D603>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E603=\"\"),\"\",IF(E603<Parameters!$E$22,1,IF(AND(E603>Parameters!$E$22,E603<=Parameters!$F$22),2,IF(AND(E603>Parameters!$F$22,E603<=Parameters!$G$22),3,IF(AND(E603>Parameters!$G$22,E603<=Parameters!$H$22),4,IF(E603>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F603=\"\"),\"\",IF(F603<Parameters!$E$22,1,IF(AND(F603>Parameters!$E$22,F603<=Parameters!$F$22),2,IF(AND(F603>Parameters!$F$22,F603<=Parameters!$G$22),3,IF(AND(F603>Parameters!$G$22,F603<=Parameters!$H$22),4,IF(F603>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G603=\"\"),\"\",IF(G603<Parameters!$E$22,1,IF(AND(G603>Parameters!$E$22,G603<=Parameters!$F$22),2,IF(AND(G603>Parameters!$F$22,G603<=Parameters!$G$22),3,IF(AND(G603>Parameters!$G$22,G603<=Parameters!$H$22),4,IF(G603>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H603=\"\"),\"\",IF(H603<Parameters!$E$22,1,IF(AND(H603>Parameters!$E$22,H603<=Parameters!$F$22),2,IF(AND(H603>Parameters!$F$22,H603<=Parameters!$G$22),3,IF(AND(H603>Parameters!$G$22,H603<=Parameters!$H$22),4,IF(H603>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I603=\"\"),\"\",IF(I603<Parameters!$E$22,1,IF(AND(I603>Parameters!$E$22,I603<=Parameters!$F$22),2,IF(AND(I603>Parameters!$F$22,I603<=Parameters!$G$22),3,IF(AND(I603>Parameters!$G$22,I603<=Parameters!$H$22),4,IF(I603>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J603=\"\"),\"\",IF(J603<Parameters!$E$22,1,IF(AND(J603>Parameters!$E$22,J603<=Parameters!$F$22),2,IF(AND(J603>Parameters!$F$22,J603<=Parameters!$G$22),3,IF(AND(J603>Parameters!$G$22,J603<=Parameters!$H$22),4,IF(J603>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K603=\"\"),\"\",IF(K603<Parameters!$E$22,1,IF(AND(K603>Parameters!$E$22,K603<=Parameters!$F$22),2,IF(AND(K603>Parameters!$F$22,K603<=Parameters!$G$22),3,IF(AND(K603>Parameters!$G$22,K603<=Parameters!$H$22),4,IF(K603>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L603=\"\"),\"\",IF(L603<Parameters!$E$22,1,IF(AND(L603>Parameters!$E$22,L603<=Parameters!$F$22),2,IF(AND(L603>Parameters!$F$22,L603<=Parameters!$G$22),3,IF(AND(L603>Parameters!$G$22,L603<=Parameters!$H$22),4,IF(L603>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M603=\"\"),\"\",IF(M603<Parameters!$E$22,1,IF(AND(M603>Parameters!$E$22,M603<=Parameters!$F$22),2,IF(AND(M603>Parameters!$F$22,M603<=Parameters!$G$22),3,IF(AND(M603>Parameters!$G$22,M603<=Parameters!$H$22),4,IF(M603>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N603=\"\"),\"\",IF(N603<Parameters!$E$22,1,IF(AND(N603>Parameters!$E$22,N603<=Parameters!$F$22),2,IF(AND(N603>Parameters!$F$22,N603<=Parameters!$G$22),3,IF(AND(N603>Parameters!$G$22,N603<=Parameters!$H$22),4,IF(N603>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O603=\"\"),\"\",IF(O603<Parameters!$E$22,1,IF(AND(O603>Parameters!$E$22,O603<=Parameters!$F$22),2,IF(AND(O603>Parameters!$F$22,O603<=Parameters!$G$22),3,IF(AND(O603>Parameters!$G$22,O603<=Parameters!$H$22),4,IF(O603>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P603=\"\"),\"\",IF(P603<Parameters!$E$22,1,IF(AND(P603>Parameters!$E$22,P603<=Parameters!$F$22),2,IF(AND(P603>Parameters!$F$22,P603<=Parameters!$G$22),3,IF(AND(P603>Parameters!$G$22,P603<=Parameters!$H$22),4,IF(P603>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q603=\"\"),\"\",IF(Q603<Parameters!$E$22,1,IF(AND(Q603>Parameters!$E$22,Q603<=Parameters!$F$22),2,IF(AND(Q603>Parameters!$F$22,Q603<=Parameters!$G$22),3,IF(AND(Q603>Parameters!$G$22,Q603<=Parameters!$H$22),4,IF(Q603>Parameters!$H$22,5,\"\"))))))","v":""}]
[{"$f":"Data!$CQ$5","v":"50% Test"},{"$f":"Companies!B31","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B604,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B604,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A604,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B604,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B604,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A604,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B604,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B604,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A604,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B604,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B604,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A604,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B604,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B604,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A604,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B604,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B604,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A604,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B604,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B604,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A604,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B604,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B604,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A604,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B604,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B604,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A604,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B604,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B604,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A604,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B604,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B604,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A604,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B604,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B604,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A604,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B604,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B604,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A604,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B604,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B604,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A604,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B604,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B604,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A604,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C604=\"\"),\"\",IF(C604<Parameters!$E$22,1,IF(AND(C604>Parameters!$E$22,C604<=Parameters!$F$22),2,IF(AND(C604>Parameters!$F$22,C604<=Parameters!$G$22),3,IF(AND(C604>Parameters!$G$22,C604<=Parameters!$H$22),4,IF(C604>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D604=\"\"),\"\",IF(D604<Parameters!$E$22,1,IF(AND(D604>Parameters!$E$22,D604<=Parameters!$F$22),2,IF(AND(D604>Parameters!$F$22,D604<=Parameters!$G$22),3,IF(AND(D604>Parameters!$G$22,D604<=Parameters!$H$22),4,IF(D604>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E604=\"\"),\"\",IF(E604<Parameters!$E$22,1,IF(AND(E604>Parameters!$E$22,E604<=Parameters!$F$22),2,IF(AND(E604>Parameters!$F$22,E604<=Parameters!$G$22),3,IF(AND(E604>Parameters!$G$22,E604<=Parameters!$H$22),4,IF(E604>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F604=\"\"),\"\",IF(F604<Parameters!$E$22,1,IF(AND(F604>Parameters!$E$22,F604<=Parameters!$F$22),2,IF(AND(F604>Parameters!$F$22,F604<=Parameters!$G$22),3,IF(AND(F604>Parameters!$G$22,F604<=Parameters!$H$22),4,IF(F604>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G604=\"\"),\"\",IF(G604<Parameters!$E$22,1,IF(AND(G604>Parameters!$E$22,G604<=Parameters!$F$22),2,IF(AND(G604>Parameters!$F$22,G604<=Parameters!$G$22),3,IF(AND(G604>Parameters!$G$22,G604<=Parameters!$H$22),4,IF(G604>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H604=\"\"),\"\",IF(H604<Parameters!$E$22,1,IF(AND(H604>Parameters!$E$22,H604<=Parameters!$F$22),2,IF(AND(H604>Parameters!$F$22,H604<=Parameters!$G$22),3,IF(AND(H604>Parameters!$G$22,H604<=Parameters!$H$22),4,IF(H604>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I604=\"\"),\"\",IF(I604<Parameters!$E$22,1,IF(AND(I604>Parameters!$E$22,I604<=Parameters!$F$22),2,IF(AND(I604>Parameters!$F$22,I604<=Parameters!$G$22),3,IF(AND(I604>Parameters!$G$22,I604<=Parameters!$H$22),4,IF(I604>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J604=\"\"),\"\",IF(J604<Parameters!$E$22,1,IF(AND(J604>Parameters!$E$22,J604<=Parameters!$F$22),2,IF(AND(J604>Parameters!$F$22,J604<=Parameters!$G$22),3,IF(AND(J604>Parameters!$G$22,J604<=Parameters!$H$22),4,IF(J604>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K604=\"\"),\"\",IF(K604<Parameters!$E$22,1,IF(AND(K604>Parameters!$E$22,K604<=Parameters!$F$22),2,IF(AND(K604>Parameters!$F$22,K604<=Parameters!$G$22),3,IF(AND(K604>Parameters!$G$22,K604<=Parameters!$H$22),4,IF(K604>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L604=\"\"),\"\",IF(L604<Parameters!$E$22,1,IF(AND(L604>Parameters!$E$22,L604<=Parameters!$F$22),2,IF(AND(L604>Parameters!$F$22,L604<=Parameters!$G$22),3,IF(AND(L604>Parameters!$G$22,L604<=Parameters!$H$22),4,IF(L604>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M604=\"\"),\"\",IF(M604<Parameters!$E$22,1,IF(AND(M604>Parameters!$E$22,M604<=Parameters!$F$22),2,IF(AND(M604>Parameters!$F$22,M604<=Parameters!$G$22),3,IF(AND(M604>Parameters!$G$22,M604<=Parameters!$H$22),4,IF(M604>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N604=\"\"),\"\",IF(N604<Parameters!$E$22,1,IF(AND(N604>Parameters!$E$22,N604<=Parameters!$F$22),2,IF(AND(N604>Parameters!$F$22,N604<=Parameters!$G$22),3,IF(AND(N604>Parameters!$G$22,N604<=Parameters!$H$22),4,IF(N604>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O604=\"\"),\"\",IF(O604<Parameters!$E$22,1,IF(AND(O604>Parameters!$E$22,O604<=Parameters!$F$22),2,IF(AND(O604>Parameters!$F$22,O604<=Parameters!$G$22),3,IF(AND(O604>Parameters!$G$22,O604<=Parameters!$H$22),4,IF(O604>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P604=\"\"),\"\",IF(P604<Parameters!$E$22,1,IF(AND(P604>Parameters!$E$22,P604<=Parameters!$F$22),2,IF(AND(P604>Parameters!$F$22,P604<=Parameters!$G$22),3,IF(AND(P604>Parameters!$G$22,P604<=Parameters!$H$22),4,IF(P604>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q604=\"\"),\"\",IF(Q604<Parameters!$E$22,1,IF(AND(Q604>Parameters!$E$22,Q604<=Parameters!$F$22),2,IF(AND(Q604>Parameters!$F$22,Q604<=Parameters!$G$22),3,IF(AND(Q604>Parameters!$G$22,Q604<=Parameters!$H$22),4,IF(Q604>Parameters!$H$22,5,\"\"))))))","v":""}]
[{"$f":"Data!$CQ$5","v":"50% Test"},{"$f":"Companies!B32","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B605,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B605,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A605,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B605,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B605,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A605,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B605,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B605,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A605,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B605,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B605,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A605,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B605,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B605,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A605,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B605,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B605,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A605,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B605,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B605,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A605,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B605,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B605,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A605,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B605,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B605,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A605,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B605,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B605,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A605,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B605,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B605,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A605,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B605,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B605,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A605,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B605,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B605,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A605,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B605,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B605,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A605,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B605,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B605,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A605,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C605=\"\"),\"\",IF(C605<Parameters!$E$22,1,IF(AND(C605>Parameters!$E$22,C605<=Parameters!$F$22),2,IF(AND(C605>Parameters!$F$22,C605<=Parameters!$G$22),3,IF(AND(C605>Parameters!$G$22,C605<=Parameters!$H$22),4,IF(C605>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D605=\"\"),\"\",IF(D605<Parameters!$E$22,1,IF(AND(D605>Parameters!$E$22,D605<=Parameters!$F$22),2,IF(AND(D605>Parameters!$F$22,D605<=Parameters!$G$22),3,IF(AND(D605>Parameters!$G$22,D605<=Parameters!$H$22),4,IF(D605>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E605=\"\"),\"\",IF(E605<Parameters!$E$22,1,IF(AND(E605>Parameters!$E$22,E605<=Parameters!$F$22),2,IF(AND(E605>Parameters!$F$22,E605<=Parameters!$G$22),3,IF(AND(E605>Parameters!$G$22,E605<=Parameters!$H$22),4,IF(E605>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F605=\"\"),\"\",IF(F605<Parameters!$E$22,1,IF(AND(F605>Parameters!$E$22,F605<=Parameters!$F$22),2,IF(AND(F605>Parameters!$F$22,F605<=Parameters!$G$22),3,IF(AND(F605>Parameters!$G$22,F605<=Parameters!$H$22),4,IF(F605>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G605=\"\"),\"\",IF(G605<Parameters!$E$22,1,IF(AND(G605>Parameters!$E$22,G605<=Parameters!$F$22),2,IF(AND(G605>Parameters!$F$22,G605<=Parameters!$G$22),3,IF(AND(G605>Parameters!$G$22,G605<=Parameters!$H$22),4,IF(G605>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H605=\"\"),\"\",IF(H605<Parameters!$E$22,1,IF(AND(H605>Parameters!$E$22,H605<=Parameters!$F$22),2,IF(AND(H605>Parameters!$F$22,H605<=Parameters!$G$22),3,IF(AND(H605>Parameters!$G$22,H605<=Parameters!$H$22),4,IF(H605>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I605=\"\"),\"\",IF(I605<Parameters!$E$22,1,IF(AND(I605>Parameters!$E$22,I605<=Parameters!$F$22),2,IF(AND(I605>Parameters!$F$22,I605<=Parameters!$G$22),3,IF(AND(I605>Parameters!$G$22,I605<=Parameters!$H$22),4,IF(I605>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J605=\"\"),\"\",IF(J605<Parameters!$E$22,1,IF(AND(J605>Parameters!$E$22,J605<=Parameters!$F$22),2,IF(AND(J605>Parameters!$F$22,J605<=Parameters!$G$22),3,IF(AND(J605>Parameters!$G$22,J605<=Parameters!$H$22),4,IF(J605>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K605=\"\"),\"\",IF(K605<Parameters!$E$22,1,IF(AND(K605>Parameters!$E$22,K605<=Parameters!$F$22),2,IF(AND(K605>Parameters!$F$22,K605<=Parameters!$G$22),3,IF(AND(K605>Parameters!$G$22,K605<=Parameters!$H$22),4,IF(K605>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L605=\"\"),\"\",IF(L605<Parameters!$E$22,1,IF(AND(L605>Parameters!$E$22,L605<=Parameters!$F$22),2,IF(AND(L605>Parameters!$F$22,L605<=Parameters!$G$22),3,IF(AND(L605>Parameters!$G$22,L605<=Parameters!$H$22),4,IF(L605>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M605=\"\"),\"\",IF(M605<Parameters!$E$22,1,IF(AND(M605>Parameters!$E$22,M605<=Parameters!$F$22),2,IF(AND(M605>Parameters!$F$22,M605<=Parameters!$G$22),3,IF(AND(M605>Parameters!$G$22,M605<=Parameters!$H$22),4,IF(M605>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N605=\"\"),\"\",IF(N605<Parameters!$E$22,1,IF(AND(N605>Parameters!$E$22,N605<=Parameters!$F$22),2,IF(AND(N605>Parameters!$F$22,N605<=Parameters!$G$22),3,IF(AND(N605>Parameters!$G$22,N605<=Parameters!$H$22),4,IF(N605>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O605=\"\"),\"\",IF(O605<Parameters!$E$22,1,IF(AND(O605>Parameters!$E$22,O605<=Parameters!$F$22),2,IF(AND(O605>Parameters!$F$22,O605<=Parameters!$G$22),3,IF(AND(O605>Parameters!$G$22,O605<=Parameters!$H$22),4,IF(O605>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P605=\"\"),\"\",IF(P605<Parameters!$E$22,1,IF(AND(P605>Parameters!$E$22,P605<=Parameters!$F$22),2,IF(AND(P605>Parameters!$F$22,P605<=Parameters!$G$22),3,IF(AND(P605>Parameters!$G$22,P605<=Parameters!$H$22),4,IF(P605>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q605=\"\"),\"\",IF(Q605<Parameters!$E$22,1,IF(AND(Q605>Parameters!$E$22,Q605<=Parameters!$F$22),2,IF(AND(Q605>Parameters!$F$22,Q605<=Parameters!$G$22),3,IF(AND(Q605>Parameters!$G$22,Q605<=Parameters!$H$22),4,IF(Q605>Parameters!$H$22,5,\"\"))))))","v":""}]
[{"$f":"Data!$CQ$5","v":"50% Test"},{"$f":"Companies!B33","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B606,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B606,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A606,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B606,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B606,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A606,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B606,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B606,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A606,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B606,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B606,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A606,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B606,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B606,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A606,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B606,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B606,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A606,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B606,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B606,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A606,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B606,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B606,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A606,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B606,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B606,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A606,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B606,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B606,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A606,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B606,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B606,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A606,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B606,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B606,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A606,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B606,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B606,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A606,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B606,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B606,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A606,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B606,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B606,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A606,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C606=\"\"),\"\",IF(C606<Parameters!$E$22,1,IF(AND(C606>Parameters!$E$22,C606<=Parameters!$F$22),2,IF(AND(C606>Parameters!$F$22,C606<=Parameters!$G$22),3,IF(AND(C606>Parameters!$G$22,C606<=Parameters!$H$22),4,IF(C606>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D606=\"\"),\"\",IF(D606<Parameters!$E$22,1,IF(AND(D606>Parameters!$E$22,D606<=Parameters!$F$22),2,IF(AND(D606>Parameters!$F$22,D606<=Parameters!$G$22),3,IF(AND(D606>Parameters!$G$22,D606<=Parameters!$H$22),4,IF(D606>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E606=\"\"),\"\",IF(E606<Parameters!$E$22,1,IF(AND(E606>Parameters!$E$22,E606<=Parameters!$F$22),2,IF(AND(E606>Parameters!$F$22,E606<=Parameters!$G$22),3,IF(AND(E606>Parameters!$G$22,E606<=Parameters!$H$22),4,IF(E606>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F606=\"\"),\"\",IF(F606<Parameters!$E$22,1,IF(AND(F606>Parameters!$E$22,F606<=Parameters!$F$22),2,IF(AND(F606>Parameters!$F$22,F606<=Parameters!$G$22),3,IF(AND(F606>Parameters!$G$22,F606<=Parameters!$H$22),4,IF(F606>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G606=\"\"),\"\",IF(G606<Parameters!$E$22,1,IF(AND(G606>Parameters!$E$22,G606<=Parameters!$F$22),2,IF(AND(G606>Parameters!$F$22,G606<=Parameters!$G$22),3,IF(AND(G606>Parameters!$G$22,G606<=Parameters!$H$22),4,IF(G606>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H606=\"\"),\"\",IF(H606<Parameters!$E$22,1,IF(AND(H606>Parameters!$E$22,H606<=Parameters!$F$22),2,IF(AND(H606>Parameters!$F$22,H606<=Parameters!$G$22),3,IF(AND(H606>Parameters!$G$22,H606<=Parameters!$H$22),4,IF(H606>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I606=\"\"),\"\",IF(I606<Parameters!$E$22,1,IF(AND(I606>Parameters!$E$22,I606<=Parameters!$F$22),2,IF(AND(I606>Parameters!$F$22,I606<=Parameters!$G$22),3,IF(AND(I606>Parameters!$G$22,I606<=Parameters!$H$22),4,IF(I606>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J606=\"\"),\"\",IF(J606<Parameters!$E$22,1,IF(AND(J606>Parameters!$E$22,J606<=Parameters!$F$22),2,IF(AND(J606>Parameters!$F$22,J606<=Parameters!$G$22),3,IF(AND(J606>Parameters!$G$22,J606<=Parameters!$H$22),4,IF(J606>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K606=\"\"),\"\",IF(K606<Parameters!$E$22,1,IF(AND(K606>Parameters!$E$22,K606<=Parameters!$F$22),2,IF(AND(K606>Parameters!$F$22,K606<=Parameters!$G$22),3,IF(AND(K606>Parameters!$G$22,K606<=Parameters!$H$22),4,IF(K606>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L606=\"\"),\"\",IF(L606<Parameters!$E$22,1,IF(AND(L606>Parameters!$E$22,L606<=Parameters!$F$22),2,IF(AND(L606>Parameters!$F$22,L606<=Parameters!$G$22),3,IF(AND(L606>Parameters!$G$22,L606<=Parameters!$H$22),4,IF(L606>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M606=\"\"),\"\",IF(M606<Parameters!$E$22,1,IF(AND(M606>Parameters!$E$22,M606<=Parameters!$F$22),2,IF(AND(M606>Parameters!$F$22,M606<=Parameters!$G$22),3,IF(AND(M606>Parameters!$G$22,M606<=Parameters!$H$22),4,IF(M606>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N606=\"\"),\"\",IF(N606<Parameters!$E$22,1,IF(AND(N606>Parameters!$E$22,N606<=Parameters!$F$22),2,IF(AND(N606>Parameters!$F$22,N606<=Parameters!$G$22),3,IF(AND(N606>Parameters!$G$22,N606<=Parameters!$H$22),4,IF(N606>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O606=\"\"),\"\",IF(O606<Parameters!$E$22,1,IF(AND(O606>Parameters!$E$22,O606<=Parameters!$F$22),2,IF(AND(O606>Parameters!$F$22,O606<=Parameters!$G$22),3,IF(AND(O606>Parameters!$G$22,O606<=Parameters!$H$22),4,IF(O606>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P606=\"\"),\"\",IF(P606<Parameters!$E$22,1,IF(AND(P606>Parameters!$E$22,P606<=Parameters!$F$22),2,IF(AND(P606>Parameters!$F$22,P606<=Parameters!$G$22),3,IF(AND(P606>Parameters!$G$22,P606<=Parameters!$H$22),4,IF(P606>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q606=\"\"),\"\",IF(Q606<Parameters!$E$22,1,IF(AND(Q606>Parameters!$E$22,Q606<=Parameters!$F$22),2,IF(AND(Q606>Parameters!$F$22,Q606<=Parameters!$G$22),3,IF(AND(Q606>Parameters!$G$22,Q606<=Parameters!$H$22),4,IF(Q606>Parameters!$H$22,5,\"\"))))))","v":""}]
[{"$f":"Data!$CQ$5","v":"50% Test"},{"$f":"Companies!B34","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B607,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B607,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A607,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B607,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B607,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A607,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B607,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B607,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A607,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B607,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B607,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A607,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B607,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B607,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A607,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B607,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B607,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A607,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B607,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B607,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A607,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B607,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B607,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A607,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B607,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B607,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A607,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B607,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B607,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A607,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B607,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B607,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A607,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B607,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B607,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A607,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B607,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B607,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A607,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B607,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B607,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A607,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B607,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B607,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A607,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C607=\"\"),\"\",IF(C607<Parameters!$E$22,1,IF(AND(C607>Parameters!$E$22,C607<=Parameters!$F$22),2,IF(AND(C607>Parameters!$F$22,C607<=Parameters!$G$22),3,IF(AND(C607>Parameters!$G$22,C607<=Parameters!$H$22),4,IF(C607>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D607=\"\"),\"\",IF(D607<Parameters!$E$22,1,IF(AND(D607>Parameters!$E$22,D607<=Parameters!$F$22),2,IF(AND(D607>Parameters!$F$22,D607<=Parameters!$G$22),3,IF(AND(D607>Parameters!$G$22,D607<=Parameters!$H$22),4,IF(D607>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E607=\"\"),\"\",IF(E607<Parameters!$E$22,1,IF(AND(E607>Parameters!$E$22,E607<=Parameters!$F$22),2,IF(AND(E607>Parameters!$F$22,E607<=Parameters!$G$22),3,IF(AND(E607>Parameters!$G$22,E607<=Parameters!$H$22),4,IF(E607>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F607=\"\"),\"\",IF(F607<Parameters!$E$22,1,IF(AND(F607>Parameters!$E$22,F607<=Parameters!$F$22),2,IF(AND(F607>Parameters!$F$22,F607<=Parameters!$G$22),3,IF(AND(F607>Parameters!$G$22,F607<=Parameters!$H$22),4,IF(F607>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G607=\"\"),\"\",IF(G607<Parameters!$E$22,1,IF(AND(G607>Parameters!$E$22,G607<=Parameters!$F$22),2,IF(AND(G607>Parameters!$F$22,G607<=Parameters!$G$22),3,IF(AND(G607>Parameters!$G$22,G607<=Parameters!$H$22),4,IF(G607>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H607=\"\"),\"\",IF(H607<Parameters!$E$22,1,IF(AND(H607>Parameters!$E$22,H607<=Parameters!$F$22),2,IF(AND(H607>Parameters!$F$22,H607<=Parameters!$G$22),3,IF(AND(H607>Parameters!$G$22,H607<=Parameters!$H$22),4,IF(H607>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I607=\"\"),\"\",IF(I607<Parameters!$E$22,1,IF(AND(I607>Parameters!$E$22,I607<=Parameters!$F$22),2,IF(AND(I607>Parameters!$F$22,I607<=Parameters!$G$22),3,IF(AND(I607>Parameters!$G$22,I607<=Parameters!$H$22),4,IF(I607>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J607=\"\"),\"\",IF(J607<Parameters!$E$22,1,IF(AND(J607>Parameters!$E$22,J607<=Parameters!$F$22),2,IF(AND(J607>Parameters!$F$22,J607<=Parameters!$G$22),3,IF(AND(J607>Parameters!$G$22,J607<=Parameters!$H$22),4,IF(J607>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K607=\"\"),\"\",IF(K607<Parameters!$E$22,1,IF(AND(K607>Parameters!$E$22,K607<=Parameters!$F$22),2,IF(AND(K607>Parameters!$F$22,K607<=Parameters!$G$22),3,IF(AND(K607>Parameters!$G$22,K607<=Parameters!$H$22),4,IF(K607>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L607=\"\"),\"\",IF(L607<Parameters!$E$22,1,IF(AND(L607>Parameters!$E$22,L607<=Parameters!$F$22),2,IF(AND(L607>Parameters!$F$22,L607<=Parameters!$G$22),3,IF(AND(L607>Parameters!$G$22,L607<=Parameters!$H$22),4,IF(L607>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M607=\"\"),\"\",IF(M607<Parameters!$E$22,1,IF(AND(M607>Parameters!$E$22,M607<=Parameters!$F$22),2,IF(AND(M607>Parameters!$F$22,M607<=Parameters!$G$22),3,IF(AND(M607>Parameters!$G$22,M607<=Parameters!$H$22),4,IF(M607>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N607=\"\"),\"\",IF(N607<Parameters!$E$22,1,IF(AND(N607>Parameters!$E$22,N607<=Parameters!$F$22),2,IF(AND(N607>Parameters!$F$22,N607<=Parameters!$G$22),3,IF(AND(N607>Parameters!$G$22,N607<=Parameters!$H$22),4,IF(N607>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O607=\"\"),\"\",IF(O607<Parameters!$E$22,1,IF(AND(O607>Parameters!$E$22,O607<=Parameters!$F$22),2,IF(AND(O607>Parameters!$F$22,O607<=Parameters!$G$22),3,IF(AND(O607>Parameters!$G$22,O607<=Parameters!$H$22),4,IF(O607>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P607=\"\"),\"\",IF(P607<Parameters!$E$22,1,IF(AND(P607>Parameters!$E$22,P607<=Parameters!$F$22),2,IF(AND(P607>Parameters!$F$22,P607<=Parameters!$G$22),3,IF(AND(P607>Parameters!$G$22,P607<=Parameters!$H$22),4,IF(P607>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q607=\"\"),\"\",IF(Q607<Parameters!$E$22,1,IF(AND(Q607>Parameters!$E$22,Q607<=Parameters!$F$22),2,IF(AND(Q607>Parameters!$F$22,Q607<=Parameters!$G$22),3,IF(AND(Q607>Parameters!$G$22,Q607<=Parameters!$H$22),4,IF(Q607>Parameters!$H$22,5,\"\"))))))","v":""}]
[{"$f":"Data!$CQ$5","v":"50% Test"},{"$f":"Companies!B35","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B608,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B608,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A608,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B608,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B608,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A608,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B608,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B608,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A608,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B608,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B608,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A608,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B608,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B608,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A608,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B608,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B608,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A608,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B608,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B608,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A608,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B608,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B608,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A608,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B608,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B608,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A608,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B608,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B608,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A608,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B608,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B608,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A608,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B608,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B608,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A608,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B608,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B608,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A608,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B608,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B608,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A608,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B608,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B608,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A608,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C608=\"\"),\"\",IF(C608<Parameters!$E$22,1,IF(AND(C608>Parameters!$E$22,C608<=Parameters!$F$22),2,IF(AND(C608>Parameters!$F$22,C608<=Parameters!$G$22),3,IF(AND(C608>Parameters!$G$22,C608<=Parameters!$H$22),4,IF(C608>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D608=\"\"),\"\",IF(D608<Parameters!$E$22,1,IF(AND(D608>Parameters!$E$22,D608<=Parameters!$F$22),2,IF(AND(D608>Parameters!$F$22,D608<=Parameters!$G$22),3,IF(AND(D608>Parameters!$G$22,D608<=Parameters!$H$22),4,IF(D608>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E608=\"\"),\"\",IF(E608<Parameters!$E$22,1,IF(AND(E608>Parameters!$E$22,E608<=Parameters!$F$22),2,IF(AND(E608>Parameters!$F$22,E608<=Parameters!$G$22),3,IF(AND(E608>Parameters!$G$22,E608<=Parameters!$H$22),4,IF(E608>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F608=\"\"),\"\",IF(F608<Parameters!$E$22,1,IF(AND(F608>Parameters!$E$22,F608<=Parameters!$F$22),2,IF(AND(F608>Parameters!$F$22,F608<=Parameters!$G$22),3,IF(AND(F608>Parameters!$G$22,F608<=Parameters!$H$22),4,IF(F608>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G608=\"\"),\"\",IF(G608<Parameters!$E$22,1,IF(AND(G608>Parameters!$E$22,G608<=Parameters!$F$22),2,IF(AND(G608>Parameters!$F$22,G608<=Parameters!$G$22),3,IF(AND(G608>Parameters!$G$22,G608<=Parameters!$H$22),4,IF(G608>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H608=\"\"),\"\",IF(H608<Parameters!$E$22,1,IF(AND(H608>Parameters!$E$22,H608<=Parameters!$F$22),2,IF(AND(H608>Parameters!$F$22,H608<=Parameters!$G$22),3,IF(AND(H608>Parameters!$G$22,H608<=Parameters!$H$22),4,IF(H608>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I608=\"\"),\"\",IF(I608<Parameters!$E$22,1,IF(AND(I608>Parameters!$E$22,I608<=Parameters!$F$22),2,IF(AND(I608>Parameters!$F$22,I608<=Parameters!$G$22),3,IF(AND(I608>Parameters!$G$22,I608<=Parameters!$H$22),4,IF(I608>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J608=\"\"),\"\",IF(J608<Parameters!$E$22,1,IF(AND(J608>Parameters!$E$22,J608<=Parameters!$F$22),2,IF(AND(J608>Parameters!$F$22,J608<=Parameters!$G$22),3,IF(AND(J608>Parameters!$G$22,J608<=Parameters!$H$22),4,IF(J608>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K608=\"\"),\"\",IF(K608<Parameters!$E$22,1,IF(AND(K608>Parameters!$E$22,K608<=Parameters!$F$22),2,IF(AND(K608>Parameters!$F$22,K608<=Parameters!$G$22),3,IF(AND(K608>Parameters!$G$22,K608<=Parameters!$H$22),4,IF(K608>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L608=\"\"),\"\",IF(L608<Parameters!$E$22,1,IF(AND(L608>Parameters!$E$22,L608<=Parameters!$F$22),2,IF(AND(L608>Parameters!$F$22,L608<=Parameters!$G$22),3,IF(AND(L608>Parameters!$G$22,L608<=Parameters!$H$22),4,IF(L608>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M608=\"\"),\"\",IF(M608<Parameters!$E$22,1,IF(AND(M608>Parameters!$E$22,M608<=Parameters!$F$22),2,IF(AND(M608>Parameters!$F$22,M608<=Parameters!$G$22),3,IF(AND(M608>Parameters!$G$22,M608<=Parameters!$H$22),4,IF(M608>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N608=\"\"),\"\",IF(N608<Parameters!$E$22,1,IF(AND(N608>Parameters!$E$22,N608<=Parameters!$F$22),2,IF(AND(N608>Parameters!$F$22,N608<=Parameters!$G$22),3,IF(AND(N608>Parameters!$G$22,N608<=Parameters!$H$22),4,IF(N608>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O608=\"\"),\"\",IF(O608<Parameters!$E$22,1,IF(AND(O608>Parameters!$E$22,O608<=Parameters!$F$22),2,IF(AND(O608>Parameters!$F$22,O608<=Parameters!$G$22),3,IF(AND(O608>Parameters!$G$22,O608<=Parameters!$H$22),4,IF(O608>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P608=\"\"),\"\",IF(P608<Parameters!$E$22,1,IF(AND(P608>Parameters!$E$22,P608<=Parameters!$F$22),2,IF(AND(P608>Parameters!$F$22,P608<=Parameters!$G$22),3,IF(AND(P608>Parameters!$G$22,P608<=Parameters!$H$22),4,IF(P608>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q608=\"\"),\"\",IF(Q608<Parameters!$E$22,1,IF(AND(Q608>Parameters!$E$22,Q608<=Parameters!$F$22),2,IF(AND(Q608>Parameters!$F$22,Q608<=Parameters!$G$22),3,IF(AND(Q608>Parameters!$G$22,Q608<=Parameters!$H$22),4,IF(Q608>Parameters!$H$22,5,\"\"))))))","v":""}]
[{"$f":"Data!$CQ$5","v":"50% Test"},{"$f":"Companies!B36","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B609,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B609,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A609,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B609,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B609,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A609,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B609,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B609,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A609,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B609,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B609,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A609,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B609,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B609,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A609,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B609,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B609,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A609,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B609,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B609,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A609,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B609,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B609,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A609,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B609,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B609,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A609,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B609,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B609,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A609,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B609,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B609,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A609,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B609,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B609,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A609,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B609,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B609,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A609,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B609,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B609,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A609,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B609,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B609,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A609,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C609=\"\"),\"\",IF(C609<Parameters!$E$22,1,IF(AND(C609>Parameters!$E$22,C609<=Parameters!$F$22),2,IF(AND(C609>Parameters!$F$22,C609<=Parameters!$G$22),3,IF(AND(C609>Parameters!$G$22,C609<=Parameters!$H$22),4,IF(C609>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D609=\"\"),\"\",IF(D609<Parameters!$E$22,1,IF(AND(D609>Parameters!$E$22,D609<=Parameters!$F$22),2,IF(AND(D609>Parameters!$F$22,D609<=Parameters!$G$22),3,IF(AND(D609>Parameters!$G$22,D609<=Parameters!$H$22),4,IF(D609>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E609=\"\"),\"\",IF(E609<Parameters!$E$22,1,IF(AND(E609>Parameters!$E$22,E609<=Parameters!$F$22),2,IF(AND(E609>Parameters!$F$22,E609<=Parameters!$G$22),3,IF(AND(E609>Parameters!$G$22,E609<=Parameters!$H$22),4,IF(E609>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F609=\"\"),\"\",IF(F609<Parameters!$E$22,1,IF(AND(F609>Parameters!$E$22,F609<=Parameters!$F$22),2,IF(AND(F609>Parameters!$F$22,F609<=Parameters!$G$22),3,IF(AND(F609>Parameters!$G$22,F609<=Parameters!$H$22),4,IF(F609>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G609=\"\"),\"\",IF(G609<Parameters!$E$22,1,IF(AND(G609>Parameters!$E$22,G609<=Parameters!$F$22),2,IF(AND(G609>Parameters!$F$22,G609<=Parameters!$G$22),3,IF(AND(G609>Parameters!$G$22,G609<=Parameters!$H$22),4,IF(G609>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H609=\"\"),\"\",IF(H609<Parameters!$E$22,1,IF(AND(H609>Parameters!$E$22,H609<=Parameters!$F$22),2,IF(AND(H609>Parameters!$F$22,H609<=Parameters!$G$22),3,IF(AND(H609>Parameters!$G$22,H609<=Parameters!$H$22),4,IF(H609>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I609=\"\"),\"\",IF(I609<Parameters!$E$22,1,IF(AND(I609>Parameters!$E$22,I609<=Parameters!$F$22),2,IF(AND(I609>Parameters!$F$22,I609<=Parameters!$G$22),3,IF(AND(I609>Parameters!$G$22,I609<=Parameters!$H$22),4,IF(I609>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J609=\"\"),\"\",IF(J609<Parameters!$E$22,1,IF(AND(J609>Parameters!$E$22,J609<=Parameters!$F$22),2,IF(AND(J609>Parameters!$F$22,J609<=Parameters!$G$22),3,IF(AND(J609>Parameters!$G$22,J609<=Parameters!$H$22),4,IF(J609>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K609=\"\"),\"\",IF(K609<Parameters!$E$22,1,IF(AND(K609>Parameters!$E$22,K609<=Parameters!$F$22),2,IF(AND(K609>Parameters!$F$22,K609<=Parameters!$G$22),3,IF(AND(K609>Parameters!$G$22,K609<=Parameters!$H$22),4,IF(K609>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L609=\"\"),\"\",IF(L609<Parameters!$E$22,1,IF(AND(L609>Parameters!$E$22,L609<=Parameters!$F$22),2,IF(AND(L609>Parameters!$F$22,L609<=Parameters!$G$22),3,IF(AND(L609>Parameters!$G$22,L609<=Parameters!$H$22),4,IF(L609>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M609=\"\"),\"\",IF(M609<Parameters!$E$22,1,IF(AND(M609>Parameters!$E$22,M609<=Parameters!$F$22),2,IF(AND(M609>Parameters!$F$22,M609<=Parameters!$G$22),3,IF(AND(M609>Parameters!$G$22,M609<=Parameters!$H$22),4,IF(M609>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N609=\"\"),\"\",IF(N609<Parameters!$E$22,1,IF(AND(N609>Parameters!$E$22,N609<=Parameters!$F$22),2,IF(AND(N609>Parameters!$F$22,N609<=Parameters!$G$22),3,IF(AND(N609>Parameters!$G$22,N609<=Parameters!$H$22),4,IF(N609>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O609=\"\"),\"\",IF(O609<Parameters!$E$22,1,IF(AND(O609>Parameters!$E$22,O609<=Parameters!$F$22),2,IF(AND(O609>Parameters!$F$22,O609<=Parameters!$G$22),3,IF(AND(O609>Parameters!$G$22,O609<=Parameters!$H$22),4,IF(O609>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P609=\"\"),\"\",IF(P609<Parameters!$E$22,1,IF(AND(P609>Parameters!$E$22,P609<=Parameters!$F$22),2,IF(AND(P609>Parameters!$F$22,P609<=Parameters!$G$22),3,IF(AND(P609>Parameters!$G$22,P609<=Parameters!$H$22),4,IF(P609>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q609=\"\"),\"\",IF(Q609<Parameters!$E$22,1,IF(AND(Q609>Parameters!$E$22,Q609<=Parameters!$F$22),2,IF(AND(Q609>Parameters!$F$22,Q609<=Parameters!$G$22),3,IF(AND(Q609>Parameters!$G$22,Q609<=Parameters!$H$22),4,IF(Q609>Parameters!$H$22,5,\"\"))))))","v":""}]
[{"$f":"Data!$CQ$5","v":"50% Test"},{"$f":"Companies!B37","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B610,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B610,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A610,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B610,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B610,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A610,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B610,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B610,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A610,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B610,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B610,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A610,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B610,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B610,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A610,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B610,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B610,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A610,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B610,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B610,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A610,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B610,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B610,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A610,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B610,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B610,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A610,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B610,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B610,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A610,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B610,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B610,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A610,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B610,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B610,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A610,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B610,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B610,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A610,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B610,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B610,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A610,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B610,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B610,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A610,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C610=\"\"),\"\",IF(C610<Parameters!$E$22,1,IF(AND(C610>Parameters!$E$22,C610<=Parameters!$F$22),2,IF(AND(C610>Parameters!$F$22,C610<=Parameters!$G$22),3,IF(AND(C610>Parameters!$G$22,C610<=Parameters!$H$22),4,IF(C610>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D610=\"\"),\"\",IF(D610<Parameters!$E$22,1,IF(AND(D610>Parameters!$E$22,D610<=Parameters!$F$22),2,IF(AND(D610>Parameters!$F$22,D610<=Parameters!$G$22),3,IF(AND(D610>Parameters!$G$22,D610<=Parameters!$H$22),4,IF(D610>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E610=\"\"),\"\",IF(E610<Parameters!$E$22,1,IF(AND(E610>Parameters!$E$22,E610<=Parameters!$F$22),2,IF(AND(E610>Parameters!$F$22,E610<=Parameters!$G$22),3,IF(AND(E610>Parameters!$G$22,E610<=Parameters!$H$22),4,IF(E610>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F610=\"\"),\"\",IF(F610<Parameters!$E$22,1,IF(AND(F610>Parameters!$E$22,F610<=Parameters!$F$22),2,IF(AND(F610>Parameters!$F$22,F610<=Parameters!$G$22),3,IF(AND(F610>Parameters!$G$22,F610<=Parameters!$H$22),4,IF(F610>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G610=\"\"),\"\",IF(G610<Parameters!$E$22,1,IF(AND(G610>Parameters!$E$22,G610<=Parameters!$F$22),2,IF(AND(G610>Parameters!$F$22,G610<=Parameters!$G$22),3,IF(AND(G610>Parameters!$G$22,G610<=Parameters!$H$22),4,IF(G610>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H610=\"\"),\"\",IF(H610<Parameters!$E$22,1,IF(AND(H610>Parameters!$E$22,H610<=Parameters!$F$22),2,IF(AND(H610>Parameters!$F$22,H610<=Parameters!$G$22),3,IF(AND(H610>Parameters!$G$22,H610<=Parameters!$H$22),4,IF(H610>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I610=\"\"),\"\",IF(I610<Parameters!$E$22,1,IF(AND(I610>Parameters!$E$22,I610<=Parameters!$F$22),2,IF(AND(I610>Parameters!$F$22,I610<=Parameters!$G$22),3,IF(AND(I610>Parameters!$G$22,I610<=Parameters!$H$22),4,IF(I610>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J610=\"\"),\"\",IF(J610<Parameters!$E$22,1,IF(AND(J610>Parameters!$E$22,J610<=Parameters!$F$22),2,IF(AND(J610>Parameters!$F$22,J610<=Parameters!$G$22),3,IF(AND(J610>Parameters!$G$22,J610<=Parameters!$H$22),4,IF(J610>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K610=\"\"),\"\",IF(K610<Parameters!$E$22,1,IF(AND(K610>Parameters!$E$22,K610<=Parameters!$F$22),2,IF(AND(K610>Parameters!$F$22,K610<=Parameters!$G$22),3,IF(AND(K610>Parameters!$G$22,K610<=Parameters!$H$22),4,IF(K610>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L610=\"\"),\"\",IF(L610<Parameters!$E$22,1,IF(AND(L610>Parameters!$E$22,L610<=Parameters!$F$22),2,IF(AND(L610>Parameters!$F$22,L610<=Parameters!$G$22),3,IF(AND(L610>Parameters!$G$22,L610<=Parameters!$H$22),4,IF(L610>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M610=\"\"),\"\",IF(M610<Parameters!$E$22,1,IF(AND(M610>Parameters!$E$22,M610<=Parameters!$F$22),2,IF(AND(M610>Parameters!$F$22,M610<=Parameters!$G$22),3,IF(AND(M610>Parameters!$G$22,M610<=Parameters!$H$22),4,IF(M610>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N610=\"\"),\"\",IF(N610<Parameters!$E$22,1,IF(AND(N610>Parameters!$E$22,N610<=Parameters!$F$22),2,IF(AND(N610>Parameters!$F$22,N610<=Parameters!$G$22),3,IF(AND(N610>Parameters!$G$22,N610<=Parameters!$H$22),4,IF(N610>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O610=\"\"),\"\",IF(O610<Parameters!$E$22,1,IF(AND(O610>Parameters!$E$22,O610<=Parameters!$F$22),2,IF(AND(O610>Parameters!$F$22,O610<=Parameters!$G$22),3,IF(AND(O610>Parameters!$G$22,O610<=Parameters!$H$22),4,IF(O610>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P610=\"\"),\"\",IF(P610<Parameters!$E$22,1,IF(AND(P610>Parameters!$E$22,P610<=Parameters!$F$22),2,IF(AND(P610>Parameters!$F$22,P610<=Parameters!$G$22),3,IF(AND(P610>Parameters!$G$22,P610<=Parameters!$H$22),4,IF(P610>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q610=\"\"),\"\",IF(Q610<Parameters!$E$22,1,IF(AND(Q610>Parameters!$E$22,Q610<=Parameters!$F$22),2,IF(AND(Q610>Parameters!$F$22,Q610<=Parameters!$G$22),3,IF(AND(Q610>Parameters!$G$22,Q610<=Parameters!$H$22),4,IF(Q610>Parameters!$H$22,5,\"\"))))))","v":""}]
[{"$f":"Data!$CQ$5","v":"50% Test"},{"$f":"Companies!B38","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B611,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B611,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A611,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B611,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B611,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A611,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B611,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B611,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A611,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B611,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B611,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A611,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B611,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B611,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A611,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B611,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B611,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A611,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B611,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B611,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A611,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B611,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B611,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A611,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B611,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B611,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A611,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B611,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B611,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A611,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B611,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B611,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A611,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B611,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B611,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A611,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B611,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B611,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A611,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B611,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B611,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A611,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B611,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B611,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A611,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C611=\"\"),\"\",IF(C611<Parameters!$E$22,1,IF(AND(C611>Parameters!$E$22,C611<=Parameters!$F$22),2,IF(AND(C611>Parameters!$F$22,C611<=Parameters!$G$22),3,IF(AND(C611>Parameters!$G$22,C611<=Parameters!$H$22),4,IF(C611>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D611=\"\"),\"\",IF(D611<Parameters!$E$22,1,IF(AND(D611>Parameters!$E$22,D611<=Parameters!$F$22),2,IF(AND(D611>Parameters!$F$22,D611<=Parameters!$G$22),3,IF(AND(D611>Parameters!$G$22,D611<=Parameters!$H$22),4,IF(D611>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E611=\"\"),\"\",IF(E611<Parameters!$E$22,1,IF(AND(E611>Parameters!$E$22,E611<=Parameters!$F$22),2,IF(AND(E611>Parameters!$F$22,E611<=Parameters!$G$22),3,IF(AND(E611>Parameters!$G$22,E611<=Parameters!$H$22),4,IF(E611>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F611=\"\"),\"\",IF(F611<Parameters!$E$22,1,IF(AND(F611>Parameters!$E$22,F611<=Parameters!$F$22),2,IF(AND(F611>Parameters!$F$22,F611<=Parameters!$G$22),3,IF(AND(F611>Parameters!$G$22,F611<=Parameters!$H$22),4,IF(F611>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G611=\"\"),\"\",IF(G611<Parameters!$E$22,1,IF(AND(G611>Parameters!$E$22,G611<=Parameters!$F$22),2,IF(AND(G611>Parameters!$F$22,G611<=Parameters!$G$22),3,IF(AND(G611>Parameters!$G$22,G611<=Parameters!$H$22),4,IF(G611>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H611=\"\"),\"\",IF(H611<Parameters!$E$22,1,IF(AND(H611>Parameters!$E$22,H611<=Parameters!$F$22),2,IF(AND(H611>Parameters!$F$22,H611<=Parameters!$G$22),3,IF(AND(H611>Parameters!$G$22,H611<=Parameters!$H$22),4,IF(H611>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I611=\"\"),\"\",IF(I611<Parameters!$E$22,1,IF(AND(I611>Parameters!$E$22,I611<=Parameters!$F$22),2,IF(AND(I611>Parameters!$F$22,I611<=Parameters!$G$22),3,IF(AND(I611>Parameters!$G$22,I611<=Parameters!$H$22),4,IF(I611>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J611=\"\"),\"\",IF(J611<Parameters!$E$22,1,IF(AND(J611>Parameters!$E$22,J611<=Parameters!$F$22),2,IF(AND(J611>Parameters!$F$22,J611<=Parameters!$G$22),3,IF(AND(J611>Parameters!$G$22,J611<=Parameters!$H$22),4,IF(J611>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K611=\"\"),\"\",IF(K611<Parameters!$E$22,1,IF(AND(K611>Parameters!$E$22,K611<=Parameters!$F$22),2,IF(AND(K611>Parameters!$F$22,K611<=Parameters!$G$22),3,IF(AND(K611>Parameters!$G$22,K611<=Parameters!$H$22),4,IF(K611>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L611=\"\"),\"\",IF(L611<Parameters!$E$22,1,IF(AND(L611>Parameters!$E$22,L611<=Parameters!$F$22),2,IF(AND(L611>Parameters!$F$22,L611<=Parameters!$G$22),3,IF(AND(L611>Parameters!$G$22,L611<=Parameters!$H$22),4,IF(L611>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M611=\"\"),\"\",IF(M611<Parameters!$E$22,1,IF(AND(M611>Parameters!$E$22,M611<=Parameters!$F$22),2,IF(AND(M611>Parameters!$F$22,M611<=Parameters!$G$22),3,IF(AND(M611>Parameters!$G$22,M611<=Parameters!$H$22),4,IF(M611>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N611=\"\"),\"\",IF(N611<Parameters!$E$22,1,IF(AND(N611>Parameters!$E$22,N611<=Parameters!$F$22),2,IF(AND(N611>Parameters!$F$22,N611<=Parameters!$G$22),3,IF(AND(N611>Parameters!$G$22,N611<=Parameters!$H$22),4,IF(N611>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O611=\"\"),\"\",IF(O611<Parameters!$E$22,1,IF(AND(O611>Parameters!$E$22,O611<=Parameters!$F$22),2,IF(AND(O611>Parameters!$F$22,O611<=Parameters!$G$22),3,IF(AND(O611>Parameters!$G$22,O611<=Parameters!$H$22),4,IF(O611>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P611=\"\"),\"\",IF(P611<Parameters!$E$22,1,IF(AND(P611>Parameters!$E$22,P611<=Parameters!$F$22),2,IF(AND(P611>Parameters!$F$22,P611<=Parameters!$G$22),3,IF(AND(P611>Parameters!$G$22,P611<=Parameters!$H$22),4,IF(P611>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q611=\"\"),\"\",IF(Q611<Parameters!$E$22,1,IF(AND(Q611>Parameters!$E$22,Q611<=Parameters!$F$22),2,IF(AND(Q611>Parameters!$F$22,Q611<=Parameters!$G$22),3,IF(AND(Q611>Parameters!$G$22,Q611<=Parameters!$H$22),4,IF(Q611>Parameters!$H$22,5,\"\"))))))","v":""}]
[{"$f":"Data!$CQ$5","v":"50% Test"},{"$f":"Companies!B39","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B612,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B612,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A612,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B612,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B612,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A612,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B612,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B612,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A612,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B612,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B612,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A612,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B612,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B612,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A612,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B612,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B612,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A612,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B612,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B612,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A612,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B612,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B612,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A612,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B612,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B612,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A612,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B612,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B612,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A612,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B612,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B612,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A612,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B612,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B612,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A612,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B612,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B612,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A612,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B612,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B612,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A612,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B612,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B612,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A612,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C612=\"\"),\"\",IF(C612<Parameters!$E$22,1,IF(AND(C612>Parameters!$E$22,C612<=Parameters!$F$22),2,IF(AND(C612>Parameters!$F$22,C612<=Parameters!$G$22),3,IF(AND(C612>Parameters!$G$22,C612<=Parameters!$H$22),4,IF(C612>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D612=\"\"),\"\",IF(D612<Parameters!$E$22,1,IF(AND(D612>Parameters!$E$22,D612<=Parameters!$F$22),2,IF(AND(D612>Parameters!$F$22,D612<=Parameters!$G$22),3,IF(AND(D612>Parameters!$G$22,D612<=Parameters!$H$22),4,IF(D612>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E612=\"\"),\"\",IF(E612<Parameters!$E$22,1,IF(AND(E612>Parameters!$E$22,E612<=Parameters!$F$22),2,IF(AND(E612>Parameters!$F$22,E612<=Parameters!$G$22),3,IF(AND(E612>Parameters!$G$22,E612<=Parameters!$H$22),4,IF(E612>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F612=\"\"),\"\",IF(F612<Parameters!$E$22,1,IF(AND(F612>Parameters!$E$22,F612<=Parameters!$F$22),2,IF(AND(F612>Parameters!$F$22,F612<=Parameters!$G$22),3,IF(AND(F612>Parameters!$G$22,F612<=Parameters!$H$22),4,IF(F612>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G612=\"\"),\"\",IF(G612<Parameters!$E$22,1,IF(AND(G612>Parameters!$E$22,G612<=Parameters!$F$22),2,IF(AND(G612>Parameters!$F$22,G612<=Parameters!$G$22),3,IF(AND(G612>Parameters!$G$22,G612<=Parameters!$H$22),4,IF(G612>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H612=\"\"),\"\",IF(H612<Parameters!$E$22,1,IF(AND(H612>Parameters!$E$22,H612<=Parameters!$F$22),2,IF(AND(H612>Parameters!$F$22,H612<=Parameters!$G$22),3,IF(AND(H612>Parameters!$G$22,H612<=Parameters!$H$22),4,IF(H612>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I612=\"\"),\"\",IF(I612<Parameters!$E$22,1,IF(AND(I612>Parameters!$E$22,I612<=Parameters!$F$22),2,IF(AND(I612>Parameters!$F$22,I612<=Parameters!$G$22),3,IF(AND(I612>Parameters!$G$22,I612<=Parameters!$H$22),4,IF(I612>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J612=\"\"),\"\",IF(J612<Parameters!$E$22,1,IF(AND(J612>Parameters!$E$22,J612<=Parameters!$F$22),2,IF(AND(J612>Parameters!$F$22,J612<=Parameters!$G$22),3,IF(AND(J612>Parameters!$G$22,J612<=Parameters!$H$22),4,IF(J612>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K612=\"\"),\"\",IF(K612<Parameters!$E$22,1,IF(AND(K612>Parameters!$E$22,K612<=Parameters!$F$22),2,IF(AND(K612>Parameters!$F$22,K612<=Parameters!$G$22),3,IF(AND(K612>Parameters!$G$22,K612<=Parameters!$H$22),4,IF(K612>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L612=\"\"),\"\",IF(L612<Parameters!$E$22,1,IF(AND(L612>Parameters!$E$22,L612<=Parameters!$F$22),2,IF(AND(L612>Parameters!$F$22,L612<=Parameters!$G$22),3,IF(AND(L612>Parameters!$G$22,L612<=Parameters!$H$22),4,IF(L612>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M612=\"\"),\"\",IF(M612<Parameters!$E$22,1,IF(AND(M612>Parameters!$E$22,M612<=Parameters!$F$22),2,IF(AND(M612>Parameters!$F$22,M612<=Parameters!$G$22),3,IF(AND(M612>Parameters!$G$22,M612<=Parameters!$H$22),4,IF(M612>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N612=\"\"),\"\",IF(N612<Parameters!$E$22,1,IF(AND(N612>Parameters!$E$22,N612<=Parameters!$F$22),2,IF(AND(N612>Parameters!$F$22,N612<=Parameters!$G$22),3,IF(AND(N612>Parameters!$G$22,N612<=Parameters!$H$22),4,IF(N612>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O612=\"\"),\"\",IF(O612<Parameters!$E$22,1,IF(AND(O612>Parameters!$E$22,O612<=Parameters!$F$22),2,IF(AND(O612>Parameters!$F$22,O612<=Parameters!$G$22),3,IF(AND(O612>Parameters!$G$22,O612<=Parameters!$H$22),4,IF(O612>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P612=\"\"),\"\",IF(P612<Parameters!$E$22,1,IF(AND(P612>Parameters!$E$22,P612<=Parameters!$F$22),2,IF(AND(P612>Parameters!$F$22,P612<=Parameters!$G$22),3,IF(AND(P612>Parameters!$G$22,P612<=Parameters!$H$22),4,IF(P612>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q612=\"\"),\"\",IF(Q612<Parameters!$E$22,1,IF(AND(Q612>Parameters!$E$22,Q612<=Parameters!$F$22),2,IF(AND(Q612>Parameters!$F$22,Q612<=Parameters!$G$22),3,IF(AND(Q612>Parameters!$G$22,Q612<=Parameters!$H$22),4,IF(Q612>Parameters!$H$22,5,\"\"))))))","v":""}]
[{"$f":"Data!$CQ$5","v":"50% Test"},{"$f":"Companies!B40","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B613,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B613,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A613,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B613,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B613,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A613,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B613,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B613,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A613,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B613,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B613,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A613,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B613,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B613,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A613,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B613,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B613,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A613,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B613,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B613,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A613,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B613,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B613,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A613,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B613,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B613,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A613,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B613,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B613,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A613,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B613,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B613,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A613,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B613,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B613,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A613,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B613,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B613,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A613,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B613,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B613,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A613,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B613,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B613,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A613,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C613=\"\"),\"\",IF(C613<Parameters!$E$22,1,IF(AND(C613>Parameters!$E$22,C613<=Parameters!$F$22),2,IF(AND(C613>Parameters!$F$22,C613<=Parameters!$G$22),3,IF(AND(C613>Parameters!$G$22,C613<=Parameters!$H$22),4,IF(C613>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D613=\"\"),\"\",IF(D613<Parameters!$E$22,1,IF(AND(D613>Parameters!$E$22,D613<=Parameters!$F$22),2,IF(AND(D613>Parameters!$F$22,D613<=Parameters!$G$22),3,IF(AND(D613>Parameters!$G$22,D613<=Parameters!$H$22),4,IF(D613>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E613=\"\"),\"\",IF(E613<Parameters!$E$22,1,IF(AND(E613>Parameters!$E$22,E613<=Parameters!$F$22),2,IF(AND(E613>Parameters!$F$22,E613<=Parameters!$G$22),3,IF(AND(E613>Parameters!$G$22,E613<=Parameters!$H$22),4,IF(E613>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F613=\"\"),\"\",IF(F613<Parameters!$E$22,1,IF(AND(F613>Parameters!$E$22,F613<=Parameters!$F$22),2,IF(AND(F613>Parameters!$F$22,F613<=Parameters!$G$22),3,IF(AND(F613>Parameters!$G$22,F613<=Parameters!$H$22),4,IF(F613>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G613=\"\"),\"\",IF(G613<Parameters!$E$22,1,IF(AND(G613>Parameters!$E$22,G613<=Parameters!$F$22),2,IF(AND(G613>Parameters!$F$22,G613<=Parameters!$G$22),3,IF(AND(G613>Parameters!$G$22,G613<=Parameters!$H$22),4,IF(G613>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H613=\"\"),\"\",IF(H613<Parameters!$E$22,1,IF(AND(H613>Parameters!$E$22,H613<=Parameters!$F$22),2,IF(AND(H613>Parameters!$F$22,H613<=Parameters!$G$22),3,IF(AND(H613>Parameters!$G$22,H613<=Parameters!$H$22),4,IF(H613>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I613=\"\"),\"\",IF(I613<Parameters!$E$22,1,IF(AND(I613>Parameters!$E$22,I613<=Parameters!$F$22),2,IF(AND(I613>Parameters!$F$22,I613<=Parameters!$G$22),3,IF(AND(I613>Parameters!$G$22,I613<=Parameters!$H$22),4,IF(I613>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J613=\"\"),\"\",IF(J613<Parameters!$E$22,1,IF(AND(J613>Parameters!$E$22,J613<=Parameters!$F$22),2,IF(AND(J613>Parameters!$F$22,J613<=Parameters!$G$22),3,IF(AND(J613>Parameters!$G$22,J613<=Parameters!$H$22),4,IF(J613>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K613=\"\"),\"\",IF(K613<Parameters!$E$22,1,IF(AND(K613>Parameters!$E$22,K613<=Parameters!$F$22),2,IF(AND(K613>Parameters!$F$22,K613<=Parameters!$G$22),3,IF(AND(K613>Parameters!$G$22,K613<=Parameters!$H$22),4,IF(K613>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L613=\"\"),\"\",IF(L613<Parameters!$E$22,1,IF(AND(L613>Parameters!$E$22,L613<=Parameters!$F$22),2,IF(AND(L613>Parameters!$F$22,L613<=Parameters!$G$22),3,IF(AND(L613>Parameters!$G$22,L613<=Parameters!$H$22),4,IF(L613>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M613=\"\"),\"\",IF(M613<Parameters!$E$22,1,IF(AND(M613>Parameters!$E$22,M613<=Parameters!$F$22),2,IF(AND(M613>Parameters!$F$22,M613<=Parameters!$G$22),3,IF(AND(M613>Parameters!$G$22,M613<=Parameters!$H$22),4,IF(M613>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N613=\"\"),\"\",IF(N613<Parameters!$E$22,1,IF(AND(N613>Parameters!$E$22,N613<=Parameters!$F$22),2,IF(AND(N613>Parameters!$F$22,N613<=Parameters!$G$22),3,IF(AND(N613>Parameters!$G$22,N613<=Parameters!$H$22),4,IF(N613>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O613=\"\"),\"\",IF(O613<Parameters!$E$22,1,IF(AND(O613>Parameters!$E$22,O613<=Parameters!$F$22),2,IF(AND(O613>Parameters!$F$22,O613<=Parameters!$G$22),3,IF(AND(O613>Parameters!$G$22,O613<=Parameters!$H$22),4,IF(O613>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P613=\"\"),\"\",IF(P613<Parameters!$E$22,1,IF(AND(P613>Parameters!$E$22,P613<=Parameters!$F$22),2,IF(AND(P613>Parameters!$F$22,P613<=Parameters!$G$22),3,IF(AND(P613>Parameters!$G$22,P613<=Parameters!$H$22),4,IF(P613>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q613=\"\"),\"\",IF(Q613<Parameters!$E$22,1,IF(AND(Q613>Parameters!$E$22,Q613<=Parameters!$F$22),2,IF(AND(Q613>Parameters!$F$22,Q613<=Parameters!$G$22),3,IF(AND(Q613>Parameters!$G$22,Q613<=Parameters!$H$22),4,IF(Q613>Parameters!$H$22,5,\"\"))))))","v":""}]
[{"$f":"Data!$CQ$5","v":"50% Test"},{"$f":"Companies!B41","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B614,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B614,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A614,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B614,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B614,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A614,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B614,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B614,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A614,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B614,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B614,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A614,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B614,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B614,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A614,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B614,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B614,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A614,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B614,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B614,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A614,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B614,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B614,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A614,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B614,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B614,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A614,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B614,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B614,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A614,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B614,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B614,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A614,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B614,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B614,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A614,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B614,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B614,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A614,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B614,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B614,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A614,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B614,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B614,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A614,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C614=\"\"),\"\",IF(C614<Parameters!$E$22,1,IF(AND(C614>Parameters!$E$22,C614<=Parameters!$F$22),2,IF(AND(C614>Parameters!$F$22,C614<=Parameters!$G$22),3,IF(AND(C614>Parameters!$G$22,C614<=Parameters!$H$22),4,IF(C614>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D614=\"\"),\"\",IF(D614<Parameters!$E$22,1,IF(AND(D614>Parameters!$E$22,D614<=Parameters!$F$22),2,IF(AND(D614>Parameters!$F$22,D614<=Parameters!$G$22),3,IF(AND(D614>Parameters!$G$22,D614<=Parameters!$H$22),4,IF(D614>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E614=\"\"),\"\",IF(E614<Parameters!$E$22,1,IF(AND(E614>Parameters!$E$22,E614<=Parameters!$F$22),2,IF(AND(E614>Parameters!$F$22,E614<=Parameters!$G$22),3,IF(AND(E614>Parameters!$G$22,E614<=Parameters!$H$22),4,IF(E614>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F614=\"\"),\"\",IF(F614<Parameters!$E$22,1,IF(AND(F614>Parameters!$E$22,F614<=Parameters!$F$22),2,IF(AND(F614>Parameters!$F$22,F614<=Parameters!$G$22),3,IF(AND(F614>Parameters!$G$22,F614<=Parameters!$H$22),4,IF(F614>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G614=\"\"),\"\",IF(G614<Parameters!$E$22,1,IF(AND(G614>Parameters!$E$22,G614<=Parameters!$F$22),2,IF(AND(G614>Parameters!$F$22,G614<=Parameters!$G$22),3,IF(AND(G614>Parameters!$G$22,G614<=Parameters!$H$22),4,IF(G614>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H614=\"\"),\"\",IF(H614<Parameters!$E$22,1,IF(AND(H614>Parameters!$E$22,H614<=Parameters!$F$22),2,IF(AND(H614>Parameters!$F$22,H614<=Parameters!$G$22),3,IF(AND(H614>Parameters!$G$22,H614<=Parameters!$H$22),4,IF(H614>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I614=\"\"),\"\",IF(I614<Parameters!$E$22,1,IF(AND(I614>Parameters!$E$22,I614<=Parameters!$F$22),2,IF(AND(I614>Parameters!$F$22,I614<=Parameters!$G$22),3,IF(AND(I614>Parameters!$G$22,I614<=Parameters!$H$22),4,IF(I614>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J614=\"\"),\"\",IF(J614<Parameters!$E$22,1,IF(AND(J614>Parameters!$E$22,J614<=Parameters!$F$22),2,IF(AND(J614>Parameters!$F$22,J614<=Parameters!$G$22),3,IF(AND(J614>Parameters!$G$22,J614<=Parameters!$H$22),4,IF(J614>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K614=\"\"),\"\",IF(K614<Parameters!$E$22,1,IF(AND(K614>Parameters!$E$22,K614<=Parameters!$F$22),2,IF(AND(K614>Parameters!$F$22,K614<=Parameters!$G$22),3,IF(AND(K614>Parameters!$G$22,K614<=Parameters!$H$22),4,IF(K614>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L614=\"\"),\"\",IF(L614<Parameters!$E$22,1,IF(AND(L614>Parameters!$E$22,L614<=Parameters!$F$22),2,IF(AND(L614>Parameters!$F$22,L614<=Parameters!$G$22),3,IF(AND(L614>Parameters!$G$22,L614<=Parameters!$H$22),4,IF(L614>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M614=\"\"),\"\",IF(M614<Parameters!$E$22,1,IF(AND(M614>Parameters!$E$22,M614<=Parameters!$F$22),2,IF(AND(M614>Parameters!$F$22,M614<=Parameters!$G$22),3,IF(AND(M614>Parameters!$G$22,M614<=Parameters!$H$22),4,IF(M614>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N614=\"\"),\"\",IF(N614<Parameters!$E$22,1,IF(AND(N614>Parameters!$E$22,N614<=Parameters!$F$22),2,IF(AND(N614>Parameters!$F$22,N614<=Parameters!$G$22),3,IF(AND(N614>Parameters!$G$22,N614<=Parameters!$H$22),4,IF(N614>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O614=\"\"),\"\",IF(O614<Parameters!$E$22,1,IF(AND(O614>Parameters!$E$22,O614<=Parameters!$F$22),2,IF(AND(O614>Parameters!$F$22,O614<=Parameters!$G$22),3,IF(AND(O614>Parameters!$G$22,O614<=Parameters!$H$22),4,IF(O614>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P614=\"\"),\"\",IF(P614<Parameters!$E$22,1,IF(AND(P614>Parameters!$E$22,P614<=Parameters!$F$22),2,IF(AND(P614>Parameters!$F$22,P614<=Parameters!$G$22),3,IF(AND(P614>Parameters!$G$22,P614<=Parameters!$H$22),4,IF(P614>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q614=\"\"),\"\",IF(Q614<Parameters!$E$22,1,IF(AND(Q614>Parameters!$E$22,Q614<=Parameters!$F$22),2,IF(AND(Q614>Parameters!$F$22,Q614<=Parameters!$G$22),3,IF(AND(Q614>Parameters!$G$22,Q614<=Parameters!$H$22),4,IF(Q614>Parameters!$H$22,5,\"\"))))))","v":""}]
[{"$f":"Data!$CQ$5","v":"50% Test"},{"$f":"Companies!B42","v":""},{"$f":"IFERROR(IF(C$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B615,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B615,Companies!$B$2:$E$42,4,FALSE),C$1),Data!$A$5:$EJ$605,MATCH($A615,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(D$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B615,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B615,Companies!$B$2:$E$42,4,FALSE),D$1),Data!$A$5:$EJ$605,MATCH($A615,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(E$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B615,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B615,Companies!$B$2:$E$42,4,FALSE),E$1),Data!$A$5:$EJ$605,MATCH($A615,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(F$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B615,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B615,Companies!$B$2:$E$42,4,FALSE),F$1),Data!$A$5:$EJ$605,MATCH($A615,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(G$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B615,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B615,Companies!$B$2:$E$42,4,FALSE),G$1),Data!$A$5:$EJ$605,MATCH($A615,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(H$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B615,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B615,Companies!$B$2:$E$42,4,FALSE),H$1),Data!$A$5:$EJ$605,MATCH($A615,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(I$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B615,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B615,Companies!$B$2:$E$42,4,FALSE),I$1),Data!$A$5:$EJ$605,MATCH($A615,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(J$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B615,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B615,Companies!$B$2:$E$42,4,FALSE),J$1),Data!$A$5:$EJ$605,MATCH($A615,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(K$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B615,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B615,Companies!$B$2:$E$42,4,FALSE),K$1),Data!$A$5:$EJ$605,MATCH($A615,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(L$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B615,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B615,Companies!$B$2:$E$42,4,FALSE),L$1),Data!$A$5:$EJ$605,MATCH($A615,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(M$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B615,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B615,Companies!$B$2:$E$42,4,FALSE),M$1),Data!$A$5:$EJ$605,MATCH($A615,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(N$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B615,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B615,Companies!$B$2:$E$42,4,FALSE),N$1),Data!$A$5:$EJ$605,MATCH($A615,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(O$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B615,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B615,Companies!$B$2:$E$42,4,FALSE),O$1),Data!$A$5:$EJ$605,MATCH($A615,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(P$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B615,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B615,Companies!$B$2:$E$42,4,FALSE),P$1),Data!$A$5:$EJ$605,MATCH($A615,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},{"$f":"IFERROR(IF(Q$1=\"\",\"\",VLOOKUP(CONCATENATE(VLOOKUP($B615,Companies!$B$2:$E$42,3,FALSE),VLOOKUP($B615,Companies!$B$2:$E$42,4,FALSE),Q$1),Data!$A$5:$EJ$605,MATCH($A615,Data!$A$5:$EJ$5,0),FALSE)),\"\")","v":""},null,{"$f":"IF(OR(S$1=\"\",C615=\"\"),\"\",IF(C615<Parameters!$E$22,1,IF(AND(C615>Parameters!$E$22,C615<=Parameters!$F$22),2,IF(AND(C615>Parameters!$F$22,C615<=Parameters!$G$22),3,IF(AND(C615>Parameters!$G$22,C615<=Parameters!$H$22),4,IF(C615>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(T$1=\"\",D615=\"\"),\"\",IF(D615<Parameters!$E$22,1,IF(AND(D615>Parameters!$E$22,D615<=Parameters!$F$22),2,IF(AND(D615>Parameters!$F$22,D615<=Parameters!$G$22),3,IF(AND(D615>Parameters!$G$22,D615<=Parameters!$H$22),4,IF(D615>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(U$1=\"\",E615=\"\"),\"\",IF(E615<Parameters!$E$22,1,IF(AND(E615>Parameters!$E$22,E615<=Parameters!$F$22),2,IF(AND(E615>Parameters!$F$22,E615<=Parameters!$G$22),3,IF(AND(E615>Parameters!$G$22,E615<=Parameters!$H$22),4,IF(E615>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(V$1=\"\",F615=\"\"),\"\",IF(F615<Parameters!$E$22,1,IF(AND(F615>Parameters!$E$22,F615<=Parameters!$F$22),2,IF(AND(F615>Parameters!$F$22,F615<=Parameters!$G$22),3,IF(AND(F615>Parameters!$G$22,F615<=Parameters!$H$22),4,IF(F615>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(W$1=\"\",G615=\"\"),\"\",IF(G615<Parameters!$E$22,1,IF(AND(G615>Parameters!$E$22,G615<=Parameters!$F$22),2,IF(AND(G615>Parameters!$F$22,G615<=Parameters!$G$22),3,IF(AND(G615>Parameters!$G$22,G615<=Parameters!$H$22),4,IF(G615>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(X$1=\"\",H615=\"\"),\"\",IF(H615<Parameters!$E$22,1,IF(AND(H615>Parameters!$E$22,H615<=Parameters!$F$22),2,IF(AND(H615>Parameters!$F$22,H615<=Parameters!$G$22),3,IF(AND(H615>Parameters!$G$22,H615<=Parameters!$H$22),4,IF(H615>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Y$1=\"\",I615=\"\"),\"\",IF(I615<Parameters!$E$22,1,IF(AND(I615>Parameters!$E$22,I615<=Parameters!$F$22),2,IF(AND(I615>Parameters!$F$22,I615<=Parameters!$G$22),3,IF(AND(I615>Parameters!$G$22,I615<=Parameters!$H$22),4,IF(I615>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(Z$1=\"\",J615=\"\"),\"\",IF(J615<Parameters!$E$22,1,IF(AND(J615>Parameters!$E$22,J615<=Parameters!$F$22),2,IF(AND(J615>Parameters!$F$22,J615<=Parameters!$G$22),3,IF(AND(J615>Parameters!$G$22,J615<=Parameters!$H$22),4,IF(J615>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AA$1=\"\",K615=\"\"),\"\",IF(K615<Parameters!$E$22,1,IF(AND(K615>Parameters!$E$22,K615<=Parameters!$F$22),2,IF(AND(K615>Parameters!$F$22,K615<=Parameters!$G$22),3,IF(AND(K615>Parameters!$G$22,K615<=Parameters!$H$22),4,IF(K615>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AB$1=\"\",L615=\"\"),\"\",IF(L615<Parameters!$E$22,1,IF(AND(L615>Parameters!$E$22,L615<=Parameters!$F$22),2,IF(AND(L615>Parameters!$F$22,L615<=Parameters!$G$22),3,IF(AND(L615>Parameters!$G$22,L615<=Parameters!$H$22),4,IF(L615>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AC$1=\"\",M615=\"\"),\"\",IF(M615<Parameters!$E$22,1,IF(AND(M615>Parameters!$E$22,M615<=Parameters!$F$22),2,IF(AND(M615>Parameters!$F$22,M615<=Parameters!$G$22),3,IF(AND(M615>Parameters!$G$22,M615<=Parameters!$H$22),4,IF(M615>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AD$1=\"\",N615=\"\"),\"\",IF(N615<Parameters!$E$22,1,IF(AND(N615>Parameters!$E$22,N615<=Parameters!$F$22),2,IF(AND(N615>Parameters!$F$22,N615<=Parameters!$G$22),3,IF(AND(N615>Parameters!$G$22,N615<=Parameters!$H$22),4,IF(N615>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AE$1=\"\",O615=\"\"),\"\",IF(O615<Parameters!$E$22,1,IF(AND(O615>Parameters!$E$22,O615<=Parameters!$F$22),2,IF(AND(O615>Parameters!$F$22,O615<=Parameters!$G$22),3,IF(AND(O615>Parameters!$G$22,O615<=Parameters!$H$22),4,IF(O615>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AF$1=\"\",P615=\"\"),\"\",IF(P615<Parameters!$E$22,1,IF(AND(P615>Parameters!$E$22,P615<=Parameters!$F$22),2,IF(AND(P615>Parameters!$F$22,P615<=Parameters!$G$22),3,IF(AND(P615>Parameters!$G$22,P615<=Parameters!$H$22),4,IF(P615>Parameters!$H$22,5,\"\"))))))","v":""},{"$f":"IF(OR(AG$1=\"\",Q615=\"\"),\"\",IF(Q615<Parameters!$E$22,1,IF(AND(Q615>Parameters!$E$22,Q615<=Parameters!$F$22),2,IF(AND(Q615>Parameters!$F$22,Q615<=Parameters!$G$22),3,IF(AND(Q615>Parameters!$G$22,Q615<=Parameters!$H$22),4,IF(Q615>Parameters!$H$22,5,\"\"))))))","v":""}]

{"sheet":"Parameters","index":13,"n_rows":55,"n_cols":16374,"rows_kept":55,"cut":false,"hidden":false,"merged":[[1,2,1,7],[34,2,34,7]]}
[]
[null,null,{"$f":"'Language Tables'!D163","v":"Thresholds"}]
[null,null,{"$f":"'Language Tables'!D28","v":"Profitability"},{"$f":"'Language Tables'!$D$164","v":"Category 1"},{"$f":"'Language Tables'!$D$165","v":"Category 2"},{"$f":"'Language Tables'!$D$166","v":"Category 3"},{"$f":"'Language Tables'!$D$167","v":"Category 4"},{"$f":"'Language Tables'!$D$168","v":"Category 5"}]
["Return on Assets",null,{"$f":"'Language Tables'!D41","v":"Return on Assets"},{"$f":"'Language Tables'!D169","v":"greater than"},null,null,null,null,null,{"$f":"'Language Tables'!$D$174","v":"Enter thresholds as a percentage"}]
["Return on Equity",null,{"$f":"'Language Tables'!D42","v":"Return on Equity"},{"$f":"'Language Tables'!D169","v":"greater than"},null,null,null,null,null,{"$f":"'Language Tables'!$D$174","v":"Enter thresholds as a percentage"}]
["Cost Recovery",null,{"$f":"'Language Tables'!D43","v":"Cost Recovery"},{"$f":"'Language Tables'!D169","v":"greater than"},null,null,null,null,null,{"$f":"'Language Tables'!$D$175","v":"Enter thresholds as a metric"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,{"$f":"'Language Tables'!D26","v":"Liquidity"}]
["Current Ratio",null,{"$f":"'Language Tables'!D29","v":"Current Ratio"},{"$f":"'Language Tables'!D169","v":"greater than"},null,null,null,null,null,{"$f":"'Language Tables'!$D$175","v":"Enter thresholds as a metric"}]
["Quick Ratio",null,{"$f":"'Language Tables'!D30","v":"Quick Ratio"},{"$f":"'Language Tables'!D169","v":"greater than"},null,null,null,null,null,{"$f":"'Language Tables'!$D$175","v":"Enter thresholds as a metric"}]
["Debtor Turnover Days",null,{"$f":"'Language Tables'!D32","v":"Debtor Turnover Days"},{"$f":"'Language Tables'!D170","v":"less than"},null,null,null,null,null,{"$f":"'Language Tables'!$D$175","v":"Enter thresholds as a metric"}]
["Creditor Turnover Days",null,{"$f":"'Language Tables'!D31","v":"Creditor Turnover Days"},{"$f":"'Language Tables'!D170","v":"less than"},null,null,null,null,null,{"$f":"'Language Tables'!$D$175","v":"Enter thresholds as a metric"}]
[null,null,{"$f":"'Language Tables'!D27","v":"Solvency"}]
["Debt to Assets",null,{"$f":"'Language Tables'!D34","v":"Debt to Assets"},{"$f":"'Language Tables'!D170","v":"less than"},null,null,null,null,null,{"$f":"'Language Tables'!$D$174","v":"Enter thresholds as a percentage"}]
["Debt to Equity",null,{"$f":"'Language Tables'!D33","v":"Debt to Equity"},{"$f":"'Language Tables'!D170","v":"less than"},null,null,null,null,null,{"$f":"'Language Tables'!$D$175","v":"Enter thresholds as a metric"}]
["Debt to EBITDA",null,{"$f":"'Language Tables'!D35","v":"Debt to EBITDA"},{"$f":"'Language Tables'!D170","v":"less than"},null,null,null,null,null,{"$f":"'Language Tables'!$D$175","v":"Enter thresholds as a metric"}]
["Interest Coverage",null,{"$f":"'Language Tables'!D38","v":"Interest Coverage"},{"$f":"'Language Tables'!D169","v":"greater than"},null,null,null,null,null,{"$f":"'Language Tables'!$D$175","v":"Enter thresholds as a metric"}]
["Cash Interest Coverage",null,{"$f":"'Language Tables'!D37","v":"Cash Interest Coverage"},{"$f":"'Language Tables'!D169","v":"greater than"},null,null,null,null,null,{"$f":"'Language Tables'!$D$175","v":"Enter thresholds as a metric"}]
["Debt Coverage",null,{"$f":"'Language Tables'!D36","v":"Debt Coverage"},{"$f":"'Language Tables'!D169","v":"greater than"},null,null,null,null,null,{"$f":"'Language Tables'!$D$175","v":"Enter thresholds as a metric"}]
[]
[null,null,{"$f":"'Language Tables'!D44","v":"Government Relationship"},null,{"$f":"'Language Tables'!D165","v":"Category 2"},{"$f":"'Language Tables'!D166","v":"Category 3"},{"$f":"'Language Tables'!D167","v":"Category 4"},{"$f":"'Language Tables'!D168","v":"Category 5"}]
["Operating Grants to Revenue Ratio",null,{"$f":"'Language Tables'!D45","v":"Government Transfers to Total Revenue"},{"$f":"'Language Tables'!D170","v":"less than"},null,null,null,null,null,{"$f":"'Language Tables'!$D$174","v":"Enter thresholds as a percentage"}]
[null,null,{"$f":"'Language Tables'!D46","v":"50% Test"},{"$f":"'Language Tables'!D170","v":"less than"},null,null,null,null,null,{"$f":"'Language Tables'!$D$174","v":"Enter thresholds as a percentage"}]
[]
[null,null,null,null,{"$f":"'Language Tables'!D165","v":"Category 2"},{"$f":"'Language Tables'!D166","v":"Category 3"},{"$f":"'Language Tables'!D167","v":"Category 4"}]
[null,null,{"$f":"'Language Tables'!D173","v":"Z-Score"},null,"Z > 2.6","2.6 > Z > 1.1","Z < 1.1"]
[]
[]
[]
[null,null,{"$f":"IF(C28=\"User Defined\", \"Input values into yellow cells.\",\"\")","v":""}]
[]
[]
[]
[]
[]
[null,null,"Default"]
[null,null,"Profitability",{"$f":"'Language Tables'!$D$164","v":"Category 1"},{"$f":"'Language Tables'!$D$165","v":"Category 2"},{"$f":"'Language Tables'!$D$166","v":"Category 3"},{"$f":"'Language Tables'!$D$167","v":"Category 4"},{"$f":"'Language Tables'!$D$168","v":"Category 5"}]
[null,null,"Return on Assets","greater than"]
[null,null,"Return on Equity","greater than"]
[null,null,"Cost Recovery","greater than"]
[null,null,"Liqudity"]
[null,null,"Current Ratio","greater than"]
[null,null,"Quick Ratio","greater than"]
[null,null,"Debtor Turnover Days","less than"]
[null,null,"Creditor Turnover Days","less than"]
[null,null,"Solvency"]
[null,null,"Debt to Assets","less than"]
[null,null,"Debt to Equity","less than"]
[null,null,"Debt to EBITDA","less than"]
[null,null,"Interest Coverage","greater than"]
[null,null,"Cash Interest Coverage","greater than"]
[null,null,"Debt Coverage","greater than"]
[]
[null,null,"Government Transcations",null,"Low Risk","Moderate Risk","High Risk","Very High Risk"]
[null,null,"Government Transfers to Total Revenue","less than"]
[null,null,"50% Test","less than"]

{"sheet":"Risk Tables","index":14,"n_rows":148,"n_cols":24,"rows_kept":148,"cut":false,"hidden":false,"merged":[[62,25,62,26],[62,29,62,30],[62,33,62,34],[5,6,6,6],[5,7,5,9],[5,11,5,14],[5,16,5,21],[5,23,6,23],[59,6,59,21],[60,7,60,9],[60,11,60,14],[60,16,60,21],[104,22,104,23],[105,7,105,9],[105,11,105,14],[105,16,105,21],[105,23,106,23],[111,2,111,3],[112,2,112,3],[102,6,102,21],[104,6,104,21],[108,2,108,3],[109,2,109,3],[110,2,110,3]]}
[null,null,null,null,null,null,null,{"$f":"$C$52","v":"Return on Assets"},{"$f":"$C$53","v":"Return on Equity"},{"$f":"$C$54","v":"Cost Recovery"},null,{"$f":"$C$57","v":"Current Ratio"},{"$f":"$C$58","v":"Quick Ratio"},{"$f":"$C$59","v":"Debtor Turnover Days"},{"$f":"$C$60","v":"Creditor Turnover Days"},null,{"$f":"$C$63","v":"Debt to Assets"},{"$f":"$C$64","v":"Debt to Equity"},{"$f":"$C$65","v":"Debt to EBITDA"},{"$f":"$C$66","v":"Interest Coverage"},{"$f":"$C$67","v":"Cash Interest Coverage"},{"$f":"$C$68","v":"Debt Coverage"}]
[null,null,null,null,null,null,null,{"$f":"IF(Main!$A$10=1,H1,IF(Main!$A$10=2,INDEX('Language Tables'!$E$29:$E$43,MATCH(H1,'Language Tables'!$F$29:$F$43,0)), IF(Main!$A$10=3,INDEX('Language Tables'!$E$29:$E$43,MATCH(H1,'Language Tables'!$G$29:$G$43,0)),INDEX('Language Tables'!$E$29:$E$43,MATCH(H1,'Language Tables'!$H$29:$H$43,0)))))","v":"Return on Assets"},{"$f":"IF(Main!$A$10=1,I1,IF(Main!$A$10=2,INDEX('Language Tables'!$E$29:$E$43,MATCH(I1,'Language Tables'!$F$29:$F$43,0)), IF(Main!$A$10=3,INDEX('Language Tables'!$E$29:$E$43,MATCH(I1,'Language Tables'!$G$29:$G$43,0)),INDEX('Language Tables'!$E$29:$E$43,MATCH(I1,'Language Tables'!$H$29:$H$43,0)))))","v":"Return on Equity"},{"$f":"IF(Main!$A$10=1,J1,IF(Main!$A$10=2,INDEX('Language Tables'!$E$29:$E$43,MATCH(J1,'Language Tables'!$F$29:$F$43,0)), IF(Main!$A$10=3,INDEX('Language Tables'!$E$29:$E$43,MATCH(J1,'Language Tables'!$G$29:$G$43,0)),INDEX('Language Tables'!$E$29:$E$43,MATCH(J1,'Language Tables'!$H$29:$H$43,0)))))","v":"Cost Recovery"},null,{"$f":"IF(Main!$A$10=1,L1,IF(Main!$A$10=2,INDEX('Language Tables'!$E$29:$E$43,MATCH(L1,'Language Tables'!$F$29:$F$43,0)), IF(Main!$A$10=3,INDEX('Language Tables'!$E$29:$E$43,MATCH(L1,'Language Tables'!$G$29:$G$43,0)),INDEX('Language Tables'!$E$29:$E$43,MATCH(L1,'Language Tables'!$H$29:$H$43,0)))))","v":"Current Ratio"},{"$f":"IF(Main!$A$10=1,M1,IF(Main!$A$10=2,INDEX('Language Tables'!$E$29:$E$43,MATCH(M1,'Language Tables'!$F$29:$F$43,0)), IF(Main!$A$10=3,INDEX('Language Tables'!$E$29:$E$43,MATCH(M1,'Language Tables'!$G$29:$G$43,0)),INDEX('Language Tables'!$E$29:$E$43,MATCH(M1,'Language Tables'!$H$29:$H$43,0)))))","v":"Quick Ratio"},{"$f":"IF(Main!$A$10=1,N1,IF(Main!$A$10=2,INDEX('Language Tables'!$E$29:$E$43,MATCH(N1,'Language Tables'!$F$29:$F$43,0)), IF(Main!$A$10=3,INDEX('Language Tables'!$E$29:$E$43,MATCH(N1,'Language Tables'!$G$29:$G$43,0)),INDEX('Language Tables'!$E$29:$E$43,MATCH(N1,'Language Tables'!$H$29:$H$43,0)))))","v":"Debtor Turnover Days"},{"$f":"IF(Main!$A$10=1,O1,IF(Main!$A$10=2,INDEX('Language Tables'!$E$29:$E$43,MATCH(O1,'Language Tables'!$F$29:$F$43,0)), IF(Main!$A$10=3,INDEX('Language Tables'!$E$29:$E$43,MATCH(O1,'Language Tables'!$G$29:$G$43,0)),INDEX('Language Tables'!$E$29:$E$43,MATCH(O1,'Language Tables'!$H$29:$H$43,0)))))","v":"Creditor Turnover Days"},null,{"$f":"IF(Main!$A$10=1,Q1,IF(Main!$A$10=2,INDEX('Language Tables'!$E$29:$E$43,MATCH(Q1,'Language Tables'!$F$29:$F$43,0)), IF(Main!$A$10=3,INDEX('Language Tables'!$E$29:$E$43,MATCH(Q1,'Language Tables'!$G$29:$G$43,0)),INDEX('Language Tables'!$E$29:$E$43,MATCH(Q1,'Language Tables'!$H$29:$H$43,0)))))","v":"Debt to Assets"},{"$f":"IF(Main!$A$10=1,R1,IF(Main!$A$10=2,INDEX('Language Tables'!$E$29:$E$43,MATCH(R1,'Language Tables'!$F$29:$F$43,0)), IF(Main!$A$10=3,INDEX('Language Tables'!$E$29:$E$43,MATCH(R1,'Language Tables'!$G$29:$G$43,0)),INDEX('Language Tables'!$E$29:$E$43,MATCH(R1,'Language Tables'!$H$29:$H$43,0)))))","v":"Debt to Equity"},{"$f":"IF(Main!$A$10=1,S1,IF(Main!$A$10=2,INDEX('Language Tables'!$E$29:$E$43,MATCH(S1,'Language Tables'!$F$29:$F$43,0)), IF(Main!$A$10=3,INDEX('Language Tables'!$E$29:$E$43,MATCH(S1,'Language Tables'!$G$29:$G$43,0)),INDEX('Language Tables'!$E$29:$E$43,MATCH(S1,'Language Tables'!$H$29:$H$43,0)))))","v":"Debt to EBITDA"},{"$f":"IF(Main!$A$10=1,T1,IF(Main!$A$10=2,INDEX('Language Tables'!$E$29:$E$43,MATCH(T1,'Language Tables'!$F$29:$F$43,0)), IF(Main!$A$10=3,INDEX('Language Tables'!$E$29:$E$43,MATCH(T1,'Language Tables'!$G$29:$G$43,0)),INDEX('Language Tables'!$E$29:$E$43,MATCH(T1,'Language Tables'!$H$29:$H$43,0)))))","v":"Interest Coverage"},{"$f":"IF(Main!$A$10=1,U1,IF(Main!$A$10=2,INDEX('Language Tables'!$E$29:$E$43,MATCH(U1,'Language Tables'!$F$29:$F$43,0)), IF(Main!$A$10=3,INDEX('Language Tables'!$E$29:$E$43,MATCH(U1,'Language Tables'!$G$29:$G$43,0)),INDEX('Language Tables'!$E$29:$E$43,MATCH(U1,'Language Tables'!$H$29:$H$43,0)))))","v":"Cash Interest Coverage"},{"$f":"IF(Main!$A$10=1,V1,IF(Main!$A$10=2,INDEX('Language Tables'!$E$29:$E$43,MATCH(V1,'Language Tables'!$F$29:$F$43,0)), IF(Main!$A$10=3,INDEX('Language Tables'!$E$29:$E$43,MATCH(V1,'Language Tables'!$G$29:$G$43,0)),INDEX('Language Tables'!$E$29:$E$43,MATCH(V1,'Language Tables'!$H$29:$H$43,0)))))","v":"Debt Coverage"}]
[null,null,null,null,null,null,null,true,true,true,null,true,true,true,true,null,true,true,true,true,true,true]
[null,null,null,null,null,null,null,{"$f":"IF(H3,1,0)","v":1},{"$f":"IF(I3,1,0)","v":1},1,null,1,1,1,1,null,1,1,1,1,1,1]
[null,null,null,null,null,null,null,{"$f":"$E$52","v":7.6923076923076927E-2},{"$f":"$E$53","v":7.6923076923076927E-2},{"$f":"$E$54","v":7.6923076923076927E-2},null,{"$f":"$E$57","v":7.6923076923076927E-2},{"$f":"$E$58","v":7.6923076923076927E-2},{"$f":"$E$59","v":7.6923076923076927E-2},{"$f":"$E$60","v":7.6923076923076927E-2},null,{"$f":"$E$63","v":7.6923076923076927E-2},{"$f":"$E$64","v":7.6923076923076927E-2},{"$f":"$E$65","v":7.6923076923076927E-2},{"$f":"$E$66","v":7.6923076923076927E-2},{"$f":"$E$67","v":7.6923076923076927E-2},{"$f":"$E$68","v":7.6923076923076927E-2}]
[null,null,null,null,null,null,null,{"$f":"Parameters!C3","v":"Profitability"},null,null,null,{"$f":"Parameters!C7","v":"Liquidity"},null,null,null,null,{"$f":"Parameters!C12","v":"Solvency"},null,null,null,null,null,null,{"$f":"'Language Tables'!D458","v":"Overall Risk Rating"}]
[null,null,null,null,null,null,null,{"$f":"$C$52","v":"Return on Assets"},{"$f":"$C$53","v":"Return on Equity"},{"$f":"$C$54","v":"Cost Recovery"},null,{"$f":"$C$57","v":"Current Ratio"},{"$f":"$C$58","v":"Quick Ratio"},{"$f":"$C$59","v":"Debtor Turnover Days"},{"$f":"$C$60","v":"Creditor Turnover Days"},null,{"$f":"$C$63","v":"Debt to Assets"},{"$f":"$C$64","v":"Debt to Equity"},{"$f":"$C$65","v":"Debt to EBITDA"},{"$f":"$C$66","v":"Interest Coverage"},{"$f":"$C$67","v":"Cash Interest Coverage"},{"$f":"$C$68","v":"Debt Coverage"}]
[null,null,null,null,null,null,{"$f":"IF(ISERROR(Companies!$F87),\"\",Companies!$F87)","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G108,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G108,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G108,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G108,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G108,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G108,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G108,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G108,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G108,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G108,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G108,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G108,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G108,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G108,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G108,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G108,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G108,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G108,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G108,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G108,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G108,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G108,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G108,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G108,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G108,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G108,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(SUMPRODUCT(($H$4:$V$4),($H$5:$V$5),(H8:V8))/(SUMIFS($H$5:$V$5, $H$4:$V$4, \"<>0\") - SUMIFS($H$5:$V$5,$H$4:$V$4, \"<>0\", H8:V8, \"\")),\"\")","v":""}]
[null,null,null,null,null,null,{"$f":"IF(ISERROR(Companies!$F88),\"\",Companies!$F88)","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G109,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G109,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G109,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G109,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G109,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G109,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G109,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G109,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G109,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G109,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G109,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G109,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G109,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G109,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G109,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G109,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G109,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G109,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G109,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G109,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G109,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G109,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G109,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G109,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G109,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G109,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(SUMPRODUCT(($H$4:$V$4),($H$5:$V$5),(H9:V9))/(SUMIFS($H$5:$V$5, $H$4:$V$4, \"<>0\") - SUMIFS($H$5:$V$5,$H$4:$V$4, \"<>0\", H9:V9, \"\")),\"\")","v":""}]
[null,null,null,null,null,null,{"$f":"IF(ISERROR(Companies!$F89),\"\",Companies!$F89)","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G110,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G110,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G110,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G110,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G110,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G110,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G110,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G110,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G110,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G110,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G110,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G110,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G110,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G110,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G110,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G110,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G110,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G110,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G110,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G110,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G110,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G110,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G110,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G110,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G110,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G110,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,""]
[null,null,null,null,null,null,{"$f":"IF(ISERROR(Companies!$F90),\"\",Companies!$F90)","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G111,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G111,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G111,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G111,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G111,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G111,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G111,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G111,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G111,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G111,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G111,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G111,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G111,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G111,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G111,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G111,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G111,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G111,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G111,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G111,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G111,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G111,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G111,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G111,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G111,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G111,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,""]
[null,null,null,null,null,null,{"$f":"IF(ISERROR(Companies!$F91),\"\",Companies!$F91)","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G112,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G112,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G112,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G112,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G112,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G112,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G112,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G112,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G112,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G112,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G112,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G112,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G112,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G112,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G112,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G112,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G112,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G112,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G112,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G112,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G112,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G112,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G112,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G112,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G112,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G112,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,""]
[null,null,null,null,null,null,{"$f":"IF(ISERROR(Companies!$F92),\"\",Companies!$F92)","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G113,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G113,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G113,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G113,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G113,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G113,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G113,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G113,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G113,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G113,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G113,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G113,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G113,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G113,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G113,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G113,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G113,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G113,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G113,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G113,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G113,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G113,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G113,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G113,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G113,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G113,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,""]
[null,null,null,null,null,null,{"$f":"IF(ISERROR(Companies!$F93),\"\",Companies!$F93)","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G114,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G114,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G114,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G114,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G114,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G114,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G114,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G114,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G114,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G114,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G114,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G114,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G114,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G114,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G114,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G114,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G114,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G114,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G114,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G114,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G114,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G114,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G114,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G114,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G114,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G114,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,""]
[null,null,null,null,null,null,{"$f":"IF(ISERROR(Companies!$F94),\"\",Companies!$F94)","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G115,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G115,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G115,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G115,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G115,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G115,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G115,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G115,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G115,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G115,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G115,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G115,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G115,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G115,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G115,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G115,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G115,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G115,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G115,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G115,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G115,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G115,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G115,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G115,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G115,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G115,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,""]
[null,null,null,null,null,null,{"$f":"IF(ISERROR(Companies!$F95),\"\",Companies!$F95)","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G116,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G116,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G116,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G116,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G116,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G116,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G116,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G116,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G116,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G116,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G116,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G116,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G116,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G116,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G116,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G116,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G116,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G116,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G116,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G116,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G116,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G116,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G116,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G116,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G116,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G116,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,""]
[null,null,null,null,null,null,{"$f":"IF(ISERROR(Companies!$F96),\"\",Companies!$F96)","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G117,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G117,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G117,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G117,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G117,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G117,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G117,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G117,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G117,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G117,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G117,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G117,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G117,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G117,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G117,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G117,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G117,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G117,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G117,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G117,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G117,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G117,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G117,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G117,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G117,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G117,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,""]
[null,null,null,null,null,null,{"$f":"IF(ISERROR(Companies!$F97),\"\",Companies!$F97)","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G118,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G118,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G118,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G118,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G118,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G118,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G118,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G118,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G118,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G118,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G118,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G118,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G118,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G118,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G118,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G118,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G118,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G118,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G118,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G118,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G118,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G118,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G118,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G118,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G118,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G118,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,""]
[null,null,null,null,null,null,{"$f":"IF(ISERROR(Companies!$F98),\"\",Companies!$F98)","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G119,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G119,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G119,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G119,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G119,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G119,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G119,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G119,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G119,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G119,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G119,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G119,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G119,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G119,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G119,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G119,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G119,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G119,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G119,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G119,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G119,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G119,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G119,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G119,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G119,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G119,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,""]
[null,null,null,null,null,null,{"$f":"IF(ISERROR(Companies!$F99),\"\",Companies!$F99)","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G120,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G120,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G120,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G120,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G120,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G120,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G120,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G120,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G120,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G120,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G120,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G120,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G120,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G120,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G120,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G120,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G120,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G120,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G120,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G120,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G120,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G120,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G120,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G120,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G120,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G120,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,""]
[null,null,null,null,null,null,{"$f":"IF(ISERROR(Companies!$F100),\"\",Companies!$F100)","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G121,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G121,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G121,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G121,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G121,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G121,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G121,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G121,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G121,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G121,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G121,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G121,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G121,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G121,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G121,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G121,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G121,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G121,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G121,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G121,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G121,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G121,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G121,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G121,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G121,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G121,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,""]
[null,null,null,null,null,null,{"$f":"IF(ISERROR(Companies!$F101),\"\",Companies!$F101)","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G122,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G122,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G122,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G122,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G122,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G122,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G122,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G122,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G122,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G122,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G122,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G122,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G122,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G122,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G122,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G122,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G122,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G122,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G122,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G122,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G122,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G122,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G122,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G122,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G122,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G122,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,""]
[null,null,null,null,null,null,{"$f":"IF(ISERROR(Companies!$F102),\"\",Companies!$F102)","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G123,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G123,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G123,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G123,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G123,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G123,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G123,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G123,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G123,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G123,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G123,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G123,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G123,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G123,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G123,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G123,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G123,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G123,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G123,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G123,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G123,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G123,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G123,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G123,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G123,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G123,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,""]
[null,null,null,null,null,null,{"$f":"IF(ISERROR(Companies!$F103),\"\",Companies!$F103)","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G124,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G124,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G124,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G124,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G124,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G124,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G124,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G124,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G124,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G124,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G124,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G124,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G124,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G124,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G124,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G124,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G124,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G124,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G124,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G124,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G124,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G124,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G124,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G124,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G124,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G124,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,""]
[null,null,null,null,null,null,{"$f":"IF(ISERROR(Companies!$F104),\"\",Companies!$F104)","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G125,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G125,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G125,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G125,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G125,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G125,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G125,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G125,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G125,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G125,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G125,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G125,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G125,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G125,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G125,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G125,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G125,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G125,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G125,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G125,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G125,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G125,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G125,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G125,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G125,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G125,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,""]
[null,null,null,null,null,null,{"$f":"IF(ISERROR(Companies!$F105),\"\",Companies!$F105)","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G126,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G126,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G126,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G126,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G126,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G126,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G126,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G126,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G126,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G126,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G126,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G126,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G126,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G126,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G126,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G126,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G126,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G126,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G126,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G126,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G126,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G126,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G126,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G126,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G126,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G126,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,""]
[null,null,null,null,null,null,{"$f":"IF(ISERROR(Companies!$F106),\"\",Companies!$F106)","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G127,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G127,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G127,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G127,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G127,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G127,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G127,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G127,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G127,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G127,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G127,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G127,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G127,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G127,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G127,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G127,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G127,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G127,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G127,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G127,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G127,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G127,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G127,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G127,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G127,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G127,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,""]
[null,null,null,null,null,null,{"$f":"IF(ISERROR(Companies!$F107),\"\",Companies!$F107)","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G128,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G128,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G128,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G128,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G128,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G128,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G128,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G128,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G128,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G128,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G128,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G128,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G128,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G128,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G128,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G128,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G128,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G128,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G128,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G128,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G128,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G128,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G128,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G128,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G128,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G128,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,""]
[null,null,null,null,null,null,{"$f":"IF(ISERROR(Companies!$F108),\"\",Companies!$F108)","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G129,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G129,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G129,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G129,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G129,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G129,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G129,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G129,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G129,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G129,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G129,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G129,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G129,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G129,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G129,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G129,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G129,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G129,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G129,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G129,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G129,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G129,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G129,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G129,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G129,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G129,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,""]
[null,null,null,null,null,null,{"$f":"IF(ISERROR(Companies!$F109),\"\",Companies!$F109)","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G130,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G130,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G130,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G130,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G130,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G130,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G130,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G130,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G130,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G130,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G130,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G130,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G130,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G130,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G130,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G130,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G130,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G130,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G130,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G130,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G130,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G130,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G130,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G130,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G130,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G130,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,""]
[null,null,null,null,null,null,{"$f":"IF(ISERROR(Companies!$F110),\"\",Companies!$F110)","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G131,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G131,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G131,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G131,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G131,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G131,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G131,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G131,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G131,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G131,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G131,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G131,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G131,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G131,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G131,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G131,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G131,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G131,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G131,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G131,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G131,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G131,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G131,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G131,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G131,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G131,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,""]
[null,null,null,null,null,null,{"$f":"IF(ISERROR(Companies!$F111),\"\",Companies!$F111)","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G132,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G132,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G132,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G132,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G132,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G132,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G132,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G132,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G132,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G132,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G132,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G132,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G132,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G132,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G132,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G132,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G132,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G132,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G132,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G132,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G132,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G132,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G132,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G132,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G132,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G132,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,""]
[null,null,null,null,null,null,{"$f":"IF(ISERROR(Companies!$F112),\"\",Companies!$F112)","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G133,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G133,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G133,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G133,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G133,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G133,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G133,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G133,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G133,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G133,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G133,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G133,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G133,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G133,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G133,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G133,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G133,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G133,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G133,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G133,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G133,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G133,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G133,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G133,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G133,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G133,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,""]
[null,null,null,null,null,null,{"$f":"IF(ISERROR(Companies!$F113),\"\",Companies!$F113)","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G134,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G134,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G134,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G134,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G134,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G134,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G134,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G134,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G134,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G134,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G134,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G134,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G134,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G134,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G134,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G134,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G134,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G134,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G134,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G134,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G134,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G134,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G134,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G134,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G134,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G134,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,""]
[null,null,null,null,null,null,{"$f":"IF(ISERROR(Companies!$F114),\"\",Companies!$F114)","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G135,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G135,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G135,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G135,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G135,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G135,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G135,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G135,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G135,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G135,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G135,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G135,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G135,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G135,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G135,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G135,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G135,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G135,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G135,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G135,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G135,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G135,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G135,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G135,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G135,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G135,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,""]
[null,null,null,null,null,null,{"$f":"IF(ISERROR(Companies!$F115),\"\",Companies!$F115)","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G136,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G136,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G136,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G136,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G136,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G136,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G136,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G136,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G136,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G136,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G136,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G136,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G136,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G136,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G136,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G136,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G136,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G136,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G136,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G136,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G136,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G136,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G136,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G136,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G136,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G136,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,""]
[null,null,{"$f":"'Language Tables'!D457","v":"Financial Indicators"},null,null,null,{"$f":"IF(ISERROR(Companies!$F116),\"\",Companies!$F116)","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G137,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G137,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G137,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G137,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G137,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G137,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G137,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G137,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G137,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G137,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G137,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G137,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G137,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G137,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G137,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G137,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G137,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G137,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G137,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G137,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G137,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G137,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G137,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G137,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G137,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G137,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,""]
[null,null,{"$f":"'Language Tables'!D455","v":"SOE Risk Ratings"},null,null,null,{"$f":"IF(ISERROR(Companies!$F117),\"\",Companies!$F117)","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G138,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G138,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G138,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G138,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G138,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G138,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G138,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G138,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G138,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G138,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G138,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G138,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G138,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G138,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G138,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G138,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G138,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G138,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G138,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G138,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G138,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G138,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G138,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G138,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G138,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G138,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,""]
[null,null,null,null,null,null,{"$f":"IF(ISERROR(Companies!$F118),\"\",Companies!$F118)","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G139,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G139,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G139,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G139,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G139,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G139,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G139,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G139,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G139,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G139,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G139,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G139,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G139,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G139,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G139,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G139,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G139,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G139,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G139,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G139,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G139,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G139,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G139,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G139,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G139,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G139,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,""]
[null,null,{"$f":"Parameters!H3","v":"Category 5"},null,null,null,{"$f":"IF(ISERROR(Companies!$F119),\"\",Companies!$F119)","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G140,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G140,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G140,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G140,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G140,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G140,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G140,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G140,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G140,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G140,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G140,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G140,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G140,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G140,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G140,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G140,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G140,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G140,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G140,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G140,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G140,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G140,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G140,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G140,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G140,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G140,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,""]
[null,null,{"$f":"Parameters!G3","v":"Category 4"},null,null,null,{"$f":"IF(ISERROR(Companies!$F120),\"\",Companies!$F120)","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G141,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G141,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G141,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G141,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G141,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G141,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G141,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G141,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G141,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G141,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G141,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G141,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G141,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G141,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G141,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G141,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G141,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G141,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G141,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G141,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G141,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G141,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G141,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G141,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G141,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G141,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,""]
[null,null,{"$f":"Parameters!F3","v":"Category 3"},null,null,null,{"$f":"IF(ISERROR(Companies!$F121),\"\",Companies!$F121)","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G142,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G142,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G142,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G142,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G142,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G142,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G142,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G142,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G142,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G142,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G142,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G142,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G142,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G142,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G142,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G142,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G142,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G142,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G142,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G142,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G142,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G142,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G142,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G142,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G142,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G142,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,""]
[null,null,{"$f":"Parameters!E3","v":"Category 2"},null,null,null,{"$f":"IF(ISERROR(Companies!$F122),\"\",Companies!$F122)","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G143,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G143,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G143,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G143,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G143,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G143,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G143,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G143,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G143,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G143,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G143,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G143,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G143,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G143,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G143,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G143,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G143,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G143,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G143,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G143,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G143,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G143,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G143,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G143,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G143,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G143,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,""]
[null,null,{"$f":"Parameters!D3","v":"Category 1"},null,null,null,{"$f":"IF(ISERROR(Companies!$F123),\"\",Companies!$F123)","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G144,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G144,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G144,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G144,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G144,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G144,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G144,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G144,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G144,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G144,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G144,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G144,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G144,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G144,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G144,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G144,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G144,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G144,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G144,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G144,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G144,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G144,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G144,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G144,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G144,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G144,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,""]
[null,null,null,null,null,null,{"$f":"IF(ISERROR(Companies!$F124),\"\",Companies!$F124)","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G145,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G145,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G145,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G145,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G145,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G145,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G145,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G145,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G145,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G145,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G145,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G145,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G145,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G145,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G145,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G145,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G145,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G145,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G145,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G145,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G145,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G145,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G145,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G145,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G145,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G145,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,""]
[null,null,"NMF",null,null,null,{"$f":"IF(ISERROR(Companies!$F125),\"\",Companies!$F125)","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G146,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G146,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G146,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G146,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G146,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G146,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G146,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G146,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G146,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G146,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G146,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G146,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G146,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G146,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G146,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G146,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G146,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G146,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G146,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G146,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G146,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G146,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G146,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G146,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G146,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G146,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,""]
[null,null,null,null,null,null,{"$f":"IF(ISERROR(Companies!$F126),\"\",Companies!$F126)","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G147,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G147,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G147,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G147,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G147,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G147,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G147,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G147,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G147,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G147,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G147,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G147,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G147,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G147,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G147,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G147,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G147,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G147,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G147,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G147,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G147,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G147,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G147,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G147,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G147,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G147,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$DI$5:$DW$5,0)+112),\"\")","v":""},null,""]
[null,{"$f":"'Language Tables'!D442","v":"Select Year:"},null,null,null,null,{"$f":"'Language Tables'!D447","v":"How this works:"}]
[null,"1.",null,"\u0080",null,null,{"$f":"'Language Tables'!D448","v":"1. Select Year"}]
[null,null,null,null,null,null,{"$f":"'Language Tables'!D449","v":"2. Select your preferred indicators for Profitability, Liquidity, and Solvency and assign the weighting to be applied to each indicator"}]
[null,{"$f":"'Language Tables'!D443","v":"Select Profitability Indicators:"},null,null,"Weighting",null,{"$f":"'Language Tables'!D450","v":"3. The Overall Risk Rating is calculated for each SOE equal to the weighted average risk rating across the selected indicators"}]
[null,"1.","Return on Assets",null,{"$f":"1/13","v":7.6923076923076927E-2},null,{"$f":"'Language Tables'!D451","v":"4. Whichever indicators and weightings are chosen in this sheet will also be used to calculate the Overall Risk Rating in the SingleCompany_Level Sheet"}]
[null,"2.","Return on Equity",null,{"$f":"1/13","v":7.6923076923076927E-2}]
[null,"3.","Cost Recovery",null,{"$f":"1/13","v":7.6923076923076927E-2}]
[]
[null,{"$f":"'Language Tables'!D444","v":"Select Liquidity Indicators:"},null,null,"Weighting"]
[null,"1.","Current Ratio",null,{"$f":"1/13","v":7.6923076923076927E-2}]
[null,"2.","Quick Ratio",null,{"$f":"1/13","v":7.6923076923076927E-2}]
[null,"3.","Debtor Turnover Days",null,{"$f":"1/13","v":7.6923076923076927E-2}]
[null,"4.","Creditor Turnover Days",null,{"$f":"1/13","v":7.6923076923076927E-2},null,{"$f":"C37&\" (\" & $C$49 &\")\"","v":"Financial Indicators ()"}]
[null,null,null,null,null,null,null,{"$f":"Parameters!C3","v":"Profitability"},null,null,null,{"$f":"Parameters!C7","v":"Liquidity"},null,null,null,null,{"$f":"Parameters!C12","v":"Solvency"}]
[null,{"$f":"'Language Tables'!D445","v":"Select Solvency Indicators:"},null,null,"Weighting",null,null,{"$f":"$C$52","v":"Return on Assets"},{"$f":"$C$53","v":"Return on Equity"},{"$f":"$C$54","v":"Cost Recovery"},null,{"$f":"$C$57","v":"Current Ratio"},{"$f":"$C$58","v":"Quick Ratio"},{"$f":"$C$59","v":"Debtor Turnover Days"},{"$f":"$C$60","v":"Creditor Turnover Days"},null,{"$f":"$C$63","v":"Debt to Assets"},{"$f":"$C$64","v":"Debt to Equity"},{"$f":"$C$65","v":"Debt to EBITDA"},{"$f":"$C$66","v":"Interest Coverage"},{"$f":"$C$67","v":"Cash Interest Coverage"},{"$f":"$C$68","v":"Debt Coverage"}]
[null,"1.","Debt to Assets",null,{"$f":"1/13","v":7.6923076923076927E-2},null,{"$f":"G8","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G108,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G108,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G108,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G108,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G108,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G108,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G108,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G108,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G108,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G108,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G108,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G108,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G108,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G108,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G108,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G108,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G108,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G108,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G108,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G108,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G108,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G108,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G108,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G108,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G108,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G108,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$A$5:$EK$5,0)),\"\")","v":""}]
[null,"2.","Debt to Equity",null,7.6923076923076927E-2,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G109,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G109,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G109,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G109,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G109,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G109,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G109,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G109,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G109,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G109,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G109,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G109,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G109,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G109,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G109,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G109,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G109,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G109,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G109,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G109,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G109,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G109,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G109,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G109,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G109,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G109,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$A$5:$EK$5,0)),\"\")","v":""}]
[null,"3.","Debt to EBITDA",null,7.6923076923076927E-2,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G110,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G110,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G110,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G110,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G110,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G110,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G110,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G110,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G110,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G110,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G110,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G110,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G110,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G110,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G110,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G110,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G110,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G110,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G110,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G110,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G110,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G110,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G110,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G110,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G110,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G110,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$A$5:$EK$5,0)),\"\")","v":""}]
[null,"4.","Interest Coverage",null,7.6923076923076927E-2,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G111,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G111,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G111,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G111,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G111,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G111,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G111,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G111,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G111,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G111,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G111,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G111,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G111,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G111,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G111,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G111,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G111,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G111,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G111,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G111,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G111,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G111,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G111,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G111,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G111,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G111,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$A$5:$EK$5,0)),\"\")","v":""}]
[null,"5.","Cash Interest Coverage",null,7.6923076923076927E-2,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G112,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G112,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G112,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G112,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G112,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G112,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G112,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G112,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G112,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G112,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G112,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G112,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G112,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G112,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G112,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G112,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G112,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G112,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G112,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G112,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G112,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G112,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G112,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G112,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G112,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G112,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$A$5:$EK$5,0)),\"\")","v":""}]
[null,"6.","Debt Coverage",null,7.6923076923076927E-2,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G113,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G113,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G113,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G113,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G113,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G113,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G113,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G113,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G113,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G113,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G113,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G113,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G113,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G113,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G113,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G113,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G113,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G113,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G113,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G113,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G113,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G113,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G113,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G113,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G113,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G113,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$A$5:$EK$5,0)),\"\")","v":""}]
[null,null,{"$f":"IF(SUM((H3:V3)*(H5:V5))<>1, 'Language Tables'!$D$459,\"\")","v":""},null,null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G114,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G114,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G114,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G114,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G114,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G114,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G114,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G114,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G114,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G114,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G114,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G114,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G114,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G114,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G114,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G114,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G114,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G114,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G114,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G114,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G114,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G114,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G114,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G114,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G114,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G114,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$A$5:$EK$5,0)),\"\")","v":""}]
[null,null,null,null,null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G115,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G115,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G115,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G115,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G115,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G115,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G115,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G115,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G115,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G115,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G115,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G115,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G115,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G115,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G115,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G115,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G115,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G115,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G115,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G115,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G115,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G115,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G115,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G115,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G115,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G115,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$A$5:$EK$5,0)),\"\")","v":""}]
[null,null,null,null,null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G116,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G116,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G116,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G116,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G116,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G116,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G116,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G116,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G116,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G116,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G116,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G116,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G116,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G116,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G116,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G116,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G116,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G116,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G116,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G116,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G116,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G116,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G116,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G116,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G116,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G116,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$A$5:$EK$5,0)),\"\")","v":""}]
[null,null,null,null,null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G117,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G117,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G117,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G117,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G117,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G117,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G117,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G117,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G117,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G117,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G117,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G117,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G117,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G117,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G117,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G117,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G117,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G117,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G117,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G117,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G117,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G117,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G117,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G117,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G117,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G117,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$A$5:$EK$5,0)),\"\")","v":""}]
[null,null,null,null,null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G118,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G118,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G118,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G118,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G118,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G118,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G118,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G118,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G118,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G118,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G118,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G118,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G118,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G118,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G118,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G118,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G118,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G118,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G118,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G118,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G118,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G118,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G118,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G118,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G118,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G118,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$A$5:$EK$5,0)),\"\")","v":""}]
[null,null,null,null,null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G119,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G119,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G119,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G119,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G119,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G119,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G119,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G119,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G119,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G119,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G119,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G119,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G119,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G119,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G119,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G119,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G119,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G119,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G119,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G119,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G119,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G119,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G119,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G119,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G119,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G119,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$A$5:$EK$5,0)),\"\")","v":""}]
[null,null,null,null,null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G120,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G120,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G120,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G120,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G120,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G120,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G120,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G120,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G120,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G120,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G120,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G120,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G120,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G120,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G120,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G120,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G120,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G120,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G120,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G120,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G120,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G120,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G120,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G120,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G120,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G120,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$A$5:$EK$5,0)),\"\")","v":""}]
[null,null,null,null,null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G121,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G121,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G121,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G121,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G121,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G121,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G121,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G121,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G121,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G121,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G121,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G121,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G121,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G121,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G121,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G121,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G121,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G121,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G121,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G121,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G121,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G121,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G121,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G121,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G121,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G121,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$A$5:$EK$5,0)),\"\")","v":""}]
[null,null,null,null,null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G122,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G122,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G122,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G122,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G122,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G122,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G122,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G122,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G122,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G122,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G122,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G122,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G122,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G122,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G122,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G122,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G122,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G122,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G122,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G122,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G122,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G122,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G122,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G122,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G122,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G122,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$A$5:$EK$5,0)),\"\")","v":""}]
[null,null,null,null,null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G123,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G123,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G123,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G123,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G123,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G123,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G123,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G123,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G123,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G123,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G123,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G123,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G123,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G123,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G123,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G123,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G123,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G123,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G123,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G123,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G123,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G123,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G123,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G123,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G123,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G123,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$A$5:$EK$5,0)),\"\")","v":""}]
[null,null,null,null,null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G124,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G124,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G124,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G124,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G124,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G124,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G124,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G124,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G124,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G124,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G124,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G124,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G124,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G124,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G124,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G124,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G124,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G124,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G124,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G124,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G124,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G124,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G124,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G124,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G124,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G124,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$A$5:$EK$5,0)),\"\")","v":""}]
[null,null,null,null,null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G125,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G125,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G125,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G125,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G125,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G125,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G125,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G125,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G125,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G125,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G125,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G125,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G125,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G125,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G125,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G125,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G125,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G125,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G125,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G125,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G125,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G125,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G125,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G125,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G125,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G125,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$A$5:$EK$5,0)),\"\")","v":""}]
[null,null,null,null,null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G126,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G126,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G126,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G126,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G126,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G126,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G126,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G126,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G126,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G126,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G126,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G126,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G126,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G126,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G126,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G126,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G126,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G126,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G126,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G126,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G126,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G126,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G126,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G126,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G126,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G126,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$A$5:$EK$5,0)),\"\")","v":""}]
[null,null,null,null,null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G127,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G127,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G127,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G127,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G127,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G127,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G127,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G127,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G127,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G127,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G127,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G127,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G127,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G127,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G127,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G127,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G127,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G127,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G127,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G127,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G127,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G127,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G127,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G127,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G127,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G127,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$A$5:$EK$5,0)),\"\")","v":""}]
[null,null,null,null,null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G128,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G128,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G128,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G128,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G128,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G128,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G128,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G128,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G128,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G128,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G128,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G128,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G128,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G128,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G128,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G128,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G128,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G128,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G128,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G128,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G128,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G128,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G128,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G128,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G128,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G128,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$A$5:$EK$5,0)),\"\")","v":""}]
[null,null,null,null,null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G129,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G129,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G129,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G129,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G129,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G129,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G129,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G129,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G129,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G129,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G129,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G129,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G129,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G129,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G129,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G129,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G129,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G129,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G129,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G129,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G129,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G129,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G129,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G129,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G129,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G129,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$A$5:$EK$5,0)),\"\")","v":""}]
[null,null,null,null,null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G130,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G130,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G130,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G130,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G130,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G130,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G130,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G130,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G130,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G130,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G130,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G130,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G130,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G130,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G130,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G130,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G130,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G130,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G130,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G130,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G130,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G130,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G130,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G130,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G130,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G130,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$A$5:$EK$5,0)),\"\")","v":""}]
[null,null,null,null,null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G131,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G131,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G131,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G131,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G131,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G131,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G131,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G131,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G131,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G131,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G131,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G131,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G131,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G131,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G131,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G131,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G131,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G131,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G131,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G131,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G131,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G131,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G131,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G131,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G131,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G131,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$A$5:$EK$5,0)),\"\")","v":""}]
[null,null,null,null,null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G132,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G132,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G132,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G132,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G132,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G132,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G132,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G132,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G132,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G132,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G132,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G132,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G132,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G132,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G132,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G132,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G132,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G132,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G132,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G132,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G132,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G132,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G132,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G132,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G132,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G132,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$A$5:$EK$5,0)),\"\")","v":""}]
[null,null,null,null,null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G133,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G133,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G133,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G133,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G133,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G133,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G133,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G133,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G133,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G133,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G133,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G133,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G133,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G133,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G133,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G133,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G133,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G133,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G133,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G133,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G133,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G133,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G133,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G133,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G133,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G133,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$A$5:$EK$5,0)),\"\")","v":""}]
[null,null,null,null,null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G134,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G134,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G134,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G134,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G134,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G134,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G134,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G134,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G134,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G134,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G134,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G134,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G134,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G134,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G134,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G134,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G134,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G134,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G134,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G134,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G134,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G134,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G134,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G134,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G134,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G134,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$A$5:$EK$5,0)),\"\")","v":""}]
[null,null,null,null,null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G135,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G135,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G135,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G135,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G135,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G135,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G135,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G135,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G135,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G135,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G135,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G135,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G135,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G135,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G135,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G135,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G135,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G135,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G135,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G135,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G135,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G135,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G135,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G135,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G135,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G135,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$A$5:$EK$5,0)),\"\")","v":""}]
[null,null,null,null,null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G136,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G136,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G136,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G136,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G136,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G136,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G136,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G136,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G136,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G136,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G136,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G136,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G136,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G136,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G136,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G136,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G136,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G136,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G136,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G136,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G136,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G136,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G136,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G136,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G136,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G136,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$A$5:$EK$5,0)),\"\")","v":""}]
[null,null,null,null,null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G137,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G137,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G137,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G137,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G137,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G137,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G137,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G137,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G137,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G137,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G137,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G137,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G137,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G137,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G137,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G137,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G137,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G137,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G137,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G137,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G137,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G137,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G137,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G137,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G137,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G137,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$A$5:$EK$5,0)),\"\")","v":""}]
[null,null,null,null,null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G138,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G138,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G138,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G138,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G138,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G138,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G138,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G138,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G138,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G138,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G138,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G138,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G138,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G138,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G138,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G138,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G138,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G138,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G138,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G138,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G138,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G138,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G138,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G138,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G138,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G138,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$A$5:$EK$5,0)),\"\")","v":""}]
[null,null,null,null,null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G139,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G139,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G139,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G139,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G139,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G139,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G139,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G139,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G139,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G139,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G139,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G139,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G139,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G139,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G139,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G139,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G139,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G139,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G139,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G139,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G139,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G139,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G139,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G139,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G139,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G139,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$A$5:$EK$5,0)),\"\")","v":""}]
[null,null,null,null,null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G140,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G140,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G140,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G140,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G140,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G140,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G140,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G140,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G140,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G140,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G140,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G140,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G140,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G140,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G140,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G140,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G140,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G140,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G140,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G140,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G140,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G140,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G140,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G140,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G140,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G140,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$A$5:$EK$5,0)),\"\")","v":""}]
[null,null,null,null,null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G141,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G141,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G141,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G141,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G141,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G141,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G141,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G141,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G141,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G141,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G141,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G141,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G141,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G141,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G141,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G141,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G141,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G141,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G141,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G141,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G141,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G141,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G141,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G141,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G141,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G141,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$A$5:$EK$5,0)),\"\")","v":""}]
[null,null,null,null,null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G142,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G142,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G142,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G142,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G142,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G142,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G142,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G142,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G142,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G142,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G142,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G142,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G142,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G142,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G142,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G142,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G142,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G142,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G142,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G142,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G142,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G142,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G142,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G142,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G142,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G142,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$A$5:$EK$5,0)),\"\")","v":""}]
[null,null,null,null,null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G143,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G143,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G143,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G143,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G143,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G143,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G143,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G143,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G143,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G143,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G143,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G143,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G143,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G143,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G143,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G143,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G143,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G143,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G143,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G143,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G143,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G143,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G143,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G143,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G143,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G143,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$A$5:$EK$5,0)),\"\")","v":""}]
[null,null,null,null,null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G144,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G144,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G144,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G144,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G144,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G144,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G144,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G144,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G144,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G144,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G144,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G144,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G144,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G144,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G144,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G144,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G144,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G144,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G144,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G144,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G144,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G144,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G144,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G144,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G144,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G144,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$A$5:$EK$5,0)),\"\")","v":""}]
[null,null,null,null,null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G145,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G145,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G145,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G145,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G145,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G145,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G145,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G145,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G145,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G145,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G145,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G145,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G145,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G145,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G145,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G145,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G145,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G145,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G145,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G145,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G145,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G145,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G145,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G145,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G145,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G145,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$A$5:$EK$5,0)),\"\")","v":""}]
[null,null,null,null,null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G146,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G146,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G146,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G146,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G146,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G146,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G146,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G146,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G146,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G146,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G146,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G146,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G146,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G146,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G146,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G146,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G146,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G146,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G146,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G146,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G146,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G146,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G146,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G146,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G146,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G146,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$A$5:$EK$5,0)),\"\")","v":""}]
[null,null,null,null,null,null,"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G147,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G147,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(H$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G147,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G147,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(I$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G147,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G147,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(J$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G147,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G147,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(L$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G147,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G147,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(M$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G147,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G147,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(N$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G147,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G147,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(O$2,Data!$A$5:$EK$5,0)),\"\")","v":""},null,{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G147,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G147,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(Q$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G147,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G147,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(R$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G147,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G147,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(S$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G147,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G147,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(T$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G147,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G147,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(U$2,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($G147,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($G147,Companies!$B$3:$K$42,4,FALSE),$C$49),Data!$A$5:$A$605,0),MATCH(V$2,Data!$A$5:$EK$5,0)),\"\")","v":""}]
[null,null,null,null,null,null,"`"]
[]
[null,null,null,null,null,null,{"$f":"C38&\" (\" & $C$49 &\")\"","v":"SOE Risk Ratings ()"}]
[null,null,null,null,null,null,null,{"$f":"H61","v":"Profitability"},null,null,null,{"$f":"L61","v":"Liquidity"},null,null,null,null,{"$f":"Q61","v":"Solvency"},null,null,null,null,null,null,{"$f":"X6","v":"Overall Risk Rating"}]
[null,null,null,null,null,null,null,{"$f":"$C$52","v":"Return on Assets"},{"$f":"$C$53","v":"Return on Equity"},{"$f":"$C$54","v":"Cost Recovery"},null,{"$f":"$C$57","v":"Current Ratio"},{"$f":"$C$58","v":"Quick Ratio"},{"$f":"$C$59","v":"Debtor Turnover Days"},{"$f":"$C$60","v":"Creditor Turnover Days"},null,{"$f":"$C$63","v":"Debt to Assets"},{"$f":"$C$64","v":"Debt to Equity"},{"$f":"$C$65","v":"Debt to EBITDA"},{"$f":"$C$66","v":"Interest Coverage"},{"$f":"$C$67","v":"Cash Interest Coverage"},{"$f":"$C$68","v":"Debt Coverage"}]
[null,null,null,null,null,null,{"$f":"G8","v":""},{"$f":"IF(OR(H8=\"\",ISBLANK(H8)), \"\", IF(H8=1, $C$44,IF(H8=2, $C$43, IF(H8=3, $C$42, IF(H8=4, $C$41, IF(H8=5, $C$40,\"\"))))))","v":""},{"$f":"IF(OR(I8=\"\",ISBLANK(I8)), \"\", IF(I8=1, $C$44,IF(I8=2, $C$43, IF(I8=3, $C$42, IF(I8=4, $C$41, IF(I8=5, $C$40,\"\"))))))","v":""},"",null,"","","","",null,"","","","","","",null,{"$f":"IFERROR(IF(X8=\"\",\"\",IF(X8>=4.5,$C$40,IF(AND(X8>=3.5, X8<4.5),$C$41,IF(AND(X8>=2.5,X8<3.5),$C$42,IF(AND(X8>=1.5,X8<2.5),$C$43,$C$44))))),\"\")","v":""}]
[null,null,{"$f":"'Risk Tables'!$C$40","v":"Category 5"},null,{"$f":"'Language Tables'!$D$546","v":"Higher risk"},null,"",{"$f":"IF(OR(H9=\"\",ISBLANK(H9)), \"\", IF(H9=1, $C$44,IF(H9=2, $C$43, IF(H9=3, $C$42, IF(H9=4, $C$41, IF(H9=5, $C$40,\"\"))))))","v":""},"","",null,{"$f":"IF(OR(L9=\"\",ISBLANK(L9)), \"\", IF(L9=1, $C$44,IF(L9=2, $C$43, IF(L9=3, $C$42, IF(L9=4, $C$41, IF(L9=5, $C$40,\"\"))))))","v":""},"","","",null,{"$f":"IF(OR(Q9=\"\",ISBLANK(Q9)), \"\", IF(Q9=1, $C$44,IF(Q9=2, $C$43, IF(Q9=3, $C$42, IF(Q9=4, $C$41, IF(Q9=5, $C$40,\"\"))))))","v":""},"","","","","",null,""]
[null,null,{"$f":"'Risk Tables'!$C$41","v":"Category 4"},null,null,null,"",{"$f":"IF(OR(H10=\"\",ISBLANK(H10)), \"\", IF(H10=1, $C$44,IF(H10=2, $C$43, IF(H10=3, $C$42, IF(H10=4, $C$41, IF(H10=5, $C$40,\"\"))))))","v":""},"","",null,{"$f":"IF(OR(L10=\"\",ISBLANK(L10)), \"\", IF(L10=1, $C$44,IF(L10=2, $C$43, IF(L10=3, $C$42, IF(L10=4, $C$41, IF(L10=5, $C$40,\"\"))))))","v":""},"","","",null,{"$f":"IF(OR(Q10=\"\",ISBLANK(Q10)), \"\", IF(Q10=1, $C$44,IF(Q10=2, $C$43, IF(Q10=3, $C$42, IF(Q10=4, $C$41, IF(Q10=5, $C$40,\"\"))))))","v":""},"","","","","",null,""]
[null,null,{"$f":"'Risk Tables'!$C$42","v":"Category 3"},null,null,null,"",{"$f":"IF(OR(H11=\"\",ISBLANK(H11)), \"\", IF(H11=1, $C$44,IF(H11=2, $C$43, IF(H11=3, $C$42, IF(H11=4, $C$41, IF(H11=5, $C$40,\"\"))))))","v":""},"","",null,{"$f":"IF(OR(L11=\"\",ISBLANK(L11)), \"\", IF(L11=1, $C$44,IF(L11=2, $C$43, IF(L11=3, $C$42, IF(L11=4, $C$41, IF(L11=5, $C$40,\"\"))))))","v":""},"","","",null,{"$f":"IF(OR(Q11=\"\",ISBLANK(Q11)), \"\", IF(Q11=1, $C$44,IF(Q11=2, $C$43, IF(Q11=3, $C$42, IF(Q11=4, $C$41, IF(Q11=5, $C$40,\"\"))))))","v":""},"","","","","",null,""]
[null,null,{"$f":"'Risk Tables'!$C$43","v":"Category 2"},null,null,null,"",{"$f":"IF(OR(H12=\"\",ISBLANK(H12)), \"\", IF(H12=1, $C$44,IF(H12=2, $C$43, IF(H12=3, $C$42, IF(H12=4, $C$41, IF(H12=5, $C$40,\"\"))))))","v":""},"","",null,{"$f":"IF(OR(L12=\"\",ISBLANK(L12)), \"\", IF(L12=1, $C$44,IF(L12=2, $C$43, IF(L12=3, $C$42, IF(L12=4, $C$41, IF(L12=5, $C$40,\"\"))))))","v":""},"","","",null,{"$f":"IF(OR(Q12=\"\",ISBLANK(Q12)), \"\", IF(Q12=1, $C$44,IF(Q12=2, $C$43, IF(Q12=3, $C$42, IF(Q12=4, $C$41, IF(Q12=5, $C$40,\"\"))))))","v":""},"","","","","",null,""]
[null,null,{"$f":"'Risk Tables'!$C$44","v":"Category 1"},null,{"$f":"'Language Tables'!$D$547","v":"Lower risk"},null,"",{"$f":"IF(OR(H13=\"\",ISBLANK(H13)), \"\", IF(H13=1, $C$44,IF(H13=2, $C$43, IF(H13=3, $C$42, IF(H13=4, $C$41, IF(H13=5, $C$40,\"\"))))))","v":""},"","",null,{"$f":"IF(OR(L13=\"\",ISBLANK(L13)), \"\", IF(L13=1, $C$44,IF(L13=2, $C$43, IF(L13=3, $C$42, IF(L13=4, $C$41, IF(L13=5, $C$40,\"\"))))))","v":""},"","","",null,{"$f":"IF(OR(Q13=\"\",ISBLANK(Q13)), \"\", IF(Q13=1, $C$44,IF(Q13=2, $C$43, IF(Q13=3, $C$42, IF(Q13=4, $C$41, IF(Q13=5, $C$40,\"\"))))))","v":""},"","","","","",null,""]
[null,null,null,null,null,null,"",{"$f":"IF(OR(H14=\"\",ISBLANK(H14)), \"\", IF(H14=1, $C$44,IF(H14=2, $C$43, IF(H14=3, $C$42, IF(H14=4, $C$41, IF(H14=5, $C$40,\"\"))))))","v":""},"","",null,{"$f":"IF(OR(L14=\"\",ISBLANK(L14)), \"\", IF(L14=1, $C$44,IF(L14=2, $C$43, IF(L14=3, $C$42, IF(L14=4, $C$41, IF(L14=5, $C$40,\"\"))))))","v":""},"","","",null,{"$f":"IF(OR(Q14=\"\",ISBLANK(Q14)), \"\", IF(Q14=1, $C$44,IF(Q14=2, $C$43, IF(Q14=3, $C$42, IF(Q14=4, $C$41, IF(Q14=5, $C$40,\"\"))))))","v":""},"","","","","",null,""]
[null,null,null,null,null,null,"",{"$f":"IF(OR(H15=\"\",ISBLANK(H15)), \"\", IF(H15=1, $C$44,IF(H15=2, $C$43, IF(H15=3, $C$42, IF(H15=4, $C$41, IF(H15=5, $C$40,\"\"))))))","v":""},"","",null,{"$f":"IF(OR(L15=\"\",ISBLANK(L15)), \"\", IF(L15=1, $C$44,IF(L15=2, $C$43, IF(L15=3, $C$42, IF(L15=4, $C$41, IF(L15=5, $C$40,\"\"))))))","v":""},"","","",null,{"$f":"IF(OR(Q15=\"\",ISBLANK(Q15)), \"\", IF(Q15=1, $C$44,IF(Q15=2, $C$43, IF(Q15=3, $C$42, IF(Q15=4, $C$41, IF(Q15=5, $C$40,\"\"))))))","v":""},"","","","","",null,""]
[null,null,null,null,null,null,"",{"$f":"IF(OR(H16=\"\",ISBLANK(H16)), \"\", IF(H16=1, $C$44,IF(H16=2, $C$43, IF(H16=3, $C$42, IF(H16=4, $C$41, IF(H16=5, $C$40,\"\"))))))","v":""},"","",null,{"$f":"IF(OR(L16=\"\",ISBLANK(L16)), \"\", IF(L16=1, $C$44,IF(L16=2, $C$43, IF(L16=3, $C$42, IF(L16=4, $C$41, IF(L16=5, $C$40,\"\"))))))","v":""},"","","",null,{"$f":"IF(OR(Q16=\"\",ISBLANK(Q16)), \"\", IF(Q16=1, $C$44,IF(Q16=2, $C$43, IF(Q16=3, $C$42, IF(Q16=4, $C$41, IF(Q16=5, $C$40,\"\"))))))","v":""},"","","","","",null,""]
[null,null,null,null,null,null,"",{"$f":"IF(OR(H17=\"\",ISBLANK(H17)), \"\", IF(H17=1, $C$44,IF(H17=2, $C$43, IF(H17=3, $C$42, IF(H17=4, $C$41, IF(H17=5, $C$40,\"\"))))))","v":""},"","",null,{"$f":"IF(OR(L17=\"\",ISBLANK(L17)), \"\", IF(L17=1, $C$44,IF(L17=2, $C$43, IF(L17=3, $C$42, IF(L17=4, $C$41, IF(L17=5, $C$40,\"\"))))))","v":""},"","","",null,{"$f":"IF(OR(Q17=\"\",ISBLANK(Q17)), \"\", IF(Q17=1, $C$44,IF(Q17=2, $C$43, IF(Q17=3, $C$42, IF(Q17=4, $C$41, IF(Q17=5, $C$40,\"\"))))))","v":""},"","","","","",null,""]
[null,null,null,null,null,null,{"$f":"G18","v":""},{"$f":"IF(OR(H18=\"\",ISBLANK(H18)), \"\", IF(H18=1, $C$44,IF(H18=2, $C$43, IF(H18=3, $C$42, IF(H18=4, $C$41, IF(H18=5, $C$40,\"\"))))))","v":""},"","",null,{"$f":"IF(OR(L18=\"\",ISBLANK(L18)), \"\", IF(L18=1, $C$44,IF(L18=2, $C$43, IF(L18=3, $C$42, IF(L18=4, $C$41, IF(L18=5, $C$40,\"\"))))))","v":""},"","","",null,{"$f":"IF(OR(Q18=\"\",ISBLANK(Q18)), \"\", IF(Q18=1, $C$44,IF(Q18=2, $C$43, IF(Q18=3, $C$42, IF(Q18=4, $C$41, IF(Q18=5, $C$40,\"\"))))))","v":""},"","","","","",null,""]
[null,null,null,null,null,null,"",{"$f":"IF(OR(H19=\"\",ISBLANK(H19)), \"\", IF(H19=1, $C$44,IF(H19=2, $C$43, IF(H19=3, $C$42, IF(H19=4, $C$41, IF(H19=5, $C$40,\"\"))))))","v":""},"","",null,{"$f":"IF(OR(L19=\"\",ISBLANK(L19)), \"\", IF(L19=1, $C$44,IF(L19=2, $C$43, IF(L19=3, $C$42, IF(L19=4, $C$41, IF(L19=5, $C$40,\"\"))))))","v":""},"","","",null,{"$f":"IF(OR(Q19=\"\",ISBLANK(Q19)), \"\", IF(Q19=1, $C$44,IF(Q19=2, $C$43, IF(Q19=3, $C$42, IF(Q19=4, $C$41, IF(Q19=5, $C$40,\"\"))))))","v":""},"","","","","",null,""]
[null,null,null,null,null,null,"",{"$f":"IF(OR(H20=\"\",ISBLANK(H20)), \"\", IF(H20=1, $C$44,IF(H20=2, $C$43, IF(H20=3, $C$42, IF(H20=4, $C$41, IF(H20=5, $C$40,\"\"))))))","v":""},"","",null,{"$f":"IF(OR(L20=\"\",ISBLANK(L20)), \"\", IF(L20=1, $C$44,IF(L20=2, $C$43, IF(L20=3, $C$42, IF(L20=4, $C$41, IF(L20=5, $C$40,\"\"))))))","v":""},"","","",null,{"$f":"IF(OR(Q20=\"\",ISBLANK(Q20)), \"\", IF(Q20=1, $C$44,IF(Q20=2, $C$43, IF(Q20=3, $C$42, IF(Q20=4, $C$41, IF(Q20=5, $C$40,\"\"))))))","v":""},"","","","","",null,""]
[null,null,null,null,null,null,"",{"$f":"IF(OR(H21=\"\",ISBLANK(H21)), \"\", IF(H21=1, $C$44,IF(H21=2, $C$43, IF(H21=3, $C$42, IF(H21=4, $C$41, IF(H21=5, $C$40,\"\"))))))","v":""},"","",null,{"$f":"IF(OR(L21=\"\",ISBLANK(L21)), \"\", IF(L21=1, $C$44,IF(L21=2, $C$43, IF(L21=3, $C$42, IF(L21=4, $C$41, IF(L21=5, $C$40,\"\"))))))","v":""},"","","",null,{"$f":"IF(OR(Q21=\"\",ISBLANK(Q21)), \"\", IF(Q21=1, $C$44,IF(Q21=2, $C$43, IF(Q21=3, $C$42, IF(Q21=4, $C$41, IF(Q21=5, $C$40,\"\"))))))","v":""},"","","","","",null,""]
[null,null,null,null,null,null,"",{"$f":"IF(OR(H22=\"\",ISBLANK(H22)), \"\", IF(H22=1, $C$44,IF(H22=2, $C$43, IF(H22=3, $C$42, IF(H22=4, $C$41, IF(H22=5, $C$40,\"\"))))))","v":""},"","",null,{"$f":"IF(OR(L22=\"\",ISBLANK(L22)), \"\", IF(L22=1, $C$44,IF(L22=2, $C$43, IF(L22=3, $C$42, IF(L22=4, $C$41, IF(L22=5, $C$40,\"\"))))))","v":""},"","","",null,{"$f":"IF(OR(Q22=\"\",ISBLANK(Q22)), \"\", IF(Q22=1, $C$44,IF(Q22=2, $C$43, IF(Q22=3, $C$42, IF(Q22=4, $C$41, IF(Q22=5, $C$40,\"\"))))))","v":""},"","","","","",null,""]
[null,null,null,null,null,null,"",{"$f":"IF(OR(H23=\"\",ISBLANK(H23)), \"\", IF(H23=1, $C$44,IF(H23=2, $C$43, IF(H23=3, $C$42, IF(H23=4, $C$41, IF(H23=5, $C$40,\"\"))))))","v":""},"","",null,{"$f":"IF(OR(L23=\"\",ISBLANK(L23)), \"\", IF(L23=1, $C$44,IF(L23=2, $C$43, IF(L23=3, $C$42, IF(L23=4, $C$41, IF(L23=5, $C$40,\"\"))))))","v":""},"","","",null,{"$f":"IF(OR(Q23=\"\",ISBLANK(Q23)), \"\", IF(Q23=1, $C$44,IF(Q23=2, $C$43, IF(Q23=3, $C$42, IF(Q23=4, $C$41, IF(Q23=5, $C$40,\"\"))))))","v":""},"","","","","",null,""]
[null,null,null,null,null,null,"",{"$f":"IF(OR(H24=\"\",ISBLANK(H24)), \"\", IF(H24=1, $C$44,IF(H24=2, $C$43, IF(H24=3, $C$42, IF(H24=4, $C$41, IF(H24=5, $C$40,\"\"))))))","v":""},"","",null,{"$f":"IF(OR(L24=\"\",ISBLANK(L24)), \"\", IF(L24=1, $C$44,IF(L24=2, $C$43, IF(L24=3, $C$42, IF(L24=4, $C$41, IF(L24=5, $C$40,\"\"))))))","v":""},"","","",null,{"$f":"IF(OR(Q24=\"\",ISBLANK(Q24)), \"\", IF(Q24=1, $C$44,IF(Q24=2, $C$43, IF(Q24=3, $C$42, IF(Q24=4, $C$41, IF(Q24=5, $C$40,\"\"))))))","v":""},"","","","","",null,""]
[null,null,null,null,null,null,"",{"$f":"IF(OR(H25=\"\",ISBLANK(H25)), \"\", IF(H25=1, $C$44,IF(H25=2, $C$43, IF(H25=3, $C$42, IF(H25=4, $C$41, IF(H25=5, $C$40,\"\"))))))","v":""},"","",null,{"$f":"IF(OR(L25=\"\",ISBLANK(L25)), \"\", IF(L25=1, $C$44,IF(L25=2, $C$43, IF(L25=3, $C$42, IF(L25=4, $C$41, IF(L25=5, $C$40,\"\"))))))","v":""},"","","",null,{"$f":"IF(OR(Q25=\"\",ISBLANK(Q25)), \"\", IF(Q25=1, $C$44,IF(Q25=2, $C$43, IF(Q25=3, $C$42, IF(Q25=4, $C$41, IF(Q25=5, $C$40,\"\"))))))","v":""},"","","","","",null,""]
[null,null,null,null,null,null,"",{"$f":"IF(OR(H26=\"\",ISBLANK(H26)), \"\", IF(H26=1, $C$44,IF(H26=2, $C$43, IF(H26=3, $C$42, IF(H26=4, $C$41, IF(H26=5, $C$40,\"\"))))))","v":""},"","",null,{"$f":"IF(OR(L26=\"\",ISBLANK(L26)), \"\", IF(L26=1, $C$44,IF(L26=2, $C$43, IF(L26=3, $C$42, IF(L26=4, $C$41, IF(L26=5, $C$40,\"\"))))))","v":""},"","","",null,{"$f":"IF(OR(Q26=\"\",ISBLANK(Q26)), \"\", IF(Q26=1, $C$44,IF(Q26=2, $C$43, IF(Q26=3, $C$42, IF(Q26=4, $C$41, IF(Q26=5, $C$40,\"\"))))))","v":""},"","","","","",null,""]
[null,null,null,null,null,null,"",{"$f":"IF(OR(H27=\"\",ISBLANK(H27)), \"\", IF(H27=1, $C$44,IF(H27=2, $C$43, IF(H27=3, $C$42, IF(H27=4, $C$41, IF(H27=5, $C$40,\"\"))))))","v":""},"","",null,{"$f":"IF(OR(L27=\"\",ISBLANK(L27)), \"\", IF(L27=1, $C$44,IF(L27=2, $C$43, IF(L27=3, $C$42, IF(L27=4, $C$41, IF(L27=5, $C$40,\"\"))))))","v":""},"","","",null,{"$f":"IF(OR(Q27=\"\",ISBLANK(Q27)), \"\", IF(Q27=1, $C$44,IF(Q27=2, $C$43, IF(Q27=3, $C$42, IF(Q27=4, $C$41, IF(Q27=5, $C$40,\"\"))))))","v":""},"","","","","",null,""]
[null,null,null,null,null,null,"",{"$f":"IF(OR(H28=\"\",ISBLANK(H28)), \"\", IF(H28=1, $C$44,IF(H28=2, $C$43, IF(H28=3, $C$42, IF(H28=4, $C$41, IF(H28=5, $C$40,\"\"))))))","v":""},"","",null,{"$f":"IF(OR(L28=\"\",ISBLANK(L28)), \"\", IF(L28=1, $C$44,IF(L28=2, $C$43, IF(L28=3, $C$42, IF(L28=4, $C$41, IF(L28=5, $C$40,\"\"))))))","v":""},"","","",null,{"$f":"IF(OR(Q28=\"\",ISBLANK(Q28)), \"\", IF(Q28=1, $C$44,IF(Q28=2, $C$43, IF(Q28=3, $C$42, IF(Q28=4, $C$41, IF(Q28=5, $C$40,\"\"))))))","v":""},"","","","","",null,""]
[null,null,null,null,null,null,"",{"$f":"IF(OR(H29=\"\",ISBLANK(H29)), \"\", IF(H29=1, $C$44,IF(H29=2, $C$43, IF(H29=3, $C$42, IF(H29=4, $C$41, IF(H29=5, $C$40,\"\"))))))","v":""},"","",null,{"$f":"IF(OR(L29=\"\",ISBLANK(L29)), \"\", IF(L29=1, $C$44,IF(L29=2, $C$43, IF(L29=3, $C$42, IF(L29=4, $C$41, IF(L29=5, $C$40,\"\"))))))","v":""},"","","",null,{"$f":"IF(OR(Q29=\"\",ISBLANK(Q29)), \"\", IF(Q29=1, $C$44,IF(Q29=2, $C$43, IF(Q29=3, $C$42, IF(Q29=4, $C$41, IF(Q29=5, $C$40,\"\"))))))","v":""},"","","","","",null,""]
[null,null,null,null,null,null,"",{"$f":"IF(OR(H30=\"\",ISBLANK(H30)), \"\", IF(H30=1, $C$44,IF(H30=2, $C$43, IF(H30=3, $C$42, IF(H30=4, $C$41, IF(H30=5, $C$40,\"\"))))))","v":""},"","",null,{"$f":"IF(OR(L30=\"\",ISBLANK(L30)), \"\", IF(L30=1, $C$44,IF(L30=2, $C$43, IF(L30=3, $C$42, IF(L30=4, $C$41, IF(L30=5, $C$40,\"\"))))))","v":""},"","","",null,{"$f":"IF(OR(Q30=\"\",ISBLANK(Q30)), \"\", IF(Q30=1, $C$44,IF(Q30=2, $C$43, IF(Q30=3, $C$42, IF(Q30=4, $C$41, IF(Q30=5, $C$40,\"\"))))))","v":""},"","","","","",null,""]
[null,null,null,null,null,null,"",{"$f":"IF(OR(H31=\"\",ISBLANK(H31)), \"\", IF(H31=1, $C$44,IF(H31=2, $C$43, IF(H31=3, $C$42, IF(H31=4, $C$41, IF(H31=5, $C$40,\"\"))))))","v":""},"","",null,{"$f":"IF(OR(L31=\"\",ISBLANK(L31)), \"\", IF(L31=1, $C$44,IF(L31=2, $C$43, IF(L31=3, $C$42, IF(L31=4, $C$41, IF(L31=5, $C$40,\"\"))))))","v":""},"","","",null,{"$f":"IF(OR(Q31=\"\",ISBLANK(Q31)), \"\", IF(Q31=1, $C$44,IF(Q31=2, $C$43, IF(Q31=3, $C$42, IF(Q31=4, $C$41, IF(Q31=5, $C$40,\"\"))))))","v":""},"","","","","",null,""]
[null,null,null,null,null,null,"",{"$f":"IF(OR(H32=\"\",ISBLANK(H32)), \"\", IF(H32=1, $C$44,IF(H32=2, $C$43, IF(H32=3, $C$42, IF(H32=4, $C$41, IF(H32=5, $C$40,\"\"))))))","v":""},"","",null,{"$f":"IF(OR(L32=\"\",ISBLANK(L32)), \"\", IF(L32=1, $C$44,IF(L32=2, $C$43, IF(L32=3, $C$42, IF(L32=4, $C$41, IF(L32=5, $C$40,\"\"))))))","v":""},"","","",null,{"$f":"IF(OR(Q32=\"\",ISBLANK(Q32)), \"\", IF(Q32=1, $C$44,IF(Q32=2, $C$43, IF(Q32=3, $C$42, IF(Q32=4, $C$41, IF(Q32=5, $C$40,\"\"))))))","v":""},"","","","","",null,""]
[null,null,null,null,null,null,"",{"$f":"IF(OR(H33=\"\",ISBLANK(H33)), \"\", IF(H33=1, $C$44,IF(H33=2, $C$43, IF(H33=3, $C$42, IF(H33=4, $C$41, IF(H33=5, $C$40,\"\"))))))","v":""},"","",null,{"$f":"IF(OR(L33=\"\",ISBLANK(L33)), \"\", IF(L33=1, $C$44,IF(L33=2, $C$43, IF(L33=3, $C$42, IF(L33=4, $C$41, IF(L33=5, $C$40,\"\"))))))","v":""},"","","",null,{"$f":"IF(OR(Q33=\"\",ISBLANK(Q33)), \"\", IF(Q33=1, $C$44,IF(Q33=2, $C$43, IF(Q33=3, $C$42, IF(Q33=4, $C$41, IF(Q33=5, $C$40,\"\"))))))","v":""},"","","","","",null,""]
[null,null,null,null,null,null,"",{"$f":"IF(OR(H34=\"\",ISBLANK(H34)), \"\", IF(H34=1, $C$44,IF(H34=2, $C$43, IF(H34=3, $C$42, IF(H34=4, $C$41, IF(H34=5, $C$40,\"\"))))))","v":""},"","",null,{"$f":"IF(OR(L34=\"\",ISBLANK(L34)), \"\", IF(L34=1, $C$44,IF(L34=2, $C$43, IF(L34=3, $C$42, IF(L34=4, $C$41, IF(L34=5, $C$40,\"\"))))))","v":""},"","","",null,{"$f":"IF(OR(Q34=\"\",ISBLANK(Q34)), \"\", IF(Q34=1, $C$44,IF(Q34=2, $C$43, IF(Q34=3, $C$42, IF(Q34=4, $C$41, IF(Q34=5, $C$40,\"\"))))))","v":""},"","","","","",null,""]
[null,null,null,null,null,null,"",{"$f":"IF(OR(H35=\"\",ISBLANK(H35)), \"\", IF(H35=1, $C$44,IF(H35=2, $C$43, IF(H35=3, $C$42, IF(H35=4, $C$41, IF(H35=5, $C$40,\"\"))))))","v":""},"","",null,{"$f":"IF(OR(L35=\"\",ISBLANK(L35)), \"\", IF(L35=1, $C$44,IF(L35=2, $C$43, IF(L35=3, $C$42, IF(L35=4, $C$41, IF(L35=5, $C$40,\"\"))))))","v":""},"","","",null,{"$f":"IF(OR(Q35=\"\",ISBLANK(Q35)), \"\", IF(Q35=1, $C$44,IF(Q35=2, $C$43, IF(Q35=3, $C$42, IF(Q35=4, $C$41, IF(Q35=5, $C$40,\"\"))))))","v":""},"","","","","",null,""]
[null,null,null,null,null,null,"",{"$f":"IF(OR(H36=\"\",ISBLANK(H36)), \"\", IF(H36=1, $C$44,IF(H36=2, $C$43, IF(H36=3, $C$42, IF(H36=4, $C$41, IF(H36=5, $C$40,\"\"))))))","v":""},"","",null,{"$f":"IF(OR(L36=\"\",ISBLANK(L36)), \"\", IF(L36=1, $C$44,IF(L36=2, $C$43, IF(L36=3, $C$42, IF(L36=4, $C$41, IF(L36=5, $C$40,\"\"))))))","v":""},"","","",null,{"$f":"IF(OR(Q36=\"\",ISBLANK(Q36)), \"\", IF(Q36=1, $C$44,IF(Q36=2, $C$43, IF(Q36=3, $C$42, IF(Q36=4, $C$41, IF(Q36=5, $C$40,\"\"))))))","v":""},"","","","","",null,""]
[null,null,null,null,null,null,"",{"$f":"IF(OR(H37=\"\",ISBLANK(H37)), \"\", IF(H37=1, $C$44,IF(H37=2, $C$43, IF(H37=3, $C$42, IF(H37=4, $C$41, IF(H37=5, $C$40,\"\"))))))","v":""},"","",null,{"$f":"IF(OR(L37=\"\",ISBLANK(L37)), \"\", IF(L37=1, $C$44,IF(L37=2, $C$43, IF(L37=3, $C$42, IF(L37=4, $C$41, IF(L37=5, $C$40,\"\"))))))","v":""},"","","",null,{"$f":"IF(OR(Q37=\"\",ISBLANK(Q37)), \"\", IF(Q37=1, $C$44,IF(Q37=2, $C$43, IF(Q37=3, $C$42, IF(Q37=4, $C$41, IF(Q37=5, $C$40,\"\"))))))","v":""},"","","","","",null,""]
[null,null,null,null,null,null,"",{"$f":"IF(OR(H38=\"\",ISBLANK(H38)), \"\", IF(H38=1, $C$44,IF(H38=2, $C$43, IF(H38=3, $C$42, IF(H38=4, $C$41, IF(H38=5, $C$40,\"\"))))))","v":""},"","",null,{"$f":"IF(OR(L38=\"\",ISBLANK(L38)), \"\", IF(L38=1, $C$44,IF(L38=2, $C$43, IF(L38=3, $C$42, IF(L38=4, $C$41, IF(L38=5, $C$40,\"\"))))))","v":""},"","","",null,{"$f":"IF(OR(Q38=\"\",ISBLANK(Q38)), \"\", IF(Q38=1, $C$44,IF(Q38=2, $C$43, IF(Q38=3, $C$42, IF(Q38=4, $C$41, IF(Q38=5, $C$40,\"\"))))))","v":""},"","","","","",null,""]
[null,null,null,null,null,null,"",{"$f":"IF(OR(H39=\"\",ISBLANK(H39)), \"\", IF(H39=1, $C$44,IF(H39=2, $C$43, IF(H39=3, $C$42, IF(H39=4, $C$41, IF(H39=5, $C$40,\"\"))))))","v":""},"","",null,{"$f":"IF(OR(L39=\"\",ISBLANK(L39)), \"\", IF(L39=1, $C$44,IF(L39=2, $C$43, IF(L39=3, $C$42, IF(L39=4, $C$41, IF(L39=5, $C$40,\"\"))))))","v":""},"","","",null,{"$f":"IF(OR(Q39=\"\",ISBLANK(Q39)), \"\", IF(Q39=1, $C$44,IF(Q39=2, $C$43, IF(Q39=3, $C$42, IF(Q39=4, $C$41, IF(Q39=5, $C$40,\"\"))))))","v":""},"","","","","",null,""]
[null,null,null,null,null,null,"",{"$f":"IF(OR(H40=\"\",ISBLANK(H40)), \"\", IF(H40=1, $C$44,IF(H40=2, $C$43, IF(H40=3, $C$42, IF(H40=4, $C$41, IF(H40=5, $C$40,\"\"))))))","v":""},"","",null,{"$f":"IF(OR(L40=\"\",ISBLANK(L40)), \"\", IF(L40=1, $C$44,IF(L40=2, $C$43, IF(L40=3, $C$42, IF(L40=4, $C$41, IF(L40=5, $C$40,\"\"))))))","v":""},"","","",null,{"$f":"IF(OR(Q40=\"\",ISBLANK(Q40)), \"\", IF(Q40=1, $C$44,IF(Q40=2, $C$43, IF(Q40=3, $C$42, IF(Q40=4, $C$41, IF(Q40=5, $C$40,\"\"))))))","v":""},"","","","","",null,""]
[null,null,null,null,null,null,"",{"$f":"IF(OR(H41=\"\",ISBLANK(H41)), \"\", IF(H41=1, $C$44,IF(H41=2, $C$43, IF(H41=3, $C$42, IF(H41=4, $C$41, IF(H41=5, $C$40,\"\"))))))","v":""},"","",null,{"$f":"IF(OR(L41=\"\",ISBLANK(L41)), \"\", IF(L41=1, $C$44,IF(L41=2, $C$43, IF(L41=3, $C$42, IF(L41=4, $C$41, IF(L41=5, $C$40,\"\"))))))","v":""},"","","",null,{"$f":"IF(OR(Q41=\"\",ISBLANK(Q41)), \"\", IF(Q41=1, $C$44,IF(Q41=2, $C$43, IF(Q41=3, $C$42, IF(Q41=4, $C$41, IF(Q41=5, $C$40,\"\"))))))","v":""},"","","","","",null,""]
[null,null,null,null,null,null,"",{"$f":"IF(OR(H42=\"\",ISBLANK(H42)), \"\", IF(H42=1, $C$44,IF(H42=2, $C$43, IF(H42=3, $C$42, IF(H42=4, $C$41, IF(H42=5, $C$40,\"\"))))))","v":""},"","",null,{"$f":"IF(OR(L42=\"\",ISBLANK(L42)), \"\", IF(L42=1, $C$44,IF(L42=2, $C$43, IF(L42=3, $C$42, IF(L42=4, $C$41, IF(L42=5, $C$40,\"\"))))))","v":""},"","","",null,{"$f":"IF(OR(Q42=\"\",ISBLANK(Q42)), \"\", IF(Q42=1, $C$44,IF(Q42=2, $C$43, IF(Q42=3, $C$42, IF(Q42=4, $C$41, IF(Q42=5, $C$40,\"\"))))))","v":""},"","","","","",null,""]
[null,null,null,null,null,null,"",{"$f":"IF(OR(H43=\"\",ISBLANK(H43)), \"\", IF(H43=1, $C$44,IF(H43=2, $C$43, IF(H43=3, $C$42, IF(H43=4, $C$41, IF(H43=5, $C$40,\"\"))))))","v":""},"","",null,{"$f":"IF(OR(L43=\"\",ISBLANK(L43)), \"\", IF(L43=1, $C$44,IF(L43=2, $C$43, IF(L43=3, $C$42, IF(L43=4, $C$41, IF(L43=5, $C$40,\"\"))))))","v":""},"","","",null,{"$f":"IF(OR(Q43=\"\",ISBLANK(Q43)), \"\", IF(Q43=1, $C$44,IF(Q43=2, $C$43, IF(Q43=3, $C$42, IF(Q43=4, $C$41, IF(Q43=5, $C$40,\"\"))))))","v":""},"","","","","",null,""]
[null,null,null,null,null,null,"",{"$f":"IF(OR(H44=\"\",ISBLANK(H44)), \"\", IF(H44=1, $C$44,IF(H44=2, $C$43, IF(H44=3, $C$42, IF(H44=4, $C$41, IF(H44=5, $C$40,\"\"))))))","v":""},"","",null,{"$f":"IF(OR(L44=\"\",ISBLANK(L44)), \"\", IF(L44=1, $C$44,IF(L44=2, $C$43, IF(L44=3, $C$42, IF(L44=4, $C$41, IF(L44=5, $C$40,\"\"))))))","v":""},"","","",null,{"$f":"IF(OR(Q44=\"\",ISBLANK(Q44)), \"\", IF(Q44=1, $C$44,IF(Q44=2, $C$43, IF(Q44=3, $C$42, IF(Q44=4, $C$41, IF(Q44=5, $C$40,\"\"))))))","v":""},"","","","","",null,""]
[null,null,null,null,null,null,"",{"$f":"IF(OR(H45=\"\",ISBLANK(H45)), \"\", IF(H45=1, $C$44,IF(H45=2, $C$43, IF(H45=3, $C$42, IF(H45=4, $C$41, IF(H45=5, $C$40,\"\"))))))","v":""},"","",null,{"$f":"IF(OR(L45=\"\",ISBLANK(L45)), \"\", IF(L45=1, $C$44,IF(L45=2, $C$43, IF(L45=3, $C$42, IF(L45=4, $C$41, IF(L45=5, $C$40,\"\"))))))","v":""},"","","",null,{"$f":"IF(OR(Q45=\"\",ISBLANK(Q45)), \"\", IF(Q45=1, $C$44,IF(Q45=2, $C$43, IF(Q45=3, $C$42, IF(Q45=4, $C$41, IF(Q45=5, $C$40,\"\"))))))","v":""},"","","","","",null,""]
[null,null,null,null,null,null,"",{"$f":"IF(OR(H46=\"\",ISBLANK(H46)), \"\", IF(H46=1, $C$44,IF(H46=2, $C$43, IF(H46=3, $C$42, IF(H46=4, $C$41, IF(H46=5, $C$40,\"\"))))))","v":""},"","",null,{"$f":"IF(OR(L46=\"\",ISBLANK(L46)), \"\", IF(L46=1, $C$44,IF(L46=2, $C$43, IF(L46=3, $C$42, IF(L46=4, $C$41, IF(L46=5, $C$40,\"\"))))))","v":""},"","","",null,{"$f":"IF(OR(Q46=\"\",ISBLANK(Q46)), \"\", IF(Q46=1, $C$44,IF(Q46=2, $C$43, IF(Q46=3, $C$42, IF(Q46=4, $C$41, IF(Q46=5, $C$40,\"\"))))))","v":""},"","","","","",null,""]
[null,null,null,null,null,null,"",{"$f":"IF(OR(H47=\"\",ISBLANK(H47)), \"\", IF(H47=1, $C$44,IF(H47=2, $C$43, IF(H47=3, $C$42, IF(H47=4, $C$41, IF(H47=5, $C$40,\"\"))))))","v":""},"","",null,{"$f":"IF(OR(L47=\"\",ISBLANK(L47)), \"\", IF(L47=1, $C$44,IF(L47=2, $C$43, IF(L47=3, $C$42, IF(L47=4, $C$41, IF(L47=5, $C$40,\"\"))))))","v":""},"","","",null,{"$f":"IF(OR(Q47=\"\",ISBLANK(Q47)), \"\", IF(Q47=1, $C$44,IF(Q47=2, $C$43, IF(Q47=3, $C$42, IF(Q47=4, $C$41, IF(Q47=5, $C$40,\"\"))))))","v":""},"","","","","",null,""]
[null,null,null,null,null,null,{"$f":"'Language Tables'!D456","v":"Note: SOEs are ordered by size of liabilities from largest to smallest."}]

{"sheet":"Portfolio Level","index":15,"n_rows":265,"n_cols":66,"rows_kept":265,"cut":false,"hidden":false,"merged":[[45,47,45,49],[45,50,45,52],[45,53,45,55],[45,56,45,58],[45,59,45,61],[133,22,133,24],[148,22,148,24],[136,22,136,24],[135,22,135,24],[137,22,137,24],[141,22,141,24],[142,22,142,24],[143,22,143,24],[144,22,144,24],[145,22,145,24],[146,22,146,24],[138,22,138,24],[139,22,139,24],[140,22,140,24],[110,23,110,24],[111,23,111,24],[130,22,130,24],[131,22,131,24],[132,22,132,24],[1,12,1,13],[2,20,2,22],[3,31,3,32],[2,24,2,28],[3,24,3,25],[2,31,2,34],[149,22,149,24],[3,27,3,28],[4,27,4,28],[5,27,5,28],[6,27,6,28],[7,27,7,28],[8,27,8,28],[4,24,4,25],[5,24,5,25],[6,24,6,25],[7,24,7,25],[8,24,8,25],[134,22,134,24],[107,23,107,24],[108,23,108,24],[109,23,109,24],[4,31,4,32],[5,31,5,32],[6,31,6,32],[7,31,7,32],[8,31,8,32]]}
[{"$f":"VLOOKUP($M$3,$A$3:$B$4,2,FALSE)","v":1},{"$f":"IF(A1=1,Main!$E$8 & \" \"& Main!$E$6,$A$4)","v":" "},"Dummies for unit switch in cell L3",null,null,null,null,null,null,null,null,null,null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D484","v":"Choose units for data:"},null,null,{"$f":" Main!E4&\": \"&'Language Tables'!D476","v":": State-Owned Enterprise Overview"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Data!CC5","v":"Liquid Assets"},{"$f":"Data!AI5","v":"  Total Current Liabilities"},{"$f":"Data!CD5","v":"Liquidity Mismatch"}]
[{"$f":"'Language Tables'!D482","v":"Local Currency"},1,null,null,null,null,null,null,null,null,null,null,"Local Currency","\u0080",null,null,null,null,null,null,{"$f":"'Language Tables'!D494","v":"Companies by Sector"},null,null,null,{"$f":"'Language Tables'!D498","v":"Ownership entity"},null,null,null,null,null,null,{"$f":"'Language Tables'!D493","v":"Companies by Legal Form"},null,null,null,null,null,null,"Raw receivables and payables data",null,null,null,"Ordered receivables and payables data",null,null,null,"Raw net liquid assets/liabilities data",null,null,null,null,"Ordered net liquid assets/liabilities data"]
[{"$f":"'Language Tables'!D483","v":"Percent of GDP"},2,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D485","v":"Choose year for SOE comparisons:"},null,null,null,{"$f":"'Language Tables'!D490&\" \"&$M$5","v":"Total 2021"},null,null,null,null,{"$f":"'Language Tables'!D490&\" \"&$M$5","v":"Total 2021"},{"$f":"'Language Tables'!D487&\" \"&$M$5","v":"Profitable 2021"},null,null,null,{"$f":"'Language Tables'!D490&\" \"&$M$5","v":"Total 2021"},{"$f":"'Language Tables'!D526&\" \"&$M$5","v":"Share of Total Equity 2021"},null,null,null,null,null,{"$f":"'Language Tables'!D490&\" \"&$V$80","v":"Total 0"},{"$f":"'Language Tables'!D526&\" \"&$V$80","v":"Share of Total Equity 0"},null,null,null,"Company",{"$f":"Data!CA5","v":"Debtor Turnover Days"},{"$f":"Data!CB5","v":"Creditor Turnover Days"},null,{"$f":"AM4","v":"Company"},{"$f":"AN4","v":"Debtor Turnover Days"},{"$f":"AO4","v":"Creditor Turnover Days"},null,"Company","Liquid Assets","Shortterm Liabilities","Net Liquid Liabilities",null,"Company","Liquid Assets","Short-term Liabilities","Net Liquid Liabilities","plot x"]
[null,null,null,null,null,null,null,null,null,null,null,null,2021,"\u0080",null,{"$f":"'Language Tables'!D486","v":"Total SOEs"},{"$f":"IFERROR(COUNTIF(INDIRECT(\"'\"&MID(CELL(\"filename\",Companies!$A$1),FIND(\"]\",CELL(\"filename\",Companies!$A$1))+1,255)&\"'!\"&ADDRESS(45,MATCH($M$5,Companies!$D$44:$R$44,0)+3)&\":\"&ADDRESS(84,MATCH($M$5,Companies!$D$44:$R$44,0)+3)),1),\"\")","v":""},null,null,null,{"$f":"'Language Tables'!D461","v":"Electricity and Gas"},{"$f":"COUNTIF(Companies!$U$45:$U$84,ROWS($U$5:U5))","v":0},{"$f":"SUMIF(Companies!$G$132:$G$171,ROWS($U$5:U5),Companies!$L$132:$L$171)","v":0},null,{"$f":"IF(Companies!$BA14<>\"\",Companies!$BA14,\"\")","v":""},null,{"$f":"IF($Y5<>\"\",COUNTIF(Companies!$V$175:$V$214,'Portfolio Level'!$Y5),\"\")","v":""},{"$f":"IF($Y5<>\"\",SUMIF(Companies!$K$132:$K$171,'Portfolio Level'!$Y5,Companies!$N$132:$N$171)/SUM(Companies!$N$132:$N$171),\"\")","v":""},null,null,null,{"$f":"IF(Companies!$AZ3<>\"\",Companies!$AZ3,\"\")","v":""},null,{"$f":"IF('Portfolio Level'!AF5<>\"\",COUNTIF(Companies!$W$45:$W$84,'Portfolio Level'!AF5),\"\")","v":""},{"$f":"IF($AF5<>\"\",SUMIF(Companies!$J$3:$J$42,'Portfolio Level'!$AF5,Companies!$N$3:$N$42)/SUM(Companies!$N$3:$N$42),\"\")","v":""},null,null,null,{"$f":"Companies!$B3","v":0},{"$f":"IF($AM5=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM5,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM5,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AN$4,Data!$A$5:$EK$5,0)),0))","v":0},{"$f":"IF($AM5=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM5,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM5,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AO$4,Data!$A$5:$EK$5,0)),0))","v":0},null,{"$f":"IFERROR(INDEX($AM$5:$AM$44,MATCH($AR5,$AN$5:AN$44,0),1),error_term)","v":0},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)&\"'!\"&ADDRESS(ROW($AM$5),COLUMN($AN$4))&\":\"&ADDRESS((ROW($AM$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AN$4))),ROWS($AM$5:$AM5)),error_term)","v":0},{"$f":"IFERROR(INDEX($AO$5:$AO$44,MATCH($AR5,$AN$5:AN$44,0),1),error_term)","v":0},null,{"$f":"Companies!$B3","v":0},{"$f":"IF($AU5=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU5,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU5,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU5,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU5,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":""},{"$f":"IF($AU5=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU5,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU5,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU5,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU5,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":""},{"$f":"IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU5,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU5,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0)),\"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU5,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU5,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\"))","v":""},null,{"$f":"IFERROR(INDEX($AU$5:$AX$44,MATCH($BC5,$AX$5:$AX$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($AZ5,$AU$4:$AX$44,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"-VLOOKUP($AZ5,$AU$4:$AX$44,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(SMALL(INDIRECT(\"'\"&MID(CELL(\"filename\",K1),FIND(\"]\",CELL(\"filename\",K1))+1,255)&\"'!\"&ADDRESS(ROW($AU$5),COLUMN($AX$4))&\":\"&ADDRESS((ROW($AU$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AX$4))),ROWS($AU$5:$AU5)),error_term)","v":{"$error":"#N/A"}},1,null,null,"Equity by Sector"]
["Profit & Liability raw data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D487","v":"Profitable"},{"$f":"SUMIF(Companies!$E$132:$E$171,\"NonFin\",Companies!$L$132:$L$171)","v":0},null,null,null,{"$f":"'Language Tables'!D462","v":"Mining"},{"$f":"COUNTIF(Companies!$U$45:$U$84,ROWS($U$5:U6))","v":0},{"$f":"SUMIF(Companies!$G$132:$G$171,ROWS($U$5:U6),Companies!$L$132:$L$171)","v":0},null,{"$f":"IF(Companies!$BA15<>\"\",Companies!$BA15,\"\")","v":""},null,{"$f":"IF($Y6<>\"\",COUNTIF(Companies!$V$175:$V$214,'Portfolio Level'!$Y6),\"\")","v":""},{"$f":"IF($Y6<>\"\",SUMIF(Companies!$K$132:$K$171,'Portfolio Level'!$Y6,Companies!$N$132:$N$171)/SUM(Companies!$N$132:$N$171),\"\")","v":""},null,null,null,{"$f":"IF(Companies!$AZ4<>\"\",Companies!$AZ4,\"\")","v":""},null,{"$f":"IF('Portfolio Level'!AF6<>\"\",COUNTIF(Companies!$J$3:$J$42,'Portfolio Level'!AF6),\"\")","v":""},{"$f":"IF($AF6<>\"\",SUMIF(Companies!$J$3:$J$42,'Portfolio Level'!$AF6,Companies!$N$3:$N$42)/SUM(Companies!$N$3:$N$42),\"\")","v":""},null,null,null,{"$f":"Companies!$B4","v":""},{"$f":"IF($AM6=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM6,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM6,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AN$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},{"$f":"IF($AM6=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM6,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM6,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AO$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($AM$5:$AM$44,MATCH($AR6,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,255)&\"'!\"&ADDRESS(ROW($AM$5),COLUMN($AN$4))&\":\"&ADDRESS((ROW($AM$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AN$4))),ROWS($AM$5:$AM6)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(INDEX($AO$5:$AO$44,MATCH($AR6,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},null,{"$f":"Companies!$B4","v":""},{"$f":"IF($AU6=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU6,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU6,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU6,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU6,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($AU6=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU6,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU6,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU6,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU6,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU6,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU6,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0)),\"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU6,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU6,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\"))","v":""},null,{"$f":"IFERROR(INDEX($AU$5:$AX$44,MATCH($BC6,$AX$5:$AX$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(SMALL(INDIRECT(\"'\"&MID(CELL(\"filename\",K2),FIND(\"]\",CELL(\"filename\",K2))+1,255)&\"'!\"&ADDRESS(ROW($AU$5),COLUMN($AX$4))&\":\"&ADDRESS((ROW($AU$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AX$4))),ROWS($AU$5:$AU6)),error_term)","v":{"$error":"#N/A"}},{"$f":"BD5+1","v":2},null,null,null,{"$f":"$R$80","v":-4},{"$f":"$S$80","v":-3},{"$f":"$T$80","v":-2},{"$f":"$U$80","v":-1},{"$f":"$V$80","v":0}]
["local currency",{"$f":"Data!AO5","v":"Total Liabilities"},{"$f":"Data!BK5","v":"EBITDA"},{"$f":"Data!BM5","v":"Guaranteed Debt (Outstanding Stock)"},null,null,{"$f":"COUNTIF($B$10:$B$49,error_term)","v":39},null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D488","v":"Loss-Making"},{"$f":"IFERROR(Q5-Q6,\"\")","v":""},null,null,null,{"$f":"'Language Tables'!D463","v":"Transportation"},{"$f":"COUNTIF(Companies!$U$45:$U$84,ROWS($U$5:U7))","v":0},{"$f":"SUMIF(Companies!$G$132:$G$171,ROWS($U$5:U7),Companies!$L$132:$L$171)","v":0},null,{"$f":"IF(Companies!$BA16<>\"\",Companies!$BA16,\"\")","v":""},null,{"$f":"IF($Y7<>\"\",COUNTIF(Companies!$V$175:$V$214,'Portfolio Level'!$Y7),\"\")","v":""},{"$f":"IF($Y7<>\"\",SUMIF(Companies!$K$132:$K$171,'Portfolio Level'!$Y7,Companies!$N$132:$N$171)/SUM(Companies!$N$132:$N$171),\"\")","v":""},null,null,null,{"$f":"IF(Companies!$AZ5<>\"\",Companies!$AZ5,\"\")","v":""},null,{"$f":"IF('Portfolio Level'!AF7<>\"\",COUNTIF(Companies!$J$3:$J$42,'Portfolio Level'!AF7),\"\")","v":""},{"$f":"IF($AF7<>\"\",SUMIF(Companies!$J$3:$J$42,'Portfolio Level'!$AF7,Companies!$N$3:$N$42)/SUM(Companies!$N$3:$N$42),\"\")","v":""},null,null,null,{"$f":"Companies!$B5","v":""},{"$f":"IF($AM7=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM7,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM7,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AN$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},{"$f":"IF($AM7=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM7,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM7,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AO$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($AM$5:$AM$44,MATCH($AR7,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A3),FIND(\"]\",CELL(\"filename\",A3))+1,255)&\"'!\"&ADDRESS(ROW($AM$5),COLUMN($AN$4))&\":\"&ADDRESS((ROW($AM$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AN$4))),ROWS($AM$5:$AM7)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(INDEX($AO$5:$AO$44,MATCH($AR7,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},null,{"$f":"Companies!$B5","v":""},{"$f":"IF($AU7=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU7,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU7,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU7,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU7,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($AU7=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU7,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU7,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU7,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU7,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU7,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU7,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0)),\"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU7,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU7,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\"))","v":""},null,{"$f":"IFERROR(INDEX($AU$5:$AX$44,MATCH($BC7,$AX$5:$AX$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(SMALL(INDIRECT(\"'\"&MID(CELL(\"filename\",K3),FIND(\"]\",CELL(\"filename\",K3))+1,255)&\"'!\"&ADDRESS(ROW($AU$5),COLUMN($AX$4))&\":\"&ADDRESS((ROW($AU$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AX$4))),ROWS($AU$5:$AU7)),error_term)","v":{"$error":"#N/A"}},{"$f":"BD6+1","v":3},null,1,{"$f":"Companies!AC3","v":"Electricity and Gas"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BH$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AR$6:$AR$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF7),SUMIFS(Data!$EE$6:$EE$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF7)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BI$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AR$6:$AR$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF7),SUMIFS(Data!$EE$6:$EE$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF7)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BJ$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AR$6:$AR$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF7),SUMIFS(Data!$EE$6:$EE$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF7)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BK$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AR$6:$AR$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF7),SUMIFS(Data!$EE$6:$EE$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF7)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BL$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AR$6:$AR$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF7),SUMIFS(Data!$EE$6:$EE$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF7)),\"--\")","v":"--"}]
["Percent of GDP",{"$f":"Data!$EA$5","v":"Total Liabilities (% GDP)"},{"$f":"Data!$EJ$5","v":"EBITDA (% GDP)"},{"$f":"Data!EG5","v":"Guaranteed Debt (% GDP)"},null,"Ordered data for Pareto chart & Liabilities to EBITDA chart",null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D489&$M$5","v":"Note: This breakdown is for 2021"},null,null,null,null,{"$f":"'Language Tables'!D464","v":"Water Utilities"},{"$f":"COUNTIF(Companies!$U$45:$U$84,ROWS($U$5:U8))","v":0},{"$f":"SUMIF(Companies!$G$132:$G$171,ROWS($U$5:U8),Companies!$L$132:$L$171)","v":0},null,{"$f":"IF(Companies!$BA17<>\"\",Companies!$BA17,\"\")","v":""},null,{"$f":"IF($Y8<>\"\",COUNTIF(Companies!$V$175:$V$214,'Portfolio Level'!$Y8),\"\")","v":""},{"$f":"IF($Y8<>\"\",SUMIF(Companies!$K$132:$K$171,'Portfolio Level'!$Y8,Companies!$N$132:$N$171)/SUM(Companies!$N$132:$N$171),\"\")","v":""},null,null,null,{"$f":"IF(Companies!$AZ6<>\"\",Companies!$AZ6,\"\")","v":""},null,{"$f":"IF('Portfolio Level'!AF8<>\"\",COUNTIF(Companies!$J$3:$J$42,'Portfolio Level'!AF8),\"\")","v":""},{"$f":"IF($AF8<>\"\",SUMIF(Companies!$J$3:$J$42,'Portfolio Level'!$AF8,Companies!$N$3:$N$42)/SUM(Companies!$N$3:$N$42),\"\")","v":""},null,null,null,{"$f":"Companies!$B6","v":""},{"$f":"IF($AM8=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM8,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM8,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AN$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},{"$f":"IF($AM8=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM8,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM8,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AO$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($AM$5:$AM$44,MATCH($AR8,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A4),FIND(\"]\",CELL(\"filename\",A4))+1,255)&\"'!\"&ADDRESS(ROW($AM$5),COLUMN($AN$4))&\":\"&ADDRESS((ROW($AM$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AN$4))),ROWS($AM$5:$AM8)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(INDEX($AO$5:$AO$44,MATCH($AR8,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},null,{"$f":"Companies!$B6","v":""},{"$f":"IF($AU8=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU8,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU8,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU8,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU8,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($AU8=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU8,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU8,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU8,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU8,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU8,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU8,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0)),\"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU8,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU8,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\"))","v":""},null,{"$f":"IFERROR(INDEX($AU$5:$AX$44,MATCH($BC8,$AX$5:$AX$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(SMALL(INDIRECT(\"'\"&MID(CELL(\"filename\",K4),FIND(\"]\",CELL(\"filename\",K4))+1,255)&\"'!\"&ADDRESS(ROW($AU$5),COLUMN($AX$4))&\":\"&ADDRESS((ROW($AU$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AX$4))),ROWS($AU$5:$AU8)),error_term)","v":{"$error":"#N/A"}},4,null,2,{"$f":"Companies!AC4","v":"Mining"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BH$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AR$6:$AR$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF8),SUMIFS(Data!$EE$6:$EE$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF8)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BI$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AR$6:$AR$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF8),SUMIFS(Data!$EE$6:$EE$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF8)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BJ$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AR$6:$AR$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF8),SUMIFS(Data!$EE$6:$EE$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF8)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BK$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AR$6:$AR$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF8),SUMIFS(Data!$EE$6:$EE$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF8)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BL$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AR$6:$AR$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF8),SUMIFS(Data!$EE$6:$EE$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF8)),\"--\")","v":"--"}]
["Company","Total Liabilities","EBITDA","Guaranteed Debt",null,"Company","Guaranteed Debt","Total Liabilities","EBITDA",{"$f":"Data!CK5","v":"Debt to EBITDA"},"Cumulative Share",null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D465","v":"Other activities"},{"$f":"COUNTIF(Companies!$U$45:$U$84,ROWS($U$5:U9))","v":0},{"$f":"SUMIF(Companies!$G$132:$G$171,ROWS($U$5:U9),Companies!$L$132:$L$171)","v":0},null,{"$f":"IF(Companies!$BA18<>\"\",Companies!$BA18,\"\")","v":""},null,{"$f":"IF($Y9<>\"\",COUNTIF(Companies!$V$175:$V$214,'Portfolio Level'!$Y9),\"\")","v":""},{"$f":"IF($Y9<>\"\",SUMIF(Companies!$K$132:$K$171,'Portfolio Level'!$Y9,Companies!$N$132:$N$171)/SUM(Companies!$N$132:$N$171),\"\")","v":""},null,null,null,{"$f":"IF(Companies!$AZ7<>\"\",Companies!$AZ7,\"\")","v":""},null,{"$f":"IF('Portfolio Level'!AF9<>\"\",COUNTIF(Companies!$J$3:$J$42,'Portfolio Level'!AF9),\"\")","v":""},{"$f":"IF($AF9<>\"\",SUMIF(Companies!$J$3:$J$42,'Portfolio Level'!$AF9,Companies!$N$3:$N$42)/SUM(Companies!$N$3:$N$42),\"\")","v":""},null,null,null,{"$f":"Companies!$B7","v":""},{"$f":"IF($AM9=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM9,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM9,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AN$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},{"$f":"IF($AM9=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM9,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM9,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AO$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($AM$5:$AM$44,MATCH($AR9,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A5),FIND(\"]\",CELL(\"filename\",A5))+1,255)&\"'!\"&ADDRESS(ROW($AM$5),COLUMN($AN$4))&\":\"&ADDRESS((ROW($AM$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AN$4))),ROWS($AM$5:$AM9)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(INDEX($AO$5:$AO$44,MATCH($AR9,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},null,{"$f":"Companies!$B7","v":""},{"$f":"IF($AU9=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU9,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU9,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU9,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU9,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($AU9=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU9,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU9,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU9,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU9,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU9,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU9,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0)),\"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU9,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU9,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\"))","v":""},null,{"$f":"IFERROR(INDEX($AU$5:$AX$44,MATCH($BC9,$AX$5:$AX$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(SMALL(INDIRECT(\"'\"&MID(CELL(\"filename\",K5),FIND(\"]\",CELL(\"filename\",K5))+1,255)&\"'!\"&ADDRESS(ROW($AU$5),COLUMN($AX$4))&\":\"&ADDRESS((ROW($AU$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AX$4))),ROWS($AU$5:$AU9)),error_term)","v":{"$error":"#N/A"}},5,null,3,{"$f":"Companies!AC5","v":"Transportation"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BH$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AR$6:$AR$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF9),SUMIFS(Data!$EE$6:$EE$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF9)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BI$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AR$6:$AR$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF9),SUMIFS(Data!$EE$6:$EE$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF9)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BJ$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AR$6:$AR$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF9),SUMIFS(Data!$EE$6:$EE$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF9)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BK$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AR$6:$AR$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF9),SUMIFS(Data!$EE$6:$EE$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF9)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BL$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AR$6:$AR$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF9),SUMIFS(Data!$EE$6:$EE$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF9)),\"--\")","v":"--"}]
[{"$f":"Companies!$B3","v":0},{"$f":"IF($A10=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A10,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A10,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A10,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A10,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$8,Data!$A$5:$EK$5,0)),0)))","v":0},{"$f":"IF($A10=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A10,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A10,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A10,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A10,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$8,Data!$A$5:$EK$5,0)),0)))","v":0},{"$f":"IF($A10=\"\",error_term,IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A10,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A10,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$7,Data!$A$5:$EK$5,0)),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A10,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A10,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$8,Data!$A$5:$EK$5,0))),0))","v":0},null,{"$f":"IFERROR(INDEX($A$10:$B$49,MATCH($H10,$B$10:$B$49,0),1),error_term)","v":0},{"$f":"VLOOKUP($F10,$A$10:$D$49,4,FALSE)","v":0},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+40-COUNTIF($B$10:$B$49,error_term)),COLUMN($B$9))),ROWS($F$10:$F10)),error_term)","v":0},{"$f":"VLOOKUP($F10,$A$10:$C$49,3,FALSE)","v":0},{"$f":"IF($F10=\"\",error_term,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($F10,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($F10,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(J$9,Data!$A$5:$EK$5,0)))","v":{"$error":"#N/A"}},{"$f":"IFERROR((H10/SUM(INDIRECT(\"'\"&MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+MAX(Data!$B$6:$B$605)),COLUMN($B$9)))))*100,error_term)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D466","v":"Other Industries"},{"$f":"COUNTIF(Companies!$U$45:$U$84,ROWS($U$5:U10))","v":0},{"$f":"SUMIF(Companies!$G$132:$G$171,ROWS($U$5:U10),Companies!$L$132:$L$171)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Companies!$B8","v":""},{"$f":"IF($AM10=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM10,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM10,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AN$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},{"$f":"IF($AM10=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM10,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM10,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AO$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($AM$5:$AM$44,MATCH($AR10,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A6),FIND(\"]\",CELL(\"filename\",A6))+1,255)&\"'!\"&ADDRESS(ROW($AM$5),COLUMN($AN$4))&\":\"&ADDRESS((ROW($AM$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AN$4))),ROWS($AM$5:$AM10)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(INDEX($AO$5:$AO$44,MATCH($AR10,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},null,{"$f":"Companies!$B8","v":""},{"$f":"IF($AU10=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU10,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU10,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU10,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU10,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($AU10=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU10,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU10,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU10,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU10,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU10,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU10,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0)),\"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU10,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU10,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\"))","v":""},null,{"$f":"IFERROR(INDEX($AU$5:$AX$44,MATCH($BC10,$AX$5:$AX$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(SMALL(INDIRECT(\"'\"&MID(CELL(\"filename\",K6),FIND(\"]\",CELL(\"filename\",K6))+1,255)&\"'!\"&ADDRESS(ROW($AU$5),COLUMN($AX$4))&\":\"&ADDRESS((ROW($AU$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AX$4))),ROWS($AU$5:$AU10)),error_term)","v":{"$error":"#N/A"}},6,null,4,{"$f":"Companies!AC6","v":"Water Utilities"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BH$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AR$6:$AR$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF10),SUMIFS(Data!$EE$6:$EE$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF10)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BI$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AR$6:$AR$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF10),SUMIFS(Data!$EE$6:$EE$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF10)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BJ$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AR$6:$AR$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF10),SUMIFS(Data!$EE$6:$EE$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF10)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BK$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AR$6:$AR$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF10),SUMIFS(Data!$EE$6:$EE$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF10)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BL$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AR$6:$AR$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF10),SUMIFS(Data!$EE$6:$EE$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF10)),\"--\")","v":"--"}]
[{"$f":"Companies!$B4","v":""},{"$f":"IF($A11=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A11,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A11,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A11,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A11,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A11=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A11,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A11,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A11,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A11,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A11=\"\",error_term,IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A11,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A11,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$7,Data!$A$5:$EK$5,0)),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A11,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A11,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$8,Data!$A$5:$EK$5,0))),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($A$10:$B$49,MATCH($H11,$B$10:$B$49,0),1),error_term)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F11,$A$10:$D$49,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+40-COUNTIF($B$10:$B$49,error_term)),COLUMN($B$9))),ROWS($F$10:$F11)),error_term)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F11,$A$10:$C$49,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF($F11=\"\",error_term,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($F11,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($F11,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(J$9,Data!$A$5:$EK$5,0)))","v":{"$error":"#N/A"}},{"$f":"IFERROR((H11/SUM(INDIRECT(\"'\"&MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+MAX(Data!$B$6:$B$605)),COLUMN($B$9)))))*100+$K10,error_term)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V5:V10)","v":0},{"$f":"SUM(W5:W10)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Companies!$B9","v":""},{"$f":"IF($AM11=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM11,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM11,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AN$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},{"$f":"IF($AM11=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM11,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM11,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AO$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($AM$5:$AM$44,MATCH($AR11,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A7),FIND(\"]\",CELL(\"filename\",A7))+1,255)&\"'!\"&ADDRESS(ROW($AM$5),COLUMN($AN$4))&\":\"&ADDRESS((ROW($AM$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AN$4))),ROWS($AM$5:$AM11)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(INDEX($AO$5:$AO$44,MATCH($AR11,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},null,{"$f":"Companies!$B9","v":""},{"$f":"IF($AU11=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU11,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU11,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU11,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU11,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($AU11=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU11,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU11,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU11,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU11,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU11,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU11,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0)),\"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU11,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU11,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\"))","v":""},null,{"$f":"IFERROR(INDEX($AU$5:$AX$44,MATCH($BC11,$AX$5:$AX$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(SMALL(INDIRECT(\"'\"&MID(CELL(\"filename\",K7),FIND(\"]\",CELL(\"filename\",K7))+1,255)&\"'!\"&ADDRESS(ROW($AU$5),COLUMN($AX$4))&\":\"&ADDRESS((ROW($AU$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AX$4))),ROWS($AU$5:$AU11)),error_term)","v":{"$error":"#N/A"}},7,null,5,{"$f":"Companies!AC7","v":"Other activities"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BH$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AR$6:$AR$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF11),SUMIFS(Data!$EE$6:$EE$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF11)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BI$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AR$6:$AR$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF11),SUMIFS(Data!$EE$6:$EE$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF11)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BJ$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AR$6:$AR$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF11),SUMIFS(Data!$EE$6:$EE$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF11)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BK$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AR$6:$AR$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF11),SUMIFS(Data!$EE$6:$EE$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF11)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BL$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AR$6:$AR$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF11),SUMIFS(Data!$EE$6:$EE$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF11)),\"--\")","v":"--"}]
[{"$f":"Companies!$B5","v":""},{"$f":"IF($A12=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A12,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A12,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A12,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A12,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A12=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A12,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A12,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A12,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A12,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A12=\"\",error_term,IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A12,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A12,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$7,Data!$A$5:$EK$5,0)),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A12,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A12,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$8,Data!$A$5:$EK$5,0))),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($A$10:$B$49,MATCH($H12,$B$10:$B$49,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A3),FIND(\"]\",CELL(\"filename\",A3))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+40-COUNTIF($B$10:$B$49,error_term)),COLUMN($B$9))),ROWS($F$10:$F12)),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($F12=\"\",error_term,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($F12,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($F12,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(J$9,Data!$A$5:$EK$5,0)))","v":{"$error":"#N/A"}},{"$f":"IFERROR((H12/SUM(INDIRECT(\"'\"&MID(CELL(\"filename\",A3),FIND(\"]\",CELL(\"filename\",A3))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+MAX(Data!$B$6:$B$605)),COLUMN($B$9)))))*100+$K11,error_term)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Companies!$B10","v":""},{"$f":"IF($AM12=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM12,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM12,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AN$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},{"$f":"IF($AM12=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM12,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM12,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AO$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($AM$5:$AM$44,MATCH($AR12,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A8),FIND(\"]\",CELL(\"filename\",A8))+1,255)&\"'!\"&ADDRESS(ROW($AM$5),COLUMN($AN$4))&\":\"&ADDRESS((ROW($AM$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AN$4))),ROWS($AM$5:$AM12)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(INDEX($AO$5:$AO$44,MATCH($AR12,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},null,{"$f":"Companies!$B10","v":""},{"$f":"IF($AU12=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU12,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU12,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU12,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU12,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($AU12=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU12,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU12,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU12,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU12,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU12,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU12,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0)),\"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU12,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU12,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\"))","v":""},null,{"$f":"IFERROR(INDEX($AU$5:$AX$44,MATCH($BC12,$AX$5:$AX$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(SMALL(INDIRECT(\"'\"&MID(CELL(\"filename\",K8),FIND(\"]\",CELL(\"filename\",K8))+1,255)&\"'!\"&ADDRESS(ROW($AU$5),COLUMN($AX$4))&\":\"&ADDRESS((ROW($AU$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AX$4))),ROWS($AU$5:$AU12)),error_term)","v":{"$error":"#N/A"}},8,null,6,{"$f":"Companies!AC8","v":"Other Industries"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BH$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AR$6:$AR$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF12),SUMIFS(Data!$EE$6:$EE$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF12)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BI$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AR$6:$AR$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF12),SUMIFS(Data!$EE$6:$EE$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF12)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BJ$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AR$6:$AR$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF12),SUMIFS(Data!$EE$6:$EE$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF12)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BK$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AR$6:$AR$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF12),SUMIFS(Data!$EE$6:$EE$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF12)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BL$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AR$6:$AR$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF12),SUMIFS(Data!$EE$6:$EE$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF12)),\"--\")","v":"--"}]
[{"$f":"Companies!$B6","v":""},{"$f":"IF($A13=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A13,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A13,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A13,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A13,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A13=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A13,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A13,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A13,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A13,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A13=\"\",error_term,IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A13,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A13,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$7,Data!$A$5:$EK$5,0)),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A13,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A13,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$8,Data!$A$5:$EK$5,0))),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($A$10:$B$49,MATCH($H13,$B$10:$B$49,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A4),FIND(\"]\",CELL(\"filename\",A4))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+40-COUNTIF($B$10:$B$49,error_term)),COLUMN($B$9))),ROWS($F$10:$F13)),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($F13=\"\",error_term,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($F13,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($F13,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(J$9,Data!$A$5:$EK$5,0)))","v":{"$error":"#N/A"}},{"$f":"IFERROR((H13/SUM(INDIRECT(\"'\"&MID(CELL(\"filename\",A4),FIND(\"]\",CELL(\"filename\",A4))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+MAX(Data!$B$6:$B$605)),COLUMN($B$9)))))*100+$K12,error_term)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Companies!$B11","v":""},{"$f":"IF($AM13=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM13,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM13,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AN$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},{"$f":"IF($AM13=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM13,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM13,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AO$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($AM$5:$AM$44,MATCH($AR13,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A9),FIND(\"]\",CELL(\"filename\",A9))+1,255)&\"'!\"&ADDRESS(ROW($AM$5),COLUMN($AN$4))&\":\"&ADDRESS((ROW($AM$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AN$4))),ROWS($AM$5:$AM13)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(INDEX($AO$5:$AO$44,MATCH($AR13,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},null,{"$f":"Companies!$B11","v":""},{"$f":"IF($AU13=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU13,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU13,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU13,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU13,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($AU13=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU13,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU13,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU13,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU13,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU13,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU13,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0)),\"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU13,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU13,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\"))","v":""},null,{"$f":"IFERROR(INDEX($AU$5:$AX$44,MATCH($BC13,$AX$5:$AX$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(SMALL(INDIRECT(\"'\"&MID(CELL(\"filename\",K9),FIND(\"]\",CELL(\"filename\",K9))+1,255)&\"'!\"&ADDRESS(ROW($AU$5),COLUMN($AX$4))&\":\"&ADDRESS((ROW($AU$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AX$4))),ROWS($AU$5:$AU13)),error_term)","v":{"$error":"#N/A"}},9,null,null,{"$f":"'Language Tables'!D490","v":"Total"},{"$f":"IF(AND(BH7=\"--\",BH8=\"--\",BH9=\"--\",BH10=\"--\",BH11=\"--\",BH12=\"--\"),\"--\",SUM(BH7:BH12))","v":"--"},{"$f":"IF(AND(BI7=\"--\",BI8=\"--\",BI9=\"--\",BI10=\"--\",BI11=\"--\",BI12=\"--\"),\"--\",SUM(BI7:BI12))","v":"--"},{"$f":"IF(AND(BJ7=\"--\",BJ8=\"--\",BJ9=\"--\",BJ10=\"--\",BJ11=\"--\",BJ12=\"--\"),\"--\",SUM(BJ7:BJ12))","v":"--"},{"$f":"IF(AND(BK7=\"--\",BK8=\"--\",BK9=\"--\",BK10=\"--\",BK11=\"--\",BK12=\"--\"),\"--\",SUM(BK7:BK12))","v":"--"},{"$f":"IF(AND(BL7=\"--\",BL8=\"--\",BL9=\"--\",BL10=\"--\",BL11=\"--\",BL12=\"--\"),\"--\",SUM(BL7:BL12))","v":"--"}]
[{"$f":"Companies!$B7","v":""},{"$f":"IF($A14=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A14,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A14,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A14,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A14,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A14=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A14,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A14,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A14,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A14,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A14=\"\",error_term,IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A14,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A14,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$7,Data!$A$5:$EK$5,0)),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A14,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A14,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$8,Data!$A$5:$EK$5,0))),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($A$10:$B$49,MATCH($H14,$B$10:$B$49,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A5),FIND(\"]\",CELL(\"filename\",A5))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+40-COUNTIF($B$10:$B$49,error_term)),COLUMN($B$9))),ROWS($F$10:$F14)),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($F14=\"\",error_term,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($F14,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($F14,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(J$9,Data!$A$5:$EK$5,0)))","v":{"$error":"#N/A"}},{"$f":"IFERROR((H14/SUM(INDIRECT(\"'\"&MID(CELL(\"filename\",A5),FIND(\"]\",CELL(\"filename\",A5))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+MAX(Data!$B$6:$B$605)),COLUMN($B$9)))))*100+$K13,error_term)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Companies!$B12","v":""},{"$f":"IF($AM14=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM14,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM14,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AN$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},{"$f":"IF($AM14=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM14,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM14,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AO$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($AM$5:$AM$44,MATCH($AR14,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A10),FIND(\"]\",CELL(\"filename\",A10))+1,255)&\"'!\"&ADDRESS(ROW($AM$5),COLUMN($AN$4))&\":\"&ADDRESS((ROW($AM$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AN$4))),ROWS($AM$5:$AM14)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(INDEX($AO$5:$AO$44,MATCH($AR14,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},null,{"$f":"Companies!$B12","v":""},{"$f":"IF($AU14=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU14,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU14,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU14,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU14,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($AU14=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU14,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU14,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU14,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU14,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU14,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU14,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0)),\"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU14,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU14,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\"))","v":""},null,{"$f":"IFERROR(INDEX($AU$5:$AX$44,MATCH($BC14,$AX$5:$AX$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(SMALL(INDIRECT(\"'\"&MID(CELL(\"filename\",K10),FIND(\"]\",CELL(\"filename\",K10))+1,255)&\"'!\"&ADDRESS(ROW($AU$5),COLUMN($AX$4))&\":\"&ADDRESS((ROW($AU$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AX$4))),ROWS($AU$5:$AU14)),error_term)","v":{"$error":"#N/A"}},10]
[{"$f":"Companies!$B8","v":""},{"$f":"IF($A15=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A15,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A15,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A15,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A15,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A15=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A15,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A15,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A15,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A15,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A15=\"\",error_term,IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A15,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A15,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$7,Data!$A$5:$EK$5,0)),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A15,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A15,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$8,Data!$A$5:$EK$5,0))),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($A$10:$B$49,MATCH($H15,$B$10:$B$49,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A6),FIND(\"]\",CELL(\"filename\",A6))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+40-COUNTIF($B$10:$B$49,error_term)),COLUMN($B$9))),ROWS($F$10:$F15)),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($F15=\"\",error_term,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($F15,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($F15,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(J$9,Data!$A$5:$EK$5,0)))","v":{"$error":"#N/A"}},{"$f":"IFERROR((H15/SUM(INDIRECT(\"'\"&MID(CELL(\"filename\",A6),FIND(\"]\",CELL(\"filename\",A6))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+MAX(Data!$B$6:$B$605)),COLUMN($B$9)))))*100+$K14,error_term)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Companies!$B13","v":""},{"$f":"IF($AM15=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM15,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM15,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AN$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},{"$f":"IF($AM15=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM15,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM15,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AO$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($AM$5:$AM$44,MATCH($AR15,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A11),FIND(\"]\",CELL(\"filename\",A11))+1,255)&\"'!\"&ADDRESS(ROW($AM$5),COLUMN($AN$4))&\":\"&ADDRESS((ROW($AM$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AN$4))),ROWS($AM$5:$AM15)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(INDEX($AO$5:$AO$44,MATCH($AR15,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},null,{"$f":"Companies!$B13","v":""},{"$f":"IF($AU15=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU15,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU15,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU15,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU15,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($AU15=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU15,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU15,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU15,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU15,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU15,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU15,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0)),\"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU15,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU15,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\"))","v":""},null,{"$f":"IFERROR(INDEX($AU$5:$AX$44,MATCH($BC15,$AX$5:$AX$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(SMALL(INDIRECT(\"'\"&MID(CELL(\"filename\",K11),FIND(\"]\",CELL(\"filename\",K11))+1,255)&\"'!\"&ADDRESS(ROW($AU$5),COLUMN($AX$4))&\":\"&ADDRESS((ROW($AU$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AX$4))),ROWS($AU$5:$AU15)),error_term)","v":{"$error":"#N/A"}},11,null,null,"Assets by Sector"]
[{"$f":"Companies!$B9","v":""},{"$f":"IF($A16=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A16,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A16,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A16,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A16,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A16=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A16,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A16,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A16,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A16,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A16=\"\",error_term,IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A16,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A16,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$7,Data!$A$5:$EK$5,0)),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A16,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A16,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$8,Data!$A$5:$EK$5,0))),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($A$10:$B$49,MATCH($H16,$B$10:$B$49,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A7),FIND(\"]\",CELL(\"filename\",A7))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+40-COUNTIF($B$10:$B$49,error_term)),COLUMN($B$9))),ROWS($F$10:$F16)),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($F16=\"\",error_term,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($F16,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($F16,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(J$9,Data!$A$5:$EK$5,0)))","v":{"$error":"#N/A"}},{"$f":"IFERROR((H16/SUM(INDIRECT(\"'\"&MID(CELL(\"filename\",A7),FIND(\"]\",CELL(\"filename\",A7))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+MAX(Data!$B$6:$B$605)),COLUMN($B$9)))))*100+$K15,error_term)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Companies!$B14","v":""},{"$f":"IF($AM16=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM16,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM16,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AN$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},{"$f":"IF($AM16=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM16,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM16,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AO$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($AM$5:$AM$44,MATCH($AR16,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A12),FIND(\"]\",CELL(\"filename\",A12))+1,255)&\"'!\"&ADDRESS(ROW($AM$5),COLUMN($AN$4))&\":\"&ADDRESS((ROW($AM$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AN$4))),ROWS($AM$5:$AM16)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(INDEX($AO$5:$AO$44,MATCH($AR16,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},null,{"$f":"Companies!$B14","v":""},{"$f":"IF($AU16=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU16,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU16,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU16,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU16,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($AU16=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU16,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU16,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU16,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU16,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU16,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU16,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0)),\"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU16,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU16,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\"))","v":""},null,{"$f":"IFERROR(INDEX($AU$5:$AX$44,MATCH($BC16,$AX$5:$AX$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(SMALL(INDIRECT(\"'\"&MID(CELL(\"filename\",K12),FIND(\"]\",CELL(\"filename\",K12))+1,255)&\"'!\"&ADDRESS(ROW($AU$5),COLUMN($AX$4))&\":\"&ADDRESS((ROW($AU$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AX$4))),ROWS($AU$5:$AU16)),error_term)","v":{"$error":"#N/A"}},12,null,null,null,{"$f":"$R$80","v":-4},{"$f":"$S$80","v":-3},{"$f":"$T$80","v":-2},{"$f":"$U$80","v":-1},{"$f":"$V$80","v":0}]
[{"$f":"Companies!$B10","v":""},{"$f":"IF($A17=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A17,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A17,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A17,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A17,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A17=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A17,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A17,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A17,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A17,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A17=\"\",error_term,IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A17,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A17,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$7,Data!$A$5:$EK$5,0)),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A17,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A17,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$8,Data!$A$5:$EK$5,0))),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($A$10:$B$49,MATCH($H17,$B$10:$B$49,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A8),FIND(\"]\",CELL(\"filename\",A8))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+40-COUNTIF($B$10:$B$49,error_term)),COLUMN($B$9))),ROWS($F$10:$F17)),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($F17=\"\",error_term,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($F17,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($F17,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(J$9,Data!$A$5:$EK$5,0)))","v":{"$error":"#N/A"}},{"$f":"IFERROR((H17/SUM(INDIRECT(\"'\"&MID(CELL(\"filename\",A8),FIND(\"]\",CELL(\"filename\",A8))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+MAX(Data!$B$6:$B$605)),COLUMN($B$9)))))*100+$K16,error_term)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Companies!$B15","v":""},{"$f":"IF($AM17=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM17,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM17,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AN$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},{"$f":"IF($AM17=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM17,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM17,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AO$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($AM$5:$AM$44,MATCH($AR17,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A13),FIND(\"]\",CELL(\"filename\",A13))+1,255)&\"'!\"&ADDRESS(ROW($AM$5),COLUMN($AN$4))&\":\"&ADDRESS((ROW($AM$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AN$4))),ROWS($AM$5:$AM17)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(INDEX($AO$5:$AO$44,MATCH($AR17,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},null,{"$f":"Companies!$B15","v":""},{"$f":"IF($AU17=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU17,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU17,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU17,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU17,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($AU17=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU17,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU17,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU17,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU17,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU17,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU17,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0)),\"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU17,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU17,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\"))","v":""},null,{"$f":"IFERROR(INDEX($AU$5:$AX$44,MATCH($BC17,$AX$5:$AX$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(SMALL(INDIRECT(\"'\"&MID(CELL(\"filename\",K13),FIND(\"]\",CELL(\"filename\",K13))+1,255)&\"'!\"&ADDRESS(ROW($AU$5),COLUMN($AX$4))&\":\"&ADDRESS((ROW($AU$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AX$4))),ROWS($AU$5:$AU17)),error_term)","v":{"$error":"#N/A"}},13,null,1,{"$f":"BG7","v":"Electricity and Gas"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BH$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AD$6:$AD$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF17),SUMIFS(Data!$DY$6:$DY$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF17)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BI$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AD$6:$AD$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF17),SUMIFS(Data!$DY$6:$DY$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF17)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BJ$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AD$6:$AD$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF17),SUMIFS(Data!$DY$6:$DY$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF17)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BK$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AD$6:$AD$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF17),SUMIFS(Data!$DY$6:$DY$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF17)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BL$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AD$6:$AD$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF17),SUMIFS(Data!$DY$6:$DY$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF17)),\"--\")","v":"--"}]
[{"$f":"Companies!$B11","v":""},{"$f":"IF($A18=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A18,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A18,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A18,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A18,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A18=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A18,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A18,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A18,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A18,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A18=\"\",error_term,IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A18,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A18,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$7,Data!$A$5:$EK$5,0)),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A18,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A18,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$8,Data!$A$5:$EK$5,0))),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($A$10:$B$49,MATCH($H18,$B$10:$B$49,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A9),FIND(\"]\",CELL(\"filename\",A9))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+40-COUNTIF($B$10:$B$49,error_term)),COLUMN($B$9))),ROWS($F$10:$F18)),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($F18=\"\",error_term,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($F18,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($F18,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(J$9,Data!$A$5:$EK$5,0)))","v":{"$error":"#N/A"}},{"$f":"IFERROR((H18/SUM(INDIRECT(\"'\"&MID(CELL(\"filename\",A9),FIND(\"]\",CELL(\"filename\",A9))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+MAX(Data!$B$6:$B$605)),COLUMN($B$9)))))*100+$K17,error_term)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Companies!$B16","v":""},{"$f":"IF($AM18=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM18,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM18,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AN$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},{"$f":"IF($AM18=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM18,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM18,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AO$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($AM$5:$AM$44,MATCH($AR18,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A14),FIND(\"]\",CELL(\"filename\",A14))+1,255)&\"'!\"&ADDRESS(ROW($AM$5),COLUMN($AN$4))&\":\"&ADDRESS((ROW($AM$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AN$4))),ROWS($AM$5:$AM18)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(INDEX($AO$5:$AO$44,MATCH($AR18,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},null,{"$f":"Companies!$B16","v":""},{"$f":"IF($AU18=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU18,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU18,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU18,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU18,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($AU18=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU18,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU18,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU18,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU18,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU18,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU18,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0)),\"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU18,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU18,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\"))","v":""},null,{"$f":"IFERROR(INDEX($AU$5:$AX$44,MATCH($BC18,$AX$5:$AX$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(SMALL(INDIRECT(\"'\"&MID(CELL(\"filename\",K14),FIND(\"]\",CELL(\"filename\",K14))+1,255)&\"'!\"&ADDRESS(ROW($AU$5),COLUMN($AX$4))&\":\"&ADDRESS((ROW($AU$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AX$4))),ROWS($AU$5:$AU18)),error_term)","v":{"$error":"#N/A"}},14,null,2,{"$f":"BG8","v":"Mining"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BH$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AD$6:$AD$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF18),SUMIFS(Data!$DY$6:$DY$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF18)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BI$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AD$6:$AD$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF18),SUMIFS(Data!$DY$6:$DY$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF18)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BJ$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AD$6:$AD$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF18),SUMIFS(Data!$DY$6:$DY$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF18)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BK$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AD$6:$AD$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF18),SUMIFS(Data!$DY$6:$DY$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF18)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BL$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AD$6:$AD$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF18),SUMIFS(Data!$DY$6:$DY$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF18)),\"--\")","v":"--"}]
[{"$f":"Companies!$B12","v":""},{"$f":"IF($A19=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A19,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A19,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A19,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A19,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A19=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A19,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A19,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A19,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A19,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A19=\"\",error_term,IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A19,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A19,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$7,Data!$A$5:$EK$5,0)),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A19,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A19,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$8,Data!$A$5:$EK$5,0))),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($A$10:$B$49,MATCH($H19,$B$10:$B$49,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A10),FIND(\"]\",CELL(\"filename\",A10))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+40-COUNTIF($B$10:$B$49,error_term)),COLUMN($B$9))),ROWS($F$10:$F19)),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($F19=\"\",error_term,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($F19,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($F19,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(J$9,Data!$A$5:$EK$5,0)))","v":{"$error":"#N/A"}},{"$f":"IFERROR((H19/SUM(INDIRECT(\"'\"&MID(CELL(\"filename\",A10),FIND(\"]\",CELL(\"filename\",A10))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+MAX(Data!$B$6:$B$605)),COLUMN($B$9)))))*100+$K18,error_term)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Companies!$B17","v":""},{"$f":"IF($AM19=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM19,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM19,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AN$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},{"$f":"IF($AM19=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM19,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM19,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AO$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($AM$5:$AM$44,MATCH($AR19,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A15),FIND(\"]\",CELL(\"filename\",A15))+1,255)&\"'!\"&ADDRESS(ROW($AM$5),COLUMN($AN$4))&\":\"&ADDRESS((ROW($AM$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AN$4))),ROWS($AM$5:$AM19)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(INDEX($AO$5:$AO$44,MATCH($AR19,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},null,{"$f":"Companies!$B17","v":""},{"$f":"IF($AU19=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU19,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU19,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU19,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU19,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($AU19=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU19,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU19,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU19,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU19,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU19,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU19,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0)),\"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU19,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU19,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\"))","v":""},null,{"$f":"IFERROR(INDEX($AU$5:$AX$44,MATCH($BC19,$AX$5:$AX$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(SMALL(INDIRECT(\"'\"&MID(CELL(\"filename\",K15),FIND(\"]\",CELL(\"filename\",K15))+1,255)&\"'!\"&ADDRESS(ROW($AU$5),COLUMN($AX$4))&\":\"&ADDRESS((ROW($AU$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AX$4))),ROWS($AU$5:$AU19)),error_term)","v":{"$error":"#N/A"}},15,null,3,"Transportation",{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BH$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AD$6:$AD$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF19),SUMIFS(Data!$DY$6:$DY$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF19)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BI$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AD$6:$AD$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF19),SUMIFS(Data!$DY$6:$DY$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF19)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BJ$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AD$6:$AD$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF19),SUMIFS(Data!$DY$6:$DY$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF19)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BK$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AD$6:$AD$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF19),SUMIFS(Data!$DY$6:$DY$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF19)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BL$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AD$6:$AD$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF19),SUMIFS(Data!$DY$6:$DY$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF19)),\"--\")","v":"--"}]
[{"$f":"Companies!$B13","v":""},{"$f":"IF($A20=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A20,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A20,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A20,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A20,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A20=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A20,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A20,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A20,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A20,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A20=\"\",error_term,IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A20,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A20,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$7,Data!$A$5:$EK$5,0)),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A20,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A20,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$8,Data!$A$5:$EK$5,0))),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($A$10:$B$49,MATCH($H20,$B$10:$B$49,0),1),error_term)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($F20,$A$10:$D$49,4,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A11),FIND(\"]\",CELL(\"filename\",A11))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+40-COUNTIF($B$10:$B$49,error_term)),COLUMN($B$9))),ROWS($F$10:$F20)),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($F20=\"\",error_term,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($F20,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($F20,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(J$9,Data!$A$5:$EK$5,0)))","v":{"$error":"#N/A"}},{"$f":"IFERROR((H20/SUM(INDIRECT(\"'\"&MID(CELL(\"filename\",A11),FIND(\"]\",CELL(\"filename\",A11))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+MAX(Data!$B$6:$B$605)),COLUMN($B$9)))))*100+$K19,error_term)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Companies!$B18","v":""},{"$f":"IF($AM20=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM20,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM20,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AN$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},{"$f":"IF($AM20=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM20,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM20,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AO$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($AM$5:$AM$44,MATCH($AR20,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A16),FIND(\"]\",CELL(\"filename\",A16))+1,255)&\"'!\"&ADDRESS(ROW($AM$5),COLUMN($AN$4))&\":\"&ADDRESS((ROW($AM$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AN$4))),ROWS($AM$5:$AM20)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(INDEX($AO$5:$AO$44,MATCH($AR20,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},null,{"$f":"Companies!$B18","v":""},{"$f":"IF($AU20=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU20,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU20,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU20,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU20,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($AU20=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU20,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU20,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU20,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU20,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU20,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU20,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0)),\"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU20,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU20,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\"))","v":""},null,{"$f":"IFERROR(INDEX($AU$5:$AX$44,MATCH($BC20,$AX$5:$AX$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(SMALL(INDIRECT(\"'\"&MID(CELL(\"filename\",K16),FIND(\"]\",CELL(\"filename\",K16))+1,255)&\"'!\"&ADDRESS(ROW($AU$5),COLUMN($AX$4))&\":\"&ADDRESS((ROW($AU$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AX$4))),ROWS($AU$5:$AU20)),error_term)","v":{"$error":"#N/A"}},16,null,4,"Water Utilities",{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BH$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AD$6:$AD$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF20),SUMIFS(Data!$DY$6:$DY$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF20)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BI$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AD$6:$AD$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF20),SUMIFS(Data!$DY$6:$DY$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF20)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BJ$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AD$6:$AD$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF20),SUMIFS(Data!$DY$6:$DY$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF20)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BK$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AD$6:$AD$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF20),SUMIFS(Data!$DY$6:$DY$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF20)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BL$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AD$6:$AD$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF20),SUMIFS(Data!$DY$6:$DY$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF20)),\"--\")","v":"--"}]
[{"$f":"Companies!$B14","v":""},{"$f":"IF($A21=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A21,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A21,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A21,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A21,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A21=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A21,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A21,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A21,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A21,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A21=\"\",error_term,IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A21,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A21,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$7,Data!$A$5:$EK$5,0)),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A21,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A21,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$8,Data!$A$5:$EK$5,0))),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($A$10:$B$49,MATCH($H21,$B$10:$B$49,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A12),FIND(\"]\",CELL(\"filename\",A12))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+40-COUNTIF($B$10:$B$49,error_term)),COLUMN($B$9))),ROWS($F$10:$F21)),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($F21=\"\",error_term,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($F21,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($F21,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(J$9,Data!$A$5:$EK$5,0)))","v":{"$error":"#N/A"}},{"$f":"IFERROR((H21/SUM(INDIRECT(\"'\"&MID(CELL(\"filename\",A12),FIND(\"]\",CELL(\"filename\",A12))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+MAX(Data!$B$6:$B$605)),COLUMN($B$9)))))*100+$K20,error_term)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Companies!$B19","v":""},{"$f":"IF($AM21=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM21,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM21,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AN$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},{"$f":"IF($AM21=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM21,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM21,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AO$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($AM$5:$AM$44,MATCH($AR21,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A17),FIND(\"]\",CELL(\"filename\",A17))+1,255)&\"'!\"&ADDRESS(ROW($AM$5),COLUMN($AN$4))&\":\"&ADDRESS((ROW($AM$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AN$4))),ROWS($AM$5:$AM21)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(INDEX($AO$5:$AO$44,MATCH($AR21,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},null,{"$f":"Companies!$B19","v":""},{"$f":"IF($AU21=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU21,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU21,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU21,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU21,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($AU21=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU21,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU21,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU21,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU21,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU21,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU21,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0)),\"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU21,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU21,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\"))","v":""},null,{"$f":"IFERROR(INDEX($AU$5:$AX$44,MATCH($BC21,$AX$5:$AX$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(SMALL(INDIRECT(\"'\"&MID(CELL(\"filename\",K17),FIND(\"]\",CELL(\"filename\",K17))+1,255)&\"'!\"&ADDRESS(ROW($AU$5),COLUMN($AX$4))&\":\"&ADDRESS((ROW($AU$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AX$4))),ROWS($AU$5:$AU21)),error_term)","v":{"$error":"#N/A"}},17,null,5,"Other activities",{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BH$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AD$6:$AD$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF21),SUMIFS(Data!$DY$6:$DY$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF21)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BI$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AD$6:$AD$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF21),SUMIFS(Data!$DY$6:$DY$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF21)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BJ$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AD$6:$AD$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF21),SUMIFS(Data!$DY$6:$DY$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF21)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BK$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AD$6:$AD$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF21),SUMIFS(Data!$DY$6:$DY$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF21)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BL$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AD$6:$AD$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF21),SUMIFS(Data!$DY$6:$DY$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF21)),\"--\")","v":"--"}]
[{"$f":"Companies!$B15","v":""},{"$f":"IF($A22=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A22,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A22,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A22,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A22,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A22=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A22,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A22,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A22,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A22,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A22=\"\",error_term,IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A22,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A22,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$7,Data!$A$5:$EK$5,0)),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A22,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A22,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$8,Data!$A$5:$EK$5,0))),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($A$10:$B$49,MATCH($H22,$B$10:$B$49,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A13),FIND(\"]\",CELL(\"filename\",A13))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+40-COUNTIF($B$10:$B$49,error_term)),COLUMN($B$9))),ROWS($F$10:$F22)),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($F22=\"\",error_term,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($F22,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($F22,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(J$9,Data!$A$5:$EK$5,0)))","v":{"$error":"#N/A"}},{"$f":"IFERROR((H22/SUM(INDIRECT(\"'\"&MID(CELL(\"filename\",A13),FIND(\"]\",CELL(\"filename\",A13))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+MAX(Data!$B$6:$B$605)),COLUMN($B$9)))))*100+$K21,error_term)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Companies!$B20","v":""},{"$f":"IF($AM22=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM22,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM22,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AN$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},{"$f":"IF($AM22=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM22,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM22,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AO$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($AM$5:$AM$44,MATCH($AR22,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A18),FIND(\"]\",CELL(\"filename\",A18))+1,255)&\"'!\"&ADDRESS(ROW($AM$5),COLUMN($AN$4))&\":\"&ADDRESS((ROW($AM$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AN$4))),ROWS($AM$5:$AM22)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(INDEX($AO$5:$AO$44,MATCH($AR22,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},null,{"$f":"Companies!$B20","v":""},{"$f":"IF($AU22=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU22,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU22,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU22,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU22,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($AU22=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU22,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU22,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU22,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU22,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU22,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU22,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0)),\"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU22,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU22,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\"))","v":""},null,{"$f":"IFERROR(INDEX($AU$5:$AX$44,MATCH($BC22,$AX$5:$AX$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(SMALL(INDIRECT(\"'\"&MID(CELL(\"filename\",K18),FIND(\"]\",CELL(\"filename\",K18))+1,255)&\"'!\"&ADDRESS(ROW($AU$5),COLUMN($AX$4))&\":\"&ADDRESS((ROW($AU$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AX$4))),ROWS($AU$5:$AU22)),error_term)","v":{"$error":"#N/A"}},18,null,6,"Other Industries",{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BH$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AD$6:$AD$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF22),SUMIFS(Data!$DY$6:$DY$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF22)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BI$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AD$6:$AD$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF22),SUMIFS(Data!$DY$6:$DY$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF22)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BJ$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AD$6:$AD$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF22),SUMIFS(Data!$DY$6:$DY$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF22)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BK$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AD$6:$AD$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF22),SUMIFS(Data!$DY$6:$DY$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF22)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BL$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AD$6:$AD$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF22),SUMIFS(Data!$DY$6:$DY$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF22)),\"--\")","v":"--"}]
[{"$f":"Companies!$B16","v":""},{"$f":"IF($A23=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A23,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A23,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A23,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A23,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A23=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A23,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A23,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A23,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A23,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A23=\"\",error_term,IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A23,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A23,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$7,Data!$A$5:$EK$5,0)),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A23,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A23,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$8,Data!$A$5:$EK$5,0))),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($A$10:$B$49,MATCH($H23,$B$10:$B$49,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A14),FIND(\"]\",CELL(\"filename\",A14))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+40-COUNTIF($B$10:$B$49,error_term)),COLUMN($B$9))),ROWS($F$10:$F23)),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($F23=\"\",error_term,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($F23,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($F23,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(J$9,Data!$A$5:$EK$5,0)))","v":{"$error":"#N/A"}},{"$f":"IFERROR((H23/SUM(INDIRECT(\"'\"&MID(CELL(\"filename\",A14),FIND(\"]\",CELL(\"filename\",A14))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+MAX(Data!$B$6:$B$605)),COLUMN($B$9)))))*100+$K22,error_term)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Companies!$B21","v":""},{"$f":"IF($AM23=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM23,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM23,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AN$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},{"$f":"IF($AM23=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM23,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM23,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AO$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($AM$5:$AM$44,MATCH($AR23,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A19),FIND(\"]\",CELL(\"filename\",A19))+1,255)&\"'!\"&ADDRESS(ROW($AM$5),COLUMN($AN$4))&\":\"&ADDRESS((ROW($AM$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AN$4))),ROWS($AM$5:$AM23)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(INDEX($AO$5:$AO$44,MATCH($AR23,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},null,{"$f":"Companies!$B21","v":""},{"$f":"IF($AU23=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU23,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU23,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU23,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU23,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($AU23=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU23,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU23,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU23,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU23,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU23,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU23,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0)),\"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU23,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU23,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\"))","v":""},null,{"$f":"IFERROR(INDEX($AU$5:$AX$44,MATCH($BC23,$AX$5:$AX$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(SMALL(INDIRECT(\"'\"&MID(CELL(\"filename\",K19),FIND(\"]\",CELL(\"filename\",K19))+1,255)&\"'!\"&ADDRESS(ROW($AU$5),COLUMN($AX$4))&\":\"&ADDRESS((ROW($AU$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AX$4))),ROWS($AU$5:$AU23)),error_term)","v":{"$error":"#N/A"}},19,null,null,"Total",{"$f":"IF(AND(BH17=\"--\",BH18=\"--\",BH19=\"--\",BH20=\"--\",BH21=\"--\",BH22=\"--\"),\"--\",SUM(BH17:BH22))","v":"--"},{"$f":"IF(AND(BI17=\"--\",BI18=\"--\",BI19=\"--\",BI20=\"--\",BI21=\"--\",BI22=\"--\"),\"--\",SUM(BI17:BI22))","v":"--"},{"$f":"IF(AND(BJ17=\"--\",BJ18=\"--\",BJ19=\"--\",BJ20=\"--\",BJ21=\"--\",BJ22=\"--\"),\"--\",SUM(BJ17:BJ22))","v":"--"},{"$f":"IF(AND(BK17=\"--\",BK18=\"--\",BK19=\"--\",BK20=\"--\",BK21=\"--\",BK22=\"--\"),\"--\",SUM(BK17:BK22))","v":"--"},{"$f":"IF(AND(BL17=\"--\",BL18=\"--\",BL19=\"--\",BL20=\"--\",BL21=\"--\",BL22=\"--\"),\"--\",SUM(BL17:BL22))","v":"--"}]
[{"$f":"Companies!$B17","v":""},{"$f":"IF($A24=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A24,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A24,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A24,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A24,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A24=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A24,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A24,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A24,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A24,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A24=\"\",error_term,IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A24,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A24,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$7,Data!$A$5:$EK$5,0)),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A24,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A24,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$8,Data!$A$5:$EK$5,0))),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($A$10:$B$49,MATCH($H24,$B$10:$B$49,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A15),FIND(\"]\",CELL(\"filename\",A15))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+40-COUNTIF($B$10:$B$49,error_term)),COLUMN($B$9))),ROWS($F$10:$F24)),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($F24=\"\",error_term,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($F24,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($F24,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(J$9,Data!$A$5:$EK$5,0)))","v":{"$error":"#N/A"}},{"$f":"IFERROR((H24/SUM(INDIRECT(\"'\"&MID(CELL(\"filename\",A15),FIND(\"]\",CELL(\"filename\",A15))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+MAX(Data!$B$6:$B$605)),COLUMN($B$9)))))*100+$K23,error_term)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Companies!$B22","v":""},{"$f":"IF($AM24=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM24,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM24,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AN$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},{"$f":"IF($AM24=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM24,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM24,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AO$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($AM$5:$AM$44,MATCH($AR24,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A20),FIND(\"]\",CELL(\"filename\",A20))+1,255)&\"'!\"&ADDRESS(ROW($AM$5),COLUMN($AN$4))&\":\"&ADDRESS((ROW($AM$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AN$4))),ROWS($AM$5:$AM24)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(INDEX($AO$5:$AO$44,MATCH($AR24,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},null,{"$f":"Companies!$B22","v":""},{"$f":"IF($AU24=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU24,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU24,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU24,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU24,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($AU24=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU24,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU24,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU24,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU24,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU24,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU24,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0)),\"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU24,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU24,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\"))","v":""},null,{"$f":"IFERROR(INDEX($AU$5:$AX$44,MATCH($BC24,$AX$5:$AX$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(SMALL(INDIRECT(\"'\"&MID(CELL(\"filename\",K20),FIND(\"]\",CELL(\"filename\",K20))+1,255)&\"'!\"&ADDRESS(ROW($AU$5),COLUMN($AX$4))&\":\"&ADDRESS((ROW($AU$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AX$4))),ROWS($AU$5:$AU24)),error_term)","v":{"$error":"#N/A"}},20]
[{"$f":"Companies!$B18","v":""},{"$f":"IF($A25=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A25,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A25,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A25,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A25,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A25=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A25,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A25,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A25,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A25,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A25=\"\",error_term,IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A25,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A25,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$7,Data!$A$5:$EK$5,0)),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A25,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A25,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$8,Data!$A$5:$EK$5,0))),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($A$10:$B$49,MATCH($H25,$B$10:$B$49,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A16),FIND(\"]\",CELL(\"filename\",A16))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+40-COUNTIF($B$10:$B$49,error_term)),COLUMN($B$9))),ROWS($F$10:$F25)),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($F25=\"\",error_term,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($F25,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($F25,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(J$9,Data!$A$5:$EK$5,0)))","v":{"$error":"#N/A"}},{"$f":"IFERROR((H25/SUM(INDIRECT(\"'\"&MID(CELL(\"filename\",A16),FIND(\"]\",CELL(\"filename\",A16))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+MAX(Data!$B$6:$B$605)),COLUMN($B$9)))))*100+$K24,error_term)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Companies!$B23","v":""},{"$f":"IF($AM25=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM25,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM25,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AN$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},{"$f":"IF($AM25=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM25,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM25,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AO$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($AM$5:$AM$44,MATCH($AR25,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A21),FIND(\"]\",CELL(\"filename\",A21))+1,255)&\"'!\"&ADDRESS(ROW($AM$5),COLUMN($AN$4))&\":\"&ADDRESS((ROW($AM$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AN$4))),ROWS($AM$5:$AM25)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(INDEX($AO$5:$AO$44,MATCH($AR25,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},null,{"$f":"Companies!$B23","v":""},{"$f":"IF($AU25=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU25,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU25,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU25,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU25,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($AU25=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU25,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU25,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU25,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU25,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU25,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU25,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0)),\"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU25,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU25,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\"))","v":""},null,{"$f":"IFERROR(INDEX($AU$5:$AX$44,MATCH($BC25,$AX$5:$AX$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(SMALL(INDIRECT(\"'\"&MID(CELL(\"filename\",K21),FIND(\"]\",CELL(\"filename\",K21))+1,255)&\"'!\"&ADDRESS(ROW($AU$5),COLUMN($AX$4))&\":\"&ADDRESS((ROW($AU$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AX$4))),ROWS($AU$5:$AU25)),error_term)","v":{"$error":"#N/A"}},21,null,null,"Liabilities by Sector"]
[{"$f":"Companies!$B19","v":""},{"$f":"IF($A26=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A26,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A26,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A26,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A26,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A26=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A26,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A26,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A26,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A26,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A26=\"\",error_term,IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A26,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A26,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$7,Data!$A$5:$EK$5,0)),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A26,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A26,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$8,Data!$A$5:$EK$5,0))),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($A$10:$B$49,MATCH($H26,$B$10:$B$49,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A17),FIND(\"]\",CELL(\"filename\",A17))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+40-COUNTIF($B$10:$B$49,error_term)),COLUMN($B$9))),ROWS($F$10:$F26)),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($F26=\"\",error_term,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($F26,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($F26,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(J$9,Data!$A$5:$EK$5,0)))","v":{"$error":"#N/A"}},{"$f":"IFERROR((H26/SUM(INDIRECT(\"'\"&MID(CELL(\"filename\",A17),FIND(\"]\",CELL(\"filename\",A17))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+MAX(Data!$B$6:$B$605)),COLUMN($B$9)))))*100+$K25,error_term)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Companies!$B24","v":""},{"$f":"IF($AM26=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM26,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM26,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AN$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},{"$f":"IF($AM26=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM26,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM26,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AO$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($AM$5:$AM$44,MATCH($AR26,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A22),FIND(\"]\",CELL(\"filename\",A22))+1,255)&\"'!\"&ADDRESS(ROW($AM$5),COLUMN($AN$4))&\":\"&ADDRESS((ROW($AM$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AN$4))),ROWS($AM$5:$AM26)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(INDEX($AO$5:$AO$44,MATCH($AR26,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},null,{"$f":"Companies!$B24","v":""},{"$f":"IF($AU26=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU26,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU26,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU26,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU26,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($AU26=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU26,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU26,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU26,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU26,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU26,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU26,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0)),\"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU26,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU26,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\"))","v":""},null,{"$f":"IFERROR(INDEX($AU$5:$AX$44,MATCH($BC26,$AX$5:$AX$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(SMALL(INDIRECT(\"'\"&MID(CELL(\"filename\",K22),FIND(\"]\",CELL(\"filename\",K22))+1,255)&\"'!\"&ADDRESS(ROW($AU$5),COLUMN($AX$4))&\":\"&ADDRESS((ROW($AU$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AX$4))),ROWS($AU$5:$AU26)),error_term)","v":{"$error":"#N/A"}},22,null,null,null,{"$f":"$R$80","v":-4},{"$f":"$S$80","v":-3},{"$f":"$T$80","v":-2},{"$f":"$U$80","v":-1},{"$f":"$V$80","v":0}]
[{"$f":"Companies!$B20","v":""},{"$f":"IF($A27=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A27,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A27,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A27,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A27,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A27=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A27,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A27,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A27,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A27,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A27=\"\",error_term,IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A27,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A27,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$7,Data!$A$5:$EK$5,0)),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A27,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A27,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$8,Data!$A$5:$EK$5,0))),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($A$10:$B$49,MATCH($H27,$B$10:$B$49,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A18),FIND(\"]\",CELL(\"filename\",A18))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+40-COUNTIF($B$10:$B$49,error_term)),COLUMN($B$9))),ROWS($F$10:$F27)),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($F27=\"\",error_term,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($F27,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($F27,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(J$9,Data!$A$5:$EK$5,0)))","v":{"$error":"#N/A"}},{"$f":"IFERROR((H27/SUM(INDIRECT(\"'\"&MID(CELL(\"filename\",A18),FIND(\"]\",CELL(\"filename\",A18))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+MAX(Data!$B$6:$B$605)),COLUMN($B$9)))))*100+$K26,error_term)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Companies!$B25","v":""},{"$f":"IF($AM27=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM27,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM27,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AN$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},{"$f":"IF($AM27=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM27,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM27,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AO$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($AM$5:$AM$44,MATCH($AR27,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A23),FIND(\"]\",CELL(\"filename\",A23))+1,255)&\"'!\"&ADDRESS(ROW($AM$5),COLUMN($AN$4))&\":\"&ADDRESS((ROW($AM$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AN$4))),ROWS($AM$5:$AM27)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(INDEX($AO$5:$AO$44,MATCH($AR27,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},null,{"$f":"Companies!$B25","v":""},{"$f":"IF($AU27=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU27,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU27,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU27,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU27,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($AU27=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU27,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU27,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU27,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU27,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU27,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU27,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0)),\"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU27,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU27,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\"))","v":""},null,{"$f":"IFERROR(INDEX($AU$5:$AX$44,MATCH($BC27,$AX$5:$AX$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(SMALL(INDIRECT(\"'\"&MID(CELL(\"filename\",K23),FIND(\"]\",CELL(\"filename\",K23))+1,255)&\"'!\"&ADDRESS(ROW($AU$5),COLUMN($AX$4))&\":\"&ADDRESS((ROW($AU$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AX$4))),ROWS($AU$5:$AU27)),error_term)","v":{"$error":"#N/A"}},23,null,1,{"$f":"BG17","v":"Electricity and Gas"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BH$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AO$6:$AO$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF27),SUMIFS(Data!$EA$6:$EA$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF27)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BI$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AO$6:$AO$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF27),SUMIFS(Data!$EA$6:$EA$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF27)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BJ$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AO$6:$AO$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF27),SUMIFS(Data!$EA$6:$EA$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF27)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BK$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AO$6:$AO$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF27),SUMIFS(Data!$EA$6:$EA$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF27)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BL$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AO$6:$AO$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF27),SUMIFS(Data!$EA$6:$EA$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF27)),\"--\")","v":"--"}]
[{"$f":"Companies!$B21","v":""},{"$f":"IF($A28=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A28,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A28,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A28,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A28,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A28=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A28,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A28,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A28,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A28,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A28=\"\",error_term,IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A28,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A28,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$7,Data!$A$5:$EK$5,0)),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A28,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A28,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$8,Data!$A$5:$EK$5,0))),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($A$10:$B$49,MATCH($H28,$B$10:$B$49,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A19),FIND(\"]\",CELL(\"filename\",A19))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+40-COUNTIF($B$10:$B$49,error_term)),COLUMN($B$9))),ROWS($F$10:$F28)),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($F28=\"\",error_term,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($F28,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($F28,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(J$9,Data!$A$5:$EK$5,0)))","v":{"$error":"#N/A"}},{"$f":"IFERROR((H28/SUM(INDIRECT(\"'\"&MID(CELL(\"filename\",A19),FIND(\"]\",CELL(\"filename\",A19))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+MAX(Data!$B$6:$B$605)),COLUMN($B$9)))))*100+$K27,error_term)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Companies!$B26","v":""},{"$f":"IF($AM28=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM28,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM28,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AN$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},{"$f":"IF($AM28=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM28,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM28,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AO$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($AM$5:$AM$44,MATCH($AR28,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A24),FIND(\"]\",CELL(\"filename\",A24))+1,255)&\"'!\"&ADDRESS(ROW($AM$5),COLUMN($AN$4))&\":\"&ADDRESS((ROW($AM$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AN$4))),ROWS($AM$5:$AM28)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(INDEX($AO$5:$AO$44,MATCH($AR28,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},null,{"$f":"Companies!$B26","v":""},{"$f":"IF($AU28=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU28,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU28,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU28,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU28,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($AU28=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU28,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU28,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU28,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU28,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU28,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU28,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0)),\"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU28,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU28,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\"))","v":""},null,{"$f":"IFERROR(INDEX($AU$5:$AX$44,MATCH($BC28,$AX$5:$AX$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(SMALL(INDIRECT(\"'\"&MID(CELL(\"filename\",K24),FIND(\"]\",CELL(\"filename\",K24))+1,255)&\"'!\"&ADDRESS(ROW($AU$5),COLUMN($AX$4))&\":\"&ADDRESS((ROW($AU$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AX$4))),ROWS($AU$5:$AU28)),error_term)","v":{"$error":"#N/A"}},24,null,2,{"$f":"BG18","v":"Mining"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BH$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AO$6:$AO$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF28),SUMIFS(Data!$EA$6:$EA$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF28)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BI$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AO$6:$AO$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF28),SUMIFS(Data!$EA$6:$EA$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF28)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BJ$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AO$6:$AO$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF28),SUMIFS(Data!$EA$6:$EA$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF28)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BK$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AO$6:$AO$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF28),SUMIFS(Data!$EA$6:$EA$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF28)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BL$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AO$6:$AO$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF28),SUMIFS(Data!$EA$6:$EA$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF28)),\"--\")","v":"--"}]
[{"$f":"Companies!$B22","v":""},{"$f":"IF($A29=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A29,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A29,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A29,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A29,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A29=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A29,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A29,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A29,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A29,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A29=\"\",error_term,IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A29,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A29,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$7,Data!$A$5:$EK$5,0)),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A29,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A29,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$8,Data!$A$5:$EK$5,0))),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($A$10:$B$49,MATCH($H29,$B$10:$B$49,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A20),FIND(\"]\",CELL(\"filename\",A20))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+40-COUNTIF($B$10:$B$49,error_term)),COLUMN($B$9))),ROWS($F$10:$F29)),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($F29=\"\",error_term,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($F29,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($F29,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(J$9,Data!$A$5:$EK$5,0)))","v":{"$error":"#N/A"}},{"$f":"IFERROR((H29/SUM(INDIRECT(\"'\"&MID(CELL(\"filename\",A20),FIND(\"]\",CELL(\"filename\",A20))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+MAX(Data!$B$6:$B$605)),COLUMN($B$9)))))*100+$K28,error_term)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Companies!$B27","v":""},{"$f":"IF($AM29=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM29,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM29,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AN$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},{"$f":"IF($AM29=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM29,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM29,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AO$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($AM$5:$AM$44,MATCH($AR29,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A25),FIND(\"]\",CELL(\"filename\",A25))+1,255)&\"'!\"&ADDRESS(ROW($AM$5),COLUMN($AN$4))&\":\"&ADDRESS((ROW($AM$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AN$4))),ROWS($AM$5:$AM29)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(INDEX($AO$5:$AO$44,MATCH($AR29,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},null,{"$f":"Companies!$B27","v":""},{"$f":"IF($AU29=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU29,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU29,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU29,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU29,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($AU29=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU29,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU29,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU29,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU29,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU29,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU29,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0)),\"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU29,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU29,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\"))","v":""},null,{"$f":"IFERROR(INDEX($AU$5:$AX$44,MATCH($BC29,$AX$5:$AX$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(SMALL(INDIRECT(\"'\"&MID(CELL(\"filename\",K25),FIND(\"]\",CELL(\"filename\",K25))+1,255)&\"'!\"&ADDRESS(ROW($AU$5),COLUMN($AX$4))&\":\"&ADDRESS((ROW($AU$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AX$4))),ROWS($AU$5:$AU29)),error_term)","v":{"$error":"#N/A"}},25,null,3,"Transportation",{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BH$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AO$6:$AO$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF29),SUMIFS(Data!$EA$6:$EA$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF29)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BI$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AO$6:$AO$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF29),SUMIFS(Data!$EA$6:$EA$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF29)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BJ$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AO$6:$AO$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF29),SUMIFS(Data!$EA$6:$EA$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF29)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BK$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AO$6:$AO$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF29),SUMIFS(Data!$EA$6:$EA$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF29)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BL$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AO$6:$AO$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF29),SUMIFS(Data!$EA$6:$EA$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF29)),\"--\")","v":"--"}]
[{"$f":"Companies!$B23","v":""},{"$f":"IF($A30=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A30,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A30,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A30,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A30,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A30=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A30,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A30,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A30,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A30,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A30=\"\",error_term,IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A30,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A30,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$7,Data!$A$5:$EK$5,0)),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A30,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A30,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$8,Data!$A$5:$EK$5,0))),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($A$10:$B$49,MATCH($H30,$B$10:$B$49,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A21),FIND(\"]\",CELL(\"filename\",A21))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+40-COUNTIF($B$10:$B$49,error_term)),COLUMN($B$9))),ROWS($F$10:$F30)),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($F30=\"\",error_term,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($F30,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($F30,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(J$9,Data!$A$5:$EK$5,0)))","v":{"$error":"#N/A"}},{"$f":"IFERROR((H30/SUM(INDIRECT(\"'\"&MID(CELL(\"filename\",A21),FIND(\"]\",CELL(\"filename\",A21))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+MAX(Data!$B$6:$B$605)),COLUMN($B$9)))))*100+$K29,error_term)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Companies!$B28","v":""},{"$f":"IF($AM30=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM30,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM30,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AN$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},{"$f":"IF($AM30=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM30,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM30,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AO$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($AM$5:$AM$44,MATCH($AR30,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A26),FIND(\"]\",CELL(\"filename\",A26))+1,255)&\"'!\"&ADDRESS(ROW($AM$5),COLUMN($AN$4))&\":\"&ADDRESS((ROW($AM$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AN$4))),ROWS($AM$5:$AM30)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(INDEX($AO$5:$AO$44,MATCH($AR30,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},null,{"$f":"Companies!$B28","v":""},{"$f":"IF($AU30=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU30,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU30,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU30,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU30,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($AU30=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU30,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU30,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU30,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU30,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU30,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU30,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0)),\"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU30,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU30,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\"))","v":""},null,{"$f":"IFERROR(INDEX($AU$5:$AX$44,MATCH($BC30,$AX$5:$AX$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(SMALL(INDIRECT(\"'\"&MID(CELL(\"filename\",K26),FIND(\"]\",CELL(\"filename\",K26))+1,255)&\"'!\"&ADDRESS(ROW($AU$5),COLUMN($AX$4))&\":\"&ADDRESS((ROW($AU$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AX$4))),ROWS($AU$5:$AU30)),error_term)","v":{"$error":"#N/A"}},26,null,4,"Water Utilities",{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BH$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AO$6:$AO$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF30),SUMIFS(Data!$EA$6:$EA$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF30)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BI$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AO$6:$AO$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF30),SUMIFS(Data!$EA$6:$EA$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF30)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BJ$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AO$6:$AO$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF30),SUMIFS(Data!$EA$6:$EA$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF30)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BK$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AO$6:$AO$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF30),SUMIFS(Data!$EA$6:$EA$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF30)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BL$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AO$6:$AO$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF30),SUMIFS(Data!$EA$6:$EA$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF30)),\"--\")","v":"--"}]
[{"$f":"Companies!$B24","v":""},{"$f":"IF($A31=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A31,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A31,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A31,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A31,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A31=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A31,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A31,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A31,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A31,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A31=\"\",error_term,IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A31,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A31,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$7,Data!$A$5:$EK$5,0)),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A31,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A31,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$8,Data!$A$5:$EK$5,0))),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($A$10:$B$49,MATCH($H31,$B$10:$B$49,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A22),FIND(\"]\",CELL(\"filename\",A22))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+40-COUNTIF($B$10:$B$49,error_term)),COLUMN($B$9))),ROWS($F$10:$F31)),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($F31=\"\",error_term,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($F31,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($F31,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(J$9,Data!$A$5:$EK$5,0)))","v":{"$error":"#N/A"}},{"$f":"IFERROR((H31/SUM(INDIRECT(\"'\"&MID(CELL(\"filename\",A22),FIND(\"]\",CELL(\"filename\",A22))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+MAX(Data!$B$6:$B$605)),COLUMN($B$9)))))*100+$K30,error_term)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Companies!$B29","v":""},{"$f":"IF($AM31=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM31,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM31,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AN$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},{"$f":"IF($AM31=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM31,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM31,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AO$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($AM$5:$AM$44,MATCH($AR31,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A27),FIND(\"]\",CELL(\"filename\",A27))+1,255)&\"'!\"&ADDRESS(ROW($AM$5),COLUMN($AN$4))&\":\"&ADDRESS((ROW($AM$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AN$4))),ROWS($AM$5:$AM31)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(INDEX($AO$5:$AO$44,MATCH($AR31,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},null,{"$f":"Companies!$B29","v":""},{"$f":"IF($AU31=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU31,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU31,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU31,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU31,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($AU31=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU31,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU31,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU31,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU31,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU31,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU31,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0)),\"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU31,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU31,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\"))","v":""},null,{"$f":"IFERROR(INDEX($AU$5:$AX$44,MATCH($BC31,$AX$5:$AX$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(SMALL(INDIRECT(\"'\"&MID(CELL(\"filename\",K27),FIND(\"]\",CELL(\"filename\",K27))+1,255)&\"'!\"&ADDRESS(ROW($AU$5),COLUMN($AX$4))&\":\"&ADDRESS((ROW($AU$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AX$4))),ROWS($AU$5:$AU31)),error_term)","v":{"$error":"#N/A"}},27,null,5,"Other activities",{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BH$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AO$6:$AO$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF31),SUMIFS(Data!$EA$6:$EA$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF31)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BI$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AO$6:$AO$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF31),SUMIFS(Data!$EA$6:$EA$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF31)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BJ$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AO$6:$AO$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF31),SUMIFS(Data!$EA$6:$EA$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF31)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BK$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AO$6:$AO$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF31),SUMIFS(Data!$EA$6:$EA$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF31)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BL$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AO$6:$AO$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF31),SUMIFS(Data!$EA$6:$EA$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF31)),\"--\")","v":"--"}]
[{"$f":"Companies!$B25","v":""},{"$f":"IF($A32=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A32,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A32,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A32,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A32,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A32=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A32,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A32,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A32,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A32,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A32=\"\",error_term,IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A32,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A32,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$7,Data!$A$5:$EK$5,0)),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A32,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A32,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$8,Data!$A$5:$EK$5,0))),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($A$10:$B$49,MATCH($H32,$B$10:$B$49,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A23),FIND(\"]\",CELL(\"filename\",A23))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+40-COUNTIF($B$10:$B$49,error_term)),COLUMN($B$9))),ROWS($F$10:$F32)),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($F32=\"\",error_term,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($F32,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($F32,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(J$9,Data!$A$5:$EK$5,0)))","v":{"$error":"#N/A"}},{"$f":"IFERROR((H32/SUM(INDIRECT(\"'\"&MID(CELL(\"filename\",A23),FIND(\"]\",CELL(\"filename\",A23))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+MAX(Data!$B$6:$B$605)),COLUMN($B$9)))))*100+$K31,error_term)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Companies!$B30","v":""},{"$f":"IF($AM32=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM32,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM32,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AN$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},{"$f":"IF($AM32=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM32,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM32,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AO$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($AM$5:$AM$44,MATCH($AR32,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A28),FIND(\"]\",CELL(\"filename\",A28))+1,255)&\"'!\"&ADDRESS(ROW($AM$5),COLUMN($AN$4))&\":\"&ADDRESS((ROW($AM$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AN$4))),ROWS($AM$5:$AM32)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(INDEX($AO$5:$AO$44,MATCH($AR32,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},null,{"$f":"Companies!$B30","v":""},{"$f":"IF($AU32=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU32,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU32,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU32,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU32,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($AU32=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU32,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU32,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU32,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU32,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU32,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU32,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0)),\"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU32,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU32,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\"))","v":""},null,{"$f":"IFERROR(INDEX($AU$5:$AX$44,MATCH($BC32,$AX$5:$AX$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(SMALL(INDIRECT(\"'\"&MID(CELL(\"filename\",K28),FIND(\"]\",CELL(\"filename\",K28))+1,255)&\"'!\"&ADDRESS(ROW($AU$5),COLUMN($AX$4))&\":\"&ADDRESS((ROW($AU$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AX$4))),ROWS($AU$5:$AU32)),error_term)","v":{"$error":"#N/A"}},28,null,6,"Other Industries",{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BH$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AO$6:$AO$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF32),SUMIFS(Data!$EA$6:$EA$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF32)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BI$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AO$6:$AO$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF32),SUMIFS(Data!$EA$6:$EA$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF32)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BJ$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AO$6:$AO$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF32),SUMIFS(Data!$EA$6:$EA$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF32)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BK$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AO$6:$AO$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF32),SUMIFS(Data!$EA$6:$EA$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF32)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BL$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$AO$6:$AO$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF32),SUMIFS(Data!$EA$6:$EA$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF32)),\"--\")","v":"--"}]
[{"$f":"Companies!$B26","v":""},{"$f":"IF($A33=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A33,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A33,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A33,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A33,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A33=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A33,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A33,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A33,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A33,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A33=\"\",error_term,IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A33,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A33,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$7,Data!$A$5:$EK$5,0)),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A33,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A33,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$8,Data!$A$5:$EK$5,0))),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($A$10:$B$49,MATCH($H33,$B$10:$B$49,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A24),FIND(\"]\",CELL(\"filename\",A24))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+40-COUNTIF($B$10:$B$49,error_term)),COLUMN($B$9))),ROWS($F$10:$F33)),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($F33=\"\",error_term,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($F33,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($F33,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(J$9,Data!$A$5:$EK$5,0)))","v":{"$error":"#N/A"}},{"$f":"IFERROR((H33/SUM(INDIRECT(\"'\"&MID(CELL(\"filename\",A24),FIND(\"]\",CELL(\"filename\",A24))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+MAX(Data!$B$6:$B$605)),COLUMN($B$9)))))*100+$K32,error_term)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Companies!$B31","v":""},{"$f":"IF($AM33=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM33,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM33,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AN$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},{"$f":"IF($AM33=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM33,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM33,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AO$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($AM$5:$AM$44,MATCH($AR33,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A29),FIND(\"]\",CELL(\"filename\",A29))+1,255)&\"'!\"&ADDRESS(ROW($AM$5),COLUMN($AN$4))&\":\"&ADDRESS((ROW($AM$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AN$4))),ROWS($AM$5:$AM33)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(INDEX($AO$5:$AO$44,MATCH($AR33,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},null,{"$f":"Companies!$B31","v":""},{"$f":"IF($AU33=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU33,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU33,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU33,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU33,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($AU33=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU33,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU33,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU33,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU33,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU33,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU33,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0)),\"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU33,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU33,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\"))","v":""},null,{"$f":"IFERROR(INDEX($AU$5:$AX$44,MATCH($BC33,$AX$5:$AX$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(SMALL(INDIRECT(\"'\"&MID(CELL(\"filename\",K29),FIND(\"]\",CELL(\"filename\",K29))+1,255)&\"'!\"&ADDRESS(ROW($AU$5),COLUMN($AX$4))&\":\"&ADDRESS((ROW($AU$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AX$4))),ROWS($AU$5:$AU33)),error_term)","v":{"$error":"#N/A"}},29,null,null,"Total",{"$f":"IF(AND(BH27=\"--\",BH28=\"--\",BH29=\"--\",BH30=\"--\",BH31=\"--\",BH32=\"--\"),\"--\",SUM(BH27:BH32))","v":"--"},{"$f":"IF(AND(BI27=\"--\",BI28=\"--\",BI29=\"--\",BI30=\"--\",BI31=\"--\",BI32=\"--\"),\"--\",SUM(BI27:BI32))","v":"--"},{"$f":"IF(AND(BJ27=\"--\",BJ28=\"--\",BJ29=\"--\",BJ30=\"--\",BJ31=\"--\",BJ32=\"--\"),\"--\",SUM(BJ27:BJ32))","v":"--"},{"$f":"IF(AND(BK27=\"--\",BK28=\"--\",BK29=\"--\",BK30=\"--\",BK31=\"--\",BK32=\"--\"),\"--\",SUM(BK27:BK32))","v":"--"},{"$f":"IF(AND(BL27=\"--\",BL28=\"--\",BL29=\"--\",BL30=\"--\",BL31=\"--\",BL32=\"--\"),\"--\",SUM(BL27:BL32))","v":"--"}]
[{"$f":"Companies!$B27","v":""},{"$f":"IF($A34=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A34,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A34,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A34,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A34,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A34=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A34,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A34,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A34,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A34,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A34=\"\",error_term,IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A34,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A34,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$7,Data!$A$5:$EK$5,0)),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A34,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A34,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$8,Data!$A$5:$EK$5,0))),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($A$10:$B$49,MATCH($H34,$B$10:$B$49,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A25),FIND(\"]\",CELL(\"filename\",A25))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+40-COUNTIF($B$10:$B$49,error_term)),COLUMN($B$9))),ROWS($F$10:$F34)),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($F34=\"\",error_term,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($F34,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($F34,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(J$9,Data!$A$5:$EK$5,0)))","v":{"$error":"#N/A"}},{"$f":"IFERROR((H34/SUM(INDIRECT(\"'\"&MID(CELL(\"filename\",A25),FIND(\"]\",CELL(\"filename\",A25))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+MAX(Data!$B$6:$B$605)),COLUMN($B$9)))))*100+$K33,error_term)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Companies!$B32","v":""},{"$f":"IF($AM34=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM34,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM34,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AN$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},{"$f":"IF($AM34=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM34,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM34,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AO$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($AM$5:$AM$44,MATCH($AR34,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A30),FIND(\"]\",CELL(\"filename\",A30))+1,255)&\"'!\"&ADDRESS(ROW($AM$5),COLUMN($AN$4))&\":\"&ADDRESS((ROW($AM$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AN$4))),ROWS($AM$5:$AM34)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(INDEX($AO$5:$AO$44,MATCH($AR34,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},null,{"$f":"Companies!$B32","v":""},{"$f":"IF($AU34=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU34,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU34,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU34,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU34,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($AU34=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU34,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU34,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU34,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU34,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU34,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU34,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0)),\"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU34,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU34,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\"))","v":""},null,{"$f":"IFERROR(INDEX($AU$5:$AX$44,MATCH($BC34,$AX$5:$AX$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(SMALL(INDIRECT(\"'\"&MID(CELL(\"filename\",K30),FIND(\"]\",CELL(\"filename\",K30))+1,255)&\"'!\"&ADDRESS(ROW($AU$5),COLUMN($AX$4))&\":\"&ADDRESS((ROW($AU$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AX$4))),ROWS($AU$5:$AU34)),error_term)","v":{"$error":"#N/A"}},30]
[{"$f":"Companies!$B28","v":""},{"$f":"IF($A35=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A35,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A35,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A35,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A35,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A35=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A35,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A35,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A35,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A35,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A35=\"\",error_term,IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A35,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A35,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$7,Data!$A$5:$EK$5,0)),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A35,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A35,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$8,Data!$A$5:$EK$5,0))),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($A$10:$B$49,MATCH($H35,$B$10:$B$49,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A26),FIND(\"]\",CELL(\"filename\",A26))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+40-COUNTIF($B$10:$B$49,error_term)),COLUMN($B$9))),ROWS($F$10:$F35)),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($F35=\"\",error_term,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($F35,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($F35,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(J$9,Data!$A$5:$EK$5,0)))","v":{"$error":"#N/A"}},{"$f":"IFERROR((H35/SUM(INDIRECT(\"'\"&MID(CELL(\"filename\",A26),FIND(\"]\",CELL(\"filename\",A26))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+MAX(Data!$B$6:$B$605)),COLUMN($B$9)))))*100+$K34,error_term)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Companies!$B33","v":""},{"$f":"IF($AM35=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM35,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM35,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AN$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},{"$f":"IF($AM35=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM35,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM35,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AO$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($AM$5:$AM$44,MATCH($AR35,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A31),FIND(\"]\",CELL(\"filename\",A31))+1,255)&\"'!\"&ADDRESS(ROW($AM$5),COLUMN($AN$4))&\":\"&ADDRESS((ROW($AM$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AN$4))),ROWS($AM$5:$AM35)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(INDEX($AO$5:$AO$44,MATCH($AR35,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},null,{"$f":"Companies!$B33","v":""},{"$f":"IF($AU35=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU35,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU35,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU35,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU35,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($AU35=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU35,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU35,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU35,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU35,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU35,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU35,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0)),\"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU35,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU35,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\"))","v":""},null,{"$f":"IFERROR(INDEX($AU$5:$AX$44,MATCH($BC35,$AX$5:$AX$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(SMALL(INDIRECT(\"'\"&MID(CELL(\"filename\",K31),FIND(\"]\",CELL(\"filename\",K31))+1,255)&\"'!\"&ADDRESS(ROW($AU$5),COLUMN($AX$4))&\":\"&ADDRESS((ROW($AU$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AX$4))),ROWS($AU$5:$AU35)),error_term)","v":{"$error":"#N/A"}},31,null,null,"Revenue by Sector"]
[{"$f":"Companies!$B29","v":""},{"$f":"IF($A36=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A36,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A36,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A36,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A36,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A36=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A36,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A36,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A36,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A36,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A36=\"\",error_term,IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A36,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A36,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$7,Data!$A$5:$EK$5,0)),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A36,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A36,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$8,Data!$A$5:$EK$5,0))),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($A$10:$B$49,MATCH($H36,$B$10:$B$49,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A27),FIND(\"]\",CELL(\"filename\",A27))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+40-COUNTIF($B$10:$B$49,error_term)),COLUMN($B$9))),ROWS($F$10:$F36)),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($F36=\"\",error_term,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($F36,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($F36,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(J$9,Data!$A$5:$EK$5,0)))","v":{"$error":"#N/A"}},{"$f":"IFERROR((H36/SUM(INDIRECT(\"'\"&MID(CELL(\"filename\",A27),FIND(\"]\",CELL(\"filename\",A27))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+MAX(Data!$B$6:$B$605)),COLUMN($B$9)))))*100+$K35,error_term)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Companies!$B34","v":""},{"$f":"IF($AM36=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM36,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM36,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AN$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},{"$f":"IF($AM36=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM36,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM36,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AO$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($AM$5:$AM$44,MATCH($AR36,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A32),FIND(\"]\",CELL(\"filename\",A32))+1,255)&\"'!\"&ADDRESS(ROW($AM$5),COLUMN($AN$4))&\":\"&ADDRESS((ROW($AM$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AN$4))),ROWS($AM$5:$AM36)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(INDEX($AO$5:$AO$44,MATCH($AR36,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},null,{"$f":"Companies!$B34","v":""},{"$f":"IF($AU36=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU36,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU36,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU36,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU36,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($AU36=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU36,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU36,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU36,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU36,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU36,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU36,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0)),\"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU36,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU36,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\"))","v":""},null,{"$f":"IFERROR(INDEX($AU$5:$AX$44,MATCH($BC36,$AX$5:$AX$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(SMALL(INDIRECT(\"'\"&MID(CELL(\"filename\",K32),FIND(\"]\",CELL(\"filename\",K32))+1,255)&\"'!\"&ADDRESS(ROW($AU$5),COLUMN($AX$4))&\":\"&ADDRESS((ROW($AU$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AX$4))),ROWS($AU$5:$AU36)),error_term)","v":{"$error":"#N/A"}},32,null,null,null,{"$f":"$R$80","v":-4},{"$f":"$S$80","v":-3},{"$f":"$T$80","v":-2},{"$f":"$U$80","v":-1},{"$f":"$V$80","v":0}]
[{"$f":"Companies!$B30","v":""},{"$f":"IF($A37=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A37,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A37,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A37,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A37,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A37=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A37,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A37,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A37,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A37,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A37=\"\",error_term,IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A37,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A37,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$7,Data!$A$5:$EK$5,0)),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A37,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A37,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$8,Data!$A$5:$EK$5,0))),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($A$10:$B$49,MATCH($H37,$B$10:$B$49,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A28),FIND(\"]\",CELL(\"filename\",A28))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+40-COUNTIF($B$10:$B$49,error_term)),COLUMN($B$9))),ROWS($F$10:$F37)),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($F37=\"\",error_term,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($F37,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($F37,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(J$9,Data!$A$5:$EK$5,0)))","v":{"$error":"#N/A"}},{"$f":"IFERROR((H37/SUM(INDIRECT(\"'\"&MID(CELL(\"filename\",A28),FIND(\"]\",CELL(\"filename\",A28))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+MAX(Data!$B$6:$B$605)),COLUMN($B$9)))))*100+$K36,error_term)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Companies!$B35","v":""},{"$f":"IF($AM37=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM37,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM37,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AN$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},{"$f":"IF($AM37=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM37,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM37,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AO$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($AM$5:$AM$44,MATCH($AR37,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A33),FIND(\"]\",CELL(\"filename\",A33))+1,255)&\"'!\"&ADDRESS(ROW($AM$5),COLUMN($AN$4))&\":\"&ADDRESS((ROW($AM$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AN$4))),ROWS($AM$5:$AM37)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(INDEX($AO$5:$AO$44,MATCH($AR37,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},null,{"$f":"Companies!$B35","v":""},{"$f":"IF($AU37=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU37,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU37,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU37,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU37,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($AU37=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU37,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU37,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU37,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU37,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU37,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU37,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0)),\"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU37,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU37,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\"))","v":""},null,{"$f":"IFERROR(INDEX($AU$5:$AX$44,MATCH($BC37,$AX$5:$AX$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(SMALL(INDIRECT(\"'\"&MID(CELL(\"filename\",K33),FIND(\"]\",CELL(\"filename\",K33))+1,255)&\"'!\"&ADDRESS(ROW($AU$5),COLUMN($AX$4))&\":\"&ADDRESS((ROW($AU$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AX$4))),ROWS($AU$5:$AU37)),error_term)","v":{"$error":"#N/A"}},33,null,1,{"$f":"BG27","v":"Electricity and Gas"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BH$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$BL$6:$BL$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF37),SUMIFS(Data!$EF$6:$EF$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF37)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BI$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$BL$6:$BL$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF37),SUMIFS(Data!$EF$6:$EF$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF37)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BJ$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$BL$6:$BL$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF37),SUMIFS(Data!$EF$6:$EF$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF37)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BK$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$BL$6:$BL$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF37),SUMIFS(Data!$EF$6:$EF$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF37)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BL$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$BL$6:$BL$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF37),SUMIFS(Data!$EF$6:$EF$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF37)),\"--\")","v":"--"}]
[{"$f":"Companies!$B31","v":""},{"$f":"IF($A38=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A38,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A38,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A38,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A38,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A38=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A38,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A38,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A38,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A38,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A38=\"\",error_term,IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A38,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A38,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$7,Data!$A$5:$EK$5,0)),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A38,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A38,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$8,Data!$A$5:$EK$5,0))),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($A$10:$B$49,MATCH($H38,$B$10:$B$49,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A29),FIND(\"]\",CELL(\"filename\",A29))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+40-COUNTIF($B$10:$B$49,error_term)),COLUMN($B$9))),ROWS($F$10:$F38)),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($F38=\"\",error_term,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($F38,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($F38,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(J$9,Data!$A$5:$EK$5,0)))","v":{"$error":"#N/A"}},{"$f":"IFERROR((H38/SUM(INDIRECT(\"'\"&MID(CELL(\"filename\",A29),FIND(\"]\",CELL(\"filename\",A29))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+MAX(Data!$B$6:$B$605)),COLUMN($B$9)))))*100+$K37,error_term)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Companies!$B36","v":""},{"$f":"IF($AM38=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM38,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM38,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AN$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},{"$f":"IF($AM38=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM38,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM38,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AO$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($AM$5:$AM$44,MATCH($AR38,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A34),FIND(\"]\",CELL(\"filename\",A34))+1,255)&\"'!\"&ADDRESS(ROW($AM$5),COLUMN($AN$4))&\":\"&ADDRESS((ROW($AM$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AN$4))),ROWS($AM$5:$AM38)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(INDEX($AO$5:$AO$44,MATCH($AR38,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},null,{"$f":"Companies!$B36","v":""},{"$f":"IF($AU38=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU38,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU38,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU38,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU38,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($AU38=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU38,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU38,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU38,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU38,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU38,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU38,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0)),\"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU38,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU38,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\"))","v":""},null,{"$f":"IFERROR(INDEX($AU$5:$AX$44,MATCH($BC38,$AX$5:$AX$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(SMALL(INDIRECT(\"'\"&MID(CELL(\"filename\",K34),FIND(\"]\",CELL(\"filename\",K34))+1,255)&\"'!\"&ADDRESS(ROW($AU$5),COLUMN($AX$4))&\":\"&ADDRESS((ROW($AU$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AX$4))),ROWS($AU$5:$AU38)),error_term)","v":{"$error":"#N/A"}},34,null,2,{"$f":"BG28","v":"Mining"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BH$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$BL$6:$BL$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF38),SUMIFS(Data!$EF$6:$EF$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF38)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BI$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$BL$6:$BL$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF38),SUMIFS(Data!$EF$6:$EF$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF38)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BJ$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$BL$6:$BL$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF38),SUMIFS(Data!$EF$6:$EF$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF38)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BK$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$BL$6:$BL$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF38),SUMIFS(Data!$EF$6:$EF$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF38)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BL$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$BL$6:$BL$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF38),SUMIFS(Data!$EF$6:$EF$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF38)),\"--\")","v":"--"}]
[{"$f":"Companies!$B32","v":""},{"$f":"IF($A39=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A39,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A39,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A39,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A39,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A39=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A39,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A39,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A39,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A39,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A39=\"\",error_term,IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A39,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A39,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$7,Data!$A$5:$EK$5,0)),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A39,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A39,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$8,Data!$A$5:$EK$5,0))),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($A$10:$B$49,MATCH($H39,$B$10:$B$49,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A30),FIND(\"]\",CELL(\"filename\",A30))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+40-COUNTIF($B$10:$B$49,error_term)),COLUMN($B$9))),ROWS($F$10:$F39)),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($F39=\"\",error_term,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($F39,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($F39,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(J$9,Data!$A$5:$EK$5,0)))","v":{"$error":"#N/A"}},{"$f":"IFERROR((H39/SUM(INDIRECT(\"'\"&MID(CELL(\"filename\",A30),FIND(\"]\",CELL(\"filename\",A30))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+MAX(Data!$B$6:$B$605)),COLUMN($B$9)))))*100+$K38,error_term)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Companies!$B37","v":""},{"$f":"IF($AM39=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM39,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM39,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AN$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},{"$f":"IF($AM39=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM39,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM39,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AO$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($AM$5:$AM$44,MATCH($AR39,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A35),FIND(\"]\",CELL(\"filename\",A35))+1,255)&\"'!\"&ADDRESS(ROW($AM$5),COLUMN($AN$4))&\":\"&ADDRESS((ROW($AM$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AN$4))),ROWS($AM$5:$AM39)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(INDEX($AO$5:$AO$44,MATCH($AR39,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},null,{"$f":"Companies!$B37","v":""},{"$f":"IF($AU39=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU39,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU39,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU39,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU39,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($AU39=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU39,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU39,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU39,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU39,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU39,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU39,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0)),\"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU39,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU39,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\"))","v":""},null,{"$f":"IFERROR(INDEX($AU$5:$AX$44,MATCH($BC39,$AX$5:$AX$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(SMALL(INDIRECT(\"'\"&MID(CELL(\"filename\",K35),FIND(\"]\",CELL(\"filename\",K35))+1,255)&\"'!\"&ADDRESS(ROW($AU$5),COLUMN($AX$4))&\":\"&ADDRESS((ROW($AU$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AX$4))),ROWS($AU$5:$AU39)),error_term)","v":{"$error":"#N/A"}},35,null,3,"Transportation",{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BH$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$BL$6:$BL$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF39),SUMIFS(Data!$EF$6:$EF$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF39)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BI$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$BL$6:$BL$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF39),SUMIFS(Data!$EF$6:$EF$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF39)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BJ$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$BL$6:$BL$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF39),SUMIFS(Data!$EF$6:$EF$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF39)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BK$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$BL$6:$BL$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF39),SUMIFS(Data!$EF$6:$EF$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF39)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BL$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$BL$6:$BL$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF39),SUMIFS(Data!$EF$6:$EF$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF39)),\"--\")","v":"--"}]
[{"$f":"Companies!$B33","v":""},{"$f":"IF($A40=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A40,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A40,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A40,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A40,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A40=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A40,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A40,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A40,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A40,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A40=\"\",error_term,IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A40,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A40,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$7,Data!$A$5:$EK$5,0)),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A40,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A40,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$8,Data!$A$5:$EK$5,0))),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($A$10:$B$49,MATCH($H40,$B$10:$B$49,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A31),FIND(\"]\",CELL(\"filename\",A31))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+40-COUNTIF($B$10:$B$49,error_term)),COLUMN($B$9))),ROWS($F$10:$F40)),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($F40=\"\",error_term,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($F40,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($F40,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(J$9,Data!$A$5:$EK$5,0)))","v":{"$error":"#N/A"}},{"$f":"IFERROR((H40/SUM(INDIRECT(\"'\"&MID(CELL(\"filename\",A31),FIND(\"]\",CELL(\"filename\",A31))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+MAX(Data!$B$6:$B$605)),COLUMN($B$9)))))*100+$K39,error_term)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Companies!$B38","v":""},{"$f":"IF($AM40=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM40,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM40,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AN$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},{"$f":"IF($AM40=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM40,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM40,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AO$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($AM$5:$AM$44,MATCH($AR40,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A36),FIND(\"]\",CELL(\"filename\",A36))+1,255)&\"'!\"&ADDRESS(ROW($AM$5),COLUMN($AN$4))&\":\"&ADDRESS((ROW($AM$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AN$4))),ROWS($AM$5:$AM40)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(INDEX($AO$5:$AO$44,MATCH($AR40,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},null,{"$f":"Companies!$B38","v":""},{"$f":"IF($AU40=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU40,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU40,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU40,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU40,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($AU40=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU40,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU40,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU40,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU40,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU40,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU40,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0)),\"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU40,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU40,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\"))","v":""},null,{"$f":"IFERROR(INDEX($AU$5:$AX$44,MATCH($BC40,$AX$5:$AX$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(SMALL(INDIRECT(\"'\"&MID(CELL(\"filename\",K36),FIND(\"]\",CELL(\"filename\",K36))+1,255)&\"'!\"&ADDRESS(ROW($AU$5),COLUMN($AX$4))&\":\"&ADDRESS((ROW($AU$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AX$4))),ROWS($AU$5:$AU40)),error_term)","v":{"$error":"#N/A"}},36,null,4,"Water Utilities",{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BH$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$BL$6:$BL$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF40),SUMIFS(Data!$EF$6:$EF$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF40)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BI$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$BL$6:$BL$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF40),SUMIFS(Data!$EF$6:$EF$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF40)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BJ$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$BL$6:$BL$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF40),SUMIFS(Data!$EF$6:$EF$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF40)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BK$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$BL$6:$BL$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF40),SUMIFS(Data!$EF$6:$EF$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF40)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BL$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$BL$6:$BL$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF40),SUMIFS(Data!$EF$6:$EF$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF40)),\"--\")","v":"--"}]
[{"$f":"Companies!$B34","v":""},{"$f":"IF($A41=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A41,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A41,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A41,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A41,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A41=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A41,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A41,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A41,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A41,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A41=\"\",error_term,IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A41,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A41,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$7,Data!$A$5:$EK$5,0)),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A41,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A41,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$8,Data!$A$5:$EK$5,0))),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($A$10:$B$49,MATCH($H41,$B$10:$B$49,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A32),FIND(\"]\",CELL(\"filename\",A32))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+40-COUNTIF($B$10:$B$49,error_term)),COLUMN($B$9))),ROWS($F$10:$F41)),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($F41=\"\",error_term,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($F41,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($F41,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(J$9,Data!$A$5:$EK$5,0)))","v":{"$error":"#N/A"}},{"$f":"IFERROR((H41/SUM(INDIRECT(\"'\"&MID(CELL(\"filename\",A32),FIND(\"]\",CELL(\"filename\",A32))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+MAX(Data!$B$6:$B$605)),COLUMN($B$9)))))*100+$K40,error_term)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Companies!$B39","v":""},{"$f":"IF($AM41=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM41,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM41,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AN$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},{"$f":"IF($AM41=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM41,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM41,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AO$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($AM$5:$AM$44,MATCH($AR41,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A37),FIND(\"]\",CELL(\"filename\",A37))+1,255)&\"'!\"&ADDRESS(ROW($AM$5),COLUMN($AN$4))&\":\"&ADDRESS((ROW($AM$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AN$4))),ROWS($AM$5:$AM41)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(INDEX($AO$5:$AO$44,MATCH($AR41,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},null,{"$f":"Companies!$B39","v":""},{"$f":"IF($AU41=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU41,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU41,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU41,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU41,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($AU41=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU41,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU41,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU41,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU41,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU41,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU41,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0)),\"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU41,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU41,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\"))","v":""},null,{"$f":"IFERROR(INDEX($AU$5:$AX$44,MATCH($BC41,$AX$5:$AX$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(SMALL(INDIRECT(\"'\"&MID(CELL(\"filename\",K37),FIND(\"]\",CELL(\"filename\",K37))+1,255)&\"'!\"&ADDRESS(ROW($AU$5),COLUMN($AX$4))&\":\"&ADDRESS((ROW($AU$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AX$4))),ROWS($AU$5:$AU41)),error_term)","v":{"$error":"#N/A"}},37,null,5,"Other activities",{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BH$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$BL$6:$BL$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF41),SUMIFS(Data!$EF$6:$EF$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF41)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BI$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$BL$6:$BL$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF41),SUMIFS(Data!$EF$6:$EF$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF41)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BJ$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$BL$6:$BL$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF41),SUMIFS(Data!$EF$6:$EF$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF41)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BK$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$BL$6:$BL$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF41),SUMIFS(Data!$EF$6:$EF$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF41)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BL$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$BL$6:$BL$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF41),SUMIFS(Data!$EF$6:$EF$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF41)),\"--\")","v":"--"}]
[{"$f":"Companies!$B35","v":""},{"$f":"IF($A42=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A42,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A42,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A42,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A42,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A42=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A42,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A42,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A42,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A42,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A42=\"\",error_term,IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A42,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A42,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$7,Data!$A$5:$EK$5,0)),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A42,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A42,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$8,Data!$A$5:$EK$5,0))),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($A$10:$B$49,MATCH($H42,$B$10:$B$49,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A33),FIND(\"]\",CELL(\"filename\",A33))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+40-COUNTIF($B$10:$B$49,error_term)),COLUMN($B$9))),ROWS($F$10:$F42)),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($F42=\"\",error_term,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($F42,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($F42,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(J$9,Data!$A$5:$EK$5,0)))","v":{"$error":"#N/A"}},{"$f":"IFERROR((H42/SUM(INDIRECT(\"'\"&MID(CELL(\"filename\",A33),FIND(\"]\",CELL(\"filename\",A33))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+MAX(Data!$B$6:$B$605)),COLUMN($B$9)))))*100+$K41,error_term)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Companies!$B40","v":""},{"$f":"IF($AM42=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM42,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM42,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AN$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},{"$f":"IF($AM42=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM42,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM42,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AO$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($AM$5:$AM$44,MATCH($AR42,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A38),FIND(\"]\",CELL(\"filename\",A38))+1,255)&\"'!\"&ADDRESS(ROW($AM$5),COLUMN($AN$4))&\":\"&ADDRESS((ROW($AM$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AN$4))),ROWS($AM$5:$AM42)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(INDEX($AO$5:$AO$44,MATCH($AR42,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},null,{"$f":"Companies!$B40","v":""},{"$f":"IF($AU42=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU42,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU42,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU42,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU42,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($AU42=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU42,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU42,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU42,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU42,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU42,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU42,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0)),\"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU42,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU42,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\"))","v":""},null,{"$f":"IFERROR(INDEX($AU$5:$AX$44,MATCH($BC42,$AX$5:$AX$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(SMALL(INDIRECT(\"'\"&MID(CELL(\"filename\",K38),FIND(\"]\",CELL(\"filename\",K38))+1,255)&\"'!\"&ADDRESS(ROW($AU$5),COLUMN($AX$4))&\":\"&ADDRESS((ROW($AU$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AX$4))),ROWS($AU$5:$AU42)),error_term)","v":{"$error":"#N/A"}},38,null,6,"Other Industries",{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BH$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$BL$6:$BL$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF42),SUMIFS(Data!$EF$6:$EF$605,Data!$P$6:$P$605,'Portfolio Level'!BH$6,Data!$C$6:$C$605,'Portfolio Level'!$BF42)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BI$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$BL$6:$BL$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF42),SUMIFS(Data!$EF$6:$EF$605,Data!$P$6:$P$605,'Portfolio Level'!BI$6,Data!$C$6:$C$605,'Portfolio Level'!$BF42)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BJ$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$BL$6:$BL$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF42),SUMIFS(Data!$EF$6:$EF$605,Data!$P$6:$P$605,'Portfolio Level'!BJ$6,Data!$C$6:$C$605,'Portfolio Level'!$BF42)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BK$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$BL$6:$BL$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF42),SUMIFS(Data!$EF$6:$EF$605,Data!$P$6:$P$605,'Portfolio Level'!BK$6,Data!$C$6:$C$605,'Portfolio Level'!$BF42)),\"--\")","v":"--"},{"$f":"IF(ISNUMBER(MATCH('Portfolio Level'!BL$6,Data!$P$6:$P$605,0)),IF($A$1=1,SUMIFS(Data!$BL$6:$BL$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF42),SUMIFS(Data!$EF$6:$EF$605,Data!$P$6:$P$605,'Portfolio Level'!BL$6,Data!$C$6:$C$605,'Portfolio Level'!$BF42)),\"--\")","v":"--"}]
[{"$f":"Companies!$B36","v":""},{"$f":"IF($A43=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A43,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A43,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A43,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A43,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A43=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A43,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A43,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A43,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A43,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A43=\"\",error_term,IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A43,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A43,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$7,Data!$A$5:$EK$5,0)),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A43,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A43,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$8,Data!$A$5:$EK$5,0))),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($A$10:$B$49,MATCH($H43,$B$10:$B$49,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A34),FIND(\"]\",CELL(\"filename\",A34))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+40-COUNTIF($B$10:$B$49,error_term)),COLUMN($B$9))),ROWS($F$10:$F43)),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($F43=\"\",error_term,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($F43,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($F43,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(J$9,Data!$A$5:$EK$5,0)))","v":{"$error":"#N/A"}},{"$f":"IFERROR((H43/SUM(INDIRECT(\"'\"&MID(CELL(\"filename\",A34),FIND(\"]\",CELL(\"filename\",A34))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+MAX(Data!$B$6:$B$605)),COLUMN($B$9)))))*100+$K42,error_term)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Companies!$B41","v":""},{"$f":"IF($AM43=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM43,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM43,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AN$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},{"$f":"IF($AM43=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM43,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM43,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AO$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($AM$5:$AM$44,MATCH($AR43,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A39),FIND(\"]\",CELL(\"filename\",A39))+1,255)&\"'!\"&ADDRESS(ROW($AM$5),COLUMN($AN$4))&\":\"&ADDRESS((ROW($AM$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AN$4))),ROWS($AM$5:$AM43)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(INDEX($AO$5:$AO$44,MATCH($AR43,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},null,{"$f":"Companies!$B41","v":""},{"$f":"IF($AU43=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU43,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU43,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU43,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU43,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($AU43=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU43,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU43,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU43,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU43,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU43,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU43,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0)),\"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU43,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU43,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\"))","v":""},null,{"$f":"IFERROR(INDEX($AU$5:$AX$44,MATCH($BC43,$AX$5:$AX$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(SMALL(INDIRECT(\"'\"&MID(CELL(\"filename\",K39),FIND(\"]\",CELL(\"filename\",K39))+1,255)&\"'!\"&ADDRESS(ROW($AU$5),COLUMN($AX$4))&\":\"&ADDRESS((ROW($AU$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AX$4))),ROWS($AU$5:$AU43)),error_term)","v":{"$error":"#N/A"}},39,null,null,"Total",{"$f":"IF(AND(BH37=\"--\",BH38=\"--\",BH39=\"--\",BH40=\"--\",BH41=\"--\",BH42=\"--\"),\"--\",SUM(BH37:BH42))","v":"--"},{"$f":"IF(AND(BI37=\"--\",BI38=\"--\",BI39=\"--\",BI40=\"--\",BI41=\"--\",BI42=\"--\"),\"--\",SUM(BI37:BI42))","v":"--"},{"$f":"IF(AND(BJ37=\"--\",BJ38=\"--\",BJ39=\"--\",BJ40=\"--\",BJ41=\"--\",BJ42=\"--\"),\"--\",SUM(BJ37:BJ42))","v":"--"},{"$f":"IF(AND(BK37=\"--\",BK38=\"--\",BK39=\"--\",BK40=\"--\",BK41=\"--\",BK42=\"--\"),\"--\",SUM(BK37:BK42))","v":"--"},{"$f":"IF(AND(BL37=\"--\",BL38=\"--\",BL39=\"--\",BL40=\"--\",BL41=\"--\",BL42=\"--\"),\"--\",SUM(BL37:BL42))","v":"--"}]
[{"$f":"Companies!$B37","v":""},{"$f":"IF($A44=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A44,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A44,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A44,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A44,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A44=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A44,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A44,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A44,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A44,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A44=\"\",error_term,IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A44,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A44,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$7,Data!$A$5:$EK$5,0)),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A44,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A44,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$8,Data!$A$5:$EK$5,0))),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($A$10:$B$49,MATCH($H44,$B$10:$B$49,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A35),FIND(\"]\",CELL(\"filename\",A35))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+40-COUNTIF($B$10:$B$49,error_term)),COLUMN($B$9))),ROWS($F$10:$F44)),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($F44=\"\",error_term,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($F44,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($F44,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(J$9,Data!$A$5:$EK$5,0)))","v":{"$error":"#N/A"}},{"$f":"IFERROR((H44/SUM(INDIRECT(\"'\"&MID(CELL(\"filename\",A35),FIND(\"]\",CELL(\"filename\",A35))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+MAX(Data!$B$6:$B$605)),COLUMN($B$9)))))*100+$K43,error_term)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Companies!$B42","v":""},{"$f":"IF($AM44=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM44,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM44,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AN$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},{"$f":"IF($AM44=\"\",error_term,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AM44,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AM44,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AO$4,Data!$A$5:$EK$5,0)),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($AM$5:$AM$44,MATCH($AR44,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A40),FIND(\"]\",CELL(\"filename\",A40))+1,255)&\"'!\"&ADDRESS(ROW($AM$5),COLUMN($AN$4))&\":\"&ADDRESS((ROW($AM$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AN$4))),ROWS($AM$5:$AM44)),error_term)","v":{"$error":"#N/A"}},{"$f":"IFERROR(INDEX($AO$5:$AO$44,MATCH($AR44,$AN$5:AN$44,0),1),error_term)","v":{"$error":"#N/A"}},null,{"$f":"Companies!$B42","v":""},{"$f":"IF($AU44=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU44,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU44,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU44,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU44,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($AU44=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU44,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU44,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU44,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU44,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU44,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU44,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0)),\"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU44,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU44,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\"))","v":""},null,{"$f":"IFERROR(INDEX($AU$5:$AX$44,MATCH($BC44,$AX$5:$AX$44,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IFERROR(SMALL(INDIRECT(\"'\"&MID(CELL(\"filename\",K40),FIND(\"]\",CELL(\"filename\",K40))+1,255)&\"'!\"&ADDRESS(ROW($AU$5),COLUMN($AX$4))&\":\"&ADDRESS((ROW($AU$5)-1+MAX(Data!$B$6:$B$605)),COLUMN($AX$4))),ROWS($AU$5:$AU44)),error_term)","v":{"$error":"#N/A"}},40]
[{"$f":"Companies!$B38","v":""},{"$f":"IF($A45=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A45,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A45,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A45,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A45,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A45=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A45,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A45,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A45,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A45,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A45=\"\",error_term,IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A45,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A45,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$7,Data!$A$5:$EK$5,0)),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A45,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A45,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$8,Data!$A$5:$EK$5,0))),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($A$10:$B$49,MATCH($H45,$B$10:$B$49,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A36),FIND(\"]\",CELL(\"filename\",A36))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+40-COUNTIF($B$10:$B$49,error_term)),COLUMN($B$9))),ROWS($F$10:$F45)),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($F45=\"\",error_term,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($F45,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($F45,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(J$9,Data!$A$5:$EK$5,0)))","v":{"$error":"#N/A"}},{"$f":"IFERROR((H45/SUM(INDIRECT(\"'\"&MID(CELL(\"filename\",A36),FIND(\"]\",CELL(\"filename\",A36))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+MAX(Data!$B$6:$B$605)),COLUMN($B$9)))))*100+$K44,error_term)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AU45=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU45,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU45,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU45,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU45,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AV$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($AU45=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU45,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU45,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0)), \"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU45,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU45,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AW$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\")))","v":{"$error":"#N/A"}},{"$f":"IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU45,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU45,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0)),\"\"),IFERROR(((INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU45,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($AU45,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(AX$2,Data!$A$5:$EK$5,0))*Data!$G$3)/($AR$48*10^9))*100,\"\"))","v":""}]
[{"$f":"Companies!$B39","v":""},{"$f":"IF($A46=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A46,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A46,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A46,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A46,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A46=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A46,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A46,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A46,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A46,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A46=\"\",error_term,IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A46,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A46,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$7,Data!$A$5:$EK$5,0)),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A46,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A46,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$8,Data!$A$5:$EK$5,0))),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($A$10:$B$49,MATCH($H46,$B$10:$B$49,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A37),FIND(\"]\",CELL(\"filename\",A37))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+40-COUNTIF($B$10:$B$49,error_term)),COLUMN($B$9))),ROWS($F$10:$F46)),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($F46=\"\",error_term,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($F46,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($F46,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(J$9,Data!$A$5:$EK$5,0)))","v":{"$error":"#N/A"}},{"$f":"IFERROR((H46/SUM(INDIRECT(\"'\"&MID(CELL(\"filename\",A37),FIND(\"]\",CELL(\"filename\",A37))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+MAX(Data!$B$6:$B$605)),COLUMN($B$9)))))*100+$K45,error_term)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GDP data",null,null,null,null,null,null,null,"Risk Rating Table and Chart Data",{"$f":"R80","v":-4},null,null,{"$f":"S80","v":-3},null,null,{"$f":"T80","v":-2},null,null,{"$f":"U80","v":-1},null,null,{"$f":"V80","v":0}]
[{"$f":"Companies!$B40","v":""},{"$f":"IF($A47=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A47,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A47,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A47,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A47,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A47=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A47,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A47,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A47,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A47,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A47=\"\",error_term,IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A47,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A47,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$7,Data!$A$5:$EK$5,0)),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A47,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A47,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$8,Data!$A$5:$EK$5,0))),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($A$10:$B$49,MATCH($H47,$B$10:$B$49,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A38),FIND(\"]\",CELL(\"filename\",A38))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+40-COUNTIF($B$10:$B$49,error_term)),COLUMN($B$9))),ROWS($F$10:$F47)),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($F47=\"\",error_term,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($F47,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($F47,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(J$9,Data!$A$5:$EK$5,0)))","v":{"$error":"#N/A"}},{"$f":"IFERROR((H47/SUM(INDIRECT(\"'\"&MID(CELL(\"filename\",A38),FIND(\"]\",CELL(\"filename\",A38))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+MAX(Data!$B$6:$B$605)),COLUMN($B$9)))))*100+$K46,error_term)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Country",{"$f":"R107","v":-4},{"$f":"S107","v":-3},{"$f":"T107","v":-2},{"$f":"U107","v":-1},{"$f":"V107","v":0},null,null,"SOE","Risk Rating","Liabilities","Order","Risk Rating","Liabilities","Order","Risk Rating","Liabilities","Order","Risk Rating","Liabilities","Order","Risk Rating","Liabilities","Order"]
[{"$f":"Companies!$B41","v":""},{"$f":"IF($A48=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A48,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A48,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A48,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A48,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A48=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A48,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A48,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A48,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A48,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A48=\"\",error_term,IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A48,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A48,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$7,Data!$A$5:$EK$5,0)),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A48,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A48,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$8,Data!$A$5:$EK$5,0))),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($A$10:$B$49,MATCH($H48,$B$10:$B$49,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A39),FIND(\"]\",CELL(\"filename\",A39))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+40-COUNTIF($B$10:$B$49,error_term)),COLUMN($B$9))),ROWS($F$10:$F48)),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($F48=\"\",error_term,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($F48,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($F48,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(J$9,Data!$A$5:$EK$5,0)))","v":{"$error":"#N/A"}},{"$f":"IFERROR((H48/SUM(INDIRECT(\"'\"&MID(CELL(\"filename\",A39),FIND(\"]\",CELL(\"filename\",A39))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+MAX(Data!$B$6:$B$605)),COLUMN($B$9)))))*100+$K47,error_term)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Main!$E$4","v":0},{"$f":"INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH('Portfolio Level'!AN$47,GDP!$A$2:$BE$2,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH('Portfolio Level'!AO$47,GDP!$A$2:$BE$2,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH('Portfolio Level'!AP$47,GDP!$A$2:$BE$2,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH('Portfolio Level'!AQ$47,GDP!$A$2:$BE$2,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH('Portfolio Level'!AR$47,GDP!$A$2:$BE$2,0))","v":{"$error":"#N/A"}},null,null,{"$f":"Companies!B3","v":0},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU48,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU48,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU48,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU48,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU48,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU48,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},{"$f":"IF(AW48=\"\",\"\",COUNTIF($AW$48:$AW$87,\">=\"&AW48))","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU48,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU48,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU48,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU48,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU48,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU48,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},{"$f":"IF(AZ48=\"\",\"\",COUNTIF($AZ$48:$AZ$87,\">=\"&AZ48))","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU48,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU48,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU48,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU48,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU48,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU48,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},{"$f":"IF(BC48=\"\",\"\",COUNTIF($BC$48:$BC$87,\">=\"&BC48))","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU48,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU48,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU48,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU48,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU48,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU48,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},{"$f":"IF(BF48=\"\",\"\",COUNTIF($BF$48:$BF$87,\">=\"&BF48))","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU48,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU48,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU48,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU48,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU48,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU48,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},{"$f":"IF(BI48=\"\",\"\",COUNTIF($BI$48:$BI$87,\">=\"&BI48))","v":""}]
[{"$f":"Companies!$B42","v":""},{"$f":"IF($A49=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A49,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A49,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A49,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A49,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(B$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A49=\"\",error_term,IF($A$1=1,IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A49,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A49,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$7,Data!$A$5:$EK$5,0)),0),IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A49,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A49,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(C$8,Data!$A$5:$EK$5,0)),0)))","v":{"$error":"#N/A"}},{"$f":"IF($A49=\"\",error_term,IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A49,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A49,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$7,Data!$A$5:$EK$5,0)),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($A49,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($A49,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(D$8,Data!$A$5:$EK$5,0))),0))","v":{"$error":"#N/A"}},null,{"$f":"IFERROR(INDEX($A$10:$B$49,MATCH($H49,$B$10:$B$49,0),1),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IFERROR(LARGE(INDIRECT(\"'\"&MID(CELL(\"filename\",A40),FIND(\"]\",CELL(\"filename\",A40))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+40-COUNTIF($B$10:$B$49,error_term)),COLUMN($B$9))),ROWS($F$10:$F49)),error_term)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF($F49=\"\",error_term,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($F49,Companies!$B$3:$E$42,3,FALSE),VLOOKUP($F49,Companies!$B$3:$E$42,4,FALSE),$M$5),Data!$A$5:$A$605,0),MATCH(J$9,Data!$A$5:$EK$5,0)))","v":{"$error":"#N/A"}},{"$f":"IFERROR((H49/SUM(INDIRECT(\"'\"&MID(CELL(\"filename\",A40),FIND(\"]\",CELL(\"filename\",A40))+1,255)&\"'!\"&ADDRESS(ROW($A$10),COLUMN($B$9))&\":\"&ADDRESS((ROW($A$10)-1+MAX(Data!$B$6:$B$605)),COLUMN($B$9)))))*100+$K48,error_term)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Companies!B4","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU49,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU49,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU49,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU49,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU49,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU49,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},{"$f":"IF(AW49=\"\",\"\",COUNTIF($AW$48:$AW$87,\">=\"&AW49))","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU49,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU49,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU49,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU49,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU49,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU49,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},{"$f":"IF(AZ49=\"\",\"\",COUNTIF($AZ$48:$AZ$87,\">=\"&AZ49))","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU49,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU49,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU49,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU49,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU49,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU49,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},{"$f":"IF(BC49=\"\",\"\",COUNTIF($BC$48:$BC$87,\">=\"&BC49))","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU49,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU49,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU49,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU49,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU49,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU49,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},{"$f":"IF(BF49=\"\",\"\",COUNTIF($BF$48:$BF$87,\">=\"&BF49))","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU49,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU49,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU49,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU49,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU49,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU49,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},{"$f":"IF(BI49=\"\",\"\",COUNTIF($BI$48:$BI$87,\">=\"&BI49))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Companies!B5","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU50,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU50,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU50,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU50,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU50,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU50,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU50,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU50,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU50,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU50,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU50,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU50,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU50,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU50,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU50,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU50,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU50,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU50,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU50,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU50,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU50,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU50,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU50,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU50,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU50,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU50,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU50,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU50,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU50,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU50,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dynamic chart titles",null,null,null,null,null,null,null,{"$f":"Companies!B6","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU51,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU51,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU51,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU51,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU51,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU51,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU51,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU51,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU51,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU51,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU51,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU51,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU51,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU51,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU51,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU51,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU51,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU51,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU51,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU51,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU51,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU51,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU51,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU51,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU51,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU51,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU51,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU51,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU51,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU51,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title","Chart Location",null,null,null,null,null,null,{"$f":"Companies!B7","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU52,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU52,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU52,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU52,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU52,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU52,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU52,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU52,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU52,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU52,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU52,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU52,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU52,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU52,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU52,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU52,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU52,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU52,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU52,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU52,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU52,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU52,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU52,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU52,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU52,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU52,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU52,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU52,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU52,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU52,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D496","v":"Profit-Making Companies"},"Overview section",null,null,null,null,null,null,{"$f":"Companies!B8","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU53,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU53,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU53,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU53,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU53,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU53,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU53,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU53,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU53,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU53,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU53,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU53,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU53,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU53,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU53,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU53,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU53,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU53,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU53,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU53,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU53,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU53,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU53,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU53,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU53,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU53,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU53,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU53,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU53,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU53,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D497","v":"Sectoral Breakdown"},"Overview section",null,null,null,null,null,null,{"$f":"Companies!B9","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU54,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU54,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU54,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU54,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU54,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU54,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU54,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU54,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU54,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU54,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU54,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU54,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU54,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU54,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU54,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU54,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU54,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU54,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU54,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU54,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU54,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU54,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU54,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU54,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU54,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU54,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU54,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU54,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU54,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU54,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D498","v":"Ownership entity"},"Overview section",null,null,null,null,null,null,{"$f":"Companies!B10","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU55,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU55,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU55,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU55,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU55,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU55,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU55,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU55,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU55,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU55,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU55,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU55,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU55,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU55,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU55,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU55,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU55,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU55,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU55,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU55,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU55,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU55,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU55,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU55,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU55,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU55,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU55,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU55,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU55,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU55,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D499","v":"Legal Form"},"Overview section",null,null,null,null,null,null,{"$f":"Companies!B11","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU56,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU56,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU56,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU56,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU56,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU56,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU56,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU56,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU56,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU56,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU56,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU56,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU56,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU56,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU56,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU56,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU56,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU56,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU56,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU56,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU56,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU56,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU56,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU56,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU56,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU56,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU56,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU56,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU56,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU56,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D507&\" \n\"&\"(\"&M5&\", \"&$B$1&\")\"","v":"SOE Liquid Assets and Liabilities \n(2021,  )"},"Overview section",null,null,null,null,null,null,{"$f":"Companies!B12","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU57,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU57,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU57,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU57,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU57,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU57,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU57,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU57,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU57,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU57,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU57,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU57,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU57,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU57,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU57,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU57,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU57,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU57,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU57,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU57,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU57,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU57,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU57,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU57,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU57,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU57,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU57,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU57,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU57,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU57,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D477","v":"SOE Comparisons"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D500&\" \n\"&\"(\"&$B$1&\")\"","v":"Net Worth by Sector \n( )"},"Overview section",null,null,null,null,null,null,{"$f":"Companies!B13","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU58,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU58,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU58,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU58,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU58,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU58,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU58,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU58,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU58,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU58,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU58,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU58,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU58,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU58,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU58,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU58,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU58,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU58,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU58,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU58,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU58,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU58,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU58,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU58,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU58,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU58,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU58,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU58,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU58,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU58,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D501&\" \n\"&\"(\"&$B$1&\")\"","v":"Total Assets by Sector \n( )"},"Overview section",null,null,null,null,null,null,{"$f":"Companies!B14","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU59,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU59,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU59,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU59,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU59,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU59,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU59,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU59,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU59,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU59,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU59,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU59,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU59,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU59,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU59,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU59,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU59,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU59,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU59,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU59,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU59,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU59,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU59,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU59,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU59,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU59,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU59,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU59,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU59,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU59,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D502&\" \n\"&\"(\"&$B$1&\")\"","v":"Total Liabilities by Sector \n( )"},"Overview section",null,null,null,null,null,null,{"$f":"Companies!B15","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU60,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU60,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU60,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU60,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU60,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU60,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU60,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU60,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU60,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU60,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU60,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU60,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU60,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU60,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU60,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU60,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU60,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU60,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU60,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU60,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU60,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU60,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU60,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU60,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU60,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU60,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU60,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU60,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU60,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU60,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D503&\" \n\"&\"(\"&$B$1&\")\"","v":"Total Revenue by Sector \n( )"},"Overview section",null,null,null,null,null,null,{"$f":"Companies!B16","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU61,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU61,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU61,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU61,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU61,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU61,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU61,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU61,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU61,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU61,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU61,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU61,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU61,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU61,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU61,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU61,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU61,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU61,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU61,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU61,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU61,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU61,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU61,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU61,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU61,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU61,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU61,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU61,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU61,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU61,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D504&\" \n\"&\"(\"&$B$1&\", \"&'Language Tables'!D525&\")\"","v":"Assets and Return on Assets \n( , Indicator)"},"Overview section",null,null,null,null,null,null,{"$f":"Companies!B17","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU62,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU62,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU62,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU62,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU62,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU62,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU62,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU62,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU62,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU62,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU62,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU62,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU62,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU62,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU62,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU62,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU62,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU62,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU62,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU62,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU62,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU62,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU62,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU62,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU62,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU62,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU62,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU62,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU62,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU62,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D506&\" \n\"&\"(\"&M5&\", \"&$B$1&\")\"","v":"Share of Total Liabilities by SOE \n(2021,  )"},"Overview section",null,null,null,null,null,null,{"$f":"Companies!B18","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU63,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU63,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU63,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU63,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU63,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU63,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU63,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU63,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU63,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU63,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU63,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU63,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU63,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU63,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU63,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU63,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU63,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU63,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU63,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU63,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU63,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU63,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU63,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU63,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU63,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU63,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU63,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU63,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU63,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU63,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D508&\" \n\"&\"(\"&M5&\", \"&$B$1&\")\"","v":"SOE Liabilities and EBITDA \n(2021,  )"},"Overview section",null,null,null,null,null,null,{"$f":"Companies!B19","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU64,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU64,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU64,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU64,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU64,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU64,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU64,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU64,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU64,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU64,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU64,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU64,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU64,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU64,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU64,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU64,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU64,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU64,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU64,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU64,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU64,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU64,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU64,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU64,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU64,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU64,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU64,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU64,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU64,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU64,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D509&\" \n\"&\"(\"&M5&\", \"&'Language Tables'!D525&\")\"","v":"SOE Receivables and Payables \n(2021, Indicator)"},"Overview section",null,null,null,null,null,null,{"$f":"Companies!B20","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU65,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU65,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU65,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU65,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU65,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU65,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU65,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU65,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU65,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU65,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU65,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU65,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU65,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU65,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU65,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU65,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU65,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU65,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU65,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU65,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU65,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU65,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU65,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU65,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU65,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU65,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU65,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU65,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU65,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU65,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D505&\" \n\"&\"(\"&$B$1&\", \"&'Language Tables'!D525&\")\"","v":"Equity and Return on Equity \n( , Indicator)"},"Overview section",null,null,null,null,null,null,{"$f":"Companies!B21","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU66,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU66,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU66,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU66,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU66,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU66,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU66,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU66,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU66,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU66,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU66,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU66,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU66,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU66,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU66,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU66,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU66,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU66,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU66,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU66,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU66,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU66,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU66,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU66,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU66,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU66,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU66,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU66,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU66,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU66,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D511&\" \n\"&\"(\"&$B$1&\")\"","v":"Outstanding Stock \n( )"},"Government Transactions",null,null,null,null,null,null,{"$f":"Companies!B22","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU67,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU67,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU67,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU67,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU67,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU67,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU67,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU67,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU67,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU67,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU67,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU67,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU67,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU67,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU67,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU67,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU67,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU67,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU67,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU67,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU67,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU67,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU67,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU67,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU67,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU67,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU67,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU67,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU67,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU67,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D512&\" \n\"&\"(\"&$B$1&\")\"","v":"Repayments \n( )"},"Government Transactions",null,null,null,null,null,null,{"$f":"Companies!B23","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU68,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU68,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU68,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU68,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU68,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU68,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU68,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU68,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU68,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU68,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU68,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU68,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU68,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU68,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU68,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU68,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU68,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU68,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU68,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU68,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU68,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU68,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU68,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU68,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU68,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU68,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU68,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU68,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU68,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU68,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D518&\" \n\"&\"(\"&$B$1&\")\"","v":"Arrears & Defaults \n( )"},"Government Transactions",null,null,null,null,null,null,{"$f":"Companies!B24","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU69,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU69,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU69,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU69,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU69,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU69,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU69,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU69,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU69,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU69,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU69,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU69,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU69,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU69,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU69,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU69,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU69,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU69,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU69,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU69,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU69,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU69,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU69,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU69,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU69,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU69,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU69,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU69,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU69,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU69,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D517&\" \n\"&\"(\"&$B$1&\")\"","v":"Transfers & Equity Injections \n( )"},"Government Transactions",null,null,null,null,null,null,{"$f":"Companies!B25","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU70,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU70,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU70,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU70,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU70,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU70,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU70,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU70,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU70,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU70,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU70,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU70,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU70,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU70,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU70,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU70,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU70,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU70,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU70,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU70,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU70,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU70,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU70,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU70,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU70,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU70,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU70,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU70,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU70,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU70,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D524&\" \n\"&\"(\"&$B$1&\", \"&'Language Tables'!D525&\")\"","v":"Current Assets and Liabilities \n( , Indicator)"},"Selected Financial Indicators",null,null,null,null,null,null,{"$f":"Companies!B26","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU71,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU71,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU71,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU71,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU71,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU71,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU71,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU71,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU71,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU71,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU71,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU71,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU71,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU71,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU71,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU71,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU71,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU71,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU71,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU71,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU71,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU71,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU71,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU71,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU71,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU71,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU71,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU71,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU71,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU71,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D217&\" \n\"&\"(\"&$B$1&\")\"","v":"Total Liabilities \n( )"},"Summarized financial statements",null,null,null,null,null,null,{"$f":"Companies!B27","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU72,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU72,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU72,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU72,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU72,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU72,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU72,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU72,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU72,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU72,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU72,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU72,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU72,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU72,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU72,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU72,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU72,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU72,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU72,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU72,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU72,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU72,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU72,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU72,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU72,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU72,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU72,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU72,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU72,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU72,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D522&\" \n\"&\"(\"&M5&\", \"&$B$1&\")\"","v":"SOE Liability Size vs Overall Risk \n(2021,  )"},"Summarized financial statements",null,null,null,null,null,null,{"$f":"Companies!B28","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU73,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU73,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU73,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU73,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU73,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU73,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU73,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU73,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU73,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU73,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU73,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU73,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU73,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU73,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU73,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU73,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU73,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU73,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU73,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU73,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU73,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU73,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU73,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU73,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU73,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU73,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU73,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU73,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU73,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU73,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Companies!B29","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU74,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU74,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU74,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU74,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU74,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU74,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU74,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU74,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU74,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU74,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU74,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU74,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU74,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU74,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU74,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU74,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU74,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU74,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU74,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU74,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU74,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU74,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU74,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU74,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU74,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU74,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU74,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU74,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU74,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU74,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chart Legends",null,null,null,null,null,null,null,{"$f":"Companies!B30","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU75,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU75,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU75,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU75,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU75,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU75,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU75,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU75,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU75,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU75,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU75,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU75,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU75,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU75,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU75,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU75,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU75,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU75,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU75,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU75,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU75,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU75,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU75,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU75,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU75,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU75,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU75,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU75,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU75,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU75,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Legend","Chart Location",null,null,null,null,null,null,{"$f":"Companies!B31","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU76,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU76,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU76,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU76,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU76,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU76,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU76,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU76,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU76,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU76,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU76,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU76,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU76,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU76,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU76,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU76,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU76,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU76,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU76,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU76,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU76,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU76,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU76,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU76,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU76,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU76,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU76,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU76,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU76,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU76,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P189&\" (LHS)\"","v":"Total Assets (LHS)"},"Overview section",null,null,null,null,null,null,{"$f":"Companies!B32","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU77,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU77,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU77,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU77,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU77,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU77,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU77,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU77,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU77,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU77,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU77,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU77,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU77,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU77,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU77,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU77,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU77,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU77,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU77,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU77,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU77,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU77,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU77,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU77,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU77,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU77,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU77,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU77,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU77,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU77,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D478","v":"Government Transactions (Percent of GDP)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P111&\" (RHS)\"","v":"Return on Assets (RHS)"},"Overview section",null,null,null,null,null,null,{"$f":"Companies!B33","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU78,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU78,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU78,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU78,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU78,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU78,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU78,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU78,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU78,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU78,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU78,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU78,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU78,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU78,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU78,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU78,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU78,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU78,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU78,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU78,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU78,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU78,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU78,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU78,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU78,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU78,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU78,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU78,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU78,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU78,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P197&\" (LHS)\"","v":"Total Equity (LHS)"},"Overview section",null,null,null,null,null,null,{"$f":"Companies!B34","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU79,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU79,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU79,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU79,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU79,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU79,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU79,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU79,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU79,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU79,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU79,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU79,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU79,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU79,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU79,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU79,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU79,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU79,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU79,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU79,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU79,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU79,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU79,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU79,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU79,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU79,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU79,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU79,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU79,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU79,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S80-1","v":-4},{"$f":"T80-1","v":-3},{"$f":"U80-1","v":-2},{"$f":"V80-1","v":-1},{"$f":"MAX(Companies!$W$3:$W$17)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P112&\" (RHS)\"","v":"Return on Equity (RHS)"},"Overview section",null,null,null,null,null,null,{"$f":"Companies!B35","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU80,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU80,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU80,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU80,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU80,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU80,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU80,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU80,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU80,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU80,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU80,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU80,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU80,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU80,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU80,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU80,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU80,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU80,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU80,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU80,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU80,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU80,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU80,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU80,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU80,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU80,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU80,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU80,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU80,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU80,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D510","v":"Guaranteed Debt"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D523","v":"Cumulative Share"},"SOE Comparisons",null,null,null,null,null,null,{"$f":"Companies!B36","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU81,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU81,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU81,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU81,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU81,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU81,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU81,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU81,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU81,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU81,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU81,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU81,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU81,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU81,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU81,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU81,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU81,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU81,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU81,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU81,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU81,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU81,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU81,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU81,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU81,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU81,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU81,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU81,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU81,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU81,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D511","v":"Outstanding Stock"},null,{"$f":"IF('Portfolio Level'!R$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!R$80,Data!$BM$6:$BM$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!R$80,Data!$BM$6:$BM$605)*Data!$G$3)/(AN$48*10^9))*100))","v":"--"},{"$f":"IF('Portfolio Level'!S$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!S$80,Data!$BM$6:$BM$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!S$80,Data!$BM$6:$BM$605)*Data!$G$3)/(AO$48*10^9))*100))","v":"--"},{"$f":"IF('Portfolio Level'!T$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!T$80,Data!$BM$6:$BM$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!T$80,Data!$BM$6:$BM$605)*Data!$G$3)/(AP$48*10^9))*100))","v":"--"},{"$f":"IF('Portfolio Level'!U$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!U$80,Data!$BM$6:$BM$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!U$80,Data!$BM$6:$BM$605)*Data!$G$3)/(AQ$48*10^9))*100))","v":"--"},{"$f":"IFERROR(IF('Portfolio Level'!V$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!V$80,Data!$BM$6:$BM$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!V$80,Data!$BM$6:$BM$605)*Data!$G$3)/(AR$48*10^9))*100)),\"--\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D541","v":"Net Liquid Assets"},"SOE Comparisons",null,null,null,null,null,null,{"$f":"Companies!B37","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU82,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU82,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU82,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU82,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU82,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU82,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU82,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU82,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU82,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU82,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU82,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU82,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU82,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU82,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU82,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU82,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU82,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU82,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU82,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU82,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU82,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU82,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU82,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU82,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU82,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU82,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU82,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU82,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU82,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU82,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D512","v":"Repayments"},null,{"$f":"IF('Portfolio Level'!R$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!R$80,Data!$BN$6:$BN$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!R$80,Data!$BN$6:$BN$605)*Data!$G$3)/(AN$48*10^9))*100))","v":"--"},{"$f":"IF('Portfolio Level'!S$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!S$80,Data!$BN$6:$BN$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!S$80,Data!$BN$6:$BN$605)*Data!$G$3)/(AO$48*10^9))*100))","v":"--"},{"$f":"IF('Portfolio Level'!T$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!T$80,Data!$BN$6:$BN$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!T$80,Data!$BN$6:$BN$605)*Data!$G$3)/(AP$48*10^9))*100))","v":"--"},{"$f":"IF('Portfolio Level'!U$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!U$80,Data!$BN$6:$BN$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!U$80,Data!$BN$6:$BN$605)*Data!$G$3)/(AQ$48*10^9))*100))","v":"--"},{"$f":"IFERROR(IF('Portfolio Level'!V$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!V$80,Data!$BN$6:$BN$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!V$80,Data!$BN$6:$BN$605)*Data!$G$3)/(AR$48*10^9))*100)),\"--\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D542","v":"Liquid Assets"},"SOE Comparisons",null,null,null,null,null,null,{"$f":"Companies!B38","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU83,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU83,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU83,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU83,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU83,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU83,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU83,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU83,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU83,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU83,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU83,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU83,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU83,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU83,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU83,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU83,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU83,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU83,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU83,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU83,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU83,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU83,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU83,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU83,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU83,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU83,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU83,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU83,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU83,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU83,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D513","v":"Defaults"},null,{"$f":"IF('Portfolio Level'!R$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!R$80,Data!$BO$6:$BO$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!R$80,Data!$BO$6:$BO$605)*Data!$G$3)/(AN$48*10^9))*100))","v":"--"},{"$f":"IF('Portfolio Level'!S$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!S$80,Data!$BO$6:$BO$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!S$80,Data!$BO$6:$BO$605)*Data!$G$3)/(AO$48*10^9))*100))","v":"--"},{"$f":"IF('Portfolio Level'!T$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!T$80,Data!$BO$6:$BO$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!T$80,Data!$BO$6:$BO$605)*Data!$G$3)/(AP$48*10^9))*100))","v":"--"},{"$f":"IF('Portfolio Level'!U$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!U$80,Data!$BO$6:$BO$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!U$80,Data!$BO$6:$BO$605)*Data!$G$3)/(AQ$48*10^9))*100))","v":"--"},{"$f":"IFERROR(IF('Portfolio Level'!V$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!V$80,Data!$BO$6:$BO$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!V$80,Data!$BO$6:$BO$605)*Data!$G$3)/(AR$48*10^9))*100)),\"--\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D81","v":"Current Liabilities"},"SOE Comparisons",null,null,null,null,null,null,{"$f":"Companies!B39","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU84,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU84,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU84,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU84,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU84,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU84,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU84,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU84,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU84,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU84,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU84,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU84,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU84,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU84,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU84,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU84,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU84,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU84,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU84,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU84,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU84,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU84,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU84,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU84,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU84,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU84,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU84,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU84,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU84,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU84,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D514","v":"On Lending"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P193&\" (LHS)\"","v":"Total Liabilities (LHS)"},"SOE Comparisons",null,null,null,null,null,null,{"$f":"Companies!B40","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU85,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU85,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU85,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU85,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU85,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU85,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU85,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU85,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU85,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU85,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU85,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU85,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU85,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU85,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU85,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU85,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU85,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU85,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU85,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU85,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU85,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU85,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU85,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU85,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU85,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU85,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU85,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU85,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU85,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU85,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},""]
[{"$f":"Data!CE5","v":"Operating Profit Margin"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D511","v":"Outstanding Stock"},null,{"$f":"IF('Portfolio Level'!R$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!R$80,Data!$BP$6:$BP$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!R$80,Data!$BP$6:$BP$605)*Data!$G$3)/(AN$48*10^9))*100))","v":"--"},{"$f":"IF('Portfolio Level'!S$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!S$80,Data!$BP$6:$BP$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!S$80,Data!$BP$6:$BP$605)*Data!$G$3)/(AO$48*10^9))*100))","v":"--"},{"$f":"IF('Portfolio Level'!T$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!T$80,Data!$BP$6:$BP$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!T$80,Data!$BP$6:$BP$605)*Data!$G$3)/(AP$48*10^9))*100))","v":"--"},{"$f":"IF('Portfolio Level'!U$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!U$80,Data!$BP$6:$BP$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!U$80,Data!$BP$6:$BP$605)*Data!$G$3)/(AQ$48*10^9))*100))","v":"--"},{"$f":"IFERROR(IF('Portfolio Level'!V$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!V$80,Data!$BP$6:$BP$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!V$80,Data!$BP$6:$BP$605)*Data!$G$3)/(AR$48*10^9))*100)),\"--\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P185&\" (LHS)\"","v":"EBITDA (LHS)"},"SOE Comparisons",null,null,null,null,null,null,{"$f":"Companies!B41","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU86,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU86,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU86,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU86,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU86,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU86,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU86,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU86,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU86,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU86,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU86,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU86,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU86,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU86,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU86,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU86,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU86,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU86,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU86,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU86,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU86,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU86,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU86,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU86,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU86,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU86,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU86,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU86,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU86,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU86,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},""]
[{"$f":"Data!CF5","v":"Net Profit Margin"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D512","v":"Repayments"},null,{"$f":"IF('Portfolio Level'!R$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!R$80,Data!$BQ$6:$BQ$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!R$80,Data!$BQ$6:$BQ$605)*Data!$G$3)/(AN$48*10^9))*100))","v":"--"},{"$f":"IF('Portfolio Level'!S$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!S$80,Data!$BQ$6:$BQ$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!S$80,Data!$BQ$6:$BQ$605)*Data!$G$3)/(AO$48*10^9))*100))","v":"--"},{"$f":"IF('Portfolio Level'!T$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!T$80,Data!$BQ$6:$BQ$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!T$80,Data!$BQ$6:$BQ$605)*Data!$G$3)/(AP$48*10^9))*100))","v":"--"},{"$f":"IF('Portfolio Level'!U$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!U$80,Data!$BQ$6:$BQ$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!U$80,Data!$BQ$6:$BQ$605)*Data!$G$3)/(AQ$48*10^9))*100))","v":"--"},{"$f":"IFERROR(IF('Portfolio Level'!V$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!V$80,Data!$BQ$6:$BQ$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!V$80,Data!$BQ$6:$BQ$605)*Data!$G$3)/(AR$48*10^9))*100)),\"--\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P122&\" (RHS)\"","v":"Debt to EBITDA (RHS)"},"SOE Comparisons",null,null,null,null,null,null,{"$f":"Companies!B42","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU87,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU87,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU87,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU87,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU87,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU87,Companies!$B$3:$K$42,4,FALSE),$AV$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU87,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU87,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU87,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU87,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU87,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU87,Companies!$B$3:$K$42,4,FALSE),$AY$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU87,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU87,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU87,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU87,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU87,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU87,Companies!$B$3:$K$42,4,FALSE),$BB$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU87,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU87,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU87,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU87,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU87,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU87,Companies!$B$3:$K$42,4,FALSE),$BE$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},"",{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU87,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU87,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$DX$1),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU87,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU87,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$AO$1),INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($AU87,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($AU87,Companies!$B$3:$K$42,4,FALSE),$BH$46),Data!$A$5:$A$605,0),Data!$EA$1)),\"\")","v":""},""]
[{"$f":"Data!CH5","v":"Return on Assets"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D513","v":"Defaults"},null,{"$f":"IF('Portfolio Level'!R$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!R$80,Data!$BR$6:$BR$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!R$80,Data!$BR$6:$BR$605)*Data!$G$3)/(AN$48*10^9))*100))","v":"--"},{"$f":"IF('Portfolio Level'!S$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!S$80,Data!$BR$6:$BR$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!S$80,Data!$BR$6:$BR$605)*Data!$G$3)/(AO$48*10^9))*100))","v":"--"},{"$f":"IF('Portfolio Level'!T$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!T$80,Data!$BR$6:$BR$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!T$80,Data!$BR$6:$BR$605)*Data!$G$3)/(AP$48*10^9))*100))","v":"--"},{"$f":"IF('Portfolio Level'!U$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!U$80,Data!$BR$6:$BR$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!U$80,Data!$BR$6:$BR$605)*Data!$G$3)/(AQ$48*10^9))*100))","v":"--"},{"$f":"IFERROR(IF('Portfolio Level'!V$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!V$80,Data!$BR$6:$BR$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!V$80,Data!$BR$6:$BR$605)*Data!$G$3)/(AR$48*10^9))*100)),\"--\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P115&\" (RHS)\"","v":"Current Ratio (RHS)"},"Financial Indicators"]
[{"$f":"Data!CI5","v":"Return on Equity"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D516","v":"Loans"}]
[{"$f":"Data!CG5","v":"Cost Recovery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D511","v":"Outstanding Stock"},null,{"$f":"IF('Portfolio Level'!R$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!R$80,Data!$BS$6:$BS$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!R$80,Data!$BS$6:$BS$605)*Data!$G$3)/(AN$48*10^9))*100))","v":"--"},{"$f":"IF('Portfolio Level'!S$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!S$80,Data!$BS$6:$BS$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!S$80,Data!$BS$6:$BS$605)*Data!$G$3)/(AO$48*10^9))*100))","v":"--"},{"$f":"IF('Portfolio Level'!T$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!T$80,Data!$BS$6:$BS$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!T$80,Data!$BS$6:$BS$605)*Data!$G$3)/(AP$48*10^9))*100))","v":"--"},{"$f":"IF('Portfolio Level'!U$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!U$80,Data!$BS$6:$BS$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!U$80,Data!$BS$6:$BS$605)*Data!$G$3)/(AQ$48*10^9))*100))","v":"--"},{"$f":"IFERROR(IF('Portfolio Level'!V$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!V$80,Data!$BS$6:$BS$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!V$80,Data!$BS$6:$BS$605)*Data!$G$3)/(AR$48*10^9))*100)),\"--\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D512","v":"Repayments"},null,{"$f":"IF('Portfolio Level'!R$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!R$80,Data!$BT$6:$BT$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!R$80,Data!$BT$6:$BT$605)*Data!$G$3)/(AN$48*10^9))*100))","v":"--"},{"$f":"IF('Portfolio Level'!S$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!S$80,Data!$BT$6:$BT$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!S$80,Data!$BT$6:$BT$605)*Data!$G$3)/(AO$48*10^9))*100))","v":"--"},{"$f":"IF('Portfolio Level'!T$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!T$80,Data!$BT$6:$BT$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!T$80,Data!$BT$6:$BT$605)*Data!$G$3)/(AP$48*10^9))*100))","v":"--"},{"$f":"IF('Portfolio Level'!U$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!U$80,Data!$BT$6:$BT$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!U$80,Data!$BT$6:$BT$605)*Data!$G$3)/(AQ$48*10^9))*100))","v":"--"},{"$f":"IFERROR(IF('Portfolio Level'!V$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!V$80,Data!$BT$6:$BT$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!V$80,Data!$BT$6:$BT$605)*Data!$G$3)/(AR$48*10^9))*100)),\"--\")","v":0}]
[{"$f":"Data!BY5","v":"Current Ratio"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D513","v":"Defaults"},null,{"$f":"IF('Portfolio Level'!R$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!R$80,Data!$BU$6:$BU$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!R$80,Data!$BU$6:$BU$605)*Data!$G$3)/(AN$48*10^9))*100))","v":"--"},{"$f":"IF('Portfolio Level'!S$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!S$80,Data!$BU$6:$BU$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!S$80,Data!$BU$6:$BU$605)*Data!$G$3)/(AO$48*10^9))*100))","v":"--"},{"$f":"IF('Portfolio Level'!T$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!T$80,Data!$BU$6:$BU$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!T$80,Data!$BU$6:$BU$605)*Data!$G$3)/(AP$48*10^9))*100))","v":"--"},{"$f":"IF('Portfolio Level'!U$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!U$80,Data!$BU$6:$BU$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!U$80,Data!$BU$6:$BU$605)*Data!$G$3)/(AQ$48*10^9))*100))","v":"--"},{"$f":"IFERROR(IF('Portfolio Level'!V$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!V$80,Data!$BU$6:$BU$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!V$80,Data!$BU$6:$BU$605)*Data!$G$3)/(AR$48*10^9))*100)),\"--\")","v":0}]
[{"$f":"Data!BZ5","v":"Quick Ratio"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D517","v":"Transfers & Equity Injections"}]
[{"$f":"Data!CA5","v":"Debtor Turnover Days"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D147","v":"Current transfers"},null,{"$f":"IF('Portfolio Level'!R$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!R$80,Data!$BV$6:$BV$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!R$80,Data!$BV$6:$BV$605)*Data!$G$3)/(AN$48*10^9))*100))","v":"--"},{"$f":"IF('Portfolio Level'!S$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!S$80,Data!$BV$6:$BV$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!S$80,Data!$BV$6:$BV$605)*Data!$G$3)/(AO$48*10^9))*100))","v":"--"},{"$f":"IF('Portfolio Level'!T$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!T$80,Data!$BV$6:$BV$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!T$80,Data!$BV$6:$BV$605)*Data!$G$3)/(AP$48*10^9))*100))","v":"--"},{"$f":"IF('Portfolio Level'!U$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!U$80,Data!$BV$6:$BV$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!U$80,Data!$BV$6:$BV$605)*Data!$G$3)/(AQ$48*10^9))*100))","v":"--"},{"$f":"IFERROR(IF('Portfolio Level'!V$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!V$80,Data!$BV$6:$BV$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!V$80,Data!$BV$6:$BV$605)*Data!$G$3)/(AR$48*10^9))*100)),\"--\")","v":0}]
[{"$f":"Data!CB5","v":"Creditor Turnover Days"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D148","v":"Capital transfers"},null,{"$f":"IF('Portfolio Level'!R$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!R$80,Data!$BW$6:$BW$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!R$80,Data!$BW$6:$BW$605)*Data!$G$3)/(AN$48*10^9))*100))","v":"--"},{"$f":"IF('Portfolio Level'!S$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!S$80,Data!$BW$6:$BW$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!S$80,Data!$BW$6:$BW$605)*Data!$G$3)/(AO$48*10^9))*100))","v":"--"},{"$f":"IF('Portfolio Level'!T$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!T$80,Data!$BW$6:$BW$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!T$80,Data!$BW$6:$BW$605)*Data!$G$3)/(AP$48*10^9))*100))","v":"--"},{"$f":"IF('Portfolio Level'!U$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!U$80,Data!$BW$6:$BW$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!U$80,Data!$BW$6:$BW$605)*Data!$G$3)/(AQ$48*10^9))*100))","v":"--"},{"$f":"IFERROR(IF('Portfolio Level'!V$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!V$80,Data!$BW$6:$BW$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!V$80,Data!$BW$6:$BW$605)*Data!$G$3)/(AR$48*10^9))*100)),\"--\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D149","v":"Equity injections"},null,{"$f":"IF('Portfolio Level'!R$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!R$80,Data!$BX$6:$BX$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!R$80,Data!$BX$6:$BX$605)*Data!$G$3)/(AN$48*10^9))*100))","v":"--"},{"$f":"IF('Portfolio Level'!S$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!S$80,Data!$BX$6:$BX$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!S$80,Data!$BX$6:$BX$605)*Data!$G$3)/(AO$48*10^9))*100))","v":"--"},{"$f":"IF('Portfolio Level'!T$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!T$80,Data!$BX$6:$BX$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!T$80,Data!$BX$6:$BX$605)*Data!$G$3)/(AP$48*10^9))*100))","v":"--"},{"$f":"IF('Portfolio Level'!U$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!U$80,Data!$BX$6:$BX$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!U$80,Data!$BX$6:$BX$605)*Data!$G$3)/(AQ$48*10^9))*100))","v":"--"},{"$f":"IFERROR(IF('Portfolio Level'!V$80<First_Year,\"--\",IF($A$1=1,SUMIF(Data!$P$6:$P$605,'Portfolio Level'!V$80,Data!$BX$6:$BX$605),((SUMIF(Data!$P$6:$P$605,'Portfolio Level'!V$80,Data!$BX$6:$BX$605)*Data!$G$3)/(AR$48*10^9))*100)),\"--\")","v":0}]
[{"$f":"Data!CO5","v":"Debt to Assets"}]
[{"$f":"Data!CJ5","v":"Debt to Equity"}]
[{"$f":"Data!CK5","v":"Debt to EBITDA"}]
[{"$f":"Data!CM5","v":"Interest Coverage"}]
[{"$f":"Data!CN5","v":"Cash Interest Coverage"}]
[{"$f":"Data!CL5","v":"Debt Coverage"}]
[]
[{"$f":"Data!CP5","v":"Government transfers to Total Revenue"}]
[{"$f":"Data!CQ5","v":"50% Test"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D479","v":"Financial Indicators (Weighted Average for the entire portfolio)"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S107-1","v":-4},{"$f":"T107-1","v":-3},{"$f":"U107-1","v":-2},{"$f":"V107-1","v":-1},{"$f":"MAX(Companies!$W$3:$W$17)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Parameters!C3","v":"Profitability"},null,null,null,null,null,null,null,{"$f":"'Risk Tables'!$C$40","v":"Category 5"},null,{"$f":"'Language Tables'!$D$546","v":"Higher risk"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D40","v":"Operating Profit Margin"},null,{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A86,Aggregates!$B$2:$B$75,0),MATCH(R$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A86,Aggregates!$B$2:$B$75,0),MATCH(S$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A86,Aggregates!$B$2:$B$75,0),MATCH(T$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A86,Aggregates!$B$2:$B$75,0),MATCH(U$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A86,Aggregates!$B$2:$B$75,0),MATCH(V$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":""},null,{"$f":"'Risk Tables'!$C$41","v":"Category 4"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D39","v":"Net Profit Margin"},null,{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A87,Aggregates!$B$2:$B$75,0),MATCH(R$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A87,Aggregates!$B$2:$B$75,0),MATCH(S$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A87,Aggregates!$B$2:$B$75,0),MATCH(T$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A87,Aggregates!$B$2:$B$75,0),MATCH(U$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A87,Aggregates!$B$2:$B$75,0),MATCH(V$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":""},null,{"$f":"'Risk Tables'!$C$42","v":"Category 3"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Parameters!C4","v":"Return on Assets"},null,{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A88,Aggregates!$B$2:$B$75,0),MATCH(R$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A88,Aggregates!$B$2:$B$75,0),MATCH(S$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A88,Aggregates!$B$2:$B$75,0),MATCH(T$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A88,Aggregates!$B$2:$B$75,0),MATCH(U$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A88,Aggregates!$B$2:$B$75,0),MATCH(V$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":""},null,{"$f":"'Risk Tables'!$C$43","v":"Category 2"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Parameters!C5","v":"Return on Equity"},null,{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A89,Aggregates!$B$2:$B$75,0),MATCH(R$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A89,Aggregates!$B$2:$B$75,0),MATCH(S$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A89,Aggregates!$B$2:$B$75,0),MATCH(T$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A89,Aggregates!$B$2:$B$75,0),MATCH(U$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A89,Aggregates!$B$2:$B$75,0),MATCH(V$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":""},null,{"$f":"'Risk Tables'!$C$44","v":"Category 1"},null,{"$f":"'Language Tables'!$D$547","v":"Lower risk"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Parameters!C6","v":"Cost Recovery"},null,{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A90,Aggregates!$B$2:$B$75,0),MATCH(R$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A90,Aggregates!$B$2:$B$75,0),MATCH(S$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A90,Aggregates!$B$2:$B$75,0),MATCH(T$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A90,Aggregates!$B$2:$B$75,0),MATCH(U$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A90,Aggregates!$B$2:$B$75,0),MATCH(V$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Parameters!C7","v":"Liquidity"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Parameters!C8","v":"Current Ratio"},null,{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A92,Aggregates!$B$2:$B$75,0),MATCH(R$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A92,Aggregates!$B$2:$B$75,0),MATCH(S$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A92,Aggregates!$B$2:$B$75,0),MATCH(T$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A92,Aggregates!$B$2:$B$75,0),MATCH(U$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A92,Aggregates!$B$2:$B$75,0),MATCH(V$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Parameters!C9","v":"Quick Ratio"},null,{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A93,Aggregates!$B$2:$B$75,0),MATCH(R$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A93,Aggregates!$B$2:$B$75,0),MATCH(S$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A93,Aggregates!$B$2:$B$75,0),MATCH(T$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A93,Aggregates!$B$2:$B$75,0),MATCH(U$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A93,Aggregates!$B$2:$B$75,0),MATCH(V$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Parameters!C10","v":"Debtor Turnover Days"},null,{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A94,Aggregates!$B$2:$B$75,0),MATCH(R$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A94,Aggregates!$B$2:$B$75,0),MATCH(S$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A94,Aggregates!$B$2:$B$75,0),MATCH(T$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A94,Aggregates!$B$2:$B$75,0),MATCH(U$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A94,Aggregates!$B$2:$B$75,0),MATCH(V$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Parameters!C11","v":"Creditor Turnover Days"},null,{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A95,Aggregates!$B$2:$B$75,0),MATCH(R$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A95,Aggregates!$B$2:$B$75,0),MATCH(S$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A95,Aggregates!$B$2:$B$75,0),MATCH(T$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A95,Aggregates!$B$2:$B$75,0),MATCH(U$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A95,Aggregates!$B$2:$B$75,0),MATCH(V$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Parameters!C12","v":"Solvency"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Parameters!C13","v":"Debt to Assets"},null,{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A97,Aggregates!$B$2:$B$75,0),MATCH(R$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A97,Aggregates!$B$2:$B$75,0),MATCH(S$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A97,Aggregates!$B$2:$B$75,0),MATCH(T$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A97,Aggregates!$B$2:$B$75,0),MATCH(U$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A97,Aggregates!$B$2:$B$75,0),MATCH(V$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Parameters!C14","v":"Debt to Equity"},null,{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A98,Aggregates!$B$2:$B$75,0),MATCH(R$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A98,Aggregates!$B$2:$B$75,0),MATCH(S$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A98,Aggregates!$B$2:$B$75,0),MATCH(T$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A98,Aggregates!$B$2:$B$75,0),MATCH(U$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A98,Aggregates!$B$2:$B$75,0),MATCH(V$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Parameters!C15","v":"Debt to EBITDA"},null,{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A99,Aggregates!$B$2:$B$75,0),MATCH(R$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A99,Aggregates!$B$2:$B$75,0),MATCH(S$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A99,Aggregates!$B$2:$B$75,0),MATCH(T$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A99,Aggregates!$B$2:$B$75,0),MATCH(U$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A99,Aggregates!$B$2:$B$75,0),MATCH(V$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Parameters!C16","v":"Interest Coverage"},null,{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A100,Aggregates!$B$2:$B$75,0),MATCH(R$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A100,Aggregates!$B$2:$B$75,0),MATCH(S$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A100,Aggregates!$B$2:$B$75,0),MATCH(T$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A100,Aggregates!$B$2:$B$75,0),MATCH(U$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A100,Aggregates!$B$2:$B$75,0),MATCH(V$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Parameters!C17","v":"Cash Interest Coverage"},null,{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A101,Aggregates!$B$2:$B$75,0),MATCH(R$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A101,Aggregates!$B$2:$B$75,0),MATCH(S$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A101,Aggregates!$B$2:$B$75,0),MATCH(T$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A101,Aggregates!$B$2:$B$75,0),MATCH(U$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A101,Aggregates!$B$2:$B$75,0),MATCH(V$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Parameters!C18","v":"Debt Coverage"},null,{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A102,Aggregates!$B$2:$B$75,0),MATCH(R$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A102,Aggregates!$B$2:$B$75,0),MATCH(S$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A102,Aggregates!$B$2:$B$75,0),MATCH(T$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A102,Aggregates!$B$2:$B$75,0),MATCH(U$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A102,Aggregates!$B$2:$B$75,0),MATCH(V$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Parameters!C20","v":"Government Relationship"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Parameters!C21","v":"Government Transfers to Total Revenue"},null,{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A104,Aggregates!$B$2:$B$75,0),MATCH(R$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A104,Aggregates!$B$2:$B$75,0),MATCH(S$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A104,Aggregates!$B$2:$B$75,0),MATCH(T$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A104,Aggregates!$B$2:$B$75,0),MATCH(U$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A104,Aggregates!$B$2:$B$75,0),MATCH(V$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Parameters!C22","v":"50% Test"},null,{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A105,Aggregates!$B$2:$B$75,0),MATCH(R$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A105,Aggregates!$B$2:$B$75,0),MATCH(S$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A105,Aggregates!$B$2:$B$75,0),MATCH(T$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A105,Aggregates!$B$2:$B$75,0),MATCH(U$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Aggregates!$B$2:$Q$75,MATCH($A105,Aggregates!$B$2:$B$75,0),MATCH(V$107,Aggregates!$B$2:$Q$2,0)),\"--\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE('Language Tables'!D458,\" - \",'Language Tables'!D548)","v":"Overall Risk Rating - Weighted Average*"},null,{"$f":"B$243","v":"--"},{"$f":"C$243","v":"--"},{"$f":"D$243","v":"--"},{"$f":"E$243","v":"--"},{"$f":"F$243","v":"--"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D480&\": \"&Companies!$W$3","v":"Risk Distribution (Share of companies with each risk rating): 0"}]
["Ratio","Use_dummy","Ratio#",null,null,3,4,5,6,7,null,null,null,null,null,null,null,{"$f":"Parameters!D3","v":"Category 1"},{"$f":"Parameters!E3","v":"Category 2"},{"$f":"Parameters!F3","v":"Category 3"},{"$f":"Parameters!G3","v":"Category 4"},{"$f":"Parameters!H3","v":"Category 5"},{"$f":"'Language Tables'!D520","v":"Highest Risk SOE"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D458","v":"Overall Risk Rating"},{"$f":"'Language Tables'!D217","v":"Total Liabilities"}]
[{"$f":"P132","v":"Profitability"},null,null,"Ratio #","Ratio",{"$f":"R131","v":"Category 1"},{"$f":"S131","v":"Category 2"},{"$f":"T131","v":"Category 3"},{"$f":"U131","v":"Category 4"},{"$f":"V131","v":"Category 5"},null,null,null,null,null,{"$f":"P108","v":"Profitability"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR($BN132=\"\",BN132=FALSE),\"\",BN132)","v":""},{"$f":"IFERROR(IF($AI132<>\"\",IF(VLOOKUP($AI132,$AU$48:$BJ$87,14+3*($M$5-$V$182),FALSE)=\"\",0,VLOOKUP($AI132,$AU$48:$BJ$87,14+3*($M$5-$V$182),FALSE)),\"\"),\"\")","v":""},{"$f":"IFERROR(IF($AI132<>\"\",IF(VLOOKUP($AI132,$AU$48:$BJ$87,15+3*($M$5-$V$182),FALSE)=\"\",0,VLOOKUP($AI132,$AU$48:$BJ$87,15+3*($M$5-$V$182),FALSE)),\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF($M$5=$R$182,INDEX($AU$48:$AU$87,MATCH($AH132,$AX$48:$AX$87,0),1),IF($M$5=$S$182, INDEX($AU$48:$AU$87,MATCH($AH132,$BA$48:$BA$87,0),1), IF($M$5=$T$182, INDEX($AU$48:$AU$87,MATCH($AH132,$BD$48:$BD$87,0),1), IF($M$5=$U$182, INDEX($AU$48:$AU$87,MATCH($AH132,$BG$48:$BG$87,0),1), IF($M$5=$V$182, INDEX($AU$48:$AU$87,MATCH($AH132,$BJ$48:$BJ$87,0),1)))))),\"\")","v":false}]
[{"$f":"P133","v":"Return on Assets"},{"$f":"'Single Company Level'!G40","v":1},{"$f":"IF(B133<>0,SUM($B$133:$B133),\"\")","v":1},1,{"$f":"A134","v":"Return on Equity"},{"$f":"VLOOKUP($E133,$P$132:$V$149,F$131,FALSE)","v":""},"","","","",null,null,null,null,null,{"$f":"P111","v":"Return on Assets"},null,{"$f":"IFERROR(COUNTIF(Ratios!$S$248:$S$287,VLOOKUP(R$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$248:$S$287)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$248:$S$287,VLOOKUP(S$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$248:$S$287)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$248:$S$287,VLOOKUP(T$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$248:$S$287)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$248:$S$287,VLOOKUP(U$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$248:$S$287)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$248:$S$287,VLOOKUP(V$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$248:$S$287)*100,\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(_xlfn.AGGREGATE(5,3,Data!$EM$6:$EM$605),Data!$CH$6:$CH$605,0),6),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"AH132+1","v":2},{"$f":"IF(OR($BN133=\"\",BN133=FALSE),\"\",BN133)","v":""},{"$f":"IFERROR(IF($AI133<>\"\",IF(VLOOKUP($AI133,$AU$48:$BJ$87,14+3*($M$5-$V$182),FALSE)=\"\",0,VLOOKUP($AI133,$AU$48:$BJ$87,14+3*($M$5-$V$182),FALSE)),\"\"),\"\")","v":""},{"$f":"IFERROR(IF($AI133<>\"\",IF(VLOOKUP($AI133,$AU$48:$BJ$87,15+3*($M$5-$V$182),FALSE)=\"\",0,VLOOKUP($AI133,$AU$48:$BJ$87,15+3*($M$5-$V$182),FALSE)),\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF($M$5=$R$182,INDEX($AU$48:$AU$87,MATCH($AH133,$AX$48:$AX$87,0),1),IF($M$5=$S$182, INDEX($AU$48:$AU$87,MATCH($AH133,$BA$48:$BA$87,0),1), IF($M$5=$T$182, INDEX($AU$48:$AU$87,MATCH($AH133,$BD$48:$BD$87,0),1), IF($M$5=$U$182, INDEX($AU$48:$AU$87,MATCH($AH133,$BG$48:$BG$87,0),1), IF($M$5=$V$182, INDEX($AU$48:$AU$87,MATCH($AH133,$BJ$48:$BJ$87,0),1)))))),\"\")","v":false}]
["Return on Equity",{"$f":"'Single Company Level'!G41","v":1},{"$f":"IF(B134<>0,SUM($B$133:$B134),\"\")","v":2},2,{"$f":"A135","v":"Cost Recovery"},"","","","","",null,null,null,null,null,"Return on Equity",null,{"$f":"IFERROR(COUNTIF(Ratios!$S$289:$S$328,VLOOKUP(R$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$289:$S$328)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$289:$S$328,VLOOKUP(S$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$289:$S$328)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$289:$S$328,VLOOKUP(T$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$289:$S$328)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$289:$S$328,VLOOKUP(U$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$289:$S$328)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$289:$S$328,VLOOKUP(V$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$289:$S$328)*100,\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(_xlfn.AGGREGATE(5,3,Data!$EN$6:$EN$605),Data!$CI$6:$CI$605,0),6),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,{"$f":"AH133+1","v":3},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Cost Recovery",{"$f":"'Single Company Level'!G42","v":1},{"$f":"IF(B135<>0,SUM($B$133:$B135),\"\")","v":3},3,{"$f":"A137","v":"Current Ratio"},"","","","","",null,null,null,null,null,"Cost Recovery",null,{"$f":"IFERROR(COUNTIF(Ratios!$S$330:$S$369,VLOOKUP(R$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$330:$S$369)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$330:$S$369,VLOOKUP(S$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$330:$S$369)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$330:$S$369,VLOOKUP(T$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$330:$S$369)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$330:$S$369,VLOOKUP(U$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$330:$S$369)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$330:$S$369,VLOOKUP(V$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$330:$S$369)*100,\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(_xlfn.AGGREGATE(5,3,Data!$EO$6:$EO$605),Data!$CG$6:$CG$605,0),6),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,4,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Liquidity",null,{"$f":"IF(B136<>0,SUM($B$133:$B136),\"\")","v":""},4,{"$f":"A140","v":"Creditor Turnover Days"},"","","","","",null,null,null,null,null,"Liquidity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Current Ratio",{"$f":"'Single Company Level'!G44","v":1},{"$f":"IF(B137<>0,SUM($B$133:$B137),\"\")","v":4},5,{"$f":"A142","v":"Debt to Assets"},"","","","","",null,null,null,null,null,"Current Ratio",null,{"$f":"IFERROR(COUNTIF(Ratios!$S$2:$S$41,VLOOKUP(R$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$C$2:$C$41)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$2:$S$41,VLOOKUP(S$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$C$2:$C$41)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$2:$S$41,VLOOKUP(T$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$C$2:$C$41)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$2:$S$41,VLOOKUP(U$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$C$2:$C$41)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$2:$S$41,VLOOKUP(V$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$C$2:$C$41)*100,\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(_xlfn.AGGREGATE(5,3,Data!$EP$6:$EP$605),Data!$BY$6:$BY$605,0),6),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,6,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Quick Ratio",{"$f":"'Single Company Level'!G45","v":1},{"$f":"IF(B138<>0,SUM($B$133:$B138),\"\")","v":5},6,{"$f":"A144","v":"Debt to EBITDA"},"","","","","",null,null,null,null,null,"Quick Ratio",null,{"$f":"IFERROR(COUNTIF(Ratios!$S$43:$S$82,VLOOKUP(R$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$43:$S$82)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$43:$S$82,VLOOKUP(S$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$43:$S$82)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$43:$S$82,VLOOKUP(T$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$43:$S$82)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$43:$S$82,VLOOKUP(U$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$43:$S$82)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$43:$S$82,VLOOKUP(V$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$43:$S$82)*100,\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(_xlfn.AGGREGATE(5,3,Data!$EQ$6:$EQ$605),Data!$BZ$6:$BZ$605,0),6),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,7,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Debtor Turnover Days",{"$f":"'Single Company Level'!G46","v":1},{"$f":"IF(B139<>0,SUM($B$133:$B139),\"\")","v":6},null,null,null,null,null,null,null,null,null,null,null,null,"Debtor Turnover Days",null,{"$f":"IFERROR(COUNTIF(Ratios!$S$125:$S$164,VLOOKUP(R$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$125:$S$164)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$125:$S$164,VLOOKUP(S$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$125:$S$164)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$125:$S$164,VLOOKUP(T$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$125:$S$164)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$125:$S$164,VLOOKUP(U$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$125:$S$164)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$125:$S$164,VLOOKUP(V$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$125:$S$164)*100,\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(_xlfn.AGGREGATE(4,3,Data!$ER$6:$ER$605),Data!$CA$6:$CA$605,0),6),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,8,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Creditor Turnover Days",{"$f":"'Single Company Level'!G47","v":1},{"$f":"IF(B140<>0,SUM($B$133:$B140),\"\")","v":7},null,null,null,null,null,null,null,null,null,null,null,null,"Creditor Turnover Days",null,{"$f":"IFERROR(COUNTIF(Ratios!$S$166:$S$205,VLOOKUP(R$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$166:$S$205)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$166:$S$205,VLOOKUP(S$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$166:$S$205)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$166:$S$205,VLOOKUP(T$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$166:$S$205)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$166:$S$205,VLOOKUP(U$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$166:$S$205)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$166:$S$205,VLOOKUP(V$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$166:$S$205)*100,\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(_xlfn.AGGREGATE(4,3,Data!$ES$6:$ES$605),Data!$CB$6:$CB$605,0),6),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,9,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Solvency",null,{"$f":"IF(B141<>0,SUM($B$133:$B141),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"Solvency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Debt to Assets",{"$f":"'Single Company Level'!G49","v":1},{"$f":"IF(B142<>0,SUM($B$133:$B142),\"\")","v":8},null,null,null,null,null,null,null,null,null,null,null,null,"Debt to Assets",null,{"$f":"IFERROR(COUNTIF(Ratios!$S$494:$S$533,VLOOKUP(R$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$494:$S$533)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$494:$S$533,VLOOKUP(S$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$494:$S$533)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$494:$S$533,VLOOKUP(T$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$494:$S$533)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$494:$S$533,VLOOKUP(U$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$494:$S$533)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$494:$S$533,VLOOKUP(V$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$494:$S$533)*100,\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(_xlfn.AGGREGATE(4,3,Data!$ET$6:$ET$605),Data!$CO$6:$CO$605,0),6),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,11,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Debt to Equity",{"$f":"'Single Company Level'!G50","v":1},{"$f":"IF(B143<>0,SUM($B$133:$B143),\"\")","v":9},null,null,null,null,{"$f":"IFERROR(COUNTIF(Ratios!$S$289:$S$328,VLOOKUP(R$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$289:$S$328)*100,\"\")","v":""},null,null,null,null,null,null,null,"Debt to Equity",null,{"$f":"IFERROR(COUNTIF(Ratios!$S$207:$S$246,VLOOKUP(R$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$207:$S$246)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$207:$S$246,VLOOKUP(S$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$207:$S$246)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$207:$S$246,VLOOKUP(T$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$207:$S$246)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$207:$S$246,VLOOKUP(U$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$207:$S$246)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$207:$S$246,VLOOKUP(V$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$207:$S$246)*100,\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(_xlfn.AGGREGATE(4,3,Data!$EU$6:$EU$605),Data!$CJ$6:$CJ$605,0),6),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,12,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Debt to EBITDA",{"$f":"'Single Company Level'!G51","v":1},{"$f":"IF(B144<>0,SUM($B$133:$B144),\"\")","v":10},null,null,null,null,null,null,null,null,null,null,null,null,"Debt to EBITDA",null,{"$f":"IFERROR(COUNTIF(Ratios!$S$371:$S$410,VLOOKUP(R$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$371:$S$410)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$371:$S$410,VLOOKUP(S$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$371:$S$410)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$371:$S$410,VLOOKUP(T$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$371:$S$410)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$371:$S$410,VLOOKUP(U$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$371:$S$410)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$371:$S$410,VLOOKUP(V$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$371:$S$410)*100,\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(_xlfn.AGGREGATE(4,3,Data!$EV$6:$EV$605),Data!$CK$6:$CK$605,0),6),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,13,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Interest Coverage",{"$f":"'Single Company Level'!G52","v":1},{"$f":"IF(B145<>0,SUM($B$133:$B145),\"\")","v":11},null,null,null,null,null,null,null,null,null,null,null,null,"Interest Coverage",null,{"$f":"IFERROR(COUNTIF(Ratios!$S$84:$S$123,VLOOKUP(R$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$84:$S$123)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$84:$S$123,VLOOKUP(S$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$84:$S$123)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$84:$S$123,VLOOKUP(T$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$84:$S$123)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$84:$S$123,VLOOKUP(U$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$84:$S$123)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$84:$S$123,VLOOKUP(V$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$84:$S$123)*100,\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(_xlfn.AGGREGATE(5,3,Data!$EW$6:$EW$605),Data!$CM$6:$CM$605,0),6),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,14,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Cash Interest Coverage",{"$f":"'Single Company Level'!G53","v":1},{"$f":"IF(B146<>0,SUM($B$133:$B146),\"\")","v":12},null,null,null,null,null,null,null,null,null,null,null,null,"Cash Interest Coverage",null,{"$f":"IFERROR(COUNTIF(Ratios!$S$535:$S$574,VLOOKUP(R$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$535:$S$574)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$535:$S$574,VLOOKUP(S$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$535:$S$574)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$535:$S$574,VLOOKUP(T$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$535:$S$574)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$535:$S$574,VLOOKUP(U$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$535:$S$574)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$535:$S$574,VLOOKUP(V$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$535:$S$574)*100,\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(_xlfn.AGGREGATE(5,3,Data!$EX$6:$EX$605),Data!$CN$6:$CN$605,0),6),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,15,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
["Debt Coverage",{"$f":"'Single Company Level'!G54","v":1},{"$f":"IF(B147<>0,SUM($B$133:$B147),\"\")","v":13},null,null,null,null,null,null,null,null,null,null,null,null,"Debt Coverage",null,{"$f":"IFERROR(COUNTIF(Ratios!$S$453:$S$492,VLOOKUP(R$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$453:$S$492)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$453:$S$492,VLOOKUP(S$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$453:$S$492)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$453:$S$492,VLOOKUP(T$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$453:$S$492)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$453:$S$492,VLOOKUP(U$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$453:$S$492)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$453:$S$492,VLOOKUP(V$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$453:$S$492)*100,\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(_xlfn.AGGREGATE(5,3,Data!$EY$6:$EY$605),Data!$CL$6:$CL$605,0),6),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,16,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Relationship",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[{"$f":"Data!$CP$5","v":"Government transfers to Total Revenue"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Transfers to Total Revenue",null,{"$f":"IFERROR(COUNTIF(Ratios!$S$412:$S$451,VLOOKUP(R$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$412:$S$451)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$412:$S$451,VLOOKUP(S$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$412:$S$451)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$412:$S$451,VLOOKUP(T$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$412:$S$451)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$412:$S$451,VLOOKUP(U$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$412:$S$451)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$412:$S$451,VLOOKUP(V$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$412:$S$451)*100,\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(_xlfn.AGGREGATE(4,3,Data!$EZ$6:$EZ$605),Data!$CP$6:$CP$605,0),6),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,18,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[{"$f":"Data!$CQ$5","v":"50% Test"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50% Test",null,{"$f":"IFERROR(COUNTIF(Ratios!$S$576:$S$615,VLOOKUP(R$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$576:$S$615)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$576:$S$615,VLOOKUP(S$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$576:$S$615)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$576:$S$615,VLOOKUP(T$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$576:$S$615)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$576:$S$615,VLOOKUP(U$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$576:$S$615)*100,\"\")","v":""},{"$f":"IFERROR(COUNTIF(Ratios!$S$576:$S$615,VLOOKUP(V$131,Ratios!$AI$1:$AJ$5,2,FALSE))/COUNT(Ratios!$S$576:$S$615)*100,\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(_xlfn.AGGREGATE(4,3,Data!$FA$6:$FA$605),Data!$CQ$6:$CQ$605,0),6),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,19,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!E549","v":"*Indicators in red text are used in the Risk Rating calculation. If you wish to change which ratios are used or the weightings applied, return to Risk Tables sheet."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D481&\" (\" & Main!E8 & \" \"& Data!G2 &\")\"","v":"Summarized Financial Statements ( 0)"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R$107","v":-4},{"$f":"S$107","v":-3},{"$f":"T$107","v":-2},{"$f":"U$107","v":-1},{"$f":"V$107","v":0}]
[{"$f":"Aggregates!$B$46","v":"Total Revenue"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D519","v":"Total Revenue"},null,{"$f":"IFERROR(IF(INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A183,Aggregates!$B$2:$B$51,0),MATCH(R$182,Aggregates!$A$2:$Q$2,0))=0,\"--\",INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A183,Aggregates!$B$2:$B$51,0),MATCH(R$182,Aggregates!$A$2:$Q$2,0))),\"--\")","v":"--"},{"$f":"IFERROR(IF(INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A183,Aggregates!$B$2:$B$51,0),MATCH(S$182,Aggregates!$A$2:$Q$2,0))=0,\"--\",INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A183,Aggregates!$B$2:$B$51,0),MATCH(S$182,Aggregates!$A$2:$Q$2,0))),\"--\")","v":"--"},{"$f":"IFERROR(IF(INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A183,Aggregates!$B$2:$B$51,0),MATCH(T$182,Aggregates!$A$2:$Q$2,0))=0,\"--\",INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A183,Aggregates!$B$2:$B$51,0),MATCH(T$182,Aggregates!$A$2:$Q$2,0))),\"--\")","v":"--"},{"$f":"IFERROR(IF(INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A183,Aggregates!$B$2:$B$51,0),MATCH(U$182,Aggregates!$A$2:$Q$2,0))=0,\"--\",INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A183,Aggregates!$B$2:$B$51,0),MATCH(U$182,Aggregates!$A$2:$Q$2,0))),\"--\")","v":"--"},{"$f":"IFERROR(IF(INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A183,Aggregates!$B$2:$B$51,0),MATCH(V$182,Aggregates!$A$2:$Q$2,0))=0,\"--\",INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A183,Aggregates!$B$2:$B$51,0),MATCH(V$182,Aggregates!$A$2:$Q$2,0))),\"--\")","v":"--"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D483","v":"Percent of GDP"},null,{"$f":"IFERROR(IF(INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A183,Aggregates!$S$2:$S$51,0),MATCH(R$182,Aggregates!$S$2:$AH$2,0))=0,\"--\",INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A183,Aggregates!$S$2:$S$51,0),MATCH(R$182,Aggregates!$S$2:$AH$2,0))),\"-\")","v":"-"},{"$f":"IFERROR(IF(INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A183,Aggregates!$S$2:$S$51,0),MATCH(S$182,Aggregates!$S$2:$AH$2,0))=0,\"--\",INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A183,Aggregates!$S$2:$S$51,0),MATCH(S$182,Aggregates!$S$2:$AH$2,0))),\"-\")","v":"-"},{"$f":"IFERROR(IF(INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A183,Aggregates!$S$2:$S$51,0),MATCH(T$182,Aggregates!$S$2:$AH$2,0))=0,\"--\",INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A183,Aggregates!$S$2:$S$51,0),MATCH(T$182,Aggregates!$S$2:$AH$2,0))),\"-\")","v":"-"},{"$f":"IFERROR(IF(INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A183,Aggregates!$S$2:$S$51,0),MATCH(U$182,Aggregates!$S$2:$AH$2,0))=0,\"--\",INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A183,Aggregates!$S$2:$S$51,0),MATCH(U$182,Aggregates!$S$2:$AH$2,0))),\"-\")","v":"-"},{"$f":"IFERROR(IF(INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A183,Aggregates!$S$2:$S$51,0),MATCH(V$182,Aggregates!$S$2:$AH$2,0))=0,\"--\",INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A183,Aggregates!$S$2:$S$51,0),MATCH(V$182,Aggregates!$S$2:$AH$2,0))),\"-\")","v":"-"}]
[{"$f":"Aggregates!$B$45","v":"EBITDA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D20","v":"EBITDA"},null,{"$f":"IFERROR(IF(INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A185,Aggregates!$B$2:$B$51,0),MATCH(R$182,Aggregates!$A$2:$Q$2,0))=0,\"--\",INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A185,Aggregates!$B$2:$B$51,0),MATCH(R$182,Aggregates!$A$2:$Q$2,0))),\"--\")","v":"--"},{"$f":"IFERROR(IF(INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A185,Aggregates!$B$2:$B$51,0),MATCH(S$182,Aggregates!$A$2:$Q$2,0))=0,\"--\",INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A185,Aggregates!$B$2:$B$51,0),MATCH(S$182,Aggregates!$A$2:$Q$2,0))),\"--\")","v":"--"},{"$f":"IFERROR(IF(INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A185,Aggregates!$B$2:$B$51,0),MATCH(T$182,Aggregates!$A$2:$Q$2,0))=0,\"--\",INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A185,Aggregates!$B$2:$B$51,0),MATCH(T$182,Aggregates!$A$2:$Q$2,0))),\"--\")","v":"--"},{"$f":"IFERROR(IF(INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A185,Aggregates!$B$2:$B$51,0),MATCH(U$182,Aggregates!$A$2:$Q$2,0))=0,\"--\",INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A185,Aggregates!$B$2:$B$51,0),MATCH(U$182,Aggregates!$A$2:$Q$2,0))),\"--\")","v":"--"},{"$f":"IFERROR(IF(INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A185,Aggregates!$B$2:$B$51,0),MATCH(V$182,Aggregates!$A$2:$Q$2,0))=0,\"--\",INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A185,Aggregates!$B$2:$B$51,0),MATCH(V$182,Aggregates!$A$2:$Q$2,0))),\"--\")","v":"--"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D483","v":"Percent of GDP"},null,{"$f":"IFERROR(IF(INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A185,Aggregates!$S$2:$S$51,0),MATCH(R$182,Aggregates!$S$2:$AH$2,0))=0,\"--\",INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A185,Aggregates!$S$2:$S$51,0),MATCH(R$182,Aggregates!$S$2:$AH$2,0))),\"-\")","v":"-"},{"$f":"IFERROR(IF(INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A185,Aggregates!$S$2:$S$51,0),MATCH(S$182,Aggregates!$S$2:$AH$2,0))=0,\"--\",INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A185,Aggregates!$S$2:$S$51,0),MATCH(S$182,Aggregates!$S$2:$AH$2,0))),\"-\")","v":"-"},{"$f":"IFERROR(IF(INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A185,Aggregates!$S$2:$S$51,0),MATCH(T$182,Aggregates!$S$2:$AH$2,0))=0,\"--\",INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A185,Aggregates!$S$2:$S$51,0),MATCH(T$182,Aggregates!$S$2:$AH$2,0))),\"-\")","v":"-"},{"$f":"IFERROR(IF(INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A185,Aggregates!$S$2:$S$51,0),MATCH(U$182,Aggregates!$S$2:$AH$2,0))=0,\"--\",INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A185,Aggregates!$S$2:$S$51,0),MATCH(U$182,Aggregates!$S$2:$AH$2,0))),\"-\")","v":"-"},{"$f":"IFERROR(IF(INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A185,Aggregates!$S$2:$S$51,0),MATCH(V$182,Aggregates!$S$2:$AH$2,0))=0,\"--\",INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A185,Aggregates!$S$2:$S$51,0),MATCH(V$182,Aggregates!$S$2:$AH$2,0))),\"-\")","v":"-"}]
[{"$f":"Aggregates!$B$41","v":"Net Profit"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D232","v":"Net Profit"},null,{"$f":"IFERROR(IF(INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A187,Aggregates!$B$2:$B$51,0),MATCH(R$182,Aggregates!$A$2:$Q$2,0))=0,\"--\",INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A187,Aggregates!$B$2:$B$51,0),MATCH(R$182,Aggregates!$A$2:$Q$2,0))),\"--\")","v":"--"},{"$f":"IFERROR(IF(INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A187,Aggregates!$B$2:$B$51,0),MATCH(S$182,Aggregates!$A$2:$Q$2,0))=0,\"--\",INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A187,Aggregates!$B$2:$B$51,0),MATCH(S$182,Aggregates!$A$2:$Q$2,0))),\"--\")","v":"--"},{"$f":"IFERROR(IF(INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A187,Aggregates!$B$2:$B$51,0),MATCH(T$182,Aggregates!$A$2:$Q$2,0))=0,\"--\",INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A187,Aggregates!$B$2:$B$51,0),MATCH(T$182,Aggregates!$A$2:$Q$2,0))),\"--\")","v":"--"},{"$f":"IFERROR(IF(INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A187,Aggregates!$B$2:$B$51,0),MATCH(U$182,Aggregates!$A$2:$Q$2,0))=0,\"--\",INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A187,Aggregates!$B$2:$B$51,0),MATCH(U$182,Aggregates!$A$2:$Q$2,0))),\"--\")","v":"--"},{"$f":"IFERROR(IF(INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A187,Aggregates!$B$2:$B$51,0),MATCH(V$182,Aggregates!$A$2:$Q$2,0))=0,\"--\",INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A187,Aggregates!$B$2:$B$51,0),MATCH(V$182,Aggregates!$A$2:$Q$2,0))),\"--\")","v":"--"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D483","v":"Percent of GDP"},null,{"$f":"IFERROR(IF(INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A187,Aggregates!$S$2:$S$51,0),MATCH(R$182,Aggregates!$S$2:$AH$2,0))=0,\"--\",INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A187,Aggregates!$S$2:$S$51,0),MATCH(R$182,Aggregates!$S$2:$AH$2,0))),\"-\")","v":"-"},{"$f":"IFERROR(IF(INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A187,Aggregates!$S$2:$S$51,0),MATCH(S$182,Aggregates!$S$2:$AH$2,0))=0,\"--\",INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A187,Aggregates!$S$2:$S$51,0),MATCH(S$182,Aggregates!$S$2:$AH$2,0))),\"-\")","v":"-"},{"$f":"IFERROR(IF(INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A187,Aggregates!$S$2:$S$51,0),MATCH(T$182,Aggregates!$S$2:$AH$2,0))=0,\"--\",INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A187,Aggregates!$S$2:$S$51,0),MATCH(T$182,Aggregates!$S$2:$AH$2,0))),\"-\")","v":"-"},{"$f":"IFERROR(IF(INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A187,Aggregates!$S$2:$S$51,0),MATCH(U$182,Aggregates!$S$2:$AH$2,0))=0,\"--\",INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A187,Aggregates!$S$2:$S$51,0),MATCH(U$182,Aggregates!$S$2:$AH$2,0))),\"-\")","v":"-"},{"$f":"IFERROR(IF(INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A187,Aggregates!$S$2:$S$51,0),MATCH(V$182,Aggregates!$S$2:$AH$2,0))=0,\"--\",INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A187,Aggregates!$S$2:$S$51,0),MATCH(V$182,Aggregates!$S$2:$AH$2,0))),\"-\")","v":"-"}]
[{"$f":"Aggregates!$B$12","v":"Total Assets"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D214","v":"Total Assets"},null,{"$f":"IFERROR(IF(INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A189,Aggregates!$B$2:$B$51,0),MATCH(R$182,Aggregates!$A$2:$Q$2,0))=0,\"--\",INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A189,Aggregates!$B$2:$B$51,0),MATCH(R$182,Aggregates!$A$2:$Q$2,0))),\"--\")","v":"--"},{"$f":"IFERROR(IF(INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A189,Aggregates!$B$2:$B$51,0),MATCH(S$182,Aggregates!$A$2:$Q$2,0))=0,\"--\",INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A189,Aggregates!$B$2:$B$51,0),MATCH(S$182,Aggregates!$A$2:$Q$2,0))),\"--\")","v":"--"},{"$f":"IFERROR(IF(INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A189,Aggregates!$B$2:$B$51,0),MATCH(T$182,Aggregates!$A$2:$Q$2,0))=0,\"--\",INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A189,Aggregates!$B$2:$B$51,0),MATCH(T$182,Aggregates!$A$2:$Q$2,0))),\"--\")","v":"--"},{"$f":"IFERROR(IF(INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A189,Aggregates!$B$2:$B$51,0),MATCH(U$182,Aggregates!$A$2:$Q$2,0))=0,\"--\",INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A189,Aggregates!$B$2:$B$51,0),MATCH(U$182,Aggregates!$A$2:$Q$2,0))),\"--\")","v":"--"},{"$f":"IFERROR(IF(INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A189,Aggregates!$B$2:$B$51,0),MATCH(V$182,Aggregates!$A$2:$Q$2,0))=0,\"--\",INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A189,Aggregates!$B$2:$B$51,0),MATCH(V$182,Aggregates!$A$2:$Q$2,0))),\"--\")","v":"--"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D483","v":"Percent of GDP"},null,{"$f":"IFERROR(IF(INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A189,Aggregates!$S$2:$S$51,0),MATCH(R$182,Aggregates!$S$2:$AH$2,0))=0,\"--\",INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A189,Aggregates!$S$2:$S$51,0),MATCH(R$182,Aggregates!$S$2:$AH$2,0))),\"-\")","v":"-"},{"$f":"IFERROR(IF(INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A189,Aggregates!$S$2:$S$51,0),MATCH(S$182,Aggregates!$S$2:$AH$2,0))=0,\"--\",INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A189,Aggregates!$S$2:$S$51,0),MATCH(S$182,Aggregates!$S$2:$AH$2,0))),\"-\")","v":"-"},{"$f":"IFERROR(IF(INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A189,Aggregates!$S$2:$S$51,0),MATCH(T$182,Aggregates!$S$2:$AH$2,0))=0,\"--\",INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A189,Aggregates!$S$2:$S$51,0),MATCH(T$182,Aggregates!$S$2:$AH$2,0))),\"-\")","v":"-"},{"$f":"IFERROR(IF(INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A189,Aggregates!$S$2:$S$51,0),MATCH(U$182,Aggregates!$S$2:$AH$2,0))=0,\"--\",INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A189,Aggregates!$S$2:$S$51,0),MATCH(U$182,Aggregates!$S$2:$AH$2,0))),\"-\")","v":"-"},{"$f":"IFERROR(IF(INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A189,Aggregates!$S$2:$S$51,0),MATCH(V$182,Aggregates!$S$2:$AH$2,0))=0,\"--\",INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A189,Aggregates!$S$2:$S$51,0),MATCH(V$182,Aggregates!$S$2:$AH$2,0))),\"-\")","v":"-"}]
[{"$f":"Aggregates!$B$7","v":"  Total Current Assets"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D211","v":"Total Current Assets"},null,{"$f":"IFERROR(IF(INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A191,Aggregates!$B$2:$B$51,0),MATCH(R$182,Aggregates!$A$2:$Q$2,0))=0,\"--\",INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A191,Aggregates!$B$2:$B$51,0),MATCH(R$182,Aggregates!$A$2:$Q$2,0))),\"--\")","v":"--"},{"$f":"IFERROR(IF(INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A191,Aggregates!$B$2:$B$51,0),MATCH(S$182,Aggregates!$A$2:$Q$2,0))=0,\"--\",INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A191,Aggregates!$B$2:$B$51,0),MATCH(S$182,Aggregates!$A$2:$Q$2,0))),\"--\")","v":"--"},{"$f":"IFERROR(IF(INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A191,Aggregates!$B$2:$B$51,0),MATCH(T$182,Aggregates!$A$2:$Q$2,0))=0,\"--\",INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A191,Aggregates!$B$2:$B$51,0),MATCH(T$182,Aggregates!$A$2:$Q$2,0))),\"--\")","v":"--"},{"$f":"IFERROR(IF(INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A191,Aggregates!$B$2:$B$51,0),MATCH(U$182,Aggregates!$A$2:$Q$2,0))=0,\"--\",INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A191,Aggregates!$B$2:$B$51,0),MATCH(U$182,Aggregates!$A$2:$Q$2,0))),\"--\")","v":"--"},{"$f":"IFERROR(IF(INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A191,Aggregates!$B$2:$B$51,0),MATCH(V$182,Aggregates!$A$2:$Q$2,0))=0,\"--\",INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A191,Aggregates!$B$2:$B$51,0),MATCH(V$182,Aggregates!$A$2:$Q$2,0))),\"--\")","v":"--"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D483","v":"Percent of GDP"},null,{"$f":"IFERROR(IF(INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A191,Aggregates!$S$2:$S$51,0),MATCH(R$182,Aggregates!$S$2:$AH$2,0))=0,\"--\",INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A191,Aggregates!$S$2:$S$51,0),MATCH(R$182,Aggregates!$S$2:$AH$2,0))),\"-\")","v":"-"},{"$f":"IFERROR(IF(INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A191,Aggregates!$S$2:$S$51,0),MATCH(S$182,Aggregates!$S$2:$AH$2,0))=0,\"--\",INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A191,Aggregates!$S$2:$S$51,0),MATCH(S$182,Aggregates!$S$2:$AH$2,0))),\"-\")","v":"-"},{"$f":"IFERROR(IF(INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A191,Aggregates!$S$2:$S$51,0),MATCH(T$182,Aggregates!$S$2:$AH$2,0))=0,\"--\",INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A191,Aggregates!$S$2:$S$51,0),MATCH(T$182,Aggregates!$S$2:$AH$2,0))),\"-\")","v":"-"},{"$f":"IFERROR(IF(INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A191,Aggregates!$S$2:$S$51,0),MATCH(U$182,Aggregates!$S$2:$AH$2,0))=0,\"--\",INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A191,Aggregates!$S$2:$S$51,0),MATCH(U$182,Aggregates!$S$2:$AH$2,0))),\"-\")","v":"-"},{"$f":"IFERROR(IF(INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A191,Aggregates!$S$2:$S$51,0),MATCH(V$182,Aggregates!$S$2:$AH$2,0))=0,\"--\",INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A191,Aggregates!$S$2:$S$51,0),MATCH(V$182,Aggregates!$S$2:$AH$2,0))),\"-\")","v":"-"}]
[{"$f":"Aggregates!$B$23","v":"Total Liabilities"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D217","v":"Total Liabilities"},null,{"$f":"IFERROR(IF(INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A193,Aggregates!$B$2:$B$51,0),MATCH(R$182,Aggregates!$A$2:$Q$2,0))=0,\"--\",INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A193,Aggregates!$B$2:$B$51,0),MATCH(R$182,Aggregates!$A$2:$Q$2,0))),\"--\")","v":"--"},{"$f":"IFERROR(IF(INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A193,Aggregates!$B$2:$B$51,0),MATCH(S$182,Aggregates!$A$2:$Q$2,0))=0,\"--\",INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A193,Aggregates!$B$2:$B$51,0),MATCH(S$182,Aggregates!$A$2:$Q$2,0))),\"--\")","v":"--"},{"$f":"IFERROR(IF(INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A193,Aggregates!$B$2:$B$51,0),MATCH(T$182,Aggregates!$A$2:$Q$2,0))=0,\"--\",INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A193,Aggregates!$B$2:$B$51,0),MATCH(T$182,Aggregates!$A$2:$Q$2,0))),\"--\")","v":"--"},{"$f":"IFERROR(IF(INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A193,Aggregates!$B$2:$B$51,0),MATCH(U$182,Aggregates!$A$2:$Q$2,0))=0,\"--\",INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A193,Aggregates!$B$2:$B$51,0),MATCH(U$182,Aggregates!$A$2:$Q$2,0))),\"--\")","v":"--"},{"$f":"IFERROR(IF(INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A193,Aggregates!$B$2:$B$51,0),MATCH(V$182,Aggregates!$A$2:$Q$2,0))=0,\"--\",INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A193,Aggregates!$B$2:$B$51,0),MATCH(V$182,Aggregates!$A$2:$Q$2,0))),\"--\")","v":"--"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D483","v":"Percent of GDP"},null,{"$f":"IFERROR(IF(INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A193,Aggregates!$S$2:$S$51,0),MATCH(R$182,Aggregates!$S$2:$AH$2,0))=0,\"--\",INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A193,Aggregates!$S$2:$S$51,0),MATCH(R$182,Aggregates!$S$2:$AH$2,0))),\"-\")","v":"-"},{"$f":"IFERROR(IF(INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A193,Aggregates!$S$2:$S$51,0),MATCH(S$182,Aggregates!$S$2:$AH$2,0))=0,\"--\",INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A193,Aggregates!$S$2:$S$51,0),MATCH(S$182,Aggregates!$S$2:$AH$2,0))),\"-\")","v":"-"},{"$f":"IFERROR(IF(INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A193,Aggregates!$S$2:$S$51,0),MATCH(T$182,Aggregates!$S$2:$AH$2,0))=0,\"--\",INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A193,Aggregates!$S$2:$S$51,0),MATCH(T$182,Aggregates!$S$2:$AH$2,0))),\"-\")","v":"-"},{"$f":"IFERROR(IF(INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A193,Aggregates!$S$2:$S$51,0),MATCH(U$182,Aggregates!$S$2:$AH$2,0))=0,\"--\",INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A193,Aggregates!$S$2:$S$51,0),MATCH(U$182,Aggregates!$S$2:$AH$2,0))),\"-\")","v":"-"},{"$f":"IFERROR(IF(INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A193,Aggregates!$S$2:$S$51,0),MATCH(V$182,Aggregates!$S$2:$AH$2,0))=0,\"--\",INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A193,Aggregates!$S$2:$S$51,0),MATCH(V$182,Aggregates!$S$2:$AH$2,0))),\"-\")","v":"-"}]
[{"$f":"Aggregates!$B$17","v":"  Total Current Liabilities"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D215","v":"Total Current Liabilities"},null,{"$f":"IFERROR(IF(INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A195,Aggregates!$B$2:$B$51,0),MATCH(R$182,Aggregates!$A$2:$Q$2,0))=0,\"--\",INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A195,Aggregates!$B$2:$B$51,0),MATCH(R$182,Aggregates!$A$2:$Q$2,0))),\"--\")","v":"--"},{"$f":"IFERROR(IF(INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A195,Aggregates!$B$2:$B$51,0),MATCH(S$182,Aggregates!$A$2:$Q$2,0))=0,\"--\",INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A195,Aggregates!$B$2:$B$51,0),MATCH(S$182,Aggregates!$A$2:$Q$2,0))),\"--\")","v":"--"},{"$f":"IFERROR(IF(INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A195,Aggregates!$B$2:$B$51,0),MATCH(T$182,Aggregates!$A$2:$Q$2,0))=0,\"--\",INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A195,Aggregates!$B$2:$B$51,0),MATCH(T$182,Aggregates!$A$2:$Q$2,0))),\"--\")","v":"--"},{"$f":"IFERROR(IF(INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A195,Aggregates!$B$2:$B$51,0),MATCH(U$182,Aggregates!$A$2:$Q$2,0))=0,\"--\",INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A195,Aggregates!$B$2:$B$51,0),MATCH(U$182,Aggregates!$A$2:$Q$2,0))),\"--\")","v":"--"},{"$f":"IFERROR(IF(INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A195,Aggregates!$B$2:$B$51,0),MATCH(V$182,Aggregates!$A$2:$Q$2,0))=0,\"--\",INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A195,Aggregates!$B$2:$B$51,0),MATCH(V$182,Aggregates!$A$2:$Q$2,0))),\"--\")","v":"--"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D483","v":"Percent of GDP"},null,{"$f":"IFERROR(IF(INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A195,Aggregates!$S$2:$S$51,0),MATCH(R$182,Aggregates!$S$2:$AH$2,0))=0,\"--\",INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A195,Aggregates!$S$2:$S$51,0),MATCH(R$182,Aggregates!$S$2:$AH$2,0))),\"-\")","v":"-"},{"$f":"IFERROR(IF(INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A195,Aggregates!$S$2:$S$51,0),MATCH(S$182,Aggregates!$S$2:$AH$2,0))=0,\"--\",INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A195,Aggregates!$S$2:$S$51,0),MATCH(S$182,Aggregates!$S$2:$AH$2,0))),\"-\")","v":"-"},{"$f":"IFERROR(IF(INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A195,Aggregates!$S$2:$S$51,0),MATCH(T$182,Aggregates!$S$2:$AH$2,0))=0,\"--\",INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A195,Aggregates!$S$2:$S$51,0),MATCH(T$182,Aggregates!$S$2:$AH$2,0))),\"-\")","v":"-"},{"$f":"IFERROR(IF(INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A195,Aggregates!$S$2:$S$51,0),MATCH(U$182,Aggregates!$S$2:$AH$2,0))=0,\"--\",INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A195,Aggregates!$S$2:$S$51,0),MATCH(U$182,Aggregates!$S$2:$AH$2,0))),\"-\")","v":"-"},{"$f":"IFERROR(IF(INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A195,Aggregates!$S$2:$S$51,0),MATCH(V$182,Aggregates!$S$2:$AH$2,0))=0,\"--\",INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A195,Aggregates!$S$2:$S$51,0),MATCH(V$182,Aggregates!$S$2:$AH$2,0))),\"-\")","v":"-"}]
[{"$f":"Aggregates!$B$26","v":"Total Equity"},null,null,null,null,null,null,null,null,null,"`",null,null,null,null,{"$f":"'Language Tables'!D218","v":"Total Equity"},null,{"$f":"IFERROR(IF(INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A197,Aggregates!$B$2:$B$51,0),MATCH(R$182,Aggregates!$A$2:$Q$2,0))=0,\"--\",INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A197,Aggregates!$B$2:$B$51,0),MATCH(R$182,Aggregates!$A$2:$Q$2,0))),\"--\")","v":"--"},{"$f":"IFERROR(IF(INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A197,Aggregates!$B$2:$B$51,0),MATCH(S$182,Aggregates!$A$2:$Q$2,0))=0,\"--\",INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A197,Aggregates!$B$2:$B$51,0),MATCH(S$182,Aggregates!$A$2:$Q$2,0))),\"--\")","v":"--"},{"$f":"IFERROR(IF(INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A197,Aggregates!$B$2:$B$51,0),MATCH(T$182,Aggregates!$A$2:$Q$2,0))=0,\"--\",INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A197,Aggregates!$B$2:$B$51,0),MATCH(T$182,Aggregates!$A$2:$Q$2,0))),\"--\")","v":"--"},{"$f":"IFERROR(IF(INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A197,Aggregates!$B$2:$B$51,0),MATCH(U$182,Aggregates!$A$2:$Q$2,0))=0,\"--\",INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A197,Aggregates!$B$2:$B$51,0),MATCH(U$182,Aggregates!$A$2:$Q$2,0))),\"--\")","v":"--"},{"$f":"IFERROR(IF(INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A197,Aggregates!$B$2:$B$51,0),MATCH(V$182,Aggregates!$A$2:$Q$2,0))=0,\"--\",INDEX(Aggregates!$A$2:$Q$51,MATCH('Portfolio Level'!$A197,Aggregates!$B$2:$B$51,0),MATCH(V$182,Aggregates!$A$2:$Q$2,0))),\"--\")","v":"--"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D483","v":"Percent of GDP"},null,{"$f":"IFERROR(IF(INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A197,Aggregates!$S$2:$S$51,0),MATCH(R$182,Aggregates!$S$2:$AH$2,0))=0,\"--\",INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A197,Aggregates!$S$2:$S$51,0),MATCH(R$182,Aggregates!$S$2:$AH$2,0))),\"-\")","v":"-"},{"$f":"IFERROR(IF(INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A197,Aggregates!$S$2:$S$51,0),MATCH(S$182,Aggregates!$S$2:$AH$2,0))=0,\"--\",INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A197,Aggregates!$S$2:$S$51,0),MATCH(S$182,Aggregates!$S$2:$AH$2,0))),\"-\")","v":"-"},{"$f":"IFERROR(IF(INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A197,Aggregates!$S$2:$S$51,0),MATCH(T$182,Aggregates!$S$2:$AH$2,0))=0,\"--\",INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A197,Aggregates!$S$2:$S$51,0),MATCH(T$182,Aggregates!$S$2:$AH$2,0))),\"-\")","v":"-"},{"$f":"IFERROR(IF(INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A197,Aggregates!$S$2:$S$51,0),MATCH(U$182,Aggregates!$S$2:$AH$2,0))=0,\"--\",INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A197,Aggregates!$S$2:$S$51,0),MATCH(U$182,Aggregates!$S$2:$AH$2,0))),\"-\")","v":"-"},{"$f":"IFERROR(IF(INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A197,Aggregates!$S$2:$S$51,0),MATCH(V$182,Aggregates!$S$2:$AH$2,0))=0,\"--\",INDEX(Aggregates!$S$2:$AH$51,MATCH('Portfolio Level'!$A197,Aggregates!$S$2:$S$51,0),MATCH(V$182,Aggregates!$S$2:$AH$2,0))),\"-\")","v":"-"}]
[]
[]
[]
[]
[]
[]
[]
["Highest Risk Companies"]
[{"$f":"W137","v":""}]
[{"$f":"W138","v":""}]
[{"$f":"W139","v":""}]
[{"$f":"W140","v":""}]
[{"$f":"W143","v":""}]
[{"$f":"W144","v":""}]
[{"$f":"W145","v":""}]
[{"$f":"W133","v":""}]
[{"$f":"W134","v":""}]
[]
[{"$f":"W135","v":""}]
[]
[]
[]
[null,null,null,null,null,null,null,"Risk Rating Dummies"]
[null,{"$f":"R107","v":-4},{"$f":"S107","v":-3},{"$f":"T107","v":-2},{"$f":"U107","v":-1},{"$f":"V107","v":0},null,{"$f":"B222","v":-4},{"$f":"C222","v":-3},{"$f":"D222","v":-2},{"$f":"E222","v":-1},{"$f":"F222","v":0}]
[{"$f":"P132","v":"Profitability"}]
["Return on Assets",{"$f":"IFERROR(IF(C248='Risk Tables'!$C$44,1,IF(C248='Risk Tables'!$C$43,2,IF(C248='Risk Tables'!$C$42,3,IF(C248='Risk Tables'!$C$41,4,IF(C248='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(D248='Risk Tables'!$C$44,1,IF(D248='Risk Tables'!$C$43,2,IF(D248='Risk Tables'!$C$42,3,IF(D248='Risk Tables'!$C$41,4,IF(D248='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(E248='Risk Tables'!$C$44,1,IF(E248='Risk Tables'!$C$43,2,IF(E248='Risk Tables'!$C$42,3,IF(E248='Risk Tables'!$C$41,4,IF(E248='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(F248='Risk Tables'!$C$44,1,IF(F248='Risk Tables'!$C$43,2,IF(F248='Risk Tables'!$C$42,3,IF(F248='Risk Tables'!$C$41,4,IF(F248='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(G248='Risk Tables'!$C$44,1,IF(G248='Risk Tables'!$C$43,2,IF(G248='Risk Tables'!$C$42,3,IF(G248='Risk Tables'!$C$41,4,IF(G248='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"'Single Company Level'!G40","v":1},{"$f":"$G224*IF(B224<>\"\",1,0)","v":0},0,{"$f":"$G224*IF(D224<>\"\",1,0)","v":0},{"$f":"$G224*IF(E224<>\"\",1,0)","v":0},{"$f":"$G224*IF(F224<>\"\",1,0)","v":0}]
["Return on Equity",{"$f":"IFERROR(IF(C249='Risk Tables'!$C$44,1,IF(C249='Risk Tables'!$C$43,2,IF(C249='Risk Tables'!$C$42,3,IF(C249='Risk Tables'!$C$41,4,IF(C249='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(D249='Risk Tables'!$C$44,1,IF(D249='Risk Tables'!$C$43,2,IF(D249='Risk Tables'!$C$42,3,IF(D249='Risk Tables'!$C$41,4,IF(D249='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(E249='Risk Tables'!$C$44,1,IF(E249='Risk Tables'!$C$43,2,IF(E249='Risk Tables'!$C$42,3,IF(E249='Risk Tables'!$C$41,4,IF(E249='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(F249='Risk Tables'!$C$44,1,IF(F249='Risk Tables'!$C$43,2,IF(F249='Risk Tables'!$C$42,3,IF(F249='Risk Tables'!$C$41,4,IF(F249='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(G249='Risk Tables'!$C$44,1,IF(G249='Risk Tables'!$C$43,2,IF(G249='Risk Tables'!$C$42,3,IF(G249='Risk Tables'!$C$41,4,IF(G249='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"'Single Company Level'!G41","v":1},0,0,{"$f":"$G225*IF(D225<>\"\",1,0)","v":0},0,0]
["Cost Recovery",{"$f":"IFERROR(IF(C250='Risk Tables'!$C$44,1,IF(C250='Risk Tables'!$C$43,2,IF(C250='Risk Tables'!$C$42,3,IF(C250='Risk Tables'!$C$41,4,IF(C250='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(D250='Risk Tables'!$C$44,1,IF(D250='Risk Tables'!$C$43,2,IF(D250='Risk Tables'!$C$42,3,IF(D250='Risk Tables'!$C$41,4,IF(D250='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(E250='Risk Tables'!$C$44,1,IF(E250='Risk Tables'!$C$43,2,IF(E250='Risk Tables'!$C$42,3,IF(E250='Risk Tables'!$C$41,4,IF(E250='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(F250='Risk Tables'!$C$44,1,IF(F250='Risk Tables'!$C$43,2,IF(F250='Risk Tables'!$C$42,3,IF(F250='Risk Tables'!$C$41,4,IF(F250='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(G250='Risk Tables'!$C$44,1,IF(G250='Risk Tables'!$C$43,2,IF(G250='Risk Tables'!$C$42,3,IF(G250='Risk Tables'!$C$41,4,IF(G250='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"'Single Company Level'!G42","v":1},0,0,0,0,0]
["Liquidity",{"$f":"IFERROR(IF(C251='Risk Tables'!$C$44,1,IF(C251='Risk Tables'!$C$43,2,IF(C251='Risk Tables'!$C$42,3,IF(C251='Risk Tables'!$C$41,4,IF(C251='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(D251='Risk Tables'!$C$44,1,IF(D251='Risk Tables'!$C$43,2,IF(D251='Risk Tables'!$C$42,3,IF(D251='Risk Tables'!$C$41,4,IF(D251='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(E251='Risk Tables'!$C$44,1,IF(E251='Risk Tables'!$C$43,2,IF(E251='Risk Tables'!$C$42,3,IF(E251='Risk Tables'!$C$41,4,IF(E251='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(F251='Risk Tables'!$C$44,1,IF(F251='Risk Tables'!$C$43,2,IF(F251='Risk Tables'!$C$42,3,IF(F251='Risk Tables'!$C$41,4,IF(F251='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(G251='Risk Tables'!$C$44,1,IF(G251='Risk Tables'!$C$43,2,IF(G251='Risk Tables'!$C$42,3,IF(G251='Risk Tables'!$C$41,4,IF(G251='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""}]
["Current Ratio",{"$f":"IFERROR(IF(C252='Risk Tables'!$C$44,1,IF(C252='Risk Tables'!$C$43,2,IF(C252='Risk Tables'!$C$42,3,IF(C252='Risk Tables'!$C$41,4,IF(C252='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(D252='Risk Tables'!$C$44,1,IF(D252='Risk Tables'!$C$43,2,IF(D252='Risk Tables'!$C$42,3,IF(D252='Risk Tables'!$C$41,4,IF(D252='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(E252='Risk Tables'!$C$44,1,IF(E252='Risk Tables'!$C$43,2,IF(E252='Risk Tables'!$C$42,3,IF(E252='Risk Tables'!$C$41,4,IF(E252='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(F252='Risk Tables'!$C$44,1,IF(F252='Risk Tables'!$C$43,2,IF(F252='Risk Tables'!$C$42,3,IF(F252='Risk Tables'!$C$41,4,IF(F252='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(G252='Risk Tables'!$C$44,1,IF(G252='Risk Tables'!$C$43,2,IF(G252='Risk Tables'!$C$42,3,IF(G252='Risk Tables'!$C$41,4,IF(G252='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"'Single Company Level'!G44","v":1},{"$f":"$G228*IF(B228<>\"\",1,0)","v":0},0,{"$f":"$G228*IF(D228<>\"\",1,0)","v":0},0,0]
["Quick Ratio",{"$f":"IFERROR(IF(C253='Risk Tables'!$C$44,1,IF(C253='Risk Tables'!$C$43,2,IF(C253='Risk Tables'!$C$42,3,IF(C253='Risk Tables'!$C$41,4,IF(C253='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(D253='Risk Tables'!$C$44,1,IF(D253='Risk Tables'!$C$43,2,IF(D253='Risk Tables'!$C$42,3,IF(D253='Risk Tables'!$C$41,4,IF(D253='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(E253='Risk Tables'!$C$44,1,IF(E253='Risk Tables'!$C$43,2,IF(E253='Risk Tables'!$C$42,3,IF(E253='Risk Tables'!$C$41,4,IF(E253='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(F253='Risk Tables'!$C$44,1,IF(F253='Risk Tables'!$C$43,2,IF(F253='Risk Tables'!$C$42,3,IF(F253='Risk Tables'!$C$41,4,IF(F253='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(G253='Risk Tables'!$C$44,1,IF(G253='Risk Tables'!$C$43,2,IF(G253='Risk Tables'!$C$42,3,IF(G253='Risk Tables'!$C$41,4,IF(G253='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"'Single Company Level'!G45","v":1},0,0,0,0,0]
["Debtor Turnover Days",{"$f":"IFERROR(IF(C254='Risk Tables'!$C$44,1,IF(C254='Risk Tables'!$C$43,2,IF(C254='Risk Tables'!$C$42,3,IF(C254='Risk Tables'!$C$41,4,IF(C254='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(D254='Risk Tables'!$C$44,1,IF(D254='Risk Tables'!$C$43,2,IF(D254='Risk Tables'!$C$42,3,IF(D254='Risk Tables'!$C$41,4,IF(D254='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(E254='Risk Tables'!$C$44,1,IF(E254='Risk Tables'!$C$43,2,IF(E254='Risk Tables'!$C$42,3,IF(E254='Risk Tables'!$C$41,4,IF(E254='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(F254='Risk Tables'!$C$44,1,IF(F254='Risk Tables'!$C$43,2,IF(F254='Risk Tables'!$C$42,3,IF(F254='Risk Tables'!$C$41,4,IF(F254='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(G254='Risk Tables'!$C$44,1,IF(G254='Risk Tables'!$C$43,2,IF(G254='Risk Tables'!$C$42,3,IF(G254='Risk Tables'!$C$41,4,IF(G254='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"'Single Company Level'!G46","v":1},0,0,0,0,0]
["Creditor Turnover Days",{"$f":"IFERROR(IF(C255='Risk Tables'!$C$44,1,IF(C255='Risk Tables'!$C$43,2,IF(C255='Risk Tables'!$C$42,3,IF(C255='Risk Tables'!$C$41,4,IF(C255='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(D255='Risk Tables'!$C$44,1,IF(D255='Risk Tables'!$C$43,2,IF(D255='Risk Tables'!$C$42,3,IF(D255='Risk Tables'!$C$41,4,IF(D255='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(E255='Risk Tables'!$C$44,1,IF(E255='Risk Tables'!$C$43,2,IF(E255='Risk Tables'!$C$42,3,IF(E255='Risk Tables'!$C$41,4,IF(E255='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(F255='Risk Tables'!$C$44,1,IF(F255='Risk Tables'!$C$43,2,IF(F255='Risk Tables'!$C$42,3,IF(F255='Risk Tables'!$C$41,4,IF(F255='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(G255='Risk Tables'!$C$44,1,IF(G255='Risk Tables'!$C$43,2,IF(G255='Risk Tables'!$C$42,3,IF(G255='Risk Tables'!$C$41,4,IF(G255='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"'Single Company Level'!G47","v":1},0,0,0,0,0]
["Solvency",{"$f":"IFERROR(IF(C256='Risk Tables'!$C$44,1,IF(C256='Risk Tables'!$C$43,2,IF(C256='Risk Tables'!$C$42,3,IF(C256='Risk Tables'!$C$41,4,IF(C256='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(D256='Risk Tables'!$C$44,1,IF(D256='Risk Tables'!$C$43,2,IF(D256='Risk Tables'!$C$42,3,IF(D256='Risk Tables'!$C$41,4,IF(D256='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(E256='Risk Tables'!$C$44,1,IF(E256='Risk Tables'!$C$43,2,IF(E256='Risk Tables'!$C$42,3,IF(E256='Risk Tables'!$C$41,4,IF(E256='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(F256='Risk Tables'!$C$44,1,IF(F256='Risk Tables'!$C$43,2,IF(F256='Risk Tables'!$C$42,3,IF(F256='Risk Tables'!$C$41,4,IF(F256='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(G256='Risk Tables'!$C$44,1,IF(G256='Risk Tables'!$C$43,2,IF(G256='Risk Tables'!$C$42,3,IF(G256='Risk Tables'!$C$41,4,IF(G256='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""}]
["Debt to Assets",{"$f":"IFERROR(IF(C257='Risk Tables'!$C$44,1,IF(C257='Risk Tables'!$C$43,2,IF(C257='Risk Tables'!$C$42,3,IF(C257='Risk Tables'!$C$41,4,IF(C257='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(D257='Risk Tables'!$C$44,1,IF(D257='Risk Tables'!$C$43,2,IF(D257='Risk Tables'!$C$42,3,IF(D257='Risk Tables'!$C$41,4,IF(D257='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(E257='Risk Tables'!$C$44,1,IF(E257='Risk Tables'!$C$43,2,IF(E257='Risk Tables'!$C$42,3,IF(E257='Risk Tables'!$C$41,4,IF(E257='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(F257='Risk Tables'!$C$44,1,IF(F257='Risk Tables'!$C$43,2,IF(F257='Risk Tables'!$C$42,3,IF(F257='Risk Tables'!$C$41,4,IF(F257='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(G257='Risk Tables'!$C$44,1,IF(G257='Risk Tables'!$C$43,2,IF(G257='Risk Tables'!$C$42,3,IF(G257='Risk Tables'!$C$41,4,IF(G257='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"'Single Company Level'!G49","v":1},{"$f":"$G233*IF(B233<>\"\",1,0)","v":0},{"$f":"$G233*IF(C233<>\"\",1,0)","v":0},{"$f":"$G233*IF(D233<>\"\",1,0)","v":0},0,0]
["Debt to Equity",{"$f":"IFERROR(IF(C258='Risk Tables'!$C$44,1,IF(C258='Risk Tables'!$C$43,2,IF(C258='Risk Tables'!$C$42,3,IF(C258='Risk Tables'!$C$41,4,IF(C258='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(D258='Risk Tables'!$C$44,1,IF(D258='Risk Tables'!$C$43,2,IF(D258='Risk Tables'!$C$42,3,IF(D258='Risk Tables'!$C$41,4,IF(D258='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(E258='Risk Tables'!$C$44,1,IF(E258='Risk Tables'!$C$43,2,IF(E258='Risk Tables'!$C$42,3,IF(E258='Risk Tables'!$C$41,4,IF(E258='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(F258='Risk Tables'!$C$44,1,IF(F258='Risk Tables'!$C$43,2,IF(F258='Risk Tables'!$C$42,3,IF(F258='Risk Tables'!$C$41,4,IF(F258='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(G258='Risk Tables'!$C$44,1,IF(G258='Risk Tables'!$C$43,2,IF(G258='Risk Tables'!$C$42,3,IF(G258='Risk Tables'!$C$41,4,IF(G258='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"'Single Company Level'!G50","v":1},0,0,0,0,0]
["Debt to EBITDA",{"$f":"IFERROR(IF(C259='Risk Tables'!$C$44,1,IF(C259='Risk Tables'!$C$43,2,IF(C259='Risk Tables'!$C$42,3,IF(C259='Risk Tables'!$C$41,4,IF(C259='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(D259='Risk Tables'!$C$44,1,IF(D259='Risk Tables'!$C$43,2,IF(D259='Risk Tables'!$C$42,3,IF(D259='Risk Tables'!$C$41,4,IF(D259='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(E259='Risk Tables'!$C$44,1,IF(E259='Risk Tables'!$C$43,2,IF(E259='Risk Tables'!$C$42,3,IF(E259='Risk Tables'!$C$41,4,IF(E259='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(F259='Risk Tables'!$C$44,1,IF(F259='Risk Tables'!$C$43,2,IF(F259='Risk Tables'!$C$42,3,IF(F259='Risk Tables'!$C$41,4,IF(F259='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(G259='Risk Tables'!$C$44,1,IF(G259='Risk Tables'!$C$43,2,IF(G259='Risk Tables'!$C$42,3,IF(G259='Risk Tables'!$C$41,4,IF(G259='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"'Single Company Level'!G51","v":1},0,0,0,0,0]
["Interest Coverage",{"$f":"IFERROR(IF(C260='Risk Tables'!$C$44,1,IF(C260='Risk Tables'!$C$43,2,IF(C260='Risk Tables'!$C$42,3,IF(C260='Risk Tables'!$C$41,4,IF(C260='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(D260='Risk Tables'!$C$44,1,IF(D260='Risk Tables'!$C$43,2,IF(D260='Risk Tables'!$C$42,3,IF(D260='Risk Tables'!$C$41,4,IF(D260='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(E260='Risk Tables'!$C$44,1,IF(E260='Risk Tables'!$C$43,2,IF(E260='Risk Tables'!$C$42,3,IF(E260='Risk Tables'!$C$41,4,IF(E260='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(F260='Risk Tables'!$C$44,1,IF(F260='Risk Tables'!$C$43,2,IF(F260='Risk Tables'!$C$42,3,IF(F260='Risk Tables'!$C$41,4,IF(F260='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(G260='Risk Tables'!$C$44,1,IF(G260='Risk Tables'!$C$43,2,IF(G260='Risk Tables'!$C$42,3,IF(G260='Risk Tables'!$C$41,4,IF(G260='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"'Single Company Level'!G52","v":1},0,0,0,0,0]
["Cash Interest Coverage",{"$f":"IFERROR(IF(C261='Risk Tables'!$C$44,1,IF(C261='Risk Tables'!$C$43,2,IF(C261='Risk Tables'!$C$42,3,IF(C261='Risk Tables'!$C$41,4,IF(C261='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(D261='Risk Tables'!$C$44,1,IF(D261='Risk Tables'!$C$43,2,IF(D261='Risk Tables'!$C$42,3,IF(D261='Risk Tables'!$C$41,4,IF(D261='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(E261='Risk Tables'!$C$44,1,IF(E261='Risk Tables'!$C$43,2,IF(E261='Risk Tables'!$C$42,3,IF(E261='Risk Tables'!$C$41,4,IF(E261='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(F261='Risk Tables'!$C$44,1,IF(F261='Risk Tables'!$C$43,2,IF(F261='Risk Tables'!$C$42,3,IF(F261='Risk Tables'!$C$41,4,IF(F261='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(G261='Risk Tables'!$C$44,1,IF(G261='Risk Tables'!$C$43,2,IF(G261='Risk Tables'!$C$42,3,IF(G261='Risk Tables'!$C$41,4,IF(G261='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"'Single Company Level'!G53","v":1},0,0,0,0,0]
["Debt Coverage",{"$f":"IFERROR(IF(C262='Risk Tables'!$C$44,1,IF(C262='Risk Tables'!$C$43,2,IF(C262='Risk Tables'!$C$42,3,IF(C262='Risk Tables'!$C$41,4,IF(C262='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(D262='Risk Tables'!$C$44,1,IF(D262='Risk Tables'!$C$43,2,IF(D262='Risk Tables'!$C$42,3,IF(D262='Risk Tables'!$C$41,4,IF(D262='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(E262='Risk Tables'!$C$44,1,IF(E262='Risk Tables'!$C$43,2,IF(E262='Risk Tables'!$C$42,3,IF(E262='Risk Tables'!$C$41,4,IF(E262='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(F262='Risk Tables'!$C$44,1,IF(F262='Risk Tables'!$C$43,2,IF(F262='Risk Tables'!$C$42,3,IF(F262='Risk Tables'!$C$41,4,IF(F262='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(G262='Risk Tables'!$C$44,1,IF(G262='Risk Tables'!$C$43,2,IF(G262='Risk Tables'!$C$42,3,IF(G262='Risk Tables'!$C$41,4,IF(G262='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"'Single Company Level'!G54","v":1},0,0,0,0,0]
["Government Relationship",{"$f":"IFERROR(IF(C263='Risk Tables'!$C$44,1,IF(C263='Risk Tables'!$C$43,2,IF(C263='Risk Tables'!$C$42,3,IF(C263='Risk Tables'!$C$41,4,IF(C263='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(D263='Risk Tables'!$C$44,1,IF(D263='Risk Tables'!$C$43,2,IF(D263='Risk Tables'!$C$42,3,IF(D263='Risk Tables'!$C$41,4,IF(D263='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(E263='Risk Tables'!$C$44,1,IF(E263='Risk Tables'!$C$43,2,IF(E263='Risk Tables'!$C$42,3,IF(E263='Risk Tables'!$C$41,4,IF(E263='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(F263='Risk Tables'!$C$44,1,IF(F263='Risk Tables'!$C$43,2,IF(F263='Risk Tables'!$C$42,3,IF(F263='Risk Tables'!$C$41,4,IF(F263='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(G263='Risk Tables'!$C$44,1,IF(G263='Risk Tables'!$C$43,2,IF(G263='Risk Tables'!$C$42,3,IF(G263='Risk Tables'!$C$41,4,IF(G263='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""}]
["Government Transfers to Total Revenue",{"$f":"IFERROR(IF(C264='Risk Tables'!$C$44,1,IF(C264='Risk Tables'!$C$43,2,IF(C264='Risk Tables'!$C$42,3,IF(C264='Risk Tables'!$C$41,4,IF(C264='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(D264='Risk Tables'!$C$44,1,IF(D264='Risk Tables'!$C$43,2,IF(D264='Risk Tables'!$C$42,3,IF(D264='Risk Tables'!$C$41,4,IF(D264='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(E264='Risk Tables'!$C$44,1,IF(E264='Risk Tables'!$C$43,2,IF(E264='Risk Tables'!$C$42,3,IF(E264='Risk Tables'!$C$41,4,IF(E264='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(F264='Risk Tables'!$C$44,1,IF(F264='Risk Tables'!$C$43,2,IF(F264='Risk Tables'!$C$42,3,IF(F264='Risk Tables'!$C$41,4,IF(F264='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(G264='Risk Tables'!$C$44,1,IF(G264='Risk Tables'!$C$43,2,IF(G264='Risk Tables'!$C$42,3,IF(G264='Risk Tables'!$C$41,4,IF(G264='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""}]
[{"$f":"P150","v":"50% Test"},{"$f":"IFERROR(IF(C265='Risk Tables'!$C$44,1,IF(C265='Risk Tables'!$C$43,2,IF(C265='Risk Tables'!$C$42,3,IF(C265='Risk Tables'!$C$41,4,IF(C265='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(D265='Risk Tables'!$C$44,1,IF(D265='Risk Tables'!$C$43,2,IF(D265='Risk Tables'!$C$42,3,IF(D265='Risk Tables'!$C$41,4,IF(D265='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(E265='Risk Tables'!$C$44,1,IF(E265='Risk Tables'!$C$43,2,IF(E265='Risk Tables'!$C$42,3,IF(E265='Risk Tables'!$C$41,4,IF(E265='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(F265='Risk Tables'!$C$44,1,IF(F265='Risk Tables'!$C$43,2,IF(F265='Risk Tables'!$C$42,3,IF(F265='Risk Tables'!$C$41,4,IF(F265='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(G265='Risk Tables'!$C$44,1,IF(G265='Risk Tables'!$C$43,2,IF(G265='Risk Tables'!$C$42,3,IF(G265='Risk Tables'!$C$41,4,IF(G265='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""}]
[]
["Overall Risk Rating",{"$f":"IFERROR(SUMPRODUCT(B224:B238,H224:H238)/SUM(H224:H238),\"--\")","v":"--"},{"$f":"IFERROR(SUMPRODUCT(C224:C238,I224:I238)/SUM(I224:I238),\"--\")","v":"--"},{"$f":"IFERROR(SUMPRODUCT(D224:D238,J224:J238)/SUM(J224:J238),\"--\")","v":"--"},"--","--"]
[]
[]
[null,null,{"$f":"D246-1","v":-4},{"$f":"E246-1","v":-3},{"$f":"F246-1","v":-2},{"$f":"G246-1","v":-1},{"$f":"MAX(Companies!$W$3:$W$17)","v":0}]
[{"$f":"Parameters!C3","v":"Profitability"}]
[{"$f":"Parameters!C4","v":"Return on Assets"},null,{"$f":"IFERROR(IF(OR(R111=\"\",R111=\"--\"),\"\",IF(R111>Parameters!$E$4,Parameters!$D$3,IF(AND(R111<Parameters!$E$4,R111>=Parameters!$F$4),Parameters!$E$3,IF(AND(R111<Parameters!$F$4,R111>=Parameters!$G$4),Parameters!$F$3,IF(AND(R111<Parameters!$G$4,R111>=Parameters!$H$4),Parameters!$G$3,IF(R111<Parameters!$H$4,Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(S111=\"\",S111=\"--\"),\"\",IF(S111>Parameters!$E$4,Parameters!$D$3,IF(AND(S111<Parameters!$E$4,S111>=Parameters!$F$4),Parameters!$E$3,IF(AND(S111<Parameters!$F$4,S111>=Parameters!$G$4),Parameters!$F$3,IF(AND(S111<Parameters!$G$4,S111>=Parameters!$H$4),Parameters!$G$3,IF(S111<Parameters!$H$4,Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T111=\"\",T111=\"--\"),\"\",IF(T111>Parameters!$E$4,Parameters!$D$3,IF(AND(T111<Parameters!$E$4,T111>=Parameters!$F$4),Parameters!$E$3,IF(AND(T111<Parameters!$F$4,T111>=Parameters!$G$4),Parameters!$F$3,IF(AND(T111<Parameters!$G$4,T111>=Parameters!$H$4),Parameters!$G$3,IF(T111<Parameters!$H$4,Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U111=\"\",U111=\"--\"),\"\",IF(U111>Parameters!$E$4,Parameters!$D$3,IF(AND(U111<Parameters!$E$4,U111>=Parameters!$F$4),Parameters!$E$3,IF(AND(U111<Parameters!$F$4,U111>=Parameters!$G$4),Parameters!$F$3,IF(AND(U111<Parameters!$G$4,U111>=Parameters!$H$4),Parameters!$G$3,IF(U111<Parameters!$H$4,Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V111=\"\",V111=\"--\"),\"\",IF(V111>Parameters!$E$4,Parameters!$D$3,IF(AND(V111<Parameters!$E$4,V111>=Parameters!$F$4),Parameters!$E$3,IF(AND(V111<Parameters!$F$4,V111>=Parameters!$G$4),Parameters!$F$3,IF(AND(V111<Parameters!$G$4,V111>=Parameters!$H$4),Parameters!$G$3,IF(V111<Parameters!$H$4,Parameters!$H$3,\"\")))))),\"\")","v":""}]
[{"$f":"Parameters!C5","v":"Return on Equity"},null,{"$f":"IFERROR(IF(OR(R112=\"\",R112=\"--\"),\"\",IF(R112='Risk Tables'!$C$46,Parameters!$H$3,IF(R112>Parameters!$E$5,Parameters!$D$3,IF(AND(R112<Parameters!$E$5,R112>=Parameters!$F$5),Parameters!$E$3,IF(AND(R112<Parameters!$F$5,R112>=Parameters!$G$5),Parameters!$F$3,IF(AND(R112<Parameters!$G$5,R112>=Parameters!$H$5),Parameters!$G$3,IF(R112<Parameters!$H$5,Parameters!$H$3,\"\"))))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(S112=\"\",S112=\"--\"),\"\",IF(S112='Risk Tables'!$C$46,Parameters!$H$3,IF(S112>Parameters!$E$5,Parameters!$D$3,IF(AND(S112<Parameters!$E$5,S112>=Parameters!$F$5),Parameters!$E$3,IF(AND(S112<Parameters!$F$5,S112>=Parameters!$G$5),Parameters!$F$3,IF(AND(S112<Parameters!$G$5,S112>=Parameters!$H$5),Parameters!$G$3,IF(S112<Parameters!$H$5,Parameters!$H$3,\"\"))))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T112=\"\",T112=\"--\"),\"\",IF(T112='Risk Tables'!$C$46,Parameters!$H$3,IF(T112>Parameters!$E$5,Parameters!$D$3,IF(AND(T112<Parameters!$E$5,T112>=Parameters!$F$5),Parameters!$E$3,IF(AND(T112<Parameters!$F$5,T112>=Parameters!$G$5),Parameters!$F$3,IF(AND(T112<Parameters!$G$5,T112>=Parameters!$H$5),Parameters!$G$3,IF(T112<Parameters!$H$5,Parameters!$H$3,\"\"))))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U112=\"\",U112=\"--\"),\"\",IF(U112='Risk Tables'!$C$46,Parameters!$H$3,IF(U112>Parameters!$E$5,Parameters!$D$3,IF(AND(U112<Parameters!$E$5,U112>=Parameters!$F$5),Parameters!$E$3,IF(AND(U112<Parameters!$F$5,U112>=Parameters!$G$5),Parameters!$F$3,IF(AND(U112<Parameters!$G$5,U112>=Parameters!$H$5),Parameters!$G$3,IF(U112<Parameters!$H$5,Parameters!$H$3,\"\"))))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V112=\"\",V112=\"--\"),\"\",IF(V112='Risk Tables'!$C$46,Parameters!$H$3,IF(V112>Parameters!$E$5,Parameters!$D$3,IF(AND(V112<Parameters!$E$5,V112>=Parameters!$F$5),Parameters!$E$3,IF(AND(V112<Parameters!$F$5,V112>=Parameters!$G$5),Parameters!$F$3,IF(AND(V112<Parameters!$G$5,V112>=Parameters!$H$5),Parameters!$G$3,IF(V112<Parameters!$H$5,Parameters!$H$3,\"\"))))))),\"\")","v":""}]
[{"$f":"Parameters!C6","v":"Cost Recovery"},null,{"$f":"IFERROR(IF(OR(R113=\"\",R113=\"--\"),\"\",IF(R113>Parameters!$E$6,Parameters!$D$3,IF(AND(R113<Parameters!$E$6,R113>=Parameters!$F$6),Parameters!$E$3,IF(AND(R113<Parameters!$F$6,R113>=Parameters!$G$6),Parameters!$F$3,IF(AND(R113<Parameters!$G$6,R113>=Parameters!$H$6),Parameters!$G$3,IF(R113<Parameters!$H$6,Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(S113=\"\",S113=\"--\"),\"\",IF(S113>Parameters!$E$6,Parameters!$D$3,IF(AND(S113<Parameters!$E$6,S113>=Parameters!$F$6),Parameters!$E$3,IF(AND(S113<Parameters!$F$6,S113>=Parameters!$G$6),Parameters!$F$3,IF(AND(S113<Parameters!$G$6,S113>=Parameters!$H$6),Parameters!$G$3,IF(S113<Parameters!$H$6,Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T113=\"\",T113=\"--\"),\"\",IF(T113>Parameters!$E$6,Parameters!$D$3,IF(AND(T113<Parameters!$E$6,T113>=Parameters!$F$6),Parameters!$E$3,IF(AND(T113<Parameters!$F$6,T113>=Parameters!$G$6),Parameters!$F$3,IF(AND(T113<Parameters!$G$6,T113>=Parameters!$H$6),Parameters!$G$3,IF(T113<Parameters!$H$6,Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U113=\"\",U113=\"--\"),\"\",IF(U113>Parameters!$E$6,Parameters!$D$3,IF(AND(U113<Parameters!$E$6,U113>=Parameters!$F$6),Parameters!$E$3,IF(AND(U113<Parameters!$F$6,U113>=Parameters!$G$6),Parameters!$F$3,IF(AND(U113<Parameters!$G$6,U113>=Parameters!$H$6),Parameters!$G$3,IF(U113<Parameters!$H$6,Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V113=\"\",V113=\"--\"),\"\",IF(V113>Parameters!$E$6,Parameters!$D$3,IF(AND(V113<Parameters!$E$6,V113>=Parameters!$F$6),Parameters!$E$3,IF(AND(V113<Parameters!$F$6,V113>=Parameters!$G$6),Parameters!$F$3,IF(AND(V113<Parameters!$G$6,V113>=Parameters!$H$6),Parameters!$G$3,IF(V113<Parameters!$H$6,Parameters!$H$3,\"\")))))),\"\")","v":""}]
[{"$f":"Parameters!C7","v":"Liquidity"}]
[{"$f":"Parameters!C8","v":"Current Ratio"},null,{"$f":"IFERROR(IF(OR(R115=\"\",R115=\"--\"),\"\",IF(R115>Parameters!$E$8,Parameters!$D$3,IF(AND(R115<Parameters!$E$8,R115>=Parameters!$F$8),Parameters!$E$3,IF(AND(R115<Parameters!$F$8,R115>=Parameters!$G$8),Parameters!$F$3,IF(AND(R115<Parameters!$G$8,R115>=Parameters!$H$8),Parameters!$G$3,IF(R115<Parameters!$H$8,Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(S115=\"\",S115=\"--\"),\"\",IF(S115>Parameters!$E$8,Parameters!$D$3,IF(AND(S115<Parameters!$E$8,S115>=Parameters!$F$8),Parameters!$E$3,IF(AND(S115<Parameters!$F$8,S115>=Parameters!$G$8),Parameters!$F$3,IF(AND(S115<Parameters!$G$8,S115>=Parameters!$H$8),Parameters!$G$3,IF(S115<Parameters!$H$8,Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T115=\"\",T115=\"--\"),\"\",IF(T115>Parameters!$E$8,Parameters!$D$3,IF(AND(T115<Parameters!$E$8,T115>=Parameters!$F$8),Parameters!$E$3,IF(AND(T115<Parameters!$F$8,T115>=Parameters!$G$8),Parameters!$F$3,IF(AND(T115<Parameters!$G$8,T115>=Parameters!$H$8),Parameters!$G$3,IF(T115<Parameters!$H$8,Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U115=\"\",U115=\"--\"),\"\",IF(U115>Parameters!$E$8,Parameters!$D$3,IF(AND(U115<Parameters!$E$8,U115>=Parameters!$F$8),Parameters!$E$3,IF(AND(U115<Parameters!$F$8,U115>=Parameters!$G$8),Parameters!$F$3,IF(AND(U115<Parameters!$G$8,U115>=Parameters!$H$8),Parameters!$G$3,IF(U115<Parameters!$H$8,Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V115=\"\",V115=\"--\"),\"\",IF(V115>Parameters!$E$8,Parameters!$D$3,IF(AND(V115<Parameters!$E$8,V115>=Parameters!$F$8),Parameters!$E$3,IF(AND(V115<Parameters!$F$8,V115>=Parameters!$G$8),Parameters!$F$3,IF(AND(V115<Parameters!$G$8,V115>=Parameters!$H$8),Parameters!$G$3,IF(V115<Parameters!$H$8,Parameters!$H$3,\"\")))))),\"\")","v":""}]
[{"$f":"Parameters!C9","v":"Quick Ratio"},null,{"$f":"IFERROR(IF(OR(R116=\"\",R116=\"--\"),\"\",IF(R116>Parameters!$E$9,Parameters!$D$3,IF(AND(R116<Parameters!$E$9,R116>=Parameters!$F$9),Parameters!$E$3,IF(AND(R116<Parameters!$F$9,R116>=Parameters!$G$9),Parameters!$F$3,IF(AND(R116<Parameters!$G$9,R116>=Parameters!$H$9),Parameters!$G$3,IF(R116<Parameters!$H$9,Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(S116=\"\",S116=\"--\"),\"\",IF(S116>Parameters!$E$9,Parameters!$D$3,IF(AND(S116<Parameters!$E$9,S116>=Parameters!$F$9),Parameters!$E$3,IF(AND(S116<Parameters!$F$9,S116>=Parameters!$G$9),Parameters!$F$3,IF(AND(S116<Parameters!$G$9,S116>=Parameters!$H$9),Parameters!$G$3,IF(S116<Parameters!$H$9,Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T116=\"\",T116=\"--\"),\"\",IF(T116>Parameters!$E$9,Parameters!$D$3,IF(AND(T116<Parameters!$E$9,T116>=Parameters!$F$9),Parameters!$E$3,IF(AND(T116<Parameters!$F$9,T116>=Parameters!$G$9),Parameters!$F$3,IF(AND(T116<Parameters!$G$9,T116>=Parameters!$H$9),Parameters!$G$3,IF(T116<Parameters!$H$9,Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U116=\"\",U116=\"--\"),\"\",IF(U116>Parameters!$E$9,Parameters!$D$3,IF(AND(U116<Parameters!$E$9,U116>=Parameters!$F$9),Parameters!$E$3,IF(AND(U116<Parameters!$F$9,U116>=Parameters!$G$9),Parameters!$F$3,IF(AND(U116<Parameters!$G$9,U116>=Parameters!$H$9),Parameters!$G$3,IF(U116<Parameters!$H$9,Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V116=\"\",V116=\"--\"),\"\",IF(V116>Parameters!$E$9,Parameters!$D$3,IF(AND(V116<Parameters!$E$9,V116>=Parameters!$F$9),Parameters!$E$3,IF(AND(V116<Parameters!$F$9,V116>=Parameters!$G$9),Parameters!$F$3,IF(AND(V116<Parameters!$G$9,V116>=Parameters!$H$9),Parameters!$G$3,IF(V116<Parameters!$H$9,Parameters!$H$3,\"\")))))),\"\")","v":""}]
[{"$f":"Parameters!C10","v":"Debtor Turnover Days"},null,{"$f":"IFERROR(IF(OR(R117=\"\",R117=\"--\"),\"\",IF(R117<Parameters!$E$10,Parameters!$D$3,IF(AND(R117>Parameters!$E$10,R117<=Parameters!$F$10),Parameters!$E$3,IF(AND(R117>Parameters!$F$10,R117<=Parameters!$G$10),Parameters!$F$3,IF(AND(R117>Parameters!$G$10,R117<=Parameters!$H$10),Parameters!$G$3,IF(R117>Parameters!$H$10,Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(S117=\"\",S117=\"--\"),\"\",IF(S117<Parameters!$E$10,Parameters!$D$3,IF(AND(S117>Parameters!$E$10,S117<=Parameters!$F$10),Parameters!$E$3,IF(AND(S117>Parameters!$F$10,S117<=Parameters!$G$10),Parameters!$F$3,IF(AND(S117>Parameters!$G$10,S117<=Parameters!$H$10),Parameters!$G$3,IF(S117>Parameters!$H$10,Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T117=\"\",T117=\"--\"),\"\",IF(T117<Parameters!$E$10,Parameters!$D$3,IF(AND(T117>Parameters!$E$10,T117<=Parameters!$F$10),Parameters!$E$3,IF(AND(T117>Parameters!$F$10,T117<=Parameters!$G$10),Parameters!$F$3,IF(AND(T117>Parameters!$G$10,T117<=Parameters!$H$10),Parameters!$G$3,IF(T117>Parameters!$H$10,Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U117=\"\",U117=\"--\"),\"\",IF(U117<Parameters!$E$10,Parameters!$D$3,IF(AND(U117>Parameters!$E$10,U117<=Parameters!$F$10),Parameters!$E$3,IF(AND(U117>Parameters!$F$10,U117<=Parameters!$G$10),Parameters!$F$3,IF(AND(U117>Parameters!$G$10,U117<=Parameters!$H$10),Parameters!$G$3,IF(U117>Parameters!$H$10,Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V117=\"\",V117=\"--\"),\"\",IF(V117<Parameters!$E$10,Parameters!$D$3,IF(AND(V117>Parameters!$E$10,V117<=Parameters!$F$10),Parameters!$E$3,IF(AND(V117>Parameters!$F$10,V117<=Parameters!$G$10),Parameters!$F$3,IF(AND(V117>Parameters!$G$10,V117<=Parameters!$H$10),Parameters!$G$3,IF(V117>Parameters!$H$10,Parameters!$H$3,\"\")))))),\"\")","v":""}]
[{"$f":"Parameters!C11","v":"Creditor Turnover Days"},null,{"$f":"IFERROR(IF(OR(R118=\"\",R118=\"--\"),\"\",IF(R118<Parameters!$E$11,Parameters!$D$3,IF(AND(R118>Parameters!$E$11,R118<=Parameters!$F$11),Parameters!$E$3,IF(AND(R118>Parameters!$F$11,R118<=Parameters!$G$11),Parameters!$F$3,IF(AND(R118>Parameters!$G$11,R118<=Parameters!$H$11),Parameters!$G$3,IF(R118>Parameters!$H$11,Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(S118=\"\",S118=\"--\"),\"\",IF(S118<Parameters!$E$11,Parameters!$D$3,IF(AND(S118>Parameters!$E$11,S118<=Parameters!$F$11),Parameters!$E$3,IF(AND(S118>Parameters!$F$11,S118<=Parameters!$G$11),Parameters!$F$3,IF(AND(S118>Parameters!$G$11,S118<=Parameters!$H$11),Parameters!$G$3,IF(S118>Parameters!$H$11,Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T118=\"\",T118=\"--\"),\"\",IF(T118<Parameters!$E$11,Parameters!$D$3,IF(AND(T118>Parameters!$E$11,T118<=Parameters!$F$11),Parameters!$E$3,IF(AND(T118>Parameters!$F$11,T118<=Parameters!$G$11),Parameters!$F$3,IF(AND(T118>Parameters!$G$11,T118<=Parameters!$H$11),Parameters!$G$3,IF(T118>Parameters!$H$11,Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U118=\"\",U118=\"--\"),\"\",IF(U118<Parameters!$E$11,Parameters!$D$3,IF(AND(U118>Parameters!$E$11,U118<=Parameters!$F$11),Parameters!$E$3,IF(AND(U118>Parameters!$F$11,U118<=Parameters!$G$11),Parameters!$F$3,IF(AND(U118>Parameters!$G$11,U118<=Parameters!$H$11),Parameters!$G$3,IF(U118>Parameters!$H$11,Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V118=\"\",V118=\"--\"),\"\",IF(V118<Parameters!$E$11,Parameters!$D$3,IF(AND(V118>Parameters!$E$11,V118<=Parameters!$F$11),Parameters!$E$3,IF(AND(V118>Parameters!$F$11,V118<=Parameters!$G$11),Parameters!$F$3,IF(AND(V118>Parameters!$G$11,V118<=Parameters!$H$11),Parameters!$G$3,IF(V118>Parameters!$H$11,Parameters!$H$3,\"\")))))),\"\")","v":""}]
[{"$f":"Parameters!C12","v":"Solvency"}]
[{"$f":"Parameters!C13","v":"Debt to Assets"},null,{"$f":"IFERROR(IF(OR(R120=\"\",R120=\"--\"),\"\",IF(R120<Parameters!$E$13,Parameters!$D$3,IF(AND(R120>Parameters!$E$13,R120<=Parameters!$F$13),Parameters!$E$3,IF(AND(R120>Parameters!$F$13,R120<=Parameters!$G$13),Parameters!$F$3,IF(AND(R120>Parameters!$G$13,R120<=Parameters!$H$13),Parameters!$G$3,IF(R120>Parameters!$H$13,Parameters!$H$3)))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(S120=\"\",S120=\"--\"),\"\",IF(S120<Parameters!$E$13,Parameters!$D$3,IF(AND(S120>Parameters!$E$13,S120<=Parameters!$F$13),Parameters!$E$3,IF(AND(S120>Parameters!$F$13,S120<=Parameters!$G$13),Parameters!$F$3,IF(AND(S120>Parameters!$G$13,S120<=Parameters!$H$13),Parameters!$G$3,IF(S120>Parameters!$H$13,Parameters!$H$3)))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T120=\"\",T120=\"--\"),\"\",IF(T120<Parameters!$E$13,Parameters!$D$3,IF(AND(T120>Parameters!$E$13,T120<=Parameters!$F$13),Parameters!$E$3,IF(AND(T120>Parameters!$F$13,T120<=Parameters!$G$13),Parameters!$F$3,IF(AND(T120>Parameters!$G$13,T120<=Parameters!$H$13),Parameters!$G$3,IF(T120>Parameters!$H$13,Parameters!$H$3)))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U120=\"\",U120=\"--\"),\"\",IF(U120<Parameters!$E$13,Parameters!$D$3,IF(AND(U120>Parameters!$E$13,U120<=Parameters!$F$13),Parameters!$E$3,IF(AND(U120>Parameters!$F$13,U120<=Parameters!$G$13),Parameters!$F$3,IF(AND(U120>Parameters!$G$13,U120<=Parameters!$H$13),Parameters!$G$3,IF(U120>Parameters!$H$13,Parameters!$H$3)))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V120=\"\",V120=\"--\"),\"\",IF(V120<Parameters!$E$13,Parameters!$D$3,IF(AND(V120>Parameters!$E$13,V120<=Parameters!$F$13),Parameters!$E$3,IF(AND(V120>Parameters!$F$13,V120<=Parameters!$G$13),Parameters!$F$3,IF(AND(V120>Parameters!$G$13,V120<=Parameters!$H$13),Parameters!$G$3,IF(V120>Parameters!$H$13,Parameters!$H$3)))))),\"\")","v":""}]
[{"$f":"Parameters!C14","v":"Debt to Equity"},null,{"$f":"IFERROR(IF(OR(R121=\"\",R121=\"--\"),\"\",IF(R121='Risk Tables'!$C$46,Parameters!$H$3,IF(R121<Parameters!$E$14,Parameters!$D$3,IF(AND(R121>Parameters!$E$14,R121<=Parameters!$F$14),Parameters!$E$3,IF(AND(R121>Parameters!$F$14,R121<=Parameters!$G$14),Parameters!$F$3,IF(AND(R121>Parameters!$G$14,R121<=Parameters!$H$14),Parameters!$G$3,IF(R121>Parameters!$H$14,Parameters!$H$3,\"\"))))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(S121=\"\",S121=\"--\"),\"\",IF(S121='Risk Tables'!$C$46,Parameters!$H$3,IF(S121<Parameters!$E$14,Parameters!$D$3,IF(AND(S121>Parameters!$E$14,S121<=Parameters!$F$14),Parameters!$E$3,IF(AND(S121>Parameters!$F$14,S121<=Parameters!$G$14),Parameters!$F$3,IF(AND(S121>Parameters!$G$14,S121<=Parameters!$H$14),Parameters!$G$3,IF(S121>Parameters!$H$14,Parameters!$H$3,\"\"))))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T121=\"\",T121=\"--\"),\"\",IF(T121='Risk Tables'!$C$46,Parameters!$H$3,IF(T121<Parameters!$E$14,Parameters!$D$3,IF(AND(T121>Parameters!$E$14,T121<=Parameters!$F$14),Parameters!$E$3,IF(AND(T121>Parameters!$F$14,T121<=Parameters!$G$14),Parameters!$F$3,IF(AND(T121>Parameters!$G$14,T121<=Parameters!$H$14),Parameters!$G$3,IF(T121>Parameters!$H$14,Parameters!$H$3,\"\"))))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U121=\"\",U121=\"--\"),\"\",IF(U121='Risk Tables'!$C$46,Parameters!$H$3,IF(U121<Parameters!$E$14,Parameters!$D$3,IF(AND(U121>Parameters!$E$14,U121<=Parameters!$F$14),Parameters!$E$3,IF(AND(U121>Parameters!$F$14,U121<=Parameters!$G$14),Parameters!$F$3,IF(AND(U121>Parameters!$G$14,U121<=Parameters!$H$14),Parameters!$G$3,IF(U121>Parameters!$H$14,Parameters!$H$3,\"\"))))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V121=\"\",V121=\"--\"),\"\",IF(V121='Risk Tables'!$C$46,Parameters!$H$3,IF(V121<Parameters!$E$14,Parameters!$D$3,IF(AND(V121>Parameters!$E$14,V121<=Parameters!$F$14),Parameters!$E$3,IF(AND(V121>Parameters!$F$14,V121<=Parameters!$G$14),Parameters!$F$3,IF(AND(V121>Parameters!$G$14,V121<=Parameters!$H$14),Parameters!$G$3,IF(V121>Parameters!$H$14,Parameters!$H$3,\"\"))))))),\"\")","v":""}]
[{"$f":"Parameters!C15","v":"Debt to EBITDA"},null,{"$f":"IFERROR(IF(OR(R122=\"\",R122=\"--\"),\"\",IF(AND(R122<Parameters!$E$15,R122>0),Parameters!$D$3,IF(AND(R122>Parameters!$E$15,R122<=Parameters!$F$15),Parameters!$E$3,IF(AND(R122>Parameters!$F$15,R122<=Parameters!$G$15),Parameters!$F$3,IF(AND(R122>Parameters!$G$15,R122<=Parameters!$H$15),Parameters!$G$3,IF(OR(R122>Parameters!$H$15,R122<0),Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(S122=\"\",S122=\"--\"),\"\",IF(AND(S122<Parameters!$E$15,S122>0),Parameters!$D$3,IF(AND(S122>Parameters!$E$15,S122<=Parameters!$F$15),Parameters!$E$3,IF(AND(S122>Parameters!$F$15,S122<=Parameters!$G$15),Parameters!$F$3,IF(AND(S122>Parameters!$G$15,S122<=Parameters!$H$15),Parameters!$G$3,IF(OR(S122>Parameters!$H$15,S122<0),Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T122=\"\",T122=\"--\"),\"\",IF(AND(T122<Parameters!$E$15,T122>0),Parameters!$D$3,IF(AND(T122>Parameters!$E$15,T122<=Parameters!$F$15),Parameters!$E$3,IF(AND(T122>Parameters!$F$15,T122<=Parameters!$G$15),Parameters!$F$3,IF(AND(T122>Parameters!$G$15,T122<=Parameters!$H$15),Parameters!$G$3,IF(OR(T122>Parameters!$H$15,T122<0),Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U122=\"\",U122=\"--\"),\"\",IF(AND(U122<Parameters!$E$15,U122>0),Parameters!$D$3,IF(AND(U122>Parameters!$E$15,U122<=Parameters!$F$15),Parameters!$E$3,IF(AND(U122>Parameters!$F$15,U122<=Parameters!$G$15),Parameters!$F$3,IF(AND(U122>Parameters!$G$15,U122<=Parameters!$H$15),Parameters!$G$3,IF(OR(U122>Parameters!$H$15,U122<0),Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V122=\"\",V122=\"--\"),\"\",IF(AND(V122<Parameters!$E$15,V122>0),Parameters!$D$3,IF(AND(V122>Parameters!$E$15,V122<=Parameters!$F$15),Parameters!$E$3,IF(AND(V122>Parameters!$F$15,V122<=Parameters!$G$15),Parameters!$F$3,IF(AND(V122>Parameters!$G$15,V122<=Parameters!$H$15),Parameters!$G$3,IF(OR(V122>Parameters!$H$15,V122<0),Parameters!$H$3,\"\")))))),\"\")","v":""}]
[{"$f":"Parameters!C16","v":"Interest Coverage"},null,{"$f":"IFERROR(IF(OR(R123=\"\",R123=\"--\"),\"\",IF(R123>Parameters!$E$16,Parameters!$D$3,IF(AND(R123<Parameters!$E$16,R123>=Parameters!$F$16),Parameters!$E$3,IF(AND(R123<Parameters!$F$16,R123>=Parameters!$G$16),Parameters!$F$3,IF(AND(R123<Parameters!$G$16,R123>=Parameters!$H$16),Parameters!$G$3,IF(R123<Parameters!$H$16,Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(S123=\"\",S123=\"--\"),\"\",IF(S123>Parameters!$E$16,Parameters!$D$3,IF(AND(S123<Parameters!$E$16,S123>=Parameters!$F$16),Parameters!$E$3,IF(AND(S123<Parameters!$F$16,S123>=Parameters!$G$16),Parameters!$F$3,IF(AND(S123<Parameters!$G$16,S123>=Parameters!$H$16),Parameters!$G$3,IF(S123<Parameters!$H$16,Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T123=\"\",T123=\"--\"),\"\",IF(T123>Parameters!$E$16,Parameters!$D$3,IF(AND(T123<Parameters!$E$16,T123>=Parameters!$F$16),Parameters!$E$3,IF(AND(T123<Parameters!$F$16,T123>=Parameters!$G$16),Parameters!$F$3,IF(AND(T123<Parameters!$G$16,T123>=Parameters!$H$16),Parameters!$G$3,IF(T123<Parameters!$H$16,Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U123=\"\",U123=\"--\"),\"\",IF(U123>Parameters!$E$16,Parameters!$D$3,IF(AND(U123<Parameters!$E$16,U123>=Parameters!$F$16),Parameters!$E$3,IF(AND(U123<Parameters!$F$16,U123>=Parameters!$G$16),Parameters!$F$3,IF(AND(U123<Parameters!$G$16,U123>=Parameters!$H$16),Parameters!$G$3,IF(U123<Parameters!$H$16,Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V123=\"\",V123=\"--\"),\"\",IF(V123>Parameters!$E$16,Parameters!$D$3,IF(AND(V123<Parameters!$E$16,V123>=Parameters!$F$16),Parameters!$E$3,IF(AND(V123<Parameters!$F$16,V123>=Parameters!$G$16),Parameters!$F$3,IF(AND(V123<Parameters!$G$16,V123>=Parameters!$H$16),Parameters!$G$3,IF(V123<Parameters!$H$16,Parameters!$H$3,\"\")))))),\"\")","v":""}]
[{"$f":"Parameters!C17","v":"Cash Interest Coverage"},null,{"$f":"IFERROR(IF(OR(R124=\"\",R124=\"--\"),\"\",IF(R124>Parameters!$E$17,Parameters!$D$3,IF(AND(R124<Parameters!$E$17,R124>=Parameters!$F$17),Parameters!$E$3,IF(AND(R124<Parameters!$F$17,R124>=Parameters!$G$17),Parameters!$F$3,IF(AND(R124<Parameters!$G$17,R124>=Parameters!$H$17),Parameters!$G$3,IF(R124<Parameters!$H$17,Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(S124=\"\",S124=\"--\"),\"\",IF(S124>Parameters!$E$17,Parameters!$D$3,IF(AND(S124<Parameters!$E$17,S124>=Parameters!$F$17),Parameters!$E$3,IF(AND(S124<Parameters!$F$17,S124>=Parameters!$G$17),Parameters!$F$3,IF(AND(S124<Parameters!$G$17,S124>=Parameters!$H$17),Parameters!$G$3,IF(S124<Parameters!$H$17,Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T124=\"\",T124=\"--\"),\"\",IF(T124>Parameters!$E$17,Parameters!$D$3,IF(AND(T124<Parameters!$E$17,T124>=Parameters!$F$17),Parameters!$E$3,IF(AND(T124<Parameters!$F$17,T124>=Parameters!$G$17),Parameters!$F$3,IF(AND(T124<Parameters!$G$17,T124>=Parameters!$H$17),Parameters!$G$3,IF(T124<Parameters!$H$17,Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U124=\"\",U124=\"--\"),\"\",IF(U124>Parameters!$E$17,Parameters!$D$3,IF(AND(U124<Parameters!$E$17,U124>=Parameters!$F$17),Parameters!$E$3,IF(AND(U124<Parameters!$F$17,U124>=Parameters!$G$17),Parameters!$F$3,IF(AND(U124<Parameters!$G$17,U124>=Parameters!$H$17),Parameters!$G$3,IF(U124<Parameters!$H$17,Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V124=\"\",V124=\"--\"),\"\",IF(V124>Parameters!$E$17,Parameters!$D$3,IF(AND(V124<Parameters!$E$17,V124>=Parameters!$F$17),Parameters!$E$3,IF(AND(V124<Parameters!$F$17,V124>=Parameters!$G$17),Parameters!$F$3,IF(AND(V124<Parameters!$G$17,V124>=Parameters!$H$17),Parameters!$G$3,IF(V124<Parameters!$H$17,Parameters!$H$3,\"\")))))),\"\")","v":""}]
[{"$f":"Parameters!C18","v":"Debt Coverage"},null,{"$f":"IFERROR(IF(OR(R125=\"\",R125=\"--\"),\"\",IF(R125>Parameters!$E$18,Parameters!$D$3,IF(AND(R125<Parameters!$E$18,R125>=Parameters!$F$18),Parameters!$E$3,IF(AND(R125<Parameters!$F$18,R125>=Parameters!$G$18),Parameters!$F$3,IF(AND(R125<Parameters!$G$18,R125>=Parameters!$H$18),Parameters!$G$3,IF(R125<Parameters!$H$18,Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(S125=\"\",S125=\"--\"),\"\",IF(S125>Parameters!$E$18,Parameters!$D$3,IF(AND(S125<Parameters!$E$18,S125>=Parameters!$F$18),Parameters!$E$3,IF(AND(S125<Parameters!$F$18,S125>=Parameters!$G$18),Parameters!$F$3,IF(AND(S125<Parameters!$G$18,S125>=Parameters!$H$18),Parameters!$G$3,IF(S125<Parameters!$H$18,Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T125=\"\",T125=\"--\"),\"\",IF(T125>Parameters!$E$18,Parameters!$D$3,IF(AND(T125<Parameters!$E$18,T125>=Parameters!$F$18),Parameters!$E$3,IF(AND(T125<Parameters!$F$18,T125>=Parameters!$G$18),Parameters!$F$3,IF(AND(T125<Parameters!$G$18,T125>=Parameters!$H$18),Parameters!$G$3,IF(T125<Parameters!$H$18,Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U125=\"\",U125=\"--\"),\"\",IF(U125>Parameters!$E$18,Parameters!$D$3,IF(AND(U125<Parameters!$E$18,U125>=Parameters!$F$18),Parameters!$E$3,IF(AND(U125<Parameters!$F$18,U125>=Parameters!$G$18),Parameters!$F$3,IF(AND(U125<Parameters!$G$18,U125>=Parameters!$H$18),Parameters!$G$3,IF(U125<Parameters!$H$18,Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V125=\"\",V125=\"--\"),\"\",IF(V125>Parameters!$E$18,Parameters!$D$3,IF(AND(V125<Parameters!$E$18,V125>=Parameters!$F$18),Parameters!$E$3,IF(AND(V125<Parameters!$F$18,V125>=Parameters!$G$18),Parameters!$F$3,IF(AND(V125<Parameters!$G$18,V125>=Parameters!$H$18),Parameters!$G$3,IF(V125<Parameters!$H$18,Parameters!$H$3,\"\")))))),\"\")","v":""}]
[{"$f":"Parameters!C20","v":"Government Relationship"}]
[{"$f":"Parameters!C21","v":"Government Transfers to Total Revenue"},null,{"$f":"IFERROR(IF(OR(R127=\"\",R127=\"--\"),\"\",IF(R127<Parameters!$E$21,Parameters!$D$3,IF(AND(R127>Parameters!$E$21,R127<=Parameters!$F$21),Parameters!$E$3,IF(AND(R127>Parameters!$F$21,R127<=Parameters!$G$21),Parameters!$F$3,IF(AND(R127>Parameters!$G$21,R127<=Parameters!$H$21),Parameters!$G$3,IF(R127>Parameters!$H$21,Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(S127=\"\",S127=\"--\"),\"\",IF(S127<Parameters!$E$21,Parameters!$D$3,IF(AND(S127>Parameters!$E$21,S127<=Parameters!$F$21),Parameters!$E$3,IF(AND(S127>Parameters!$F$21,S127<=Parameters!$G$21),Parameters!$F$3,IF(AND(S127>Parameters!$G$21,S127<=Parameters!$H$21),Parameters!$G$3,IF(S127>Parameters!$H$21,Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T127=\"\",T127=\"--\"),\"\",IF(T127<Parameters!$E$21,Parameters!$D$3,IF(AND(T127>Parameters!$E$21,T127<=Parameters!$F$21),Parameters!$E$3,IF(AND(T127>Parameters!$F$21,T127<=Parameters!$G$21),Parameters!$F$3,IF(AND(T127>Parameters!$G$21,T127<=Parameters!$H$21),Parameters!$G$3,IF(T127>Parameters!$H$21,Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U127=\"\",U127=\"--\"),\"\",IF(U127<Parameters!$E$21,Parameters!$D$3,IF(AND(U127>Parameters!$E$21,U127<=Parameters!$F$21),Parameters!$E$3,IF(AND(U127>Parameters!$F$21,U127<=Parameters!$G$21),Parameters!$F$3,IF(AND(U127>Parameters!$G$21,U127<=Parameters!$H$21),Parameters!$G$3,IF(U127>Parameters!$H$21,Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V127=\"\",V127=\"--\"),\"\",IF(V127<Parameters!$E$21,Parameters!$D$3,IF(AND(V127>Parameters!$E$21,V127<=Parameters!$F$21),Parameters!$E$3,IF(AND(V127>Parameters!$F$21,V127<=Parameters!$G$21),Parameters!$F$3,IF(AND(V127>Parameters!$G$21,V127<=Parameters!$H$21),Parameters!$G$3,IF(V127>Parameters!$H$21,Parameters!$H$3,\"\")))))),\"\")","v":""}]
[{"$f":"Parameters!C22","v":"50% Test"},null,{"$f":"IFERROR(IF(OR(R128=\"\",R128=\"--\"),\"\",IF(R128<Parameters!$E$22,Parameters!$D$3,IF(AND(R128>Parameters!$E$22,R128<=Parameters!$F$22),Parameters!$E$3,IF(AND(R128>Parameters!$F$22,R128<=Parameters!$G$22),Parameters!$F$3,IF(AND(C131>Parameters!$G$22,R128<=Parameters!$H$22),Parameters!$G$3,IF(R128>Parameters!$H$22,Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(S128=\"\",S128=\"--\"),\"\",IF(S128<Parameters!$E$22,Parameters!$D$3,IF(AND(S128>Parameters!$E$22,S128<=Parameters!$F$22),Parameters!$E$3,IF(AND(S128>Parameters!$F$22,S128<=Parameters!$G$22),Parameters!$F$3,IF(AND(D131>Parameters!$G$22,S128<=Parameters!$H$22),Parameters!$G$3,IF(S128>Parameters!$H$22,Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(T128=\"\",T128=\"--\"),\"\",IF(T128<Parameters!$E$22,Parameters!$D$3,IF(AND(T128>Parameters!$E$22,T128<=Parameters!$F$22),Parameters!$E$3,IF(AND(T128>Parameters!$F$22,T128<=Parameters!$G$22),Parameters!$F$3,IF(AND(E131>Parameters!$G$22,T128<=Parameters!$H$22),Parameters!$G$3,IF(T128>Parameters!$H$22,Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(U128=\"\",U128=\"--\"),\"\",IF(U128<Parameters!$E$22,Parameters!$D$3,IF(AND(U128>Parameters!$E$22,U128<=Parameters!$F$22),Parameters!$E$3,IF(AND(U128>Parameters!$F$22,U128<=Parameters!$G$22),Parameters!$F$3,IF(AND(F131>Parameters!$G$22,U128<=Parameters!$H$22),Parameters!$G$3,IF(U128>Parameters!$H$22,Parameters!$H$3,\"\")))))),\"\")","v":""},{"$f":"IFERROR(IF(OR(V128=\"\",V128=\"--\"),\"\",IF(V128<Parameters!$E$22,Parameters!$D$3,IF(AND(V128>Parameters!$E$22,V128<=Parameters!$F$22),Parameters!$E$3,IF(AND(V128>Parameters!$F$22,V128<=Parameters!$G$22),Parameters!$F$3,IF(AND(G131>Parameters!$G$22,V128<=Parameters!$H$22),Parameters!$G$3,IF(V128>Parameters!$H$22,Parameters!$H$3,\"\")))))),\"\")","v":""}]

{"sheet":"Single Company Level","index":16,"n_rows":115,"n_cols":44,"rows_kept":115,"cut":false,"hidden":false,"merged":[[1,15,1,16],[38,28,39,30],[41,28,42,30],[62,18,62,32],[1,18,1,32],[10,18,10,32],[36,18,36,32],[3,21,3,22],[2,21,2,22]]}
[{"$f":"VLOOKUP($P$3,'Portfolio Level'!$A$3:$B$4,2,FALSE)","v":1}]
[{"$f":"IF(A1=1,Main!$E$8 & \" \"& Main!$E$6,'Language Tables'!D483)","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D484","v":"Choose units for data:"},null,null,{"$f":"'Language Tables'!D527","v":"Company Information & Ownership"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Local Currency","\u0080",null,{"$f":"'Language Tables'!D528","v":"Select company from the dropdown menu."},null,null,null,null,null,null,{"$f":"IFERROR(INDEX(Companies!$S$45:$S$84,MATCH('Single Company Level'!V4,Companies!$C$45:$C$84,0)), 'Portfolio Level'!V$107)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D198","v":"Company Acronym"},null,null,null,null,{"$f":"'Language Tables'!D529","v":"Ownership"},{"$f":"IFERROR(Z5+Z9,\"--\")","v":"--"},null,null,null,null,null,null,null,null,"GDP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D200","v":"Primary Sector"},null,{"$f":"IFERROR(VLOOKUP($V$4,Companies!$B$2:$L$100,5,FALSE),\"\")","v":""},null,null,{"$f":"'Language Tables'!D530","v":"Domestic"},{"$f":"IFERROR(Z6+Z7+Z8,\"--\")","v":"--"},null,null,null,null,null,null,null,null,"Country",{"$f":"T13","v":-4},{"$f":"U13","v":-3},{"$f":"V13","v":-2},{"$f":"W13","v":-1},{"$f":"X13","v":0}]
["CGGovOwn",null,{"$f":"MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),Z$3),Data!$A$5:$A$605,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D201","v":"Secondary Sector"},null,{"$f":"IFERROR(VLOOKUP($V$4,Companies!$B$2:$L$100,7,FALSE),\"\")","v":""},null,null,{"$f":"'Language Tables'!D531","v":"Central Gov't"},{"$f":"IFERROR(INDEX(Data!$A$5:$T$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),Z$3),Data!$A$5:$A$605,0),MATCH($A6,Data!$A$5:$T$5,0)),\"--\")","v":"--"},null,null,null,null,null,null,null,null,{"$f":"Main!$E$4","v":0},{"$f":"INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH('Single Company Level'!AJ$5,GDP!$A$2:$BE$2,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH('Single Company Level'!AK$5,GDP!$A$2:$BE$2,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH('Single Company Level'!AL$5,GDP!$A$2:$BE$2,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH('Single Company Level'!AM$5,GDP!$A$2:$BE$2,0))","v":{"$error":"#N/A"}},{"$f":"INDEX(GDP!$A$2:$BE$201,MATCH(ifs_code,GDP!$A$2:$A$201,0),MATCH('Single Company Level'!AN$5,GDP!$A$2:$BE$2,0))","v":{"$error":"#N/A"}}]
["LGGovOwn",null,null,{"$f":"VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D202","v":"Legal Form"},null,{"$f":"IFERROR(VLOOKUP($V$4,Companies!$B$2:$L$100,9,FALSE),\"\")","v":""},null,null,{"$f":"'Language Tables'!D532","v":"Local Gov't"},{"$f":"IFERROR(INDEX(Data!$A$5:$T$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),Z$3),Data!$A$5:$A$605,0),MATCH($A7,Data!$A$5:$T$5,0)),\"--\")","v":"--"}]
["Private Domestic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D199","v":"Full Name"},null,{"$f":"IFERROR(VLOOKUP($V$4,Companies!$B$2:$L$100,2,FALSE),\"\")","v":""},null,null,{"$f":"'Language Tables'!D533","v":"Private"},{"$f":"IFERROR(INDEX(Data!$A$5:$T$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),Z$3),Data!$A$5:$A$605,0),MATCH($A8,Data!$A$5:$T$5,0)),\"--\")","v":"--"}]
["Private Foreign",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D204","v":"Government Shareholder"},null,{"$f":"IFERROR(VLOOKUP($V$4,Companies!$B$2:$L$100,10,FALSE),\"\")","v":""},null,null,{"$f":"'Language Tables'!D534","v":"Foreign"},{"$f":"IFERROR(INDEX(Data!$A$5:$T$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),Z$3),Data!$A$5:$A$605,0),MATCH($A9,Data!$A$5:$T$5,0)),\"--\")","v":"--"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"chart titles"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D457","v":"Financial Indicators"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Title","Chart Location"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D137&\" \n\"&\"(\"&$A$2&\")\"","v":"Government Transactions \n( )"},{"$f":"$S$11","v":"Financial Indicators"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Level'!R$107","v":-4},{"$f":"'Portfolio Level'!S$107","v":-3},{"$f":"'Portfolio Level'!T$107","v":-2},{"$f":"'Portfolio Level'!U$107","v":-1},{"$f":"'Portfolio Level'!V$107","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D536","v":"Rates of Return"},{"$f":"$S$11","v":"Financial Indicators"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Level'!P108","v":"Profitability"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D535&\" \n\"&\"(\"&$A$2&\", Ratio)\"","v":"Short-term Liquidity \n( , Ratio)"},{"$f":"$S$11","v":"Financial Indicators"}]
[{"$f":"Data!CE5","v":"Operating Profit Margin"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Level'!P109","v":"Operating Profit Margin"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$13),Data!$A$5:$A$605,0),MATCH($A15,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$13),Data!$A$5:$A$605,0),MATCH($A15,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$13),Data!$A$5:$A$605,0),MATCH($A15,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$13),Data!$A$5:$A$605,0),MATCH($A15,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$13),Data!$A$5:$A$605,0),MATCH($A15,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D537","v":"50% Test and Cost Recovery"},{"$f":"$S$37","v":"Risk Ratings"}]
[{"$f":"Data!CF5","v":"Net Profit Margin"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Level'!P110","v":"Net Profit Margin"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$13),Data!$A$5:$A$605,0),MATCH($A16,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$13),Data!$A$5:$A$605,0),MATCH($A16,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$13),Data!$A$5:$A$605,0),MATCH($A16,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$13),Data!$A$5:$A$605,0),MATCH($A16,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$13),Data!$A$5:$A$605,0),MATCH($A16,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D538&\" \n\"&\"(\"&$A$2&\")\"","v":"Revenue and Cost Growth \n( )"},{"$f":"$S$37","v":"Risk Ratings"}]
[{"$f":"Data!CH5","v":"Return on Assets"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Level'!P111","v":"Return on Assets"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$13),Data!$A$5:$A$605,0),MATCH($A17,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$13),Data!$A$5:$A$605,0),MATCH($A17,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$13),Data!$A$5:$A$605,0),MATCH($A17,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$13),Data!$A$5:$A$605,0),MATCH($A17,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$13),Data!$A$5:$A$605,0),MATCH($A17,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D539","v":"Operating Costs Growth"},{"$f":"$S$37","v":"Risk Ratings"}]
[{"$f":"Data!CI5","v":"Return on Equity"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Level'!P112","v":"Return on Equity"},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$13),Data!$A$5:$A$605,0),MATCH($A18,Data!$A$5:$CQ$5,0))='Risk Tables'!$C$46,'Risk Tables'!$C$46,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$13),Data!$A$5:$A$605,0),MATCH($A18,Data!$A$5:$CQ$5,0))),\"--\")","v":"--"},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$13),Data!$A$5:$A$605,0),MATCH($A18,Data!$A$5:$CQ$5,0))='Risk Tables'!$C$46,'Risk Tables'!$C$46,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$13),Data!$A$5:$A$605,0),MATCH($A18,Data!$A$5:$CQ$5,0))),\"--\")","v":"--"},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$13),Data!$A$5:$A$605,0),MATCH($A18,Data!$A$5:$CQ$5,0))='Risk Tables'!$C$46,'Risk Tables'!$C$46,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$13),Data!$A$5:$A$605,0),MATCH($A18,Data!$A$5:$CQ$5,0))),\"--\")","v":"--"},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$13),Data!$A$5:$A$605,0),MATCH($A18,Data!$A$5:$CQ$5,0))='Risk Tables'!$C$46,'Risk Tables'!$C$46,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$13),Data!$A$5:$A$605,0),MATCH($A18,Data!$A$5:$CQ$5,0))),\"--\")","v":"--"},{"$f":"IFERROR(IF(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$13),Data!$A$5:$A$605,0),MATCH($A18,Data!$A$5:$CQ$5,0))='Risk Tables'!$C$46,'Risk Tables'!$C$46,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$13),Data!$A$5:$A$605,0),MATCH($A18,Data!$A$5:$CQ$5,0))),\"--\")","v":"--"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D540","v":"Revenue Growth"},"Risk Ratings"]
[{"$f":"Data!CG5","v":"Cost Recovery"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Level'!P113","v":"Cost Recovery"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$13),Data!$A$5:$A$605,0),MATCH($A19,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$13),Data!$A$5:$A$605,0),MATCH($A19,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$13),Data!$A$5:$A$605,0),MATCH($A19,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$13),Data!$A$5:$A$605,0),MATCH($A19,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$13),Data!$A$5:$A$605,0),MATCH($A19,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D541&\" \n\"&\"(\"&$A$2&\")\"","v":"Net Liquid Assets \n( )"},"Risk Ratings"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Level'!P114","v":"Liquidity"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D542","v":"Liquid Assets"},"Risk Ratings"]
[{"$f":"Data!BY5","v":"Current Ratio"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Level'!P115","v":"Current Ratio"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$13),Data!$A$5:$A$605,0),MATCH($A21,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$13),Data!$A$5:$A$605,0),MATCH($A21,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$13),Data!$A$5:$A$605,0),MATCH($A21,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$13),Data!$A$5:$A$605,0),MATCH($A21,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$13),Data!$A$5:$A$605,0),MATCH($A21,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D81","v":"Current Liabilities"},"Risk Ratings"]
[{"$f":"Data!BZ5","v":"Quick Ratio"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Level'!P116","v":"Quick Ratio"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$13),Data!$A$5:$A$605,0),MATCH($A22,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$13),Data!$A$5:$A$605,0),MATCH($A22,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$13),Data!$A$5:$A$605,0),MATCH($A22,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$13),Data!$A$5:$A$605,0),MATCH($A22,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$13),Data!$A$5:$A$605,0),MATCH($A22,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D541","v":"Net Liquid Assets"},"Risk Ratings"]
[{"$f":"Data!CA5","v":"Debtor Turnover Days"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Level'!P117","v":"Debtor Turnover Days"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$13),Data!$A$5:$A$605,0),MATCH($A23,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$13),Data!$A$5:$A$605,0),MATCH($A23,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$13),Data!$A$5:$A$605,0),MATCH($A23,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$13),Data!$A$5:$A$605,0),MATCH($A23,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$13),Data!$A$5:$A$605,0),MATCH($A23,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D543","v":"Note: Liquid Assets = Current Assets - Inventory"},"Risk Ratings"]
[{"$f":"Data!CB5","v":"Creditor Turnover Days"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Level'!P118","v":"Creditor Turnover Days"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$13),Data!$A$5:$A$605,0),MATCH($A24,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$13),Data!$A$5:$A$605,0),MATCH($A24,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$13),Data!$A$5:$A$605,0),MATCH($A24,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$13),Data!$A$5:$A$605,0),MATCH($A24,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$13),Data!$A$5:$A$605,0),MATCH($A24,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D544&\" \n\"&\"(\"&$A$2&\")\"","v":"Liabililties to EBITDA \n( )"},{"$f":"$S$63","v":"Summarized Financial Statements"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Level'!P119","v":"Solvency"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D545&\" \n\"&\"(\"&$A$2&\")\"","v":"Liabilities to Revenue \n( )"},{"$f":"$S$63","v":"Summarized Financial Statements"}]
[{"$f":"Data!CO5","v":"Debt to Assets"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Level'!P120","v":"Debt to Assets"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$13),Data!$A$5:$A$605,0),MATCH($A26,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$13),Data!$A$5:$A$605,0),MATCH($A26,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$13),Data!$A$5:$A$605,0),MATCH($A26,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$13),Data!$A$5:$A$605,0),MATCH($A26,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$13),Data!$A$5:$A$605,0),MATCH($A26,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},null,null,null,null,null,null,null,null,null,null,{"$f":"S25&\" \n\"&\"(\"&$A$2&\")\"","v":"Solvency \n( )"},{"$f":"$S$63","v":"Summarized Financial Statements"}]
[{"$f":"Data!CJ5","v":"Debt to Equity"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Level'!P121","v":"Debt to Equity"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$13),Data!$A$5:$A$605,0),MATCH($A27,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$13),Data!$A$5:$A$605,0),MATCH($A27,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$13),Data!$A$5:$A$605,0),MATCH($A27,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$13),Data!$A$5:$A$605,0),MATCH($A27,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$13),Data!$A$5:$A$605,0),MATCH($A27,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D553","v":"Flows from government"},{"$f":"$S$11","v":"Financial Indicators"}]
[{"$f":"Data!CK5","v":"Debt to EBITDA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Level'!P122","v":"Debt to EBITDA"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$13),Data!$A$5:$A$605,0),MATCH($A28,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$13),Data!$A$5:$A$605,0),MATCH($A28,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$13),Data!$A$5:$A$605,0),MATCH($A28,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$13),Data!$A$5:$A$605,0),MATCH($A28,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$13),Data!$A$5:$A$605,0),MATCH($A28,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D122","v":"Dividends"},{"$f":"$S$11","v":"Financial Indicators"}]
[{"$f":"Data!CM5","v":"Interest Coverage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Level'!P123","v":"Interest Coverage"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$13),Data!$A$5:$A$605,0),MATCH($A29,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$13),Data!$A$5:$A$605,0),MATCH($A29,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$13),Data!$A$5:$A$605,0),MATCH($A29,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$13),Data!$A$5:$A$605,0),MATCH($A29,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$13),Data!$A$5:$A$605,0),MATCH($A29,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},null,null,null,null,null,null,null,null,null,null,{"$f":"S22&\" (RHS)\"","v":"Quick Ratio (RHS)"},{"$f":"$S$11","v":"Financial Indicators"}]
[{"$f":"Data!CN5","v":"Cash Interest Coverage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Level'!P124","v":"Cash Interest Coverage"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$13),Data!$A$5:$A$605,0),MATCH($A30,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$13),Data!$A$5:$A$605,0),MATCH($A30,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$13),Data!$A$5:$A$605,0),MATCH($A30,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$13),Data!$A$5:$A$605,0),MATCH($A30,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$13),Data!$A$5:$A$605,0),MATCH($A30,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},null,null,null,null,null,null,null,null,null,null,{"$f":"S21&\" (RHS)\"","v":"Current Ratio (RHS)"},{"$f":"$S$11","v":"Financial Indicators"}]
[{"$f":"Data!CL5","v":"Debt Coverage"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Level'!P125","v":"Debt Coverage"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$13),Data!$A$5:$A$605,0),MATCH($A31,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$13),Data!$A$5:$A$605,0),MATCH($A31,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$13),Data!$A$5:$A$605,0),MATCH($A31,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$13),Data!$A$5:$A$605,0),MATCH($A31,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$13),Data!$A$5:$A$605,0),MATCH($A31,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},null,null,null,null,null,null,null,null,null,null,{"$f":"S105&\" (RHS)\"","v":"Net Worth (RHS)"},{"$f":"$S$63","v":"Summarized Financial Statements"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Level'!P126","v":"Government Relationship"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S28&\" (RHS)\"","v":"Debt to EBITDA (RHS)"},{"$f":"$S$63","v":"Summarized Financial Statements"}]
[{"$f":"Data!CP5","v":"Government transfers to Total Revenue"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Level'!P127","v":"Government Transfers to Total Revenue"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$13),Data!$A$5:$A$605,0),MATCH($A33,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$13),Data!$A$5:$A$605,0),MATCH($A33,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$13),Data!$A$5:$A$605,0),MATCH($A33,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$13),Data!$A$5:$A$605,0),MATCH($A33,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$13),Data!$A$5:$A$605,0),MATCH($A33,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"}]
[{"$f":"Data!CQ5","v":"50% Test"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Portfolio Level'!P128","v":"50% Test"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$13),Data!$A$5:$A$605,0),MATCH($A34,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$13),Data!$A$5:$A$605,0),MATCH($A34,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$13),Data!$A$5:$A$605,0),MATCH($A34,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$13),Data!$A$5:$A$605,0),MATCH($A34,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$13),Data!$A$5:$A$605,0),MATCH($A34,Data!$A$5:$CQ$5,0)),\"--\")","v":"--"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Parameters!C25","v":"Z-Score"},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A61,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A61,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A61,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A61,Data!$A$5:$EK$5,0)),\"\")","v":""},{"$f":"IFERROR(INDEX(Data!$A$5:$EK$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A61,Data!$A$5:$EK$5,0)),\"\")","v":""}]
[null,null,null,null,null,null,null,"Risk Rating Dummies",null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D550","v":"Risk Ratings"}]
[null,{"$f":"T38","v":-4},{"$f":"U38","v":-3},{"$f":"V38","v":-2},{"$f":"W38","v":-1},{"$f":"X38","v":0},null,{"$f":"B38","v":-4},{"$f":"C38","v":-3},{"$f":"D38","v":-2},{"$f":"E38","v":-1},{"$f":"F38","v":0},null,null,null,null,null,null,null,{"$f":"T$13","v":-4},{"$f":"U$13","v":-3},{"$f":"V$13","v":-2},{"$f":"W$13","v":-1},{"$f":"X$13","v":0}]
[{"$f":"S39","v":"Profitability"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S14","v":"Profitability"}]
[{"$f":"S40","v":"Return on Assets"},{"$f":"IFERROR(IF(T40='Risk Tables'!$C$44,1,IF(T40='Risk Tables'!$C$43,2,IF(T40='Risk Tables'!$C$42,3,IF(T40='Risk Tables'!$C$41,4,IF(T40='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(U40='Risk Tables'!$C$44,1,IF(U40='Risk Tables'!$C$43,2,IF(U40='Risk Tables'!$C$42,3,IF(U40='Risk Tables'!$C$41,4,IF(U40='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(V40='Risk Tables'!$C$44,1,IF(V40='Risk Tables'!$C$43,2,IF(V40='Risk Tables'!$C$42,3,IF(V40='Risk Tables'!$C$41,4,IF(V40='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(W40='Risk Tables'!$C$44,1,IF(W40='Risk Tables'!$C$43,2,IF(W40='Risk Tables'!$C$42,3,IF(W40='Risk Tables'!$C$41,4,IF(W40='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(X40='Risk Tables'!$C$44,1,IF(X40='Risk Tables'!$C$43,2,IF(X40='Risk Tables'!$C$42,3,IF(X40='Risk Tables'!$C$41,4,IF(X40='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"'Risk Tables'!$H$4","v":1},{"$f":"$G40*IF(B40=\"\",0,1)","v":0},{"$f":"$G40*IF(C40=\"\",0,1)","v":0},{"$f":"$G40*IF(D40=\"\",0,1)","v":0},{"$f":"$G40*IF(E40=\"\",0,1)","v":0},{"$f":"$G40*IF(F40=\"\",0,1)","v":0},null,null,null,null,null,null,{"$f":"S17","v":"Return on Assets"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$13),Data!$A$5:$A$605,0),95+MATCH($A17,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$13),Data!$A$5:$A$605,0),95+MATCH($A17,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$13),Data!$A$5:$A$605,0),95+MATCH($A17,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$13),Data!$A$5:$A$605,0),95+MATCH($A17,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$13),Data!$A$5:$A$605,0),95+MATCH($A17,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},null,{"$f":"'Risk Tables'!$C$40","v":"Category 5"},{"$f":"'Language Tables'!$D$546","v":"Higher risk"}]
["Return on Equity",{"$f":"IFERROR(IF(T41='Risk Tables'!$C$44,1,IF(T41='Risk Tables'!$C$43,2,IF(T41='Risk Tables'!$C$42,3,IF(T41='Risk Tables'!$C$41,4,IF(T41='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(U41='Risk Tables'!$C$44,1,IF(U41='Risk Tables'!$C$43,2,IF(U41='Risk Tables'!$C$42,3,IF(U41='Risk Tables'!$C$41,4,IF(U41='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(V41='Risk Tables'!$C$44,1,IF(V41='Risk Tables'!$C$43,2,IF(V41='Risk Tables'!$C$42,3,IF(V41='Risk Tables'!$C$41,4,IF(V41='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(W41='Risk Tables'!$C$44,1,IF(W41='Risk Tables'!$C$43,2,IF(W41='Risk Tables'!$C$42,3,IF(W41='Risk Tables'!$C$41,4,IF(W41='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(X41='Risk Tables'!$C$44,1,IF(X41='Risk Tables'!$C$43,2,IF(X41='Risk Tables'!$C$42,3,IF(X41='Risk Tables'!$C$41,4,IF(X41='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"'Risk Tables'!$I$4","v":1},{"$f":"$G41*IF(B41=\"\",0,1)","v":0},0,0,0,0,null,null,null,null,null,null,"Return on Equity",{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$13),Data!$A$5:$A$605,0),95+MATCH($A18,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$13),Data!$A$5:$A$605,0),95+MATCH($A18,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$13),Data!$A$5:$A$605,0),95+MATCH($A18,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$13),Data!$A$5:$A$605,0),95+MATCH($A18,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$13),Data!$A$5:$A$605,0),95+MATCH($A18,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},null,{"$f":"'Risk Tables'!$C$41","v":"Category 4"}]
["Cost Recovery",{"$f":"IFERROR(IF(T42='Risk Tables'!$C$44,1,IF(T42='Risk Tables'!$C$43,2,IF(T42='Risk Tables'!$C$42,3,IF(T42='Risk Tables'!$C$41,4,IF(T42='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(U42='Risk Tables'!$C$44,1,IF(U42='Risk Tables'!$C$43,2,IF(U42='Risk Tables'!$C$42,3,IF(U42='Risk Tables'!$C$41,4,IF(U42='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(V42='Risk Tables'!$C$44,1,IF(V42='Risk Tables'!$C$43,2,IF(V42='Risk Tables'!$C$42,3,IF(V42='Risk Tables'!$C$41,4,IF(V42='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(W42='Risk Tables'!$C$44,1,IF(W42='Risk Tables'!$C$43,2,IF(W42='Risk Tables'!$C$42,3,IF(W42='Risk Tables'!$C$41,4,IF(W42='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(X42='Risk Tables'!$C$44,1,IF(X42='Risk Tables'!$C$43,2,IF(X42='Risk Tables'!$C$42,3,IF(X42='Risk Tables'!$C$41,4,IF(X42='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"'Risk Tables'!$J$4","v":1},0,0,0,0,0,null,null,null,null,null,null,"Cost Recovery",{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$13),Data!$A$5:$A$605,0),95+MATCH($A19,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$13),Data!$A$5:$A$605,0),95+MATCH($A19,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$13),Data!$A$5:$A$605,0),95+MATCH($A19,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$13),Data!$A$5:$A$605,0),95+MATCH($A19,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$13),Data!$A$5:$A$605,0),95+MATCH($A19,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},null,{"$f":"'Risk Tables'!$C$42","v":"Category 3"}]
["Liquidity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liquidity",null,null,null,null,null,null,{"$f":"'Risk Tables'!$C$43","v":"Category 2"}]
["Current Ratio",{"$f":"IFERROR(IF(T44='Risk Tables'!$C$44,1,IF(T44='Risk Tables'!$C$43,2,IF(T44='Risk Tables'!$C$42,3,IF(T44='Risk Tables'!$C$41,4,IF(T44='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(U44='Risk Tables'!$C$44,1,IF(U44='Risk Tables'!$C$43,2,IF(U44='Risk Tables'!$C$42,3,IF(U44='Risk Tables'!$C$41,4,IF(U44='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(V44='Risk Tables'!$C$44,1,IF(V44='Risk Tables'!$C$43,2,IF(V44='Risk Tables'!$C$42,3,IF(V44='Risk Tables'!$C$41,4,IF(V44='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(W44='Risk Tables'!$C$44,1,IF(W44='Risk Tables'!$C$43,2,IF(W44='Risk Tables'!$C$42,3,IF(W44='Risk Tables'!$C$41,4,IF(W44='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(X44='Risk Tables'!$C$44,1,IF(X44='Risk Tables'!$C$43,2,IF(X44='Risk Tables'!$C$42,3,IF(X44='Risk Tables'!$C$41,4,IF(X44='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"'Risk Tables'!$L$4","v":1},0,0,0,0,0,null,null,null,null,null,null,"Current Ratio",{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$13),Data!$A$5:$A$605,0),95+MATCH($A21,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$13),Data!$A$5:$A$605,0),95+MATCH($A21,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$13),Data!$A$5:$A$605,0),95+MATCH($A21,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$13),Data!$A$5:$A$605,0),95+MATCH($A21,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$13),Data!$A$5:$A$605,0),95+MATCH($A21,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},null,{"$f":"'Risk Tables'!$C$44","v":"Category 1"},{"$f":"'Language Tables'!$D$547","v":"Lower risk"}]
["Quick Ratio",{"$f":"IFERROR(IF(T45='Risk Tables'!$C$44,1,IF(T45='Risk Tables'!$C$43,2,IF(T45='Risk Tables'!$C$42,3,IF(T45='Risk Tables'!$C$41,4,IF(T45='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(U45='Risk Tables'!$C$44,1,IF(U45='Risk Tables'!$C$43,2,IF(U45='Risk Tables'!$C$42,3,IF(U45='Risk Tables'!$C$41,4,IF(U45='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(V45='Risk Tables'!$C$44,1,IF(V45='Risk Tables'!$C$43,2,IF(V45='Risk Tables'!$C$42,3,IF(V45='Risk Tables'!$C$41,4,IF(V45='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(W45='Risk Tables'!$C$44,1,IF(W45='Risk Tables'!$C$43,2,IF(W45='Risk Tables'!$C$42,3,IF(W45='Risk Tables'!$C$41,4,IF(W45='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(X45='Risk Tables'!$C$44,1,IF(X45='Risk Tables'!$C$43,2,IF(X45='Risk Tables'!$C$42,3,IF(X45='Risk Tables'!$C$41,4,IF(X45='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"'Risk Tables'!$M$4","v":1},0,0,0,0,0,null,null,null,null,null,null,"Quick Ratio",{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$13),Data!$A$5:$A$605,0),95+MATCH($A22,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$13),Data!$A$5:$A$605,0),95+MATCH($A22,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$13),Data!$A$5:$A$605,0),95+MATCH($A22,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$13),Data!$A$5:$A$605,0),95+MATCH($A22,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$13),Data!$A$5:$A$605,0),95+MATCH($A22,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"}]
["Debtor Turnover Days",{"$f":"IFERROR(IF(T46='Risk Tables'!$C$44,1,IF(T46='Risk Tables'!$C$43,2,IF(T46='Risk Tables'!$C$42,3,IF(T46='Risk Tables'!$C$41,4,IF(T46='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(U46='Risk Tables'!$C$44,1,IF(U46='Risk Tables'!$C$43,2,IF(U46='Risk Tables'!$C$42,3,IF(U46='Risk Tables'!$C$41,4,IF(U46='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(V46='Risk Tables'!$C$44,1,IF(V46='Risk Tables'!$C$43,2,IF(V46='Risk Tables'!$C$42,3,IF(V46='Risk Tables'!$C$41,4,IF(V46='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(W46='Risk Tables'!$C$44,1,IF(W46='Risk Tables'!$C$43,2,IF(W46='Risk Tables'!$C$42,3,IF(W46='Risk Tables'!$C$41,4,IF(W46='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(X46='Risk Tables'!$C$44,1,IF(X46='Risk Tables'!$C$43,2,IF(X46='Risk Tables'!$C$42,3,IF(X46='Risk Tables'!$C$41,4,IF(X46='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"'Risk Tables'!$N$4","v":1},0,0,0,0,0,null,null,null,null,null,null,"Debtor Turnover Days",{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$13),Data!$A$5:$A$605,0),95+MATCH($A23,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$13),Data!$A$5:$A$605,0),95+MATCH($A23,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$13),Data!$A$5:$A$605,0),95+MATCH($A23,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$13),Data!$A$5:$A$605,0),95+MATCH($A23,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$13),Data!$A$5:$A$605,0),95+MATCH($A23,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"}]
["Creditor Turnover Days",{"$f":"IFERROR(IF(T47='Risk Tables'!$C$44,1,IF(T47='Risk Tables'!$C$43,2,IF(T47='Risk Tables'!$C$42,3,IF(T47='Risk Tables'!$C$41,4,IF(T47='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(U47='Risk Tables'!$C$44,1,IF(U47='Risk Tables'!$C$43,2,IF(U47='Risk Tables'!$C$42,3,IF(U47='Risk Tables'!$C$41,4,IF(U47='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(V47='Risk Tables'!$C$44,1,IF(V47='Risk Tables'!$C$43,2,IF(V47='Risk Tables'!$C$42,3,IF(V47='Risk Tables'!$C$41,4,IF(V47='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(W47='Risk Tables'!$C$44,1,IF(W47='Risk Tables'!$C$43,2,IF(W47='Risk Tables'!$C$42,3,IF(W47='Risk Tables'!$C$41,4,IF(W47='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(X47='Risk Tables'!$C$44,1,IF(X47='Risk Tables'!$C$43,2,IF(X47='Risk Tables'!$C$42,3,IF(X47='Risk Tables'!$C$41,4,IF(X47='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"'Risk Tables'!$O$4","v":1},0,0,0,0,0,null,null,null,null,null,null,"Creditor Turnover Days",{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$13),Data!$A$5:$A$605,0),95+MATCH($A24,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$13),Data!$A$5:$A$605,0),95+MATCH($A24,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$13),Data!$A$5:$A$605,0),95+MATCH($A24,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$13),Data!$A$5:$A$605,0),95+MATCH($A24,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$13),Data!$A$5:$A$605,0),95+MATCH($A24,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"}]
["Solvency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Solvency"]
["Debt to Assets",{"$f":"IFERROR(IF(T49='Risk Tables'!$C$44,1,IF(T49='Risk Tables'!$C$43,2,IF(T49='Risk Tables'!$C$42,3,IF(T49='Risk Tables'!$C$41,4,IF(T49='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(U49='Risk Tables'!$C$44,1,IF(U49='Risk Tables'!$C$43,2,IF(U49='Risk Tables'!$C$42,3,IF(U49='Risk Tables'!$C$41,4,IF(U49='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(V49='Risk Tables'!$C$44,1,IF(V49='Risk Tables'!$C$43,2,IF(V49='Risk Tables'!$C$42,3,IF(V49='Risk Tables'!$C$41,4,IF(V49='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(W49='Risk Tables'!$C$44,1,IF(W49='Risk Tables'!$C$43,2,IF(W49='Risk Tables'!$C$42,3,IF(W49='Risk Tables'!$C$41,4,IF(W49='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(X49='Risk Tables'!$C$44,1,IF(X49='Risk Tables'!$C$43,2,IF(X49='Risk Tables'!$C$42,3,IF(X49='Risk Tables'!$C$41,4,IF(X49='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"'Risk Tables'!$Q$4","v":1},0,0,0,0,0,null,null,null,null,null,null,"Debt to Assets",{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$13),Data!$A$5:$A$605,0),95+MATCH($A26,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$13),Data!$A$5:$A$605,0),95+MATCH($A26,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$13),Data!$A$5:$A$605,0),95+MATCH($A26,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$13),Data!$A$5:$A$605,0),95+MATCH($A26,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$13),Data!$A$5:$A$605,0),95+MATCH($A26,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"}]
["Debt to Equity",{"$f":"IFERROR(IF(T50='Risk Tables'!$C$44,1,IF(T50='Risk Tables'!$C$43,2,IF(T50='Risk Tables'!$C$42,3,IF(T50='Risk Tables'!$C$41,4,IF(T50='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(U50='Risk Tables'!$C$44,1,IF(U50='Risk Tables'!$C$43,2,IF(U50='Risk Tables'!$C$42,3,IF(U50='Risk Tables'!$C$41,4,IF(U50='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(V50='Risk Tables'!$C$44,1,IF(V50='Risk Tables'!$C$43,2,IF(V50='Risk Tables'!$C$42,3,IF(V50='Risk Tables'!$C$41,4,IF(V50='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(W50='Risk Tables'!$C$44,1,IF(W50='Risk Tables'!$C$43,2,IF(W50='Risk Tables'!$C$42,3,IF(W50='Risk Tables'!$C$41,4,IF(W50='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(X50='Risk Tables'!$C$44,1,IF(X50='Risk Tables'!$C$43,2,IF(X50='Risk Tables'!$C$42,3,IF(X50='Risk Tables'!$C$41,4,IF(X50='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"'Risk Tables'!$R$4","v":1},0,0,0,0,0,null,null,null,null,null,null,"Debt to Equity",{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$13),Data!$A$5:$A$605,0),95+MATCH($A27,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$13),Data!$A$5:$A$605,0),95+MATCH($A27,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$13),Data!$A$5:$A$605,0),95+MATCH($A27,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$13),Data!$A$5:$A$605,0),95+MATCH($A27,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$13),Data!$A$5:$A$605,0),95+MATCH($A27,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"}]
["Debt to EBITDA",{"$f":"IFERROR(IF(T51='Risk Tables'!$C$44,1,IF(T51='Risk Tables'!$C$43,2,IF(T51='Risk Tables'!$C$42,3,IF(T51='Risk Tables'!$C$41,4,IF(T51='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(U51='Risk Tables'!$C$44,1,IF(U51='Risk Tables'!$C$43,2,IF(U51='Risk Tables'!$C$42,3,IF(U51='Risk Tables'!$C$41,4,IF(U51='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(V51='Risk Tables'!$C$44,1,IF(V51='Risk Tables'!$C$43,2,IF(V51='Risk Tables'!$C$42,3,IF(V51='Risk Tables'!$C$41,4,IF(V51='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(W51='Risk Tables'!$C$44,1,IF(W51='Risk Tables'!$C$43,2,IF(W51='Risk Tables'!$C$42,3,IF(W51='Risk Tables'!$C$41,4,IF(W51='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(X51='Risk Tables'!$C$44,1,IF(X51='Risk Tables'!$C$43,2,IF(X51='Risk Tables'!$C$42,3,IF(X51='Risk Tables'!$C$41,4,IF(X51='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"'Risk Tables'!$S$4","v":1},0,0,0,0,0,null,null,null,null,null,null,"Debt to EBITDA",{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$13),Data!$A$5:$A$605,0),95+MATCH($A28,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$13),Data!$A$5:$A$605,0),95+MATCH($A28,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$13),Data!$A$5:$A$605,0),95+MATCH($A28,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$13),Data!$A$5:$A$605,0),95+MATCH($A28,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$13),Data!$A$5:$A$605,0),95+MATCH($A28,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"T64","v":-4},{"$f":"U64","v":-3},{"$f":"V64","v":-2},{"$f":"W64","v":-1},{"$f":"X64","v":0}]
["Interest Coverage",{"$f":"IFERROR(IF(T52='Risk Tables'!$C$44,1,IF(T52='Risk Tables'!$C$43,2,IF(T52='Risk Tables'!$C$42,3,IF(T52='Risk Tables'!$C$41,4,IF(T52='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(U52='Risk Tables'!$C$44,1,IF(U52='Risk Tables'!$C$43,2,IF(U52='Risk Tables'!$C$42,3,IF(U52='Risk Tables'!$C$41,4,IF(U52='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(V52='Risk Tables'!$C$44,1,IF(V52='Risk Tables'!$C$43,2,IF(V52='Risk Tables'!$C$42,3,IF(V52='Risk Tables'!$C$41,4,IF(V52='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(W52='Risk Tables'!$C$44,1,IF(W52='Risk Tables'!$C$43,2,IF(W52='Risk Tables'!$C$42,3,IF(W52='Risk Tables'!$C$41,4,IF(W52='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(X52='Risk Tables'!$C$44,1,IF(X52='Risk Tables'!$C$43,2,IF(X52='Risk Tables'!$C$42,3,IF(X52='Risk Tables'!$C$41,4,IF(X52='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"'Risk Tables'!$T$4","v":1},0,0,0,0,0,null,null,null,null,null,null,"Interest Coverage",{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$13),Data!$A$5:$A$605,0),95+MATCH($A29,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$13),Data!$A$5:$A$605,0),95+MATCH($A29,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$13),Data!$A$5:$A$605,0),95+MATCH($A29,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$13),Data!$A$5:$A$605,0),95+MATCH($A29,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$13),Data!$A$5:$A$605,0),95+MATCH($A29,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},null,null,null,null,null,null,null,null,null,null,"Liquid Assets",{"$f":"IFERROR(IF($A$1=1,T88-T91,(((T88-T91)*Data!$G$3)/(AJ$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,U88-U91,(((U88-U91)*Data!$G$3)/(AK$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,V88-V91,(((V88-V91)*Data!$G$3)/(AL$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,W88-W91,(((W88-W91)*Data!$G$3)/(AM$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,X88-X91,(((X88-X91)*Data!$G$3)/(AN$6*10^9))*100),\"\")","v":""}]
["Cash Interest Coverage",{"$f":"IFERROR(IF(T53='Risk Tables'!$C$44,1,IF(T53='Risk Tables'!$C$43,2,IF(T53='Risk Tables'!$C$42,3,IF(T53='Risk Tables'!$C$41,4,IF(T53='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(U53='Risk Tables'!$C$44,1,IF(U53='Risk Tables'!$C$43,2,IF(U53='Risk Tables'!$C$42,3,IF(U53='Risk Tables'!$C$41,4,IF(U53='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(V53='Risk Tables'!$C$44,1,IF(V53='Risk Tables'!$C$43,2,IF(V53='Risk Tables'!$C$42,3,IF(V53='Risk Tables'!$C$41,4,IF(V53='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(W53='Risk Tables'!$C$44,1,IF(W53='Risk Tables'!$C$43,2,IF(W53='Risk Tables'!$C$42,3,IF(W53='Risk Tables'!$C$41,4,IF(W53='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(X53='Risk Tables'!$C$44,1,IF(X53='Risk Tables'!$C$43,2,IF(X53='Risk Tables'!$C$42,3,IF(X53='Risk Tables'!$C$41,4,IF(X53='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"'Risk Tables'!$U$4","v":1},0,0,0,0,0,null,null,null,null,null,null,"Cash Interest Coverage",{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$13),Data!$A$5:$A$605,0),95+MATCH($A30,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$13),Data!$A$5:$A$605,0),95+MATCH($A30,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$13),Data!$A$5:$A$605,0),95+MATCH($A30,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$13),Data!$A$5:$A$605,0),95+MATCH($A30,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$13),Data!$A$5:$A$605,0),95+MATCH($A30,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},null,null,null,null,null,null,null,null,null,null,"Liquid Liab",{"$f":"IFERROR(IF($A$1=1,-T97,(-(T97*Data!$G$3)/(AJ$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,-U97,(-(U97*Data!$G$3)/(AK$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,-V97,(-(V97*Data!$G$3)/(AL$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,-W97,(-(W97*Data!$G$3)/(AM$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,-X97,(-(X97*Data!$G$3)/(AN$6*10^9))*100),\"\")","v":""}]
["Debt Coverage",{"$f":"IFERROR(IF(T54='Risk Tables'!$C$44,1,IF(T54='Risk Tables'!$C$43,2,IF(T54='Risk Tables'!$C$42,3,IF(T54='Risk Tables'!$C$41,4,IF(T54='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(U54='Risk Tables'!$C$44,1,IF(U54='Risk Tables'!$C$43,2,IF(U54='Risk Tables'!$C$42,3,IF(U54='Risk Tables'!$C$41,4,IF(U54='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(V54='Risk Tables'!$C$44,1,IF(V54='Risk Tables'!$C$43,2,IF(V54='Risk Tables'!$C$42,3,IF(V54='Risk Tables'!$C$41,4,IF(V54='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(W54='Risk Tables'!$C$44,1,IF(W54='Risk Tables'!$C$43,2,IF(W54='Risk Tables'!$C$42,3,IF(W54='Risk Tables'!$C$41,4,IF(W54='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(X54='Risk Tables'!$C$44,1,IF(X54='Risk Tables'!$C$43,2,IF(X54='Risk Tables'!$C$42,3,IF(X54='Risk Tables'!$C$41,4,IF(X54='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"'Risk Tables'!$V$4","v":1},0,0,0,0,0,null,null,null,null,null,null,"Debt Coverage",{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$13),Data!$A$5:$A$605,0),95+MATCH($A31,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$13),Data!$A$5:$A$605,0),95+MATCH($A31,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$13),Data!$A$5:$A$605,0),95+MATCH($A31,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$13),Data!$A$5:$A$605,0),95+MATCH($A31,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$13),Data!$A$5:$A$605,0),95+MATCH($A31,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},null,null,null,null,null,null,null,null,null,null,"net liquid",{"$f":"IFERROR(AJ53+AJ52,\"\")","v":""},{"$f":"IFERROR(AK53+AK52,\"\")","v":""},"","",""]
["Government Relationship",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Government Relationship",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x",1,1,1,1,1]
["Government Transfers to Total Revenue",{"$f":"IFERROR(IF(T56='Risk Tables'!$C$44,1,IF(T56='Risk Tables'!$C$43,2,IF(T56='Risk Tables'!$C$42,3,IF(T56='Risk Tables'!$C$41,4,IF(T56='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(U56='Risk Tables'!$C$44,1,IF(U56='Risk Tables'!$C$43,2,IF(U56='Risk Tables'!$C$42,3,IF(U56='Risk Tables'!$C$41,4,IF(U56='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(V56='Risk Tables'!$C$44,1,IF(V56='Risk Tables'!$C$43,2,IF(V56='Risk Tables'!$C$42,3,IF(V56='Risk Tables'!$C$41,4,IF(V56='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(W56='Risk Tables'!$C$44,1,IF(W56='Risk Tables'!$C$43,2,IF(W56='Risk Tables'!$C$42,3,IF(W56='Risk Tables'!$C$41,4,IF(W56='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(X56='Risk Tables'!$C$44,1,IF(X56='Risk Tables'!$C$43,2,IF(X56='Risk Tables'!$C$42,3,IF(X56='Risk Tables'!$C$41,4,IF(X56='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"Government Transfers to Total Revenue",{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$13),Data!$A$5:$A$605,0),95+MATCH($A33,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$13),Data!$A$5:$A$605,0),95+MATCH($A33,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$13),Data!$A$5:$A$605,0),95+MATCH($A33,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$13),Data!$A$5:$A$605,0),95+MATCH($A33,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$13),Data!$A$5:$A$605,0),95+MATCH($A33,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},null,null,null,null,null,null,null,null,null,null,{"$f":"Data!AU5","v":"Government Grants Received"},{"$f":"IF($A$1=1,T66,((T66*Data!$G$3)/(AJ$6*10^9))*100)","v":""},{"$f":"IF($A$1=1,U66,((U66*Data!$G$3)/(AK$6*10^9))*100)","v":""},{"$f":"IF($A$1=1,V66,((V66*Data!$G$3)/(AL$6*10^9))*100)","v":""},{"$f":"IF($A$1=1,W66,((W66*Data!$G$3)/(AM$6*10^9))*100)","v":""},{"$f":"IF($A$1=1,X66,((X66*Data!$G$3)/(AN$6*10^9))*100)","v":""}]
["50% Test",{"$f":"IFERROR(IF(T57='Risk Tables'!$C$44,1,IF(T57='Risk Tables'!$C$43,2,IF(T57='Risk Tables'!$C$42,3,IF(T57='Risk Tables'!$C$41,4,IF(T57='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(U57='Risk Tables'!$C$44,1,IF(U57='Risk Tables'!$C$43,2,IF(U57='Risk Tables'!$C$42,3,IF(U57='Risk Tables'!$C$41,4,IF(U57='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(V57='Risk Tables'!$C$44,1,IF(V57='Risk Tables'!$C$43,2,IF(V57='Risk Tables'!$C$42,3,IF(V57='Risk Tables'!$C$41,4,IF(V57='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(W57='Risk Tables'!$C$44,1,IF(W57='Risk Tables'!$C$43,2,IF(W57='Risk Tables'!$C$42,3,IF(W57='Risk Tables'!$C$41,4,IF(W57='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},{"$f":"IFERROR(IF(X57='Risk Tables'!$C$44,1,IF(X57='Risk Tables'!$C$43,2,IF(X57='Risk Tables'!$C$42,3,IF(X57='Risk Tables'!$C$41,4,IF(X57='Risk Tables'!$C$40,5,\"\"))))),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"50% Test",{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$13),Data!$A$5:$A$605,0),95+MATCH($A34,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$13),Data!$A$5:$A$605,0),95+MATCH($A34,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$13),Data!$A$5:$A$605,0),95+MATCH($A34,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$13),Data!$A$5:$A$605,0),95+MATCH($A34,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},{"$f":"IFERROR(INDEX(Data!$A$5:$DH$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$13),Data!$A$5:$A$605,0),95+MATCH($A34,Data!$CR$5:$DH$5,0)),\"--\")","v":"--"},null,null,null,null,null,null,null,null,null,null,"Revenue Growth",{"$f":"\"\"","v":""},{"$f":"IFERROR((U65/T65-1),\"\")","v":""},{"$f":"IFERROR((V65/U65-1),\"\")","v":""},"",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Costs Growth",{"$f":"\"\"","v":""},{"$f":"IFERROR(((U67+U70)/(T67+T70)-1),\"\")","v":""},{"$f":"IFERROR(((V67+V70)/(U67+U70)-1),\"\")","v":""},"",""]
[{"$f":"S59","v":"Overall Risk Rating"},{"$f":"IFERROR(SUMPRODUCT(B$40:B$54,H$40:H$54)/SUM(H$40:H$54),\"--\")","v":"--"},{"$f":"IFERROR(SUMPRODUCT(C$40:C$54,I$40:I$54)/SUM(I$40:I$54),\"--\")","v":"--"},{"$f":"IFERROR(SUMPRODUCT(D$40:D$54,J$40:J$54)/SUM(J$40:J$54),\"--\")","v":"--"},{"$f":"IFERROR(SUMPRODUCT(E$40:E$54,K$40:K$54)/SUM(K$40:K$54),\"--\")","v":"--"},{"$f":"IFERROR(SUMPRODUCT(F$40:F$54,L$40:L$54)/SUM(L$40:L$54),\"--\")","v":"--"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D458","v":"Overall Risk Rating"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Own source rev / op costs",{"$f":"IFERROR(T65/(T67+T70),\"\")","v":""},{"$f":"IFERROR(U65/(U67+U70),\"\")","v":""},"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D548","v":"Weighted Average*"},{"$f":"IF(OR(B59=\"\",B59=0,B59=\"--\"),\"--\",IF(B59>=4.5,Parameters!$H$3,IF(AND(B59>=3.5, B59<4.5),Parameters!$G$3,IF(AND(B59>=2.5,B59<3.5),Parameters!$F$3,IF(AND(B59>=1.5,B59<2.5),Parameters!$E$3,Parameters!$D$3)))))","v":"--"},{"$f":"IF(OR(C59=\"\",C59=0,C59=\"--\"),\"--\",IF(C59>=4.5,Parameters!$H$3,IF(AND(C59>=3.5, C59<4.5),Parameters!$G$3,IF(AND(C59>=2.5,C59<3.5),Parameters!$F$3,IF(AND(C59>=1.5,C59<2.5),Parameters!$E$3,Parameters!$D$3)))))","v":"--"},{"$f":"IF(OR(D59=\"\",D59=0,D59=\"--\"),\"--\",IF(D59>=4.5,Parameters!$H$3,IF(AND(D59>=3.5, D59<4.5),Parameters!$G$3,IF(AND(D59>=2.5,D59<3.5),Parameters!$F$3,IF(AND(D59>=1.5,D59<2.5),Parameters!$E$3,Parameters!$D$3)))))","v":"--"},{"$f":"IF(OR(E59=\"\",E59=0,E59=\"--\"),\"--\",IF(E59>=4.5,Parameters!$H$3,IF(AND(E59>=3.5, E59<4.5),Parameters!$G$3,IF(AND(E59>=2.5,E59<3.5),Parameters!$F$3,IF(AND(E59>=1.5,E59<2.5),Parameters!$E$3,Parameters!$D$3)))))","v":"--"},{"$f":"IF(OR(F59=\"\",F59=0,F59=\"--\"),\"--\",IF(F59>=4.5,Parameters!$H$3,IF(AND(F59>=3.5, F59<4.5),Parameters!$G$3,IF(AND(F59>=2.5,F59<3.5),Parameters!$F$3,IF(AND(F59>=1.5,F59<2.5),Parameters!$E$3,Parameters!$D$3)))))","v":"--"}]
["Z Score",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S36","v":"Z-Score"},{"$f":"IF(T36=\"\",\"--\",IF(T36<1.1,Parameters!$G$24,IF(T36>2.6,Parameters!$E$24,Parameters!$F$24)))","v":"--"},{"$f":"IF(U36=\"\",\"--\",IF(U36<1.1,Parameters!$G$24,IF(U36>2.6,Parameters!$E$24,Parameters!$F$24)))","v":"--"},{"$f":"IF(V36=\"\",\"--\",IF(V36<1.1,Parameters!$G$24,IF(V36>2.6,Parameters!$E$24,Parameters!$F$24)))","v":"--"},{"$f":"IF(W36=\"\",\"--\",IF(W36<1.1,Parameters!$G$24,IF(W36>2.6,Parameters!$E$24,Parameters!$F$24)))","v":"--"},{"$f":"IF(X36=\"\",\"--\",IF(X36<1.1,Parameters!$G$24,IF(X36>2.6,Parameters!$E$24,Parameters!$F$24)))","v":"--"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D549","v":"*Indicators in red text are used in the Risk Rating calculation. If you wish to change which ratios are used or the weightings applied, return to Risk Tables sheet."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D481","v":"Summarized Financial Statements"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$1=1,'Language Tables'!D111& \" (\" & Main!E8 & \" \"& Data!G2 &\")\", 'Language Tables'!D111& \" (\" & $A$2&\")\")","v":"Income Statement ( 0)"},{"$f":"T$13","v":-4},{"$f":"U$13","v":-3},{"$f":"V$13","v":-2},{"$f":"W$13","v":-1},{"$f":"X$13","v":0},"Var (abs)","Var (%)","CAGR"]
[{"$f":"Data!AT5","v":"Revenue from Trading Activities"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D112","v":"Revenues from trading activities"},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A65,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A65,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AJ$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A65,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A65,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AK$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A65,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A65,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AL$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A65,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A65,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AM$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A65,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A65,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AN$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISNUMBER(X65),X65-W65,IF(ISNUMBER(W65),W65-V65,IF(ISNUMBER(V65),V65-U65,IF(ISNUMBER(U65),U65-T65,\"-\")))),\"-\")","v":"-"},{"$f":"IFERROR(IF(ISNUMBER(X65),IF(X65<0,-(X65/W65-1),X65/W65-1),IF(ISNUMBER(W65),IF(W65<0,-(W65/V65-1),W65/V65-1),IF(ISNUMBER(V65),IF(V65<0,-(V65/U65-1),V65/U65-1),IF(ISNUMBER(U65),IF(U65<0,-(U65/T65-1),U65/T65-1),\"\")))),\"--\")","v":""},{"$f":"IFERROR(IF($X65<0,-($X65/INDEX($T65:$X65,0,MATCH(TRUE,INDEX(($T65:$X65<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T65:$X65,0,MATCH(TRUE,INDEX(($T65:$X65<>\"\"),0),0)),-ROWS($X$65:$X65),,,)))-1,(X65/INDEX($T65:$X65,0,MATCH(TRUE,INDEX(($T65:$X65<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T65:$X65,0,MATCH(TRUE,INDEX(($T65:$X65<>\"\"),0),0)),-ROWS($X$65:$X65),,,))))-1,\"--\")","v":"--"}]
[{"$f":"Data!AU5","v":"Government Grants Received"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D113","v":"Government transfers received"},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A66,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A66,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AJ$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A66,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A66,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AK$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A66,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A66,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AL$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A66,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A66,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AM$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A66,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A66,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AN$6*10^9))*100),\"\")","v":""},"-",{"$f":"IFERROR(IF(ISNUMBER(X66),IF(X66<0,-(X66/W66-1),X66/W66-1),IF(ISNUMBER(W66),IF(W66<0,-(W66/V66-1),W66/V66-1),IF(ISNUMBER(V66),IF(V66<0,-(V66/U66-1),V66/U66-1),IF(ISNUMBER(U66),IF(U66<0,-(U66/T66-1),U66/T66-1),\"\")))),\"--\")","v":""},{"$f":"IFERROR(IF($X66<0,-($X66/INDEX($T66:$X66,0,MATCH(TRUE,INDEX(($T66:$X66<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T66:$X66,0,MATCH(TRUE,INDEX(($T66:$X66<>\"\"),0),0)),-ROWS($X$65:$X66),,,)))-1,(X66/INDEX($T66:$X66,0,MATCH(TRUE,INDEX(($T66:$X66<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T66:$X66,0,MATCH(TRUE,INDEX(($T66:$X66<>\"\"),0),0)),-ROWS($X$65:$X66),,,))))-1,\"--\")","v":"--"}]
[{"$f":"Data!AV5","v":"Cost Of Goods Sold"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D114","v":"Cost of Goods Sold"},{"$f":"IFERROR(IF($A$1=1,-INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A67,Data!$A$5:$CQ$5,0)),(-(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A67,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AJ$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,-INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A67,Data!$A$5:$CQ$5,0)),(-(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A67,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AK$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,-INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A67,Data!$A$5:$CQ$5,0)),(-(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A67,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AL$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,-INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A67,Data!$A$5:$CQ$5,0)),(-(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A67,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AM$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,-INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A67,Data!$A$5:$CQ$5,0)),(-(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A67,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AN$6*10^9))*100),\"\")","v":""},"-","",{"$f":"IFERROR(IF($X67<0,-($X67/INDEX($T67:$X67,0,MATCH(TRUE,INDEX(($T67:$X67<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T67:$X67,0,MATCH(TRUE,INDEX(($T67:$X67<>\"\"),0),0)),-ROWS($X$65:$X67),,,)))-1,(X67/INDEX($T67:$X67,0,MATCH(TRUE,INDEX(($T67:$X67<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T67:$X67,0,MATCH(TRUE,INDEX(($T67:$X67<>\"\"),0),0)),-ROWS($X$65:$X67),,,))))-1,\"--\")","v":"--"}]
[{"$f":"Data!AW5","v":"  Gross Profit"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D223","v":"Gross Profit"},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A68,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A68,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AJ$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A68,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A68,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AK$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A68,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A68,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AL$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A68,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A68,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AM$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A68,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A68,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AN$6*10^9))*100),\"\")","v":""},"-","",{"$f":"IFERROR(IF($X68<0,-($X68/INDEX($T68:$X68,0,MATCH(TRUE,INDEX(($T68:$X68<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T68:$X68,0,MATCH(TRUE,INDEX(($T68:$X68<>\"\"),0),0)),-ROWS($X$65:$X68),,,)))-1,(X68/INDEX($T68:$X68,0,MATCH(TRUE,INDEX(($T68:$X68<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T68:$X68,0,MATCH(TRUE,INDEX(($T68:$X68<>\"\"),0),0)),-ROWS($X$65:$X68),,,))))-1,\"--\")","v":"--"}]
[{"$f":"Data!AX5","v":"Other Operating Income"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D115","v":"Other operating income"},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A69,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A69,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AJ$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A69,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A69,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AK$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A69,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A69,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AL$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A69,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A69,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AM$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A69,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A69,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AN$6*10^9))*100),\"\")","v":""},"-","",{"$f":"IFERROR(IF($X69<0,-($X69/INDEX($T69:$X69,0,MATCH(TRUE,INDEX(($T69:$X69<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T69:$X69,0,MATCH(TRUE,INDEX(($T69:$X69<>\"\"),0),0)),-ROWS($X$65:$X69),,,)))-1,(X69/INDEX($T69:$X69,0,MATCH(TRUE,INDEX(($T69:$X69<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T69:$X69,0,MATCH(TRUE,INDEX(($T69:$X69<>\"\"),0),0)),-ROWS($X$65:$X69),,,))))-1,\"--\")","v":"--"}]
[{"$f":"Data!AY5","v":"Other Operating Expenses"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D116","v":"Other operating expenses"},{"$f":"IFERROR(IF($A$1=1,-INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A70,Data!$A$5:$CQ$5,0)),(-(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A70,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AJ$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,-INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A70,Data!$A$5:$CQ$5,0)),(-(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A70,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AK$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,-INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A70,Data!$A$5:$CQ$5,0)),(-(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A70,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AL$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,-INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A70,Data!$A$5:$CQ$5,0)),(-(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A70,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AM$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,-INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A70,Data!$A$5:$CQ$5,0)),(-(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A70,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AN$6*10^9))*100),\"\")","v":""},"-","",{"$f":"IFERROR(IF($X70<0,-($X70/INDEX($T70:$X70,0,MATCH(TRUE,INDEX(($T70:$X70<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T70:$X70,0,MATCH(TRUE,INDEX(($T70:$X70<>\"\"),0),0)),-ROWS($X$65:$X70),,,)))-1,(X70/INDEX($T70:$X70,0,MATCH(TRUE,INDEX(($T70:$X70<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T70:$X70,0,MATCH(TRUE,INDEX(($T70:$X70<>\"\"),0),0)),-ROWS($X$65:$X70),,,))))-1,\"--\")","v":"--"}]
[{"$f":"Data!AZ5","v":"  Operating Profit (EBIT)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D225","v":"Operating Profit (EBIT)"},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A71,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A71,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AJ$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A71,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A71,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AK$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A71,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A71,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AL$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A71,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A71,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AM$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A71,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A71,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AN$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISNUMBER(X71),X71-W71,IF(ISNUMBER(W71),W71-V71,IF(ISNUMBER(V71),V71-U71,IF(ISNUMBER(U71),U71-T71,\"-\")))),\"-\")","v":"-"},"",{"$f":"IFERROR(IF($X71<0,-($X71/INDEX($T71:$X71,0,MATCH(TRUE,INDEX(($T71:$X71<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T71:$X71,0,MATCH(TRUE,INDEX(($T71:$X71<>\"\"),0),0)),-ROWS($X$65:$X71),,,)))-1,(X71/INDEX($T71:$X71,0,MATCH(TRUE,INDEX(($T71:$X71<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T71:$X71,0,MATCH(TRUE,INDEX(($T71:$X71<>\"\"),0),0)),-ROWS($X$65:$X71),,,))))-1,\"--\")","v":"--"}]
[{"$f":"Data!BA5","v":"Finance Costs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D117","v":"Finance costs"},{"$f":"IFERROR(IF($A$1=1,-INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A72,Data!$A$5:$CQ$5,0)),(-(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A72,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AJ$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,-INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A72,Data!$A$5:$CQ$5,0)),(-(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A72,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AK$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,-INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A72,Data!$A$5:$CQ$5,0)),(-(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A72,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AL$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,-INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A72,Data!$A$5:$CQ$5,0)),(-(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A72,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AM$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,-INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A72,Data!$A$5:$CQ$5,0)),(-(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A72,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AN$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISNUMBER(X72),X72-W72,IF(ISNUMBER(W72),W72-V72,IF(ISNUMBER(V72),V72-U72,IF(ISNUMBER(U72),U72-T72,\"-\")))),\"-\")","v":"-"},"",{"$f":"IFERROR(IF($X72<0,-($X72/INDEX($T72:$X72,0,MATCH(TRUE,INDEX(($T72:$X72<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T72:$X72,0,MATCH(TRUE,INDEX(($T72:$X72<>\"\"),0),0)),-ROWS($X$65:$X72),,,)))-1,(X72/INDEX($T72:$X72,0,MATCH(TRUE,INDEX(($T72:$X72<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T72:$X72,0,MATCH(TRUE,INDEX(($T72:$X72<>\"\"),0),0)),-ROWS($X$65:$X72),,,))))-1,\"--\")","v":"--"}]
[{"$f":"Data!BB5","v":"Finance Income"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D118","v":"Finance income"},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A73,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A73,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AJ$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A73,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A73,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AK$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A73,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A73,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AL$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A73,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A73,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AM$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A73,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A73,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AN$6*10^9))*100),\"\")","v":""},"-","",{"$f":"IFERROR(IF($X73<0,-($X73/INDEX($T73:$X73,0,MATCH(TRUE,INDEX(($T73:$X73<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T73:$X73,0,MATCH(TRUE,INDEX(($T73:$X73<>\"\"),0),0)),-ROWS($X$65:$X73),,,)))-1,(X73/INDEX($T73:$X73,0,MATCH(TRUE,INDEX(($T73:$X73<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T73:$X73,0,MATCH(TRUE,INDEX(($T73:$X73<>\"\"),0),0)),-ROWS($X$65:$X73),,,))))-1,\"--\")","v":"--"}]
[{"$f":"Data!BC5","v":"Other Non-operating Net Gain/Loss"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D119","v":"Other non-operating gain/loss"},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A74,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A74,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AJ$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A74,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A74,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AK$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A74,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A74,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AL$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A74,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A74,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AM$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A74,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A74,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AN$6*10^9))*100),\"\")","v":""},"-","",{"$f":"IFERROR(IF($X74<0,-($X74/INDEX($T74:$X74,0,MATCH(TRUE,INDEX(($T74:$X74<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T74:$X74,0,MATCH(TRUE,INDEX(($T74:$X74<>\"\"),0),0)),-ROWS($X$65:$X74),,,)))-1,(X74/INDEX($T74:$X74,0,MATCH(TRUE,INDEX(($T74:$X74<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T74:$X74,0,MATCH(TRUE,INDEX(($T74:$X74<>\"\"),0),0)),-ROWS($X$65:$X74),,,))))-1,\"--\")","v":"--"}]
[{"$f":"Data!BD5","v":"Net Profit Before Tax"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D229","v":"Net Profit Before Tax"},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A75,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A75,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AJ$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A75,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A75,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AK$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A75,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A75,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AL$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A75,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A75,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AM$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A75,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A75,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AN$6*10^9))*100),\"\")","v":""},"-","",{"$f":"IFERROR(IF($X75<0,-($X75/INDEX($T75:$X75,0,MATCH(TRUE,INDEX(($T75:$X75<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T75:$X75,0,MATCH(TRUE,INDEX(($T75:$X75<>\"\"),0),0)),-ROWS($X$65:$X75),,,)))-1,(X75/INDEX($T75:$X75,0,MATCH(TRUE,INDEX(($T75:$X75<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T75:$X75,0,MATCH(TRUE,INDEX(($T75:$X75<>\"\"),0),0)),-ROWS($X$65:$X75),,,))))-1,\"--\")","v":"--"}]
[{"$f":"Data!BE5","v":"Income Tax Expense"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D120","v":"Income tax expense"},{"$f":"IFERROR(IF($A$1=1,-INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A76,Data!$A$5:$CQ$5,0)),(-(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A76,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AJ$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,-INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A76,Data!$A$5:$CQ$5,0)),(-(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A76,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AK$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,-INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A76,Data!$A$5:$CQ$5,0)),(-(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A76,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AL$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,-INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A76,Data!$A$5:$CQ$5,0)),(-(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A76,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AM$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,-INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A76,Data!$A$5:$CQ$5,0)),(-(INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A76,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AN$6*10^9))*100),\"\")","v":""},"-","",{"$f":"IFERROR(IF($X76<0,-($X76/INDEX($T76:$X76,0,MATCH(TRUE,INDEX(($T76:$X76<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T76:$X76,0,MATCH(TRUE,INDEX(($T76:$X76<>\"\"),0),0)),-ROWS($X$65:$X76),,,)))-1,(X76/INDEX($T76:$X76,0,MATCH(TRUE,INDEX(($T76:$X76<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T76:$X76,0,MATCH(TRUE,INDEX(($T76:$X76<>\"\"),0),0)),-ROWS($X$65:$X76),,,))))-1,\"--\")","v":"--"}]
[{"$f":"Data!BF5","v":"Gain/Loss from Discontinued Operations"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D121","v":"Gain/loss from discontinued operations"},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A77,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A77,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AJ$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A77,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A77,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AK$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A77,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A77,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AL$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A77,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A77,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AM$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A77,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A77,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AN$6*10^9))*100),\"\")","v":""},"-","",{"$f":"IFERROR(IF($X77<0,-($X77/INDEX($T77:$X77,0,MATCH(TRUE,INDEX(($T77:$X77<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T77:$X77,0,MATCH(TRUE,INDEX(($T77:$X77<>\"\"),0),0)),-ROWS($X$65:$X77),,,)))-1,(X77/INDEX($T77:$X77,0,MATCH(TRUE,INDEX(($T77:$X77<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T77:$X77,0,MATCH(TRUE,INDEX(($T77:$X77<>\"\"),0),0)),-ROWS($X$65:$X77),,,))))-1,\"--\")","v":"--"}]
[{"$f":"Data!BG5","v":"Net Profit"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D232","v":"Net Profit"},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A78,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A78,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AJ$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A78,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A78,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AK$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A78,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A78,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AL$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A78,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A78,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AM$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A78,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A78,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AN$6*10^9))*100),\"\")","v":""},"-","",{"$f":"IFERROR(IF($X78<0,-($X78/INDEX($T78:$X78,0,MATCH(TRUE,INDEX(($T78:$X78<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T78:$X78,0,MATCH(TRUE,INDEX(($T78:$X78<>\"\"),0),0)),-ROWS($X$65:$X78),,,)))-1,(X78/INDEX($T78:$X78,0,MATCH(TRUE,INDEX(($T78:$X78<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T78:$X78,0,MATCH(TRUE,INDEX(($T78:$X78<>\"\"),0),0)),-ROWS($X$65:$X78),,,))))-1,\"--\")","v":"--"}]
[{"$f":"Data!BH5","v":"Dividends"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D233","v":"Less Dividends (-)"},{"$f":"IFERROR(IF($A$1=1,-INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A79,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A79,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AJ$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,-INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A79,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A79,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AK$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,-INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A79,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A79,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AL$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,-INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A79,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A79,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AM$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,-INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A79,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A79,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AN$6*10^9))*100),\"\")","v":""},"-","",{"$f":"IFERROR(IF($X79<0,-($X79/INDEX($T79:$X79,0,MATCH(TRUE,INDEX(($T79:$X79<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T79:$X79,0,MATCH(TRUE,INDEX(($T79:$X79<>\"\"),0),0)),-ROWS($X$65:$X79),,,)))-1,(X79/INDEX($T79:$X79,0,MATCH(TRUE,INDEX(($T79:$X79<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T79:$X79,0,MATCH(TRUE,INDEX(($T79:$X79<>\"\"),0),0)),-ROWS($X$65:$X79),,,))))-1,\"--\")","v":"--"}]
[{"$f":"Data!BI5","v":"Retained Earnings for the year"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D234","v":"Retained Earnings for the year"},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A80,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A80,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AJ$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A80,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A80,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AK$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A80,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A80,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AL$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A80,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A80,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AM$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A80,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A80,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AN$6*10^9))*100),\"\")","v":""},"-","",{"$f":"IFERROR(IF($X80<0,-($X80/INDEX($T80:$X80,0,MATCH(TRUE,INDEX(($T80:$X80<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T80:$X80,0,MATCH(TRUE,INDEX(($T80:$X80<>\"\"),0),0)),-ROWS($X$65:$X80),,,)))-1,(X80/INDEX($T80:$X80,0,MATCH(TRUE,INDEX(($T80:$X80<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T80:$X80,0,MATCH(TRUE,INDEX(($T80:$X80<>\"\"),0),0)),-ROWS($X$65:$X80),,,))))-1,\"--\")","v":"--"}]
[]
[{"$f":"A71","v":"  Operating Profit (EBIT)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D225","v":"Operating Profit (EBIT)"},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A82,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A82,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AJ$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A82,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A82,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AK$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A82,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A82,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AL$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A82,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A82,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AM$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A82,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A82,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AN$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISNUMBER(X82),X82-W82,IF(ISNUMBER(W82),W82-V82,IF(ISNUMBER(V82),V82-U82,IF(ISNUMBER(U82),U82-T82,\"-\")))),\"-\")","v":"-"},"",{"$f":"IFERROR(IF($X82<0,-($X82/INDEX($T82:$X82,0,MATCH(TRUE,INDEX(($T82:$X82<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T82:$X82,0,MATCH(TRUE,INDEX(($T82:$X82<>\"\"),0),0)),-ROWS($X$65:$X82),,,)))-1,(X82/INDEX($T82:$X82,0,MATCH(TRUE,INDEX(($T82:$X82<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T82:$X82,0,MATCH(TRUE,INDEX(($T82:$X82<>\"\"),0),0)),-ROWS($X$65:$X82),,,))))-1,\"--\")","v":"--"}]
[{"$f":"Data!BJ5","v":"Depreciation & Amortization"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D235","v":"Add back: Depreciation & Amortization"},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A83,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A83,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AJ$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A83,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A83,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AK$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A83,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A83,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AL$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A83,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A83,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AM$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A83,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A83,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AN$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISNUMBER(X83),X83-W83,IF(ISNUMBER(W83),W83-V83,IF(ISNUMBER(V83),V83-U83,IF(ISNUMBER(U83),U83-T83,\"-\")))),\"-\")","v":"-"},"",{"$f":"IFERROR(IF($X83<0,-($X83/INDEX($T83:$X83,0,MATCH(TRUE,INDEX(($T83:$X83<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T83:$X83,0,MATCH(TRUE,INDEX(($T83:$X83<>\"\"),0),0)),-ROWS($X$65:$X83),,,)))-1,(X83/INDEX($T83:$X83,0,MATCH(TRUE,INDEX(($T83:$X83<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T83:$X83,0,MATCH(TRUE,INDEX(($T83:$X83<>\"\"),0),0)),-ROWS($X$65:$X83),,,))))-1,\"--\")","v":"--"}]
[{"$f":"Data!BK5","v":"EBITDA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D20","v":"EBITDA"},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A84,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A84,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AJ$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A84,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A84,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AK$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A84,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A84,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AL$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A84,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A84,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AM$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A84,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A84,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AN$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISNUMBER(X84),X84-W84,IF(ISNUMBER(W84),W84-V84,IF(ISNUMBER(V84),V84-U84,IF(ISNUMBER(U84),U84-T84,\"-\")))),\"-\")","v":"-"},"",{"$f":"IFERROR(IF($X84<0,-($X84/INDEX($T84:$X84,0,MATCH(TRUE,INDEX(($T84:$X84<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T84:$X84,0,MATCH(TRUE,INDEX(($T84:$X84<>\"\"),0),0)),-ROWS($X$65:$X84),,,)))-1,(X84/INDEX($T84:$X84,0,MATCH(TRUE,INDEX(($T84:$X84<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T84:$X84,0,MATCH(TRUE,INDEX(($T84:$X84<>\"\"),0),0)),-ROWS($X$65:$X84),,,))))-1,\"--\")","v":"--"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($A$1=1,'Language Tables'!D69 & \" (\" & Main!E8 & \" \"& Data!G2 &\")\",'Language Tables'!D69& \"(\"&$A$2&\")\")","v":"Balance Sheet ( 0)"},{"$f":"T$13","v":-4},{"$f":"U$13","v":-3},{"$f":"V$13","v":-2},{"$f":"W$13","v":-1},{"$f":"X$13","v":0},"Var (abs)","Var (%)","CAGR"]
[{"$f":"Data!AD5","v":"Total Assets"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D70","v":"Assets"},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A87,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A87,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AJ$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A87,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A87,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AK$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A87,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A87,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AL$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A87,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A87,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AM$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A87,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A87,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AN$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISNUMBER(X87),X87-W87,IF(ISNUMBER(W87),W87-V87,IF(ISNUMBER(V87),V87-U87,IF(ISNUMBER(U87),U87-T87,\"-\")))),\"-\")","v":"-"},{"$f":"IFERROR(IF(ISNUMBER(X87),IF(X87<0,-(X87/W87-1),X87/W87-1),IF(ISNUMBER(W87),IF(W87<0,-(W87/V87-1),W87/V87-1),IF(ISNUMBER(V87),IF(V87<0,-(V87/U87-1),V87/U87-1),IF(ISNUMBER(U87),IF(U87<0,-(U87/T87-1),U87/T87-1),\"\")))),\"--\")","v":""},{"$f":"IFERROR(IF($X87<0,-($X87/INDEX($T87:$X87,0,MATCH(TRUE,INDEX(($T87:$X87<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T87:$X87,0,MATCH(TRUE,INDEX(($T87:$X87<>\"\"),0),0)),-ROWS($X$65:$X87),,,)))-1,(X87/INDEX($T87:$X87,0,MATCH(TRUE,INDEX(($T87:$X87<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T87:$X87,0,MATCH(TRUE,INDEX(($T87:$X87<>\"\"),0),0)),-ROWS($X$65:$X87),,,))))-1,\"--\")","v":"--"}]
[{"$f":"Data!Y5","v":"  Total Current Assets"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D211","v":"Total Current Assets"},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A88,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A88,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AJ$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A88,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A88,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AK$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A88,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A88,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AL$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A88,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A88,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AM$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A88,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A88,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AN$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISNUMBER(X88),X88-W88,IF(ISNUMBER(W88),W88-V88,IF(ISNUMBER(V88),V88-U88,IF(ISNUMBER(U88),U88-T88,\"-\")))),\"-\")","v":"-"},"",{"$f":"IFERROR(IF($X88<0,-($X88/INDEX($T88:$X88,0,MATCH(TRUE,INDEX(($T88:$X88<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T88:$X88,0,MATCH(TRUE,INDEX(($T88:$X88<>\"\"),0),0)),-ROWS($X$65:$X88),,,)))-1,(X88/INDEX($T88:$X88,0,MATCH(TRUE,INDEX(($T88:$X88<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T88:$X88,0,MATCH(TRUE,INDEX(($T88:$X88<>\"\"),0),0)),-ROWS($X$65:$X88),,,))))-1,\"--\")","v":"--"}]
[{"$f":"Data!U5","v":"Cash and Cash Equivalents"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D72","v":"Cash and cash equivalents"},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A89,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A89,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AJ$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A89,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A89,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AK$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A89,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A89,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AL$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A89,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A89,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AM$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A89,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A89,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AN$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISNUMBER(X89),X89-W89,IF(ISNUMBER(W89),W89-V89,IF(ISNUMBER(V89),V89-U89,IF(ISNUMBER(U89),U89-T89,\"-\")))),\"-\")","v":"-"},"",{"$f":"IFERROR(IF($X89<0,-($X89/INDEX($T89:$X89,0,MATCH(TRUE,INDEX(($T89:$X89<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T89:$X89,0,MATCH(TRUE,INDEX(($T89:$X89<>\"\"),0),0)),-ROWS($X$65:$X89),,,)))-1,(X89/INDEX($T89:$X89,0,MATCH(TRUE,INDEX(($T89:$X89<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T89:$X89,0,MATCH(TRUE,INDEX(($T89:$X89<>\"\"),0),0)),-ROWS($X$65:$X89),,,))))-1,\"--\")","v":"--"}]
[{"$f":"Data!V5","v":"Trade Receivables"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D73","v":"Trade receivables"},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A90,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A90,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AJ$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A90,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A90,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AK$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A90,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A90,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AL$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A90,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A90,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AM$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A90,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A90,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AN$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISNUMBER(X90),X90-W90,IF(ISNUMBER(W90),W90-V90,IF(ISNUMBER(V90),V90-U90,IF(ISNUMBER(U90),U90-T90,\"-\")))),\"-\")","v":"-"},"",{"$f":"IFERROR(IF($X90<0,-($X90/INDEX($T90:$X90,0,MATCH(TRUE,INDEX(($T90:$X90<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T90:$X90,0,MATCH(TRUE,INDEX(($T90:$X90<>\"\"),0),0)),-ROWS($X$65:$X90),,,)))-1,(X90/INDEX($T90:$X90,0,MATCH(TRUE,INDEX(($T90:$X90<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T90:$X90,0,MATCH(TRUE,INDEX(($T90:$X90<>\"\"),0),0)),-ROWS($X$65:$X90),,,))))-1,\"--\")","v":"--"}]
[{"$f":"Data!W5","v":"Inventory"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D74","v":"Inventory"},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A91,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A91,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AJ$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A91,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A91,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AK$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A91,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A91,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AL$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A91,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A91,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AM$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A91,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A91,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AN$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISNUMBER(X91),X91-W91,IF(ISNUMBER(W91),W91-V91,IF(ISNUMBER(V91),V91-U91,IF(ISNUMBER(U91),U91-T91,\"-\")))),\"-\")","v":"-"},"",{"$f":"IFERROR(IF($X91<0,-($X91/INDEX($T91:$X91,0,MATCH(TRUE,INDEX(($T91:$X91<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T91:$X91,0,MATCH(TRUE,INDEX(($T91:$X91<>\"\"),0),0)),-ROWS($X$65:$X91),,,)))-1,(X91/INDEX($T91:$X91,0,MATCH(TRUE,INDEX(($T91:$X91<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T91:$X91,0,MATCH(TRUE,INDEX(($T91:$X91<>\"\"),0),0)),-ROWS($X$65:$X91),,,))))-1,\"--\")","v":"--"}]
[{"$f":"Data!X5","v":"Other Current Assets"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D75","v":"Other current assets"},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A92,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A92,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AJ$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A92,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A92,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AK$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A92,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A92,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AL$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A92,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A92,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AM$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A92,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A92,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AN$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISNUMBER(X92),X92-W92,IF(ISNUMBER(W92),W92-V92,IF(ISNUMBER(V92),V92-U92,IF(ISNUMBER(U92),U92-T92,\"-\")))),\"-\")","v":"-"},"",{"$f":"IFERROR(IF($X92<0,-($X92/INDEX($T92:$X92,0,MATCH(TRUE,INDEX(($T92:$X92<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T92:$X92,0,MATCH(TRUE,INDEX(($T92:$X92<>\"\"),0),0)),-ROWS($X$65:$X92),,,)))-1,(X92/INDEX($T92:$X92,0,MATCH(TRUE,INDEX(($T92:$X92<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T92:$X92,0,MATCH(TRUE,INDEX(($T92:$X92<>\"\"),0),0)),-ROWS($X$65:$X92),,,))))-1,\"--\")","v":"--"}]
[{"$f":"Data!AB5","v":"  Total Non-current Assets"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D213","v":"Total Non-current Assets"},{"$f":"IFERROR(T87-T88,\"\")","v":""},{"$f":"IFERROR(U87-U88,\"\")","v":""},{"$f":"IFERROR(V87-V88,\"\")","v":""},{"$f":"IFERROR(W87-W88,\"\")","v":""},{"$f":"IFERROR(X87-X88,\"\")","v":""},"-","",{"$f":"IFERROR(IF($X93<0,-($X93/INDEX($T93:$X93,0,MATCH(TRUE,INDEX(($T93:$X93<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T93:$X93,0,MATCH(TRUE,INDEX(($T93:$X93<>\"\"),0),0)),-ROWS($X$65:$X93),,,)))-1,(X93/INDEX($T93:$X93,0,MATCH(TRUE,INDEX(($T93:$X93<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T93:$X93,0,MATCH(TRUE,INDEX(($T93:$X93<>\"\"),0),0)),-ROWS($X$65:$X93),,,))))-1,\"--\")","v":"--"}]
[{"$f":"Data!Z5","v":"Net Property, Plant & Equipment (Fixed Assets)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D77","v":"Net property, plant and equipment (Fixed Assets)"},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A94,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A94,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AJ$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A94,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A94,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AK$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A94,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A94,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AL$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A94,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A94,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AM$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A94,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A94,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AN$6*10^9))*100),\"\")","v":""},"-","",{"$f":"IFERROR(IF($X94<0,-($X94/INDEX($T94:$X94,0,MATCH(TRUE,INDEX(($T94:$X94<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T94:$X94,0,MATCH(TRUE,INDEX(($T94:$X94<>\"\"),0),0)),-ROWS($X$65:$X94),,,)))-1,(X94/INDEX($T94:$X94,0,MATCH(TRUE,INDEX(($T94:$X94<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T94:$X94,0,MATCH(TRUE,INDEX(($T94:$X94<>\"\"),0),0)),-ROWS($X$65:$X94),,,))))-1,\"--\")","v":"--"}]
[{"$f":"Data!AA5","v":"Other Long-Term Assets"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D78","v":"Other long-term assets"},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A95,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A95,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AJ$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A95,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A95,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AK$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A95,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A95,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AL$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A95,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A95,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AM$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A95,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A95,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AN$6*10^9))*100),\"\")","v":""},"-","",{"$f":"IFERROR(IF($X95<0,-($X95/INDEX($T95:$X95,0,MATCH(TRUE,INDEX(($T95:$X95<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T95:$X95,0,MATCH(TRUE,INDEX(($T95:$X95<>\"\"),0),0)),-ROWS($X$65:$X95),,,)))-1,(X95/INDEX($T95:$X95,0,MATCH(TRUE,INDEX(($T95:$X95<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T95:$X95,0,MATCH(TRUE,INDEX(($T95:$X95<>\"\"),0),0)),-ROWS($X$65:$X95),,,))))-1,\"--\")","v":"--"}]
[{"$f":"Data!AO5","v":"Total Liabilities"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D80","v":"Liabilities"},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A96,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A96,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AJ$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A96,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A96,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AK$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A96,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A96,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AL$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A96,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A96,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AM$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A96,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A96,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AN$6*10^9))*100),\"\")","v":""},"-","",{"$f":"IFERROR(IF($X96<0,-($X96/INDEX($T96:$X96,0,MATCH(TRUE,INDEX(($T96:$X96<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T96:$X96,0,MATCH(TRUE,INDEX(($T96:$X96<>\"\"),0),0)),-ROWS($X$65:$X96),,,)))-1,(X96/INDEX($T96:$X96,0,MATCH(TRUE,INDEX(($T96:$X96<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T96:$X96,0,MATCH(TRUE,INDEX(($T96:$X96<>\"\"),0),0)),-ROWS($X$65:$X96),,,))))-1,\"--\")","v":"--"}]
[{"$f":"Data!AI5","v":"  Total Current Liabilities"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D215","v":"Total Current Liabilities"},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A97,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A97,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AJ$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A97,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A97,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AK$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A97,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A97,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AL$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A97,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A97,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AM$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A97,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A97,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AN$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISNUMBER(X97),X97-W97,IF(ISNUMBER(W97),W97-V97,IF(ISNUMBER(V97),V97-U97,IF(ISNUMBER(U97),U97-T97,\"-\")))),\"-\")","v":"-"},{"$f":"IFERROR(IF(ISNUMBER(X97),IF(X97<0,-(X97/W97-1),X97/W97-1),IF(ISNUMBER(W97),IF(W97<0,-(W97/V97-1),W97/V97-1),IF(ISNUMBER(V97),IF(V97<0,-(V97/U97-1),V97/U97-1),IF(ISNUMBER(U97),IF(U97<0,-(U97/T97-1),U97/T97-1),\"\")))),\"--\")","v":""},{"$f":"IFERROR(IF($X97<0,-($X97/INDEX($T97:$X97,0,MATCH(TRUE,INDEX(($T97:$X97<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T97:$X97,0,MATCH(TRUE,INDEX(($T97:$X97<>\"\"),0),0)),-ROWS($X$65:$X97),,,)))-1,(X97/INDEX($T97:$X97,0,MATCH(TRUE,INDEX(($T97:$X97<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T97:$X97,0,MATCH(TRUE,INDEX(($T97:$X97<>\"\"),0),0)),-ROWS($X$65:$X97),,,))))-1,\"--\")","v":"--"}]
[{"$f":"Data!AE5","v":"Short-term Debt (Loan)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D82","v":"Short-term debt (loan)"},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A98,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A98,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AJ$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A98,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A98,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AK$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A98,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A98,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AL$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A98,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A98,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AM$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A98,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A98,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AN$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISNUMBER(X98),X98-W98,IF(ISNUMBER(W98),W98-V98,IF(ISNUMBER(V98),V98-U98,IF(ISNUMBER(U98),U98-T98,\"-\")))),\"-\")","v":"-"},{"$f":"IFERROR(IF(ISNUMBER(X98),IF(X98<0,-(X98/W98-1),X98/W98-1),IF(ISNUMBER(W98),IF(W98<0,-(W98/V98-1),W98/V98-1),IF(ISNUMBER(V98),IF(V98<0,-(V98/U98-1),V98/U98-1),IF(ISNUMBER(U98),IF(U98<0,-(U98/T98-1),U98/T98-1),\"\")))),\"--\")","v":""},{"$f":"IFERROR(IF($X98<0,-($X98/INDEX($T98:$X98,0,MATCH(TRUE,INDEX(($T98:$X98<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T98:$X98,0,MATCH(TRUE,INDEX(($T98:$X98<>\"\"),0),0)),-ROWS($X$65:$X98),,,)))-1,(X98/INDEX($T98:$X98,0,MATCH(TRUE,INDEX(($T98:$X98<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T98:$X98,0,MATCH(TRUE,INDEX(($T98:$X98<>\"\"),0),0)),-ROWS($X$65:$X98),,,))))-1,\"--\")","v":"--"}]
[{"$f":"Data!AI5","v":"  Total Current Liabilities"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D86","v":"Other current liabilities"},{"$f":"IFERROR(T97-T98,\"\")","v":""},{"$f":"IFERROR(U97-U98,\"\")","v":""},{"$f":"IFERROR(V97-V98,\"\")","v":""},{"$f":"IFERROR(W97-W98,\"\")","v":""},{"$f":"IFERROR(X97-X98,\"\")","v":""},{"$f":"IFERROR(IF(ISNUMBER(X99),X99-W99,IF(ISNUMBER(W99),W99-V99,IF(ISNUMBER(V99),V99-U99,IF(ISNUMBER(U99),U99-T99,\"-\")))),\"-\")","v":"-"},{"$f":"IFERROR(IF(ISNUMBER(X99),IF(X99<0,-(X99/W99-1),X99/W99-1),IF(ISNUMBER(W99),IF(W99<0,-(W99/V99-1),W99/V99-1),IF(ISNUMBER(V99),IF(V99<0,-(V99/U99-1),V99/U99-1),IF(ISNUMBER(U99),IF(U99<0,-(U99/T99-1),U99/T99-1),\"\")))),\"--\")","v":""},{"$f":"IFERROR(IF($X99<0,-($X99/INDEX($T99:$X99,0,MATCH(TRUE,INDEX(($T99:$X99<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T99:$X99,0,MATCH(TRUE,INDEX(($T99:$X99<>\"\"),0),0)),-ROWS($X$65:$X102),,,)))-1,(X99/INDEX($T99:$X99,0,MATCH(TRUE,INDEX(($T99:$X99<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T99:$X99,0,MATCH(TRUE,INDEX(($T99:$X99<>\"\"),0),0)),-ROWS($X$65:$X102),,,))))-1,\"--\")","v":"--"}]
[{"$f":"Data!AM5","v":"  Total Non-Current Liabilities"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D216","v":"Total Non-Current Liabilities"},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A100,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A100,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AJ$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A100,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A100,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AK$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A100,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A100,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AL$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A100,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A100,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AM$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A100,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A100,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AN$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF(ISNUMBER(X100),X100-W100,IF(ISNUMBER(W100),W100-V100,IF(ISNUMBER(V100),V100-U100,IF(ISNUMBER(U100),U100-T100,\"-\")))),\"-\")","v":"-"},"",{"$f":"IFERROR(IF($X100<0,-($X100/INDEX($T100:$X100,0,MATCH(TRUE,INDEX(($T100:$X100<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T100:$X100,0,MATCH(TRUE,INDEX(($T100:$X100<>\"\"),0),0)),-ROWS($X$65:$X100),,,)))-1,(X100/INDEX($T100:$X100,0,MATCH(TRUE,INDEX(($T100:$X100<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T100:$X100,0,MATCH(TRUE,INDEX(($T100:$X100<>\"\"),0),0)),-ROWS($X$65:$X100),,,))))-1,\"--\")","v":"--"}]
[{"$f":"Data!AJ5","v":"Long-term Debt (Loan)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D88","v":"Long-term debt (loan)"},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A101,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A101,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AJ$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A101,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A101,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AK$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A101,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A101,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AL$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A101,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A101,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AM$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A101,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A101,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AN$6*10^9))*100),\"\")","v":""},"-","",{"$f":"IFERROR(IF($X101<0,-($X101/INDEX($T101:$X101,0,MATCH(TRUE,INDEX(($T101:$X101<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T101:$X101,0,MATCH(TRUE,INDEX(($T101:$X101<>\"\"),0),0)),-ROWS($X$65:$X101),,,)))-1,(X101/INDEX($T101:$X101,0,MATCH(TRUE,INDEX(($T101:$X101<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T101:$X101,0,MATCH(TRUE,INDEX(($T101:$X101<>\"\"),0),0)),-ROWS($X$65:$X101),,,))))-1,\"--\")","v":"--"}]
[{"$f":"Data!AL5","v":"Other Long-term Liabilities"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D89","v":"Other long-term liabilities"},{"$f":"IFERROR(T100-T101,\"\")","v":""},{"$f":"IFERROR(U100-U101,\"\")","v":""},{"$f":"IFERROR(V100-V101,\"\")","v":""},{"$f":"IFERROR(W100-W101,\"\")","v":""},{"$f":"IFERROR(X100-X101,\"\")","v":""},"-","",{"$f":"IFERROR(IF($X102<0,-($X102/INDEX($T102:$X102,0,MATCH(TRUE,INDEX(($T102:$X102<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T102:$X102,0,MATCH(TRUE,INDEX(($T102:$X102<>\"\"),0),0)),-ROWS($X$65:$X102),,,)))-1,(X102/INDEX($T102:$X102,0,MATCH(TRUE,INDEX(($T102:$X102<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T102:$X102,0,MATCH(TRUE,INDEX(($T102:$X102<>\"\"),0),0)),-ROWS($X$65:$X102),,,))))-1,\"--\")","v":"--"}]
[{"$f":"Data!AR5","v":"Total Equity"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D218","v":"Total Equity"},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A103,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A103,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AJ$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A103,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A103,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AK$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A103,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A103,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AL$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A103,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A103,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AM$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A103,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A103,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AN$6*10^9))*100),\"\")","v":""},"-","",{"$f":"IFERROR(IF($X103<0,-($X103/INDEX($T103:$X103,0,MATCH(TRUE,INDEX(($T103:$X103<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T103:$X103,0,MATCH(TRUE,INDEX(($T103:$X103<>\"\"),0),0)),-ROWS($X$65:$X103),,,)))-1,(X103/INDEX($T103:$X103,0,MATCH(TRUE,INDEX(($T103:$X103<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T103:$X103,0,MATCH(TRUE,INDEX(($T103:$X103<>\"\"),0),0)),-ROWS($X$65:$X103),,,))))-1,\"--\")","v":"--"}]
[{"$f":"Data!AS5","v":"Total Liabilities And Equity"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D219","v":"Total Liabilities And Equity"},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A104,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),T$64),Data!$A$5:$A$605,0),MATCH($A104,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AJ$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A104,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),U$64),Data!$A$5:$A$605,0),MATCH($A104,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AK$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A104,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),V$64),Data!$A$5:$A$605,0),MATCH($A104,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AL$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A104,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),W$64),Data!$A$5:$A$605,0),MATCH($A104,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AM$6*10^9))*100),\"\")","v":""},{"$f":"IFERROR(IF($A$1=1,INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A104,Data!$A$5:$CQ$5,0)),((INDEX(Data!$A$5:$CQ$605,MATCH(CONCATENATE(VLOOKUP($V$4,Companies!$B$3:$K$42,3,FALSE),VLOOKUP($V$4,Companies!$B$3:$K$42,4,FALSE),X$64),Data!$A$5:$A$605,0),MATCH($A104,Data!$A$5:$CQ$5,0))*Data!$G$3)/(AN$6*10^9))*100),\"\")","v":""},"-","",{"$f":"IFERROR(IF($X104<0,-($X104/INDEX($T104:$X104,0,MATCH(TRUE,INDEX(($T104:$X104<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T104:$X104,0,MATCH(TRUE,INDEX(($T104:$X104<>\"\"),0),0)),-ROWS($X$65:$X104),,,)))-1,(X104/INDEX($T104:$X104,0,MATCH(TRUE,INDEX(($T104:$X104<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T104:$X104,0,MATCH(TRUE,INDEX(($T104:$X104<>\"\"),0),0)),-ROWS($X$65:$X104),,,))))-1,\"--\")","v":"--"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Language Tables'!D552","v":"Net Worth"},{"$f":"IFERROR(T87-T96,\"\")","v":""},{"$f":"IFERROR(U87-U96,\"\")","v":""},{"$f":"IFERROR(V87-V96,\"\")","v":""},{"$f":"IFERROR(W87-W96,\"\")","v":""},{"$f":"IFERROR(X87-X96,\"\")","v":""},"-","",{"$f":"IFERROR(IF($X105<0,-($X105/INDEX($T105:$X105,0,MATCH(TRUE,INDEX(($T105:$X105<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T105:$X105,0,MATCH(TRUE,INDEX(($T105:$X105<>\"\"),0),0)),-ROWS($X$65:$X105),,,)))-1,(X105/INDEX($T105:$X105,0,MATCH(TRUE,INDEX(($T105:$X105<>\"\"),0),0)))^(1/(X$64-OFFSET(INDEX($T105:$X105,0,MATCH(TRUE,INDEX(($T105:$X105<>\"\"),0),0)),-ROWS($X$65:$X105),,,))))-1,\"--\")","v":"--"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]